Carlisle Companies Reports Fourth Quarter Results
-
Delivered record full year diluted EPS of
$18.34 and adj. EPS of$20.20 , a 30% YoY increase-
Fourth quarter revenue of
$1.1 billion , declined 0.4% YoY -
Diluted EPS of
$3.56 and record adj. EPS of$4.47 for the quarter, increased 7% YoY - Operating margin of 19.9% and adj. EBITDA margin of 25.1%
-
Fourth quarter revenue of
-
Completed the acquisition of
Plasti-Fab , a Canadian based manufacturer of EPS insulation -
Repurchased
$420 million of shares in Q4, totaling$1.6 billion of share repurchases in 2024 - 2025 outlook includes MSD revenue growth and ~50 bps of adj. EBITDA margin expansion
Comments from
“We are pleased to report that Carlisle ended 2024 with a record full year adjusted EPS of
“In the fourth quarter, revenue was challenged by the continued broader macroeconomic pressures impacting the construction industry that began in the third quarter, particularly higher interest rates, housing affordability challenges, and unfavorable weather conditions in November and December. Despite these significant headwinds, Carlisle generated record adjusted EPS in the fourth quarter, increasing 7% on a year-over-year basis.
“2024 was a transformative year for Carlisle as we successfully executed on multiple strategic initiatives under Vision 2030 that positioned us as a pure-play building products company. We also strengthened our commitment to returning capital to shareholders, deploying a record
“After launching our Vision 2030 strategy in December of last year, the stage has been set for the future of Carlisle with clear direction to all our stakeholders. Vision 2030 positions us to benefit from the widely understood macro-trends, including growing commercial re-roofing demand, an ongoing housing shortage, and our ability to provide energy efficient and labor-saving solutions and systems. Furthermore, our 2024 acquisitions strengthen our position as a leading manufacturer within the building envelope and reinforce our commitment to acquire growth and create value through a superior integration playbook.
“As we look further ahead into 2025, we expect the market challenges that persisted in the second half of 2024 to continue into the first half of 2025. We are optimistic that the strong underlying trends in our businesses, along with the execution of our strategic initiatives under Vision 2030, will result in another record year for Carlisle. Our guidance for 2025 reflects mid-single-digit revenue growth, along with approximately 50 basis points of adjusted EBITDA margin expansion. We expect CCM to continue to benefit from solid re-roofing demand, new products, the full-year of the MTL acquisition and, as we enter the second half of 2025, improving new construction markets. CWT will improve performance on share gain initiatives, new products and the integration of
Fourth Quarter 2024 Financial Summary
|
|
Three Months Ended D ecember 31, |
|
Year Ended D ecember 31, |
||||||||||||||||||
(in millions, except per share amounts) |
|
2024 |
|
2023 |
|
Change % |
|
2024 |
|
2023 |
|
Change % |
||||||||||
Revenues |
|
$ |
1,122.9 |
|
|
$ |
1,127.5 |
|
|
(0.4 |
)% |
|
$ |
5,003.6 |
|
|
$ |
4,586.9 |
|
|
9.1 |
% |
Operating income |
|
|
224.0 |
|
|
|
253.6 |
|
|
(11.7 |
)% |
|
|
1,143.1 |
|
|
|
982.8 |
|
|
16.3 |
% |
Operating margin |
|
|
19.9 |
% |
|
|
22.5 |
% |
|
-260 bps |
|
|
22.8 |
% |
|
|
21.4 |
% |
|
140 bps |
||
Income from continuing operations |
|
|
162.4 |
|
|
|
191.7 |
|
|
(15.3 |
)% |
|
|
865.1 |
|
|
|
718.9 |
|
|
20.3 |
% |
Adjusted EBITDA |
|
|
281.7 |
|
|
|
297.1 |
|
|
(5.2 |
)% |
|
|
1,332.7 |
|
|
|
1,152.8 |
|
|
15.6 |
% |
Adjusted EBITDA margin |
|
|
25.1 |
% |
|
|
26.4 |
% |
|
-130 bps |
|
|
26.6 |
% |
|
|
25.1 |
% |
|
150 bps |
||
Diluted EPS |
|
|
3.56 |
|
|
|
3.91 |
|
|
(9.0 |
)% |
|
|
18.34 |
|
|
|
14.22 |
|
|
29.0 |
% |
Adjusted EPS |
|
|
4.47 |
|
|
|
4.17 |
|
|
7.2 |
% |
|
|
20.20 |
|
|
|
15.52 |
|
|
30.2 |
% |
Fourth Quarter 2024 Segment Highlights
-
Revenue of
$834 million , increased 2% (-2% organic) year-over-year, driven by the acquisition of MTL and healthy re-roof activity partially offset by lower commercial construction activity. -
Operating income was
$223 million , down 6% year-over-year. Adjusted EBITDA was$245 million , down 4% year-over-year, reflecting an adjusted EBITDA margin of 29.4%. The decrease in adjusted EBITDA was due to lower volumes and negative price/cost in the quarter.
Carlisle Weatherproofing Technologies ("CWT")
-
Revenue of
$289 million , declined 7% (-8% organic) year-over-year, primarily due to softer residential end markets in the quarter as a result of broader residential market weakness from higher interest rates and lower roof coatings sales at retail negatively impacted by dry weather. -
Operating income was
$25 million , down 44% year-over-year. Adjusted EBITDA was$53 million , down 24% year-over-year, reflecting an adjusted EBITDA margin of 18.3%. The decrease in adjusted EBITDA was primarily due to a decline in volumes, lower prices in insulation products, and strategic investments in the business to support longer term growth initiatives.
Cash Flow
Operating cash flow from continuing operations for the year ended
During the year ended
2025 Outlook
-
FY 2025 revenues to increase in the mid-single-digit percentage range year-over-year.
- CCM - FY 2025 revenues to increase in the mid-single-digit percentage range year-over-year.
- CWT - FY 2025 revenues to increase in the high-single-digit percent range year-over-year.
- Adjusted EBITDA margins expanding ~50 bps.
Conference Call and Webcast
Carlisle will discuss fourth quarter 2024 results on a conference call at
Domestic toll free: 800-549-8228
International: 646-564-2877
Conference ID: 68568
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
Carlisle reports its financial results in accordance with the
About
*EPS referenced in this release is from continuing operations unless otherwise noted.
Unaudited Consolidated Statements of Income |
||||||||||||||||
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
(in millions, except per share amounts) |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Revenues |
|
$ |
1,122.9 |
|
|
$ |
1,127.5 |
|
|
$ |
5,003.6 |
|
|
$ |
4,586.9 |
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of goods sold |
|
|
717.4 |
|
|
|
707.8 |
|
|
|
3,115.9 |
|
|
|
2,952.7 |
|
Selling and administrative expenses |
|
|
174.9 |
|
|
|
157.6 |
|
|
|
722.8 |
|
|
|
625.2 |
|
Research and development expenses |
|
|
8.8 |
|
|
|
8.0 |
|
|
|
35.4 |
|
|
|
28.7 |
|
Other operating (income) expense, net |
|
|
(2.2 |
) |
|
|
0.5 |
|
|
|
(13.6 |
) |
|
|
(2.5 |
) |
Operating income |
|
|
224.0 |
|
|
|
253.6 |
|
|
|
1,143.1 |
|
|
|
982.8 |
|
Interest expense, net |
|
|
17.3 |
|
|
|
18.6 |
|
|
|
73.3 |
|
|
|
75.6 |
|
Interest income |
|
|
(16.0 |
) |
|
|
(7.6 |
) |
|
|
(60.3 |
) |
|
|
(20.1 |
) |
Other non-operating expense (income), net |
|
|
20.7 |
|
|
|
(1.9 |
) |
|
|
19.2 |
|
|
|
(3.1 |
) |
Income from continuing operations before income taxes |
|
|
202.0 |
|
|
|
244.5 |
|
|
|
1,110.9 |
|
|
|
930.4 |
|
Provision for income taxes |
|
|
39.6 |
|
|
|
52.8 |
|
|
|
245.8 |
|
|
|
211.5 |
|
Income from continuing operations |
|
|
162.4 |
|
|
|
191.7 |
|
|
|
865.1 |
|
|
|
718.9 |
|
|
|
|
|
|
|
|
|
|
||||||||
Discontinued operations: |
|
|
|
|
|
|
|
|
||||||||
(Loss) income before income taxes |
|
|
(17.4 |
) |
|
|
1.5 |
|
|
|
480.3 |
|
|
|
21.7 |
|
(Benefit from) provision for income taxes |
|
|
(17.8 |
) |
|
|
(12.3 |
) |
|
|
33.6 |
|
|
|
(26.8 |
) |
Income from discontinued operations |
|
|
0.4 |
|
|
|
13.8 |
|
|
|
446.7 |
|
|
|
48.5 |
|
Net income |
|
$ |
162.8 |
|
|
$ |
205.5 |
|
|
$ |
1,311.8 |
|
|
$ |
767.4 |
|
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per share attributable to common shares: |
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations |
|
$ |
3.60 |
|
|
$ |
3.96 |
|
|
$ |
18.58 |
|
|
$ |
14.38 |
|
Income from discontinued operations |
|
|
0.01 |
|
|
|
0.29 |
|
|
|
9.59 |
|
|
|
0.97 |
|
Basic earnings per share |
|
$ |
3.61 |
|
|
$ |
4.25 |
|
|
$ |
28.17 |
|
|
$ |
15.35 |
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per share attributable to common shares: |
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations |
|
$ |
3.56 |
|
|
$ |
3.91 |
|
|
$ |
18.34 |
|
|
$ |
14.22 |
|
Income from discontinued operations |
|
|
0.01 |
|
|
|
0.29 |
|
|
|
9.48 |
|
|
|
0.96 |
|
Diluted earnings per share |
|
$ |
3.57 |
|
|
$ |
4.20 |
|
|
$ |
27.82 |
|
|
$ |
15.18 |
|
|
|
|
|
|
|
|
|
|
||||||||
Average shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
45.0 |
|
|
|
48.2 |
|
|
|
46.5 |
|
|
|
49.9 |
|
Diluted |
|
|
45.5 |
|
|
|
48.9 |
|
|
|
47.1 |
|
|
|
50.4 |
|
|
|
|
|
|
|
|
|
|
||||||||
Dividends declared and paid per share |
|
$ |
1.00 |
|
|
$ |
0.85 |
|
|
$ |
3.70 |
|
|
$ |
3.20 |
|
Unaudited Condensed Consolidated Statements of Cash Flows |
||||||||
|
|
Year Ended
|
||||||
(in millions) |
|
2024 |
|
2023 |
||||
Net cash provided by operating activities |
|
$ |
1,030.3 |
|
|
$ |
1,201.3 |
|
|
|
|
|
|
||||
Investing activities: |
|
|
|
|
||||
Proceeds from sale of discontinued operation, net of cash disposed |
|
|
1,998.0 |
|
|
|
510.6 |
|
Acquisitions, net of cash acquired |
|
|
(676.9 |
) |
|
|
(36.1 |
) |
Capital expenditures |
|
|
(113.3 |
) |
|
|
(142.2 |
) |
Investment in securities |
|
|
20.8 |
|
|
|
1.1 |
|
Other investing activities, net |
|
|
1.0 |
|
|
|
19.0 |
|
Net cash provided by (used in) investing activities |
|
|
1,229.6 |
|
|
|
352.4 |
|
|
|
|
|
|
||||
Financing activities: |
|
|
|
|
||||
Repayments of notes |
|
|
(400.0 |
) |
|
|
(300.0 |
) |
Borrowings from revolving credit facility |
|
|
22.0 |
|
|
|
84.0 |
|
Repayments of revolving credit facility |
|
|
(22.0 |
) |
|
|
(84.0 |
) |
Repurchases of common stock |
|
|
(1,585.9 |
) |
|
|
(900.0 |
) |
Dividends paid |
|
|
(172.4 |
) |
|
|
(160.3 |
) |
Proceeds from exercise of stock options |
|
|
80.2 |
|
|
|
25.7 |
|
Withholding tax paid related to stock-based compensation |
|
|
(18.1 |
) |
|
|
(11.7 |
) |
Other financing activities, net |
|
|
(14.0 |
) |
|
|
(3.4 |
) |
Net cash used in financing activities |
|
|
(2,110.2 |
) |
|
|
(1,349.7 |
) |
|
|
|
|
|
||||
Effect of foreign currency exchange rate changes on cash and cash equivalents |
|
|
(1.7 |
) |
|
|
1.5 |
|
Change in cash and cash equivalents |
|
|
148.0 |
|
|
|
205.5 |
|
Less: change in cash and cash equivalents of discontinued operations |
|
|
(28.8 |
) |
|
|
(6.4 |
) |
Cash and cash equivalents at beginning of period |
|
|
576.7 |
|
|
|
364.8 |
|
Cash and cash equivalents at end of period |
|
$ |
753.5 |
|
|
$ |
576.7 |
|
Unaudited Selected Consolidated Balance Sheet Data |
||||||||
(in millions) |
|
2 024 |
|
2 023 |
||||
Cash and cash equivalents |
|
$ |
753.5 |
|
$ |
576.7 |
||
Long-term debt, including current portion |
|
|
1,890.6 |
|
|
|
2,289.4 |
|
Total stockholders' equity |
|
|
2,463.3 |
|
|
|
2,829.0 |
|
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 |
||||||||||||
2023 Revenues (GAAP) |
|
$ |
1,127.5 |
|
|
|
$ |
815.9 |
|
|
|
$ |
311.6 |
|
|
|||
Organic |
|
|
(39.2 |
) |
(3.5 |
)% |
|
|
(14.4 |
) |
(1.8 |
)% |
|
|
(24.8 |
) |
(8.0 |
)% |
Acquisitions |
|
|
34.8 |
|
3.1 |
% |
|
|
31.7 |
|
3.9 |
% |
|
|
3.1 |
|
1.0 |
% |
FX impact |
|
|
(0.2 |
) |
— |
% |
|
|
0.4 |
|
0.1 |
% |
|
|
(0.6 |
) |
(0.2 |
)% |
Total change |
|
|
(4.6 |
) |
(0.4 |
)% |
|
|
17.7 |
|
2.2 |
% |
|
|
(22.3 |
) |
(7.2 |
)% |
2024 Revenues (GAAP) |
|
$ |
1,122.9 |
|
|
|
$ |
833.6 |
|
|
|
$ |
289.3 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Year Ended |
||||||||||||||||
(in millions, except percentages) |
|
CSL |
|
CCM |
|
CWT |
||||||||||||
2023 Revenues (GAAP) |
|
$ |
4,586.9 |
|
|
|
$ |
3,253.4 |
|
|
|
$ |
1,333.5 |
|
|
|||
Organic |
|
|
313.9 |
|
6.8 |
% |
|
|
363.7 |
|
11.2 |
% |
|
|
(49.8 |
) |
(3.7 |
)% |
Acquisitions |
|
|
103.8 |
|
2.3 |
% |
|
|
86.9 |
|
2.7 |
% |
|
|
16.9 |
|
1.2 |
% |
FX impact |
|
|
(1.0 |
) |
— |
% |
|
|
0.3 |
|
— |
% |
|
|
(1.3 |
) |
(0.1 |
)% |
Total change |
|
|
416.7 |
|
9.1 |
% |
|
|
450.9 |
|
13.9 |
% |
|
|
(34.2 |
) |
(2.6 |
)% |
2024 Revenues (GAAP) |
|
$ |
5,003.6 |
|
|
|
$ |
3,704.3 |
|
|
|
$ |
1,299.3 |
|
|
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 Carlisle's liquidity and provides a more complete understanding of factors and trends affecting Carlisle's cash flows. This information differs from operating cash flow determined in accordance with GAAP and should not be considered in isolation or as a substitute for measures of performance determined in accordance with GAAP. Carlisle's free cash flow follows, which may not be comparable to similarly titled measures reported by other companies. |
||||||||||||||||
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
(in millions) |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Operating cash flow (GAAP) |
|
$ |
370.6 |
|
|
$ |
388.9 |
|
|
$ |
1,030.3 |
|
|
$ |
1,201.3 |
|
Less: operating cash flow from discontinued operations |
|
|
(7.1 |
) |
|
|
13.6 |
|
|
|
(8.9 |
) |
|
|
164.1 |
|
Operating cash flow from continuing operations |
|
$ |
377.7 |
|
|
$ |
375.3 |
|
|
$ |
1,039.2 |
|
|
$ |
1,037.2 |
|
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures (GAAP) |
|
$ |
(36.6 |
) |
|
$ |
(35.9 |
) |
|
$ |
(113.3 |
) |
|
$ |
(142.2 |
) |
Less: capital expenditures at discontinued operations |
|
|
— |
|
|
|
(11.6 |
) |
|
|
(12.4 |
) |
|
|
(30.9 |
) |
Capital expenditures at continuing operations |
|
$ |
(36.6 |
) |
|
$ |
(24.3 |
) |
|
$ |
(100.9 |
) |
|
$ |
(111.3 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Operating cash flow from continuing operations |
|
$ |
377.7 |
|
|
$ |
375.3 |
|
|
$ |
1,039.2 |
|
|
$ |
1,037.2 |
|
Capital expenditures at continuing operations |
|
|
(36.6 |
) |
|
|
(24.3 |
) |
|
|
(100.9 |
) |
|
|
(111.3 |
) |
Free cash flow from continuing operations |
|
$ |
341.1 |
|
|
$ |
351.0 |
|
|
$ |
938.3 |
|
|
$ |
925.9 |
|
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 exit and disposal and facility rationalization costs, inventory step-up amortization and transaction costs, gains/losses from acquisitions and disposals, gains/losses from insurance, gains/losses from litigation, losses from pension settlement, and losses from 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 Carlisle's and its segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. As a result, management believes that these measures enhance the ability of investors to analyze trends in Carlisle's businesses and evaluate Carlisle's performance relative to similarly-situated companies. This information differs from net income and operating income determined in accordance with GAAP and should not be considered in isolation or as a substitute for measures of performance determined in accordance with GAAP. Carlisle's and its segments' EBIT, adjusted EBIT, adjusted EBITDA and adjusted EBITDA margin follows, which may not be comparable to similarly titled measures reported by other companies. |
||||||||||||||||
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
(in millions, except percentages) |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Net income (GAAP) |
|
$ |
162.8 |
|
|
$ |
205.5 |
|
|
$ |
1,311.8 |
|
|
$ |
767.4 |
|
Less: Income from discontinued operations |
|
|
0.4 |
|
|
|
13.8 |
|
|
|
446.7 |
|
|
|
48.5 |
|
Income from continuing operations (GAAP) |
|
|
162.4 |
|
|
|
191.7 |
|
|
|
865.1 |
|
|
|
718.9 |
|
Provision for income taxes |
|
|
39.6 |
|
|
|
52.8 |
|
|
|
245.8 |
|
|
|
211.5 |
|
Interest expense, net |
|
|
17.3 |
|
|
|
18.6 |
|
|
|
73.3 |
|
|
|
75.6 |
|
Interest income |
|
|
(16.0 |
) |
|
|
(7.6 |
) |
|
|
(60.3 |
) |
|
|
(20.1 |
) |
EBIT |
|
|
203.3 |
|
|
|
255.5 |
|
|
|
1,123.9 |
|
|
|
985.9 |
|
Exit and disposal, and facility rationalization costs |
|
|
0.2 |
|
|
|
3.3 |
|
|
|
2.9 |
|
|
|
7.8 |
|
Inventory step-up amortization and transaction costs |
|
|
10.2 |
|
|
|
0.4 |
|
|
|
15.0 |
|
|
|
2.0 |
|
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1.8 |
|
Losses (gains) from acquisitions and disposals |
|
|
0.2 |
|
|
|
1.0 |
|
|
|
(0.4 |
) |
|
|
2.8 |
|
Gains from insurance |
|
|
— |
|
|
|
— |
|
|
|
(5.0 |
) |
|
|
— |
|
Losses from litigation |
|
|
0.7 |
|
|
|
1.6 |
|
|
|
2.6 |
|
|
|
1.4 |
|
Losses from pension settlement |
|
|
21.1 |
|
|
|
— |
|
|
|
21.1 |
|
|
|
— |
|
Total non-comparable items |
|
|
32.4 |
|
|
|
6.3 |
|
|
|
36.2 |
|
|
|
15.8 |
|
Adjusted EBIT |
|
|
235.7 |
|
|
|
261.8 |
|
|
|
1,160.1 |
|
|
|
1,001.7 |
|
Depreciation |
|
|
18.5 |
|
|
|
17.4 |
|
|
|
70.2 |
|
|
|
66.3 |
|
Amortization |
|
|
27.5 |
|
|
|
17.9 |
|
|
|
102.4 |
|
|
|
84.8 |
|
Adjusted EBITDA |
|
$ |
281.7 |
|
|
$ |
297.1 |
|
|
$ |
1,332.7 |
|
|
$ |
1,152.8 |
|
Divided by: |
|
|
|
|
|
|
|
|
||||||||
Total revenues |
|
$ |
1,122.9 |
|
|
$ |
1,127.5 |
|
|
$ |
5,003.6 |
|
|
$ |
4,586.9 |
|
Adjusted EBITDA margin |
|
|
25.1 |
% |
|
|
26.4 |
% |
|
|
26.6 |
% |
|
|
25.1 |
% |
Unaudited Non-GAAP Financial Measures - EBIT, Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA Margin |
||||||||||||
|
|
Three Months Ended |
||||||||||
(in millions, except percentages) |
|
CCM |
|
CWT |
|
Corporate and unallocated |
||||||
Operating income (loss) (GAAP) |
|
$ |
223.3 |
|
|
$ |
25.4 |
|
|
$ |
(24.7 |
) |
Non-operating expense (income), net |
|
|
0.8 |
|
|
|
(1.3 |
) |
|
|
21.2 |
|
EBIT |
|
|
222.5 |
|
|
|
26.7 |
|
|
|
(45.9 |
) |
Exit and disposal, and facility rationalization costs |
|
|
0.1 |
|
|
|
0.1 |
|
|
|
— |
|
Inventory step-up amortization and transaction costs |
|
|
— |
|
|
|
2.7 |
|
|
|
7.5 |
|
Losses from acquisitions and disposals |
|
|
0.2 |
|
|
|
— |
|
|
|
— |
|
Losses from litigation |
|
|
— |
|
|
|
0.7 |
|
|
|
— |
|
Losses from pension settlement |
|
|
— |
|
|
|
— |
|
|
|
21.1 |
|
Total non-comparable items |
|
|
0.3 |
|
|
|
3.5 |
|
|
|
28.6 |
|
Adjusted EBIT |
|
|
222.8 |
|
|
|
30.2 |
|
|
|
(17.3 |
) |
Depreciation |
|
|
13.4 |
|
|
|
4.7 |
|
|
|
0.4 |
|
Amortization |
|
|
9.0 |
|
|
|
18.0 |
|
|
|
0.5 |
|
Adjusted EBITDA |
|
$ |
245.2 |
|
|
$ |
52.9 |
|
|
$ |
(16.4 |
) |
Divided by: |
|
|
|
|
|
|
||||||
Total revenues |
|
$ |
833.6 |
|
|
$ |
289.3 |
|
|
$ |
— |
|
Adjusted EBITDA margin |
|
|
29.4 |
% |
|
|
18.3 |
% |
|
|
NM |
|
|
|
Three Months Ended |
||||||||||
(in millions, except percentages) |
|
CCM |
|
CWT |
|
Corporate and unallocated |
||||||
Operating income (loss) (GAAP) |
|
$ |
238.3 |
|
|
$ |
45.5 |
|
|
$ |
(30.2 |
) |
Non-operating (income) expense, net |
|
|
(0.4 |
) |
|
|
0.2 |
|
|
|
(1.7 |
) |
EBIT |
|
|
238.7 |
|
|
|
45.3 |
|
|
|
(28.5 |
) |
Exit and disposal, and facility rationalization costs |
|
|
3.3 |
|
|
|
— |
|
|
|
— |
|
Inventory step-up amortization and transaction costs |
|
|
— |
|
|
|
0.5 |
|
|
|
(0.1 |
) |
Losses from acquisitions and disposals |
|
|
0.9 |
|
|
|
0.1 |
|
|
|
— |
|
Losses from litigation |
|
|
— |
|
|
|
1.5 |
|
|
|
0.1 |
|
Total non-comparable items |
|
|
4.2 |
|
|
|
2.1 |
|
|
|
— |
|
Adjusted EBIT |
|
|
242.9 |
|
|
|
47.4 |
|
|
|
(28.5 |
) |
Depreciation |
|
|
12.2 |
|
|
|
4.3 |
|
|
|
0.9 |
|
Amortization |
|
|
(0.2 |
) |
|
|
17.6 |
|
|
|
0.5 |
|
Adjusted EBITDA |
|
$ |
254.9 |
|
|
$ |
69.3 |
|
|
$ |
(27.1 |
) |
Divided by: |
|
|
|
|
|
|
||||||
Total revenues |
|
$ |
815.9 |
|
|
$ |
311.6 |
|
|
$ |
— |
|
Adjusted EBITDA margin |
|
|
31.2 |
% |
|
|
22.2 |
% |
|
|
NM |
|
Unaudited Non-GAAP Financial Measures - EBIT, Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA Margin |
||||||||||||
|
|
Year Ended |
||||||||||
(in millions) |
|
CCM |
|
CWT |
|
Corporate and unallocated |
||||||
Operating income (loss) (GAAP) |
|
$ |
1,084.3 |
|
|
$ |
173.6 |
|
|
$ |
(114.8 |
) |
Non-operating expense (income), net |
|
|
0.8 |
|
|
|
(1.3 |
) |
|
|
19.7 |
|
EBIT |
|
|
1,083.5 |
|
|
|
174.9 |
|
|
|
(134.5 |
) |
Exit and disposal, and facility rationalization costs |
|
|
1.7 |
|
|
|
1.2 |
|
|
|
— |
|
Inventory step-up amortization and transaction costs |
|
|
1.9 |
|
|
|
2.7 |
|
|
|
10.4 |
|
Gains from acquisitions and disposals |
|
|
— |
|
|
|
(0.4 |
) |
|
|
— |
|
Gains from insurance |
|
|
(5.0 |
) |
|
|
— |
|
|
|
— |
|
Losses from litigation |
|
|
1.0 |
|
|
|
1.6 |
|
|
|
— |
|
Losses from pension settlement |
|
|
— |
|
|
|
— |
|
|
|
21.1 |
|
Total non-comparable items |
|
|
(0.4 |
) |
|
|
5.1 |
|
|
|
31.5 |
|
Adjusted EBIT |
|
|
1,083.1 |
|
|
|
180.0 |
|
|
|
(103.0 |
) |
Depreciation |
|
|
51.5 |
|
|
|
17.1 |
|
|
|
1.6 |
|
Amortization |
|
|
29.2 |
|
|
|
71.2 |
|
|
|
2.0 |
|
Adjusted EBITDA |
|
$ |
1,163.8 |
|
|
$ |
268.3 |
|
|
$ |
(99.4 |
) |
|
|
|
|
|
|
|
||||||
Total revenues |
|
$ |
3,704.3 |
|
|
$ |
1,299.3 |
|
|
$ |
— |
|
Adjusted EBITDA margin |
|
|
31.4 |
% |
|
|
20.6 |
% |
|
|
NM |
|
|
|
Year Ended |
||||||||||
(in millions) |
|
CCM |
|
CWT |
|
Corporate and unallocated |
||||||
Operating income (loss) (GAAP) |
|
$ |
913.9 |
|
|
$ |
187.9 |
|
|
$ |
(119.0 |
) |
Non-operating (income) expense, net |
|
|
(0.4 |
) |
|
|
0.2 |
|
|
|
(2.9 |
) |
EBIT |
|
|
914.3 |
|
|
|
187.7 |
|
|
|
(116.1 |
) |
Exit and disposal, and facility rationalization costs |
|
|
5.1 |
|
|
|
2.7 |
|
|
|
— |
|
Inventory step-up amortization and transaction costs |
|
|
— |
|
|
|
0.5 |
|
|
|
1.5 |
|
Impairment charges |
|
|
— |
|
|
|
1.8 |
|
|
|
— |
|
Losses (gains) from acquisitions and disposals |
|
|
0.4 |
|
|
|
2.5 |
|
|
|
(0.1 |
) |
Losses (gains) from litigation |
|
|
— |
|
|
|
1.5 |
|
|
|
(0.1 |
) |
Total non-comparable items |
|
|
5.5 |
|
|
|
9.0 |
|
|
|
1.3 |
|
Adjusted EBIT |
|
|
919.8 |
|
|
|
196.7 |
|
|
|
(114.8 |
) |
Depreciation |
|
|
45.0 |
|
|
|
17.5 |
|
|
|
3.8 |
|
Amortization |
|
|
12.0 |
|
|
|
70.6 |
|
|
|
2.2 |
|
Adjusted EBITDA |
|
$ |
976.8 |
|
|
$ |
284.8 |
|
|
$ |
(108.8 |
) |
|
|
|
|
|
|
|
||||||
Total revenues |
|
$ |
3,253.4 |
|
|
$ |
1,333.5 |
|
|
$ |
— |
|
Adjusted EBITDA margin |
|
|
30.0 |
% |
|
|
21.4 |
% |
|
|
NM |
|
Unaudited Non-GAAP Financial Measures - Adjusted Net Income and Adjusted EPS |
||||||||||||||||||||||
Adjusted net income and adjusted earnings per share ("EPS") (defined as net income and diluted EPS excluding the impact of income/loss from discontinued operations, exit and disposal and facility rationalization costs, inventory step-up amortization and transaction costs, impairment charges, gains/losses from acquisitions and disposals, gains/losses from insurance, gains/losses from litigation, losses from pension settlement, losses from debt extinguishment, acquisition-related amortization, and discrete tax items) are intended to provide investors and others with information about Carlisle's performance without the effect of items that, by their nature, tend to obscure Carlisle's core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. This information differs from net income and diluted EPS determined in accordance with GAAP and should not be considered in isolation or as a substitute for measures of performance determined in accordance with GAAP. Carlisle's adjusted net income and adjusted EPS follows, which may not be comparable to similarly titled measures reported by other companies. |
||||||||||||||||||||||
|
|
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) |
|
|
|
$ |
162.8 |
|
|
$ |
3.57 |
|
|
|
|
$ |
205.5 |
|
|
$ |
4.20 |
|
||
Less: Income from discontinued operations (GAAP) |
|
|
|
|
0.4 |
|
|
|
0.01 |
|
|
|
|
|
13.8 |
|
|
|
0.29 |
|
||
Income from continuing operations (GAAP) |
|
|
|
|
162.4 |
|
|
|
3.56 |
|
|
|
|
|
191.7 |
|
|
|
3.91 |
|
||
Exit and disposal, and facility rationalization costs |
|
0.2 |
|
|
0.2 |
|
|
|
— |
|
|
3.3 |
|
|
2.3 |
|
|
|
0.05 |
|
||
Inventory step-up amortization and transaction costs |
|
10.2 |
|
|
|
7.8 |
|
|
|
0.17 |
|
|
0.4 |
|
|
|
0.3 |
|
|
|
0.01 |
|
Losses from acquisitions and disposals |
|
0.2 |
|
|
|
0.1 |
|
|
|
— |
|
|
1.0 |
|
|
|
0.7 |
|
|
|
0.01 |
|
Losses from litigation |
|
0.7 |
|
|
|
0.6 |
|
|
|
0.01 |
|
|
1.6 |
|
|
|
1.2 |
|
|
|
0.02 |
|
Losses from pension settlement |
|
21.1 |
|
|
|
16.1 |
|
|
|
0.36 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Acquisition-related amortization(3) |
|
25.8 |
|
|
|
20.1 |
|
|
|
0.44 |
|
|
16.6 |
|
|
|
12.7 |
|
|
|
0.26 |
|
Discrete tax items(4) |
|
— |
|
|
|
(3.3 |
) |
|
|
(0.07 |
) |
|
— |
|
|
|
(4.5 |
) |
|
|
(0.09 |
) |
Total adjustments |
|
|
|
|
41.6 |
|
|
|
0.91 |
|
|
|
|
|
12.7 |
|
|
|
0.26 |
|
||
Adjusted net income |
|
|
|
$ |
204.0 |
|
|
$ |
4.47 |
|
|
|
|
$ |
204.4 |
|
|
$ |
4.17 |
|
(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 |
||||||||||||||||||||||
|
|
Year Ended
|
|
Year 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) |
|
|
|
$ |
1,311.8 |
|
|
$ |
27.82 |
|
|
|
|
$ |
767.4 |
|
|
$ |
15.18 |
|
||
Less: Income from discontinued operations (GAAP) |
|
|
|
|
446.7 |
|
|
|
9.48 |
|
|
|
|
|
48.5 |
|
|
|
0.96 |
|
||
Income from continuing operations (GAAP) |
|
|
|
|
865.1 |
|
|
|
18.34 |
|
|
|
|
|
718.9 |
|
|
|
14.22 |
|
||
Exit and disposal, and facility rationalization costs |
|
2.9 |
|
|
|
2.3 |
|
|
|
0.05 |
|
|
7.8 |
|
|
5.6 |
|
|
|
0.11 |
|
|
Inventory step-up amortization and transaction costs |
|
15.0 |
|
|
|
11.4 |
|
|
|
0.24 |
|
|
2.0 |
|
|
|
1.5 |
|
|
|
0.03 |
|
Impairment charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
1.8 |
|
|
|
1.3 |
|
|
|
0.03 |
|
(Gains) losses from acquisitions and disposals |
|
(0.4 |
) |
|
|
(0.3 |
) |
|
|
— |
|
|
2.8 |
|
|
|
2.1 |
|
|
|
0.04 |
|
Gains from insurance |
|
(5.0 |
) |
|
|
(3.8 |
) |
|
|
(0.08 |
) |
|
— |
|
|
|
— |
|
|
|
— |
|
Losses from litigation |
|
2.6 |
|
|
|
2.0 |
|
|
|
0.04 |
|
|
1.4 |
|
|
|
1.1 |
|
|
|
0.02 |
|
Losses from pension settlement |
|
21.1 |
|
|
|
16.1 |
|
|
|
0.34 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Acquisition-related amortization(3) |
|
96.3 |
|
|
|
73.2 |
|
|
|
1.55 |
|
|
79.6 |
|
|
|
60.1 |
|
|
|
1.19 |
|
Discrete tax items(4) |
|
— |
|
|
|
(13.1 |
) |
|
|
(0.28 |
) |
|
— |
|
|
|
(6.3 |
) |
|
|
(0.12 |
) |
Total adjustments |
|
|
|
|
87.8 |
|
|
|
1.86 |
|
|
|
|
|
65.4 |
|
|
|
1.30 |
|
||
Adjusted net income |
|
|
|
$ |
952.9 |
|
|
$ |
20.20 |
|
|
|
|
$ |
784.3 |
|
|
$ |
15.52 |
|
(1) |
The impact to net income reflects the tax effect of noted items, which is based on the statutory rate in the jurisdiction in which the expense or income is deductible or taxable. |
|
(2) |
The per share impact of adjustments to each period is based on diluted shares outstanding using the two-class method. |
|
(3) |
Acquisition-related amortization includes the amortization of customer relationships, technology, trade names and other intangible assets recorded in purchase accounting in connection with a business combination. These intangible assets contribute to revenue generation and the amortization of these assets will recur until such intangible assets are fully amortized. |
|
(4) |
Discrete tax items include current period tax expense or benefit related to prior year items, the tax impact of foreign currency gains and losses, or changes in tax laws or rates. |
Unaudited Non-GAAP Financial Measures - Reconciliation to ROIC |
||||||||||||
Return on invested capital ("ROIC") (defined as EBIT excluding acquisition-related amortization less the tax impact, which is the provision for income taxes plus the tax impact of interest expense, interest income, and acquisition-related amortization at a base rate of 25%, divided by average invested capital, which is stockholders' equity, plus debt, less cash, less equity of held for sale businesses) is intended to provide investors and others with information about the effectiveness of Carlisle's capital deployment. This performance metric is not determined in accordance with GAAP and should not be considered in isolation or as a substitute for measures of performance determined in accordance with GAAP. Carlisle's ROIC follows, which may not be comparable to similarly titled measures reported by other companies. |
||||||||||||
(in millions) |
|
Year Ended
2024 |
||||||||||
Net income (GAAP) |
|
$ |
1,311.8 |
|
||||||||
Less: income from discontinued operations (GAAP) |
|
|
446.7 |
|
||||||||
Income from continuing operations (GAAP) |
|
|
865.1 |
|
||||||||
Provision for income taxes |
|
|
245.8 |
|
||||||||
Interest expense, net |
|
|
73.3 |
|
||||||||
Interest Income |
|
|
(60.3 |
) |
||||||||
EBIT |
|
|
1,123.9 |
|
||||||||
Acquisition-related amortization(1) |
|
|
96.3 |
|
||||||||
Earnings before interest, taxes and amortization |
|
|
1,220.2 |
|
||||||||
Less: tax impact(2) |
|
|
273.1 |
|
||||||||
Earnings before interest and amortization |
|
|
947.1 |
|
||||||||
(in millions. except percentages) |
|
2 023 |
|
2 024 |
|
Average 2023 - 2024 |
||||||
Stockholders' Equity |
|
$ |
2,829.0 |
|
$ |
2,463.3 |
|
$ |
2,646.2 |
|
||
Debt |
|
|
2,289.4 |
|
|
|
1,890.6 |
|
|
$ |
2,090.0 |
|
Less: cash |
|
|
576.7 |
|
|
|
753.5 |
|
|
$ |
665.1 |
|
Less: equity of held for sale businesses |
|
|
1,506.8 |
|
|
|
— |
|
|
$ |
753.4 |
|
|
|
|
3,034.9 |
|
|
|
3,600.4 |
|
|
$ |
3,317.7 |
|
|
|
|
|
|
|
|
||||||
ROIC |
|
|
|
|
|
|
28.5 |
% |
(1) |
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. |
|
(2) |
Tax impact reflects provision for income taxes plus the tax impact of interest expense, interest income and amortization at a base rate of 25%. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250204119490/en/
Vice President, Investor Relations
(310) 592-9668
mpatel@carlisle.com
Source: