Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Gibraltar Announces First Quarter 2024 Financial Results

ROCK

Net Sales: GAAP Essentially Flat, Adjusted +1.3%; EPS: GAAP +19.1%, Adjusted +12.7%

Strong Operating Cash Flow Generation of $53.2 Million

Reaffirming 2024 Outlook for 4-9% Revenue, 12-20% EPS Growth

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

“2024 started as we planned for the first quarter, with revenue growth in our Residential, Agtech, and Infrastructure businesses offsetting an anticipated slower start to the year in our Renewables business. Our execution and participation gains continue to leverage solid end market trends, and we continue to expect all four segments to head in the same direction in 2024, with Renewables and Agtech returning to top-line growth and driving sales growth, margin expansion and strong cash flow generation across the business,” stated Chairman and CEO Bill Bosway.

First Quarter 2024 Consolidated Results

Three Months Ended March 31,

$Millions, except EPS

GAAP

Adjusted

2024

2023

Change

2024

2023

Change

Net Sales

$292.5

$293.3

(0.3)%

$292.5

$288.8

1.3%

Net Income

$24.9

$21.1

18.0%

$24.5

$22.0

11.4%

Diluted EPS

$0.81

$0.68

19.1%

$0.80

$0.71

12.7%

Residential, Infrastructure and Agtech collectively generated 4.1% year-over-year net sales growth, offsetting the anticipated slower quarter in Renewables. Agtech orders that were expected to be signed in March were signed in April. As a result of this timing, consolidated first quarter backlog was down 3% versus last year.

GAAP net income increased to $24.9 million, or $0.81 per share. Adjusted net income increased 11.4% to $24.5 million, or $0.80 per share, and adjusted EPS increased 12.7%.

Adjusted measures exclude charges for restructuring initiatives, acquisition-related items, senior leadership transition costs, portfolio management actions, and the results of the Japan renewables business, which was sold on December 1, 2023, as further described in the appended reconciliation of adjusted financial measures.

First Quarter Segment Results

Renewables

Three Months Ended March 31,

$Millions

GAAP

Adjusted

2024

2023

Change

2024

2023

Change

Net Sales

$51.5

$59.2

(13.0)%

$51.5

$57.3

(10.1)%

Operating Income

$1.6

$2.3

(30.4)%

$2.0

$2.7

(25.9)%

Operating Margin

3.2%

3.8%

(60) bps

3.9%

4.7%

(80) bps

As expected during the quarter, adjusted net sales decreased 10.1% due to the rapid customer transition to the new 1P tracker product line, which currently has longer lead times as the supply chain ramps up capacity. Adjusted net sales exclude the results of the sale of the Japan renewables business in 2023. Backlog increased 8% versus last year, on pace with expectations as end market demand remains positive even as customers continue to await final domestic content tax credit guidance and manage project-specific permitting delays.

Adjusted operating margin decreased 80 basis points versus prior year on lower volumes and product line mix associated with the ramp up of the 1P tracker product line.

Residential

Three Months Ended March 31,

$Millions

GAAP

Adjusted

2024

2023

Change

2024

2023

Change

Net Sales

$185.1

$179.5

3.1%

$185.1

$179.5

3.1%

Operating Income

$34.3

$29.5

16.3%

$34.3

$29.6

15.9%

Operating Margin

18.6%

16.4%

220 bps

18.5%

16.5%

200 bps

Net sales increased 3.1%, with 2.4% organic growth driven by participation gains with new and existing customers and through additional geographic expansion in the Rocky Mountain region.

Adjusted operating margin expanded 200 basis points, driven by solid execution and effective price/cost management.

Agtech

Three Months Ended March 31,

$Millions

GAAP

Adjusted

2024

2023

Change

2024

2023

Change

Net Sales

$34.0

$35.9

(5.3)%

$34.0

$33.3

2.1%

Operating Income

$2.6

$2.3

13.0%

$2.7

$3.6

(25.0)%

Operating Margin

7.7%

6.5%

120 bps

8.1%

10.7%

(260) bps

Adjusted net sales increased 2.1% and new bookings accelerated significantly in April with over $40 million signed. The delay of new bookings from March to April caused quarter end backlog to be down 21% versus prior year. The Company has begun executing these new orders and expects additional bookings in the coming months.

Adjusted operating income decreased due to project start date delays and market segment mix across the business.

Infrastructure

Three Months Ended March 31,

$Millions

GAAP

Adjusted

2024

2023

Change

2024

2023

Change

Net Sales

$21.9

$18.7

17.1%

$21.9

$18.7

17.1%

Operating Income

$4.9

$2.7

81.5%

$4.9

$2.7

81.5%

Operating Margin

22.4%

14.5%

790 bps

22.4%

14.5%

790 bps

Net sales increased 17.1%, driven by strong execution, continued solid end market demand and market participation gains. Backlog decreased 10% as expected due to the continued progress on a large project; demand, project design and quoting remain strong, and management expects order flow to increase progressively over the course of the year.

Operating margin increased 790 basis points driven by volume, price / cost alignment, ongoing strong execution, 80/20 productivity, and improving product mix.

Business Outlook

Mr. Bosway concluded, “Our outlook for 2024 is unchanged. Our first quarter results and momentum to date in the second quarter validate our expectation for strong performance in all four segments, with Renewables and Agtech returning to top-line growth and Residential and Infrastructure positioned to continue executing well. We are focused on leveraging our operating engine for scale and driving revenue growth, continued margin expansion and strong cash flow generation.”

Gibraltar is reaffirming its full year 2024 guidance. Consolidated net sales are expected to range between $1.43 billion and $1.48 billion, compared to $1.37 billion in 2023. GAAP EPS is expected to range between $4.04 and $4.29, compared to $3.59 in 2023, and adjusted EPS is expected to range between $4.57 and $4.82, compared to $4.09 in 2023.

First 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 first 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 renewable energy, residential, 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 our 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, our ability to continue to improve operating margins, our ability to generate order flow and sales and increase backlog; our ability to translate our 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, our ability to develop and launch new products in a cost-effective manner, our ability to realize synergies from newly acquired businesses, disruptions to IT systems, the impact of regulation (including the Department of Commerce’s solar panel anti-circumvention investigation, the Auxin Solar challenge to the Presidential waiver of tariffs and the Uyghur Forced Labor Prevention Act (UFLPA)), rebates, credits and incentives and variations in government spending and our ability to derive expected benefits from restructuring, productivity initiatives, liquidity enhancing actions, and other cost reduction actions. Before making any investment decisions regarding our company, we strongly advise you to read the section entitled “Risk Factors” in our most recent annual report on Form 10-K which can be accessed under the “SEC Filings” link of the “Investor Info” page of our 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 our Processing business, which has been liquidated and our 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 associated with 80/20 simplification or lean initiatives, senior leadership transition costs, acquisition related costs, and the operating results generated by our processing business which has been liquidated and our Japan renewables business which has been sold. 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 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 2024 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
March 31,

2024

2023

Net sales

$

292,506

$

293,267

Cost of sales

208,118

216,338

Gross profit

84,388

76,929

Selling, general, and administrative expense

52,652

47,559

Income from operations

31,736

29,370

Interest (income) expense

(750

)

1,491

Other income

(1,021

)

(397

)

Income before taxes

33,507

28,276

Provision for income taxes

8,561

7,177

Net income

$

24,946

$

21,099

Net earnings per share:

Basic

$

0.82

$

0.68

Diluted

$

0.81

$

0.68

Weighted average shares outstanding:

Basic

30,572

30,897

Diluted

30,793

31,024

GIBRALTAR INDUSTRIES, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)

March 31,
2024

December 31,
2023

(unaudited)

Assets

Current assets:

Cash and cash equivalents

$

146,665

$

99,426

Accounts receivable, net of allowance of $5,578 and $5,572, respectively

230,971

224,550

Inventories, net

137,878

120,503

Prepaid expenses and other current assets

15,205

17,772

Total current assets

530,719

462,251

Property, plant, and equipment, net

108,028

107,603

Operating lease assets

42,592

44,918

Goodwill

511,797

513,383

Acquired intangibles

124,257

125,980

Other assets

2,464

2,316

$

1,319,857

$

1,256,451

Liabilities and Stockholders’ Equity

Current liabilities:

Accounts payable

$

127,533

$

92,124

Accrued expenses

82,805

88,719

Billings in excess of cost

53,261

44,735

Total current liabilities

263,599

225,578

Deferred income taxes

57,106

57,103

Non-current operating lease liabilities

33,793

35,989

Other non-current liabilities

25,174

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; 34,266 and 34,219 shares issued and outstanding in 2024 and 2023

343

342

Additional paid-in capital

335,259

332,621

Retained earnings

763,457

738,511

Accumulated other comprehensive loss

(3,078

)

(2,114

)

Cost of 3,797 and 3,778 common shares held in treasury in 2024 and 2023

(155,796

)

(154,362

)

Total stockholders’ equity

940,185

914,998

$

1,319,857

$

1,256,451

GIBRALTAR INDUSTRIES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

Three Months Ended
March 31,

2024

2023

Cash Flows from Operating Activities

Net income

$

24,946

$

21,099

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

6,663

6,834

Stock compensation expense

2,639

1,594

Exit activity recoveries, non-cash

(72

)

(63

)

Provision for (benefit of) deferred income taxes

(51

)

Other, net

1,691

1,023

Changes in operating assets and liabilities net of effects from acquisitions:

Accounts receivable

(6,950

)

(18,004

)

Inventories

(17,231

)

(1,586

)

Other current assets and other assets

453

2,536

Accounts payable

35,455

23,077

Accrued expenses and other non-current liabilities

5,587

1,586

Net cash provided by operating activities

53,181

38,045

Cash Flows from Investing Activities

Acquisitions, net of cash acquired

554

Purchases of property, plant, and equipment, net

(4,366

)

(2,190

)

Net cash used in investing activities

(4,366

)

(1,636

)

Cash Flows from Financing Activities

Proceeds from long-term debt

11,000

Long-term debt payments

(50,000

)

Purchase of common stock at market prices

(1,434

)

(7,509

)

Net cash used in financing activities

(1,434

)

(46,509

)

Effect of exchange rate changes on cash

(142

)

(11

)

Net increase (decrease) in cash and cash equivalents

47,239

(10,111

)

Cash and cash equivalents at beginning of year

99,426

17,608

Cash and cash equivalents at end of period

$

146,665

$

7,497

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

Three Months Ended
March 31, 2024

As Reported
In GAAP
Statements

Restructuring
Charges

Acquisition
Related
Items

Portfolio
Management

Adjusted
Financial
Measures

Net Sales

Renewables

$

51,496

$

$

$

$

51,496

Residential

185,111

185,111

Agtech

34,027

34,027

Infrastructure

21,872

21,872

Consolidated sales

292,506

292,506

Income from operations

Renewables

1,644

269

120

2,033

Residential

34,346

(72

)

34,274

Agtech

2,608

138

2,746

Infrastructure

4,896

4,896

Segments Income

43,494

335

120

43,949

Unallocated corporate expense

(11,758

)

110

13

8

(11,627

)

Consolidated income from operations

31,736

445

133

8

32,322

Interest income

(750

)

(750

)

Other (income) expense

(1,021

)

1,153

132

Income before income taxes

33,507

445

133

(1,145

)

32,940

Provision for income taxes

8,561

(162

)

34

(21

)

8,412

Net income

$

24,946

$

607

$

99

$

(1,124

)

$

24,528

Net income per share - diluted

$

0.81

$

0.02

$

$

(0.03

)

$

0.80

Operating margin

Renewables

3.2

%

0.5

%

0.2

%

%

3.9

%

Residential

18.6

%

%

%

%

18.5

%

Agtech

7.7

%

0.4

%

%

%

8.1

%

Infrastructure

22.4

%

%

%

%

22.4

%

Segments Margin

14.9

%

0.1

%

%

%

15.0

%

Consolidated

10.8

%

0.1

%

%

%

11.1

%

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

Three Months Ended
March 31, 2023

As Reported
In GAAP
Statements

Restructuring
& Senior
Leadership
Transition
Costs

Portfolio
Management
& Acquisition
Related
Items

Adjusted
Financial
Measures

Portfolio
Management *

Adjusted
Financial
Measures *

Net Sales

Renewables

$

59,205

$

$

$

59,205

$

(1,950

)

$

57,255

Residential

179,495

179,495

179,495

Agtech

35,852

(2,514

)

33,338

33,338

Infrastructure

18,715

18,715

18,715

Consolidated sales

293,267

(2,514

)

290,753

(1,950

)

288,803

Income from operations

Renewables

2,269

(63

)

32

2,238

450

2,688

Residential

29,509

114

29,623

29,623

Agtech

2,330

561

661

3,552

3,552

Infrastructure

2,714

2,714

2,714

Segments Income

36,822

612

693

38,127

450

38,577

Unallocated corporate expense

(7,452

)

(19

)

21

(7,450

)

(7,450

)

Consolidated income from operations

29,370

593

714

30,677

450

31,127

Interest expense

1,491

1,491

1,491

Other (income) expense

(397

)

468

71

(42

)

29

Income before income taxes

28,276

593

246

29,115

492

29,607

Provision for income taxes

7,177

140

41

7,358

260

7,618

Net income

$

21,099

$

453

$

205

$

21,757

$

232

$

21,989

Net income per share - diluted

$

0.68

$

0.02

$

$

0.70

$

0.01

$

0.71

Operating margin

Renewables

3.8

%

(0.1

)%

0.1

%

3.8

%

0.9

%

4.7

%

Residential

16.4

%

0.1

%

%

16.5

%

%

16.5

%

Agtech

6.5

%

1.6

%

1.9

%

10.7

%

%

10.7

%

Infrastructure

14.5

%

%

%

14.5

%

%

14.5

%

Segments Margin

12.6

%

0.2

%

0.2

%

13.1

%

0.3

%

13.4

%

Consolidated

10.0

%

0.2

%

0.2

%

10.6

%

0.2

%

10.8

%

* Recast to exclude sale of Japan-based solar racking business within the Renewables segment.

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

Twelve Months Ended
December 31, 2023

As Reported
In GAAP
Statements

Restructuring
Charges

Portfolio
Management
& Acquisition
Related
Items

Adjusted
Financial
Measures

Portfolio
Management *

Adjusted
Financial
Measures *

Net Sales

Renewables

$

330,738

$

$

$

330,738

$

(11,724

)

$

319,014

Residential

814,803

814,803

814,803

Agtech

144,967

(4,059

)

140,908

140,908

Infrastructure

87,228

87,228

87,228

Consolidated sales

1,377,736

(4,059

)

1,373,677

(11,724

)

1,361,953

Income from operations

Renewables

30,160

9,394

968

40,522

(1,252

)

39,270

Residential

143,068

4,811

12

147,891

147,891

Agtech

(928

)

3,918

4,156

7,146

7,146

Infrastructure

18,529

18,529

18,529

Segments Income

190,829

18,123

5,136

214,088

(1,252

)

212,836

Unallocated corporate expense

(40,100

)

(51

)

389

(39,762

)

(39,762

)

Consolidated income from operations

150,729

18,072

5,525

174,326

(1,252

)

173,074

Interest expense

3,002

3,002

3,002

Other (income) expense

(1,265

)

1,625

360

(183

)

177

Income before income taxes

148,992

18,072

3,900

170,964

(1,069

)

169,895

Provision for income taxes

38,459

4,583

1,382

44,424

(322

)

44,102

Net income

$

110,533

$

13,489

$

2,518

$

126,540

$

(747

)

$

125,793

Net income per share - diluted

$

3.59

$

0.43

$

0.09

$

4.11

$

(0.02

)

$

4.09

Operating margin

Renewables

9.1

%

2.8

%

0.3

%

12.3

%

%

12.3

%

Residential

17.6

%

0.6

%

%

18.2

%

%

18.2

%

Agtech

(0.6

)%

2.7

%

2.8

%

5.1

%

%

5.1

%

Infrastructure

21.2

%

%

%

21.2

%

%

21.2

%

Segments Margin

13.9

%

1.3

%

0.4

%

15.6

%

%

15.6

%

Consolidated

10.9

%

1.3

%

0.4

%

12.7

%

%

12.7

%

* 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)

Three Months Ended
March 31, 2024

Consolidated

Renewables

Residential

Agtech

Infrastructure

Adjusted Net Sales

$

292,506

$

51,496

$

185,111

$

34,027

$

21,872

Net Income

24,946

Provision for Income Taxes

8,561

Interest Income

(750

)

Other Income

(1,021

)

Operating Profit

31,736

1,644

34,346

2,608

4,896

Adjusted Measures*

586

389

(72

)

138

Adjusted Operating Profit

32,322

2,033

34,274

2,746

4,896

Adjusted Operating Margin

11.1

%

3.9

%

18.5

%

8.1

%

22.4

%

Adjusted Other Expense

132

Depreciation & Amortization

6,663

1,900

2,591

830

745

Stock Compensation Expense

2,639

215

413

94

54

Adjusted EBITDA

$

41,492

$

4,148

$

37,278

$

3,670

$

5,695

Adjusted EBITDA Margin

14.2

%

8.1

%

20.1

%

10.8

%

26.0

%

Cash Flow - Operating Activities

53,181

Purchase of PPE, Net

(4,366

)

Free Cash Flow

48,815

Free Cash Flow - % of Adjusted Net Sales

16.7

%

*Adjusted Measures details are presented on the corresponding Reconciliation of Adjusted Financial Measures

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands)

(unaudited)

Three Months Ended
March 31, 2023

Consolidated

Renewables

Residential

Agtech

Infrastructure

Adjusted Net Sales*

$

288,803

$

57,255

$

179,495

$

33,338

$

18,715

Net Income

21,099

Provision for Income Taxes

7,177

Interest Expense

1,491

Other Income

(397

)

Operating Profit

29,370

2,269

29,509

2,330

2,714

Adjusted Measures*

1,757

419

114

1,222

Adjusted Operating Profit

31,127

2,688

29,623

3,552

2,714

Adjusted Operating Margin

10.8

%

4.7

%

16.5

%

10.7

%

14.5

%

Adjusted Other Expense**

35

Depreciation & Amortization**

6,834

2,179

2,493

954

780

Less: Japan Depreciation & Amortization

(195

)

(195

)

Adjusted Depreciation & Amortization

6,639

1,984

2,493

954

780

Stock Compensation Expense

1,594

214

298

153

47

Adjusted EBITDA Recast**

$

39,325

$

4,886

$

32,414

$

4,659

$

3,541

Adjusted EBITDA Margin Recast**

13.6

%

8.5

%

18.1

%

14.0

%

18.9

%

Adjusted EBITDA Previously Reported

$

39,028

$

4,631

$

32,414

$

4,659

$

3,541

Adjusted EBITDA Margin Previously Reported

13.4

%

7.8

%

18.1

%

14.0

%

18.9

%

Cash Flow - Operating Activities

38,045

Purchase of PPE, Net

(2,190

)

Free Cash Flow

35,855

Free Cash Flow - % of Adjusted Net Sales

12.3

%

*Details of recast amounts for the sale of the Japan based solar racking business within the Renewables segment are presented on corresponding Reconciliation of 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)

Twelve Months Ended
December 31, 2023

Consolidated

Renewables

Residential

Agtech

Infrastructure

Adjusted Net Sales*

$

1,361,953

$

319,014

$

814,803

$

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

30,160

143,068

(928

)

18,529

Adjusted Measures*

22,345

9,110

4,823

8,074

Adjusted Operating Profit

173,074

39,270

147,891

7,146

18,529

Adjusted Operating Margin

12.7

%

12.3

%

18.2

%

5.1

%

21.2

%

Adjusted Other Expense**

228

Depreciation & Amortization**

27,378

8,670

10,079

3,790

3,137

Less: Japan Depreciation & Amortization

(676

)

(676

)

Adjusted Depreciation & Amortization

26,702

7,994

10,079

3,790

3,137

Stock Compensation Expense

9,750

881

1,633

197

289

Adjusted EBITDA Recast**

$

209,298

$

48,145

$

159,603

$

11,133

$

21,955

Adjusted EBITDA Margin Recast**

15.4

%

15.1

%

19.6

%

7.9

%

25.2

%

Adjusted EBITDA Previously Reported

$

211,043

$

50,073

$

159,603

$

11,133

$

21,955

Adjusted EBITDA Margin Previously Reported

15.4

%

15.1

%

19.6

%

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 Adjusted Financial Measures

**Recast to exclude sale of Japan based solar racking business within the Renewables segment

Tags: