Carlisle Companies Reports Third Quarter Results
Nine-month share repurchases reached $850 million, with Carlisle still targeting $1.2 billion for 2026.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
-
Revenue of
, up$1.5 billion 9% year-over-year -
Diluted EPS of
and record third quarter adj. EPS of$5.22 , up$5.92 6% year-over-year -
Operating margin of
20.0% and adj. EBITDA margin of23.8% -
Increased quarterly dividend
14% , Carlisle’s 50th consecutive annual increase - Fourth quarter outlook of high-single-digit revenue growth with flat adj. EBITDA margin YoY
Comments from Chris Koch, Chair, President and Chief Executive Officer
"Carlisle delivered record third quarter adjusted EPS of
"CCM grew revenue
"Price realization continued to build through the quarter, supported by the freight surcharges and broad-based price increases implemented across CCM and CWT. Customers have continued to choose Carlisle as these actions have taken hold, and we have not seen a material change in demand. Renewed escalation of the conflict in the
"Our strong cash generation continues to support our balanced and disciplined approach to capital allocation. During the quarter, we repurchased
"For the fourth quarter, we expect high-single-digit revenue growth with flat adjusted EBITDA margin, as the benefits of our pricing actions continue to build. Our outlook does not assume a near-term recovery in new construction markets. With the strength of our imperative business model, resilient re-roofing demand, and our leadership position in
Third Quarter 2026 Financial Summary
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||||||
(in millions, except per share amounts) |
|
|
2026 |
|
|
|
2025 |
|
|
Change % |
|
|
2026 |
|
|
|
2025 |
|
|
Change % |
||
Revenues |
|
$ |
1,463.4 |
|
|
$ |
1,346.9 |
|
|
9 |
% |
|
$ |
4,085.8 |
|
|
$ |
3,892.2 |
|
|
5 |
% |
Operating income |
|
|
293.2 |
|
|
|
293.9 |
|
|
— |
% |
|
|
826.0 |
|
|
|
812.5 |
|
|
2 |
% |
Operating margin |
|
|
20.0 |
% |
|
|
21.8 |
% |
|
-180 bps |
|
|
20.2 |
% |
|
|
20.9 |
% |
|
-70 bps |
||
Income from continuing operations |
|
|
207.4 |
|
|
|
213.5 |
|
|
(3 |
)% |
|
|
592.8 |
|
|
|
609.1 |
|
|
(3 |
)% |
Diluted EPS |
|
|
5.22 |
|
|
|
4.97 |
|
|
5 |
% |
|
|
14.65 |
|
|
|
13.94 |
|
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA |
|
|
348.1 |
|
|
|
348.7 |
|
|
— |
% |
|
|
994.7 |
|
|
|
976.4 |
|
|
2 |
% |
Adjusted EBITDA margin |
|
|
23.8 |
% |
|
|
25.9 |
% |
|
-210 bps |
|
|
24.3 |
% |
|
|
25.1 |
% |
|
-80 bps |
||
Adjusted EPS |
|
|
5.92 |
|
|
|
5.61 |
|
|
6 |
% |
|
|
16.55 |
|
|
|
15.47 |
|
|
7 |
% |
Third Quarter 2026 Segment Highlights
Carlisle Construction Materials ("CCM")
-
CCM revenue increased
8% (9% organic) to , reflecting strong volume growth from our strategic initiatives, pricing realization, and solid re-roofing demand, tempered by soft commercial new construction activity.$1.1 billion -
CCM operating income was
, and adjusted EBITDA increased$281 million 1% to , reflecting an adjusted EBITDA margin of$306 million 28.2% , down 200 basis points year-over-year. The margin decline reflects raw material and freight cost inflation that outpaced pricing realization in the quarter, partially offset by the benefits of higher volumes, Carlisle Operating System productivity gains, and cost controls.
Carlisle Weatherproofing Technologies ("CWT")
-
CWT revenue increased
9% (10% organic) to , as share gains and weather conditions that drove demand for roof coatings outweighed continued weakness in residential and non-residential new construction.$379 million -
CWT operating income increased
31% to , and adjusted EBITDA increased$39 million 13% to , reflecting an adjusted EBITDA margin of$68 million 18.0% , up 60 basis points year-over-year. Savings from automation, a consolidated manufacturing footprint, and added in-house expanded polystyrene resin capacity, along with higher volumes, more than offset raw material and freight cost inflation that outpaced pricing realization.
Cash Flow
-
For the nine months ended September 30, 2026, cash provided by operating activities was
, and free cash flow from continuing operations was$511 million .$407 million -
During the nine months ended September 30, 2026, we invested
in capital expenditures. We also returned$107 million to shareholders through$990 million of share repurchases and$850 million of dividends.$140 million -
As of September 30, 2026, we had
in cash and cash equivalents and$547 million available under our revolving credit facility.$1.0 billion
2026 Fourth Quarter Outlook
-
Consolidated fourth quarter revenues up high-single-digit percentage year-over-year
- CCM fourth quarter revenues up high-single-digit percentage year-over-year
- CWT fourth quarter revenues up high-single-digit percentage year-over-year
- Consolidated fourth quarter adjusted EBITDA margin flat year-over-year
Conference Call and Webcast
Carlisle will discuss third quarter 2026 results on a conference call at 5:00 p.m. ET today. The call can be accessed via webcast, along with related materials, at www.carlisle.com/investors/events-and-presentations and via the public webcast link below:
https://events.q4inc.com/attendee/173987325
Forward-Looking Statements
This press release contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, about our expectations, plans, objectives, future financial performance and other matters that are not historical facts. You can identify these forward-looking statements by our use of words such as "anticipate," "believe," "continues," "estimate," "expect," "forecast," "foresee," "intends," "may," "plans," "project," "pursue," "should," "will" and similar expressions. We cannot guarantee that any forward-looking statement will be realized, although we believe that we have been prudent in our plans, estimates and assumptions. 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 and to assumptions that may prove to be inaccurate. It is possible that our future performance may differ materially from current expectations expressed in, or implied by, these forward-looking statements due to a variety of factors, including:
- increasing price and product/service competition by foreign and domestic competitors, including new entrants;
- significant reliance on our key customers;
- damage to, or prolonged disruption of, our manufacturing facilities;
- 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, energy, and freight 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;
- 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, including product liability claims, and governmental proceedings;
- 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;
-
any conflict in the international arena, including the Russian invasion of
Ukraine and war in theMiddle East ; and - the other factors discussed in the reports we file with, or furnish to, the Securities and Exchange Commission from time to time.
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 us to predict all of those factors, nor can we assess the impact of each of those factors on the business.
Non-GAAP Disclosure
Carlisle reports its financial results in accordance with
About Carlisle Companies Incorporated
Carlisle Companies Incorporated is a leading supplier of innovative building envelope products and solutions for more energy efficient buildings. Through its building products businesses – Carlisle Construction Materials ("CCM") and Carlisle Weatherproofing Technologies ("CWT") – and family of leading brands, Carlisle delivers innovative, labor reducing and environmentally responsible products and solutions to customers through the Carlisle Experience. Carlisle is committed to generating superior shareholder returns and maintaining a balanced capital deployment approach, including investments in our businesses, strategic acquisitions, share repurchases and continued dividend increases. Leveraging its culture of continuous improvement as embodied in the Carlisle Operating System ("COS"), Carlisle has committed to achieving net-zero greenhouse gas emissions by 2050.
*EPS referenced in this release is from continuing operations unless otherwise noted.
Carlisle Companies Incorporated |
||||||||||||||||
Unaudited Consolidated Statements of Income |
||||||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
(in millions, except per share amounts) |
|
|
2026 |
|
|
|
2025 |
|
|
|
2026 |
|
|
|
2025 |
|
Revenues |
|
$ |
1,463.4 |
|
|
$ |
1,346.9 |
|
|
$ |
4,085.8 |
|
|
$ |
3,892.2 |
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of goods sold |
|
|
968.5 |
|
|
|
861.7 |
|
|
|
2,659.3 |
|
|
|
2,480.2 |
|
Selling and administrative expenses |
|
|
186.1 |
|
|
|
177.9 |
|
|
|
557.2 |
|
|
|
568.8 |
|
Research and development expenses |
|
|
11.9 |
|
|
|
12.4 |
|
|
|
35.4 |
|
|
|
34.2 |
|
Other operating expense (income), net |
|
|
3.7 |
|
|
|
1.0 |
|
|
|
7.9 |
|
|
|
(3.5 |
) |
Operating income |
|
|
293.2 |
|
|
|
293.9 |
|
|
|
826.0 |
|
|
|
812.5 |
|
Interest expense |
|
|
27.7 |
|
|
|
21.3 |
|
|
|
83.4 |
|
|
|
50.8 |
|
Interest income |
|
|
(6.1 |
) |
|
|
(6.8 |
) |
|
|
(21.6 |
) |
|
|
(14.6 |
) |
Other non-operating expense (income), net |
|
|
1.7 |
|
|
|
1.6 |
|
|
|
(2.6 |
) |
|
|
(0.1 |
) |
Income from continuing operations before income taxes |
|
|
269.9 |
|
|
|
277.8 |
|
|
|
766.8 |
|
|
|
776.4 |
|
Provision for income taxes |
|
|
62.5 |
|
|
|
64.3 |
|
|
|
174.0 |
|
|
|
167.3 |
|
Income from continuing operations |
|
|
207.4 |
|
|
|
213.5 |
|
|
|
592.8 |
|
|
|
609.1 |
|
Income (loss) from discontinued operations |
|
|
0.7 |
|
|
|
0.7 |
|
|
|
(1.8 |
) |
|
|
4.2 |
|
Net income |
|
$ |
208.1 |
|
|
$ |
214.2 |
|
|
$ |
591.0 |
|
|
$ |
613.3 |
|
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per share attributable to common shares: |
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations |
|
$ |
5.25 |
|
|
$ |
5.01 |
|
|
$ |
14.74 |
|
|
$ |
14.07 |
|
Income (loss) from discontinued operations |
|
|
0.02 |
|
|
|
0.01 |
|
|
|
(0.05 |
) |
|
|
0.09 |
|
Basic earnings per share |
|
$ |
5.27 |
|
|
$ |
5.02 |
|
|
$ |
14.69 |
|
|
$ |
14.16 |
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per share attributable to common shares: |
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations |
|
$ |
5.22 |
|
|
$ |
4.97 |
|
|
$ |
14.65 |
|
|
$ |
13.94 |
|
Income (loss) from discontinued operations |
|
|
0.02 |
|
|
|
0.01 |
|
|
|
(0.05 |
) |
|
|
0.09 |
|
Diluted earnings per share |
|
$ |
5.24 |
|
|
$ |
4.98 |
|
|
$ |
14.60 |
|
|
$ |
14.03 |
|
|
|
|
|
|
|
|
|
|
||||||||
Average shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
39.4 |
|
|
|
42.5 |
|
|
|
40.2 |
|
|
|
43.2 |
|
Diluted |
|
|
39.6 |
|
|
|
42.9 |
|
|
|
40.4 |
|
|
|
43.6 |
|
|
|
|
|
|
|
|
|
|
||||||||
Dividends declared and paid per share |
|
$ |
1.25 |
|
|
$ |
1.10 |
|
|
$ |
3.45 |
|
|
$ |
3.10 |
|
Carlisle Companies Incorporated |
||||||||
Unaudited Condensed Consolidated Statements of Cash Flows |
||||||||
|
|
Nine Months Ended September 30, |
||||||
(in millions) |
|
|
2026 |
|
|
|
2025 |
|
Net cash provided by (used in) operating activities |
|
$ |
511.2 |
|
|
$ |
715.8 |
|
|
|
|
|
|
||||
Investing activities: |
|
|
|
|
||||
Acquisitions, net of cash acquired |
|
|
— |
|
|
|
(108.1 |
) |
Capital expenditures |
|
|
(106.8 |
) |
|
|
(91.3 |
) |
Other investing activities, net |
|
|
0.6 |
|
|
|
— |
|
Net cash provided by (used in) investing activities |
|
|
(106.2 |
) |
|
|
(199.4 |
) |
|
|
|
|
|
||||
Financing activities: |
|
|
|
|
||||
Proceeds from notes |
|
|
— |
|
|
|
987.8 |
|
Repurchases of common stock |
|
|
(850.0 |
) |
|
|
(1,000.0 |
) |
Dividends paid |
|
|
(139.6 |
) |
|
|
(135.3 |
) |
Proceeds from exercise of stock options |
|
|
47.5 |
|
|
|
14.8 |
|
Withholding tax paid related to stock-based compensation |
|
|
(11.9 |
) |
|
|
(13.5 |
) |
Other financing activities, net |
|
|
(16.1 |
) |
|
|
(19.2 |
) |
Net cash provided by (used in) financing activities |
|
|
(970.1 |
) |
|
|
(165.4 |
) |
|
|
|
|
|
||||
Effect of foreign currency exchange rate changes on cash and cash equivalents |
|
|
(0.3 |
) |
|
|
0.5 |
|
Change in cash and cash equivalents |
|
|
(565.4 |
) |
|
|
351.5 |
|
Cash and cash equivalents at beginning of period |
|
|
1,112.1 |
|
|
|
753.5 |
|
Cash and cash equivalents at end of period |
|
$ |
546.7 |
|
|
$ |
1,105.0 |
|
Carlisle Companies Incorporated |
||||||||
Unaudited Selected Consolidated Balance Sheet Data |
||||||||
(in millions) |
|
September 30,
|
|
December 31,
|
||||
Cash and cash equivalents |
|
$ |
546.7 |
|
$ |
1,112.1 |
||
Long-term debt, including current portion |
|
|
2,892.7 |
|
|
2,886.4 |
||
Total stockholders' equity |
|
|
1,438.3 |
|
|
1,795.4 |
||
Carlisle Companies Incorporated
Unaudited Non-GAAP Financial Measures - Organic Revenue
Organic revenue (defined as revenues excluding revenue from acquisitions completed within the last 12 months and the impact of changes in foreign exchange rates versus the
|
|
Three Months Ended September 30, |
||||||||||||||||
(in millions, except percentages) |
|
CSL |
|
CCM |
|
CWT |
||||||||||||
2025 Revenues (GAAP) |
|
$ |
1,346.9 |
|
|
|
$ |
1,000.8 |
|
|
|
$ |
346.1 |
|
|
|||
Organic |
|
|
118.6 |
|
8.8 |
% |
|
|
85.5 |
|
8.5 |
% |
|
|
33.1 |
|
9.6 |
% |
FX impact |
|
|
(2.1 |
) |
(0.2 |
)% |
|
|
(1.4 |
) |
(0.1 |
)% |
|
|
(0.7 |
) |
(0.2 |
)% |
Total change |
|
|
116.5 |
|
8.6 |
% |
|
|
84.1 |
|
8.4 |
% |
|
|
32.4 |
|
9.4 |
% |
2026 Revenues (GAAP) |
|
$ |
1,463.4 |
|
|
|
$ |
1,084.9 |
|
|
|
$ |
378.5 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Nine Months Ended September 30, |
||||||||||||||||
(in millions, except percentages) |
|
CSL |
|
CCM |
|
CWT |
||||||||||||
2025 Revenues (GAAP) |
|
$ |
3,892.2 |
|
|
|
$ |
2,894.9 |
|
|
|
$ |
997.3 |
|
|
|||
Organic |
|
|
178.0 |
|
4.6 |
% |
|
|
123.9 |
|
4.3 |
% |
|
|
54.1 |
|
5.4 |
% |
Acquisitions |
|
|
8.5 |
|
0.2 |
% |
|
|
— |
|
— |
% |
|
|
8.5 |
|
0.9 |
% |
FX impact |
|
|
7.1 |
|
0.2 |
% |
|
|
5.5 |
|
0.2 |
% |
|
|
1.6 |
|
0.1 |
% |
Total change |
|
|
193.6 |
|
5.0 |
% |
|
|
129.4 |
|
4.5 |
% |
|
|
64.2 |
|
6.4 |
% |
2026 Revenues (GAAP) |
|
$ |
4,085.8 |
|
|
|
$ |
3,024.3 |
|
|
|
$ |
1,061.5 |
|
|
|||
Carlisle Companies Incorporated
Unaudited Non-GAAP Financial Measures - Free Cash Flow
Free cash flow (defined as net cash provided by operating activities less capital expenditures) is intended to provide investors and others with information about Carlisle's liquidity and provides a more complete understanding of factors and trends affecting Carlisle's cash flows. This information differs from operating cash flow 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. Carlisle's free cash flow follows, which may not be comparable to similarly titled measures reported by other companies.
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
(in millions) |
|
|
2026 |
|
|
|
2025 |
|
|
|
2026 |
|
|
|
2025 |
|
Net cash provided by (used in) operating activities (GAAP) |
|
$ |
314.1 |
|
|
$ |
426.9 |
|
|
$ |
511.2 |
|
|
$ |
715.8 |
|
Less: Operating cash flow from discontinued operations |
|
|
— |
|
|
|
0.7 |
|
|
|
(2.5 |
) |
|
|
4.2 |
|
Operating cash flow from (used in) continuing operations |
|
|
314.1 |
|
|
|
426.2 |
|
|
|
513.7 |
|
|
|
711.6 |
|
Capital expenditures (GAAP) |
|
|
(36.8 |
) |
|
|
(33.5 |
) |
|
|
(106.8 |
) |
|
|
(91.3 |
) |
Free cash flow from (used in) continuing operations |
|
$ |
277.3 |
|
|
$ |
392.7 |
|
|
$ |
406.9 |
|
|
$ |
620.3 |
|
Carlisle Companies Incorporated
Unaudited Non-GAAP Financial Measures - EBIT, Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA Margin
Earnings before interest and taxes ("EBIT") (defined as net income excluding income/loss from discontinued operations, interest expense, interest income, and provision for income taxes), adjusted EBIT (defined as EBIT excluding gains/losses and costs from acquisitions, dispositions, restructuring, impairment, casualty losses and insurance recoveries, legal settlements, pension settlements, and debt extinguishment), adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA") (defined as adjusted EBIT excluding depreciation and amortization) and adjusted EBITDA margin (defined as adjusted EBITDA divided by total revenues) are intended to provide investors and others with information about Carlisle'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 Carlisle's businesses and evaluate Carlisle's performance relative to similarly-situated companies. This information differs from net income and operating income 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. Carlisle's and its segments' EBIT, adjusted EBIT, adjusted EBITDA and adjusted EBITDA margin follows, which may not be comparable to similarly titled measures reported by other companies.
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
(in millions, except percentages) |
|
|
2026 |
|
|
|
2025 |
|
|
|
2026 |
|
|
|
2025 |
|
Net income (GAAP) |
|
$ |
208.1 |
|
|
$ |
214.2 |
|
|
$ |
591.0 |
|
|
$ |
613.3 |
|
Less: Income from discontinued operations (GAAP) |
|
|
0.7 |
|
|
|
0.7 |
|
|
|
(1.8 |
) |
|
|
4.2 |
|
Income from continuing operations (GAAP) |
|
|
207.4 |
|
|
|
213.5 |
|
|
|
592.8 |
|
|
|
609.1 |
|
Provision for income taxes |
|
|
62.5 |
|
|
|
64.3 |
|
|
|
174.0 |
|
|
|
167.3 |
|
Interest expense |
|
|
27.7 |
|
|
|
21.3 |
|
|
|
83.4 |
|
|
|
50.8 |
|
Interest income |
|
|
(6.1 |
) |
|
|
(6.8 |
) |
|
|
(21.6 |
) |
|
|
(14.6 |
) |
EBIT |
|
|
291.5 |
|
|
|
292.3 |
|
|
|
828.6 |
|
|
|
812.6 |
|
Non-comparable (gains) / losses and costs related to: |
|
|
|
|
|
|
|
|
||||||||
Acquisitions |
|
|
0.1 |
|
|
|
0.6 |
|
|
|
0.8 |
|
|
|
9.9 |
|
Dispositions |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.1 |
) |
Restructuring |
|
|
1.2 |
|
|
|
2.8 |
|
|
|
9.6 |
|
|
|
4.4 |
|
Casualty losses and insurance recoveries |
|
|
3.8 |
|
|
|
— |
|
|
|
4.4 |
|
|
|
— |
|
Legal settlements |
|
|
1.3 |
|
|
|
1.1 |
|
|
|
3.2 |
|
|
|
1.6 |
|
Pension settlements |
|
|
1.4 |
|
|
|
2.1 |
|
|
|
1.4 |
|
|
|
1.5 |
|
Total non-comparable items |
|
|
7.8 |
|
|
|
6.6 |
|
|
|
19.4 |
|
|
|
17.3 |
|
Adjusted EBIT |
|
|
299.3 |
|
|
|
298.9 |
|
|
|
848.0 |
|
|
|
829.9 |
|
Depreciation |
|
|
19.6 |
|
|
|
19.2 |
|
|
|
57.0 |
|
|
|
55.3 |
|
Amortization |
|
|
29.2 |
|
|
|
30.6 |
|
|
|
89.7 |
|
|
|
91.2 |
|
Adjusted EBITDA |
|
$ |
348.1 |
|
|
$ |
348.7 |
|
|
$ |
994.7 |
|
|
$ |
976.4 |
|
Divided by: |
|
|
|
|
|
|
|
|
||||||||
Total revenues |
|
$ |
1,463.4 |
|
|
$ |
1,346.9 |
|
|
$ |
4,085.8 |
|
|
$ |
3,892.2 |
|
Adjusted EBITDA margin |
|
|
23.8 |
% |
|
|
25.9 |
% |
|
|
24.3 |
% |
|
|
25.1 |
% |
Carlisle Companies Incorporated |
||||||||||||||||||||||||
Unaudited Non-GAAP Financial Measures - EBIT, Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA Margin |
||||||||||||||||||||||||
|
|
Three Months Ended September 30, 2026 |
|
Three Months Ended September 30, 2025 |
||||||||||||||||||||
(in millions, except percentages) |
|
CCM |
|
CWT |
|
Corporate |
|
CCM |
|
CWT |
|
Corporate |
||||||||||||
Operating income (loss) (GAAP) |
|
$ |
280.5 |
|
|
$ |
38.9 |
|
|
$ |
(26.2 |
) |
|
$ |
280.3 |
|
|
$ |
29.6 |
|
|
$ |
(16.0 |
) |
Non-operating expense (income), net |
|
|
— |
|
|
|
0.2 |
|
|
|
1.5 |
|
|
|
0.5 |
|
|
|
0.1 |
|
|
|
1.0 |
|
EBIT |
|
|
280.5 |
|
|
|
38.7 |
|
|
|
(27.7 |
) |
|
|
279.8 |
|
|
|
29.5 |
|
|
|
(17.0 |
) |
Non-comparable (gains) / losses and costs related to: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Acquisitions |
|
|
— |
|
|
|
0.1 |
|
|
|
— |
|
|
|
— |
|
|
|
0.7 |
|
|
|
(0.1 |
) |
Dispositions |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.1 |
|
|
|
(0.1 |
) |
|
|
— |
|
Restructuring |
|
|
0.8 |
|
|
|
0.4 |
|
|
|
— |
|
|
|
0.1 |
|
|
|
2.7 |
|
|
|
— |
|
Casualty losses and insurance recoveries |
|
|
1.9 |
|
|
|
1.9 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Legal settlements |
|
|
— |
|
|
|
1.3 |
|
|
|
— |
|
|
|
— |
|
|
|
1.1 |
|
|
|
— |
|
Pension settlements |
|
|
— |
|
|
|
— |
|
|
|
1.4 |
|
|
|
— |
|
|
|
— |
|
|
|
2.1 |
|
Total non-comparable items |
|
|
2.7 |
|
|
|
3.7 |
|
|
|
1.4 |
|
|
|
0.2 |
|
|
|
4.4 |
|
|
|
2.0 |
|
Adjusted EBIT |
|
|
283.2 |
|
|
|
42.4 |
|
|
|
(26.3 |
) |
|
|
280.0 |
|
|
|
33.9 |
|
|
|
(15.0 |
) |
Depreciation |
|
|
14.0 |
|
|
|
5.2 |
|
|
|
0.4 |
|
|
|
13.4 |
|
|
|
5.4 |
|
|
|
0.4 |
|
Amortization |
|
|
8.5 |
|
|
|
20.7 |
|
|
|
— |
|
|
|
9.2 |
|
|
|
20.9 |
|
|
|
0.5 |
|
Adjusted EBITDA |
|
$ |
305.7 |
|
|
$ |
68.3 |
|
|
$ |
(25.9 |
) |
|
$ |
302.6 |
|
|
$ |
60.2 |
|
|
$ |
(14.1 |
) |
Divided by: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total revenues |
|
$ |
1,084.9 |
|
|
$ |
378.5 |
|
|
$ |
— |
|
|
$ |
1,000.8 |
|
|
$ |
346.1 |
|
|
$ |
— |
|
Adjusted EBITDA margin |
|
|
28.2 |
% |
|
|
18.0 |
% |
|
|
NM |
|
|
|
30.2 |
% |
|
|
17.4 |
% |
|
|
NM |
|
|
|
Nine Months Ended September 30, 2026 |
|
Nine Months Ended September 30, 2025 |
||||||||||||||||||||
(in millions, except percentages) |
|
CCM |
|
CWT |
|
Corporate |
|
CCM |
|
CWT |
|
Corporate |
||||||||||||
Operating income (loss) (GAAP) |
|
$ |
802.6 |
|
|
$ |
98.0 |
|
|
$ |
(74.6 |
) |
|
$ |
798.9 |
|
|
$ |
88.3 |
|
|
$ |
(74.7 |
) |
Non-operating expense (income), net |
|
|
0.2 |
|
|
|
(0.1 |
) |
|
|
(2.7 |
) |
|
|
— |
|
|
|
0.3 |
|
|
|
(0.4 |
) |
EBIT |
|
|
802.4 |
|
|
|
98.1 |
|
|
|
(71.9 |
) |
|
|
798.9 |
|
|
|
88.0 |
|
|
|
(74.3 |
) |
Non-comparable (gains) / losses and costs related to: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Acquisitions |
|
|
— |
|
|
|
0.5 |
|
|
|
0.3 |
|
|
|
— |
|
|
|
6.0 |
|
|
|
3.9 |
|
Dispositions |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.2 |
) |
|
|
0.1 |
|
Restructuring |
|
|
3.6 |
|
|
|
6.0 |
|
|
|
— |
|
|
|
0.1 |
|
|
|
4.3 |
|
|
|
— |
|
Casualty losses and insurance recoveries |
|
|
1.9 |
|
|
|
2.5 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Legal settlements |
|
|
0.5 |
|
|
|
2.7 |
|
|
|
— |
|
|
|
— |
|
|
|
1.6 |
|
|
|
— |
|
Pension settlements |
|
|
— |
|
|
|
— |
|
|
|
1.4 |
|
|
|
— |
|
|
|
— |
|
|
|
1.5 |
|
Total non-comparable items |
|
|
6.0 |
|
|
|
11.7 |
|
|
|
1.7 |
|
|
|
0.1 |
|
|
|
11.7 |
|
|
|
5.5 |
|
Adjusted EBIT |
|
|
808.4 |
|
|
|
109.8 |
|
|
|
(70.2 |
) |
|
|
799.0 |
|
|
|
99.7 |
|
|
|
(68.8 |
) |
Depreciation |
|
|
41.2 |
|
|
|
14.9 |
|
|
|
0.9 |
|
|
|
39.0 |
|
|
|
15.1 |
|
|
|
1.2 |
|
Amortization |
|
|
27.0 |
|
|
|
62.5 |
|
|
|
0.2 |
|
|
|
27.4 |
|
|
|
62.3 |
|
|
|
1.5 |
|
Adjusted EBITDA |
|
$ |
876.6 |
|
|
$ |
187.2 |
|
|
$ |
(69.1 |
) |
|
$ |
865.4 |
|
|
$ |
177.1 |
|
|
$ |
(66.1 |
) |
Divided by: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total revenues |
|
$ |
3,024.3 |
|
|
$ |
1,061.5 |
|
|
$ |
— |
|
|
$ |
2,894.9 |
|
|
$ |
997.3 |
|
|
$ |
— |
|
Adjusted EBITDA margin |
|
|
29.0 |
% |
|
|
17.6 |
% |
|
|
NM |
|
|
|
29.9 |
% |
|
|
17.8 |
% |
|
|
NM |
|
Carlisle Companies Incorporated |
||||||||||||||||||
Unaudited Non-GAAP Financial Measures - Adjusted Net Income and Adjusted EPS |
||||||||||||||||||
|
|
Three Months Ended September 30, 2026 |
|
Three Months Ended September 30, 2025 |
||||||||||||||
(in millions, except per share amounts) |
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to Diluted EPS(2) |
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to Diluted EPS(2) |
||||||
Net income (GAAP) |
|
|
|
$ |
208.1 |
|
|
$ |
5.24 |
|
|
|
$ |
214.2 |
|
$ |
4.98 |
|
Less: Income from discontinued operations (GAAP) |
|
|
|
|
0.7 |
|
|
|
0.02 |
|
|
|
|
0.7 |
|
|
0.01 |
|
Income from continuing operations (GAAP) |
|
|
|
|
207.4 |
|
|
|
5.22 |
|
|
|
|
213.5 |
|
|
4.97 |
|
Non-comparable (gains) / losses and costs related to: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Acquisitions |
|
0.1 |
|
|
0.1 |
|
|
|
— |
|
0.6 |
|
|
0.5 |
|
|
0.01 |
|
Restructuring |
|
1.2 |
|
|
0.8 |
|
|
|
0.02 |
|
2.8 |
|
|
2.2 |
|
|
0.05 |
|
Casualty losses and insurance recoveries |
|
3.8 |
|
|
3.0 |
|
|
|
0.07 |
|
— |
|
|
— |
|
|
— |
|
Legal settlements |
|
1.3 |
|
|
1.0 |
|
|
|
0.03 |
|
1.1 |
|
|
0.8 |
|
|
0.02 |
|
Pension settlement |
|
1.4 |
|
|
1.1 |
|
|
|
0.03 |
|
2.1 |
|
|
1.6 |
|
|
0.04 |
|
Acquisition-related amortization(3) |
|
28.3 |
|
|
21.7 |
|
|
|
0.55 |
|
28.7 |
|
|
22.1 |
|
|
0.51 |
|
Discrete tax items(4) |
|
— |
|
|
(0.1 |
) |
|
|
— |
|
— |
|
|
0.5 |
|
|
0.01 |
|
Total adjustments |
|
|
|
|
27.6 |
|
|
|
0.70 |
|
|
|
|
27.7 |
|
|
0.64 |
|
Adjusted net income |
|
|
|
$ |
235.0 |
|
|
$ |
5.92 |
|
|
|
$ |
241.2 |
|
$ |
5.61 |
|
| (1) | The impact to net income reflects the tax effect of noted items, which is calculated at a blended tax rate based on Carlisle's operations and the jurisdictions in which we operate. |
|
| (2) | The per share impact of adjustments to each period is based on diluted shares outstanding using the two-class method. |
|
| (3) | Acquisition-related amortization includes the amortization of customer relationships, technology, trade names and other intangible assets recorded in purchase accounting in connection with a business combination. These intangible assets contribute to revenue generation and the amortization of these assets will recur until such intangible assets are fully amortized. |
|
| (4) | Discrete tax items include current period tax expense or benefit related to prior year items, excess tax benefits from stock compensation, the tax impact of foreign currency gains and losses, or changes in tax laws or rates. |
Carlisle Companies Incorporated |
|||||||||||||||||||||
Unaudited Non-GAAP Financial Measures - Adjusted Net Income and Adjusted EPS |
|||||||||||||||||||||
|
|
Nine Months Ended September 30, 2026 |
|
Nine Months Ended September 30, 2025 |
|||||||||||||||||
(in millions, except per share amounts) |
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to Diluted EPS(2) |
|
Pre-tax Impact |
|
After-tax Impact(1) |
|
Impact to Diluted EPS(2) |
|||||||||
Net income (GAAP) |
|
|
|
$ |
591.0 |
|
|
$ |
14.60 |
|
|
|
|
$ |
613.3 |
|
|
$ |
14.03 |
|
|
Less: Income from discontinued operations (GAAP) |
|
|
|
|
(1.8 |
) |
|
|
(0.05 |
) |
|
|
|
|
4.2 |
|
|
|
0.09 |
|
|
Income from continuing operations (GAAP) |
|
|
|
|
592.8 |
|
|
|
14.65 |
|
|
|
|
|
609.1 |
|
|
|
13.94 |
|
|
Non-comparable (gains) / losses and costs related to: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Acquisitions |
|
0.8 |
|
|
0.6 |
|
|
|
0.02 |
|
|
9.9 |
|
|
|
7.6 |
|
|
|
0.17 |
|
Dispositions |
|
— |
|
|
— |
|
|
|
— |
|
|
(0.1 |
) |
|
|
— |
|
|
|
— |
|
Restructuring |
|
9.6 |
|
|
7.3 |
|
|
|
0.18 |
|
|
4.4 |
|
|
|
3.4 |
|
|
|
0.08 |
|
Casualty losses and insurance recoveries |
|
4.4 |
|
|
3.4 |
|
|
|
0.08 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Legal settlements |
|
3.2 |
|
|
2.5 |
|
|
|
0.06 |
|
|
1.6 |
|
|
|
1.2 |
|
|
|
0.03 |
|
Pension settlement |
|
1.4 |
|
|
1.1 |
|
|
|
0.03 |
|
|
1.5 |
|
|
|
1.2 |
|
|
|
0.03 |
|
Acquisition-related amortization(3) |
|
85.9 |
|
|
66.0 |
|
|
|
1.63 |
|
|
85.6 |
|
|
|
65.5 |
|
|
|
1.50 |
|
Discrete tax items(4) |
|
— |
|
|
(3.9 |
) |
|
|
(0.10 |
) |
|
— |
|
|
|
(12.1 |
) |
|
|
(0.28 |
) |
Total adjustments |
|
|
|
|
77.0 |
|
|
|
1.90 |
|
|
|
|
|
66.8 |
|
|
|
1.53 |
|
|
Adjusted net income |
|
|
|
$ |
669.8 |
|
|
$ |
16.55 |
|
|
|
|
$ |
675.9 |
|
|
$ |
15.47 |
|
|
| (1) | The impact to net income reflects the tax effect of noted items, which is calculated at a blended tax rate based on Carlisle's operations and the jurisdictions in which we operate. |
|
| (2) | The per share impact of adjustments to each period is based on diluted shares outstanding using the two-class method. |
|
| (3) | Acquisition-related amortization includes the amortization of customer relationships, technology, trade names and other intangible assets recorded in purchase accounting in connection with a business combination. These intangible assets contribute to revenue generation and the amortization of these assets will recur until such intangible assets are fully amortized. |
|
| (4) | Discrete tax items include current period tax expense or benefit related to prior year items, excess tax benefits from stock compensation, the tax impact of foreign currency gains and losses, or changes in tax laws or rates. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20261028889513/en/
Mehul Patel
Vice President, Investor Relations
(310) 592-9668
mpatel@carlisle.com
Source: Carlisle Companies Incorporated