Valmont Reports Third Quarter 2021 Results
Valmont Industries (NYSE: VMI) reported strong financial results for Q3 2021, achieving record net sales of $868.8 million, an 18.4% increase from the previous year. Operating income rose to $76.2 million, with diluted EPS improving to $2.40. The company increased its full-year GAAP diluted EPS guidance to $10.10 - $10.60. A record backlog exceeding $1.5 billion signifies robust demand across all segments, particularly in Irrigation, which saw a remarkable 72.6% sales increase. The company remains focused on managing inflationary pressures and capitalizing on strong market trends.
- Record net sales of $868.8 million, up 18.4% year-over-year.
- Operating income grew to $76.2 million, representing an increase of 23.9%.
- Diluted EPS reached $2.40, a 30.4% rise compared to last year.
- Record global backlog exceeding $1.5 billion, a 35% increase, indicating strong demand.
- Increased full-year GAAP diluted EPS guidance to $10.10 - $10.60.
- Operating income margins in Utility Support Structures decreased due to ongoing raw material cost inflation.
- Continued inflationary pressures affecting profitability in some segments.
Third Quarter 2021 Highlights (all metrics compared to Third Quarter 2020 unless otherwise noted)
-
Record Third-Quarter
Net Sales of , an increase of$868.8 million 18.4% , with growth in all segments led by significantly higher Irrigation sales -
Operating Income improved to
, or$76.2 million 8.8% of sales ( or$80.4 million 9.3% adjusted1) compared to or$61.5 million 8.4% of sales last year ( or$67.1 million 9.1% adjusted1), despite ongoing inflationary pressures and supply chain disruptions -
Diluted Earnings per Share (EPS) improved to
($2.40 adjusted1) compared to$2.57 ($1.84 adjusted1)$1.99 -
Record global backlog of more than
, an increase of$1.5 billion 35.0% since the end of fiscal 2020, reflecting improved pricing and continued strong market demand -
Raising the bottom end of full-year GAAP diluted EPS guidance to a new range of
to$10.10 (Adjusted diluted EPS to$10.60 to$10.60 )1.$11.10
Key Financial Metrics
Third Quarter |
GAAP |
|
Adjusted1 |
||||||||||||||||||
(000's except per share amounts) |
|
|
|
vs. 3Q 2020 |
|
|
|
|
vs. 3Q 2020 |
||||||||||||
|
$ |
868,782 |
|
|
$ |
733,970 |
|
|
|
$ |
868,782 |
|
|
$ |
733,970 |
|
|
||||
Operating Income |
76,195 |
|
|
61,479 |
|
|
|
80,433 |
|
|
67,111 |
|
|
||||||||
Operating Income as a % of |
8.8 |
% |
|
8.4 |
% |
|
|
9.3 |
% |
|
9.1 |
% |
|
||||||||
Net Earnings |
51,650 |
|
|
39,342 |
|
|
|
55,284 |
|
|
42,670 |
|
|
||||||||
Diluted Earnings Per Share |
$ |
2.40 |
|
|
$ |
1.84 |
|
|
|
$ |
2.57 |
|
|
$ |
1.99 |
|
|
||||
Average Shares Outstanding |
21,552 |
|
|
21,416 |
|
|
|
21,552 |
|
|
21,416 |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
Year-To-Date |
GAAP |
|
Adjusted1 |
||||||||||||||||||
|
|
|
|
vs. YTD 2020 |
|
|
|
|
vs. YTD 2020 |
||||||||||||
|
$ |
2,538,297 |
|
|
$ |
2,096,978 |
|
|
|
$ |
2,538,297 |
|
|
$ |
2,096,978 |
|
|
||||
Operating Income |
236,031 |
|
|
171,814 |
|
|
|
248,494 |
|
|
199,663 |
|
|
||||||||
Operating Income as a % of |
9.3 |
% |
|
8.2 |
% |
|
|
9.8 |
% |
|
9.5 |
% |
|
||||||||
Net Earnings |
168,774 |
|
|
104,878 |
|
|
|
176,060 |
|
|
128,446 |
|
|
||||||||
Diluted Earnings Per Share |
$ |
7.86 |
|
|
$ |
4.89 |
|
|
|
$ |
8.20 |
|
|
$ |
5.99 |
|
|
||||
Average Shares Outstanding |
21,483 |
|
|
21,453 |
|
|
|
21,483 |
|
|
21,453 |
|
|
"We have continued building positive momentum in 2021 with another quarter of strong sales and operating performance," said
Kaniewski continued, "Year-to-date, we have delivered strong results driven by the engagement and focus of our employees and successful execution of our strategies, in spite of a challenging macro environment. I am incredibly proud of the way our team continues to perform and would like to thank our employees for their hard work in delivering these results and continuing to provide exceptional service to our customers."
Third Quarter 2021 Segment Review
Infrastructure
Utility Support Structures Segment (
Steel, concrete and composite structures for utility markets, including transmission, distribution, substations, renewable energy generation equipment and drone inspection services
Sales of
Operating Income was
Engineered Support Structures Segment (
Poles, towers and components for the lighting, transportation and wireless communication markets, engineered access systems, integrated structure solutions for smart cities, and highway safety products
Sales of
Lighting and transportation sales of
Wireless communication products and components sales of
Access systems sales of
Operating Income improved to
Coatings Segment (
Galvanizing, painting and anodizing services to preserve and protect metal products
Sales of
Operating Income was
Agriculture
Irrigation Segment (
Center pivots and linear irrigation equipment for agricultural markets, including parts, services, and tubular products, and advanced technology solutions for water management and precision agriculture
Global sales of
North American sales of
International sales of
Global backlog increased
Operating Income improved to
Global Supply Chain and Continuation of COVID-19 Safety Protocols
Since the start of the pandemic, the Company has been taking measured and deliberate steps to strengthen its global supply chain. Through its strong relationships with many strategic suppliers, Valmont has experienced no significant supply disruptions, and has been able to continue procuring raw materials and components critical to its operations, including steel, aluminum and zinc. Other supply constraints have been largely mitigated by effectively utilizing the Company's global footprint.
Valmont monitors health advisories on a continuous basis and will continue to follow CDC, WHO and local guidelines to protect the safety, health and well-being of employees, customers, suppliers and communities.
Balance Sheet, Liquidity and Capital Allocation
Year-to-date cash flows from operations are
2021 Financial Outlook and Key Assumptions
The Company is raising the bottom end of its full-year diluted EPS guidance range and reaffirming key assumptions for the remainder of 2021. GAAP diluted EPS is now expected to be
2021 Full Year Financial Outlook |
Previous Outlook |
Revised Outlook |
|||||
Net Sales Growth (vs. PY) |
|
|
|||||
Irrigation Segment Sales Growth (vs. PY) |
|
|
|||||
GAAP Diluted EPS1 |
|
|
|||||
Adjusted Diluted EPS1 |
|
|
2021 Key Assumptions
-
Favorable foreign currency translation impact of approximately
1.0% ofNet Sales -
Fourth quarter tax rate of approximately
24.0% -
Capital expenditures to be in the range of
-$110 to support strategic growth and Industry 4.0 advanced manufacturing initiatives$120 million - No pandemic-driven closures of large manufacturing facilities, workforce disruptions, or significant supply chain interruptions
"The strong market drivers we are seeing across our businesses, and our team’s proven ability to manage through this unprecedented macro environment give us confidence about the remainder of this year," Kaniewski added. "We entered the fourth quarter with a record backlog of more than
Kaniewski continued, "Strong market demand, the strength of our operations, and our continued pricing actions across the portfolio give us confidence as we look ahead to next year. In 2022 we expect sales growth of
A live audio discussion with
About
For over 75 years, Valmont® has been a global leader in creating vital infrastructure and advancing agricultural productivity. Today, we remain committed to doing more with less by innovating through technology. Learn more about how we’re Conserving Resources. Improving Life.® at valmont.com.
Concerning Forward-Looking Statements
This release contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on assumptions that management has made in light of experience in the industries in which Valmont operates, as well as management’s perceptions of historical trends, current conditions, expected future developments and other factors believed to be appropriate under the circumstances. As you read and consider this release, you should understand that these statements are not guarantees of performance or results. They involve risks, uncertainties (some of which are beyond Valmont’s control) and assumptions. Although management believes that these forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect Valmont’s actual financial results and cause them to differ materially from those anticipated in the forward-looking statements. These factors include among other things, the continuing and developing effects of COVID-19 including the effects of the outbreak on the general economy and the specific economic effects on the Company’s business and that of its customers and suppliers, risk factors described from time to time in Valmont’s reports to the
1 Please see Reg G reconciliation to GAAP measures at end of document |
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (Dollars in thousands, except per share amounts) (unaudited) |
||||||||||||||||
|
Third Quarter |
|
Year-to-Date |
|||||||||||||
|
13 Weeks Ended |
|
39 Weeks Ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|||||||||
Net sales |
$ |
868,782 |
|
|
$ |
733,970 |
|
|
$ |
2,538,297 |
|
|
$ |
2,096,978 |
|
|
Cost of sales |
641,378 |
|
|
543,223 |
|
|
1,876,692 |
|
|
1,536,045 |
|
|||||
Gross profit |
227,404 |
|
|
190,747 |
|
|
661,605 |
|
|
560,933 |
|
|||||
Selling, general and administrative expenses |
151,209 |
|
|
129,268 |
|
|
425,574 |
|
|
372,481 |
|
|||||
Impairment of goodwill and intangible assets |
— |
|
|
— |
|
|
— |
|
|
16,638 |
|
|||||
Operating income |
76,195 |
|
|
61,479 |
|
|
236,031 |
|
|
171,814 |
|
|||||
Other income (expense) |
|
|
|
|
|
|
|
|||||||||
Interest expense |
(11,031 |
) |
|
(10,454 |
) |
|
(31,466 |
) |
|
(30,566 |
) |
|||||
Interest income |
397 |
|
|
430 |
|
|
894 |
|
|
1,931 |
|
|||||
Gain on investments (unrealized) |
488 |
|
|
900 |
|
|
1,556 |
|
|
1,102 |
|
|||||
Other |
2,644 |
|
|
233 |
|
|
10,297 |
|
|
1,349 |
|
|||||
Other income (expense), net |
(7,502 |
) |
|
(8,891 |
) |
|
(18,719 |
) |
|
(26,184 |
) |
|||||
Earnings before income taxes |
68,693 |
|
|
52,588 |
|
|
217,312 |
|
|
145,630 |
|
|||||
Income tax expense |
16,080 |
|
|
12,084 |
|
|
46,322 |
|
|
39,172 |
|
|||||
Equity in (loss) of nonconsolidated subsidiaries |
(360 |
) |
|
(276 |
) |
|
(1,079 |
) |
|
(755 |
) |
|||||
Net earnings |
52,253 |
|
|
40,228 |
|
|
169,911 |
|
|
105,703 |
|
|||||
Less: Loss (earnings) attributable to non-controlling interests |
(603 |
) |
|
(886 |
) |
|
(1,137 |
) |
|
(825 |
) |
|||||
Net earnings attributable to |
$ |
51,650 |
|
|
$ |
39,342 |
|
|
$ |
168,774 |
|
|
$ |
104,878 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Average shares outstanding (000's) - Basic |
21,175 |
|
|
21,309 |
|
|
21,182 |
|
|
21,358 |
|
|||||
Earnings per share - Basic |
$ |
2.44 |
|
|
$ |
1.85 |
|
|
$ |
7.97 |
|
|
$ |
4.91 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Average shares outstanding (000's) - Diluted |
21,552 |
|
|
21,416 |
|
|
21,483 |
|
|
21,453 |
|
|||||
Earnings per share - Diluted |
$ |
2.40 |
|
|
$ |
1.84 |
|
|
$ |
7.86 |
|
|
$ |
4.89 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Cash dividends per share |
$ |
0.500 |
|
|
$ |
0.450 |
|
|
$ |
1.500 |
|
|
$ |
1.350 |
|
|
||||||||||||||||
SUMMARY OPERATING RESULTS (Dollars in thousands) (unaudited) |
||||||||||||||||
|
Third Quarter |
|
Year-to-Date |
|||||||||||||
|
13 Weeks Ended |
|
39 Weeks Ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net sales |
|
|
|
|
|
|
|
|||||||||
Utility Support Structures |
$ |
276,502 |
|
|
$ |
274,393 |
|
|
$ |
797,498 |
|
|
$ |
731,178 |
|
|
Engineered Support Structures |
281,097 |
|
|
255,656 |
|
|
772,813 |
|
|
739,783 |
|
|||||
Coatings |
96,685 |
|
|
87,886 |
|
|
288,131 |
|
|
255,976 |
|
|||||
Infrastructure products |
654,284 |
|
|
617,935 |
|
|
1,858,442 |
|
|
1,726,937 |
|
|||||
Irrigation |
240,331 |
|
|
139,209 |
|
|
751,960 |
|
|
446,568 |
|
|||||
Less: Intersegment sales |
(25,833 |
) |
|
(23,174 |
) |
|
(72,105 |
) |
|
(76,527 |
) |
|||||
Total |
$ |
868,782 |
|
|
$ |
733,970 |
|
|
$ |
2,538,297 |
|
|
$ |
2,096,978 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating Income |
|
|
|
|
|
|
|
|||||||||
Utility Support Structures |
$ |
24,561 |
|
|
$ |
25,881 |
|
|
$ |
61,168 |
|
|
$ |
75,255 |
|
|
Engineered Support Structures |
34,383 |
|
|
25,434 |
|
|
86,235 |
|
|
46,183 |
|
|||||
Coatings |
12,478 |
|
|
12,416 |
|
|
40,018 |
|
|
33,618 |
|
|||||
Infrastructure products |
71,422 |
|
|
63,731 |
|
|
187,421 |
|
|
155,056 |
|
|||||
Irrigation |
27,735 |
|
|
14,687 |
|
|
108,467 |
|
|
60,701 |
|
|||||
Corporate |
(22,962 |
) |
|
(16,939 |
) |
|
(59,857 |
) |
|
(43,943 |
) |
|||||
Total |
$ |
76,195 |
|
|
$ |
61,479 |
|
|
$ |
236,031 |
|
|
$ |
171,814 |
|
Valmont has aggregated its business segments into four global reportable segments as follows.
Utility Support Structures: This segment consists of the manufacture of steel, concrete and composite structures for utility markets, including transmission, distribution, substations, renewable energy generation equipment and drone inspection services.
Engineered Support Structures: This segment consists of the manufacture and distribution of poles, towers and components for the lighting, transportation and wireless communication markets, engineered access systems, integrated structure solutions for smart cities, and highway safety products.
Coatings: This segment consists of global galvanizing, painting and anodizing services to preserve and protect metal products.
Irrigation: This segment consists of the global manufacture of center pivots and linear irrigation equipment for agricultural markets, including, parts, services, and tubular products, and advanced technology solutions for water management and precision agriculture
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (Dollars in thousands) (unaudited) |
||||||||
|
|
|
|
|||||
ASSETS |
|
|
|
|||||
Current assets: |
|
|
|
|||||
Cash and cash equivalents |
$ |
169,795 |
|
|
$ |
400,726 |
|
|
Accounts receivable, net |
537,693 |
|
|
511,714 |
|
|||
Inventories |
655,903 |
|
|
448,941 |
|
|||
Contract asset - costs and profits in excess of billings |
155,417 |
|
|
123,495 |
|
|||
Prepaid expenses and other assets |
95,965 |
|
|
59,804 |
|
|||
Refundable income taxes |
— |
|
|
9,945 |
|
|||
Total current assets |
1,614,773 |
|
|
1,554,625 |
|
|||
Property, plant and equipment, net |
617,313 |
|
|
597,727 |
|
|||
|
1,179,178 |
|
|
800,808 |
|
|||
|
$ |
3,411,264 |
|
|
$ |
2,953,160 |
|
|
|
|
|
|
|||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|||||
Current liabilities: |
|
|
|
|||||
Current installments of long-term debt |
$ |
4,803 |
|
|
$ |
2,748 |
|
|
Notes payable to banks |
13,765 |
|
|
35,147 |
|
|||
Accounts payable |
338,723 |
|
|
268,099 |
|
|||
Accrued expenses |
241,058 |
|
|
227,735 |
|
|||
Contract liability - billings in excess of costs and earnings |
138,286 |
|
|
130,018 |
|
|||
Income taxes payable |
3,734 |
|
|
— |
|
|||
Dividend payable |
10,610 |
|
|
9,556 |
|
|||
Total current liabilities |
750,979 |
|
|
673,303 |
|
|||
Long-term debt, excluding current installments |
897,488 |
|
|
728,431 |
|
|||
Operating lease liabilities |
148,031 |
|
|
80,202 |
|
|||
Other long-term liabilities |
270,034 |
|
|
263,388 |
|
|||
Shareholders' equity |
1,344,732 |
|
|
1,207,836 |
|
|||
|
$ |
3,411,264 |
|
|
$ |
2,953,160 |
|
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in thousands) (unaudited) |
||||||||
|
Third Quarter |
|||||||
|
39 Weeks Ended |
|||||||
|
|
|
|
|||||
Cash flows from operating activities |
|
|
|
|||||
Net Earnings |
$ |
169,911 |
|
|
$ |
105,703 |
|
|
Depreciation and amortization |
67,764 |
|
|
61,523 |
|
|||
Impairment of long-lived assets |
— |
|
|
19,449 |
|
|||
Contribution to defined benefit pension plan |
(970 |
) |
|
(17,398 |
) |
|||
Change in working capital |
(157,473 |
) |
|
119,617 |
|
|||
Other |
(17,403 |
) |
|
(15,848 |
) |
|||
Net cash flows from operating activities |
61,829 |
|
|
273,046 |
|
|||
|
|
|
|
|||||
Cash flows from investing activities |
|
|
|
|||||
Purchase of property, plant, and equipment |
(80,509 |
) |
|
(70,960 |
) |
|||
Acquisitions |
(312,500 |
) |
|
(15,862 |
) |
|||
Other |
3,546 |
|
|
15,437 |
|
|||
Net cash flows from investing activities |
(389,463 |
) |
|
(71,385 |
) |
|||
|
|
|
|
|||||
Cash flows from financing activities |
|
|
|
|||||
Proceeds from long-term borrowings |
236,710 |
|
|
88,872 |
|
|||
Principal payments on long-term borrowings |
(66,128 |
) |
|
(76,417 |
) |
|||
Payments on short-term borrowings |
(20,463 |
) |
|
(6,462 |
) |
|||
Purchase of treasury shares |
(24,101 |
) |
|
(28,006 |
) |
|||
Purchase of noncontrolling interest |
— |
|
|
(55,916 |
) |
|||
Dividends paid |
(30,794 |
) |
|
(27,316 |
) |
|||
Other |
5,792 |
|
|
(4,739 |
) |
|||
Net cash flows from financing activities |
101,016 |
|
|
(109,984 |
) |
|||
Effect of exchange rates on cash and cash equivalents |
(4,313 |
) |
|
(2,164 |
) |
|||
Net change in cash and cash equivalents |
(230,931 |
) |
|
89,513 |
|
|||
Cash and cash equivalents - beginning of year |
400,726 |
|
|
353,542 |
|
|||
Cash and cash equivalents - end of period |
$ |
169,795 |
|
|
$ |
443,055 |
|
|
SUMMARY OF EFFECT OF SIGNIFICANT NON-RECURRING ITEMS ON REPORTED RESULTS REGULATION G RECONCILIATION (Dollars in thousands, except per share amounts) (unaudited) |
The non-GAAP tables below disclose the impact of 1) the intangible asset amortization and stock-based compensation recognized on the Prospera subsidiary, 2) a write off a receivable following arbitration of a commercial transaction from 2014, 3) acquisition diligence, 4) restructuring expenses on segment operating income and net earnings and 6) the impact of the |
|
Thirteen |
|
Diluted |
|
Thirty-nine |
|
Diluted |
|||||||||
|
weeks ended
|
|
earnings per |
|
weeks ended
|
|
earnings per |
|||||||||
|
2021 |
|
share |
|
2021 |
|
share |
|||||||||
Net earnings attributable to |
$ |
51,650 |
|
|
$ |
2.40 |
|
|
$ |
168,774 |
|
|
$ |
7.86 |
|
|
Prospera intangible asset amortization |
|
1,926 |
|
|
|
0.09 |
|
|
|
1,926 |
|
|
|
0.09 |
|
|
Stock-based compensation - Prospera subsidiary |
|
2,312 |
|
|
|
0.11 |
|
|
|
2,312 |
|
|
|
0.11 |
|
|
Write-off of a receivable, pre-tax |
|
— |
|
|
|
— |
|
|
|
5,545 |
|
|
|
0.26 |
|
|
Acquisition diligence expense, pre-tax |
|
— |
|
|
|
— |
|
|
|
1,120 |
|
|
|
0.05 |
|
|
Restructuring expense, pre-tax |
|
— |
|
|
|
— |
|
|
|
1,560 |
|
|
|
0.07 |
|
|
Total Adjustments |
|
4,238 |
|
|
|
0.20 |
|
|
|
12,463 |
|
|
|
0.58 |
|
|
Change in |
|
— |
|
|
|
— |
|
|
|
(2,819 |
) |
|
|
(0.13 |
) |
|
Tax effect of adjustments * |
|
(604 |
) |
|
|
(0.03 |
) |
|
|
(2,358 |
) |
|
|
(0.11 |
) |
|
Net earnings attributable to |
$ |
55,284 |
|
|
$ |
2.57 |
|
|
$ |
176,060 |
|
|
$ |
8.20 |
|
|
Average shares outstanding (000’s) - Diluted |
|
|
|
21,552 |
|
|
|
|
|
21,483 |
|
|||||
* The tax effect of adjustments is calculated based on the income tax rate in each applicable jurisdiction. |
|
||||||||||||||||||||||||
|
|
Thirteen weeks ended |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Income Reconciliation |
|
Engineered
|
|
Utility
|
|
Coatings |
|
Irrigation |
|
Corporate |
|
Valmont |
||||||||||||
Operating income - as reported |
|
$ |
34,383 |
|
|
$ |
24,561 |
|
|
$ |
12,478 |
|
|
$ |
27,735 |
|
|
$ |
(22,962 |
) |
|
$ |
76,195 |
|
Prospera intangible asset amortization |
|
— |
|
|
— |
|
|
— |
|
|
1,926 |
|
|
— |
|
|
1,926 |
|
||||||
Stock-based compensation - Prospera subsidiary |
|
— |
|
|
— |
|
|
— |
|
|
2,312 |
|
|
— |
|
|
2,312 |
|
||||||
Adjusted Operating Income |
|
$ |
34,383 |
|
|
$ |
24,561 |
|
|
$ |
12,478 |
|
|
$ |
31,973 |
|
|
$ |
(22,962 |
) |
|
$ |
80,433 |
|
|
|
281,097 |
|
|
276,502 |
|
|
96,685 |
|
|
240,331 |
|
|
NM |
|
|
868,782 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Income as a % of Sales |
|
12.2 |
% |
|
8.9 |
% |
|
12.9 |
% |
|
11.5 |
% |
|
NM |
|
|
8.8 |
% |
||||||
Adjusted Operating Income as a % of Sales |
|
12.2 |
% |
|
8.9 |
% |
|
12.9 |
% |
|
13.3 |
% |
|
NM |
|
|
9.3 |
% |
|
||||||||||||||||||||||||
|
|
Thirty-nine weeks ended |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Income Reconciliation |
|
Engineered
|
|
Utility
|
|
Coatings |
|
Irrigation |
|
Corporate |
|
Valmont |
||||||||||||
Operating income - as reported |
|
$ |
86,235 |
|
|
$ |
61,168 |
|
|
$ |
40,018 |
|
|
$ |
108,467 |
|
|
$ |
(59,857 |
) |
|
$ |
236,031 |
|
Prospera intangible asset amortization |
|
— |
|
|
— |
|
|
— |
|
|
1,926 |
|
|
— |
|
|
1,926 |
|
||||||
Stock-based compensation - Prospera subsidiary |
|
— |
|
|
— |
|
|
— |
|
|
2,312 |
|
|
— |
|
|
2,312 |
|
||||||
Write off a receivable, pre-tax |
|
— |
|
|
5,545 |
|
|
— |
|
|
— |
|
|
— |
|
|
5,545 |
|
||||||
Acquisition diligence expense, pre-tax |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,120 |
|
|
1,120 |
|
||||||
Restructuring expense, pre-tax |
|
— |
|
|
650 |
|
|
— |
|
|
910 |
|
|
— |
|
|
1,560 |
|
||||||
Adjusted Operating Income |
|
$ |
86,235 |
|
|
$ |
67,363 |
|
|
$ |
40,018 |
|
|
$ |
113,615 |
|
|
$ |
(58,737 |
) |
|
$ |
248,494 |
|
|
|
772,813 |
|
|
797,498 |
|
|
288,131 |
|
|
751,960 |
|
|
NM |
|
|
2,538,297 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Income as a % of Sales |
|
11.2 |
% |
|
7.7 |
% |
|
13.9 |
% |
|
14.4 |
% |
|
NM |
|
|
9.3 |
% |
||||||
Adjusted Operating Income as a % of Sales |
|
11.2 |
% |
|
8.4 |
% |
|
13.9 |
% |
|
15.1 |
% |
|
NM |
|
|
9.8 |
% |
||||||
The non-GAAP tables below disclose the impact of impairment of goodwill, tradenames, and a facility, restructuring costs on segment operating income and net earnings as well as the impact of the
|
Thirteen |
|
Diluted |
|
Thirty-nine |
|
Diluted |
|||||||||
|
weeks ended
|
|
earnings per |
|
weeks ended
|
|
earnings per |
|||||||||
|
2020 |
|
share |
|
2020 |
|
share |
|||||||||
Net earnings attributable to |
$ |
39,342 |
|
|
$ |
1.84 |
|
|
$ |
104,878 |
|
|
$ |
4.89 |
|
|
Impairment of goodwill and tradename, pre-tax |
|
— |
|
|
|
— |
|
|
|
16,638 |
|
|
|
0.78 |
|
|
Restructuring and related asset impairment costs - pre-tax |
|
5,632 |
|
|
|
0.26 |
|
|
|
11,211 |
|
|
|
0.52 |
|
|
Total Adjustments |
|
5,632 |
|
|
|
0.26 |
|
|
|
27,849 |
|
|
|
1.30 |
|
|
Tax effect of adjustments * |
|
(776 |
) |
|
|
(0.04 |
) |
|
|
(2,753 |
) |
|
|
(0.13 |
) |
|
|
|
(1,528 |
) |
|
|
(0.07 |
) |
|
|
(1,528 |
) |
|
|
(0.07 |
) |
|
Net earnings attributable to |
$ |
42,670 |
|
|
$ |
1.99 |
|
|
$ |
128,446 |
|
|
$ |
5.99 |
|
|
Average shares outstanding (000’s) - Diluted |
|
|
|
21,416 |
|
|
|
|
|
21,453 |
|
|||||
* The tax effect of adjustments is calculated based on the income tax rate in each applicable jurisdiction. |
|
||||||||||||||||||||||||
|
|
Thirteen weeks ended |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Income Reconciliation |
|
Engineered
|
|
Utility
|
|
Coatings |
|
Irrigation |
|
Corporate |
|
Valmont |
||||||||||||
Operating income - as reported |
|
$ |
25,434 |
|
|
$ |
25,881 |
|
|
$ |
12,416 |
|
|
$ |
14,687 |
|
|
$ |
(16,939 |
) |
|
$ |
61,479 |
|
Impairment of goodwill and tradename |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||||
Restructuring and related asset impairment costs |
|
902 |
|
|
3,301 |
|
|
1,284 |
|
|
— |
|
|
145 |
|
|
5,632 |
|
||||||
Adjusted Operating Income |
|
$ |
26,336 |
|
|
$ |
29,182 |
|
|
$ |
13,700 |
|
|
$ |
14,687 |
|
|
$ |
(16,794 |
) |
|
$ |
67,111 |
|
|
|
255,656 |
|
|
274,393 |
|
|
87,886 |
|
|
139,209 |
|
|
NM |
|
|
733,970 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Income as a % of Sales |
|
9.9 |
% |
|
9.4 |
% |
|
14.1 |
% |
|
10.6 |
% |
|
NM |
|
|
8.4 |
% |
||||||
Adjusted Operating Income as a % of Sales |
|
10.3 |
% |
|
10.6 |
% |
|
15.6 |
% |
|
10.6 |
% |
|
NM |
|
|
9.1 |
% |
|
||||||||||||||||||||||||
|
|
Thirty-nine weeks ended |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Income Reconciliation |
|
Engineered
|
|
Utility
|
|
Coatings |
|
Irrigation |
|
Corporate |
|
Valmont |
||||||||||||
Operating income - as reported |
|
$ |
46,183 |
|
|
$ |
75,255 |
|
|
$ |
33,618 |
|
|
$ |
60,701 |
|
|
$ |
(43,943 |
) |
|
$ |
171,814 |
|
Impairment of goodwill and tradename |
|
16,638 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
16,638 |
|
||||||
Restructuring and related asset impairment costs |
|
2,364 |
|
|
6,975 |
|
|
1,506 |
|
|
— |
|
|
366 |
|
|
11,211 |
|
||||||
Adjusted Operating Income |
|
$ |
65,185 |
|
|
$ |
82,230 |
|
|
$ |
35,124 |
|
|
$ |
60,701 |
|
|
$ |
(43,577 |
) |
|
$ |
199,663 |
|
|
|
739,783 |
|
|
731,178 |
|
|
255,976 |
|
|
446,568 |
|
|
NM |
|
|
2,096,978 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Income as a % of Sales |
|
6.2 |
% |
|
10.3 |
% |
|
13.1 |
% |
|
13.6 |
% |
|
NM |
|
|
8.2 |
% |
||||||
Adjusted Operating Income as a % of Sales |
|
8.8 |
% |
|
11.2 |
% |
|
13.7 |
% |
|
13.6 |
% |
|
NM |
|
|
9.5 |
% |
|
REGULATION G RECONCILIATION OF FORECASTED GAAP AND ADJUSTED EARNINGS (Dollars in thousands, except per share amounts)
|
The non-GAAP tables below disclose the impact on the range of estimated diluted earnings per share of the 1) write off a receivable following arbitration 2) restructuring costs, 3) acquisition diligence costs and 4) six months of (a) amortization of the technology intangible asset (Prospera Technologies) and (b) share-based compensation for Prospera employees and 5) the increase in the |
|
|
|
|
|
|
|||||||
Reconciliation of Range of Net Earnings - Full Year 2021 |
Low End |
|
High End |
|
Adjustments |
|||||||
Estimated net earnings - GAAP |
$ |
217,000 |
|
|
$ |
228,000 |
|
|
|
|||
Write-off of a receivable, pre-tax |
|
|
|
|
5,545 |
|
||||||
Acquisition diligence expense, pre-tax |
|
|
|
|
1,120 |
|
||||||
Estimated restructuring expense, pre-tax |
|
|
|
|
1,560 |
|
||||||
Prospera intangible asset (proprietary technology) amortization, pre-tax |
|
|
|
|
3,750 |
|
||||||
Share-based compensation - Prospera (ML & AI subsidiary), pre-tax |
|
|
|
|
4,950 |
|
||||||
Total pre-tax adjustments |
|
|
|
|
16,925 |
|
||||||
Estimated tax benefit from above expenses* |
|
|
|
|
(3,106 |
) |
||||||
Change in |
|
|
|
|
(2,819 |
) |
||||||
Total Adjustments, after-tax |
|
|
|
|
$ |
11,000 |
|
|||||
Estimated net earnings - Adjusted |
$ |
228,000 |
|
|
$ |
239,000 |
|
|
|
|||
|
$ |
10.10 |
|
|
$ |
10.60 |
|
|
|
|||
|
$ |
10.60 |
|
|
$ |
11.10 |
|
|
|
|||
____________________ | ||||||||||||
* The tax effect of adjustments is calculated based on the income tax rate in each applicable jurisdiction. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211020006036/en/
+1 402.963.1057
Source:
FAQ
What were Valmont Industries' Q3 2021 financial results?
What is the current backlog for Valmont Industries?
How has Valmont Industries adjusted its EPS guidance for 2021?
Which segment showed significant sales growth in Q3 2021 for Valmont?