Pool Corporation

NasdaqGS-POOL

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	412.1	434.3	523.2	748.5	650.6	366.7	261.6	234.5	191.3	148.6	128.2
Net Income
Depreciation & Amortization	49.2	45.5	40.1	39	30	29.4	29.3	27.9	25.7	22	17.4
Depreciation
Amortization
Stock Based Compensation	22.2	19.2	19.6	14.9	15.2	14.5	13.5	12.9	12.5	9.9	9.5
Share-Based Compensation
Other Adjustments	-3	13.8	13.9	24.9	10	8	8.6	9.2	-4.3	1	-2.3
Excess Tax Benefits from Share-Based Compensation
Provision for Doubtful Accounts Receivable, Net of Write-Offs
Provision for Inventory Obsolescence, Net of Write-Offs
Change in Deferred Income Taxes
Provision for Deferred Income Taxes
Gains on Sales of Property and Equipment
Equity in Earnings of Unconsolidated Investments, Net
Net Gain on Foreign Currency Transactions
Impairment of Goodwill and Other Assets
Other
Changes in Trade Receivables	-14.4	29.1	10.1	19.7	-79.9	-38.7	-15.7	-14.4	-21.9	-5.7	-16.7
Receivables
Changes in Inventories	-37.7	66.2	231.2	-263.6	-525.2	-42.4	-14.2	-142.2	-35.8	-8.1	-10.8
Product Inventories
Changes in Accounts Payable	53.7	14.4	96.1	7.6	114.9	-9.2	16.9	-6.6	5.1	-17.9	10
Accounts Payable
Changes in Accrued Expenses	-131.2	-38.6	-104	-53.3	149.1	83	3	-3.8	6.8	18.6	11.2
Accrued Expenses and Other Liabilities
Changes in Other Operating Activities	91.2	75.1	57.8	-52.8	-51.2	-13.7	-4.2	1	-4.1	-3.1	-0.4
Prepaid Expenses and Other Assets
Cash from Operating Activities	456.3	659.2	888.2	484.9	313.5	397.6	298.8	118.7	175.3	165.4	146.1
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	-61.6	-59.5	-60.1	-43.6	-37.7	-21.7	-33.4	-31.6	-39.4	-34.4	-29.1
Purchases of Property and Equipment, Net of Sale Proceeds
Purchases of Investments	—	—	—	—	—	—	—	—	—	—	—
Equity Interest Investments
Proceeds from Sale of Investments	—	—	—	—	—	—	—	—	—	—	—
Proceeds from Sale of Investment
Payments for Business Acquisitions	—	-4.7	-11.5	-9.3	-812	-124.6	-8.9	-2.6	-12.8	-19.7	-4.5
Acquisition of Businesses, Net of Cash Acquired
Proceeds from Business Divestments	—	—	—	—	—	—	—	—	—	—	—
Divestiture of Business
Other Investing Activities	-3.5	-2	0	2	—	—	—	—	0	-1.6	-4.2
Payments to Fund Credit Agreement
Collections from Credit Agreement
Other Investments, Net
Cash from Investing Activities	-72.5	-66.2	-71.6	-50.9	-849.6	-146.3	-42.3	-34.2	-52.2	-55.6	-37.8
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	1,805.8	1,526.7	1,568.6	1,945.6	1,447.7	1,067.8	1,097.4	1,155.3	1,095.2	1,172.5	919.8
Proceeds from Revolving Line of Credit
Proceeds from Short-Term Borrowings and Current Portion of Long-Term Debt
Repayments of Short-Term Debt	-1,709.7	-1,585.8	-1,835.2	-1,998.1	-983.9	-1,159.3	-1,444.3	-1,017.3	-1,029.6	-1,091.6	-898.4
Payments on Revolving Line of Credit
Payments on Short-Term Borrowings and Current Portion of Long-Term Debt
Net Issuance / (Repayments) of Short-Term Debt	96.1	-59.1	-266.6	-52.4	463.8	-91.5	-346.9	138	65.6	80.9	21.5
Issuance of Long-Term Debt	540.7	727	552.5	470	745	326.7	374	198.4	161.6	155	143.4
Proceeds from Term Loan Under Credit Facility
Proceeds from Asset-Backed Financing
Proceeds from Term Facility
Repayments of Long-Term Debt	-602.5	-769.6	-620.1	-214.8	-439.3	-331	-182.5	-189.9	-145.1	-126.5	-156
Payments on Term Loan Under Credit Facility
Payments on Asset-Backed Financing
Payments on Term Facility
Net Issuance / (Repayments) of Long-Term Debt	-61.8	-42.6	-67.6	255.3	305.8	-4.3	191.5	8.5	16.5	28.5	-12.6
Issuance of Common Shares	10.4	13.2	10.5	8.9	17.2	19.8	18.6	13.6	11.5	11.8	18.3
Proceeds from Stock Issued Under Share-Based Compensation Plans
Repurchases of Common Shares	-310.8	-306.3	-306.4	-471.2	-138	-76.2	-23.2	-187.5	-146	-178.4	-99.2
Repurchases of Common Stock
Net Issuance / (Repurchases) of Common Shares	-300.3	-293.1	-295.9	-462.3	-120.8	-56.4	-4.6	-173.9	-134.5	-166.7	-81
Common Share Dividends Paid	-184.1	-179.6	-167.5	-150.6	-119.6	-91.9	-83.8	-69.4	-58	-49.7	-43.1
Payments of Cash Dividends
Other Financing Activities	—	-2.1	-0.6	-1.5	-3	-0.3	-0.7	-0.8	-4	7.3	7.4
Payments of Capital Lease Obligations
Payments of Deferred Financing Costs
Excess Tax Benefits from Share-Based Compensation
Payments of Deferred and Contingent Acquisition Consideration
Purchase of Redeemable Non-Controlling Interest
Cash from Financing Activities	-347.1	-576.6	-798.1	-411.7	526.1	-244.4	-244.5	-97.6	-114.4	-99.7	-107.8
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	394.7	599.7	828.1	441.2	275.8	375.9	265.4	87.1	135.9	131	117
NOPAT	446.8	472.6	567.5	779.3	657.2	376.5	280.9	251	202	157.4	133.1
Levered Free Cash Flow	410	435.8	450.4	584.6	1,100.1	296.3	103.6	225.9	232	235.6	135.3
Unlevered Free Cash Flow	410.3	575.9	828.8	412.6	337.2	401.8	278.4	95.8	160.3	134.6	131.2
Net Change in Cash	36.7	16.5	18.5	22.3	-10	6.9	12	-13.1	8.6	10.1	0.5