AMRZ posts $3.68B Q3 sales; segment EBITDA $1.12B total
Amrize Ltd (AMRZ) reported Q3 2025 results. Revenue rose to $3,675 million from $3,446 million, while diluted EPS was $0.98 versus $1.00 a year ago. Gross profit improved to $1,086 million, but operating income declined to $778 million as selling, general and administrative expenses increased to $312 million.
By segment, Building Materials revenue was $2,774 million with Segment Adjusted EBITDA of $902 million, and Building Envelope revenue was $901 million with Segment Adjusted EBITDA of $217 million. For the first nine months, revenue was $8,976 million and diluted EPS was $1.60.
Following its June 2025 spin-off from Holcim, Amrize reshaped its capital structure: long-term debt was $4,932 million, including new senior notes issued earlier in 2025 and exchanged notes, and commercial paper outstanding of $547 million. Cash and cash equivalents were $826 million. Operating cash flow for the nine months was $404 million, with capital expenditures of $631 million. Shares outstanding were 553,082,069 as of September 30, 2025.
Positive
- None.
Negative
- None.
Insights
Revenue grew, margins tightened; leverage reset post spin-off.
Amrize posted Q3 revenue of $3,675 million with diluted EPS of $0.98. Operating income fell to $778 million as SG&A rose to $312 million, while segment performance was mixed: Building Materials Segment Adjusted EBITDA of $902 million and Building Envelope at $217 million.
The capital structure changed materially after the spin-off. Long-term debt totaled $4,932 million with a $3.4 billion multi-tranche notes issuance and $1,805 million in exchanged notes; commercial paper outstanding was $547 million. Liquidity included cash of $826 million and an undrawn $2 billion revolver, per the excerpt.
Nine-month operating cash flow was $404 million, reflecting working capital outflows (notably accounts receivable), alongside capital expenditures of $631 million. The company disclosed covenant compliance (net leverage ≤ 3.75x). Subsequent filings may provide additional detail on cost trajectories and integration of 2025 acquisitions.
FAQ
What were Amrize (AMRZ) Q3 2025 revenue and EPS?
How did Amrize’s segments perform in Q3 2025?
What were Amrize’s key nine-month 2025 results?
What is Amrize’s current debt and liquidity position?
How did cash flow and capital spending trend year-to-date?
How many shares of Amrize were outstanding?
Did Amrize complete any acquisitions in 2025?
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) |
6300 | |||||
(Address of Principal Executive Offices) | (Zip Code) | ||||
Title of each class | Trading symbols(s) | Name of exchange on which registered |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |
☒ | Smaller reporting company | |||
Emerging growth company |
PART I - FINANCIAL INFORMATION | 4 |
Item 1. Financial Statements | 4 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations | 37 |
Item 3. Quantitative and Qualitative Disclosures About Market Risk | 53 |
Item 4. Controls and Procedures | 54 |
PART II - OTHER INFORMATION | 56 |
Item 1. Legal Proceedings | 56 |
Item 1A. Risk Factors | 56 |
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds | 56 |
Item 3. Defaults Upon Senior Securities | 56 |
Item 4. Mine Safety Disclosures | 56 |
Item 5. Other Information | 56 |
Item 6. Exhibits | 57 |
Signatures | 58 |
For the three months ended September 30, | For the nine months ended September 30, | ||||||||
2025 | 2024 | 2025 | 2024 | ||||||
Revenues | $ | $ | $ | $ | |||||
Cost of revenues | ( | ( | ( | ( | |||||
Gross profit | |||||||||
Selling, general and administrative expenses | ( | ( | ( | ( | |||||
Gain on disposal of long-lived assets | |||||||||
Loss on impairments | ( | ( | |||||||
Operating income | |||||||||
Interest expense, net | ( | ( | ( | ( | |||||
Other non-operating (expense) income, net | ( | ( | |||||||
Income before income tax expense and income from equity method investments | |||||||||
Income tax expense | ( | ( | ( | ( | |||||
Income from equity method investments | |||||||||
Net income | |||||||||
Net loss attributable to noncontrolling interests | |||||||||
Net income attributable to the Company | $ | $ | $ | $ | |||||
Earnings per share attributable to the Company: | |||||||||
Basic | $ | $ | $ | $ | |||||
Diluted | $ | $ | $ | $ | |||||
Weighted-average number of shares outstanding: | |||||||||
Basic | |||||||||
Diluted | |||||||||
For the three months ended September 30, | For the nine months ended September 30, | ||||||||
2025 | 2024 | 2025 | 2024 | ||||||
Comprehensive income: | |||||||||
Net income | $ | $ | $ | $ | |||||
Other comprehensive (loss) income, net of tax: | |||||||||
Foreign currency translation | ( | ( | |||||||
Net change in fair value of cash flow hedges, net of tax | ( | ||||||||
Actuarial (losses) gains and prior service (costs) credits for defined benefit pension plans and other postretirement benefit plans, net of tax | ( | ( | ( | ||||||
Total other comprehensive (loss) income, net of tax | ( | ( | |||||||
Total comprehensive income | $ | $ | $ | $ | |||||
Comprehensive loss attributable to noncontrolling interests | |||||||||
Comprehensive income attributable to the Company | $ | $ | $ | $ | |||||
As of | As of | |||
September 30, 2025 | December 31, 2024 | |||
Assets | ||||
Current Assets: | ||||
Cash and cash equivalents | $ | $ | ||
Accounts receivable, net | ||||
Due from related-party | ||||
Inventories | ||||
Related-party notes receivable | ||||
Prepaid expenses and other current assets | ||||
Total current assets | ||||
Property, plant and equipment, net | ||||
Goodwill | ||||
Intangible assets, net | ||||
Operating lease right-of-use assets, net | ||||
Other noncurrent assets | ||||
Total Assets | $ | $ | ||
Liabilities and Equity | ||||
Current Liabilities: | ||||
Accounts payable | $ | $ | ||
Short-term borrowings | ||||
Due to related-party | ||||
Current portion of long-term debt | ||||
Current portion of related-party notes payable | ||||
Operating lease liabilities | ||||
Other current liabilities | ||||
Total current liabilities | ||||
Long-term debt | ||||
Related-party notes payable | ||||
Deferred income tax liabilities | ||||
Noncurrent operating lease liabilities | ||||
Other noncurrent liabilities | ||||
Total Liabilities | ||||
Commitments and contingencies (see Note 17) | ||||
Equity: | ||||
Common stock, par value of $ authorized, as of September 30, 2025 | ||||
Additional paid-in capital | ||||
Retained earnings | ||||
Net parent investment | ||||
Treasury stock, | ||||
Accumulated other comprehensive loss | ( | ( | ||
Total Equity attributable to the Company | ||||
Noncontrolling interests | ( | ( | ||
Total Equity | ||||
Total Liabilities and Equity | $ | $ |
For the nine months ended September 30, | ||||
2025 | 2024 | |||
Cash flows from operating activities: | ||||
Net income | $ | $ | ||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||
Depreciation, depletion, accretion and amortization | ||||
Share-based compensation | ||||
Gain on disposal of long-lived assets | ( | ( | ||
Gain on land expropriation | ( | |||
Deferred tax expense | ||||
Net periodic pension benefit cost | ||||
Other items, net | ||||
Changes in operating assets and liabilities, net of effects of acquisitions: | ||||
Accounts receivable, net | ( | ( | ||
Due from related-party | ( | |||
Inventories | ( | ( | ||
Accounts payable | ( | |||
Due to related-party | ( | |||
Other assets | ( | ( | ||
Other liabilities | ( | ( | ||
Defined benefit pension plans and other postretirement benefit plans | ( | ( | ||
Net cash provided by operating activities | ||||
Cash flows from investing activities: | ||||
Purchases of property, plant and equipment | ( | ( | ||
Acquisitions, net of cash acquired | ( | ( | ||
Proceeds from disposals of long-lived assets | ||||
Proceeds from land expropriation | ||||
Proceeds from property and casualty insurance | ||||
Net decrease (increase) in short-term related-party notes receivable from cash pooling program | ( | |||
Other investing activities, net | ( | ( | ||
Net cash used in investing activities | ( | ( | ||
Cash flows from financing activities: | ||||
Transfers to Parent, net | ( | ( | ||
Proceeds from short-term borrowings, net | ||||
Proceeds from issuance of long-term debt, net of discount | ||||
Payments of debt issuance costs | ( | |||
Net (repayments) proceeds of short-term related-party debt | ( | ( | ||
Proceeds from debt-for-debt exchange with Parent | ||||
Proceeds from issuances of long-term related-party debt | ||||
Repayments of long-term related-party debt | ( | ( | ||
Payments of finance lease obligations | ( | ( | ||
Other financing activities, net | ( | ( | ||
Net cash used in financing activities | ( | ( | ||
Effect of exchange rate changes on cash and cash equivalents | ( | |||
Decrease in cash and cash equivalents | ( | ( | ||
Cash and cash equivalents at the beginning of period | ||||
Cash and cash equivalents at the end of period | $ | $ | ||
Common stock | Treasury stock | |||||||||
Shares | Amount | Shares | Amount | Additional paid-in capital | Retained earnings | Net parent investment | Accumulated other comprehensive loss | Equity attributable to noncontrolling interests | Total equity | |
Balance as of June 30, 2025 | $ | ( | $ | $ | $ | $ | $( | $( | $ | |
Net income (loss) | — | — | — | — | — | — | — | ( | ||
Other comprehensive loss, net of taxes | — | — | — | — | — | — | — | ( | — | ( |
Share-based compensation expense and other | — | — | — | — | ( | — | — | — | ||
Balance as of September 30, 2025 | $ | ( | $ | $ | $ | $ | $( | $( | $ | |
Common stock | Treasury stock | |||||||||
Shares | Amount | Shares | Amount | Additional paid-in capital | Retained earnings | Net parent investment | Accumulated other comprehensive loss | Equity attributable to noncontrolling interests | Total equity | |
Balance as of June 30, 2024 | $ | $ | $ | $ | $ | $( | $( | $ | ||
Net income (loss) | — | — | — | — | — | — | — | ( | ||
Other comprehensive income, net of taxes | — | — | — | — | — | — | — | — | ||
Net transfers to Parent | — | — | — | — | — | — | ( | — | — | ( |
Balance as of September 30, 2024 | $ | $ | $ | $ | $ | $( | $( | $ | ||
Common stock | Treasury stock | |||||||||
Shares | Amount | Shares | Amount | Additional paid-in capital | Retained earnings | Net parent investment | Accumulated other comprehensive loss | Equity attributable to noncontrolling interests | Total equity | |
Balance as of December 31, 2024 | $ | $ | $ | $ | $ | $( | $( | $ | ||
Net income (loss) | — | — | — | — | — | — | ( | |||
Other comprehensive income, net of taxes | — | — | — | — | — | — | — | — | ||
Changes in equity attributable to noncontrolling interests | — | — | — | — | — | — | ( | — | ||
Net transfers from Parent including Spin- off-related adjustments | — | — | — | — | — | — | — | |||
Issuance of Common stock, Treasury stock and reclassification of Net parent investment | ( | — | — | ( | — | — | ||||
Share-based compensation expense and other | — | — | — | — | ( | — | — | — | ||
Balance as of September 30, 2025 | $ | ( | $ | $ | $ | $ | $( | $( | $ | |
Common stock | Treasury stock | |||||||||
Shares | Amount | Shares | Amount | Additional paid-in capital | Retained earnings | Net parent investment | Accumulated other comprehensive loss | Equity attributable to noncontrolling interests | Total equity | |
Balance as of December 31, 2023 | $ | $ | $ | $ | $ | $( | $ | $ | ||
Net income (loss) | — | — | — | — | — | — | — | ( | ||
Other comprehensive loss, net of taxes | — | — | — | — | — | — | — | ( | — | ( |
Net transfers to Parent | — | — | — | — | — | — | ( | — | — | ( |
Balance as of September 30, 2024 | $ | $ | $ | $ | $ | $( | $( | $ | ||
For the three months ended September 30, | For the nine months ended September 30, | ||||||||
(In millions) | 2025 | 2024 | 2025 | 2024 | |||||
Building Materials | |||||||||
Cement | $ | $ | $ | $ | |||||
Aggregates and other construction materials | |||||||||
Interproduct revenues | ( | ( | ( | ( | |||||
Building Envelope | |||||||||
Total Revenues | $ | $ | $ | $ | |||||
(In millions) | 2025 | 2024 | ||
Balance as of January 1 | $ | $ | ||
Revenue recognized | ( | ( | ||
Revenue deferred | ||||
Balance as of September 30 | $ | $ |
(In millions) | Total 2025 Acquisitions | ||
Total consideration | $ | ||
Total Assets and Liabilities Acquired | |||
Inventories, net | |||
Property, plant and equipment, net | |||
Intangible assets | |||
Debt assumed | ( | ||
Net working capital | ( | ||
Total identifiable net assets at fair value | |||
Goodwill | |||
Total estimated fair value of net assets | |||
Less: fair value of previously held equity method investment | ( | ||
Net consideration | $ | ||
Acquisitions of business, net of cash acquired | |||
Cash consideration | |||
Less: cash and cash equivalents acquired | ( | ||
Total outflow in the statement of cash flows | $ |
As of | As of | |||
(In millions) | September 30, 2025 | December 31, 2024 | ||
Trade receivables | $ | $ | ||
Less: allowance for credit losses | ( | ( | ||
Other current receivables, net | ||||
Accounts receivable, net | $ | $ |
(In millions) | 2025 | 2024 | ||
Balance as of January 1 | $ | $ | ||
Charge-offs | ( | ( | ||
Provision for credit losses | ||||
Foreign currency translation and other | ( | |||
Balance as of September 30 | $ | $ |
As of | As of | |||
(In millions) | September 30, 2025 | December 31, 2024 | ||
Raw materials, parts, and supplies | $ | $ | ||
Semi-finished and finished goods | ||||
Total Inventories | $ | $ |
As of | As of | |||
(In millions) | September 30, 2025 | December 31, 2024 | ||
Land and mineral reserves | $ | $ | ||
Buildings and installations | ||||
Machines, furniture, vehicles and tools | ||||
Construction in progress | ||||
Finance lease right-of-use assets | ||||
Total property, plant and equipment | ||||
Less: accumulated depreciation, depletion and impairment | ( | ( | ||
Property, plant and equipment, net | $ | $ |
(In millions) | Building Materials | Building Envelope | Total | |||
Balance as of December 31, 2024 | $ | $ | $ | |||
Acquisitions | ||||||
Foreign currency translation adjustment and other(1) | ||||||
Balance as of September 30, 2025 | $ | $ | $ |
As of | As of | |||
(In millions) | September 30, 2025 | December 31, 2024 | ||
Prepaid expenses | $ | $ | ||
Contract assets | ||||
Other | ||||
Total Prepaid expenses and other current assets | $ | $ |
As of | As of | |||
(In millions) | September 30, 2025 | December 31, 2024 | ||
Equity method investments | $ | $ | ||
Advanced payments to suppliers(1) | ||||
Contract assets | ||||
Other | ||||
Total Other noncurrent assets | $ | $ |
As of | As of | |||
(In millions) | September 30, 2025 | December 31, 2024 | ||
Finance lease liabilities | $ | $ | ||
Income tax payable | ||||
Employee-related liabilities other than pension | ||||
Short-term provisions | ||||
Contract liabilities | ||||
Asset retirement obligations | ||||
Pension liabilities | ||||
Accrued purchases of property, plant and equipment | ||||
Self-insurance reserves | ||||
Accrued interest | ||||
Other(1) | ||||
Total Other current liabilities | $ | $ |
As of | As of | |||
(In millions) | September 30, 2025 | December 31, 2024 | ||
Liabilities for unrecognized tax benefits | $ | $ | ||
Finance lease liabilities | ||||
Asset retirement obligations | ||||
Pension liabilities | ||||
Contract liabilities | ||||
Environmental remediation liabilities | ||||
Self-insurance reserves | ||||
Other(1) | ||||
Total Other noncurrent liabilities | $ | $ |
Effective interest rate as of September 30, | Balance as of September 30, | Balance as of December 31, | ||||
(In millions) | 2025 | 2025 | 2024 | |||
$ | $ | |||||
Other | ||||||
Total principal | ||||||
Unamortized discounts, premiums and debt issuance costs | ( | |||||
Total long-term debt | ||||||
Less: current portion of long-term debt | ( | ( | ||||
Long-term debt | $ | $ |
(In millions) | As of September 30, 2025 | |
Carrying amount | $ | |
Fair value | $ |
As of | As of | |||
(In millions) | September 30, 2025 | December 31, 2024 | ||
Operating lease right-of-use assets, net | $ | $ | ||
Finance lease right-of-use assets, net | ||||
Total lease assets, net | $ | $ | ||
Current portion of operating lease liabilities | ||||
Current portion of finance lease liabilities | ||||
Noncurrent portion of operating lease liabilities | ||||
Noncurrent portion of finance lease liabilities | ||||
Total lease liabilities | $ | $ |
For the three months ended September 30, | For the nine months ended September 30, | ||||||||
(In millions) | 2025 | 2024 | 2025 | 2024 | |||||
Operating lease expense | $ | $ | $ | $ | |||||
Finance lease expense | |||||||||
Amortization of leased assets | |||||||||
Interest on lease liabilities | |||||||||
Short term lease cost | |||||||||
Variable lease cost | |||||||||
Total lease expense | $ | $ | $ | $ | |||||
For the three months ended September 30, | For the nine months ended September 30, | ||||||||
(In millions) | 2025 | 2024 | 2025 | 2024 | |||||
Accretion | $ | $ | $ | $ | |||||
Depreciation | |||||||||
Total costs | $ | $ | $ | $ | |||||
(In millions) | 2025 | |
Balance as of January 1 | $ | |
Accretion expense | ||
Liabilities incurred and acquired | ||
Liabilities settled | ( | |
Foreign currency translation adjustment | ||
Balance as of September 30 | $ |
For the three months ended September 30, | For the nine months ended September 30, | ||||||||
(In millions, except for percentage data) | 2025 | 2024 | 2025 | 2024 | |||||
Total tax expense | $ | $ | $ | $ | |||||
Effective income tax rate | |||||||||
For the three months ended September 30, | For the nine months ended September 30, | ||||||||
(In millions) | 2025 | 2024 | 2025 | 2024 | |||||
Revenues: | |||||||||
Building Materials | $ | $ | $ | $ | |||||
Building Envelope | |||||||||
Total Revenues | $ | $ | $ | $ | |||||
Cost of revenues: | |||||||||
Building Materials | $ | $ | $ | $ | |||||
Building Envelope | |||||||||
Total cost of revenues | $ | $ | $ | $ | |||||
Other segment expenses(1): | |||||||||
Building Materials | $ | $ | $ | $ | |||||
Building Envelope | |||||||||
Total other segment expenses | $ | $ | $ | $ | |||||
Segment Adjusted EBITDA: | |||||||||
Building Materials | $ | $ | $ | $ | |||||
Building Envelope | |||||||||
Total Segment Adjusted EBITDA | $ | $ | $ | $ | |||||
Reconciling items: | |||||||||
Depreciation, depletion, accretion and amortization | ( | ( | ( | ( | |||||
Loss on impairments | ( | ( | |||||||
Unallocated corporate costs | ( | ( | ( | ( | |||||
Acquisition and integration costs(2) | ( | ( | ( | ( | |||||
Litigation related costs | ( | ( | ( | ( | |||||
Spin-off and separation-related costs(3) | ( | ( | ( | ( | |||||
Restructuring and other costs | ( | ( | ( | ( | |||||
Interest income | |||||||||
Interest expense | ( | ( | ( | ( | |||||
Other non-operating (expense) income, net | ( | ( | |||||||
Total reconciling items | $( | $( | $( | $( | |||||
Income before income tax expense and income from equity method investments: | $ | $ | $ | $ | |||||
For the three months ended September 30, | For the nine months ended September 30, | ||||||||
(In millions) | 2025 | 2024 | 2025 | 2024 | |||||
Capital expenditures(1): | |||||||||
Building Materials | $ | $ | $ | $ | |||||
Building Envelope | |||||||||
Total capital expenditures | $ | $ | $ | $ | |||||
As of | As of | |||
(In millions) | September 30, 2025 | December 31, 2024 | ||
Segment assets(1): | ||||
Building Materials | $ | $ | ||
Building Envelope | ||||
Total segment assets | ||||
Other assets | ||||
Total assets | $ | $ |
For the three months ended September 30, | |||||||||
Defined Benefit Pension Plans | |||||||||
U.S. | Non-U.S. | ||||||||
(In millions) | 2025 | 2024 | 2025 | 2024 | |||||
Components of Net periodic pension benefit | |||||||||
Service cost | $ | $ | $ | $ | |||||
Interest cost | |||||||||
Expected return on assets | ( | ( | |||||||
Amortization of actuarial gain | ( | ||||||||
Settlement loss | |||||||||
Net periodic pension benefit cost | $ | $ | $ | $ | |||||
For the nine months ended September 30, | |||||||||
Defined Benefit Pension Plans | |||||||||
U.S. | Non-U.S. | ||||||||
(In millions) | 2025 | 2024 | 2025 | 2024 | |||||
Components of Net periodic pension benefit | |||||||||
Service cost | $ | $ | $ | $ | |||||
Interest cost | |||||||||
Expected return on assets | ( | ( | |||||||
Amortization of actuarial gain | ( | ||||||||
Settlement loss | |||||||||
Net periodic pension benefit cost | $ | $ | $ | $ | |||||
For the three months ended September 30, | |||||||||
Other Postretirement Benefit Plans | |||||||||
U.S. | Non-U.S. | ||||||||
(In millions) | 2025 | 2024 | 2025 | 2024 | |||||
Components of Net periodic pension benefit | |||||||||
Service cost | $ | $ | $ | $ | |||||
Interest cost | |||||||||
Amortization of actuarial gain | ( | ( | |||||||
Net periodic pension benefit cost | $ | $ | $ | $ | |||||
For the nine months ended September 30, | |||||||||
Other Postretirement Benefit Plans | |||||||||
U.S. | Non-U.S. | ||||||||
(In millions) | 2025 | 2024 | 2025 | 2024 | |||||
Components of Net periodic pension benefit | |||||||||
Service cost | $ | $ | $ | $ | |||||
Interest cost | |||||||||
Amortization of actuarial gain | ( | ( | ( | ||||||
Net periodic pension benefit cost | $ | $ | $ | $ | |||||
(In millions) | Foreign Currency Translation Adjustment | Cash Flow Hedges | Defined Benefit Pension and Other Postretirement Benefit Plans | Total | ||||
Balance as of June 30, 2025 | $( | $ | $ | $( | ||||
Other comprehensive (loss) income before reclassifications | ( | ( | ||||||
Amounts reclassified from Accumulated other comprehensive loss to Net income | ( | ( | ||||||
Net current-period Other comprehensive (loss) income | ( | ( | ||||||
Other comprehensive loss attributable to noncontrolling interests | ||||||||
Balance as of September 30, 2025 | $( | $ | $ | $( | ||||
Balance as of June 30, 2024 | $( | $( | $( | $( | ||||
Other comprehensive income (loss) before reclassifications | ( | |||||||
Amounts reclassified from Accumulated other comprehensive loss to Net income | ( | |||||||
Net current-period Other comprehensive income (loss) | ( | ( | ||||||
Balance as of September 30, 2024 | $( | $( | $( | $( |
(In millions) | Foreign Currency Translation Adjustment | Cash Flow Hedges | Defined Benefit Pension and Other Postretirement Benefit Plans | Total | ||||
Balance as of December 31, 2024 | $( | $( | $ | $( | ||||
Other comprehensive income (loss) before reclassifications | ||||||||
Amounts reclassified from Accumulated other comprehensive loss to Net income | ( | ( | ( | |||||
Net current-period Other comprehensive income (loss) | ( | |||||||
Unrecognized gain transferred from Parent pension | — | — | ||||||
Balance as of September 30, 2025 | $( | $ | $ | $( | ||||
Balance as of December 31, 2023 | $( | $( | $( | $( | ||||
Other comprehensive (loss) income before reclassifications | ( | ( | ( | |||||
Amounts reclassified from Accumulated other comprehensive loss to Net income | ( | |||||||
Net current-period Other comprehensive (loss) income | ( | ( | ( | |||||
Balance as of September 30, 2024 | $( | $( | $( | $( |
For the three months ended September 30, | For the nine months ended September 30, | ||||||||
(In millions) | 2025 | 2024 | 2025 | 2024 | |||||
Net change in fair value of effective portion of cash flow hedges | |||||||||
Cost of revenues | $( | $( | $( | $( | |||||
Income tax expense (benefit) | ( | ( | |||||||
Total | $( | $( | $( | $( | |||||
Actuarial losses and prior service costs for defined benefit pension plans and other postretirement benefit plans | |||||||||
Other non-operating income, net | $( | $ | $( | $ | |||||
Income tax expense (benefit) | ( | ( | |||||||
Total | $ | $ | $( | $ | |||||
Total amounts reclassified from Accumulated other comprehensive income (loss) to Net income | $( | $ | $( | $ | |||||
(In millions) | 2025 | 2024 | ||
Balance as of January 1 | $ | $ | ||
Increase for warranties issued | ||||
Increase for pre-existing warranties | ||||
Decrease for payments | ( | ( | ||
Balance as of September 30 | $ | $ |
For the three months ended September 30, | For the nine months ended September 30, | |||||
(In millions) | 2024 | 2025 | 2024 | |||
Cost of revenues | $ | $ | $ | |||
Selling, general and administrative expenses | ||||||
Total | $ | $ | $ | |||
For the nine months ended September 30, | ||||||
(In millions) | 2025 | 2024 | ||||
Net transfers to Parent as reflected on the unaudited condensed consolidated statements of cash flows (1) | $( | $( | ||||
Equity contribution from Parent related to the settlement of Related-party notes payable | ||||||
Other non-cash activities with Parent, net(2) | ||||||
Net transfers (to) from Parent as reflected on the unaudited condensed consolidated statements of equity | $ | $( | ||||
For the nine months ended September 30, | ||||
(In millions) | 2025 | 2024 | ||
Interest paid | $ | $ | ||
Income taxes paid | ||||
Operating cash flows used for operating leases | ( | ( | ||
Operating cash flows used for finance leases | ( | ( | ||
Financing cash flows used for finance leases | ( | ( | ||
For the nine months ended September 30, | ||||
(In millions) | 2025 | 2024 | ||
Accrued purchases of property, plant and equipment | $ | $ | ||
Right-of-use assets obtained in exchange for new operating lease liabilities | ||||
Right-of-use assets obtained in exchange for new finance lease liabilities | ||||
Equity contribution from Parent related to the settlement of Related-party notes payable | ||||
Debt assumed in connection with a business combination | ||||
For the three months ended September 30, | For the nine months ended September 30, | ||||||||
(In millions, except per share data) | 2025 | 2024 | 2025 | 2024 | |||||
Numerator: | |||||||||
Net income | $ | $ | $ | $ | |||||
Net loss attributable to noncontrolling interest | |||||||||
Net income attributable to the Company | $ | $ | $ | $ | |||||
Denominator: | |||||||||
Basic weighted-average number of shares outstanding | |||||||||
Dilutive effect of share-based awards | |||||||||
Diluted weighted-average number of shares outstanding | |||||||||
Earnings per share | |||||||||
Basic | $ | $ | $ | $ | |||||
Diluted | $ | $ | $ | $ | |||||
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||
(In millions, except for percentage data) | 2025 | 2024 | % change | 2025 | 2024 | % change | ||||||
Revenues | $3,675 | $3,446 | 6.6% | $8,976 | $8,855 | 1.4% | ||||||
Cost of revenues | (2,589) | (2,404) | 7.7% | (6,702) | (6,562) | 2.1% | ||||||
Gross profit | 1,086 | 1,042 | 4.2% | 2,274 | 2,293 | (0.8)% | ||||||
Selling, general and administrative expenses | (312) | (241) | 29.5% | (850) | (682) | 24.6% | ||||||
Gain on disposal of long-lived assets | 4 | 43 | (90.7)% | 9 | 49 | (81.6)% | ||||||
Loss on impairments | — | — | —% | (2) | (2) | —% | ||||||
Operating income | 778 | 844 | (7.8)% | 1,431 | 1,658 | (13.7)% | ||||||
Interest expense, net | (89) | (130) | (31.5)% | (328) | (384) | (14.6)% | ||||||
Other non-operating (expense) income, net | — | (11) | (100.0)% | 2 | (7) | (128.6)% | ||||||
Income before income tax expense and income from equity method investments | 689 | 703 | (2.0)% | 1,105 | 1,267 | (12.8)% | ||||||
Income tax expense | (150) | (155) | (3.2)% | (226) | (293) | (22.9)% | ||||||
Income from equity method investments | 4 | 4 | —% | 5 | 7 | (28.6)% | ||||||
Net income | 543 | 552 | (1.6)% | 884 | 981 | (9.9)% | ||||||
Net loss attributable to noncontrolling interests | 2 | 1 | 100.0% | 3 | 2 | 50.0% | ||||||
Net income attributable to the Company | $545 | $553 | (1.4)% | $887 | $983 | (9.8)% | ||||||
Adjusted EBITDA(1) | $1,067 | $1,103 | (3.3)% | $2,228 | $2,390 | (6.8)% | ||||||
Adjusted EBITDA Margin(1) | 29.0% | 32.0% | 24.8% | 27.0% | ||||||||
Net income margin | 14.8% | 16.0% | 9.8% | 11.1% | ||||||||
Analysis of Change | ||||||||||||
(In millions, except for percentage data) | For the three months ended September 30, 2024 | Acquisitions & Divestments | Organic Growth | Foreign Exchange | For the three months ended September 30, 2025 | % change | ||||||
Total Revenues | $3,446 | $38 | $207 | $(16) | $3,675 | 6.6% | ||||||
Adjusted EBITDA(1) | 1,103 | 7 | (37) | (6) | 1,067 | (3.3)% | ||||||
Adjusted EBITDA Margin(1) | 32.0% | 29.0% | ||||||||||
Analysis of Change | ||||||||||||
(In millions, except for percentage data) | For the nine months ended September 30, 2024 | Acquisitions & Divestments | Organic Growth | Foreign Exchange | For the nine months ended September 30, 2025 | % change | ||||||
Total Revenues | $8,855 | $110 | $66 | $(55) | $8,976 | 1.4% | ||||||
Adjusted EBITDA(1) | 2,390 | 20 | (167) | (15) | 2,228 | (6.8)% | ||||||
Adjusted EBITDA Margin(1) | 27.0% | 24.8% | ||||||||||
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||
(In millions) | 2025 | 2024 | % change | 2025 | 2024 | % change | ||||||
Segment revenues: | ||||||||||||
Building Materials(1) | $2,774 | $2,551 | 8.7% | $6,353 | $6,249 | 1.7% | ||||||
Building Envelope | 901 | 895 | 0.7% | 2,623 | 2,606 | 0.7% | ||||||
Total revenues | $3,675 | $3,446 | 6.6% | $8,976 | $8,855 | 1.4% | ||||||
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||
(In millions) | 2025 | 2024 | % change | 2025 | 2024 | % change | ||||||
Segment Adjusted EBITDA: | ||||||||||||
Building Materials | $902 | $942 | (4.2)% | $1,780 | $1,886 | (5.6)% | ||||||
Building Envelope | 217 | 199 | 9.0% | 602 | 600 | 0.3% | ||||||
Total Segment Adjusted EBITDA | 1,119 | 1,141 | (1.9)% | 2,382 | 2,486 | (4.2)% | ||||||
Unallocated corporate costs | (52) | (38) | 36.8% | (154) | (96) | 60.4% | ||||||
Adjusted EBITDA(2) | $1,067 | $1,103 | (3.3)% | $2,228 | $2,390 | (6.8)% | ||||||
For the three months ended September 30, | For the nine months ended September 30, | |||||||
(In millions, except for percentage data) | 2025 | 2024 | 2025 | 2024 | ||||
Net income | $543 | $552 | $884 | $981 | ||||
Depreciation, depletion, accretion and amortization | 231 | 228 | 670 | 664 | ||||
Interest expense, net | 89 | 130 | 328 | 384 | ||||
Income tax expense | 150 | 155 | 226 | 293 | ||||
EBITDA | 1,013 | 1,065 | 2,108 | 2,322 | ||||
Loss on impairments | — | — | 2 | 2 | ||||
Acquisition and integration costs(1) | 4 | 18 | 33 | 33 | ||||
Litigation related costs | 40 | 2 | 44 | 3 | ||||
Spin-off and separation-related costs(2) | 10 | 8 | 35 | 19 | ||||
Restructuring and other costs | 4 | 3 | 13 | 11 | ||||
Other non-operating expense (income), net(3) | — | 11 | (2) | 7 | ||||
Income from equity method investments | (4) | (4) | (5) | (7) | ||||
Adjusted EBITDA | 1,067 | 1,103 | 2,228 | 2,390 | ||||
Unallocated corporate costs | 52 | 38 | 154 | 96 | ||||
Total Segment Adjusted EBITDA | $1,119 | $1,141 | $2,382 | $2,486 | ||||
Building Materials | 902 | 942 | 1,780 | 1,886 | ||||
Building Envelope | 217 | 199 | 602 | 600 | ||||
Net income margin | 14.8% | 16.0% | 9.8% | 11.1% | ||||
EBITDA Margin | 27.6% | 30.9% | 23.5% | 26.2% | ||||
Adjusted EBITDA Margin | 29.0% | 32.0% | 24.8% | 27.0% | ||||
For the nine months ended September 30, | ||||
(In millions) | 2025 | 2024 | ||
Net cash provided by operating activities | $404 | $555 | ||
Capital expenditures, net(1) | (597) | (493) | ||
Free cash flow | $(193) | $62 | ||
Net income | 884 | 981 | ||
Adjusted EBITDA | 2,228 | 2,390 | ||
Net income cash conversion ratio | n/m | n/m | ||
Adjusted EBITDA cash conversion ratio | n/m | n/m | ||
For the nine months ended September 30, | ||||
(In millions) | 2025 | 2024 | ||
Net cash (used in) provided by: | ||||
Operating activities | $404 | $555 | ||
Investing activities | (211) | (856) | ||
Financing activities | (978) | (374) | ||
Effect of exchange rate changes on cash and cash equivalents | 26 | (12) | ||
Increase (decrease) in cash and cash equivalents | (759) | (687) | ||
Cash and cash equivalents - beginning of period | 1,585 | 1,107 | ||
Cash and cash equivalents - end of period | $826 | $420 | ||
(In millions) | Remainder of 2025 | 2026 | 2027 | 2028 | 2029 | Thereafter | Total | |||||||
Principal on short-term and long-term debt | $547 | $333 | $700 | $700 | $— | $3,529 | $5,809 | |||||||
Operating lease obligations | 44 | 163 | 136 | 105 | 82 | 280 | 810 | |||||||
Finance lease obligations | 32 | 115 | 93 | 70 | 45 | 127 | 482 | |||||||
Pension and postretirement contributions | 6 | 24 | 24 | 21 | 21 | 422 | 518 | |||||||
Purchase obligations(1) | 509 | 123 | 60 | 53 | 45 | 115 | 905 | |||||||
Total | $1,138 | $758 | $1,013 | $949 | $193 | $4,473 | $8,524 |
Exhibit No. | Exhibit |
31.1* | Certification of CEO, Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
31.2* | Certification of CFO, Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
32.1** | Certification of CEO and CFO Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
95* | Disclosure of Mine Safety and Health Administration (MSHA) Safety Data |
101* | Inline eXtensible Business Reporting Language (XBRL). |
104 | Cover Page Interactive Data File (formatted in iXBRL in Exhibit 101) |
Amrize Ltd | |
By: | /s/ Ian Johnston |
Name: | Ian Johnston |
Title: | Chief Financial Officer |
(Duly authorized officer and principal financial officer) | |
Date: | October 29, 2025 |