Carlisle Companies Reports Third Quarter Results
-
Revenue of
$1.3 billion , up 1% year-over-year -
Diluted EPS of
$4.97 and adj. EPS of$5.61 - Operating margin of 21.8%, adj. EBITDA margin of 25.9%, CCM adj. EBITDA margin of 30.2%
-
Issued
$1.0 billion of debt, providing additional financial flexibility -
Increasing share repurchase target to
$1.3 billion for the full year
Comments from
"Carlisle’s third quarter performance remained resilient despite a challenging macroeconomic environment. Revenue grew 1% year-over-year to
"In the third quarter, CCM continued to benefit from solid commercial re-roofing demand, a core driver of Carlisle’s value creation history. As those familiar with the
"At CWT, the well understood and ongoing end market headwinds continued to affect results in the third quarter, particularly in residential new construction, where affordability challenges and higher interest rates continue to negatively impact demand. Our progress on strategic initiatives is gaining traction and positioning the business for steady margin expansion as we move forward and closer to a return to an improved housing market. Synergies from our
"Innovation is a critical pillar of our Vision 2030 strategy and has always been a leading differentiator for
"We remain committed to disciplined capital deployment and strong cash flow generation. During the quarter, we repurchased 0.8 million shares for
"We are revising our 2025 full-year outlook to flat revenue year-over-year with adjusted EBITDA margin down 250 basis points from 2024 but still firmly in the mid-20s percent range, demonstrating the resilience of our margins through challenging new construction cycles. Our more conservative sentiment takes into account both our third quarter results and the
Third Quarter 2025 Financial Summary
|
|
|
Three Months Ended S eptember 30, |
|
Nine Months Ended S eptember 30, |
||||||||||||||||||
|
(in millions, except per share amounts) |
|
|
2025 |
|
|
|
2024 |
|
|
Change % |
|
|
2025 |
|
|
|
2024 |
|
|
Change % |
||
|
Revenues |
|
$ |
1,346.9 |
|
|
$ |
1,333.6 |
|
|
1.0 |
% |
|
$ |
3,892.2 |
|
|
$ |
3,880.7 |
|
|
0.3 |
% |
|
Operating income |
|
|
293.9 |
|
|
|
316.4 |
|
|
(7.1 |
)% |
|
|
812.5 |
|
|
|
919.1 |
|
|
(11.6 |
)% |
|
Operating margin |
|
|
21.8 |
% |
|
|
23.7 |
% |
|
-190 bps |
|
|
20.9 |
% |
|
|
23.7 |
% |
|
-280 bps |
||
|
Adjusted EBITDA |
|
|
348.7 |
|
|
|
367.9 |
|
|
(5.2 |
)% |
|
|
976.4 |
|
|
|
1,051.0 |
|
|
(7.1 |
)% |
|
Adjusted EBITDA margin |
|
|
25.9 |
% |
|
|
27.6 |
% |
|
-170 bps |
|
|
25.1 |
% |
|
|
27.1 |
% |
|
-200 bps |
||
|
Income from continuing operations |
|
|
213.5 |
|
|
|
246.6 |
|
|
(13.4 |
)% |
|
|
609.1 |
|
|
|
702.7 |
|
|
(13.3 |
)% |
|
Diluted EPS |
|
|
4.97 |
|
|
|
5.30 |
|
|
(6.2 |
)% |
|
|
13.94 |
|
|
|
14.74 |
|
|
(5.4 |
)% |
|
Adjusted EPS |
|
|
5.61 |
|
|
|
5.78 |
|
|
(2.9 |
)% |
|
|
15.47 |
|
|
|
15.71 |
|
|
(1.5 |
)% |
Third Quarter 2025 Segment Highlights
-
CCM revenue increased 0.3% (0% organic) to
$1.0 billion , as healthy re-roof activity was offset by challenging new construction activity and near-term disruption from changes in the distribution channel. -
CCM operating income decreased 7% to
$280 million , and adjusted EBITDA decreased 8% to$303 million , reflecting an adjusted EBITDA margin of 30.2%. This decrease was primarily the result of materials inflation, higher operating costs to enhance the Carlisle Experience, and investments in innovation.
Carlisle Weatherproofing Technologies ("CWT")
-
CWT revenue increased 3% (-8% organic) to
$346 million as revenue from the acquisitions ofPlasti-Fab , ThermaFoam, andBonded Logic more than offset the impact of lower volumes due to the continued softness in residential and commercial end-markets. -
CWT operating income decreased 37% to
$30 million , and adjusted EBITDA decreased 13% to$60 million , reflecting an adjusted EBITDA margin of 17.4%. This decrease was primarily the result of lower volumes, partially offset by progress on strategic initiatives.
Cash Flow
-
For the nine months ended
September 30, 2025 , cash provided by operating activities was$716 million , and free cash flow from continuing operations was$620 million . -
During the nine months ended
September 30, 2025 , we invested$199 million in the business with$91 million in capital expenditures and$108 million in acquisitions. We also returned$1.1 billion to shareholders through$1.0 billion of share repurchases and$135 million of dividends. -
As of
September 30, 2025 , we had$1.1 billion in cash and cash equivalents and$1.0 billion available under our revolving credit facility.
2025 Fourth Quarter Outlook
-
Consolidated fourth quarter revenues down low-single-digit percentage year-over-year
- CCM fourth quarter revenues down low-single-digit percentage year-over-year
- CWT fourth quarter revenues up low-single-digit percentage year-over-year
- Consolidated fourth quarter adjusted EBITDA margin of approximately 21%
Conference Call and Webcast
Domestic toll free: 800-549-8228
International: 646-564-2877
Conference ID: 67637
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. 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: 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; the ability of our customers to maintain appropriate labor levels under
Non-GAAP Disclosure
About
|
*EPS referenced in this release is from continuing operations unless otherwise noted. |
|
Unaudited Consolidated Statements of Income |
||||||||||||||||
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
(in millions, except per share amounts) |
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Revenues |
|
$ |
1,346.9 |
|
|
$ |
1,333.6 |
|
|
$ |
3,892.2 |
|
|
$ |
3,880.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cost of goods sold |
|
|
861.7 |
|
|
|
819.2 |
|
|
|
2,480.2 |
|
|
|
2,398.5 |
|
|
Selling and administrative expenses |
|
|
177.9 |
|
|
|
191.8 |
|
|
|
568.8 |
|
|
|
547.9 |
|
|
Research and development expenses |
|
|
12.4 |
|
|
|
8.1 |
|
|
|
34.2 |
|
|
|
26.6 |
|
|
Other operating expense (income), net |
|
|
1.0 |
|
|
|
(1.9 |
) |
|
|
(3.5 |
) |
|
|
(11.4 |
) |
|
Operating income |
|
|
293.9 |
|
|
|
316.4 |
|
|
|
812.5 |
|
|
|
919.1 |
|
|
Interest expense |
|
|
21.3 |
|
|
|
18.6 |
|
|
|
50.8 |
|
|
|
56.0 |
|
|
Interest income |
|
|
(6.8 |
) |
|
|
(22.6 |
) |
|
|
(14.6 |
) |
|
|
(44.3 |
) |
|
Other non-operating expense (income), net |
|
|
1.6 |
|
|
|
(1.1 |
) |
|
|
(0.1 |
) |
|
|
(1.5 |
) |
|
Income from continuing operations before income taxes |
|
|
277.8 |
|
|
|
321.5 |
|
|
|
776.4 |
|
|
|
908.9 |
|
|
Provision for income taxes |
|
|
64.3 |
|
|
|
74.9 |
|
|
|
167.3 |
|
|
|
206.2 |
|
|
Income from continuing operations |
|
|
213.5 |
|
|
|
246.6 |
|
|
|
609.1 |
|
|
|
702.7 |
|
|
Income (loss) from discontinued operations |
|
|
0.7 |
|
|
|
(2.3 |
) |
|
|
4.2 |
|
|
|
446.3 |
|
|
Net income |
|
$ |
214.2 |
|
|
$ |
244.3 |
|
|
$ |
613.3 |
|
|
$ |
1,149.0 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per share attributable to common shares: |
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations |
|
$ |
5.01 |
|
|
$ |
5.36 |
|
|
$ |
14.07 |
|
|
$ |
14.93 |
|
|
Income (loss) from discontinued operations |
|
|
0.01 |
|
|
|
(0.05 |
) |
|
|
0.09 |
|
|
|
9.48 |
|
|
Basic earnings per share |
|
$ |
5.02 |
|
|
$ |
5.31 |
|
|
$ |
14.16 |
|
|
$ |
24.41 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per share attributable to common shares: |
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations |
|
$ |
4.97 |
|
|
$ |
5.30 |
|
|
$ |
13.94 |
|
|
$ |
14.74 |
|
|
Income (loss) from discontinued operations |
|
|
0.01 |
|
|
|
(0.05 |
) |
|
|
0.09 |
|
|
|
9.36 |
|
|
Diluted earnings per share |
|
$ |
4.98 |
|
|
$ |
5.25 |
|
|
$ |
14.03 |
|
|
$ |
24.10 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Average shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
|
42.5 |
|
|
|
45.9 |
|
|
|
43.2 |
|
|
|
47.0 |
|
|
Diluted |
|
|
42.9 |
|
|
|
46.5 |
|
|
|
43.6 |
|
|
|
47.6 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends declared and paid per share |
|
$ |
1.10 |
|
|
$ |
1.00 |
|
|
$ |
3.10 |
|
|
$ |
2.70 |
|
|
Unaudited Condensed Consolidated Statements of Cash Flows |
||||||||
|
|
|
Nine Months Ended
|
||||||
|
(in millions) |
|
|
2025 |
|
|
|
2024 |
|
|
Net cash provided by operating activities |
|
$ |
715.8 |
|
|
$ |
659.7 |
|
|
|
|
|
|
|
||||
|
Investing activities: |
|
|
|
|
||||
|
Proceeds from sale of discontinued operations, net of cash disposed |
|
|
— |
|
|
|
1,998.0 |
|
|
Acquisitions, net of cash acquired |
|
|
(108.1 |
) |
|
|
(414.3 |
) |
|
Capital expenditures |
|
|
(91.3 |
) |
|
|
(76.7 |
) |
|
Other investing activities |
|
|
— |
|
|
|
1.9 |
|
|
Net cash (used in) provided by investing activities |
|
|
(199.4 |
) |
|
|
1,508.9 |
|
|
|
|
|
|
|
||||
|
Financing activities: |
|
|
|
|
||||
|
Proceeds from notes |
|
|
987.8 |
|
|
|
— |
|
|
Borrowings from revolving credit facility |
|
|
— |
|
|
|
22.0 |
|
|
Repayments of revolving credit facility |
|
|
— |
|
|
|
(22.0 |
) |
|
Repurchases of common stock |
|
|
(1,000.0 |
) |
|
|
(1,166.1 |
) |
|
Dividends paid |
|
|
(135.3 |
) |
|
|
(127.4 |
) |
|
Proceeds from exercise of stock options |
|
|
14.8 |
|
|
|
73.1 |
|
|
Withholding tax paid related to stock-based compensation |
|
|
(13.5 |
) |
|
|
(17.7 |
) |
|
Other financing activities |
|
|
(19.2 |
) |
|
|
(4.8 |
) |
|
Net cash used in financing activities |
|
|
(165.4 |
) |
|
|
(1,242.9 |
) |
|
|
|
|
|
|
||||
|
Effect of foreign currency exchange rate changes on cash and cash equivalents |
|
|
0.5 |
|
|
|
(0.6 |
) |
|
Change in cash and cash equivalents |
|
|
351.5 |
|
|
|
925.1 |
|
|
Less: change in cash and cash equivalents of discontinued operations |
|
|
— |
|
|
|
(28.8 |
) |
|
Cash and cash equivalents at beginning of period |
|
|
753.5 |
|
|
|
576.7 |
|
|
Cash and cash equivalents at end of period |
|
$ |
1,105.0 |
|
|
$ |
1,530.6 |
|
|
Unaudited Selected Consolidated Balance Sheet Data |
||||||
|
(in millions) |
|
|
|
|
||
|
Cash and cash equivalents |
|
$ |
1,105.0 |
|
$ |
753.5 |
|
Long-term debt, including current portion |
|
|
2,883.3 |
|
|
1,890.6 |
|
Total stockholders' equity |
|
|
1,991.8 |
|
|
2,463.3 |
Unaudited Non-GAAP Financial Measures - Organic Revenue
Organic revenue (defined as revenues excluding revenue from acquisitions completed within the last 12 months and the impact of changes in foreign exchange rates versus the
|
|
|
Three Months Ended |
||||||||||||||||
|
(in millions, except percentages) |
|
CSL |
|
CCM |
|
CWT |
||||||||||||
|
2024 Revenues (GAAP) |
|
$ |
1,333.6 |
|
|
|
$ |
998.2 |
|
|
|
$ |
335.4 |
|
|
|||
|
Organic |
|
|
(28.5 |
) |
(2.1 |
)% |
|
|
(0.2 |
) |
— |
% |
|
|
(28.3 |
) |
(8.4 |
)% |
|
Acquisitions |
|
|
38.9 |
|
2.9 |
% |
|
|
— |
|
— |
% |
|
|
38.9 |
|
11.6 |
% |
|
FX impact |
|
|
2.9 |
|
0.2 |
% |
|
|
2.8 |
|
0.3 |
% |
|
|
0.1 |
|
— |
% |
|
Total change |
|
|
13.3 |
|
1.0 |
% |
|
|
2.6 |
|
0.3 |
% |
|
|
10.7 |
|
3.2 |
% |
|
2025 Revenues (GAAP) |
|
$ |
1,346.9 |
|
|
|
$ |
1,000.8 |
|
|
|
$ |
346.1 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
Nine Months Ended |
||||||||||||||||
|
(in millions, except percentages) |
|
CSL |
|
CCM |
|
CWT |
||||||||||||
|
2024 Revenues (GAAP) |
|
$ |
3,880.7 |
|
|
|
$ |
2,870.7 |
|
|
|
$ |
1,010.0 |
|
|
|||
|
Organic |
|
|
(118.3 |
) |
(3.1 |
)% |
|
|
(17.8 |
) |
(0.6 |
)% |
|
|
(100.5 |
) |
(10.0 |
)% |
|
Acquisitions |
|
|
127.9 |
|
3.3 |
% |
|
|
38.8 |
|
1.3 |
% |
|
|
89.1 |
|
8.8 |
% |
|
FX impact |
|
|
1.9 |
|
0.1 |
% |
|
|
3.2 |
|
0.1 |
% |
|
|
(1.3 |
) |
(0.1 |
)% |
|
Total change |
|
|
11.5 |
|
0.3 |
% |
|
|
24.2 |
|
0.8 |
% |
|
|
(12.7 |
) |
(1.3 |
)% |
|
2025 Revenues (GAAP) |
|
$ |
3,892.2 |
|
|
|
$ |
2,894.9 |
|
|
|
$ |
997.3 |
|
|
|||
Unaudited Non-GAAP Financial Measures - Free Cash Flow
Free cash flow (defined as net cash provided by operating activities less capital expenditures) is intended to provide investors and others with information about
|
|
|
Three Months Ended S eptember 30, |
|
Nine Months Ended S eptember 30, |
||||||||||||
|
(in millions) |
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Operating cash flow (GAAP) |
|
$ |
426.9 |
|
|
$ |
312.8 |
|
|
$ |
715.8 |
|
|
$ |
659.7 |
|
|
Less: operating cash flow from discontinued operations |
|
|
0.7 |
|
|
|
(15.9 |
) |
|
|
4.2 |
|
|
|
(1.8 |
) |
|
Operating cash flow from continuing operations |
|
$ |
426.2 |
|
|
$ |
328.7 |
|
|
$ |
711.6 |
|
|
$ |
661.5 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Capital expenditures (GAAP) |
|
$ |
(33.5 |
) |
|
$ |
(19.3 |
) |
|
$ |
(91.3 |
) |
|
$ |
(76.7 |
) |
|
Less: capital expenditures at discontinued operations |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(12.4 |
) |
|
Capital expenditures at continuing operations |
|
$ |
(33.5 |
) |
|
$ |
(19.3 |
) |
|
$ |
(91.3 |
) |
|
$ |
(64.3 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating cash flow from continuing operations |
|
$ |
426.2 |
|
|
$ |
328.7 |
|
|
$ |
711.6 |
|
|
$ |
661.5 |
|
|
Capital expenditures at continuing operations |
|
|
(33.5 |
) |
|
|
(19.3 |
) |
|
|
(91.3 |
) |
|
|
(64.3 |
) |
|
Free cash flow from continuing operations |
|
$ |
392.7 |
|
|
$ |
309.4 |
|
|
$ |
620.3 |
|
|
$ |
597.2 |
|
Unaudited Non-GAAP Financial Measures - EBIT, Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA Margin
Earnings before interest and taxes ("EBIT") (defined as net income excluding income/loss from discontinued operations, interest expense, interest income, and provision for income taxes), adjusted EBIT (defined as EBIT excluding gains/losses and costs from acquisitions, dispositions, restructuring, impairment, casualty losses and insurance recoveries, legal settlements, pension settlements, and debt extinguishment), adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA") (defined as adjusted EBIT excluding depreciation and amortization) and adjusted EBITDA margin (defined as adjusted EBITDA divided by total revenues) are intended to provide investors and others with information about
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
(in millions, except percentages) |
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Net income (GAAP) |
|
$ |
214.2 |
|
|
$ |
244.3 |
|
|
$ |
613.3 |
|
|
$ |
1,149.0 |
|
|
Less: Income (loss) from discontinued operations |
|
|
0.7 |
|
|
|
(2.3 |
) |
|
|
4.2 |
|
|
|
446.3 |
|
|
Income from continuing operations (GAAP) |
|
|
213.5 |
|
|
|
246.6 |
|
|
|
609.1 |
|
|
|
702.7 |
|
|
Provision for income taxes |
|
|
64.3 |
|
|
|
74.9 |
|
|
|
167.3 |
|
|
|
206.2 |
|
|
Interest expense |
|
|
21.3 |
|
|
|
18.6 |
|
|
|
50.8 |
|
|
|
56.0 |
|
|
Interest income |
|
|
(6.8 |
) |
|
|
(22.6 |
) |
|
|
(14.6 |
) |
|
|
(44.3 |
) |
|
EBIT |
|
|
292.3 |
|
|
|
317.5 |
|
|
|
812.6 |
|
|
|
920.6 |
|
|
Plus (gains) / losses and costs from: |
|
|
|
|
|
|
|
|
||||||||
|
Acquisitions |
|
|
0.6 |
|
|
|
2.7 |
|
|
|
9.9 |
|
|
|
4.8 |
|
|
Dispositions |
|
|
— |
|
|
|
(0.3 |
) |
|
|
(0.1 |
) |
|
|
(0.6 |
) |
|
Restructuring |
|
|
2.8 |
|
|
|
1.9 |
|
|
|
4.4 |
|
|
|
2.7 |
|
|
Casualty losses and insurance recoveries |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5.0 |
) |
|
Legal settlements |
|
|
1.1 |
|
|
|
1.5 |
|
|
|
1.6 |
|
|
|
1.9 |
|
|
Pension settlements |
|
|
2.1 |
|
|
|
— |
|
|
|
1.5 |
|
|
|
— |
|
|
Total non-comparable items |
|
|
6.6 |
|
|
|
5.8 |
|
|
|
17.3 |
|
|
|
3.8 |
|
|
Adjusted EBIT |
|
|
298.9 |
|
|
|
323.3 |
|
|
|
829.9 |
|
|
|
924.4 |
|
|
Depreciation |
|
|
19.2 |
|
|
|
17.5 |
|
|
|
55.3 |
|
|
|
51.7 |
|
|
Amortization |
|
|
30.6 |
|
|
|
27.1 |
|
|
|
91.2 |
|
|
|
74.9 |
|
|
Adjusted EBITDA |
|
$ |
348.7 |
|
|
$ |
367.9 |
|
|
$ |
976.4 |
|
|
$ |
1,051.0 |
|
|
Divided by: |
|
|
|
|
|
|
|
|
||||||||
|
Total revenues |
|
$ |
1,346.9 |
|
|
$ |
1,333.6 |
|
|
$ |
3,892.2 |
|
|
$ |
3,880.7 |
|
|
Adjusted EBITDA margin |
|
|
25.9 |
% |
|
|
27.6 |
% |
|
|
25.1 |
% |
|
|
27.1 |
% |
|
Unaudited Non-GAAP Financial Measures - EBIT, Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA Margin |
||||||||||||||||||||||||
|
|
|
Three Months Ended |
|
Three Months Ended |
||||||||||||||||||||
|
(in millions) |
|
CCM |
|
CWT |
|
Corporate and unallocated |
|
CCM |
|
CWT |
|
Corporate and unallocated |
||||||||||||
|
Operating income (loss) (GAAP) |
|
$ |
280.3 |
|
|
$ |
29.6 |
|
|
$ |
(16.0 |
) |
|
$ |
303.0 |
|
|
$ |
46.8 |
|
|
$ |
(33.4 |
) |
|
Non-operating expense (income), net |
|
|
0.5 |
|
|
|
0.1 |
|
|
|
1.0 |
|
|
|
(0.5 |
) |
|
|
0.3 |
|
|
|
(0.9 |
) |
|
EBIT |
|
|
279.8 |
|
|
|
29.5 |
|
|
|
(17.0 |
) |
|
|
303.5 |
|
|
|
46.5 |
|
|
|
(32.5 |
) |
|
Plus (gains) / losses and costs from: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Acquisitions |
|
|
— |
|
|
|
0.7 |
|
|
|
(0.1 |
) |
|
|
0.1 |
|
|
|
— |
|
|
|
2.6 |
|
|
Dispositions |
|
|
0.1 |
|
|
|
(0.1 |
) |
|
|
— |
|
|
|
(0.1 |
) |
|
|
(0.2 |
) |
|
|
— |
|
|
Restructuring |
|
|
0.1 |
|
|
|
2.7 |
|
|
|
— |
|
|
|
1.3 |
|
|
|
0.6 |
|
|
|
— |
|
|
Legal settlements |
|
|
— |
|
|
|
1.1 |
|
|
|
— |
|
|
|
1.0 |
|
|
|
0.5 |
|
|
|
— |
|
|
Pension settlements |
|
|
— |
|
|
|
— |
|
|
|
2.1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Total non-comparable items |
|
|
0.2 |
|
|
|
4.4 |
|
|
|
2.0 |
|
|
|
2.3 |
|
|
|
0.9 |
|
|
|
2.6 |
|
|
Adjusted EBIT |
|
|
280.0 |
|
|
|
33.9 |
|
|
|
(15.0 |
) |
|
|
305.8 |
|
|
|
47.4 |
|
|
|
(29.9 |
) |
|
Depreciation |
|
|
13.4 |
|
|
|
5.4 |
|
|
|
0.4 |
|
|
|
13.0 |
|
|
|
4.1 |
|
|
|
0.4 |
|
|
Amortization |
|
|
9.2 |
|
|
|
20.9 |
|
|
|
0.5 |
|
|
|
8.8 |
|
|
|
17.8 |
|
|
|
0.5 |
|
|
Adjusted EBITDA |
|
$ |
302.6 |
|
|
$ |
60.2 |
|
|
$ |
(14.1 |
) |
|
$ |
327.6 |
|
|
$ |
69.3 |
|
|
$ |
(29.0 |
) |
|
Divided by: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total revenues |
|
$ |
1,000.8 |
|
|
$ |
346.1 |
|
|
$ |
— |
|
|
$ |
998.2 |
|
|
$ |
335.4 |
|
|
$ |
— |
|
|
Adjusted EBITDA margin |
|
|
30.2 |
% |
|
|
17.4 |
% |
|
|
NM |
|
|
|
32.8 |
% |
|
|
20.7 |
% |
|
|
NM |
|
|
|
|
Nine Months Ended |
|
Nine Months Ended |
||||||||||||||||||||
|
(in millions, except percentages) |
|
CCM |
|
CWT |
|
Corporate and unallocated |
|
CCM |
|
CWT |
|
Corporate and unallocated |
||||||||||||
|
Operating income (loss) (GAAP) |
|
$ |
798.9 |
|
|
$ |
88.3 |
|
|
$ |
(74.7 |
) |
|
$ |
861.0 |
|
|
$ |
148.2 |
|
|
$ |
(90.1 |
) |
|
Non-operating expense (income), net |
|
|
— |
|
|
|
0.3 |
|
|
|
(0.4 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1.5 |
) |
|
EBIT |
|
|
798.9 |
|
|
|
88.0 |
|
|
|
(74.3 |
) |
|
|
861.0 |
|
|
|
148.2 |
|
|
|
(88.6 |
) |
|
Plus (gains) / losses and costs from: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Acquisitions |
|
|
— |
|
|
|
6.0 |
|
|
|
3.9 |
|
|
|
1.9 |
|
|
|
— |
|
|
|
2.9 |
|
|
Dispositions |
|
|
— |
|
|
|
(0.2 |
) |
|
|
0.1 |
|
|
|
(0.2 |
) |
|
|
(0.4 |
) |
|
|
— |
|
|
Restructuring |
|
|
0.1 |
|
|
|
4.3 |
|
|
|
— |
|
|
|
1.6 |
|
|
|
1.1 |
|
|
|
— |
|
|
Casualty losses and insurance recoveries |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5.0 |
) |
|
|
— |
|
|
|
— |
|
|
Legal settlements |
|
|
— |
|
|
|
1.6 |
|
|
|
— |
|
|
|
1.0 |
|
|
|
0.9 |
|
|
|
— |
|
|
Pension settlement |
|
|
— |
|
|
|
— |
|
|
|
1.5 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Total non-comparable items |
|
|
0.1 |
|
|
|
11.7 |
|
|
|
5.5 |
|
|
|
(0.7 |
) |
|
|
1.6 |
|
|
|
2.9 |
|
|
Adjusted EBIT |
|
|
799.0 |
|
|
|
99.7 |
|
|
|
(68.8 |
) |
|
|
860.3 |
|
|
|
149.8 |
|
|
|
(85.7 |
) |
|
Depreciation |
|
|
39.0 |
|
|
|
15.1 |
|
|
|
1.2 |
|
|
|
38.1 |
|
|
|
12.4 |
|
|
|
1.2 |
|
|
Amortization |
|
|
27.4 |
|
|
|
62.3 |
|
|
|
1.5 |
|
|
|
20.2 |
|
|
|
53.2 |
|
|
|
1.5 |
|
|
Adjusted EBITDA |
|
$ |
865.4 |
|
|
$ |
177.1 |
|
|
$ |
(66.1 |
) |
|
$ |
918.6 |
|
|
$ |
215.4 |
|
|
$ |
(83.0 |
) |
|
Divided by: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total revenues |
|
$ |
2,894.9 |
|
|
$ |
997.3 |
|
|
$ |
— |
|
|
$ |
2,870.7 |
|
|
$ |
1,010.0 |
|
|
$ |
— |
|
|
Adjusted EBITDA margin |
|
|
29.9 |
% |
|
|
17.8 |
% |
|
|
NM |
|
|
|
32.0 |
% |
|
|
21.3 |
% |
|
|
NM |
|
|
Unaudited Non-GAAP Financial Measures - Adjusted Net Income and Adjusted EPS |
|||||||||||||||||||
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|||||||||||||||
|
(in millions, except per share amounts) |
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to Diluted EPS(2) |
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to Diluted EPS(2) |
|||||||
|
Net income (GAAP) |
|
|
|
$ |
214.2 |
|
$ |
4.98 |
|
|
|
$ |
244.3 |
|
|
$ |
5.25 |
|
|
|
Less: Income from discontinued operations (GAAP) |
|
|
|
|
0.7 |
|
|
0.01 |
|
|
|
|
(2.3 |
) |
|
|
(0.05 |
) |
|
|
Income from continuing operations (GAAP) |
|
|
|
|
213.5 |
|
|
4.97 |
|
|
|
|
246.6 |
|
|
|
5.30 |
|
|
|
Plus (gains) / losses and costs from: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Acquisitions |
|
0.6 |
|
|
0.5 |
|
|
0.01 |
|
2.7 |
|
|
|
2.0 |
|
|
|
0.04 |
|
|
Dispositions |
|
— |
|
|
— |
|
|
— |
|
(0.3 |
) |
|
|
(0.2 |
) |
|
|
— |
|
|
Restructuring |
|
2.8 |
|
|
2.2 |
|
|
0.05 |
|
1.9 |
|
|
|
1.5 |
|
|
|
0.03 |
|
|
Legal settlements |
|
1.1 |
|
|
0.8 |
|
|
0.02 |
|
1.5 |
|
|
|
1.1 |
|
|
|
0.03 |
|
|
Pension settlement |
|
2.1 |
|
|
1.6 |
|
|
0.04 |
|
— |
|
|
|
— |
|
|
|
— |
|
|
Acquisition-related amortization(3) |
|
28.7 |
|
|
22.1 |
|
|
0.51 |
|
25.4 |
|
|
|
19.2 |
|
|
|
0.41 |
|
|
Discrete tax items(4) |
|
— |
|
|
0.5 |
|
|
0.01 |
|
— |
|
|
|
(1.3 |
) |
|
|
(0.03 |
) |
|
Total adjustments |
|
|
|
|
27.7 |
|
|
0.64 |
|
|
|
|
22.3 |
|
|
|
0.48 |
|
|
|
Adjusted net income |
|
|
|
$ |
241.2 |
|
$ |
5.61 |
|
|
|
$ |
268.9 |
|
|
$ |
5.78 |
|
|
|
(1) |
The impact to net income reflects the tax effect of noted items, which is based on the statutory rate in the jurisdiction in which the expense or income is deductible or taxable. |
|
|
(2) |
The per share impact of adjustments to each period is based on diluted shares outstanding using the two-class method. |
|
|
(3) |
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, excess tax benefits from stock compensation, 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 EPS |
||||||||||||||||||||||
|
|
|
Nine Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||
|
(in millions, except per share amounts) |
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to Diluted EPS(2) |
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to Diluted EPS(2) |
||||||||||
|
Net income (GAAP) |
|
|
|
$ |
613.3 |
|
|
$ |
14.03 |
|
|
|
|
$ |
1,149.0 |
|
|
$ |
24.10 |
|
||
|
Less: Income from discontinued operations (GAAP) |
|
|
|
|
4.2 |
|
|
|
0.09 |
|
|
|
|
|
446.3 |
|
|
|
9.36 |
|
||
|
Income from continuing operations (GAAP) |
|
|
|
|
609.1 |
|
|
|
13.94 |
|
|
|
|
|
702.7 |
|
|
|
14.74 |
|
||
|
Plus (gains) / losses and costs from: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Acquisitions |
|
9.9 |
|
|
|
7.6 |
|
|
|
0.17 |
|
|
4.8 |
|
|
|
3.6 |
|
|
|
0.08 |
|
|
Dispositions |
|
(0.1 |
) |
|
|
— |
|
|
|
— |
|
|
(0.6 |
) |
|
|
(0.4 |
) |
|
|
(0.01 |
) |
|
Restructuring |
|
4.4 |
|
|
|
3.4 |
|
|
|
0.08 |
|
|
2.7 |
|
|
|
2.1 |
|
|
|
0.04 |
|
|
Casualty losses and insurance recoveries |
|
— |
|
|
|
— |
|
|
|
— |
|
|
(5.0 |
) |
|
|
(3.8 |
) |
|
|
(0.08 |
) |
|
Legal settlements |
|
1.6 |
|
|
|
1.2 |
|
|
|
0.03 |
|
|
1.9 |
|
|
|
1.4 |
|
|
|
0.03 |
|
|
Pension settlement |
|
1.5 |
|
|
|
1.2 |
|
|
|
0.03 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Acquisition-related amortization(3) |
|
85.6 |
|
|
|
65.5 |
|
|
|
1.50 |
|
|
70.5 |
|
|
|
53.1 |
|
|
|
1.11 |
|
|
Discrete tax items(4) |
|
— |
|
|
|
(12.1 |
) |
|
|
(0.28 |
) |
|
— |
|
|
|
(9.8 |
) |
|
|
(0.20 |
) |
|
Total adjustments |
|
|
|
|
66.8 |
|
|
|
1.53 |
|
|
|
|
|
46.2 |
|
|
|
0.97 |
|
||
|
Adjusted net income |
|
|
|
$ |
675.9 |
|
|
$ |
15.47 |
|
|
|
|
$ |
748.9 |
|
|
$ |
15.71 |
|
||
|
(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. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20251029990059/en/
Vice President, Investor Relations
(310) 592-9668
mpatel@carlisle.com
Source: