![]() |
|
|
February 17, 2026
FOR IMMEDIATE RELEASE
Investor Contact: Mark Warren (205) 298-3220
Media Contact: Jack Bonnikson (205) 298-3220
|
|
Fourth Quarter
|
Full Year
|
|||||||||||||||
|
Amounts in millions, except per unit data
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
|
Total revenues
|
$
|
1,913
|
$
|
1,854
|
$
|
7,941
|
$
|
7,418
|
||||||||
|
Gross profit
|
$
|
487
|
$
|
537
|
$
|
2,175
|
$
|
2,000
|
||||||||
|
Selling, Administrative and General (SAG)
|
$
|
136
|
$
|
138
|
$
|
564
|
$
|
531
|
||||||||
|
As % of Total revenues
|
7.1
|
%
|
7.5
|
%
|
7.1
|
%
|
7.2
|
%
|
||||||||
|
Net earnings attributable to Vulcan
|
$
|
252
|
$
|
294
|
$
|
1,077
|
$
|
912
|
||||||||
|
Adjusted EBITDA
|
$
|
518
|
$
|
550
|
$
|
2,324
|
$
|
2,057
|
||||||||
|
Adjusted EBITDA margin
|
27.1
|
%
|
29.7
|
%
|
29.3
|
%
|
27.7
|
%
|
||||||||
|
Earnings attributable to Vulcan from continuing operations per diluted share
|
$
|
1.91
|
$
|
2.23
|
$
|
8.15
|
$
|
6.91
|
||||||||
|
Adjusted earnings attributable to Vulcan from continuing operations per diluted share
|
$
|
1.70
|
$
|
2.17
|
$
|
8.00
|
$
|
7.53
|
||||||||
|
Aggregates segment
|
||||||||||||||||
|
Shipments (tons)
|
55.1
|
53.9
|
226.8
|
219.9
|
||||||||||||
|
Freight-adjusted sales price per ton
|
$
|
21.78
|
$
|
21.41
|
$
|
21.98
|
$
|
21.08
|
||||||||
|
Gross profit per ton
|
$
|
7.91
|
$
|
9.02
|
$
|
8.66
|
$
|
8.26
|
||||||||
|
Cash gross profit per ton
|
$
|
10.73
|
$
|
11.50
|
$
|
11.33
|
$
|
10.61
|
||||||||
|
Gross margin
|
28.7
|
%
|
33.0
|
%
|
31.2
|
%
|
30.5
|
%
|
||||||||
|
|
Page 2
February 17, 2026
FOR IMMEDIATE RELEASE
|
|
|
Page 3
February 17, 2026
FOR IMMEDIATE RELEASE
|
| • |
Continued improvement in Aggregates segment cash gross profit per ton ($11.33 in 2025)
|
| o |
Total shipments up 1 to 3 percent (226.8 million tons in 2025)
|
| o |
Freight-adjusted price improvement of 4 to 6 percent ($21.98 in 2025)
|
| o |
Low-single digit increase in freight-adjusted unit cash cost
|
| • |
Total Asphalt and Concrete segment cash gross profit of approximately $290 million
|
| o |
Relative contribution of approximately 85 percent from the Asphalt segment and
|
| • |
Selling, Administrative and General expense of $580 to $590 million ($564 million in 2025)
|
| • |
Interest expense of approximately $225 million
|
|
|
Page 4
February 17, 2026
FOR IMMEDIATE RELEASE
|
| • |
Capital spending for maintenance and growth projects of $750 to $800 million
|
| • |
Depreciation, depletion, accretion and amortization expense of approximately $700 million
|
| • |
An effective tax rate of 22 to 23 percent
|
| • |
Net earnings attributable to Vulcan of $1.1 to $1.3 billion
|
| • |
Adjusted EBITDA between $2.4 and $2.6 billion
|
|
|
Page 5
February 17, 2026
FOR IMMEDIATE RELEASE
|
|
(in millions, except per share data)
|
||||||||||||||||
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
Consolidated Statements of Earnings
|
December 31
|
December 31
|
||||||||||||||
|
(Condensed and unaudited)
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
|
Total revenues
|
$
|
1,912.6
|
$
|
1,853.6
|
$
|
7,941.1
|
$
|
7,417.7
|
||||||||
|
Cost of revenues
|
(1,425.7
|
)
|
(1,316.4
|
)
|
(5,766.5
|
)
|
(5,418.1
|
)
|
||||||||
|
Gross profit
|
486.9
|
537.2
|
2,174.6
|
1,999.6
|
||||||||||||
|
Selling, administrative and general expenses
|
(136.1
|
)
|
(138.1
|
)
|
(564.1
|
)
|
(531.1
|
)
|
||||||||
|
Gain on sale of property, plant & equipment and businesses
|
43.2
|
47.7
|
52.4
|
52.3
|
||||||||||||
|
Loss on impairments
|
0.0
|
0.0
|
0.0
|
(86.6
|
)
|
|||||||||||
|
Other operating expense, net
|
(15.0
|
)
|
(45.8
|
)
|
(43.3
|
)
|
(69.7
|
)
|
||||||||
|
Operating earnings
|
379.0
|
401.0
|
1,619.6
|
1,364.5
|
||||||||||||
|
Other nonoperating expense, net
|
(3.7
|
)
|
(9.4
|
)
|
(3.2
|
)
|
(22.1
|
)
|
||||||||
|
Interest expense, net
|
(52.1
|
)
|
(52.6
|
)
|
(226.3
|
)
|
(170.3
|
)
|
||||||||
|
Earnings from continuing operations before income taxes
|
323.2
|
339.0
|
1,390.1
|
1,172.1
|
||||||||||||
|
Income tax expense
|
(70.0
|
)
|
(42.9
|
)
|
(307.5
|
)
|
(251.4
|
)
|
||||||||
|
Earnings from continuing operations
|
253.2
|
296.1
|
1,082.6
|
920.7
|
||||||||||||
|
Loss on discontinued operations, net of tax
|
(0.3
|
)
|
(2.6
|
)
|
(4.5
|
)
|
(7.6
|
)
|
||||||||
|
Net earnings
|
252.9
|
293.5
|
1,078.1
|
913.1
|
||||||||||||
|
(Earnings) loss attributable to noncontrolling interest
|
(0.9
|
)
|
0.3
|
(1.4
|
)
|
(1.2
|
)
|
|||||||||
|
Net earnings attributable to Vulcan
|
$
|
252.0
|
$
|
293.8
|
$
|
1,076.7
|
$
|
911.9
|
||||||||
|
Basic earnings (loss) per share attributable to Vulcan
|
||||||||||||||||
|
Continuing operations
|
$
|
1.92
|
$
|
2.24
|
$
|
8.19
|
$
|
6.95
|
||||||||
|
Discontinued operations
|
$
|
0.00
|
$
|
(0.02
|
)
|
$
|
(0.03
|
)
|
$
|
(0.06
|
)
|
|||||
|
Net earnings
|
$
|
1.92
|
$
|
2.22
|
$
|
8.16
|
$
|
6.89
|
||||||||
|
Diluted earnings (loss) per share attributable to Vulcan
|
||||||||||||||||
|
Continuing operations
|
$
|
1.91
|
$
|
2.23
|
$
|
8.15
|
$
|
6.91
|
||||||||
|
Discontinued operations
|
$
|
0.00
|
$
|
(0.02
|
)
|
$
|
(0.04
|
)
|
$
|
(0.06
|
)
|
|||||
|
Net earnings
|
$
|
1.91
|
$
|
2.21
|
$
|
8.11
|
$
|
6.85
|
||||||||
|
Weighted-average common shares outstanding
|
||||||||||||||||
|
Basic
|
131.4
|
132.2
|
132.0
|
132.3
|
||||||||||||
|
Assuming dilution
|
132.1
|
133.0
|
132.7
|
133.1
|
||||||||||||
|
Effective tax rate from continuing operations
|
21.7
|
%
|
12.7
|
%
|
22.1
|
%
|
21.4
|
%
|
||||||||
|
|
(in millions)
|
|||||||
|
Consolidated Balance Sheets
|
December 31
|
December 31
|
||||||
|
(Condensed and unaudited)
|
2025
|
2024
|
||||||
|
Assets
|
||||||||
|
Cash and cash equivalents
|
$
|
183.3
|
$
|
559.7
|
||||
|
Restricted cash
|
6.1
|
41.1
|
||||||
|
Accounts and notes receivable
|
||||||||
|
Accounts and notes receivable, gross
|
898.2
|
905.5
|
||||||
|
Allowance for credit losses
|
(10.5
|
)
|
(13.2
|
)
|
||||
|
Accounts and notes receivable, net
|
887.7
|
892.3
|
||||||
|
Inventories
|
||||||||
|
Finished products
|
557.7
|
534.6
|
||||||
|
Raw materials
|
36.7
|
69.7
|
||||||
|
Products in process
|
5.4
|
9.0
|
||||||
|
Operating supplies and other
|
80.7
|
68.5
|
||||||
|
Inventories
|
680.5
|
681.8
|
||||||
|
Other current assets
|
101.8
|
90.8
|
||||||
|
Assets held for sale
|
708.5
|
0.0
|
||||||
|
Total current assets
|
2,567.9
|
2,265.7
|
||||||
|
Investments and long-term receivables
|
33.7
|
31.3
|
||||||
|
Property, plant & equipment
|
||||||||
|
Property, plant & equipment, cost
|
14,504.7
|
14,516.8
|
||||||
|
Allowances for depreciation, depletion & amortization
|
(6,356.1
|
)
|
(6,055.3
|
)
|
||||
|
Property, plant & equipment, net
|
8,148.6
|
8,461.5
|
||||||
|
Operating lease right-of-use assets, net
|
521.5
|
526.4
|
||||||
|
Goodwill
|
3,780.9
|
3,788.1
|
||||||
|
Other intangible assets, net
|
1,489.0
|
1,883.0
|
||||||
|
Other noncurrent assets
|
158.8
|
148.8
|
||||||
|
Total assets
|
$
|
16,700.4
|
$
|
17,104.8
|
||||
|
Liabilities
|
||||||||
|
Current maturities of long-term debt
|
0.4
|
400.5
|
||||||
|
Trade payables and accruals
|
438.5
|
407.0
|
||||||
|
Other current liabilities
|
487.9
|
431.6
|
||||||
|
Liabilities held for sale
|
29.3
|
0.0
|
||||||
|
Total current liabilities
|
956.1
|
1,239.1
|
||||||
|
Long-term debt
|
4,361.7
|
4,906.9
|
||||||
|
Deferred income taxes, net
|
1,358.3
|
1,336.5
|
||||||
|
Deferred revenue
|
130.6
|
137.8
|
||||||
|
Noncurrent operating lease liabilities
|
522.6
|
521.4
|
||||||
|
Other noncurrent liabilities
|
822.2
|
820.6
|
||||||
|
Total liabilities
|
$
|
8,151.5
|
$
|
8,962.3
|
||||
|
Equity
|
||||||||
|
Common stock, $1 par value
|
130.6
|
132.1
|
||||||
|
Capital in excess of par value
|
2,930.0
|
2,900.1
|
||||||
|
Retained earnings
|
5,590.1
|
5,213.8
|
||||||
|
Accumulated other comprehensive loss
|
(125.6
|
)
|
(127.4
|
)
|
||||
|
Total shareholder’s equity
|
8,525.1
|
8,118.6
|
||||||
|
Noncontrolling interest
|
23.8
|
23.9
|
||||||
|
Total equity
|
$
|
8,548.9
|
$
|
8,142.5
|
||||
|
Total liabilities and equity
|
$
|
16,700.4
|
$
|
17,104.8
|
||||
|
|
(in millions)
|
|||||||
|
Twelve Months Ended
|
||||||||
|
Consolidated Statements of Cash Flows
|
December 31
|
|||||||
|
(Condensed and unaudited)
|
2025
|
2024
|
||||||
|
Operating Activities
|
||||||||
|
Net earnings
|
$
|
1,078.1
|
$
|
913.1
|
||||
|
Adjustments to reconcile net earnings to net cash provided by operating activities
|
||||||||
|
Depreciation, depletion, accretion and amortization
|
748.5
|
632.2
|
||||||
|
Noncash operating lease expense
|
54.2
|
51.4
|
||||||
|
Net gain on sale of property, plant & equipment and businesses
|
(52.4
|
)
|
(52.3
|
)
|
||||
|
Loss on impairments
|
0.0
|
86.6
|
||||||
|
Contributions to pension plans
|
(14.6
|
)
|
(8.7
|
)
|
||||
|
Share-based compensation expense
|
63.1
|
53.4
|
||||||
|
Deferred income taxes, net
|
26.1
|
(9.4
|
)
|
|||||
|
Changes in assets and liabilities before initial effects of business acquisitions and dispositions
|
(98.7
|
)
|
(277.4
|
)
|
||||
|
Other, net
|
8.7
|
20.7
|
||||||
|
Net cash provided by operating activities
|
$
|
1,813.0
|
$
|
1,409.6
|
||||
|
Investing Activities
|
||||||||
|
Purchases of property, plant & equipment
|
(677.7
|
)
|
(603.5
|
)
|
||||
|
Proceeds from sale of property, plant & equipment
|
24.1
|
54.7
|
||||||
|
Proceeds from sale of businesses
|
127.4
|
0.2
|
||||||
|
Payment for businesses acquired, net of acquired cash and adjustments
|
(13.5
|
)
|
(2,266.2
|
)
|
||||
|
Other, net
|
10.5
|
(0.1
|
)
|
|||||
|
Net cash used for investing activities
|
$
|
(529.2
|
)
|
$
|
(2,814.9
|
)
|
||
|
Financing Activities
|
||||||||
|
Proceeds from short-term debt
|
0.0
|
8.0
|
||||||
|
Payment of short-term debt
|
(550.0
|
)
|
(8.0
|
)
|
||||
|
Payment of current maturities and long-term debt
|
(400.5
|
)
|
(550.5
|
)
|
||||
|
Proceeds from issuance of long-term debt
|
0.0
|
2,000.0
|
||||||
|
Debt issuance and exchange costs
|
0.0
|
(31.6
|
)
|
|||||
|
Payment of finance leases
|
(10.9
|
)
|
(13.0
|
)
|
||||
|
Purchases of common stock
|
(438.4
|
)
|
(68.8
|
)
|
||||
|
Dividends paid
|
(259.8
|
)
|
(244.4
|
)
|
||||
|
Share-based compensation, shares withheld for taxes
|
(34.0
|
)
|
(33.0
|
)
|
||||
|
Distribution to noncontrolling interest
|
(1.5
|
)
|
(1.8
|
)
|
||||
|
Other, net
|
(0.1
|
)
|
0.0
|
|||||
|
Net cash provided by (used for) financing activities
|
$
|
(1,695.2
|
)
|
$
|
1,056.9
|
|||
|
Net decrease in cash and cash equivalents and restricted cash
|
(411.4
|
)
|
(348.4
|
)
|
||||
|
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
|
$
|
189.4
|
$
|
600.8
|
||||
|
(in millions, except per unit data)
|
||||||||||||||||
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
December 31
|
December 31
|
|||||||||||||||
|
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
|
Total Revenues
|
||||||||||||||||
|
Aggregates 1
|
$
|
1,519.7
|
$
|
1,472.3
|
$
|
6,297.2
|
$
|
5,949.6
|
||||||||
|
Asphalt 2
|
300.7
|
327.1
|
1,294.4
|
1,245.6
|
||||||||||||
|
Concrete
|
211.4
|
163.5
|
846.6
|
653.5
|
||||||||||||
|
Segment sales
|
$
|
2,031.8
|
$
|
1,962.9
|
$
|
8,438.2
|
$
|
7,848.7
|
||||||||
|
Aggregates intersegment sales
|
(119.2
|
)
|
(109.3
|
)
|
(497.1
|
)
|
(431.0
|
)
|
||||||||
|
Total
|
$
|
1,912.6
|
$
|
1,853.6
|
$
|
7,941.1
|
$
|
7,417.7
|
||||||||
|
Gross Profit
|
||||||||||||||||
|
Aggregates
|
$
|
435.8
|
$
|
486.5
|
$
|
1,964.8
|
$
|
1,816.7
|
||||||||
|
Asphalt
|
41.0
|
46.1
|
173.9
|
170.1
|
||||||||||||
|
Concrete
|
10.1
|
4.6
|
35.9
|
12.8
|
||||||||||||
|
Total
|
$
|
486.9
|
$
|
537.2
|
$
|
2,174.6
|
$
|
1,999.6
|
||||||||
|
Depreciation, Depletion, Accretion and Amortization
|
||||||||||||||||
|
Aggregates
|
$
|
155.3
|
$
|
133.8
|
$
|
603.5
|
$
|
515.7
|
||||||||
|
Asphalt
|
10.8
|
12.4
|
49.8
|
44.1
|
||||||||||||
|
Concrete
|
11.1
|
10.6
|
62.0
|
45.5
|
||||||||||||
|
Other
|
8.1
|
7.0
|
33.2
|
26.9
|
||||||||||||
|
Total
|
$
|
185.3
|
$
|
163.8
|
$
|
748.5
|
$
|
632.2
|
||||||||
|
Average Unit Sales Price and Unit Shipments
|
||||||||||||||||
|
Aggregates
|
||||||||||||||||
|
Freight-adjusted revenues 3
|
$
|
1,199.6
|
$
|
1,154.2
|
$
|
4,985.4
|
$
|
4,636.2
|
||||||||
|
Aggregates - tons
|
55.1
|
53.9
|
226.8
|
219.9
|
||||||||||||
|
Freight-adjusted sales price 4
|
$
|
21.78
|
$
|
21.41
|
$
|
21.98
|
$
|
21.08
|
||||||||
|
Other Products
|
||||||||||||||||
|
Asphalt Mix - tons
|
3.0
|
3.4
|
13.4
|
13.6
|
||||||||||||
|
Asphalt Mix - sales price 5
|
$
|
82.09
|
$
|
82.11
|
$
|
81.93
|
$
|
80.09
|
||||||||
|
Ready-mixed concrete - cubic yards
|
1.1
|
0.9
|
4.5
|
3.6
|
||||||||||||
|
Ready-mixed concrete - sales price 5
|
$
|
188.38
|
$
|
183.07
|
$
|
188.82
|
$
|
182.93
|
||||||||
|
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.
|
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
December 31
|
December 31
|
|||||||||||||||
|
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
|
Aggregates segment
|
||||||||||||||||
|
Segment sales
|
$
|
1,519.7
|
$
|
1,472.3
|
$
|
6,297.2
|
$
|
5,949.6
|
||||||||
|
Freight & delivery revenues 1
|
(298.3
|
)
|
(297.6
|
)
|
(1,215.2
|
)
|
(1,220.1
|
)
|
||||||||
|
Other revenues
|
(21.8
|
)
|
(20.5
|
)
|
(96.6
|
)
|
(93.3
|
)
|
||||||||
|
Freight-adjusted revenues
|
$
|
1,199.6
|
$
|
1,154.2
|
$
|
4,985.4
|
$
|
4,636.2
|
||||||||
|
Unit shipments - tons
|
55.1
|
53.9
|
226.8
|
219.9
|
||||||||||||
|
Freight-adjusted sales price
|
$
|
21.78
|
$
|
21.41
|
$
|
21.98
|
$
|
21.08
|
||||||||
|
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.
|
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
December 31
|
December 31
|
|||||||||||||||
|
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
|
Aggregates segment
|
||||||||||||||||
|
Gross profit
|
$
|
435.8
|
$
|
486.5
|
$
|
1,964.8
|
$
|
1,816.7
|
||||||||
|
Depreciation, depletion, accretion and amortization
|
155.3
|
133.8
|
603.5
|
515.7
|
||||||||||||
|
Cash gross profit
|
$
|
591.1
|
$
|
620.3
|
$
|
2,568.3
|
$
|
2,332.4
|
||||||||
|
Unit shipments - tons
|
55.1
|
53.9
|
226.8
|
219.9
|
||||||||||||
|
Gross profit per ton
|
$
|
7.91
|
$
|
9.02
|
$
|
8.66
|
$
|
8.26
|
||||||||
|
Freight-adjusted sales price
|
$
|
21.78
|
$
|
21.41
|
$
|
21.98
|
$
|
21.08
|
||||||||
|
Cash gross profit per ton
|
10.73
|
11.50
|
11.33
|
10.61
|
||||||||||||
|
Freight-adjusted cash cost of sales per ton
|
$
|
11.05
|
$
|
9.91
|
$
|
10.65
|
$
|
10.47
|
||||||||
|
Asphalt segment
|
||||||||||||||||
|
Gross profit
|
$
|
41.0
|
$
|
46.1
|
$
|
173.9
|
$
|
170.1
|
||||||||
|
Depreciation, depletion, accretion and amortization
|
10.8
|
12.4
|
49.8
|
44.1
|
||||||||||||
|
Cash gross profit
|
$
|
51.8
|
$
|
58.5
|
$
|
223.7
|
$
|
214.2
|
||||||||
|
Concrete segment
|
||||||||||||||||
|
Gross profit
|
$
|
10.1
|
$
|
4.6
|
$
|
35.9
|
$
|
12.8
|
||||||||
|
Depreciation, depletion, accretion and amortization
|
11.1
|
10.6
|
62.0
|
45.5
|
||||||||||||
|
Cash gross profit
|
$
|
21.2
|
$
|
15.2
|
$
|
97.9
|
$
|
58.3
|
||||||||
|
|
||||||||||||||||
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
December 31
|
December 31
|
|||||||||||||||
|
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
|
Net earnings attributable to Vulcan
|
$
|
252.0
|
$
|
293.8
|
$
|
1,076.7
|
$
|
911.9
|
||||||||
|
Income tax expense, including discontinued operations
|
70.0
|
42.0
|
305.9
|
248.8
|
||||||||||||
|
Interest expense, net
|
52.1
|
52.6
|
226.3
|
170.3
|
||||||||||||
|
Depreciation, depletion, accretion and amortization
|
185.3
|
163.8
|
748.5
|
632.2
|
||||||||||||
|
EBITDA
|
$
|
559.4
|
$
|
552.2
|
$
|
2,357.4
|
$
|
1,963.2
|
||||||||
|
Loss on discontinued operations
|
$
|
0.4
|
$
|
3.4
|
$
|
6.1
|
$
|
10.2
|
||||||||
|
Gain on sale of real estate and businesses, net
|
(42.4
|
)
|
(36.7
|
)
|
(42.4
|
)
|
(36.7
|
)
|
||||||||
|
Loss on impairments
|
0.0
|
0.0
|
0.0
|
86.6
|
||||||||||||
|
Charges associated with divested operations
|
0.6
|
16.7
|
0.6
|
17.7
|
||||||||||||
|
Acquisition related charges 1
|
0.1
|
14.5
|
2.0
|
16.3
|
||||||||||||
|
Adjusted EBITDA
|
$
|
518.0
|
$
|
550.1
|
$
|
2,323.6
|
$
|
2,057.2
|
||||||||
|
Total revenues
|
$
|
1,912.6
|
$
|
1,853.6
|
$
|
7,941.1
|
$
|
7,417.7
|
||||||||
|
Adjusted EBITDA margin
|
27.1
|
%
|
29.7
|
%
|
29.3
|
%
|
27.7
|
%
|
||||||||
|
1
|
Represents charges associated with acquisitions requiring clearance under federal antitrust laws.
|
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
December 31
|
December 31
|
|||||||||||||||
|
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
|
Net earnings attributable to Vulcan
|
$
|
1.91
|
$
|
2.21
|
$
|
8.11
|
$
|
6.85
|
||||||||
|
Items included in Adjusted EBITDA above, net of tax
|
(0.24
|
)
|
(0.01
|
)
|
(0.18
|
)
|
0.68
|
|||||||||
|
NOL carryforward valuation allowance
|
0.03
|
(0.03
|
)
|
0.07
|
0.00
|
|||||||||||
|
Adjusted diluted EPS attributable to Vulcan from continuing operations
|
$
|
1.70
|
$
|
2.17
|
$
|
8.00
|
$
|
7.53
|
||||||||
|
|
(in millions)
|
|||
|
Mid-point
|
||||
|
Net earnings attributable to Vulcan
|
$
|
1,220
|
||
|
Income tax expense, including discontinued operations
|
355
|
|||
|
Interest expense, net
|
225
|
|||
|
Depreciation, depletion, accretion and amortization
|
700
|
|||
|
Projected EBITDA
|
$
|
2,500
|
||
|
|
(in millions)
|
|||||||
|
December 31
|
||||||||
|
|
2025
|
2024
|
||||||
|
Debt
|
||||||||
|
Current maturities of long-term debt
|
$
|
0.4
|
$
|
400.5
|
||||
|
Long-term debt
|
4,361.7
|
4,906.9
|
||||||
|
Total debt
|
$
|
4,362.1
|
$
|
5,307.4
|
||||
|
Cash and cash equivalents and restricted cash
|
(189.4
|
)
|
(600.8
|
)
|
||||
|
Net debt
|
$
|
4,172.7
|
$
|
4,706.6
|
||||
|
Trailing-Twelve Months (TTM) Adjusted EBITDA
|
$
|
2,323.6
|
$
|
2,057.2
|
||||
|
Total debt to TTM Adjusted EBITDA
|
1.9x
|
|
2.6x
|
|
||||
|
Net debt to TTM Adjusted EBITDA
|
1.8x
|
|
2.3x
|
|
||||
|
|
(dollars in millions)
|
|||||||
|
Trailing-Twelve Months Ended
|
||||||||
|
December 31
|
||||||||
|
|
2025
|
2024
|
||||||
|
Adjusted EBITDA
|
$
|
2,323.6
|
$
|
2,057.2
|
||||
|
Average invested capital
|
||||||||
|
Property, plant & equipment, net
|
$
|
8,401.8
|
$
|
6,743.6
|
||||
|
Goodwill
|
3,811.1
|
3,567.6
|
||||||
|
Other intangible assets
|
1,669.2
|
1,506.4
|
||||||
|
Fixed and intangible assets
|
$
|
13,882.2
|
$
|
11,817.6
|
||||
|
Current assets
|
$
|
2,096.7
|
$
|
2,177.5
|
||||
|
Cash and cash equivalents
|
(305.9
|
)
|
(479.2
|
)
|
||||
|
Current tax
|
(29.7
|
)
|
(37.2
|
)
|
||||
|
Adjusted current assets
|
1,761.2
|
1,661.1
|
||||||
|
Current liabilities
|
(1,058.7
|
)
|
(860.7
|
)
|
||||
|
Current maturities of long-term debt
|
80.5
|
80.5
|
||||||
|
Short-term debt
|
110.0
|
19.0
|
||||||
|
Adjusted current liabilities
|
(868.3
|
)
|
(761.2
|
)
|
||||
|
Adjusted net working capital
|
$
|
892.9
|
$
|
899.9
|
||||
|
Average invested capital
|
$
|
14,775.0
|
$
|
12,717.5
|
||||
|
Return on invested capital
|
15.7
|
%
|
16.2
|
%
|
||||