2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $19B | $22B | $20B | $19B | $17B |
Cost of Revenue | $16B | $18B | $17B | $16B | $14B |
Gross Profit | $3.9B | $4.4B | $3.1B | $3.2B | $2.6B |
Gross Profit % | 20% | 20% | 16% | 16% | 16% |
R&D Expenses | $455M | $485M | $465M | $473M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $1.1B | $1.8B | -$1.5B | $488M | -$305M |
Dep. & Amort. | $568M | $494M | $475M | $361M | $333M |
Def. Tax | $0 | -$82M | -$58M | $0 | $0 |
Stock Comp. | $67M | $82M | $58M | $0 | $0 |
Chg. in WC | -$139M | $23M | $173M | -$40M | $55M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $2.9B | $3B | $2B | $1.6B | $1.3B |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $2.9B | $3B | $2B | $1.6B | $1.3B |
Receivables | $3.1B | $3.1B | $1.6B | $1.5B | $1.3B |
Inventory | $2.2B | $2.7B | $2.1B | $2.2B | $2B |
Whirlpool delivered 2% organic net sales growth and nearly 6% EBIT margins in Q1 2025, with strong performance in Asia (16% sales growth, 7% EBIT margin) and solid results in Latin America and SDA segments.
The company reiterated its full-year 2025 guidance: ~3% organic net sales growth to $15.8B, ongoing EBIT margin expansion to ~6.8%, free cash flow of $500M–$600M, and ongoing EPS of ~$10, despite macro uncertainty and tariff headwinds.
Newly announced U.S. tariffs are expected to shift the competitive landscape, benefiting Whirlpool as a domestic producer (80% of U.S. sales produced domestically), with significant margin tailwinds anticipated in the second half of 2025 as Asian competitors’ preloaded inventory is absorbed.
Management expects North America margins to remain similar in Q2 to Q1 (low 6% range), with a step-up to 8.5–8.75% in the back half of the year driven by pricing actions, cost takeouts, new product launches, and volume leverage as tariffs take full effect.
Capital allocation priorities remain unchanged: funding organic growth (notably new product launches), reducing debt by $700M in 2025, and maintaining a strong dividend (70th consecutive year), with refinancing plans in place for upcoming debt maturities.