MACON, Ga.--(BUSINESS WIRE)--Blue Bird Corporation (“Blue Bird”) (Nasdaq: BLBD), the leader in electric and low-emission school buses, announced today its fiscal 2023 third quarter results.
Highlights
(in millions except Unit Sales and EPS data) |
Three Months Ended
|
|
B/(W) 2022 |
|
Nine Months Ended
|
|
B/(W) 2022 |
||||
Unit Sales |
|
2,137 |
|
|
411 |
|
|
6,398 |
|
|
1,592 |
GAAP Measures: |
|
|
|
|
|
|
|
||||
Revenue |
$ |
294.3 |
|
$ |
88.2 |
|
$ |
829.8 |
|
$ |
286.9 |
Net Income |
$ |
9.4 |
|
$ |
15.8 |
|
$ |
5.2 |
|
$ |
27.9 |
Diluted EPS |
$ |
0.29 |
|
$ |
0.49 |
|
$ |
0.16 |
|
$ |
0.90 |
Non-GAAP Measures1: |
|
|
|
|
|
|
|
||||
Adjusted EBITDA |
$ |
28.0 |
|
$ |
19.2 |
|
$ |
43.6 |
|
$ |
41.9 |
Adjusted Net Income |
$ |
14.5 |
|
$ |
17.4 |
|
$ |
13.1 |
|
$ |
28.1 |
Adjusted Diluted EPS |
$ |
0.44 |
|
$ |
0.53 |
|
$ |
0.41 |
|
$ |
0.90 |
1 Reconciliation to relevant GAAP metrics shown below |
|||||||||||
“I am incredibly proud of the progress by our team in completing our business turnaround, and the outcome of all the hard work is evident in our financial results. The Blue Bird team has been executing a rigorous plan for over 18 months to improve operations, reduce fixed costs and recover economics through pricing," said Phil Horlock, CEO of Blue Bird Corporation. "The market demand for Blue Bird’s school buses remains very strong with nearly 5,200 units in our order backlog. Unit sales were 24% higher than a year ago and we grew revenue by an exceptional 43% in the third quarter. Adjusted EBITDA was over 3X last year’s third quarter – in summary, a terrific quarter for Blue Bird, with an Adjusted EBITDA margin of almost 10%.
"We expanded our leadership position in alternative-powered school buses, particularly in zero-emission school buses where we achieved outstanding growth in EV bookings, which were up nearly 150% from last year’s third quarter; additionally, we have more than 550 electric school bus orders in our backlog. We have seen steady growth in EV orders from the EPA’s 2022 Clean School Bus Rebate Program, which awarded nearly $1 billion in funding from Phase 1 of the program. This funding alone will generate orders for at least 550 Blue Bird buses. In addition, we are excited to see further progress with the announcement of Phase 2 of the program, offering a $400M competitive grant program for electric school buses. Exciting growth ahead for Blue Bird on the EV front!
"Based on our substantial progress, we increased our full year financial guidance again and look forward to sustained profitable growth, particularly as the global supply chain recovery progresses.”
FY2023 Guidance Increased
"We are very excited with the FY2023-Q3 results, with Revenues coming in at the top end of our guidance and Adjusted EBITDA above guidance” said Razvan Radulescu, CFO of Blue Bird Corporation. “Our turnaround is completed and we have returned to historical profitability, and expect further increased performance for fiscal Q4, as shown in the forecast shared during the earnings call. We are raising full year fiscal 2023 guidance to Net Revenue of just over $1.1 Billion, Adj. EBITDA of $70-76 million and Adj. Free Cash Flow of $70-80 million. Additionally, we are reconfirming our long-term outlook of profitable growth towards $2 billion in revenues and Adjusted EBITDA margins of 12%, or $250 million.”
Fiscal 2023 Third Quarter Results
Net Sales
Net sales were $294.3 million for the third quarter of fiscal 2023, an increase of $88.2 million, or 42.8%, from prior year period. Bus sales increased $83.7 million, reflecting a 17.0% increase in average sales price per unit, resulting from pricing actions taken by management as well as product and customer mix change, and a 23.8% increase in units booked. In the third quarter of fiscal 2023, 2,137 units were booked compared to 1,726 units booked for the same period in fiscal 2022. The increase in units sold was primarily due to constraints in the Company's ability to produce and deliver buses due to shortages of critical components in the third quarter of fiscal 2022. Additionally, Parts sales increased $4.6 million, or 23.4%, for the third quarter of fiscal 2023 compared to the third quarter of fiscal 2022. This increase is primarily attributed to pricing actions taken by management to offset increases in purchased parts costs and increased inventory availability as supply chain constraints began to improve during the third quarter of fiscal 2023 relative to the third quarter of fiscal 2022.
Gross Profit
Third quarter gross profit of $45.8 million represented an increase of $24.2 million from the third quarter of last year. The increase was primarily driven by the $88.2 million increase in net sales, discussed above. This was partially offset by an increase of $64.0 million in cost of goods sold, primarily corresponding the increase net sales.
Net Income
Net income was $9.4 million for the third quarter of fiscal 2023, which was a $15.8 million increase compared to the same period last year. The increase was primarily driven by the $24.2 million increase in gross profit, discussed above. Partially offsetting this was an increase of $7.2 million in other expense, primarily due to expenses we were required to pay on behalf of several stockholders in connection with their sale of shares of common stock during the third quarter of fiscal 2023, with no similar expense recorded during the same period of fiscal 2022.
Adjusted Net Income
Adjusted net income was $14.5 million, representing an increase of $17.4 million compared with the same period last year, primarily due to the $15.8 million increase in net income, discussed above.
Adjusted EBITDA
Adjusted EBITDA was $28.0 million, which was an increase of $19.2 million compared with the third quarter last year. This increase primarily results from the $15.8 million increase in net income as a result of the factors discussed above as well as a $1.8 million increase in depreciation, amortization, and disposals and a $5.5 million increase in stockholder transaction costs, which were partially offset by a $3.9 million decrease in operational transformation initiative costs that we incurred in fiscal 2022 to address the supply chain constraints that were having a significant adverse impact on our operations and financial results, with only relative minor amounts of such activity recorded during fiscal 2023.
Year-to-Date Fiscal 2023 Results
Net Sales
Net sales were $829.8 million for the nine months ended July 1, 2023, an increase of $286.9 million, or 52.8%, compared with the same period in fiscal 2022. Bus sales increased $269.5 million, or 55.3%, reflecting a 33.1% increase in units booked and a 16.6% increase in average sales price per unit. 6,398 units booked in the nine months ended July 1, 2023 compared with 4,806 units booked during the same period in fiscal 2022. The increase in units sold was primarily due to constraints in the Company's ability to produce and deliver buses due to shortages of critical components in the three quarters of fiscal 2022. The increase in unit price for the first three quarters of fiscal 2023 compared to the same period in fiscal 2022 reflects pricing actions taken by management as well as product and customer mix changes. Parts sales increased $17.4 million, or 31.4%, for the nine months ended July 1, 2023 compared to the nine months ended July 2, 2022. This increase is primarily attributed to pricing actions taken by management to offset increases in purchased parts costs and increased inventory availability as supply chain constraints began to improve slightly during the first three quarters of fiscal 2023 relative to the first three quarters of fiscal 2022.
Gross Profit
Gross profit for the nine months ended July 1, 2023 was $88.9 million, an increase of $47.9 million compared to the same period in the prior year. The increase was primarily driven by the $286.9 million increase in net sales. This was partially offset by an increase of $239.0 million in cost of goods sold, primarily corresponding the increase net sales.
Net Income
Net income was $5.2 million for the nine months ended July 1, 2023, which was a $27.9 million increase from the same period in the prior year. The increase in net income was primarily driven by the $47.9 million increase in gross profit, discussed above, and a $7.7 million increase in equity in net income of non-consolidated affiliate. These increases were partially offset by a corresponding $6.6 million increase in income tax expense, as well as a $7.8 million increase in SG&A, a $4.4 million increase in interest expense, and a $9.2 million increase in other expense. The increase in SG&A was primarily driven by an increase in labor cost, the increase in interest expense was primarily attributable to an increase in the stated term loan interest rate from 7.9% at July 2, 2022 to 11.1% at July 1, 2023, and the increase in other expense was primarily due to expenses we were required to pay on behalf of several stockholders in connection with their sale of shares of common stock during the nine months ended July 1, 2023, with no similar expense recorded during the same period of fiscal 2022.
Adjusted Net Income
Adjusted net income for the nine months ended July 1, 2023 was $13.1 million, an increase of $28.1 million compared with the same period last year, primarily due to the $27.9 million increase in net income, discussed above.
Adjusted EBITDA
Adjusted EBITDA was $43.6 million for the nine months ended July 1, 2023, an increase of $41.9 million compared to the same period in the prior year. This is primarily due to the $27.9 million increase in net income, discussed above, the corresponding $6.6 million increase in income tax expense, and $6.3 million for the stockholder transaction costs discussed above.
Conference Call Details
Blue Bird will discuss its third quarter 2023 results in a conference call at 4:30 PM ET today. Participants may listen to the audio portion of the conference call either through a live audio webcast on the Company's website or by telephone. The slide presentation and webcast can be accessed via the Investor Relations portion of Blue Bird's website at www.blue-bird.com.
- Webcast participants should log on and register at least 15 minutes prior to the start time on the Investor Relations homepage of Blue Bird’s website at http://investors.blue-bird.com. Click the link in the events box on the Investor Relations landing page.
- Participants desiring audio only should dial 404-975-4839 or 833-470-1428
A replay of the webcast will be available approximately two hours after the call concludes via the same link on Blue Bird’s website.
About Blue Bird Corporation
Blue Bird (NASDAQ: BLBD) is recognized as a technology leader and innovator of school buses since its founding in 1927. Our dedicated team members design, engineer and manufacture school buses with a singular focus on safety, reliability, and durability. Blue Bird buses carry the most precious cargo in the world – the majority of 25 million children twice a day – making us the most trusted brand in the industry. The company is the proven leader in low- and zero-emission school buses with more than 20,000 propane, natural gas, and electric powered buses in operation today. Blue Bird is transforming the student transportation industry through cleaner energy solutions. For more information on Blue Bird's complete product and service portfolio, visit www.blue-bird.com.
Key Non-GAAP Financial Measures We Use to Evaluate Our Performance
This press release includes the following non-GAAP financial measures “Adjusted EBITDA,” "Adjusted EBITDA Margin," "Adjusted Net Income," "Adjusted Diluted Earnings per Share," “Free Cash Flow” and “Adjusted Free Cash Flow”. Adjusted EBITDA and Free Cash Flow are financial metrics that are utilized by management and the board of directors to determine (a) the annual cash bonus payouts, if any, to be made to certain members of management based upon the terms of the Company’s Management Incentive Plan, and (b) whether the performance criteria have been met for the vesting of certain equity awards granted annually to certain members of management based upon the terms of the Company’s Omnibus Equity Incentive Plan. Additionally, consolidated EBITDA, which is an adjusted EBITDA metric defined by our Amended Credit Agreement that could differ from Adjusted EBITDA discussed above as the adjustments to the calculations are not uniform, is used to determine the Company's ongoing compliance with several financial covenant requirements, including being utilized in the denominator of the calculation of the Total Net Leverage Ratio. Accordingly, management views these non-GAAP financial metrics as key for the above purposes and as a useful way to evaluate the performance of our operations as discussed further below.
Adjusted EBITDA is defined as net income or loss prior to interest income; interest expense including the component of operating lease expense (which is presented as a single operating expense in selling, general and administrative expenses in our U.S. GAAP financial statements) that represents interest expense on lease liabilities; income taxes; and depreciation and amortization including the component of operating lease expense (which is presented as a single operating expense in selling, general and administrative expenses in our U.S. GAAP financial statements) that represents amortization charges on right-of-use lease assets; as adjusted for certain non-cash charges or credits that we may record on a recurring basis such as share-based compensation expense and unrealized gains or losses on certain derivative financial instruments; net gains or losses on the disposal of assets as well as certain charges such as (i) significant product design changes; (ii) transaction related costs; (iii) discrete expenses related to major cost cutting and/or operational transformation initiatives; or (iv) costs directly attributed to the COVID-19 pandemic. While certain of the charges that are added back in the Adjusted EBITDA calculation, such as transaction related costs and operational transformation and major product redesign initiatives, represent operating expenses that may be recorded in more than one annual period, the significant project or transaction giving rise to such expenses is not considered to be indicative of the Company’s normal operations. Accordingly, we believe that these, as well as the other credits and charges that comprise the amounts utilized in the determination of Adjusted EBITDA described above, should not be used in evaluating the Company’s ongoing annual operating performance.
We define Adjusted EBITDA Margin as Adjusted EBITDA as a percentage of net sales. Adjusted EBITDA and Adjusted EBITDA Margin are not measures of performance defined in accordance with U.S. GAAP. The measures are used as a supplement to U.S. GAAP results in evaluating certain aspects of our business, as described below.
We believe that Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Diluted Earnings per Share are useful to investors in evaluating our performance because the measures consider the performance of our ongoing operations, excluding decisions made with respect to capital investment, financing, and certain other significant initiatives or transactions as outlined in the preceding paragraph. We believe the non-GAAP measures offer additional financial metrics that, when coupled with the GAAP results and the reconciliation to GAAP results, provide a more complete understanding of our results of operations and the factors and trends affecting our business.
Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income and Adjusted Diluted Earnings per Share should not be considered as alternatives to net income or GAAP earnings per share as an indicator of our performance or as alternatives to any other measure prescribed by GAAP as there are limitations to using such non-GAAP measures. Although we believe the non-GAAP measures may enhance an evaluation of our operating performance based on recent revenue generation and product/overhead cost control because they exclude the impact of prior decisions made about capital investment, financing, and other expenses, (i) other companies in Blue Bird’s industry may define Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Diluted Earnings per Share differently than we do and, as a result, they may not be comparable to similarly titled measures used by other companies in Blue Bird’s industry, and (ii) Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Diluted Earnings per Share exclude certain financial information that some may consider important in evaluating our performance.
We compensate for these limitations by providing disclosure of the differences between Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Diluted Earnings per Share and GAAP results, including providing a reconciliation to GAAP results, to enable investors to perform their own analysis of our operating results.
Our measures of “Free Cash Flow” and "Adjusted Free Cash Flow" are used in addition to and in conjunction with results presented in accordance with GAAP and free cash flow and adjusted free cash flow should not be relied upon to the exclusion of GAAP financial measures. Free cash flow and adjusted free cash flow reflect an additional way of viewing our liquidity that, when viewed with our GAAP results, provides a more complete understanding of factors and trends affecting our cash flows. We strongly encourage investors to review our financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure.
We define Free Cash Flow as total cash provided by/used in operating activities as adjusted for net cash paid for the acquisition of fixed assets and intangible assets. We use Free Cash Flow, and ratios based on Free Cash Flow, to conduct and evaluate our business because, although it is similar to cash flow from operations, we believe it is a more conservative measure of cash flow since purchases of fixed assets and intangible assets are a necessary component of ongoing operations.
Forward Looking Statements
This press release includes forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements relate to expectations for future financial performance, business strategies or expectations for our business. Specifically, forward-looking statements include statements in this press release regarding guidance, seasonality, product mix and gross profits and may include statements relating to:
- Inherent limitations of internal controls impacting financial statements
- Growth opportunities
- Future profitability
- Ability to expand market share
- Customer demand for certain products
- Economic conditions (including tariffs) that could affect fuel costs, commodity costs, industry size and financial conditions of our dealers and suppliers
- Labor or other constraints on the Company’s ability to maintain a competitive cost structure
- Volatility in the tax base and other funding sources that support the purchase of buses by our end customers
- Lower or higher than anticipated market acceptance for our products
- Other statements preceded by, followed by or that include the words “estimate,” “plan,” “project,” “forecast,” “intend,” “expect,” “anticipate,” “believe,” “seek,” “target” or similar expressions
These forward-looking statements are based on information available as of the date of this press release, and current expectations, forecasts and assumptions, and involve a number of judgments, risks and uncertainties. Accordingly, forward-looking statements should not be relied upon as representing our views as of any subsequent date, and we do not undertake any obligation to update forward-looking statements to reflect events or circumstances after the date they were made, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws. The factors described above, as well as risk factors described in reports filed with the SEC by us (available at www.sec.gov), could cause our actual results to differ materially from estimates or expectations reflected in such forward-looking statements.
BLUE BIRD CORPORATION AND SUBSIDIARIES |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(Unaudited) |
|||||||
(in thousands of dollars, except for share data) |
July 1, 2023 |
|
October 1, 2022 |
||||
Assets |
|
|
|
||||
Current assets |
|
|
|
||||
Cash and cash equivalents |
$ |
50,497 |
|
|
$ |
10,479 |
|
Accounts receivable, net |
|
11,429 |
|
|
|
12,534 |
|
Inventories |
|
129,169 |
|
|
|
142,977 |
|
Other current assets |
|
9,614 |
|
|
|
8,486 |
|
Total current assets |
$ |
200,709 |
|
|
$ |
174,476 |
|
Restricted Cash |
$ |
238 |
|
|
$ |
— |
|
Property, plant and equipment, net |
|
96,091 |
|
|
|
100,608 |
|
Goodwill |
|
18,825 |
|
|
|
18,825 |
|
Intangible assets, net |
|
45,926 |
|
|
|
47,433 |
|
Equity investment in affiliate |
|
14,826 |
|
|
|
10,659 |
|
Deferred tax assets |
|
10,385 |
|
|
|
10,907 |
|
Finance lease right-of-use assets |
|
1,209 |
|
|
|
1,736 |
|
Other assets |
|
1,802 |
|
|
|
1,482 |
|
Total assets |
$ |
390,011 |
|
|
$ |
366,126 |
|
Liabilities and Stockholders' Equity |
|
|
|
||||
Current liabilities |
|
|
|
||||
Accounts payable |
$ |
136,185 |
|
|
$ |
107,937 |
|
Warranty |
|
6,593 |
|
|
|
6,685 |
|
Accrued expenses |
|
28,499 |
|
|
|
16,386 |
|
Deferred warranty income |
|
7,769 |
|
|
|
7,205 |
|
Finance lease obligations |
|
580 |
|
|
|
566 |
|
Other current liabilities |
|
18,263 |
|
|
|
6,195 |
|
Current portion of long-term debt |
|
19,800 |
|
|
|
19,800 |
|
Total current liabilities |
$ |
217,689 |
|
|
$ |
164,774 |
|
Long-term liabilities |
|
|
|
||||
Revolving credit facility |
$ |
— |
|
|
$ |
20,000 |
|
Long-term debt |
|
115,149 |
|
|
|
130,390 |
|
Warranty |
|
8,784 |
|
|
|
9,285 |
|
Deferred warranty income |
|
13,866 |
|
|
|
11,590 |
|
Deferred tax liabilities |
|
215 |
|
|
|
— |
|
Finance lease obligations |
|
1,135 |
|
|
|
1,574 |
|
Other liabilities |
|
8,181 |
|
|
|
11,107 |
|
Pension |
|
14,548 |
|
|
|
16,024 |
|
Total long-term liabilities |
$ |
161,878 |
|
|
$ |
199,970 |
|
Stockholders' equity |
|
|
|
||||
Preferred stock, $0.0001 par value, 10,000,000 shares authorized, 0 shares outstanding at July 1, 2023 and October 1, 2022 |
$ |
— |
|
|
$ |
— |
|
Common stock, $0.0001 par value, 100,000,000 shares authorized, 32,121,607 and 32,024,911 shares outstanding at July 1, 2023 and October 1, 2022, respectively |
|
3 |
|
|
|
3 |
|
Additional paid-in capital |
|
176,290 |
|
|
|
173,103 |
|
Accumulated deficit |
|
(74,318 |
) |
|
|
(79,512 |
) |
Accumulated other comprehensive loss |
|
(41,249 |
) |
|
|
(41,930 |
) |
Treasury stock, at cost, 1,782,568 shares at July 1, 2023 and October 1, 2022 |
|
(50,282 |
) |
|
|
(50,282 |
) |
Total stockholders' equity |
$ |
10,444 |
|
|
$ |
1,382 |
|
Total liabilities and stockholders' equity |
$ |
390,011 |
|
|
$ |
366,126 |
|
BLUE BIRD CORPORATION AND SUBSIDIARIES |
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
(in thousands of dollars except for share data) |
July 1, 2023 |
|
July 2, 2022 |
|
July 1, 2023 |
|
July 2, 2022 |
||||||||
Net sales |
$ |
294,284 |
|
|
$ |
206,083 |
|
|
$ |
829,830 |
|
|
$ |
542,965 |
|
Cost of goods sold |
|
248,534 |
|
|
|
184,490 |
|
|
|
740,974 |
|
|
|
502,018 |
|
Gross profit |
$ |
45,750 |
|
|
$ |
21,593 |
|
|
$ |
88,856 |
|
|
$ |
40,947 |
|
Operating expenses |
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses |
|
26,328 |
|
|
|
20,505 |
|
|
|
66,365 |
|
|
|
58,596 |
|
Operating profit (loss) |
$ |
19,422 |
|
|
$ |
1,088 |
|
|
$ |
22,491 |
|
|
$ |
(17,649 |
) |
Interest expense |
|
(4,507 |
) |
|
|
(3,908 |
) |
|
|
(13,895 |
) |
|
|
(9,481 |
) |
Interest income |
|
246 |
|
|
|
— |
|
|
|
258 |
|
|
|
— |
|
Other (expense) income, net |
|
(6,421 |
) |
|
|
735 |
|
|
|
(6,999 |
) |
|
|
2,215 |
|
Loss on debt modification |
|
— |
|
|
|
— |
|
|
|
(537 |
) |
|
|
(561 |
) |
Income (loss) before income taxes |
$ |
8,740 |
|
|
$ |
(2,085 |
) |
|
$ |
1,318 |
|
|
$ |
(25,476 |
) |
Income tax (expense) benefit |
|
(1,884 |
) |
|
|
(2,860 |
) |
|
|
(292 |
) |
|
|
6,317 |
|
Equity in net income (loss) of non-consolidated affiliate |
|
2,502 |
|
|
|
(1,490 |
) |
|
|
4,168 |
|
|
|
(3,505 |
) |
Net income (loss) |
$ |
9,358 |
|
|
$ |
(6,435 |
) |
|
$ |
5,194 |
|
|
$ |
(22,664 |
) |
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) per share: |
|
|
|
|
|
|
|
||||||||
Basic weighted average shares outstanding |
|
32,073,497 |
|
|
|
31,990,860 |
|
|
|
32,044,581 |
|
|
|
30,687,406 |
|
Diluted weighted average shares outstanding |
|
32,598,938 |
|
|
|
31,990,860 |
|
|
|
32,335,381 |
|
|
|
30,687,406 |
|
Basic earnings (loss) per share |
$ |
0.29 |
|
|
$ |
(0.20 |
) |
|
$ |
0.16 |
|
|
$ |
(0.74 |
) |
Diluted earnings (loss) per share |
$ |
0.29 |
|
|
$ |
(0.20 |
) |
|
$ |
0.16 |
|
|
$ |
(0.74 |
) |
BLUE BIRD CORPORATION AND SUBSIDIARIES |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(Unaudited) |
|||||||
|
Nine Months Ended |
||||||
(in thousands of dollars) |
July 1, 2023 |
|
July 2, 2022 |
||||
Cash flows from operating activities |
|
|
|
||||
Net income (loss) |
$ |
5,194 |
|
|
$ |
(22,664 |
) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
||||
Depreciation and amortization expense |
|
12,077 |
|
|
|
10,089 |
|
Non-cash interest expense |
|
1,124 |
|
|
|
3,084 |
|
Share-based compensation expense |
|
2,229 |
|
|
|
3,153 |
|
Equity in net (income) loss of non-consolidated affiliate |
|
(4,168 |
) |
|
|
3,505 |
|
Loss on disposal of fixed assets |
|
13 |
|
|
|
12 |
|
Impairment of fixed assets |
|
— |
|
|
|
1,354 |
|
Deferred income tax expense (benefit) |
|
522 |
|
|
|
(6,293 |
) |
Amortization of deferred actuarial pension losses |
|
896 |
|
|
|
872 |
|
Loss on debt modification |
|
537 |
|
|
|
561 |
|
Changes in assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
1,105 |
|
|
|
(3,037 |
) |
Inventories |
|
13,808 |
|
|
|
(91,519 |
) |
Other assets |
|
(228 |
) |
|
|
80 |
|
Accounts payable |
|
27,953 |
|
|
|
56,280 |
|
Accrued expenses, pension and other liabilities |
|
23,069 |
|
|
|
(9,928 |
) |
Total adjustments |
$ |
78,937 |
|
|
$ |
(31,787 |
) |
Total cash provided by (used in) operating activities |
$ |
84,131 |
|
|
$ |
(54,451 |
) |
Cash flows from investing activities |
|
|
|
||||
Cash paid for fixed assets |
$ |
(6,390 |
) |
|
$ |
(4,748 |
) |
Total cash used in investing activities |
$ |
(6,390 |
) |
|
$ |
(4,748 |
) |
Cash flows from financing activities |
|
|
|
||||
Revolving credit facility borrowings |
$ |
45,000 |
|
|
$ |
120,000 |
|
Revolving credit facility repayments |
|
(65,000 |
) |
|
|
(105,000 |
) |
Term loan repayments |
|
(14,850 |
) |
|
|
(11,138 |
) |
Principal payments on finance leases |
|
(425 |
) |
|
|
(993 |
) |
Cash paid for debt costs |
|
(3,272 |
) |
|
|
(2,468 |
) |
Sale of common stock |
|
— |
|
|
|
75,000 |
|
Cash paid for common stock issuance costs |
|
— |
|
|
|
(202 |
) |
Repurchase of common stock in connection with stock award exercises |
|
(57 |
) |
|
|
(1,503 |
) |
Cash received from stock option exercises |
|
1,119 |
|
|
|
303 |
|
Total cash (used in) provided by financing activities |
$ |
(37,485 |
) |
|
$ |
73,999 |
|
Change in cash, cash equivalents, and restricted cash |
|
40,256 |
|
|
|
14,800 |
|
Cash, cash equivalents, and restricted cash at beginning of period |
|
10,479 |
|
|
|
11,709 |
|
Cash, cash equivalents, and restricted cash at end of period |
$ |
50,735 |
|
|
$ |
26,509 |
|
|
|
|
|
||||
Reconciliation of Net Income (Loss) to Adjusted EBITDA |
|||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
(in thousands of dollars) |
July 1, 2023 |
|
July 2, 2022 |
|
July 1, 2023 |
|
July 2, 2022 |
||||||||
Net income (loss) |
$ |
9,358 |
|
|
$ |
(6,435 |
) |
|
$ |
5,194 |
|
|
$ |
(22,664 |
) |
Adjustments: |
|
|
|
|
|
|
|
||||||||
Interest expense, net (1) |
|
4,353 |
|
|
|
3,976 |
|
|
|
13,923 |
|
|
|
9,696 |
|
Income tax expense (benefit) |
|
1,884 |
|
|
|
2,860 |
|
|
|
292 |
|
|
|
(6,317 |
) |
Depreciation, amortization, and disposals (2) |
|
5,481 |
|
|
|
3,642 |
|
|
|
13,477 |
|
|
|
10,787 |
|
Operational transformation initiatives |
|
196 |
|
|
|
4,065 |
|
|
|
1,133 |
|
|
|
5,651 |
|
Share-based compensation expense |
|
941 |
|
|
|
667 |
|
|
|
2,229 |
|
|
|
3,153 |
|
Product redesign initiatives |
|
— |
|
|
|
15 |
|
|
|
— |
|
|
|
549 |
|
Stockholder transaction costs |
|
5,509 |
|
|
|
— |
|
|
|
6,252 |
|
|
|
— |
|
Loss on debt modification |
|
— |
|
|
|
— |
|
|
|
537 |
|
|
|
561 |
|
Other |
|
293 |
|
|
|
2 |
|
|
|
574 |
|
|
|
285 |
|
Adjusted EBITDA |
$ |
28,015 |
|
|
$ |
8,792 |
|
|
$ |
43,611 |
|
|
$ |
1,701 |
|
Adjusted EBITDA Margin (percentage of net sales) |
|
9.5 |
% |
|
|
4.3 |
% |
|
|
5.3 |
% |
|
|
0.3 |
% |
| ____________________ |
(1) Includes $0.1 million for both three months ended July 1, 2023 and July 2, 2022, and $0.3 million and $0.2 million for the nine months ended July 1, 2023 and July 2, 2022, respectively, representing interest expense on operating lease liabilities, which are a component of lease expense and presented as a single operating expense in selling, general and administrative expenses on our Condensed Consolidated Statements of Operations. |
(2) Includes $0.5 million and $0.2 million for the three months ended July 1, 2023 and July 2, 2022, respectively, and $1.3 million and $0.6 million for the nine months ended July 1, 2023 and July 2, 2022, respectively representing amortization charges on right-of-use lease assets, which are a component of lease expense and presented as a single operating expense in selling, general and administrative expenses on our Condensed Consolidated Statements of Operations. |
Reconciliation of Free Cash Flow to Adjusted Free Cash Flow |
|||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
(in thousands of dollars) |
July 1, 2023 |
|
July 2, 2022 |
|
July 1, 2023 |
|
July 2, 2022 |
||||||||
Net cash provided by (used in) operating activities |
$ |
39,415 |
|
|
$ |
(43,041 |
) |
|
$ |
84,131 |
|
|
$ |
(54,451 |
) |
Cash paid for fixed assets |
|
(2,650 |
) |
|
|
(1,270 |
) |
|
|
(6,390 |
) |
|
|
(4,748 |
) |
Free cash flow |
$ |
36,765 |
|
|
$ |
(44,311 |
) |
|
$ |
77,741 |
|
|
$ |
(59,199 |
) |
Cash paid for product redesign initiatives |
|
— |
|
|
|
15 |
|
|
|
— |
|
|
|
549 |
|
Cash paid for operational transformation initiatives |
|
196 |
|
|
|
4,065 |
|
|
|
1,133 |
|
|
|
5,651 |
|
Cash paid for other items |
|
293 |
|
|
|
2 |
|
|
|
574 |
|
|
|
285 |
|
Adjusted free cash flow |
|
42,763 |
|
|
|
(40,229 |
) |
|
|
85,700 |
|
|
|
(52,714 |
) |
Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss) |
|||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||
(in thousands of dollars) |
July 1, 2023 |
|
July 2, 2022 |
|
July 1, 2023 |
|
July 2, 2022 |
||||||
Net income (loss) |
$ |
9,358 |
|
$ |
(6,435 |
) |
|
$ |
5,194 |
|
$ |
(22,664 |
) |
Adjustments, net of tax benefit or expense (1) |
|
|
|
|
|
|
|
||||||
Operational transformation initiatives |
|
145 |
|
|
3,049 |
|
|
|
838 |
|
|
4,238 |
|
Product redesign initiatives |
|
— |
|
|
11 |
|
|
|
— |
|
|
412 |
|
Share-based compensation expense |
|
696 |
|
|
500 |
|
|
|
1,649 |
|
|
2,365 |
|
Stockholder transaction costs |
|
4,077 |
|
|
— |
|
|
|
4,626 |
|
|
— |
|
Loss on debt modification |
|
— |
|
|
— |
|
|
|
397 |
|
|
421 |
|
Other |
|
217 |
|
|
2 |
|
|
|
425 |
|
|
214 |
|
Adjusted net income (loss), non-GAAP |
$ |
14,493 |
|
$ |
(2,873 |
) |
|
|
13,129 |
|
|
(15,014 |
) |
___________________ |
| (1) Amounts are net of estimated tax rates of 26% for the three and nine months ended July 1, 2023, and 25% for the three and nine months ended July 2, 2022. |
Reconciliation of Diluted EPS to Adjusted Diluted EPS |
|||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||
|
July 1, 2023 |
|
July 2, 2022 |
|
July 1, 2023 |
|
July 2, 2022 |
||||||
Diluted earnings (loss) per share |
$ |
0.29 |
|
$ |
(0.20 |
) |
|
$ |
0.16 |
|
$ |
(0.74 |
) |
One-time charge adjustments, net of tax benefit or expense |
|
0.15 |
|
|
0.11 |
|
|
|
0.25 |
|
|
0.25 |
|
Adjusted diluted earnings (loss) per share, non-GAAP |
$ |
0.44 |
|
$ |
(0.09 |
) |
|
$ |
0.41 |
|
$ |
(0.49 |
) |
Adjusted weighted average dilutive shares outstanding |
|
32,598,938 |
|
|
32,303,649 |
|
|
|
32,335,381 |
|
|
30,955,646 |
|
