XML 45 R34.htm IDEA: XBRL DOCUMENT v3.25.2
Business Segment Data (Tables)
6 Months Ended
Aug. 30, 2025
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information
Three Months Ended August 30, 2025
(In thousands)Architectural MetalsArchitectural ServicesArchitectural GlassPerformance SurfacesTotal
Net sales$140,922 $100,490 $68,392 $48,390 $358,194 
Intersegment net sales13 — 3,789 — 3,802 
     Total segment net sales 140,935 100,490 72,181 48,390 361,996 
Adjusted cost of sales (1)
(100,178)(85,968)(53,213)(31,941)(271,300)
Adjusted SG&A (2)
(23,681)(10,417)(10,636)(9,017)(53,751)
Adjusted other expense, net (3)
— — (8)— (8)
Depreciation and amortization3,752 911 3,323 3,789 11,775 
Adjusted EBITDA$20,828 $5,016 $11,647 $11,221 $48,712 
Three Months Ended August 31, 2024
(In thousands)Architectural MetalsArchitectural ServicesArchitectural GlassPerformance SurfacesTotal
Net sales$141,340 $98,018 $83,250 $19,832 $342,440 
Intersegment net sales10 — 6,851 — 6,861 
     Total segment net sales141,350 98,018 90,101 19,832 349,301 
Adjusted cost of sales (1)
(98,898)(80,366)(58,739)(12,350)(250,353)
Adjusted SG&A (2)
(24,396)(11,263)(10,296)(3,687)(49,642)
Adjusted other expense, net (3)
— — (7)— (7)
Depreciation and amortization4,172 955 3,080 790 8,997 
Adjusted EBITDA$22,229 $7,344 $24,140 $4,584 $58,297 
Six Months Ended August 30, 2025
(In thousands)Architectural MetalsArchitectural ServicesArchitectural GlassPerformance SurfacesTotal
Net sales$269,519 $206,995 $137,662 $90,640 $704,816 
Intersegment net sales40 — 7,792 — 7,832 
     Total segment net sales269,559 206,995 145,454 90,640 712,648 
Adjusted cost of sales (1)
(197,782)(176,630)(104,973)(60,157)(539,542)
Adjusted SG&A (2)
(49,148)(21,264)(21,944)(18,642)(110,998)
Adjusted other expense, net (3)
— — (66)— (66)
Depreciation and amortization7,566 1,983 6,593 7,338 23,480 
Adjusted EBITDA$30,195 $11,084 $25,064 $19,179 $85,522 
Six Months Ended August 31, 2024
(In thousands)Architectural MetalsArchitectural ServicesArchitectural GlassPerformance SurfacesTotal
Net sales$274,449 $197,045 $161,426 $41,036 $673,956 
Intersegment net sales73 — 15,378 — 15,451 
     Total segment net sales274,522 197,045 176,804 41,036 689,407 
Adjusted cost of sales (1)
(187,448)(162,218)(117,024)(24,836)(491,526)
Adjusted SG&A (2)
(49,683)(22,815)(21,620)(7,561)(101,679)
Adjusted other income, net (3)
— — 123 — 123 
Depreciation and amortization8,679 1,905 6,089 1,586 18,259 
Adjusted EBITDA$46,070 $13,917 $44,371 $10,225 $114,583 
(1)
Adjusted cost of sales excludes $0.3 million and $3.0 million of adjustments related to acquisition and restructuring expense, respectively, for the three months ended August 30, 2025, and excludes $0.4 million and $9.9 million of adjustments related to acquisition and restructuring expense, respectively, for the six months ended August 30, 2025. Adjusted cost of sales excludes $0.9 million and $1.4 million of adjustments related restructuring expense for the three and six months ended August 31, 2024, respectively. These adjustments are described in greater detail in the reconciliation below.
(2)
Adjusted SG&A expense excludes $0.9 million and $0.1 million of adjustments related to acquisition and restructuring expense, respectively, for the three months ended August 30, 2025, and excludes $1.1 million and $5.9 million of adjustments related to acquisition and restructuring expense, respectively, for the six months ended August 30, 2025. Adjusted SG&A expense excludes $0.3 million and $0.7 million of adjustments related restructuring expense for the three and six months ended August 31, 2024, respectively These adjustments are described in greater detail in the reconciliation below.
(3)
Adjusted other income, net excludes $4.6 million of NMTC gain recognized for the three and six months ended August 30, 2025.
The following table presents the reconciliation of adjusted EBITDA to net earnings, the nearest measurement under U.S. GAAP:
Three Months EndedSix Months Ended
(In thousands)August 30, 2025August 31, 2024August 30, 2025August 31, 2024
Segment Adjusted EBITDA$48,712 $58,297 $85,522 $114,583 
Corporate and Other Expenses(4,474)(5,175)(9,603)(8,839)
Segment acquisition-related costs (1)
(1,187)— (1,464)— 
Segment restructuring costs (2)
(3,113)(1,179)(15,832)(2,301)
Depreciation and amortization(12,507)(9,688)(24,943)(19,664)
Other income (3)
4,597 — 4,597 — 
Interest expense, net(4,075)(1,140)(7,921)(1,590)
Income tax expense(4,304)(10,549)(9,394)(20,612)
Net earnings$23,649 $30,566 $20,962 $61,577 
(1)
Acquisition-related costs include costs related to one-time expenses incurred to integrate the UW Solutions acquisition.
(2)Segment restructuring charges related to Project Fortify.
(3)
Other income, net includes $4.6 million of NMTC gain recognized for the three and six months ended August 30, 2025.