CommScope Reports First Quarter 2023 Results

CommScope Reports First Quarter 2023 Results

First Quarter Highlights

  • Net sales of $2.002 billion

  • Core net sales of $1.664 billion*

  • GAAP net loss attributable to common stockholders of $11.7 million

  • Non-GAAP adjusted EBITDA of $312.0 million

  • Core adjusted EBITDA of $315.3 million*

  • Cash flow used in operations of $(46.1) million and non-GAAP adjusted free cash flow of $(39.7) million

* References to certain supplementary “Core” financial measures reflect the results of the Connectivity and Cable Solutions (CCS), Networking, Intelligent Cellular and Security Solutions (NICS), Outdoor Wireless Networks (OWN) and Access Network Solutions segments (ANS), in the aggregate. Core financial measures exclude the results and performance of the Home Networks (Home) segment. See the first quarter segment comparison tables below showing the aggregation of the Core financial measures.

HICKORY, N.C.–(BUSINESS WIRE)–
CommScope Holding Company, Inc. (NASDAQ: COMM), a global leader in network connectivity solutions, today reported results for the quarter ended March 31, 2023.

Summary of Consolidated Results

 

 

 

Q1

 

 

Q1

 

 

% Change

 

 

 

2023

 

 

2022

 

 

YOY

 

 

 

(in millions, except per share amounts)

 

Net sales

 

$

2,001.5

 

 

$

2,228.6

 

 

 

(10.2

)%

Core net sales (1)

 

 

1,664.4

 

 

 

1,732.9

 

 

 

(4.0

)

GAAP net income (loss)

 

 

3.4

 

 

 

(139.9

)

 

NM

 

GAAP net loss per share

 

 

(0.06

)

 

 

(0.75

)

 

 

(92.5

)

Non-GAAP adjusted EBITDA (2)

 

 

312.0

 

 

 

253.3

 

 

 

23.2

 

Core adjusted EBITDA (1)

 

 

315.3

 

 

 

230.0

 

 

 

37.1

 

Non-GAAP adjusted net income per diluted share (2)

 

 

0.35

 

 

 

0.26

 

 

 

34.6

 

 

 

 

 

 

 

 

 

 

 

NM – Not meaningful

 

 

 

 

 

 

 

 

 

(1) “Core” financial measures reflect the results of the CCS, NICS, OWN and ANS segments, in the aggregate. Core financial measures exclude the results of the Home segment. See the first quarter segment comparison tables below showing the aggregation of the Core financial measures.

(2) See description of Non-GAAP Financial Measures and Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures below.

“CommScope delivered Core net sales of $1.66 billion and Core adjusted EBITDA of $315 million for the first quarter of 2023. This represents a 37% improvement in Core adjusted EBITDA over the first quarter of 2022 as our CommScope NEXT initiative continues to support improving EBITDA margins. I’m pleased with our team’s performance as we continue to aggressively manage the components of our business that we control. CommScope NEXT is paying dividends with strong focus on the most important initiatives. A great example of this progress is in our NICS segment where the team delivered $58 million of EBITDA in Q1, a $72 million improvement year-over-year. Current order input remains low as customers deal with high inventory levels and project delays as they manage through the uncertain economic environment. However, market feedback indicates a strong recovery in the second half as fiber deployment, infrastructure upgrades and continued need for more bandwidth drive strong market fundamentals. We are well positioned to take advantage of the growing market, as we announced more capacity additions in our fiber business during the first quarter. Based on current demand visibility driven by customer signaling a strong second half order rate, we maintain our expectation that we will deliver Core adjusted EBITDA in the $1.35 to $1.5 billion range,” said Chuck Treadway, President and Chief Executive Officer.

“We are pleased with our first quarter results as evident by the 37% Core adjusted EBITDA growth year-over year. The improved EBITDA performance allowed us to generate cash that we used to deleverage as we retired $57 million of debt in the first quarter. With our LTM Core adjusted EBITDA of $1,337 million, a 7% improvement over prior quarter, and our debt reduction, we finished the quarter at adjusted leverage ratio of 6.6x. We will continue to focus on deleveraging as we move through 2023,” said Kyle Lorentzen, Chief Financial Officer.

CommScope NEXT

Since 2021, the Company has been engaged in a transformation initiative referred to as CommScope NEXT, which is designed to drive shareholder value through three pillars: profitable growth, operational efficiency and portfolio optimization. CommScope believes these efforts are critical to making the Company more competitive and allowing it to invest in growth, de-lever and maximize stockholder and other stakeholder value in the future.

As a step in the CommScope NEXT transformation plan, in 2021, the Company announced a plan to separate the Home Networks (Home) segment. Due to the impact of the uncertain supply chain environment, capital spending pattern of customers and other macroeconomic factors related to the Home segment, the Company has delayed the separation plan but continues to analyze the financial results of its “Core” business separately from Home. As such, in this comparison discussion, reference is made to certain supplementary Core financial measures, which reflect the results of the Connectivity and Cable Solutions (CCS), Outdoor Wireless Networks (OWN), Networking, Intelligent Cellular and Security Solutions (NICS) and Access Network Solutions (ANS) segments, in the aggregate.

Impacts of Current Economic Conditions

Macroeconomic factors such as higher interest rates, inflation and concerns about a global economic slow-down have softened demand for CommScope’s products, with certain customers reducing purchases as they right-size their inventories and others pausing capital spending. This has negatively impacted the Company’s net sales for the first quarter of 2023 and may continue to negatively impact net sales further into 2023. While supply chain constraints are loosening in some segments, CommScope continues to experience shortages of memory devices, capacitors and silicon chips, which has decreased net sales and increased costs and inventory balances for certain of its segments. These shortages could continue throughout 2023. Conversely, the Company has seen favorable pricing impacts and declining freight costs that have offset the impact of lower demand and supply chain constraints. CommScope also proactively implemented cost savings initiatives that have favorably impacted its profitability in the first quarter of 2023.

First Quarter Results and Comparisons

Net sales in the first quarter of 2023 decreased 10.2% year-over-year to $2.00 billion. Core net sales decreased 4.0% year-over-year due to lower net sales in the OWN, ANS and CCS segments, partially offset by stronger sales in the NICS segment. Net sales decreased across all regions in the first quarter of 2023.

Net loss attributable to common stockholders of $11.7 million, or $(0.06) per share, in the first quarter of 2023, improved compared to the prior year period’s net loss attributable to common stockholders of $154.4 million, or $(0.75) per share. Non-GAAP adjusted net income for the first quarter of 2023 was $89.4 million, or $0.35 per share, versus $64.4 million, or $0.26 per share, in the first quarter of 2022.

Non-GAAP adjusted EBITDA increased 23.2% to $312.0 million in the first quarter of 2023 compared to the same period last year. Non-GAAP adjusted EBITDA as a percentage of net sales increased to 15.6% in the first quarter of 2023 compared to 11.4% in the same prior year period. Core segment adjusted EBITDA increased 37.1% to $315.3 million in the first quarter of 2023 compared to the same prior year period. Core segment adjusted EBITDA as a percentage of net sales increased to 18.9% in the first quarter of 2023 compared to 13.3% in the same prior year period.

Reconciliations of the reported GAAP results to non-GAAP adjusted results can be found at https://ir.commscope.com/.

First Quarter Comparisons

Sales by Region

 

 

 

 

 

 

% Change

 

 

Q1 2023

 

 

Q1 2022

 

 

YOY

United States

 

$

1,318.0

 

 

$

1,347.1

 

 

 

(2.2

)%

Europe, Middle East and Africa

 

 

326.5

 

 

 

406.4

 

 

 

(19.7

)

Asia Pacific

 

 

158.9

 

 

 

203.4

 

 

 

(21.9

)

Caribbean and Latin America

 

 

107.9

 

 

 

162.3

 

 

 

(33.5

)

Canada

 

 

90.2

 

 

 

109.4

 

 

 

(17.6

)

Total net sales

 

$

2,001.5

 

 

$

2,228.6

 

 

 

(10.2

)%

Segment Net Sales

 

 

 

 

 

 

 

 

 

% Change

 

 

Q1 2023

 

 

Q1 2022

 

 

YOY

CCS

 

$

822.8

 

 

$

838.0

 

 

 

(1.8

)%

NICS

 

 

284.5

 

 

 

188.0

 

 

 

51.3

 

OWN

 

 

258.4

 

 

 

390.1

 

 

 

(33.8

)

ANS

 

 

298.7

 

 

 

316.8

 

 

 

(5.7

)

Core net sales

 

 

1,664.4

 

 

 

1,732.9

 

 

 

(4.0

)

Home

 

 

337.1

 

 

 

495.7

 

 

 

(32.0

)

Total net sales

 

$

2,001.5

 

 

$

2,228.6

 

 

 

(10.2

)%

Segment Operating Income (Loss)

 

 

 

 

 

 

 

 

 

% Change

 

 

Q1 2023

 

 

Q1 2022

 

 

YOY

CCS

 

$

124.0

 

 

$

37.3

 

 

 

232.4

%

NICS

 

 

34.9

 

 

 

(43.0

)

 

NM

 

OWN

 

 

49.2

 

 

 

52.9

 

 

 

(7.0

)

ANS

 

 

(21.9

)

 

 

(6.6

)

 

 

231.8

 

Core operating income

 

 

186.2

 

 

 

40.6

 

 

 

358.6

 

Home

 

 

(33.7

)

 

 

(13.8

)

 

 

144.2

 

Total operating income

 

$

152.5

 

 

$

26.8

 

 

 

469.0

%

Segment Adjusted EBITDA (See “Non-GAAP Financial Measures,” below)

 

 

 

 

 

 

 

 

% Change

 

 

Q1 2023

 

 

Q1 2022

 

 

YOY

CCS

 

$

147.7

 

 

$

98.6

 

 

 

49.8

%

NICS

 

 

58.0

 

 

 

(13.8

)

 

NM

 

OWN

 

 

59.5

 

 

 

71.0

 

 

 

(16.2

)

ANS

 

 

50.1

 

 

 

74.2

 

 

 

(32.5

)

Core adjusted EBITDA

 

 

315.3

 

 

 

230.0

 

 

 

37.1

 

Home

 

 

(3.3

)

 

 

23.3

 

 

 

(114.2

)

Total segment adjusted EBITDA

 

$

312.0

 

 

$

253.3

 

 

 

23.2

%

 

 

 

 

 

 

 

 

 

 

NM – Not meaningful

 

  • CCS – Net sales of $822.8 million decreased 1.8% from the prior year period driven by declines in Building and Data Center Connectivity products, partially offset by higher Network Cable and Connectivity product net sales.
  • NICS – Net sales of $284.5 million increased 51.3% from the prior year period driven by growth in Ruckus Networks.
  • OWN – Net sales of $258.4 million decreased 33.8% from the prior year period driven by declines in Base Station Antennas and HELIAX products.
  • ANS – Net sales of $298.7 million decreased 5.7% from the prior year period driven by a decline in Access Technologies.
  • Home Net sales of $337.1 million decreased 32.0% from the prior year period driven by a decline in Broadband Home Solutions.

Cash Flow and Balance Sheet

  • GAAP cash flow used in operations was $(46.1) million.

  • Non-GAAP adjusted free cash flow was $(39.7) million after adjusting operating cash flow for $14.4 million of additions to property, plant and equipment, $19.6 million of cash paid for restructuring costs and $1.2 million of cash paid for transaction, transformation and integration costs.

  • Ended the quarter with $327.3 million in cash and cash equivalents.

  • As of March 31, 2023, the Company had no outstanding borrowings under its asset-based revolving credit facility and had availability of $907.3 million, after giving effect to borrowing base limitations and outstanding letters of credit. The Company ended the quarter with total liquidity of approximately $1,234.6 million.

Conference Call, Webcast and Investor Presentation

As previously announced, CommScope will host a conference call today at 8:30 a.m. ET in which management will discuss first quarter 2023 results. The conference call will also be webcast.

The live, listen-only audio of the call will be available through a link on the Events and Presentations page of CommScope’s Investor Relations website.

A webcast replay will be archived on CommScope’s website for a limited period of time following the conference call.

During the conference call, the Company may discuss and answer questions concerning business and financial developments and trends that have occurred after quarter-end, including questions relating to the planned separation of the Home Networks business. The Company’s responses to questions, as well as other matters discussed during the conference call, may contain or constitute information that has not been disclosed previously.

About CommScope:

CommScope (NASDAQ: COMM) is pushing the boundaries of technology to create the world’s most advanced wired and wireless networks. Our global team of employees, innovators and technologists empower customers to anticipate what’s next and invent what’s possible. Discover more at www.commscope.com.

Follow us on Twitter and LinkedIn and like us on Facebook.

Sign up for our press releases and blog posts.

Non-GAAP Financial Measures

CommScope management believes that presenting certain non-GAAP financial measures enhances an investor’s understanding of our financial performance. CommScope management further believes that these financial measures are useful in assessing CommScope’s operating performance from period to period by excluding certain items that we believe are not representative of our core business. CommScope management also uses certain of these financial measures for business planning purposes and in measuring CommScope’s performance relative to that of its competitors. CommScope management believes these financial measures are commonly used by investors to evaluate CommScope’s performance and that of its competitors. However, CommScope’s use of certain non-GAAP terms may vary from that of others in its industry. Non-GAAP financial measures should not be considered as alternatives to operating income (loss), net income (loss), cash flow from operations or any other performance measures derived in accordance with U.S. GAAP as measures of operating performance, operating cash flows or liquidity. A reconciliation of each of the non-GAAP measures discussed herein to their most comparable GAAP measures is below.

Core Measures

CommScope believes that presenting Core financial measures enhances the investor’s understanding of the financial performance of the Company’s core businesses. Core financial measures are the aggregate of the CCS, NICS, OWN and ANS segments. They do not include the results of the Home segment. The Core segments and the Home segment represent the business segments as currently managed and reported by CommScope. Future results and the composition of any business divested in the future may vary and differ materially from the presentation of the Core financial measures.

Forward Looking Statements

This press release or any other oral or written statements made by us or on our behalf may include forward-looking statements that reflect our current views with respect to future events and financial performance. These statements may discuss goals, targets, intentions or expectations as to future plans, trends, events, results of operations or financial condition or otherwise, in each case, based on current beliefs and expectations of management, as well as assumptions made by, and information currently available to, management. These forward-looking statements are generally identified by their use of such terms and phrases as “intend,” “goal,” “estimate,” “expect,” “project,” “projections,” “plans,” “potential,” “anticipate,” “should,” “could,” “designed to,” “foreseeable future,” “believe,” “think,” “scheduled,” “outlook,” “target,” “guidance” and similar expressions, although not all forward-looking statements contain such terms. This list of indicative terms and phrases is not intended to be all-inclusive.

These forward-looking statements are subject to various risks and uncertainties, many of which are outside our control, including, without limitation, our dependence on customers’ capital spending on data, communication and entertainment equipment, which could be negatively impacted by a regional or global economic downturn, among other factors; the potential impact of higher than normal inflation; concentration of sales among a limited number of customers and channel partners; risks associated with our sales through channel partners; changes to the regulatory environment in which we and our customers operate; changes in technology; industry competition and the ability to retain customers through product innovation, introduction, and marketing; changes in cost and availability of key raw materials, components and commodities and the potential effect on customer pricing and timing of delivery of products to customers; risks related to our ability to implement price increases on our products and services; risks associated with our dependence on a limited number of key suppliers for certain raw materials and components; risks related to the successful execution of CommScope NEXT; potential difficulties in realigning global manufacturing capacity and capabilities among our global manufacturing facilities or those of our contract manufacturers that may affect our ability to meet customer demands for products; possible future restructuring actions; the risk that our manufacturing operations, including our contract manufacturers on which we rely, encounter capacity, production, quality, financial or other difficulties causing difficulty in meeting customer demands; substantial indebtedness and restrictive debt covenants; our ability to incur additional indebtedness and increases in interest rates; our ability to generate cash to service our indebtedness; the potential separation, divestiture or discontinuance of a business or product line, including uncertainty regarding the timing of the separation, achievement of the expected benefits and the potential disruption to the business; our ability to integrate and fully realize anticipated benefits from prior or future divestitures, acquisitions or equity investments; possible future impairment charges for fixed or intangible assets, including goodwill; our ability to attract and retain qualified key employees; labor unrest; product quality or performance issues, including those associated with our suppliers or contract manufacturers, and associated warranty claims; our ability to maintain effective management information technology systems and to successfully implement major systems initiatives; cyber-security incidents, including data security breaches, ransomware or computer viruses; the use of open standards; the long-term impact of climate change; significant international operations exposing us to economic risks like variability in foreign exchange rates and inflation, as well as political and other risks, including the impact of wars, regional conflicts and terrorism; our ability to comply with governmental anti-corruption laws and regulations worldwide; the impact of export and import controls and sanctions worldwide on our supply chain and ability to compete in international markets; changes in the laws and policies in the United States affecting trade, including the risk and uncertainty related to tariffs or potential trade wars and potential changes to laws and policies, that may impact our products; cost of protecting or defending intellectual property; costs and challenges of compliance with domestic and foreign social and environmental laws; the impact of litigation and similar regulatory proceedings in which we are involved or may become involved, including the costs of such litigation; the scope, duration and impact of disease outbreaks and pandemics, such as COVID-19, on our business including employees, sites, operations, customers, supply chain logistics and the global economy; our stock price volatility; income tax rate variability and ability to recover amounts recorded as deferred tax assets; and other factors beyond our control. These and other factors are discussed in greater detail in our 2022 Annual Report on Form 10-K and may be updated from time to time in our annual reports, quarterly reports, current reports and other filings we make with the Securities and Exchange Commission. Although the information contained in this press release represents our best judgment as of the date of this release based on information currently available and reasonable assumptions, we can give no assurance that the expectations will be attained or that any deviation will not be material. Given these uncertainties, we caution you not to place undue reliance on these forward-looking statements, which speak only as of the date made. We are not undertaking any duty or obligation to update this information to reflect developments or information obtained after the date of this press release, except as otherwise may be required by law.

Investor Contact:

Massimo Disabato, CommScope

+1 630-281-3413

[email protected]

News Media Contact:

[email protected]

KEYWORDS: North Carolina United States North America

INDUSTRY KEYWORDS: Data Management Technology Telecommunications Mobile/Wireless Networks Internet Hardware

MEDIA:

Logo
Logo

Karuna Therapeutics Reports First Quarter 2023 Financial Results and Provides General Business Updates

Karuna Therapeutics Reports First Quarter 2023 Financial Results and Provides General Business Updates

Announced positive topline data from the Phase 3 EMERGENT-3 trial of KarXT in schizophrenia in the first quarter of 2023

On track to submit New Drug Application (NDA) for KarXT in schizophrenia with the U.S. FDA in the third quarter of 2023, with a launch in the second half of 2024, if approved

Phase 3 ADEPT-2 and ADEPT-3 trials of KarXT in psychosis in Alzheimer’s disease to initiate in the second half of 2023

$1.5 billion in cash expected to fund operations through 2026

Conference call and webcast to take place today at 8:00 a.m. ET

BOSTON–(BUSINESS WIRE)–
Karuna Therapeutics, Inc. (NASDAQ: KRTX), a clinical-stage biopharmaceutical company driven to create and deliver transformative medicines for people living with psychiatric and neurological conditions, today announced financial results for the first quarter of 2023 and provided a general business update.

“We’ve had a very strong start to the year,” said Bill Meury, president and chief executive officer of Karuna Therapeutics. “We announced positive data from EMERGENT-3, our third consecutive registrational trial of KarXT in schizophrenia, which further reinforces KarXT’s potential to be a completely novel and differentiated treatment for people living with schizophrenia. On the regulatory front, we remain on track to submit our NDA mid-year – specifically the third quarter – following an encouraging pre-NDA meeting with the FDA last month. We’ve also made significant progress advancing EMERGENT-4 and 5, our Phase 3 open-label trials evaluating the long-term safety of KarXT in schizophrenia, which will provide valuable information for both the NDA and medical education pre- and post-launch, with data to share next year.”

“As we continue to build the infrastructure to support the potential commercialization of KarXT in schizophrenia, we maintain a sharp focus on the execution of our ARISE program evaluating KarXT as an adjunctive treatment for schizophrenia, with anticipated topline data from the Phase 3 ARISE trial in the second half of 2024, as we activate additional sites to support recruitment in the study. We remain on track for the ADEPT program evaluating KarXT in psychosis in Alzheimer’s disease and expect topline data from the Phase 3 ADEPT-1 & 2 trials in 2025,” Mr. Meury added. “Beyond KarXT, we continue to grow our pipeline both organically and inorganically, most notably with our exclusive global in-license agreement for TRPC4/5 inhibitors for the treatment of mood and anxiety disorders announced in February, and we look forward to sharing next steps in the program later this year.”

KEY PIPELINE HIGHLIGHTS

Karuna is advancing a pipeline of novel drug candidates for the treatment of various psychiatric and neurological conditions led by KarXT (xanomeline-trospium), an oral, investigational M1/M4-preferring muscarinic agonist.

KarXT

KarXT is being evaluated in Phase 3 clinical trials as a potential treatment for schizophrenia as a monotherapy and adjunctive therapy, as well as for psychosis in Alzheimer’s disease.

  • Schizophrenia
    • Announced positive results from the Phase 3 EMERGENT-3 trial in schizophrenia in the first quarter of 2023. The trial met its primary endpoint, with KarXT demonstrating a statistically significant and clinically meaningful 8.4-point reduction in Positive and Negative Syndrome Scale (PANSS) total score compared to placebo (-20.6 KarXT vs. -12.2 placebo; p<0.0001) at week 5. KarXT was generally well tolerated, with a side effect profile substantially consistent with prior trials of KarXT.
    • Additional data analyses from the EMERGENT-2 and EMERGENT-3 trials to be presented at upcoming medical congresses in the second quarter of 2023. Presentations will highlight additional new efficacy and safety data from EMERGENT-3 and data from the cognitive exploratory endpoint analyses from EMERGENT-2 and EMERGENT-3.
    • Topline data from the EMERGENT-4 and EMERGENT-5 trials evaluating the long-term safety of KarXT in schizophrenia are anticipated in 2024. EMERGENT-4 completed enrollment in the fourth quarter of 2022, and EMERGENT-5 is estimated to complete enrollment in the second quarter of 2023.
    • The Phase 1b trial evaluating the effect of KarXT on 24-hour ambulatory blood pressure in adults with schizophrenia initiated in the second quarter of 2023. Topline data from the trial is expected in the fourth quarter of 2023.
    • The Company remains on track to submit an NDA for KarXT in schizophrenia with the FDA in the third quarter of 2023 following the completion of a pre-NDA meeting in the second quarter of 2023.
  • Adjunctive treatment in schizophrenia
    • The Company now anticipates topline data from the Phase 3 ARISE trial in the second half of 2024. The Company is increasing the number of sites in the trial, including additional clinical trial sites in Europe, to support recruitment.
  • Psychosis in Alzheimer’s disease
    • Topline data from the Phase 3 ADEPT-1 trial is anticipated in 2025.
    • The Company is on track to initiate the Phase 3 ADEPT-2 and ADEPT-3 trials in the second half of 2023. Topline data from the Phase 3 ADEPT-2 trial is anticipated in 2025.

Early-stage and discovery programs

The Karuna pipeline also includes clinical-stage candidate KAR-2618, a TRPC4/5 inhibitor for the treatment of mood and anxiety disorders, as well as pre-clinical muscarinic, TRPC4/5, and target-agnostic compounds for the treatment of psychiatric and neurological conditions.

  • Announced exclusive global license of TRPC4/5 inhibitors, including lead clinical-stage candidate KAR-2618, in the first quarter of 2023. The Company plans to share next steps on the development of KAR-2618 for the treatment of mood and anxiety disorders in the second half of 2023.

ANTICIPATED UPCOMING MILESTONES

  • NDA submission of KarXT in schizophrenia (3Q 2023)

  • Initiation of the Phase 3 ADEPT-2 trial (2H 2023)

  • Initiation of the Phase 3 ADEPT-3 trial (2H 2023)

  • Topline data from the Phase 3 EMERGENT-4 trial (2024)

  • Topline data from the Phase 3 EMERGENT-5 trial (2024)

  • Launch of KarXT in schizophrenia, if approved (2H 2024)

  • Topline data from the Phase 3 ARISE trial (2H 2024)

  • Topline data from the Phase 3 ADEPT-1 trial (2025)

  • Topline data from the Phase 3 ADEPT-2 trial (2025)

FIRST QUARTER 2023 FINANCIAL RESULTS

The Company reported a net loss of $97.6 million for the first quarter of 2023, as compared to $58.2 million for the prior year period. The increase in net loss for the quarter was primarily attributable to higher operating expenses of $109.7 million compared to $58.6 million for the prior year period, driven by expenses related to the EMERGENT, ARISE and ADEPT clinical programs, NDA-supporting activities, the $15.0 million upfront license payment for Goldfinch Bio’s TRPC4/5 channel candidates, increased employee headcount across the organization, and higher stock-based compensation expense. Operating expenses were slightly offset by higher interest income driven by the increase in cash equivalents and short-term investments, as well as higher interest rates. The Company recognized licensing revenue of $0.7 million for the first quarter of 2023 associated with sales of clinical drug supply to Zai Lab (Shanghai) Co., Ltd. No license revenue was recognized for the prior year period.

Research and development expenses were $85.5 million for the first quarter of 2023, as compared to $43.8 million for the prior year period. The increase in research and development expenses for the quarter was primarily driven by the EMERGENT, ARISE and ADEPT clinical programs, NDA-supporting activities, the upfront license payment for Goldfinch Bio’s TRPC4/5 channel candidates, personnel-related costs due to the increase in employee headcount, and higher stock-based compensation expense.

General and administrative expenses were $24.3 million for the first quarter of 2023, as compared to $14.8 million for the prior year period. The increase in general and administrative expenses for the quarter was primarily driven by an increase in pre-commercialization activities, professional fees, employee headcount, and higher stock-based compensation expense.

The Company ended the quarter with $1.5 billion in cash, cash equivalents, and available-for-sale investment securities compared to $1.1 billion as of December 31, 2022. The increase was primarily the result of the completion of the Company’s follow-on public offering in March 2023, which resulted in net proceeds of $436.7 million. The Company expects that current cash, cash equivalents, and available-for-sale investment securities as of March 31, 2023 will enable the Company to fund its operating expenses and capital expenditure requirements through the end of 2026.

CONFERENCE CALL AND WEBCAST DETAILS

The first quarter 2023 financial results and business update will be discussed during a conference call and webcast today at 8:00 a.m. ET. A webcast of the live call may be accessed on the Investors section of the Karuna website at investors.karunatx.com. A replay of the webcast will be available for up to 30 days following the event.

About Karuna Therapeutics

Karuna Therapeutics is a clinical-stage biopharmaceutical company driven to create and deliver transformative medicines for people living with psychiatric and neurological conditions. At Karuna, we understand there is a need for differentiated and more effective treatments that can help patients navigate the challenges presented by these severe and disabling disorders. Utilizing our extensive knowledge of neuroscience, we are harnessing the untapped potential of the brain in pursuit of novel pathways to develop medicines that make meaningful differences in peoples’ lives. For more information, please visit www.karunatx.com.

Forward Looking Statements

This press release contains forward looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements regarding our expectations about the timing of our ongoing and planned clinical trials and regulatory filings, our goals to develop and commercialize our product candidates, our liquidity and capital resources and other statements identified by words such as “could,” “expects,” “intends,” “may,” “plans,” “potential,” “should,” “will,” “would,” or similar expressions and the negatives of those terms. Forward looking statements are not promises or guarantees of future performance, and are subject to a variety of risks and uncertainties, many of which are beyond our control, and which could cause actual results to differ materially from those contemplated in such forward-looking statements. These factors include risks related to our limited operating history, our ability to obtain necessary funding, our ability to generate positive clinical trial results for our product candidates and other risks inherent in clinical development, the timing and scope of regulatory approvals, changes in laws and regulations to which we are subject, competitive pressures, our ability to identify additional product candidates, risks relating to business interruptions resulting from the coronavirus (COVID-19) pandemic, and other risks set forth under the heading “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2022 and in our subsequent filings with the Securities and Exchange Commission. Our actual results could differ materially from the results described in or implied by such forward looking statements. Forward-looking statements speak only as of the date hereof, and, except as required by law, we undertake no obligation to update or revise these forward-looking statements.

 

Karuna Therapeutics, Inc.

Unaudited Consolidated Statements of Operations

(in thousands, except share and per share data)

 

Three Months Ended

 

 

March 31,

 

 

2023

 

2022

 

License and other revenue

$

654

 

$

 

Operating expenses:

 

 

 

 

 

 

Research and development

 

85,467

 

 

43,806

 

General and administrative

 

24,253

 

 

14,788

 

Total operating expenses

 

109,720

 

 

58,594

 

Loss from operations

 

(109,066

)

 

(58,594

)

Other income, net:

 

 

 

 

 

 

Interest income

 

11,345

 

 

237

 

Sublease income

 

147

 

 

139

 

Total other income, net

 

11,492

 

 

376

 

Net loss before income taxes

 

(97,574

)

 

(58,218

)

Income tax provision

 

 

 

 

Net loss attributable to common stockholders

$

(97,574

)

$

(58,218

)

Net loss per share, basic and diluted

$

(2.80

)

$

(1.95

)

Weighted average common shares

outstanding used in computing net loss

per share, basic and diluted

 

34,800,643

 

 

29,805,961

 

 

 

Karuna Therapeutics, Inc.

Unaudited Consolidated Balance Sheet Data

(in thousands)

 

 

 

March 31,

2023

 

 

December 31,

2022

 

Cash, cash equivalents and investments

 

$

1,474,454

 

 

$

1,124,044

 

Working capital

 

 

1,482,522

 

 

 

1,120,823

 

Total assets

 

 

1,516,168

 

 

 

1,163,334

 

Total stockholders’ equity

 

$

1,488,135

 

 

$

1,126,238

 

 

Investors:

Alexis Smith

+1 (518) 338-8990

[email protected]

Media:

Bob Josefsberg

+1 (646) 734-3584

[email protected]

KEYWORDS: Massachusetts United States North America

INDUSTRY KEYWORDS: Research Mental Health Neurology Clinical Trials Health Insurance Biotechnology General Health Pharmaceutical Health Science

MEDIA:

Logo
Logo

Bluegreen Vacations Reports Financial Results for First Quarter 2023

Bluegreen Vacations Reports Financial Results for First Quarter 2023

BOCA RATON, Fla.–(BUSINESS WIRE)–
Bluegreen Vacations Holding Corporation (NYSE: BVH) (OTCQX: BVHBB) (the “Company” or “Bluegreen”) reported today its financial results for the quarter ended March 31, 2023.

Key Highlights as of and for the Quarter Ended March 31, 2023:

  • Net income attributable to shareholders decreased 28% to $11.5 million from $16.0 million in the prior year quarter.

  • Diluted Earnings Per Share (“EPS”) decreased 7% to $0.71 from $0.76 in the prior year quarter.

  • Total revenue increased 13% to $219.1 million from $195.1 million in the prior year quarter.

  • System-wide sales of vacation ownership interests (“VOIs”) increased 10% to $166.9 million from $151.5 million in the prior year quarter.(1)
  • Number of guest tours increased 6% to 51,749 from 48,861 in the prior year quarter.

  • Vacation packages sold were 40,780 compared to 41,990 in the prior year quarter.

  • Vacation packages outstanding of 166,597 as of March 31, 2023, compared to 165,240 as of December 31, 2022, and 200,627 outstanding as of March 31, 2022.

  • Adjusted EBITDA attributable to shareholders decreased 3% to $30.1 million from $31.1 million in the prior year quarter.(2)
  • Free cash flow was an outflow of $27.7 million in the first quarter compared to an inflow of $24.6 million in the first quarter of 2022, primarily as a result of an increase in VOI notes receivable originations and timing of changes in working capital.(3)
  • In April 2023, Bluegreen/Big Cedar Vacations LLC, a joint venture between the Company and Bass Pro Shops, acquired Branson Cedars Resort, an 80-acre property adjacent to the joint venture’s Wilderness Club at Big Cedar Resort. The acquisition marks the fourth resort the Company has added to its portfolio within the last six months.

(1)

See appendix for reconciliation of system-wides sales of VOIs to gross sales of VOIs for each respective period.

(2)

See appendix for reconciliation of Adjusted EBITDA attributable to shareholders to net income attributable to shareholders for each respective period.

(3)

See appendix for reconciliation of free cash flow to net cash provided by operating activities.

Alan B. Levan, Chairman and Chief Executive Officer of Bluegreen Vacations Holding Corporation, commented, “We are pleased that the Bluegreen Renewal is working as anticipated – sales volume is up, sales volume per guest is up, guest tours are up and we are exceeding our internal budget on operating margin. The fact that our EPS and Adjusted EBITDA are down is a function of several identifiable items which we budgeted for in November and believe will resolve in the coming months. These include our purchases of additional inventory which have short-term carrying costs to the Company, start-up operations related to the opening of a new sales center, resorts temporarily closed as a consequence of weather and other events, and increased staffing in anticipation of future higher sales volume. Additionally, during the first quarter of 2023 a higher proportion of VOI sales were financed by us, resulting in a higher provision for loan losses as a percentage gross sales of VOIs.”

“In July 2022, we acquired a resort in Vail, Colorado. In January 2023, we commenced VOI sales operations at our newly acquired Bayside Resort & Spa in Panama City Beach, Florida. In February 2023, we extended our relationship with NASCAR® for an additional six years as the Official Vacation Ownership Provider of NASCAR®, providing exclusive experiences for our owners and guests and opportunities to market the Bluegreen Vacation Club. Also, in February 2023, we broke ground on the Mill Springs Lodge resort in Pigeon Forge, Tennessee, with a planned 67 accommodations and amenities for our owners and guests to start enjoying more time in the Smoky Mountains in 2024. The expansion continued in the second quarter, with the recently announced acquisition by Bluegreen/Big Cedar Vacations LLC, our joint venture with Bass Pro Shops, of Branson Cedars Resort in Branson, Missouri. While we expect that these expansion initiatives will in the future produce higher revenues and earnings, in the short-term the increased inventory carry cost and start-up operations have put pressure on our operating margins during the first quarter.”

“During 2022, we announced that several of our resorts were impacted by weather or other catastrophic issues forcing partial or entire closure of the resort and the movement of staff, owners and guests to other resorts. A number of these resorts were still impacted and not fully open during the first quarter of 2023. The staff resources to rehabilitate these resorts have been a Herculean effort. Some are still impacted, but we expect all resorts to be fully operational during the coming months of 2023.”

“Turning to our first quarter results, our sales team again generated a first quarter record $166.9 million of system-wide sales of VOIs, which was a 10% increase over the prior year quarter. The increase reflected both an increase in our sales efficiency, as demonstrated by the 4% increase in our sales volume per guest, and a 6% increase in guest tours over the prior year quarter. Had it not been for the out of service units in certain Florida properties as a consequence of hurricanes in 2022, we believe our efficiencies could have been even higher and we expect to increase efficiency as more of these units return to our system in the coming months.”

“Our sales of VOIs are driven by the success of our marketing programs, and Bluegreen’s marketing to new customers generally begins with the sale of a vacation package to a prospect. During the first quarter of 2023, we sold 40,780 vacation packages, a decrease from the 41,990 we sold in the first quarter of 2022. We consider this quite a positive achievement considering we closed or went virtual on 52 marketing locations on January 1, 2023. During the first quarter, we continued to invest in and expand our marketing and sales operations to ensure we are properly staffed for the volume we expect to see during the summer travel season. This spend in the short term resulted in higher sales and marketing expenses in the first quarter and while our selling and marketing cost as a percentage of system-wide sales of VOIs was consistent this quarter with the first quarter of 2022, we believe profitability will increase in the future.”

“As of March 31, 2023, our notes receivable portfolio again hit an all-time record high balance of $789 million, up 27% from March 31, 2022. We are focused on growing this portfolio and enjoying increased interest income over time. While this increase in notes receivable is anticipated to increase earnings overtime, the higher proportion of VOI sales financed by us has and will result in a higher provision for loan losses, which negatively impacted our first quarter 2023 results.”

“Not to be overlooked, our Resort Management and Club Operations segment grew its Adjusted EBITDA by 10% in the first quarter, to $22.6 million from $20.6 million in the first quarter of 2022, driven by a 12% increase in revenue. We believe that the results of this segment are important to our continued goal of generating recurring free cash flow and earnings.”

“I’m also pleased that we were able to increase our quarterly dividend to our shareholders by over 33%, demonstrating our goal of improving shareholder returns over time.”

“Overall, the demand for vacations by Bluegreen Vacation Club owners has been and remains strong and we believe our core strategy of primarily offering a ‘drive-to’ network of resorts will continue to serve as a growth driver. From a balance sheet perspective, we believe that we are well positioned to help us navigate uncertain economic conditions with approximately $166.7 million of unrestricted cash on hand and $389.3 million of conditional availability under our lines of credit and receivable purchase facilities as of March 31, 2023. We also believe we have a level of protection from rising interest rates as 38% of our outstanding debt is at fixed interest rates. We intend to maintain what we believe to be a healthy balance sheet, while continuing our focus on growth and profitability over the long term,” Mr. Levan concluded.

Financial Results

(dollars in millions, except per guest and per transaction amounts)

 

Three Months Ended March 31,

 

 

 

 

2023

 

2022

 

Q1 2023 vs Q1 2022 % Change

 

 

 

 

 

 

 

 

 

Total revenue

$

219.1

 

$

195.1

 

12

 

%

Income before non-controlling interest and provision for income taxes

$

19.9

 

$

25.4

 

(22

)

%

Adjusted EBITDA Attributable to Shareholders (1)

$

30.1

 

$

31.1

 

(3

)

%

Adjusted EBITDA Attributable to Shareholders was $30.1 million for the quarter ended March 31, 2023, including $34.7 million generated by the Sales of VOIs and Financing Segment and $22.6 million produced by the Resort Operations and Club Management segment, partially offset by $23.3 million of corporate overhead and other expenses and $4.0 million of Adjusted EBITDA attributable to a third-party non-controlling interest in Bluegreen/Big Cedar Vacations LLC. Please see the discussion of Segment Results below for further information.

Sales of VOIs and Financing Segment

(dollars in millions, except per guest and per transaction amounts)

 

Three Months Ended March 31,

 

 

 

 

2023

 

2022

 

Q1 2023 vs Q1 2022 % Change

 

 

 

 

 

 

 

 

 

System-wide sales of VOIs

$

166.9

 

 

$

151.5

 

 

10

 

%

Segment Adjusted EBITDA

$

34.7

 

 

$

35.7

 

 

(3

)

%

Provision for loan losses

 

17

%

 

 

14

%

 

300

 

bp

Cost of VOIs sold

 

12

%

 

 

12

%

 

 

bp

Financing revenue, net of financing expense

$

21.1

 

 

$

18.7

 

 

13

 

%

Key Data Regarding Bluegreen’s System-wide sales of VOIs and Gross Profit

 

Three Months Ended March 31,

 

 

 

 

2023

 

2022

 

Q1 2023 vs Q1 2022 % Change

 

 

 

 

 

 

 

 

 

System-wide sales of VOIs

$

166.9

 

 

$

151.5

 

 

10

%

Number of total guest tours

 

51,749

 

 

 

48,861

 

 

6

%

Average sales price per transaction

$

21,916

 

 

$

20,226

 

 

8

%

Sales to tour conversion ratio

 

15

%

 

 

15

%

 

bp

Sales volume per guest (“VPG”)

$

3,225

 

 

$

3,110

 

 

4

%

Selling and marketing expenses, as a % of system-wide sales of VOIs

 

55

%

 

 

55

%

 

bp

Provision for loan losses

 

17

%

 

 

14

%

 

300

bp

Cost of VOIs sold

 

12

%

 

 

12

%

 

bp

System-wide sales of VOIs increased 10% to $166.9 million during the three months ended March 31, 2023 from $151.5 million for the three months ended March 31, 2022. The number of guest tours was 6% higher while sales volume per guest, or VPG, was 4% higher in the first quarter of 2023 as compared to the first quarter of 2022. The VPG performance in the first quarter of 2023 was driven by an 8% increase in average sales price per transaction, partially offset by a 70 basis-point decrease in the sale-to-tour conversion rate as we continued to focus on larger transaction sizes.

Fee-based Sales Commission Revenue

VOI sales of third-party inventory, for which we earn a commission, represented 11% of System-wide Sales of VOIs during the first quarter of 2023. Fee-based sales commission revenue on such sales was $11.7 million during the first quarter of 2023, which represented a commission rate of approximately 65%.

VOI sales of third-party inventory, for which we earn a commission, are expected to be between 8% and 12% of system-wide sales of VOIs for the remainder of 2023.

Provision for Loan Losses

The provision for loan losses as a percentage of gross sales of VOIs was approximately 17% during the first quarter of 2023 and 14% during the first quarter of 2022. The increase in the provision for loan losses as a percentage of gross sales of VOIs during the first quarter of 2023 is primarily a result of a higher proportion of VOI sales that were financed by us, as we actively seek to grow our VOI notes receivable portfolio in an effort to generate additional interest income.

The provision for loan losses is expected to be between 16% and 18% of gross sales of VOIs for the remainder of 2023.

Cost of VOIs Sold

Cost of VOIs sold represented 12% of sales of VOIs in the first quarters of 2023 and 2022.

Cost of VOIs sold is expected to be between 11% and 13% of sales of VOIs for the remainder of 2023.

Financing Revenue, net of Financing Expense

Interest income on VOI notes receivable increased 26% to $28.0 million in the first quarter of 2023 compared to $22.1 million in the first quarter of 2022 reflecting a higher balance of VOI notes receivable due to continued VOI sales growth and our efforts to increase the amount of VOI sales that we finance. Interest expense on receivable-backed notes payable increased 100% to $6.8 million in the first quarter of 2023 compared to $3.4 million in the first quarter of 2022, due to higher outstanding receivable-backed notes payable and an increased weighted-average cost of borrowing.

Selling and Marketing Expenses

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

 

2023

 

2022

 

Q1 2023 vs Q1 2022 % Change

 

 

 

 

 

 

 

 

 

Selling and marketing expenses, as a % of system-wide sales of VOIs

 

55

%

 

 

55

%

 

 

bp

Percentage of sales of VOIs to new customers

 

39

%

 

 

43

%

 

(400

)

bp

Number of Bass Pro and Cabela’s marketing locations (1)

 

129

 

 

 

128

 

 

1

 

%

Number of total guest tours

 

51,749

 

 

 

48,861

 

 

6

 

%

Number of vacation packages sold

 

40,780

 

 

 

41,990

 

 

(3

)

%

Number of vacation packages outstanding, end of the period (2)

 

166,597

 

 

 

200,627

 

 

(17

)

%

(1)

As of January 1, 2023, 23 of our Cabela’s marketing locations were converted to unmanned, virtual kiosks.

(2)

Excludes vacation packages sold to customers more than one year prior to the period presented and vacation packages sold to customers who had already toured and purchased.

Selling and marketing expenses increased 10% in the first quarter of 2023 compared to the first quarter of 2022 consistent with the increase in system-wide sales of VOIs and were approximately 55% as a percentage of sales in both periods. Sales to existing owners, which are generally more profitable than sales to new customers, increased from 57% of system-wide sales in the first quarter of 2022 to 61% in the first quarter of 2023. The efficiency generated through a higher owner mix was offset by costs associated with expanding our sales and marketing operations, including the opening of a sales office and commencement of VOI sales at Bluegreen’s Bayside Resort & Spa in Panama City Beach, Florida.

As previously disclosed, Bluegreen transitioned its kiosks at certain Cabela’s stores to an unmanned, virtual format as of January 1, 2023 and exited certain kiosks at malls. Even with this reduction of locations, Bluegreen’s vacation marketing programs generated 40,780 vacation packages during the first quarter of 2023. This reflects a decrease of approximately 3% in vacation package sales as compared to the first quarter of 2022. The active pipeline of vacation packages decreased to 166,597 at March 31, 2023 from 200,627 at March 31, 2022, based on vacation packages used or expired net of new vacation package sales. While there is no assurance that this will continue to be the case, historically, approximately 40%-42% of vacation packages resulted in guest tours at one of Bluegreen’s resorts with a sales center within twelve months of purchase. In addition to this active pipeline, Bluegreen also has a pipeline of approximately 15,800 vacation packages held by customers who already toured and purchased a VOI who have indicated they would tour again.

Selling and marketing expenses are expected to be between 53% and 55% as a percentage of system-wide sales for the remainder of 2023.

General & Administrative Expenses from Sales & Marketing Operations

General and administrative expenses representing expenses directly attributable to sales and marketing operations increased 15% to $11.5 million during the first quarter of 2023 from $10.0 million during the first quarter of 2022. As a percentage of system-wide sales of VOIs, general and administrative expenses attributable to sales and marketing operations were 7% in both the first quarter of 2023 and the first quarter of 2022.

General and administrative expenses representing expenses directly attributable to sales and marketing operations as a percentage of sales are expected to be between 6% and 8% as a percentage of system-wide sales for the remainder of 2023.

Resort Operations and Club Management Segment

(dollars in millions)

 

Three Months Ended March 31,

 

 

 

 

2023

 

2022

 

Q1 2023 vs Q1 2022 % Change

 

 

 

 

 

 

 

 

 

Resort operations and club management revenue

$

51.6

 

$

46.2

 

12

%

Segment adjusted EBITDA

$

22.6

 

$

20.6

 

10

%

Resorts managed

 

50

 

 

49

 

2

%

The increases in the first quarter 2023 in Resort operations and club management revenue and Adjusted EBITDA primarily reflect an increase in management fees, higher reimbursed HOA resort operating costs and an additional resort management contract, partially offset by higher labor costs of providing such services.

Corporate Overhead, Administrative Expenses and Interest Expense

Corporate General and Administrative Expenses

General and administrative expenses increased 6% to $26.7 million during the first quarter of 2023 from $25.3 million during the first quarter of 2022. The increase during the 2023 quarter as compared to the 2022 quarter was primarily due to higher expenses associated with higher legal fees, insurance costs and information technology costs.

Interest Expense

Interest expense not related to receivable-backed debt was $9.6 million and $4.4 million during the first quarters of 2023 and 2022, respectively. These increases were primarily due to an increase in outstanding debt and a higher weighted-average cost of borrowing due to increased interest rates in the 2023 period.

Additional Information

For more complete and detailed information regarding the Company and its financial results, please see the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, which was filed with the SEC on March 13, 2023, and its Quarterly Report on Form 10- Q for the three months ended March 31, 2023, which is expected to be filed with the SEC on or about May 4, 2023,and will be available on the SEC’s website, https://www.sec.gov, and on the Company’s website, www.BVHCorp.com.

Non-GAAP Financial Measures

The Company refers to certain non-GAAP financial measures in this press release, including EBITDA, Adjusted EBITDA, System-wide Sales of VOIs, and Free Cash Flow. Please see the supplemental tables herein for how these terms are defined and for reconciliations of such measures to the most comparable GAAP financial measures.

About Bluegreen Vacations:

Bluegreen Vacations Holding Corporation (NYSE: BVH; OTCQX: BVHBB) is a leading vacation ownership company that markets and sells vacation ownership interests and manages resorts in popular leisure and urban destinations. The Bluegreen Vacation Club is a flexible, points-based, deeded vacation ownership plan with 71 Club and Club Associate Resorts and access to nearly 11,200 other hotels and resorts through partnerships and exchange networks.

For further information, please visit us at:

Bluegreen Vacations Holding Corporation: www.BVHCorp.com

Forward Looking Statements

Certain statements in this press release are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical fact, are forward-looking statements. Forward-looking statements are based on current expectations of management and can be identified by the use of words such as “believe”, “may”, “could”, “should”, “plans”, “anticipates”, “intends”, “estimates”, “expects”, and other words and phrases of similar import. Forward-looking statements involve risks, uncertainties, and other factors, many of which are beyond our control, that may cause actual results or performance to differ from those set forth or implied in the forward-looking statements. These risks and uncertainties include, without limitation, the risk that the Company is a holding company and, accordingly, will be largely dependent on dividends from Bluegreen to fund its expenses and obligations in future periods, and Bluegreen’s ability to pay dividends will depend on its results and may be limited by the terms of Bluegreen’s indebtedness; risks regarding the amount of shares, if any, which may be repurchased by the Company in the future, the benefits to the Company, if any, of repurchasing shares, the timing of any share repurchases, and the availability of funds for the repurchase of shares; the risk that quarterly dividend payments may not be declared at the current level in the future, on a regular basis as anticipated, or at all; risks relating to Bluegreen’s business, operations, financial results, business strategy and prospects; risks related to general economic conditions, including increasing interest rates, inflationary trends, a potential recession and supply chain issues, and our ability to successfully navigate any adverse condition; competitive conditions; labor market conditions, including costs and shortages of labor, and its impact on Bluegreen’s operations and sales; risks related to changes made to our vacation package programs and their impact on sales, including that the goal of improving the efficiency of Bluegreen’s marketing spend may not result in the benefits anticipated; risks related to our investments in sales and marketing efforts and infrastructure, including their impact on our cash flow and the risk that they may not result in the benefits anticipated; risks related to resort acquisitions and our pursuit of acquisition and development opportunities, including that acquired resorts may not open when planned, the costs and risks of development and renovation activities, including potential construction delays and environmental issues, that we may not be successful in identifying or consummating acquisition or development opportunities in the future, and that acquired or developed resorts may not be successfully operated or result in the benefits anticipated; risks relating to our liquidity and the availability of capital; the risk that our allowance for loan losses may not be adequate and, accordingly, may need to be increased in the future, including if Bluegreen’s default rates increase and exceed expectations; risks related to Bluegreen’s efforts to address the actions of timeshare exit firms and the increase in default rates associated therewith are not successful, or otherwise; risks related to our indebtedness, including the potential for accelerated maturities and debt covenant violations; the impact of public health and general economic conditions, including inflation, on Bluegreen’s consumers, including their income and level of discretionary spending, and on consumer traffic at retail locations; the risk that our core strategy of primarily offering a ‘drive-to’ network of resorts will not continue to serve as a growth driver; the risk that resort operations and club management segment may not continue to produce recurring EBITDA and free cash flow; risks that Bluegreen’s current or future marketing alliances and arrangements, including its marketing arrangements with Bass Pro, NASCAR and the Choice Hotels program, may not be renewed and will expire pursuant to their terms and may not be profitable; the risk that vacation package sales, including those in the pipeline, may not convert to tours and/or VOI sales at anticipated or historical rates; the risk that efforts to reactivate older vacation packages which have not been used may not be successful; the risk that resort occupancies may not continue at current or historical levels or meet expectations; our ability to successfully implement strategic plans and initiatives, generate earnings and long-term growth may not result in increased sales, revenues or efficiencies, or otherwise be successful; risks that construction defects, structural failures or natural disasters at or in proximity to Bluegreen’s resort; risks related to expansion of the resort network in existing and to new locations, including that such expansion may not be successful and may increase the Company’s debt and decrease the Company’s free cash flow; risks related to the mix of sales to new customers and existing owners, including that the level of sales to new customers may not be increased or maintained, or support net owner growth in the future; and the additional risks and uncertainties described in the Company’s filings with the SEC, including, without limitation, the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 (including the “Risk Factors” section thereof), which was filed on March 13, 2023, and the Company’s Quarterly Report on Form 10-Q for the three months ended March 31, 2023, which is expected to be filed on May 4, 2023. The Company cautions that the foregoing factors are not exclusive. You should not place undue reliance on any forward-looking statement, which speaks only as of the date made. The Company does not undertake, and specifically disclaims any obligation, to update or supplement any forward-looking statements. In addition, past performance may not be indicative of future results.

BLUEGREEN VACATIONS HOLDING CORPORATION

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

 

 

 

March 31,

 

December 31,

 

 

2023

 

2022

ASSETS

 

 

 

 

 

 

Cash and cash equivalents

 

$

166,663

 

 

$

175,683

 

Restricted cash ($22,116 and $19,461 in VIEs at March 31, 2023

 

 

 

 

 

 

and December 31, 2022, respectively)

 

 

43,835

 

 

 

50,845

 

Notes receivable

 

 

789,114

 

 

 

763,801

 

Less: Allowance for loan losses

 

 

(214,796

)

 

 

(211,311

)

Notes receivable, net ($373,270 and $354,403 in VIEs

 

 

 

 

 

 

at March 31, 2023 and December 31, 2022, respectively)

 

 

574,318

 

 

 

552,490

 

Vacation ownership interest (“VOI”) inventory

 

 

380,817

 

 

 

389,864

 

Property and equipment, net

 

 

86,228

 

 

 

85,915

 

Intangible assets, net

 

 

61,293

 

 

 

61,293

 

Operating lease assets

 

 

21,717

 

 

 

22,963

 

Prepaid expenses

 

 

34,686

 

 

 

23,833

 

Other assets

 

 

31,586

 

 

 

35,499

 

Total assets

 

$

1,401,143

 

 

$

1,398,385

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Accounts payable

 

$

15,477

 

 

$

21,389

 

Deferred income

 

 

15,537

 

 

 

15,675

 

Accrued liabilities and other

 

 

87,230

 

 

 

110,048

 

Receivable-backed notes payable – recourse

 

 

20,082

 

 

 

20,841

 

Receivable-backed notes payable – non-recourse (in VIEs)

 

 

468,375

 

 

 

440,781

 

Note payable to BBX Capital, Inc.

 

 

50,000

 

 

 

50,000

 

Note payable and other borrowings

 

 

207,547

 

 

 

218,738

 

Junior subordinated debentures

 

 

136,296

 

 

 

136,011

 

Operating lease liabilities

 

 

26,354

 

 

 

27,716

 

Deferred income taxes

 

 

116,806

 

 

 

113,193

 

Total liabilities

 

 

1,143,704

 

 

 

1,154,392

 

Commitments and Contingencies

 

 

 

 

 

 

Equity

 

 

 

 

 

 

Preferred stock of $0.01 par value; authorized 10,000,000 shares

 

 

 

 

 

 

Class A Common Stock of $0.01 par value; authorized 30,000,000 shares;

 

 

 

 

 

 

issued and outstanding 12,204,198 in 2023 and 12,165,825 in 2022

 

 

122

 

 

 

122

 

Class B Common Stock of $0.01 par value; authorized 4,000,000 shares;

 

 

 

 

 

 

issued and outstanding 3,664,117 in 2023 and 2022

 

 

37

 

 

 

37

 

Additional paid-in capital

 

 

48,270

 

 

 

46,821

 

Accumulated earnings

 

 

132,771

 

 

 

124,680

 

Total Bluegreen Vacations Holding Corporation equity

 

 

181,200

 

 

 

171,660

 

Non-controlling interest

 

 

76,239

 

 

 

72,333

 

Total equity

 

 

257,439

 

 

 

243,993

 

Total liabilities and equity

 

$

1,401,143

 

 

$

1,398,385

 

BLUEGREEN VACATIONS HOLDING CORPORATION

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

(In thousands, except share data)

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

March 31,

 

 

2023

 

2022

Revenue:

 

 

 

 

 

 

Gross sales of VOIs

 

$

148,859

 

 

$

115,607

 

Provision for loan losses

 

 

(25,246

)

 

 

(16,579

)

Sales of VOIs

 

 

123,613

 

 

 

99,028

 

Fee-based sales commission revenue

 

 

11,691

 

 

 

24,084

 

Other fee-based services revenue

 

 

33,301

 

 

 

31,207

 

Cost reimbursements

 

 

21,369

 

 

 

18,064

 

Interest income

 

 

28,834

 

 

 

22,198

 

Other income, net

 

 

265

 

 

 

548

 

Total revenues

 

 

219,073

 

 

 

195,129

 

Costs and Expenses:

 

 

 

 

 

 

Cost of VOIs sold

 

 

15,331

 

 

 

11,841

 

Cost of other fee-based services

 

 

14,582

 

 

 

12,765

 

Cost reimbursements

 

 

21,369

 

 

 

18,064

 

Interest expense

 

 

16,469

 

 

 

7,759

 

Selling, general and administrative expenses

 

 

131,438

 

 

 

119,302

 

Total costs and expenses

 

 

199,189

 

 

 

169,731

 

Income before income taxes

 

 

19,884

 

 

 

25,398

 

Provision for income taxes

 

 

(4,479

)

 

 

(6,190

)

Net income

 

 

15,405

 

 

 

19,208

 

Less: Income attributable to non-controlling interests

 

 

3,906

 

 

 

3,220

 

Net income attributable to shareholders

 

$

11,499

 

 

$

15,988

 

 

 

 

 

 

 

 

Comprehensive income attributable to shareholders

 

$

11,499

 

 

$

15,988

 

 

 

 

 

 

 

 

Basic earnings per share (1)

 

$

0.73

 

 

$

0.77

 

Diluted earnings per share (1)

 

$

0.71

 

 

$

0.76

 

Basic weighted average number of common shares outstanding

 

 

15,860

 

 

 

20,778

 

Diluted weighted average number of common and common equivalent shares outstanding

 

 

16,246

 

 

 

20,971

 

Cash dividends declared per Class A and B common shares

 

$

0.20

 

 

$

 

(1)

Basic and Diluted EPS are calculated the same for both Class A and B common shares.

BLUEGREEN VACATIONS HOLDING CORPORATION

ADJUSTED EBITDA ATTRIBUTABLE TO SHAREHOLDERS RECONCILIATION

 

 

 

 

 

For the Three Months Ended

March 31,

 

2023

 

2022

(in thousands)

 

 

 

 

Net income attributable to shareholders

$

11,499

 

 

15,988

 

Net income attributable to the non-controlling interest in Bluegreen/Big Cedar Vacations

 

3,906

 

 

3,220

 

Net Income

 

15,405

 

 

19,208

 

Add: Depreciation and amortization

 

3,972

 

 

3,922

 

Less: Interest income (other than interest earned on

 

 

 

 

VOI notes receivable)

 

(872

)

 

(62

)

Add: Interest expense – corporate and other

 

9,628

 

 

4,364

 

Add: Provision for income taxes

 

4,479

 

 

6,190

 

EBITDA

 

32,612

 

 

33,622

 

Add: Share-based compensation expense

 

1,457

 

 

746

 

Gain on assets held for sale

 

(19

)

 

(44

)

Adjusted EBITDA

 

34,050

 

 

34,324

 

Adjusted EBITDA attributable to the non-controlling interest

 

(3,963

)

 

(3,269

)

Adjusted EBITDA attributable to shareholders

$

30,087

 

 

31,055

 

The Company defines EBITDA as earnings, or net income, before taking into account income tax, interest income (excluding interest earned on VOI notes receivable), interest expense (excluding interest expense incurred on debt secured by VOI notes receivable), and depreciation and amortization. The Company defines Adjusted EBITDA as EBITDA, adjusted to exclude amounts of loss (gain) on assets held for sale, share-based compensation expense, and items that the Company believes are not representative of ongoing operating results. Adjusted EBITDA Attributable to Shareholders is Adjusted EBITDA excluding amounts attributable to the non-controlling interest in Bluegreen/Big Cedar Vacations (in which Bluegreen owns a 51% interest). For purposes of the calculation of EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Shareholders, no adjustments were made for interest income earned on VOI notes receivable or the interest expense incurred on debt that is secured by such notes receivable because they are both considered to be part of the ordinary operations of the Company’s business.

The Company considers EBITDA, Adjusted EBITDA, and Adjusted EBITDA Attributable to Shareholders to be indicators of operating performance, and they are used by the Company to measure its ability to service debt, fund capital expenditures and expand its business. EBITDA and Adjusted EBITDA are also used by companies, lenders, investors and others because they exclude certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company’s capital structure, debt levels and credit ratings. Accordingly, the impact of interest expense on earnings can vary significantly among companies. The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate. As a result, effective tax rates and provision for income taxes can vary considerably among companies. EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Shareholders also exclude depreciation and amortization because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets. These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies.

EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Shareholders are not recognized terms under GAAP and should not be considered as an alternative to net income or any other measure of financial performance or liquidity, including cash flow, derived in accordance with GAAP, or to any other method or analyzing results as reported under GAAP. The limitations of using EBITDA, Adjusted EBITDA or Adjusted EBITDA Attributable to Shareholders as an analytical tool include, without limitation, that EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Shareholders do not reflect (i) changes in, or cash requirements for, working capital needs; (ii) interest expense, or the cash requirements necessary to service interest or principal payments on indebtedness (other than as noted above); (iii) tax expense or the cash requirements to pay taxes; (iv) historical cash expenditures or future requirements for capital expenditures or contractual commitments; or (v) the effect on earnings or changes resulting from matters that the Company does not believe to be indicative of future operations or performance. Further, although depreciation and amortization are non-cash charges, the assets being depreciated and amortized often have to be replaced in the future, and EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Shareholders do not reflect any cash that may be required for such replacements. In addition, the Company’s definition of Adjusted EBITDA or Adjusted EBITDA Attributable to Shareholders may not be comparable to definitions of Adjusted EBITDA, Adjusted EBITDA Attributable to Shareholders or other similarly titled measures used by other companies.

BLUEGREEN VACATIONS HOLDING CORPORATION

SYSTEM-WIDE SALES OF VOIs RECONCILIATION (1)

 

 

 

 

 

 

 

For the Three Months Ended

March 31,

(in thousands)

2023

 

2022

Gross sales of VOIs

$

148,859

 

$

115,607

Add: Fee-Based sales

 

18,087

 

 

35,937

System-wide sales of VOIs

$

166,946

 

$

151,544

(1)

System-wide Sales of VOIs is a non-GAAP measure and represents all sales of VOIs, whether owned by Bluegreen or a third party immediately prior to the sale. Sales of VOIs owned by third parties are transacted as sales of VOIs in the Bluegreen Vacation Club through the same selling and marketing process Bluegreen uses to sell its VOI inventory. The Company considers system-wide sales of VOIs to be an important operating measure because it reflects all sales of VOIs by its sales and marketing operations without regard to whether Bluegreen or a third party owned such VOI inventory at the time of sale. System-wide sales of VOIs should not be considered as an alternative to sales of VOIs or any other measure of financial performance derived in accordance with GAAP or to any other method of analyzing results as reported under GAAP.

BLUEGREEN VACATIONS HOLDING CORPORATION

FREE CASH FLOW RECONCILIATION (1)

 

 

 

 

 

 

 

For the Three Months Ended

March 31,

(in thousands)

2023

 

2022

Net cash (used in) provided by operating activities

$

(23,748

)

 

$

29,492

 

Purchases of property and equipment

 

(3,924

)

 

 

(4,895

)

Free Cash Flow

$

(27,672

)

 

$

24,597

 

(1)

Free cash flow is a non-GAAP measure defined as cash provided by operating activities less capital expenditures for property and equipment. The Company focuses on the generation of free cash flow and considers free cash flow to be a useful supplemental measure of its ability to generate cash flow from operations and is a supplemental measure of liquidity. Free cash flow should not be considered as an alternative to cash flow from operating activities as a measure of liquidity. The Company’s computation of free cash flow may differ from the methodology used by other companies. Investors are cautioned that items excluded from free cash flow are a significant component in understanding and assessing the Company’s financial performance.

BLUEGREEN VACATIONS HOLDING CORPORATION

SALES OF VOIs AND FINANCING SEGMENT- ADJUSTED EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31,

 

 

2023

 

 

 

2022

 

 

 

 

Amount

 

% of System-

wide sales

of VOIs (5)

 

Amount

 

% of

System-

wide sales

of VOIs (5)

(in thousands)

 

 

 

 

 

 

 

 

 

 

Bluegreen owned VOI sales(1)

 

$

148,859

 

 

89

 

 

$

115,607

 

 

76

 

Fee-Based VOI sales

 

 

18,087

 

 

11

 

 

 

35,937

 

 

24

 

System-wide sales of VOIs

 

 

166,946

 

 

100

 

 

 

151,544

 

 

100

 

Less: Fee-Based sales

 

 

(18,087

)

 

(11

)

 

 

(35,937

)

 

(24

)

Gross sales of VOIs

 

 

148,859

 

 

89

 

 

 

115,607

 

 

76

 

Provision for loan losses (2)

 

 

(25,246

)

 

(17

)

 

 

(16,579

)

 

(14

)

Sales of VOIs

 

 

123,613

 

 

74

 

 

 

99,028

 

 

65

 

Cost of VOIs sold (3)

 

 

(15,331

)

 

(12

)

 

 

(11,841

)

 

(12

)

Gross profit (3)

 

 

108,282

 

 

88

 

 

 

87,187

 

 

88

 

Fee-Based sales commission revenue (4)

 

 

11,691

 

 

65

 

 

 

24,084

 

 

67

 

Financing revenue, net of financing expense

 

 

21,121

 

 

13

 

 

 

18,741

 

 

12

 

Other expense

 

 

(699

)

 

0

 

 

 

(152

)

 

0

 

Other fee-based services, title operations and other, net

 

 

1,285

 

 

1

 

 

 

2,130

 

 

1

 

Net carrying cost of VOI inventory

 

 

(4,981

)

 

(3

)

 

 

(4,056

)

 

(3

)

Selling and marketing expenses

 

 

(92,527

)

 

(55

)

 

 

(83,889

)

 

(55

)

General and administrative expenses – sales and marketing

 

 

(11,499

)

 

(7

)

 

 

(9,961

)

 

(7

)

Operating profit – sales of VOIs and financing

 

 

32,673

 

 

20

%

 

 

34,084

 

 

22

%

Add: Depreciation and amortization

 

 

2,035

 

 

 

 

 

1,649

 

 

 

Add: Loss on sale of assets

 

 

19

 

 

 

 

 

 

 

 

Adjusted EBITDA – sales of VOIs and financing

 

$

34,727

 

 

 

 

$

35,733

 

 

 

(1)

Bluegreen owned sales represent sales of VOIs acquired or developed by Bluegreen.

(2)

Percentages for provision for loan losses are calculated as a percentage of gross sales of VOIs, which excludes Fee-Based sales (and not as a percentage of system-wide sales of VOIs).

(3)

Percentages for costs of VOIs sold and gross profit are calculated as a percentage of sales of VOIs (and not as a percentage of system-wide sales of VOIs).

(4)

Percentages for Fee-Based sales commission revenue are calculated as a percentage of Fee-Based sales (and not as a percentage of system-wide sales of VOIs).

(5)

Represents the applicable line item, calculated as a percentage of system-wide sales of VOIs unless otherwise indicated in the above footnotes.

 

Bluegreen Vacations Holding Corporation Contact Info

Investor Relations: Leo Hinkley, Managing Director, Investor Relations Officer

Telephone: 954-399-7193

Email: [email protected]

KEYWORDS: Florida United States North America

INDUSTRY KEYWORDS: Maritime Transport Restaurant/Bar Other Travel Lodging Vacation Destinations Retail Cruise Travel

MEDIA:

Logo
Logo

Teleflex Reports First Quarter Financial Results and Full Year 2023 Outlook

WAYNE, Pa., May 04, 2023 (GLOBE NEWSWIRE) — Teleflex Incorporated (NYSE: TFX) (the “Company”) today announced financial results for the first quarter ended April 2, 2023.


First


quarter financial summary

  • Revenues of $710.9 million, inclusive of five extra shipping days year-over-year, up 10.8% compared to the prior year period; up 13.2% on a constant currency basis
  • GAAP diluted EPS from continuing operations of $1.63, compared to $1.63 in the prior year period
  • Adjusted diluted EPS from continuing operations of $3.09, compared to $2.88 in the prior year period


2023 guidance summary

  • Increasing GAAP revenue growth guidance to 4.65% to 5.90%
  • Increasing constant currency revenue growth guidance to 5.00% to 6.25%
  • Lowering
    GAAP EPS from continuing operations guidance to $8.14 to $8.74
  • Reiterating adjusted diluted EPS from continuing operations guidance of $13.00 to $13.60

“We had a strong start to 2023 as our broad business momentum exiting last year continued into the first quarter” said Liam Kelly, Teleflex’s Chairman, President and Chief Executive Officer. “In the quarter, we drove revenue growth in all global product categories and expanded our overall margins year-over-year. We also executed against our new product launch objectives and continued our integration of Standard Bariatrics. Our first quarter performance keeps us well-positioned to deliver on our updated financial guidance for 2023 and on our long-term durable growth objectives.”

NET REVENUE BY SEGMENT

The following table provides information regarding net revenues in each of the Company’s reportable operating segments for the three months ended April 2, 2023 and March 27, 2022 on both a GAAP and constant currency basis.   

  Three Months Ended   % Increase / (Decrease)
  April 2, 2023   March 27, 2022   Reported Revenue Growth   Currency
Impact
  Constant Currency Revenue Growth
Americas $411.9   $378.0   9.0%   (0.2)%   9.2%
EMEA 143.3   136.9   4.7%   (5.8)%   10.5%
Asia 78.7   69.2   13.8%   (9.0)%   22.8%
OEM 77.0   57.6   33.5%   (1.0)%   34.5%
Consolidated $710.9   $641.7   10.8%   (2.4)%   13.2%



NET REVENUE BY GLOBAL PRODUCT CATEGORY


The following table provides information regarding net revenues in each of the Company’s global product categories for the three months ended April 2, 2023 and March 27, 2022 on both a GAAP and constant currency basis.

  Three Months Ended   % Increase / (Decrease)
  April 2, 2023   March 27, 2022   Reported Revenue Growth   Currency
Impact
  Constant
Currency
Revenue Growth
Vascular Access $177.7   $166.1   6.9%   (2.3)%   9.2%
Interventional 116.9   96.9   20.7%   (2.6)%   23.3%
Anesthesia 93.3   86.9   7.3%   (2.6)%   9.9%
Surgical 99.0   89.7   10.4%   (3.9)%   14.3%
Interventional Urology 75.4   74.9   0.6%   (0.3)%   0.9%
OEM 77.0   57.7   33.5%   (1.0)%   34.5%
Other 71.6   69.5   3.1%   (3.3)%   6.4%
Consolidated $710.9   $641.7   10.8%   (2.4)%   13.2%

OT
HER FINANCIAL HIGHLIGHTS

  • Depreciation expense, amortization of intangible assets and deferred financing charges for the three months ended April 2, 2023 totaled $60.7 million compared to $59.0 million for the prior year period.
  • Cash and cash equivalents at April 2, 2023 were $264.1 million compared to $292.0 million at December 31, 2022.
  • Net accounts receivable at April 2, 2023 were $410.0 million compared to $408.8 million at December 31, 2022.
  • Inventories at April 2, 2023 were $614.1 million compared to $578.5 million at December 31, 2022.

2023
OUTLOOK

The company raised its full year 2023 GAAP revenue growth outlook to 4.65% to 5.90%, reflecting our estimate of an approximately 0.35% negative impact of foreign exchange rate fluctuations. On a constant currency basis, the Company raised its full year 2023 revenue growth outlook to 5.00% to 6.25% year-over-year.

The Company lowered its full year 2023 GAAP diluted earnings per share from continuing operations guidance to $8.14 to $8.74. The Company maintained its 2023 adjusted diluted earnings per share from continuing operations guidance of $13.00 to $13.60, representing growth of (0.5)% to 4.1% year-over-year.


Forecasted


2023


Constant Currency Revenue Growth Reconciliation

  Low   High
Forecasted 2023 GAAP revenue growth 4.65%   5.90%
Estimated impact of foreign currency exchange rate fluctuations (0.35)%   (0.35)%
Forecasted 2023 constant currency revenue growth 5.00%   6.25%




Forecasted



2023


Adjusted Diluted Earnings Per Share From Continuing Operations Reconciliation

  Low   High
Forecasted GAAP diluted earnings per share from continuing operations $8.14   $8.74
Restructuring, restructuring related and impairment items, net of tax $0.60   $0.60
Acquisition, integration and divestiture related items, net of tax $0.19   $0.19
Other items, net of tax $0.10   $0.10
ERP Implementation $0.05   $0.05
MDR $0.61   $0.61
Intangible amortization expense, net of tax $3.31   $3.31
Forecasted adjusted diluted earnings per share from continuing operations $13.00   $13.60



CONFERENCE CALL WEBCAST AND ADDITIONAL INFORMATION


A webcast of Teleflex’s first quarter 2023 investor conference call can be accessed live from a link on the Company’s website at teleflex.com. The call will begin at 8:00 am ET on May 4, 2023.

An audio replay of the investor call will be available beginning at 11:00 am ET on May 4, 2023, either on the Teleflex website or by telephone. The call can be accessed by dialing 1 866 813 9403 (U.S.) or +44 204 525 0658 (all other locations). The confirmation code is 650329.

ADDITIONAL NOTES

References in this release to the impact of foreign currency exchange rate fluctuations on adjusted diluted earnings per share include both the impact of translating foreign currencies into U.S. dollars and the impact of foreign currency exchange rate fluctuations on foreign currency denominated transactions.

In the discussion of segment results, “new products” refers to products for which we initiated commercial sales within the past 36 months and “existing products” refers to products we have sold commercially for more than 36 months.

Certain financial information is presented on a rounded basis, which may cause minor differences. Segment results and commentary exclude the impact of discontinued operations.

NOTES ON NON-GAAP FINANCIAL MEASURES

We report our financial results in accordance with accounting principles generally accepted in the United States, commonly referred to as “GAAP.” In this press release, we provide supplemental information, consisting of the following non-GAAP financial measures: constant currency revenue growth and adjusted diluted earnings per share. These non-GAAP measures are described in more detail below. Management uses these financial measures to assess Teleflex’s financial performance, make operating decisions, allocate financial resources, provide guidance on possible future results, and assist in its evaluation of period-to-period and peer comparisons. The non-GAAP measures may be useful to investors because they provide insight into management’s assessment of our business, and provide supplemental information pertinent to a comparison of period-to-period results of our ongoing operations. The non-GAAP financial measures are presented in addition to results presented in accordance with GAAP and should not be relied upon as a substitute for GAAP financial measures. Moreover, our non-GAAP financial measures may not be comparable to similarly titled measures used by other companies.

Tables reconciling changes in historical constant currency net revenues to historical GAAP net revenues are set forth above under “Net Revenue by Segment” and “Net Revenue by Global Product Category”. Tables reconciling historical adjusted diluted earnings per share from continuing operations to historical GAAP diluted earnings per share from continuing operations are set forth below.

Constant currency revenue growth: This non-GAAP measure is based upon net revenues, adjusted to eliminate the impact of translating the results of international subsidiaries at different currency exchange rates from period to period. The impact of changes in foreign currency may vary significantly from period to period, and such changes generally are outside of the control of our management. We believe that this measure facilitates a comparison of our operating performance exclusive of currency exchange rate fluctuations that do not reflect our underlying performance or business trends.

Adjusted diluted earnings per share: This non-GAAP measure is based upon diluted earnings per share from continuing operations, the most directly comparable GAAP measure, adjusted to exclude, depending on the period presented, the items described below. Management does not believe that any of the excluded items are indicative of our underlying core performance or business trends.

Restructuring, restructuring related and impairment items – Restructuring programs involve discrete initiatives designed to, among other things, consolidate or relocate manufacturing, administrative and other facilities, outsource distribution operations, improve operating efficiencies and integrate acquired businesses. Depending on the specific restructuring program involved, our restructuring charges may include employee termination, contract termination, facility closure, employee relocation, equipment relocation, outplacement and other exit costs associated with the restructuring program. Restructuring related charges are directly related to our restructuring programs and consist of facility consolidation costs, including accelerated depreciation expense related to facility closures, costs to transfer manufacturing operations between locations, and retention bonuses offered to certain employees as an incentive for them to remain with our company after completion of the restructuring program. Impairment charges occur if, due to events or changes in circumstances, we determine that the carrying value of an asset exceeds its fair value. Impairment charges do not directly affect our liquidity, but could have a material adverse effect on our reported financial results.

Acquisition, integration and divestiture related items – Acquisition and integration expenses are incremental charges, other than restructuring or restructuring related expenses, that are directly related to specific business or asset acquisition transactions. These charges may include, among other things, professional, consulting and other fees; systems integration costs; legal entity restructuring expense; inventory step-up amortization (amortization, through cost of goods sold, of the increase in fair value of inventory resulting from a fair value calculation as of the acquisition date); fair value adjustments to contingent consideration liabilities; and bridge loan facility and backstop financing fees in connection with loan facilities that ultimately were not utilized. Divestiture related activities involve specific business or asset sales. Depending primarily on the terms of a divestiture transaction, the carrying value of the divested business or assets on our financial statements and other costs we incur as a direct result of the divestiture transaction, we may recognize a gain or loss in connection with the divestiture related activities.

Other – These are discrete items that occur sporadically and can affect period-to-period comparisons. See footnote C to the reconciliation tables set forth below for additional details.

European medical device regulation – The European Union (“EU”) has adopted the EU Medical Device Regulation (“MDR”), which replaces the existing Medical Devices Directive (“MDD”) and imposes more stringent requirements for the marketing and sale of medical devices in the EU, including requirements affecting clinical evaluations, quality systems and post-market surveillance. The MDR requirements became effective in May 2021, although certain devices that previously satisfied MDD requirements can continue to be marketed in the EU until May 2024, subject to certain limitations. Significantly, the MDR will require the re-registration of previously approved medical devices. As a result, Teleflex will incur expenditures in connection with the new registration of medical devices that previously had been registered under the MDD. Therefore, these expenditures are not considered to be ordinary course expenditures in connection with regulatory matters (in contrast, no adjustment has been made to exclude expenditures related to the registration of medical devices that were not registered previously under the MDD).

Intangible amortization expense – Certain intangible assets, including customer relationships, intellectual property, distribution rights, trade names and non-competition agreements, initially are recorded at historical cost and then amortized over their respective estimated useful lives. The amount of such amortization can vary from period to period as a result of, among other things, business or asset acquisitions or dispositions.

ERP implementation – These adjustments represent direct and incremental costs incurred in connection with our implementation of a new global enterprise resource planning (“ERP”) solution and related IT transition costs. An implementation of this scale is a significant undertaking and will require substantial time and attention of management and key employees. The associated costs do not represent normal and recurring operating expenses and will be inconsistent in amounts and frequency making it difficult to contribute to a meaningful evaluation of our operating performance.

Tax adjustments – These adjustments represent the impact of the expiration of applicable statutes of limitations for prior year returns, the resolution of audits, the filing of amended returns with respect to prior tax years and/or tax law or certain other discrete changes affecting our deferred tax liability.

R
econciliation of Consolidated Statement of Income Items (Dollars in millions, except per share data)

Three Months Ended April 2, 2023
  Gross
margin
Selling, general and administrative expenses
(1)
Research and development expenses
(1)
Operating margin
(2)
Income before income taxes Income tax expense Effective income tax rate Diluted earnings per share from continuing operations
GAAP Basis 55.1% 32.7% 5.8% 16.2% $97.5 $20.2 20.7% $1.63
Adjustments                
Restructuring, restructuring related and impairment items (A) 1.2 (0.2) 1.7 12.0 1.8   0.22
Acquisition, integration and divestiture related items (B) (0.4) 0.4 3.1 0.1   0.06
Other items   0.00
ERP implementation (0.2) 0.2 1.2 0.3   0.02
MDR (1.4) 1.5 10.3   0.22
Intangible amortization expense 3.1 (2.6) 5.8 41.6 2.0   0.84
Tax adjustments (4.8)   0.10
Adjustments total 4.3 (3.2) (1.6) 9.6 68.2 (0.6)   1.46
Adjusted basis 59.4
%
29.5
%
4.2
%
25.8
%
$
165.7
$
19.6
11.8
%
$
3.09

Three Months Ended March 27, 2022
  Gross
margin
Selling, general and administrative expenses
(1)
Research and development expenses
(1)
Operating margin
(2)
Income before income taxes Income tax expense Effective income tax rate Diluted earnings per share from continuing operations
GAAP Basis 54.0% 31.8% 5.7% 16.1% $93.3 $16.0 17.1% $1.63
Adjustments                
Restructuring, restructuring related and impairment items (A) 1.0 1.4 8.8 1.1   0.16
Acquisition, integration and divestiture related items (B) 0.2 (0.1)   0.01
Other items   0.00
ERP Implementation   0.00
MDR (1.9) 1.9 12.1   0.25
Intangible amortization expense 3.4 (3.0) 6.3 40.6 1.4   0.83
Tax adjustments  
Adjustments total 4.4 (3.0) (1.9) 9.6 61.7 2.4   1.25
Adjusted basis 58.4
%
28.8
%
3.8
%
25.7
%
$
155.0
$
18.4
11.9
%
$
2.88

Notes: (1) Selling, general and administrative expenses and research and development expenses are shown as a percentage of net revenues.
(2) Operating margin defined as Income from continuing operations before interest, loss on extinguishment of debt and taxes as a percentage of net revenues.

Totals may not sum due to rounding.

Tickmarks to Reconciliation Tables

(A) 
Restructuring, restructuring related and impairment item
s – For the three months ended April 2, 2023, pre-tax restructuring charges were $2.2 million and restructuring related charges were $9.8 million. For the three months ended March 27, 2022, pre-tax restructuring charges were $0.9 million, restructuring related charges were $6.4 million, and impairment charges were $1.5 million.

(B) Acquisition, integration and divestiture related items – For the three months ended April 2, 2023, these charges related to the acquisition of Standard Bariatrics, Inc. For the three months ended March 27, 2022, these charges related to the acquisition of Z-Medica, LLC.

ABOUT TELEFLEX INCORPORATED
Teleflex is a global provider of medical technologies designed to improve the health and quality of people’s lives. We apply purpose driven innovation – a relentless pursuit of identifying unmet clinical needs – to benefit patients and healthcare providers. Our portfolio is diverse, with solutions in the fields of vascular access, interventional cardiology and radiology, anesthesia, emergency medicine, surgical, urology and respiratory care. Teleflex employees worldwide are united in the understanding that what we do every day makes a difference. For more information, please visit teleflex.com.

Teleflex is the home of Arrow®, Deknatel®, LMA®, Pilling®, QuikClot®, Rusch®, UroLift®, and Weck® – trusted brands united by a common sense of purpose.

CAUTION CONCERNING FORWARD-LOOKING INFORMATION

This press release contains forward-looking statements, including, but not limited to, statements regarding the continued integration of Standard Bariatrics; forecasted 2023 GAAP and constant currency revenue growth and GAAP and adjusted diluted earnings per share; our estimates regarding the projected impact of foreign currency exchange rate fluctuations on our 2023 financial results; and our estimates with regard to the projected impacts of the divestiture of a significant portion of our respiratory business on our financial results. Actual results could differ materially from those in the forward-looking statements due to, among other things, delays or cancellations in shipments; demand for and market acceptance of new and existing products; our inability to provide products to our customers, which may be due to, among other things, events that impact key distributors, suppliers and third-party vendors that sterilize our products; our inability to integrate acquired businesses into our operations, realize planned synergies and operate such businesses profitably in accordance with our expectations; the inability of acquired businesses to generate revenues in accordance with our expectations; our inability to effectively execute our restructuring plans and programs; our inability to realize anticipated savings from restructuring plans and programs; the impact of healthcare reform legislation and proposals to amend, replace or repeal the legislation; changes in Medicare, Medicaid and third party coverage and reimbursements; the impact of enacted tax legislation and related regulations; competitive market conditions and resulting effects on revenues and pricing; increases in raw material costs that cannot be recovered in product pricing; global economic factors, including currency exchange rates, interest rates, trade disputes, sovereign debt issues and international conflicts and hostilities, such as the ongoing geopolitical conflict between Russia and Ukraine; public health epidemics, including COVID-19; difficulties in entering new markets; general economic conditions; and other factors described or incorporated in our filings with the Securities and Exchange Commission, including our most recently filed Annual Report on Form 10-K. We expressly disclaim any obligation to update forward-looking statements, except as otherwise specifically stated by us or as required by law or regulation.

TELEFLEX INCORPORATED
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
  Three Months Ended
  April 2, 2023   March 27, 2022
       
Net revenues $ 710,932     $ 641,715  
Cost of goods sold   319,552       295,482  
Gross profit   391,380       346,233  
Selling, general and administrative expenses   232,716       203,932  
Research and development expenses   41,469       36,360  
Restructuring and impairment charges   2,221       2,405  
Income from continuing operations before interest and taxes   114,974       103,536  
Interest expense   18,337       10,418  
Interest income   (843 )     (222 )
Income from continuing operations before taxes   97,480       93,340  
Taxes on income from continuing operations   20,184       15,973  
Income from continuing operations   77,296       77,367  
Operating loss from discontinued operations   (711 )     (294 )
Tax benefit on operating loss from discontinued operations   (163 )     (68 )
Loss from discontinued operations   (548 )     (226 )
Net income $ 76,748     $ 77,141  
Earnings per share:      
Basic:      
Income from continuing operations $ 1.65     $ 1.65  
Loss from discontinued operations   (0.02 )      
Net income $ 1.63     $ 1.65  
Diluted:      
Income from continuing operations $ 1.63     $ 1.63  
Loss from discontinued operations   (0.01 )      
Net income $ 1.62     $ 1.63  
Weighted average common shares outstanding      
Basic   46,949       46,876  
Diluted   47,285       47,402  

TELEFLEX INCORPORATED
CONSOLIDATED BALANCE SHEETS
(Unaudited)



  April 2, 2023   December 31, 2022
  (Dollars in thousands)
ASSETS      
Current assets      
Cash and cash equivalents $ 264,138   $ 292,034
Accounts receivable, net   410,020     408,834
Inventories   614,106     578,507
Prepaid expenses and other current assets   134,948     125,084
Prepaid taxes   4,842     6,524
Total current assets   1,428,054     1,410,983
Property, plant and equipment, net   458,861     447,205
Operating lease assets   126,773     131,211
Goodwill   2,547,840     2,536,730
Intangible assets, net   2,269,535     2,306,165
Deferred tax assets   6,479     6,402
Other assets   80,380     89,367
Total assets $ 6,917,922   $ 6,928,063
LIABILITIES AND EQUITY      
Current liabilities      
Current borrowings $ 87,500   $ 87,500
Accounts payable   136,239     126,807
Accrued expenses   123,451     140,644
Payroll and benefit-related liabilities   102,081     133,092
Accrued interest   16,862     5,332
Income taxes payable   30,176     24,736
Other current liabilities   79,403     63,381
Total current liabilities   575,712     581,492
Long-term borrowings   1,549,474     1,624,023
Deferred tax liabilities   388,185     388,886
Pension and postretirement benefit liabilities   30,924     31,394
Noncurrent liability for uncertain tax positions   6,464     5,805
Noncurrent operating lease liabilities   115,838     120,437
Other liabilities   141,072     154,058
Total liabilities   2,807,669     2,906,095
Commitments and contingencies      
Total shareholders’ equity   4,110,253     4,021,968
Total liabilities and shareholders’ equity $ 6,917,922   $ 6,928,063

TELEFLEX INCORPORATED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
  Three Months Ended
  April 2, 2023   March 27, 2022
  (Dollars in thousands)
Cash flows from operating activities of continuing operations:      
Net income $ 76,748     $ 77,141  
Adjustments to reconcile net income to net cash provided by operating activities:      
Loss from discontinued operations   548       226  
Depreciation expense   18,287       17,317  
Intangible asset amortization expense   41,540       40,597  
Deferred financing costs and debt discount amortization expense   846       1,048  
Changes in contingent consideration   2,447       (30 )
Assets impairment charges         1,497  
Stock-based compensation   7,015       5,302  
Deferred income taxes, net   2,092       409  
Interest benefit on swaps designated as net investment hedges   (5,108 )     (4,848 )
Other   (427 )     (2,093 )
Changes in assets and liabilities, net of effects of acquisitions and disposals:      
Accounts receivable   1,339       (27,805 )
Inventories   (30,099 )     (19,852 )
Prepaid expenses and other assets   2,752       4,830  
Accounts payable, accrued expenses and other liabilities   (40,856 )     (36,978 )
Income taxes receivable and payable, net   7,225       5,341  
Net cash provided by operating activities from continuing operations   84,349       62,102  
Cash flows from investing activities of continuing operations:      
Expenditures for property, plant and equipment   (21,835 )     (13,078 )
Proceeds from sale of business and assets         262  
Payments for businesses and intangibles acquired, net of cash acquired   (64 )      
Net cash used in investing activities from continuing operations   (21,899 )     (12,816 )
Cash flows from financing activities of continuing operations:      
Reduction in borrowings   (75,125 )      
Net payments from share based compensation plans and related tax impacts   (2,433 )     (4,941 )
Payments for contingent consideration   (64 )     (73 )
Dividends paid   (15,969 )     (15,946 )
Net cash used in financing activities from continuing operations   (93,591 )     (20,960 )
Cash flows from discontinued operations:      
Net cash used in operating activities   (285 )     (119 )
Net cash used in discontinued operations   (285 )     (119 )
Effect of exchange rate changes on cash and cash equivalents   3,530       (6,635 )
Net (decrease) increase in cash and cash equivalents   (27,896 )     21,572  
Cash and cash equivalents at the beginning of the period   292,034       445,084  
Cash and cash equivalents at the end of the period $ 264,138     $ 466,656  

Contacts:

Teleflex Incorporated:
Lawrence Keusch
Vice President, Investor Relations and Strategy Development

investors.teleflex.com
610-948-2836



Randolph-Brooks Federal Credit Union Partners with eGain and GreenPath for AI-Powered Coaching Automation

SUNNYVALE, Calif., May 04, 2023 (GLOBE NEWSWIRE) — eGain Corporation (NASDAQ: EGAN), the leading knowledge platform for customer engagement, today announced that Randolph-Brooks Federal Credit Union (RBFCU) selected the eGain AI Coach™ to offer personalized financial wellness plans at scale to its members and employees. Pre-packaged with financial wellness counseling expertise from GreenPath, a national nonprofit that provides financial counseling and education, eGain AI Coach uses behavioral best-practices, conversational automation, and digital messaging to guide people.

RBFCU’s mission is to improve the economic well-being and quality of life for its members. Using the AI Coach, RBFCU will digitally engage members and employees, discover their financial goals, and deliver personalized financial wellness action plans.

Deployed today across dozens of credit unions, the Coach has received rave reviews from consumers.

  • 87% say that the Coach-recommended plan is achievable.
  • 35% say that it helped reduce their credit-related stress.

“We are more than just a bank. Our mission is to help members save time, save money and make money,” said Sonya McDonald, Executive Vice President – Chief Operating Officer at RBFCU. “We will deliver on that mission with personalized service, advice and coaching, powered by eGain and GreenPath.”

“Our AI Coach, coupled with GreenPath’s best practices, cost-effectively delivers personalized financial guidance to consumers at scale,” said Ashu Roy, eGain CEO. “We are pleased to help RBFCU stand out from the crowd with this disruptive innovation.”

More Information

About Randolph-Brooks Federal Credit Union

Established in 1952, Randolph-Brooks Federal Credit Union is a full-service financial cooperative whose mission is to improve members’ economic well-being and quality of life. With assets exceeding $16 billion, RBFCU serves more than 1 million members at 62 branch locations throughout Texas.

About GreenPath Financial Wellness

GreenPath Financial Wellness is a national nonprofit that has empowered people to manage their debt, buy and remain in their homes, and lead financially healthy lives for 60 years. As one of the largest financial counseling agencies in the nation, GreenPath has assisted millions of people with education and products in debt and credit management, student loans, homeownership and foreclosure prevention. Headquartered in Michigan, GreenPath and its affiliates work directly with individuals, banks, credit unions and employer partners across the U.S. from more than 50 locations and through phone access and online tools. To learn more, visit www.greenpath.org or call 877-593-5945. Follow the nonprofit on Facebook and Instagram @greenpathfinancial and on Twitter @GreenPath.

About eGain

eGain Knowledge Hub automates and orchestrates customer engagement across touch points. Powered by AI and analytics, our secure cloud solution delivers personalized digital-first experiences, quick business value, and easy innovation. Visit www.eGain.com for more info.

Media Contact

Michael Messner
408 636 4514
[email protected]

eGain, the eGain logo, and all other eGain product names and slogans are trademarks or registered trademarks of eGain Corp. in the United States and/or other countries. All other company names and products mentioned in this release may be trademarks or registered trademarks of the respective companies.



ITT Reports 2023 First Quarter Earnings Per Share (EPS) of $1.20, Adjusted EPS Of $1.17

ITT Reports 2023 First Quarter Earnings Per Share (EPS) of $1.20, Adjusted EPS Of $1.17

  • 10% revenue growth driven by higher volume and pricing actions

  • 7% orders growth driven by Industrial Process (IP) short-cycle and pump projects, and Connect & Control Technologies (CCT) aerospace demand

  • 270 basis points segment operating margin expansion (150 basis points adjusted) to 17.3% (17.5% adjusted)

  • 36% EPS growth (21% adjusted) driven by pricing actions, volume leverage and productivity

  • Acquisition of Micro-Mode Products, leading provider of specialty harsh application connectors

STAMFORD, Conn.–(BUSINESS WIRE)–
May 4, 2023 — ITT Inc. (NYSE: ITT) today reported financial results for the first quarter ended April 1, 2023. The company reported a year-over-year revenue increase of 10%, primarily driven by IP short-cycle demand and pump project activity, aerospace demand in CCT and pricing actions across all segments. The acquisition of Habonim contributed 2% to total revenue growth, which was offset by a 2% unfavorable impact from foreign currency translation.

First quarter segment operating income of $138 million increased 31% (20% adjusted) and segment operating margin of 17.3% increased 270 basis points versus prior year. The increases were due primarily to pricing actions which offset cost inflation, productivity, higher sales volume and the Habonim acquisition. The year-over-year segment operating income increase was also impacted by higher prior year charges related to the Russia-Ukraine war. On an adjusted basis, segment operating margin expanded 150 basis points to 17.5%.

EPS for the first quarter of $1.20 increased 36% primarily due to higher segment operating income and benefits from share repurchases, partially offset by foreign currency headwinds and higher corporate and interest expense. Adjusted EPS of $1.17 increased 21% compared to prior year. The difference between reported and adjusted EPS is due to the reversal of a tax valuation allowance partially offset by further charges related to the suspension of operations in Russia and expenses related to a foreign tax settlement.

Operating cash flow for the first quarter increased $61 million versus prior year to $58 million primarily driven by higher operating income and improved inventory management. Free cash flow for the quarter of $29 million increased $62 million versus prior year.

Table 1. First Quarter Performance

 

Q1 2023

 

Q1 2022

 

Change

Revenue

$

797.9

 

 

$

726.2

 

 

9.9

%

Organic Growth

 

 

 

 

10.3

%

Segment Operating Income

$

138.1

 

 

$

105.8

 

 

30.5

%

Segment Operating Margin

 

17.3

%

 

 

14.6

%

 

270

bps

Adjusted Segment Operating Income

$

140.0

 

 

$

116.4

 

 

20.3

%

Adjusted Segment Operating Margin

 

17.5

%

 

 

16.0

%

 

150

bps

Earnings Per Share

$

1.20

 

 

$

0.88

 

 

36.4

%

Adjusted Earnings Per Share

$

1.17

 

 

$

0.97

 

 

20.6

%

Operating Cash Flow

$

58.1

 

 

$

(2.7

)

 

NM

 

Free Cash Flow

$

29.4

 

 

$

(32.7

)

 

NM

 

Note: all results unaudited; dollars in millions except for per share amounts

NM = not meaningful

Management Commentary

“ITT delivered solid first quarter results to start 2023. We continue to gain market share in Friction, with 41 electric vehicle awards across global OEM platforms, and we secured a ten-year aftermarket agreement with Continental that positions ITT for long-term growth. Our pumps and flow business secured significant project awards linked to decarbonization and sustainability, and we are seeing strong demand in the aerospace and defense markets in CCT. Our performance and continued share gains drove strong orders and sales growth this quarter, and with the recent acquisition of specialty connectors manufacturer Micro-Mode Products, we’re positioned to capitalize on several growing end markets,” said ITT’s Chief Executive Officer and President Luca Savi.

“On the operational front, we continue to make good progress. IP expanded margins over 800 basis points to approximately 21 percent as investments in lean manufacturing mature. Across ITT, we are strengthening pricing actions to combat inflation while remaining vigilant on productivity. Our actions drove a more than 20 percent increase in adjusted EPS in Q1,” said Savi. “As a result of our strong Q1 performance, we are raising the mid-point of our adjusted EPS guidance range by five cents. Despite some indications of a slowdown in certain industrial markets, we continue to drive demand and orders outgrowth across ITT. This is a testament to the resilience and hard work of our business and our people.”

Table 2. First Quarter Segment Results

 

 

Revenue

 

Operating Income

 

 

 

Q1 2023

Reported

Increase/

(Decrease)

Organic

Growth

 

Q1 2023

Reported

Increase/

(Decrease)

Adjusted

Increase

(Decrease)

 

 

Motion Technologies

$

364.8

 

(1.4

) %

 

2.2

%

 

 

$

53.4

 

(10.6

) %

 

(16.7

) %

 

 

 

Industrial Process

 

266.5

 

31.8

%

 

25.5

%

 

 

 

55.3

 

171.1

%

 

119.8

%

 

 

 

Connect & Control Technologies

 

167.6

 

8.4

%

 

9.8

%

 

 

 

29.4

 

14.4

%

 

13.6

%

 

 

 

Total Segment Results

 

797.9

 

9.9

%

 

10.3

%

 

 

 

138.1

 

30.5

%

 

20.3

%

 

 

Note: all results unaudited; excludes intercompany eliminations of $1.0; comparisons to Q1 2022

Motion Technologies revenue decreased due to significant unfavorable foreign currency translation of $14 million and the impact of the Russia-Ukraine war, partially offset by pricing actions and higher volumes in Friction OE and growth in rail. Operating income decreased to $53 million primarily due to higher labor and overhead costs, and unfavorable foreign currency impacts of $3 million, partially offset by pricing and productivity actions.

Industrial Process revenue increased, driven by short-cycle demand and growth in pump projects, and the addition of Habonim. This was partially offset by unfavorable foreign currency translation of $2 million. Operating income increased to $55 million driven by pricing and productivity actions and higher volume, including from Habonim, partially offset by higher raw material costs.

Connect & Control Technologies revenue increased, driven by growth in the aerospace and defense markets. This was partially offset by an unfavorable foreign currency translation of $2 million. Operating income increased to $29 million driven by pricing and productivity actions, and higher volume, partially offset by higher raw material, labor and overhead costs.

2023 Guidance

The company is updating its 2023 guidance. We now expect EPS of $4.49 to $4.79, and adjusted EPS of $4.65 to $4.95, up 5% to 11% for the full year, an increase of ten cents on the low end of the previous guidance range. All other guidance metrics for 2023 are unchanged. This includes revenue growth of 7% to 9%, and 6% to 8% on an organic basis; segment operating margin of 17.0% to 17.8%, and adjusted segment operating margin of 17.3% to 18.1%, up 10 to 90 basis points; and free cash flow of $350 million to $400 million, representing free cash flow margin of 11% to 12%.

It is not possible, without unreasonable efforts, to estimate the impacts of foreign currency fluctuations, acquisitions and certain other special items that may occur in 2023 as these items are inherently uncertain and difficult to predict. As a result, we are unable to quantify certain amounts that would be included in a reconciliation of organic revenue growth and adjusted segment operating margin to the most directly comparable GAAP financial measures without unreasonable efforts and we have not provided reconciliations for these forward-looking non-GAAP financial measures.

Investor Conference Call Details

ITT’s management will host a conference call for investors on Thursday, May 4 at 8:30 a.m. Eastern Time. The briefing can be accessed live via a webcast, which is available on the company’s website: https://investors.itt.com. A replay of the webcast will be available for 90 days following the presentation. A replay will also be available telephonically from two hours after the webcast until Thursday, May 18, 2023 at midnight Eastern Time. Reconciliations of non-GAAP financial performance metrics to their most comparable U.S. GAAP financial performance metrics are defined and presented below and should not be considered a substitute for, nor superior to, the financial data prepared in accordance with U.S. GAAP.

Safe Harbor Statement

This release contains “forward-looking statements” intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. In addition, the conference call (including the financial results presentation material) may include, and officers and representatives of ITT may from time to time make and discuss, projections, goals, assumptions, and statements that may constitute “forward-looking statements”. These forward-looking statements are not historical facts, but rather represent only a belief regarding future events based on current expectations, estimates, assumptions and projections about our business, future financial results and the industry in which we operate, and other legal, regulatory, and economic developments. These forward-looking statements include, but are not limited to, future strategic plans and other statements that describe the company’s business strategy, outlook, objectives, plans, intentions or goals, and any discussion of future events and future operating or financial performance.

We use words such as “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe,” “target,” “future,” “may,” “will,” “could,” “should,” “potential,” “continue,” “guidance” and other similar expressions to identify such forward-looking statements. Forward-looking statements are uncertain and, by their nature, many are inherently unpredictable and outside of ITT’s control, and involve known and unknown risks, uncertainties and other important factors that could cause actual results to differ materially from those expressed or implied in, or reasonably inferred from, such forward-looking statements.

Where in any forward-looking statement we express an expectation or belief as to future results or events, such expectation or belief is based on current plans and expectations of our management, expressed in good faith and believed to have a reasonable basis. However, we cannot provide any assurance that the expectation or belief will occur or that anticipated results will be achieved or accomplished.

Among the factors that could cause our results to differ materially from those indicated by forward-looking statements are risks and uncertainties inherent in our business including, without limitation:

  • volatility in raw material prices and our suppliers’ ability to meet quality and delivery requirements;

  • uncertain global economic and capital markets conditions, which have been influenced by the COVID-19 pandemic, the Russia-Ukraine war, inflation, uncertainty regarding the U.S. federal government’s debt limit, changes in monetary policies, the threat of a possible global economic recession, trade disputes between the U.S. and its trading partners, political and social unrest, instability in the global banking system and the availability and fluctuations in prices of energy and commodities, including steel, oil, copper and tin;

  • impacts on our business stemming from the COVID-19 pandemic, including from government-mandated site closures, employee illness and absenteeism, and continued supply chain disruptions and raw material shortages, which have resulted in increased costs and reduced availability of key commodities and other necessary services;

  • our inability to hire or retain key personnel;

  • fluctuations in foreign currency exchange rates and the impact of such fluctuations on our revenues, customer demand for our products and on our hedging arrangements;

  • failure to manage the distribution of products and services effectively;

  • fluctuations in interest rates and the impact of such fluctuations on customer behavior and on our cost of debt;

  • failure to compete successfully and innovate in our markets;

  • failure to protect our intellectual property rights or violations of the intellectual property rights of others;

  • the extent to which there are quality problems with respect to manufacturing processes or finished goods;

  • the risk of cybersecurity breaches or failure of any information systems used by the Company, including any flaws in the implementation of any enterprise resource planning systems;

  • loss of or decrease in sales from our most significant customers;

  • risks due to our operations and sales outside the U.S. and in emerging markets, including the imposition of tariffs and trade sanctions;

  • fluctuations in demand or customers’ levels of capital investment and maintenance expenditures, especially in the energy, chemical and mining markets;

  • the impacts on our business from Russia’s war with Ukraine, and the global response to it;

  • the risk of material business interruptions, particularly at our manufacturing facilities;

  • risk of liabilities from past divestitures and spin-offs;

  • failure of portfolio management strategies, including cost-saving initiatives, to meet expectations;

  • risks related to government contracting, including changes in levels of government spending and regulatory and contractual requirements applicable to sales to the U.S. government;

  • fluctuations in our effective tax rate, including as a result of the passage of the Inflation Reduction Act of 2022 and other possible tax reform legislation in the U.S. and other jurisdictions;

  • changes in environmental laws or regulations, discovery of previously unknown or more extensive contamination, or the failure of a potentially responsible party to perform;

  • failure to comply with the U.S. Foreign Corrupt Practices Act (or other applicable anti-corruption legislation), export controls and trade sanctions;

  • risk of product liability claims and litigation; and

  • changes in laws relating to the use and transfer of personal and other information.

The forward-looking statements included in this release speak only as of the date hereof. We undertake no obligation (and expressly disclaim any obligation) to update any forward-looking statements, whether written or oral or as a result of new information, future events or otherwise.

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS (UNAUDITED)
(IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
 
For the Three Months Ended April 1, 2023 April 2, 2022
Revenue

$

797.9

$

726.2

Cost of revenue

 

536.0

 

 

507.8

 

Gross profit

 

261.9

 

 

218.4

 

General and administrative expenses

 

68.3

 

 

60.4

 

Sales and marketing expenses

 

42.9

 

 

38.4

 

Research and development expenses

 

26.4

 

 

25.0

 

Operating income

 

124.3

 

 

94.6

 

Interest and non-operating expense (income), net

 

3.5

 

 

(0.2

)

Income before income tax expense

 

120.8

 

 

94.8

 

Income tax expense

 

20.1

 

 

19.5

 

Net income

 

100.7

 

 

75.3

 

Less: Income attributable to noncontrolling interests

 

0.7

 

 

0.5

 

Net income attributable to ITT Inc.

$

100.0

 

$

74.8

 

 

 

Earnings per share attributable to ITT Inc.:

 

 

Basic

$

1.21

 

$

0.88

 

Diluted

$

1.20

 

$

0.88

 

 

 

Weighted average common shares – basic

 

82.6

 

 

84.8

 

Weighted average common shares – diluted

 

83.0

 

 

85.2

 

CONSOLIDATED CONDENSED BALANCE SHEETS (UNAUDITED)
(IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
As of the Period Ended

April 1,

2023

December 31,

2022

Assets
Current assets:
Cash and cash equivalents $

462.0

 

$

561.2

 

Receivables, net

669.9

 

628.8

 

Inventories

567.6

 

533.9

 

Other current assets

98.8

 

112.9

 

Total current assets

1,798.3

 

1,836.8

 

Non-current assets:
Plant, property and equipment, net

528.0

 

526.8

 

Goodwill

968.1

 

964.8

 

Other intangible assets, net

107.5

 

112.8

 

Other non-current assets

365.9

 

339.1

 

Total non-current assets

1,969.5

 

1,943.5

 

Total assets $

3,767.8

 

$

3,780.3

 

Liabilities and Shareholders’ Equity
Current liabilities:
Commercial paper and current maturities of long-term debt $

384.1

 

$

451.0

 

Accounts payable

397.3

 

401.1

 

Accrued and other current liabilities

340.0

 

333.4

 

Total current liabilities

1,121.4

 

1,185.5

 

Non-current liabilities:
Postretirement benefits

137.6

 

137.2

 

Other non-current liabilities

199.6

 

200.2

 

Total non-current liabilities

337.2

 

337.4

 

Total liabilities

1,458.6

 

1,522.9

 

Shareholders’ equity:
Common stock:
Authorized – 250.0 shares, $1 par value per share
Issued and outstanding – 82.4 shares and 82.7 shares, respectively

82.4

 

82.7

 

Retained earnings

2,554.7

 

2,509.7

 

Total accumulated other comprehensive loss

(337.9

)

(344.3

)

Total ITT Inc. shareholders’ equity

2,299.2

 

2,248.1

 

Noncontrolling interests

10.0

 

9.3

 

Total shareholders’ equity

2,309.2

 

2,257.4

 

Total liabilities and shareholders’ equity $

3,767.8

 

$

3,780.3

 

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
(IN MILLIONS)
 
For the Three Months Ended April 1, 2023 April 2, 2022
Operating Activities
Income from continuing operations attributable to ITT Inc. $

100.0

 

$

74.8

 

Adjustments to income from continuing operations:
Depreciation and amortization

26.7

 

27.3

 

Equity-based compensation

4.7

 

3.7

 

Other non-cash charges, net

7.5

 

10.2

 

Changes in assets and liabilities:
Change in receivables

(34.7

)

(70.7

)

Change in inventories

(29.1

)

(48.4

)

Change in contract assets

(2.0

)

(1.7

)

Change in contract liabilities

2.9

 

11.8

 

Change in accounts payable

1.8

 

48.6

 

Change in accrued expenses

(10.8

)

(42.5

)

Change in income taxes

3.7

 

10.1

 

Other, net

(12.6

)

(25.9

)

Net Cash – Operating Activities

58.1

 

(2.7

)

Investing Activities
Capital expenditures

(28.7

)

(30.0

)

Other, net

0.2

 

0.6

 

Net Cash – Investing Activities

(28.5

)

(29.4

)

Financing Activities
Commercial paper, net borrowings

(72.8

)

290.7

 

Share repurchases under repurchase plan

(30.0

)

(163.9

)

Payments for taxes related to net share settlement of stock incentive plans

(6.3

)

(8.4

)

Dividends paid

(24.2

)

(22.4

)

Other, net

0.4

 

0.6

 

Net Cash – Financing Activities

(132.9

)

96.6

 

Exchange rate effects on cash and cash equivalents

4.3

 

(1.5

)

Net cash – operating activities of discontinued operations

(0.1

)

(0.1

)

Net change in cash and cash equivalents

(99.1

)

62.9

 

Cash and cash equivalents – beginning of year (includes restricted cash of $0.7 and $0.8, respectively)

561.9

 

648.3

 

Cash and Cash Equivalents – end of year (includes restricted cash of $0.8 and $0.8, respectively) $

462.8

 

$

711.2

 

Supplemental Disclosures of Cash Flow Information
Cash paid during the year for:
Interest $

4.2

 

$

0.5

 

Income taxes, net of refunds received $

13.2

 

$

8.5

 

Key Performance Indicators and Non-GAAP Measures

Management reviews a variety of key performance indicators including revenue, segment operating income and margins, earnings per share, order growth, and backlog, some of which are calculated on a non-GAAP basis. In addition, we consider certain measures to be useful to management and investors when evaluating our operating performance for the periods presented. These measures provide a tool for evaluating our ongoing operations and management of assets from period to period. This information can assist investors in assessing our financial performance and measures our ability to generate capital for deployment among competing strategic alternatives and initiatives, including, but not limited to, acquisitions, dividends, and share repurchases. Some of these metrics, however, are not measures of financial performance under accounting principles generally accepted in the United States of America (GAAP) and should not be considered a substitute for measures determined in accordance with GAAP. We consider the following non-GAAP measures, which may not be comparable to similarly titled measures reported by other companies, to be key performance indicators for purposes of our reconciliation tables.

Organic Revenues and Organic Orders are defined, respectively, as revenue and orders, excluding the impacts of foreign currency fluctuations and acquisitions. The period-over-period change resulting from foreign currency fluctuations is estimated using a fixed exchange rate for both the current and prior periods. We believe that reporting organic revenue and organic orders provides useful information to investors by helping identify underlying trends in our business and facilitating comparisons of our revenue performance with prior and future periods and to our peers.

Adjusted Operating Income and Adjusted Segment Operating Income are defined, respectively, as total operating income and segment operating income, adjusted to exclude special items that include, but are not limited to, restructuring, certain asset impairment charges, certain acquisition-related impacts, and unusual or infrequent operating items. Special items represent charges or credits that impact current results, which management views as unrelated to the Company’s ongoing operations and performance. Adjusted Operating Margin and Adjusted Segment Operating Margin are defined as adjusted operating income or adjusted segment operating income, respectively, divided by revenue. We believe these financial measures are useful to investors and other users of our financial statements in evaluating ongoing operating profitability, as well as in evaluating operating performance in relation to our competitors.

Adjusted Income from Continuing Operations is defined as income from continuing operations attributable to ITT Inc. adjusted to exclude special items that include, but are not limited to, restructuring, certain asset impairment charges, certain acquisition-related impacts, income tax settlements or adjustments, and unusual or infrequent items. Special items represent charges or credits, on an after-tax basis, that impact current results, which management views as unrelated to the Company’s ongoing operations and performance. The after-tax basis of each special item is determined using the jurisdictional tax rate of where the expense or benefit occurred. Adjusted income from continuing operations per diluted share (adjusted EPS) is defined as adjusted income from continuing operations divided by diluted weighted average common shares outstanding. We believe that adjusted income from continuing operations and adjusted EPS are useful to investors and other users of our financial statements in evaluating ongoing operating profitability, as well as in evaluating operating performance in relation to our competitors.

Free Cash Flow is defined as net cash provided by operating activities less capital expenditures. Free Cash Flow Margin is defined as free cash flow divided by revenue. We believe that free cash flow and free cash flow margin provides useful information to investors as it provides insight into a primary cash flow metric used by management to monitor and evaluate cash flows generated by our operations.

ITT Inc. Non-GAAP Reconciliation
Reported vs. Organic Revenue / Orders
First Quarter 2023 & 2022
(In Millions)
(all amounts unaudited)
 
(As Reported – GAAP) (As Adjusted – Organic)

(A)

 

(B)

 

(C)

 

 

 

(D)

 

(E)

 

(F) = A-D-E

 

(G) =C-D-E

 

(H) = G / B

 

 

 

 

$ Change

 

% Change

 

 

 

 

 

Revenue /

 

$ Change

 

% Change

 

 

 

 

2023 vs.

 

2023 vs.

 

Acquisitions

 

FX Impact

 

Orders

 

Adj. 2023

 

Adj. 2023

Q1 2023

 

Q1 2022

 

2022

 

2022

 

Q1 2023

 

Q1 2023

 

Q1 2023

 

vs. 2022

 

vs. 2022

Revenue
ITT Inc.

$

797.9

$

726.2

$

71.7

 

9.9

%

$

15.0

$

(17.9

)

$

800.8

$

74.6

 

10.3

%

Motion Technologies

 

364.8

 

 

370.1

 

 

(5.3

)

(1.4

%)

 

 

 

(13.6

)

 

378.4

 

 

8.3

 

2.2

%

Industrial Process

 

266.5

 

 

202.2

 

 

64.3

 

31.8

%

 

15.0

 

 

(2.2

)

 

253.7

 

 

51.5

 

25.5

%

Connect & Control Technologies

 

167.6

 

 

154.6

 

 

13.0

 

8.4

%

 

 

 

(2.1

)

 

169.7

 

 

15.1

 

9.8

%

Orders
ITT Inc.

$

866.8

 

$

812.1

 

$

54.7

 

6.7

%

$

13.8

 

$

(19.5

)

$

872.5

 

$

60.4

 

7.4

%

Motion Technologies

 

371.2

 

 

369.2

 

 

2.0

 

0.5

%

 

 

 

(13.4

)

 

384.6

 

 

15.4

 

4.2

%

Industrial Process

 

327.3

 

 

260.1

 

 

67.2

 

25.8

%

 

13.8

 

 

(3.5

)

 

317.0

 

 

56.9

 

21.9

%

Connect & Control Technologies

 

169.3

 

 

183.8

 

 

(14.5

)

(7.9

%)

 

 

 

(2.6

)

 

171.9

 

 

(11.9

)

(6.5

%)

Note: Excludes intercompany eliminations
Immaterial differences due to rounding
ITT Inc. Non-GAAP Reconciliation
Reported vs Adjusted Segment Operating Income & Segment Operating Margin
First Quarter 2023 & 2022
(In Millions)
(all amounts unaudited)
 
Q1 2023 Q1 2023 Q1 2023 Q1 2022 Q1 2022 Q1 2022 % Change % Change

As

Reported

 

Special

Items

 

As

Adjusted

 

As

Reported

 

Special

Items

 

As

Adjusted

 

As Reported

2023 vs. 2022

 

As Adjusted

2023 vs. 2022

 
Revenue:
Motion Technologies

$

364.8

 

$

364.8

 

$

370.1

 

$

370.1

 

(1.4

%)

(1.4

%)

Industrial Process

 

266.5

 

 

266.5

 

 

202.2

 

 

202.2

 

31.8

%

31.8

%

Connect & Control Technologies

 

167.6

 

 

167.6

 

 

154.6

 

 

154.6

 

8.4

%

8.4

%

Intersegment eliminations

 

(1.0

)

 

(1.0

)

 

(0.7

)

 

(0.7

)

Total Revenue

$

797.9

 

$

797.9

 

$

726.2

 

$

726.2

 

9.9

%

9.9

%

 
Operating Margin:
Motion Technologies

 

14.6

%

 

20

 

BP

 

14.8

%

 

16.1

%

 

140

BP

 

17.5

%

(150

)

BP

(270

)

BP
Industrial Process

 

20.8

%

 

50

 

BP

 

21.3

%

 

10.1

%

 

270

 

BP

 

12.8

%

1,070

 

BP

850

 

BP
Connect & Control Technologies

 

17.5

%

 

 

BP

 

17.5

%

 

16.6

%

 

10

 

BP

 

16.7

%

90

 

BP

80

 

BP
Total Operating Segments

 

17.3

%

 

20

 

BP

 

17.5

%

 

14.6

%

 

140

 

BP

 

16.0

%

270

 

BP

150

 

BP
 
 
Operating Income:
Motion Technologies

$

53.4

 

$

0.6

 

$

54.0

 

$

59.7

 

$

5.1

 

$

64.8

 

(10.6

%)

(16.7

%)

Industrial Process

 

55.3

 

 

1.4

 

 

56.7

 

 

20.4

 

 

5.4

 

 

25.8

 

171.1

%

119.8

%

Connect & Control Technologies

 

29.4

 

 

(0.1

)

 

29.3

 

 

25.7

 

 

0.1

 

 

25.8

 

14.4

%

13.6

%

Total Segment Operating Income

$

138.1

 

$

1.9

 

$

140.0

 

$

105.8

 

$

10.6

 

$

116.4

 

30.5

%

20.3

%

 
Note: Immaterial differences due to rounding.
 
Special items include, but are not limited to, restructuring costs, acquisition-related expenses, and other unusual or infrequent items.
ITT Inc. Non-GAAP Reconciliation
Reported vs. Adjusted Income from Continuing Operations & Adjusted EPS
First Quarter 2023 & 2022
(In Millions, except per share amounts)
(all amounts unaudited)
 
Q1 2023 Q1 2023 Q1 2022 Q1 2022 $ Change % Change

As

Reported

 

Non-GAAP

Adjustments

 

As

Adjusted

 

As

Reported

 

Non-GAAP

Adjustments

 

As

Adjusted

 

As Adjusted

2023 vs. 2022

 

As Adjusted

2023 vs. 2022

 
Segment operating income

$

138.1

 

$

1.9

 

#A

$

140.0

 

$

105.8

 

$

10.6

 

#A

$

116.4

 

Corporate and other costs

 

(13.8

)

 

 

 

(13.8

)

 

(11.2

)

 

0.9

 

#B

 

(10.3

)

Operating income

 

124.3

 

 

1.9

 

 

126.2

 

 

94.6

 

 

11.5

 

 

106.1

 

 

20.1

18.9

%

Operating margin

 

15.6

%

 

15.8

%

 

13.0

%

 

14.6

%

 
Interest income (expense), net

 

(4.1

)

 

1.4

 

#C

 

(2.7

)

 

 

 

 

 

 

Other income (expense), net

 

0.6

 

 

 

 

0.6

 

 

0.2

 

 

 

 

0.2

 

Income from continuing operations before tax

 

120.8

 

 

3.3

 

 

124.1

 

 

94.8

 

 

11.5

 

 

106.3

 

 
Income tax expense

 

(20.1

)

 

(6.0

)

#D

 

(26.1

)

 

(19.5

)

 

(3.4

)

#D

 

(22.9

)

Income from continuing operations

 

100.7

 

 

(2.7

)

 

98.0

 

 

75.3

 

 

8.1

 

 

83.4

 

 
Less: Income attributable to noncontrolling interests

 

0.7

 

 

 

 

0.7

 

 

0.5

 

 

 

 

0.5

 

Income from continuing operations – ITT Inc.

$

100.0

 

$

(2.7

)

$

97.3

 

$

74.8

 

$

8.1

 

$

82.9

 

 
EPS from continuing operations

$

1.20

 

$

(0.03

)

$

1.17

 

$

0.88

 

$

0.09

 

$

0.97

 

$

0.20

 

20.6

%

 
Note: Amounts may not calculate due to rounding.
Total Operating Margin is defined as reported operating income or adjusted operating income divided by total revenue.
Per share amounts are based on diluted weighted average common shares outstanding.

#A –

2023 includes impacts related to the Russia-Ukraine war ($1.8M) restructuring costs ($0.3M) and other income ($0.2M).

#A –

2022 includes impacts related to the Russia-Ukraine war ($8.8M) severance costs ($1.5M) and restructuring costs ($0.3M).

 

 

#B –

2022 includes severance costs ($0.8M) and accelerated amortization of an intangible asset ($0.1M).

 

 

#C –

2023 includes interest charges related to the settlement of a tax audit in Italy ($1.4M).

 

#D –

2023 includes the net tax expense of special items #A and #C ($0.1M) and tax expense related to a foreign audit settlement ($14.1M), more than offset by tax benefits for valuation allowance impacts ($17.6M), an amended federal tax return filing ($4.9M) and other tax-related special items.

#D –

2022 includes the net tax benefit of special items #A and #B ($2.2M) and tax benefit for valuation allowance impacts ($2.8M), partially offset by tax expense on future distribution of foreign earnings ($1.7M) and other tax-related special items.

ITT Inc. Non-GAAP Reconciliation
Free Cash Flow and Free Cash Flow Margin
First Quarter Ended 2023 & 2022
(In Millions)
(all amounts unaudited)

3M 2023

3M 2022

Net Cash – Operating Activities

$

58.1

 

$

(2.7

)

Less: Capital expenditures

 

28.7

 

 

30.0

 

Free Cash Flow

$

29.4

 

$

(32.7

)

Revenue

$

797.9

 

$

726.2

 

Free Cash Flow Margin

 

3.7

%

 

(4.5

%)

ITT Inc. Non-GAAP Reconciliation
GAAP vs. Adjusted EPS Guidance
Full Year 2023
(Per share amounts)
(all amounts unaudited)
 
2023 Full-Year Guidance
Low High
 
EPS from Continuing Operations – GAAP

$

4.49

$

4.79

 
Estimated restructuring, net of tax

 

0.10

 

 

0.10

 

 
Other special items, net of tax

 

0.04

 

 

0.04

 

 
Other tax special Items

 

0.02

 

 

0.02

 

 
EPS from Continuing Operations – Adjusted

$

4.65

 

$

4.95

 

Note:

The Company has provided forward-looking non-GAAP financial measures for organic revenue growth and adjusted segment operating margin. It is not possible, without unreasonable efforts, to estimate the impacts of foreign currency fluctuations, acquisitions and certain other special items that may occur in 2023 as these items are inherently uncertain and difficult to predict. As a result, the Company is unable to quantify certain amounts that would be included in a reconciliation of organic revenue growth and adjusted segment operating margin to the most directly comparable GAAP financial measures without unreasonable efforts and has not provided reconciliations for these forward looking non-GAAP financial measures.

ITT Inc. Non-GAAP Reconciliation
Free Cash Flow and Free Cash Flow Margin Guidance
Full Year 2023
(In Millions)
(all amounts unaudited)
2023 Full-Year Guidance
Low High
Net Cash – Operating Activities

$

470

 

$

520

 

Less: Capital expenditures

 

120

 

 

120

 

Free Cash Flow

$

350

 

$

400

 

Revenue #A

$

3,225

 

$

3,225

 

Free Cash Flow margin

 

11

%

 

12

%

#A Represents expected revenue growth of 8%, reflecting the mid-point of the 7% to 9% range.

 

Investors

Mark Macaluso

+1 914-641-2064

[email protected]

Media

Phil Terrigno

+1 914-641-2143

[email protected]

KEYWORDS: Connecticut United States North America

INDUSTRY KEYWORDS: Engineering Defense Aerospace Manufacturing Other Defense Machinery

MEDIA:

Logo
Logo

Great Elm Capital Corp. Announces First Quarter 2023 Financial Results

Company to Host Conference Call and Webcast at 8:30 AM ET Today

WALTHAM, Mass., May 04, 2023 (GLOBE NEWSWIRE) — Great Elm Capital Corp. (“we,” “our,” the “Company” or “GECC,”) (NASDAQ: GECC), a business development company, today announced its financial results for the first quarter ended March 31, 2023.     

First Quarter and Other Recent Highlights:

  • Net investment income (“NII”) for the quarter ended March 31, 2023 grew 26% to $2.8 million, or $0.37 per share, as compared to $2.3 million, or $0.30 per share, for the quarter ended December 31, 2022.
    • NII growth was driven by strategic capital deployment and rotation into higher-yielding floating rate investments.
  • This was the highest cash income quarter in the Company’s history with only 15% of GECC’s $8.4 million Total Investment Income attributable to PIK and accretion income.
  • Net assets were $90.3 million, or $11.88 per share, on March 31, 2023, as compared to $84.8 million, or $11.16 per share, on December 31, 2022, and $69.3 million, or $15.06 per share, on March 31, 2022.  
  • Great Elm Healthcare Finance, LLC (“GEHF”) closed on a $50 million committed credit line with Encina Lender Finance to fund the growth of its active pipeline.
    • The facility includes an additional $50 million uncommitted accordion to provide up to $100 million of financing for healthcare-related, secured lending.
  • GECC’s asset coverage ratio was approximately 159.8% as of March 31, 2023, as compared to 154.4% as of December 31, 2022, and 147.5% as of March 31, 2022.
  • The Board of Directors approved a quarterly dividend of $0.35 per share for the second quarter of 2023, equating to an 11.8% annualized yield on March 31, 2023 NAV per share.      

Management Commentary

“Our strategy is bearing fruit, as evidenced by our strong first quarter results with a recovery in NAV and growth in NII. Continued rotation into higher yielding, floating rate, secured investments drove sequential growth in NII and, as a result, we generated NII that exceeded our quarterly dividend,” said Matt Kaplan, GECC’s Chief Executive Officer. “GEHF recently closed on a facility to provide up to $100 million of financing for Great Elm Specialty Finance’s healthcare secured lending platform which will allow this venture with Berkadia to capitalize on its robust pipeline. Looking ahead, we believe we are well positioned to grow NII in the second quarter and cover our quarterly dividend.”

Financial Highlights – Per Share Data

  Q1/2022

1
Q2/2022 Q3/2022 Q4/2022 Q1/2023
Earnings Per Share (“EPS”) ($1.12) ($0.87) $0.18 ($0.96) $1.07
Net Investment Income (“NII”) Per Share $1.31 $0.23 $0.14 $0.30 $0.37
Pre-Incentive Net Investment Income Per Share $0.24 $0.23 $0.14 $0.37 $0.47
Net Realized and Unrealized Gains / (Losses) Per Share ($2.43) ($1.10) $0.04 ($1.26) $0.70
Net Asset Value Per Share at Period End $15.06 $12.84 $12.56 $11.16 $11.88
Distributions Paid / Declared Per Share $0.60 $0.45 $0.45 $0.45 $0.35
           

Portfolio and Investment Activity

As of March 31, 2023, GECC held total investments of $226.9 million at fair value, as follows:

  • 43 debt investments in corporate credit, totaling approximately $152.4 million and representing 67.2% of the fair market value of the Company’s total investments. Secured debt investments comprised a substantial majority of the fair market value of the Company’s debt investments.
  • 8 debt investments in specialty finance, totaling approximately $31.6 million and representing 13.9% of the fair market value of the Company’s total investments.
  • 4 equity investments in specialty finance companies, totaling approximately $25.0 million, representing 11.0% of the fair market value of the Company’s total investments.
  • 5 dividend paying equity investments, totaling approximately $11.6 million, representing 5.1% of the fair market value of the Company’s total investments.
  • Other equity investments, totaling approximately $6.3 million, representing 2.8% of the fair market value of the Company’s total investments.

As of March 31, 2023, the weighted average current yield on the Company’s debt portfolio was 13.2%. Floating rate instruments comprised approximately 57.9% of the fair market value of debt investments (compared to 50.0% as of December 31, 2022) and the Company’s fixed rate debt investments had a weighted average maturity of 3.1 years.

During the quarter ended March 31, 2023, we deployed approximately $46.0 million into 18 investments(2) at a weighted average current yield of 12.3%.

During the quarter ended March 31, 2023, we monetized, in part or in full, 34 investments for approximately $52.8 million(3), at a weighted average current yield of 10.1%. Monetizations include $41.2 million of mandatory debt paydowns and redemptions at a weighted average current yield of 10.3%. Sales aggregated $11.6 million at a weighted average current yield of 8.5%.   

Financial Review

Total investment income for the quarter ended March 31, 2023 was $8.4 million, or $1.11 per share. Net expenses for the quarter ended March 31, 2023 were approximately $5.6 million, or $0.73 per share.

Net realized and unrealized gains for the quarter ended March 31, 2023 were approximately $5.3 million, or $0.70 per share.

Liquidity and Capital Resources

As of March 31, 2023, cash and money market securities totaled approximately $12.5 million, exclusive of holdings of United States Treasury Bills.

As of March 31, 2023, total debt outstanding (par value) was $150.9 million, comprised of 6.50% senior notes due June 2024 (NASDAQ: GECCN), 6.75% senior notes due January 2025 (NASDAQ: GECCM), 5.875% senior notes due June 2026 (NASDAQ: GECCO), and $5.0 million outstanding on the $25.0 million revolving credit facility due May 2024.

Distributions

The Company’s Board of Directors has approved a quarterly cash distribution of $0.35 per share for the quarter ending June 30, 2023. The second quarter distribution will be payable on June 30, 2023 to stockholders of record as of June 15, 2023.

The distribution equates to a 17.4% annualized dividend yield on the Company’s closing market price on May 3, 2023 of $8.05 and an 11.8% annualized dividend yield on the Company’s March 31, 2023 NAV of $11.88 per share.

Conference Call and Webcast

GECC will discuss these results in a conference call today at 8:30 a.m. ET.

Conference Call Details

Date/Time:                                Thursday, May 4, 2023 – 8:30 a.m. ET

Participant Dial-In Numbers:
(United States):                        877-407-0789
(International):                        201-689-8562

To access the call, please dial-in approximately five minutes before the start time and, when asked, provide the operator with passcode “GECC”. An accompanying slide presentation will be available in pdf format via the “Investor Relations” section of Great Elm Capital Corp.’s website here after the issuance of the earnings release.

Webcast

The call and presentation will also be simultaneously webcast over the internet via the “News & Events” section of GECC’s website or by clicking on the conference call link here.

About Great Elm Capital Corp.

GECC is an externally managed business development company that seeks to generate current income and capital appreciation by investing in debt and income generating equity securities, including investments in specialty finance businesses.

Cautionary Statement Regarding Forward-Looking Statements

Statements in this communication that are not historical facts are “forward-looking” statements within the meaning of the federal securities laws. These statements are often, but not always, made through the use of words or phrases such as “expect,” “anticipate,” “should,” “will,” “estimate,” “designed,” “seek,” “continue,” “upside,” “potential” and similar expressions. All such forward-looking statements involve estimates and assumptions that are subject to risks, uncertainties and other factors that could cause actual results to differ materially from the results expressed in the statements. Among the key factors that could cause actual results to differ materially from those projected in the forward-looking statements are: conditions in the credit markets, rising interest rates, inflationary pressure, the price of GECC common stock and the performance of GECC’s portfolio and investment manager. Information concerning these and other factors can be found in GECC’s Annual Report on Form 10-K and other reports filed with the Securities and Exchange Commission. GECC assumes no obligation to, and expressly disclaims any duty to, update any forward-looking statements contained in this communication or to conform prior statements to actual results or revised expectations except as required by law. Readers are cautioned not to place undue reliance on these forward-looking statements that speak only as of the date hereof.

This press release does not constitute an offer of any securities for sale.

Endnotes:

(1) The per share figures are based on a weighted average outstanding share count for the respective period following the 6-for-1 reverse stock split effective on February 28, 2022.
(2) This includes new deals, additional fundings (inclusive of those on revolving credit facilities), refinancings and capitalized PIK income. Amounts included herein do not include investments in short-term securities, including United States Treasury Bills.
(3) This includes scheduled principal payments, prepayments, sales and repayments (inclusive of those on revolving credit facilities). Amounts included herein do not include investments in short-term securities, including United States Treasury Bills.

Media & Investor Contact:

Investor Relations        
[email protected]



GREAT ELM CAPITAL CORP.


CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES (unaudited)

Dollar amounts in thousands (except per share amounts)

    March 31, 2023     December 31, 2022  
Assets            
Investments            
Non-affiliated, non-controlled investments, at fair value (amortized cost of $182,982 and $183,061, respectively)   $ 174,441     $ 171,743  
Non-affiliated, non-controlled short-term investments, at fair value (amortized cost of $80,570 and $76,140, respectively)     80,560       76,127  
Affiliated investments, at fair value (amortized cost of $13,430 and $13,433, respectively)     1,464       1,304  
Controlled investments, at fair value (amortized cost of $53,276 and $54,684, respectively)     51,034       51,910  
Total investments     307,499       301,084  
             
Cash and cash equivalents     1,641       587  
Receivable for investments sold     415       396  
Interest receivable     3,027       3,090  
Dividends receivable     1,059       1,440  
Due from portfolio company     1       1  
Due from affiliates     4        
Deferred financing costs     186       226  
Prepaid expenses and other assets     233       3,288  
Total assets   $ 314,065     $ 310,112  
             
Liabilities            
Notes payable (including unamortized discount of $2,499 and $2,781, respectively)   $ 143,435     $ 143,152  
Revolving credit facility     5,000       10,000  
Payable for investments purchased     72,317       70,022  
Interest payable     27       42  
Accrued incentive fees payable     1,274       565  
Due to affiliates     1,104       1,042  
Accrued expenses and other liabilities     600       480  
Total liabilities   $ 223,757     $ 225,303  
             
Commitments and contingencies   $     $  
             
Net Assets            
Common stock, par value $0.01 per share (100,000,000 shares authorized, 7,601,958 shares issued and outstanding and 7,601,958 shares issued and outstanding, respectively)   $ 76     $ 76  
Additional paid-in capital     284,107       284,107  
Accumulated losses     (193,875 )     (199,374 )
Total net assets   $ 90,308     $ 84,809  
Total liabilities and net assets   $ 314,065     $ 310,112  
Net asset value per share   $ 11.88     $ 11.16  

GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

Dollar amounts in thousands
(except per share amounts)

    For the Three Months Ended March 31,  
    2023     2022  
Investment Income:            
Interest income from:            
Non-affiliated, non-controlled investments   $ 5,476     $ 3,259  
Non-affiliated, non-controlled investments (PIK)     449       246  
Affiliated investments     30       21  
Affiliated investments (PIK)           58  
Controlled investments     442       457  
Controlled investments (PIK)     233        
Total interest income     6,630       4,041  
Dividend income from:            
Non-affiliated, non-controlled investments     318       503  
Controlled investments     616       764  
Total dividend income     934       1,267  
Other income from:            
Non-affiliated, non-controlled investments     846       250  
Total other income     846       250  
Total investment income   $ 8,410     $ 5,558  
             
Expenses:            
Management fees   $ 869     $ 780  
Incentive fees     710        
Administration fees     295       221  
Custody fees     22       14  
Directors’ fees     52       63  
Professional services     536       418  
Interest expense     2,821       2,670  
Other expenses     238       191  
Total expenses   $ 5,543     $ 4,357  
Incentive fee waiver           (4,854 )
Net expenses   $ 5,543     $ (497 )
Net investment income before taxes   $ 2,867     $ 6,055  
Excise tax   $ 28     $ 101  
Net investment income   $ 2,839     $ 5,954  
             
Net realized and unrealized gains (losses):            
Net realized gain (loss) on investment transactions from:            
Non-affiliated, non-controlled investments   $ 1,845     $ (19,933 )
Total net realized gain (loss)     1,845       (19,933 )
Net change in unrealized appreciation (depreciation) on investment transactions from:        
Non-affiliated, non-controlled investments     2,781       16,536  
Affiliated investments     163       (7,689 )
Controlled investments     532       23  
Total net change in unrealized appreciation (depreciation)     3,476       8,870  
Net realized and unrealized gains (losses)   $ 5,321     $ (11,063 )
Net increase (decrease) in net assets resulting from operations   $ 8,160     $ (5,109 )
             
Net investment income per share (basic and diluted): (1 ) $ 0.37     $ 1.31  
Earnings per share (basic and diluted): (1 ) $ 1.07     $ (1.12 )
Weighted average shares outstanding (basic and diluted): (1 )   7,601,958       4,558,451  

(1)   Weighted average shares outstanding and per share amounts have been adjusted for the periods shown to reflect the six-for-one reverse stock split effected on February 28, 2022 on a retroactive basis.

 



WestRock Reports Fiscal 2023 Second Quarter Results; Transformation Progressing Well

WestRock Reports Fiscal 2023 Second Quarter Results; Transformation Progressing Well

ATLANTA–(BUSINESS WIRE)–
WestRock Company (NYSE:WRK), a leading provider of sustainable paper and packaging solutions, today announced results for its fiscal second quarter ended March 31, 2023.

Second Quarter Highlights and other notable items:

  • Net sales of $5.3 billion

  • Net loss of $2.0 billion, included a $1.9 billion pre-tax, non-cash goodwill impairment and $445 million of pre-tax restructuring and other costs; Adjusted Net Income of $198 million

  • Simplifying our portfolio to streamline our business, improve performance and deliver best-in-class returns

  • Consolidated Adjusted EBITDA of $789 million; Corrugated Packaging and Consumer Packaging segments Adjusted EBITDA increased 24.0% and 6.2% year-over-year, respectively

  • Results negatively impacted by $58 million due to economic downtime, as well as a $40 million increase in non-cash pension costs year-over-year; our U.S. qualified and non-qualified pension plans remain overfunded

  • Loss per diluted share of $7.85 and Adjusted Earnings per Diluted Share of $0.77

“The WestRock team delivered a solid second quarter, demonstrating the strength of our integrated and diversified packaging business,” said David B. Sewell, chief executive officer. “Our broad portfolio, product innovations and self-help initiatives are enabling us to successfully navigate the current market challenges.

“Closing our North Charleston mill is another step in our ongoing portfolio optimization strategy. We are accelerating our efforts to streamline our operations and drive growth in the most attractive markets. Looking ahead, we remain committed to operating world class assets and investing our capital to drive the greatest returns.”

ConsolidatedFinancial Results

WestRock’s performance for the three months ended March 31, 2023 and 2022 (in millions):

Three Months Ended
Mar. 31, 2023 Mar. 31, 2022 $ Var. % Var.
 
Net sales

$

5,277.6

 

$

5,382.1

$

(104.5

)

-1.9

%

Net (loss) income

$

(2,006.1

)

$

39.9

$

(2,046.0

)

nm

Consolidated Adjusted EBITDA

$

788.6

 

$

853.9

$

(65.3

)

-7.6

%

Net sales decreased $105 million, or 1.9%, year-over-year driven by a $370 million, or 24%, decrease in Global Paper segment sales that were partially offset by a $308 million, or 13.3%, increase in Corrugated Packaging segment sales. Net sales in the current year quarter included $328 million related to the consolidation of Gondi, S.A. de C.V. (“Grupo Gondi” and “Grupo Gondi Acquisition”).

The net loss in the second quarter of fiscal 2023 was primarily due to the $1.9 billion pre-tax, non-cash goodwill impairment and higher restructuring and other costs. The net loss was also impacted by lower volumes excluding the Grupo Gondi Acquisition, increased net cost inflation, economic downtime, increased non-cash pension costs, costs associated with the Mahrt mill work stoppage, and business systems transformation costs. These costs were partially offset by higher selling price/mix, cost savings and contribution from the Grupo Gondi Acquisition.

Consolidated Adjusted EBITDA decreased $65 million, or 7.6%, year-over-year, primarily due to lower Global Paper and Distribution segment Adjusted EBITDA that was partially offset by higher Adjusted EBITDA in our Corrugated Packaging and Consumer Packaging segments. The Adjusted EBITDA impact of the Grupo Gondi operations contributed an incremental $50 million compared to the prior year quarter.

Additional information about the changes in segment sales and Adjusted EBITDA by segment are included below.

Goodwill Impairment

During the second quarter of fiscal 2023 we recorded a $1.9 billion pre-tax, non-cash goodwill impairment (or $1.8 billion after-tax); $1.4 million in Global Paper and $514 million in our Corrugated Packaging reportable segment. The goodwill impairment was linked to prior acquisitions and driven by the sustained decrease in the Company’s market capitalization and further deterioration of macroeconomic conditions, including the impact of soft demand, pricing pressure and elevated inflation, which negatively affected our long-term forecasts in certain segments, as well as certain higher discount rates.

Restructuring and Other Costs

Restructuring and other costs during the second quarter of fiscal 2023 were $445 million ($347 million of which was non-cash), and were primarily related to the decision to close our North Charleston paper mill. Restructuring and other costs during the second quarter of fiscal 2022 were $363 million ($321 million of which was non-cash), primarily related to the closure of the Panama City, Florida paper mill.

Cash Flow Activities

Net cash provided by operating activities was $284 million in the second quarter of fiscal 2023 compared to $390 million in the prior year quarter primarily due to lower earnings.

Total debt was $9.5 billion at March 31, 2023, $9.3 billion excluding $166 million of unamortized fair market value step-up of debt acquired in mergers and acquisitions, and $9.0 billion after further excluding cash and cash equivalents of $363 million. Total debt was largely unchanged compared to last quarter. The Company had approximately $3.2 billion of available liquidity from long-term committed credit facilities and cash and cash equivalents at March 31, 2023.

During the second quarter of fiscal 2023, WestRock invested $282 million in capital expenditures and returned $70 million in capital to stockholders in dividend payments.

Segment Results

We have included the financial results of the Grupo Gondi operations in our Corrugated Packaging segment.

WestRock’s segment performance for the three months ended March 31, 2023 and 2022 was as follows (in millions):

Corrugated Packaging Segment

Three Months Ended
Mar. 31, 2023 Mar. 31, 2022 Var. % Var.
 
Segment sales

$

2,627.4

$

2,319.0

$

308.4

13.3%

Adjusted EBITDA

$

407.5

$

328.7

$

78.8

24.0%

Adjusted EBITDA Margin

 

15.5%

 

14.2%

130 bps

Corrugated Packaging segment sales increased $308 million, or 13.3%, primarily due to $328 million of sales from the acquired Grupo Gondi operations and higher selling price/mix that were partially offset by lower volumes excluding the Grupo Gondi Acquisition.

Corrugated Packaging Adjusted EBITDA increased $79 million, or 24.0%, primarily due to the incremental $50 million contribution from the Grupo Gondi operations, the margin impact from higher selling price/mix and cost savings, which were partially offset by increased net cost inflation, lower volumes excluding the Grupo Gondi Acquisition and economic downtime. Corrugated Packaging Adjusted EBITDA margin was 15.5% and Adjusted EBITDA margin excluding trade sales was 16.0%.

Consumer Packaging Segment

Three Months Ended
Mar. 31, 2023 Mar. 31, 2022 Var. % Var.
 
Segment sales

$

1,265.1

$

1,250.6

$

14.5

1.2%

Adjusted EBITDA

$

218.6

$

205.8

$

12.8

6.2%

Adjusted EBITDA Margin

 

17.3%

 

16.5%

80 bps

Consumer Packaging segment sales increased $15 million, or 1.2%, primarily due to higher selling price/mix that was partially offset by lower volumes and the unfavorable impact of foreign currency.

Consumer Packaging Adjusted EBITDA increased $13 million, or 6.2%, primarily due to the margin impact from higher selling price/mix and cost savings that were largely offset by increased net cost inflation, lower volumes, increased non-cash pension costs and the unfavorable impact of foreign currency. Consumer Packaging Adjusted EBITDA margin was 17.3%.

Global Paper Segment

Three Months Ended
Mar. 31, 2023 Mar. 31, 2022 Var. % Var.
 
Segment sales

$

1,168.2

$

1,538.1

$

(369.9)

-24.0%

Adjusted EBITDA

$

187.1

$

308.6

$

(121.5)

-39.4%

Adjusted EBITDA Margin

 

16.0%

 

20.1%

-410 bps

Global Paper segment sales decreased $370 million, or 24.0%, primarily due to lower volumes that were partially offset by higher selling price/mix. Additionally, segment sales are lower than the prior year period as sales to Grupo Gondi are now eliminated.

Global Paper Adjusted EBITDA decreased $122 million, or 39.4%, primarily due to lower volumes, increased net cost inflation, economic downtime and increased non-cash pension costs, which were partially offset by the margin impact from higher selling price/mix. Global Paper Adjusted EBITDA margin was 16.0%.

Distribution Segment

Three Months Ended
Mar. 31, 2023 Mar. 31, 2022 Var. % Var.
 
Segment sales

$

307.3

$

362.3

$

(55.0)

-15.2%

Adjusted EBITDA

$

9.3

$

28.0

$

(18.7)

-66.8%

Adjusted EBITDA Margin

 

3.0%

 

7.7%

-470 bps

Distribution segment sales decreased $55 million, or 15.2%, primarily due to lower volumes that were partially offset by higher selling price/mix. The volume in the prior year quarter included a large healthcare order.

Distribution Adjusted EBITDA decreased $19 million, or 66.8%, primarily due lower volumes and increased cost inflation that were partially offset by cost savings and the margin impact of higher selling price/mix.

Conference Call

WestRock will host a conference call to discuss its results of operations for the fiscal second quarter ended March 31, 2023, and other topics that may be raised during the discussion at 8:30 a.m., Eastern Time, on Thursday, May 4, 2023. The conference call, which will be webcast live, an accompanying slide presentation, and this release can be accessed at ir.westrock.com.

Investors who wish to participate in the webcast via teleconference should dial 833-630-1583 (inside the U.S.) or +1 412-317-1822 (outside the U.S.) at least 15 minutes prior to the start of the call and ask to be joined into the WestRock Company call. Replays of the call can be accessed at ir.westrock.com.

About WestRock

WestRock (NYSE:WRK) partners with our customers to provide differentiated, sustainable paper and packaging solutions that help them win in the marketplace. WestRock’s team members support customers around the world from locations spanning North America, South America, Europe, Asia and Australia. Learn more at www.westrock.com.

Cautionary Statements

This release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on our current expectations, beliefs, plans or forecasts and are typically identified by words or phrases such as “may,” “will,” “could,” “should,” “would,” “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe,” “target,” “prospects,” “potential” and “forecast,” and other words, terms and phrases of similar meaning. Forward-looking statements involve estimates, expectations, projections, goals, forecasts, assumptions, risks and uncertainties. A forward-looking statement is not a guarantee of future performance, and actual results could differ materially from those contained in the forward-looking statement.

Forward-looking statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond our control, such as developments related to pricing cycles and volumes; economic, competitive and market conditions generally, including macroeconomic uncertainty, and adverse developments affecting the financial services industry, customer inventory rebalancing, the impact of inflation and increases in energy, raw materials, shipping, labor and capital equipment costs; reduced supply of raw materials, energy and transportation, including from supply chain disruptions and labor shortages; intense competition; results and impacts of acquisitions, including operational and financial effects from the Grupo Gondi Acquisition, and divestitures as well as risks related to our joint ventures; business disruptions, including from public health crises such as a resurgence of COVID, the occurrence of severe weather or a natural disaster or other unanticipated problems, such as labor difficulties, equipment failure or unscheduled maintenance and repair; failure to respond to changing customer preferences; the amount and timing of capital expenditures, including installation costs, project development and implementation costs, and costs related to resolving disputes with third parties with which we work to manage and implement capital projects; risks related to international sales and operations; the production of faulty or contaminated products; the loss of certain customers; adverse legal, reputational, operational and financial effects resulting from cyber incidents and the effectiveness of business continuity plans during a ransomware or other cyber incident; work stoppages and other labor relations difficulties; inability to attract, motivate, train and retain qualified personnel; risks associated with sustainability and climate change, including our ability to achieve our environmental, social and governance targets and goals on announced timelines or at all; our inability to successfully identify and make performance and productivity improvements and risks associated with completing strategic projects on the anticipated timelines and realizing anticipated financial or operational improvements on announced timelines or at all, including with respect to our business systems transformation; risks related to our indebtedness; the scope, costs, timing and impact of any restructuring of our operations and corporate and tax structure; our desire or ability to repurchase company stock; the scope, timing and outcome of any litigation, claims or other proceedings or dispute resolutions and the impact of any such litigation (including with respect to the Brazil tax liability matter); and additional impairment charges. Such risks and other factors that may impact forward-looking statements are discussed in Item 1A “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended September 30, 2022, as well as the other risks discussed in our subsequent filings with the Securities and Exchange Commission. The information contained herein speaks as of the date hereof, and the Company does not have or undertake any obligation to update or revise its forward-looking statements, whether as a result of new information, future events or otherwise, except to the extent required by law.

WestRock Company
Consolidated Statements of Operations
In millions, except per share amounts (unaudited)
 
Three Months Ended Six Months Ended
March 31, March 31,

2023

2022

2023

2022

 
Net sales

$

5,277.6

 

$

5,382.1

 

$

10,200.7

 

$

10,334.3

 

Cost of goods sold

 

4,357.3

 

 

4,378.4

 

 

8,515.2

 

 

8,534.0

 

Gross profit

 

920.3

 

 

1,003.7

 

 

1,685.5

 

 

1,800.3

 

Selling, general and administrative expense excluding intangible amortization

 

498.9

 

 

493.1

 

 

978.0

 

 

946.0

 

Selling, general and administrative intangible amortization expense

 

86.2

 

 

88.1

 

 

172.8

 

 

176.1

 

(Gain) loss on disposal of assets

 

(8.6

)

 

2.5

 

 

(10.3

)

 

(11.4

)

Multiemployer pension withdrawal income

 

 

 

 

 

 

 

(3.3

)

Restructuring and other costs

 

444.7

 

 

363.4

 

 

477.7

 

 

365.7

 

Goodwill impairment

 

1,893.0

 

 

 

 

1,893.0

 

 

 

Operating (loss) profit

 

(1,993.9

)

 

56.6

 

 

(1,825.7

)

 

327.2

 

Interest expense, net

 

(108.4

)

 

(72.5

)

 

(205.7

)

 

(159.2

)

Loss on extinguishment of debt

 

 

 

(8.2

)

 

 

 

(8.2

)

Pension and other postretirement non-service (cost) income

 

(6.0

)

 

39.7

 

 

(11.0

)

 

79.6

 

Other (expense) income, net

 

(17.8

)

 

6.3

 

 

7.4

 

 

6.5

 

Equity in income (loss) of unconsolidated entities

 

4.5

 

 

20.6

 

 

(31.5

)

 

39.0

 

(Loss) income before income taxes

 

(2,121.6

)

 

42.5

 

 

(2,066.5

)

 

284.9

 

Income tax benefit (expense)

 

116.8

 

 

(1.8

)

 

108.5

 

 

(60.4

)

Consolidated net (loss) income

 

(2,004.8

)

 

40.7

 

 

(1,958.0

)

 

224.5

 

Less: Net income attributable to noncontrolling interests

 

(1.3

)

 

(0.8

)

 

(2.8

)

 

(2.3

)

Net (loss) income attributable to common stockholders

$

(2,006.1

)

$

39.9

 

$

(1,960.8

)

$

222.2

 

 
Computation of diluted earnings per share under the two-class method (in millions, except per share data):
 
Net (loss) income attributable to common stockholders

$

(2,006.1

)

$

39.9

 

$

(1,960.8

)

$

222.2

 

Less: Distributed and undistributed income available to participating securities

 

 

 

(0.1

)

 

 

 

(0.1

)

Distributed and undistributed (loss) income available to common stockholders

$

(2,006.1

)

$

39.8

 

$

(1,960.8

)

$

222.1

 

 
Diluted weighted average shares outstanding

 

255.6

 

 

265.3

 

 

255.2

 

 

266.1

 

 
Diluted (loss) earnings per share

$

(7.85

)

$

0.15

 

$

(7.68

)

$

0.83

 

WestRock Company
Segment Information
In millions (unaudited)
 
Three Months Ended Six Months Ended
March 31, March 31,

2023

2022

2023

2022

Net sales:
Corrugated Packaging

$

2,627.4

 

$

2,319.0

 

$

4,964.8

 

$

4,539.0

 

Consumer Packaging

 

1,265.1

 

 

1,250.6

 

 

2,480.1

 

 

2,389.3

 

Global Paper

 

1,168.2

 

 

1,538.1

 

 

2,291.8

 

 

2,890.7

 

Distribution

 

307.3

 

 

362.3

 

 

628.8

 

 

687.1

 

Intersegment Eliminations

 

(90.4

)

 

(87.9

)

 

(164.8

)

 

(171.8

)

Total

$

5,277.6

 

$

5,382.1

 

$

10,200.7

 

$

10,334.3

 

 
Adjusted EBITDA:
Corrugated Packaging

$

407.5

 

$

328.7

 

$

736.9

 

$

617.6

 

Consumer Packaging

 

218.6

 

 

205.8

 

 

401.9

 

 

375.1

 

Global Paper

 

187.1

 

 

308.6

 

 

344.4

 

 

541.0

 

Distribution

 

9.3

 

 

28.0

 

 

20.1

 

 

34.5

 

Total

 

822.5

 

 

871.1

 

 

1,503.3

 

 

1,568.2

 

 
Depreciation, depletion and amortization

 

(395.8

)

 

(373.6

)

 

(769.0

)

 

(740.1

)

Gain on sale of certain closed facilities

 

8.9

 

 

 

 

9.8

 

 

14.4

 

Multiemployer pension withdrawal income

 

 

 

 

 

 

 

3.3

 

Restructuring and other costs

 

(444.7

)

 

(363.4

)

 

(477.7

)

 

(365.7

)

Goodwill impairment

 

(1,893.0

)

 

 

 

(1,893.0

)

 

 

Non-allocated expenses

 

(33.9

)

 

(17.2

)

 

(62.6

)

 

(34.0

)

Interest expense, net

 

(108.4

)

 

(72.5

)

 

(205.7

)

 

(159.2

)

Loss on extinguishment of debt

 

 

 

(8.2

)

 

 

 

(8.2

)

Other (expense) income, net

 

(17.8

)

 

6.3

 

 

7.4

 

 

6.5

 

Other adjustments

 

(59.4

)

 

 

 

(179.0

)

 

(0.3

)

(Loss) income before income taxes

$

(2,121.6

)

$

42.5

 

$

(2,066.5

)

$

284.9

 

 
Depreciation, depletion and amortization:
Corrugated Packaging

$

211.2

 

$

166.9

 

$

403.4

 

$

333.9

 

Consumer Packaging

 

85.5

 

 

90.1

 

 

169.6

 

 

176.4

 

Global Paper

 

91.2

 

 

109.8

 

 

180.3

 

 

216.0

 

Distribution

 

6.9

 

 

5.8

 

 

13.8

 

 

11.6

 

Corporate

 

1.0

 

 

1.0

 

 

1.9

 

 

2.2

 

Total

$

395.8

 

$

373.6

 

$

769.0

 

$

740.1

 

 
Other adjustments:
Corrugated Packaging

$

4.7

 

$

(6.4

)

$

54.5

 

$

(6.4

)

Consumer Packaging

 

28.0

 

 

7.5

 

 

59.6

 

 

7.7

 

Global Paper

 

9.1

 

 

(1.1

)

 

26.6

 

 

(1.0

)

Corporate

 

17.6

 

 

 

 

38.3

 

 

 

Total

$

59.4

 

$

(0.0

)

$

179.0

 

$

0.3

 

WestRock Company
Consolidated Statements of Cash Flows
In millions (unaudited)
Three Months Ended Six Months Ended
March 31, March 31,

2023

2022

2023

2022

Cash flows from operating activities:
Consolidated net (loss) income

$

(2,004.8

)

$

40.7

 

$

(1,958.0

)

$

224.5

 

Adjustments to reconcile consolidated net income to net cash provided
by operating activities:
Depreciation, depletion and amortization

 

395.8

 

 

373.6

 

 

769.0

 

 

740.1

 

Deferred income tax benefit

 

(220.1

)

 

(86.0

)

 

(239.6

)

 

(100.0

)

Share-based compensation expense

 

13.5

 

 

24.5

 

 

23.1

 

 

39.7

 

401(k) match and company contribution in common stock

 

 

 

 

 

 

 

2.5

 

Pension and other postretirement funding more (less) than cost (income)

 

4.6

 

 

(34.9

)

 

8.2

 

 

(67.3

)

Cash surrender value increase in excess of premiums paid

 

(12.3

)

 

1.6

 

 

(25.4

)

 

(15.0

)

Equity in (income) loss of unconsolidated entities

 

(4.5

)

 

(20.6

)

 

31.5

 

 

(39.0

)

Gain on sale of businesses

 

 

 

 

 

(11.1

)

 

 

Goodwill impairment

 

1,893.0

 

 

 

 

1,893.0

 

 

 

Other impairment adjustments

 

388.4

 

 

321.2

 

 

387.7

 

 

322.1

 

(Gain) loss on disposal of plant and equipment and other, net

 

(7.9

)

 

2.4

 

 

(9.6

)

 

(11.5

)

Other, net

 

(15.0

)

 

(0.2

)

 

(14.3

)

 

5.3

 

Changes in operating assets and liabilities, net of acquisitions / divestitures:
Accounts receivable

 

(114.6

)

 

(289.5

)

 

170.3

 

 

(229.1

)

Inventories

 

9.0

 

 

(15.9

)

 

(44.8

)

 

(133.4

)

Other assets

 

14.6

 

 

(108.3

)

 

(49.7

)

 

(152.4

)

Accounts payable

 

(100.4

)

 

58.9

 

 

(214.3

)

 

64.3

 

Income taxes

 

46.5

 

 

41.0

 

 

46.7

 

 

103.0

 

Accrued liabilities and other

 

(1.7

)

 

81.4

 

 

(212.7

)

 

(111.1

)

Net cash provided by operating activities

 

284.1

 

 

389.9

 

 

550.0

 

 

642.7

 

 
Investing activities:
Capital expenditures

 

(281.5

)

 

(181.0

)

 

(563.7

)

 

(354.1

)

Cash paid for purchase of businesses, net of cash acquired

 

 

 

 

 

(853.5

)

 

(7.0

)

Proceeds from corporate owned life insurance

 

4.5

 

 

25.7

 

 

6.7

 

 

27.7

 

Proceeds from sale of businesses

 

 

 

 

 

25.9

 

 

 

Proceeds from currency forward contracts

 

 

 

 

 

23.2

 

 

 

Proceeds from sale of property, plant and equipment

 

14.2

 

 

0.6

 

 

18.7

 

 

23.0

 

Proceeds from property, plant and equipment insurance settlement

 

 

 

 

 

 

 

1.7

 

Other, net

 

(0.5

)

 

2.9

 

 

(0.8

)

 

2.1

 

Net cash used for investing activities

 

(263.3

)

 

(151.8

)

 

(1,343.5

)

 

(306.6

)

 
Financing activities:
Additions to revolving credit facilities

 

32.1

 

 

 

 

42.3

 

 

 

Repayments of revolving credit facilities

 

 

 

(40.0

)

 

(116.3

)

 

(40.0

)

Additions to debt

 

(10.7

)

 

343.8

 

 

1,379.1

 

 

375.1

 

Repayments of debt

 

(6.0

)

 

(364.0

)

 

(516.7

)

 

(416.2

)

Changes in commercial paper, net

 

(10.1

)

 

224.6

 

 

291.4

 

 

224.6

 

Other debt additions (repayments), net

 

7.5

 

 

(64.2

)

 

(16.1

)

 

4.8

 

Issuances of common stock, net of related tax withholdings

 

(18.7

)

 

(15.4

)

 

(16.3

)

 

(9.2

)

Purchases of common stock

 

 

 

(210.1

)

 

 

 

(310.2

)

Cash dividends paid to stockholders

 

(70.3

)

 

(65.8

)

 

(140.3

)

 

(132.1

)

Other, net

 

0.9

 

 

7.6

 

 

0.5

 

 

15.4

 

Net cash (used for) provided by financing activities

 

(75.3

)

 

(183.5

)

 

907.6

 

 

(287.8

)

Effect of exchange rate changes on cash and cash equivalents, and restricted cash

 

3.7

 

 

14.3

 

 

(2.0

)

 

21.0

 

Changes in cash and cash equivalents, and restricted cash in assets held-for-sale

 

(1.0

)

 

 

 

(8.9

)

 

 

(Decrease) increase in cash and cash equivalents and restricted cash

 

(51.8

)

 

68.9

 

 

103.2

 

 

69.3

 

Cash and cash equivalents, and restricted cash at beginning of period

 

415.2

 

 

291.3

 

 

260.2

 

 

290.9

 

Cash and cash equivalents, and restricted cash at end of period

$

363.4

 

$

360.2

 

$

363.4

 

$

360.2

 

 
Supplemental disclosure of cash flow information:
 
Cash paid during the period for:
Income taxes, net of refunds

$

57.6

 

$

45.9

 

$

86.2

 

$

55.8

 

Interest, net of amounts capitalized

$

145.4

 

$

119.2

 

$

213.5

 

$

176.0

 

WestRock Company
Condensed Consolidated Balance Sheets
In millions (unaudited)
 
March 31, September 30,

2023

2022

Assets
Current assets:
Cash and cash equivalents

$

363.4

$

260.2

Accounts receivable (net of allowances of $67.0 and $66.3)

 

2,814.9

 

2,683.9

Inventories

 

2,550.3

 

2,317.1

Other current assets

 

1,700.5

 

689.8

Assets held for sale

 

169.2

 

34.4

Total current assets

 

7,598.3

 

5,985.4

 
Property, plant and equipment, net

 

11,163.0

 

10,081.4

Goodwill

 

4,253.0

 

5,895.2

Intangibles, net

 

2,759.1

 

2,920.6

Prepaid pension asset

 

463.4

 

440.3

Other noncurrent assets

 

1,973.6

 

3,082.6

Total Assets

$

28,210.4

$

28,405.5

 
Liabilities and Equity
Current liabilities:
Current portion of debt

$

501.6

$

212.2

Accounts payable

 

2,176.8

 

2,252.1

Accrued compensation and benefits

 

433.6

 

627.9

Other current liabilities

 

1,789.7

 

810.6

Liabilities held for sale

 

65.8

 

Total current liabilities

 

4,967.5

 

3,902.8

Long-term debt due after one year

 

9,004.0

 

7,575.0

Pension liabilities, net of current portion

 

212.7

 

189.4

Postretirement medical liabilities, net of current portion

 

107.4

 

105.4

Deferred income taxes

 

2,605.7

 

2,761.9

Other noncurrent liabilities

 

1,644.1

 

2,445.8

Redeemable noncontrolling interests

 

7.9

 

5.5

 
Total stockholders’ equity

 

9,643.4

 

11,402.0

Noncontrolling interests

 

17.7

 

17.7

Total Equity

 

9,661.1

 

11,419.7

Total Liabilities and Equity

$

28,210.4

$

28,405.5

Non-GAAP Financial Measures and Reconciliations

WestRock reports its financial results in accordance with accounting principles generally accepted in the United States (“GAAP”). However, management believes certain non-GAAP financial measures provide WestRock’s management, board of directors, investors, potential investors, securities analysts and others with additional meaningful financial information that should be considered when assessing our ongoing performance. Management also uses these non-GAAP financial measures in making financial, operating and planning decisions, and in evaluating WestRock’s performance. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, WestRock’s GAAP results. The non-GAAP financial measures we present may differ from similarly captioned measures presented by other companies.

Business Systems Transformation Costs

In the fourth quarter of fiscal 2022, WestRock launched a multi-year phased business systems transformation project. Due to the nature, scope and magnitude of this investment, management believes these incremental transformation costs are above the normal, recurring level of spending for information technology to support operations. Since these strategic investments, including incremental nonrecurring operating costs, will cease at the end of the investment period, are not expected to recur in the foreseeable future, and are not considered representative of our underlying operating performance, management believes presenting these costs as an adjustment in the non-GAAP results provides additional information to investors about trends in our operations and is useful for period-over-period comparisons. This presentation also allows investors to view our underlying operating results in the same manner as they are viewed by management.

We discuss below details of the non-GAAP financial measures presented by us and provide reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated in accordance with GAAP.

Consolidated Adjusted EBITDA and Adjusted EBITDA

WestRock uses the non-GAAP financial measure “Consolidated Adjusted EBITDA”, along with other factors such as “Adjusted EBITDA” (a GAAP measure of segment performance the Company uses to evaluate our segment results), to evaluate our overall performance. Management believes that the most directly comparable GAAP measure to “Consolidated Adjusted EBITDA” is “Net (loss) income attributable to common stockholders”. It can also be derived by adding together each segment’s “Adjusted EBITDA” plus “Non-allocated expenses”. Management believes this measure provides WestRock’s management, board of directors, investors, potential investors, securities analysts and others with useful information to evaluate WestRock’s performance because it excludes restructuring and other costs, goodwill impairment, business systems transformation costs and other specific items that management believes are not indicative of the ongoing operating results of the business. WestRock’s management and board use this information to evaluate WestRock’s performance relative to other periods.

Adjusted EBITDA, a GAAP measure of segment performance, is defined as pretax earnings of a reportable segment before depreciation, depletion and amortization, and excludes the following items the Company does not consider part of our segment performance: gain on sale of certain closed facilities, multiemployer pension withdrawal income, restructuring and other costs, goodwill impairment, non-allocated expenses, interest expense, net, loss on extinguishment of debt, other (expense) income, net, and other adjustments – each as outlined in the table on page 7 (“Adjusted EBITDA“).

Adjusted Segment Sales and Adjusted EBITDA Margin, Excluding Trade Sales

WestRock uses the non-GAAP financial measures “Adjusted Segment Sales” and “Adjusted EBITDA Margin, excluding trade sales”. Management believes that adjusting segment sales for trade sales is consistent with how our peers present their sales for purposes of computing segment margins and helps WestRock’s management, board of directors, investors, potential investors, securities analysts and others compare companies in the same peer group. Management believes that the most directly comparable GAAP measure to “Adjusted Segment Sales” is “segment sales”. Additionally, the most directly comparable GAAP measure to “Adjusted EBITDA Margin, excluding trade sales” is “Adjusted EBITDA Margin”. “Adjusted EBITDA Margin, excluding trade sales” is calculated by dividing that segment’s Adjusted EBITDA by Adjusted Segment Sales. “Adjusted EBITDA Margin” is a GAAP profitability measure, and it is calculated for each segment by dividing that segment’s Adjusted EBITDA by segment sales.

Adjusted Net Income and Adjusted Earnings Per Diluted Share

WestRock uses the non-GAAP financial measures “Adjusted Net Income” and “Adjusted Earnings Per Diluted Share”. Management believes these measures provide WestRock’s management, board of directors, investors, potential investors, securities analysts and others with useful information to evaluate WestRock’s performance because they exclude restructuring and other costs, goodwill impairment, business systems transformation costs and other specific items that management believes are not indicative of the ongoing operating results of the business. WestRock and its board of directors use this information to evaluate WestRock’s performance relative to other periods. WestRock believes that the most directly comparable GAAP measures to Adjusted Net Income and Adjusted Earnings Per Diluted Share are Net (loss) income attributable to common stockholders.

This release includes reconciliations of our non-GAAP financial measures to their respective directly comparable GAAP measures, as identified above, for the periods indicated (in millions, except percentages).

Reconciliations of Consolidated Adjusted EBITDA

Three Months Ended
March 31,

2023

 

2022

 
Net (loss) income attributable to common stockholders

$

(2,006.1

)

$

39.9

 

Adjustments:(1)
Less: Net Income attributable to noncontrolling interests

 

1.3

 

 

0.8

 

Income tax (benefit) expense

 

(116.8

)

 

1.8

 

Other expense (income), net

 

17.8

 

 

(6.3

)

Loss on extinguishment of debt

 

 

 

8.2

 

Interest expense, net

 

108.4

 

 

72.5

 

Restructuring and other costs

 

444.7

 

 

363.4

 

Goodwill impairment

 

1,893.0

 

 

 

Gain on sale of certain closed facilities

 

(8.9

)

 

 

Depreciation, depletion and amortization

 

395.8

 

 

373.6

 

Other adjustments

 

59.4

 

 

 

Consolidated Adjusted EBITDA

$

788.6

 

$

853.9

 

(1)

Schedule adds back expense or subtracts income for certain financial statement and segment footnote items to compute Consolidated Adjusted EBITDA.

Reconciliations of Adjusted Net Income

Three Months Ended March 31, 2023

 
Consolidated Results
 
Pre-Tax Tax Net of Tax
As reported (1)

$

(2,121.6)

$

116.8

$

(2,004.8)

Goodwill impairment

 

1,893.0

 

(63.2)

 

1,829.8

Restructuring and other costs

 

444.7

 

(109.1)

 

335.6

Mahrt mill work stoppage (2)

 

36.2

 

(8.9)

 

27.3

Business systems transformation costs (2)

 

17.5

 

(4.3)

 

13.2

Acquisition accounting inventory related adjustments (2)

 

4.6

 

(1.1)

 

3.5

Losses at closed facilities (2)

 

1.2

 

(0.3)

 

0.9

Gain on sale of certain closed facilities

 

(8.9)

 

2.2

 

(6.7)

Other (2)

 

0.1

 

 

0.1

Adjusted Results

$

266.8

$

(67.9)

$

198.9

Noncontrolling interests

 

(1.3)

Adjusted Net Income

$

197.6

(1)

The as reported results for Pre-Tax, Tax and Net of Tax are equivalent to the line items “(Loss) income before income taxes”, “Income tax benefit (expense)” and “Consolidated net (loss) income”, respectively, as reported on the Consolidated Statements of Operations.

(2)

These footnoted items are the “Other adjustments” called out in the Segment Information table on page 7. The “Losses at closed facilities” line includes $0.2 million of depreciation and amortization.

Three Months Ended March 31, 2022

 
Consolidated Results
 
Pre-Tax Tax Net of Tax
As reported (1)

$

42.5

$

(1.8)

$

40.7

Restructuring and other costs

 

363.4

 

(89.1)

 

274.3

Loss on extinguishment of debt

 

8.2

 

(2.0)

 

6.2

Losses at closed facilities (2)

 

0.1

 

(0.1)

 

MEPP liability adjustment due to interest rates

 

(14.6)

 

3.6

 

(11.0)

Adjusted Results

$

399.6

$

(89.4)

$

310.2

Noncontrolling interests

 

(0.8)

Adjusted Net Income

$

309.4

(1)

The as reported results for Pre-Tax, Tax and Net of Tax are equivalent to the line items “(Loss) income before income taxes”, “Income tax benefit (expense)” and “Consolidated net (loss) income”, respectively, as reported on the Consolidated Statements of Operations.

(2)

These footnoted items are the “Other adjustments” called out in the Segment Information table on page 7. The “Losses at closed facilities” line includes $0.1 million of depreciation and amortization.

Reconciliations of Adjusted Earnings Per Diluted Share

Three Months Ended
March 31,

2023

2022

(Loss) earnings per diluted share

$

(7.85

)

$

0.15

 

Goodwill impairment

 

7.16

 

 

 

Restructuring and other costs

 

1.32

 

 

1.04

 

Mahrt mill work stoppage

 

0.11

 

 

 

Business systems transformation costs

 

0.05

 

 

 

Acquisition accounting inventory related adjustments

 

0.01

 

 

 

Loss on extinguishment of debt

 

 

 

0.02

 

Gain on sale of certain closed facilities

 

(0.03

)

 

 

MEPP liability adjustment due to interest rates

 

 

 

(0.04

)

Adjusted Earnings Per Diluted Share

$

0.77

 

$

1.17

 

Reconciliations of Adjusted Segment Sales and Adjusted EBITDA Margin, Excluding Trade Sales

Corrugated Packaging Segment
 
Three Months Ended
March 31,

2023

2022

 
Segment sales

$

2,627.4

 

$

2,319.0

 

Less: Trade Sales

 

(86.9

)

 

(86.7

)

Adjusted Segment Sales

$

2,540.5

 

$

2,232.3

 

 
Adjusted EBITDA

$

407.5

 

$

328.7

 

 
Adjusted EBITDA Margin

 

15.5

%

 

14.2

%

 
Adjusted EBITDA Margin, excluding Trade Sales

 

16.0

%

 

14.7

%

 

Investors:

Robert Quartaro, 470-328-6979

Senior Vice President, Investor Relations

[email protected]

Media:

Robby Johnson, 470-328-6397

Manager, Corporate Communications

[email protected]

KEYWORDS: Georgia United States North America

INDUSTRY KEYWORDS: Packaging Other Natural Resources Forest Products Manufacturing Natural Resources Other Manufacturing

MEDIA:

Privia Health Reports First Quarter 2023 Financial Results

  • Practice Collections
    +17.3%
    compared to 1Q’22
  • Implemented Providers
    +10.3%
    compared to 1Q’22
  • Company Reiterated Full Year 2023 Guidance

ARLINGTON, Va., May 04, 2023 (GLOBE NEWSWIRE) — Privia Health Group, Inc. (Nasdaq: PRVA) today announced financial results for the first quarter ended March 31, 2023.

Total revenue for the first quarter of 2023 was $386.3 million, compared to total revenue of $313.8 million for the prior year first quarter (+23.1%). Gross Profit for the first quarter of 2023 was $83.0 million, compared to $70.8 million for the prior year first quarter. Operating income for the first quarter of 2023 was $6.7 million, compared to operating loss of $(11.5) million for the prior year first quarter. Net income for the first quarter of 2023 was $7.3 million, or $0.06 per share, compared to net loss of $(17.5) million, or $(0.16) per share, for the first quarter of 2022. Net income for the first quarter of 2023 included $5.4 million in non-cash stock compensation expense and $3.4 million in other expenses. Net loss for the first quarter of 2022 included $24.9 million in non-cash stock compensation expense and $0.3 million in other expenses.

Non-GAAP adjusted net income was $19.3 million, or $0.16 per diluted share, for the first quarter of 2023, compared to $14.8 million, or $0.12 per diluted share, for the prior year first quarter (+30.4%).

Reconciliation of net income (loss) to adjusted net income, as well as other non-GAAP reconciliations, are presented in tables near the end of this press release.

Key operating and non-GAAP financial metrics include:

  • Practice Collections for the first quarter of 2023 were $658.9 million, compared to $561.9 million for the same period in 2022 (+17.3%).
  • Care Margin for the first quarter of 2023 was $84.0 million, compared to $71.6 million for the same period in 2022 (+17.3%).
  • Platform Contribution for the first quarter of 2023 was $41.4 million, compared to $35.0 million for the same period in 2022 (+18.4%).
  • Adjusted EBITDA for the first quarter of 2023 was $16.9 million, compared to $14.8 million for the same period in 2022 (+13.9%).
  • Implemented Providers for the first quarter of 2023 were 3,716, compared to 3,370 for the same period in 2022 (+10.3%).
  • Value-Based Care Attributed Lives for the first quarter of 2023 were approximately 1,037,000, compared to 848,000 for the same period in 2022 (+22.3%).

The Company’s balance sheet at March 31, 2023 included $311.2 million of cash and cash equivalents and no outstanding bank debt.

Financial and Business Outlook
a b c d

Privia Health reiterated its full-year 2023 guidance, as follows:

  FY 2022   FY 2023 Guidance

a
  Y – Y % Change
from FY 2022
($ in millions) Actual   Low   High   Low   High
Implemented Providers   3,606     4,050     4,150   12.3 %   15.1 %
Attributed Lives   856,000     1,050,000     1,150,000   22.7 %   34.3 %
Practice Collections $ 2,424.1   $ 2,700   $ 2,850   11.4 %   17.6 %
GAAP Revenue $ 1,356.7   $ 1,550   $ 1,650   14.3 %   21.6 %
Care Margin $ 305.6   $ 350   $ 365   14.5 %   19.4 %
Platform Contribution $ 148.5   $ 160   $ 168   7.7 %   13.1 %
Adjusted EBITDAc $ 60.9   $ 70   $ 74   15.0 %   21.6 %
  • Capital expenditures are expected to be less than $1 million in full-year 2023
  • Adjusted EBITDA guidance includes approximately $8-10 million in start-up costs for new geographies and ACOs
  • Approximately 80-90% of Adjusted EBITDA expected to convert to free cash flow (defined as net cash provided by operating activities less capital expenditures) in FY 2023
  1. Management has not reconciled forward-looking non-GAAP measures to their most directly comparable GAAP measures of gross margin, operating income and net income. This is because the Company cannot predict with reasonable certainty and without unreasonable efforts the ultimate outcome of certain GAAP components of such reconciliations due to market-related assumptions that are not within our control as well as certain legal or advisory costs, tax costs or other costs that may arise. For these reasons, management is unable to assess the probable significance of the unavailable information, which could materially impact the amount of the future directly comparable GAAP measures.
  2. See “Key Metrics and Non-GAAP Financial Measures” for more information as to how the Company defines and calculates Implemented Providers, Attributed Lives, Practice Collections, Care Margin, Platform Contribution, and Adjusted EBITDA, and for a reconciliation of the most comparable GAAP measures to Care Margin, Platform Contribution, Adjusted EBITDA, Adjusted Net Income and Adjusted Net Income Per Share.
  3. Certain non-recurring or non-cash and other expenses will be treated as an add back in the reconciliation of Net Income to Adjusted EBITDA, and the reconciliation of Net Income to Adjusted Net Income and Adjusted Net Income Per Share, the details of which can be found in the Reconciliation schedules near the end of this and in future quarterly financial press releases.
  4. Any slight variations in totals due to rounding.

Webcast and Conference Call Information

The Company will host a conference call on May 4, 2023, at 8:45 am ET to discuss these results and management’s outlook for future financial and operational performance. You can visit ir.priviahealth.com/news-and-events/events-and-presentations to listen to the call via live webcast. The webcast will be archived and available for replay for on-demand listening shortly after the completion of the call under the same link. If you wish to participate in the live conference call, then please go to https://register.vevent.com/register/BId6b536fcc2e147ea8e3903ebc60fcde6 to pre-register and obtain your dial-in number and passcode.

This news release and the financial statements contained herein, and the slide presentation for the webcast, are also available on the Privia Health Investor Relations website at ir.priviahealth.com.

About Privia Health

Privia Health™ is a technology-driven, national physician enablement company that collaborates with medical groups, health plans, and health systems to optimize physician practices, improve patient experiences, and reward doctors for delivering high-value care in both in-person and virtual settings. Our platform is led by top industry talent and exceptional physician leadership, and consists of scalable operations and end-to-end, cloud-based technology that reduces unnecessary healthcare costs, achieves better outcomes, and improves the health of patients and the well-being of providers. For more information, visit priviahealth.com.

Non-GAAP Financial Measures

The Company reports and discusses its operating results using financial measures consistent with accounting principles generally accepted in the United States (“GAAP”). From time to time, in press releases, financial presentations, earnings conference calls or otherwise, the Company may disclose certain non-GAAP financial measures. The non-GAAP financial measures presented in this press release should not be viewed as alternatives or substitutes for the Company’s reported GAAP results. A reconciliation to the most directly comparable GAAP financial measure is set forth in the tables that accompany this release.

The Company believes that the non-GAAP financial measures presented in this press release are relevant and provide useful information to the Company’s management, investors, and other interested parties about the Company’s operating performance because the measures allow them to understand and compare the Company’s actual and expected operating results during the prior, current and future periods in a more consistent manner. The non-GAAP measures presented in this press release may not be comparable to similarly titled measures used by other companies. These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP and reflect an additional way of viewing aspects of the Company’s operations that, when viewed with GAAP results and the accompanying reconciliations to corresponding GAAP financial measures, provides a more complete understanding of the results of operations and trends affecting the Company’s business. These non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, or superior to financial measures calculated in accordance with GAAP.

In the third quarter of 2022, we changed the definition of Adjusted EBITDA to exclude employer taxes on equity vesting/exercise. In prior periods, this amount was considered de minimis and the Adjusted EBITDA amounts were not adjusted. Employer payroll tax expense related to employee stock transactions are tied to the vesting or exercise of underlying equity awards and the price of our common stock at the time of vesting, which varies in amount from period to period and is dependent on market forces that are often beyond our control. As a result, management excludes this item from our internal operating forecasts and models. Management believes that non-GAAP measures adjusted for employer payroll taxes on employee stock transactions provide investors with a basis to measure our core performance against the performance of other companies without the variability created by employer payroll taxes on employee stock transactions as a result of the stock price at the time of employee exercise.

Safe Harbor Statement

The financial results in this press release reflect preliminary, unaudited results, which are not final until the Company’s Form 10-Q is filed with the Securities and Exchange Commission (“SEC”). This press release contains “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Such statements relate to our current expectations, projections and assumptions about our business, the economy and future events or conditions. They do not relate strictly to historical or current facts. Forward-looking statements can be identified by words such as “aims,” “anticipates,” “assumes,” “believes,” “estimates,” “expects,” “forecasts,” “future,” “intends,” “likely,” “may,” “outlook,” “plans,” “potential,” “projects,” “seeks,” “strategy,” “targets,” “trends,” “will,” “would,” “could,” “should,” and variations of such terms and similar expressions and references to guidance, although some forward-looking statements may be expressed differently. In particular, these include statements relating to, among other things: our future actions, business plans, objectives and prospects; and our future operating or financial performance and projections, including our full year guidance for 2022. Factors or events that could cause actual results to differ may emerge from time to time and are difficult to predict. Should known or unknown risks or uncertainties materialize, or should underlying assumptions prove inaccurate, actual results may differ materially from past results and those anticipated, estimated or projected. We caution you not to place undue reliance upon any of these forward-looking statements.

Factors related to these risks and uncertainties include, but are not limited to: compliance with applicable healthcare laws and government regulations in the heavily regulated industry in which the Company operates; the Company’s dependence on relationships with its medical groups, some of which the Company does not own; the Company’s growth strategy, which may not prove viable and the Company may not realize expected results; the Company’s inability to successfully enter new markets; difficulties implementing the Company’s proprietary end-to-end, cloud-based technology solution for Privia physicians and new medical groups; the high level of competition in the Company’s industry and the Company’s failure to compete and innovate; challenges in successfully establishing a presence in new geographic markets; the Company’s reliance on its electronic medical record vendor, which the Privia Technology Solution is integrated and built upon; changes in the payer mix of patients and potential decreases in the Company’s reimbursement rates as a result of consolidation among commercial payers; the Company’s use, disclosure, and other processing of personally identifiable information, including health information, is subject to the Health Insurance Portability and Accountability Act of 1996 and other federal and state privacy and security regulations; and those factors discussed under the caption “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 and the Company’s subsequent Quarterly Reports on Form 10-Q. All information in this press release is as of the date of the release, and the Company undertakes no duty to update this information unless required by law.

Contact:
Robert Borchert
SVP, Investor & Corporate Communications
[email protected]
817.783.4841

Privia Health Group, Inc.
Condensed Consolidated Statements of Operations (a)
Unaudited
(in thousands, except share and per share data)
  For the Three Months Ended March 31,
    2023       2022  
       
Revenue $ 386,276     $ 313,801  
       
Operating expenses:      
Provider expense   302,255       242,187  
Cost of platform   44,730       41,272  
Sales and marketing   5,286       4,661  
General and administrative   25,951       36,110  
Depreciation and amortization   1,340       1,118  
Total operating expenses   379,562       325,348  
Operating income (loss)   6,714       (11,547 )
Interest (income) expense, net   (1,813 )     232  
Income (loss) before provision for income taxes   8,527       (11,779 )
Provision for income taxes   2,125       6,308  
Net income (loss)   6,402       (18,087 )
Less: loss attributable to non-controlling interests   (922 )     (577 )
Net income (loss) attributable to Privia Health Group, Inc. $ 7,324     $ (17,510 )
Net income (loss) per share attributable to Privia Health Group, Inc. stockholders – basic and diluted $ 0.06     $ (0.16 )
Weighted average common shares outstanding – basic   115,009,010       108,059,064  
Weighted average common shares outstanding – diluted   124,328,964       108,059,064  

(a) Any slight variations in totals due to rounding.

Privia Health Group, Inc.
Condensed Consolidated Balance Sheets (a)
(in thousands)
 
  March 31, 2023   December 31, 2022
Assets (unaudited)    
Current assets:      
Cash and cash equivalents $ 311,229     $ 347,992  
Accounts receivable   260,881       189,604  
Prepaid expenses and other current assets   16,667       14,366  
Total current assets   588,777       551,962  
Non-current assets:      
Property and equipment, net   3,095       3,386  
Right-of-use asset   7,618       8,089  
Intangible assets, net   97,637       57,387  
Goodwill   135,050       126,938  
Deferred tax asset   38,503       40,368  
Other non-current assets   4,663       4,683  
Total non-current assets   286,566       240,851  
Total assets $ 875,343     $ 792,813  
       
Liabilities and stockholders’ equity      
Current liabilities:      
Accounts payable and accrued expenses $ 46,300     $ 52,837  
Provider liability   260,368       208,424  
Operating lease liabilities, current   3,021       3,013  
Total current liabilities   309,689       264,274  
Non-current liabilities:      
Operating lease liabilities, non-current   7,788       8,490  
Other non-current liabilities   1,345       1,000  
Total non-current liabilities   9,133       9,490  
Total liabilities   318,822       273,764  
Commitments and contingencies      
Stockholders’ equity:      
Common stock   1,159       1,148  
Additional paid-in capital   721,486       714,639  
Accumulated deficit   (209,369 )     (216,693 )
Total Privia Health Group, Inc. stockholders’ equity   513,276       499,094  
Non-controlling interest   43,245       19,955  
Total stockholders’ equity   556,521       519,049  
Total liabilities and stockholders’ equity $ 875,343     $ 792,813  

(a) Any slight variations in totals are due to rounding.

Privia Health Group, Inc.
Condensed Consolidated Statements of Cash Flows (a)
unaudited
(in thousands)
 
  For the Three Months Ended March 31,
    2023       2022  
Cash flows from operating activities      
Net income (loss) $ 6,402     $ (18,087 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:      
Depreciation   291       306  
Amortization of intangibles   1,049       812  
Amortization of debt issuance costs         38  
Stock-based compensation   5,381       24,881  
Deferred tax expense   1,865       6,308  
Changes in asset and liabilities:      
Accounts receivable   (71,277 )     (48,836 )
Prepaid expenses and other current assets   (2,301 )     (1,694 )
Other non-current assets and right-of-use asset   493       1,679  
Accounts payable and accrued expenses   (6,537 )     (1,742 )
Provider liability   51,944       31,616  
Operating lease liabilities   (694 )     (601 )
Net cash used in operating activities   (13,384 )     (5,320 )
Cash from investing activities      
Purchases of property and equipment         (34 )
Business Acquisitions, net of cash acquired   (24,856 )      
Net cash used in investing activities   (24,856 )     (34 )
Cash flows from financing activities      
Repayment of note payable         (219 )
Proceeds from exercised stock options   1,477       799  
Proceeds from non-controlling interest         125  
Net cash provided by financing activities   1,477       705  
Net decrease in cash and cash equivalents   (36,763 )     (4,649 )
Cash and cash equivalents at beginning of period   347,992       320,577  
Cash and cash equivalents at end of period $ 311,229     $ 315,928  
       
Supplemental disclosure of cash flow information:      
Interest paid $ 22     $ 368  

(a) Any slight variations in totals are due to rounding.

Additional Financial Information


Revenues disaggregated by source:

   
  For the Three Months Ended March 31,
(Dollars in Thousands)   2023     2022
FFS-patient care $ 227,789   $ 204,344
FFS-administrative services   26,396     23,006
Capitated revenue   78,260     48,330
Shared savings   43,928     27,959
Care management fees (PMPM)   8,558     8,804
Other revenue   1,345     1,358
Total Revenue $ 386,276   $ 313,801


The Company’s liabilities for unpaid medical claims under at-risk capitation arrangements:

    March 31,
(Dollars in Thousands)     2023       2022  
Balance, beginning of period   $ 28,617     $  
Incurred health care costs:        
Current year     75,632       48,330  
Prior years     3,268        
Total claims incurred   $ 78,900     $ 48,330  
Claims paid:        
Current year     (29,716 )     (33,476 )
Prior year     (28,079 )      
Total claims paid   $ (57,795 )   $ (33,476 )
Adjustments to other claims-related liabilities            
Other service physician service agreement adjustments            
Balance, end of period   $ 49,722     $ 14,854  

Key Metrics and Non-GAAP Financial Measures

Privia Health reviews a number of operating and financial metrics, including the following key metrics and non-GAAP financial measures, to evaluate the Company’s business, measure performance, identify trends affecting the Company’s business, formulate business plans, and make strategic decisions.


Key Metrics



(a)

    For the Three Months Ended March 31,
(unaudited; $ in millions)     2023     2022
         
Implemented Providers (as of end of period)(1)     3,716     3,370
Attributed Lives (as of end of period)(2)     1,037,000     848,000
Practice Collections(3)   $ 658.9   $ 561.9
         
(1)Implemented Providers is defined as the total of all service professionals on Privia Health’s platform at the end of a given period who are credentialed by Privia Health and billed for medical services, in both Owned and Non-Owned Medical Groups during that period.
(2)Attributed Lives are defined as any patient that a payer deems attributed to Privia Health, in both Owned and Non-Owned Medical Groups, to deliver care as part of a Value Based Care arrangement.
(3)Practice Collections are defined as the total collections from all practices in all markets and all sources of reimbursement that the Company receives for delivering care and providing Privia Health’s platform and associated services. Practice Collections differ from revenue by including collections from Non-Owned Medical Groups.
(a)Any slight variations in totals are due to rounding.
 


Non-GAAP Financial Measures



(4)(a)

    For the Three Months Ended March 31,
(unaudited; $ in thousands)     2023       2022  
         
Care Margin   $ 84,021     $ 71,614  
Platform Contribution   $ 41,398     $ 34,965  
Platform Contribution Margin     49.3 %     48.8 %
Adjusted EBITDA   $ 16,864     $ 14,801  
Adjusted EBITDA Margin     20.1 %     20.7 %
         
(4) In addition to results reported in accordance with GAAP, Privia Health discloses Care Margin, Platform Contribution, Platform Contribution margin, Adjusted EBITDA and Adjusted EBITDA margin, which are non-GAAP financial measures. Each are defined as follows:• Care Margin is Gross Profit excluding amortization of intangible assets.

• Platform Contribution is Gross Profit, excluding amortization of intangible assets, less Cost of platform and excluding stock-based compensation expense included in Cost of platform.

• Platform Contribution margin is Platform Contribution divided by Care Margin.

• Adjusted EBITDA is net income attributable to Privia Health Group, Inc. shareholders and subsidiaries excluding non-controlling interests, provision for income taxes, interest income, interest expense, depreciation and amortization, stock-based compensation, employer taxes on equity vesting/exercises, severance charges and other nonrecurring expenses.

• Adjusted EBITDA margin is Adjusted EBITDA divided by Care Margin.

(a) Any slight variations in totals are due to rounding.
 


Reconciliation of Gross Profit to Care Margin



(a)

    For the Three Months Ended March 31,
(unaudited; $ in thousands)     2023       2022  
Revenue   $         386,276     $         313,801  
Provider expense             (302,255 )             (242,187 )
Amortization of intangible assets             (1,049 )             (812 )
Gross Profit   $         82,972     $         70,802  
Amortization of intangibles assets             1,049               812  
Care margin   $         84,021     $         71,614  
(a) Any slight variations in totals are due to rounding.


Reconciliation of Gross Profit to Platform Contribution



(a)

    For the Three Months Ended March 31,
(unaudited; $ in thousands)     2023       2022  
Revenue   $         386,276     $         313,801  
Provider expense             (302,255 )             (242,187 )
Amortization of intangibles assets             (1,049 )             (812 )
Gross Profit   $         82,972     $         70,802  
Amortization of intangibles assets             1,049               812  
Cost of platform             (44,730 )             (41,272 )
Stock-based compensation(5)             2,107               4,623  
Platform contribution   $         41,398     $         34,965  
(a) Slight variations in totals are due to rounding.
(5) Amount represents stock-based compensation expense included in Cost of Platform.


Reconciliation of Net Income (Loss) to Adjusted EBITDA



(a)

    For the Three Months Ended March 31,
(unaudited; $ in thousands)     2023       2022  
Net income (loss)   $         7,324     $         (17,510 )
Net loss attributable to non-controlling interests             (922 )             (577 )
Provision for income taxes             2,125               6,308  
Interest (income) expense             (1,813 )             232  
Depreciation and amortization             1,340               1,118  
Stock-based compensation             5,381               24,881  
Other expenses(6)             3,429               349  
Adjusted EBITDA   $         16,864     $         14,801  
         
(a) Any slight variations in totals are due to rounding.
(6) Other expenses include employer taxes on equity vesting/exercises, legal, severance and certain non-recurring costs. Employer taxes on equity vesting/exercises of $0.3 million was recorded for the three months ended March 31, 2023.
 


Reconciliation of Net Income (Loss) to Adjusted Net Income and Adjusted Net Income Per Share



(a)

  For the Three Months Ended March 31,
(unaudited; $ in thousands)   2023       2022  
Net income (loss) $         7,324     $         (17,510 )
Stock-based compensation           5,381               24,881  
Intangible amortization expense           1,049               812  
Provision for income tax           2,125               6,308  
Other expenses(6)           3,429               349  
Adjusted net income attributable to Privia Health Group, Inc. $         19,308     $         14,840  
Adjusted net income per share attributable to Privia Health Group, Inc. stockholders – basic $         0.17     $         0.14  
Adjusted net income per share attributable to Privia Health Group, Inc. stockholders – diluted $         0.16     $         0.12  
Weighted average common shares outstanding – basic           115,009,010               108,059,064  
Weighted average common shares outstanding – diluted           124,328,964               121,481,010  
(a) Any slight variations in totals due to rounding.
(6) Other expenses include employer taxes on equity vesting/exercises, legal, severance and certain non-recurring costs. Employer taxes on equity vesting/exercises of $0.3 million was recorded for the three months ended March 31, 2023.



Myers Industries Announces First Quarter 2023 Results

Myers Industries Announces First Quarter 2023 Results

Gross Margin Expansion Through Effective Cost Management

Reiterates Full Year Fiscal 2023 Revenue and Earnings Outlook

AKRON, Ohio–(BUSINESS WIRE)–
Myers Industries, Inc. (NYSE: MYE), a leading manufacturer of a wide range of polymer and metal products and distributor for the tire, wheel, and under-vehicle service industry, today announced results for the first quarter ended March 31, 2023.

First Quarter 2023 Financial Highlights

  • Net sales of $215.7 million compared to $225.5 million in the prior year period

  • Gross margin of 32.9%, up 100 basis points versus the prior year period

  • GAAP net income per diluted share of $0.35 compared to $0.47 in the prior year period

  • Adjusted earnings per diluted share of $0.38 compared to $0.50 in the prior year period

  • Cash flow provided by operations was $25.8 million and free cash flow was $16.7 million

Myers Industries’ President and CEO Mike McGaugh said, “We are pleased with our gross margin expansion and increased cash flow generation in the first quarter. These results demonstrate the strength of our ongoing self-help initiatives and cost savings measures, which are a cornerstone of Horizon 1 of our Strategy. Countering those great results, though, was continued and anticipated reduced demand for our products that serve the Recreational Vehicle end market and our products that are high quality, high dollar discretionary purchases for the Consumer. Inflationary trends are impacting overall consumption and performance in those two markets year-over-year. To help offset these demand headwinds, we are laser focused on pursuing growth and winning new business in our other end markets.

“In the Distribution segment, I continue to be optimistic about the strategic move of acquiring Mohawk Rubber; we are stronger together, we have more channel power, and we can serve our customers better than ever. As we continue to integrate Mohawk, I expect our Distribution segment to deliver breakthrough performance.”

McGaugh continued, “We are keenly focused on operational excellence, by way of the “Myers Business System” which serves as the foundation for sustainable and scalable improvements throughout our organization. The System is an integral part of our transformation into a world-class organization that generates significant value for all our stakeholders.”

McGaugh concluded, “We believe our Strategy to drive commercial and operational excellence, our leading positions in the strong markets in which we play, and our culture of continuous improvement will serve as a solid defense against these near-term macroeconomic headwinds and will propel our long-term growth as we progress through our 3-horizon strategy.”

First Quarter 2023 Financial Summary

 

 

Quarter Ended March 31,

(Dollars in thousands, except per share data)

 

2023

 

2022

 

% Inc

(Dec)

Net sales

 

$215,739

 

$225,486

 

(4.3)%

Gross profit

 

$71,065

 

$71,928

 

(1.2)%

Gross margin

 

32.9%

 

31.9%

 

 

Operating income

 

$18,957

 

$24,405

 

(22.3)%

Net income

 

$12,976

 

$17,337

 

(25.2)%

Net income per diluted share

 

$0.35

 

$0.47

 

(25.5)%

 

 

 

 

 

 

 

Adjusted operating income

 

$20,302

 

$25,831

 

(21.4)%

Adjusted net income

 

$13,992

 

$18,266

 

(23.4)%

Adjusted earnings per diluted share

 

$0.38

 

$0.50

 

(24.0)%

Adjusted EBITDA

 

$25,920

 

$31,031

 

(16.5)%

Net sales were $215.7 million, a decrease of $9.7 million, or 4.3%, compared with $225.5 million for the first quarter of 2022. The decrease was the result of lower sales in the Material Handling segment, partially offset by higher sales in the Distribution segment largely from incremental sales of $13.9 million from the Mohawk Rubber acquisition. On an organic basis, the contribution from higher pricing was more than offset by lower volume/mix.

Gross profit decreased $0.9 million, or 1.2% to $71.1 million, as the contribution from pricing actions, lower raw material costs and the Mohawk Rubber acquisition was not enough to offset lower volume and a change in sales mix. Gross margin expanded to 32.9% compared with 31.9% for the first quarter of 2022. Selling, general and administrative expenses increased $4.1 million, or 8.5% to $52.1 million due to the Mohawk Rubber acquisition and higher legal fees, which were primarily due to $1.4 million of success fees payable in conjunction with a favorable patent trial result. SG&A as a percentage of sales increased to 24.1%, compared with 21.3% in the same period last year. Net income per diluted share was $0.35, compared with $0.47 for the first quarter of 2022. Adjusted earnings per diluted share were $0.38, compared with $0.50 for the first quarter of 2022.

First Quarter 2023 Segment Results

(Dollar amounts in the segment tables below are reported in millions)

Material Handling

 

Net Sales

 

Op Income

 

Op Income Margin

 

Adj EBITDA

 

Adj EBITDA Margin

Q1 2023 Results

$152.6

 

$25.4

 

16.6%

 

$30.4

 

19.9%

Q1 2022 Results

$176.6

 

$31.2

 

17.7%

 

$36.4

 

20.6%

$ Increase (decrease) vs prior year

($24.0)

 

($5.8)

 

 

 

($6.0)

 

 

% Increase (decrease) vs prior year

(13.6)%

 

(18.8)%

 

-110 bps

 

(16.5)%

 

-70 bps

Items in this table may not recalculate due to rounding

Net sales for the Material Handling segment were $152.6 million, a decrease of $24.0 million, or 13.6%, compared with $176.6 million for the first quarter of 2022. Net sales increases in the food and beverage end market were more than offset by decreases in the consumer, vehicle, and specific demand from industrial end markets. Operating income decreased 18.8% to $25.4 million, compared with $31.2 million in the first quarter of 2022. Adjusted EBITDA decreased 16.5% to $30.4 million, compared with $36.4 million in the first quarter of 2022. Lower sales volume and a change in sales mix more than offset lower raw material costs. SG&A expenses were higher year-over-year, primarily due to higher legal fees resulting from $1.4 million of success fees payable in conjunction with a patent infringement matter. The Material Handling segment’s GAAP operating income margin was 16.6% compared with 17.7% for the first quarter of 2022. The Material Handling segment’s adjusted EBITDA margin was 19.9% compared with 20.6% for the first quarter of 2022.

Distribution

 

Net Sales

 

Op Income

 

Op Income Margin

 

Adj EBITDA

 

Adj EBITDA Margin

Q1 2023 Results

$63.2

 

$2.2

 

3.5%

 

$3.4

 

5.4%

Q1 2022 Results

$48.9

 

$3.3

 

6.8%

 

$3.9

 

7.9%

$ Increase (decrease) vs prior year

$14.3

 

($1.1)

 

 

 

($0.5)

 

 

% Increase (decrease) vs prior year

29.3%

 

(32.2)%

 

-330 bps

 

(11.9)%

 

-250 bps

Items in this table may not recalculate due to rounding

Net sales for the Distribution segment were $63.2 million, an increase of $14.3 million, or 29.3%, compared with $48.9 million for the first quarter of 2022. Excluding the incremental $13.9 million of net sales from the Mohawk Rubber acquisition, organic net sales increased 0.9%. Operating income decreased $1.1 million to $2.2 million, compared with $3.3 million for the first quarter of 2022. Adjusted EBITDA decreased 11.9% to $3.4 million, compared with $3.9 million in the first quarter of 2022. The decrease in operating income and adjusted EBITDA was due primarily to an unfavorable sales mix and higher freight costs. Additionally, SG&A was higher year-over-year. The increase in SG&A expenses was primarily the result of the Mohawk Rubber acquisition and higher labor costs at distribution centers. The Distribution segment’s GAAP operating income margin was 3.5% compared with 6.8% for the first quarter of 2022. The Distribution segment’s adjusted EBITDA margin was 5.4%, compared with 7.9% for the first quarter of 2022. The Distribution Segment continues to integrate the Mohawk Rubber acquisition and is implementing price increases to offset cost inflation and expand margins.

Balance Sheet & Cash Flow

As of March 31, 2023, the Company’s cash on hand totaled $28.2 million. Total debt as of March 31, 2023 was $98.1 million.

For the first quarter of 2023, cash flow provided by operations was $25.8 million and free cash flow was $16.7 million, compared with cash flow provided by operations of $7.3 million and free cash flow of $2.2 million for the first quarter of 2022. The increase in cash flow was driven primarily by a decrease in working capital. Capital expenditures for the first quarter of 2023 were $9.1 million, compared with $5.1 million for the first quarter of 2022.

2023 Outlook

Based on current exchange rates, market outlook, and business forecast, the Company reiterated its outlook for fiscal 2023, and currently forecasts:

  • Net sales growth in the low-to-mid single digit range

  • Net income per diluted share in the range of $1.50 to $1.80; adjusted earnings per diluted share in the range of $1.55 to $1.85

  • Capital expenditures to be in the range of $25 to $30 million

  • Effective tax rate to approximate 25%

We will continue to monitor market conditions and provide updates as we progress throughout the year.

Conference Call Details

The Company will host an earnings conference call and webcast for investors and analysts on Tuesday, May 4, 2023, at 8:00 a.m. EDT. The call is anticipated to last less than one hour and may be accessed using the following telephone numbers: toll free at 1-833-630-1956 or International at 1-412-317-1837. Participants should ask to be joined into the Myers Industries call. The live webcast of the conference call can be accessed at https://edge.media-server.com/mmc/p/tonzkk76 or from the Investor Relations section of the Company’s website at www.myersindustries.com.Webcast attendees will be in a listen-only mode.

Use of Non-GAAP Financial Measures

The Company uses certain non-GAAP measures in this release. Adjusted operating income (loss), adjusted operating income margin, adjusted earnings before interest, taxes, depreciation and amortization (EBITDA), adjusted EBITDA margin, adjusted net income, adjusted earnings per diluted share (adjusted EPS), and free cash flow are non-GAAP financial measures and are intended to serve as a supplement to results provided in accordance with accounting principles generally accepted in the United States. Myers Industries believes that such information provides an additional measurement and consistent historical comparison of the Company’s performance. A reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measures is available in this news release.

About Myers Industries

Myers Industries, Inc. is a manufacturer of sustainable plastic and metal products for industrial, agricultural, automotive, commercial, and consumer markets. The Company is also the largest distributor of tools, equipment and supplies for the tire, wheel, and under-vehicle service industry in the United States. Visit www.myersindustries.com to learn more.

Caution on Forward-Looking Statements

Statements in this release include contains “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995, including information regarding the Company’s financial outlook, future plans, objectives, business prospects and anticipated financial performance. Forward-looking statements can be identified by words such as “will,” “believe,” “anticipate,” “expect,” “estimate,” “intend,” “plan,” or variations of these words, or similar expressions. These forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on the Company’s current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, these statements inherently involve a wide range of inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. The Company’s actual actions, results, and financial condition may differ materially from what is expressed or implied by the forward-looking statements.

Specific factors that could cause such a difference on our business, financial position, results of operations and/or liquidity include, without limitation, raw material availability, increases in raw material costs, or other production costs; risks associated with our strategic growth initiatives or the failure to achieve the anticipated benefits of such initiatives; unanticipated downturn in business relationships with customers or their purchases; competitive pressures on sales and pricing; changes in the markets for the Company’s business segments; changes in trends and demands in the markets in which the Company competes; operational problems at our manufacturing facilities or unexpected failures at those facilities; future economic and financial conditions in the United States and around the world; inability of the Company to meet future capital requirements; claims, litigation and regulatory actions against the Company; changes in laws and regulations affecting the Company; impacts from the novel coronavirus (“COVID-19”) pandemic; and other risks and uncertainties detailed from time to time in the Company’s filings with the SEC, including without limitation, the risk factors disclosed in Item 1A, “Risk Factors,” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022. Given these factors, as well as other variables that may affect our operating results, readers should not rely on forward-looking statements, assume that past financial performance will be a reliable indicator of future performance, nor use historical trends to anticipate results or trends in future periods. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date thereof. The Company expressly disclaims any obligation or intention to provide updates to the forward-looking statements and the estimates and assumptions associated with them.

M-INV

MYERS INDUSTRIES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(Dollars in thousands, except share and per share data)

 

 

 

Quarter Ended

 

 

 

 

March 31, 2023

 

 

March 31, 2022

 

 

Net sales

 

$

215,739

 

 

$

225,486

 

 

Cost of sales

 

 

144,674

 

 

 

153,558

 

 

Gross profit

 

 

71,065

 

 

 

71,928

 

 

Selling, general and administrative expenses

 

 

52,081

 

 

 

47,990

 

 

(Gain) loss on disposal of fixed assets

 

 

27

 

 

 

(467

)

 

Operating income (loss)

 

 

18,957

 

 

 

24,405

 

 

Interest expense, net

 

 

1,646

 

 

 

1,147

 

 

Income (loss) before income taxes

 

 

17,311

 

 

 

23,258

 

 

Income tax expense (benefit)

 

 

4,335

 

 

 

5,921

 

 

Net income (loss)

 

$

12,976

 

 

$

17,337

 

 

Net income (loss) per common share:

 

 

 

 

 

 

 

Basic

 

$

0.35

 

 

$

0.48

 

 

Diluted

 

$

0.35

 

 

$

0.47

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

Basic

 

 

36,564,775

 

 

 

36,280,268

 

 

Diluted

 

 

36,815,956

 

 

 

36,511,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MYERS INDUSTRIES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (UNAUDITED)

(Dollars in thousands)

 

 

 

March 31, 2023

 

December 31, 2022

Assets

 

 

 

 

Current Assets

 

 

 

 

Cash

 

$28,241

 

$23,139

Accounts receivable, net

 

130,616

 

133,716

Inventories, net

 

102,141

 

93,351

Prepaid expenses and other current assets

 

5,781

 

7,001

Total Current Assets

 

266,779

 

257,207

Property, plant, & equipment, net

 

105,803

 

101,566

Right of use asset – operating leases

 

28,381

 

28,908

Deferred income taxes

 

130

 

129

Other assets

 

155,104

 

154,824

Total Assets

 

$556,197

 

$542,634

Liabilities & Shareholders’ Equity

 

 

 

 

Current Liabilities

 

 

 

 

Accounts payable

 

$93,477

 

$73,536

Accrued expenses

 

49,153

 

57,531

Operating lease liability – short-term

 

6,072

 

6,177

Finance lease liability – short-term

 

523

 

518

Long-term debt – current portion

 

25,984

 

Total Current Liabilities

 

175,209

 

137,762

Long-term debt

 

62,784

 

93,962

Operating lease liability – long-term

 

22,409

 

22,786

Finance lease liability – long-term

 

8,785

 

8,919

Other liabilities

 

13,681

 

15,270

Deferred income taxes

 

8,082

 

7,508

Total Shareholders’ Equity

 

265,247

 

256,427

Total Liabilities & Shareholders’ Equity

 

$556,197

 

$542,634

MYERS INDUSTRIES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(Dollars in thousands)

 

 

 

Three Months Ended March 31,

 

 

2023

 

2022

Cash Flows From Operating Activities

 

 

 

 

Net income

 

$12,976

 

$17,337

Adjustments to reconcile net income to net cash provided by (used for) operating activities

 

 

 

 

Depreciation and amortization

 

5,618

 

5,200

Amortization of deferred financing costs

 

78

 

121

Non-cash stock-based compensation expense

 

1,904

 

1,727

Gain on disposal of fixed assets

 

27

 

(467)

Other

 

(827)

 

521

Cash flows provided by (used for) working capital

 

 

 

 

Accounts receivable

 

3,181

 

(31,894)

Inventories

 

(8,778)

 

(5,980)

Prepaid expenses and other current assets

 

1,220

 

614

Accounts payable and accrued expenses

 

10,387

 

20,113

Net cash provided by (used for) operating activities

 

25,786

 

7,292

Cash Flows From Investing Activities

 

 

 

 

Capital expenditures

 

(9,091)

 

(5,060)

Acquisition of business, net of cash acquired

 

(160)

 

Proceeds from sale of property, plant, and equipment

 

33

 

1,076

Net cash provided by (used for) investing activities

 

(9,218)

 

(3,984)

Cash Flows From Financing Activities

 

 

 

 

Net borrowings (repayments) from revolving credit facility

 

(5,200)

 

1,500

Payments on finance lease

 

(129)

 

(124)

Cash dividends paid

 

(5,274)

 

(4,939)

Proceeds from issuance of common stock

 

1,132

 

471

Shares withheld for employee taxes on equity awards

 

(1,999)

 

(344)

Net cash provided by (used for) financing activities

 

(11,470)

 

(3,436)

Foreign exchange rate effect on cash

 

4

 

49

Net increase (decrease) in cash

 

5,102

 

(79)

Cash at January 1

 

23,139

 

17,655

Cash at March 31

 

$28,241

 

$17,576

MYERS INDUSTRIES, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

GROSS PROFIT, OPERATING INCOME AND EBITDA (UNAUDITED)

(Dollars in thousands)

 

 

 

Quarter Ended March 31, 2023

 

 

 

Material

Handling

 

 

Distribution

 

 

Segment

Total

 

 

Corporate &

Other

 

 

Total

 

Net sales

 

$

152,562

 

 

$

63,185

 

 

$

215,747

 

 

$

(8

)

 

$

215,739

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

71,065

 

Add: Restructuring expenses and other adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

102

 

Adjusted gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

71,167

 

Gross margin as adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

25,351

 

 

 

2,237

 

 

 

27,588

 

 

 

(8,631

)

 

 

18,957

 

Operating income margin

 

 

16.6

%

 

 

3.5

%

 

 

12.8

%

 

n/a

 

 

 

8.8

%

Add: Acquisition and integration costs

 

 

 

 

 

109

 

 

 

109

 

 

 

126

 

 

 

235

 

Add: Restructuring expenses and other adjustments

 

 

421

 

 

 

179

 

 

 

600

 

 

 

10

 

 

 

610

 

Add: Environmental reserves, net(2)

 

 

 

 

 

 

 

 

 

 

 

500

 

 

 

500

 

Adjusted operating income (loss)(1)

 

 

25,772

 

 

 

2,525

 

 

 

28,297

 

 

 

(7,995

)

 

 

20,302

 

Adjusted operating income margin

 

 

16.9

%

 

 

4.0

%

 

 

13.1

%

 

n/a

 

 

 

9.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Depreciation and amortization

 

 

4,599

 

 

 

873

 

 

 

5,472

 

 

 

146

 

 

 

5,618

 

Adjusted EBITDA

 

$

30,371

 

 

$

3,398

 

 

$

33,769

 

 

$

(7,849

)

 

$

25,920

 

Adjusted EBITDA margin

 

 

19.9

%

 

 

5.4

%

 

 

15.7

%

 

n/a

 

 

 

12.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes gross profit adjustments of $102 and SG&A adjustments of $1,243

 

(2) Includes environmental charges of $1,600 net of probable insurance recoveries of $1,100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended March 31, 2022

 

 

 

Material

Handling

 

 

Distribution

 

 

Segment

Total

 

 

Corporate &

Other

 

 

Total

 

Net sales

 

$

176,636

 

 

$

48,861

 

 

$

225,497

 

 

$

(11

)

 

$

225,486

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

71,928

 

Add: Restructuring expenses and other adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

390

 

Adjusted gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

72,318

 

Gross margin as adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

31,220

 

 

 

3,301

 

 

 

34,521

 

 

 

(10,116

)

 

 

24,405

 

Operating income margin

 

 

17.7

%

 

 

6.8

%

 

 

15.3

%

 

n/a

 

 

 

10.8

%

Add: Acquisition and integration costs

 

 

 

 

 

 

 

 

 

 

 

75

 

 

 

75

 

Add: Restructuring expenses and other adjustments

 

 

390

 

 

 

 

 

 

390

 

 

 

 

 

 

390

 

Add: Loss on sale of assets

 

 

261

 

 

 

 

 

 

261

 

 

 

 

 

 

261

 

Add: Environmental charges

 

 

 

 

 

 

 

 

 

 

 

700

 

 

 

700

 

Adjusted operating income (loss)(1)

 

 

31,871

 

 

 

3,301

 

 

 

35,172

 

 

 

(9,341

)

 

 

25,831

 

Adjusted operating income margin

 

 

18.0

%

 

 

6.8

%

 

 

15.6

%

 

n/a

 

 

 

11.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Depreciation and amortization

 

 

4,516

 

 

 

558

 

 

 

5,074

 

 

 

126

 

 

 

5,200

 

Adjusted EBITDA

 

$

36,387

 

 

$

3,859

 

 

$

40,246

 

 

$

(9,215

)

 

$

31,031

 

Adjusted EBITDA margin

 

 

20.6

%

 

 

7.9

%

 

 

17.8

%

 

n/a

 

 

 

13.8

%

 

 

(1) Includes gross profit adjustments of $390 and SG&A adjustments of $1,036

 

MYERS INDUSTRIES, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

ADJUSTED OPERATING INCOME, ADJUSTED EBITDA AND FREE CASH FLOW (UNAUDITED)

(Dollars in thousands, except per share data)

 

 

 

Quarter Ended March 31,

 

 

2023

 

2022

Adjusted operating income (loss) reconciliation:

 

 

 

 

Operating income (loss)

 

$18,957

 

$24,405

Restructuring expenses and other adjustments

 

610

 

390

Acquisition and integration costs

 

235

 

75

Loss on sale of assets

 

 

261

Environmental charges

 

500

 

700

Adjusted operating income (loss)

 

$20,302

 

$25,831

 

 

 

 

 

Adjusted EBITDA reconciliation:

 

 

 

 

Net income (loss)

 

$12,976

 

$17,337

Income tax expense (benefit)

 

4,335

 

5,921

Interest expense, net

 

1,646

 

1,147

Operating income (loss)

 

18,957

 

24,405

Depreciation and amortization

 

5,618

 

5,200

Restructuring expenses and other adjustments

 

610

 

390

Acquisition and integration costs

 

235

 

75

Loss on sale of assets

 

 

261

Environmental charges

 

500

 

700

Adjusted EBITDA

 

$25,920

 

$31,031

 

 

 

 

 

Free cash flow reconciliation:

 

 

 

 

Net cash provided by (used for) operating activities

 

$25,786

 

$7,292

Capital expenditures

 

(9,091)

 

(5,060)

Free cash flow

 

$16,695

 

$2,232

MYERS INDUSTRIES, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER DILUTED SHARE (UNAUDITED)

(Dollars in thousands, except per share data)

 

 

 

Quarter Ended March 31,

 

 

 

2023

 

2022

 

Adjusted net income (loss) reconciliation:

 

 

 

 

 

Net income (loss)

 

$12,976

 

$17,337

 

Income tax expense (benefit)

 

4,335

 

5,921

 

Income (loss) before income taxes

 

17,311

 

23,258

 

Restructuring expenses and other adjustments

 

610

 

390

 

Acquisition and integration costs

 

235

 

75

 

Loss on sale of assets

 

 

261

 

Environmental charges

 

500

 

700

 

Adjusted income (loss) before income taxes

 

18,656

 

24,684

 

Income tax expense, as adjusted (1)

 

(4,664)

 

(6,418)

 

Adjusted net income (loss)

 

$13,992

 

$18,266

 

 

 

 

 

 

 

Adjusted earnings per diluted share reconciliation:

 

 

 

 

 

Net income (loss) per common diluted share

 

$0.35

 

$0.47

 

Restructuring expenses and other adjustments

 

0.02

 

0.01

 

Acquisition and integration costs

 

0.01

 

0.00

 

Loss on sale of assets

 

 

0.01

 

Environmental charges

 

0.01

 

0.02

 

Adjusted effective income tax rate impact

 

(0.01)

 

(0.01)

 

Adjusted earnings per diluted share(2)

 

$0.38

 

$0.50

 

 

 

 

 

 

 

(1) Income taxes are calculated using the normalized effective tax rate for each year. The rate used in 2023 is 25% and in 2022 is 26%.

(2) Adjusted earnings per diluted share is calculated using the weighted average common shares outstanding for the respective period.

MYERS INDUSTRIES, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

GUIDANCE FOR FULL YEAR ADJUSTED EARNINGS PER DILUTED SHARE

(UNAUDITED)

 

 

Full Year 2023 Guidance

 

 

Low

 

 

High

 

GAAP diluted net income per common share

$

1.50

 

 

$

1.80

 

Add: Net restructuring expenses and other adjustments

 

0.03

 

 

 

0.03

 

Add: Acquisition and integration costs

 

0.01

 

 

 

0.01

 

Add: Environmental charges

 

0.01

 

 

 

0.01

 

Adjusted earnings per diluted share

$

1.55

 

 

$

1.85

 

 

 

 

 

 

 

 

Monica Vinay, Interim CFO and Vice President, Investor Relations & Treasurer, (330) 761-6212

KEYWORDS: Ohio United States North America

INDUSTRY KEYWORDS: Machinery General Automotive Aftermarket Automotive Steel Trucking Packaging Chemicals/Plastics Transport Automotive Manufacturing Tires & Rubber Logistics/Supply Chain Management Manufacturing

MEDIA:

Logo
Logo