
Air Products and (APD) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
2.9B
Gross Profit
862.3M
29.57%
Operating Income
631.3M
21.65%
Net Income
-1.7B
-59.58%
EPS (Diluted)
$-7.77
Balance Sheet Metrics
Total Assets
38.9B
Total Liabilities
22.1B
Shareholders Equity
16.8B
Debt to Equity
1.32
Cash Flow Metrics
Operating Cash Flow
-2.4B
Free Cash Flow
-1.6B
Revenue & Profitability Trend
Air Products and Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 12.1B | 12.6B | 12.7B | 10.3B | 8.9B |
Cost of Goods Sold | 8.2B | 8.8B | 9.3B | 7.2B | 5.9B |
Gross Profit | 3.9B | 3.8B | 3.4B | 3.1B | 3.0B |
Gross Margin % | 32.5% | 29.9% | 26.5% | 30.4% | 33.9% |
Operating Expenses | |||||
Research & Development | 100.2M | 105.6M | 102.9M | 93.5M | 83.9M |
Selling, General & Administrative | 942.4M | 957.0M | 900.6M | 828.4M | 742.1M |
Other Operating Expenses | -58.2M | -34.8M | -55.9M | -52.8M | -65.4M |
Total Operating Expenses | 984.4M | 1.0B | 947.6M | 869.1M | 760.6M |
Operating Income | 2.9B | 2.7B | 2.4B | 2.3B | 2.2B |
Operating Margin % | 24.4% | 21.7% | 19.0% | 22.0% | 25.3% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 218.8M | 177.5M | 128.0M | 141.8M | 109.3M |
Other Non-Operating Income | 2.1B | 320.7M | 470.2M | 381.4M | 295.5M |
Pre-tax Income | 4.8B | 2.9B | 2.8B | 2.5B | 2.4B |
Income Tax | 944.9M | 551.2M | 500.8M | 462.8M | 478.4M |
Effective Tax Rate % | 19.6% | 19.1% | 18.2% | 18.5% | 19.7% |
Net Income | 3.9B | 2.3B | 2.3B | 2.1B | 1.9B |
Net Margin % | 31.9% | 18.6% | 17.8% | 20.5% | 21.8% |
Key Metrics | |||||
EBITDA | 5.0B | 4.7B | 4.3B | 4.0B | 3.7B |
EPS (Basic) | $17.21 | $10.35 | $10.16 | $9.47 | $8.53 |
EPS (Diluted) | $17.18 | $10.33 | $10.14 | $9.43 | $8.49 |
Basic Shares Outstanding | 222500000 | 222300000 | 222000000 | 221600000 | 221200000 |
Diluted Shares Outstanding | 222500000 | 222300000 | 222000000 | 221600000 | 221200000 |
Income Statement Trend
Air Products and Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 3.0B | 1.6B | 2.7B | 4.5B | 5.3B |
Short-term Investments | 5.0M | 332.2M | 590.7M | 1.3B | 1.1B |
Accounts Receivable | 1.8B | 1.7B | 1.8B | 1.5B | 1.3B |
Inventory | 766.0M | 651.8M | 514.2M | 453.9M | 404.8M |
Other Current Assets | 66.6M | 97.3M | 76.3M | 161.8M | 132.9M |
Total Current Assets | 6.4B | 5.2B | 6.3B | 8.4B | 8.7B |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.0B | 974.0M | 694.8M | 566.2M | 376.8M |
Goodwill | 2.1B | 2.1B | 2.0B | 2.2B | 2.2B |
Intangible Assets | 311.6M | 334.6M | 347.5M | 420.7M | 435.8M |
Long-term Investments | 48.7M | 320.6M | 74.7M | 23.6M | 45.8M |
Other Non-Current Assets | 2.4B | 2.0B | 1.0B | 1.1B | 1.2B |
Total Non-Current Assets | 33.2B | 26.8B | 20.9B | 18.5B | 16.5B |
Total Assets | 39.6B | 32.0B | 27.2B | 26.9B | 25.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.5B | 1.2B | 1.1B | 736.8M | 546.2M |
Short-term Debt | 795.2M | 969.2M | 649.0M | 565.5M | 548.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 44.6M | 98.7M | 228.3M | 68.8M | 50.9M |
Total Current Liabilities | 4.2B | 3.9B | 3.5B | 2.8B | 2.4B |
Non-Current Liabilities | |||||
Long-term Debt | 14.2B | 10.1B | 7.7B | 7.7B | 7.8B |
Deferred Tax Liabilities | 1.2B | 1.3B | 1.2B | 1.2B | 962.6M |
Other Non-Current Liabilities | 308.6M | 221.1M | 227.3M | 265.4M | 341.3M |
Total Non-Current Liabilities | 16.7B | 12.4B | 10.0B | 10.0B | 10.3B |
Total Liabilities | 20.9B | 16.3B | 13.5B | 12.8B | 12.7B |
Equity | |||||
Common Stock | 249.4M | 249.4M | 249.4M | 249.4M | 249.4M |
Retained Earnings | 19.5B | 17.3B | 16.5B | 15.7B | 14.9B |
Treasury Stock | 2.0B | 2.0B | 2.0B | 2.0B | 2.0B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 18.7B | 15.7B | 13.7B | 14.1B | 12.4B |
Key Metrics | |||||
Total Debt | 15.0B | 11.0B | 8.3B | 8.2B | 8.3B |
Working Capital | 2.2B | 1.3B | 2.8B | 5.6B | 6.3B |
Balance Sheet Composition
Air Products and Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 3.8B | 2.3B | 2.2B | 2.0B | 1.9B |
Depreciation & Amortization | 1.5B | 1.4B | 1.3B | 1.3B | 1.2B |
Stock-Based Compensation | 61.8M | 59.9M | 48.4M | 44.5M | 53.5M |
Working Capital Changes | 155.7M | -211.5M | -648.3M | -171.2M | -8.2M |
Operating Cash Flow | 5.7B | 3.5B | 2.8B | 3.3B | 3.5B |
Investing Activities | |||||
Capital Expenditures | -6.8B | -4.6B | -2.9B | -2.5B | -2.5B |
Acquisitions | 0 | -912.0M | -1.7B | -86.5M | -207.7M |
Investment Purchases | -141.4M | -640.1M | -1.6B | -2.1B | -2.9B |
Investment Sales | 470.7M | 897.0M | 2.4B | 1.9B | 1.9B |
Investing Cash Flow | -4.9B | -5.9B | -3.9B | -2.7B | -3.6B |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -1.6B | -1.5B | -1.4B | -1.3B | -1.1B |
Debt Issuance | 4.7B | 3.5B | 766.2M | 178.9M | 4.9B |
Debt Repayment | -486.2M | -615.4M | -400.0M | -462.9M | -406.6M |
Financing Cash Flow | 2.6B | 1.6B | -1.0B | -1.4B | 3.3B |
Free Cash Flow | -3.2B | -1.4B | 303.7M | 877.7M | 755.7M |
Net Change in Cash | 3.4B | -879.4M | -2.1B | -864.9M | 3.2B |
Cash Flow Trend
Air Products and Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
41.14
Forward P/E
20.50
Price to Book
4.16
Price to Sales
5.36
PEG Ratio
20.50
Profitability Ratios
Profit Margin
12.86%
Operating Margin
24.30%
Return on Equity
9.34%
Return on Assets
4.51%
Financial Health
Current Ratio
1.29
Debt to Equity
103.39
Beta
0.82
Per Share Data
EPS (TTM)
$7.06
Book Value per Share
$69.82
Revenue per Share
$54.16
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
apd | 64.6B | 41.14 | 4.16 | 9.34% | 12.86% | 103.39 |
Linde plc | 222.6B | 34.37 | 5.86 | 17.01% | 20.02% | 60.56 |
Sherwin-Williams | 91.5B | 36.39 | 20.70 | 62.43% | 11.03% | 308.57 |
Ecolab | 80.5B | 37.87 | 12.09 | 24.41% | 13.59% | 103.92 |
DuPont de Nemours | 30.6B | 429.88 | 1.33 | 0.46% | -1.54% | 32.67 |
PPG Industries | 25.5B | 20.41 | 3.36 | 16.56% | 6.46% | 106.17 |
Financial data is updated regularly. All figures are in the company's reporting currency.