New Jersey
|
001-33841
|
20-8579133
|
||
(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, $1 par value
|
VMC
|
New York Stock Exchange
|
Item 2.02 |
Results of Operations and Financial Condition.
|
Item 8.01 |
Other Events.
|
Item 9.01 |
Financial Statements and Exhibits.
|
Exhibit No. |
Description
|
99.1 |
Press Release, dated February 18, 2025
|
104 |
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
VULCAN MATERIALS COMPANY
|
||||
Date: February 18, 2025
|
By:
|
/s/ Denson N. Franklin III
|
||
Name:
|
Denson N. Franklin III
|
|||
Title:
|
Senior Vice President, General Counsel and Secretary
|
![]() |
February 18, 2025
|
Fourth Quarter
|
Full Year
|
|||||||||||||||
Amounts in millions, except per unit data
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Total revenues
|
$
|
1,854
|
$
|
1,834
|
$
|
7,418
|
$
|
7,782
|
||||||||
Gross profit
|
$
|
537
|
$
|
472
|
$
|
2,000
|
$
|
1,949
|
||||||||
Selling, Administrative and General (SAG)
|
$
|
138
|
$
|
142
|
$
|
531
|
$
|
543
|
||||||||
As % of Total revenues
|
7.5
|
%
|
7.8
|
%
|
7.2
|
%
|
7.0
|
%
|
||||||||
Net earnings attributable to Vulcan
|
$
|
294
|
$
|
227
|
$
|
912
|
$
|
933
|
||||||||
Adjusted EBITDA
|
$
|
550
|
$
|
476
|
$
|
2,057
|
$
|
2,011
|
||||||||
Adjusted EBITDA Margin
|
29.7
|
%
|
26.0
|
%
|
27.7
|
%
|
25.8
|
%
|
||||||||
Earnings attributable to Vulcan from continuing operations per diluted share
|
$
|
2.23
|
$
|
1.72
|
$
|
6.91
|
$
|
7.06
|
||||||||
Adjusted earnings attributable to Vulcan from = continuing operations per diluted share
|
$
|
2.17
|
$
|
1.46
|
$
|
7.53
|
$
|
7.00
|
||||||||
Aggregates segment
|
||||||||||||||||
Shipments (tons)
|
53.9
|
55.3
|
219.9
|
234.6
|
||||||||||||
Freight-adjusted sales price per ton
|
$
|
21.41
|
$
|
19.34
|
$
|
21.08
|
$
|
19.02
|
||||||||
Gross profit per ton
|
$
|
9.02
|
$
|
7.67
|
$
|
8.26
|
$
|
7.40
|
||||||||
Cash gross profit per ton
|
$
|
11.50
|
$
|
9.92
|
$
|
10.61
|
$
|
9.46
|
|
• |
A third consecutive year of double-digit year-over-year growth in Aggregates segment cash gross profit per ton ($10.61 in 2024)
|
|
o |
Shipments growth of 3 to 5 percent (219.9 million tons in 2024)
|
|
o |
Freight-adjusted price improvement of 5 to 7 percent ($21.08 in 2024); inclusive of over 100 basis points of negative mix impact from recent acquisitions
|
|
o |
Low to mid-single digit increase in freight-adjusted unit cash cost (freight-adjusted price less segment cash gross profit per ton; $10.47 in 2024)
|
|
• |
Total Asphalt and Concrete segment cash gross profit of approximately $360 million ($272 million in 2024)
|
|
o |
Relative contribution of approximately two-thirds from the Asphalt segment and one-third from the Concrete segment
|
|
• |
Selling, Administrative and General expenses of $550 to $560 million ($531 million in 2024)
|
|
• |
Interest expense of approximately $245 million
|
|
• |
Capital spending for maintenance and growth projects of $750 to $800 million
|
|
• |
Depreciation, depletion, accretion and amortization expense of approximately $800 million
|
|
• |
An effective tax rate of 22 to 23 percent
|
|
• |
Net earnings attributable to Vulcan of $1.01 to $1.17 billion
|
|
• |
Adjusted EBITDA between $2.35 and $2.55 billion (includes $150 million contribution from acquisitions)
|
(in millions, except per share data)
|
||||||||||||||||
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
Consolidated Statements of Earnings
|
December 31
|
December 31
|
||||||||||||||
(Condensed and unaudited)
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Total revenues
|
$
|
1,853.6
|
$
|
1,834.3
|
$
|
7,417.7
|
$
|
7,781.9
|
||||||||
Cost of revenues
|
(1,316.4
|
)
|
(1,362.1
|
)
|
(5,418.1
|
)
|
(5,833.4
|
)
|
||||||||
Gross profit
|
537.2
|
472.2
|
1,999.6
|
1,948.5
|
||||||||||||
Selling, administrative and general expenses
|
(138.1
|
)
|
(142.4
|
)
|
(531.1
|
)
|
(542.8
|
)
|
||||||||
Gain on sale of property, plant & equipment and businesses
|
47.7
|
53.7
|
52.3
|
76.4
|
||||||||||||
Loss on impairments
|
0.0
|
0.0
|
(86.6
|
)
|
(28.3
|
)
|
||||||||||
Other operating expense, net
|
(45.8
|
)
|
(13.4
|
)
|
(69.7
|
)
|
(26.4
|
)
|
||||||||
Operating earnings
|
401.0
|
370.1
|
1,364.5
|
1,427.4
|
||||||||||||
Other nonoperating income (expense), net
|
(9.4
|
)
|
2.6
|
(22.1
|
)
|
(2.7
|
)
|
|||||||||
Interest expense, net
|
(52.6
|
)
|
(37.4
|
)
|
(170.3
|
)
|
(179.6
|
)
|
||||||||
Earnings from continuing operations
|
||||||||||||||||
before income taxes
|
339.0
|
335.3
|
1,172.1
|
1,245.1
|
||||||||||||
Income tax expense
|
(42.9
|
)
|
(105.0
|
)
|
(251.4
|
)
|
(299.4
|
)
|
||||||||
Earnings from continuing operations
|
296.1
|
230.3
|
920.7
|
945.7
|
||||||||||||
Loss on discontinued operations, net of tax
|
(2.6
|
)
|
(2.2
|
)
|
(7.6
|
)
|
(10.8
|
)
|
||||||||
Net earnings
|
293.5
|
228.1
|
913.1
|
934.9
|
||||||||||||
(Earnings) loss attributable to noncontrolling interest
|
0.3
|
(0.6
|
)
|
(1.2
|
)
|
(1.7
|
)
|
|||||||||
Net earnings attributable to Vulcan
|
$
|
293.8
|
$
|
227.5
|
$
|
911.9
|
$
|
933.2
|
||||||||
Basic earnings (loss) per share attributable to Vulcan
|
||||||||||||||||
Continuing operations
|
$
|
2.24
|
$
|
1.73
|
$
|
6.95
|
$
|
7.10
|
||||||||
Discontinued operations
|
$
|
(0.02
|
)
|
$
|
(0.02
|
)
|
$
|
(0.06
|
)
|
$
|
(0.08
|
)
|
||||
Net earnings
|
$
|
2.22
|
$
|
1.71
|
$
|
6.89
|
$
|
7.02
|
||||||||
Diluted earnings (loss) per share attributable to Vulcan
|
||||||||||||||||
Continuing operations
|
$
|
2.23
|
$
|
1.72
|
$
|
6.91
|
$
|
7.06
|
||||||||
Discontinued operations
|
$
|
(0.02
|
)
|
$
|
(0.02
|
)
|
$
|
(0.06
|
)
|
$
|
(0.08
|
)
|
||||
Net earnings
|
$
|
2.21
|
$
|
1.70
|
$
|
6.85
|
$
|
6.98
|
||||||||
Weighted-average common shares outstanding
|
||||||||||||||||
Basic
|
132.2
|
132.7
|
132.3
|
133.0
|
||||||||||||
Assuming dilution
|
133.0
|
133.5
|
133.1
|
133.7
|
||||||||||||
Effective tax rate from continuing operations
|
12.7
|
%
|
31.3
|
%
|
21.4
|
%
|
24.0
|
%
|
(in millions)
|
||||||||
Consolidated Balance Sheets
|
December 31
|
December 31
|
||||||
(Condensed and unaudited)
|
2024
|
2023
|
||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
559.7
|
$
|
931.1
|
||||
Restricted cash
|
41.1
|
18.1
|
||||||
Accounts and notes receivable
|
||||||||
Accounts and notes receivable, gross
|
905.5
|
903.3
|
||||||
Allowance for credit losses
|
(13.2
|
)
|
(13.6
|
)
|
||||
Accounts and notes receivable, net
|
892.3
|
889.7
|
||||||
Inventories
|
||||||||
Finished products
|
534.6
|
494.4
|
||||||
Raw materials
|
69.7
|
51.2
|
||||||
Products in process
|
9.0
|
6.5
|
||||||
Operating supplies and other
|
68.5
|
63.5
|
||||||
Inventories
|
681.8
|
615.6
|
||||||
Other current assets
|
90.8
|
70.4
|
||||||
Total current assets
|
2,265.7
|
2,524.9
|
||||||
Investments and long-term receivables
|
31.3
|
31.3
|
||||||
Property, plant & equipment
|
||||||||
Property, plant & equipment, cost
|
14,516.8
|
11,835.5
|
||||||
Allowances for depreciation, depletion & amortization
|
(6,055.3
|
)
|
(5,617.8
|
)
|
||||
Property, plant & equipment, net
|
8,461.5
|
6,217.7
|
||||||
Operating lease right-of-use assets, net
|
526.4
|
511.7
|
||||||
Goodwill
|
3,788.1
|
3,531.7
|
||||||
Other intangible assets, net
|
1,714.7
|
1,460.7
|
||||||
Other noncurrent assets
|
317.1
|
267.7
|
||||||
Total assets
|
$
|
17,104.8
|
$
|
14,545.7
|
||||
Liabilities
|
||||||||
Current maturities of long-term debt
|
400.5
|
0.5
|
||||||
Trade payables and accruals
|
407.0
|
390.4
|
||||||
Other current liabilities
|
431.6
|
406.7
|
||||||
Total current liabilities
|
1,239.1
|
797.6
|
||||||
Long-term debt
|
4,906.9
|
3,877.3
|
||||||
Deferred income taxes, net
|
1,336.5
|
1,028.9
|
||||||
Deferred revenue
|
137.8
|
145.3
|
||||||
Noncurrent operating lease liabilities
|
521.4
|
507.4
|
||||||
Other noncurrent liabilities
|
820.6
|
681.3
|
||||||
Total liabilities
|
$
|
8,962.3
|
$
|
7,037.8
|
||||
Equity
|
||||||||
Common stock, $1 par value
|
132.1
|
132.1
|
||||||
Capital in excess of par value
|
2,900.1
|
2,880.1
|
||||||
Retained earnings
|
5,213.8
|
4,615.0
|
||||||
Accumulated other comprehensive loss
|
(127.4
|
)
|
(143.8
|
)
|
||||
Total shareholder's equity
|
8,118.6
|
7,483.4
|
||||||
Noncontrolling interest
|
23.9
|
24.5
|
||||||
Total equity
|
$
|
8,142.5
|
$
|
7,507.9
|
||||
Total liabilities and equity
|
$
|
17,104.8
|
$
|
14,545.7
|
(in millions)
|
||||||||
Twelve Months Ended
|
||||||||
Consolidated Statements of Cash Flows
|
December 31
|
|||||||
(Condensed and unaudited)
|
2024
|
2023
|
||||||
Operating Activities
|
||||||||
Net earnings
|
$
|
913.1
|
$
|
934.9
|
||||
Adjustments to reconcile net earnings to net cash provided by operating activities
|
||||||||
Depreciation, depletion, accretion and amortization
|
632.2
|
617.0
|
||||||
Noncash operating lease expense
|
51.4
|
53.9
|
||||||
Net gain on sale of property, plant & equipment and businesses
|
(52.3
|
)
|
(76.4
|
)
|
||||
Loss on impairments
|
86.6
|
28.3
|
||||||
Contributions to pension plans
|
(8.7
|
)
|
(7.4
|
)
|
||||
Share-based compensation expense
|
53.4
|
63.2
|
||||||
Deferred income taxes, net
|
(9.4
|
)
|
(43.3
|
)
|
||||
Changes in assets and liabilities before initial effects of business acquisitions and dispositions
|
(277.4
|
)
|
(47.3
|
)
|
||||
Other, net
|
20.7
|
13.9
|
||||||
Net cash provided by operating activities
|
$
|
1,409.6
|
$
|
1,536.8
|
||||
Investing Activities
|
||||||||
Purchases of property, plant & equipment
|
(603.5
|
)
|
(872.6
|
)
|
||||
Proceeds from sale of property, plant & equipment
|
54.7
|
94.6
|
||||||
Proceeds from sale of businesses
|
0.2
|
613.6
|
||||||
Payment for businesses acquired, net of acquired cash and adjustments
|
(2,266.2
|
)
|
0.9
|
|||||
Other, net
|
(0.1
|
)
|
0.0
|
|||||
Net cash used for investing activities
|
$
|
(2,814.9
|
)
|
$
|
(163.5
|
)
|
||
Financing Activities
|
||||||||
Proceeds from short-term debt
|
8.0
|
166.1
|
||||||
Payment of short-term debt
|
(8.0
|
)
|
(266.1
|
)
|
||||
Payment of current maturities and long-term debt
|
(550.5
|
)
|
(550.5
|
)
|
||||
Proceeds from issuance of long-term debt
|
2,000.0
|
550.0
|
||||||
Debt issuance and exchange costs
|
(31.6
|
)
|
(3.4
|
)
|
||||
Payment of finance leases
|
(13.0
|
)
|
(30.8
|
)
|
||||
Purchases of common stock
|
(68.8
|
)
|
(200.0
|
)
|
||||
Dividends paid
|
(244.4
|
)
|
(228.4
|
)
|
||||
Share-based compensation, shares withheld for taxes
|
(33.0
|
)
|
(21.9
|
)
|
||||
Distribution to noncontrolling interest
|
(1.8
|
)
|
(0.8
|
)
|
||||
Other, net
|
0.0
|
0.2
|
||||||
Net cash provided by (used for) financing activities
|
$
|
1,056.9
|
$
|
(585.6
|
)
|
|||
Net increase (decrease) in cash and cash equivalents and restricted cash
|
(348.4
|
)
|
787.7
|
|||||
Cash and cash equivalents and restricted cash at beginning of year
|
949.2
|
161.5
|
||||||
Cash and cash equivalents and restricted cash at end of year
|
$
|
600.8
|
$
|
949.2
|
(in millions, except per unit data)
|
||||||||||||||||
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
December 31
|
December 31
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Total Revenues
|
||||||||||||||||
Aggregates 1
|
$
|
1,472.3
|
$
|
1,413.0
|
$
|
5,949.6
|
$
|
5,918.9
|
||||||||
Asphalt 2
|
327.1
|
286.4
|
1,245.6
|
1,140.7
|
||||||||||||
Concrete
|
163.5
|
256.0
|
653.5
|
1,249.3
|
||||||||||||
Segment sales
|
$
|
1,962.9
|
$
|
1,955.4
|
$
|
7,848.7
|
$
|
8,308.9
|
||||||||
Aggregates intersegment sales
|
(109.3
|
)
|
(121.1
|
)
|
(431.0
|
)
|
(527.0
|
)
|
||||||||
Total revenues
|
$
|
1,853.6
|
$
|
1,834.3
|
$
|
7,417.7
|
$
|
7,781.9
|
||||||||
Gross Profit
|
||||||||||||||||
Aggregates
|
$
|
486.5
|
$
|
424.5
|
$
|
1,816.7
|
$
|
1,736.8
|
||||||||
Asphalt
|
46.1
|
36.3
|
170.1
|
149.6
|
||||||||||||
Concrete
|
4.6
|
11.4
|
12.8
|
62.1
|
||||||||||||
Total
|
$
|
537.2
|
$
|
472.2
|
$
|
1,999.6
|
$
|
1,948.5
|
||||||||
Depreciation, Depletion, Accretion and Amortization
|
||||||||||||||||
Aggregates
|
$
|
133.8
|
$
|
124.8
|
$
|
515.7
|
$
|
482.3
|
||||||||
Asphalt
|
12.4
|
8.9
|
44.1
|
35.6
|
||||||||||||
Concrete
|
10.6
|
12.4
|
45.5
|
72.8
|
||||||||||||
Other
|
7.0
|
6.4
|
26.9
|
26.3
|
||||||||||||
Total
|
$
|
163.8
|
$
|
152.5
|
$
|
632.2
|
$
|
617.0
|
||||||||
Average Unit Sales Price and Unit Shipments
|
||||||||||||||||
Aggregates
|
||||||||||||||||
Freight-adjusted revenues 3
|
$
|
1,154.2
|
$
|
1,070.6
|
$
|
4,636.2
|
$
|
4,461.3
|
||||||||
Aggregates - tons
|
53.9
|
55.3
|
219.9
|
234.6
|
||||||||||||
Freight-adjusted sales price 4
|
$
|
21.41
|
$
|
19.34
|
$
|
21.08
|
$
|
19.02
|
||||||||
Other Products
|
||||||||||||||||
Asphalt Mix - tons
|
3.4
|
3.3
|
13.6
|
13.4
|
||||||||||||
Asphalt Mix - sales price 5
|
$
|
82.11
|
$
|
76.92
|
$
|
80.09
|
$
|
75.76
|
||||||||
Ready-mixed concrete - cubic yards
|
0.9
|
1.5
|
3.6
|
7.5
|
||||||||||||
Ready-mixed concrete - sales price 5
|
$
|
183.07
|
$
|
173.83
|
$
|
182.93
|
$
|
166.95
|
1 |
Includes product sales (crushed stone, sand and gravel, sand, and other aggregates), as well as freight & delivery costs that we pass along to our customers, and service
revenues related to aggregates.
|
2 |
Includes product sales, as well as service revenues from our asphalt construction paving business.
|
3 |
Freight-adjusted revenues are Aggregates segment sales excluding freight & delivery revenues and other revenues related to services, such as landfill tipping fees, that are
derived from our aggregates business.
|
4 |
Freight-adjusted sales price is calculated as freight-adjusted revenues divided by aggregates unit shipments.
|
5 |
Sales price is calculated by dividing revenues generated from the shipment of product (excluding service revenues generated by the segments) by total units of the product shipped.
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
December 31
|
December 31
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Aggregates segment
|
||||||||||||||||
Segment sales
|
$
|
1,472.3
|
$
|
1,413.0
|
$
|
5,949.6
|
$
|
5,918.9
|
||||||||
Freight & delivery revenues 1
|
(297.6
|
)
|
(309.4
|
)
|
(1,220.1
|
)
|
(1,350.2
|
)
|
||||||||
Other revenues
|
(20.5
|
)
|
(33.0
|
)
|
(93.3
|
)
|
(107.4
|
)
|
||||||||
Freight-adjusted revenues
|
$
|
1,154.2
|
$
|
1,070.6
|
$
|
4,636.2
|
$
|
4,461.3
|
||||||||
Unit shipments - tons
|
53.9
|
55.3
|
219.9
|
234.6
|
||||||||||||
Freight-adjusted sales price
|
$
|
21.41
|
$
|
19.34
|
$
|
21.08
|
$
|
19.02
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
December 31
|
December 31
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Aggregates segment
|
||||||||||||||||
Gross profit
|
$
|
486.5
|
$
|
424.5
|
$
|
1,816.7
|
$
|
1,736.8
|
||||||||
Depreciation, depletion, accretion and amortization
|
133.8
|
124.8
|
515.7
|
482.3
|
||||||||||||
Cash gross profit
|
$
|
620.3
|
$
|
549.3
|
$
|
2,332.4
|
$
|
2,219.1
|
||||||||
Unit shipments - tons
|
53.9
|
55.3
|
219.9
|
234.6
|
||||||||||||
Gross profit per ton
|
$
|
9.02
|
$
|
7.67
|
$
|
8.26
|
$
|
7.40
|
||||||||
Freight-adjusted sales price
|
$
|
21.41
|
$
|
19.34
|
$
|
21.08
|
$
|
19.02
|
||||||||
Cash gross profit per ton
|
11.50
|
9.92
|
10.61
|
9.46
|
||||||||||||
Freight-adjusted cash cost of sales per ton
|
$
|
9.91
|
$
|
9.42
|
$
|
10.47
|
$
|
9.56
|
||||||||
Asphalt segment
|
||||||||||||||||
Gross profit
|
$
|
46.1
|
$
|
36.3
|
$
|
170.1
|
$
|
149.6
|
||||||||
Depreciation, depletion, accretion and amortization
|
12.4
|
8.9
|
44.1
|
35.6
|
||||||||||||
Cash gross profit
|
$
|
58.5
|
$
|
45.2
|
$
|
214.2
|
$
|
185.2
|
||||||||
Concrete segment
|
||||||||||||||||
Gross profit
|
$
|
4.6
|
$
|
11.4
|
$
|
12.8
|
$
|
62.1
|
||||||||
Depreciation, depletion, accretion and amortization
|
10.6
|
12.4
|
45.5
|
72.8
|
||||||||||||
Cash gross profit
|
$
|
15.2
|
$
|
23.8
|
$
|
58.3
|
$
|
134.9
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
December 31
|
December 31
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Net earnings attributable to Vulcan
|
$
|
293.8
|
$
|
227.5
|
$
|
911.9
|
$
|
933.2
|
||||||||
Income tax expense, including discontinued operations
|
42.0
|
104.2
|
248.8
|
295.6
|
||||||||||||
Interest expense, net
|
52.6
|
37.4
|
170.3
|
179.6
|
||||||||||||
Depreciation, depletion, accretion and amortization
|
163.8
|
152.5
|
632.2
|
617.0
|
||||||||||||
EBITDA
|
$
|
552.2
|
$
|
521.6
|
$
|
1,963.2
|
$
|
2,025.4
|
||||||||
Loss on discontinued operations
|
$
|
3.4
|
$
|
3.0
|
$
|
10.2
|
$
|
14.7
|
||||||||
Gain on sale of real estate and businesses, net
|
(36.7
|
)
|
(51.9
|
)
|
(36.7
|
)
|
(67.1
|
)
|
||||||||
Charges associated with divested operations
|
16.7
|
3.3
|
17.7
|
7.9
|
||||||||||||
Acquisition related charges 1
|
14.5
|
0.1
|
16.3
|
2.1
|
||||||||||||
Loss on impairments
|
0.0
|
0.0
|
86.6
|
28.3
|
||||||||||||
Adjusted EBITDA
|
$
|
550.1
|
$
|
476.1
|
$
|
2,057.2
|
$
|
2,011.3
|
||||||||
Total revenues
|
$
|
1,853.6
|
$
|
1,834.3
|
$
|
7,417.7
|
$
|
7,781.9
|
||||||||
Adjusted EBITDA margin
|
29.7
|
%
|
26.0
|
%
|
27.7
|
%
|
25.8
|
%
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
December 31
|
December 31
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Net earnings attributable to Vulcan
|
$
|
2.21
|
$
|
1.70
|
$
|
6.85
|
$
|
6.98
|
||||||||
Items included in Adjusted EBITDA above, net of tax
|
(0.01
|
)
|
(0.25
|
)
|
0.68
|
(0.08
|
)
|
|||||||||
NOL carryforward valuation allowance
|
(0.03
|
)
|
0.01
|
0.00
|
0.10
|
|||||||||||
Adjusted diluted EPS attributable to Vulcan from continuing operations
|
$
|
2.17
|
$
|
1.46
|
$
|
7.53
|
$
|
7.00
|
(in millions)
|
||||
Mid-point
|
||||
Net earnings attributable to Vulcan
|
$
|
1,090
|
||
Income tax expense, including discontinued operations
|
315
|
|||
Interest expense, net of interest income
|
245
|
|||
Depreciation, depletion, accretion and amortization
|
800
|
|||
Projected EBITDA
|
$
|
2,450
|
(in millions)
|
||||||||
December 31
|
||||||||
2024
|
2023
|
|||||||
Debt
|
||||||||
Current maturities of long-term debt
|
$
|
400.5
|
$
|
0.5
|
||||
Long-term debt
|
4,906.9
|
3,877.3
|
||||||
Total debt
|
$
|
5,307.4
|
$
|
3,877.8
|
||||
Cash and cash equivalents and restricted cash
|
(600.8
|
)
|
(949.2
|
)
|
||||
Net debt
|
$
|
4,706.6
|
$
|
2,928.6
|
||||
Trailing-Twelve Months (TTM) Adjusted EBITDA
|
$
|
2,057.2
|
$
|
2,011.3
|
||||
Total debt to TTM Adjusted EBITDA
|
2.6
|
x
|
1.9
|
x
|
||||
Net debt to TTM Adjusted EBITDA
|
2.3
|
x
|
1.5
|
x
|
(dollars in millions)
|
||||||||
Trailing Twelve Months Ended
|
||||||||
December 31
|
December 31
|
|||||||
2024
|
2023
|
|||||||
Adjusted EBITDA
|
$
|
2,057.2
|
$
|
2,011.3
|
||||
Average invested capital
|
||||||||
Property, plant & equipment, net
|
$
|
6,743.6
|
$
|
6,106.3
|
||||
Goodwill
|
3,567.6
|
3,626.5
|
||||||
Other intangible assets
|
1,506.4
|
1,593.4
|
||||||
Fixed and intangible assets
|
$
|
11,817.6
|
$
|
11,326.2
|
||||
Current assets
|
$
|
2,177.5
|
$
|
2,192.9
|
||||
Cash and cash equivalents
|
(479.2
|
)
|
(352.8
|
)
|
||||
Current tax
|
(37.2
|
)
|
(32.7
|
)
|
||||
Adjusted current assets
|
1,661.1
|
1,807.4
|
||||||
Current liabilities
|
(860.7
|
)
|
(833.7
|
)
|
||||
Current maturities of long-term debt
|
80.5
|
0.5
|
||||||
Short-term debt
|
19.0
|
20.0
|
||||||
Adjusted current liabilities
|
(761.2
|
)
|
(813.2
|
)
|
||||
Adjusted net working capital
|
$
|
899.9
|
$
|
994.2
|
||||
Average invested capital
|
$
|
12,717.5
|
$
|
12,320.4
|
||||
Return on invested capital
|
16.2
|
%
|
16.3
|
%
|