Attached files

file filename
8-K - 8-K - HEADWATERS INCa17-12060_18k.htm

Exhibit 99.1

 

N E W S   B U L LETIN

FROM:

 

RE:

 

Headwaters Incorporated

10701 S. River Front Parkway,

Suite 300

South Jordan, UT 84095

Phone: (801) 984-9400

NYSE: HW

 

 

 

 

 

FOR FURTHER INFORMATION

 

AT THE COMPANY:

Sharon Madden

Vice President of Investor Relations

(801) 984-9400

 

 

 

ANALYST CONTACT:

Tricia Ross

Financial Profiles

(310) 622-8226

 

 

FOR IMMEDIATE RELEASE

 

HEADWATERS INCORPORATED ANNOUNCES RESULTS FOR SECOND QUARTER OF FISCAL 2017

 

·              Revenue Increased 28% to $259 Million

·              Operating Income increased 20% to $15 Million

·              Adjusted EBITDA increased 62% to $47 Million

·              Reaffirm 2017 Adjusted EBITDA Guidance of $235 to $250 Million

 

SOUTH JORDAN, UTAH, APRIL 28, (NYSE: HW) HEADWATERS INCORPORATED, a building products company dedicated to improving lives through innovative advancements in construction materials, today announced results for its second quarter of fiscal 2017.

 

Second Quarter 2017 Highlights

 

·                  Building products revenue increased 43% and operating income increased 79%, compared to the March 2016 quarter

·                  Building products Adjusted EBITDA increased 74% over 2016 and Adjusted EBITDA margin increased 360 basis points to 20.2%

·                  Construction materials revenue increased 13% and operating income increased 11%, compared to the March 2016 quarter

·                  Construction materials Adjusted EBITDA increased 16% over 2016 and Adjusted EBITDA margin increased 50 basis points to 18.3%

 



 

CEO Commentary

 

“Headwaters grew Adjusted EBITDA by $18 million or 62% in the quarter, a growth rate that exceeds the upper end of our 2017 guidance and brings our fiscal year-to-date Adjusted EBITDA growth rate up to 28%.  Our strong performance allows us to confirm our Adjusted EBITDA guidance range of $235 to $250 million for 2017,” said Kirk A. Benson, Chairman and Chief Executive Officer of Headwaters.  “We are continuing to work toward the closing of our previously announced transaction with Boral Limited (BLD:ASX), and we are pleased that we are on track to deliver strong earnings potential to Boral.

 

“Increasing supply of high quality fly ash was one of our 2017 objectives, and we experienced a year-over-year increase of 112,000 tons of high quality ash delivered to customers during the quarter.  It is exciting to see our supply increase to meet the demand for ash,” continued Mr. Benson. “We opened our new state-of-the-art storage facility in Houston and made progress in several other 2017 initiatives as we continue to focus on increasing fly ash supply.

 

“Adjusted EBITDA in our Building Products segment increased by 74% year-over-year.  Window’s margins continue to be accretive, and we completed a small acquisition in Atlanta, further expanding window sales in the Southeast United States.  We experienced a very positive quarter in our siding group with double digit top-line growth and margin accretion compared to last year.”

 

Second Quarter Summary

 

Headwaters’ second quarter 2017 consolidated revenue increased by 28% to $259.3 million from $202.3 million for the second quarter of 2016. Gross profit was $70.5 million, compared to $54.9 million in 2016, and operating income was $14.7 million, compared to $12.2 million in 2016. Certain non-routine merger and acquisition-related costs of approximately $9.1 million, primarily related to the Boral transaction, impacted operating income in 2017.  Adjusted EBITDA increased by $18.0 million to $47.1 million, or 62% over 2016.

 

Income from continuing operations was $5.1 million, or $0.06 per diluted share, for the second quarter of 2017, compared to $2.6 million, or $0.03 per diluted share, for the second quarter of 2016. Second quarter adjusted income from continuing operations was $16.1 million, or $0.21 per diluted share in 2017, compared to $6.7 million, or $0.09 per diluted share in 2016.  Discontinued operations were immaterial in both 2017 and 2016.

 

Six Months Ended March 31, 2017

 

Our total revenue for the six months ended March 31, 2017 was $514.9 million, up 22% from $420.8 million for 2016. Gross profit increased 18%, from $119.1 million in 2016 to $141.1 million in 2017. Operating income of $37.0 million in 2016 decreased to $34.0 million in 2017, and income from continuing operations of $15.5 million, or diluted income per share of $0.20, decreased to $11.8 million, or $0.15 per diluted share, in 2017. The 2017 results include non-routine merger and acquisition-related costs of approximately $13.5 million, primarily related to the Boral transaction. Discontinued operations were immaterial in both 2017 and 2016.

 

2



 

Adjusted EBITDA increased by $19.7 million or 28%, from $69.3 million to $89.0 million for the six months ended March 31, 2017, as compared to 2016, and Adjusted EPS increased by 30%, from $0.30 in 2016 to $0.39 in 2017.

 

Building Products Segment

 

Headwaters’ Building Products segment is a national brand leader in innovative building products through superior design, manufacturing, and channel distribution. The segment markets a wide variety of niche building products, including siding accessories, manufactured architectural stone, specialty roofing products, and windows.

 

Building Products revenue increased 43%, from $98.1 million in the second quarter of 2016 to $140.7 million in the second quarter of 2017. Gross profit was $40.9 million compared to $28.5 million in 2016 and operating income was $11.4 million compared to $6.3 million in 2016. Adjusted EBITDA increased 74% to $28.4 million, from $16.3 million in 2016, with a large portion of the growth due to our windows product group which we acquired in late fiscal 2016. In January, we closed a small window acquisition in the Atlanta market, which will further expand our presence in the Southeast United States.

 

We are finishing the integration of our Metro and Gerard stone-coated metal roofing manufacturing sites and have experienced a 30% increase in manufacturing efficiency since the beginning of the fiscal year. We anticipate continued improvement in roofing performance in the second half of the fiscal year as we reduce fixed costs and optimize manufacturing.  Siding revenue increased by 19% during the March 2017 quarter and Adjusted EBITDA margins expanded over 500 basis points to 20% despite cost pressures from rising resin and other costs.  Stone continued its growth in the quarter with Adjusted EBITDA margins greater than 20%.  Our building products segment completed the quarter with its highest Adjusted EBITDA margin for a March quarter since 2006.

 

Construction Materials Segment

 

Headwaters is the largest domestic manager and marketer of coal combustion products (CCPs), including fly ash. Utilization of these materials improves performance of concrete and concrete construction products while creating significant environmental benefits. Beginning last quarter, we have reported our concrete block group in the construction materials segment. Prior period results have been adjusted to reflect this reporting change.

 

Second quarter 2017 revenue increased by 13% to $116.0 million, compared to $102.8 million in 2016. The increase in revenue was attributable to organic growth as well as the acquisition of SynMat in March 2016.  SynMat had a very positive quarter, growing its top-line revenue over 30% year-over-year, and we continue to be optimistic concerning synthetic gypsum opportunities. Including SynMat, service revenue represented approximately 21% of total segment revenue for the second quarter of 2017, compared to 17% for 2016.

 

3



 

Gross profit was $28.1 million in 2017, compared to $25.5 million in 2016 and operating income was $15.2 million in 2017, compared to $13.7 million in 2016. Adjusted EBITDA increased $3.0 million from $18.3 million in 2016 to $21.3 million in 2017.

 

We forecasted between 200,000 and 300,000 tons of net fly ash sales in fiscal 2017 from new supply contracts. For the first six months of the fiscal year we shipped over 170,000 tons of high quality fly ash from four previously executed new contracts.

 

We also anticipated 150,000 to 250,000 tons of new fly ash in fiscal 2017 from storage and reclamation.  Construction on our first 2017 storage project was completed in the second quarter and we have commenced shipping tons from that facility.  Negotiations are advancing on our second new storage facility, which will be located in New England.  Minor modifications were made to our first reclamation project which slowed mobilization of equipment, but we continue to believe that the site will be operational this fiscal year.

 

We forecasted between 100,000 and 200,000 tons of additional fly ash supply in fiscal 2017 resulting from enhanced utilization.  Through the first six months of the fiscal year we have achieved a total of 115,000 tons of high quality ash from enhanced utilization activities.   We are currently installing or planning to install our RestoreAir technology at six sites in fiscal 2017.  We expect to treat over 250,000 tons of fly ash at those sites when the technology is fully operational.

 

Our block product group is experiencing strong demand, but shipments were hampered in the second quarter by the number of rain days in the Texas market, slowing construction projects.  As the weather improved, shipping volumes increased and inventory levels were reduced.  Our new block plant is fully operational and helping to improve overall margins in the block group through efficient manufacturing of more sophisticated high end products.

 

Outlook

 

“We are pleased with the March quarter’s financial performance and see potential for a strong second half of fiscal 2017,” said Don P. Newman, Headwaters’ Chief Financial Officer. “We have significantly improved our fly ash supply situation through new contracts and storage capacity, which should add to sales as we move  into the summer construction season. In addition, our building products segment experienced strong revenue and Adjusted EBITDA  growth in the March quarter, which is typically our lowest seasonal quarter for sales and profitability.

 

“At the end of March, our pro forma net debt to Adjusted EBITDA ratio was 3.1 times, and we expect our net debt ratio to be in the range of 2.5 times by the end of fiscal 2017.  We anticipate cash flows to be strong in the second half of the year and should position us to reduce debt by an additional $85 million before the end of the calendar year.”

 

4



 

Financial Supplement Attached

 

Headwaters’ condensed consolidated statements of income for the quarters and six-month periods ended March 31, 2016 and 2017 and balance sheets as of September 30, 2016 and March 31, 2017, prepared in accordance with generally accepted accounting principles (GAAP), are attached to this press release in the financial supplement. In addition, Headwaters currently uses two non-GAAP financial measures: Adjusted EBITDA and Adjusted EPS. Headwaters’ calculations of Adjusted EBITDA, trailing twelve months (TTM) Adjusted EBITDA and Adjusted EPS are also included in the financial supplement, following the condensed consolidated GAAP financial statements.

 

Headwaters defines Adjusted EBITDA as income from continuing operations plus net interest expense, income taxes, depreciation and amortization, equity-based compensation, cash-based compensation tied to stock price, goodwill and other impairments, and other non-routine adjustments that arise from time to time, all as presented in the table in the financial supplement. Headwaters currently defines Adjusted EPS as diluted EPS from continuing operations plus the effect of amortization expense related to acquired intangible assets and other non-routine adjustments that arise from time to time, as presented in the table in the financial supplement.

 

Adjusted EBITDA and Adjusted EPS are used by management, investors and analysts to measure operating performance, as a supplement to our consolidated financial statements presented in accordance with GAAP. Adjusted EBITDA is also used by management, investors and analysts as one measure of a company’s ability to service its debt and meet its other cash needs. Our presentations of Adjusted EBITDA and Adjusted EPS have limitations as analytical tools, and should not be considered in isolation, or as substitutes for analysis of our results as reported under GAAP. Accordingly, they are not presented as alternative measures of liquidity. Because the definitions of Adjusted EBITDA and Adjusted EPS vary among companies and industries, our definitions of these non-GAAP financial measures may not be comparable to similarly-titled measures used by other companies.

 

About Headwaters Incorporated

 

Headwaters Incorporated is improving lives through innovative advancements in construction materials through application, design, and purpose. Headwaters is a diversified growth company providing products, technologies and services to the construction materials and building products markets.  Through its construction materials and building products businesses, the Company has been able to improve sustainability by transforming underutilized resources into valuable products.  www.headwaters.com

 

CAUTIONARY STATEMENTS RELEVANT TO FORWARD-LOOKING INFORMATION FOR THE PURPOSE OF “SAFE HARBOR” PROVISIONS OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

 

This press release contains forward-looking statements relating to Headwaters’ operations that are based on management’s current expectations, estimates and projections about the industries in which Headwaters operates. Words such as “may,” “should,” “anticipates,” “expects,” “intends,” “plans,” “targets,” “forecasts,” “projects,” “believes,” “seeks,” “schedules,” “estimates,” “budgets,” “goals,” “outlook” and similar expressions are intended to help identify such forward-looking statements. Forward-looking statements include, without limitation, Headwaters’ expectations as to the agreement and plan of merger with Boral Limited (“Boral”), the managing and marketing of coal combustion products, and other construction materials, the production and marketing of building

 

5



 

products, the sales to oil refineries of residue hydrocracking catalysts, the development, commercialization, and financing of new products and other strategic business opportunities and acquisitions, and other information about Headwaters which are not purely historical by nature, including those statements regarding Headwaters’ future business plans, the operation of facilities, the availability of feedstocks, and the marketability of  coal combustion products, construction materials,  building products and catalysts. These statements are not guarantees of future performance and are subject to certain risks, uncertainties and other factors, many of which are beyond the Company’s control and are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements. The reader should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Unless legally required, Headwaters undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise. Among the important factors that could cause actual results to differ materially from those in the forward-looking statements are: changing feedstock and energy prices; actions of competitors or regulators; technological developments; potential disruption of the Company’s production facilities, transportation networks and information technology systems due to war, terrorism, malicious attack, civil accidents, political events, civil unrest or severe weather; potential environmental liability or product liability under existing or future laws and litigation; potential liability resulting from other pending or future litigation; changed accounting rules under generally accepted accounting principles promulgated by rule-setting bodies; the factors set forth under the heading “Risk Factors” in the Company’s  Annual Report on Form 10-K, quarterly reports on Form 10-Q and other periodic reports; and risks and considerations relating to the pending Boral transaction, including that: conditions to the closing of the transaction with Boral may not be satisfied and the merger may not be consummated, the transaction with Boral may involve unexpected costs, liabilities or delays, the business of the Company may suffer as a result of uncertainty surrounding the transaction with Boral, an event, change or other circumstance could give rise to the termination of the transaction with Boral, the parties may not be able to recognize the benefits of the transaction, the transaction may disrupt current plans and operations and it may be difficult to retain employees as a result of the transaction. In addition, such results could be affected by general domestic and international economic and political conditions and other unpredictable or unknown factors not discussed in this press release which could have material adverse effects on forward-looking statements.

 

6



 

HEADWATERS INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

(in thousands, except per-share amounts)

 

 

 

Quarter Ended March 31,

 

Six Months Ended March 31,

 

 

 

2016

 

2017

 

2016

 

2017

 

Revenue:

 

 

 

 

 

 

 

 

 

Building products

 

$

98,101

 

$

140,716

 

$

199,696

 

$

275,757

 

Construction materials

 

102,849

 

116,037

 

219,097

 

236,028

 

Energy technology

 

1,382

 

2,540

 

1,957

 

3,083

 

Total revenue

 

202,332

 

259,293

 

420,750

 

514,868

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

Building products

 

69,639

 

99,782

 

139,191

 

196,311

 

Construction materials

 

77,347

 

87,948

 

161,624

 

176,212

 

Energy technology

 

469

 

1,056

 

787

 

1,219

 

Total cost of revenue

 

147,455

 

188,786

 

301,602

 

373,742

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

54,877

 

70,507

 

119,148

 

141,126

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

37,882

 

49,394

 

72,764

 

94,375

 

Amortization

 

4,815

 

6,438

 

9,381

 

12,736

 

Total operating expenses

 

42,697

 

55,832

 

82,145

 

107,111

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

12,180

 

14,675

 

37,003

 

34,015

 

 

 

 

 

 

 

 

 

 

 

Net interest expense

 

(8,056

)

(8,222

)

(16,273

)

(17,141

)

Other income (expense), net

 

(12

)

1,973

 

(81

)

2,127

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

4,112

 

8,426

 

20,649

 

19,001

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

(1,500

)

(3,300

)

(5,100

)

(7,200

)

Income from continuing operations

 

2,612

 

5,126

 

15,549

 

11,801

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations, net of income taxes

 

(228

)

6

 

(444

)

159

 

 

 

 

 

 

 

 

 

 

 

Net income

 

2,384

 

5,132

 

15,105

 

11,960

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interest

 

(283

)

(591

)

(579

)

(752

)

Net income attributable to Headwaters Incorporated

 

$

2,101

 

$

4,541

 

$

14,526

 

$

11,208

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per share attributable to Headwaters Incorporated:

 

 

 

 

 

 

 

 

 

From continuing operations

 

$

0.03

 

$

0.06

 

$

0.20

 

$

0.15

 

From discontinued operations

 

0.00

 

0.00

 

(0.01

)

0.00

 

 

 

$

0.03

 

$

0.06

 

$

0.19

 

$

0.15

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

75,341

 

75,982

 

75,353

 

75,827

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss) by segment:

 

 

 

 

 

 

 

 

 

Building products

 

$

6,344

 

$

11,383

 

$

18,018

 

$

22,783

 

Construction materials

 

13,691

 

15,195

 

34,055

 

33,793

 

Energy technology

 

(1,163

)

(1,489

)

(2,884

)

(3,302

)

Corporate

 

(6,692

)

(10,414

)

(12,186

)

(19,259

)

Total

 

$

12,180

 

$

14,675

 

$

37,003

 

$

34,015

 

 



 

HEADWATERS INCORPORATED

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)

(in thousands)

 

 

 

September 30,

 

March 31,

 

 

 

2016

 

2017

 

Assets:

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

65,298

 

$

58,128

 

Trade receivables, net

 

152,084

 

133,725

 

Inventories

 

72,668

 

89,997

 

Other

 

14,704

 

12,757

 

Total current assets

 

304,754

 

294,607

 

 

 

 

 

 

 

Property, plant and equipment, net

 

206,792

 

218,399

 

Goodwill

 

290,503

 

300,265

 

Intangible assets, net

 

319,162

 

306,304

 

Deferred income taxes

 

68,059

 

66,532

 

Other assets

 

49,173

 

43,530

 

Total assets

 

$

1,238,443

 

$

1,229,637

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

30,211

 

$

28,159

 

Accrued liabilities

 

109,151

 

94,470

 

Current portion of long-term debt

 

7,785

 

0

 

Total current liabilities

 

147,147

 

122,629

 

 

 

 

 

 

 

Long-term debt, net

 

746,716

 

741,048

 

Other long-term liabilities

 

41,230

 

44,498

 

Total liabilities

 

935,093

 

908,175

 

 

 

 

 

 

 

Redeemable non-controlling interest in consolidated subsidiary

 

13,363

 

13,458

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock - par value

 

74

 

75

 

Capital in excess of par value

 

733,117

 

739,905

 

Retained earnings (accumulated deficit)

 

(441,793

)

(430,585

)

Treasury stock

 

(1,411

)

(1,391

)

Total stockholders’ equity

 

289,987

 

308,004

 

Total liabilities and stockholders’ equity

 

$

1,238,443

 

$

1,229,637

 

 



 

HEADWATERS INCORPORATED

Reconciliations of Non-GAAP Financial Measures (Unaudited)

(in millions, except per-share amounts)

 

Reconciliation of Income from Continuing Operations to

 

Quarter Ended March 31,

 

Six Months Ended March 31,

 

Adjusted EDITDA

 

2016

 

2017

 

2016

 

2017

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations (GAAP)

 

$

2.6

 

$

5.1

 

$

15.5

 

$

11.8

 

Non-controlling interest of subsidiary

 

(0.3

)

(0.6

)

(0.6

)

(0.7

)

Net interest expense

 

8.1

 

8.2

 

16.3

 

17.1

 

Income taxes

 

1.5

 

3.3

 

5.1

 

7.2

 

Depreciation, amortization, and equity-based compensation

 

14.8

 

18.6

 

29.2

 

36.8

 

Non-routine customer and business acquisition-related costs and adjustments

 

0.7

 

2.2

 

1.6

 

3.8

 

Consolidation of acquired businesses

 

1.7

 

 

2.2

 

0.5

 

Boral merger-related costs

 

 

8.0

 

 

10.2

 

Energy segment losses

 

 

2.3

 

 

2.3

 

Adjusted EBITDA

 

$

29.1

 

$

47.1

 

$

69.3

 

$

89.0

 

 

 

 

 

 

 

 

 

 

 

Segment Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Building Products

 

$

16.3

 

$

28.4

 

$

37.2

 

$

53.5

 

Construction materials

 

18.3

 

21.3

 

43.2

 

45.3

 

Energy technology

 

(0.8

)

1.6

 

(2.1

)

 

Corporate

 

(4.7

)

(4.2

)

(9.0

)

(9.8

)

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

29.1

 

$

47.1

 

$

69.3

 

$

89.0

 

 

 

 

Twelve Months Ended

 

TTM Adjusted EBITDA Reconciliation

 

9/30/2015

 

9/30/2016

 

3/31/2017

 

 

 

 

 

 

 

 

 

Income from continuing operations (GAAP)

 

$

132.1

 

$

49.6

 

$

45.9

 

Non-controlling interest of subsidiary

 

(0.9

)

(1.7

)

(1.8

)

Net interest expense

 

64.2

 

42.5

 

43.3

 

Income taxes

 

(94.5

)

22.8

 

24.9

 

Depreciation, amortization, and equity-based compensation

 

56.2

 

65.1

 

72.7

 

Non-routine customer and business acquisition-related costs and adjustments

 

1.8

 

1.3

 

3.5

 

Consolidation of acquired businesses

 

 

7.8

 

6.1

 

Boral merger-related costs

 

 

 

10.2

 

Energy segment losses

 

 

 

2.3

 

Asset impairments, write-offs and other non-routine items

 

0.6

 

2.2

 

2.2

 

Cash-based compensation tied to stock price

 

6.1

 

 

 

TTM Adjusted EBITDA

 

$

165.6

 

$

189.6

 

$

209.3

 

 

 

 

 

 

 

 

 

Segment TTM Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Building Products

 

$

86.2

 

$

101.1

 

$

117.5

 

Construction materials

 

96.2

 

110.7

 

112.7

 

Energy technology

 

2.2

 

(1.1

)

1.0

 

Corporate

 

(25.1

)

(21.1

)

(21.9

)

Cash-based compensation tied to stock price

 

6.1

 

 

 

TTM Adjusted EBITDA

 

$

165.6

 

$

189.6

 

$

209.3

 

 



 

Reconciliation of Diluted EPS from Continuing Operations to

 

Quarter Ended March 31,

 

Six Months Ended March 31,

 

Adjusted EPS

 

2016

 

2017

 

2016

 

2017

 

 

 

 

 

 

 

 

 

 

 

Reported numerator for diluted earnings per share from continuing operations in accordance with GAAP - income from continuing operations attributable to Headwaters Incorporated

 

$

2.3

 

$

4.5

 

$

14.9

 

$

11.1

 

Adjustments to numerator:

 

 

 

 

 

 

 

 

 

Amortization expense related to acquired intangible assets

 

4.7

 

6.4

 

9.2

 

12.6

 

Non-routine customer and business acquisition-related costs and adjustments

 

0.7

 

2.2

 

1.6

 

3.8

 

Consolidation of acquired businesses

 

1.7

 

 

2.2

 

0.5

 

Boral merger-related costs

 

 

8.0

 

 

10.2

 

Energy segment losses

 

 

2.3

 

 

2.3

 

Non-routine interest expense related to early debt repayments, repricings, new debt issuances

 

 

 

 

0.2

 

Income tax effect of above pretax adjustments

 

(2.7

)

(7.3

)

(5.0

)

(11.5

)

Total adjustments to income from continuing operations, net of income tax effect

 

4.4

 

11.6

 

8.0

 

18.1

 

Numerator for adjusted diluted earnings per share from continuing operations

 

$

6.7

 

$

16.1

 

$

22.9

 

$

29.2

 

 

 

 

 

 

 

 

 

 

 

Reported denominator for diluted earnings per share in accordance with GAAP and for adjusted earnings per share

 

75.3

 

76.0

 

75.4

 

75.8

 

 

 

 

 

 

 

 

 

 

 

Reported diluted income per share from continuing operations (GAAP)

 

$

0.03

 

$

0.06

 

$

0.20

 

$

0.15

 

Effect of adjustments on diluted income per share calculation

 

0.06

 

0.15

 

0.10

 

0.24

 

Adjusted diluted income per share from continuing operations (Adjusted EPS)

 

$

0.09

 

$

0.21

 

$

0.30

 

$

0.39