Air Products

Materials Industrial Gases Upper Macungie Township, Pennsylvania Last filing Nov 20, 2025 · FY2025

                    Revenue
                    FY2025
                
$12.0B
                    3y CAGR -1.8%
                    
                    P45
                    
                    -0.5%
                    
                    Net income
                    FY2025
                
$-394.5M
                    Net margin -3.3%
                    
                    P23
                    
                    -110.3%
                    
                    Total assets
                    FY2025
                
$41.1B
                    ROA -1.0%
                    
                    P27
                    
                    +3.8%
                    
                    Operating cash flow
                    FY2025
                
$3.3B
                    FCF margin -31.3%
                    
                    P5
                    
                    -10.7%

19 yrs · FY2007–FY2025 9 filed · 0 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Each cell as a share of that year’s revenue.

Balance Sheet

Assets, liabilities, and equity

31 accounts · 10 years

Total assets $41.1B

Total liabilities $23.7B

Shareholders equity $15.0B

Account	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Assets
Cash and Cash Equivalents	15.4%	24.6%	12.8%	21.3%	43.3%	59.3%	25.2%	31.3%	40.0%	20.0%
Short Term Investments	0.0%	0.0%	2.6%	4.7%	12.9%	12.5%	1.9%	2.1%	4.9%	—
Accounts Receivable	15.8%	15.1%	13.5%	14.1%	14.1%	14.4%	14.1%	13.5%	14.3%	19.2%
Inventory	6.5%	6.3%	5.2%	4.0%	4.4%	4.6%	4.4%	4.4%	4.1%	8.3%
Prepaid Expenses	1.5%	1.5%	1.4%	1.2%	1.2%	1.9%	0.9%	1.5%	2.3%	1.3%
Other Current Assets	9.3%	5.0%	5.7%	4.1%	5.3%	5.5%	5.4%	4.2%	6.1%	8.8%
Total Current Assets	48.4%	52.6%	41.3%	49.5%	81.1%	98.1%	51.8%	56.9%	71.8%	57.5%
Property,Plant and Equipment	210.5%	193.1%	138.7%	111.5%	128.4%	135.1%	115.9%	111.1%	103.1%	118.0%
Operating Lease Assets	7.8%	8.7%	7.7%	5.5%	—	—	—	—	—	—
Goodwill	8.0%	7.5%	6.8%	6.5%	8.8%	10.1%	8.9%	8.8%	8.8%	15.3%
Intangible Assets	2.4%	2.6%	2.7%	2.7%	4.1%	4.9%	4.7%	4.9%	4.5%	6.5%
Long Term Investments	44.6%	39.6%	36.6%	26.4%	16.0%	16.2%	14.3%	14.3%	15.7%	17.2%
Other Noncurrent Assets	19.3%	23.0%	20.2%	12.0%	21.8%	19.9%	16.8%	18.7%	21.7%	26.1%
Total Assets	341.1%	327.0%	254.0%	214.1%	260.2%	284.2%	212.4%	214.8%	225.6%	240.6%
Liabilities
Accounts Payable	26.9%	24.2%	22.9%	21.8%	21.5%	20.7%	18.3%	20.4%	22.2%	24.1%
Accrued Liabilities	1.5%	4.6%	1.0%	1.1%	0.9%	1.2%	1.0%	0.7%	1.2%	2.0%
Current Portion of Long Term Debt	6.2%	5.7%	6.9%	4.4%	4.7%	5.4%	1.1%	5.2%	6.8%	17.4%
Other Current Liabilities	0.4%	0.0%	—	—	—	—	—	—	0.2%	0.3%
Total Current Liabilities	35.0%	34.5%	30.9%	27.3%	27.1%	27.3%	20.4%	26.2%	30.4%	43.8%
Operating Lease Liabilities Noncurrent	5.1%	5.6%	5.0%	4.7%	—	—	—	—	—	—
Deferred Tax Liabilities	4.8%	9.6%	10.0%	9.8%	11.4%	10.9%	8.9%	8.7%	9.5%	10.2%
Other Noncurrent Liabilities	11.2%	11.2%	8.9%	8.7%	15.9%	21.6%	19.2%	17.2%	19.7%	25.0%
Total Liabilities	197.0%	172.7%	129.7%	106.2%	123.7%	143.7%	84.7%	89.6%	101.1%	144.5%
Equity
Common Stock	2.1%	2.1%	2.0%	2.0%	2.4%	2.8%	2.8%	2.8%	3.0%	3.3%
Additional Paid In Capital	10.9%	10.4%	9.4%	9.0%	10.8%	12.4%	12.0%	11.5%	12.2%	12.9%
Retained Earnings	145.9%	161.5%	137.2%	130.1%	151.9%	168.0%	158.5%	150.2%	156.9%	139.6%
Treasury Stock	16.6%	16.4%	15.6%	15.6%	19.3%	22.6%	22.8%	23.4%	26.4%	29.7%
Accumulated Other Comprehensive Income	-17.3%	-16.8%	-19.4%	-21.9%	-14.7%	-24.2%	-26.6%	-19.5%	-22.6%	-31.8%
Total Stockholders Equity	124.8%	140.8%	113.6%	103.5%	131.2%	136.4%	123.9%	121.6%	123.2%	94.3%
Noncontrolling Interest	19.3%	13.5%	10.7%	4.4%	5.3%	4.1%	3.8%	3.6%	1.2%	1.8%
Total Liabilitiesand Equity	341.1%	327.0%	254.0%	214.1%	260.2%	284.2%	212.4%	214.8%	225.6%	240.6%

Income Statement

Revenue, expense, and profitability

17 accounts · 10 years

Revenue $12.0B

Operating income $-877.0M

Net income $-394.5M

Account	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
IncomeStatement
Revenues Total Revenue	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%
Expenses Cost of Revenue	68.6%	67.5%	70.1%	73.5%	69.6%	66.1%	67.0%	69.3%	70.2%	69.0%
Expenses Research and Development	0.8%	0.8%	0.8%	0.8%	0.9%	0.9%	0.8%	0.7%	0.7%	1.0%
Expenses Selling,General and Administrative	7.5%	7.8%	7.6%	7.1%	8.0%	8.8%	8.4%	8.5%	8.7%	9.1%
Expenses Restructuring and Asset Impairment	31.1%	0.5%	1.9%	0.6%	0.0%	0.0%	—	—	—	—
Expenses Other Operating Expenses	-0.8%	-13.5%	-0.3%	-0.4%	-0.6%	-1.1%	-0.3%	-0.6%	2.7%	0.5%
Other Income Expense Operating Income	-7.3%	36.9%	19.8%	18.4%	22.1%	25.3%	24.0%	22.0%	17.6%	20.5%
Other Income Expense Interest Expense	1.8%	1.8%	1.4%	1.0%	1.4%	1.2%	1.5%	1.5%	1.5%	1.5%
Other Income Expense Other Income/expense	5.4%	4.7%	4.5%	4.3%	3.6%	3.3%	3.2%	2.0%	1.2%	1.8%
Other Income Expense Income Before Tax	-3.7%	39.8%	22.9%	21.7%	24.3%	27.4%	25.7%	22.6%	17.3%	20.7%
Income Tax Income Tax Expense	-0.8%	7.8%	4.4%	3.9%	4.5%	5.4%	5.4%	5.9%	3.2%	5.8%
net Income Other Items Below Tax	-0.5%	-0.5%	-0.2%	0.1%	1.2%	-0.8%	-0.6%	0.6%	45.3%	-12.8%
net Income net Income	-3.3%	31.6%	18.3%	17.8%	20.3%	21.3%	19.7%	16.8%	36.6%	8.4%
net Income Comprehensive Income	-3.8%	35.1%	20.9%	7.8%	26.4%	24.0%	12.6%	18.0%	43.1%	4.9%
Earnings Per Share Basic Eps	-0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Earnings Per Share Diluted Eps	-0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Earnings Per Share Weighted Average Shares Diluted	1.9%	1.8%	1.8%	1.8%	2.2%	2.5%	2.5%	2.5%	2.7%	2.9%

Cash Flow Statement

Operating, investing, and financing flows

22 accounts · 10 years

Operating cash flow $3.3B

Investing cash flow $-7.2B

Financing cash flow $2.8B

Account	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
CashFlow
Operating Activities net Income	-3.3%	31.6%	18.3%	17.8%	20.3%	21.3%	19.7%	16.8%	36.6%	8.4%
Operating Activities Depreciation and Amortization	13.0%	12.0%	10.8%	10.5%	12.8%	13.4%	12.1%	10.9%	12.6%	11.4%
Operating Activities Stock Based Compensation	0.6%	0.5%	0.5%	0.4%	0.4%	0.6%	0.5%	0.4%	0.5%	0.4%
Operating Activities Deferred Income Taxes	-4.6%	-0.6%	-0.2%	0.3%	0.9%	1.9%	0.6%	-0.6%	-0.5%	0.8%
Operating Activities Changes In Operating Assets and Liabilities	-6.6%	-0.6%	-2.7%	-0.2%	1.1%	0.6%	0.8%	-1.9%	1.7%	1.4%
Operating Activities Other Non Cash Items	27.9%	-13.0%	-1.1%	-3.7%	-2.6%	-1.0%	-0.5%	3.4%	2.7%	1.4%
Operating Activities net Cash From Operating Activities	27.1%	30.1%	25.4%	25.0%	32.3%	36.9%	33.3%	28.5%	30.9%	30.1%
Investing Activities Capital Expenditures	-58.3%	-56.2%	-36.7%	-23.0%	-23.9%	-28.3%	-22.3%	-17.6%	-12.7%	-12.1%
Investing Activities Business Acquisitions	-0.5%	0.0%	0.0%	-0.5%	-0.1%	-2.1%	-1.4%	-3.9%	-0.1%	0.0%
Investing Activities Purchases of Investments	-1.5%	-4.5%	-10.4%	-12.9%	-20.3%	-32.4%	-1.9%	-5.9%	-32.9%	0.0%
Investing Activities Proceeds From Sale of Investments	1.0%	3.9%	7.1%	18.7%	18.2%	21.9%	2.1%	8.4%	28.0%	0.0%
Investing Activities Other Investing Activities	-0.2%	16.1%	-7.0%	-12.6%	-0.3%	0.7%	-0.2%	0.6%	0.5%	0.6%
Investing Activities net Cash From Investing Activities	-59.6%	-40.7%	-47.0%	-30.4%	-26.5%	-40.2%	-23.7%	-18.4%	-17.2%	-11.5%
Financing Activities Proceeds From Debt	36.4%	38.7%	27.9%	6.0%	1.7%	55.3%	0.0%	0.0%	0.0%	5.2%
Financing Activities Repayment of Debt	-4.2%	-6.4%	-2.8%	-3.0%	-4.5%	-5.2%	-4.8%	-5.6%	-15.7%	-8.3%
Financing Activities Dividends Paid	-13.2%	-12.9%	-11.9%	-10.9%	-12.2%	-12.5%	-11.1%	-10.1%	-9.6%	-9.6%
Financing Activities Proceeds From Stock Issuance	0.0%	0.1%	0.2%	0.2%	0.1%	0.4%	0.8%	0.9%	0.8%	1.9%
Financing Activities Other Financing Activities	4.1%	2.2%	-0.7%	-0.2%	1.0%	-0.9%	-0.2%	-0.5%	-0.5%	-0.6%
Financing Activities net Cash From Financing Activities	23.2%	21.6%	12.8%	-7.9%	-13.8%	37.1%	-15.4%	-15.2%	-24.9%	-11.5%
Cash Reconciliation Effect of Exchange Rate On Cash	-0.1%	0.2%	0.1%	-1.0%	0.3%	0.2%	-0.3%	-0.4%	0.2%	0.1%
Cash Reconciliation Other Changes In Cash	0.0%	0.0%	0.0%	0.5%	0.1%	0.0%	0.0%	0.1%	34.9%	10.0%
Cash Reconciliation net Change In Cash	-9.3%	11.3%	-8.7%	-13.8%	-7.6%	33.9%	-6.1%	-5.4%	23.7%	17.3%

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 10 years

Ratio	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Profitability
Gross margin	+31.4%	+32.5%	+29.9%	+26.5%	+30.4%	+33.9%	+33.0%	+30.7%	+29.8%	+31.0%
Operating margin	-7.3%	+36.9%	+19.8%	+18.4%	+22.1%	+25.3%	+24.0%	+22.0%	+17.6%	+20.5%
Net margin	-3.3%	+31.6%	+18.3%	+17.8%	+20.3%	+21.3%	+19.7%	+16.8%	+36.6%	+8.4%
FCF margin	-31.3%	-26.0%	-11.3%	+1.9%	+8.4%	+8.5%	+11.0%	+11.0%	+18.2%	+18.0%
Growth
Revenue CAGR (3y)	-1.8%	+5.4%	+12.5%	+12.5%	+4.9%	+2.7%	+5.9%	+4.5%	-7.8%	-9.7%
Returns
ROE	-2.6%	+22.5%	+16.1%	+17.2%	+15.5%	+15.6%	+15.9%	+13.8%	+29.7%	+8.9%
ROA	-1.0%	+9.7%	+7.2%	+8.3%	+7.8%	+7.5%	+9.3%	+7.8%	+16.2%	+3.5%
ROIC	-6.3%	+24.3%	+14.9%	+17.4%	+11.1%	+12.2%	+14.0%	+12.2%	+10.9%	+9.4%
Liquidity
Current ratio	1.38x	1.52x	1.33x	1.81x	2.99x	3.59x	2.54x	2.17x	2.36x	1.31x
Quick ratio	0.89x	1.15x	0.85x	1.30x	2.12x	2.70x	1.93x	1.71x	1.79x	0.90x
Leverage
D/E	1.58x	1.23x	1.14x	1.03x	0.94x	1.05x	0.68x	0.74x	0.82x	1.53x
Interest coverage	-4.10x	20.41x	14.05x	18.27x	16.09x	20.47x	15.65x	15.06x	11.94x	13.33x
Efficiency
Asset turnover	0.29x	0.31x	0.39x	0.47x	0.38x	0.35x	0.47x	0.47x	0.44x	0.42x
Cash conversion cycle	-51d	-42d	-43d	-37d	-38d	-36d	-25d	-34d	-42d	-14d

Valuation

Price against fundamentals

APD $270 · 2025-09-29 · 397d old · FY2025

Market cap $60.2B

P/E —

P/S 5.00x

P/B 4.01x

EV $59.1B

EV/EBITDA —

FCF yield -6.3%

Dividend yield +2.6%

Notes

Your annotations

Not watched