Gibraltar Announces Third Quarter 2024 Financial Results
Strong Operating Cash Flow Generation of
Confirms Updated 2024 Outlook for Revenue:
“Third quarter results were within our previously announced range, with the Renewables and Residential businesses coming in as we anticipated, Agtech sales growing over 30%, and three of our four segments delivering margin growth translating to
Third Quarter 2024 Consolidated Results
($Millions, except EPS) |
|||||||||||||||
Three Months Ended |
|||||||||||||||
|
2024 |
2023 |
Change |
2024 |
2023 |
Change |
|||||||||
|
|
|
(7.6)% |
Adjusted |
|
|
(6.2)% |
||||||||
Net Income |
|
|
(13.5)% |
Adjusted Net Income |
|
|
(7.6)% |
||||||||
Diluted EPS |
|
|
(13.3)% |
Adjusted Diluted EPS |
|
|
(7.3)% |
GAAP and adjusted net sales were down 7.6% and 6.2%, respectively, driven by solar industry headwinds impacting the Renewables business and a slowdown in the Residential market, partially offset by growth in Agtech.
GAAP net income decreased to
Adjusted measures exclude charges for restructuring initiatives, acquisition-related items, senior leadership transition costs, and portfolio management actions, as further described in the appended reconciliation of adjusted financial measures.
Third Quarter Segment Results
Residential
($Millions) |
|||||||||||||||
Three Months Ended |
|||||||||||||||
|
2024 |
|
2023 |
|
Change |
|
2024 |
|
2023 |
|
Change |
||||
|
|
|
|
|
(6.7)% |
Adjusted |
|
|
|
|
(6.7)% |
||||
Operating Income |
|
|
|
|
(0.2)% |
Adjusted Operating Income |
|
|
|
|
(0.9)% |
||||
Operating Margin |
19.8% |
|
18.5% |
|
130 bps |
Adjusted Operating Margin |
19.9% |
|
18.8% |
|
110 bps |
Net sales decreased 6.7% driven by a slower residential market, including the repair and remodel sector, which is impeding the timing and benefit of participation gains as customers take longer to flush inventory from incumbent suppliers.
Operating margins expanded through solid execution, effective price/cost management and 80/20 initiatives.
Renewables
($Millions) |
|||||||||||||||
Three Months Ended |
|||||||||||||||
|
2024 |
|
2023 |
|
Change |
|
2024 |
|
2023 |
|
Change |
||||
|
|
|
|
|
(21.0)% |
Adjusted |
|
|
|
|
(17.2)% |
||||
Operating Income |
|
|
|
|
(93.8)% |
Adjusted Operating Income |
|
|
|
|
(67.8)% |
||||
Operating Margin |
1.0% |
|
12.1% |
|
(1110)bps |
Adjusted Operating Margin |
6.5% |
|
16.9% |
|
(1040)bps |
Net sales and new project bookings were impacted by trade and regulatory headwinds associated with the two independent AD/CVD investigations, which are forcing the industry to put major focus on completing panel installations and the administrative reporting requirements ahead of the
GAAP and adjusted operating margins were impacted by lower volume and product mix associated with the launch and learning curve of the 1P tracker while dealing with the abovementioned industry challenges. GAAP margins were additionally impacted by planned operational improvements, restructuring activities and prior-year portfolio management actions.
Agtech
($Millions) |
|||||||||||||||
Three Months Ended |
|||||||||||||||
|
2024 |
|
2023 |
|
Change |
|
2024 |
|
2023 |
|
Change |
||||
|
|
|
|
|
30.9% |
Adjusted |
|
|
|
|
34.3% |
||||
Operating Income |
|
|
|
|
85.7% |
Adjusted Operating Income |
|
|
|
|
147.1% |
||||
Operating Margin |
9.3% |
|
6.7% |
|
260 bps |
Adjusted Operating Margin |
10.1% |
|
5.6% |
|
450 bps |
GAAP net sales increased 30.9% and adjusted net sales increased 34.3% driven mainly by projects starting to accelerate in the Produce division including facilities to grow strawberries, lettuce, melons, and vine crops. Additional new projects in both the Produce and Commercial divisions are anticipated to be booked as design work is completed and projects are finalized for launch, the timing of which decreased backlog 3%.
GAAP and adjusted operating margin expansion was driven by volume, product mix, 80/20 initiatives, and solid field execution.
Infrastructure
($Millions) |
|||||||||||||||
Three Months Ended |
|||||||||||||||
|
2024 |
|
2023 |
|
Change |
|
2024 |
|
2023 |
|
Change |
||||
|
|
|
|
|
(7.2)% |
Adjusted |
|
|
|
|
(7.2)% |
||||
Operating Income |
|
|
|
|
1.6% |
Adjusted Operating Income |
|
|
|
|
1.6% |
||||
Operating Margin |
27.9% |
|
25.6% |
|
230 bps |
Adjusted Operating Margin |
27.9% |
|
25.6% |
|
230 bps |
Net sales decreased by 7.2%, impacted by the timing on a large project in the prior year. Backlog increased 3%. Demand and quoting remain strong, supported by ongoing investment at the federal and state levels.
Operating margins increased 230 basis points, driven by product line mix, new products, 80/20 initiatives, and strong execution.
Business Outlook
Consolidated net sales are expected to range between
Third 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.
|
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net sales |
$ |
361,196 |
|
|
$ |
390,744 |
|
|
$ |
1,006,707 |
|
|
$ |
1,048,925 |
|
Cost of sales |
|
267,670 |
|
|
|
285,360 |
|
|
|
732,920 |
|
|
|
769,873 |
|
Gross profit |
|
93,526 |
|
|
|
105,384 |
|
|
|
273,787 |
|
|
|
279,052 |
|
Selling, general, and administrative expense |
|
49,528 |
|
|
|
52,194 |
|
|
|
155,584 |
|
|
|
153,415 |
|
Income from operations |
|
43,998 |
|
|
|
53,190 |
|
|
|
118,203 |
|
|
|
125,637 |
|
Interest (income) expense |
|
(1,931 |
) |
|
|
417 |
|
|
|
(4,176 |
) |
|
|
3,216 |
|
Other expense (income) |
|
455 |
|
|
|
(1,040 |
) |
|
|
(219 |
) |
|
|
(1,946 |
) |
Income before taxes |
|
45,474 |
|
|
|
53,813 |
|
|
|
122,598 |
|
|
|
124,367 |
|
Provision for income taxes |
|
11,435 |
|
|
|
14,536 |
|
|
|
31,415 |
|
|
|
33,268 |
|
Net income |
$ |
34,039 |
|
|
$ |
39,277 |
|
|
$ |
91,183 |
|
|
$ |
91,099 |
|
|
|
|
|
|
|
|
|
||||||||
Net earnings per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
1.11 |
|
|
$ |
1.29 |
|
|
$ |
2.98 |
|
|
$ |
2.97 |
|
Diluted |
$ |
1.11 |
|
|
$ |
1.28 |
|
|
$ |
2.96 |
|
|
$ |
2.96 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
30,530 |
|
|
|
30,485 |
|
|
|
30,564 |
|
|
|
30,638 |
|
Diluted |
|
30,750 |
|
|
|
30,715 |
|
|
|
30,788 |
|
|
|
30,808 |
|
|
|||||||
|
|
|
|
||||
|
(unaudited) |
|
|
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
228,879 |
|
|
$ |
99,426 |
|
Trade receivables, net of allowance of |
|
206,842 |
|
|
|
172,736 |
|
Costs in excess of billings, net |
|
41,603 |
|
|
|
51,814 |
|
Inventories, net |
|
138,171 |
|
|
|
120,503 |
|
Prepaid expenses and other current assets |
|
26,796 |
|
|
|
17,772 |
|
Total current assets |
|
642,291 |
|
|
|
462,251 |
|
Property, plant, and equipment, net |
|
109,811 |
|
|
|
107,603 |
|
Operating lease assets |
|
39,153 |
|
|
|
44,918 |
|
|
|
511,941 |
|
|
|
513,383 |
|
Acquired intangibles |
|
118,983 |
|
|
|
125,980 |
|
Other assets |
|
2,411 |
|
|
|
2,316 |
|
|
$ |
1,424,590 |
|
|
$ |
1,256,451 |
|
Liabilities and Stockholders’ Equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
163,295 |
|
|
$ |
92,124 |
|
Accrued expenses |
|
89,510 |
|
|
|
88,719 |
|
Billings in excess of cost |
|
53,788 |
|
|
|
44,735 |
|
Total current liabilities |
|
306,593 |
|
|
|
225,578 |
|
Deferred income taxes |
|
56,497 |
|
|
|
57,103 |
|
Non-current operating lease liabilities |
|
30,990 |
|
|
|
35,989 |
|
Other non-current liabilities |
|
27,277 |
|
|
|
22,783 |
|
Stockholders’ equity: |
|
|
|
||||
Preferred stock, |
|
— |
|
|
|
— |
|
Common stock, |
|
343 |
|
|
|
342 |
|
Additional paid-in capital |
|
341,306 |
|
|
|
332,621 |
|
Retained earnings |
|
829,694 |
|
|
|
738,511 |
|
Accumulated other comprehensive loss |
|
(2,793 |
) |
|
|
(2,114 |
) |
Cost of 3,944 and 3,778 common shares held in treasury in 2024 and 2023 |
|
(165,317 |
) |
|
|
(154,362 |
) |
Total stockholders’ equity |
|
1,003,233 |
|
|
|
914,998 |
|
|
$ |
1,424,590 |
|
|
$ |
1,256,451 |
|
|
|||||||
|
Nine Months Ended
|
||||||
|
|
2024 |
|
|
|
2023 |
|
Cash Flows from Operating Activities |
|
|
|
||||
Net income |
$ |
91,183 |
|
|
$ |
91,099 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
20,237 |
|
|
|
20,574 |
|
Stock compensation expense |
|
8,686 |
|
|
|
7,257 |
|
Exit activity costs, non-cash |
|
163 |
|
|
|
572 |
|
(Benefit of) provision for deferred income taxes |
|
(615 |
) |
|
|
179 |
|
Other, net |
|
4,160 |
|
|
|
2,945 |
|
Changes in operating assets and liabilities net of effects from acquisitions: |
|
|
|
||||
Trade receivables and costs in excess of billings |
|
(23,995 |
) |
|
|
(44,331 |
) |
Inventories |
|
(18,131 |
) |
|
|
30,431 |
|
Other current assets and other assets |
|
(11,781 |
) |
|
|
(1,426 |
) |
Accounts payable |
|
70,867 |
|
|
|
53,198 |
|
Accrued expenses and other non-current liabilities |
|
13,561 |
|
|
|
46,158 |
|
Net cash provided by operating activities |
|
154,335 |
|
|
|
206,656 |
|
Cash Flows from Investing Activities |
|
|
|
||||
Acquisitions, net of cash acquired |
|
— |
|
|
|
(9,863 |
) |
Purchases of property, plant, and equipment, net |
|
(14,326 |
) |
|
|
(7,976 |
) |
Net proceeds from sale of business |
|
350 |
|
|
|
— |
|
Net cash used in investing activities |
|
(13,976 |
) |
|
|
(17,839 |
) |
Cash Flows from Financing Activities |
|
|
|
||||
Proceeds from long-term debt |
|
— |
|
|
|
50,000 |
|
Long-term debt payments |
|
— |
|
|
|
(141,000 |
) |
Purchase of common stock at market prices |
|
(10,940 |
) |
|
|
(29,182 |
) |
Net cash used in financing activities |
|
(10,940 |
) |
|
|
(120,182 |
) |
Effect of exchange rate changes on cash |
|
34 |
|
|
|
(778 |
) |
Net increase in cash and cash equivalents |
|
129,453 |
|
|
|
67,857 |
|
Cash and cash equivalents at beginning of year |
|
99,426 |
|
|
|
17,608 |
|
Cash and cash equivalents at end of period |
$ |
228,879 |
|
|
$ |
85,465 |
|
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Three Months Ended |
||||||||||||||||||||||||
|
|
Income before taxes |
|
Provision for income taxes |
|
Net income |
|
Net income per share - diluted |
|
|
|
|
||||||||||||
As Reported in GAAP Statements |
|
$ |
45,474 |
|
|
$ |
11,435 |
|
|
$ |
34,039 |
|
|
$ |
1.11 |
|
|
|
|
|
||||
Restructuring Charges (1) |
|
|
5,106 |
|
|
|
1,128 |
|
|
|
3,978 |
|
|
|
0.13 |
|
|
|
|
|
||||
Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2) |
|
|
1,194 |
|
|
|
276 |
|
|
|
918 |
|
|
|
0.03 |
|
|
|
|
|
||||
Adjusted Financial Measures |
|
$ |
51,774 |
|
|
$ |
12,839 |
|
|
$ |
38,935 |
|
|
$ |
1.27 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Residential |
|
Renewables |
|
Agtech |
|
Infrastructure |
|
Corporate |
|
Consolidated |
||||||||||||
Operating Margin |
|
|
19.8 |
% |
|
|
1.0 |
% |
|
|
9.3 |
% |
|
|
27.9 |
% |
|
|
n/a |
|
|
|
12.2 |
% |
Restructuring Charges (1) |
|
|
— |
% |
|
|
5.5 |
% |
|
|
0.8 |
% |
|
|
— |
% |
|
|
n/a |
|
|
|
1.4 |
% |
Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2) |
|
|
0.1 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
n/a |
|
|
|
0.3 |
% |
Adjusted Operating Margin |
|
|
19.9 |
% |
|
|
6.5 |
% |
|
|
10.1 |
% |
|
|
27.9 |
% |
|
|
n/a |
|
|
|
13.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from Operations |
|
$ |
42,055 |
|
|
$ |
825 |
|
|
$ |
3,853 |
|
|
$ |
6,494 |
|
|
$ |
(9,229 |
) |
|
$ |
43,998 |
|
Restructuring Charges (1) |
|
|
106 |
|
|
|
4,641 |
|
|
|
328 |
|
|
|
— |
|
|
|
31 |
|
|
|
5,106 |
|
Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2) |
|
|
195 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
817 |
|
|
|
1,012 |
|
Adjusted Income from Operations |
|
$ |
42,356 |
|
|
$ |
5,466 |
|
|
$ |
4,181 |
|
|
$ |
6,494 |
|
|
$ |
(8,381 |
) |
|
$ |
50,116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
$ |
212,363 |
|
|
$ |
84,064 |
|
|
$ |
41,527 |
|
|
$ |
23,242 |
|
|
$ |
— |
|
|
$ |
361,196 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(1) Comprised primarily of exit activities costs associated with 80/20 simplification, lean initiatives and / or discontinued operations. |
||||||||||||||||||||||||
(2) Represents senior leadership transition costs associated with changes in leadership positions, acquisition related expenses including due diligence costs and portfolio management costs resulting from terminated or liquidated businesses. |
||||||||||||||||||||||||
(3) There were no Non-GAAP adjustments to |
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Three Months Ended |
||||||||||||||||||||||||
|
|
Income before taxes |
|
Provision for income taxes |
|
Net income |
|
Net income per share - diluted |
|
|
|
|
||||||||||||
As Reported in GAAP Statements |
|
$ |
53,813 |
|
|
$ |
14,536 |
|
|
$ |
39,277 |
|
|
$ |
1.28 |
|
|
|
|
|
||||
Restructuring Charges (1) |
|
|
5,033 |
|
|
|
1,232 |
|
|
|
3,801 |
|
|
|
0.12 |
|
|
|
|
|
||||
Acquisition Related Items (2) |
|
|
698 |
|
|
|
175 |
|
|
|
523 |
|
|
|
0.02 |
|
|
|
|
|
||||
Portfolio Management (3) |
|
|
(1,568 |
) |
|
|
(450 |
) |
|
|
(1,118 |
) |
|
|
(0.04 |
) |
|
|
|
|
||||
Adjusted Financial Measures Previously Reported |
|
$ |
57,976 |
|
|
$ |
15,493 |
|
|
$ |
42,483 |
|
|
$ |
1.38 |
|
|
|
|
|
||||
Portfolio Management (4) |
|
|
(505 |
) |
|
|
(105 |
) |
|
|
(400 |
) |
|
|
(0.01 |
) |
|
|
|
|
||||
Adjusted Financial Measures Recast |
|
$ |
57,471 |
|
|
$ |
15,388 |
|
|
$ |
42,083 |
|
|
$ |
1.37 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Residential |
|
Renewables |
|
Agtech |
|
Infrastructure |
|
Corporate |
|
Consolidated |
||||||||||||
Operating Margin |
|
|
18.5 |
% |
|
|
12.1 |
% |
|
|
6.7 |
% |
|
|
25.6 |
% |
|
|
n/a |
|
|
|
13.6 |
% |
Restructuring Charges (1) |
|
|
0.3 |
% |
|
|
4.2 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
n/a |
|
|
|
1.3 |
% |
Acquisition Related Items (2) |
|
|
— |
% |
|
|
0.4 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
n/a |
|
|
|
0.2 |
% |
Portfolio Management (3) |
|
|
— |
% |
|
|
— |
% |
|
|
(1.3 |
)% |
|
|
— |
% |
|
|
n/a |
|
|
|
(0.1 |
)% |
Adjusted Operating Margin Previously Reported |
|
|
18.8 |
% |
|
|
16.7 |
% |
|
|
5.6 |
% |
|
|
25.6 |
% |
|
|
n/a |
|
|
|
15.0 |
% |
Portfolio Management (4) |
|
|
— |
% |
|
|
0.2 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
n/a |
|
|
|
0.1 |
% |
Adjusted Operating Margin Recast |
|
|
18.8 |
% |
|
|
16.9 |
% |
|
|
5.6 |
% |
|
|
25.6 |
% |
|
|
n/a |
|
|
|
15.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from Operations |
|
$ |
42,158 |
|
|
$ |
12,907 |
|
|
$ |
2,136 |
|
|
$ |
6,386 |
|
|
$ |
(10,397 |
) |
|
$ |
53,190 |
|
Restructuring Charges (1) |
|
|
676 |
|
|
|
4,385 |
|
|
|
5 |
|
|
|
— |
|
|
|
(33 |
) |
|
|
5,033 |
|
Acquisition Related Items (2) |
|
|
12 |
|
|
|
457 |
|
|
|
— |
|
|
|
— |
|
|
|
229 |
|
|
|
698 |
|
Portfolio Management (3) |
|
|
— |
|
|
|
— |
|
|
|
(399 |
) |
|
|
— |
|
|
|
72 |
|
|
|
(327 |
) |
Adjusted Income from Operations Previously Reported |
|
$ |
42,846 |
|
|
$ |
17,749 |
|
|
$ |
1,742 |
|
|
$ |
6,386 |
|
|
$ |
(10,129 |
) |
|
$ |
58,594 |
|
Portfolio Management (4) |
|
|
— |
|
|
|
(603 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(603 |
) |
Adjusted Income from Operations Recast |
|
$ |
42,846 |
|
|
$ |
17,146 |
|
|
$ |
1,742 |
|
|
$ |
6,386 |
|
|
$ |
(10,129 |
) |
|
$ |
57,991 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
$ |
227,747 |
|
|
$ |
106,362 |
|
|
$ |
31,666 |
|
|
$ |
24,969 |
|
|
$ |
— |
|
|
$ |
390,744 |
|
Portfolio Management (3) |
|
|
— |
|
|
|
— |
|
|
|
(780 |
) |
|
|
— |
|
|
|
— |
|
|
|
(780 |
) |
Adjusted Net Sales Previously Reported |
|
$ |
227,747 |
|
|
$ |
106,362 |
|
|
$ |
30,886 |
|
|
$ |
24,969 |
|
|
$ |
— |
|
|
$ |
389,964 |
|
Portfolio Management (4) |
|
|
— |
|
|
|
(4,760 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,760 |
) |
Adjusted Net Sales Recast |
|
$ |
227,747 |
|
|
$ |
101,602 |
|
|
$ |
30,886 |
|
|
$ |
24,969 |
|
|
$ |
— |
|
|
$ |
385,204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(1) Comprised primarily of exit activities costs and impairments of assets associated with 80/20 simplification, lean initiatives and / or discontinued operations and costs associated with new and / or terminated senior leadership positions. |
||||||||||||||||||||||||
(2) Comprised primarily of consulting and legal fees for the acquisition and integration of recent business combinations. |
||||||||||||||||||||||||
(3) Represents the results generated by the Company's processing business liquidated in 2023. |
||||||||||||||||||||||||
(4) Represents the results generated by the Company's |
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Nine Months Ended |
||||||||||||||||||||||||
|
|
Income before taxes |
|
Provision for income taxes |
|
Net income |
|
Net income per share - diluted |
|
|
|
|
||||||||||||
As Reported in GAAP Statements |
|
$ |
122,598 |
|
|
$ |
31,415 |
|
|
$ |
91,183 |
|
|
$ |
2.96 |
|
|
|
|
|
||||
Restructuring Charges (1) |
|
|
10,050 |
|
|
|
2,356 |
|
|
|
7,694 |
|
|
|
0.25 |
|
|
|
|
|
||||
Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2) |
|
|
825 |
|
|
|
(133 |
) |
|
|
958 |
|
|
|
0.03 |
|
|
|
|
|
||||
Adjusted Financial Measures |
|
$ |
133,473 |
|
|
$ |
33,638 |
|
|
$ |
99,835 |
|
|
$ |
3.24 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Residential |
|
Renewables |
|
Agtech |
|
Infrastructure |
|
Corporate |
|
Consolidated |
||||||||||||
Operating Margin |
|
|
19.6 |
% |
|
|
1.9 |
% |
|
|
7.9 |
% |
|
|
25.2 |
% |
|
|
n/a |
|
|
|
11.7 |
% |
Restructuring Charges (1) |
|
|
— |
% |
|
|
4.4 |
% |
|
|
0.4 |
% |
|
|
— |
% |
|
|
n/a |
|
|
|
1.0 |
% |
Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2) |
|
|
— |
% |
|
|
0.1 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
n/a |
|
|
|
0.1 |
% |
Adjusted Operating Margin |
|
|
19.6 |
% |
|
|
6.4 |
% |
|
|
8.4 |
% |
|
|
25.2 |
% |
|
|
n/a |
|
|
|
12.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from Operations |
|
$ |
119,714 |
|
|
$ |
4,116 |
|
|
$ |
8,743 |
|
|
$ |
17,605 |
|
|
$ |
(31,975 |
) |
|
$ |
118,203 |
|
Restructuring Charges (1) |
|
|
179 |
|
|
|
9,359 |
|
|
|
477 |
|
|
|
— |
|
|
|
35 |
|
|
|
10,050 |
|
Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2) |
|
|
195 |
|
|
|
233 |
|
|
|
— |
|
|
|
— |
|
|
|
1,044 |
|
|
|
1,472 |
|
Adjusted Income from Operations |
|
$ |
120,088 |
|
|
$ |
13,708 |
|
|
$ |
9,220 |
|
|
$ |
17,605 |
|
|
$ |
(30,896 |
) |
|
$ |
129,725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
$ |
611,790 |
|
|
$ |
214,941 |
|
|
$ |
110,062 |
|
|
$ |
69,914 |
|
|
$ |
— |
|
|
$ |
1,006,707 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(1) Comprised primarily of exit activities costs and impairments of assets associated with 80/20 simplification, lean initiatives and / or discontinued operations. |
||||||||||||||||||||||||
(2) Represents senior leadership transition costs associated with changes in leadership positions, acquisition related expenses including due diligence costs and portfolio management costs resulting from terminated or liquidated businesses. |
||||||||||||||||||||||||
(3) There were no Non-GAAP adjustments to |
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Nine Months Ended |
||||||||||||||||||||||||
|
|
Income before taxes |
|
Provision for income taxes |
|
Net income |
|
Net income per share - diluted |
|
|
|
|
||||||||||||
As Reported in GAAP Statements |
|
$ |
124,367 |
|
|
$ |
33,268 |
|
|
$ |
91,099 |
|
|
$ |
2.96 |
|
|
|
|
|
||||
Restructuring Charges (1) |
|
|
8,779 |
|
|
|
2,229 |
|
|
|
6,550 |
|
|
|
0.21 |
|
|
|
|
|
||||
Acquisition Related Items (2) |
|
|
978 |
|
|
|
248 |
|
|
|
730 |
|
|
|
0.02 |
|
|
|
|
|
||||
Portfolio Management (3) |
|
|
2,286 |
|
|
|
140 |
|
|
|
2,146 |
|
|
|
0.07 |
|
|
|
|
|
||||
Adjusted Financial Measures Previously Reported |
|
$ |
136,410 |
|
|
$ |
35,885 |
|
|
$ |
100,525 |
|
|
$ |
3.26 |
|
|
|
|
|
||||
Portfolio Management (4) |
|
|
(1,314 |
) |
|
|
(265 |
) |
|
|
(1,049 |
) |
|
|
(0.03 |
) |
|
|
|
|
||||
Adjusted Financial Measures Recast |
|
$ |
135,096 |
|
|
$ |
35,620 |
|
|
$ |
99,476 |
|
|
$ |
3.23 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Residential |
|
Renewables |
|
Agtech |
|
Infrastructure |
|
Corporate |
|
Consolidated |
||||||||||||
Operating Margin |
|
|
18.2 |
% |
|
|
8.7 |
% |
|
|
3.3 |
% |
|
|
22.0 |
% |
|
|
n/a |
|
|
|
12.0 |
% |
Restructuring Charges (1) |
|
|
0.1 |
% |
|
|
3.0 |
% |
|
|
0.7 |
% |
|
|
— |
% |
|
|
n/a |
|
|
|
0.8 |
% |
Acquisition Related Items (2) |
|
|
— |
% |
|
|
0.3 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
n/a |
|
|
|
0.1 |
% |
Portfolio Management (3) |
|
|
— |
% |
|
|
— |
% |
|
|
4.3 |
% |
|
|
— |
% |
|
|
n/a |
|
|
|
0.4 |
% |
Adjusted Operating Margin Previously Reported |
|
|
18.3 |
% |
|
|
11.9 |
% |
|
|
8.7 |
% |
|
|
22.0 |
% |
|
|
n/a |
|
|
|
13.4 |
% |
Portfolio Management (4) |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
n/a |
|
|
|
— |
% |
Adjusted Operating Margin Recast |
|
|
18.3 |
% |
|
|
11.9 |
% |
|
|
8.7 |
% |
|
|
22.0 |
% |
|
|
n/a |
|
|
|
13.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from Operations |
|
$ |
115,626 |
|
|
$ |
21,084 |
|
|
$ |
3,349 |
|
|
$ |
14,928 |
|
|
$ |
(29,350 |
) |
|
$ |
125,637 |
|
Restructuring Charges (1) |
|
|
790 |
|
|
|
7,319 |
|
|
|
722 |
|
|
|
— |
|
|
|
(52 |
) |
|
|
8,779 |
|
Acquisition Related Items (2) |
|
|
12 |
|
|
|
637 |
|
|
|
37 |
|
|
|
— |
|
|
|
292 |
|
|
|
978 |
|
Portfolio Management (3) |
|
|
— |
|
|
|
— |
|
|
|
4,458 |
|
|
|
— |
|
|
|
96 |
|
|
|
4,554 |
|
Adjusted Income from Operations Previously Reported |
|
$ |
116,428 |
|
|
$ |
29,040 |
|
|
$ |
8,566 |
|
|
$ |
14,928 |
|
|
$ |
(29,014 |
) |
|
$ |
139,948 |
|
Portfolio Management (4) |
|
|
— |
|
|
|
(1,511 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,511 |
) |
Adjusted Income from Operations Recast |
|
$ |
116,428 |
|
|
$ |
27,529 |
|
|
$ |
8,566 |
|
|
$ |
14,928 |
|
|
$ |
(29,014 |
) |
|
$ |
138,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
$ |
635,476 |
|
|
$ |
243,026 |
|
|
$ |
102,546 |
|
|
$ |
67,877 |
|
|
$ |
— |
|
|
$ |
1,048,925 |
|
Portfolio Management (3) |
|
|
— |
|
|
|
— |
|
|
|
(4,059 |
) |
|
|
— |
|
|
|
— |
|
|
|
(4,059 |
) |
Adjusted Net Sales Previously Reported |
|
$ |
635,476 |
|
|
$ |
243,026 |
|
|
$ |
98,487 |
|
|
$ |
67,877 |
|
|
$ |
— |
|
|
$ |
1,044,866 |
|
Portfolio Management (4) |
|
|
— |
|
|
|
(10,791 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(10,791 |
) |
Adjusted Net Sales Recast |
|
$ |
635,476 |
|
|
$ |
232,235 |
|
|
$ |
98,487 |
|
|
$ |
67,877 |
|
|
$ |
— |
|
|
$ |
1,034,075 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(1) Comprised primarily of exit activities costs and impairments of assets associated with 80/20 simplification, lean initiatives and / or discontinued operations and costs associated with new and / or terminated senior leadership positions. |
||||||||||||||||||||||||
(2) Comprised primarily of consulting and legal fees for the acquisition and integration of recent business combinations. |
||||||||||||||||||||||||
(3) Represents the results generated by the Company's processing business liquidated in 2023. |
||||||||||||||||||||||||
(4) Represents the results generated by the Company's |
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Year Ended |
||||||||||||||||||||||||
|
|
Income before taxes |
|
Provision for income taxes |
|
Net income |
|
Net income per share - diluted |
|
|
|
|
||||||||||||
As Reported in GAAP Statements |
|
$ |
148,992 |
|
|
$ |
38,459 |
|
|
$ |
110,533 |
|
|
$ |
3.59 |
|
|
|
|
|
||||
Restructuring Charges (1) |
|
|
18,072 |
|
|
|
4,583 |
|
|
|
13,489 |
|
|
|
0.43 |
|
|
|
|
|
||||
Portfolio Management & Acquisition Related Items (2) |
|
|
3,900 |
|
|
|
1,382 |
|
|
|
2,518 |
|
|
|
0.09 |
|
|
|
|
|
||||
Adjusted Financial Measures Previously Reported |
|
$ |
170,964 |
|
|
$ |
44,424 |
|
|
$ |
126,540 |
|
|
$ |
4.11 |
|
|
|
|
|
||||
Portfolio Management (3) |
|
|
(1,069 |
) |
|
|
(322 |
) |
|
|
(747 |
) |
|
|
(0.02 |
) |
|
|
|
|
||||
Adjusted Financial Measures Recast |
|
$ |
169,895 |
|
|
$ |
44,102 |
|
|
$ |
125,793 |
|
|
$ |
4.09 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Residential |
|
Renewables |
|
Agtech |
|
Infrastructure |
|
Corporate |
|
Consolidated |
||||||||||||
Operating Margin |
|
|
17.6 |
% |
|
|
9.1 |
% |
|
|
(0.6 |
)% |
|
|
21.2 |
% |
|
|
n/a |
|
|
|
10.9 |
% |
Restructuring Charges (1) |
|
|
0.6 |
% |
|
|
2.8 |
% |
|
|
2.7 |
% |
|
|
— |
% |
|
|
n/a |
|
|
|
1.3 |
% |
Portfolio Management & Acquisition Related Items (2) |
|
|
— |
% |
|
|
0.3 |
% |
|
|
2.8 |
% |
|
|
— |
% |
|
|
n/a |
|
|
|
0.4 |
% |
Adjusted Operating Margin Previously Reported |
|
|
18.2 |
% |
|
|
12.3 |
% |
|
|
5.1 |
% |
|
|
21.2 |
% |
|
|
n/a |
|
|
|
12.7 |
% |
Portfolio Management (3) |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
n/a |
|
|
|
— |
% |
Adjusted Operating Margin Recast |
|
|
18.2 |
% |
|
|
12.3 |
% |
|
|
5.1 |
% |
|
|
21.2 |
% |
|
|
n/a |
|
|
|
12.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from Operations |
|
$ |
143,068 |
|
|
$ |
30,160 |
|
|
$ |
(928 |
) |
|
$ |
18,529 |
|
|
$ |
(40,100 |
) |
|
$ |
150,729 |
|
Restructuring Charges (1) |
|
|
4,811 |
|
|
|
9,394 |
|
|
|
3,918 |
|
|
|
— |
|
|
|
(51 |
) |
|
|
18,072 |
|
Portfolio Management & Acquisition Related Items (2) |
|
|
12 |
|
|
|
968 |
|
|
|
4,156 |
|
|
|
— |
|
|
|
389 |
|
|
|
5,525 |
|
Adjusted Income from Operations Previously Reported |
|
$ |
147,891 |
|
|
$ |
40,522 |
|
|
$ |
7,146 |
|
|
$ |
18,529 |
|
|
$ |
(39,762 |
) |
|
$ |
174,326 |
|
Portfolio Management (3) |
|
|
— |
|
|
|
(1,252 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,252 |
) |
Adjusted Income from Operations Recast |
|
$ |
147,891 |
|
|
$ |
39,270 |
|
|
$ |
7,146 |
|
|
$ |
18,529 |
|
|
$ |
(39,762 |
) |
|
$ |
173,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
$ |
814,803 |
|
|
$ |
330,738 |
|
|
$ |
144,967 |
|
|
$ |
87,228 |
|
|
$ |
— |
|
|
$ |
1,377,736 |
|
Portfolio Management (4) |
|
|
— |
|
|
|
— |
|
|
|
(4,059 |
) |
|
|
— |
|
|
|
— |
|
|
|
(4,059 |
) |
Adjusted Net Sales Previously Reported |
|
$ |
814,803 |
|
|
$ |
330,738 |
|
|
$ |
140,908 |
|
|
$ |
87,228 |
|
|
$ |
— |
|
|
$ |
1,373,677 |
|
Portfolio Management (3) |
|
|
— |
|
|
|
(11,724 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(11,724 |
) |
Adjusted Net Sales Recast |
|
$ |
814,803 |
|
|
$ |
319,014 |
|
|
$ |
140,908 |
|
|
$ |
87,228 |
|
|
$ |
— |
|
|
$ |
1,361,953 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(1) Comprised primarily of exit activities costs and impairments of assets associated with 80/20 simplification, lean initiatives and / or discontinued operations and costs associated with new and / or terminated senior leadership positions. |
||||||||||||||||||||||||
(2) Comprised primarily of consulting and legal fees for the acquisition and integration of recent business combinations, along with the results generated by the Company's processing business liquidated in 2023. |
||||||||||||||||||||||||
(3) Represents the results generated by the Company's |
||||||||||||||||||||||||
(4) Represents the net sales generated by the Company's processing business liquidated in 2023. |
||||||||||||||||||||||||
|
|
||||||||||||||||||||
|
||||||||||||||||||||
Three Months Ended |
||||||||||||||||||||
|
|
Consolidated |
|
Residential |
|
Renewables |
|
Agtech |
|
Infrastructure |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted |
|
$ |
361,196 |
|
|
$ |
212,363 |
|
|
$ |
84,064 |
|
|
$ |
41,527 |
|
|
$ |
23,242 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income |
|
|
34,039 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for Income Taxes |
|
|
11,435 |
|
|
|
|
|
|
|
|
|
||||||||
Interest Income |
|
|
(1,931 |
) |
|
|
|
|
|
|
|
|
||||||||
Other Expense |
|
|
455 |
|
|
|
|
|
|
|
|
|
||||||||
Operating Profit |
|
|
43,998 |
|
|
|
42,055 |
|
|
|
825 |
|
|
|
3,853 |
|
|
|
6,494 |
|
Adjusted Measures* |
|
|
6,118 |
|
|
|
301 |
|
|
|
4,641 |
|
|
|
328 |
|
|
|
— |
|
Adjusted Operating Profit |
|
|
50,116 |
|
|
|
42,356 |
|
|
|
5,466 |
|
|
|
4,181 |
|
|
|
6,494 |
|
Adjusted Operating Margin |
|
|
13.9 |
% |
|
|
19.9 |
% |
|
|
6.5 |
% |
|
|
10.1 |
% |
|
|
27.9 |
% |
Adjusted Other Expense |
|
|
273 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Depreciation & Amortization |
|
|
6,821 |
|
|
|
2,545 |
|
|
|
2,102 |
|
|
|
782 |
|
|
|
744 |
|
Stock Compensation Expense |
|
|
2,328 |
|
|
|
464 |
|
|
|
235 |
|
|
|
95 |
|
|
|
63 |
|
Less: SLT Related Stock Compensation Expense |
|
|
(59 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted Stock Compensation Expense |
|
|
2,269 |
|
|
|
464 |
|
|
|
235 |
|
|
|
95 |
|
|
|
63 |
|
Adjusted EBITDA |
|
$ |
58,933 |
|
|
$ |
45,365 |
|
|
$ |
7,803 |
|
|
$ |
5,058 |
|
|
$ |
7,301 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Margin |
|
|
16.3 |
% |
|
|
21.4 |
% |
|
|
9.3 |
% |
|
|
12.2 |
% |
|
|
31.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash Flow - Operating Activities |
|
|
64,682 |
|
|
|
|
|
|
|
|
|
||||||||
Purchase of PPE, Net |
|
|
(5,619 |
) |
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow |
|
|
59,063 |
|
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow - % of Adjusted |
|
|
16.4 |
% |
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
*Adjusted Measures details are presented on the corresponding Reconciliation of GAAP and Adjusted Financial Measures |
||||||||||||||||||||
|
|
||||||||||||||||||||
|
||||||||||||||||||||
Three Months Ended |
||||||||||||||||||||
|
|
Consolidated |
|
Residential |
|
Renewables |
|
Agtech |
|
Infrastructure |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted |
|
$ |
385,204 |
|
|
$ |
227,747 |
|
|
$ |
101,602 |
|
|
$ |
30,886 |
|
|
$ |
24,969 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income |
|
|
39,277 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for Income Taxes |
|
|
14,536 |
|
|
|
|
|
|
|
|
|
||||||||
Interest Expense |
|
|
417 |
|
|
|
|
|
|
|
|
|
||||||||
Other Income |
|
|
(1,040 |
) |
|
|
|
|
|
|
|
|
||||||||
Operating Profit |
|
|
53,190 |
|
|
|
42,158 |
|
|
|
12,907 |
|
|
|
2,136 |
|
|
|
6,386 |
|
Adjusted Measures* |
|
|
4,801 |
|
|
|
688 |
|
|
|
4,239 |
|
|
|
(394 |
) |
|
|
— |
|
Adjusted Operating Profit |
|
|
57,991 |
|
|
|
42,846 |
|
|
|
17,146 |
|
|
|
1,742 |
|
|
|
6,386 |
|
Adjusted Operating Margin |
|
|
15.1 |
% |
|
|
18.8 |
% |
|
|
16.9 |
% |
|
|
5.6 |
% |
|
|
25.6 |
% |
Adjusted Other Expense** |
|
|
147 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Depreciation & Amortization** |
|
|
6,909 |
|
|
|
2,586 |
|
|
|
2,171 |
|
|
|
943 |
|
|
|
783 |
|
Less: Japan Depreciation & Amortization |
|
|
(178 |
) |
|
|
— |
|
|
|
(178 |
) |
|
|
— |
|
|
|
— |
|
Adjusted Depreciation & Amortization |
|
|
6,731 |
|
|
|
2,586 |
|
|
|
1,993 |
|
|
|
943 |
|
|
|
783 |
|
Stock Compensation Expense |
|
|
2,201 |
|
|
|
528 |
|
|
|
204 |
|
|
|
(194 |
) |
|
|
109 |
|
Adjusted EBITDA Recast** |
|
$ |
66,776 |
|
|
$ |
45,960 |
|
|
$ |
19,343 |
|
|
$ |
2,491 |
|
|
$ |
7,278 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Margin Recast** |
|
|
17.3 |
% |
|
|
20.2 |
% |
|
|
19.0 |
% |
|
|
8.1 |
% |
|
|
29.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Previously Reported |
|
$ |
67,459 |
|
|
$ |
45,960 |
|
|
$ |
20,124 |
|
|
$ |
2,491 |
|
|
$ |
7,278 |
|
Adjusted EBITDA Margin Previously Reported |
|
|
17.3 |
% |
|
|
20.2 |
% |
|
|
18.9 |
% |
|
|
8.1 |
% |
|
|
29.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash Flow - Operating Activities |
|
|
92,562 |
|
|
|
|
|
|
|
|
|
||||||||
Purchase of PPE, Net |
|
|
(2,692 |
) |
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow |
|
|
89,870 |
|
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow - % of Adjusted |
|
|
23.0 |
% |
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
*Details of recast amounts for the sale of the |
||||||||||||||||||||
**Recast to exclude sale of |
||||||||||||||||||||
|
|
||||||||||||||||||||
|
||||||||||||||||||||
Nine Months Ended |
||||||||||||||||||||
|
|
Consolidated |
|
Residential |
|
Renewables |
|
Agtech |
|
Infrastructure |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted |
|
$ |
1,006,707 |
|
|
$ |
611,790 |
|
|
$ |
214,941 |
|
|
$ |
110,062 |
|
|
$ |
69,914 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income |
|
|
91,183 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for Income Taxes |
|
|
31,415 |
|
|
|
|
|
|
|
|
|
||||||||
Interest Income |
|
|
(4,176 |
) |
|
|
|
|
|
|
|
|
||||||||
Other Income |
|
|
(219 |
) |
|
|
|
|
|
|
|
|
||||||||
Operating Profit |
|
|
118,203 |
|
|
|
119,714 |
|
|
|
4,116 |
|
|
|
8,743 |
|
|
|
17,605 |
|
Adjusted Measures* |
|
|
11,522 |
|
|
|
374 |
|
|
|
9,592 |
|
|
|
477 |
|
|
|
— |
|
Adjusted Operating Profit |
|
|
129,725 |
|
|
|
120,088 |
|
|
|
13,708 |
|
|
|
9,220 |
|
|
|
17,605 |
|
Adjusted Operating Margin |
|
|
12.9 |
% |
|
|
19.6 |
% |
|
|
6.4 |
% |
|
|
8.4 |
% |
|
|
25.2 |
% |
Adjusted Other Expense |
|
|
428 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Depreciation & Amortization |
|
|
20,237 |
|
|
|
7,643 |
|
|
|
6,052 |
|
|
|
2,420 |
|
|
|
2,236 |
|
Stock Compensation Expense |
|
|
8,686 |
|
|
|
1,341 |
|
|
|
684 |
|
|
|
283 |
|
|
|
181 |
|
Less: SLT Related Stock Compensation Expense |
|
|
(59 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted Stock Compensation Expense |
|
|
8,627 |
|
|
|
1,341 |
|
|
|
684 |
|
|
|
283 |
|
|
|
181 |
|
Adjusted EBITDA |
|
$ |
158,161 |
|
|
$ |
129,072 |
|
|
$ |
20,444 |
|
|
$ |
11,923 |
|
|
$ |
20,022 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Margin |
|
|
15.7 |
% |
|
|
21.1 |
% |
|
|
9.5 |
% |
|
|
10.8 |
% |
|
|
28.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash Flow - Operating Activities |
|
|
154,335 |
|
|
|
|
|
|
|
|
|
||||||||
Purchase of PPE, Net |
|
|
(14,326 |
) |
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow |
|
|
140,009 |
|
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow - % of Adjusted |
|
|
13.9 |
% |
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
*Adjusted Measures details are presented on the corresponding Reconciliation of GAAP and Adjusted Financial Measures |
||||||||||||||||||||
|
|
||||||||||||||||||||
|
||||||||||||||||||||
Nine Months Ended |
||||||||||||||||||||
|
|
Consolidated |
|
Residential |
|
Renewables |
|
Agtech |
|
Infrastructure |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted |
|
$ |
1,034,075 |
|
|
$ |
635,476 |
|
|
$ |
232,235 |
|
|
$ |
98,487 |
|
|
$ |
67,877 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income |
|
|
91,099 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for Income Taxes |
|
|
33,268 |
|
|
|
|
|
|
|
|
|
||||||||
Interest Expense |
|
|
3,216 |
|
|
|
|
|
|
|
|
|
||||||||
Other Income |
|
|
(1,946 |
) |
|
|
|
|
|
|
|
|
||||||||
Operating Profit |
|
|
125,637 |
|
|
|
115,626 |
|
|
|
21,084 |
|
|
|
3,349 |
|
|
|
14,928 |
|
Adjusted Measures* |
|
|
12,800 |
|
|
|
802 |
|
|
|
6,445 |
|
|
|
5,217 |
|
|
|
— |
|
Adjusted Operating Profit |
|
|
138,437 |
|
|
|
116,428 |
|
|
|
27,529 |
|
|
|
8,566 |
|
|
|
14,928 |
|
Adjusted Operating Margin |
|
|
13.4 |
% |
|
|
18.3 |
% |
|
|
11.9 |
% |
|
|
8.7 |
% |
|
|
22.0 |
% |
Adjusted Other Expense** |
|
|
125 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Depreciation & Amortization** |
|
|
20,574 |
|
|
|
7,542 |
|
|
|
6,561 |
|
|
|
2,850 |
|
|
|
2,349 |
|
Less: Japan Depreciation & Amortization |
|
|
(561 |
) |
|
|
— |
|
|
|
(561 |
) |
|
|
— |
|
|
|
— |
|
Adjusted Depreciation & Amortization |
|
|
20,013 |
|
|
|
7,542 |
|
|
|
6,000 |
|
|
|
2,850 |
|
|
|
2,349 |
|
Stock Compensation Expense |
|
|
7,257 |
|
|
|
1,135 |
|
|
|
651 |
|
|
|
140 |
|
|
|
212 |
|
Adjusted EBITDA Recast** |
|
$ |
165,582 |
|
|
$ |
125,105 |
|
|
$ |
34,180 |
|
|
$ |
11,556 |
|
|
$ |
17,489 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Margin Recast** |
|
|
16.0 |
% |
|
|
19.7 |
% |
|
|
14.7 |
% |
|
|
11.7 |
% |
|
|
25.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Previously Reported |
|
$ |
167,457 |
|
|
$ |
125,105 |
|
|
$ |
36,252 |
|
|
$ |
11,556 |
|
|
$ |
17,489 |
|
Adjusted EBITDA Margin Previously Reported |
|
|
16.0 |
% |
|
|
19.7 |
% |
|
|
14.9 |
% |
|
|
11.7 |
% |
|
|
25.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash Flow - Operating Activities |
|
|
206,656 |
|
|
|
|
|
|
|
|
|
||||||||
Purchase of PPE, Net |
|
|
(7,976 |
) |
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow |
|
|
198,680 |
|
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow - % of Adjusted |
|
|
19.0 |
% |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
*Details of recast amounts for the sale of the |
||||||||||||||||||||
**Recast to exclude sale of |
||||||||||||||||||||
|
|
||||||||||||||||||||
|
||||||||||||||||||||
Year 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/20241030935397/en/
LHA Investor Relations
(212) 838-3777
rock@lhai.com
Source: