Delaware | 000-22462 | 16-1445150 | ||||||||||||
(State or other jurisdiction of incorporation ) |
(Commission File Number) | (IRS Employer Identification No.) |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||||||||
Common Stock, $0.01 par value per share | ROCK | NASDAQ Stock Market |
Exhibit No. | Description | |||||||
104 | Cover Page Interactive Data File (embedded with the Inline XBRL document) |
GIBRALTAR INDUSTRIES, INC.
|
||||||||||||||
Date: | February 19, 2025 | |||||||||||||
By: | /s/ Joseph A. Lovechio | |||||||||||||
Joseph A. Lovechio | ||||||||||||||
Vice President and Chief Financial Officer |
($Millions, except EPS) Three Months Ended December 31, | |||||||||||||||||||||||
2024 |
2023 |
Change |
2024 |
2023 |
Change |
||||||||||||||||||
Net Sales |
$302.1 |
$328.8 |
(8.1)% |
Adjusted Net Sales |
$302.1 |
$327.9 |
(7.9)% |
||||||||||||||||
Net Income |
$46.2 |
$19.4 |
138.1% |
Adjusted Net Income |
$31.0 |
$26.3 |
17.9% |
||||||||||||||||
Diluted EPS |
$1.50 |
$0.63 |
138.1% |
Adjusted Diluted EPS |
$1.01 |
$0.86 |
17.4% |
($Millions) Three Months Ended December 31, | ||||||||||||||||||||||||||
2024 |
2023 |
Change |
2024 |
2023 |
Change |
|||||||||||||||||||||
Net Sales |
$170.7 |
$179.3 |
(4.8)% |
Adjusted Net Sales |
$170.7 |
$179.3 |
(4.8)% |
|||||||||||||||||||
Operating Income |
$29.1 |
$27.4 |
6.2% |
Adjusted Operating Income |
$29.5 |
$31.5 |
(6.3)% |
|||||||||||||||||||
Operating Margin |
17.0% |
15.3% |
170 bps |
Adjusted Operating Margin |
17.3% |
17.5% |
(20) bps |
($Millions) Three Months Ended December 31, | |||||||||||||||||||||||
2024 |
2023 |
Change |
2024 |
2023 |
Change |
||||||||||||||||||
Net Sales |
$70.5 |
$87.7 |
(19.6)% |
Adjusted Net Sales |
$70.5 |
$86.8 |
(18.8)% |
||||||||||||||||
Operating Income |
$(0.8) |
$9.1 |
(108.8)% |
Adjusted Operating Income |
$5.1 |
$11.7 |
(56.4)% |
||||||||||||||||
Operating Margin |
(1.1)% |
10.3% |
(1140)bps |
Adjusted Operating Margin |
7.2% |
13.5% |
(630)bps |
($Millions) Three Months Ended December 31, | |||||||||||||||||||||||
2024 |
2023 |
Change |
2024 |
2023 |
Change |
||||||||||||||||||
Net Sales |
$42.7 |
$42.4 |
0.7% |
Adjusted Net Sales |
$42.7 |
$42.4 |
0.7% |
||||||||||||||||
Operating Income |
$2.3 |
$(4.3) |
NMF |
Adjusted Operating Income |
$8.3 |
$(1.4) |
NMF |
||||||||||||||||
Operating Margin |
5.4% |
(10.1)% |
1550 bps |
Adjusted Operating Margin |
19.4% |
(3.3)% |
2270 bps |
($Millions) Three Months Ended December 31, | ||||||||||||||||||||||||||
2024 |
2023 |
Change |
2024 |
2023 |
Change |
|||||||||||||||||||||
Net Sales |
$18.1 |
$19.4 |
(6.7)% |
Adjusted Net Sales |
$18.1 |
$19.4 |
(6.7)% |
|||||||||||||||||||
Operating Income |
$3.7 |
$3.6 |
2.8% |
Adjusted Operating Income |
$3.7 |
$3.6 |
2.8% |
|||||||||||||||||||
Operating Margin |
20.4% |
18.6% |
180 bps |
Adjusted Operating Margin |
20.4% |
18.6% |
180 bps |
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Net sales | $ | 302,057 | $ | 328,811 | $ | 1,308,764 | $ | 1,377,736 | |||||||||||||||
Cost of sales | 224,016 | 245,897 | 956,936 | 1,015,770 | |||||||||||||||||||
Gross profit | 78,041 | 82,914 | 351,828 | 361,966 | |||||||||||||||||||
Selling, general, and administrative expense | 41,921 | 54,025 | 197,505 | 207,440 | |||||||||||||||||||
Intangible asset impairment | 11,300 | 3,797 | 11,300 | 3,797 | |||||||||||||||||||
Income from operations | 24,820 | 25,092 | 143,023 | 150,729 | |||||||||||||||||||
Interest (income) expense, net | (1,995) | (214) | (6,171) | 3,002 | |||||||||||||||||||
Other (income) expense | (24,512) | 681 | (24,731) | (1,265) | |||||||||||||||||||
Income before taxes | 51,327 | 24,625 | 173,925 | 148,992 | |||||||||||||||||||
Provision for income taxes | 5,170 | 5,191 | 36,585 | 38,459 | |||||||||||||||||||
Net income | $ | 46,157 | $ | 19,434 | $ | 137,340 | $ | 110,533 | |||||||||||||||
Net earnings per share: | |||||||||||||||||||||||
Basic | $ | 1.52 | $ | 0.64 | $ | 4.50 | $ | 3.61 | |||||||||||||||
Diluted | $ | 1.50 | $ | 0.63 | $ | 4.46 | $ | 3.59 | |||||||||||||||
Weighted average shares outstanding: | |||||||||||||||||||||||
Basic | 30,464 | 30,523 | 30,538 | 30,626 | |||||||||||||||||||
Diluted | 30,697 | 30,724 | 30,769 | 30,785 |
December 31, 2024 |
December 31, 2023 |
||||||||||
(unaudited) | |||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 269,480 | $ | 99,426 | |||||||
Trade receivables, net of allowance of $3,394 and $5,351, respectively | 169,350 | 172,736 | |||||||||
Costs in excess of billings, net | 34,570 | 51,814 | |||||||||
Inventories, net | 138,140 | 120,503 | |||||||||
Prepaid expenses and other current assets | 39,792 | 17,772 | |||||||||
Total current assets | 651,332 | 462,251 | |||||||||
Property, plant, and equipment, net | 109,820 | 107,603 | |||||||||
Operating lease assets | 45,021 | 44,918 | |||||||||
Goodwill | 507,419 | 513,383 | |||||||||
Acquired intangibles | 103,882 | 125,980 | |||||||||
Other assets | 1,936 | 2,316 | |||||||||
$ | 1,419,410 | $ | 1,256,451 | ||||||||
Liabilities and Stockholders’ Equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 117,408 | $ | 92,124 | |||||||
Accrued expenses | 95,664 | 88,719 | |||||||||
Billings in excess of costs | 41,790 | 44,735 | |||||||||
Total current liabilities | 254,862 | 225,578 | |||||||||
Deferred income taxes | 56,655 | 57,103 | |||||||||
Non-current operating lease liabilities | 35,125 | 35,989 | |||||||||
Other non-current liabilities | 24,734 | 22,783 | |||||||||
Stockholders’ equity: | |||||||||||
Preferred stock, $0.01 par value; authorized 10,000 shares; none outstanding | — | — | |||||||||
Common stock, $0.01 par value; authorized 100,000 shares; 34,313 and 34,219 shares issued and outstanding in 2024 and 2023 | 343 | 342 | |||||||||
Additional paid-in capital | 343,583 | 332,621 | |||||||||
Retained earnings | 875,851 | 738,511 | |||||||||
Accumulated other comprehensive loss | (5,326) | (2,114) | |||||||||
Cost of 3,960 and 3,778 common shares held in treasury in 2024 and 2023 | (166,417) | (154,362) | |||||||||
Total stockholders’ equity | 1,048,034 | 914,998 | |||||||||
$ | 1,419,410 | $ | 1,256,451 |
Twelve Months Ended December 31, | |||||||||||
2024 | 2023 | ||||||||||
Cash Flows from Operating Activities | |||||||||||
Net income | $ | 137,340 | $ | 110,533 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 27,312 | 27,378 | |||||||||
Intangible asset impairment | 11,300 | 3,797 | |||||||||
Stock compensation expense | 10,963 | 9,750 | |||||||||
Gain on sale of business | (25,265) | — | |||||||||
Exit activity costs, non-cash | 31 | 2,771 | |||||||||
(Benefit of) provision for deferred income taxes | (486) | 10,800 | |||||||||
Other, net | 5,865 | 12,492 | |||||||||
Changes in operating assets and liabilities net of effects from acquisitions: | |||||||||||
Trade receivables and costs in excess of billings | 17,914 | (15,375) | |||||||||
Inventories | (18,623) | 45,908 | |||||||||
Other current assets and other assets | (22,515) | 514 | |||||||||
Accounts payable | 26,528 | (14,387) | |||||||||
Accrued expenses and other non-current liabilities | 3,900 | 24,295 | |||||||||
Net cash provided by operating activities | 174,264 | 218,476 | |||||||||
Cash Flows from Investing Activities | |||||||||||
Acquisitions, net of cash acquired | — | (9,863) | |||||||||
Purchases of property, plant, and equipment, net | (19,930) | (13,906) | |||||||||
Net proceeds from sale of business | 28,474 | 8,047 | |||||||||
Net cash provided by (used in) investing activities | 8,544 | (15,722) | |||||||||
Cash Flows from Financing Activities | |||||||||||
Proceeds from long-term debt | — | 50,000 | |||||||||
Long-term debt payments | — | (141,000) | |||||||||
Purchase of common stock at market prices | (12,189) | (29,329) | |||||||||
Net cash used in financing activities | (12,189) | (120,329) | |||||||||
Effect of exchange rate changes on cash | (565) | (607) | |||||||||
Net increase in cash and cash equivalents | 170,054 | 81,818 | |||||||||
Cash and cash equivalents at beginning of year | 99,426 | 17,608 | |||||||||
Cash and cash equivalents at end of year | $ | 269,480 | $ | 99,426 |
Three Months Ended December 31, 2024 | ||||||||||||||||||||||||||||||||||||||
Income before taxes | Provision for income taxes | Net income | Net income per share - diluted | |||||||||||||||||||||||||||||||||||
As Reported in GAAP Statements | $ | 51,327 | $ | 5,170 | $ | 46,157 | $ | 1.50 | ||||||||||||||||||||||||||||||
Restructuring Charges (1) | 1,011 | 382 | 629 | 0.02 | ||||||||||||||||||||||||||||||||||
Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2) | (24,154) | 141 | (24,295) | (0.79) | ||||||||||||||||||||||||||||||||||
Intangible Asset Impairment (3) | 11,300 | 2,825 | 8,475 | 0.28 | ||||||||||||||||||||||||||||||||||
Adjusted Financial Measures | $ | 39,484 | $ | 8,518 | $ | 30,966 | $ | 1.01 | ||||||||||||||||||||||||||||||
Residential | Renewables | Agtech | Infrastructure | Corporate | Consolidated | |||||||||||||||||||||||||||||||||
Operating Margin | 17.0 | % | (1.1) | % | 5.4 | % | 20.4 | % | n/a | 8.2 | % | |||||||||||||||||||||||||||
Restructuring Charges (1) | 0.3 | % | 0.8 | % | — | % | — | % | n/a | 0.3 | % | |||||||||||||||||||||||||||
Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2) | — | % | — | % | — | % | — | % | n/a | 0.4 | % | |||||||||||||||||||||||||||
Intangible Asset Impairment (3) | — | % | 7.5 | % | 14.0 | % | — | % | n/a | 3.7 | % | |||||||||||||||||||||||||||
Adjusted Operating Margin | 17.3 | % | 7.2 | % | 19.4 | % | 20.4 | % | n/a | 12.7 | % | |||||||||||||||||||||||||||
Income from Operations | $ | 29,070 | $ | (767) | $ | 2,297 | $ | 3,690 | $ | (9,470) | $ | 24,820 | ||||||||||||||||||||||||||
Restructuring Charges (1) | 427 | 536 | — | — | 48 | 1,011 | ||||||||||||||||||||||||||||||||
Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2) | — | — | — | — | 1,163 | 1,163 | ||||||||||||||||||||||||||||||||
Intangible Asset Impairment (3) | — | 5,300 | 6,000 | — | — | 11,300 | ||||||||||||||||||||||||||||||||
Adjusted Income from Operations | $ | 29,497 | $ | 5,069 | $ | 8,297 | $ | 3,690 | $ | (8,259) | $ | 38,294 | ||||||||||||||||||||||||||
Net Sales & Adjusted Net Sales (4) | $ | 170,729 | $ | 70,464 | $ | 42,749 | $ | 18,115 | $ | — | $ | 302,057 | ||||||||||||||||||||||||||
(1) Comprised primarily of exit activities costs and impairments of assets associated with 80/20 simplification, lean initiatives and / or discontinued operations. | ||||||||||||||||||||||||||||||||||||||
(2) Represents senior leadership transition costs associated with changes in leadership positions, acquisition related expenses including due diligence costs and portfolio management costs resulting from terminated or liquidated businesses, including the ($25.3M) gain on sale of the residential electronic locker business. | ||||||||||||||||||||||||||||||||||||||
(3) Represents write off of indefinite-lived trademarks. | ||||||||||||||||||||||||||||||||||||||
(4) There were no adjustments to Net Sales in 2024. |
Three Months Ended December 31, 2023 | ||||||||||||||||||||||||||||||||||||||
Income before taxes | Provision for income taxes | Net income | Net income per share - diluted | |||||||||||||||||||||||||||||||||||
As Reported in GAAP Statements | $ | 24,625 | $ | 5,191 | $ | 19,434 | $ | 0.63 | ||||||||||||||||||||||||||||||
Restructuring Charges (1) | 9,293 | 2,354 | 6,939 | 0.23 | ||||||||||||||||||||||||||||||||||
Portfolio Management & Acquisition Related Items (2) | 636 | 994 | (358) | (0.01) | ||||||||||||||||||||||||||||||||||
Adjusted Financial Measures Previously Reported | $ | 34,554 | $ | 8,539 | $ | 26,015 | $ | 0.85 | ||||||||||||||||||||||||||||||
Portfolio Management (4) | 245 | (57) | 302 | 0.01 | ||||||||||||||||||||||||||||||||||
Adjusted Financial Measures Recast | $ | 34,799 | $ | 8,482 | $ | 26,317 | $ | 0.86 | ||||||||||||||||||||||||||||||
Residential | Renewables | Agtech | Infrastructure | Corporate | Consolidated | |||||||||||||||||||||||||||||||||
Operating Margin | 15.3 | % | 10.3 | % | (10.1) | % | 18.6 | % | n/a | 7.6 | % | |||||||||||||||||||||||||||
Restructuring Charges (1) | 2.2 | % | 2.4 | % | 7.5 | % | — | % | n/a | 2.9 | % | |||||||||||||||||||||||||||
Portfolio Management & Acquisition Related Items (3) | — | % | 0.4 | % | (0.8) | % | — | % | n/a | — | % | |||||||||||||||||||||||||||
Adjusted Operating Margin Previously Reported | 17.5 | % | 13.1 | % | (3.3) | % | 18.6 | % | n/a | 10.5 | % | |||||||||||||||||||||||||||
Portfolio Management (4) | — | % | 0.4 | % | — | % | — | % | n/a | 0.1 | % | |||||||||||||||||||||||||||
Adjusted Operating Margin Recast | 17.5 | % | 13.5 | % | (3.3) | % | 18.6 | % | n/a | 10.6 | % | |||||||||||||||||||||||||||
Income from Operations | $ | 27,442 | $ | 9,076 | $ | (4,277) | $ | 3,601 | $ | (10,750) | $ | 25,092 | ||||||||||||||||||||||||||
Restructuring Charges (1) | 4,021 | 2,075 | 3,196 | — | 1 | 9,293 | ||||||||||||||||||||||||||||||||
Portfolio Management & Acquisition Related Items (3) | — | 331 | (339) | — | 1 | (7) | ||||||||||||||||||||||||||||||||
Adjusted Income from Operations Previously Reported | $ | 31,463 | $ | 11,482 | $ | (1,420) | $ | 3,601 | $ | (10,748) | $ | 34,378 | ||||||||||||||||||||||||||
Portfolio Management (4) | — | 259 | — | — | — | 259 | ||||||||||||||||||||||||||||||||
Adjusted Income from Operations Recast | $ | 31,463 | $ | 11,741 | $ | (1,420) | $ | 3,601 | $ | (10,748) | $ | 34,637 | ||||||||||||||||||||||||||
Net Sales & Adjusted Net Sales Previously Reported (5) | $ | 179,327 | $ | 87,712 | $ | 42,421 | $ | 19,351 | $ | — | $ | 328,811 | ||||||||||||||||||||||||||
Portfolio Management (4) | — | (933) | — | — | — | (933) | ||||||||||||||||||||||||||||||||
Adjusted Net Sales Recast | $ | 179,327 | $ | 86,779 | $ | 42,421 | $ | 19,351 | $ | — | $ | 327,878 | ||||||||||||||||||||||||||
(1) Comprised primarily of exit activities costs and impairments of assets associated with 80/20 simplification, lean initiatives and / or discontinued operations | ||||||||||||||||||||||||||||||||||||||
(2) Comprised primarily of consulting and legal fees for the acquisition and integration of recent business combinations, along with the results generated by the processing business liquidated in 2023 and the loss on the sale of the Japan renewables business sold in 2023. | ||||||||||||||||||||||||||||||||||||||
(3) Comprised primarily of consulting and legal fees for the acquisition and integration of recent business combinations, along with the results generated by the processing business liquidated in 2023. | ||||||||||||||||||||||||||||||||||||||
(4) Represents the results generated by the Japan renewables business sold in 2023. | ||||||||||||||||||||||||||||||||||||||
(5) There were no adjustments to Net Sales Previously Reported for the three months ended December 31, 2023. |
Year Ended December 31, 2024 | ||||||||||||||||||||||||||||||||||||||
Income before taxes | Provision for income taxes | Net income | Net income per share - diluted | |||||||||||||||||||||||||||||||||||
As Reported in GAAP Statements | $ | 173,925 | $ | 36,585 | $ | 137,340 | $ | 4.46 | ||||||||||||||||||||||||||||||
Restructuring Charges (1) | 11,061 | 2,738 | 8,323 | 0.27 | ||||||||||||||||||||||||||||||||||
Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2) | (23,329) | 8 | (23,337) | (0.76) | ||||||||||||||||||||||||||||||||||
Intangible Asset Impairment (3) | 11,300 | 2,825 | 8,475 | 0.28 | ||||||||||||||||||||||||||||||||||
Adjusted Financial Measures | $ | 172,957 | $ | 42,156 | $ | 130,801 | $ | 4.25 | ||||||||||||||||||||||||||||||
Residential | Renewables | Agtech | Infrastructure | Corporate | Consolidated | |||||||||||||||||||||||||||||||||
Operating Margin | 19.0 | % | 1.2 | % | 7.2 | % | 24.2 | % | n/a | 10.9 | % | |||||||||||||||||||||||||||
Restructuring Charges (1) | 0.1 | % | 3.5 | % | 0.3 | % | — | % | n/a | 0.8 | % | |||||||||||||||||||||||||||
Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2) | — | % | 0.1 | % | — | % | — | % | n/a | 0.1 | % | |||||||||||||||||||||||||||
Intangible Asset Impairment (3) | — | % | 1.9 | % | 3.9 | % | — | % | n/a | 0.9 | % | |||||||||||||||||||||||||||
Adjusted Operating Margin | 19.1 | % | 6.6 | % | 11.5 | % | 24.2 | % | n/a | 12.8 | % | |||||||||||||||||||||||||||
Income from Operations | $ | 148,784 | $ | 3,349 | $ | 11,040 | $ | 21,295 | $ | (41,445) | $ | 143,023 | ||||||||||||||||||||||||||
Restructuring Charges (1) | 606 | 9,895 | 477 | — | 83 | 11,061 | ||||||||||||||||||||||||||||||||
Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2) | 195 | 233 | — | — | 2,207 | 2,635 | ||||||||||||||||||||||||||||||||
Intangible Asset Impairment (3) | — | 5,300 | 6,000 | — | — | 11,300 | ||||||||||||||||||||||||||||||||
Adjusted Income from Operations | $ | 149,585 | $ | 18,777 | $ | 17,517 | $ | 21,295 | $ | (39,155) | $ | 168,019 | ||||||||||||||||||||||||||
Net Sales & Adjusted Net Sales (4) | $ | 782,519 | $ | 285,405 | $ | 152,811 | $ | 88,029 | $ | — | $ | 1,308,764 | ||||||||||||||||||||||||||
(1) Comprised primarily of exit activities costs and impairments of assets associated with 80/20 simplification, lean initiatives and / or discontinued operations. | ||||||||||||||||||||||||||||||||||||||
(2) Represents senior leadership transition costs associated with changes in leadership positions, acquisition related expenses including due diligence costs and portfolio management costs resulting from terminated or liquidated businesses, including the ($25.3M) gain on sale of the residential electronic locker business. | ||||||||||||||||||||||||||||||||||||||
(3) Represents write off of indefinite-lived trademarks. | ||||||||||||||||||||||||||||||||||||||
(4) There were no adjustments to Net Sales in 2024. |
Year Ended December 31, 2023 | ||||||||||||||||||||||||||||||||||||||
Income before taxes | Provision for income taxes | Net income | Net income per share - diluted | |||||||||||||||||||||||||||||||||||
As Reported in GAAP Statements | $ | 148,992 | $ | 38,459 | $ | 110,533 | $ | 3.59 | ||||||||||||||||||||||||||||||
Restructuring Charges (1) | 18,072 | 4,583 | 13,489 | 0.43 | ||||||||||||||||||||||||||||||||||
Portfolio Management & Acquisition Related Items (2) | 3,900 | 1,382 | 2,518 | 0.09 | ||||||||||||||||||||||||||||||||||
Adjusted Financial Measures Previously Reported | $ | 170,964 | $ | 44,424 | $ | 126,540 | $ | 4.11 | ||||||||||||||||||||||||||||||
Portfolio Management (4) | (1,069) | (322) | (747) | (0.02) | ||||||||||||||||||||||||||||||||||
Adjusted Financial Measures Recast | $ | 169,895 | $ | 44,102 | $ | 125,793 | $ | 4.09 | ||||||||||||||||||||||||||||||
Residential | Renewables | Agtech | Infrastructure | Corporate | Consolidated | |||||||||||||||||||||||||||||||||
Operating Margin | 17.6 | % | 9.1 | % | (0.6) | % | 21.2 | % | n/a | 10.9 | % | |||||||||||||||||||||||||||
Restructuring Charges (1) | 0.6 | % | 2.8 | % | 2.7 | % | — | % | n/a | 1.3 | % | |||||||||||||||||||||||||||
Portfolio Management & Acquisition Related Items (3) | — | % | 0.3 | % | 2.8 | % | — | % | n/a | 0.4 | % | |||||||||||||||||||||||||||
Adjusted Operating Margin Previously Reported | 18.2 | % | 12.3 | % | 5.1 | % | 21.2 | % | n/a | 12.7 | % | |||||||||||||||||||||||||||
Portfolio Management (4) | — | % | — | % | — | % | — | % | n/a | — | % | |||||||||||||||||||||||||||
Adjusted Operating Margin Recast | 18.2 | % | 12.3 | % | 5.1 | % | 21.2 | % | n/a | 12.7 | % | |||||||||||||||||||||||||||
Income from Operations | $ | 143,068 | $ | 30,160 | $ | (928) | $ | 18,529 | $ | (40,100) | $ | 150,729 | ||||||||||||||||||||||||||
Restructuring Charges (1) | 4,811 | 9,394 | 3,918 | — | (51) | 18,072 | ||||||||||||||||||||||||||||||||
Portfolio Management & Acquisition Related Items (3) | 12 | 968 | 4,156 | — | 389 | 5,525 | ||||||||||||||||||||||||||||||||
Adjusted Income from Operations Previously Reported | $ | 147,891 | $ | 40,522 | $ | 7,146 | $ | 18,529 | $ | (39,762) | $ | 174,326 | ||||||||||||||||||||||||||
Portfolio Management (4) | — | (1,252) | — | — | — | (1,252) | ||||||||||||||||||||||||||||||||
Adjusted Income from Operations Recast | $ | 147,891 | $ | 39,270 | $ | 7,146 | $ | 18,529 | $ | (39,762) | $ | 173,074 | ||||||||||||||||||||||||||
Net Sales | $ | 814,803 | $ | 330,738 | $ | 144,967 | $ | 87,228 | $ | — | $ | 1,377,736 | ||||||||||||||||||||||||||
Portfolio Management (5) | — | — | (4,059) | — | — | (4,059) | ||||||||||||||||||||||||||||||||
Adjusted Net Sales Previously Reported | $ | 814,803 | $ | 330,738 | $ | 140,908 | $ | 87,228 | $ | — | $ | 1,373,677 | ||||||||||||||||||||||||||
Portfolio Management (4) | — | (11,724) | — | — | — | (11,724) | ||||||||||||||||||||||||||||||||
Adjusted Net Sales Recast | $ | 814,803 | $ | 319,014 | $ | 140,908 | $ | 87,228 | $ | — | $ | 1,361,953 | ||||||||||||||||||||||||||
(1) Comprised primarily of exit activities costs and impairments of assets associated with 80/20 simplification, lean initiatives and / or discontinued operations and costs associated with new and / or terminated senior leadership positions. | ||||||||||||||||||||||||||||||||||||||
(2) Comprised primarily of consulting and legal fees for the acquisition and integration of recent business combinations, along with the results generated by the processing business liquidated in 2023 and the loss on the sale of the Japan renewables business sold in 2023. | ||||||||||||||||||||||||||||||||||||||
(3) Comprised primarily of consulting and legal fees for the acquisition and integration of recent business combinations, along with the results generated by the processing business liquidated in 2023. | ||||||||||||||||||||||||||||||||||||||
(4) Represents the results generated by the Japan renewables business sold in 2023. | ||||||||||||||||||||||||||||||||||||||
(5) Represents the net sales generated by the processing business liquidated in 2023. |
Three Months Ended December 31, 2024 | ||||||||||||||||||||||||||||||||
Consolidated | Residential | Renewables | Agtech | Infrastructure | ||||||||||||||||||||||||||||
Adjusted Net Sales | $ | 302,057 | $ | 170,729 | $ | 70,464 | $ | 42,749 | $ | 18,115 | ||||||||||||||||||||||
Net Income | 46,157 | |||||||||||||||||||||||||||||||
Provision for Income Taxes | 5,170 | |||||||||||||||||||||||||||||||
Interest Income | (1,995) | |||||||||||||||||||||||||||||||
Other Income | (24,512) | |||||||||||||||||||||||||||||||
Operating Profit | 24,820 | 29,070 | (767) | 2,297 | 3,690 | |||||||||||||||||||||||||||
Adjusted Measures* | 13,474 | 427 | 5,836 | 6,000 | — | |||||||||||||||||||||||||||
Adjusted Operating Profit | 38,294 | 29,497 | 5,069 | 8,297 | 3,690 | |||||||||||||||||||||||||||
Adjusted Operating Margin | 12.7 | % | 17.3 | % | 7.2 | % | 19.4 | % | 20.4 | % | ||||||||||||||||||||||
Adjusted Other Expense | 805 | — | — | — | — | |||||||||||||||||||||||||||
Depreciation & Amortization | 7,075 | 2,773 | 2,140 | 745 | 736 | |||||||||||||||||||||||||||
Stock Compensation Expense | 2,277 | 459 | 234 | 94 | 63 | |||||||||||||||||||||||||||
Less: SLT Related Stock Compensation Expense | (93) | — | — | — | — | |||||||||||||||||||||||||||
Adjusted Stock Compensation Expense | 2,184 | 459 | 234 | 94 | 63 | |||||||||||||||||||||||||||
Adjusted EBITDA | $ | 46,748 | $ | 32,729 | $ | 7,443 | $ | 9,136 | $ | 4,489 | ||||||||||||||||||||||
Adjusted EBITDA Margin | 15.5 | % | 19.2 | % | 10.6 | % | 21.4 | % | 24.8 | % | ||||||||||||||||||||||
Cash Flow - Operating Activities | 19,929 | |||||||||||||||||||||||||||||||
Purchase of PPE, Net | (5,604) | |||||||||||||||||||||||||||||||
Free Cash Flow | 14,325 | |||||||||||||||||||||||||||||||
Free Cash Flow - % of Adjusted Net Sales | 4.7 | % | ||||||||||||||||||||||||||||||
*Adjusted Measures details are presented on the corresponding Reconciliation of GAAP and Adjusted Financial Measures |
Three Months Ended December 31, 2023 | ||||||||||||||||||||||||||||||||
Consolidated | Residential | Renewables | Agtech | Infrastructure | ||||||||||||||||||||||||||||
Adjusted Net Sales* | $ | 327,878 | $ | 179,327 | $ | 86,779 | $ | 42,421 | $ | 19,351 | ||||||||||||||||||||||
Net Income | 19,434 | |||||||||||||||||||||||||||||||
Provision for Income Taxes | 5,191 | |||||||||||||||||||||||||||||||
Interest Income | (214) | |||||||||||||||||||||||||||||||
Other Expense | 681 | |||||||||||||||||||||||||||||||
Operating Profit | 25,092 | 27,442 | 9,076 | (4,277) | 3,601 | |||||||||||||||||||||||||||
Adjusted Measures* | 9,545 | 4,021 | 2,665 | 2,857 | — | |||||||||||||||||||||||||||
Adjusted Operating Profit | 34,637 | 31,463 | 11,741 | (1,420) | 3,601 | |||||||||||||||||||||||||||
Adjusted Operating Margin | 10.6 | % | 17.5 | % | 13.5 | % | (3.3) | % | 18.6 | % | ||||||||||||||||||||||
Adjusted Other Expense** | 103 | — | — | — | — | |||||||||||||||||||||||||||
Depreciation & Amortization** | 6,804 | 2,537 | 2,109 | 940 | 788 | |||||||||||||||||||||||||||
Less: Japan Depreciation & Amortization | (115) | — | (115) | — | — | |||||||||||||||||||||||||||
Adjusted Depreciation & Amortization | 6,689 | 2,537 | 1,994 | 940 | 788 | |||||||||||||||||||||||||||
Stock Compensation Expense | 2,493 | 498 | 230 | 57 | 77 | |||||||||||||||||||||||||||
Adjusted EBITDA Recast** | $ | 43,716 | $ | 34,498 | $ | 13,965 | $ | (423) | $ | 4,466 | ||||||||||||||||||||||
Adjusted EBITDA Margin Recast** | 13.3 | % | 19.2 | % | 16.1 | % | (1.0) | % | 23.1 | % | ||||||||||||||||||||||
Adjusted EBITDA Previously Reported | $ | 43,586 | $ | 34,498 | $ | 13,821 | $ | (423) | $ | 4,466 | ||||||||||||||||||||||
Adjusted EBITDA Margin Previously Reported | 13.3 | % | 19.2 | % | 15.8 | % | (1.0) | % | 23.1 | % | ||||||||||||||||||||||
Cash Flow - Operating Activities | 11,820 | |||||||||||||||||||||||||||||||
Purchase of PPE, Net | (5,930) | |||||||||||||||||||||||||||||||
Free Cash Flow | 5,890 | |||||||||||||||||||||||||||||||
Free Cash Flow - % of Adjusted Net Sales | 1.8 | % | ||||||||||||||||||||||||||||||
*Details of recast amounts for the sale of the Japan based solar racking business within the Renewables segment are presented on corresponding Reconciliation of GAAP and Adjusted Financial Measures | ||||||||||||||||||||||||||||||||
**Recast to exclude sale of Japan based solar racking business within the Renewables segment |
Year Ended December 31, 2024 | ||||||||||||||||||||||||||||||||
Consolidated | Residential | Renewables | Agtech | Infrastructure | ||||||||||||||||||||||||||||
Adjusted Net Sales | $ | 1,308,764 | $ | 782,519 | $ | 285,405 | $ | 152,811 | $ | 88,029 | ||||||||||||||||||||||
Net Income | 137,340 | |||||||||||||||||||||||||||||||
Provision for Income Taxes | 36,585 | |||||||||||||||||||||||||||||||
Interest Income | (6,171) | |||||||||||||||||||||||||||||||
Other Income | (24,731) | |||||||||||||||||||||||||||||||
Operating Profit | 143,023 | 148,784 | 3,349 | 11,040 | 21,295 | |||||||||||||||||||||||||||
Adjusted Measures* | 24,996 | 801 | 15,428 | 6,477 | — | |||||||||||||||||||||||||||
Adjusted Operating Profit | 168,019 | 149,585 | 18,777 | 17,517 | 21,295 | |||||||||||||||||||||||||||
Adjusted Operating Margin | 12.8 | % | 19.1 | % | 6.6 | % | 11.5 | % | 24.2 | % | ||||||||||||||||||||||
Adjusted Other Expense | 1,233 | — | — | — | — | |||||||||||||||||||||||||||
Depreciation & Amortization | 27,312 | 10,416 | 8,192 | 3,165 | 2,972 | |||||||||||||||||||||||||||
Stock Compensation Expense | 10,963 | 1,800 | 918 | 377 | 244 | |||||||||||||||||||||||||||
Less: SLT Related Stock Compensation Expense | (152) | — | — | — | — | |||||||||||||||||||||||||||
Adjusted Stock Compensation Expense | 10,811 | 1,800 | 918 | 377 | 244 | |||||||||||||||||||||||||||
Adjusted EBITDA | $ | 204,909 | $ | 161,801 | $ | 27,887 | $ | 21,059 | $ | 24,511 | ||||||||||||||||||||||
Adjusted EBITDA Margin | 15.7 | % | 20.7 | % | 9.8 | % | 13.8 | % | 27.8 | % | ||||||||||||||||||||||
Cash Flow - Operating Activities | 174,264 | |||||||||||||||||||||||||||||||
Purchase of PPE, Net | (19,930) | |||||||||||||||||||||||||||||||
Free Cash Flow | 154,334 | |||||||||||||||||||||||||||||||
Free Cash Flow - % of Adjusted Net Sales | 11.8 | % | ||||||||||||||||||||||||||||||
*Adjusted Measures details are presented on the corresponding Reconciliation of GAAP and Adjusted Financial Measures |
Year Ended December 31, 2023 | ||||||||||||||||||||||||||||||||
Consolidated | Residential | Renewables | Agtech | Infrastructure | ||||||||||||||||||||||||||||
Adjusted Net Sales* | $ | 1,361,953 | $ | 814,803 | $ | 319,014 | $ | 140,908 | $ | 87,228 | ||||||||||||||||||||||
Net Income | 110,533 | |||||||||||||||||||||||||||||||
Provision for Income Taxes | 38,459 | |||||||||||||||||||||||||||||||
Interest Expense | 3,002 | |||||||||||||||||||||||||||||||
Other Income | (1,265) | |||||||||||||||||||||||||||||||
Operating Profit | 150,729 | 143,068 | 30,160 | (928) | 18,529 | |||||||||||||||||||||||||||
Adjusted Measures* | 22,345 | 4,823 | 9,110 | 8,074 | — | |||||||||||||||||||||||||||
Adjusted Operating Profit | 173,074 | 147,891 | 39,270 | 7,146 | 18,529 | |||||||||||||||||||||||||||
Adjusted Operating Margin | 12.7 | % | 18.2 | % | 12.3 | % | 5.1 | % | 21.2 | % | ||||||||||||||||||||||
Adjusted Other Expense** | 228 | — | — | — | — | |||||||||||||||||||||||||||
Depreciation & Amortization** | 27,378 | 10,079 | 8,670 | 3,790 | 3,137 | |||||||||||||||||||||||||||
Less: Japan Depreciation & Amortization | (676) | — | (676) | — | — | |||||||||||||||||||||||||||
Adjusted Depreciation & Amortization | 26,702 | 10,079 | 7,994 | 3,790 | 3,137 | |||||||||||||||||||||||||||
Stock Compensation Expense | 9,750 | 1,633 | 881 | 197 | 289 | |||||||||||||||||||||||||||
Adjusted EBITDA Recast** | $ | 209,298 | $ | 159,603 | $ | 48,145 | $ | 11,133 | $ | 21,955 | ||||||||||||||||||||||
Adjusted EBITDA Margin Recast** | 15.4 | % | 19.6 | % | 15.1 | % | 7.9 | % | 25.2 | % | ||||||||||||||||||||||
Adjusted EBITDA Previously Reported | $ | 211,043 | $ | 159,603 | $ | 50,073 | $ | 11,133 | $ | 21,955 | ||||||||||||||||||||||
Adjusted EBITDA Margin Previously Reported | 15.4 | % | 19.6 | % | 15.1 | % | 7.9 | % | 25.2 | % | ||||||||||||||||||||||
Cash Flow - Operating Activities | 218,476 | |||||||||||||||||||||||||||||||
Purchase of PPE, Net | (13,906) | |||||||||||||||||||||||||||||||
Free Cash Flow | 204,570 | |||||||||||||||||||||||||||||||
Free Cash Flow - % of Adjusted Net Sales | 14.9 | % | ||||||||||||||||||||||||||||||
*Details of recast amounts for the sale of the Japan based solar racking business within the Renewables segment are presented on corresponding Reconciliation of GAAP and Adjusted Financial Measures | ||||||||||||||||||||||||||||||||
**Recast to exclude sale of Japan based solar racking business within the Renewables segment |