Document
AZZ Inc. Reports Fiscal Year 2025 Second Quarter Results
Sales and Margin Expansion Drives Quarterly Results; Narrowing and Raising Fiscal Year 2025 Financial Guidance
October 9, 2024 - FORT WORTH, TX - AZZ Inc. (NYSE: AZZ), the leading independent provider of hot-dip galvanizing and coil coating solutions, today announced financial results for the second quarter ended August 31, 2024.
Fiscal Year 2025 Second Quarter Overview (as compared to prior year(1)):
◦Total Sales $409.0 million, up 2.6%
▪Metal Coatings sales of $171.5 million, up 1.0%
▪Precoat Metals sales of $237.5 million, up 3.8%
◦Net Income of $35.4 million, up 25.0% and Adjusted net income of $41.3 million, up 11.0%
◦GAAP EPS of $1.18 per diluted share, up 21.6%, and Adjusted diluted EPS of $1.37, up 7.9%
◦Adjusted EBITDA of $91.9 million or 22.5% of sales, versus prior year of $88.0 million, or 22.1% of sales
◦Segment Adjusted EBITDA margin of 31.7% for Metal Coatings and 21.1% for Precoat Metals
◦Debt reduction of $20.0 million in the quarter; fiscal year-to-date debt reduction of $45 million, net leverage ratio 2.7x
◦Cash dividend of $0.17 per share to common shareholders.
◦Subsequent to the end of the quarter, on September 24, 2024, repriced Term Loan B reducing borrowing rate by 75 basis points to SOFR+2.50%
(1) Adjusted Net Income, Adjusted EPS, Adjusted EBITDA and net leverage ratio are non-GAAP financial measures as defined and reconciled in the tables below.
Tom Ferguson, President, and Chief Executive Officer of AZZ, commented, "Focused execution and seasonal strength contributed to second quarter sales of $409.0 million, up 2.6% over the prior year, and Adjusted EPS of $1.37. Consolidated Adjusted EBITDA margin grew to 22.5%, primarily driven by higher volume for hot-dip galvanized steel and coil-coated materials and operational productivity over the prior year. Metal Coatings benefited from the diversity of its serviced markets, improved zinc utilization, and delivered an Adjusted EBITDA margin of 31.7%. Precoat Metals' Adjusted EBITDA margin improved to 21.1%, primarily due to sales growth, favorable mix and improved operational performance.
Our fiscal year-to-date cash from operations of $119.4 million allowed us to reduce debt by $45.0 million and continue to reduce our net leverage ratio to 2.7x at the end of the quarter. We are on pace to exceed our previously stated target debt reduction range of $60 to $90 million, and now expect debt reduction of at least $100 million in the fiscal year. Additionally, subsequent to the end of the second quarter, we repriced our Term Loan B, resulting in a 75-basis point reduction in our borrowing rate with no other changes to our terms, covenants, or maturity date. Capital expenditures for the second quarter were $32.1 million, including $19.4 million of spending related to the new Washington, Missouri, facility, which is on budget and schedule. I want to thank all of our dedicated AZZ employees for their work this quarter on both sales volume, and productivity improvements and for continuing pride and passion for delivering outstanding quality and service to our customers, while driving operational excellence," Ferguson concluded.
Fiscal Year 2025 Second Quarter Segment Performance
AZZ Metal Coatings
Sales of $171.5 million increased by 1.0% over the second quarter of last year, primarily due to slightly increased volume supported by infrastructure spending, including construction, bridge and highway, transmission and distribution, and renewables. Segment EBITDA of $54.4 million resulted in EBITDA margin of 31.7%, on increased volume and zinc productivity improvement, an increase of 130 basis points from the prior year second quarter.
AZZ Precoat Metals
Sales of $237.5 million increased by 3.8% over the second quarter of last year on increased volume driven by growth in end markets including construction, HVAC, and transportation. Segment EBITDA of $50.2 million resulted in EBITDA margin of 21.1%, an increase of 80 basis points from the prior year second quarter.
Balance Sheet, Liquidity and Capital Allocation
The Company generated significant operating cash of $119.4 million for the first six months of fiscal year 2025 through improved earnings and disciplined working capital management. At the end of the second quarter, the Company's net leverage was 2.7x trailing twelve months EBITDA. During the first six months of fiscal year 2025, the Company paid down debt of $45 million and returned cash to common shareholders through cash dividend payments totaling $9.3 million. Capital expenditures for the first half of fiscal year 2025 were $59.5 million, and full fiscal year capital expenditures are expected to be approximately $100 - $120 million.
Financial Outlook - Fiscal Year 2025 Revised Guidance
Revised Fiscal Year 2025 guidance reflects our best estimates given expected market conditions for the full year, lower interest expense, an annualized effective tax rate of 24% and excludes any federal regulatory changes that may emerge.
| | | | | | | | | | | |
| | | Revised FY25 Guidance(1) | | |
| Sales | | | $1.525 - $1.625 billion | | |
| Adjusted EBITDA | | | $320 - $360 million | | |
| Adjusted Diluted EPS | | | $4.70 - $5.10 | | |
| | | | | |
(1) FY2025 Revised Guidance Assumptions:
a.Excludes the impact of any future acquisitions.
b.Includes approximately $15 - $18 million of equity income from AZZ’s minority interest in its unconsolidated subsidiary.
c.Management defines adjusted earnings per share to exclude intangible asset amortization, acquisition expenses, transaction related. expenses, certain legal settlements and accruals, and certain expenses related to non-recurring events from the reported GAAP measure.
Conference Call Details
AZZ Inc. will conduct a live conference call with Tom Ferguson, Chief Executive Officer, Jason Crawford, Chief Financial Officer, and David Nark, Senior Vice President of Marketing, Communications, and Investor Relations to discuss financial results for the second quarter of the fiscal year 2025, Thursday, October 10, 2024, at 11:00 A.M. ET. Interested parties can access the conference call by dialing (844) 855-9499 or (412) 317-5497 (international). A webcast of the call will be available on the Company’s Investor Relations page at http://www.azz.com/investor-relations.
A replay of the call will be available at (877) 344-7529 or (412) 317-0088 (international), replay access code: 5013909, through October 17, 2024, or by visiting http://www.azz.com/investor-relations for the next 12 months.
About AZZ Inc.
AZZ Inc. is the leading independent provider of hot-dip galvanizing and coil coating solutions to a broad range of end-markets. Collectively, our business segments provide sustainable, unmatched metal coating solutions that enhance the longevity and appearance of buildings, products and infrastructure that are essential to everyday life.
Safe Harbor Statement
Certain statements herein about our expectations of future events or results constitute forward-looking statements for purposes of the safe harbor provisions of The Private Securities Litigation Reform Act of 1995. You can identify forward-looking statements by terminology such as "may," "could," "should," "expects," "plans," "will," "might," "would," "projects," "currently," "intends," "outlook," "forecasts," "targets," "anticipates," "believes," "estimates," "predicts," "potential," "continue," or the negative of these terms or other comparable terminology. Such forward-looking statements are based on currently available competitive, financial, and economic data and management’s views and assumptions regarding future events. Such forward-looking statements are inherently uncertain, and investors must recognize that actual results may differ from those expressed or implied in the forward-looking statements. Forward-looking statements speak only as of the date they are made and are subject to risks that could cause them to differ materially from actual results. Certain factors could affect the outcome of the matters described herein. This press release may contain forward-looking statements that involve risks and uncertainties including, but not limited to, changes in customer demand for our manufactured solutions, including demand by the construction markets, the industrial markets, and the metal coatings markets. We could also experience additional increases in labor costs, components and raw materials including zinc and natural gas, which are used in our hot-dip galvanizing process, paint used in our coil coating process; supply-chain vendor delays; customer requested delays of our manufactured solutions; delays in additional acquisition opportunities; an increase in our debt leverage and/or interest rates on our debt, of which a significant portion is tied to variable interest rates; availability of experienced management and employees to implement AZZ’s growth strategy; a downturn in market conditions in any industry relating to the manufactured solutions that we provide; economic volatility, including a prolonged economic downturn or macroeconomic conditions such as inflation or changes in the political stability in the United States and other foreign markets in which we operate; acts of war or terrorism inside the United States or abroad; and other changes in economic and financial conditions. AZZ has provided additional information regarding risks associated with the business, including in Part I, Item 1A. Risk Factors, in AZZ's Annual Report on Form 10-K for the fiscal year ended February 29, 2024, and other filings with the SEC, available for viewing on AZZ's website at www.azz.com and on the SEC's website at www.sec.gov. You are urged to consider these factors carefully when evaluating the forward-looking statements herein and are cautioned not to place undue reliance on such forward-looking statements, which are qualified in their entirety by this cautionary statement. These statements are based on information as of the date hereof and AZZ assumes no obligation to update any forward-looking statements, whether as a result of new information, future events, or otherwise.
Company Contact:
David Nark, Senior Vice President of Marketing, Communications, and Investor Relations
AZZ Inc.
(817) 810-0095
www.azz.com
Investor Contact:
Sandy Martin / Phillip Kupper
Three Part Advisors
(214) 616-2207
www.threepa.com
---Financial tables on the following page---
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| AZZ Inc. |
| Condensed Consolidated Statements of Income |
| (dollars in thousands, except per share data) |
| (unaudited) |
| | | | | | | | |
| | Three Months Ended August 31, | | Six Months Ended August 31, |
| | 2024 | | 2023 | | 2024 | | 2023 |
| Sales | | $ | 409,007 | | | $ | 398,542 | | | $ | 822,215 | | | $ | 789,415 | |
| Cost of sales | | 305,493 | | | 301,296 | | | 616,031 | | | 595,150 | |
| Gross margin | | 103,514 | | | 97,246 | | | 206,184 | | | 194,265 | |
| | | | | | | | |
| Selling, general and administrative | | 35,868 | | | 36,239 | | | 68,789 | | | 67,762 | |
| | | | | | | | |
| Operating income | | 67,646 | | | 61,007 | | | 137,395 | | | 126,503 | |
| | | | | | | | |
| Interest expense, net | | (21,909) | | | (27,770) | | | (44,683) | | | (56,476) | |
| Equity in earnings of unconsolidated subsidiaries | | 1,478 | | | 974 | | | 5,302 | | | 2,394 | |
| Other income, net | | 417 | | | 88 | | | 621 | | | 50 | |
| Income before income taxes | | 47,632 | | | 34,299 | | | 98,635 | | | 72,471 | |
| Income tax expense | | 12,213 | | | 5,967 | | | 23,614 | | | 15,617 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| Net income | | 35,419 | | | 28,332 | | | 75,021 | | | 56,854 | |
| Series A Preferred Stock Dividends | | — | | | (3,600) | | | (1,200) | | | (7,200) | |
| Redemption premium on Series A Preferred Stock | | — | | | — | | | (75,198) | | | — | |
| Net income (loss) available to common shareholders | | $ | 35,419 | | | $ | 24,732 | | | $ | (1,377) | | | $ | 49,654 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| Basic earnings (loss) per common share | | $ | 1.19 | | | $ | 0.99 | | | $ | (0.05) | | | $ | 1.99 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| Diluted earnings (loss) per common share | | $ | 1.18 | | | $ | 0.97 | | | $ | (0.05) | | | $ | 1.95 | |
| | | | | | | | |
| Weighted average shares outstanding - Basic | | 29,852 | | | 25,054 | | | 28,294 | | | 24,997 | |
| Weighted average shares outstanding - Diluted | | 30,057 | | | 29,210 | | | 28,294 | | | 29,196 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| AZZ Inc. |
| Segment Reporting |
| (dollars in thousands) |
| (unaudited) |
| | | | | | | |
| Three Months Ended August 31, | | Six Months Ended August 31, |
| 2024 | | 2023 | | 2024 | | 2023 |
| Sales: | | | | | | | |
| Metal Coatings | $ | 171,500 | | | $ | 169,837 | | | $ | 348,152 | | | $ | 338,631 | |
Precoat Metals | 237,507 | | | 228,705 | | | 474,063 | | | 450,784 | |
| Total Sales | $ | 409,007 | | | $ | 398,542 | | | $ | 822,215 | | | $ | 789,415 | |
| | | | | | | |
| Adjusted EBITDA | | | | | | | |
| Metal Coatings | $ | 54,366 | | | $ | 51,647 | | | $ | 109,011 | | | $ | 103,510 | |
Precoat Metals | 50,169 | | | 46,446 | | | 97,855 | | | 89,601 | |
| Infrastructure Solutions | 1,469 | | | 792 | | | 5,264 | | | 2,190 | |
Total Segment EBITDA(1) | $ | 106,004 | | | $ | 98,885 | | | $ | 212,130 | | | $ | 195,301 | |
| | | | | | | |
(1) See the non-GAAP disclosure section below for a reconciliation between the various measures calculated in accordance with GAAP to the non-GAAP financial measures. |
| | | | | | | | | | | | | | |
| AZZ Inc. |
| Condensed Consolidated Balance Sheets |
| (dollars in thousands) |
| (unaudited) |
| | As of |
| | August 31, 2024 | | February 29, 2024 |
| Assets: | | | | |
| Current assets | | $ | 401,156 | | | $ | 366,999 | |
| Property, plant and equipment, net | | 569,732 | | | 541,652 | |
| Other non-current assets, net | | 1,269,442 | | | 1,286,854 | |
| | | | |
| Total assets | | $ | 2,240,330 | | | $ | 2,195,505 | |
| | | | |
| Liabilities, Mezzanine Equity, and Shareholders’ Equity: | | | | |
| Current liabilities | | $ | 217,130 | | | $ | 194,306 | |
| Long-term debt, net | | 912,572 | | | 952,742 | |
| Other non-current liabilities | | 110,872 | | | 113,966 | |
| | | | |
| Mezzanine Equity | | — | | | 233,722 | |
| Shareholders' Equity | | 999,756 | | | 700,769 | |
| Total liabilities, mezzanine equity, and shareholders' equity | | $ | 2,240,330 | | | $ | 2,195,505 | |
|
| | | | | | | | | | | | | | |
| AZZ Inc. |
| Condensed Consolidated Statements of Cash Flows |
| (dollars in thousands) |
| (unaudited) |
| | | | |
| | Six Months Ended August 31, |
| | 2024 | | 2023 |
| Net cash provided by operating activities | | $ | 119,430 | | | $ | 118,341 | |
| Net cash used in investing activities | | (58,740) | | | (42,706) | |
| Net cash provided by (used in) financing activities | | (62,750) | | | (76,380) | |
| | | | |
| Effect of exchange rate changes on cash | | (137) | | | 33 | |
| Net increase in cash and cash equivalents | | (2,197) | | | (712) | |
| Cash and cash equivalents at beginning of period | | 4,349 | | | 2,820 | |
| | | | |
| Cash and cash equivalents at end of period | | $ | 2,152 | | | $ | 2,108 | |
AZZ Inc.
Non-GAAP Disclosure
Adjusted Net Income, Adjusted Earnings Per Share and Adjusted EBITDA
In addition to reporting financial results in accordance with Generally Accepted Accounting Principles in the United States ("GAAP"), we provide adjusted net income, adjusted earnings per share and Adjusted EBITDA (collectively, the "Adjusted Earnings Measures"), which are non-GAAP measures. Management believes that the presentation of these measures provides investors with greater transparency when comparing operating results across a broad spectrum of companies, which provides a more complete understanding of our financial performance, competitive position and prospects for future capital investment and debt reduction. Management also believes that investors regularly rely on non-GAAP financial measures, such as adjusted net income, adjusted earnings per share and Adjusted EBITDA to assess operating performance and that such measures may highlight trends in our business that may not otherwise be apparent when relying on financial measures calculated in accordance with GAAP.
Management defines adjusted net income and adjusted earnings per share to exclude intangible asset amortization, acquisition expenses, transaction related expenses, certain legal settlements and accruals, and certain expenses related to non-recurring events from the reported GAAP measure. Management defines Adjusted EBITDA as earnings excluding depreciation, amortization, interest and provision for income taxes. Management believes Adjusted EBITDA is used by investors to analyze operating performance and evaluate the Company's ability to incur and service debt and its capacity for making capital expenditures in the future.
Management provides non-GAAP financial measures for informational purposes and to enhance understanding of the Company’s GAAP consolidated financial statements. Readers should consider these measures in addition to, but not instead of or superior to, the Company's financial statements prepared in accordance with GAAP, and undue reliance should not be placed on these non-GAAP financial measures. Additionally, these non-GAAP financial measures may be determined or calculated differently by other companies, limiting the usefulness of those measures for comparative purposes.
The following tables provides a reconciliation for the three months ended August 31, 2024 and August 31, 2023 between the non-GAAP Adjusted Earnings Measures to the most comparable measures, calculated in accordance with GAAP (dollars in thousands, except per share data):
Adjusted Net Income and Adjusted Earnings Per Share
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended August 31, | | Six Months Ended August 31, |
| 2024 | | 2023 | | 2024 | | 2023 |
| Amount | | Per Diluted Share(1) | | Amount | | Per Diluted Share(1) | | Amount | | Per Diluted Share(1) | | Amount | | Per Diluted Share(1) |
| Net income | $ | 35,419 | | | | | $ | 28,332 | | | | | $ | 75,021 | | | | | $ | 56,854 | | | |
| Less: Series A Preferred Stock dividends | — | | | | | (3,600) | | | | | (1,200) | | | | | (7,200) | | | |
| Less: Redemption premium on Series A Preferred Stock | — | | | | | — | | | | | (75,198) | | | | | — | | | |
Net income available to common shareholders(2) | 35,419 | | | $ | 1.18 | | | 24,732 | | | $ | 0.97 | | | (1,377) | | | $ | (0.05) | | | 49,654 | | | $ | 1.95 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Impact of Series A Preferred Stock dividends(2) | — | | | | | 3,600 | | | | | 1,200 | | | | | 7,200 | | | |
Net income and diluted earnings per share for Adjusted net income calculation(2) | 35,419 | | | $ | 1.18 | | | 28,332 | | | $ | 0.97 | | | (177) | | | $ | (0.01) | | | 56,854 | | | $ | 1.95 | |
| Adjustments: | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| Amortization of intangible assets | 5,787 | | | 0.19 | | | 5,882 | | | 0.20 | | | 11,580 | | | 0.38 | | | 12,236 | | | 0.42 | |
Legal settlement and accrual(3) | — | | | — | | | 5,750 | | | 0.20 | | | — | | | — | | | 5,750 | | | 0.20 | |
Retirement and other severance expense(4) | 1,888 | | | 0.06 | | | — | | | — | | | 1,888 | | | 0.06 | | | — | | | — | |
Redemption premium on Series A Preferred Stock(5) | — | | | — | | | — | | | — | | | 75,198 | | | 2.50 | | | — | | | — | |
| Subtotal | 7,675 | | | 0.25 | | | 11,632 | | | 0.40 | | | 88,666 | | | 2.94 | | | 17,986 | | | 0.62 | |
Tax impact(6) | (1,842) | | | (0.06) | | | (2,792) | | | (0.10) | | | (3,232) | | | (0.11) | | | (4,317) | | | (0.15) | |
| Total adjustments | 5,833 | | | 0.19 | | | 8,840 | | | 0.30 | | | 85,434 | | | 2.83 | | | 13,669 | | | 0.47 | |
| Adjusted net income and adjusted earnings per share (non-GAAP) | $ | 41,252 | | | $ | 1.37 | | | $ | 37,172 | | | $ | 1.27 | | | $ | 85,257 | | | $ | 2.83 | | | $ | 70,523 | | | $ | 2.42 | |
| | | | | | | | | | | | | | | |
Weighted average shares outstanding - Diluted(2) | | | 30,057 | | | | | 29,210 | | | | | 30,123 | | | | | 29,196 | |
| | | | | | | | | | | | | | | |
Adjusted EBITDA
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended August 31, | | Six Months Ended August 31, |
| 2024 | | 2023 | | 2024 | | 2023 |
| Net income | $ | 35,419 | | | $ | 28,332 | | | $ | 75,021 | | | $ | 56,854 | |
| Interest expense | 21,909 | | | 27,770 | | | 44,683 | | | 56,476 | |
| Income tax expense | 12,213 | | | 5,967 | | | 23,614 | | | 15,617 | |
| Depreciation and amortization | 20,429 | | | 20,153 | | | 40,750 | | | 38,677 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Legal settlement and accrual(3) | — | | | 5,750 | | | — | | | 5,750 | |
Retirement and other severance expense(4) | 1,888 | | | — | | | 1,888 | | | — | |
| Adjusted EBITDA (non-GAAP) | $ | 91,858 | | | $ | 87,972 | | | $ | 185,956 | | | $ | 173,374 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Adjusted EBITDA by Segment
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended August 31, 2024 |
| Metal Coatings | | Precoat Metals | | Infra-
structure Solutions | | Corporate | | Total |
| Net income (loss) | $ | 47,681 | | | $ | 42,530 | | | $ | 1,469 | | | $ | (56,261) | | | $ | 35,419 | |
| Interest expense | — | | | — | | | — | | | 21,909 | | | 21,909 | |
| Income tax expense | — | | | — | | | — | | | 12,213 | | | 12,213 | |
| Depreciation and amortization | 6,685 | | | 7,639 | | | — | | | 6,105 | | | 20,429 | |
Retirement and other severance expense(4) | — | | | — | | | — | | | 1,888 | | | 1,888 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| Adjusted EBITDA (non-GAAP) | $ | 54,366 | | | $ | 50,169 | | | $ | 1,469 | | | $ | (14,146) | | | $ | 91,858 | |
| | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Six Months Ended August 31, 2024 |
| Metal Coatings | | Precoat Metals | | Infra-
structure Solutions | | Corporate | | Total |
| Net income (loss) | $ | 95,670 | | | $ | 82,623 | | | $ | 5,264 | | | $ | (108,536) | | | $ | 75,021 | |
| Interest expense | — | | | — | | | — | | | 44,683 | | | 44,683 | |
| Income tax expense | — | | | — | | | — | | | 23,614 | | | 23,614 | |
| Depreciation and amortization | 13,341 | | | 15,232 | | | — | | | 12,177 | | | 40,750 | |
Retirement and other severance expense(4) | — | | | — | | | — | | | 1,888 | | | 1,888 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| Adjusted EBITDA (non-GAAP) | $ | 109,011 | | | $ | 97,855 | | | $ | 5,264 | | | $ | (26,174) | | | $ | 185,956 | |
| | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended August 31, 2023 |
| Metal Coatings | | Precoat Metals | | Infra-
structure Solutions | | Corporate | | Total |
| Net income (loss) | $ | 45,094 | | | $ | 39,006 | | | $ | (4,958) | | | $ | (50,810) | | | $ | 28,332 | |
| Interest expense | — | | | — | | | — | | | 27,770 | | | 27,770 | |
| Income tax expense | — | | | — | | | — | | | 5,967 | | | 5,967 | |
| Depreciation and amortization | 6,553 | | | 7,440 | | | — | | | 6,160 | | | 20,153 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Legal settlement and accrual(3) | — | | | — | | | 5,750 | | | — | | | 5,750 | |
| Adjusted EBITDA (non-GAAP) | $ | 51,647 | | | $ | 46,446 | | | $ | 792 | | | $ | (10,913) | | | $ | 87,972 | |
| | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Six Months Ended August 31, 2023 |
| Metal Coatings | | Precoat Metals | | Infra-
structure Solutions | | Corporate | | Total |
| Net income (loss) | $ | 90,541 | | | $ | 76,696 | | | $ | (3,560) | | | $ | (106,823) | | | $ | 56,854 | |
| Interest expense | — | | | — | | | — | | | 56,476 | | | 56,476 | |
| Income tax expense | — | | | — | | | — | | | 15,617 | | | 15,617 | |
| Depreciation and amortization | 12,969 | | | 12,905 | | | — | | | 12,803 | | | 38,677 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Legal settlement and accrual(3) | — | | | — | | | 5,750 | | | — | | | 5,750 | |
| Adjusted EBITDA (non-GAAP) | $ | 103,510 | | | $ | 89,601 | | | $ | 2,190 | | | $ | (21,927) | | | $ | 173,374 | |
| | | | | | | | | |
Debt Leverage Ratio Reconciliation
| | | | | | | | | | | | | | | | |
| | Trailing Twelve Months Ended |
| | August 31, | | February 29, | | |
| | 2024 | | 2024 | | |
| | | | | | |
| Gross debt | | $ | 965,250 | | | $ | 1,010,250 | | | |
| Less: Cash per bank statement | | (13,450) | | | (24,807) | | | |
| Add: finance lease liability | | 4,685 | | | 3,474 | | | |
| Consolidated indebtedness | | $ | 956,485 | | | $ | 988,917 | | | |
| | | | | | |
| Net income | | $ | 112,687 | | | $ | 101,607 | | | |
| Depreciation and amortization | | 81,222 | | | 79,423 | | | |
| Interest expense | | 101,133 | | | 107,065 | | | |
| Income tax expense | | 30,247 | | | 28,496 | | | |
| | | | | | |
| EBITDA | | 325,289 | | | 316,591 | | | |
| Adjustment to EBITDA as defined in the Credit Agreement | | 7,746 | | | — | | | |
| EBITDA per Credit Agreement | | 333,035 | | | 316,591 | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Cash items(8) | | 16,081 | | | 25,443 | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Non-cash items(9) | | 12,020 | | | 9,510 | | | |
| | | | | | |
| | | | | | |
| Equity in earnings, net of distributions | | (10,047) | | | (12,294) | | | |
| Adjusted EBITDA per Credit Agreement | | $ | 351,089 | | | $ | 339,250 | | | |
| | | | | | |
| Net leverage ratio | | 2.7x | | 2.9x | | |
| | | | | | |
(1) Earnings per share amounts included in the "Adjusted net income and Adjusted Earnings Per Share" table above may not sum due to rounding
differences.
(2) For the six months ended August 31, 2024, diluted earnings per share is based on weighted average shares outstanding of 28,294 as the shares
related to employee equity awards and the preferred shares are anti-dilutive. The calculation of adjusted diluted earnings per share is based on
weighted average shares outstanding of 30,123 a as the shares related to employee equity awards and the preferred shares are dilutive for adjusted
diluted earnings per share. Adjusted net income for adjusted earnings per share also includes the addback of Series A Preferred Stock dividends
and the redemption premium on Series A Preferred Stock for the periods noted above. For further information about the calculation of earnings
per share, see Note 3 in the Company's Form 10-Q for the quarterly period ended August 31, 2024.
(3) Related to a settlement for a litigation matter related to the AIS segment that was retained following the sale of the AIS business.
(4) Related to retention and transition of certain executive management employees.
(5) On May 9, 2024, we redeemed the Series A Preferred Stock. The redemption premium represents the difference between the redemption amount
paid and the book value of the Series A Preferred Stock.
(6) The non-GAAP effective tax rate for each of the periods presented is estimated at 24.0%.
(7) See the Adjusted Net Income and Adjusted Earnings Per Share table above for detail of adjustments.
(8) Cash items includes certain legal settlements, accruals, and retirement and other severance expense, costs associated with the AVAIL JV transition
services agreement and costs associated with the Precoat Acquisition.
(9) Non-cash items include losses related to the divestiture of the AIS business, stock-based compensation expense and other non-cash expenses.