APG
APi Group Corporation (APG)
Last Price$37.4(4.8%)
Market Cap$10.6B
$7,018.0M
+1.3% YoY
$250.0M
+63.4% YoY
($495.0M)
Net Debt to FCF - (0.9x)
$536.0M
7.6% margin

APG Income Statement

APG Income Statement Overview

Annual
Quarterly
LTM
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$7,018.0M 1.3% YoY
$2,178.0M 12.3% YoY
31.0% margin
Cost of revenue
$4,840.0M (3.0%) YoY
Operating income
$484.0M 34.8% YoY
6.9% margin
Other: $8,000.0K
Net interest: $146.0M
Operating expenses
$1,694.0M 7.1% YoY
Pre-tax income
$330.0M 42.2% YoY
4.7% margin
Net income
$224.0M 0.0% YoY
(3.2%) margin
Income tax
$80.0M
24.2% tax rate
SG&A
$1,694.0M 8.0% YoY
24.1% of revenue

APG Income statement key metrics

Annual
Quarterly
LTM

Revenue

$7,018.0M +1.3% YoY

Operating Income

$484.0M +34.8% YoY

Net Income

($224.0M) N/A

APG Balance Sheet

APG Balance Sheet Overview

Annual
Quarterly
LTM
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$8,152.0M
Current assets ($2,658.0M, 32.6% of total)
$499.0M (6.1%)
$1,444.0M (17.7%)
Other current assets
$715.0M (8.8%)
Non-current assets ($5,494.0M, 67.4% of total)
$1,660.0M (20.4%)
Other non-current assets
$3,187.0M (39.1%)
Financial position
($495.0M)
$499.0M$4,000.0K
Cash & Short-term Investments
Total Debt

APG Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$8,152.0M +7.4% YoY

Liabilities

$5,199.0M +10.1% YoY

Shareholder's Equity

$2,953.0M +3.0% YoY

APG Cash Flow Statement

APG Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$480.0M$620.0M($829.0M)$245.0M($15.0M)$501.0M

APG Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$620.0M +20.6% YoY

Capital Expenditure (CAPEX)

($84.0M) -2.3% YoY

Free Cash Flow (FCF)

$536.0M +25.2% YoY

APG Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24
% growth
3,046.0
0.0%
3,728.0
22.4%
985.0
(73.6%)
3,587.0
264.2%
3,940.0
9.8%
6,558.0
66.4%
6,928.0
5.6%
7,018.0
1.3%
Cost of Goods Sold (COGS)2,382.02,941.0787.02,831.03,001.04,844.04,988.04,840.0
% margin
664.0
21.8%
787.0
21.1%
198.0
20.1%
756.0
21.1%
939.0
23.8%
1,714.0
26.1%
1,940.0
28.0%
2,178.0
31.0%
Operating Expenses511.0625.0359.0725.0803.01,552.01,581.01,694.0
Research & Development Expenses (R&D)0.00.00.00.00.00.00.00.0
Selling, General & Administrative Expenses (SG&A)511.0625.0359.0725.0803.01,552.01,569.01,694.0
123.0
4.0%
162.0
4.3%
(161.0)
(16.3%)
31.0
0.9%
136.0
3.5%
162.0
2.5%
359.0
5.2%
484.0
6.9%
Interest Income0.00.036.034.012.09.00.00.0
Interest Expense8.022.015.052.060.0125.0145.0146.0
Pre-tax Income120.0146.0(151.0)(184.0)79.093.0232.0330.0
% effective tax rate
8.0
6.7%
10.0
6.8%
2.0
(1.3%)
(31.0)
16.8%
32.0
40.5%
20.0
21.5%
79.0
34.1%
80.0
24.2%
% margin
112.0
3.7%
136.0
3.6%
(153.0)
(15.5%)
(153.0)
(4.3%)
47.0
1.2%
73.0
1.1%
153.0
2.2%
(224.0)
(3.2%)
EPS0.931.16(0.88)(0.90)0.230.31(0.68)(0.84)
Diluted EPS0.931.12(0.88)(0.90)0.230.27(0.68)(0.84)
% margin
0.0
0.0%
271.0
7.3%
124.0
12.6%
131.0
3.7%
338.0
8.6%
532.0
8.1%
680.0
9.8%
484.0
6.9%