Sterling Reports Record Third Quarter 2025 Results and Increases Full Year Guidance
Rhea-AI Summary
Sterling Infrastructure (Nasdaq: STRL) reported record third quarter 2025 results and raised full-year guidance on Nov 5, 2025. Q3 revenue was $689.0M, up 32% excluding RHB; gross margin reached 24.7% (vs 21.9%). Net income was $92.1M or $2.97 diluted EPS; adjusted net income was $107.7M or $3.48 diluted EPS, increases of 50% and 57% respectively. Adjusted EBITDA was $155.8M, up 47%. Signed backlog was $2.58B and combined backlog was $3.44B; CEC acquisition added material backlog and revenue. Cash and equivalents were $306.4M and operating cash flow for nine months totaled $253.9M. Full-year 2025 guidance raised: revenue $2.375B–$2.390B; adjusted diluted EPS $10.35–$10.52; adjusted EBITDA $486M–$491M.
Positive
- Revenue +32% year-over-year (ex‑RHB) in Q3
- Adjusted diluted EPS +58% to $3.48 in Q3
- Adjusted EBITDA +47% in Q3 to $155.8M
- Signed backlog $2.58B; combined backlog $3.44B at Sept 30, 2025
- Nine‑month operating cash flow $253.9M; cash $306.4M at Sept 30, 2025
Negative
- Building Solutions revenue -1% and adjusted operating income -10% in Q3
- Planned downsizing of Texas low‑bid heavy highway business may reduce near‑term backlog and revenue
News Market Reaction 9 Alerts
On the day this news was published, STRL gained 3.93%, reflecting a moderate positive market reaction. Argus tracked a peak move of +3.4% during that session. Our momentum scanner triggered 9 alerts that day, indicating moderate trading interest and price volatility. This price movement added approximately $482M to the company's valuation, bringing the market cap to $12.75B at that time. Trading volume was above average at 1.8x the daily average, suggesting increased trading activity.
Data tracked by StockTitan Argus on the day of publication.
The financial comparisons herein are to the prior year quarter, unless otherwise noted.
Due to the deconsolidation of the RHB joint venture on December 31, 2024, RHB is no longer included in consolidated revenue or backlog. As such, prior-year comparisons for these metrics have been adjusted to exclude RHB. Please see the "Historical Quarterly Backlog Information" section below for reconciliations to historical figures.
Third Quarter 2025 Results
- Revenues of
. Revenues increased$689.0 million 32% excluding RHB from the prior year quarter. The CEC acquisition contributed to revenue in the quarter.$41.4 million - Gross margin of
24.7% , up from21.9% . - Net income of
, or$92.1 million per diluted share, increases of$2.97 50% and51% , respectively, and a new third quarter record. - Adjusted net income(1) of
, or$107.7 million per diluted share, increases of$3.48 57% and58% , respectively. - EBITDA(1) of
, an increase of$143.1 million 42% and a new third quarter record. - Adjusted EBITDA(1) of
, an increase of$155.8 million 47% . - Cash flows from operations totaled
for the nine months ended September 30, 2025.$253.9 million - Cash and cash equivalents totaled
at September 30, 2025.$306.4 million - Backlog at September 30, 2025 was
. The CEC acquisition contributed$2.58 billion to backlog.$475.3 million - Combined backlog(2) at September 30, 2025 was
. The CEC acquisition contributed$3.44 billion to combined backlog.$810.5 million - Share repurchases totaled
in the quarter at an average price of$4.7 million per share.$274.37
|
(1) See "Non-GAAP Measures", "Adjusted Net Income Reconciliation", and "EBITDA Reconciliation" sections below for more information. |
|
(2)
Combined Backlog includes Unsigned Awards of |
CEO Remarks and Outlook
"Our outstanding third quarter results reflect the strength of our portfolio, as we delivered very strong top line growth of
Mr. Cutillo continued, "We ended the quarter with signed backlog of
Mr. Cutillo added, "In E-Infrastructure Solutions, we achieved
We are pleased to have closed the CEC acquisition in the quarter, which contributed
Transportation Solutions revenue increased
In Building Solutions, revenue declined
"We believe 2025 will be another record year for Sterling as we continue to drive bottom line growth that outpaces top line growth. We are raising our 2025 guidance to reflect our strong year-to-date performance, backlog, and visibility into future phase opportunities. The midpoints of our revised 2025 guidance would represent
Full Year 2025 Guidance
- Revenue of
to$2.37 5 billion$2.39 0 billion - Net Income of
to$270 million $275 million - Diluted EPS of
to$8.73 $8.87 - EBITDA(1) of
to$448 million $453 million
Full Year 2025 Adjusted Guidance
Please see the "Adjusted Net Income Guidance Reconciliation" and "EBITDA Guidance Reconciliation" sections below for reconciliations of GAAP to non-GAAP measures and comparable 2024 results.
- Adjusted Net Income(1) of
to$321 million $326 million - Adjusted Diluted EPS(1) of
to$10.35 $10.52 - Adjusted EBITDA(1) of
to$486 million $491 million
|
(1) See "Non-GAAP Measures", "Adjusted Net Income Guidance Reconciliation" and "EBITDA Guidance Reconciliation" sections below for more information. |
Conference Call
Sterling's management will hold a conference call to discuss these results and recent corporate developments on Tuesday, November 4, 2025 at 9:00 a.m. ET/8:00 a.m. CT. Interested parties may participate in the call by dialing (800) 836-8184. Please call in 10 minutes before the conference call is scheduled to begin and ask for the Sterling Infrastructure call. To coincide with the conference call, Sterling will post a slide presentation at www.strlco.com on the Events & Presentations section of the Investor Relations tab. Following management's opening remarks, there will be a question and answer session.
To listen to a simultaneous webcast of the call, please go to the Company's website at www.strlco.com at least 15 minutes early to download and install any necessary audio software. If you are unable to listen live, the conference call webcast will be archived on the Company's website for 30 days.
About Sterling
Sterling operates through a variety of subsidiaries within three segments specializing in E-Infrastructure, Transportation and Building Solutions in
Joe Cutillo, CEO, "We build and service the infrastructure that enables our economy to run,
our people to move and our country to grow."
Important Information for Investors and Stockholders
Non-GAAP Measures
This press release contains "Non-GAAP" financial measures as defined under Regulation G of the amended
Non-GAAP measures may include adjusted net income, adjusted operating income, adjusted EPS, EBITDA and adjusted EBITDA, in each case excluding the impacts of certain identified items. The excluded items represent items that the Company does not consider to be representative of its normal operations. The Company believes that these measures are useful for investors to review, because they provide a consistent measure of the underlying financial results of the Company's ongoing business and, in the Company's view, allow for a supplemental comparison against historical results and expectations for future performance. Furthermore, the Company uses each of these to measure the performance of the Company's operations for budgeting and forecasting, as well as for determining employee incentive compensation. However, Non-GAAP measures should not be considered as substitutes for net income, EPS, or other data prepared and reported in accordance with GAAP and should be viewed in addition to the Company's reported results prepared in accordance with GAAP.
Reconciliations of Non-GAAP financial measures to the most comparable GAAP measures are provided in the tables included within this press release.
Cautionary Statement Regarding Forward-Looking Statements
This press release contains statements that are considered forward-looking statements within the meaning of the federal securities laws. These forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond our control, which may include statements about: the anticipated benefits of the CEC acquisition; our business strategy; our financial strategy; our industry outlook; our guidance; our expected margin growth; and our plans, objectives, expectations, forecasts, outlook and intentions. All of these types of statements, other than statements of historical fact included in this press release, are forward-looking statements. In some cases, forward-looking statements can be identified by terminology such as "may," "will," "could," "would," "should," "expect," "plan," "project," "intend," "anticipate," "believe," "estimate," "predict," "potential," "pursue," "target," "guidance," "continue," the negative of such terms or other comparable terminology. The forward-looking statements contained in this press release are largely based on our expectations, which reflect estimates and assumptions made by our management. These estimates and assumptions reflect our best judgment based on currently known market conditions and other factors. Although we believe such estimates and assumptions to be reasonable, they are inherently uncertain and involve a number of risks and uncertainties that are beyond our control. In addition, management's assumptions about future events may prove to be inaccurate. Management cautions all readers that the forward-looking statements contained in this press release are not guarantees of future performance, and we cannot assure any reader that such statements will be realized or the forward-looking events and circumstances will occur. Actual results may differ materially from those anticipated or implied in the forward-looking statements due to factors listed in the "Risk Factors" section in our filings with the
Company Contact:
Sterling Infrastructure, Inc.
Noelle Dilts, VP Investor Relations and Corporate Strategy
281-214-0795
|
STERLING INFRASTRUCTURE, INC. & SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share data) (Unaudited)
|
|||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Revenues |
$ 689,019 |
|
$ 593,741 |
|
$ 1,734,436 |
|
$ 1,616,923 |
|
Cost of revenues |
(518,803) |
|
(463,942) |
|
(1,326,240) |
|
(1,297,477) |
|
Gross profit |
170,216 |
|
129,799 |
|
408,196 |
|
319,446 |
|
General and administrative expense |
(37,585) |
|
(30,672) |
|
(106,203) |
|
(85,826) |
|
Intangible asset amortization |
(6,035) |
|
(4,280) |
|
(15,074) |
|
(12,857) |
|
Acquisition related costs |
(5,349) |
|
(72) |
|
(8,023) |
|
(209) |
|
Earn-out expense |
(1,343) |
|
(1,000) |
|
(4,029) |
|
(3,000) |
|
Other operating income (expense), net |
5,405 |
|
(6,283) |
|
11,082 |
|
(15,203) |
|
Operating income |
125,309 |
|
87,492 |
|
285,949 |
|
202,351 |
|
Interest income |
5,677 |
|
7,591 |
|
19,405 |
|
19,798 |
|
Interest expense |
(4,140) |
|
(6,286) |
|
(14,367) |
|
(19,463) |
|
Income before income taxes |
126,846 |
|
88,797 |
|
290,987 |
|
202,686 |
|
Income tax expense |
(30,517) |
|
(23,404) |
|
(72,959) |
|
(48,960) |
|
Net income, including noncontrolling interests |
96,329 |
|
65,393 |
|
218,028 |
|
153,726 |
|
Less: Net income attributable to noncontrolling interests |
(4,241) |
|
(4,072) |
|
(15,472) |
|
(9,478) |
|
Net income attributable to Sterling common stockholders |
$ 92,088 |
|
$ 61,321 |
|
$ 202,556 |
|
$ 144,248 |
|
|
|
|
|
|
|
|
|
|
Net income per share attributable to Sterling common stockholders: |
|
|
|
|
|
|
|
|
Basic |
$ 3.02 |
|
$ 2.00 |
|
$ 6.64 |
|
$ 4.67 |
|
Diluted |
$ 2.97 |
|
$ 1.97 |
|
$ 6.56 |
|
$ 4.63 |
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
30,519 |
|
30,735 |
|
30,491 |
|
30,875 |
|
Diluted |
30,960 |
|
31,070 |
|
30,875 |
|
31,184 |
|
STERLING INFRASTRUCTURE, INC. & SUBSIDIARIES SEGMENT INFORMATION (In thousands) (Unaudited) |
|||||||||||||||
|
|
|||||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
Revenues |
2025 |
|
% of |
|
2024 |
|
% of |
|
2025 |
|
% of |
|
2024 |
|
% of |
|
E-Infrastructure Solutions |
$ 417,106 |
|
60 % |
|
$ 263,899 |
|
45 % |
|
$ 945,775 |
|
55 % |
|
$ 689,687 |
|
43 % |
|
Transportation Solutions |
170,490 |
|
25 % |
|
227,251 |
|
38 % |
|
487,948 |
|
28 % |
|
608,995 |
|
37 % |
|
Building Solutions |
101,423 |
|
15 % |
|
102,591 |
|
17 % |
|
300,713 |
|
17 % |
|
318,241 |
|
20 % |
|
Total Revenues |
$ 689,019 |
|
|
|
$ 593,741 |
|
|
|
$ 1,734,436 |
|
|
|
$ 1,616,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
E-Infrastructure Solutions |
$ 106,614 |
|
25.6 % |
|
$ 68,076 |
|
25.8 % |
|
$ 237,023 |
|
25.1 % |
|
$ 146,922 |
|
21.3 % |
|
Transportation Solutions |
24,377 |
|
14.3 % |
|
18,573 |
|
8.2 % |
|
61,605 |
|
12.6 % |
|
42,154 |
|
6.9 % |
|
Building Solutions |
10,752 |
|
10.6 % |
|
12,249 |
|
11.9 % |
|
32,959 |
|
11.0 % |
|
42,837 |
|
13.5 % |
|
Segment Operating Income |
141,743 |
|
20.6 % |
|
98,898 |
|
16.7 % |
|
331,587 |
|
19.1 % |
|
231,913 |
|
14.3 % |
|
Corporate G&A Expense |
(9,742) |
|
|
|
(10,334) |
|
|
|
(33,586) |
|
|
|
(26,353) |
|
|
|
Acquisition Related Costs |
(5,349) |
|
|
|
(72) |
|
|
|
(8,023) |
|
|
|
(209) |
|
|
|
Earn-out Expense |
(1,343) |
|
|
|
(1,000) |
|
|
|
(4,029) |
|
|
|
(3,000) |
|
|
|
Total Operating Income |
$ 125,309 |
|
18.2 % |
|
$ 87,492 |
|
14.7 % |
|
$ 285,949 |
|
16.5 % |
|
$ 202,351 |
|
12.5 % |
|
STERLING INFRASTRUCTURE, INC. & SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands, except per share data) (Unaudited)
|
|||
|
|
September 30, |
|
December 31, |
|
|
2025 |
|
2024 |
|
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
$ 306,395 |
|
$ 664,195 |
|
Accounts receivable |
496,058 |
|
247,050 |
|
Contract assets |
102,736 |
|
55,387 |
|
Receivables from and equity in construction joint ventures |
5,204 |
|
5,811 |
|
Receivable from affiliate |
— |
|
32,054 |
|
Other current assets |
52,755 |
|
17,383 |
|
Total current assets |
963,148 |
|
1,021,880 |
|
Property and equipment, net |
268,033 |
|
236,795 |
|
Investment in unconsolidated subsidiary |
108,512 |
|
107,400 |
|
Operating lease right-of-use assets, net |
64,232 |
|
52,668 |
|
Goodwill |
580,564 |
|
264,597 |
|
Other intangibles, net |
561,716 |
|
316,390 |
|
Other non-current assets, net |
16,062 |
|
17,044 |
|
Total assets |
$ 2,562,267 |
|
$ 2,016,774 |
|
Liabilities and Stockholders' Equity |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
$ 198,323 |
|
$ 130,420 |
|
Contract liabilities |
616,273 |
|
508,846 |
|
Current maturities of long-term debt |
15,154 |
|
26,423 |
|
Current portion of long-term lease obligations |
20,980 |
|
20,498 |
|
Accrued compensation |
62,033 |
|
36,774 |
|
Other current liabilities |
54,030 |
|
18,997 |
|
Total current liabilities |
966,793 |
|
741,958 |
|
Long-term debt |
279,479 |
|
289,898 |
|
Long-term lease obligations |
43,588 |
|
32,455 |
|
Deferred tax liability, net |
118,616 |
|
109,360 |
|
Other long-term liabilities |
68,796 |
|
16,625 |
|
Total liabilities |
1,477,272 |
|
1,190,296 |
|
Stockholders' equity: |
|
|
|
|
Common stock |
315 |
|
312 |
|
Additional paid in capital |
369,505 |
|
288,395 |
|
Treasury stock, at cost |
(103,745) |
|
(63,121) |
|
Retained earnings |
785,051 |
|
582,495 |
|
Total Sterling stockholders' equity |
1,051,126 |
|
808,081 |
|
Noncontrolling interests |
33,869 |
|
18,397 |
|
Total stockholders' equity |
1,084,995 |
|
826,478 |
|
Total liabilities and stockholders' equity |
$ 2,562,267 |
|
$ 2,016,774 |
|
STERLING INFRASTRUCTURE, INC. & SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited)
|
|||
|
|
Nine Months Ended September 30, |
||
|
|
2025 |
|
2024 |
|
Cash flows from operating activities: |
|
|
|
|
Net income |
$ 218,028 |
|
$ 153,726 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
Depreciation and amortization |
54,526 |
|
50,546 |
|
Amortization of debt issuance costs and non-cash interest |
633 |
|
877 |
|
Gain on disposal of property and equipment |
(2,500) |
|
(3,280) |
|
Distribution of earnings from unconsolidated subsidiary |
16,252 |
|
— |
|
Equity in earnings from unconsolidated subsidiary |
(11,082) |
|
— |
|
Deferred taxes |
9,256 |
|
6,107 |
|
Stock-based compensation |
18,241 |
|
13,753 |
|
Changes in operating assets and liabilities |
(49,417) |
|
101,106 |
|
Net cash provided by operating activities |
253,937 |
|
322,835 |
|
Cash flows from investing activities: |
|
|
|
|
Acquisitions, net of cash acquired |
(484,156) |
|
(4,827) |
|
Capital expenditures |
(50,923) |
|
(65,309) |
|
Proceeds from sale of property and equipment |
4,014 |
|
7,834 |
|
Net cash used in investing activities |
(531,065) |
|
(62,302) |
|
Cash flows from financing activities: |
|
|
|
|
Repayments of debt |
(21,067) |
|
(19,931) |
|
Repurchase of common stock |
(48,546) |
|
(50,596) |
|
Withholding taxes paid on net share settlement of equity awards |
(9,650) |
|
(13,408) |
|
Debt issuance costs |
(1,409) |
|
— |
|
Other |
— |
|
(34) |
|
Net cash used in financing activities |
(80,672) |
|
(83,969) |
|
Net change in cash, cash equivalents, and restricted cash |
(357,800) |
|
176,564 |
|
Cash, cash equivalents and restricted cash at beginning of period |
664,195 |
|
471,563 |
|
Cash, cash equivalents and restricted cash at end of period |
306,395 |
|
648,127 |
|
Less: restricted cash |
— |
|
— |
|
Cash and cash equivalents at end of period |
$ 306,395 |
|
$ 648,127 |
|
STERLING INFRASTRUCTURE, INC. & SUBSIDIARIES ADJUSTED NET INCOME RECONCILIATION (In thousands) (Unaudited)
|
|||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Net income attributable to Sterling common stockholders |
$ 92,088 |
|
$ 61,321 |
|
$ 202,556 |
|
$ 144,248 |
|
Non-cash stock-based compensation |
5,963 |
|
4,371 |
|
18,241 |
|
13,753 |
|
Intangible asset amortization (1) |
7,906 |
|
4,280 |
|
20,688 |
|
12,857 |
|
Acquisition related costs |
5,349 |
|
72 |
|
8,023 |
|
209 |
|
Earn-out expense |
1,343 |
|
1,000 |
|
4,029 |
|
3,000 |
|
Income tax impact of adjustments |
(4,947) |
|
(2,563) |
|
(12,782) |
|
(7,203) |
|
Adjusted net income attributable to Sterling common stockholders (2) |
$ 107,702 |
|
$ 68,481 |
|
$ 240,755 |
|
$ 166,864 |
|
|
|
|
|
|
|
|
|
|
Net income per share attributable to Sterling common stockholders: |
|
|
|
|
|
|
|
|
Basic |
$ 3.02 |
|
$ 2.00 |
|
$ 6.64 |
|
$ 4.67 |
|
Diluted |
$ 2.97 |
|
$ 1.97 |
|
$ 6.56 |
|
$ 4.63 |
|
|
|
|
|
|
|
|
|
|
Adjusted net income per share attributable to Sterling common stockholders: |
|
|
|
|
|
|
|
|
Basic |
$ 3.53 |
|
$ 2.23 |
|
$ 7.90 |
|
$ 5.40 |
|
Diluted |
$ 3.48 |
|
$ 2.20 |
|
$ 7.80 |
|
$ 5.35 |
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
30,519 |
|
30,735 |
|
30,491 |
|
30,875 |
|
Diluted |
30,960 |
|
31,070 |
|
30,875 |
|
31,184 |
|
|
|
|
|
|
|
|
|
|
(1) |
For the three and nine months ended September 30, 2025, intangible asset amortization includes |
|
|
|
|
(2) |
The Company defines adjusted net income attributable to Sterling common stockholders as GAAP net income attributable to Sterling common stockholders excluding non-cash stock-based compensation, intangible asset amortization, acquisition related costs, earn-out expense, and the income tax impact of these adjustments. The tax impact of adjustments is determined by using the Company's quarterly and annual effective tax rate, as applicable, unless the nature of the item requires application of a specific tax rate. |
|
STERLING INFRASTRUCTURE, INC. & SUBSIDIARIES EBITDA RECONCILIATION (In thousands) (Unaudited)
|
|||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Net income attributable to Sterling common stockholders |
$ 92,088 |
|
$ 61,321 |
|
$ 202,556 |
|
$ 144,248 |
|
Depreciation and amortization (1) |
22,059 |
|
17,363 |
|
60,965 |
|
50,546 |
|
Interest income, net |
(1,537) |
|
(1,305) |
|
(5,038) |
|
(335) |
|
Income tax expense |
30,517 |
|
23,404 |
|
72,959 |
|
48,960 |
|
EBITDA(2) |
143,127 |
|
100,783 |
|
331,442 |
|
243,419 |
|
Non-cash stock-based compensation |
5,963 |
|
4,371 |
|
18,241 |
|
13,753 |
|
Acquisition related costs |
5,349 |
|
72 |
|
8,023 |
|
209 |
|
Earn-out expense |
1,343 |
|
1,000 |
|
4,029 |
|
3,000 |
|
Adjusted EBITDA(3) |
$ 155,782 |
|
$ 106,226 |
|
$ 361,735 |
|
$ 260,381 |
|
|
|
|
|
|
|
|
|
|
(1) |
For the three and nine months ended September 30, 2025, depreciation and amortization includes |
|
|
|
|
(2) |
The Company defines EBITDA as GAAP net income attributable to Sterling common stockholders adjusted for depreciation and amortization, net interest income/expense and income tax expense. |
|
|
|
|
(3) |
The Company defines adjusted EBITDA as EBITDA excluding the impact of non-cash stock-based compensation, acquisition related costs, and earn-out expense. |
|
STERLING INFRASTRUCTURE, INC. & SUBSIDIARIES NON-GAAP SEGMENT INFORMATION (In thousands) (Unaudited)
|
|||||||||||||||
|
The table below presents the three and nine months ended September 30, 2025 and 2024 revenue and operating income by segment as adjusted for the 2024 period to conform to our 2025 presentation reflecting the deconsolidation of RHB on revenue and to exclude the impact of non-cash stock-based compensation, intangible asset amortization, acquisition related costs, and earn-out expense on operating income: |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
Revenues (Excluding RHB) |
2025 |
|
% of |
|
2024 |
|
% of |
|
2025 |
|
% of |
|
2024 |
|
% of |
|
E-Infrastructure Solutions |
$ 417,106 |
|
60 % |
|
$ 263,899 |
|
51 % |
|
$ 945,775 |
|
55 % |
|
$ 689,687 |
|
48 % |
|
Transportation Solutions |
170,490 |
|
25 % |
|
155,063 |
|
30 % |
|
487,948 |
|
28 % |
|
424,396 |
|
30 % |
|
Building Solutions |
101,423 |
|
15 % |
|
102,591 |
|
19 % |
|
300,713 |
|
17 % |
|
318,241 |
|
22 % |
|
Total Revenues (Excluding RHB) (1) |
$ 689,019 |
|
|
|
$ 521,553 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
E-Infrastructure Solutions |
$ 111,697 |
|
26.8 % |
|
$ 71,244 |
|
27.0 % |
|
$ 249,998 |
|
26.4 % |
|
$ 158,430 |
|
23.0 % |
|
Transportation Solutions |
26,680 |
|
15.6 % |
|
19,070 |
|
12.3 % |
|
68,528 |
|
14.0 % |
|
43,456 |
|
10.2 % |
|
Building Solutions |
12,594 |
|
12.4 % |
|
13,928 |
|
13.6 % |
|
38,625 |
|
12.8 % |
|
47,754 |
|
15.0 % |
|
Adjusted Segment Operating Income |
150,971 |
|
21.9 % |
|
104,242 |
|
20.0 % |
|
357,151 |
|
20.6 % |
|
249,640 |
|
17.4 % |
|
Corporate G&A Expense |
(5,101) |
|
|
|
(7,027) |
|
|
|
(20,221) |
|
|
|
(17,470) |
|
|
|
Total Adjusted Operating Income (2) |
$ 145,870 |
|
21.2 % |
|
$ 97,215 |
|
18.6 % |
|
$ 336,930 |
|
19.4 % |
|
$ 232,170 |
|
16.2 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Due to the deconsolidation of RHB on December 31, 2024, beginning on January 1, 2025, the Company reports RHB's operating income as a single line item ("Other operating income (expense), net") in the Consolidated Statements of Operations. RHB's revenue is no longer included in Sterling's consolidated revenue in 2025. For the three and nine months ended September 30, 2024, total GAAP revenue of |
|
|
|
|
(2) |
The Company defines adjusted operating income as GAAP operating income excluding the impact of non-cash stock-based compensation, intangible asset amortization, acquisition related costs, and earn-out expense. For the three months ended September 30, 2025, GAAP operating income of |
|
|
|
|
|
For the nine months ended September 30, 2025, GAAP operating income of |
|
|
|
|
|
For the three months ended September 30, 2024, GAAP operating income of |
|
|
|
|
|
For the nine months ended September 30, 2024, GAAP operating income of |
|
STERLING INFRASTRUCTURE, INC. & SUBSIDIARIES ADJUSTED NET INCOME GUIDANCE RECONCILIATION (In thousands) (Unaudited)
|
|||||
|
|
Full Year 2025 Guidance |
|
Full Year |
||
|
|
Low |
|
High |
|
2024 Actual |
|
Net income attributable to Sterling common stockholders |
$ 270,000 |
|
$ 275,000 |
|
$ 257,461 |
|
Gain on deconsolidation of subsidiary, net |
— |
|
— |
|
(91,289) |
|
Non-cash stock-based compensation |
24,000 |
|
24,000 |
|
19,003 |
|
Intangible asset amortization (1) |
30,000 |
|
30,000 |
|
17,037 |
|
Acquisition related costs |
8,000 |
|
8,000 |
|
421 |
|
Earn-out expense |
6,000 |
|
6,000 |
|
4,756 |
|
Income tax impact of adjustments |
(17,000) |
|
(17,000) |
|
13,356 |
|
Adjusted net income attributable to Sterling common stockholders (2) |
$ 321,000 |
|
$ 326,000 |
|
$ 220,745 |
|
|
|
|
|
|
|
|
Net income per share attributable to Sterling common stockholders: |
|
|
|
|
|
|
Diluted |
$ 8.73 |
|
$ 8.87 |
|
$ 8.27 |
|
|
|
|
|
|
|
|
Adjusted net income per share attributable to Sterling common stockholders: |
|
|
|
|
|
|
Diluted |
$ 10.35 |
|
$ 10.52 |
|
$ 7.09 |
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
Diluted (2025 is approximate) |
31,000 |
|
31,000 |
|
31,146 |
|
|
|
|
|
|
|
|
(1) |
Full year 2025 guidance includes intangible asset amortization of approximately |
|
|
|
|
(2) |
The Company defines adjusted net income attributable to Sterling common stockholders as GAAP net income attributable to Sterling common stockholders excluding the impact of the net gain on deconsolidation of subsidiary, non-cash stock-based compensation, intangible asset amortization, acquisition related costs, earn-out expense, and the income tax impact of these adjustments. The tax impact of adjustments is determined by using the Company's quarterly and annual effective tax rate, as applicable, unless the nature of the item requires application of a specific tax rate. |
|
STERLING INFRASTRUCTURE, INC. & SUBSIDIARIES EBITDA GUIDANCE RECONCILIATION (In millions) (Unaudited)
|
|||||
|
|
Full Year 2025 Guidance |
|
Full Year 2024 |
||
|
|
Low |
|
High |
|
Actual |
|
Net income attributable to Sterling common stockholders |
$ 270 |
|
$ 275 |
|
$ 257 |
|
Depreciation and amortization (1) |
85 |
|
85 |
|
68 |
|
Interest income, net of interest expense |
(3) |
|
(4) |
|
(2) |
|
Income tax expense |
96 |
|
97 |
|
87 |
|
EBITDA (2) |
448 |
|
453 |
|
410 |
|
Gain on deconsolidation of subsidiary, net |
— |
|
— |
|
(91) |
|
Non-cash stock-based compensation |
24 |
|
24 |
|
19 |
|
Acquisition related costs |
8 |
|
8 |
|
— |
|
Earn-out expense |
6 |
|
6 |
|
5 |
|
Adjusted EBITDA(3) |
$ 486 |
|
$ 491 |
|
$ 343 |
|
|
|
|
|
|
|
|
(1) |
Full year 2025 guidance includes depreciation and intangible asset amortization of approximately |
|
|
|
|
(2) |
The Company defines EBITDA as GAAP net income attributable to Sterling common stockholders, adjusted for depreciation and amortization, net interest income, and income tax expense. |
|
|
|
|
(3) |
The Company defines adjusted EBITDA as EBITDA excluding the impact of the net gain on deconsolidation of subsidiary, non-cash stock-based compensation, acquisition related costs and earn-out expense. |
|
STERLING INFRASTRUCTURE, INC. & SUBSIDIARIES HISTORICAL QUARTERLY SEGMENT INFORMATION (In thousands) (Unaudited)
|
|||||||||
|
The following tables present our 2024 quarterly revenue by segment as adjusted to conform to our 2025 presentation reflecting the deconsolidation of RHB: |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 Quarters Ended (Unaudited) |
|
|
||||||
|
Revenues (GAAP) |
March 31 |
|
June 30 |
|
September 30 |
|
December 31 |
|
Total |
|
E-Infrastructure Solutions |
$ 184,476 |
|
$ 241,312 |
|
$ 263,899 |
|
$ 234,041 |
|
$ 923,728 |
|
Transportation Solutions |
148,969 |
|
232,775 |
|
227,251 |
|
174,664 |
|
783,659 |
|
Building Solutions |
106,915 |
|
108,735 |
|
102,591 |
|
90,128 |
|
408,369 |
|
Total Revenues |
$ 440,360 |
|
$ 582,822 |
|
$ 593,741 |
|
$ 498,833 |
|
$ 2,115,756 |
|
|
|
|
|
|
|
|
|
|
|
|
Revenues (RHB) |
|
|
|
|
|
|
|
|
|
|
E-Infrastructure Solutions |
$ — |
|
$ — |
|
$ — |
|
$ — |
|
$ — |
|
Transportation Solutions |
38,464 |
|
73,947 |
|
72,188 |
|
51,277 |
|
235,876 |
|
Building Solutions |
— |
|
— |
|
— |
|
— |
|
— |
|
Total Revenues |
$ 38,464 |
|
$ 73,947 |
|
$ 72,188 |
|
$ 51,277 |
|
$ 235,876 |
|
|
|
|
|
|
|
|
|
|
|
|
Revenues (Excluding RHB/Non-GAAP) (1) |
|
|
|
|
|
|
|
|
|
|
E-Infrastructure Solutions |
$ 184,476 |
|
$ 241,312 |
|
$ 263,899 |
|
$ 234,041 |
|
$ 923,728 |
|
Transportation Solutions |
110,505 |
|
158,828 |
|
155,063 |
|
123,387 |
|
547,783 |
|
Building Solutions |
106,915 |
|
108,735 |
|
102,591 |
|
90,128 |
|
408,369 |
|
Total Revenues |
$ 401,896 |
|
$ 508,875 |
|
$ 521,553 |
|
$ 447,556 |
|
$ 1,879,880 |
|
|
|
|
|
|
|
|
|
|
|
|
(1) Due to the deconsolidation of RHB on December 31, 2024, beginning on January 1, 2025, RHB's revenue is no longer included in Sterling's consolidated revenue. |
|||||||||
|
STERLING INFRASTRUCTURE, INC. & SUBSIDIARIES HISTORICAL QUARTERLY SEGMENT INFORMATION (In thousands) (Unaudited)
|
|||||||||
|
The following tables present our 2024 quarterly operating income and adjusted operating income by segment: |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 Quarters Ended (Unaudited) |
|
|
||||||
|
Operating Income (GAAP) |
March 31 |
|
June 30 |
|
September 30 |
|
December 31 |
|
Total |
|
E-Infrastructure Solutions |
$ 27,169 |
|
$ 51,677 |
|
$ 68,076 |
|
$ 56,437 |
|
$ 203,359 |
|
Transportation Solutions |
8,132 |
|
15,449 |
|
18,573 |
|
8,715 |
|
50,869 |
|
Building Solutions |
15,775 |
|
14,813 |
|
12,249 |
|
11,002 |
|
53,839 |
|
Segment Operating Income |
51,076 |
|
81,939 |
|
98,898 |
|
76,154 |
|
308,067 |
|
Corporate G&A Expense |
(7,915) |
|
(8,104) |
|
(10,334) |
|
(11,915) |
|
(38,268) |
|
Acquisition Related Costs |
(36) |
|
(101) |
|
(72) |
|
(212) |
|
(421) |
|
Earn-out Expense |
(1,000) |
|
(1,000) |
|
(1,000) |
|
(1,756) |
|
(4,756) |
|
Total Operating Income |
$ 42,125 |
|
$ 72,734 |
|
$ 87,492 |
|
$ 62,271 |
|
$ 264,622 |
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Income (Non-GAAP) |
|
|
|
|
|
|
|
|
|
|
E-Infrastructure Solutions |
$ 31,345 |
|
$ 55,841 |
|
$ 71,244 |
|
$ 60,316 |
|
$ 218,746 |
|
Transportation Solutions |
8,512 |
|
15,874 |
|
19,070 |
|
9,180 |
|
52,636 |
|
Building Solutions |
17,403 |
|
16,423 |
|
13,928 |
|
12,632 |
|
60,386 |
|
Segment Operating Income |
57,260 |
|
88,138 |
|
104,242 |
|
82,128 |
|
331,768 |
|
Corporate |
(5,216) |
|
(5,227) |
|
(7,027) |
|
(8,459) |
|
(25,929) |
|
Adjusted Operating Income (1) |
$ 52,044 |
|
$ 82,911 |
|
$ 97,215 |
|
$ 73,669 |
|
$ 305,839 |
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
The Company defines adjusted operating income as GAAP operating income excluding the impact of non-cash stock-based compensation, intangible asset amortization, acquisition related costs, and earn-out expense. |
|
|
|
|
|
For the three months ended March 31, 2024, GAAP operating income of |
|
|
|
|
|
For the three months ended June 30, 2024, GAAP operating income of |
|
|
|
|
|
For the three months ended September 30, 2024, GAAP operating income of |
|
|
|
|
|
For the three months ended December 30, 2024, GAAP operating income of |
|
|
|
|
|
For the year ended December 30, 2024, GAAP operating income of |
|
STERLING INFRASTRUCTURE, INC. & SUBSIDIARIES HISTORICAL QUARTERLY BACKLOG INFORMATION (In thousands) (Unaudited)
|
|||||||
|
The following table presents our 2024 backlog as adjusted to conform to our 2025 presentation reflecting the deconsolidation of RHB: |
|||||||
|
|
|
|
|
|
|
|
|
|
|
2024 Quarters Ended (Unaudited) |
||||||
|
Backlog |
March 31 |
|
June 30 |
|
September 30 |
|
December 31 |
|
Backlog (GAAP) |
$ 2,352,126 |
|
$ 2,098,781 |
|
$ 2,055,081 |
|
$ 2,184,478 |
|
Less: RHB Backlog |
(528,043) |
|
(476,842) |
|
(485,050) |
|
(491,255) |
|
Backlog excluding RHB |
$ 1,824,083 |
|
$ 1,621,939 |
|
$ 1,570,031 |
|
$ 1,693,223 |
|
|
|
|
|
|
|
|
|
View original content to download multimedia:https://www.prnewswire.com/news-releases/sterling-reports-record-third-quarter-2025-results-and-increases-full-year-guidance-302603013.html
SOURCE Sterling Infrastructure, Inc.