Carlisle Companies Reports Record Third Quarter Results
Carlisle Companies reported record revenues for Q3 2022, reaching $1.8 billion, up 36.4% year-over-year. GAAP diluted EPS surged to $4.84, marking an 128.3% increase from last year. Key drivers included strong U.S. non-residential construction demand and interest in sustainable solutions. Share repurchases amounted to $26 million, with a total of $201 million for the year. The annual dividend rose 39% to $3.00, the 46th consecutive increase.
Despite challenges from inflation and rising interest rates, the outlook remains positive, with expected revenue growth of 35-40% for the full year.
- Record Q3 2022 revenue of $1.8 billion, up 36.4% year-over-year.
- GAAP diluted EPS increased by 128.3% to $4.84.
- Annual dividend raised by 39% to $3.00, continuing 46 years of increases.
- Strong operating cash flow from continuing operations grew by $315.8 million year-over-year.
- Challenges in the architectural metals business and European operations due to geopolitical factors and inflation.
- Pressure on residential markets from interest rate hikes and inflation.
-
Generated record year-over-year third quarter revenues of
, up$1.8 billion 36.4% (28.3% organic) -
Delivered record GAAP Diluted EPS of
and Adjusted Diluted EPS of$4.84 , an increase of$5.66 89.3% from prior year -
Underlying trends in
U.S. non-residential construction markets remained strong -
Significant interest and activity in
Carlisle's sustainable building solutions driven by rising energy costs, sustainability trends and projected investment from the Inflation Reduction Act -
Repurchased 105 thousand shares for
in the quarter, totaling$26 million YTD$201 million -
Increased annual dividend
39% to , our 46th consecutive year of increases$3.00
Comments from
"In the third quarter, the
As we move into the fourth quarter, these results continue to demonstrate
Highlighting some of the significant drivers and accomplishments in the third quarter:
-
U.S. non-residential construction demand remains strong, and we are optimistic that solid underlying trends will overcome recent and well-understood macroeconomic pressures; - Pricing at all of our businesses continues to be positive;
- Across our businesses, improvements in supply chain and greater availability of materials are leading us toward a more normalized operating environment;
-
Residential markets are facing increased pressure due to interest rate hikes, significant inflation, and, at the consumer level, a reduction in building products expenditures. While impactful in the short term, we believe that longer term, fundamentals in residential markets remain attractive given the undersupply of homes in the
U.S. and growing demand for energy-efficient building solutions, particularly given recent supporting legislation and rising energy costs; -
Aerospace markets continue their recovery, driving record backlogs and increased profitability in our CIT business on the back of restructuring actions taken over the past few years. We are very optimistic about the prospects for continued recovery in the aerospace markets, supported by a well-known shortage of aircraft which has caused
U.S. airlines to cut back on flights as they struggle to cope with the rebound in passenger demand; -
We also continued our disciplined approach to capital allocation in the third quarter by:
-
Repurchasing 105 thousand shares for
, adding to our cumulative share repurchases since 2017 of$26.1 million ;$2 billion -
Paying
of dividends in the quarter, and raising our annual dividend$38.9 million 39% to , which continues our 46-year trend of annual dividend increases; and$3.00 -
Investing
into our businesses in the form of capital expenditures to drive innovation and the Carlisle Experience as exemplified by the third quarter launch of our industry-first 16' TPO line in$47.8 million Carlisle, PA.
-
Repurchasing 105 thousand shares for
In closing, I want to again express my gratitude for the hard work and perseverance of our employees. Their resilience and experience have helped us deliver record results throughout 2022 and will continue to provide
Third Quarter 2022
Revenue for the third quarter of
Operating income for the third quarter of
Diluted earnings per share (EPS) for the third quarter of
Third Quarter 2022 Segment Highlights
-
Revenues of
, up$1.1 billion 39.1% (+40.1% organic) year-over-year, were driven by the strength ofU.S. commercial roofing demand and price realization, partially offset by what we consider near-term softness in our Architectural Metals business, challenges in our European business due to war and the related energy crisis, and unfavorable impact from changes in foreign exchange rates. -
Operating income was
, up$341.7 million 88.7% year-over-year. Adjusted EBITDA was , up$354.1 million 82.4% year-over-year, reflecting an adjusted EBITDA margin of32.5% , which was positively impacted by higher volumes, positive pricing, and savings from the Carlisle Operating System (COS), and partially offset by unfavorable product mix and raw material, freight and wage inflation. -
We now expect to deliver full year revenue growth in the 35
-40% range.
Carlisle Weatherproofing Technologies (CWT)
-
Revenues of
, up$406.7 million 44.3% (+2.2% organic) year-over-year, were driven by the Henry acquisition and positive pricing. -
Operating income was
, up$9.6 million 60.0% year-over-year. Adjusted EBITDA was , up$59.1 million 27.4% year-over-year reflecting an adjusted EBITDA margin of14.5% , which was positively impacted by contribution from Henry, positive pricing, and savings from COS, and partially offset by lower volumes in residential-related businesses, and raw material, freight and wage inflation. -
We continue to expect full year 2022 sales to increase approximately
60% year-over-year.
-
Revenues of
, up$223.7 million 25.2% (+25.5% organic) year-over-year, were driven by continued strengthening of aerospace and medical end markets. -
Operating income was
, up from a loss of$12.9 million in 2021. Adjusted EBITDA was$0.5 million , up$33.3 million 43.5% year-over-year reflecting an adjusted EBITDA margin of14.9% , which was positively impacted by higher volumes, positive pricing, and COS savings, partially offset by wage inflation and unfavorable mix. -
We now expect full year 2022 sales to exceed
20% year-over-year.
-
Revenues of
, up$73.4 million 3.2% (+10.1% organic) year-over-year, reflected higher volumes and positive pricing, partially offset by unfavorable impact from changes in foreign exchange rates. -
Operating income was
, up$11.7 million 149% year-over-year. Adjusted EBITDA was , up$15.8 million 45.0% year-over-year reflecting an adjusted EBITDA margin of21.5% , which was positively impacted by price realization and savings from COS, and partially offset by raw material and wage inflation, and unfavorable impact of foreign exchange. - We now expect full year 2022 sales to increase mid-single digits including foreign exchange headwinds.
Cash Flow
Operating cash flow from continuing operations for the nine months ended
During the quarter ended
Conference Call and Webcast
Domestic toll free: 844-200-6205
International: +1 929-526-1599
Conference ID: 776488
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 COVID-19 pandemic. Forward-looking statements generally use words such as “expect,” “foresee,” “anticipate,” “believe,” “project,” “should,” “estimate,” “will,” “plans,” “intends,” “forecast,” and similar expressions, and reflect our expectations concerning the future. Such statements are made based on known events and circumstances at the time of publication and, as such, are subject in the future to unforeseen risks and uncertainties. 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 that 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 identification of strategic acquisition targets and our successful completion of any transaction and integration of our strategic acquisitions; our 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 and the other factors discussed in the reports we file with or furnish to the
Non-GAAP Disclosure
About
Unaudited Consolidated Statements of Income |
||||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
(in millions, except per share amounts) |
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Revenues |
|
$ |
1,794.1 |
|
|
$ |
1,315.6 |
|
|
$ |
5,137.3 |
|
|
$ |
3,434.3 |
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of goods sold |
|
|
1,201.8 |
|
|
|
944.0 |
|
|
|
3,422.1 |
|
|
|
2,510.1 |
|
Selling and administrative expenses |
|
|
209.0 |
|
|
|
192.6 |
|
|
|
622.6 |
|
|
|
504.7 |
|
Research and development expenses |
|
|
13.1 |
|
|
|
12.8 |
|
|
|
38.0 |
|
|
|
37.0 |
|
Other operating expense (income), net |
|
|
22.0 |
|
|
|
(0.3 |
) |
|
|
18.5 |
|
|
|
(2.5 |
) |
Operating income |
|
|
348.2 |
|
|
|
166.5 |
|
|
|
1,036.1 |
|
|
|
385.0 |
|
Interest expense, net |
|
|
22.6 |
|
|
|
19.8 |
|
|
|
67.6 |
|
|
|
58.2 |
|
Interest income |
|
|
(3.0 |
) |
|
|
(0.2 |
) |
|
|
(3.8 |
) |
|
|
(1.1 |
) |
Other non-operating expense, net |
|
|
1.2 |
|
|
|
0.9 |
|
|
|
3.8 |
|
|
|
5.6 |
|
Income from continuing operations before income taxes |
|
|
327.4 |
|
|
|
146.0 |
|
|
|
968.5 |
|
|
|
322.3 |
|
Provision for income taxes |
|
|
72.2 |
|
|
|
33.0 |
|
|
|
223.1 |
|
|
|
66.1 |
|
Income from continuing operations |
|
|
255.2 |
|
|
|
113.0 |
|
|
|
745.4 |
|
|
|
256.2 |
|
|
|
|
|
|
|
|
|
|
||||||||
Discontinued operations: |
|
|
|
|
|
|
|
|
||||||||
(Loss) income before income taxes |
|
|
(0.2 |
) |
|
|
2.2 |
|
|
|
3.9 |
|
|
|
13.0 |
|
Provision for (benefit from) income taxes |
|
|
0.3 |
|
|
|
(26.9 |
) |
|
|
(0.5 |
) |
|
|
(24.4 |
) |
(Loss) income from discontinued operations |
|
|
(0.5 |
) |
|
|
29.1 |
|
|
|
4.4 |
|
|
|
37.4 |
|
Net income |
|
$ |
254.7 |
|
|
$ |
142.1 |
|
|
$ |
749.8 |
|
|
$ |
293.6 |
|
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per share attributable to common shares: |
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations |
|
$ |
4.91 |
|
|
$ |
2.15 |
|
|
$ |
14.32 |
|
|
$ |
4.86 |
|
(Loss) income from discontinued operations |
|
|
(0.01 |
) |
|
|
0.55 |
|
|
|
0.08 |
|
|
|
0.71 |
|
Basic earnings per share |
|
$ |
4.90 |
|
|
$ |
2.70 |
|
|
$ |
14.40 |
|
|
$ |
5.57 |
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per share attributable to common shares: |
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations |
|
$ |
4.84 |
|
|
$ |
2.12 |
|
|
$ |
14.12 |
|
|
$ |
4.80 |
|
(Loss) income from discontinued operations |
|
|
(0.01 |
) |
|
|
0.55 |
|
|
|
0.08 |
|
|
|
0.70 |
|
Diluted earnings per share |
|
$ |
4.83 |
|
|
$ |
2.67 |
|
|
$ |
14.20 |
|
|
$ |
5.50 |
|
|
|
|
|
|
|
|
|
|
||||||||
Average shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
51.9 |
|
|
|
52.3 |
|
|
|
51.9 |
|
|
|
52.6 |
|
Diluted |
|
|
52.6 |
|
|
|
53.0 |
|
|
|
52.6 |
|
|
|
53.2 |
|
|
|
|
|
|
|
|
|
|
||||||||
Dividends declared and paid per share |
|
$ |
0.75 |
|
|
$ |
0.54 |
|
|
$ |
1.83 |
|
|
$ |
1.59 |
|
Unaudited Condensed Consolidated Statements of Cash Flows |
||||||||
|
|
Nine Months Ended
|
||||||
(in millions) |
|
|
2022 |
|
|
|
2021 |
|
Net cash provided by operating activities |
|
$ |
588.6 |
|
|
$ |
283.9 |
|
|
|
|
|
|
||||
Investing activities: |
|
|
|
|
||||
Proceeds from sale of discontinued operation, net of cash disposed |
|
|
132.0 |
|
|
|
247.7 |
|
Capital expenditures |
|
|
(130.5 |
) |
|
|
(88.9 |
) |
Acquisitions, net of cash acquired |
|
|
(24.7 |
) |
|
|
(1,573.9 |
) |
Investment in securities |
|
|
10.3 |
|
|
|
(10.2 |
) |
Other investing activities, net |
|
|
2.2 |
|
|
|
2.1 |
|
Net used in investing activities |
|
|
(10.7 |
) |
|
|
(1,423.2 |
) |
|
|
|
|
|
||||
Financing activities: |
|
|
|
|
||||
Proceeds from notes |
|
|
— |
|
|
|
842.6 |
|
Borrowings from revolving credit facility |
|
|
— |
|
|
|
650.0 |
|
Repayments of revolving credit facility |
|
|
— |
|
|
|
(650.0 |
) |
Financing costs |
|
|
— |
|
|
|
(1.7 |
) |
Repurchases of common stock |
|
|
(201.1 |
) |
|
|
(290.6 |
) |
Dividends paid |
|
|
(95.6 |
) |
|
|
(84.2 |
) |
Proceeds from exercise of stock options |
|
|
39.3 |
|
|
|
77.4 |
|
Withholding tax paid related to stock-based compensation |
|
|
(13.3 |
) |
|
|
(8.4 |
) |
Other financing activities, net |
|
|
(2.5 |
) |
|
|
(1.2 |
) |
Net cash (used in) provided by financing activities |
|
|
(273.2 |
) |
|
|
533.9 |
|
|
|
|
|
|
||||
Effect of foreign currency exchange rate changes on cash and cash equivalents |
|
|
(3.7 |
) |
|
|
(1.2 |
) |
|
|
|
|
|
||||
Change in cash and cash equivalents |
|
|
301.0 |
|
|
|
(606.6 |
) |
Less: change in cash and cash equivalents of discontinued operations |
|
|
— |
|
|
|
(5.1 |
) |
Cash and cash equivalents at beginning of period |
|
|
324.4 |
|
|
|
897.1 |
|
Cash and cash equivalents at end of period |
|
$ |
625.4 |
|
|
$ |
295.6 |
|
Unaudited Selected Consolidated Balance Sheet Data |
||||||
(in millions) |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
625.4 |
|
$ |
324.4 |
Long-term debt, including current portion |
|
|
2,931.7 |
|
|
2,927.4 |
Total stockholders' equity |
|
|
3,041.7 |
|
|
2,629.5 |
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 |
|
CWT |
|
CIT |
|
CFT |
||||||||||||||||||||
2021 Revenue (GAAP) |
|
$ |
1,315.6 |
|
|
|
$ |
783.9 |
|
|
|
$ |
281.9 |
|
|
|
$ |
178.7 |
|
|
|
$ |
71.1 |
|
|
|||||
Organic (volume/price) |
|
|
372.8 |
|
28.3 |
% |
|
|
314.0 |
|
40.1 |
% |
|
|
6.1 |
|
2.2 |
% |
|
|
45.5 |
|
25.5 |
% |
|
|
7.2 |
|
10.1 |
% |
Acquisitions |
|
|
120.4 |
|
9.2 |
% |
|
|
— |
|
— |
% |
|
|
120.4 |
|
42.7 |
% |
|
|
— |
|
— |
% |
|
|
— |
|
— |
% |
FX impact |
|
|
(14.7 |
) |
(1.1 |
)% |
|
|
(7.6 |
) |
(1.0 |
)% |
|
|
(1.7 |
) |
(0.6 |
)% |
|
|
(0.5 |
) |
(0.3 |
)% |
|
|
(4.9 |
) |
(6.9 |
)% |
Total change |
|
|
478.5 |
|
36.4 |
% |
|
|
306.4 |
|
39.1 |
% |
|
|
124.8 |
|
44.3 |
% |
|
|
45.0 |
|
25.2 |
% |
|
|
2.3 |
|
3.2 |
% |
2022 Revenue (GAAP) |
|
$ |
1,794.1 |
|
|
|
$ |
1,090.3 |
|
|
|
$ |
406.7 |
|
|
|
$ |
223.7 |
|
|
|
$ |
73.4 |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Nine Months Ended |
||||||||||||||||||||||||||||
(in millions) |
|
CSL |
|
CCM |
|
CWT |
|
CIT |
|
CFT |
||||||||||||||||||||
2021 Revenue (GAAP) |
|
$ |
3,434.3 |
|
|
|
$ |
2,063.1 |
|
|
|
$ |
659.3 |
|
|
|
$ |
503.4 |
|
|
|
$ |
208.5 |
|
|
|||||
Organic (volume/price) |
|
|
1,291.5 |
|
37.6 |
% |
|
|
1,038.4 |
|
50.3 |
% |
|
|
116.9 |
|
17.7 |
% |
|
|
118.6 |
|
23.5 |
% |
|
|
17.6 |
|
8.4 |
% |
Acquisitions |
|
|
441.4 |
|
12.9 |
% |
|
|
— |
|
— |
% |
|
|
441.4 |
|
66.9 |
% |
|
|
— |
|
— |
% |
|
|
— |
|
— |
% |
FX impact |
|
|
(29.9 |
) |
(0.9 |
)% |
|
|
(16.7 |
) |
(0.8 |
)% |
|
|
(2.9 |
) |
(0.4 |
)% |
|
|
(0.7 |
) |
(0.1 |
)% |
|
|
(9.6 |
) |
(4.6 |
)% |
Total change |
|
|
1,703.0 |
|
49.6 |
% |
|
|
1,021.7 |
|
49.5 |
% |
|
|
555.4 |
|
84.2 |
% |
|
|
117.9 |
|
23.4 |
% |
|
|
8.0 |
|
3.8 |
% |
2022 Revenue (GAAP) |
|
$ |
5,137.3 |
|
|
|
$ |
3,084.8 |
|
|
|
$ |
1,214.7 |
|
|
|
$ |
621.3 |
|
|
|
$ |
216.5 |
|
|
|||||
Unaudited Non-GAAP Financial Measures - Free Cash Flow
Free cash flow is intended to provide investors and others with information about
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
(in millions) |
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Operating cash flow (GAAP) |
|
$ |
365.1 |
|
|
$ |
112.4 |
|
|
$ |
588.6 |
|
|
$ |
283.9 |
|
Less: operating cash flow from discontinued operations |
|
|
(0.5 |
) |
|
|
(2.3 |
) |
|
|
(2.6 |
) |
|
|
8.5 |
|
Operating cash flow from continuing operations |
|
$ |
365.6 |
|
|
$ |
114.7 |
|
|
$ |
591.2 |
|
|
$ |
275.4 |
|
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures (GAAP) |
|
$ |
(47.8 |
) |
|
$ |
(33.8 |
) |
|
$ |
(130.5 |
) |
|
$ |
(88.9 |
) |
Less: capital expenditures from discontinued operations |
|
|
— |
|
|
|
(1.1 |
) |
|
|
— |
|
|
|
(6.7 |
) |
Capital expenditures from continuing operations |
|
$ |
(47.8 |
) |
|
$ |
(32.7 |
) |
|
$ |
(130.5 |
) |
|
$ |
(82.2 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Operating cash flow from continuing operations |
|
$ |
365.6 |
|
|
$ |
114.7 |
|
|
$ |
591.2 |
|
|
$ |
275.4 |
|
Capital expenditures from continuing operations |
|
|
(47.8 |
) |
|
|
(32.7 |
) |
|
|
(130.5 |
) |
|
|
(82.2 |
) |
Free cash flow from continuing operations |
|
$ |
317.8 |
|
|
$ |
82.0 |
|
|
$ |
460.7 |
|
|
$ |
193.2 |
|
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 interest, taxes, depreciation and amortization ("EBITDA") and adjusted EBITDA margin are intended to provide investors and others with information about the Company'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 businesses 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.
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
(in millions, except per share amounts) |
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Net income (GAAP) |
|
$ |
254.7 |
|
|
$ |
142.1 |
|
|
$ |
749.8 |
|
|
$ |
293.6 |
|
Less: (loss) income from discontinued operations (GAAP) |
|
|
(0.5 |
) |
|
|
29.1 |
|
|
|
4.4 |
|
|
|
37.4 |
|
Income from continuing operations (GAAP) |
|
|
255.2 |
|
|
|
113.0 |
|
|
|
745.4 |
|
|
|
256.2 |
|
Provision for income taxes |
|
|
72.2 |
|
|
|
33.0 |
|
|
|
223.1 |
|
|
|
66.1 |
|
Interest expense, net |
|
|
22.6 |
|
|
|
19.8 |
|
|
|
67.6 |
|
|
|
58.2 |
|
Interest income |
|
|
(3.0 |
) |
|
|
(0.2 |
) |
|
|
(3.8 |
) |
|
|
(1.1 |
) |
EBIT |
|
|
347.0 |
|
|
|
165.6 |
|
|
|
1,032.3 |
|
|
|
379.4 |
|
Exit and disposal, and facility rationalization costs |
|
|
1.4 |
|
|
|
3.4 |
|
|
|
4.2 |
|
|
|
14.0 |
|
Inventory step-up amortization and transaction costs |
|
|
2.4 |
|
|
|
22.2 |
|
|
|
3.2 |
|
|
|
24.4 |
|
Impairment charges |
|
|
25.1 |
|
|
|
1.8 |
|
|
|
25.3 |
|
|
|
1.8 |
|
Losses from acquisitions and disposals |
|
|
0.3 |
|
|
|
— |
|
|
|
0.7 |
|
|
|
3.5 |
|
(Gains) losses from insurance |
|
|
(1.4 |
) |
|
|
(0.3 |
) |
|
|
(1.1 |
) |
|
|
0.2 |
|
Losses from litigation |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.1 |
|
Total non-comparable items |
|
|
27.8 |
|
|
|
27.1 |
|
|
|
32.3 |
|
|
|
44.0 |
|
Adjusted EBIT |
|
|
374.8 |
|
|
|
192.7 |
|
|
|
1,064.6 |
|
|
|
423.4 |
|
Depreciation |
|
|
24.7 |
|
|
|
21.6 |
|
|
|
72.7 |
|
|
|
62.2 |
|
Amortization |
|
|
38.3 |
|
|
|
36.0 |
|
|
|
117.5 |
|
|
|
94.2 |
|
Adjusted EBITDA |
|
$ |
437.8 |
|
|
$ |
250.3 |
|
|
$ |
1,254.8 |
|
|
$ |
579.8 |
|
Divided by: |
|
|
|
|
|
|
|
|
||||||||
Total revenues |
|
$ |
1,794.1 |
|
|
$ |
1,315.6 |
|
|
$ |
5,137.3 |
|
|
$ |
3,434.3 |
|
Adjusted EBITDA margin |
|
|
24.4 |
% |
|
|
19.0 |
% |
|
|
24.4 |
% |
|
|
16.9 |
% |
Unaudited Non-GAAP Financial Measures - EBIT, Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA Margin |
||||||||||||||||||||
|
|
Three Months Ended |
||||||||||||||||||
(in millions) |
|
CCM |
|
CWT |
|
CIT |
|
CFT |
|
Corporate and
|
||||||||||
Operating income (loss) (GAAP) |
|
$ |
341.7 |
|
|
$ |
9.6 |
|
|
$ |
12.9 |
|
|
$ |
11.7 |
|
|
$ |
(27.7 |
) |
Non-operating expense (income)(1) |
|
|
1.2 |
|
|
|
0.2 |
|
|
|
(0.8 |
) |
|
|
(0.4 |
) |
|
|
1.0 |
|
EBIT |
|
|
340.5 |
|
|
|
9.4 |
|
|
|
13.7 |
|
|
|
12.1 |
|
|
|
(28.7 |
) |
Exit and disposal, and facility rationalization costs |
|
|
— |
|
|
|
— |
|
|
|
1.4 |
|
|
|
— |
|
|
|
— |
|
Inventory step-up amortization and transaction costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.1 |
|
|
|
2.3 |
|
Impairment charges |
|
|
— |
|
|
|
24.8 |
|
|
|
— |
|
|
|
— |
|
|
|
0.3 |
|
Losses (gains) from acquisitions and disposals |
|
|
— |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
— |
|
|
|
— |
|
Gains from insurance |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1.4 |
) |
|
|
— |
|
Total non-comparable items |
|
|
— |
|
|
|
25.0 |
|
|
|
1.5 |
|
|
|
(1.3 |
) |
|
|
2.6 |
|
Adjusted EBIT |
|
|
340.5 |
|
|
|
34.4 |
|
|
|
15.2 |
|
|
|
10.8 |
|
|
|
(26.1 |
) |
Depreciation |
|
|
9.8 |
|
|
|
6.4 |
|
|
|
6.1 |
|
|
|
1.4 |
|
|
|
1.0 |
|
Amortization |
|
|
3.8 |
|
|
|
18.3 |
|
|
|
12.0 |
|
|
|
3.6 |
|
|
|
0.6 |
|
Adjusted EBITDA |
|
$ |
354.1 |
|
|
$ |
59.1 |
|
|
$ |
33.3 |
|
|
$ |
15.8 |
|
|
$ |
(24.5 |
) |
Divided by: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenues |
|
$ |
1,090.3 |
|
|
$ |
406.7 |
|
|
$ |
223.7 |
|
|
$ |
73.4 |
|
|
$ |
— |
|
Adjusted EBITDA margin |
|
|
32.5 |
% |
|
|
14.5 |
% |
|
|
14.9 |
% |
|
|
21.5 |
% |
|
|
NM |
|
(1) | Includes other non-operating expense (income), which may be presented in separate line items on the Condensed Consolidated Statements of Income. |
|
|
Three Months Ended |
||||||||||||||||||
(in millions) |
|
CCM |
|
CWT |
|
CIT |
|
CFT |
|
Corporate and
|
||||||||||
Operating income (loss) (GAAP) |
|
$ |
181.1 |
|
|
$ |
6.0 |
|
|
$ |
(0.5 |
) |
|
$ |
4.7 |
|
|
$ |
(24.8 |
) |
Non-operating expense (income)(1) |
|
|
0.3 |
|
|
|
0.1 |
|
|
|
(0.1 |
) |
|
|
(0.2 |
) |
|
|
0.8 |
|
EBIT |
|
|
180.8 |
|
|
|
5.9 |
|
|
|
(0.4 |
) |
|
|
4.9 |
|
|
|
(25.6 |
) |
Exit and disposal, and facility rationalization costs |
|
|
0.1 |
|
|
|
— |
|
|
|
2.8 |
|
|
|
0.5 |
|
|
|
— |
|
Inventory step-up amortization and transaction costs |
|
|
— |
|
|
|
22.3 |
|
|
|
— |
|
|
|
— |
|
|
|
(0.1 |
) |
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
1.8 |
|
|
|
— |
|
|
|
— |
|
(Gains) losses from acquisitions and disposals |
|
|
(0.1 |
) |
|
|
0.1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Gains from insurance |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.3 |
) |
|
|
— |
|
Losses (gains) from litigation |
|
|
— |
|
|
|
— |
|
|
|
0.1 |
|
|
|
— |
|
|
|
(0.1 |
) |
Total non-comparable items |
|
|
— |
|
|
|
22.4 |
|
|
|
4.7 |
|
|
|
0.2 |
|
|
|
(0.2 |
) |
Adjusted EBIT |
|
|
180.8 |
|
|
|
28.3 |
|
|
|
4.3 |
|
|
|
5.1 |
|
|
|
(25.8 |
) |
Depreciation |
|
|
9.1 |
|
|
|
3.8 |
|
|
|
6.3 |
|
|
|
1.4 |
|
|
|
1.0 |
|
Amortization |
|
|
4.2 |
|
|
|
14.3 |
|
|
|
12.6 |
|
|
|
4.4 |
|
|
|
0.5 |
|
Adjusted EBITDA |
|
$ |
194.1 |
|
|
$ |
46.4 |
|
|
$ |
23.2 |
|
|
$ |
10.9 |
|
|
$ |
(24.3 |
) |
Divided by: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenues |
|
$ |
783.9 |
|
|
$ |
281.9 |
|
|
$ |
178.7 |
|
|
$ |
71.1 |
|
|
$ |
— |
|
Adjusted EBITDA margin |
|
|
24.8 |
% |
|
|
16.5 |
% |
|
|
13.0 |
% |
|
|
15.3 |
% |
|
|
NM |
|
(1) | Includes other non-operating expense (income), 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 |
||||||||||||||||||||
|
|
Nine Months Ended |
||||||||||||||||||
(in millions) |
|
CCM |
|
CWT |
|
CIT |
|
CFT |
|
Corporate and
|
||||||||||
Operating income (loss) (GAAP) |
|
$ |
961.7 |
|
|
$ |
106.1 |
|
|
$ |
18.3 |
|
|
$ |
23.5 |
|
|
$ |
(73.5 |
) |
Non-operating expense (income)(1) |
|
|
2.1 |
|
|
|
0.4 |
|
|
|
(1.6 |
) |
|
|
(0.3 |
) |
|
|
3.2 |
|
EBIT |
|
|
959.6 |
|
|
|
105.7 |
|
|
|
19.9 |
|
|
|
23.8 |
|
|
|
(76.7 |
) |
Exit and disposal, and facility rationalization costs |
|
|
— |
|
|
|
0.1 |
|
|
|
4.1 |
|
|
|
— |
|
|
|
— |
|
Inventory step-up amortization and transaction costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.1 |
|
|
|
3.1 |
|
Impairment charges |
|
|
— |
|
|
|
25.0 |
|
|
|
— |
|
|
|
— |
|
|
|
0.3 |
|
(Gains) losses from acquisitions and disposals |
|
|
(0.1 |
) |
|
|
0.2 |
|
|
|
0.5 |
|
|
|
0.1 |
|
|
|
— |
|
Losses (gains) from insurance |
|
|
— |
|
|
|
0.3 |
|
|
|
— |
|
|
|
(1.4 |
) |
|
|
— |
|
(Gains) losses from litigation |
|
|
— |
|
|
|
— |
|
|
|
(0.1 |
) |
|
|
— |
|
|
|
0.1 |
|
Total non-comparable items |
|
|
(0.1 |
) |
|
|
25.6 |
|
|
|
4.5 |
|
|
|
(1.2 |
) |
|
|
3.5 |
|
Adjusted EBIT |
|
|
959.5 |
|
|
|
131.3 |
|
|
|
24.4 |
|
|
|
22.6 |
|
|
|
(73.2 |
) |
Depreciation |
|
|
28.3 |
|
|
|
19.1 |
|
|
|
18.3 |
|
|
|
4.3 |
|
|
|
2.7 |
|
Amortization |
|
|
12.9 |
|
|
|
55.3 |
|
|
|
36.0 |
|
|
|
11.6 |
|
|
|
1.7 |
|
Adjusted EBITDA |
|
$ |
1,000.7 |
|
|
$ |
205.7 |
|
|
$ |
78.7 |
|
|
$ |
38.5 |
|
|
$ |
(68.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenues |
|
$ |
3,084.8 |
|
|
$ |
1,214.7 |
|
|
$ |
621.3 |
|
|
$ |
216.5 |
|
|
$ |
— |
|
Adjusted EBITDA margin |
|
|
32.4 |
% |
|
|
16.9 |
% |
|
|
12.7 |
% |
|
|
17.8 |
% |
|
|
NM |
|
(1) | Includes other non-operating (income) expense, which may be presented in separate line items on the Condensed Consolidated Statements of Income. |
|
|
Nine Months Ended |
||||||||||||||||||
(in millions) |
|
CCM |
|
CWT |
|
CIT |
|
CFT |
|
Corporate and
|
||||||||||
Operating income (loss) (GAAP) |
|
$ |
446.8 |
|
|
$ |
39.0 |
|
|
$ |
(24.1 |
) |
|
$ |
15.6 |
|
|
$ |
(92.3 |
) |
Non-operating expense(1) |
|
|
2.6 |
|
|
|
0.1 |
|
|
|
(0.1 |
) |
|
|
1.3 |
|
|
|
1.7 |
|
EBIT |
|
|
444.2 |
|
|
|
38.9 |
|
|
|
(24.0 |
) |
|
|
14.3 |
|
|
|
(94.0 |
) |
Exit and disposal, and facility rationalization costs |
|
|
0.1 |
|
|
|
— |
|
|
|
13.0 |
|
|
|
0.9 |
|
|
|
— |
|
Inventory step-up amortization and transaction costs |
|
|
— |
|
|
|
22.3 |
|
|
|
— |
|
|
|
0.1 |
|
|
|
2.0 |
|
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
1.8 |
|
|
|
— |
|
|
|
— |
|
Losses from acquisitions and disposals |
|
|
2.1 |
|
|
|
0.1 |
|
|
|
0.3 |
|
|
|
0.2 |
|
|
|
0.8 |
|
Losses (gains) from insurance |
|
|
0.3 |
|
|
|
0.2 |
|
|
|
— |
|
|
|
(0.3 |
) |
|
|
— |
|
Losses from litigation |
|
|
— |
|
|
|
— |
|
|
|
0.1 |
|
|
|
— |
|
|
|
— |
|
Total non-comparable items |
|
|
2.5 |
|
|
|
22.6 |
|
|
|
15.2 |
|
|
|
0.9 |
|
|
|
2.8 |
|
Adjusted EBIT |
|
|
446.7 |
|
|
|
61.5 |
|
|
|
(8.8 |
) |
|
|
15.2 |
|
|
|
(91.2 |
) |
Depreciation |
|
|
27.4 |
|
|
|
9.4 |
|
|
|
18.6 |
|
|
|
4.0 |
|
|
|
2.8 |
|
Amortization |
|
|
12.2 |
|
|
|
29.3 |
|
|
|
37.9 |
|
|
|
13.3 |
|
|
|
1.5 |
|
Adjusted EBITDA |
|
$ |
486.3 |
|
|
$ |
100.2 |
|
|
$ |
47.7 |
|
|
$ |
32.5 |
|
|
$ |
(86.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenues |
|
$ |
2,063.1 |
|
|
$ |
659.3 |
|
|
$ |
503.4 |
|
|
$ |
208.5 |
|
|
$ |
— |
|
Adjusted EBITDA margin |
|
|
23.6 |
% |
|
|
15.2 |
% |
|
|
9.5 |
% |
|
|
15.6 |
% |
|
|
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
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||||||||
(in millions, except per share amounts) |
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to
|
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to
|
||||||||||
Net income (GAAP) |
|
|
|
$ |
254.7 |
|
|
$ |
4.83 |
|
|
|
|
$ |
142.1 |
|
|
$ |
2.67 |
|
||
Less: (loss) income from discontinued operations (GAAP) |
|
|
|
|
(0.5 |
) |
|
|
(0.01 |
) |
|
|
|
|
29.1 |
|
|
|
0.55 |
|
||
Income from continuing operations (GAAP) |
|
|
|
|
255.2 |
|
|
|
4.84 |
|
|
|
|
|
113.0 |
|
|
|
2.12 |
|
||
Exit and disposal, and facility rationalization costs |
|
1.4 |
|
|
|
1.1 |
|
|
|
0.02 |
|
|
3.4 |
|
|
|
2.5 |
|
|
|
0.05 |
|
Inventory step-up amortization and transaction costs |
|
2.4 |
|
|
|
1.8 |
|
|
|
0.03 |
|
|
22.2 |
|
|
|
18.3 |
|
|
|
0.34 |
|
Impairment charges |
|
25.1 |
|
|
|
19.0 |
|
|
|
0.36 |
|
|
1.8 |
|
|
|
1.5 |
|
|
|
0.03 |
|
Losses from acquisitions and disposals |
|
0.3 |
|
|
|
0.2 |
|
|
|
0.01 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Gains from insurance |
|
(1.4 |
) |
|
|
(1.0 |
) |
|
|
(0.02 |
) |
|
(0.3 |
) |
|
|
(0.2 |
) |
|
|
— |
|
Acquisition-related amortization(3) |
|
36.8 |
|
|
|
28.4 |
|
|
|
0.53 |
|
|
34.7 |
|
|
|
26.3 |
|
|
|
0.49 |
|
Discrete tax items(4) |
|
— |
|
|
|
(5.7 |
) |
|
|
(0.11 |
) |
|
— |
|
|
|
(2.3 |
) |
|
|
(0.04 |
) |
Total adjustments |
|
|
|
|
43.8 |
|
|
|
0.82 |
|
|
|
|
|
46.1 |
|
|
|
0.87 |
|
||
Adjusted net income |
|
|
|
$ |
299.0 |
|
|
$ |
5.66 |
|
|
|
|
$ |
159.1 |
|
|
$ |
2.99 |
|
(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) |
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. |
(4) |
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 |
|||||||||||||||||||||
|
|
Nine Months Ended
|
|
Nine Months Ended
|
|||||||||||||||||
(in millions, except per share amounts) |
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to
|
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to
|
|||||||||
Net income (GAAP) |
|
|
|
$ |
749.8 |
|
|
$ |
14.20 |
|
|
|
|
$ |
293.6 |
|
|
$ |
5.50 |
|
|
Less: income from discontinued operations (GAAP) |
|
|
|
|
4.4 |
|
|
|
0.08 |
|
|
|
|
|
37.4 |
|
|
|
0.70 |
|
|
Income from continuing operations (GAAP) |
|
|
|
|
745.4 |
|
|
|
14.12 |
|
|
|
|
|
256.2 |
|
|
|
4.80 |
|
|
Exit and disposal, and facility rationalization costs |
|
4.2 |
|
|
|
3.2 |
|
|
|
0.06 |
|
|
14.0 |
|
|
10.5 |
|
|
|
0.20 |
|
Inventory step-up amortization and transaction costs |
|
3.2 |
|
|
|
2.4 |
|
|
|
0.05 |
|
|
24.4 |
|
|
20.0 |
|
|
|
0.37 |
|
Impairment charges |
|
25.3 |
|
|
|
19.2 |
|
|
|
0.36 |
|
|
1.8 |
|
|
1.5 |
|
|
|
0.03 |
|
Losses from acquisitions and disposals(3) |
|
0.7 |
|
|
|
0.5 |
|
|
|
0.01 |
|
|
3.5 |
|
|
2.6 |
|
|
|
0.05 |
|
(Gains) losses from insurance |
|
(1.1 |
) |
|
|
(0.7 |
) |
|
|
(0.01 |
) |
|
0.2 |
|
|
0.2 |
|
|
|
— |
|
Losses from litigation |
|
— |
|
|
|
— |
|
|
|
— |
|
|
0.1 |
|
|
0.1 |
|
|
|
— |
|
Acquisition-related amortization(4) |
|
113.0 |
|
|
|
85.9 |
|
|
|
1.62 |
|
|
90.7 |
|
|
68.7 |
|
|
|
1.29 |
|
Discrete tax items(5) |
|
— |
|
|
|
(7.4 |
) |
|
|
(0.14 |
) |
|
— |
|
|
(12.1 |
) |
|
|
(0.23 |
) |
Total adjustments |
|
|
|
|
103.1 |
|
|
|
1.95 |
|
|
|
|
|
91.5 |
|
|
|
1.71 |
|
|
Adjusted net income |
|
|
|
$ |
848.5 |
|
|
$ |
16.07 |
|
|
|
|
$ |
347.7 |
|
|
$ |
6.51 |
|
(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/20221027006023/en/
Vice President of Investor Relations
(480) 781-5135
jgiannakouros@carlisle.com
Source:
FAQ
What were Carlisle's Q3 2022 earnings results?
How has Carlisle's dividend changed in 2022?
What is the revenue growth outlook for Carlisle in 2022?
How did the geopolitical situation affect Carlisle's performance?