Terex Reports Second Quarter 2025 Results
Terex Corporation (NYSE: TEX) reported Q2 2025 financial results with net sales of $1.5 billion, up 7.6% year-over-year, and operating margin of 8.7% (11.0% adjusted). The company posted EPS of $1.09 ($1.49 adjusted) and announced a new $150 million share repurchase program.
Key segment performance: Aerials saw a 17.1% revenue decline to $607M, Materials Processing decreased 9.0% to $454M, while Environmental Solutions grew 12.9% to $430M. The company maintained its full-year 2025 adjusted EPS guidance of $4.70-$5.10 and generated strong free cash flow of $78 million with a 108% conversion rate.
Terex ended Q2 with $1.2 billion in liquidity and has returned $75 million to shareholders through dividends and share repurchases in 2025.
[ "Strong free cash flow of $78M with 108% conversion rate", "Environmental Solutions segment revenue grew 12.9% with 19.1% adjusted operating margin", "New $150M share repurchase program authorized", "Bookings grew 19% year over year on pro forma basis", "Robust liquidity position of $1.2B", "Return on invested capital of 12.3% exceeds cost of capital" ]Terex Corporation (NYSE: TEX) ha comunicato i risultati finanziari del secondo trimestre 2025 con ricavi netti pari a 1,5 miliardi di dollari, in crescita del 7,6% rispetto all'anno precedente, e un margine operativo dell'8,7% (11,0% rettificato). La società ha registrato un utile per azione (EPS) di 1,09 dollari (1,49 dollari rettificato) e ha annunciato un nuovo programma di riacquisto azionario da 150 milioni di dollari.
Performance chiave per segmento: il settore Aerials ha subito un calo dei ricavi del 17,1% a 607 milioni di dollari, Materials Processing è diminuito del 9,0% a 454 milioni, mentre Environmental Solutions è cresciuto del 12,9% raggiungendo i 430 milioni. L’azienda ha confermato la guidance per l’EPS rettificato dell’intero 2025 tra 4,70 e 5,10 dollari e ha generato un solido flusso di cassa libero di 78 milioni di dollari con un tasso di conversione del 108%.
Terex ha chiuso il secondo trimestre con una liquidità di 1,2 miliardi di dollari e ha restituito 75 milioni agli azionisti tramite dividendi e riacquisti di azioni nel 2025.
- Forte flusso di cassa libero di 78 milioni di dollari con un tasso di conversione del 108%
- I ricavi del segmento Environmental Solutions sono cresciuti del 12,9% con un margine operativo rettificato del 19,1%
- Autorizzato un nuovo programma di riacquisto azionario da 150 milioni di dollari
- Le prenotazioni sono aumentate del 19% su base pro forma rispetto all’anno precedente
- Solida posizione di liquidità pari a 1,2 miliardi di dollari
- Il rendimento sul capitale investito del 12,3% supera il costo del capitale
Terex Corporation (NYSE: TEX) informó los resultados financieros del segundo trimestre de 2025 con ventas netas de 1.500 millones de dólares, un aumento del 7,6% interanual, y un margen operativo del 8,7% (11,0% ajustado). La compañía reportó un beneficio por acción (EPS) de 1,09 dólares (1,49 dólares ajustado) y anunció un nuevo programa de recompra de acciones por 150 millones de dólares.
Desempeño clave por segmento: Aerials registró una disminución de ingresos del 17,1% hasta 607 millones, Materials Processing bajó un 9,0% a 454 millones, mientras que Environmental Solutions creció un 12,9% hasta 430 millones. La compañía mantuvo su guía de EPS ajustado para todo el 2025 entre 4,70 y 5,10 dólares y generó un sólido flujo de caja libre de 78 millones con una tasa de conversión del 108%.
Terex terminó el segundo trimestre con una liquidez de 1.200 millones de dólares y ha devuelto 75 millones a los accionistas mediante dividendos y recompras de acciones en 2025.
- Fuerte flujo de caja libre de 78 millones de dólares con una tasa de conversión del 108%
- Los ingresos del segmento Environmental Solutions crecieron un 12,9% con un margen operativo ajustado del 19,1%
- Autorizado un nuevo programa de recompra de acciones por 150 millones de dólares
- Las reservas crecieron un 19% interanual en base pro forma
- Posición sólida de liquidez de 1.200 millones de dólares
- El retorno sobre el capital invertido del 12,3% supera el costo de capital
Terex Corporation (NYSE: TEX)� 2025� 2분기 재무 실적� 발표하며 순매� 15� 달러� 전년 대� 7.6% 증가했고, 영업이익률은 8.7% (조정 � 11.0%)� 기록했습니다. 회사� 주당순이�(EPS) 1.09달러 (조정 � 1.49달러)� 보고했으�, 1� 5천만 달러 규모� 신규 자사� 매입 프로그램� 발표했습니다.
주요 부문별 실적: Aerials 매출은 17.1% 감소� 6� 700� 달러, Materials Processing� 9.0% 감소� 4� 5,400� 달러, 반면 Environmental Solutions� 12.9% 증가� 4� 3,000� 달러� 기록했습니다. 회사� 2025� 전체 조정 EPS 가이던스를 4.70~5.10달러� 유지했으�, 108% 전환율로 7,800� 달러� 강력� 자유 현금 흐름� 창출했습니다.
Terex� 2분기 말에 12� 달러� 유동�� 보유하고 있으�, 2025� 배당� � 자사� 매입� 통해 주주에게 7,500� 달러� 환원했습니다.
- 108% 전환율을 기록� 7,800� 달러� 강력� 자유 현금 흐름
- Environmental Solutions 부� 매출 12.9% 증가, 조정 영업이익� 19.1%
- 1� 5천만 달러 규모� 신규 자사� 매입 프로그램 승인
- 프로포르� 기준 전년 대� 예약 주문 19% 증가
- 12� 달러� 견고� 유동�
- 12.3%� 투자자본수익률이 자본 비용� 상회
Terex Corporation (NYSE: TEX) a publié ses résultats financiers du deuxième trimestre 2025 avec des ventes nettes de 1,5 milliard de dollars, en hausse de 7,6 % en glissement annuel, et une marge opérationnelle de 8,7 % (11,0 % ajustée). La société a affiché un BPA de 1,09 dollar (1,49 dollar ajusté) et a annoncé un nouveau programme de rachat d’actions de 150 millions de dollars.
Performance clé par segment : Aerials a connu une baisse de 17,1 % de ses revenus à 607 millions, Materials Processing a diminué de 9,0 % à 454 millions, tandis que Environmental Solutions a progressé de 12,9 % à 430 millions. L’entreprise a maintenu ses prévisions de BPA ajusté pour l’ensemble de l’année 2025 entre 4,70 et 5,10 dollars et a généré un solide flux de trésorerie disponible de 78 millions avec un taux de conversion de 108 %.
Terex a terminé le deuxième trimestre avec une liquidité de 1,2 milliard de dollars et a reversé 75 millions aux actionnaires sous forme de dividendes et de rachats d’actions en 2025.
- Flux de trésorerie disponible solide de 78 millions de dollars avec un taux de conversion de 108 %
- Les revenus du segment Environmental Solutions ont augmenté de 12,9 % avec une marge opérationnelle ajustée de 19,1 %
- Autorisation d’un nouveau programme de rachat d’actions de 150 millions de dollars
- Les commandes ont augmenté de 19 % en glissement annuel sur une base pro forma
- Position de liquidité robuste de 1,2 milliard de dollars
- Le rendement du capital investi de 12,3 % dépasse le coût du capital
Terex Corporation (NYSE: TEX) meldete die Finanzergebnisse für das zweite Quartal 2025 mit Nettoerlösen von 1,5 Milliarden US-Dollar, was einem Anstieg von 7,6 % im Jahresvergleich entspricht, und einer operativen Marge von 8,7 % (bereinigt 11,0 %). Das Unternehmen erzielte ein Ergebnis je Aktie (EPS) von 1,09 US-Dollar (bereinigt 1,49 US-Dollar) und kündigte ein neues Aktienrückkaufprogramm in Höhe von 150 Millionen US-Dollar an.
Wesentliche Segmentergebnisse: Aerials verzeichnete einen Umsatzrückgang von 17,1 % auf 607 Mio. USD, Materials Processing sank um 9,0 % auf 454 Mio. USD, während Environmental Solutions um 12,9 % auf 430 Mio. USD wuchs. Das Unternehmen bestätigte seine Prognose für das bereinigte EPS 2025 im Bereich von 4,70 bis 5,10 US-Dollar und erzielte einen starken freien Cashflow von 78 Millionen US-Dollar mit einer Umwandlungsrate von 108 %.
Terex beendete das zweite Quartal mit 1,2 Milliarden US-Dollar Liquidität und hat den Aktionären im Jahr 2025 75 Millionen US-Dollar durch Dividenden und Aktienrückkäufe zurückgegeben.
- Starker freier Cashflow von 78 Mio. USD bei 108 % Umwandlungsrate
- Umsatzwachstum im Segment Environmental Solutions um 12,9 % mit bereinigter operativer Marge von 19,1 %
- Genehmigung eines neuen Aktienrückkaufprogramms über 150 Mio. USD
- Buchungen stiegen auf Pro-forma-Basis um 19 % gegenüber dem Vorjahr
- Robuste Liquiditätsposition von 1,2 Mrd. USD
- Rendite auf das investierte Kapital von 12,3 % übersteigt die Kapitalkosten
- None.
- Aerials segment revenue declined 17.1% with operating margin dropping to 7.6%
- Materials Processing revenue fell 9.0% with operating margin decreasing to 10.8%
- Overall adjusted operating margin declined to 11.0% from 14.1% year-over-year
- Net income decreased to $72M from $141M in Q2 2024
- Legacy revenue declined by 12% year-over-year
Insights
Terex's Q2 shows resilience through portfolio diversification despite Aerials weakness, maintaining full-year guidance with strong Environmental Solutions performance.
Terex delivered a mixed Q2 2025 with consolidated revenue of
The results demonstrate Terex's portfolio transformation strategy in action. While the Aerials segment faced significant headwinds with sales dropping
Materials Processing also faced challenges with revenue declining
The
Most significantly, management maintained its full-year adjusted EPS guidance of
The
- Sales of
and operating margin of$1.5 billion 8.7% and11.0% as adjusted1 - EPS of
and adjusted1 EPS of$1.09 $1.49 - Authorized
New Share Repurchase Program$150M - Maintaining full-year adjusted1 EPS outlook of
to$4.70 $5.10
CEO Commentary
"Our overall financial performance demonstrates the power of the evolving Terex portfolio. Our Environmental Solutions ("ES") segment exceeded our outlook for the second quarter with strong sales and margin performance in Environmental Solutions Group ("ESG") and Terex Utilities, more than offsetting industry-wide headwinds in Aerials where independent rental customers deployed less capex than anticipated. Materials Processing ("MP") achieved sequential growth and margin improvement in line with our expectations," said Simon Meester, Terex President and Chief Executive Officer. "The addition of ESG and on-going implementation of our strategy will continue to make Terex a more resilient and predictable performer, well positioned to navigate through this dynamic environment."
SecondQuarter Operational and Financial Highlights
- Bookings of
grew$1.1 billion 19% year over year on a pro forma basis and reflects a book-to-bill of73% , consistent with historical seasonal booking patterns. - Net sales of
were$1.5 billion 7.6% higher than the second quarter of 2024. Excluding ESG, our legacy revenue declined by12% year over year in line with our expectation driven by continued channel adjustment coupled with timing of our backlog conversion. - Operating profit was
, or$129 million 8.7% of net sales, compared to , or$193 million 14.0% of net sales in the prior year. Adjusted1 operating profit was , or$164 million 11.0% of net sales for the second quarter of 2025, compared to , or$195 million 14.1% of net sales in the prior year. The year-over-year change was primarily due to the impact of lower legacy sales volume, as well as unfavorable mix and tariffs within Aerials, partially offset by cost reduction actions coupled with strong performance in ES. - Net income was
, or$72 million per share, compared to$1.09 , or$141 million per share, in the second quarter of 2024. Adjusted1 net income was$2.08 , or$98 million per share for the second quarter of 2025, compared to$1.49 , or$146 million per share, in the second quarter of 2024.$2.16 - Return on invested capital of
12.3% continues to exceed our cost of capital.
Business Segment Review
Aerials
- Net sales of
were down$607 million 17.1% or year-over-year as rental customers deployed less capex, focusing primarily on replacement requirements.$125 million - Operating profit of
, or$46 million 7.6% of net sales, was down from , or$115 million 15.7% of net sales, in the prior year2. Adjusted1 operating profit was , or$49 million 8.0% of net sales for the second quarter of 2025. The change was primarily due to lower sales volume, unfavorable mix and tariffs, partially offset by cost reduction actions. Sales to independent rental customers were down proportionately more than sales to national rental customers.
Materials Processing
- Net sales of
were down$454 million 9.0% or year-over-year in line with expectations, primarily due to lower channel requirements and end-market demand across most product lines and geographies.$45 million - Operating profit was
, or$49 million 10.8% of net sales, compared to , or$77 million 15.4% of net sales, in the prior year. Adjusted1 operating profit was , or$58 million 12.7% of net sales for the second quarter of 2025, compared to , or$78 million 15.6% of net sales in the prior year. The change was primarily due to lower sales volume, partially offset by cost reduction actions.
Environmental Solutions
- Net sales of
were up$430 million 12.9% on a pro forma basis compared to Q2 2024, driven by strong throughput and delivery of refuse collection vehicles (RCVs) and strong book-to-bill installs in Terex Utilities. - Operating profit was
or$61 million 14.2% of net sales. Adjusted1 operating profit was or$82 million 19.1% of net sales for the second quarter of 2025, a 230 basis point improvement over the pro forma results in Q2 20242, reflecting continued margin improvements in both ESG and Terex Utilities.
Strong Liquidity
- Strong free cash flow generation of
, up from$78 million in the prior year period, representing a cash conversion rate of$43 million 108% . - As of June 30, 2025, liquidity (cash and availability under our revolving line of credit) was
.$1.2 billion - During the second quarter of 2025, Terex deployed
in capital expenditures and investments to support future business growth and operational improvements.$24 million - Through June 30, 2025, Terex has returned
to shareholders through dividends and the repurchase of 1.4 million shares of common stock at an average price of$75 million per share leaving approximately$38.74 available for repurchase under our share repurchase programs.$33 million
As a result, our Board of Directors has authorized a new share repurchase program under which Terex may repurchase up to
CFO Commentary
"I was pleased with our strong cash flow generation in the second quarter, achieving
Full-Year 2025 Outlook
(in millions, except per share data)
Terex Outlook3,7,8,9,11 | |||
Net Sales10 | |||
Segment Operating Margin1,5 | ~ | ||
EBITDA1 | |||
EPS1,6 | |||
Free Cash Flow1,4 | |||
FCF Conversion1 | > | ||
� | |||
Segment Net Sales Outlook5 | |||
Prior Year | 2025 | ||
Aerials | (LDD) | ||
Materials Processing | (HSD) | ||
Environmental Solutions2 | LDD |
(LDD) = down low double-digits |
(HSD) = down high single-digits |
LDD = up low double-digits |
Non-GAAP Measures and Other Items
Results of operations reflect continuing operations. All per share amounts are on a fully diluted basis. A comprehensive review of the quarterly financial performance is contained in the presentation that will accompany the Company's earnings conference call.
In this press release, Terex refers to various GAAP (
The Glossary at the end of this press release contains further details about this subject.
Conference call
The Company has scheduled a conference call to review the financial results on Thursday, July31, 2025 beginning at 8:30 a.m. ET. Simon A. Meester, President and CEO, and Jennifer Kong-Picarello, Senior Vice President and Chief Financial Officer, will host the call. A simultaneous webcast of this call can be accessed at . Participants are encouraged to access the call 15 minutes prior to the starting time. The call will also be archived in the Event Archive at .
1Presented as Adjusted. Refer to the appendix for definitions and/or reconciliations. |
2No adjustments applicable for prior year figures. Comparisons to the prior year period refer to pro forma results in Q2 2024, which include the second quarter results of the ESG business, which have been prepared to give effect to the acquisition of the ESG business had it occurred on January 1, 2024. |
3 Excludes the impact of potential future acquisitions, divestitures, restructuring, tariffs, trade policies and other unusual items. |
4 Capital expenditures, net of proceeds from sale of capital assets |
5 Excludes Corp & Other OP of ~( |
6Share Count ~66 million. |
7 Depreciation / Amortization of |
8 Interest / Other Expense |
9 Tax Rate ~ |
10 Legacy sales expected to decline by |
11 Outlook assumes that tariffs broadly remain at current rates and reasonable deals are made with key countries. |
Forward-Looking Statements
Certain information in this press release includes forward-looking statements (within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934 (the "Exchange Act") and the Private Securities Litigation Reform Act of 1995) regarding future events or our future financial performance that involve certain contingencies and uncertainties, including those discussed in our Annual Report on Form 10-K for the year ended December31, 2024, and subsequent reports we file with the
- the imposition of new, postponed or increased international tariffs;
- our business is sensitive to general economic conditions, government spending priorities and the cyclical nature of markets we serve;
- we have a significant amount of debt outstanding and need to comply with covenants contained in our debt agreements;
- our ability to generate sufficient cash flow to service our debt obligations and operate our business;
- our ability to access the capital markets to raise funds and provide liquidity;
- our consolidated financial results are reported in
United States ("U.S. ") dollars while certain assets and other reported items are denominated in the currencies of other countries, creating currency exchange and translation risk; - the financial condition of customers and their continued access to capital;
- exposure from providing credit support for some of our customers;
- we may experience losses in excess of recorded reserves;
- we may be unable to successfully integrate acquired businesses, including the Environmental Solutions Group business;
- we may not realize expected benefits for any acquired businesses within the timeframe anticipated or at all;
- our ability to successfully implement our strategy and the actual results derived from such strategy;
- our industry is highly competitive and subject to pricing pressure;
- our operations are subject to a number of potential risks that arise from operating a multinational business, including political and economic instability and compliance with changing regulatory environments;
- changes in the availability and price of certain materials and components, which may result in supply chain disruptions;
- consolidation within our customer base and suppliers;
- our business may suffer if our equipment fails to perform as expected;
- a material disruption to one of our significant facilities;
- increased cybersecurity threats and more sophisticated computer crime;
- issues related to the development, deployment and use of artificial intelligence technologies in our business operations, information systems, products and services;
- increased regulatory focus on privacy and data security issues and expanding laws;
- litigation, product liability claims and other liabilities;
- our compliance with environmental regulations and failure to meet sustainability requirements or expectations;
- our compliance with the
U.S. Foreign Corrupt Practices Act and similar worldwide anti-corruption laws; - our ability to comply with an injunction and related obligations imposed by the
U.S. Securities and Exchange Commission ("SEC"); - our ability to attract, develop, engage and retain qualified team members;
- possible work stoppages and other labor matters; and
- other factors.
Actual events or our actual future results may differ materially from any forward-looking statement due to these and other risks, uncertainties and material factors. The forward-looking statements contained herein speak only as of the date of this press release. We expressly disclaim any obligation or undertaking to release publicly any updates or revisions to any forward-looking statement contained in this press release to reflect any change in our expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based.
About Terex
Terex Corporation is a global industrial equipment manufacturer of materials processing machinery, waste and recycling solutions, mobile elevating work platforms (MEWPs), and equipment for the electric utility industry. We design, build, and support products used in maintenance, manufacturing, energy, minerals and materials management, construction, waste and recycling, and the entertainment industry. We provide best-in-class lifecycle support to our customers through our global parts and services organization, and offer complementary digital solutions, designed to help our customers maximize their return on their investment. Certain Terex products and solutions enable customers to reduce their impact on the environment including electric and hybrid offerings that deliver quiet and emission-free performance, products that support renewable energy, and products that aid in the recovery of useful materials from various types of waste. Our products are manufactured in
Contact Information
Derek Everitt
VP Investor Relations
Email: [email protected]
TEREX CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (unaudited) (in millions, except per share data) | |||||||||||
� | |||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||
Net sales | $ | 1,487 | $ | 1,382 | $ | 2,716 | $ | 2,674 | |||
Cost of goods sold | (1,196) | (1,053) | (2,195) | (2,048) | |||||||
Gross profit | 291 | 329 | 521 | 626 | |||||||
Selling, general and administrative expenses | (162) | (136) | (323) | (275) | |||||||
Operating profit | 129 | 193 | 198 | 351 | |||||||
Other income (expense) | |||||||||||
Interest income | 2 | 2 | 4 | 6 | |||||||
Interest expense | (44) | (15) | (87) | (30) | |||||||
Other income (expense) � net | 2 | (6) | 0 | (16) | |||||||
Income (loss) before income taxes | 89 | 174 | 115 | 311 | |||||||
(Provision for) benefit from income taxes | (17) | (33) | (22) | (62) | |||||||
Net income (loss) | 72 | 141 | 93 | 249 | |||||||
Earnings (loss) per share: | |||||||||||
Basic | $ | 1.10 | $ | 2.09 | $ | 1.41 | $ | 3.71 | |||
Diluted | $ | 1.09 | $ | 2.08 | $ | 1.40 | $ | 3.68 | |||
Weighted average number of shares outstanding in per share calculation | |||||||||||
Basic | 65.6 | 67.2 | 66.0 | 67.1 | |||||||
Diluted | 65.9 | 67.7 | 66.5 | 67.8 |
TEREX CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEET (unaudited) (in millions, except par value) | |||||
� | |||||
June 30, 2025 | December 31, 2024 | ||||
Assets | |||||
Current assets | |||||
Cash and cash equivalents | $ | 374 | $ | 388 | |
Other current assets | 2,310 | 1,932 | |||
Total current assets | 2,684 | 2,320 | |||
Non-current assets | |||||
Property, plant and equipment � net | 742 | 714 | |||
Other non-current assets | 2,726 | 2,696 | |||
Total non-current assets | 3,468 | 3,410 | |||
Total assets | $ | 6,152 | $ | 5,730 | |
� | |||||
Liabilities and Stockholders' Equity | |||||
Current liabilities | |||||
Current portion of long-term debt | $ | 10 | $ | 4 | |
Other current liabilities | 1,283 | 1,069 | |||
Total current liabilities | 1,293 | 1,073 | |||
Non-current liabilities | |||||
Long-term debt, less current portion | 2,583 | 2,580 | |||
Other non-current liabilities | 311 | 245 | |||
Total non-current liabilities | 2,894 | 2,825 | |||
Total liabilities | 4,187 | 3,898 | |||
� | |||||
Total stockholders' equity | 1,965 | 1,832 | |||
Total liabilities and stockholders' equity | $ | 6,152 | $ | 5,730 |
TEREX CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited) (in millions) | |||||
� | |||||
Six Months Ended June 30, | |||||
2025 | 2024 | ||||
Operating Activities | |||||
Net income (loss) | $ | 93 | $ | 249 | |
Depreciation and amortization | 79 | 30 | |||
Changes in operating assets and liabilities and non-cash charges | (91) | (246) | |||
Net cash provided by (used in) operating activities | 81 | 33 | |||
Investing Activities | |||||
Capital expenditures | (60) | (59) | |||
Other investing activities, net | 22 | 7 | |||
Net cash provided by (used in) investing activities | (38) | (52) | |||
Financing Activities | |||||
Net cash provided by (used in) financing activities | (84) | (23) | |||
Effect of exchange rate changes on cash and cash equivalents | 27 | (10) | |||
Net increase (decrease) in cash and cash equivalents | (14) | (52) | |||
Cash and cash equivalents at beginning of period | 388 | 371 | |||
Cash and cash equivalents at end of period | $ | 374 | $ | 319 |
TEREX CORPORATION AND SUBSIDIARIES SEGMENT RESULTS DISCLOSURE (unaudited) (in millions) | |||||||||||||
� | |||||||||||||
Q2 | Year to Date | ||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||
% of | % of | % of | % of | ||||||||||
Net | Net | Net | Net | ||||||||||
Consolidated | |||||||||||||
Net sales | $ | 1,487 | $ | 1,382 | $ | 2,716 | $ | 2,674 | |||||
Operating profit | $ | 129 | 8.7% | $ | 193 | 14.0% | $ | 198 | 7.3% | $ | 351 | 13.1% | |
� | |||||||||||||
Aerials | |||||||||||||
Net sales | $ | 607 | $ | 732 | $ | 1,057 | $ | 1,355 | |||||
Operating profit | $ | 46 | 7.6% | $ | 115 | 15.7% | $ | 49 | 4.6% | $ | 207 | 15.3% | |
� | |||||||||||||
MP | |||||||||||||
Net sales | $ | 454 | $ | 499 | $ | 836 | $ | 1,019 | |||||
Operating profit | $ | 49 | 10.8% | $ | 77 | 15.4% | $ | 85 | 10.2% | $ | 149 | 14.6% | |
� | |||||||||||||
ES | |||||||||||||
Net sales | $ | 430 | 152 | 829 | 303 | ||||||||
Operating profit | $ | 61 | 14.2% | 19 | 12.5% | 117 | 14.1% | 34 | 11.2% | ||||
� | |||||||||||||
Corp and Other / Eliminations | |||||||||||||
Net sales | $ | (4) | $ | (1) | $ | (6) | $ | (3) | |||||
Operating profit | $ | (27) | * | $ | (18) | * | $ | (53) | * | $ | (39) | * | |
* Not a meaningful percentage |
GLOSSARY
Non-GAAP Measures Definitions
In an effort to provide investors with additional information regarding the Company's results, Terex refers to various GAAP (
The amounts described below are unaudited, are reported in millions of
2025 Outlook
The Company's 2025 outlook for segment operating margin, earnings per share, EBITDA and free cash flow conversion are non-GAAP financial measures because they exclude the impact of potential future acquisitions, divestitures, restructuring, tariffs, trade policies and other unusual items. The Company is not able to reconcile these forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures without unreasonable efforts because the Company is unable to predict with a reasonable degree of certainty the exact timing and impact of such items. The unavailable information could have a significant impact on the Company's full-year 2025 GAAP financial results. This forward looking information provides guidance to investors about the Company's 2025 Outlook excluding unusual items that the Company does not believe is reflective of its ongoing operations.
Free Cash Flow
The Company calculates non-GAAP measures of free cash flow and free cash flow conversion. The Company defines free cash flow as Net cash provided by (used in) operating activities less Capital expenditures, net of proceeds from sale of capital assets and free cash flow conversion as free cash flow divided by GAAP net income. The Company believes that these measures provide management and investors further useful information on cash generation or use in our primary operations and the efficiency with which the Company converts earnings into cash. The following table reconciles Net cash provided by (used in) operating activities to free cash flow (in millions) and free cash flow conversion:
Three Months Ended June 30, | Year Ending December 31, | |||||
2025 | 2024 | 2025 Outlook | ||||
Net cash provided by (used in) operating activities | $ 102 | $ 67 | $ 445 | |||
Capital expenditures, net of proceeds from sale of capital assets | (24) | (24) | (120) | |||
Free cash flow (use) | $ 78 | $ 43 | $ 325 | |||
� | ||||||
Net income (loss) | 72 | 141 | ||||
Free cash flow conversion | 108% | 30% |
� |
Note: 2025 Outlook free cash flow represents the mid-point of the range |
GAAP to Non-GAAP Reconciliation: Q2 2025
Q2 2025 GAAP | Restructuring | Deal | Purchase | Equity | Tax | Q2 2025 Adjusted | |||
Net Sales | $ | 1,487 | � | � | � | � | � | $ | 1,487 |
Gross Profit | 291 | 7 | � | 20 | � | � | 318 | ||
% of Sales | 19.6% | 21.4% | |||||||
SG&A | (162) | 5 | 3 | � | � | � | (154) | ||
% of Sales | (10.9%) | (10.4%) | |||||||
Operating Profit | 129 | 12 | 3 | 20 | � | � | 164 | ||
Operating Margin | 8.7% | 11.0% | |||||||
Net Interest Income (Expense) | (42) | � | � | � | � | � | (42) | ||
Other Income (Expense) - net | 2 | � | 1 | � | (5) | � | (2) | ||
Income (Loss) Before Income Taxes | 89 | 12 | 4 | 20 | (5) | � | 120 | ||
(Provision for) Benefit from Income Taxes | (17) | (3) | (1) | (5) | 2 | 2 | (22) | ||
Effective Tax Rate | 18.5% | 18.3% | |||||||
Net Income (Loss) | $ | 72 | 9 | 3 | 15 | (3) | 2 | $ | 98 |
Earnings (Loss) per Share | $ | 1.09 | $ 0.14 | 0.05 | 0.23 | (0.05) | 0.03 | $ | 1.49 |
GAAP to Non-GAAP Reconciliation: YTD Q2 2025
YTD Q2 2025 GAAP | Restructuring | Deal | Purchase | Litigation | Equity | Tax | YTD Q2 2025 Adjusted | |||
Net Sales | $ | 2,716 | � | � | � | � | � | � | $ | 2,716 |
Gross Profit | 521 | 9 | � | 41 | � | � | � | 571 | ||
% of Sales | 19.2% | 21.0% | ||||||||
SG&A | (323) | 9 | 8 | 1 | 10 | � | � | (295) | ||
% of Sales | (11.9%) | (10.9%) | ||||||||
Operating Profit | 198 | 18 | 8 | 42 | 10 | � | � | 276 | ||
Operating Margin | 7.3% | 10.1% | ||||||||
Net Interest Income (Expense) | (83) | � | � | � | � | � | � | (83) | ||
Other Income (Expense) - net | � | � | 2 | � | � | (5) | � | (3) | ||
Income (Loss) Before Income Taxes | 115 | 18 | 10 | 42 | 10 | (5) | � | 190 | ||
(Provision for) Benefit from Income Taxes | (22) | (4) | (2) | (10) | (2) | 1 | 2 | (37) | ||
Effective Tax Rate | 18.9% | 19.3% | ||||||||
Net Income (Loss) | $ | 93 | 14 | 8 | 32 | 8 | (4) | 2 | $ | 153 |
Earnings (Loss) per Share | $ | 1.40 | 0.22 | 0.12 | 0.48 | 0.12 | (0.06) | 0.03 | $ | 2.31 |
� |
1Includes previously disclosed adjustments in Q1 2025 pertaining to Accelerated vesting / Severance and Tariff related activity |
GAAP to Non-GAAP Reconciliation: Q2 2024
Q2 2024 GAAP | Accelerated | Deal | Mark-to- | Q2 2024 Adjusted | |||
Net Sales | $ | 1,382 | � | � | � | $ | 1,382 |
Gross Profit | 329 | � | � | � | 329 | ||
% of Sales | 23.8% | 23.8% | |||||
SG&A | (136) | 2 | � | � | (134) | ||
% of Sales | (9.8%) | (9.6%) | |||||
Operating Profit | 193 | 2 | � | � | 195 | ||
Operating Margin | 14.0% | 14.1% | |||||
Net Interest Income (Expense) | (13) | � | � | � | (13) | ||
Other Income (Expense) - net | (6) | � | 2 | 2 | (2) | ||
Income (Loss) Before Income Taxes | 174 | 2 | 2 | 2 | 180 | ||
(Provision for) Benefit from Income Taxes | (33) | � | � | (1) | (34) | ||
Effective Tax Rate | 19.2% | 19.3% | |||||
Net Income (Loss) | $ | 141 | 2 | 2 | 1 | $ | 146 |
Earnings (Loss) per Share | $ | 2.08 | 0.03 | 0.03 | 0.02 | $ | 2.16 |
GAAP to Non-GAAP Reconciliation: YTD Q2 2024
YTD Q2 2024 GAAP | Accelerated | Deal | Mark-to- | YTD Q2 2024 Adjusted | |||
Net Sales | $ | 2,674 | � | � | � | $ | 2,674 |
Gross Profit | 626 | � | � | � | 626 | ||
% of Sales | 23.4% | 23.4% | |||||
SG&A | (275) | 7 | � | � | (268) | ||
% of Sales | (10.3%) | (10.0%) | |||||
Operating Profit | 351 | 7 | � | � | 358 | ||
Operating Margin | 13.1% | 13.4% | |||||
Net Interest Income (Expense) | (24) | � | � | � | (24) | ||
Other Income (Expense) - net | (16) | � | 2 | 8 | (6) | ||
Income (Loss) Before Income Taxes | 311 | 7 | 2 | 8 | 328 | ||
(Provision for) Benefit from Income Taxes | (62) | (1) | � | (2) | (65) | ||
Effective Tax Rate | 19.8% | 19.8% | |||||
Net Income (Loss) | $ | 249 | 6 | 2 | 6 | $ | 263 |
Earnings (Loss) per Share | $ | 3.68 | 0.08 | 0.03 | 0.10 | $ | 3.89 |
Segment Operating Profit and Adjusted Operating Profit: Q2 2025 and 2024
Three Months Ended June 30, | |||||||
2025 | 2024 | ||||||
Aerials | MP | ES | Aerials | MP | ES | ||
Operating Profit | $ 46 | $ 49 | $ 61 | $ 115 | $ 77 | $ 19 | |
Restructuring and Other | 3 | 9 | � | � | 1 | � | |
Purchase Price Accounting | � | � | 21 | � | � | � | |
Litigation Related | � | � | � | � | � | � | |
Adjusted Operating Profit | $ 49 | $ 58 | $ 82 | $ 115 | $ 78 | $ 19 | |
Net Sales | $ 607 | $ 454 | $ 430 | $ 732 | $ 499 | $ 152 | |
OP Margin % | 7.6% | 10.8% | 14.2% | 15.7% | 15.4% | 12.5% | |
Adjusted OP Margin % | 8.0% | 12.7% | 19.1% | 15.7% | 15.6% | 12.5% |
Segment Operating Profit and Adjusted Operating Profit: YTD Q2 2025 and 2024
Six Months Ended June 30, | |||||||
2025 | 2024 | ||||||
Aerials | MP | ES | Aerials | MP | ES | ||
Operating Profit | $ 49 | $ 85 | $ 117 | $ 207 | $ 149 | $ 34 | |
Restructuring and Other | 3 | 11 | � | 1 | 1 | � | |
Purchase Price Accounting | � | � | 42 | � | � | � | |
Litigation Related | 10 | � | � | � | � | � | |
Adjusted Operating Profit | $ 62 | $ 96 | $ 159 | $ 208 | $ 150 | $ 34 | |
Net Sales | $ 1,057 | $ 836 | $ 829 | $ 1,355 | $ 1,019 | $ 303 | |
OP Margin % | 4.6% | 10.2% | 14.1% | 15.3% | 14.6% | 11.2% | |
Adjusted OP Margin % | 5.9% | 11.5% | 19.2% | 15.3% | 14.8% | 11.2% |
ROIC
ROIC and other Non-GAAP Measures (as calculated below) assist in showing how effectively we utilize capital invested in our operations. ROIC is determined by dividing the sum of NOPAT for each of the previous four quarters by the average of Debt less Cash and cash equivalents plus Stockholders' equity for the previous five quarters. NOPAT for each quarter is calculated by multiplying Operating profit by one minus the annualized effective tax rate as adjusted. Debt is calculated using amounts for Current portion of long-term debt plus Long-term debt, less current portion. We calculate ROIC using the last four quarters' NOPAT as this represents the most recent 12-month period at any given point of determination. In order for the denominator of the ROIC ratio to properly match the operational period reflected in the numerator, we include the average of five quarters' ending balance sheet amounts so that the denominator includes the average of the opening through ending balances (on a quarterly basis) thereby providing, over the same time period as the numerator, four quarters of average invested capital.
In the calculation of ROIC, we adjust operating profit, effective tax rate, and stockholders' equity to remove the effects of the impact of certain transactions in order to create a measure that is more useful to understanding our operating results and the ongoing performance of our underlying business excluding the impact of unusual items as shown in the tables below. Our management and Board of Directors use ROIC as one measure to assess operational performance, including in connection with certain compensation programs. We use ROIC as a metric because we believe it measures how effectively we invest our capital and provides a better measure to compare ourselves to peer companies to assist in assessing how we drive operational improvement. We believe ROIC measures return on the amount of capital invested in our businesses and is an accurate and descriptive measure of our performance. We also believe adding Debt less Cash and cash equivalents to Stockholders' equity provides a better comparison across similar businesses regarding total capitalization, and ROIC highlights the level of value creation as a percentage of capital invested. As the tables below show, our ROIC at June30, 2025 was
Amounts described below are reported in millions, except for the annualized effective tax rate as adjusted. Amounts are as of and for the three months ended for the periods referenced in the tables below.
Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | |
Annualized effective tax rate as adjusted(1) | 15.7% | 15.7% | 15.6% | 15.6% | |
Operating profit as adjusted | $ 164 | $ 111 | $ 97 | $ 127 | |
Multiplied by: 1 minus annualized effective tax rate as adjusted | 84.3% | 84.3% | 84.4% | 84.4% | |
Net operating profit after tax as adjusted | $ 138 | $ 94 | $ 82 | $ 107 | |
Debt | $ 2,593 | $ 2,586 | $ 2,584 | $ 628 | $ 666 |
Less: Cash and cash equivalents | (374) | (298) | (388) | (352) | (319) |
Debt less Cash and cash equivalents | 2,219 | 2,288 | 2,196 | 276 | 347 |
Stockholders' equity as adjusted | 2,094 | 1,947 | 1,899 | 1,974 | 1,830 |
Debt less Cash and cash equivalents plus Stockholders' equity as adjusted | $ 4,313 | $ 4,235 | $ 4,095 | $ 2,250 | $ 2,177 |
� |
(1) The annualized effective tax rate as adjusted for each 2024 period represents the adjusted full-year 2024 effective tax rate. |
June 30, 2025 ROIC | 12.3% |
NOPAT as adjusted (last 4 quarters) | $ 421 |
Average Debt less Cash and cash equivalents plus Stockholders' equity as adjusted (5 quarters) | $ 3,414 |
Three | Three | Three | Three | ||
Reconciliation ofoperating profit: | |||||
Operating profit as reported | $ 129 | $ 69 | $ 53 | $ 122 | |
Adjustments: | |||||
Restructuring and other | 12 | 6 | 4 | 5 | |
Purchase price accounting | 20 | 21 | 38 | � | |
Deal related | 3 | 5 | 2 | � | |
Litigation related | � | 10 | � | � | |
Operating profit as adjusted | $ 164 | $ 111 | $ 97 | $ 127 | |
� | |||||
As of | As of | As of | As of | As of | |
Reconciliation of Stockholders' equity: | |||||
Stockholders' equity as reported | $ 1,965 | $ 1,844 | $ 1,832 | $ 1,957 | $ 1,824 |
Effects of adjustments, net of tax: | |||||
Restructuring and other | 26 | 15 | 11 | 7 | 3 |
Purchase price accounting | 67 | 50 | 32 | � | � |
Deal related | 24 | 21 | 16 | 2 | 2 |
Litigation related | 8 | 8 | � | � | � |
Equity security related | 4 | 9 | 8 | 8 | 1 |
Stockholders' equity as adjusted | $ 2,094 | $ 1,947 | $ 1,899 | $ 1,974 | $ 1,830 |
Six Months Ended June30, 2025 | Income (loss) before | (Provision for) | Income tax |
Reconciliation of annualized effective tax rate: | |||
As reported | $ 115 | $ (22) | 18.9% |
Effect of adjustments: | |||
Restructuring and other | 18 | (4) | |
Purchase price accounting | 42 | (10) | |
Deal related | 10 | (2) | |
Equity security related | (5) | 1 | |
Litigation related | 10 | (2) | |
Tax related benefit(1) | � | 2 | |
Tax related to full-year effective tax rate expectation | � | 3 | |
Tax related to Swiss deferred tax asset | � | 4 | |
As adjusted | $ 190 | $ (30) | 15.7% |
� |
(1) The amount represents tax benefit arising from tax planning associated with restructuring activity. |
View original content to download multimedia:
SOURCE Terex Corporation