Douglas Dynamics Reports Fourth Quarter and Full Year 2022 Results

In this article:
Douglas Dynamics, Inc.Douglas Dynamics, Inc.
Douglas Dynamics, Inc.

Delivered Significantly Improved Full Year 2022 Results

Full Year 2022 Highlights:

  • Net Sales increased 13.8% to $616.1 million

  • Net Income increased 25.8% to $38.6 million

  • Diluted Earnings per Share increased 26.4% to $1.63

  • Both segments produced improved year-over-year results

  • Announced 1Q23 quarterly dividend increased to $0.295 per share

  • Issued 2023 full year outlook

MILWAUKEE, Feb. 20, 2023 (GLOBE NEWSWIRE) -- Douglas Dynamics, Inc. (NYSE: PLOW), North America’s premier manufacturer and upfitter of work truck attachments and equipment, today announced financial results for the fourth quarter and full year ended December 31, 2022.

“Both of our segments produced improved results in 2022,” explained Bob McCormick, President and CEO. “While external headwinds persisted, demand remained strong during 2022 and our teams were able to find ways to deliver for our customers while controlling costs. Our Work Truck Attachments segment had a tremendous year overall, introducing innovative new products and taking advantage of changing industry dynamics. As expected, we did see some pull ahead of demand in the pre-season which, when combined with below average snowfall in core markets, impacted volumes and margins in the fourth quarter. It was particularly pleasing to see the improved results produced by the Work Truck Solutions segment in the fourth quarter as improved pricing realization and upfit velocity meant we delivered more trucks to our customers at higher profitability rates.”

Consolidated Fourth Quarter 2022 Results

$ in millions
(except Margins & EPS)

Q4 2022

Q4 2021

Net Sales

$159.8

$152.9

Gross Profit Margin

23.7%

23.7%

 

 

 

Income from Operations

$16.7

$13.0

Net Income

$11.5

$8.8

Diluted EPS

$0.49

$0.37

 

 

 

Adjusted EBITDA

$22.9

$19.9

Adjusted EBITDA Margin

14.3%

13.0%

Adjusted Net Income

$12.3

$10.0

Adjusted Diluted EPS

$0.52

$0.42

  • Financial performance improved across the board in the fourth quarter, driven by continued price realization at both segments and higher volumes at Work Truck Solutions.

Work Truck Attachments Segment Fourth Quarter 2022 Results

$ in millions
(except Adjusted EBITDA Margin)

Q4 2022

Q4 2021

Net Sales

$97.9

$97.7

Adjusted EBITDA

$18.6

$22.2

Adjusted EBITDA Margin

19.0%

22.7%

  • Net Sales of $97.9 million were approximately the same as fourth quarter 2021 with pricing actions offsetting lower volumes, which were impacted by below average snowfall in core markets and demand pull ahead in previous quarters.

  • Adjusted EBITDA and Adjusted EBITDA margins were lower due to lower volumes, and increased labor and benefit costs.

Work Truck Solutions Segment Fourth Quarter 2022 Results

$ in millions
(except Adjusted EBITDA Margin)

Q4 2022

Q4 2021

Net Sales

$61.9

$55.2

Adjusted EBITDA

$4.3

$(2.3)

Adjusted EBITDA Margin

6.9%

-4.1%

  • Net Sales increased compared to the prior year due to price increase realization, ongoing positive demand and higher truck deliveries, which was partially offset by continued supply chain disruption and related inefficiencies.

  • The increase in Adjusted EBITDA and Adjusted EBITDA margin was a result of pricing actions and improved truck deliveries compared to last year.

Consolidated Full Year 2022 Results

$ in millions
(except Margins & EPS)

FY 2022

FY 2021

Net Sales

$616.1

$541.5

Gross Profit Margin

24.6%

26.2%

 

 

 

Income from Operations

$58.8

$51.1

Net Income

$38.6

$30.7

Diluted EPS

$1.63

$1.29

 

 

 

Adjusted EBITDA

$86.8

$79.5

Adjusted EBITDA Margin

14.1%

14.7%

Adjusted Net Income

$43.5

$39.4

Adjusted Diluted EPS

$1.84

$1.67

  • 2022 Net sales increased 13.8% when compared to 2021, primarily due to pricing actions in both segments, as well as strong demand in Work Truck Attachments leading to increased volumes.

  • Net Income increased by 25.8% to $38.6 million in 2022 when compared to full year Net Income of $30.7 million in 2021.

  • Selling, general and administrative expense increased just 4.2% to $82.2 million for 2022 compared to $78.8 million for the prior year. The small increase was due to increased salaries and benefits, travel expenditures, and advertising costs, as spending was artificially low in 2021 due to the pandemic. As a percentage of net sales, SG&A decreased from 14.6% in 2021 to 13.3% in 2022.

  • Interest expense was $11.3 million for 2022 compared to $11.8 million in 2021, which was primarily due to lower interest paid on the term loan following the June 2021 refinancing. This was somewhat offset by an increase in interest expense on higher borrowings on the revolving line of credit.

  • The effective tax rate for 2022 was 18.5% compared to 11.3% for 2021. The increase in 2022 was due to a discrete tax benefit of $3.3 million in 2021 related to favorable income tax audit results. The effective tax rate for 2022 was lower than historical averages due to higher tax credits and state income tax rate changes.

Work Truck Attachments Segment Full Year 2022 Results

$ in millions
(except Adjusted EBITDA Margin)

FY 2022

FY 2021

Net Sales

$382.3

$325.7

Adjusted EBITDA

$78.2

$77.4

Adjusted EBITDA Margin

20.5%

23.8%

  • Net sales increased by 17.4% primarily due to pricing actions, as well as strong preseason order demand and volumes, despite below average snowfall in the season ended in March 2022 and below average snowfall in core markets in the fourth quarter of 2022.

  • Adjusted EBITDA increased slightly based on increased preseason volumes, largely offset by increased labor and benefit costs.

Work Truck Solutions Segment Full Year 2022 Results

$ in millions
(except Adjusted EBITDA Margin)

FY 2022

FY 2021

Net Sales

$233.8

$215.7

Adjusted EBITDA

$8.6

$2.2

Adjusted EBITDA Margin

3.7%

1.0%

  • Net sales increased 8.4% primarily based on price increase realization, as well as more stable and predictable Class 7-8 chassis supply, somewhat offset by component shortages leading to lower production volumes.

  • Adjusted EBITDA increased significantly due to price increase realization, favorable sales mix, and cost savings initiatives, somewhat offset by inflationary pressures and supply chain constraints leading to manufacturing and upfit inefficiencies.

  • Order backlog at the start of 2023 was a record $360.3 million, compared to $300.4 million a year ago.

Capital Allocation & Liquidity

  • A quarterly cash dividend of $0.29 per share of the Company's common stock was declared on December 6, 2022, and paid on December 30, 2022, to stockholders of record as of the close of business on December 19, 2022.

  • The Board of Directors also approved and declared a quarterly cash dividend of $0.295 per share for the first quarter of 2023. The declared dividend will be paid on March 31, 2023, to stockholders of record as of the close of business on March 17, 2023.

  • Net Cash Provided by Operating Activities for 2022 decreased to $40.0 million from $60.5 million during 2021. Lower cash provided relates to an increase in inventory due to the pull forward of purchases as well as higher material costs due to inflation.

  • Free Cash Flow for full year 2022 decreased to $28.0 million from $49.3 million for full year 2021, primarily as a result of a decrease in cash provided by operating activities and a small increase in capital expenditures.

  • As of December 31, 2022, liquidity comprised of approximately $20.7 million in cash and cash equivalents and borrowing availability of approximately $99.5 million under the revolving credit facility.

  • On January 5, 2023, the Company exercised an option to expand its Revolving Credit commitment by $50.0 million to $150.0 million to allow additional flexibility following the impact of inflation in recent years.

Outlook

2023 financial outlook:

  • Net Sales are expected to be between $620 million and $680 million.

  • Adjusted EBITDA is predicted to range from $85 million to $115 million.

  • Adjusted Earnings Per Share are expected to be in the range of $1.55 per share to $2.45 per share.

  • The effective tax rate is expected to be approximately 24% to 25%.

  • The outlook assumes relatively stable economic conditions, slightly improving supply of chassis and components, and that Company’s core markets will experience average snowfall levels.

McCormick noted, “As we look at 2023, our teams continue to see opportunities to grow and improve our operations and we maintain a positive long-term outlook on both segments overall. Backlog and demand trends remain favorable. Demand for our Work Truck Attachments products is more influenced by snowfall than general economic activity. While our Work Truck Solutions segment is influenced by economic activity, we believe the potential for a mild to moderate recession will be more than offset by the record backlog of orders we have to work through in the coming years, and the need to replace aging trucks and equipment. Overall, we are not expecting significant near-term improvements in chassis supply but believe our teams can deliver improved results based on the macroeconomic and industry predictions, plus the positive customer sentiment we see today.”

With respect to the Company’s 2023 guidance, the Company is not able to provide a reconciliation of the non-GAAP financial measures to GAAP because it does not provide specific guidance for the various extraordinary, nonrecurring, or unusual charges and other certain items. These items have not yet occurred, are out of the Company’s control and/or cannot be reasonably predicted. As a result, reconciliation of the non-GAAP guidance measures to GAAP is not available without unreasonable effort and the Company is unable to address the probable significance of the unavailable information.

Earnings Conference Call Information

The Company will host a conference call on Tuesday, February 21, 2023 at 10:00 a.m. Eastern Time (9:00 a.m. Central Time). To join the conference call, please dial (833) 634-5024 domestically, or (412) 902-4205 internationally. The call will also be available via the Investor Relations section of the Company’s website at www.douglasdynamics.com. For those who cannot listen to the live broadcast, replays will be available for one week following the call.

About Douglas Dynamics

Home to the most trusted brands in the industry, Douglas Dynamics is North America’s premier manufacturer and up-fitter of commercial work truck attachments and equipment. For more than 75 years, the Company has been innovating products that not only enable people to perform their jobs more efficiently and effectively, but also enable businesses to increase profitability. Through its proprietary Douglas Dynamics Management System (DDMS), the Company is committed to continuous improvement aimed at consistently producing the highest quality products, at industry-leading levels of service and delivery that ultimately drive shareholder value. The Douglas Dynamics portfolio of products and services is separated into two segments: First, the Work Truck Attachments segment, which includes commercial snow and ice control equipment sold under the FISHER®, SNOWEX® and WESTERN® brands. Second, the Work Truck Solutions segment, which includes the up-fit of market leading attachments and storage solutions under the HENDERSON® brand, and the DEJANA® brand and its related sub-brands.

Use of Non-GAAP Financial Measures

This press release contains financial information calculated other than in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”).  The non-GAAP measures used in this press release are Adjusted EBITDA, Adjusted Net Income and Adjusted Earnings Per Share, and Free Cash Flow.  The Company believes that these non-GAAP measures are useful to investors and other external users of its consolidated financial statements in evaluating the Company’s operating performance as compared to that of other companies.  Reconciliations of these non-GAAP measures to the nearest comparable GAAP measures can be found immediately following the Consolidated Statements of Cash Flows included in this press release.

Adjusted EBITDA represents net income before interest, taxes, depreciation, and amortization, as further adjusted for certain charges consisting of unrelated legal and consulting fees, stock-based compensation, severance, restructuring charges, impairment charges, loss on extinguishment of debt, and incremental costs incurred related to the COVID-19 pandemic. Such COVID-19 related costs include increased expenses directly related to the pandemic, and do not include either production related overhead inefficiencies or lost or deferred sales. We believe these costs are out of the ordinary, unrelated to our business and not representative of our results. The Company uses Adjusted EBITDA in evaluating the Company’s operating performance because it provides the Company and its investors with additional tools to compare its operating performance on a consistent basis by removing the impact of certain items that management believes do not directly reflect the Company’s core operations. The Company’s management also uses Adjusted EBITDA for planning purposes, including the preparation of its annual operating budget and financial projections, and to evaluate the Company’s ability to make certain payments, including dividends, in compliance with its senior credit facilities, which is determined based on a calculation of “Consolidated Adjusted EBITDA” that is substantially similar to Adjusted EBITDA.

Adjusted Net Income and Adjusted Earnings Per Share (calculated on a diluted basis) represents net income and earnings per share (as defined by GAAP), excluding the impact of stock based compensation, severance, restructuring charges, impairment charges, loss on extinguishment of debt, certain charges related to unrelated legal fees and consulting fees, incremental costs incurred related to the COVID-19 pandemic, and adjustments on derivatives not classified as hedges, net of their income tax impact. Such COVID-19 related costs include increased expenses directly related to the pandemic, and do not include either production related overhead inefficiencies or lost or deferred sales. We believe these costs are out of the ordinary, unrelated to our business and not representative of our results. Adjustments on derivatives not classified as hedges are non-cash and are related to overall financial market conditions; therefore, management believes such costs are unrelated to our business and are not representative of our results.  Management believes that Adjusted Net Income and Adjusted Earnings Per Share are useful in assessing the Company’s financial performance by eliminating expenses and income that are not reflective of the underlying business performance.

Free Cash Flow is a non-GAAP financial measure that we define as net cash provided by (used in) operating activities less capital expenditures.  Free Cash Flow should be evaluated in addition to, and not considered a substitute for, other financial measures such as Net Income and Net Cash Provided By (Used in) Operating Activities.  We believe that free cash flow represents our ability to generate additional cash flow from our business operations.

Forward Looking Statements

This press release contains certain forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. These statements include information relating to future events, future financial performance, strategies, expectations, competitive environment, regulation, product demand, the payment of dividends, and availability of financial resources.  These statements are often identified by use of words such as "anticipate," "believe," "intend," "estimate," "expect," "continue," "should," "could," "may," "plan," "project," "predict," "will" and similar expressions and include references to assumptions and relate to our future prospects, developments, and business strategies.  Such statements involve known and unknown risks, uncertainties and other factors that could cause our actual results, performance, or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, weather conditions, particularly lack of or reduced levels of snowfall and the timing of such snowfall, our ability to manage general economic, business and geopolitical conditions, including the impacts of natural disasters, pandemics and outbreaks of contagious diseases and other adverse public health developments, such as the COVID-19 pandemic, our inability to maintain good relationships with our distributors, our inability to maintain good relationships with the original equipment manufacturers with whom we currently do significant business, lack of available or favorable financing options for our end-users, distributors or customers, increases in the price of steel or other materials, including as a result of tariffs, necessary for the production of our products that cannot be passed on to our distributors, increases in the price of fuel or freight, a significant decline in economic conditions, the inability of our suppliers and original equipment manufacturer partners to meet our volume or quality requirements, inaccuracies in our estimates of future demand for our products, our inability to protect or continue to build our intellectual property portfolio, the effects of laws and regulations and their interpretations on our business and financial condition, our inability to develop new products or improve upon existing products in response to end-user needs, losses due to lawsuits arising out of personal injuries associated with our products, factors that could impact the future declaration and payment of dividends, our inability to compete effectively against competition, our inability to achieve the projected financial performance with the assets of Dejana Truck & Utility Equipment Company, Inc., which we acquired in 2016, and unexpected costs or liabilities related to such acquisitions or any future acquisitions, as well as those discussed in the section entitled “Risk Factors” in our annual report on Form 10-K for the year ended December 31, 2021 and any subsequent Form 10-Q filings. You should not place undue reliance on these forward-looking statements.  In addition, the forward-looking statements in this release speak only as of the date hereof and we undertake no obligation, except as required by law, to update or release any revisions to any forward-looking statement, even if new information becomes available in the future.


Douglas Dynamics, Inc.

Consolidated Statements of Income

(In thousands, except share and per share data)

 

 

 

 

 

 

 

Three Month Period Ended

 

Twelve Month Period Ended

 

December 31, 2022

December 31, 2021

 

December 31, 2022

December 31, 2021

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

159,806

 

$

152,945

 

 

$

616,068

 

$

541,453

 

Cost of sales

 

121,916

 

 

116,758

 

 

 

464,612

 

 

399,581

 

Gross profit

 

37,890

 

 

36,187

 

 

 

151,456

 

 

141,872

 

 

 

 

 

 

 

Selling, general, and administrative expense

 

18,605

 

 

19,356

 

 

 

82,183

 

 

78,844

 

Impairment charges

 

-

 

 

1,211

 

 

 

-

 

 

1,211

 

Intangibles amortization

 

2,630

 

 

2,630

 

 

 

10,520

 

 

10,682

 

 

 

 

 

 

 

Income from operations

 

16,655

 

 

12,990

 

 

 

58,753

 

 

51,135

 

 

 

 

 

 

 

Interest expense, net

 

(3,401

)

 

(2,325

)

 

 

(11,253

)

 

(11,839

)

Loss on extinguishment of debt

 

-

 

 

-

 

 

 

-

 

 

(4,936

)

Other income (expense), net

 

(233

)

 

105

 

 

 

(139

)

 

228

 

Income before taxes

 

13,021

 

 

10,770

 

 

 

47,361

 

 

34,588

 

 

 

 

 

 

 

Income tax expense

 

1,509

 

 

1,954

 

 

 

8,752

 

 

3,897

 

 

 

 

 

 

 

Net income

$

11,512

 

$

8,816

 

 

$

38,609

 

$

30,691

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

Basic

 

22,886,793

 

 

22,980,951

 

 

 

22,915,543

 

 

22,954,523

 

Diluted

 

22,886,793

 

 

22,988,143

 

 

 

22,916,824

 

 

22,964,732

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

Basic earnings per common share attributable to common shareholders

$

0.49

 

$

0.38

 

 

$

1.65

 

$

1.31

 

Earnings per common share assuming dilution attributable to common shareholders

$

0.49

 

$

0.37

 

 

$

1.63

 

$

1.29

 

Cash dividends declared and paid per share

$

0.29

 

$

0.29

 

 

$

1.16

 

$

1.14

 

 

 

 

 

 

 



Douglas Dynamics, Inc.

Consolidated Balance Sheets

(In thousands)

 

 

 

 

December 31,

December 31,

 

2022

2021

 

(unaudited)

(unaudited)

 

 

 

Assets

 

 

Current assets:

 

 

Cash and cash equivalents

$

20,670

 

$

36,964

 

Accounts receivable, net

 

86,765

 

 

71,035

 

Inventories

 

136,501

 

 

104,019

 

Inventories - truck chassis floor plan

 

1,211

 

 

2,655

 

Refundable income taxes paid

 

-

 

 

1,222

 

Prepaid and other current assets

 

7,774

 

 

4,536

 

Total current assets

 

252,921

 

 

220,431

 

 

 

 

Property, plant, and equipment, net

 

68,660

 

 

66,787

 

Goodwill

 

113,134

 

 

113,134

 

Other intangible assets, net

 

131,589

 

 

142,109

 

Operating lease - right of use asset

 

17,432

 

 

18,462

 

Non-qualified benefit plan assets

 

8,874

 

 

10,347

 

Other long-term assets

 

4,281

 

 

1,206

 

Total assets

$

596,891

 

$

572,476

 

 

 

 

Liabilities and stockholders' equity

 

 

Current liabilities:

 

 

Accounts payable

$

49,252

 

$

27,375

 

Accrued expenses and other current liabilities

 

30,484

 

 

36,126

 

Floor plan obligations

 

1,211

 

 

2,655

 

Operating lease liability - current

 

4,862

 

 

4,623

 

Income taxes payable

 

3,485

 

 

-

 

Current portion of long-term debt

 

11,137

 

 

11,137

 

Total current liabilities

 

100,431

 

 

81,916

 

 

 

 

Retirement benefits and deferred compensation

 

14,650

 

 

17,170

 

Deferred income taxes

 

29,837

 

 

29,789

 

Long-term debt, less current portion

 

195,299

 

 

206,058

 

Operating lease liability - noncurrent

 

14,025

 

 

15,408

 

Other long-term liabilities

 

5,547

 

 

7,525

 

 

 

 

Total stockholders' equity

 

237,102

 

 

214,610

 

Total liabilities and stockholders' equity

$

596,891

 

$

572,476

 

 

 

 



Douglas Dynamics, Inc.

Consolidated Statements of Cash Flows

(In thousands)

 

 

 

 

Twelve Month Period Ended

 

December 31, 2022

December 31, 2021

 

(unaudited)

 

 

 

Operating activities

 

 

Net income

$

38,609

 

$

30,691

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

Depreciation and amortization

 

20,938

 

 

20,316

 

Loss on extinguishment of debt

 

--

 

 

4,936

 

Loss (gain) on disposal of fixed assets

 

111

 

 

(220

)

Amortization of deferred financing costs and debt discount

 

491

 

 

894

 

Stock-based compensation

 

6,730

 

 

5,794

 

Adjustments on derivatives not designated as hedges

 

(688

)

 

(1,192

)

Provision (credit) for losses on accounts receivable

 

(1,476

)

 

67

 

Deferred income taxes

 

(3,268

)

 

1,618

 

Impairment charges

 

--

 

 

1,211

 

Non-cash lease expense

 

1,030

 

 

1,768

 

Changes in operating assets and liabilities, net of acquisitions:

 

 

Accounts receivable

 

(14,253

)

 

12,093

 

Inventories

 

(32,483

)

 

(24,276

)

Prepaid assets, refundable income taxes paid and other assets

 

3,422

 

 

(1,714

)

Accounts payable

 

21,522

 

 

10,418

 

Accrued expenses and other current liabilities

 

1,321

 

 

42

 

Benefit obligations and other long-term liabilities

 

(1,976

)

 

(1,911

)

Net cash provided by operating activities

 

40,030

 

 

60,535

 

 

 

 

Investing activities

 

 

Capital expenditures

 

(12,047

)

 

(11,208

)

Net cash used in investing activities

 

(12,047

)

 

(11,208

)

 

 

 

Financing activities

 

 

Repurchase of common stock

 

(6,001

)

 

--

 

Payments of financing costs

 

--

 

 

(1,371

)

Borrowings on long-term debt

 

--

 

 

224,438

 

Dividends paid

 

(27,026

)

 

(26,522

)

Repayment of long-term debt

 

(11,250

)

 

(249,938

)

Net cash used in financing activities

 

(44,277

)

 

(53,393

)

Change in cash and cash equivalents

 

(16,294

)

 

(4,066

)

Cash and cash equivalents at beginning of year

 

36,964

 

 

41,030

 

Cash and cash equivalents at end of year

$

20,670

 

$

36,964

 

 

 

 

Non-cash operating and financing activities

 

 

Truck chassis inventory acquired through floorplan obligations

$

4,725

 

$

34,432

 

 

 

 



Douglas Dynamics, Inc.

Segment Disclosures (unaudited)

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2022

 

Three Months Ended December 31, 2021

 

Twelve Months Ended December 31, 2022

 

Twelve Months Ended December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Work Truck Attachments

 

 

 

 

 

 

 

 

 

 

 

Net Sales

$

97,921

 

$

97,715

 

$

382,296

 

$

325,707

Adjusted EBITDA

$

18,649

 

$

22,163

 

$

78,211

 

$

77,369

Adjusted EBITDA Margin

 

19.0%

 

 

22.7%

 

 

20.5%

 

 

23.8%

 

 

 

 

 

 

 

 

 

 

 

 

Work Truck Solutions

 

 

 

 

 

 

 

 

 

 

 

Net Sales

$

61,885

 

$

55,230

 

$

233,772

 

$

215,746

Adjusted EBITDA

$

4,262

 

$

-2,266

 

$

8,569

 

$

2,167

Adjusted EBITDA Margin

 

6.9%

 

 

-4.1%

 

 

3.7%

 

 

1.0%

 

 

 

 

 

 

 

 

 

 

 

 



Douglas Dynamics, Inc.

Net Income to Adjusted EBITDA reconciliation (unaudited)

(In thousands)

 

 

 

Three month period ended December 31,

 

Twelve month period ended December 31,

 

 

2022

 

2021

 

2022

 

2021

 

 

 

 

 

 

 

 

 

Net income

 

$

11,512

 

 

$

8,816

 

 

$

38,609

 

 

$

30,691

 

 

 

 

 

 

 

 

 

 

Interest expense - net

 

 

3,401

 

 

 

2,325

 

 

 

11,253

 

 

 

11,839

 

Income tax expense (benefit)

 

 

1,509

 

 

 

1,954

 

 

 

8,752

 

 

 

3,897

 

Depreciation expense

 

 

2,682

 

 

 

2,451

 

 

 

10,418

 

 

 

9,634

 

Intangibles amortization

 

 

2,630

 

 

 

2,630

 

 

 

10,520

 

 

 

10,682

 

EBITDA

 

 

21,734

 

 

 

18,176

 

 

 

79,552

 

 

 

66,743

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

1,167

 

 

 

(231

)

 

 

6,730

 

 

 

5,794

 

Impairment charges

 

 

-

 

 

 

1,211

 

 

 

-

 

 

 

1,211

 

Loss on extinguishment of debt

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,936

 

COVID-19 (1)

 

 

9

 

 

 

15

 

 

 

48

 

 

 

82

 

Other charges (2)

 

 

1

 

 

 

726

 

 

 

450

 

 

 

770

 

Adjusted EBITDA

 

$

22,911

 

 

$

19,897

 

 

$

86,780

 

 

$

79,536

 

 

 

 

 

 

 

 

 

 

(1) Reflects incremental costs incurred related to the COVID-19 pandemic for the periods presented.

(2) Reflects unrelated legal, severance, restructuring and consulting fees for the periods presented.

 

 

 

 

 

 

 

 

 



Douglas Dynamics, Inc.

Reconciliation of Net Income to Adjusted Net Income (unaudited)

(In thousands, except share and per share data)

 

 

 

Three month period ended December 31,

 

Twelve month period ended December 31,

 

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

 

 

 

 

 

 

 

 

 

Net income

 

$

11,512

 

 

$

8,816

 

 

$

38,609

 

 

$

30,691

 

Adjustments:

 

 

 

 

 

 

 

 

Stock based compensation

 

1,167

 

 

 

(231

)

 

 

6,730

 

 

 

5,794

 

Impairment charges

 

 

-

 

 

 

1,211

 

 

 

-

 

 

 

1,211

 

Loss on extinguishment of debt

 

-

 

 

 

-

 

 

 

-

 

 

 

4,936

 

COVID-19 (1)

 

 

9

 

 

 

15

 

 

 

48

 

 

 

82

 

Adjustments on derivative not classified as hedge (2)

 

(172

)

 

 

(172

)

 

 

(688

)

 

 

(1,192

)

Other charges (3)

 

 

1

 

 

 

726

 

 

 

450

 

 

 

770

 

Tax effect on adjustments

 

 

(251

)

 

 

(387

)

 

 

(1,635

)

 

 

(2,900

)

Adjusted net income

 

$

12,266

 

 

$

9,978

 

 

$

43,514

 

 

$

39,392

 

 

 

 

 

 

 

 

 

 

Weighted average basic common shares outstanding

 

22,886,793

 

 

 

22,980,951

 

 

 

22,915,543

 

 

 

22,954,523

 

Weighted average common shares outstanding assuming dilution

 

 

22,886,793

 

 

 

22,988,143

 

 

 

22,916,824

 

 

 

22,964,732

 

 

 

 

 

 

 

 

 

 

Adjusted earnings per common share - dilutive

$

0.52

 

 

$

0.42

 

 

$

1.84

 

 

$

1.67

 

 

 

 

 

 

 

 

 

 

GAAP diluted earnings (loss) per share

$

0.49

 

 

$

0.37

 

 

$

1.63

 

 

$

1.29

 

Adjustments net of income taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation

 

0.04

 

 

 

(0.01

)

 

 

0.21

 

 

 

0.20

 

Impairment charges

 

 

-

 

 

 

0.04

 

 

 

-

 

 

 

0.04

 

Debt modification expense

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Loss on extinguishment of debt

 

-

 

 

 

-

 

 

 

-

 

 

 

0.16

 

COVID-19 (1)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Adjustments on derivative not classified as hedge (2)

 

(0.01

)

 

 

(0.01

)

 

 

(0.02

)

 

 

(0.04

)

Other charges (3)

 

 

-

 

 

 

0.03

 

 

 

0.02

 

 

 

0.02

 

 

 

 

 

 

 

 

 

 

Adjusted diluted earnings per share

$

0.52

 

 

$

0.42

 

 

$

1.84

 

 

$

1.67

 

 

 

 

 

 

 

 

 

 

(1) Reflects incremental costs incurred related to the COVID-19 pandemic for the periods presented.

(2) Reflects non-cash mark-to-market and amortization adjustments on an interest rate swap not classified as a hedge for the periods presented.

(3) Reflects unrelated legal, severance, restructuring and consulting fees for the periods presented.

 

 

 

 

 

 

 

 

 



Douglas Dynamics, Inc.

Free Cash Flow reconciliation (unaudited)

(In thousands)

 

 

 

Three month period ended December 31,

 

Twelve month period ended December 31,

 

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

114,516

 

 

$

80,016

 

 

$

40,030

 

 

$

60,535

 

Acquisition of property and equipment

 

(3,123

)

 

 

(3,937

)

 

 

(12,047

)

 

 

(11,208

)

Free cash flow

 

$

111,393

 

 

$

76,079

 

 

$

27,983

 

 

$

49,327

 

 


For further information contact:
Douglas Dynamics, Inc.
Nathan Elwell
847-530-0249
investorrelations@douglasdynamics.com


Advertisement