Vulcan Materials【VMC】株式ニュース

VULCAN REPORTS FOURTH QUARTER AND FULL YEAR 2025 RESULTSFebruary 17, 2026 7:00 AM
PR Newswire (US)

Full Year Earnings Growth and Margin ExpansionOperating Cash Flow Increased 29 Percent to $1.8 BillionAnticipated Aggregates Demand Growth and Attractive Price Environment
Support Continued Earnings Growth in 2026BIRMINGHAM, Ala., Feb. 17, 2026 /PRNewswire/ -- Vulcan Materials Company (NYSE: VMC), the nation's largest producer of construction aggregates, today announced results for the quarter ended December 31, 2025. Financial Highlights Include:

Fourth Quarter
Full Year
Amounts in millions, except per unit data20252024
20252024
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 revenues7.1 %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 margin27.1 %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)55.153.9
226.8219.9
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 margin28.7 %33.0 %
31.2 %30.5 %Ronnie Pruitt, Vulcan Materials' Chief Executive Officer, said, "Our aggregates-led business delivered another year of strong earnings growth and margin expansion. Adjusted EBITDA for the full year improved 13 percent over the prior year, and margin expanded 160 basis points. Through a consistent focus on commercial and operational execution, we continue to deliver attractive organic growth and expand our industry-leading aggregates cash gross profit per ton, which increased to $11.33 per ton. The resulting strong cash generation, coupled with disciplined M&A and portfolio management, positions us well to continue compounding results and creating value for our shareholders in 2026 and beyond."                 Segment ResultsAggregatesAs compared to the prior year, fourth quarter aggregates shipments increased 2 percent and continued to benefit from healthy public construction activity. Shipments in the prior year's fourth quarter were aided by strong demand in Western North Carolina and East Tennessee in the aftermath of Hurricane Helene. Full year aggregates shipments increased 3 percent, with volume from operations acquired in late 2024 more than offsetting slightly lower year-over-year same-store shipments.Freight-adjusted selling prices increased 5 percent on a mix-adjusted basis (2 percent on a reported basis) as compared to the prior year's fourth quarter. As anticipated, reported price in the quarter was impacted by unfavorable geographic and product mix, along with the impact of prior year acquisitions. For the full year, mix-adjusted pricing improved 6 percent (4 percent on a reported basis). Pricing growth was widespread across the Company's footprint. For the full year, freight-adjusted unit cash cost of sales increased 2 percent, even with several fourth quarter timing impacts, reflecting a continued focus on cost management and operating efficiencies. Cash gross profit per ton for the full year was $11.33, an increase of 7 percent over the prior year and marked the twelfth consecutive quarter of at least high single-digit improvement on a trailing-twelve months basis. Segment gross profit improved 8 percent, and gross margin expanded 70 basis points to 31.2 percent. Asphalt and ConcreteNon-aggregates segment gross profit in the fourth quarter was $51 million, and cash gross profit was $73 million. For the full year, gross profit improved 15 percent to $210 million, and cash gross profit improved 18 percent to $322 million.Asphalt gross profit margin remained strong at 13 percent, and unit cash gross profit improved 6 percent for the full year. Gross profit margin in the concrete segment expanded 220 basis points to 4 percent, and unit cash gross profit increased 34 percent for the full year, benefiting from the profitability of acquired operations.Selling, Administrative and General (SAG) and Other ItemsSAG expense in the quarter was $136 million, 1 percent lower than the prior year and 40 basis points lower as a percentage of revenue. Full year SAG expense was $564 million and, at 7.1 percent of revenues, was 10 basis points lower than the prior year. Full year other operating income was $9 million compared to $104 million of expense in the prior year. The prior year included a pretax charge of $87 million resulting from the write-off of goodwill for the Company's concrete assets in Northern California and $18 million of charges associated with previously divested operations.Financial Position, Liquidity and Capital AllocationIn 2025, cash provided by operating activities was $1.8 billion, a 29 percent increase over the prior year. Capital expenditures for maintenance and growth projects were $261 million in the fourth quarter and $703 million for the full year. During the year, the Company returned $698 million to shareholders through $438 million of common stock repurchases and $260 million of dividends. On a trailing-twelve months basis, return on average invested capital was 15.7 percent.In the fourth quarter, the Company completed the disposition of its asphalt and construction services assets in the greater Houston market and entered into an agreement for the disposition of its ready-mixed concrete businesses in California. Subject to obtaining regulatory approvals and the satisfaction of other customary closing conditions, the California ready-mixed concrete transaction is expected to close in the second quarter of 2026. The sale of these downstream assets is consistent with our aggregates-led strategy and generates cash proceeds that can be redeployed into attractive growth opportunities in the future.At December 31, 2025, the ratio of total debt to Adjusted EBITDA was 1.9 times, or 1.8 times on a net debt basis. The Company's weighted average debt maturity was 14 years, and the effective weighted average interest rate was 5 percent. The Company's strong balance sheet and ample liquidity position the Company well for continued growth. OutlookRegarding the Company's outlook, Mr. Pruitt said, "As we look to 2026, I'm encouraged about the demand backdrop in our markets. We expect continued strength in public construction activity and improving private nonresidential opportunities, a combination that should benefit an already healthy pricing environment. Growing demand, coupled with our Vulcan Way of Selling and Vulcan Way of Operating disciplines, will drive another year of earnings growth and further improvement in our aggregates unit profitability. We expect to deliver between $2.4 and $2.6 billion of Adjusted EBITDA."Management expectations supporting the 2026 outlook include:Continued improvement in Aggregates segment cash gross profit per ton ($11.33 in 2025)Total shipments up 1 to 3 percent (226.8 million tons in 2025)Freight-adjusted price improvement of 4 to 6 percent ($21.98 in 2025)Low-single digit increase in freight-adjusted unit cash cost
(freight-adjusted price less segment cash gross profit per ton; $10.65 in 2025)Total Asphalt and Concrete segment cash gross profit of approximately $290 million
($322 million in 2025); excludes California ready-mixed concrete assets held for saleRelative contribution of approximately 85 percent from the Asphalt segment and
15 percent from the Concrete segmentSelling, Administrative and General expense of $580 to $590 million ($564 million in 2025)Interest expense of approximately $225 millionCapital spending for maintenance and growth projects of $750 to $800 millionDepreciation, depletion, accretion and amortization expense of approximately $700 millionAn effective tax rate of 22 to 23 percentNet earnings attributable to Vulcan of $1.1 to $1.3 billionAdjusted EBITDA between $2.4 and $2.6 billionConference Call
Vulcan will host a conference call at 9:00 a.m. CT on February 17, 2026. A webcast will be available via the Company's website at www.vulcanmaterials.com. Investors and other interested parties may access the teleconference live by calling 833-316-1983, or 785-838-9310 if outside the U.S. The conference ID is 7531856. The conference call will be recorded and available for replay at the Company's website approximately two hours after the call.About Vulcan Materials Company
Vulcan Materials Company, a member of the S&P 500 Index with headquarters in Birmingham, Alabama, is the nation's largest supplier of construction aggregates – primarily crushed stone, sand and gravel – and a major producer of aggregates-based construction materials, including asphalt and ready-mixed concrete. For additional information about Vulcan, go to www.vulcanmaterials.com.Non-GAAP Financial Measures
Because GAAP financial measures on a forward-looking basis are not accessible, and reconciling information is not available without unreasonable effort, we have not provided reconciliations for forward-looking non-GAAP measures, other than the reconciliation of Projected Adjusted EBITDA as included in Appendix 2 hereto. For the same reasons, we are unable to address the probable significance of the unavailable information, which could be material to future results.FORWARD-LOOKING STATEMENT DISCLAIMER
This document contains forward-looking statements. Statements that are not historical fact, including statements about Vulcan's beliefs and expectations, are forward-looking statements. Generally, these statements relate to future financial performance, results of operations, business plans or strategies, projected or anticipated revenues, expenses, earnings (including EBITDA and other measures), dividend policy, shipment volumes, pricing, levels of capital expenditures, intended cost reductions and cost savings, anticipated profit improvements and/or planned divestitures and asset sales. These forward-looking statements are sometimes identified by the use of terms and phrases such as "believe," "should," "would," "expect," "project," "estimate," "anticipate," "intend," "plan," "will," "can," "may" or similar expressions elsewhere in this document. These statements are subject to numerous risks, uncertainties, and assumptions, including but not limited to general business conditions, competitive factors, pricing, energy costs, and other risks and uncertainties discussed in the reports Vulcan periodically files with the SEC.Forward-looking statements are not guarantees of future performance and actual results, developments, and business decisions may vary significantly from those expressed in or implied by the forward-looking statements. The following risks related to Vulcan's business, among others, could cause actual results to differ materially from those described in the forward-looking statements: general economic and business conditions; domestic and global political, economic or diplomatic developments; a pandemic, epidemic or other public health emergency; Vulcan's dependence on the construction industry, which is subject to economic cycles; the timing and amount of federal, state and local funding for infrastructure; changes in the level of spending for private residential and private nonresidential construction; changes in Vulcan's effective tax rate; the increasing reliance on information technology infrastructure, including the risks that the infrastructure does not work as intended, experiences technical difficulties or is subjected to cyber-attacks; the impact of the state of the global economy on Vulcan's businesses and financial condition and access to capital markets; international business operations and relationships, including actions taken by the Mexican government with respect to Vulcan's property and operations in that country; the highly competitive nature of the construction industry; the impact of future regulatory or legislative actions, including those relating to climate change, biodiversity, land use, wetlands, greenhouse gas emissions, the definition of minerals, tax policy and domestic and international trade; the outcome of pending legal proceedings; pricing of Vulcan's products; weather and other natural phenomena, including the impact of climate change and availability of water; availability and cost of trucks, railcars, barges and ships as well as their licensed operators for transport of Vulcan's materials; energy costs; costs of hydrocarbon-based raw materials; healthcare costs; labor relations, shortages and constraints; the amount of long-term debt and interest expense incurred by Vulcan; changes in interest rates; volatility in pension plan asset values and liabilities, which may require cash contributions to the pension plans; the impact of environmental cleanup costs and other liabilities relating to existing and/or divested businesses; Vulcan's ability to secure and permit aggregates reserves in strategically located areas; Vulcan's ability to identify, close and successfully integrate acquisitions; the effect of changes in tax laws, guidance and interpretations; significant downturn in the construction industry may result in the impairment of goodwill or long-lived assets; changes in technologies, which could disrupt the way Vulcan does business and how Vulcan's products are distributed; the risks of open pit and underground mining; expectations relating to sustainability considerations; claims that our products do not meet regulatory requirements or contractual specifications; and other assumptions, risks and uncertainties detailed from time to time in the reports filed by Vulcan with the SEC. All forward-looking statements in this communication are qualified in their entirety by this cautionary statement. Vulcan disclaims and does not undertake any obligation to update or revise any forward-looking statement in this document except as required by law.

Table AVulcan Materials Company

and Subsidiary Companies

(in millions, except per share data)
Three Months Ended
Twelve Months EndedConsolidated Statements of Earnings
December 31

December 31(Condensed and unaudited)20252024
20252024Total revenues$1,912.6$1,853.6
$7,941.1$7,417.7Cost of revenues(1,425.7)(1,316.4)
(5,766.5)(5,418.1)Gross profit486.9537.2
2,174.61,999.6Selling, administrative and general expenses(136.1)(138.1)
(564.1)(531.1)Gain on sale of property, plant & equipment

and businesses43.247.7
52.452.3Loss on impairments0.00.0
0.0(86.6)Other operating expense, net(15.0)(45.8)
(43.3)(69.7)Operating earnings379.0401.0
1,619.61,364.5Other 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 taxes323.2339.0
1,390.11,172.1Income tax expense(70.0)(42.9)
(307.5)(251.4)Earnings from continuing operations253.2296.1
1,082.6920.7Loss on discontinued operations, net of tax(0.3)(2.6)
(4.5)(7.6)Net earnings252.9293.5
1,078.1913.1(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$6.95Discontinued 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$6.91Discontinued operations$0.00($0.02)
($0.04)($0.06)Net earnings$1.91$2.21
$8.11$6.85

Weighted-average common shares outstanding

Basic131.4132.2
132.0132.3Assuming dilution132.1133.0
132.7133.1Effective tax rate from continuing operations21.7 %12.7 %
22.1 %21.4 %

Table BVulcan Materials Company

and Subsidiary Companies

(in millions)Consolidated Balance SheetsDecember 31
December 31(Condensed and unaudited)2025
2024Assets

Cash and cash equivalents$183.3
$559.7Restricted cash6.1
41.1Accounts and notes receivable

Accounts and notes receivable, gross898.2
905.5Allowance for credit losses(10.5)
(13.2)Accounts and notes receivable, net887.7
892.3Inventories

Finished products557.7
534.6Raw materials36.7
69.7Products in process5.4
9.0Operating supplies and other80.7
68.5Inventories680.5
681.8Other current assets101.8
90.8Assets held for sale708.5
0.0Total current assets2,567.9
2,265.7Investments and long-term receivables33.7
31.3Property, plant & equipment

Property, plant & equipment, cost14,504.7
14,516.8Allowances for depreciation, depletion & amortization(6,356.1)
(6,055.3)Property, plant & equipment, net8,148.6
8,461.5Operating lease right-of-use assets, net521.5
526.4Goodwill3,780.9
3,788.1Other intangible assets, net1,489.0
1,883.0Other noncurrent assets158.8
148.8Total assets$16,700.4
$17,104.8Liabilities

Current maturities of long-term debt0.4
400.5Trade payables and accruals438.5
407.0Other current liabilities487.9
431.6Liabilities held for sale29.3
0.0Total current liabilities956.1
1,239.1Long-term debt4,361.7
4,906.9Deferred income taxes, net1,358.3
1,336.5Deferred revenue130.6
137.8Noncurrent operating lease liabilities522.6
521.4Other noncurrent liabilities822.2
820.6Total liabilities$8,151.5
$8,962.3Equity

Common stock, $1 par value130.6
132.1Capital in excess of par value2,930.0
2,900.1Retained earnings5,590.1
5,213.8Accumulated other comprehensive loss(125.6)
(127.4)Total shareholder's equity8,525.1
8,118.6Noncontrolling interest23.8
23.9Total equity$8,548.9
$8,142.5Total liabilities and equity$16,700.4
$17,104.8

Table CVulcan Materials Company

and Subsidiary Companies

(in millions)Twelve Months EndedConsolidated Statements of Cash Flows

December 31(Condensed and unaudited)2025
2024

Operating Activities

Net earnings$1,078.1
$913.1Adjustments to reconcile net earnings to net cash provided by operating activities

Depreciation, depletion, accretion and amortization748.5
632.2Noncash operating lease expense54.2
51.4Net gain on sale of property, plant & equipment and businesses(52.4)
(52.3)Loss on impairments0.0
86.6Contributions to pension plans(14.6)
(8.7)Share-based compensation expense63.1
53.4Deferred income taxes, net26.1
(9.4)Changes in assets and liabilities before initial

effects of business acquisitions and dispositions(98.7)
(277.4)Other, net8.7
20.7Net 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 & equipment24.1
54.7Proceeds from sale of businesses127.4
0.2Payment for businesses acquired, net of acquired cash and adjustments(13.5)
(2,266.2)Other, net10.5
(0.1)Net cash used for investing activities($529.2)
($2,814.9)

Financing Activities

Proceeds from short-term debt0.0
8.0Payment 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 debt0.0
2,000.0Debt issuance and exchange costs0.0
(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)
0.0Net cash provided by (used for) financing activities($1,695.2)
$1,056.9Net decrease in cash and cash equivalents and restricted cash(411.4)
(348.4)Cash and cash equivalents and restricted cash at beginning of year600.8
949.2Cash and cash equivalents and restricted cash at end of period$189.4
$600.8

Table DSegment Financial Data and Unit Shipments

(in millions, except per unit data)
Three Months Ended
Twelve Months Ended

December 31

December 31
20252024
20252024

Total Revenues

Aggregates 1$1,519.7$1,472.3
$6,297.2$5,949.6Asphalt 2300.7327.1
1,294.41,245.6Concrete211.4163.5
846.6653.5Segment sales$2,031.8$1,962.9
$8,438.2$7,848.7Aggregates 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$1,816.7Asphalt41.046.1
173.9170.1Concrete10.14.6
35.912.8Total$486.9$537.2
$2,174.6$1,999.6

Depreciation, Depletion, Accretion and Amortization

Aggregates$155.3$133.8
$603.5$515.7Asphalt10.812.4
49.844.1Concrete11.110.6
62.045.5Other8.17.0
33.226.9Total$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$4,636.2Aggregates - tons55.153.9
226.8219.9Freight-adjusted sales price 4$21.78$21.41
$21.98$21.08Other Products

Asphalt Mix - tons3.03.4
13.413.6Asphalt Mix - sales price 5$82.09$82.11
$81.93$80.09

Ready-mixed concrete - cubic yards1.10.9
4.53.6Ready-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.

Appendix 1
Reconciliation of Non-GAAP Measures

Aggregates segment freight-adjusted revenues is not a Generally Accepted Accounting Principle (GAAP) measure and should not be considered as an alternative to metrics defined by GAAP. We present this metric as it is consistent with the basis by which we review our operating results. We believe that this presentation is consistent with our competitors and meaningful to our investors as it excludes revenues associated with freight & delivery, which are pass-through activities. It also excludes other revenues related to services, such as landfill tipping fees, that are derived from our aggregates business. Additionally, we use this metric as the basis for calculating the average sales price of our aggregates products. Reconciliation of this metric to its nearest GAAP measure is presented below:

Aggregates Segment Freight-Adjusted Revenues

Three Months Ended
Twelve Months Ended

December 31
December 31

20252024
20252024
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 - tons55.153.9
226.8219.9
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.

GAAP does not define "cash gross profit," and it should not be considered as an alternative to earnings measures defined by GAAP. We and the investment community use this metric to assess the operating performance of our business. Additionally, we present this metric as we believe that it closely correlates to long-term shareholder value. Cash gross profit adds back noncash charges for depreciation, depletion, accretion and amortization to gross profit. Segment cash gross profit per unit is computed by dividing segment cash gross profit by units shipped. Segment cash cost of sales per unit is computed by subtracting segment cash gross profit per unit from segment freight-adjusted sales price. Reconciliation of these metrics to their nearest GAAP measures are presented below:

Cash Gross Profit

Three Months Ended
Twelve Months Ended

December 31
December 31

20252024
20252024
Aggregates segment

Gross profit$435.8$486.5
$1,964.8$1,816.7
Depreciation, depletion, accretion and amortization155.3133.8
603.5515.7
Cash gross profit$591.1$620.3
$2,568.3$2,332.4
Unit shipments - tons55.153.9
226.8219.9
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 ton10.7311.50
11.3310.61
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 amortization10.812.4
49.844.1
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 amortization11.110.6
62.045.5
Cash gross profit$21.2$15.2
$97.9$58.3

Appendix 2
Reconciliation of Non-GAAP Measures (Continued)

GAAP does not define "Earnings Before Interest, Taxes, Depreciation and Amortization" (EBITDA), and it should not be considered as an alternative to earnings measures defined by GAAP. We use this metric to assess the operating performance of our business and as a basis for strategic planning and forecasting as we believe that it closely correlates to long-term shareholder value. We do not use this metric as a measure to allocate resources. We adjust EBITDA for certain items to provide a more consistent comparison of earnings performance from period to period. Reconciliation of this metric to its nearest GAAP measure is presented below (numbers may not foot due to rounding):

EBITDA and Adjusted EBITDA

Three Months Ended
Twelve Months Ended

December 31
December 31

20252024
20252024
Net earnings attributable to Vulcan$252.0$293.8
$1,076.7$911.9
Income tax expense, including discontinued operations70.042.0
305.9248.8
Interest expense, net52.152.6
226.3170.3
Depreciation, depletion, accretion and amortization185.3163.8
748.5632.2
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 impairments0.00.0
0.086.6
Charges associated with divested operations0.616.7
0.617.7
Acquisition related charges 10.114.5
2.016.3
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 margin27.1 %29.7 %
29.3 %27.7 %

1 Represents charges associated with acquisitions requiring clearance under federal antitrust laws.

Similar to our presentation of Adjusted EBITDA, we present Adjusted Diluted Earnings Per Share (EPS) attributable to Vulcan from continuing operations to provide a more consistent comparison of earnings performance from period to period. This metric is not defined by GAAP and should not be considered as an alternative to earnings measures defined by GAAP. Reconciliation of this metric to its nearest GAAP measure is presented below:

Adjusted Diluted EPS Attributable to Vulcan from Continuing Operations (Adjusted Diluted EPS)

Three Months Ended
Twelve Months Ended

December 31
December 31

20252024
20252024
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 allowance0.03(0.03)
0.070.00
Adjusted diluted EPS attributable to Vulcan from

continuing operations$1.70$2.17
$8.00$7.53

Projected EBITDA is not defined by GAAP and should not be considered as an alternative to earnings measures defined by GAAP. Reconciliation of this metric to its nearest GAAP measure is presented below:

2026 Projected EBITDA

(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

Because GAAP financial measures on a forward-looking basis are not accessible, and reconciling information is not available without unreasonable effort, we have not provided reconciliations for forward-looking non-GAAP measures, other than the reconciliation of Projected EBITDA as noted above. For the same reasons, we are unable to address the probable significance of the unavailable information, which could be material to future results.

Appendix 3
Reconciliation of Non-GAAP Measures (Continued)

Net debt to Adjusted EBITDA is not a GAAP measure and should not be considered as an alternative to metrics defined by GAAP. We, the investment community and credit rating agencies use this metric to assess our leverage. Net debt subtracts cash and cash equivalents and restricted cash from total debt. Reconciliation of this metric to its nearest GAAP measure is presented below:

Net Debt to Adjusted EBITDA

(in millions)

December 31

20252024
Debt

Current maturities of long-term debt$0.4$400.5
Long-term debt4,361.74,906.9
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

We define "Return on Invested Capital" (ROIC) as Adjusted EBITDA for the trailing-twelve months divided by average invested capital (as illustrated below) during the trailing 5-quarters. Our calculation of ROIC is considered a non-GAAP financial measure because we calculate ROIC using the non-GAAP metric EBITDA. We believe that our ROIC metric is meaningful because it helps investors assess how effectively we are deploying our assets. Although ROIC is a standard financial metric, numerous methods exist for calculating a company's ROIC. As a result, the method we use to calculate our ROIC may differ from the methods used by other companies. This metric is not defined by GAAP and should not be considered as an alternative to earnings measures defined by GAAP. Reconciliation of this metric to its nearest GAAP measure is presented below (numbers may not foot due to rounding):

Return on Invested Capital

(dollars in millions)

Trailing-Twelve Months Ended

December 31

20252024
Adjusted EBITDA$2,323.6$2,057.2
Average invested capital

Property, plant & equipment, net$8,401.8$6,743.6
Goodwill3,811.13,567.6
Other intangible assets1,669.21,506.4
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 assets1,761.21,661.1
Current liabilities(1,058.7)(860.7)
Current maturities of long-term debt80.580.5
Short-term debt110.019.0
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 capital15.7 %16.2 % Investor Contact: Mark Warren (205) 298-3220
Media Contact: Jack Bonnikson (205) 298-3220

View original content to download multimedia:https://www.prnewswire.com/news-releases/vulcan-reports-fourth-quarter-and-full-year-2025-results-302689055.htmlSOURCE Vulcan Materials Company

Original: VULCAN REPORTS FOURTH QUARTER AND FULL YEAR 2025 RESULTS