
Mohawk Industries (MHK) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
2.5B
Gross Profit
583.3M
23.09%
Operating Income
96.0M
3.80%
Net Income
72.6M
2.87%
EPS (Diluted)
$1.15
Balance Sheet Metrics
Total Assets
13.4B
Total Liabilities
5.5B
Shareholders Equity
7.9B
Debt to Equity
0.71
Cash Flow Metrics
Operating Cash Flow
-108.0M
Free Cash Flow
-85.4M
Revenue & Profitability Trend
Mohawk Industries Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 10.8B | 11.1B | 11.7B | 11.2B | 9.6B |
Cost of Goods Sold | 8.1B | 8.4B | 8.8B | 7.9B | 7.1B |
Gross Profit | 2.7B | 2.7B | 2.9B | 3.3B | 2.4B |
Gross Margin % | 24.8% | 24.3% | 25.1% | 29.2% | 25.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 2.0B | 2.1B | 2.0B | 1.9B | 1.8B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 2.0B | 2.1B | 2.0B | 1.9B | 1.8B |
Operating Income | 702.9M | 589.9M | 940.0M | 1.3B | 636.0M |
Operating Margin % | 6.5% | 5.3% | 8.0% | 11.9% | 6.7% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 48.5M | 77.5M | 51.9M | 57.3M | 52.4M |
Other Non-Operating Income | -8.4M | -866.9M | -704.2M | 12.2M | 751.0K |
Pre-tax Income | 646.0M | -354.5M | 183.9M | 1.3B | 584.4M |
Income Tax | 128.2M | 84.9M | 158.1M | 256.4M | 68.6M |
Effective Tax Rate % | 19.8% | 0.0% | 86.0% | 19.9% | 11.7% |
Net Income | 517.8M | -439.4M | 25.8M | 1.0B | 515.7M |
Net Margin % | 4.8% | -3.9% | 0.2% | 9.2% | 5.4% |
Key Metrics | |||||
EBITDA | 1.4B | 1.2B | 1.5B | 1.9B | 1.3B |
EPS (Basic) | $8.18 | $-6.90 | $0.40 | $15.01 | $7.24 |
EPS (Diluted) | $8.14 | $-6.90 | $0.39 | $14.94 | $7.22 |
Basic Shares Outstanding | 63300000 | 63657000 | 63826000 | 68852000 | 71214000 |
Diluted Shares Outstanding | 63300000 | 63657000 | 63826000 | 68852000 | 71214000 |
Income Statement Trend
Mohawk Industries Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 666.6M | 642.6M | 509.6M | 268.9M | 768.6M |
Short-term Investments | - | 0 | 158.0M | 323.0M | 571.7M |
Accounts Receivable | 1.7B | 1.7B | 1.7B | 1.7B | 1.6B |
Inventory | 2.5B | 2.6B | 2.8B | 2.4B | 1.9B |
Other Current Assets | 22.3M | 19.3M | 30.7M | 20.2M | 31.3M |
Total Current Assets | 5.5B | 5.6B | 5.9B | 5.2B | 5.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 374.0M | 428.5M | 387.8M | 390.0M | 323.1M |
Goodwill | 3.0B | 3.2B | 4.7B | 6.1B | 6.3B |
Intangible Assets | 791.9M | 875.4M | 857.9M | 900.0M | 951.6M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 423.8M | 498.8M | 390.6M | 451.4M | 447.3M |
Total Non-Current Assets | 7.3B | 8.0B | 8.2B | 9.0B | 9.0B |
Total Assets | 12.8B | 13.6B | 14.1B | 14.2B | 14.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 978.5M | 1.0B | 1.1B | 1.2B | 1.0B |
Short-term Debt | 667.9M | 1.1B | 945.8M | 728.9M | 475.3M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 2.7B | 3.1B | 3.1B | 2.9B | 2.4B |
Non-Current Liabilities | |||||
Long-term Debt | 2.0B | 2.0B | 2.3B | 2.0B | 2.6B |
Deferred Tax Liabilities | 255.2M | 391.5M | 444.7M | 495.5M | 493.7M |
Other Non-Current Liabilities | 333.8M | 354.0M | 312.9M | 356.8M | 330.1M |
Total Non-Current Liabilities | 2.5B | 2.8B | 3.0B | 2.8B | 3.4B |
Total Liabilities | 5.2B | 5.9B | 6.1B | 5.8B | 5.8B |
Equity | |||||
Common Stock | 700.0K | 710.0K | 709.0K | 729.0K | 776.0K |
Retained Earnings | 7.3B | 7.0B | 7.4B | 7.7B | 7.6B |
Treasury Stock | 215.3M | 215.4M | 215.5M | 215.5M | 215.6M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 7.6B | 7.6B | 8.0B | 8.4B | 8.5B |
Key Metrics | |||||
Total Debt | 2.6B | 3.1B | 3.2B | 2.7B | 3.1B |
Working Capital | 2.8B | 2.5B | 2.8B | 2.3B | 3.0B |
Balance Sheet Composition
Mohawk Industries Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 517.8M | -439.4M | 25.8M | 1.0B | 515.7M |
Depreciation & Amortization | 638.3M | 630.3M | 595.5M | 591.7M | 607.5M |
Stock-Based Compensation | 27.5M | 21.0M | 22.4M | 25.7M | 19.7M |
Working Capital Changes | -117.3M | 460.9M | -573.5M | -713.9M | 239.1M |
Operating Cash Flow | 1.1B | 645.6M | 66.8M | 942.9M | 1.5B |
Investing Activities | |||||
Capital Expenditures | -454.4M | -612.9M | -580.7M | -676.1M | -425.6M |
Acquisitions | 0 | -515.4M | -209.6M | -124.0M | 0 |
Investment Purchases | 0 | -775.0M | -2.5B | -1.2B | -1.2B |
Investment Sales | 0 | 933.0M | 2.6B | 1.5B | 658.6M |
Investing Cash Flow | -454.4M | -970.3M | -625.3M | -556.8M | -954.8M |
Financing Activities | |||||
Share Repurchases | -162.8M | 0 | -307.6M | -900.3M | -188.6M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 287.5M | 600.0M | 908.0M | 0 | 1.1B |
Debt Repayment | -11.4B | -17.4B | -20.0B | -1.5B | -6.4B |
Financing Cash Flow | -10.8B | -17.6B | -19.2B | -1.8B | -6.2B |
Free Cash Flow | 679.5M | 716.3M | 88.4M | 633.0M | 1.3B |
Net Change in Cash | -10.2B | -18.0B | -19.8B | -1.4B | -5.7B |
Cash Flow Trend
Mohawk Industries Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
16.51
Forward P/E
11.14
Price to Book
0.93
Price to Sales
0.72
PEG Ratio
-3.40
Profitability Ratios
Profit Margin
4.44%
Operating Margin
7.78%
Return on Equity
5.95%
Return on Assets
3.40%
Financial Health
Current Ratio
2.13
Debt to Equity
31.69
Beta
1.28
Per Share Data
EPS (TTM)
$7.52
Book Value per Share
$133.31
Revenue per Share
$170.40
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mhk | 7.7B | 16.51 | 0.93 | 5.95% | 4.44% | 31.69 |
SomniGroup | 16.9B | 55.14 | 5.95 | 16.46% | 4.47% | 240.14 |
SharkNinja | 16.5B | 31.95 | 7.47 | 26.91% | 8.82% | 41.62 |
Whirlpool | 5.2B | 753.15 | 2.22 | -4.11% | -0.94% | 322.06 |
Patrick Industries | 3.7B | 30.19 | 3.23 | 11.25% | 3.30% | 128.37 |
Tempur Sealy | 11.9B | 31.41 | 21.15 | 98.08% | 7.96% | 515.02 |
Financial data is updated regularly. All figures are in the company's reporting currency.