L.B. Foster Company Ends 2024 with Continuing Profitability Growth and Strong Cash Flow; Approves New, 3-Year $40 million Stock Repurchase Plan
- Fourth quarter and full year 2024 gross margins improved 100 and 160 basis points while net sales were down 5.0% and 2.4%, respectively, highlighting improved portfolio profitability year over year.
- Fourth quarter net loss of
$0.3 million was favorable$0.2 million versus last year; adjusted EBITDA1 of$7.2 million was favorable$1.1 million , or 18.7%, over the prior year quarter. - Full year 2024 cash flow from operations was
$22.6 million , with$24.3 million generated in the fourth quarter; Total debt declined$21.6 million during the quarter to$46.9 million ; Gross Leverage Ratio1 of 1.2x decreased 0.7x during the quarter and 0.5x compared to last year. - The Company's Board of Directors authorized a new, 3-year
$40 million stock repurchase program. - The Company announced full year financial guidance for 2025 with net sales expected to range from
$540 million to$580 million and adjusted EBITDA expected to range from$42 million to$48 million ; free cash flow1 is expected to range between$20 million and$30 million , with capital expenditures expected to represent approximately 2.0% of sales.
CEO Comments
1 See "Non-GAAP Disclosures" at the end of this press release for a description of and information regarding adjusted EBITDA, gross leverage ratio per the Company's credit agreement, new orders, backlog, book-to-bill ratio, organic results adjusted for portfolio movement, net debt, free cash flow, and related reconciliations to the comparable United States Generally Accepted Accounting Principles financial measures. 2 As reported in the Company's Current Report on Form 8-K filed on
Financial Guidance
| 2025 Full Year Financial Guidance | Low | High | |||||
| Net sales | $ | 540,000 | $ | 580,000 | |||
| Adjusted EBITDA | $ | 42,000 | $ | 48,000 | |||
| Capital spending as a percent of sales | ~2% | ~2% | |||||
| Free cash flow | $ | 20,000 | $ | 30,000 | |||
Share Repurchase Program Authorization
On
Fourth Quarter Consolidated Highlights
The Company’s fourth quarter performance highlights are reflected below:
| Three Months Ended |
Change | Percent Change |
|||||||||||||
| 2024 | 2023 | 2024 vs. 2023 | 2024 vs. 2023 | ||||||||||||
| (Unaudited) | |||||||||||||||
| $ in thousands, unless otherwise noted: | |||||||||||||||
| Net sales | $ | 128,183 | $ | 134,877 | $ | (6,694 | ) | (5.0 | )% | ||||||
| Gross profit | 28,615 | 28,709 | (94 | ) | (0.3 | ) | |||||||||
| Gross profit margin | 22.3 | % | 21.3 | % | 100 bps | 4.7 | |||||||||
| Selling and administrative expenses | $ | 24,421 | $ | 27,263 | $ | (2,842 | ) | (10.4 | ) | ||||||
| Selling and administrative expenses as a percent of sales | 19.1 | % | 20.2 | % | (110) bps | (5.4 | ) | ||||||||
| Amortization expense | 1,142 | 1,195 | (53 | ) | (4.4 | ) | |||||||||
| Operating income | $ | 3,052 | $ | 251 | $ | 2,801 | ** | ||||||||
| Net loss attributable to |
(242 | ) | (430 | ) | 188 | 43.7 | |||||||||
| Adjusted EBITDA1 | 7,238 | 6,099 | 1,139 | 18.7 | |||||||||||
| New orders1 | 107,187 | 105,509 | 1,678 | 1.6 | |||||||||||
| Backlog1 | 185,909 | 213,780 | (27,871 | ) | (13.0 | ) | |||||||||
**Results of this calculation not considered meaningful.
- Net sales for the 2024 fourth quarter were
$128.2 million , a$6.7 million decrease, or 5.0%, from the prior year quarter. Net sales decreased due to lower volumes in the Steel Products business unit, including a$1.6 million impact from the discontinued bridge grid deck product line. The decline in organic sales was entirely in the Infrastructure Solutions segment.
- Gross profit for the 2024 fourth quarter was
$28.6 million , flat with the prior year quarter. Gross profit margin for the 2024 fourth quarter was 22.3%, a 100 basis point improvement over the prior year quarter. Margin improvement was due to improved portfolio profitability in the Rail, Technologies, and Services segment.
- Selling and administrative expenses for the 2024 fourth quarter were
$24 .4 million, a$2 .8 million decrease, or 10.4%, from the prior year quarter. The decrease was attributable to overall lower personnel expenses as well as lower bad debt expenses, primarily related to a$1 .0 million charge incurred in 2023 related to a customer filing for administrative protection in theUnited Kingdom . Selling and administrative expenses as a percent of net sales decreased to 19.1% compared to 20.2% in the prior year quarter.
- Operating income for the 2024 fourth quarter was
$3 .1 million, favorable$2 .8 million over the prior year quarter, primarily due to the improvement in selling and administrative expenses.
- Net loss attributable to the Company for the 2024 fourth quarter was
$0 .2 million, or$0.02 per diluted share, favorable$0 .2 million over the prior year quarter.
- Adjusted EBITDA for the 2024 fourth quarter was
$7 .2 million, a$1 .1 million increase, or 18.7%, over the prior year quarter.
- Cash provided by operating activities was
$24.3 million for the fourth quarter, a$2.6 million increase over the prior year quarter due to improved profitability and working capital.
- Total debt as of
December 31, 2024 was$46.9 million , a$21.6 million decline during the quarter and an$8.3 million decrease from the prior year quarter. Net debt1 as ofDecember 31, 2024 was$44.5 million , a$20.9 million decline during the quarter and an$8.2 million decrease from the prior year quarter. The Company's gross leverage ratio per its credit agreement was 1.2x as ofDecember 31, 2024 , an improvement from 1.7x versusDecember 31, 2023 .
- New orders totaling
$107 .2 million for the 2024 fourth quarter increased$1 .7 million, or 1.6%, over the prior year quarter. The increase occurred within the Infrastructure Solutions segment, and is primarily related to strong orders in the Protective Pipe Coatings business within Steel Products. This increase was partially offset by lower demand in the Rail, Technologies, and Services segment's Rail Products business unit. The trailing twelve month book-to-bill ratio1 was 0.95 : 1.00, up from 0.94 : 1.00 at the end of the third quarter.
- Backlog was
$185 .9 million,$27 .9 million decrease, or 13.0%, from the prior year quarter. The decline was due primarily to softer Rail Products demand coupled with the impact of decreasing commercial activity in ourUK business as we continue to scale back initiatives in that market. Also contributing to the lower backlog was a decline in Steel Products, including$2.7 million due to the exit of the bridge grid deck product line.
Fourth Quarter Business Results by Segment
Rail, Technologies, and Services Segment
| Three Months Ended |
Change | Percent Change |
|||||||||||||
| 2024 | 2023 | 2024 vs. 2023 | 2024 vs. 2023 | ||||||||||||
| (Unaudited) | |||||||||||||||
| $ in thousands, unless otherwise noted: | |||||||||||||||
| Net sales | $ | 79,154 | $ | 69,294 | $ | 9,860 | 14.2 | % | |||||||
| Gross profit | $ | 17,552 | $ | 13,329 | $ | 4,223 | 31.7 | ||||||||
| Gross profit margin | 22.2 | % | 19.2 | % | 300 bps | 15.6 | |||||||||
| Segment operating income (loss) | $ | 4,700 | $ | (925 | ) | $ | 5,625 | ** | |||||||
| Segment operating income (loss) margin | 5.9 | % | (1.3 | )% | 720 bps | ** | |||||||||
| New orders1 | $ | 54,982 | $ | 60,058 | $ | (5,076 | ) | (8.5 | ) | ||||||
| Backlog1 | $ | 62,449 | $ | 84,418 | $ | (21,969 | ) | (26.0 | ) | ||||||
**Results of this calculation not considered meaningful.
- Net sales for the 2024 fourth quarter were
$79.2 million , a$9.9 million increase, or 14.2%, over the prior year quarter, driven primarily by higher sales volumes in the Rail Products business unit.
- Gross profit for the 2024 fourth quarter was
$17.6 million , a$4.2 million increase, and gross profit margins increased 300 basis points to 22.2%. Gross profit improvement was driven primarily by improved margins in Global Friction Management and Technology Services and Solutions, including recovery in ourUK business. The Rail Products business unit also realized improved margins driven by higher sales volumes.
- Segment operating income for the 2024 fourth quarter was
$4.7 million , favorable$5.6 million over the prior year quarter, due to the increase in gross profit and a$1.4 million decrease in segment selling and administrative expenses. The decrease in selling and administrative expenses is due in part to a$1.0 million decline in bad debt expense due to aUK customer that filed for administrative protection in the prior year.
- Orders decreased by
$5.1 million , driven primarily by Rail Products, partially offset by order growth in the Global Friction Management and Technology Services and Solutions business units. The trailing twelve month book-to-bill ratio was 0.94 : 1.00. Backlog of$62.4 million decreased$22.0 million from the prior year quarter driven by declines in Rail Products and Technology Services and Solutions, partially offset by a 53.4% increase in Global Friction Management.
Infrastructure Solutions Segment
| Three Months Ended |
Change | Percent Change |
|||||||||||||
| 2024 | 2023 | 2024 vs. 2023 | 2024 vs. 2023 | ||||||||||||
| (Unaudited) | |||||||||||||||
| $ in thousands, unless otherwise noted: | |||||||||||||||
| Net sales | $ | 49,029 | $ | 65,583 | $ | (16,554 | ) | (25.2 | )% | ||||||
| Gross profit | $ | 11,063 | $ | 15,380 | $ | (4,317 | ) | (28.1 | ) | ||||||
| Gross profit margin | 22.6 | % | 23.5 | % | (90) bps | (3.8 | ) | ||||||||
| Segment operating income | $ | 2,030 | $ | 5,390 | $ | (3,360 | ) | (62.3 | ) | ||||||
| Segment operating income margin | 4.1 | % | 8.2 | % | (410) bps | (49.9 | ) | ||||||||
| New orders1 | $ | 52,205 | $ | 45,451 | $ | 6,754 | 14.9 | ||||||||
| Backlog1 | $ | 123,460 | $ | 129,362 | $ | (5,902 | ) | (4.6 | ) | ||||||
- Net sales for the 2024 fourth quarter were
$49.0 million , a$16.6 million decrease, or 25.2%, from the prior year quarter. The decrease in sales is attributed primarily to Steel Products which declined$15.2 million due to soft market conditions in the end markets served, including a$1.6 million decrease from the exit of the bridge grid deck product line.
- Gross profit for the 2024 fourth quarter was
$11.1 million , a$4.3 million decrease, or 28.1%, from the prior year quarter, and gross profit margins decreased by 90 basis points to 22.6%. The decrease is due to lower overall sales volumes and unfavorable mix primarily within Steel Products.
- Segment operating income for the 2024 fourth quarter was
$2.0 million , unfavorable$3.4 million from the prior year quarter, due to the decrease in gross profit, partially offset by a$0.9 million improvement in selling and administrative costs.
- New orders increased by
$6.8 million , driven primarily by an increase in new orders in the Protective Coatings business within Steel Products. The trailing twelve month book-to-bill ratio was 0.97 : 1.00. Backlog of$123.5 million decreased$5.9 million from the prior year quarter,$2.7 million of which stems from the bridge grid deck product line exit. The remaining decline in the backlog is attributed to the retained bridge forms product line and the Protective Coatings business.Precast Concrete backlog improved$3.6 million over the prior year quarter due to strengthening in the business.
Full Year Consolidated Highlights
The Company’s full year 2024 performance highlights are reflected below.
| Year Ended |
Change | Percent Change |
|||||||||||||
| 2024 | 2023 | 2024 vs. 2023 | 2024 vs. 2023 | ||||||||||||
| (Unaudited) | |||||||||||||||
| $ in thousands, unless otherwise noted: | |||||||||||||||
| Net sales | $ | 530,765 | $ | 543,744 | $ | (12,979 | ) | (2.4 | )% | ||||||
| Gross profit | 118,062 | 112,044 | 6,018 | 5.4 | |||||||||||
| Gross profit margin | 22.2 | % | 20.6 | % | 160 bps | 7.8 | |||||||||
| Selling and administrative expenses | $ | 96,398 | $ | 97,623 | $ | (1,225 | ) | (1.3 | ) | ||||||
| Selling and administrative expenses as a percent of sales | 18.2 | % | 18.0 | % | 20 bps | 1.1 | |||||||||
| (Gain) on sale of former joint venture facility | (3,477 | ) | — | (3,477 | ) | ** | |||||||||
| Amortization expense | 4,628 | 5,314 | (686 | ) | (12.9 | ) | |||||||||
| Operating income | $ | 20,513 | $ | 9,107 | $ | 11,406 | 125.2 | ||||||||
| Net income attributable to |
42,946 | 1,464 | 41,482 | ** | |||||||||||
| Adjusted EBITDA1 | 33,576 | 31,775 | 1,801 | 5.7 | |||||||||||
| New orders1 | 506,538 | 529,030 | (22,492 | ) | (4.3 | ) | |||||||||
| Backlog1 | 185,909 | 213,780 | (27,871 | ) | (13.0 | ) | |||||||||
**Results of this calculation not considered meaningful.
- Net sales for the year ended
December 31, 2024 were$530.8 million , a$13.0 million decrease, or 2.4%, from the prior year. Net sales declined$13.8 million primarily due to divestitures and product line exits. Organic sales increased by$0.8 million driven by the Rail, Technologies, and Services segment, partially offset by organic sales declines in the Infrastructure Solutions segment, primarily within the Steel Products business.
- Gross profit for the year ended
December 31, 2024 was$118.1 million , an increase of$6.0 million , or 5.4%, over the prior year and gross profit margins expanded by 160 basis points to 22.2%. The increase in gross profit in 2024 was due to the absence of the adverse impact realized in the prior year period of the bridge grid deck product line exit which reduced prior year gross profit by$3.1 million , coupled with related exit costs of$1.1 million . Additionally, the improvement in gross profit was driven by the business portfolio changes in line with the Company's strategic transformation along with favorable business mix and the recovery in ourUK Technology Services and Solutions businesses.
- Selling and administrative expenses for the year ended
December 31, 2024 were$96 .4 million, a$1 .2 million decrease, or 1.3%, from the prior year. The decrease was primarily attributed to$2 .9 million of lower employments costs in 2024 and the absence of$1 .9 million of bad debt expense incurred in 2023 due to a customer filing for administrative protection. Partially offsetting these decreases were$1 .2 million in legal costs associated with a resolved legal matter,$0.8 million of professional services expenditures associated with the announced enterprise restructuring, and$1 .2 million in employee-related restructuring expense incurred in 2024.
- Operating income for the year ended
December 31, 2024 was$20 .5 million, favorable$11 .4 million over the prior year, due to improved gross profit, lower selling and administrative expenses, and a$3 .5 million gain on the sale of a former joint venture facility inMagnolia, Texas .
- Net income attributable to the Company for the year ended
December 31, 2024 was$42 .9 million, or$3.89 per diluted share, favorable by$41 .5 million over the prior year period. The change in net income attributable to the Company was due primarily to a$31 .9 million favorable tax valuation allowance adjustment in 2024, as well as improved operating income, including the bridge exit impacts in 2023 and$3 .5 millionMagnolia facility sale gain in 2024.
- Adjusted EBITDA for the year ended
December 31, 2024 was$33 .6 million, a$1 .8 million increase, or 5.7%, over the prior year.
- Net cash flow from operations in the year ended
December 31, 2024 totaled$22 .6 million.
- New orders totaling
$506 .5 million for the year endedDecember 31, 2024 decreased$22 .5 million, or 4.3%, from the prior year, with$10 .6 million of the decrease due to divestitures and product line exits. The remaining decline was realized across the Steel Products business. Organic order rates1 in the Rail, Technologies, and Services segment improved$14 .9 million, with strong growth realized in both Rail Products and Friction Management.Precast Concrete order rates also improved$2 .3 million as compared to the prior year period.
Fourth Quarter Conference Call
Those interested in participating in the question-and-answer session may register for the call at https://register.vevent.com/register/BI7fa688d1459244e0bb31550782a2d32b to receive the dial-in numbers and unique PIN to access the call. The registration link will also be available on the Company’s Investor Relations page of its website.
About
Founded in 1902,
Non-GAAP Financial Measures
This press release contains financial measures that are not calculated and presented in accordance with generally accepted accounting principles in
The Company has not reconciled the forward-looking adjusted EBITDA and free cash flow to the most directly comparable GAAP measure because this cannot be done without unreasonable effort due to the variability and low visibility with respect to certain costs, the most significant of which are acquisition and divestiture-related costs, impairment expense, and changes in operating assets and liabilities. These underlying expenses and others that may arise during the year are potential adjustments to future earnings. The Company expects the variability of these items to have a potentially unpredictable, and a potentially significant, impact on our future GAAP financial results.
The Company believes free cash flow is useful information to investors as it provides insight on cash generated by operations, less capital expenditures, which we believe to be helpful in assessing the Company's long-term ability to pursue growth and investment opportunities as well as service its financing obligations and generate capital for shareholders. Additionally, the Company's annual incentive plans for management provide for the utilization of free cash flow as a metric for measuring cash-generation performance in determining annual variable incentive achievement.
The Company defines new orders as a contractual agreement between the Company and a third-party in which the Company will, or has the ability to, satisfy the performance obligations of the promised products or services under the terms of the agreement. The Company defines backlog as contractual commitments to customers for which the Company’s performance obligations have not been met, including with respect to new orders and contracts for which the Company has not begun any performance. Management utilizes new orders and backlog to evaluate the health of the industries in which the Company operates, the Company’s current and future results of operations and financial prospects, and strategies for business development. The Company believes that new orders and backlog are useful to investors as supplemental metrics by which to measure the Company’s current performance and prospective results of operations and financial performance. The Company defines book-to-bill ratio as new orders divided by revenue. The Company believes this is a useful metric to assess supply and demand, including order strength versus order fulfillment.
The Company views its Gross Leverage Ratio per its credit agreement, as defined in the Second Amendment to its Fourth Amended and Restated Credit Agreement dated
Forward-Looking Statements
This release may contain forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended. Forward-looking statements include any statement that does not directly relate to any historical or current fact. Sentences containing words such as “believe,” “intend,” “plan,” “may,” “expect,” “should,” “could,” “anticipate,” “estimate,” “predict,” “project,” or their negatives, or other similar expressions of a future or forward-looking nature generally should be considered forward-looking statements. Forward-looking statements in this release are based on management's current expectations and assumptions about future events that involve inherent risks and uncertainties and may concern, among other things, L.B. Foster Company’s (the “Company’s”) expectations and assumptions about future events that involve inherent risks and uncertainties and may concern, among other things, the Company’s expectations relating to our strategy, goals, projections, and plans regarding our financial position, liquidity, capital resources, and results of operations and decisions regarding our strategic growth initiatives, market position, and product development. While the Company considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory, and other risks and uncertainties, most of which are difficult to predict and many of which are beyond the Company’s control. The Company cautions readers that various factors could cause the actual results of the Company to differ materially from those indicated by forward-looking statements. Accordingly, investors should not place undue reliance on forward-looking statements as a prediction of actual results. Among the factors that could cause the actual results to differ materially from those indicated in the forward-looking statements are risks and uncertainties related to: a continuation or worsening of the adverse economic conditions in the markets we serve, including recession, the continued volatility in the prices for oil and gas, tariffs or trade wars, inflation, project delays, and budget shortfalls, or otherwise; volatility in the global capital markets, including interest rate fluctuations, which could adversely affect our ability to access the capital markets on terms that are favorable to us; restrictions on our ability to draw on our credit agreement, including as a result of any future inability to comply with restrictive covenants contained therein; a decrease in freight or transit rail traffic; environmental matters and the impact of environmental regulations, including any costs associated with any remediation and monitoring of such matters; the risk of doing business in international markets, including compliance with anti-corruption and bribery laws, foreign currency fluctuations and inflation, global shipping disruptions, the imposition of increased or new tariffs, and trade restrictions or embargoes; our ability to effectuate our strategy, including cost reduction initiatives, and our ability to effectively integrate acquired businesses or to divest businesses, such as the recent dispositions of the Chemtec and Ties businesses, and acquisition of
The forward-looking statements in this release are made as of the date of this release and we assume no obligation to update or revise any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as required by the federal securities laws.
(412) 928-3400
investors@lbfoster.com
Suite 100
| L.B. FOSTER COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share data) |
|||||||||||||||
| Three Months Ended |
Year Ended |
||||||||||||||
| 2024 | 2023 | 2024 | 2023* | ||||||||||||
| (Unaudited) | (Unaudited) | ||||||||||||||
| Sales of goods | $ | 116,457 | $ | 113,580 | $ | 462,659 | $ | 475,350 | |||||||
| Sales of services | 11,726 | 21,297 | 68,106 | 68,394 | |||||||||||
| Total net sales | 128,183 | 134,877 | 530,765 | 543,744 | |||||||||||
| Cost of goods sold | 86,722 | 85,570 | 351,265 | 368,197 | |||||||||||
| Cost of services sold | 12,846 | 20,598 | 61,438 | 63,503 | |||||||||||
| Total cost of sales | 99,568 | 106,168 | 412,703 | 431,700 | |||||||||||
| Gross profit | 28,615 | 28,709 | 118,062 | 112,044 | |||||||||||
| Selling and administrative expenses | 24,421 | 27,263 | 96,398 | 97,623 | |||||||||||
| (Gain) on sale of former joint venture facility | — | — | (3,477 | ) | — | ||||||||||
| Amortization expense | 1,142 | 1,195 | 4,628 | 5,314 | |||||||||||
| Operating income | 3,052 | 251 | 20,513 | 9,107 | |||||||||||
| Interest expense - net | 1,016 | 1,124 | 4,992 | 5,528 | |||||||||||
| Other expense (income) - net | 1,601 | (147 | ) | 1,076 | 2,635 | ||||||||||
| Income (loss) before income taxes | 435 | (726 | ) | 14,445 | 944 | ||||||||||
| Income tax expense (benefit) | 712 | (256 | ) | (28,398 | ) | (355 | ) | ||||||||
| Net (loss) income | (277 | ) | (470 | ) | 42,843 | 1,299 | |||||||||
| Net loss attributable to noncontrolling interest | (35 | ) | (40 | ) | (103 | ) | (165 | ) | |||||||
| Net (loss) income attributable to |
$ | (242 | ) | $ | (430 | ) | $ | 42,946 | $ | 1,464 | |||||
| Basic (loss) earnings per common share | $ | (0.02 | ) | $ | (0.04 | ) | $ | 4.01 | $ | 0.14 | |||||
| Diluted (loss) earnings per common share | $ | (0.02 | ) | $ | (0.04 | ) | $ | 3.89 | $ | 0.13 | |||||
| Average number of common shares outstanding - Basic | 10,613 | 10,784 | 10,721 | 10,799 | |||||||||||
| Average number of common shares outstanding - Diluted | 10,613 | 10,784 | 11,048 | 10,995 | |||||||||||
*As reported in the Company's Current Report on Form 8-K filed on
| L.B. FOSTER COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) |
|||||||
| (Unaudited) | |||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 2,454 | $ | 2,560 | |||
| Accounts receivable - net | 64,978 | 53,484 | |||||
| Contract assets | 16,720 | 29,489 | |||||
| Inventories - net | 70,506 | 73,111 | |||||
| Other current assets | 6,947 | 8,711 | |||||
| Total current assets | 161,605 | 167,355 | |||||
| Property, plant, and equipment - net | 75,374 | 75,579 | |||||
| Operating lease right-of-use assets - net | 18,247 | 14,905 | |||||
| Other assets: | |||||||
| 31,907 | 32,587 | ||||||
| Other intangibles - net | 14,801 | 19,010 | |||||
| Deferred income taxes | 28,900 | — | |||||
| Other assets | 3,483 | 2,965 | |||||
| TOTAL ASSETS | $ | 334,317 | $ | 312,401 | |||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 50,083 | $ | 39,500 | |||
| Deferred revenue | 10,205 | 12,479 | |||||
| Accrued payroll and employee benefits | 15,393 | 16,978 | |||||
| Current portion of accrued settlement | — | 8,000 | |||||
| Current maturities of long-term debt | 167 | 102 | |||||
| Other accrued liabilities | 12,316 | 17,442 | |||||
| Total current liabilities | 88,164 | 94,501 | |||||
| Long-term debt | 46,773 | 55,171 | |||||
| Deferred income taxes | 1,150 | 1,232 | |||||
| Long-term operating lease liabilities | 14,608 | 11,865 | |||||
| Other long-term liabilities | 4,608 | 6,797 | |||||
| Stockholders' equity: | |||||||
| Class A Common Stock | 111 | 111 | |||||
| Paid-in capital | 43,550 | 43,111 | |||||
| Retained earnings | 167,579 | 124,633 | |||||
| (11,208 | ) | (6,494 | ) | ||||
| Accumulated other comprehensive loss | (21,716 | ) | (19,250 | ) | |||
| 178,316 | 142,111 | ||||||
| Noncontrolling interest | 698 | 724 | |||||
| Total stockholders’ equity | 179,014 | 142,835 | |||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 334,317 | $ | 312,401 | |||
Non-GAAP Disclosures
(unaudited)
This earnings release discloses earnings before interest, taxes, depreciation, and amortization (“EBITDA”), adjusted EBITDA, net debt, and organic results adjusted for the impact of 2024 and 2023 divestiture and product line exit activity. The Company believes that EBITDA is useful to investors as a supplemental way to evaluate the ongoing operations of the Company’s business since EBITDA may enhance investors’ ability to compare historical periods as it adjusts for the impact of financing methods, tax law and strategy changes, and depreciation and amortization. In addition, EBITDA is a financial measure that management and the Company’s Board of Directors use in their financial and operational decision-making and in the determination of certain compensation programs. Adjusted EBITDA adjusts for certain charges to EBITDA from continuing operations that the Company believes are unusual, non-recurring, unpredictable, or non-cash.
In the three and twelve months ended
The Company views net debt, which is total debt less cash and cash equivalents, as an important metric of the operational and financial health of the organization and believes it is useful to investors as an indicator of its ability to incur additional debt and to service its existing debt.
Organic sales growth (decline) is a non-GAAP financial measure of net sales growth (decline) (which is the most directly comparable GAAP measure) excluding the effects of divestitures and product line exit activities. Management believes this measure provides investors with a supplemental understanding of underlying trends by providing sales growth on a consistent basis. Management provides organic sales growth (decline) at the consolidated and segment levels. Portfolio changes are considered based on their comparative impact over the last twelve months, to determine the differences in 2023 versus 2024 results due to these transactions.
Non-GAAP financial measures are not a substitute for GAAP financial results and should only be considered in conjunction with the Company’s financial information that is presented in accordance with GAAP. Quantitative reconciliations of EBITDA, adjusted EBITDA, net debt, free cash flow, and organic sales (in thousands, except percentages and ratios) are as follows:
| Three Months Ended |
Year Ended |
||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Adjusted EBITDA Reconciliation | |||||||||||||||
| Net (loss) income, as reported | $ | (277 | ) | $ | (470 | ) | $ | 42,843 | $ | 1,299 | |||||
| Interest expense - net | 1,016 | 1,124 | 4,992 | 5,528 | |||||||||||
| Income tax expense (benefit) | 712 | (256 | ) | (28,398 | ) | (355 | ) | ||||||||
| Depreciation expense | 2,376 | 2,500 | 9,452 | 9,949 | |||||||||||
| Amortization expense | 1,142 | 1,195 | 4,628 | 5,314 | |||||||||||
| Total EBITDA | $ | 4,969 | $ | 4,093 | $ | 33,517 | $ | 21,735 | |||||||
| Gain on asset sale | — | — | (4,292 | ) | — | ||||||||||
| Restructuring costs | 547 | 676 | 1,456 | 676 | |||||||||||
| Pension termination costs | 1,722 | — | 1,722 | — | |||||||||||
| Legal expense | — | — | 1,173 | — | |||||||||||
| Loss on divestiture | — | — | — | 3,074 | |||||||||||
| VanHooseCo contingent consideration | — | — | — | (26 | ) | ||||||||||
| Bridge grid deck exit impact | — | 334 | — | 4,454 | |||||||||||
| Bad debt provision | — | 996 | — | 1,862 | |||||||||||
| Adjusted EBITDA | $ | 7,238 | $ | 6,099 | $ | 33,576 | $ | 31,775 | |||||||
2024 |
2024 |
2023 |
|||||||||
| Net Debt Reconciliation | |||||||||||
| Total debt | $ | 46,940 | $ | 68,544 | $ | 55,273 | |||||
| Less: cash and cash equivalents | (2,454 | ) | (3,135 | ) | (2,560 | ) | |||||
| Net debt | $ | 44,486 | $ | 65,409 | $ | 52,713 | |||||
2024 |
|||
| Free Cash Flow Reconciliation | |||
| Net cash provided by operating activities | $ | 22,632 | |
| Less capital expenditures on property, plant, and equipment | (9,791 | ) | |
| Free cash flow | $ | 12,841 | |
| Change in Consolidated Sales | Three Months Ended |
Percent Change |
Year Ended |
Percent Change |
|||||||||||
| 2023 net sales, as reported | $ | 134,877 | $ | 543,744 | |||||||||||
| Decrease from divestitures and exit | (1,585 | ) | (1.2 | )% | (13,819 | ) | (2.5 | )% | |||||||
| Change due to organic sales (decline) growth | (5,109 | ) | (3.8 | )% | 840 | 0.2 | % | ||||||||
| 2024 net sales, as reported | $ | 128,183 | $ | 530,765 | |||||||||||
| Total sales change, 2023 vs 2024 | $ | (6,694 | ) | (5.0 | )% | $ | (12,979 | ) | (2.4 | )% | |||||
| Change in Infrastructure Solutions Sales | Three Months Ended |
Percent Change |
|||||
| 2023 net sales, as reported | $ | 65,583 | |||||
| Decrease due to product line exit | (1,585 | ) | (2.4 | )% | |||
| Change due to organic sales decline | (14,969 | ) | (22.8 | )% | |||
| 2024 net sales, as reported | $ | 49,029 | |||||
| Total sales change, 2023 vs 2024 | $ | (16,554 | ) | (25.2 | )% | ||
| Change in Rail, Technologies, and Services New Orders | Year Ended |
Percent Change |
|||||
| 2023 new orders, as reported | $ | 299,584 | |||||
| Decrease due to divestitures | (6,105 | ) | (2.0 | )% | |||
| Change due to organic new orders | 14,915 | 5.0 | % | ||||
| 2024 new orders, as reported | $ | 308,394 | |||||
| Total new orders change, 2023 vs 2024 | $ | 8,810 | 2.9 | % | |||
Source: L.B. Foster Company
