2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $17B | $19B | $22B | $23B | $23B |
Cost of Revenue | $11B | $12B | $14B | $15B | $15B |
Gross Profit | $5.7B | $6.6B | $7.7B | $8.3B | $8.5B |
Gross Profit % | 34% | 35% | 35% | 36% | 36% |
R&D Expenses | $0 | $61M | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $163M | $899M | $1.2B | $1.3B | $904M |
Dep. & Amort. | $273M | $291M | $348M | $351M | $408M |
Def. Tax | -$28M | $32M | $2.2M | $42M | -$19M |
Stock Comp. | $23M | $26M | $38M | $57M | $41M |
Chg. in WC | $1.1B | -$11M | -$19M | -$289M | -$87M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $990M | $715M | $653M | $1.1B | $480M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $990M | $715M | $653M | $1.1B | $480M |
Receivables | $1.6B | $1.8B | $2.2B | $2.2B | $2.2B |
Inventory | $3.5B | $3.9B | $4.4B | $4.7B | $5.5B |
Q1 2025 results were in line with expectations: total sales grew 1.4% to $5.9B, driven by acquisitions and industrial business improvement, partially offset by one less selling day and soft market conditions.
Gross margin expanded by 120 bps to 37.1% due to acquisitions and strategic pricing/sourcing; adjusted EPS was $1.75, down 21% YoY, reflecting expected headwinds from fewer selling days, lower pension income, higher depreciation/interest, and FX.
The company reaffirmed its 2025 outlook: adjusted diluted EPS of $7.75–$8.25, total sales growth of 2–4%, gross margin expansion of 40–60 bps, and free cash flow of $800M–$1B; guidance excludes potential tariff impacts due to ongoing uncertainty.
Automotive segment sales grew 2.5% (flat to up 2% comp expected for FY), with strong growth in Canada and APAC, but softness in US/Europe; industrial segment sales were flat, but showed sequential improvement and is expected to grow 2–4% for the year.
Management highlighted ongoing cost control, restructuring (targeting $200M in annualized savings by 2026), and strategic initiatives (e.g., e-commerce upgrades, supply chain investments); tariff and inflation risks remain, but the company is positioned to adapt and sees potential for a stronger second half if macro conditions improve.