TTM Technologies, Inc. Reports Fourth Quarter and Full Year 2023 Results

In this article:
TTM Technologies, Inc.TTM Technologies, Inc.
TTM Technologies, Inc.

SANTA ANA, Calif., Feb. 07, 2024 (GLOBE NEWSWIRE) -- TTM Technologies, Inc. (NASDAQ: TTMI), a leading global manufacturer of technology solutions including mission systems, radio frequency (“RF”) components and RF microwave/microelectronic assemblies, and quick-turn and technologically advanced printed circuit boards (“PCB”), today reported results for the fourth quarter and full year 2023, which ended on January 1, 2024.  

Fourth Quarter 2023 Highlights

  • Net sales were $569.0 million

  • GAAP net income of $17.3 million, or $0.17 per diluted share

  • Non-GAAP net income was $43.0 million, or $0.41 per diluted share

  • Cash flow from operations was $47.5 million

  • Repurchased 784 thousand shares of common stock for $9.8 million at an average price of $12.52 per share

Fourth Quarter 2023 GAAP Financial Results

Net sales for the fourth quarter of 2023 were $569.0 million, compared to $617.2 million in the fourth quarter of 2022.

GAAP operating income for the fourth quarter of 2023 was $34.6 million. GAAP operating income for the fourth quarter of 2022 was $97.6 million and included a gain of $51.8 million in December 2022 from the sale of the property occupied by our former Shanghai E-MS entity.

GAAP net income for the fourth quarter of 2023 was $17.3 million, or $0.17 per diluted share, compared to GAAP net income of $6.0 million, or $0.06 per diluted share in the fourth quarter of 2022.

Fourth Quarter 2023 Non-GAAP Financial Results

On a non-GAAP basis, net income for the fourth quarter of 2023 was $43.0 million, or $0.41 per diluted share. This compares to non-GAAP net income of $42.7 million, or $0.41 per diluted share, for the fourth quarter of 2022.

Adjusted EBITDA in the fourth quarter of 2023 was $80.9 million, or 14.2% of sales compared to adjusted EBITDA of $81.6 million, or 13.2% of sales for the fourth quarter of 2022.

“TTM executed a strong finish to the year registering a Non-GAAP EPS that was above the high end of the guided range due to excellent operating performance and favorable product mix. Revenues were within the guided range as upside in our Aerospace and Defense and Data Center Computing end markets was offset by demand softness in our Automotive and Medical, Industrial and Instrumentation end markets,” said Tom Edman, CEO of TTM. “In addition, cash flow from operations was a healthy 8.3% of revenue enabling us to repurchase stock while maintaining a solid balance sheet with a net leverage ratio of 1.6x. Finally, our Penang facility has all major processes running and we are currently sampling product to customers,” concluded Mr. Edman.

Full Year 2023 Results
Net sales for 2023 decreased to $2.2 billion from $2.5 billion in 2022, an 11% decrease.

GAAP operating income for 2023 was $42.3 million, inclusive of a $44.1 million goodwill impairment charge related to the RF&S Components segment. This is a decrease from GAAP operating income of $210.4 million in 2022.

GAAP net loss for 2023 was $18.7 million, or ($0.18) per diluted share, compared to GAAP net income of $94.6 million, or $0.91 per diluted share, in 2022.

On a non-GAAP basis, net income for 2023 was $139.5 million, or $1.33 per diluted share. This compares to 2022 non-GAAP net income of $181.2 million, or $1.74 per diluted share.

Adjusted EBITDA for 2023 was $298.2 million, or 13.4% of net sales, compared to $343.1 million, or 13.8% of net sales, for 2022.

"We delivered solid results in 2023 despite a challenging year. Declines in our commercial end markets were partially offset with growth in our Aerospace and Defense end market. Better product mix and execution in North America and Asia Pacific helped to mitigate margin declines," continued Edman. “We refinanced our Term Loan and ABL, improving tenor, resulting in no maturities until 2028. Finally, in 2023, we generated $187.3 million in operating cash flow which enabled us to strengthen our balance sheet, while returning $24.4 million of capital to our shareholders.”

Business Outlook

For the first quarter of 2024, TTM estimates that revenues will be in the range of $530 million to $570 million, and non-GAAP net income will be in the range of $0.24 to $0.30 per diluted share.

With respect to the Company’s outlook for non-GAAP net income per diluted share, we are unable to predict with reasonable certainty or without unreasonable effort certain items that may affect a comparable measure calculated and presented in accordance with GAAP. Our expected non-GAAP net income per diluted share excludes primarily the future impact of restructuring actions, impairment charges, unusual gains and losses, and tax adjustments. These reconciling items are highly variable and difficult to predict due to various factors outside of management’s control and could have a material impact on our future period net income per diluted share calculated and presented in accordance with GAAP. Accordingly, a reconciliation of non-GAAP net income per diluted share to a comparable measure calculated and presented in accordance with GAAP has not been provided because the Company is unable to provide such reconciliation without unreasonable effort. For the same reasons, TTM is unable to address the probable significance of the information.

Live Webcast/Conference Call
TTM will host a conference call and webcast to discuss fourth quarter 2023 results and the first quarter 2024 outlook on Wednesday, February 7, 2024, at 11:00 a.m. Eastern Time (8:00 a.m. Pacific Time). The conference call will include forward-looking statements.

Access to the conference call is available by clicking on the registration link TTM Technologies, Inc. fourth quarter and full year 2023 conference call. Registering participants will receive dial in information and a unique PIN to join the call. Participants can register at any time up to the start of the conference call. The conference call will also be simulcast on the company’s website, and can be accessed by clicking on the link TTM Technologies, Inc. fourth quarter and full year 2023 webcast. The webcast will remain accessible for one week following the live event.

To Access a Replay of the Webcast
The replay of the webcast will remain accessible for one week following the live event on TTM’s website at TTM Technologies, Inc. fourth quarter and full year 2023 webcast.

About TTM
TTM Technologies, Inc. is a leading global manufacturer of technology solutions including mission systems, RF components/RF microwave/microelectronic assemblies, quick-turn and technologically advanced PCBs. TTM stands for time-to-market, representing how TTM's time-critical, one-stop manufacturing services enable customers to shorten the time required to develop new products and bring them to market. Additional information can be found at www.ttm.com.

Forward-Looking Statements
The preliminary financial results included in this press release represent the most current information available to management. The company’s actual results when disclosed in its Form 10-K may differ from these preliminary results as a result of the completion of the company’s financial closing procedures, final adjustments, completion of the review by the company’s independent registered accounting firm, and other developments that may arise between now and the disclosure of the final results. This release contains forward-looking statements that relate to future events or performance. TTM cautions you that such statements are simply predictions and actual events or results may differ materially. These statements reflect TTM's current expectations, and TTM does not undertake to update or revise these forward looking statements, even if experience or future changes make it clear that any projected results expressed or implied in this or other TTM statements will not be realized. Further, these statements involve risks and uncertainties, many of which are beyond TTM's control, which could cause actual results to differ materially from the forward-looking statements. These risks and uncertainties include, but are not limited to, the impact of COVID-19, general market and economic conditions, including interest rates, currency exchange rates ,and consumer spending, demand for TTM's products, market pressures on prices of TTM's products, warranty claims, changes in product mix, contemplated significant capital expenditures and related financing requirements, TTM's dependence upon a small number of customers, and other factors set forth in the "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections of the Company's public reports filed with the SEC.

About Our Non-GAAP Financial Measures
To supplement our consolidated condensed financial statements presented on a GAAP basis, this release includes information about TTM’s adjusted EBITDA, non-GAAP net income and non-GAAP earnings per share, all of which are non-GAAP financial measures. TTM presents non-GAAP financial information to enable investors to see TTM through the eyes of management and to provide better insight into TTM’s ongoing financial performance.

A material limitation associated with the use of the above non-GAAP financial measures is that they have no standardized measurement prescribed by GAAP and may not be comparable to similar non-GAAP financial measures used by other companies. TTM compensates for these limitations by providing full disclosure of each non-GAAP financial measure and reconciliations below to the most directly comparable GAAP financial measure. However, the non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.

Contact:
Sameer Desai,
Vice President, Corporate Development & Investor Relations
Sameer.desai@ttmtech.com
714-327-3050


TTM TECHNOLOGIES, INC.

Selected Unaudited Financial Information

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

 

Fourth Quarter

 

Full Year

 

 

 

 

 

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

 

$

569,039

 

 

$

617,156

 

 

$

2,232,567

 

 

$

2,495,046

 

 

 

Cost of goods sold

 

 

453,671

 

 

 

495,754

 

 

 

1,819,299

 

 

 

2,037,081

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

115,368

 

 

 

121,402

 

 

 

413,268

 

 

 

457,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

 

18,677

 

 

 

19,529

 

 

 

76,922

 

 

 

75,182

 

 

 

 

General and administrative

 

 

37,802

 

 

 

36,317

 

 

 

149,631

 

 

 

158,180

 

 

 

 

Research and development

 

 

7,590

 

 

 

6,698

 

 

 

27,272

 

 

 

24,808

 

 

 

 

Amortization of definite-lived intangibles

 

 

11,430

 

 

 

10,275

 

 

 

48,675

 

 

 

37,097

 

 

 

 

Impairment of goodwill

 

 

-

 

 

 

-

 

 

 

44,100

 

 

 

-

 

 

 

 

Restructuring charges

 

 

5,291

 

 

 

2,827

 

 

 

24,352

 

 

 

4,094

 

 

 

 

Gain on sale of SH E-MS property

 

 

-

 

 

 

(51,804

)

 

 

-

 

 

 

(51,804

)

 

 

 

 

Total operating expenses

 

 

80,790

 

 

 

23,842

 

 

 

370,952

 

 

 

247,557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

34,578

 

 

 

97,560

 

 

 

42,316

 

 

 

210,408

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(13,373

)

 

 

(12,506

)

 

 

(48,124

)

 

 

(45,517

)

 

 

Loss on extinguishment of debt

 

 

-

 

 

 

-

 

 

 

(1,154

)

 

 

-

 

 

 

Gain on sale of subsidiary

 

 

-

 

 

 

-

 

 

 

1,270

 

 

 

-

 

 

 

Other, net

 

 

 

(3,321

)

 

 

(1,960

)

 

 

5,989

 

 

 

17,972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

17,884

 

 

 

83,094

 

 

 

297

 

 

 

182,863

 

 

 

Income tax provision

 

 

(546

)

 

 

(77,077

)

 

 

(19,015

)

 

 

(88,280

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

17,338

 

 

$

6,017

 

 

$

(18,718

)

 

$

94,583

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

$

0.17

 

 

$

0.06

 

 

$

(0.18

)

 

$

0.93

 

 

 

 

Diluted

 

 

0.17

 

 

 

0.06

 

 

 

(0.18

)

 

 

0.91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing per share amounts:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

102,327

 

 

 

102,217

 

 

 

102,744

 

 

 

102,074

 

 

 

 

Diluted

 

 

104,302

 

 

 

104,220

 

 

 

102,744

 

 

 

103,866

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of the denominator used to calculate basic earnings per share and diluted earnings per share:

 

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

 

102,327

 

 

 

102,217

 

 

 

102,744

 

 

 

102,074

 

 

 

Dilutive effect of warrants

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1

 

 

 

Dilutive effect of performance-based stock units, restricted stock units & stock options

 

 

1,975

 

 

 

2,003

 

 

 

-

 

 

 

1,791

 

 

 

Diluted shares

 

 

104,302

 

 

 

104,220

 

 

 

102,744

 

 

 

103,866

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


SELECTED BALANCE SHEET DATA

 

 

January 1, 2024

 

 

January 2, 2023

 

 

Cash and cash equivalents, including restricted cash

 

$

450,208

 

$

402,749

 

 

Accounts and notes receivable, net

 

 

413,557

 

 

473,225

 

 

Receivable from sale of SH E-MS property

 

 

6,737

 

 

69,240

 

 

Contract assets

 

 

292,050

 

 

335,788

 

 

Inventories

 

 

213,075

 

 

170,639

 

 

Total current assets

 

 

1,429,687

 

 

1,493,056

 

 

Property, plant and equipment, net

 

 

807,667

 

 

724,204

 

 

Operating lease right of use asset

 

 

86,286

 

 

18,862

 

 

Other non-current assets

 

 

1,000,023

 

 

1,087,482

 

 

Total assets

 

 

3,323,663

 

 

3,323,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term debt, including current portion of long-term debt

 

$

3,500

 

$

50,000

 

 

Accounts payable

 

 

334,609

 

 

361,788

 

 

Total current liabilities

 

 

703,984

 

 

761,325

 

 

Debt, net of discount

 

 

914,336

 

 

879,407

 

 

Total long-term liabilities

 

 

1,108,640

 

 

1,026,700

 

 

Total equity

 

 

1,511,039

 

 

1,535,579

 

 

Total liabilities and equity

 

 

3,323,663

 

 

3,323,604

 

 

 

 

 

 

 

 

 

 

 

 

 


SUPPLEMENTAL DATA

 

Fourth Quarter

 

Full Year

 

 

 

 

 

 

 

 

2023

 

 

 

2022

 

 

2023

 

 

2022

 

 

 

Gross margin

 

 

20.3

%

 

 

19.7

%

 

18.5

%

 

18.4

%

 

 

Operating margin

 

 

6.1

%

 

 

15.8

%

 

1.9

%

 

8.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

End Market Breakdown:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

 

 

2022

 

 

 

 

 

 

 

 

Aerospace and Defense

 

 

46

%

 

 

40

%

 

 

 

 

 

 

 

Automotive

 

 

15

%

 

 

16

%

 

 

 

 

 

 

 

Data Center Computing

 

 

17

%

 

 

14

%

 

 

 

 

 

 

 

Medical/Industrial/Instrumentation

 

 

16

%

 

 

17

%

 

 

 

 

 

 

 

Networking

 

 

6

%

 

 

13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based Compensation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

 

 

 

 

 

 

 

Amount included in:

 

 

2023

 

 

 

2022

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

$

2,084

 

 

$

1,699

 

 

 

 

 

 

 

 

 

Selling and marketing

 

 

878

 

 

 

717

 

 

 

 

 

 

 

 

 

General and administrative

 

 

2,891

 

 

 

2,674

 

 

 

 

 

 

 

 

 

Research and development

 

 

306

 

 

 

304

 

 

 

 

 

 

 

 

 

Total stock-based compensation expense

 

$

6,159

 

 

$

5,394

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Segment Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

 

 

 

 

 

 

 

Net sales:

 

 

2023

 

 

 

2022

 

 

 

 

 

 

 

 

PCB

 

 

$

559,728

 

 

$

605,268

 

 

 

 

 

 

 

 

RF&S Components

 

 

9,311

 

 

 

11,888

 

 

 

 

 

 

 

 

 

Total net sales

 

$

569,039

 

 

$

617,156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating segment income:

 

 

 

 

 

 

 

 

 

 

 

PCB

 

 

$

78,117

 

 

$

79,573

 

 

 

 

 

 

 

 

RF&S Components

 

 

2,913

 

 

 

5,122

 

 

 

 

 

 

 

 

Corporate & Other

 

 

(32,687

)

 

 

24,523

 

 

 

 

 

 

 

 

 

Total operating segment income

 

 

48,343

 

 

 

109,218

 

 

 

 

 

 

 

 

Amortization of definite-lived intangibles

 

 

(13,765

)

 

 

(11,658

)

 

 

 

 

 

 

 

 

Total operating income

 

 

 

34,578

 

 

 

97,560

 

 

 

 

 

 

 

 

 

Total other expense

 

 

(16,694

)

 

 

(14,466

)

 

 

 

 

 

 

 

Income before income taxes

 

 

$

17,884

 

 

$

83,094

 

 

 

 

 

 

 

 

 


RECONCILIATIONS1

 

Fourth Quarter

 

Full Year

 

 

 

 

 

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP gross profit reconciliation2:

 

 

 

 

 

 

 

 

 

 

 

GAAP gross profit

 

 

$

115,368

 

 

$

121,402

 

 

$

413,268

 

 

$

457,965

 

 

 

 

Add back item:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of definite-lived intangibles

 

 

2,335

 

 

 

1,383

 

 

 

12,901

 

 

 

5,534

 

 

 

 

 

Accelerated depreciation associated with plant closures/restructuring

 

 

1,950

 

 

 

-

 

 

 

5,324

 

 

 

124

 

 

 

 

 

Stock-based compensation

 

 

2,084

 

 

 

1,699

 

 

 

7,455

 

 

 

5,846

 

 

 

 

 

Unrealized (gain) loss on commodity hedge

 

 

 

(701

)

 

 

(2,407

)

 

 

(1,192

)

 

 

1,785

 

 

 

 

 

Purchase accounting related inventory markup

 

 

-

 

 

 

79

 

 

 

327

 

 

 

327

 

 

 

 

Non-GAAP gross profit

 

 

$

121,036

 

 

$

122,156

 

 

$

438,083

 

 

$

471,581

 

 

 

 

Non-GAAP gross margin

 

 

21.3

%

 

 

19.8

%

 

 

19.6

%

 

 

18.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP operating income reconciliation3:

 

 

 

 

 

 

 

 

 

 

 

GAAP operating income

 

 

$

34,578

 

 

$

97,560

 

 

$

42,316

 

 

$

210,408

 

 

 

 

Add back items:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of definite-lived intangibles

 

 

13,765

 

 

 

11,658

 

 

 

61,576

 

 

 

42,631

 

 

 

 

 

Accelerated depreciation associated with plant closures/restructuring

 

 

1,950

 

 

 

-

 

 

 

5,324

 

 

 

124

 

 

 

 

 

Stock-based compensation

 

 

6,159

 

 

 

5,394

 

 

 

22,887

 

 

 

19,525

 

 

 

 

 

Gain on sale of assets

 

 

 

-

 

 

 

(55,979

)

 

 

(104

)

 

 

(55,979

)

 

 

 

 

Unrealized (gain) loss on commodity hedge

 

 

 

(701

)

 

 

(2,407

)

 

 

(1,192

)

 

 

1,785

 

 

 

 

 

Purchase accounting related inventory markup

 

 

-

 

 

 

79

 

 

 

327

 

 

 

327

 

 

 

 

 

Impairment, restructuring, acquisition-related and other charges

 

 

5,291

 

 

 

3,261

 

 

 

67,239

 

 

 

16,066

 

 

 

 

Non-GAAP operating income

 

 

$

61,042

 

 

$

59,566

 

 

$

198,373

 

 

$

234,887

 

 

 

 

Non-GAAP operating margin

 

 

10.7

%

 

 

9.7

%

 

 

8.9

%

 

 

9.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income and EPS reconciliation4:

 

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

 

$

17,338

 

 

$

6,017

 

 

$

(18,718

)

 

$

94,583

 

 

 

 

Add back items:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of definite-lived intangibles

 

 

13,765

 

 

 

11,658

 

 

 

61,576

 

 

 

42,631

 

 

 

 

 

Accelerated depreciation associated with plant closures/restructuring

 

 

1,950

 

 

 

-

 

 

 

5,324

 

 

 

124

 

 

 

 

 

Stock-based compensation

 

 

6,159

 

 

 

5,394

 

 

 

22,887

 

 

 

19,525

 

 

 

 

 

Non-cash interest expense

 

 

478

 

 

 

543

 

 

 

2,204

 

 

 

2,152

 

 

 

 

 

Gain on sale of assets

 

 

 

-

 

 

 

(55,979

)

 

 

(104

)

 

 

(56,806

)

 

 

 

 

Change in fair value of warrant liabilities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(99

)

 

 

 

 

Loss on extinguishment of debt

 

 

 

-

 

 

 

-

 

 

 

1,154

 

 

 

-

 

 

 

 

 

Gain on sale of subsidiary

 

 

 

-

 

 

 

-

 

 

 

(1,270

)

 

 

-

 

 

 

 

 

Unrealized (gain) loss on commodity hedge

 

 

 

(701

)

 

 

(2,407

)

 

 

(1,192

)

 

 

1,785

 

 

 

 

 

Purchase accounting related inventory markup

 

 

-

 

 

 

79

 

 

 

327

 

 

 

327

 

 

 

 

 

Impairment, restructuring, acquisition-related and other charges

 

 

5,291

 

 

 

3,261

 

 

 

67,239

 

 

 

16,066

 

 

 

 

 

Income taxes5

 

 

(1,314

)

 

 

74,131

 

 

 

113

 

 

 

60,895

 

 

 

 

Non-GAAP net income

 

 

$

42,966

 

 

$

42,697

 

 

$

139,540

 

 

$

181,183

 

 

 

 

Non-GAAP earnings per diluted share

 

$

0.41

 

 

$

0.41

 

 

$

1.33

 

 

$

1.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP diluted number of shares:

 

 

 

 

 

 

 

 

 

 

 

GAAP diluted number of shares

 

 

104,302

 

 

 

104,220

 

 

 

102,744

 

 

 

103,866

 

 

 

 

Dilutive effect of performance-based stock units, restricted stock units & stock options

 

-

 

 

 

-

 

 

 

1,851

 

 

 

-

 

 

 

 

Non-GAAP diluted number of shares

 

 

104,302

 

 

 

104,220

 

 

 

104,595

 

 

 

103,866

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA reconciliation6:

 

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

 

$

17,338

 

 

$

6,017

 

 

$

(18,718

)

 

$

94,583

 

 

 

 

Add back items:

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

 

 

546

 

 

 

77,077

 

 

 

19,015

 

 

 

88,280

 

 

 

 

 

Interest expense

 

 

13,373

 

 

 

12,506

 

 

 

48,124

 

 

 

45,517

 

 

 

 

 

Amortization of definite-lived intangibles

 

 

13,765

 

 

 

11,658

 

 

 

61,576

 

 

 

42,631

 

 

 

 

 

Depreciation expense

 

 

25,095

 

 

 

23,970

 

 

 

99,155

 

 

 

91,276

 

 

 

 

 

Stock-based compensation

 

 

6,159

 

 

 

5,394

 

 

 

22,887

 

 

 

19,525

 

 

 

 

 

Gain on sale of assets

 

 

 

-

 

 

 

(55,979

)

 

 

(104

)

 

 

(56,806

)

 

 

 

 

Change in fair value of warrant liabilities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(99

)

 

 

 

 

Loss on extinguishment of debt

 

 

 

-

 

 

 

-

 

 

 

1,154

 

 

 

-

 

 

 

 

 

Gain on sale of subsidiary

 

 

 

-

 

 

 

-

 

 

 

(1,270

)

 

 

-

 

 

 

 

 

Unrealized (gain) loss on commodity hedge

 

 

 

(701

)

 

 

(2,407

)

 

 

(1,192

)

 

 

1,785

 

 

 

 

 

Purchase accounting related inventory markup

 

 

-

 

 

 

79

 

 

 

327

 

 

 

327

 

 

 

 

 

Impairment, restructuring, acquisition-related and other charges

 

 

5,291

 

 

 

3,261

 

 

 

67,239

 

 

 

16,066

 

 

 

 

Adjusted EBITDA

 

$

80,866

 

 

$

81,576

 

 

$

298,193

 

 

$

343,085

 

 

 

 

Adjusted EBITDA margin

 

 

14.2

%

 

 

13.2

%

 

 

13.4

%

 

 

13.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free cash flow reconciliation:

 

 

 

 

 

 

 

 

 

 

 

Operating cash flow

 

$

47,470

 

 

$

77,559

 

 

$

187,284

 

 

$

272,873

 

 

 

 

Capital expenditures, net

 

 

(45,954

)

 

 

(20,779

)

 

 

(159,737

)

 

 

(96,874

)

 

 

 

Free cash flow

 

$

1,516

 

 

$

56,780

 

 

$

27,547

 

 

$

175,999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 This information provides a reconciliation of non-GAAP gross profit, non-GAAP operating income, non-GAAP net income, non-GAAP EPS, and adjusted EBITDA to the financial information in our consolidated condensed statements of operations.

 

2 Non-GAAP gross profit and gross margin measures exclude amortization of intangibles, accelerated depreciation associated with plant closures/restructuring, stock-based compensation expense, unrealized (gain) loss on commodity hedge, and purchase accounting related inventory markup.

 

3 Non-GAAP operating income and operating margin measures exclude amortization of intangibles, accelerated depreciation associated with plant closures/restructuring, stock-based compensation expense, gain on sale of assets, unrealized (gain) loss on commodity hedge, purchase accounting related inventory markup, impairment of goodwill, restructuring, acquisition-related costs, and other charges.

 

4 This information provides non-GAAP net income and non-GAAP EPS, which are non-GAAP financial measures. Management believes that both measures -- which add back amortization of intangibles, accelerated depreciation associated with plant closures/restructuring, stock-based compensation expense, non-cash interest expense on debt (before consideration of capitalized interest), gain on sale of assets, change in fair value of warrant liabilities, loss on extinguishment of debt, gain on sale of subsidiary, unrealized (gain) loss on commodity hedge, purchase accounting related inventory markup, impairment of goodwill, restructuring, acquisition-related costs, and other charges as well as the associated tax impact of these charges and discrete tax items -- provide additional useful information to investors regarding the Company's ongoing financial condition and results of operations.

 

5 Income tax adjustments reflect the difference between income taxes based on a non-GAAP tax rate and a forecasted annual GAAP tax rate.

 

6 Adjusted EBITDA is defined as earnings before income taxes, interest expense, amortization of intangibles, depreciation, stock-based compensation expense, gain on sale of assets, change in fair value of warrant liabilities, loss on extinguishment of debt, gain on sale of subsidiary, unrealized (gain) loss on commodity hedge, purchase accounting related inventory markup, impairment of goodwill, restructuring, acquisition-related costs, and other charges. We present adjusted EBITDA to enhance the understanding of our operating results, and it is a key measure we use to evaluate our operations. In addition, we provide our adjusted EBITDA because we believe that investors and securities analysts will find adjusted EBITDA to be a useful measure for evaluating our operating performance and comparing our operating performance with that of similar companies that have different capital structures and for evaluating our ability to meet our future debt service, capital expenditures, and working capital requirements. However, adjusted EBITDA should not be considered as an alternative to cash flows from operating activities as a measure of liquidity or as an alternative to net income as a measure of operating results in accordance with accounting principles generally accepted in the United States of America.


Advertisement