2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $3.6B | $3.9B | $6.6B | $6.9B | $7B |
Cost of Revenue | $2.8B | $3B | $4.8B | $5B | $4.8B |
Gross Profit | $756M | $939M | $1.7B | $1.9B | $2.2B |
Gross Profit % | 21% | 24% | 26% | 28% | 31% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$153M | $47M | $73M | $153M | $250M |
Dep. & Amort. | $263M | $202M | $304M | $303M | $302M |
Def. Tax | -$74M | $6M | -$47M | -$32M | -$30M |
Stock Comp. | $5M | $12M | $18M | $29M | $32M |
Chg. in WC | $228M | -$147M | -$111M | -$50M | -$41M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $515M | $1.2B | $605M | $479M | $499M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $515M | $1.2B | $605M | $479M | $499M |
Receivables | $781M | $984M | $1.8B | $1.8B | $1.9B |
Inventory | $64M | $69M | $163M | $150M | $143M |
APG achieved record financial results in 2024, including net revenues of $7 billion, adjusted EBITDA margin of 12.7%, and adjusted free cash flow of $668 million with a 75% conversion rate.
The company expects 2025 net revenues of $7.3 billion to $7.5 billion, adjusted EBITDA of $970 million to $1.02 billion, and adjusted EBITDA margin expansion to 13.4% at the midpoint.
Key drivers for margin expansion include disciplined customer and project selection, improved revenue mix from inspection, service, and monitoring, pricing improvements, procurement efficiencies, and continued progress on Chubb value capture initiatives.
APG plans to spend approximately $250 million on bolt-on M&A in 2025, focusing on fire life safety, security, and elevator/escalator services, while maintaining discipline in valuation and integration.
The company remains focused on organic growth, with high single-digit growth expected in service and monitoring revenues and mid-single-digit growth in project revenues, while continuing to prioritize margin expansion and shareholder value creation.