Gibraltar Announces Third Quarter 2024 Financial Results

Author's Avatar
Oct 30, 2024

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 nine-month period ended September 30, 2024.

“Third quarter results were within our previously announced range, with the Renewables and Residential businesses coming in as we anticipated, Agtech sales growing over 30%, and three of our four segments delivering margin growth translating to $65 million in cash flow generation on solid execution and working capital management. We are managing well in a challenging sales environment and are well positioned to weather current market disruptions,” stated Chairman and CEO Bill Bosway.

Third Quarter 2024 Consolidated Results

($Millions, except EPS)

Three Months Ended September 30,

2024

2023

Change

2024

2023

Change

Net Sales

$361.2

$390.7

(7.6)%

Adjusted Net Sales

$361.2

$385.2

(6.2)%

Net Income

$34.0

$39.3

(13.5)%

Adjusted Net Income

$38.9

$42.1

(7.6)%

Diluted EPS

$1.11

$1.28

(13.3)%

Adjusted Diluted EPS

$1.27

$1.37

(7.3)%

GAAP and adjusted net sales were down 7.6% and 6.2%, respectively, driven by solar industry headwinds impacting the Renewables business and a slowdown in the Residential market, partially offset by growth in Agtech.

GAAP net income decreased to $34.0 million, or $1.11 per share, and adjusted net income decreased to $38.9 million, or $1.27 per share.

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

Third Quarter Segment Results

Residential

($Millions)

Three Months Ended September 30,

2024

2023

Change

2024

2023

Change

Net Sales

$212.4

$227.7

(6.7)%

Adjusted Net Sales

$212.4

$227.7

(6.7)%

Operating Income

$42.1

$42.2

(0.2)%

Adjusted Operating Income

$42.4

$42.8

(0.9)%

Operating Margin

19.8%

18.5%

130 bps

Adjusted Operating Margin

19.9%

18.8%

110 bps

Net sales decreased 6.7% driven by a slower residential market, including the repair and remodel sector, which is impeding the timing and benefit of participation gains as customers take longer to flush inventory from incumbent suppliers.

Operating margins expanded through solid execution, effective price/cost management and 80/20 initiatives.

Renewables

($Millions)

Three Months Ended September 30,

2024

2023

Change

2024

2023

Change

Net Sales

$84.1

$106.4

(21.0)%

Adjusted Net Sales

$84.1

$101.6

(17.2)%

Operating Income

$0.8

$12.9

(93.8)%

Adjusted Operating Income

$5.5

$17.1

(67.8)%

Operating Margin

1.0%

12.1%

(1110)bps

Adjusted Operating Margin

6.5%

16.9%

(1040)bps

Net sales and new project bookings were impacted by trade and regulatory headwinds associated with the two independent AD/CVD investigations, which are forcing the industry to put major focus on completing panel installations and the administrative reporting requirements ahead of the December 3, 2024 expiration of the tariff moratorium for panels granted through the Presidential Proclamation associated with the first investigation. Correspondingly, backlog decreased 24%.

GAAP and adjusted operating margins were impacted by lower volume and product mix associated with the launch and learning curve of the 1P tracker while dealing with the abovementioned industry challenges. GAAP margins were additionally impacted by planned operational improvements, restructuring activities and prior-year portfolio management actions.

Agtech

($Millions)

Three Months Ended September 30,

2024

2023

Change

2024

2023

Change

Net Sales

$41.5

$31.7

30.9%

Adjusted Net Sales

$41.5

$30.9

34.3%

Operating Income

$3.9

$2.1

85.7%

Adjusted Operating Income

$4.2

$1.7

147.1%

Operating Margin

9.3%

6.7%

260 bps

Adjusted Operating Margin

10.1%

5.6%

450 bps

GAAP net sales increased 30.9% and adjusted net sales increased 34.3% driven mainly by projects starting to accelerate in the Produce division including facilities to grow strawberries, lettuce, melons, and vine crops. Additional new projects in both the Produce and Commercial divisions are anticipated to be booked as design work is completed and projects are finalized for launch, the timing of which decreased backlog 3%.

GAAP and adjusted operating margin expansion was driven by volume, product mix, 80/20 initiatives, and solid field execution.

Infrastructure

($Millions)

Three Months Ended September 30,

2024

2023

Change

2024

2023

Change

Net Sales

$23.2

$25.0

(7.2)%

Adjusted Net Sales

$23.2

$25.0

(7.2)%

Operating Income

$6.5

$6.4

1.6%

Adjusted Operating Income

$6.5

$6.4

1.6%

Operating Margin

27.9%

25.6%

230 bps

Adjusted Operating Margin

27.9%

25.6%

230 bps

Net sales decreased by 7.2%, impacted by the timing on a large project in the prior year. Backlog increased 3%. Demand and quoting remain strong, supported by ongoing investment at the federal and state levels.

Operating margins increased 230 basis points, driven by product line mix, new products, 80/20 initiatives, and strong execution.

Business Outlook

Mr. Bosway continued, “Our outlook is unchanged from our recent update, and although we are dealing with some challenging end markets, we expect to deliver earnings growth this year through operational improvement. Our operating teams continue to proactively work through their end market dynamics, and we are focused on supporting our customers while simultaneously growing our participation with them.”

Consolidated net sales are expected to range between $1.31 billion and $1.33 billion, compared to $1.38 billion in 2023, or $1.36 billion on an adjusted basis. GAAP and adjusted EPS are expected to range, respectively, between $3.57 and $3.71, compared to $3.59 in 2023, and between $4.11 and $4.25, compared to $4.09 in 2023.

Third 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 third 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 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 East and Gulf coast port strikes, the impact of trade and regulation (including the latest Department of Commerce’s solar panel anti-circumvention investigation, the bifacial exemption revocation, 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 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 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 represents the operating results generated by our processing business which was liquidated in 2023 and our 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 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
September 30,

Nine Months Ended
September 30,

2024

2023

2024

2023

Net sales

$

361,196

$

390,744

$

1,006,707

$

1,048,925

Cost of sales

267,670

285,360

732,920

769,873

Gross profit

93,526

105,384

273,787

279,052

Selling, general, and administrative expense

49,528

52,194

155,584

153,415

Income from operations

43,998

53,190

118,203

125,637

Interest (income) expense

(1,931

)

417

(4,176

)

3,216

Other expense (income)

455

(1,040

)

(219

)

(1,946

)

Income before taxes

45,474

53,813

122,598

124,367

Provision for income taxes

11,435

14,536

31,415

33,268

Net income

$

34,039

$

39,277

$

91,183

$

91,099

Net earnings per share:

Basic

$

1.11

$

1.29

$

2.98

$

2.97

Diluted

$

1.11

$

1.28

$

2.96

$

2.96

Weighted average shares outstanding:

Basic

30,530

30,485

30,564

30,638

Diluted

30,750

30,715

30,788

30,808

GIBRALTAR INDUSTRIES, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)

September 30,
2024

December 31,
2023

(unaudited)

Assets

Current assets:

Cash and cash equivalents

$

228,879

$

99,426

Trade receivables, net of allowance of $5,418 and $5,351, respectively

206,842

172,736

Costs in excess of billings, net

41,603

51,814

Inventories, net

138,171

120,503

Prepaid expenses and other current assets

26,796

17,772

Total current assets

642,291

462,251

Property, plant, and equipment, net

109,811

107,603

Operating lease assets

39,153

44,918

Goodwill

511,941

513,383

Acquired intangibles

118,983

125,980

Other assets

2,411

2,316

$

1,424,590

$

1,256,451

Liabilities and Stockholders’ Equity

Current liabilities:

Accounts payable

$

163,295

$

92,124

Accrued expenses

89,510

88,719

Billings in excess of cost

53,788

44,735

Total current liabilities

306,593

225,578

Deferred income taxes

56,497

57,103

Non-current operating lease liabilities

30,990

35,989

Other non-current liabilities

27,277

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; 34,298 and 34,219 shares issued and outstanding in 2024 and 2023

343

342

Additional paid-in capital

341,306

332,621

Retained earnings

829,694

738,511

Accumulated other comprehensive loss

(2,793

)

(2,114

)

Cost of 3,944 and 3,778 common shares held in treasury in 2024 and 2023

(165,317

)

(154,362

)

Total stockholders’ equity

1,003,233

914,998

$

1,424,590

$

1,256,451

GIBRALTAR INDUSTRIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)

Nine Months Ended
September 30,

2024

2023

Cash Flows from Operating Activities

Net income

$

91,183

$

91,099

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

Depreciation and amortization

20,237

20,574

Stock compensation expense

8,686

7,257

Exit activity costs, non-cash

163

572

(Benefit of) provision for deferred income taxes

(615

)

179

Other, net

4,160

2,945

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

Trade receivables and costs in excess of billings

(23,995

)

(44,331

)

Inventories

(18,131

)

30,431

Other current assets and other assets

(11,781

)

(1,426

)

Accounts payable

70,867

53,198

Accrued expenses and other non-current liabilities

13,561

46,158

Net cash provided by operating activities

154,335

206,656

Cash Flows from Investing Activities

Acquisitions, net of cash acquired

—

(9,863

)

Purchases of property, plant, and equipment, net

(14,326

)

(7,976

)

Net proceeds from sale of business

350

—

Net cash used in investing activities

(13,976

)

(17,839

)

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

(10,940

)

(29,182

)

Net cash used in financing activities

(10,940

)

(120,182

)

Effect of exchange rate changes on cash

34

(778

)

Net increase in cash and cash equivalents

129,453

67,857

Cash and cash equivalents at beginning of year

99,426

17,608

Cash and cash equivalents at end of period

$

228,879

$

85,465

GIBRALTAR INDUSTRIES, INC.
Reconciliation of GAAP and Adjusted Financial Measures
(in thousands, except per share data)
(unaudited)

Three Months Ended September 30, 2024

Income before taxes

Provision for income taxes

Net income

Net income per share - diluted

As Reported in GAAP Statements

$

45,474

$

11,435

$

34,039

$

1.11

Restructuring Charges (1)

5,106

1,128

3,978

0.13

Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2)

1,194

276

918

0.03

Adjusted Financial Measures

$

51,774

$

12,839

$

38,935

$

1.27

Residential

Renewables

Agtech

Infrastructure

Corporate

Consolidated

Operating Margin

19.8

%

1.0

%

9.3

%

27.9

%

n/a

12.2

%

Restructuring Charges (1)

—

%

5.5

%

0.8

%

—

%

n/a

1.4

%

Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2)

0.1

%

—

%

—

%

—

%

n/a

0.3

%

Adjusted Operating Margin

19.9

%

6.5

%

10.1

%

27.9

%

n/a

13.9

%

Income from Operations

$

42,055

$

825

$

3,853

$

6,494

$

(9,229

)

$

43,998

Restructuring Charges (1)

106

4,641

328

—

31

5,106

Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2)

195

—

—

—

817

1,012

Adjusted Income from Operations

$

42,356

$

5,466

$

4,181

$

6,494

$

(8,381

)

$

50,116

Net Sales & Adjusted Net Sales (3)

$

212,363

$

84,064

$

41,527

$

23,242

$

—

$

361,196

(1) Comprised primarily of exit activities costs 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.

(3) There were no Non-GAAP 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 September 30, 2023

Income before taxes

Provision for income taxes

Net income

Net income per share - diluted

As Reported in GAAP Statements

$

53,813

$

14,536

$

39,277

$

1.28

Restructuring Charges (1)

5,033

1,232

3,801

0.12

Acquisition Related Items (2)

698

175

523

0.02

Portfolio Management (3)

(1,568

)

(450

)

(1,118

)

(0.04

)

Adjusted Financial Measures Previously Reported

$

57,976

$

15,493

$

42,483

$

1.38

Portfolio Management (4)

(505

)

(105

)

(400

)

(0.01

)

Adjusted Financial Measures Recast

$

57,471

$

15,388

$

42,083

$

1.37

Residential

Renewables

Agtech

Infrastructure

Corporate

Consolidated

Operating Margin

18.5

%

12.1

%

6.7

%

25.6

%

n/a

13.6

%

Restructuring Charges (1)

0.3

%

4.2

%

—

%

—

%

n/a

1.3

%

Acquisition Related Items (2)

—

%

0.4

%

—

%

—

%

n/a

0.2

%

Portfolio Management (3)

—

%

—

%

(1.3

)%

—

%

n/a

(0.1

)%

Adjusted Operating Margin Previously Reported

18.8

%

16.7

%

5.6

%

25.6

%

n/a

15.0

%

Portfolio Management (4)

—

%

0.2

%

—

%

—

%

n/a

0.1

%

Adjusted Operating Margin Recast

18.8

%

16.9

%

5.6

%

25.6

%

n/a

15.1

%

Income from Operations

$

42,158

$

12,907

$

2,136

$

6,386

$

(10,397

)

$

53,190

Restructuring Charges (1)

676

4,385

5

—

(33

)

5,033

Acquisition Related Items (2)

12

457

—

—

229

698

Portfolio Management (3)

—

—

(399

)

—

72

(327

)

Adjusted Income from Operations Previously Reported

$

42,846

$

17,749

$

1,742

$

6,386

$

(10,129

)

$

58,594

Portfolio Management (4)

—

(603

)

—

—

—

(603

)

Adjusted Income from Operations Recast

$

42,846

$

17,146

$

1,742

$

6,386

$

(10,129

)

$

57,991

Net Sales

$

227,747

$

106,362

$

31,666

$

24,969

$

—

$

390,744

Portfolio Management (3)

—

—

(780

)

—

—

(780

)

Adjusted Net Sales Previously Reported

$

227,747

$

106,362

$

30,886

$

24,969

$

—

$

389,964

Portfolio Management (4)

—

(4,760

)

—

—

—

(4,760

)

Adjusted Net Sales Recast

$

227,747

$

101,602

$

30,886

$

24,969

$

—

$

385,204

(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.

(3) Represents the results generated by the Company's processing business liquidated in 2023.

(4) Represents the results generated by the Company's Japan renewables business sold in 2023.

GIBRALTAR INDUSTRIES, INC.
Reconciliation of GAAP and Adjusted Financial Measures
(in thousands, except per share data)
(unaudited)

Nine Months Ended September 30, 2024

Income before taxes

Provision for income taxes

Net income

Net income per share - diluted

As Reported in GAAP Statements

$

122,598

$

31,415

$

91,183

$

2.96

Restructuring Charges (1)

10,050

2,356

7,694

0.25

Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2)

825

(133

)

958

0.03

Adjusted Financial Measures

$

133,473

$

33,638

$

99,835

$

3.24

Residential

Renewables

Agtech

Infrastructure

Corporate

Consolidated

Operating Margin

19.6

%

1.9

%

7.9

%

25.2

%

n/a

11.7

%

Restructuring Charges (1)

—

%

4.4

%

0.4

%

—

%

n/a

1.0

%

Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2)

—

%

0.1

%

—

%

—

%

n/a

0.1

%

Adjusted Operating Margin

19.6

%

6.4

%

8.4

%

25.2

%

n/a

12.9

%

Income from Operations

$

119,714

$

4,116

$

8,743

$

17,605

$

(31,975

)

$

118,203

Restructuring Charges (1)

179

9,359

477

—

35

10,050

Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2)

195

233

—

—

1,044

1,472

Adjusted Income from Operations

$

120,088

$

13,708

$

9,220

$

17,605

$

(30,896

)

$

129,725

Net Sales & Adjusted Net Sales (3)

$

611,790

$

214,941

$

110,062

$

69,914

$

—

$

1,006,707

(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.

(3) There were no Non-GAAP adjustments to Net Sales in 2024.

GIBRALTAR INDUSTRIES, INC.
Reconciliation of GAAP and Adjusted Financial Measures
(in thousands, except per share data)
(unaudited)

Nine Months Ended September 30, 2023

Income before taxes

Provision for income taxes

Net income

Net income per share - diluted

As Reported in GAAP Statements

$

124,367

$

33,268

$

91,099

$

2.96

Restructuring Charges (1)

8,779

2,229

6,550

0.21

Acquisition Related Items (2)

978

248

730

0.02

Portfolio Management (3)

2,286

140

2,146

0.07

Adjusted Financial Measures Previously Reported

$

136,410

$

35,885

$

100,525

$

3.26

Portfolio Management (4)

(1,314

)

(265

)

(1,049

)

(0.03

)

Adjusted Financial Measures Recast

$

135,096

$

35,620

$

99,476

$

3.23

Residential

Renewables

Agtech

Infrastructure

Corporate

Consolidated

Operating Margin

18.2

%

8.7

%

3.3

%

22.0

%

n/a

12.0

%

Restructuring Charges (1)

0.1

%

3.0

%

0.7

%

—

%

n/a

0.8

%

Acquisition Related Items (2)

—

%

0.3

%

—

%

—

%

n/a

0.1

%

Portfolio Management (3)

—

%

—

%

4.3

%

—

%

n/a

0.4

%

Adjusted Operating Margin Previously Reported

18.3

%

11.9

%

8.7

%

22.0

%

n/a

13.4

%

Portfolio Management (4)

—

%

—

%

—

%

—

%

n/a

—

%

Adjusted Operating Margin Recast

18.3

%

11.9

%

8.7

%

22.0

%

n/a

13.4

%

Income from Operations

$

115,626

$

21,084

$

3,349

$

14,928

$

(29,350

)

$

125,637

Restructuring Charges (1)

790

7,319

722

—

(52

)

8,779

Acquisition Related Items (2)

12

637

37

—

292

978

Portfolio Management (3)

—

—

4,458

—

96

4,554

Adjusted Income from Operations Previously Reported

$

116,428

$

29,040

$

8,566

$

14,928

$

(29,014

)

$

139,948

Portfolio Management (4)

—

(1,511

)

—

—

—

(1,511

)

Adjusted Income from Operations Recast

$

116,428

$

27,529

$

8,566

$

14,928

$

(29,014

)

$

138,437

Net Sales

$

635,476

$

243,026

$

102,546

$

67,877

$

—

$

1,048,925

Portfolio Management (3)

—

—

(4,059

)

—

—

(4,059

)

Adjusted Net Sales Previously Reported

$

635,476

$

243,026

$

98,487

$

67,877

$

—

$

1,044,866

Portfolio Management (4)

—

(10,791

)

—

—

—

(10,791

)

Adjusted Net Sales Recast

$

635,476

$

232,235

$

98,487

$

67,877

$

—

$

1,034,075

(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.

(3) Represents the results generated by the Company's processing business liquidated in 2023.

(4) Represents the results generated by the Company's Japan renewables business sold in 2023.

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 (3)

(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 (2)

—

%

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 (3)

—

%

—

%

—

%

—

%

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 (2)

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 (3)

—

(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 (4)

—

—

(4,059

)

—

—

(4,059

)

Adjusted Net Sales Previously Reported

$

814,803

$

330,738

$

140,908

$

87,228

$

—

$

1,373,677

Portfolio Management (3)

—

(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 Company's processing business liquidated in 2023.

(3) Represents the results generated by the Company's Japan renewables business sold in 2023.

(4) Represents the net sales generated by the Company's processing business liquidated in 2023.

GIBRALTAR INDUSTRIES, INC.
Reconciliation of Adjusted Financial Measures
(in thousands)
(unaudited)

Three Months Ended September 30, 2024

Consolidated

Residential

Renewables

Agtech

Infrastructure

Adjusted Net Sales

$

361,196

$

212,363

$

84,064

$

41,527

$

23,242

Net Income

34,039

Provision for Income Taxes

11,435

Interest Income

(1,931

)

Other Expense

455

Operating Profit

43,998

42,055

825

3,853

6,494

Adjusted Measures*

6,118

301

4,641

328

—

Adjusted Operating Profit

50,116

42,356

5,466

4,181

6,494

Adjusted Operating Margin

13.9

%

19.9

%

6.5

%

10.1

%

27.9

%

Adjusted Other Expense

273

—

—

—

—

Depreciation & Amortization

6,821

2,545

2,102

782

744

Stock Compensation Expense

2,328

464

235

95

63

Less: SLT Related Stock Compensation Expense

(59

)

—

—

—

—

Adjusted Stock Compensation Expense

2,269

464

235

95

63

Adjusted EBITDA

$

58,933

$

45,365

$

7,803

$

5,058

$

7,301

Adjusted EBITDA Margin

16.3

%

21.4

%

9.3

%

12.2

%

31.4

%

Cash Flow - Operating Activities

64,682

Purchase of PPE, Net

(5,619

)

Free Cash Flow

59,063

Free Cash Flow - % of Adjusted Net Sales

16.4

%

*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 September 30, 2023

Consolidated

Residential

Renewables

Agtech

Infrastructure

Adjusted Net Sales*

$

385,204

$

227,747

$

101,602

$

30,886

$

24,969

Net Income

39,277

Provision for Income Taxes

14,536

Interest Expense

417

Other Income

(1,040

)

Operating Profit

53,190

42,158

12,907

2,136

6,386

Adjusted Measures*

4,801

688

4,239

(394

)

—

Adjusted Operating Profit

57,991

42,846

17,146

1,742

6,386

Adjusted Operating Margin

15.1

%

18.8

%

16.9

%

5.6

%

25.6

%

Adjusted Other Expense**

147

—

—

—

—

Depreciation & Amortization**

6,909

2,586

2,171

943

783

Less: Japan Depreciation & Amortization

(178

)

—

(178

)

—

—

Adjusted Depreciation & Amortization

6,731

2,586

1,993

943

783

Stock Compensation Expense

2,201

528

204

(194

)

109

Adjusted EBITDA Recast**

$

66,776

$

45,960

$

19,343

$

2,491

$

7,278

Adjusted EBITDA Margin Recast**

17.3

%

20.2

%

19.0

%

8.1

%

29.1

%

Adjusted EBITDA Previously Reported

$

67,459

$

45,960

$

20,124

$

2,491

$

7,278

Adjusted EBITDA Margin Previously Reported

17.3

%

20.2

%

18.9

%

8.1

%

29.1

%

Cash Flow - Operating Activities

92,562

Purchase of PPE, Net

(2,692

)

Free Cash Flow

89,870

Free Cash Flow - % of Adjusted Net Sales

23.0

%

*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)

Nine Months Ended September 30, 2024

Consolidated

Residential

Renewables

Agtech

Infrastructure

Adjusted Net Sales

$

1,006,707

$

611,790

$

214,941

$

110,062

$

69,914

Net Income

91,183

Provision for Income Taxes

31,415

Interest Income

(4,176

)

Other Income

(219

)

Operating Profit

118,203

119,714

4,116

8,743

17,605

Adjusted Measures*

11,522

374

9,592

477

—

Adjusted Operating Profit

129,725

120,088

13,708

9,220

17,605

Adjusted Operating Margin

12.9

%

19.6

%

6.4

%

8.4

%

25.2

%

Adjusted Other Expense

428

—

—

—

—

Depreciation & Amortization

20,237

7,643

6,052

2,420

2,236

Stock Compensation Expense

8,686

1,341

684

283

181

Less: SLT Related Stock Compensation Expense

(59

)

—

—

—

—

Adjusted Stock Compensation Expense

8,627

1,341

684

283

181

Adjusted EBITDA

$

158,161

$

129,072

$

20,444

$

11,923

$

20,022

Adjusted EBITDA Margin

15.7

%

21.1

%

9.5

%

10.8

%

28.6

%

Cash Flow - Operating Activities

154,335

Purchase of PPE, Net

(14,326

)

Free Cash Flow

140,009

Free Cash Flow - % of Adjusted Net Sales

13.9

%

*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)

Nine Months Ended September 30, 2023

Consolidated

Residential

Renewables

Agtech

Infrastructure

Adjusted Net Sales*

$

1,034,075

$

635,476

$

232,235

$

98,487

$

67,877

Net Income

91,099

Provision for Income Taxes

33,268

Interest Expense

3,216

Other Income

(1,946

)

Operating Profit

125,637

115,626

21,084

3,349

14,928

Adjusted Measures*

12,800

802

6,445

5,217

—

Adjusted Operating Profit

138,437

116,428

27,529

8,566

14,928

Adjusted Operating Margin

13.4

%

18.3

%

11.9

%

8.7

%

22.0

%

Adjusted Other Expense**

125

—

—

—

—

Depreciation & Amortization**

20,574

7,542

6,561

2,850

2,349

Less: Japan Depreciation & Amortization

(561

)

—

(561

)

—

—

Adjusted Depreciation & Amortization

20,013

7,542

6,000

2,850

2,349

Stock Compensation Expense

7,257

1,135

651

140

212

Adjusted EBITDA Recast**

$

165,582

$

125,105

$

34,180

$

11,556

$

17,489

Adjusted EBITDA Margin Recast**

16.0

%

19.7

%

14.7

%

11.7

%

25.8

%

Adjusted EBITDA Previously Reported

$

167,457

$

125,105

$

36,252

$

11,556

$

17,489

Adjusted EBITDA Margin Previously Reported

16.0

%

19.7

%

14.9

%

11.7

%

25.8

%

Cash Flow - Operating Activities

206,656

Purchase of PPE, Net

(7,976

)

Free Cash Flow

198,680

Free Cash Flow - % of Adjusted Net Sales

19.0

%

*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, 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

CT?id=bwnews&sty=20241030935397r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20241030935397/en/