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 Second Quarter 2023 Financial Results

ROCK

EPS: GAAP up 11%, Adjusted up 23% on Flat Sales

Backlog at $412 Million, up 15% Sequentially, up 1% vs. Prior Year

Continued Strong Cash Flow Generation

Increasing 2023 EPS Outlook; Reaffirming 2023 Net Sales Outlook

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 June 30, 2023.

“We executed well in the quarter, building on our momentum from the beginning of the year. Our end market fundamentals remain solid with our order backlog up 15% sequentially and 1% versus prior year. On an adjusted basis, operating income improved 18%, EPS improved 23%, and we generated 20% free cash flow. Given our first half performance and current outlook for the second half of the year, we are raising our adjusted EPS guidance range 12% - 13% and reaffirming our net sales outlook and expect continued strong cash flow generation,” stated Chairman and CEO Bill Bosway.

Second Quarter 2023 Consolidated Results

Three Months Ended June 30,

$Millions, except EPS

GAAP

Adjusted

2023

2022

Change

2023

2022

Change

Net Sales

$364.9

$366.9

(0.5)%

$364.1

$364.2

0.0%

Net Income

$30.7

$29.3

4.8%

$36.3

$31.5

15.2%

Diluted EPS

$1.00

$0.90

11.1%

$1.18

$0.96

22.9%

Net sales were flat, driven by the acquisition of Quality Aluminum Products, completed in the third quarter of 2022, along with organic growth in the Residential and Infrastructure segments. Offsetting growth were market price adjustments in the Residential segment, continued channel inventory right-sizing, and project delays in the Renewables and Agtech segments related to solar module availability, project permitting, and project rescoping.

GAAP earnings increased to $30.7 million, or $1.00 per share. Adjusted net income increased 15.2% to $36.3 million, or $1.18 per share, and adjusted EPS increased 22.9% driven by solid execution in all segments. Free cash flow to net sales of 20.0% was driven by improved margin performance and working capital management.

Adjusted measures exclude charges for restructuring initiatives, acquisition-related items, senior leadership transition costs and the results of the processing business, as further described in the appended reconciliation of adjusted financial measures.

Second Quarter Segment Results

Renewables

Three Months Ended June 30,

$Millions

GAAP

Adjusted

2023

2022

Change

2023

2022

Change

Net Sales

$77.5

$101.5

(23.6)%

$77.5

$101.5

(23.6)%

Operating Income

$5.9

$6.8

(13.2)%

$9.1

$7.1

28.2%

Operating Margin

7.6%

6.7%

90 bps

11.7%

7.0%

470 bps

Net sales were down 23.6% as module supply and local permitting delays impacted project timing of contracted and active projects. New order bookings continued to accelerate from the beginning of the year with order backlog up 16.7% sequentially and 6.3% versus prior year. Solar module supply remains a challenge but continues to improve as additional module importers come up the Uyghur Forced Labor Prevention Act (UFLPA) importation learning curve.

Adjusted operating margin increased 470 basis points versus prior year as the team continued to execute well across the business. Management expects to deliver improved sales and margin performance in the second half of the year as module supply improves further.

Residential

Three Months Ended June 30,

$Millions

GAAP

Adjusted

2023

2022

Change

2023

2022

Change

Net Sales

$228.2

$200.2

14.0%

$228.2

$200.2

14.0%

Operating Income

$44.0

$35.7

23.2%

$44.0

$37.0

18.9%

Operating Margin

19.3%

17.8%

150 bps

19.3%

18.5%

80 bps

Net sales increased 14.0%, with organic sales contributing 1.3% and the acquisition of Quality Aluminum Products adding 12.7%. Organic growth was driven by participation gains across the business, which helped offset the year-over-year impact of market price adjustments made in prior quarters in response to lower commodity prices and some remaining channel inventory right-sizing.

Adjusted operating income improved 18.9% with increased volume, improved alignment of price/cost, implementation of additional 80/20 initiatives, and favorable product line mix. Operating margin expanded 80 basis points and management expects solid performance to continue in the second half of the year.

Agtech

Three Months Ended June 30,

$Millions

GAAP

Adjusted

2023

2022

Change

2023

2022

Change

Net Sales

$35.0

$43.7

(19.9)%

$34.3

$40.9

(16.1)%

Operating Income

$(1.1)

$1.5

NMF

$3.3

$2.7

22.2%

Operating Margin

(3.2)%

3.5%

(670) bps

9.5%

6.7%

280 bps

Net sales on an adjusted basis were down 16.1% as the commercial business experienced customer delays in project starts. New orders in the produce business helped increase backlog 16.2% sequentially, which is expected to drive improved sales in the second half of 2023.

Adjusted operating margin improved 280 basis points driven by 80/20 initiatives, supply chain optimization initiatives, and improvement in project management systems. Margin performance is expected to be solid for the rest of the year.

During the quarter, Gibraltar elected to exit the processing equipment business, resulting in a GAAP operating loss in the segment. This liquidation is underway and expected to be substantially completed during the third quarter of 2023.

Infrastructure

Three Months Ended June 30,

$Millions

GAAP

Adjusted

2023

2022

Change

2023

2022

Change

Net Sales

$24.2

$21.5

12.6%

$24.2

$21.5

12.6%

Operating Income

$5.8

$2.9

100.0%

$5.8

$2.9

100.0%

Operating Margin

24.1%

13.4%

1070 bps

24.1%

13.4%

1070 bps

Net sales and order backlog increased 12.6% and 46.1% respectively driven by strong end market demand and market participation gains. The Infrastructure Investment and Jobs Act continues to provide a strong tailwind for the market and management expects positive momentum to continue in the second half of the year.

Adjusted operating income doubled and adjusted operating margins improved 1,070 basis points driven by strong execution, 80/20 productivity, supply chain efficiency, and product line mix.

Business Outlook

Mr. Bosway concluded, “We delivered solid results in the first half, and we expect this momentum to continue as we enter the second half. As a result, we are raising our EPS guide and are reaffirming our 2023 net sales outlook, and expect to deliver growth, improved profitability, and better cash flow versus last year.”

Gibraltar is raising its guidance for earnings for the full year 2023. GAAP EPS is now expected to range between $3.46 and $3.66, compared to $2.56 in 2022, and adjusted EPS is now expected to range between $3.90 and $4.10, compared to $3.40 in 2022. The outlook for consolidated net sales is unchanged, between $1.36 billion and $1.41 billion, compared to $1.38 billion in 2022.

Second Quarter 2023 Conference Call Details

Gibraltar will host a conference call today starting at 9:00 a.m. ET to review its results for the second quarter of 2023. 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 translate our backlog into net sales, other general economic conditions and conditions in the particular markets in which we operate, increases 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 our IT systems, the impact of regulation (including the Department of Commerce’s solar panel anti-circumvention investigation 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 is in the process of being liquidated. Adjusted net income, operating income and margin excludes 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 losses generated by our processing business which is in the process of being liquidated. 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 depreciation, amortization and stock compensation. 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 flows 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 2023 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

June 30,

Six Months Ended

June 30,

2023

2022

2023

2022

Net sales

$

364,914

$

366,949

$

658,181

$

684,814

Cost of sales

268,175

276,678

484,513

529,699

Gross profit

96,739

90,271

173,668

155,115

Selling, general, and administrative expense

53,662

50,132

101,221

93,781

Income from operations

43,077

40,139

72,447

61,334

Interest expense

1,308

656

2,799

1,141

Other (income) expense

(509

)

281

(906

)

434

Income before taxes

42,278

39,202

70,554

59,759

Provision for income taxes

11,555

9,895

18,732

14,996

Net income

$

30,723

$

29,307

$

51,822

$

44,763

Net earnings per share:

Basic

$

1.01

$

0.90

$

1.69

$

1.37

Diluted

$

1.00

$

0.90

$

1.68

$

1.36

Weighted average shares outstanding:

Basic

30,554

32,585

30,725

32,748

Diluted

30,684

32,660

30,846

32,843

GIBRALTAR INDUSTRIES, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)

June 30,
2023

December 31,
2022

(unaudited)

Assets

Current assets:

Cash and cash equivalents

$

18,621

$

17,608

Accounts receivable, net of allowance of $4,849 and $3,746, respectively

266,487

217,156

Inventories, net

159,542

170,360

Prepaid expenses and other current assets

18,320

18,813

Total current assets

462,970

423,937

Property, plant, and equipment, net

106,130

109,584

Operating lease assets

25,041

26,502

Goodwill

511,961

512,363

Acquired intangibles

131,925

137,526

Other assets

550

701

$

1,238,577

$

1,210,613

Liabilities and Stockholders’ Equity

Current liabilities:

Accounts payable

$

155,464

$

106,582

Accrued expenses

82,746

73,721

Billings in excess of cost

54,838

35,017

Total current liabilities

293,048

215,320

Long-term debt

9,790

88,762

Deferred income taxes

47,024

47,088

Non-current operating lease liabilities

18,502

19,041

Other non-current liabilities

19,903

18,303

Stockholders’ equity:

Preferred stock, $0.01 par value; authorized 10,000 shares; none outstanding

Common stock, $0.01 par value; authorized 100,000 shares; 34,194 and 34,060 shares issued and outstanding in 2023 and 2022

342

340

Additional paid-in capital

327,927

322,873

Retained earnings

679,800

627,978

Accumulated other comprehensive loss

(4,115

)

(3,432

)

Cost of 3,770 and 3,199 common shares held in treasury in 2023 and 2022

(153,644

)

(125,660

)

Total stockholders’ equity

850,310

822,099

$

1,238,577

$

1,210,613

GIBRALTAR INDUSTRIES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

Six Months Ended

June 30,

2023

2022

Cash Flows from Operating Activities

Net income

$

51,822

$

44,763

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

Depreciation and amortization

13,665

12,677

Stock compensation expense

5,056

4,125

Exit activity (recoveries) costs, non-cash

(23

)

1,198

Provision for deferred income taxes

179

29

Other, net

2,680

2,666

Changes in operating assets and liabilities, excluding the effects of acquisitions:

Accounts receivable

(54,979

)

(40,473

)

Inventories

12,130

(33,616

)

Other current assets and other assets

4,069

(1,612

)

Accounts payable

48,327

(10,501

)

Accrued expenses and other non-current liabilities

31,168

21,288

Net cash provided by operating activities

114,094

544

Cash Flows from Investing Activities

Acquisitions, net of cash acquired

554

Purchases of property, plant, and equipment, net

(5,284

)

(11,202

)

Net cash used in investing activities

(4,730

)

(11,202

)

Cash Flows from Financing Activities

Proceeds from long-term debt

40,800

120,500

Long-term debt payments

(120,000

)

(51,000

)

Purchase of common stock at market prices

(28,770

)

(53,468

)

Net cash (used in) provided by financing activities

(107,970

)

16,032

Effect of exchange rate changes on cash

(381

)

(1,074

)

Net increase in cash and cash equivalents

1,013

4,300

Cash and cash equivalents at beginning of year

17,608

12,849

Cash and cash equivalents at end of period

$

18,621

$

17,149

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

Three Months Ended

June 30,2023

As Reported
In GAAP
Statements

Restructuring
Charges

Acquisition
Related
Items

Portfolio
Management

Adjusted
Financial
Measures

Net Sales

Renewables

$

77,459

$

$

$

$

77,459

Residential

228,234

228,234

Agtech

35,028

(765

)

34,263

Infrastructure

24,193

24,193

Consolidated sales

364,914

(765

)

364,149

Income from operations

Renewables

5,908

2,997

148

9,053

Residential

43,959

43,959

Agtech

(1,117

)

156

11

4,222

3,272

Infrastructure

5,828

5,828

Segments Income

54,578

3,153

159

4,222

62,112

Unallocated corporate expense

(11,501

)

42

24

(11,435

)

Consolidated income from operations

43,077

3,153

201

4,246

50,677

Interest expense

1,308

1,308

Other (income) expense

(509

)

559

50

Income before income taxes

42,278

3,153

201

3,687

49,319

Provision for income taxes

11,555

857

53

569

13,034

Net income

$

30,723

$

2,296

$

148

$

3,118

$

36,285

Net income per share - diluted

$

1.00

$

0.08

$

$

0.10

$

1.18

Operating margin

Renewables

7.6

%

3.9

%

0.2

%

%

11.7

%

Residential

19.3

%

%

%

%

19.3

%

Agtech

(3.2

)%

0.4

%

%

12.1

%

9.5

%

Infrastructure

24.1

%

%

%

%

24.1

%

Segments Margin

15.0

%

0.9

%

%

1.2

%

17.1

%

Consolidated

11.8

%

0.9

%

0.1

%

1.2

%

13.9

%

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

Three Months Ended

June 30, 2022

As Reported
In GAAP
Statements

Restructuring
& Senior
Leadership
Transition
Costs

Acquisition
Related
Items

Portfolio
Management

Adjusted
Financial
Measures

Net Sales

Renewables

$

101,549

$

$

$

$

101,549

Residential

200,245

200,245

Agtech

43,680

(2,748

)

40,932

Infrastructure

21,475

21,475

Consolidated sales

366,949

(2,748

)

364,201

Income from operations

Renewables

6,829

68

215

7,112

Residential

35,664

1,295

36,959

Agtech

1,542

97

1,109

2,748

Infrastructure

2,887

2,887

Segments Income

46,922

1,460

215

1,109

49,706

Unallocated corporate expense

(6,783

)

174

(6,609

)

Consolidated income from operations

40,139

1,634

215

1,109

43,097

Interest expense

656

656

Other expense

281

100

381

Income before income taxes

39,202

1,634

215

1,009

42,060

Provision for income taxes

9,895

398

52

245

10,590

Net income

$

29,307

$

1,236

$

163

$

764

$

31,470

Net income per share - diluted

$

0.90

$

0.03

$

0.01

$

0.02

$

0.96

Operating margin

Renewables

6.7

%

0.1

%

0.2

%

%

7.0

%

Residential

17.8

%

0.6

%

%

%

18.5

%

Agtech

3.5

%

0.2

%

%

2.5

%

6.7

%

Infrastructure

13.4

%

%

%

%

13.4

%

Segments Margin

12.8

%

0.4

%

0.1

%

0.3

%

13.6

%

Consolidated

10.9

%

0.4

%

0.1

%

0.3

%

11.8

%

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

Six Months Ended

June 30, 2023

As Reported In
GAAP
Statements

Restructuring
Charges

Acquisition
Related
Items

Portfolio
Management

Adjusted
Financial
Measures

Net Sales

Renewables

$

136,664

$

$

$

$

136,664

Residential

407,729

407,729

Agtech

70,880

(3,279

)

67,601

Infrastructure

42,908

42,908

Consolidated sales

658,181

(3,279

)

654,902

Income from operations

Renewables

8,177

2,934

180

11,291

Residential

73,468

114

73,582

Agtech

1,213

717

37

4,857

6,824

Infrastructure

8,542

8,542

Segments Income

91,400

3,765

217

4,857

100,239

Unallocated corporate expense

(18,953

)

(19

)

63

24

(18,885

)

Consolidated income from operations

72,447

3,746

280

4,881

81,354

Interest expense

2,799

2,799

Other (income) expense

(906

)

1,027

121

Income before income taxes

70,554

3,746

280

3,854

78,434

Provision for income taxes

18,732

997

73

590

20,392

Net income

$

51,822

$

2,749

$

207

$

3,264

$

58,042

Net income per share - diluted

$

1.68

$

0.09

$

$

0.11

$

1.88

Operating margin

Renewables

6.0

%

2.1

%

0.1

%

%

8.3

%

Residential

18.0

%

%

%

%

18.0

%

Agtech

1.7

%

1.0

%

0.1

%

6.9

%

10.1

%

Infrastructure

19.9

%

%

%

%

19.9

%

Segments Margin

13.9

%

0.6

%

%

0.7

%

15.3

%

Consolidated

11.0

%

0.6

%

%

0.7

%

12.4

%

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

Six Months Ended

June 30, 2022

As Reported
In GAAP
Statements

Restructuring
& Senior
Leadership
Transition
Costs

Acquisition
Related
Items

Portfolio
Management

Adjusted
Financial
Measures

Net Sales

Renewables

$

180,332

$

$

$

$

180,332

Residential

379,730

379,730

Agtech

86,108

(4,571

)

81,537

Infrastructure

38,644

38,644

Consolidated sales

684,814

(4,571

)

680,243

Income from operations

Renewables

(155

)

2,385

605

2,835

Residential

69,099

1,582

70,681

Agtech

1,573

88

3,634

5,295

Infrastructure

4,068

(63

)

4,005

Segments Income

74,585

3,992

605

3,634

82,816

Unallocated corporate expense

(13,251

)

449

7

(12,795

)

Consolidated income from operations

61,334

4,441

612

3,634

70,021

Interest expense

1,141

1,141

Other expense

434

100

534

Income before income taxes

59,759

4,441

612

3,534

68,346

Provision for income taxes

14,996

1,103

152

879

17,130

Net income

$

44,763

$

3,338

$

460

$

2,655

$

51,216

Net income per share - diluted

$

1.36

$

0.10

$

0.02

$

0.08

$

1.56

Operating margin

Renewables

(0.1

)%

1.3

%

0.3

%

%

1.6

%

Residential

18.2

%

0.4

%

%

%

18.6

%

Agtech

1.8

%

0.1

%

%

4.2

%

6.5

%

Infrastructure

10.5

%

(0.2

)%

%

%

10.4

%

Segments Margin

10.9

%

0.6

%

0.1

%

0.5

%

12.2

%

Consolidated

9.0

%

0.7

%

0.1

%

0.5

%

10.3

%

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands)

(unaudited)

Three Months Ended

June 30,2023

Consolidated

Renewables

Residential

Agtech

Infrastructure

Net Sales

$

364,914

$

77,459

$

228,234

$

35,028

$

24,193

Less: Processing Net Sales

(765

)

(765

)

Adjusted Net Sales

$

364,149

$

77,459

$

228,234

$

34,263

$

24,193

Net Income

30,723

Provision for Income Taxes

11,555

Interest Expense

1,308

Other Income

(509

)

Operating Profit

43,077

5,908

43,959

(1,117

)

5,828

Adjusted Measures*

7,600

3,145

4,389

Adjusted Operating Profit

50,677

9,053

43,959

3,272

5,828

Adjusted Operating Margin

13.9

%

11.7

%

19.3

%

9.5

%

24.1

%

Adjusted Other Expense

Depreciation & Amortization

6,831

2,211

2,463

953

786

Stock Compensation Expense

3,462

233

309

181

56

Adjusted EBITDA

60,970

11,497

46,731

4,406

6,670

Adjusted EBITDA Margin

16.7

%

14.8

%

20.5

%

12.9

%

27.6

%

Cash Flow - Operating Activities

76,049

Purchase of PPE, Net

(3,094

)

Free Cash Flow

72,955

Free Cash Flow - % of Adjusted Net Sales

20.0

%

*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

June 30, 2022

Consolidated

Renewables

Residential

Agtech

Infrastructure

Net Sales

$

366,949

$

101,549

$

200,245

$

43,680

$

21,475

Less: Processing Net Sales

(2,748

)

(2,748

)

Adjusted Net Sales

$

364,201

$

101,549

$

200,245

$

40,932

$

21,475

Net Income

29,307

Provision for Income Taxes

9,895

Interest Expense

656

Other Expense

281

Operating Profit

40,139

6,829

35,664

1,542

2,887

Adjusted Measures*

2,958

283

1,295

1,206

Adjusted Operating Profit

43,097

7,112

36,959

2,748

2,887

Adjusted Operating Margin

11.8

%

7.0

%

18.5

%

6.7

%

13.4

%

Adjusted Other Expense

371

Depreciation & Amortization

6,341

2,113

2,025

1,013

792

Stock Compensation Expense

2,773

195

241

107

41

Adjusted EBITDA

51,840

9,420

39,225

3,868

3,720

Adjusted EBITDA Margin

14.2

%

9.3

%

19.6

%

9.4

%

17.3

%

Cash Flow - Operating Activities

8,298

Purchase of PPE, Net

(6,800

)

Free Cash Flow

1,498

Free Cash Flow - % of Adjusted Net Sales

0.4

%

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

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands)

(unaudited)

Six Months Ended

June 30, 2023

Consolidated

Renewables

Residential

Agtech

Infrastructure

Net Sales

$

658,181

$

136,664

$

407,729

$

70,880

$

42,908

Less: Processing Net Sales

(3,279

)

(3,279

)

Adjusted Net Sales

$

654,902

$

136,664

$

407,729

$

67,601

$

42,908

Net Income

51,822

Provision for Income Taxes

18,732

Interest Expense

2,799

Other Income

(906

)

Operating Profit

72,447

8,177

73,468

1,213

8,542

Adjusted Measures*

8,907

3,114

114

5,611

Adjusted Operating Profit

81,354

11,291

73,582

6,824

8,542

Adjusted Operating Margin

12.4

%

8.3

%

18.0

%

10.1

%

19.9

%

Adjusted Other Expense

77

Depreciation & Amortization

13,665

4,390

4,956

1,907

1,566

Stock Compensation Expense

5,056

447

607

334

103

Adjusted EBITDA

99,998

16,128

79,145

9,065

10,211

Adjusted EBITDA Margin

15.3

%

11.8

%

19.4

%

13.4

%

23.8

%

Cash Flow - Operating Activities

114,094

Purchase of PPE, Net

(5,284

)

Free Cash Flow

108,810

Free Cash Flow - % of Adjusted Net Sales

16.6

%

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

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands)

(unaudited)

Six Months Ended

June 30, 2022

Consolidated

Renewables

Residential

Agtech

Infrastructure

Net Sales

$

684,814

$

180,332

$

379,730

$

86,108

$

38,644

Less: Processing Net Sales

(4,571

)

(4,571

)

Adjusted Net Sales

$

680,243

$

180,332

$

379,730

$

81,537

$

38,644

Net Income

44,763

Provision for Income Taxes

14,996

Interest Expense

1,141

Other Expense

434

Operating Profit

61,334

(155

)

69,099

1,573

4,068

Adjusted Measures*

8,687

2,990

1,582

3,722

(63

)

Adjusted Operating Profit

70,021

2,835

70,681

5,295

4,005

Adjusted Operating Margin

10.3

%

1.6

%

18.6

%

6.5

%

10.4

%

Adjusted Other Expense

524

Depreciation & Amortization

12,677

4,256

4,078

2,332

1,575

Less: Processing Business Depreciation & Amortization

(332

)

(332

)

Adjusted Depreciation & Amortization

12,345

4,256

4,078

2,000

1,575

Stock Compensation Expense

4,125

448

432

177

74

Less: SLT Related Stock Compensation Recovery

155

Adjusted Stock Compensation Expense

4,280

448

432

177

74

Adjusted EBITDA

86,122

7,539

75,191

7,472

5,654

Adjusted EBITDA Margin

12.7

%

4.2

%

19.8

%

9.2

%

14.6

%

Cash Flow - Operating Activities

544

Purchase of PPE, Net

(11,202

)

Free Cash Flow

(10,658

)

Free Cash Flow - % of Adjusted Net Sales

(1.6

)%

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

Tags: