Attached files

file filename
8-K - FORM 8-K - GRANITE CONSTRUCTION INCgva20210513_8k.htm

Exhibit 99.1

 

Granite Reports Second Quarter 2021 Results

 

 

 

Q2 revenue of $964.2 million, up 5.3% for the same period year-over-year
  Q2 diluted net income per share of $1.14, Q2 adjusted diluted net income per share of $0.91 (1)
 

Strong project execution in the Old Risk Portfolio (2) with Q2 gross profit of $2.5 million
  Cash and marketable securities of $404.0 million, debt of $339.9 million
  Committed and Awarded Projects ("CAP") up $280.3 million for the same period year-over-year, and slightly down sequentially reflecting Old Risk Portfolio progression
  Closed on the sale of an office building resulting in $40.8 million of proceeds and gain on sale of $29.7 million during the quarter

 

WATSONVILLE, Calif. (July 29, 2021) - Granite Construction Incorporated (NYSE: GVA) today announced results for the second quarter ended June 30, 2021.

 

Second Quarter 2021 Results

 

Net income increased to $54.5 million, or $1.14 per diluted share, compared to net income of $3.4 million, or $0.07 per diluted share, for the same period year-over-year. Adjusted net income(1), which excludes other costs(3), non-cash impairments of goodwill, transaction costs (4), gain on sale of property and amortization of debt discount related to our 2.75% convertible notes, totaled $42.3 million, or $0.91 per diluted share, compared to adjusted net income of $19.1 million, or $0.41 per diluted share, for the same period year-over-year.

 

 

Revenue increased 5.3% to $964.2 million compared to $915.8 million for the same period year-over-year.
  Gross profit increased to $116.9 million compared to $88.3 million for the same period year-over-year.
  Selling, general, and administrative (“SG&A”) expenses were $74.1 million or 7.7% of revenue, compared to $78.0 million or 8.5% of revenue for the same period year-over-year.
  Diluted net income per share increased to $1.14 compared to $0.07 for the same period year-over-year.
  Adjusted diluted net income per share increased to $0.91 compared to $0.41 for the same period year-over-year.
  Adjusted EBITDA(1) increased to $79.9 million, compared to $49.9 million for the same period year-over-year.
  Committed and Awarded Projects (“CAP”) (5) totaled $4.4 billion, up $0.3 billion for the same period year-over-year, and down $6.6 million since the first quarter of 2021.
  Cash and marketable securities increased $109.2 million to $404.0 million compared to $294.8 million for the same period year-over-year aided by a sale of a property during the quarter with proceeds of $40.8 million, while debt decreased $74.1 million to $339.9 million compared to $414.0 million for the same period year-over-year.

 

"I am pleased with the performance of the business this quarter as we work through the Heavy Civil Operating Group Old Risk Portfolio," said Kyle Larkin, Granite President and CEO.

 

“Our second quarter adjusted diluted net income per share of $0.91 and adjusted EBITDA of $79.9 million were propelled by strong results from our vertically-integrated businesses in the California and Northwest Operating Groups. Public and private markets are robust, as is demonstrated by the increases in transportation CAP within the vertically-integrated groups and in both the water and specialty segments for the same period year-over-year. Our cash and balance sheet remain strong as we head into the second half of the year.”

 

 

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

(3) Other costs includes the settlement charge, legal and accounting investigation fees, integration expenses related to the acquisition of the Layne Christensen Company (“Layne”) and restructuring charges related to our Heavy Civil Operating Group.

(4) Transaction costs includes acquired intangible amortization expenses and acquisition related depreciation related to the acquisition of Layne and LiquiForce.

(5) CAP is comprised of unearned revenue and other awards, as well as awarded construction management/general contractor, construction manager at-risk, and progressive design build projects for which contract execution and funding is probable.

 

 

 

 

Second Quarter 2021 Segment Results (Unaudited - dollars in thousands)

 

 

Transportation Segment

                                                               
   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2021

   

2020

   

Change

   

2021

   

2020

   

Change

 

Revenue

  $ 525,235     $ 535,101     $ (9,866 )     (1.8 )%   $ 876,264     $ 886,002     $ (9,738 )     (1.1 )%

Gross profit

    59,517       31,197       28,320       90.8 %     95,383       56,566       38,817       68.6 %

Gross profit as a percent of revenue

    11.3 %     5.8 %                     10.9 %     6.4 %                
                                                                 
                                                                 
   

June 30, 2021

   

March 31, 2021

   

Change - Quarter over Quarter

   

June 30, 2020

   

Change - Year over Year

         

Committed and Awarded Projects

  $ 2,894,115     $ 3,028,893     $ (134,778 )     (4.4 )%   $ 3,251,646     $ (357,531 )     (11.0 )%        

 

Transportation revenue in the second quarter decreased year-over-year as increases driven by the strong performance in the vertically-integrated California and Northwest Operating Groups were offset by decreased revenue in the Heavy Civil Operating Group. Second quarter gross profit increased for the same period year-over-year primarily due to a decrease in losses in the Heavy Civil Group Old Risk Portfolio. 

 

In the second quarter, the Old Risk Portfolio recognized $115.7 million of revenue and gross profit of $2.5 million compared to revenue of $120.8 million and gross loss of ($35.4) million for the same period in the prior year.

 

Despite an increase of $201.7 million in CAP in our vertically-integrated businesses for the same period year-over-year, segment CAP decreased $0.4 billion for the same period year-over-year to $2.9 billion as Heavy Civil Operating Group CAP decreased $566.2 million.

 

 

Water Segment

                                                               
   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2021

   

2020

   

Change

   

2021

   

2020

   

Change

 

Revenue

  $ 113,432     $ 109,724     $ 3,708       3.4 %   $ 213,185     $ 211,381     $ 1,804       0.9 %

Gross profit

    10,563       12,579       (2,016 )     (16.0 )%     19,129       21,926       (2,797 )     (12.8 )%

Gross profit as a percent of revenue

    9.3 %     11.5 %                     9.0 %     10.4 %                
                                                                 
                                                                 
   

June 30, 2021

   

March 31, 2021

   

Change - Quarter over Quarter

   

June 30, 2020

   

Change - Year over Year

         

Committed and Awarded Projects

  $ 531,858     $ 339,030     $ 192,828       56.9 %   $ 232,133     $ 299,725       129.1 %        

 

Water revenue in the second quarter increased year-over-year driven by the continued recovery from the pandemic and strong demand for water supply and maintenance services amidst the western U.S. drought conditions. Gross profit during the quarter decreased primarily due to $5.3 million in write downs on a Heavy Civil Operating Group project in the close-out phase and a California Operating Group project. 

 

Segment CAP increased $299.7 million for the same period year-over-year to $531.9 million, reflecting strong backlog in the Water and Mineral Services Operating Group and the addition of the $160 million Leon Hurse Dam project within Heavy Civil Operating Group CAP. 

 

 

Specialty Segment

                                                               
   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2021

   

2020

   

Change

   

2021

   

2020

   

Change

 

Revenue

  $ 200,271     $ 174,914     $ 25,357       14.5 %   $ 355,945     $ 307,953     $ 47,992       15.6 %

Gross profit

    24,369       25,280       (911 )     (3.6 )%     41,694       14,561       27,133       186.3 %

Gross profit as a percent of revenue

    12.2 %     14.5 %                     11.7 %     4.7 %                
                                                                 
   

June 30, 2021

   

March 31, 2021

   

Change - Quarter over Quarter

   

June 30, 2020

   

Change - Year over Year

         

Committed and Awarded Projects

  $ 1,019,318     $ 1,083,971     $ (64,653 )     (6.0 )%   $ 681,255     $ 338,063       49.6 %        

 

Specialty revenue in the second quarter increased for the same period year-over-year, led by recovery of mineral exploration within the mining industry in the Water and Mineral Services Operating Group and project progression of a federal site development project in the Heavy Civil Operating Group. Gross profit decreased as disputed work continued on a previously reported tunnel project.

 

Segment CAP increased $338.1 million for the same period year-over-year to over $1.0 billion led by site development projects in our vertically-integrated California and Northwest Operating Groups and the addition of a previously reported tunnel project in the Midwest Operating Group.

 

 

Materials Segment

                                                               
   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2021

   

2020

   

Change

   

2021

   

2020

   

Change

 

Revenue

  $ 125,234     $ 96,032     $ 29,202       30.4 %   $ 188,691     $ 146,362     $ 42,329       28.9 %

Gross profit

    22,497       19,287       3,210       16.6 %     24,058       19,089       4,969       26.0 %

Gross profit as a percent of revenue

    18.0 %     20.1 %                     12.7 %     13.0 %                

 

Materials revenue and gross profit in the second quarter increased year-over-year due to continued strong demand and higher volumes in both asphalt and aggregates in the vertically-integrated California and Northwest Operating Groups.

 

 

 

 

 

Outlook

 

The Company reaffirms our guidance for 2021:

 

- Low- to mid-single digit revenue growth

- Adjusted EBITDA margin of 5.5% to 7.5%

 

Conference Call

 

Granite will conduct a conference call today, July 29, 2021, at 9:00 a.m. Pacific Time/12:00 p.m. Eastern Time to discuss the results of the quarter ended June 30, 2021. The Company invites investors to listen to a live audio webcast of the investor conference call on its Investor Relations website, https://investor.graniteconstruction.com. The investor conference call will also be available by calling 1-866-807-9684; international callers may dial 1-412-317-5415. An archive of the webcast will be available on Granite's Investor Relations website approximately one hour after the call. A replay will be available after the live call through August 5, 2021, by calling 1-877-344-7529, replay access code 10158812; 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,” "guidance" 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 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

CONDENSED CONSOLIDATED BALANCE SHEETS

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


   

June 30, 2021

   

December 31, 2020

   

June 30, 2020

 

ASSETS

                       

Current assets

                       

Cash and cash equivalents

  $ 393,181     $ 436,136     $ 288,922  

Receivables, net

    646,940       540,812       596,922  

Contract assets

    194,483       164,939       191,919  

Inventories

    88,424       82,362       105,023  

Equity in construction joint ventures

    195,430       188,798       183,542  

Other current assets

    47,976       42,199       57,614  

Total current assets

    1,566,434       1,455,246       1,423,942  

Property and equipment, net

    517,143       527,016       540,053  

Long-term marketable securities

    10,850       5,200       5,896  

Investments in affiliates

    75,625       75,287       74,511  

Goodwill

    116,839       116,777       248,690  

Right of use assets

    59,219       62,256       72,244  

Deferred income taxes, net

    41,085       41,839       40,926  

Other noncurrent assets

    91,703       96,375       102,392  

Total assets

  $ 2,478,898     $ 2,379,996     $ 2,508,654  
                         

LIABILITIES AND EQUITY

                       

Current liabilities

                       

Current maturities of long-term debt

  $ 8,709     $ 8,278     $ 8,253  

Accounts payable

    379,008       359,160       358,401  

Contract liabilities

    174,850       171,321       159,818  

Accrued expenses and other current liabilities

    485,718       404,497       363,128  

Total current liabilities

    1,048,285       943,256       889,600  

Long-term debt

    331,222       330,522       405,770  

Long-term lease liabilities

    41,816       46,769       56,071  

Deferred income taxes, net

    3,166       3,155       3,335  

Other long-term liabilities

    66,167       64,684       63,118  

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: 45,818,719 shares as of June 30, 2021, 45,668,541 shares as of December 31, 2020 and 45,651,914 shares as of June 30, 2020

    458       457       458  

Additional paid-in capital

    556,615       555,407       553,038  

Accumulated other comprehensive loss

    (2,750 )     (5,035 )     (5,800 )

Retained earnings

    401,061       424,835       520,025  

Total Granite Construction Incorporated shareholders’ equity

    955,384       975,664       1,067,721  

Non-controlling interests

    32,858       15,946       23,039  

Total equity

    988,242       991,610       1,090,760  

Total liabilities and equity

  $ 2,478,898     $ 2,379,996     $ 2,508,654  

 

 

 

 

GRANITE CONSTRUCTION INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited - in thousands, except per share data)

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
    2021     2020     2021     2020  

Revenue

                               

Transportation

  $ 525,235     $ 535,101     $ 876,264     $ 886,002  

Water

    113,432       109,724       213,185       211,381  

Specialty

    200,271       174,914       355,945       307,953  

Materials

    125,234       96,032       188,691       146,362  

Total revenue

    964,172       915,771       1,634,085       1,551,698  

Cost of revenue

                               

Transportation

    465,718       503,904       780,881       829,436  

Water

    102,869       97,145       194,056       189,455  

Specialty

    175,902       149,634       314,251       293,392  

Materials

    102,737       76,745       164,633       127,273  

Total cost of revenue

    847,226       827,428       1,453,821       1,439,556  

Gross profit

    116,946       88,343       180,264       112,142  

Selling, general and administrative expenses

    74,069       78,023       149,797       151,239  

Non-cash impairment charges

                      24,413  

Other costs

    5,953       13,659       81,788       18,824  

Gain on sales of property and equipment, net

    (31,636 )     (1,190 )     (34,190 )     (1,813 )

Operating income (loss)

    68,560       (2,149 )     (17,131 )     (80,521 )

Other (income) expense

                               

Interest income

    (188 )     (767 )     (444 )     (2,058 )

Interest expense

    5,507       6,549       10,888       11,543  

Equity in income of affiliates, net

    (6,231 )     (2,016 )     (8,039 )     (2,062 )

Other (income) expense, net

    (1,894 )     (3,160 )     (3,124 )     2,059  

Total other (income) expense

    (2,806 )     606       (719 )     9,482  

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

    71,366       (2,755 )     (16,412 )     (90,003 )

Provision for (benefit from) income taxes

    15,619       (1,782 )     (6,836 )     (16,492 )

Net income (loss)

    55,747       (973 )     (9,576 )     (73,511 )

Amount attributable to non-controlling interests

    (1,286 )     4,378       (2,158 )     11,546  

Net income (loss) attributable to Granite Construction Incorporated

  $ 54,461     $ 3,405     $ (11,734 )   $ (61,965 )
                                 

Net income (loss) per share attributable to common shareholders

                               

Basic

  $ 1.19     $ 0.07     $ (0.26 )   $ (1.36 )

Diluted

  $ 1.14     $ 0.07     $ (0.26 )   $ (1.36 )

Weighted average shares of common stock

                               

Basic

    45,798       45,620       45,748       45,570  

Diluted

    47,798       46,281       45,748       45,570  

Dividends per common share

  $ 0.13     $ 0.13     $ 0.26     $ 0.26  

 

 

 

 

GRANITE CONSTRUCTION INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited - in thousands)


Six Months Ended June 30,

 

2021

   

2020

 

Operating activities

               

Net loss

$ (9,576 )   $ (73,511 )

Adjustments to reconcile net loss to net cash (used in) provided by operating activities:

               

Depreciation, depletion and amortization

 

52,853

      57,269  

Amortization related to the 2.75% Convertible Notes

 

4,666

      4,255  

Gain on sales of property and equipment, net

 

(34,190

)     (1,813 )

Stock-based compensation

 

3,642

      3,936  

Equity in net (income) loss from unconsolidated joint ventures

 

(6,972

)     30,506  

Net income from affiliates

  (8,039 )     (2,062 )

Non-cash impairment charges

        24,413  

Other non-cash adjustments

  1,483       1,832  

Changes in assets and liabilities

 

(34,871

)     (32,342 )

Net cash (used in) provided by operating activities

  (31,004 )     12,483  

Investing activities

               

Purchases of marketable securities

  (5,000 )     (4,996 )

Maturities of marketable securities

 

      10,000  

Proceeds from called marketable securities

 

      20,000  

Purchases of property and equipment

 

(46,437

)     (52,236 )

Proceeds from sales of property and equipment

 

48,517

      7,278  

Other investing activities, net

 

4,581

      (1,453 )

Net cash provided by (used in) investing activities

 

1,661

      (21,407 )

Financing activities

               

Proceeds from debt

        50,000  

Debt principal repayments

 

(4,677

)     (4,212 )

Cash dividends paid

 

(11,890

)     (11,842 )

Repurchases of common stock

 

(2,497

)     (728 )

Contributions from non-controlling partners

 

11,350

      5,500  

Distributions to non-controlling partners

 

(5,836

)     (7,860 )

Other financing activities, net

 

(62

)     392  

Net cash (used in) provided by financing activities

 

(13,612

)     31,250  

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

  (42,955 )     22,326  

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

 

437,648

      268,108  

Cash, cash equivalents and $1,512 in restricted cash at end of both periods

$ 394,693     $ 290,434  

 

 

 

 

 

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 adjusted EBITDA and adjusted EBITDA margin non-GAAP measures to indicate the impact of:

  Other costs which includes the settlement charge, legal and accounting investigation fees, integration expenses related to the acquisition of Layne and restructuring charges related to our Heavy Civil Operating Group;
  Non-cash impairments related to goodwill and investments in affiliates in 2020; and
  Gain on sale of a property.

We provide adjusted net income (loss) before provision for (benefit from) income taxes, adjusted provision for (benefit from) income taxes, adjusted net income (loss) attributable to Granite Construction Incorporated, adjusted diluted weighted average shares of common stock, and adjusted diluted net income (loss) per share, non-GAAP measures, to indicate the impact of the following:

  Other costs which includes the settlement charge, legal and accounting investigation fees, integration expenses related to the acquisition of the Layne and restructuring charges related to our Heavy Civil Operating Group;
  Non-cash impairments related to goodwill and investments in affiliates in 2020;
  Gain on sale of a property;
  Transaction costs which includes acquired intangible amortization expenses and acquisition related depreciation related to the acquisition of Layne and LiquiForce;
  Amortization of debt discount related to our 2.75% convertible notes; and
  The impact of the purchased equity derivative instrument which offsets any potential- dilution from the 2.75% convertible notes above the $31.47 conversion price up to a share price of $53.44.

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 AND ADJUSTED EBITDA(1)

(Unaudited - dollars in thousands)

 

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2021

   

2020

   

2021

   

2020

 

Net income (loss) attributable to Granite Construction Incorporated

  $ 54,461     $ 3,405     $ (11,734 )   $ (61,965 )

Depreciation, depletion and amortization expense(2)

    28,272       28,822       52,853       57,269  

Provision for (benefit from) income taxes

    15,619       (1,782 )     (6,836 )     (16,492 )

Interest expense, net of interest income

    5,319       5,782       10,444       9,485  

EBITDA(1)

  $ 103,671     $ 36,227     $ 44,727     $ (11,703 )

EBITDA margin(1)(3)

    10.8 %     4.0 %     2.7 %     -0.8 %
                                 

Other costs

  $ 5,953     $ 13,659     $ 81,788     $ 18,824  

Non-cash impairment charges

                      24,413  

Gain on sale of property

    (29,688 )           (29,688 )      

Adjusted EBITDA(1)

  $ 79,936     $ 49,886     $ 96,827     $ 31,534  

Adjusted EBITDA margin(1)(3)

    8.3 %     5.4 %     5.9 %     2.0 %

 

(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 other costs, non-cash impairment charges, and a gain on sale of property.

(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 condensed consolidated statements of operations of Granite Construction Incorporated.

(3) Represents EBITDA and Adjusted EBITDA divided by consolidated revenue of $1.0 billion and $0.9 billion for the three months ended June 30, 2021 and 2020, respectively, and $1.6 billion for both the six months ended June 30, 2021 and 2020.

 

 

 

 

GRANITE CONSTRUCTION INCORPORATED 

Adjusted Net Income (Loss) Reconciliation

(Unaudited - in thousands, except per share data)

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
    2021     2020     2021     2020  

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

  $ 71,366     $ (2,755 )   $ (16,412 )   $ (90,003 )

Other costs

    5,953       13,659       81,788       18,824  

Non-cash impairment charges

                      24,413  

Transaction costs

    5,516       5,874       10,766       11,788  

Amortization of debt discount

    1,753       1,642       3,468       3,249  

Gain on sale of property

    (29,688 )           (29,688 )      

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

  $ 54,900     $ 18,420     $ 49,922     $ (31,729 )
                                 

Provision for (benefit from) income taxes

  $ 15,619     $ (1,782 )   $ (6,836 )   $ (16,492 )

Tax effect of adjusting items (1)

    (4,281 )     5,506       17,247       8,804  

Adjusted provision for (benefit from) income taxes

  $ 11,338     $ 3,724     $ 10,411     $ (7,688 )
                                 

Net income (loss) attributable to Granite Construction Incorporated

  $ 54,461     $ 3,405     $ (11,734 )   $ (61,965 )

After-tax adjusting items

    (12,185 )     15,669       49,087       49,470  

Adjusted net income (loss) attributable to Granite Construction Incorporated

  $ 42,276     $ 19,074     $ 37,353     $ (12,495 )
                                 

Diluted weighted average shares of common stock

    47,798       46,281       45,748       45,570  

Add: dilutive effect of restricted stock units and 2.75% Convertible Notes (2)

    -       -       1,569       -  

Less: 2.75% Convertible Notes dilutive effect (3)

    (1,546 )     -       (1,066 )     -  

Adjusted diluted weighted average shares of common stock

    46,252       46,281       46,251       45,570  
                                 

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

  $ 1.14     $ 0.07     $ (0.26 )   $ (1.36 )

After-tax adjusting items per share attributable to common shareholders

    (0.23 )     0.34       1.07       1.09  

Adjusted diluted net income (loss) per share attributable to common shareholders

  $ 0.91     $ 0.41     $ 0.81     $ (0.27 )

 

(1) The tax effect of adjusting items was calculated using the Company’s estimated annual statutory tax rate.

(2) Represents the dilutive effect on adjusted net income attributable to Granite Construction Incorporated for the six months ended June 30, 2021 of 503,000 shares related to restricted stock units and 1,066,000 shares related to the 2.75% Convertible Notes potentially converting into shares.

(3) When calculating diluted net income (loss) per share attributable to common shareholders, U.S. GAAP requires that we include potential share dilution from the 2.75% Convertible Notes when our average share price during the period is above the conversion price of $31.47. During the three and six months ended June 30, 2021, our average share price was above the conversion price resulting in accounting dilution under U.S. GAAP of 1,546,000 and 1,066,000 shares, respectively. For the purposes of calculating adjusted diluted net income (loss) per share attributable to common shareholders, the dilutive effect from the 2.75% convertible notes is removed to reflect the impact of the purchased equity derivative instrument which offsets any potential share dilution from the 2.75% Convertible Notes above the $31.47 conversion price up to a share price of $53.44. The average share price did not exceed $53.44 in any period.

 

Contacts:

 

Investors

Wenjun Xu, 831-761-7861

 

Or

 

Media

Erin Kuhlman, 831-768-4111

 

Source: Granite Construction Incorporated