|
|
||||
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.) |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
| Item 2.02 |
Results of Operations and Financial Condition.
|
| Item 9.01 |
Financial Statements and Exhibits.
|
|
Exhibit No.
|
Description
|
|
Press Release, dated February 16, 2024
|
|
|
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
| VULCAN MATERIALS COMPANY | ||
|
Date: February 16, 2024
|
By:
|
/s/ Denson N. Franklin III
|
|
Name:
|
Denson N. Franklin III
|
|
|
Title:
|
Senior Vice President, General Counsel and Secretary
|
|
|
Fourth Quarter
|
Full Year
|
||||||||||||||
|
Amounts in millions, except per unit data
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
Total revenues
|
$
|
1,834
|
$
|
1,732
|
$
|
7,782
|
$
|
7,315
|
||||||||
|
Gross profit
|
$
|
472
|
$
|
350
|
$
|
1,949
|
$
|
1,558
|
||||||||
|
Selling, Administrative and General (SAG)
|
$
|
142
|
$
|
126
|
$
|
543
|
$
|
515
|
||||||||
|
As % of Total revenues
|
7.8
|
%
|
7.3
|
%
|
7.0
|
%
|
7.0
|
%
|
||||||||
|
Net earnings attributable to Vulcan
|
$
|
227
|
$
|
119
|
$
|
933
|
$
|
576
|
||||||||
|
Adjusted EBITDA
|
$
|
476
|
$
|
375
|
$
|
2,011
|
$
|
1,626
|
||||||||
|
Earnings attributable to Vulcan from continuing operations per diluted share
|
$
|
1.72
|
$
|
0.91
|
$
|
7.06
|
$
|
4.45
|
||||||||
|
Adjusted earnings attributable to Vulcan from continuing operations per diluted share
|
$
|
1.46
|
$
|
1.08
|
$
|
7.00
|
$
|
5.11
|
||||||||
|
Aggregates segment
|
||||||||||||||||
|
Shipments (tons)
|
55.3
|
54.2
|
234.3
|
236.3
|
||||||||||||
|
Freight-adjusted sales price per ton
|
$
|
19.32
|
$
|
16.96
|
$
|
19.00
|
$
|
16.40
|
||||||||
|
Gross profit per ton
|
$
|
7.67
|
$
|
6.04
|
$
|
7.40
|
$
|
5.96
|
||||||||
|
Cash gross profit per ton
|
$
|
9.92
|
$
|
8.19
|
$
|
9.46
|
$
|
7.83
|
||||||||
| • |
Continued improvement in Aggregates segment cash gross profit per ton ($9.46 in 2023)
|
| o |
Total shipments flat to down 4 percent (234.3 million tons in 2023)
|
| o |
Freight-adjusted price improvement of 10 to 12 percent ($19.00 in 2023)
|
| o |
Mid-single digit increase in freight-adjusted cash cost (freight-adjusted price less segment cash gross profit per ton; $9.54 in 2023)
|
| • |
Total Asphalt, Concrete and Calcium segment cash gross profit of approximately $275 million ($323 million in 2023; which included approximately 4 million cubic yards from concrete operations
divested in late 2023)
|
| o |
Relative contribution of approximately 70 percent asphalt and 30 percent concrete
|
| • |
Selling, Administrative and General expenses of $550 to $560 million ($543 million in 2023)
|
| • |
Interest expense of approximately $155 million
|
| • |
Depreciation, depletion, accretion and amortization expense of approximately $610 million
|
| • |
An effective tax rate of 22 to 23 percent
|
| • |
Net earnings attributable to Vulcan of $1.07 to $1.19 billion
|
| • |
Adjusted EBITDA between $2.15 and $2.30 billion
|
|
Table A
|
|
|
Vulcan Materials Company and Subsidiary Companies
|
|
|
|
(in millions, except per share data)
|
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||||||
|
Consolidated Statements of Earnings
|
December 31
|
December 31
|
||||||||||||||||||
|
(Condensed and unaudited)
|
2023
|
2022
|
2023
|
2022
|
||||||||||||||||
|
Total revenues
|
$
|
1,834.3
|
$
|
1,731.9
|
$
|
7,781.9
|
$
|
7,315.2
|
||||||||||||
|
Cost of revenues
|
(1,362.1
|
)
|
(1,382.0
|
)
|
(5,833.4
|
)
|
(5,757.5
|
)
|
||||||||||||
|
Gross profit
|
472.2
|
349.9
|
1,948.5
|
1,557.7
|
||||||||||||||||
|
Selling, administrative and general expenses
|
(142.4
|
)
|
(126.4
|
)
|
(542.8
|
)
|
(515.1
|
)
|
||||||||||||
|
Gain (loss) on sale of property, plant & equipment and businesses
|
53.7
|
(17.7
|
)
|
76.4
|
10.7
|
|||||||||||||||
|
Loss on impairments
|
0.0
|
(0.1
|
)
|
(28.3
|
)
|
(67.9
|
)
|
|||||||||||||
|
Other operating expense, net
|
(13.4
|
)
|
(14.2
|
)
|
(26.4
|
)
|
(34.0
|
)
|
||||||||||||
|
Operating earnings
|
370.1
|
191.5
|
1,427.4
|
951.4
|
||||||||||||||||
|
Other nonoperating income (expense), net
|
2.6
|
6.9
|
(2.7
|
)
|
5.1
|
|||||||||||||||
|
Interest expense, net
|
(37.4
|
)
|
(47.6
|
)
|
(179.6
|
)
|
(168.4
|
)
|
||||||||||||
|
Earnings from continuing operations before income taxes
|
335.3
|
150.8
|
1,245.1
|
788.1
|
||||||||||||||||
|
Income tax expense
|
(105.0
|
)
|
(28.5
|
)
|
(299.4
|
)
|
(193.0
|
)
|
||||||||||||
|
Earnings from continuing operations
|
230.3
|
122.3
|
945.7
|
595.1
|
||||||||||||||||
|
Loss on discontinued operations, net of tax
|
(2.2
|
)
|
(2.5
|
)
|
(10.8
|
)
|
(18.6
|
)
|
||||||||||||
|
Net earnings
|
228.1
|
119.8
|
934.9
|
576.5
|
||||||||||||||||
|
Earnings attributable to noncontrolling interest
|
(0.6
|
)
|
(0.4
|
)
|
(1.7
|
)
|
(0.9
|
)
|
||||||||||||
|
Net earnings attributable to Vulcan
|
$
|
227.5
|
$
|
119.4
|
$
|
933.2
|
$
|
575.6
|
||||||||||||
|
Basic earnings (loss) per share attributable to Vulcan
|
|
|||||||||||||||||||
|
Continuing operations
|
$
|
1.73
|
$
|
0.92
|
$
|
7.10
|
$
|
4.47
|
||||||||||||
|
Discontinued operations
|
$
|
(0.02
|
)
|
$
|
(0.02
|
)
|
$
|
(0.08
|
)
|
$
|
(0.14
|
)
|
||||||||
|
Net earnings
|
$
|
1.71
|
$
|
0.90
|
$
|
7.02
|
$
|
4.33
|
||||||||||||
|
Diluted earnings (loss) per share attributable to Vulcan
|
||||||||||||||||||||
|
Continuing operations
|
$
|
1.72
|
$
|
0.91
|
$
|
7.06
|
$
|
4.45
|
||||||||||||
|
Discontinued operations
|
$
|
(0.02
|
)
|
$
|
(0.02
|
)
|
$
|
(0.08
|
)
|
$
|
(0.14
|
)
|
||||||||
|
Net earnings
|
$
|
1.70
|
$
|
0.89
|
$
|
6.98
|
$
|
4.31
|
||||||||||||
|
Weighted-average common shares outstanding
|
||||||||||||||||||||
|
Basic
|
132.7
|
133.0
|
133.0
|
133.0
|
||||||||||||||||
|
Assuming dilution
|
133.5
|
133.7
|
133.7
|
133.6
|
||||||||||||||||
|
Effective tax rate from continuing operations
|
31.3
|
%
|
18.9
|
%
|
24.0
|
%
|
24.5
|
%
|
||||||||||||
|
Table B
|
||||||
|
Vulcan Materials Company
|
||||||
|
and Subsidiary Companies
|
||||||
|
|
|
|
|
|
|
(in millions)
|
|
Consolidated Balance Sheets
|
December 31
|
December 31
|
||||||
|
(Condensed and unaudited)
|
2023
|
2022
|
||||||
|
Assets
|
||||||||
|
Cash and cash equivalents
|
$
|
931.1
|
$
|
161.4
|
||||
|
Restricted cash
|
18.1
|
0.1
|
||||||
|
Accounts and notes receivable
|
||||||||
|
Accounts and notes receivable, gross
|
903.3
|
1,056.2
|
||||||
|
Allowance for credit losses
|
(13.6
|
)
|
(10.9
|
)
|
||||
|
Accounts and notes receivable, net
|
889.7
|
1,045.3
|
||||||
|
Inventories
|
||||||||
|
Finished products
|
494.4
|
439.3
|
||||||
|
Raw materials
|
51.2
|
63.4
|
||||||
|
Products in process
|
6.5
|
6.0
|
||||||
|
Operating supplies and other
|
63.5
|
70.6
|
||||||
|
Inventories
|
615.6
|
579.3
|
||||||
|
Other current assets
|
70.4
|
115.9
|
||||||
|
Total current assets
|
2,524.9
|
1,902.0
|
||||||
|
Investments and long-term receivables
|
31.3
|
31.8
|
||||||
|
Property, plant & equipment
|
||||||||
|
Property, plant & equipment, cost
|
11,835.5
|
11,306.4
|
||||||
|
Allowances for depreciation, depletion & amortization
|
(5,617.8
|
)
|
(5,255.1
|
)
|
||||
|
Property, plant & equipment, net
|
6,217.7
|
6,051.3
|
||||||
|
Operating lease right-of-use assets, net
|
511.7
|
572.6
|
||||||
|
Goodwill
|
3,531.7
|
3,689.6
|
||||||
|
Other intangible assets, net
|
1,460.7
|
1,702.1
|
||||||
|
Other noncurrent assets
|
267.7
|
285.2
|
||||||
|
Total assets
|
$
|
14,545.7
|
$
|
14,234.6
|
||||
|
Liabilities
|
||||||||
|
Current maturities of long-term debt
|
0.5
|
0.5
|
||||||
|
Short-term debt
|
0.0
|
100.0
|
||||||
|
Trade payables and accruals
|
390.4
|
454.5
|
||||||
|
Other current liabilities
|
406.7
|
401.6
|
||||||
|
Total current liabilities
|
797.6
|
956.6
|
||||||
|
Long-term debt
|
3,877.3
|
3,875.2
|
||||||
|
Deferred income taxes, net
|
1,028.9
|
1,072.8
|
||||||
|
Deferred revenue
|
145.3
|
159.8
|
||||||
|
Noncurrent operating lease liabilities
|
507.4
|
548.4
|
||||||
|
Other noncurrent liabilities
|
681.3
|
669.6
|
||||||
|
Total liabilities
|
$
|
7,037.8
|
$
|
7,282.4
|
||||
|
Equity
|
||||||||
|
Common stock, $1 par value
|
132.1
|
132.9
|
||||||
|
Capital in excess of par value
|
2,880.1
|
2,839.0
|
||||||
|
Retained earnings
|
4,615.0
|
4,111.4
|
||||||
|
Accumulated other comprehensive loss
|
(143.8
|
)
|
(154.7
|
)
|
||||
|
Total shareholder's equity
|
7,483.4
|
6,928.6
|
||||||
|
Noncontrolling interest
|
24.5
|
23.6
|
||||||
|
Total equity
|
$
|
7,507.9
|
$
|
6,952.2
|
||||
|
Total liabilities and equity
|
$
|
14,545.7
|
$
|
14,234.6
|
||||
|
Table C
|
|||||||
|
Vulcan Materials Company
|
|||||||
|
and Subsidiary Companies
|
|||||||
|
|
|
|
|
|
|
|
(in millions)
|
|
Twelve Months Ended
|
||||||||
|
Consolidated Statements of Cash Flows
|
December 31
|
|||||||
|
(Condensed and unaudited)
|
2023
|
2022
|
||||||
|
Operating Activities
|
||||||||
|
Net earnings
|
$
|
934.9
|
$
|
576.5
|
||||
|
Adjustments to reconcile net earnings to net cash provided by operating activities
|
||||||||
|
Depreciation, depletion, accretion and amortization
|
617.0
|
587.5
|
||||||
|
Noncash operating lease expense
|
53.9
|
60.3
|
||||||
|
Net gain on sale of property, plant & equipment and businesses
|
(76.4
|
)
|
(10.7
|
)
|
||||
|
Loss on impairments
|
28.3
|
67.9
|
||||||
|
Contributions to pension plans
|
(7.4
|
)
|
(7.8
|
)
|
||||
|
Share-based compensation expense
|
63.2
|
41.1
|
||||||
|
Deferred income taxes, net
|
(43.3
|
)
|
57.7
|
|||||
|
Changes in assets and liabilities before initial effects of business acquisitions and dispositions
|
(47.3
|
)
|
(248.5
|
)
|
||||
|
Other, net
|
13.9
|
24.2
|
||||||
|
Net cash provided by operating activities
|
$
|
1,536.8
|
$
|
1,148.2
|
||||
|
Investing Activities
|
||||||||
|
Purchases of property, plant & equipment
|
(872.6
|
)
|
(612.6
|
)
|
||||
|
Proceeds from sale of property, plant & equipment
|
94.6
|
38.7
|
||||||
|
Proceeds from sale of businesses
|
613.6
|
50.0
|
||||||
|
Payment for businesses acquired, net of acquired cash and adjustments
|
0.9
|
(529.2
|
)
|
|||||
|
Other, net
|
0.0
|
0.1
|
||||||
|
Net cash used for investing activities
|
$
|
(163.5
|
)
|
$
|
(1,053.0
|
)
|
||
|
Financing Activities
|
||||||||
|
Proceeds from short-term debt
|
166.1
|
1,361.0
|
||||||
|
Payment of short-term debt
|
(266.1
|
)
|
(1,261.0
|
)
|
||||
|
Payment of current maturities and long-term debt
|
(550.5
|
)
|
(557.7
|
)
|
||||
|
Proceeds from issuance of long-term debt
|
550.0
|
550.0
|
||||||
|
Debt issuance and exchange costs
|
(3.4
|
)
|
(2.8
|
)
|
||||
|
Payment of finance leases
|
(30.8
|
)
|
(33.8
|
)
|
||||
|
Purchases of common stock
|
(200.0
|
)
|
0.0
|
|||||
|
Dividends paid
|
(228.4
|
)
|
(212.6
|
)
|
||||
|
Share-based compensation, shares withheld for taxes
|
(21.9
|
)
|
(18.5
|
)
|
||||
|
Distribution to noncontrolling interest
|
(0.8
|
)
|
0.0
|
|||||
|
Other, net
|
0.2
|
0.2
|
||||||
|
Net cash used for financing activities
|
$
|
(585.6
|
)
|
$
|
(175.2
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents and restricted cash
|
787.7
|
(80.0
|
)
|
|||||
|
Cash and cash equivalents and restricted cash at beginning of year
|
161.5
|
241.5
|
||||||
|
Cash and cash equivalents and restricted cash at end of year
|
$
|
949.2
|
$
|
161.5
|
||||
|
Table D
|
|||||||||||
|
Segment Financial Data and Unit Shipments
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(in millions, except per unit data)
|
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||
|
|
|
December 31
|
|
|
December 31
|
||||||
|
|
|
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
Total Revenues
|
||||||||||||||||
|
Aggregates 1
|
$
|
1,411.0
|
$
|
1,259.3
|
$
|
5,909.9
|
$
|
5,272.8
|
||||||||
|
Asphalt 2
|
286.4
|
238.1
|
1,140.7
|
990.2
|
||||||||||||
|
Concrete
|
256.0
|
360.5
|
1,249.3
|
1,593.9
|
||||||||||||
|
Calcium
|
2.0
|
2.4
|
9.0
|
7.8
|
||||||||||||
|
Segment sales
|
$
|
1,955.4
|
$
|
1,860.3
|
$
|
8,308.9
|
$
|
7,864.7
|
||||||||
|
Aggregates intersegment sales
|
(121.1
|
)
|
(128.4
|
)
|
(527.0
|
)
|
(549.5
|
)
|
||||||||
|
Total revenues
|
$
|
1,834.3
|
$
|
1,731.9
|
$
|
7,781.9
|
$
|
7,315.2
|
||||||||
|
Gross Profit
|
||||||||||||||||
|
Aggregates
|
$
|
423.9
|
$
|
327.1
|
$
|
1,733.6
|
$
|
1,408.5
|
||||||||
|
Asphalt
|
36.3
|
17.1
|
149.6
|
57.3
|
||||||||||||
|
Concrete
|
11.4
|
4.6
|
62.1
|
89.3
|
||||||||||||
|
Calcium
|
0.6
|
1.1
|
3.2
|
2.6
|
||||||||||||
|
Total
|
$
|
472.2
|
$
|
349.9
|
$
|
1,948.5
|
$
|
1,557.7
|
||||||||
|
Depreciation, Depletion, Accretion and Amortization
|
||||||||||||||||
|
Aggregates
|
$
|
124.7
|
$
|
116.7
|
$
|
482.2
|
$
|
441.1
|
||||||||
|
Asphalt
|
8.9
|
9.1
|
35.6
|
35.1
|
||||||||||||
|
Concrete
|
12.4
|
19.6
|
72.8
|
83.1
|
||||||||||||
|
Calcium
|
0.1
|
0.1
|
0.2
|
0.2
|
||||||||||||
|
Other
|
6.4
|
7.0
|
26.2
|
28.0
|
||||||||||||
|
Total
|
$
|
152.5
|
$
|
152.5
|
$
|
617.0
|
$
|
587.5
|
||||||||
|
Average Unit Sales Price and Unit Shipments
|
||||||||||||||||
|
Aggregates
|
||||||||||||||||
|
Freight-adjusted revenues 3
|
$
|
1,068.6
|
$
|
918.7
|
$
|
4,452.3
|
$
|
3,875.2
|
||||||||
|
Aggregates - tons
|
55.3
|
54.2
|
234.3
|
236.3
|
||||||||||||
|
Freight-adjusted sales price 4
|
$
|
19.32
|
$
|
16.96
|
$
|
19.00
|
$
|
16.40
|
||||||||
|
|
||||||||||||||||
|
Other Products
|
||||||||||||||||
|
Asphalt Mix - tons
|
3.3
|
2.8
|
13.4
|
12.2
|
||||||||||||
|
Asphalt Mix - sales price 5
|
$
|
76.92
|
$
|
75.06
|
$
|
75.76
|
$
|
71.29
|
||||||||
|
Ready-mixed concrete - cubic yards
|
1.5
|
2.3
|
7.5
|
10.5
|
||||||||||||
|
Ready-mixed concrete - sales price 5
|
$
|
173.83
|
$
|
157.58
|
$
|
166.95
|
$
|
150.82
|
||||||||
|
1 Includes product sales (crushed stone, sand and gravel, sand, and other aggregates), as well as freight & delivery
costs that we pass along to our customers, and service revenues related to aggregates.
|
|||
|
2 Includes product sales, as well as service revenues from our asphalt construction paving business.
|
|||
|
3 Freight-adjusted revenues are Aggregates segment sales excluding freight & delivery revenues and other revenues
related to services, such as landfill tipping fees, that are derived from our aggregates business.
|
|||
|
4 Freight-adjusted sales price is calculated as freight-adjusted revenues divided by aggregates unit shipments.
|
|||
|
5 Sales price is calculated by dividing revenues generated from the shipment of product (excluding service revenues
generated by the segments) by total units of the product shipped.
|
|
Appendix 1
|
|||||||||||
|
Reconciliation of Non-GAAP Measures
|
|||||||||||
|
Aggregates segment freight-adjusted revenues is not a Generally Accepted Accounting Principle (GAAP) measure and should not be considered as an alternative to metrics defined by
GAAP. We present this metric as it is consistent with the basis by which we review our operating results. We believe that this presentation is consistent with our competitors and meaningful to our investors as it excludes revenues
associated with freight & delivery, which are pass-through activities. It also excludes other revenues related to services, such as landfill tipping fees, that are derived from our aggregates business. Additionally, we use this metric
as the basis for calculating the average sales price of our aggregates products. Reconciliation of this metric to its nearest GAAP measure is presented below:
|
|||||||||||
|
Aggregates Segment Freight-Adjusted Revenues
|
||||||||||||||||
|
|
(in millions, except per ton data) |
|||||||||||||||
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
December 31
|
December 31
|
|||||||||||||||
|
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
Aggregates segment
|
||||||||||||||||
|
Segment sales
|
$
|
1,411.0
|
$
|
1,259.3
|
$
|
5,909.9
|
$
|
5,272.8
|
||||||||
|
Freight & delivery revenues 1
|
(309.4
|
)
|
(318.4
|
)
|
(1,350.2
|
)
|
(1,291.3
|
)
|
||||||||
|
Other revenues
|
(33.0
|
)
|
(22.2
|
)
|
(107.4
|
)
|
(106.3
|
)
|
||||||||
|
Freight-adjusted revenues
|
$
|
1,068.6
|
$
|
918.7
|
$
|
4,452.3
|
$
|
3,875.2
|
||||||||
|
Unit shipments - tons
|
55.3
|
54.2
|
234.3
|
236.3
|
||||||||||||
|
Freight-adjusted sales price
|
$
|
19.32
|
$
|
16.96
|
$
|
19.00
|
$
|
16.40
|
||||||||
|
1 At the segment level, freight & delivery revenues include intersegment freight & delivery (which are eliminated at the consolidated level) and freight to
remote
|
|||||||||
|
distribution sites.
|
|||||||||
|
GAAP does not define "Cash gross profit," and it should not be considered as an alternative to earnings measures defined by GAAP. We and the investment community use this metric
to assess the operating performance of our business. Additionally, we present this metric as we believe that it closely correlates to long-term shareholder value. Cash gross profit adds back noncash charges for depreciation, depletion,
accretion and amortization to gross profit. Segment cash gross profit per unit is computed by dividing segment cash gross profit by units shipped. Reconciliation of this metric to its nearest GAAP measure is presented below:
|
|
Cash Gross Profit
|
||||||||||||||||
|
|
(in millions, except per ton data) | |||||||||||||||
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
December 31
|
December 31
|
|||||||||||||||
|
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
Aggregates segment
|
||||||||||||||||
|
Gross profit
|
$
|
423.9
|
$
|
327.1
|
$
|
1,733.6
|
$
|
1,408.5
|
||||||||
|
Depreciation, depletion, accretion and amortization
|
124.7
|
116.7
|
482.2
|
441.1
|
||||||||||||
|
Aggregates segment cash gross profit
|
$
|
548.6
|
$
|
443.8
|
$
|
2,215.8
|
$
|
1,849.6
|
||||||||
|
Unit shipments - tons
|
55.3
|
54.2
|
234.3
|
236.3
|
||||||||||||
|
Aggregates segment gross profit per ton
|
$
|
7.67
|
$
|
6.04
|
$
|
7.40
|
$
|
5.96
|
||||||||
|
Aggregates segment cash gross profit per ton
|
$
|
9.92
|
$
|
8.19
|
$
|
9.46
|
$
|
7.83
|
||||||||
|
Asphalt segment
|
||||||||||||||||
|
Gross profit
|
$
|
36.3
|
$
|
17.1
|
$
|
149.6
|
$
|
57.3
|
||||||||
|
Depreciation, depletion, accretion and amortization
|
8.9
|
9.1
|
35.6
|
35.1
|
||||||||||||
|
Asphalt segment cash gross profit
|
$
|
45.2
|
$
|
26.2
|
$
|
185.2
|
$
|
92.4
|
||||||||
|
Concrete segment
|
||||||||||||||||
|
Gross profit
|
$
|
11.4
|
$
|
4.6
|
$
|
62.1
|
$
|
89.3
|
||||||||
|
Depreciation, depletion, accretion and amortization
|
12.4
|
19.6
|
72.8
|
83.1
|
||||||||||||
|
Concrete segment cash gross profit
|
$
|
23.8
|
$
|
24.2
|
$
|
134.9
|
$
|
172.4
|
||||||||
|
Appendix 2
|
|||||||||||
|
Reconciliation of Non-GAAP Measures (Continued)
|
|||||||||||
|
GAAP does not define "Earnings Before Interest, Taxes, Depreciation and Amortization" (EBITDA), and it should not be considered as an alternative to earnings measures defined by
GAAP. We use this metric to assess the operating performance of our business and as a basis for strategic planning and forecasting as we believe that it closely correlates to long-term shareholder value. We do not use this metric as a
measure to allocate resources. We adjust EBITDA for certain items to provide a more consistent comparison of earnings performance from period to period. Reconciliation of this metric to its nearest GAAP measure is presented below (numbers
may not foot due to rounding):
|
|||||||||||
|
EBITDA and Adjusted EBITDA
|
||||||||||||||||
|
|
(in millions) | |||||||||||||||
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
December 31
|
December 31
|
|||||||||||||||
|
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
Net earnings attributable to Vulcan
|
$
|
227.5
|
$
|
119.4
|
$
|
933.2
|
$
|
575.6
|
||||||||
|
Income tax expense, including discontinued operations
|
104.2
|
27.5
|
295.6
|
186.5
|
||||||||||||
|
Interest expense, net
|
37.4
|
47.6
|
179.6
|
168.4
|
||||||||||||
|
Depreciation, depletion, accretion and amortization
|
152.5
|
152.5
|
617.0
|
587.5
|
||||||||||||
|
EBITDA
|
$
|
521.6
|
$
|
346.9
|
$
|
2,025.4
|
$
|
1,517.9
|
||||||||
|
Loss on discontinued operations
|
$
|
3.0
|
$
|
3.5
|
$
|
14.7
|
$
|
25.2
|
||||||||
|
(Gain) loss on sale of real estate and businesses, net
|
(51.9
|
)
|
17.4
|
(67.1
|
)
|
(6.1
|
)
|
|||||||||
|
Charges associated with divested operations
|
3.3
|
2.8
|
7.9
|
3.8
|
||||||||||||
|
Acquisition related charges 1
|
0.1
|
4.1
|
2.1
|
17.1
|
||||||||||||
|
Loss on impairments
|
0.0
|
0.0
|
28.3
|
67.8
|
||||||||||||
|
Adjusted EBITDA
|
$
|
476.1
|
$
|
374.7
|
$
|
2,011.3
|
$
|
1,625.6
|
||||||||
|
1 Represents charges associated with acquisitions requiring clearance under federal antitrust laws. U.S. Concrete acquisition related costs in 2022 include the cost
impact of purchase accounting inventory valuations of $4.1 million and change in control severance and retention charges of $7.2 million.
|
|
Similar to our presentation of Adjusted EBITDA, we present Adjusted diluted earnings per share (EPS) attributable to Vulcan from continuing operations to provide a more consistent
comparison of earnings performance from period to period. This metric is not defined by GAAP and should not be considered as an alternative to earnings measures defined by GAAP. Reconciliation of this metric to its nearest GAAP measure is
presented below:
|
|
Adjusted Diluted EPS attributable to Vulcan from Continuing Operations (Adjusted Diluted EPS)
|
||||||||||||||||
|
|
||||||||||||||||
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
December 31
|
December 31
|
|||||||||||||||
|
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
Net earnings attributable to Vulcan
|
$
|
1.70
|
$
|
0.89
|
$
|
6.98
|
$
|
4.31
|
||||||||
|
Items included in Adjusted EBITDA above, net of tax
|
(0.25
|
)
|
0.15
|
(0.08
|
)
|
0.69
|
||||||||||
|
NOL carryforward valuation allowance
|
0.01
|
0.04
|
0.10
|
0.11
|
||||||||||||
|
Adjusted diluted EPS attributable to Vulcan from
|
||||||||||||||||
|
continuing operations
|
$
|
1.46
|
$
|
1.08
|
$
|
7.00
|
$
|
5.11
|
||||||||
|
Projected EBITDA is not defined by GAAP and should not be considered as an alternative to earnings measures defined by GAAP. Reconciliation of this metric to its nearest GAAP
measure is presented below:
|
|
2024 Projected EBITDA
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
Mid-point
|
||||
|
Net earnings attributable to Vulcan
|
$
|
1,130
|
||
|
Income tax expense, including discontinued operations
|
330
|
|||
|
Interest expense, net of interest income
|
155
|
|||
|
Depreciation, depletion, accretion and amortization
|
610
|
|||
|
Projected EBITDA
|
$
|
2,225
|
||
|
Because GAAP financial measures on a forward-looking basis are not accessible, and reconciling information is not available without unreasonable effort, we have not provided
reconciliations for forward-looking non-GAAP measures, other than the reconciliation of Projected EBITDA as noted above. For the same reasons, we are unable to address the probable significance of the unavailable information, which could be
material to future results.
|
|
Appendix 3
|
|||||||||||||
|
Reconciliation of Non-GAAP Measures (Continued)
|
|||||||||||||
|
Net debt to Adjusted EBITDA is not a GAAP measure and should not be considered as an alternative to metrics defined by GAAP. We, the investment community and credit rating
agencies use this metric to assess our leverage. Net debt subtracts cash and cash equivalents and restricted cash from total debt. Reconciliation of this metric to its nearest GAAP measure is presented below:
|
|||||||||||||
|
Net Debt to Adjusted EBITDA
|
||||||||
|
|
(in millions)
|
|||||||
|
December 31
|
||||||||
|
|
2023
|
2022
|
||||||
|
Debt
|
||||||||
|
Current maturities of long-term debt
|
$
|
0.5
|
$
|
0.5
|
||||
|
Short-term debt
|
0.0
|
100.0
|
||||||
|
Long-term debt
|
3,877.3
|
3,875.2
|
||||||
|
Total debt
|
$
|
3,877.8
|
$
|
3,975.7
|
||||
|
Cash and cash equivalents and restricted cash
|
(949.2
|
)
|
(161.5
|
)
|
||||
|
Net debt
|
$
|
2,928.6
|
$
|
3,814.2
|
||||
|
Trailing-Twelve Months (TTM) Adjusted EBITDA
|
$
|
2,011.3
|
$
|
1,625.6
|
||||
|
Total debt to TTM Adjusted EBITDA
|
1.9
|
x
|
2.4
|
x
|
||||
|
Net debt to TTM Adjusted EBITDA
|
1.5
|
x
|
2.3
|
x
|
||||
|
We define “Return on Invested Capital” (ROIC) as Adjusted EBITDA for the trailing-twelve months divided by average invested capital (as illustrated below) during the trailing
5-quarters. Our calculation of ROIC is considered a non-GAAP financial measure because we calculate ROIC using the non-GAAP metric EBITDA. We believe that our ROIC metric is meaningful because it helps investors assess how effectively we
are deploying our assets. Although ROIC is a standard financial metric, numerous methods exist for calculating a company’s ROIC. As a result, the method we use to calculate our ROIC may differ from the methods used by other companies. This
metric is not defined by GAAP and should not be considered as an alternative to earnings measures defined by GAAP. Reconciliation of this metric to its nearest GAAP measure is presented below (numbers may not foot due to rounding):
|
|
Return on Invested Capital
|
||||||||
|
|
(dollars in millions)
|
|||||||
|
|
Trailing Twelve Months Ended
|
|||||||
|
December 31
|
December 31
|
|||||||
|
|
2023
|
2022
|
||||||
|
Adjusted EBITDA
|
$
|
2,011.3
|
$
|
1,625.6
|
||||
|
Average invested capital
|
||||||||
|
Property, plant & equipment, net
|
$
|
6,106.3
|
$
|
5,810.4
|
||||
|
Goodwill
|
3,626.5
|
3,708.5
|
||||||
|
Other intangible assets
|
1,593.4
|
1,737.5
|
||||||
|
Fixed and intangible assets
|
$
|
11,326.2
|
$
|
11,256.4
|
||||
|
|
||||||||
|
Current assets
|
$
|
2,192.9
|
$
|
1,898.8
|
||||
|
Cash and cash equivalents
|
(352.8
|
)
|
(161.3
|
)
|
||||
|
Current tax
|
(32.7
|
)
|
(47.2
|
)
|
||||
|
Adjusted current assets
|
1,807.4
|
1,690.3
|
||||||
|
|
||||||||
|
Current liabilities
|
833.7
|
1,002.1
|
||||||
|
Current maturities of long-term debt
|
(0.5
|
)
|
(2.1
|
)
|
||||
|
Short-term debt
|
(20.0
|
)
|
(137.6
|
)
|
||||
|
Adjusted current liabilities
|
813.2
|
862.4
|
||||||
|
Adjusted net working capital
|
$
|
994.2
|
$
|
827.9
|
||||
|
|
||||||||
|
Average invested capital
|
$
|
12,320.4
|
$
|
12,084.3
|
||||
|
|
||||||||
|
Return on invested capital
|
16.3
|
%
|
13.5
|
%
|
||||