Granite Reports Third Quarter 2022 Results
Granite Construction reported Q3 2022 results with net income of $73 million ($1.44 per diluted share), up from $35 million ($0.73 per diluted share) in Q3 2021. Comparable revenue rose by $13 million year-over-year, while total revenue decreased by $52 million to $1,010 million. Construction gross profit margins improved to 14.8%, excluding Old Risk Portfolio losses. Adjusted EBITDA guidance for 2022 was raised to 6%-7%. Committed and Awarded Projects totaled $4.1 billion. Cash and marketable securities increased to $317 million, with debt remaining flat at $288 million.
- Net income increased to $73 million from $35 million year-over-year.
- Adjusted diluted EPS rose to $1.41 from $0.93 in the previous year.
- Construction gross profit margin improved to 14.8%, up from 13.3% year-over-year.
- Cash and marketable securities increased by $75 million to $317 million.
- 2022 adjusted EBITDA margin guidance raised to 6%-7%.
- Total revenue decreased by $52 million year-over-year.
- Comparable revenue dropped by $44 million year-over-year.
- Gross profit decreased by $22 million to $278 million compared to the prior year.
-
Q3 comparable revenue (1) increased year over year led by increases in the
California and Mountain Groups -
Q3 diluted EPS of
and adjusted diluted EPS (2) of$1.44 $1.41 -
Construction segment gross profit margin strong at
14.8% excluding the Old Risk Portfolio ("ORP") -
Continued overall strong market and
in Committed and Awarded Projects ("CAP") (3)$4.1 billion -
Adjusted EBITDA margin (2) guidance for 2022 raised to
6% to7% after inclusion of the Water Resources and Mineral Services businesses
Third Quarter 2022 Results
Net income totaled
-
Revenue decreased
to$52 million compared to$1,010 million in the prior year. Comparable revenue (1), which excludes$1,062 million Granite Inliner revenue of in the prior year, increased$65 million .$13 million -
Gross profit increased slightly to
compared to the prior year; and gross profit margin increased to$120 million 11.9% compared to11.3% in the prior year. -
Selling, general, and administrative (“SG&A”) expenses were
or$62 million 6.1% of revenue, compared to or$78 million 7.3% of revenue in the prior year. The decrease in SG&A primarily relates to the sale ofGranite Inliner and a decrease in incentive compensation. -
Adjusted EBITDA (2) totaled
compared to$97 million in the prior year.$81 million -
CAP (3) totaled
, down$4,078 million sequentially following the busiest quarter of the year.$135 million -
Cash and marketable securities increased
from the prior quarter to$75 million . Debt was flat from the prior quarter at$317 million with over$288 million 80% at a fixed interest rate.
"During the third quarter, we continued to make progress towards achieving our 2024 strategic plan targets of
Larkin continued, "I am also pleased with the progress we have made during the third quarter to collect cash and strengthen our excellent liquidity position. We are in position to opportunistically invest in our vertically integrated operations through organic investment and bolt-on acquisitions."
Nine Months Ended
Net income totaled
-
Revenue decreased
to$182 million compared to$2,514 million year over year. Comparable revenue (1), which excludes$2,696 million Granite Inliner revenue of in the current year and$36 million in the prior year, decreased$174 million .$44 million -
Gross profit decreased
to$22 million compared to$278 million year over year; and gross profit margin was relatively flat at$300 million 11.1% . -
SG&A expenses were
or$192 million 7.6% of revenue, compared to or$227 million 8.4% of revenue year over year. -
Adjusted EBITDA (2) totaled
compared to$165 million year over year.$178 million
(1) Comparable revenue excludes revenue attributable to
(2) Adjusted net income, adjusted diluted earnings per share, earnings before interest, taxes, depreciation, and amortization (“EBITDA”), EBITDA margin, adjusted EBITDA, and adjusted EBITDA margin are non-GAAP measures. Please refer to the description and reconciliation of non-GAAP measures in the attached tables.
(3) CAP is comprised of revenue we expect to record in the future on executed contracts, including
Third Quarter 2022 Segment Results (Unaudited - dollars in thousands)
Construction Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||||||||||
|
|
2022 |
|
|
2021 |
|
|
Change |
|
|
2022 |
|
|
2021 |
|
|
Change |
|
||||||||||||||
Revenue |
|
$ |
848,267 |
|
|
$ |
924,454 |
|
|
$ |
(76,187 |
) |
|
|
(8.2 |
)% |
|
$ |
2,141,009 |
|
|
$ |
2,369,848 |
|
|
$ |
(228,839 |
) |
|
|
(9.7 |
)% |
Gross profit |
|
$ |
98,329 |
|
|
$ |
99,237 |
|
|
$ |
(908 |
) |
|
|
(0.9 |
)% |
|
$ |
237,060 |
|
|
$ |
255,443 |
|
|
$ |
(18,383 |
) |
|
|
(7.2 |
)% |
Gross profit as a percent of revenue |
|
|
11.6 |
% |
|
|
10.7 |
% |
|
|
|
|
|
|
|
|
|
|
11.1 |
% |
|
|
10.8 |
% |
|
|
|
|
|
|
|
|
Committed and Awarded Projects |
|
|
|
|
|
|
|
Change - Quarter over Quarter |
|
|
|
|
|
Change - Year over Year |
|
|||||||||||||
|
|
$ |
1,555,977 |
|
|
$ |
1,629,765 |
|
|
$ |
(73,788 |
) |
|
|
(4.5 |
)% |
|
$ |
1,493,015 |
|
|
$ |
62,962 |
|
|
|
4.2 |
% |
Central |
|
|
1,525,672 |
|
|
|
1,518,970 |
|
|
|
6,702 |
|
|
|
0.4 |
% |
|
|
1,755,779 |
|
|
|
(230,107 |
) |
|
|
(13.1 |
)% |
Mountain |
|
|
996,685 |
|
|
|
1,064,925 |
|
|
|
(68,240 |
) |
|
|
(6.4 |
)% |
|
|
1,079,098 |
|
|
|
(82,413 |
) |
|
|
(7.6 |
)% |
Total |
|
$ |
4,078,334 |
|
|
$ |
4,213,660 |
|
|
$ |
(135,326 |
) |
|
|
(3.2 |
)% |
|
$ |
4,327,892 |
|
|
$ |
(249,558 |
) |
|
|
(5.8 |
)% |
Construction revenue in the third quarter decreased compared to the same period in the prior year. The decrease was primarily driven by a decrease in
Gross profit in the third quarter slightly decreased compared to the same period in the prior year as losses in the ORP were partially offset by strong performance in the vertically integrated businesses. During the third quarter, ORP revenue totaled
CAP was down
Materials Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||||||||||
|
|
2022 |
|
|
2021 |
|
|
Change |
|
|
2022 |
|
|
2021 |
|
|
Change |
|
||||||||||||||
Revenue |
|
$ |
161,539 |
|
|
$ |
137,675 |
|
|
$ |
23,864 |
|
|
|
17.3 |
% |
|
$ |
373,185 |
|
|
$ |
326,366 |
|
|
$ |
46,819 |
|
|
|
14.3 |
% |
Gross profit |
|
$ |
22,038 |
|
|
$ |
20,698 |
|
|
$ |
1,340 |
|
|
|
6.5 |
% |
|
$ |
40,965 |
|
|
$ |
44,756 |
|
|
$ |
(3,791 |
) |
|
|
(8.5 |
)% |
Gross profit as a percent of revenue |
|
|
13.6 |
% |
|
|
15.0 |
% |
|
|
|
|
|
|
|
|
|
|
11.0 |
% |
|
|
13.7 |
% |
|
|
|
|
|
|
|
|
Materials revenue in the third quarter increased compared to the same period in the prior year primarily due to aggregate sales volume and prices increases which more than offset lower asphalt sales volumes. During the quarter, revenue increases drove an increase in gross profit year over year. Although gross profit margin was down year over year, gross profit margin increased sequentially as we benefited from energy surcharges implemented in the second quarter.
Outlook
For the 2022 fiscal year, guidance is updated as noted below:
-
Revenue updated to a range of
to$3.2 billion $3.3 billion -
SG&A expense unchanged in the range of
8.0% to8.5% of revenue - Adjusted effective tax rate range unchanged at low-to-mid-20s
-
Raised adjusted EBITDA margin (2) range of
6% -7% -
Capital expenditures updated to a range of
to$120 million $130 million
Conference Call
Granite will conduct a conference call today,
About Granite
Granite is America’s Infrastructure Company™. Incorporated since 1922, Granite (NYSE:GVA) is one of the largest diversified construction and construction materials companies in
Forward-looking Statements
Any statements contained in this news release that are not based on historical facts, including statements regarding future events, occurrences, opportunities, circumstances, activities, performance, growth, demand, strategic plans, shareholder value, outcomes, outlook, 2022 fiscal year guidance for revenue, adjusted EBITDA margin, SG&A expense, effective tax rate, and capital expenditures, 2023 adjusted EBITDA margin guidance, Committed and Awarded Projects (“CAP”), results, 2024 strategic plan targets, the Company's focus on driving improved profitability to achieve the Company's strategic plan targets, 9 to 11 percent adjusted EBITDA margin in 2024, higher quality CAP, the Company is well positioned for success, the addition of CAP in this strong funding environment, the Company is in position to be opportunistic with bolt-on acquisitions that will bolster and expand the Company's vertically integrated operations constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are identified by words such as “future,” “outlook,” “assumes,” “believes,” “expects,” “estimates,” “anticipates,” “intends,” “plans,” “appears,” “may,” “will,” “should,” “could,” “would,” “continue,” "guidance" and the negatives thereof or other comparable terminology or by the context in which they are made. These forward-looking statements are estimates reflecting the best judgment of senior management and reflect our current expectations regarding future events, occurrences, opportunities, circumstances, activities, performance, growth, demand, strategic plans, shareholder value, outcomes, outlook, 2022 fiscal year guidance for revenue, adjusted EBITDA margin, SG&A expense, effective tax rate, and capital expenditures, 2023 adjusted EBITDA margin guidance, CAP, results, 2024 strategic plan targets, the Company's focus on driving improved profitability to achieve the Company's strategic plan targets, 9 to 11 percent adjusted EBITDA margin in 2024, higher quality CAP, the Company is well positioned for success, the addition of CAP in this strong funding environment, the Company is in position to be opportunistic with bolt-on acquisitions that will bolster and expand the Company's vertically integrated operations. These expectations may or may not be realized. Some of these expectations may be based on beliefs, assumptions or estimates that may prove to be incorrect. In addition, our business and operations involve numerous risks and uncertainties, many of which are beyond our control, which could result in our expectations not being realized or otherwise materially affect our business, financial condition, results of operations, cash flows and liquidity. Such risks and uncertainties include, but are not limited to, those described in greater detail in our filings with the
Due to the inherent risks and uncertainties associated with our forward-looking statements, the reader is cautioned not to place undue reliance on them. The reader is also cautioned that the forward-looking statements contained herein speak only as of the date of this news release and, except as required by law; we undertake no obligation to revise or update any forward-looking statements for any reason.
|
||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||||||
(Unaudited - in thousands, except share and per share data) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
255,084 |
|
|
$ |
395,647 |
|
|
$ |
464,049 |
|
Short-term marketable securities |
|
|
39,873 |
|
|
|
— |
|
|
|
— |
|
Receivables, net |
|
|
618,144 |
|
|
|
464,588 |
|
|
|
684,822 |
|
Contract assets |
|
|
241,238 |
|
|
|
145,437 |
|
|
|
204,046 |
|
Inventories |
|
|
81,296 |
|
|
|
61,965 |
|
|
|
77,412 |
|
Equity in construction joint ventures |
|
|
186,824 |
|
|
|
189,911 |
|
|
|
195,354 |
|
Other current assets |
|
|
157,231 |
|
|
|
177,210 |
|
|
|
39,749 |
|
Current assets held-for-sale |
|
|
— |
|
|
|
392,641 |
|
|
|
— |
|
Total current assets |
|
|
1,579,690 |
|
|
|
1,827,399 |
|
|
|
1,665,432 |
|
Property and equipment, net |
|
|
500,827 |
|
|
|
433,504 |
|
|
|
510,658 |
|
Long-term marketable securities |
|
|
21,575 |
|
|
|
15,600 |
|
|
|
10,600 |
|
Investments in affiliates |
|
|
78,663 |
|
|
|
23,368 |
|
|
|
72,415 |
|
|
|
|
73,704 |
|
|
|
53,715 |
|
|
|
116,788 |
|
Right of use assets |
|
|
49,590 |
|
|
|
49,312 |
|
|
|
58,226 |
|
Deferred income taxes, net |
|
|
45,650 |
|
|
|
24,141 |
|
|
|
41,228 |
|
Other noncurrent assets |
|
|
58,265 |
|
|
|
67,888 |
|
|
|
86,409 |
|
Total assets |
|
$ |
2,407,964 |
|
|
$ |
2,494,927 |
|
|
$ |
2,561,756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Current maturities of long-term debt |
|
$ |
1,438 |
|
|
$ |
8,727 |
|
|
$ |
8,718 |
|
Accounts payable |
|
|
398,285 |
|
|
|
324,313 |
|
|
|
397,152 |
|
Contract liabilities |
|
|
191,037 |
|
|
|
200,041 |
|
|
|
195,267 |
|
Accrued expenses and other current liabilities |
|
|
450,223 |
|
|
|
452,829 |
|
|
|
499,214 |
|
Current liabilities held-for-sale |
|
|
— |
|
|
|
83,408 |
|
|
|
— |
|
Total current liabilities |
|
|
1,040,983 |
|
|
|
1,069,318 |
|
|
|
1,100,351 |
|
Long-term debt |
|
|
286,872 |
|
|
|
331,191 |
|
|
|
331,192 |
|
Long-term lease liabilities |
|
|
32,701 |
|
|
|
32,928 |
|
|
|
39,908 |
|
Other long-term liabilities |
|
|
60,664 |
|
|
|
65,927 |
|
|
|
67,951 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Common stock, |
|
|
437 |
|
|
|
458 |
|
|
|
458 |
|
Additional paid-in capital |
|
|
468,662 |
|
|
|
559,752 |
|
|
|
558,121 |
|
Accumulated other comprehensive income (loss) |
|
|
535 |
|
|
|
(3,359 |
) |
|
|
(3,468 |
) |
Retained earnings |
|
|
481,489 |
|
|
|
410,831 |
|
|
|
430,074 |
|
|
|
|
951,123 |
|
|
|
967,682 |
|
|
|
985,185 |
|
Non-controlling interests |
|
|
35,621 |
|
|
|
27,881 |
|
|
|
37,169 |
|
Total equity |
|
|
986,744 |
|
|
|
995,563 |
|
|
|
1,022,354 |
|
Total liabilities and equity |
|
$ |
2,407,964 |
|
|
$ |
2,494,927 |
|
|
$ |
2,561,756 |
|
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(Unaudited - in thousands, except per share data) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
$ |
848,267 |
|
|
$ |
924,454 |
|
|
$ |
2,141,009 |
|
|
$ |
2,369,848 |
|
Materials |
|
|
161,539 |
|
|
|
137,675 |
|
|
|
373,185 |
|
|
|
326,366 |
|
Total revenue |
|
|
1,009,806 |
|
|
|
1,062,129 |
|
|
|
2,514,194 |
|
|
|
2,696,214 |
|
Cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
|
749,938 |
|
|
|
825,217 |
|
|
|
1,903,949 |
|
|
|
2,114,405 |
|
Materials |
|
|
139,501 |
|
|
|
116,977 |
|
|
|
332,220 |
|
|
|
281,610 |
|
Total cost of revenue |
|
|
889,439 |
|
|
|
942,194 |
|
|
|
2,236,169 |
|
|
|
2,396,015 |
|
Gross profit |
|
|
120,367 |
|
|
|
119,935 |
|
|
|
278,025 |
|
|
|
300,199 |
|
Selling, general and administrative expenses |
|
|
61,795 |
|
|
|
77,603 |
|
|
|
192,036 |
|
|
|
227,400 |
|
Other costs, net |
|
|
(490 |
) |
|
|
3,759 |
|
|
|
19,445 |
|
|
|
85,547 |
|
Gain on sales of property and equipment, net |
|
|
(949 |
) |
|
|
(5,159 |
) |
|
|
(10,462 |
) |
|
|
(39,349 |
) |
Operating income |
|
|
60,011 |
|
|
|
43,732 |
|
|
|
77,006 |
|
|
|
26,601 |
|
Other (income) expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
(1,894 |
) |
|
|
(293 |
) |
|
|
(3,246 |
) |
|
|
(737 |
) |
Interest expense |
|
|
2,519 |
|
|
|
5,131 |
|
|
|
10,003 |
|
|
|
16,019 |
|
Equity in income of affiliates, net |
|
|
(3,491 |
) |
|
|
(2,539 |
) |
|
|
(9,656 |
) |
|
|
(10,578 |
) |
Other (income) expense, net |
|
|
77 |
|
|
|
106 |
|
|
|
4,646 |
|
|
|
(3,018 |
) |
Total other (income) expense, net |
|
|
(2,789 |
) |
|
|
2,405 |
|
|
|
1,747 |
|
|
|
1,686 |
|
Income before income taxes |
|
|
62,800 |
|
|
|
41,327 |
|
|
|
75,259 |
|
|
|
24,915 |
|
Provision for (benefit from) income taxes |
|
|
(6,489 |
) |
|
|
8,904 |
|
|
|
(777 |
) |
|
|
2,068 |
|
Net income |
|
|
69,289 |
|
|
|
32,423 |
|
|
|
76,036 |
|
|
|
22,847 |
|
Amount attributable to non-controlling interests |
|
|
4,104 |
|
|
|
2,620 |
|
|
|
1,569 |
|
|
|
462 |
|
Net income attributable to |
|
$ |
73,393 |
|
|
$ |
35,043 |
|
|
$ |
77,605 |
|
|
$ |
23,309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share attributable to common shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
1.67 |
|
|
$ |
0.76 |
|
|
$ |
1.73 |
|
|
$ |
0.51 |
|
Diluted earnings per share |
|
$ |
1.44 |
|
|
$ |
0.73 |
|
|
$ |
1.56 |
|
|
$ |
0.49 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
43,973 |
|
|
|
45,821 |
|
|
|
44,739 |
|
|
|
45,773 |
|
Diluted |
|
|
51,863 |
|
|
|
47,906 |
|
|
|
52,613 |
|
|
|
47,522 |
|
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(Unaudited - in thousands) |
||||||||
Nine Months Ended |
|
|
2022 |
|
|
|
2021 |
|
Operating activities |
|
|
|
|
|
|
|
|
Net income |
|
$ |
76,036 |
|
|
$ |
22,847 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization |
|
|
61,714 |
|
|
|
81,008 |
|
Amortization related to long-term debt |
|
|
1,901 |
|
|
|
7,038 |
|
Gain on sale of business |
|
|
(6,234 |
) |
|
|
— |
|
Gain on sales of property and equipment, net |
|
|
(10,462 |
) |
|
|
(39,349 |
) |
Deferred income taxes |
|
|
(17,819 |
) |
|
|
— |
|
Stock-based compensation |
|
|
6,151 |
|
|
|
5,181 |
|
Equity in net (income) loss from unconsolidated joint ventures |
|
|
23,585 |
|
|
|
(8,027 |
) |
Net income from affiliates |
|
|
(9,656 |
) |
|
|
(10,578 |
) |
Other non-cash adjustments |
|
|
38 |
|
|
|
664 |
|
Changes in assets and liabilities |
|
|
(139,885 |
) |
|
|
1,138 |
|
Net cash provided by (used in) operating activities |
|
$ |
(14,631 |
) |
|
$ |
59,922 |
|
Investing activities |
|
|
|
|
|
|
|
|
Purchases of marketable securities |
|
|
(59,810 |
) |
|
|
(5,000 |
) |
Maturities of marketable securities |
|
|
15,000 |
|
|
|
— |
|
Purchases of property and equipment |
|
|
(97,753 |
) |
|
|
(72,964 |
) |
Proceeds from sales of property and equipment |
|
|
21,110 |
|
|
|
58,002 |
|
Proceeds from the sale of business |
|
|
142,571 |
|
|
|
— |
|
Issuance of notes receivable |
|
|
(7,560 |
) |
|
|
— |
|
Collection of notes receivable |
|
|
316 |
|
|
|
2,581 |
|
Net cash provided by (used in) investing activities |
|
$ |
13,874 |
|
|
$ |
(17,381 |
) |
Financing activities |
|
|
|
|
|
|
|
|
Proceeds from long-term debt |
|
|
50,000 |
|
|
|
— |
|
Debt principal repayments |
|
|
(124,911 |
) |
|
|
(6,795 |
) |
Cash dividends paid |
|
|
(17,587 |
) |
|
|
(17,846 |
) |
Repurchases of common stock |
|
|
(70,724 |
) |
|
|
(2,603 |
) |
Contributions from non-controlling partners |
|
|
11,925 |
|
|
|
15,701 |
|
Distributions to non-controlling partners |
|
|
(6,725 |
) |
|
|
(3,022 |
) |
Other financing activities, net |
|
|
208 |
|
|
|
(63 |
) |
Net cash used in financing activities |
|
$ |
(157,814 |
) |
|
$ |
(14,628 |
) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
$ |
(158,571 |
) |
|
$ |
27,913 |
|
Cash, cash equivalents and |
|
|
413,655 |
|
|
|
437,648 |
|
Cash, cash equivalents and |
|
$ |
255,084 |
|
|
$ |
465,561 |
|
Non-GAAP Financial Information
The tables below contain financial information calculated other than in accordance with
We provide adjusted income before provision for (benefit from) income taxes, adjusted provision for (benefit from) income taxes, adjusted net income attributable to
-
Other costs, net, which include a legal settlement charge, legal and accounting investigation fees, net costs relating to the resolution of the
SEC investigation, and strategic acquisition and divestiture expenses; -
Interest expense and amortization of debt discount related to our
2.75% Convertible Notes; - Transaction costs which includes acquired intangible amortization expense and acquisition related depreciation related to the acquisition of Layne and Liquiforce;
- Gain on sale of a business and sale of property; and
- The tax benefit from no longer having businesses classified as held for sale.
Management believes that these additional non-GAAP financial measures facilitate comparisons between industry peer companies and management uses these non-GAAP financial measures in evaluating the Company's performance. However, the reader is cautioned that any non-GAAP financial measures provided by the Company are provided in addition to, and not as alternatives for, the Company's reported results prepared in accordance with
|
EBITDA AND ADJUSTED EBITDA(1) |
(Unaudited - dollars in thousands) |
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to |
|
$ |
73,393 |
|
|
$ |
35,043 |
|
|
$ |
77,605 |
|
|
$ |
23,309 |
|
Depreciation, depletion and amortization expense(2) |
|
|
29,533 |
|
|
|
28,476 |
|
|
|
62,437 |
|
|
|
81,970 |
|
Provision for (benefit from) income taxes |
|
|
(6,489 |
) |
|
|
8,904 |
|
|
|
(777 |
) |
|
|
2,068 |
|
Interest expense, net of interest income |
|
|
625 |
|
|
|
4,838 |
|
|
|
6,757 |
|
|
|
15,282 |
|
EBITDA(1) |
|
$ |
97,062 |
|
|
$ |
77,261 |
|
|
$ |
146,022 |
|
|
$ |
122,629 |
|
EBITDA margin(1)(3) |
|
|
9.6 |
% |
|
|
7.3 |
% |
|
|
5.8 |
% |
|
|
4.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other costs, net |
|
$ |
(490 |
) |
|
$ |
3,759 |
|
|
$ |
19,445 |
|
|
$ |
85,547 |
|
Gain on sale of property |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(29,688 |
) |
Adjusted EBITDA(1) |
|
$ |
96,572 |
|
|
$ |
81,020 |
|
|
$ |
165,467 |
|
|
$ |
178,488 |
|
Adjusted EBITDA margin(1)(3) |
|
|
9.6 |
% |
|
|
7.6 |
% |
|
|
6.6 |
% |
|
|
6.6 |
% |
(1) |
We define EBITDA as |
|
(2) |
Amount includes the sum of depreciation, depletion and amortization which are classified as cost of revenue and selling, general and administrative expenses in the condensed consolidated statements of operations. |
|
(3) |
Represents EBITDA and adjusted EBITDA divided by consolidated revenue of |
|
||||||||||||||||
ADJUSTED NET INCOME RECONCILIATION |
||||||||||||||||
(Unaudited - in thousands, except per share data) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Income before income taxes |
|
$ |
62,800 |
|
|
$ |
41,327 |
|
|
$ |
75,259 |
|
|
$ |
24,915 |
|
Interest expense related to |
|
|
1,912 |
|
|
|
— |
|
|
|
5,738 |
|
|
|
— |
|
Other costs, net |
|
|
(490 |
) |
|
|
3,759 |
|
|
|
19,445 |
|
|
|
85,547 |
|
Amortization of debt discount |
|
|
— |
|
|
|
1,772 |
|
|
|
— |
|
|
|
5,240 |
|
Transaction costs |
|
|
8,012 |
|
|
|
5,435 |
|
|
|
8,012 |
|
|
|
16,201 |
|
Gain on sale of property |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(29,688 |
) |
Adjusted income before income taxes |
|
$ |
72,234 |
|
|
$ |
52,293 |
|
|
$ |
108,454 |
|
|
$ |
102,215 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for (benefit from) income taxes |
|
$ |
(6,489 |
) |
|
$ |
8,904 |
|
|
$ |
(777 |
) |
|
$ |
2,068 |
|
Tax benefit from no longer having assets held for sale |
|
|
17,691 |
|
|
|
— |
|
|
|
17,691 |
|
|
|
— |
|
Tax effect of adjusting items (2) |
|
|
2,453 |
|
|
|
2,851 |
|
|
|
5,511 |
|
|
|
20,098 |
|
Adjusted provision for income taxes |
|
$ |
13,655 |
|
|
$ |
11,755 |
|
|
$ |
22,425 |
|
|
$ |
22,166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to |
|
$ |
73,393 |
|
|
$ |
35,043 |
|
|
$ |
77,605 |
|
|
$ |
23,309 |
|
After-tax adjusting items |
|
|
(10,710 |
) |
|
|
8,115 |
|
|
|
9,993 |
|
|
|
57,202 |
|
Adjusted net income attributable to |
|
$ |
62,683 |
|
|
$ |
43,158 |
|
|
$ |
87,598 |
|
|
$ |
80,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares of common stock |
|
|
51,863 |
|
|
|
47,906 |
|
|
|
52,613 |
|
|
|
47,522 |
|
Less: dilutive effect of |
|
|
(7,309 |
) |
|
|
(1,522 |
) |
|
|
(7,309 |
) |
|
|
(1,226 |
) |
Adjusted diluted weighted average shares of common stock |
|
|
44,554 |
|
|
|
46,384 |
|
|
|
45,304 |
|
|
|
46,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share attributable to common shareholders |
|
$ |
1.44 |
|
|
$ |
0.73 |
|
|
$ |
1.56 |
|
|
$ |
0.49 |
|
After-tax adjusting items per share attributable to common shareholders |
|
|
(0.03 |
) |
|
|
0.20 |
|
|
|
0.37 |
|
|
|
1.25 |
|
Adjusted diluted earnings per share attributable to common shareholders |
|
$ |
1.41 |
|
|
$ |
0.93 |
|
|
$ |
1.93 |
|
|
$ |
1.74 |
|
(1) |
On |
|
(2) |
The tax effect of adjusting items was calculated using the Company’s estimated annual statutory tax rate. The tax effect of adjusting items for the nine months ended |
|
(3) |
When calculating diluted net income per share attributable to common shareholders, |
View source version on businesswire.com: https://www.businesswire.com/news/home/20221026006144/en/
Investors
Or
Media
Source:
FAQ
What were Granite Construction's Q3 2022 earnings results?
How did the revenue of Granite Construction perform in Q3 2022?
What is the adjusted EBITDA margin guidance for Granite Construction for 2022?
What is the current level of Committed and Awarded Projects for Granite Construction?