Exhibit 99.1
Contact:
Kenneth Smith
Chief Financial Officer
716.826.6500 ext. 3217
kwsmith@gibraltar1.com
Gibraltar’s Net Sales Increase 5% and
Income from Continuing Operations Grows 10% in Second Quarter
Buffalo, New York, August 2, 2012– Gibraltar Industries, Inc. (Nasdaq: ROCK), a leading manufacturer and distributor of products for building and industrial markets, today reported its financial results for the three and six month periods ended June 30, 2012. All financial metrics in this release reflect only the Company’s continuing operations unless otherwise noted.
Management Comments
“Gibraltar’s net sales increased 5% in the second quarter of 2012. Three percentage points were organic and the balance driven by acquisitions,” said Chairman and Chief Executive Officer Brian Lipke. “The leverage from the sales growth helped contribute to a net income increase of 10%. This improved performance was generated while incurring a less favorable raw material margin and the increased costs of merging our West Coast operations. We expect to complete the consolidation of these West Coast businesses over the next two quarters which bodes well for gradual earnings improvements.”
“From a top-line perspective, this was another solid quarter for D.S. Brown which was acquired April 1st last year and for sales to customers in the oil and gas and industrial markets,” said Henning Kornbrekke, President and Chief Operating Officer. “Most important, we continued to hold our market share in major product categories, a result of our continuing efforts to provide our customers with new products, innovative marketing programs and outstanding customer service. Additionally, we expect the product lines acquired over the past fifteen months will expand into new markets and channels, adding value to national customers.”
“Several factors affected our profitability in the second quarter,” Kornbrekke said. “We are combining four separate West Coast locations with similar products and market characteristics into an integrated entity with market differentiators that provide benefits to our customers, and our earnings included these costs along with a significant inventory write-down related to this initiative. Additionally, this quarter provided decreased market demand and more competitive conditions in certain product categories while we also benefited from lower SG&A expense.”
19
“Over the longer term, we expect to continue making progress on the strategy we put in place at the beginning of the housing downturn,” said Lipke. “This strategy is to continue reconfiguring the business to offer category leading products and customer service while we maintain continued and improving profitability even at low demand levels in our major end markets. We expect this strategy will position Gibraltar for additional earnings growth as our end markets gradually recover. In addition, our strong balance sheet and strong liquidity position will allow continued acquisition activity to strengthen our existing businesses, broaden and diversify our product offering and provide enhanced growth opportunities. We are continuing to focus on our underlying operations, tightly controlling costs and increasing the margin leverage in our business. Despite persistently weak conditions in our end markets, we continue to expect to deliver stronger financial results in 2012 than we did in 2011.”
Second Quarter Financial Results
Gibraltar’s net sales for the second quarter of 2012 increased 5% to $219.7 million, from $208.8 million for the second quarter of 2011. Net income from continuing operations increased 10% to $7.9 million, or $0.26 per diluted share, compared to $7.2 million, or $0.24 per diluted share, in the second quarter of 2011. The second-quarter 2012 results include after-tax special charges of $0.8 million, or $0.02 per diluted share, resulting primarily from exit activity costs related to business restructuring. Net income for the second quarter of 2011 included after-tax special charges totaling $2.1 million, or $0.06 per diluted share, primarily consisting of exit activity costs and acquisition costs. Excluding these items, second-quarter 2012 adjusted net income was $8.7 million, or $0.28 per diluted share, compared with $9.3 million, or $0.30 per diluted share, in the second quarter of 2011.
Adjusted gross margin for the second quarter of 2012 was 19.5%, a decrease of 360 basis points from the second quarter of 2011. The lower gross margin reflects less favorable raw material costs net of pricing to customers and costs related to acquisition integration in the West Coast region, partially offset by favorable leverage from organic volume growth. Adjusted selling, general and administrative expense for the second quarter of 2012 was $25.4 million, or 11.6% of net sales, compared with $27.3 million, or 13.1% of net sales, a year earlier, primarily reflecting lower compensation expense and maintaining other expense levels in spite of higher sales volume in the second quarter of 2012.
Six Month Financial Results
For the six months ended June 30, 2012, total net sales increased to $411.9 million, from $372.4 million in the comparable 2011 period, an 11% increase that included 4% organic growth. Net income from continuing operations was $9.4 million, or $0.30 per diluted share, compared to $8.7 million, or $0.28 per diluted share, in the comparable period of 2011. The results for the first half of 2012 include after-tax special charges of $2.0 million, or $0.07 per diluted share, for acquisition-related costs and exit activity costs related to business restructuring. Net income for the first six months of 2011 includes after-tax special charges of $3.9 million, or $0.13 per diluted share, for acquisition-related costs, exit activity costs related to business restructuring, and equity compensation declined by Mr. Lipke. Excluding these items, adjusted net income in the first six months of 2012 was $11.3 million, or $0.37 per diluted share, compared with $12.6 million, or $0.41 per diluted share, in the comparable period of 2011.
20
Adjusted gross margin for the first six months 2012 decreased to 19.5%, from 21.2% in the comparable period of 2011. The decrease was primarily due to costs associated with the expanded integration of Gibraltar’s West Coast residential businesses and less favorable raw material costs relative to pricing. Adjusted selling, general and administrative expense for the first six months of 2012 increased 10% to $53.8 million, from $48.9 million a year earlier, reflecting selling, general and administrative expense incurred by acquired businesses. Adjusted selling, general and administrative expenses as a percent of net sales remained unchanged at 13.1% for both six-month periods.
Liquidity and Capital Resources
| | • | | Gibraltar’s liquidity increased again to $194 million as of June 30, 2012, a combination of cash on hand of $44 million and availability under the Company’s undrawn revolving credit facility. |
| | • | | Working capital management continued to be effective, as days of net working capital, which consists of accounts receivable, inventory and accounts payable, were 60 for the second quarter of 2012, compared with 61 days for the second quarter last year. |
Outlook
“We have made significant progress in the past few years leveraging improved profitability from Gibraltar’s business, without the benefits of a significant recovery in our end markets,” said Lipke. “Since late 2007 we have essentially reconfigured the business, reduced our annual operating expenses, managed commodity costs more effectively, and reduced our working capital by nearly half. We also rationalized and refocused our business portfolio and our product lines through strategic divestitures and acquisitions.”
“These strategic initiatives have enabled us to drive organic and acquisition-driven volume growth while improving our margins,” Lipke said. “As a result, we have increased Gibraltar’s earnings from continuing operations in an end-market environment that, overall, has been stubbornly resistant to sustained improvement, while generating positive cash flow and strengthening our balance sheet, including reducing our borrowings by nearly half. When our end markets begin meaningful improvement, we are positioned to realize incremental profitability for Gibraltar from sales volume growth and from further portfolio management as we acquire new businesses that take us further up the value chain.”
“Overall, we are optimistic about Gibraltar’s prospects and we look forward to reporting year-over-year improvement in our financial results for 2012,” Lipke concluded.
Second-Quarter Conference Call Details
Gibraltar has scheduled a conference call today to review its results for the second quarter of 2012, starting at 9:00 a.m. ET. Interested parties may access the call by dialing (877) 407-5790 or (201) 689-8328. The presentation slides that will be discussed in the conference call are expected to be available this morning, prior to the start of the call. The slides may be downloaded from the Gibraltar website:http://www.gibraltar1.com. A webcast replay of the conference call and a copy of the transcript will be available on the website following the call.
21
About Gibraltar
Gibraltar Industries is a leading manufacturer and distributor of building products, focused on residential and nonresidential repair and remodeling, as well as construction of industrial facilities and public infrastructure. The Company generates more than 80% of its sales from products that hold the #1 or #2 positions in their markets, and serves customers across North America and Europe from 40 facilities in 20 states, four provinces in Canada, England and Germany. Gibraltar’s strategy is to grow organically by expanding its product portfolio and penetration of existing customer accounts, while broadening its market and geographic coverage through the acquisition of companies with leadership positions in adjacent product categories. Comprehensive information about Gibraltar can be found on its website athttp://www.gibraltar1.com.
Safe Harbor Statement
Information contained in this news release, other than historical information, contains forward-looking statements and is subject to a number of risk factors, uncertainties, and assumptions. Risk factors that could affect these statements include, but are not limited to, the following: the availability of raw materials and the effects of changing raw material prices on the Company’s results of operations; energy prices and usage; changing demand for the Company’s products and services; changes in the liquidity of the capital and credit markets; risks associated with the integration of acquisitions; and changes in interest and tax rates. In addition, such forward-looking statements could also be affected by general industry and market conditions, as well as general economic and political conditions. 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.
Non-GAAP Financial Data
To supplement Gibraltar’s consolidated financial statements presented on a GAAP basis, Gibraltar also presented certain adjusted financial data in this news release. Adjusted financial data excluded special charges consisting of restructuring primarily associated with the closing and consolidation of our facilities, acquisition-related costs, and surrendered equity compensation. These adjustments are shown in the Non-GAAP reconciliation of adjusted operating results excluding special charges provided in the financial statements that accompany this news release. We believe that the presentation of results excluding special charges 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. Special charges are excluded since they may not be considered directly related to our ongoing business operations. These adjusted measures should not be viewed as a substitute for our GAAP results, and may be different than adjusted measures used by other companies.
Next Earnings Announcement
Gibraltar expects to release its financial results for the three- and nine-month periods ending September 30, 2012, on November 1, 2012, and hold its earnings conference call later that morning, starting at 9:00 a.m. ET.
22
GIBRALTAR INDUSTRIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)
| | | | | | | | | | | | | | | | |
| | | Three Months Ended
June 30, | | | Six Months Ended
June 30, | |
| | | 2012 | | | 2011 | | | 2012 | | | 2011 | |
Net sales | | $ | 219,734 | | | $ | 208,807 | | | $ | 411,905 | | | $ | 372,370 | |
Cost of sales | | | 178,008 | | | | 163,379 | | | | 334,698 | | | | 296,897 | |
| | | | | | | | | | | | | | | | |
Gross profit | | | 41,726 | | | | 45,428 | | | | 77,207 | | | | 75,473 | |
Selling, general, and administrative expense | | | 25,433 | | | | 28,038 | | | | 53,891 | | | | 50,861 | |
| | | | | | | | | | | | | | | | |
Income from operations | | | 16,293 | | | | 17,390 | | | | 23,316 | | | | 24,612 | |
Interest expense | | | 4,627 | | | | 4,998 | | | | 9,301 | | | | 9,452 | |
Other income | | | (315 | ) | | | (38 | ) | | | (346 | ) | | | (61 | ) |
| | | | | | | | | | | | | | | | |
Income before taxes | | | 11,981 | | | | 12,430 | | | | 14,361 | | | | 15,221 | |
Provision for income taxes | | | 4,066 | | | | 5,184 | | | | 4,997 | | | | 6,534 | |
| | | | | | | | | | | | | | | | |
Income from continuing operations | | | 7,915 | | | | 7,246 | | | | 9,364 | | | | 8,687 | |
Discontinued operations: | | | | | | | | | | | | | | | | |
(Loss) income before taxes | | | (16 | ) | | | 951 | | | | (153 | ) | | | 13,897 | |
(Benefit of) provision for income taxes | | | (7 | ) | | | 392 | | | | (57 | ) | | | 6,370 | |
| | | | | | | | | | | | | | | | |
(Loss) income from discontinued operations | | | (9 | ) | | | 559 | | | | (96 | ) | | | 7,527 | |
| | | | | | | | | | | | | | | | |
Net income | | $ | 7,906 | | | $ | 7,805 | | | $ | 9,268 | | | $ | 16,214 | |
| | | | | | | | | | | | | | | | |
Net income per share – Basic: | | | | | | | | | | | | | | | | |
Income from continuing operations | | $ | 0.26 | | | $ | 0.24 | | | $ | 0.30 | | | $ | 0.29 | |
Income from discontinued operations | | | — | | | | 0.02 | | | | — | | | | 0.25 | |
| | | | | | | | | | | | | | | | |
Net income | | $ | 0.26 | | | $ | 0.26 | | | $ | 0.30 | | | $ | 0.54 | |
| | | | | | | | | | | | | | | | |
Weighted average shares outstanding – Basic | | | 30,735 | | | | 30,441 | | | | 30,726 | | | | 30,433 | |
| | | | | | | | | | | | | | | | |
Net income per share – Diluted: | | | | | | | | | | | | | | | | |
Income from continuing operations | | $ | 0.26 | | | $ | 0.24 | | | $ | 0.30 | | | $ | 0.28 | |
Income from discontinued operations | | | — | | | | 0.01 | | | | — | | | | 0.25 | |
| | | | | | | | | | | | | | | | |
Net income | | $ | 0.26 | | | $ | 0.25 | | | $ | 0.30 | | | $ | 0.53 | |
| | | | | | | | | | | | | | | | |
Weighted average shares outstanding – Diluted | | | 30,815 | | | | 30,626 | | | | 30,806 | | | | 30,610 | |
| | | | | | | | | | | | | | | | |
23
GIBRALTAR INDUSTRIES, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)
| | | | | | | | |
| | | June 30, | | | December 31, | |
| | | 2012 | | | 2011 | |
| | | (unaudited) | | | | |
Assets | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 44,063 | | | $ | 54,117 | |
Accounts receivable, net of reserve | | | 115,149 | | | | 90,595 | |
Inventories | | | 115,943 | | | | 109,270 | |
Other current assets | | | 14,440 | | | | 14,872 | |
| | | | | | | | |
Total current assets | | | 289,595 | | | | 268,854 | |
Property, plant, and equipment, net | | | 145,774 | | | | 151,974 | |
Goodwill | | | 348,261 | | | | 348,326 | |
Acquired intangibles | | | 91,999 | | | | 95,265 | |
Other assets | | | 6,968 | | | | 7,636 | |
| | | | | | | | |
Total Assets | | $ | 882,597 | | | $ | 872,055 | |
| | | | | | | | |
Liabilities and Shareholders’ Equity | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 83,218 | | | $ | 67,320 | |
Accrued expenses | | | 43,012 | | | | 60,687 | |
Current maturities of long-term debt | | | 417 | | | | 417 | |
| | | | | | | | |
Total current liabilities | | | 126,647 | | | | 128,424 | |
Long-term debt | | | 206,528 | | | | 206,746 | |
Deferred income taxes | | | 55,823 | | | | 55,801 | |
Other non-current liabilities | | | 23,282 | | | | 21,148 | |
Shareholders’ equity: | | | | | | | | |
Preferred stock, $0.01 par value; authorized 10,000 shares; none outstanding | | | — | | | | — | |
Common stock, $0.01 par value; authorized 50,000 shares, 30,879 and 30,702 shares issued in 2012 and 2011 | | | 309 | | | | 307 | |
Additional paid-in capital | | | 238,778 | | | | 236,673 | |
Retained earnings | | | 238,705 | | | | 229,437 | |
Accumulated other comprehensive loss | | | (3,376 | ) | | | (3,350 | ) |
Cost of 350 and 281 common shares held in treasury in 2012 and 2011 | | | (4,099 | ) | | | (3,131 | ) |
| | | | | | | | |
Total shareholders’ equity | | | 470,317 | | | | 459,936 | |
| | | | | | | | |
Total liabilities & shareholders’ equity | | $ | 882,597 | | | $ | 872,055 | |
| | | | | | | | |
24
GIBRALTAR INDUSTRIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
| | | | | | | | |
| | | Six Months Ended
June 30, | |
| | | 2012 | | | 2011 | |
Cash Flows from Operating Activities | | | | | | | | |
Net income | | $ | 9,268 | | | $ | 16,214 | |
(Loss) income from discontinued operations | | | (96 | ) | | | 7,527 | |
| | | | | | | | |
Income from continuing operations | | | 9,364 | | | | 8,687 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 13,292 | | | | 12,737 | |
Stock compensation expense | | | 2,038 | | | | 3,132 | |
Non-cash charges to interest expense | | | 789 | | | | 1,129 | |
Other non-cash adjustments | | | 2,806 | | | | 1,120 | |
Increase (decrease) in cash resulting from changes in the following (excluding the effects of acquisitions): | | | | |
Accounts receivable | | | (24,860 | ) | | | (40,158 | ) |
Inventories | | | (7,146 | ) | | | (15,772 | ) |
Other current assets and other assets | | | 805 | | | | 8,396 | |
Accounts payable | | | 15,851 | | | | 17,085 | |
Accrued expenses and other non-current liabilities | | | (14,937 | ) | | | 525 | |
| | | | | | | | |
Net cash used in operating activities of continuing operations | | | (1,998 | ) | | | (3,119 | ) |
Net cash used in operating activities of discontinued operations | | | (36 | ) | | | (3,134 | ) |
| | | | | | | | |
Net cash used in operating activities | | | (2,034 | ) | | | (6,253 | ) |
| | | | | | | | |
Cash Flows from Investing Activities | | | | | | | | |
Purchases of property, plant, and equipment | | | (4,562 | ) | | | (4,547 | ) |
Cash paid for acquisitions, net of cash received | | | (2,705 | ) | | | (107,605 | ) |
Purchase of other investment | | | — | | | | (250 | ) |
Net proceeds from sale of businesses | | | — | | | | 59,029 | |
Net proceeds from sale of property and equipment | | | 414 | | | | 474 | |
| | | | | | | | |
Net cash used in investing activities | | | (6,853 | ) | | | (52,899 | ) |
| | | | | | | | |
Cash Flows from Financing Activities | | | | | | | | |
Proceeds from long-term debt | | | — | | | | 62,558 | |
Long-term debt payments | | | (404 | ) | | | (42,958 | ) |
Excess tax benefit from stock compensation | | | 59 | | | | — | |
Net proceeds from issuance of common stock | | | 10 | | | | 10 | |
Purchase of treasury stock at market prices | | | (968 | ) | | | (819 | ) |
| | | | | | | | |
Net cash (used in) provided by financing activities | | | (1,303 | ) | | | 18,791 | |
| | | | | | | | |
Effect of exchange rate changes on cash | | | 136 | | | | 588 | |
| | | | | | | | |
Net decrease in cash and cash equivalents | | | (10,054 | ) | | | (39,773 | ) |
Cash and cash equivalents at beginning of year | | | 54,117 | | | | 60,866 | |
| | | | | | | | |
Cash and cash equivalents at end of period | | $ | 44,063 | | | $ | 21,093 | |
| | | | | | | | |
25
GIBRALTAR INDUSTRIES, INC.
Non-GAAP Reconciliation of Adjusted Statement of Operations
(unaudited)
(in thousands, except per share data)
| | | | | | | | | | | | | | | | |
| | | Three Months Ended June 30, 2012 | |
| | | As
Reported
In GAAP
Statements | | | Acquisition
Related
Costs | | | Restructuring
Costs | | | Adjusted
Statement
of
Operations | |
Net sales | | $ | 219,734 | | | $ | — | | | $ | — | | | $ | 219,734 | |
Cost of sales | | | 178,008 | | | | (89 | ) | | | (1,113 | ) | | | 176,806 | |
| | | | | | | | | | | | | | | | |
Gross profit | | | 41,726 | | | | 89 | | | | 1,113 | | | | 42,928 | |
Selling, general, and administrative expense | | | 25,433 | | | | (32 | ) | | | (4 | ) | | | 25,397 | |
| | | | | | | | | | | | | | | | |
Income from operations | | | 16,293 | | | | 121 | | | | 1,117 | | | | 17,531 | |
Operating margin | | | 7.4 | % | | | 0.1 | % | | | 0.5 | % | | | 8.0 | % |
Interest expense | | | 4,627 | | | | — | | | | — | | | | 4,627 | |
Other income | | | (315 | ) | | | — | | | | — | | | | (315 | ) |
| | | | | | | | | | | | | | | | |
Income before income taxes | | | 11,981 | | | | 121 | | | | 1,117 | | | | 13,219 | |
Provision for income taxes | | | 4,066 | | | | 45 | | | | 419 | | | | 4,530 | |
| | | | | | | | | | | | | | | | |
Income from continuing operations | | $ | 7,915 | | | $ | 76 | | | $ | 698 | | | $ | 8,689 | |
| | | | | | | | | | | | | | | | |
Income from continuing operations per share – diluted | | $ | 0.26 | | | $ | 0.00 | | | $ | 0.02 | | | $ | 0.28 | |
| | | | | | | | | | | | | | | | |
GIBRALTAR INDUSTRIES, INC.
Non-GAAP Reconciliation of Adjusted Statement of Operations
(unaudited)
(in thousands, except per share data)
| | | | | | | | | | | | | | | | |
| | | Three Months Ended June 30, 2011 | |
| | | As
Reported
In GAAP
Statements | | | Acquisition
Related
Costs | | | Restructuring
Costs | | | Adjusted
Statement
of
Operations | |
Net sales | | $ | 208,807 | | | $ | — | | | $ | — | | | $ | 208,807 | |
Cost of sales | | | 163,379 | | | | (2,467 | ) | | | (317 | ) | | | 160,595 | |
| | | | | | | | | | | | | | | | |
Gross profit | | | 45,428 | | | | 2,467 | | | | 317 | | | | 48,212 | |
Selling, general, and administrative expense | | | 28,038 | | | | (224 | ) | | | (473 | ) | | | 27,341 | |
| | | | | | | | | | | | | | | | |
Income from operations | | | 17,390 | | | | 2,691 | | | | 790 | | | | 20,871 | |
Operating margin | | | 8.3 | % | | | 1.3 | % | | | 0.4 | % | | | 10.0 | % |
Interest expense | | | 4,998 | | | | — | | | | — | | | | 4,998 | |
Other income | | | (38 | ) | | | — | | | | — | | | | (38 | ) |
| | | | | | | | | | | | | | | | |
Income before income taxes | | | 12,430 | | | | 2,691 | | | | 790 | | | | 15,911 | |
Provision for income taxes | | | 5,184 | | | | 1,054 | | | | 338 | | | | 6,576 | |
| | | | | | | | | | | | | | | | |
Income from continuing operations | | $ | 7,246 | | | $ | 1,637 | | | $ | 452 | | | $ | 9,335 | |
| | | | | | | | | | | | | | | | |
Income from continuing operations per share – diluted | | $ | 0.24 | | | $ | 0.05 | | | $ | 0.01 | | | $ | 0.30 | |
| | | | | | | | | | | | | | | | |
26
GIBRALTAR INDUSTRIES, INC.
Non-GAAP Reconciliation of Adjusted Statement of Operations
(unaudited)
(in thousands, except per share data)
| | | | | | | | | | | | | | | | |
| | | Six Months Ended June 30, 2012 | |
| | | As
Reported
In GAAP
Statements | | | Restructuring
Costs | | | Acquisition
Related
Costs | | | Adjusted
Statement
of
Operations | |
Net sales | | $ | 411,905 | | | $ | — | | | $ | — | | | $ | 411,905 | |
Cost of sales | | | 334,698 | | | | (2,879 | ) | | | (150 | ) | | | 331,669 | |
| | | | | | | | | | | | | | | | |
Gross profit | | | 77,207 | | | | 2,879 | | | | 150 | | | | 80,236 | |
Selling, general, and administrative expense | | | 53,891 | | | | (18 | ) | | | (112 | ) | | | 53,761 | |
| | | | | | | | | | | | | | | | |
Income from operations | | | 23,316 | | | | 2,897 | | | | 262 | | | | 26,475 | |
Operating margin | | | 5.7 | % | | | 0.7 | % | | | 0.0 | % | | | 6.4 | % |
Interest expense | | | 9,301 | | | | — | | | | — | | | | 9,301 | |
Other income | | | (346 | ) | | | — | | | | — | | | | (346 | ) |
| | | | | | | | | | | | | | | | |
Income before income taxes | | | 14,361 | | | | 2,897 | | | | 262 | | | | 17,520 | |
Provision for income taxes | | | 4,997 | | | | 1,128 | | | | 60 | | | | 6,185 | |
| | | | | | | | | | | | | | | | |
Income from continuing operations | | $ | 9,364 | | | $ | 1,769 | | | $ | 202 | | | $ | 11,335 | |
| | | | | | | | | | | | | | | | |
Loss from continuing operations per share – diluted | | $ | 0.30 | | | $ | 0.06 | | | $ | 0.01 | | | $ | 0.37 | |
| | | | | | | | | | | | | | | | |
GIBRALTAR INDUSTRIES, INC.
Non-GAAP Reconciliation of Adjusted Statement of Operations
(unaudited)
(in thousands, except per share data)
| | | | | | | | | | | | | | | | | | | | |
| | | Six Months Ended June 30, 2011 | |
| | | As
Reported
In GAAP
Statements | | | Acquisition
Related
Costs | | | Surrendered
Equity
Compensation | | | Restructuring
Costs | | | Adjusted
Statement
of
Operations | |
Net sales | | $ | 372,370 | | | $ | — | | | $ | — | | | $ | — | | | $ | 372,370 | |
Cost of sales | | | 296,897 | | | | (2,467 | ) | | | — | | | | (1,175 | ) | | | 293,255 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 75,473 | | | | 2,467 | | | | — | | | | 1,175 | | | | 79,115 | |
Selling, general, and administrative expense | | | 50,861 | | | | (614 | ) | | | (885 | ) | | | (483 | ) | | | 48,879 | |
| | | | | | | | | | | | | | | | | | | | |
Income from operations | | | 24,612 | | | | 3,081 | | | | 885 | | | | 1,658 | | | | 30,236 | |
Operating margin | | | 6.6 | % | | | 0.8 | % | | | 0.2 | % | | | 0.5 | % | | | 8.1 | % |
Interest expense | | | 9,452 | | | | — | | | | — | | | | — | | | | 9,452 | |
Other income | | | (61 | ) | | | — | | | | — | | | | — | | | | (61 | ) |
| | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | | 15,221 | | | | 3,081 | | | | 885 | | | | 1,658 | | | | 20,845 | |
Provision for income taxes | | | 6,534 | | | | 1,054 | | | | — | | | | 686 | | | | 8,274 | |
| | | | | | | | | | | | | | | | | | | | |
Income from continuing operations | | $ | 8,687 | | | $ | 2,027 | | | $ | 885 | | | $ | 972 | | | $ | 12,571 | |
| | | | | | | | | | | | | | | | | | | | |
Income from continuing operations per share – diluted | | $ | 0.28 | | | $ | 0.07 | | | $ | 0.03 | | | $ | 0.03 | | | $ | 0.41 | |
| | | | | | | | | | | | | | | | | | | | |
27
GIBRALTAR INDUSTRIES, INC.
Non-GAAP Reconciliation of Adjusted Statement of Operations
(unaudited)
(in thousands, except per share data)
| | | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, 2012 | |
| | | As
Reported
In GAAP
Statements | | | Acquisition
Related
Costs | | | Restructuring
Costs | | | Adjusted
Statement of
Operations | |
Net sales | | $ | 192,171 | | | $ | — | | | $ | — | | | $ | 192,171 | |
Cost of sales | | | 156,690 | | | | (60 | ) | | | (1,766 | ) | | | 154,864 | |
| | | | | | | | | | | | | | | | |
Gross profit | | | 35,481 | | | | 60 | | | | 1,766 | | | | 37,307 | |
Selling, general, and administrative expense | | | 28,458 | | | | (80 | ) | | | (14 | ) | | | 28,364 | |
| | | | | | | | | | | | | | | | |
Income from operations | | | 7,023 | | | | 140 | | | | 1,780 | | | | 8,943 | |
Operating margin | | | 3.7 | % | | | 0.1 | % | | | 0.9 | % | | | 4.7 | % |
Interest expense | | | 4,674 | | | | — | | | | — | | | | 4,674 | |
Other income | | | (31 | ) | | | — | | | | — | | | | (31 | ) |
| | | | | | | | | | | | | | | | |
Income before income taxes | | | 2,380 | | | | 140 | | | | 1,780 | | | | 4,300 | |
Provision for income taxes | | | 931 | | | | 15 | | | | 709 | | | | 1,655 | |
| | | | | | | | | | | | | | | | |
Income from continuing operations | | $ | 1,449 | | | $ | 125 | | | $ | 1,071 | | | $ | 2,645 | |
| | | | | | | | | | | | | | | | |
Income from continuing operations per share – diluted | | $ | 0.05 | | | $ | 0.01 | | | $ | 0.03 | | | $ | 0.09 | |
| | | | | | | | | | | | | | | | |
28
