2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $4B | $4.8B | $6.6B | $4.6B | $5B |
Cost of Revenue | $2.8B | $3.5B | $4.4B | $3B | $3.1B |
Gross Profit | $1.1B | $1.3B | $2.2B | $1.5B | $1.9B |
Gross Profit % | 29% | 27% | 33% | 34% | 38% |
R&D Expenses | $45M | $50M | $51M | $29M | $35M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $320M | $422M | $1B | $767M | $1.3B |
Dep. & Amort. | $224M | $226M | $251M | $205M | $70M |
Def. Tax | -$27M | -$5.4M | -$33M | -$72M | -$60M |
Stock Comp. | $30M | $19M | $31M | $42M | $30M |
Chg. in WC | $91M | -$290M | -$239M | $119M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $897M | $324M | $400M | $577M | $754M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $897M | $324M | $400M | $577M | $754M |
Receivables | $639M | $887M | $615M | $615M | $580M |
Inventory | $433M | $605M | $749M | $362M | $473M |
Carlisle's Q1 2025 revenue was $1.1 billion, essentially flat year-over-year, with adjusted EPS of $3.61 (down 3%) and adjusted EBITDA margin of 21.8% (down 240 bps), reflecting weather-related headwinds, soft residential markets, and lower pricing.
The CCM segment saw 2% revenue growth (helped by the MTL acquisition and strong re-roofing activity), while CWT revenue declined 5% due to weak residential demand; both segments experienced low single-digit price declines as expected.
Management reaffirmed its 2025 outlook: mid-single-digit revenue growth, ~50 bps adjusted EBITDA margin expansion, record adjusted EPS growth exceeding 10% year-over-year, ROIC above 25%, and free cash flow of ~$1 billion (15%+ margin).
Tariff exposure is minimal due to North American sourcing; indirect impacts are expected to remain minor in 2025, though management remains vigilant about potential macroeconomic risks.
Capital allocation remains disciplined: $1 billion in share repurchases planned for 2025 (up from $800 million), continued dividend increases, and ongoing investment in innovation, automation, and strategic M&A to support long-term Vision 2030 targets ($40+ EPS, $6 billion cumulative free cash flow).