– моментальные уведомления о рынке акций
– моментальные уведомления о рынке акций
Revenue: GAAP up 11%, Adjusted up 12%; EPS: GAAP up 47%, Adjusted up 11%
Reaffirms 2022 Revenue and EPS Growth Outlook
Order Backlog Remains Robust, up 23%
Commits to Sale of Agtech’s Processing Business
BUFFALO, N.Y.--(BUSINESS WIRE)--Gibraltar Industries, Inc. (Nasdaq: ROCK), a leading manufacturer and provider of products and services for the renewable energy, residential, agtech and infrastructure markets, today reported its financial results for the three-month period ended March 31, 2022.
“Gibraltar generated solid revenue and EPS growth in the quarter despite the continuation of supply issues impacting our solar customers, the solar industry, and our Renewables business, particularly early in the quarter,” Chairman and CEO Bill Bosway stated. “Our Residential business generated strong revenue and margin performance, our Agtech business continued to expand adjusted operating margin, and our Infrastructure business delivered strong revenue growth. Demand across the company remains very solid with our backlog up 23% during the quarter."
First Quarter 2022 Consolidated Results from Continuing Operations
Below are first quarter 2022 consolidated results from continuing operations:
|
Three Months Ended March 31, |
|||||||||||
$Millions, except EPS |
GAAP |
|
|
Adjusted |
||||||||
|
2022 |
|
2021 |
|
% Change |
|
|
2022 |
|
2021 |
|
% Change |
Net Sales |
$317.9 |
|
$287.6 |
|
10.5% |
|
|
$316.0 |
|
$282.6 |
|
11.8% |
Net Income |
$15.5 |
|
$10.5 |
|
47.6% |
|
|
$19.7 |
|
$18.0 |
|
9.4% |
Diluted EPS |
$0.47 |
|
$0.32 |
|
46.9% |
|
|
$0.60 |
|
$0.54 |
|
11.1% |
Net sales from continuing operations increased 10.5% to $317.9 million. Gibraltar made the decision during the first quarter of 2022 to sell its Agtech processing equipment business and, as adjusted to exclude this business’s revenue, adjusted revenue increased 11.8% to $316.0 million. This organic increase was driven by participation gains and price management in the Residential segment, partially offset by continued supply chain challenges in the Renewables segment.
GAAP earnings increased 47.6% to $15.5 million, or $0.47 per share, and adjusted earnings increased 9.4% to $19.7 million, or $0.60 per share. Profitability in the quarter was driven by Residential through participation gains, price management and 80/20 initiatives. While Agtech GAAP margin decreased year-over-year, adjusted segment margin improved through 80/20 and lean enterprise initiatives, supply chain optimization activities, and favorable business mix. As anticipated, the Renewables segment experienced a carryover of the supply challenges plaguing the industry in 2021 during the first quarter, and was also impacted by project inefficiencies due to severe winter weather. Infrastructure margin was impacted by steel inflation, labor availability, and 2nd shift start-up inefficiencies to support demand in the fabrication business.
Adjusted measures exclude charges for restructuring initiatives, acquisition-related items, senior leadership transition costs, and the results of our Processing business, which has been classified as held for sale as further described in adjusted financial measures below.
First Quarter Segment Results
For the first quarter, the Renewables segment reported:
|
Three Months Ended March 31, |
|||||||||||
$Millions |
GAAP |
|
Adjusted |
|||||||||
|
2022 |
|
2021 |
|
% Change |
|
2022 |
|
2021 |
|
% Change |
|
Net Sales |
$78.8 |
$85.5 |
(7.8)% |
|
$78.8 |
$85.5 |
(7.8)% |
|||||
Operating (Loss) Income |
$(7.0) |
$(0.5) |
nmf* |
|
$(4.3) |
$6.4 |
nmf* |
|||||
Operating Margin |
(8.9)% |
(0.6)% |
(830) bps |
|
(5.4)% |
7.4% |
(1280) bps |
|||||
*nmf - change is not meaningful |
||||||||||||
As expected, the industry-wide supply chain challenges experienced in 2021 continued to delay and disrupt solar project schedules in the first quarter, and severe weather in the Northeast, particularly in January and February, also contributed to project delays and disruptions. While revenue decreased 7.8% for the quarter, end market demand remained robust with new bookings driving backlog up 41% during the quarter.
Adjusted operating loss was $4.3 million and operating margin contracted to (5.4)% on lower volume and field management inefficiencies related to project delays and disruptions. These factors began to abate in March and Gibraltar expects significant sequential margin improvement in the second quarter.
For the first quarter, the Residential segment reported:
|
Three Months Ended March 31, |
|||||||||||
$Millions |
GAAP |
|
Adjusted |
|||||||||
|
2022 |
|
2021 |
|
% Change |
|
2022 |
|
2021 |
|
% Change |
|
Net Sales |
$179.5 |
$140.2 |
28.0% |
|
$179.5 |
$140.2 |
28.0% |
|||||
Operating Income |
$33.4 |
$22.9 |
45.9% |
|
$33.7 |
$23.0 |
46.5% |
|||||
Operating Margin |
18.6% |
16.4% |
220 bps |
|
18.8% |
16.4% |
240 bps |
|||||
Revenue increased 28.0%, marking the seventh consecutive quarter of double-digit growth. Revenue was driven by market, price and participation gains both in the building products and mail and package businesses.
Adjusted operating income grew 46.5% and adjusted operating margin improved 240 basis points to 18.8% as price/cost management, segment mix, and 80/20 initiatives continue to drive year-over-year margin improvement.
Gibraltar has classified the processing equipment business, which accounted for 10% of the Agtech segment’s 2021 revenue, as held-for-sale with first quarter 2022 results and has removed the related revenues and expenses of this business from its adjusted results. This market has been significantly impacted by industry conditions and the pandemic over the last two years, and its recovery projection no longer fits Gibraltar’s timetable for growth and return generation. This decision will enable the Agtech team to focus on accelerating in its more profitable greenhouse structures markets - Produce, Commercial, and Cannabis.
For the first quarter, the Agtech segment reported:
|
Three Months Ended March 31, |
|||||||||||
$Millions |
GAAP |
|
Adjusted |
|||||||||
|
2022 |
|
2021 |
|
% Change |
|
2022 |
|
2021 |
|
% Change |
|
Net Sales |
$42.4 |
$46.7 |
(9.2)% |
|
$40.6 |
$41.8 |
(2.9)% |
|||||
Operating Income |
$0.0 |
$0.9 |
(100.0)% |
|
$2.5 |
$2.0 |
25.0% |
|||||
Operating Margin |
0.1% |
2.0% |
(190) bps |
|
6.3% |
4.7% |
160 bps |
|||||
GAAP revenue decreased 9.2% and adjusted revenue decreased 2.9% as projects were delayed as states and local agencies continue to work through respective construction permit backlogs and scheduled timing of projects. Despite these delays, market demand in Produce, Commercial, and Cannabis continues to grow with order backlog increasing 18% in the quarter.
Adjusted operating margin improved 160 basis points versus last year on continued execution 80/20 and lean enterprise initiatives, integration activities, improved business mix, and supply chain optimization projects.
For the first quarter, the Infrastructure segment reported:
|
Three Months Ended March 31, |
|||||||||||
$Millions |
GAAP |
|
Adjusted |
|||||||||
|
2022 |
|
2021 |
|
% Change |
|
2022 |
|
2021 |
|
% Change |
|
Net Sales |
$17.2 |
$15.1 |
13.9% |
|
$17.2 |
$15.1 |
13.9% |
|||||
Operating Income |
$1.2 |
$2.0 |
(40.0)% |
|
$1.2 |
$2.0 |
(40.0)% |
|||||
Operating Margin |
6.9% |
13.5% |
(660) bps |
|
6.9% |
13.5% |
(660) bps |
|||||
Revenue increased 13.9%, driven by growth in fabricated products. While order backlog declined 7% on timing of orders and revenues, pipeline and bidding activity remain strong. Management continues to expect a positive impact of incremental government spending on infrastructure toward the end of 2022.
Adjusted operating margin decreased year-over-year but remained flat sequentially as steel inflation impacted fixed price projects booked in 2020 and early 2021. The fabrication business also experienced challenges with labor availability and inefficiencies related to adding second shift capacity to support increased demand. Margins are expected to improve through 2022 as incremental capacity becomes more efficient and orders for higher margin, non-fabricated product continue to improve.
Business Outlook
Gibraltar is reaffirming guidance for revenue and earnings for the full year 2022, with consolidated revenue expected to range between $1.38 billion and $1.43 billion. GAAP EPS is expected to be between $2.80 and $3.00, and adjusted EPS expected to be between $3.20 and $3.40.
“Given our solid start to the year and current demand across the business, our outlook for the year remains unchanged. We expect our Renewables segment to improve in the second quarter and are working closely with customers to assess potential exposure to the Department of Commerce’s solar panel anti-circumvention investigation. We expect solid performance in our Residential segment as we continue to execute on demand, manage price/cost, and gain additional participation. We look for the Agtech segment’s performance to continue to improve as it executes on higher margin backlog and benefits from 80/20 and lean initiatives. We expect Infrastructure to have a solid year with favorable business mix, good volume, and improved efficiency in its operations,” said Mr. Bosway.
Recast of 2021 Financial Information
Gibraltar has provided a recast of Consolidated and Agtech segment results reflecting the removal of the processing equipment business for the four quarters and full year of 2021 on the Quarterly Results page of its website, which can be accessed through the Investor section by clicking on Reports & Presentations.
First Quarter 2022 Conference Call Details
Gibraltar will host a conference call today starting at 9:00 a.m. ET to review its results for the first quarter of 2022. Interested parties may access the webcast through the Investors section of the Company’s website at www.gibraltar1.com, where related presentation materials will also be posted prior to the conference call. The call may also be accessed by dialing into the call at (877) 407-3088 or (201) 389-0927. For interested individuals unable to join the live conference call, a webcast replay will be available on the Company’s website for one year.
About Gibraltar
Gibraltar is a leading manufacturer and provider of products and services for the renewable energy, residential, agtech, and infrastructure markets. Gibraltar’s mission, to make life better for people and the planet, is fueled by advancing the disciplines of engineering, science, and technology. Gibraltar is innovating to reshape critical markets in comfortable living, sustainable power, and productive growing throughout North America. For more please visit www.gibraltar1.com.
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, availability of labor at our manufacturing and distribution facilities or on our project sites, further impacts of COVID-19 on our customers, suppliers, employees, operations, business, liquidity and cash flows, the loss of any key customers, other general economic conditions and conditions in the particular markets in which we operate, changes in customer demand and capital spending, competitive factors and pricing pressures, our ability to develop and launch new products in a cost-effective manner, our ability to realize synergies from newly acquired businesses, disruptions to our IT systems, the impact of regulation (including the Department of Commerce’s solar panel anti-circumvention investigation), rebates, credits and incentives and variations in government spending and our ability to derive expected benefits from restructuring, productivity initiatives, liquidity enhancing actions, and other cost reduction actions. Before making any investment decisions regarding our company, we strongly advise you to read the section entitled “Risk Factors” in our most recent annual report on Form 10-K and Quarterly Report on Form 10-Q which can be accessed under the “SEC Filings” link of the “Investor Info” page of our website at www.Gibraltar1.com. The Company undertakes no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required by applicable law or regulation.
Adjusted Financial Measures
To supplement Gibraltar’s consolidated financial statements presented on a GAAP basis, Gibraltar also presented certain adjusted financial measures in this news release, including adjusted revenues, adjusted operating income and margin, adjusted net income, adjusted earnings per share (EPS) and adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) each a non-GAAP financial measure. Adjusted revenue reflects the removal of revenue associated with our Processing business, which has been classified as held-for-sale. Adjusted net income, operating income and margin excludes special charges consisting of restructuring costs primarily associated with 80/20 simplification or lean initiatives, senior leadership transition costs, acquisition related costs and the operating losses generated by our processing business that has been classified as held-for-sale. These special charges are excluded since they may not be considered directly related to the Company’s ongoing business operations. The adjusted measures now exclude the results of the Processing business since it was classified as held for sale as of March 31, 2022. Our adjusted financial measures as of and for the three-month period ending March 31, 2021 have been recast to reflect this additional adjustment as detailed in the appended reconciliation of adjusted financial measures. The results of the Processing business are considered non-recurring due to the Company’s commitment during the first quarter of 2022 to a plan to sell the Processing business. The aforementioned exclusions along with other adjustments to other income below operating profit are excluded from adjusted EPS. Adjusted EBITDA further excludes depreciation, amortization and stock compensation. In evaluating its business, the Company considers and uses these non-GAAP financial measures as supplemental measures of its operating performance. The Company believes that the presentation of results excluding these items provides meaningful supplemental data to investors that are indicative of the Company’s core operating results and facilitates comparison of operating results across reporting periods as well as comparison with other companies. Adjusted EBITDA is also a useful measure of the Company’s ability to service debt and is one of the measures used for determining the Company’s debt covenant compliance.
Adjustments to the most directly comparable financial measures presented on a GAAP basis are quantified in the reconciliation of adjusted financial measures excluding special charges 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 our presentation of non-GAAP financial measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.
Reconciliations of non-GAAP measures related to full-year 2022 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.
GIBRALTAR INDUSTRIES, INC. |
||||||
CONSOLIDATED STATEMENTS OF INCOME |
||||||
(in thousands, except per share data) |
||||||
(unaudited) |
||||||
|
Three Months Ended
|
|||||
|
|
2022 |
|
|
2021 |
|
Net Sales |
$ |
317,865 |
|
$ |
287,592 |
|
Cost of sales |
|
253,021 |
|
|
227,574 |
|
Gross profit |
|
64,844 |
|
|
60,018 |
|
Selling, general, and administrative expense |
|
43,649 |
|
|
47,203 |
|
Income from operations |
|
21,195 |
|
|
12,815 |
|
Interest expense |
|
485 |
|
|
444 |
|
Other expense |
|
153 |
|
|
315 |
|
Income before taxes |
|
20,557 |
|
|
12,056 |
|
Provision for income taxes |
|
5,101 |
|
|
1,560 |
|
Income from continuing operations |
|
15,456 |
|
|
10,496 |
|
Discontinued operations: |
|
|
|
|||
Income before taxes |
|
— |
|
|
2,570 |
|
Provision for income taxes |
|
— |
|
|
304 |
|
Income from discontinued operations |
|
— |
|
|
2,266 |
|
Net income |
$ |
15,456 |
|
$ |
12,762 |
|
Net earnings per share – Basic: |
|
|
|
|||
Income from continuing operations |
$ |
0.47 |
|
$ |
0.32 |
|
Income from discontinued operations |
|
— |
|
|
0.07 |
|
Net income |
$ |
0.47 |
|
$ |
0.39 |
|
Weighted average shares outstanding – Basic |
|
32,913 |
|
|
32,771 |
|
Net earnings per share – Diluted: |
|
|
|
|||
Income from continuing operations |
$ |
0.47 |
|
$ |
0.32 |
|
Income from discontinued operations |
|
— |
|
|
0.07 |
|
Net income |
$ |
0.47 |
|
$ |
0.39 |
|
Weighted average shares outstanding – Diluted |
|
33,022 |
|
|
33,104 |
|
GIBRALTAR INDUSTRIES, INC. |
||||||
CONSOLIDATED BALANCE SHEETS |
||||||
(in thousands, except per share data) |
||||||
|
March 31,
|
|
December 31,
|
|||
|
(unaudited) |
|
|
|||
Assets |
|
|
|
|||
Current assets: |
|
|
|
|||
Cash and cash equivalents |
$ |
15,573 |
|
$ |
12,849 |
|
Accounts receivable, net of allowance of $4,433 and $3,738, respectively |
|
245,807 |
|
|
236,444 |
|
Inventories, net |
|
187,255 |
|
|
176,207 |
|
Prepaid expenses and other current assets |
|
36,836 |
|
|
21,467 |
|
Total current assets |
|
485,471 |
|
|
446,967 |
|
Property, plant, and equipment, net |
|
97,720 |
|
|
96,885 |
|
Operating lease assets |
|
16,082 |
|
|
18,120 |
|
Goodwill |
|
510,540 |
|
|
510,942 |
|
Acquired intangibles |
|
132,107 |
|
|
141,504 |
|
Other assets |
|
420 |
|
|
483 |
|
|
$ |
1,242,340 |
|
$ |
1,214,901 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|||
Current liabilities: |
|
|
|
|||
Accounts payable |
$ |
159,214 |
|
$ |
172,286 |
|
Accrued expenses and other current liabilities |
|
67,495 |
|
|
67,993 |
|
Billings in excess of cost |
|
60,992 |
|
|
46,711 |
|
Total current liabilities |
|
287,701 |
|
|
286,990 |
|
Long-term debt |
|
42,367 |
|
|
23,781 |
|
Deferred income taxes |
|
40,221 |
|
|
40,278 |
|
Non-current operating lease liabilities |
|
9,377 |
|
|
11,390 |
|
Other non-current liabilities |
|
24,272 |
|
|
27,204 |
|
Stockholders’ equity: |
|
|
|
|||
Preferred stock, $0.01 par value; authorized 10,000 shares; none outstanding |
|
— |
|
|
— |
|
Common stock, $0.01 par value; authorized 100,000 shares in 2022 and 2021;
|
|
340 |
|
|
338 |
|
Additional paid-in capital |
|
315,891 |
|
|
314,541 |
|
Retained earnings |
|
561,028 |
|
|
545,572 |
|
Accumulated other comprehensive (loss) income |
|
(16) |
|
|
187 |
|
Cost of 1,179 and 1,107 common shares held in treasury in 2022 and 2021 |
|
(38,841) |
|
|
(35,380) |
|
Total stockholders’ equity |
|
838,402 |
|
|
825,258 |
|
|
$ |
1,242,340 |
|
$ |
1,214,901 |
|
GIBRALTAR INDUSTRIES, INC. |
||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||
(in thousands) |
||||||
(unaudited) |
||||||
|
Three Months Ended
|
|||||
|
|
2022 |
|
|
2021 |
|
Cash Flows from Operating Activities |
|
|
|
|||
Net income |
$ |
15,456 |
|
$ |
12,762 |
|
Income from discontinued operations |
|
— |
|
|
2,266 |
|
Income from continuing operations |
|
15,456 |
|
|
10,496 |
|
Adjustments to reconcile net income to net cash used in operating activities: |
|
|
|
|||
Depreciation and amortization |
|
6,336 |
|
|
7,974 |
|
Stock compensation expense |
|
1,352 |
|
|
2,368 |
|
Exit activity costs, non-cash |
|
1,198 |
|
|
1,193 |
|
Provision for deferred income taxes |
|
17 |
|
|
— |
|
Other, net |
|
1,395 |
|
|
(162) |
|
Changes in operating assets and liabilities, excluding the effects of acquisitions: |
|
|
|
|||
Accounts receivable |
|
(11,101) |
|
|
(2,522) |
|
Inventories |
|
(20,937) |
|
|
(15,262) |
|
Other current assets and other assets |
|
731 |
|
|
(435) |
|
Accounts payable |
|
(11,962) |
|
|
1,470 |
|
Accrued expenses and other non-current liabilities |
|
9,761 |
|
|
(6,334) |
|
Net cash used in operating activities of continuing operations |
|
(7,754) |
|
|
(1,214) |
|
Net cash used in operating activities of discontinued operations |
|
— |
|
|
(2,011) |
|
Net cash used in operating activities |
|
(7,754) |
|
|
(3,225) |
|
Cash Flows from Investing Activities |
|
|
|
|||
Acquisitions, net of cash acquired |
|
— |
|
|
(2) |
|
Net proceeds from sale of property and equipment |
|
7 |
|
|
— |
|
Purchases of property, plant, and equipment |
|
(4,409) |
|
|
(4,389) |
|
Net proceeds from sale of business |
|
— |
|
|
26,991 |
|
Net cash (used in) provided by investing activities of continuing operations |
|
(4,402) |
|
|
22,600 |
|
Net cash used in investing activities of discontinued operations |
|
— |
|
|
(176) |
|
Net cash (used in) provided by investing activities |
|
(4,402) |
|
|
22,424 |
|
Cash Flows from Financing Activities |
|
|
|
|||
Proceeds from long-term debt |
|
47,500 |
|
|
20,000 |
|
Long-term debt payments |
|
(29,000) |
|
|
(46,636) |
|
Purchase of common stock at market prices |
|
(3,461) |
|
|
(4,662) |
|
Net proceeds from issuance of common stock |
|
— |
|
|
910 |
|
Net cash provided by (used in) financing activities |
|
15,039 |
|
|
(30,388) |
|
Effect of exchange rate changes on cash |
|
(159) |
|
|
(134) |
|
Net increase (decrease) in cash and cash equivalents |
|
2,724 |
|
|
(11,323) |
|
Cash and cash equivalents at beginning of year |
|
12,849 |
|
|
32,054 |
|
Cash and cash equivalents at end of period |
$ |
15,573 |
|
$ |
20,731 |
|
GIBRALTAR INDUSTRIES, INC. |
|||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
|||||||||||||||||||||
(in thousands, except per share data) |
|||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||
|
|
Three Months Ended
|
|||||||||||||||||||
|
|
As
|
|
Restructuring
|
Senior
|
|
Acquisition
|
Portfolio
|
|
Adjusted
|
|||||||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Renewables |
|
$ |
78,783 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
78,783 |
|||
Residential |
|
|
179,485 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
179,485 |
|||
Agtech |
|
|
42,428 |
|
|
— |
|
|
— |
|
|
— |
|
|
(1,823) |
|
|
40,605 |
|||
Infrastructure |
|
|
17,169 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
17,169 |
|||
Consolidated sales |
|
|
317,865 |
|
|
— |
|
|
— |
|
|
— |
|
|
(1,823) |
|
|
316,042 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Renewables |
|
|
(6,984) |
|
|
2,526 |
|
|
(209) |
|
|
390 |
|
|
— |
|
|
(4,277) |
|||
Residential |
|
|
33,435 |
|
|
3 |
|
|
284 |
|
|
— |
|
|
— |
|
|
33,722 |
|||
Agtech |
|
|
31 |
|
|
(9) |
|
|
— |
|
|
— |
|
|
2,525 |
|
|
2,547 |
|||
Infrastructure |
|
|
1,181 |
|
|
(63) |
|
|
— |
|
|
— |
|
|
— |
|
|
1,118 |
|||
Segments Income |
|
|
27,663 |
|
|
2,457 |
|
|
75 |
|
|
390 |
|
|
2,525 |
|
|
33,110 |
|||
Unallocated corporate expense |
|
|
(6,468) |
|
|
20 |
|
|
255 |
|
|
7 |
|
|
— |
|
|
(6,186) |
|||
Consolidated income from operations |
|
|
21,195 |
|
|
2,477 |
|
|
330 |
|
|
397 |
|
|
2,525 |
|
|
26,924 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest expense |
|
|
485 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
485 |
|||
Other expense |
|
|
153 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
153 |
|||
Income before income taxes |
|
|
20,557 |
|
|
2,477 |
|
|
330 |
|
|
397 |
|
|
2,525 |
|
|
26,286 |
|||
Provision for income taxes |
|
|
5,101 |
|
|
622 |
|
|
83 |
|
|
100 |
|
|
634 |
|
|
6,540 |
|||
Income from continuing operations |
|
$ |
15,456 |
|
$ |
1,855 |
|
$ |
247 |
|
$ |
297 |
|
$ |
1,891 |
|
$ |
19,746 |
|||
Income from continuing operations per share - diluted |
|
$ |
0.47 |
|
$ |
0.05 |
|
$ |
0.01 |
|
$ |
0.01 |
|
$ |
0.06 |
|
$ |
0.60 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating margin |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Renewables |
|
|
(8.9) % |
|
|
3.2 % |
|
|
(0.3) % |
|
|
0.5 % |
|
|
— % |
|
|
(5.4) % |
|||
Residential |
|
|
18.6 % |
|
|
— % |
|
|
0.2 % |
|
|
— % |
|
|
— % |
|
|
18.8 % |
|||
Agtech |
|
|
0.1 % |
|
|
— % |
|
|
— % |
|
|
— % |
|
|
6.0 % |
|
|
6.3 % |
|||
Infrastructure |
|
|
6.9 % |
|
|
(0.4) % |
|
|
— % |
|
|
— % |
|
|
— % |
|
|
6.5 % |
|||
Segments Margin |
|
|
8.7 % |
|
|
0.8 % |
|
|
— % |
|
|
0.1 % |
|
|
0.8 % |
|
|
10.5 % |
|||
Consolidated |
|
|
6.7 % |
|
|
0.8 % |
|
|
0.1 % |
|
|
0.1 % |
|
|
0.8 % |
|
|
8.5 % |
|||
GIBRALTAR INDUSTRIES, INC. |
|||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
|||||||||||||||||||
(in thousands, except per share data) |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
|
|
Three Months Ended
|
|||||||||||||||||
|
|
As Reported
|
|
Restructuring
|
|
Acquisition
|
|
Adjusted
|
|
Portfolio
|
|
Adjusted
|
|||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Renewables |
|
$ |
85,512 |
|
$ |
— |
|
$ |
— |
|
$ |
85,512 |
|
$ |
— |
|
$ |
85,512 |
|
Residential |
|
|
140,217 |
|
|
— |
|
|
— |
|
|
140,217 |
|
|
— |
|
|
140,217 |
|
Agtech |
|
|
46,739 |
|
|
— |
|
|
— |
|
|
46,739 |
|
|
(4,973) |
|
|
41,766 |
|
Infrastructure |
|
|
15,124 |
|
|
— |
|
|
— |
|
|
15,124 |
|
|
— |
|
|
15,124 |
|
Consolidated sales |
|
|
287,592 |
|
|
— |
|
|
— |
|
|
287,592 |
|
|
(4,973) |
|
|
282,619 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Renewables |
|
|
(521) |
|
|
4,971 |
|
|
1,900 |
|
|
6,350 |
|
|
— |
|
|
6,350 |
|
Residential |
|
|
22,934 |
|
|
65 |
|
|
— |
|
|
22,999 |
|
|
— |
|
|
22,999 |
|
Agtech |
|
|
929 |
|
|
204 |
|
|
— |
|
|
1,133 |
|
|
836 |
|
|
1,969 |
|
Infrastructure |
|
|
2,037 |
|
|
— |
|
|
— |
|
|
2,037 |
|
|
— |
|
|
2,037 |
|
Segments Income |
|
|
25,379 |
|
|
5,240 |
|
|
1,900 |
|
|
32,519 |
|
|
836 |
|
|
33,355 |
|
Unallocated corporate expense |
|
|
(12,564) |
|
|
1,289 |
|
|
883 |
|
|
(10,392) |
|
|
— |
|
|
(10,392) |
|
Consolidated income from operations |
|
|
12,815 |
|
|
6,529 |
|
|
2,783 |
|
|
22,127 |
|
|
836 |
|
|
22,963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest expense |
|
|
444 |
|
|
— |
|
|
— |
|
|
444 |
|
|
— |
|
|
444 |
|
Other expense |
|
|
315 |
|
|
— |
|
|
— |
|
|
315 |
|
|
— |
|
|
315 |
|
Income before income taxes |
|
|
12,056 |
|
|
6,529 |
|
|
2,783 |
|
|
21,368 |
|
|
836 |
|
|
22,204 |
|
Provision for income taxes |
|
|
1,560 |
|
|
1,679 |
|
|
707 |
|
|
3,946 |
|
|
221 |
|
|
4,167 |
|
Income from continuing operations |
|
$ |
10,496 |
|
$ |
4,850 |
|
$ |
2,076 |
|
$ |
17,422 |
|
$ |
615 |
|
$ |
18,037 |
|
Income from continuing operations per share - diluted |
|
$ |
0.32 |
|
$ |
0.15 |
|
$ |
0.06 |
|
$ |
0.53 |
|
$ |
0.01 |
|
$ |
0.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Operating margin |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Renewables |
|
|
(0.6) % |
|
|
5.8 % |
|
|
2.2 % |
|
|
7.4 % |
|
|
— % |
|
|
7.4 % |
|
Residential |
|
|
16.4 % |
|
|
— % |
|
|
— % |
|
|
16.4 % |
|
|
— % |
|
|
16.4 % |
|
Agtech |
|
|
2.0 % |
|
|
0.4 % |
|
|
— % |
|
|
2.4 % |
|
|
2.3 % |
|
|
4.7 % |
|
Infrastructure |
|
|
13.5 % |
|
|
— % |
|
|
— % |
|
|
13.5 % |
|
|
— % |
|
|
13.5 % |
|
Segments Margin |
|
|
8.8 % |
|
|
1.8 % |
|
|
0.7 % |
|
|
11.3 % |
|
|
0.5 % |
|
|
11.8 % |
|
Consolidated |
|
|
4.5 % |
|
|
2.2 % |
|
|
1.0 % |
|
|
7.7 % |
|
|
0.4 % |
|
|
8.1 % |
|
*Recast to exclude processing equipment business which was reclassified as held for sale as of March 31, 2022. |
|||||||||||||||||||
GIBRALTAR INDUSTRIES, INC. |
|||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
|||||||||||||||||||
(in thousands, except per share data) |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
|
Twelve Months Ended December 31, 2021 |
||||||||||||||||||
|
|
As Reported
|
|
Restructuring
|
|
Acquisition
|
|
Adjusted
|
|
Portfolio
|
|
Adjusted
|
|||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Renewables |
|
$ |
432,096 |
|
$ |
— |
|
$ |
— |
|
$ |
432,096 |
|
$ |
— |
|
$ |
432,096 |
|
Residential |
|
|
635,505 |
|
|
— |
|
|
— |
|
|
635,505 |
|
|
— |
|
|
635,505 |
|
Agtech |
|
|
199,161 |
|
|
— |
|
|
— |
|
|
199,161 |
|
|
(20,328) |
|
|
178,833 |
|
Infrastructure |
|
|
73,021 |
|
|
— |
|
|
— |
|
|
73,021 |
|
|
— |
|
|
73,021 |
|
Consolidated sales |
|
|
1,339,783 |
|
|
— |
|
|
— |
|
|
1,339,783 |
|
|
(20,328) |
|
|
1,319,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Renewables |
|
|
20,158 |
|
|
5,962 |
|
|
8,610 |
|
|
34,730 |
|
|
— |
|
|
34,730 |
|
Residential |
|
|
105,821 |
|
|
393 |
|
|
— |
|
|
106,214 |
|
|
— |
|
|
106,214 |
|
Agtech |
|
|
(931) |
|
|
9,987 |
|
|
— |
|
|
9,056 |
|
|
3,539 |
|
|
12,595 |
|
Infrastructure |
|
|
8,911 |
|
|
26 |
|
|
— |
|
|
8,937 |
|
|
— |
|
|
8,937 |
|
Segments Income |
|
|
133,959 |
|
|
16,368 |
|
|
8,610 |
|
|
158,937 |
|
|
3,539 |
|
|
162,476 |
|
Unallocated corporate expense |
|
|
(36,971) |
|
|
145 |
|
|
2,282 |
|
|
(34,544) |
|
|
— |
|
|
(34,544) |
|
Consolidated income from operations |
|
|
96,988 |
|
|
16,513 |
|
|
10,892 |
|
|
124,393 |
|
|
3,539 |
|
|
127,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest expense |
|
|
1,639 |
|
|
— |
|
|
— |
|
|
1,639 |
|
|
— |
|
|
1,639 |
|
Other expense |
|
|
(4,213) |
|
|
— |
|
|
4,747 |
|
|
534 |
|
|
— |
|
|
534 |
|
Income before income taxes |
|
|
99,562 |
|
|
16,513 |
|
|
6,145 |
|
|
122,220 |
|
|
3,539 |
|
|
125,759 |
|
Provision for income taxes |
|
|
25,046 |
|
|
4,150 |
|
|
1,059 |
|
|
30,255 |
|
|
926 |
|
|
31,181 |
|
Income from continuing operations |
|
$ |
74,516 |
|
$ |
12,363 |
|
$ |
5,086 |
|
$ |
91,965 |
|
$ |
2,613 |
|
$ |
94,578 |
|
Income from continuing operations per share - diluted |
|
$ |
2.25 |
|
$ |
0.38 |
|
$ |
0.15 |
|
$ |
2.78 |
|
$ |
0.08 |
|
$ |
2.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Operating margin |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Renewables |
|
|
4.7 % |
|
|
1.4 % |
|
|
2.0 % |
|
|
8.0 % |
|
|
— % |
|
|
8.0 % |
|
Residential |
|
|
16.7 % |
|
|
0.1 % |
|
|
— % |
|
|
16.7 % |
|
|
— % |
|
|
16.7 % |
|
Agtech |
|
|
(0.5) % |
|
|
5.0 % |
|
|
— % |
|
|
4.5 % |
|
|
2.5 % |
|
|
7.0 % |
|
Infrastructure |
|
|
12.2 % |
|
|
— % |
|
|
— % |
|
|
12.2 % |
|
|
— % |
|
|
12.2 % |
|
Segments Margin |
|
|
10.0 % |
|
|
1.2 % |
|
|
0.6 % |
|
|
11.9 % |
|
|
0.4 % |
|
|
12.3 % |
|
Consolidated |
|
|
7.2 % |
|
|
1.2 % |
|
|
0.7 % |
|
|
9.3 % |
|
|
0.4 % |
|
|
9.7 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
*Recast to exclude processing equipment business which was reclassified as held for sale as of March 31, 2022. |
|||||||||||||||||||
GIBRALTAR INDUSTRIES, INC. |
||||||||||||||||
Reconciliation of Income From Continuing Operations to Adjusted EBITDA |
||||||||||||||||
(in thousands) |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
|
Three Months Ended
|
||||||||||||||
|
|
Consolidated |
|
Renewables |
|
Residential |
|
Agtech |
|
Infrastructure |
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Sales |
|
$ |
317,865 |
|
$ |
78,783 |
|
$ |
179,485 |
|
$ |
42,428 |
|
$ |
17,169 |
|
Less: Processing Revenues* |
|
|
(1,823) |
|
|
— |
|
|
— |
|
|
(1,823) |
|
|
— |
|
Adjusted Net Sales |
|
$ |
316,042 |
|
$ |
78,783 |
|
$ |
179,485 |
|
$ |
40,605 |
|
$ |
17,169 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Income From Continuing Operations |
|
|
15,456 |
|
|
|
|
|
|
|
|
|||||
Provision for Income Taxes |
|
|
5,101 |
|
|
|
|
|
|
|
|
|||||
Interest Expense |
|
|
485 |
|
|
|
|
|
|
|
|
|||||
Other Expense |
|
|
153 |
|
|
|
|
|
|
|
|
|||||
Operating Profit |
|
|
21,195 |
|
|
(6,984) |
|
|
33,435 |
|
|
31 |
|
|
1,181 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted Measures** |
|
|
5,729 |
|
|
2,707 |
|
|
287 |
|
|
2,516 |
|
|
(63) |
|
Adjusted Operating Profit |
|
|
26,924 |
|
|
(4,277) |
|
|
33,722 |
|
|
2,547 |
|
|
1,118 |
|
Adjusted Operating Margin |
|
|
8.5 % |
|
|
(5.4) % |
|
|
18.8 % |
|
|
6.3 % |
|
|
6.5 % |
|
Adjusted Other Expense |
|
|
153 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Depreciation & Amortization |
|
|
6,336 |
|
|
2,143 |
|
|
2,053 |
|
|
1,319 |
|
|
783 |
|
Less: Held for Sale Depreciation & Amortization |
|
|
(332) |
|
|
— |
|
|
— |
|
|
(332) |
|
|
— |
|
Adjusted Depreciation & Amortization |
|
|
6,004 |
|
|
2,143 |
|
|
2,053 |
|
|
987 |
|
|
783 |
|
Stock Compensation Expense |
|
|
1,352 |
|
|
253 |
|
|
191 |
|
|
70 |
|
|
33 |
|
Less: Senior Leadership Transition Related Stock Compensation Recovery |
|
|
155 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Adjusted Stock Compensation Expense |
|
|
1,507 |
|
|
253 |
|
|
191 |
|
|
70 |
|
|
33 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA |
|
|
34,282 |
|
|
(1,881) |
|
|
35,966 |
|
|
3,604 |
|
|
1,934 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA Margin |
|
|
10.8 % |
|
|
(2.4) % |
|
|
20.0 % |
|
|
8.9 % |
|
|
11.3 % |
|
*To remove revenues of processing equipment business classified as held for sale |
||||||||||||||||
** Adjusted Measures details are presented on the corresponding Reconciliation of Adjusted Financial Measures |
||||||||||||||||
GIBRALTAR INDUSTRIES, INC. |
||||||||||||||||
Reconciliation of Income From Continuing Operations to Adjusted EBITDA |
||||||||||||||||
(in thousands) |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
|
Three Months Ended
|
||||||||||||||
|
|
Consolidated |
|
Renewables |
|
Residential |
|
Agtech |
|
Infrastructure |
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Sales |
|
$ |
287,592 |
|
$ |
85,512 |
|
$ |
140,217 |
|
$ |
46,739 |
|
$ |
15,124 |
|
Less: Processing Revenues* |
|
|
(4,973) |
|
|
— |
|
|
— |
|
|
(4,973) |
|
|
— |
|
Adjusted Net Sales |
|
$ |
282,619 |
|
$ |
85,512 |
|
$ |
140,217 |
|
$ |
41,766 |
|
$ |
15,124 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Income From Continuing Operations |
|
|
10,496 |
|
|
|
|
|
|
|
|
|||||
Provision for Income Taxes |
|
|
1,560 |
|
|
|
|
|
|
|
|
|||||
Interest Expense |
|
|
444 |
|
|
|
|
|
|
|
|
|||||
Other Expense |
|
|
315 |
|
|
|
|
|
|
|
|
|||||
Operating Profit |
|
|
12,815 |
|
|
(521) |
|
|
22,934 |
|
|
929 |
|
|
2,037 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted Measures** |
|
|
10,148 |
|
|
6,871 |
|
|
65 |
|
|
1,040 |
|
|
— |
|
Adjusted Operating Profit |
|
|
22,963 |
|
|
6,350 |
|
|
22,999 |
|
|
1,969 |
|
|
2,037 |
|
Adjusted Operating Margin |
|
|
8.1 % |
|
|
7.4 % |
|
|
16.4 % |
|
|
4.7 % |
|
|
13.5 % |
|
Adjusted Other Expense |
|
|
315 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Depreciation & Amortization |
|
|
7,974 |
|
|
3,591 |
|
|
2,215 |
|
|
1,348 |
|
|
768 |
|
Less: Held for Sale Depreciation & Amortization |
|
|
(330) |
|
|
— |
|
|
— |
|
|
(330) |
|
|
— |
|
Less: Acquisition-Related Amortization |
|
|
(1,575) |
|
|
(1,575) |
|
|
— |
|
|
— |
|
|
— |
|
Adjusted Depreciation & Amortization |
|
|
6,069 |
|
|
2,016 |
|
|
2,215 |
|
|
1,018 |
|
|
768 |
|
Stock Compensation Expense |
|
|
2,368 |
|
|
154 |
|
|
220 |
|
|
151 |
|
|
28 |
|
Less: Senior Leadership Transition Related Stock Compensation Expense |
|
|
(504) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Adjusted Stock Compensation Expense |
|
|
1,864 |
|
|
154 |
|
|
220 |
|
|
151 |
|
|
28 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA |
|
|
30,581 |
|
|
8,520 |
|
|
25,434 |
|
|
3,138 |
|
|
2,833 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA Margin |
|
|
10.8 % |
|
|
10.0 % |
|
|
18.1 % |
|
|
7.5 % |
|
|
18.7 % |
|
*To remove revenues of processing equipment business classified as held for sale |
||||||||||||||||
** Adjusted Measures details are presented on the corresponding Reconciliation of Adjusted Financial Measures |
||||||||||||||||
GIBRALTAR INDUSTRIES, INC. |
||||||||||||||||
Reconciliation of Income From Continuing Operations to Adjusted EBITDA |
||||||||||||||||
(in thousands) |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
|
Twelve Months Ended December 31, 2021 |
||||||||||||||
|
|
Consolidated |
|
Renewables |
|
Residential |
|
Agtech |
|
Infrastructure |
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Sales |
|
$ |
1,339,783 |
|
$ |
432,096 |
|
$ |
635,505 |
|
$ |
199,161 |
|
$ |
73,021 |
|
Less: Processing Revenues* |
|
|
(20,328) |
|
|
— |
|
|
— |
|
|
(20,328) |
|
|
— |
|
Adjusted Net Sales |
|
$ |
1,319,455 |
|
$ |
432,096 |
|
$ |
635,505 |
|
$ |
178,833 |
|
$ |
73,021 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Income From Continuing Operations |
|
|
74,516 |
|
|
|
|
|
|
|
|
|||||
Provision for Income Taxes |
|
|
25,046 |
|
|
|
|
|
|
|
|
|||||
Interest Expense |
|
|
1,639 |
|
|
|
|
|
|
|
|
|||||
Other Income |
|
|
(4,213) |
|
|
|
|
|
|
|
|
|||||
Operating Profit |
|
|
96,988 |
|
|
20,158 |
|
|
105,821 |
|
|
(931) |
|
|
8,911 |
|
Adjusted Measures** |
|
|
30,944 |
|
|
14,572 |
|
|
393 |
|
|
13,526 |
|
|
26 |
|
Adjusted Operating Profit |
|
|
127,932 |
|
|
34,730 |
|
|
106,214 |
|
|
12,595 |
|
|
8,937 |
|
Adjusted Operating Margin |
|
|
9.7 % |
|
|
8.0 % |
|
|
16.7 % |
|
|
7.0 % |
|
|
12.2 % |
|
Adjusted Other Income |
|
|
534 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Depreciation & Amortization |
|
|
31,966 |
|
|
14,682 |
|
|
8,694 |
|
|
5,279 |
|
|
3,092 |
|
Less: Held for Sale Depreciation & Amortization |
|
|
(1,324) |
|
|
— |
|
|
— |
|
|
(1,324) |
|
|
— |
|
Less: Acquisition-Related Amortization |
|
|
(6,273) |
|
|
(6,273) |
|
|
— |
|
|
— |
|
|
— |
|
Adjusted Depreciation & Amortization |
|
|
24,369 |
|
|
8,409 |
|
|
8,694 |
|
|
3,955 |
|
|
3,092 |
|
Stock Compensation Expense |
|
|
8,652 |
|
|
772 |
|
|
990 |
|
|
635 |
|
|
104 |
|
Less: Senior Leadership Transition Related Stock Compensation Expense |
|
|
(757) |
|
|
— |
|
|
— |
|
|
(36) |
|
|
— |
|
Adjusted Stock Compensation Expense |
|
|
7,895 |
|
|
772 |
|
|
990 |
|
|
599 |
|
|
104 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA |
|
|
159,662 |
|
|
43,911 |
|
|
115,898 |
|
|
17,149 |
|
|
12,133 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA Margin |
|
|
12.1 % |
|
|
10.2 % |
|
|
18.2 % |
|
|
9.6 % |
|
|
16.6 % |
|
*To remove revenues of processing equipment business classified as held for sale |
||||||||||||||||
** Adjusted Measures details are presented on the corresponding Reconciliation of Adjusted Financial Measures |
||||||||||||||||
Выручка: GAAP выросла на 11%, скорректированная на 12%; Прибыль на акцию: GAAP выросла на 47%, скорректированная на 11%
Подтверждает Прогноз роста выручки и прибыли на акцию на 2022 год
Объем Невыполненных Заказов Остается Высоким, увеличившись на 23%
Обязуется продать Перерабатывающий бизнес Agtech
БУФФАЛО, НЬЮ-Йорк - (ДЕЛОВАЯ ПЕРЕПИСКА) -Gibraltar Industries, Inc. (Nasdaq: ROCK), ведущий производитель и поставщик продуктов и услуг для рынков возобновляемых источников энергии, жилья, агротехники и инфраструктуры, сегодня отчиталась о своих финансовых результатах за трехмесячный период, закончившийся 31 марта 2022 года.
“Гибралтар обеспечил солидный рост выручки и прибыли на акцию в этом квартале, несмотря на продолжающиеся проблемы с поставками, влияющие на наших потребителей солнечной энергии, солнечную промышленность и наш бизнес в области возобновляемых источников энергии, особенно в начале квартала”, - заявил председатель и главный исполнительный директор Билл Босуэй. “Наш жилой бизнес принес высокие показатели выручки и рентабельности, наш бизнес Agtech продолжал увеличивать скорректированную операционную маржу, а наш инфраструктурный бизнес обеспечил значительный рост выручки. Спрос по всей компании остается очень высоким, а наше отставание за квартал выросло на 23%".
Консолидированные результаты продолжающейся деятельности за первый квартал 2022 года
Ниже приведены консолидированные результаты продолжающейся деятельности за первый квартал 2022 года:
|
Three Months Ended March 31, |
|||||||||||
$Millions, except EPS |
GAAP |
|
|
Adjusted |
||||||||
|
2022 |
|
2021 |
|
% Change |
|
|
2022 |
|
2021 |
|
% Change |
Net Sales |
$317.9 |
|
$287.6 |
|
10.5% |
|
|
$316.0 |
|
$282.6 |
|
11.8% |
Net Income |
$15.5 |
|
$10.5 |
|
47.6% |
|
|
$19.7 |
|
$18.0 |
|
9.4% |
Diluted EPS |
$0.47 |
|
$0.32 |
|
46.9% |
|
|
$0.60 |
|
$0.54 |
|
11.1% |
Чистый объем продаж от продолжающейся деятельности увеличился на 10,5% до 317,9 млн долларов. Гибралтар принял решение в первом квартале 2022 года продать свой бизнес по производству технологического оборудования Agtech, и с учетом корректировки с учетом исключения выручки от этого бизнеса скорректированная выручка увеличилась на 11,8% до 316,0 млн долларов. Этот органический рост был обусловлен увеличением доли участия и управлением ценами в жилом сегменте, что частично компенсировалось сохраняющимися проблемами в цепочке поставок в сегменте возобновляемых источников энергии.
Прибыль по ОПБУ увеличилась на 47,6% до 15,5 млн долларов, или 0,47 доллара на акцию, а скорректированная прибыль увеличилась на 9,4% до 19,7 млн долларов, или 0,60 доллара на акцию. Прибыльность в этом квартале была обусловлена увеличением доли жилой недвижимости за счет увеличения доли участия, управления ценами и инициатив 80/20. В то время как маржа Agtech GAAP снизилась в годовом исчислении, скорректированная маржа сегмента улучшилась благодаря инициативам 80/20 и бережливого производства, мероприятиям по оптимизации цепочки поставок и благоприятному сочетанию бизнеса. Как и ожидалось, сегмент возобновляемых источников энергии столкнулся с переносом проблем с поставками, с которыми столкнулась отрасль в 2021 году в течение первого квартала, а также пострадал от неэффективности проектов из-за суровых зимних погодных условий. На рентабельность инфраструктуры повлияли инфляция цен на сталь, доступность рабочей силы и неэффективность запуска во 2-ю смену для поддержки спроса в производственном бизнесе.
Скорректированные показатели исключают расходы на инициативы по реструктуризации, статьи, связанные с приобретением, расходы на переход высшего руководства и результаты нашего Перерабатывающего бизнеса, который был классифицирован как предназначенный для продажи, как описано далее в скорректированных финансовых показателях ниже.
Результаты сегмента за Первый квартал
За первый квартал сегмент возобновляемых источников энергии сообщил:
|
Three Months Ended March 31, |
|||||||||||
$Millions |
GAAP |
|
Adjusted |
|||||||||
|
2022 |
|
2021 |
|
% Change |
|
2022 |
|
2021 |
|
% Change |
|
Net Sales |
$78.8 |
$85.5 |
(7.8)% |
|
$78.8 |
$85.5 |
(7.8)% |
|||||
Operating (Loss) Income |
$(7.0) |
$(0.5) |
nmf* |
|
$(4.3) |
$6.4 |
nmf* |
|||||
Operating Margin |
(8.9)% |
(0.6)% |
(830) bps |
|
(5.4)% |
7.4% |
(1280) bps |
|||||
*nmf - change is not meaningful |
||||||||||||
Как и ожидалось, проблемы с цепочкой поставок в масштабах всей отрасли, возникшие в 2021 году, продолжали задерживать и нарушать графики реализации солнечных проектов в первом квартале, а суровые погодные условия на северо-востоке, особенно в январе и феврале, также способствовали задержкам и сбоям в реализации проекта. В то время как выручка за квартал снизилась на 7,8%, спрос на конечном рынке оставался стабильным, а количество новых заказов выросло на 41% в течение квартала.
Скорректированный операционный убыток составил 4,3 млн долларов, а операционная маржа сократилась до (5,4)% из-за снижения объемов и неэффективности управления на местах, связанных с задержками и сбоями в реализации проектов. Эти факторы начали ослабевать в марте, и Гибралтар ожидает значительного последовательного улучшения маржи во втором квартале.
За первый квартал жилой сегмент сообщил:
|
Three Months Ended March 31, |
|||||||||||
$Millions |
GAAP |
|
Adjusted |
|||||||||
|
2022 |
|
2021 |
|
% Change |
|
2022 |
|
2021 |
|
% Change |
|
Net Sales |
$179.5 |
$140.2 |
28.0% |
|
$179.5 |
$140.2 |
28.0% |
|||||
Operating Income |
$33.4 |
$22.9 |
45.9% |
|
$33.7 |
$23.0 |
46.5% |
|||||
Operating Margin |
18.6% |
16.4% |
220 bps |
|
18.8% |
16.4% |
240 bps |
|||||
Выручка увеличилась на 28,0%, что стало седьмым кварталом подряд двузначного роста. Выручка была обусловлена ростом рынка, цен и доли участия как в производстве строительных товаров, так и в почтовом и упаковочном бизнесе.
Скорректированный операционный доход вырос на 46,5%, а скорректированная операционная маржа увеличилась на 240 базисных пунктов до 18,8%, поскольку управление ценами и затратами, сегментное сочетание и инициативы 80/20 продолжают способствовать повышению рентабельности по сравнению с прошлым годом.
Гибралтар классифицировал бизнес по производству технологического оборудования, на долю которого пришлось 10% выручки сегмента Agtech в 2021 году, как предназначенный для продажи по результатам первого квартала 2022 года, и исключил соответствующие доходы и расходы этого бизнеса из своих скорректированных результатов. За последние два года на этот рынок оказали значительное влияние условия в отрасли и пандемия, и прогноз его восстановления больше не соответствует графику роста и получения прибыли Гибралтаром. Это решение позволит команде Agtech сосредоточиться на ускорении работы на своих более прибыльных рынках тепличных сооружений - Продуктовых, коммерческих и каннабисных.
За первый квартал сегмент Agtech отчитался:
|
Three Months Ended March 31, |
|||||||||||
$Millions |
GAAP |
|
Adjusted |
|||||||||
|
2022 |
|
2021 |
|
% Change |
|
2022 |
|
2021 |
|
% Change |
|
Net Sales |
$42.4 |
$46.7 |
(9.2)% |
|
$40.6 |
$41.8 |
(2.9)% |
|||||
Operating Income |
$0.0 |
$0.9 |
(100.0)% |
|
$2.5 |
$2.0 |
25.0% |
|||||
Operating Margin |
0.1% |
2.0% |
(190) bps |
|
6.3% |
4.7% |
160 bps |
|||||
Выручка по GAAP снизилась на 9,2%, а скорректированная выручка снизилась на 2,9%, поскольку проекты были отложены, поскольку штаты и местные агентства продолжают работать с соответствующими задержками выдачи разрешений на строительство и запланированными сроками реализации проектов. Несмотря на эти задержки, рыночный спрос на продукцию, коммерческую продукцию и каннабис продолжает расти, а количество невыполненных заказов увеличилось на 18% за квартал.
Скорректированная операционная маржа увеличилась на 160 базисных пунктов по сравнению с прошлым годом благодаря продолжению реализации инициатив 80/20 и бережливого производства, интеграционным мероприятиям, улучшению структуры бизнеса и проектам по оптимизации цепочки поставок.
За первый квартал сегмент инфраструктуры сообщил:
|
Three Months Ended March 31, |
|||||||||||
$Millions |
GAAP |
|
Adjusted |
|||||||||
|
2022 |
|
2021 |
|
% Change |
|
2022 |
|
2021 |
|
% Change |
|
Net Sales |
$17.2 |
$15.1 |
13.9% |
|
$17.2 |
$15.1 |
13.9% |
|||||
Operating Income |
$1.2 |
$2.0 |
(40.0)% |
|
$1.2 |
$2.0 |
(40.0)% |
|||||
Operating Margin |
6.9% |
13.5% |
(660) bps |
|
6.9% |
13.5% |
(660) bps |
|||||
Выручка увеличилась на 13,9%, что обусловлено ростом производства готовой продукции. В то время как количество невыполненных заказов сократилось на 7% в зависимости от сроков выполнения заказов и доходов, конвейерная и тендерная активность остаются высокими. Руководство по-прежнему ожидает положительного влияния дополнительных государственных расходов на инфраструктуру к концу 2022 года.
Скорректированная операционная маржа снизилась в годовом исчислении, но последовательно оставалась неизменной, поскольку инфляция цен на сталь повлияла на проекты с фиксированной ценой, запланированные на 2020 и начало 2021 года. Производственный бизнес также столкнулся с проблемами с доступностью рабочей силы и неэффективностью, связанными с добавлением мощностей во вторую смену для поддержки возросшего спроса. Ожидается, что маржа улучшится к 2022 году по мере того, как дополнительные мощности станут более эффективными, а заказы на более высокую маржу, полуфабрикаты продолжают увеличиваться.
Перспективы бизнеса
Гибралтар подтверждает прогноз по доходам и прибыли на весь 2022 год, при этом ожидается, что консолидированная выручка составит от 1,38 до 1,43 миллиарда долларов. Ожидается, что прибыль на акцию по ОПБУ составит от 2,80 до 3,00 доллара США, а скорректированная прибыль на акцию составит от 3,20 до 3,40 доллара США.
“Учитывая наше уверенное начало года и текущий спрос во всем бизнесе, наш прогноз на год остается неизменным. Мы ожидаем, что наш сегмент возобновляемых источников энергии улучшится во втором квартале, и тесно сотрудничаем с клиентами, чтобы оценить потенциальную подверженность расследованию Министерства торговли по борьбе с обходом солнечных панелей. Мы ожидаем высоких показателей в нашем жилом сегменте, поскольку мы продолжаем выполнять заказы по требованию, управлять соотношением цена / стоимость и получать дополнительное участие. Мы ожидаем, что производительность сегмента Agtech продолжит улучшаться, поскольку он работает с более высокой маржинальностью и извлекает выгоду из инициатив 80/20 и бережливого производства. Мы ожидаем, что у инфраструктуры будет хороший год с благоприятной структурой бизнеса, хорошим объемом и повышением эффективности ее деятельности”, - сказал г-н Босуэй.
Пересмотр финансовой информации за 2021 год
Гибралтар предоставил пересмотренную сводку консолидированных результатов и результатов сегмента Agtech, отражающих ликвидацию бизнеса по производству технологического оборудования за четыре квартала и весь 2021 год, на странице Квартальных результатов своего веб-сайта, доступ к которой можно получить через раздел для инвесторов, нажав на Отчеты и презентации.
Подробности Конференц-звонка за Первый квартал 2022 года
Гибралтар проведет сегодня телефонную конференцию, которая начнется в 9:00 утра по восточному времени, чтобы рассмотреть свои результаты за первый квартал 2022 года. Заинтересованные стороны могут получить доступ к веб-трансляции через раздел "Инвесторы" на веб-сайте Компании по адресу www.gibraltar1.com , где соответствующие презентационные материалы также будут размещены до телефонной конференции. Вызов также можно получить, набрав номер вызова по телефону (877) 407-3088 или (201) 389-0927. Для заинтересованных лиц, которые не могут присоединиться к прямой телефонной конференции, воспроизведение веб-трансляции будет доступно на веб-сайте Компании в течение одного года.
О Гибралтаре
Гибралтар является ведущим производителем и поставщиком продуктов и услуг для рынков возобновляемых источников энергии, жилья, агротехники и инфраструктуры. Миссия Гибралтара - сделать жизнь людей и планеты лучше - подпитывается развитием инженерных, научных и технологических дисциплин. Гибралтар внедряет инновации, чтобы изменить важнейшие рынки в области комфортного проживания, устойчивой энергетики и продуктивного роста по всей Северной Америке. Для получения дополнительной информации, пожалуйста, посетите www.gibraltar1.com .
Прогнозные заявления
Определенная информация, изложенная в этом пресс-релизе, кроме исторических заявлений, содержит “прогнозные заявления” по смыслу Закона о реформе судебных разбирательств по частным ценным бумагам 1995 года, которые основаны, полностью или частично, на текущих ожиданиях, оценках, прогнозах и прогнозах относительно бизнеса Компании, и представления руководства о будущих операциях, результатах и финансовом положении. Эти заявления не являются гарантией будущих результатов и подвержены ряду факторов риска, неопределенностей и допущений. Фактические события, результаты или результаты могут существенно отличаться от ожидаемых событий, результатов или результатов, выраженных или подразумеваемых в таких прогнозных заявлениях. Факторы, которые могут привести к тому, что фактические результаты будут существенно отличаться от текущих ожиданий, включают, среди прочего, доступность и цены на наше основное сырье и комплектующие, проблемы в цепочке поставок, вызывающие задержки в реализации проекта, неэффективность и сбои в полевых операциях, наличие рабочей силы на наших производственных и распределительных объектах или на наших проектных площадках, а также влияние COVID-19 на наших клиентов, поставщиков, сотрудников, операции, бизнес, ликвидность и денежные потоки, потерю любых ключевых клиентов, другие общие экономические условия и условия на конкретных рынках, на которых мы работаем, изменения потребительского спроса и капитальных затрат, конкурентные факторы и ценовое давление, наша способность для разработки и запуска новых продуктов экономически эффективным способом, наша способность реализовать синергию от вновь приобретенных предприятий, сбои в наших ИТ-системах, влияние регулирования (включая расследование Министерства торговли по борьбе с обходом солнечных панелей), скидки, кредиты и стимулы, а также изменения в государственных расходах и наши способность извлекать ожидаемые выгоды из реструктуризации, инициатив по повышению производительности, мер по повышению ликвидности и других мер по снижению затрат. Прежде чем принимать какие-либо инвестиционные решения в отношении нашей компании, мы настоятельно рекомендуем вам ознакомиться с разделом, озаглавленным “Факторы риска”, в нашем последнем годовом отчете по форме 10-K и Ежеквартальном отчете по форме 10-Q, доступ к которым можно получить по ссылке “Заявки SEC” на странице “Информация об инвесторе” наш веб-сайт по адресу www.Gibraltar1.com . Компания не берет на себя никаких обязательств по обновлению каких-либо прогнозных заявлений, будь то в результате новой информации, будущих событий или иным образом, за исключением случаев, когда это может потребоваться в соответствии с применимым законодательством или нормативными актами.
Скорректированные Финансовые Показатели
В дополнение к консолидированной финансовой отчетности Гибралтара, представленной на основе GAAP, Гибралтар также представил в этом пресс-релизе некоторые скорректированные финансовые показатели, включая скорректированную выручку, скорректированную операционную прибыль и маржу, скорректированную чистую прибыль, скорректированную прибыль на акцию (EPS) и скорректированную прибыль до вычета процентов, налогов, износа и амортизации (Скорректированная EBITDA) каждый финансовый показатель, не относящийся к ОПБУ. Скорректированная выручка отражает изъятие выручки, связанной с нашим Перерабатывающим бизнесом, который был классифицирован как предназначенный для продажи. Скорректированная чистая прибыль, операционная прибыль и маржа не включают специальные расходы, состоящие из расходов на реструктуризацию, в основном связанных с упрощением 80/20 или инициативами бережливого производства, расходов на переход высшего руководства, расходов, связанных с приобретением, и операционных убытков, связанных с нашим перерабатывающим бизнесом, который был классифицирован как предназначенный для продажи. Эти специальные сборы исключаются, поскольку они не могут считаться непосредственно связанными с текущими деловыми операциями Компании. Скорректированные показатели теперь исключают результаты Перерабатывающего бизнеса, поскольку по состоянию на 31 марта 2022 года он был классифицирован как предназначенный для продажи. Наши скорректированные финансовые показатели по состоянию на трехмесячный период, заканчивающийся 31 марта 2021 года, были скорректированы, чтобы отразить эту дополнительную корректировку, как подробно описано в прилагаемой сверке скорректированных финансовых показателей. Результаты Перерабатывающего бизнеса считаются единовременными из-за приверженности Компании в течение первого квартала 2022 года плану продажи Перерабатывающего бизнеса. Вышеупомянутые исключения наряду с другими корректировками прочих доходов ниже операционной прибыли исключаются из скорректированной прибыли на акцию. Скорректированный показатель EBITDA дополнительно исключает износ, амортизацию и компенсацию запасов. При оценке своей деятельности Компания рассматривает и использует эти финансовые показатели, не относящиеся к GAAP, в качестве дополнительных показателей своей операционной деятельности. Компания считает, что представление результатов без учета этих статей предоставляет инвесторам значимые дополнительные данные, которые указывают на основные операционные результаты Компании и облегчают сравнение операционных результатов за отчетные периоды, а также сравнение с другими компаниями. Скорректированный показатель EBITDA также является полезным показателем способности Компании обслуживать долг и является одним из показателей, используемых для определения соблюдения Компанией обязательств по долговым обязательствам.
Корректировки к наиболее непосредственно сопоставимым финансовым показателям, представленным на основе GAAP, определяются количественно при сверке скорректированных финансовых показателей без учета специальных расходов, приведенных в дополнительных финансовых таблицах, которые сопровождают этот пресс-релиз. Эти скорректированные показатели не следует рассматривать как замену результатов Компании по ОПБУ и могут отличаться от скорректированных показателей, используемых другими компаниями, и наше представление финансовых показателей, не относящихся к ОПБУ, не должно быть истолковано как вывод о том, что на наши будущие результаты не повлияют необычные или повторяющиеся статьи.
Выверки показателей, не относящихся к GAAP, связанных с руководством на весь 2022 год, не были предоставлены из-за необоснованных усилий, которые потребовались бы для проведения таких выверок из-за высокой изменчивости, сложности и неопределенности в отношении прогнозирования и количественной оценки определенных сумм, которые необходимы для таких выверок.
Gibraltar Industries, INC. |
||||||
CONSOLIDATED STATEMENTS OF INCOME |
||||||
(in thousands, except per share data) |
||||||
(unaudited) |
||||||
|
Three Months Ended
|
|||||
|
|
2022 |
|
|
2021 |
|
Net Sales |
$ |
317,865 |
|
$ |
287,592 |
|
Cost of sales |
|
253,021 |
|
|
227,574 |
|
Gross profit |
|
64,844 |
|
|
60,018 |
|
Selling, general, and administrative expense |
|
43,649 |
|
|
47,203 |
|
Income from operations |
|
21,195 |
|
|
12,815 |
|
Interest expense |
|
485 |
|
|
444 |
|
Other expense |
|
153 |
|
|
315 |
|
Income before taxes |
|
20,557 |
|
|
12,056 |
|
Provision for income taxes |
|
5,101 |
|
|
1,560 |
|
Income from continuing operations |
|
15,456 |
|
|
10,496 |
|
Discontinued operations: |
|
|
|
|||
Income before taxes |
|
— |
|
|
2,570 |
|
Provision for income taxes |
|
— |
|
|
304 |
|
Income from discontinued operations |
|
— |
|
|
2,266 |
|
Net income |
$ |
15,456 |
|
$ |
12,762 |
|
Net earnings per share – Basic: |
|
|
|
|||
Income from continuing operations |
$ |
0.47 |
|
$ |
0.32 |
|
Income from discontinued operations |
|
— |
|
|
0.07 |
|
Net income |
$ |
0.47 |
|
$ |
0.39 |
|
Weighted average shares outstanding – Basic |
|
32,913 |
|
|
32,771 |
|
Net earnings per share – Diluted: |
|
|
|
|||
Income from continuing operations |
$ |
0.47 |
|
$ |
0.32 |
|
Income from discontinued operations |
|
— |
|
|
0.07 |
|
Net income |
$ |
0.47 |
|
$ |
0.39 |
|
Weighted average shares outstanding – Diluted |
|
33,022 |
|
|
33,104 |
|
Gibraltar Industries, INC. |
||||||
CONSOLIDATED BALANCE SHEETS |
||||||
(in thousands, except per share data) |
||||||
|
March 31,
|
|
December 31,
|
|||
|
(unaudited) |
|
|
|||
Assets |
|
|
|
|||
Current assets: |
|
|
|
|||
Cash and cash equivalents |
$ |
15,573 |
|
$ |
12,849 |
|
Accounts receivable, net of allowance of $4,433 and $3,738, respectively |
|
245,807 |
|
|
236,444 |
|
Inventories, net |
|
187,255 |
|
|
176,207 |
|
Prepaid expenses and other current assets |
|
36,836 |
|
|
21,467 |
|
Total current assets |
|
485,471 |
|
|
446,967 |
|
Property, plant, and equipment, net |
|
97,720 |
|
|
96,885 |
|
Operating lease assets |
|
16,082 |
|
|
18,120 |
|
Goodwill |
|
510,540 |
|
|
510,942 |
|
Acquired intangibles |
|
132,107 |
|
|
141,504 |
|
Other assets |
|
420 |
|
|
483 |
|
|
$ |
1,242,340 |
|
$ |
1,214,901 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|||
Current liabilities: |
|
|
|
|||
Accounts payable |
$ |
159,214 |
|
$ |
172,286 |
|
Accrued expenses and other current liabilities |
|
67,495 |
|
|
67,993 |
|
Billings in excess of cost |
|
60,992 |
|
|
46,711 |
|
Total current liabilities |
|
287,701 |
|
|
286,990 |
|
Long-term debt |
|
42,367 |
|
|
23,781 |
|
Deferred income taxes |
|
40,221 |
|
|
40,278 |
|
Non-current operating lease liabilities |
|
9,377 |
|
|
11,390 |
|
Other non-current liabilities |
|
24,272 |
|
|
27,204 |
|
Stockholders’ equity: |
|
|
|
|||
Preferred stock, $0.01 par value; authorized 10,000 shares; none outstanding |
|
— |
|
|
— |
|
Common stock, $0.01 par value; authorized 100,000 shares in 2022 and 2021;
|
|
340 |
|
|
338 |
|
Additional paid-in capital |
|
315,891 |
|
|
314,541 |
|
Retained earnings |
|
561,028 |
|
|
545,572 |
|
Accumulated other comprehensive (loss) income |
|
(16) |
|
|
187 |
|
Cost of 1,179 and 1,107 common shares held in treasury in 2022 and 2021 |
|
(38,841) |
|
|
(35,380) |
|
Total stockholders’ equity |
|
838,402 |
|
|
825,258 |
|
|
$ |
1,242,340 |
|
$ |
1,214,901 |
|
Gibraltar Industries, INC. |
||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||
(in thousands) |
||||||
(unaudited) |
||||||
|
Three Months Ended
|
|||||
|
|
2022 |
|
|
2021 |
|
Cash Flows from Operating Activities |
|
|
|
|||
Net income |
$ |
15,456 |
|
$ |
12,762 |
|
Income from discontinued operations |
|
— |
|
|
2,266 |
|
Income from continuing operations |
|
15,456 |
|
|
10,496 |
|
Adjustments to reconcile net income to net cash used in operating activities: |
|
|
|
|||
Depreciation and amortization |
|
6,336 |
|
|
7,974 |
|
Stock compensation expense |
|
1,352 |
|
|
2,368 |
|
Exit activity costs, non-cash |
|
1,198 |
|
|
1,193 |
|
Provision for deferred income taxes |
|
17 |
|
|
— |
|
Other, net |
|
1,395 |
|
|
(162) |
|
Changes in operating assets and liabilities, excluding the effects of acquisitions: |
|
|
|
|||
Accounts receivable |
|
(11,101) |
|
|
(2,522) |
|
Inventories |
|
(20,937) |
|
|
(15,262) |
|
Other current assets and other assets |
|
731 |
|
|
(435) |
|
Accounts payable |
|
(11,962) |
|
|
1,470 |
|
Accrued expenses and other non-current liabilities |
|
9,761 |
|
|
(6,334) |
|
Net cash used in operating activities of continuing operations |
|
(7,754) |
|
|
(1,214) |
|
Net cash used in operating activities of discontinued operations |
|
— |
|
|
(2,011) |
|
Net cash used in operating activities |
|
(7,754) |
|
|
(3,225) |
|
Cash Flows from Investing Activities |
|
|
|
|||
Acquisitions, net of cash acquired |
|
— |
|
|
(2) |
|
Net proceeds from sale of property and equipment |
|
7 |
|
|
— |
|
Purchases of property, plant, and equipment |
|
(4,409) |
|
|
(4,389) |
|
Net proceeds from sale of business |
|
— |
|
|
26,991 |
|
Net cash (used in) provided by investing activities of continuing operations |
|
(4,402) |
|
|
22,600 |
|
Net cash used in investing activities of discontinued operations |
|
— |
|
|
(176) |
|
Net cash (used in) provided by investing activities |
|
(4,402) |
|
|
22,424 |
|
Cash Flows from Financing Activities |
|
|
|
|||
Proceeds from long-term debt |
|
47,500 |
|
|
20,000 |
|
Long-term debt payments |
|
(29,000) |
|
|
(46,636) |
|
Purchase of common stock at market prices |
|
(3,461) |
|
|
(4,662) |
|
Net proceeds from issuance of common stock |
|
— |
|
|
910 |
|
Net cash provided by (used in) financing activities |
|
15,039 |
|
|
(30,388) |
|
Effect of exchange rate changes on cash |
|
(159) |
|
|
(134) |
|
Net increase (decrease) in cash and cash equivalents |
|
2,724 |
|
|
(11,323) |
|
Cash and cash equivalents at beginning of year |
|
12,849 |
|
|
32,054 |
|
Cash and cash equivalents at end of period |
$ |
15,573 |
|
$ |
20,731 |
|
Gibraltar Industries, INC. |
|||||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
|||||||||||||||||||||
(in thousands, except per share data) |
|||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||
|
|
Three Months Ended
|
|||||||||||||||||||
|
|
As
|
|
Restructuring
|
Senior
|
|
Acquisition
|
Portfolio
|
|
Adjusted
|
|||||||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Renewables |
|
$ |
78,783 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
78,783 |
|||
Residential |
|
|
179,485 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
179,485 |
|||
Agtech |
|
|
42,428 |
|
|
— |
|
|
— |
|
|
— |
|
|
(1,823) |
|
|
40,605 |
|||
Infrastructure |
|
|
17,169 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
17,169 |
|||
Consolidated sales |
|
|
317,865 |
|
|
— |
|
|
— |
|
|
— |
|
|
(1,823) |
|
|
316,042 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Renewables |
|
|
(6,984) |
|
|
2,526 |
|
|
(209) |
|
|
390 |
|
|
— |
|
|
(4,277) |
|||
Residential |
|
|
33,435 |
|
|
3 |
|
|
284 |
|
|
— |
|
|
— |
|
|
33,722 |
|||
Agtech |
|
|
31 |
|
|
(9) |
|
|
— |
|
|
— |
|
|
2,525 |
|
|
2,547 |
|||
Infrastructure |
|
|
1,181 |
|
|
(63) |
|
|
— |
|
|
— |
|
|
— |
|
|
1,118 |
|||
Segments Income |
|
|
27,663 |
|
|
2,457 |
|
|
75 |
|
|
390 |
|
|
2,525 |
|
|
33,110 |
|||
Unallocated corporate expense |
|
|
(6,468) |
|
|
20 |
|
|
255 |
|
|
7 |
|
|
— |
|
|
(6,186) |
|||
Consolidated income from operations |
|
|
21,195 |
|
|
2,477 |
|
|
330 |
|
|
397 |
|
|
2,525 |
|
|
26,924 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest expense |
|
|
485 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
485 |
|||
Other expense |
|
|
153 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
153 |
|||
Income before income taxes |
|
|
20,557 |
|
|
2,477 |
|
|
330 |
|
|
397 |
|
|
2,525 |
|
|
26,286 |
|||
Provision for income taxes |
|
|
5,101 |
|
|
622 |
|
|
83 |
|
|
100 |
|
|
634 |
|
|
6,540 |
|||
Income from continuing operations |
|
$ |
15,456 |
|
$ |
1,855 |
|
$ |
247 |
|
$ |
297 |
|
$ |
1,891 |
|
$ |
19,746 |
|||
Income from continuing operations per share - diluted |
|
$ |
0.47 |
|
$ |
0.05 |
|
$ |
0.01 |
|
$ |
0.01 |
|
$ |
0.06 |
|
$ |
0.60 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating margin |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Renewables |
|
|
(8.9) % |
|
|
3.2 % |
|
|
(0.3) % |
|
|
0.5 % |
|
|
— % |
|
|
(5.4) % |
|||
Residential |
|
|
18.6 % |
|
|
— % |
|
|
0.2 % |
|
|
— % |
|
|
— % |
|
|
18.8 % |
|||
Agtech |
|
|
0.1 % |
|
|
— % |
|
|
— % |
|
|
— % |
|
|
6.0 % |
|
|
6.3 % |
|||
Infrastructure |
|
|
6.9 % |
|
|
(0.4) % |
|
|
— % |
|
|
— % |
|
|
— % |
|
|
6.5 % |
|||
Segments Margin |
|
|
8.7 % |
|
|
0.8 % |
|
|
— % |
|
|
0.1 % |
|
|
0.8 % |
|
|
10.5 % |
|||
Consolidated |
|
|
6.7 % |
|
|
0.8 % |
|
|
0.1 % |
|
|
0.1 % |
|
|
0.8 % |
|
|
8.5 % |
|||
Gibraltar Industries, INC. |
|||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
|||||||||||||||||||
(in thousands, except per share data) |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
|
|
Three Months Ended
|
|||||||||||||||||
|
|
As Reported
|
|
Restructuring
|
|
Acquisition
|
|
Adjusted
|
|
Portfolio
|
|
Adjusted
|
|||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Renewables |
|
$ |
85,512 |
|
$ |
— |
|
$ |
— |
|
$ |
85,512 |
|
$ |
— |
|
$ |
85,512 |
|
Residential |
|
|
140,217 |
|
|
— |
|
|
— |
|
|
140,217 |
|
|
— |
|
|
140,217 |
|
Agtech |
|
|
46,739 |
|
|
— |
|
|
— |
|
|
46,739 |
|
|
(4,973) |
|
|
41,766 |
|
Infrastructure |
|
|
15,124 |
|
|
— |
|
|
— |
|
|
15,124 |
|
|
— |
|
|
15,124 |
|
Consolidated sales |
|
|
287,592 |
|
|
— |
|
|
— |
|
|
287,592 |
|
|
(4,973) |
|
|
282,619 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Renewables |
|
|
(521) |
|
|
4,971 |
|
|
1,900 |
|
|
6,350 |
|
|
— |
|
|
6,350 |
|
Residential |
|
|
22,934 |
|
|
65 |
|
|
— |
|
|
22,999 |
|
|
— |
|
|
22,999 |
|
Agtech |
|
|
929 |
|
|
204 |
|
|
— |
|
|
1,133 |
|
|
836 |
|
|
1,969 |
|
Infrastructure |
|
|
2,037 |
|
|
— |
|
|
— |
|
|
2,037 |
|
|
— |
|
|
2,037 |
|
Segments Income |
|
|
25,379 |
|
|
5,240 |
|
|
1,900 |
|
|
32,519 |
|
|
836 |
|
|
33,355 |
|
Unallocated corporate expense |
|
|
(12,564) |
|
|
1,289 |
|
|
883 |
|
|
(10,392) |
|
|
— |
|
|
(10,392) |
|
Consolidated income from operations |
|
|
12,815 |
|
|
6,529 |
|
|
2,783 |
|
|
22,127 |
|
|
836 |
|
|
22,963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest expense |
|
|
444 |
|
|
— |
|
|
— |
|
|
444 |
|
|
— |
|
|
444 |
|
Other expense |
|
|
315 |
|
|
— |
|
|
— |
|
|
315 |
|
|
— |
|
|
315 |
|
Income before income taxes |
|
|
12,056 |
|
|
6,529 |
|
|
2,783 |
|
|
21,368 |
|
|
836 |
|
|
22,204 |
|
Provision for income taxes |
|
|
1,560 |
|
|
1,679 |
|
|
707 |
|
|
3,946 |
|
|
221 |
|
|
4,167 |
|
Income from continuing operations |
|
$ |
10,496 |
|
$ |
4,850 |
|
$ |
2,076 |
|
$ |
17,422 |
|
$ |
615 |
|
$ |
18,037 |
|
Income from continuing operations per share - diluted |
|
$ |
0.32 |
|
$ |
0.15 |
|
$ |
0.06 |
|
$ |
0.53 |
|
$ |
0.01 |
|
$ |
0.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Operating margin |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Renewables |
|
|
(0.6) % |
|
|
5.8 % |
|
|
2.2 % |
|
|
7.4 % |
|
|
— % |
|
|
7.4 % |
|
Residential |
|
|
16.4 % |
|
|
— % |
|
|
— % |
|
|
16.4 % |
|
|
— % |
|
|
16.4 % |
|
Agtech |
|
|
2.0 % |
|
|
0.4 % |
|
|
— % |
|
|
2.4 % |
|
|
2.3 % |
|
|
4.7 % |
|
Infrastructure |
|
|
13.5 % |
|
|
— % |
|
|
— % |
|
|
13.5 % |
|
|
— % |
|
|
13.5 % |
|
Segments Margin |
|
|
8.8 % |
|
|
1.8 % |
|
|
0.7 % |
|
|
11.3 % |
|
|
0.5 % |
|
|
11.8 % |
|
Consolidated |
|
|
4.5 % |
|
|
2.2 % |
|
|
1.0 % |
|
|
7.7 % |
|
|
0.4 % |
|
|
8.1 % |
|
*Recast to exclude processing equipment business which was reclassified as held for sale as of March 31, 2022. |
|||||||||||||||||||
Gibraltar Industries, INC. |
|||||||||||||||||||
Reconciliation of Adjusted Financial Measures |
|||||||||||||||||||
(in thousands, except per share data) |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
|
Twelve Months Ended December 31, 2021 |
||||||||||||||||||
|
|
As Reported
|
|
Restructuring
|
|
Acquisition
|
|
Adjusted
|
|
Portfolio
|
|
Adjusted
|
|||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Renewables |
|
$ |
432,096 |
|
$ |
— |
|
$ |
— |
|
$ |
432,096 |
|
$ |
— |
|
$ |
432,096 |
|
Residential |
|
|
635,505 |
|
|
— |
|
|
— |
|
|
635,505 |
|
|
— |
|
|
635,505 |
|
Agtech |
|
|
199,161 |
|
|
— |
|
|
— |
|
|
199,161 |
|
|
(20,328) |
|
|
178,833 |
|
Infrastructure |
|
|
73,021 |
|
|
— |
|
|
— |
|
|
73,021 |
|
|
— |
|
|
73,021 |
|
Consolidated sales |
|
|
1,339,783 |
|
|
— |
|
|
— |
|
|
1,339,783 |
|
|
(20,328) |
|
|
1,319,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Renewables |
|
|
20,158 |
|
|
5,962 |
|
|
8,610 |
|
|
34,730 |
|
|
— |
|
|
34,730 |
|
Residential |
|
|
105,821 |
|
|
393 |
|
|
— |
|
|
106,214 |
|
|
— |
|
|
106,214 |
|
Agtech |
|
|
(931) |
|
|
9,987 |
|
|
— |
|
|
9,056 |
|
|
3,539 |
|
|
12,595 |
|
Infrastructure |
|
|
8,911 |
|
|
26 |
|
|
— |
|
|
8,937 |
|
|
— |
|
|
8,937 |
|
Segments Income |
|
|
133,959 |
|
|
16,368 |
|
|
8,610 |
|
|
158,937 |
|
|
3,539 |
|
|
162,476 |
|
Unallocated corporate expense |
|
|
(36,971) |
|
|
145 |
|
|
2,282 |
|
|
(34,544) |
|
|
— |
|
|
(34,544) |
|
Consolidated income from operations |
|
|
96,988 |
|
|
16,513 |
|
|
10,892 |
|
|
124,393 |
|
|
3,539 |
|
|
127,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest expense |
|
|
1,639 |
|
|
— |
|
|
— |
|
|
1,639 |
|
|
— |
|
|
1,639 |
|
Other expense |
|
|
(4,213) |
|
|
— |
|
|
4,747 |
|
|
534 |
|
|
— |
|
|
534 |
|
Income before income taxes |
|
|
99,562 |
|
|
16,513 |
|
|
6,145 |
|
|
122,220 |
|
|
3,539 |
|
|
125,759 |
|
Provision for income taxes |
|
|
25,046 |
|
|
4,150 |
|
|
1,059 |
|
|
30,255 |
|
|
926 |
|
|
31,181 |
|
Income from continuing operations |
|
$ |
74,516 |
|
$ |
12,363 |
|
$ |
5,086 |
|
$ |
91,965 |
|
$ |
2,613 |
|
$ |
94,578 |
|
Income from continuing operations per share - diluted |
|
$ |
2.25 |
|
$ |
0.38 |
|
$ |
0.15 |
|
$ |
2.78 |
|
$ |
0.08 |
|
$ |
2.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Operating margin |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Renewables |
|
|
4.7 % |
|
|
1.4 % |
|
|
2.0 % |
|
|
8.0 % |
|
|
— % |
|
|
8.0 % |
|
Residential |
|
|
16.7 % |
|
|
0.1 % |
|
|
— % |
|
|
16.7 % |
|
|
— % |
|
|
16.7 % |
|
Agtech |
|
|
(0.5) % |
|
|
5.0 % |
|
|
— % |
|
|
4.5 % |
|
|
2.5 % |
|
|
7.0 % |
|
Infrastructure |
|
|
12.2 % |
|
|
— % |
|
|
— % |
|
|
12.2 % |
|
|
— % |
|
|
12.2 % |
|
Segments Margin |
|
|
10.0 % |
|
|
1.2 % |
|
|
0.6 % |
|
|
11.9 % |
|
|
0.4 % |
|
|
12.3 % |
|
Consolidated |
|
|
7.2 % |
|
|
1.2 % |
|
|
0.7 % |
|
|
9.3 % |
|
|
0.4 % |
|
|
9.7 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
*Recast to exclude processing equipment business which was reclassified as held for sale as of March 31, 2022. |
|||||||||||||||||||
Gibraltar Industries, INC. |
||||||||||||||||
Reconciliation of Income From Continuing Operations to Adjusted EBITDA |
||||||||||||||||
(in thousands) |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
|
Three Months Ended
|
||||||||||||||
|
|
Consolidated |
|
Renewables |
|
Residential |
|
Agtech |
|
Infrastructure |
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Sales |
|
$ |
317,865 |
|
$ |
78,783 |
|
$ |
179,485 |
|
$ |
42,428 |
|
$ |
17,169 |
|
Less: Processing Revenues* |
|
|
(1,823) |
|
|
— |
|
|
— |
|
|
(1,823) |
|
|
— |
|
Adjusted Net Sales |
|
$ |
316,042 |
|
$ |
78,783 |
|
$ |
179,485 |
|
$ |
40,605 |
|
$ |
17,169 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Income From Continuing Operations |
|
|
15,456 |
|
|
|
|
|
|
|
|
|||||
Provision for Income Taxes |
|
|
5,101 |
|
|
|
|
|
|
|
|
|||||
Interest Expense |
|
|
485 |
|
|
|
|
|
|
|
|
|||||
Other Expense |
|
|
153 |
|
|
|
|
|
|
|
|
|||||
Operating Profit |
|
|
21,195 |
|
|
(6,984) |
|
|
33,435 |
|
|
31 |
|
|
1,181 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted Measures** |
|
|
5,729 |
|
|
2,707 |
|
|
287 |
|
|
2,516 |
|
|
(63) |
|
Adjusted Operating Profit |
|
|
26,924 |
|
|
(4,277) |
|
|
33,722 |
|
|
2,547 |
|
|
1,118 |
|
Adjusted Operating Margin |
|
|
8.5 % |
|
|
(5.4) % |
|
|
18.8 % |
|
|
6.3 % |
|
|
6.5 % |
|
Adjusted Other Expense |
|
|
153 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Depreciation & Amortization |
|
|
6,336 |
|
|
2,143 |
|
|
2,053 |
|
|
1,319 |
|
|
783 |
|
Less: Held for Sale Depreciation & Amortization |
|
|
(332) |
|
|
— |
|
|
— |
|
|
(332) |
|
|
— |
|
Adjusted Depreciation & Amortization |
|
|
6,004 |
|
|
2,143 |
|
|
2,053 |
|
|
987 |
|
|
783 |
|
Stock Compensation Expense |
|
|
1,352 |
|
|
253 |
|
|
191 |
|
|
70 |
|
|
33 |
|
Less: Senior Leadership Transition Related Stock Compensation Recovery |
|
|
155 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Adjusted Stock Compensation Expense |
|
|
1,507 |
|
|
253 |
|
|
191 |
|
|
70 |
|
|
33 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA |
|
|
34,282 |
|
|
(1,881) |
|
|
35,966 |
|
|
3,604 |
|
|
1,934 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA Margin |
|
|
10.8 % |
|
|
(2.4) % |
|
|
20.0 % |
|
|
8.9 % |
|
|
11.3 % |
|
*To remove revenues of processing equipment business classified as held for sale |
||||||||||||||||
** Adjusted Measures details are presented on the corresponding Reconciliation of Adjusted Financial Measures |
||||||||||||||||
Gibraltar Industries, INC. |
||||||||||||||||
Reconciliation of Income From Continuing Operations to Adjusted EBITDA |
||||||||||||||||
(in thousands) |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
|
Three Months Ended
|
||||||||||||||
|
|
Consolidated |
|
Renewables |
|
Residential |
|
Agtech |
|
Infrastructure |
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Sales |
|
$ |
287,592 |
|
$ |
85,512 |
|
$ |
140,217 |
|
$ |
46,739 |
|
$ |
15,124 |
|
Less: Processing Revenues* |
|
|
(4,973) |
|
|
— |
|
|
— |
|
|
(4,973) |
|
|
— |
|
Adjusted Net Sales |
|
$ |
282,619 |
|
$ |
85,512 |
|
$ |
140,217 |
|
$ |
41,766 |
|
$ |
15,124 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Income From Continuing Operations |
|
|
10,496 |
|
|
|
|
|
|
|
|
|||||
Provision for Income Taxes |
|
|
1,560 |
|
|
|
|
|
|
|
|
|||||
Interest Expense |
|
|
444 |
|
|
|
|
|
|
|
|
|||||
Other Expense |
|
|
315 |
|
|
|
|
|
|
|
|
|||||
Operating Profit |
|
|
12,815 |
|
|
(521) |
|
|
22,934 |
|
|
929 |
|
|
2,037 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted Measures** |
|
|
10,148 |
|
|
6,871 |
|
|
65 |
|
|
1,040 |
|
|
— |
|
Adjusted Operating Profit |
|
|
22,963 |
|
|
6,350 |
|
|
22,999 |
|
|
1,969 |
|
|
2,037 |
|
Adjusted Operating Margin |
|
|
8.1 % |
|
|
7.4 % |
|
|
16.4 % |
|
|
4.7 % |
|
|
13.5 % |
|
Adjusted Other Expense |
|
|
315 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Depreciation & Amortization |
|
|
7,974 |
|
|
3,591 |
|
|
2,215 |
|
|
1,348 |
|
|
768 |
|
Less: Held for Sale Depreciation & Amortization |
|
|
(330) |
|
|
— |
|
|
— |
|
|
(330) |
|
|
— |
|
Less: Acquisition-Related Amortization |
|
|
(1,575) |
|
|
(1,575) |
|
|
— |
|
|
— |
|
|
— |
|
Adjusted Depreciation & Amortization |
|
|
6,069 |
|
|
2,016 |
|
|
2,215 |
|
|
1,018 |
|
|
768 |
|
Stock Compensation Expense |
|
|
2,368 |
|
|
154 |
|
|
220 |
|
|
151 |
|
|
28 |
|
Less: Senior Leadership Transition Related Stock Compensation Expense |
|
|
(504) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Adjusted Stock Compensation Expense |
|
|
1,864 |
|
|
154 |
|
|
220 |
|
|
151 |
|
|
28 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA |
|
|
30,581 |
|
|
8,520 |
|
|
25,434 |
|
|
3,138 |
|
|
2,833 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA Margin |
|
|
10.8 % |
|
|
10.0 % |
|
|
18.1 % |
|
|
7.5 % |
|
|
18.7 % |
|
*To remove revenues of processing equipment business classified as held for sale |
||||||||||||||||
** Adjusted Measures details are presented on the corresponding Reconciliation of Adjusted Financial Measures |
||||||||||||||||
Gibraltar Industries, INC. |
||||||||||||||||
Reconciliation of Income From Continuing Operations to Adjusted EBITDA |
||||||||||||||||
(in thousands) |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
|
Twelve Months Ended December 31, 2021 |
||||||||||||||
|
|
Consolidated |
|
Renewables |
|
Residential |
|
Agtech |
|
Infrastructure |
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Sales |
|
$ |
1,339,783 |
|
$ |
432,096 |
|
$ |
635,505 |
|
$ |
199,161 |
|
$ |
73,021 |
|
Less: Processing Revenues* |
|
|
(20,328) |
|
|
— |
|
|
— |
|
|
(20,328) |
|
|
— |
|
Adjusted Net Sales |
|
$ |
1,319,455 |
|
$ |
432,096 |
|
$ |
635,505 |
|
$ |
178,833 |
|
$ |
73,021 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Income From Continuing Operations |
|
|
74,516 |
|
|
|
|
|
|
|
|
|||||
Provision for Income Taxes |
|
|
25,046 |
|
|
|
|
|
|
|
|
|||||
Interest Expense |
|
|
1,639 |
|
|
|
|
|
|
|
|
|||||
Other Income |
|
|
(4,213) |
|
|
|
|
|
|
|
|
|||||
Operating Profit |
|
|
96,988 |
|
|
20,158 |
|
|
105,821 |
|
|
(931) |
|
|
8,911 |
|
Adjusted Measures** |
|
|
30,944 |
|
|
14,572 |
|
|
393 |
|
|
13,526 |
|
|
26 |
|
Adjusted Operating Profit |
|
|
127,932 |
|
|
34,730 |
|
|
106,214 |
|
|
12,595 |
|
|
8,937 |
|
Adjusted Operating Margin |
|
|
9.7 % |
|
|
8.0 % |
|
|
16.7 % |
|
|
7.0 % |
|
|
12.2 % |
|
Adjusted Other Income |
|
|
534 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Depreciation & Amortization |
|
|
31,966 |
|
|
14,682 |
|
|
8,694 |
|
|
5,279 |
|
|
3,092 |
|
Less: Held for Sale Depreciation & Amortization |
|
|
(1,324) |
|
|
— |
|
|
— |
|
|
(1,324) |
|
|
— |
|
Less: Acquisition-Related Amortization |
|
|
(6,273) |
|
|
(6,273) |
|
|
— |
|
|
— |
|
|
— |
|
Adjusted Depreciation & Amortization |
|
|
24,369 |
|
|
8,409 |
|
|
8,694 |
|
|
3,955 |
|
|
3,092 |
|
Stock Compensation Expense |
|
|
8,652 |
|
|
772 |
|
|
990 |
|
|
635 |
|
|
104 |
|
Less: Senior Leadership Transition Related Stock Compensation Expense |
|
|
(757) |
|
|
— |
|
|
— |
|
|
(36) |
|
|
— |
|
Adjusted Stock Compensation Expense |
|
|
7,895 |
|
|
772 |
|
|
990 |
|
|
599 |
|
|
104 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA |
|
|
159,662 |
|
|
43,911 |
|
|
115,898 |
|
|
17,149 |
|
|
12,133 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA Margin |
|
|
12.1 % |
|
|
10.2 % |
|
|
18.2 % |
|
|
9.6 % |
|
|
16.6 % |
|
*To remove revenues of processing equipment business classified as held for sale |
||||||||||||||||
** Adjusted Measures details are presented on the corresponding Reconciliation of Adjusted Financial Measures |
||||||||||||||||
