Schedule of Segment Information |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended | | June 27, 2025 | | June 28, 2024 | (in thousands) | External Net Sales | | Intersegment Sales | | Adjusted EBITDA | | External Net Sales | | Intersegment Sales | | Adjusted EBITDA | Electrical | $ | 521,306 | | | $ | 2 | | | $ | 81,235 | | | $ | 605,955 | | | $ | 7 | | | $ | 182,568 | | Safety & Infrastructure | 213,739 | | | 224 | | | 30,731 | | | 216,409 | | | 615 | | | 30,042 | | Eliminations | — | | | (226) | | | | | — | | | (622) | | | | Consolidated operations | $ | 735,045 | | | $ | — | | | | | $ | 822,364 | | | $ | — | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Nine months ended | | June 27, 2025 | | June 28, 2024 | (in thousands) | External Net Sales | | Intersegment Sales | | Adjusted EBITDA | | External Net Sales | | Intersegment Sales | | Adjusted EBITDA | Electrical | $ | 1,479,331 | | | $ | 9 | | | $ | 264,564 | | | $ | 1,790,426 | | | $ | 17 | | | $ | 582,679 | | Safety & Infrastructure | 619,036 | | | 924 | | | 82,374 | | | 623,330 | | | 1,239 | | | 75,084 | | Eliminations | — | | | (933) | | | | | — | | | (1,256) | | | | Consolidated operations | $ | 2,098,367 | | | $ | — | | | | | $ | 2,413,756 | | | $ | — | | | |
| | | | | | | | | | | | | | | | | | | | | Total Assets | (in thousands) | | | June 27, 2025 | | September 30, 2024 | Electrical | | | $ | 1,651,323 | | | $ | 1,773,937 | | Safety & Infrastructure | | | 769,243 | | | 769,527 | | Unallocated | | | 496,586 | | | 477,939 | | Consolidated operations | | | $ | 2,917,152 | | | $ | 3,021,403 | |
Presented below is a reconciliation of operating Segment Adjusted EBITDA to Income before income taxes: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended | | Nine months ended | (in thousands) | | June 27, 2025 | | June 28, 2024 | | June 27, 2025 | | June 28, 2024 | Operating segment Adjusted EBITDA | | | | | | | | | Electrical | | $ | 81,235 | | | $ | 182,568 | | | $ | 264,564 | | | $ | 582,679 | | Safety & Infrastructure | | 30,731 | | | 30,042 | | | 82,374 | | | 75,084 | | Total | | $ | 111,966 | | | $ | 212,610 | | | $ | 346,938 | | | $ | 657,763 | | Unallocated expenses (a) | | (12,045) | | | (6,485) | | | (31,459) | | | (26,201) | | Depreciation and amortization | | (29,033) | | | (29,932) | | | (87,603) | | | (88,407) | | Interest expense, net | | (8,873) | | | (9,944) | | | (25,343) | | | (26,058) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Loss on sale of business | | — | | | — | | | (6,101) | | | — | | Asset impairment charges | | — | | | — | | | (127,733) | | | — | | Stock-based compensation | | (7,246) | | | (4,488) | | | (21,056) | | | (14,273) | | Other (b) | | 321 | | | (3,813) | | | (465) | | | (7,465) | | Income before income taxes | | $ | 55,090 | | | $ | 157,948 | | | $ | 47,178 | | | $ | 495,359 | | | | | | | | | | | (a) Represents unallocated selling, general and administrative activities and associated expenses including, in part, executive, legal, finance, human resources, information technology, business development and communications, as well as certain costs and earnings of employee-related benefits plans, such as stock-based compensation and a portion of self-insured medical costs. | (b) Represents other items, such as inventory reserves and adjustments, (gain) loss on disposal of property, plant and equipment, (gain) loss on assets held for sale, realized or unrealized (gain) loss on foreign currency impacts of intercompany loans, insurance recoveries, transaction costs and restructuring costs. |
The Company’s net sales by geography were as follows for the three and nine months ended June 27, 2025 and June 28, 2024:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended | | Nine months ended | (in thousands) | | June 27, 2025 | | June 28, 2024 | | June 27, 2025 | | June 28, 2024 | United States | | $ | 653,392 | | | $ | 719,573 | | | $ | 1,835,544 | | | $ | 2,128,274 | | Other Americas | | 19,859 | | | 25,036 | | | 62,753 | | | 69,947 | | Europe | | 52,212 | | | 65,632 | | | 167,240 | | | 181,376 | | Asia-Pacific | | 9,582 | | | 12,123 | | | 32,830 | | | 34,159 | | Total | | $ | 735,045 | | | $ | 822,364 | | | $ | 2,098,367 | | | $ | 2,413,756 | |
The table below shows the amount of net sales from external customers for each of the Company’s product categories which accounted for 10% or more of consolidated net sales in either period for the three and nine months ended June 27, 2025 and June 28, 2024:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended | | Nine months ended | (in thousands) | | June 27, 2025 | | June 28, 2024 | | June 27, 2025 | | June 28, 2024 | Metal Electrical Conduit and Fittings | | $ | 121,118 | | | $ | 137,057 | | | $ | 335,189 | | | $ | 423,993 | | Electrical Cable & Flexible Conduit | | 132,431 | | | 128,249 | | | 366,889 | | | 358,576 | | Plastic Pipe and Conduit | | 176,098 | | | 238,800 | | | 499,123 | | | 716,354 | | | | | | | | | | | Other Electrical products (a) | | 91,659 | | | 101,849 | | | 278,130 | | | 291,503 | | Electrical | | 521,306 | | | 605,955 | | | 1,479,331 | | | 1,790,426 | | | | | | | | | | | Mechanical Pipe | | 82,830 | | | 92,052 | | | 219,619 | | | 265,416 | | Other Safety & Infrastructure products (b) | | 130,909 | | | 124,357 | | | 399,417 | | | 357,914 | | Safety & Infrastructure | | 213,739 | | | 216,409 | | | 619,036 | | | 623,330 | | Net sales | | $ | 735,045 | | | $ | 822,364 | | | $ | 2,098,367 | | | $ | 2,413,756 | | (a) Other Electrical products includes International Cable Management, Fiberglass Conduit and Corrosion Resistant Conduit | (b) Other S&I products includes Metal Framing and Fittings, Construction Services, Perimeter Security and Cable Management |
|