AGÕæÈ˹ٷ½

STOCK TITAN

Gibraltar Announces First Quarter 2025 Financial Results

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags

Net Sales: GAAP Down Slightly, Adjusted Flat; EPS: GAAP -14.8%, Adjusted +18.8%

Backlog reached $434M, up 30% to Record Level

Generated Operating Cash Flow of $14 Million

Invested $90M in Two Strategic Metal Roofing Acquisitions

Reiterating 2025 Outlook

Board Approves New $200M, 3-Year Repurchase Program

BUFFALO, N.Y.--(BUSINESS WIRE)-- Gibraltar Industries, Inc. (Nasdaq: ROCK), a leading manufacturer and provider of products and services for the residential, agtech, renewable energy and infrastructure markets, today reported its financial results for the three-month period ended March 31, 2025.

“Our first quarter performance reflects a solid start to the year with our businesses executing close to plan and end market demand remaining consistent with expectations going into the quarter. Adjusted net sales were flat and adjusted EPS increased 18.8%. Backlog reached a record level $434 million, up 30%. During the quarter, the Lane Supply acquisition also delivered solid performance, we executed restructuring initiatives, and we invested in two additional acquisitions which further expands our presence in the metal roofing market in our Residential segment.�

“Although the current macro environment remains dynamic, we are reiterating our guidance for earnings for the full year 2025. We developed a tariff playbook for each business in January and continue to closely monitor end market and customer demand dynamics. In reaffirming our outlook, we have factored in our current order input rates across each business, order backlog strength in our project-based businesses, the impact of tariffs and mitigating actions, and incremental revenue and margin from our recent acquisitions. We have also lowered our Renewables plan as the industry awaits clarity of potential modifications to existing benefits provided by the IRA bill.�

First Quarter 2025 Consolidated Results

($Millions, except EPS)

Three Months Ended March 31,Ìý

Ìý

Ìý

2025

2024

Change

Ìý

2025

2024

Change

Net Sales

$290.0

$292.5

(0.9)%

Adjusted Net Sales

$290.0

$289.8

0.1%

Net Income

$21.1

$24.9

(15.3)%

Adjusted Net Income

$28.8

$24.6

17.1%

Diluted EPS

$0.69

$0.81

(14.8)%

Adjusted Diluted EPS

$0.95

$0.80

18.8%

Net sales were positively impacted by the Lane acquisition which helped offset market softness in the Renewables segment. Order activity in the quarter remained positive and versus last year, backlog increased 30% to $434 million, a record level for Gibraltar.

GAAP net income decreased 15.3% to $21.1 million, primarily impacted by costs for both recent acquisitions and restructuring initiatives to optimize our operations. Adjusted net income, which excludes the aforementioned costs, increased 17.1% to $28.8 million, or $0.95 per share.

Adjusted measures are further described in the appended reconciliation of adjusted financial measures.

First Quarter Segment Results

Residential

($Millions)

Ìý

Three Months Ended March 31,

Ìý

2025

2024

Change

Ìý

2025

2024

Change

Net Sales

$180.0

$185.1

(2.8)%

Adjusted Net Sales

$180.0

$182.4

(1.3)%

Operating Income

$31.3

$34.3

(8.7)%

Adjusted Operating Income

$32.4

$34.3

(5.5)%

Operating Margin

17.4%

18.6%

(120) bps

Adjusted Operating Margin

18.0%

18.8%

(80) bps

The Residential market remained soft with total retail end market point-of-sale sales as well as mail and package product sales, which are driven mainly by new construction starts from the previous year and sold through our dealer channel, down in the quarter. However, building accessories product sales increased solidly driven by participation gains and new product penetration.

Operating margin remained strong but impacted by product line mix and volume in our mail and package business during the quarter.

Agtech

($Millions)

Three Months Ended March 31,

Ìý

2025

2024

Change

Ìý

2025

2024

Change

Net Sales

$45.0

$34.0

32.4%

Adjusted Net Sales

$45.0

$34.0

32.4%

Operating Income

$3.4

$2.6

30.8%

Adjusted Operating Income

$4.9

$2.7

81.5%

Operating Margin

7.5%

7.7%

(20) bps

Adjusted Operating Margin

10.8%

8.1%

270 bps

Sales were driven by the contribution of new revenue from the acquisition of Lane Supply. Organic sales were down 12.6% related to project start delays for two Produce projects waiting on permit approval. Both projects are expected to have permits finalized and start construction around the end of the second quarter. Organic bookings were very strong in the quarter, and with the addition of Lane Supply order uptake, overall backlog increased 226% over last year.

GAAP and adjusted operating income increased 30.8% and 81.5% respectively, and while GAAP margin was slightly down, adjusted operating margin improved 270 basis points to 10.8% driven by productivity, project mix, and project execution.

Renewables

($Millions)

Three Months Ended March 31,

Ìý

2025

2024

Change

Ìý

2025

2024

Change

Net Sales

$43.7

$51.5

(15.1)%

Adjusted Net Sales

$43.7

$51.5

(15.1)%

Operating Income

$(3.1)

$1.6

NMF

Adjusted Operating Income

$1.5

$2.0

(25.0)%

Operating Margin

(7.2)%

3.2%

(1040)bps

Adjusted Operating Margin

3.4%

3.9%

(50)bps

Sales were impacted by slower second half 2024 bookings impacted by the December 2024 panel installation deadline. While order backlog is down as expected year over year by 23%, bookings accelerated as anticipated in the first quarter, increasing backlog 30% sequentially.

Operating margins were impacted by lower volume and field inefficiencies related to the introduction and ramp of the 1P tracker technology. GAAP margins were further impacted by the aforementioned restructuring initiatives including costs related to the discontinuation of the Company’s legacy tracker solution.

Infrastructure

($Millions)

Three Months Ended March 31,

Ìý

2025

2024

Change

Ìý

2025

2024

Change

Net Sales

$21.3

$21.9

(2.7)%

Adjusted Net Sales

$21.3

$21.9

(2.7)%

Operating Income

$5.3

$4.9

8.2%

Adjusted Operating Income

$5.3

$4.9

8.2%

Operating Margin

24.7%

22.4%

230 bps

Adjusted Operating Margin

24.7%

22.4%

230 bps

Sales were driven by project delays that pushed some shipments into the second quarter. Demand remains strong with backlog increasing 11% as more design bids were awarded and converted into new bookings and backlog. Quoting activity remains robust and is supported by ongoing investment and funding at both federal and state levels.

Operating margins increased 230 basis points driven by strong execution, supply chain management, and product line mix.

Gibraltar Expands Presence in Residential’s Metal Roofing Business

On March 31, 2025, Gibraltar completed the acquisition of two businesses in the Residential segment that primarily specialize in the manufacturing of metal roofing systems, along with metal wall panels, siding and trim products serving both Southeast and Rocky Mountain regions.

The considerations paid for these two businesses totaled approximately $90 million in cash. During 2024, these acquired businesses recorded combined revenue of $73 million and adjusted EBITDA of approximately $13 million, and these transactions are expected to be immediately accretive to earnings.

Business Outlook

Mr. Bosway concluded, “For the year, we continue to expect overall growth, solid margin expansion, and strong cash flow generation with our organic forecast somewhat tempered and contributions from newly acquired businesses helping to drive results. We will continue to monitor the macro environment and make adjustments to our outlook should this be warranted.�

Gibraltar is reiterating its guidance for earnings for the full year 2025. Consolidated net sales are expected to range between $1.40 billion and $1.45 billion, compared to $1.31 billion in 2024. GAAP EPS is expected to range between $4.25 and $4.50, compared to $4.46 in 2024, and adjusted EPS is expected to range between $4.80 and $5.05, compared to $4.25 in 2024.

Board of Directors Approves New Stock Repurchase Program

Gibraltar’s Board of Directors has approved a new repurchase program of up to an additional $200 million of common stock. This program succeeds the current program, which will end on May 2, 2025, and has a duration of an additional three years, ending April 30, 2028.

Common stock repurchases will be funded with available cash generated from operations opportunistically supplemented by borrowing under the existing credit facility. Gibraltar may repurchase shares from time to time through open market purchases, in privately negotiated transactions or by other means, including through the use of trading plans intended to qualify under Rule 10b5-1 under the Securities Exchange Act of 1934, as amended. The method, timing and amount of future repurchases are subject to business and market conditions, corporate and regulatory requirements, stock price, acquisition opportunities and other factors. The share repurchase program does not obligate the Company to purchase any particular amount of common stock, and the program may be suspended or terminated by Gibraltar at any time at its discretion without prior notice.

First Quarter 2025 Conference Call Details

Gibraltar will host a conference call today starting at 9:00 a.m. ET to review its results for the first quarter of 2025. Interested parties may access the webcast through the Investors section of the Company’s website at , where related presentation materials will also be posted prior to the conference call. The call also may be accessed by dialing (877) 407-3088 or (201) 389-0927. For interested individuals unable to join the live conference call, a webcast replay will be available on the Company’s website for one year.

About Gibraltar

Gibraltar is a leading manufacturer and provider of products and services for the residential, agtech, renewable energy and infrastructure markets. Gibraltar’s mission, to make life better for people and the planet, is fueled by advancing the disciplines of engineering, science, and technology. Gibraltar is innovating to reshape critical markets in comfortable living, sustainable power, and productive growing throughout North America. For more please visit .

Forward-Looking Statements

Certain information set forth in this news release, other than historical statements, contains “forward-looking statements� within the meaning of the Private Securities Litigation Reform Act of 1995 that are based, in whole or in part, on current expectations, estimates, forecasts, and projections about the Company’s business, and management’s beliefs about future operations, results, and financial position. These statements are not guarantees of future performance and are subject to a number of risk factors, uncertainties, and assumptions. Actual events, performance, or results could differ materially from the anticipated events, performance, or results expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially from current expectations include, among other things, , tariffs and retaliatory tariffs imposed by the United States or other countries on imported goods, including raw materials used in the manufacturing of the Company’s products; changes to economic conditions and customer demand for the Company’s products; the availability and pricing of principal raw materials and component parts, supply chain challenges causing project delays and field operations inefficiencies and disruptions, the loss of any key customers, adverse effects of inflation, the ability to continue to improve operating margins, the ability to generate order flow and sales and increase backlog; the ability to translate backlog into net sales, other general economic conditions and conditions in the particular markets in which we operate, changes in spending due to laws and government incentives, such as the Infrastructure Investment and Jobs Act, changes in customer demand and capital spending, competitive factors and pricing pressures, the ability to develop and launch new products in a cost-effective manner, the ability to realize synergies from newly acquired businesses, disruptions to IT systems, the impact of trade and regulation (including the latest Department of Commerce’s solar panel anti-circumvention investigation, the Auxin Solar challenge to the Presidential waiver of tariffs, rebates, credits and incentives and variations in government spending and ability to derive expected benefits from restructuring, productivity initiatives, liquidity enhancing actions, and other cost reduction actions. Before making any investment decisions regarding the company, we strongly advise you to read the section entitled “Risk Factors� in the most recent annual report on Form 10-K which can be accessed under the “SEC Filings� link of the “Investor Info� page of the website at . The Company undertakes no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required by applicable law or regulation.

Adjusted Financial Measures

To supplement Gibraltar’s consolidated financial statements presented on a GAAP basis, Gibraltar also presented certain adjusted financial measures in this news release and its quarterly conference call, including adjusted net sales, adjusted operating income and margin, adjusted net income, adjusted earnings per share (EPS), free cash flow and adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA), each a non-GAAP financial measure. Adjusted net sales reflects the removal of net sales associated with the residential electronic locker business, which was sold on December 17, 2024. Adjusted net income, operating income and margin exclude special charges consisting of restructuring costs (primarily comprised of exit activities costs and impairment of both tangible and intangible assets associated with 80/20 simplification, lean initiatives and / or discontinued products), senior leadership transition costs (associated with new and / or terminated senior executive roles), acquisition related costs (legal and consulting fees for recent business acquisitions), and portfolio management (which includes the gain on sale of and operating results generated by the residential electronic locker business which was sold in 2024). These special charges are excluded since they may not be considered directly related to the Company’s ongoing business operations. The aforementioned exclusions along with other adjustments to other income below operating profit are excluded from adjusted EPS. Adjusted EBITDA further excludes interest, taxes, depreciation, amortization and stock compensation expense. In evaluating its business, the Company considers and uses these non-GAAP financial measures as supplemental measures of its operating performance. Free cash flow is operating cash flow less capital expenditures and the related margin is free cash flow divided by net sales. The Company believes that the presentation of adjusted measures and free cash flow provides meaningful supplemental data to investors, as well as management, that are indicative of the Company’s core operating results and facilitates comparison of operating results across reporting periods as well as comparison with other companies. Adjusted EBITDA and free cash flow are also useful measures of the Company’s ability to service debt and adjusted EBITDA is one of the measures used for determining the Company’s debt covenant compliance.

Adjustments to the most directly comparable financial measures presented on a GAAP basis are quantified in the reconciliation of adjusted financial measures provided in the supplemental financial schedules that accompany this news release. These adjusted measures should not be viewed as a substitute for the Company’s GAAP results and may be different than adjusted measures used by other companies and the Company’s presentation of non-GAAP financial measures should not be construed as an inference that the Company’s future results will be unaffected by unusual or non-recurring items.

Reconciliations of non-GAAP measures related to full-year 2025 guidance have not been provided due to the unreasonable efforts it would take to provide such reconciliations due to the high variability, complexity and uncertainty with respect to forecasting and quantifying certain amounts that are necessary for such reconciliations.

Ìý

GIBRALTAR INDUSTRIES, INC.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)

Ìý

Ìý

Three Months Ended

March 31,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Net sales

$

290,015

Ìý

Ìý

$

292,506

Ìý

Cost of sales

Ìý

212,315

Ìý

Ìý

Ìý

208,118

Ìý

Gross profit

Ìý

77,700

Ìý

Ìý

Ìý

84,388

Ìý

Selling, general, and administrative expense

Ìý

52,190

Ìý

Ìý

Ìý

52,652

Ìý

Income from operations

Ìý

25,510

Ìý

Ìý

Ìý

31,736

Ìý

Interest income, net

Ìý

(1,637

)

Ìý

Ìý

(750

)

Other expense (income), net

Ìý

94

Ìý

Ìý

Ìý

(1,021

)

Income before taxes

Ìý

27,053

Ìý

Ìý

Ìý

33,507

Ìý

Provision for income taxes

Ìý

5,934

Ìý

Ìý

Ìý

8,561

Ìý

Net income

$

21,119

Ìý

Ìý

$

24,946

Ìý

Ìý

Ìý

Ìý

Ìý

Net earnings per share:

Ìý

Ìý

Ìý

Basic

$

0.70

Ìý

Ìý

$

0.82

Ìý

Diluted

$

0.69

Ìý

Ìý

$

0.81

Ìý

Weighted average shares outstanding:

Ìý

Ìý

Ìý

Basic

Ìý

30,252

Ìý

Ìý

Ìý

30,572

Ìý

Diluted

Ìý

30,474

Ìý

Ìý

Ìý

30,793

Ìý

Ìý

GIBRALTAR INDUSTRIES, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)

Ìý

Ìý

March 31,
2025

Ìý

December 31,
2024

Ìý

(unaudited)

Ìý

Ìý

Assets

Ìý

Ìý

Ìý

Current assets:

Ìý

Ìý

Ìý

Cash and cash equivalents

$

25,114

Ìý

Ìý

$

269,480

Ìý

Trade receivables, net of allowance of $2,805 and $3,394, respectively

Ìý

195,192

Ìý

Ìý

Ìý

169,350

Ìý

Costs in excess of billings, net

Ìý

41,648

Ìý

Ìý

Ìý

34,570

Ìý

Inventories, net

Ìý

170,304

Ìý

Ìý

Ìý

138,140

Ìý

Prepaid expenses and other current assets

Ìý

41,228

Ìý

Ìý

Ìý

39,792

Ìý

Total current assets

Ìý

473,486

Ìý

Ìý

Ìý

651,332

Ìý

Property, plant, and equipment, net

Ìý

128,671

Ìý

Ìý

Ìý

109,820

Ìý

Operating lease assets

Ìý

56,712

Ìý

Ìý

Ìý

45,021

Ìý

Goodwill

Ìý

594,620

Ìý

Ìý

Ìý

507,419

Ìý

Acquired intangibles

Ìý

181,690

Ìý

Ìý

Ìý

103,882

Ìý

Other assets

Ìý

4,239

Ìý

Ìý

Ìý

1,936

Ìý

Ìý

$

1,439,418

Ìý

Ìý

$

1,419,410

Ìý

Liabilities and Stockholders� Equity

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Accounts payable

$

137,970

Ìý

Ìý

$

117,408

Ìý

Accrued expenses

Ìý

98,428

Ìý

Ìý

Ìý

95,664

Ìý

Billings in excess of costs

Ìý

40,230

Ìý

Ìý

Ìý

41,790

Ìý

Total current liabilities

Ìý

276,628

Ìý

Ìý

Ìý

254,862

Ìý

Deferred income taxes

Ìý

75,505

Ìý

Ìý

Ìý

56,655

Ìý

Non-current operating lease liabilities

Ìý

46,317

Ìý

Ìý

Ìý

35,125

Ìý

Other non-current liabilities

Ìý

31,630

Ìý

Ìý

Ìý

24,734

Ìý

Stockholders� equity:

Ìý

Ìý

Ìý

Preferred stock, $0.01 par value; authorized 10,000 shares; none outstanding

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Common stock, $0.01 par value; authorized 100,000 shares; 34,401 and 34,313 shares issued and outstanding in 2025 and 2024

Ìý

344

Ìý

Ìý

Ìý

343

Ìý

Additional paid-in capital

Ìý

346,653

Ìý

Ìý

Ìý

343,583

Ìý

Retained earnings

Ìý

896,970

Ìý

Ìý

Ìý

875,851

Ìý

Accumulated other comprehensive loss

Ìý

(5,277

)

Ìý

Ìý

(5,326

)

Cost of 4,911 and 3,960 common shares held in treasury in 2025 and 2024

Ìý

(229,352

)

Ìý

Ìý

(166,417

)

Total stockholders� equity

Ìý

1,009,338

Ìý

Ìý

Ìý

1,048,034

Ìý

Ìý

$

1,439,418

Ìý

Ìý

$

1,419,410

Ìý

Ìý

GIBRALTAR INDUSTRIES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

Ìý

Ìý

Three Months Ended

March 31,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Cash Flows from Operating Activities

Ìý

Ìý

Ìý

Net income

$

21,119

Ìý

Ìý

$

24,946

Ìý

Adjustments to reconcile net income to net cash provided by operating activities:

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

9,086

Ìý

Ìý

Ìý

6,663

Ìý

Stock compensation expense

Ìý

3,071

Ìý

Ìý

Ìý

2,639

Ìý

Other, net

Ìý

244

Ìý

Ìý

Ìý

1,619

Ìý

Changes in operating assets and liabilities net of effects from acquisitions:

Ìý

Ìý

Ìý

Trade receivables and costs in excess of billings

Ìý

(7,362

)

Ìý

Ìý

(6,950

)

Inventories

Ìý

(12,347

)

Ìý

Ìý

(17,231

)

Other current assets and other assets

Ìý

2,492

Ìý

Ìý

Ìý

453

Ìý

Accounts payable

Ìý

12,416

Ìý

Ìý

Ìý

35,455

Ìý

Accrued expenses and other non-current liabilities

Ìý

(15,035

)

Ìý

Ìý

5,587

Ìý

Net cash provided by operating activities

Ìý

13,684

Ìý

Ìý

Ìý

53,181

Ìý

Cash Flows from Investing Activities

Ìý

Ìý

Ìý

Acquisitions, net of cash acquired

Ìý

(184,585

)

Ìý

Ìý

�

Ìý

Purchases of property, plant, and equipment, net

Ìý

(11,431

)

Ìý

Ìý

(4,366

)

Net proceeds from sale of business

Ìý

352

Ìý

Ìý

Ìý

�

Ìý

Net cash used in investing activities

Ìý

(195,664

)

Ìý

Ìý

(4,366

)

Cash Flows from Financing Activities

Ìý

Ìý

Ìý

Purchase of common stock at market prices

Ìý

(62,394

)

Ìý

Ìý

(1,434

)

Net cash used in financing activities

Ìý

(62,394

)

Ìý

Ìý

(1,434

)

Effect of exchange rate changes on cash

Ìý

8

Ìý

Ìý

Ìý

(142

)

Net (decrease) increase in cash and cash equivalents

Ìý

(244,366

)

Ìý

Ìý

47,239

Ìý

Cash and cash equivalents at beginning of year

Ìý

269,480

Ìý

Ìý

Ìý

99,426

Ìý

Cash and cash equivalents at end of period

$

25,114

Ìý

Ìý

$

146,665

Ìý

GIBRALTAR INDUSTRIES, INC.

Reconciliation of GAAP and Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

Ìý

Three Months Ended March 31, 2025

Ìý

Ìý

Ìý

Income before
taxes

Ìý

Provision for
income taxes

Ìý

Net income

Ìý

Net income
per share - diluted

Ìý

Ìý

Ìý

Ìý

As Reported in GAAP Statements

Ìý

$

27,053

Ìý

Ìý

$

5,934

Ìý

Ìý

$

21,119

Ìý

Ìý

$

0.69

Ìý

Ìý

Ìý

Ìý

Ìý

Restructuring Charges (1)

Ìý

Ìý

5,847

Ìý

Ìý

Ìý

1,397

Ìý

Ìý

Ìý

4,450

Ìý

Ìý

Ìý

0.15

Ìý

Ìý

Ìý

Ìý

Ìý

Acquisition Related Costs (2)

Ìý

Ìý

4,255

Ìý

Ìý

Ìý

998

Ìý

Ìý

Ìý

3,257

Ìý

Ìý

Ìý

0.11

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted Financial Measures

Ìý

$

37,155

Ìý

Ìý

$

8,329

Ìý

Ìý

$

28,826

Ìý

Ìý

$

0.95

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Residential

Ìý

Agtech

Ìý

Renewables

Ìý

Infrastructure

Ìý

Corporate

Ìý

Consolidated

Operating Margin

Ìý

Ìý

17.4

%

Ìý

Ìý

7.5

%

Ìý

Ìý

(7.2

)%

Ìý

Ìý

24.7

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

8.8

%

Restructuring Charges (1)

Ìý

Ìý

0.6

%

Ìý

Ìý

0.2

%

Ìý

Ìý

10.6

%

Ìý

Ìý

�

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

2.0

%

Acquisition Related Costs (2)

Ìý

Ìý

�

%

Ìý

Ìý

3.2

%

Ìý

Ìý

�

%

Ìý

Ìý

�

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

1.5

%

Adjusted Operating Margin

Ìý

Ìý

18.0

%

Ìý

Ìý

10.8

%

Ìý

Ìý

3.4

%

Ìý

Ìý

24.7

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

12.3

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income from Operations

Ìý

$

31,260

Ìý

Ìý

$

3,385

Ìý

Ìý

$

(3,145

)

Ìý

$

5,258

Ìý

Ìý

$

(11,248

)

Ìý

$

25,510

Ìý

Restructuring Charges (1)

Ìý

Ìý

1,137

Ìý

Ìý

Ìý

68

Ìý

Ìý

Ìý

4,611

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

31

Ìý

Ìý

Ìý

5,847

Ìý

Acquisition Related Costs (2)

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,419

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,847

Ìý

Ìý

Ìý

4,266

Ìý

Adjusted Income from Operations

Ìý

$

32,397

Ìý

Ìý

$

4,872

Ìý

Ìý

$

1,466

Ìý

Ìý

$

5,258

Ìý

Ìý

$

(8,370

)

Ìý

$

35,623

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Sales & Adjusted Net Sales (3)

Ìý

$

179,994

Ìý

Ìý

$

45,040

Ìý

Ìý

$

43,658

Ìý

Ìý

$

21,323

Ìý

Ìý

$

�

Ìý

Ìý

$

290,015

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Comprised primarily of exit activities costs associated with 80/20 simplification, lean initiatives and / or discontinued operations.

(2) Represents acquisition related expenses including due diligence and integration costs of recent business combinations.

(3) There were no Non-GAAP adjustments to Net Sales in 2025.

GIBRALTAR INDUSTRIES, INC.

Reconciliation of GAAP and Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

Ìý

Three Months Ended March 31, 2024

Ìý

Ìý

Ìý

Income before
taxes

Ìý

Provision for
income taxes

Ìý

Net income

Ìý

Net income
per share - diluted

Ìý

Ìý

Ìý

Ìý

As Reported in GAAP Statements

Ìý

$

33,507

Ìý

Ìý

$

8,561

Ìý

Ìý

$

24,946

Ìý

Ìý

$

0.81

Ìý

Ìý

Ìý

Ìý

Ìý

Restructuring Charges (1)

Ìý

Ìý

445

Ìý

Ìý

Ìý

(162

)

Ìý

Ìý

607

Ìý

Ìý

Ìý

0.02

Ìý

Ìý

Ìý

Ìý

Ìý

Acquisition Related Items (2)

Ìý

Ìý

133

Ìý

Ìý

Ìý

34

Ìý

Ìý

Ìý

99

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

Portfolio Management (3)

Ìý

Ìý

(1,145

)

Ìý

Ìý

(21

)

Ìý

Ìý

(1,124

)

Ìý

Ìý

(0.03

)

Ìý

Ìý

Ìý

Ìý

Adjusted Financial Measures Previously Reported

Ìý

$

32,940

Ìý

Ìý

$

8,412

Ìý

Ìý

$

24,528

Ìý

Ìý

$

0.80

Ìý

Ìý

Ìý

Ìý

Ìý

Portfolio Management (5)

Ìý

Ìý

72

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

72

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted Financial Measures Recast

Ìý

$

33,012

Ìý

Ìý

$

8,412

Ìý

Ìý

$

24,600

Ìý

Ìý

$

0.80

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Residential

Ìý

Agtech

Ìý

Renewables

Ìý

Infrastructure

Ìý

Corporate

Ìý

Consolidated

Operating Margin

Ìý

Ìý

18.6

%

Ìý

Ìý

7.7

%

Ìý

Ìý

3.2

%

Ìý

Ìý

22.4

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

10.8

%

Restructuring Charges (1)

Ìý

Ìý

�

%

Ìý

Ìý

0.4

%

Ìý

Ìý

0.5

%

Ìý

Ìý

�

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

0.1

%

Acquisition Related Items (2)

Ìý

Ìý

�

%

Ìý

Ìý

�

%

Ìý

Ìý

0.2

%

Ìý

Ìý

�

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

�

%

Portfolio Management (3)

Ìý

Ìý

�

%

Ìý

Ìý

�

%

Ìý

Ìý

�

%

Ìý

Ìý

�

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

�

%

Adjusted Operating Margin Previously Reported

Ìý

Ìý

18.5

%

Ìý

Ìý

8.1

%

Ìý

Ìý

3.9

%

Ìý

Ìý

22.4

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

11.1

%

Portfolio Management (5)

Ìý

Ìý

0.3

%

Ìý

Ìý

�

%

Ìý

Ìý

�

%

Ìý

Ìý

�

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

0.1

%

Adjusted Operating Margin Recast

Ìý

Ìý

18.8

%

Ìý

Ìý

8.1

%

Ìý

Ìý

3.9

%

Ìý

Ìý

22.4

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

11.2

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income from Operations

Ìý

$

34,346

Ìý

Ìý

$

2,608

Ìý

Ìý

$

1,644

Ìý

Ìý

$

4,896

Ìý

Ìý

$

(11,758

)

Ìý

$

31,736

Ìý

Restructuring Charges (1)

Ìý

Ìý

(72

)

Ìý

Ìý

138

Ìý

Ìý

Ìý

269

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

110

Ìý

Ìý

Ìý

445

Ìý

Acquisition Related Items (2)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

120

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

13

Ìý

Ìý

Ìý

133

Ìý

Portfolio Management (3)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

8

Ìý

Ìý

Ìý

8

Ìý

Adjusted Income from Operations Previously Reported

Ìý

$

34,274

Ìý

Ìý

$

2,746

Ìý

Ìý

$

2,033

Ìý

Ìý

$

4,896

Ìý

Ìý

$

(11,627

)

Ìý

$

32,322

Ìý

Portfolio Management (5)

Ìý

Ìý

72

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

72

Ìý

Adjusted Income from Operations Recast

Ìý

$

34,346

Ìý

Ìý

$

2,746

Ìý

Ìý

$

2,033

Ìý

Ìý

$

4,896

Ìý

Ìý

$

(11,627

)

Ìý

$

32,394

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Sales & Adjusted Net Sales Previously Reported (4)

Ìý

$

185,111

Ìý

Ìý

$

34,027

Ìý

Ìý

$

51,496

Ìý

Ìý

$

21,872

Ìý

Ìý

$

�

Ìý

Ìý

$

292,506

Ìý

Portfolio Management (5)

Ìý

Ìý

(2,745

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,745

)

Adjusted Net Sales Recast

Ìý

$

182,366

Ìý

Ìý

$

34,027

Ìý

Ìý

$

51,496

Ìý

Ìý

$

21,872

Ìý

Ìý

$

�

Ìý

Ìý

$

289,761

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Comprised primarily of exit activities costs and impairments of assets associated with 80/20 simplification, lean initiatives and / or discontinued operations and costs associated with new and / or terminated senior leadership positions.

(2) Represents acquisition related expenses including due diligence and integration costs of recent business combinations.

(3) Represents the results generated by the Company's Japan renewables business sold in 2023 and the Company's processing business liquidated in 2023.

(4) There were no adjustments to Net Sales previously reported in 2024.

(5) Represents the results generated by the Company's electronic locker business sold in 2024.

GIBRALTAR INDUSTRIES, INC.

Reconciliation of GAAP and Adjusted Financial Measures

(in thousands, except per share data)

(unaudited)

Ìý

Year Ended December 31, 2024

Ìý

Ìý

Ìý

Income
before taxes

Ìý

Provision for
income taxes

Ìý

Net income

Ìý

Net income
per share - diluted

Ìý

Ìý

Ìý

Ìý

As Reported in GAAP Statements

Ìý

$

173,925

Ìý

Ìý

$

36,585

Ìý

Ìý

$

137,340

Ìý

Ìý

$

4.46

Ìý

Ìý

Ìý

Ìý

Ìý

Restructuring Charges (1)

Ìý

Ìý

11,061

Ìý

Ìý

Ìý

2,738

Ìý

Ìý

Ìý

8,323

Ìý

Ìý

Ìý

0.27

Ìý

Ìý

Ìý

Ìý

Ìý

Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2)

Ìý

Ìý

(23,329

)

Ìý

Ìý

8

Ìý

Ìý

Ìý

(23,337

)

Ìý

Ìý

(0.76

)

Ìý

Ìý

Ìý

Ìý

Intangible Asset Impairment (3)

Ìý

Ìý

11,300

Ìý

Ìý

Ìý

2,825

Ìý

Ìý

Ìý

8,475

Ìý

Ìý

Ìý

0.28

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted Financial Measures Previously Reported

Ìý

$

172,957

Ìý

Ìý

$

42,156

Ìý

Ìý

$

130,801

Ìý

Ìý

$

4.25

Ìý

Ìý

Ìý

Ìý

Ìý

Portfolio Management (5)

Ìý

Ìý

(740

)

Ìý

Ìý

(55

)

Ìý

Ìý

(685

)

Ìý

Ìý

(0.02

)

Ìý

Ìý

Ìý

Ìý

Adjusted Financial Measures Recast

Ìý

$

172,217

Ìý

Ìý

$

42,101

Ìý

Ìý

$

130,116

Ìý

Ìý

$

4.23

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Residential

Ìý

Agtech

Ìý

Renewables

Ìý

Infrastructure

Ìý

Corporate

Ìý

Consolidated

Operating Margin

Ìý

Ìý

19.0

%

Ìý

Ìý

7.2

%

Ìý

Ìý

1.2

%

Ìý

Ìý

24.2

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

10.9

%

Restructuring Charges (1)

Ìý

Ìý

0.1

%

Ìý

Ìý

0.3

%

Ìý

Ìý

3.5

%

Ìý

Ìý

�

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

0.8

%

Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2)

Ìý

Ìý

�

%

Ìý

Ìý

�

%

Ìý

Ìý

0.1

%

Ìý

Ìý

�

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

0.1

%

Intangible Asset Impairment (3)

Ìý

Ìý

�

%

Ìý

Ìý

3.9

%

Ìý

Ìý

1.9

%

Ìý

Ìý

�

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

0.9

%

Adjusted Operating Margin Previously Reported

Ìý

Ìý

19.1

%

Ìý

Ìý

11.5

%

Ìý

Ìý

6.6

%

Ìý

Ìý

24.2

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

12.8

%

Portfolio Management (5)

Ìý

Ìý

0.2

%

Ìý

Ìý

�

%

Ìý

Ìý

�

%

Ìý

Ìý

�

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

0.1

%

Adjusted Operating Margin Recast

Ìý

Ìý

19.3

%

Ìý

Ìý

11.5

%

Ìý

Ìý

6.6

%

Ìý

Ìý

24.2

%

Ìý

Ìý

n/a

Ìý

Ìý

Ìý

12.9

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income from Operations

Ìý

$

148,784

Ìý

Ìý

$

11,040

Ìý

Ìý

$

3,349

Ìý

Ìý

$

21,295

Ìý

Ìý

$

(41,445

)

Ìý

$

143,023

Ìý

Restructuring Charges (1)

Ìý

Ìý

606

Ìý

Ìý

Ìý

477

Ìý

Ìý

Ìý

9,895

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

83

Ìý

Ìý

Ìý

11,061

Ìý

Senior Leadership Transition, Acquisition and Portfolio Management Related Costs (2)

Ìý

Ìý

195

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

233

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,207

Ìý

Ìý

Ìý

2,635

Ìý

Intangible Asset Impairment (3)

Ìý

Ìý

�

Ìý

Ìý

Ìý

6,000

Ìý

Ìý

Ìý

5,300

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

11,300

Ìý

Adjusted Income from Operations Previously Reported

Ìý

$

149,585

Ìý

Ìý

$

17,517

Ìý

Ìý

$

18,777

Ìý

Ìý

$

21,295

Ìý

Ìý

$

(39,155

)

Ìý

$

168,019

Ìý

Portfolio Management (5)

Ìý

Ìý

(740

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(740

)

Adjusted Income from Operations Recast

Ìý

$

148,845

Ìý

Ìý

$

17,517

Ìý

Ìý

$

18,777

Ìý

Ìý

$

21,295

Ìý

Ìý

$

(39,155

)

Ìý

$

167,279

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Sales & Adjusted Net Sales Previously Reported (4)

Ìý

$

782,519

Ìý

Ìý

$

152,811

Ìý

Ìý

$

285,405

Ìý

Ìý

$

88,029

Ìý

Ìý

$

�

Ìý

Ìý

$

1,308,764

Ìý

Portfolio Management (5)

Ìý

Ìý

(10,379

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(10,379

)

Adjusted Net Sales Recast

Ìý

$

772,140

Ìý

Ìý

$

152,811

Ìý

Ìý

$

285,405

Ìý

Ìý

$

88,029

Ìý

Ìý

$

�

Ìý

Ìý

$

1,298,385

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Comprised primarily of exit activities costs and impairments of assets associated with 80/20 simplification, lean initiatives and / or discontinued operations.

(2) Represents senior leadership transition costs associated with changes in leadership positions, acquisition-related expenses including due diligence costs and portfolio management costs resulting from terminated or liquidated businesses, including the ($25.3M) gain on sale of the residential electronic locker business.

(3) Represents write-off of indefinite-lived trademarks.

(4) There were no adjustments to Net Sales previously reported in 2024.

(5) Represents the results generated by the residential electronic locker business sold in 2024.

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands)

(unaudited)

Ìý

Three Months Ended March 31, 2025

Ìý

Ìý

Ìý

Consolidated

Ìý

Residential

Ìý

Agtech

Ìý

Renewables

Ìý

Infrastructure

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted Net Sales

Ìý

$

290,015

Ìý

Ìý

$

179,994

Ìý

Ìý

$

45,040

Ìý

Ìý

$

43,658

Ìý

Ìý

$

21,323

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Income

Ìý

Ìý

21,119

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Provision for Income Taxes

Ìý

Ìý

5,934

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest Income

Ìý

Ìý

(1,637

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other Expense

Ìý

Ìý

94

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating Profit

Ìý

Ìý

25,510

Ìý

Ìý

Ìý

31,260

Ìý

Ìý

Ìý

3,385

Ìý

Ìý

Ìý

(3,145

)

Ìý

Ìý

5,258

Ìý

Adjusted Measures*

Ìý

Ìý

10,113

Ìý

Ìý

Ìý

1,137

Ìý

Ìý

Ìý

1,487

Ìý

Ìý

Ìý

4,611

Ìý

Ìý

Ìý

�

Ìý

Adjusted Operating Profit

Ìý

Ìý

35,623

Ìý

Ìý

Ìý

32,397

Ìý

Ìý

Ìý

4,872

Ìý

Ìý

Ìý

1,466

Ìý

Ìý

Ìý

5,258

Ìý

Adjusted Operating Margin

Ìý

Ìý

12.3

%

Ìý

Ìý

18.0

%

Ìý

Ìý

10.8

%

Ìý

Ìý

3.4

%

Ìý

Ìý

24.7

%

Adjusted Other Expense

Ìý

Ìý

105

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Depreciation & Amortization

Ìý

Ìý

9,086

Ìý

Ìý

Ìý

2,527

Ìý

Ìý

Ìý

2,760

Ìý

Ìý

Ìý

2,280

Ìý

Ìý

Ìý

701

Ìý

Less: Acquisition-related amortization

Ìý

Ìý

(1,419

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,419

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Adjusted Depreciation & Amortization

Ìý

Ìý

7,667

Ìý

Ìý

Ìý

2,527

Ìý

Ìý

Ìý

1,341

Ìý

Ìý

Ìý

2,280

Ìý

Ìý

Ìý

701

Ìý

Stock Compensation Expense

Ìý

Ìý

3,071

Ìý

Ìý

Ìý

452

Ìý

Ìý

Ìý

135

Ìý

Ìý

Ìý

211

Ìý

Ìý

Ìý

63

Ìý

Less: SLT Related Stock Compensation Expense

Ìý

Ìý

(82

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Adjusted Stock Compensation Expense

Ìý

Ìý

2,989

Ìý

Ìý

Ìý

452

Ìý

Ìý

Ìý

135

Ìý

Ìý

Ìý

211

Ìý

Ìý

Ìý

63

Ìý

Adjusted EBITDA

Ìý

$

46,174

Ìý

Ìý

$

35,376

Ìý

Ìý

$

6,348

Ìý

Ìý

$

3,957

Ìý

Ìý

$

6,022

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted EBITDA Margin

Ìý

Ìý

15.9

%

Ìý

Ìý

19.7

%

Ìý

Ìý

14.1

%

Ìý

Ìý

9.1

%

Ìý

Ìý

28.2

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash Flow - Operating Activities

Ìý

Ìý

13,684

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Purchase of PPE, Net

Ìý

Ìý

(11,431

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Free Cash Flow

Ìý

Ìý

2,253

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Free Cash Flow - % of Adjusted Net Sales

Ìý

Ìý

0.8

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

*Adjusted Measures details are presented on the corresponding Reconciliation of GAAP and Adjusted Financial Measures

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands)

(unaudited)

Ìý

Three Months Ended March 31, 2024

Ìý

Ìý

Ìý

Consolidated

Ìý

Residential

Ìý

Agtech

Ìý

Renewables

Ìý

Infrastructure

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted Net Sales Recast*

Ìý

$

289,761

Ìý

Ìý

$

182,366

Ìý

Ìý

$

34,027

Ìý

Ìý

$

51,496

Ìý

Ìý

$

21,872

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Income

Ìý

Ìý

24,946

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Provision for Income Taxes

Ìý

Ìý

8,561

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest Income

Ìý

Ìý

(750

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other Income

Ìý

Ìý

(1,021

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating Profit

Ìý

Ìý

31,736

Ìý

Ìý

Ìý

34,346

Ìý

Ìý

Ìý

2,608

Ìý

Ìý

Ìý

1,644

Ìý

Ìý

Ìý

4,896

Ìý

Adjusted Measures*

Ìý

Ìý

658

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

138

Ìý

Ìý

Ìý

389

Ìý

Ìý

Ìý

�

Ìý

Adjusted Operating Profit

Ìý

Ìý

32,394

Ìý

Ìý

Ìý

34,346

Ìý

Ìý

Ìý

2,746

Ìý

Ìý

Ìý

2,033

Ìý

Ìý

Ìý

4,896

Ìý

Adjusted Operating Margin

Ìý

Ìý

11.2

%

Ìý

Ìý

18.8

%

Ìý

Ìý

8.1

%

Ìý

Ìý

3.9

%

Ìý

Ìý

22.4

%

Adjusted Other Expense

Ìý

Ìý

132

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Adjusted Depreciation & Amortization (1)

Ìý

Ìý

6,570

Ìý

Ìý

Ìý

2,498

Ìý

Ìý

Ìý

830

Ìý

Ìý

Ìý

1,900

Ìý

Ìý

Ìý

745

Ìý

Adjusted Stock Compensation Expense (2)

Ìý

Ìý

2,624

Ìý

Ìý

Ìý

398

Ìý

Ìý

Ìý

94

Ìý

Ìý

Ìý

215

Ìý

Ìý

Ìý

54

Ìý

Adjusted EBITDA Recast**

Ìý

$

41,456

Ìý

Ìý

$

37,242

Ìý

Ìý

$

3,670

Ìý

Ìý

$

4,148

Ìý

Ìý

$

5,695

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted EBITDA Margin Recast**

Ìý

Ìý

14.3

%

Ìý

Ìý

20.4

%

Ìý

Ìý

10.8

%

Ìý

Ìý

8.1

%

Ìý

Ìý

26.0

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted EBITDA Previously Reported

Ìý

$

41,492

Ìý

Ìý

$

37,278

Ìý

Ìý

$

3,670

Ìý

Ìý

$

4,148

Ìý

Ìý

$

5,695

Ìý

Adjusted EBITDA Margin Previously Reported

Ìý

Ìý

14.2

%

Ìý

Ìý

20.1

%

Ìý

Ìý

10.8

%

Ìý

Ìý

8.1

%

Ìý

Ìý

26.0

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash Flow - Operating Activities

Ìý

Ìý

53,181

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Purchase of PPE, Net

Ìý

Ìý

(4,366

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Free Cash Flow

Ìý

Ìý

48,815

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Free Cash Flow - % of Adjusted Net Sales

Ìý

Ìý

16.7

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

*Details of recast amounts for the sale of the electronic locker business within the Residential segment are presented on corresponding Reconciliation of GAAP and Adjusted Financial Measures

**Recast to exclude sale of electronic locker business within the Residential segment

(1) Recast for impact of ($93k) Depreciation & Amortization from sale of electronic locker business within the Residential segment

(2) Recast for impact of ($15k) Stock Compensation Expense from the sale of electronic locker business within the Residential segment.

GIBRALTAR INDUSTRIES, INC.

Reconciliation of Adjusted Financial Measures

(in thousands)

(unaudited)

Ìý

Year Ended December 31, 2024

Ìý

Ìý

Ìý

Consolidated

Ìý

Residential

Ìý

Agtech

Ìý

Renewables

Ìý

Infrastructure

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted Net Sales Recast *

Ìý

$

1,298,385

Ìý

Ìý

$

772,140

Ìý

Ìý

$

152,811

Ìý

Ìý

$

285,405

Ìý

Ìý

$

88,029

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Income

Ìý

Ìý

137,340

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Provision for Income Taxes

Ìý

Ìý

36,585

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest Income

Ìý

Ìý

(6,171

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other Income

Ìý

Ìý

(24,731

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating Profit

Ìý

Ìý

143,023

Ìý

Ìý

Ìý

148,784

Ìý

Ìý

Ìý

11,040

Ìý

Ìý

Ìý

3,349

Ìý

Ìý

Ìý

21,295

Ìý

Adjusted Measures*

Ìý

Ìý

24,256

Ìý

Ìý

Ìý

61

Ìý

Ìý

Ìý

6,477

Ìý

Ìý

Ìý

15,428

Ìý

Ìý

Ìý

�

Ìý

Adjusted Operating Profit

Ìý

Ìý

167,279

Ìý

Ìý

Ìý

148,845

Ìý

Ìý

Ìý

17,517

Ìý

Ìý

Ìý

18,777

Ìý

Ìý

Ìý

21,295

Ìý

Adjusted Operating Margin

Ìý

Ìý

12.9

%

Ìý

Ìý

19.3

%

Ìý

Ìý

11.5

%

Ìý

Ìý

6.6

%

Ìý

Ìý

24.2

%

Adjusted Other Expense

Ìý

Ìý

1,233

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Adjusted Depreciation & Amortization (1)

Ìý

Ìý

27,073

Ìý

Ìý

Ìý

10,177

Ìý

Ìý

Ìý

3,165

Ìý

Ìý

Ìý

8,192

Ìý

Ìý

Ìý

2,972

Ìý

Adjusted Stock Compensation Expense (2)

Ìý

Ìý

10,757

Ìý

Ìý

Ìý

1,746

Ìý

Ìý

Ìý

377

Ìý

Ìý

Ìý

918

Ìý

Ìý

Ìý

244

Ìý

Adjusted EBITDA Recast**

Ìý

$

203,876

Ìý

Ìý

$

160,768

Ìý

Ìý

$

21,059

Ìý

Ìý

$

27,887

Ìý

Ìý

$

24,511

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted EBITDA Margin Recast**

Ìý

Ìý

15.7

%

Ìý

Ìý

20.8

%

Ìý

Ìý

13.8

%

Ìý

Ìý

9.8

%

Ìý

Ìý

27.8

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted EBITDA Previously Reported

Ìý

$

204,909

Ìý

Ìý

$

161,801

Ìý

Ìý

$

21,059

Ìý

Ìý

$

27,887

Ìý

Ìý

$

24,511

Ìý

Adjusted EBITDA Margin Previously Reported

Ìý

Ìý

15.7

%

Ìý

Ìý

20.7

%

Ìý

Ìý

13.8

%

Ìý

Ìý

9.8

%

Ìý

Ìý

27.8

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash Flow - Operating Activities

Ìý

Ìý

174,264

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Purchase of PPE, Net

Ìý

Ìý

(19,930

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Free Cash Flow

Ìý

Ìý

154,334

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Free Cash Flow - % of Adjusted Net Sales

Ìý

Ìý

11.8

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

*Details of recast amounts for the sale of the electronic locker business within the Residential segment are presented on corresponding Reconciliation of GAAP and Adjusted Financial Measures

**Recast to exclude sale of electronic locker business within the Residential segment

(1) Recast for impact of ($239k) Depreciation & Amortization from sale of electronic locker business within the Residential segment

(2) Recast for impact of ($54k) Stock Compensation Expense from the sale of electronic locker business within the Residential segment.

Ìý

Alliance Advisors Investor Relations

Jody Burfening/Carolyn Capaccio

(212) 838-3777

[email protected]

Source: Gibraltar Industries, Inc.

Gibraltar Inds Inc

NASDAQ:ROCK

ROCK Rankings

ROCK Latest News

ROCK Latest SEC Filings

ROCK Stock Data

1.76B
29.26M
0.72%
100.8%
1.28%
Building Products & Equipment
Steel Works, Blast Furnaces & Rolling & Finishing Mills
United States
BUFFALO