Terex Corporation Price & Performance (TEX)

These risks are described in greater detail in the earnings materials and in our reports filed with the SEC. On this call, we will be discussing non GAAP financial information, including adjusted figures that we believe are useful in evaluating the company's operating performance. Reconciliations to these non GAAP measures can be found in the conference call materials. Please turn to Slide three, and I'll turn it over to Simon Misk. I would like to welcome everyone to our earnings call and appreciate your interest in Terex Terex. As you know, this will be Julie Beck's last earnings call as she will be leaving Terex in April I want to thank Julie on behalf of our team our Board of Directors and our shareholders for her commitment and contributions to Terex over these past Terex years.

I also want to welcome our incoming CFO, Jennifer Kong, who started on Monday. Jen's extensive finance experience including leading significant integrations and transformations in large multinationals makes her a great fit for Terex Terex. Looking at the year's performance, I'm very pleased by our improved safety performance and as we enter 2025, our commitment to safety and the Terrex values remain steadfast. As we continue to transform and grow our company, our values will continue to include keeping each other safe, treating each other with respect and dignity and being stewards of our environment and our community. Turning to Slide four, Our financial performance in the final quarter of twenty twenty four was consistent with our Q3 outlook. For the full year, we delivered earnings per share of $6.11 on sales of $5,100,000,000 This is the second highest full year EPS performance in the company's history and a reflection of the strength of the Terex portfolio. As we discussed last quarter, AWP and MP scaled back production in the second half to align with industry wide channel adjustments and will maintain a prudent operational posture for 2025. ESG executed very well in their first quarter with Terex Terex, In the period following the October 8 close, EEC earned $51,000,000 or 22% EBITDA on revenue of $228,000,000 delivering on the commitment of being financially accretive from day one.

I'm excited to see this level of performance continue into 2025 beyond Turning to Slide five. ESG has a strong leadership team led by Pat Terex chart of ESG's impressive growth over the past fifteen years. In Q1 of twenty twenty five, Pet took on additional responsibilities becoming President of our new Environmental Solutions segment which includes ESG and Terex utilities. I know Pat and the team will do a great job And thanks to the detailed advanced planning the integration team hit the ground running with eight work streams making progress. We fully expect to deliver at least $25,000,000 in operation by the end of twenty twenty six and realize additional commercial opportunities as we integrate ESG into Terex. Turning to Slide six, With the addition of ESG to our portfolio, approximately 25% of our revenue is from waste and recycling markets, characterized by low cyclicality and steady growth. About 20% of our business is related to infrastructure, where significant investment is being put in place in The United States and around the world. Utilities is about 10% and growing as the well documented need to expand and General construction, which in the past represented the majority of our end markets, is now less than a third.

An important macro headwind is the elevated level of interest rates and uncertainty around the Fed's outlook We continue to see strong public sector spending on infrastructure but rate sensitive private projects continue to be impacted by the higher rates. Policies that stabilize inflation enabling rate reductions would unlock pent up demand on the private investment side. We are encouraged by the improved sentiment that followed the U. S. Election in November the new administration's focus on easing the regulatory environment for new projects and encouraging growth and investment in The United States are stimulants for many of our end markets. With over two thirds of our revenue coming from North America, a strong U. S. Economy is an important overall tailwind for us. We're closely following the administration's approach to international trade policy it is important to understand that the majority of the products we're selling in The United we make in The United States. Which limits our exposure Moreover, we initiated mitigation actions last year in leveraging our global capabilities to manage the impact. As a global company, with a significant footprint in The United States and around the world, we have optionality and are ready to take additional actions if needed.

Turning to Europe, we continue to see a generally weak economic environment We do remain encouraged by increasing adoption of our products in emerging markets such as India, Southeast Asia, The Middle East and Latin America. Please turn to Slide seven. While we see shorter term adjustments in some of our legacy markets, we continue to be highly confident in our longer term growth outlook. Our portfolio of strong businesses will continue to benefit from megatrends on shoring technology advancements and federal investments. We continue to see record levels of mega projects in data centers manufacturing, semiconductor plants, and others with more projects expected to come online through 2027. We anticipate increased activity from infrastructure investments from roads and bridges to airports railways and the power grid, We are encouraged by the new administration support for AI power and other infrastructure investments and while priorities may shift, we believe these high investment levels will continue. Turning to Slide eight. We started implementing our revised and will continue to drive progress in 2025 and beyond.

As said, we are evaluating our global footprint focusing on a while improving operational performance and efficiency. When it comes to innovation, we have a very exciting new product development pipeline focused on maximizing return on investment for our customers. We also continue to invest in robotics, automation, and digitizing work streams to make our operations more efficient and more flexible. Turning to growth, completing the EUSC acquisition was a significant step forward. We fully expect organic growth in that business to continue in line with its demonstrated performance over the past decade. On the utilities front, we are unlocking growth potential by improving productivity and expanding capacity as the long term demand outlook continues to expand. RMP and Aerials businesses will manage through the current portion of the cycle before returning to growth as the need for more replacement equipment and megatrends are expected to remain significant tailwinds. Overall, we have a $40,000,000,000 address [indiscernible] Turning to Slide nine, Maintaining industrial market leadership requires a regular cadence of new innovative product introductions. Our businesses pride themselves on bringing groundbreaking products [indiscernible] that improve ROI for our customers. A great example is the completely redesigned next generation Genie slap scissor family fixes on the left.

The new Genie scissors provide our customers with industry leading quality performance and significantly lower total cost of ownership. Included in the launch is the first ever Ginnie scissor that does not use any hydraulic oil which is perfect for the rapidly growing data center and entertainment markets. The middle picture features the industry's first all electric refuse collection body recently introduced by Heil. While on route, the automated site loader is entirely electrically It can plug directly into an electric chassis battery or run on its own battery to maximize the vehicle's collection range. Customers love it because it has demonstrated fuel savings of up to 38% and support sustainability and contamination reduction objectives while delivering excellent productivity. And finally, image on the right shows our new brush shipper the latest addition to our new GreenTech product line we launched Green Tech last year to focus on the growing Terex care and vegetation management markets The team is doing a great job growing the new business line entering to 2025 with a healthy backlog. Each of these new product offerings are examples of the strength and the leverage of the Terex portfolio to maximize ROI for our customers in a diverse and continually expanding market.

And with that, I'll turn it over to Julie.

Thank you, Simon, and good morning, everyone. Look at our fourth quarter financial results found on Slide Total net sales of $1,200,000,000 were up slightly versus the [indiscernible] due to the addition of ESG. Sales in the legacy segments were down 17% largely in line with our expectations due to industry wide channel adjustments. Gross margin of 19% reflects lower year over year margin in the legacy segment partially offset by accretive margins from ESG. Volume, unfavorable manufacturing variances and mix in the legacy segment were partially offset by cost reduction actions. We reduced legacy SG and A expenses by $14,000,000 or 10.4% year over year as we executed cost reduction actions and lowered incentive compensation. Operating profit was $97,000,000 or 7.8% Interest and other expense was $39,000,000 $24,000,000 higher than last year due to interest on acquisition related financing. The fourth quarter effective tax rate was 10.9% compared to 18.7% in the fourth quarter of twenty twenty three due to favorable jurisdictional mix and discrete one time items. Earnings per share for the quarter was $0.77 and EBITDA was $114,000,000 Free cash flow for the quarter was $129,000,000 compared to $135,000,000 the fourth quarter of twenty twenty three. Turning to Slide 11 for the full year results.

Total net sales of $5,100,000,000 were generally in line with 2023 as the fourth quarter addition of ESG offset a 4.9% decline in legacy revenue. Gross margin of 21.7% was 120 basis points lower year over year as volume and unfavorable mix in the legacy segment were only partially offset by cost reduction actions and the fourth quarter accretion from ESG. We reduced legacy SG and A expenses by $18,000,000 or 3.4% for the full year. Through cost reduction actions and lower incentive compensation. Operating profit was $582,000,000 11.3%. Interest and other expense was $83,000,000 $20,000,000 higher than last year due to interest on acquisition related financing. The full year effective tax rate was seventeen point two percent one hundred basis points better than the prior year due to favorable geographic mix. Earnings per share for the year was $6.11 as Simon mentioned that is a second highest in tariff history and EBITDA was $642,000,000 or 12.5%. Free cash flow of $190,000,000 was down from last to lower that income including higher interest expense increased net working capital and a one time benefit in the prior year associated with the sale of the Oklahoma City facility. Please turn to Slide 12 to review our segment results.

Starting with AWP. AWP sales of $3,000,000,000 for the year represents 3% growth compared to 2023 with similar growth rates in 11.6% Terex. Consistent with our third quarter outlook, fourth quarter margins were impacted by aggressive production cuts product moves and unfavorable mix in aerial. The Genie team continues to optimize manufacturing footprint drive operational efficiency and introduce a host of new products that maximize return on investment. [indiscernible] Please turn to Slide 13. To review MP performance. Full year sales of $1,900,000,000 were 14.6% lower than the prior year due to industry wide channel adjustments. Combining with challenging macroeconomic factors in Europe, especially in the second half. On the aggregate side, we saw machines on rent longer than usual. Impacting dealers' replenishment of new units. The European market was weak all year, which was initially impacted material handling eventually aggregate. Our U. S. Concrete And India Aggregates businesses were bright spots both growing in the fourth quarter. MP's solid 13.6% full year operating margin was impacted by lower volume and unfavorable product and geographic mix. Partially offset by cost reduction action. Please turn to Slide 14 to review ESG. We were very pleased with ESG's performance following the October 8 close.

The business achieved 21.9% operating margin on net sales of $228,000,000 representing meaningful growth and profitability improvement over the prior year period. Operational initiatives on both collection vehicle and compactor production contributed to the margin expansion. EBITDA in the period was $51,000,000 or 22% of sales. We are very excited about ESG's 2025 and future contributions to tariffs. Please turn to Slide 15.

In the fourth quarter, we funded the ESG acquisition at favorable rates and and maintains our corporate rating. We continue to maintain a solid balance sheet and flexible capital structure with the right mix of secured and unsecured debt and variable versus fixed rates. We can prepay or reprice a significant portion of the debt. And we do not have any maturities until 2029. We continue to have ample liquidity with a year end leverage ratio of 2.6 times based on the calculation in our credit agreement. We plan to deleverage in future periods as we generate increased cash flow from operations and take advantage of cash tax benefits, associated with the acquisition. We will also continue to invest in our businesses fueling organic growth and profitability improvement. We reported a return on invested capital of 19.4% well above our cost of capital. Returning capital to shareholders remains a priority. In 2024, Terex returned $92,000,000 to shareholders through share repurchases and dividends, more than offsetting equity compensation dilution. We have $86,000,000 remaining under our share repurchase authorization and we will continue to buy back shares. Terex is in a strong financial position to continue investing in our business and executing our strategic initiatives while returning capital to shareholders.

Turning to bookings and backlog on Slide 16. Our current backlog of $2,300,000,000 includes a very healthy $520,000,000 for ESG, and $1,800,000,000 for our legacy businesses, which is in line with historical pre COVID norms. As expected, we saw booking trends return to historical patterns with the fourth quarter traditionally being a seasonally strong bookings period. Book to bill for the legacy business was 116%, led by Aerial's component of AWP at 153% as rental customers ramped up orders for 2025. Moreover, the GE team has secured sizable additional 2025 commitments from large customers in January. We expect book to bill of greater than 100% again in the first quarter providing further support for our Aerials 2025 outlook. MP has returned to its traditional book to bill cadence supported by reliable lead times with backlog coverage of approximately three months. ESG backlog of $520,000,000 heading into 2025 is up 16% from the prior year. It's strong fourth quarter bookings of $255,000,000 represents 112% book to bill supporting our growth outlook Now turn to Slide 17. For our 2025 outlook. We are operating in a complex environment with many macroeconomic variables and geopolitical uncertainties and results could change negatively or positively.

With that said, this outlook represents our best estimate as of today and does not include the impact of any new tariffs or trade policy changes that are not currently in effect. We expect overall growth in 2025 with the full year contribution of ESG anticipating net sales of approximately $5,400,000,000 with a segment operating margin of about 12% and EBITDA of roughly $660,000,000 Interest and other expenses will increase compared to 2024 due to acquisition related financing to an expected full year total of about $175,000,000 We expect 2025 earnings per share of between $4.7 and $5.1 on lower legacy volume partially offset by accretive ESG growth. From a quarterly perspective, we anticipate a slower start to the year delivering about 10% of our full year earnings per share in the first quarter as we continue to execute the corrective actions we deployed in the fourth quarter, to set us up for the longer term. We expect about two thirds of the full year earnings per share over the middle two quarters. We expect a significant increase in free cash flow compared to 2024 anticipating between $300,000,000 and $350,000,000 in 2025 and a full year of ESG cash generation.

While continuing to invest in our businesses with expected CapEx of approximately $120,000,000 Looking at our segments. During the first quarter, ESG was combined with Peric's Terex to create environmental solutions MP is unchanged. And Ariel which is our Genie business, [indiscernible] We will provide historical information our first quarter twenty twenty five results. Let's start with Ariel.

We expect sales to be down low double digits compared to $2,400,000,000 in 2024. Excluding first quarter one timers, we expect full year 2025 margins to be consistent with our 25% decremental target. As a result, consistent with historical seasonal patterns, we expect the second and third quarters to be the highest margin quarters. We expect MP sales high single digits compared to the prior year. Europe to remain generally weak, with North America starting slowly then picking up steam as the year unfolds, We anticipate MT to achieve decremental margins well within our 25% Terex. ESG had a strong fourth quarter and we expect that momentum to carry into 2025 combining with utilities to generate mid single digit sales growth, High RCV demand remained strong and the Marathon team has implemented several commercial excellent programs that continue to drive growth in compactors. Utilities demand remains strong with backlog stretching into 2020 The 2024 comparable baseline for ES is revenue of $1,500,000,000 with an operating profit of 17%. We anticipate continued strong margin performance for ES in 2025 through new product introduction, operational improvements and synergy capture. With that, I will turn it back to Simon.

Thanks, Julie. I will now turn to Slide 18. CEREX is very well positioned to deliver long term value to our shareholders. We have a strong portfolio of industry leading businesses across a diverse landscape of industrial segments with attractive end markets. We will continue to demonstrate improved through cycle financial performance as we integrate ESG and realize synergies across the company, As always, I want to close by thanking our team members around the world We have made great strides together and we will continue to grow our company together. I am very excited about the road ahead for Terex. And with that, I would like to open it up for questions. Operator?

At this time, I would like to remind everyone We do request for today's session that you please limit to one question and one follow-up. Your first question comes from the line of Jerry Rivech from Goldman Sachs. Please go ahead.

Yes. Hi. Good morning, everyone. [indiscernible] Hi. Congratulations on the strong ESG performance out of the gate. What really stood out was the margin performance in the quarter and the year over year growth. Can you just talk about the sustainability of the margin performance we saw in the quarter, whether there's any favorable mix or any other pieces because that was look to be up significantly year over year as we think about the outlook heading into next year? And the other dynamic is, Heil has picked up significant share over the past post COVID cycle. It looks like based on the bookings looks like that momentum is continuing, but wondering if you could just double click on that for us, if you don't mind? [indiscernible] Thanks for the question. No, other than just they're firing on all cylinders. It's been a record year for them in terms of bookings, sales, deliveries, new product introductions, throughput, They basically they can turn a bare chassis into a full blown refuse collection truck in less than six advantage to their customers. So it's just an all out success story Nothing really that helped them in terms of mix other than just great performance and we see that carry over into 2025.

They're literally firing on all cylinders. So we're very pleased with obviously ESG joining the Terex family and we're very excited about 2025.

And they had really strong bookings in the quarter that points to a really strong 2025 as well, Terry. So very excited.

Super. And again, I shift gears, let me just give you an opportunity to comment on the company's ability to move around the sourcing given every two days we're looking at a different potential tariff picture. I think initially when you were contemplating changes in the footprint, you were targeting significantly more than 25% cost savings to to make the investment move. So I'm wondering if you just flesh that out for us since that's been a key topic over the past couple of weeks.

Yes. Are you asking particularly about North America or what kind of tariffs do you have? Yes. I apologize. Yes, the tariff picture in North America Terex potential tariffs to be implemented on Mexico and Canada, I just wanted to give you a platform to expand on what the company can do. Yes. Hopefully, it's been a bit of a roller coaster in the last couple of weeks, but [indiscernible] in my opening remarks. At the end of the day, we're still a U. S.-based manufacturer.

At the tariffs level, we have 11 factories in The United States, one in Mex lion's share of what we sell in The United States, we make in The United States.

But having said that, we have we have a lot of optionality to be very honest with you, Jerry, if no matter kind of what the outcome will be, if anything will change, We run single shifts in most of our U. S. Factories.

We can reroute demand to a We source from the Monterey facility from other facilities as well. So we have a dual source setup that we can play with So we have a lot of optionality, but we're still very pleased with our Monterey facility. It's a world class facility, state of the art manufacturing.

And we can use that facility no matter what happens with The U. S. Landscape. But we like where we are from a from a competitive standpoint, the optionality that we have. We have multiple mitigation plans ready to go. If this the situation would change. And we think that if something like were to happen that we would be able to mitigate most of it And it wouldn't make a significant impact on our guidance either way.

Super.

Thank you.

Thanks for the question.

Thanks, sir.

Your next question comes from the line of Steven Fish Fisher from UBS. Please go ahead.

Thanks. Good morning and best wishes Julie. Thanks for all the help and congratulations Jen. Just want to start off by asking about the AWP order trends, how they came in relative to your expect for the quarter, And what you see your customers doing with their fleets this year? Is this sort of just a replacement year? Is it a bit of a shrinking? How do you frame that? I know you said you've secured some additional commitments in in January. So like how important is is the first quarter relative to sort of the seasonal picture of bookings? Was there something of more clarity that the industry got in January that enabled those commitments?

Great question. We're just going back to kind of normal pattern. So typically, we take most of our annual agreements in Q4 and then some in Q1. And that's kind of where we're going back to. So in Q4, we secured 153% book to bill Very pleased with the order intake.

And then again in Q1, we expect to be north of 100% So we feel really good about our sales outlook for Aerials. And other than in terms of kind of the seasonality, weeks expect in 2025 to Q2 and Q3 to go back to being the traditionally the strongest quarters like it was pre COVID. And in terms of what our customers are telling us, they're yes, it is mostly replace demand to your point. But fleet utilization still healthy levels.

Fleets are not really that aged anymore. So they're they need to be. But they have a strong project pipeline. They've been very transparent with us on kind of what they need and at what time they're going to need their products. So we just see the year going back to to normal, if you will, and we're very pleased with our backlog and our coverage for the year. Okay. That's very helpful. And then, I guess on on Europe, can you just give us a sense of kind of momentum there? Is it still getting weaker? Is it stabilized to get that going a little bit more positively? Are you referring to Tier two general or aerials?

In general. Across the business. Yes. Our expectation is that Europe is going to continue to stay soft in 2025. We do see some pickup, some fleets are starting to age for example, in handling some of our crushing and screening fleets start to age. So there's going to there's going to be some demand around replacement.

But generally speaking, we are assuming a soft market for 2025 In terms of resi and commercial construction, for sure, There's a little bit of pickup in civil in some of the European markets. But overall, we see we see the market will continue to stay soft. Now having said that, there are a couple of businesses that show are showing signs of bottoming. For example, we see some pickup in in our cranes business. We see some positive quoting activity. We see some positive bookings. And then there are some bright spots like Saudi is a bright spot for us. So there are some some markets that are doing slightly better. But as a general statement, we Got it. Thank you very much. Thank you.

Your next question comes from the line of Tammy Zukar Zakaria from JPMorgan. Please go ahead.

Hey, good morning. Thank you so much.

My first question is on the ESG outlook. Up mid single digit percent.

You're expecting this year, which seems a bit lower than the high single digit CAGR that business has seen? Historically. So what's driving that outlook? Is it including the legacy tax utilities business or just the ESG portion? Any color there would be helpful.

Yes, it does include utilities. So those two businesses combined. And if you break it apart, in ESG, as I said, firing on all cylinders as to Julie's point, we have strong record backlog coverage actually for ESG going into 2025. And then in utilities, we're still a little bit constrained on supply, so we're actually expanding capacity because we're now starting to quote into 2026 for our utilities business.

So our focus on 2025 will be to just continue to ramp up production on the utility side and that might just drive a little bit of caution in our revenue guide for ES overall, but it's not because of ESG. Got it. Got it. That's very helpful. And then the other question [indiscernible] 10% of the full guide. So could you just give us some pointers on how to model the first quarter in terms of the segments, especially AWP I'm just trying to understand how to get to that 10% EPS for the three segments?

Yes. So what we would expect first of all for the first quarter, again, 10% of our earnings per share would be in that first quarter. And we would think say that the revenues in our aerials business would would be seasonally lower in the first quarter. And as well, we took production down in the fourth quarter, which impacted margins. And Simon refers to it as a speed bump and we will continue to do that in Q1 to match production with our demand. So So production will be lower in the first quarter for our aerials business. MP will have a lower first quarter as well. They will continue to improve throughout the year. And they'll perform well within our 25% decremental target. And the ES business is just going to be strong and steady throughout the year. Consistent performance throughout the year. So that's how we we expect to see the year unfold and particularly in Q1. Q1 will primarily be impacted by some lower volumes both in MP segments and some lower production volumes.

Got it. Thank you so much.

Your next question comes from the line of Steve Voeltmann. From Jefferies. Please go ahead.

All right. Thank you, guys. Julie, my thanks as well and welcome, Jen.

I will just to follow on on Tammy's question there. Julie, your comments about lower, are you talking about lower year over year in the one or is it actually sequentially lower than the fourth?

Yes.

So we are going to be lower year over year and it ends fairly consistent from Q4 to Q1. In terms of production.

Okay, great. Thank you.

Then maybe, Simon, a couple of kind of real bigger picture questions. I'm curious if you have any comments to what you think is happening with the AWP cycle? Are we in sort of a lull here and it starts to regrow going forward? Or do we have sort of a more protracted downturn? Just any kind of views from your seat would be great. Yes. So, obviously, we're not ready to guide for anything beyond 2025. So I'm mostly going to talk about 2020 sorry, 2025. We can't we're not ready to talk about 2026, but overall, we're seeing U. S. To remain resilient and Europe and the rest of the world to remain soft. That's the story for us 2025 mega projects main tailwind in The U. S. We do see spending on the large projects continue to grow although at a lower pace. But infrastructure and now it's manufacturing on shoring will continue to be a tailwind for us and that will carry forward. We see positive customer sentiment, strong project pipeline, But yes, there could be upside if interest rates will come our way and private more local, smaller projects will start to pick up again.

But for 2025, it's mostly replacement demand and that's what drives our kind of compressed outlook for aerials and then we'll have to see what happens going into 2026. Okay.

Thanks. From the line of Jamie Cook, from Truist. Thank you. Please go ahead.

Hi.

Good morning. I guess just two follow-up questions. [indiscernible] just trying to understand how you're thinking about the accretion of ESG in 2025 relative to when you announced the deal and you talked about double digit accretion. It doesn't sound like anything's changed given the performance in the quarter and what you've seen in bookings, but I just want to clarify that because it's hard to back into it the way you guided. And then I guess just my second question, on the Ariel's business, understanding you had strong orders, I think you said in January and we expect normal seasonality. I mean, just trying to understand to what degree how you're thinking flexibility, I guess, if we do get into a situation where tariffs become an issue. I mean, I think tariffs Trump's last administration managed very well in terms of like price cost and managing that. But just wondering how you're thinking about managing the business and getting these order I'll let Julie take the first part and then I'll take second.

So the ESG again, great fourth quarter performance.

We expect, and there's no change when we announced ESG and brought them in, in October. We expect continued solid performance for ESG and then to be adds to add accretion to our earnings and we expect them to do really, really well and nothing's changed. We're even even feel better because of the great performance in fourth quarter and going into [indiscernible] Yes.

And on the tariffs pricing side, if tariffs were to come our way and That's obviously a big if and we can only speculate, but our aim would be to mitigate this ourselves first and foremost. That would be That would be the angle. And we think we can mitigate a big piece depending on what kind of tariffs we will have to deal with. So our aim will be to obviously stay disciplined on on pricing. We aim to be price cost neutral and there's still inflation other than tariffs in our industry material, freight and labor, So we want to stay disciplined on pricing. But when it comes to tariffs, our first approach will be to mitigate as much of it ourselves.

And before you cut me off, Julie, I just wanted to say thank you for all your help and congrats on a great performance and congrats to whatever is ahead.

Thank you.

Thank you.

Your next question comes from the line of David Raso from Evercore ISI. Please go ahead. Hi. Thank you for the time and also congratulations, Julie.

I don't want to make this a math question, but given the moving parts the lack of the restate I apologize in advance for the math here. Can you I don't understand the decremental margin commentary on the segment. The down within our 25% target.

To help me get a better sense how that [indiscernible] What is the operating margin you're assuming ESG Dover has, the standalone business? Don't blend it with the utility. So the business that just reported $21,900,000 for the quarter, I know it was a [indiscernible] What are you thinking that business standalone EBIT margin would be for 25?

David, we would expect ES margins to be the ESG margins to be comparable in 2025. With 2024.

With that stub number? [indiscernible] I apologize in advance, but we have a lot of moving numbers here. We don't have normal If you strip out ESG Dover, you have 2024 revenues dollars 4,900,000,000.0 and take out the $50,000,000 of EBIT. Right. So the EBIT is 53010.9% margins. I want to look at legacy legacy. Guide of 5,400,000,000.0 but roughly $900,000,000 is ESG Dover.

So legacy legacy, it's $4,900,000,000 of revs going to 4.5 If I look at the EBIT implied for 25% all in, right, 12% margins, on the 5.4 take out the $75,000,000 of corporate expense. So we're at $573,000,000 of EBIT all in. But if you pull out the $900,000,000 of revenue from Dover, and pull it out at a 21.9% margin, it's implying the legacy company has decrementals of 39 So how does AWP and MP say we're 25% decremental margins?

So again, I apologize for all that math.

But again, the decremental's legacy appear to be closer to 40% than than the 25 you're implying. And again, I apologize, but that is the math. I'm just trying to understand. Thank you.

So David, thanks for the question. So what we're talking about in and what we had in our remarks is that again, we have some spillover into Q1 in our aerials business where we're taking production down to meet demand and And what I indicated is that from Q2 to Q4 that business will be within our 25% decremental margin target from Q2 to Q4. As far as our 25% decremental for 2025.

Okay. So AWP decrementals for the full year and again, I know it's just a bad start, but for the full year, they're down whatever, 40%, 50% decrementals for the year. It's just saying, hey, all that pain is in the first quarter. And then we kind of get within our normal trajectory of decrementals after that. That's the the key wrinkle there.

We don't quite get that those numbers. But directionally you're correct. Yes.

Okay. Really appreciate. And lastly, on the orders for 25 on AWP, Any sense of price or even price cost, just trying to get a sense of the comfort of improving those margins after the first quarter just a better sense of why the decrementals would be so much better the rest of the year? [indiscernible] volume tailwind Q2, Q3. That's where most of the the margin improvement will come from. We expect to be in the double digit range again in aerials in Q2 and Q3. And a lot of that will be volume. But when it comes to pricing, we obviously don't call out specifics, but the aim is always and will be and will continue to be price cost neutral and that's where we want to be for 2025 as I appreciate it. Thanks so much.

Yes.

Thank you.

Your next question comes from the line of Mig Dobre Yes. Thank you. Good morning, Julie. All the best to you going forward.

I want to ask an MP question here. When I was looking at your outlook, one of the things that stood out to me is that you expect NP to decline less than AWP, but arguably speaking the orders and backlog pressure is maybe even greater here in NP. So I guess what I'm wondering is why is that the case How do you think about demand, just outright customer demand as the year progresses? It seems like you might have some improvement baked in here And then on Q1, how should we think about this segment relative to what you were you put up in Q4 from a margin standpoint? All right. I'll take the first part, top line, and then I'll let you Julie talk about the bottom line. So good question, Nick. Yes, backlog coverage compared to the other two legs of this tool, seems a little less favorable, but don't forget, it's mostly a dealer model. So we have pretty pretty strong forward in MP. So we're pretty strong forward visibility.

And historically, MP has been, if compared to the other two segments, more of a book to bill business with one quarter forward visibility But what we do see is I mentioned that Europe is soft, United States has more upside for us. We do see some more positive quoting activity. We do see a pickup in orders actually going into the first quarter. We do see fleet utilization is still high in the MP fleet and fleets are aging So if you just combine all those elements, underlying demand inventories where they need to be fleet utilization still high, fleet starting to age, combined with what our dealers are telling us and what our quoting activity and our bookings are [indiscernible] going to Q1, we feel comfortable with the guide that we have on MP yes, in terms of backlog coverage, they're the lowest of three segments that we have.

And from a margin perspective, maybe the MT business in 2024, down 15% and in sales and maintained 13.5% margins. Their margin performance continues to be strong. In terms of Q1, I would the margins will be fairly consistent with Q4. That's what I would use for modeling purposes going forward. And we expect them to do really well and this year again to be well within the '25 Sacramento? I would just add one more point there. Thanks, Julie.

Is that the current guide kind of assumes MP bottoming in Q1 and then sequentially improve every quarter throughout 2025. That's the current model. [indiscernible] Okay. That's very helpful. My My follow-up goes back to the discussion around Terex. And I guess the way I kind of interpreted your comments was that you would be looking at potentially changing your manufacturing footprint as a result If that's the case, I do wonder what that does structurally for your margins because as I understood it, your investment in Mexico was really kind of the fundament for improved margins in AWP longer term. Is that no longer the case?

I didn't mean to imply that we were going to change our footprint. We might we have multiple options. One of them being to repurpose the facility. One could be to ramp up just ramp up shifts in or double go to double shifts in The United States another could be to reroute demand. So I didn't mean to imply that we're changing anything on our footprint. We just have the optionality to move production around, to move demand around, and to flex productivity in each of our facilities in terms of going to double shifts or single shifts. So it doesn't mean to imply that we're going to change any brick and mortar. We're not But what about the margin issues here? [indiscernible] the Aeries team is working on all sorts of initiatives today, new products, productivity improvements, footprint optimization, optimization, cost out actions that continue to improve margins long term as well. And the Monterey facility is certainly is a lower cost facility and it's performed really well for us. And we would continue to use that facility and just use it for other regions if depending upon what what happens. We're just scenario planning here, but we would it could continue to be a part of our footprint.

It's a very competitive facility and we can serve other pockets of the world from Monterey if need to.

Understood. Thank you. Thanks for the question.

Your next question comes from the line of Kyle Menges from Citigroup. Please go ahead. Thanks and congrats, Julie.

I just wanted to dive deeper into the ESG margin comments. So if I heard you guys correctly, it sounded like ESG margins guiding to kind of [indiscernible] year over year. So I'm just confused, I guess, like why it wouldn't be a bit better if you're assuming growth for ESG and then some synergies as well. I guess what synergies are embedded in the guidance? And has the magnitude or timing of synergy capture changed at all since you announced [indiscernible] Yes.

So thanks for the question, Kyle. So first of all, we remain very confident and pleased with the ESG acquisition. Really, really pleased with our performance. And we talked about that we would have $25,000,000 of run rate synergies as we exit 2026. And so that we are still well on target for that. We have visibility to do that. And it's very early in our teams are working together. There are eight teams, as Simon mentioned, working on integration. We're really pleased, but it's early for us to come out and change synergies All to say is that we're very pleased and things are on track. And so I can comment that on synergies. And then for the ES, ES segment going forward, we're talking about continued strong And really strong operating margins and for the full year.

Okay. Thanks. And then just a quick math follow-up question. Apologies in advance but I'm just looking at the guidance. So if I take the [indiscernible] I guess the midpoint of revenue and op margin guidance I'm getting to, I think, adjusted operating margin around 5.75 And then adding back the D and A, I'm getting to EBITDA around $7.35.

Versus the EBITDA guide of $660,000,000 So is there is that $660,000,000 number for EBITDA an unadjusted number? Is that kind of the delta? That I'm missing?

The $660,000,000 would be an adjusted number. So The $6.60 is an adjusted number.

Okay.

Your final question comes from the line of Tim Syng from Raymond James. Please go ahead.

Great. Thank you. Maybe just we'll wrap it up in two combined questions on the ES business that was just acquired. So the Hyal business The first is just from a customer mix standpoint, and I this came up when you announced the deal on the call, but post COVID it seems that the bulk of deliveries in terms of on the refuse side have been entered more into the big four major players. And I'm just wondering as chassis availability improves, is there more of a broadening out in terms of from a customer mix perspective? Does that does that benefit the company in terms of potentially shifting more to local refuse operators in terms of who's getting those deliveries. So maybe that's that's question one on the customer mix. And then on the technology, it seems at least from what we've heard from the operators at this Third Eye Tech regarded and respected. I'm wondering if there's opportunities for Terex to potentially leverage that across other parts of the organization. I don't know if that's feasible, but just curious if that's something that you've explored since taking over the business. Thank you.

Yes, great question. So the first part yes, we don't see a meaningful change in customer mix in 2025.

Chassis do become more available and most of our customers buy their own chassis and they don't They're not part of they're not on our balance sheet. So one of the things that the Heil team is really great at is is turning that around, as I mentioned in my I think earlier on in the Q and A, into a workable product in this list. Less than sixty days, which is a real competitive advantage.

And particularly that helps with the larger customers But overall, I don't see a meaningful change in customer mix in 2025. Yes. And then on third, I mean, it's a great product. It's It's a differentiated product. We have great adoption of it and there are a lot of opportunities to replicate that across the TRx portfolios. As a matter of fact, we are working on that right now. We make concrete mixers and we make utility trucks and and all of those have used cases and applications where we can where we can deploy the ThirdEye the ThirdEye solution. So, yes, very much so soon as the opportunity for Terex across across our entire portfolio. Thank you. And same best wishes to you as [indiscernible] Julie. Thank you. [indiscernible] That can over to Simon Meisser for closing remarks. All right. Thank you, operator.

If you have any additional questions, please follow-up with Julie or Derek. Thank you for your interest in Terex Terex.

With all the weather, especially here on the East Coast, I hope you stay safe and warm. And with that, operator, please disconnect. Call.

Ladies and gentlemen, that concludes today's call. You all for joining. You may now disconnect.