Centuri Reports Fourth Quarter and Fiscal Year 2024 Results, Introduces 2025 Outlook
Centuri (NYSE: CTRI) reported Q4 2024 financial results with revenue of $717.1 million and net income of $10.3 million ($0.12 per share). Q4 Adjusted EBITDA reached $70.7 million with a 9.9% margin. Full-year 2024 revenue totaled $2.64 billion with a net loss of $6.7 million and Adjusted EBITDA of $238.2 million (9.0% margin).
The company's backlog stands at $3.7 billion, with 90% related to MSA revenue. Net debt to Adjusted EBITDA ratio improved to 3.6x from 4.0x year-over-year. Q4 saw increased emergency restoration services revenue, particularly from Hurricanes Helene and Milton, and improved crew counts in Non-Union Electric business.
For 2025, Centuri projects revenue between $2.60-2.80 billion, Adjusted EBITDA of $240-275 million, and net capital expenditures of $65-80 million.
Centuri (NYSE: CTRI) ha riportato i risultati finanziari del quarto trimestre 2024 con un fatturato di 717,1 milioni di dollari e un utile netto di 10,3 milioni di dollari (0,12 dollari per azione). L'EBITDA rettificato del quarto trimestre ha raggiunto i 70,7 milioni di dollari con un margine del 9,9%. Il fatturato totale per l'intero anno 2024 è stato di 2,64 miliardi di dollari con una perdita netta di 6,7 milioni di dollari e un EBITDA rettificato di 238,2 milioni di dollari (margine del 9,0%).
Il portafoglio ordini dell'azienda ammonta a 3,7 miliardi di dollari, di cui il 90% relativo ai ricavi da MSA. Il rapporto debito netto su EBITDA rettificato è migliorato a 3,6x rispetto a 4,0x anno su anno. Nel quarto trimestre si è registrato un aumento dei ricavi dai servizi di ripristino di emergenza, in particolare a causa degli uragani Helene e Milton, e un miglioramento del numero di squadre nel settore elettrico non sindacale.
Per il 2025, Centuri prevede un fatturato compreso tra 2,60-2,80 miliardi di dollari, un EBITDA rettificato di 240-275 milioni di dollari e spese in conto capitale nette di 65-80 milioni di dollari.
Centuri (NYSE: CTRI) reportó los resultados financieros del cuarto trimestre de 2024 con ingresos de 717,1 millones de dólares y una ganancia neta de 10,3 millones de dólares (0,12 dólares por acción). El EBITDA ajustado del cuarto trimestre alcanzó los 70,7 millones de dólares con un margen del 9,9%. Los ingresos totales del año completo 2024 fueron de 2,64 mil millones de dólares con una pérdida neta de 6,7 millones de dólares y un EBITDA ajustado de 238,2 millones de dólares (margen del 9,0%).
El backlog de la compañía se sitúa en 3,7 mil millones de dólares, con un 90% relacionado con ingresos de MSA. La relación de deuda neta a EBITDA ajustado mejoró a 3,6x desde 4,0x en comparación con el año anterior. El cuarto trimestre vio un aumento en los ingresos por servicios de restauración de emergencia, particularmente por los huracanes Helene y Milton, y una mejora en el número de equipos en el negocio eléctrico no sindicalizado.
Para 2025, Centuri proyecta ingresos entre 2,60-2,80 mil millones de dólares, un EBITDA ajustado de 240-275 millones de dólares y gastos de capital netos de 65-80 millones de dólares.
Centuri (NYSE: CTRI)는 2024년 4분기 재무 결과를 보고하며, 매출이 7억 1,710만 달러이고 순이익이 1,030만 달러(주당 0.12달러)로 나타났습니다. 4분기 조정 EBITDA는 7,070만 달러에 도달했으며, 마진은 9.9%입니다. 2024년 전체 매출은 26억 4,000만 달러로, 순손실은 670만 달러, 조정 EBITDA는 2억 3,820만 달러(마진 9.0%)였습니다.
회사의 잔고는 37억 달러에 달하며, 그 중 90%는 MSA 수익과 관련이 있습니다. 순부채 대비 조정 EBITDA 비율은 전년 대비 4.0배에서 3.6배로 개선되었습니다. 4분기에는 헬렌과 밀턴 허리케인으로 인한 긴급 복구 서비스 수익이 증가했으며, 비노조 전기 사업에서의 인원 수가 개선되었습니다.
2025년을 위해 Centuri는 매출을 26억-28억 달러로 예상하며, 조정 EBITDA는 2억 4,000만-2억 7,500만 달러, 순자본 지출은 6,500만-8,000만 달러로 전망하고 있습니다.
Centuri (NYSE: CTRI) a annoncé les résultats financiers du quatrième trimestre 2024 avec un chiffre d'affaires de 717,1 millions de dollars et un bénéfice net de 10,3 millions de dollars (0,12 dollar par action). L'EBITDA ajusté du quatrième trimestre a atteint 70,7 millions de dollars avec une marge de 9,9%. Le chiffre d'affaires total pour l'année 2024 s'est élevé à 2,64 milliards de dollars avec une perte nette de 6,7 millions de dollars et un EBITDA ajusté de 238,2 millions de dollars (marge de 9,0%).
Le carnet de commandes de l'entreprise s'élève à 3,7 milliards de dollars, dont 90% sont liés aux revenus MSA. Le ratio de la dette nette à l'EBITDA ajusté s'est amélioré, passant de 4,0x à 3,6x d'une année sur l'autre. Le quatrième trimestre a vu une augmentation des revenus des services de restauration d'urgence, notamment en raison des ouragans Helene et Milton, et une amélioration du nombre d'équipes dans le secteur électrique non syndiqué.
Pour 2025, Centuri prévoit un chiffre d'affaires compris entre 2,60-2,80 milliards de dollars, un EBITDA ajusté de 240-275 millions de dollars et des dépenses d'investissement nettes de 65-80 millions de dollars.
Centuri (NYSE: CTRI) hat die finanziellen Ergebnisse für das vierte Quartal 2024 veröffentlicht, mit einem Umsatz von 717,1 Millionen Dollar und einem Nettoergebnis von 10,3 Millionen Dollar (0,12 Dollar pro Aktie). Das bereinigte EBITDA für das vierte Quartal erreichte 70,7 Millionen Dollar bei einer Marge von 9,9%. Der Gesamtumsatz für das Jahr 2024 betrug 2,64 Milliarden Dollar mit einem Nettoverlust von 6,7 Millionen Dollar und einem bereinigten EBITDA von 238,2 Millionen Dollar (Marge von 9,0%).
Der Auftragsbestand des Unternehmens beläuft sich auf 3,7 Milliarden Dollar, wobei 90% auf MSA-Umsätze entfallen. Das Verhältnis von Nettoverschuldung zu bereinigtem EBITDA verbesserte sich von 4,0x auf 3,6x im Jahresvergleich. Im vierten Quartal stiegen die Einnahmen aus Notfallwiederherstellungsdiensten, insbesondere aufgrund der Hurrikane Helene und Milton, und die Crewzahlen im Bereich der nicht gewerkschaftlichen Elektrizität verbesserten sich.
Für 2025 prognostiziert Centuri einen Umsatz zwischen 2,60-2,80 Milliarden Dollar, ein bereinigtes EBITDA von 240-275 Millionen Dollar und Nettokapitalausgaben von 65-80 Millionen Dollar.
- Q4 revenue increased 7.8% YoY to $717.1M
- Net debt to Adjusted EBITDA improved to 3.6x from 4.0x
- $3.7B backlog with 90% MSA revenue
- Sales opportunity pipeline grown by 33% with $1.5B late-stage bids
- Emergency restoration services revenue significantly increased
- Full-year 2024 net loss of $6.7M
- U.S. Gas margins declined due to unfavorable work mix
- Offshore wind revenues declined by $43.0M
- Lower margin work in northeastern U.S. gas operations
Insights
Centuri Holdings delivered Q4 2024 revenue of $717.1 million, up 7.8% year-over-year, with adjusted EBITDA of $70.7 million (9.9% margin) representing a substantial 22.9% improvement from Q4 2023. Full-year 2024 performance exceeded revenue guidance with $2.64 billion in total revenue, though adjusted EBITDA margin of 9.0% landed at the lower bound of the projected range.
The quarter's performance was notably boosted by $46.7 million in emergency restoration services related to Hurricanes Helene and Milton, primarily benefiting the Non-Union Electric segment, which grew 49.7% year-over-year. Segment performance was mixed elsewhere - U.S. Gas saw 5.4% revenue growth but margin compression (6.2% vs 7.8% prior year) due to less profitable northeastern work, while Union Electric revenue declined 5.5% from the planned reduction in offshore wind projects but improved gross margins from 6.7% to 9.9%.
Centuri's backlog remains robust at $3.7 billion with 90% from recurring MSA business. The company secured $221 million in new awards during Q4 (55% new contracts, 45% renewals) and has grown its sales pipeline by a third, positioning for a book-to-bill ratio exceeding 1.1x in 2025 - signaling confidence in future growth despite relatively flat revenue guidance.
For 2025, management projects revenue of $2.60-2.80 billion and adjusted EBITDA of $240-275 million, implying potential margin expansion to 9.8% at midpoint. The company plans to reduce capital expenditures to $65-80 million from $89.4 million in 2024, supporting its deleveraging goals after improving net debt/EBITDA from 4.0x to 3.6x in 2024.
New CEO Chris Brown's strategic review of business development processes aims to capitalize on energy infrastructure opportunities through more structured market positioning and cross-selling initiatives. With approximately 40 MSA renewals expected in the next 12 months, execution on these strategic initiatives will be critical to achieving the company's financial targets and further improving its balance sheet strength.
Fourth Quarter 2024 Financial Results
-
Fourth quarter 2024 revenue of
$717.1 million -
Net income attributable to common stock of
(diluted earnings per share of$10.3 million )$0.12 -
Adjusted Net Income of
(adjusted diluted earnings per share of$18.4 million )$0.21 -
Adjusted EBITDA of
and Adjusted EBITDA Margin of$70.7 million 9.9% - On a trailing twelve-month basis, reduced net debt to Adjusted EBITDA ratio to 3.6x as of December 2024 from 4.0x as of December 2023, consistent with prior outlook commentary
-
Exited the fourth quarter of 2024 with a backlog totaling
, of which$3.7 billion 90% is related to MSA revenue
Full Year 2024 Financial Results
- Achieved full year 2024 outlook provided in July
-
Revenue of
$2.64 billion -
Net loss attributable to common stock of
$6.7 million -
Adjusted EBITDA of
, a$238.2 million 9.0% margin -
Net capital expenditures of
$89.4 million
Full Year Business Highlights
- Appointed Christian (Chris) Brown as President and Chief Executive Officer, effective December 3, 2024, who brings over three decades of strategic and operational expertise in the energy and infrastructure sectors
- Initiated a CEO-led, company-wide review of business development, resourcing, and the sales process to drive earnings growth
-
Secured customer awards reflecting total multi-year estimated revenue potential of more than
from a combination of new and renewed master service agreements ("MSA") as well as strategic bid work$220 million
“Our financial performance in the fourth quarter drove full-year revenues that exceeded the mid-point of our 2024 outlook, while our Adjusted EBITDA Margin was within the guidance provided. Centuri experienced higher-than-average emergency restoration services and saw continued improvement in crew counts in its core Non-Union Electric business, while MSA volumes benefited from customers spending budgeted capital late in the period,” said Centuri President & CEO Chris Brown. “In my nearly three months as CEO, I have developed a solid appreciation for our teams, the safety and quality of our services, and the strength of our customer relationships, which are crucial as we secure several important MSA renewals in 2025 and pursue new opportunities. Today’s energy markets offer tremendous growth potential for Centuri with both existing and new customers. To capitalize on this potential, we have implemented a company-wide review of our business development activities to institutionalize a more structured approach to market positioning, cross selling, and further focus on building our sales pipeline and the awarding of new business.”
Management Commentary
Financial results during the fourth quarter of 2024 increased year-on-year, with revenue increasing by
Partially offsetting these favorable increases,
During the quarter Centuri booked
Centuri experienced a transformative year in 2024, highlighted by the completion of an initial public offering in April. Despite facing headwinds from reduced customer spending under MSAs, particularly in the first half of the year, Centuri achieved full-year revenue of
Centuri’s net debt to adjusted EBITDA ratio improved to 3.6x in December 2024 from 4.0x in December 2023, which was in line with expectations. The Company will continue to focus on improving free cash flow and strengthening the balance sheet throughout 2025.
Introducing Full Year 2025 Outlook
-
Revenue outlook of
to$2.60 $2.80 billion -
Adjusted EBITDA of
to$240 $275 million -
Net capital expenditures of
to$65 $80 million
See the 4Q earnings release slides for details on certain key assumptions associated with our Full Year 2025 Outlook.
Centuri Holdings, Inc. |
||||||||||||||||||
Supplemental Segment Data |
||||||||||||||||||
(In thousands, except percentages) |
||||||||||||||||||
(Unaudited) |
||||||||||||||||||
|
||||||||||||||||||
Fiscal three months ended December 29, 2024 compared to the fiscal three months ended December 31, 2023 |
||||||||||||||||||
|
Fiscal Three Months Ended |
|
Change |
|||||||||||||||
(dollars in thousands) |
December 29, 2024 |
|
December 31, 2023 |
|
$ |
|
% |
|||||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
$ |
327,245 |
|
45.6 |
% |
|
$ |
310,485 |
|
46.7 |
% |
|
$ |
16,760 |
|
|
5.4 |
% |
Canadian Gas |
|
56,754 |
|
7.9 |
% |
|
|
56,708 |
|
8.5 |
% |
|
|
46 |
|
|
0.1 |
% |
Union Electric |
|
193,785 |
|
27.0 |
% |
|
|
205,065 |
|
30.8 |
% |
|
|
(11,280 |
) |
|
(5.5 |
%) |
Non-Union Electric |
|
139,294 |
|
19.5 |
% |
|
|
93,057 |
|
14.0 |
% |
|
|
46,237 |
|
|
49.7 |
% |
Consolidated revenue |
$ |
717,078 |
|
100.0 |
% |
|
$ |
665,315 |
|
100.0 |
% |
|
$ |
51,763 |
|
|
7.8 |
% |
Gross profit: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
$ |
20,371 |
|
6.2 |
% |
|
$ |
24,117 |
|
7.8 |
% |
|
$ |
(3,746 |
) |
|
(15.5 |
%) |
Canadian Gas |
|
10,219 |
|
18.0 |
% |
|
|
9,714 |
|
17.1 |
% |
|
|
505 |
|
|
5.2 |
% |
Union Electric |
|
19,127 |
|
9.9 |
% |
|
|
13,710 |
|
6.7 |
% |
|
|
5,417 |
|
|
39.5 |
% |
Non-Union Electric |
|
21,379 |
|
15.3 |
% |
|
|
6,367 |
|
6.8 |
% |
|
|
15,012 |
|
|
235.8 |
% |
Consolidated gross profit |
$ |
71,096 |
|
9.9 |
% |
|
$ |
53,908 |
|
8.1 |
% |
|
$ |
17,188 |
|
|
31.9 |
% |
-
Revenue from our
U.S. Gas segment totaled , reflecting an increase of$327.2 million , or$16.8 million 5.4% , compared to the prior year period. This increase was primarily due to an increase in bid project work during the current quarter. As a percentage of revenue, gross profit decreased to6.2% in the current period from7.8% in the same period from the prior year. Profitability was negatively affected primarily by lower margin work in the northeasternU.S. , as in the prior year quarter operations in the region benefited from bid and MSA work that was more profitable for the season. -
Revenue from our Canadian Gas segment remained consistent at
. While the segment experienced an increase in MSA volumes, bid work was down due to timing of bid projects. As a percentage of revenue, gross profit increased to$56.8 million 18.0% in the current period as compared to17.1% in the prior year period. -
Revenue from our Union Electric segment totaled
, reflecting a decrease of$193.8 million , or$11.3 million 5.5% , compared to the prior year period. This decrease was driven by a planned decline in offshore wind revenue of , partially offset by increased revenue on bid projects. Emergency restoration services revenue for the Union Electric segment was$43.0 million for the current period compared to$9.3 million for the prior year period. This increase in emergency restoration work as well as higher margin project work drove an increase in profitability, as gross profit margin increased to$3.0 million 9.9% in the current period as compared to6.7% in the prior year period. -
Revenue from our Non-Union Electric segment totaled
, reflecting an increase of$139.3 million , or$46.2 million 49.7% , compared to the prior year period. This increase was primarily due to revenue from emergency restoration services performed early in the quarter in response to Hurricanes Helene and Milton, which accounted for of the segment’s revenue for the current period, compared to none in the prior year period. As a percentage of revenue, gross profit increased to$40.4 million 15.3% in the current period compared to6.8% in the prior year period, primarily due to the higher profitability of emergency restoration work.
Centuri Holdings, Inc. |
||||||||||||||||||
Supplemental Segment Data |
||||||||||||||||||
(In thousands, except percentages) |
||||||||||||||||||
(Unaudited) |
||||||||||||||||||
Fiscal Year Ended December 29, 2024 compared to the fiscal year ended December 31, 2023 |
||||||||||||||||||
|
Fiscal Year Ended |
|
Change |
|||||||||||||||
(dollars in thousands) |
December 29, 2024 |
|
December 31, 2023 |
|
$ |
|
% |
|||||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
$ |
1,260,579 |
|
47.8 |
% |
|
$ |
1,357,449 |
|
46.8 |
% |
|
$ |
(96,870 |
) |
|
(7.1 |
%) |
Canadian Gas |
|
197,872 |
|
7.5 |
% |
|
|
234,794 |
|
8.1 |
% |
|
|
(36,922 |
) |
|
(15.7 |
%) |
Union Electric |
|
693,513 |
|
26.3 |
% |
|
|
833,094 |
|
28.7 |
% |
|
|
(139,581 |
) |
|
(16.8 |
%) |
Non-Union Electric |
|
485,265 |
|
18.4 |
% |
|
|
473,939 |
|
16.4 |
% |
|
|
11,326 |
|
|
2.4 |
% |
Consolidated revenue |
$ |
2,637,229 |
|
100.0 |
% |
|
$ |
2,899,276 |
|
100.0 |
% |
|
$ |
(262,047 |
) |
|
(9.0 |
%) |
Gross profit: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
$ |
69,511 |
|
5.5 |
% |
|
$ |
123,626 |
|
9.1 |
% |
|
$ |
(54,115 |
) |
|
(43.8 |
%) |
Canadian Gas |
|
31,306 |
|
15.8 |
% |
|
|
33,095 |
|
14.1 |
% |
|
|
(1,789 |
) |
|
(5.4 |
%) |
Union Electric |
|
58,002 |
|
8.4 |
% |
|
|
57,740 |
|
6.9 |
% |
|
|
262 |
|
|
0.5 |
% |
Non-Union Electric |
|
61,853 |
|
12.7 |
% |
|
|
58,231 |
|
12.3 |
% |
|
|
3,622 |
|
|
6.2 |
% |
Other |
|
— |
|
— |
% |
|
|
750 |
|
NM |
|
|
|
(750 |
) |
|
NM |
|
Consolidated gross profit |
$ |
220,672 |
|
8.4 |
% |
|
$ |
273,442 |
|
9.4 |
% |
|
$ |
(52,770 |
) |
|
(19.3 |
%) |
NM — Percentage is not meaningful |
Conference Call Information
Centuri will conduct a conference call today, Wednesday, February 26, 2025 at 10:00 AM ET / 7:00 AM PT to discuss its fourth quarter 2024 financial results and other business highlights. The conference call will be webcast live on the Company's investor relations (IR) website at https://investor.centuri.com. The conference call can also be accessed via phone by dialing (800) 225-9448, or for international callers, (203) 518-9708. A supplemental investor presentation will also be available on the IR website prior to the start of the conference call. The earnings call will also be archived on the IR website and a replay of the call will be available by dialing 800-934-3639 in the
About Centuri
Centuri Holdings, Inc. is a strategic utility infrastructure services company that partners with regulated utilities to build and maintain the energy network that powers millions of homes and businesses across
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the
Backlog
Backlog represents our expected revenue from existing contracts and work in progress as of the end of the applicable reporting period.
Book to bill
Book to bill represents the ratio of total awards won in a period to total revenue recognized in the same period.
Non-GAAP Financial Measures
We prepare and present our financial statements in accordance with GAAP. However, management believes that EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Net Debt to Adjusted EBITDA ratio, Adjusted Net Income, and Adjusted Diluted Earnings per Share, all of which are measures not presented in accordance with GAAP, provide investors with additional useful information in evaluating our performance. We use these non-GAAP measures internally to evaluate performance and to make financial, investment and operational decisions. We believe that presentation of these non-GAAP measures provides investors with greater transparency with respect to our results of operations and that these measures are useful for period-to-period comparisons of results. Management also believes that providing these non-GAAP measures helps investors evaluate the Company’s operating performance, profitability and business trends in a way that is consistent with how management evaluates such matters.
EBITDA is defined as earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as EBITDA adjusted for (i) non-cash stock-based compensation expense, (ii) strategic review costs, (iii) severance costs, (iv) securitization facility transaction fees, (v) CEO transition costs and (vi) goodwill impairment. Adjusted EBITDA Margin is defined as the percentage derived from dividing Adjusted EBITDA by revenue. Management believes that EBITDA helps investors compare our performance to our peers and gain an understanding of the factors affecting our ongoing cash earnings from which capital investments are made and debt is serviced, and that Adjusted EBITDA provides additional insight by removing certain expenses that are non-recurring and/or non-operational in nature. Management believes that Adjusted EBITDA Margin is useful for the same reason as Adjusted EBITDA, and also provides an additional understanding of how Adjusted EBITDA is impacted by factors other than changes in revenue.
Net Debt to Adjusted Ratio is calculated by dividing net debt as of the latest balance sheet date by the trailing twelve months of adjusted EBITDA. Net debt is defined as the sum of all bank debt on the balance sheet and finance lease liabilities, net of cash. Management believes this leverage is ratio in helping investors understand the extent our business is leveraged.
Adjusted Net Income is defined as net income (loss) adjusted for (i) strategic review costs, (ii) severance costs, (iii) amortization of intangible assets, (iv) securitization facility transaction fees, (v) CEO transition costs, (vi) loss on debt extinguishment, (vii) non-cash stock-based compensation expense, (viii) goodwill impairment and (ix) the income tax impact of adjustments that are subject to tax, which is determined using the incremental statutory tax rates of the jurisdictions to which each adjustment relates for the respective periods. Management believes that Adjusted Net Income helps investors understand the profitability of our business when excluding certain expenses that are non-recurring and/or non-operational in nature. Adjusted Dilutive Earnings per Share is defined as Adjusted Net Income divided by weighted average diluted shares outstanding.
Using EBITDA as a performance measure has material limitations as compared to net income (loss), or other financial measures as defined under GAAP, as it excludes certain recurring items, which may be meaningful to investors. EBITDA excludes interest expense net of interest income; however, as we have borrowed money to finance transactions and operations, or invested available cash to generate interest income, interest expense and interest income are elements of our cost structure and can affect our ability to generate revenue and returns for our stockholders. Further, EBITDA excludes depreciation and amortization; however, as we use capital and intangible assets to generate revenue, depreciation and amortization are necessary elements of our costs and ability to generate revenue. Finally, EBITDA excludes income taxes; however, as we are organized as a corporation, the payment of taxes is a necessary element of our operations. As a result of these exclusions from EBITDA, any measure that excludes interest expense net of interest income, depreciation and amortization and income taxes has material limitations as compared to net income (loss). When using EBITDA as a performance measure, management compensates for these limitations by comparing EBITDA to net income/loss in each period, to allow for the comparison of the performance of the underlying core operations with the overall performance of the Company on a full-cost, after-tax basis.
As to certain of the items related to these non-GAAP metrics: (i) non-cash stock-based compensation expense varies from period to period due to changes in the estimated fair value of performance-based awards, forfeitures and amounts granted; (ii) strategic review and related costs incurred in connection with the separation and stand up of Centuri as its own public company are non-recurring; (iii) severance costs relate to non-recurring restructuring activities, (iv) securitization facility transaction fees represent legal and other professional fees incurred to establish our securitization facility, (v) CEO transition costs represent incremental costs incurred to find and hire a replacement CEO, (vi) loss on debt extinguishment relates to the write-off of debt issuance costs on the Company’s term loan and (vii) goodwill impairment can vary from period to period depending on economic and other factors.
Because these non-GAAP metrics, as defined, exclude some, but not all, items that affect comparable GAAP financial measures, these non-GAAP metrics may not be comparable to similarly titled measures of other companies. The most comparable GAAP financial measure and information reconciling the GAAP and non-GAAP financial measures are set forth below.
Centuri Holdings, Inc. |
|||||||||||||||
Reconciliation of Non-GAAP Financial Measures |
|||||||||||||||
(In thousands unless otherwise noted) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
Fiscal Three Months Ended |
|
Fiscal Year Ended |
||||||||||||
(dollars in thousands) |
December 29, 2024 |
|
December 31, 2023 |
|
December 29, 2024 |
|
December 31, 2023 |
||||||||
Net income (loss) |
$ |
10,331 |
|
|
$ |
(212,846 |
) |
|
$ |
(6,822 |
) |
|
$ |
(184,506 |
) |
Interest expense, net |
|
19,862 |
|
|
|
24,444 |
|
|
|
90,515 |
|
|
|
97,476 |
|
Income tax expense (benefit) |
|
2,943 |
|
|
|
(7,305 |
) |
|
|
3,466 |
|
|
|
9,530 |
|
Depreciation expense |
|
26,782 |
|
|
|
27,801 |
|
|
|
108,703 |
|
|
|
118,776 |
|
Amortization of intangible assets |
|
6,651 |
|
|
|
6,663 |
|
|
|
26,642 |
|
|
|
26,670 |
|
EBITDA |
|
66,569 |
|
|
|
(161,243 |
) |
|
|
222,504 |
|
|
|
67,946 |
|
Non-cash stock-based compensation |
|
1,421 |
|
|
|
(298 |
) |
|
|
2,231 |
|
|
|
1,851 |
|
Strategic review costs |
|
— |
|
|
|
1,588 |
|
|
|
2,010 |
|
|
|
3,365 |
|
Severance costs |
|
840 |
|
|
|
3,461 |
|
|
|
8,028 |
|
|
|
4,028 |
|
Securitization facility transaction fees |
|
— |
|
|
|
— |
|
|
|
1,393 |
|
|
|
— |
|
CEO transition costs |
|
1,827 |
|
|
|
— |
|
|
|
2,060 |
|
|
|
— |
|
Goodwill impairment |
|
— |
|
|
|
213,992 |
|
|
|
— |
|
|
|
213,992 |
|
Adjusted EBITDA |
$ |
70,657 |
|
|
$ |
57,500 |
|
|
$ |
238,226 |
|
|
$ |
291,182 |
|
Adjusted EBITDA Margin (% of revenue) |
|
9.9 |
% |
|
|
8.6 |
% |
|
|
9.0 |
% |
|
|
10.0 |
% |
|
Fiscal Three Months Ended |
|
Fiscal Year Ended |
||||||||||||
(dollars in thousands) |
December 29, 2024 |
|
December 31, 2023 |
|
December 29, 2024 |
|
December 31, 2023 |
||||||||
Net income (loss) |
$ |
10,331 |
|
|
$ |
(212,846 |
) |
|
$ |
(6,822 |
) |
|
$ |
(184,506 |
) |
Strategic review costs |
|
— |
|
|
|
1,588 |
|
|
|
2,010 |
|
|
|
3,365 |
|
Severance costs |
|
840 |
|
|
|
3,461 |
|
|
|
8,028 |
|
|
|
4,028 |
|
Amortization of intangible assets |
|
6,651 |
|
|
|
6,663 |
|
|
|
26,642 |
|
|
|
26,670 |
|
Securitization facility transaction fees |
|
— |
|
|
|
— |
|
|
|
1,393 |
|
|
|
— |
|
CEO transition costs |
|
1,827 |
|
|
|
— |
|
|
|
2,060 |
|
|
|
— |
|
Loss on debt extinguishment |
|
— |
|
|
|
— |
|
|
|
1,726 |
|
|
|
— |
|
Non-cash stock-based compensation |
|
1,421 |
|
|
|
(298 |
) |
|
|
2,231 |
|
|
|
1,851 |
|
Goodwill impairment |
|
— |
|
|
|
213,992 |
|
|
|
— |
|
|
|
213,992 |
|
Income tax impact of adjustments(1) |
|
(2,686 |
) |
|
|
(7,683 |
) |
|
|
(11,025 |
) |
|
|
(13,808 |
) |
Adjusted Net Income |
$ |
18,384 |
|
|
$ |
4,877 |
|
|
$ |
26,243 |
|
|
$ |
51,592 |
|
(1) Calculated based on a blended statutory tax rate of |
Centuri Holdings, Inc. |
|||||||||||||||
Reconciliation of Non-GAAP Financial Measures |
|||||||||||||||
(In thousands unless otherwise noted) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
Fiscal Three Months Ended |
|
Fiscal Year Ended |
||||||||||||
(dollars per share) |
December 29, 2024 |
|
December 31, 2023 |
|
December 29, 2024 |
|
December 31, 2023 |
||||||||
Diluted earnings (loss) per share attributable to common stock (GAAP as reported) |
$ |
0.12 |
|
|
$ |
(2.94 |
) |
|
$ |
(0.08 |
) |
|
$ |
(2.60 |
) |
(Deduct) add-back net (loss) income attributable to noncontrolling interests |
|
— |
|
|
|
(0.03 |
) |
|
|
— |
|
|
|
0.02 |
|
Strategic review costs |
|
— |
|
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.05 |
|
Severance costs |
|
0.01 |
|
|
|
0.05 |
|
|
|
0.10 |
|
|
|
0.06 |
|
Securitization transaction fees |
|
— |
|
|
|
— |
|
|
|
0.02 |
|
|
|
— |
|
CEO transition costs |
|
0.02 |
|
|
|
— |
|
|
|
0.02 |
|
|
|
— |
|
Loss on debt extinguishment |
|
— |
|
|
|
— |
|
|
|
0.02 |
|
|
|
— |
|
Amortization of intangible assets |
|
0.07 |
|
|
|
0.09 |
|
|
|
0.32 |
|
|
|
0.36 |
|
Non-cash stock-based compensation |
|
0.02 |
|
|
|
— |
|
|
|
0.03 |
|
|
|
0.03 |
|
Goodwill impairment |
|
— |
|
|
|
2.99 |
|
|
|
— |
|
|
|
2.99 |
|
Income tax impact of adjustments |
|
(0.03 |
) |
|
|
(0.11 |
) |
|
|
(0.13 |
) |
|
|
(0.19 |
) |
Adjusted Diluted Earnings per Share |
$ |
0.21 |
|
|
$ |
0.07 |
|
|
$ |
0.32 |
|
|
$ |
0.72 |
|
Centuri Holdings, Inc. |
|||||||
Reconciliation of Non-GAAP Financial Measures |
|||||||
(In thousands unless otherwise noted) |
|||||||
(Unaudited) |
|||||||
(dollars in thousands, except Net Debt to Adjusted EBITDA ratio) |
December 29, 2024 |
|
December 31, 2023 |
||||
Debt |
|
|
|
||||
Current portion of long-term debt |
$ |
30,018 |
|
|
$ |
42,552 |
|
Current portion of finance lease liabilities |
|
9,331 |
|
|
|
11,370 |
|
Long-term debt, net of current portion |
|
730,330 |
|
|
|
1,031,174 |
|
Line of credit |
|
113,533 |
|
|
|
77,121 |
|
Finance lease liabilities, net of current portion |
|
15,009 |
|
|
|
24,334 |
|
Total debt |
$ |
898,221 |
|
|
$ |
1,186,551 |
|
Less: Cash and cash equivalents |
|
(49,019 |
) |
|
|
(33,407 |
) |
Net debt |
$ |
849,202 |
|
|
$ |
1,153,144 |
|
|
|
|
|
||||
Trailing twelve month Adjusted EBITDA |
$ |
238,226 |
|
|
$ |
291,182 |
|
Net Debt to Adjusted EBITDA ratio (1) |
|
3.6 |
|
|
|
4.0 |
|
(1) This net debt to adjusted EBITDA ratio may differ slightly from the net leverage ratio calculated for the purposes of the revolving credit facility. |
Centuri Holdings, Inc. |
||||||||||||||
Condensed Consolidated Statements of Operations |
||||||||||||||
(In thousands, except per share information) |
||||||||||||||
(Unaudited) |
||||||||||||||
Fiscal Three Months Ended |
|
Fiscal Year Ended |
||||||||||||
|
December 29, 2024 |
|
December 31, 2023 |
|
December 29, 2024 |
|
December 31, 2023 |
|||||||
Revenue |
$ |
689,434 |
|
$ |
637,244 |
|
|
$ |
2,530,394 |
|
|
$ |
2,782,845 |
|
Revenue, related party - parent |
|
27,644 |
|
|
28,071 |
|
|
|
106,835 |
|
|
|
116,431 |
|
Total revenue, net |
|
717,078 |
|
|
665,315 |
|
|
|
2,637,229 |
|
|
|
2,899,276 |
|
Cost of revenue (including depreciation) |
|
620,385 |
|
|
585,309 |
|
|
|
2,319,744 |
|
|
|
2,520,420 |
|
Cost of revenue, related party - parent (including depreciation) |
|
25,597 |
|
|
26,098 |
|
|
|
96,813 |
|
|
|
105,414 |
|
Total cost of revenue |
|
645,982 |
|
|
611,407 |
|
|
|
2,416,557 |
|
|
|
2,625,834 |
|
Gross profit |
|
71,096 |
|
|
53,908 |
|
|
|
220,672 |
|
|
|
273,442 |
|
Selling, general and administrative expenses |
|
30,786 |
|
|
28,712 |
|
|
|
107,247 |
|
|
|
110,344 |
|
Amortization of intangible assets |
|
6,651 |
|
|
6,663 |
|
|
|
26,642 |
|
|
|
26,670 |
|
Goodwill impairment |
|
— |
|
|
213,992 |
|
|
|
— |
|
|
|
213,992 |
|
Operating income (loss) |
|
33,659 |
|
|
(195,459 |
) |
|
|
86,783 |
|
|
|
(77,564 |
) |
Interest expense, net |
|
19,862 |
|
|
24,444 |
|
|
|
90,515 |
|
|
|
97,476 |
|
Other expense (income), net |
|
523 |
|
|
248 |
|
|
|
(376 |
) |
|
|
(64 |
) |
Income (loss) before income taxes |
|
13,274 |
|
|
(220,151 |
) |
|
|
(3,356 |
) |
|
|
(174,976 |
) |
Income tax expense (benefit) |
|
2,943 |
|
|
(7,305 |
) |
|
|
3,466 |
|
|
|
9,530 |
|
Net income (loss) |
|
10,331 |
|
|
(212,846 |
) |
|
|
(6,822 |
) |
|
|
(184,506 |
) |
Net income (loss) attributable to noncontrolling interests |
|
32 |
|
|
(2,186 |
) |
|
|
(98 |
) |
|
|
1,670 |
|
Net income (loss) attributable to common stock |
$ |
10,299 |
|
$ |
(210,660 |
) |
|
$ |
(6,724 |
) |
|
$ |
(186,176 |
) |
|
|
|
|
|
|
|
|
|||||||
Earnings (loss) per share attributable to common stock: |
|
|
|
|
|
|
|
|||||||
Basic |
$ |
0.12 |
|
$ |
(2.94 |
) |
|
$ |
(0.08 |
) |
|
$ |
(2.60 |
) |
Diluted |
$ |
0.12 |
|
$ |
(2.94 |
) |
|
$ |
(0.08 |
) |
|
$ |
(2.60 |
) |
Shares used in computing earnings per share: |
|
|
|
|
|
|
|
|||||||
Weighted average basic shares outstanding |
|
88,518 |
|
|
71,666 |
|
|
|
83,286 |
|
|
|
71,666 |
|
Weighted average diluted shares outstanding |
|
88,609 |
|
|
71,666 |
|
|
|
83,286 |
|
|
|
71,666 |
|
Centuri Holdings, Inc. |
|||||||
Condensed Consolidated Balance Sheets |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
|
December 29,
|
|
December 31,
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
49,019 |
|
|
$ |
33,407 |
|
Accounts receivable, net |
|
271,793 |
|
|
|
335,196 |
|
Accounts receivable, related party - parent, net |
|
9,648 |
|
|
|
12,258 |
|
Contract assets |
|
235,546 |
|
|
|
266,600 |
|
Contract assets, related party - parent |
|
2,623 |
|
|
|
3,208 |
|
Prepaid expenses and other current assets |
|
32,755 |
|
|
|
32,258 |
|
Total current assets |
|
601,384 |
|
|
|
682,927 |
|
Property and equipment, net |
|
511,314 |
|
|
|
545,442 |
|
Intangible assets, net |
|
340,901 |
|
|
|
369,048 |
|
Goodwill, net |
|
368,302 |
|
|
|
375,892 |
|
Right-of-use assets under finance leases |
|
33,790 |
|
|
|
43,525 |
|
Right-of-use assets under operating leases |
|
104,139 |
|
|
|
118,448 |
|
Other assets |
|
114,560 |
|
|
|
54,626 |
|
Total assets |
$ |
2,074,390 |
|
|
$ |
2,189,908 |
|
LIABILITIES, TEMPORARY EQUITY AND EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Current portion of long-term debt |
$ |
30,018 |
|
|
$ |
42,552 |
|
Current portion of finance lease liabilities |
|
9,331 |
|
|
|
11,370 |
|
Current portion of operating lease liabilities |
|
18,695 |
|
|
|
19,363 |
|
Accounts payable |
|
125,726 |
|
|
|
116,583 |
|
Accrued expenses and other current liabilities |
|
173,584 |
|
|
|
187,050 |
|
Contract liabilities |
|
24,975 |
|
|
|
43,694 |
|
Total current liabilities |
|
382,329 |
|
|
|
420,612 |
|
Long-term debt, net of current portion |
|
730,330 |
|
|
|
1,031,174 |
|
Line of credit |
|
113,533 |
|
|
|
77,121 |
|
Finance lease liabilities, net of current portion |
|
15,009 |
|
|
|
24,334 |
|
Operating lease liabilities, net of current portion |
|
91,739 |
|
|
|
105,215 |
|
Deferred income taxes |
|
115,114 |
|
|
|
135,123 |
|
Other long-term liabilities |
|
66,115 |
|
|
|
71,076 |
|
Total liabilities |
|
1,514,169 |
|
|
|
1,864,655 |
|
Temporary equity: |
|
|
|
||||
Redeemable noncontrolling interests |
|
4,669 |
|
|
|
99,262 |
|
Equity: |
|
|
|
||||
Common stock, |
|
885 |
|
|
|
— |
|
Additional paid-in capital |
|
718,598 |
|
|
|
374,124 |
|
Accumulated other comprehensive loss |
|
(13,209 |
) |
|
|
(4,025 |
) |
Accumulated deficit |
|
(150,722 |
) |
|
|
(144,108 |
) |
Total equity |
|
555,552 |
|
|
|
225,991 |
|
Total liabilities, temporary equity and equity |
$ |
2,074,390 |
|
|
$ |
2,189,908 |
|
Centuri Holdings, Inc. |
|||||||
Condensed Consolidated Statements of Cash Flows |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
|
Fiscal Year Ended |
||||||
|
December 29,
|
|
December 31,
|
||||
Net cash provided by operating activities |
|
158,230 |
|
|
|
167,465 |
|
Cash flows from investing activities: |
|
|
|
||||
Capital expenditures |
|
(99,333 |
) |
|
|
(106,650 |
) |
Proceeds from sale of property and equipment |
|
9,958 |
|
|
|
11,800 |
|
Net cash used in investing activities |
|
(89,375 |
) |
|
|
(94,850 |
) |
Cash flows from financing activities: |
|
|
|
||||
Proceeds from initial public offering and private placement, net of offering costs paid |
|
327,667 |
|
|
|
— |
|
Proceeds from line of credit borrowings |
|
353,769 |
|
|
|
197,101 |
|
Payment of line of credit borrowings |
|
(310,740 |
) |
|
|
(203,771 |
) |
Principal payments on long-term debt |
|
(318,668 |
) |
|
|
(44,557 |
) |
Principal payments on finance lease liabilities |
|
(11,293 |
) |
|
|
(12,113 |
) |
Redemption of redeemable noncontrolling interest |
|
(92,916 |
) |
|
|
(39,894 |
) |
Other |
|
(438 |
) |
|
|
(213 |
) |
Net cash used in financing activities |
|
(52,619 |
) |
|
|
(103,447 |
) |
Effects of foreign exchange translation |
|
(624 |
) |
|
|
273 |
|
Net increase (decrease) in cash and cash equivalents |
|
15,612 |
|
|
|
(30,559 |
) |
Cash and cash equivalents, beginning of period |
|
33,407 |
|
|
|
63,966 |
|
Cash and cash equivalents, end of period |
$ |
49,019 |
|
|
$ |
33,407 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250226046772/en/
For Centuri investors, contact:
(623) 879-3700
Investors@Centuri.com
For Centuri media information, contact:
Jennifer Russo
(602) 781-6958
JRusso@Centuri.com
Source: Centuri Holdings, Inc.