2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $937M | $1.1B | $1.2B | $1.3B | $1.4B |
Cost of Revenue | $604M | $701M | $784M | $798M | $864M |
Gross Profit | $333M | $406M | $449M | $497M | $582M |
Gross Profit % | 36% | 37% | 36% | 38% | 40% |
R&D Expenses | $15M | $15M | $4.2M | $3.9M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$99M | $183M | $203M | $224M | $265M |
Dep. & Amort. | $84M | $97M | $84M | $89M | $103M |
Def. Tax | -$89M | $8.7M | -$1.6M | -$800K | $200K |
Stock Comp. | $6.8M | $11M | $14M | $19M | $18M |
Chg. in WC | $16M | -$22M | -$49M | -$2.8M | -$19M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $137M | $98M | $106M | $71M | $79M |
ST Investments | $0 | $0 | $3.7M | $1.8M | $0 |
Cash & ST Inv. | $137M | $98M | $106M | $71M | $79M |
Receivables | $81M | $111M | $114M | $112M | $134M |
Inventory | $82M | $90M | $110M | $104M | $110M |
AWI reported record-setting results for Q4 and full-year 2024, with net sales up nearly 12%, adjusted EBITDA up 13%, and adjusted diluted EPS up 19% year-over-year.
The Mineral Fiber segment achieved 6% net sales growth, 11% adjusted EBITDA growth, and a 200 basis point margin expansion for the year, with strong AUV growth of 9% in Q4.
Architectural Specialties saw 27% net sales growth, driven by acquisitions (3Form and Zaynor) and organic growth, with adjusted EBITDA margins expanding to approximately 19%.
For 2025, AWI expects total company net sales growth of 9-11%, adjusted EBITDA growth of 8-12%, and flat Mineral Fiber volumes, with AUV growth above the historical average of 5%.
The company highlighted its innovation pipeline, including the Temploc energy-saving ceiling tiles, which offer significant AUV potential (2-3x average Mineral Fiber AUV) and are supported by recent tax credit approvals.