
Atmus Filtration (ATMU) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
416.5M
Gross Profit
110.5M
26.53%
Operating Income
55.7M
13.37%
Net Income
44.7M
10.73%
EPS (Diluted)
$0.54
Balance Sheet Metrics
Total Assets
1.2B
Total Liabilities
962.8M
Shareholders Equity
265.3M
Debt to Equity
3.63
Cash Flow Metrics
Operating Cash Flow
49.7M
Free Cash Flow
16.3M
Revenue & Profitability Trend
Atmus Filtration Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.7B | 1.6B | 1.6B | 1.4B | 1.2B |
Cost of Goods Sold | 1.2B | 1.2B | 1.2B | 1.1B | 923.2M |
Gross Profit | 462.1M | 432.7M | 359.2M | 349.3M | 309.4M |
Gross Margin % | 27.7% | 26.6% | 23.0% | 24.3% | 25.1% |
Operating Expenses | |||||
Research & Development | 40.6M | 42.5M | 38.6M | 42.0M | 39.0M |
Selling, General & Administrative | 187.6M | 174.7M | 139.7M | 126.2M | 112.1M |
Other Operating Expenses | 2.0M | 700.0K | 5.0M | - | - |
Total Operating Expenses | 230.2M | 217.9M | 183.3M | 168.2M | 151.1M |
Operating Income | 231.9M | 214.8M | 175.9M | 181.1M | 158.3M |
Operating Margin % | 13.9% | 13.2% | 11.3% | 12.6% | 12.8% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 40.6M | 25.8M | 700.0K | 800.0K | 400.0K |
Other Non-Operating Income | 43.5M | 37.4M | 36.8M | 36.3M | 42.7M |
Pre-tax Income | 234.8M | 226.4M | 212.0M | 216.6M | 200.6M |
Income Tax | 49.2M | 55.1M | 41.6M | 46.5M | 57.8M |
Effective Tax Rate % | 21.0% | 24.3% | 19.6% | 21.5% | 28.8% |
Net Income | 185.6M | 171.3M | 170.4M | 170.1M | 142.8M |
Net Margin % | 11.1% | 10.5% | 10.9% | 11.8% | 11.6% |
Key Metrics | |||||
EBITDA | 300.2M | 273.7M | 234.3M | 239.0M | 222.1M |
EPS (Basic) | $2.23 | $2.06 | $2.05 | $2.04 | $1.71 |
EPS (Diluted) | $2.22 | $2.05 | $2.05 | $2.04 | $1.71 |
Basic Shares Outstanding | 83200000 | 83300000 | 83297796 | 83297796 | 83297796 |
Diluted Shares Outstanding | 83200000 | 83300000 | 83297796 | 83297796 | 83297796 |
Income Statement Trend
Atmus Filtration Balance Sheet From 2021 to 2024
Metric | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|
Assets | ||||
Current Assets | ||||
Cash & Equivalents | 184.3M | 168.0M | 0 | 0 |
Short-term Investments | - | - | - | - |
Accounts Receivable | 254.2M | 246.8M | 174.2M | 161.9M |
Inventory | 266.6M | 250.0M | 245.0M | 245.8M |
Other Current Assets | 49.9M | 28.2M | 19.3M | 13.6M |
Total Current Assets | 755.0M | 693.0M | 500.3M | 482.1M |
Non-Current Assets | ||||
Property, Plant & Equipment | 69.9M | 69.9M | 68.7M | 67.1M |
Goodwill | 169.4M | 169.4M | 169.4M | 169.4M |
Intangible Assets | - | - | - | - |
Long-term Investments | - | - | - | - |
Other Non-Current Assets | 79.5M | 51.5M | 57.0M | 53.4M |
Total Non-Current Assets | 435.3M | 395.6M | 367.1M | 366.2M |
Total Assets | 1.2B | 1.1B | 867.4M | 848.3M |
Liabilities | ||||
Current Liabilities | ||||
Accounts Payable | 193.1M | 236.6M | 145.9M | 140.1M |
Short-term Debt | 35.0M | 14.9M | 9.4M | 9.8M |
Current Portion of Long-term Debt | - | - | - | - |
Other Current Liabilities | - | - | - | - |
Total Current Liabilities | 344.9M | 375.0M | 331.0M | 319.9M |
Non-Current Liabilities | ||||
Long-term Debt | 596.6M | 611.0M | 23.2M | - |
Deferred Tax Liabilities | 1.4M | 1.4M | 7.3M | - |
Other Non-Current Liabilities | 12.3M | 11.7M | 10.9M | 79.0M |
Total Non-Current Liabilities | 618.0M | 632.9M | 80.8M | 91.2M |
Total Liabilities | 962.9M | 1.0B | 411.8M | 411.1M |
Equity | ||||
Common Stock | 0 | 0 | 0 | 478.8M |
Retained Earnings | 264.5M | 87.2M | 0 | - |
Treasury Stock | 20.0M | 0 | - | - |
Other Equity | - | - | - | - |
Total Shareholders Equity | 227.4M | 80.7M | 455.6M | 437.2M |
Key Metrics | ||||
Total Debt | 631.6M | 625.9M | 32.6M | 9.8M |
Working Capital | 410.1M | 318.0M | 169.3M | 162.2M |
Balance Sheet Composition
Atmus Filtration Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 185.6M | 171.3M | 170.4M | 170.1M | 142.8M |
Depreciation & Amortization | 24.8M | 21.5M | 21.6M | 21.6M | 21.1M |
Stock-Based Compensation | 11.9M | 7.2M | 0 | - | - |
Working Capital Changes | -76.3M | -9.7M | -15.2M | -27.4M | 52.6M |
Operating Cash Flow | 133.3M | 180.0M | 172.5M | 160.6M | 226.7M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | - | - | - | - | - |
Financing Activities | |||||
Share Repurchases | -20.0M | 0 | 0 | -170.4M | -186.6M |
Dividends Paid | -8.3M | 0 | 0 | - | - |
Debt Issuance | 0 | 650.0M | 0 | 0 | - |
Debt Repayment | -7.5M | -50.0M | 0 | 0 | - |
Financing Cash Flow | -35.8M | -554.7M | -256.4M | -517.3M | -373.2M |
Free Cash Flow | 56.8M | 143.2M | 128.2M | 176.5M | 186.6M |
Net Change in Cash | 97.5M | -374.7M | -83.9M | -356.7M | -146.5M |
Cash Flow Trend
Atmus Filtration Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
20.54
Forward P/E
18.64
Price to Book
11.86
Price to Sales
2.27
PEG Ratio
2.29
Profitability Ratios
Profit Margin
11.22%
Operating Margin
16.91%
Return on Equity
76.25%
Return on Assets
13.70%
Financial Health
Current Ratio
2.15
Debt to Equity
197.34
Beta
1.66
Per Share Data
EPS (TTM)
$2.26
Book Value per Share
$3.91
Revenue per Share
$20.30
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
atmu | 3.8B | 20.54 | 11.86 | 76.25% | 11.22% | 197.34 |
O'Reilly Automotive | 91.2B | 38.39 | -74.53 | -174.09% | 14.16% | -6.75 |
AutoZone | 72.3B | 29.24 | -18.21 | -56.06% | 13.56% | -3.17 |
Autoliv | 9.7B | 13.81 | 3.92 | 29.89% | 6.83% | 89.36 |
BorgWarner | 9.5B | 41.23 | 1.60 | 4.44% | 1.50% | 67.18 |
LKQ | 8.3B | 11.79 | 1.28 | 11.21% | 5.04% | 90.49 |
Financial data is updated regularly. All figures are in the company's reporting currency.