EX-99.1 2 pressrelease2022625.htm EX-99.1

| FOR IMMEDIATE RELEASE
Contact: | Renee Campbell |
Email: | renee.campbell@valmont.com |
Date: | July 20, 2022 |

Valmont Reports Second Quarter 2022 Results and
Raises Full-Year Guidance
Achieved Record Sales and Earnings per Share
Omaha, NE - Valmont Industries, Inc. (NYSE: VMI), a global leader that provides vital infrastructure and advances agricultural productivity while driving innovation through technology, today reported financial results for the second quarter ended June 25, 2022.
Second Quarter 2022 Highlights (all metrics compared to Second Quarter 2021 unless otherwise noted)
•Record Net Sales of $1.1 billion increased 26.9%
•Operating Income increased to $118.7 million, or 10.5% of net sales ($122.9 million or 10.8% adjusted 1) compared to $82.6 million or 9.2% of net sales ($90.9 million or 10.2% adjusted 1)
•Record Diluted Earnings per Share (EPS) of $3.53 ($3.70 adjusted 1) compared to $2.89 ($3.06 adjusted 1)
•Benefited from strong market demand across the portfolio, leading to a record backlog of $2.0 billion, an increase of 24.7% since the end of fiscal 2021, and an increase of 13.4% since the end of first quarter 2022
•Returned $21.5 million to shareholders through dividends and share repurchases
•Incurred an effective tax rate of 27.6% compared to 19.0% in 2021, primarily due to the geographic mix of earnings and an incremental U.K. tax benefit in 2021 that did not repeat in 2022
•Commenced production at the newly-built spun concrete pole manufacturing facility in Bristol, Indiana, that will be accompanied by a 500-kilowatt solar array expected to fully offset the site’s energy consumption
•Acquired a majority interest in ConcealFab, a leader in 5G infrastructure and passive intermodulation (PIM) mitigation solutions for the telecommunications market
1 Please see Reg G reconciliation to GAAP measures at end of document

Key Financial Metrics

Second Quarter 2022 | GAAP |  | Adjusted 1
(000's except per share amounts) | 06/25/2022 2Q 2022 |  | 06/26/2021 2Q 2021 |  | vs. 2Q 2021 |  | 06/25/2022 2Q 2022 |  | 06/26/2021 2Q 2021 |  | vs. 2Q 2021
Net Sales | $ | 1,135,532 |  |  | $ | 894,629 |  |  | 26.9% |  | $ | 1,135,532 |  |  | $ | 894,629 |  |  | 26.9%
Operating Income | 118,719 |  |  | 82,625 |  |  | 43.7% |  | 122,859 |  |  | 90,850 |  |  | 35.2%
Operating Income as a % of Net Sales | 10.5 | % |  | 9.2 | % |  |  |  | 10.8 | % |  | 10.2 | % |  |
Net Earnings | 76,108 |  |  | 62,110 |  |  | 22.5% |  | 79,682 |  |  | 65,752 |  |  | 21.2%
Diluted Earnings Per Share | $ | 3.53 |  |  | $ | 2.89 |  |  | 22.1% |  | $ | 3.70 |  |  | $ | 3.06 |  |  | 20.9%
Average Shares Outstanding | 21,541 |  |  | 21,469 |  |  |  |  | 21,541 |  |  | 21,469 |  |  |
YTD 2022 | GAAP |  | Adjusted 1
(000's except per share amounts) | 06/25/2022 FY 2022 |  | 06/26/2021 FY 2021 |  | vs. FY 2021 |  | 06/25/2022 FY 2022 |  | 06/26/2021 FY 2021 |  | vs. FY 2021
Net Sales | $ | 2,116,352 |  |  | $ | 1,669,515 |  |  | 26.8% |  | $ | 2,116,352 |  |  | $ | 1,669,515 |  |  | 26.8%
Operating Income | 213,561 |  |  | 159,836 |  |  | 33.6% |  | 221,844 |  |  | 168,061 |  |  | 32.0%
Operating Income as a % of Net Sales | 10.1 | % |  | 9.6 | % |  |  |  | 10.5 | % |  | 10.1 | % |  |
Net Earnings | 138,419 |  |  | 117,124 |  |  | 18.2% |  | 145,570 |  |  | 120,776 |  |  | 20.5%
Diluted Earnings Per Share | $ | 6.43 |  |  | $ | 5.46 |  |  | 17.8% |  | $ | 6.77 |  |  | $ | 5.63 |  |  | 20.2%
Average Shares Outstanding | 21,516 |  |  | 21,449 |  |  |  |  | 21,516 |  |  | 21,449 |  |  |

"We delivered record quarterly revenue, an increase of 27% year-over-year, and record adjusted earnings per share that increased 21%," said Stephen G. Kaniewski, President and Chief Executive Officer. "Operating margin improvement was driven by our ability to successfully execute on pricing strategies, higher volumes, and better fixed-cost leverage. We continue to prioritize actions to better serve our customers by leveraging our global manufacturing footprint, strategically expanding capacity in key growth markets, and implementing sourcing strategies to help mitigate continuing supply chain volatility. We are seeing strong demand for our products and solutions across global infrastructure and agriculture markets and our Valmont teams around the world are doing an excellent job of delivering value to our customers every day. We are executing consistently on our strategy of creating sustainable growth across our businesses and long-term value for our shareholders."
Second Quarter 2022 Segment Review
Infrastructure (67.0% of Net Sales)
Products and solutions to serve the infrastructure markets of utility, renewable energy, lighting, transportation and telecommunications, and coatings services to preserve and protect metal products
Sales of $765.0 million grew 23.9% year-over-year with double-digit sales growth across all product lines, net of a 2.5% unfavorable foreign currency translation impact. Higher sales were driven by favorable pricing globally, primarily in the Transmission, Distribution and Substation (TD&S), Lighting and Transportation (L&T), and Telecommunications product lines, and higher volumes, notably in the Renewable Energy, Telecommunications and TD&S product lines.
Operating Income improved to $84.6 million or 11.1% of net sales compared to $61.6 million or 10.0% ($67.7 million or 11.0% adjusted 1) in 2021, driven by favorable pricing and improved fixed-cost leverage, including SG&A.
On June 1, 2022, Valmont acquired a majority interest in ConcealFab, advancing the Company's growth strategy to deliver industry-leading 5G infrastructure solutions for the telecommunications market.
1 Please see Reg G reconciliation to GAAP measures at end of document

Agriculture (33.0% of Net Sales)
Center pivot and linear irrigation equipment for agricultural markets, including parts and tubular products; advanced technology solutions for precision agriculture
Sales of $377.8 million increased 34.0% year-over-year, led by higher average selling prices of irrigation equipment globally and higher volumes, notably in North America and Brazil. In Brazil, revenues grew more than $40.0 million year-over-year, demonstrating robust market demand for irrigation equipment and ag solar products.
Operating Income was $58.0 million, or 15.5% of net sales ($62.2 million or 16.6% adjusted 1) compared to $42.0 million or 15.0% of net sales ($42.9 million or 15.3% adjusted 1) in 2021. The benefit of higher average selling prices and additional volume leverage was partially offset by higher SG&A, including incremental R&D expense for technology investments.
Realignment of Reporting Segments
On April 6, 2022, the Company announced that it had realigned its reporting segment structure beginning with its first quarter 2022 financial results. The new reporting segments are Infrastructure (includes the previous segments of Utility Support Structures, Engineered Support Structures and Coatings) and Agriculture (a renaming of the previous Irrigation segment). A recast of comparable prior-year segment financial information for 2020 and 2021 affected by the change is available in a summary presentation on the Investors page at Valmont.com. The Company's historical GAAP balance sheet, income statement and cash flows are not affected.
Balance Sheet, Liquidity and Capital Allocation
The Company generated year-to-date operating cash flows of $68.0 million through strong earnings and managing working capital to mitigate supply chain volatility while supporting strong revenue growth. At the end of the second quarter, cash and cash equivalents were $154.6 million. Valmont purchased approximately $10.0 million of company stock in the second quarter and approximately $112.0 million remains on the current authorization with no expiration.
Increasing Full Year 2022 Financial Outlook and Updating Key Assumptions
The Company is increasing its 2022 full-year net sales and diluted earnings per share outlook from the previous indications that were communicated last quarter, and is providing updated key assumptions for the year.

2022 Full Year Financial Outlook | Previous Outlook | Revised Outlook
Net Sales Growth (vs. PY) | 11% to 17% | 20% to 21%
GAAP Diluted EPS 1 | $12.30 to $12.80 | $12.90 to $13.30
Adjusted Diluted EPS 1 | $13.00 to $13.50 | $13.60 to $14.00
Tax Rate | ~ 26.5% | ~ 27.5%
FX Translation Impact on Net Sales | 0.0% | ~ (2.0%)

•Revised net sales growth is primarily due to favorable pricing to offset continued broad-based inflation
•Now expecting a full-year tax rate of ~27.5% due to the geographic mix of earnings
•Now expecting a ~2.0% unfavorable foreign currency translation impact on net sales vs. prior year
•Capital expenditures continue to be in the range of $110.0 - $120.0 million to support strategic growth and Industry 4.0 advanced manufacturing initiatives
Kaniewski continued, "We've had a very strong first half of the year and are increasing our full-year outlook based on this performance and several other positive factors, including our record backlog of $2.0 billion, which
1 Please see Reg G reconciliation to GAAP measures at end of document

reflects continued strong, global market drivers across our businesses and provides significant momentum as we look ahead to the balance of 2022 and into 2023. Additionally, broad-based market strength for infrastructure products and solutions that help deliver safety, security and reliability while also participating in the change to renewable generation sources across our markets, are driving robust demand globally. Favorable agricultural market fundamentals and continued heightened concerns over food security have led to increasing activity levels across global markets. While inflation and supply chain volatility continue, we remain focused on what we can control: leveraging the strength of our organization to deliver innovative products and solutions to our customers, maintaining cost discipline, advancing operational excellence, and executing on our pricing strategies. Additionally, our balance sheet is strong and gives us flexibility to execute our long-term strategic plan. Through our diversified business portfolio, organizational emphasis on ESG principles and return on invested capital focus, we are well-positioned to drive sustainable, profitable growth and deliver long-term value to our shareholders."
A live audio discussion with Stephen G. Kaniewski, President and Chief Executive Officer, and Avner M. Applbaum, Executive Vice President and Chief Financial Officer, will be accessible by telephone on Thursday, July 21, 2022 at 8:00 a.m. CDT by dialing 1-844-200-6205 or 1-646-904-5544 using access code 849925, or via webcast by pointing browsers to this link: Valmont Industries 2Q 2022 Earnings Conference Call. A slide presentation will simultaneously be available for download on the Investors page of valmont.com. A replay of the event can be accessed two hours after the call at the above link or by telephone at 1-866-813-9403 or 1-929-458-6194. Please use access code 917263. The replay will be available through 5:00 p.m. CDT on July 28, 2022.
About Valmont Industries, Inc.
For over 75 years, Valmont® has been a global leader in creating vital infrastructure and advancing agricultural productivity. Today, we remain committed to doing more with less by innovating through technology. Learn more about how we’re Conserving Resources. Improving Life.® at valmont.com.
Concerning Forward-Looking Statements
This release contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on assumptions that management has made in light of experience in the industries in which Valmont operates, as well as management’s perceptions of historical trends, current conditions, expected future developments and other factors believed to be appropriate under the circumstances. As you read and consider this release, you should understand that these statements are not guarantees of performance or results. They involve risks, uncertainties (some of which are beyond Valmont’s control) and assumptions. Although management believes that these forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect Valmont’s actual financial results and cause them to differ materially from those anticipated in the forward-looking statements. These factors include among other things, the continuing and developing effects of COVID-19 including the effects of the outbreak on the general economy and the specific economic effects on the Company’s business and that of its customers and suppliers, risk factors described from time to time in Valmont’s reports to the Securities and Exchange Commission, as well as future economic and market circumstances, industry conditions, company performance and financial results, operating efficiencies, availability and price of raw material, availability and market acceptance of new products, product pricing, domestic and international competitive environments, geopolitical risks, and actions and policy changes of domestic and foreign governments. The Company cautions that any forward-looking statement included in this press release is made as of the date of this press release and the Company does not undertake to update any forward-looking statement.
###
1 Please see Reg G reconciliation to GAAP measures at end of document

VALMONT INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(Dollars in thousands, except per share amounts)
(unaudited)

| Second Quarter |  | Year-to-Date
| 13 Weeks Ended |  | 26 Weeks Ended
| 25-Jun-22 |  | 26-Jun-21 |  | 25-Jun-22 |  | 26-Jun-21
Net sales | $ | 1,135,532 |  |  | $ | 894,629 |  |  | $ | 2,116,352 |  |  | $ | 1,669,515 |
Cost of sales | 842,931 |  |  | 664,982 |  |  | 1,574,565 |  |  | 1,235,314 |
Gross profit | 292,601 |  |  | 229,647 |  |  | 541,787 |  |  | 434,201 |
Selling, general and administrative expenses | 173,882 |  |  | 147,022 |  |  | 328,226 |  |  | 274,365 |
Operating income | 118,719 |  |  | 82,625 |  |  | 213,561 |  |  | 159,836 |
Other income (expense) |  |  |  |  |  |  |
Interest expense | (11,386) |  |  | (10,436) |  |  | (22,649) |  |  | (20,435) |
Interest income | 285 |  |  | 186 |  |  | 512 |  |  | 497 |
Gain (loss) on investments (unrealized) | (2,342) |  |  | 1,177 |  |  | (3,405) |  |  | 1,068 |
Other | 2,073 |  |  | 4,204 |  |  | 5,715 |  |  | 7,653 |
Other income (expense), net | (11,370) |  |  | (4,869) |  |  | (19,827) |  |  | (11,217) |
Earnings before income taxes | 107,349 |  |  | 77,756 |  |  | 193,734 |  |  | 148,619 |
Income tax expense | 29,587 |  |  | 14,740 |  |  | 52,708 |  |  | 30,242 |
Equity in loss of nonconsolidated subsidiaries | (555) |  |  | (359) |  |  | (913) |  |  | (719) |
Net earnings | 77,207 |  |  | 62,657 |  |  | 140,113 |  |  | 117,658 |
Less: earnings attributable to non-controlling interests | (1,099) |  |  | (547) |  |  | (1,694) |  |  | (534) |
Net earnings attributable to Valmont Industries, Inc. | $ | 76,108 |  |  | $ | 62,110 |  |  | $ | 138,419 |  |  | $ | 117,124 |
Average shares outstanding (000's) - Basic | 21,313 |  |  | 21,193 |  |  | 21,296 |  |  | 21,186 |
Earnings per share - Basic | $ | 3.57 |  |  | $ | 2.93 |  |  | $ | 6.50 |  |  | $ | 5.53 |
Average shares outstanding (000's) - Diluted | 21,541 |  |  | 21,469 |  |  | 21,516 |  |  | 21,449 |
Earnings per share - Diluted | $ | 3.53 |  |  | $ | 2.89 |  |  | $ | 6.43 |  |  | $ | 5.46 |
Cash dividends per share | $ | 0.55 |  |  | $ | 0.50 |  |  | $ | 1.10 |  |  | $ | 1.00 |

VALMONT INDUSTRIES, INC. AND SUBSIDIARIES
SUMMARY OPERATING RESULTS
(Dollars in thousands)
(Unaudited)

| Second Quarter |  | Year-to-Date
| 13 Weeks Ended |  | 26 Weeks Ended
| 25-Jun-22 |  | 26-Jun-21 |  | 25-Jun-22 |  | 26-Jun-21
Net sales |  |  |  |  |  |  |
Infrastructure | $ | 764,950 |  |  | $ | 617,604 |  |  | $ | 1,445,676 |  |  | $ | 1,167,250 |
Agriculture | 377,765 |  |  | 281,965 |  |  | 684,345 |  |  | 511,629 |
Total | 1,142,715 |  |  | 899,569 |  |  | 2,130,021 |  |  | 1,678,879 |
Less: Intersegment sales | (7,183) |  |  | (4,940) |  |  | (13,669) |  |  | (9,364) |
Total | $ | 1,135,532 |  |  | $ | 894,629 |  |  | $ | 2,116,352 |  |  | $ | 1,669,515 |
Operating Income |  |  |  |  |  |  |
Infrastructure | $ | 84,643 |  |  | $ | 61,550 |  |  | $ | 162,150 |  |  | $ | 115,999 |
Agriculture | 58,046 |  |  | 41,984 |  |  | 95,521 |  |  | 80,732 |
Corporate | (23,970) |  |  | (20,909) |  |  | (44,110) |  |  | (36,895) |
Total | $ | 118,719 |  |  | $ | 82,625 |  |  | $ | 213,561 |  |  | $ | 159,836 |

Valmont has aggregated its business segments into two global reportable segments as follows.
Infrastructure: This segment consists of the manufacture and distribution of products and solutions to serve infrastructure markets of utility, renewable energy, lighting, transportation and telecommunications, and coatings services to preserve and protect metal products.
Agriculture: This segment consists of the manufacture of center pivot and linear irrigation equipment for agricultural markets, including parts and tubular products, and advanced technology solutions for precision agriculture.

VALMONT INDUSTRIES, INC. AND SUBSIDIARIES
SUMMARY OPERATING RESULTS
(Dollars in thousands)
(Unaudited)

| Thirteen weeks ended June 25, 2022
| Infrastructure |  | Agriculture |  | Intersegment Sales |  | Consolidated
Geographical market: |  |  |  |  |  |  |
North America | $ | 559,864 |  |  | $ | 203,488 |  |  | $ | (6,716) |  |  | $ | 756,636 |
International | 205,086 |  |  | 174,277 |  |  | (467) |  |  | 378,896 |
Total | $ | 764,950 |  |  | $ | 377,765 |  |  | $ | (7,183) |  |  | $ | 1,135,532 |
Product line: |  |  |  |  |  |  |
Transmission, Distribution and Substation | $ | 295,835 |  |  | $ | — |  |  | $ | — |  |  | $ | 295,835 |
Lighting and Transportation | 246,652 |  |  | — |  |  | — |  |  | 246,652 |
Coatings | 90,321 |  |  | — |  |  | (4,200) |  |  | 86,121 |
Telecommunications | 78,539 |  |  | — |  |  | — |  |  | 78,539 |
Renewable Energy | 53,603 |  |  | — |  |  | — |  |  | 53,603 |
Irrigation Equipment and Parts, excluding Technology | — |  |  | 347,585 |  |  | (2,983) |  |  | 344,602 |
Technology Products and Services | — |  |  | 30,180 |  |  | — |  |  | 30,180 |
Total | $ | 764,950 |  |  | $ | 377,765 |  |  | $ | (7,183) |  |  | $ | 1,135,532 |

| Thirteen weeks ended June 26, 2021
| Infrastructure |  | Agriculture |  | Intersegment Sales |  | Consolidated
Geographical market: |  |  |  |  |  |  |
North America | $ | 421,168 |  |  | $ | 156,037 |  |  | $ | (4,940) |  |  | $ | 572,265 |
International | 196,436 |  |  | 125,928 |  |  | — |  |  | 322,364 |
Total | $ | 617,604 |  |  | $ | 281,965 |  |  | $ | (4,940) |  |  | $ | 894,629 |
Product line: |  |  |  |  |  |  |
Transmission, Distribution and Substation | $ | 220,458 |  |  | $ | — |  |  | $ | — |  |  | $ | 220,458 |
Lighting and Transportation | 215,247 |  |  | — |  |  | — |  |  | 215,247 |
Coatings | 80,346 |  |  | — |  |  | (2,796) |  |  | 77,550 |
Telecommunications | 54,102 |  |  | — |  |  | — |  |  | 54,102 |
Renewable Energy | 47,451 |  |  | — |  |  | — |  |  | 47,451 |
Irrigation Equipment and Parts, excluding Technology | — |  |  | 253,450 |  |  | (2,144) |  |  | 251,306 |
Technology Products and Services | — |  |  | 28,515 |  |  | — |  |  | 28,515 |
Total | $ | 617,604 |  |  | $ | 281,965 |  |  | $ | (4,940) |  |  | $ | 894,629 |

| Twenty-six weeks ended June 25, 2022
| Infrastructure |  | Agriculture |  | Intersegment Sales |  | Consolidated
Geographical market: |  |  |  |  |  |  |
North America | $ | 1,065,844 |  |  | $ | 385,743 |  |  | $ | (13,202) |  |  | $ | 1,438,385 |
International | 379,832 |  |  | 298,602 |  |  | (467) |  |  | 677,967 |
Total | $ | 1,445,676 |  |  | $ | 684,345 |  |  | $ | (13,669) |  |  | $ | 2,116,352 |
Product line: |  |  |  |  |  |  |
Transmission, Distribution and Substation | $ | 577,435 |  |  | $ | — |  |  | $ | — |  |  | $ | 577,435 |
Lighting and Transportation | 459,419 |  |  | — |  |  | — |  |  | 459,419 |
Coatings | 172,297 |  |  | — |  |  | (7,301) |  |  | 164,996 |
Telecommunications | 139,935 |  |  | — |  |  | — |  |  | 139,935 |
Renewable Energy | 96,590 |  |  | — |  |  | — |  |  | 96,590 |
Irrigation Equipment and Parts, excluding Technology | — |  |  | 625,619 |  |  | (6,368) |  |  | 619,251 |
Technology Products and Services | — |  |  | 58,726 |  |  | — |  |  | 58,726 |
Total | $ | 1,445,676 |  |  | $ | 684,345 |  |  | $ | (13,669) |  |  | $ | 2,116,352 |

| Twenty-six weeks ended June 26, 2021
| Infrastructure |  | Agriculture |  | Intersegment Sales |  | Consolidated
Geographical market: |  |  |  |  |  |  |
North America | $ | 806,902 |  |  | $ | 278,788 |  |  | $ | (9,364) |  |  | $ | 1,076,326 |
International | 360,348 |  |  | 232,841 |  |  | — |  |  | 593,189 |
Total | $ | 1,167,250 |  |  | $ | 511,629 |  |  | $ | (9,364) |  |  | $ | 1,669,515 |
Product line: |  |  |  |  |  |  |
Transmission, Distribution and Substation | $ | 428,902 |  |  | $ | — |  |  | $ | — |  |  | $ | 428,902 |
Lighting and Transportation | 391,763 |  |  | — |  |  | — |  |  | 391,763 |
Coatings | 155,139 |  |  | — |  |  | (5,997) |  |  | 149,142 |
Telecommunications | 99,742 |  |  | — |  |  | — |  |  | 99,742 |
Renewable Energy | 91,704 |  |  | — |  |  | — |  |  | 91,704 |
Irrigation Equipment and Parts, excluding Technology | — |  |  | 460,708 |  |  | (3,367) |  |  | 457,341 |
Technology Products and Services | — |  |  | 50,921 |  |  | — |  |  | 50,921 |
Total | $ | 1,167,250 |  |  | $ | 511,629 |  |  | $ | (9,364) |  |  | $ | 1,669,515 |

VALMONT INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
(unaudited)

| 25-Jun-22 |  | 25-Dec-21
ASSETS |  |  |
Current assets: |  |  |
Cash and cash equivalents | $ | 154,579 |  |  | $ | 177,232 |
Accounts receivable, net | 627,876 |  |  | 571,593 |
Inventories | 786,600 |  |  | 728,834 |
Contract asset - costs and profits in excess of billings | 200,522 |  |  | 142,643 |
Prepaid expenses and other assets | 87,070 |  |  | 83,646 |
Refundable income taxes | — |  |  | 8,815 |
Total current assets | 1,856,647 |  |  | 1,712,763 |
Property, plant and equipment, net | 607,563 |  |  | 598,605 |
Goodwill and other assets | 1,210,542 |  |  | 1,135,881 |
| $ | 3,674,752 |  |  | $ | 3,447,249 |
LIABILITIES AND SHAREHOLDERS' EQUITY |  |  |
Current liabilities: |  |  |
Current installments of long-term debt | $ | 3,018 |  |  | $ | 4,884 |
Notes payable to banks | 4,428 |  |  | 13,439 |
Accounts payable | 388,498 |  |  | 347,841 |
Accrued expenses | 237,222 |  |  | 253,330 |
Contract liability - billings in excess of costs and earnings | 175,814 |  |  | 135,746 |
Income taxes payable | 10,036 |  |  | — |
Dividend payable | 11,743 |  |  | 10,616 |
Total current liabilities | 830,759 |  |  | 765,856 |
Long-term debt, excluding current installments | 995,647 |  |  | 947,072 |
Operating lease liabilities | 154,799 |  |  | 147,759 |
Other long-term liabilities | 140,397 |  |  | 172,965 |
Shareholders' equity | 1,553,150 |  |  | 1,413,597 |
| $ | 3,674,752 |  |  | $ | 3,447,249 |

VALMONT INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(unaudited)

| 26 Weeks Ended
| 25-Jun-22 |  | 26-Jun-21
Cash flows from operating activities |  |  |
Net Earnings | $ | 140,113 |  |  | $ | 117,658 |
Depreciation and amortization | 48,012 |  |  | 44,063 |
Contribution to defined benefit pension plan | (17,155) |  |  | (970) |
Change in working capital | (115,170) |  |  | (140,014) |
Other | 12,219 |  |  | 49,448 |
Net cash flows from operating activities | 68,019 |  |  | 70,185 |
Cash flows from investing activities |  |  |
Purchase of property, plant, and equipment | (49,676) |  |  | (48,824) |
Acquisitions | (39,297) |  |  | (312,500) |
Other | 1,162 |  |  | (74) |
Net cash flows from investing activities | (87,811) |  |  | (361,398) |
Cash flows from financing activities |  |  |
Proceeds from long-term borrowings | 201,462 |  |  | 149,342 |
Principal payments on long-term borrowings | (156,973) |  |  | (15,421) |
Net (payments)/proceeds on short-term borrowings | (9,155) |  |  | (5,049) |
Purchase of treasury shares | (9,776) |  |  | (21,600) |
Purchase of noncontrolling interest | (4,292) |  |  | — |
Dividends paid | (22,337) |  |  | (20,181) |
Other | 1,641 |  |  | 2,969 |
Net cash flows from financing activities | 570 |  |  | 90,060 |
Effect of exchange rates on cash and cash equivalents | (3,431) |  |  | (288) |
Net change in cash and cash equivalents | (22,653) |  |  | (201,441) |
Cash and cash equivalents - beginning of year | 177,232 |  |  | 400,726 |
Cash and cash equivalents - end of period | $ | 154,579 |  |  | $ | 199,285 |

VALMONT INDUSTRIES, INC. AND SUBSIDIARIE S
SUMMARY OF EFFECT OF SIGNIFICANT NON-RECURRING ITEMS ON REPORTED RESULTS
REGULATION G RECONCILIATION
(Dollars in thousands, except per share amounts)
(unaudited)
The non-GAAP tables below disclose the impact of intangible asset amortization (Prospera) and stock-based compensation recognized for the Prospera employees on fiscal 2022 results. We believe the adjustments for Prospera allow for a better comparison of future Agriculture segment performance as compared to historical results. The non-GAAP tables below also disclose the impact of a write off a receivable following arbitration of a commercial transaction from 2014, acquisition diligence and restructuring expenses on segment operating income and net earnings as well as the impact of the U.K. tax rate change on net earnings (adjusts GAAP tax rate from 19.0% to 22.5%) on fiscal 2021 results. Amounts may be impacted by rounding. We believe it is useful when considering company performance for the non-GAAP adjusted net earnings and operating income to be taken into consideration by management and investors with the related reported GAAP measures.

| Thirteen weeks ended June 25, 2022 |  | Diluted |  | Twenty-six weeks ended June 25, 2022 |  | Diluted
|  | earnings per |  |  | earnings per
|  | share |  |  | share
Net earnings attributable to Valmont Industries, Inc. - as reported | $ | 76,108 |  |  | $ | 3.53 |  |  | $ | 138,419 |  |  | $ | 6.43 |
Prospera intangible asset amortization | 1,645 |  |  | 0.08 |  |  | 3,290 |  |  | 0.15 |
Stock-based compensation - Prospera | 2,495 |  |  | 0.12 |  |  | 4,993 |  |  | 0.23 |
Total Adjustments, pre-tax 1 | 4,140 |  |  | 0.19 |  |  | 8,283 |  |  | 0.38 |
Tax effect of adjustments 2 | (566) |  |  | (0.03) |  |  | (1,132) |  |  | (0.05) |
Net earnings attributable to Valmont Industries, Inc. - Adjusted 1 | $ | 79,682 |  |  | $ | 3.70 |  |  | $ | 145,570 |  |  | $ | 6.77 |
Average shares outstanding (000’s) - Diluted |  |  | 21,541 |  |  |  |  | 21,516 |

| Thirteen weeks ended June 26, 2021 |  | Diluted |  | Twenty-six weeks ended June 26, 2021 |  | Diluted
|  | earnings per |  |  | earnings per
|  | share |  |  | share
Net earnings attributable to Valmont Industries, Inc. - as reported | $ | 62,110 |  |  | $ | 2.89 |  |  | $ | 117,124 |  |  | $ | 5.46 |
Write-off of a receivable, pre-tax | 5,545 |  |  | 0.26 |  |  | 5,545 |  |  | 0.26 |
Acquisition diligence expense, pre-tax | 1,120 |  |  | 0.05 |  |  | 1,120 |  |  | 0.05 |
Restructuring expense, pre-tax | 1,560 |  |  | 0.07 |  |  | 1,560 |  |  | 0.07 |
Total Adjustments, pre-tax 1 | 8,225 |  |  | 0.38 |  |  | 8,225 |  |  | 0.38 |
Change in U.K. statutory tax rate | (2,819) |  |  | (0.13) |  |  | (2,819) |  |  | (0.13) |
Tax effect of adjustments 2 | (1,764) |  |  | (0.08) |  |  | (1,754) |  |  | (0.08) |
Net earnings attributable to Valmont Industries, Inc. - Adjusted 1 | $ | 65,752 |  |  | $ | 3.06 |  |  | $ | 120,776 |  |  | $ | 5.63 |
Average shares outstanding (000’s) - Diluted |  |  | 21,469 |  |  |  |  | 21,449 |

1 Earnings per share includes rounding
2 The tax effect of adjustments is calculated based on the income tax rate in each applicable jurisdiction.

|  | Thirteen weeks ended June 25, 2022
Operating Income Reconciliation |  | Infrastructure |  | Agriculture |  | Corporate |  | Valmont
Operating income - as reported |  | $ | 84,643 |  |  | $ | 58,046 |  |  | $ | (23,970) |  |  | $ | 118,719 |
Stock-based compensation - Prospera |  | — |  |  | 2,495 |  |  | — |  |  | 2,495 |
Prospera intangible asset amortization |  | — |  |  | 1,645 |  |  | — |  |  | 1,645 |
Adjusted Operating Income |  | $ | 84,643 |  |  | $ | 62,186 |  |  | $ | (23,970) |  |  | $ | 122,859 |
Net Sales - as reported |  | 760,750 |  |  | 374,782 |  |  | NM |  | 1,135,532 |
Operating Income as a % of Net Sales |  | 11.1 | % |  | 15.5 | % |  | NM |  | 10.5 | %
Adjusted Operating Income as a % of Net Sales |  | 11.1 | % |  | 16.6 | % |  | NM |  | 10.8 | %

|  | Thirteen weeks ended June 26, 2021
Operating Income Reconciliation |  | Infrastructure |  | Agriculture |  | Corporate |  | Valmont
Operating income - as reported |  | $ | 61,550 |  |  | $ | 41,984 |  |  | $ | (20,909) |  |  | $ | 82,625 |
Write-off of a receivable, pre-tax |  | 5,545 |  |  | — |  |  | — |  |  | 5,545 |
Acquisition diligence expense, pre-tax |  | — |  |  | — |  | — |  | 1,120 |  |  | 1,120 |
Restructuring expense, pre-tax |  | 650 |  |  | 910 |  |  | — |  |  | 1,560 |
Adjusted Operating Income |  | $ | 67,745 |  |  | $ | 42,894 |  |  | $ | (19,789) |  |  | $ | 90,850 |
Net Sales - as reported |  | 614,808 |  |  | 279,821 |  |  | NM |  | 894,629 |
Operating Income as a % of Net Sales |  | 10.0 | % |  | 15.0 | % |  | NM |  | 9.2 | %
Adjusted Operating Income as a % of Net Sales |  | 11.0 | % |  | 15.3 | % |  | NM |  | 10.2 | %

|  | Twenty-six weeks ended June 25, 2022
Operating Income Reconciliation |  | Infrastructure |  | Agriculture |  | Corporate |  | Valmont
Operating income - as reported |  | $ | 162,150 |  |  | $ | 95,521 |  |  | $ | (44,110) |  |  | $ | 213,561 |
Stock-based compensation - Prospera |  | — |  |  | 4,993 |  |  | — |  |  | 4,993 |
Prospera intangible asset amortization |  | — |  |  | 3,290 |  |  | — |  |  | 3,290 |
Adjusted Operating Income |  | $ | 162,150 |  |  | $ | 103,804 |  |  | $ | (44,110) |  |  | $ | 221,844 |
Net Sales - as reported |  | 1,438,375 |  |  | 677,977 |  |  | NM |  | 2,116,352 |
Operating Income as a % of Net Sales |  | 11.3 | % |  | 14.1 | % |  | NM |  | 10.1 | %
Adjusted Operating Income as a % of Net Sales |  | 11.3 | % |  | 15.3 | % |  | NM |  | 10.5 | %

|  | Twenty-six weeks ended June 26, 2021
Operating Income Reconciliation |  | Infrastructure |  | Agriculture |  | Corporate |  | Valmont
Operating income - as reported |  | $ | 115,999 |  |  | $ | 80,732 |  |  | $ | (36,895) |  |  | $ | 159,836 |
Write-off of a receivable, pre-tax |  | 5,545 |  |  | — |  |  | — |  |  | 5,545 |
Acquisition diligence expense, pre-tax |  | — |  |  | — |  | — |  | 1,120 |  |  | 1,120 |
Restructuring expense, pre-tax |  | 650 |  |  | 910 |  |  | — |  |  | 1,560 |
Adjusted Operating Income |  | $ | 122,194 |  |  | $ | 81,642 |  |  | $ | (35,775) |  |  | $ | 168,061 |
Net Sales - as reported |  | 1,161,253 |  |  | 508,262 |  |  | NM |  | 1,669,515 |
Operating Income as a % of Net Sales |  | 10.0 | % |  | 15.9 | % |  | NM |  | 9.6 | %
Adjusted Operating Income as a % of Net Sales |  | 10.5 | % |  | 16.1 | % |  | NM |  | 10.1 | %

VALMONT INDUSTRIES, INC. AND SUBSIDIARIES
REGULATION G RECONCILIATION OF FORECASTED GAAP AND ADJUSTED EARNINGS
(Dollars in thousands, except per share amounts)
The non-GAAP tables below disclose the impact on the range of estimated diluted earnings per share of the (1) amortization of the intangible asset (Prospera) and (2) stock-based compensation for Prospera employees. We believe the adjustments for Prospera allow for a better comparison of future Agriculture segment performance as compared to historical results. We believe it is useful when considering company performance for the non-GAAP adjusted net earnings to be taken into consideration by management and investors with the related reported GAAP measures.

Reconciliation of Range of Net Earnings - 2022 Guidance | Low End |  | High End |  | Adjustments
Estimated net earnings - GAAP | $ | 279,000 |  |  | $ | 287,600 |  |  |
Prospera intangible asset (proprietary technology) amortization, pre-tax |  |  |  |  | 6,800 |
Stock-based compensation - Prospera, pre-tax |  |  |  |  | 10,000 |
Total pre-tax adjustments |  |  |  |  | 16,800 |
Estimated tax benefit from above expenses* |  |  |  |  | (2,200) |
Total Adjustments, after-tax |  |  |  |  | $ | 14,600 |
Estimated net earnings - Adjusted | $ | 293,600 |  |  | $ | 302,200 |  |  |
Diluted Earnings Per Share Range - GAAP | $ | 12.90 |  |  | $ | 13.30 |  |  |
Diluted Earnings Per Share Range - Adjusted | $ | 13.60 |  |  | $ | 14.00 |  |  |

* The tax effect of adjustments is calculated based on the estimated income tax rate in each applicable jurisdiction.
###