Document

“Fourth quarter results were within our previously-announced range, capping off a year of top-line growth as we increased our leadership positions in sustainable, high-demand markets, while grappling with increasing complexity in a challenging inflation and supply chain environment,” Chairman and CEO Bill Bosway stated. “Renewables’ results, as previously disclosed, were impacted by increased cost absorption from supply disruptions causing increased field costs and unanticipated levels of structural steel inflation. We delivered solid results in our Residential, Agtech, and Infrastructure segments, all of which expanded margins on achieving greater balance in price/cost and improving supply chain management and execution. We are proud of all of our teams and appreciate their focus and agility in confronting each obstacle as we progressed through 2021.”

GAAP earnings decreased 44.3% to $9.8 million, or $0.30 per share, and adjusted earnings decreased 7.7% to $18.0 million, or $0.54 per share. As previously announced, the quarter was impacted by margin compression in the Renewables segment from two issues – supply disruptions causing increased field costs, and an unanticipated level of inflation on structural steel in solar canopy racking projects. Positive contributors to the quarter included: Residential segment margins recovered through pricing actions, volume, participation gains, and continued 80/20 initiatives; Infrastructure segment margins benefited from lean productivity initiatives and favorable product line mix; Agtech segment margin improved sequentially on continued execution from lean enterprise initiatives and supply chain improvements. Adjusted measures remove charges for restructuring initiatives, acquisition-related items, and senior leadership transition costs, as further described in the appended reconciliation of adjusted financial measures.

Revenue decreased 16.9% as state and local agencies continued to work through construction permit backlogs for facilities designed to grow fruits and vegetables. For the states which legalized cannabis in 2020, the process of issuing production and processing licenses to operators remains slower than expected resulting in additional customer project delays during the quarter. The commercial greenhouse business continued solid growth across its core product lines serving the retail, institutional and car wash markets. Order backlog increased modestly in the quarter, with continued strength in produce and commercial businesses.

“2021 was a challenging year in which we gained valuable learning from an environment that pressure-tested our systems, processes, tools, and organization and operating paradigms. These challenges - unprecedented inflation, supply chain inefficiencies, and labor availability issues along with acquisition integrations and additional pandemic variants - helped us identify additional opportunities to improve our business, portfolio, business systems, and organization,” stated Mr. Bosway.

“As we enter 2022, our demand is solid across the business and the robust long-term fundamentals supporting our end markets remain intact. We expect the market environment to be dynamic for at least the first half of the year as inflation, labor, transportation, and pandemic challenges persist,” Mr. Bosway concluded. “I am confident, given the successes we achieved and the investments we made over the last 12 months in our organization, systems, and processes, we will enhance our 2022 performance and deliver full year growth and margin expansion as we continue to execute toward our 2025 objectives.”

Gibraltar will host a conference call today starting at 9:00 a.m. ET to review its results for the fourth quarter of 2021. Interested parties may access the webcast through the Investors section of the Company’s website at www.gibraltar1.com, where related presentation materials will also be posted prior to the conference call. The call may also be accessed by dialing into the call at (877) 407-3088 or (201) 389-0927. For interested individuals unable to join the live conference call, a webcast replay will be available on the Company’s website for one year.

Gibraltar is a leading manufacturer and provider of products and services for the renewable energy, residential, agtech, and infrastructure markets. Gibraltar’s mission, to make life better for people and the planet, is fueled by advancing the disciplines of engineering, science, and technology. Gibraltar is innovating to reshape critical markets in comfortable living, sustainable power, and productive growing throughout North America. For more please visit www.gibraltar1.com.

Certain information set forth in this news release, other than historical statements, contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 that are based, in whole or in part, on current expectations, estimates, forecasts, and projections about the Company’s business, and management’s beliefs about future operations, results, and financial position. These statements are not guarantees of future performance and are subject to a number of risk factors, uncertainties, and assumptions. Actual events, performance, or results could differ materially from the anticipated events, performance, or results expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially from current expectations include, among other things, the availability and pricing of our principal raw materials and component parts, supply chain challenges causing project delays and field operations inefficiencies and disruptions, availability of labor at our manufacturing and distribution facilities or on our project sites, the impacts of COVID-19 on the global economy and on our customers, suppliers, employees, operations, business, liquidity and cash flows, the loss of any key customers, other general economic conditions and conditions in the particular markets in which we operate, changes in customer demand and capital spending, competitive factors and pricing pressures, our ability to develop and launch new products in a cost-effective manner, our ability to realize synergies from newly acquired businesses, disruptions to our IT systems, the impact of regulation, rebates, credits and incentives and variations in government spending and our ability to derive expected benefits from restructuring, productivity initiatives, liquidity enhancing actions, and other cost reduction actions. Before making any investment decisions regarding our company, we strongly advise you to read the section entitled “Risk Factors” in our most recent annual report on Form 10-K which can be accessed under the “SEC Filings” link of the “Investor Info” page of our website at www.Gibraltar1.com. The Company undertakes no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required by applicable law or regulation.

To supplement Gibraltar’s consolidated financial statements presented on a GAAP basis, Gibraltar also presented certain adjusted financial measures in this news release, including adjusted operating income and margin, adjusted net income, adjusted earnings per share (EPS) and adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) each a non-GAAP financial measure. Adjusted net income, operating income and margin excludes special charges consisting of restructuring costs primarily associated with 80/20 simplification or lean initiatives, senior leadership transition costs, and acquisition related costs. The aforementioned exclusions along with other adjustments to other income below operating profit are excluded from adjusted EPS. Adjusted EBITDA further excludes depreciation, amortization and stock compensation. In evaluating its business, the Company considers and uses these non-GAAP financial measures as supplemental measures of its operating performance. The Company believes that the presentation of results excluding these items provides meaningful supplemental data to investors that are indicative of the Company’s core operating results and facilitates comparison of operating results across reporting periods as well as comparison with other companies. Adjusted EBITDA is also a useful measure of the Company’s ability to service debt and is one of the measures used for determining the Company’s debt covenant compliance. Special charges are excluded since they may not be considered directly related to the Company’s ongoing business operations.

Adjustments to the most directly comparable financial measures presented on a GAAP basis are quantified in the reconciliation of adjusted financial measures excluding special charges provided in the supplemental financial schedules that accompany this news release These adjusted measures should not be viewed as a substitute for the Company’s GAAP results and may be different than adjusted measures used by other companies and our presentation of non-GAAP financial measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.


	Three Months Ended December 31,				Twelve Months Ended December 31,
	2021		2020		2021		2020
Net sales	$	334,449	$	265,201	$	1,339,783	$	1,032,578
Cost of sales	268,639		202,775		1,049,772		776,235
Gross profit	65,810		62,426		290,011		256,343
Selling, general, and administrative expense	42,724		39,704		184,723		149,153
Intangible asset impairment	8,300		—		8,300		—
Income from operations	14,786		22,722		96,988		107,190
Interest expense, net	459		220		1,639		703
Other expense (income)	66		150		(4,213)		(1,272)
Income before taxes	14,261		22,352		99,562		107,759
Provision for income taxes	4,468		4,754		25,046		24,468
Income from continuing operations	9,793		17,598		74,516		83,291
Discontinued operations:
(Loss) income before taxes	(388)		(25,992)		1,479		(16,602)
Provision for income taxes	43		151		366		2,123
(Loss) income from discontinued operations	(431)		(26,143)		1,113		(18,725)
Net income (loss)	$	9,362	$	(8,545)	$	75,629	$	64,566
Net earnings per share – Basic:
Income from continuing operations	$	0.30	$	0.54	$	2.27	$	2.55
(Loss) income from discontinued operations	(0.02)		(0.80)		0.03		(0.57)
Net income (loss)	$	0.28	$	(0.26)	$	2.30	$	1.98
Weighted average shares outstanding – Basic	32,910		32,719		32,873		32,664
Net earnings per share – Diluted:
Income from continuing operations	$	0.30	$	0.53	$	2.25	$	2.53
(Loss) income from discontinued operations	(0.02)		(0.79)		0.04		(0.57)
Net income (loss)	$	0.28	$	(0.26)	$	2.29	$	1.96
Weighted average shares outstanding – Diluted	33,055		33,016		33,054		32,918


	December 31, 2021		December 31, 2020
	(unaudited)
Assets
Current assets:
Cash and cash equivalents	$	12,849	$	32,054
Accounts receivable, net of allowance of $3,738 and $3,529, respectively	236,444		197,990
Inventories, net	176,207		98,307
Prepaid expenses and other current assets	21,467		19,671
Assets of discontinued operations	—		77,438
Total current assets	446,967		425,460
Property, plant, and equipment, net	96,885		89,562
Operating lease assets	18,120		25,229
Goodwill	510,942		514,279
Acquired intangibles	141,504		156,365
Other assets	483		1,599

	$	1,214,901	$	1,212,494
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable	$	172,286	$	134,738
Accrued expenses	67,993		83,505
Billings in excess of cost	46,711		34,702

Liabilities of discontinued operations	—		49,295
Total current liabilities	286,990		302,240
Long-term debt	23,781		85,636
Deferred income taxes	40,278		39,057
Non-current operating lease liabilities	11,390		17,730
Other non-current liabilities	27,204		24,026

Stockholders’ equity:
Preferred stock, $0.01 par value; authorized 10,000 shares; none outstanding	—		—
Common stock, $0.01 par value; authorized 100,000 and 50,000 shares in 2021 and 2020; 33,799 and 33,568 shares issued and outstanding in 2021 and 2020	338		336
Additional paid-in capital	314,541		304,870
Retained earnings	545,572		469,943
Accumulated other comprehensive income (loss)	187		(2,461)
Cost of 1,107 and 1,028 common shares held in treasury in 2021 and 2020	(35,380)		(28,883)
Total stockholders’ equity	825,258		743,805
	$	1,214,901	$	1,212,494


	Twelve Months Ended December 31,
	2021		2020
Cash Flows from Operating Activities
Net income	$	75,629	$	64,566
Income (loss) from discontinued operations	1,113		(18,725)
Income from continuing operations	74,516		83,291
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	31,966		20,915
Intangible asset impairment	8,300		—
Stock compensation expense	8,652		8,173

Gain on sale of business	—		(1,881)
Exit activity costs, non-cash	1,193		493
Provision for deferred income taxes	2,968		3,786
Other, net	1,570		1,944
Changes in operating assets and liabilities (excluding the effects of acquisitions):
Accounts receivable	(41,887)		2,277
Inventories	(85,763)		(5,719)
Other current assets and other assets	(426)		5,467
Accounts payable	38,367		(1,160)
Accrued expenses and other non-current liabilities	(14,384)		(44,570)
Net cash provided by operating activities of continuing operations	25,072		73,016
Net cash (used in) provided by operating activities of discontinued operations	(2,002)		16,088
Net cash provided by operating activities	23,070		89,104
Cash Flows from Investing Activities
Acquisitions, net of cash acquired	4,143		(313,686)
Net proceeds from sale of property and equipment	214		77
Purchases of property, plant, and equipment	(17,705)		(13,068)

Net proceeds from sale of business	38,062		2,000
Net cash provided by (used in) investing activities of continuing operations	24,714		(324,677)
Net cash used in investing activities of discontinued operations	(176)		(2,033)
Net cash provided by (used in) investing activities	24,538		(326,710)
Cash Flows from Financing Activities
Proceeds from long-term debt	59,500		85,000
Long-term debt payments	(120,636)		—

Purchase of common stock at market prices	(6,497)		(6,656)
Net proceeds from issuance of common stock	1,021		1,119

Net cash (used in) provided by financing activities	(66,612)		79,463
Effect of exchange rate changes on cash	(201)		(1,166)
Net decrease in cash and cash equivalents	(19,205)		(159,309)
Cash and cash equivalents at beginning of year	32,054		191,363
Cash and cash equivalents at end of year	$	12,849	$	32,054


	Three Months Ended December 31, 2021
	As Reported In GAAP Statements			Restructuring & Intangible Asset Impairment Charges			Senior Leadership Transition Costs			Acquisition Related Items			Adjusted Financial Measures
Net Sales
Renewables	$	108,671		$	—		$	—		$	—		$	108,671
Residential	159,534			—			—			—			159,534
Agtech	49,751			—			—			—			49,751
Infrastructure	16,493			—			—			—			16,493
Consolidated sales	334,449			—			—			—			334,449

Income from operations
Renewables	(1,037)			74			251			2,145			1,433
Residential	26,250			216			—			—			26,466
Agtech	(5,064)			8,203			—			—			3,139
Infrastructure	1,048			26			—			—			1,074
Segment Income	21,197			8,519			251			2,145			32,112
Unallocated corporate expense	(6,411)			49			1			2			(6,359)
Consolidated income from operations	14,786			8,568			252			2,147			25,753

Interest expense	459			—			—			—			459
Other expense	66			—			—			—			66
Income before income taxes	14,261			8,568			252			2,147			25,228
Provision for income taxes	4,468			2,153			58			536			7,215
Income from continuing operations	$	9,793		$	6,415		$	194		$	1,611		$	18,013
Income from continuing operations per share – diluted	$	0.30		$	0.20		$	—		$	0.04		$	0.54

Operating margin
Renewables	(1.0)		%	0.1		%	0.2		%	1.9		%	1.3		%
Residential	16.5		%	0.1		%	—		%	—		%	16.6		%
Agtech	(10.2)		%	16.5		%	—		%	—		%	6.3		%
Infrastructure	6.4		%	0.2		%	—		%	—		%	6.5		%
Segments Margin	6.3		%	2.6		%	0.1		%	0.7		%	9.6		%
Consolidated	4.4		%	2.6		%	0.1		%	0.7		%	7.7		%


	Three Months Ended December 31, 2020
	As Reported In GAAP Statements			Restructuring Charges			Senior Leadership Transition Costs			Acquisition Related Items			Adjusted Financial Measures
Net Sales
Renewables	$	64,648		$	—		$	—		$	—		$	64,648
Residential	128,205			—			—			—			128,205
Agtech	59,905			—			—			—			59,905
Infrastructure	12,443			—			—			—			12,443
Consolidated sales	265,201			—			—			—			265,201

Income from operations
Renewables	8,254			—			—			—			8,254
Residential	20,287			70			—			—			20,357
Agtech	3,402			369			—			34			3,805
Infrastructure	573			226			—			—			799
Segment Income	32,516			665			—			34			33,215
Unallocated corporate expense	(9,794)			259			14			1,666			(7,855)
Consolidated income from operations	22,722			924			14			1,700			25,360

Interest expense	220			—			—			—			220
Other expense	150			—			—			—			150
Income before income taxes	22,352			924			14			1,700			24,990
Provision for income taxes	4,754			251			—			439			5,444
Income from continuing operations	$	17,598		$	673		$	14		$	1,261		$	19,546
Income from continuing operations per share – diluted	$	0.53		$	0.02		$	—		$	0.04		$	0.59

Operating margin
Renewables	12.8		%	—		%	—		%	—		%	12.8		%
Residential	15.8		%	0.1		%	—		%	—		%	15.9		%
Agtech	5.7		%	0.6		%	—		%	0.1		%	6.4		%
Infrastructure	4.6		%	1.8		%	—		%	—		%	6.4		%
Segments Margin	12.3		%	0.3		%	—		%	—		%	12.5		%
Consolidated	8.6		%	0.3		%	—		%	0.6		%	9.6		%


	Twelve Months Ended December 31, 2021
	As Reported In GAAP Statements			Restructuring & Intangible Asset Impairment Charges			Senior Leadership Transition Costs			Acquisition Related Items			Adjusted Financial Measures
Net Sales
Renewables	$	432,096		$	—		$	—		$	—		$	432,096
Residential	635,505			—			—			—			635,505
Agtech	199,161			—			—			—			199,161
Infrastructure	73,021			—			—			—			73,021
Consolidated sales	1,339,783			—			—			—			1,339,783

Income from operations
Renewables	20,158			5,962			643			7,967			34,730
Residential	105,821			393			—			—			106,214
Agtech	(931)			9,987			—			—			9,056
Infrastructure	8,911			26			—			—			8,937
Segment Income	133,959			16,368			643			7,967			158,937
Unallocated corporate expense	(36,971)			145			1,312			970			(34,544)
Consolidated income from operations	96,988			16,513			1,955			8,937			124,393

Interest expense	1,639			—			—			—			1,639
Other (income) expense	(4,213)			—			—			4,747			534
Income before income taxes	99,562			16,513			1,955			4,190			122,220
Provision for income taxes	25,046			4,150			450			609			30,255
Income from continuing operations	$	74,516		$	12,363		$	1,505		$	3,581		$	91,965
Income from continuing operations per share – diluted	$	2.25		$	0.38		$	0.04		$	0.11		$	2.78

Operating margin
Renewables	4.7		%	1.4		%	0.1		%	1.9		%	8.0		%
Residential	16.7		%	0.1		%	—		%	—		%	16.7		%
Agtech	(0.5)		%	5.0		%	—		%	—		%	4.5		%
Infrastructure	12.2		%	—		%	—		%	—		%	12.2		%
Segments Margin	10.0		%	1.2		%	—		%	0.6		%	11.9		%
Consolidated	7.2		%	1.2		%	0.1		%	0.6		%	9.3		%


	Twelve Months Ended December 31, 2020
	As Reported In GAAP Statements			Restructuring Charges			Senior Leadership Transition Costs			Acquisition Related Items			Gain on Sale of Business			Adjusted Financial Measures
Net Sales
Renewables	$	238,107		$	—		$	—		$	—		$	—		$	238,107
Residential	522,814			—			—			—			—			522,814
Agtech	209,460			—			—			—			—			209,460
Infrastructure	62,197			—			—			—			—			62,197
Consolidated sales	1,032,578			—			—			—			—			1,032,578

Income from operations
Renewables	30,105			15			—			—			—			30,120
Residential	94,430			740			—			—			—			95,170
Agtech	10,633			932			—			2,779			—			14,344
Infrastructure	7,233			226			—			—			—			7,459
Segment Income	142,401			1,913			—			2,779			—			147,093
Unallocated corporate expense	(35,211)			375			2,526			1,991			—			(30,319)
Consolidated income from operations	107,190			2,288			2,526			4,770			—			116,774

Interest expense	703			—			—			—			—			703
Other (income) expense	(1,272)			—			—			—			1,881			609
Income before income taxes	107,759			2,288			2,526			4,770			(1,881)			115,462
Provision for income taxes	24,468			547			—			1,164			(469)			25,710
Income from continuing operations	$	83,291		$	1,741		$	2,526		$	3,606		$	(1,412)		$	89,752
Income from continuing operations per share – diluted	$	2.53		$	0.05		$	0.08		$	0.11		$	(0.04)		$	2.73

Operating margin
Renewables	12.6		%	—		%	—		%	—		%	—		%	12.6		%
Residential	18.1		%	0.1		%	—		%	—		%	—		%	18.2		%
Agtech	5.1		%	0.4		%	—		%	1.3		%	—		%	6.8		%
Infrastructure	11.6		%	0.4		%	—		%	—		%	—		%	12.0		%
Segments Margin	13.8		%	0.2		%	—		%	0.3		%	—		%	14.2		%
Consolidated	10.4		%	0.2		%	0.2		%	0.5		%	—		%	11.3		%


	Three Months Ended December 31, 2021
	Consolidated			Renewables			Residential			Agtech			Infrastructure

Net Sales	$	334,449		$	108,671		$	159,534		$	49,751		$	16,493

Income From Continuing Operations	9,793
Provision for Income Taxes	4,468
Interest Expense	459
Other (Income) / Expense	66
Operating Profit	14,786			(1,037)			26,250			(5,064)			1,048
Restructuring Charges	8,568			74			216			8,203			26
Senior Leadership Transition Costs	252			251			—			—			—
Acquisition Related Items	2,147			2,145			—			—			—
Adjusted Operating Profit	25,753			1,433			26,466			3,139			1,074
Adjusted Operating Margin	7.7		%	1.3		%	16.6		%	6.3		%	6.5		%
Adjusted Other (Income) / Expense	66			—			—			—			—
Depreciation & Amortization	8,008			3,749			2,125			1,295			782
Less: Acquisition-Related Amortization	(1,567)			(1,567)			—			—			—
Adjusted Depreciation & Amortization	6,441			2,182			2,125			1,295			782
Stock Compensation Expense	1,755			162			224			86			33
Adjusted EBITDA	33,883			3,777			28,815			4,520			1,889

Adjusted EBITDA Margin	10.1		%	3.5		%	18.1		%	9.1		%	11.5		%


	Three Months Ended December 31, 2020
	Consolidated			Renewables			Residential			Agtech			Infrastructure

Net Sales	$	265,201		$	64,648		$	128,205		$	59,905		$	12,443

Income From Continuing Operations	17,598
Provision for Income Taxes	4,754
Interest Expense	220
Other (Income) / Expense	150
Operating Profit	22,722			8,254			20,287			3,402			573
Restructuring Charges	924			—			70			369			226
Senior Leadership Transition Costs	14			—			—			—			—
Acquisition Related Items	1,700			—			—			34			—
Adjusted Operating Profit	25,360			8,254			20,357			3,805			799
Adjusted Operating Margin	9.6		%	12.8		%	15.9		%	6.4		%	6.4		%
Adjusted Other (Income) / Expense	150			—			—			—			—
Depreciation & Amortization	5,166			827			2,232			1,373			761
Less: Acquisition-Related Amortization	(34)			—			—			(34)			—
Adjusted Depreciation & Amortization	5,132			827			2,232			1,339			761
Stock Compensation Expense	2,022			86			287			331			36
Adjusted EBITDA	32,364			9,167			22,876			5,475			1,596

Adjusted EBITDA Margin	12.2		%	14.2		%	17.8		%	9.1		%	12.8		%


	Twelve Months Ended December 31, 2021
	Consolidated			Renewables			Residential			Agtech			Infrastructure

Net Sales	$	1,339,783		$	432,096		$	635,505		$	199,161		$	73,021

Income From Continuing Operations	74,516
Provision for Income Taxes	25,046
Interest Expense	1,639
Other (Income) / Expense	(4,213)
Operating Profit	96,988			20,158			105,821			(931)			8,911
Restructuring Charges	16,513			5,962			393			9,987			26
Senior Leadership Transition Costs	1,955			643			—			—			—
Acquisition Related Items	8,937			7,967			—			—			—
Adjusted Operating Profit	124,393			34,730			106,214			9,056			8,937
Adjusted Operating Margin	9.3		%	8.0		%	16.7		%	4.5		%	12.2		%
Adjusted Other (Income) / Expense	534			—			—			—			—
Depreciation & Amortization	31,966			14,682			8,694			5,279			3,092
Less: Acquisition-Related Amortization	(6,273)			(6,273)			—			—			—
Adjusted Depreciation & Amortization	25,693			8,409			8,694			5,279			3,092
Stock Compensation Expense	7,895			772			990			599			104
Adjusted EBITDA	157,447			43,911			115,898			14,934			12,133

Adjusted EBITDA Margin	11.8		%	10.2		%	18.2		%	7.5		%	16.6		%


	Twelve Months Ended December 31, 2020
	Consolidated			Renewables			Residential			Agtech			Infrastructure

Net Sales	$	1,032,578		$	238,107		$	522,814		$	209,460		$	62,197

Income From Continuing Operations	83,291
Provision for Income Taxes	24,468
Interest Expense	703
Other (Income) / Expense	(1,272)
Operating Profit	107,190			30,105			94,430			10,633			7,233
Restructuring Charges	2,288			15			740			932			226
Senior Leadership Transition Costs	2,526			—			—			—			—
Acquisition Related Items	4,770			—			—			2,779			—
Adjusted Operating Profit	116,774			30,120			95,170			14,344			7,459
Adjusted Operating Margin	11.3		%	12.6		%	18.2		%	6.8		%	12.0		%
Adjusted Other (Income) / Expense	609			—			—			—			—
Depreciation & Amortization	20,915			3,376			8,120			6,068			3,060
Less: Acquisition-Related Amortization	(905)			—			—			(905)			—
Adjusted Depreciation & Amortization	20,010			3,376			8,120			5,163			3,060
Stock Compensation Expense	8,173			86			767			845			50
Adjusted EBITDA	144,348			33,582			104,057			20,352			10,569

Adjusted EBITDA Margin	14.0		%	14.1		%	19.9		%	9.7		%	17.0		%


	Three Months Ended December 31,
$Millions, except EPS	GAAP			Adjusted
	2021	2020	% Change	2021	2020	% Change
Net Sales	$334.4	$265.2	26.1%	$334.4	$265.2	26.1%
Net Income	$9.8	$17.6	-44.3%	$18.0	$19.5	-7.7%
Diluted EPS	$0.30	$0.53	-43.4%	$0.54	$0.59	-8.5%


	Three Months Ended December 31,
$Millions	GAAP			Adjusted
	2021	2020	% Change	2021	2020	% Change
Net Sales	$108.7	$64.6	68.3%	$108.7	$64.6	68.3%
Operating Income	$(1.0)	$8.3	-112.0%	$1.4	$8.3	-83.1%
Operating Margin	(1.0)%	12.8%	(1380) bps	1.3%	12.8%	(1150) bps


	Three Months Ended December 31,
$Millions	GAAP			Adjusted
	2021	2020	% Change	2021	2020	% Change
Net Sales	$159.5	$128.2	24.4%	$159.5	$128.2	24.4%
Operating Income	$26.3	$20.3	29.6%	$26.5	$20.4	29.9%
Operating Margin	16.5%	15.8%	70 bps	16.6%	15.9%	70 bps


	Three Months Ended December 31,
$Millions	GAAP			Adjusted
	2021	2020	% Change	2021	2020	% Change
Net Sales	$49.8	$59.9	-16.9%	$49.8	$59.9	-16.9%
Operating Income	$(5.1)	$3.4	-250.0%	$3.1	$3.8	-18.4%
Operating Margin	(10.2)%	5.7%	(1590) bps	6.3%	6.4%	(10) bps


	Three Months Ended December 31,
$Millions	GAAP			Adjusted
	2021	2020	% Change	2021	2020	% Change
Net Sales	$16.5	$12.4	33.1%	$16.5	$12.4	33.1%
Operating Income	$1.0	$0.6	66.7%	$1.1	$0.8	37.5%
Operating Margin	6.4%	4.6%	180 bps	6.5%	6.4%	10 bps