2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.7B | $2.9B | $3.3B | $3.7B | $3.8B |
Cost of Revenue | $1.5B | $1.7B | $1.9B | $2.1B | $2.1B |
Gross Profit | $1.2B | $1.2B | $1.3B | $1.6B | $1.7B |
Gross Profit % | 43% | 42% | 40% | 43% | 44% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $315M | $483M | $458M | $541M | $598M |
Dep. & Amort. | $81M | $83M | $98M | $112M | $119M |
Def. Tax | -$24M | -$44M | -$71M | -$68M | -$44M |
Stock Comp. | $21M | $23M | $25M | $26M | $28M |
Chg. in WC | -$36M | -$78M | -$97M | -$18M | -$24M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $480M | $398M | $288M | $468M | $504M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $480M | $398M | $288M | $468M | $504M |
Receivables | $348M | $283M | $396M | $422M | $449M |
Inventory | $283M | $380M | $479M | $439M | $423M |
Allegion delivered a strong Q1 2025, with revenue of $941.9M (up 5.4% YoY), organic revenue growth of 4%, and adjusted EPS of $1.86 (up 20% YoY); Americas nonresidential business drove growth, while residential declined mid-single digits as expected.
Adjusted operating margin expanded by 150 basis points, with favorable volume, mix, and acquisitions contributing; Americas segment margin reached a record Q1 level, aided by strong nonresidential performance and electronics growth.
The company affirmed its full-year 2025 adjusted EPS outlook of $7.65 to $7.85, including the impact of recently enacted tariffs (estimated at ~$80M for 2025), which are expected to be offset at the operating profit and EPS level primarily through pricing actions.
Allegion closed three bolt-on acquisitions since the start of 2025 (Nextdoor Company, Lamar, and Trimco), continued to invest in innovation (notably new Schlage smart lock products), and returned capital to shareholders via an $44M dividend and $40M in share repurchases in Q1.
Management highlighted resilient institutional and aftermarket demand in the Americas, strong cash flow (Q1 available cash flow up nearly 250% YoY), and a healthy balance sheet (net debt/EBITDA at 1.6x); the company remains agile amid tariff and FX volatility, with no evidence of significant order pull-forward or inventory build in nonresidential channels.