![]() |
October 30, 2025 |
|
Third Quarter
|
Year-to-Date
|
Trailing-Twelve Months
|
||||||||||||||||||||||
|
Amounts in millions, except per unit data
|
2025
|
2024
|
2025
|
2024
|
2025
|
2024
|
||||||||||||||||||
|
Total revenues
|
$
|
2,292
|
$
|
2,004
|
$
|
6,029
|
$
|
5,564
|
$
|
7,882
|
$
|
7,398
|
||||||||||||
|
Gross profit
|
$
|
697
|
$
|
565
|
$
|
1,688
|
$
|
1,462
|
$
|
2,225
|
$
|
1,935
|
||||||||||||
|
Selling, Administrative and General (SAG)
|
$
|
145
|
$
|
129
|
$
|
428
|
$
|
393
|
$
|
566
|
$
|
535
|
||||||||||||
|
As % of Total revenues
|
6.3
|
%
|
6.4
|
%
|
7.1
|
%
|
7.1
|
%
|
7.2
|
%
|
7.2
|
%
|
||||||||||||
|
Net earnings attributable to Vulcan
|
$
|
375
|
$
|
208
|
$
|
825
|
$
|
618
|
$
|
1,118
|
$
|
846
|
||||||||||||
|
Adjusted EBITDA
|
$
|
735
|
$
|
581
|
$
|
1,806
|
$
|
1,507
|
$
|
2,356
|
$
|
1,983
|
||||||||||||
|
Adjusted EBITDA margin
|
32.1
|
%
|
29.0
|
%
|
30.0
|
%
|
27.1
|
%
|
29.9
|
%
|
26.8
|
%
|
||||||||||||
|
Earnings attributable to Vulcan from continuing operations per diluted share
|
$
|
2.83
|
$
|
1.57
|
$
|
6.24
|
$
|
4.68
|
$
|
8.47
|
$
|
6.40
|
||||||||||||
|
Adjusted earnings attributable to Vulcan from continuing operations per diluted share
|
$
|
2.84
|
$
|
2.22
|
$
|
6.29
|
$
|
5.37
|
$
|
8.46
|
$
|
6.83
|
||||||||||||
|
Aggregates segment
|
||||||||||||||||||||||||
|
Shipments (tons)
|
64.7
|
57.7
|
171.7
|
166.0
|
225.6
|
221.4
|
||||||||||||||||||
|
Freight-adjusted sales price per ton
|
$
|
22.01
|
$
|
21.27
|
$
|
22.05
|
$
|
20.98
|
$
|
21.90
|
$
|
20.57
|
||||||||||||
|
Gross profit per ton
|
$
|
9.46
|
$
|
8.63
|
$
|
8.91
|
$
|
8.01
|
$
|
8.93
|
$
|
7.93
|
||||||||||||
|
Cash gross profit per ton
|
$
|
11.84
|
$
|
10.89
|
$
|
11.52
|
$
|
10.31
|
$
|
11.51
|
$
|
10.22
|
||||||||||||
|
Gross margin
|
34.2
|
%
|
31.7
|
%
|
32.0
|
%
|
29.7
|
%
|
32.2
|
%
|
29.8
|
%
|
||||||||||||
|
(in millions, except per share data)
|
||||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
Consolidated Statements of Earnings
|
September 30
|
September 30
|
||||||||||||||
|
(Condensed and unaudited)
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
|
Total revenues
|
$
|
2,291.5
|
$
|
2,003.9
|
$
|
6,028.5
|
$
|
5,564.0
|
||||||||
|
Cost of revenues
|
(1,594.3
|
)
|
(1,438.7
|
)
|
(4,340.8
|
)
|
(4,101.6
|
)
|
||||||||
|
Gross profit
|
697.2
|
565.2
|
1,687.7
|
1,462.4
|
||||||||||||
|
Selling, administrative and general expenses
|
(145.3
|
)
|
(129.1
|
)
|
(428.0
|
)
|
(393.0
|
)
|
||||||||
|
Gain on sale of property, plant & equipment and businesses
|
0.6 |
0.2 |
9.2 |
4.6 |
||||||||||||
|
Loss on impairments
|
0.0
|
(86.6
|
)
|
0.0
|
(86.6
|
)
|
||||||||||
|
Other operating expense, net
|
(9.3
|
)
|
(12.6
|
)
|
(28.2
|
)
|
(23.9
|
)
|
||||||||
|
Operating earnings
|
543.2
|
337.1
|
1,240.7
|
963.5
|
||||||||||||
|
Other nonoperating income (expense), net
|
0.7
|
(3.8
|
)
|
0.4
|
(12.7
|
)
|
||||||||||
|
Interest expense, net
|
(55.3
|
)
|
(38.4
|
)
|
(174.2
|
)
|
(117.7
|
)
|
||||||||
|
Earnings from continuing operations before income taxes
|
488.6
|
294.9
|
1,066.9
|
833.1
|
||||||||||||
|
Income tax expense
|
(112.4
|
)
|
(85.2
|
)
|
(237.4
|
)
|
(208.5
|
)
|
||||||||
|
Earnings from continuing operations
|
376.2
|
209.7
|
829.5
|
624.6
|
||||||||||||
|
Loss on discontinued operations, net of tax
|
(1.2
|
)
|
(1.3
|
)
|
(4.2
|
)
|
(5.0
|
)
|
||||||||
|
Net earnings
|
375.0
|
208.4
|
825.3
|
619.6
|
||||||||||||
|
Earnings attributable to noncontrolling interest
|
(0.1
|
)
|
(0.8
|
)
|
(0.6
|
)
|
(1.4
|
)
|
||||||||
|
Net earnings attributable to Vulcan
|
$
|
374.9
|
$
|
207.6
|
$
|
824.7
|
$
|
618.2
|
||||||||
|
Basic earnings (loss) per share attributable to Vulcan
|
||||||||||||||||
|
Continuing operations
|
$
|
2.85
|
$
|
1.58
|
$
|
6.27
|
$
|
4.71
|
||||||||
|
Discontinued operations
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
$
|
(0.03
|
)
|
$
|
(0.04
|
)
|
||||
|
Net earnings
|
$
|
2.84
|
$
|
1.57
|
$
|
6.24
|
$
|
4.67
|
||||||||
|
Diluted earnings (loss) per share attributable to Vulcan
|
||||||||||||||||
|
Continuing operations
|
$
|
2.83
|
$
|
1.57
|
$
|
6.24
|
$
|
4.68
|
||||||||
|
Discontinued operations
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
$
|
(0.03
|
)
|
$
|
(0.03
|
)
|
||||
|
Net earnings
|
$
|
2.82
|
$
|
1.56
|
$
|
6.21
|
$
|
4.65
|
||||||||
|
Weighted-average common shares outstanding
|
||||||||||||||||
|
Basic
|
132.1
|
132.2
|
132.2
|
132.3
|
||||||||||||
|
Assuming dilution
|
132.9
|
133.0
|
132.9
|
133.1
|
||||||||||||
|
Effective tax rate from continuing operations
|
23.0
|
%
|
28.9
|
%
|
22.3
|
%
|
25.0
|
%
|
||||||||
|
(in millions)
|
||||||||||||
|
Consolidated Balance Sheets
|
September 30
|
December 31
|
September 30
|
|||||||||
|
(Condensed and unaudited)
|
2025
|
2024
|
2024
|
|||||||||
|
Assets
|
||||||||||||
|
Cash and cash equivalents
|
$
|
191.3
|
$
|
559.7
|
$
|
433.2
|
||||||
|
Restricted cash
|
3.9
|
41.1
|
1.1
|
|||||||||
|
Accounts and notes receivable
|
||||||||||||
|
Accounts and notes receivable, gross
|
1,197.1
|
905.5
|
1,030.9
|
|||||||||
|
Allowance for credit losses
|
(12.3
|
)
|
(13.2
|
)
|
(13.5
|
)
|
||||||
|
Accounts and notes receivable, net
|
1,184.8
|
892.3
|
1,017.4
|
|||||||||
|
Inventories
|
||||||||||||
|
Finished products
|
545.0
|
534.6
|
505.9
|
|||||||||
|
Raw materials
|
47.6
|
69.7
|
62.2
|
|||||||||
|
Products in process
|
12.3
|
9.0
|
11.1
|
|||||||||
|
Operating supplies and other
|
82.2
|
68.5
|
68.5
|
|||||||||
|
Inventories
|
687.1
|
681.8
|
647.7
|
|||||||||
|
Other current assets
|
104.0
|
90.8
|
113.5
|
|||||||||
|
Assets held for sale
|
97.3
|
0.0
|
0.0
|
|||||||||
|
Total current assets
|
2,268.4
|
2,265.7
|
2,212.9
|
|||||||||
|
Investments and long-term receivables
|
33.6
|
31.3
|
31.4
|
|||||||||
|
Property, plant & equipment
|
||||||||||||
|
Property, plant & equipment, cost
|
14,641.6
|
14,516.8
|
12,350.5
|
|||||||||
|
Allowances for depreciation, depletion & amortization
|
(6,288.9
|
)
|
(6,055.3
|
)
|
(5,937.0
|
)
|
||||||
|
Property, plant & equipment, net
|
8,352.7
|
8,461.5
|
6,413.5
|
|||||||||
|
Operating lease right-of-use assets, net
|
522.0
|
526.4
|
508.3
|
|||||||||
|
Goodwill
|
3,839.5
|
3,788.1
|
3,450.0
|
|||||||||
|
Other intangible assets, net
|
1,796.0
|
1,883.0
|
1,609.1
|
|||||||||
|
Other noncurrent assets
|
166.3
|
148.8
|
126.7
|
|||||||||
|
Total assets
|
$
|
16,978.5
|
$
|
17,104.8
|
$
|
14,351.9
|
||||||
|
Liabilities
|
||||||||||||
|
Current maturities of long-term debt
|
0.4
|
400.5
|
0.5
|
|||||||||
|
Trade payables and accruals
|
422.6
|
407.0
|
352.6
|
|||||||||
|
Other current liabilities
|
556.2
|
431.6
|
421.0
|
|||||||||
|
Liabilities held for sale
|
37.6
|
0.0
|
0.0
|
|||||||||
|
Total current liabilities
|
1,016.8
|
1,239.1
|
774.1
|
|||||||||
|
Long-term debt
|
4,360.4
|
4,906.9
|
3,329.2
|
|||||||||
|
Deferred income taxes, net
|
1,391.9
|
1,336.5
|
1,000.3
|
|||||||||
|
Deferred revenue
|
132.3
|
137.8
|
139.4
|
|||||||||
|
Noncurrent operating lease liabilities
|
506.2
|
521.4
|
503.5
|
|||||||||
|
Other noncurrent liabilities
|
813.8
|
820.6
|
712.3
|
|||||||||
|
Total liabilities
|
$
|
8,221.4
|
$
|
8,962.3
|
$
|
6,458.8
|
||||||
|
Equity
|
||||||||||||
|
Common stock, $1 par value
|
132.0
|
132.1
|
132.1
|
|||||||||
|
Capital in excess of par value
|
2,920.2
|
2,900.1
|
2,895.0
|
|||||||||
|
Retained earnings
|
5,805.1
|
5,213.8
|
4,980.7
|
|||||||||
|
Accumulated other comprehensive loss
|
(123.1
|
)
|
(127.4
|
)
|
(138.8
|
)
|
||||||
|
Total shareholder's equity
|
8,734.2
|
8,118.6
|
7,869.0
|
|||||||||
|
Noncontrolling interest
|
22.9
|
23.9
|
24.1
|
|||||||||
|
Total equity
|
$
|
8,757.1
|
$
|
8,142.5
|
$
|
7,893.1
|
||||||
|
Total liabilities and equity
|
$
|
16,978.5
|
$
|
17,104.8
|
$
|
14,351.9
|
||||||
|
(in millions)
|
||||||||
|
Nine Months Ended
|
||||||||
|
Consolidated Statements of Cash Flows
|
September 30
|
|||||||
|
(Condensed and unaudited)
|
2025
|
2024
|
||||||
|
Operating Activities
|
||||||||
|
Net earnings
|
$
|
825.3
|
$
|
619.6
|
||||
|
Adjustments to reconcile net earnings to net cash provided by operating activities
|
||||||||
|
Depreciation, depletion, accretion and amortization
|
563.2
|
468.4
|
||||||
|
Noncash operating lease expense
|
40.1
|
38.6
|
||||||
|
Net gain on sale of property, plant & equipment and businesses
|
(9.2
|
)
|
(4.6
|
)
|
||||
|
Loss on impairments
|
0.0
|
86.6
|
||||||
|
Contributions to pension plans
|
(13.8
|
)
|
(7.1
|
)
|
||||
|
Share-based compensation expense
|
49.9
|
39.9
|
||||||
|
Deferred income taxes, net
|
56.5
|
(30.3
|
)
|
|||||
|
Changes in assets and liabilities before initial effects of business acquisitions and dispositions
|
(256.3
|
)
|
(246.5
|
)
|
||||
|
Other, net
|
14.3
|
4.9
|
||||||
|
Net cash provided by operating activities
|
$
|
1,270.0
|
$
|
969.5
|
||||
|
Investing Activities
|
||||||||
|
Purchases of property, plant & equipment
|
(492.9
|
)
|
(441.0
|
)
|
||||
|
Proceeds from sale of property, plant & equipment
|
23.0
|
5.6
|
||||||
|
Proceeds from sale of businesses
|
19.0
|
0.2
|
||||||
|
Payment for businesses acquired, net of acquired cash and adjustments
|
(8.5
|
)
|
(206.4
|
)
|
||||
|
Other, net
|
8.5
|
(0.2
|
)
|
|||||
|
Net cash used for investing activities
|
$
|
(450.9
|
)
|
$
|
(641.8
|
)
|
||
|
Financing Activities
|
||||||||
|
Proceeds from short-term debt
|
0.0
|
8.1
|
||||||
|
Payment of short-term debt
|
(550.0
|
)
|
(8.0
|
)
|
||||
|
Payment of current maturities and long-term debt
|
(400.5
|
)
|
(550.5
|
)
|
||||
|
Debt issuance and exchange costs
|
0.0
|
(3.5
|
)
|
|||||
|
Payment of finance leases
|
(8.5
|
)
|
(10.0
|
)
|
||||
|
Purchases of common stock
|
(38.1
|
)
|
(68.8
|
)
|
||||
|
Dividends paid
|
(195.4
|
)
|
(183.6
|
)
|
||||
|
Share-based compensation, shares withheld for taxes
|
(30.5
|
)
|
(24.5
|
)
|
||||
|
Distribution to noncontrolling interest
|
(1.5
|
)
|
(1.8
|
)
|
||||
|
Other, net
|
(0.2
|
)
|
0.0
|
|||||
|
Net cash used for financing activities
|
$
|
(1,224.7
|
)
|
$
|
(842.6
|
)
|
||
|
Net decrease in cash and cash equivalents and restricted cash
|
(405.6
|
)
|
(514.9
|
)
|
||||
|
Cash and cash equivalents and restricted cash at beginning of year
|
600.8
|
949.2
|
||||||
|
Cash and cash equivalents and restricted cash at end of period
|
$
|
195.2
|
$
|
434.3
|
||||
|
(in millions, except per unit data)
|
||||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30
|
September 30
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Total Revenues
|
||||||||||||||||
|
Aggregates 1
|
$
|
1,792.1
|
$
|
1,572.4
|
$
|
4,777.5
|
$
|
4,477.3
|
||||||||
|
Asphalt 2
|
416.1
|
381.1
|
993.7
|
918.5
|
||||||||||||
|
Concrete
|
237.5
|
174.4
|
635.2
|
489.9
|
||||||||||||
|
Segment sales
|
$
|
2,445.7
|
$
|
2,127.9
|
$
|
6,406.4
|
$
|
5,885.7
|
||||||||
|
Aggregates intersegment sales
|
(154.2
|
)
|
(124.0
|
)
|
(377.9
|
)
|
(321.7
|
)
|
||||||||
|
Total
|
$
|
2,291.5
|
$
|
2,003.9
|
$
|
6,028.5
|
$
|
5,564.0
|
||||||||
|
Gross Profit
|
||||||||||||||||
|
Aggregates
|
$
|
612.1
|
$
|
498.5
|
$
|
1,529.0
|
$
|
1,330.3
|
||||||||
|
Asphalt
|
71.0
|
60.2
|
132.9
|
123.9
|
||||||||||||
|
Concrete
|
14.1
|
6.5
|
25.8
|
8.2
|
||||||||||||
|
Total
|
$
|
697.2
|
$
|
565.2
|
$
|
1,687.7
|
$
|
1,462.4
|
||||||||
|
Depreciation, Depletion, Accretion and Amortization
|
||||||||||||||||
|
Aggregates
|
$
|
153.6
|
$
|
130.3
|
$
|
448.2
|
$
|
381.8
|
||||||||
|
Asphalt
|
12.9
|
12.0
|
39.0
|
31.9
|
||||||||||||
|
Concrete
|
16.5
|
10.9
|
50.9
|
34.9
|
||||||||||||
|
Other
|
8.4
|
7.5
|
25.1
|
19.8
|
||||||||||||
|
Total
|
$
|
191.4
|
$
|
160.7
|
$
|
563.2
|
$
|
468.4
|
||||||||
|
Average Unit Sales Price and Unit Shipments
|
||||||||||||||||
|
Aggregates
|
||||||||||||||||
|
Freight-adjusted revenues 3
|
$
|
1,423.7
|
$
|
1,228.0
|
$
|
3,785.8
|
$
|
3,482.0
|
||||||||
|
Aggregates - tons
|
64.7
|
57.7
|
171.7
|
166.0
|
||||||||||||
|
Freight-adjusted sales price 4
|
$
|
22.01
|
$
|
21.27
|
$
|
22.05
|
$
|
20.98
|
||||||||
|
Other Products
|
||||||||||||||||
|
Asphalt Mix - tons
|
4.3
|
4.1
|
10.4
|
10.2
|
||||||||||||
|
Asphalt Mix - sales price 5
|
$
|
82.70
|
$
|
80.88
|
$
|
81.88
|
$
|
79.42
|
||||||||
|
Ready-mixed concrete - cubic yards
|
1.2
|
0.9
|
3.3
|
2.7
|
||||||||||||
|
Ready-mixed concrete - sales price 5
|
$
|
190.90
|
$
|
185.61
|
$
|
188.96
|
$
|
182.88
|
||||||||
| 1 |
Includes product sales (crushed stone, sand and gravel, sand, and other aggregates), as well as freight & delivery costs that we pass along to our customers, and service
revenues related to aggregates.
|
| 2 |
Includes product sales, as well as service revenues from our asphalt construction paving business.
|
| 3 |
Freight-adjusted revenues are Aggregates segment sales excluding freight & delivery revenues and other revenues related to services, such as landfill tipping fees, that are
derived from our aggregates business.
|
| 4 |
Freight-adjusted sales price is calculated as freight-adjusted revenues divided by aggregates unit shipments.
|
| 5 |
Sales price is calculated by dividing revenues generated from the shipment of product (excluding service revenues generated by the segments) by total units of the product
shipped.
|
|
(in millions, except per unit data)
|
||||||||||||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
Trailing-Twelve Months Ended
|
||||||||||||||||||||||
|
September 30
|
September 30
|
September 30
|
||||||||||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||||||||
|
Aggregates segment
|
||||||||||||||||||||||||
|
Segment sales
|
$
|
1,792.1
|
$
|
1,572.4
|
$
|
4,777.5
|
$
|
4,477.3
|
$
|
6,249.7
|
$
|
5,890.3
|
||||||||||||
|
Freight & delivery revenues 1
|
(341.7
|
)
|
(320.5
|
)
|
(916.8
|
)
|
(922.4
|
)
|
(1,214.4
|
)
|
(1,231.8
|
)
|
||||||||||||
|
Other revenues
|
(26.7
|
)
|
(23.9
|
)
|
(74.9
|
)
|
(72.9
|
)
|
(95.3
|
)
|
(105.9
|
)
|
||||||||||||
|
Freight-adjusted revenues
|
$
|
1,423.7
|
$
|
1,228.0
|
$
|
3,785.8
|
$
|
3,482.0
|
$
|
4,940.0
|
$
|
4,552.6
|
||||||||||||
|
Unit shipments - tons
|
64.7
|
57.7
|
171.7
|
166.0
|
225.6
|
221.4
|
||||||||||||||||||
|
Freight-adjusted sales price
|
$
|
22.01
|
$
|
21.27
|
$
|
22.05
|
$
|
20.98
|
$
|
21.90
|
$
|
20.57
|
||||||||||||
| 1 |
At the segment level, freight & delivery revenues include intersegment freight & delivery (which are eliminated at the consolidated level) and freight to remote
distribution sites.
|
|
(in millions, except per unit data)
|
||||||||||||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
Trailing-Twelve Months Ended
|
||||||||||||||||||||||
|
September 30
|
September 30
|
September 30
|
||||||||||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||||||||
|
Aggregates segment
|
||||||||||||||||||||||||
|
Gross profit
|
$
|
612.1
|
$
|
498.5
|
$
|
1,529.0
|
$
|
1,330.3
|
$
|
2,015.4
|
$
|
1,754.8
|
||||||||||||
|
Depreciation, depletion, accretion and amortization
|
153.6
|
130.3
|
448.2
|
381.8
|
582.2
|
506.6
|
||||||||||||||||||
|
Cash gross profit
|
$
|
765.7
|
$
|
628.8
|
$
|
1,977.2
|
$
|
1,712.1
|
$
|
2,597.6
|
$
|
2,261.4
|
||||||||||||
|
Unit shipments - tons
|
64.7
|
57.7
|
171.7
|
166.0
|
225.6
|
221.4
|
||||||||||||||||||
|
Gross profit per ton
|
$
|
9.46
|
$
|
8.63
|
$
|
8.91
|
$
|
8.01
|
$
|
8.93
|
$
|
7.93
|
||||||||||||
|
Freight-adjusted sales price
|
$
|
22.01
|
$
|
21.27
|
$
|
22.05
|
$
|
20.98
|
$
|
21.90
|
$
|
20.57
|
||||||||||||
|
Cash gross profit per ton
|
11.84
|
10.89
|
11.52
|
10.31
|
11.51
|
10.22
|
||||||||||||||||||
|
Freight-adjusted cash cost of sales per ton
|
$
|
10.17
|
$
|
10.38
|
$
|
10.53
|
$
|
10.67
|
$
|
10.39
|
$
|
10.35
|
||||||||||||
|
Asphalt segment
|
||||||||||||||||||||||||
|
Gross profit
|
$
|
71.0
|
$
|
60.2
|
$
|
132.9
|
$
|
123.9
|
$
|
179.1
|
$
|
160.2
|
||||||||||||
|
Depreciation, depletion, accretion and amortization
|
12.9
|
12.0
|
39.0
|
31.9
|
51.2
|
40.8
|
||||||||||||||||||
|
Cash gross profit
|
$
|
83.9
|
$
|
72.2
|
$
|
171.9
|
$
|
155.8
|
$
|
230.3
|
$
|
201.0
|
||||||||||||
|
Concrete segment
|
||||||||||||||||||||||||
|
Gross profit
|
$
|
14.1
|
$
|
6.5
|
$
|
25.8
|
$
|
8.2
|
$
|
30.4
|
$
|
19.7
|
||||||||||||
|
Depreciation, depletion, accretion and amortization
|
16.5
|
10.9
|
50.9
|
34.9
|
61.4
|
47.2
|
||||||||||||||||||
|
Cash gross profit
|
$
|
30.6
|
$
|
17.4
|
$
|
76.7
|
$
|
43.1
|
$
|
91.8
|
$
|
66.9
|
||||||||||||
|
(in millions)
|
||||||||||||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
Trailing-Twelve Months Ended
|
||||||||||||||||||||||
|
September 30
|
September 30
|
September 30
|
||||||||||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||||||||
|
Net earnings attributable to Vulcan
|
$
|
374.9
|
$
|
207.6
|
$
|
824.7
|
$
|
618.2
|
$
|
1,118.5
|
$
|
845.6
|
||||||||||||
|
Income tax expense, including discontinued operations
|
111.9
|
84.7
|
235.9
|
206.7
|
278.0
|
311.0
|
||||||||||||||||||
|
Interest expense, net
|
55.3
|
38.4
|
174.2
|
117.7
|
226.8
|
155.1
|
||||||||||||||||||
|
Depreciation, depletion, accretion and amortization
|
191.4
|
160.7
|
563.2
|
468.4
|
727.0
|
620.9
|
||||||||||||||||||
|
EBITDA
|
$
|
733.5
|
$
|
491.3
|
$
|
1,798.0
|
$
|
1,411.0
|
$
|
2,350.2
|
$
|
1,932.6
|
||||||||||||
|
Loss on discontinued operations
|
$
|
1.6
|
$
|
1.8
|
$
|
5.7
|
$
|
6.8
|
$
|
9.1
|
$
|
9.8
|
||||||||||||
|
Gain on sale of real estate and businesses, net
|
0.0
|
0.0
|
0.0
|
0.0
|
(36.7
|
)
|
(51.9
|
)
|
||||||||||||||||
|
Loss on impairments
|
0.0
|
86.6
|
0.0
|
86.6
|
0.0
|
86.6
|
||||||||||||||||||
|
Charges associated with divested operations
|
0.0
|
0.0
|
0.0
|
1.0
|
16.7
|
4.2
|
||||||||||||||||||
|
Acquisition related charges 1
|
0.1
|
0.8
|
1.9
|
1.8
|
16.4
|
1.9
|
||||||||||||||||||
|
Adjusted EBITDA
|
$
|
735.2
|
$
|
580.6
|
$
|
1,805.6
|
$
|
1,507.1
|
$
|
2,355.7
|
$
|
1,983.3
|
||||||||||||
|
Total revenues
|
$
|
2,291.5
|
$
|
2,003.9
|
$
|
6,028.5
|
$
|
5,564.0
|
$
|
7,882.2
|
$
|
7,398.3
|
||||||||||||
|
Adjusted EBITDA margin
|
32.1
|
%
|
29.0
|
%
|
30.0
|
%
|
27.1
|
%
|
29.9
|
%
|
26.8
|
%
|
||||||||||||
| 1 |
Represents charges associated with acquisitions requiring clearance under federal antitrust laws.
|
|
Three Months Ended
|
Nine Months Ended
|
Trailing-Twelve Months Ended
|
||||||||||||||||||||||
|
September 30
|
September 30
|
September 30
|
||||||||||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||||||||
|
Net earnings attributable to Vulcan
|
$
|
2.82
|
$
|
1.56
|
$
|
6.21
|
$
|
4.65
|
$
|
8.41
|
$
|
6.35
|
||||||||||||
|
Items included in Adjusted EBITDA above, net of tax
|
0.01
|
0.65
|
0.04
|
0.69
|
0.04
|
0.43
|
||||||||||||||||||
|
NOL carryforward valuation allowance
|
0.01
|
0.01
|
0.04
|
0.03
|
0.01
|
0.05
|
||||||||||||||||||
|
Adjusted diluted EPS attributable to Vulcan from continuing
operations
|
$
|
2.84
|
$
|
2.22
|
$
|
6.29
|
$
|
5.37
|
$
|
8.46
|
$
|
6.83
|
||||||||||||
|
(in millions)
|
||||
|
Mid-point
|
||||
|
Net earnings attributable to Vulcan
|
$
|
1,095
|
||
|
Income tax expense, including discontinued operations
|
315
|
|||
|
Interest expense, net
|
230
|
|||
|
Depreciation, depletion, accretion and amortization
|
750
|
|||
|
Projected EBITDA
|
$
|
2,390
|
||
|
Items included in Adjusted EBITDA
|
$
|
10
|
||
|
Projected Adjusted EBITDA
|
$
|
2,400
|
||
|
(in millions)
|
||||||||
|
September 30
|
||||||||
|
2025
|
2024
|
|||||||
|
Debt
|
||||||||
|
Current maturities of long-term debt
|
$
|
0.4
|
$
|
0.5
|
||||
|
Long-term debt
|
4,360.4
|
3,329.2
|
||||||
|
Total debt
|
$
|
4,360.8
|
$
|
3,329.7
|
||||
|
Cash and cash equivalents and restricted cash
|
(195.2
|
)
|
(434.3
|
)
|
||||
|
Net debt
|
$
|
4,165.6
|
$
|
2,895.4
|
||||
|
Trailing-Twelve Months (TTM) Adjusted EBITDA
|
$
|
2,355.7
|
$
|
1,983.3
|
||||
|
Total debt to TTM Adjusted EBITDA
|
1.9x
|
|
1.7x
|
|
||||
|
Net debt to TTM Adjusted EBITDA
|
1.8x
|
|
1.5x
|
|
||||
|
(dollars in millions)
|
||||||||
|
Trailing-Twelve Months Ended
|
||||||||
|
September 30
|
||||||||
|
2025
|
2024
|
|||||||
|
Adjusted EBITDA
|
$
|
2,355.7
|
$
|
1,983.3
|
||||
|
Average invested capital
|
||||||||
|
Property, plant & equipment, net
|
$
|
7,995.7
|
$
|
6,273.7
|
||||
|
Goodwill
|
3,744.9
|
3,516.4
|
||||||
|
Other intangible assets
|
1,626.3
|
1,457.9
|
||||||
|
Fixed and intangible assets
|
$
|
13,366.8
|
$
|
11,248.0
|
||||
|
Current assets
|
$
|
2,166.1
|
$
|
2,264.6
|
||||
|
Cash and cash equivalents
|
(354.9
|
)
|
(428.0
|
)
|
||||
|
Current tax
|
(30.7
|
)
|
(36.4
|
)
|
||||
|
Adjusted current assets
|
1,780.5
|
1,800.2
|
||||||
|
Current liabilities
|
(1,026.9
|
)
|
(785.8
|
)
|
||||
|
Current maturities of long-term debt
|
80.5
|
0.5
|
||||||
|
Short-term debt
|
110.0
|
19.0
|
||||||
|
Adjusted current liabilities
|
(836.4
|
)
|
(766.3
|
)
|
||||
|
Adjusted net working capital
|
$
|
944.1
|
$
|
1,033.9
|
||||
|
Average invested capital
|
$
|
14,310.9
|
$
|
12,281.9
|
||||
|
Return on invested capital
|
16.5
|
%
|
16.1
|
%
|
||||