
Avery Dennison (AVY) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
2.2B
Gross Profit
639.1M
28.78%
Operating Income
286.7M
12.91%
Net Income
189.0M
8.51%
EPS (Diluted)
$2.41
Balance Sheet Metrics
Total Assets
8.4B
Total Liabilities
6.2B
Shareholders Equity
2.2B
Debt to Equity
2.85
Cash Flow Metrics
Operating Cash Flow
257.8M
Free Cash Flow
-59.9M
Revenue & Profitability Trend
Avery Dennison Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 8.8B | 8.4B | 9.0B | 8.4B | 7.0B |
Cost of Goods Sold | 6.2B | 6.1B | 6.6B | 6.1B | 5.0B |
Gross Profit | 2.5B | 2.3B | 2.4B | 2.3B | 1.9B |
Gross Margin % | 28.9% | 27.2% | 26.6% | 27.5% | 27.6% |
Operating Expenses | |||||
Research & Development | 137.8M | 135.8M | 136.1M | 136.6M | - |
Selling, General & Administrative | 1.3B | 1.2B | 1.2B | 1.1B | 1.1B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.4B | 1.3B | 1.3B | 1.2B | 1.1B |
Operating Income | 1.1B | 963.8M | 1.1B | 1.1B | 862.8M |
Operating Margin % | 12.7% | 11.5% | 11.9% | 12.7% | 12.4% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 117.0M | 119.0M | 84.1M | 70.2M | 70.0M |
Other Non-Operating Income | -44.9M | -150.1M | 10.0M | -1.5M | -55.5M |
Pre-tax Income | 953.5M | 694.7M | 999.3M | 992.6M | 737.3M |
Income Tax | 248.6M | 191.7M | 242.2M | 248.6M | 177.7M |
Effective Tax Rate % | 26.1% | 27.6% | 24.2% | 25.0% | 24.1% |
Net Income | 704.9M | 503.0M | 757.1M | 740.1M | 555.9M |
Net Margin % | 8.1% | 6.0% | 8.4% | 8.8% | 8.0% |
Key Metrics | |||||
EBITDA | 1.5B | 1.3B | 1.4B | 1.3B | 1.1B |
EPS (Basic) | $8.77 | $6.23 | $9.37 | $8.94 | $6.66 |
EPS (Diluted) | $8.73 | $6.20 | $9.21 | $8.83 | $6.61 |
Basic Shares Outstanding | 80400000 | 80700000 | 80810016 | 82605953 | 83151174 |
Diluted Shares Outstanding | 80400000 | 80700000 | 80810016 | 82605953 | 83151174 |
Income Statement Trend
Avery Dennison Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 329.1M | 215.0M | 167.2M | 162.7M | 252.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 1.5B | 1.4B | 1.4B | 1.4B | 1.2B |
Inventory | 978.1M | 920.7M | 1.0B | 907.2M | 717.2M |
Other Current Assets | 305.3M | 245.4M | 230.5M | 240.2M | 211.5M |
Total Current Assets | 3.1B | 2.8B | 2.8B | 2.7B | 2.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 4.7B | 4.9B | 4.6B | 4.7B | 2.5B |
Intangible Assets | 755.3M | 849.1M | 840.3M | 911.4M | 224.9M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.0B | 925.3M | 925.6M | 966.4M | 962.7M |
Total Non-Current Assets | 5.3B | 5.4B | 5.2B | 5.2B | 3.7B |
Total Assets | 8.4B | 8.2B | 8.0B | 8.0B | 6.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.3B | 1.3B | 1.3B | 1.3B | 1.1B |
Short-term Debt | 592.3M | 622.2M | 598.6M | 318.8M | 64.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 408.1M | 386.8M | 383.4M | 380.1M | 344.9M |
Total Current Liabilities | 2.9B | 2.7B | 2.8B | 2.5B | 1.9B |
Non-Current Liabilities | |||||
Long-term Debt | 2.6B | 2.6B | 2.5B | 2.8B | 2.1B |
Deferred Tax Liabilities | 234.8M | 260.0M | 247.9M | 238.5M | 117.3M |
Other Non-Current Liabilities | 434.6M | 500.3M | 367.1M | 474.9M | 503.6M |
Total Non-Current Liabilities | 3.2B | 3.4B | 3.1B | 3.5B | 2.7B |
Total Liabilities | 6.1B | 6.1B | 5.9B | 6.0B | 4.6B |
Equity | |||||
Common Stock | 124.1M | 124.1M | 124.1M | 124.1M | 124.1M |
Retained Earnings | 5.2B | 4.7B | 4.4B | 3.9B | 3.3B |
Treasury Stock | 3.3B | 3.1B | 3.0B | 2.7B | 2.5B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.3B | 2.1B | 2.0B | 1.9B | 1.5B |
Key Metrics | |||||
Total Debt | 3.2B | 3.2B | 3.1B | 3.1B | 2.1B |
Working Capital | 216.1M | 96.5M | -17.8M | 186.7M | 490.2M |
Balance Sheet Composition
Avery Dennison Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 704.9M | 503.0M | 757.1M | 740.1M | 555.9M |
Depreciation & Amortization | 312.2M | 298.4M | 290.7M | 244.1M | 205.3M |
Stock-Based Compensation | 28.7M | 22.3M | 47.4M | 37.2M | 24.0M |
Working Capital Changes | -203.1M | -60.3M | -226.2M | -24.6M | -152.6M |
Operating Cash Flow | 891.4M | 776.1M | 910.9M | 1.0B | 687.3M |
Investing Activities | |||||
Capital Expenditures | -208.2M | -264.3M | -275.8M | -253.9M | -192.2M |
Acquisitions | -3.8M | -224.9M | -38.4M | -1.5B | -350.4M |
Investment Purchases | -34.2M | - | - | - | - |
Investment Sales | 24.0M | - | - | - | - |
Investing Cash Flow | -212.1M | -439.2M | -312.3M | -1.7B | -537.0M |
Financing Activities | |||||
Share Repurchases | -247.5M | -137.5M | -379.5M | -180.9M | -104.3M |
Dividends Paid | -277.5M | -256.7M | -238.9M | -220.6M | -196.8M |
Debt Issuance | 539.2M | 394.9M | 0 | 791.7M | 493.7M |
Debt Repayment | -308.1M | -255.9M | -6.3M | -13.4M | -880.6M |
Financing Cash Flow | -576.1M | -317.2M | -615.2M | 604.3M | -818.1M |
Free Cash Flow | 699.0M | 540.9M | 662.5M | 774.7M | 532.7M |
Net Change in Cash | 103.2M | 19.7M | -16.6M | -105.4M | -667.8M |
Cash Flow Trend
Avery Dennison Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
19.62
Forward P/E
16.61
Price to Book
6.20
Price to Sales
1.56
PEG Ratio
1.89
Profitability Ratios
Profit Margin
8.14%
Operating Margin
12.91%
Return on Equity
31.68%
Return on Assets
8.50%
Financial Health
Current Ratio
1.04
Debt to Equity
161.26
Beta
0.89
Per Share Data
EPS (TTM)
$8.91
Book Value per Share
$28.21
Revenue per Share
$109.91
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
avy | 13.6B | 19.62 | 6.20 | 31.68% | 8.14% | 161.26 |
Smurfit WestRock plc | 25.5B | 59.57 | 1.42 | 4.23% | 1.98% | 79.49 |
International Paper | 24.7B | 41.77 | 1.33 | -0.20% | -0.12% | 57.16 |
Amcor plc | 19.9B | 27.03 | 1.70 | 6.60% | 3.41% | 130.42 |
Packaging | 17.8B | 19.81 | 3.82 | 20.65% | 10.47% | 60.68 |
Ball | 14.6B | 26.48 | 2.79 | 9.59% | 4.49% | 139.76 |
Financial data is updated regularly. All figures are in the company's reporting currency.