Investor Presentation
March 2020
Forward-Looking Statements
Some statements in this presentation, which are not historical facts, are "forward-looking statements" as defined by the Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements about Arcosa's estimates, expectations, beliefs, intentions or strategies for the future. Arcosa uses the words "anticipates," "assumes," "believes," "estimates," "expects," "intends," "forecasts," "may," "will," "should," "guidance," "outlook," "strategy," and similar expressions to identify these forward-looking statements.
Forward-looking statements speak only as of the date of this presentation, and Arcosa expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement contained herein, except as required by federal securities laws. Forward-looking statements are based on management's current views and assumptions and involve risks and uncertainties that could cause actual results to differ materially from historical experience or our present expectations, including but not limited to assumptions, risks and uncertainties regarding achievement of the expected benefits of Arcosa's spin-off from Trinity Industries, Inc. ("Trinity"); tax treatment of the spin-off; failure to successfully integrate Cherry Industries, Inc. ("Cherry"), or failure to achieve the expected benefits of the acquisition; market conditions and customer demand for Arcosa's business products and services; the cyclical nature of, and seasonal or weather impact on, the industries in which Arcosa competes; competition and other competitive factors; governmental and regulatory factors; changing technologies; availability of growth opportunities; market recovery; ability to improve margins; and Arcosa's ability to execute its long-term strategy, and such forward-looking statements are not guarantees of future performance. For further discussion of such risks and uncertainties, see "Risk Factors" and the "Forward-Looking Statements" section of "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Arcosa's Form 10-K for the year-ended December 31, 2019, and as may be revised and updated by Arcosa's Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.
Non-GAAP Financial Measures
This presentation contains financial measures that have not been prepared in accordance with U.S. generally accepted accounting principles ("GAAP"). Reconciliations of non-GAAP financial measures to the closest GAAP measure are provided in the Appendix.
Presentation of Financials
The spin-off of the Company by Trinity was completed on November 1, 2018. The Company's financial statements for periods prior to November 1, 2018 were presented on a "carve-out" basis. The carve-out financials of the Company are not necessarily representative of the amounts that would have been reflected in the financial statements had the Company been an independent company during the applicable periods.
2 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
How to Find Us
OUR WEBSITE
www.arcosa.com
HEADQUARTERS
Arcosa, Inc.
500 North Akard Street, Suite 400
Dallas, Tx 75201
NYSE TICKER
ACA
INVESTOR CONTACT
InvestorResources@arcosa.com
3 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
4 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Arcosa at a Glance
A new public company with an established operating history and financial strength
$1.74B | $241M | $113M | ||
Revenues | Adjusted EBITDA | Net Income | ||
~6,300 | 85+ | 3 | ||
Infrastructure-related | ||||
Employees | Years of Operating History | |||
Segments | ||||
Arcosa separated from its former parent company and
became an independent public company in November 2018
Revenues, Adjusted EBITDA and Net Income are for the fiscal year ended 12/31/19. See Adjusted EBITDA reconciliation in Appendix.
5 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Arcosa Overview
Provider of infrastructure-related products and solutions positioned for growth
Markets C O N S T R U C T I O N
Revenues | $440M |
Adj.Segment | 21% |
EBITDA | |
Margin | |
A G G R E G AT E S |
S P E C I A LT Y
M AT E R I A L S
C O N S T R U C T I O N
S I T E S U P P O R T
E N E R G Y
$837M 15%
W I N D T O W E R S
U T I L I T Y
S T R U C T U R E S
S T O R A G E TA N K S
T R A N S P O R TAT I O N
$466M 14%
B A R G E S
C O M P O N E N T S
Revenues and Adjusted Segment EBITDA margin for the fiscal year ended 12/31/2019. See Adjusted Segment EBITDA reconciliation in Appendix.
6 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Construction Products Segment Overview
P R O D U C T S | K E Y F I G U R E S | |
R E V E N U E
SPECIALTY | CONSTRUCTION | |
AGGREGATES | MATERIALS | SITE SUPPORT |
74 | ||
Natural sand, gravel | Lightweight | Steel & aluminum |
and limestone base; | aggregates; specialty | trench shoring |
recycled aggregates | milled or processed | products and |
materials | systems |
As of 12/31/19:
- Estimated proven and probable aggregate reserves exceeding 930 million tons, excluding Cherry
- Combined natural aggregates and specialty materials projected average reserve life of at least 57 years
(LTM 12/31/2019)
$440M
Revenue
21%
Adjusted Segment EBITDA
Margin
$30B+
Estimated annual
market size
by product type ($M)
Construction site support
75
(17%)
365
(83%)
Aggregates and specialty materials
In January 2020, the Company acquired Cherry Industries, Inc. ("Cherry"), a leading producer of natural and recycled aggregates in the Houston, Texas market area. Aggregates and Specialty Materials grouped as "Construction Aggregates" in Financials. Construction Site Support classified as "Other". See Adjusted Segment EBITDA reconciliation in Appendix.
7 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Energy Equipment Segment Overview
P R O D U C T S
WIND TOWERS | UTILITY STRUCTURES |
Storage
RESIDENTIAL/COMMERCIAL/ | INDUSTRIAL SCALE & FIELD |
AGRICULTURAL | ERECTED STORAGE |
STORAGE |
K E Y F I G U R E S
(LTM 12/31/2019)
$837M
Revenue
15%
Adjusted Segment EBITDA
Margin
R E V E N U E
by product type ($M)
Storage tanks and other
211
(25%)
626
(75%)
Utility structures and wind towers
$597M Backlog in Utility Structures and Wind Towers as of 12/31/19
See Adjusted Segment EBITDA reconciliation in Appendix. Adjusted Segment EBITDA includes $2.9M of bad debt recovery recorded in 1Q 2019.
8 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Transportation Products Segment Overview
P R O D U C T S | K E Y F I G U R E S | |
R E V E N U E
by product type ($M)
TANK BARGES | HOPPER BARGES | FIBERGLASS |
COVERS | ||
RAILCAR | INDUSTRIAL & | |
RAILCAR AXLES | MINING | |
COUPLING | ||
DEVICES | COMPONENTS | |
(LTM 12/31/2019)
$466M
Revenue
14%
Adjusted Segment EBITDA
Margin
$5B+
Estimated annual
market size
Barges
172
(37%)
294
(63%)
Components
$347M Backlog in Barges as of 12/31/19
See Adjusted Segment EBITDA reconciliation in Appendix.
9 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
First Year Progress
In 2019, we completed our first full year as a public company and remain encouraged by our progress and focused on the future
Building our new Arcosa culture
Executing well on Stage 1 Priorities introduced at spin-off
- Entrepreneurial and growth-minded
- Focused on integrating ESG initiatives into our long-term strategy
- Performance accountability
- "We win together"
Grow
Construction
Products
Improve
Energy Equipment margins
Expand
Transportation
Products
- Completed two large-sized acquisitions, ACG Materials and Cherry, + 3 additional complementary acquisitions to expand regional footprint
- Grew Adjusted Segment EBITDA margins from 10% in 2018 to 15% in 2019
- Turning focus to growth in adjacent product lines
- Ramped up barge facilities to grow revenue ~75% in 2019, with healthy backlog headed into 2020
See Adjusted Segment EBITDA reconciliation in Appendix.
10 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Operate a flat | ✓ Streamlined corporate structure to reduce layers |
corporate | |
structure | |
11 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
2019 Financial Results
Full Year Adjusted EBITDA increased 29%, driven by organic growth, acquisitions, and operating improvements
Revenues ($M's) | Adjusted EBITDA ($M's) | |||||||||||||
+19% | 267 | +29% | ||||||||||||
1,704 | 1,737 | 241 | ||||||||||||
1,462 | 1,460 | 197 | ||||||||||||
187 | ||||||||||||||
2016 | 2017 | 2018 | 2019 | 2016 | 2017 | 2018 | 2019 | |
Adjusted Net Income ($M's) | Adjusted EBITDA Margin (%) | |||||||
123 | 115 | +29% |
90 | 89 | |
Adjusted | ||
Reported | 113 | |
84 | ||
76 |
15.6
+9%
13.512.813.9
2016 | 2017 | 2018 | 2019 |
2016 | 2017 | 2018 | 2019 |
There were no adjustments made to reported Net Income in 2016. See Adjusted EBITDA and Adjusted Net Income reconciliations in Appendix.
12 / Moving Infrastructure Forward - Investor Presentation, March 2020
Free Cash Flow Generation
$273 Million of Free Cash Flow in 2019, as our 'cash culture' begins to show progress
We generated $273M of Free Cash Flow in 2019...
Free Cash Flow
Operating Cash Flow Less CapEx, $M's
273
143
8074
2016 | 2017 | 2018 | 2019 |
Key focus areas include:
- Process improvements to reduce working capital
- Incentive changes
- Disciplined capital expenditure decisions
See Free Cash Flow and Net Debt to Adjusted EBITDA reconciliations in Appendix.
13 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
…leaving us with ~0.5x Net Debt / Adjusted EBITDA after the Cherry acquisition
Net Debt / Adjusted EBITDA | |||||||||||||
Ratio since spin, end of quarter | Long term target of 2-2.5x | ||||||||||||
Funded ACG acquisition | |||||||||||||
Funded Cherry acquisition | |||||||||||||
with $180M of debt | |||||||||||||
with $150M of debt | |||||||||||||
0.5 | 0.5 | ||||||||||||
0.1 | |||||||||||||
-0.1 | -0.1 | ||||||||||||
-0.6 | |||||||||||||
-1.2 | |||||||||||||
Pro-FormaQ4-18 | Q1-19 | Q2-19 | Q3-19 | Q4-19 Pro-Forma | |||||||||
At Spin-Off | After | ||||||||||||
Cherry | |||||||||||||
Received $200M of | Reduced leverage throughout | ||||||||||||
cash at spin | 2019 with operating cash flow | ||||||||||||
$298M Cherry Acquisition
Acquisition closed in January and integration is underway; Cherry will be a platform for additional value creation in Construction Products
Expands aggregates business into attractive Houston market, a key gap in our current Texas network
Aggregate mines
Specialty locations
Cherry locations
Houston-area Cherry
locations | Montgomery | ||
Washington | Liberty | ||
Austin | Waller | Harris | |
Cherry HQ | Chambers | ||
Recycling Facility | Fort Bend |
Galveston
Offers compelling competitive advantages
• Largest recycled aggregates producer |
in the U.S. with experienced |
management team |
• Extensive network of strategically |
located facilities and reserve positions |
• Long-term customer and supplier |
relationships |
• Access to critical raw material, both |
internally and externally sourced |
• Technical expertise in concrete |
recycling and repurposing |
Provides levers for additional value creation
Platform to replicate Cherry's natural
and recycled aggregates in new geographies
Opportunity to leverage legacy natural aggregates expertise in Cherry's market
Stable platform expected to produce high returns on capital through a cycle
Accelerates Arcosa's overall portfolio
Stabilized Facility
Recycling + Stabilized Facility
Brazoria
shift into higher valued Construction Products
$176M Revenues and $37M EBITDA for Cherry as of last 12 months ended 9/30/19. See EBITDA reconciliation in Appendix.
14 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Barge Recovery Continues
Successfully ramped up barge business to meet the ongoing market recovery, growing revenues ~75% in 2019
Inland Barge business
Backlog Value Trend ($millions)
565
454
416 | ||
373 | 384 | 364 |
350 | ||
347 | ||
319 |
251
231
198 210
177
120 | 126 | 125 |
110 | 98 | |
91 | ||
- Backlog up 50% in 2019 and scheduled to deliver in 2020, providing strong production visibility
- Full year 2019 orders of $411M, representing a book-to-bill ratio of 1.4 times
- Two consecutive quarters of healthy dry barge orders, showing early signs of a potential dry barge replacement cycle. Inquiries for liquid barges remain steady.
- Expect higher barge margins in 2020 as the start-up phase of our Louisiana plant is complete and orders taken in a lower pricing environment delivered in 2019
1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19
15 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
2020 Outlook
We are expecting another year of revenue and EBITDA growth, with solid fundamentals across most of our markets and backlogs providing good production visibility
Positives moving into 2020
- Continued strength in Construction Products, led by healthy infrastructure spending in our key markets
- Strategic expansion of Cherry's natural and recycled aggregates platform
- Dry barge recovery, coupled with steady liquid barge demand
- Robust utility structures demand, driven by grid hardening and reliability initiatives
- Steady demand for storage tanks in U.S. and Mexico
Challenges moving into 2020
- Softness in new railcar market
- Oil and gas markets, served by our aggregate plants
- Lower wind tower margins
Revenues | +17% to midpoint | Adjusted EBITDA | +19% to midpoint | |||||||||
275 - 300 | ||||||||||||
$M's | 1,950 - 2,100 | $M's | ||||||||||
1,460 | 1,737 | 187 | 241 | |||||||||
2018 | 2019 | 2020 Guidance | 2018 | 2019 | 2020 Guidance |
See Adjusted EBITDA reconciliation in Appendix. FY 2020 guidance as of 2/26/2020.
16 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Additional 2020 financial information
Capital Expenditures
Working
Capital1
Corporate costs
Taxes
FY 2020 Guidance
- $95-$105M,higher than 2019's $85M due to Cherry acquisition and organic growth projects to expand product lines and capacity
- We expect working capital to be roughly flat for the year, excluding any impact from acquisitions
- ~$13M per quarter, down slightly as a percentage of total revenues
- Tax rate of approximately 24%
1 Working capital defined as current assets, less cash, less current liabilities
17 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
18 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Long-Term Vision for Arcosa
Grow
in attractive markets where we can achieve sustainable competitive advantages
Integrate | ||
Improve | Environmental, Social, | |
Reduce | and Governance | |
long-term returns | ||
initiatives (ESG) into our | ||
the complexity and | on invested capital | long-term strategy |
cyclicality of the overall business
19 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Capital Allocation Since Spin-Off
Disciplined capital allocation is a key component of advancing our long-term vision
Organic investments
- $85M of Capital Expenditures in 2019
- ~$60M Maintenance
- ~$25M Growth
TTM is trailing twelve months.
Strategic Growth through
Acquisitions
- $640M of acquisitions since spin
▪ | $309M Purchase Price | ▪ | $298M Purchase Price | |
▪ | 9.8x TTM EBITDA multiple | ▪ | 8.0x TTM EBITDA multiple | |
4 bolt-on acquisitions
▪ $33M combined price
▪ Mid-single digit multiples
Return of capital to shareholders
- $25M returned to shareholders since spin
- ~$10M Dividends
- ~$15M Share repurchases
20 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Strategic Growth through Acquisitions
We have deployed more than $600M on Construction Products acquisitions since the time of the spin, due to favorable long-term fundamentals and acquisition opportunities
Attractive fundamentals of Aggregates and Specialty Materials
- Attractive markets with long-term pricing and volume growth; less cyclical than other Arcosa businesses
- Sustainable competitive advantages, through reserve positions, product portfolio, proprietary processing capabilities, and deep market knowledge
- Fragmented industry structure with ability to buy small to medium size assets at attractive multiples
Growth of Construction Products segment
Construction Aggregates and Specialty | |||
Materials Revenues | 541 | ||
$M's | |||
35% CAGR | 365 | ||
192 | 213 | 205 | 218 |
152
113
65
2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 |
▪ Ability to use acquisitions as growth | Pro- | |||||||
Forma |
platforms for organic and bolt-on growth | with |
For FY15-19, Construction Aggregates and Specialty Materials Revenues grouped as "Construction Aggregates" in Arcosa's financials; FY12-14 grouped as "Aggregates" in Trinity's | Cherry |
financials. 2019 Proforma with Cherry includes Cherry revenues of $176M as of last twelve months ended September 30, 2019. | |
21 / Moving Infrastructure Forward - Investor Presentation, March 2020 | |
Organic investments
We are allocating capex to grow in attractive markets where we can build sustainable competitive advantages
Aggregates and Specialty Materials investments
Reserve acquisitions to expand in current geographies
Greenfield projects to expand into new geographies
Processing capacity expansion
New specialty product development
Utility Structures organic investments
Adjacent product lines
Capacity expansion
Robotic manufacturing investments
22 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
23 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
ESG Update
Our Materiality Assessment identified 11 significant topics across our businesses; we plan to publish our initial Sustainability Report for full year 2020
Our
People &
Communities
Our Environment
Our
Products
Employee Health and Safety
Diversity
Talent Management
Community Relations
Energy ManagementProduct Use and Quality
Air Quality
GHG Emissions
Water and Wastewater Management
Land Management
Governance and Business Ethics
Our Materiality Assessment was based primarily on SASB standards, with additional input from stakeholders and other
sustainability standards
24 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Incentive Compensation Plans
Arcosa's incentive plans align compensation to long-term shareholder value creation while driving accountability to the business level
Short Term
Incentive
Plan (STI)
Long Term
Incentive
Plan (LTI)
Award Type
Cash
Equity: Performance-Based
Restricted Stock Units
(PBRSU)
Equity: Time-Based
Restricted Stock Units
(TBRSU)
Focus
1 year operational and
financial targets
Long term
shareholder value
creation
Performance Objectives
Adjusted EBITDA
Business-specific metrics
(e.g., EBITDA, Working Capital, Margin
Improvement, SE&A Reduction)
Return on Capital
Cumulative EPS
Share Price
Target CEO Pay: 83% at Risk(1)
17%
26%Base
TBRSU
17%
STI
40% PBRSU
- Annualized target compensation, excluding one-timesign-on LTI grant upon being named future CEO
25 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Additional ESG Information
We have a number of initiatives already underway to integrate ESG into our long term strategy
Our
People &
Communities
- Safety Excellence program rolled out to plants
- Instituted plan to track and improve diversity
- Ethics Training and Certification programs
- Extensive community engagement across our plant locations and corporate offices
- Talent development program to enhance the skills of our team
Our Environment
- Instituting sustainability program to track environmental metrics
- Integrating environmental initiatives into long-term strategy
- Arcosa headquarters is LEED Gold, Energy Star Certified
Our
Products
- Leading producer of wind towers for renewable power generation, with over 12,000 towers produced
- Leading manufacturer of inland barges, which have valuable fuel efficiency advantages over truck and rail
- Trench shoring products promote worker safety
26 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Our Products
Arcosa's products are used in important environmentally friendly industries
Wind Energy reduces carbon dioxide emissions
CO2 Emissions Avoided through Wind Energy
Million Metric Tons
201
189
159
126 132
115
97 | |||||||||||||||||
83 | |||||||||||||||||
65 | |||||||||||||||||
50 | |||||||||||||||||
37 | |||||||||||||||||
17 | 22 | ||||||||||||||||
7 | 9 | 11 | |||||||||||||||
4 | 6 | ||||||||||||||||
2001 02 | 03 | 04 | 05 | 06 | 07 | 08 | 09 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 |
As a leading wind tower manufacturer with over 12,000 towers produced, Arcosa plays an important role in the development of wind power
Sources: American Wind Energy Association, National Waterways Foundation
27 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Barge transportation is a clean, efficient mode of freight transportation
Tons of CO2 per Million Ton Miles | |
Barge | 15.6 |
Rail | 21.2 |
Truck | 154.1 |
Ton Miles Traveled per Gallon of Fuel | |
Barge | 647 |
Rail | 477 |
Truck | 145 |
Arcosa's inland barges play a critical role in the clean and efficient transportation of freight
Appendix
Reconciliation of Consolidated and Combined Adjusted EBITDA and Adjusted Net Income
($'s in millions) | Year Ended | Full Year 2020 | |||||||||||||||
(unaudited) | December 31, | Guidance(1) | |||||||||||||||
2016 | 2017 | 2018 | 2019 | Low | High | ||||||||||||
Revenues | $ | 1,704.0 | $1,462.4 | $1,460.4 | $ | 1,736.9 | $ | 1,950.0 | $ | 2,100.0 | |||||||
Net income | 123.0 | 89.7 | 75.7 | 113.3 | 118.0 | 138.0 | |||||||||||
Add: | |||||||||||||||||
Interest expense, net | - | (0.1) | 0.5 | 5.4 | 9.0 | 10.0 | |||||||||||
Provision for income taxes | 74.2 | 40.4 | 19.3 | 33.5 | 37.0 | 43.0 | |||||||||||
Depreciation, depletion, and amortization | 65.6 | 65.7 | 67.6 | 85.8 | 105.0 | 105.0 | |||||||||||
expense(2) | |||||||||||||||||
EBITDA | 262.8 | 195.7 | 163.1 | 238.0 | 269.0 | 296.0 | |||||||||||
Add: | |||||||||||||||||
Impairment charge | - | - | 23.2 | - | - | - | |||||||||||
Impact of acquisition-related expenses (3) | - | - | 0.8 | 2.0 | 6.0 | 4.0 | |||||||||||
Other, net (income) expense(4) | 3.7 | 1.7 | (0.6) | 0.7 | - | - | |||||||||||
Adjusted EBITDA | $ | 266.5 | $ | 197.4 | $ | 186.5 | $ | 240.7 | $ | 275.0 | $ | 300.0 | |||||
Adjusted EBITDA Margin | 15.6% | 13.5% | 12.8% | 13.9% | 14.1% | 14.3% | |||||||||||
Year Ended | Full Year 2020 | ||||||||||||||||
December 31, | Guidance | ||||||||||||||||
2016 | 2017 | 2018 | 2019 | Low | High | ||||||||||||
Net Income | $ | 123.0 | $ | 89.7 | $ | 75.7 | $ | 113.3 | $ | 118.0 | $ | 138.0 | |||||
Impairment charge, net of tax | - | - | 14.3 | - | - | - | |||||||||||
Impact of acquisition-related expenses, net | - | - | 0.6 | 1.5 | 4.6 | 3.1 | |||||||||||
of tax(3) | |||||||||||||||||
Impact of U.S. tax reform | - | (6.2) | (1.5) | - | - | - | |||||||||||
Adjusted Net Income | $ | 123.0 | $ | 83.5 | $ | 89.1 | $ | 114.8 | $ | 122.6 | $ | 141.1 | |||||
GAAP does not define "Earnings Before Interest, Taxes, Depreciation, Depletion and Amortization" ("EBITDA") and it should not be considered as an alternative to earnings measures defined by GAAP, including net income. We use this metric to assess the operating performance of our consolidated business, as a metric for incentive-based compensation, and as a basis for strategic planning and forecasting as we believe that it closely correlates to long-term shareholder value, and we believe this metric also assists investors in comparing a company's performance on a consistent basis without regard to depreciation, depletion, and amortization, which can vary significantly depending on many factors. We adjust consolidated EBITDA for certain non-routine items ("Adjusted EBITDA") to provide a more consistent comparison of earnings performance from period to period, which we also believe assists investors in comparing a company's performance on a consistent basis. "Adjusted EBITDA Margin" is defined as Adjusted EBITDA divided by Revenues.
GAAP does not define "Adjusted Net Income" and it should not be considered as an alternative to earnings measures defined by GAAP, including net income. We use this metric to assess the operating performance of our consolidated business. We adjust net income for certain non-routine items to provide investors with what we believe is a more consistent comparison of earnings performance from period to period.
- FY 2020 guidance as of 2/26/2020.
- Includes an estimate for the fair value markup of acquired assets for the Full Year 2020 Guidance.
- Non-routineexpenses associated with acquisitions, including the cost impact of the fair value markup of acquired inventory and other transaction costs.
- Included in Other, net expense was the impact of foreign currency exchange transactions of $1.5 million, $(0.2) million, $2.2 million, and $4.8 million for the years ended December 31, 2019, 2018, 2017, and 2016, respectively.
29 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Reconciliation of Adjusted Segment EBITDA
($'s in millions) | Three Months Ended | Year Ended | |||||||||
(unaudited) | December 31, | December 31, | |||||||||
2019 | 2018 | 2019 | 2018 | ||||||||
Construction Products | |||||||||||
Revenues | $ | 102.2 | $ | 65.6 | $ | 439.7 | $ | 292.3 | |||
Operating Profit | 7.4 | 5.1 | 52.7 | 50.4 | |||||||
Add: Depreciation, depletion, and amortization expense | 10.5 | 6.5 | 38.0 | 21.9 | |||||||
Segment EBITDA | 17.9 | 11.6 | 90.7 | 72.3 | |||||||
Add: Impact of the fair value mark up of acquired inventory | - | 0.8 | 1.4 | 0.8 | |||||||
Adjusted Segment EBITDA | $ | 17.9 | $ | 12.4 | $ | 92.1 | $ | 73.1 | |||
Adjusted Segment EBITDA Margin | 17.5 % | 18.9 % | 20.9 % | 25.0 % | |||||||
Energy Equipment | |||||||||||
Revenues | $ | 213.0 | $ | 207.0 | $ | 836.6 | $ | 780.1 | |||
Operating Profit | 20.9 | 16.1 | 100.7 | 28.6 | |||||||
Add: Depreciation and amortization expense | 6.7 | 7.1 | 27.9 | 29.7 | |||||||
Segment EBITDA | 27.6 | 23.2 | 128.6 | 58.3 | |||||||
Add: Impairment charge | - | - | - | 23.2 | |||||||
Adjusted Segment EBITDA | $ | 27.6 | $ | 23.2 | $ | 128.6 | $ | 81.5 | |||
Adjusted Segment EBITDA Margin | 13.0 % | 11.2 % | 15.4 % | 10.4 % | |||||||
Transportation Products | |||||||||||
Revenues | $ | 132.3 | $ | 102.1 | $ | 465.7 | $ | 391.4 | |||
Operating Profit | 14.7 | 13.2 | 46.8 | 48.4 | |||||||
Add: Depreciation and amortization expense | 4.3 | 3.8 | 16.3 | 15.5 | |||||||
Segment EBITDA | 19.0 | 17.0 | 63.1 | 63.9 | |||||||
Add: Impact of the fair value mark up of acquired inventory | - | - | 0.6 | - | |||||||
Adjusted Segment EBITDA | $ | 19.0 | $ | 17.0 | $ | 63.7 | $ | 63.9 | |||
Adjusted Segment EBITDA Margin | 14.4 % | 16.7 % | 13.7 % | 16.3 % | |||||||
Operating Loss - All Other | $ | - | $ | - | $ | - | $ | (0.1) | |||
Operating Loss - Corporate | (12.5) | (7.4) | (47.3) | (32.1) | |||||||
Eliminations | - | (0.3) | - | (0.3) | |||||||
Add: Corporate depreciation expense | 1.1 | 0.5 | 3.6 | 0.5 | |||||||
Adjusted EBITDA | $ | 53.1 | $ | 45.4 | $ | 240.7 | $ | 186.5 |
30 / Moving Infrastructure Forward - Investor Presentation, March 2020
"Segment EBITDA" is defined as segment operating profit plus depreciation, depletion, and amortization. GAAP does not define Segment EBITDA and it should not be considered as an alternative to earnings measures defined by GAAP, including segment operating profit. We use this metric to assess the operating performance of our businesses, as a metric for incentive-based compensation, and as a basis for strategic planning and forecasting as we believe that it closely correlates to long-term shareholder value, and we believe this metric also assists investors in comparing a company's performance on a consistent basis without regard to depreciation, depletion, and amortization, which can vary significantly depending on many factors. We adjust Segment EBITDA for certain non-routine items ("Adjusted Segment EBITDA") to provide a more consistent comparison of earnings performance from period to period, which we also believe assists investors in comparing a company's performance on a consistent basis. "Adjusted Segment EBITDA Margin" is defined as Adjusted Segment EBITDA divided by Revenues.
Reconciliation of Free Cash Flow
(unaudited)
GAAP does not define "Free Cash Flow" and it should not be considered as an alternative to cash flow measures defined by GAAP, including cash flow from operating activities. We use this metric to assess the liquidity of our consolidated business. We present this metric for the convenience of investors who use such metrics in their analysis and for shareholders who need to understand the metrics we use to assess performance and to monitor our cash and liquidity positions. We define Free Cash Flow as cash provided by operating activities less capital expenditures.
Year Ended December 31, | |||||||||||
2019 | 2018 | 2017 | 2016 | ||||||||
(in millions) | |||||||||||
Cash Provided by Operating Activities | $ | 358.8 | $ | 118.5 | $ | 162.0 | $ | 227.8 | |||
Capital Expenditures | (85.4) | (44.8) | (82.4) | (84.8) | |||||||
Free Cash Flow | $ | 273.4 | $ | 73.7 | $ | 79.6 | $ | 143.0 |
31 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Reconciliation of Net Debt to Adjusted EBITDA
(unaudited)
The Company uses the term "Net Debt" to determine the extent to which the Company's outstanding debt obligations would be satisfied by its cash and cash equivalents on hand. Management believes this metric is useful to investors in determining the Company's current leverage position following recent significant events subsequent to the reporting period.
- Net Debt adjusted to include $200.0 million of cash received from Trinity in connection with the spin-off on November 1, 2018.
- Net Debt includes $150.0 million of newly issued debt and $133.0 million of cash paid at closing in connection with the acquisition of Cherry. Adjusted EBITDA includes $37.0 million of Cherry Adjusted EBITDA for the trailing twelve months ended September 30, 2019.
32 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Cherry EBITDA Reconciliation
($'s in millions) (unaudited)
"EBITDA" is defined as Cherry's net income plus interest expense, income taxes, depreciation and amortization. EBITDA is not a calculation based on generally accepted accounting principles. The amounts included in the EBITDA calculation, however, are derived from amounts included in the historical statements of operations data. In addition, EBITDA should not be considered as an alternative to net income or operating income as an indicator of Cherry's operating performance, or as an alternative to operating cash flows as a measure of liquidity. We believe EBITDA assists investors in comparing a company's performance on a consistent basis without regard to depreciation and amortization and other expenses, which can vary significantly depending upon many factors.
For the Trailing Twelve Months Ended September 30, 2019: | |
Net income | $28.5 |
Add: | |
Interest expense | 0.1 |
Provision for income taxes | 1.2 |
Depreciation & amortization expense | 7.1 |
EBITDA | $36.9 |
33 | / Moving Infrastructure Forward - Investor Presentation, March 2020 |
Attachments
- Original document
- Permalink
Disclaimer
Arcosa Inc. published this content on 10 March 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 10 March 2020 21:59:03 UTC