2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.8B | $3.3B | $3.7B | $3.5B | $3.6B |
Cost of Revenue | $2B | $2.4B | $2.8B | $2.5B | $2.5B |
Gross Profit | $757M | $845M | $964M | $1B | $1.1B |
Gross Profit % | 27% | 26% | 26% | 29% | 30% |
R&D Expenses | $37M | $39M | $45M | $49M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $124M | $175M | $180M | $145M | $130M |
Dep. & Amort. | $139M | $143M | $147M | $160M | $91M |
Def. Tax | -$25M | $2.3M | -$15M | -$25M | -$36M |
Stock Comp. | $17M | $22M | $24M | $20M | $22M |
Chg. in WC | $111M | -$212M | -$52M | $123M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $101M | $62M | $80M | $179M | $169M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $101M | $62M | $80M | $179M | $169M |
Receivables | $515M | $615M | $607M | $619M | $558M |
Inventory | $323M | $448M | $492M | $442M | $467M |
Q1 organic revenue increased 1.9% year-on-year, driven by positive volume trends and pricing, with EBITDA of $114M (14.5% margin), at the high end of guidance but down year-on-year due to higher raw material costs.
Segment performance: HHC organic revenue up 4% (market share gains in hygiene/flexible packaging), EA organic revenue down 2% (solar weakness offset by electronics/auto strength, EBITDA up 16%), BAS organic sales up 2% (roofing strength), with strong share gains in Europe and China.
Full-year 2025 guidance reiterated: net revenue expected down 2%-4%, organic revenue flat to up 2%, adjusted EBITDA $600M-$625M (1%-5% growth), adjusted EPS $3.90-$4.20 (up to 29% growth), and operating cash flow $300M-$325M, weighted to the second half.
Raw material cost inflation impacted Q1 margins, especially in HHC, but management expects a $55M net benefit from price and raw material actions for the rest of the year; HHC margins expected to normalize to 16%-17% as pricing actions take hold.
Capital allocation: share buybacks prioritized due to market volatility and leverage at 3.5x EBITDA; M&A activity temporarily slowed to focus on achieving leverage target (<3x); company confident in self-help initiatives to drive margin expansion and organic growth regardless of market conditions.