Gibraltar Announces First Quarter 2024 Financial Results
Strong Operating Cash Flow Generation of
Reaffirming 2024 Outlook for 4-9% Revenue, 12-20% EPS Growth
“2024 started as we planned for the first quarter, with revenue growth in our Residential, Agtech, and Infrastructure businesses offsetting an anticipated slower start to the year in our Renewables business. Our execution and participation gains continue to leverage solid end market trends, and we continue to expect all four segments to head in the same direction in 2024, with Renewables and Agtech returning to top-line growth and driving sales growth, margin expansion and strong cash flow generation across the business,” stated Chairman and CEO
First Quarter 2024 Consolidated Results
|
Three Months Ended |
||||||
$Millions, except EPS |
GAAP |
|
Adjusted |
||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
|
|
|
(0.3)% |
|
|
|
1.3% |
Net Income |
|
|
18.0% |
|
|
|
11.4% |
Diluted EPS |
|
|
19.1% |
|
|
|
12.7% |
Residential, Infrastructure and Agtech collectively generated 4.1% year-over-year net sales growth, offsetting the anticipated slower quarter in Renewables. Agtech orders that were expected to be signed in March were signed in April. As a result of this timing, consolidated first quarter backlog was down 3% versus last year.
GAAP net income increased to
Adjusted measures exclude charges for restructuring initiatives, acquisition-related items, senior leadership transition costs, portfolio management actions, and the results of the
First Quarter Segment Results
Renewables
|
Three Months Ended |
||||||
$Millions |
GAAP |
|
Adjusted |
||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
|
|
|
(13.0)% |
|
|
|
(10.1)% |
Operating Income |
|
|
(30.4)% |
|
|
|
(25.9)% |
Operating Margin |
3.2% |
3.8% |
(60) bps |
|
3.9% |
4.7% |
(80) bps |
As expected during the quarter, adjusted net sales decreased 10.1% due to the rapid customer transition to the new 1P tracker product line, which currently has longer lead times as the supply chain ramps up capacity. Adjusted net sales exclude the results of the sale of the
Adjusted operating margin decreased 80 basis points versus prior year on lower volumes and product line mix associated with the ramp up of the 1P tracker product line.
Residential
|
Three Months Ended |
||||||
$Millions |
GAAP |
|
Adjusted |
||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
|
|
|
3.1% |
|
|
|
3.1% |
Operating Income |
|
|
16.3% |
|
|
|
15.9% |
Operating Margin |
18.6% |
16.4% |
220 bps |
|
18.5% |
16.5% |
200 bps |
Net sales increased 3.1%, with 2.4% organic growth driven by participation gains with new and existing customers and through additional geographic expansion in the
Adjusted operating margin expanded 200 basis points, driven by solid execution and effective price/cost management.
Agtech
|
Three Months Ended |
||||||
$Millions |
GAAP |
|
Adjusted |
||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
|
|
|
(5.3)% |
|
|
|
2.1% |
Operating Income |
|
|
13.0% |
|
|
|
(25.0)% |
Operating Margin |
7.7% |
6.5% |
120 bps |
|
8.1% |
10.7% |
(260) bps |
Adjusted net sales increased 2.1% and new bookings accelerated significantly in April with over
Adjusted operating income decreased due to project start date delays and market segment mix across the business.
Infrastructure
|
Three Months Ended |
||||||
$Millions |
GAAP |
|
Adjusted |
||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
|
|
|
17.1% |
|
|
|
17.1% |
Operating Income |
|
|
81.5% |
|
|
|
81.5% |
Operating Margin |
22.4% |
14.5% |
790 bps |
|
22.4% |
14.5% |
790 bps |
Net sales increased 17.1%, driven by strong execution, continued solid end market demand and market participation gains. Backlog decreased 10% as expected due to the continued progress on a large project; demand, project design and quoting remain strong, and management expects order flow to increase progressively over the course of the year.
Operating margin increased 790 basis points driven by volume, price / cost alignment, ongoing strong execution, 80/20 productivity, and improving product mix.
Business Outlook
First Quarter 2024 Conference Call Details
About
Forward-Looking Statements
Certain information set forth in this news release, other than historical statements, contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 that are based, in whole or in part, on current expectations, estimates, forecasts, and projections about the Company’s business, and management’s beliefs about future operations, results, and financial position. These statements are not guarantees of future performance and are subject to a number of risk factors, uncertainties, and assumptions. Actual events, performance, or results could differ materially from the anticipated events, performance, or results expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially from current expectations include, among other things, the availability and pricing of our principal raw materials and component parts, supply chain challenges causing project delays and field operations inefficiencies and disruptions, the loss of any key customers, adverse effects of inflation, our ability to continue to improve operating margins, our ability to generate order flow and sales and increase backlog; our ability to translate our backlog into net sales, other general economic conditions and conditions in the particular markets in which we operate, changes in spending due to laws and government incentives, such as the
Adjusted Financial Measures
To supplement Gibraltar’s consolidated financial statements presented on a GAAP basis,
Adjustments to the most directly comparable financial measures presented on a GAAP basis are quantified in the reconciliation of adjusted financial measures provided in the supplemental financial schedules that accompany this news release. These adjusted measures should not be viewed as a substitute for the Company’s GAAP results and may be different than adjusted measures used by other companies and the Company’s presentation of non-GAAP financial measures should not be construed as an inference that the Company’s future results will be unaffected by unusual or non-recurring items.
Reconciliations of non-GAAP measures related to full-year 2024 guidance have not been provided due to the unreasonable efforts it would take to provide such reconciliations due to the high variability, complexity and uncertainty with respect to forecasting and quantifying certain amounts that are necessary for such reconciliations.
|
|||||||
CONSOLIDATED STATEMENTS OF INCOME |
|||||||
(in thousands, except per share data) |
|||||||
(unaudited) |
|||||||
|
Three Months Ended
|
||||||
|
2024 |
|
2023 |
||||
Net sales |
$ |
292,506 |
|
|
$ |
293,267 |
|
Cost of sales |
|
208,118 |
|
|
|
216,338 |
|
Gross profit |
|
84,388 |
|
|
|
76,929 |
|
Selling, general, and administrative expense |
|
52,652 |
|
|
|
47,559 |
|
Income from operations |
|
31,736 |
|
|
|
29,370 |
|
Interest (income) expense |
|
(750 |
) |
|
|
1,491 |
|
Other income |
|
(1,021 |
) |
|
|
(397 |
) |
Income before taxes |
|
33,507 |
|
|
|
28,276 |
|
Provision for income taxes |
|
8,561 |
|
|
|
7,177 |
|
Net income |
$ |
24,946 |
|
|
$ |
21,099 |
|
|
|
|
|
||||
Net earnings per share: |
|
|
|
||||
Basic |
$ |
0.82 |
|
|
$ |
0.68 |
|
Diluted |
$ |
0.81 |
|
|
$ |
0.68 |
|
Weighted average shares outstanding: |
|
|
|
||||
Basic |
|
30,572 |
|
|
|
30,897 |
|
Diluted |
|
30,793 |
|
|
|
31,024 |
|
|
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(in thousands, except per share data) |
|||||||
|
|
|
|
||||
|
(unaudited) |
|
|
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
146,665 |
|
|
$ |
99,426 |
|
Accounts receivable, net of allowance of |
|
230,971 |
|
|
|
224,550 |
|
Inventories, net |
|
137,878 |
|
|
|
120,503 |
|
Prepaid expenses and other current assets |
|
15,205 |
|
|
|
17,772 |
|
Total current assets |
|
530,719 |
|
|
|
462,251 |
|
Property, plant, and equipment, net |
|
108,028 |
|
|
|
107,603 |
|
Operating lease assets |
|
42,592 |
|
|
|
44,918 |
|
|
|
511,797 |
|
|
|
513,383 |
|
Acquired intangibles |
|
124,257 |
|
|
|
125,980 |
|
Other assets |
|
2,464 |
|
|
|
2,316 |
|
|
$ |
1,319,857 |
|
|
$ |
1,256,451 |
|
Liabilities and Stockholders’ Equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
127,533 |
|
|
$ |
92,124 |
|
Accrued expenses |
|
82,805 |
|
|
|
88,719 |
|
Billings in excess of cost |
|
53,261 |
|
|
|
44,735 |
|
Total current liabilities |
|
263,599 |
|
|
|
225,578 |
|
Deferred income taxes |
|
57,106 |
|
|
|
57,103 |
|
Non-current operating lease liabilities |
|
33,793 |
|
|
|
35,989 |
|
Other non-current liabilities |
|
25,174 |
|
|
|
22,783 |
|
Stockholders’ equity: |
|
|
|
||||
Preferred stock, |
|
— |
|
|
|
— |
|
Common stock, |
|
343 |
|
|
|
342 |
|
Additional paid-in capital |
|
335,259 |
|
|
|
332,621 |
|
Retained earnings |
|
763,457 |
|
|
|
738,511 |
|
Accumulated other comprehensive loss |
|
(3,078 |
) |
|
|
(2,114 |
) |
Cost of 3,797 and 3,778 common shares held in treasury in 2024 and 2023 |
|
(155,796 |
) |
|
|
(154,362 |
) |
Total stockholders’ equity |
|
940,185 |
|
|
|
914,998 |
|
|
$ |
1,319,857 |
|
|
$ |
1,256,451 |
|
|
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(in thousands) |
|||||||
(unaudited) |
|||||||
|
Three Months Ended
|
||||||
|
2024 |
|
2023 |
||||
Cash Flows from Operating Activities |
|
|
|
||||
Net income |
$ |
24,946 |
|
|
$ |
21,099 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
6,663 |
|
|
|
6,834 |
|
Stock compensation expense |
|
2,639 |
|
|
|
1,594 |
|
Exit activity recoveries, non-cash |
|
(72 |
) |
|
|
(63 |
) |
Provision for (benefit of) deferred income taxes |
|
— |
|
|
|
(51 |
) |
Other, net |
|
1,691 |
|
|
|
1,023 |
|
Changes in operating assets and liabilities net of effects from acquisitions: |
|
|
|
||||
Accounts receivable |
|
(6,950 |
) |
|
|
(18,004 |
) |
Inventories |
|
(17,231 |
) |
|
|
(1,586 |
) |
Other current assets and other assets |
|
453 |
|
|
|
2,536 |
|
Accounts payable |
|
35,455 |
|
|
|
23,077 |
|
Accrued expenses and other non-current liabilities |
|
5,587 |
|
|
|
1,586 |
|
Net cash provided by operating activities |
|
53,181 |
|
|
|
38,045 |
|
Cash Flows from Investing Activities |
|
|
|
||||
Acquisitions, net of cash acquired |
|
— |
|
|
|
554 |
|
Purchases of property, plant, and equipment, net |
|
(4,366 |
) |
|
|
(2,190 |
) |
Net cash used in investing activities |
|
(4,366 |
) |
|
|
(1,636 |
) |
Cash Flows from Financing Activities |
|
|
|
||||
Proceeds from long-term debt |
|
— |
|
|
|
11,000 |
|
Long-term debt payments |
|
— |
|
|
|
(50,000 |
) |
Purchase of common stock at market prices |
|
(1,434 |
) |
|
|
(7,509 |
) |
Net cash used in financing activities |
|
(1,434 |
) |
|
|
(46,509 |
) |
Effect of exchange rate changes on cash |
|
(142 |
) |
|
|
(11 |
) |
Net increase (decrease) in cash and cash equivalents |
|
47,239 |
|
|
|
(10,111 |
) |
Cash and cash equivalents at beginning of year |
|
99,426 |
|
|
|
17,608 |
|
Cash and cash equivalents at end of period |
$ |
146,665 |
|
|
$ |
7,497 |
|
|
||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
||||||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
|
|
Three Months Ended
|
||||||||||||||||||
|
|
As Reported
|
|
Restructuring
|
|
Acquisition
|
|
Portfolio
|
|
Adjusted
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Renewables |
|
$ |
51,496 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
51,496 |
|
Residential |
|
|
185,111 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
185,111 |
|
Agtech |
|
|
34,027 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
34,027 |
|
Infrastructure |
|
|
21,872 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
21,872 |
|
Consolidated sales |
|
|
292,506 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
292,506 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from operations |
|
|
|
|
|
|
|
|
|
|
||||||||||
Renewables |
|
|
1,644 |
|
|
|
269 |
|
|
|
120 |
|
|
|
— |
|
|
|
2,033 |
|
Residential |
|
|
34,346 |
|
|
|
(72 |
) |
|
|
— |
|
|
|
— |
|
|
|
34,274 |
|
Agtech |
|
|
2,608 |
|
|
|
138 |
|
|
|
— |
|
|
|
— |
|
|
|
2,746 |
|
Infrastructure |
|
|
4,896 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,896 |
|
Segments Income |
|
|
43,494 |
|
|
|
335 |
|
|
|
120 |
|
|
|
— |
|
|
|
43,949 |
|
Unallocated corporate expense |
|
|
(11,758 |
) |
|
|
110 |
|
|
|
13 |
|
|
|
8 |
|
|
|
(11,627 |
) |
Consolidated income from operations |
|
|
31,736 |
|
|
|
445 |
|
|
|
133 |
|
|
|
8 |
|
|
|
32,322 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest income |
|
|
(750 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(750 |
) |
Other (income) expense |
|
|
(1,021 |
) |
|
|
— |
|
|
|
— |
|
|
|
1,153 |
|
|
|
132 |
|
Income before income taxes |
|
|
33,507 |
|
|
|
445 |
|
|
|
133 |
|
|
|
(1,145 |
) |
|
|
32,940 |
|
Provision for income taxes |
|
|
8,561 |
|
|
|
(162 |
) |
|
|
34 |
|
|
|
(21 |
) |
|
|
8,412 |
|
Net income |
|
$ |
24,946 |
|
|
$ |
607 |
|
|
$ |
99 |
|
|
$ |
(1,124 |
) |
|
$ |
24,528 |
|
Net income per share - diluted |
|
$ |
0.81 |
|
|
$ |
0.02 |
|
|
$ |
— |
|
|
$ |
(0.03 |
) |
|
$ |
0.80 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating margin |
|
|
|
|
|
|
|
|
|
|
||||||||||
Renewables |
|
|
3.2 |
% |
|
|
0.5 |
% |
|
|
0.2 |
% |
|
|
— |
% |
|
|
3.9 |
% |
Residential |
|
|
18.6 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
18.5 |
% |
Agtech |
|
|
7.7 |
% |
|
|
0.4 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
8.1 |
% |
Infrastructure |
|
|
22.4 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
22.4 |
% |
Segments Margin |
|
|
14.9 |
% |
|
|
0.1 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
15.0 |
% |
Consolidated |
|
|
10.8 |
% |
|
|
0.1 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
11.1 |
% |
|
||||||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
||||||||||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||
|
|
Three Months Ended
|
||||||||||||||||||||||
|
|
As Reported
|
|
Restructuring
|
|
Portfolio
|
|
Adjusted
|
|
Portfolio
|
|
Adjusted
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Renewables |
|
$ |
59,205 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
59,205 |
|
|
$ |
(1,950 |
) |
|
$ |
57,255 |
|
Residential |
|
|
179,495 |
|
|
|
— |
|
|
|
— |
|
|
|
179,495 |
|
|
|
— |
|
|
|
179,495 |
|
Agtech |
|
|
35,852 |
|
|
|
— |
|
|
|
(2,514 |
) |
|
|
33,338 |
|
|
|
— |
|
|
|
33,338 |
|
Infrastructure |
|
|
18,715 |
|
|
|
— |
|
|
|
— |
|
|
|
18,715 |
|
|
|
— |
|
|
|
18,715 |
|
Consolidated sales |
|
|
293,267 |
|
|
|
— |
|
|
|
(2,514 |
) |
|
|
290,753 |
|
|
|
(1,950 |
) |
|
|
288,803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Renewables |
|
|
2,269 |
|
|
|
(63 |
) |
|
|
32 |
|
|
|
2,238 |
|
|
|
450 |
|
|
|
2,688 |
|
Residential |
|
|
29,509 |
|
|
|
114 |
|
|
|
— |
|
|
|
29,623 |
|
|
|
— |
|
|
|
29,623 |
|
Agtech |
|
|
2,330 |
|
|
|
561 |
|
|
|
661 |
|
|
|
3,552 |
|
|
|
— |
|
|
|
3,552 |
|
Infrastructure |
|
|
2,714 |
|
|
|
— |
|
|
|
— |
|
|
|
2,714 |
|
|
|
— |
|
|
|
2,714 |
|
Segments Income |
|
|
36,822 |
|
|
|
612 |
|
|
|
693 |
|
|
|
38,127 |
|
|
|
450 |
|
|
|
38,577 |
|
Unallocated corporate expense |
|
|
(7,452 |
) |
|
|
(19 |
) |
|
|
21 |
|
|
|
(7,450 |
) |
|
|
— |
|
|
|
(7,450 |
) |
Consolidated income from operations |
|
|
29,370 |
|
|
|
593 |
|
|
|
714 |
|
|
|
30,677 |
|
|
|
450 |
|
|
|
31,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense |
|
|
1,491 |
|
|
|
— |
|
|
|
— |
|
|
|
1,491 |
|
|
|
— |
|
|
|
1,491 |
|
Other (income) expense |
|
|
(397 |
) |
|
|
— |
|
|
|
468 |
|
|
|
71 |
|
|
|
(42 |
) |
|
|
29 |
|
Income before income taxes |
|
|
28,276 |
|
|
|
593 |
|
|
|
246 |
|
|
|
29,115 |
|
|
|
492 |
|
|
|
29,607 |
|
Provision for income taxes |
|
|
7,177 |
|
|
|
140 |
|
|
|
41 |
|
|
|
7,358 |
|
|
|
260 |
|
|
|
7,618 |
|
Net income |
|
$ |
21,099 |
|
|
$ |
453 |
|
|
$ |
205 |
|
|
$ |
21,757 |
|
|
$ |
232 |
|
|
$ |
21,989 |
|
Net income per share - diluted |
|
$ |
0.68 |
|
|
$ |
0.02 |
|
|
$ |
— |
|
|
$ |
0.70 |
|
|
$ |
0.01 |
|
|
$ |
0.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating margin |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Renewables |
|
|
3.8 |
% |
|
|
(0.1 |
)% |
|
|
0.1 |
% |
|
|
3.8 |
% |
|
|
0.9 |
% |
|
|
4.7 |
% |
Residential |
|
|
16.4 |
% |
|
|
0.1 |
% |
|
|
— |
% |
|
|
16.5 |
% |
|
|
— |
% |
|
|
16.5 |
% |
Agtech |
|
|
6.5 |
% |
|
|
1.6 |
% |
|
|
1.9 |
% |
|
|
10.7 |
% |
|
|
— |
% |
|
|
10.7 |
% |
Infrastructure |
|
|
14.5 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
14.5 |
% |
|
|
— |
% |
|
|
14.5 |
% |
Segments Margin |
|
|
12.6 |
% |
|
|
0.2 |
% |
|
|
0.2 |
% |
|
|
13.1 |
% |
|
|
0.3 |
% |
|
|
13.4 |
% |
Consolidated |
|
|
10.0 |
% |
|
|
0.2 |
% |
|
|
0.2 |
% |
|
|
10.6 |
% |
|
|
0.2 |
% |
|
|
10.8 |
% |
* Recast to exclude sale of |
|
|
|
||||||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
||||||||||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||
|
|
Twelve Months Ended
|
||||||||||||||||||||||
|
|
As Reported
|
|
Restructuring
|
|
Portfolio
|
|
Adjusted
|
|
Portfolio
|
|
Adjusted
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Renewables |
|
$ |
330,738 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
330,738 |
|
|
$ |
(11,724 |
) |
|
$ |
319,014 |
|
Residential |
|
|
814,803 |
|
|
|
— |
|
|
|
— |
|
|
|
814,803 |
|
|
|
— |
|
|
|
814,803 |
|
Agtech |
|
|
144,967 |
|
|
|
— |
|
|
|
(4,059 |
) |
|
|
140,908 |
|
|
|
— |
|
|
|
140,908 |
|
Infrastructure |
|
|
87,228 |
|
|
|
— |
|
|
|
— |
|
|
|
87,228 |
|
|
|
— |
|
|
|
87,228 |
|
Consolidated sales |
|
|
1,377,736 |
|
|
|
— |
|
|
|
(4,059 |
) |
|
|
1,373,677 |
|
|
|
(11,724 |
) |
|
|
1,361,953 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Renewables |
|
|
30,160 |
|
|
|
9,394 |
|
|
|
968 |
|
|
|
40,522 |
|
|
|
(1,252 |
) |
|
|
39,270 |
|
Residential |
|
|
143,068 |
|
|
|
4,811 |
|
|
|
12 |
|
|
|
147,891 |
|
|
|
— |
|
|
|
147,891 |
|
Agtech |
|
|
(928 |
) |
|
|
3,918 |
|
|
|
4,156 |
|
|
|
7,146 |
|
|
|
— |
|
|
|
7,146 |
|
Infrastructure |
|
|
18,529 |
|
|
|
— |
|
|
|
— |
|
|
|
18,529 |
|
|
|
— |
|
|
|
18,529 |
|
Segments Income |
|
|
190,829 |
|
|
|
18,123 |
|
|
|
5,136 |
|
|
|
214,088 |
|
|
|
(1,252 |
) |
|
|
212,836 |
|
Unallocated corporate expense |
|
|
(40,100 |
) |
|
|
(51 |
) |
|
|
389 |
|
|
|
(39,762 |
) |
|
|
— |
|
|
|
(39,762 |
) |
Consolidated income from operations |
|
|
150,729 |
|
|
|
18,072 |
|
|
|
5,525 |
|
|
|
174,326 |
|
|
|
(1,252 |
) |
|
|
173,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense |
|
|
3,002 |
|
|
|
— |
|
|
|
— |
|
|
|
3,002 |
|
|
|
— |
|
|
|
3,002 |
|
Other (income) expense |
|
|
(1,265 |
) |
|
|
— |
|
|
|
1,625 |
|
|
|
360 |
|
|
|
(183 |
) |
|
|
177 |
|
Income before income taxes |
|
|
148,992 |
|
|
|
18,072 |
|
|
|
3,900 |
|
|
|
170,964 |
|
|
|
(1,069 |
) |
|
|
169,895 |
|
Provision for income taxes |
|
|
38,459 |
|
|
|
4,583 |
|
|
|
1,382 |
|
|
|
44,424 |
|
|
|
(322 |
) |
|
|
44,102 |
|
Net income |
|
$ |
110,533 |
|
|
$ |
13,489 |
|
|
$ |
2,518 |
|
|
$ |
126,540 |
|
|
$ |
(747 |
) |
|
$ |
125,793 |
|
Net income per share - diluted |
|
$ |
3.59 |
|
|
$ |
0.43 |
|
|
$ |
0.09 |
|
|
$ |
4.11 |
|
|
$ |
(0.02 |
) |
|
$ |
4.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating margin |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Renewables |
|
|
9.1 |
% |
|
|
2.8 |
% |
|
|
0.3 |
% |
|
|
12.3 |
% |
|
|
— |
% |
|
|
12.3 |
% |
Residential |
|
|
17.6 |
% |
|
|
0.6 |
% |
|
|
— |
% |
|
|
18.2 |
% |
|
|
— |
% |
|
|
18.2 |
% |
Agtech |
|
|
(0.6 |
)% |
|
|
2.7 |
% |
|
|
2.8 |
% |
|
|
5.1 |
% |
|
|
— |
% |
|
|
5.1 |
% |
Infrastructure |
|
|
21.2 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
21.2 |
% |
|
|
— |
% |
|
|
21.2 |
% |
Segments Margin |
|
|
13.9 |
% |
|
|
1.3 |
% |
|
|
0.4 |
% |
|
|
15.6 |
% |
|
|
— |
% |
|
|
15.6 |
% |
Consolidated |
|
|
10.9 |
% |
|
|
1.3 |
% |
|
|
0.4 |
% |
|
|
12.7 |
% |
|
|
— |
% |
|
|
12.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
* Recast to exclude sale of |
|
||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
||||||||||||||||||||
(in thousands) |
||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
|
|
Three Months Ended
|
||||||||||||||||||
|
|
Consolidated |
|
Renewables |
|
Residential |
|
Agtech |
|
Infrastructure |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted |
|
$ |
292,506 |
|
|
$ |
51,496 |
|
|
$ |
185,111 |
|
|
$ |
34,027 |
|
|
$ |
21,872 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income |
|
|
24,946 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for Income Taxes |
|
|
8,561 |
|
|
|
|
|
|
|
|
|
||||||||
Interest Income |
|
|
(750 |
) |
|
|
|
|
|
|
|
|
||||||||
Other Income |
|
|
(1,021 |
) |
|
|
|
|
|
|
|
|
||||||||
Operating Profit |
|
|
31,736 |
|
|
|
1,644 |
|
|
|
34,346 |
|
|
|
2,608 |
|
|
|
4,896 |
|
Adjusted Measures* |
|
|
586 |
|
|
|
389 |
|
|
|
(72 |
) |
|
|
138 |
|
|
|
— |
|
Adjusted Operating Profit |
|
|
32,322 |
|
|
|
2,033 |
|
|
|
34,274 |
|
|
|
2,746 |
|
|
|
4,896 |
|
Adjusted Operating Margin |
|
|
11.1 |
% |
|
|
3.9 |
% |
|
|
18.5 |
% |
|
|
8.1 |
% |
|
|
22.4 |
% |
Adjusted Other Expense |
|
|
132 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Depreciation & Amortization |
|
|
6,663 |
|
|
|
1,900 |
|
|
|
2,591 |
|
|
|
830 |
|
|
|
745 |
|
Stock Compensation Expense |
|
|
2,639 |
|
|
|
215 |
|
|
|
413 |
|
|
|
94 |
|
|
|
54 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA |
|
$ |
41,492 |
|
|
$ |
4,148 |
|
|
$ |
37,278 |
|
|
$ |
3,670 |
|
|
$ |
5,695 |
|
Adjusted EBITDA Margin |
|
|
14.2 |
% |
|
|
8.1 |
% |
|
|
20.1 |
% |
|
|
10.8 |
% |
|
|
26.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash Flow - Operating Activities |
|
|
53,181 |
|
|
|
|
|
|
|
|
|
||||||||
Purchase of PPE, Net |
|
|
(4,366 |
) |
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow |
|
|
48,815 |
|
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow - % of Adjusted |
|
|
16.7 |
% |
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
*Adjusted Measures details are presented on the corresponding Reconciliation of Adjusted Financial Measures |
|
||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
||||||||||||||||||||
(in thousands) |
||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
|
|
Three Months Ended
|
||||||||||||||||||
|
|
Consolidated |
|
Renewables |
|
Residential |
|
Agtech |
|
Infrastructure |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted |
|
$ |
288,803 |
|
|
$ |
57,255 |
|
|
$ |
179,495 |
|
|
$ |
33,338 |
|
|
$ |
18,715 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income |
|
|
21,099 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for Income Taxes |
|
|
7,177 |
|
|
|
|
|
|
|
|
|
||||||||
Interest Expense |
|
|
1,491 |
|
|
|
|
|
|
|
|
|
||||||||
Other Income |
|
|
(397 |
) |
|
|
|
|
|
|
|
|
||||||||
Operating Profit |
|
|
29,370 |
|
|
|
2,269 |
|
|
|
29,509 |
|
|
|
2,330 |
|
|
|
2,714 |
|
Adjusted Measures* |
|
|
1,757 |
|
|
|
419 |
|
|
|
114 |
|
|
|
1,222 |
|
|
|
— |
|
Adjusted Operating Profit |
|
|
31,127 |
|
|
|
2,688 |
|
|
|
29,623 |
|
|
|
3,552 |
|
|
|
2,714 |
|
Adjusted Operating Margin |
|
|
10.8 |
% |
|
|
4.7 |
% |
|
|
16.5 |
% |
|
|
10.7 |
% |
|
|
14.5 |
% |
Adjusted Other Expense** |
|
|
35 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Depreciation & Amortization** |
|
|
6,834 |
|
|
|
2,179 |
|
|
|
2,493 |
|
|
|
954 |
|
|
|
780 |
|
Less: Japan Depreciation & Amortization |
|
|
(195 |
) |
|
|
(195 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted Depreciation & Amortization |
|
|
6,639 |
|
|
|
1,984 |
|
|
|
2,493 |
|
|
|
954 |
|
|
|
780 |
|
Stock Compensation Expense |
|
|
1,594 |
|
|
|
214 |
|
|
|
298 |
|
|
|
153 |
|
|
|
47 |
|
Adjusted EBITDA Recast** |
|
$ |
39,325 |
|
|
$ |
4,886 |
|
|
$ |
32,414 |
|
|
$ |
4,659 |
|
|
$ |
3,541 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Margin Recast** |
|
|
13.6 |
% |
|
|
8.5 |
% |
|
|
18.1 |
% |
|
|
14.0 |
% |
|
|
18.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Previously Reported |
|
$ |
39,028 |
|
|
$ |
4,631 |
|
|
$ |
32,414 |
|
|
$ |
4,659 |
|
|
$ |
3,541 |
|
Adjusted EBITDA Margin Previously Reported |
|
|
13.4 |
% |
|
|
7.8 |
% |
|
|
18.1 |
% |
|
|
14.0 |
% |
|
|
18.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash Flow - Operating Activities |
|
|
38,045 |
|
|
|
|
|
|
|
|
|
||||||||
Purchase of PPE, Net |
|
|
(2,190 |
) |
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow |
|
|
35,855 |
|
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow - % of Adjusted |
|
|
12.3 |
% |
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
*Details of recast amounts for the sale of the |
||||||||||||||||||||
**Recast to exclude sale of |
|
||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
||||||||||||||||||||
(in thousands) |
||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
|
|
Twelve Months Ended
|
||||||||||||||||||
|
|
Consolidated |
|
Renewables |
|
Residential |
|
Agtech |
|
Infrastructure |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted |
|
$ |
1,361,953 |
|
|
$ |
319,014 |
|
|
$ |
814,803 |
|
|
$ |
140,908 |
|
|
$ |
87,228 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income |
|
|
110,533 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for Income Taxes |
|
|
38,459 |
|
|
|
|
|
|
|
|
|
||||||||
Interest Expense |
|
|
3,002 |
|
|
|
|
|
|
|
|
|
||||||||
Other Income |
|
|
(1,265 |
) |
|
|
|
|
|
|
|
|
||||||||
Operating Profit |
|
|
150,729 |
|
|
|
30,160 |
|
|
|
143,068 |
|
|
|
(928 |
) |
|
|
18,529 |
|
Adjusted Measures* |
|
|
22,345 |
|
|
|
9,110 |
|
|
|
4,823 |
|
|
|
8,074 |
|
|
|
— |
|
Adjusted Operating Profit |
|
|
173,074 |
|
|
|
39,270 |
|
|
|
147,891 |
|
|
|
7,146 |
|
|
|
18,529 |
|
Adjusted Operating Margin |
|
|
12.7 |
% |
|
|
12.3 |
% |
|
|
18.2 |
% |
|
|
5.1 |
% |
|
|
21.2 |
% |
Adjusted Other Expense** |
|
|
228 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Depreciation & Amortization** |
|
|
27,378 |
|
|
|
8,670 |
|
|
|
10,079 |
|
|
|
3,790 |
|
|
|
3,137 |
|
Less: Japan Depreciation & Amortization |
|
|
(676 |
) |
|
|
(676 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted Depreciation & Amortization |
|
|
26,702 |
|
|
|
7,994 |
|
|
|
10,079 |
|
|
|
3,790 |
|
|
|
3,137 |
|
Stock Compensation Expense |
|
|
9,750 |
|
|
|
881 |
|
|
|
1,633 |
|
|
|
197 |
|
|
|
289 |
|
Adjusted EBITDA Recast** |
|
$ |
209,298 |
|
|
$ |
48,145 |
|
|
$ |
159,603 |
|
|
$ |
11,133 |
|
|
$ |
21,955 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Margin Recast** |
|
|
15.4 |
% |
|
|
15.1 |
% |
|
|
19.6 |
% |
|
|
7.9 |
% |
|
|
25.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Previously Reported |
|
$ |
211,043 |
|
|
$ |
50,073 |
|
|
$ |
159,603 |
|
|
$ |
11,133 |
|
|
$ |
21,955 |
|
Adjusted EBITDA Margin Previously Reported |
|
|
15.4 |
% |
|
|
15.1 |
% |
|
|
19.6 |
% |
|
|
7.9 |
% |
|
|
25.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash Flow - Operating Activities |
|
|
218,476 |
|
|
|
|
|
|
|
|
|
||||||||
Purchase of PPE, Net |
|
|
(13,906 |
) |
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow |
|
|
204,570 |
|
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow - % of Adjusted |
|
|
14.9 |
% |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
*Details of recast amounts for the sale of the |
||||||||||||||||||||
**Recast to exclude sale of |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240501787282/en/
LHA Investor Relations
(212) 838-3777
rock@lhai.com
Source: