Mohawk Industries Reports Q4 Results

In this article:
Mohawk Industries, Inc.Mohawk Industries, Inc.
Mohawk Industries, Inc.

CALHOUN, Ga., Feb. 08, 2024 (GLOBE NEWSWIRE) -- Mohawk Industries, Inc. (NYSE: MHK) today announced fourth quarter 2023 net earnings of $139 million and earnings per share (“EPS”) of $2.18; adjusted net earnings were $125 million, and adjusted EPS was $1.96. Net sales for the fourth quarter of 2023 were $2.6 billion, a decrease of 1.4% as reported and 4.1% on a legacy and constant basis versus the prior year. During the fourth quarter of 2022, the Company reported net sales of $2.7 billion, net earnings of $33 million and EPS of $0.52; adjusted net earnings were $84 million, and adjusted EPS was $1.32.

For the twelve months ending December 31, 2023, the Company reported a net loss of $440 million and a loss per share of $6.90, which included non-cash impairment charges of $878 million; adjusted net earnings were $587 million, and adjusted EPS was $9.19. For the 2023 twelve-month period, net sales were $11.1 billion, a decrease of 5.1% as reported and 7.7% on a legacy and constant basis versus the prior year. For the twelve-month period ending December 31, 2022, the Company reported net sales of $11.7 billion, net earnings of $25 million and EPS of $0.39; adjusted net earnings were $823 million, and adjusted EPS was $12.85.

Commenting on the Company’s fourth quarter and full year results, Chairman and CEO Jeff Lorberbaum stated, “Our fourth quarter results were ahead of our expectations, with benefits from cost containment, productivity and lower input costs. The industry reduced selling prices and we passed through declining costs in energy and raw materials. Under these conditions, we focused on optimizing our revenues and reducing our costs through restructuring actions and manufacturing enhancements. We aggressively managed inventory levels, which reduced our working capital compared to prior year by more than $300 million, excluding acquisitions. We also have invested in sales resources, merchandising and new products with innovative features to inspire consumers to purchase flooring. We closed the year with a net debt to adjusted EBITDA ratio of 1.5 times, free cash flow of $716 million and available liquidity of $1.9 billion, and we are retiring a higher interest rate term loan of approximately $900 million in the first quarter of 2024. We are well positioned to manage current conditions and emerge stronger from this economic cycle when the rebound occurs.

For the fourth quarter, the Global Ceramic Segment reported a 0.6% increase in net sales as reported, or a 4.7% decline on a legacy and constant basis. The Segment’s operating margin was 4.2% as reported, or 4.8% on an adjusted basis. Across the segment, we are managing production to align with demand and have significantly reduced inventory throughout the year. To contain costs, we have increased productivity, reduced overhead and implemented alternative formulations. In the U.S., we are expanding our distribution through our local service centers and offering new collections with premium Italian styling to improve our product mix. We have integrated Vitromex in Mexico and Elizabeth in Brazil and are enhancing our sales, marketing and operational strategies. In both countries, demand significantly declined last year due to rising interest rates and slowing economic conditions, which reduced our results. In Italy, we are optimizing our recent expansion of premium porcelain slabs to meet growing demand in both the residential and commercial channels.

During the fourth quarter, our Flooring Rest of the World Segment’s net sales decreased by 1.5% as reported, or 4.1% on a legacy and constant currency basis. The Segment’s operating margin was 9.5% as reported, or 10.6% on an adjusted basis. The European building product category remains under stress, with consumers remaining cautious and retailers reducing their inventory levels. We are investing in new products for 2024 while implementing tight cost controls. We are re-energizing our flagship Quick-Step brand with inspirational interactive merchandising displays. We are completing the transition to rigid LVT, and we have decommissioned our residential flexible line. Our wood panels performance has declined during the year from cyclically high pricing to a more competitive environment with excess capacity. We continue to implement restructuring actions in the segment and enhance our recent smaller European bolt-on acquisitions, including insulation, MDF boards, sheet vinyl and mezzanine flooring.

In the fourth quarter, our Flooring North America Segment sales declined 3.6%. The Segment’s operating margin was 8.2% as reported, or 6.9% on an adjusted basis. Reduced market volumes led to low industry utilization rates and aggressive competition in the marketplace. We are continuing to invest in sales and marketing initiatives to expand our distribution and improve our long-term growth. To enhance our business, we are making capital investments to increase our differentiated features and lower our manufacturing costs. In each product category, we are introducing innovative new collections, which are being well accepted. The commercial channel outperformed our expectations, led by the hospitality sector. We are leveraging our customer relationships to expand our needle punch flooring and trim acquisitions.

As we enter 2024, our industry is at a cyclical low and we expect seasonality in the first quarter to be more aligned with long-term historical levels. Our businesses are minimizing expenses, reducing overhead and restructuring operations to adapt to present conditions. We are continuing to invest in innovative products to increase sales and mix. We are reacting to competitive pressures to optimize our volumes as we pass through declines in input costs. We continue to manage our inventory and anticipate temporary shutdowns to align with demand. All of our businesses are implementing process enhancement initiatives to reduce the impact of inflation. Given these factors, we anticipate our first quarter adjusted EPS to be between $1.60 and $1.70.

During the past eighteen months, we have initiated many actions across the company to improve our cost structure, manage lower volume and integrate our recent acquisitions. Combined with these actions, improving industry conditions as we emerge from the bottom of this cycle should improve our results in the second half of the year. Markets anticipate that central banks will lower interest rates, expanding home sales, residential remodeling and commercial projects. The pace of improvement of the flooring category will be dependent on inflation rates, consumer confidence and the strength of home sales. We believe the U.S. and Latin American markets could improve before Europe, which could lag due to current geopolitical pressures. After past housing recessions, our industry has rebounded with increased sales and expanding margins for multiple years. Housing remains in short supply across all our geographies, and increased remodeling investments will be required to update the aging housing stock. Our restructuring actions, investments in new technologies, targeted expansions and recent acquisitions will enable us to further expand our business. As the world’s largest flooring company, we believe we are uniquely positioned to improve our results as the market recovers.”

ABOUT MOHAWK INDUSTRIES

Mohawk Industries is the leading global flooring manufacturer that creates products to enhance residential and commercial spaces around the world. Mohawk’s vertically integrated manufacturing and distribution processes provide competitive advantages in the production of carpet, rugs, ceramic tile, laminate, wood, stone and vinyl flooring. Our industry leading innovation has yielded products and technologies that differentiate our brands in the marketplace and satisfy all remodeling and new construction requirements. Our brands are among the most recognized in the industry and include American Olean, Daltile, Durkan, Eliane, Elizabeth, Feltex, GH Commercial, Godfrey Hirst, Grupo Daltile, IVC Commercial, IVC Home, Karastan, Marazzi, Mohawk, Mohawk Group, Mohawk Home, Pergo, Quick-Step, Unilin and Vitromex. During the past decade, Mohawk has transformed its business from an American carpet manufacturer into the world’s largest flooring company with operations in Australia, Brazil, Canada, Europe, Malaysia, Mexico, New Zealand, Russia and the United States.

Certain of the statements in the immediately preceding paragraphs, particularly anticipating future performance, business prospects, growth and operating strategies and similar matters and those that include the words “could,” “should,” “believes,” “anticipates,” “expects,” and “estimates,” or similar expressions constitute “forward-looking statements.” For those statements, Mohawk claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. There can be no assurance that the forward-looking statements will be accurate because they are based on many assumptions, which involve risks and uncertainties. The following important factors could cause future results to differ: changes in economic or industry conditions; competition; inflation and deflation in freight, raw material prices and other input costs; inflation and deflation in consumer markets; currency fluctuations; energy costs and supply; timing and level of capital expenditures; timing and implementation of price increases for the Company’s products; impairment charges; integration of acquisitions; international operations; introduction of new products; rationalization of operations; taxes and tax reform; product and other claims; litigation; geopolitical conflict; regulatory and political changes in the jurisdictions in which the Company does business; and other risks identified in Mohawk’s SEC reports and public announcements.

Conference call Friday, February 9, 2024, at 11:00 AM Eastern Time

To participate in the conference call via the Internet, please visit http://ir.mohawkind.com/events/event-details/mohawk-industries-inc-4th-quarter-2023-earnings-call. To participate in the conference call via telephone, register in advance at https://dpregister.com/sreg/10185489/fb57257e00 to receive a unique personal identification number or dial 1-833-630-1962 for U.S./Canada and 1-412-317-1843 for international/local on the day of the call for operator assistance. A replay will be available until March 8, 2024, by dialing 1-877-344-7529 for U.S./Canada calls and 1-412-317-0088 for international/local calls and entering access code #3161276.

MOHAWK INDUSTRIES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

Three Months Ended

 

Twelve Months Ended

(Amounts in thousands, except per share data)

 

December 31, 2023

 

December 31, 2022

 

December 31, 2023

 

December 31, 2022

 

 

 

 

 

 

 

 

 

Net sales

 

$

2,612,278

 

 

2,650,675

 

11,135,115

 

 

11,737,065

Cost of sales

 

 

1,969,984

 

 

2,096,235

 

8,425,463

 

 

8,793,639

Gross profit

 

 

642,294

 

 

554,440

 

2,709,652

 

 

2,943,426

Selling, general and administrative expenses

 

 

473,560

 

 

493,362

 

2,119,716

 

 

2,003,438

Impairment of goodwill and indefinite-lived intangibles

 

 

1,636

 

 

 

877,744

 

 

695,771

Operating income (loss)

 

 

167,098

 

 

61,078

 

(287,808

)

 

244,217

Interest expense

 

 

17,376

 

 

14,601

 

77,514

 

 

51,938

Other (income) expense, net

 

 

(3,911

)

 

10,008

 

(10,813

)

 

8,386

Earnings (loss) before income taxes

 

 

153,633

 

 

36,469

 

(354,509

)

 

183,893

Income tax expense

 

 

14,205

 

 

2,917

 

84,862

 

 

158,110

Net earnings (loss) including noncontrolling interests

 

 

139,428

 

 

33,552

 

(439,371

)

 

25,783

Net earnings (loss) attributable to noncontrolling interests

 

 

(60

)

 

96

 

145

 

 

536

Net earnings (loss) attributable to Mohawk Industries, Inc.

 

$

139,488

 

 

33,456

 

(439,516

)

 

25,247

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share attributable to Mohawk Industries, Inc.

 

$

2.19

 

 

0.53

 

(6.90

)

 

0.40

Weighted-average common shares outstanding - basic

 

 

63,683

 

 

63,534

 

63,657

 

 

63,826

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share attributable to Mohawk Industries, Inc.

 

$

2.18

 

 

0.52

 

(6.90

)

 

0.39

Weighted-average common shares outstanding - diluted

 

 

63,938

 

 

63,792

 

63,657

 

 

64,062


Other Financial Information

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

(Amounts in thousands)

 

December 31, 2023

 

December 31, 2022

 

December 31, 2023

 

December 31, 2022

Net cash provided by operating activities

 

$

296,322

 

241,718

 

1,329,229

 

669,153

Less: Capital expenditures

 

 

240,364

 

150,658

 

612,929

 

580,742

Free cash flow

 

$

55,958

 

91,060

 

716,300

 

88,411

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

$

154,215

 

159,014

 

630,327

 

595,464


MOHAWK INDUSTRIES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(Amounts in thousands)

December 31, 2023

 

December 31, 2022

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

642,550

 

509,623

Short-term investments

 

 

158,000

Receivables, net

 

1,874,656

 

1,904,786

Inventories

 

2,551,853

 

2,793,765

Prepaid expenses and other current assets

 

535,158

 

528,925

Total current assets

 

5,604,217

 

5,895,099

Property, plant and equipment, net

 

4,993,166

 

4,661,178

Right of use operating lease assets

 

428,532

 

387,816

Goodwill

 

1,159,724

 

1,927,759

Intangible assets, net

 

875,383

 

857,948

Deferred income taxes and other non-current assets

 

498,847

 

390,632

Total assets

$

13,559,869

 

14,120,432

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

Current liabilities:

 

 

 

Short-term debt and current portion of long-term debt

$

1,001,715

 

840,571

Accounts payable and accrued expenses

 

2,035,339

 

2,124,448

Current operating lease liabilities

 

108,860

 

105,266

Total current liabilities

 

3,145,914

 

3,070,285

Long-term debt, less current portion

 

1,701,785

 

1,978,563

Non-current operating lease liabilities

 

337,506

 

296,136

Deferred income taxes and other long-term liabilities

 

745,528

 

757,534

Total liabilities

 

5,930,733

 

6,102,518

Total stockholders' equity

 

7,629,136

 

8,017,914

Total liabilities and stockholders' equity

$

13,559,869

 

14,120,432


Segment Information

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

As of or for the Twelve Months Ended

(Amounts in thousands)

 

December 31, 2023

 

December 31, 2022

 

December 31, 2023

 

December 31, 2022

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

Global Ceramic

 

$

993,739

 

 

987,699

 

 

 

4,300,107

 

 

4,307,681

 

Flooring NA

 

 

912,049

 

 

945,959

 

 

 

3,829,386

 

 

4,207,041

 

Flooring ROW

 

 

706,490

 

 

717,017

 

 

 

3,005,622

 

 

3,222,343

 

Consolidated net sales

 

$

2,612,278

 

 

2,650,675

 

 

 

11,135,115

 

 

11,737,065

 

 

 

 

 

 

 

 

 

 

Operating income (loss):

 

 

 

 

 

 

 

 

Global Ceramic

 

$

41,505

 

 

69,033

 

 

 

(166,448

)

 

(236,066

)

Flooring NA

 

 

74,605

 

 

(28,950

)

 

 

(57,182

)

 

231,076

 

Flooring ROW

 

 

67,137

 

 

35,902

 

 

 

69,727

 

 

340,167

 

Corporate and intersegment eliminations

 

 

(16,149

)

 

(14,907

)

 

 

(133,905

)

 

(90,960

)

Consolidated operating income (loss)

 

$

167,098

 

 

61,078

 

 

 

(287,808

)

 

244,217

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

Global Ceramic

 

 

 

 

 

$

4,988,347

 

 

4,841,310

 

Flooring NA

 

 

 

 

 

 

3,909,943

 

 

4,299,360

 

Flooring ROW

 

 

 

 

 

 

4,051,647

 

 

4,275,519

 

Corporate and intersegment eliminations

 

 

 

 

 

 

609,932

 

 

704,243

 

Consolidated assets

 

 

 

 

 

$

13,559,869

 

 

14,120,432

 


Reconciliation of Net Earnings (Loss) Attributable to Mohawk Industries, Inc. to Adjusted Net Earnings Attributable to Mohawk Industries, Inc. and Adjusted Diluted Earnings Per Share Attributable to Mohawk Industries, Inc.

 

 

Three Months Ended

 

Twelve Months Ended

(Amounts in thousands, except per share data)

 

December 31, 2023

 

December 31, 2022

 

December 31, 2023

 

December 31, 2022

Net earnings (loss) attributable to Mohawk Industries, Inc.

 

$

139,488

 

 

33,456

 

 

(439,516

)

 

25,247

 

Adjusting items:

 

 

 

 

 

 

 

 

Restructuring, acquisition and integration-related and other costs

 

 

8,591

 

 

49,701

 

 

129,323

 

 

87,819

 

Inventory step-up from purchase accounting

 

 

 

 

1,218

 

 

4,476

 

 

2,762

 

Impairment of goodwill and indefinite-lived intangibles

 

 

1,636

 

 

 

 

877,744

 

 

695,771

 

Legal settlements, reserves and fees

 

 

(4,652

)

 

9,231

 

 

87,824

 

 

54,231

 

Release of indemnification asset

 

 

(107

)

 

 

 

(2,957

)

 

7,324

 

Income taxes - reversal of uncertain tax position

 

 

107

 

 

 

 

2,957

 

 

(7,324

)

Income taxes - impairment of goodwill and indefinite-lived intangibles

 

 

 

 

 

 

(12,838

)

 

(10,168

)

European tax restructuring

 

 

(9,999

)

 

 

 

(9,999

)

 

 

Income tax effect of adjusting items

 

 

(9,805

)

 

(9,245

)

 

(50,038

)

 

(32,536

)

Adjusted net earnings attributable to Mohawk Industries, Inc.

 

$

125,259

 

 

84,361

 

 

586,976

 

 

823,126

 

 

 

 

 

 

 

 

 

 

Adjusted diluted earnings per share attributable to Mohawk Industries, Inc.

 

$

1.96

 

 

1.32

 

 

9.19

 

 

12.85

 

Weighted-average common shares outstanding - diluted

 

 

63,938

 

 

63,792

 

 

63,892

 

 

64,062

 


Reconciliation of Total Debt to Net Debt

 

(Amounts in thousands)

December 31, 2023

Short-term debt and current portion of long-term debt

$

1,001,715

Long-term debt, less current portion

 

1,701,785

Total debt

 

2,703,500

Less: Cash and cash equivalents

 

642,550

Net debt

$

2,060,950


Reconciliation of Net Earnings(Loss) to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trailing Twelve

 

 

Three Months Ended

 

Months Ended

(Amounts in thousands)

April 1,
2023

 

July 1,
2023

 

September 30,
2023

 

December 31,
2023

 

December 31,
2023

Net earnings (loss) including noncontrolling interests

$

80,276

 

 

101,214

 

 

(760,289

)

 

139,428

 

 

(439,371

)

Interest expense

 

17,137

 

 

22,857

 

 

20,144

 

 

17,376

 

 

77,514

 

Income tax expense

 

28,943

 

 

26,760

 

 

14,954

 

 

14,205

 

 

84,862

 

Net (earnings) loss attributable to noncontrolling interests

 

(38

)

 

3

 

 

(170

)

 

60

 

 

(145

)

Depreciation and amortization(1)

 

169,909

 

 

156,633

 

 

149,570

 

 

154,215

 

 

630,327

 

EBITDA

 

296,227

 

 

307,467

 

 

(575,791

)

 

325,284

 

 

353,187

 

Restructuring, acquisition and integration-related and other costs

 

8,971

 

 

33,682

 

 

47,606

 

 

5,959

 

 

96,218

 

Inventory step-up from purchase accounting

 

3,305

 

 

1,276

 

 

(105

)

 

 

 

4,476

 

Impairment of goodwill and indefinite-lived intangibles

 

 

 

 

 

876,108

 

 

1,636

 

 

877,744

 

Legal settlements, reserves and fees

 

990

 

 

48,022

 

 

43,464

 

 

(4,652

)

 

87,824

 

Release of indemnification asset

 

(857

)

 

(103

)

 

(1,890

)

 

(107

)

 

(2,957

)

Adjusted EBITDA

$

308,636

 

 

390,344

 

 

389,392

 

 

328,120

 

 

1,416,492

 

 

 

 

 

 

 

 

 

 

 

 

Net debt to adjusted EBITDA

 

 

 

 

 

 

 

 

1.5

 

(1)Includes accelerated depreciation of $23,019 for Q1 2023, $7,978 for Q2 2023, ($525) for Q3 2023 and $2,632 for Q4 2023.

Reconciliation of Net Sales to Adjusted Net Sales

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

(Amounts in thousands)

 

December 31, 2023

 

December 31, 2022

 

December 31, 2023

 

December 31, 2022

Mohawk Consolidated

 

 

 

 

Net sales

 

$

2,612,278

 

 

2,650,675

 

11,135,115

 

 

11,737,065

Adjustment for constant shipping days

 

 

1,878

 

 

 

20,707

 

 

Adjustment for constant exchange rates

 

 

9,987

 

 

 

71,553

 

 

Adjustment for acquisition volume

 

 

(82,669

)

 

 

(389,018

)

 

Adjusted net sales

 

$

2,541,474

 

 

2,650,675

 

10,838,357

 

 

11,737,065


 

 

Three Months Ended

 

 

December 31, 2023

 

December 31, 2022

Global Ceramic

Net sales

 

$

993,739

 

 

987,699

Adjustment for constant shipping days

 

 

12,719

 

 

Adjustment for constant exchange rates

 

 

15,521

 

 

Adjustment for acquisition volume

 

 

(80,321

)

 

Adjusted net sales

 

$

941,658

 

 

987,699

 

 

 

 

 


Flooring ROW

 

 

 

 

Net sales

 

$

706,490

 

 

717,017

Adjustment for constant shipping days

 

 

(10,841

)

 

Adjustment for constant exchange rates

 

 

(5,534

)

 

Adjustment for acquisition volume

 

 

(2,348

)

 

Adjusted net sales

 

$

687,767

 

 

717,017


Reconciliation of Gross Profit to Adjusted Gross Profit

 

 

Three Months Ended

(Amounts in thousands)

 

December 31, 2023

 

December 31, 2022

Gross Profit

 

$

642,294

 

554,440

Adjustments to gross profit:

 

 

 

 

Restructuring, acquisition and integration-related and other costs

 

 

2,829

 

39,159

Inventory step-up from purchase accounting

 

 

 

1,218

Adjusted gross profit

 

$

645,123

 

594,817

 

 

 

 

 


Adjusted gross profit as a percent of net sales

 

24.7

%

 

22.4

%


Reconciliation of Selling, General and Administrative Expenses to Adjusted Selling, General and Administrative Expenses

 

 

Three Months Ended

(Amounts in thousands)

 

December 31, 2023

 

December 31, 2022

Selling, general and administrative expenses

 

$

473,560

 

 

493,362

 

Adjustments to selling, general and administrative expenses:

 

 

 

 

Restructuring, acquisition and integration-related and other costs

 

 

(8,507

)

 

(8,480

)

Legal settlements, reserves and fees

 

 

4,652

 

 

(9,231

)

Adjusted selling, general and administrative expenses

 

$

469,705

 

 

475,651

 

 

 

 

 

 


Adjusted selling, general and administrative expenses as a percent of net sales

 

18.0

%

 

17.9

%


Reconciliation of Operating Income (Loss) to Adjusted Operating Income

 

 

Three Months Ended

(Amounts in thousands)

 

December 31, 2023

 

December 31, 2022

Mohawk Consolidated

 

 

 

 

Operating income

 

$

167,098

 

 

61,078

Adjustments to operating income:

 

 

 

 

Restructuring, acquisition and integration-related and other costs

 

 

11,336

 

 

47,639

Inventory step-up from purchase accounting

 

 

 

 

1,218

Impairment of goodwill and indefinite-lived intangibles

 

 

1,636

 

 

Legal settlements, reserves and fees

 

 

(4,652

)

 

9,231

Adjusted operating income

 

$

175,418

 

 

119,166


Adjusted operating income as a percent of net sales

 

6.7

%

 

4.5

%


Global Ceramic

 

 

 

 

Operating income

 

$

41,505

 

69,033

Adjustments to segment operating income:

 

 

 

 

Restructuring, acquisition and integration-related and other costs

 

 

4,907

 

1,054

Impairment of goodwill and indefinite-lived intangibles

 

 

1,636

 

Adjusted segment operating income

 

$

48,048

 

70,087

 

 

 

 

 


Adjusted segment operating income as a percent of net sales

 

4.8

%

 

7.1

%


Flooring NA

 

 

 

 

Operating income (loss)

 

$

74,605

 

 

(28,950

)

Adjustments to segment operating income (loss):

 

 

 

 

Restructuring, acquisition and integration-related and other costs

 

 

(1,113

)

 

28,174

 

Legal settlements, reserves and fees

 

 

(10,250

)

 

 

Adjusted segment operating income (loss)

 

$

63,242

 

 

(776

)

 

 

 

 

 


Adjusted segment operating income (loss) as a percent of net sales

 

6.9

%

 

(0.1)%


Flooring ROW

 

 

 

 

Operating income

 

$

67,137

 

35,902

Adjustments to segment operating income:

 

 

 

 

Restructuring, acquisition and integration-related and other costs

 

 

7,542

 

18,411

Acquisitions purchase accounting, including inventory step-up

 

 

 

1,218

Adjusted segment operating income

 

$

74,679

 

55,531

 

 

 

 

 


Adjusted segment operating income as a percent of net sales

 

10.6

%

 

7.7

%


Corporate and intersegment eliminations

 

 

 

Operating (loss)

$

(16,149

)

 

(14,907

)

Adjustments to segment operating (loss):

 

 

 

Legal settlement, reserves and fees

 

5,598

 

 

9,231

 

Adjusted segment operating (loss)

$

(10,551

)

 

(5,676

)


Reconciliation of Earnings (Loss) Including Noncontrolling Interests Before Income Taxes to Adjusted Earnings Including Noncontrolling Interests Before Income Taxes

 

 

Three Months Ended

(Amounts in thousands)

 

December 31, 2023

 

December 31, 2022

Earnings before income taxes

 

$

153,633

 

 

36,469

 

Net earnings (loss) attributable to noncontrolling interests

 

 

60

 

 

(96

)

Adjustments to earnings including noncontrolling interests before income taxes:

 

 

 

 

Restructuring, acquisition and integration-related and other costs

 

 

8,591

 

 

49,701

 

Inventory step-up from purchase accounting

 

 

 

 

1,218

 

Impairment of goodwill and indefinite-lived intangibles

 

 

1,636

 

 

 

Legal settlements, reserves and fees

 

 

(4,652

)

 

9,231

 

Release of indemnification asset

 

 

(107

)

 

 

Adjusted earnings including noncontrolling interests before income taxes

 

$

159,161

 

 

96,523

 


Reconciliation of Income Tax Expense to Adjusted Income Tax Expense

 

 

Three Months Ended

(Amounts in thousands)

 

December 31, 2023

 

December 31, 2022

Income tax expense

 

$

14,205

 

 

2,917

 

Income taxes - reversal of uncertain tax position

 

 

(107

)

 

 

European tax restructuring

 

 

9,999

 

 

 

Income tax effect of adjusting items

 

 

9,805

 

 

9,245

 

Adjusted income tax expense

 

$

33,902

 

 

12,162

 

 

 

 

 

 

Adjusted income tax rate

 

 

21.3

%

 

12.6

%

The Company supplements its condensed consolidated financial statements, which are prepared and presented in accordance with US GAAP, with certain non-GAAP financial measures. As required by the Securities and Exchange Commission rules, the tables above present a reconciliation of the Company’s non-GAAP financial measures to the most directly comparable US GAAP measure. Each of the non-GAAP measures set forth above should be considered in addition to the comparable US GAAP measure, and may not be comparable to similarly titled measures reported by other companies. The Company believes these non-GAAP measures, when reconciled to the corresponding US GAAP measure, help its investors as follows: Non-GAAP revenue measures that assist in identifying growth trends and in comparisons of revenue with prior and future periods and non-GAAP profitability measures that assist in understanding the long-term profitability trends of the Company's business and in comparisons of its profits with prior and future periods.

The Company excludes certain items from its non-GAAP revenue measures because these items can vary dramatically between periods and can obscure underlying business trends. Items excluded from the Company’s non-GAAP revenue measures include: foreign currency transactions and translation; more or fewer shipping days in a period and the impact of acquisitions.

The Company excludes certain items from its non-GAAP profitability measures because these items may not be indicative of, or are unrelated to, the Company's core operating performance. Items excluded from the Company's non-GAAP profitability measures include: restructuring, acquisition and integration-related and other costs, legal settlements, reserves and fees, impairment of goodwill and indefinite-lived intangibles, acquisition purchase accounting, including inventory step-up from purchase accounting, release of indemnification assets, the reversal of uncertain tax positions and European tax restructuring.

Contact:        
James Brunk, Chief Financial Officer 
(706) 624-2239


Advertisement