UFP Industries Announces Third Quarter Results
"Our third quarter results were impacted by softer demand and broad-based pricing pressure which reduced our revenue and profit margins. We are managing through these ongoing challenges by operating more efficiently, aligning our overhead with lower demand levels and eliminating unnecessary costs. I am confident our teammates will respond appropriately to the changing economy while enhancing the pursuit of our strategic priorities. While we expect conditions to remain challenging as we move into 2025, we are well positioned to capitalize on opportunities when markets recover and remain on track to achieve our longer-term profitability targets,” said Chairman and CEO
“When the economy slows, it also creates opportunities to obtain more appropriate pricing on strategic acquisitions; invest in new products, automation and technology; and pursue organic expansion. We plan to leverage our strong balance sheet and free cash flow generation to pursue growth initiatives that drive ROI and expand our market share, while pursuing share buybacks when our stock is at an attractive level.”
“Finally, I want to give special thanks to our teammates in the southeastern
Third Quarter 2024 Highlights (comparisons on a year-over-year basis except where noted):
-
Net sales of
$1.65 billion decreased 10 percent due to a 3 percent decrease in organic unit sales and a 7 percent decrease in selling prices. The price of SouthernYellow Pine (SYP), which comprises approximately two-thirds of our lumber purchases, decreased 21 percent and contributed to the decrease in our selling prices. -
New product sales of
$119 million were 7.2 percent of total sales compared to 7.6 percent in the third quarter of 2023. Many products that were considered new products in 2023 were sunset and not included in 2024 totals. In 2024, we also increased the margin threshold for new products, resulting in certain product lines no longer meeting our growth and margin requirements for the purpose of being categorized as new products. -
Net earnings attributable to controlling interests of
$100 million represents a 26 percent decrease from last year. -
Adjusted EBITDA1 of
$165 million represents a decrease of 21 percent while adjusted EBITDA margin1 declined 140 basis points to 10.0 percent.
Capital Allocation
- Acquisitions and Organic Growth. The company continues to pursue strategic acquisitions and will invest in organic growth opportunities when acquisition targets are not available at valuations that will allow us to meet or exceed targeted return rates. The company has targeted approximately
- Dividend payments. On
- Share repurchases. On
________________________________
1 Represents a non-GAAP measurement; see the reconciliation of non-GAAP financial measures and related explanations below.
By business segment, the company reported the following third quarter 2024 results:
UFP Retail Solutions
Net sales of
Net sales of
Net sales of
Short-Term Outlook
End Market Demand: Our outlook for the fourth quarter remains unchanged for our
CONFERENCE CALL
This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act, as amended, that are based on management’s beliefs, assumptions, current expectations, estimates and projections about the markets we serve, the economy and the Company itself. Words like “anticipates,” “believes,” “confident,” “estimates,” “expects,” “forecasts,” “likely,” “plans,” “projects,” “should,” variations of such words, and similar expressions identify such forward-looking statements. These statements do not guarantee future performance and involve certain risks, uncertainties and assumptions that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. The Company does not undertake to update forward-looking statements to reflect facts, circumstances, events, or assumptions that occur after the date the forward-looking statements are made. Actual results could differ materially from those included in such forward-looking statements. Investors are cautioned that all forward-looking statements involve risks and uncertainty. Among the factors that could cause actual results to differ materially from forward-looking statements are the following: fluctuations in the price of lumber; adverse or unusual weather conditions; adverse economic conditions in the markets we serve; government regulations, particularly involving environmental and safety regulations; and our ability to make successful business acquisitions. Certain of these risk factors as well as other risk factors and additional information are included in the Company's reports on Form 10-K and 10-Q on file with the
Non-GAAP Financial Information
This release includes certain financial information not prepared in accordance with
Net earnings
Net earnings refers to net earnings attributable to controlling interest unless specifically noted.
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME (UNAUDITED) FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 2024/2023 |
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Quarter Period |
Year to Date |
||||||||||||||||||||||||||
(In thousands, except per share data) |
|
2024 |
2023 |
2024 |
2023 |
||||||||||||||||||||||||
|
|
$ |
1,649,383 |
|
|
100.0 |
|
% |
$ |
1,827,637 |
|
|
100.0 |
|
% |
$ |
5,190,308 |
|
|
100.0 |
|
% |
$ |
5,694,031 |
|
|
100.0 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
COST OF GOODS SOLD |
|
|
1,350,971 |
|
|
81.9 |
|
|
|
1,463,237 |
|
|
80.1 |
|
|
|
4,203,075 |
|
|
81.0 |
|
|
|
4,571,235 |
|
|
80.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
GROSS PROFIT |
|
|
298,412 |
|
|
18.1 |
|
|
|
364,400 |
|
|
19.9 |
|
|
|
987,233 |
|
|
19.0 |
|
|
|
1,122,796 |
|
|
19.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
|
183,341 |
|
|
11.1 |
|
|
|
195,649 |
|
|
10.7 |
|
|
|
578,555 |
|
|
11.1 |
|
|
|
595,035 |
|
|
10.5 |
|
|
OTHER LOSSES (GAINS), NET |
|
|
(4,855 |
) |
|
(0.3 |
) |
|
|
1,419 |
|
|
0.1 |
|
|
|
(4,105 |
) |
|
(0.1 |
) |
|
|
5,224 |
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
EARNINGS FROM OPERATIONS |
|
|
119,926 |
|
|
7.3 |
|
|
|
167,332 |
|
|
9.2 |
|
|
|
412,783 |
|
|
8.0 |
|
|
|
522,537 |
|
|
9.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
INTEREST AND OTHER |
|
|
(14,184 |
) |
|
(0.9 |
) |
|
|
(6,177 |
) |
|
(0.3 |
) |
|
|
(36,353 |
) |
|
(0.7 |
) |
|
|
(13,043 |
) |
|
(0.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
EARNINGS BEFORE INCOME TAXES |
|
|
134,110 |
|
|
8.1 |
|
|
|
173,509 |
|
|
9.5 |
|
|
|
449,136 |
|
|
8.7 |
|
|
|
535,580 |
|
|
9.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
INCOME TAXES |
|
|
32,491 |
|
|
2.0 |
|
|
|
39,326 |
|
|
2.2 |
|
|
|
100,186 |
|
|
1.9 |
|
|
|
125,031 |
|
|
2.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
NET EARNINGS |
|
|
101,619 |
|
|
6.2 |
|
|
|
134,183 |
|
|
7.3 |
|
|
|
348,950 |
|
|
6.7 |
|
|
|
410,549 |
|
|
7.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
LESS NET (EARNINGS) LOSS ATTRIBUTABLE TO NONCONTROLLING INTEREST |
|
|
(1,819 |
) |
|
(0.1 |
) |
|
|
(148 |
) |
|
— |
|
|
|
(2,429 |
) |
|
— |
|
|
|
316 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
NET EARNINGS ATTRIBUTABLE TO CONTROLLING INTEREST |
|
$ |
99,800 |
|
|
6.1 |
|
|
$ |
134,035 |
|
|
7.3 |
|
|
$ |
346,521 |
|
|
6.7 |
|
|
$ |
410,865 |
|
|
7.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
EARNINGS PER SHARE - BASIC |
|
$ |
1.64 |
|
|
|
|
$ |
2.14 |
|
|
|
|
$ |
5.66 |
|
|
|
|
$ |
6.55 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
EARNINGS PER SHARE - DILUTED |
|
$ |
1.64 |
|
|
|
|
$ |
2.10 |
|
|
|
|
$ |
5.65 |
|
|
|
|
$ |
6.45 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
COMPREHENSIVE INCOME |
|
$ |
102,411 |
|
|
|
|
$ |
130,422 |
|
|
|
|
$ |
340,632 |
|
|
|
|
$ |
417,518 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
LESS COMPREHENSIVE (INCOME) LOSS ATTRIBUTABLE TO NONCONTROLLING INTEREST |
|
|
(1,032 |
) |
|
|
|
|
820 |
|
|
|
|
|
397 |
|
|
|
|
|
(2,661 |
) |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO CONTROLLING INTEREST |
|
$ |
101,379 |
|
|
|
|
$ |
131,242 |
|
|
|
|
$ |
341,029 |
|
|
|
|
$ |
414,857 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS AND RECONCILIATION TO ADJUSTED EBITDA BY SEGMENT (UNAUDITED) FOR THE THREE MONTHS ENDED SEPTEMBER 2024/2023 |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Quarter Period 2024 |
||||||||||||||||||||||
(In thousands) |
|
Retail |
|
Packaging |
|
Construction |
|
All Other |
|
Corporate |
|
Total |
||||||||||||
|
|
$ |
635,571 |
|
|
$ |
401,626 |
|
|
$ |
534,625 |
|
|
$ |
75,802 |
|
|
$ |
1,759 |
|
|
$ |
1,649,383 |
|
COST OF GOODS SOLD |
|
|
542,516 |
|
|
|
330,381 |
|
|
|
422,967 |
|
|
|
61,350 |
|
|
|
(6,243 |
) |
|
|
1,350,971 |
|
GROSS PROFIT |
|
|
93,055 |
|
|
|
71,245 |
|
|
|
111,658 |
|
|
|
14,452 |
|
|
|
8,002 |
|
|
|
298,412 |
|
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
|
54,113 |
|
|
|
49,352 |
|
|
|
69,046 |
|
|
|
13,696 |
|
|
|
(2,866 |
) |
|
|
183,341 |
|
OTHER |
|
|
(2,870 |
) |
|
|
28 |
|
|
|
212 |
|
|
|
(1,791 |
) |
|
|
(434 |
) |
|
|
(4,855 |
) |
EARNINGS FROM OPERATIONS |
|
|
41,812 |
|
|
|
21,865 |
|
|
|
42,400 |
|
|
|
2,547 |
|
|
|
11,302 |
|
|
|
119,926 |
|
INTEREST AND OTHER |
|
|
(114 |
) |
|
|
81 |
|
|
|
— |
|
|
|
(4,033 |
) |
|
|
(10,118 |
) |
|
|
(14,184 |
) |
EARNINGS BEFORE INCOME TAXES |
|
|
41,926 |
|
|
|
21,784 |
|
|
|
42,400 |
|
|
|
6,580 |
|
|
|
21,420 |
|
|
|
134,110 |
|
INCOME TAXES |
|
|
10,157 |
|
|
|
5,277 |
|
|
|
10,273 |
|
|
|
1,594 |
|
|
|
5,190 |
|
|
|
32,491 |
|
NET EARNINGS |
|
$ |
31,769 |
|
|
$ |
16,507 |
|
|
$ |
32,127 |
|
|
$ |
4,986 |
|
|
$ |
16,230 |
|
|
$ |
101,619 |
|
INTEREST AND OTHER |
|
|
(114 |
) |
|
|
81 |
|
|
|
— |
|
|
|
(4,033 |
) |
|
|
(10,118 |
) |
|
|
(14,184 |
) |
INCOME TAXES |
|
|
10,157 |
|
|
|
5,277 |
|
|
|
10,273 |
|
|
|
1,594 |
|
|
|
5,190 |
|
|
|
32,491 |
|
EXPENSES ASSOCIATED WITH SHARE-BASED COMPENSATION ARRANGEMENTS |
|
|
1,116 |
|
|
|
1,575 |
|
|
|
1,822 |
|
|
|
140 |
|
|
|
3,416 |
|
|
|
8,069 |
|
NET LOSS (GAIN) ON DISPOSITION AND IMPAIRMENT OF ASSETS |
|
|
(9 |
) |
|
|
28 |
|
|
|
(64 |
) |
|
|
(4 |
) |
|
|
(404 |
) |
|
|
(453 |
) |
DEPRECIATION EXPENSE |
|
|
7,238 |
|
|
|
8,664 |
|
|
|
6,027 |
|
|
|
832 |
|
|
|
8,726 |
|
|
|
31,487 |
|
AMORTIZATION OF INTANGIBLES |
|
|
998 |
|
|
|
2,216 |
|
|
|
703 |
|
|
|
1,536 |
|
|
|
433 |
|
|
|
5,886 |
|
ADJUSTED EBITDA |
|
$ |
51,155 |
|
|
$ |
34,348 |
|
|
$ |
50,888 |
|
|
$ |
5,051 |
|
|
$ |
23,473 |
|
|
$ |
164,915 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
ADJUSTED EBITDA AS A PERCENTAGE OF |
|
|
8.0 |
% |
|
|
8.6 |
% |
|
|
9.5 |
% |
|
|
6.7 |
% |
|
|
* |
|
|
10.0 |
% |
|
* Not meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Quarter Period 2023 |
||||||||||||||||||||||
(In thousands) |
|
Retail |
|
Packaging |
|
Construction |
|
All Other |
|
Corporate |
|
Total |
||||||||||||
|
|
$ |
730,353 |
|
|
$ |
449,885 |
|
|
$ |
583,960 |
|
|
$ |
62,454 |
|
|
$ |
985 |
|
|
$ |
1,827,637 |
|
COST OF GOODS SOLD |
|
|
625,730 |
|
|
|
355,924 |
|
|
|
439,152 |
|
|
|
43,084 |
|
|
|
(653 |
) |
|
|
1,463,237 |
|
GROSS PROFIT |
|
|
104,623 |
|
|
|
93,961 |
|
|
|
144,808 |
|
|
|
19,370 |
|
|
|
1,638 |
|
|
|
364,400 |
|
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
|
57,019 |
|
|
|
52,524 |
|
|
|
75,293 |
|
|
|
13,919 |
|
|
|
(3,106 |
) |
|
|
195,649 |
|
OTHER |
|
|
930 |
|
|
|
8 |
|
|
|
(45 |
) |
|
|
108 |
|
|
|
418 |
|
|
|
1,419 |
|
EARNINGS FROM OPERATIONS |
|
|
46,674 |
|
|
|
41,429 |
|
|
|
69,560 |
|
|
|
5,343 |
|
|
|
4,326 |
|
|
|
167,332 |
|
INTEREST AND OTHER |
|
|
26 |
|
|
|
10 |
|
|
|
(1 |
) |
|
|
(98 |
) |
|
|
(6,114 |
) |
|
|
(6,177 |
) |
EARNINGS BEFORE INCOME TAXES |
|
|
46,648 |
|
|
|
41,419 |
|
|
|
69,561 |
|
|
|
5,441 |
|
|
|
10,440 |
|
|
|
173,509 |
|
INCOME TAXES |
|
|
10,642 |
|
|
|
9,388 |
|
|
|
15,766 |
|
|
|
1,164 |
|
|
|
2,366 |
|
|
|
39,326 |
|
NET EARNINGS |
|
$ |
36,006 |
|
|
$ |
32,031 |
|
|
$ |
53,795 |
|
|
$ |
4,277 |
|
|
$ |
8,074 |
|
|
$ |
134,183 |
|
INTEREST AND OTHER |
|
|
26 |
|
|
|
10 |
|
|
|
(1 |
) |
|
|
(98 |
) |
|
|
(6,114 |
) |
|
|
(6,177 |
) |
INCOME TAXES |
|
|
10,642 |
|
|
|
9,388 |
|
|
|
15,766 |
|
|
|
1,164 |
|
|
|
2,366 |
|
|
|
39,326 |
|
EXPENSES ASSOCIATED WITH SHARE-BASED COMPENSATION ARRANGEMENTS |
|
|
1,314 |
|
|
|
1,686 |
|
|
|
1,685 |
|
|
|
184 |
|
|
|
3,324 |
|
|
|
8,193 |
|
NET LOSS (GAIN) ON DISPOSITION AND IMPAIRMENT OF ASSETS |
|
|
35 |
|
|
|
8 |
|
|
|
(14 |
) |
|
|
(200 |
) |
|
|
(112 |
) |
|
|
(283 |
) |
DEPRECIATION EXPENSE |
|
|
6,355 |
|
|
|
8,361 |
|
|
|
4,930 |
|
|
|
518 |
|
|
|
7,482 |
|
|
|
27,646 |
|
AMORTIZATION OF INTANGIBLES |
|
|
1,133 |
|
|
|
2,175 |
|
|
|
703 |
|
|
|
563 |
|
|
|
380 |
|
|
|
4,954 |
|
ADJUSTED EBITDA |
|
$ |
55,511 |
|
|
$ |
53,659 |
|
|
$ |
76,864 |
|
|
$ |
6,408 |
|
|
$ |
15,400 |
|
|
$ |
207,842 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
ADJUSTED EBITDA AS A PERCENTAGE OF |
|
|
7.6 |
% |
|
|
11.9 |
% |
|
|
13.2 |
% |
|
|
10.3 |
% |
|
|
* |
|
|
11.4 |
% |
|
* Not meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS AND RECONCILIATION TO ADJUSTED EBITDA BY SEGMENT (UNAUDITED) FOR THE NINE MONTHS ENDED SEPTEMBER 2024/2023 |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Year to Date 2024 |
||||||||||||||||||||||
(In thousands) |
|
Retail |
|
Packaging |
|
Construction |
|
All Other |
|
Corporate |
|
Total |
||||||||||||
|
|
$ |
2,073,403 |
|
|
$ |
1,261,248 |
|
|
$ |
1,627,068 |
|
|
$ |
224,219 |
|
|
$ |
4,370 |
|
|
$ |
5,190,308 |
|
COST OF GOODS SOLD |
|
|
1,752,464 |
|
|
|
1,020,877 |
|
|
|
1,275,520 |
|
|
|
171,916 |
|
|
|
(17,702 |
) |
|
|
4,203,075 |
|
GROSS PROFIT |
|
|
320,939 |
|
|
|
240,371 |
|
|
|
351,548 |
|
|
|
52,303 |
|
|
|
22,072 |
|
|
|
987,233 |
|
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
|
175,014 |
|
|
|
156,289 |
|
|
|
211,503 |
|
|
|
41,663 |
|
|
|
(5,914 |
) |
|
|
578,555 |
|
OTHER |
|
|
(1,650 |
) |
|
|
1,455 |
|
|
|
292 |
|
|
|
(3,276 |
) |
|
|
(926 |
) |
|
|
(4,105 |
) |
EARNINGS FROM OPERATIONS |
|
|
147,575 |
|
|
|
82,627 |
|
|
|
139,753 |
|
|
|
13,916 |
|
|
|
28,912 |
|
|
|
412,783 |
|
INTEREST AND OTHER |
|
|
(386 |
) |
|
|
1,314 |
|
|
|
(25 |
) |
|
|
(8,826 |
) |
|
|
(28,430 |
) |
|
|
(36,353 |
) |
EARNINGS BEFORE INCOME TAXES |
|
|
147,961 |
|
|
|
81,313 |
|
|
|
139,778 |
|
|
|
22,742 |
|
|
|
57,342 |
|
|
|
449,136 |
|
INCOME TAXES |
|
|
33,193 |
|
|
|
17,841 |
|
|
|
31,194 |
|
|
|
5,072 |
|
|
|
12,886 |
|
|
|
100,186 |
|
NET EARNINGS |
|
$ |
114,768 |
|
|
$ |
63,472 |
|
|
$ |
108,584 |
|
|
$ |
17,670 |
|
|
$ |
44,456 |
|
|
$ |
348,950 |
|
INTEREST AND OTHER |
|
|
(386 |
) |
|
|
1,314 |
|
|
|
(25 |
) |
|
|
(8,826 |
) |
|
|
(28,430 |
) |
|
|
(36,353 |
) |
INCOME TAXES |
|
|
33,193 |
|
|
|
17,841 |
|
|
|
31,194 |
|
|
|
5,072 |
|
|
|
12,886 |
|
|
|
100,186 |
|
EXPENSES ASSOCIATED WITH SHARE-BASED COMPENSATION ARRANGEMENTS |
|
|
3,928 |
|
|
|
5,351 |
|
|
|
6,098 |
|
|
|
609 |
|
|
|
11,359 |
|
|
|
27,345 |
|
NET LOSS (GAIN) ON DISPOSITION AND IMPAIRMENT OF ASSETS |
|
|
877 |
|
|
|
1,455 |
|
|
|
222 |
|
|
|
10 |
|
|
|
(1,026 |
) |
|
|
1,538 |
|
GAIN FROM REDUCTION OF ESTIMATED EARNOUT LIABILITY |
|
|
— |
|
|
|
(37 |
) |
|
|
(1,818 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,855 |
) |
DEPRECIATION EXPENSE |
|
|
21,327 |
|
|
|
25,600 |
|
|
|
17,032 |
|
|
|
2,449 |
|
|
|
25,722 |
|
|
|
92,130 |
|
AMORTIZATION OF INTANGIBLES |
|
|
2,994 |
|
|
|
6,624 |
|
|
|
2,108 |
|
|
|
4,573 |
|
|
|
1,322 |
|
|
|
17,621 |
|
ADJUSTED EBITDA |
|
$ |
176,701 |
|
|
$ |
121,620 |
|
|
$ |
163,395 |
|
|
$ |
21,557 |
|
|
$ |
66,289 |
|
|
$ |
549,562 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
ADJUSTED EBITDA AS A PERCENTAGE OF |
|
|
8.5 |
% |
|
|
9.6 |
% |
|
|
10.0 |
% |
|
|
9.6 |
% |
|
|
* |
|
|
10.6 |
% |
|
* Not meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Year to Date 2023 |
||||||||||||||||||||||
(In thousands) |
|
Retail |
|
Packaging |
|
Construction |
|
All Other |
|
Corporate |
|
Total |
||||||||||||
|
|
$ |
2,430,277 |
|
|
$ |
1,424,546 |
|
|
$ |
1,650,017 |
|
|
$ |
185,841 |
|
|
$ |
3,350 |
|
|
$ |
5,694,031 |
|
COST OF GOODS SOLD |
|
|
2,107,528 |
|
|
|
1,091,452 |
|
|
|
1,246,346 |
|
|
|
127,446 |
|
|
|
(1,537 |
) |
|
|
4,571,235 |
|
GROSS PROFIT |
|
|
322,749 |
|
|
|
333,094 |
|
|
|
403,671 |
|
|
|
58,395 |
|
|
|
4,887 |
|
|
|
1,122,796 |
|
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
|
172,631 |
|
|
|
180,153 |
|
|
|
216,714 |
|
|
|
39,982 |
|
|
|
(14,445 |
) |
|
|
595,035 |
|
OTHER |
|
|
2,975 |
|
|
|
(84 |
) |
|
|
1,190 |
|
|
|
1,452 |
|
|
|
(309 |
) |
|
|
5,224 |
|
EARNINGS FROM OPERATIONS |
|
|
147,143 |
|
|
|
153,025 |
|
|
|
185,767 |
|
|
|
16,961 |
|
|
|
19,641 |
|
|
|
522,537 |
|
INTEREST AND OTHER |
|
|
67 |
|
|
|
1,012 |
|
|
|
(7 |
) |
|
|
(4,467 |
) |
|
|
(9,648 |
) |
|
|
(13,043 |
) |
EARNINGS BEFORE INCOME TAXES |
|
|
147,076 |
|
|
|
152,013 |
|
|
|
185,774 |
|
|
|
21,428 |
|
|
|
29,289 |
|
|
|
535,580 |
|
INCOME TAXES |
|
|
34,382 |
|
|
|
35,567 |
|
|
|
43,275 |
|
|
|
4,979 |
|
|
|
6,828 |
|
|
|
125,031 |
|
NET EARNINGS |
|
$ |
112,694 |
|
|
$ |
116,446 |
|
|
$ |
142,499 |
|
|
$ |
16,449 |
|
|
$ |
22,461 |
|
|
$ |
410,549 |
|
INTEREST AND OTHER |
|
|
67 |
|
|
|
1,012 |
|
|
|
(7 |
) |
|
|
(4,467 |
) |
|
|
(9,648 |
) |
|
|
(13,043 |
) |
INCOME TAXES |
|
|
34,382 |
|
|
|
35,567 |
|
|
|
43,275 |
|
|
|
4,979 |
|
|
|
6,828 |
|
|
|
125,031 |
|
EXPENSES ASSOCIATED WITH SHARE-BASED COMPENSATION ARRANGEMENTS |
|
|
4,244 |
|
|
|
5,485 |
|
|
|
5,492 |
|
|
|
687 |
|
|
|
10,160 |
|
|
|
26,068 |
|
NET LOSS (GAIN) ON DISPOSITION AND IMPAIRMENT OF ASSETS |
|
|
61 |
|
|
|
(85 |
) |
|
|
(45 |
) |
|
|
(140 |
) |
|
|
(256 |
) |
|
|
(465 |
) |
DEPRECIATION EXPENSE |
|
|
18,585 |
|
|
|
24,038 |
|
|
|
14,192 |
|
|
|
1,479 |
|
|
|
22,138 |
|
|
|
80,432 |
|
AMORTIZATION OF INTANGIBLES |
|
|
3,465 |
|
|
|
6,657 |
|
|
|
2,202 |
|
|
|
1,846 |
|
|
|
1,155 |
|
|
|
15,325 |
|
ADJUSTED EBITDA |
|
$ |
173,498 |
|
|
$ |
189,120 |
|
|
$ |
207,608 |
|
|
$ |
20,833 |
|
|
$ |
52,838 |
|
|
$ |
643,897 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
ADJUSTED EBITDA AS A PERCENTAGE OF |
|
|
7.1 |
% |
|
|
13.3 |
% |
|
|
12.6 |
% |
|
|
11.2 |
% |
|
|
* |
|
|
11.3 |
% |
|
* Not meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) SEPTEMBER 2024/2023 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
2024 |
|
|
2023 |
|
LIABILITIES AND EQUITY |
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
1,190,807 |
|
$ |
957,092 |
|
Accounts payable |
|
$ |
239,897 |
|
$ |
253,065 |
Restricted cash |
|
|
761 |
|
|
3,761 |
|
Accrued liabilities and other |
|
|
322,031 |
|
|
347,231 |
Investments |
|
|
38,935 |
|
|
37,062 |
|
Current portion of debt |
|
|
44,103 |
|
|
1,539 |
Accounts receivable |
|
|
650,869 |
|
|
697,555 |
|
|
|
|
|
|
|
|
Inventories |
|
|
645,429 |
|
|
744,747 |
|
|
|
|
|
|
|
|
Other current assets |
|
|
86,724 |
|
|
64,905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT ASSETS |
|
|
2,613,525 |
|
|
2,505,122 |
|
TOTAL CURRENT LIABILITIES |
|
|
606,031 |
|
|
601,835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS |
|
|
259,637 |
|
|
283,999 |
|
LONG-TERM DEBT AND FINANCE LEASE OBLIGATIONS |
|
|
232,043 |
|
|
273,308 |
INTANGIBLE ASSETS, NET |
|
|
501,641 |
|
|
476,271 |
|
OTHER LIABILITIES |
|
|
180,465 |
|
|
173,390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEMPORARY EQUITY |
|
|
5,527 |
|
|
6,788 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY, PLANT AND EQUIPMENT, NET |
|
|
843,082 |
|
|
738,692 |
|
SHAREHOLDERS' EQUITY |
|
|
3,193,819 |
|
|
2,948,763 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
4,217,885 |
|
$ |
4,004,084 |
|
TOTAL LIABILITIES AND EQUITY |
|
$ |
4,217,885 |
|
$ |
4,004,084 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) FOR THE NINE MONTHS ENDED SEPTEMBER 2024/2023 |
||||||||||
|
|
|
|
|
|
|
|
|
||
(In thousands) |
|
|
2024 |
|
|
|
|
2023 |
|
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
||
Net earnings |
|
$ |
348,950 |
|
|
|
$ |
410,549 |
|
|
Adjustments to reconcile net earnings to net cash from operating activities: |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
||
Depreciation |
|
|
92,130 |
|
|
|
|
80,432 |
|
|
Amortization of intangibles |
|
|
17,621 |
|
|
|
|
15,325 |
|
|
Expense associated with share-based and grant compensation arrangements |
|
|
27,345 |
|
|
|
|
26,068 |
|
|
Deferred income taxes |
|
|
(674 |
) |
|
|
|
113 |
|
|
Unrealized (gain) loss on investment and other |
|
|
(3,201 |
) |
|
|
|
362 |
|
|
Equity in loss of investee |
|
|
1,313 |
|
|
|
|
1,013 |
|
|
Net loss (gain) on sale, disposition and impairment of assets |
|
|
1,538 |
|
|
|
|
(465 |
) |
|
Gain from reduction of estimated earnout liability |
|
|
(1,855 |
) |
|
|
|
— |
|
|
Changes in: |
|
|
|
|
|
|
|
|
||
Accounts receivable |
|
|
(102,355 |
) |
|
|
|
(82,883 |
) |
|
Inventories |
|
|
81,238 |
|
|
|
|
230,559 |
|
|
Accounts payable and cash overdraft |
|
|
37,391 |
|
|
|
|
49,093 |
|
|
Accrued liabilities and other |
|
|
(1,779 |
) |
|
|
|
(18,363 |
) |
|
NET CASH FROM OPERATING ACTIVITIES |
|
|
497,662 |
|
|
|
|
711,803 |
|
|
|
|
|
|
|
|
|
|
|
||
CASH FLOWS USED IN INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
||
Purchases of property, plant, and equipment |
|
|
(165,493 |
) |
|
|
|
(130,947 |
) |
|
Proceeds from sale of property, plant and equipment |
|
|
3,795 |
|
|
|
|
2,211 |
|
|
Acquisitions, net of cash received and purchase of equity method investment |
|
|
— |
|
|
|
|
(52,488 |
) |
|
Purchase of remaining noncontrolling interest of subsidiary |
|
|
(4,902 |
) |
|
|
|
— |
|
|
Purchases of investments |
|
|
(34,284 |
) |
|
|
|
(26,333 |
) |
|
Proceeds from sale of investments |
|
|
13,782 |
|
|
|
|
22,101 |
|
|
Other |
|
|
4,712 |
|
|
|
|
(2,092 |
) |
|
|
|
|
(182,390 |
) |
|
|
|
(187,548 |
) |
|
|
|
|
|
|
|
|
|
|
||
CASH FLOWS USED IN FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
||
Borrowings under revolving credit facilities |
|
|
20,130 |
|
|
|
|
18,915 |
|
|
Repayments under revolving credit facilities |
|
|
(20,477 |
) |
|
|
|
(21,929 |
) |
|
Repayments of debt |
|
|
— |
|
|
|
|
(29 |
) |
|
Repayment of debt on behalf of investee |
|
|
(6,303 |
) |
|
|
|
— |
|
|
Contingent consideration payments and other |
|
|
(4,779 |
) |
|
|
|
(6,179 |
) |
|
Proceeds from issuance of common stock |
|
|
2,122 |
|
|
|
|
2,087 |
|
|
Dividends paid to shareholders |
|
|
(60,721 |
) |
|
|
|
(49,723 |
) |
|
Distributions to noncontrolling interest |
|
|
(11,848 |
) |
|
|
|
(7,355 |
) |
|
Payments to taxing authorities in connection with shares directly withheld from employees |
|
|
(17,838 |
) |
|
|
|
— |
|
|
Repurchase of common stock |
|
|
(141,122 |
) |
|
|
|
(62,076 |
) |
|
Other |
|
|
55 |
|
|
|
|
65 |
|
|
|
|
|
(240,781 |
) |
|
|
|
(126,224 |
) |
|
|
|
|
|
|
|
|
|
|
||
Effect of exchange rate changes on cash |
|
|
(5,179 |
) |
|
|
|
3,199 |
|
|
NET CHANGE IN CASH AND CASH EQUIVALENTS |
|
|
69,312 |
|
|
|
|
401,230 |
|
|
|
|
|
|
|
|
|
|
|
||
ALL CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
|
|
1,122,256 |
|
|
|
|
559,623 |
|
|
|
|
|
|
|
|
|
|
|
||
ALL CASH AND CASH EQUIVALENTS, END OF PERIOD |
|
$ |
1,191,568 |
|
|
|
$ |
960,853 |
|
|
|
|
|
|
|
|
|
|
|
||
Reconciliation of cash and cash equivalents and restricted cash: |
|
|
|
|
|
|
|
|
||
Cash and cash equivalents, beginning of period |
|
$ |
1,118,329 |
|
|
|
$ |
559,397 |
|
|
Restricted cash, beginning of period |
|
|
3,927 |
|
|
|
|
226 |
|
|
All cash and cash equivalents, beginning of period |
|
$ |
1,122,256 |
|
|
|
$ |
559,623 |
|
|
|
|
|
|
|
|
|
|
|
||
Cash and cash equivalents, end of period |
|
$ |
1,190,807 |
|
|
|
$ |
957,092 |
|
|
Restricted cash, end of period |
|
|
761 |
|
|
|
|
3,761 |
|
|
All cash and cash equivalents, end of period |
|
$ |
1,191,568 |
|
|
|
$ |
960,853 |
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241028146612/en/
VP of Investor Relations
(616) 365-1555
Source: