
Amphenol (APH) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
4.8B
Gross Profit
1.6B
34.17%
Operating Income
1.1B
22.22%
Net Income
744.2M
15.47%
EPS (Diluted)
$0.58
Balance Sheet Metrics
Total Assets
22.9B
Total Liabilities
12.5B
Shareholders Equity
10.4B
Debt to Equity
1.21
Cash Flow Metrics
Operating Cash Flow
764.9M
Free Cash Flow
576.3M
Revenue & Profitability Trend
Amphenol Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 15.2B | 12.6B | 12.6B | 10.9B | 8.6B |
Cost of Goods Sold | 10.1B | 8.5B | 8.6B | 7.5B | 5.9B |
Gross Profit | 5.1B | 4.1B | 4.0B | 3.4B | 2.7B |
Gross Margin % | 33.8% | 32.5% | 31.9% | 31.3% | 31.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.9B | 1.5B | 1.4B | 1.2B | 1.0B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.9B | 1.5B | 1.4B | 1.2B | 1.0B |
Operating Income | 3.3B | 2.6B | 2.6B | 2.2B | 1.6B |
Operating Margin % | 21.6% | 20.7% | 20.7% | 20.0% | 19.2% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 217.0M | 139.5M | 128.4M | 115.5M | 115.4M |
Other Non-Operating Income | -55.4M | 100.0K | -11.5M | -70.8M | -7.9M |
Pre-tax Income | 3.0B | 2.5B | 2.5B | 2.0B | 1.5B |
Income Tax | 570.3M | 509.3M | 550.6M | 409.1M | 313.3M |
Effective Tax Rate % | 18.9% | 20.7% | 22.3% | 20.6% | 20.5% |
Net Income | 2.4B | 1.9B | 1.9B | 1.6B | 1.2B |
Net Margin % | 16.0% | 15.5% | 15.2% | 14.7% | 14.1% |
Key Metrics | |||||
EBITDA | 3.9B | 3.0B | 3.0B | 2.6B | 2.0B |
EPS (Basic) | $2.01 | $1.62 | $1.60 | $1.33 | $1.01 |
EPS (Diluted) | $1.92 | $1.56 | $1.53 | $1.27 | $0.98 |
Basic Shares Outstanding | 1203800000 | 1193000000 | 1192400000 | 1195800000 | 1192000000 |
Diluted Shares Outstanding | 1203800000 | 1193000000 | 1192400000 | 1195800000 | 1192000000 |
Income Statement Trend
Amphenol Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 3.3B | 1.5B | 1.4B | 1.2B | 1.7B |
Short-term Investments | 18.4M | 185.2M | 61.1M | 44.3M | 36.1M |
Accounts Receivable | 3.3B | 2.6B | 2.6B | 2.5B | 2.0B |
Inventory | 2.5B | 2.2B | 2.1B | 1.9B | 1.5B |
Other Current Assets | 517.0M | 389.6M | 320.0M | 367.9M | 338.9M |
Total Current Assets | 9.7B | 6.8B | 6.5B | 6.0B | 5.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 17.7B | 15.0B | 13.6B | 13.5B | 10.5B |
Intangible Assets | 1.2B | 834.8M | 734.1M | 756.9M | 397.5M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 581.1M | 449.2M | 462.6M | 411.2M | 352.3M |
Total Non-Current Assets | 11.8B | 9.7B | 8.8B | 8.7B | 6.8B |
Total Assets | 21.4B | 16.5B | 15.3B | 14.7B | 12.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.8B | 1.4B | 1.3B | 1.3B | 1.1B |
Short-term Debt | 401.7M | 353.8M | 2.7M | 4.0M | 230.3M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 4.1B | 3.2B | 2.7B | 2.4B | 2.3B |
Non-Current Liabilities | |||||
Long-term Debt | 6.5B | 4.0B | 4.6B | 4.8B | 3.6B |
Deferred Tax Liabilities | 376.7M | 367.0M | 409.8M | 424.2M | 299.1M |
Other Non-Current Liabilities | 509.4M | 453.7M | 443.3M | 438.7M | 407.2M |
Total Non-Current Liabilities | 7.5B | 4.9B | 5.6B | 5.9B | 4.6B |
Total Liabilities | 11.6B | 8.1B | 8.2B | 8.3B | 6.9B |
Equity | |||||
Common Stock | 1.2M | 600.0K | 600.0K | 600.0K | 600.0K |
Retained Earnings | 7.1B | 5.9B | 5.0B | 4.3B | 3.7B |
Treasury Stock | 199.7M | 142.8M | 79.8M | 100.0M | 111.1M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 9.9B | 8.4B | 7.1B | 6.4B | 5.5B |
Key Metrics | |||||
Total Debt | 6.9B | 4.3B | 4.6B | 4.8B | 3.9B |
Working Capital | 5.6B | 3.7B | 3.8B | 3.5B | 3.2B |
Balance Sheet Composition
Amphenol Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 2.4B | 1.9B | 1.9B | 1.6B | 1.2B |
Depreciation & Amortization | 572.5M | 406.4M | 392.9M | 395.6M | 308.1M |
Stock-Based Compensation | 109.5M | 99.0M | 89.5M | 83.0M | 70.5M |
Working Capital Changes | -377.0M | 175.4M | -515.9M | -538.5M | -35.8M |
Operating Cash Flow | 2.7B | 2.6B | 1.9B | 1.5B | 1.6B |
Investing Activities | |||||
Capital Expenditures | 7.8M | 4.0M | 5.6M | 3.7M | 12.7M |
Acquisitions | -2.2B | -970.4M | -288.2M | -2.2B | -50.4M |
Investment Purchases | -26.2M | -305.7M | -309.4M | -164.5M | -141.6M |
Investment Sales | 189.7M | 246.3M | 228.2M | 155.9M | 123.2M |
Investing Cash Flow | -2.0B | -1.0B | -347.3M | -2.2B | -56.7M |
Financing Activities | |||||
Share Repurchases | -689.3M | -585.1M | -730.5M | -661.7M | -641.3M |
Dividends Paid | -595.1M | -500.6M | -477.4M | -346.7M | -297.6M |
Debt Issuance | 3.0B | 354.9M | 5.8M | 752.1M | 942.3M |
Debt Repayment | -364.4M | -648.3M | -214.5M | -912.6M | -2.4B |
Financing Cash Flow | 1.3B | -1.4B | -1.4B | -404.9M | -2.9B |
Free Cash Flow | 2.1B | 2.2B | 1.8B | 1.2B | 1.3B |
Net Change in Cash | 2.0B | 134.3M | 104.4M | -1.2B | -1.3B |
Cash Flow Trend
Amphenol Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
44.30
Forward P/E
51.48
Price to Book
11.78
Price to Sales
7.21
PEG Ratio
0.42
Profitability Ratios
Profit Margin
16.90%
Operating Margin
25.62%
Return on Equity
31.05%
Return on Assets
12.50%
Financial Health
Current Ratio
2.02
Debt to Equity
69.51
Beta
1.13
Per Share Data
EPS (TTM)
$2.51
Book Value per Share
$9.44
Revenue per Share
$15.56
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
aph | 135.8B | 44.30 | 11.78 | 31.05% | 16.90% | 69.51 |
TE Connectivity | 60.1B | 41.85 | 4.86 | 11.51% | 8.77% | 48.36 |
Corning | 56.2B | 69.80 | 4.78 | 8.28% | 5.77% | 73.62 |
Celestica | 22.5B | 42.59 | 12.79 | 30.24% | 5.09% | 57.83 |
Jabil | 22.1B | 39.33 | 17.21 | 32.39% | 2.02% | 265.27 |
Flex | 18.7B | 21.93 | 3.68 | 17.67% | 3.42% | 83.79 |
Financial data is updated regularly. All figures are in the company's reporting currency.