Gibraltar Announces Second Quarter 2024 Financial Results
Strong Operating Cash Flow Generation,
2024 Outlook: Moderating Revenue Growth, EPS Unchanged
“We delivered solid execution and strong operating cash flow performance across
Second Quarter 2024 Consolidated Results
($Millions, except EPS) |
|||||||||||||
Three Months Ended |
|||||||||||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
||||||
|
|
|
(3.3)% |
Adjusted |
|
|
(2.0)% |
||||||
Net Income |
|
|
4.9% |
Adjusted Net Income |
|
|
2.8% |
||||||
Diluted EPS |
|
|
5.0% |
Adjusted Diluted EPS |
|
|
2.6% |
GAAP net sales were down 3.3% while adjusted net sales were down 2.0% driven by a slowing market in Residential. Agtech bookings are up significantly and support strong revenue growth in the second half, and Infrastructure performance is expected to remain positive going forward.
GAAP net income increased 4.9% to
Adjusted measures exclude charges for restructuring initiatives, acquisition-related items, senior leadership transition costs, and portfolio management actions, as further described in the appended reconciliation of adjusted financial measures.
Second Quarter Segment Results
Residential
($Millions) |
|||||||||||||
Three Months Ended |
|||||||||||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
||||||
|
|
|
(6.1)% |
Adjusted |
|
|
(6.1)% |
||||||
Operating Income |
|
|
(1.6)% |
Adjusted Operating Income |
|
|
(1.1)% |
||||||
Operating Margin |
20.2% |
19.3% |
90 bps |
Adjusted Operating Margin |
20.3% |
19.3% |
100 bps |
Net sales decreased 6.1% driven by a slowing market and unexpected channel destocking in the second half of the quarter, partially offset by participation gains with new and existing customers, growth in ventilation product lines, and expansion initiatives in the
Operating margins expanded through solid execution, 80/20 initiatives, and effective price/cost management.
Renewables
($Millions) |
|||||||||||||
Three Months Ended |
|||||||||||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
||||||
|
|
|
2.5% |
Adjusted |
|
|
8.2% |
||||||
Operating Income |
|
|
(72.9)% |
Adjusted Operating Income |
|
|
(19.5)% |
||||||
Operating Margin |
2.1% |
7.6% |
(550) bps |
Adjusted Operating Margin |
7.8% |
10.5% |
(270) bps |
GAAP net sales increased 2.5% and adjusted net sales increased 8.2%, which excludes the
Both GAAP and adjusted operating margins were impacted by product mix as the 1P tracker product moves through its launch process learning curve to permanently tooled production for suppliers and an efficient field installation process. GAAP margins were further impacted by restructuring activities and prior year portfolio management actions.
Agtech
($Millions) |
|||||||||||||
Three Months Ended |
|||||||||||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
||||||
|
|
|
(1.4)% |
Adjusted |
|
|
0.6% |
||||||
Operating Income |
|
|
309.1% |
Adjusted Operating Income |
|
|
(30.3)% |
||||||
Operating Margin |
6.6% |
(3.2)% |
980 bps |
Adjusted Operating Margin |
6.6% |
9.5% |
(290) bps |
GAAP net sales decreased 1.4% and adjusted net sales increased 0.6%, which excludes the Processing business liquidated in 2023. Revenue was impacted by new projects starting later in the quarter, with June revenue up significantly over May. New bookings reached
Both GAAP and adjusted operating margins were impacted by project timing and mix, while GAAP was more than offset by the liquidation of the processing business in 2023.
Infrastructure
($Millions) |
|||||||||||||
Three Months Ended |
|||||||||||||
|
2024 |
2023 |
Change |
2024 |
2023 |
Change |
|||||||
|
|
|
2.5% |
Adjusted |
|
|
2.5% |
||||||
Operating Income |
|
|
6.9% |
Adjusted Operating Income |
|
|
6.9% |
||||||
Operating Margin |
25.1% |
24.1% |
100 bps |
Adjusted Operating Margin |
25.1% |
24.1% |
100 bps |
Net sales increased 2.5%, driven by continued strong execution and market participation gains. Backlog decreased 12% as expected due to a large project booked in 2023 reaching its final stages; bookings increased 3% on a sequential basis reflecting consistent customer activity. Demand and quoting remain strong, and management expects order flow to increase in the second half of the year.
Operating margins increased 100 basis points driven by price / cost alignment, ongoing strong execution, 80/20 productivity, and improving product mix.
Business Outlook
Consolidated net sales are now expected to range between
Second 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
|
|
Six Months Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net sales |
$ |
353,005 |
|
|
$ |
364,914 |
|
|
$ |
645,511 |
|
|
$ |
658,181 |
|
Cost of sales |
|
257,132 |
|
|
|
268,175 |
|
|
|
465,250 |
|
|
|
484,513 |
|
Gross profit |
|
95,873 |
|
|
|
96,739 |
|
|
|
180,261 |
|
|
|
173,668 |
|
Selling, general, and administrative expense |
|
53,404 |
|
|
|
53,662 |
|
|
|
106,056 |
|
|
|
101,221 |
|
Income from operations |
|
42,469 |
|
|
|
43,077 |
|
|
|
74,205 |
|
|
|
72,447 |
|
Interest (income) expense |
|
(1,495 |
) |
|
|
1,308 |
|
|
|
(2,245 |
) |
|
|
2,799 |
|
Other expense (income) |
|
347 |
|
|
|
(509 |
) |
|
|
(674 |
) |
|
|
(906 |
) |
Income before taxes |
|
43,617 |
|
|
|
42,278 |
|
|
|
77,124 |
|
|
|
70,554 |
|
Provision for income taxes |
|
11,419 |
|
|
|
11,555 |
|
|
|
19,980 |
|
|
|
18,732 |
|
Net income |
$ |
32,198 |
|
|
$ |
30,723 |
|
|
$ |
57,144 |
|
|
$ |
51,822 |
|
|
|
|
|
|
|
|
|
||||||||
Net earnings per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
1.05 |
|
|
$ |
1.01 |
|
|
$ |
1.87 |
|
|
$ |
1.69 |
|
Diluted |
$ |
1.05 |
|
|
$ |
1.00 |
|
|
$ |
1.86 |
|
|
$ |
1.68 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
30,588 |
|
|
|
30,554 |
|
|
|
30,580 |
|
|
|
30,725 |
|
Diluted |
|
30,791 |
|
|
|
30,684 |
|
|
|
30,801 |
|
|
|
30,846 |
|
|
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(in thousands, except per share data) |
|||||||
|
|
|
|
||||
|
(unaudited) |
|
|
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
179,102 |
|
|
$ |
99,426 |
|
Accounts receivable, net of allowance of |
|
259,358 |
|
|
|
224,550 |
|
Inventories, net |
|
134,493 |
|
|
|
120,503 |
|
Prepaid expenses and other current assets |
|
18,912 |
|
|
|
17,772 |
|
Total current assets |
|
591,865 |
|
|
|
462,251 |
|
Property, plant, and equipment, net |
|
108,314 |
|
|
|
107,603 |
|
Operating lease assets |
|
41,134 |
|
|
|
44,918 |
|
|
|
511,590 |
|
|
|
513,383 |
|
Acquired intangibles |
|
121,567 |
|
|
|
125,980 |
|
Other assets |
|
2,471 |
|
|
|
2,316 |
|
|
$ |
1,376,941 |
|
|
$ |
1,256,451 |
|
Liabilities and Stockholders’ Equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
140,888 |
|
|
$ |
92,124 |
|
Accrued expenses |
|
85,099 |
|
|
|
88,719 |
|
Billings in excess of cost |
|
59,498 |
|
|
|
44,735 |
|
Total current liabilities |
|
285,485 |
|
|
|
225,578 |
|
Deferred income taxes |
|
57,110 |
|
|
|
57,103 |
|
Non-current operating lease liabilities |
|
32,601 |
|
|
|
35,989 |
|
Other non-current liabilities |
|
26,074 |
|
|
|
22,783 |
|
Stockholders’ equity: |
|
|
|
||||
Preferred stock, |
|
— |
|
|
|
— |
|
Common stock, |
|
343 |
|
|
|
342 |
|
Additional paid-in capital |
|
338,978 |
|
|
|
332,621 |
|
Retained earnings |
|
795,655 |
|
|
|
738,511 |
|
Accumulated other comprehensive loss |
|
(3,496 |
) |
|
|
(2,114 |
) |
Cost of 3,797 and 3,778 common shares held in treasury in 2024 and 2023 |
|
(155,809 |
) |
|
|
(154,362 |
) |
Total stockholders’ equity |
|
975,671 |
|
|
|
914,998 |
|
|
$ |
1,376,941 |
|
|
$ |
1,256,451 |
|
|
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(in thousands) |
|||||||
(unaudited) |
|||||||
|
Six Months Ended
|
||||||
|
|
2024 |
|
|
|
2023 |
|
Cash Flows from Operating Activities |
|
|
|
||||
Net income |
$ |
57,144 |
|
|
$ |
51,822 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
13,416 |
|
|
|
13,665 |
|
Stock compensation expense |
|
6,358 |
|
|
|
5,056 |
|
Exit activity costs (recoveries), non-cash |
|
163 |
|
|
|
(23 |
) |
Provision for deferred income taxes |
|
— |
|
|
|
179 |
|
Other, net |
|
2,347 |
|
|
|
2,680 |
|
Changes in operating assets and liabilities net of effects from acquisitions: |
|
|
|
||||
Accounts receivable |
|
(33,828 |
) |
|
|
(54,979 |
) |
Inventories |
|
(13,794 |
) |
|
|
12,130 |
|
Other current assets and other assets |
|
(3,791 |
) |
|
|
4,069 |
|
Accounts payable |
|
48,518 |
|
|
|
48,327 |
|
Accrued expenses and other non-current liabilities |
|
13,120 |
|
|
|
31,168 |
|
Net cash provided by operating activities |
|
89,653 |
|
|
|
114,094 |
|
Cash Flows from Investing Activities |
|
|
|
||||
Acquisitions, net of cash acquired |
|
— |
|
|
|
554 |
|
Purchases of property, plant, and equipment, net |
|
(8,707 |
) |
|
|
(5,284 |
) |
Net proceeds from sale of business |
|
350 |
|
|
|
— |
|
Net cash used in investing activities |
|
(8,357 |
) |
|
|
(4,730 |
) |
Cash Flows from Financing Activities |
|
|
|
||||
Proceeds from long-term debt |
|
— |
|
|
|
40,800 |
|
Long-term debt payments |
|
— |
|
|
|
(120,000 |
) |
Purchase of common stock at market prices |
|
(1,447 |
) |
|
|
(28,770 |
) |
Net cash used in financing activities |
|
(1,447 |
) |
|
|
(107,970 |
) |
Effect of exchange rate changes on cash |
|
(173 |
) |
|
|
(381 |
) |
Net increase in cash and cash equivalents |
|
79,676 |
|
|
|
1,013 |
|
Cash and cash equivalents at beginning of year |
|
99,426 |
|
|
|
17,608 |
|
Cash and cash equivalents at end of period |
$ |
179,102 |
|
|
$ |
18,621 |
|
|
||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
||||||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
Three Months Ended |
||||||||||||||||||||
|
|
As Reported
|
|
Restructuring
|
|
Acquisition
|
|
Portfolio
|
|
Adjusted
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential |
|
$ |
214,316 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
214,316 |
|
Renewables |
|
|
79,381 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
79,381 |
|
Agtech |
|
|
34,508 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
34,508 |
|
Infrastructure |
|
|
24,800 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
24,800 |
|
Consolidated sales |
|
|
353,005 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
353,005 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from operations |
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential |
|
|
43,313 |
|
|
|
145 |
|
|
|
— |
|
|
|
— |
|
|
|
43,458 |
|
Renewables |
|
|
1,647 |
|
|
|
4,449 |
|
|
|
113 |
|
|
|
— |
|
|
|
6,209 |
|
Agtech |
|
|
2,282 |
|
|
|
11 |
|
|
|
— |
|
|
|
— |
|
|
|
2,293 |
|
Infrastructure |
|
|
6,215 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,215 |
|
Segments Income |
|
|
53,457 |
|
|
|
4,605 |
|
|
|
113 |
|
|
|
— |
|
|
|
58,175 |
|
Unallocated corporate expense |
|
|
(10,988 |
) |
|
|
4 |
|
|
|
96 |
|
|
|
— |
|
|
|
(10,888 |
) |
Consolidated income from operations |
|
|
42,469 |
|
|
|
4,609 |
|
|
|
209 |
|
|
|
— |
|
|
|
47,287 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest income |
|
|
(1,495 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,495 |
) |
Other expense |
|
|
347 |
|
|
|
— |
|
|
|
— |
|
|
|
(324 |
) |
|
|
23 |
|
Income before income taxes |
|
|
43,617 |
|
|
|
4,609 |
|
|
|
209 |
|
|
|
324 |
|
|
|
48,759 |
|
Provision for income taxes |
|
|
11,419 |
|
|
|
1,170 |
|
|
|
(274 |
) |
|
|
72 |
|
|
|
12,387 |
|
Net income |
|
$ |
32,198 |
|
|
$ |
3,439 |
|
|
$ |
483 |
|
|
$ |
252 |
|
|
$ |
36,372 |
|
Net income per share - diluted |
|
$ |
1.05 |
|
|
$ |
0.11 |
|
|
$ |
0.01 |
|
|
$ |
0.01 |
|
|
$ |
1.18 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating margin |
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential |
|
|
20.2 |
% |
|
|
0.1 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
20.3 |
% |
Renewables |
|
|
2.1 |
% |
|
|
5.6 |
% |
|
|
0.1 |
% |
|
|
— |
% |
|
|
7.8 |
% |
Agtech |
|
|
6.6 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
6.6 |
% |
Infrastructure |
|
|
25.1 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
25.1 |
% |
Segments Margin |
|
|
15.1 |
% |
|
|
1.3 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
16.5 |
% |
Consolidated |
|
|
12.0 |
% |
|
|
1.3 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
13.4 |
% |
|
||||||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
||||||||||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||
Three Months Ended |
||||||||||||||||||||||||
|
|
As Reported
|
|
Restructuring
|
|
Portfolio
|
|
Adjusted
|
|
Portfolio
|
|
Adjusted
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential |
|
$ |
228,234 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
228,234 |
|
|
$ |
— |
|
|
$ |
228,234 |
|
Renewables |
|
|
77,459 |
|
|
|
— |
|
|
|
— |
|
|
|
77,459 |
|
|
|
(4,081 |
) |
|
|
73,378 |
|
Agtech |
|
|
35,028 |
|
|
|
— |
|
|
|
(765 |
) |
|
|
34,263 |
|
|
|
— |
|
|
|
34,263 |
|
Infrastructure |
|
|
24,193 |
|
|
|
— |
|
|
|
— |
|
|
|
24,193 |
|
|
|
— |
|
|
|
24,193 |
|
Consolidated sales |
|
|
364,914 |
|
|
|
— |
|
|
|
(765 |
) |
|
|
364,149 |
|
|
|
(4,081 |
) |
|
|
360,068 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential |
|
|
43,959 |
|
|
|
— |
|
|
|
— |
|
|
|
43,959 |
|
|
|
— |
|
|
|
43,959 |
|
Renewables |
|
|
5,908 |
|
|
|
2,997 |
|
|
|
148 |
|
|
|
9,053 |
|
|
|
(1,358 |
) |
|
|
7,695 |
|
Agtech |
|
|
(1,117 |
) |
|
|
156 |
|
|
|
4,233 |
|
|
|
3,272 |
|
|
|
— |
|
|
|
3,272 |
|
Infrastructure |
|
|
5,828 |
|
|
|
— |
|
|
|
— |
|
|
|
5,828 |
|
|
|
— |
|
|
|
5,828 |
|
Segments Income |
|
|
54,578 |
|
|
|
3,153 |
|
|
|
4,381 |
|
|
|
62,112 |
|
|
|
(1,358 |
) |
|
|
60,754 |
|
Unallocated corporate expense |
|
|
(11,501 |
) |
|
|
— |
|
|
|
66 |
|
|
|
(11,435 |
) |
|
|
— |
|
|
|
(11,435 |
) |
Consolidated income from operations |
|
|
43,077 |
|
|
|
3,153 |
|
|
|
4,447 |
|
|
|
50,677 |
|
|
|
(1,358 |
) |
|
|
49,319 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense |
|
|
1,308 |
|
|
|
— |
|
|
|
— |
|
|
|
1,308 |
|
|
|
— |
|
|
|
1,308 |
|
Other income |
|
|
(509 |
) |
|
|
— |
|
|
|
559 |
|
|
|
50 |
|
|
|
(57 |
) |
|
|
(7 |
) |
Income before income taxes |
|
|
42,278 |
|
|
|
3,153 |
|
|
|
3,888 |
|
|
|
49,319 |
|
|
|
(1,301 |
) |
|
|
48,018 |
|
Provision for income taxes |
|
|
11,555 |
|
|
|
857 |
|
|
|
622 |
|
|
|
13,034 |
|
|
|
(420 |
) |
|
|
12,614 |
|
Net income |
|
$ |
30,723 |
|
|
$ |
2,296 |
|
|
$ |
3,266 |
|
|
$ |
36,285 |
|
|
$ |
(881 |
) |
|
$ |
35,404 |
|
Net income per share - diluted |
|
$ |
1.00 |
|
|
$ |
0.08 |
|
|
$ |
0.10 |
|
|
$ |
1.18 |
|
|
$ |
(0.03 |
) |
|
$ |
1.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating margin |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential |
|
|
19.3 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
19.3 |
% |
|
|
— |
% |
|
|
19.3 |
% |
Renewables |
|
|
7.6 |
% |
|
|
3.9 |
% |
|
|
0.2 |
% |
|
|
11.7 |
% |
|
|
(1.2 |
)% |
|
|
10.5 |
% |
Agtech |
|
|
(3.2 |
)% |
|
|
0.4 |
% |
|
|
12.1 |
% |
|
|
9.5 |
% |
|
|
— |
% |
|
|
9.5 |
% |
Infrastructure |
|
|
24.1 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
24.1 |
% |
|
|
— |
% |
|
|
24.1 |
% |
Segments Margin |
|
|
15.0 |
% |
|
|
0.9 |
% |
|
|
1.2 |
% |
|
|
17.1 |
% |
|
|
(0.2 |
)% |
|
|
16.9 |
% |
Consolidated |
|
|
11.8 |
% |
|
|
0.9 |
% |
|
|
1.3 |
% |
|
|
13.9 |
% |
|
|
(0.2 |
)% |
|
|
13.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
* Recast to exclude sale of |
|
|
|
||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
||||||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
Six Months Ended |
||||||||||||||||||||
|
|
As Reported
|
|
Restructuring
|
|
Acquisition
|
|
Portfolio
|
|
Adjusted
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential |
|
$ |
399,427 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
399,427 |
|
Renewables |
|
|
130,877 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
130,877 |
|
Agtech |
|
|
68,535 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
68,535 |
|
Infrastructure |
|
|
46,672 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
46,672 |
|
Consolidated sales |
|
|
645,511 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
645,511 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from operations |
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential |
|
|
77,659 |
|
|
|
73 |
|
|
|
— |
|
|
|
— |
|
|
|
77,732 |
|
Renewables |
|
|
3,291 |
|
|
|
4,718 |
|
|
|
233 |
|
|
|
— |
|
|
|
8,242 |
|
Agtech |
|
|
4,890 |
|
|
|
149 |
|
|
|
— |
|
|
|
— |
|
|
|
5,039 |
|
Infrastructure |
|
|
11,111 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11,111 |
|
Segments Income |
|
|
96,951 |
|
|
|
4,940 |
|
|
|
233 |
|
|
|
— |
|
|
|
102,124 |
|
Unallocated corporate expense |
|
|
(22,746 |
) |
|
|
4 |
|
|
|
219 |
|
|
|
8 |
|
|
|
(22,515 |
) |
Consolidated income from operations |
|
|
74,205 |
|
|
|
4,944 |
|
|
|
452 |
|
|
|
8 |
|
|
|
79,609 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest income |
|
|
(2,245 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,245 |
) |
Other (income) expense |
|
|
(674 |
) |
|
|
— |
|
|
|
— |
|
|
|
829 |
|
|
|
155 |
|
Income before income taxes |
|
|
77,124 |
|
|
|
4,944 |
|
|
|
452 |
|
|
|
(821 |
) |
|
|
81,699 |
|
Provision for income taxes |
|
|
19,980 |
|
|
|
1,228 |
|
|
|
(460 |
) |
|
|
51 |
|
|
|
20,799 |
|
Net income |
|
$ |
57,144 |
|
|
$ |
3,716 |
|
|
$ |
912 |
|
|
$ |
(872 |
) |
|
$ |
60,900 |
|
Net income per share - diluted |
|
$ |
1.86 |
|
|
$ |
0.12 |
|
|
$ |
0.03 |
|
|
$ |
(0.03 |
) |
|
$ |
1.98 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating margin |
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential |
|
|
19.4 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
19.5 |
% |
Renewables |
|
|
2.5 |
% |
|
|
3.6 |
% |
|
|
0.2 |
% |
|
|
— |
% |
|
|
6.3 |
% |
Agtech |
|
|
7.1 |
% |
|
|
0.2 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
7.4 |
% |
Infrastructure |
|
|
23.8 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
23.8 |
% |
Segments Margin |
|
|
15.0 |
% |
|
|
0.8 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
15.8 |
% |
Consolidated |
|
|
11.5 |
% |
|
|
0.8 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
12.3 |
% |
|
||||||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
||||||||||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||
Six Months Ended |
||||||||||||||||||||||||
|
|
As Reported
|
|
Restructuring
|
|
Portfolio
|
|
Adjusted
|
|
Portfolio
|
|
Adjusted
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential |
|
$ |
407,729 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
407,729 |
|
|
$ |
— |
|
|
$ |
407,729 |
|
Renewables |
|
|
136,664 |
|
|
|
— |
|
|
|
— |
|
|
|
136,664 |
|
|
|
(6,031 |
) |
|
|
130,633 |
|
Agtech |
|
|
70,880 |
|
|
|
— |
|
|
|
(3,279 |
) |
|
|
67,601 |
|
|
|
— |
|
|
|
67,601 |
|
Infrastructure |
|
|
42,908 |
|
|
|
— |
|
|
|
— |
|
|
|
42,908 |
|
|
|
— |
|
|
|
42,908 |
|
Consolidated sales |
|
|
658,181 |
|
|
|
— |
|
|
|
(3,279 |
) |
|
|
654,902 |
|
|
|
(6,031 |
) |
|
|
648,871 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential |
|
|
73,468 |
|
|
|
114 |
|
|
|
— |
|
|
|
73,582 |
|
|
|
— |
|
|
|
73,582 |
|
Renewables |
|
|
8,177 |
|
|
|
2,934 |
|
|
|
180 |
|
|
|
11,291 |
|
|
|
(908 |
) |
|
|
10,383 |
|
Agtech |
|
|
1,213 |
|
|
|
717 |
|
|
|
4,894 |
|
|
|
6,824 |
|
|
|
— |
|
|
|
6,824 |
|
Infrastructure |
|
|
8,542 |
|
|
|
— |
|
|
|
— |
|
|
|
8,542 |
|
|
|
— |
|
|
|
8,542 |
|
Segments Income |
|
|
91,400 |
|
|
|
3,765 |
|
|
|
5,074 |
|
|
|
100,239 |
|
|
|
(908 |
) |
|
|
99,331 |
|
Unallocated corporate expense |
|
|
(18,953 |
) |
|
|
(19 |
) |
|
|
87 |
|
|
|
(18,885 |
) |
|
|
— |
|
|
|
(18,885 |
) |
Consolidated income from operations |
|
|
72,447 |
|
|
|
3,746 |
|
|
|
5,161 |
|
|
|
81,354 |
|
|
|
(908 |
) |
|
|
80,446 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense |
|
|
2,799 |
|
|
|
— |
|
|
|
— |
|
|
|
2,799 |
|
|
|
— |
|
|
|
2,799 |
|
Other (income) expense |
|
|
(906 |
) |
|
|
— |
|
|
|
1,027 |
|
|
|
121 |
|
|
|
(99 |
) |
|
|
22 |
|
Income before income taxes |
|
|
70,554 |
|
|
|
3,746 |
|
|
|
4,134 |
|
|
|
78,434 |
|
|
|
(809 |
) |
|
|
77,625 |
|
Provision for income taxes |
|
|
18,732 |
|
|
|
997 |
|
|
|
663 |
|
|
|
20,392 |
|
|
|
(160 |
) |
|
|
20,232 |
|
Net income |
|
$ |
51,822 |
|
|
$ |
2,749 |
|
|
$ |
3,471 |
|
|
$ |
58,042 |
|
|
$ |
(649 |
) |
|
$ |
57,393 |
|
Net income per share - diluted |
|
$ |
1.68 |
|
|
$ |
0.09 |
|
|
$ |
0.11 |
|
|
$ |
1.88 |
|
|
$ |
(0.02 |
) |
|
$ |
1.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating margin |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential |
|
|
18.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
18.0 |
% |
|
|
— |
% |
|
|
18.0 |
% |
Renewables |
|
|
6.0 |
% |
|
|
2.1 |
% |
|
|
0.1 |
% |
|
|
8.3 |
% |
|
|
(0.4 |
)% |
|
|
7.9 |
% |
Agtech |
|
|
1.7 |
% |
|
|
1.0 |
% |
|
|
7.0 |
% |
|
|
10.1 |
% |
|
|
— |
% |
|
|
10.1 |
% |
Infrastructure |
|
|
19.9 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
19.9 |
% |
|
|
— |
% |
|
|
19.9 |
% |
Segments Margin |
|
|
13.9 |
% |
|
|
0.6 |
% |
|
|
0.7 |
% |
|
|
15.3 |
% |
|
|
— |
% |
|
|
15.3 |
% |
Consolidated |
|
|
11.0 |
% |
|
|
0.6 |
% |
|
|
0.7 |
% |
|
|
12.4 |
% |
|
|
— |
% |
|
|
12.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
* Recast to exclude sale of |
|
|
|
||||||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
||||||||||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||
Twelve Month Ended |
||||||||||||||||||||||||
|
|
As Reported
|
|
Restructuring
|
|
Portfolio
|
|
Adjusted
|
|
Portfolio
|
|
Adjusted
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential |
|
$ |
814,803 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
814,803 |
|
|
$ |
— |
|
|
$ |
814,803 |
|
Renewables |
|
|
330,738 |
|
|
|
— |
|
|
|
— |
|
|
|
330,738 |
|
|
|
(11,724 |
) |
|
|
319,014 |
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential |
|
|
143,068 |
|
|
|
4,811 |
|
|
|
12 |
|
|
|
147,891 |
|
|
|
— |
|
|
|
147,891 |
|
Renewables |
|
|
30,160 |
|
|
|
9,394 |
|
|
|
968 |
|
|
|
40,522 |
|
|
|
(1,252 |
) |
|
|
39,270 |
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential |
|
|
17.6 |
% |
|
|
0.6 |
% |
|
|
— |
% |
|
|
18.2 |
% |
|
|
— |
% |
|
|
18.2 |
% |
Renewables |
|
|
9.1 |
% |
|
|
2.8 |
% |
|
|
0.3 |
% |
|
|
12.3 |
% |
|
|
— |
% |
|
|
12.3 |
% |
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 |
|
Residential |
|
Renewables |
|
Agtech |
|
Infrastructure |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted |
|
$ |
353,005 |
|
|
$ |
214,316 |
|
|
$ |
79,381 |
|
|
$ |
34,508 |
|
|
$ |
24,800 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income |
|
|
32,198 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for Income Taxes |
|
|
11,419 |
|
|
|
|
|
|
|
|
|
||||||||
Interest Income |
|
|
(1,495 |
) |
|
|
|
|
|
|
|
|
||||||||
Other Expense |
|
|
347 |
|
|
|
|
|
|
|
|
|
||||||||
Operating Profit |
|
|
42,469 |
|
|
|
43,313 |
|
|
|
1,647 |
|
|
|
2,282 |
|
|
|
6,215 |
|
Adjusted Measures* |
|
|
4,818 |
|
|
|
145 |
|
|
|
4,562 |
|
|
|
11 |
|
|
|
— |
|
Adjusted Operating Profit |
|
|
47,287 |
|
|
|
43,458 |
|
|
|
6,209 |
|
|
|
2,293 |
|
|
|
6,215 |
|
Adjusted Operating Margin |
|
|
13.4 |
% |
|
|
20.3 |
% |
|
|
7.8 |
% |
|
|
6.6 |
% |
|
|
25.1 |
% |
Adjusted Other Expense |
|
|
23 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Depreciation & Amortization |
|
|
6,753 |
|
|
|
2,507 |
|
|
|
2,050 |
|
|
|
808 |
|
|
|
747 |
|
Stock Compensation Expense |
|
|
3,719 |
|
|
|
464 |
|
|
|
234 |
|
|
|
94 |
|
|
|
64 |
|
Adjusted EBITDA |
|
$ |
57,736 |
|
|
$ |
46,429 |
|
|
$ |
8,493 |
|
|
$ |
3,195 |
|
|
$ |
7,026 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Margin |
|
|
16.4 |
% |
|
|
21.7 |
% |
|
|
10.7 |
% |
|
|
9.3 |
% |
|
|
28.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash Flow - Operating Activities |
|
|
36,472 |
|
|
|
|
|
|
|
|
|
||||||||
Purchase of PPE, Net |
|
|
(4,341 |
) |
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow |
|
|
32,131 |
|
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow - % of Adjusted |
|
|
9.1 |
% |
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
*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 |
|
Residential |
|
Renewables |
|
Agtech |
|
Infrastructure |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted |
|
$ |
360,068 |
|
|
$ |
228,234 |
|
|
$ |
73,378 |
|
|
$ |
34,263 |
|
|
$ |
24,193 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income |
|
|
30,723 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for Income Taxes |
|
|
11,555 |
|
|
|
|
|
|
|
|
|
||||||||
Interest Expense |
|
|
1,308 |
|
|
|
|
|
|
|
|
|
||||||||
Other Income |
|
|
(509 |
) |
|
|
|
|
|
|
|
|
||||||||
Operating Profit |
|
|
43,077 |
|
|
|
43,959 |
|
|
|
5,908 |
|
|
|
(1,117 |
) |
|
|
5,828 |
|
Adjusted Measures* |
|
|
6,242 |
|
|
|
— |
|
|
|
1,787 |
|
|
|
4,389 |
|
|
|
— |
|
Adjusted Operating Profit |
|
|
49,319 |
|
|
|
43,959 |
|
|
|
7,695 |
|
|
|
3,272 |
|
|
|
5,828 |
|
Adjusted Operating Margin |
|
|
13.7 |
% |
|
|
19.3 |
% |
|
|
10.5 |
% |
|
|
9.5 |
% |
|
|
24.1 |
% |
Adjusted Other Income** |
|
|
(57 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Depreciation & Amortization** |
|
|
6,831 |
|
|
|
2,463 |
|
|
|
2,211 |
|
|
|
953 |
|
|
|
786 |
|
Less: Japan Depreciation & Amortization |
|
|
(188 |
) |
|
|
— |
|
|
|
(188 |
) |
|
|
— |
|
|
|
— |
|
Adjusted Depreciation & Amortization |
|
|
6,643 |
|
|
|
2,463 |
|
|
|
2,023 |
|
|
|
953 |
|
|
|
786 |
|
Stock Compensation Expense |
|
|
3,462 |
|
|
|
309 |
|
|
|
233 |
|
|
|
181 |
|
|
|
56 |
|
Adjusted EBITDA Recast** |
|
$ |
59,481 |
|
|
$ |
46,731 |
|
|
$ |
9,951 |
|
|
$ |
4,406 |
|
|
$ |
6,670 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Margin Recast** |
|
|
16.5 |
% |
|
|
20.5 |
% |
|
|
13.6 |
% |
|
|
12.9 |
% |
|
|
27.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Previously Reported |
|
$ |
60,970 |
|
|
$ |
46,731 |
|
|
$ |
11,497 |
|
|
$ |
4,406 |
|
|
$ |
6,670 |
|
Adjusted EBITDA Margin Previously Reported |
|
|
16.7 |
% |
|
|
20.5 |
% |
|
|
14.8 |
% |
|
|
12.9 |
% |
|
|
27.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash Flow - Operating Activities |
|
|
76,049 |
|
|
|
|
|
|
|
|
|
||||||||
Purchase of PPE, Net |
|
|
(3,094 |
) |
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow |
|
|
72,955 |
|
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow - % of Adjusted |
|
|
20.0 |
% |
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
*Details of recast amounts for the sale of the |
||||||||||||||||||||
**Recast to exclude sale of |
|
||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
||||||||||||||||||||
(in thousands) |
||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
Six Months Ended |
||||||||||||||||||||
|
|
Consolidated |
|
Residential |
|
Renewables |
|
Agtech |
|
Infrastructure |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted |
|
$ |
645,511 |
|
|
$ |
399,427 |
|
|
$ |
130,877 |
|
|
$ |
68,535 |
|
|
$ |
46,672 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income |
|
|
57,144 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for Income Taxes |
|
|
19,980 |
|
|
|
|
|
|
|
|
|
||||||||
Interest Income |
|
|
(2,245 |
) |
|
|
|
|
|
|
|
|
||||||||
Other Income |
|
|
(674 |
) |
|
|
|
|
|
|
|
|
||||||||
Operating Profit |
|
|
74,205 |
|
|
|
77,659 |
|
|
|
3,291 |
|
|
|
4,890 |
|
|
|
11,111 |
|
Adjusted Measures* |
|
|
5,404 |
|
|
|
73 |
|
|
|
4,951 |
|
|
|
149 |
|
|
|
— |
|
Adjusted Operating Profit |
|
|
79,609 |
|
|
|
77,732 |
|
|
|
8,242 |
|
|
|
5,039 |
|
|
|
11,111 |
|
Adjusted Operating Margin |
|
|
12.3 |
% |
|
|
19.5 |
% |
|
|
6.3 |
% |
|
|
7.4 |
% |
|
|
23.8 |
% |
Adjusted Other Expense |
|
|
155 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Depreciation & Amortization |
|
|
13,416 |
|
|
|
5,098 |
|
|
|
3,950 |
|
|
|
1,638 |
|
|
|
1,492 |
|
Stock Compensation Expense |
|
|
6,358 |
|
|
|
877 |
|
|
|
449 |
|
|
|
188 |
|
|
|
118 |
|
Adjusted EBITDA |
|
$ |
99,228 |
|
|
$ |
83,707 |
|
|
$ |
12,641 |
|
|
$ |
6,865 |
|
|
$ |
12,721 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Margin |
|
|
15.4 |
% |
|
|
21.0 |
% |
|
|
9.7 |
% |
|
|
10.0 |
% |
|
|
27.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash Flow - Operating Activities |
|
|
89,653 |
|
|
|
|
|
|
|
|
|
||||||||
Purchase of PPE, Net |
|
|
(8,707 |
) |
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow |
|
|
80,946 |
|
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow - % of Adjusted |
|
|
12.5 |
% |
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
*Adjusted Measures details are presented on the corresponding Reconciliation of Adjusted Financial Measures |
|
||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
||||||||||||||||||||
(in thousands) |
||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
Six Months Ended |
||||||||||||||||||||
|
|
Consolidated |
|
Residential |
|
Renewables |
|
Agtech |
|
Infrastructure |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted |
|
$ |
648,871 |
|
|
$ |
407,729 |
|
|
$ |
130,633 |
|
|
$ |
67,601 |
|
|
$ |
42,908 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income |
|
|
51,822 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for Income Taxes |
|
|
18,732 |
|
|
|
|
|
|
|
|
|
||||||||
Interest Expense |
|
|
2,799 |
|
|
|
|
|
|
|
|
|
||||||||
Other Income |
|
|
(906 |
) |
|
|
|
|
|
|
|
|
||||||||
Operating Profit |
|
|
72,447 |
|
|
|
73,468 |
|
|
|
8,177 |
|
|
|
1,213 |
|
|
|
8,542 |
|
Adjusted Measures* |
|
|
7,999 |
|
|
|
114 |
|
|
|
2,206 |
|
|
|
5,611 |
|
|
|
— |
|
Adjusted Operating Profit |
|
|
80,446 |
|
|
|
73,582 |
|
|
|
10,383 |
|
|
|
6,824 |
|
|
|
8,542 |
|
Adjusted Operating Margin |
|
|
12.4 |
% |
|
|
18.0 |
% |
|
|
7.9 |
% |
|
|
10.1 |
% |
|
|
19.9 |
% |
Adjusted Other Income** |
|
|
(22 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Depreciation & Amortization** |
|
|
13,665 |
|
|
|
4,956 |
|
|
|
4,390 |
|
|
|
1,907 |
|
|
|
1,566 |
|
Less: Japan Depreciation & Amortization |
|
|
(383 |
) |
|
|
— |
|
|
|
(383 |
) |
|
|
— |
|
|
|
— |
|
Adjusted Depreciation & Amortization |
|
|
13,282 |
|
|
|
4,956 |
|
|
|
4,007 |
|
|
|
1,907 |
|
|
|
1,566 |
|
Stock Compensation Expense |
|
|
5,056 |
|
|
|
607 |
|
|
|
447 |
|
|
|
334 |
|
|
|
103 |
|
Adjusted EBITDA Recast** |
|
$ |
98,806 |
|
|
$ |
79,145 |
|
|
$ |
14,837 |
|
|
$ |
9,065 |
|
|
$ |
10,211 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Margin Recast** |
|
|
15.2 |
% |
|
|
19.4 |
% |
|
|
11.4 |
% |
|
|
13.4 |
% |
|
|
23.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Previously Reported |
|
$ |
99,998 |
|
|
$ |
79,145 |
|
|
$ |
16,128 |
|
|
$ |
9,065 |
|
|
$ |
10,211 |
|
Adjusted EBITDA Margin Previously Reported |
|
|
15.3 |
% |
|
|
19.4 |
% |
|
|
11.8 |
% |
|
|
13.4 |
% |
|
|
23.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash Flow - Operating Activities |
|
|
114,094 |
|
|
|
|
|
|
|
|
|
||||||||
Purchase of PPE, Net |
|
|
(5,284 |
) |
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow |
|
|
108,810 |
|
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow - % of Adjusted |
|
|
16.6 |
% |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
*Details of recast amounts for the sale of the |
||||||||||||||||||||
**Recast to exclude sale of |
|
||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
||||||||||||||||||||
(in thousands) |
||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
|
|
Twelve Month Ended |
||||||||||||||||||
|
|
Consolidated |
|
Residential |
|
Renewables |
|
Agtech |
|
Infrastructure |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted |
|
$ |
1,361,953 |
|
|
$ |
814,803 |
|
|
$ |
319,014 |
|
|
$ |
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 |
|
|
|
143,068 |
|
|
|
30,160 |
|
|
|
(928 |
) |
|
|
18,529 |
|
Adjusted Measures* |
|
|
22,345 |
|
|
|
4,823 |
|
|
|
9,110 |
|
|
|
8,074 |
|
|
|
— |
|
Adjusted Operating Profit |
|
|
173,074 |
|
|
|
147,891 |
|
|
|
39,270 |
|
|
|
7,146 |
|
|
|
18,529 |
|
Adjusted Operating Margin |
|
|
12.7 |
% |
|
|
18.2 |
% |
|
|
12.3 |
% |
|
|
5.1 |
% |
|
|
21.2 |
% |
Adjusted Other Expense** |
|
|
228 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Depreciation & Amortization** |
|
|
27,378 |
|
|
|
10,079 |
|
|
|
8,670 |
|
|
|
3,790 |
|
|
|
3,137 |
|
Less: Japan Depreciation & Amortization |
|
|
(676 |
) |
|
|
— |
|
|
|
(676 |
) |
|
|
— |
|
|
|
— |
|
Adjusted Depreciation & Amortization |
|
|
26,702 |
|
|
|
10,079 |
|
|
|
7,994 |
|
|
|
3,790 |
|
|
|
3,137 |
|
Stock Compensation Expense |
|
|
9,750 |
|
|
|
1,633 |
|
|
|
881 |
|
|
|
197 |
|
|
|
289 |
|
Adjusted EBITDA Recast** |
|
$ |
209,298 |
|
|
$ |
159,603 |
|
|
$ |
48,145 |
|
|
$ |
11,133 |
|
|
$ |
21,955 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Margin Recast** |
|
|
15.4 |
% |
|
|
19.6 |
% |
|
|
15.1 |
% |
|
|
7.9 |
% |
|
|
25.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Previously Reported |
|
$ |
211,043 |
|
|
$ |
159,603 |
|
|
$ |
50,073 |
|
|
$ |
11,133 |
|
|
$ |
21,955 |
|
Adjusted EBITDA Margin Previously Reported |
|
|
15.4 |
% |
|
|
19.6 |
% |
|
|
15.1 |
% |
|
|
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/20240731430258/en/
LHA Investor Relations
(212) 838-3777
rock@lhai.com
Source: