Book Online or Call 1-855-SAUSALITO

Sign In  |  Register  |  About Sausalito  |  Contact Us

Sausalito, CA
September 01, 2020 1:41pm
7-Day Forecast | Traffic
  • Search Hotels in Sausalito

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

Gibraltar Announces Fourth Quarter 2024 Financial Results

2024 EPS: GAAP up 24%, Adjusted up 4% on 5% Net Sales Decrease

Strong 2024 Cash Generation of $174 Million

Expands Agtech’s Structures Business with Acquisition of Lane Supply

2025 Guidance: Net Sales $1.40B – $1.45B, GAAP EPS $4.25 - $4.50, Adjusted EPS $4.80 - $5.05

Gibraltar Industries, Inc. (Nasdaq: ROCK), a leading manufacturer and provider of products and services for the residential, renewable energy, agtech and infrastructure markets, today reported its financial results for the three- and twelve-month periods ended December 31, 2024.

“Fourth quarter results were roughly in line with expectations for each segment with adjusted EPS reaching the top end of the range at $4.25, and net sales reaching $1.31 billion, just under the range. We also generated strong operating cash flow of $174 million for the year. We executed well in Residential, Agtech and Infrastructure, and our Renewables business continued to accelerate through the launch learning curve of its new tracker product line.”

Fourth Quarter 2024 Consolidated Results

($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%

GAAP and adjusted net sales decreased 8.1% and 7.9% respectively, driven primarily by ongoing industry headwinds impacting the Renewables business, and continued slowness in the Residential market.

GAAP net income more than doubled to $46.2 million, or $1.50 per share, and adjusted net income increased 17.9% to $31.0 million, or $1.01 per share. During the quarter, Gibraltar divested its residential electronic locker business.

Adjusted measures exclude charges for restructuring initiatives, acquisition-related items, senior leadership transition costs, and portfolio management actions including the gain on sale of the electronic locker business, as further described in the appended reconciliation of adjusted financial measures.

Fourth Quarter Segment Results

Residential

($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

Net sales decreased 4.8% driven by ongoing market softness reflected in customer point-of-sale results being down 3%-4% across product categories sold in various local / regional markets. Sales were also impacted by 80/20 PLS initiatives on safety harness and drywall metals product lines. Delays in the transition of new business awarded in 2024 also impacted net sales in the quarter, but order activity for our building accessories products has been accelerating since the beginning of the year. New products launched in the second half of 2024 are also gaining momentum and will contribute to growth in 2025.

Operating margin decreased slightly primarily related to volume and product mix, but overall execution, price/cost management, and 80/20 initiatives delivered solid results.

Renewables

($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

As expected, net sales and new bookings were suppressed as experienced in the third quarter as customers focused on completing panel installations ahead of the December 3, 2024 deadline related to the June 2024 expiration of the Presidential Proclamation. New contract signings were pushed into January which impacted backlog in the 4th quarter, down 32%, however, since the start of 2025, new bookings have accelerated and are up 33% versus prior year.

GAAP and adjusted operating margins were impacted by the ramp of and product mix shift toward the recently launched 1P tracker product along with lower volumes while navigating through the abovementioned deadline. GAAP results were further impacted by a $5.3 million non-cash charge for the discontinuation of legacy RBI tradenames in this segment. Although net sales were down 16.2% from the third quarter, adjusted operating margins improved sequentially by 70 basis points from improved operating efficiencies associated with the new tracker product launch.

Agtech

($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

Net sales increased 1% despite project start dates moving from the fourth quarter into first and second quarters of 2025. Demand continues to grow with over $45 million of new orders booked since January 1st with a strong pipeline of opportunities in process. The move of new project signings from the fourth quarter into 2025 resulted in fourth quarter backlog being down 23%.

GAAP and adjusted operating income were driven by strong execution and business mix as well as a benefit from a customer payment received that was written off in the prior year’s quarter. Excluding this payment, operating margins expanded 1,000 basis points to approximately 15%. GAAP results were further impacted by a $6.0 million non-cash charge for the discontinuation of legacy RBI tradenames in this segment.

Infrastructure

($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

Net sales decreased by 6.7%, impacted by the timing on a large project in the prior year. Backlog increased 10% on strong conversion of bid volume. Demand and quoting remain robust, supported by ongoing investment at the federal and state levels.

Operating margins increased 180 basis points, driven by a favorable mix shift and continued strong operating execution.

Gibraltar Adds Lane Supply Inc to Agtech’s Structures Business

On February 11, 2024, Gibraltar acquired Lane Supply, Inc., an industry leader in the design, manufacture, and installation of structural canopies serving the convenience store, travel center, food retail, EV charging stations, and quick serve restaurant markets for $120 million in cash, subject to customary working capital and other adjustments. During 2024, Lane recorded revenue and adjusted EBITDA of approximately $112.2 million and $16.7 million, respectively. The transaction is expected to be immediately accretive to earnings.

Business Outlook

Mr. Bosway concluded, “For 2025, we expect to deliver growth, solid margin expansion, and strong cash flow generation across the business. We expect participation gains to support growth in our existing businesses, our renewables business to improve execution, and solid growth and margin contribution from the addition of Lane Supply in the Agtech segment.”

Gibraltar is providing its guidance for earnings for the full year 2025. Consolidated net sales are expected to range between $1.40 billion and $1.45 billion, compared to $1.31 billion in 2024. GAAP EPS is expected to range between $4.25 and $4.50, compared to $4.46 in 2024, and adjusted EPS is expected to range between $4.80 and $5.05, compared to $4.25 in 2024.

Fourth Quarter 2024 Conference Call Details

Gibraltar will host a conference call today starting at 9:00 a.m. ET to review its results for the fourth quarter of 2024. Interested parties may access the webcast through the Investors section of the Company’s website at www.gibraltar1.com, where related presentation materials will also be posted prior to the conference call. The call also may be accessed by dialing (877) 407-3088 or (201) 389-0927. For interested individuals unable to join the live conference call, a webcast replay will be available on the Company’s website for one year.

About Gibraltar

Gibraltar is a leading manufacturer and provider of products and services for the residential, renewable energy, agtech, and infrastructure markets. Gibraltar’s mission, to make life better for people and the planet, is fueled by advancing the disciplines of engineering, science, and technology. Gibraltar is innovating to reshape critical markets in comfortable living, sustainable power, and productive growing throughout North America. For more please visit www.gibraltar1.com.

Forward-Looking Statements

Certain information set forth in this news release, other than historical statements, contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 that are based, in whole or in part, on current expectations, estimates, forecasts, and projections about the Company’s business, and management’s beliefs about future operations, results, and financial position. These statements are not guarantees of future performance and are subject to a number of risk factors, uncertainties, and assumptions. Actual events, performance, or results could differ materially from the anticipated events, performance, or results expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially from current expectations include, among other things, the availability and pricing of principal raw materials and component parts, supply chain challenges causing project delays and field operations inefficiencies and disruptions, the loss of any key customers, adverse effects of inflation, the ability to continue to improve operating margins, the ability to generate order flow and sales and increase backlog; the ability to translate backlog into net sales, other general economic conditions and conditions in the particular markets in which we operate, changes in spending due to laws and government incentives, such as the Infrastructure Investment and Jobs Act, changes in customer demand and capital spending, competitive factors and pricing pressures, the ability to develop and launch new products in a cost-effective manner, the ability to realize synergies from newly acquired businesses, disruptions to IT systems, the impact of trade and regulation (including the latest Department of Commerce’s solar panel anti-circumvention investigation, the Auxin Solar challenge to the Presidential waiver of tariffs, deadline to install certain modules under the waiver, and the Uyghur Forced Labor Prevention Act (UFLPA)), rebates, credits and incentives and variations in government spending and ability to derive expected benefits from restructuring, productivity initiatives, liquidity enhancing actions, and other cost reduction actions. Before making any investment decisions regarding the company, we strongly advise you to read the section entitled “Risk Factors” in the most recent annual report on Form 10-K which can be accessed under the “SEC Filings” link of the “Investor Info” page of the website at www.Gibraltar1.com. The Company undertakes no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required by applicable law or regulation.

Adjusted Financial Measures

To supplement Gibraltar’s consolidated financial statements presented on a GAAP basis, Gibraltar also presented certain adjusted financial measures in this news release and its quarterly conference call, including adjusted net sales, adjusted operating income and margin, adjusted net income, adjusted earnings per share (EPS), free cash flow and adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA), each a non-GAAP financial measure. Adjusted net sales reflects the removal of net sales associated with the Processing business, which has been liquidated and the Japan renewables business which was sold on December 1, 2023. Adjusted net income, operating income and margin exclude special charges consisting of restructuring costs (primarily comprised of exit activities costs and impairment of both tangible and intangible assets associated with 80/20 simplification, lean initiatives and / or discontinued products), senior leadership transition costs (associated with new and / or terminated senior executive roles), acquisition related costs (legal and consulting fees for recent business acquisitions), and portfolio management (which includes the recent gain on sale of the electronic locker business and operating results generated by the processing business which was liquidated in 2023 and the Japan renewables business which was sold in 2023). These special charges are excluded since they may not be considered directly related to the Company’s ongoing business operations. The aforementioned exclusions along with other adjustments to other income below operating profit are excluded from adjusted EPS. Adjusted EBITDA further excludes interest, taxes, depreciation, amortization and stock compensation expense. In evaluating its business, the Company considers and uses these non-GAAP financial measures as supplemental measures of its operating performance. Free cash flow is operating cash flow less capital expenditures and the related margin is free cash flow divided by net sales. The Company believes that the presentation of adjusted measures and free cash flow provides meaningful supplemental data to investors, as well as management, that are indicative of the Company’s core operating results and facilitates comparison of operating results across reporting periods as well as comparison with other companies. Adjusted EBITDA and free cash flow are also useful measures of the Company’s ability to service debt and adjusted EBITDA is one of the measures used for determining the Company’s debt covenant compliance.

Adjustments to the most directly comparable financial measures presented on a GAAP basis are quantified in the reconciliation of adjusted financial measures provided in the supplemental financial schedules that accompany this news release. These adjusted measures should not be viewed as a substitute for the Company’s GAAP results and may be different than adjusted measures used by other companies and the Company’s presentation of non-GAAP financial measures should not be construed as an inference that the Company’s future results will be unaffected by unusual or non-recurring items.

Reconciliations of non-GAAP measures related to full-year 2025 guidance have not been provided due to the unreasonable efforts it would take to provide such reconciliations due to the high variability, complexity and uncertainty with respect to forecasting and quantifying certain amounts that are necessary for such reconciliations.

GIBRALTAR INDUSTRIES, INC.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)

 

 

Three Months Ended

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

 

GIBRALTAR INDUSTRIES, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)

 

 

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

 

GIBRALTAR INDUSTRIES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

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

 

GIBRALTAR INDUSTRIES, INC.

Reconciliation of GAAP and Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

   

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.

GIBRALTAR INDUSTRIES, INC.

Reconciliation of GAAP and Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

   

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.

GIBRALTAR INDUSTRIES, INC.

Reconciliation of GAAP and Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

   

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.

GIBRALTAR INDUSTRIES, INC.

Reconciliation of GAAP and Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

   

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.

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands)

(unaudited)

   

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

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands)

(unaudited)

   

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

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands)

(unaudited)

   

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

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands)

(unaudited)

   

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

 

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Photos copyright by Jay Graham Photographer
Copyright © 2010-2020 Sausalito.com & California Media Partners, LLC. All rights reserved.