Manitowoc (NYSE: MTW) Q4 2025 results, backlog surge and 2026 guidance
The Manitowoc Company reported fourth-quarter 2025 net income of $7.0 million, or $0.19 per diluted share, on $677.1 million of net sales, up 13.6% year-over-year. Orders rose 55.8% to $803.4 million, lifting backlog to $793.5 million. Adjusted EBITDA was $39.6 million.
For full-year 2025, net sales increased 2.9% to $2,240.9 million. Adjusted net income was $11.6 million, or $0.32 per diluted share, and adjusted EBITDA reached $121.7 million. Free cash flow was $78.3 million in the fourth quarter and $(15.3) million for the year.
For 2026, Manitowoc guides to net sales of $2.25–$2.35 billion, adjusted EBITDA of $125–$150 million, adjusted diluted EPS of $0.45–$0.90, capital expenditures of $45–$50 million, and free cash flow of $40–$65 million. A restructuring plan is expected to deliver $10 million in annualized savings.
Positive
- None.
Negative
- None.
Insights
Orders and backlog strengthened, margins stable, while earnings and cash flow remain modest.
Manitowoc delivered Q4 2025 net sales of $677.1 million, up 13.6%, with adjusted EBITDA of $39.6 million. Orders surged to $803.4 million, up 55.8%, building backlog to $793.5 million, which supports future revenue visibility.
Full-year 2025 net sales grew 2.9% to $2,240.9 million, while adjusted net income was $11.6 million and adjusted EBITDA $121.7 million. Free cash flow was negative $15.3 million for the year despite strong fourth-quarter cash generation, reflecting working capital movements and capital expenditures.
For 2026, guidance calls for net sales of $2.25–$2.35 billion and adjusted EBITDA of $125–$150 million, alongside free cash flow of $40–$65 million. A restructuring plan initiated in January 2026 is expected to provide $10 million in annualized savings, supporting profitability under similar market conditions.
8-K Event Classification
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of Registrant as Specified in Its Charter)
Registrant’s Telephone Number, Including Area Code: (
(Former Name or Former Address, if Changed Since Last Report)
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
|
|
|
|
||
(Address of Principal Executive Offices) |
|
(Zip Code) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Conditions
On February 9, 2026, the Manitowoc Company, Inc. (the “Company”) issued a press release announcing its earnings for the fourth quarter and year-ended December 31, 2025. A copy of such press release is furnished as Exhibit 99.1 and is incorporated herein by reference.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits
Exhibit No. |
|
Description |
|
Furnished Herewith |
|
|
|
|
|
99.1 |
|
Press release dated February 9, 2026, regarding the financial results of The Manitowoc Company, Inc. for the fourth quarter and year-ended December 31, 2025. |
|
X |
|
|
|
|
|
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document). |
|
X |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
THE MANITOWOC COMPANY, INC. |
|
|
(Registrant) |
|
|
|
|
|
|
DATE: February 9, 2026 |
|
/s/ Brian P. Regan |
|
|
Brian P. Regan |
|
|
Executive Vice President & Chief Financial Officer |
3
Exhibit 99.1

The Manitowoc Company Reports Fourth-Quarter and Full-Year 2025 Financial Results; Provides Full-Year 2026 Guidance
Fourth-Quarter 2025 Highlights
Full-Year 2025 Highlights
MILWAUKEE, Wis. - The Manitowoc Company, Inc. (NYSE: MTW) (the “Company” or “Manitowoc”) today reported fourth-quarter net income of $7.0 million, or $0.19 per diluted share. Fourth-quarter adjusted net income(1) was $9.5 million or $0.26 per diluted share.
Orders in the fourth quarter were $803.4 million, a 55.8% increase from the prior year, resulting in backlog of $793.5 million.
Net sales in the fourth quarter were $677.1 million, an increase of 13.6% from the prior year. Non-new machine sales were $190.9 million, an increase of 14.0% year-over-year. Adjusted EBITDA(1) was $39.6 million, an increase of 13.5% from the prior year.
Full-year 2025 net sales increased 2.9% year-over-year to $2,240.9 million. Non-new machine sales were $690.5 million, an increase of 9.8% year-over-year. Adjusted net income(1) for the year was $11.6 million or $0.32 per diluted share, a decrease of $3.1 million or $0.09 per diluted share from the prior year.
“I am really proud of the team’s strong finish to a challenging year. We ended the fourth quarter with orders in excess of $800 million, $40 million in adjusted EBITDA, and free cash flow of $78 million. For the year, our adjusted EBITDA was $122 million, in line with our expectations. In addition, we continued to execute our CRANES+50 strategy, ending the year with over $690 million in non-new machine sales,” said Aaron H. Ravenscroft, President and Chief Executive Officer of The Manitowoc Company, Inc.
Ravenscroft added, “Looking to 2026, while we expect more of the same conditions in the U.S. market, our optimism in Europe continues to grow. We started 2026 with $794 million in backlog, which is up 22% versus a year ago. In addition, we implemented a restructuring plan in January to streamline our organization, which we expect to save us roughly $10 million. We continue to execute our CRANES+50 strategy and are planning to add new locations in Chile, Mexico, France, and Portugal. I am confident that our ongoing lean transformation and continued focus on our CRANES+50 strategy further strengthen Manitowoc’s ability to navigate the crane cycle.”
Our full-year 2026 guidance is as follows:
Investor Conference Call
The Manitowoc Company will host a conference call for security analysts and institutional investors to discuss its fourth-quarter and full-year 2025 earnings results on Tuesday, February 10, 2025, at 10:00 a.m. ET (9:00 a.m. CT). Shareholders and prospective investors are encouraged to submit questions in advance to ion.warner@manitowoc.com. A live audio webcast of the call, along with the related presentation, will be available via webcast on the Manitowoc website at http://ir.manitowoc.com in the "Events & Presentations" section. A replay of the conference call will also be available at the same location on the website.
About The Manitowoc Company, Inc.
The Manitowoc Company, Inc. ("Manitowoc" or the "Company") was founded in 1902, and is headquartered in Milwaukee, Wisconsin, United States. Manitowoc through its wholly-owned subsidiaries provides high quality, customer-focused lifting products and services world-wide through its Grove, Manitowoc, National Crane, Potain, Shuttlelift, and Upfits by Aspen Equipment brands and its support-focused subsidiary MGX Equipment Services. For more information, visit www.manitowoc.com.
Footnote
(1)Adjusted net income, adjusted diluted net income per share (“Adjusted DEPS”), EBITDA, adjusted EBITDA, adjusted operating income, adjusted return on invested capital ("Adjusted ROIC"), and free cash flows are financial measures that are not in accordance with U.S. GAAP. For definitions and a reconciliation to the most comparable U.S. GAAP numbers, please see the schedule of “Non-GAAP Financial Measures” at the end of this press release.
Forward-looking Statements
This press release includes “forward-looking statements” intended to qualify for the safe harbor from liability under the Private Securities Litigation Reform Act of 1995. Any statements contained in this press release that are not historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on the current expectations of the management of the Company and are subject to uncertainty and changes in circumstances. Forward-looking statements include, without limitation, statements typically containing words such as “intends,” “expects,” “anticipates,” “targets,” “estimates,” and words of similar import. By their nature, forward-looking statements are not guarantees of future performance or results and involve risks and uncertainties because they relate to events and depend on circumstances that will occur in the future. There are a number of factors that could cause actual results and developments to differ materially from those expressed or implied by such forward-looking statements. Factors that could cause actual results and developments to differ materially include, among others:
Manitowoc undertakes no obligation to update or revise forward-looking statements, whether as a result of new information, future events, or otherwise, except to the extent required by the federal securities laws. Forward-looking statements only speak as of the date on which they are made. Information on the potential factors that could affect the Company's actual results of operations is included in its filings with the Securities and Exchange Commission, including but not limited to its Annual Report on Form 10-K for the fiscal year ended December 31, 2025 and 2024.
THE MANITOWOC COMPANY, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In millions, except per share and share amounts)
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Net sales |
|
$ |
677.1 |
|
|
$ |
596.0 |
|
|
$ |
2,240.9 |
|
|
$ |
2,178.0 |
|
Cost of sales |
|
|
563.8 |
|
|
|
500.8 |
|
|
|
1,836.2 |
|
|
|
1,803.0 |
|
Gross profit |
|
|
113.3 |
|
|
|
95.2 |
|
|
|
404.7 |
|
|
|
375.0 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Engineering, selling, and administrative expenses |
|
|
89.2 |
|
|
|
77.1 |
|
|
|
342.9 |
|
|
|
315.7 |
|
Amortization of intangible assets |
|
|
0.8 |
|
|
|
0.7 |
|
|
|
3.1 |
|
|
|
2.9 |
|
Restructuring expense |
|
|
3.1 |
|
|
|
1.2 |
|
|
|
4.9 |
|
|
|
4.6 |
|
Total operating costs and expenses |
|
|
93.1 |
|
|
|
79.0 |
|
|
|
350.9 |
|
|
|
323.2 |
|
Operating income |
|
|
20.2 |
|
|
|
16.2 |
|
|
|
53.8 |
|
|
|
51.8 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
|
(10.0 |
) |
|
|
(9.9 |
) |
|
|
(37.7 |
) |
|
|
(38.3 |
) |
Amortization of deferred financing fees |
|
|
(0.4 |
) |
|
|
(0.4 |
) |
|
|
(1.5 |
) |
|
|
(1.4 |
) |
Other income (expense) - net |
|
|
2.6 |
|
|
|
3.5 |
|
|
|
(2.2 |
) |
|
|
(0.4 |
) |
Total other expense |
|
|
(7.8 |
) |
|
|
(6.8 |
) |
|
|
(41.4 |
) |
|
|
(40.1 |
) |
Income from continuing operations before taxes |
|
|
12.4 |
|
|
|
9.4 |
|
|
|
12.4 |
|
|
|
11.7 |
|
Provision (benefit) for taxes on income |
|
|
5.4 |
|
|
|
(47.3 |
) |
|
|
5.2 |
|
|
|
(44.1 |
) |
Net income |
|
$ |
7.0 |
|
|
$ |
56.7 |
|
|
$ |
7.2 |
|
|
$ |
55.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Per Share Data |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic income per common share |
|
$ |
0.20 |
|
|
$ |
1.61 |
|
|
$ |
0.20 |
|
|
$ |
1.58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted income per common share |
|
$ |
0.19 |
|
|
$ |
1.59 |
|
|
$ |
0.20 |
|
|
$ |
1.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average shares outstanding - Basic |
|
|
35,472,123 |
|
|
|
35,132,145 |
|
|
|
35,417,235 |
|
|
|
35,221,758 |
|
Weighted average shares outstanding - Diluted |
|
|
36,517,950 |
|
|
|
35,583,662 |
|
|
|
36,093,160 |
|
|
|
35,708,782 |
|
THE MANITOWOC COMPANY, INC.
CONSOLIDATED BALANCE SHEETS
(In millions, except par value and share amounts)
|
|
As of |
|
|
As of |
|
||
|
|
2025 |
|
|
2024 |
|
||
Assets |
|
|
|
|
|
|
||
Current Assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
77.3 |
|
|
$ |
48.0 |
|
Accounts receivable, less allowances of $5.8 and $5.9, respectively |
|
|
281.3 |
|
|
|
260.3 |
|
Inventories — net |
|
|
683.9 |
|
|
|
609.4 |
|
Other current assets |
|
|
54.1 |
|
|
|
41.2 |
|
Total current assets |
|
|
1,096.6 |
|
|
|
958.9 |
|
|
|
|
|
|
|
|
||
Property, plant and equipment — net |
|
|
343.0 |
|
|
|
346.2 |
|
Operating lease right-of-use assets |
|
|
68.0 |
|
|
|
59.3 |
|
Goodwill |
|
|
79.6 |
|
|
|
77.8 |
|
Other intangible assets — net |
|
|
125.1 |
|
|
|
118.5 |
|
Other non-current assets |
|
|
105.9 |
|
|
|
99.3 |
|
Total assets |
|
$ |
1,818.2 |
|
|
$ |
1,660.0 |
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
||
Current Liabilities: |
|
|
|
|
|
|
||
Accounts payable and accrued expenses |
|
$ |
401.6 |
|
|
$ |
389.4 |
|
Customer advances |
|
|
18.3 |
|
|
|
18.0 |
|
Short-term borrowings and current portion of long-term debt |
|
|
13.7 |
|
|
|
13.1 |
|
Product warranties |
|
|
36.2 |
|
|
|
37.0 |
|
Other liabilities |
|
|
21.8 |
|
|
|
16.8 |
|
Total current liabilities |
|
|
491.6 |
|
|
|
474.3 |
|
Non-Current Liabilities: |
|
|
|
|
|
|
||
Long-term debt |
|
|
447.1 |
|
|
|
377.1 |
|
Operating lease liabilities |
|
|
53.6 |
|
|
|
47.0 |
|
Deferred income taxes |
|
|
2.3 |
|
|
|
2.1 |
|
Pension obligations |
|
|
45.3 |
|
|
|
47.1 |
|
Postretirement health and other benefit obligations |
|
|
3.1 |
|
|
|
4.7 |
|
Long-term deferred revenue |
|
|
18.8 |
|
|
|
17.5 |
|
Other non-current liabilities |
|
|
61.2 |
|
|
|
50.1 |
|
Total non-current liabilities |
|
|
631.4 |
|
|
|
545.6 |
|
Stockholders' Equity: |
|
|
|
|
|
|
||
Preferred stock (authorized 3,500,000 shares of $.01 par value; none outstanding) |
|
|
— |
|
|
|
— |
|
Common stock (75,000,000 shares authorized, 40,793,983 shares issued, 35,473,418 |
|
|
0.4 |
|
|
|
0.4 |
|
Additional paid-in capital |
|
|
616.7 |
|
|
|
615.1 |
|
Accumulated other comprehensive loss |
|
|
(65.3 |
) |
|
|
(107.6 |
) |
Retained earnings |
|
|
206.5 |
|
|
|
199.3 |
|
Treasury stock, at cost (5,320,565 and 5,659,738 shares, respectively) |
|
|
(63.1 |
) |
|
|
(67.1 |
) |
Total stockholders' equity |
|
|
695.2 |
|
|
|
640.1 |
|
Total liabilities and stockholders' equity |
|
$ |
1,818.2 |
|
|
$ |
1,660.0 |
|
THE MANITOWOC COMPANY, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Cash Flows from Operating Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
7.0 |
|
|
$ |
56.7 |
|
|
$ |
7.2 |
|
|
$ |
55.8 |
|
Adjustments to reconcile net income to cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation expense |
|
|
15.5 |
|
|
|
15.8 |
|
|
|
59.9 |
|
|
|
60.0 |
|
Amortization of intangible assets |
|
|
0.8 |
|
|
|
0.7 |
|
|
|
3.1 |
|
|
|
2.9 |
|
Stock-based compensation expense |
|
|
2.7 |
|
|
|
2.9 |
|
|
|
9.5 |
|
|
|
10.9 |
|
Amortization of deferred financing fees |
|
|
0.4 |
|
|
|
0.4 |
|
|
|
1.5 |
|
|
|
1.4 |
|
Loss on debt extinguishment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1.1 |
|
(Gain) loss on sale of property, plant and equipment |
|
|
(0.4 |
) |
|
|
0.1 |
|
|
|
(0.6 |
) |
|
|
— |
|
Deferred income tax benefit |
|
|
(6.2 |
) |
|
|
(55.6 |
) |
|
|
(6.2 |
) |
|
|
(55.6 |
) |
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Accounts receivable |
|
|
(1.6 |
) |
|
|
3.1 |
|
|
|
(9.1 |
) |
|
|
9.0 |
|
Inventories |
|
|
136.8 |
|
|
|
124.6 |
|
|
|
(11.6 |
) |
|
|
21.4 |
|
Other assets |
|
|
(11.2 |
) |
|
|
(5.8 |
) |
|
|
(17.6 |
) |
|
|
8.5 |
|
Accounts payable |
|
|
(57.5 |
) |
|
|
(38.5 |
) |
|
|
21.7 |
|
|
|
(39.1 |
) |
Accrued expenses and other liabilities |
|
|
4.8 |
|
|
|
6.4 |
|
|
|
(35.6 |
) |
|
|
(27.1 |
) |
Net cash provided by operating activities |
|
|
91.1 |
|
|
|
110.8 |
|
|
|
22.2 |
|
|
|
49.2 |
|
Cash Flows from Investing Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Capital expenditures |
|
|
(12.8 |
) |
|
|
(11.3 |
) |
|
|
(37.5 |
) |
|
|
(45.7 |
) |
Proceeds from sale of fixed assets |
|
|
0.4 |
|
|
|
1.1 |
|
|
|
0.9 |
|
|
|
4.8 |
|
Purchase of assets |
|
|
— |
|
|
|
— |
|
|
|
(12.9 |
) |
|
|
— |
|
Other |
|
|
— |
|
|
|
0.5 |
|
|
|
— |
|
|
|
0.5 |
|
Net cash used for investing activities |
|
|
(12.4 |
) |
|
|
(9.7 |
) |
|
|
(49.5 |
) |
|
|
(40.4 |
) |
Cash Flows from Financing Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Payments on revolving credit facility |
|
|
(60.0 |
) |
|
|
(46.7 |
) |
|
|
(75.0 |
) |
|
|
(20.0 |
) |
Proceeds from revolving credit facility |
|
|
27.5 |
|
|
|
— |
|
|
|
134.7 |
|
|
|
40.7 |
|
Payments on long-term debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(300.0 |
) |
Proceeds from long-term debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
300.0 |
|
Payments on other debt |
|
|
(18.2 |
) |
|
|
(25.6 |
) |
|
|
(14.7 |
) |
|
|
— |
|
Proceeds from other debt |
|
|
10.8 |
|
|
|
— |
|
|
|
15.6 |
|
|
|
6.6 |
|
Debt issuance costs |
|
|
— |
|
|
|
(1.2 |
) |
|
|
— |
|
|
|
(7.4 |
) |
Common stock repurchases |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5.7 |
) |
Other financing activities |
|
|
(1.2 |
) |
|
|
(0.8 |
) |
|
|
(5.8 |
) |
|
|
(7.5 |
) |
Net cash provided by (used for) financing activities |
|
|
(41.1 |
) |
|
|
(74.3 |
) |
|
|
54.8 |
|
|
|
6.7 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
— |
|
|
|
(1.7 |
) |
|
|
1.8 |
|
|
|
(1.9 |
) |
Net increase in cash and cash equivalents |
|
|
37.6 |
|
|
|
25.1 |
|
|
|
29.3 |
|
|
|
13.6 |
|
Cash and cash equivalents at beginning of period |
|
|
39.7 |
|
|
|
22.9 |
|
|
|
48.0 |
|
|
|
34.4 |
|
Cash and cash equivalents at end of period |
|
$ |
77.3 |
|
|
$ |
48.0 |
|
|
$ |
77.3 |
|
|
$ |
48.0 |
|
Non-GAAP Financial Measures
Adjusted net income, Adjusted DEPS, EBITDA, adjusted EBITDA, adjusted operating income, Adjusted ROIC, and free cash flows are financial measures that are not in accordance with U.S. GAAP. Manitowoc believes these non-GAAP financial measures provide important supplemental information to both management and investors regarding financial and business trends used in assessing its results of operations. Manitowoc believes excluding specified items provides a more meaningful comparison to the corresponding reporting periods and internal budgets and forecasts, assists investors in performing analysis that is consistent with financial models developed by investors and research analysts, provides management with a more relevant measure of operating performance, and is more useful in assessing management performance.
Adjusted Net Income and Adjusted DEPS
The Company defines adjusted net income as net income plus the addback or subtraction of restructuring and other non-recurring items. Adjusted DEPS is defined as adjusted net income divided by diluted weighted average shares outstanding. Diluted weighted average common shares outstanding are adjusted for the effect of dilutive stock awards when there is net income on an adjusted basis, as applicable. The reconciliation of net income and diluted net income per share to adjusted net income and Adjusted DEPS for the three months and year ended December 31, 2025 and 2024 are summarized as follows. All dollar amounts are in millions, except per share data and share amounts.
|
|
Three Months Ended |
|
|||||||||||||||||||||
|
|
2025 |
|
|
2024 |
|
||||||||||||||||||
|
|
As reported |
|
|
Adjustments |
|
|
Adjusted |
|
|
As reported |
|
|
Adjustments |
|
|
Adjusted |
|
||||||
Gross profit |
|
$ |
113.3 |
|
|
$ |
— |
|
|
$ |
113.3 |
|
|
$ |
95.2 |
|
|
$ |
— |
|
|
$ |
95.2 |
|
Engineering, selling and administrative |
|
|
(89.2 |
) |
|
|
— |
|
|
|
(89.2 |
) |
|
|
(77.1 |
) |
|
|
1.0 |
|
|
|
(76.1 |
) |
Amortization of intangible assets |
|
|
(0.8 |
) |
|
|
— |
|
|
|
(0.8 |
) |
|
|
(0.7 |
) |
|
|
— |
|
|
|
(0.7 |
) |
Restructuring expense (2) |
|
|
(3.1 |
) |
|
|
3.1 |
|
|
|
— |
|
|
|
(1.2 |
) |
|
|
1.2 |
|
|
|
— |
|
Operating income |
|
|
20.2 |
|
|
|
3.1 |
|
|
|
23.3 |
|
|
|
16.2 |
|
|
|
2.2 |
|
|
|
18.4 |
|
Interest expense |
|
|
(10.0 |
) |
|
|
— |
|
|
|
(10.0 |
) |
|
|
(9.9 |
) |
|
|
— |
|
|
|
(9.9 |
) |
Amortization of deferred financing fees |
|
|
(0.4 |
) |
|
|
— |
|
|
|
(0.4 |
) |
|
|
(0.4 |
) |
|
|
— |
|
|
|
(0.4 |
) |
Other income - net |
|
|
2.6 |
|
|
|
— |
|
|
|
2.6 |
|
|
|
3.5 |
|
|
|
— |
|
|
|
3.5 |
|
Income before income taxes |
|
|
12.4 |
|
|
|
3.1 |
|
|
|
15.5 |
|
|
|
9.4 |
|
|
|
2.2 |
|
|
|
11.6 |
|
(Provision) benefit for income taxes (3) |
|
|
(5.4 |
) |
|
|
(0.6 |
) |
|
|
(6.0 |
) |
|
|
47.3 |
|
|
|
(55.2 |
) |
|
|
(7.9 |
) |
Net income |
|
$ |
7.0 |
|
|
$ |
2.5 |
|
|
$ |
9.5 |
|
|
$ |
56.7 |
|
|
$ |
(53.0 |
) |
|
$ |
3.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted weighted average common shares outstanding |
|
|
36,517,950 |
|
|
|
|
|
|
36,517,950 |
|
|
|
35,583,662 |
|
|
|
|
|
|
35,583,662 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted net income per share |
|
$ |
0.19 |
|
|
|
|
|
$ |
0.26 |
|
|
$ |
1.59 |
|
|
|
|
|
$ |
0.10 |
|
||
|
|
Year Ended |
|
|||||||||||||||||||||
|
|
2025 |
|
|
2024 |
|
||||||||||||||||||
|
|
As reported |
|
|
Adjustments |
|
|
Adjusted |
|
|
As reported |
|
|
Adjustments |
|
|
Adjusted |
|
||||||
Gross profit |
|
$ |
404.7 |
|
|
$ |
— |
|
|
$ |
404.7 |
|
|
$ |
375.0 |
|
|
$ |
— |
|
|
$ |
375.0 |
|
Engineering, selling and administrative |
|
|
(342.9 |
) |
|
|
— |
|
|
|
(342.9 |
) |
|
|
(315.7 |
) |
|
|
9.1 |
|
|
|
(306.6 |
) |
Amortization of intangible assets |
|
|
(3.1 |
) |
|
|
— |
|
|
|
(3.1 |
) |
|
|
(2.9 |
) |
|
|
— |
|
|
|
(2.9 |
) |
Restructuring expense (2) |
|
|
(4.9 |
) |
|
|
4.9 |
|
|
|
— |
|
|
|
(4.6 |
) |
|
|
4.6 |
|
|
|
— |
|
Operating income |
|
|
53.8 |
|
|
|
4.9 |
|
|
|
58.7 |
|
|
|
51.8 |
|
|
|
13.7 |
|
|
|
65.5 |
|
Interest expense |
|
|
(37.7 |
) |
|
|
— |
|
|
|
(37.7 |
) |
|
|
(38.3 |
) |
|
|
— |
|
|
|
(38.3 |
) |
Amortization of deferred financing fees |
|
|
(1.5 |
) |
|
|
— |
|
|
|
(1.5 |
) |
|
|
(1.4 |
) |
|
|
— |
|
|
|
(1.4 |
) |
Other (expense) income - net (3) |
|
|
(2.2 |
) |
|
|
0.6 |
|
|
|
(1.6 |
) |
|
|
(0.4 |
) |
|
|
1.1 |
|
|
|
0.7 |
|
Income before income taxes |
|
|
12.4 |
|
|
|
5.5 |
|
|
|
17.9 |
|
|
|
11.7 |
|
|
|
14.8 |
|
|
|
26.5 |
|
(Provision) benefit for income taxes (4) |
|
|
(5.2 |
) |
|
|
(1.1 |
) |
|
|
(6.3 |
) |
|
|
44.1 |
|
|
|
(55.9 |
) |
|
|
(11.8 |
) |
Net income |
|
$ |
7.2 |
|
|
$ |
4.4 |
|
|
$ |
11.6 |
|
|
$ |
55.8 |
|
|
$ |
(41.1 |
) |
|
$ |
14.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted weighted average common shares outstanding |
|
|
36,093,160 |
|
|
|
|
|
|
36,093,160 |
|
|
|
35,708,782 |
|
|
|
|
|
|
35,708,782 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted net income per share |
|
$ |
0.20 |
|
|
|
|
|
$ |
0.32 |
|
|
$ |
1.56 |
|
|
|
|
|
$ |
0.41 |
|
||
Adjusted ROIC
The Company defines Adjusted ROIC as adjusted net operating profit after tax (“Adjusted NOPAT”) for the trailing twelve-months ended divided by the five-quarter average of invested capital. Adjusted NOPAT is calculated for each quarter by taking operating income plus the addback of amortization of intangible assets and the addback or subtraction of restructuring expenses, other non-recurring items - net, and provision for income taxes, which is determined using a 15% tax rate. Invested capital is defined as net total assets less cash and cash equivalents and income tax assets - net plus short-term and long-term debt. Income taxes assets - net are defined as net income tax payables/receivables, net deferred tax assets/liabilities, and uncertain tax positions.
The Company’s Adjusted ROIC as of December 31, 2025 was 5.3%. Below is the calculation of Adjusted ROIC as of December 31, 2025 and 2024.
|
|
Year Ended December 31, 2025 |
|
|
Year Ended December 31, 2024 |
|
||
Operating income |
|
$ |
53.8 |
|
|
$ |
51.8 |
|
Amortization of intangible assets |
|
|
3.1 |
|
|
|
2.9 |
|
Restructuring expense |
|
|
4.9 |
|
|
|
4.6 |
|
Other non-recurring items - net |
|
|
— |
|
|
|
9.1 |
|
Adjusted operating income |
|
|
61.8 |
|
|
|
68.4 |
|
Provision for income taxes |
|
|
(9.3 |
) |
|
|
(10.3 |
) |
Adjusted NOPAT |
|
$ |
52.5 |
|
|
$ |
58.1 |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
|
|
5-Quarter Average |
|
|||||
Total assets |
|
$ |
1,805.3 |
|
|
$ |
1,734.4 |
|
Total liabilities |
|
|
(1,135.1 |
) |
|
|
(1,126.5 |
) |
Net total assets |
|
|
670.2 |
|
|
|
607.9 |
|
Cash and cash equivalents |
|
|
(47.9 |
) |
|
|
(35.0 |
) |
Short-term borrowings and current portion of long-term debt |
|
|
15.1 |
|
|
|
26.2 |
|
Long-term debt |
|
|
429.1 |
|
|
|
388.3 |
|
Income tax assets - net |
|
|
(67.0 |
) |
|
|
(17.5 |
) |
Invested capital |
|
$ |
999.5 |
|
|
$ |
969.9 |
|
|
|
|
|
|
|
|
||
Adjusted ROIC |
|
|
5.3 |
% |
|
|
6.0 |
% |
Free Cash Flows
The Company defines free cash flows as net cash provided by operating activities less cash outflow from investment in capital expenditures. The reconciliation of net cash provided by operating activities to free cash flows for the three months and year ended December 31, 2025 and 2024 are summarized as follows. All dollar amounts are in millions.
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Net cash used for operating activities |
|
$ |
91.1 |
|
|
$ |
110.8 |
|
|
$ |
22.2 |
|
|
$ |
49.2 |
|
Capital expenditures |
|
|
(12.8 |
) |
|
|
(11.3 |
) |
|
|
(37.5 |
) |
|
|
(45.7 |
) |
Free cash flows |
|
$ |
78.3 |
|
|
$ |
99.5 |
|
|
$ |
(15.3 |
) |
|
$ |
3.5 |
|
EBITDA and Adjusted EBITDA
The Company defines EBITDA as net income before interest, taxes, depreciation, and amortization. The Company defines adjusted EBITDA as EBITDA plus the addback or subtraction of restructuring expense, other (income) expense - net, and other non-recurring items - net. The reconciliation of net income to EBITDA, and further to adjusted EBITDA for the three months and year ended December 31, 2025 and 2024, are summarized as follows. All dollar amounts are in millions.
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Net income |
$ |
7.0 |
|
|
$ |
56.7 |
|
|
$ |
7.2 |
|
|
$ |
55.8 |
|
Interest expense and amortization of deferred |
|
10.4 |
|
|
|
10.3 |
|
|
|
39.2 |
|
|
|
39.7 |
|
Provision (benefit) for income taxes |
|
5.4 |
|
|
|
(47.3 |
) |
|
|
5.2 |
|
|
|
(44.1 |
) |
Depreciation expense |
|
15.5 |
|
|
|
15.8 |
|
|
|
59.9 |
|
|
|
60.0 |
|
Amortization of intangible assets |
|
0.8 |
|
|
|
0.7 |
|
|
|
3.1 |
|
|
|
2.9 |
|
EBITDA |
|
39.1 |
|
|
|
36.2 |
|
|
|
114.6 |
|
|
|
114.3 |
|
Restructuring expense |
|
3.1 |
|
|
|
1.2 |
|
|
|
4.9 |
|
|
|
4.6 |
|
Other non-recurring items - net (1) |
|
— |
|
|
|
1.0 |
|
|
|
— |
|
|
|
9.1 |
|
Other (income) expense - net (2) |
|
(2.6 |
) |
|
|
(3.5 |
) |
|
|
2.2 |
|
|
|
0.4 |
|
Adjusted EBITDA |
$ |
39.6 |
|
|
$ |
34.9 |
|
|
$ |
121.7 |
|
|
$ |
128.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA margin percentage |
|
5.8 |
% |
|
|
5.9 |
% |
|
|
5.4 |
% |
|
|
5.9 |
% |
For more information:
Ion Warner
SVP, Marketing and Investor Relations
ion.warner@manitowoc.com
+1 414-760-4805