Carlisle Companies Reports Record Fourth Quarter Results
Carlisle Companies Incorporated (NYSE: CSL) reported a record fourth quarter for 2021, achieving revenues of $1.4 billion, a 39.2% increase year-over-year. The company's adjusted diluted EPS rose 59.6% to $2.92, driven by strong performance in its Construction Materials segment, which saw a 46.5% revenue increase. Operating income rose 64% to $182.5 million. Despite challenges like supply chain issues, Carlisle maintained price/cost neutrality and continued to focus on growth with share repurchases totaling $316 million. They expect robust growth in 2022 across all segments.
- Fourth quarter revenues reached $1.4 billion, up 39.2% year-over-year.
- Adjusted diluted EPS increased 59.6% to $2.92.
- CCM revenues increased 46.5% year-over-year, driven by strong U.S. commercial roofing demand.
- Operating income rose by 64% to $182.5 million.
- Solid demand fundamentals remain intact across all business segments.
- Operating cash flow decreased by $245.1 million year-over-year to $413.6 million.
- Free cash flow declined by $287.9 million to $285.5 million due to increased working capital demands.
-
Generated record fourth quarter revenues of
, up$1.4 billion 26.4% organically year-over-year - CCM delivered record revenues and profitability despite supply chain disruptions and with proactive pricing actions offsetting inflation
-
Reported record fourth quarter GAAP Diluted EPS of
and Adjusted Diluted EPS of$2.46 , a$2.92 60% increase from prior year - CIT and CFT bookings and backlog returning to pre-pandemic levels
-
Henry integration exceeding expectations with synergies tracking above original
target, driving Adjusted Diluted EPS accretion of$30 million .50+ in 2022, up from$1 in original plan$1.25 -
Share repurchases continued in the fourth quarter, totaling 1.9 million shares for
for the full year 2021$316 million
Comments from
"I am extremely pleased with the outstanding performance delivered by our entire Carlisle team in the fourth quarter. This performance would not have been possible without the team's resilience and perseverance, which has been demonstrated since the beginning of this pandemic. This resilience and perseverance is rooted in our entrepreneurial and continuous improvement culture, and is guided by the clarity of mission that Vision 2025 provides. Despite significant challenges, including supply chain turmoil and raw material inflation, our team delivered record revenues, record Adjusted EBITDA, and record Adjusted Diluted EPS in the fourth quarter of 2021.
Entering 2021, we maintained a resolute conviction in the strength of underlying and pent up re-roofing and new construction demand, and labor constraints in the channel. Based on this conviction, our teams proactively managed price, successfully secured raw materials, built inventory and maintained appropriate staffing levels, all in an effort to continue to deliver the Carlisle Experience to our customers and channel partners. As a result, we were able to deliver on our goal of price/cost neutrality for the full year.
Fourth quarter and full year 2021 results were even more satisfying given the severe demand fluctuations and continued pandemic influenced operating conditions throughout 2021. In contrast to the steep declines of 2020, we entered a period of accelerating demand recovery from the middle of 2021. There is no doubt the past two years have been very difficult for everyone on personal and professional levels, yet our teams have overcome these difficulties, rising to the challenge every time - the fourth quarter was no different.
Vision 2025 continues to provide the Carlisle team with the clarity to know who we are and what we are trying to achieve. It is this clarity, coupled with our teams’ resilience, that gave us the confidence that we would emerge from the economic pressures of 2020 in a stronger position as a company, significantly closer to our goal of delivering over
When Vision 2025 was introduced, we committed to a leaner, more focused portfolio and a pivot towards investing in our highest-returning businesses, particularly CCM. CCM's outstanding performance in the fourth quarter of 2021 again confirmed that our strategy is well-founded. By leveraging the Carlisle Experience, CCM's best-in-class team delivered record fourth quarter revenues with sales increasing over
We also continued to make substantial progress on our ESG journey. Key accomplishments in the fourth quarter included:
-
Breaking ground on our state-of-the-art polyiso insulation facility in
Sikeston, Missouri , which will be built to LEED specifications. - Progressing on energy audits of our manufacturing facilities. These audits will form the baseline on which we will make a formal commitment to net-zero carbon emissions in the near future.
- Increased recognition of our ESG efforts with Carlisle's inclusion in Newsweek's list of America's Most Responsible Companies, 2022.
We are committed to maintaining a balanced approach to capital deployment, which includes returning capital to shareholders. We increased our dividend for the 45th consecutive year in August, returning
While our businesses continue to navigate significant supply chain and inflationary challenges, solid demand fundamentals for all of our businesses remain intact, including: a strong multi-year re-roofing cycle, positive new construction environment, continued pent up demand from pandemic-related challenges in 2020 and 2021, and growing customer demand for energy-efficient products for the
In closing, I want to again express my gratitude for the resilience and perseverance of Carlisle's dedicated employees in delivering a truly remarkable 2021. With all of our segments trending positively both from a demand and operational perspective, Carlisle is well positioned to drive continued profitable growth in 2022 and beyond."
Fourth Quarter 2021
Revenue of
Operating income for the fourth quarter of
Diluted EPS for the fourth quarter of
Fourth Quarter 2021 Segment Highlights
-
Revenues of
, up$1.1 billion 46.5% (+29.8% organic) year-over-year, were driven by strength ofU.S. commercial roofing demand, price, the Henry acquisition and strong performances across all product lines. -
Operating income was
, up$198.5 million 28.1% year-over-year. -
Adjusted EBITDA was
, up$237.5 million 30.5% year-over-year, reflecting an adjusted EBITDA margin of21.3% was positively impacted by higher volumes, price and savings from COS, partially offset by raw material, freight and wage inflation. -
We expect full year 2022 sales, including Henry, to increase approximately
30% year-over-year.
-
Revenues of
, up$184.4 million 19.3% (+19.1% organic) year-over-year, were driven by strengthening aerospace and medical end markets. -
Operating income was
.$6.6 million -
Adjusted EBITDA was
, up$28.1 million 84.9% year-over-year, reflecting an adjusted EBITDA margin of15.2% . was positively impacted by higher volumes and efficiencies gained from significant restructuring activities over past three years, partially offset by raw material and wage inflation and higher operating expenses. -
We expect full year 2022 sales to increase approximately
10% year-over-year.
-
Revenues of
, up$77.3 million 6.0% (+7.3% organic) year-over-year, reflected price and higher volumes. -
Operating income was
.$8.4 million -
Adjusted EBITDA was
, up$13.9 million 37.6% year-over-year, reflecting an adjusted EBITDA margin of18.0% reflected higher volumes, price realization, and savings from COS, partially offset by material and wage inflation. -
We expect full year 2022 sales to increase approximately
10% year-over-year.
Cash Flow
Operating cash flow from continuing operations for the year ended
During the year ended
Conference Call and Webcast
Carlisle will discuss fourth quarter 2021 results on a conference call at
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding the potential or expected impacts of the global coronavirus (COVID-19) pandemic. Forward-looking statements generally use words such as “expect,” “foresee,” “anticipate,” “believe,” “project,” “should,” “estimate,” “will,” “plans,” “forecast,” and similar expressions, and reflect our expectations concerning the future. It is possible that our future performance may differ materially from current expectations expressed in these forward-looking statements, due to a variety of factors such as: risks from the global COVID-19 pandemic including, for example, expectations regarding the impact of the COVID-19 pandemic on our businesses, including on customer demand, supply chains and distribution systems, production, our ability to maintain appropriate labor levels, our ability to ship products to our customers, our future results or our full-year financial outlook, increasing price and product/service competition by foreign and domestic competitors, including new entrants; technological developments and changes; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; our mix of products/services; increases in raw material costs which cannot be recovered in product pricing; domestic and foreign governmental and public policy changes including environmental and industry regulations; threats associated with and efforts to combat terrorism; protection and validity of patent and other intellectual property rights; the successful identification, completion and integration of our strategic acquisitions; the successful completion of strategic dispositions; the cyclical nature of our businesses; the impact of information technology, cybersecurity or data security breaches at our businesses or third parties; and the outcome of pending and future litigation and governmental proceedings. In addition, such statements could be affected by general industry and market conditions and growth rates, the condition of the financial and credit markets, and general domestic and international economic conditions including interest rate and currency exchange rate fluctuations. Further, any conflict in the international arena may adversely affect general market conditions and our future performance. We refer you to the documents we file from time to time with the
Non-GAAP Disclosure
This press release also contains certain financial measures such as adjusted diluted earnings per share, adjusted EBITDA, adjusted EBITDA margin, organic revenue and free cash flow which are not recognized under
About
• EPS referenced in this release is from continuing operations unless otherwise noted.
Unaudited Consolidated Statements of Income |
||||||||||||||||
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
(in millions, except per share amounts) |
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
Revenues |
|
$ |
1,376.0 |
|
|
$ |
988.3 |
|
|
$ |
4,810.3 |
|
|
$ |
3,969.9 |
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of goods sold |
|
|
985.5 |
|
|
|
708.3 |
|
|
|
3,495.6 |
|
|
|
2,832.5 |
|
Selling and administrative expenses |
|
|
193.5 |
|
|
|
154.7 |
|
|
|
698.2 |
|
|
|
603.2 |
|
Research and development expenses |
|
|
12.9 |
|
|
|
10.3 |
|
|
|
49.9 |
|
|
|
45.4 |
|
Other operating expense (income), net |
|
|
1.6 |
|
|
|
3.7 |
|
|
|
(0.9 |
) |
|
|
1.0 |
|
Operating income |
|
|
182.5 |
|
|
|
111.3 |
|
|
|
567.5 |
|
|
|
487.8 |
|
Interest expense, net |
|
|
22.1 |
|
|
|
18.8 |
|
|
|
80.3 |
|
|
|
76.6 |
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8.8 |
|
Interest income |
|
|
(0.1 |
) |
|
|
(0.7 |
) |
|
|
(1.2 |
) |
|
|
(4.7 |
) |
Other non-operating expense, net |
|
|
0.3 |
|
|
|
3.3 |
|
|
|
5.9 |
|
|
|
2.9 |
|
Income from continuing operations before income taxes |
|
|
160.2 |
|
|
|
89.9 |
|
|
|
482.5 |
|
|
|
404.2 |
|
Provision for income taxes |
|
|
29.4 |
|
|
|
7.7 |
|
|
|
95.5 |
|
|
|
78.5 |
|
Income from continuing operations |
|
|
130.8 |
|
|
|
82.2 |
|
|
|
387.0 |
|
|
|
325.7 |
|
|
|
|
|
|
|
|
|
|
||||||||
Discontinued operations: |
|
|
|
|
|
|
|
|
||||||||
(Loss) income before income taxes |
|
|
(3.1 |
) |
|
|
(3.6 |
) |
|
|
9.9 |
|
|
|
(8.3 |
) |
Benefit from for income taxes |
|
|
(0.4 |
) |
|
|
(2.0 |
) |
|
|
(24.8 |
) |
|
|
(2.7 |
) |
(Loss) income from discontinued operations |
|
|
(2.7 |
) |
|
|
(1.6 |
) |
|
|
34.7 |
|
|
|
(5.6 |
) |
Net income |
|
$ |
128.1 |
|
|
$ |
80.6 |
|
|
$ |
421.7 |
|
|
$ |
320.1 |
|
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per share attributable to common shares: |
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations |
|
$ |
2.50 |
|
|
$ |
1.54 |
|
|
$ |
7.35 |
|
|
$ |
5.95 |
|
(Loss) income from discontinued operations |
|
|
(0.05 |
) |
|
|
(0.03 |
) |
|
|
0.66 |
|
|
|
(0.10 |
) |
Basic earnings per share |
|
$ |
2.45 |
|
|
$ |
1.51 |
|
|
$ |
8.01 |
|
|
$ |
5.85 |
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per share attributable to common shares: |
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations |
|
$ |
2.46 |
|
|
$ |
1.52 |
|
|
$ |
7.26 |
|
|
$ |
5.90 |
|
(Loss) income from discontinued operations |
|
|
(0.05 |
) |
|
|
(0.03 |
) |
|
|
0.65 |
|
|
|
(0.10 |
) |
Diluted earnings per share |
|
$ |
2.41 |
|
|
$ |
1.49 |
|
|
$ |
7.91 |
|
|
$ |
5.80 |
|
|
|
|
|
|
|
|
|
|
||||||||
Average shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
52.3 |
|
|
|
53.2 |
|
|
|
52.5 |
|
|
|
54.5 |
|
Diluted |
|
|
53.1 |
|
|
|
53.8 |
|
|
|
53.2 |
|
|
|
55.0 |
|
|
|
|
|
|
|
|
|
|
||||||||
Dividends declared and paid per share |
|
$ |
0.54 |
|
|
$ |
0.525 |
|
|
$ |
2.13 |
|
|
$ |
2.05 |
|
Unaudited Condensed Consolidated Statements of Cash Flows |
||||||||
|
|
Year Ended
|
||||||
(in millions) |
|
|
2021 |
|
|
|
2020 |
|
Net cash provided by operating activities |
|
$ |
421.7 |
|
|
$ |
696.7 |
|
|
|
|
|
|
||||
Investing activities: |
|
|
|
|
||||
Acquisitions, net of cash acquired |
|
|
(1,571.3 |
) |
|
|
(35.4 |
) |
Proceeds from sale of discontinued operation, net of cash disposed |
|
|
247.7 |
|
|
|
— |
|
Capital expenditures |
|
|
(134.8 |
) |
|
|
(95.5 |
) |
Investment in securities |
|
|
(30.2 |
) |
|
|
— |
|
Other investing activities, net |
|
|
2.2 |
|
|
|
8.3 |
|
Net cash used in investing activities |
|
|
(1,486.4 |
) |
|
|
(122.6 |
) |
|
|
|
|
|
||||
Financing activities: |
|
|
|
|
||||
Proceeds from notes |
|
|
842.6 |
|
|
|
740.7 |
|
Repayments of notes |
|
|
— |
|
|
|
(258.5 |
) |
Borrowings from revolving credit facility |
|
|
650.0 |
|
|
|
500.0 |
|
Repayments of revolving credit facility |
|
|
(650.0 |
) |
|
|
(500.0 |
) |
Financing costs |
|
|
(1.7 |
) |
|
|
(24.2 |
) |
Repurchases of common stock |
|
|
(315.6 |
) |
|
|
(382.4 |
) |
Dividends paid |
|
|
(112.5 |
) |
|
|
(112.4 |
) |
Proceeds from exercise of stock options |
|
|
85.9 |
|
|
|
21.3 |
|
Withholding tax paid related to stock-based compensation |
|
|
(8.5 |
) |
|
|
(8.3 |
) |
Other financing activities, net |
|
|
(2.1 |
) |
|
|
(0.9 |
) |
Net cash provided by (used in) financing activities |
|
|
488.1 |
|
|
|
(24.7 |
) |
|
|
|
|
|
||||
Effect of foreign currency exchange rate changes on cash and cash equivalents |
|
|
(1.2 |
) |
|
|
1.6 |
|
|
|
|
|
|
||||
Change in cash and cash equivalents |
|
|
(577.8 |
) |
|
|
551.0 |
|
Less: change in cash and cash equivalents of discontinued operations |
|
|
(5.1 |
) |
|
|
(3.6 |
) |
Cash and cash equivalents at beginning of period |
|
|
897.1 |
|
|
|
342.5 |
|
Cash and cash equivalents at end of period |
|
$ |
324.4 |
|
|
$ |
897.1 |
|
Unaudited Selected Consolidated Balance Sheet Data |
||||||
(in millions) |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
324.4 |
|
$ |
897.1 |
Long-term debt, including current portion |
|
|
2,927.4 |
|
|
2,081.3 |
Total shareholders' equity |
|
|
2,629.5 |
|
|
2,537.7 |
Unaudited Non-GAAP Financial Measures - Organic Revenue
Organic revenue (defined as revenue excluding acquired revenues within the last 12 months and the impact of changes in foreign exchange rates versus the
|
|
Three Months Ended |
||||||||||||||||||||||
(in millions) |
|
CSL |
|
CCM |
|
CIT |
|
CFT |
||||||||||||||||
2020 Revenue (GAAP) |
|
$ |
988.3 |
|
|
|
$ |
760.8 |
|
|
|
$ |
154.6 |
|
|
|
$ |
72.9 |
|
|
||||
Volume/Price |
|
|
261.5 |
|
26.4 |
% |
|
|
226.5 |
|
29.8 |
% |
|
|
29.7 |
|
19.1 |
% |
|
|
5.3 |
|
7.3 |
% |
Organic revenue |
|
|
261.5 |
|
26.4 |
% |
|
|
226.5 |
|
29.8 |
% |
|
|
29.7 |
|
19.1 |
% |
|
|
5.3 |
|
7.3 |
% |
Acquisitions |
|
|
127.7 |
|
12.9 |
% |
|
|
127.7 |
|
16.8 |
% |
|
|
— |
|
— |
% |
|
|
— |
|
— |
% |
FX impact |
|
|
(1.5 |
) |
(0.1 |
)% |
|
|
(0.7 |
) |
(0.1 |
)% |
|
|
0.1 |
|
0.2 |
% |
|
|
(0.9 |
) |
(1.3 |
)% |
Total change |
|
|
387.7 |
|
39.2 |
% |
|
|
353.5 |
|
46.5 |
% |
|
|
29.8 |
|
19.3 |
% |
|
|
4.4 |
|
6.0 |
% |
2021 Revenue (GAAP) |
|
$ |
1,376.0 |
|
|
|
$ |
1,114.3 |
|
|
|
$ |
184.4 |
|
|
|
$ |
77.3 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Year Ended |
||||||||||||||||||||||
(in millions) |
|
CSL |
|
CCM |
|
CIT |
|
CFT |
||||||||||||||||
2020 Revenue (GAAP) |
|
$ |
3,969.9 |
|
|
|
$ |
2,995.6 |
|
|
|
$ |
731.6 |
|
|
|
$ |
242.7 |
|
|
||||
Volume/Price |
|
|
637.0 |
|
16.0 |
% |
|
|
654.1 |
|
21.9 |
% |
|
|
(50.2 |
) |
(6.9 |
)% |
|
|
33.1 |
|
13.6 |
% |
Organic revenue |
|
|
637.0 |
|
16.0 |
% |
|
|
654.1 |
|
21.9 |
% |
|
|
(50.2 |
) |
(6.9 |
)% |
|
|
33.1 |
|
13.6 |
% |
Acquisitions |
|
|
186.5 |
|
4.7 |
% |
|
|
177.3 |
|
5.9 |
% |
|
|
4.5 |
|
0.6 |
% |
|
|
4.7 |
|
1.9 |
% |
FX impact |
|
|
16.9 |
|
0.5 |
% |
|
|
9.7 |
|
0.3 |
% |
|
|
1.9 |
|
0.3 |
% |
|
|
5.3 |
|
2.3 |
% |
Total change |
|
|
840.4 |
|
21.2 |
% |
|
|
841.1 |
|
28.1 |
% |
|
|
(43.8 |
) |
(6.0 |
)% |
|
|
43.1 |
|
17.8 |
% |
2021 Revenue (GAAP) |
|
$ |
4,810.3 |
|
|
|
$ |
3,836.7 |
|
|
|
$ |
687.8 |
|
|
|
$ |
285.8 |
|
|
Unaudited Non-GAAP Financial Measures - Free Cash Flow
Free cash flow is intended to provide investors and others with information about Carlisle's liquidity and provides a more complete understanding of factors and trends affecting the Company's cash flows. This information differs from operating cash flow determined in accordance with GAAP and should not be considered in isolation or as a substitute for measures of performance determined in accordance with GAAP. Carlisle's free cash flow follows, which may not be comparable to similarly titled measures reported by other companies.
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
(in millions) |
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
Operating cash flow (GAAP) |
|
$ |
137.8 |
|
|
$ |
256.5 |
|
|
$ |
421.7 |
|
|
$ |
696.7 |
|
Less: operating cash flow from discontinued operations |
|
|
(0.4 |
) |
|
|
14.0 |
|
|
|
8.1 |
|
|
|
38.0 |
|
Operating cash flow from continuing operations |
|
$ |
138.2 |
|
|
$ |
242.5 |
|
|
$ |
413.6 |
|
|
$ |
658.7 |
|
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures (GAAP) |
|
$ |
(45.9 |
) |
|
$ |
(22.8 |
) |
|
$ |
(134.8 |
) |
|
$ |
(95.5 |
) |
Less: capital expenditures from discontinued operations |
|
|
— |
|
|
|
(2.3 |
) |
|
|
(6.7 |
) |
|
|
(10.2 |
) |
Capital expenditures from continuing operations |
|
$ |
(45.9 |
) |
|
$ |
(20.5 |
) |
|
$ |
(128.1 |
) |
|
$ |
(85.3 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Operating cash flow from continuing operations |
|
$ |
138.2 |
|
|
$ |
242.5 |
|
|
$ |
413.6 |
|
|
$ |
658.7 |
|
Capital expenditures from continuing operations |
|
|
(45.9 |
) |
|
|
(20.5 |
) |
|
|
(128.1 |
) |
|
|
(85.3 |
) |
Free cash flow from continuing operations |
|
$ |
92.3 |
|
|
$ |
222.0 |
|
|
$ |
285.5 |
|
|
$ |
573.4 |
|
Unaudited Non-GAAP Financial Measures - EBIT, Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA Margin
Earnings before interest and taxes ("EBIT"), adjusted EBIT, adjusted earnings before income, taxes, depreciation and amortization ("EBITDA") and adjusted EBITDA margin is intended to provide investors and others with information about Carlisle's and its segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. As a result, management believes that these measures enhance the ability of investors to analyze trends in the Company’s business and evaluate the Company’s performance relative to similarly-situated companies. This information differs from net income and operating income determined in accordance with GAAP and should not be considered in isolation or as a substitute for measures of performance determined in accordance with GAAP. Carlisle's and its segments' EBIT, adjusted EBIT, adjusted EBITDA and adjusted EBITDA margin follows, which may not be comparable to similarly titled measures reported by other companies.
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
(in millions, except per share amounts) |
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
Net income (GAAP) |
|
$ |
128.1 |
|
|
$ |
80.6 |
|
|
$ |
421.7 |
|
|
$ |
320.1 |
|
Less: (loss) income from discontinued operations (GAAP) |
|
|
(2.7 |
) |
|
|
(1.6 |
) |
|
|
34.7 |
|
|
|
(5.6 |
) |
Income from continuing operations (GAAP) |
|
|
130.8 |
|
|
|
82.2 |
|
|
|
387.0 |
|
|
|
325.7 |
|
Provision for income taxes |
|
|
29.4 |
|
|
|
7.7 |
|
|
|
95.5 |
|
|
|
78.5 |
|
Interest expense, net |
|
|
22.1 |
|
|
|
18.8 |
|
|
|
80.3 |
|
|
|
76.6 |
|
Interest income |
|
|
(0.1 |
) |
|
|
(0.7 |
) |
|
|
(1.2 |
) |
|
|
(4.7 |
) |
EBIT |
|
|
182.2 |
|
|
|
108.0 |
|
|
|
561.6 |
|
|
|
476.1 |
|
Exit and disposal, and facility rationalization costs |
|
|
3.1 |
|
|
|
5.1 |
|
|
|
17.1 |
|
|
|
21.1 |
|
Inventory step-up amortization and acquisition costs |
|
|
2.0 |
|
|
|
(1.7 |
) |
|
|
26.4 |
|
|
|
4.4 |
|
Impairment charges |
|
|
3.2 |
|
|
|
6.0 |
|
|
|
5.0 |
|
|
|
6.0 |
|
Losses (gains) from acquisitions and disposals |
|
|
1.2 |
|
|
|
1.8 |
|
|
|
4.7 |
|
|
|
4.0 |
|
Losses (gains) from insurance |
|
|
0.2 |
|
|
|
(0.7 |
) |
|
|
0.4 |
|
|
|
(0.7 |
) |
Losses (gains) from litigation |
|
|
0.3 |
|
|
|
— |
|
|
|
0.4 |
|
|
|
— |
|
Losses on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8.8 |
|
Total non-comparable items |
|
|
10.0 |
|
|
|
10.5 |
|
|
|
54.0 |
|
|
|
43.6 |
|
Adjusted EBIT |
|
|
192.2 |
|
|
|
118.5 |
|
|
|
615.6 |
|
|
|
519.7 |
|
Depreciation |
|
|
24.2 |
|
|
|
20.3 |
|
|
|
86.4 |
|
|
|
82.1 |
|
Amortization |
|
|
37.3 |
|
|
|
29.7 |
|
|
|
131.5 |
|
|
|
120.6 |
|
Adjusted EBITDA |
|
$ |
253.7 |
|
|
$ |
168.5 |
|
|
$ |
833.5 |
|
|
$ |
722.4 |
|
Divided by: |
|
|
|
|
|
|
|
|
||||||||
Total revenues |
|
$ |
1,376.0 |
|
|
$ |
988.3 |
|
|
$ |
4,810.3 |
|
|
$ |
3,969.9 |
|
Adjusted EBITDA margin |
|
|
18.4 |
% |
|
|
17.0 |
% |
|
|
17.3 |
% |
|
|
18.2 |
% |
|
||||||||||||||||
|
|
Three Months Ended |
||||||||||||||
(in millions) |
|
CCM |
|
CIT |
|
CFT |
|
Corporate and
|
||||||||
Operating income (loss) (GAAP) |
|
$ |
198.5 |
|
|
$ |
6.6 |
|
|
$ |
8.4 |
|
|
$ |
(31.0 |
) |
Non-operating (income) expense(1) |
|
|
(0.6 |
) |
|
|
(0.1 |
) |
|
|
0.3 |
|
|
|
0.7 |
|
EBIT |
|
|
199.1 |
|
|
|
6.7 |
|
|
|
8.1 |
|
|
|
(31.7 |
) |
Exit and disposal, and facility rationalization costs |
|
|
0.4 |
|
|
|
2.5 |
|
|
|
— |
|
|
|
0.2 |
|
Inventory step-up amortization and acquisition costs |
|
|
2.1 |
|
|
|
— |
|
|
|
— |
|
|
|
(0.1 |
) |
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3.2 |
|
Losses (gains) from acquisitions and disposals |
|
|
— |
|
|
|
0.1 |
|
|
|
— |
|
|
|
1.1 |
|
Losses (gains) from insurance |
|
|
0.2 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Losses (gains) from litigation |
|
|
— |
|
|
|
0.2 |
|
|
|
— |
|
|
|
0.1 |
|
Losses on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total non-comparable items |
|
|
2.7 |
|
|
|
2.8 |
|
|
|
— |
|
|
|
4.5 |
|
Adjusted EBIT |
|
|
201.8 |
|
|
|
9.5 |
|
|
|
8.1 |
|
|
|
(27.2 |
) |
Depreciation |
|
|
15.5 |
|
|
|
6.3 |
|
|
|
1.5 |
|
|
|
0.9 |
|
Amortization |
|
|
20.2 |
|
|
|
12.3 |
|
|
|
4.3 |
|
|
|
0.5 |
|
Adjusted EBITDA |
|
$ |
237.5 |
|
|
$ |
28.1 |
|
|
$ |
13.9 |
|
|
$ |
(25.8 |
) |
Divided by: |
|
|
|
|
|
|
|
|
||||||||
Total revenues |
|
$ |
1,114.3 |
|
|
$ |
184.4 |
|
|
$ |
77.3 |
|
|
$ |
— |
|
Adjusted EBITDA margin |
|
|
21.3 |
% |
|
|
15.2 |
% |
|
|
18.0 |
% |
|
|
NM |
|
(1) |
Includes other non-operating (income) expense, which may be presented in separate line items on the Condensed Consolidated Statements of Income. |
|
|
Three Months Ended |
||||||||||||||
(in millions) |
|
CCM |
|
CIT |
|
CFT |
|
Corporate and
|
||||||||
Operating income (loss) (GAAP) |
|
$ |
155.0 |
|
|
$ |
(13.3 |
) |
|
$ |
3.3 |
|
|
$ |
(33.7 |
) |
Non-operating expense (income)(1) |
|
|
0.6 |
|
|
|
0.2 |
|
|
|
(1.9 |
) |
|
|
4.4 |
|
EBIT |
|
|
154.4 |
|
|
|
(13.5 |
) |
|
|
5.2 |
|
|
|
(38.1 |
) |
Exit and disposal, and facility rationalization costs |
|
|
0.1 |
|
|
|
3.4 |
|
|
|
1.6 |
|
|
|
— |
|
Inventory step-up amortization and acquisition costs |
|
|
(0.3 |
) |
|
|
0.2 |
|
|
|
0.2 |
|
|
|
(1.8 |
) |
Impairment charges |
|
|
— |
|
|
|
6.0 |
|
|
|
— |
|
|
|
— |
|
Losses (gains) from acquisitions and disposals |
|
|
4.7 |
|
|
|
— |
|
|
|
(2.9 |
) |
|
|
— |
|
Losses (gains) from insurance |
|
|
(0.7 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Losses (gains) from litigation |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Losses on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total non-comparable items |
|
|
3.8 |
|
|
|
9.6 |
|
|
|
(1.1 |
) |
|
|
(1.8 |
) |
Adjusted EBIT |
|
|
158.2 |
|
|
|
(3.9 |
) |
|
|
4.1 |
|
|
|
(39.9 |
) |
Depreciation |
|
|
11.7 |
|
|
|
6.3 |
|
|
|
1.6 |
|
|
|
0.7 |
|
Amortization |
|
|
12.1 |
|
|
|
12.8 |
|
|
|
4.4 |
|
|
|
0.4 |
|
Adjusted EBITDA |
|
$ |
182.0 |
|
|
$ |
15.2 |
|
|
$ |
10.1 |
|
|
$ |
(38.8 |
) |
Divided by: |
|
|
|
|
|
|
|
|
||||||||
Total revenues |
|
$ |
760.8 |
|
|
$ |
154.6 |
|
|
$ |
72.9 |
|
|
$ |
— |
|
Adjusted EBITDA margin |
|
|
23.9 |
% |
|
|
9.8 |
% |
|
|
13.9 |
% |
|
|
NM |
|
(1) |
Includes other non-operating (income) expense, which may be presented in separate line items on the Condensed Consolidated Statements of Income. |
Unaudited Non-GAAP Financial Measures - EBIT, Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA Margin
|
|
Year Ended |
||||||||||||||
(in millions) |
|
CCM |
|
CIT |
|
CFT |
|
Corporate and
|
||||||||
Operating income (loss) (GAAP) |
|
$ |
684.3 |
|
|
$ |
(17.5 |
) |
|
$ |
24.0 |
|
|
$ |
(123.3 |
) |
Non-operating expense (income)(1) |
|
|
2.1 |
|
|
|
(0.2 |
) |
|
|
1.6 |
|
|
|
2.4 |
|
EBIT |
|
|
682.2 |
|
|
|
(17.3 |
) |
|
|
22.4 |
|
|
|
(125.7 |
) |
Exit and disposal, and facility rationalization costs |
|
|
0.5 |
|
|
|
15.5 |
|
|
|
0.9 |
|
|
|
0.2 |
|
Inventory step-up amortization and acquisition costs |
|
|
24.4 |
|
|
|
— |
|
|
|
0.1 |
|
|
|
1.9 |
|
Impairment charges |
|
|
— |
|
|
|
1.8 |
|
|
|
— |
|
|
|
3.2 |
|
Losses (gains) from acquisitions and disposals |
|
|
2.2 |
|
|
|
0.4 |
|
|
|
0.2 |
|
|
|
1.9 |
|
Losses (gains) from insurance |
|
|
0.7 |
|
|
|
— |
|
|
|
(0.3 |
) |
|
|
— |
|
Losses (gains) from litigation |
|
|
— |
|
|
|
0.3 |
|
|
|
— |
|
|
|
0.1 |
|
Losses on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total non-comparable items |
|
|
27.8 |
|
|
|
18.0 |
|
|
|
0.9 |
|
|
|
7.3 |
|
Adjusted EBIT |
|
|
710.0 |
|
|
|
0.7 |
|
|
|
23.3 |
|
|
|
(118.4 |
) |
Depreciation |
|
|
52.3 |
|
|
|
24.9 |
|
|
|
5.5 |
|
|
|
3.7 |
|
Amortization |
|
|
61.7 |
|
|
|
50.2 |
|
|
|
17.6 |
|
|
|
2.0 |
|
Adjusted EBITDA |
|
$ |
824.0 |
|
|
$ |
75.8 |
|
|
$ |
46.4 |
|
|
$ |
(112.7 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Total revenues |
|
$ |
3,836.7 |
|
|
$ |
687.8 |
|
|
$ |
285.8 |
|
|
$ |
— |
|
Adjusted EBITDA margin |
|
|
21.5 |
% |
|
|
11.0 |
% |
|
|
16.2 |
% |
|
|
NM |
|
(1) |
Includes other non-operating (income) expense, which may be presented in separate line items on the Condensed Consolidated Statements of Income. |
|
|
Year Ended |
||||||||||||||
(in millions) |
|
CCM |
|
CIT |
|
CFT |
|
Corporate and
|
||||||||
Operating income (loss) (GAAP) |
|
$ |
581.6 |
|
|
$ |
(2.1 |
) |
|
$ |
5.3 |
|
|
$ |
(97.0 |
) |
Non-operating expense (income)(1) |
|
|
3.8 |
|
|
|
(0.2 |
) |
|
|
(5.1 |
) |
|
|
13.2 |
|
EBIT |
|
|
577.8 |
|
|
|
(1.9 |
) |
|
|
10.4 |
|
|
|
(110.2 |
) |
Exit and disposal, and facility rationalization costs |
|
|
1.0 |
|
|
|
16.4 |
|
|
|
3.7 |
|
|
|
— |
|
Inventory step-up amortization and acquisition costs |
|
|
0.1 |
|
|
|
0.4 |
|
|
|
0.5 |
|
|
|
3.4 |
|
Impairment charges |
|
|
— |
|
|
|
6.0 |
|
|
|
— |
|
|
|
— |
|
Losses (gains) from acquisitions and disposals |
|
|
7.0 |
|
|
|
— |
|
|
|
(2.9 |
) |
|
|
(0.1 |
) |
Losses (gains) from insurance |
|
|
(0.7 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Losses (gains) from litigation |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Losses on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8.8 |
|
Total non-comparable items |
|
|
7.4 |
|
|
|
22.8 |
|
|
|
1.3 |
|
|
|
12.1 |
|
Adjusted EBIT |
|
|
585.2 |
|
|
|
20.9 |
|
|
|
11.7 |
|
|
|
(98.1 |
) |
Depreciation |
|
|
48.2 |
|
|
|
25.2 |
|
|
|
5.6 |
|
|
|
3.1 |
|
Amortization |
|
|
49.8 |
|
|
|
52.3 |
|
|
|
17.8 |
|
|
|
0.7 |
|
Adjusted EBITDA |
|
$ |
683.2 |
|
|
$ |
98.4 |
|
|
$ |
35.1 |
|
|
$ |
(94.3 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Total revenues |
|
$ |
2,995.6 |
|
|
$ |
731.6 |
|
|
$ |
242.7 |
|
|
$ |
— |
|
Adjusted EBITDA margin |
|
|
22.8 |
% |
|
|
13.4 |
% |
|
|
14.5 |
% |
|
|
NM |
|
(1) |
Includes other non-operating (income) expense, which may be presented in separate line items on the Condensed Consolidated Statements of Income. |
Unaudited Non-GAAP Financial Measures - Adjusted Net Income and Adjusted Diluted EPS
Adjusted net income and adjusted diluted earnings per share is intended to provide investors and others with information about Carlisle's performance without the effect of items that, by their nature, tend to obscure the Company’s core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. This information differs from net income and diluted earnings per share determined in accordance with GAAP and should not be considered in isolation or as a substitute for measures of performance determined in accordance with GAAP. Carlisle's adjusted net income and adjusted diluted earnings per share follows, which may not be comparable to similarly titled measures reported by other companies.
|
|
Three Months Ended
|
|
Three Months Ended
|
|||||||||||||||||
(in millions, except per share amounts) |
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to Diluted EPS(2) |
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to Diluted EPS(2) |
|||||||||
Net income (GAAP) |
|
|
|
$ |
128.1 |
|
|
$ |
2.41 |
|
|
|
|
$ |
80.6 |
|
|
$ |
1.49 |
|
|
Less: loss from discontinued operations (GAAP) |
|
|
|
|
(2.7 |
) |
|
|
(0.05 |
) |
|
|
|
|
(1.6 |
) |
|
|
(0.03 |
) |
|
Income from continuing operations (GAAP) |
|
|
|
$ |
130.8 |
|
|
$ |
2.46 |
|
|
|
|
$ |
82.2 |
|
|
$ |
1.52 |
|
|
Exit and disposal, and facility rationalization costs |
|
3.1 |
|
|
2.4 |
|
|
|
0.05 |
|
|
5.1 |
|
|
|
3.9 |
|
|
|
0.07 |
|
Inventory step-up amortization and acquisition costs |
|
2.0 |
|
|
1.6 |
|
|
|
0.03 |
|
|
(1.7 |
) |
|
|
(1.2 |
) |
|
|
(0.02 |
) |
Impairment charges |
|
3.2 |
|
|
2.4 |
|
|
|
0.05 |
|
|
6.0 |
|
|
|
4.6 |
|
|
|
0.08 |
|
Losses (gains) from acquisitions and disposals(3) |
|
1.2 |
|
|
1.2 |
|
|
|
0.02 |
|
|
1.8 |
|
|
|
(2.2 |
) |
|
|
(0.04 |
) |
Losses (gains) from insurance |
|
0.2 |
|
|
0.1 |
|
|
|
— |
|
|
(0.7 |
) |
|
|
(0.6 |
) |
|
|
(0.01 |
) |
Losses (gains) from litigation |
|
0.3 |
|
|
0.2 |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Losses on extinguishment of debt |
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Acquisition-related amortization(4) |
|
36.2 |
|
|
27.2 |
|
|
|
0.51 |
|
|
28.8 |
|
|
|
22.0 |
|
|
|
0.41 |
|
Discrete tax items(5) |
|
— |
|
|
(10.5 |
) |
|
|
(0.20 |
) |
|
— |
|
|
|
(9.9 |
) |
|
|
(0.18 |
) |
Total adjustments |
|
|
|
|
24.6 |
|
|
|
0.46 |
|
|
|
|
|
16.6 |
|
|
|
0.31 |
|
|
Adjusted net income |
|
|
|
$ |
155.4 |
|
|
$ |
2.92 |
|
|
|
|
$ |
98.8 |
|
|
$ |
1.83 |
|
(1) |
|
The impact to net income reflects the tax effect of noted items, which is based on the statutory rate in the jurisdiction in which the expense or income is deductible or taxable. |
(2) |
|
The per share impact of adjustments to each period is based on diluted shares outstanding using the two-class method. |
(3) |
|
After-tax impact includes discrete items related to indemnification asset write-offs, which had a zero impact to net income and diluted EPS |
(4) |
|
Acquisition-related amortization includes the amortization of customer relationships, technology, trade names and other intangible assets recorded in purchase accounting in connection with a business combination. These intangible assets contribute to revenue generation and the amortization of these assets will recur until such intangible assets are fully amortized. |
(5) |
|
Discrete tax items include current period tax expense or benefit related to prior year items, the tax impact of foreign currency gains and losses, or changes in tax laws or rates. |
Unaudited Non-GAAP Financial Measures - Adjusted Net Income and Adjusted Diluted EPS |
|||||||||||||||||||||
|
|
Year Ended
|
|
Year Ended
|
|||||||||||||||||
(in millions, except per share amounts) |
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to Diluted EPS(2) |
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to Diluted EPS(2) |
|||||||||
Net income (GAAP) |
|
|
|
$ |
421.7 |
|
|
$ |
7.91 |
|
|
|
|
$ |
320.1 |
|
|
$ |
5.80 |
|
|
Less: income (loss) from discontinued operations (GAAP) |
|
|
|
|
34.7 |
|
|
|
0.65 |
|
|
|
|
|
(5.6 |
) |
|
|
(0.10 |
) |
|
Income from continuing operations (GAAP) |
|
|
|
|
387.0 |
|
|
|
7.26 |
|
|
|
|
|
325.7 |
|
|
|
5.90 |
|
|
Exit and disposal, and facility rationalization costs |
|
17.1 |
|
|
12.9 |
|
|
|
0.24 |
|
|
21.1 |
|
|
|
16.1 |
|
|
|
0.29 |
|
Inventory step-up amortization and acquisition costs |
|
26.4 |
|
|
21.6 |
|
|
|
0.41 |
|
|
4.4 |
|
|
|
3.4 |
|
|
|
0.06 |
|
Impairment charges |
|
5.0 |
|
|
3.9 |
|
|
|
0.07 |
|
|
6.0 |
|
|
|
4.6 |
|
|
|
0.08 |
|
Losses (gains) from acquisitions and disposals(3) |
|
4.7 |
|
|
3.8 |
|
|
|
0.07 |
|
|
4.0 |
|
|
|
0.3 |
|
|
|
0.01 |
|
Losses (gains) from insurance |
|
0.4 |
|
|
0.3 |
|
|
|
0.01 |
|
|
(0.7 |
) |
|
|
(0.6 |
) |
|
|
(0.01 |
) |
Losses (gains) from litigation |
|
0.4 |
|
|
0.3 |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Losses on extinguishment of debt |
|
— |
|
|
— |
|
|
|
— |
|
|
8.8 |
|
|
|
6.6 |
|
|
|
0.12 |
|
Acquisition-related amortization(4) |
|
126.9 |
|
|
95.9 |
|
|
|
1.80 |
|
|
118.4 |
|
|
|
90.0 |
|
|
|
1.63 |
|
Discrete tax items(5) |
|
— |
|
|
(22.6 |
) |
|
|
(0.42 |
) |
|
— |
|
|
|
(16.3 |
) |
|
|
(0.30 |
) |
Total adjustments |
|
|
|
|
116.1 |
|
|
|
2.18 |
|
|
|
|
|
104.1 |
|
|
|
1.88 |
|
|
Adjusted net income |
|
|
|
$ |
503.1 |
|
|
$ |
9.44 |
|
|
|
|
$ |
429.8 |
|
|
$ |
7.78 |
|
(1) |
|
The impact to net income reflects the tax effect of noted items, which is based on the statutory rate in the jurisdiction in which the expense or income is deductible or taxable. |
(2) |
|
The per share impact of adjustments to each period is based on diluted shares outstanding using the two-class method. |
(3) |
|
After-tax impact includes discrete items related to indemnification asset write-offs, which had a zero impact to net income and diluted EPS |
(4) |
|
Acquisition-related amortization includes the amortization of customer relationships, technology, trade names and other intangible assets recorded in purchase accounting in connection with a business combination. These intangible assets contribute to revenue generation and the amortization of these assets will recur until such intangible assets are fully amortized. |
(5) |
|
Discrete tax items include current period tax expense or benefit related to prior year items, the tax impact of foreign currency gains and losses, or changes in tax laws or rates. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220210005844/en/
Vice President of Investor Relations
(480) 781-5135
jgiannakouros@carlisle.com
Source:
FAQ
What were Carlisle Companies' fourth quarter 2021 results?
How did supply chain challenges affect Carlisle Companies in 2021?
What is the outlook for Carlisle Companies in 2022?