|
|
|
|
||
|
(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 May 4, 2023
|
|
|
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
|
VULCAN MATERIALS COMPANY
|
||
|
Date: May 4, 2023
|
By:
|
/s/ Denson N. Franklin III
|
| Name: |
Denson N. Franklin III
|
|
| Title: |
Senior Vice President, General Counsel and Secretary
|
|
First Quarter
|
Trailing-Twelve Months
|
|||||||||||||||
|
Amounts in millions, except per unit data
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
Total revenues
|
$
|
1,649
|
$
|
1,541
|
$
|
7,424
|
$
|
6,025
|
||||||||
|
Gross profit
|
$
|
302
|
$
|
269
|
$
|
1,591
|
$
|
1,413
|
||||||||
|
Selling, Administrative and General (SAG)
|
$
|
117
|
$
|
119
|
$
|
514
|
$
|
448
|
||||||||
|
As % of Total revenues
|
7.1
|
%
|
7.7
|
%
|
6.9
|
%
|
7.4
|
%
|
||||||||
|
Net earnings attributable to Vulcan
|
$
|
121
|
$
|
92
|
$
|
604
|
$
|
602
|
||||||||
|
Adjusted EBITDA
|
$
|
338
|
$
|
294
|
$
|
1,669
|
$
|
1,501
|
||||||||
|
Earnings attributable to Vulcan from continuing operations per diluted share
|
$
|
0.92
|
$
|
0.70
|
$
|
4.67
|
$
|
4.54
|
||||||||
|
Adjusted earnings attributable to Vulcan from continuing operations per diluted share
|
$
|
0.95
|
$
|
0.73
|
$
|
5.34
|
$
|
5.08
|
||||||||
|
Aggregates segment
|
||||||||||||||||
|
Shipments (tons)
|
51.7
|
53.0
|
235.1
|
229.5
|
||||||||||||
|
Freight-adjusted sales price per ton
|
$
|
18.67
|
$
|
15.52
|
$
|
17.10
|
$
|
15.06
|
||||||||
|
Gross profit
|
$
|
303
|
$
|
243
|
$
|
1,468
|
$
|
1,315
|
||||||||
|
Gross profit per ton
|
$
|
5.85
|
$
|
4.58
|
$
|
6.25
|
$
|
5.73
|
||||||||
|
Cash gross profit
|
$
|
415
|
$
|
346
|
$
|
1,918
|
$
|
1,698
|
||||||||
|
Cash gross profit per ton
|
$
|
8.02
|
$
|
6.53
|
$
|
8.16
|
$
|
7.40
|
||||||||
| • |
Aggregates freight-adjusted price growth of approximately 15 percent ($16.40 in 2022)
|
| • |
Net earnings attributable to Vulcan of between $815 and $895 million
|
| • |
Adjusted EBITDA of between $1.850 and $1.950 billion
|
| • |
All other aspects of the Company’s expectations for 2023 remain unchanged from those reported as part of its fourth quarter earnings release in February
|
|
Table A
|
|
Vulcan Materials Company
|
|
and Subsidiary Companies
|
|
(in millions, except per share data)
|
|
Three Months Ended
|
||||||||
|
Consolidated Statements of Earnings
|
March 31
|
|||||||
|
(Condensed and unaudited)
|
2023
|
2022
|
||||||
|
Total revenues
|
$
|
1,649.0
|
$
|
1,540.7
|
||||
|
Cost of revenues
|
(1,347.0
|
)
|
(1,271.9
|
)
|
||||
|
Gross profit
|
302.0
|
268.8
|
||||||
|
Selling, administrative and general expenses
|
(117.3
|
)
|
(119.0
|
)
|
||||
| Gain on sale of property, plant & equipment and businesses |
1.7
|
2.6
|
||||||
|
Loss on impairments
|
0.0
|
(0.1
|
)
|
|||||
|
Other operating income (expense), net
|
0.8
|
(5.3
|
)
|
|||||
|
Operating earnings
|
187.2
|
147.0
|
||||||
|
Other nonoperating income, net
|
1.4
|
1.5
|
||||||
|
Interest expense, net
|
(49.0
|
)
|
(35.9
|
)
|
||||
|
Earnings from continuing operations before income taxes
|
139.6
|
112.6
|
||||||
|
Income tax expense
|
(16.6
|
)
|
(18.7
|
)
|
||||
|
Earnings from continuing operations
|
123.0
|
93.9
|
||||||
|
Loss on discontinued operations, net of tax
|
(2.1
|
)
|
(1.8
|
)
|
||||
|
Net earnings
|
120.9
|
92.1
|
||||||
|
Earnings attributable to noncontrolling interest
|
(0.2
|
)
|
(0.3
|
)
|
||||
|
Net earnings attributable to Vulcan
|
$
|
120.7
|
$
|
91.8
|
||||
|
Basic earnings (loss) per share attributable to Vulcan
|
||||||||
|
Continuing operations
|
$
|
0.92
|
$
|
0.70
|
||||
|
Discontinued operations
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
||
|
Net earnings
|
$
|
0.91
|
$
|
0.69
|
||||
|
Diluted earnings (loss) per share attributable to Vulcan
|
||||||||
|
Continuing operations
|
$
|
0.92
|
$
|
0.70
|
||||
|
Discontinued operations
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
||
|
Net earnings
|
$
|
0.90
|
$
|
0.69
|
||||
|
Weighted-average common shares outstanding
|
||||||||
|
Basic
|
133.2
|
133.0
|
||||||
|
Assuming dilution
|
133.7
|
133.6
|
||||||
|
Effective tax rate from continuing operations
|
11.9
|
%
|
16.6
|
%
|
||||
|
Consolidated Balance Sheets
|
March 31
|
December 31
|
March 31
|
|||||||||
|
(Condensed and unaudited)
|
2023
|
2022
|
2022
|
|||||||||
|
Assets
|
||||||||||||
|
Cash and cash equivalents
|
$
|
139.6
|
$
|
161.4
|
$
|
123.1
|
||||||
|
Restricted cash
|
0.4
|
0.1
|
9.9
|
|||||||||
|
Accounts and notes receivable
|
||||||||||||
|
Accounts and notes receivable, gross
|
988.1
|
1,056.2
|
928.6
|
|||||||||
|
Allowance for credit losses
|
(13.1
|
)
|
(10.9
|
)
|
(10.7
|
)
|
||||||
|
Accounts and notes receivable, net
|
975.0
|
1,045.3
|
917.9
|
|||||||||
|
Inventories
|
||||||||||||
|
Finished products
|
437.8
|
439.3
|
412.2
|
|||||||||
|
Raw materials
|
70.6
|
63.4
|
63.2
|
|||||||||
|
Products in process
|
6.2
|
6.0
|
4.4
|
|||||||||
|
Operating supplies and other
|
71.0
|
70.6
|
44.7
|
|||||||||
|
Inventories
|
585.6
|
579.3
|
524.5
|
|||||||||
|
Other current assets
|
91.9
|
115.9
|
87.2
|
|||||||||
|
Total current assets
|
1,792.5
|
1,902.0
|
1,662.6
|
|||||||||
|
Investments and long-term receivables
|
31.3
|
31.8
|
36.5
|
|||||||||
|
Property, plant & equipment
|
||||||||||||
|
Property, plant & equipment, cost
|
11,413.5
|
11,306.4
|
10,724.1
|
|||||||||
|
Allowances for depreciation, depletion & amortization
|
(5,368.6
|
)
|
(5,255.1
|
)
|
(4,998.5
|
)
|
||||||
|
Property, plant & equipment, net
|
6,044.9
|
6,051.3
|
5,725.6
|
|||||||||
|
Operating lease right-of-use assets, net
|
569.5
|
572.6
|
679.7
|
|||||||||
|
Goodwill
|
3,689.6
|
3,689.6
|
3,709.2
|
|||||||||
|
Other intangible assets, net
|
1,679.2
|
1,702.1
|
1,751.9
|
|||||||||
|
Other noncurrent assets
|
269.9
|
285.2
|
295.3
|
|||||||||
|
Total assets
|
$
|
14,076.9
|
$
|
14,234.6
|
$
|
13,860.8
|
||||||
|
Liabilities
|
||||||||||||
|
Current maturities of long-term debt
|
0.5
|
0.5
|
3.9
|
|||||||||
|
Short-term debt
|
0.0
|
100.0
|
100.0
|
|||||||||
|
Trade payables and accruals
|
370.3
|
454.5
|
390.1
|
|||||||||
|
Other current liabilities
|
386.1
|
401.6
|
398.7
|
|||||||||
|
Total current liabilities
|
756.9
|
956.6
|
892.7
|
|||||||||
|
Long-term debt
|
3,876.9
|
3,875.2
|
3,874.5
|
|||||||||
|
Deferred income taxes, net
|
1,060.1
|
1,072.8
|
1,007.7
|
|||||||||
|
Deferred revenue
|
157.8
|
159.8
|
166.8
|
|||||||||
|
Noncurrent operating lease liabilities
|
545.9
|
548.4
|
631.7
|
|||||||||
|
Other noncurrent liabilities
|
668.6
|
669.6
|
689.1
|
|||||||||
|
Total liabilities
|
$
|
7,066.2
|
$
|
7,282.4
|
$
|
7,262.5
|
||||||
|
Equity
|
||||||||||||
|
Common stock, $1 par value
|
133.1
|
132.9
|
132.9
|
|||||||||
|
Capital in excess of par value
|
2,832.9
|
2,839.0
|
2,806.8
|
|||||||||
|
Retained earnings
|
4,174.0
|
4,111.4
|
3,787.2
|
|||||||||
|
Accumulated other comprehensive loss
|
(153.1
|
)
|
(154.7
|
)
|
(151.6
|
)
|
||||||
|
Total shareholder's equity
|
6,986.9
|
6,928.6
|
6,575.3
|
|||||||||
|
Noncontrolling interest
|
23.8
|
23.6
|
23.0
|
|||||||||
|
Total equity
|
$
|
7,010.7
|
$
|
6,952.2
|
$
|
6,598.3
|
||||||
|
Total liabilities and equity
|
$
|
14,076.9
|
$
|
14,234.6
|
$
|
13,860.8
|
||||||
|
Three Months Ended
|
||||||||
|
Consolidated Statements of Cash Flows
|
March 31
|
|||||||
|
(Condensed and unaudited)
|
2023
|
2022
|
||||||
|
Operating Activities
|
||||||||
|
Net earnings
|
$
|
120.9
|
$
|
92.1
|
||||
|
Adjustments to reconcile net earnings to net cash provided by operating activities
|
||||||||
|
Depreciation, depletion, accretion and amortization
|
148.4
|
141.0
|
||||||
|
Noncash operating lease expense
|
13.6
|
16.4
|
||||||
|
Net gain on sale of property, plant & equipment and businesses
|
(1.7
|
)
|
(2.6
|
)
|
||||
|
Loss on impairments
|
0.0
|
0.1
|
||||||
|
Contributions to pension plans
|
(1.9
|
)
|
(2.0
|
)
|
||||
|
Share-based compensation expense
|
8.2
|
7.5
|
||||||
|
Deferred tax provision (benefit)
|
(13.3
|
)
|
1.1
|
|||||
|
Changes in assets and liabilities before initial effects of business acquisitions and dispositions
|
(55.2
|
)
|
(77.8
|
)
|
||||
|
Other, net
|
2.3
|
(0.2
|
)
|
|||||
|
Net cash provided by operating activities
|
$
|
221.3
|
$
|
175.6
|
||||
|
Investing Activities
|
||||||||
|
Purchases of property, plant & equipment
|
(193.6
|
)
|
(160.4
|
)
|
||||
|
Proceeds from sale of property, plant & equipment
|
1.4
|
6.2
|
||||||
|
Proceeds from sale of businesses
|
130.0
|
0.0
|
||||||
|
Payment for businesses acquired, net of acquired cash
|
0.5
|
(148.2
|
)
|
|||||
|
Other, net
|
0.0
|
(0.1
|
)
|
|||||
|
Net cash used for investing activities
|
$
|
(61.7
|
)
|
$
|
(302.5
|
)
|
||
|
Financing Activities
|
||||||||
|
Proceeds from short-term debt
|
28.0
|
189.0
|
||||||
|
Payment of short-term debt
|
(128.0
|
)
|
(89.0
|
)
|
||||
|
Payment of current maturities and long-term debt
|
(550.4
|
)
|
(2.3
|
)
|
||||
|
Proceeds from issuance of long-term debt
|
550.0
|
0.0
|
||||||
|
Debt issuance and exchange costs
|
(3.4
|
)
|
(0.7
|
)
|
||||
|
Payment of finance leases
|
(5.8
|
)
|
(8.5
|
)
|
||||
|
Dividends paid
|
(57.2
|
)
|
(53.2
|
)
|
||||
|
Share-based compensation, shares withheld for taxes
|
(14.3
|
)
|
(17.1
|
)
|
||||
|
Other, net
|
0.0
|
0.2
|
||||||
|
Net cash provided by (used for) financing activities
|
$
|
(181.1
|
)
|
$
|
18.4
|
|||
|
Net decrease in cash and cash equivalents and restricted cash
|
(21.5
|
)
|
(108.5
|
)
|
||||
|
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 period
|
$
|
140.0
|
$
|
133.0
|
||||
|
Three Months Ended
|
||||||||
|
March 31
|
||||||||
|
2023
|
2022
|
|||||||
|
Total Revenues
|
||||||||
|
Aggregates 1
|
$
|
1,294.3
|
$
|
1,121.2
|
||||
|
Asphalt 2
|
169.8
|
167.1
|
||||||
|
Concrete
|
285.1
|
360.5
|
||||||
|
Calcium
|
2.3
|
1.9
|
||||||
|
Segment sales
|
$
|
1,751.5
|
$
|
1,650.7
|
||||
|
Aggregates intersegment sales
|
(102.5
|
)
|
(110.0
|
)
|
||||
|
Total revenues
|
$
|
1,649.0
|
$
|
1,540.7
|
||||
|
Gross Profit
|
||||||||
|
Aggregates
|
$
|
302.8
|
$
|
242.8
|
||||
|
Asphalt
|
0.8
|
(2.9
|
)
|
|||||
|
Concrete
|
(2.4
|
)
|
28.2
|
|||||
|
Calcium
|
0.8
|
0.7
|
||||||
|
Total
|
$
|
302.0
|
$
|
268.8
|
||||
|
Depreciation, Depletion, Accretion and Amortization
|
||||||||
|
Aggregates
|
$
|
112.3
|
$
|
103.6
|
||||
|
Asphalt
|
9.0
|
8.6
|
||||||
|
Concrete
|
20.4
|
21.1
|
||||||
|
Calcium
|
0.0
|
0.0
|
||||||
|
Other
|
6.7
|
7.7
|
||||||
|
Total
|
$
|
148.4
|
$
|
141.0
|
||||
|
Average Unit Sales Price and Unit Shipments
|
||||||||
|
Aggregates
|
||||||||
|
Freight-adjusted revenues 3
|
$
|
965.9
|
$
|
822.7
|
||||
|
Aggregates - tons (thousands)
|
51,738
|
53,020
|
||||||
|
Freight-adjusted sales price 4
|
$
|
18.67
|
$
|
15.52
|
||||
|
Other Products
|
||||||||
|
Asphalt Mix - tons (thousands)
|
2,077
|
2,322
|
||||||
|
Asphalt Mix - sales price
|
$
|
73.44
|
$
|
64.06
|
||||
|
Ready-mixed concrete - cubic yards (thousands)
|
1,762
|
2,500
|
||||||
|
Ready-mixed concrete - sales price
|
$
|
161.25
|
$
|
143.81
|
||||
|
Calcium - tons (thousands)
|
59
|
54
|
||||||
|
Calcium - sales price
|
$
|
38.11
|
$
|
34.67
|
||||
|
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.
|
|
(in millions, except per ton data)
|
||||||||||||||||
|
Three Months Ended
|
Trailing Twelve Months Ended
|
|||||||||||||||
|
March 31
|
March 31
|
|||||||||||||||
|
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
Aggregates segment
|
||||||||||||||||
|
Segment sales
|
$
|
1,294.3
|
$
|
1,121.2
|
$
|
5,445.9
|
$
|
4,571.3
|
||||||||
|
Less: Freight & delivery revenues 1
|
309.7
|
272.4
|
1,328.6
|
1,027.2
|
||||||||||||
|
Other revenues
|
18.7
|
26.1
|
98.9
|
88.6
|
||||||||||||
|
Freight-adjusted revenues
|
$
|
965.9
|
$
|
822.7
|
$
|
4,018.4
|
$
|
3,455.5
|
||||||||
|
Unit shipments - tons
|
51.7
|
53.0
|
235.1
|
229.5
|
||||||||||||
|
Freight-adjusted sales price
|
$
|
18.67
|
$
|
15.52
|
$
|
17.10
|
$
|
15.06
|
||||||||
|
(in millions, except per ton data)
|
||||||||||||||||
|
Three Months Ended
|
Trailing Twelve Months Ended
|
|||||||||||||||
|
March 31
|
March 31
|
|||||||||||||||
|
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
Aggregates segment
|
||||||||||||||||
|
Gross profit
|
$
|
302.8
|
$
|
242.8
|
$
|
1,468.5
|
$
|
1,314.8
|
||||||||
|
Depreciation, depletion, accretion and amortization
|
112.3
|
103.6
|
449.8
|
383.2
|
||||||||||||
|
Aggregates segment cash gross profit
|
$
|
415.1
|
$
|
346.4
|
$
|
1,918.3
|
$
|
1,698.0
|
||||||||
|
Unit shipments - tons
|
51.7
|
53.0
|
235.1
|
229.5
|
||||||||||||
|
Aggregates segment gross profit per ton
|
$
|
5.85
|
$
|
4.58
|
$
|
6.25
|
$
|
5.73
|
||||||||
|
Aggregates segment cash gross profit per ton
|
$
|
8.02
|
$
|
6.53
|
$
|
8.16
|
$
|
7.40
|
||||||||
|
Asphalt segment
|
||||||||||||||||
|
Gross profit
|
$
|
0.8
|
$
|
(2.9
|
)
|
$
|
61.0
|
$
|
21.3
|
|||||||
|
Depreciation, depletion, accretion and amortization
|
9.0
|
8.6
|
35.5
|
35.5
|
||||||||||||
|
Asphalt segment cash gross profit
|
$
|
9.8
|
$
|
5.7
|
$
|
96.5
|
$
|
56.8
|
||||||||
|
Concrete segment
|
||||||||||||||||
|
Gross profit
|
$
|
(2.4
|
)
|
$
|
28.2
|
$
|
58.7
|
$
|
74.8
|
|||||||
|
Depreciation, depletion, accretion and amortization
|
20.4
|
21.1
|
82.4
|
58.6
|
||||||||||||
|
Concrete segment cash gross profit
|
$
|
18.0
|
$
|
49.3
|
$
|
141.1
|
$
|
133.4
|
||||||||
|
Three Months Ended
|
Trailing Twelve Months Ended
|
|||||||||||||||
|
March 31
|
March 31
|
|||||||||||||||
|
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
Net earnings attributable to Vulcan
|
$
|
120.7
|
$
|
91.8
|
$
|
604.4
|
$
|
602.0
|
||||||||
|
Income tax expense
|
16.6
|
18.7
|
190.9
|
158.2
|
||||||||||||
|
Interest expense, net
|
49.0
|
35.9
|
181.4
|
150.5
|
||||||||||||
|
Loss on discontinued operations, net of tax
|
2.1
|
1.8
|
19.0
|
4.0
|
||||||||||||
|
Depreciation, depletion, accretion and amortization
|
148.4
|
141.0
|
594.9
|
503.6
|
||||||||||||
|
EBITDA
|
$
|
336.7
|
$
|
289.3
|
$
|
1,590.6
|
$
|
1,418.5
|
||||||||
|
Gain on sale of real estate and businesses, net
|
$
|
0.0
|
$
|
0.0
|
$
|
(6.1
|
)
|
$
|
0.0
|
|||||||
|
Charges associated with divested operations
|
0.0
|
0.3
|
2.8
|
1.5
|
||||||||||||
|
Business development 1
|
0.6
|
2.5
|
8.6
|
36.5
|
||||||||||||
|
COVID-19 direct incremental costs
|
0.0
|
0.0
|
0.0
|
10.9
|
||||||||||||
|
Pension settlement charge
|
0.0
|
0.0
|
0.0
|
12.1
|
||||||||||||
|
Loss on impairments
|
0.0
|
0.0
|
67.8
|
4.6
|
||||||||||||
|
Restructuring charges
|
0.3
|
1.8
|
5.7
|
16.8
|
||||||||||||
|
Adjusted EBITDA
|
$
|
337.6
|
$
|
293.9
|
$
|
1,669.4
|
$
|
1,501.0
|
||||||||
|
1
|
Represents non-routine charges or gains associated with acquisitions and dispositions including the cost impact of purchase accounting inventory valuations.
|
|
Three Months Ended
|
Trailing Twelve Months Ended
|
|||||||||||||||
|
March 31
|
March 31
|
|||||||||||||||
|
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
Net earnings attributable to Vulcan
|
$
|
0.90
|
$
|
0.69
|
$
|
4.52
|
$
|
4.51
|
||||||||
|
Less: Discontinued operations
|
(0.02
|
)
|
(0.01
|
)
|
(0.15
|
)
|
(0.03
|
)
|
||||||||
|
Diluted EPS attributable to Vulcan from continuing operations
|
$
|
0.92
|
$
|
0.70
|
$
|
4.67
|
$
|
4.54
|
||||||||
|
Items included in Adjusted EBITDA above, net of tax
|
0.01
|
0.03
|
0.54
|
0.49
|
||||||||||||
|
NOL carryforward valuation allowance
|
0.02
|
0.00
|
0.13
|
0.00
|
||||||||||||
|
Acquisition financing interest costs
|
0.00
|
0.00
|
0.00
|
0.05
|
||||||||||||
|
Adjusted diluted EPS attributable to Vulcan from continuing operations
|
$
|
0.95
|
$
|
0.73
|
$
|
5.34
|
$
|
5.08
|
||||||||
|
Mid-point
|
||||
|
Net earnings attributable to Vulcan
|
$
|
855
|
||
|
Income tax expense
|
240
|
|||
|
Interest expense, net of interest income
|
195
|
|||
|
Discontinued operations, net of tax
|
0
|
|||
|
Depreciation, depletion, accretion and amortization
|
610
|
|||
|
Projected EBITDA
|
$
|
1,900
|
||
|
March 31
|
||||||||
|
2023
|
2022
|
|||||||
|
Debt
|
||||||||
|
Current maturities of long-term debt
|
$
|
0.5
|
$
|
3.9
|
||||
|
Short-term debt
|
0.0
|
100.0
|
||||||
|
Long-term debt
|
3,876.9
|
3,874.5
|
||||||
|
Total debt
|
$
|
3,877.4
|
$
|
3,978.4
|
||||
|
Less: Cash and cash equivalents and restricted cash
|
140.0
|
133.0
|
||||||
|
Net debt
|
$
|
3,737.4
|
$
|
3,845.4
|
||||
|
Trailing-Twelve Months (TTM) Adjusted EBITDA
|
$
|
1,669.4
|
$
|
1,501.0
|
||||
|
Total debt to TTM Adjusted EBITDA
|
2.3
|
x
|
2.7
|
x
|
||||
|
Net debt to TTM Adjusted EBITDA
|
2.2
|
x
|
2.6
|
x
|
||||
|
Trailing Twelve Months Ended
|
||||||||||||
|
|
March 31
|
December 31
|
March 31
|
|||||||||
|
|
2023
|
2022
|
2022
|
|||||||||
|
Adjusted EBITDA
|
$
|
1,669.4
|
$
|
1,625.6
|
$
|
1,501.0
|
||||||
|
Average invested capital
|
||||||||||||
|
Property, plant & equipment, net
|
$
|
5,910.0
|
$
|
5,810.4
|
$
|
5,109.6
|
||||||
|
Goodwill
|
3,707.1
|
3,708.5
|
3,485.0
|
|||||||||
|
Other intangible assets
|
1,723.5
|
1,737.5
|
1,507.7
|
|||||||||
|
Fixed and intangible assets
|
$
|
11,340.6
|
$
|
11,256.4
|
$
|
10,102.3
|
||||||
|
Current assets
|
$
|
1,918.0
|
$
|
1,898.8
|
$
|
1,854.2
|
||||||
|
Less: Cash and cash equivalents
|
141.0
|
161.3
|
474.0
|
|||||||||
|
Less: Current tax
|
45.6
|
47.2
|
32.3
|
|||||||||
|
Adjusted current assets
|
1,731.4
|
1,690.3
|
1,347.9
|
|||||||||
|
Current liabilities
|
999.6
|
1,002.1
|
740.8
|
|||||||||
|
Less: Current maturities of long-term debt
|
1.2
|
2.1
|
10.5
|
|||||||||
|
Less: Short-term debt
|
137.6
|
137.6
|
20.0
|
|||||||||
|
Adjusted current liabilities
|
860.8
|
862.4
|
710.3
|
|||||||||
|
Adjusted net working capital
|
$
|
870.6
|
$
|
827.9
|
$
|
637.6
|
||||||
|
Average invested capital
|
$
|
12,211.2
|
$
|
12,084.3
|
$
|
10,739.9
|
||||||
|
Return on invested capital
|
13.7
|
%
|
13.5
|
%
|
14.0
|
%
|
||||||