Attached files

file filename
8-K - FORM 8-K - GRANITE CONSTRUCTION INCgva20210304_8k.htm

Exhibit 99.1

 

Granite Reports Fourth Quarter and Fiscal Year 2020 Results

 

 

  Record full year operating cash flow of $268.5 million
  Year-end cash balance was $441.3 million, an increase of $146.3 million from prior year 
  Focused on project execution, de-risking portfolio and maximizing free cash flow and returns in 2021
  Initiating 2021 Adjusted EBITDA(1) margin guidance

 

WATSONVILLE, Calif. (March 30, 2021) - Granite Construction Incorporated (NYSE: GVA) today announced results for the fourth quarter and year ended December 31, 2020.

 

Fiscal Year 2020 Results

 

Fiscal year 2020 net loss totaled ($145.1) million, or ($3.18) per diluted share, compared to a net loss of ($60.2) million, or ($1.29) per diluted share, in the prior year. Adjusted net income(1) for fiscal year 2020 totaled $60.0 million, or $1.30 per diluted share, compared to an adjusted net loss of ($27.2) million, or ($0.58) per diluted share, in the prior year. Adjusted net income (loss) excludes transaction costs(2), amortization of debt discount, non-recurring legal and accounting investigation costs and non-cash impairment charges.

 

  Revenue increased 3.4% in 2020 to $3.6 billion, compared to $3.4 billion in the prior year.
  Gross profit increased 55.5% in 2020 to $344.8 million, compared to $221.7 million in the prior year.
  Selling, general & administrative ("SG&A") expenses in 2020 were $353.3 million or 9.9% of revenue, compared to $308.0 million or 8.9% of revenue in the prior year. The increase was primarily attributable to $35.6 million of non-recurring legal and accounting investigation fees.
 

Adjusted EBITDA (1) increased to $189.7 million in 2020, compared to $71.7 million in the prior year.
  Committed and Award Projects ("CAP") (3) totaled $4.3 billion, down 2.3% year-over-year. The year-over-year decrease in CAP reflects backlog burn of the Heavy Civil Operating Group Old Risk Portfolio(4) partially offset by successful pursuits of best-value procurement work.(5)
  Operating cash flow increased $157.0 million in 2020 to a Granite record $268.5 million, compared to $111.4 million in the prior year.
  Balance sheet remains strong with cash and marketable securities increasing $146.3 million in 2020 to $441.3 million, compared to $295.1 million in the prior year, while debt decreased $25.6 million to $338.8 million compared to $364.4 million in the prior year.

 

"Fiscal year 2020 was one of the most challenging years in Granite's history as we navigated the pandemic and the Audit/Compliance Committee's internal investigation," said Kyle Larkin, Granite President. "Despite these challenges, our teams performed well, particularly in our vertically integrated businesses. Our continued focus on enhancing profit and cash flow produced record operating cash flow in 2020. Looking ahead, we remain committed to positioning our balance sheet and CAP for future growth and success. While we continue to manage risk in the Heavy Civil Operating Group, I am confident that we have established the appropriate parameters to not only execute on existing projects, but also rebuild the portfolio by prioritizing projects with an appropriate risk profile as we leverage federal, state and local infrastructure funding opportunities."

 

Fourth Quarter 2020 Results

 

Results for the fourth quarter of 2020 were net income of $8.0 million, or $0.17 per diluted share compared to a net loss of ($19.4) million, or ($0.42) per diluted share, in the prior year. Adjusted net income(1) for the fourth quarter of 2020, which excludes transaction costs(2), amortization of debt discount and non-recurring legal and accounting investigation costs, was $18.8 million, or $0.41 per diluted share compared to an adjusted net loss of ($12.5) million, or ($0.27) per diluted share, in the prior year. 

 

  Revenue increased 6.8% in the fourth quarter of 2020 to $945.6 million compared to $885.6 million in the fourth quarter of 2019.
  Gross profit increased to $106.6 million in the fourth quarter of 2020 compared to $51.2 million in the fourth quarter of 2019.
  SG&A expenses in the fourth quarter of 2020 were $100.8 million or 10.7% of revenue, compared to $83.4 million or 9.4% of revenue in the fourth quarter of 2019. The increase was primarily attributable to non-recurring legal and accounting investigation fees.
 

Adjusted EBITDA (1) increased to $56.6 million in the fourth quarter of 2020 compared to $8.5 million in the fourth quarter of 2019

 

 

(1) Adjusted net income (loss), adjusted diluted income (loss) per share, earnings before interest, taxes, depreciation, and amortization (“EBITDA”), EBITDA margin, adjusted EBITDA, and adjusted EBITDA margin are non-GAAP measures. Please refer to the description and reconciliation of non-GAAP measures in the attached tables.

(2) Transaction costs include acquisition, integration, acquired intangible amortization expenses, acquisition-related depreciation and synergy costs.

(3) CAP is comprised of contract backlog (unearned revenue and other awards), as well as awarded construction management/general contractor, construction manager at-risk, and progressive design build projects not yet included in contract backlog.

(4) The Heavy Civil Operating Group Old Risk Portfolio include projects with risk criteria that do not align with Granite's new project selection criteria for the Heavy Civil Operating Group.

(5) Best value procurement work includes construction management/general contractor, construction management at-risk, and progressive design build projects.

 

 

 

 

 

 

Fourth Quarter and Fiscal Year 2020 Segment Results (Unaudited - dollars in thousands)

 

Transportation Segment

 
   

Three Months Ended December 31,

 

Years Ended December 31,

   

2020

   

2019

   

Change

   

2020

   

2019

   

Change

 

Revenue

  $ 507,988     $ 484,572     $ 23,416       4.8 %   $ 2,017,989     $ 1,892,149     $ 125,840       6.7 %

Gross profit

    22,860       23,985       (1,125 )     (4.7 )%     133,748       55,001       78,747       143.2 %

Gross profit as a percent of revenue

    4.5 %     4.9 %                     6.6 %     2.9 %                
                                                                 

December 31,

 

2020

   

2019

   

Change

                                 

Committed and Awarded Projects

  $ 3,192,588     $ 3,458,632     $ (266,044 )     (7.7 )%                                

 

For the fourth quarter of 2020, Transportation segment revenue increased year-over-year primarily driven by growth in California operations. Quarterly segment gross profit margin of 4.5% reflects progress working through the Heavy Civil Operating Group Old Risk Portfolio which offset the exceptional performance of the vertically-integrated businesses. In the fourth quarter, the Heavy Civil Operating Group Old Risk Portfolio recognized $107.1 million of revenue and a gross loss of ($22.4) million compared to revenue of $135.6 million and a gross loss of ($25.4) million for the fourth quarter of 2019.

 

For the year ended December 31, 2020, revenue and gross profit increases were driven by strength in the Company's vertically-integrated businesses, which was partially offset by burn of the Heavy Civil Operating Group Old Risk Portfolio. In fiscal year 2020, the Heavy Civil Operating Group Old Risk Portfolio reported $458.6 million of revenue and a gross loss of ($102.9) million compared to revenue of $609.0 million and a gross loss of ($154.6) million for the year ended December 31, 2019.

 

Segment CAP decreased $0.3 billion year-over-year to $3.2 billion as Granite burned through its backlog of the Heavy Civil Operating Group Old Risk Portfolio.

 

Water Segment

 
   

Three Months Ended December 31,

 

Years Ended December 31,

   

2020

   

2019

   

Change

   

2020

   

2019

   

Change

 

Revenue

  $ 122,337     $ 123,174     $ (837 )     (0.7 )%   $ 440,317     $ 468,730     $ (28,413 )     (6.1 )%

Gross profit

    19,758       (1,319 )     21,077       (1,598.0 )%     54,241       29,766       24,475       82.2 %

Gross profit as a percent of revenue

    16.2 %     (1.1 )%                     12.3 %     6.4 %                
                                                                 

December 31,

 

2020

   

2019

   

Change

                                 

Committed and Awarded Projects

  $ 311,741     $ 226,023     $ 85,718       37.9 %                                

 

For the fourth quarter of 2020, Water segment revenue was flat and gross profit increased year-over-year primarily due to the absence of significant project write downs experienced in the fourth quarter of 2019.

 

For the year ended December 31, 2020, Water segment revenue decreased due to project delays and limited crew availability attributable to COVID-19. Segment gross profit increased year-over-year due to the absence of significant project write downs experienced in 2019.

 

Segment CAP increased $85.7 million year-over-year to $311.7 million, primarily reflecting the addition of five trenchless sewer contracts in the third quarter of 2020 totaling $148 million.

 

Specialty Segment

 
   

Three Months Ended December 31,

 

Years Ended December 31,

   

2020

   

2019

   

Change

   

2020

   

2019

   

Change

 

Revenue

  $ 210,304     $ 189,040     $ 21,264       11.2 %   $ 723,391     $ 727,537     $ (4,146 )     (0.6 )%

Gross profit

    44,327       13,090       31,237       238.6 %     92,180       86,729       5,451       6.3 %

Gross profit as a percent of revenue

    21.1 %     6.9 %                     12.7 %     11.9 %                
                                                                 

December 31,

 

2020

   

2019

   

Change

                                 

Committed and Awarded Projects

  $ 776,888     $ 696,570     $ 80,318       11.5 %                                

 

For the fourth quarter of 2020, Specialty segment revenue increased year-over-year driven by strong site development and renewable energy projects in both private and public markets. Segment reported gross profit for the quarter increased year-over-year, reflecting increased activity in the California operations and improved project execution compared to the fourth quarter of 2019.

 

For the fiscal year 2020, Specialty segment revenue decreased primarily due to COVID-19 headwinds. Segment gross profit for the fiscal year increased driven by strong project execution, partially offset by a write down related to disputed cost overruns on a tunneling project.

 

Specialty segment CAP increased $80.3 million year-over-year to $776.9 million, a record high, reflecting the results of the Company's relationships with private and public customers.

 

Materials Segment

 
   

Three Months Ended December 31,

 

Years Ended December 31,

   

2020

   

2019

   

Change

   

2020

   

2019

   

Change

 

Revenue

  $ 104,943     $ 88,801     $ 16,142       18.2 %   $ 380,762     $ 357,190     $ 23,572       6.6 %

Gross profit

    19,704       15,468       4,236       27.4 %     64,619       50,182       14,437       28.8 %

Gross profit as a percent of revenue

    18.8 %     17.4 %                     17.0 %     14.0 %                

 

For the fourth quarter of 2020, Materials segment revenue and gross profit increased year-over-year compared to the prior year quarter reflecting strong sales volumes due in part to favorable weather in the West.

 

For the year ended December 31, 2020, Materials segment revenue and gross profit increased compared to 2019 largely due to increased sales volumes and operational efficiencies.

 

Outlook and Guidance

The Company's expectations for 2021 are:

•  Low- to mid-single digit revenue growth
•  Adjusted EBITDA margin in the range of 5.5% to 7.5%

Conference Call

Granite will conduct a conference call today, March 30, 2021, at 8:00 a.m. Pacific Time/11:00 a.m. Eastern Time to discuss the results for the quarter and fiscal year ended December 31, 2020. The Company invites investors to listen to a live audio webcast on its Investor Relations website, investor.graniteconstruction.com. The live call is available by calling 1-866-807-9684; international callers may dial 1-412-317-5415. An archive of the webcast will be available on the website approximately one hour after the call. A replay will be available after the live call through April 6, 2021, by calling 1-877-344-7529, replay access code 10153446; international callers may dial 1-412-317-0088.

 

About Granite

Granite is America’s Infrastructure Company™. Incorporated since 1922, Granite (NYSE:GVA) is one of the largest diversified construction and construction materials companies in the United States as well as a full-suite provider in the transportation, water infrastructure and mineral exploration markets. Granite’s Code of Conduct and strong Core Values guide the Company and its employees to uphold the highest ethical standards. Granite is an industry leader in safety and an award-winning firm in quality and sustainability. For more information, visit the Granite website, and connect with Granite on LinkedIn, Twitter, Facebook and Instagram.

 

 

 

 

 

Forward-looking Statements

 

Any statements contained in this news release that are not based on historical facts, including statements regarding future events, occurrences, circumstances, activities, performance, growth, demand, strategic plans, outcomes, outlook, guidance, backlog, Committed and Awarded Projects ("CAP"), and results, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are identified by words such as “future,” “outlook,” “assumes,” “believes,” “expects,” “estimates,” “anticipates,” “intends,” “plans,” “appears,” “may,” “will,” “should,” “could,” “would,” “continue,” and the negatives thereof or other comparable terminology or by the context in which they are made. These forward-looking statements are estimates reflecting the best judgment of senior management and reflect our current expectations regarding future events, occurrences, circumstances, activities, performance, growth, demand, strategic plans, outcomes, outlook, guidance, backlog, CAP, and results. These expectations may or may not be realized. Some of these expectations may be based on beliefs, assumptions or estimates that may prove to be incorrect. In addition, our business and operations involve numerous risks and uncertainties, many of which are beyond our control, which could result in our expectations not being realized or otherwise materially affect our business, financial condition, results of operations, cash flows and liquidity. Such risks and uncertainties include, but are not limited to, those described in greater detail in our filings with the Securities and Exchange Commission, particularly those specifically described in our Annual Report on Form 10-K and Quarterly Reports on Form 10-Q.

 

Due to the inherent risks and uncertainties associated with our forward-looking statements, the reader is cautioned not to place undue reliance on them. The reader is also cautioned that the forward-looking statements contained herein speak only as of the date of this news release and, except as required by law; we undertake no obligation to revise or update any forward-looking statements for any reason.

 

 

 

 

GRANITE CONSTRUCTION INCORPORATED

CONSOLIDATED BALANCE SHEETS

(Unaudited - in thousands, except share and per share data)

December 31,

 

2020

   

2019

 

ASSETS

               

Current assets

               

Cash and cash equivalents

  $ 436,136     $ 262,273  

Short-term marketable securities

          27,799  

Receivables, net

    540,812       547,417  

Contract assets

    164,939       211,441  

Inventories

    82,362       88,885  

Equity in construction joint ventures

    188,798       193,110  

Other current assets

    42,199       46,016  

Total current assets

    1,455,246       1,376,941  

Property and equipment, net

    527,016       542,297  

Long-term marketable securities

    5,200       5,000  

Investments in affiliates

    75,287       84,176  

Goodwill

    116,777       264,279  

Right of use assets

    62,256       72,534  

Deferred income taxes, net

    41,839       50,158  

Other noncurrent assets

    96,375       106,703  

Total assets

  $ 2,379,996     $ 2,502,088  
                 

LIABILITIES AND EQUITY

               

Current liabilities

               

Current maturities of long-term debt

  $ 8,278     $ 8,244  

Accounts payable

    359,160       400,775  

Contract liabilities

    171,321       95,737  

Accrued expenses and other current liabilities

    404,497       337,300  

Total current liabilities

    943,256       842,056  

Long-term debt

    330,522       356,108  

Lease liabilities

    46,769       58,618  

Deferred income taxes, net

    3,155       3,754  

Other long-term liabilities

    64,684       63,136  

Commitments and contingencies

               

Equity

               

Preferred stock, $0.01 par value, authorized 3,000,000 shares, none outstanding

           

Common stock, $0.01 par value, authorized 150,000,000 shares; issued and outstanding: 45,668,541 shares as of December 31, 2020, 45,503,805 shares as of December 31, 2019

    457       456  

Additional paid-in capital

    555,407       549,307  

Accumulated other comprehensive loss

    (5,035 )     (2,645 )

Retained earnings

    424,835       594,353  

Total Granite Construction Incorporated shareholders’ equity

    975,664       1,141,471  

Non-controlling interests

    15,946       36,945  

Total equity

    991,610       1,178,416  

Total liabilities and equity

  $ 2,379,996     $ 2,502,088  

 

 

 

 

GRANITE CONSTRUCTION INCORPORATED

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited - in thousands, except per share data)

   

Three Months Ended December 31,

 

Years Ended December 31,

   

2020

   

2019

   

2020

   

2019

 

Revenue

                               

Transportation

  $ 507,988     $ 484,572     $ 2,017,989     $ 1,892,149  

Water

    122,337       123,174       440,317       468,730  

Specialty

    210,304       189,040       723,391       727,537  

Materials

    104,943       88,801       380,762       357,190  

Total revenue

    945,572       885,587       3,562,459       3,445,606  

Cost of revenue

                               

Transportation

    485,128       460,587       1,884,241       1,837,148  

Water

    102,579       124,493       386,076       438,964  

Specialty

    165,977       175,950       631,211       640,808  

Materials

    85,239       73,333       316,143       307,008  

Total cost of revenue

    838,923       834,363       3,217,671       3,223,928  

Gross profit

    106,649       51,224       344,788       221,678  

Selling, general and administrative expenses

    100,752       83,404       353,320       307,981  

Acquisition and integration expenses

    (20 )     1,530       53       15,299  

Non-cash impairment charges

                156,690        

Gain on sales of property and equipment

    (2,060 )     (4,767 )     (6,930 )     (18,703 )

Operating income (loss)

    7,977       (28,943 )     (158,345 )     (82,899 )

Other expense (income)

                               

Interest income

    (283 )     (1,176 )     (3,096 )     (7,433 )

Interest expense

    6,298       5,363       24,200       18,374  

Equity in income of affiliates, net

    (4,368 )     (1,295 )     (8,783 )     (11,454 )

Other income, net

    (4,295 )     (2,914 )     (4,203 )     (5,308 )

Total other (income) expense

    (2,648 )     (22 )     8,118       (5,821 )

Income (loss) before provision for (benefit from) income taxes

    10,625       (28,921 )     (166,463 )     (77,078 )

Provision for (benefit from) income taxes

    4,938       (8,860 )     (282 )     (20,376 )

Net income (loss)

    5,687       (20,061 )     (166,181 )     (56,702 )

Amount attributable to non-controlling interests

    2,323       681       21,064       (3,489 )

Net income (loss) attributable to Granite Construction Incorporated

  $ 8,010     $ (19,380 )   $ (145,117 )   $ (60,191 )
                                 

Net income (loss) per share attributable to common shareholders

                               

Basic

  $ 0.18     $ (0.42 )   $ (3.18 )   $ (1.29 )

Diluted

  $ 0.17     $ (0.42 )   $ (3.18 )   $ (1.29 )

Weighted average shares of common stock

                               

Basic

    45,660       45,930       45,614       46,559  

Diluted

    46,275       45,930       45,614       46,559  

Dividends per common share

  $ 0.13     $ 0.13     $ 0.52     $ 0.52  

 

 

 

 

GRANITE CONSTRUCTION INCORPORATED

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited - in thousands)

Years Ended December 31,

 

2020

   

2019

 

Operating activities

               

Net loss

  $ (166,181 )   $ (56,702 )

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

               

Depreciation, depletion and amortization

    112,958       121,993  

Amortization related to the 2.75% Convertible Notes

    8,693       1,425  

Gain on sales of property and equipment, net

    (6,930 )     (18,703 )

Deferred income taxes

    8,817       (22,924 )

Stock-based compensation

    6,377       10,213  

Equity in net loss from unconsolidated joint ventures

    51,486       120,632  

Net income from affiliates

    (8,783 )     (11,454 )

Non-cash impairment charges

    156,690        

Other non-cash adjustments

    1,729       4,020  

Changes in assets and liabilities, net of the effect of an acquisition in 2019

    103,604       (37,062 )

Net cash provided by operating activities

    268,460       111,438  

Investing activities

               

Purchases of marketable securities

    (9,996 )      

Maturities of marketable securities

    10,000       30,000  
Proceeds from called marketable securities     24,996        

Purchases of property and equipment

    (93,253 )     (106,828 )

Proceeds from sales of property and equipment

    16,702       37,091  

Cash paid to purchase business

          (6,227 )

Proceeds from the sale of an investment

    5,000        

Other investing activities, net

    5,289       5,642  

Net cash used in investing activities

    (41,262 )     (40,322 )

Financing activities

               

Proceeds from debt

    50,000       105,574  

Proceeds from issuance of 2.75% Convertible Notes, net

          230,000  

Proceeds from issuance of warrants, net

          11,500  

Purchase of Hedge Option, net

          (37,375 )

Debt principal repayments

    (83,433 )     (313,150 )

Cash dividends paid

    (23,712 )     (24,316 )

Repurchases of common stock

    (885 )     (36,900 )

Contributions from non-controlling partners

    11,875       68  

Distributions to non-controlling partners

    (11,810 )     (12,235 )

Debt issuance costs

          (6,507 )

Other financing activities, net

    307       1,704  

Net cash used in financing activities

    (57,658 )     (81,637 )

Net increase (decrease) in cash, cash equivalents and restricted cash

    169,540       (10,521 )

Cash, cash equivalents and $5,835 and $5,825 in restricted cash at beginning of period

    268,108       278,629  

Cash, cash equivalents and $1,512 and $5,835 in restricted cash at end of period

  $ 437,648     $ 268,108  

 

 

 

 

Non-GAAP Financial Information

 

The tables below contain financial information calculated other than in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”). Specifically, management believes that non-GAAP financial measures such as EBITDA and EBITDA margin are useful in evaluating operating performance and are regularly used by securities analysts, institutional investors and other interested parties, and that such supplemental measures facilitate comparisons between companies that have different capital and financing structures and/or tax rates. We are also providing additional non-GAAP financial measures, including adjusted EBITDA, adjusted EBITDA margin, adjusted income (loss) before benefit from income taxes, adjusted provision for (benefit from) income taxes, adjusted net income (loss) attributable to Granite Construction Incorporated and adjusted diluted net income (loss) per share to indicate the impact of amortization of debt discount related to our convertible notes and non-recurring acquisition, integration, acquired intangible amortization expenses, acquisition related depreciation and synergy costs (collectively referred to as “transaction costs”) related to the acquisition of the Layne Christensen Company and LiquiForce and other significant non-recurring items as required. Acquisition and integration costs include external transaction costs, professional fees and internal travel. Synergy costs include expenses incurred which will be eliminated as the integration of Layne and LiquiForce is completed.

 

Management believes that these additional non-GAAP financial measures facilitate comparisons between industry peer companies and management uses these non-GAAP financial measures in evaluating the Company's performance. However, the reader is cautioned that any non-GAAP financial measures provided by the Company are provided in addition to, and not as alternatives for, the Company's reported results prepared in accordance with U.S. GAAP. Items that may have a significant impact on the Company's financial position, results of operations and cash flows must be considered when assessing the Company's actual financial condition and performance regardless of whether these items are included in non-GAAP financial measures. The methods used by the Company to calculate its non-GAAP financial measures may differ significantly from methods used by other companies to compute similar measures. As a result, any non-GAAP financial measures provided by the Company may not be comparable to similar measures provided by other companies. The Company does not provide a reconciliation of forward-looking adjusted EBITDA margin to the most directly comparable forward-looking GAAP measure of net income (loss) attributable to Granite Construction Incorporated because the timing and amount of the excluded items are unreasonably difficult to fully and accurately estimate.

 

GRANITE CONSTRUCTION INCORPORATED

EBITDA(1)

(Unaudited - dollars in thousands)

   

Three Months Ended December 31,

 

Years Ended December 31,

   

2020

   

2019

   

2020

   

2019

 

Net income (loss) attributable to Granite Construction Incorporated

  $ 8,010     $ (19,380 )   $ (145,117 )   $ (60,191 )

Depreciation, depletion and amortization expense(2)

    30,480       30,718       121,651       123,418  

Provision for (benefit from) income taxes

    4,938       (8,860 )     (282 )     (20,376 )

Interest expense, net of interest income

    6,015       4,187       21,104       10,941  

EBITDA(1)

  $ 49,443     $ 6,665     $ (2,644 )   $ 53,792  

EBITDA margin(3)

    5.2 %     0.8 %     (0.1 %)     1.6 %
                                 
Non-recurring legal and accounting fees   $ 7,135     $     $ 35,575     $  
Non-cash impairment charges                 156,690        

Transaction costs

  $ (20 )   $ 1,811     $ 53     $ 17,944  

Adjusted EBITDA(1)

  $ 56,558     $ 8,476     $ 189,674     $ 71,736  

Adjusted EBITDA margin(3)

    6.0 %     1.0 %     5.3 %     2.1 %

(1) We define EBITDA as U.S. GAAP net income (loss) attributable to Granite Construction Incorporated, adjusted for net interest expense, taxes, depreciation, depletion and amortization. Adjusted EBITDA and adjusted EBITDA margin exclude the impact of non-recurring legal and accounting fees, non-cash impairment charges and transaction costs as defined above.

(2) Amount includes the sum of depreciation, depletion and amortization which are classified as cost of revenue and selling, general and administrative expenses in the consolidated statements of operations of Granite Construction Incorporated.

(3) Represents EBITDA or Adjusted EBITDA divided by consolidated revenue of $945.6 million and $885.6 million for the three months ended December 31, 2020 and 2019, respectively, and $3.6 billion and $3.4 billion for the years ended December 31, 2020 and 2019, respectively.

 

 

 

 

GRANITE CONSTRUCTION INCORPORATED 

Adjusted Net (Loss) Income Reconciliation

(Unaudited - in thousands, except per share data)

   

Three Months Ended December 31,

 

Years Ended December 31,

   

2020

   

2019

   

2020

   

2019

 

Income (loss) before provision for (benefit from) income taxes

  $ 10,625     $ (28,921 )   $ (166,463 )   $ (77,078 )

Transaction costs

    5,696       8,170       23,287       43,497  

Amortization of debt discount(1)

    1,696       1,071       6,606       1,071  
Non-cash impairment                 156,690        
Non-recurring legal and accounting fees     7,135             35,575        

Adjusted income (loss) before provision for (benefit from) income taxes

  $ 25,152     $ (19,680 )   $ 55,695     $ (32,510 )
                                 

Provision for (benefit from) income taxes

  $ 4,938     $ (8,860 )   $ (282 )   $ (20,376 )
Tax effect of the transaction costs and amortization of debt discount(2)     3,777       2,403       17,022       11,588  
Adjusted provision for (benefit from) income taxes   $ 8,715     $ (6,457 )   $ 16,740     $ (8,788 )
                                 

Net income (loss) attributable to Granite Construction Incorporated

  $ 8,010     $ (19,380 )   $ (145,117 )   $ (60,191 )
After-tax transaction costs, amortization of debt discount, non-cash impairment and non-recurring legal and accounting fees     10,750       6,838       205,136       32,980  
Adjusted net income (loss) attributable to Granite Construction Incorporated   $ 18,760     $ (12,542 )   $ 60,019     $ (27,211 )
                                 

Diluted net income (loss) per share attributable to common shareholders

  $ 0.17     $ (0.42 )   $ (3.18 )   $ (1.29 )
After-tax transaction costs and amortization of debt discount     0.24       0.15       4.48       0.71  
Adjusted diluted net income (loss) per share attributable to common shareholders   $ 0.41     $ (0.27 )   $ 1.30     $ (0.58 )

(1) Under U.S. GAAP, certain convertible debt instruments that may be settled in cash on conversion are required to be separately accounted for as liability and equity components of the instrument in a manner that reflects the issuer’s non-convertible debt borrowing rate. Accordingly, the $230.0 million aggregate principal amount of convertible senior notes that were issued in November 2019 (the “2.75 % Convertible Notes”), are separated into liability and equity components on the consolidated balance sheets. The equity component represents the excess of the $230.0 million principal amount of the 2.75% Convertible Notes over the carrying amount of the liability component (“debt discount”). We are amortizing the debt discount to interest expense using an effective interest rate of 6.62% over the expected life of the 2.75% Convertible Notes. 

(2) The tax effect of transaction costs was calculated using the Company’s estimated annual statutory tax rate.

 

Contacts:

 

Investors

Wenjun Xu, 831-761-7861

 

Or

 

Media

Erin Kuhlman, 831-768-4111

 

Source: Granite Construction Incorporated