HighGravityData

RPM International — Apr 8, 2025 release

Fiscal 2025 third-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0001193125-25-075093
Open on SEC.gov ↗
Showing in the filing
Consolidated adjusted EBIT
“up in the low-single-digit percentage range compared to prior-year record results”
Period
Q4 FY2025
Measure
Company-defined measure
Source
Prose
All guidance in this release · 6
Raw material inflation assumption for Q4 FY2025
“will increase from low-single-digits to mid-single digits as a result of currently known tariffs”
Consolidated sales for Q4 FY2025
“flat compared to prior-year results”
PCG sales for Q4 FY2025
“increase in the mid-single-digit percentage range compared to prior-year results”
Consumer Group sales for Q4 FY2025
“decline in the low-single-digit percentage range compared to prior-year results”
SPG sales for Q4 FY2025
“decline in the low-single-digit percentage range compared to prior-year results”
Consolidated adjusted EBIT for Q4 FY2025
“up in the low-single-digit percentage range compared to prior-year record results”
Exhibit 99.1 · full document
Exhibit 99.1   RPM Reports Fiscal 2025 Third-Quarter Results     •   Third-quarter sales of $1.48 billion, a decrease of 3.0% compared to the prior year     •   Third-quarter net income of $52.0 million, diluted EPS of $0.40, and EBIT of $62.7 million     •   Third-quarter adjusted diluted EPS of $0.35 and adjusted EBIT of $78.2 million     •   Third-quarter cash provided by operating activities of $91.5 million, second highest third-quarter amount in company history     •   Fiscal 2025 fourth-quarter outlook calls for flat sales and adjusted EBIT to be up in the low-single-digit percentage range MEDINA, OH – April 8, 2025 – RPM International Inc. (NYSE: RPM), a world leader in specialty coatings, sealants and building materials, today reported financial results for its fiscal 2025 third quarter ended February 28, 2025. Frank C. Sullivan, RPM chairman and CEO commented, “The unfavorable weather conditions we discussed in early January continued and became more widespread as the third quarter progressed. Unseasonably cold weather in the southern U.S. and wildfires in the west reduced demand in geographies that typically have more construction and outdoor project activity in winter months. In addition to weather, we faced difficult comparisons to the third quarter of fiscal 2024, when adjusted EBIT was up 31%.” He continued, “By prioritizing cash flow over profitability, we generated another quarter of strong cash flow as inventories declined $36 million versus last year. However, this disciplined inventory management, which is a key component of MAP 2025, also lowered production levels, which had a negative impact on fixed cost absorption in our seasonally smallest quarter. This, along with foreign currency headwinds and transitional costs from eight plant consolidations, pressured margins and more than offset MAP 2025 operational improvements.”   RPM Reports Results for Fiscal 2025 3 rd Quarter April 8, 2025 Page 2   Third-Quarter 2025 Consolidated Results Consolidated        Three Months Ended                 $ in 000s except per share data    February 28, 2025      February 29, 2024      $ Change      % Change   Net Sales    $ 1,476,562      $ 1,522,982      $ (46,420 )       (3.0 %)  Net Income Attributable to RPM Stockholders      52,034        61,199        (9,165 )       (15.0 %)  Diluted Earnings Per Share (EPS)      0.40        0.47        (0.07 )       (14.9 %)  Income Before Income Taxes (IBT)      40,951        83,581        (42,630 )       (51.0 %)  Earnings Before Interest and Taxes (EBIT)      62,678        93,443        (30,765 )       (32.9 %)  Adjusted EBIT(1)      78,236        110,140        (31,904 )       (29.0 %)  Adjusted Diluted EPS(1)      0.35        0.52        (0.17 )       (32.7 %)    (1) Excludes certain items that are not indicative of RPM’s ongoing operations. See tables below titled Supplemental Segment Information and Reconciliation of Reported to Adjusted Amounts for details. The third-quarter sales decline was primarily driven by unfavorable weather conditions, which reduced construction activity, and sluggish demand from specialty OEM manufacturing end markets. Foreign currency translation was also a headwind to sales. Geographically, sales declines in North America were driven by adverse weather. In Europe, foreign currency translation offset growth generated by sales and marketing initiatives. Africa / Middle East declined slightly as it faced challenging comparisons to the prior year when sales increased 22.9%. The decline in Latin America and Asia / Pacific was driven by foreign currency translation headwinds and challenging comparisons to the prior year when sales increased 13.5% and 5.0% respectively. Sales included a 1.8% organic decline, 0.5% growth from acquisitions net of divestitures, and a 1.7% decline from foreign currency translation. The adjusted EBIT decline was driven by negative fixed-cost absorption from lower production levels, including disciplined inventory management to improve cash flow; foreign currency headwinds; and transitory costs related to MAP 2025 plant consolidations and start-ups. Corporate / other expenses also increased during the quarter, driven by higher M&A and compensation expenses. Additionally, comparisons to the prior year were challenging as adjusted EBIT increased 31.3% in the third quarter of fiscal 2024. MAP 2025 improvements and SG&A streamlining actions helped to offset the adjusted EBIT decline. The adjusted diluted EPS decline was driven by the reduction in adjusted EBIT. RPM Reports Results for Fiscal 2025 3 rd Quarter April 8, 2025 Page 3   Third-Quarter 2025 Segment Sales and Earnings Construction Products Group      Three Months Ended                 $ in 000s    February 28, 2025      February 29, 2024      $ Change      % Change   Net Sales    $  473,408      $  495,753      $ (22,345 )       (4.5 %)  Income Before Income Taxes      9,923        15,060        (5,137 )       (34.1 %)  EBIT      10,465        15,728        (5,263 )       (33.5 %)  Adjusted EBIT (1)      12,730        20,487        (7,757 )       (37.9 %)    (1) Excludes certain items that are not indicative of RPM’s ongoing operations. See table below titled Supplemental Segment Information for details. CPG sales declined as unfavorable weather conditions limited construction and restoration activity, particularly in the southern and western U.S. Foreign currency translation was also a headwind to sales. Sales included a 1.7% organic decline, 0.2% growth from acquisitions, and a 3.0% decline from foreign currency translation. Compared to the third quarter of fiscal 2024 when adjusted EBIT increased 69.8%, adjusted EBIT declined as lower volumes reduced fixed-cost absorption and, as part of MAP 2025, two different plant consolidations resulted in temporary inefficiencies as production was being transferred. These headwinds were partially offset by SG&A streamlining actions. Performance Coatings Group      Three Months Ended                 $ in 000s    February 28, 2025      February 29, 2024      $ Change      % Change   Net Sales    $  340,625      $  343,536      $ (2,911 )       (0.8 %)  Income Before Income Taxes      42,818        47,039        (4,221 )       (9.0 %)  EBIT      42,072        45,835        (3,763 )       (8.2 %)  Adjusted EBIT (1)      43,789        47,092        (3,303 )       (7.0 %)    (1) Excludes certain items that are not indicative of RPM’s ongoing operations. See table below titled Supplemental Segment Information for details. PCG organic sales declined slightly compared to strong growth in the prior year when organic sales increased 9.2%. Fiberglass reinforced plastic structures grew double digits, driven by demand from data centers, while other businesses declined modestly as they faced challenging prior-year comparisons. Sales included a 0.3% organic decline, a 1.1% increase from acquisitions net of divestitures, and a 1.6% decline from foreign currency translation. Compared to the third quarter of fiscal 2024 when adjusted EBIT increased 45.1%, adjusted EBIT declined as lower fixed-cost utilization from reduced volumes, plant start-up costs, and negative foreign currency translation more than offset MAP 2025 improvements. RPM Reports Results for Fiscal 2025 3 rd Quarter April 8, 2025 Page 4   Specialty Products Group                             Three Months Ended                 $ in 000s    February 28, 2025      February 29, 2024      $ Change      % Change   Net Sales    $  158,737      $  176,494      $ (17,757 )       (10.1 %)  Income Before Income Taxes      5,257        9,803        (4,546 )       (46.4 %)  EBIT      5,364        9,713        (4,349 )       (44.8 %)  Adjusted EBIT (1)      6,716        12,101        (5,385 )       (44.5 %)    (1) Excludes certain items that are not indicative of RPM’s ongoing operations. See table below titled Supplemental Segment Information for details.  SPG’s sales decline was primarily due to lower demand in specialty OEM end markets and the disaster restoration business, which was impacted by reduced remediation activity. This was partially offset by growth in the food coatings and additives business, which benefited from a prior acquisition. Sales included a 10.9% organic decline, 1.4% growth from an acquisition, and a 0.6% decline from foreign currency translation. The adjusted EBIT decline was driven by lower fixed-cost utilization from reduced volumes, as well as additional expenses at the new resin and innovation centers of excellence that SPG manages on behalf of all RPM segments. MAP 2025 benefits and SG&A streamlining actions partially offset these earnings headwinds. Consumer Group                             Three Months Ended                 $ in 000s    February 28, 2025      February 29, 2024      $ Change      % Change   Net Sales    $ 503,792      $ 507,199      $ (3,407 )       (0.7 %)  Income Before Income Taxes      47,998        65,159        (17,161 )       (26.3 %)  EBIT      48,074        64,159        (16,085 )       (25.1 %)  Adjusted EBIT (1)      54,184        64,994        (10,810 )       (16.6 %)    (1) Excludes certain items that are not indicative of RPM’s ongoing operations. See table below titled Supplemental Segment Information for details.  The Consumer Group’s organic sales grew modestly, driven by new product introductions and market share gains. This organic growth was offset by foreign currency translation headwinds. Sales included 0.3% organic growth and a 1.0% decline from foreign currency translation. Adjusted EBIT declined as MAP 2025 working capital efficiency initiatives resulted in lower production and fixed-cost utilization. The segment also experienced raw material inflation and challenging comparisons to the prior year, when adjusted EBIT grew 34.6%. RPM Reports Results for Fiscal 2025 3 rd Quarter April 8, 2025 Page 5   Cash Flow and Financial Position During the first nine months of fiscal 2025:     •   Cash provided by operating activities was $619.0 million, driven by working capital efficiency enabled by MAP 2025 initiatives. This compares to $941.1 million in the prior-year period when there was a larger working capital release as supply chains normalized.     •   Operating working capital as a percentage of sales improved by 70 basis points to 20.7% compared to 21.4% in the prior-year period, driven by MAP 2025 working capital efficiency initiatives.     •   Capital expenditures were $158.9 million compared to $138.1 million during the prior-year period with the increase driven by investments in shared RPM centers of excellence, including a newly opened production facility and distribution center, both in Belgium, as well as a new production facility in India and MAP 2025-enabled plant consolidations.     •   The company returned $242.6 million to stockholders through cash dividends and share repurchases. As of February 28, 2025:     •   Total debt was $2.10 billion compared to $2.19 billion a year ago, with the $0.09 billion reduction driven by improved cash flow being used to repay higher-cost debt.     •   Total liquidity, including cash and committed revolving credit facilities, was $1.21 billion, compared to $1.29 billion a year ago. Definitive Agreement to Acquire The Pink Stuff As previously announced, the company entered into a definitive agreement to acquire the Star Brands Group, the parent company of The Pink Stuff, a globally recognized leader in household cleaning products. Upon closing, The Pink Stuff will become part of the Consumer Group’s Rust-Oleum cleaners business and expand Rust-Oleum’s product offerings as well as its distribution channels including e-commerce, grocery and drug stores. In calendar year 2024, The Pink Stuff generated approximately £150 million in sales, and the transaction is expected to close late in the fourth quarter of fiscal 2025 or early in the first quarter of fiscal 2026, subject to customary closing conditions. Business Outlook Sullivan added, “As we look toward the fourth quarter, macroeconomic conditions are challenging, but we are seeing pockets of positive momentum and are leveraging our focus on repair and maintenance in both construction and consumer end markets. As demonstrated in prior economic cycles, the ability of our products and services to extend asset life becomes even more attractive to end users when budgets are tight. Additionally, RPM associates continue to implement initiatives to outgrow our markets, including new product introductions, and achieve efficiency improvements. We anticipate that this will result in modest earnings growth in the fourth quarter with the financial benefits of MAP 2025 becoming even more evident when sustained volume growth returns.” RPM Reports Results for Fiscal 2025 3 rd Quarter April 8, 2025 Page 6   “While the tariff situation is dynamic, most of our businesses have limited cross-border trade for raw material procurement and finished good sales. This helps mitigate the effects of tariffs; however, we are not immune, and we assume that raw material inflation will increase from low-single-digits to mid-single digits as a result of currently known tariffs. Our guidance does not assume any impact from the acquisition of The Pink Stuff since it is expected to close late in the fourth fiscal quarter of 2025 or early in the first quarter of fiscal 2026,” Sullivan concluded. The company expects the following in the fiscal 2025 fourth quarter:     •   Consolidated sales to be flat compared to prior-year results.     •   CPG sales to be flat compared to prior-year record results.     •   PCG sales to increase in the mid-single-digit percentage range compared to prior-year results.     •   SPG sales to decline in the low-single-digit percentage range compared to prior-year results.     •   Consumer Group sales to decline in the low-single-digit percentage range compared to prior-year results.     •   Consolidated adjusted EBIT to be up in the low-single-digit percentage range compared to prior-year record results. Earnings Webcast and Conference Call Information Management will host a conference call to discuss these results beginning at 10:00 a.m. ET today. The call can be accessed via webcast at www.RPMinc.com/Investors/Presentations-Webcasts or by dialing 1-844-481-2915 or 1-412-317-0708 for international callers and asking to join the RPM International call. Participants are asked to call the assigned number approximately 10 minutes before the conference call begins. The call, which will last approximately one hour, will be open to the public, but only financial analysts will be permitted to ask questions. The media and all other participants will be in a listen-only mode. For those unable to listen to the live call, a replay will be available from April 8, 2025, until April 15, 2025. The replay can be accessed by dialing 1-877-344-7529 or 1-412-317-0088 for international callers. The access code is 4767461. The call also will be available for replay and as a written transcript via the RPM website at www.RPMinc.com . About RPM RPM International Inc. owns subsidiaries that are world leaders in specialty coatings, sealants, building materials and related services. The company operates across four reportable segments: consumer, construction products, performance coatings and specialty products. RPM has a diverse portfolio of market-leading brands, including Rust-Oleum , DAP , Zinsser , Varathane , DayGlo , Legend Brands , Stonhard , Carboline , Tremco and Dryvit . From homes and workplaces to infrastructure and precious landmarks, RPM’s brands are trusted by consumers and professionals alike to help build a better world . The company is ranked on the Fortune 500 ®  and employs approximately 17,200 individuals worldwide. Visit  www.RPMinc.com  to learn more. RPM Reports Results for Fiscal 2025 3 rd Quarter April 8, 2025 Page 7   For more information, contact Matt Schlarb, Vice President – Investor Relations & Sustainability, at 330-220-6064 or  mschlarb@rpminc.com. # # # From Fortune © 2024 Fortune Media IP Limited. All rights reserved. Used under license. Fortune and Fortune 500 are registered trademarks of Fortune Media IP Limited and are used under license. Fortune and Fortune Media IP Limited are not affiliated with, and do not endorse the products or services of RPM International Inc. Use of Non-GAAP Financial Information To supplement the financial information presented in accordance with Generally Accepted Accounting Principles in the United States (“GAAP”) in this earnings release, we use EBIT, adjusted EBIT and adjusted earnings per share, which are all non-GAAP financial measures. EBIT is defined as earnings (loss) before interest and taxes, with adjusted EBIT and adjusted earnings per share provided for the purpose of adjusting for one-off items impacting revenues and/or expenses that are not considered by management to be indicative of ongoing operations. We evaluate the profit performance of our segments based on income before income taxes, but also look to EBIT as a performance evaluation measure because interest income (expense), net is essentially related to corporate functions, as opposed to segment operations. For that reason, we believe EBIT is also useful to investors as a metric in their investment decisions. EBIT should not be considered an alternative to, or more meaningful than, income before income taxes as determined in accordance with GAAP, since EBIT omits the impact of interest and investment income or expense in determining operating performance, which represent items necessary to our continued operations, given our level of indebtedness. Nonetheless, EBIT is a key measure expected by and useful to our fixed income investors, rating agencies and the banking community all of whom believe, and we concur, that this measure is critical to the capital markets’ analysis of our segments’ core operating performance. We also evaluate EBIT because it is clear that movements in EBIT impact our ability to attract financing. Our underwriters and bankers consistently require inclusion of this measure in offering memoranda in conjunction with any debt underwriting or bank financing. EBIT may not be indicative of our historical operating results, nor is it meant to be predictive of potential future results. See the financial statement section of this earnings release for a reconciliation of EBIT and adjusted EBIT to income before income taxes, and adjusted earnings per share to earnings per share. We have not provided a reconciliation of our fourth-quarter fiscal 2025 or full-year fiscal 2025 adjusted EBIT guidance because material terms that impact such measure are not in our control and/or cannot be reasonably predicted, and therefore a reconciliation of such measure is not available without unreasonable effort. Use of Key Performance Indicator Metric To supplement the financial information presented in accordance with Generally Accepted Accounting Principles in the United States (“GAAP”) in this earnings release, we use the key performance indicator (“KPI”) metric of operating working capital as a percentage of sales, which is defined as the net amount of net trade accounts receivable plus inventories less accounts payable, all divided by trailing twelve-month net sales. We evaluate the working capital investment needs of our business to support current operations as well as future changes in business activity. For that reason, we believe operating working capital as a percentage of sales is also useful to investors as a metric in their investment decisions. Forward-Looking Statements This press release contains “forward-looking statements” relating to our business. These forward-looking statements, or other statements made by us, are made based on our expectations and beliefs concerning future events impacting us and are subject to uncertainties and factors (including those specified below), which are difficult to predict and, in many instances, are beyond our control. As a result, our actual results could differ materially from those expressed in or implied by any such forward-looking statements. These uncertainties and factors include (a) global and regional markets and general economic conditions, including uncertainties surrounding the volatility in financial markets, the availability of capital and the viability of banks and other financial institutions; (b) the prices, supply and availability of raw materials, including assorted pigments, resins, solvents, and other natural gas- and oil-based materials; packaging, including plastic and metal containers; and transportation RPM Reports Results for Fiscal 2025 3 rd Quarter April 8, 2025 Page 8   services, including fuel surcharges; (c) continued growth in demand for our products; (d) legal, environmental and litigation risks inherent in our businesses and risks related to the adequacy of our insurance coverage for such matters; (e) the effect of changes in interest rates; (f) the effect of fluctuations in currency exchange rates upon our foreign operations; (g) changes in global trade policies, including the adoption or expansion of tariffs and trade barriers; (h) the effect of non-currency risks of investing in and conducting operations in foreign countries, including those relating to domestic and international political, social, economic and regulatory factors; (i) risks and uncertainties associated with our ongoing acquisition and divestiture activities; (j) the timing of and the realization of anticipated cost savings from restructuring initiatives, the ability to identify additional cost savings opportunities, and the risks of failing to meet any other objectives of our improvement plans; (k) risks related to the adequacy of our contingent liability reserves; (l) risks relating to a public health crisis similar to the Covid pandemic; (m) risks related to acts of war similar to the Russian invasion of Ukraine; (n) risks related to the transition or physical impacts of climate change and other natural disasters or meeting sustainability-related voluntary goals or regulatory requirements; (o) risks related to our or our third parties’ use of technology including artificial intelligence, data breaches and data privacy violations; (p) the shift to remote work and online purchasing and the impact that has on residential and commercial real estate construction; and (q) other risks detailed in our filings with the Securities and Exchange Commission, including the risk factors set forth in our Form 10-K for the year ended May 31, 2024, as the same may be updated from time to time. We do not undertake any obligation to publicly update or revise any forward-looking statements to reflect future events, information or circumstances that arise after the filing date of this press release. CONSOLIDATED STATEMENTS OF INCOME IN THOUSANDS, EXCEPT PER SHARE DATA (Unaudited)        Three Months Ended      Nine Months Ended        February 28,      February 29,      February 28,      February 29,        2025      2024      2025      2024   Net Sales    $  1,476,562      $  1,522,982      $  5,290,669      $  5,327,114   Cost of Sales      909,072        915,818        3,121,962        3,143,105                                       Gross Profit      567,490        607,164        2,168,707        2,184,009   Selling, General & Administrative Expenses      501,710        504,760        1,557,692        1,559,081   Restructuring Expense      3,456        6,359        18,215        14,096   Interest Expense      22,993        28,527        70,604        90,693   Investment (Income), Net      (1,266 )       (18,665 )       (20,818 )       (36,393 )  Other (Income) Expense, Net      (354 )       2,602        (1,370 )       7,973                                       Income Before Income Taxes      40,951        83,581        544,384        548,559   (Benefit) Provision for Income Taxes      (11,363 )       22,103        80,066        139,953                                       Net Income      52,314        61,478        464,318        408,606   Less: Net Income Attributable to Noncontrolling Interests      280        279        1,388        820                                       Net Income Attributable to RPM International Inc. Stockholders    $ 52,034      $ 61,199      $ 462,930      $ 407,786                                       Earnings per share of common stock attributable to RPM International Inc. Stockholders:             Basic    $ 0.41      $ 0.48      $ 3.61      $ 3.18                                       Diluted    $ 0.40      $ 0.47      $ 3.59      $ 3.16                                       Average shares of common stock outstanding - basic      127,536        127,781        127,628        127,803                                       Average shares of common stock outstanding - diluted      128,154        128,334        128,315        128,315                                       RPM Reports Results for Fiscal 2025 3 rd Quarter April 8, 2025 Page 9   SUPPLEMENTAL SEGMENT INFORMATION IN THOUSANDS (Unaudited)        Three Months Ended     Nine Months Ended        February 28,     February 29,     February 28,     February 29,        2025     2024     2025     2024   Net Sales:          CPG Segment    $ 473,408     $ 495,753     $ 1,957,515     $ 1,940,292   PCG Segment      340,625       343,536       1,092,487       1,096,905   SPG Segment      158,737       176,494       518,154       534,427   Consumer Segment      503,792       507,199       1,722,513       1,755,490                                    Total    $ 1,476,562     $ 1,522,982     $ 5,290,669     $ 5,327,114                                    Income Before Income Taxes:          CPG Segment          Income Before Income Taxes (a)    $ 9,923     $ 15,060     $ 272,573     $ 253,910   Interest (Expense), Net (b)      (542 )      (668 )      (1,906 )      (4,619 )                                   EBIT (c)      10,465       15,728       274,479       258,529   MAP initiatives (d)      2,006       4,759       6,456       6,168   Acquisition-related costs (e)      259       —        259       —                                     Adjusted EBIT    $ 12,730     $ 20,487     $ 281,194     $ 264,697                                    PCG Segment          Income Before Income Taxes (a)    $ 42,818     $ 47,039     $ 170,883     $ 153,362   Interest Income, Net (b)      746       1,204       1,755       3,753                                    EBIT (c)      42,072       45,835       169,128       149,609   MAP initiatives (d)      1,220       1,257       3,712       17,404   Acquisition-related costs (e)      497       —        497       —                                     Adjusted EBIT    $ 43,789     $ 47,092     $ 173,337     $ 167,013                                    SPG Segment          Income Before Income Taxes (a)    $ 5,257     $ 9,803     $ 37,154     $ 36,345   Interest (Expense) Income, Net (b)      (107 )      90       (313 )      293                                    EBIT (c)      5,364       9,713       37,467       36,052   MAP initiatives (d)      1,070       2,471       6,941       8,116   (Gain) on sale of a business (f)      —        (83 )      (237 )      (1,206 )  Legal contingency adjustment on a divested business (h)      282       —        282       3,953                                    Adjusted EBIT    $ 6,716     $ 12,101     $ 44,453     $ 46,915                                    Consumer Segment          Income Before Income Taxes (a)    $ 47,998     $ 65,159     $ 244,459     $ 295,054   Interest (Expense) Income, Net (b)      (76 )      1,000       (456 )      2,619                                    EBIT (c)      48,074       64,159       244,915       292,435   MAP initiatives (d)      6,110       835       22,125       1,249   Business interruption insurance recovery (g)      —        —        —        (11,128 )                                   Adjusted EBIT    $ 54,184     $ 64,994     $ 267,040     $ 282,556                                    Corporate/Other          (Loss) Before Income Taxes (a)    $ (65,045 )    $ (53,480 )    $ (180,685 )    $ (190,112 )  Interest (Expense), Net (b)      (21,748 )      (11,488 )      (48,866 )      (56,346 )                                   EBIT (c)      (43,297 )      (41,992 )      (131,819 )      (133,766 )  MAP initiatives (d)      4,114       7,458       27,449       28,632                                    Adjusted EBIT    $ (39,183 )    $ (34,534 )    $ (104,370 )    $ (105,134 )                                   TOTAL CONSOLIDATED          Income Before Income Taxes (a)    $ 40,951     $ 83,581     $ 544,384     $ 548,559   Interest (Expense)      (22,993 )      (28,527 )      (70,604 )      (90,693 )  Investment Income, Net      1,266       18,665       20,818       36,393                                    EBIT (c)      62,678       93,443       594,170       602,859   MAP initiatives (d)      14,520       16,780       66,683       61,569   Acquisition-related costs (e)      756       —        756       —    (Gain) on sale of a business (f)      —        (83 )      (237 )      (1,206 )  Business interruption insurance recovery (g)      —        —        —        (11,128 )  Legal contingency adjustment on a divested business (h)      282       —        282       3,953                                    Adjusted EBIT    $ 78,236     $ 110,140     $ 661,654     $ 656,047                                      (a) The presentation includes a reconciliation of Income (Loss) Before Income Taxes, a measure defined by Generally Accepted Accounting Principles in the United States (GAAP), to EBIT and Adjusted EBIT. (b) Interest Income (Expense), Net includes the combination of Interest Income (Expense) and Investment Income (Expense), Net. RPM Reports Results for Fiscal 2025 3 rd Quarter April 8, 2025 Page 10   (c) EBIT is defined as earnings (loss) before interest and taxes, with Adjusted EBIT provided for the purpose of adjusting for items impacting earnings that are not considered by management to be indicative of ongoing operations. We evaluate the profit performance of our segments based on income before income taxes, but also look to EBIT, or adjusted EBIT, as a performance evaluation measure because Interest Income (Expense), Net is essentially related to corporate functions, as opposed to segment operations. For that reason, we believe EBIT is also useful to investors as a metric in their investment decisions. EBIT should not be considered an alternative to, or more meaningful than, income before income taxes as determined in accordance with GAAP, since EBIT omits the impact of interest and investment income or expense in determining operating performance, which represent items necessary to our continued operations, given our level of indebtedness. Nonetheless, EBIT is a key measure expected by and useful to our fixed income investors, rating agencies and the banking community all of whom believe, and we concur, that this measure is critical to the capital markets’ analysis of our segments’ core operating performance. We also evaluate EBIT because it is clear that movements in EBIT impact our ability to attract financing. Our underwriters and bankers consistently require inclusion of this measure in offering memoranda in conjunction with any debt underwriting or bank financing. EBIT may not be indicative of our historical operating results, nor is it meant to be predictive of potential future results. (d) Reflects restructuring and other charges, which have been incurred in relation to our Margin Acceleration Plan (“MAP to Growth”) and our Margin Achievement Plan (“MAP 2025”), together MAP initiatives, as follows:     •   Restructuring and other related expense, net: Includes charges incurred related to headcount reductions, facility closures and asset impairments recorded in “Restructuring Expense” on the Consolidated Statements of Income. Restructuring Expense totaled $3.5 million and $6.4 million for the quarters ended February 28, 2025 and February 29, 2024 respectively, and $18.2 million and $14.1 million for the nine months ended February 28, 2025 and February 29, 2024 respectively. Other related expenses include inventory write-offs in connection with restructuring activities recorded in “Cost of Sales”, accelerated depreciation and amortization recorded within “Cost of Sales” or “Selling, General, & Administrative Expenses (“SG&A”)” depending on the nature of the expense as well as the prior year loss on sale and increase in our allowance for doubtful accounts resulting from of the divestiture of the non-core Universal Sealant’s Bridgecare service business within our PCG segment.     •   Exited product lines: Sale of inventory that had previously been reserved for as a result of prior product line rationalization initiatives at PCG partially offset by inventory write-offs related to the discontinuation of certain product lines within our SPG segment. These amounts resulted from ongoing product line rationalization efforts in connection with our MAP initiatives and were recorded in “Cost of Sales”.     •   ERP consolidation plan: Includes expenses incurred as a result of our stated goals to consolidate over 75 ERP systems across the organization to four ERP platforms, one per segment, as part of our overall MAP strategy as well as costs incurred for other decision support tools to facilitate our commercial initiatives related to MAP 2025 which have been incurred in all segments, including Corporate/Other, and have been recorded within “SG&A”.     •   Professional fees: Includes expenses incurred to consolidate accounting locations, costs incurred to implement technologies and processes to drive improved sales mix and salesforce effectiveness and cost incurred to implement new global manufacturing methodologies with the goal of improving operating efficiency incurred within all of our segments and recorded within “SG&A”. All of this spend is in support of stated MAP goals with the most significant expense incurred within Corporate/Other. Included below is a reconciliation of the TOTAL CONSOLIDATED MAP initiatives.        Three Months Ended      Nine Months Ended        February 28,      February 29,      February 28,      February 29,        2025      2024      2025      2024   Restructuring and other related expense, net    $ 7,473      $ 7,940      $ 29,526      $ 26,599   Exited product line      —         —         —         (248 )  ERP consolidation plan      2,570        2,169        11,519        8,731   Professional fees      4,477        6,671        25,638        26,487                                       MAP initiatives    $ 14,520      $ 16,780      $ 66,683      $ 61,569                                         (e) Acquisition costs reflect amounts included in “Cost of Sales” for inventory step-ups. (f) Reflects gains associated with post-closing adjustments for the sale of the non-core furniture warranty business in the SPG segment in fiscal 2023 which have been recorded in “SG&A”. (g) Business interruption insurance recovery at our Consumer segment related to lost sales and incremental costs incurred during fiscal 2021 and 2022 as a result of an explosion at the plant of a significant alkyd resin supplier, which has been recorded in “SG&A”. (h) Represents incremental expense related to an adverse legal ruling from a case associated with a business that was divested in FY23. RPM Reports Results for Fiscal 2025 3 rd Quarter April 8, 2025 Page 11   SUPPLEMENTAL INFORMATION RECONCILIATION OF “REPORTED” TO “ADJUSTED” AMOUNTS (Unaudited)        Three Months Ended     Nine Months Ended        February 28,     February 29,     February 28,     February 29,        2025     2024     2025     2024   Reconciliation of Reported Earnings per Diluted Share to Adjusted Earnings per Diluted Share (All amounts presented after-tax):          Reported Earnings per Diluted Share    $ 0.40     $ 0.47     $ 3.59     $ 3.16   MAP initiatives (d)      0.10       0.10       0.39       0.37   (Gain) on sales of a business (f)      —        —        —        (0.01 )  Business interruption insurance recovery (g)      —        —        —        (0.07 )  Legal contingency adjustment on a divested business (h)      —        —        —        0.02   Investment returns (i)      0.02       (0.07 )      (0.02 )      (0.11 )  Income tax adjustments (j)      (0.17 )      0.02       (0.38 )      0.02                                    Adjusted Earnings per Diluted Share (k)    $ 0.35     $ 0.52     $ 3.58     $ 3.38                                      (d) Reflects restructuring and other charges, which have been incurred in relation to our Margin Acceleration Plan (“MAP to Growth”) and our Margin Achievement Plan (“MAP 2025”), together MAP initiatives, as follows:     •   Restructuring and other related expense, net: Includes charges incurred related to headcount reductions, facility closures and asset impairments recorded in “Restructuring Expense” on the Consolidated Statements of Income. Restructuring Expense totaled $3.5 million and $6.4 million for the quarters ended February 28, 2025 and February 29, 2024 respectively, and $18.2 million and $14.1 million for the nine months ended February 28, 2025 and February 29, 2024 respectively. Other related expenses include inventory write-offs in connection with restructuring activities recorded in “Cost of Sales”, accelerated depreciation and amortization recorded within “Cost of Sales” or “Selling, General, & Administrative Expenses (“SG&A”)” depending on the nature of the expense as well as the prior year loss on sale and increase in our allowance for doubtful accounts resulting from of the divestiture of the non-core Universal Sealant’s Bridgecare service business within our PCG segment.     •   Exited product lines: Sale of inventory that had previously been reserved for as a result of prior product line rationalization initiatives at PCG partially offset by inventory write-offs related to the discontinuation of certain product lines within our SPG segment. These amounts resulted from ongoing product line rationalization efforts in connection with our MAP initiatives.     •   ERP consolidation plan: Includes expenses incurred as a result of our stated goals to consolidate over 75 ERP systems across the organization to four ERP platforms, one per segment, as part of our overall MAP strategy as well as costs incurred for other decision support tools to facilitate our commercial initiatives related to MAP 2025 which have been incurred in all segments, including Corporate/Other, and have been recorded within “SG&A”.     •   Professional fees: Includes expenses incurred to consolidate accounting locations, costs incurred to implement technologies and processes to drive improved sales mix and salesforce effectiveness and cost incurred to implement new global manufacturing methodologies with the goal of improving operating efficiency incurred within all of our segments and recorded within “SG&A”. All of this spend is in support of stated MAP goals with the most significant expense incurred within our Corporate/Other.   (f) Reflects gains associated with post-closing adjustments for the sale of the non-core furniture warranty business in the SPG segment in fiscal 2023 which have been recorded in “SG&A”.   (g) Business interruption insurance recovery at our Consumer segment related to lost sales and incremental costs incurred during fiscal 2021 and 2022 as a result of an explosion at the plant of a significant alkyd resin supplier, which has been recorded in “SG&A”.   (h) Represents incremental expense related to an adverse legal ruling from a case associated with a business that was divested in FY23.   (i) Investment returns include realized net gains and losses on sales of investments and unrealized net gains and losses on equity securities, which are adjusted due to their inherent volatility. Management does not consider these gains and losses, which cannot be predicted with any level of certainty, to be reflective of the Company’s core business operations.   (j) The current year adjustment relates to U.S. foreign tax credits recognized as a result of global cash redeployment and debt optimization projects, as well as other adjustments to our net deferred tax asset related to U.S. foreign tax credit carryforwards resulting from our reassessment of income tax positions following recent developments in U.S. income tax case law. For fiscal year 2024, the adjustment relates to income taxes associated with the FY23 sale of the furniture warranty business.   (k) Adjusted Diluted EPS is provided for the purpose of adjusting diluted earnings per share for items impacting earnings that are not considered by management to be indicative of ongoing operations. RPM Reports Results for Fiscal 2025 3 rd Quarter April 8, 2025 Page 12   CONSOLIDATED BALANCE SHEETS IN THOUSANDS (Unaudited)        February 28, 2025     February 29, 2024     May 31, 2024   Assets        Current Assets        Cash and cash equivalents    $ 241,895     $ 248,905     $ 237,379   Trade accounts receivable      1,153,993       1,130,409       1,468,208   Allowance for doubtful accounts      (48,908 )      (58,377 )      (48,763 )  Net trade accounts receivable      1,105,085       1,072,032       1,419,445   Inventories      1,044,776       1,080,698       956,465   Prepaid expenses and other current assets      367,197       344,948       282,059                            Total current assets      2,758,953       2,746,583       2,895,348                            Property, Plant and Equipment, at Cost      2,629,810       2,459,045       2,515,847   Allowance for depreciation      (1,236,755 )      (1,172,164 )      (1,184,784 )                           Property, plant and equipment, net      1,393,055       1,286,881       1,331,063                            Other Assets        Goodwill      1,358,632       1,309,744       1,308,911   Other intangible assets, net of amortization      510,385       523,677       512,972   Operating lease right-of-use assets      346,221       326,998       331,555   Deferred income taxes      34,368       17,517       33,522   Other      217,961       171,004       173,172                            Total other assets      2,467,567       2,348,940       2,360,132                            Total Assets    $ 6,619,575     $ 6,382,404     $ 6,586,543                            Liabilities and Stockholders’ Equity        Current Liabilities        Accounts payable    $ 640,446     $ 577,861     $ 649,650   Current portion of long-term debt      7,057       6,225       136,213   Accrued compensation and benefits      215,643       237,951       297,249   Accrued losses      33,568       30,897       32,518   Other accrued liabilities      346,747       349,015       350,434                            Total current liabilities      1,243,461       1,201,949       1,466,064                            Long-Term Liabilities        Long-term debt, less current maturities      2,090,182       2,187,140       1,990,935   Operating lease liabilities      296,861       278,009       281,281   Other long-term liabilities      224,270       268,940       214,816   Deferred income taxes      89,019       98,153       121,222                            Total long-term liabilities      2,700,332       2,832,242       2,608,254                            Total liabilities      3,943,793       4,034,191       4,074,318                            Stockholders’ Equity        Preferred stock; none issued      —        —        —    Common stock (outstanding 128,423; 128,763; 128,629)      1,284       1,288       1,286   Paid-in capital      1,172,247       1,144,282       1,150,751   Treasury stock, at cost      (934,470 )      (844,345 )      (864,502 )  Accumulated other comprehensive (loss)      (598,290 )      (593,729 )      (537,290 )  Retained earnings      3,033,505       2,639,310       2,760,639                            Total RPM International Inc. stockholders’ equity      2,674,276       2,346,806       2,510,884   Noncontrolling interest      1,506       1,407       1,341                            Total equity      2,675,782       2,348,213       2,512,225                            Total Liabilities and Stockholders’ Equity    $ 6,619,575     $ 6,382,404     $ 6,586,543                            RPM Reports Results for Fiscal 2025 3 rd Quarter April 8, 2025 Page 13   CONSOLIDATED STATEMENTS OF CASH FLOWS IN THOUSANDS (Unaudited)        Nine Months Ended        February 28,     February 29,        2025     2024   Cash Flows From Operating Activities:      Net income    $ 464,318     $ 408,606   Adjustments to reconcile net income to net cash provided by operating activities:      Depreciation and amortization      140,092       126,656   Deferred income taxes      (47,012 )      2,190   Stock-based compensation expense      21,494       19,457   Net (gain) on marketable securities      (5,125 )      (16,496 )  Net loss on sales of assets and businesses      —        2,576   Other      (635 )      1,244   Changes in assets and liabilities, net of effect from purchases and sales of businesses:      Decrease in receivables      302,429       430,512   (Increase) decrease in inventory      (96,539 )      55,118   (Increase) decrease in prepaid expenses and other current and long-term assets      (35,973 )      30,349   Increase (decrease) in accounts payable      5,174       (83,960 )  (Decrease) in accrued compensation and benefits      (82,118 )      (20,049 )  Increase in accrued losses      1,383       4,366   (Decrease) in other accrued liabilities      (48,476 )      (19,424 )                   Cash Provided By Operating Activities      619,012       941,145                    Cash Flows From Investing Activities:      Capital expenditures      (158,924 )      (138,093 )  Acquisition of businesses, net of cash acquired      (127,325 )      (15,549 )  Purchase of marketable securities      (77,640 )      (30,591 )  Proceeds from sales of marketable securities      59,460       22,130   Proceeds from sales of assets and businesses, net      —        5,749   Other      (1,236 )      2,485                    Cash (Used For) Investing Activities      (305,665 )      (153,869 )                   Cash Flows From Financing Activities:      Additions to long-term and short-term debt      104,047       —    Reductions of long-term and short-term debt      (136,379 )      (516,086 )  Cash dividends      (190,064 )      (172,601 )  Repurchases of common stock      (52,499 )      (37,488 )  Shares of common stock returned for taxes      (17,140 )      (21,949 )  Payment of acquisition-related contingent consideration      (1,122 )      (1,082 )  Other      (1,014 )      (1,586 )                   Cash (Used For) Financing Activities      (294,171 )      (750,792 )                   Effect of Exchange Rate Changes on Cash and Cash Equivalents      (14,660 )      (3,366 )                   Net Change in Cash and Cash Equivalents      4,516       33,118   Cash and Cash Equivalents at Beginning of Period      237,379       215,787                    Cash and Cash Equivalents at End of Period    $ 241,895     $ 248,905
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.