Earnings growth and 2026 EBITDA outlook at Vulcan Materials (NYSE: VMC)
Vulcan Materials Company reported solid fourth quarter and full year 2025 results, highlighted by earnings growth, margin expansion and stronger cash generation. Full year total revenues reached
Aggregates remained the core driver, with 2025 shipments of 226.8 million tons and freight-adjusted sales price of
Positive
- Strong 2025 profitability and margins: Net earnings attributable to Vulcan rose to
$1,076.7 million from$911.9 million , and Adjusted EBITDA increased to$2,323.6 million with margin expanding to29.3% from27.7% . - Robust cash generation and shareholder returns: Net cash provided by operating activities grew 29% to
$1,813.0 million , funding$703.0 million of capital expenditures and$698.2 million returned to shareholders through$438.4 million of buybacks and$259.8 million of dividends. - Improved balance sheet and leverage: Net debt to Adjusted EBITDA declined to 1.8x (total debt to Adjusted EBITDA 1.9x) and return on invested capital reached
15.7% , indicating more efficient use of capital and moderate leverage. - Positive 2026 earnings outlook: Management expects 2026 Adjusted EBITDA between
$2.4 and$2.6 billion , supported by anticipated aggregates demand growth, strong public construction activity and an attractive pricing environment.
Negative
- None.
Insights
Vulcan delivered double‑digit 2025 profit and cash flow growth with constructive 2026 guidance.
Vulcan Materials grew 2025 total revenues to
The aggregates segment underpinned performance, with 226.8 million tons shipped and freight-adjusted sales price up to
Operating cash flow climbed 29% to
| |
|
|||
|
(State or other jurisdiction of incorporation)
|
|
(Commission File Number) | |
(IRS Employer Identification No.) |
|
|
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))
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which
registered
|
|
|
|
| Item 2.02 |
Results of Operations and Financial Condition.
|
| Item 9.01 |
Financial Statements and Exhibits.
|
| (d) |
Exhibits
|
|
Exhibit No.
|
Description
|
|
99.1
|
Press Release, dated February 17, 2026
|
|
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
|
VULCAN MATERIALS COMPANY
|
||
|
Date: February 17, 2026
|
By:
|
/s/ Denson N. Franklin III
|
| Name: |
Denson N. Franklin III
|
|
| Title: | Senior Vice President, General Counsel and Secretary | |
![]() |
|
|
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
|
%
|
||||
