Financhill
Sell
47

UAA Quote, Financials, Valuation and Earnings

Last price:
$8.38
Seasonality move :
-0.37%
Day range:
$8.18 - $8.77
52-week range:
$6.17 - $11.89
Dividend yield:
0%
P/E ratio:
12.70x
P/S ratio:
0.71x
P/B ratio:
1.88x
Volume:
21.2M
Avg. volume:
10.5M
1-year change:
-6.41%
Market cap:
$3.7B
Revenue:
$5.7B
EPS (TTM):
-$0.03
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue -- -- -- $5.9B $5.7B
Revenue Growth (YoY) -- -- -- 3.87% -3.41%
 
Cost of Revenues -- -- -- $3.3B $3.1B
Gross Profit -- -- -- $2.6B $2.6B
Gross Profit Margin -- -- -- 44.79% 46.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $2.4B $2.4B
Other Inc / (Exp) -- -- -- $17.1M $32.1M
Operating Expenses -- -- -- $2.4B $2.4B
Operating Income -- -- -- $263.6M $229.8M
 
Net Interest Expenses -- -- -- $12.8M --
EBT. Incl. Unusual Items -- -- -- $267.9M $262.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$108.6M $30M
Net Income to Company -- -- -- $374.5M $232M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $374.5M $232M
 
Basic EPS (Cont. Ops) -- -- -- $0.83 $0.53
Diluted EPS (Cont. Ops) -- -- -- $0.81 $0.52
Weighted Average Basic Share -- -- -- $451.4M $440.3M
Weighted Average Diluted Share -- -- -- $461.5M $451M
 
EBITDA -- -- -- $399M $372.3M
EBIT -- -- -- $263.6M $229.8M
 
Revenue (Reported) -- -- -- $5.9B $5.7B
Operating Income (Reported) -- -- -- $263.6M $229.8M
Operating Income (Adjusted) -- -- -- $263.6M $229.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.5B $1.6B $1.6B $1.4B
Revenue Growth (YoY) 0.25% 7.85% 1.84% -0.46% -10.7%
 
Cost of Revenues $746.7M $757.4M $860.1M $818.2M $702.9M
Gross Profit $686.3M $788.1M $713.8M $748.5M $696.1M
Gross Profit Margin 47.89% 50.99% 45.36% 47.78% 49.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $553.5M $599.4M $594.4M $609.1M $519.8M
Other Inc / (Exp) -$81.4M -$46.1M -$5.8M -$6.1M -$6.6M
Operating Expenses $553.5M $599.4M $594.4M $609.1M $519.8M
Operating Income $132.8M $188.7M $119.4M $139.5M $176.3M
 
Net Interest Expenses $15M $9.3M $3.6M $373K $1.7M
EBT. Incl. Unusual Items $36.4M $133.3M $110.1M $133M $167.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.7M $19M $22.3M $28.4M -$2.1M
Net Income to Company $38.9M $113.4M $86.9M $104.7M $170.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $38.9M $113.4M $86.9M $104.7M $170.4M
 
Basic EPS (Cont. Ops) $0.09 $0.24 $0.19 $0.24 $0.39
Diluted EPS (Cont. Ops) $0.09 $0.24 $0.19 $0.23 $0.39
Weighted Average Basic Share $454.5M $470M $454.3M $443.5M $432.2M
Weighted Average Diluted Share $456.7M $473.1M $464.1M $453.7M $435.7M
 
EBITDA $170M $225.9M $153.1M $173.1M $209M
EBIT $132.8M $188.7M $119.4M $139.5M $176.3M
 
Revenue (Reported) $1.4B $1.5B $1.6B $1.6B $1.4B
Operating Income (Reported) $132.8M $188.7M $119.4M $139.5M $176.3M
Operating Income (Adjusted) $132.8M $188.7M $119.4M $139.5M $176.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.5B $5.6B $5.8B $5.9B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.8B $3B $3.2B $2.9B
Gross Profit $2.1B $2.8B $2.7B $2.7B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.2B $2.5B $2.4B $2.6B
Other Inc / (Exp) -$563.6M $25.1M -$66.8M $24.9M $10.4M
Operating Expenses $2.2B $2.2B $2.5B $2.4B $2.6B
Operating Income -$45.6M $534.4M $264.9M $271.6M -$35.3M
 
Net Interest Expenses $37.6M $51.7M $23.3M $5.3M --
EBT. Incl. Unusual Items -$646.8M $507.8M $174.7M $291.3M -$22M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $53M $73.6M $29.3M -$103.8M -$446K
Net Income to Company -$748.9M $434.9M $144.7M $394.6M -$17.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$748.9M $434.9M $144.7M $394.6M -$21.2M
 
Basic EPS (Cont. Ops) -$1.64 $0.95 $0.31 $0.91 -$0.03
Diluted EPS (Cont. Ops) -$1.64 $0.94 $0.31 $0.90 -$0.03
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$308.2M $683M $401.1M $427.3M $104.6M
EBIT -$478.3M $534.4M $264.9M $291.6M -$35.3M
 
Revenue (Reported) $4.5B $5.6B $5.8B $5.9B $5.4B
Operating Income (Reported) -$45.6M $534.4M $264.9M $271.6M -$35.3M
Operating Income (Adjusted) -$478.3M $534.4M $264.9M $291.6M -$35.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.9B $2.9B $2.9B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.4B $1.6B $1.5B $1.3B
Gross Profit $1B $1.5B $1.3B $1.4B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.1B $1.2B $1.2B $1.4B
Other Inc / (Exp) -$125.2M -$87.2M -$20M -$12.2M -$34.4M
Operating Expenses $1B $1.1B $1.2B $1.2B $1.4B
Operating Income $2M $312.5M $153.9M $161.9M -$98.4M
 
Net Interest Expenses $26.3M $22.6M $9.6M $2M $1.7M
EBT. Incl. Unusual Items -$149.4M $202.7M $124.3M $147.7M -$132.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.9M $29M $27.9M $32.8M $3M
Net Income to Company -$143.9M $172.7M $94.6M $114.7M -$135M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$143.9M $172.7M $94.6M $114.7M -$135M
 
Basic EPS (Cont. Ops) -$0.31 $0.37 $0.21 $0.26 -$0.31
Diluted EPS (Cont. Ops) -$0.31 $0.37 $0.21 $0.25 -$0.31
Weighted Average Basic Share $908.7M $929.6M $912.7M $888.4M $867.9M
Weighted Average Diluted Share $910.8M $935.4M $932.3M $908.2M $871.4M
 
EBITDA $77.6M $384.9M $221.9M $230.2M -$32.8M
EBIT $2M $312.5M $153.9M $161.9M -$98.4M
 
Revenue (Reported) $2.1B $2.9B $2.9B $2.9B $2.6B
Operating Income (Reported) $2M $312.5M $153.9M $161.9M -$98.4M
Operating Income (Adjusted) $2M $312.5M $153.9M $161.9M -$98.4M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents -- -- $1B $710.9M $858.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $702.2M $758.6M $757.3M
Inventory -- -- $824.5M $1.2B $958.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $297M $293.3M $289.2M
Total Current Assets -- -- $2.8B $2.9B $2.9B
 
Property Plant And Equipment -- -- $1B $1.1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $491.5M $482M $478.3M
Other Intangibles -- -- $10.6M $8.9M $7M
Other Long-Term Assets -- -- $76M $67.1M $91.5M
Total Assets -- -- $4.5B $4.8B $4.8B
 
Accounts Payable -- -- $560.3M $648.5M $483.7M
Accrued Expenses -- -- $318M $366.5M $287.9M
Current Portion Of Long-Term Debt -- -- -- -- $80.9M
Current Portion Of Capital Lease Obligations -- -- $134.8M $141M $139.3M
Other Current Liabilities -- -- $125.8M $42.7M $34.3M
Total Current Liabilities -- -- $1.3B $1.4B $1.2B
 
Long-Term Debt -- -- $672.3M $674.5M $594.9M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $2.7B $2.9B $2.6B
 
Common Stock -- -- $153K $147K $144K
Other Common Equity Adj -- -- -$40.1M -$67.8M -$77.1M
Common Equity -- -- $1.7B $2B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $1.7B $2B $2.2B
 
Total Liabilities and Equity -- -- $4.5B $4.8B $4.8B
Cash and Short Terms -- -- $1B $710.9M $858.7M
Total Debt -- -- -- $674.5M $675.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $865.6M $1.3B $853.7M $655.9M $530.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $806.9M $735.8M $789.1M $805.2M $723M
Inventory $1.1B $837.7M $1.1B $1.1B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $244M $300.7M $356.2M $266.8M $210.1M
Total Current Assets $3B $3.1B $3.1B $2.9B $2.6B
 
Property Plant And Equipment $1.2B $1.1B $1.1B $1.1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $493.6M $498.2M $468.3M $474.4M $495M
Other Intangibles $37.3M $11.5M $9.3M $8.1M $6.1M
Other Long-Term Assets $72.3M $78.8M $85.9M $58.3M $89.4M
Total Assets $4.9B $4.8B $4.8B $4.7B $4.5B
 
Accounts Payable $643.3M $532.9M $747.3M $542.3M $562.6M
Accrued Expenses $309.1M $388.3M $353.4M $312.5M $292.3M
Current Portion Of Long-Term Debt -- -- -- $80.9M --
Current Portion Of Capital Lease Obligations $156.9M $142.6M $132.2M $138.6M $135.7M
Other Current Liabilities $141.6M $116.5M $85.3M $59.3M $45.6M
Total Current Liabilities $1.4B $1.4B $1.5B $1.3B $1.2B
 
Long-Term Debt $997.3M $662.9M $673.4M $594.7M $594.6M
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $2.8B $3B $2.7B $2.5B
 
Common Stock $150K $158K $150K $145K $143K
Other Common Equity Adj -$70.9M -$37.9M -$18.2M -$67.1M -$91.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $2B $1.8B $2.1B $2B
 
Total Liabilities and Equity $4.9B $4.8B $4.8B $4.7B $4.5B
Cash and Short Terms $865.6M $1.3B $853.7M $655.9M $530.7M
Total Debt $997.3M $662.9M $673.4M $675.6M $594.6M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -- -- -- $374.5M $232M
Depreciation & Amoritzation -- -- -- $135.5M $142.6M
Stock-Based Compensation -- -- -- $36.8M $43M
Change in Accounts Receivable -- -- -- -$60.9M -$3.9M
Change in Inventories -- -- -- -$369M $216.5M
Cash From Operations -- -- -- -$39.9M $354M
 
Capital Expenditures -- -- -- $158.1M $150.3M
Cash Acquisitions -- -- -- $35M $45M
Cash From Investing -- -- -- -$123.1M -$105.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$125M -$75M
Other Financing Activities -- -- -- -$5.2M -$6.9M
Cash From Financing -- -- -- -$126.4M -$78.7M
 
Beginning Cash (CF) -- -- -- $1B $726.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$289.3M $169.9M
Ending Cash (CF) -- -- -- $726.7M $876.9M
 
Levered Free Cash Flow -- -- -- -$198M $203.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $38.9M $113.4M $86.9M $104.7M $170.4M
Depreciation & Amoritzation $37.3M $37.2M $33.7M $33.6M $32.7M
Stock-Based Compensation $9.5M $11M $8.3M $11.6M $12.5M
Change in Accounts Receivable -$231.9M -$94.4M -$98.9M -$115.1M -$39.6M
Change in Inventories $147.5M $41.8M -$132.6M $175.1M $18.6M
Cash From Operations $59.7M $107.6M -$90M $61.5M -$321.4M
 
Capital Expenditures $20.8M $29.5M $58.1M $42.8M $45.8M
Cash Acquisitions -$658K -- -- -- $8M
Cash From Investing -$21.4M -$29.2M -$58.1M -$42.8M -$47.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$250M -$206.3M -- -- --
Repurchase of Common Stock -- -- -$25M -$50M --
Other Financing Activities -$880K $37.6M -$451K -$214K -$1.8M
Cash From Financing -$249.9M -$166.9M -$24.4M -$49.3M -$1.2M
 
Beginning Cash (CF) $1.1B $1.4B $1.1B $719.9M $903.2M
Foreign Exchange Rate Adjustment -$2M -$7.1M -$22.5M -$16.6M $16.9M
Additions / Reductions -$211.6M -$88.4M -$172.5M -$30.6M -$370.2M
Ending Cash (CF) $874.5M $1.3B $868M $672.6M $549.8M
 
Levered Free Cash Flow $38.9M $78.1M -$148.1M $18.7M -$367.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$748.9M $434.9M $144.7M $394.6M -$17.7M
Depreciation & Amoritzation $170.2M $148.7M $136.3M $135.7M $139.9M
Stock-Based Compensation $44.3M $42.3M $42.3M $40.5M $48.1M
Change in Accounts Receivable $36.3M $73.4M -$53.4M -$21.9M $78.9M
Change in Inventories -$133.8M $239.4M -$244.2M -$72.1M $42.4M
Cash From Operations $156.9M $672.4M $131M $18.1M $130.1M
 
Capital Expenditures $111.7M $78.3M $145.9M $139.6M $166.5M
Cash Acquisitions -$38.8M $197.5M $35M $45M $58M
Cash From Investing -$150.6M $120.6M -$110.9M -$94.6M -$118.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3B -- -- -- --
Long-Term Debt Repaid -$800M -- -- -- --
Repurchase of Common Stock -- -- -$350M -$125M -$65M
Other Financing Activities -$56.3M $85.7M -$14.5M -$6.7M -$14.4M
Cash From Financing $437.9M -$416.9M -$360.6M -$128.1M -$157.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $444.2M $376.1M -$340.5M -$204.6M -$145.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $45.2M $594.1M -$14.9M -$121.5M -$36.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$143.9M $172.7M $94.6M $114.7M -$135M
Depreciation & Amoritzation $75.6M $72.3M $68M $68.3M $65.6M
Stock-Based Compensation $22.3M $22.6M $19.7M $23.4M $28.5M
Change in Accounts Receivable -$133.5M -$29.6M -$90.3M -$51.3M $31.5M
Change in Inventories -$100.2M $15M -$266.8M $30M -$144.1M
Cash From Operations $117M $360.5M -$2.5M $55.5M -$168.4M
 
Capital Expenditures $40.1M $49.2M $93.9M $75.4M $91.5M
Cash Acquisitions -$1.5M -- $35M $45M $58M
Cash From Investing -$41.6M -$48.3M -$58.9M -$30.4M -$43.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $588.8M -- -- -- --
Long-Term Debt Repaid -$700M -$506.3M -- -- -$80.9M
Repurchase of Common Stock -- -- -$50M -$50M -$40M
Other Financing Activities -$53.6M $90.4M -$803K -$2.3M -$9.8M
Cash From Financing -$162.6M -$414M -$48.8M -$50.5M -$129.4M
 
Beginning Cash (CF) $2.1B $2.7B $2.1B $1.4B $1.8B
Foreign Exchange Rate Adjustment -$6.4M $8.6M -$44M -$28.7M $14M
Additions / Reductions -$87.3M -$101.9M -$110.2M -$25.4M -$341.1M
Ending Cash (CF) $2B $2.6B $1.9B $1.4B $1.5B
 
Levered Free Cash Flow $76.9M $311.3M -$96.4M -$19.9M -$259.9M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 5.23% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 15.18% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.97% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock