
Acuity Brands (AYI) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Feb 2025Income Metrics
Revenue
1.0B
Gross Profit
468.0M
46.51%
Operating Income
110.2M
10.95%
Net Income
77.5M
7.70%
EPS (Diluted)
$2.45
Balance Sheet Metrics
Total Assets
4.6B
Total Liabilities
2.1B
Shareholders Equity
2.6B
Debt to Equity
0.80
Cash Flow Metrics
Operating Cash Flow
196.1M
Free Cash Flow
192.3M
Revenue & Profitability Trend
Acuity Brands Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.8B | 4.0B | 4.0B | 3.5B | 3.3B |
Cost of Goods Sold | 2.1B | 2.2B | 2.3B | 2.0B | 1.9B |
Gross Profit | 1.8B | 1.7B | 1.7B | 1.5B | 1.4B |
Gross Margin % | 46.4% | 43.3% | 41.8% | 42.6% | 42.2% |
Operating Expenses | |||||
Research & Development | 102.3M | 97.1M | 95.1M | - | - |
Selling, General & Administrative | 1.1B | 1.1B | 1.1B | 1.0B | 1.0B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.2B | 1.2B | 1.2B | 1.0B | 1.0B |
Operating Income | 553.3M | 500.3M | 509.7M | 430.9M | 373.9M |
Operating Margin % | 14.4% | 12.7% | 12.7% | 12.5% | 11.2% |
Non-Operating Items | |||||
Interest Income | 29.8M | 9.0M | 2.1M | 1.0M | 3.1M |
Interest Expense | 25.3M | 27.9M | 27.0M | 24.2M | 26.4M |
Other Non-Operating Income | -9.2M | -34.7M | 9.1M | -11.5M | -25.9M |
Pre-tax Income | 548.6M | 446.7M | 493.9M | 396.2M | 324.7M |
Income Tax | 126.0M | 100.7M | 109.9M | 89.9M | 76.4M |
Effective Tax Rate % | 23.0% | 22.5% | 22.3% | 22.7% | 23.5% |
Net Income | 422.6M | 346.0M | 384.0M | 306.3M | 248.3M |
Net Margin % | 11.0% | 8.8% | 9.6% | 8.9% | 7.5% |
Key Metrics | |||||
EBITDA | 670.3M | 597.5M | 610.4M | 523.8M | 472.2M |
EPS (Basic) | $13.68 | $10.88 | $11.23 | $8.44 | $6.29 |
EPS (Diluted) | $13.44 | $10.76 | $11.08 | $8.38 | $6.27 |
Basic Shares Outstanding | 30885000 | 31806000 | 34182000 | 36300000 | 39500000 |
Diluted Shares Outstanding | 30885000 | 31806000 | 34182000 | 36300000 | 39500000 |
Income Statement Trend
Acuity Brands Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 845.8M | 397.9M | 223.2M | 491.3M | 560.7M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 563.0M | 555.3M | 665.9M | 571.8M | 500.3M |
Inventory | 387.6M | 368.5M | 485.7M | 398.7M | 320.1M |
Other Current Assets | 75.1M | 73.5M | 91.2M | 82.5M | 58.6M |
Total Current Assets | 1.9B | 1.4B | 1.5B | 1.5B | 1.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 65.6M | 84.1M | 74.9M | 58.0M | 63.4M |
Goodwill | 2.6B | 2.7B | 2.7B | 2.8B | 2.8B |
Intangible Assets | 440.5M | 481.2M | 529.2M | 573.2M | 605.9M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 14.4M | 32.9M | 44.2M | 17.5M | 26.2M |
Total Non-Current Assets | 1.9B | 2.0B | 2.0B | 2.0B | 2.1B |
Total Assets | 3.8B | 3.4B | 3.5B | 3.6B | 3.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 352.3M | 285.7M | 397.8M | 391.5M | 326.5M |
Short-term Debt | 19.2M | 19.7M | 33.7M | 15.9M | 41.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 151.3M | 161.1M | 186.5M | 167.7M | 141.5M |
Total Current Liabilities | 687.9M | 595.4M | 733.6M | 692.2M | 617.6M |
Non-Current Liabilities | |||||
Long-term Debt | 554.3M | 571.1M | 562.4M | 541.0M | 433.6M |
Deferred Tax Liabilities | 26.0M | 59.0M | 102.1M | 101.0M | 94.9M |
Other Non-Current Liabilities | 41.4M | 36.0M | 31.4M | 36.4M | 30.2M |
Total Non-Current Liabilities | 747.9M | 797.7M | 834.8M | 838.4M | 746.6M |
Total Liabilities | 1.4B | 1.4B | 1.6B | 1.5B | 1.4B |
Equity | |||||
Common Stock | 500.0K | 500.0K | 500.0K | 500.0K | 500.0K |
Retained Earnings | 3.9B | 3.5B | 3.2B | 2.8B | 2.5B |
Treasury Stock | 2.5B | 2.4B | 2.2B | 1.7B | 1.2B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.4B | 2.0B | 1.9B | 2.0B | 2.1B |
Key Metrics | |||||
Total Debt | 573.5M | 590.8M | 596.1M | 556.9M | 475.1M |
Working Capital | 1.2B | 799.8M | 732.4M | 852.1M | 822.1M |
Balance Sheet Composition
Acuity Brands Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 422.6M | 346.0M | 384.0M | 306.3M | 248.3M |
Depreciation & Amortization | 91.1M | 93.2M | 94.8M | 100.1M | 101.1M |
Stock-Based Compensation | 46.6M | 42.0M | 37.4M | 32.5M | 38.2M |
Working Capital Changes | 92.5M | 91.3M | -182.3M | -15.2M | 101.9M |
Operating Cash Flow | 619.2M | 524.7M | 334.5M | 421.0M | 482.8M |
Investing Activities | |||||
Capital Expenditures | -64.0M | -66.7M | -47.6M | -39.1M | -54.7M |
Acquisitions | 0 | -35.5M | -12.9M | -75.3M | -303.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -65.1M | -90.7M | -62.2M | -117.9M | -359.8M |
Financing Activities | |||||
Share Repurchases | -88.7M | -266.6M | -514.8M | -434.9M | -69.3M |
Dividends Paid | -18.2M | -16.8M | -18.1M | -19.1M | -20.8M |
Debt Issuance | - | 0 | 18.0M | 493.8M | 400.0M |
Debt Repayment | 0 | -18.0M | 0 | -401.1M | -355.7M |
Financing Cash Flow | -118.0M | -333.6M | -506.9M | -365.8M | -51.2M |
Free Cash Flow | 555.2M | 511.4M | 259.8M | 364.9M | 449.9M |
Net Change in Cash | 436.1M | 100.4M | -234.6M | -62.7M | 71.8M |
Cash Flow Trend
Acuity Brands Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
24.75
Forward P/E
17.15
Price to Book
3.70
Price to Sales
2.31
PEG Ratio
-1.80
Profitability Ratios
Profit Margin
9.63%
Operating Margin
14.51%
Return on Equity
16.60%
Return on Assets
8.90%
Financial Health
Current Ratio
1.99
Debt to Equity
42.01
Beta
1.64
Per Share Data
EPS (TTM)
$12.70
Book Value per Share
$85.00
Revenue per Share
$134.96
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ayi | 9.6B | 24.75 | 3.70 | 16.60% | 9.63% | 42.01 |
Vertiv Holdings | 49.3B | 61.75 | 15.76 | 34.84% | 8.93% | 101.76 |
Hubbell | 22.7B | 27.78 | 6.51 | 25.47% | 14.76% | 57.18 |
Advanced Energy | 5.6B | 65.31 | 4.45 | 7.05% | 5.13% | 54.68 |
EnerSys | 3.7B | 11.22 | 1.97 | 19.09% | 9.60% | 74.30 |
Hayward Holdings | 3.5B | 27.30 | 2.37 | 9.13% | 12.04% | 68.28 |
Financial data is updated regularly. All figures are in the company's reporting currency.