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: March 1, 2023 |
By: | /s/ Rebecca A. Weyenberg | ||||||
Rebecca A. Weyenberg | ||||||||
Chief Financial Officer |
![]() |
NEWS RELEASE |
(in millions, except per share and percentage data) | 4Q 2022 | 4Q 2021 (a) |
Change | 2022 | 2021 (a) |
Change | ||||||||||||||||||||||||||||||||
Net sales | $ | 349.9 | $ | 266.6 | 31.2 | % | $ | 1,274.5 | $ | 1,095.5 | 16.3 | % | ||||||||||||||||||||||||||
Domestic sales | 282.0 | 213.3 | 32.2 | % | 1,014.3 | 842.1 | 20.4 | % | ||||||||||||||||||||||||||||||
International sales | 67.9 | 53.3 | 27.4 | % | 260.2 | 253.4 | 2.7 | % | ||||||||||||||||||||||||||||||
Backlog | 912.7 | 762.6 | 19.7 | % | 912.7 | 762.6 | 19.7 | % | ||||||||||||||||||||||||||||||
Domestic backlog | 773.3 | 627.0 | 23.3 | % | 773.3 | 627.0 | 23.3 | % | ||||||||||||||||||||||||||||||
International backlog | 139.4 | 135.6 | 2.8 | % | 139.4 | 135.6 | 2.8 | % | ||||||||||||||||||||||||||||||
Income (loss) from operations | 3.3 | (6.2) | 153.2 | % | 7.5 | 19.9 | (62.3) | % | ||||||||||||||||||||||||||||||
Operating margin | 0.9 | % | (2.3) | % | 320 | bps | 0.6 | % | 1.8 | % | (120 | bps) | ||||||||||||||||||||||||||
Effective tax rate | 144.8 | % | 17.5 | % | 12,730 | bps | 113.6 | % | (15.2) | % | 12,880 | bps | ||||||||||||||||||||||||||
Net (loss) income attributable to controlling interest | (1.0) | (10.0) | 90.0 | % | (0.1) | 15.8 | (100.6) | % | ||||||||||||||||||||||||||||||
Diluted EPS | (0.04) | (0.44) | 90.9 | % | — | 0.69 | (100.0) | % | ||||||||||||||||||||||||||||||
Adjusted (Non-GAAP) | ||||||||||||||||||||||||||||||||||||||
Adjusted income (loss) from operations | 14.7 | 0.2 | 7,250.0 | % | 44.0 | 35.8 | 22.9 | % | ||||||||||||||||||||||||||||||
Adjusted operating margin | 4.2 | % | 0.1 | % | 410 | bps | 3.5 | % | 3.3 | % | 20 | bps | ||||||||||||||||||||||||||
Adjusted effective tax rate | 47.6 | % | (44.4) | % | 9,200 | bps | 32.8 | % | 7.6 | % | 2,520 | bps | ||||||||||||||||||||||||||
Adjusted net income (loss) attributable to controlling interest | 7.8 | (1.4) | 657.1 | % | 28.0 | 31.7 | (11.7) | % | ||||||||||||||||||||||||||||||
Adjusted EPS | 0.34 | (0.06) | 666.7 | % | 1.23 | 1.38 | (10.9) | % | ||||||||||||||||||||||||||||||
Adjusted EBITDA | 22.2 | 7.0 | 217.1 | % | 70.8 | 65.1 | 8.8 | % | ||||||||||||||||||||||||||||||
Adjusted EBITDA margin | 6.3 | % | 2.6 | % | 370 | bps | 5.6 | % | 5.9 | % | (30 | 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 December 31, | Year Ended December 31, | |||||||||||||||||||||||||
2022 | 2021 (a) |
2022 | 2021 (a) |
|||||||||||||||||||||||
Net sales | $ | 349.9 | $ | 266.6 | $ | 1,274.5 | $ | 1,095.5 | ||||||||||||||||||
Cost of sales | 278.9 | 213.3 | 1,010.4 | 846.0 | ||||||||||||||||||||||
Gross profit | 71.0 | 53.3 | 264.1 | 249.5 | ||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||
Selling, general and administrative expenses | 54.7 | 52.3 | 216.1 | 200.6 | ||||||||||||||||||||||
Research and development expenses | 8.5 | 6.5 | 31.5 | 26.5 | ||||||||||||||||||||||
Restructuring, impairment and other asset charges, net | 4.5 | 0.7 | 9.0 | 2.5 | ||||||||||||||||||||||
Total operating expenses | 67.7 | 59.5 | 256.6 | 229.6 | ||||||||||||||||||||||
Income (loss) from operations | 3.3 | (6.2) | 7.5 | 19.9 | ||||||||||||||||||||||
Other expenses, net: | ||||||||||||||||||||||||||
Interest expense | (0.9) | (0.5) | (2.5) | (1.1) | ||||||||||||||||||||||
Other income (expenses), net | 0.5 | (5.3) | (0.6) | (5.0) | ||||||||||||||||||||||
Income (loss) before income taxes | 2.9 | (12.0) | 4.4 | 13.8 | ||||||||||||||||||||||
Income tax provision (benefit) | 4.2 | (2.1) | 5.0 | (2.1) | ||||||||||||||||||||||
Net (loss) income | (1.3) | (9.9) | (0.6) | 15.9 | ||||||||||||||||||||||
Net loss (income) attributable to noncontrolling interest | 0.3 | (0.1) | 0.5 | (0.1) | ||||||||||||||||||||||
Net (loss) income attributable to controlling interest | $ | (1.0) | $ | (10.0) | $ | (0.1) | $ | 15.8 | ||||||||||||||||||
Earnings per common share | ||||||||||||||||||||||||||
Basic | $ | (0.04) | $ | (0.44) | $ | — | $ | 0.70 | ||||||||||||||||||
Diluted | (0.04) | (0.44) | — | 0.69 | ||||||||||||||||||||||
Weighted average shares outstanding | ||||||||||||||||||||||||||
Basic | 22,692 | 22,768 | 22,791 | 22,727 | ||||||||||||||||||||||
Diluted | 22,692 | 22,768 | 22,791 | 22,949 | ||||||||||||||||||||||
(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" as a result of over-time revenue recognition calculation errors, the combination of which resulted in a net change in "Cost of sales". These errors caused the overstatement of "Net sales" by $1.2 million and $1.7 million in the three month period and year ended December 31, 2021, respectively, and the overstatement of $0.1 million and understatement of $1.0 million in "Cost of sales" in the three month period and year ended December 31, 2021, respectively. In addition, certain reclassifications have been made to the prior period financial information to conform to the presentation used in the financial statements for the year ended December 31, 2022. | ||||||||||||||||||||||||||
![]() |
NEWS RELEASE |
Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||||||||||||||||||||
Infrastructure Solutions | Materials Solutions | Corporate and Other | Total | Infrastructure Solutions | Materials Solutions | Corporate and Other | Total | |||||||||||||||||||||||||||||||||||||||||||
2022 Net sales | $ | 238.4 | $ | 109.8 | $ | 1.7 | $ | 349.9 | $ | 847.4 | $ | 422.7 | $ | 4.4 | $ | 1,274.5 | ||||||||||||||||||||||||||||||||||
2021 Net sales (a) |
187.6 | 79.0 | — | 266.6 | 743.4 | 352.1 | — | 1,095.5 | ||||||||||||||||||||||||||||||||||||||||||
Change $ | 50.8 | 30.8 | 1.7 | 83.3 | 104.0 | 70.6 | 4.4 | 179.0 | ||||||||||||||||||||||||||||||||||||||||||
Change % | 27.1 | % | 39.0 | % | — | % | 31.2 | % | 14.0 | % | 20.1 | % | — | % | 16.3 | % | ||||||||||||||||||||||||||||||||||
2022 Gross profit | 48.2 | 21.7 | 1.1 | 71.0 | 170.1 | 92.1 | 1.9 | 264.1 | ||||||||||||||||||||||||||||||||||||||||||
2022 Gross profit % | 20.2 | % | 19.8 | % | 64.7 | % | 20.3 | % | 20.1 | % | 21.8 | % | 43.2 | % | 20.7 | % | ||||||||||||||||||||||||||||||||||
2021 Gross profit (a) |
35.9 | 16.0 | 1.4 | 53.3 | 162.2 | 85.9 | 1.4 | 249.5 | ||||||||||||||||||||||||||||||||||||||||||
2021 Gross profit % (a) |
19.1 | % | 20.3 | % | — | % | 20.0 | % | 21.8 | % | 24.4 | % | — | % | 22.8 | % | ||||||||||||||||||||||||||||||||||
Change $ | 12.3 | 5.7 | (0.3) | 17.7 | 7.9 | 6.2 | 0.5 | 14.6 | ||||||||||||||||||||||||||||||||||||||||||
2022 Adjusted EBITDA | 23.1 | 9.7 | (10.2) | 22.6 | 73.0 | 44.5 | (46.5) | 71.0 | ||||||||||||||||||||||||||||||||||||||||||
2021 Adjusted EBITDA (a) |
12.9 | 2.8 | (8.4) | 7.3 | 73.9 | 39.1 | (48.2) | 64.8 | ||||||||||||||||||||||||||||||||||||||||||
Change $ | 10.2 | 6.9 | (1.8) | 15.3 | (0.9) | 5.4 | 1.7 | 6.2 | ||||||||||||||||||||||||||||||||||||||||||
Change % | 79.1 | % | 246.4 | % | (21.4) | % | 209.6 | % | (1.2) | % | 13.8 | % | 3.5 | % | 9.6 | % | ||||||||||||||||||||||||||||||||||
(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" as a result of over-time revenue recognition calculation errors, the combination of which resulted in a net change in "Cost of sales". These errors caused the overstatement of "Net sales" by $1.2 million and $1.7 million in the three month period and year ended December 31, 2021, respectively, and the overstatement of $0.1 million and understatement of $1.0 million in "Cost of sales" in the three month period and year ended December 31, 2021, respectively. In addition, certain reclassifications have been made to the prior period financial information to conform to the presentation used in the financial statements for the year ended December 31, 2022. |
![]() |
NEWS RELEASE |
Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||||||||
2022 | 2021 (a) |
Change $ | 2022 | 2021 (a) |
Change $ | |||||||||||||||||||||||||||||||||
Segment Operating Adjusted EBITDA | $ | 22.6 | $ | 7.3 | $ | 15.3 | $ | 71.0 | $ | 64.8 | $ | 6.2 | ||||||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||||||||
Transformation program | (6.8) | (5.7) | (1.1) | (25.5) | (13.4) | (12.1) | ||||||||||||||||||||||||||||||||
Curtailment and settlement loss on pension and postretirement benefits, net | — | (4.7) | 4.7 | — | (4.7) | 4.7 | ||||||||||||||||||||||||||||||||
Restructuring and other related charges | (4.7) | (0.8) | (3.9) | (6.2) | (2.9) | (3.3) | ||||||||||||||||||||||||||||||||
Asset impairment | (0.1) | — | (0.1) | (3.5) | (0.2) | (3.3) | ||||||||||||||||||||||||||||||||
Gain on sale of property and equipment, net | 0.3 | 0.1 | 0.2 | 0.7 | 0.6 | 0.1 | ||||||||||||||||||||||||||||||||
Transaction costs | (0.1) | — | (0.1) | (2.0) | — | (2.0) | ||||||||||||||||||||||||||||||||
Interest expense, net | (0.6) | (0.4) | (0.2) | (1.5) | (0.6) | (0.9) | ||||||||||||||||||||||||||||||||
Depreciation and amortization | (7.0) | (7.6) | 0.6 | (27.9) | (30.2) | 2.3 | ||||||||||||||||||||||||||||||||
Income tax (provision) benefit | (4.2) | 2.1 | (6.3) | (5.0) | 2.1 | (7.1) | ||||||||||||||||||||||||||||||||
(Elimination) recapture of intercompany profit | (0.7) | (0.2) | (0.5) | (0.7) | 0.4 | (1.1) | ||||||||||||||||||||||||||||||||
Net loss (income) attributable to noncontrolling interest | 0.3 | (0.1) | 0.4 | 0.5 | (0.1) | 0.6 | ||||||||||||||||||||||||||||||||
Net (loss) income attributable to controlling interest | $ | (1.0) | $ | (10.0) | $ | 9.0 | $ | (0.1) | $ | 15.8 | $ | (15.9) | ||||||||||||||||||||||||||
(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" as a result of over-time revenue recognition calculation errors, the combination of which resulted in a net change in "Cost of sales". These errors caused the overstatement of "Net sales" by $1.2 million and $1.7 million in the three month period and year ended December 31, 2021, respectively, and the overstatement of $0.1 million and understatement of $1.0 million in "Cost of sales" in the three month period and year ended December 31, 2021, respectively. In addition, certain reclassifications have been made to the prior period financial information to conform to the presentation used in the financial statements for the year ended December 31, 2022. |
![]() |
NEWS RELEASE |
December 31, 2022 | December 31, 2021 (a) |
||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash, cash equivalents and restricted cash | $ | 66.0 | $ | 134.4 | |||||||
Investments | 3.9 | 8.6 | |||||||||
Trade receivables and contract assets, net | 167.1 | 141.7 | |||||||||
Inventories, net | 393.4 | 298.7 | |||||||||
Other current assets, net | 66.0 | 52.6 | |||||||||
Total current assets | 696.4 | 636.0 | |||||||||
Property, plant and equipment, net | 173.6 | 171.7 | |||||||||
Other long-term assets | 144.4 | 98.1 | |||||||||
Total assets | $ | 1,014.4 | $ | 905.8 | |||||||
Liabilities | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 107.2 | $ | 82.2 | |||||||
Customer deposits | 69.5 | 60.2 | |||||||||
Other current liabilities | 97.3 | 80.9 | |||||||||
Total current liabilities | 274.0 | 223.3 | |||||||||
Long-term debt | 78.1 | 0.2 | |||||||||
Other long-term liabilities | 35.4 | 31.0 | |||||||||
Total equity | 626.9 | 651.3 | |||||||||
Total liabilities and equity | $ | 1,014.4 | $ | 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 |
Year Ended December 31, | |||||||||||
2022 | 2021 (a) |
||||||||||
Cash flows from operating activities: | |||||||||||
Net (loss) income | $ | (0.6) | $ | 15.9 | |||||||
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: | |||||||||||
Depreciation and amortization | 27.9 | 30.2 | |||||||||
Provision for credit losses | 1.2 | 1.4 | |||||||||
Provision for warranties | 12.6 | 10.9 | |||||||||
Deferred compensation (benefit) expense | (0.9) | 0.5 | |||||||||
Share-based compensation | 6.8 | 6.0 | |||||||||
Deferred tax benefit | (17.1) | (1.3) | |||||||||
Gain on disposition of property and equipment | (0.7) | (0.6) | |||||||||
Non-cash curtailment and settlement loss (gain) on pension and postretirement benefits, net | — | 3.2 | |||||||||
Asset impairment charges, net | 3.5 | 0.2 | |||||||||
Distributions to deferred compensation programs' participants | (1.0) | (2.5) | |||||||||
Change in operating assets and liabilities, excluding the effects of acquisitions: | |||||||||||
Sale (purchase) of trading securities, net | 0.7 | (3.1) | |||||||||
Receivables and other contract assets | (28.0) | (28.4) | |||||||||
Inventories | (96.4) | (51.5) | |||||||||
Prepaid expenses | (2.8) | (6.2) | |||||||||
Other assets | (16.2) | 1.5 | |||||||||
Accounts payable | 25.5 | 29.5 | |||||||||
Accrued retirement benefit costs | — | (0.1) | |||||||||
Accrued loss reserves | (0.1) | (1.3) | |||||||||
Accrued employee related liabilities | 4.3 | 10.0 | |||||||||
Other accrued liabilities | 2.6 | (8.4) | |||||||||
Accrued product warranty | (11.1) | (10.7) | |||||||||
Customer deposits | 9.9 | 26.5 | |||||||||
Income taxes payable/prepaid | 6.0 | (14.3) | |||||||||
Net cash (used in) provided by operating activities | (73.9) | 7.4 | |||||||||
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 | (40.7) | (20.1) | |||||||||
Proceeds from sale of property and equipment | 5.7 | 1.9 | |||||||||
Purchase of investments | (1.0) | (1.0) | |||||||||
Sale of investments | 0.6 | 1.8 | |||||||||
Net cash used in investing activities | (53.2) | (18.4) | |||||||||
(a) Certain prior period amounts have been revised to correct immaterial errors and reclassifications have been made to conform to the presentation used in the financial statements for the year ended December 31, 2022 as reflected within the Condensed Consolidated Statements of Operations and Condensed Consolidated Balance Sheets presented within this News Release. |
![]() |
NEWS RELEASE |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Cash flows from financing activities: | |||||||||||
Payment of dividends | (11.2) | (10.2) | |||||||||
Proceeds from borrowings on credit facilities and bank loans | 223.0 | 7.2 | |||||||||
Repayments of borrowings on credit facilities and bank loans | (138.5) | (6.2) | |||||||||
Payment of debt issuance costs | (1.5) | — | |||||||||
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) | (3.5) | |||||||||
Repurchase of Company stock | (10.1) | — | |||||||||
Net cash provided by (used in) financing activities | 60.1 | (12.1) | |||||||||
Effect of exchange rates on cash | (1.4) | (1.1) | |||||||||
Decrease in cash and cash equivalents and restricted cash | (68.4) | (24.2) | |||||||||
Cash, cash equivalents and restricted cash, beginning of period | 134.4 | 158.6 | |||||||||
Cash, cash equivalents and restricted cash, end of period | $ | 66.0 | $ | 134.4 |
![]() |
NEWS RELEASE |
4Q 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 | $ | 349.9 | $ | — | $ | — | $ | — | $ | 349.9 | |||||||||||||||||||
Gross profit | 71.0 | — | — | — | 71.0 | ||||||||||||||||||||||||
Gross profit % | 20.3 | % | 20.3 | % | |||||||||||||||||||||||||
Selling, general and administrative expenses | 54.7 | — | (6.8) | (0.1) | 47.8 | ||||||||||||||||||||||||
Restructuring, impairment and other asset charges, net | 4.5 | (4.5) | — | — | — | ||||||||||||||||||||||||
Operating income (loss) | 3.3 | 4.5 | 6.8 | 0.1 | 14.7 | ||||||||||||||||||||||||
Income taxes | 4.2 | 1.0 | 1.5 | 0.1 | 6.8 | ||||||||||||||||||||||||
Net (loss) income attributable to controlling interest | (1.0) | 3.5 | 5.3 | — | 7.8 | ||||||||||||||||||||||||
Diluted EPS | (0.04) | 0.15 | 0.23 | — | 0.34 | ||||||||||||||||||||||||
Infrastructure Solutions | |||||||||||||||||||||||||||||
Net sales | 238.4 | — | — | — | 238.4 | ||||||||||||||||||||||||
Gross profit | 48.2 | — | — | — | 48.2 | ||||||||||||||||||||||||
Gross profit % | 20.2 | % | 20.2 | % | |||||||||||||||||||||||||
Materials Solutions | |||||||||||||||||||||||||||||
Net sales | 109.8 | — | — | — | 109.8 | ||||||||||||||||||||||||
Gross profit | 21.7 | — | — | — | 21.7 | ||||||||||||||||||||||||
Gross profit % | 19.8 | % | 19.8 | % |
![]() |
NEWS RELEASE |
4Q 2021 (a) GAAP to Non-GAAP Reconciliation Table | |||||||||||||||||||||||||||||
As Reported (GAAP) | Restructuring, Impairment, and Other Charges, Net | Transformation Program | Pension and OPEB Loss, net | As Adjusted (Non-GAAP) | |||||||||||||||||||||||||
Consolidated | |||||||||||||||||||||||||||||
Net sales | $ | 266.6 | $ | — | $ | — | $ | — | $ | 266.6 | |||||||||||||||||||
Gross profit | 53.3 | — | — | — | 53.3 | ||||||||||||||||||||||||
Gross profit % | 20.0 | % | 20.0 | % | |||||||||||||||||||||||||
Selling, general and administrative expenses | 52.3 | — | (5.7) | — | 46.6 | ||||||||||||||||||||||||
Restructuring, impairment and other asset charges, net | 0.7 | (0.7) | — | — | |||||||||||||||||||||||||
Operating (loss) | (6.2) | 0.7 | 5.7 | — | 0.2 | ||||||||||||||||||||||||
Other (expenses), net of income | (5.3) | — | — | 4.7 | (0.6) | ||||||||||||||||||||||||
Income taxes | (2.1) | 0.1 | 1.3 | 1.1 | 0.4 | ||||||||||||||||||||||||
Net (loss) attributable to controlling interest | (10.0) | 0.6 | 4.4 | 3.6 | (1.4) | ||||||||||||||||||||||||
Diluted EPS | (0.44) | 0.03 | 0.19 | 0.16 | (0.06) | ||||||||||||||||||||||||
Infrastructure Solutions | |||||||||||||||||||||||||||||
Net sales | 187.6 | — | — | — | 187.6 | ||||||||||||||||||||||||
Gross profit | 35.9 | — | — | — | 35.9 | ||||||||||||||||||||||||
Gross profit % | 19.1 | % | 19.1 | % | |||||||||||||||||||||||||
Materials Solutions | |||||||||||||||||||||||||||||
Net sales | 79.0 | — | — | — | 79.0 | ||||||||||||||||||||||||
Gross profit | 16.0 | — | — | — | 16.0 | ||||||||||||||||||||||||
Gross profit % | 20.3 | % | 20.3 | % | |||||||||||||||||||||||||
(a) Certain prior period amounts have been revised to correct immaterial errors and reclassifications have been made to conform to the presentation used in the financial statements for the year ended December 31, 2022 as reflected within the Condensed Consolidated Statements of Operations presented within this News Release. |
![]() |
NEWS RELEASE |
FY2022 (a) 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 | $ | 1,274.5 | $ | — | $ | — | $ | — | $ | 1,274.5 | |||||||||||||||||||
Gross profit | 264.1 | — | — | — | 264.1 | ||||||||||||||||||||||||
Gross profit % | 20.7 | % | 20.7 | % | |||||||||||||||||||||||||
Selling, general and administrative expenses | 216.1 | — | (25.5) | (2.0) | 188.6 | ||||||||||||||||||||||||
Restructuring, impairment and other asset charges, net | 9.0 | (9.0) | — | — | — | ||||||||||||||||||||||||
Operating income | 7.5 | 9.0 | 25.5 | 2.0 | 44.0 | ||||||||||||||||||||||||
Income taxes | 5.0 | 2.0 | 5.9 | 0.5 | 13.4 | ||||||||||||||||||||||||
Net (loss) income attributable to controlling interest | (0.1) | 7.0 | 19.6 | 1.5 | 28.0 | ||||||||||||||||||||||||
Diluted EPS | — | 0.30 | 0.86 | 0.07 | 1.23 | ||||||||||||||||||||||||
Infrastructure Solutions | |||||||||||||||||||||||||||||
Net sales | 847.4 | — | — | — | 847.4 | ||||||||||||||||||||||||
Gross profit | 170.1 | — | — | — | 170.1 | ||||||||||||||||||||||||
Gross profit % | 20.1 | % | 20.1 | % | |||||||||||||||||||||||||
Materials Solutions | |||||||||||||||||||||||||||||
Net sales | 422.7 | — | — | — | 422.7 | ||||||||||||||||||||||||
Gross profit | 92.1 | — | — | — | 92.1 | ||||||||||||||||||||||||
Gross profit % | 21.8 | % | 21.8 | % | |||||||||||||||||||||||||
(a) Certain amounts have been reclassified to conform to the presentation used in the financial statements for the year ended December 31, 2022 as reflected within the Condensed Consolidated Statements of Operations presented within this News Release. |
![]() |
NEWS RELEASE |
FY2021 (a) GAAP to Non-GAAP Reconciliation Table | |||||||||||||||||||||||||||||
As Reported (GAAP) | Restructuring, Impairment, and Other Charges, Net | Transformation Program | Pension and OPEB Loss, net | As Adjusted (Non-GAAP) | |||||||||||||||||||||||||
Consolidated | |||||||||||||||||||||||||||||
Net sales | $ | 1,095.5 | $ | — | $ | — | $ | — | $ | 1,095.5 | |||||||||||||||||||
Gross profit | 249.5 | — | — | — | 249.5 | ||||||||||||||||||||||||
Gross profit % | 22.8 | % | 22.8 | % | |||||||||||||||||||||||||
Selling, general and administrative expenses | 200.6 | — | (13.4) | — | 187.2 | ||||||||||||||||||||||||
Restructuring, impairment and other asset charges, net | 2.5 | (2.5) | — | — | |||||||||||||||||||||||||
Operating income | 19.9 | 2.5 | 13.4 | — | 35.8 | ||||||||||||||||||||||||
Other (expenses), net of income | (5.0) | — | — | 4.7 | (0.3) | ||||||||||||||||||||||||
Income taxes | (2.1) | 0.5 | 3.1 | 1.1 | 2.6 | ||||||||||||||||||||||||
Net (loss) income attributable to controlling interest | 15.8 | 2.0 | 10.3 | 3.6 | 31.7 | ||||||||||||||||||||||||
Diluted EPS | 0.69 | 0.09 | 0.45 | 0.15 | 1.38 | ||||||||||||||||||||||||
Infrastructure Solutions | |||||||||||||||||||||||||||||
Net sales | 743.4 | — | — | — | 743.4 | ||||||||||||||||||||||||
Gross profit | 162.2 | — | — | — | 162.2 | ||||||||||||||||||||||||
Gross profit % | 21.8 | % | 21.8 | % | |||||||||||||||||||||||||
Materials Solutions | |||||||||||||||||||||||||||||
Net sales | 352.1 | — | — | — | 352.1 | ||||||||||||||||||||||||
Gross profit | 85.9 | — | — | — | 85.9 | ||||||||||||||||||||||||
Gross profit % | 24.4 | % | 24.4 | % | |||||||||||||||||||||||||
(a) Certain prior period amounts have been revised to correct immaterial errors and reclassifications have been made to conform to the presentation used in the financial statements for the year ended December 31, 2022 as reflected within the Condensed Consolidated Statements of Operations presented within this News Release. |
![]() |
NEWS RELEASE |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
2022 | 2021 (a) |
2022 | 2021 (a) |
||||||||||||||||||||
Net (loss) income attributable to controlling interest | $ | (1.0) | $ | (10.0) | $ | (0.1) | $ | 15.8 | |||||||||||||||
Adjustments: | |||||||||||||||||||||||
Transformation program | 6.8 | 5.7 | 25.5 | 13.4 | |||||||||||||||||||
Curtailment and settlement loss on pension and postretirement benefits, net | — | 4.7 | — | 4.7 | |||||||||||||||||||
Restructuring and other related charges | 4.7 | 0.8 | 6.2 | 2.9 | |||||||||||||||||||
Asset impairment | 0.1 | — | 3.5 | 0.2 | |||||||||||||||||||
Gain on sale of property and equipment, net | (0.3) | (0.1) | (0.7) | (0.6) | |||||||||||||||||||
Transaction costs | 0.1 | — | 2.0 | — | |||||||||||||||||||
Income tax impact of adjustments | (2.6) | (2.5) | (8.4) | (4.7) | |||||||||||||||||||
Adjusted net income (loss) attributable to controlling interest | $ | 7.8 | $ | (1.4) | $ | 28.0 | $ | 31.7 | |||||||||||||||
Diluted EPS | $ | (0.04) | $ | (0.44) | $ | — | $ | 0.69 | |||||||||||||||
Adjustments: | |||||||||||||||||||||||
Transformation program | 0.30 | 0.25 | 1.12 | 0.58 | |||||||||||||||||||
Curtailment and settlement loss on pension and postretirement benefits, net | — | 0.21 | — | 0.20 | |||||||||||||||||||
Restructuring related charges (b) |
0.20 | 0.03 | 0.27 | 0.13 | |||||||||||||||||||
Asset impairment | — | — | 0.15 | 0.01 | |||||||||||||||||||
Gain on sale of property and equipment, net | (0.01) | — | (0.03) | (0.03) | |||||||||||||||||||
Transaction costs | — | — | 0.09 | — | |||||||||||||||||||
Income tax impact of adjustments | (0.11) | (0.11) | (0.37) | (0.20) | |||||||||||||||||||
Adjusted EPS | $ | 0.34 | $ | (0.06) | $ | 1.23 | $ | 1.38 | |||||||||||||||
(a) Certain prior period amounts have been revised to correct immaterial errors as reflected within the Condensed Consolidated Statements of Operations presented within this News Release. | |||||||||||||||||||||||
(b) Calculation includes the impact of a rounding adjustment | |||||||||||||||||||||||
![]() |
NEWS RELEASE |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
2022 | 2021 (a) |
2022 | 2021 (a) |
||||||||||||||||||||
Net sales | $ | 349.9 | $ | 266.6 | $ | 1,274.5 | $ | 1,095.5 | |||||||||||||||
Net (loss) income attributable to controlling interest | $ | (1.0) | $ | (10.0) | $ | (0.1) | $ | 15.8 | |||||||||||||||
Interest expense, net | 0.6 | 0.4 | 1.5 | 0.6 | |||||||||||||||||||
Depreciation and amortization | 7.0 | 7.6 | 27.9 | 30.2 | |||||||||||||||||||
Income tax provision (benefit) | 4.2 | (2.1) | 5.0 | (2.1) | |||||||||||||||||||
EBITDA | 10.8 | (4.1) | 34.3 | 44.5 | |||||||||||||||||||
EBITDA margin | 3.1 | % | (1.5) | % | 2.7 | % | 4.1 | % | |||||||||||||||
Adjustments: | |||||||||||||||||||||||
Transformation program | 6.8 | 5.7 | 25.5 | 13.4 | |||||||||||||||||||
Curtailment and settlement loss on pension and postretirement benefits, net | — | 4.7 | — | 4.7 | |||||||||||||||||||
Restructuring and other related charges | 4.7 | 0.8 | 6.2 | 2.9 | |||||||||||||||||||
Asset impairment | 0.1 | — | 3.5 | 0.2 | |||||||||||||||||||
Gain on sale of property and equipment, net | (0.3) | (0.1) | (0.7) | (0.6) | |||||||||||||||||||
Transaction costs | 0.1 | — | 2.0 | — | |||||||||||||||||||
Adjusted EBITDA | $ | 22.2 | $ | 7.0 | $ | 70.8 | $ | 65.1 | |||||||||||||||
Adjusted EBITDA margin | 6.3 | % | 2.6 | % | 5.6 | % | 5.9 | % | |||||||||||||||
(a) Certain prior period amounts have been revised to correct immaterial errors as reflected within the Condensed Consolidated Statements of Operations presented within this News Release. |