Gibraltar Announces Second Quarter 2024 Financial Results

Author's Avatar
Jul 31, 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 six-month period ended June 30, 2024.

“We delivered solid execution and strong operating cash flow performance across Gibraltar, generating $36 million, while overcoming two market headwinds that impacted growth in our Residential and Renewables businesses in the quarter. The residential market experienced unexpected channel destocking which started in late May / early June. We offset some of this impact through participation gains, which will support our residential growth plan in the second half. Although net sales for Renewables were up versus prior year, it was less than expected as some customers continued to have project delays related to ongoing trade and regulatory issues. Agtech bookings surpassed $90 million in the quarter, a record for the business, and support strong revenue growth in the second half. We continue to work toward achieving growth in all four segments in 2024 while expanding margin and driving cash flow, and we feel positive about our full year outlook,” stated Chairman and CEO Bill Bosway.

Second Quarter 2024 Consolidated Results

($Millions, except EPS)

Three Months Ended June 30,

2024

2023

Change

2024

2023

Change

Net Sales

$353.0

$364.9

(3.3)%

Adjusted Net Sales

$353.0

$360.1

(2.0)%

Net Income

$32.2

$30.7

4.9%

Adjusted Net Income

$36.4

$35.4

2.8%

Diluted EPS

$1.05

$1.00

5.0%

Adjusted Diluted EPS

$1.18

$1.15

2.6%

GAAP net sales were down 3.3% while adjusted net sales were down 2.0% driven by a slowing market in Residential. Agtech bookings are up significantly and support strong revenue growth in the second half, and Infrastructure performance is expected to remain positive going forward.

GAAP net income increased 4.9% to $32.2 million, or $1.05 per share, and adjusted net income increased 2.8% to $36.4 million, or $1.18 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.

Second Quarter Segment Results

Residential

($Millions)

Three Months Ended June 30,

2024

2023

Change

2024

2023

Change

Net Sales

$214.3

$228.2

(6.1)%

Adjusted Net Sales

$214.3

$228.2

(6.1)%

Operating Income

$43.3

$44.0

(1.6)%

Adjusted Operating Income

$43.5

$44.0

(1.1)%

Operating Margin

20.2%

19.3%

90 bps

Adjusted Operating Margin

20.3%

19.3%

100 bps

Net sales decreased 6.1% driven by a slowing market and unexpected channel destocking in the second half of the quarter, partially offset by participation gains with new and existing customers, growth in ventilation product lines, and expansion initiatives in the Rocky Mountain region.

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

Renewables

($Millions)

Three Months Ended June 30,

2024

2023

Change

2024

2023

Change

Net Sales

$79.4

$77.5

2.5%

Adjusted Net Sales

$79.4

$73.4

8.2%

Operating Income

$1.6

$5.9

(72.9)%

Adjusted Operating Income

$6.2

$7.7

(19.5)%

Operating Margin

2.1%

7.6%

(550) bps

Adjusted Operating Margin

7.8%

10.5%

(270) bps

GAAP net sales increased 2.5% and adjusted net sales increased 8.2%, which excludes the Japan renewables business divested in 2023. Net sales were driven by strong demand from new and existing customers for the new 1P tracker product. Despite a growing pipeline of new projects across all product lines, order backlog decreased 10% during the quarter as some customers paused signing new contracts as they work through trade and/or regulatory items specific to their projects.

Both GAAP and adjusted operating margins were impacted by product mix as the 1P tracker product moves through its launch process learning curve to permanently tooled production for suppliers and an efficient field installation process. GAAP margins were further impacted by restructuring activities and prior year portfolio management actions.

Agtech

($Millions)

Three Months Ended June 30,

2024

2023

Change

2024

2023

Change

Net Sales

$34.5

$35.0

(1.4)%

Adjusted Net Sales

$34.5

$34.3

0.6%

Operating Income

$2.3

$(1.1)

309.1%

Adjusted Operating Income

$2.3

$3.3

(30.3)%

Operating Margin

6.6%

(3.2)%

980 bps

Adjusted Operating Margin

6.6%

9.5%

(290) bps

GAAP net sales decreased 1.4% and adjusted net sales increased 0.6%, which excludes the Processing business liquidated in 2023. Revenue was impacted by new projects starting later in the quarter, with June revenue up significantly over May. New bookings reached $90 million in the quarter increasing nearly 400% over Q1 resulting in backlog up 32% over prior year.

Both GAAP and adjusted operating margins were impacted by project timing and mix, while GAAP was more than offset by the liquidation of the processing business in 2023.

Infrastructure

($Millions)

Three Months Ended June 30,

2024

2023

Change

2024

2023

Change

Net Sales

$24.8

$24.2

2.5%

Adjusted Net Sales

$24.8

$24.2

2.5%

Operating Income

$6.2

$5.8

6.9%

Adjusted Operating Income

$6.2

$5.8

6.9%

Operating Margin

25.1%

24.1%

100 bps

Adjusted Operating Margin

25.1%

24.1%

100 bps

Net sales increased 2.5%, driven by continued strong execution and market participation gains. Backlog decreased 12% as expected due to a large project booked in 2023 reaching its final stages; bookings increased 3% on a sequential basis reflecting consistent customer activity. Demand and quoting remain strong, and management expects order flow to increase in the second half of the year.

Operating margins increased 100 basis points driven by price / cost alignment, ongoing strong execution, 80/20 productivity, and improving product mix.

Business Outlook

Mr. Bosway continued, “We are making a slight adjustment to our net sales outlook for the year to reflect recent slower market conditions in both Residential and Renewables end markets offset by strength in both Agtech and Infrastructure. We remain focused on driving participation gains as we work toward achieving growth in all four segments, with operational improvements to support solid second half and full year margin expansion and cash flow growth.”

Consolidated net sales are now expected to range between $1.38 billion and $1.42 billion, compared to $1.38 billion in 2023, or $1.36 billion on an adjusted basis. The outlook for both GAAP and adjusted EPS is unchanged, with GAAP EPS continuing to range between $4.04 and $4.29, compared to $3.59 in 2023, and adjusted EPS continuing to range between $4.57 and $4.82, compared to $4.09 in 2023.

Second 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 second 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 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 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

June 30,

Six Months Ended

June 30,

2024

2023

2024

2023

Net sales

$

353,005

$

364,914

$

645,511

$

658,181

Cost of sales

257,132

268,175

465,250

484,513

Gross profit

95,873

96,739

180,261

173,668

Selling, general, and administrative expense

53,404

53,662

106,056

101,221

Income from operations

42,469

43,077

74,205

72,447

Interest (income) expense

(1,495

)

1,308

(2,245

)

2,799

Other expense (income)

347

(509

)

(674

)

(906

)

Income before taxes

43,617

42,278

77,124

70,554

Provision for income taxes

11,419

11,555

19,980

18,732

Net income

$

32,198

$

30,723

$

57,144

$

51,822

Net earnings per share:

Basic

$

1.05

$

1.01

$

1.87

$

1.69

Diluted

$

1.05

$

1.00

$

1.86

$

1.68

Weighted average shares outstanding:

Basic

30,588

30,554

30,580

30,725

Diluted

30,791

30,684

30,801

30,846

GIBRALTAR INDUSTRIES, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)

June 30,
2024

December 31,
2023

(unaudited)

Assets

Current assets:

Cash and cash equivalents

$

179,102

$

99,426

Accounts receivable, net of allowance of $5,563 and $5,572, respectively

259,358

224,550

Inventories, net

134,493

120,503

Prepaid expenses and other current assets

18,912

17,772

Total current assets

591,865

462,251

Property, plant, and equipment, net

108,314

107,603

Operating lease assets

41,134

44,918

Goodwill

511,590

513,383

Acquired intangibles

121,567

125,980

Other assets

2,471

2,316

$

1,376,941

$

1,256,451

Liabilities and Stockholders’ Equity

Current liabilities:

Accounts payable

$

140,888

$

92,124

Accrued expenses

85,099

88,719

Billings in excess of cost

59,498

44,735

Total current liabilities

285,485

225,578

Deferred income taxes

57,110

57,103

Non-current operating lease liabilities

32,601

35,989

Other non-current liabilities

26,074

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; 34,274 and 34,219 shares issued and outstanding in 2024 and 2023

343

342

Additional paid-in capital

338,978

332,621

Retained earnings

795,655

738,511

Accumulated other comprehensive loss

(3,496

)

(2,114

)

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

(155,809

)

(154,362

)

Total stockholders’ equity

975,671

914,998

$

1,376,941

$

1,256,451

GIBRALTAR INDUSTRIES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

Six Months Ended

June 30,

2024

2023

Cash Flows from Operating Activities

Net income

$

57,144

$

51,822

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

Depreciation and amortization

13,416

13,665

Stock compensation expense

6,358

5,056

Exit activity costs (recoveries), non-cash

163

(23

)

Provision for deferred income taxes

—

179

Other, net

2,347

2,680

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

Accounts receivable

(33,828

)

(54,979

)

Inventories

(13,794

)

12,130

Other current assets and other assets

(3,791

)

4,069

Accounts payable

48,518

48,327

Accrued expenses and other non-current liabilities

13,120

31,168

Net cash provided by operating activities

89,653

114,094

Cash Flows from Investing Activities

Acquisitions, net of cash acquired

—

554

Purchases of property, plant, and equipment, net

(8,707

)

(5,284

)

Net proceeds from sale of business

350

—

Net cash used in investing activities

(8,357

)

(4,730

)

Cash Flows from Financing Activities

Proceeds from long-term debt

—

40,800

Long-term debt payments

—

(120,000

)

Purchase of common stock at market prices

(1,447

)

(28,770

)

Net cash used in financing activities

(1,447

)

(107,970

)

Effect of exchange rate changes on cash

(173

)

(381

)

Net increase in cash and cash equivalents

79,676

1,013

Cash and cash equivalents at beginning of year

99,426

17,608

Cash and cash equivalents at end of period

$

179,102

$

18,621

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

Three Months Ended June 30, 2024

As Reported
In GAAP
Statements

Restructuring
Charges

Acquisition
& Senior
Leadership
Transition
Costs

Portfolio
Management

Adjusted
Financial
Measures

Net Sales

Residential

$

214,316

$

—

$

—

$

—

$

214,316

Renewables

79,381

—

—

—

79,381

Agtech

34,508

—

—

—

34,508

Infrastructure

24,800

—

—

—

24,800

Consolidated sales

353,005

—

—

—

353,005

Income from operations

Residential

43,313

145

—

—

43,458

Renewables

1,647

4,449

113

—

6,209

Agtech

2,282

11

—

—

2,293

Infrastructure

6,215

—

—

—

6,215

Segments Income

53,457

4,605

113

—

58,175

Unallocated corporate expense

(10,988

)

4

96

—

(10,888

)

Consolidated income from operations

42,469

4,609

209

—

47,287

Interest income

(1,495

)

—

—

—

(1,495

)

Other expense

347

—

—

(324

)

23

Income before income taxes

43,617

4,609

209

324

48,759

Provision for income taxes

11,419

1,170

(274

)

72

12,387

Net income

$

32,198

$

3,439

$

483

$

252

$

36,372

Net income per share - diluted

$

1.05

$

0.11

$

0.01

$

0.01

$

1.18

Operating margin

Residential

20.2

%

0.1

%

—

%

—

%

20.3

%

Renewables

2.1

%

5.6

%

0.1

%

—

%

7.8

%

Agtech

6.6

%

—

%

—

%

—

%

6.6

%

Infrastructure

25.1

%

—

%

—

%

—

%

25.1

%

Segments Margin

15.1

%

1.3

%

—

%

—

%

16.5

%

Consolidated

12.0

%

1.3

%

—

%

—

%

13.4

%

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
& Senior
Leadership
Transition

Portfolio
Management
& Acquisition
Costs

Adjusted
Financial
Measures

Portfolio
Management *

Adjusted
Financial
Measures *

Net Sales

Residential

$

228,234

$

—

$

—

$

228,234

$

—

$

228,234

Renewables

77,459

—

—

77,459

(4,081

)

73,378

Agtech

35,028

—

(765

)

34,263

—

34,263

Infrastructure

24,193

—

—

24,193

—

24,193

Consolidated sales

364,914

—

(765

)

364,149

(4,081

)

360,068

Income from operations

Residential

43,959

—

—

43,959

—

43,959

Renewables

5,908

2,997

148

9,053

(1,358

)

7,695

Agtech

(1,117

)

156

4,233

3,272

—

3,272

Infrastructure

5,828

—

—

5,828

—

5,828

Segments Income

54,578

3,153

4,381

62,112

(1,358

)

60,754

Unallocated corporate expense

(11,501

)

—

66

(11,435

)

—

(11,435

)

Consolidated income from operations

43,077

3,153

4,447

50,677

(1,358

)

49,319

Interest expense

1,308

—

—

1,308

—

1,308

Other income

(509

)

—

559

50

(57

)

(7

)

Income before income taxes

42,278

3,153

3,888

49,319

(1,301

)

48,018

Provision for income taxes

11,555

857

622

13,034

(420

)

12,614

Net income

$

30,723

$

2,296

$

3,266

$

36,285

$

(881

)

$

35,404

Net income per share - diluted

$

1.00

$

0.08

$

0.10

$

1.18

$

(0.03

)

$

1.15

Operating margin

Residential

19.3

%

—

%

—

%

19.3

%

—

%

19.3

%

Renewables

7.6

%

3.9

%

0.2

%

11.7

%

(1.2

)%

10.5

%

Agtech

(3.2

)%

0.4

%

12.1

%

9.5

%

—

%

9.5

%

Infrastructure

24.1

%

—

%

—

%

24.1

%

—

%

24.1

%

Segments Margin

15.0

%

0.9

%

1.2

%

17.1

%

(0.2

)%

16.9

%

Consolidated

11.8

%

0.9

%

1.3

%

13.9

%

(0.2

)%

13.7

%

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

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

Six Months Ended June 30, 2024

As Reported
In GAAP
Statements

Restructuring
Charges

Acquisition
& Senior
Leadership
Transition
Costs

Portfolio
Management

Adjusted
Financial
Measures

Net Sales

Residential

$

399,427

$

—

$

—

$

—

$

399,427

Renewables

130,877

—

—

—

130,877

Agtech

68,535

—

—

—

68,535

Infrastructure

46,672

—

—

—

46,672

Consolidated sales

645,511

—

—

—

645,511

Income from operations

Residential

77,659

73

—

—

77,732

Renewables

3,291

4,718

233

—

8,242

Agtech

4,890

149

—

—

5,039

Infrastructure

11,111

—

—

—

11,111

Segments Income

96,951

4,940

233

—

102,124

Unallocated corporate expense

(22,746

)

4

219

8

(22,515

)

Consolidated income from operations

74,205

4,944

452

8

79,609

Interest income

(2,245

)

—

—

—

(2,245

)

Other (income) expense

(674

)

—

—

829

155

Income before income taxes

77,124

4,944

452

(821

)

81,699

Provision for income taxes

19,980

1,228

(460

)

51

20,799

Net income

$

57,144

$

3,716

$

912

$

(872

)

$

60,900

Net income per share - diluted

$

1.86

$

0.12

$

0.03

$

(0.03

)

$

1.98

Operating margin

Residential

19.4

%

—

%

—

%

—

%

19.5

%

Renewables

2.5

%

3.6

%

0.2

%

—

%

6.3

%

Agtech

7.1

%

0.2

%

—

%

—

%

7.4

%

Infrastructure

23.8

%

—

%

—

%

—

%

23.8

%

Segments Margin

15.0

%

0.8

%

—

%

—

%

15.8

%

Consolidated

11.5

%

0.8

%

—

%

—

%

12.3

%

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
& Senior
Leadership
Transition

Portfolio
Management
& Acquisition
Costs

Adjusted
Financial
Measures

Portfolio
Management *

Adjusted
Financial
Measures *

Net Sales

Residential

$

407,729

$

—

$

—

$

407,729

$

—

$

407,729

Renewables

136,664

—

—

136,664

(6,031

)

130,633

Agtech

70,880

—

(3,279

)

67,601

—

67,601

Infrastructure

42,908

—

—

42,908

—

42,908

Consolidated sales

658,181

—

(3,279

)

654,902

(6,031

)

648,871

Income from operations

Residential

73,468

114

—

73,582

—

73,582

Renewables

8,177

2,934

180

11,291

(908

)

10,383

Agtech

1,213

717

4,894

6,824

—

6,824

Infrastructure

8,542

—

—

8,542

—

8,542

Segments Income

91,400

3,765

5,074

100,239

(908

)

99,331

Unallocated corporate expense

(18,953

)

(19

)

87

(18,885

)

—

(18,885

)

Consolidated income from operations

72,447

3,746

5,161

81,354

(908

)

80,446

Interest expense

2,799

—

—

2,799

—

2,799

Other (income) expense

(906

)

—

1,027

121

(99

)

22

Income before income taxes

70,554

3,746

4,134

78,434

(809

)

77,625

Provision for income taxes

18,732

997

663

20,392

(160

)

20,232

Net income

$

51,822

$

2,749

$

3,471

$

58,042

$

(649

)

$

57,393

Net income per share - diluted

$

1.68

$

0.09

$

0.11

$

1.88

$

(0.02

)

$

1.86

Operating margin

Residential

18.0

%

—

%

—

%

18.0

%

—

%

18.0

%

Renewables

6.0

%

2.1

%

0.1

%

8.3

%

(0.4

)%

7.9

%

Agtech

1.7

%

1.0

%

7.0

%

10.1

%

—

%

10.1

%

Infrastructure

19.9

%

—

%

—

%

19.9

%

—

%

19.9

%

Segments Margin

13.9

%

0.6

%

0.7

%

15.3

%

—

%

15.3

%

Consolidated

11.0

%

0.6

%

0.7

%

12.4

%

—

%

12.4

%

* 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 Month Ended December 31, 2023

As Reported
In GAAP
Statements

Restructuring
Charges

Portfolio
Management
& Acquisition
Costs

Adjusted
Financial
Measures

Portfolio
Management *

Adjusted
Financial
Measures *

Net Sales

Residential

$

814,803

$

—

$

—

$

814,803

$

—

$

814,803

Renewables

330,738

—

—

330,738

(11,724

)

319,014

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

Residential

143,068

4,811

12

147,891

—

147,891

Renewables

30,160

9,394

968

40,522

(1,252

)

39,270

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

Residential

17.6

%

0.6

%

—

%

18.2

%

—

%

18.2

%

Renewables

9.1

%

2.8

%

0.3

%

12.3

%

—

%

12.3

%

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 June 30, 2024

Consolidated

Residential

Renewables

Agtech

Infrastructure

Adjusted Net Sales

$

353,005

$

214,316

$

79,381

$

34,508

$

24,800

Net Income

32,198

Provision for Income Taxes

11,419

Interest Income

(1,495

)

Other Expense

347

Operating Profit

42,469

43,313

1,647

2,282

6,215

Adjusted Measures*

4,818

145

4,562

11

—

Adjusted Operating Profit

47,287

43,458

6,209

2,293

6,215

Adjusted Operating Margin

13.4

%

20.3

%

7.8

%

6.6

%

25.1

%

Adjusted Other Expense

23

—

—

—

—

Depreciation & Amortization

6,753

2,507

2,050

808

747

Stock Compensation Expense

3,719

464

234

94

64

Adjusted EBITDA

$

57,736

$

46,429

$

8,493

$

3,195

$

7,026

Adjusted EBITDA Margin

16.4

%

21.7

%

10.7

%

9.3

%

28.3

%

Cash Flow - Operating Activities

36,472

Purchase of PPE, Net

(4,341

)

Free Cash Flow

32,131

Free Cash Flow - % of Adjusted Net Sales

9.1

%

*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, 2023

Consolidated

Residential

Renewables

Agtech

Infrastructure

Adjusted Net Sales*

$

360,068

$

228,234

$

73,378

$

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

43,959

5,908

(1,117

)

5,828

Adjusted Measures*

6,242

—

1,787

4,389

—

Adjusted Operating Profit

49,319

43,959

7,695

3,272

5,828

Adjusted Operating Margin

13.7

%

19.3

%

10.5

%

9.5

%

24.1

%

Adjusted Other Income**

(57

)

—

—

—

—

Depreciation & Amortization**

6,831

2,463

2,211

953

786

Less: Japan Depreciation & Amortization

(188

)

—

(188

)

—

—

Adjusted Depreciation & Amortization

6,643

2,463

2,023

953

786

Stock Compensation Expense

3,462

309

233

181

56

Adjusted EBITDA Recast**

$

59,481

$

46,731

$

9,951

$

4,406

$

6,670

Adjusted EBITDA Margin Recast**

16.5

%

20.5

%

13.6

%

12.9

%

27.6

%

Adjusted EBITDA Previously Reported

$

60,970

$

46,731

$

11,497

$

4,406

$

6,670

Adjusted EBITDA Margin Previously Reported

16.7

%

20.5

%

14.8

%

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

%

*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)

Six Months Ended June 30, 2024

Consolidated

Residential

Renewables

Agtech

Infrastructure

Adjusted Net Sales

$

645,511

$

399,427

$

130,877

$

68,535

$

46,672

Net Income

57,144

Provision for Income Taxes

19,980

Interest Income

(2,245

)

Other Income

(674

)

Operating Profit

74,205

77,659

3,291

4,890

11,111

Adjusted Measures*

5,404

73

4,951

149

—

Adjusted Operating Profit

79,609

77,732

8,242

5,039

11,111

Adjusted Operating Margin

12.3

%

19.5

%

6.3

%

7.4

%

23.8

%

Adjusted Other Expense

155

—

—

—

—

Depreciation & Amortization

13,416

5,098

3,950

1,638

1,492

Stock Compensation Expense

6,358

877

449

188

118

Adjusted EBITDA

$

99,228

$

83,707

$

12,641

$

6,865

$

12,721

Adjusted EBITDA Margin

15.4

%

21.0

%

9.7

%

10.0

%

27.3

%

Cash Flow - Operating Activities

89,653

Purchase of PPE, Net

(8,707

)

Free Cash Flow

80,946

Free Cash Flow - % of Adjusted Net Sales

12.5

%

*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

Residential

Renewables

Agtech

Infrastructure

Adjusted Net Sales*

$

648,871

$

407,729

$

130,633

$

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

73,468

8,177

1,213

8,542

Adjusted Measures*

7,999

114

2,206

5,611

—

Adjusted Operating Profit

80,446

73,582

10,383

6,824

8,542

Adjusted Operating Margin

12.4

%

18.0

%

7.9

%

10.1

%

19.9

%

Adjusted Other Income**

(22

)

—

—

—

—

Depreciation & Amortization**

13,665

4,956

4,390

1,907

1,566

Less: Japan Depreciation & Amortization

(383

)

—

(383

)

—

—

Adjusted Depreciation & Amortization

13,282

4,956

4,007

1,907

1,566

Stock Compensation Expense

5,056

607

447

334

103

Adjusted EBITDA Recast**

$

98,806

$

79,145

$

14,837

$

9,065

$

10,211

Adjusted EBITDA Margin Recast**

15.2

%

19.4

%

11.4

%

13.4

%

23.8

%

Adjusted EBITDA Previously Reported

$

99,998

$

79,145

$

16,128

$

9,065

$

10,211

Adjusted EBITDA Margin Previously Reported

15.3

%

19.4

%

11.8

%

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

%

*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 Month 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 Adjusted Financial Measures

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

CT?id=bwnews&sty=20240731430258r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20240731430258/en/