WESTLAKE, Ohio--(BUSINESS WIRE)--Nordson Corporation (Nasdaq: NDSN) today reported results for the fiscal fourth quarter ended October 31, 2022. Sales were $684 million, a 14% increase compared to the prior year’s fourth quarter sales of $599 million. The increase in fourth quarter 2022 sales included 18% organic volume growth, a favorable 4% acquisition impact and unfavorable currency translation of 8%. Organic sales growth was strong in virtually all end markets, and particularly robust for electronics and medical.
Operating profit in the quarter was $178 million, or 26% of sales, a 17% increase compared to the prior year operating profit of $151 million. Sales volume leverage drove the quarterly increase. EBITDA in the quarter totaled $202 million, or 30% of sales, and represents an increase of 14% from the prior year EBITDA of $177 million.
Net income was $141 million, a 28% increase compared to the prior year earnings of $110 million. Fourth quarter diluted earnings per share were $2.44, a 30% increase over the prior year earnings of $1.88 per diluted share.
Commenting on the Company’s fiscal 2022 fourth quarter results, Nordson President and Chief Executive Officer Sundaram Nagarajan said, “Once again, our teams responded to the broad-based demand of our customers and delivered a strong fourth quarter sales and operating performance. This is the second consecutive time that we have broken our quarterly sales record, despite significant currency headwinds. This is a testament to the execution of our Ascend strategy, as well as the resilience of our winning teams.”
Fourth Quarter Segment Results
Industrial Precision Solutions sales of $356 million increased 13% compared to the prior year fourth quarter, driven by a 16% organic sales increase and a favorable acquisition impact of 7%, partially offset by an unfavorable currency impact of 10%. The organic sales increase was driven by robust demand in nearly all end markets with particularly strong system sales in the Americas and Europe. Operating profit totaled $110 million in the quarter, or 31% of sales, an increase of 8% compared to the prior year operating profit.
Medical and Fluid Solutions sales of $181 million increased 11% compared to the prior year fourth quarter, driven by an organic sales increase of 15% that was partially offset by an unfavorable currency impact of 4%. Organic sales growth was driven by strong demand for medical fluid components and interventional solutions product lines. Operating profit totaled $52 million in the quarter, or 29% of sales, an increase of 2% compared to the prior year operating profit.
Advanced Technology Solutions sales of $147 million increased 21% compared to the prior year fourth quarter, driven by an organic sales increase of 28% that was partially offset by an unfavorable currency impact of 7%. Organic sales growth was very strong in test and inspection systems, plus double-digit growth in electronics dispense product lines. Operating profit totaled $38 million in the quarter, or 26% of sales, an increase of 131% compared to the prior year operating profit.
“Our fourth quarter 2022 performance was a strong finish to a record year with double-digit organic sales growth in nearly all end markets. It was a dynamic quarter with increasing currency headwinds, continued inflationary pressure and a less favorable sales mix pressuring gross margins; however, the strong volume growth and related leverage still delivered targeted organic incremental operating profit margins of 43%. We remain focused on passing along price increases to offset inflation and executing the Ascend strategy to drive profitable growth,” said Nordson Executive Vice President and Chief Financial Officer Joseph Kelley.
Fiscal 2022 Full Year Results
Sales for the fiscal year ended October 31, 2022 were $2.6 billion, an increase of 10% compared to the same period a year ago. This sales growth was driven by an 11% increase in organic volume and a favorable acquisition impact of 3%, partially offset by an unfavorable currency impact of 4%. Full year operating profit was $702 million. Net income was $513 million and diluted earnings per share were $8.81.
Adjusted operating profit, excluding non-recurring acquisition and facility consolidation costs, was $707 million, or 27% of sales, an increase of 15% compared to prior year adjusted operating profit. Adjusted net income, excluding the non-cash pension annuitization charge and other non-recurring costs, was $550 million, a 21% increase compared to the prior year adjusted net income of $454 million. Adjusted diluted earnings per share were $9.43, a 22% increase over the prior year earnings of $7.74 per diluted share.
Mr. Nagarajan continued, “Reflecting on fiscal 2022, Nordson employees managed through supply chain constraints, increasing currency pressures, COVID-19 shutdowns and labor challenges. Throughout it all, they remained true to our core values, including excellence, energy and respect for people, while innovating and solving complex problems for our customers. We have added to this differentiating set of core capabilities, our NBS Next growth framework, which has guided our choices and helped us prioritize our efforts and resources this year. Our record performance is the result. As we transition into fiscal 2023, we remain focused on meeting the needs of our customers and expanding the practice of the NBS Next growth framework deeper in the organization to enable us to deliver top tier growth with leading margins and returns.”
Outlook
Following two consecutive years of record setting performance and a strong finish to fiscal 2022, we enter fiscal 2023 with approximately $1 billion in backlog, inclusive of the acquired CyberOptics backlog. The book-to-bill in the fourth quarter of 2022 was slightly unfavorable and the year-over-year currency headwinds are significant as evidenced in our fiscal fourth quarter results.
Based on the combination of order entry, backlog, customer delivery timing requests and current exchange rates, we anticipate delivering sales growth in the range of 1% to 7% in fiscal 2023 when compared to fiscal 2022. Full year fiscal 2023 earnings are forecasted to be in the range of $8.75 to $10.10 per share. This full year guidance assumes an unfavorable currency impact of approximately 2% on sales and 3% on earnings.
First quarter 2023 sales are forecasted in the range of $605 to $630 million with adjusted earnings in the range of $1.85 to $2.00 per diluted share. Included in the forecasted guidance amounts are the unfavorable currency impacts of approximately 4% on sales and 7% on earnings.
Nordson management will provide additional commentary on these results and outlook during its previously announced webcast on Thursday, December 15, 2022 at 8:30 a.m. eastern time, which can be accessed at https://investors.nordson.com. For persons unable to listen to the live broadcast, a replay will be available for 14 days after the event. Information about Nordson’s investor relations and shareholder services is available from Lara Mahoney, vice president, investor relations and corporate communications at (440) 204-9985 or lara.mahoney@nordson.com.
Certain statements contained in this release are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by terminology such as “may,” “will,” “should,” “could,” “expects,” “anticipates,” “believes,” “projects,” “forecasts,” “outlook,” “guidance,” “continue,” “target,” or the negative of these terms or comparable terminology. These statements reflect management’s current expectations and involve a number of risks and uncertainties. These risks and uncertainties include, but are not limited to, U.S. and international economic conditions; financial and market conditions; currency exchange rates and devaluations; possible acquisitions, including the Company’s ability to successfully integrate acquisitions; the Company’s ability to successfully divest or dispose of businesses that are deemed not to fit with its strategic plan; the effects of changes in U.S. trade policy and trade agreements; the effects of changes in tax law; and the possible effects of events beyond our control, such as political unrest, including the conflict between Russia and Ukraine, acts of terror, natural disasters and pandemics, including the coronavirus (COVID-19) pandemic and the other factors discussed in Item 1A (Risk Factors) in the Company’s most recently filed Annual Report on Form 10-K and in its Forms 10-Q filed with the Securities and Exchange Commission, which should be reviewed carefully. The Company undertakes no obligation to update or revise any forward-looking statement in this press release.
Nordson Corporation is an innovative precision technology company that leverages a scalable growth framework through an entrepreneurial, division-led organization to deliver top tier growth with leading margins and returns. The Company’s direct sales model and applications expertise serves global customers through a wide variety of critical applications. Its diverse end market exposure includes consumer non-durable, medical, electronics and industrial end markets. Founded in 1954 and headquartered in Westlake, Ohio, the Company has operations and support offices in over 35 countries. Visit Nordson on the web at www.nordson.com, www.twitter.com/Nordson_Corp or www.facebook.com/nordson.
NORDSON CORPORATION |
|||||||||||||||
CONSOLIDATED STATEMENT OF INCOME (Unaudited) |
|||||||||||||||
(Dollars in thousands except for per-share amounts) |
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
October 31,
|
|
October 31,
|
|
October 31,
|
|
October 31,
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Sales |
$ |
683,581 |
|
|
$ |
599,247 |
|
|
$ |
2,590,278 |
|
|
$ |
2,362,209 |
|
Cost of sales |
|
320,398 |
|
|
|
268,097 |
|
|
|
1,163,742 |
|
|
|
1,038,129 |
|
Gross profit |
|
363,183 |
|
|
|
331,150 |
|
|
|
1,426,536 |
|
|
|
1,324,080 |
|
Gross margin % |
|
53.1 |
% |
|
|
55.3 |
% |
|
|
55.1 |
% |
|
|
56.1 |
% |
|
|
|
|
|
|
|
|
||||||||
Selling & administrative expenses |
|
185,574 |
|
|
|
179,715 |
|
|
|
724,176 |
|
|
|
708,953 |
|
Operating profit |
|
177,609 |
|
|
|
151,435 |
|
|
|
702,360 |
|
|
|
615,127 |
|
|
|
|
|
|
|
|
|
||||||||
Interest expense - net |
|
(5,095 |
) |
|
|
(4,452 |
) |
|
|
(20,387 |
) |
|
|
(23,341 |
) |
Other income (expense) - net |
|
5,026 |
|
|
|
(6,874 |
) |
|
|
(32,694 |
) |
|
|
(17,610 |
) |
Income before income taxes |
|
177,540 |
|
|
|
140,109 |
|
|
|
649,279 |
|
|
|
574,176 |
|
|
|
|
|
|
|
|
|
||||||||
Income taxes |
|
36,291 |
|
|
|
29,649 |
|
|
|
136,176 |
|
|
|
119,808 |
|
|
|
|
|
|
|
|
|
||||||||
Net Income |
$ |
141,249 |
|
|
$ |
110,460 |
|
|
$ |
513,103 |
|
|
$ |
454,368 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
57,170 |
|
|
|
58,123 |
|
|
|
57,629 |
|
|
|
58,091 |
|
Diluted |
|
57,823 |
|
|
|
58,792 |
|
|
|
58,249 |
|
|
|
58,734 |
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share: |
|
|
|
|
|
|
|
||||||||
Basic earnings |
$ |
2.47 |
|
|
$ |
1.90 |
|
|
$ |
8.90 |
|
|
$ |
7.82 |
|
Diluted earnings |
$ |
2.44 |
|
|
$ |
1.88 |
|
|
$ |
8.81 |
|
|
$ |
7.74 |
|
NORDSON CORPORATION |
|||||
CONSOLIDATED BALANCE SHEET (Unaudited) |
|||||
(Dollars in thousands) |
|||||
|
October 31, 2022 |
|
October 31, 2021 |
||
|
|
|
|
||
Cash and cash equivalents |
$ |
163,457 |
|
$ |
299,972 |
Receivables - net |
|
537,313 |
|
|
489,389 |
Inventories - net |
|
383,398 |
|
|
327,195 |
Other current assets |
|
48,803 |
|
|
48,282 |
Total current assets |
|
1,132,971 |
|
|
1,164,838 |
|
|
|
|
||
Property, plant & equipment - net |
|
353,442 |
|
|
355,565 |
Goodwill |
|
1,804,693 |
|
|
1,713,148 |
Other assets |
|
529,269 |
|
|
557,410 |
|
$ |
3,820,375 |
|
$ |
3,790,961 |
|
|
|
|
||
Notes payable and debt due within one year |
$ |
392,537 |
|
$ |
34,188 |
Accounts payable and accrued liabilities |
|
441,666 |
|
|
411,206 |
Total current liabilities |
|
834,203 |
|
|
445,394 |
|
|
|
|
||
Long-term debt |
|
345,320 |
|
|
781,709 |
Other liabilities |
|
346,477 |
|
|
404,728 |
Total shareholders' equity |
|
2,294,375 |
|
|
2,159,130 |
|
$ |
3,820,375 |
|
$ |
3,790,961 |
|
|
|
|
||
NORDSON CORPORATION |
|||||||
CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) |
|||||||
(Dollars in thousands) |
|||||||
|
Twelve Months Ended |
||||||
|
October 31, 2022 |
|
October 31, 2021 |
||||
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
||||
Net Income |
$ |
513,103 |
|
|
$ |
454,368 |
|
Depreciation and amortization |
|
99,923 |
|
|
|
103,883 |
|
Other non-cash items |
|
63,174 |
|
|
|
32,356 |
|
Changes in working capital |
|
(107,314 |
) |
|
|
29,011 |
|
Other |
|
(55,755 |
) |
|
|
(73,691 |
) |
Net cash provided by operating activities |
|
513,131 |
|
|
|
545,927 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Additions to property, plant and equipment |
|
(51,428 |
) |
|
|
(38,303 |
) |
Acquisitions |
|
(171,613 |
) |
|
|
— |
|
Other - net |
|
280 |
|
|
|
5,134 |
|
Net cash used in investing activities |
|
(222,761 |
) |
|
|
(33,169 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Repayment of long-term debt |
|
(33,908 |
) |
|
|
(289,416 |
) |
Repayment of finance lease obligations |
|
(5,439 |
) |
|
|
(6,624 |
) |
Dividends paid |
|
(125,914 |
) |
|
|
(97,683 |
) |
Issuance of common shares |
|
12,124 |
|
|
|
31,780 |
|
Purchase of treasury shares |
|
(262,869 |
) |
|
|
(60,970 |
) |
Net cash used in financing activities |
|
(416,006 |
) |
|
|
(422,913 |
) |
|
|
|
|
||||
Effect of exchange rate change on cash |
|
(10,879 |
) |
|
|
1,834 |
|
Net change in cash and cash equivalents |
|
(136,515 |
) |
|
|
91,679 |
|
|
|
|
|
||||
Cash and cash equivalents: |
|
|
|
||||
Beginning of period |
|
299,972 |
|
|
|
208,293 |
|
End of period |
$ |
163,457 |
|
|
$ |
299,972 |
|
|
|
|
|
||||
NORDSON CORPORATION |
|||||||||||||||||
SALES BY GEOGRAPHIC SEGMENT (Unaudited) |
|||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||
|
Three Months Ended |
|
Sales Variance |
||||||||||||||
|
October 31,
|
|
October 31,
|
|
Organic |
|
Acquisitions
|
|
Currency |
|
Total |
||||||
SALES BY SEGMENT |
|
|
|
|
|
|
|
|
|
|
|
||||||
Industrial precision solutions |
$ |
355,659 |
|
$ |
314,307 |
|
15.5 |
% |
|
7.4 |
% |
|
(9.7 |
) % |
|
13.2 |
% |
Medical and fluid solutions |
|
181,342 |
|
|
163,504 |
|
14.6 |
% |
|
— |
% |
|
(3.7 |
) % |
|
10.9 |
% |
Advanced technology solutions |
|
146,580 |
|
|
121,436 |
|
27.8 |
% |
|
— |
% |
|
(7.1 |
) % |
|
20.7 |
% |
Total sales |
$ |
683,581 |
|
$ |
599,247 |
|
17.8 |
% |
|
3.9 |
% |
|
(7.6 |
) % |
|
14.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
SALES BY GEOGRAPHIC REGION |
|
|
|
|
|
|
|
|
|
|
|
||||||
Americas |
|
303,738 |
|
|
250,570 |
|
18.1 |
% |
|
3.9 |
% |
|
(0.8 |
) % |
|
21.2 |
% |
Europe |
|
165,702 |
|
|
163,592 |
|
12.3 |
% |
|
3.9 |
% |
|
(14.9 |
) % |
|
1.3 |
% |
Asia Pacific |
|
214,141 |
|
|
185,085 |
|
22.3 |
% |
|
3.7 |
% |
|
(10.3 |
) % |
|
15.7 |
% |
Total sales |
$ |
683,581 |
|
$ |
599,247 |
|
17.8 |
% |
|
3.9 |
% |
|
(7.6 |
) % |
|
14.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Twelve Months Ended |
|
Sales Variance |
||||||||||||||
|
October 31,
|
|
October 31,
|
|
Organic |
|
Acquisitions
|
|
Currency |
|
Total |
||||||
SALES BY SEGMENT |
|
|
|
|
|
|
|
|
|
|
|
||||||
Industrial precision solutions |
$ |
1,337,242 |
|
$ |
1,246,947 |
|
7.0 |
% |
|
6.1 |
% |
|
(5.9 |
) % |
|
7.2 |
% |
Medical and fluid solutions |
|
690,177 |
|
|
641,654 |
|
9.7 |
% |
|
— |
% |
|
(2.1 |
) % |
|
7.6 |
% |
Advanced technology solutions |
|
562,859 |
|
|
473,608 |
|
22.4 |
% |
|
— |
% |
|
(3.6 |
) % |
|
18.8 |
% |
Total sales |
$ |
2,590,278 |
|
$ |
2,362,209 |
|
10.8 |
% |
|
3.3 |
% |
|
(4.4 |
) % |
|
9.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
SALES BY GEOGRAPHIC REGION |
|
|
|
|
|
|
|
|
|
|
|
||||||
Americas |
|
1,096,596 |
|
|
969,110 |
|
10.9 |
% |
|
2.8 |
% |
|
(0.5 |
) % |
|
13.2 |
% |
Europe |
|
645,603 |
|
|
617,492 |
|
10.7 |
% |
|
3.9 |
% |
|
(10.0 |
) % |
|
4.6 |
% |
Asia Pacific |
|
848,079 |
|
|
775,607 |
|
11.0 |
% |
|
3.2 |
% |
|
(4.9 |
) % |
|
9.3 |
% |
Total sales |
$ |
2,590,278 |
|
$ |
2,362,209 |
|
10.8 |
% |
|
3.3 |
% |
|
(4.4 |
) % |
|
9.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
NORDSON CORPORATION |
|||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES - ADJUSTED OPERATING PROFIT AND EBITDA (Unaudited) |
|||||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||||||||
|
October 31, 2022 |
|
October 31, 2021 |
|
October 31, 2022 |
|
October 31, 2021 |
||||||||||||||||||||
SALES BY SEGMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Industrial precision solutions |
$ |
355,659 |
|
|
|
|
$ |
314,307 |
|
|
|
|
$ |
1,337,242 |
|
|
|
|
$ |
1,246,947 |
|
|
|
||||
Medical and fluid solutions |
|
181,342 |
|
|
|
|
|
163,504 |
|
|
|
|
|
690,177 |
|
|
|
|
|
641,654 |
|
|
|
||||
Advanced technology solutions |
|
146,580 |
|
|
|
|
|
121,436 |
|
|
|
|
|
562,859 |
|
|
|
|
|
473,608 |
|
|
|
||||
Total sales |
$ |
683,581 |
|
|
|
|
$ |
599,247 |
|
|
|
|
$ |
2,590,278 |
|
|
|
|
$ |
2,362,209 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OPERATING PROFIT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Industrial precision solutions |
$ |
110,387 |
|
|
|
|
$ |
102,677 |
|
|
|
|
$ |
434,476 |
|
|
|
|
$ |
414,192 |
|
|
|
||||
Medical and fluid solutions |
|
51,689 |
|
|
|
|
|
50,758 |
|
|
|
|
|
217,199 |
|
|
|
|
|
198,194 |
|
|
|
||||
Advanced technology solutions |
|
37,720 |
|
|
|
|
|
16,346 |
|
|
|
|
|
133,253 |
|
|
|
|
|
73,466 |
|
|
|
||||
Corporate |
|
(22,187 |
) |
|
|
|
|
(18,346 |
) |
|
|
|
|
(82,568 |
) |
|
|
|
|
(70,725 |
) |
|
|
||||
Total operating profit |
$ |
177,609 |
|
|
|
|
$ |
151,435 |
|
|
|
|
$ |
702,360 |
|
|
|
|
$ |
615,127 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OPERATING PROFIT ADJUSTMENTS (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Industrial precision solutions |
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,563 |
|
|
|
|
$ |
— |
|
|
|
||||
Medical and fluid solutions |
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,498 |
|
|
|
|
|
— |
|
|
|
||||
Corporate |
|
— |
|
|
|
|
|
— |
|
|
|
|
|
897 |
|
|
|
|
|
— |
|
|
|
||||
Total adjustments |
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
4,958 |
|
|
|
|
$ |
— |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
ADJUSTED OPERATING PROFIT (NON-GAAP) |
|
|
% of
|
|
|
|
% of
|
|
|
|
% of
|
|
|
|
% of
|
||||||||||||
Industrial precision solutions |
$ |
110,387 |
|
|
31 |
% |
|
$ |
102,677 |
|
|
33 |
% |
|
$ |
436,039 |
|
|
33 |
% |
|
$ |
414,192 |
|
|
33 |
% |
Medical and fluid solutions |
|
51,689 |
|
|
29 |
% |
|
|
50,758 |
|
|
31 |
% |
|
|
219,697 |
|
|
32 |
% |
|
|
198,194 |
|
|
31 |
% |
Advanced technology solutions |
|
37,720 |
|
|
26 |
% |
|
|
16,346 |
|
|
13 |
% |
|
|
133,253 |
|
|
24 |
% |
|
|
73,466 |
|
|
16 |
% |
Corporate |
|
(22,187 |
) |
|
|
|
|
(18,346 |
) |
|
|
|
|
(81,671 |
) |
|
|
|
|
(70,725 |
) |
|
|
||||
Total operating profit - adjusted |
$ |
177,609 |
|
|
26 |
% |
|
$ |
151,435 |
|
|
25 |
% |
|
$ |
707,318 |
|
|
27 |
% |
|
$ |
615,127 |
|
|
26 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
DEPRECIATION & AMORTIZATION |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Industrial precision solutions |
$ |
7,186 |
|
|
|
|
$ |
6,259 |
|
|
|
|
$ |
27,891 |
|
|
|
|
$ |
25,673 |
|
|
|
||||
Medical and fluid solutions |
|
12,528 |
|
|
|
|
|
14,033 |
|
|
|
|
|
54,674 |
|
|
|
|
|
56,600 |
|
|
|
||||
Advanced technology solutions |
|
2,075 |
|
|
|
|
|
2,954 |
|
|
|
|
|
8,780 |
|
|
|
|
|
11,826 |
|
|
|
||||
Corporate |
|
2,892 |
|
|
|
|
|
2,404 |
|
|
|
|
|
8,578 |
|
|
|
|
|
9,784 |
|
|
|
||||
Total depreciation & amortization |
$ |
24,681 |
|
|
|
|
$ |
25,650 |
|
|
|
|
$ |
99,923 |
|
|
|
|
$ |
103,883 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
EBITDA (NON-GAAP) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Industrial precision solutions |
$ |
117,573 |
|
|
33 |
% |
|
$ |
108,936 |
|
|
35 |
% |
|
$ |
463,930 |
|
|
35 |
% |
|
$ |
439,865 |
|
|
35 |
% |
Medical and fluid solutions |
|
64,217 |
|
|
35 |
% |
|
|
64,791 |
|
|
40 |
% |
|
|
274,371 |
|
|
40 |
% |
|
|
254,794 |
|
|
40 |
% |
Advanced technology solutions |
|
39,795 |
|
|
27 |
% |
|
|
19,300 |
|
|
16 |
% |
|
|
142,033 |
|
|
25 |
% |
|
|
85,292 |
|
|
18 |
% |
Corporate |
|
(19,295 |
) |
|
|
|
|
(15,942 |
) |
|
|
|
|
(73,093 |
) |
|
|
|
|
(60,941 |
) |
|
|
||||
Total EBITDA |
$ |
202,290 |
|
|
30 |
% |
|
$ |
177,085 |
|
|
30 |
% |
|
$ |
807,241 |
|
|
31 |
% |
|
$ |
719,010 |
|
|
30 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(1) |
|
Represents severance and non-cash inventory charges associated with the NDC acquisition. |
(2) |
|
Adjusted operating profit and EBITDA are non-GAAP measures used by management to evaluate the Company's ongoing operations. Adjusted operating profit is defined as operating profit plus certain adjustments, such as severance and non-cash inventory charges associated with acquisitions or facility closures. EBITDA is defined as adjusted operating profit plus depreciation and amortization. |
NORDSON CORPORATION |
|||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES - PROFITABILITY (Unaudited) |
|||||||||||||||
(Dollars in thousands) |
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
October 31, 2022 |
|
October 31, 2021 |
|
October 31, 2022 |
|
October 31, 2021 |
||||||||
GAAP AS REPORTED |
|
|
|
|
|
|
|
||||||||
Operating profit |
$ |
177,609 |
|
|
$ |
151,435 |
|
|
$ |
702,360 |
|
|
$ |
615,127 |
|
Other / interest expense - net |
|
(69 |
) |
|
|
(11,326 |
) |
|
|
(53,081 |
) |
|
|
(40,951 |
) |
Net income |
|
141,249 |
|
|
|
110,460 |
|
|
|
513,103 |
|
|
|
454,368 |
|
Diluted earnings per share |
$ |
2.44 |
|
|
$ |
1.88 |
|
|
$ |
8.81 |
|
|
$ |
7.74 |
|
|
|
|
|
|
|
|
|
||||||||
Shares outstanding - diluted |
|
57,823 |
|
|
|
58,792 |
|
|
|
58,249 |
|
|
|
58,734 |
|
|
|
|
|
|
|
|
|
||||||||
OPERATING PROFIT ADJUSTMENTS |
|
|
|
|
|
|
|
||||||||
Inventory step-up amortization |
$ |
— |
|
|
$ |
— |
|
|
$ |
1,563 |
|
|
$ |
— |
|
Severance and other |
|
— |
|
|
|
— |
|
|
|
3,395 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
||||||||
NON-OPERATING EXPENSE ADJUSTMENTS |
|
|
|
|
|
|
|
||||||||
Pension settlement loss |
$ |
— |
|
|
$ |
— |
|
|
$ |
41,221 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
||||||||
Total adjustments |
$ |
— |
|
|
$ |
— |
|
|
$ |
46,179 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
||||||||
Adjustments net of tax |
$ |
— |
|
|
$ |
— |
|
|
$ |
36,494 |
|
|
$ |
— |
|
EPS effect of adjustments and other discrete tax items |
$ |
— |
|
|
$ |
— |
|
|
$ |
0.62 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
||||||||
NON-GAAP MEASURES-ADJUSTED PROFITABILITY |
|
|
|
|
|
|
|
||||||||
Operating profit (1) |
$ |
177,609 |
|
|
$ |
151,435 |
|
|
$ |
707,318 |
|
|
$ |
615,127 |
|
Operating profit % of sales |
|
26.0 |
% |
|
|
25.3 |
% |
|
|
27.3 |
% |
|
|
26.0 |
% |
Net income (2) |
$ |
141,249 |
|
|
$ |
110,460 |
|
|
$ |
549,597 |
|
|
$ |
454,368 |
|
Diluted earnings per share (3) |
$ |
2.44 |
|
|
$ |
1.88 |
|
|
$ |
9.43 |
|
|
$ |
7.74 |
|
(1) |
|
Adjusted operating profit is defined as operating profit plus certain adjustments, such as severance, non-cash inventory charges related to the NDC acquisition, and facility closures. Adjusted operating profit as a percentage of sales is defined as adjusted operating profit divided by sales. |
(2) |
|
Adjusted net income is defined as net income plus tax effected adjustments and other discrete tax items. |
(3) |
|
Adjusted earnings per share is defined as GAAP EPS adjusted for tax effected adjustments and other discrete tax items. |
Management uses these non-GAAP measures internally to make strategic decisions, forecast future results, and evaluate the Company's current performance. Given management's use of these non-GAAP measures, the Company believes these measures are important to investors in understanding the Company's current and future operating results as seen through the eyes of management. In addition, management believes these non-GAAP measures are useful to investors in enabling them to better assess changes in the Company's core business across different time periods. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures to other companies' non-GAAP financial measures, even if they have similar names. Amounts may not add due to rounding.
