Amphenol Corporation

NYSE-APH

OverviewFinancialsInvestor RelationsResearchEstimatesNewsOwnershipIndustryDividendsModelingFilings

Operating Activities	LTM	Dec '24	Dec '23	Dec '22	Dec '21	Dec '20	Dec '19	Dec '18	Dec '17	Dec '16	Dec '15
Net Income	3,852.1	2,441.6	1,945.5	1,916.8	1,580.1	1,213.3	1,164	1,216.9	660.7	832.6	772.3
Net Income
Net Income from Continuing Operations
Depreciation & Amortization	817.2	572.5	406.4	392.9	395.6	308.1	312.1	299.7	226.8	217	171.6
Depreciation and Amortization
Stock Based Compensation	124.4	109.5	99	89.5	83	70.5	63	55.6	49.7	47.6	44.2
Stock-Based Compensation Expense
Other Adjustments	-89.7	-82.8	-64.2	-4.7	-29.6	30.8	29.5	-12	186.3	-74.3	-3.3
Non-Cash Casualty Loss Related to Flood
Change in Contingent Acquisition Related Obligations
Gain on Early Extinguishment of Debt
Deferred Income Tax Benefit
Excess Tax Benefits from Stock-Based Compensation Payment Arrangements
Gain on Bargain Purchase Acquisition
Changes in Trade Receivables	—	-586.8	146.4	-273.1	-398.4	-146.3	117.3	-237.9	-146.5	-165.9	-22.3
Change in Accounts Receivable, Net
Net Change in Receivables Sold Under Receivables Securitization Facility
Changes in Inventories	—	-200.1	71.4	-278.5	-263	-102	-3.4	-173.3	-100.4	-14.2	-5.2
Change in Inventories
Changes in Accounts Payable	—	423.1	-34.6	62.5	131.7	204.3	-60.2	48.8	140.5	47.8	-17.5
Change in Accounts Payable
Changes in Accrued Expenses	—	257	-7	168.7	60.4	148.5	-37.6	57.4	13	61.9	27.7
Other Accrued Liabilities
Changes in Income Taxes Payable	—	3.1	7.7	77.6	-6.9	-54.8	-91.7	-9.7	11.2	91.7	16.5
Change in Accrued Income Taxes
Changes in Other Operating Activities	-204.4	-122.4	-41.9	22.9	-31	-80.4	9.3	-132.8	102.9	33.4	46.5
Prepaid Expenses and Other Current Assets
Accrued Pension and Postretirement Benefits
Other Long-Term Assets and Liabilities
Other
Net Change in Components of Working Capital
Net Change in Other Long-Term Assets and Liabilities
Cash from Operating Activities	4,499.6	2,814.7	2,528.7	2,174.6	1,540.1	1,592	1,502.3	1,112.7	1,144.2	1,077.6	1,030.5
Net Cash Provided by Operating Activities

Investing Activities	LTM	Dec '24	Dec '23	Dec '22	Dec '21	Dec '20	Dec '19	Dec '18	Dec '17	Dec '16	Dec '15
Capital Expenditure	-942.7	-665.4	-372.8	-383.8	-360.4	-276.8	-295	-310.6	-226.6	-190.8	-172.1
Capital Expenditures
Proceeds from Sale of Property, Plant & Equipment	8.3	7.8	4	5.6	3.7	12.7	7.4	5	4.1	7.1	8.7
Proceeds from Disposals of Property, Plant and Equipment
Purchases of Investments	-92.9	-26.2	-305.7	-309.4	-164.5	-141.6	-65.4	-44.5	-40.2	-232.4	-134.7
Purchases of Investments
Proceeds from Sale of Investments	24.3	189.7	246.3	228.2	155.9	123.2	61.6	67.2	148	108.5	470.6
Sales and Maturities of Investments
Payments for Business Acquisitions	-2,828.8	-2,156.4	-970.4	-288.2	-2,225.4	-50.4	-937.4	-158.9	-265.5	-1,305.1	-199.8
Acquisitions, Net of Cash Acquired
Other Investing Activities	2.8	1.9	4.9	16.5	-13.7	-0.6	—	—	—	—	—
Other, Net
Cash from Investing Activities	-3,829	-2,648.6	-1,393.7	-731.1	-1,887.5	-333.5	-1,228.8	-441.8	-380.2	-1,612.7	-27.3
Net Cash Provided by Investing Activities

Financing Activities	LTM	Dec '24	Dec '23	Dec '22	Dec '21	Dec '20	Dec '19	Dec '18	Dec '17	Dec '16	Dec '15
Issuance of Short-Term Debt	—	—	—	44.9	—	—	—	—	—	—	—
Proceeds from Short-Term Borrowings
Repayments of Short-Term Debt	—	—	—	-44.9	—	—	—	—	—	—	—
Repayments of Short-Term Borrowings
Issuance of Long-Term Debt	—	2,991.3	354.9	5.8	752.1	2,509.7	1,398.8	571.7	749.3	—	132.6
Proceeds from Issuance of Senior Notes and Other Long-Term Debt
Borrowings Under Credit Facilities
Repayments of Long-Term Debt	-412	-364.4	-15.7	-10.3	-912.6	-1,972.5	-1,111.5	-15.2	-375	—	-217.7
Repayments of Senior Notes and Other Long-Term Debt
Repayments Under Credit Facilities
Net Issuance / (Repayments) of Long-Term Debt	-412	2,626.9	339.2	-4.5	-160.5	537.2	287.3	556.5	374.3	—	-85.1
Issuance of Common Shares	572.5	447.4	394.5	185.3	288.3	385.7	246.1	130.7	184.1	191.6	80.6
Proceeds from Exercise of Stock Options
Excess Tax Benefits from Stock-Based Payment Arrangements
Excess Tax Benefits from Stock-Based Compensation Payment Arrangements
Repurchases of Common Shares	-662.8	-689.3	-585.1	-730.5	-661.7	-641.3	-601.7	-935.2	-618	-325.8	-248.9
Purchase of Treasury Stock
Net Issuance / (Repurchases) of Common Shares	-90.3	-241.9	-190.6	-545.2	-373.4	-255.6	-355.6	-804.5	-433.9	-134.2	-168.3
Common Share Dividends Paid	-799.2	-595.1	-500.6	-477.4	-346.7	-297.6	-279.5	-253.7	-205	-172.7	-159.3
Dividend Payments
Other Financing Activities	-41.9	-60	-660.4	-169.6	735.3	-500.6	-300.6	-568.4	124.5	173.4	232.6
Net Change in Borrowings Under Revolving Credit Facilities
Borrowings Under Commercial Paper Programs, Net
Settlement of Interest Rate Swap Agreements
Payment of Costs Related to Debt Financing
Payment of Premiums and Fees Related to Early Extinguishment of Debt
Payment of Acquisition-Related Contingent Consideration
Payment of Deferred Purchase Price Related to Acquisitions
Distributions to and Purchases of Noncontrolling Interests
Transfers to Discontinued Operations
Other, Net
Cash from Financing Activities	1,560.1	1,729.9	-1,012.4	-1,196.7	-145.2	-516.6	-648.4	-1,070.1	-140.1	-133.5	-180.1
Net Cash Provided by Financing Activities

Free Cash Flow	LTM	Dec '24	Dec '23	Dec '22	Dec '21	Dec '20	Dec '19	Dec '18	Dec '17	Dec '16	Dec '15
Free Cash Flow	3,556.9	2,149.3	2,155.9	1,790.8	1,179.7	1,315.2	1,207.3	802.1	917.6	886.8	858.4
NOPAT	4,040.2	2,559.1	2,028.6	2,008.8	1,672.2	1,302.2	1,259.9	1,292.4	697.4	879.4	810.4
Levered Free Cash Flow	3,079.1	5,318.7	2,296.4	1,960.1	1,356.7	1,887.5	1,275.8	1,541	1,192.2	1,069.7	745.9
Unlevered Free Cash Flow	3,710.3	2,826.9	2,057.8	2,071.1	1,598.6	1,449.1	1,093.4	1,071.9	864.8	1,126.2	877.9
Net Change in Cash	2,230.7	1,896	122.6	246.8	-492.6	741.9	-374.9	-399.2	623.9	-668.6	823.1