
Arrow Electronics (ARW) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
6.8B
Gross Profit
774.0M
11.36%
Operating Income
175.2M
2.57%
Net Income
79.9M
1.17%
Balance Sheet Metrics
Total Assets
21.4B
Total Liabilities
15.4B
Shareholders Equity
6.0B
Debt to Equity
2.57
Cash Flow Metrics
Operating Cash Flow
432.7M
Free Cash Flow
326.7M
Revenue & Profitability Trend
Arrow Electronics Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 27.9B | 33.1B | 37.1B | 34.5B | 28.7B |
Cost of Goods Sold | 24.6B | 29.0B | 32.3B | 30.3B | 25.5B |
Gross Profit | 3.3B | 4.1B | 4.8B | 4.2B | 3.2B |
Gross Margin % | 11.8% | 12.5% | 13.0% | 12.2% | 11.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 2.2B | 2.4B | 2.6B | 2.4B | 2.1B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 2.2B | 2.4B | 2.6B | 2.4B | 2.1B |
Operating Income | 907.2M | 1.6B | 2.1B | 1.6B | 912.2M |
Operating Margin % | 3.2% | 4.7% | 5.6% | 4.5% | 3.2% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 269.8M | 328.7M | 185.6M | 131.7M | 137.2M |
Other Non-Operating Income | -148.0M | -58.2M | -8.9M | 1.1M | -15.7M |
Pre-tax Income | 489.3M | 1.2B | 1.9B | 1.4B | 759.3M |
Income Tax | 95.8M | 255.0M | 449.0M | 325.9M | 172.8M |
Effective Tax Rate % | 19.6% | 21.9% | 23.8% | 22.7% | 22.8% |
Net Income | 393.5M | 909.4M | 1.4B | 1.1B | 586.5M |
Net Margin % | 1.4% | 2.7% | 3.9% | 3.2% | 2.0% |
Key Metrics | |||||
EBITDA | 1.1B | 1.7B | 2.3B | 1.8B | 1.1B |
EPS (Basic) | $7.36 | $16.03 | $22.01 | $15.29 | $7.49 |
EPS (Diluted) | $7.29 | $15.84 | $21.80 | $15.10 | $7.43 |
Basic Shares Outstanding | 53282000 | 56359000 | 64838000 | 72472000 | 77992000 |
Diluted Shares Outstanding | 53282000 | 56359000 | 64838000 | 72472000 | 77992000 |
Income Statement Trend
Arrow Electronics Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 188.8M | 218.1M | 176.9M | 222.2M | 373.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 13.0B | 12.2B | 12.3B | 11.1B | 9.2B |
Inventory | 4.7B | 5.2B | 5.3B | 4.2B | 3.3B |
Other Current Assets | 471.9M | 684.1M | 521.3M | 345.2M | 286.6M |
Total Current Assets | 18.4B | 18.3B | 18.3B | 15.9B | 13.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 4.2B | 4.2B | 4.2B | 4.4B | 4.5B |
Intangible Assets | 96.7M | 127.4M | 159.1M | 195.0M | 233.8M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 677.7M | 627.3M | 574.5M | 620.3M | 675.8M |
Total Non-Current Assets | 3.4B | 3.4B | 3.4B | 3.6B | 3.9B |
Total Assets | 21.8B | 21.7B | 21.8B | 19.5B | 17.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 11.0B | 10.1B | 10.5B | 9.6B | 7.9B |
Short-term Debt | 350.0M | 1.7B | 589.9M | 382.6M | 158.6M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 12.6B | 13.2B | 12.4B | 11.3B | 9.1B |
Non-Current Liabilities | |||||
Long-term Debt | 2.8B | 2.2B | 3.2B | 2.2B | 2.1B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 516.2M | 507.4M | 579.3M | 624.2M | 676.1M |
Total Non-Current Liabilities | 3.3B | 2.7B | 3.8B | 2.9B | 2.8B |
Total Liabilities | 15.9B | 15.8B | 16.2B | 14.2B | 11.9B |
Equity | |||||
Common Stock | 55.6M | 57.7M | 125.4M | 125.4M | 125.4M |
Retained Earnings | 6.0B | 5.8B | 9.2B | 7.8B | 6.7B |
Treasury Stock | 328.1M | 297.7M | 4.6B | 3.6B | 2.8B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.8B | 5.9B | 5.6B | 5.3B | 5.1B |
Key Metrics | |||||
Total Debt | 3.1B | 3.8B | 3.8B | 2.6B | 2.3B |
Working Capital | 5.8B | 5.1B | 6.0B | 4.6B | 4.0B |
Balance Sheet Composition
Arrow Electronics Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 393.5M | 909.4M | 1.4B | 1.1B | 586.5M |
Depreciation & Amortization | 163.0M | 181.1M | 187.4M | 195.1M | 189.1M |
Stock-Based Compensation | 34.6M | 41.6M | 42.9M | 36.1M | 35.3M |
Working Capital Changes | 769.1M | -374.9M | -1.8B | -1.3B | 425.4M |
Operating Cash Flow | 1.3B | 685.7M | -130.5M | 43.4M | 1.3B |
Investing Activities | |||||
Capital Expenditures | -87.5M | -83.3M | -78.8M | -60.9M | -123.6M |
Acquisitions | -34.8M | - | - | 0 | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | 10.6M | 10.7M | 0 | 0 | - |
Investing Cash Flow | -94.4M | -72.3M | -57.7M | -60.1M | -138.1M |
Financing Activities | |||||
Share Repurchases | -265.1M | -770.2M | -1.0B | -911.5M | -483.7M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 1.5B | 496.3M | 1.2B | 495.1M | 0 |
Debt Repayment | -1.0B | -1.3B | -350.0M | -131.5M | -620.9M |
Financing Cash Flow | -962.2M | -683.2M | 92.4M | -510.3M | -1.2B |
Free Cash Flow | 1.0B | 622.2M | -111.9M | 335.9M | 1.2B |
Net Change in Cash | 209.1M | -69.8M | -95.7M | -527.0M | -115.3M |
Cash Flow Trend
Arrow Electronics Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
14.05
Forward P/E
9.80
Price to Book
1.01
Price to Sales
0.22
PEG Ratio
9.80
Profitability Ratios
Profit Margin
1.64%
Operating Margin
2.75%
Return on Equity
7.65%
Return on Assets
2.42%
Financial Health
Current Ratio
1.39
Debt to Equity
44.02
Beta
1.10
Per Share Data
EPS (TTM)
$8.84
Book Value per Share
$122.99
Revenue per Share
$544.54
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
arw | 6.4B | 14.05 | 1.01 | 7.65% | 1.64% | 44.02 |
TD Synnex | 12.1B | 17.12 | 1.44 | 8.91% | 1.21% | 49.22 |
Avnet | 4.4B | 14.59 | 0.90 | 6.42% | 1.43% | 57.98 |
Insight Enterprises | 4.0B | 30.80 | 2.51 | 8.67% | 1.79% | 96.28 |
Pc Connection | 1.6B | 18.76 | 1.77 | 9.78% | 2.97% | 0.29 |
ScanSource | 942.5M | 15.00 | 1.06 | 7.32% | 2.27% | 16.62 |
Financial data is updated regularly. All figures are in the company's reporting currency.