Griffon Corporation Announces Third Quarter Results
Revenue for the third quarter totaled
Income from continuing operations totaled
Adjusted EBITDA from continuing operations for the third quarter was
"Griffon has executed particularly well this quarter, which is reflected in today's solid operational and financial results," said
"During the first nine months, we returned
Taxes
The Company reported pre-tax income from continuing operations for the quarter ended
Balance Sheet and Capital Expenditures
As of
Share Repurchases
Share repurchases during the quarter ended
Strategic Actions Update
On
On
2026 Outlook
Griffon expects fiscal 2026 revenue from continuing operations to be
Conference Call Information
The Company will hold a conference call today,
The call can be accessed by dialing 1-844-826-3035 (
A replay of the call will be available starting on
Forward-looking Statements
“Safe Harbor” Statements under the Private Securities Litigation Reform Act of 1995: All statements related to, among other things, income (loss), earnings, cash flows, revenue, changes in operations, operating improvements, the industries in which
About
For more information on Griffon, please see the Company’s website at www.griffon.com.
|
GRIFFON CORPORATION AND SUBSIDIARIES |
|||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) |
|||||||||||||||
|
(in thousands, except per share data) |
|||||||||||||||
|
(Unaudited) |
|||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
2026 |
|
|
|
2025 |
|
|
|
2026 |
|
|
|
2025 |
|
|
Revenue |
$ |
481,370 |
|
|
$ |
449,692 |
|
|
$ |
1,357,490 |
|
|
$ |
1,319,829 |
|
|
Cost of goods and services |
|
255,316 |
|
|
|
230,851 |
|
|
|
730,714 |
|
|
|
691,254 |
|
|
Gross profit |
|
226,054 |
|
|
|
218,841 |
|
|
|
626,776 |
|
|
|
628,575 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Selling, general and administrative expenses |
|
110,552 |
|
|
|
107,283 |
|
|
|
324,515 |
|
|
|
321,790 |
|
|
|
|
— |
|
|
|
243,612 |
|
|
|
— |
|
|
|
243,612 |
|
|
Total operating expenses |
|
110,552 |
|
|
|
350,895 |
|
|
|
324,515 |
|
|
|
565,402 |
|
|
Income (loss) from continuing operations |
|
115,502 |
|
|
|
(132,054 |
) |
|
|
302,261 |
|
|
|
63,173 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense) |
|
|
|
|
|
|
|
||||||||
|
Interest expense |
|
(21,124 |
) |
|
|
(24,068 |
) |
|
|
(64,254 |
) |
|
|
(72,763 |
) |
|
Interest income |
|
1,002 |
|
|
|
90 |
|
|
|
1,243 |
|
|
|
429 |
|
|
Loss from debt extinguishment |
|
(833 |
) |
|
|
— |
|
|
|
(1,389 |
) |
|
|
— |
|
|
Other, net |
|
(2,576 |
) |
|
|
272 |
|
|
|
(5,192 |
) |
|
|
858 |
|
|
Total other expense, net |
|
(23,531 |
) |
|
|
(23,706 |
) |
|
|
(69,592 |
) |
|
|
(71,476 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) before taxes from continuing operations |
|
91,971 |
|
|
|
(155,760 |
) |
|
|
232,669 |
|
|
|
(8,303 |
) |
|
Provision (benefit) for income taxes from continuing operations |
|
25,660 |
|
|
|
(47,105 |
) |
|
|
63,849 |
|
|
|
(8,589 |
) |
|
Income (loss) from continuing operations |
$ |
66,311 |
|
|
$ |
(108,655 |
) |
|
$ |
168,820 |
|
|
$ |
286 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Discontinued operations: |
|
|
|
|
|
|
|
||||||||
|
Income (loss) from operations of discontinued operations |
$ |
(6,937 |
) |
|
$ |
6,559 |
|
|
$ |
(30,464 |
) |
|
$ |
35,159 |
|
|
Provision for income taxes |
|
7,742 |
|
|
|
18,043 |
|
|
|
3,019 |
|
|
|
27,971 |
|
|
Income (loss) from discontinued operations |
|
(14,679 |
) |
|
|
(11,484 |
) |
|
|
(33,483 |
) |
|
|
7,188 |
|
|
Net income (loss) |
$ |
51,632 |
|
|
$ |
(120,139 |
) |
|
$ |
135,337 |
|
|
$ |
7,474 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings (loss) per common share: |
|
|
|
|
|
|
|
||||||||
|
Income (loss) from continuing operations |
$ |
1.51 |
|
|
$ |
(2.40 |
) |
|
$ |
3.80 |
|
|
$ |
0.01 |
|
|
Income (loss) from discontinued operations |
|
(0.33 |
) |
|
|
(0.25 |
) |
|
|
(0.75 |
) |
|
|
0.16 |
|
|
Basic earnings (loss) per common share |
$ |
1.17 |
|
|
$ |
(2.65 |
) |
|
$ |
3.05 |
|
|
$ |
0.16 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic weighted-average shares outstanding |
|
43,970 |
|
|
|
45,320 |
|
|
|
44,414 |
|
|
|
45,505 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings (loss) per common share: |
|
|
|
|
|
|
|
||||||||
|
Income (loss) from continuing operations |
$ |
1.47 |
|
|
$ |
(2.40 |
) |
|
$ |
3.71 |
|
|
$ |
0.01 |
|
|
Income (loss) from discontinued operations |
|
(0.33 |
) |
|
|
(0.25 |
) |
|
|
(0.74 |
) |
|
|
0.15 |
|
|
Diluted earnings (loss) per common share |
$ |
1.14 |
|
|
$ |
(2.65 |
) |
|
$ |
2.97 |
|
|
$ |
0.16 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted weighted-average shares outstanding |
|
45,148 |
|
|
|
45,320 |
|
|
|
45,543 |
|
|
|
46,911 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends paid per common share |
$ |
0.22 |
|
|
$ |
0.18 |
|
|
$ |
0.66 |
|
|
$ |
0.54 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income |
$ |
51,632 |
|
|
$ |
(120,139 |
) |
|
$ |
135,337 |
|
|
$ |
7,474 |
|
|
Other comprehensive income (loss), net of taxes: |
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustments |
|
1,546 |
|
|
|
12,244 |
|
|
|
6,167 |
|
|
|
(4,804 |
) |
|
Pension and other post retirement plans |
|
1,773 |
|
|
|
897 |
|
|
|
5,628 |
|
|
|
1,493 |
|
|
Change in cash flow hedges |
|
1,196 |
|
|
|
(695 |
) |
|
|
(554 |
) |
|
|
475 |
|
|
Total other comprehensive income (loss), net of taxes |
|
4,515 |
|
|
|
12,446 |
|
|
|
11,241 |
|
|
|
(2,836 |
) |
|
Comprehensive income (loss), net |
$ |
56,147 |
|
|
$ |
(107,693 |
) |
|
$ |
146,578 |
|
|
$ |
4,638 |
|
|
GRIFFON CORPORATION AND SUBSIDIARIES |
|||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
|
(in thousands) |
|||||
|
|
(Unaudited) |
|
|
||
|
|
|
|
|
||
|
CURRENT ASSETS |
|
|
|
||
|
Cash and equivalents |
$ |
110,350 |
|
$ |
99,045 |
|
Accounts receivable, net of allowances of |
|
201,696 |
|
|
196,957 |
|
Inventories |
|
185,532 |
|
|
171,747 |
|
Prepaid and other current assets |
|
54,565 |
|
|
42,079 |
|
Assets of discontinued operations held for sale |
|
171,466 |
|
|
735,816 |
|
Total Current Assets |
|
723,609 |
|
|
1,245,644 |
|
PROPERTY, PLANT AND EQUIPMENT, net |
|
204,691 |
|
|
195,950 |
|
OPERATING LEASE RIGHT-OF-USE ASSETS |
|
65,335 |
|
|
53,041 |
|
|
|
191,253 |
|
|
191,253 |
|
INTANGIBLE ASSETS, net |
|
346,815 |
|
|
363,955 |
|
EQUITY METHOD INVESTMENT |
|
118,600 |
|
|
— |
|
NOTES RECEIVABLE (related party) |
|
162,039 |
|
|
— |
|
OTHER ASSETS |
|
23,713 |
|
|
26,191 |
|
Total Assets |
$ |
1,836,055 |
|
$ |
2,076,034 |
|
|
|
|
|
||
|
CURRENT LIABILITIES |
|
|
|
||
|
Notes payable and current portion of long-term debt |
$ |
8,011 |
|
$ |
8,033 |
|
Accounts payable |
|
90,975 |
|
|
57,663 |
|
Accrued liabilities |
|
130,553 |
|
|
114,628 |
|
Current portion of operating lease liabilities |
|
16,834 |
|
|
15,473 |
|
Liabilities of discontinued operations held for sale |
|
53,814 |
|
|
250,390 |
|
Total Current Liabilities |
|
300,187 |
|
|
446,187 |
|
LONG-TERM DEBT, net |
|
1,259,624 |
|
|
1,404,276 |
|
LONG-TERM OPERATING LEASE LIABILITIES |
|
52,523 |
|
|
40,453 |
|
OTHER LIABILITIES |
|
94,565 |
|
|
111,146 |
|
Total Liabilities |
|
1,706,899 |
|
|
2,002,062 |
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
||
|
SHAREHOLDERS’ EQUITY |
|
|
|
||
|
Total Shareholders’ Equity |
|
129,156 |
|
|
73,972 |
|
Total Liabilities and Shareholders’ Equity |
$ |
1,836,055 |
|
$ |
2,076,034 |
|
GRIFFON CORPORATION AND SUBSIDIARIES |
|||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
|
(in thousands) |
|||||||
|
(Unaudited) |
|||||||
|
|
Nine Months Ended |
||||||
|
|
|
2026 |
|
|
|
2025 |
|
|
CASH FLOWS FROM OPERATING ACTIVITIES - CONTINUING OPERATIONS: |
|
|
|
||||
|
Net income |
$ |
135,337 |
|
|
$ |
7,474 |
|
|
Net loss (income) from discontinued operations |
|
33,483 |
|
|
|
(7,188 |
) |
|
Income from continuing operations |
|
168,820 |
|
|
|
286 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities - continuing operations: |
|
|
|
||||
|
Depreciation and amortization |
|
29,857 |
|
|
|
28,754 |
|
|
Paid-in-kind interest |
|
(939 |
) |
|
|
— |
|
|
Stock-based compensation |
|
20,652 |
|
|
|
16,898 |
|
|
|
|
— |
|
|
|
243,612 |
|
|
Provision (recovery) for losses on accounts receivable |
|
174 |
|
|
|
(5 |
) |
|
Amortization of debt discounts and issuance costs |
|
2,963 |
|
|
|
3,080 |
|
|
Loss from debt extinguishment |
|
1,389 |
|
|
|
— |
|
|
Pension and other post-retirement non-cash charges |
|
5,345 |
|
|
|
285 |
|
|
Deferred income tax provision (benefit) |
|
(124 |
) |
|
|
(25,000 |
) |
|
Change in assets and liabilities: |
|
|
|
||||
|
Increase in accounts receivable |
|
(4,901 |
) |
|
|
(3,950 |
) |
|
Increase in inventories |
|
(14,024 |
) |
|
|
(17,481 |
) |
|
(Increase) decrease in prepaid and other assets |
|
(11,147 |
) |
|
|
3,836 |
|
|
Increase (decrease) in accounts payable, accrued liabilities and other liabilities |
|
18,808 |
|
|
|
(16,989 |
) |
|
Other changes |
|
1,071 |
|
|
|
1,190 |
|
|
Net cash provided by operating activities - continuing operations |
|
217,944 |
|
|
|
234,516 |
|
|
CASH FLOWS FROM INVESTING ACTIVITIES - CONTINUING OPERATIONS: |
|
|
|
||||
|
Acquisition of property, plant and equipment |
|
(23,736 |
) |
|
|
(32,498 |
) |
|
Proceeds from sale of business |
|
100,000 |
|
|
|
— |
|
|
Other, net |
|
— |
|
|
|
138 |
|
|
Net cash provided by (used in) investing activities - continuing operations |
|
76,264 |
|
|
|
(32,360 |
) |
|
CASH FLOWS FROM FINANCING ACTIVITIES - CONTINUING OPERATIONS: |
|
|
|
||||
|
Dividends paid |
|
(30,939 |
) |
|
|
(31,622 |
) |
|
Purchase of shares for treasury |
|
(119,055 |
) |
|
|
(161,709 |
) |
|
Proceeds from long-term debt |
|
50,000 |
|
|
|
63,000 |
|
|
Payments of long-term debt |
|
(199,019 |
) |
|
|
(139,018 |
) |
|
Other, net |
|
(238 |
) |
|
|
(90 |
) |
|
Net cash used in financing activities - continuing operations |
|
(299,251 |
) |
|
|
(269,439 |
) |
|
CASH FLOWS FROM DISCONTINUED OPERATIONS: |
|
|
|
||||
|
Net cash provided by operating activities |
|
20,873 |
|
|
|
47,144 |
|
|
Net cash provided by (used in) investing activities |
|
(3,608 |
) |
|
|
10,526 |
|
|
Net cash used in financing activities |
|
(78 |
) |
|
|
(99 |
) |
|
Net cash provided by discontinued operations |
|
17,187 |
|
|
|
57,571 |
|
|
Effect of exchange rate changes on cash and equivalents |
|
(839 |
) |
|
|
2,553 |
|
|
NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS |
|
11,305 |
|
|
|
(7,159 |
) |
|
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD |
|
99,045 |
|
|
|
114,438 |
|
|
CASH AND EQUIVALENTS AT END OF PERIOD |
$ |
110,350 |
|
|
$ |
107,279 |
|
|
Supplemental Disclosure of Non-Cash Flow Information: |
|
|
|
||||
|
Capital expenditures in accounts payable |
$ |
4,277 |
|
|
$ |
4,770 |
|
Griffon uses adjusted income from continuing operations, and the related adjusted earnings per share from continuing operations as key metrics in evaluating performance. These key metrics are non-GAAP measures that exclude the impact of retirement plan events, non-cash impairment charges, loss from debt extinguishment, acquisition related expenses and discrete and certain other tax items, as well as other items that may affect comparability, as applicable. Griffon believes this information is useful to investors. The following table provides a reconciliation of net income to income from continuing operations, to adjusted income from continuing operations and earnings per share from continuing operations, to adjusted earnings per share from continuing operations:
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||
|
|
|
2026 |
|
|
|
2025 |
|
|
|
2026 |
|
|
|
2025 |
|
|
(in thousands, except per share data) |
(Unaudited) |
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) |
$ |
51,632 |
|
|
$ |
(120,139 |
) |
|
$ |
135,337 |
|
|
$ |
7,474 |
|
|
Less: Income (loss) from discontinued operations |
|
(14,679 |
) |
|
|
(11,484 |
) |
|
|
(33,483 |
) |
|
|
7,188 |
|
|
Income (loss) from continuing operations |
|
66,311 |
|
|
|
(108,655 |
) |
|
|
168,820 |
|
|
|
286 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusting items: |
|
|
|
|
|
|
|
||||||||
|
Impact of retirement plan events(1) |
|
1,608 |
|
|
|
— |
|
|
|
4,826 |
|
|
|
— |
|
|
Loss from debt extinguishment |
|
833 |
|
|
|
— |
|
|
|
1,389 |
|
|
|
— |
|
|
|
|
— |
|
|
|
243,612 |
|
|
|
— |
|
|
|
243,612 |
|
|
Strategic review - retention and other |
|
— |
|
|
|
790 |
|
|
|
— |
|
|
|
2,568 |
|
|
Tax impact of above items(2) |
|
(581 |
) |
|
|
(26,653 |
) |
|
|
(1,481 |
) |
|
|
(27,092 |
) |
|
Discrete and certain other tax provisions (benefits), net(3) |
|
(139 |
) |
|
|
(44,610 |
) |
|
|
76 |
|
|
|
(45,744 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted income from continuing operations |
$ |
68,032 |
|
|
$ |
64,484 |
|
|
$ |
173,630 |
|
|
$ |
173,630 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per common share from continuing operations |
$ |
1.47 |
|
|
$ |
(2.40 |
) |
|
$ |
3.71 |
|
|
$ |
0.01 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusting items, net of tax: |
|
|
|
|
|
|
|
||||||||
|
Impact of retirement plan events(1) |
|
0.03 |
|
|
|
— |
|
|
|
0.08 |
|
|
|
— |
|
|
Loss from debt extinguishment |
|
0.01 |
|
|
|
— |
|
|
|
0.02 |
|
|
|
— |
|
|
Anti-dilutive share impact(4) |
|
— |
|
|
|
0.05 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
4.69 |
|
|
|
— |
|
|
|
4.63 |
|
|
Strategic review - retention and other |
|
— |
|
|
|
0.01 |
|
|
|
— |
|
|
|
0.04 |
|
|
Discrete and certain other tax provisions (benefits), net(3) |
|
— |
|
|
|
(0.96 |
) |
|
|
— |
|
|
|
(0.98 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted earnings per common share from continuing operations |
$ |
1.51 |
|
|
$ |
1.39 |
|
|
$ |
3.81 |
|
|
$ |
3.70 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average shares outstanding (in thousands) |
|
43,970 |
|
|
|
45,320 |
|
|
|
44,414 |
|
|
|
45,505 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted weighted-average shares outstanding (in thousands) |
|
45,148 |
|
|
|
46,270 |
|
|
|
45,543 |
|
|
|
46,911 |
|
|
Note: Due to rounding, the sum of earnings per common share and adjusting items, net of tax, may not equal adjusted earnings per common share. |
|||||||||||||||
|
(1) For the three and nine months ended |
|||||||||||||||
|
(2) The tax impact for the above reconciling adjustments from GAAP net income (loss) to non-GAAP adjusted income from continuing operations, and the related adjusted EPS from continuing operations, is determined by comparing the Company's tax provision, including the reconciling adjustments, to the tax provision excluding such adjustments. |
|||||||||||||||
|
(3) Discrete and certain other tax provisions (benefits) primarily relate to the impact of a rate differential between the statutory and annual effective tax rates on items impacting the quarter. |
|||||||||||||||
|
(4) For the quarter ended |
|||||||||||||||
Griffon uses adjusted EBITDA as a key metric in evaluating performance. Adjusted EBITDA, a non-GAAP measure, is defined as income before taxes from continuing operations, excluding interest income and expense, depreciation and amortization, strategic review charges, and non-cash impairment charges, as well as other items that may affect comparability, as applicable. Griffon believes this information is useful to investors. The following tables provides a reconciliation of net income to adjusted EBITDA:
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||
|
(in thousands) |
|
2026 |
|
|
|
2025 |
|
|
|
2026 |
|
|
|
2025 |
|
|
Net income (loss) |
$ |
51,632 |
|
|
$ |
(120,139 |
) |
|
$ |
135,337 |
|
|
$ |
7,474 |
|
|
Less: Income (loss) from discontinued operations |
|
(14,679 |
) |
|
|
(11,484 |
) |
|
|
(33,483 |
) |
|
|
7,188 |
|
|
Income (loss) from continuing operations |
|
66,311 |
|
|
|
(108,655 |
) |
|
|
168,820 |
|
|
|
286 |
|
|
Net interest expense |
|
20,122 |
|
|
|
23,978 |
|
|
|
63,011 |
|
|
|
72,334 |
|
|
Depreciation and amortization |
|
10,276 |
|
|
|
9,663 |
|
|
|
29,857 |
|
|
|
28,754 |
|
|
Provision for income taxes |
|
25,660 |
|
|
|
(47,105 |
) |
|
|
63,849 |
|
|
|
(8,589 |
) |
|
|
|
— |
|
|
|
243,612 |
|
|
|
— |
|
|
|
243,612 |
|
|
Impact of retirement plan events |
|
1,608 |
|
|
|
— |
|
|
|
4,826 |
|
|
|
— |
|
|
Loss from debt extinguishment |
|
833 |
|
|
|
— |
|
|
|
1,389 |
|
|
|
— |
|
|
Strategic review - retention and other |
|
— |
|
|
|
790 |
|
|
|
— |
|
|
|
2,568 |
|
|
Adjusted EBITDA, continuing operations |
$ |
124,810 |
|
|
$ |
122,283 |
|
|
$ |
331,752 |
|
|
$ |
338,965 |
|
Griffon believes free cash flow ("FCF", a non-GAAP measure) from continuing operations is a useful measure for investors because it demonstrates the Company's ability to generate cash from operations for purposes such as repaying debt, funding acquisitions and paying dividends. FCF from continuing operations is defined as net cash provided by operating activities from continuing operations less capital expenditures, net of proceeds. The following table provides a reconciliation of net cash provided by operating activities from continuing operations to FCF from continuing operations:
|
|
For the Nine Months Ended |
||||||
|
(in thousands) |
|
2026 |
|
|
|
2025 |
|
|
Net cash provided by operating activities - continuing operations |
$ |
217,944 |
|
|
$ |
234,516 |
|
|
Acquisition of property, plant and equipment |
|
(23,736 |
) |
|
|
(32,498 |
) |
|
FCF - continuing operations |
$ |
194,208 |
|
|
$ |
202,018 |
|
Net debt to EBITDA (Leverage ratio), a non-GAAP measure, is a key financial measure that is used by management to assess the borrowing capacity of the Company. The Company has defined its net debt to EBITDA leverage ratio as net debt (total principal debt outstanding net of cash and equivalents) divided by the sum of trailing twelve-month (“TTM”) adjusted EBITDA (as defined above) and TTM stock-based compensation expense. The following table provides a calculation of our net debt to EBITDA leverage ratio as calculated per our credit agreement:
|
(in thousands) |
|
|
||
|
Cash and equivalents |
|
$ |
110,350 |
|
|
Notes payable and current portion of long-term debt |
|
$ |
8,011 |
|
|
Long-term debt, net of current maturities |
|
|
1,259,624 |
|
|
Debt discount/premium and issuance costs |
|
|
7,151 |
|
|
Total gross debt - continuing basis |
|
|
1,274,786 |
|
|
Discontinued operations |
|
|
— |
|
|
Total gross debt including discontinued operations |
|
$ |
1,274,786 |
|
|
Debt, net of cash and equivalents |
|
$ |
1,164,436 |
|
|
|
|
|
||
|
Adjusted EBITDA (per debt compliance) |
|
|
||
|
TTM adjusted EBITDA including discontinued operations |
|
$ |
523,000 |
|
|
Less: EBITDA from divested and ceased operations |
|
|
(19,296 |
) |
|
TTM stock based compensation, continuing operations |
|
|
27,945 |
|
|
Add: Discontinued operations adjustments |
|
|
1,369 |
|
|
TTM stock-based compensation, including discontinued operations |
|
|
29,314 |
|
|
TTM EBITDA, per debt compliance(1) |
|
$ |
533,018 |
|
|
|
|
|
||
|
Leverage ratio |
|
|
2.2x |
|
|
______________________________ |
||||
|
(1) Griffon defines EBITDA per bank compliance as operating results including discontinued operations and excluding EBITDA attributable to operations that were divested or ceased operations, interest income and expense, income taxes, depreciation and amortization, restructuring charges, debt extinguishment, net and acquisition related expenses, as well as other items that may affect comparability, as applicable, plus stock based compensation. See following table for calculation of TTM EBITDA, per debt compliance for the nine months ended |
||||
The following table provides a reconciliation of adjusted EBITDA including stock-based compensation to TTM EBITDA, per debt compliance:
|
|
Year ended |
|
For the Nine Months Ended |
|
TTM |
||||||||||
|
(in thousands) |
|
2025(1) |
|
|
|
2026(2) |
|
|
|
2025(1) |
|
|
|
2026 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA |
$ |
522,293 |
|
|
$ |
385,137 |
|
|
$ |
384,430 |
|
|
$ |
523,000 |
|
|
Add: Stock-based compensation expense |
|
25,483 |
|
|
|
21,692 |
|
|
|
17,861 |
|
|
|
29,314 |
|
|
Less: EBITDA from divested and ceased operations |
|
(18,700 |
) |
|
|
(16,169 |
) |
|
|
(15,573 |
) |
|
|
(19,296 |
) |
|
EBITDA, per debt compliance |
$ |
529,076 |
|
|
$ |
390,660 |
|
|
$ |
386,718 |
|
|
$ |
533,018 |
|
|
______________________________ |
|
(1) Adjusted EBITDA and stock-based compensation for the periods ended |
|
(2) The following table provides a reconciliation of adjusted EBITDA from continuing operations, including stock compensation to EBITDA, per debt compliance for the nine months ended |
|
|
|
For the Nine Months Ended |
||||||
|
(in thousands) |
|
|
2026 |
|
|
|
2025 |
|
|
|
|
|
|
|
||||
|
Adjusted EBITDA: |
|
|
|
|
||||
|
Continuing operations |
|
$ |
331,752 |
|
|
$ |
338,965 |
|
|
Discontinued operations |
|
|
53,385 |
|
|
|
45,465 |
|
|
Total |
|
$ |
385,137 |
|
|
$ |
384,430 |
|
|
|
|
|
|
|
||||
|
Stock-based Compensation: |
|
|
|
|
||||
|
Continuing operations |
|
$ |
20,652 |
|
|
$ |
16,898 |
|
|
Discontinued operations |
|
|
1,040 |
|
|
|
963 |
|
|
Total |
|
$ |
21,692 |
|
|
$ |
17,861 |
|
|
|
|
|
|
|
||||
|
Less: EBITDA from divested and ceased operations |
|
|
(16,169 |
) |
|
|
(15,573 |
) |
|
|
|
|
|
|
||||
|
EBITDA, per debt compliance |
|
$ |
390,660 |
|
|
$ |
386,718 |
|
The following tables provide a reconciliation of selling, general and administrative expenses for items that affect comparability for the three and nine months ended
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||
|
(in thousands) |
|
2026 |
|
|
|
2025 |
|
|
|
2026 |
|
|
|
2025 |
|
|
Selling, general and administrative expenses |
$ |
110,552 |
|
|
$ |
107,283 |
|
|
$ |
324,515 |
|
|
$ |
321,790 |
|
|
% of revenue |
|
23.0 |
% |
|
|
23.9 |
% |
|
|
23.9 |
% |
|
|
24.4 |
% |
|
Adjusting item: |
|
|
|
|
|
|
|
||||||||
|
Strategic review - retention and other |
|
— |
|
|
|
(790 |
) |
|
|
— |
|
|
|
(2,568 |
) |
|
Selling, general and administrative expenses, as adjusted |
$ |
110,552 |
|
|
$ |
106,493 |
|
|
$ |
324,515 |
|
|
$ |
319,222 |
|
|
% of revenue |
|
23.0 |
% |
|
|
23.7 |
% |
|
|
23.9 |
% |
|
|
24.2 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260804478942/en/
Company Contact
EVP & Chief Financial Officer
(212) 957-5000
IR@griffon.com
Investor Relations Contact
Managing Director
(203) 682-8250
Source: