Tennessee | 001-11595 | 62-0873631 | ||||||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||||
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||||
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||||
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock | ASTE | The Nasdaq Stock Market LLC |
99.1 | ||||||||
104 | Cover Page Interactive Data File embedded within the Inline XBRL document |
Astec Industries, Inc. | ||||||||
Date: November 2, 2022 |
By: | /s/ Rebecca A. Weyenberg | ||||||
Rebecca A. Weyenberg | ||||||||
Chief Financial Officer |
![]() |
NEWS RELEASE |
GAAP | Adjusted | |||||||||||||||||||||||||||||||||||||
(in millions, except per share and percentage data) | 3Q 2022 | 3Q 2021 (a) |
Change | 3Q 2022 | 3Q 2021 (a) |
Change | ||||||||||||||||||||||||||||||||
Net sales | $ | 315.2 | $ | 266.9 | 18.1 | % | ||||||||||||||||||||||||||||||||
Domestic sales | 249.4 | 201.8 | 23.6 | % | ||||||||||||||||||||||||||||||||||
International sales | 65.8 | 65.1 | 1.1 | % | ||||||||||||||||||||||||||||||||||
Backlog | 969.0 | 620.5 | 56.2 | % | ||||||||||||||||||||||||||||||||||
Domestic backlog | 812.7 | 508.6 | 59.8 | % | ||||||||||||||||||||||||||||||||||
International backlog | 156.3 | 111.9 | 39.7 | % | ||||||||||||||||||||||||||||||||||
Income from operations | 1.8 | 6.3 | (71.4) | % | 9.4 | 9.0 | 4.4 | % | ||||||||||||||||||||||||||||||
Operating margin | 0.6 | % | 2.4 | % | (180 | bps) | 3.0 | % | 3.4 | % | (40 | bps) | ||||||||||||||||||||||||||
Effective tax rate | 58.3 | % | (47.5) | % | 10,580 | bps | 28.4 | % | (26.1) | % | 5,450 | bps | ||||||||||||||||||||||||||
Net income attributable to controlling interest | 0.7 | 9.0 | (92.2) | % | 6.5 | 11.1 | (41.4) | % | ||||||||||||||||||||||||||||||
Diluted EPS | 0.03 | 0.39 | (92.3) | % | 0.28 | 0.48 | (41.7) | % | ||||||||||||||||||||||||||||||
Adjusted EBITDA | 16.6 | 16.4 | 0.2 | |||||||||||||||||||||||||||||||||||
Adjusted EBITDA margin | 5.3 | % | 6.1 | % | (80 | bps) | ||||||||||||||||||||||||||||||||
(a) Certain prior period amounts have been revised to correct immaterial errors. See accompanying financial statement for additional details. |
![]() |
NEWS RELEASE |
![]() |
NEWS RELEASE |
![]() |
NEWS RELEASE |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2022 | 2021 (a) |
2022 | 2021 (a) |
|||||||||||||||||||||||
Net sales | $ | 315.2 | $ | 266.9 | $ | 924.6 | $ | 828.9 | ||||||||||||||||||
Cost of sales | 249.8 | 205.0 | 732.5 | 632.7 | ||||||||||||||||||||||
Gross profit | 65.4 | 61.9 | 192.1 | 196.2 | ||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||
Selling, general and administrative expenses | 55.0 | 48.6 | 161.4 | 148.3 | ||||||||||||||||||||||
Research and development expenses | 8.5 | 6.7 | 23.0 | 20.0 | ||||||||||||||||||||||
Restructuring, impairment and other asset charges, net | 0.1 | 0.3 | 4.5 | 1.8 | ||||||||||||||||||||||
Total operating expenses | 63.6 | 55.6 | 188.9 | 170.1 | ||||||||||||||||||||||
Income from operations | 1.8 | 6.3 | 3.2 | 26.1 | ||||||||||||||||||||||
Other income: | ||||||||||||||||||||||||||
Interest expense | (0.6) | (0.2) | (1.6) | (0.6) | ||||||||||||||||||||||
Other expenses, net | — | — | (0.1) | 0.3 | ||||||||||||||||||||||
Income from operations before income taxes | 1.2 | 6.1 | 1.5 | 25.8 | ||||||||||||||||||||||
Income tax provision (benefit) | 0.7 | (2.9) | 0.8 | — | ||||||||||||||||||||||
Net income | 0.5 | 9.0 | 0.7 | 25.8 | ||||||||||||||||||||||
Net loss attributable to noncontrolling interest | 0.2 | — | 0.2 | — | ||||||||||||||||||||||
Net income attributable to controlling interest | $ | 0.7 | $ | 9.0 | $ | 0.9 | $ | 25.8 | ||||||||||||||||||
Earnings per common share | ||||||||||||||||||||||||||
Basic | $ | 0.03 | $ | 0.40 | $ | 0.04 | $ | 1.14 | ||||||||||||||||||
Diluted | 0.03 | 0.39 | 0.04 | 1.13 | ||||||||||||||||||||||
Weighted average shares outstanding | ||||||||||||||||||||||||||
Basic | 22,837 | 22,761 | 22,824 | 22,713 | ||||||||||||||||||||||
Diluted | 22,916 | 22,914 | 22,932 | 22,923 | ||||||||||||||||||||||
(a) Certain prior period amounts have been revised to correct immaterial errors related to the overstatement of work-in-process inventory and an overstatement of "Net sales" and Cost of sales" as a result of over-time revenue recognition calculation errors. These errors caused the overstatement of "Net sales" by $0.1 million and $0.5 million in the three and nine month periods ended September 30, 2021, respectively, and the net understatement of "Cost of sales" by $0.3 million and $1.1 million in the three and nine months periods ended September 30, 2021, respectively. | ||||||||||||||||||||||||||
![]() |
NEWS RELEASE |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
Infrastructure Solutions | Materials Solutions | Corporate and Other | Total | Infrastructure Solutions | Materials Solutions | Corporate and Other | Total | |||||||||||||||||||||||||||||||||||||||||||
2022 Net sales | $ | 201.9 | $ | 111.8 | $ | 1.5 | $ | 315.2 | $ | 609.0 | $ | 312.9 | $ | 2.7 | $ | 924.6 | ||||||||||||||||||||||||||||||||||
2021 Net sales (a) |
174.5 | 92.4 | — | 266.9 | 555.8 | 273.1 | — | 828.9 | ||||||||||||||||||||||||||||||||||||||||||
Change $ | 27.4 | 19.4 | 1.5 | 48.3 | 53.2 | 39.8 | 2.7 | 95.7 | ||||||||||||||||||||||||||||||||||||||||||
Change % | 15.7 | % | 21.0 | % | — | % | 18.1 | % | 9.6 | % | 14.6 | % | — | % | 11.5 | % | ||||||||||||||||||||||||||||||||||
2022 Gross profit | 41.1 | 24.1 | 0.2 | 65.4 | 121.4 | 69.9 | 0.8 | 192.1 | ||||||||||||||||||||||||||||||||||||||||||
2022 Gross profit % | 20.4 | % | 21.6 | % | 13.3 | % | 20.7 | % | 19.9 | % | 22.3 | % | 29.6 | % | 20.8 | % | ||||||||||||||||||||||||||||||||||
2021 Gross profit (a) |
39.2 | 22.7 | — | 61.9 | 126.2 | 70.0 | — | 196.2 | ||||||||||||||||||||||||||||||||||||||||||
2021 Gross profit % (a) |
22.5 | % | 24.6 | % | — | % | 23.2 | % | 22.7 | % | 25.6 | % | — | % | 23.7 | % | ||||||||||||||||||||||||||||||||||
Change $ | 1.9 | 1.4 | 0.2 | 3.5 | (4.8) | (0.1) | 0.8 | (4.1) | ||||||||||||||||||||||||||||||||||||||||||
2022 Adjusted EBITDA | 17.6 | 13.1 | (14.2) | 16.5 | 49.9 | 34.8 | (36.3) | 48.4 | ||||||||||||||||||||||||||||||||||||||||||
2021 Adjusted EBITDA (a) |
18.3 | 10.7 | (12.9) | 16.1 | 61.0 | 36.3 | (39.8) | 57.5 | ||||||||||||||||||||||||||||||||||||||||||
Change $ | (0.7) | 2.4 | (1.3) | 0.4 | (11.1) | (1.5) | 3.5 | (9.1) | ||||||||||||||||||||||||||||||||||||||||||
Change % | (3.8) | % | 22.4 | % | (10.1) | % | 2.5 | % | (18.2) | % | (4.1) | % | 8.8 | % | (15.8) | % | ||||||||||||||||||||||||||||||||||
(a) Certain prior period amounts have been revised to correct immaterial errors related to the overstatement of work-in-process inventory and an overstatement of "Net sales" and Cost of sales" as a result of over-time revenue recognition calculation errors. These errors caused the overstatement of "Net sales" by $0.1 million and $0.5 million in the three and nine month periods ended September 30, 2021, respectively, and the net understatement of "Cost of sales" by $0.3 million and $1.1 million in the three and nine months periods ended September 30, 2021, respectively. |
![]() |
NEWS RELEASE |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
2022 | 2021 (a) |
Change $ | 2022 | 2021 (a) |
Change $ | |||||||||||||||||||||||||||||||||
Segment Operating Adjusted EBITDA | $ | 16.5 | $ | 16.1 | $ | 0.4 | $ | 48.4 | $ | 57.5 | $ | (9.1) | ||||||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||||||||
Transformation program | (7.0) | (2.4) | (4.6) | (18.7) | (7.7) | (11.0) | ||||||||||||||||||||||||||||||||
Facility closures and reduction in force | (0.1) | (0.5) | 0.4 | (1.5) | (2.1) | 0.6 | ||||||||||||||||||||||||||||||||
Asset impairment | (0.4) | — | (0.4) | (3.4) | (0.2) | (3.2) | ||||||||||||||||||||||||||||||||
Gain on sale of property and equipment, net | 0.4 | 0.2 | 0.2 | 0.4 | 0.5 | (0.1) | ||||||||||||||||||||||||||||||||
Transaction costs | (0.5) | — | (0.5) | (1.9) | — | (1.9) | ||||||||||||||||||||||||||||||||
Interest expense, net | (0.3) | (0.1) | (0.2) | (0.9) | (0.2) | (0.7) | ||||||||||||||||||||||||||||||||
Depreciation and amortization | (7.3) | (7.5) | 0.2 | (20.9) | (22.6) | 1.7 | ||||||||||||||||||||||||||||||||
Income tax (provision) benefit | (0.7) | 2.9 | (3.6) | (0.8) | — | (0.8) | ||||||||||||||||||||||||||||||||
(Elimination) recapture of intercompany profit | (0.1) | 0.3 | (0.4) | — | 0.6 | (0.6) | ||||||||||||||||||||||||||||||||
Net loss attributable to noncontrolling interest | 0.2 | — | 0.2 | 0.2 | — | 0.2 | ||||||||||||||||||||||||||||||||
Net income attributable to controlling interest | $ | 0.7 | $ | 9.0 | $ | (8.3) | $ | 0.9 | $ | 25.8 | $ | (24.9) | ||||||||||||||||||||||||||
(a) Certain prior period amounts have been revised to correct immaterial errors related to the overstatement of work-in-process inventory and an overstatement of "Net sales" and Cost of sales" as a result of over-time revenue recognition calculation errors. These errors caused the overstatement of "Net sales" by $0.1 million and $0.5 million in the three and nine month periods ended September 30, 2021, respectively, and the net understatement of "Cost of sales" by $0.3 million and $1.1 million in the three and nine months periods ended September 30, 2021, respectively. |
![]() |
NEWS RELEASE |
September 30, 2022 | December 31, 2021 (a) |
||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash, cash equivalents and restricted cash | $ | 20.8 | $ | 134.4 | |||||||
Investments | 4.2 | 8.6 | |||||||||
Trade receivables and contract assets, net | 160.6 | 141.7 | |||||||||
Inventories, net | 396.4 | 298.7 | |||||||||
Other current assets, net | 67.6 | 52.6 | |||||||||
Total current assets | 649.6 | 636.0 | |||||||||
Property, plant and equipment, net | 163.8 | 171.7 | |||||||||
Other long-term assets | 131.2 | 98.1 | |||||||||
Total assets | $ | 944.6 | $ | 905.8 | |||||||
Liabilities | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 105.3 | $ | 82.2 | |||||||
Customer deposits | 79.3 | 60.2 | |||||||||
Other current liabilities | 99.3 | 80.9 | |||||||||
Total current liabilities | 283.9 | 223.3 | |||||||||
Long-term debt | 1.3 | 0.2 | |||||||||
Other long-term liabilities | 31.3 | 31.0 | |||||||||
Total equity | 628.1 | 651.3 | |||||||||
Total liabilities and equity | $ | 944.6 | $ | 905.8 | |||||||
(a) Certain prior period amounts have been revised to correct immaterial errors related to the overstatement of contract assets of $2.4 million, work-in-process inventory of $4.3 million, accounts payable of $1.3 million, other current liabilities of $0.7 million, equity of $3.5 million and the understatement of other current assets of $1.0 million and other long-term assets of $0.2 million. |
![]() |
NEWS RELEASE |
Nine Months Ended September 30, | |||||||||||
2022 | 2021 (a) |
||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 0.7 | $ | 25.8 | |||||||
Adjustments to reconcile net income to net cash (used in) provided by operating activities: | |||||||||||
Depreciation and amortization | 20.9 | 22.6 | |||||||||
Provision for credit losses | 0.9 | 0.6 | |||||||||
Provision for warranties | 9.3 | 8.5 | |||||||||
Deferred compensation (benefit) expense | (1.1) | — | |||||||||
Share-based compensation | 5.4 | 4.6 | |||||||||
Deferred tax (benefit) provision | (12.6) | 0.3 | |||||||||
Gain on disposition of property and equipment | (0.4) | (0.5) | |||||||||
Asset impairment charges, net | 3.4 | 0.2 | |||||||||
Distributions to deferred compensation programs' participants | (0.9) | (2.4) | |||||||||
Change in operating assets and liabilities, excluding the effects of acquisitions: | |||||||||||
Purchase of trading securities, net | (0.7) | (2.4) | |||||||||
Receivables and other contract assets | (25.0) | (30.2) | |||||||||
Inventories | (98.9) | (32.3) | |||||||||
Prepaid expenses | 0.9 | 0.2 | |||||||||
Other assets | (10.3) | (3.0) | |||||||||
Accounts payable | 25.3 | 26.6 | |||||||||
Accrued loss reserves | 0.3 | 0.1 | |||||||||
Accrued payroll and related expenses | 11.2 | 9.3 | |||||||||
Other accrued liabilities | 0.5 | 9.7 | |||||||||
Accrued product warranty | (8.6) | (8.3) | |||||||||
Customer deposits | 21.1 | 4.0 | |||||||||
Income taxes payable/prepaid | 1.8 | (6.1) | |||||||||
Net cash (used in) provided by operating activities | (56.8) | 27.3 | |||||||||
Cash flows from investing activities: | |||||||||||
Acquisitions, net of cash acquired | (17.8) | 0.1 | |||||||||
Price adjustment on prior sale of subsidiary | — | (1.1) | |||||||||
Expenditures for property and equipment | (27.6) | (10.9) | |||||||||
Proceeds from sale of property and equipment | 0.7 | 1.7 | |||||||||
Purchase of investments | (0.8) | (0.8) | |||||||||
Sale of investments | 0.5 | 1.8 | |||||||||
Net cash used in investing activities | (45.0) | (9.2) | |||||||||
(a) Certain prior period amounts have been revised to correct immaterial errors related to the overstatement of work-in-process inventory and an overstatement of "Net sales" and Cost of sales" as a result of over-time revenue recognition calculation errors. These errors caused the overstatement of "Net sales" by $0.1 million and $0.5 million in the three and nine month periods ended September 30, 2021, respectively, and the net understatement of "Cost of sales" by $0.3 million and $1.1 million in the three and nine months periods ended September 30, 2021, respectively. |
![]() |
NEWS RELEASE |
Nine Months Ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
Cash flows from financing activities: | |||||||||||
Payment of dividends | (8.3) | (7.5) | |||||||||
Proceeds from borrowings on credit facility and bank loans | 50.1 | 2.5 | |||||||||
Repayments of borrowings on credit facility and bank loans | (42.5) | (3.6) | |||||||||
Sale of Company stock by deferred compensation programs, net | 0.2 | 0.6 | |||||||||
Withholding tax paid upon vesting of share-based compensation awards | (1.8) | (3.4) | |||||||||
Repurchase of Company stock | (6.1) | — | |||||||||
Net cash used in financing activities | (8.4) | (11.4) | |||||||||
Effect of exchange rates on cash | (3.4) | (0.7) | |||||||||
(Decrease) increase in cash and cash equivalents and restricted cash | (113.6) | 6.0 | |||||||||
Cash and cash equivalents and restricted cash, beginning of period | 134.4 | 158.6 | |||||||||
Cash and cash equivalents and restricted cash, end of period | $ | 20.8 | $ | 164.6 |
![]() |
NEWS RELEASE |
3Q 2022 GAAP to Non-GAAP Reconciliation Table | |||||||||||||||||||||||||||||
As Reported (GAAP) | Restructuring, Impairment, and Other Charges, Net | Transformation Program | Transaction Costs | As Adjusted (Non-GAAP) | |||||||||||||||||||||||||
Consolidated | |||||||||||||||||||||||||||||
Net sales | $ | 315.2 | $ | — | $ | — | $ | — | $ | 315.2 | |||||||||||||||||||
Gross profit | 65.4 | — | — | — | 65.4 | ||||||||||||||||||||||||
Gross profit % | 20.7 | % | 20.7 | % | |||||||||||||||||||||||||
Selling, general and administrative expenses | 55.0 | — | (7.0) | (0.5) | 47.5 | ||||||||||||||||||||||||
Restructuring, impairment and other asset charges, net | 0.1 | (0.1) | — | — | — | ||||||||||||||||||||||||
Operating income | 1.8 | 0.1 | 7.0 | 0.5 | 9.4 | ||||||||||||||||||||||||
Income taxes | 0.7 | — | 1.7 | 0.1 | 2.5 | ||||||||||||||||||||||||
Net income attributable to controlling interest | 0.7 | 0.1 | 5.3 | 0.4 | 6.5 | ||||||||||||||||||||||||
Diluted EPS | 0.03 | — | 0.23 | 0.02 | 0.28 | ||||||||||||||||||||||||
Infrastructure Solutions | |||||||||||||||||||||||||||||
Net sales | 201.9 | — | — | — | 201.9 | ||||||||||||||||||||||||
Gross profit | 41.1 | — | — | — | 41.1 | ||||||||||||||||||||||||
Gross profit % | 20.4 | % | 20.4 | % | |||||||||||||||||||||||||
Materials Solutions | |||||||||||||||||||||||||||||
Net sales | 111.8 | — | — | — | 111.8 | ||||||||||||||||||||||||
Gross profit | 24.1 | — | — | — | 24.1 | ||||||||||||||||||||||||
Gross profit % | 21.6 | % | 21.6 | % |
![]() |
NEWS RELEASE |
3Q YTD 2022 GAAP to Non-GAAP Reconciliation Table | |||||||||||||||||||||||||||||
As Reported (GAAP) | Restructuring, Impairment, and Other Charges, Net | Transformation Program | Transaction Costs | As Adjusted (Non-GAAP) | |||||||||||||||||||||||||
Consolidated | |||||||||||||||||||||||||||||
Net sales | $ | 924.6 | $ | — | $ | — | $ | — | $ | 924.6 | |||||||||||||||||||
Gross profit | 192.1 | — | — | — | 192.1 | ||||||||||||||||||||||||
Gross profit % | 20.8 | % | 20.8 | % | |||||||||||||||||||||||||
Selling, general and administrative expenses | 161.4 | — | (18.7) | (1.9) | 140.8 | ||||||||||||||||||||||||
Restructuring, impairment and other asset charges, net | 4.5 | (4.5) | — | — | — | ||||||||||||||||||||||||
Operating income | 3.2 | 4.5 | 18.7 | 1.9 | 28.3 | ||||||||||||||||||||||||
Income taxes | 0.8 | 1.0 | 4.4 | 0.4 | 6.6 | ||||||||||||||||||||||||
Net income attributable to controlling interest | 0.9 | 3.5 | 14.3 | 1.5 | 20.2 | ||||||||||||||||||||||||
Diluted EPS | 0.04 | 0.15 | 0.62 | 0.07 | 0.88 | ||||||||||||||||||||||||
Infrastructure Solutions | |||||||||||||||||||||||||||||
Net sales | 609.0 | — | — | — | 609.0 | ||||||||||||||||||||||||
Gross profit | 121.4 | — | — | — | 121.4 | ||||||||||||||||||||||||
Gross profit % | 19.9 | % | 19.9 | % | |||||||||||||||||||||||||
Materials Solutions | |||||||||||||||||||||||||||||
Net sales | 312.9 | — | — | — | 312.9 | ||||||||||||||||||||||||
Gross profit | 69.9 | — | — | — | 69.9 | ||||||||||||||||||||||||
Gross profit % | 22.3 | % | 22.3 | % | |||||||||||||||||||||||||
![]() |
NEWS RELEASE |
3Q 2021 (a) GAAP to Non-GAAP Reconciliation Table | |||||||||||||||||||||||
As Reported (GAAP) | Restructuring, Impairment, and Other Charges, Net | Transformation Program | As Adjusted (Non-GAAP) | ||||||||||||||||||||
Consolidated | |||||||||||||||||||||||
Net sales | $ | 266.9 | $ | — | $ | — | $ | 266.9 | |||||||||||||||
Gross profit | 61.9 | — | — | 61.9 | |||||||||||||||||||
Gross profit % | 23.2 | % | 23.2 | % | |||||||||||||||||||
Selling, general and administrative expenses | 48.6 | — | (2.4) | 46.2 | |||||||||||||||||||
Restructuring, impairment and other asset charges, net | 0.3 | (0.3) | — | — | |||||||||||||||||||
Operating income | 6.3 | 0.3 | 2.4 | 9.0 | |||||||||||||||||||
Income taxes | (2.9) | 0.1 | 0.5 | (2.3) | |||||||||||||||||||
Net income attributable to controlling interest | 9.0 | 0.2 | 1.9 | 11.1 | |||||||||||||||||||
Diluted EPS | 0.39 | 0.01 | 0.08 | 0.48 | |||||||||||||||||||
Infrastructure Solutions | |||||||||||||||||||||||
Net sales | 174.5 | — | — | 174.5 | |||||||||||||||||||
Gross profit | 39.2 | — | — | 39.2 | |||||||||||||||||||
Gross profit % | 22.5 | % | 22.5 | % | |||||||||||||||||||
Materials Solutions | |||||||||||||||||||||||
Net sales | 92.4 | — | — | 92.4 | |||||||||||||||||||
Gross profit | 22.7 | — | — | 22.7 | |||||||||||||||||||
Gross profit % | 24.6 | % | 24.6 | % | |||||||||||||||||||
(a) Certain prior period amounts have been revised to correct immaterial errors related to the overstatement of work-in-process inventory and an overstatement of "Net sales" and Cost of sales" as a result of over-time revenue recognition calculation errors. These errors caused the overstatement of "Net sales" by $0.1 million and $0.5 million in the three and nine month periods ended September 30, 2021, respectively, and the net understatement of "Cost of sales" by $0.3 million and $1.1 million in the three and nine months periods ended September 30, 2021, respectively. |
![]() |
NEWS RELEASE |
3Q YTD 2021 (a) GAAP to Non-GAAP Reconciliation Table | |||||||||||||||||||||||
As Reported (GAAP) | Restructuring, Impairment, and Other Charges, Net | Transformation Program | As Adjusted (Non-GAAP) | ||||||||||||||||||||
Consolidated | |||||||||||||||||||||||
Net sales | $ | 828.9 | $ | — | $ | — | $ | 828.9 | |||||||||||||||
Gross profit | 196.2 | — | — | 196.2 | |||||||||||||||||||
Gross profit % | 23.7 | % | 23.7 | % | |||||||||||||||||||
Selling, general and administrative expenses | 200.6 | — | (7.7) | 192.9 | |||||||||||||||||||
Restructuring, impairment and other asset charges, net | 1.8 | (1.8) | — | — | |||||||||||||||||||
Operating income | 26.1 | 1.8 | 7.7 | 35.6 | |||||||||||||||||||
Income taxes | 0.0 | 0.4 | 1.8 | 2.2 | |||||||||||||||||||
Net income attributable to controlling interest | 25.8 | 1.4 | 5.9 | 33.1 | |||||||||||||||||||
Diluted EPS | 1.13 | 0.05 | 0.26 | 1.44 | |||||||||||||||||||
Infrastructure Solutions | |||||||||||||||||||||||
Net sales | 555.8 | — | — | 555.8 | |||||||||||||||||||
Gross profit | 126.2 | — | — | 126.2 | |||||||||||||||||||
Gross profit % | 22.7 | % | 22.7 | % | |||||||||||||||||||
Materials Solutions | |||||||||||||||||||||||
Net sales | 273.1 | — | — | 273.1 | |||||||||||||||||||
Gross profit | 70.0 | — | — | 70.0 | |||||||||||||||||||
Gross profit % | 25.6 | % | 25.6 | % | |||||||||||||||||||
(a) Certain prior period amounts have been revised to correct immaterial errors related to the overstatement of work-in-process inventory and an overstatement of "Net sales" and Cost of sales" as a result of over-time revenue recognition calculation errors. These errors caused the overstatement of "Net sales" by $0.1 million and $0.5 million in the three and nine month periods ended September 30, 2021, respectively, and the net understatement of "Cost of sales" by $0.3 million and $1.1 million in the three and nine months periods ended September 30, 2021, respectively. |
![]() |
NEWS RELEASE |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 (a) |
2022 | 2021 (a) |
||||||||||||||||||||
Net income attributable to controlling interest | $ | 0.7 | $ | 9.0 | $ | 0.9 | $ | 25.8 | |||||||||||||||
Adjustments: | |||||||||||||||||||||||
Transformation program | 7.0 | 2.4 | 18.7 | 7.7 | |||||||||||||||||||
Facility closures and reduction in force | 0.1 | 0.5 | 1.5 | 2.1 | |||||||||||||||||||
Asset impairment | 0.4 | — | 3.4 | 0.2 | |||||||||||||||||||
Gain on sale of property and equipment, net | (0.4) | (0.2) | (0.4) | (0.5) | |||||||||||||||||||
Transaction costs | 0.5 | — | 1.9 | — | |||||||||||||||||||
Income tax impact of adjustments | (1.8) | (0.6) | (5.8) | (2.2) | |||||||||||||||||||
Adjusted net income attributable to controlling interest | $ | 6.5 | $ | 11.1 | $ | 20.2 | $ | 33.1 | |||||||||||||||
Diluted EPS | $ | 0.03 | $ | 0.39 | $ | 0.04 | $ | 1.13 | |||||||||||||||
Adjustments: | |||||||||||||||||||||||
Transformation program | 0.31 | 0.10 | 0.82 | 0.34 | |||||||||||||||||||
Facility closures and reduction in force (b) |
— | 0.03 | 0.06 | 0.08 | |||||||||||||||||||
Asset impairment | 0.02 | — | 0.15 | 0.01 | |||||||||||||||||||
Gain on sale of property and equipment, net | (0.02) | (0.01) | (0.02) | (0.02) | |||||||||||||||||||
Transaction costs | 0.02 | — | 0.08 | — | |||||||||||||||||||
Income tax impact of adjustments | (0.08) | (0.03) | (0.25) | (0.10) | |||||||||||||||||||
Adjusted EPS | $ | 0.28 | $ | 0.48 | $ | 0.88 | $ | 1.44 | |||||||||||||||
(a) Certain prior period amounts have been revised to correct immaterial errors related to the overstatement of work-in-process inventory and an overstatement of "Net sales" and Cost of sales" as a result of over-time revenue recognition calculation errors. These errors caused the overstatement of "Net sales" by $0.1 million and $0.5 million in the three and nine month periods ended September 30, 2021, respectively, and the net understatement of "Cost of sales" by $0.3 million and $1.1 million in the three and nine months periods ended September 30, 2021, respectively. | |||||||||||||||||||||||
(b) Calculation includes the impact of a rounding adjustment | |||||||||||||||||||||||
![]() |
NEWS RELEASE |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 (a) |
2022 | 2021 (a) |
||||||||||||||||||||
Net sales | $ | 315.2 | $ | 266.9 | $ | 924.6 | $ | 828.9 | |||||||||||||||
Net income attributable to controlling interest | $ | 0.7 | $ | 9.0 | $ | 0.9 | $ | 25.8 | |||||||||||||||
Interest expense (income), net | 0.3 | 0.1 | 0.9 | 0.2 | |||||||||||||||||||
Depreciation and amortization | 7.3 | 7.5 | 20.9 | 22.6 | |||||||||||||||||||
Income tax provision (benefit) | 0.7 | (2.9) | 0.8 | — | |||||||||||||||||||
EBITDA | 9.0 | 13.7 | 23.5 | 48.6 | |||||||||||||||||||
EBITDA margin | 2.9 | % | 5.1 | % | 2.5 | % | 5.9 | % | |||||||||||||||
Adjustments: | |||||||||||||||||||||||
Transformation program | 7.0 | 2.4 | 18.7 | 7.7 | |||||||||||||||||||
Facility closures and reduction in force | 0.1 | 0.5 | 1.5 | 2.1 | |||||||||||||||||||
Asset impairment | 0.4 | — | 3.4 | 0.2 | |||||||||||||||||||
Gain on sale of property and equipment, net | (0.4) | (0.2) | (0.4) | (0.5) | |||||||||||||||||||
Transaction costs | 0.5 | — | 1.9 | — | |||||||||||||||||||
Adjusted EBITDA | $ | 16.6 | $ | 16.4 | $ | 48.6 | $ | 58.1 | |||||||||||||||
Adjusted EBITDA margin | 5.3 | % | 6.1 | % | 5.3 | % | 7.0 | % | |||||||||||||||
(a) Certain prior period amounts have been revised to correct immaterial errors related to the overstatement of work-in-process inventory and an overstatement of "Net sales" and Cost of sales" as a result of over-time revenue recognition calculation errors. These errors caused the overstatement of "Net sales" by $0.1 million and $0.5 million in the three and nine month periods ended September 30, 2021, respectively, and the net understatement of "Cost of sales" by $0.3 million and $1.1 million in the three and nine months periods ended September 30, 2021, respectively. |