CARLISLE COMPANIES INC (CSL)
SIC breadcrumb: Manufacturing > SIC Major Group 30 > SIC 3060 Fabricated Rubber Products, NEC
SEC company page: https://www.sec.gov/edgar/browse/?CIK=790051. Latest filing source: 0000790051-26-000012.
Informational only - descriptive public-record data, not investment advice.
Business
Read CSL's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read CSL's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 5,019,900,000 | USD | 2025 | 2026-02-13 |
| Net income | 740,700,000 | USD | 2025 | 2026-02-13 |
| Assets | 6,263,000,000 | USD | 2025 | 2026-02-13 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-13. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000790051.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,750,800,000 | 4,479,500,000 | 4,484,600,000 | 3,969,900,000 | 3,836,700,000 | 5,449,400,000 | 4,586,900,000 | 5,003,600,000 | 5,019,900,000 | |
| Net income | 250,100,000 | 365,500,000 | 611,100,000 | 472,800,000 | 320,100,000 | 421,700,000 | 924,000,000 | 767,400,000 | 1,311,800,000 | 740,700,000 |
| Operating income | 404,200,000 | 464,000,000 | 509,000,000 | 634,100,000 | 487,800,000 | 573,400,000 | 1,204,800,000 | 982,800,000 | 1,143,100,000 | 1,002,500,000 |
| Diluted EPS | 3.82 | 5.71 | 10.02 | 8.19 | 5.80 | 7.91 | 17.56 | 15.18 | 27.82 | 17.12 |
| Operating cash flow | 531,200,000 | 458,700,000 | 339,200,000 | 703,100,000 | 696,700,000 | 421,700,000 | 1,000,900,000 | 1,201,300,000 | 1,030,300,000 | 1,101,800,000 |
| Capital expenditures | 108,800,000 | 159,900,000 | 120,700,000 | 88,900,000 | 95,500,000 | 134,800,000 | 183,500,000 | 142,200,000 | 113,300,000 | 131,200,000 |
| Dividends paid | 84,500,000 | 92,100,000 | 93,500,000 | 102,900,000 | 112,400,000 | 112,500,000 | 134,400,000 | 160,300,000 | 172,400,000 | 181,100,000 |
| Share buybacks | 75,000,000 | 268,400,000 | 459,800,000 | 382,100,000 | 382,400,000 | 315,600,000 | 400,000,000 | 900,000,000 | 1,585,900,000 | 1,300,000,000 |
| Assets | 3,965,800,000 | 5,299,800,000 | 5,249,200,000 | 5,496,000,000 | 5,866,400,000 | 7,246,800,000 | 7,222,000,000 | 6,620,000,000 | 5,816,600,000 | 6,263,000,000 |
| Stockholders' equity | 2,466,900,000 | 2,528,300,000 | 2,597,400,000 | 2,642,800,000 | 2,537,700,000 | 2,629,500,000 | 3,024,400,000 | 2,829,000,000 | 2,463,300,000 | 1,795,400,000 |
| Cash and cash equivalents | 385,000,000 | 378,300,000 | 803,600,000 | 351,200,000 | 897,100,000 | 324,400,000 | 364,800,000 | 576,700,000 | 753,500,000 | 1,112,100,000 |
| Free cash flow | 422,400,000 | 298,800,000 | 218,500,000 | 614,200,000 | 601,200,000 | 286,900,000 | 817,400,000 | 1,059,100,000 | 917,000,000 | 970,600,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 9.74% | 13.64% | 10.54% | 8.06% | 10.99% | 16.96% | 16.73% | 26.22% | 14.76% | |
| Operating margin | 12.37% | 11.36% | 14.14% | 12.29% | 14.95% | 22.11% | 21.43% | 22.85% | 19.97% | |
| Return on equity | 10.14% | 14.46% | 23.53% | 17.89% | 12.61% | 16.04% | 30.55% | 27.13% | 53.25% | 41.26% |
| Return on assets | 6.31% | 6.90% | 11.64% | 8.60% | 5.46% | 5.82% | 12.79% | 11.59% | 22.55% | 11.83% |
| Current ratio | 2.64 | 2.50 | 3.45 | 1.95 | 3.42 | 1.84 | 2.08 | 2.87 | 2.89 | 3.09 |
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0000790051-26-000012; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000790051-26-000012; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0000790051-26-000012; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000790051-26-000012; filed 2026-02-13. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000790051-26-000012; filed 2026-02-13. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000790051-26-000012; filed 2026-02-13. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000790051-26-000012; filed 2026-02-13. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000790051-26-000012; filed 2026-02-13. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000790051-26-000012; filed 2026-02-13. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000790051-26-000012; filed 2026-02-13. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000790051-26-000012; filed 2026-02-13. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000790051-26-000012; filed 2026-02-13. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000790051-26-000012; filed 2026-02-13. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000790051-26-000012; filed 2026-02-13. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000790051-26-000012; filed 2026-02-13. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-04-24. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000790051.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 5.73 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 4.83 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 1.96 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 1,525,900,000 | 194,600,000 | 3.79 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 1,259,800,000 | 265,600,000 | 5.29 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 1,127,500,000 | 205,500,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 1,096,500,000 | 192,300,000 | 3.97 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 1,450,600,000 | 712,400,000 | 14.84 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 1,333,600,000 | 244,300,000 | 5.25 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 1,122,900,000 | 162,800,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 1,095,800,000 | 143,300,000 | 3.20 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 1,449,500,000 | 255,800,000 | 5.88 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 1,346,900,000 | 214,200,000 | 4.98 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 1,127,700,000 | 127,400,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 1,052,100,000 | 127,700,000 | 3.10 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000790051-26-000017; filed 2026-04-24. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000790051-26-000017; filed 2026-04-24. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000790051-26-000017; filed 2026-04-24. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0000790051-26-000017.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Carlisle Companies Incorporated (“Carlisle,” the “Company,” “we,” “us” or “our”) is a leading supplier of innovative building envelope products and solutions for more energy efficient buildings. Through our building products businesses, Carlisle Construction Materials ("CCM") and Carlisle Weatherproofing Technologies ("CWT"), and family of leading brands, we deliver innovative, labor-reducing and environmentally responsible products and solutions to customers through the Carlisle Experience. Carlisle is committed to generating superior stockholder returns and maintaining a balanced capital deployment approach, including investments in our businesses, strategic acquisitions, share repurchases, and continued dividend increases.
Management’s Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") is designed to provide a reader of our financial statements with a narrative from the perspective of Company management. All references to "Notes" refer to our Notes to Condensed Consolidated Financial Statements in Item 1 of this Quarterly Report on Form 10-Q.
Executive Overview
Carlisle reported strong first quarter results despite challenges associated with the Middle East conflict, housing affordability, and weather. Our team executed with discipline against our Vision 2030 priorities, delivering diluted earnings per share of $3.10 and increasing operating margin by 30 basis points and adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA") margin by 50 basis points. Revenue of $1.1 billion was impacted by unfavorable winter weather conditions that constrained contractors' days on the roof throughout the quarter into early March. The quarter was shaped by three themes: our swift pricing response to oil-driven cost inflation, our disciplined execution in protecting margins, and our continued progress on innovation and other strategic priorities.
While the cost of our raw materials does not fully correlate with oil price fluctuations, the magnitude and increasing duration of elevated oil prices has impacted our petrochemical-linked raw material inputs. We have responded quickly to this cost inflation by announcing price increases across CCM and CWT along with freight surcharges to offset escalating freight rates.
At CCM, operating margin decreased 10 basis points to 24.3%, and adjusted EBITDA margin expanded 30 basis points year-over-year to 27.4% despite lower revenue, as volume headwinds were offset by productivity gains driven by the Carlisle Operating System ("COS"), procurement discipline, and selling and administrative cost controls. At CWT, operating margin increased 50 basis points to 5.9%, and adjusted EBITDA margins decreased 40 basis points to 15.2% due to lower volumes which was partially offset by the positive impact of operational improvements that continued to deliver measurable results, including footprint consolidation and expanded in-house polystyrene resin capacity.
The quarter also marked meaningful progress toward our Vision 2030 goal of driving value through innovation. Our new ThermaThin 7 polyiso insulation received both the People’s Choice and Expert’s Choice awards at the 2026 International Roofing Expo. Across the business, we are on track to launch many new products in 2026, reflecting strong momentum in our innovation pipeline.
As we move through 2026, we remain focused on integrating recent acquisitions, driving structural margin improvement through COS, and elevating the Carlisle Experience.
14
Summary of Financial Results
| Three Months Ended March 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except per share amounts and percentages) | 2026 | 2025 | |||||||||
| Revenues | $ | 1,052.1 | $ | 1,095.8 | |||||||
| Operating income | $ | 180.3 | $ | 183.6 | |||||||
| Operating margin | 17.1 | % | 16.8 | % | |||||||
| Income from continuing operations | $ | 127.7 | $ | 140.1 | |||||||
| Diluted earnings per share from continuing operations | $ | 3.10 | $ | 3.13 | |||||||
| Adjusted EBITDA(1) | $ | 234.6 | $ | 238.4 | |||||||
| Adjusted EBITDA margin(1) | 22.3 | % | 21.8 | % |
(1)Refer to Non-GAAP Financial Measures in this MD&A for more information.
Consolidated Results of Operations
Revenues
| (in millions, except percentages) | 2026 | 2025 | Change | % | Organic | Acquisition Effect | Exchange Rate Effect | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three months ended March 31 | $ | 1,052.1 | $ | 1,095.8 | $ | (43.7) | (4.0) | % | (5.0) | % | 0.4 | % | 0.6 | % |
Revenues decreased in the first quarter of 2026, primarily due to lower sales volumes in our non-residential construction end-market resulting from the impact of adverse winter weather on shipment timing and the continuation of soft new construction activity.
Gross Profit
| (in millions, except percentages) | Three Months Ended March 31, | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | Change | % | ||||||||||||||||||||
| Gross profit | $ | 363.2 | $ | 385.7 | $ | (22.5) | (5.8) | % | |||||||||||||||
| Gross margin | 34.5 | % | 35.2 | % |
Gross margin decreased in the first quarter of 2026, primarily due to increased unit costs resulting from higher absorption of fixed costs on lower volumes.
Selling and Administrative Expenses
| (in millions, except percentages) | Three Months Ended March 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | Change | % | ||||||||||||||||||
| Selling and administrative expenses | $ | 171.8 | $ | 194.0 | $ | (22.2) | (11.4) | % | |||||||||||||
| As a percentage of revenues | 16.3 | % | 17.7 | % |
Selling and administrative expenses decreased in the first quarter of 2026, primarily resulting from lower wage and benefit expenses of $12.1 million and lower acquisition-related costs and professional fees of $6.0 million.
Research and Development Expenses
| (in millions, except percentages) | Three Months Ended March 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | Change | % | ||||||||||||||||||
| Research and development expenses | $ | 12.1 | $ | 10.7 | $ | 1.4 | 13.1 | % | |||||||||||||
| As a percentage of revenues | 1.2 | % | 1.0 | % |
Research and development expenses increased in the first quarter of 2026, primarily due to higher new product development expenses. The increase in research and development expenses is consistent with a key pillar of Vision 2030 to drive innovation with a commitment to investing in the creation of new products and solutions that add value through advancements in sustainability and energy and labor efficiencies.
15
Interest
| (in millions, except percentages) | Three Months Ended March 31, | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | Change | % | ||||||||||||||||||||
| Interest expense | $ | 28.3 | $ | 14.8 | $ | 13.5 | 91.2 | % | |||||||||||||||
| Interest income | $ | (8.9) | $ | (6.4) | $ | (2.5) | 39.1 | % |
Interest expense increased in the first quarter of 2026, primarily due to higher long-term debt balances associated with the notes issued on August 20, 2025. Refer to Note 9 for further information on our long-term debt.
Interest income increased during the first quarter of 2026, primarily due to a higher invested cash balance compared to 2025.
Income Taxes
| (in millions, except percentages) | Three Months Ended March 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | Change | % | ||||||||||||||||||
| Provision for income taxes | $ | 35.5 | $ | 34.9 | $ | 0.6 | 1.7 | % | |||||||||||||
| Effective tax rate | 21.8 | % | 19.9 | % |
The provision for income taxes on continuing operations increased during the first quarter, primarily due to lower excess tax benefits from employee stock compensation, partially offset by lower pre-tax income.
The year-to-date provision for income taxes includes taxes on earnings at an anticipated rate of 23.2% and a tax benefit of $2.3 million from discrete activity primarily related to excess tax benefits from employee stock compensation, compared to an anticipated rate of 23.3% and a tax benefit from discrete activity of $5.8 million in the first quarter of 2025.
Segment Results of Operations
Carlisle Construction Materials
This segment produces a complete line of premium single-ply roofing products and warranted roof systems and accessories for the commercial building industry, including ethylene propylene diene monomer ("EPDM"), thermoplastic polyolefin ("TPO") and polyvinyl chloride ("PVC") membrane, polyisocyanurate ("polyiso") insulation, and engineered metal roofing and wall panel systems for commercial and residential buildings.
| (in millions, except percentages) | Three Months Ended March 31, | Organic | Acquisition Effect | Exchange Rate Effect | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | Change | % | |||||||||||||||||||||
| Revenues | $ | 758.1 | $ | 798.5 | $ | (40.4) | (5.1) | % | (5.8) | % | — | % | 0.7 | % | ||||||||||
| Operating income | $ | 184.0 | $ | 194.8 | $ | (10.8) | (5.5) | % | ||||||||||||||||
| Operating margin | 24.3 | % | 24.4 | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 207.9 | $ | 216.5 | $ | (8.6) | (4.0) | % | ||||||||||||||||
| Adjusted EBITDA margin(1) | 27.4 | % | 27.1 | % |
(1)Refer to Non-GAAP Financial Measures in this MD&A for more information.
CCM's revenue decreased in the first quarter of 2026, primarily reflecting lower volumes due to the adverse winter weather and continued softness in commercial new construction activity.
CCM's operating margin was relatively flat and adjusted EBITDA margin increased in the first quarter of 2026, primarily due to the impact of lower sales volumes offset by lower selling and administrative expenses of $5.9 million driven by ongoing COS-led cost saving initiatives.
Carlisle Weatherproofing Technologies
This segment produces building envelope solutions that drive energy efficiency and sustainability in commercial and residential applications. Products include high-performance waterproofing and moisture protection products, protective roofing underlayments, fully integrated liquid and sheet applied air/vapor barriers, sealants/primers and flashing systems, roof coatings and mastics, spray polyurethane foam and coating systems for a wide variety of thermal protection applications and other premium polyurethane products, block-molded expanded polystyrene insulation, engineered products for HVAC applications, and premium products for a variety of industrial and surfacing applications.
16
| (in millions, except percentages) | Three Months Ended March 31, | Organic | Acquisition Effect | Exchange Rate Effect | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | Change | % | |||||||||||||||||||||
| Revenues | $ | 294.0 | $ | 297.3 | $ | (3.3) | (1.1) | % | (3.0) | % | 1.4 | % | 0.5 | % | ||||||||||
| Operating income | $ | 17.3 | $ | 16.2 | $ | 1.1 | 6.8 | % | ||||||||||||||||
| Operating margin | 5.9 | % | 5.4 | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 44.8 | $ | 46.3 | $ | (1.5) | (3.2) | % | ||||||||||||||||
| Adjusted EBITDA margin(1) | 15.2 | % | 15.6 | % |
(1)Refer to Non-GAAP Financial Measures in this MD&A for more information.
CWT’s revenue decreased in the first quarter of 2026, primarily dri
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Carlisle Companies Incorporated (“Carlisle,” the “Company,” “we,” “us” or “our”) is a leading supplier of innovative building envelope products and solutions for more energy-efficient buildings. Through our building products businesses, Carlisle Construction Materials ("CCM") and Carlisle Weatherproofing Technologies ("CWT"), and family of leading brands, we deliver innovative, labor-reducing and environmentally responsible products and solutions to customers through the Carlisle Experience. Carlisle is committed to generating superior stockholder returns and maintaining a balanced capital deployment approach, including investments in our businesses, strategic acquisitions, share repurchases and continued dividend increases.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is designed to provide a reader of our financial statements with a narrative from the perspective of Company management. All references to “Notes” refer to our Notes to Consolidated Financial Statements in this Annual Report on Form 10-K. For more information regarding our consolidated results, segment results, and liquidity and capital resources for the year ended December 31, 2024, as compared to the year ended December 31, 2023, refer to "Part II—Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations" in the Company's 2024 Annual Report on Form 10-K (the "2024 Annual Report on Form 10-K").
Executive Overview
Throughout 2025, despite continued headwinds in new construction and a complex economic environment, we continued to execute against our Vision 2030 strategy, and we remain very confident in our ability to achieve our Vision 2030 financial objectives. Over the course of the year, we made progress on all our key pillars of Vision 2030. We increased investments in innovation to develop new market-leading products. We enhanced our emphasis on the Carlisle Operating System ("COS") and expanded automation in our factories to drive operational excellence. We added significant management talent and further elevated the Carlisle Experience to strengthen customer loyalty and service. And above all else, we continued to deliver on our commitment to being superior capital allocators.
Carlisle’s performance during 2025 adds to our history of resilience through the economic cycles and challenges we have faced over the years, such as the Covid pandemic. We delivered another solid year of cash flow, generating over $1 billion of operating cash flow, which continued to provide balance sheet optionality. As the M&A environment in 2025 was challenging, we turned a significant portion of that cash flow to share repurchases, as we continued to see this as a solid opportunity for capital deployment.
At CCM, solid re-roofing demand, which represents approximately 70% of our commercial roofing business, continued to help stabilize our business as new construction markets work through the bottom of the cycle. At CWT, our recent acquisitions and operational initiatives contributed to revenue growth, and we are well-positioned to capitalize on the growing need for energy-efficient weatherproofing solutions.
North America is the most attractive building-products market globally, supported by strong, long-term fundamentals including the demand for energy-efficient solutions, the need to improve labor productivity, and the recurring maintenance requirements of an aging non-residential building stock—over 70% of which is more than 25 years old. Buildings are a critical and indispensable component of the physical economy. They must be built, maintained, and continuously improved. This structural reality reinforces the durability and necessity of our end markets.
Carlisle’s imperative business continues to benefit from a strong re-roofing market, and we continued to benefit from our position as a North American leader in the world’s largest building-products market. Carlisle’s leadership position in this essential market, highly responsive cost structure combined with the discipline of COS and our proven capital allocation framework, continues to translate into superior and sustainable margin performance.
While we expect the current challenging market conditions to continue into the first half of 2026, our solid financial position, robust cash flow, and ongoing commitment to operational excellence enable us to continue generating strong returns, pursue value-enhancing acquisitions, and deliver shareholder value.
13
Table of Contents
Summary Financial Results
| (in millions, except per share amounts and percentages) | 2025 | 2024 | |||||
|---|---|---|---|---|---|---|---|
| Revenues | $ | 5,019.9 | $ | 5,003.6 | |||
| Operating income | $ | 1,002.5 | $ | 1,143.1 | |||
| Operating margin | 20.0 | % | 22.8 | % | |||
| Income from continuing operations | $ | 742.5 | $ | 865.1 | |||
| Diluted earnings per share from continuing operations | $ | 17.16 | $ | 18.34 | |||
| Adjusted EBITDA(1) | $ | 1,225.4 | $ | 1,332.7 | |||
| Adjusted EBITDA margin(1) | 24.4 | % | 26.6 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effects of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
Consolidated Results of Operations
Revenues
| (in millions, except percentages) | 2025 | 2024 | Change | % | Organic | Acquisition | Exchange Rate | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 5,019.9 | $ | 5,003.6 | $ | 16.3 | 0.3 | % | (2.9) | % | 3.2 | % | — | % |
The increase in revenues in 2025 primarily reflects higher sales in our non-residential construction end-market of $30.2 million, driven by recent acquisitions, partially offset by lower sales in our residential construction end-market of $14.0 million due to decreased new construction activity.
Gross Profit
| (in millions, except percentages) | 2025 | 2024 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross profit | $ | 1,792.6 | $ | 1,887.7 | $ | (95.1) | (5.0) | % | |||||||
| Gross margin | 35.7 | % | 37.7 | % |
Gross margin decreased in 2025, primarily due to increased unit costs resulting from higher absorption of fixed costs on lower volumes.
Selling and Administrative Expenses
| (in millions, except percentages) | 2025 | 2024 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selling and administrative expenses | $ | 745.4 | $ | 722.8 | $ | 22.6 | 3.1 | % | |||||||
| As a percentage of revenues | 14.8 | % | 14.4 | % |
Selling and administrative expenses increased in 2025, primarily due to the recent acquisitions of MTL Holdings LLC ("MTL"), PFB Holdco, Inc. ("PFB"), selected assets of ThermaFoam Operating LLC, PowerFoam LLC, and ThermaFoam Real Estate LLC (collectively, "ThermaFoam"), and selected assets of Bonded Logic, Inc. and Phoenix Fibers, LLC (collectively, "Bonded Logic"). These acquisitions resulted in an increase of $16.1 million in wage and benefit expense and $15.8 million of amortization expense, which were partially offset by lower wage and benefit expenses of $11.8 million at our legacy businesses, driven by reduced discretionary compensation.
Research and Development Expenses
| (in millions, except percentages) | 2025 | 2024 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Research and development expenses | $ | 47.1 | $ | 35.4 | $ | 11.7 | 33.1 | % | |||||||
| As a percentage of revenues | 0.9 | % | 0.7 | % |
Research and development expenses were higher in 2025 primarily due to increased new product development activities. This increase is consistent with a key pillar of Vision 2030, which focuses on driving innovation through continued investment in the development of new products and solutions that deliver value through advancements in sustainability and energy and labor efficiencies.
14
Table of Contents
Interest Expense
| (in millions, except percentages) | 2025 | 2024 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense | $ | 78.5 | $ | 73.3 | $ | 5.2 | 7.1 | % |
Interest expense increased during 2025, primarily due to higher long-term debt balances associated with the 5.25% notes due September 15, 2035 (the "2035 Notes") and the 5.55% notes due September 15, 2040 (the "2040 Notes"), which were issued on August 20, 2025, partially offset by the redemption of $400.0 million of 3.50% notes in December 2024. Refer to Note 13 for further information on our long-term debt.
Interest Income
| (in millions, except percentages) | 2025 | 2024 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest income | $ | (25.9) | $ | (60.3) | $ | 34.4 | (57.0) | % |
Interest income decreased during 2025, primarily due to a lower invested cash balance and lower yields compared to 2024.
Income Taxes
| (in millions, except percentages) | 2025 | 2024 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Provision for income taxes | $ | 206.3 | $ | 245.8 | $ | (39.5) | (16.1) | % | |||||||
| Effective tax rate | 21.7 | % | 22.1 | % |
The provision for income taxes on continuing operations decreased in 2025, primarily reflecting lower pre-tax income which equated to lower taxes of $39.5 million.
Refer to Note 8 for further information related to income taxes.
Segment Results of Operations
Carlisle Construction Materials
This segment produces a complete line of premium energy-efficient single-ply roofing products and warranted roof systems and accessories for the commercial building industry, including ethylene propylene diene monomer (“EPDM”), thermoplastic polyolefin (“TPO”) and polyvinyl chloride (“PVC”) membrane, polyisocyanurate ("polyiso") insulation, and engineered metal roofing and wall panel systems for commercial and residential buildings.
| (in millions, except percentages) | 2025 | 2024 | Change | % | Organic | Acquisition | Exchange Rate | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 3,721.7 | $ | 3,704.3 | $ | 17.4 | 0.5 | % | (0.7) | % | 1.0 | % | 0.2 | % | ||||||||||
| Operating income | $ | 997.2 | $ | 1,084.3 | $ | (87.1) | (8.0) | % | ||||||||||||||||
| Operating margin | 26.8 | % | 29.3 | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 1,087.0 | $ | 1,163.8 | ||||||||||||||||||||
| Adjusted EBITDA margin(1) | 29.2 | % | 31.4 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effects of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
CCM’s revenue increased in 2025 primarily driven by strong re-roofing activity aided by the MTL acquisition partially offset by lower new construction activity.
CCM's operating margin and adjusted EBITDA for 2025 decreased primarily due to higher operating costs of $56.3 million, primarily to enhance the Carlisle Experience, and increased research and development expenses of $8.7 million.
Carlisle Weatherproofing Technologies
This segment produces building envelope solutions that drive energy efficiency and sustainability in commercial and residential applications. Products include high-performance waterproofing and moisture protection products, protective roofing underlayments, fully integrated liquid and sheet applied air/vapor barriers, sealants/primers and flashing systems, roof coatings and mastics, spray polyurethane foam and coating systems for a wide variety of thermal protection applications and other premium polyurethane products, block-molded expanded polystyrene
15
Table of Contents
insulation and other insulation products, engineered products for HVAC applications, and premium products for a variety of industrial and surfacing applications.
| (in millions, except percentages) | 2025 | 2024 | Change | % | Organic | Acquisition | Exchange Rate | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 1,298.2 | $ | 1,299.3 | $ | (1.1) | (0.1) | % | (9.2) | % | 9.2 | % | (0.1) | % | ||||||||||
| Operating income | $ | 101.9 | $ | 173.6 | $ | (71.7) | (41.3) | % | ||||||||||||||||
| Operating margin | 7.8 | % | 13.4 | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 224.8 | $ | 268.3 | ||||||||||||||||||||
| Adjusted EBITDA margin(1) | 17.3 | % | 20.6 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effects of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
CWT’s revenue decrease in 2025 was primarily the result of lower sales volumes due to continued softness in new construction activity, mostly offset by the acquisitions of PFB, ThermaFoam, and Bonded Logic.
CWT’s operating margin and adjusted EBITDA margin decrease in 2025 primarily reflected increased unit costs resulting from higher absorption of fixed costs on lower volumes.
Liquidity and Capital Resources
We believe that our current cash reserves, available credit facilities, including borrowings available under our $1.0 billion Fifth Amended and Restated Credit Agreement, and anticipated operating cash flows are adequate to meet our short-term projected business requirements for at least the next 12 months and our long-term financial requirements, including the repayment of outstanding principal balances on existing notes by their respective maturity dates.
Additional sources of liquidity may be obtained through access to the capital markets, subject to market conditions. The Company may consider such access for purposes that include the repayment of outstanding debt and the funding of acquisitions. For further details regarding long-term debt, refer to Note 13.
Management retains discretion over the allocation of available cash and may deploy resources toward capital expenditures, acquisitions, strategic investments, dividends, or share repurchases.
| (in millions) | 2025 | 2024 | |||||
|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 1,101.8 | $ | 1,030.3 | |||
| Net cash provided by (used in) investing activities | (240.4) | 1,229.6 | |||||
| Net cash provided by (used in) financing activities | (503.7) | (2,110.2) | |||||
| Effect of foreign currency exchange rate changes on cash | 0.9 | (1.7) | |||||
| Change in cash and cash equivalents | $ | 358.6 | $ | 148.0 |
Operating Activities
Net cash provided by operating activities in 2025 was $1.1 billion, an increase of $71.5 million compared to 2024, primarily due to lower working capital uses of $115.7 million, partially offset by lower income from continuing operations, excluding non-cash reconciling items, of $33.8 million.
Inventory has remained steady throughout 2025, resulting in a $136.9 million decrease in working capital uses compared to 2024, which experienced higher investment in inventory due to the end of destocking from 2023 followed by increased construction activity. Additionally, working capital used in other current liabilities decreased by $90.4 million in 2025 compared to 2024, primarily due to the timing of tax expenses and payments. These reductions in working capital uses were partially offset by an additional $73.0 million in working capital used in accounts receivable due to timing of sales and an additional $28.9 million used in accounts payable due to timing of expenses and payments when comparing 2025 to 2024.
Investing Activities
Net cash used in investing activities in 2025 was $240.4 million, primarily attributable to the acquisition of ThermaFoam for $53.7 million, the acquisition of Bonded Logic for $61.4 million, and capital expenditures of $131.2 million.
16
Table of Contents
Net cash provided by investing activities in 2024 was $1.2 billion, primarily attributable to net cash proceeds of $2.0 billion from the sale of Carlisle Interconnect Technologies ("CIT"), partially offset by use of an aggregate of $676.9 million to fund the acquisitions of MTL and PFB and capital expenditures of $113.3 million.
Financing Activities
Net cash used in financing activities in 2025 was $503.7 million, primarily attributable to share repurchases of $1.3 billion and cash dividend payments of $181.1 million. These outflows were partially offset by proceeds totaling $987.8 million from the issuance of the 2035 Notes and 2040 Notes.
Net cash used in financing activities in 2024 was $2.1 billion, which primarily reflected share repurchases of $1.6 billion, the redemption of the 2024 Notes of $400.0 million and cash dividend payments of $172.4 million.
Critical Accounting Estimates
Our significant accounting policies are more fully described in Note 1. In preparing the Consolidated Financial Statements in conformity with U.S. Generally Accepted Accounting Principles (“GAAP”), the Company’s management must make informed decisions which impact the reported amounts and related disclosures. Such decisions include the selection of the appropriate accounting principles to be applied and assumptions on which to base estimates and judgments that affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosure of contingent assets and liabilities. We evaluate our estimates, including those related to business combinations, goodwill and indefinite-lived intangible assets, and income taxes on an ongoing basis. The Company bases its estimates on historical experience, terms of existing contracts, our observation of trends in the industry, information provided by our customers and information available from other outside sources, that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual results may differ from these estimates under different assumptions or conditions.
Business Combinations
As noted in "Item 1. Business. Business Strategy", we have a history and a strategy of acquiring businesses. We account for these business combinations as required by GAAP under the acquisition method of accounting, which requires us to recognize the assets acquired and the liabilities assumed at their acquisition date fair values. Deferred taxes are recorded for any differences between fair value and tax basis of assets acquired and liabilities assumed and can vary based on the structure of the acquisition as to whether it is a taxable or non-taxable transaction. To the extent the purchase price of the acquired business exceeds the fair values of the assets acquired and liabilities assumed, including deferred income taxes recorded in connection with the transaction, such excess is recognized as goodwill (see further below for our critical accounting estimate regarding post-acquisition accounting for goodwill). The most critical areas of judgment in applying the acquisition method include selecting the appropriate valuation techniques and assumptions that are used to measure the acquired assets and assumed liabilities at fair value, particularly for intangible assets, contingent consideration, acquired tangible assets such as property, plant and equipment, and inventory.
17
Table of Contents
The key techniques and assumptions utilized by type of major acquired asset or liability generally include:
| Asset/Liability | Typical Valuation Technique | Key Assumptions | ||
|---|---|---|---|---|
| Technology-based intangible assets | Relief from royalty method | •Estimated future revenues from acquired technology•Royalty rates that would be paid if licensed from a third-party•Discount rates | ||
| Customer-based intangible assets | Multiple-period excess earnings method | •Estimated future revenues from existing customers•Rates of customer attrition•EBITDA margins •Discount rates•Contributory asset charges | ||
| Trademark/trade name intangible assets | Relief from royalty method | •Estimated future revenues from acquired trademark/trade name•Economic useful lives (definite vs. indefinite)•Royalty rates that would be paid if licensed from a third-party•Discount rates | ||
| Property, plant & equipment | Market comparable transactions (real property) and replacement cost, new less economic depreciation (personal property) | •Similarity of subject property to market comparable transactions•Costs of like equipment in new condition•Economic obsolescence rates | ||
| Inventory | Net realizable value less (i) estimated costs of completion and disposal, and (ii) a reasonable profit allowance for the seller | •Estimated percentage complete (WIP inventory)•Estimated selling prices•Estimated completion and disposal costs•Estimated profit allowance for the seller | ||
| Contingent consideration | Discounted future cash flows | •Future revenues and/or net earnings•Discount rates |
In selecting techniques and assumptions noted above, we generally engage third-party, independent valuation professionals to assist us in developing the assumptions and applying the valuation techniques to a particular business combination transaction. In particular, the discount rates selected are compared to and evaluated with (i) the industry weighted-average cost of capital, (ii) the inherent risks associated with each type of asset and (iii) the level and timing of future cash flows appropriately reflecting market participant assumptions.
As noted above, goodwill represents a residual amount of purchase price. However, the primary items that generate goodwill include the value of the synergies between the acquired company and our existing businesses and the value of the acquired assembled workforce, neither of which qualifies for recognition as an intangible asset. Refer to Note 3 for more information regarding business combinations, specifically the items that generated goodwill in our recent acquisitions.
Subsequent Measurement of Goodwill
Goodwill is not amortized but is tested for impairment annually, or more often if impairment indicators are present, at a reporting unit level. Goodwill is tested for impairment via a one-step process by comparing the fair value of goodwill with its carrying value. We recognize an impairment for the amount by which the carrying amount exceeds the fair value. We estimate the fair value of our reporting units based on the income approach utilizing the discounted cash flow method and the market approach utilizing the public company market multiple method. The key techniques and assumptions generally include:
| Valuation Technique | Key Assumptions | |
|---|---|---|
| Discounted future cash flows | •Estimated future revenues•EBITDA margins•Discount rates | |
| Market multiple method | •Peer public company group•Financial performance of reporting units relative to peer public company group |
18
Table of Contents
We have determined that we have four reporting units and have allocated goodwill to those reporting units as follows:
| (in millions) | December 31, 2025 | December 31, 2024 | |||||
|---|---|---|---|---|---|---|---|
| Carlisle Construction Materials - Commercial Roofing | $ | 848.9 | $ | 848.9 | |||
| Carlisle Construction Materials - Architectural Metals | 201.0 | 200.5 | |||||
| Carlisle Construction Materials - Europe | 29.0 | 23.8 | |||||
| Carlisle Weatherproofing Technologies | 460.0 | 404.8 | |||||
| Total | $ | 1,538.9 | $ | 1,478.0 |
Annual Impairment Test
We test our goodwill for impairment annually as of November 1. For the November 1, 2025 impairment test, all reporting units were tested for impairment using a qualitative approach. Under this approach, an entity may assess qualitative factors as well as relevant events and circumstances to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. The results of our analysis indicated that it is not more likely than not that the fair value of the aforementioned reporting units were less than their carrying values and thus, a quantitative analysis was not performed.
We will continue to closely monitor actual results against expectations and assess whether any significant changes in current events or conditions alter our projections for estimated future cash flows, discount rates, and market multiples.
While we believe our conclusions regarding the fair value estimates of our reporting units are appropriate, these estimates are inherently uncertain and involve various judgments and assumptions. Factors influencing these estimates include the growth rate and extent in the markets served by our reporting units, the realization of future sales price and volume increases, fluctuations in exchange rates, fluctuations in price and availability of key raw materials, future operating efficiencies and, with respect to discount rates, volatility in interest rates and the cost of equity.
Refer to Note 11 for more information regarding goodwill.
Subsequent Measurement of Indefinite-Lived Intangible Assets
As discussed above, indefinite-lived intangible assets are recognized and recorded at their acquisition-date fair value. Intangible assets with indefinite useful lives are not amortized but are tested for impairment annually, or more often if impairment indicators are present, at the appropriate unit of account, which is generally the individual asset. Indefinite-lived intangible assets are tested for impairment via a one-step process by comparing the fair value of the intangible asset with its carrying value. We recognize an impairment charge for the amount by which the carrying amount exceeds the intangible asset's fair value. We generally estimate the fair value of our indefinite-lived intangible assets consistent with the techniques noted above using our expectations about future cash flows, discount rates and royalty rates for purposes of the annual test. We monitor for significant changes in those assumptions during interim reporting periods. We also periodically re-assess indefinite-lived intangible assets as to whether their useful lives can be determined, and if so, we would begin amortizing any applicable intangible asset.
Annual Impairment Test
We test our indefinite-lived intangible assets for impairment annually as of November 1. For the November 1, 2025 impairment test, all indefinite-lived intangible assets, except for the Henry trade name related to ASP Henry Holdings, Inc., which we acquired in 2021, within the CWT reportable segment, were tested for impairment using the qualitative approach. The Henry trade name, with an aggregate carrying value of $219.0 million, was tested for impairment using the quantitative approach described above, resulting in a fair value that exceeded its carrying value by less than 10%.
We will continue to closely monitor actual results against expectations and assess whether any significant changes in current events or conditions alter our projections about future estimated revenues and discount rates. If our expectations of revenues from this trade name do not materialize or if the discount rate increases (based on increases in interest rates, market rates of return or market volatility), we may be required to record intangible asset impairment charges, which may be material.
Refer to Note 11 for more information regarding intangible assets.
19
Table of Contents
Income Taxes
Our income tax expense, deferred tax assets and liabilities, and liabilities for unrecognized tax benefits reflect management’s best estimate of current and future taxes to be paid. We are subject to income taxes in the U.S. and numerous foreign jurisdictions. Significant judgments and estimates are required in the determination of the consolidated income tax expense.
Deferred income taxes arise from temporary differences between the tax basis of assets and liabilities and amounts reported in the financial statements, which will result in taxable or deductible amounts in the future. In evaluating our ability to recover our deferred tax assets in the jurisdiction from which they arise, we consider all available positive and negative evidence, including scheduled reversals of deferred tax liabilities, projected future taxable income, tax-planning strategies and results of recent operations.
We believe that it is more likely than not that the benefit from certain U.S. federal, state and foreign net operating loss, and credit carryforwards will not be realized. In recognition of this risk, we have provided a valuation allowance of $52.0 million on the deferred tax assets related to these carryforwards.
We (1) record unrecognized tax benefits as liabilities in accordance with Accounting Standards Codification 740, Income Taxes, and (2) adjust these liabilities when our judgment changes as a result of the evaluation of new information not previously available. Because of the complexity of some of these uncertainties, the ultimate resolution may result in a payment that is materially different from our current estimate of the unrecognized tax benefit liabilities. These differences will be reflected as increases or decreases to income tax expense in the period in which new information is available.
Non-GAAP Financial Measures
EBIT, Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA Margin
Earnings before interest and taxes ("EBIT"), adjusted EBIT, adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA") and adjusted EBITDA margin are intended to provide investors and others with information about our performance and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. As a result, management believes that these measures enhance the ability of investors to analyze trends in our business and evaluate our performance relative to similarly-situated companies. This information differs from net income, operating income, and operating margin determined in accordance with GAAP and should not be considered in isolation or as a substitute for measures of performance determined in accordance with GAAP. Our and our segments' EBIT, adjusted EBIT, adjusted EBITDA and adjusted EBITDA margin follows. These non-GAAP financial measures may not be comparable to similarly titled measures reported by other companies.
20
Table of Contents
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (in millions, except percentages) | 2025 | 2024 | |||||
| Net income (GAAP) | $ | 740.7 | $ | 1,311.8 | |||
| Less: Income from discontinued operations (GAAP) | (1.8) | 446.7 | |||||
| Income from continuing operations (GAAP) | 742.5 | 865.1 | |||||
| Provision for income taxes | 206.3 | 245.8 | |||||
| Interest expense | 78.5 | 73.3 | |||||
| Interest income | (25.9) | (60.3) | |||||
| EBIT | 1,001.4 | 1,123.9 | |||||
| Plus (gains) / losses and costs from: | |||||||
| Acquisitions | 11.5 | 15.0 | |||||
| Dispositions | (0.4) | (0.4) | |||||
| Restructuring | 9.8 | 2.9 | |||||
| Casualty losses and insurance recoveries | — | (5.0) | |||||
| Legal settlements | 3.6 | 2.6 | |||||
| Pension settlements | 3.0 | 21.1 | |||||
| Total non-comparable items | 27.5 | 36.2 | |||||
| Adjusted EBIT | 1,028.9 | 1,160.1 | |||||
| Depreciation | 74.6 | 70.2 | |||||
| Amortization | 121.9 | 102.4 | |||||
| Adjusted EBITDA | $ | 1,225.4 | $ | 1,332.7 | |||
| Divided by: | |||||||
| Total revenues | $ | 5,019.9 | $ | 5,003.6 | |||
| Adjusted EBITDA margin | 24.4 | % | 26.6 | % |
| Year Ended December 31, 2025 | Year Ended December 31, 2024 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except percentages) | CCM | CWT | Corporate and unallocated | CCM | CWT | Corporate and unallocated | ||||||||||||||||
| Operating income (loss) (GAAP) | $ | 997.2 | $ | 101.9 | $ | (96.6) | $ | 1,084.3 | $ | 173.6 | $ | (114.8) | ||||||||||
| Non-operating expense (income), net | 0.2 | 0.3 | 0.6 | 0.8 | (1.3) | 19.7 | ||||||||||||||||
| EBIT | 997.0 | 101.6 | (97.2) | 1,083.5 | 174.9 | (134.5) | ||||||||||||||||
| Plus (gains) / losses and costs from: | ||||||||||||||||||||||
| Acquisitions | — | 7.2 | 4.3 | 1.9 | 2.7 | 10.4 | ||||||||||||||||
| Dispositions | (0.2) | (0.3) | 0.1 | — | (0.4) | — | ||||||||||||||||
| Restructuring | 0.4 | 9.4 | — | 1.7 | 1.2 | — | ||||||||||||||||
| Casualty losses and insurance recoveries | — | — | — | (5.0) | — | — | ||||||||||||||||
| Legal settlements | 0.5 | 3.1 | — | 1.0 | 1.6 | — | ||||||||||||||||
| Pension settlements | — | — | 3.0 | — | — | 21.1 | ||||||||||||||||
| Total non-comparable items | 0.7 | 19.4 | 7.4 | (0.4) | 5.1 | 31.5 | ||||||||||||||||
| Adjusted EBIT | 997.7 | 121.0 | (89.8) | 1,083.1 | 180.0 | (103.0) | ||||||||||||||||
| Depreciation | 52.5 | 20.5 | 1.6 | 51.5 | 17.1 | 1.6 | ||||||||||||||||
| Amortization | 36.8 | 83.3 | 1.8 | 29.2 | 71.2 | 2.0 | ||||||||||||||||
| Adjusted EBITDA | $ | 1,087.0 | $ | 224.8 | $ | (86.4) | $ | 1,163.8 | $ | 268.3 | $ | (99.4) | ||||||||||
| Divided by: | ||||||||||||||||||||||
| Total revenues | $ | 3,721.7 | $ | 1,298.2 | $ | — | $ | 3,704.3 | $ | 1,299.3 | $ | — | ||||||||||
| Adjusted EBITDA margin | 29.2 | % | 17.3 | % | NM | 31.4 | % | 20.6 | % | NM |
21
Table of Contents
Forward-Looking Statements
This Annual Report on Form 10-K contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements generally use words such as "expect," "foresee," "anticipate," "believe," "project," "should," "estimate," "will," "plans," "intends," "forecast," and similar expressions, and reflect our expectations concerning the future. Such statements are made based on known events and circumstances at the time of publication and, as such, are subject in the future to unforeseen risks and uncertainties. It is possible that our future performance may differ materially from current expectations expressed in these forward-looking statements, due to a variety of factors such as: increasing price and product/service competition by foreign and domestic competitors, including new entrants; technological developments and changes; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; our mix of products/services; increases in raw material costs that cannot be recovered in product pricing; domestic and foreign governmental and public policy changes including environmental and industry regulations; the ability of our customers to maintain appropriate labor levels under U.S. immigration laws, policies and practices; the ability to meet our goals relating to our intended reduction of greenhouse gas emissions, including our net zero commitments; threats associated with and efforts to combat terrorism; protection and validity of patent and other intellectual property rights; the identification of strategic acquisition targets and our successful completion of any transaction and integration of our strategic acquisitions; our successful completion of strategic dispositions; the cyclical nature of our businesses; the impact of information technology, cybersecurity, artificial intelligence or data security breaches at our businesses or third parties; the outcome of pending and future litigation and governmental proceedings; and the other factors discussed in the reports we file with or furnish to the Securities and Exchange Commission from time to time. In addition, such statements could be affected by general industry and market conditions and growth rates, the condition of the financial and credit markets and general domestic and international economic conditions, including inflation, interest rate and currency exchange rate fluctuations, and tariffs. Further, any conflict in the international arena, including the Russian invasion of Ukraine and war in the Middle East, may adversely affect general market conditions and our future performance. Any forward-looking statement speaks only as of the date on which that statement is made, and we undertake no duty to update any forward-looking statement to reflect events or circumstances, including unanticipated events, after the date on which that statement is made, unless otherwise required by law. New factors emerge from time to time, and it is not possible for management to predict all of those factors, nor can it assess the impact of each of those factors on the business.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000790051-25-000077.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Carlisle Companies Incorporated (“Carlisle,” the “Company,” “we,” “us” or “our”) is a leading manufacturer and supplier of innovative building envelope products and solutions for more energy-efficient buildings. Through our building products businesses, Carlisle Construction Materials ("CCM") and Carlisle Weatherproofing Technologies ("CWT"), and family of leading brands, we deliver innovative, labor-reducing and environmentally responsible products and solutions to customers through the Carlisle Experience. Carlisle is committed to generating superior stockholder returns and maintaining a balanced capital deployment approach, including investments in our businesses, strategic acquisitions, share repurchases and continued dividend increases.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is designed to provide a reader of our financial statements with a narrative from the perspective of Company management. All references to “Notes” refer to our Notes to Consolidated Financial Statements in this Annual Report on Form 10-K. For more information regarding our consolidated results, segment results, and liquidity and capital resources for the year ended December 31, 2023 as compared to the year ended December 31, 2022, refer to "Part II—Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations" in the Company's 2023 Annual Report on Form 10-K (the "2023 Annual Report on Form 10-K").
Executive Overview
We are pleased to report that 2024 was a successful year for Carlisle with diluted earnings per share ("EPS") from continuing operations of 18.34 which reflects a 29% increase over 2023. We achieved this EPS with 9% revenue growth along with operating margins from continuing operations of 22.8%, and adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA") margins of 26.6%, which were supported by resilient and recurring re-roofing revenue which more than mitigated the negative impact from the broader challenging construction environment.
In 2024, we executed on multiple strategic initiatives that strengthened our position as a pure-play building products company. We maintained our commitment to returning capital to stockholders, deploying $1.6 billion to repurchase shares using the proceeds from the divestiture of Carlisle Interconnect Technologies ("CIT"), our last non-building products business. Our acquisition playbook yielded significant results, with nearly $700 million deployed to strengthen our building envelope capabilities, including the strategic additions of MTL Holdings LLC ("MTL"), a leading provider of prefabricated perimeter edge metal systems and non-insulated architectural metal wall systems for commercial, institutional and industrial buildings, and PFB Holdco, Inc ("PFB"), a leading vertically integrated provider of expanded polystyrene and insulation products across Canada and the Midwestern United States. Overall, we believe our 2024 results represented progress in line with the goals outlined in our Vision 2030 strategy.
Vision 2030 positions us to benefit from the widely understood macro-trends, including growing commercial re-roofing demand, an ongoing housing shortage, and our ability to provide energy efficient and labor-saving solutions and systems. Furthermore, our 2024 acquisitions strengthen our position as a leading manufacturer within the building envelope and reinforce our commitment to acquire growth and create value through a superior integration playbook.
15
Table of Contents
Summary Financial Results
| (in millions, except per share amounts and percentages) | 2024 | 2023 | |||||
|---|---|---|---|---|---|---|---|
| Revenues | $ | 5,003.6 | $ | 4,586.9 | |||
| Operating income | $ | 1,143.1 | $ | 982.8 | |||
| Operating margin | 22.8 | % | 21.4 | % | |||
| Income from continuing operations | $ | 865.1 | $ | 718.9 | |||
| Income from discontinued operations | $ | 446.7 | $ | 48.5 | |||
| Diluted earnings per share attributable to common shares: | |||||||
| Income from continuing operations | $ | 18.34 | $ | 14.22 | |||
| Income from discontinued operations | $ | 9.48 | $ | 0.96 | |||
| Adjusted EBITDA(1) | $ | 1,332.7 | $ | 1,152.8 | |||
| Adjusted EBITDA margin(1) | 26.6 | % | 25.1 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effects of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
Consolidated Results of Operations
Revenues
| (in millions, except percentages) | 2024 | 2023 | Change | % | Organic | Acquisition | Exchange Rate | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 5,003.6 | $ | 4,586.9 | $ | 416.7 | 9.1 | % | 6.8 | % | 2.3 | % | — | % |
The increase in revenues in 2024 primarily reflects higher sales in the non-residential construction end market of $468.6 million as continued inventory normalization and growing re-roof activity led to increased construction activity offset by lower sales in the residential construction end market of $58.1 million.
Revenues by Geographic Area
| (in millions, except percentages) | 2024 | 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| United States | $ | 4,527.2 | 90.5 | % | $ | 4,130.1 | 90.0 | % | ||||||
| International: | ||||||||||||||
| Europe | 237.8 | 211.8 | ||||||||||||
| North America (excluding U.S.) | 194.7 | 198.0 | ||||||||||||
| Other | 43.9 | 47.0 | ||||||||||||
| Total International | 476.4 | 9.5 | % | 456.8 | 10.0 | % | ||||||||
| Revenues | $ | 5,003.6 | $ | 4,586.9 |
Gross Profit
| (in millions, except percentages) | 2024 | 2023 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross profit | $ | 1,887.7 | $ | 1,634.2 | $ | 253.5 | 15.5 | % | |||||||
| As a percentage of revenues | 37.7 | % | 35.6 | % | |||||||||||
| Depreciation and amortization | $ | 63.1 | $ | 60.9 |
Gross profit as a percentage of revenues increased in 2024, driven primarily by volume leverage on strong sales growth in our CCM segment.
16
Table of Contents
Selling and Administrative Expenses
| (in millions, except percentages) | 2024 | 2023 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selling and administrative expenses | $ | 722.8 | $ | 625.2 | $ | 97.6 | 15.6 | % | |||||||
| As a percentage of revenues | 14.4 | % | 13.6 | % | |||||||||||
| Depreciation and amortization | $ | 107.9 | $ | 88.8 |
Selling and administrative expenses increased in 2024, primarily due to several factors: a $41.5 million increase in wage and benefit expenses from higher equity incentive compensation and additional headcount from acquisitions; a $22.4 million increase in sales and marketing expenses driven by higher commissions from increased sales volumes; a $19.1 million increase in amortization expense, primarily related to the MTL acquisition; and $12.1 million in acquisition costs from the MTL and the PFB acquisitions.
Research and Development Expenses
| (in millions, except percentages) | 2024 | 2023 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Research and development expenses | $ | 35.4 | $ | 28.7 | $ | 6.7 | 23.3 | % | |||||||
| As a percentage of revenues | 0.7 | % | 0.6 | % | |||||||||||
| Depreciation and amortization | $ | 1.6 | $ | 1.4 |
Research and development expenses were higher in 2024 primarily reflecting an increase in new product development expenses of $5.7 million at our CCM segment and $1.0 million at our CWT segment. The increase in research and development expenses is consistent with a key pillar of Vision 2030 to drive innovation, with a commitment to investing in the creation of new products and solutions that add value through advancements in sustainability and energy and labor efficiencies.
Other Operating Income, net
| (in millions, except percentages) | 2024 | 2023 | Change | % | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Other operating income, net | $ | (13.6) | $ | (2.5) | $ | (11.1) | NM |
The change in other operating income, net, primarily reflected a $5.0 million gain from an insurance settlement received in the second quarter of 2024, a $2.3 million reduction in losses from the sale of fixed assets, which occurred in 2023 but not in 2024, and a $1.8 million reduction in losses from fixed asset impairments, which also occurred in 2023 but not in 2024.
Operating Income
| (in millions, except percentages) | 2024 | 2023 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | $ | 1,143.1 | $ | 982.8 | $ | 160.3 | 16.3 | % | |||||||
| Operating margin percentage | 22.8 | % | 21.4 | % |
Refer to Segment Results of Operations within this MD&A for further information related to segment operating income results.
Interest Expense, net
| (in millions, except percentages) | 2024 | 2023 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense, net | $ | 73.3 | $ | 75.6 | $ | (2.3) | (3.0) | % |
Interest expense, net of capitalized interest, decreased during 2024 primarily reflecting lower long-term debt balances associated with the redemption in full of $300.0 million of our 0.55% unsecured senior notes due September 1, 2023 (the "2023 Notes") in September 2023 and the redemption in full of $400.0 million of our 3.50% unsecured senior notes due December 1, 2024 (the "2024 Notes") in December 2024. Refer to Note 13 for further information on our long-term debt.
17
Table of Contents
Interest Income
| (in millions, except percentages) | 2024 | 2023 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest income | $ | (60.3) | $ | (20.1) | $ | (40.2) | 200.0 | % |
Interest income increased during 2024 primarily relating to higher yields compared to the prior year and a higher invested cash balance due to proceeds from the sale of CIT in the second quarter of 2024.
Other Non-Operating Expense (Income), net
| (in millions, except percentages) | 2024 | 2023 | Change | % | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Other non-operating expense (income), net | $ | 19.2 | $ | (3.1) | $ | 22.3 | NM |
The change in other non-operating expense (income), net in 2024 primarily reflected a $21.1 million loss related to the accelerated recognition of pension actuarial losses within accumulated other comprehensive loss due to the settlements of portions of the Company's pension plan in the fourth quarter of 2024.
Income Taxes
| (in millions, except percentages) | 2024 | 2023 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Provision for income taxes | $ | 245.8 | $ | 211.5 | $ | 34.3 | 16.2 | % | |||||||
| Effective tax rate | 22.1 | % | 22.7 | % |
The provision for income taxes on continuing operations for 2024 is higher than 2023, primarily reflecting higher pre-tax income which equated to higher taxes of $34.3 million.
Refer to Note 8 for further information related to income taxes.
Income from Discontinued Operations
| (in millions, except percentages) | 2024 | 2023 | Change | % | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income from discontinued operations before taxes | $ | 480.3 | $ | 21.7 | $ | 458.6 | NM | |||||||
| Provision for (benefit from) income taxes | 33.6 | (26.8) | ||||||||||||
| Income from discontinued operations | $ | 446.7 | $ | 48.5 |
Income from discontinued operations before taxes in 2024 primarily reflected the pre-tax gain on sale of the CIT business of $457.3 million and operating results of $56.7 million compared to the pre-tax loss on the sale of the Carlisle Fluid Technologies ("CFT") business of $82.5 million, partially offset by operating results of $99.5 million from CIT and $17.3 million from CFT in 2023.
Provision for (benefit from) income taxes for discontinued operations primarily reflected a tax provision created from the gain on the sale of CIT in 2024, compared to a tax benefit received due to the loss on sale of CFT in 2023.
Refer to Note 4 for additional information related to discontinued operations.
18
Table of Contents
Segment Results of Operations
Carlisle Construction Materials
This segment produces a complete line of premium energy-efficient single-ply roofing products and warranted roof systems and accessories for the commercial building industry, including ethylene propylene diene monomer (“EPDM”), thermoplastic polyolefin (“TPO”) and polyvinyl chloride (“PVC”) membrane, polyisocyanurate ("polyiso") insulation, and engineered metal roofing and wall panel systems for commercial and residential buildings.
| (in millions, except percentages) | 2024 | 2023 | Change | % | Organic | Acquisition | Exchange Rate | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 3,704.3 | $ | 3,253.4 | $ | 450.9 | 13.9 | % | 11.2 | % | 2.7 | % | — | % | ||||||||||
| Operating income | $ | 1,084.3 | $ | 913.9 | $ | 170.4 | 18.6 | % | ||||||||||||||||
| Operating margin | 29.3 | % | 28.1 | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 1,163.8 | $ | 976.8 | ||||||||||||||||||||
| Adjusted EBITDA margin(1) | 31.4 | % | 30.0 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effects of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
CCM’s revenue increased in 2024 primarily due to higher sales in the non-residential end market of $428.9 million, driven by inventory normalization and growing re-roof activity from pent-up demand. CCM’s operating margin and adjusted EBITDA margin increase in 2024 primarily reflected the volume leverage on higher sales.
Carlisle Weatherproofing Technologies
This segment produces building envelope solutions that drive energy efficiency and sustainability in commercial and residential applications. Products include high-performance waterproofing and moisture protection products, protective roofing underlayments, fully integrated liquid and sheet applied air/vapor barriers, sealants/primers and flashing systems, roof coatings and mastics, spray polyurethane foam and coating systems for a wide variety of thermal protection applications and other premium polyurethane products, block-molded expanded polystyrene insulation, engineered products for HVAC applications, and premium products for a variety of industrial and surfacing applications.
| (in millions, except percentages) | 2024 | 2023 | Change | % | Organic | Acquisition | Exchange Rate | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 1,299.3 | $ | 1,333.5 | $ | (34.2) | (2.6) | % | (3.7) | % | 1.2 | % | (0.1) | % | ||||||||||
| Operating income | $ | 173.6 | $ | 187.9 | $ | (14.3) | (7.6) | % | ||||||||||||||||
| Operating margin | 13.4 | % | 14.1 | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 268.3 | $ | 284.8 | ||||||||||||||||||||
| Adjusted EBITDA margin(1) | 20.6 | % | 21.4 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effects of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
CWT’s revenue decreased in 2024 primarily reflecting lower sales in the residential end market of $80.1 million, partially offset by higher sales in the non-residential end market of $39.7 million. CWT’s operating margin and adjusted EBITDA margin decrease in 2024 primarily reflected higher operating costs to support longer term growth initiatives.
19
Table of Contents
Liquidity and Capital Resources
A summary of our cash and cash equivalents by region follows:
| (in millions) | December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|---|
| North America (excluding U.S.) | $ | 23.4 | $ | 34.1 | |||
| Europe | 8.7 | 14.0 | |||||
| Asia | 3.3 | 9.8 | |||||
| International cash and cash equivalents | 35.4 | 57.9 | |||||
| U.S. cash and cash equivalents | 718.1 | 518.8 | |||||
| Total cash and cash equivalents | $ | 753.5 | $ | 576.7 |
We maintain liquidity sources primarily consisting of cash and cash equivalents as well as availability under the Company's Fifth Amended and Restated Credit Agreement (as amended, the "Credit Agreement"). In the near term, cash on hand is our primary source of liquidity. The increase in cash and cash equivalents compared to December 31, 2023, is primarily related to cash received from the sale of the CIT business and cash generated from operations, partially offset by cash used on share repurchases, the purchases of MTL and PFB, repayment of senior notes, capital expenditures and payment of dividends to stockholders.
Upon permanent transfer of cash outside of certain jurisdictions, primarily in Canada, we may be subject to withholding taxes, and as such we have accrued $6.3 million in anticipation of those taxes as of December 31, 2024. In addition, in certain countries, primarily China, our cash is subject to local laws and regulations that require government approval for conversion of such cash to U.S. Dollars, as well as for transfer of such cash, both temporarily and permanently outside of that jurisdiction.
We believe we have sufficient cash on hand, availability under the Credit Agreement and operating cash flows to meet our anticipated business requirements for at least the next 12 months. At the discretion of management, the Company may use available cash on capital expenditures, dividends, share repurchases, acquisitions and strategic investments.
We also anticipate we will have sufficient cash on hand, availability under the Credit Agreement and operating cash flows to meet our anticipated long-term business requirements and to pay outstanding principal balances of our existing notes by the respective maturity dates. Another potential source of liquidity is access to public capital markets, subject to market conditions. We may access the capital markets for a variety of reasons, including to repay the outstanding balances of our outstanding debt and fund acquisitions. Refer to Note 13 for further information on long-term debt.
Sources and Uses of Cash and Cash Equivalents
| (in millions) | 2024 | 2023 | |||||
|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 1,030.3 | $ | 1,201.3 | |||
| Net cash provided by investing activities | 1,229.6 | 352.4 | |||||
| Net cash used in financing activities | (2,110.2) | (1,349.7) | |||||
| Effect of foreign currency exchange rate changes on cash | (1.7) | 1.5 | |||||
| Change in cash and cash equivalents | $ | 148.0 | $ | 205.5 |
Operating Activities
We generated operating cash flows totaling $1,030.3 million for 2024 (including working capital uses of $29.0 million), compared with $1,201.3 million for 2023 (including working capital sources of $107.6 million). Lower operating cash flows of $171.0 million in 2024 primarily reflected lower operating cash provided by discontinued operations of $173.0 million and an increase in working capital uses of $136.6 million, partially offset by higher income from continuing operations of $146.2 million.
The increase in working capital uses of $136.6 million related to a decrease in cash from higher inventory investments in 2024 of $261.7 million, reflecting the end of destocking of inventory experienced in 2023 and increased construction activity, partially offset by an increase in cash from accounts receivables of $68.1 million related to increased collections and accounts payable of $22.9 million related to higher inventory investments.
20
Table of Contents
Investing Activities
Cash provided by investing activities of $1,229.6 million for 2024 primarily reflected net cash received from the sale of CIT of $1,998.0 million, partially offset by use of an aggregate of $676.9 million to fund the acquisitions of MTL and PFB and capital expenditures of $113.3 million.
Cash provided by investing activities of $352.4 million for 2023 primarily reflected net cash received from the sale of CFT of $510.6 million and proceeds from the sale of assets of $19.0 million, partially offset by capital expenditures of $142.2 million and the use of $36.1 million for the acquisition of a business.
Financing Activities
Cash used in financing activities of $2,110.2 million for 2024 primarily reflected share repurchases of $1,585.9 million, the redemption of the 2024 Notes of $400.0 million and cash dividend payments of $172.4 million, reflecting the increased annual dividend rate of $4.00 per share.
Cash used in financing activities of $1,349.7 million for 2023 primarily reflected share repurchases of $900.0 million, the redemption of the 2023 Notes of $300.0 million and cash dividend payments of $160.3 million.
Share Repurchases
On August 3, 2023, the Board approved a 7.5 million share increase in the Company's share repurchase program. We repurchased approximately 3.9 million shares in 2024 as part of our plan to return capital to stockholders, utilizing $1,585.9 million of our cash on hand. As of December 31, 2024, we had authority to repurchase 3.5 million shares.
Purchases may occur from time to time over an indefinite period of time in the open market, in privately negotiated transactions and through block trades, and no maximum purchase price has been set. The decision to repurchase shares depends on price, availability and other corporate developments and is subject to the discretion of the Board. The Company plans to continue to repurchase shares in 2025 on an opportunistic basis.
Debt Instruments
Senior Notes
On December 1, 2024, the Company redeemed in full the 2024 Notes at the redemption price of $407.0 million, consisting of the principal amount of $400.0 million and $7.0 million of interest.
We also have unsecured senior notes outstanding of $600.0 million due December 1, 2027 (at a stated interest rate of 3.75%), $750 million due March 1, 2030 (at a stated interest rate of 2.75%) and $550.0 million due March 1, 2032 (at a stated interest rate of 2.20%), each of which are rated BBB by Standard & Poor’s and Baa2 by Moody’s.
Revolving Credit Facility
During 2024, we had $22.0 million in borrowings and repayments under the Credit Agreement with a weighted average interest rate of 8.50%. During 2023, we had $84.0 million in borrowings and repayments under the Company's Fourth Amended and Restated Credit Agreement, as amended (the "Prior Credit Agreement"), with a weighted average interest rate of 6.61%. As of December 31, 2024 and December 31, 2023, there were no borrowings under the Credit Agreement and Prior Credit Agreement, respectively, and $1.0 billion of availability.
Debt Covenants
We are required to meet various covenants and limitations under our senior notes and Credit Agreement, including certain leverage ratios, interest coverage ratios and limits on outstanding debt balances held by certain subsidiaries. We were in compliance with all covenants and limitations as of December 31, 2024 and 2023.
Refer to Note 13 for further information on our debt instruments.
Critical Accounting Estimates
Our significant accounting policies are more fully described in Note 1. In preparing the Consolidated Financial Statements in conformity with U.S. Generally Accepted Accounting Principles (“GAAP”), the Company’s management must make informed decisions which impact the reported amounts and related disclosures. Such
21
Table of Contents
decisions include the selection of the appropriate accounting principles to be applied and assumptions on which to base estimates and judgments that affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosure of contingent assets and liabilities. We evaluate our estimates, including those related to business combinations, goodwill and indefinite-lived intangible assets, revenue recognition, and income taxes on an ongoing basis. The Company bases its estimates on historical experience, terms of existing contracts, our observation of trends in the industry, information provided by our customers and information available from other outside sources, that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual results may differ from these estimates under different assumptions or conditions.
Business Combinations
As noted in "Item 1. Business. Business Strategy", we have a history and a strategy of acquiring businesses. We account for these business combinations as required by GAAP under the acquisition method of accounting, which requires us to recognize the assets acquired and the liabilities assumed at their acquisition date fair values. Deferred taxes are recorded for any differences between fair value and tax basis of assets acquired and liabilities assumed and can vary based on the structure of the acquisition as to whether it is a taxable or non-taxable transaction. To the extent the purchase price of the acquired business exceeds the fair values of the assets acquired and liabilities assumed, including deferred income taxes recorded in connection with the transaction, such excess is recognized as goodwill (see further below for our critical accounting estimate regarding post-acquisition accounting for goodwill). The most critical areas of judgment in applying the acquisition method include selecting the appropriate valuation techniques and assumptions that are used to measure the acquired assets and assumed liabilities at fair value, particularly for intangible assets, contingent consideration, acquired tangible assets such as property, plant and equipment, and inventory.
The key techniques and assumptions utilized by type of major acquired asset or liability generally include:
| Asset/Liability | Typical Valuation Technique | Key Assumptions | ||
|---|---|---|---|---|
| Technology-based intangible assets | Relief from royalty method | •Estimated future revenues from acquired technology•Royalty rates that would be paid if licensed from a third-party•Discount rates | ||
| Customer-based intangible assets | Multiple-period excess earnings method | •Estimated future revenues from existing customers•Rates of customer attrition•EBITDA margins •Discount rates•Contributory asset charges | ||
| Trademark/trade name intangible assets | Relief from royalty method | •Estimated future revenues from acquired trademark/trade name•Economic useful lives (definite vs. indefinite)•Royalty rates that would be paid if licensed from a third-party•Discount rates | ||
| Property, plant & equipment | Market comparable transactions (real property) and replacement cost, new less economic depreciation (personal property) | •Similarity of subject property to market comparable transactions•Costs of like equipment in new condition•Economic obsolescence rates | ||
| Inventory | Net realizable value less (i) estimated costs of completion and disposal, and (ii) a reasonable profit allowance for the seller | •Estimated percentage complete (WIP inventory)•Estimated selling prices•Estimated completion and disposal costs•Estimated profit allowance for the seller | ||
| Contingent consideration | Discounted future cash flows | •Future revenues and/or net earnings•Discount rates |
In selecting techniques and assumptions noted above, we generally engage third-party, independent valuation professionals to assist us in developing the assumptions and applying the valuation techniques to a particular business combination transaction. In particular, the discount rates selected are compared to and evaluated with (i)
22
Table of Contents
the industry weighted-average cost of capital, (ii) the inherent risks associated with each type of asset and (iii) the level and timing of future cash flows appropriately reflecting market participant assumptions.
As noted above, goodwill represents a residual amount of purchase price. However, the primary items that generate goodwill include the value of the synergies between the acquired company and our existing businesses and the value of the acquired assembled workforce, neither of which qualifies for recognition as an intangible asset. Refer to Note 3 for more information regarding business combinations, specifically the items that generated goodwill in our recent acquisitions.
Subsequent Measurement of Goodwill
Goodwill is not amortized but is tested for impairment annually, or more often if impairment indicators are present, at a reporting unit level. Goodwill is tested for impairment via a one-step process by comparing the fair value of goodwill with its carrying value. We recognize an impairment for the amount by which the carrying amount exceeds the fair value. We estimate the fair value of our reporting units based on the income approach utilizing the discounted cash flow method and the market approach utilizing the public company market multiple method. The key techniques and assumptions generally include:
| Valuation Technique | Key Assumptions | |
|---|---|---|
| Discounted future cash flows | •Estimated future revenues•EBITDA margins•Discount rates | |
| Market multiple method | •Peer public company group•Financial performance of reporting units relative to peer public company group |
We have determined that we have four reporting units and have allocated goodwill to those reporting units as follows:
| (in millions) | December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|---|
| Carlisle Construction Materials - Commercial Roofing | $ | 848.9 | $ | 848.9 | |||
| Carlisle Construction Materials - Architectural Metals | 200.5 | 59.5 | |||||
| Carlisle Construction Materials - Europe | 23.8 | 26.3 | |||||
| Carlisle Weatherproofing Technologies | 404.8 | 267.8 | |||||
| Total | $ | 1,478.0 | $ | 1,202.5 |
Annual Impairment Test
We test our goodwill for impairment annually as of November 1. For the November 1, 2024 impairment test, the CCM - Commercial Roofing, CCM - Architectural Metals, CCM - Europe, and CWT reporting units were tested for impairment using a qualitative approach. Under this approach, an entity may assess qualitative factors as well as relevant events and circumstances to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. The results of our analysis indicated that it is not more likely than not that the fair value of the aforementioned reporting units were less than their carrying values and thus, a quantitative analysis was not performed.
We will continue to closely monitor actual results against expectations and assess whether any significant changes in current events or conditions alter our projections for estimated future cash flows, discount rates and market multiples.
While we believe our conclusions regarding the fair value estimates of our reporting units are appropriate, these estimates are inherently uncertain and involve various judgments and assumptions. Factors influencing these estimates include the growth rate and extent in the markets served by our reporting units, the realization of future sales price and volume increases, fluctuations in exchange rates, fluctuations in price and availability of key raw materials, future operating efficiencies and, with respect to discount rates, volatility in interest rates and the cost of equity.
Refer to Note 11 for more information regarding goodwill.
Subsequent Measurement of Indefinite-Lived Intangible Assets
As discussed above, indefinite-lived intangible assets are recognized and recorded at their acquisition-date fair value. Intangible assets with indefinite useful lives are not amortized but are tested for impairment annually, or more
23
Table of Contents
often if impairment indicators are present, at the appropriate unit of account, which is generally the individual asset. Indefinite-lived intangible assets are tested for impairment via a one-step process by comparing the fair value of the intangible asset with its carrying value. We recognize an impairment charge for the amount by which the carrying amount exceeds the intangible asset's fair value. We generally estimate the fair value of our indefinite-lived intangible assets consistent with the techniques noted above using our expectations about future cash flows, discount rates and royalty rates for purposes of the annual test. We monitor for significant changes in those assumptions during interim reporting periods. We also periodically re-assess indefinite-lived intangible assets as to whether their useful lives can be determined, and if so, we would begin amortizing any applicable intangible asset.
Annual Impairment Test
We test our indefinite-lived intangible assets for impairment annually as of November 1. For the November 1, 2024 impairment test, all indefinite-lived intangible assets, except for the Henry trade name related to ASP Henry Holdings, Inc., which we acquired in 2021, within the CWT reportable segment, were tested for impairment using the qualitative approach. The results of our analysis indicated that it is not more likely than not that the fair value of the aforementioned indefinite-lived intangible assets were less than their carrying values and thus, a quantitative analysis was not performed over these assets. The Henry trade name was tested for impairment using the quantitative approach described above, resulting in a fair value that substantially exceeded the carrying value.
We will continue to closely monitor actual results against expectations and assess whether any significant changes in current events or conditions alter our projections about future estimated revenues and discount rates. If our expectations of revenues from this trade name do not materialize or if the discount rate increases (based on increases in interest rates, market rates of return or market volatility), we may be required to record intangible asset impairment charges, which may be material.
Refer to Note 11 for more information regarding intangible assets.
Revenue Recognition
Revenue is recognized when obligations under the terms of a contract with a customer are satisfied; generally, this occurs with the transfer of control of our products or services. Revenue is measured as the amount of total consideration expected to be received in exchange for transferring goods or providing services. Total expected consideration, in certain cases, is estimated at each reporting period, including interim periods, and is subject to change with variability dependent on future events, such as customer behavior related to future purchase volumes, returns, early payment discounts and other customer allowances. Estimates for rights of return, discounts and rebates to customers, and other adjustments for variable consideration are provided for at the time of sale as a deduction to revenue, based on an analysis of historical experience and actual sales data. Changes in these estimates are reflected as an adjustment to revenue in the period identified. Sales, value added and other taxes collected concurrently with revenue-producing activities are excluded from revenue.
Our critical judgments and estimates associated with revenue recognition primarily related to a group of customer contracts at our CIT business. The profile of these contracts generally included those in which CIT was a contract manufacturer or where CIT entered into an agreement to provide both services (engineering and design) and products resulting from those services and required us to recognize revenue over time, as opposed to a point in time. This required estimates of expected gross margin by customer. While CIT’s revenue is no longer disclosed discretely on the consolidated statement of income, it is included in discontinued operations income before income taxes and discretely disclosed in Note 4.
Income Taxes
Our income tax expense, deferred tax assets and liabilities, and liabilities for unrecognized tax benefits reflect management’s best estimate of current and future taxes to be paid. We are subject to income taxes in the U.S. and numerous foreign jurisdictions. Significant judgments and estimates are required in the determination of the consolidated income tax expense.
Deferred income taxes arise from temporary differences between the tax basis of assets and liabilities and amounts reported in the financial statements, which will result in taxable or deductible amounts in the future. In evaluating our ability to recover our deferred tax assets in the jurisdiction from which they arise, we consider all available positive and negative evidence, including scheduled reversals of deferred tax liabilities, projected future taxable income, tax-planning strategies and results of recent operations.
24
Table of Contents
We believe that it is more likely than not that the benefit from certain U.S. federal, state and foreign net operating loss, and credit carryforwards will not be realized. In recognition of this risk, we have provided a valuation allowance of $51.7 million on the deferred tax assets related to these carryforwards.
We (1) record unrecognized tax benefits as liabilities in accordance with Accounting Standards Codification 740, Income Taxes, and (2) adjust these liabilities when our judgment changes as a result of the evaluation of new information not previously available. Because of the complexity of some of these uncertainties, the ultimate resolution may result in a payment that is materially different from our current estimate of the unrecognized tax benefit liabilities. These differences will be reflected as increases or decreases to income tax expense in the period in which new information is available.
Non-GAAP Financial Measures
EBIT, Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA Margin
Earnings before interest and taxes ("EBIT"), adjusted EBIT, adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA") and adjusted EBITDA margin are intended to provide investors and others with information about our performance and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. As a result, management believes that these measures enhance the ability of investors to analyze trends in our business and evaluate our performance relative to similarly-situated companies. This information differs from net income, operating income, and operating margin determined in accordance with GAAP and should not be considered in isolation or as a substitute for measures of performance determined in accordance with GAAP. Our and our segments' EBIT, adjusted EBIT, adjusted EBITDA and adjusted EBITDA margin follows. These non-GAAP financial measures may not be comparable to similarly titled measures reported by other companies.
| December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except percentages) | 2024 | 2023 | |||||||||
| Net income (GAAP) | $ | 1,311.8 | $ | 767.4 | |||||||
| Less: income from discontinued operations (GAAP) | 446.7 | 48.5 | |||||||||
| Income from continuing operations (GAAP) | 865.1 | 718.9 | |||||||||
| Provision for income taxes | 245.8 | 211.5 | |||||||||
| Interest expense, net | 73.3 | 75.6 | |||||||||
| Interest income | (60.3) | (20.1) | |||||||||
| EBIT | 1,123.9 | 985.9 | |||||||||
| Exit and disposal, and facility rationalization costs | 2.9 | 7.8 | |||||||||
| Inventory step-up amortization and transaction costs | 15.0 | 2.0 | |||||||||
| Impairment charges | — | 1.8 | |||||||||
| (Gains) losses from acquisitions and disposals | (0.4) | 2.8 | |||||||||
| Gains from insurance | (5.0) | — | |||||||||
| Losses from litigation | 2.6 | 1.4 | |||||||||
| Losses on pension settlement | 21.1 | — | |||||||||
| Total non-comparable items | 36.2 | 15.8 | |||||||||
| Adjusted EBIT | 1,160.1 | 1,001.7 | |||||||||
| Depreciation | 70.2 | 66.3 | |||||||||
| Amortization | 102.4 | 84.8 | |||||||||
| Adjusted EBITDA | $ | 1,332.7 | $ | 1,152.8 | |||||||
| Divided by: | |||||||||||
| Total revenues | $ | 5,003.6 | $ | 4,586.9 | |||||||
| Adjusted EBITDA margin | 26.6 | % | 25.1 | % |
25
Table of Contents
| Year Ended December 31, 2024 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except percentages) | CCM | CWT | Corporate and unallocated | ||||||||||
| Operating income (loss) (GAAP) | $ | 1,084.3 | $ | 173.6 | $ | (114.8) | |||||||
| Non-operating expense (income), net | 0.8 | (1.3) | 19.7 | ||||||||||
| EBIT | 1,083.5 | 174.9 | (134.5) | ||||||||||
| Exit and disposal, and facility rationalization costs | 1.7 | 1.2 | — | ||||||||||
| Inventory step-up amortization and transaction costs | 1.9 | 2.7 | 10.4 | ||||||||||
| Gains from acquisitions and disposals | — | (0.4) | — | ||||||||||
| Gains from insurance | (5.0) | — | — | ||||||||||
| Losses from litigation | 1.0 | 1.6 | — | ||||||||||
| Losses on pension settlement | — | — | 21.1 | ||||||||||
| Total non-comparable items | (0.4) | 5.1 | 31.5 | ||||||||||
| Adjusted EBIT | 1,083.1 | 180.0 | (103.0) | ||||||||||
| Depreciation | 51.5 | 17.1 | 1.6 | ||||||||||
| Amortization | 29.2 | 71.2 | 2.0 | ||||||||||
| Adjusted EBITDA | $ | 1,163.8 | $ | 268.3 | $ | (99.4) | |||||||
| Divided by: | |||||||||||||
| Total revenues | $ | 3,704.3 | $ | 1,299.3 | $ | — | |||||||
| Adjusted EBITDA margin | 31.4 | % | 20.6 | % | NM |
| Year Ended December 31, 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except percentages) | CCM | CWT | Corporate and unallocated | ||||||||
| Operating income (loss) (GAAP) | $ | 913.9 | $ | 187.9 | $ | (119.0) | |||||
| Non-operating (income) expense, net | (0.4) | 0.2 | (2.9) | ||||||||
| EBIT | 914.3 | 187.7 | (116.1) | ||||||||
| Exit and disposal, and facility rationalization costs | 5.1 | 2.7 | — | ||||||||
| Inventory step-up amortization and transaction costs | — | 0.5 | 1.5 | ||||||||
| Impairment charges | — | 1.8 | — | ||||||||
| Losses (gains) from acquisitions and disposals | 0.4 | 2.5 | (0.1) | ||||||||
| Losses (gains) from litigation | — | 1.5 | (0.1) | ||||||||
| Total non-comparable items | 5.5 | 9.0 | 1.3 | ||||||||
| Adjusted EBIT | 919.8 | 196.7 | (114.8) | ||||||||
| Depreciation | 45.0 | 17.5 | 3.8 | ||||||||
| Amortization | 12.0 | 70.6 | 2.2 | ||||||||
| Adjusted EBITDA | $ | 976.8 | $ | 284.8 | $ | (108.8) | |||||
| Divided by: | |||||||||||
| Total revenues | $ | 3,253.4 | $ | 1,333.5 | $ | — | |||||
| Adjusted EBITDA margin | 30.0 | % | 21.4 | % | NM |
Outlook
Revenues
Our expectations for segment revenues in 2025 follows:
| 2025 Revenues | Primary Drivers | |||
|---|---|---|---|---|
| Carlisle Construction Materials | Mid single-digit growth | •Continued strength in re-roofing•Full year of MTL | ||
| Carlisle Weatherproofing Technologies | High single-digit growth | •Market share gains•Acquisitions of PFB and ThermaFoam | ||
| Total Carlisle | Mid single-digit growth |
26
Table of Contents
Cash Flows
Our priorities for the use of cash are to invest in growth and performance improvement opportunities for our existing businesses through capital expenditures, pursue strategic acquisitions that meet our stockholder return criteria, pay dividends to stockholders and return value to stockholders through share repurchases.
Capital expenditures in 2025 are expected to be approximately $150 million. Planned capital expenditures for 2025 include new product and capacity expansion, business sustaining projects and cost reduction efforts.
Forward-Looking Statements
This Annual Report on Form 10-K contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements generally use words such as "expect," "foresee," "anticipate," "believe," "project," "should," "estimate," "will," "plans," "intends," "forecast," and similar expressions, and reflect our expectations concerning the future. Such statements are made based on known events and circumstances at the time of publication and, as such, are subject in the future to unforeseen risks and uncertainties. It is possible that our future performance may differ materially from current expectations expressed in these forward-looking statements, due to a variety of factors such as: increasing price and product/service competition by foreign and domestic competitors, including new entrants; technological developments and changes; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; our mix of products/services; increases in raw material costs that cannot be recovered in product pricing; domestic and foreign governmental and public policy changes including environmental and industry regulations; the ability of our customers to maintain appropriate labor levels under U.S. immigration laws, policies and practices; the ability to meet our goals relating to our intended reduction of greenhouse gas emissions, including our net zero commitments; threats associated with and efforts to combat terrorism; protection and validity of patent and other intellectual property rights; the identification of strategic acquisition targets and our successful completion of any transaction and integration of our strategic acquisitions; our successful completion of strategic dispositions; the cyclical nature of our businesses; the impact of information technology, cybersecurity, artificial intelligence or data security breaches at our businesses or third parties; the outcome of pending and future litigation and governmental proceedings; the emergence or continuation of widespread health emergencies, including, for example, expectations regarding their impact on our businesses, including on customer demand, supply chains and distribution systems, production, our ability to maintain appropriate labor levels, our ability to ship products to our customers, our future results, or our full-year financial outlook; and the other factors discussed in the reports we file with or furnish to the Securities and Exchange Commission from time to time. In addition, such statements could be affected by general industry and market conditions and growth rates, the condition of the financial and credit markets and general domestic and international economic conditions, including inflation and interest rate and currency exchange rate fluctuations. Further, any conflict in the international arena, including the Russian invasion of Ukraine and war in the Middle East, may adversely affect general market conditions and our future performance. Any forward-looking statement speaks only as of the date on which that statement is made, and we undertake no duty to update any forward-looking statement to reflect events or circumstances, including unanticipated events, after the date on which that statement is made, unless otherwise required by law. New factors emerge from time to time and it is not possible for management to predict all of those factors, nor can it assess the impact of each of those factors on the business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statement.
FY 2023 10-K MD&A
SEC filing source: 0000790051-24-000058.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Carlisle Companies Incorporated (“Carlisle”, the “Company”, “we”, “us” or “our”) is a leading manufacturer and supplier of innovative building envelope products and solutions for more energy-efficient buildings. Through our building products businesses, Carlisle Construction Materials ("CCM") and Carlisle Weatherproofing Technologies ("CWT"), and family of leading brands, we deliver innovative, labor-reducing and environmentally responsible products and solutions to customers through the Carlisle Experience. Carlisle is committed to generating superior stockholder returns and maintaining a balanced capital deployment approach, including investments in our businesses, strategic acquisitions, share repurchases and continued dividend increases.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is designed to provide a reader of our financial statements with a narrative from the perspective of Company management. All references to “Notes” refer to our Notes to Consolidated Financial Statements in this Annual Report on Form 10-K.
Executive Overview
We are pleased by the Carlisle team’s results, achieving full year 2023 income from continuing operations of $718.9 million, an operating margin of 21.4% and an adjusted EBITDA margin of 25.1%. Despite destocking by distributors and contractors during the first half of the year, Carlisle had a strong finish to 2023 with results driven by stronger CCM sales and higher profitability at CWT. We continue to emphasize execution in our businesses through the Carlisle Operating System ("COS"), providing value to our customers by delivering innovative solutions for the building envelope, and delivering the Carlisle Experience to our customers.
With our strong finish to 2023 and the end of the past year’s inventory destocking in our channels, our team enters 2024 energized and clearly aligned with our recently launched Vision 2030. The announced sale agreement of our Carlisle Interconnect Technologies ("CIT") business serves as a critical last step in our pivot to a best-in-class pure play building products company. As part of our capital allocation philosophy, we made the strategic decision in 2021 to allocate future cash flow and human capital to maximize total returns by focusing on our building products businesses, which have consistently delivered the highest returns. With the expected proceeds from the sale, we begin 2024 with an eye toward significant value creation to deliver another year of superior returns to our stockholders.
We expect combined benefits from a backlog of roofing projects due to constrained labor and tailwinds from prior year customer destocking to help mitigate potential macro-economic risks. We have entered 2024 with a positive growth outlook that we believe is reasonable, achievable and fully supported by our Vision 2030 strategic objectives. We are confident that innovation with a focus on energy efficiency and labor-saving solutions puts us on the right path to drive above-market growth and earn a premium price in the marketplace.
We remain balanced and disciplined in our approach to capital deployment and plan to elevate our level of capital expenditures and research and development to drive future growth. We continue to manage an active merger and acquisition pipeline focused on synergistic businesses with attractive growth characteristics that complement our high-margin product lines. In 2023, we returned value to our stockholders by repurchasing $900.0 million of shares, adding to our cumulative share repurchases since 2017 of over $3.1 billion. As of December 31, 2023, we had 7.4 million shares available for repurchase under our share repurchase program. We also raised our dividend for the 47th consecutive year using cash generated from operations to return $160.3 million to stockholders in the form of cash dividends.
16
Table of Contents
Summary Financial Results
| (in millions, except per share amounts and percentages) | 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 4,586.9 | $ | 5,449.4 | $ | 3,836.7 | |||||
| Operating income | $ | 982.8 | $ | 1,204.8 | $ | 573.4 | |||||
| Operating margin | 21.4 | % | 22.1 | % | 14.9 | % | |||||
| Income from continuing operations | $ | 718.9 | $ | 858.0 | $ | 385.6 | |||||
| Income from discontinued operations | $ | 48.5 | $ | 66.0 | $ | 36.1 | |||||
| Diluted earnings per share attributable to common shares: | |||||||||||
| Income from continuing operations | $ | 14.22 | $ | 16.30 | $ | 7.23 | |||||
| Income from discontinued operations | $ | 0.96 | $ | 1.26 | $ | 0.68 | |||||
| Adjusted EBITDA(1) | $ | 1,152.8 | $ | 1,391.7 | $ | 723.8 | |||||
| Adjusted EBITDA margin(1) | 25.1 | % | 25.5 | % | 18.9 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
Consolidated Results of Operations
Revenues
2023 Compared with 2022
| (in millions, except percentages) | 2023 | 2022 | Change | % | Organic | Acquisition | Exchange Rate | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 4,586.9 | $ | 5,449.4 | $ | (862.5) | (15.8) | % | (15.8) | % | — | % | — | % |
The decrease in revenues in 2023 primarily reflects lower sales in the non-residential construction end market of $667.6 million and residential construction end market of $128.4 million, as project delays and uncertainty caused by higher interest rates during the year led to a broad market underperformance and distributors continued to adjust inventory to pre-pandemic levels. Additionally, sales were lower in the general industrial end market by $64.9 million, primarily from the exit of a non-core business.
2022 Compared with 2021
| (in millions, except percentages) | 2022 | 2021 | Change | % | Organic | Acquisition | Exchange Rate | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 5,449.4 | $ | 3,836.7 | $ | 1,612.7 | 42.0 | % | 31.2 | % | 11.6 | % | (0.8) | % |
The increase in revenues in 2022 primarily reflected organic revenue growth of nearly $1.2 billion and contributions from the acquisition of Henry of $444.1 million in the CWT segment, partially offset by unfavorable foreign currency impacts of $28.3 million.
Revenues by Geographic Area
| (in millions, except percentages) | 2023 | 2022 | 2021 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| United States | $ | 4,130.1 | 90.0 | % | $ | 4,924.0 | 90.4 | % | $ | 3,413.3 | 89.0 | % | |||||||||
| International: | |||||||||||||||||||||
| Europe | 211.8 | 252.6 | 243.9 | ||||||||||||||||||
| North America (excluding U.S.) | 198.0 | 225.8 | 136.5 | ||||||||||||||||||
| Asia and Middle East | 26.2 | 24.1 | 25.5 | ||||||||||||||||||
| Africa | 7.1 | 5.9 | 7.1 | ||||||||||||||||||
| Other | 13.7 | 17.0 | 10.4 | ||||||||||||||||||
| Total International | 456.8 | 10.0 | % | 525.4 | 9.6 | % | 423.4 | 11.0 | % | ||||||||||||
| Revenues | $ | 4,586.9 | $ | 5,449.4 | $ | 3,836.7 |
17
Table of Contents
Gross Margin
2023 Compared with 2022
| (in millions, except percentages) | 2023 | 2022 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | $ | 1,634.2 | $ | 1,866.0 | $ | (231.8) | (12.4) | % | |||||||
| Gross margin percentage | 35.6 | % | 34.2 | % | |||||||||||
| Depreciation and amortization | $ | 60.9 | $ | 63.5 |
Gross margin percentage (gross margin expressed as a percentage of revenues) increased in 2023, driven by operating efficiencies gained through targeted restructuring, strategic sourcing and realized synergies, primarily from the acquisition of Henry on September 1, 2021.
2022 Compared with 2021
| (in millions, except percentages) | 2022 | 2021 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | $ | 1,866.0 | $ | 1,095.5 | $ | 770.5 | 70.3 | % | |||||||
| Gross margin percentage | 34.2 | % | 28.6 | % | |||||||||||
| Depreciation and amortization | $ | 63.5 | $ | 60.2 |
Gross margin percentage (gross margin expressed as a percentage of revenues) increased in 2022, driven by favorable price to raw materials inflation across both segments.
Selling and Administrative Expenses
2023 Compared with 2022
| (in millions, except percentages) | 2023 | 2022 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selling and administrative expenses | $ | 625.2 | $ | 623.5 | $ | 1.7 | 0.3 | % | |||||||
| As a percentage of revenues | 13.6 | % | 11.4 | % | |||||||||||
| Depreciation and amortization | $ | 88.8 | $ | 93.6 |
Selling and administrative expenses was relatively flat in 2023 as increases related to employee benefits of $8.5 million, professional fees of $4.4 million and travel expenses of $3.4 million were offset by a reduction in sales and marketing expenses of $14.0 million, as lower sales resulted in a lower commissions expense.
2022 Compared with 2021
| (in millions, except percentages) | 2022 | 2021 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selling and administrative expenses | $ | 623.5 | $ | 507.8 | $ | 115.7 | 22.8 | % | |||||||
| As a percentage of revenues | 11.4 | % | 13.2 | % | |||||||||||
| Depreciation and amortization | $ | 93.6 | $ | 58.2 |
Selling and administrative expenses increased in 2022 primarily reflecting an increase in sales and marketing expense of $39.7 million, amortization expense of acquired intangible assets of $35.0 million, facility and services expense of $12.5 million, travel expense of $10.6 million and professional fees of $8.0 million.
Research and Development Expenses
2023 Compared with 2022
| (in millions, except percentages) | 2023 | 2022 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Research and development expenses | $ | 28.7 | $ | 19.0 | $ | 9.7 | 51.1 | % | |||||||
| As a percentage of revenues | 0.6 | % | 0.3 | % | |||||||||||
| Depreciation and amortization | $ | 1.4 | $ | 1.5 |
Research and development expenses were higher in 2023 primarily reflecting higher new product development expenses of $6.8 million at our CCM segment and $2.9 million at our CWT segment.
18
Table of Contents
2022 Compared with 2021
| (in millions, except percentages) | 2022 | 2021 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Research and development expenses | $ | 19.0 | $ | 16.4 | $ | 2.6 | 15.9 | % | |||||||
| As a percentage of revenues | 0.3 | % | 0.4 | % | |||||||||||
| Depreciation and amortization | $ | 1.5 | $ | 1.3 |
Research and development expenses were higher in 2022 primarily reflecting higher new product development expenses of $2.2 million at our CWT segment and $0.4 million at our CCM segment.
Other Operating (Income) Expense, net
2023 Compared with 2022
| (in millions, except percentages) | 2023 | 2022 | Change | % | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Other operating (income) expense, net | $ | (2.5) | $ | 18.7 | $ | (21.2) | NM |
The change in other operating (income) expense, net, primarily reflected intangible asset impairments of $18.6 million and fixed asset impairments of $6.2 million recorded in 2022 in our rubber asset group partially offset by an increase in the loss on sale of fixed assets of $2.3 million in 2023 compared to 2022.
2022 Compared with 2021
| (in millions, except percentages) | 2022 | 2021 | Change | % | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Other operating expense (income), net | $ | 18.7 | $ | (2.1) | $ | 20.8 | NM |
The change in other operating expense (income), net, primarily reflected intangible asset impairments of $18.6 million and fixed asset impairments of $6.2 million recorded in 2022 in our rubber asset group partially offset by an impairment loss of $3.2 million recorded in 2021.
Operating Income
2023 Compared with 2022
| (in millions, except percentages) | 2023 | 2022 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | $ | 982.8 | $ | 1,204.8 | $ | (222.0) | (18.4) | % | |||||||
| Operating margin percentage | 21.4 | % | 22.1 | % |
Refer to Segment Results of Operations within this MD&A for further information related to segment operating income results.
2022 Compared with 2021
| (in millions, except percentages) | 2022 | 2021 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | $ | 1,204.8 | $ | 573.4 | $ | 631.4 | 110.1 | % | |||||||
| Operating margin percentage | 22.1 | % | 14.9 | % |
Refer to Segment Results of Operations within this MD&A for further information related to segment operating income results.
Interest Expense, net
2023 Compared with 2022
| (in millions, except percentages) | 2023 | 2022 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense, net | $ | 75.6 | $ | 85.9 | $ | (10.3) | (12.0) | % |
Interest expense, net of capitalized interest, decreased during 2023 primarily reflecting lower long-term debt balances associated with the redemption in full of $350.0 million of our 3.75% unsecured senior notes due November 15, 2022 (the "2022 Notes") in October 2022 and the redemption in full of $300.0 million of our 0.55% unsecured senior notes due September 1, 2023 (the "2023 Notes") in September 2023. Refer to Note 13 for further information on our long-term debt.
19
Table of Contents
2022 Compared with 2021
| (in millions, except percentages) | 2022 | 2021 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense, net | $ | 85.9 | $ | 80.2 | $ | 5.7 | 7.1 | % |
Interest expense, net of capitalized interest, increased during 2022 primarily reflecting higher long-term debt balances associated with our public offering of $550.0 million of 2.20% unsecured senior notes and the 2023 Notes completed in September 2021, partially offset by the redemption in full of the 2022 Notes in October 2022. Refer to Note 13 for further information on our long-term debt.
Interest Income
2023 Compared with 2022
| (in millions, except percentages) | 2023 | 2022 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest income | $ | (20.1) | $ | (6.8) | $ | (13.3) | 195.6 | % |
Interest income increased during 2023 primarily relating to higher yields compared to the prior year.
2022 Compared with 2021
| (in millions, except percentages) | 2022 | 2021 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest income | $ | (6.8) | $ | (1.1) | $ | (5.7) | 518.2 | % |
Interest income increased during 2022 primarily relating to higher yields and a higher invested cash balance compared to the prior year.
Other Non-operating (Income) Expense, net
2023 Compared with 2022
| (in millions, except percentages) | 2023 | 2022 | Change | % | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Other non-operating (income) expense, net | $ | (3.1) | $ | 2.0 | $ | (5.1) | NM |
Other non-operating (income) expense, net in 2023 primarily reflected favorable changes to Rabbi Trust investments of $3.3 million and favorable changes in foreign currencies against the U.S. Dollar of $2.6 million, partially offset by unfavorable changes to pension assets of $0.8 million.
2022 Compared with 2021
| (in millions, except percentages) | 2022 | 2021 | Change | % | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Other non-operating expense, net | $ | 2.0 | $ | 4.4 | $ | (2.4) | NM |
Other non-operating expense, net in 2022 primarily reflected a favorable change related to the release of the remaining indemnification assets related to the acquisitions of Petersen Aluminum Corporation and Accella Holdings LLC resulting from escrow expirations of $3.6 million and favorable changes to pension assets of $2.5 million. These changes were partially offset by unfavorable changes to Rabbi Trust investments of $2.9 million and unfavorable changes in foreign currencies against the U.S. Dollar of $1.6 million.
Income Taxes
2023 Compared with 2022
| (in millions, except percentages) | 2023 | 2022 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Provision for income taxes | $ | 211.5 | $ | 265.7 | $ | (54.2) | (20.4) | % | |||||||
| Effective tax rate | 22.7 | % | 23.6 | % |
The provision for income taxes on continuing operations for 2023 is lower than 2022, primarily reflecting lower pre-tax income which equated to lower taxes of $54.2 million.
Refer to Note 8 for further information related to income taxes.
20
Table of Contents
2022 Compared with 2021
| (in millions, except percentages) | 2022 | 2021 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Provision for income taxes | $ | 265.7 | $ | 104.3 | $ | 161.4 | 154.7 | % | |||||||
| Effective tax rate | 23.6 | % | 21.3 | % |
The provision for income taxes on continuing operations for 2022 is higher than 2021 primarily reflecting higher pre-tax income which equated to higher taxes of $161.4 million.
Refer to Note 8 for further information related to income taxes.
Income from Discontinued Operations
2023 Compared with 2022
| (in millions, except percentages) | 2023 | 2022 | Change | % | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income from discontinued operations before taxes | $ | 21.7 | $ | 66.6 | $ | (44.9) | NM | |||||||
| (Benefit from) provision for income taxes | (26.8) | 0.6 | ||||||||||||
| Income from discontinued operations | $ | 48.5 | $ | 66.0 |
Income from discontinued operations in 2023 primarily reflects operating results from the CIT and Carlisle Fluid Technologies ("CFT") businesses of $141.6 million, partially offset by the loss on sale of CFT, net of tax, of $61.8 and an impairment of goodwill of $24.8 million. Income from discontinued operations in 2022 primarily reflects operating results from the CIT and CFT businesses of $70.9 million.
Refer to Note 4 for additional information related to discontinued operations.
2022 Compared with 2021
| (in millions, except percentages) | 2022 | 2021 | Change | % | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income from discontinued operations before taxes | $ | 66.6 | $ | 2.5 | $ | 64.1 | NM | |||||||
| Provision for (benefit from) income taxes | 0.6 | (33.6) | ||||||||||||
| Income from discontinued operations | $ | 66.0 | $ | 36.1 |
Income from discontinued operations in 2022 primarily reflects operating results from the CIT and CFT businesses of $70.9 million. Income from discontinued operations in 2021 primarily reflects income from the sale of Carlisle Brake and Friction ("CBF"), net of tax, of $19.1 million and operating results from the CIT, CFT and CBF businesses of $12.1 million.
Refer to Note 4 for additional information related to discontinued operations.
Segment Results of Operations
Carlisle Construction Materials (“CCM”)
This segment produces a complete line of premium energy-efficient single-ply roofing products and warranted roof systems and accessories for the commercial building industry, including ethylene propylene diene monomer (“EPDM”), thermoplastic polyolefin (“TPO”) and polyvinyl chloride (“PVC”) membrane, polyisocyanurate ("polyiso") insulation, and engineered metal roofing and wall panel systems for commercial and residential buildings.
| (in millions, except percentages) | 2023 | 2022 | Change | % | Organic | Acquisition | Exchange Rate | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 3,253.4 | $ | 3,885.2 | $ | (631.8) | (16.3) | % | (16.3) | % | — | % | — | % | ||||||||||
| Operating income | $ | 913.9 | $ | 1,175.0 | $ | (261.1) | (22.2) | % | ||||||||||||||||
| Operating margin | 28.1 | % | 30.2 | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 976.8 | $ | 1,228.7 | ||||||||||||||||||||
| Adjusted EBITDA margin(1) | 30.0 | % | 31.6 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
CCM’s revenue decreased in 2023 primarily reflecting lower sales in non-residential end market of $597.8 million from project delays and uncertainty caused by higher interest rates, and prolonged distributor destocking during the
21
Table of Contents
first part of the year. CCM’s operating margin and adjusted EBITDA margin decrease in 2023 primarily reflected higher per unit cost as a result of lower volumes.
| (in millions, except percentages) | 2022 | 2021 | Change | % | Organic | Acquisition | Exchange Rate | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 3,885.2 | $ | 2,846.2 | $ | 1,039.0 | 36.5 | % | 37.3 | % | — | % | (0.8) | % | ||||||||||
| Operating income | $ | 1,175.0 | $ | 619.9 | $ | 555.1 | 89.5 | % | ||||||||||||||||
| Operating margin | 30.2 | % | 21.8 | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 1,228.7 | $ | 672.7 | ||||||||||||||||||||
| Adjusted EBITDA margin(1) | 31.6 | % | 23.6 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
CCM’s revenue increase in 2022 primarily reflected higher organic revenues from strength in U.S. commercial roofing and price realization across all markets. CCM’s operating margin and adjusted EBITDA margin increase in 2022 primarily reflected favorable price to raw materials inflation.
Carlisle Weatherproofing Technologies ("CWT")
This segment produces building envelope solutions that drive energy efficiency and sustainability in commercial and residential applications. Products include high-performance waterproofing and moisture protection products, protective roofing underlayments, fully integrated liquid and sheet applied air/vapor barriers, sealants/primers and flashing systems, roof coatings and mastics, spray polyurethane foam and coating systems for a wide variety of thermal protection applications and other premium polyurethane products, block-molded expanded polystyrene insulation, engineered products for HVAC applications, and premium products for a variety of industrial and surfacing applications.
| (in millions, except percentages) | 2023 | 2022 | Change | % | Organic | Acquisition | Exchange Rate | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 1,333.5 | $ | 1,564.2 | $ | (230.7) | (14.7) | % | (14.7) | % | 0.2 | % | (0.2) | % | ||||||||||
| Operating income | $ | 187.9 | $ | 128.6 | $ | 59.3 | 46.1 | % | ||||||||||||||||
| Operating margin | 14.1 | % | 8.2 | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 284.8 | $ | 250.6 | ||||||||||||||||||||
| Adjusted EBITDA margin(1) | 21.4 | % | 16.0 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
CWT’s revenue decreased in 2023 primarily reflecting broad market underperformance from project delays and uncertainty caused by higher interest rates. CWT’s operating margin and adjusted EBITDA margin increase in 2023 primarily reflected operating efficiencies gained through targeted restructuring, strategic sourcing and realized synergies from the acquisition of Henry. Included in CWT's operating margin for 2022 are intangible asset impairments of $18.6 million and fixed asset impairments of $6.2 million.
| (in millions, except percentages) | 2022 | 2021 | Change | % | Organic | Acquisition | Exchange Rate | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 1,564.2 | $ | 990.5 | $ | 573.7 | 57.9 | % | 13.6 | % | 44.8 | % | (0.5) | % | ||||||||||
| Operating income | $ | 128.6 | $ | 64.4 | $ | 64.2 | 99.7 | % | ||||||||||||||||
| Operating margin | 8.2 | % | 6.5 | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 250.6 | $ | 151.3 | ||||||||||||||||||||
| Adjusted EBITDA margin(1) | 16.0 | % | 15.3 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
CWT’s revenue increased in 2022 primarily reflecting contributions from the Henry acquisition of $444.1 million and organic revenue growth of $135.0 million. CWT’s operating margin increase in 2022 primarily reflected favorable price to raw material inflation. Operating margin also included definite-lived intangible asset impairments of $18.6
22
Table of Contents
million and plant, property and equipment impairments of $6.2 million in 2022 and transaction related expenses of $24.4 million from the acquisition of Henry in 2021. CWT’s adjusted EBITDA margin increase in 2022 primarily reflected favorable price to raw material inflation.
Liquidity and Capital Resources
A summary of our cash and cash equivalents by region follows:
| (in millions) | December 31, 2023 | December 31, 2022 | |||||
|---|---|---|---|---|---|---|---|
| Europe | $ | 14.0 | $ | 19.5 | |||
| North America (excluding U.S.) | 34.1 | 14.2 | |||||
| China | 9.8 | 3.4 | |||||
| International cash and cash equivalents | 57.9 | 37.1 | |||||
| U.S. cash and cash equivalents | 518.8 | 327.7 | |||||
| Total cash and cash equivalents | $ | 576.7 | $ | 364.8 |
We maintain liquidity sources primarily consisting of cash and cash equivalents as well as availability under the Company's Fourth Amended and Restated Credit Agreement (as amended, the "Facility"). In the near term, cash on hand is our primary source of liquidity. The increase in cash and cash equivalents compared to December 31, 2022, is primarily related to cash received from the sale of the CFT business and cash generated from operations, partially offset by cash used on share repurchases, repayment of senior notes, capital expenditures and payment of dividends to stockholders.
In certain countries, primarily China, our cash is subject to local laws and regulations that require government approval for conversion of such cash to U.S. Dollars, as well as for transfer of such cash, both temporarily and permanently outside of that jurisdiction. In addition, upon permanent transfer of cash outside of certain jurisdictions, primarily in Canada, we may be subject to withholding taxes, and as such we have accrued $5.8 million in anticipation of those taxes as of December 31, 2023.
We believe we have sufficient cash on hand, availability under the Facility and operating cash flows to meet our anticipated business requirements for at least the next 12 months. At the discretion of management, the Company may use available cash on capital expenditures, dividends, common stock repurchases, acquisitions and strategic investments.
We also anticipate we will have sufficient cash on hand, availability under the Facility and operating cash flows to meet our anticipated long-term business requirements and to pay outstanding principal balances of our existing notes by the respective maturity dates. Another potential source of liquidity is access to public capital markets, subject to market conditions. We may access the capital markets for a variety of reasons, including to repay the outstanding balances of our outstanding debt and fund acquisitions. Refer to Note 13 for further information on long-term debt.
Sources and Uses of Cash and Cash Equivalents
| (in millions) | 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 1,201.3 | $ | 1,000.9 | $ | 421.7 | |||||
| Net cash provided by (used in) investing activities | 352.4 | (61.1) | (1,486.4) | ||||||||
| Net cash (used in) provided by financing activities | (1,349.7) | (862.0) | 488.1 | ||||||||
| Effect of foreign currency exchange rate changes on cash | 1.5 | (2.2) | (1.2) | ||||||||
| Change in cash and cash equivalents | $ | 205.5 | $ | 75.6 | $ | (577.8) |
Operating Activities
We generated operating cash flows totaling $1,201.3 million for 2023 (including working capital sources of $107.6 million), compared with $1,000.9 million for 2022 (including working capital uses of $222.0 million). Higher operating cash flows of $200.4 million in 2023 primarily reflected lower working capital uses of $329.6 million related to decreased inventory of $323.2 million, reflecting reduced purchases to manage inventory balances, partially offset by lower net income of $156.6 million as a result of a decline in revenues.
We generated operating cash flows totaling $1,000.9 million for 2022 (including working capital uses of $222.0 million), compared with $421.7 million for 2021 (including working capital uses of $275.2 million). Higher operating
23
Table of Contents
cash flows of $579.2 million in 2022 primarily reflected higher net income of $502.3 million reflecting improved operating results, and a reduction in working capital uses of $53.2 million related to collection of accounts receivable of $181.0 million reflecting increased revenues, partially offset by a reduction in accounts payable of $145.9 million reflecting reduced purchases to manage inventory balances as we return to normal seasonal buying patterns.
Investing Activities
Cash provided by investing activities of $352.4 million for 2023 primarily reflected net cash received from the sale of CFT of $510.6 million and proceeds from the sale of assets of $19.0 million, partially offset by capital expenditures of $142.2 million and the acquisition of a business for $36.1 million.
Cash used in investing activities of $61.1 million for 2022 primarily reflected capital expenditures of $183.5 million and the acquisition of MBTechnology for $24.7 million, partially offset by the proceeds of the contingent consideration from the earn out payment and sale of real estate associated with the 2021 sale of CBF for $132.0 million and proceeds from investment in securities of $10.3 million.
Cash used in investing activities of $1,486.4 million for 2021 primarily reflected the acquisition of Henry for $1,571.3 million, net of cash acquired, capital expenditures of $134.8 million and investment in securities of $30.2 million, partially offset by proceeds of $247.7 million from the sale of CBF.
Financing Activities
Cash used in financing activities of $1,349.7 million for 2023 primarily reflected share repurchases of $900.0 million, the redemption of the 2023 Notes of $300.0 million and cash dividend payments of $160.3 million, reflecting the increased annual dividend rate of $3.40 per share.
Cash used in financing activities of $862.0 million for 2022 primarily reflected share repurchases of $400.0 million, the redemption of the 2022 Notes of $350.0 million and cash dividend payments of $134.4 million.
Cash provided by financing activities of $488.1 million for 2021 primarily reflected net proceeds from our September public offering of $850.0 million in aggregate principal amount of unsecured senior notes and proceeds from the exercise of stock options, net of withholding tax, of $77.4 million, partially offset by share repurchases of $315.6 million and cash dividend payments of $112.5 million.
Share Repurchases
On August 3, 2023, the Board approved a 7.5 million share increase in the Company's share repurchase program. We repurchased approximately 3.5 million shares in 2023 as part of our plan to return capital to stockholders, utilizing $900.0 million of our cash on hand. As of December 31, 2023, we had authority to repurchase 7.4 million shares.
Purchases may occur from time to time over an indefinite period of time in the open market, in privately negotiated transactions and through block trades, and no maximum purchase price has been set. The decision to repurchase shares depends on price, availability and other corporate developments and is subject to the discretion of the Board. The Company plans to continue to repurchase shares in 2024 on an opportunistic basis.
Debt Instruments
Senior Notes
On September 1, 2023, the Company redeemed in full the 2023 Notes at the redemption price of $300.8 million, consisting of the principal amount of $300.0 million and $0.8 million of interest.
We also have unsecured senior notes outstanding of $400.0 million due December 1, 2024 (at a stated interest rate of 3.5%), $600.0 million due December 1, 2027 (at a stated interest rate of 3.75%), $750 million due March 1, 2030 (at a stated interest rate of 2.75%) and $550.0 million due March 1, 2032 (at a stated interest rate of 2.20%) that are rated BBB by Standard & Poor’s and Baa2 by Moody’s.
Revolving Credit Facility
During 2023, we had $84.0 million in borrowings and repayments under the Facility with a weighted average interest rate of 6.61%. During 2022, we had no borrowings or repayments under the Facility. As of December 31, 2023 and December 31, 2022, there were no borrowings under the Facility and $1.0 billion of availability.
24
Table of Contents
Debt Covenants
We are required to meet various covenants and limitations under our senior notes and Facility, including certain leverage ratios, interest coverage ratios and limits on outstanding debt balances held by certain subsidiaries. We were in compliance with all covenants and limitations as of December 31, 2023 and 2022.
Refer to Note 13 for further information on our debt instruments.
Critical Accounting Estimates
Our significant accounting policies are more fully described in Note 1. In preparing the Consolidated Financial Statements in conformity with U.S. Generally Accepted Accounting Principles (“GAAP”), the Company’s management must make informed decisions which impact the reported amounts and related disclosures. Such decisions include the selection of the appropriate accounting principles to be applied and assumptions on which to base estimates and judgments that affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosure of contingent assets and liabilities. We evaluate our estimates, including those related to goodwill and indefinite-lived intangible assets, valuation of long-lived assets, revenue recognition, income taxes and extended product warranties on an ongoing basis. The Company bases its estimates on historical experience, terms of existing contracts, our observation of trends in the industry, information provided by our customers and information available from other outside sources, that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual results may differ from these estimates under different assumptions or conditions.
Business Combinations
As noted in "Item 1. Business. Business Strategy", we have a history and a strategy of acquiring businesses. We account for these business combinations as required by GAAP under the acquisition method of accounting, which requires us to recognize the assets acquired and the liabilities assumed at their acquisition date fair values. Deferred taxes are recorded for any differences between fair value and tax basis of assets acquired and liabilities assumed and can vary based on the structure of the acquisition as to whether it is a taxable or non-taxable transaction. To the extent the purchase price of the acquired business exceeds the fair values of the assets acquired and liabilities assumed, including deferred income taxes recorded in connection with the transaction, such excess is recognized as goodwill (see further below for our critical accounting estimate regarding post-acquisition accounting for goodwill). The most critical areas of judgment in applying the acquisition method include selecting the appropriate valuation techniques and assumptions that are used to measure the acquired assets and assumed liabilities at fair value, particularly for intangible assets, contingent consideration, acquired tangible assets such as property, plant and equipment, and inventory.
25
Table of Contents
The key techniques and assumptions utilized by type of major acquired asset or liability generally include:
| Asset/Liability | Typical Valuation Technique | Key Assumptions | ||
|---|---|---|---|---|
| Technology-based intangible assets | Relief from royalty method | •Estimated future revenues from acquired technology•Royalty rates that would be paid if licensed from a third-party•Discount rates | ||
| Customer-based intangible assets | Multiple-period excess earnings method | •Estimated future revenues from existing customers•Rates of customer attrition•Earnings before interest, taxes, depreciation and amortization ("EBITDA") margins •Discount rates•Contributory asset charges | ||
| Trademark/trade name intangible assets | Relief from royalty method | •Estimated future revenues from acquired trademark/trade name•Economic useful lives (definite vs. indefinite)•Royalty rates that would be paid if licensed from a third-party•Discount rates | ||
| Property, plant & equipment | Market comparable transactions (real property) and replacement cost, new less economic depreciation (personal property) | •Similarity of subject property to market comparable transactions•Costs of like equipment in new condition•Economic obsolescence rates | ||
| Inventory | Net realizable value less (i) estimated costs of completion and disposal, and (ii) a reasonable profit allowance for the seller | •Estimated percentage complete (WIP inventory)•Estimated selling prices•Estimated completion and disposal costs•Estimated profit allowance for the seller | ||
| Contingent consideration | Discounted future cash flows | •Future revenues and/or net earnings•Discount rates |
In selecting techniques and assumptions noted above, we generally engage third-party, independent valuation professionals to assist us in developing the assumptions and applying the valuation techniques to a particular business combination transaction. In particular, the discount rates selected are compared to and evaluated with (i) the industry weighted-average cost of capital, (ii) the inherent risks associated with each type of asset and (iii) the level and timing of future cash flows appropriately reflecting market participant assumptions.
As noted above, goodwill represents a residual amount of purchase price. However, the primary items that generate goodwill include the value of the synergies between the acquired company and our existing businesses and the value of the acquired assembled workforce, neither of which qualifies for recognition as an intangible asset. Refer to Note 3 for more information regarding business combinations, specifically the items that generated goodwill in our recent acquisitions.
Subsequent Measurement of Goodwill
Goodwill is not amortized but is tested annually, or more often if impairment indicators are present, for impairment at a reporting unit level. Goodwill is tested for impairment via a one-step process by comparing the fair value of goodwill with its carrying value. We recognize an impairment for the amount by which the carrying amount exceeds the fair value. We estimate the fair value of our reporting units based on the income approach utilizing the discounted cash flow method and the market approach utilizing the public company market multiple method. The key techniques and assumptions generally include:
| Valuation Technique | Key Assumptions | |
|---|---|---|
| Discounted future cash flows | •Estimated future revenues•EBITDA margins•Discount rates | |
| Market multiple method | •Peer public company group•Financial performance of reporting units relative to peer public company group |
26
Table of Contents
We have determined that we have four reporting units and have allocated goodwill to those following reporting units as follows:
| (in millions) | December 31, 2023 | December 31, 2022 | |||||
|---|---|---|---|---|---|---|---|
| Carlisle Construction Materials - Commercial Roofing | $ | 848.9 | 848.9 | ||||
| Carlisle Construction Materials - Architectural Metals | 59.5 | 59.5 | |||||
| Carlisle Construction Materials - Europe | 26.3 | 24.4 | |||||
| Carlisle Weatherproofing Technologies | 267.8 | 244.8 | |||||
| Total | $ | 1,202.5 | $ | 1,177.6 |
Annual Impairment Test
We test our goodwill for impairment annually as of November 1. For the November 1, 2023 impairment test, the CCM - Commercial Roofing, CCM - Architectural Metals, and CWT reporting units were tested for impairment using a qualitative approach. Under this approach, an entity may assess qualitative factors as well as relevant events and circumstances to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. Through the results of our analysis, we determined that it is not more likely than not that the fair value of the aforementioned reporting units were less than their carrying values and thus, a quantitative analysis was not performed. The CCM - Europe reporting unit was tested for impairment using the quantitative approach described above, resulting in a fair value that exceeded the carrying value by less than 10%.
We will continue to closely monitor actual results versus expectations as well as whether and to what extent any significant changes in current events or conditions result in corresponding changes to our expectations about estimated future cash flows, discount rates and market multiples. If our adjusted expectations of the operating results, both in size and timing, of CCM - Europe do not materialize, if the discount rate increases (based on increases in interest rates, market rates of return or market volatility) or if market multiples decline, we may be required to record goodwill impairment charges.
While we believe our conclusions regarding the estimates of fair value of our reporting units are appropriate, these estimates are subject to uncertainty and by nature include judgments and estimates regarding various factors. These factors include the rate and extent of growth in the markets that our reporting units serve, the realization of future sales price and volume increases, fluctuations in exchange rates, fluctuations in price and availability of key raw materials, future operating efficiencies and, as it pertains to discount rates, the volatility in interest rates and costs of equity.
Refer to Note 11 for more information regarding goodwill.
Subsequent Measurement of Indefinite-Lived Intangible Assets
As discussed above, indefinite-lived intangible assets are recognized and recorded at their acquisition-date fair value. Intangible assets with indefinite useful lives are not amortized but are tested annually at the appropriate unit of account, which generally equals the individual asset, or more often if impairment indicators are present. Indefinite-lived intangible assets are tested for impairment via a one-step process by comparing the fair value of the intangible asset with its carrying value. We recognize an impairment charge for the amount by which the carrying amount exceeds the intangible asset's fair value. We generally estimate the fair value of our indefinite-lived intangible assets consistent with the techniques noted above using our expectations about future cash flows, discount rates and royalty rates for purposes of the annual test. We monitor for significant changes in those assumptions during interim reporting periods. We also periodically re-assess indefinite-lived intangible assets as to whether its useful lives can be determined, and if so, we would begin amortizing any applicable intangible asset.
Annual Impairment Test
We test our indefinite-lived intangible assets for impairment annually as of November 1. For the November 1, 2023 impairment test, all indefinite-lived intangible assets, except for the Henry trade name within the CWT reportable segment, were tested for impairment using the qualitative approach. The Henry trade name, with an aggregate carrying value of $218.9 million, was tested for impairment using the quantitative approach described above, resulting in a fair value that exceeded its carrying amount by less than 10%.
We will continue to closely monitor actual results versus expectations as well as whether and to what extent any significant changes in current events or conditions result in corresponding changes to our expectations about future estimated revenues and discount rates. If our adjusted expectations of the revenues of this trade name does not
27
Table of Contents
materialize or if the discount rate increases (based on increases in interest rates, market rates of return or market volatility), we may be required to record intangible asset impairment charges, which may be material.
Refer to Note 11 for more information regarding intangible assets.
Revenue Recognition
Revenue is recognized when obligations under the terms of a contract with a customer are satisfied; generally, this occurs with the transfer of control of our products or services. Revenue is measured as the amount of total consideration expected to be received in exchange for transferring goods or providing services. Total expected consideration, in certain cases, is estimated at each reporting period, including interim periods, and is subject to change with variability dependent on future events, such as customer behavior related to future purchase volumes, returns, early payment discounts and other customer allowances. Estimates for rights of return, discounts and rebates to customers, and other adjustments for variable consideration are provided for at the time of sale as a deduction to revenue, based on an analysis of historical experience and actual sales data. Changes in these estimates are reflected as an adjustment to revenue in the period identified. Sales, value added and other taxes collected concurrently with revenue-producing activities are excluded from revenue.
We receive payment at the inception of the contract for separately priced extended service warranties, and revenue is deferred and recognized on a straight-line basis over the life of the contracts. The term of these warranties ranges from five to 40 years. The weighted average life of the contracts as of December 31, 2023, is approximately 20 years.
Additionally, critical judgments and estimates related to revenue recognition relative to certain customer contracts in our CIT and CFT businesses, which are classified as discontinued operations, in which they are contract manufacturers or where they have entered into an agreement to provide both services (engineering and design) and products resulting from those services, include the following:
•Determination of whether revenue is earned at a "point-in-time" or "over time": Where contracts provide for the manufacture of highly customized products with no alternative use and provide CIT or CFT the right to payment for work performed to date, including a normal margin for that effort, we have concluded those contracts require the recognition of revenue over time.
•For performance obligations satisfied over time, revenue is determined using the input method as we believe that best depicts the transfer of control to the customer, as the customer controls the inventory as it is produced. Measurement of revenue uses the key inputs of inventory in our possession and expected gross margin. We believe inventory reflects an appropriate measure of cost incurred to date, relative to total costs, to which we apply an expected gross margin to determine revenues. We utilize an estimate of expected gross margin based on historical margin patterns and management’s experience, which may vary based on the customers and end markets being evaluated. There are multiple unique customer contracts at CIT or CFT. Accordingly, the estimate of expected margin is done for each customer discretely. We review the margins for these categories as contracts, customers and product profiles change over time so that the margin expectations reflect the best available data for each category.
Income Taxes
Our income tax expense, deferred tax assets and liabilities, and liabilities for unrecognized tax benefits reflect management’s best estimate of current and future taxes to be paid. We are subject to income taxes in the U.S. and numerous foreign jurisdictions. Significant judgments and estimates are required in the determination of the consolidated income tax expense.
Deferred income taxes arise from temporary differences between the tax basis of assets and liabilities and its reported amounts in the financial statements, which will result in taxable or deductible amounts in the future. In evaluating our ability to recover our deferred tax assets in the jurisdiction from which they arise, we consider all available positive and negative evidence, including scheduled reversals of deferred tax liabilities, projected future taxable income, tax-planning strategies and results of recent operations.
We believe that it is more likely than not that the benefit from certain U.S. federal, state and foreign net operating loss, and credit carryforwards will not be realized. In recognition of this risk, we have provided a valuation allowance of $15.1 million on the deferred tax assets related to these carryforwards.
28
Table of Contents
We (1) record unrecognized tax benefits as liabilities in accordance with Accounting Standards Codification 740, Income Taxes ("ASC 740") and (2) adjust these liabilities when our judgment changes as a result of the evaluation of new information not previously available. Because of the complexity of some of these uncertainties, the ultimate resolution may result in a payment that is materially different from our current estimate of the unrecognized tax benefit liabilities. These differences will be reflected as increases or decreases to income tax expense in the period in which new information is available.
Extended Product Warranty Reserves
We offer extended warranty contracts on sales of certain products, the most significant being those offered on our installed roofing and weatherproofing systems within the CCM and CWT segments. Current costs of services performed under these contracts are expensed as incurred. We also record an additional loss and a corresponding reserve if the total expected costs of providing services under the contract exceed unamortized deferred revenues equal to such excess. We estimate total expected warranty costs using actuarially derived estimates of future costs of servicing the warranties. The key inputs that are utilized to develop these estimates include historical claims experience by type of product, location, and labor and material costs. The estimates of the volume and severity of these claims and associated costs are dependent upon the above assumptions and future results could differ from our current expectations. We currently do not have any material loss reserves recorded associated with our extended product warranties.
Non-GAAP Financial Measures
EBIT, Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA Margin
Earnings before interest and taxes ("EBIT"), adjusted EBIT, adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA") and adjusted EBITDA margin are intended to provide investors and others with information about our performance and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. As a result, management believes that these measures enhance the ability of investors to analyze trends in our business and evaluate our performance relative to similarly-situated companies. This information differs from net income, operating income, and operating margin determined in accordance with GAAP and should not be considered in isolation or as a substitute for measures of performance determined in accordance with GAAP. Our and our segments' EBIT, adjusted EBIT, adjusted EBITDA and adjusted EBITDA margin follows. These non-GAAP financial measures may not be comparable to similarly titled measures reported by other companies.
| December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except percentages) | 2023 | 2022 | 2021 | ||||||||||||
| Net income (GAAP) | $ | 767.4 | $ | 924.0 | $ | 421.7 | |||||||||
| Less: income from discontinued operations (GAAP) | 48.5 | 66.0 | 36.1 | ||||||||||||
| Income from continuing operations (GAAP) | 718.9 | 858.0 | 385.6 | ||||||||||||
| Provision for income taxes | 211.5 | 265.7 | 104.3 | ||||||||||||
| Interest expense, net | 75.6 | 85.9 | 80.2 | ||||||||||||
| Interest income | (20.1) | (6.8) | (1.1) | ||||||||||||
| EBIT | 985.9 | 1,202.8 | 569.0 | ||||||||||||
| Exit and disposal, and facility rationalization costs | 7.8 | 0.2 | 0.7 | ||||||||||||
| Inventory step-up amortization and transaction costs | 2.0 | 4.3 | 26.3 | ||||||||||||
| Impairment charges | 1.8 | 25.3 | 3.2 | ||||||||||||
| Losses from acquisitions and disposals | 2.8 | 0.1 | 4.1 | ||||||||||||
| Losses from insurance | — | 0.3 | 0.7 | ||||||||||||
| Losses from litigation | 1.4 | 0.1 | 0.1 | ||||||||||||
| Total non-comparable items | 15.8 | 30.3 | 35.1 | ||||||||||||
| Adjusted EBIT | 1,001.7 | 1,233.1 | 604.1 | ||||||||||||
| Depreciation | 66.3 | 66.5 | 56.0 | ||||||||||||
| Amortization | 84.8 | 92.1 | 63.7 | ||||||||||||
| Adjusted EBITDA | $ | 1,152.8 | $ | 1,391.7 | $ | 723.8 | |||||||||
| Divided by: | |||||||||||||||
| Total revenues | $ | 4,586.9 | $ | 5,449.4 | $ | 3,836.7 | |||||||||
| Adjusted EBITDA margin | 25.1 | % | 25.5 | % | 18.9 | % |
29
Table of Contents
| Year Ended December 31, 2023 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except percentages) | CCM | CWT | Corporate and unallocated | ||||||||||
| Operating income (loss) (GAAP) | $ | 913.9 | $ | 187.9 | $ | (119.0) | |||||||
| Non-operating (income) expense, net(1) | (0.4) | 0.2 | (2.9) | ||||||||||
| EBIT | 914.3 | 187.7 | (116.1) | ||||||||||
| Exit and disposal, and facility rationalization costs | 5.1 | 2.7 | — | ||||||||||
| Inventory step-up amortization and transaction costs | — | 0.5 | 1.5 | ||||||||||
| Impairment charges | — | 1.8 | — | ||||||||||
| Losses (gains) from acquisitions and disposals | 0.4 | 2.5 | (0.1) | ||||||||||
| Losses (gains) from litigation | — | 1.5 | (0.1) | ||||||||||
| Total non-comparable items | 5.5 | 9.0 | 1.3 | ||||||||||
| Adjusted EBIT | 919.8 | 196.7 | (114.8) | ||||||||||
| Depreciation | 45.0 | 17.5 | 3.8 | ||||||||||
| Amortization | 12.0 | 70.6 | 2.2 | ||||||||||
| Adjusted EBITDA | $ | 976.8 | $ | 284.8 | $ | (108.8) | |||||||
| Divided by: | |||||||||||||
| Total revenues | $ | 3,253.4 | $ | 1,333.5 | $ | — | |||||||
| Adjusted EBITDA margin | 30.0 | % | 21.4 | % | NM |
(1)Includes other non-operating (income) expense, net, which may be presented in separate line items on the Consolidated Statements of Income and Comprehensive Income.
| Year Ended December 31, 2022 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except percentages) | CCM | CWT | Corporate and unallocated | ||||||||
| Operating income (loss) (GAAP) | $ | 1,175.0 | $ | 128.6 | $ | (98.8) | |||||
| Non-operating expense (income), net(1) | 2.0 | 0.8 | (0.8) | ||||||||
| EBIT | 1,173.0 | 127.8 | (98.0) | ||||||||
| Exit and disposal, and facility rationalization costs | 0.1 | 0.1 | — | ||||||||
| Inventory step-up amortization and transaction costs | — | — | 4.3 | ||||||||
| Impairment charges | — | 25.0 | 0.3 | ||||||||
| Losses from acquisitions and disposals | — | 0.3 | (0.2) | ||||||||
| Losses from insurance | — | 0.3 | — | ||||||||
| Losses from litigation | — | — | 0.1 | ||||||||
| Total non-comparable items | 0.1 | 25.7 | 4.5 | ||||||||
| Adjusted EBIT | 1,173.1 | 153.5 | (93.5) | ||||||||
| Depreciation | 38.7 | 24.1 | 3.7 | ||||||||
| Amortization | 16.9 | 73.0 | 2.2 | ||||||||
| Adjusted EBITDA | $ | 1,228.7 | $ | 250.6 | $ | (87.6) | |||||
| Divided by: | |||||||||||
| Total revenues | $ | 3,885.2 | $ | 1,564.2 | $ | — | |||||
| Adjusted EBITDA margin | 31.6 | % | 16.0 | % | NM |
(1)Includes other non-operating (income) expense, net, which may be presented in separate line items on the Consolidated Statements of Income and Comprehensive Income.
30
Table of Contents
| Year Ended December 31, 2021 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except percentages) | CCM | CWT | Corporate and unallocated | ||||||||
| Operating income (loss) (GAAP) | $ | 619.9 | $ | 64.4 | $ | (110.9) | |||||
| Non-operating expense (income), net(1) | 2.5 | (0.4) | 2.3 | ||||||||
| EBIT | 617.4 | 64.8 | (113.2) | ||||||||
| Exit and disposal, and facility rationalization costs | 0.1 | 0.4 | 0.2 | ||||||||
| Inventory step-up amortization and transaction costs | — | 24.4 | 1.9 | ||||||||
| Impairment charges | — | — | 3.2 | ||||||||
| Losses from acquisitions and disposals | 2.2 | — | 1.9 | ||||||||
| Losses from insurance | 0.3 | 0.4 | — | ||||||||
| Losses from litigation | — | — | 0.1 | ||||||||
| Total non-comparable items | 2.6 | 25.2 | 7.3 | ||||||||
| Adjusted EBIT | 620.0 | 90.0 | (105.9) | ||||||||
| Depreciation | 36.6 | 15.7 | 3.7 | ||||||||
| Amortization | 16.1 | 45.6 | 2.0 | ||||||||
| Adjusted EBITDA | $ | 672.7 | $ | 151.3 | $ | (100.2) | |||||
| Divided by: | |||||||||||
| Total revenues | $ | 2,846.2 | $ | 990.5 | $ | — | |||||
| Adjusted EBITDA margin | 23.6 | % | 15.3 | % | NM |
(1)Includes other non-operating (income) expense, net, which may be presented in separate line items on the Consolidated Statements of Income and Comprehensive Income.
Outlook
Revenues
Our expectations for segment revenues in 2024 follows:
| 2024 Revenues | Primary Drivers | |||
|---|---|---|---|---|
| Carlisle Construction Materials | ~ +6% | • Channel tailwinds following 2023 inventory destocking• Strong contractor backlogs and re-roof demand | ||
| Carlisle Weatherproofing Technologies | ~ +4% | • Strong residential demand• Partially offset by headwinds in new non-residential markets | ||
| Total Carlisle | ~ +5% |
Cash Flows
Our priorities for the use of cash are to invest in growth and performance improvement opportunities for our existing businesses through capital expenditures, pursue strategic acquisitions that meet our stockholder return criteria, pay dividends to stockholders and return value to stockholders through share repurchases.
Capital expenditures in 2024 are expected to be approximately $160 million to $180 million. Planned capital expenditures for 2024 include new product and capacity expansion, business sustaining projects and cost reduction efforts.
Forward-Looking Statements
This Annual Report on Form 10-K contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements generally use words such as "expect," "foresee," "anticipate," "believe," "project," "should," "estimate," "will," "plans," "intends," "forecast," and similar expressions, and reflect our expectations concerning the future. Such statements are made based on known events and circumstances at the time of publication and, as such, are subject in the future to unforeseen risks and uncertainties. It is possible that our future performance may differ materially from current expectations expressed in these forward-looking statements, due to a variety of factors such as: increasing price and product/service competition by foreign and domestic competitors, including new entrants; technological developments and changes; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; our mix of products/services; increases in raw material costs that cannot be recovered in product pricing; domestic and foreign governmental and public policy changes including environmental and industry regulations; the ability to meet
31
Table of Contents
our goals relating to our intended reduction of greenhouse gas emissions, including our net zero commitments; threats associated with and efforts to combat terrorism; protection and validity of patent and other intellectual property rights; the identification of strategic acquisition targets and our successful completion of any transaction and integration of our strategic acquisitions; our successful completion of strategic dispositions; the cyclical nature of our businesses; the impact of information technology, cybersecurity or data security breaches at our businesses or third parties; the outcome of pending and future litigation and governmental proceedings; the emergence or continuation of widespread health emergencies such as the COVID-19 pandemic, including, for example, expectations regarding their impact on our businesses, including on customer demand, supply chains and distribution systems, production, our ability to maintain appropriate labor levels, our ability to ship products to our customers, our future results, or our full-year financial outlook; and the other factors discussed in the reports we file with or furnish to the Securities and Exchange Commission from time to time. In addition, such statements could be affected by general industry and market conditions and growth rates, the condition of the financial and credit markets and general domestic and international economic conditions, including inflation and interest rate and currency exchange rate fluctuations. Further, any conflict in the international arena, including the Russian invasion of Ukraine and war in the Middle East, may adversely affect general market conditions and our future performance. Any forward-looking statement speaks only as of the date on which that statement is made, and we undertake no duty to update any forward-looking statement to reflect events or circumstances, including unanticipated events, after the date on which that statement is made, unless otherwise required by law. New factors emerge from time to time and it is not possible for management to predict all of those factors, nor can it assess the impact of each of those factors on the business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statement.
FY 2022 10-K MD&A
SEC filing source: 0000790051-23-000044.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Carlisle Companies Incorporated (“Carlisle”, the “Company”, “we”, “us” or “our”) is a leading manufacturer and supplier of innovative building envelope products and solutions for more energy efficient buildings. Through our building products businesses, Carlisle Construction Materials ("CCM") and Carlisle Weatherproofing Technologies ("CWT"), and family of leading brands, we deliver innovative, labor-reducing and environmentally responsible products and solutions to customers through the Carlisle Experience. Carlisle is committed to generating superior stockholder returns and maintaining a balanced capital deployment approach, including investments in our businesses, strategic acquisitions, share repurchases and continued dividend increases. We are also a leading provider of products to the aerospace, medical technologies and general industrial markets through our Carlisle Interconnect Technologies ("CIT") and Carlisle Fluid Technologies ("CFT") business segments.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is designed to provide a reader of our financial statements with a narrative from the perspective of Company management. All references to “Notes” refer to our Notes to Consolidated Financial Statements in this Annual Report on Form 10-K. For more information regarding our consolidated results, segment results, with the exception of CCM and CWT as a result of the reportable segment change during 2022, and liquidity and capital resources for the year ended December 31, 2021 as compared to the year ended December 31, 2020, refer to "Part II—Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations" in the Company's 2021 Annual Report on Form 10-K (the "2021 Annual Report on Form 10-K").
Executive Overview
The entire Carlisle team delivered excellent results throughout 2022, especially given the difficult macroeconomic environment. Leveraging our continuous improvement culture and the Carlisle Experience, the Carlisle team delivered on our commitments, supported by continued strong underlying U.S. non-residential construction demand, ongoing recovery in commercial aerospace markets, and disciplined pricing to deliver a record sales and earnings performance.
In 2018, we launched Vision 2025, our plan to deliver $15 of GAAP earnings per share ("EPS") by 2025. Vision 2025 has provided Carlisle with clarity of mission to keep us on course during the difficult operating conditions of the past few years. At its core, Vision 2025 consists of five fundamental pillars; driving organic revenue growth, leveraging that growth with COS, transforming the portfolio through synergistic acquisitions and strategic divestitures, deploying capital in a disciplined and return on investment-focused manner, and investing in and developing exceptional talent. We are extremely pleased to confirm we have met our objective to deliver $15 of GAAP EPS three years in advance of our target date.
As we exited 2022, we saw material supply conditions continuing to improve and our channel partners settling into a more normal purchasing cadence. Inflationary pressures continue to abate, and greater availability of materials are leading us toward a more normalized operating environment, continuing the trends we started to experience in the third quarter of 2022. Seasonal buying patterns, which were disrupted in 2020 and 2021, are approaching normalization with our customers working down inventory in the fourth quarter and into early 2023. As strong underlying fundamentals in our core businesses persist, we expect to build inventory, as we typically do, in anticipation of seasonally strong demand in the second and third quarters of 2023. Non-discretionary commercial re-roofing demand continues, including significant interest and activity in Carlisle's sustainable building solutions driven by rising energy costs, sustainability trends and projected investment from the Inflation Reduction Act.
We remain balanced and disciplined in our approach to capital deployment. We are maintaining an elevated level of capital expenditures to drive future growth, particularly in our building products businesses. We continue to manage an active merger and acquisition pipeline focused on synergistic businesses with attractive growth characteristics that complement our high-margin product lines. We expect to remain active in returning capital to stockholders, after raising our dividend in 2022 for the 46th consecutive year and returning $534.4 million to stockholders in the form of share repurchases and cash dividends.
18
Table of Contents
Summary Financial Results
| (in millions, except per share amounts and percentages) | 2022 | 2021 | |||||
|---|---|---|---|---|---|---|---|
| Revenues | $ | 6,591.9 | $ | 4,810.3 | |||
| Operating income | $ | 1,275.7 | $ | 567.5 | |||
| Operating margin | 19.4 | % | 11.8 | % | |||
| Income from continuing operations | $ | 925.2 | $ | 387.0 | |||
| (Loss) income from discontinued operations | $ | (1.2) | $ | 34.7 | |||
| Diluted earnings per share attributable to common shares: | |||||||
| Income from continuing operations | $ | 17.58 | $ | 7.26 | |||
| (Loss) income from discontinued operations | $ | (0.02) | $ | 0.65 | |||
| Adjusted EBITDA(1) | $ | 1,563.0 | $ | 833.5 | |||
| Adjusted EBITDA margin(2) | 23.7 | % | 17.3 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
Revenues increased in 2022 primarily reflecting positive pricing across all segments, contributions from the acquisition of ASP Henry Holdings, Inc. (“Henry”) in the CWT segment and higher sales volumes in the CCM, CIT and CFT segments, partially offset by unfavorable foreign currency impacts.
Operating income and operating income margin increased in 2022 primarily reflecting positive pricing, higher volumes and favorable product mix, partially offset by raw material and wage inflation across all segments.
Diluted earnings per share from continuing operations increased primarily from the above operating income performance ($10.03 per share) and reduced average shares outstanding ($0.21 per share) resulting from our share repurchase program.
Consolidated Results of Operations
Revenues
| (in millions, except percentages) | 2022 | 2021 | Change | % | Acquisition Effect | Price / Volume Effect | Exchange Rate Effect | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 6,591.9 | $ | 4,810.3 | $ | 1,781.6 | 37.0 | % | 9.2 | % | 28.7 | % | (0.9) | % |
The increase in revenues in 2022 primarily reflected positive pricing across all segments, contributions from the acquisition of Henry in the CWT segment and higher sales volumes in the CCM, CIT and CFT segments, partially offset by unfavorable foreign currency impacts.
Revenues by Geographic Area
| (in millions, except percentages) | 2022 | 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| United States | $ | 5,663.8 | 86 | % | $ | 4,039.5 | 84 | % | ||||||
| International: | ||||||||||||||
| Europe | 374.9 | 359.8 | ||||||||||||
| Asia and Middle East | 201.9 | 198.5 | ||||||||||||
| North America (excluding U.S.) | 284.3 | 170.0 | ||||||||||||
| Africa | 19.0 | 13.0 | ||||||||||||
| Other | 48.0 | 29.5 | ||||||||||||
| Total International | 928.1 | 14 | % | 770.8 | 16 | % | ||||||||
| Revenues | $ | 6,591.9 | $ | 4,810.3 |
19
Table of Contents
Gross Margin
| (in millions, except percentages) | 2022 | 2021 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | $ | 2,157.4 | $ | 1,314.7 | $ | 842.7 | 64.1 | % | |||||||
| Gross margin percentage | 32.7 | % | 27.3 | % | |||||||||||
| Depreciation and amortization | $ | 103.1 | $ | 102.4 |
Gross margin percentage (gross margin expressed as a percentage of revenues) increased in 2022, driven by positive pricing and COS savings, partially offset by raw material and wage inflation. Also included in cost of goods sold were exit and disposal costs totaling $5.7 million in 2022, primarily at CIT, attributable to our restructuring initiatives, compared with $9.7 million in 2021. Refer to Note 8 for further information on exit and disposal activities. In 2021, cost of goods sold included $2.2 million of inventory step-up amortization associated with the Henry acquisition.
Selling and Administrative Expenses
| (in millions, except percentages) | 2022 | 2021 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selling and administrative expenses | $ | 811.5 | $ | 698.2 | $ | 113.3 | 16.2 | % | |||||||
| As a percentage of revenues | 12.3 | % | 14.5 | % | |||||||||||
| Depreciation and amortization | $ | 146.0 | $ | 113.7 |
Selling and administrative expenses increased in 2022 primarily reflecting incremental costs in the CWT segment from the acquisition of Henry, higher commissions, travel, incentive compensation costs and wage inflation. Also included in selling and administrative expenses were exit and disposal costs totaling $0.6 million in 2022, primarily at CIT, attributable to our restructuring initiatives, compared with $4.5 million in 2021. Refer to Note 8 for further information on exit and disposal activities.
Research and Development Expenses
| (in millions, except percentages) | 2022 | 2021 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Research and development expenses | $ | 50.8 | $ | 49.9 | $ | 0.9 | 1.8 | % | |||||||
| As a percentage of revenues | 0.8 | % | 1.0 | % | |||||||||||
| Depreciation and amortization | $ | 2.2 | $ | 1.8 |
Research and development expenses were higher in 2022 primarily reflecting higher new product development expenses at our CIT, CCM and CWT segments.
Other Operating Expense (Income), net
| (in millions, except percentages) | 2022 | 2021 | Change | % | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Other operating expense (income), net | $ | 19.4 | $ | (0.9) | $ | 20.3 | NM |
Other operating expense, net in 2022 reflected intangible asset impairments of $18.6 million and fixed asset impairments of $6.2 million at our CWT segment, partially offset by rebates of $4.2 million and royalty income of $1.8 million.
Other operating income, net in 2021 primarily reflected $3.5 million of rebates, $1.6 million of royalty income and $0.4 million from rental income, partially offset by $5.0 million of impairment charges.
Operating Income
| (in millions, except percentages) | 2022 | 2021 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | $ | 1,275.7 | $ | 567.5 | $ | 708.2 | 124.8 | % | |||||||
| Operating margin percentage | 19.4 | % | 11.8 | % |
Refer to Segment Results of Operations within this MD&A for further information related to segment operating income results.
20
Table of Contents
Interest Expense, net
| (in millions, except percentages) | 2022 | 2021 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense, net | $ | 85.9 | $ | 80.3 | $ | 5.6 | 7.0 | % |
Interest expense, net of capitalized interest, increased during 2022 primarily reflecting higher long-term debt balances associated with our public offering of $550.0 million of 2.20% unsecured senior notes and $300.0 million of 0.55% unsecured senior notes completed in September 2021, partially offset by the redemption of $350.0 million of 3.75% unsecured senior notes (the "2022 Notes") in October 2022. Refer to Note 14 for further information on our long-term debt.
Interest Income
| (in millions, except percentages) | 2022 | 2021 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest income | $ | (7.1) | $ | (1.2) | $ | (5.9) | 491.7 | % |
Interest income increased during 2022 primarily relating higher yields and a higher invested cash balance.
Other Non-operating Expense, net
| (in millions, except percentages) | 2022 | 2021 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Other non-operating expense, net | $ | 1.3 | $ | 5.9 | $ | (4.6) | (78.0) | % |
Other non-operating expense, net in 2022 primarily reflected changes in foreign currencies against the U.S. Dollar and unrealized losses on Rabbi Trust investments, partially offset by unrealized gains on pension assets.
Other non-operating expense, net in 2021 primarily reflected the release of the remaining indemnification assets related to the acquisitions of Petersen Aluminum Corporation ("Petersen") and Accella Holdings LLC ("Accella") resulting from escrow expirations, and changes in foreign currencies against the U.S. Dollar.
Income Taxes
| (in millions, except percentages) | 2022 | 2021 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Provision for income taxes | $ | 270.4 | $ | 95.5 | $ | 174.9 | 183.1 | % | |||||||
| Effective tax rate | 22.6 | % | 19.8 | % |
The provision for income taxes on continuing operations for 2022 is higher than 2021 primarily reflecting higher pre-tax income in the U.S., and to a lesser extent in foreign jurisdictions which equated to higher taxes of $174.7 million.
Refer to Note 9 for further information related to income taxes.
(Loss) Income from Discontinued Operations
| (in millions, except percentages) | 2022 | 2021 | Change | % | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Loss) income from discontinued operations before taxes | $ | (5.4) | $ | 9.9 | $ | (15.3) | NM | |||||||
| Benefit from income taxes | (4.2) | (24.8) | ||||||||||||
| (Loss) income from discontinued operations | $ | (1.2) | $ | 34.7 |
Loss from discontinued operations in 2022 primarily reflects legal settlement accruals associated with a previously disposed business, partially offset by a gain on the sale of real estate associated with the 2021 sale of the equity interests and assets comprising the Carlisle Brake & Friction ("CBF") segment.
Income from discontinued operations in 2021 primarily reflects operating results of CBF prior to the disposition and a pre-tax loss on sale, offset by an income tax benefit from the sale of the equity interests and assets comprising the CBF segment in August 2021.
Refer to Note 4 for additional information related to discontinued operations.
21
Table of Contents
Segment Results of Operations
Carlisle Construction Materials (“CCM”)
This segment produces a complete line of premium energy-efficient single-ply roofing products and warranted roof systems and accessories for the commercial building industry, including ethylene propylene diene monomer (“EPDM”), thermoplastic polyolefin (“TPO”) and polyvinyl chloride (“PVC”) membrane, polyisocyanurate ("polyiso") insulation, and engineered metal roofing and wall panel systems for commercial and residential buildings.
| (in millions, except percentages) | 2022 | 2021 | Change | % | Acquisition Effect | Price / Volume Effect | Exchange Rate Effect | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 3,885.2 | $ | 2,846.2 | $ | 1,039.0 | 36.5 | % | — | % | 37.3 | % | (0.8) | % | ||||||||||
| Operating income | $ | 1,175.0 | $ | 619.9 | $ | 555.1 | 89.5 | % | ||||||||||||||||
| Operating margin | 30.2 | % | 21.8 | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 1,228.7 | $ | 672.7 | ||||||||||||||||||||
| Adjusted EBITDA margin(1) | 31.6 | % | 23.6 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
CCM’s revenue increased in 2022 primarily reflecting positive pricing across all product lines and the strength of U.S. commercial roofing demand.
CCM’s operating margin and adjusted EBITDA margin increase in 2022 primarily reflected positive pricing, higher volumes and savings from COS, partially offset by raw material, freight and wage inflation.
| (in millions, except percentages) | 2021 | 2020 | Change | % | Acquisition Effect | Price / Volume Effect | Exchange Rate Effect | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 2,846.2 | $ | 2,335.4 | $ | 510.8 | 21.9 | % | — | % | 21.5 | % | 0.4 | % | ||||||||||
| Operating income | $ | 619.9 | $ | 524.2 | $ | 95.7 | 18.3 | % | ||||||||||||||||
| Operating margin | 21.8 | % | 22.4 | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 672.7 | $ | 576.4 | ||||||||||||||||||||
| Adjusted EBITDA margin(1) | 23.6 | % | 24.7 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
CCM’s revenue increase in 2021 primarily reflected higher volumes from strength in U.S. commercial roofing and price realization across all markets.
CCM’s operating margin and adjusted EBITDA margin decline in 2021 primarily reflected raw material, wage and freight inflation, offset by pricing actions that served to substantially offset inflation on a dollar basis during the year.
Carlisle Weatherproofing Technologies ("CWT")
This segment produces building envelope solutions that drive energy efficiency and sustainability in commercial and residential applications. Products include high-performance waterproofing and moisture protection products, protective roofing underlayments, fully integrated liquid and sheet applied air/vapor barriers, sealants/primers and flashing systems, roof coatings and mastics, spray polyurethane foam and coating systems for a wide variety of thermal protection applications and other premium polyurethane products, block-molded expanded polystyrene insulation, engineered products for HVAC applications, and premium rubber products for a variety of industrial and surfacing applications.
22
Table of Contents
| (in millions, except percentages) | 2022 | 2021 | Change | % | Acquisition Effect | Price / Volume Effect | Exchange Rate Effect | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 1,564.2 | $ | 990.5 | $ | 573.7 | 57.9 | % | 44.8 | % | 13.6 | % | (0.5) | % | ||||||||||
| Operating income | $ | 128.6 | $ | 64.4 | $ | 64.2 | 99.7 | % | ||||||||||||||||
| Operating margin | 8.2 | % | 6.5 | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 250.6 | $ | 151.3 | ||||||||||||||||||||
| Adjusted EBITDA margin(1) | 16.0 | % | 15.3 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
CWT’s revenue increased in 2022 primarily reflecting contributions from the Henry acquisition and positive pricing.
CWT’s operating margin increase in 2022 primarily reflected positive pricing and contributions from the Henry acquisition, partially offset by raw material, freight and wage inflation and lower volumes. Operating margin also included definite-lived intangible asset impairments of $18.6 million and plant, property and equipment impairments of $6.2 million in 2022 and transaction related expenses of $24.4 million from the acquisition of Henry in 2021.
CWT’s adjusted EBITDA margin increase in 2022 primarily reflected favorable pricing and contributions from the Henry acquisition, partially offset by higher raw material, freight and labor costs, and lower volumes.
| (in millions, except percentages) | 2021 | 2020 | Change | % | Acquisition Effect | Price / Volume Effect | Exchange Rate Effect | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 990.5 | $ | 660.2 | $ | 330.3 | 50.0 | % | 26.9 | % | 23.1 | % | — | % | ||||||||||
| Operating income | $ | 64.4 | $ | 57.4 | $ | 7.0 | 12.2 | % | ||||||||||||||||
| Operating margin | 6.5 | % | 8.7 | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 151.3 | $ | 106.8 | ||||||||||||||||||||
| Adjusted EBITDA margin(1) | 15.3 | % | 16.2 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
CWT’s revenue increase in 2021 primarily reflected contributions from the Henry acquisition, positive pricing and increased volumes across all end markets.
CWT's operating margin and adjusted EBITDA margin decline in 2021 primarily reflected raw material, freight and wage inflation, partially offset by pricing actions served to substantially offset inflation and improved operating efficiencies from COS.
Carlisle Interconnect Technologies (“CIT”)
This segment produces high-performance wire and cable, including optical fiber, for the commercial aerospace, military and defense electronics, medical device, industrial, and test and measurement markets. CIT's product portfolio also includes sensors, connectors, contacts, cable assemblies, complex harnesses, racks, trays and installation kits, in addition to engineering and certification services. CIT also provides medical device products and solutions for several medical technology applications.
23
Table of Contents
During the third quarter of 2021, we announced plans to exit our manufacturing operations in Carlsbad, California, and relocate the majority of those operations to existing facilities in North America. The project is expected to be completed in the first quarter of 2023. Total projected costs are expected to approximate $6.9 million, with approximately $1.5 million of costs remaining to be incurred.
| (in millions, except percentages) | 2022 | 2021 | Change | % | Acquisition Effect | Price / Volume Effect | Exchange Rate Effect | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 845.4 | $ | 687.8 | $ | 157.6 | 22.9 | % | — | % | 23.1 | % | (0.2) | % | ||||||||||
| Operating income (loss) | $ | 37.2 | $ | (17.5) | $ | 54.7 | 312.6 | % | ||||||||||||||||
| Operating margin | 4.4 | % | (2.5) | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 118.1 | $ | 75.8 | ||||||||||||||||||||
| Adjusted EBITDA margin(1) | 14.0 | % | 11.0 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
CIT's revenue increase in 2022 primarily reflected continued strengthening of aerospace and medical end markets and favorable pricing.
CIT’s operating margin and adjusted EBITDA margin increase in 2022 primarily reflected higher volumes, positive pricing and savings from COS, partially offset by wage inflation and unfavorable product mix.
Carlisle Fluid Technologies (“CFT”)
This segment produces highly engineered liquid, powder, sealants and adhesives finishing equipment and integrated system solutions for spraying, pumping, mixing, metering and curing of a variety of coatings used in the automotive manufacture, general industrial, protective coating, wood, specialty and automotive refinishing markets.
| (in millions, except percentages) | 2022 | 2021 | Change | % | Acquisition Effect | Price / Volume Effect | Exchange Rate Effect | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 297.1 | $ | 285.8 | $ | 11.3 | 4.0 | % | — | % | 9.3 | % | (5.3) | % | ||||||||||
| Operating income | $ | 36.5 | $ | 24.0 | $ | 12.5 | 52.1 | % | ||||||||||||||||
| Operating margin | 12.3 | % | 8.4 | % | ||||||||||||||||||||
| Adjusted EBITDA(1) | $ | 56.3 | $ | 46.4 | ||||||||||||||||||||
| Adjusted EBITDA margin(1) | 18.9 | % | 16.2 | % |
(1)Adjusted EBITDA and adjusted EBITDA margin are intended to provide investors and others with information about Carlisle's and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for more information about, and a detailed reconciliation of, these items.
CFT's revenue increase in 2022 primarily reflected positive pricing and increased volumes in the transportation end market, partially offset by unfavorable changes in foreign currency rates.
CFT’s operating margin and adjusted EBITDA margin increase in 2022 primarily reflected positive pricing, savings from COS and higher volumes, partially offset by raw material, freight and wage inflation.
Liquidity and Capital Resources
A summary of our cash and cash equivalents by region follows:
| (in millions) | December 31, 2022 | December 31, 2021 | |||||
|---|---|---|---|---|---|---|---|
| Europe | $ | 20.1 | $ | 12.3 | |||
| North America (excluding U.S.) | 28.5 | 40.8 | |||||
| China | 4.5 | 17.8 | |||||
| Asia Pacific (excluding China) | 19.2 | 12.9 | |||||
| International cash and cash equivalents | 72.3 | 83.8 | |||||
| U.S. cash and cash equivalents | 327.7 | 240.6 | |||||
| Total cash and cash equivalents | $ | 400.0 | $ | 324.4 |
24
Table of Contents
We maintain liquidity sources primarily consisting of cash and cash equivalents as well as availability under the Company's Fourth Amended and Restated Credit Agreement (as amended, the "Facility"). In the near term, cash on hand is our primary source of liquidity. The increase in cash and cash equivalents compared to December 31, 2021, is primarily related to cash generated from operations and the receipt of the $125 million earn out payment from the sale of CBF, partially offset by share repurchases, the redemption of the 2022 Notes, capital expenditures and payment of dividends to stockholders.
In certain countries, primarily China, our cash is subject to local laws and regulations that require government approval for conversion of such cash to U.S. Dollars, as well as for transfer of such cash, both temporarily and permanently outside of that jurisdiction. In addition, upon permanent transfer of cash outside of certain jurisdictions, primarily in Canada and China, we may be subject to withholding taxes, and as such we have accrued $6.9 million in anticipation of those taxes as of December 31, 2022.
We believe we have sufficient cash on hand, availability under the Facility and operating cash flows to meet our anticipated business requirements for at least the next 12 months. At the discretion of management, the Company may use available cash on capital expenditures, dividends, common stock repurchases, acquisitions and strategic investments.
We also anticipate we will have sufficient cash on hand, availability under the Facility and operating cash flows to meet our anticipated long-term business requirements and to pay outstanding principal balances of our existing notes by the respective maturity dates. Another potential source of liquidity is access to public capital markets, subject to market conditions. We may access the capital markets for a variety of reasons, including to repay the outstanding balances of our outstanding debt and fund acquisitions. Refer to Note 14 for further information on long-term debt.
Sources and Uses of Cash and Cash Equivalents
| (in millions) | 2022 | 2021 | |||||
|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 1,000.9 | $ | 421.7 | |||
| Net cash used in investing activities | (61.1) | (1,486.4) | |||||
| Net cash (used in) provided by financing activities | (862.0) | 488.1 | |||||
| Effect of foreign currency exchange rate changes on cash | (2.2) | (1.2) | |||||
| Change in cash and cash equivalents | $ | 75.6 | $ | (577.8) |
Operating Activities
We generated operating cash flows totaling $1,000.9 million for 2022 (including working capital uses of $222.0 million), compared with $421.7 million for 2021 (including working capital uses of $275.2 million). Higher operating cash flows in 2022 primarily reflected higher net income and a reduction in working capital uses related to collection of accounts receivable, partially offset by a reduction in accounts payable.
Investing Activities
Cash used in investing activities of $61.1 million for 2022 primarily reflected capital expenditures of $183.5 million and the acquisition of MBTechnology for $24.7 million, partially offset by the proceeds of the contingent consideration from the earn out payment and sale of real estate associated with the 2021 sale of CBF for $132.0 million and proceeds from investment in securities of $10.3 million. Cash used in investing activities of $1,486.4 million for 2021 primarily reflected the acquisition of Henry for $1,571.3 million, net of cash acquired, capital expenditures of $134.8 million and investment in securities of $30.2 million, partially offset by proceeds of $247.7 million from the sale of CBF.
Financing Activities
Cash used in financing activities of $862.0 million for 2022 primarily reflected share repurchases of $400.0 million, the redemption of the 2022 Notes of $350.0 million and cash dividend payments of $134.4 million, reflecting the increased annual dividend rate of $3.00 per share. Cash provided by financing activities of $488.1 million for 2021 primarily reflected net proceeds from our September public offering of $850.0 million in aggregate principal amount of unsecured senior notes and proceeds from the exercise of stock options, net of withholding tax, of $77.4 million, partially offset by share repurchases of $315.6 million and cash dividend payments of $112.5 million.
25
Table of Contents
Share Repurchases
On February 2, 2021, the Board approved a 5 million share increase in the Company's stock repurchase program. We repurchased approximately 1.6 million shares in 2022 as part of our plan to return capital to stockholders, utilizing $400.0 million of our cash on hand. As of December 31, 2022, we had authority to repurchase 3.4 million shares.
Purchases may occur from time to time over an indefinite period of time in the open market, in privately negotiated transactions and through block trades, and no maximum purchase price has been set. The decision to repurchase shares depends on price, availability and other corporate developments and is subject to the discretion of the Board. The Company plans to continue to repurchase shares in 2023 on an opportunistic basis.
We intend to pay dividends to our stockholders and have increased our dividend rate annually for the past 46 years. On January 31, 2023, the Board declared a regular quarterly dividend of $0.75 per share, payable on March 1, 2023, to stockholders of record at the close of business on February 17, 2022.
Debt Instruments
Senior Notes
On September 14, 2022, we issued a notice for the redemption in full of our outstanding $350.0 million aggregate principal amount of 2022 Notes. The 2022 Notes were redeemed on October 17, 2022, at the redemption price of $355.5 million, including $5.5 million of interest to the redemption date.
We also have unsecured senior unsecured notes outstanding of $300.0 million due September 1, 2023 (at a stated interest rate of 0.55%), $400.0 million due December 1, 2024 (at a stated interest rate of 3.5%), $600.0 million due December 1, 2027 (at a stated interest rate of 3.75%), $750 million due March 1, 2030 (at a stated interest rate of 2.75%) and $550.0 million due March 1, 2032 (at a stated interest rate of 2.20% that are rated BBB by Standard & Poor’s and Baa2 by Moody’s.
Revolving Credit Facility
During 2022, we had no borrowings or repayments under the Facility. During 2021, borrowings and repayments under the Facility totaled $650.0 million with a weighted average interest rate of 1.1%. As of December 31, 2022 and December 31, 2021, there were no borrowings under the Facility and $1.0 billion of availability.
Debt Covenants
We are required to meet various covenants and limitations under our senior notes and Facility, including certain leverage ratios, interest coverage ratios and limits on outstanding debt balances held by certain subsidiaries. We were in compliance with all covenants and limitations as of December 31, 2022 and 2021.
Refer to Note 14 for further information on our debt instruments.
Critical Accounting Estimates
Our significant accounting policies are more fully described in Note 1. In preparing the Consolidated Financial Statements in conformity with U.S. Generally Accepted Accounting Principles (“GAAP”), the Company’s management must make informed decisions which impact the reported amounts and related disclosures. Such decisions include the selection of the appropriate accounting principles to be applied and assumptions on which to base estimates and judgments that affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosure of contingent assets and liabilities. We evaluate our estimates, including those related to goodwill and indefinite-lived intangible assets, valuation of long-lived assets, revenue recognition, income taxes and extended product warranties on an ongoing basis. The Company bases its estimates on historical experience, terms of existing contracts, our observation of trends in the industry, information provided by our customers and information available from other outside sources, that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual results may differ from these estimates under different assumptions or conditions.
Business Combinations
As noted in Item 1. Business. Business Strategy, we have a history and a strategy of acquiring businesses. We account for these business combinations as required by GAAP under the acquisition method of accounting, which
26
Table of Contents
requires us to recognize the assets acquired and the liabilities assumed at their acquisition date fair values. Deferred taxes are recorded for any differences between fair value and tax basis of assets acquired and liabilities assumed and can vary based on the structure of the acquisition as to whether it is a taxable or non-taxable transaction. To the extent the purchase price of the acquired business exceeds the fair values of the assets acquired and liabilities assumed, including deferred income taxes recorded in connection with the transaction, such excess is recognized as goodwill (see further below for our critical accounting estimate regarding post-acquisition accounting for goodwill). The most critical areas of judgment in applying the acquisition method include selecting the appropriate valuation techniques and assumptions that are used to measure the acquired assets and assumed liabilities at fair value, particularly for intangible assets, contingent consideration, acquired tangible assets such as property, plant and equipment, and inventory.
The key techniques and assumptions utilized by type of major acquired asset or liability generally include:
| Asset/Liability | Typical Valuation Technique | Key Assumptions | ||
|---|---|---|---|---|
| Technology-based intangible assets | Relief from royalty method | •Estimated future revenues from acquired technology•Royalty rates that would be paid if licensed from a third-party•Discount rates | ||
| Customer-based intangible assets | Multiple-period excess earnings method | •Estimated future revenues from existing customers•Rates of customer attrition•Earnings before interest, taxes, depreciation and amortization ("EBITDA") margins •Discount rates•Contributory asset charges | ||
| Trademark/trade name intangible assets | Relief from royalty method | •Estimated future revenues from acquired trademark/trade name•Economic useful lives (definite vs. indefinite)•Royalty rates that would be paid if licensed from a third-party•Discount rates | ||
| Property, plant & equipment | Market comparable transactions (real property) and replacement cost, new less economic deprecation (personal property) | •Similarity of subject property to market comparable transactions•Costs of like equipment in new condition•Economic obsolescence rates | ||
| Inventory | Net realizable value less (i) estimated costs of completion and disposal, and (ii) a reasonable profit allowance for the seller | •Estimated percentage complete (WIP inventory)•Estimated selling prices•Estimated completion and disposal costs•Estimated profit allowance for the seller | ||
| Contingent consideration | Discounted future cash flows | •Future revenues and/or net earnings•Discount rates |
In selecting techniques and assumptions noted above, we generally engage third-party, independent valuation professionals to assist us in developing the assumptions and applying the valuation techniques to a particular business combination transaction. In particular, the discount rates selected are compared to and evaluated with (i) the industry weighted-average cost of capital, (ii) the inherent risks associated with each type of asset and (iii) the level and timing of future cash flows appropriately reflecting market participant assumptions.
As noted above, goodwill represents a residual amount of purchase price. However, the primary items that generate goodwill include the value of the synergies between the acquired company and our existing businesses and the value of the acquired assembled workforce, neither of which qualifies for recognition as an intangible asset. Refer to Note 3 for more information regarding business combinations, specifically the items that generated goodwill in our recent acquisitions.
Subsequent Measurement of Goodwill
Goodwill is not amortized but is tested annually, or more often if impairment indicators are present, for impairment at a reporting unit level. Goodwill is tested for impairment via a one-step process by comparing the fair value of goodwill with its carrying value. We recognize an impairment for the amount by which the carrying amount exceeds the fair value. We estimate the fair value of our reporting units based on the income approach utilizing the
27
Table of Contents
discounted cash flow method and the market approach utilizing the public company market multiple method. The key techniques and assumptions generally include:
| Valuation Technique | Key Assumptions | |
|---|---|---|
| Discounted future cash flows | •Estimated future revenues•EBITDA margins•Discount rates | |
| Market multiple method | •Peer public company group•Financial performance of reporting units relative to peer public company group |
In 2022, the CCM reporting unit was divided into four reporting units, CCM Commercial Roofing, CCM Architectural Metals, CCM Europe and CWT, in conjunction with our re-segmentation in early 2022 and to align with the segment managers' review of the business. The goodwill previously assigned to the CCM reporting unit was allocated to the new reporting units based on their relative fair values. Accordingly, we have determined that we have seven reporting units as of December 31, 2022 and four reporting units as of December 31, 2021. Goodwill has been allocated to the reporting units as follows:
| (in millions) | December 31, 2022 | December 31, 2021 | |||||
|---|---|---|---|---|---|---|---|
| Carlisle Construction Materials | N/A | $ | 1,172.6 | ||||
| Carlisle Construction Materials - Commercial Roofing | $ | 848.9 | N/A | ||||
| Carlisle Construction Materials - Architectural Metals | 59.5 | N/A | |||||
| Carlisle Construction Materials - Europe | 24.4 | N/A | |||||
| Carlisle Weatherproofing Technologies | 244.8 | N/A | |||||
| Carlisle Interconnect Technologies - Aerospace, Defense and Industrial | 601.0 | 601.5 | |||||
| Carlisle Interconnect Technologies - Medical | 234.6 | 233.7 | |||||
| Carlisle Fluid Technologies | 187.5 | 191.2 | |||||
| Total | $ | 2,200.7 | $ | 2,199.0 |
Annual Impairment Test
We test our goodwill for impairment annually as of November 1. For the November 1, 2022 impairment test, all reporting units were tested for impairment using the quantitative approach described above, resulting in fair values that substantially exceeded the carrying values, with the exception of CIT Medical, which exceeded its carrying value by approximately 10%.
We will continue to closely monitor actual results versus expectations as well as whether and to what extent any significant changes in current events or conditions result in corresponding changes to our expectations about estimated future cash flows, discount rates and market multiples. If our adjusted expectations of the operating results, both in size and timing, of CIT Medical do not materialize, if the discount rate increases (based on increases in interest rates, market rates of return or market volatility) or if market multiples decline, we may be required to record goodwill impairment charges, which may be material.
While we believe our conclusions regarding the estimates of fair value of our reporting units are appropriate, these estimates are subject to uncertainty and by nature include judgments and estimates regarding various factors. These factors include the rate and extent of growth in the markets that our reporting units serve, the realization of future sales price and volume increases, fluctuations in exchange rates, fluctuations in price and availability of key raw materials, future operating efficiencies and, as it pertains to discount rates, the volatility in interest rates and costs of equity.
Refer to Note 12 for more information regarding goodwill.
Subsequent Measurement of Indefinite-Lived Intangible Assets
As discussed above, indefinite-lived intangible assets are recognized and recorded at their acquisition-date fair value. Intangible assets with indefinite useful lives are not amortized but are tested annually at the appropriate unit of account, which generally equals the individual asset, or more often if impairment indicators are present. Indefinite-lived intangible assets are tested for impairment via a one-step process by comparing the fair value of the intangible asset with its carrying value. We recognize an impairment charge for the amount by which the carrying amount exceeds the intangible asset's fair value. We generally estimate the fair value of our indefinite-lived intangible assets consistent with the techniques noted above using our expectations about future cash flows, discount rates and royalty rates for purposes of the annual test. We monitor for significant changes in those
28
Table of Contents
assumptions during interim reporting periods. We also periodically re-assess indefinite-lived intangible assets as to whether its useful lives can be determined, and if so, we would begin amortizing any applicable intangible asset.
Annual Impairment Test
We test our indefinite-lived intangible assets for impairment annually as of November 1. For the November 1, 2022 impairment test, all indefinite-lived intangible assets were tested for impairment using the quantitative approach described above, resulting in fair values that substantially exceeded the carrying values, with the exception of five trade names with an aggregate carrying value of $331.3 million that exceeded their carrying amounts by less than 10%.
We will continue to closely monitor actual results versus expectations as well as whether and to what extent any significant changes in current events or conditions result in corresponding changes to our expectations about future estimated revenues and discount rates. If our adjusted expectations of the revenues of these five trade names do not materialize or if the discount rate increases (based on increases in interest rates, market rates of return or market volatility), we may be required to record intangible asset impairment charges, which may be material.
Refer to Note 12 for more information regarding intangible assets.
Valuation of Long-Lived Assets
Long-lived assets or asset groups, including amortizable intangible assets, are tested for recoverability whenever events or circumstances indicate that the undiscounted future cash flows do not exceed the carrying amount of the asset or asset group. For purposes of testing for impairment, we group our long-lived assets classified as held and used at the lowest level for which identifiable cash flows are largely independent of the cash flows from other assets and liabilities, which means that in many cases multiple assets are tested for recovery as a group. Our asset groupings vary based on the related business in which the long-lived assets are employed and the interrelationship between those long-lived assets in producing net cash flows; for example, multiple manufacturing facilities may work in concert with one another or may work on a stand-alone basis to produce net cash flows. We utilize our long-lived assets in multiple industries and economic environments and our asset groupings reflect these various factors.
We monitor the operating and cash flow results of our long-lived assets or asset groups classified as held and used to identify whether events and circumstances indicate the remaining useful lives of those assets should be adjusted, or if the carrying value of those assets or asset groups may not be recoverable. Undiscounted estimated future cash flows are compared to the carrying value of the long-lived asset or asset group in the event indicators of impairment are identified. In developing our estimates of future undiscounted cash flows, we utilize our internal estimates of future revenues, costs and other net cash flows from operating the long-lived asset or asset group over the life of the asset or primary asset, if an asset group. This requires us to make judgments about future levels of sales volume, pricing, raw material costs and other operating expenses.
If the undiscounted estimated future cash flows are less than the carrying amount, we determine the fair value of the asset or asset group and record an impairment charge in current earnings to the extent carrying value exceeds fair value. Fair values may be determined based on estimated discounted cash flows, by prices for like or similar assets in similar markets or a combination of both.
In the third quarter of 2022, the current and projected operating and cash flow losses at our rubber asset group within the CWT segment resulted in the determination that an indicator of impairment existed. Accordingly, we performed a quantitative impairment analysis to determine whether the carrying value of the asset group was recoverable, and if not, determine the fair value of the asset group using the methods described above.
Based on the analysis, we determined that the undiscounted cash flows for the asset group did not exceed its carrying value. In determining the asset group's fair value, we utilized a market approach of assessing the exit prices for like or similar assets in similar markets and potential exit prices willing to be paid for the asset group by a market participant in an open market. Based on this assessment, we determined that the asset group's carrying value exceeded its fair value as of September 30, 2022, resulting in an impairment of definite-lived intangible assets and property, plant, and equipment of $18.6 million and $6.2 million, respectively. After recording the impairment in the third quarter of 2022, all of our asset groups were recoverable as of December 31, 2022.
We will continue to closely monitor whether and to what extent any significant changes in current events or conditions may result in corresponding changes to our expectation on the market value of the collective asset group. If our expectation of a market exit price willing to be paid by a market participant for the collective asset
29
Table of Contents
group does not materialize or changes due to known market conditions, we may be required to record additional impairments to the asset group, which may be material.
Long-lived assets or asset groups that are part of a disposal group that meets the criteria to be classified as held for sale are not assessed for impairment, but rather a loss on sale is recorded against the disposal group if fair value, less cost to sell, of the disposal group is less than its carrying value. If the disposal group’s fair value exceeds its carrying value, we record a gain, assuming all other criteria for a sale are met, when the transaction closes.
Revenue Recognition
Revenue is recognized when obligations under the terms of a contract with a customer are satisfied; generally, this occurs with the transfer of control of our products or services. Revenue is measured as the amount of total consideration expected to be received in exchange for transferring goods or providing services. Total expected consideration, in certain cases, is estimated at each reporting period, including interim periods, and is subject to change with variability dependent on future events, such as customer behavior related to future purchase volumes, returns, early payment discounts and other customer allowances. Estimates for rights of return, discounts and rebates to customers, and other adjustments for variable consideration are provided for at the time of sale as a deduction to revenue, based on an analysis of historical experience and actual sales data. Changes in these estimates are reflected as an adjustment to revenue in the period identified. Sales, value added and other taxes collected concurrently with revenue-producing activities are excluded from revenue.
We receive payment at the inception of the contract for separately priced extended service warranties, and revenue is deferred and recognized on a straight-line basis over the life of the contracts. The term of these warranties ranges from five to 40 years. The weighted average life of the contracts as of December 31, 2022, is approximately 20 years.
Additionally, critical judgments and estimates related to revenue recognition relative to certain customer contracts in our CIT and CFT segments, in which they are contract manufacturers or where they have entered into an agreement to provide both services (engineering and design) and products resulting from those services, include the following:
•Determination of whether revenue is earned at a "point-in-time" or "over time": Where contracts provide for the manufacture of highly customized products with no alternative use and provide CIT or CFT the right to payment for work performed to date, including a normal margin for that effort, we have concluded those contracts require the recognition of revenue over time.
•Measurement of revenue using the key inputs of expected gross margin and inventory in our possession. We utilize an estimate of expected gross margin based on historical margin patterns and management’s experience, which vary based on the customers and end markets being evaluated. There are multiple unique customer contracts at CIT or CFT. Accordingly, the estimate of expected margin is done for each customer discretely. We review the margins for these categories as contracts, customers and product profiles change over time so that the margin expectations reflect the best available data for each category.
Income Taxes
Our income tax expense, deferred tax assets and liabilities, and liabilities for unrecognized tax benefits reflect management’s best estimate of current and future taxes to be paid. We are subject to income taxes in the U.S. and numerous foreign jurisdictions. Significant judgments and estimates are required in the determination of the consolidated income tax expense.
Deferred income taxes arise from temporary differences between the tax basis of assets and liabilities and its reported amounts in the financial statements, which will result in taxable or deductible amounts in the future. In evaluating our ability to recover our deferred tax assets in the jurisdiction from which they arise, we consider all available positive and negative evidence, including scheduled reversals of deferred tax liabilities, projected future taxable income, tax-planning strategies and results of recent operations.
We believe that it is more likely than not that the benefit from certain U.S. federal, state and foreign net operating loss, and credit carryforwards will not be realized. In recognition of this risk, we have provided a valuation allowance of $33.1 million on the deferred tax assets related to these carryforwards.
We (1) record unrecognized tax benefits as liabilities in accordance with Accounting Standards Codification 740, Income Taxes ("ASC 740") and (2) adjust these liabilities when our judgment changes as a result of the evaluation
30
Table of Contents
of new information not previously available. Because of the complexity of some of these uncertainties, the ultimate resolution may result in a payment that is materially different from our current estimate of the unrecognized tax benefit liabilities. These differences will be reflected as increases or decreases to income tax expense in the period in which new information is available.
Extended Product Warranty Reserves
We offer extended warranty contracts on sales of certain products, the most significant being those offered on our installed roofing and weatherproofing systems within the CCM and CWT segments. Current costs of services performed under these contracts are expensed as incurred. We also record an additional loss and a corresponding reserve if the total expected costs of providing services under the contract exceed unamortized deferred revenues equal to such excess. We estimate total expected warranty costs using actuarially derived estimates of future costs of servicing the warranties. The key inputs that are utilized to develop these estimates include historical claims experience by type of product, location, and labor and material costs. The estimates of the volume and severity of these claims and associated costs are dependent upon the above assumptions and future results could differ from our current expectations. We currently do not have any material loss reserves recorded associated with our extended product warranties.
Non-GAAP Financial Measures
EBIT, Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA Margin
Earnings before interest and taxes ("EBIT"), adjusted EBIT, adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA") and adjusted EBITDA margin are intended to provide investors and others with information about our performance and our segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. As a result, management believes that these measures enhance the ability of investors to analyze trends in our business and evaluate our performance relative to similarly-situated companies. This information differs from net income, operating income, and operating margin determined in accordance with GAAP and should not be considered in isolation or as a substitute for measures of performance determined in accordance with GAAP. Our and our segments' EBIT, adjusted EBIT, adjusted EBITDA and adjusted EBITDA margin follows. These non-GAAP financial measures may not be comparable to similarly titled measures reported by other companies.
| December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except percentages) | 2022 | 2021 | |||||||||
| Net income (GAAP) | $ | 924.0 | $ | 421.7 | |||||||
| Less: (loss) income from discontinued operations (GAAP) | (1.2) | 34.7 | |||||||||
| Income from continuing operations (GAAP) | 925.2 | 387.0 | |||||||||
| Provision for income taxes | 270.4 | 95.5 | |||||||||
| Interest expense, net | 85.9 | 80.3 | |||||||||
| Interest income | (7.1) | (1.2) | |||||||||
| EBIT | 1,274.4 | 561.6 | |||||||||
| Exit and disposal, and facility rationalization costs | 5.8 | 17.1 | |||||||||
| Inventory step-up amortization and acquisition costs | 4.4 | 26.4 | |||||||||
| Impairment charges | 25.3 | 5.0 | |||||||||
| Losses from acquisitions and disposals | 0.8 | 4.7 | |||||||||
| (Gains) losses from insurance | (1.1) | 0.4 | |||||||||
| Losses from litigation | 2.1 | 0.4 | |||||||||
| Total non-comparable items | 37.3 | 54.0 | |||||||||
| Adjusted EBIT | 1,311.7 | 615.6 | |||||||||
| Depreciation | 96.7 | 86.4 | |||||||||
| Amortization | 154.6 | 131.5 | |||||||||
| Adjusted EBITDA | $ | 1,563.0 | $ | 833.5 | |||||||
| Divided by: | |||||||||||
| Total revenues | $ | 6,591.9 | $ | 4,810.3 | |||||||
| Adjusted EBITDA margin | 23.7 | % | 17.3 | % |
31
Table of Contents
| Year Ended December 31, 2022 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except percentages) | CCM | CWT | CIT | CFT | Corporate and unallocated | ||||||||||||||||
| Operating income (loss) (GAAP) | $ | 1,175.0 | $ | 128.6 | $ | 37.2 | $ | 36.5 | $ | (101.6) | |||||||||||
| Non-operating expense (income), net(1) | 2.0 | 0.8 | (1.0) | — | (0.5) | ||||||||||||||||
| EBIT | 1,173.0 | 127.8 | 38.2 | 36.5 | (101.1) | ||||||||||||||||
| Exit and disposal, and facility rationalization costs | 0.1 | 0.1 | 5.4 | 0.2 | — | ||||||||||||||||
| Inventory step-up amortization and acquisition costs | — | — | — | 0.1 | 4.3 | ||||||||||||||||
| Impairment charges | — | 25.0 | — | — | 0.3 | ||||||||||||||||
| Losses (gains) from acquisitions and disposals | — | 0.3 | 0.7 | — | (0.2) | ||||||||||||||||
| Losses (gains) from insurance | — | 0.3 | — | (1.4) | — | ||||||||||||||||
| Losses from litigation | — | — | 2.0 | — | 0.1 | ||||||||||||||||
| Total non-comparable items | 0.1 | 25.7 | 8.1 | (1.1) | 4.5 | ||||||||||||||||
| Adjusted EBIT | 1,173.1 | 153.5 | 46.3 | 35.4 | (96.6) | ||||||||||||||||
| Depreciation | 38.7 | 24.1 | 24.5 | 5.7 | 3.7 | ||||||||||||||||
| Amortization | 16.9 | 73.0 | 47.3 | 15.2 | 2.2 | ||||||||||||||||
| Adjusted EBITDA | $ | 1,228.7 | $ | 250.6 | $ | 118.1 | $ | 56.3 | $ | (90.7) | |||||||||||
| Divided by: | |||||||||||||||||||||
| Total revenues | $ | 3,885.2 | $ | 1,564.2 | $ | 845.4 | $ | 297.1 | $ | — | |||||||||||
| Adjusted EBITDA margin | 31.6 | % | 16.0 | % | 14.0 | % | 18.9 | % | NM |
(1)Includes other non-operating (income) expense, net, which may be presented in separate line items on the Consolidated Statements of Income and Comprehensive Income.
| Year ended December 31, 2021 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except percentages) | CCM | CWT | CIT | CFT | Corporate and unallocated | ||||||||||||||||
| Operating income (loss) (GAAP) | $ | 619.9 | $ | 64.4 | $ | (17.5) | $ | 24.0 | $ | (123.3) | |||||||||||
| Non-operating expense (income), net(1) | 2.5 | (0.4) | (0.2) | 1.6 | 2.4 | ||||||||||||||||
| EBIT | 617.4 | 64.8 | (17.3) | 22.4 | (125.7) | ||||||||||||||||
| Exit and disposal, and facility rationalization costs | 0.1 | 0.4 | 15.5 | 0.9 | 0.2 | ||||||||||||||||
| Inventory step-up amortization and acquisition costs | — | 24.4 | — | 0.1 | 1.9 | ||||||||||||||||
| Impairment charges | — | — | 1.8 | — | 3.2 | ||||||||||||||||
| Losses from acquisitions and disposals | 2.2 | — | 0.4 | 0.2 | 1.9 | ||||||||||||||||
| Losses (gains) from insurance | 0.3 | 0.4 | — | (0.3) | — | ||||||||||||||||
| Losses from litigation | — | — | 0.3 | — | 0.1 | ||||||||||||||||
| Total non-comparable items | 2.6 | 25.2 | 18.0 | 0.9 | 7.3 | ||||||||||||||||
| Adjusted EBIT | 620.0 | 90.0 | 0.7 | 23.3 | (118.4) | ||||||||||||||||
| Depreciation | 36.6 | 15.7 | 24.9 | 5.5 | 3.7 | ||||||||||||||||
| Amortization | 16.1 | 45.6 | 50.2 | 17.6 | 2.0 | ||||||||||||||||
| Adjusted EBITDA | $ | 672.7 | $ | 151.3 | $ | 75.8 | $ | 46.4 | $ | (112.7) | |||||||||||
| Divided by: | |||||||||||||||||||||
| Total revenues | $ | 2,846.2 | $ | 990.5 | $ | 687.8 | $ | 285.8 | $ | — | |||||||||||
| Adjusted EBITDA margin | 23.6 | % | 15.3 | % | 11.0 | % | 16.2 | % | NM |
(1)Includes other non-operating (income) expense, net, which may be presented in separate line items on the Consolidated Statements of Income and Comprehensive Income.
32
Table of Contents
| Year ended December 31, 2020 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except percentages) | CCM | CWT | CIT | CFT | Corporate and unallocated | ||||||||||||||||
| Operating income (loss) (GAAP) | $ | 524.2 | $ | 57.4 | $ | (2.1) | $ | 5.3 | $ | (97.0) | |||||||||||
| Non-operating expense (income), net(1) | 3.4 | 0.4 | (0.2) | (5.1) | 13.2 | ||||||||||||||||
| EBIT | 520.8 | 57.0 | (1.9) | 10.4 | (110.2) | ||||||||||||||||
| Exit and disposal, and facility rationalization costs | 0.4 | 0.6 | 16.4 | 3.7 | — | ||||||||||||||||
| Inventory step-up amortization and acquisition costs | 0.2 | (0.1) | 0.4 | 0.5 | 3.4 | ||||||||||||||||
| Impairment charges | — | — | 6.0 | — | — | ||||||||||||||||
| Losses (gains) from acquisitions and disposals | 3.1 | 3.9 | — | (2.9) | (0.1) | ||||||||||||||||
| Gains from insurance | — | (0.7) | — | — | — | ||||||||||||||||
| Losses on extinguishment of debt | — | — | — | — | 8.8 | ||||||||||||||||
| Total non-comparable items | 3.7 | 3.7 | 22.8 | 1.3 | 12.1 | ||||||||||||||||
| Adjusted EBIT | 524.5 | 60.7 | 20.9 | 11.7 | (98.1) | ||||||||||||||||
| Depreciation | 35.6 | 12.6 | 25.2 | 5.6 | 3.1 | ||||||||||||||||
| Amortization | 16.3 | 33.5 | 52.3 | 17.8 | 0.7 | ||||||||||||||||
| Adjusted EBITDA | $ | 576.4 | $ | 106.8 | $ | 98.4 | $ | 35.1 | $ | (94.3) | |||||||||||
| Divided by: | |||||||||||||||||||||
| Total revenues | $ | 2,335.4 | $ | 660.2 | $ | 731.6 | $ | 242.7 | $ | — | |||||||||||
| Adjusted EBITDA margin | 24.7 | % | 16.2 | % | 13.4 | % | 14.5 | % | NM |
(1)Includes other non-operating (income) expense, net, which may be presented in separate line items on the Consolidated Statements of Income and Comprehensive Income.
Outlook
Revenues
Our expectations for segment revenues in 2023 follows:
| 2023 Revenue | Primary Drivers | |||
|---|---|---|---|---|
| Carlisle Construction Materials | Low single-digit growth | •Strong re-roofing activity•Pricing to the value of the Carlisle Experience•Increasing demand for energy-efficient building products | ||
| Carlisle Weatherproofing Technologies | Low double-digit decline | •Headwinds in residential markets•Partially offset by continued channel penetration and more resilient commercial repair & remodel demand | ||
| Carlisle Interconnect Technologies | High single-digit growth | •Increasing demand in commercial aerospace and medical markets•Backlog growing | ||
| Carlisle Fluid Technologies | High single-digit growth | •New product traction and positive pricing•Backlog growing | ||
| Total Carlisle | Low single-digit growth |
Cash Flows
Our priorities for the use of cash are to invest in growth and performance improvement opportunities for our existing businesses through capital expenditures, pursue strategic acquisitions that meet our stockholder return criteria, pay dividends to stockholders and return value to stockholders through share repurchases.
Capital expenditures in 2023 are expected to be approximately $200 million to $225 million, which primarily includes continued investments in CCM and CWT. Planned capital expenditures for 2023 include new product and capacity expansion, business sustaining projects and cost reduction efforts.
Forward-Looking Statements
This Annual Report on Form 10-K contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements generally use words such as "expect," "foresee,"
33
Table of Contents
"anticipate," "believe," "project," "should," "estimate," "will," "plans," "intends," "forecast," and similar expressions, and reflect our expectations concerning the future. Such statements are made based on known events and circumstances at the time of publication and, as such, are subject in the future to unforeseen risks and uncertainties. It is possible that our future performance may differ materially from current expectations expressed in these forward-looking statements, due to a variety of factors such as: increasing price and product/service competition by foreign and domestic competitors, including new entrants; technological developments and changes; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; our mix of products/services; increases in raw material costs that cannot be recovered in product pricing; domestic and foreign governmental and public policy changes including environmental and industry regulations; the ability to meet our goals relating to our intended reduction of greenhouse gas emissions, including our net zero commitments; threats associated with and efforts to combat terrorism; protection and validity of patent and other intellectual property rights; the identification of strategic acquisition targets and our successful completion of any transaction and integration of our strategic acquisitions; our successful completion of strategic dispositions; the cyclical nature of our businesses; the impact of information technology, cybersecurity or data security breaches at our businesses or third parties; the outcome of pending and future litigation and governmental proceedings; risks from the global COVID-19 pandemic, including, for example, expectations regarding the impact of the COVID-19 pandemic on our businesses, including on customer demand, supply chains and distribution systems, production, our ability to maintain appropriate labor levels, our ability to ship products to our customers, our future results, or our full-year financial outlook; and the other factors discussed in the reports we file with or furnish to the Securities and Exchange Commission from time to time. In addition, such statements could be affected by general industry and market conditions and growth rates, the condition of the financial and credit markets and general domestic and international economic conditions, including inflation and interest rate and currency exchange rate fluctuations. Further, any conflict in the international arena, including the Russian invasion of Ukraine, may adversely affect general market conditions and our future performance. Any forward-looking statement speaks only as of the date on which that statement is made, and we undertake no duty to update any forward-looking statement to reflect events or circumstances, including unanticipated events, after the date on which that statement is made, unless otherwise required by law. New factors emerge from time to time and it is not possible for management to predict all of those factors, nor can it assess the impact of each of those factors on the business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statement.
FY 2021 10-K MD&A
SEC filing source: 0000790051-22-000061.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Carlisle Companies Incorporated (“Carlisle”, the “Company”, “we”, “us” or “our”) is a leading supplier of innovative building envelope products and energy-efficient solutions for customers creating sustainable buildings of the future. Through our Carlisle Construction Materials ("CCM") business and family of leading brands, we deliver innovating, labor reducing and environmentally responsible products and solutions to customers through the Carlisle Experience. Over the life of a building, our products help drive lower greenhouse gas emissions, improve energy savings for building owners and operators, and increase a building's resiliency to the elements. Driven by our strategic plan, Vision 2025, Carlisle is committed to generating superior stockholder returns and maintaining a balanced capital deployment approach, including investments in our businesses, strategic acquisitions, share repurchases and continued dividend increases. Carlisle is also a leading provider of products in the aerospace, medical technologies and general industrial markets through its Carlisle Interconnect Technologies ("CIT") and Carlisle Fluid Technologies ("CFT") businesses.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is designed to provide a reader of our financial statements with a narrative from the perspective of Company management. All references to “Notes” refer to our Notes to Consolidated Financial Statements in this Annual Report on Form 10-K. For more information regarding our consolidated results, segment results, and liquidity and capital resources for the year ended December 31, 2020 as compared to the year ended December 31, 2019, refer to "Part II—Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations" in the Company's 2020 Annual Report on Form 10-K, as revised by the Company's Current Report on Form 8-K filed with the SEC on September 14, 2021 (the "2020 Annual Report on Form 10-K").
Executive Overview
Carlisle delivered outstanding results in 2021, weathering the coronavirus pandemic ("COVID-19"), and accelerating into the global economic recovery despite significant challenges in our supply chain, pervasive and persistent inflation, and labor shortages. Guided by Vision 2025 and rooted in our culture of continuous improvement through the Carlisle Operating System ("COS"), we recorded record fourth quarter revenues, operating income, earnings per share ("EPS") and adjusted EBITDA. When Vision 2025 was introduced, we committed to a leaner, more focused portfolio and a pivot towards investing in our highest-returning businesses, particularly CCM. CCM's outstanding performance in 2021 confirmed that our strategy towards a more building products focus is correct.
CCM once again constituted the greater portion of total Company sales and earnings, supported by its ability to provide the best-in-class Carlisle Experience across our channel partners. CCM continues to benefit from a robust pipeline of re-roofing demand and a growing desire of the marketplace for a broad set of energy efficient product solutions from CCM that support the sustainable design, construction and repair of buildings. This, coupled with continued price discipline and successfully navigating significant raw material and labor shortages through improved sourcing and operational efficiencies, CCM executed extremely well in 2021. CCM also made significant strides in expanding its presence in the building envelope with its acquisition of ASP Henry Holdings, Inc. (“Henry”), augmenting our coatings and waterproofing offerings and establishing a stronger foundation of integrated building envelope systems that improve energy efficiency of buildings. Heading into 2022, we believe CCM is well positioned given the strong re-roofing cycle in the United States, increasing demand for energy-efficient products and the broad range of building envelope solutions CCM can offer after the acquisition of Henry.
Our other segments made great strides in both driving growth and profitability improvement leveraging rebounds across end markets. CIT delivered results in line with our expectations in a year when it was tasked with level setting its cost structure in what is proving to be a prolonged, cyclically subdued demand environment. Restructuring activities are substantially completed at CIT, and backlog is back to levels not seen since before COVID-19. CFT exceeded sales expectations, continuing to leverage its focus on manufacturing efficiencies, selling and customer service excellence, and new product innovation. We are encouraged by increasing passenger air travel and improved capital spending in medical and industrial markets, all of which are returning to pre-pandemic levels and are key end markets for CIT and CFT.
We remain balanced and disciplined in our approach to capital deployment. We are maintaining an elevated level of capital expenditures in 2022 to drive future growth, particularly in our building products businesses. We continue to manage an active merger and acquisition pipeline focused on synergistic businesses with attractive growth characteristics that complement our high-margin product lines. We will remain active in returning capital to stockholders, after raising our dividend in 2021 for the 45th consecutive year and returning $428.1 million to stockholders in the form of share repurchases and cash dividends. Finally, we had a successful debt issuance of
18
Table of Contents
$850 million of senior notes at a weighted average rate of 1.6%, which lowered our cost of debt and extended its weighted-average maturity.
We are well on our way to achieving Vision 2025, which continues to give us clear direction and consistency of mission of returns-focused capital deployment, talent management, and drive to create significant value to all of Carlisle’s stakeholders.
Summary Financial Results
| (in millions, except per share amounts) | 2021 | 2020 | |||||
|---|---|---|---|---|---|---|---|
| Revenues | $ | 4,810.3 | $ | 3,969.9 | |||
| Operating income | $ | 567.5 | $ | 487.8 | |||
| Operating margin percentage | 11.8 | % | 12.3 | % | |||
| Income from continuing operations | $ | 387.0 | $ | 325.7 | |||
| Income (loss) from discontinued operations | $ | 34.7 | $ | (5.6) | |||
| Diluted earnings per share attributable to common shares: | |||||||
| Income from continuing operations | $ | 7.26 | $ | 5.90 | |||
| Income (loss) from discontinued operations | $ | 0.65 | $ | (0.10) | |||
| Non-comparable items(1) | $ | 54.0 | $ | 43.6 |
(1)Non-comparable items include items that, by their nature, tend to obscure the Company’s core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for a detailed reconciliation of these items.
Revenues increased in 2021 primarily reflecting higher volumes and price realization in our CCM and CFT segments, contributions from the acquisition of Henry in the CCM segment and favorable foreign currency impacts, partially offset by lower volumes in our CIT segment, which has been impacted by the prolonged aerospace decline.
Operating income increased in 2021 primarily reflecting price realization, higher volumes and savings from the Carlisle Operating System ("COS"), however operating margin decreased primarily reflecting raw material, wage and freight inflation, higher stock compensation costs from the vesting and settlement of our one-time stock appreciation rights, and higher acquisition and amortization expense from the acquisition of Henry.
Diluted earnings per share from continuing operations increased primarily from the above operating income performance ($1.09 per share), reduced average shares outstanding ($0.24 per share) resulting from our share repurchase program and a lower effective tax rate ($0.08 per share), partially offset by higher interest expense ($0.05 per share) from our issuance of $850 million in aggregate principal amount of unsecured senior notes.
Consolidated Results of Operations
Revenues
| (in millions) | 2021 | 2020 | Change | % | Acquisition Effect | Price / Volume Effect | Exchange Rate Effect | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 4,810.3 | $ | 3,969.9 | $ | 840.4 | 21.2 | % | 4.7 | % | 16.0 | % | 0.5 | % |
The increase in revenues in 2021 primarily reflected higher sales volumes and price realization in our CCM and CFT segments across all markets in which they operate, contributions from the acquisition of Henry in the CCM segment and favorable foreign currency impacts, partially offset by lower CIT volumes as a result of the prolonged aerospace decline.
19
Table of Contents
Revenues by Geographic Area
| (in millions) | 2021 | 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| United States | $ | 4,039.5 | 84 | % | $ | 3,327.8 | 84 | % | ||||||
| International: | ||||||||||||||
| Europe | 359.8 | 313.0 | ||||||||||||
| Asia and Middle East | 198.5 | 180.5 | ||||||||||||
| North America (excluding U.S.) | 170.0 | 128.9 | ||||||||||||
| Africa | 13.0 | 10.4 | ||||||||||||
| Other | 29.5 | 9.3 | ||||||||||||
| Total International | 770.8 | 16 | % | 642.1 | 16 | % | ||||||||
| Revenues | $ | 4,810.3 | $ | 3,969.9 |
Gross Margin
| (in millions) | 2021 | 2020 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | $ | 1,314.7 | $ | 1,137.4 | $ | 177.3 | 15.6 | % | |||||||
| Gross margin percentage | 27.3 | % | 28.7 | % | |||||||||||
| Depreciation and amortization | $ | 102.4 | $ | 104.1 |
Gross margin percentage (gross margin expressed as a percentage of revenues) declined in 2021, driven by raw material and wage inflation, partially offset by savings from COS. Cost of goods sold in 2021 included $2.2 million of acquired inventory costs associated with the Henry acquisition in the CCM segment. Also included in cost of goods sold were exit and disposal costs totaling $9.7 million in 2021, primarily at CIT, attributable to our restructuring initiatives, compared with $12.4 million in 2020. Refer to Note 8 for further information on exit and disposal activities.
Selling and Administrative Expenses
| (in millions) | 2021 | 2020 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selling and administrative expenses | $ | 698.2 | $ | 603.2 | $ | 95.0 | 15.7 | % | |||||||
| As a percentage of revenues | 14.5 | % | 15.2 | % | |||||||||||
| Depreciation and amortization | $ | 113.7 | $ | 96.6 |
Selling and administrative expenses increased in 2021 primarily reflecting acquisition costs of $22.2 million related to the acquisition of Henry in the CCM segment, higher incentive compensation costs and wage inflation. Also included in selling and administrative expenses were exit and disposal costs totaling $4.5 million in 2021, primarily at CIT, attributable to our restructuring initiatives, compared with $5.9 million in 2020. Refer to Note 8 for further information on exit and disposal activities.
Research and Development Expenses
| (in millions) | 2021 | 2020 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Research and development expenses | $ | 49.9 | $ | 45.4 | $ | 4.5 | 9.9 | % | |||||||
| As a percentage of revenues | 1.0 | % | 1.1 | % | |||||||||||
| Depreciation and amortization | $ | 1.8 | $ | 2.0 |
Research and development expenses were higher in 2021 primarily reflecting higher new product development expenses at our CIT and CFT segments.
Other Operating (Income) Expense, net
| (in millions) | 2021 | 2020 | Change | % | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Other operating (income) expense, net | $ | (0.9) | $ | 1.0 | $ | (1.9) | NM |
Other operating income, net in 2021 primarily reflected $3.5 million of rebates, $1.6 million of royalty income and $0.4 million from rental income, partially offset by $5.0 million of impairment charges.
Other operating expense, net in 2020 primarily reflected $6.0 million of impairment charges and $2.4 million of losses on sales of fixed assets, primarily at CCM and CIT. Partially offsetting the expense was $2.5 million of rebates, $1.7 million of rental income, $1.4 million of royalty income and $0.7 million gain from insurance recoveries.
20
Table of Contents
Operating Income
| (in millions) | 2021 | 2020 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | $ | 567.5 | $ | 487.8 | $ | 79.7 | 16.3 | % | |||||||
| Operating margin percentage | 11.8 | % | 12.3 | % |
Refer to Segment Results of Operations within this MD&A for further information related to segment operating income results.
Interest Expense, net
| (in millions) | 2021 | 2020 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense, net | $ | 80.3 | $ | 76.6 | $ | 3.7 | 4.8 | % |
Interest expense, net of capitalized interest, during 2021 primarily reflected higher long-term debt balances associated with our public offering of $550.0 million of 2.20% unsecured senior notes and $300.0 million of 0.55% unsecured senior notes completed in September 2021, and draws on our Revolving Credit Facility (the "Facility") in the third quarter of 2021, which were repaid in full in the third quarter of 2021.
Interest expense, net of capitalized interest, during 2020 primarily reflected higher long-term debt balances associated with our public offering of $750.0 million of 2.75% unsecured senior notes completed in February 2020, and draws on our Facility in the first quarter of 2020, which were repaid in full in the second quarter of 2020. Refer to Note 14 for further information on our long-term debt.
Loss on Extinguishment of Debt
Loss on extinguishment of debt of $8.8 million related to the early redemption in full of $250.0 million aggregate principal amount of our outstanding 5.125% unsecured senior notes due December 15, 2020 (the “2020 Notes”). The 2020 Notes were redeemed on March 29, 2020 at the redemption price of $262.1 million. The redemption price included a premium of $8.4 million, along with $0.4 million of deferred issuance costs. Refer to Note 14 for further discussion.
Interest Income
| (in millions) | 2021 | 2020 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest income | $ | (1.2) | $ | (4.7) | $ | 3.5 | (74.5) | % |
Interest income decreased during 2021 primarily related to lower cash balances and lower yields.
Other Non-operating Expense, net
| (in millions) | 2021 | 2020 | Change | % | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Other non-operating expense, net | $ | 5.9 | $ | 2.9 | $ | 3.0 | NM |
Other non-operating expense, net in 2021 primarily reflected the release of the remaining indemnification assets related to the acquisitions of Petersen Aluminum Corporation ("Petersen") and Accella Holdings LLC ("Accella") resulting from escrow expirations, and changes in foreign currencies against the U.S. Dollar.
Other non-operating expense, net in 2020 primarily reflected the release of a portion of the indemnification asset related to the Petersen acquisition resulting from escrow expirations, and net impact of the resolution of certain tax uncertainties related to the Accella acquisition and release of the corresponding indemnification assets, partially offset by foreign exchange gains and a gain on sale of a business at CFT.
Income Taxes
| (in millions) | 2021 | 2020 | Change | % | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Provision for income taxes | $ | 95.5 | $ | 78.5 | $ | 17.0 | 21.7 | % | |||||||
| Effective tax rate | 19.8 | % | 19.4 | % |
The provision for income taxes on continuing operations for 2021 is higher than 2020 primarily reflecting higher pre-tax income in the U.S., and to a lesser extent in foreign jurisdictions. This equated to higher taxes of $18.3 million, with approximately $1.3 million of net lower taxes related to other permanent differences and the impact of prior year taxes in the current year.
21
Table of Contents
Refer to Note 9 for further information related to income taxes.
Income (Loss) from Discontinued Operations
| (in millions) | 2021 | 2020 | Change | % | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income (loss) from discontinued operations before taxes | $ | 9.9 | $ | (8.3) | $ | 18.2 | NM | |||||||
| Benefit from income taxes | (24.8) | (2.7) | ||||||||||||
| Income (loss) from discontinued operations | $ | 34.7 | $ | (5.6) |
Income from discontinued operations of $34.7 million in 2021 relates to improved operating results from the Carlisle Brake & Friction ("CBF") segment, compared to 2020. The 2021 period also reflects a pre-tax loss on sale, offset by an income tax benefit from the sale of the equity interests and assets comprising the CBF segment in August 2021.
The loss from discontinued operations of $5.6 million in 2020 relates to the operating results of the CBF segment and workers' compensation accruals associated with a former business disposed of in 2005.
Refer to Note 4 for additional information related to discontinued operations.
Segment Results of Operations
Carlisle Construction Materials (“CCM”)
CCM's world-class team delivered record annual revenues in an extremely difficult operating environment. In anticipation of solid construction market demand in 2021, our employees stood ready to produce; communicated clearly with our channel partners about our raw material requirements; built inventory; increased capacity; and remained steadfast in applying COS to drive efficiencies across CCM. We intend to maintain our pricing discipline in the marketplace, capturing the full value of the Carlisle Experience, which reflects our commitment to servicing the increasingly complex needs of our customers.
CCM continues to benefit from a growing backlog fueled by the strong re-roofing cycle in the United States, an ever-increasing emphasis on the energy-efficiency of buildings, and our investments in expansion of our presence in the building envelope. Our increasing focus on building products is exemplified by our acquisition of Henry, which has delivered excellent results since being acquired in September 2021, and where integration thus far has been smooth. Additionally, re-roofing demand remains strong in the United States market. The lingering effects of the COVID-19 pandemic and raw material and labor constraints have contributed to growing backlogs and significant increases in near-term demand.
With buildings accounting for a significant portion of annual global greenhouse gas emissions, we continue to focus on innovation, emphasizing the development of products that improve energy efficiency. In 2021, we announced plans to invest more than $60 million to build a state-of-the-art LEED certified facility in Sikeston, Missouri where CCM will manufacture energy-efficient polyiso insulation. Within our architectural metals platform, we have set plans in motion for three new locations in underserved regions around the U.S. while making progress consolidating our teams to drive commercial synergies and operational efficiencies. Additionally, we have invested approximately $12 million into a 40,000 square foot research and development technical center in Carlisle, Pennsylvania. This investment will help us to maintain a technological leadership position in the building and construction industry while meeting the demands of climate adaptation for buildings.
| (in millions) | 2021 | 2020 | Change | % | Acquisition Effect | Price / Volume Effect | Exchange Rate Effect | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 3,836.7 | $ | 2,995.6 | $ | 841.1 | 28.1 | % | 5.9 | % | 21.9 | % | 0.3 | % | ||||||||||
| Operating income | $ | 684.3 | $ | 581.6 | $ | 102.7 | 17.7 | % | ||||||||||||||||
| Operating margin percentage | 17.8 | % | 19.4 | % | ||||||||||||||||||||
| Depreciation and amortization | $ | 114.0 | $ | 98.0 | ||||||||||||||||||||
| Non-comparable items(1) | $ | 27.8 | $ | 7.4 |
(1)Non-comparable items include items that, by their nature, tend to obscure the segment’s core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for a detailed reconciliation of these items.
CCM’s revenue increase in 2021 primarily reflected higher volumes from strength in U.S. commercial roofing and all building product lines, price realization across all markets and contributions from the Henry acquisition.
22
Table of Contents
CCM’s operating margin percentage declined in 2021 as pricing actions served to substantially offset raw material inflation on a dollar basis during the year while wage and freight inflation, and higher acquisition and amortization costs from the Henry acquisition more than offset improved operating efficiencies from COS.
Carlisle Interconnect Technologies (“CIT”)
CIT delivered sequential improvement in results throughout a year where the team successfully focused its efforts on consolidating its manufacturing footprint and level setting its cost structure to a cyclically challenged demand backdrop in the global aerospace industry given the negative impacts of the COVID-19 pandemic. Notably, CIT returned to year-over-year revenue growth in the second half of 2021 with strong backlog building to levels not seen since before the pandemic.
During the third quarter of 2021, we announced plans to exit our manufacturing operations in Carlsbad, California, and relocate the majority of those operations to existing facilities in North America. The project is estimated to take a remaining 12 to 15 months to complete. Total projected costs are expected to approximate $5.6 million, with approximately $4.1 million of costs remaining to be incurred.
During the third quarter of 2020, as a result of the market declines caused by COVID-19, we announced the closure of our manufacturing operations in Kent, Washington, and the relocation of selected operations to existing facilities primarily in North America. This project is substantially complete with cumulative exit and disposal costs of $16.6 million recognized through December 31, 2021.
| (in millions) | 2021 | 2020 | Change | % | Acquisition Effect | Price / Volume Effect | Exchange Rate Effect | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 687.8 | $ | 731.6 | $ | (43.8) | (6.0) | % | 0.6 | % | (6.9) | % | 0.3 | % | ||||||||||
| Operating loss | $ | (17.5) | $ | (2.1) | $ | (15.4) | NM | |||||||||||||||||
| Operating margin percentage | (2.5) | % | (0.3) | % | ||||||||||||||||||||
| Depreciation and amortization | $ | 75.1 | $ | 77.5 | ||||||||||||||||||||
| Non-comparable items(1) | $ | 18.0 | $ | 22.8 |
(1)Non-comparable items include items that, by their nature, tend to obscure the segment’s core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for a detailed reconciliation of these items.
CIT's revenue decline in 2021 primarily reflected lower volumes, led by the downturn in the commercial aerospace market as a result of slow recovery in build rates on narrow and wide-body aircraft and depletion of inventory in the channel.
CIT’s operating margin percentage decrease in 2021 was driven by lower volumes, raw material and wage inflation, and unfavorable mix, partially offset by savings from COS and lower travel and other administrative costs.
Carlisle Fluid Technologies (“CFT”)
Driven by accelerating industrial capital expenditures as companies expand capacity in response to supply constraints, CFT delivered strong revenue growth, despite the supply chain issues challenging the automotive industry. This growth was supported by a commitment to new product introductions, price discipline and excellent performance by our teams in Europe and China. We also continue to make progress integrating and growing our newer platforms of sealants and adhesives, foam, and powder. With a focus on innovation, a leaner cost structure, and push into automation, we are optimistic about the CFT team's ability to generate sustainable value creation by driving and leveraging solid growth at healthy incremental margins, and, ultimately delivering on its Vision 2025 goals.
| (in millions) | 2021 | 2020 | Change | % | Acquisition Effect | Price / Volume Effect | Exchange Rate Effect | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | $ | 285.8 | $ | 242.7 | $ | 43.1 | 17.8 | % | 1.9 | % | 13.6 | % | 2.3 | % | ||||||||||
| Operating income | $ | 24.0 | $ | 5.3 | $ | 18.7 | 352.8 | % | ||||||||||||||||
| Operating margin percentage | 8.4 | % | 2.2 | % | ||||||||||||||||||||
| Depreciation and amortization | $ | 23.1 | $ | 23.4 | ||||||||||||||||||||
| Non-comparable items(1) | $ | 0.9 | $ | 1.3 |
(1)Non-comparable items include items that, by their nature, tend to obscure the segment’s core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. Refer to Non-GAAP Financial Measures in this MD&A for a detailed reconciliation of these items.
23
Table of Contents
CFT's revenue increase in 2021 primarily reflected increased volumes, particularly in the general industrial end market, price realization, favorable foreign currency impacts and contributions from acquisitions.
CFT’s operating margin percentage increase in 2021 was driven by higher volumes, price realization and savings from COS, partially offset by higher wage and incentive compensation costs, and raw material inflation.
Liquidity and Capital Resources
A summary of our cash and cash equivalents by region follows:
| (in millions) | December 31, 2021 | December 31, 2020 | |||||
|---|---|---|---|---|---|---|---|
| Europe | $ | 12.3 | $ | 113.7 | |||
| North America (excluding U.S.) | 40.8 | 50.8 | |||||
| China | 17.8 | 18.4 | |||||
| Asia Pacific (excluding China) | 12.9 | 27.0 | |||||
| International cash and cash equivalents | 83.8 | 209.9 | |||||
| U.S. cash and cash equivalents | 240.6 | 687.2 | |||||
| Total cash and cash equivalents | $ | 324.4 | $ | 897.1 |
We maintain liquidity sources primarily consisting of cash and cash equivalents as well as availability under our Facility. In the near term, cash on hand is our primary source of liquidity. The decrease in cash and cash equivalents compared to December 31, 2020, is primarily related to the acquisition of Henry, share repurchases, payment of dividends to stockholders and capital expenditures, partially offset by a portion of the proceeds from our public offering of $300.0 million in aggregate principal amount of unsecured senior notes due in September 2023 and $550.0 million in aggregate principal amount of unsecured senior notes due in March 2032, and from the sale of CBF.
In certain countries, primarily China, our cash is subject to local laws and regulations that require government approval for conversion of such cash to U.S. Dollars, as well as for transfer of such cash, both temporarily and permanently outside of that jurisdiction. In addition, upon permanent transfer of cash outside of certain jurisdictions, primarily in Canada and China, we may be subject to withholding taxes, and as such we have accrued $10.4 million in anticipation of those taxes as of December 31, 2021.
We believe we have sufficient cash on hand, availability under the Facility and operating cash flows to meet our business requirements for at least the next 12 months. At the discretion of management, the Company may use available cash on capital expenditures, dividends, common stock repurchases, acquisitions and strategic investments.
We also anticipate we will have sufficient cash on hand, as well as available liquidity under the Facility, to pay outstanding principal balances of our existing notes by the respective maturity dates. Another potential source of liquidity is access to public capital markets, subject to market conditions. We may access the capital markets to repay the outstanding balances of our existing notes. Refer to Debt Instruments below.
Sources and Uses of Cash and Cash Equivalents
| (in millions) | 2021 | 2020 | |||||
|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 421.7 | $ | 696.7 | |||
| Net cash used in investing activities | (1,486.4) | (122.6) | |||||
| Net cash provided by (used in) financing activities | 488.1 | (24.7) | |||||
| Effect of foreign currency exchange rate changes on cash | (1.2) | 1.6 | |||||
| Change in cash and cash equivalents | $ | (577.8) | $ | 551.0 |
Operating Activities
We generated operating cash flows totaling $421.7 million for 2021 (including working capital uses of $275.2 million), compared with $696.7 million for 2020 (including working capital sources of $81.5 million). Lower operating cash flows in 2021 primarily reflected an increase in receivables and inventory from higher sales, partially offset by higher payables due to rising raw material costs.
24
Table of Contents
Investing Activities
Cash used in investing activities of $1,486.4 million for 2021 primarily reflected the acquisition of Henry for $1,571.3 million, net of cash acquired, capital expenditures of $134.8 million and investment in securities of $30.2 million, partially offset by proceeds of $247.7 million from the sale of CBF. Cash used in investing activities of $122.6 million for 2020 primarily reflected capital expenditures of $95.5 million and the acquisition of Motion Tech Automation, LLC, net of cash acquired, for $33.0 million.
Financing Activities
Cash provided by financing activities of $488.1 million for 2021 primarily reflected net proceeds from our September public offering of $850.0 million in aggregate principal amount of unsecured senior notes and proceeds from the exercise of stock options, net of withholding tax, of $77.4 million, partially offset by share repurchases of $315.6 million, and cash dividend payments of $112.5 million, reflecting the increased annual dividend of $2.13 per share. Cash used in financing activities was $24.7 million for 2020. Net proceeds from our February notes offering, partially offset by the early redemption of our 2020 Notes, and financing costs associated with our February notes offering, totaled $458.0 million. Additionally in 2020, we used cash of $382.4 million for share repurchases and $112.4 million for cash dividend payments.
Share Repurchases
On February 5, 2019, the Board approved a 5 million share increase in the Company's stock repurchase program. On February 2, 2021, the Board approved an additional 5 million share increase in the Company's stock repurchase program. We repurchased approximately 1.9 million shares in 2021 as part of our plan to return capital to stockholders, utilizing $315.6 million of our cash on hand. As of December 31, 2021, we had authority to repurchase 5.1 million shares.
Purchases may occur from time to time over an indefinite period of time in the open market, in privately negotiated transactions and through block trades, and no maximum purchase price has been set. The decision to repurchase shares depends on price, availability and other corporate developments and is subject to the discretion of the Board. The Company plans to continue to repurchase shares in 2022 on an opportunistic basis.
We intend to pay dividends to our stockholders and have increased our dividend rate annually for the past 45 years. On February 8, 2022, the Board declared a regular quarterly dividend of $0.54 per share, payable on March 1, 2022, to stockholders of record at the close of business on February 18, 2022.
Debt Instruments
Senior Notes
On September 28, 2021, the Company completed a public offering of $550.0 million in aggregate principal amount of unsecured senior notes with a stated interest rate of 2.20% due March 1, 2032 (the “2032 Notes”). The 2032 Notes were issued at a discount of $4.8 million, resulting in proceeds to the Company of $545.2 million. The Company incurred costs to issue the 2032 Notes of approximately $1.1 million, inclusive of credit rating agencies’ and attorneys’ fees and other costs. The discount and issuance costs are amortized to interest expense over the life of the 2032 Notes. Interest is paid each March 1 and September 1, commencing March 1, 2022.
On September 28, 2021, the Company completed a public offering of $300.0 million in aggregate principal amount of unsecured senior notes with a stated interest rate of 0.55% due September 1, 2023 (the “2023 Notes” and together with the 2032 Notes the "Notes") and callable beginning on September 1, 2022. The 2023 Notes were issued at a discount of $2.6 million, resulting in proceeds to the Company of $297.4 million. The Company incurred costs to issue the 2023 Notes of approximately $0.6 million, inclusive of credit rating agencies’ and attorneys’ fees and other costs. The discount and issuance costs are amortized to interest expense over the life of the 2023 Notes. Interest is paid each March 1 and September 1, commencing March 1, 2022.
We also have unsecured senior unsecured notes outstanding of $350.0 million due November 15, 2022 (at a stated interest rate of 3.75%), $400.0 million due December 1, 2024 (at a stated interest rate of 3.5%), $600.0 million due December 1, 2027 (at a stated interest rate of 3.75%) and $750 million due March 1, 2030 (at a stated interest rate of 2.75%) that are rated BBB by Standard & Poor’s and Baa2 by Moody’s.
25
Table of Contents
Revolving Credit Facility
On September 14, 2021, the Company entered into a first amendment (the "Amendment") to the Company's Fourth Amended and Restated Credit Agreement (as amended, the "Facility") administered by JPMorgan Chase Bank, N.A. Among other things, the Amendment revised the referenced benchmark interest rates to provide for a successor interest rate to LIBOR due to the cessation of certain LIBOR rates as of December 31, 2021.
During 2021, borrowings and repayments under the Facility totaled $650.0 million with a weighted average interest rate of 1.1%. During 2020, borrowings and repayments under the Facility totaled $500.0 million with a weighted average interest rate of 1.9%. As of December 31, 2021 and December 31, 2020, there were no borrowings under the Facility and $1.0 billion of availability.
Debt Covenants
We are required to meet various restrictive covenants and limitations under our senior notes and the Facility including certain leverage ratios, interest coverage ratios and limits on outstanding debt balances held by certain subsidiaries. We were in compliance with all covenants and limitations as of December 31, 2021 and 2020.
Refer to Note 14 for further information on our debt instruments.
Critical Accounting Estimates
Our significant accounting policies are more fully described in Note 1. In preparing the Consolidated Financial Statements in conformity with U.S. Generally Accepted Accounting Principles (“GAAP”), the Company’s management must make informed decisions which impact the reported amounts and related disclosures. Such decisions include the selection of the appropriate accounting principles to be applied and assumptions on which to base estimates and judgments that affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosure of contingent assets and liabilities. We evaluate our estimates, including those related to goodwill and indefinite-lived intangible assets, valuation of long-lived assets, revenue recognition, income taxes and extended product warranties on an ongoing basis. The Company bases its estimates on historical experience, terms of existing contracts, our observation of trends in the industry, information provided by our customers and information available from other outside sources, that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual results may differ from these estimates under different assumptions or conditions.
Business Combinations
As noted in Executive Overview we have a history and a strategy of acquiring businesses. We account for these business combinations as required by GAAP under the acquisition method of accounting, which requires us to recognize the assets acquired and the liabilities assumed at their acquisition date fair values. Deferred taxes are recorded for any differences between fair value and tax basis of assets acquired and liabilities assumed and can vary based on the structure of the acquisition as to whether it is a taxable or non-taxable transaction. To the extent the purchase price of the acquired business exceeds the fair values of the assets acquired and liabilities assumed, including deferred income taxes recorded in connection with the transaction, such excess is recognized as goodwill (see further below for our critical accounting estimate regarding post-acquisition accounting for goodwill). The most critical areas of judgment in applying the acquisition method include selecting the appropriate valuation techniques and assumptions that are used to measure the acquired assets and assumed liabilities at fair value, particularly for intangible assets, contingent consideration, acquired tangible assets such as property, plant and equipment, and inventory.
26
Table of Contents
The key techniques and assumptions utilized by type of major acquired asset or liability generally include:
| Asset/Liability | Typical Valuation Technique | Key Assumptions | ||
|---|---|---|---|---|
| Technology-based intangible assets | Relief from royalty method | •Estimated future revenues from acquired technology•Royalty rates that would be paid if licensed from a third-party•Discount rates | ||
| Customer-based intangible assets | Multiple-period excess earnings method | •Estimated future revenues from existing customers•Rates of customer attrition•Earnings before interest, taxes, depreciation and amortization ("EBITDA") margins •Discount rates•Contributory asset charges | ||
| Trademark/trade name intangible assets | Relief from royalty method | •Estimated future revenues from acquired trademark/trade name•Economic useful lives (definite vs. indefinite)•Royalty rates that would be paid if licensed from a third-party•Discount rates | ||
| Property, plant & equipment | Market comparable transactions (real property) and replacement cost, new less economic deprecation (personal property) | •Similarity of subject property to market comparable transactions•Costs of like equipment in new condition•Economic obsolescence rates | ||
| Inventory | Net realizable value less (i) estimated costs of completion and disposal, and (ii) a reasonable profit allowance for the seller | •Estimated percentage complete (WIP inventory)•Estimated selling prices•Estimated completion and disposal costs•Estimated profit allowance for the seller | ||
| Contingent consideration | Discounted future cash flows | •Future revenues and/or net earnings•Discount rates |
In selecting techniques and assumptions noted above, we generally engage third-party, independent valuation professionals to assist us in developing the assumptions and applying the valuation techniques to a particular business combination transaction. In particular, the discount rates selected are compared to and evaluated with (i) the industry weighted-average cost of capital, (ii) the inherent risks associated with each type of asset and (iii) the level and timing of future cash flows appropriately reflecting market participant assumptions.
As noted above, goodwill represents a residual amount of purchase price. However, the primary items that generate goodwill include the value of the synergies between the acquired company and our existing businesses and the value of the acquired assembled workforce, neither of which qualifies for recognition as an intangible asset. Refer to Note 3 for more information regarding business combinations, specifically the items that generated goodwill in our recent acquisitions.
Subsequent Measurement of Goodwill
Goodwill is not amortized but is tested annually, or more often if impairment indicators are present, for impairment at a reporting unit level. Goodwill is tested for impairment via a one-step process by comparing the fair value of goodwill with its carrying value. We recognize an impairment for the amount by which the carrying amount exceeds the fair value. We estimate the fair value of our reporting units based on the income approach utilizing the discounted cash flow method and the market approach utilizing the public company market multiple method. The key techniques and assumptions generally include:
| Valuation Technique | Key Assumptions | |
|---|---|---|
| Discounted future cash flows | •Estimated future revenues•EBITDA margins•Discount rates | |
| Market multiple method | •Peer public company group•Financial performance of reporting units relative to peer public company group |
In 2021, the CIT reporting unit was bifurcated into two reporting units, CIT Aerospace, Defense and Industrial ("AD&I") and CIT Medical, to align with the segment manager's review of the business. The goodwill previously
27
Table of Contents
assigned to the CIT reporting unit was allocated to the new reporting units based on their relative fair values. Accordingly, we have determined that we have four reporting units as of December 31, 2021 and three reporting units as of December 31, 2020. Goodwill has been allocated to the reporting units as follows:
| (in millions) | December 31, 2021 | December 31, 2020 | |||||
|---|---|---|---|---|---|---|---|
| Carlisle Construction Materials | $ | 1,172.6 | $ | 613.0 | |||
| Carlisle Interconnect Technologies | N/A | 835.6 | |||||
| Carlisle Interconnect Technologies - Aerospace, Defense and Industrial | 601.5 | N/A | |||||
| Carlisle Interconnect Technologies - Medical | 233.7 | N/A | |||||
| Carlisle Fluid Technologies | 191.2 | 193.1 | |||||
| Total | $ | 2,199.0 | $ | 1,641.7 |
Annual Impairment Test
Effective November 1, 2021, we changed our goodwill impairment test from October 1 to November 1 to better align with our annual budgeting and forecasting process. For 2021, this resulted in us performing two separate impairment tests as of October 1, 2021 and November 1, 2021. For the October 1 and November 1, 2021 impairment tests, the CCM reporting unit was tested for impairment using a qualitative approach. Under this approach, an entity may assess qualitative factors as well as relevant events and circumstances to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. Through the results of our analysis, we determined that it is not more likely than not that the fair value of the CCM reporting unit was less than its carrying value and thus, a quantitative analysis was not performed. The CIT AD&I, CIT Medical and CFT reporting units were tested for impairment using the quantitative approach described above, resulting in fair values that substantially exceeded the carrying values, with the exception of CIT Medical, which exceeded its carrying value by approximately 10%.
We will continue to closely monitor actual results versus expectations as well as whether and to what extent any significant changes in current events or conditions, including changes to the impacts of COVID-19 on our business, result in corresponding changes to our expectations about future estimated cash flows, discount rates and market multiples. If our adjusted expectations of the operating results, both in size and timing, of CIT Medical do not materialize, if the discount rate increases (based on increases in interest rates, market rates of return or market volatility) or if market multiples decline, we may be required to record goodwill impairment charges, which may be material.
While we believe our conclusions regarding the estimates of fair value of our reporting units are appropriate, these estimates are subject to uncertainty and by nature include judgments and estimates regarding various factors. These factors include the rate and extent of growth in the markets that our reporting units serve, the realization of future sales price and volume increases, fluctuations in exchange rates, fluctuations in price and availability of key raw materials, future operating efficiencies and, as it pertains to discount rates, the volatility in interest rates and costs of equity.
Refer to Note 12 for more information regarding goodwill.
Subsequent Measurement of Indefinite-Lived Intangible Assets
As discussed above, indefinite-lived intangible assets are recognized and recorded at their acquisition-date fair value. Intangible assets with indefinite useful lives are not amortized but are tested annually at the appropriate unit of account, which generally equals the individual asset, or more often if impairment indicators are present. Indefinite-lived intangible assets are tested for impairment via a one-step process by comparing the fair value of the intangible asset with its carrying value. We recognize an impairment charge for the amount by which the carrying amount exceeds the intangible asset's fair value. We generally estimate the fair value of our indefinite-lived intangible assets consistent with the techniques noted above using our expectations about future cash flows, discount rates and royalty rates for purposes of the annual test. We monitor for significant changes in those assumptions during interim reporting periods. We also periodically re-assess indefinite-lived intangible assets as to whether its useful lives can be determined, and if so, we would begin amortizing any applicable intangible asset.
Annual Impairment Test
Effective November 1, 2021, we changed our indefinite-lived intangible assets impairment test from October 1 to November 1 to better align with our annual budgeting and forecasting process. For 2021 this resulted in us
28
Table of Contents
performing two separate impairment tests as of October 1, 2021 and November 1, 2021. For the October 1 and November 1, 2021 impairment tests, the CCM indefinite-lived intangible assets were tested for impairment using a qualitative approach. The CIT AD&I, CIT Medical and CFT indefinite-lived intangible assets were tested for impairment using the quantitative approach described above, resulting in fair values that substantially exceeded the carrying values, with the exception of two trade names with an aggregate carrying value of $43.3 million that exceeded their carrying amounts by less than 10%.
We will continue to closely monitor actual results versus expectations as well as whether and to what extent any significant changes in current events or conditions, including changes to the impacts of COVID-19 on our business, result in corresponding changes to our expectations about future estimated revenues and discount rates.
Refer to Note 12 for more information regarding intangible assets.
Valuation of Long-Lived Assets
Long-lived assets or asset groups, including amortizable intangible assets, are tested for recoverability whenever events or circumstances indicate that the undiscounted future cash flows do not exceed the carrying amount of the asset or asset group. For purposes of testing for impairment, we group our long-lived assets classified as held and used at the lowest level for which identifiable cash flows are largely independent of the cash flows from other assets and liabilities, which means that in many cases multiple assets are tested for recovery as a group. Our asset groupings vary based on the related business in which the long-lived assets are employed and the interrelationship between those long-lived assets in producing net cash flows; for example, multiple manufacturing facilities may work in concert with one another or may work on a stand-alone basis to produce net cash flows. We utilize our long-lived assets in multiple industries and economic environments and our asset groupings reflect these various factors.
We monitor the operating and cash flow results of our long-lived assets or asset groups classified as held and used to identify whether events and circumstances indicate the remaining useful lives of those assets should be adjusted, or if the carrying value of those assets or asset groups may not be recoverable. Undiscounted estimated future cash flows are compared to the carrying value of the long-lived asset or asset group in the event indicators of impairment are identified. In developing our estimates of future undiscounted cash flows, we utilize our internal estimates of future revenues, costs and other net cash flows from operating the long-lived asset or asset group over the life of the asset or primary asset, if an asset group. This requires us to make judgments about future levels of sales volume, pricing, raw material costs and other operating expenses.
If the undiscounted estimated future cash flows are less than the carrying amount, we determine the fair value of the asset or asset group and record an impairment charge in current earnings to the extent carrying value exceeds fair value. Fair values may be determined based on estimated discounted cash flows, by prices for like or similar assets in similar markets or a combination of both. All of our asset groups were recoverable as of December 31, 2021.
Long-lived assets or asset groups that are part of a disposal group that meets the criteria to be classified as held for sale are not assessed for impairment, but rather a loss on sale is recorded against the disposal group if fair value, less cost to sell, of the disposal group is less than its carrying value. If the disposal group’s fair value exceeds its carrying value, we record a gain, assuming all other criteria for a sale are met, when the transaction closes.
Revenue Recognition
Revenue is recognized when obligations under the terms of a contract with a customer are satisfied; generally, this occurs with the transfer of control of our products or services. Revenue is measured as the amount of total consideration expected to be received in exchange for transferring goods or providing services. Total expected consideration, in certain cases, is estimated at each reporting period, including interim periods, and is subject to change with variability dependent on future events, such as customer behavior related to future purchase volumes, returns, early payment discounts and other customer allowances. Estimates for rights of return, discounts and rebates to customers, and other adjustments for variable consideration are provided for at the time of sale as a deduction to revenue, based on an analysis of historical experience and actual sales data. Changes in these estimates are reflected as an adjustment to revenue in the period identified. Sales, value added and other taxes collected concurrently with revenue-producing activities are excluded from revenue.
We receive payment at the inception of the contract for separately priced extended service warranties, and revenue is deferred and recognized on a straight-line basis over the life of the contracts. The term of these warranties ranges from five to 40 years. The weighted average life of the contracts as of December 31, 2021, is approximately 20 years.
29
Table of Contents
Additionally, critical judgments and estimates related to revenue recognition relative to certain customer contracts in our CIT and CFT segments, in which they are contract manufacturers or where they have entered into an agreement to provide both services (engineering and design) and products resulting from those services, include the following:
•Determination of whether revenue is earned at a "point-in-time" or "over time": Where contracts provide for the manufacture of highly customized products with no alternative use and provide CIT or CFT the right to payment for work performed to date, including a normal margin for that effort, we have concluded those contracts require the recognition of revenue over time.
•Measurement of revenue using the key inputs of expected gross margin and inventory in our possession. We utilize an estimate of expected gross margin based on historical margin patterns and management’s experience, which vary based on the customers and end markets being evaluated. There are multiple unique customer contracts at CIT or CFT. Accordingly, the estimate of expected margin is done for each customer discretely. We review the margins for these categories as contracts, customers and product profiles change over time so that the margin expectations reflect the best available data for each category.
Income Taxes
Our income tax expense, deferred tax assets and liabilities, and liabilities for unrecognized tax benefits reflect management’s best estimate of current and future taxes to be paid. We are subject to income taxes in the U.S. and numerous foreign jurisdictions. Significant judgments and estimates are required in the determination of the consolidated income tax expense.
Deferred income taxes arise from temporary differences between the tax basis of assets and liabilities and its reported amounts in the financial statements, which will result in taxable or deductible amounts in the future. In evaluating our ability to recover our deferred tax assets in the jurisdiction from which they arise, we consider all available positive and negative evidence, including scheduled reversals of deferred tax liabilities, projected future taxable income, tax-planning strategies and results of recent operations.
We believe that it is more likely than not that the benefit from certain U.S. federal, state and foreign net operating loss, and credit carryforwards will not be realized. In recognition of this risk, we have provided a valuation allowance of $29.7 million on the deferred tax assets related to these carryforwards.
We (1) record unrecognized tax benefits as liabilities in accordance with Accounting Standards Codification 740, Income Taxes ("ASC 740") and (2) adjust these liabilities when our judgment changes as a result of the evaluation of new information not previously available. Because of the complexity of some of these uncertainties, the ultimate resolution may result in a payment that is materially different from our current estimate of the unrecognized tax benefit liabilities. These differences will be reflected as increases or decreases to income tax expense in the period in which new information is available.
Extended Product Warranty Reserves
We offer extended warranty contracts on sales of certain products, the most significant being those offered on our installed roofing systems within the CCM segment. Current costs of services performed under these contracts are expensed as incurred. We also record an additional loss and a corresponding reserve if the total expected costs of providing services under the contract exceed unamortized deferred revenues equal to such excess. We estimate total expected warranty costs using actuarially derived estimates of future costs of servicing the warranties. The key inputs that are utilized to develop these estimates include historical claims experience by type of roofing membrane, location, and labor and material costs. The estimates of the volume and severity of these claims and associated costs are dependent upon the above assumptions and future results could differ from our current expectations. We currently do not have any material loss reserves recorded associated with our extended product warranties.
30
Table of Contents
Non-GAAP Financial Measures
EBIT, Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA Margin
Earnings before interest and taxes ("EBIT"), adjusted EBIT, adjusted earnings before income, taxes, depreciation and amortization ("EBITDA") and adjusted EBITDA margin are intended to provide investors and others with information about the Company's and its segments' performance without the effect of items that, by their nature, tend to obscure core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. As a result, management believes that these measures enhance the ability of investors to analyze trends in the Company’s business and evaluate the Company’s performance relative to similarly-situated companies. This information differs from net income and operating income determined in accordance with accounting principles generally accepted in the United States of America ("GAAP") and should not be considered in isolation or as a substitute for measures of performance determined in accordance with GAAP. The Company's and its segments' EBIT, adjusted EBIT, adjusted EBITDA and adjusted EBITDA margin follows. These non-GAAP financial measures may not be comparable to similarly titled measures reported by other companies.
| December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2021 | 2020 | |||||||||
| Net income (GAAP) | $ | 421.7 | $ | 320.1 | |||||||
| Less: income (loss) from discontinued operations (GAAP) | 34.7 | (5.6) | |||||||||
| Income from continuing operations (GAAP) | 387.0 | 325.7 | |||||||||
| Provision for income taxes | 95.5 | 78.5 | |||||||||
| Interest expense, net | 80.3 | 76.6 | |||||||||
| Interest income | (1.2) | (4.7) | |||||||||
| EBIT | 561.6 | 476.1 | |||||||||
| Exit and disposal, and facility rationalization costs | 17.1 | 21.1 | |||||||||
| Inventory step-up amortization and acquisition costs | 26.4 | 4.4 | |||||||||
| Impairment charges | 5.0 | 6.0 | |||||||||
| Losses (gains) from acquisitions and disposals | 4.7 | 4.0 | |||||||||
| Losses (gains) from insurance | 0.4 | (0.7) | |||||||||
| Losses (gains) from litigation | 0.4 | — | |||||||||
| Losses on extinguishment of debt | — | 8.8 | |||||||||
| Total non-comparable items | 54.0 | 43.6 | |||||||||
| Adjusted EBIT | 615.6 | 519.7 | |||||||||
| Depreciation | 86.4 | 82.1 | |||||||||
| Amortization | 131.5 | 120.6 | |||||||||
| Adjusted EBITDA | $ | 833.5 | $ | 722.4 | |||||||
| Divided by: | |||||||||||
| Total revenues | $ | 4,810.3 | $ | 3,969.9 | |||||||
| Adjusted EBITDA margin | 17.3 | % | 18.2 | % |
31
Table of Contents
| Year Ended December 31, 2021 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | CCM | CIT | CFT | Corporate and unallocated | |||||||||||||
| Operating income (loss) (GAAP) | $ | 684.3 | $ | (17.5) | $ | 24.0 | $ | (123.3) | |||||||||
| Non-operating expense (income)(1) | 2.1 | (0.2) | 1.6 | 2.4 | |||||||||||||
| EBIT | 682.2 | (17.3) | 22.4 | (125.7) | |||||||||||||
| Exit and disposal, and facility rationalization costs | 0.5 | 15.5 | 0.9 | 0.2 | |||||||||||||
| Inventory step-up amortization and acquisition costs | 24.4 | — | 0.1 | 1.9 | |||||||||||||
| Impairment charges | — | 1.8 | — | 3.2 | |||||||||||||
| Losses (gains) from acquisitions and disposals | 2.2 | 0.4 | 0.2 | 1.9 | |||||||||||||
| Losses (gains) from insurance | 0.7 | — | (0.3) | — | |||||||||||||
| Losses (gains) from litigation | — | 0.3 | — | 0.1 | |||||||||||||
| Losses on extinguishment of debt | — | — | — | — | |||||||||||||
| Total non-comparable items | 27.8 | 18.0 | 0.9 | 7.3 | |||||||||||||
| Adjusted EBIT | 710.0 | 0.7 | 23.3 | (118.4) | |||||||||||||
| Depreciation | 52.3 | 24.9 | 5.5 | 3.7 | |||||||||||||
| Amortization | 61.7 | 50.2 | 17.6 | 2.0 | |||||||||||||
| Adjusted EBITDA | $ | 824.0 | $ | 75.8 | $ | 46.4 | $ | (112.7) | |||||||||
| Divided by: | |||||||||||||||||
| Total revenues | $ | 3,836.7 | $ | 687.8 | $ | 285.8 | $ | — | |||||||||
| Adjusted EBITDA margin | 21.5 | % | 11.0 | % | 16.2 | % | NM |
(1)Includes other non-operating (income) expense, which may be presented in separate line items on the Consolidated Statements of Income.
| Year ended December 31, 2020 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | CCM | CIT | CFT | Corporate and unallocated | |||||||||||||
| Operating income (loss) (GAAP) | $ | 581.6 | $ | (2.1) | $ | 5.3 | $ | (97.0) | |||||||||
| Non-operating expense (income)(1) | 3.8 | (0.2) | (5.1) | 13.2 | |||||||||||||
| EBIT | 577.8 | (1.9) | 10.4 | (110.2) | |||||||||||||
| Exit and disposal, and facility rationalization costs | 1.0 | 16.4 | 3.7 | — | |||||||||||||
| Inventory step-up amortization and acquisition costs | 0.1 | 0.4 | 0.5 | 3.4 | |||||||||||||
| Impairment charges | — | 6.0 | — | — | |||||||||||||
| Losses (gains) from acquisitions and disposals | 7.0 | — | (2.9) | (0.1) | |||||||||||||
| Losses (gains) from insurance | (0.7) | — | — | — | |||||||||||||
| Losses (gains) from litigation | — | — | — | — | |||||||||||||
| Losses on extinguishment of debt | — | — | — | 8.8 | |||||||||||||
| Total non-comparable items | 7.4 | 22.8 | 1.3 | 12.1 | |||||||||||||
| Adjusted EBIT | 585.2 | 20.9 | 11.7 | (98.1) | |||||||||||||
| Depreciation | 48.2 | 25.2 | 5.6 | 3.1 | |||||||||||||
| Amortization | 49.8 | 52.3 | 17.8 | 0.7 | |||||||||||||
| Adjusted EBITDA | $ | 683.2 | $ | 98.4 | $ | 35.1 | $ | (94.3) | |||||||||
| Divided by: | |||||||||||||||||
| Total revenues | $ | 2,995.6 | $ | 731.6 | $ | 242.7 | $ | — | |||||||||
| Adjusted EBITDA margin | 22.8 | % | 13.4 | % | 14.5 | % | NM |
(1)Includes other non-operating (income) expense, which may be presented in separate line items on the Consolidated Statements of Income.
32
Table of Contents
Outlook
Revenues
Our expectations for segment revenues in 2022 follows:
| 2022 Revenue | Primary Drivers | |||
|---|---|---|---|---|
| Carlisle Construction Materials | ~30% growth | •Proactive pricing measures gaining traction•Strong re-roofing demand and increasing demand for energy-efficient building products•Henry acquisition | ||
| Carlisle Interconnect Technologies | ~10% growth | •Growing backlog | ||
| Carlisle Fluid Technologies | ~10% growth | •Focus on product introductions and price discipline•Markets strengthening | ||
| Total Carlisle | 25-30% growth |
Cash Flows
Our priorities for the use of cash are to invest in growth and performance improvement opportunities for our existing businesses through capital expenditures, pursue strategic acquisitions that meet stockholder return criteria, pay dividends to stockholders and return value to stockholders through share repurchases.
Capital expenditures in 2022 are expected to be approximately $150 million, which primarily includes continued investments in CCM. Planned capital expenditures for 2022 include new product and capacity expansion, business sustaining projects, and cost reduction efforts.
Forward-Looking Statements
This Annual Report on Form 10-K contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding the potential or expected impacts of the global COVID-19 pandemic. Forward-looking statements generally use words such as "expect," "foresee," "anticipate," "believe," "project," "should," "estimate," "will," "plans," "intends," "forecast," and similar expressions, and reflect our expectations concerning the future. Such statements are made based on known events and circumstances at the time of publication and, as such, are subject in the future to unforeseen risks and uncertainties. It is possible that our future performance may differ materially from current expectations expressed in these forward-looking statements, due to a variety of factors such as: risks from the global COVID-19 pandemic, including, for example, expectations regarding the impact of the COVID-19 pandemic on our businesses, including on customer demand, supply chains and distribution systems, production, our ability to maintain appropriate labor levels, our ability to ship products to our customers, our future results, or our full-year financial outlook; increasing price and product/service competition by foreign and domestic competitors, including new entrants; technological developments and changes; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; our mix of products/services; increases in raw material costs which cannot be recovered in product pricing; domestic and foreign governmental and public policy changes including environmental and industry regulations; threats associated with and efforts to combat terrorism; protection and validity of patent and other intellectual property rights; the identification of strategic acquisition targets and our successful completion of any transaction and integration of our strategic acquisitions; our successful completion of strategic dispositions; the cyclical nature of our businesses; the impact of information technology, cybersecurity or data security breaches at our businesses or third parties; and the outcome of pending and future litigation and governmental proceedings; and the other factors discussed in the reports we file with or furnish to the SEC from time to time. In addition, such statements could be affected by general industry and market conditions and growth rates, the condition of the financial and credit markets and general domestic and international economic conditions, including interest rate and currency exchange rate fluctuations. Further, any conflict in the international arena may adversely affect general market conditions and our future performance. Any forward-looking statement speaks only as of the date on which that statement is made, and we undertake no duty to update any forward-looking statement to reflect events or circumstances, including unanticipated events, after the date on which that statement is made, unless otherwise required by law. New factors emerge from time to time and it is not possible for management to predict all of those factors, nor can it assess the impact of each of those factors on the business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statement.
33
Table of Contents