DOWNERS
GROVE, Ill., Oct. 31,
2024 /PRNewswire/ -- Federal Signal Corporation
(NYSE:FSS) (the "Company"), a leader in environmental and safety
solutions, today reported financial results for the third quarter
ended September 30, 2024.
Third Quarter Highlights
- Net sales of $474 million, up
$28 million, or 6%, from last
year
- Operating income of $75.9
million, up $13.4 million, or
21%, from last year
- GAAP Diluted EPS of $0.87, up
$0.16, or 23%, from last
year
- Adjusted EPS of $0.88, up
$0.17, or 24%, from last
year
- Backlog of $1.03 billion, up
$27 million, or 3%, from last
year
- Operating cash flow of $69
million, up $21 million, or
43%, from last year
- Raises 2024 adjusted EPS* outlook to a new range of
$3.30 to $3.40, from the prior range of $3.20 to $3.35
- Raises EBITDA margin targets for the Safety and Security
Systems Group to a new range of 18% to 24%, from the previous range
of 17% to 21%
Consolidated net sales for the third quarter were $474 million, an increase of $28 million, or 6%, compared to the prior-year
quarter. Net income for the third quarter was $53.9 million, or $0.87 per diluted share, compared to $43.3 million, or $0.71 per diluted share, in the prior-year
quarter.
The Company also reported adjusted net income for the third
quarter of $54.2 million, or
$0.88 per diluted share, compared to
$43.8 million, or $0.71 per diluted share, in the prior-year
quarter. The Company is reporting adjusted results to facilitate
comparisons of underlying performance on a year-over-year basis. A
reconciliation of these and other non-GAAP measures is provided at
the conclusion of this news release.
Organic Year-over-Year Net Sales Growth and Double-Digit
Improvement in Earnings; Raising EBITDA Margin Targets for the
Safety and Security Systems Group
"With our teams' continued focus on operational execution and
serving our customers, our businesses were able to deliver 6%
year-over-year organic net sales growth, double-digit earnings
improvement, gross margin expansion, and a 200-basis point increase
in adjusted EBITDA margin during the third quarter," commented
Jennifer L. Sherman, President and
Chief Executive Officer. "Our Environmental Solutions Group
delivered 7% year-over-year net sales growth and a 21% increase in
adjusted EBITDA. Production increases at several of our businesses
and continued price realization were meaningful growth drivers. In
addition, our third quarter results benefited from strong
year-over-year growth in all four of our aftermarket revenue
streams, which contributed to a 10% overall increase in aftermarket
revenues. Our Safety and Security Systems Group also delivered
impressive results, with 4% top line growth and an adjusted EBITDA
margin of approximately 23%. With its consistently strong
performance over the last several quarters, we are raising the
EBITDA margin targets for our Safety and Security Systems Group to
a new range of 18% to 24%, from the previous range of 17% to
21%."
In the Environmental Solutions Group, net sales for the third
quarter were $398 million, up
$25 million, or 7%, compared to the
prior-year quarter. In the Safety and Security Systems Group, net
sales were $76 million, up
$3 million, or 4%, compared to the
prior-year quarter.
Consolidated operating income for the third quarter was
$75.9 million, up $13.4 million, or 21%, compared to the prior-year
quarter. Consolidated operating margin for the third quarter was
16.0%, up from 14.0% in the prior-year quarter.
Consolidated adjusted earnings before interest, tax,
depreciation and amortization ("adjusted EBITDA") for the third
quarter was $93.0 million, up
$14.5 million, or 18%, compared to
the prior-year quarter, and consolidated adjusted EBITDA margin was
19.6%, up from 17.6% in the prior-year quarter.
In the Environmental Solutions Group, adjusted EBITDA for the
third quarter was $87.2 million, up
$15.2 million, or 21%, compared to
the prior-year quarter, and its adjusted EBITDA margin was 21.9%,
up from 19.3% last year. In the Safety and Security Systems Group,
adjusted EBITDA for the third quarter was $17.8 million, up $3.2
million, or 22%, compared to the prior-year quarter, and its
adjusted EBITDA margin was 23.4%, up from 19.9% last year.
Consolidated orders for the third quarter were $426 million, compared to $450 million in the prior-year quarter.
Consolidated backlog at September 30, 2024 was $1.03 billion, an increase of $27 million, or 3%, from last year.
Increased Operating Cash Flow Further Strengthens Financial
Position, Providing Flexibility to Fund Growth Opportunities and
Cash Returns to Stockholders
Net cash provided by operating activities during the third
quarter was $69 million, an increase
of $21 million, or 43%, from the
prior-year quarter. Net cash provided by operating activities in
the first nine months of this year totaled $141 million, an increase of $50 million, or 55%, compared to the prior-year
period.
At September 30, 2024,
consolidated debt was $231 million,
total cash and cash equivalents were $74
million, and the Company had $557
million of availability for borrowings under its credit
facility.
"Our operating cash flow generation this quarter was
outstanding, enabling us to pay down approximately $25 million of debt during the quarter," said
Sherman. "So far this year, our operating cash flow has increased
by 55% compared to last year, further strengthening our financial
position and providing significant flexibility to invest in organic
growth initiatives, pursue additional strategic M&A
opportunities, and fund cash returns to stockholders through
dividends and opportunistic share repurchases."
The Company funded dividends of $7.3
million during the third quarter, reflecting a dividend of
$0.12 per share, and recently
announced a similar $0.12 per share
dividend that will be payable in the fourth quarter of 2024. The
Company also funded stock repurchases of $4.4 million during the third quarter.
Outlook
"Demand for our products and aftermarket offerings remains high,
with our order intake this quarter contributing to a backlog of
$1.03 billion, an increase of 3%
compared to last year," noted Sherman. "With our third quarter
performance, our current backlog, and continued execution against
our strategic initiatives, we are raising our full-year adjusted
EPS* outlook to a new range of $3.30
to $3.40, from the prior range of
$3.20 to $3.35. We are also narrowing our full-year net
sales outlook to a new range of between $1.86 billion and $1.88
billion, from the previous range of $1.85 billion to $1.90
billion."
CONFERENCE CALL
Federal Signal will host its third quarter conference call on
Thursday, October 31, 2024 at 10:00
a.m. Eastern Time. The call will last approximately one
hour. The call may be accessed over the internet through Federal
Signal's website at www.federalsignal.com or by dialing phone
number 1-877-704-4453 and entering the pin number 13749732. A
replay will be available on Federal Signal's website shortly after
the call.
About Federal Signal
Federal Signal Corporation (NYSE: FSS) builds and delivers
equipment of unmatched quality that moves material, cleans
infrastructure, and protects the communities where we work and
live. Founded in 1901, Federal Signal is a leading global designer,
manufacturer and supplier of products and total solutions that
serve municipal, governmental, industrial, and commercial
customers. Headquartered in Downers
Grove, Ill., with manufacturing facilities worldwide, the
Company operates two groups: Environmental Solutions and Safety and
Security Systems. For more information on Federal Signal, visit:
www.federalsignal.com.
"Safe Harbor" Statement under the Private Securities Litigation
Reform Act of 1995
This release contains unaudited financial information and
various forward-looking statements as of the date hereof and we
undertake no obligation to update these forward-looking statements
regardless of new developments or otherwise. Statements in this
release that are not historical are forward-looking statements.
Such statements are subject to various risks and uncertainties that
could cause actual results to vary materially from those stated.
Such risks and uncertainties include but are not limited to:
economic and political uncertainty, risks and adverse economic
effects associated with geopolitical conflicts, legal and
regulatory developments, foreign currency exchange rate changes,
inflationary pressures, product and price competition, supply chain
disruptions, availability and pricing of raw materials, interest
rate changes, risks associated with acquisitions such as
integration of operations and achieving anticipated revenue and
cost benefits, work stoppages, increases in pension funding
requirements, cybersecurity risks, increased legal expenses and
litigation results and other risks, and uncertainties described in
filings with the Securities and Exchange Commission.
* Adjusted earnings per share ("EPS") is a non-GAAP measure,
which includes certain adjustments to reported GAAP net income and
diluted EPS. In the three and nine months ended September 30,
2024 and 2023, we made adjustments to exclude the impact of
acquisition and integration-related expenses, net, and certain
special income tax items, where applicable. In prior years, we have
also made adjustments to exclude the impact of environmental
remediation costs of a discontinued operation, purchase accounting
effects, pension settlement charges, and certain other unusual or
non-recurring items. Should any similar items occur in the
remainder of 2024, we would expect to exclude them from the
determination of adjusted EPS. However, because of the underlying
uncertainty in quantifying amounts which may not yet be known, a
reconciliation of our Adjusted EPS outlook to the most applicable
GAAP measure is excluded based on the unreasonable efforts
exception in Item 10(e)(1)(i)(B).
FEDERAL SIGNAL
CORPORATION AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
|
|
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
(in millions, except
per share data)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net sales
|
$ 474.2
|
|
$ 446.4
|
|
$ 1,389.5
|
|
$ 1,274.3
|
Cost of
sales
|
333.8
|
|
328.7
|
|
989.1
|
|
943.5
|
Gross profit
|
140.4
|
|
117.7
|
|
400.4
|
|
330.8
|
Selling, engineering,
general and administrative expenses
|
60.1
|
|
50.6
|
|
175.6
|
|
156.0
|
Amortization
expense
|
3.8
|
|
3.9
|
|
11.2
|
|
11.4
|
Acquisition and
integration-related expenses, net
|
0.6
|
|
0.7
|
|
2.3
|
|
2.0
|
Operating
income
|
75.9
|
|
62.5
|
|
211.3
|
|
161.4
|
Interest expense,
net
|
3.0
|
|
5.1
|
|
9.4
|
|
15.4
|
Other expense,
net
|
0.3
|
|
0.3
|
|
0.9
|
|
1.5
|
Income before income
taxes
|
72.6
|
|
57.1
|
|
201.0
|
|
144.5
|
Income tax
expense
|
18.7
|
|
13.8
|
|
34.7
|
|
33.5
|
Net income
|
$ 53.9
|
|
$ 43.3
|
|
$ 166.3
|
|
$ 111.0
|
Earnings per
share:
|
|
|
|
|
|
|
|
Basic
|
$ 0.88
|
|
$ 0.71
|
|
$ 2.73
|
|
$ 1.83
|
Diluted
|
$ 0.87
|
|
$ 0.71
|
|
$ 2.70
|
|
$ 1.81
|
Weighted average common
shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
61.0
|
|
60.8
|
|
61.0
|
|
60.7
|
Diluted
|
61.7
|
|
61.4
|
|
61.7
|
|
61.4
|
Cash dividends declared
per common share
|
$ 0.12
|
|
$ 0.10
|
|
$ 0.36
|
|
$ 0.29
|
|
|
|
|
|
|
|
|
Operating
data:
|
|
|
|
|
|
|
|
Operating
margin
|
16.0 %
|
|
14.0 %
|
|
15.2 %
|
|
12.7 %
|
Adjusted
EBITDA
|
$ 93.0
|
|
$ 78.5
|
|
$ 261.3
|
|
$ 208.5
|
Adjusted EBITDA
margin
|
19.6 %
|
|
17.6 %
|
|
18.8 %
|
|
16.4 %
|
Total
orders
|
$ 425.9
|
|
$ 450.2
|
|
$ 1,401.6
|
|
$ 1,405.1
|
Backlog
|
1,032.8
|
|
1,005.8
|
|
1,032.8
|
|
1,005.8
|
Depreciation and
amortization
|
16.5
|
|
15.3
|
|
47.7
|
|
45.1
|
FEDERAL SIGNAL
CORPORATION AND SUBSIDIARIES
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
|
September
30,
2024
|
|
December 31,
2023
|
(in millions, except
per share data)
|
(Unaudited)
|
|
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
73.7
|
|
$
61.0
|
Accounts receivable,
net of allowances for doubtful accounts of $2.6 and $2.5,
respectively
|
220.3
|
|
186.2
|
Inventories
|
337.0
|
|
303.4
|
Prepaid expenses and
other current assets
|
18.2
|
|
19.6
|
Total current
assets
|
649.2
|
|
570.2
|
Properties and
equipment, net of accumulated depreciation of $186.5 and $173.3,
respectively
|
205.6
|
|
190.8
|
Rental equipment, net
of accumulated depreciation of $52.6 and $47.5,
respectively
|
159.8
|
|
134.8
|
Operating lease
right-of-use assets
|
27.0
|
|
21.0
|
Goodwill
|
471.6
|
|
472.7
|
Intangible assets, net
of accumulated amortization of $82.0 and $70.7,
respectively
|
197.1
|
|
207.5
|
Deferred tax
assets
|
11.7
|
|
12.0
|
Other long-term
assets
|
11.6
|
|
11.5
|
Total assets
|
$ 1,733.6
|
|
$ 1,620.5
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Current portion of
long-term borrowings and finance lease obligations
|
$
8.1
|
|
$
4.7
|
Accounts
payable
|
88.9
|
|
66.7
|
Customer
deposits
|
22.0
|
|
27.1
|
Accrued
liabilities:
|
|
|
|
Compensation and
withholding taxes
|
41.0
|
|
42.3
|
Current operating
lease liabilities
|
7.1
|
|
6.8
|
Other current
liabilities
|
62.3
|
|
48.2
|
Total current
liabilities
|
229.4
|
|
195.8
|
Long-term borrowings
and finance lease obligations
|
223.3
|
|
294.3
|
Long-term operating
lease liabilities
|
20.7
|
|
14.9
|
Long-term pension and
other postretirement benefit liabilities
|
41.0
|
|
44.2
|
Deferred tax
liabilities
|
56.5
|
|
53.2
|
Other long-term
liabilities
|
13.3
|
|
16.2
|
Total
liabilities
|
584.2
|
|
618.6
|
Stockholders'
equity:
|
|
|
|
Common stock, $1 par
value per share, 90.0 shares authorized, 70.3 and 70.0 shares
issued,
respectively
|
70.3
|
|
70.0
|
Capital in excess of
par value
|
306.0
|
|
291.1
|
Retained
earnings
|
1,060.1
|
|
915.8
|
Treasury stock, at
cost, 9.2 and 9.0 shares, respectively
|
(205.5)
|
|
(193.7)
|
Accumulated other
comprehensive loss
|
(81.5)
|
|
(81.3)
|
Total stockholders'
equity
|
1,149.4
|
|
1,001.9
|
Total liabilities and
stockholders' equity
|
$ 1,733.6
|
|
$ 1,620.5
|
FEDERAL SIGNAL
CORPORATION AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
|
|
|
Nine Months
Ended
September
30,
|
(in
millions)
|
2024
|
|
2023
|
Operating
activities:
|
|
|
|
Net income
|
$
166.3
|
|
$
111.0
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization
|
47.7
|
|
45.1
|
Stock-based
compensation expense
|
12.2
|
|
8.9
|
Changes in fair value
of contingent consideration
|
0.1
|
|
(0.2)
|
Amortization of
interest rate swap settlement gain
|
(1.4)
|
|
(1.8)
|
Deferred income
taxes
|
4.0
|
|
2.0
|
Changes in operating
assets and liabilities
|
(88.2)
|
|
(74.0)
|
Net cash provided by
operating activities
|
140.7
|
|
91.0
|
Investing
activities:
|
|
|
|
Purchases of
properties and equipment
|
(32.1)
|
|
(21.4)
|
Payments for
acquisition-related activity, net of cash acquired
|
—
|
|
(55.1)
|
Other, net
|
1.3
|
|
0.8
|
Net cash used for
investing activities
|
(30.8)
|
|
(75.7)
|
Financing
activities:
|
|
|
|
(Decrease) increase in
revolving lines of credit, net
|
(64.4)
|
|
4.6
|
Payments on long-term
borrowings
|
(1.6)
|
|
—
|
Purchases of treasury
stock
|
(4.5)
|
|
(4.3)
|
Redemptions of common
stock to satisfy withholding taxes related to stock-based
compensation
|
(6.0)
|
|
(5.6)
|
Payments for
acquisition-related activity
|
—
|
|
(0.5)
|
Cash dividends paid to
stockholders
|
(22.0)
|
|
(17.7)
|
Proceeds from
stock-based compensation activity
|
1.6
|
|
2.3
|
Other, net
|
(0.3)
|
|
—
|
Net cash used for
financing activities
|
(97.2)
|
|
(21.2)
|
Effects of foreign
exchange rate changes on cash and cash equivalents
|
—
|
|
(0.6)
|
Increase (decrease) in
cash and cash equivalents
|
12.7
|
|
(6.5)
|
Cash and cash
equivalents at beginning of year
|
61.0
|
|
47.5
|
Cash and cash
equivalents at end of period
|
$
73.7
|
|
$
41.0
|
FEDERAL SIGNAL
CORPORATION AND SUBSIDIARIES
GROUP RESULTS
(Unaudited)
|
The following tables
summarize group operating results as of and for the three and nine
months ended September 30, 2024 and 2023:
Environmental
Solutions Group
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
($ in
millions)
|
2024
|
|
2023
|
|
Change
|
|
2024
|
|
2023
|
|
Change
|
Net sales
|
$
398.2
|
|
$
373.0
|
|
$ 25.2
|
|
$
1,161.0
|
|
$
1,064.8
|
|
$ 96.2
|
Operating
income
|
71.5
|
|
57.2
|
|
14.3
|
|
196.1
|
|
151.0
|
|
45.1
|
Adjusted
EBITDA
|
87.2
|
|
72.0
|
|
15.2
|
|
241.9
|
|
193.9
|
|
48.0
|
Operating
data:
|
|
|
|
|
|
|
|
|
|
|
|
Operating
margin
|
18.0 %
|
|
15.3 %
|
|
2.7 %
|
|
16.9 %
|
|
14.2 %
|
|
2.7 %
|
Adjusted EBITDA
margin
|
21.9 %
|
|
19.3 %
|
|
2.6 %
|
|
20.8 %
|
|
18.2 %
|
|
2.6 %
|
Total
orders
|
$
352.7
|
|
$
374.8
|
|
$
(22.1)
|
|
$
1,176.6
|
|
$
1,179.2
|
|
$ (2.6)
|
Backlog
|
979.7
|
|
938.6
|
|
41.1
|
|
979.7
|
|
938.6
|
|
41.1
|
Depreciation and
amortization
|
15.4
|
|
14.3
|
|
1.1
|
|
44.4
|
|
41.8
|
|
2.6
|
Safety and Security
Systems Group
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
($ in
millions)
|
2024
|
|
2023
|
|
Change
|
|
2024
|
|
2023
|
|
Change
|
Net sales
|
$ 76.0
|
|
$ 73.4
|
|
$
2.6
|
|
$
228.5
|
|
$
209.5
|
|
$ 19.0
|
Operating
income
|
16.8
|
|
13.7
|
|
3.1
|
|
48.9
|
|
39.9
|
|
9.0
|
Adjusted
EBITDA
|
17.8
|
|
14.6
|
|
3.2
|
|
51.9
|
|
43.0
|
|
8.9
|
Operating
data:
|
|
|
|
|
|
|
|
|
|
|
|
Operating
margin
|
22.1 %
|
|
18.7 %
|
|
3.4 %
|
|
21.4 %
|
|
19.0 %
|
|
2.4 %
|
Adjusted EBITDA
margin
|
23.4 %
|
|
19.9 %
|
|
3.5 %
|
|
22.7 %
|
|
20.5 %
|
|
2.2 %
|
Total
orders
|
$ 73.2
|
|
$ 75.4
|
|
$ (2.2)
|
|
$
225.0
|
|
$
225.9
|
|
$ (0.9)
|
Backlog
|
53.1
|
|
67.2
|
|
(14.1)
|
|
53.1
|
|
67.2
|
|
(14.1)
|
Depreciation and
amortization
|
1.0
|
|
0.9
|
|
0.1
|
|
3.0
|
|
3.1
|
|
(0.1)
|
Corporate Expenses
Corporate operating expenses were $12.4
million and $8.4 million for
the three months ended September 30,
2024 and 2023, respectively. For the nine months ended
September 30, 2024 and 2023,
corporate operating expenses were $33.7
million and $29.5 million,
respectively.
SEC REGULATION G NON-GAAP RECONCILIATION
The financial measures presented below are unaudited and are not
in accordance with U.S. generally accepted accounting principles
("GAAP"). The non-GAAP financial information presented herein
should be considered supplemental to, and not a substitute for, or
superior to, financial measures calculated in accordance with GAAP.
The Company has provided this supplemental information to
investors, analysts, and other interested parties to enable them to
perform additional analyses of operating results, to illustrate the
results of operations giving effect to the non-GAAP adjustments
shown in the reconciliations below, and to provide an additional
measure of performance which management considers in operating the
business.
Adjusted Net Income and Earnings Per Share ("EPS"):
The Company believes that modifying its 2024 and 2023 net income
and diluted EPS provides additional measures which are
representative of the Company's underlying performance and improves
the comparability of results across reporting periods. During the
three and nine months ended September 30, 2024 and 2023
adjustments were made to reported GAAP net income and diluted EPS
to exclude the impact of acquisition and integration-related
expenses, net, environmental remediation costs of a discontinued
operation and certain special income tax items, where
applicable.
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
(in
millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income, as
reported
|
$
53.9
|
|
$
43.3
|
|
$
166.3
|
|
$
111.0
|
Add:
|
|
|
|
|
|
|
|
Income tax
expense
|
18.7
|
|
13.8
|
|
34.7
|
|
33.5
|
Income before income
taxes
|
72.6
|
|
57.1
|
|
201.0
|
|
144.5
|
Add:
|
|
|
|
|
|
|
|
Acquisition and
integration-related expenses, net
|
0.6
|
|
0.7
|
|
2.3
|
|
2.0
|
Environmental
remediation costs of a discontinued operation
(a)
|
—
|
|
—
|
|
—
|
|
0.8
|
Adjusted income before
income taxes
|
73.2
|
|
57.8
|
|
203.3
|
|
147.3
|
Adjusted income tax
expense (b) (c)
|
(19.0)
|
|
(14.0)
|
|
(50.8)
|
|
(34.2)
|
Adjusted net
income
|
$
54.2
|
|
$
43.8
|
|
$
152.5
|
|
$
113.1
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
(dollars per diluted
share)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
EPS, as
reported
|
$
0.87
|
|
$
0.71
|
|
$
2.70
|
|
$
1.81
|
Add:
|
|
|
|
|
|
|
|
Income tax
expense
|
0.31
|
|
0.22
|
|
0.56
|
|
0.55
|
Income before income
taxes
|
1.18
|
|
0.93
|
|
3.26
|
|
2.36
|
Add:
|
|
|
|
|
|
|
|
Acquisition and
integration-related expenses, net
|
0.01
|
|
0.01
|
|
0.04
|
|
0.03
|
Environmental
remediation costs of a discontinued operation
(a)
|
—
|
|
—
|
|
—
|
|
0.01
|
Adjusted income before
income taxes
|
1.19
|
|
0.94
|
|
3.30
|
|
2.40
|
Adjusted income tax
expense (b) (c)
|
(0.31)
|
|
(0.23)
|
|
(0.83)
|
|
(0.56)
|
Adjusted EPS
|
$
0.88
|
|
$
0.71
|
|
$
2.47
|
|
$
1.84
|
(a)
|
Environmental
remediation costs of a discontinued operation in the nine months
ended September 30, 2023 relate to estimated environmental clean up
costs at a facility associated with a business that was
discontinued in 2009. Such charges are included as a component of
Other expense, net on the Condensed Consolidated Statements of
Operations.
|
(b)
|
Adjusted income tax
expense for the three and nine months ended September 30, 2024 was
recomputed after excluding the tax impacts of acquisition and
integration-related expenses, net. Adjusted income tax expense for
the nine months ended September 30, 2024 also excludes $15.6
million of discrete tax benefits that were recognized in connection
with the amendment of certain federal and state tax returns to
claim a worthless stock deduction.
|
(c)
|
Adjusted income tax
expense for the three and nine months ended September 30, 2023 was
recomputed after excluding the tax impacts of acquisition and
integration-related expenses, net, and environmental remediation
costs of a discontinued operation.
|
Adjusted EBITDA and Adjusted EBITDA Margin:
The Company uses adjusted EBITDA and the ratio of adjusted
EBITDA to net sales ("adjusted EBITDA margin"), at both the
consolidated and segment level, as additional measures which are
representative of its underlying performance and to improve the
comparability of results across reporting periods. We believe that
investors use versions of these metrics in a similar manner. For
these reasons, the Company believes that adjusted EBITDA and
adjusted EBITDA margin, at both the consolidated and segment level,
are meaningful metrics to investors in evaluating the Company's
underlying financial performance.
Consolidated adjusted EBITDA is a non-GAAP measure that
represents the total of net income, interest expense, net,
acquisition and integration-related expenses, net, other expense,
net, income tax expense, and depreciation and amortization expense,
as applicable. Consolidated adjusted EBITDA margin is a non-GAAP
measure that represents the total of net income, interest expense,
net, acquisition and integration-related expenses, net, other
expense, net, income tax expense, and depreciation and amortization
expense, as applicable, divided by net sales for the applicable
period(s).
Segment adjusted EBITDA is a non-GAAP measure that represents
the total of segment operating income, acquisition and
integration-related expenses, net, and depreciation and
amortization expense, as applicable. Segment adjusted EBITDA margin
is a non-GAAP measure that represents the total of segment
operating income, acquisition and integration-related expenses,
net, and depreciation and amortization expense, as
applicable, divided by segment net sales for the applicable
period(s). Segment operating income includes all revenues, costs
and expenses directly related to the segment involved. In
determining segment operating income, neither corporate nor
interest expenses are included. Segment depreciation and
amortization expense relates to those assets, both tangible and
intangible, that are utilized by the respective segment.
Other companies may use different methods to calculate adjusted
EBITDA and adjusted EBITDA margin.
Consolidated
The following table summarizes the Company's consolidated
adjusted EBITDA and adjusted EBITDA margin and reconciles net
income to consolidated adjusted EBITDA for the three and nine
months ended September 30, 2024 and 2023:
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
($ in
millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
|
$
53.9
|
|
$
43.3
|
|
$ 166.3
|
|
$ 111.0
|
Add:
|
|
|
|
|
|
|
|
Interest expense,
net
|
3.0
|
|
5.1
|
|
9.4
|
|
15.4
|
Acquisition and
integration-related expenses, net
|
0.6
|
|
0.7
|
|
2.3
|
|
2.0
|
Other expense,
net
|
0.3
|
|
0.3
|
|
0.9
|
|
1.5
|
Income tax
expense
|
18.7
|
|
13.8
|
|
34.7
|
|
33.5
|
Depreciation and
amortization
|
16.5
|
|
15.3
|
|
47.7
|
|
45.1
|
Consolidated adjusted
EBITDA
|
$
93.0
|
|
$
78.5
|
|
$ 261.3
|
|
$ 208.5
|
|
|
|
|
|
|
|
|
Net sales
|
$ 474.2
|
|
$ 446.4
|
|
$ 1,389.5
|
|
$ 1,274.3
|
|
|
|
|
|
|
|
|
Consolidated adjusted
EBITDA margin
|
19.6 %
|
|
17.6 %
|
|
18.8 %
|
|
16.4 %
|
Environmental Solutions Group
The following table summarizes the Environmental Solutions
Group's adjusted EBITDA and adjusted EBITDA margin and reconciles
operating income to adjusted EBITDA for the three and nine months
ended September 30, 2024 and 2023:
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
($ in
millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operating
income
|
$
71.5
|
|
$
57.2
|
|
$ 196.1
|
|
$ 151.0
|
Add:
|
|
|
|
|
|
|
|
Acquisition and
integration-related expenses, net
|
0.3
|
|
0.5
|
|
1.4
|
|
1.1
|
Depreciation and
amortization
|
15.4
|
|
14.3
|
|
44.4
|
|
41.8
|
Adjusted
EBITDA
|
$
87.2
|
|
$
72.0
|
|
$ 241.9
|
|
$ 193.9
|
|
|
|
|
|
|
|
|
Net sales
|
$ 398.2
|
|
$ 373.0
|
|
$ 1,161.0
|
|
$ 1,064.8
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
margin
|
21.9 %
|
|
19.3 %
|
|
20.8 %
|
|
18.2 %
|
Safety and Security Systems Group
The following table summarizes the Safety and Security Systems
Group's adjusted EBITDA and adjusted EBITDA margin and reconciles
operating income to adjusted EBITDA for the three and nine months
ended September 30, 2024 and 2023:
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
($ in
millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operating
income
|
$
16.8
|
|
$
13.7
|
|
$ 48.9
|
|
$ 39.9
|
Add:
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
1.0
|
|
0.9
|
|
3.0
|
|
3.1
|
Adjusted
EBITDA
|
$
17.8
|
|
$
14.6
|
|
$ 51.9
|
|
$ 43.0
|
|
|
|
|
|
|
|
|
Net sales
|
$
76.0
|
|
$
73.4
|
|
$ 228.5
|
|
$ 209.5
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
margin
|
23.4 %
|
|
19.9 %
|
|
22.7 %
|
|
20.5 %
|
View original
content:https://www.prnewswire.com/news-releases/federal-signal-reports-third-quarter-results-including-6-organic-net-sales-growth-and-double-digit-earnings-improvement-raises-full-year-earnings-outlook-and-ebitda-margin-targets-for-safety-and-security-systems-group-302292835.html
SOURCE Federal Signal Corporation