2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $12B | $13B | $14B | $15B | $16B |
Cost of Revenue | $6.9B | $7.6B | $8.8B | $9.1B | $8.9B |
Gross Profit | $4.9B | $5.1B | $5.4B | $6.2B | $6.8B |
Gross Profit % | 41% | 40% | 38% | 40% | 43% |
R&D Expenses | $185M | $186M | $190M | $192M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$1.2B | $1.1B | $1.1B | $1.4B | $2.1B |
Dep. & Amort. | $813M | $843M | $939M | $924M | $935M |
Def. Tax | -$46M | -$1.1M | -$143M | -$56M | $0 |
Stock Comp. | $82M | $90M | $88M | $95M | $135M |
Chg. in WC | -$209M | $600K | -$277M | $163M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.3B | $360M | $599M | $920M | $1.3B |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $1.3B | $360M | $599M | $920M | $1.3B |
Receivables | $2.3B | $2.5B | $2.7B | $3B | $2.9B |
Inventory | $1.3B | $1.5B | $1.8B | $1.5B | $1.5B |
Ecolab achieved record performance in 2024, including record sales, earnings, margins, and free cash flow, with a 4% organic sales growth driven by volume growth and value pricing.
The company is targeting an 18% operating income margin in 2025 and remains confident in reaching a 20% margin by 2027, supported by steady top-line momentum, value pricing, innovation, and productivity improvements.
Ecolab expects 12%-15% adjusted diluted EPS growth in 2025, with organic sales growth slightly improving from 2024's 4%, despite a 4% unfavorable FX impact on EPS.
Investments in high-growth areas like data centers, microelectronics, life sciences, and Ecolab Digital are expected to drive future growth, with CapEx to sales projected at 7% in 2025.
The company continues to focus on cross-selling opportunities, particularly with its top 35 customers, and leveraging its OneEcolab initiative to unlock a $55 billion penetration opportunity.