Tims China Announces Third Quarter 2024 Financial Results
Achieved Consecutive Adjusted Corporate EBITDA1 Profitability
Generated Highest-ever Company Owned and Operated Store Contribution Margin4 of 13.3%
SHANGHAI and NEW YORK, Nov. 12, 2024 (GLOBE NEWSWIRE) — TH International Limited THCH, the exclusive operator of Tim Hortons coffee shops in China (“Tims China” or the “Company”) today announced its unaudited financial results for the third quarter 2024.
THIRD QUARTER 2024 HIGHLIGHTS
- Total revenues of RMB359.6 million (USD51.3 million), representing a 17.1% decrease from the same quarter of 2023.
- System sales2 of RMB372.4 million (USD53.1 million), representing a 15.5% decrease from the same quarter of 2023.
- Net new store openings for franchised stores totaled 49 for the quarter (39 systemwide net new store opening, as certain company-owned underperforming stores were closed and we focused on sub-franchise development).
- Company owned and operated store contribution3, previously disclosed as adjusted store EBITDA, was RMB39.9 million (USD5.7 million), representing a 37.6% increase from the same quarter of 2023.
- Company owned and operated store contribution margin4, previously disclosed as adjusted store EBITDA margin, was 13.3%, representing a 5.8 percentage points improvement over the same quarter of 2023.
- Achieved second consecutive positive adjusted corporate EBITDA1 of RMB2.0 million (USD 0.3 million), compared to a loss of RMB63.0 million in the same quarter of 2023.
- Registered loyalty club members totaled 22.8 million members as of September 30, 2024, representing a 35.3% year-over-year growth.
COMPANY MANAGEMENT STATEMENT
Mr. Yongchen Lu, CEO & Director of Tims China, commented, “In the third quarter of 2024, we maintained adjusted corporate EBITDA profitability, despite the ongoing fierce price competition in the Chinese coffee market, after achieving first-ever adjusted corporate EBITDA profitability in the second quarter of 2024. We are committed to focusing on product differentiation and providing great value for our customers. We achieved our highest-ever quarterly company owned and operated store contribution margin of 13.3%, a year-over-year margin expansion of 5.8 percentage points, demonstrating our continuous efforts towards delivering further improvements in operational efficiencies and supply chain capabilities.
Furthering our strategic focus, we prioritize delivering healthy and high-quality products and services to our customers. We have completed the “made-to-order” renovation of 539 new and existing stores by the end of October, adding working stations designed for efficient, fresh and handmade food preparation and “open kitchens.” With this investment, our guests can watch our staff craft fresh meals from start to finish.”
Mr. Dong (Albert) Li, CFO of Tims China, commented, “In the third quarter of 2024, we delivered adjusted corporate EBITDA profitability again. We remain dedicated to enhancing our financial performance by refining our store unit economics and driving efficiencies at the corporate level. Concurrently, our rapidly growing sub-franchise business continues to generate a steady stream of cash flow and profitability, bolstering our margins. We substantially improved our store profitability and delivered year-over-year reductions in food and packaging costs, labor costs, and other store operating expenses (as a percentage of revenues from company owned and operated stores) by 6.1 percentage points, 3.0 percentage points, and 1.1 percentage points, respectively. Our marketing expenses and adjusted general and administrative expenses as a percentage of total revenues decreased by 2.3 percentage points and 2.7 percentage points year-over-year, respectively.”
Mr. Li continued, “Moving forward, our strategic focus remains firmly on delivering profitable, capital-efficient growth. We are committed to bolstering our brand and broadening our appeal by offering great value for money with our fresh and healthy food selections. Additionally, we are collaborating closely with our sub-franchisees to boost customer traffic and optimize our supply chain efficiency, thereby enhancing overall store economics and our bottom-line profitability.”
THIRD QUARTER 2024 FINANCIAL RESULTS
Total revenues reached RMB359.6 million (USD51.3 million) for the three months ended September 30, 2024, representing a decrease of 17.1% from RMB433.9 million in the same quarter of 2023. Total revenues comprise:
- Revenues from Company owned and operated store sales were RMB299.5 million (USD42.7 million) for the three months ended September 30, 2024, representing a decrease of 22.9% from RMB388.3 million in the same quarter of 2023. The decrease was primarily attributable to closures of certain underperforming stores and a 20.7% decrease in same-store sales growth for company owned and operated stores in the third quarter of 2024. The decrease was attributable to a 12.3% decline in the number of orders from 15.4 million in the third quarter of 2023 to 13.5 million in the same quarter of 2024, and a 12.0% year-over-year decrease in average ticket size.
- Other revenues were RMB60.1 million (USD8.6 million) for the three months ended September 30, 2024, representing an increase of 31.8% from RMB45.6 million in the same quarter of 2023. The increase was primarily due to the expansion of our franchise business as the number of our franchised stores increased from 174 as of September 30, 2023 to 382 as of September 30, 2024.
Company owned and operated store costs and expenses were RMB279.6 million (USD39.9 million) for the three months ended September 30, 2024, representing a decrease of 29.0% from RMB394.1 million in the same quarter of 2023. Company owned and operated store costs and expenses comprise:
- Food and packaging costs were RMB86.9 million (USD12.4 million), representing a decrease of 36.3% from RMB136.3 million, as we continue to benefit from higher efficiencies in supply chains and cost reduction on raw materials, logistic and warehousing expenses. Accordingly, food and packaging costs as a percentage of revenues from company owned and operated stores decreased by 6.1 percentage points from 35.1% in the third quarter of 2023 to 29.0% in the same quarter of 2024.
- Rental and property management fee was RMB57.8 million (USD8.2 million), representing a decrease of 23.1% from RMB75.1 million, mainly due to the closure of certain underperforming stores and in line with the revenue trend. Rental and property management fee as a percentage of revenues from company owned and operated stores remained flat at 19.3% in both the third quarter of 2023 and 2024.
- Payroll and employee benefits expenses were RMB50.7 million (USD7.2 million), representing a decrease of 34.5% from RMB77.3 million. Payroll and employee benefits as a percentage of revenues from company owned and operated stores decreased by 3.0 percentage points from 19.9% in the third quarter of 2023 to 16.9% in the same quarter of 2024, primarily due to the continuous refinement of staffing arrangements and optimization of store managerial efficiency.
- Delivery costs were RMB30.8 million (USD4.4 million), representing a decrease of 9.8% from RMB34.2 million, which was in line with the trend of delivery orders. Delivery costs as a percentage of revenues from company owned and operated stores increased by 1.5 percentage points to 10.3% in the third quarter of 2024 compared to 8.8% in the same quarter of 2023.
- Other operating expenses were RMB23.7 million (USD3.4 million), representing a decrease of 32.0% from RMB34.8 million, driven by the cost optimization measures and in line with the revenue trend. Other operating expenses as a percentage of revenues from company owned and operated stores decreased by 1.1 percentage points to 7.9% in the third quarter of 2024 compared to 9.0% in the same quarter of 2023.
- Store depreciation and amortization expenses were RMB29.8 million (USD4.2 million), representing a decrease of 18.1% from RMB36.4 million, which was attributable to the closure of certain underperforming stores and in line with the revenue trend. Store depreciation and amortization as a percentage of revenues from company owned and operated stores increased by 0.5 percentage points to 9.9% in the third quarter of 2024 compared to 9.4% in the same quarter of 2023.
Costs for other revenues were RMB45.3 million (USD6.5 million) for the three months ended September 30, 2024, representing an increase of 7.6% from RMB42.1 million in the same quarter of 2023, which was primarily driven by an increase in the revenues generated from franchise business as the number of our franchised stores increased from 174 as of September 30, 2023 to 382 as of September 30, 2024, offset by the streamlined e-commerce business. Costs for other revenues as a percentage of other revenues decreased by 16.9 percentage points from 92.3% in the third quarter of 2023 to 75.4% in the same quarter of 2024 due to higher margins we generated from both franchise business and e-commerce business during the third quarter of 2024.
Marketing expenses were RMB18.5 million (USD2.6 million) for the three months ended September 30, 2024, representing a decrease of 42.1% from RMB32.0 million in the same quarter of 2023, driven by our cost optimization measures and higher brand influence. Marketing expenses as a percentage of total revenues decreased by 2.3 percentage points from 7.4% in the third quarter of 2023 to 5.1% in the same quarter of 2024.
General and administrative expenses were RMB39.8 million (USD5.7 million) for the three months ended September 30, 2024, representing a decrease of 39.6% from RMB65.8 million in the same quarter of 2023, which was primarily due to: (i) a reduction of our headquarter headcount and cost optimization measures; (ii) decrease in share-based compensation expenses; and (iii) decrease in professional fees. Adjusted general and administrative expenses, which excludes share-based compensation expenses of RMB1.4 million (USD0.2 million), were RMB38.4 million (USD5.5 million), representing a decrease of 39.5% from RMB63.4 million in the same quarter of 2023. Adjusted general and administrative expenses as a percentage of total revenues decreased by 2.7 percentage points from 13.4% in the third quarter of 2023 to 10.7% in the same quarter of 2024. For more information on the Company’s non-GAAP financial measures, please see the section “Use of Non-GAAP Financial Measures” and the table captioned “Reconciliation of Non-GAAP Measures to the Most Directly Comparable GAAP Measures” set forth at the end of this earnings release.
Franchise and royalty expenses were RMB15.6 million (USD2.2 million) for the three months ended September 30, 2024, representing an increase of 3.4% from RMB15.1 million in the same quarter of 2023, which was primarily driven by the increase in the number of our system-wide stores from 759 as of September 30, 2023 to 946 as of September 30, 2024, offset by a 15.5% year-over-year decrease in system sales. Franchise and royalty expenses as a percentage of total revenues increased by 0.9 percentage points, from 3.5% in the third quarter of 2023 to 4.4% in the same quarter of 2024 due to the increase of amortized upfront franchise fees.
Impairment losses of long-lived assets were RMB15.6 million (USD2.2 million) for the three months ended September 30, 2024, compared to RMB13.0 million in the same quarter of 2023, which was primarily due to the planned closing of underperforming company owned and operated stores.
As a result of the foregoing, operating loss was RMB55.9 million (USD8.0 million) for the three months ended September 30, 2024, a significant reduction compared to RMB147.7 million in the same quarter of 2023.
Adjusted Corporate EBITDA was a gain of RMB2.0 million (USD0.3 million) for the three months ended September 30, 2024, compared to a loss of RMB63.0 million in the same quarter of 2023. Adjusted Corporate EBITDA margin was positive 0.6% in the third quarter of 2024, representing an improvement of 15.1 percentage points from negative 14.5% in the same quarter of 2023.
Net loss from continuing operations was RMB87.4 million (USD12.5 million) for the three months ended September 30, 2024, compared to RMB147.6 million for the same quarter of 2023. Adjusted net loss was RMB41.4 million (USD5.9 million) for the three months ended September 30, 2024, compared to RMB100.1 million for the same quarter of 2023. Adjusted net loss margin was negative 11.5% in the third quarter of 2024, representing an improvement of 11.6 percentage points from negative 23.1% in the same quarter of 2023.
Net gain from discontinued operations was zero for the three months ended September 30, 2024, compared to net loss of RMB12.0 million for the same quarter of 2023.
Net loss was RMB87.4 million (USD12.5 million) for the three months ended September 30, 2024, compared to RMB159.7 million for the same quarter of 2023.
Basic and diluted net loss per ordinary share was RMB0.55 (USD0.08) in the third quarter of 2024, compared to RMB1.01 in the same quarter of 2023. Adjusted basic and diluted net loss per ordinary share was RMB0.26 (USD0.04) in the third quarter of 2024, compared to RMB0.64 in the same quarter of 2023.
Liquidity
As of September 30, 2024, the Company’s total cash and cash equivalents, and time deposits were RMB203.7 million (USD29.1 million), compared to RMB219.5 million as of December 31, 2023. The change was primarily attributable to the financing from our founding shareholders, partially offset by cash disbursements on the back of the expansion of our business and store network nationwide and the repayment of certain bank borrowings.
KEY OPERATING DATA
Tims only | For the three months ended or as of | |||||||||||||
(Exclude the discontinued business) | Sep 30, | Dec 31, | Mar 31, | Jun 30, | Sep 30, | |||||||||
2023 | 2023 | 2024 | 2024 | 2024 | ||||||||||
Total stores | 759 | 902 | 906 | 907 | 946 | |||||||||
Company owned and operated stores | 585 | 619 | 604 | 574 | 564 | |||||||||
Franchised stores | 174 | 283 | 302 | 333 | 382 | |||||||||
Same-store sales growth for system-wide stores | 0.1% | 2.6% | -13.6% | -14.6 | % | -21.7% | ||||||||
Same-store sales growth for company owned and operated stores | -0.4% | 2.5% | -11.7% | -13.8 | % | -20.7% | ||||||||
Registered loyalty club members (in thousands) | 16,867 | 18,545 | 20,009 | 21,403 | 22,815 | |||||||||
Company owned and operated store contribution (Renminbi in thousands) | 29,010 | 15,714 | 7,241 | 33,154 | 39,922 | |||||||||
Company owned and operated store contribution margin | 7.5% | 4.8% | 2.4% | 10.3% | 13.3% | |||||||||
KEY DEFINITIONS
- Same-store sales growth. The percentage change in the sales of stores that have been operating for 12 months or longer during a certain period compared to the same period from the prior year. The same-store sales growth for any period of more than a month equals to the arithmetic average of the same-store sales growth of each month covered in the period. If a store was closed for seven days or more during any given month, its sales during that month and the same month in the comparison period are excluded for purposes of measuring same-store sales growth.
- Net new store openings. The gross number of new stores opened during the period minus the number of stores permanently closed during the period.
- System sales. Gross merchandise value of sales generated from both company owned and operated stores and franchised stores.
- Company owned and operated store contribution (previously disclosed as adjusted store EBITDA). Calculated as fully burdened gross profit of company owned and operated stores excluding depreciation and amortization.
- Company owned and operated store contribution margin (previously disclosed as adjusted store EBITDA margin). Calculated as company owned and operated store contribution as a percentage of revenues from company owned and operated stores.
- Adjusted general and administrative expenses. Calculated as general and administrative expenses excluding share-based compensation expenses, expenses related to the issuance of certain ordinary shares to CF Principal Investments LLC in November 2022 (the “Commitment Shares”), offering costs related to the ESA (the “ESA Offering Costs”), expenses related to 200,000 of our ordinary shares that may be purchased from our controlling shareholder by a holder of our convertible notes at its option pursuant to the terms of an Option Agreement dated September 28, 2022 (the “Option Shares”), and professional fees related to warrant exchange and other financing programs.
- Adjusted corporate EBITDA. Calculated as operating loss for continuing operations excluding certain non-cash expenses consisting of depreciation and amortization, share-based compensation expenses, impairment losses of rental deposits, one-off expense of store closure, professional fees related to Popeyes transaction and other financing programs, impairment losses of long-lived assets and loss on disposal of property and equipment.
- Adjusted corporate EBITDA margin. Calculated as adjusted corporate EBITDA as a percentage of total revenues.
- Adjusted net loss. Calculated as net loss for continuing operations excluding share-based compensation expenses, professional fees related to Popeyes transaction and other financing programs, impairment losses of long-lived assets, impairment losses of rental deposits, one-off expense of store closure, loss on disposal of property and equipment, changes in fair value of Deferred Contingent consideration, changes in fair value of convertible notes, loss of the debt extinguishment and gain on disposal of Popeyes business.
- Adjusted net loss margin. Calculated as adjusted net loss as a percentage of total revenues.
- Adjusted basic and diluted net loss per ordinary share. Calculated as adjusted net loss attributable to the Company’s ordinary shareholders divided by weighted-average number of basic and diluted ordinary shares.
RECENT BUSINESS DEVELOPMENTS
On September 5, 2024, Tims China partnered with Meng Lan, the beloved panda superstar, as its “Chief Bagel Recommendation Officer”, to launch Tims China’s second annual Bagel Festival. This collaboration launched with our introduction of four new seasonal products, offering a delicious and, importantly, also health-conscious way to enjoy our popular bagels. To further celebrate the Festival, Tims China offered special promotions designed to increase frequency of guest visits, including the “Multi-Grain Bagel Six-Pass,” “Smile Bagel Three-Pass,” and an exclusive deal for new members to enjoy our well-liked Multi-Grain Bagel for just 8.8 RMB. Limited-edition Meng Lan-themed packaging, including paper bags, bagel boxes, and stickers, were also available on a first come first serve basis, allowing customers to bring home a piece of Meng Lan’s charm. Tims China’s partnership with Meng Lan reflects its aspiration and commitment to being part of everyday life and integrating deeply into Chinese culture.
On October 17, 2024, Tims China participated in the Fourth ESG Global Leaders Summit in Shanghai as the coffee sponsor of the conference, showcasing its presence in the sustainable consumer sector in China. Mr. Yongchen Lu, CEO & Director of Tims China, took part in a panel discussion titled “Consensus on New Green Consumption Concepts.” Tims China is keenly focused on sustainable development in all aspects of our business, from our coffee cups to our furnishings.
USE OF NON-GAAP FINANCIAL MEASURES
The Company uses non-GAAP financial measures, namely company owned and operated store contribution, company owned and operated store contribution margin, adjusted general and administrative expenses, adjusted corporate EBITDA, adjusted corporate EBITDA margin, adjusted net loss, adjusted net loss margin, and adjusted basic and diluted net loss per ordinary share in evaluating its operating results and for financial and operational decision-making purposes. The Company defines (i) company owned and operated store contribution as fully burdened gross profit of company owned and operated stores excluding depreciation and amortization; (ii) company owned and operated store contribution margin as company owned and operated store contribution as a percentage of revenues from company owned and operated stores; (iii) adjusted general and administrative expenses as general and administrative expenses excluding share-based compensation expenses, expenses related to the Commitment Shares, the ESA Offering Costs, and expenses related to the Option Shares, and professional fees related to warrant exchange and other financing programs; (iv) adjusted corporate EBITDA as operating loss for continuing operations excluding certain non-cash expenses consisting of depreciation and amortization, share-based compensation expenses, expenses related to the Commitment Shares, the ESA Offering Costs, expenses related to the Option Shares, professional fees related to warrant exchange and other financing programs, impairment losses of long-lived assets, and loss on disposal of property and equipment; (v) adjusted corporate EBITDA margin as adjusted corporate EBITDA as a percentage of total revenues; (vi) adjusted net loss as net loss for continuing operations excluding share-based compensation expenses, expenses related to the Commitment Shares, the ESA Offering Costs, expenses related to the Option Shares, professional fees related to warrant exchange and other financing programs, impairment losses of long-lived assets, loss on disposal of property and equipment, changes in fair value of convertible notes, changes in fair value of warrant liabilities, changes in fair value of ESA derivative liabilities, loss of the debt extinguishment and gain on disposal of Popeyes business; (vii) adjusted net loss margin as adjusted net loss as a percentage of total revenues; and (viii) adjusted basic and diluted net loss per ordinary share as adjusted net loss for continuing operations attributable to the Company’s ordinary shareholders divided by weighted-average number of basic and diluted ordinary share. The Company believes company owned and operated store contribution, company owned and operated store contribution margin, adjusted general and administrative expenses, adjusted corporate EBITDA, adjusted corporate EBITDA margin, adjusted net loss, adjusted net loss margin, and adjusted basic and diluted net loss per ordinary share enhance investors’ overall understanding of its financial performance and allow for greater visibility with respect to key metrics used by its management in its financial and operational decision-making.
These non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. As these non-GAAP financial measures have limitations as analytical tools and may not be calculated in the same manner by all companies, they may not be comparable to other similarly titled measures used by other companies. The Company compensates for these limitations by reconciling the non-GAAP financial measures to the nearest U.S. GAAP performance measures, which should be considered when evaluating the Company’s performance. For reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures, please see the section of the accompanying tables titled, “Reconciliation of Non-GAAP Measures to the Most Directly Comparable GAAP Measures.” The Company encourages investors and others to review its financial information in its entirety and not rely on any single financial measure.
EXCHANGE RATE INFORMATION
This earnings release contains translations of certain RMB amounts into U.S. dollars (“USD”) at specified rates solely for the convenience of the reader. Unless otherwise stated, all translations from RMB to USD were made at the rate of RMB7.0111 to USD1.00, the exchange rate in effect on September 27, 2024 set forth in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or USD amounts referred could be converted into USD or RMB, as the case may be, at any rate or at all.
CONFERENCE CALL
The Company will hold a conference call today, on Tuesday, November 12, 2024, at 8:00 am Eastern Time (on Tuesday, November 12, 2024, at 9:00 pm Beijing Time) to discuss the financial results.
Participants are strongly encouraged to pre-register for the conference call, by using the weblink provided below.
https://register.vevent.com/register/BI0020d540f6a64a69806219ade06628f5
Participants may also view the live webcast by registering through below weblink:
https://edge.media-server.com/mmc/p/9sbntepg
The webcast features a ‘Submit Your Question’ tab at the top, where you will have the opportunity to submit your questions before and during the call.
A live and archived webcast of the conference call will also be available at the Company’s Investor Relations website at https://ir.timschina.com under “Events and Presentations”.
FORWARD-LOOKING STATEMENTS
Certain statements in this earnings release may be considered forward-looking statements within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995, such as the Company’s ability to further grow its business and store network, optimize its cost structure, improve its operational efficiency, and achieve profitable growth. Forward-looking statements are statements that are not historical facts and generally relate to future events or the Company’s future financial or other performance metrics. In some cases, you can identify forward-looking statements by terminology such as “believe,” “may,” “will,” “potentially,” “estimate,” “continue,” “anticipate,” “intend,” “could,” “would,” “project,” “target,” “plan,” “expect,” or the negatives of these terms or variations of them or similar terminology. Such forward-looking statements are subject to risks and uncertainties, which could cause actual results to differ materially from those expressed or implied by such forward looking statements. New risks and uncertainties may emerge from time to time, and it is not possible to predict all risks and uncertainties. These forward-looking statements are based upon estimates and assumptions that, while considered reasonable by the Company and its management, as the case may be, are inherently uncertain and subject to material change. Factors that may cause actual results to differ materially from current expectations include various factors beyond management’s control, including, but not limited to, general economic conditions and other risks, uncertainties and factors set forth in the sections entitled “Risk Factors” and “Cautionary Statement Regarding Forward-Looking Statements” in the Company’s Annual Report on Form 20-F, and other filings it makes with the Securities and Exchange Commission. Nothing in this communication should be regarded as a representation by any person that the forward-looking statements set forth herein will be achieved or that any of the contemplated results of such forward-looking statements will be achieved. You should not place undue reliance on forward-looking statements in this communication, which speak only as of the date they are made and are qualified in their entirety by reference to the cautionary statements herein. Except as required by law, the Company expressly disclaims any obligations or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with respect thereto or any change in events, conditions, or circumstances on which any statement is based.
ABOUT TH INTERNATIONAL LIMITED
TH International Limited THCH (“Tims China”) is the parent company of the exclusive master franchisees of Tim Hortons coffee shops in mainland China, Hong Kong and Macau. Tims China was founded by Cartesian Capital Group and Tim Hortons Restaurants International, a subsidiary of Restaurant Brands International QSR QSR.
The Company’s philosophy is rooted in world-class execution and data-driven decision making and centered around true local relevance, continuous innovation, genuine community, and absolute convenience. For more information, please visit https://www.timschina.com.
INVESTOR AND MEDIA CONTACTS
Investor Relations
Gemma Bakx
IR@timschina.com, or gemma.bakx@cartesiangroup.com
Public and Media Relations
Patty Yu
Patty.Yu@timschina.com
TH INTERNATIONAL LIMITED AND SUBSIDIARIES | |||||||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||
(Amounts in thousands of RMB and US$, except for number of shares) | |||||||||
As of | |||||||||
December 31, 2023 |
September 30, 2024 (Unaudited) |
||||||||
RMB | RMB | US$ | |||||||
ASSETS | |||||||||
Current assets: | |||||||||
Cash and cash equivalents | 202,315 | 196,734 | 28,060 | ||||||
Time deposits | 17,165 | 7,007 | 1,000 | ||||||
Accounts receivable, net | 27,562 | 41,315 | 5,893 | ||||||
Inventories | 49,866 | 35,004 | 4,993 | ||||||
Prepaid expenses and other current assets | 156,855 | 161,830 | 23,081 | ||||||
Current assets of discontinued operations | 4,857 | – | – | ||||||
Total current assets | 458,620 | 441,890 | 63,027 | ||||||
Non-current assets: | |||||||||
Property and equipment, net | 669,641 | 536,088 | 76,463 | ||||||
Intangible assets, net | 107,317 | 101,787 | 14,518 | ||||||
Operating lease right-of-use assets | 785,437 | 536,350 | 76,500 | ||||||
Other non-current assets | 63,855 | 60,069 | 8,568 | ||||||
Noncurrent assets of discontinued operations | 130,569 | – | – | ||||||
Total non-current assets | 1,756,819 | 1,234,294 | 176,049 | ||||||
Total assets | 2,215,439 | 1,676,184 | 239,076 | ||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||
Current liabilities: | |||||||||
Bank borrowings, current | 538,233 | 383,452 | 54,692 | ||||||
Accounts payable | 219,775 | 203,587 | 29,038 | ||||||
Contract liabilities | 40,715 | 43,348 | 6,183 | ||||||
Amount due to related parties | 53,004 | 29,860 | 4,259 | ||||||
Convertible notes, at fair value | – | 451,277 | 64,366 | ||||||
Operating lease liabilities | 189,835 | 179,352 | 25,581 | ||||||
Other current liabilities | 290,713 | 187,241 | 26,706 | ||||||
Current liabilities of discontinued operations | 63,558 | – | – | ||||||
Total current liabilities | 1,395,833 | 1,478,117 | 210,825 | ||||||
Non-current liabilities: | |||||||||
Bank borrowings, non-current | 5,266 | 283 | 40 | ||||||
Convertible notes, at fair value | 420,712 | 445,360 | 63,522 | ||||||
Contract liabilities | 5,272 | 6,290 | 897 | ||||||
Amount due to related parties | 94,200 | – | – | ||||||
Operating lease liabilities | 653,659 | 421,150 | 60,069 | ||||||
Other non-current liabilities | 8,637 | 7,634 | 1,090 | ||||||
Noncurrent liabilities of discontinued operations | 54,289 | – | – | ||||||
Total non-current liabilities | 1,242,035 | 880,717 | 125,618 | ||||||
Total liabilities | 2,637,868 | 2,358,834 | 336,443 | ||||||
Shareholders’ equity: | |||||||||
Ordinary shares | 10 | 10 | 1 | ||||||
Additional paid-in capital | 1,807,715 | 1,818,539 | 259,380 | ||||||
Accumulated losses | (2,256,424 | ) | (2,536,947 | ) | (361,847 | ) | |||
Accumulated other comprehensive income | 21,492 | 27,044 | 3,858 | ||||||
Treasury shares | – | – | – | ||||||
Total (deficit) equity attributable to shareholders of the Company | (427,207 | ) | (691,354 | ) | (98,608 | ) | |||
Non-controlling interests | 4,778 | 8,704 | 1,241 | ||||||
Total shareholders’ (deficit) equity | (422,429 | ) | (682,650 | ) | (97,367 | ) | |||
Commitments and Contingencies | – | – | – | ||||||
Total liabilities and shareholders’ equity (deficit) | 2,215,439 | 1,676,184 | 239,076 | ||||||
TH INTERNATIONAL LIMITED AND SUBSIDIARIES | ||||||||||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME/(LOSS) | ||||||||||||||||||
(Amounts in thousands of RMB and US$, except for per share data) | ||||||||||||||||||
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||||
2023 | 2024 | 2023 | 2024 | |||||||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | |||||||||||||
Revenues: | ||||||||||||||||||
Company owned and operated stores | 388,321 | 299,455 | 42,712 | 1,061,399 | 918,141 | 130,956 | ||||||||||||
Other revenues | 45,600 | 60,099 | 8,572 | 120,708 | 140,392 | 20,024 | ||||||||||||
Total revenues | 433,921 | 359,554 | 51,284 | 1,182,107 | 1,058,533 | 150,980 | ||||||||||||
Costs and expenses, net: | ||||||||||||||||||
Company owned and operated stores | ||||||||||||||||||
Food and packaging | 136,299 | 86,855 | 12,388 | 371,019 | 289,289 | 41,261 | ||||||||||||
Rental and property management fee | 75,126 | 57,799 | 8,244 | 221,844 | 184,571 | 26,326 | ||||||||||||
Payroll and employee benefits | 77,346 | 50,683 | 7,229 | 229,677 | 176,662 | 25,197 | ||||||||||||
Delivery costs | 34,161 | 30,805 | 4,394 | 86,159 | 90,587 | 12,920 | ||||||||||||
Other operating expenses | 34,805 | 23,678 | 3,377 | 92,234 | 72,291 | 10,311 | ||||||||||||
Store depreciation and amortization | 36,354 | 29,792 | 4,249 | 103,782 | 93,540 | 13,342 | ||||||||||||
Company owned and operated store costs and expenses | 394,091 | 279,612 | 39,881 | 1,104,715 | 906,940 | 129,357 | ||||||||||||
Costs of other revenues | 42,112 | 45,330 | 6,465 | 98,806 | 105,080 | 14,988 | ||||||||||||
Marketing expenses | 31,953 | 18,496 | 2,638 | 75,510 | 51,085 | 7,286 | ||||||||||||
General and administrative expenses | 65,829 | 39,752 | 5,670 | 263,597 | 134,002 | 19,113 | ||||||||||||
Franchise and royalty expenses | 15,126 | 15,632 | 2,230 | 41,960 | 43,809 | 6,249 | ||||||||||||
Other operating costs and expenses | 9,971 | 783 | 112 | 19,904 | 10,479 | 1,495 | ||||||||||||
Loss on disposal of property and equipment | 11,923 | 1,098 | 157 | 13,780 | 3,716 | 530 | ||||||||||||
Impairment losses of long-lived assets | 13,014 | 15,585 | 2,223 | 21,792 | 40,386 | 5,760 | ||||||||||||
Other income | 2,448 | 815 | 116 | 8,432 | 5,070 | 723 | ||||||||||||
Total costs and expenses, net | 581,571 | 415,473 | 59,260 | 1,631,632 | 1,290,427 | 184,055 | ||||||||||||
Operating loss | (147,650 | ) | (55,919 | ) | (7,976 | ) | (449,525 | ) | (231,894 | ) | (33,075 | ) | ||||||
Interest income | 7,474 | 980 | 140 | 10,984 | 2,221 | 317 | ||||||||||||
Interest expenses | (4,572 | ) | (4,078 | ) | (583 | ) | (13,761 | ) | (18,742 | ) | (2,673 | ) | ||||||
Foreign currency transaction loss | 1,159 | (37 | ) | (5 | ) | (614 | ) | 4,417 | 629 | |||||||||
Loss of the debt extinguishment | – | – | – | – | (10,657 | ) | (1,520 | ) | ||||||||||
Changes in fair value of Deferred Contingent consideration | 6,331 | – | – | 6,331 | (16,941 | ) | (2,416 | ) | ||||||||||
Changes in fair value of convertible notes | (10,046 | ) | (27,921 | ) | (3,982 | ) | (31,372 | ) | (48,461 | ) | (6,912 | ) | ||||||
Changes in fair value of warrant liabilities | – | – | – | (83,966 | ) | – | – | |||||||||||
Changes in fair value of ESA derivative liabilities | (315 | ) | – | – | 19,594 | – | – | |||||||||||
Loss from continuing operations before income taxes | (147,619 | ) | (86,975 | ) | (12,406 | ) | (542,329 | ) | (320,057 | ) | (45,650 | ) | ||||||
Income tax expenses | – | (410 | ) | (58 | ) | – | (1,499 | ) | (214 | ) | ||||||||
Net loss from continuing operations | (147,619 | ) | (87,385 | ) | (12,464 | ) | (542,329 | ) | (321,556 | ) | (45,864 | ) | ||||||
Discontinued operations: | ||||||||||||||||||
Loss from discontinued operations(including gain on disposal of Popeyes business RMB66,203 thousand in 2024) before income taxes | (12,041 | ) | – | – | (19,439 | ) | 44,959 | 6,413 | ||||||||||
Income tax expenses | – | – | – | – | – | – | ||||||||||||
Net loss from discontinued operations | (12,041 | ) | – | – | (19,439 | ) | 44,959 | 6,413 | ||||||||||
Net loss | (159,660 | ) | (87,385 | ) | (12,464 | ) | (561,768 | ) | (276,597 | ) | (39,451 | ) | ||||||
Less: Net (income) loss attributable to non-controlling interests | 943 | 1,466 | 209 | 2,399 | 3,926 | 560 | ||||||||||||
Net Loss attributable to shareholders of the Company | ||||||||||||||||||
-from continuing operations | (148,562 | ) | (88,851 | ) | (12,673 | ) | (544,728 | ) | (325,482 | ) | (46,424 | ) | ||||||
-from discontinued operations | (12,041 | ) | – | – | (19,439 | ) | 44,959 | 6,413 | ||||||||||
Basic and diluted loss per Ordinary Share | (1.01 | ) | (0.55 | ) | (0.08 | ) | (3.75 | ) | (1.73 | ) | (0.25 | ) | ||||||
Net loss | (159,660 | ) | (87,385 | ) | (12,464 | ) | (561,768 | ) | (276,597 | ) | (39,451 | ) | ||||||
Other comprehensive income (loss) | ||||||||||||||||||
Unrealized gain on short-term investment, net of nil income taxes | (4,965 | ) | – | – | (2,134 | ) | – | – | ||||||||||
Fair value changes of convertible notes due to instrument-specific credit risk, net of nil income taxes | (2,182 | ) | 1,280 | 183 | (9,848 | ) | (213 | ) | (30 | ) | ||||||||
Foreign currency translation adjustment, net of nil income taxes | 239 | 10,866 | 1,549 | (6,490 | ) | 5,765 | 822 | |||||||||||
Total comprehensive loss | (166,568 | ) | (75,239 | ) | (10,732 | ) | (580,240 | ) | (271,045 | ) | (38,659 | ) | ||||||
Less: Comprehensive loss attributable to non- controlling interests | 943 | 1,466 | 209 | 2,399 | 3,926 | 560 | ||||||||||||
Comprehensive loss attributable to shareholders of the Company | (167,511 | ) | (76,705 | ) | (10,941 | ) | (582,639 | ) | (274,971 | ) | (39,219 | ) | ||||||
TH INTERNATIONAL LIMITED AND SUBSIDIARIES | ||||||||||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||||
(Amounts in thousands of RMB and US$) | ||||||||||||||||||
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||||
2023 | 2024 | 2023 | 2024 | |||||||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | |||||||||||||
Net cash provided by/(used in) operating activities | (30,446 | ) | (12,999 | ) | (1,854 | ) | (115,565 | ) | (8,038 | ) | (1,146 | ) | ||||||
Net cash provided by/(used in) investing activities | 63,781 | 7,426 | 1,059 | 127,938 | (21,259 | ) | (3,032 | ) | ||||||||||
Net cash provided by/(used in) financing activities | 171,822 | 27,980 | 3,991 | 200,435 | 16,204 | 2,311 | ||||||||||||
Effect of foreign currency exchange rate changes on cash | 1,006 | 5,460 | 778 | 9,870 | 6,240 | 889 | ||||||||||||
Net increase/(decrease) in cash | 206,163 | 27,867 | 3,974 | 222,678 | (6,853 | ) | (978 | ) | ||||||||||
Cash at beginning of the period | 255,592 | 168,867 | 24,086 | 239,077 | 203,587 | 29,038 | ||||||||||||
Cash at end of the period | 461,755 | 196,734 | 28,060 | 461,755 | 196,734 | 28,060 | ||||||||||||
TH INTERNATIONAL LIMITED AND SUBSIDIARIES | ||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES TO THE MOST DIRECTLY COMPARABLE GAAP MEASURES | ||||||||||||||||||
(Unaudited, amounts in thousands of RMB and US$, except for number of shares and per share data) | ||||||||||||||||||
A. Company owned and operated store contribution | ||||||||||||||||||
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||||
2023 | 2024 | 2023 | 2024 | |||||||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | |||||||||||||
Revenues – company owned and operated stores | 388,321 | 299,455 | 42,712 | 1,061,399 | 918,141 | 130,956 | ||||||||||||
Food and packaging costs – company owned and operated stores | (136,299 | ) | (86,855 | ) | (12,388 | ) | (371,019 | ) | (289,289 | ) | (41,261 | ) | ||||||
Rental expenses – company owned and operated stores | (75,126 | ) | (57,799 | ) | (8,244 | ) | (221,844 | ) | (184,571 | ) | (26,326 | ) | ||||||
Payroll and employee benefits – company owned and operated stores | (77,346 | ) | (50,683 | ) | (7,229 | ) | (229,677 | ) | (176,662 | ) | (25,197 | ) | ||||||
Delivery costs – company owned and operated stores | (34,161 | ) | (30,805 | ) | (4,394 | ) | (86,159 | ) | (90,587 | ) | (12,920 | ) | ||||||
Other operating expenses – company owned and operated stores | (34,805 | ) | (23,678 | ) | (3,377 | ) | (92,234 | ) | (72,291 | ) | (10,311 | ) | ||||||
Store depreciation and amortization | (36,354 | ) | (29,792 | ) | (4,249 | ) | (103,782 | ) | (93,540 | ) | (13,342 | ) | ||||||
Franchise and royalty expenses – company owned and operated stores | (12,485 | ) | (9,713 | ) | (1,385 | ) | (33,962 | ) | (30,101 | ) | (4,293 | ) | ||||||
Fully-burdened gross (loss) profit – company owned and operated stores | (18,255 | ) | 10,130 | 1,446 | (77,278 | ) | (18,900 | ) | (2,694 | ) | ||||||||
Store depreciation and amortization | 36,354 | 29,792 | 4,249 | 103,782 | 93,540 | 13,342 | ||||||||||||
Store pre-opening expenses | 10,910 | – | – | 26,751 | 5,677 | 810 | ||||||||||||
Company owned and operated store contribution | 29,009 | 39,922 | 5,695 | 53,255 | 80,317 | 11,458 | ||||||||||||
Company owned and operated store contribution margin | 7.5% | 13.3% | 13.3% | 5.0% | 8.7% | 8.7% | ||||||||||||
B. Adjusted general and administrative expenses | ||||||||||||||||||
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||||
2023 | 2024 | 2023 | 2024 | |||||||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | |||||||||||||
General and administrative expenses from continuing operations | (65,829 | ) | (39,752 | ) | (5,670 | ) | (263,597 | ) | (134,002 | ) | (19,113 | ) | ||||||
Adjusted for: | ||||||||||||||||||
Share-based compensation expenses | 3,009 | 1,375 | 196 | 61,727 | 1,260 | 180 | ||||||||||||
Professional fees related to financing programs | 4,622 | – | – | 27,841 | 10,464 | 1,492 | ||||||||||||
Impairment losses of rental deposits | – | – | – | – | 2,457 | 350 | ||||||||||||
Adjusted General and administrative expenses | (58,198 | ) | (38,377 | ) | (5,474 | ) | (174,029 | ) | (119,821 | ) | (17,091 | ) | ||||||
Adjusted General and administrative expenses as a % of total revenue | 13.4% | 10.7% | 10.7% | 14.7% | 11.3% | 11.3% | ||||||||||||
C. Adjusted corporate EBITDA and adjusted corporate EBITDA margin | ||||||||||||||||||
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||||
2023 | 2024 | 2023 | 2024 | |||||||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | |||||||||||||
Operating loss from continuing operations | (147,650 | ) | (55,919 | ) | (7,976 | ) | (449,525 | ) | (231,894 | ) | (33,075 | ) | ||||||
Adjusted for: | ||||||||||||||||||
Store pre-opening expenses | 10,910 | – | – | 26,751 | 5,677 | 810 | ||||||||||||
Depreciation and amortization | 41,162 | 39,896 | 5,690 | 119,196 | 123,478 | 17,612 | ||||||||||||
Share-based compensation expenses | 3,009 | 1,375 | 196 | 61,727 | 1,260 | 180 | ||||||||||||
Impairment losses of rental deposits | – | – | – | – | 2,457 | 350 | ||||||||||||
One-off expense of store closure | – | – | – | – | 3,181 | 454 | ||||||||||||
Professional fees related to financing programs | 4,622 | – | – | 27,841 | 10,464 | 1,492 | ||||||||||||
Impairment losses of long-lived assets | 13,014 | 15,585 | 2,223 | 21,792 | 40,386 | 5,760 | ||||||||||||
Loss on disposal of property and equipment | 11,923 | 1,098 | 157 | 13,780 | 3,716 | 530 | ||||||||||||
Adjusted Corporate EBITDA | (63,010 | ) | 2,035 | 290 | (178,438 | ) | (41,275 | ) | (5,887 | ) | ||||||||
Adjusted Corporate EBITDA Margin | -14.5% | 0.6% | 0.6% | -15.1% | -3.9% | -3.9% | ||||||||||||
D. Adjusted net loss and adjusted net loss margin | ||||||||||||||||||
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||||
2023 | 2024 | 2023 | 2024 | |||||||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | |||||||||||||
Net loss from continuing operations | (147,619 | ) | (87,385 | ) | (12,464 | ) | (542,329 | ) | (321,556 | ) | (45,864 | ) | ||||||
Adjusted for: | ||||||||||||||||||
Store pre-opening expenses | 10,910 | – | – | 26,751 | 5,677 | 810 | ||||||||||||
Share-based compensation expenses | 3,009 | 1,375 | 196 | 61,727 | 1,260 | 180 | ||||||||||||
Professional fees related to financing programs | 4,622 | – | – | 27,841 | 10,464 | 1,492 | ||||||||||||
Impairment losses of long-lived assets | 13,014 | 15,585 | 2,223 | 21,792 | 40,386 | 5,760 | ||||||||||||
Impairment losses of rental deposits | – | – | – | – | 2,457 | 350 | ||||||||||||
One-off expense of store closure | – | – | – | – | 3,181 | 454 | ||||||||||||
Loss on disposal of property and equipment | 11,923 | 1,098 | 157 | 13,780 | 3,716 | 530 | ||||||||||||
Loss of the debt extinguishment | – | – | – | – | 10,657 | 1,520 | ||||||||||||
Changes in fair value of Deferred Contingent consideration | (6,331 | ) | – | – | (6,331 | ) | 16,941 | 2,416 | ||||||||||
Changes in fair value of convertible notes | 10,046 | 27,921 | 3,982 | 31,372 | 48,461 | 6,912 | ||||||||||||
Changes in fair value of warrant liabilities | – | – | – | 83,966 | – | – | ||||||||||||
Changes in fair value of ESA derivative liabilities | 315 | – | – | (19,594 | ) | – | – | |||||||||||
Adjusted Net loss | (100,111 | ) | (41,406 | ) | (5,906 | ) | (301,025 | ) | (178,356 | ) | (25,440 | ) | ||||||
Adjusted Net loss Margin | -23.1% | -11.5% | -11.5% | -25.4% | -16.8% | -16.8% | ||||||||||||
E. Adjusted basic and diluted net loss per Ordinary Share | ||||||||||||||||||
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||||
2023 | 2024 | 2023 | 2024 | |||||||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | |||||||||||||
Net loss from continuing operations to shareholders of the Company | (148,562 | ) | (88,851 | ) | (12,673 | ) | (544,728 | ) | (325,482 | ) | (46,424 | ) | ||||||
Adjusted for: | ||||||||||||||||||
Store pre-opening expenses | 10,910 | – | – | 26,751 | 5,677 | 810 | ||||||||||||
Share-based compensation expenses | 3,009 | 1,375 | 196 | 61,727 | 1,260 | 180 | ||||||||||||
Professional fees related to financing programs | 4,622 | – | – | 27,841 | 10,464 | 1,492 | ||||||||||||
Impairment losses of long-lived assets | 13,014 | 15,585 | 2,223 | 21,792 | 40,386 | 5,760 | ||||||||||||
Impairment losses of rental deposits | – | – | – | – | 2,457 | 350 | ||||||||||||
One-off expense of store closure | – | – | – | – | 3,181 | 454 | ||||||||||||
Loss on disposal of property and equipment | 11,923 | 1,098 | 157 | 13,780 | 3,716 | 530 | ||||||||||||
Loss of the debt extinguishment | – | – | – | – | 10,657 | 1,520 | ||||||||||||
Changes in fair value of Deferred Contingent consideration | (6,331 | ) | – | – | (6,331 | ) | 16,941 | 2,416 | ||||||||||
Changes in fair value of convertible notes | 10,046 | 27,921 | 3,982 | 31,372 | 48,461 | 6,912 | ||||||||||||
Changes in fair value of warrant liabilities | – | – | – | 83,966 | – | – | ||||||||||||
Changes in fair value of ESA derivative liabilities | 315 | – | – | (19,594 | ) | – | – | |||||||||||
Adjusted Net loss attributable to shareholders of the Company | (101,054 | ) | (42,872 | ) | (6,115 | ) | (303,424 | ) | (182,282 | ) | (26,000 | ) | ||||||
Weighted average shares outstanding used in calculating basic and diluted loss per share | 158,746,919 | 162,396,330 | 162,396,330 | 150,283,284 | 162,053,937 | 162,053,937 | ||||||||||||
Adjusted basic and diluted net loss per Ordinary Share | (0.64 | ) | (0.26 | ) | (0.04 | ) | (2.02 | ) | (1.12 | ) | (0.16 | ) | ||||||
___________________________
1 Excluding the transferred Popeyes business.
2 System sales is calculated as the gross merchandise value of sales generated from both company owned and operated stores and franchised stores.
3 Company owned and operated store contribution, is calculated as fully burdened gross profit5 of company owned and operated stores excluding depreciation & amortization.
4 Company owned and operated store contribution margin, is calculated as company owned and operated store contribution as a percentage of revenues from company owned and operated stores.
5 Fully burdened gross profit of company owned and operated stores, the most directly comparable GAAP measure to company owned and operated store contribution, was a gain of RMB10.1 million (USD1.4 million) for the three months ended September 30, 2024, compared to a loss of RMB18.3 million in the same quarter of 2023.
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
Halcium Energy Powers Urban Renewables With Compact Wind Innovation
With the rising threat of climate change, renewable energy infrastructure isn’t just a convenient political tagline – it’s an outright necessity. However, going green from a localized perspective typically tends to center around solar-based platforms, which can have limitations. Halcium Energy offers a radical new solution to cover all bases, and early-bird investors who believe in the company’s potential can participate in an equity crowdfunding campaign hosted by WeFunder.
Fundamentally, Halcium falls under the burgeoning category of distributed energy. This term refers to a model where power is generated close to the source of demand (i.e. consumption). In contrast, the legacy paradigm involves centralized power plants sending electricity over great distances. By shortening this route through distributed power generation, society can benefit from improved economic efficiencies.
According to the Natural Resources Defense Council, the U.S. power grid loses about 5% of electricity through transmission and distribution loss. That’s enough juice to power every Central American nation four times over. On a separate note, grid congestion – or the excessive flow of electricity through the grid at one time – costs the economy $6 billion annually in higher energy bills.
One obvious solution is to integrate wind power into a distributed network. However, the underlying turbine system is incredibly bulky and space-intensive. Furthermore, certain inherent inconveniences, high cost, disruption to ecology and even safety risks have always stymied wind as a viable distributed solution – until now.
Rethinking The Renewable Energy Paradigm
Climate experts forward solar power as a viable solution to help address manmade environmental changes, in part because of the platform’s modularity. Solar panels can be integrated across a wide variety of infrastructures. Indeed, Grand View Research points out that just the U.S. residential solar energy market alone reached a valuation of $7.45 billion in 2023.
This national market could expand at a compound annual growth rate (CAGR) of 14.4% from 2024 to 2030, culminating in sector revenue of $17.68 billion. Nevertheless, solar energy systems are not without their own challenges. Most notably, the solution can be intermittent due to the inherent need for clear-sky days.
Obviously, at night or during periods of less-than-ideal weather, solar panels become ineffective at generating power. It’s here that Halcium offers a rethink. By delivering an innovative wind-based renewable energy system, the new platform could act as a force multiplier, picking up the slack when solar capacities diminish. Together, the combination of wind and solar may cover all bases.
Of course, traditional wind turbines have been hampered by their own significant obstacles, particularly in the realm of urban deployment. Primarily, this platform is expensive and requires extensive real estate. A typical wind turbine can cost between $2 million and $4 million, with operation and maintenance running up to $48,000 per year.
Additionally, wind power structures present aesthetic and livability issues. Aside from what can feel like blighting the beauty of natural landscapes, wind farms can create unwanted or disturbing noises. More problematic, these facilities may negatively impact the surrounding ecology. Furthermore, while rare, inclement weather has been known to rip apart propellors, creating substantial safety risks.
The Halcium PowerShell: Taking Renewable Energy To The Next Level
Though the need for a parallel green energy solution to solar was evident to many, the technology and innovation of a safe, convenient and modular wind power system was simply not available. Halcium sought to step into the void, delivering what it says is an unprecedented energy architecture called the PowerShell.
Immediately, what distinguishes the PowerShell from other wind energy solutions currently proposed is its 360-degree design. This core element is simple yet strikingly powerful because the PowerShell has no “face.” Instead, the circumferential and angled architecture allows wind to pass through from any direction in a controlled manner, affording the system increased utility.
Another key component of the PowerShell innovation is that it features no external moving parts. With the internal blade completely contained within the stationary chassis, no risk is imposed on birds, other wildlife, and most importantly, people.
Just as well, because the internal blade is shielded from harsh, fluctuating winds – since the airflow is directed by the PowerShell’s precisely angled intake system – shearing forces are significantly reduced. Therefore, the combination of the architecture’s small, modular design along with reduced wear and tear should yield conspicuous cost savings relative to traditional wind-based solutions.
From a business standpoint, Halcium believes the market potential for PowerShell could be massive. Given the relatively small footprint of the innovation, Halcium’s system can be incorporated in urban areas across the world, not just in the U.S. According to Allied Market Research, the global distributed energy generation market reached a valuation of $360.4 billion last year.
Encouragingly, it’s projected to expand at a CAGR of 14.6% from 2024 to 2033. Many retail investors have chosen to latch onto Halcium’s equity crowdfunding campaign.
A Safe And Modular Urban Wind Energy System
As global energy needs grow, Halcium’s PowerShell stands out by reimagining wind power for dense, urban settings. With a 360-degree intake and enclosed internal blade, it overcomes traditional barriers of space, safety and cost – paving the way for sustainable urban energy that complements solar. This could potentially be a pivotal solution for distributed energy, offering both resilience and efficiency where it’s most needed.
To join this movement toward accessible, green energy, consider exploring Halcium’s crowdfunding campaign on WeFunder.
Featured image by Kiều Trường from Pixabay.
This post contains sponsored content. This content is for informational purposes only and is not intended to be investing advice.
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
TRIUMPH REPORTS STRONG SECOND QUARTER FISCAL 2025 RESULTS AND RAISES FY25 GUIDANCE
RADNOR, Pa., Nov. 12, 2024 /PRNewswire/ — Triumph Group, Inc. TGI (“TRIUMPH” or the “Company”) today reported financial results for its second quarter of fiscal 2025, which ended September 30, 2024.
Second Quarter Fiscal 2025
- Net sales of $287.5 million; sales growth of 1%
- Operating income of $32.4 million with operating margin of 11%; adjusted operating income of $36.0 million with adjusted operating margin of 13%
- Net income from continuing operations of $11.9 million, or $0.15 per diluted share; adjusted net income from continuing operations of $15.4 million, or $0.20 per share
- Adjusted EBITDAP of $42.6 million with Adjusted EBITDAP margin of 15%
- Cash used in operations of ($38.4) million and free cash use of ($44.7) million. Cash and available liquidity was $148 million at September 30th.
Fiscal 2025 Guidance
- Net sales of approximately $1.2 billion
- Increasing operating income to a range of $140.5 million to $145.5 million, reflecting operating margin of 12%
- Increasing Adjusted EBITDAP to a range of $190.0 million to $195.0 million, reflecting Adjusted EBITDAP margin of 16%
- Increasing earnings per diluted share to a range of $0.47 to $0.53, and adjusted earnings per diluted share to a range of $0.70 – $0.76
- Increasing cash flow from operations to a range of $40.0 million to $55.0 million, and free cash flow to a range of $20.0 million to $30.0 million
“TRIUMPH achieved its tenth consecutive quarter of year-over-year sales growth as commercial aftermarket sales from our IP-based business grew by more than 34%, more than offsetting temporary commercial OEM and supply chain headwinds,” said Dan Crowley, TRIUMPH’s chairman, president and chief executive officer. “We exceeded our cash targets in the quarter through strong operational performance across all our businesses including Interiors where we turned around the business in Q2 through substantial cost reductions and a commercial resolution to bring its profit and cash flow in line with full year expectations.”
Mr. Crowley continued, “TRIUMPH is raising its fiscal 2025 earnings and cash flow guidance on strong aftermarket demand and the improvement in Interiors, while maintaining sales guidance despite lower short-term OEM production rates which we expect to recover in our fourth quarter. Our strong aftermarket growth and operating performance, and historical seasonality will accelerate our free cash flow generation in the second half of FY25. We expect to deliver top and bottom-line growth rates at or above the market as we benefit from continuing strong aftermarket demand.”
Second Quarter Fiscal 2025 Overview
Three Months Ended September 30, |
||||||||
($ in millions) |
2024 |
2023 |
||||||
Commercial OEM |
$ |
118.9 |
$ |
130.6 |
||||
Military OEM |
64.0 |
61.1 |
||||||
Total OEM Revenue |
183.0 |
191.6 |
||||||
Commercial Aftermarket |
50.2 |
39.7 |
||||||
Military Aftermarket |
43.8 |
43.6 |
||||||
Total Aftermarket Revenue |
93.9 |
83.3 |
||||||
Non-Aviation Revenue |
10.0 |
9.2 |
||||||
Amortization of acquired contract liabilities |
0.6 |
0.6 |
||||||
Total Net Sales* |
$ |
287.5 |
$ |
284.7 |
||||
* Differences due to rounding |
||||||||
Note> Aftermarket sales include both repair & overhaul services and spare parts sales. |
Commercial OEM sales decreased ($11.6) million, or (8.9%) primarily due to decreased sales volume on the Boeing 737, 767, 777 programs, which were partially offset by increased sales on Boeing 787 program and a favorable settlement in Interiors across multiple programs.
Commercial Aftermarket sales increased $10.4 million, or 26.2%, primarily due to a combination of increased spares sales and repair sales volume across several platforms including the Boeing 787 program.
Military OEM sales increased $3.0 million, or 4.9%, as increased sales volumes on the CH-47 and AH-64 helped offset expected decreases on the V-22 program.
Military aftermarket sales increased $0.2 million, or 0.5%, as increased repairs on the CH-47 platform and a spare parts intellectual property transaction of approximately $5.0 million were partially offset by decreased repair and overhaul sales on the V-22 program.
TRIUMPH’s results included the following:
($ millions except EPS) |
Pre-tax |
After-tax |
Diluted EPS |
|||||||||
Income from Continuing Operations – GAAP |
$ |
9.1 |
$ |
11.9 |
$ |
0.15 |
||||||
Adjustments |
||||||||||||
Restructuring costs |
3.6 |
3.6 |
0.05 |
|||||||||
Adjusted income from continuing operations – non-GAAP |
$ |
12.7 |
$ |
15.5 |
$ |
0.20 |
||||||
The number of shares used in computing earnings per share for the second quarter of 2025 was 77.7 million.
Backlog, which represents the next 24 months of actual purchase orders with firm delivery dates or contract requirements, was $1.90 billion, an increase from prior fiscal year end. Our backlog includes increases across all end markets, partially offset by reductions due to the changes in timing of deliveries primarily under the Boeing 737MAX program.
For the second quarter of fiscal 2025, cash flow used in operations was ($38.4) million, which was better than expectations previously provided due to lower than expected working capital and strong aftermarket demand.
Conference Call
TRIUMPH will hold a conference call today, November 12th, at 8:30 a.m. (ET) to discuss the second quarter of fiscal 2025 results. The conference call will be available live and archived on the Company’s website at http://www.triumphgroup.com. A slide presentation will be included with the audio portion of the webcast, and the presentation has been posted on the Company’s website at https://www.triumphgroup.com/filings-financial/quarterly-results. An audio replay will be available from November 12th to November 19th by calling (844) 344-7529 (Domestic) or (412) 317-0088 (International), passcode #6721044.
About TRIUMPH
TRIUMPH, headquartered in Radnor, Pennsylvania, designs, develops, manufactures, repairs and provided spare parts across a broad portfolio of aerospace and defense systems and components. The Company serves the global aviation industry, including original equipment manufacturers and the full spectrum of military and commercial aircraft operators.
More information about TRIUMPH can be found on the Company’s website at www.triumphgroup.com.
Forward Looking Statements
Statements in this release which are not historical facts are forward-looking statements under the provisions of the Private Securities Litigation Reform Act of 1995, including statements of expectations of or assumptions about guidance, financial and operational performance, revenues, earnings per share, cash flow or use, cost savings, operational efficiencies and organizational restructurings and our evaluation of potential adjustments to reported amounts, as described above. All forward-looking statements involve risks and uncertainties which could affect the Company’s actual results and could cause its actual results to differ materially from those expressed in any forward-looking statements made by, or on behalf of, the Company. Further information regarding the important factors that could cause actual results to differ from projected results can be found in Triumph Group’s reports filed with the SEC, including our Annual Report on Form 10-K for the fiscal year ended March 31, 2024.
FINANCIAL DATA (UNAUDITED) ON FOLLOWING PAGES
FINANCIAL DATA (UNAUDITED) TRIUMPH GROUP, INC. AND SUBSIDIARIES (in thousands, except per share data)
|
||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
CONDENSED STATEMENTS OF OPERATIONS |
2024 |
2023 |
2024 |
2023 |
||||||||||||
Net sales |
$ |
287,495 |
$ |
284,678 |
$ |
568,511 |
$ |
548,501 |
||||||||
Cost of sales (excluding depreciation shown below) |
192,891 |
209,865 |
399,968 |
403,770 |
||||||||||||
Selling, general & administrative |
51,123 |
42,137 |
100,501 |
92,631 |
||||||||||||
Depreciation & amortization |
7,487 |
7,314 |
14,854 |
14,679 |
||||||||||||
Legal contingencies loss |
— |
1,338 |
7,464 |
1,338 |
||||||||||||
Restructuring costs |
3,566 |
1,942 |
5,182 |
1,942 |
||||||||||||
(Gain) loss on sale of assets and businesses, net |
— |
(409) |
— |
12,208 |
||||||||||||
Operating income |
32,428 |
22,491 |
40,542 |
21,933 |
||||||||||||
Interest expense and other, net |
21,869 |
29,833 |
40,853 |
61,935 |
||||||||||||
Debt modification and extinguishment (gain) loss |
— |
(688) |
5,369 |
(4,079) |
||||||||||||
Warrant remeasurement gain |
— |
(544) |
— |
(8,545) |
||||||||||||
Non-service defined benefit expense (income) |
1,468 |
(820) |
2,501 |
(1,640) |
||||||||||||
Income tax (benefit) expense |
(2,776) |
1,019 |
(1,277) |
2,279 |
||||||||||||
Income (loss) from continuing operations |
11,867 |
(6,309) |
(6,904) |
(28,017) |
||||||||||||
Income from discontinued operations, net of tax |
— |
5,013 |
4,680 |
8,558 |
||||||||||||
Net income (loss) |
$ |
11,867 |
$ |
(1,296) |
$ |
(2,224) |
$ |
(19,459) |
||||||||
Earnings (loss) per share – basic: |
||||||||||||||||
Earnings (loss) per share – continuing operations |
$ |
0.15 |
$ |
(0.08) |
$ |
(0.09) |
$ |
(0.39) |
||||||||
Earnings per share – discontinued operations |
— |
0.06 |
0.06 |
0.12 |
||||||||||||
Earnings (loss) per share – basic |
$ |
0.15 |
$ |
(0.02) |
$ |
(0.03) |
$ |
(0.27) |
||||||||
Weighted average common shares outstanding – basic |
77,343 |
76,447 |
77,252 |
71,368 |
||||||||||||
Earnings (loss) per share – diluted: |
||||||||||||||||
Earnings (loss) per share – continuing operations |
$ |
0.15 |
$ |
(0.08) |
$ |
(0.09) |
$ |
(0.39) |
||||||||
Earnings per share – discontinued operations |
— |
0.06 |
0.06 |
0.12 |
||||||||||||
Earnings (loss) per share – diluted |
$ |
0.15 |
$ |
(0.02) |
$ |
(0.03) |
$ |
(0.27) |
||||||||
Weighted average common shares outstanding – diluted |
77,718 |
76,447 |
77,252 |
71,368 |
||||||||||||
(Continued)
FINANCIAL DATA (UNAUDITED) TRIUMPH GROUP, INC. AND SUBSIDIARIES (dollars in thousands, except share data)
|
||||||||
BALANCE SHEETS |
Unaudited |
March 31, |
||||||
Assets |
||||||||
Cash and cash equivalents |
$ |
104,893 |
$ |
392,511 |
||||
Accounts receivable, net |
162,217 |
138,272 |
||||||
Contract assets |
84,719 |
74,289 |
||||||
Inventory, net |
393,824 |
317,671 |
||||||
Prepaid and other current assets |
15,661 |
16,626 |
||||||
Current assets |
761,314 |
939,369 |
||||||
Property and equipment, net |
148,809 |
144,287 |
||||||
Goodwill |
514,976 |
510,687 |
||||||
Intangible assets, net |
60,703 |
65,063 |
||||||
Other, net |
25,663 |
26,864 |
||||||
Total assets |
$ |
1,511,465 |
$ |
1,686,270 |
||||
Liabilities & Stockholders’ Deficit |
||||||||
Current portion of long-term debt |
$ |
8,126 |
$ |
3,200 |
||||
Accounts payable |
145,566 |
167,349 |
||||||
Contract liabilities |
48,055 |
55,858 |
||||||
Accrued expenses |
105,876 |
129,855 |
||||||
Current liabilities |
307,623 |
356,262 |
||||||
Long-term debt, less current portion |
957,620 |
1,074,999 |
||||||
Accrued pension and post-retirement benefits, noncurrent |
269,266 |
283,634 |
||||||
Deferred income taxes, noncurrent |
7,284 |
7,268 |
||||||
Other noncurrent liabilities |
64,858 |
68,521 |
||||||
Stockholders’ Deficit: |
||||||||
Common stock, $.001 par value, 200,000,000 shares authorized, 77,334,487 |
77 |
77 |
||||||
Capital in excess of par value |
1,112,120 |
1,107,750 |
||||||
Accumulated other comprehensive loss |
(509,987) |
(517,069) |
||||||
Accumulated deficit |
(697,396) |
(695,172) |
||||||
Total stockholders’ deficit |
(95,186) |
(104,414) |
||||||
Total liabilities and stockholders’ deficit |
$ |
1,511,465 |
$ |
1,686,270 |
(Continued)
FINANCIAL DATA (UNAUDITED) TRIUMPH GROUP, INC. AND SUBSIDIARIES (dollars in thousands) |
||||||||
Six Months Ended September 30, |
||||||||
2024 |
2023 |
|||||||
Operating Activities |
||||||||
Net loss |
$ |
(2,224) |
$ |
(19,459) |
||||
Adjustments to reconcile net loss to net cash used in |
||||||||
Depreciation and amortization |
14,854 |
16,160 |
||||||
Amortization of acquired contract liability |
(1,213) |
(1,165) |
||||||
(Gain) loss on sale of assets and businesses |
(5,018) |
12,208 |
||||||
Loss (gain) on modification and extinguishment of debt |
5,369 |
(4,079) |
||||||
Other amortization included in interest expense |
2,052 |
2,980 |
||||||
Provision for credit losses |
329 |
781 |
||||||
Warrants remeasurement gain |
— |
(8,532) |
||||||
Share-based compensation |
6,365 |
7,346 |
||||||
Changes in other assets and liabilities, excluding the effects of |
||||||||
Trade and other receivables |
(23,848) |
22,131 |
||||||
Contract assets |
(10,419) |
(6,426) |
||||||
Inventories |
(75,053) |
(45,394) |
||||||
Prepaid expenses and other current assets |
953 |
(1,028) |
||||||
Accounts payable, accrued expenses, and contract liabilities |
(46,191) |
(69,795) |
||||||
Accrued pension and other postretirement benefits |
(2,540) |
(2,386) |
||||||
Other, net |
(6,344) |
713 |
||||||
Net cash used in operating activities |
(142,928) |
(95,945) |
||||||
Investing Activities |
||||||||
Capital expenditures |
(14,458) |
(11,028) |
||||||
Payments on sale of assets and businesses |
(2,328) |
(6,785) |
||||||
Investment in joint venture |
— |
(1,527) |
||||||
Net cash used in investing activities |
(16,786) |
(19,340) |
||||||
Financing Activities |
||||||||
Proceeds from issuance of long-term debt |
— |
2,000 |
||||||
Retirement of debt and finance lease obligations |
(121,594) |
(19,865) |
||||||
Payment of deferred financing costs |
— |
(1,578) |
||||||
Proceeds on issuance of common stock, net of issuance costs |
— |
79,961 |
||||||
Premium on redemption of long-term debt |
(3,600) |
— |
||||||
Repurchase of shares for share-based compensation |
(2,273) |
(1,282) |
||||||
Net cash (used in) provided by financing activities |
(127,467) |
59,236 |
||||||
Effect of exchange rate changes on cash |
(437) |
(1,469) |
||||||
Net change in cash and cash equivalents |
(287,618) |
(57,518) |
||||||
Cash and cash equivalents at beginning of period |
392,511 |
227,403 |
||||||
Cash and cash equivalents at end of period |
$ |
104,893 |
$ |
169,885 |
(Continued)
FINANCIAL DATA (UNAUDITED) TRIUMPH GROUP, INC. AND SUBSIDIARIES (dollars in thousands)
|
||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
Systems & Support |
||||||||||||||||
Net sales to external customer |
$ |
249,954 |
$ |
249,385 |
$ |
501,934 |
$ |
476,638 |
||||||||
Inter-segment sales (eliminated in consolidation) |
— |
411 |
8 |
490 |
||||||||||||
Segment EBITDAP |
54,823 |
48,487 |
102,220 |
89,301 |
||||||||||||
Segment EBITDAP Margin |
22.0 |
% |
19.5 |
% |
20.4 |
% |
18.8 |
% |
||||||||
Depreciation & amortization |
6,385 |
6,225 |
12,764 |
12,412 |
||||||||||||
Interiors |
||||||||||||||||
Net sales to external customer |
$ |
37,541 |
$ |
35,293 |
$ |
66,577 |
$ |
71,863 |
||||||||
Inter-segment sales (eliminated in consolidation) |
3 |
— |
11 |
13 |
||||||||||||
Segment EBITDAP |
1,891 |
(2,704) |
(5,386) |
(4,597) |
||||||||||||
Segment EBITDAP Margin |
5.0 |
% |
-7.7 |
% |
-8.1 |
% |
-6.4 |
% |
||||||||
Depreciation & amortization |
524 |
644 |
1,100 |
1,327 |
||||||||||||
(Continued)
FINANCIAL DATA (UNAUDITED)
TRIUMPH GROUP, INC, AND SUBSIDIARES
(dollars in thousands)
Non-GAAP Financial Measure Disclosures
We prepare and publicly release annual audited and quarterly unaudited financial statements prepared in accordance with U.S. GAAP. In accordance with Securities and Exchange Commission (the “SEC”) rules, we also disclose and discuss certain non-GAAP financial measures in our public filings and earning releases. Currently, the non-GAAP financial measures that we disclose are Adjusted EBITDA, which is our income (loss) from continuing operations before interest and gains or losses on debt modification and extinguishment, income taxes, amortization of acquired contract liabilities, costs incurred pertaining to shareholder cooperation agreements, consideration payable to customer related to divestitures, legal contingency losses (including legal judgments and settlements), gains/loss on divestitures, gains/losses on warrant remeasurements and warrant-related transaction costs, share-based compensation expense, depreciation and amortization (including impairment of long-lived assets), other non-recurring impairments, and the effects of certain pension charges such as curtailments, settlements, withdrawals, and other early retirement incentives; and Adjusted EBITDAP, which is Adjusted EBITDA, before pension expense or benefit (excluding pension charges already adjusted in Adjusted EBITDA). We disclose Adjusted EBITDA on a consolidated and Adjusted EBITDAP on a consolidated and a reportable segment basis in our earnings releases, investor conference calls and filings with the SEC. The non-GAAP financial measures that we use may not be comparable to similarly titled measures reported by other companies. Also, in the future, we may disclose different non-GAAP financial measures in order to help our investors more meaningfully evaluate and compare our future results of operations with our previously reported results of operations.
We view Adjusted EBITDA and Adjusted EBITDAP as operating performance measures and, as such, we believe that the U.S. GAAP financial measure most directly comparable to such measures is income (loss) from continuing operations. In calculating Adjusted EBITDA and Adjusted EBITDAP, we exclude from income (loss) from continuing operations the financial items that we believe should be separately identified to provide additional analysis of the financial components of the day-to-day operation of our continuing business. We have outlined below the type and scope of these exclusions and the material limitations on the use of these non-GAAP financial measures as a result of these exclusions. Adjusted EBITDA and Adjusted EBITDAP are not measurements of financial performance under U.S. GAAP and should not be considered as a measure of liquidity, as an alternative to income (loss) from continuing operations, or as an indicator of any other measure of performance derived in accordance with U.S. GAAP. Investors and potential investors in our securities should not rely on Adjusted EBITDA or Adjusted EBITDAP as a substitute for any U.S. GAAP financial measure, including income (loss) from continuing operations. In addition, we urge investors and potential investors in our securities to carefully review the reconciliation of Adjusted EBITDA and Adjusted EBITDAP to income (loss) from continuing operations set forth below, in our earnings releases, and in other filings with the SEC and to carefully review the U.S. GAAP financial information included as part of our Quarterly Reports on Form 10-Q and our Annual Reports on Form 10-K that are filed with the SEC, as well as our quarterly earnings releases, and compare the U.S. GAAP financial information with our Adjusted EBITDA and Adjusted EBITDAP.
Adjusted EBITDA and Adjusted EBITDAP are used by management to internally measure our operating and management performance and by investors as a supplemental financial measure to evaluate the performance of our business that, when viewed with our U.S. GAAP results and the accompanying reconciliation, we believe provides additional information that is useful to gain an understanding of the factors and trends affecting our business. We have spent more than 20 years expanding our product and service capabilities, partially through acquisitions of complementary businesses. Due to the expansion of our operations, which included acquisitions, our income (loss) from continuing operations has included significant charges for depreciation and amortization. Adjusted EBITDA and Adjusted EBITDAP exclude these charges and provide meaningful information about the operating performance of our business, apart from charges for depreciation and amortization. We believe the disclosure of Adjusted EBITDA and Adjusted EBITDAP helps investors meaningfully evaluate and compare our performance from quarter to quarter and from year to year. We also believe Adjusted EBITDA and Adjusted EBITDAP are measures of our ongoing operating performance because the isolation of noncash charges, such as depreciation and amortization, and nonoperating items, such as interest, income taxes, pension and other postretirement benefits, provides additional information about our cost structure and, over time, helps track our operating progress. In addition, investors, securities analysts, and others have regularly relied on Adjusted EBITDA and Adjusted EBITDAP to provide financial measures by which to compare our operating performance against that of other companies in our industry.
(Continued)
FINANCIAL DATA (UNAUDITED)
TRIUMPH GROUP, INC. AND SUBSIDIARIES
(dollars in thousands)
Set forth below are descriptions of the financial items that have been excluded from our income (loss) from continuing operations) to calculate Adjusted EBITDA and Adjusted EBITDAP and the material limitations associated with using these non-GAAP financial measures as compared with income (loss) from continuing operations:
- Gains or losses from sale of assets and businesses may be useful for investors to consider because they reflect gains or losses from sale of operating units or other assets. We do not believe these earnings necessarily reflect the current and ongoing cash earnings related to our operations.
- Warrants remeasurement gains or losses and Warrant-related transaction costs may be useful for investors to consider because they reflect the mark-to-market changes in the fair value of our Warrants and the costs associated with Warrants issuance. We do not believe these earnings necessarily reflect the current and ongoing cash earnings related to our operations.
- Consideration payable to a customer related to a divestiture may be useful for investors to consider because it reflects consideration paid to facilitate the ultimate sale of operating units. We do not believe these charges necessarily reflect the current and ongoing cash earnings related to our operations.
- Shareholder cooperation expenses may be useful for investors to consider because they represent certain costs of corporate governance that may be incurred periodically when reaching cooperative agreements with shareholders. We do not believe these charges necessarily reflect the current and ongoing cash earnings related to our operations.
- Legal contingencies loss, when applicable, may be useful for investors to consider because it reflects gains or losses from legal disputes with third parties. We do not believe these gains or losses reflect the current and ongoing earnings related to our operations.
- Non-service defined benefit income or expense from our pension and other postretirement benefit plans (inclusive of certain pension related transactions such as curtailments, settlements, withdrawal, and early retirement or other incentives) may be useful for investors to consider because they represent the cost of postretirement benefits to plan participants, net of the assumption of returns on the plan’s assets and are not indicative of the cash paid for such benefits. We do not believe these earnings necessarily reflect the current and ongoing cash earnings related to our operations.
- Amortization of acquired contract liabilities may be useful for investors to consider because it represents the noncash earnings on the fair value of off-market contracts acquired through acquisitions. We do not believe these earnings necessarily reflect the current and ongoing cash earnings related to our operations.
- Amortization expense and nonrecurring asset impairments (including goodwill and intangible asset impairments) may be useful for investors to consider because it represents the estimated attrition of our acquired customer base and the diminishing value of trade names, product rights, licenses, or, in the case of goodwill, other assets that are not individually identified and separately recognized under U.S. GAAP, or, in the case of nonrecurring asset impairments, the impact of unusual and nonrecurring events affecting the estimated recoverability of existing assets. We do not believe these charges necessarily reflect the current and ongoing cash charges related to our operating cost structure.
- Depreciation may be useful for investors to consider because it generally represents the wear and tear on our property and equipment used in our operations. We do not believe these charges necessarily reflect the current and ongoing cash charges related to our operating cost structure.
- Share-based compensation may be useful for investors to consider because it represents a portion of the total compensation to management and the board of directors. We do not believe these charges necessarily reflect the current and ongoing cash charges related to our operating cost structure.
- The amount of interest expense and other, as well as debt extinguishment gains or losses, we incur may be useful for investors to consider and may result in current cash inflows or outflows. However, we do not consider the amount of interest expense and other and debt extinguishment gains or losses to be a representative component of the day-to-day operating performance of our business.
- Income tax expense may be useful for investors to consider because it generally represents the taxes which may be payable for the period and the change in deferred income taxes during the period and may reduce the amount of funds otherwise available for use in our business. However, we do not consider the amount of income tax expense to be a representative component of the day-to-day operating performance of our business.
Management compensates for the above-described limitations of using non-GAAP measures by using a non-GAAP measure only to supplement our GAAP results and to provide additional information that is useful to gain an understanding of the factors and trends affecting our business.
The following table shows our Adjusted EBITDA and Adjusted EBITDAP reconciled to our income (loss) from continuing operations for the indicated periods (in thousands):
Three Months Ended |
Six Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
Adjusted Earnings before Interest, Taxes, Depreciation, |
2024 |
2023 |
2024 |
2023 |
||||||||||||
Income (loss) from continuing operations |
$ |
11,867 |
$ |
(6,309) |
$ |
(6,904) |
$ |
(28,017) |
||||||||
Add-back: |
||||||||||||||||
Income tax (benefit) expense |
(2,776) |
1,019 |
(1,277) |
2,279 |
||||||||||||
Interest expense and other, net |
21,869 |
29,833 |
40,853 |
61,935 |
||||||||||||
Debt modification and extinguishment (gain) loss |
— |
(688) |
5,369 |
(4,079) |
||||||||||||
Warrant remeasurement gain |
— |
(544) |
— |
(8,545) |
||||||||||||
Legal contingencies loss |
— |
1,338 |
7,464 |
1,338 |
||||||||||||
Shareholder cooperation expenses |
— |
— |
— |
1,905 |
||||||||||||
(Gain) loss on sales of assets and businesses, net |
— |
(409) |
— |
12,208 |
||||||||||||
Share-based compensation |
3,350 |
3,724 |
6,365 |
7,346 |
||||||||||||
Amortization of acquired contract liabilities |
(622) |
(590) |
(1,213) |
(1,165) |
||||||||||||
Depreciation and amortization |
7,487 |
7,314 |
14,854 |
14,679 |
||||||||||||
Adjusted Earnings before Interest, Taxes, Depreciation |
$ |
41,175 |
$ |
34,688 |
$ |
65,511 |
$ |
59,884 |
||||||||
Non-service defined benefit expense (income) (excluding settlements) |
1,468 |
(820) |
2,501 |
(1,640) |
||||||||||||
Adjusted Earnings before Interest, Taxes, Depreciation |
$ |
42,643 |
$ |
33,868 |
$ |
68,012 |
$ |
58,244 |
||||||||
Net sales |
$ |
287,495 |
$ |
284,678 |
$ |
568,511 |
$ |
548,501 |
||||||||
Income (loss) from continuing operations margin |
4.1 |
% |
(2.2) |
% |
(1.2) |
% |
(5.1) |
% |
||||||||
Adjusted EBITDAP margin |
14.9 |
% |
11.9 |
% |
12.0 |
% |
10.6 |
% |
||||||||
(Continued)
FINANCIAL DATA (UNAUDITED)
TRIUMPH GROUP, INC. AND SUBSIDIARIES
(dollars in thousands)
Non-GAAP Financial Measure Disclosures (continued)
Adjusted income from continuing operations, before income taxes, adjusted income from continuing operations and adjusted income from continuing operations per diluted share, before non-recurring costs have been provided for consistency and comparability. These measures should not be considered in isolation or as alternatives to income from continuing operations before income taxes, income from continuing operations and income from continuing operations per diluted share presented in accordance with GAAP. The following tables reconcile income from continuing operations before income taxes, income from continuing operations, and income from continuing operations per diluted share, before non-recurring costs.
Three Months Ended |
||||||||||||
(amounts in ‘000s, except per share amounts) |
Pre-Tax |
After-Tax |
Diluted EPS |
|||||||||
Income from continuing operations – GAAP |
$ |
9,091 |
$ |
11,867 |
$ |
0.15 |
||||||
Adjustments: |
||||||||||||
Restructuring costs |
3,566 |
3,566 |
0.05 |
|||||||||
Adjusted income from continuing operations – non-GAAP |
$ |
12,657 |
$ |
15,433 |
$ |
0.20 |
||||||
Six Months Ended |
Fiscal Year 2025 |
|||||||||||||
Pre-Tax |
After-Tax |
Diluted EPS |
||||||||||||
Loss from continuing operations – GAAP |
$ |
(8,181) |
$ |
(6,904) |
$ |
(0.09) |
$0.47 – $0.53 |
|||||||
Adjustments: |
||||||||||||||
Legal contingencies loss |
7,464 |
7,464 |
0.10 |
0.10 |
||||||||||
Restructuring costs |
5,182 |
5,182 |
0.07 |
0.07 |
||||||||||
Debt extinguishment loss |
5,369 |
5,369 |
0.07 |
0.07 |
||||||||||
Adjusted income from continuing operations – non-GAAP* |
$ |
9,834 |
$ |
11,111 |
$ |
0.14 |
$0.70 – $0.76 |
|||||||
*Difference due to rounding. |
(Continued)
FINANCIAL DATA (UNAUDITED)
TRIUMPH GROUP, INC. AND SUBSIDIARIES
(dollars in thousands)
Non-GAAP Financial Measure Disclosures (continued)
Three Months Ended |
||||||||||||
Pre-Tax |
After-Tax |
Diluted EPS |
||||||||||
Loss from continuing operations – GAAP |
$ |
(5,290) |
$ |
(6,309) |
$ |
(0.08) |
||||||
Adjustments: |
||||||||||||
Legal contingencies loss |
1,338 |
1,338 |
0.02 |
|||||||||
Gain on sale of assets and businesses, net |
(409) |
(409) |
(0.01) |
|||||||||
Restructuring costs |
1,942 |
1,942 |
0.03 |
|||||||||
Debt modification and extinguishment gain |
(688) |
(688) |
(0.01) |
|||||||||
Adjusted loss from continuing operations – non-GAAP |
$ |
(3,107) |
$ |
(4,126) |
$ |
(0.05) |
||||||
Six Months Ended |
||||||||||||
Pre-Tax |
After-Tax |
Diluted EPS |
||||||||||
Loss from continuing operations – GAAP |
$ |
(25,738) |
$ |
(28,017) |
$ |
(0.39) |
||||||
Adjustments: |
||||||||||||
Shareholder cooperation expenses |
1,905 |
1,905 |
0.03 |
|||||||||
Loss on sale of assets and businesses, net |
12,208 |
12,208 |
0.17 |
|||||||||
Restructuring costs |
1,942 |
1,942 |
0.03 |
|||||||||
Debt modification and extinguishment gain |
(4,079) |
(4,079) |
(0.06) |
|||||||||
Legal contingencies loss |
1,338 |
1,338 |
0.02 |
|||||||||
Adjusted loss from continuing operations – non-GAAP* |
$ |
(12,424) |
$ |
(14,703) |
$ |
(0.21) |
||||||
*Difference due to rounding. |
Adjusted Operating Income is defined as GAAP Operating Income, less expenses/gains associated with the Company’s transformation, such as restructuring expenses, gains/losses on divestitures, impairments of goodwill and other assets. Management believes that this is useful in evaluating operating performance, but this measure should not be used in isolation. The following table reconciles our Operating income to Adjusted Operating income as noted above.
Three Months Ended |
Six Months Ended |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
Operating income – GAAP |
$ |
32,428 |
$ |
22,491 |
$ |
40,542 |
$ |
21,933 |
||||||||
Adjustments: |
||||||||||||||||
(Gain) loss on sale of assets and businesses, net |
— |
(409) |
— |
12,208 |
||||||||||||
Legal contingencies loss |
— |
1,338 |
7,464 |
1,338 |
||||||||||||
Restructuring costs (cash based) |
3,566 |
1,942 |
5,182 |
1,942 |
||||||||||||
Shareholder cooperation expenses |
— |
— |
— |
1,905 |
||||||||||||
Adjusted operating income – non-GAAP |
$ |
35,994 |
$ |
25,362 |
$ |
53,188 |
$ |
39,326 |
||||||||
Adjusted operating margin – non-GAAP |
12.5 |
% |
8.9 |
% |
9.4 |
% |
7.2 |
% |
(Continued)
FINANCIAL DATA (UNAUDITED)
TRIUMPH GROUP, INC. AND SUBSIDIARIES
(dollars in thousands)
Non-GAAP Financial Measure Disclosures (continued)
Fiscal 2025 |
|||
($ in millions) |
Guidance |
||
Income from continuing operations, before taxes |
$43.5-$48.5 |
||
Adjustments: |
|||
Interest expense and other, net |
~$92.0 |
||
Non-service defined benefit expense |
~$5.0 |
||
Depreciation & Amortization |
~$32.0 |
||
Amortization of acquired contract liabilities |
~($3.0) |
||
Share-based compensation |
~$13.0 |
||
Legal contingencies loss |
~$7.5 |
||
Adjusted EBITDAP – non-GAAP |
$190.0 – $195.0 |
Cash provided by operations, is provided for consistency and comparability. We also use free cash flow as a key factor in planning for and consideration of strategic acquisitions and the repayment of debt. This measure should not be considered in isolation, as a measure of residual cash flow available for discretionary purposes, or as an alternative to operating results presented in accordance with GAAP. The following table reconciles cash used in operations to free cash use.
Three Months Ended |
Six Months Ended |
Fiscal 2025 |
||||||||||||||||
$ in millions |
2024 |
2023 |
2024 |
2023 |
||||||||||||||
Cash (use) flow from operating activities |
$ |
(38.4) |
$ |
(32.2) |
$ |
(142.9) |
$ |
(95.9) |
$ 40.0 – $ 55.0 |
|||||||||
Less: |
||||||||||||||||||
Capital expenditures |
(6.3) |
(4.6) |
(14.5) |
(11.0) |
$ (20.0) – $ (25.0) |
|||||||||||||
Free cash (use) flow* |
$ |
(44.7) |
$ |
(36.9) |
$ |
(157.4) |
$ |
(107.0) |
$ 20.0 – $ 30.0 |
|||||||||
* Differences due to rounding |
||||||||||||||||||
View original content:https://www.prnewswire.com/news-releases/triumph-reports-strong-second-quarter-fiscal-2025-results-and-raises-fy25-guidance-302301983.html
SOURCE Triumph Group
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
Zeta Global, Spirit Airlines And Other Big Stocks Moving Lower In Tuesday's Pre-Market Session
U.S. stock futures were slightly lower this morning, with the Dow futures falling around 0.1% on Tuesday.
Shares of Zeta Global Holdings Corp. ZETA fell sharply in today’s pre-market trading following third-quarter results.
Total revenue rose 42% year-over-year to $268.3 million, while the company posted GAAP loss per share of 9 cents versus a year-ago loss of 27 cents per share.
Zeta Global shares dipped 9.8% to $33.15 in the pre-market trading session.
Here are some other stocks moving lower in pre-market trading.
- Destiny Tech100 Inc. DXYZ declined 21.3% to $33.40 in pre-market trading after gaining 17% on Monday.
- Agora, Inc. API fell 13.8% to $4.32 in pre-market trading. Agora will release its financial results for the third quarter ended Sept. 30 after the closing bell on Nov. 25.
- Spirit Airlines, Inc. SAVE shares declined 9.4% to $3.08 in pre-market trading after jumping over 25% on Monday.
- Sangamo Therapeutics, Inc. SGMO fell 8.5% to $2.47 in pre-market trading.
- Cipher Mining Inc. CIFR fell 7.4% to $6.88 in pre-market trading.
- Ouster, Inc. OUST fell 7.2% to $9.79 in pre-market trading after jumping 32% on Monday.
- Stepan Company SCL fell 5.5% to $75.14 in pre-market trading.
Now Read This:
Market News and Data brought to you by Benzinga APIs
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
The Home Depot Announces Third Quarter Fiscal 2024 Results; Updates Fiscal 2024 Guidance
ATLANTA, Nov. 12, 2024 /PRNewswire/ — The Home Depot®, the world’s largest home improvement retailer, today reported sales of $40.2 billion for the third quarter of fiscal 2024, an increase of 6.6% from the third quarter of fiscal 2023. Comparable sales for the third quarter of fiscal 2024 decreased 1.3%, and comparable sales in the U.S. decreased 1.2%.
Operating income for the third quarter of fiscal 2024 was $5.4 billion and operating margin was 13.5%, compared with operating income of $5.4 billion and an operating margin of 14.3% for the third quarter of fiscal 2023.
Adjusted(1) operating income for the third quarter of fiscal 2024 was $5.6 billion and adjusted(1) operating margin was 13.8%, compared with adjusted operating income of $5.5 billion and an adjusted operating margin of 14.5% for the third quarter of fiscal 2023.
Net earnings for the third quarter of fiscal 2024 were $3.6 billion, or $3.67 per diluted share, compared with net earnings of $3.8 billion, or $3.81 per diluted share, in the same period of fiscal 2023.
Adjusted(1) diluted earnings per share for the third quarter of fiscal 2024 were $3.78, compared with adjusted diluted earnings per share of $3.85 in the same period of fiscal 2023.
“While macroeconomic uncertainty remains, our third quarter performance exceeded our expectations,” said Ted Decker, chair, president and CEO. “As weather normalized, we saw better engagement across seasonal goods and certain outdoor projects as well as incremental sales related to hurricane demand. I would like to thank all of our associates for their dedication in serving our customers and communities.”
(1) |
The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). As used above and throughout this earnings release, adjusted operating income, adjusted operating margin, and adjusted diluted earnings per share are non-GAAP financial measures. Refer to the end of this release for an explanation of these non-GAAP financial measures and reconciliations to the most directly comparable GAAP measures. |
Fiscal 2024 Guidance
The company updated its fiscal 2024 guidance, which includes 53 weeks of operating results:
- Total sales to increase approximately 4% including SRS and the 53rd week
- 53rd week projected to add approximately $2.3 billion to total sales
- SRS expected to contribute approximately $6.4 billion in incremental sales
- Comparable sales to decline approximately 2.5% for the 52-week period compared to fiscal 2023
- Approximately 12 new stores
- Gross margin of approximately 33.5%
- Operating margin of approximately 13.5%
- Adjusted(1) operating margin of approximately 13.8%
- Tax rate of approximately 24%
- Net interest expense of approximately $2.1 billion
- 53-week diluted earnings-per-share to decline approximately 2% from $15.11 in fiscal 2023
- 53rd week expected to contribute approximately $0.30 of diluted earnings per share compared to fiscal 2023
- 53-week adjusted(1) diluted earnings-per-share to decline approximately 1% from $15.25 in fiscal 2023
- 53rd week expected to contribute approximately $0.30 of adjusted diluted earnings per share compared to fiscal 2023
The Home Depot will conduct a conference call today at 9 a.m. ET to discuss information included in this news release and related matters. The conference call will be available in its entirety through a webcast and replay at ir.homedepot.com/events-and-presentations.
At the end of the third quarter, the company operated a total of 2,345 retail stores and over 780 branches across all 50 states, the District of Columbia, Puerto Rico, the U.S. Virgin Islands, Guam, 10 Canadian provinces and Mexico. The Company employs over 465,000 associates. The Home Depot’s stock is traded on the New York Stock Exchange HD and is included in the Dow Jones industrial average and Standard & Poor’s 500 index.
Cautionary Note Regarding Forward-Looking Statements
Certain statements contained herein constitute “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements may relate to, among other things, the demand for our products and services, including as a result of macroeconomic conditions; net sales growth; comparable sales; the effects of competition; our brand and reputation; implementation of interconnected retail, store, supply chain and technology initiatives; inventory and in-stock positions; the state of the economy; the state of the housing and home improvement markets; the state of the credit markets, including mortgages, home equity loans, and consumer credit; the impact of tariffs; issues related to the payment methods we accept; demand for credit offerings; management of relationships with our associates, potential associates, suppliers and service providers; cost and availability of labor; costs of fuel and other energy sources; events that could disrupt our business, supply chain, technology infrastructure, or demand for our products and services, such as international trade disputes, natural disasters, climate change, public health issues, cybersecurity events, labor disputes, geopolitical conflicts, military conflicts, or acts of war; our ability to maintain a safe and secure store environment; our ability to address expectations regarding environmental, social and governance matters and meet related goals; continuation or suspension of share repurchases; net earnings performance; earnings per share; future dividends; capital allocation and expenditures; liquidity; return on invested capital; expense leverage; changes in interest rates; changes in foreign currency exchange rates; commodity or other price inflation and deflation; our ability to issue debt on terms and at rates acceptable to us; the impact and expected outcome of investigations, inquiries, claims, and litigation, including compliance with related settlements; the challenges of operating in international markets; the adequacy of insurance coverage; the effect of accounting charges; the effect of adopting certain accounting standards; the impact of legal and regulatory changes, including changes to tax laws and regulations; store openings and closures; guidance for fiscal 2024 and beyond; financial outlook; and the impact of acquired companies, including SRS, on our organization and the ability to recognize the anticipated benefits of any acquisitions.
Forward-looking statements are based on currently available information and our current assumptions, expectations and projections about future events. You should not rely on our forward-looking statements. These statements are not guarantees of future performance and are subject to future events, risks and uncertainties – many of which are beyond our control, dependent on the actions of third parties, or currently unknown to us – as well as potentially inaccurate assumptions that could cause actual results to differ materially from our historical experience and our expectations and projections. These risks and uncertainties include, but are not limited to, those described in Part I, Item 1A. “Risk Factors,” and elsewhere in our Annual Report on Form 10-K for our fiscal year ended January 28, 2024 and also as described from time to time in reports subsequently filed with the Securities and Exchange Commission. There also may be other factors that we cannot anticipate or that are not described herein, generally because we do not currently perceive them to be material. Such factors could cause results to differ materially from our expectations. Forward-looking statements speak only as of the date they are made, and we do not undertake to update these statements other than as required by law. You are advised, however, to review any further disclosures we make on related subjects in our filings with the Securities and Exchange Commission and in our other public statements.
Non-GAAP Financial Measures
These statements are also supplemented with certain non-GAAP financial measures. When used in conjunction with our GAAP financial measures, we believe these supplemental non-GAAP financial measures will help management and investors to better understand and analyze our performance. However, this supplemental information should not be considered in isolation or as a substitute for the related GAAP measures. Refer to the end of this release for an explanation and definitions of these non-GAAP financial measures and reconciliations to the most directly comparable GAAP measures.
THE HOME DEPOT, INC. |
|||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS |
|||||||||||
(Unaudited) |
|||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||
in millions, except per share data |
October 27, |
October 29, |
% Change |
October 27, |
October 29, |
% Change |
|||||
Net sales |
$ 40,217 |
$ 37,710 |
6.6 % |
$ 119,810 |
$ 117,883 |
1.6 % |
|||||
Cost of sales |
26,792 |
24,972 |
7.3 |
79,536 |
78,431 |
1.4 |
|||||
Gross profit |
13,425 |
12,738 |
5.4 |
40,274 |
39,452 |
2.1 |
|||||
Operating expenses: |
|||||||||||
Selling, general and administrative |
7,212 |
6,649 |
8.5 |
21,023 |
19,919 |
5.5 |
|||||
Depreciation and amortization |
795 |
683 |
16.4 |
2,220 |
1,987 |
11.7 |
|||||
Total operating expenses |
8,007 |
7,332 |
9.2 |
23,243 |
21,906 |
6.1 |
|||||
Operating income |
5,418 |
5,406 |
0.2 |
17,031 |
17,546 |
(2.9) |
|||||
Interest and other (income) expense: |
|||||||||||
Interest income and other, net |
(30) |
(49) |
(38.8) |
(171) |
(123) |
39.0 |
|||||
Interest expense |
625 |
487 |
28.3 |
1,683 |
1,430 |
17.7 |
|||||
Interest and other, net |
595 |
438 |
35.8 |
1,512 |
1,307 |
15.7 |
|||||
Earnings before provision for income taxes |
4,823 |
4,968 |
(2.9) |
15,519 |
16,239 |
(4.4) |
|||||
Provision for income taxes |
1,175 |
1,158 |
1.5 |
3,710 |
3,897 |
(4.8) |
|||||
Net earnings |
$ 3,648 |
$ 3,810 |
(4.3) % |
$ 11,809 |
$ 12,342 |
(4.3) % |
|||||
Basic weighted average common shares |
991 |
996 |
(0.5) % |
990 |
1,002 |
(1.2) % |
|||||
Basic earnings per share |
$ 3.68 |
$ 3.83 |
(3.9) |
$ 11.93 |
$ 12.32 |
(3.2) |
|||||
Diluted weighted average common shares |
993 |
999 |
(0.6) % |
992 |
1,005 |
(1.3) % |
|||||
Diluted earnings per share |
$ 3.67 |
$ 3.81 |
(3.7) |
$ 11.90 |
$ 12.28 |
(3.1) |
|||||
Three Months Ended |
Nine Months Ended |
||||||||||
Selected Sales Data (1) |
October 27, |
October 29, |
% Change |
October 27, |
October 29, |
% Change |
|||||
Customer transactions (in millions) |
399.0 |
399.8 |
(0.2) % |
1,236.8 |
1,249.8 |
(1.0) % |
|||||
Average ticket |
$ 88.65 |
$ 89.36 |
(0.8) |
$ 89.38 |
$ 90.42 |
(1.2) |
|||||
Sales per retail square foot |
$ 582.97 |
$ 595.71 |
(2.1) |
$ 604.11 |
$ 623.17 |
(3.1) |
(1) |
Selected Sales Data does not include results for HD Supply or SRS. At this time, we are still evaluating whether SRS results |
THE HOME DEPOT, INC. |
|||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
(Unaudited) |
|||||
in millions |
October 27, |
October 29, |
January 28, |
||
Assets |
|||||
Current assets: |
|||||
Cash and cash equivalents |
$ 1,531 |
$ 2,058 |
$ 3,760 |
||
Receivables, net |
5,782 |
3,932 |
3,328 |
||
Merchandise inventories |
23,897 |
22,805 |
20,976 |
||
Other current assets |
1,739 |
1,887 |
1,711 |
||
Total current assets |
32,949 |
30,682 |
29,775 |
||
Net property and equipment |
26,573 |
25,735 |
26,154 |
||
Operating lease right-of-use assets |
8,521 |
7,071 |
7,884 |
||
Goodwill |
19,428 |
7,937 |
8,455 |
||
Intangible assets, net |
9,112 |
3,497 |
3,606 |
||
Other assets |
681 |
655 |
656 |
||
Total assets |
$ 97,264 |
$ 75,577 |
$ 76,530 |
||
Liabilities and Stockholders’ Equity |
|||||
Current liabilities: |
|||||
Short-term debt |
$ 1,344 |
$ — |
$ — |
||
Accounts payable |
13,506 |
11,478 |
10,037 |
||
Accrued salaries and related expenses |
2,094 |
2,034 |
2,096 |
||
Current installments of long-term debt |
3,176 |
1,362 |
1,368 |
||
Current operating lease liabilities |
1,262 |
1,026 |
1,050 |
||
Other current liabilities |
7,710 |
7,672 |
7,464 |
||
Total current liabilities |
29,092 |
23,572 |
22,015 |
||
Long-term debt, excluding current installments |
50,058 |
40,567 |
42,743 |
||
Long-term operating lease liabilities |
7,538 |
6,300 |
7,082 |
||
Other long-term liabilities |
4,790 |
3,708 |
3,646 |
||
Total liabilities |
91,478 |
74,147 |
75,486 |
||
Total stockholders’ equity |
5,786 |
1,430 |
1,044 |
||
Total liabilities and stockholders’ equity |
$ 97,264 |
$ 75,577 |
$ 76,530 |
THE HOME DEPOT, INC. |
|||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||
(Unaudited) |
|||
Nine Months Ended |
|||
in millions |
October 27, |
October 29, |
|
Cash Flows from Operating Activities: |
|||
Net earnings |
$ 11,809 |
$ 12,342 |
|
Reconciliation of net earnings to net cash provided by operating activities: |
|||
Depreciation and amortization, excluding amortization of intangible assets |
2,472 |
2,279 |
|
Intangible asset amortization |
280 |
136 |
|
Stock-based compensation expense |
328 |
300 |
|
Changes in working capital |
84 |
1,391 |
|
Changes in deferred income taxes |
170 |
(310) |
|
Other operating activities |
(4) |
301 |
|
Net cash provided by operating activities |
15,139 |
16,439 |
|
Cash Flows from Investing Activities: |
|||
Capital expenditures |
(2,384) |
(2,368) |
|
Payments for businesses acquired, net |
(17,613) |
(795) |
|
Other investing activities |
85 |
15 |
|
Net cash used in investing activities |
(19,912) |
(3,148) |
|
Cash Flows from Financing Activities: |
|||
Proceeds from short-term debt, net |
1,344 |
— |
|
Proceeds from long-term debt, net of discounts |
9,983 |
— |
|
Repayments of long-term debt |
(1,355) |
(1,200) |
|
Repurchases of common stock |
(649) |
(6,465) |
|
Proceeds from sales of common stock |
231 |
192 |
|
Cash dividends |
(6,694) |
(6,304) |
|
Other financing activities |
(223) |
(146) |
|
Net cash provided by (used in) financing activities |
2,637 |
(13,923) |
|
Change in cash and cash equivalents |
(2,136) |
(632) |
|
Effect of exchange rate changes on cash and cash equivalents |
(93) |
(67) |
|
Cash and cash equivalents at beginning of period |
3,760 |
2,757 |
|
Cash and cash equivalents at end of period |
$ 1,531 |
$ 2,058 |
NON-GAAP FINANCIAL MEASURES
Adjusted operating income, adjusted operating margin (calculated as adjusted operating income divided by total net sales), and adjusted diluted earnings per share are presented as supplemental financial measures in the evaluation of our business that are not required by or presented in accordance with GAAP. The Company excludes the impact of amortization expense from acquired intangible assets from adjusted operating income and adjusted operating margin, and the impact of amortization expense from acquired intangible assets, including the related tax effects, from adjusted diluted earnings per share. We do not adjust for the revenue that is generated in part from the use of our acquired intangible assets. Amortization expense, unlike the related revenue, is not affected by operations in any particular period unless an intangible asset becomes impaired, or the useful life of an intangible asset is revised.
When used in conjunction with our GAAP results, we believe these non-GAAP measures provide investors with meaningful supplemental measures of our performance period to period, make it easier for investors to compare our underlying business performance to peers, and align to how management analyzes trends and evaluates performance internally. The Company provides non-GAAP financial information on this basis to facilitate comparability when we report earnings results. These non-GAAP measures should not be a substitute for their comparable GAAP financial measures. Investors should rely primarily on our GAAP results and use non-GAAP financial measures only supplementally in making investment decisions. Our calculation of non-GAAP measures may not be comparable to similarly titled measures reported by other companies and other companies may not define these non-GAAP financial measures in the same way, which may limit their usefulness as comparative measures.
RECONCILIATION OF ADJUSTED OPERATING INCOME AND ADJUSTED OPERATING MARGIN |
|||||||||||||
Three Months Ended |
Nine Months Ended |
Fiscal Year |
|||||||||||
USD in millions |
October 27, |
October 29, |
% |
October 27, |
October 29, |
% |
January 28, |
||||||
Operating income (GAAP) |
$ 5,418 |
$ 5,406 |
0.2 % |
$ 17,031 |
$ 17,546 |
(2.9) % |
$ 21,689 |
||||||
Operating margin (1) |
13.5 % |
14.3 % |
14.2 % |
14.9 % |
14.2 % |
||||||||
Acquired intangible asset amortization (2) |
138 |
48 |
280 |
136 |
186 |
||||||||
Adjusted operating income (Non-GAAP) |
$ 5,556 |
$ 5,454 |
1.9 % |
$ 17,311 |
$ 17,682 |
(2.1) % |
$ 21,875 |
||||||
Adjusted operating margin (Non-GAAP) (3) |
13.8 % |
14.5 % |
14.4 % |
15.0 % |
14.3 % |
(1) |
Operating margin is calculated as operating income divided by total net sales. |
||||||
(2) |
Amounts include acquired intangible asset amortization of $86 million and $125 million during the three and nine months |
||||||
(3) |
Adjusted operating margin is calculated as adjusted operating income divided by total net sales. |
Our adjusted operating margin guidance for fiscal 2024 excludes an expected approximately 30 basis point impact from acquired intangible asset amortization.
RECONCILIATION OF ADJUSTED DILUTED EARNINGS PER SHARE |
|||||||||||||
Three Months Ended |
Nine Months Ended |
Fiscal Year |
|||||||||||
per share amounts |
October 27, |
October 29, |
% |
October 27, |
October 29, |
% |
January 28, |
||||||
Diluted earnings per share (GAAP) |
$ 3.67 |
$ 3.81 |
(3.7) % |
$ 11.90 |
$ 12.28 |
(3.1) % |
$ 15.11 |
||||||
Impact of acquired intangible asset amortization |
0.14 |
0.05 |
0.28 |
0.13 |
0.19 |
||||||||
Income tax impact of non-GAAP adjustment (4) |
(0.03) |
(0.01) |
(0.06) |
(0.03) |
(0.05) |
||||||||
Adjusted diluted earnings per share (Non- |
$ 3.78 |
$ 3.85 |
(1.8) % |
$ 12.12 |
$ 12.38 |
(2.1) % |
$ 15.25 |
(4) |
Calculated as the per share impact of acquired intangible asset amortization multiplied by the Company’s effective tax rate |
Our adjusted diluted earnings per share guidance for fiscal 2024 excludes an expected after-tax impact of approximately $0.30 from acquired intangible asset amortization.
View original content to download multimedia:https://www.prnewswire.com/news-releases/the-home-depot-announces-third-quarter-fiscal-2024-results-updates-fiscal-2024-guidance-302301933.html
SOURCE The Home Depot
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
Titan Reports Third Quarter 2024 Results
VANCOUVER, British Columbia, Nov. 12, 2024 (GLOBE NEWSWIRE) — Titan Mining Corporation TITIMCF (“Titan” or the “Company“) announces the results for the quarter ended September 30, 2024. (All amounts are in U.S. dollars unless otherwise stated)
Don Taylor, Chief Executive Officer of Titan, commented, “Despite the setback caused by Tropical Storm Debby, management and staff at the mine were able to make full repairs and stockpile ore during the recovery period while the crusher repairs were being completed. As a result, Titan reiterates its full year production guidance and fully expects Q4 cash costs to offset the higher costs reflected in Q3. Additionally, in Q4, Titan expects to release an updated Life of Mine Plan for its zinc operations and a maiden resource estimate for its Kilbourne graphite project.”
Q3 2024 HIGHLIGHTS:
- Appointment of Rita Adiani as President of the Company
- Zero Lost Time Injuries in the third quarter.
- Returned to full commercial production on September 26, 2024 following the temporary suspension of operations resulting from the historic flooding caused from Tropical Storm Debby. There were no injuries to employees or damage to the mobile fleet. Repairs were completed ahead of schedule and under budget.
TABLE 1 Financial and Operating Highlights
Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | |||||
Operating | |||||||||
Payable Zinc Produced | mlbs | 8.0 | 14.5 | 14.7 | 13.9 | 18.3 | |||
Payable Zinc Sold | mlbs | 8.2 | 14.7 | 14.4 | 13.9 | 18.3 | |||
Average Realized Zinc Price | $/lb | 1.27 | 1.30 | 1.11 | 1.13 | 1.10 | |||
Financial | |||||||||
Revenue | $m | 8.27 | 17.97 | 11.73 | 10.91 | 15.50 | |||
Net Income (loss) before tax | $m | (4.86 | ) | 2.62 | (2.63 | ) | (6.96 | ) | 0.50 |
Earnings (loss) per share – basic | $/sh | (0.04 | ) | 0.02 | (0.02 | ) | (0.05 | ) | 0.00 |
Cash Flow from Operating Activities before changes in non-cash working capital | $m | (1.68 | ) | 6.97 | 0.26 | (1.36 | ) | 4.21 | |
Cash and Cash Equivalents | $m | 5.84 | 5.55 | 4.18 | 5.03 | 4.32 | |||
Net Debt 1 | $m | 30.78 | 30.63 | 32.44 | 30.75 | 32.93 |
1Net Debt is a non-GAAP measure. This term is not a standardized financial measure under IFRS and might not be comparable to similar financial measures disclosed by other issuers. See Non-GAAP Performance Measures below for additional information.
As a result of Tropical Storm Debby, revenues were lower during the three and nine months ended September 30, 2024, largely due to the temporary suspension of operations at ESM during the period from August 12, 2024 to September 26, 2024. Additionally, AISC increased to $1.35 in Q3 2024 from $0.79/lb in Q2 2024, primarily due to lower concentrate deliveries during August and September.
OPERATIONS REVIEW
Mining in the third quarter of 2024 focused on the Mahler, New Fold, and Mud Pond zones. Mining activities remain suspended in the N2D zone while the Company reviews opportunities to restart production in this area. Deepening of the Lower Mahler ramp system provided access to higher-grade ore in the Lower Mahler mining zone that supported higher than budgeted grades. Longhole stope mining in New Fold provided above-target grades and tons. Ore recovery from the longhole stoping in New Fold will continue into the fourth quarter. It is expected that ore from New Fold and Lower Mahler zones will continue to support budgeted head grades for the remainder of the fiscal year. Mining will continue in these key zones during the fourth quarter of 2024.
While crushing and hoisting activities were halted from August 12, 2024 to September 26, 2024, mining activities continued and ore was stockpiled in the underground. The Company expects to hoist and mill budgeted tonnage in Q4 plus all underground ore that was stockpiled in Q3. With the excess capacity in the mill, the Company expects to meet full year guidance.
Work on projects focused mainly on the rehabilitation of the underground crusher and associated electrical components that were damaged during the flooding caused by Tropical Storm Debby. In addition, a previously unknown raise at the old Streeter Portal at the #2 mine area, which is suspected to have been a major contributor to the inflow, was permanently plugged to prevent any future inflow. Rod mill liners were installed in the third quarter of 2024. In the fourth quarter of 2024, the Company plans to initiate a market search for a replacement underground haulage truck and a mechanical bolter.
EXPLORATION UPDATE
Kilbourne:
Titan has continued work on defining the Kilbourne graphite target, a graphite exploration target hosted within the same stratigraphic sequence as ESM’s zinc mineralization. The host unit is Unit 2 of the lower marbles. Historic mapping and drilling have documented roughly 25,000 ft (7.6 km) of strike length, from surface to a depth of over 3,000 ft (914 m). Roughly 8,500 ft (2.5 km) of this strike length is within the affected area of the Empire State Mine. The remaining strike length is securely within mineral rights held by Titan. Permitting for bringing Kilbourne into production is subject to a state level permitting process.
Phase I of drilling at Kilbourne was completed in the second quarter of 2024 and totalled 11,916 ft (3,362 m). Drilling indicates that host lithology can be divided into two zones of mineralization. The upper mineralized zone with an average thickness of 57 ft (17.4 m) and an average grade of 3.1% graphitic carbon (Cg) and the lower mineralized zone with an average thickness of 29 ft (8.8 m) and an average grade of 2.8% Cg. Phase I of Kilbourne drilling successfully tested 8,255 ft of strike length within the ESM active use permit.
Phase II of the metallurgical testing performed by Forte Analytical of Wheatridge Colorado was completed in the third quarter. The Company is awaiting assay results from these tests. The Company has additionally sought the services of Metpro Services to help in developing the next stages of metallurgical and process testing. Phase III of metallurgy will take place at SGS Lakefield and is likely to be completed by Q4 2024.
Qualified Person
The scientific and technical information contained in this news release and the sampling, analytical and test data underlying the scientific and technical information has been reviewed, verified and approved by Donald R. Taylor, MSc., PG, Chief Executive Officer of the Company, a qualified person for the purposes of NI 43-101. Mr. Taylor has more than 25 years of mineral exploration and mining experience and is a Registered Professional Geologist through the SME (registered member #4029597). The data was verified using data validation and quality assurance procedures under high industry standards.
Assays and Quality Assurance/Quality Control
To ensure reliable sample results, the Company has a rigorous QA/QC program in place that monitors the chain-of-custody of samples and includes the insertion of blanks and certified reference standards at statistically derived intervals within each batch of samples. Core is photographed and split in half with one-half retained in a secured facility for verification purposes. Drill core samples submitted for analysis had a minimum weight of 0.6 lb (0.3 kg) and a maximum weight of 6.0 lb (2.7 kg), with an average weight of 3.6 lb (1.6 kg). Trench samples submitted for analysis had a minimum weight of 4.2 lb (1.9 kg) and a maximum weight of 26.2 lb (11.9 kg), with an average weight of 6.2 lb (13.6 kg).
Analysis has been performed as SGS Canada Inc. (“SGS”) an independent ISO/IEC accredited lab. Sample preparation (crushing and pulverizing) and total graphitic carbon analysis has been completed at SGS Lakefield, Ontario, Canada. SGS prepares a pulp of all samples and sends the pulps to their analytical laboratory in Burnaby, B.C., Canada for multielement analysis. SGS analyzes the pulp sample by leach and IR combustion for total graphitic carbon (GC_CSA05V) and aqua regia digestion (GE-ICP21B20 for 34 elements) with an ICP – OES finish including Cu (copper), Pb (lead), and Zn (zinc). All samples in which Cu (copper), Pb (lead), or Zn (zinc) are greater than 10,000 ppm are re-run using aqua regia digestion (GO_ICP21B100) with the elements reported in percentage (%).
The Company has not identified any drilling, sampling, recovery, or other factors that could materially affect the accuracy or reliability of the data set out in this news release. True widths of the mineralized zones described in this news release are not presently known.
Non-GAAP Performance Measures
This document includes non-GAAP performance measures, discussed below, that do not have a standardized meaning prescribed by IFRS. The performance measures may not be comparable to similar measures reported by other issuers. The Company believes that these performance measures are commonly used by certain investors, in conjunction with conventional GAAP measures, to enhance their understanding of the Company’s performance. The Company uses these performance measures extensively in internal decision-making processes, including to assess how well the Empire State Mine is performing and to assist in the assessment of the overall efficiency and effectiveness of the mine site management team. The tables below provide a reconciliation of these non-GAAP measures to the most directly comparable IFRS measures as contained within the Company’s issued financial statements.
C1 cash cost per payable pound sold
C1 cash cost is a non-GAAP measure. C1 cash cost represents the cash cost incurred at each processing stage, from mining through to recoverable metal delivered to customers, including mine site operating and general and administrative costs, freight, treatment and refining charges.
The C1 cash cost per payable pound sold is calculated by dividing the total C1 cash costs by payable pounds of metal sold.
All-In Sustaining Cost (AISC)
AISC measures the estimated cash costs to produce a pound of payable zinc plus the estimated capital sustaining costs to maintain the mine and mill. This measure includes the C1 cash cost and capital sustaining costs divided by pounds of payable zinc sold. AISC does not include depreciation, depletion, amortization, reclamation and exploration expenses.
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||
C1 cash cost per payable pound | Total | Per pound |
Total | Per pound |
Total | Per pound |
Total | Per pound |
|||||||||||
Pounds of payable zinc sold (millions) | 8.2 | 18.3 | 37.3 | 48.2 | |||||||||||||||
Operating expenses and selling costs | $ | 9,206 | $ | 1.12 | $ | 9,761 | $ | 0.53 | $ | 29,121 | $ | 0.78 | $ | 34,991 | $ | 0.72 | |||
Concentrate smelting and refining costs | 1,664 | 0.20 | 5,673 | 0.31 | 7,245 | 0.19 | 14,307 | 0.30 | |||||||||||
Total C1 cash cost | $ | 10,871 | $ | 1.32 | $ | 15,434 | $ | 0.84 | $ | 36,366 | $ | 0.97 | $ | 49,298 | $ | 1.02 | |||
Sustaining Capital Expenditures | $ | 266 | $ | 0.03 | $ | 425 | $ | 0.02 | $ | 705 | $ | 0.02 | $ | 1,944 | $ | 0.04 | |||
AISC | $ | 11,137 | $ | 1.35 | $ | 15,859 | $ | 0.86 | $ | 37,071 | $ | 0.99 | $ | 51,242 | $ | 1.06 |
Sustaining capital expenditures
Sustaining capital expenditures are defined as those expenditures which do not increase payable mineral production at a mine site and excludes all expenditures at the Company’s projects and certain expenditures at the Company’s operating sites which are deemed expansionary in nature. Expansionary capital expenditures are expenditures that are deemed expansionary in nature. The following table reconciles sustaining capital expenditures and expansionary capital expenditures to the Company’s additions to mineral, properties, plant and equipment (or total capital expenditures):
Nine months ended September 30, | |||||
2024 | 2023 | ||||
Sustaining capital expenditures | $ | 705 | $ | 1,944 | |
Expansionary capital expenditures | 557 | 588 | |||
Additions to mineral, properties, plant and equipment | $ | 1,262 | $ | 2,532 |
Net Debt
Net debt is calculated as the sum of the current and non-current portions of long-term debt, net of the cash and cash equivalent balance as at the balance sheet date. A reconciliation of net debt is provided below.
As of September 30, |
As of December 31, |
|||||
2024 | 2023 | |||||
Current portion of debt | $ | 36,623 | $ | 35,779 | ||
Non-current portion of debt | – | – | ||||
Total debt | $ | 36,623 | $ | 35,779 | ||
Less: Cash and cash equivalents | (5,844 | ) | (5,031 | ) | ||
Net debt | $ | 30,779 | $ | 30,748 |
About Titan Mining Corporation
Titan is an Augusta Group company which produces zinc concentrate at its 100%-owned Empire State Mine located in New York state. The Company is focused on value creation and operating excellence, with a strong commitment to developing critical mineral assets that enhance the security of the U.S. supply chain. For more information on the Company, please visit our website at www.titanminingcorp.com.
Contact
For further information, please contact: Investor Relations: Email: info@titanminingcorp.com
Cautionary Note Regarding Forward-Looking Information
Certain statements and information contained in this new release constitute “forward-looking statements”, and “forward-looking information” within the meaning of applicable securities laws (collectively, “forward-looking statements”). These statements appear in a number of places in this news release and include statements regarding our intent, or the beliefs or current expectations of our officers and directors, including that in Q4, Titan expects to release an updated Life of Mine Plan for its zinc operations and a maiden resource estimate for Titan’s Kilbourne graphite project; ore recovery from the longhole stoping in New Fold will continue into the fourth quarter; it is expected that ore from New Fold and Lower Mahler zones will continue to support budgeted head grades for the remainder of the fiscal year; mining will continue in these key zones during the fourth quarter of 2024; the Company expects to hoist and mill budgeted tonnage in Q4 plus all underground ore that was stockpiled in Q3; With the excess capacity in the mill, the Company expects to meet full year guidance; in the fourth quarter of 2024, the Company plans to initiate a market search for a replacement underground haulage truck and a mechanical bolter; any permitting for bringing Kilbourne into production is likely to be subject to a streamlined permitting process at state level; phase III of metallurgy will take place at SGS Lakefield and is likely to be completed by Q4 2024. When used in this news release words such as “to be”, “will”, “planned”, “expected”, “potential”, and similar expressions are intended to identify these forward-looking statements. Although the Company believes that the expectations reflected in such forward-looking statements and/or information are reasonable, undue reliance should not be placed on forward-looking statements since the Company can give no assurance that such expectations will prove to be correct. These statements involve known and unknown risks, uncertainties and other factors that may cause actual results or events to vary materially from those anticipated in such forward-looking statements, including the risks, uncertainties and other factors identified in the Company’s periodic filings with Canadian securities regulators. Such forward-looking statements are based on various assumptions, including assumptions made with regard to the ability to advance exploration efforts at ESM; the results of such exploration efforts; the ability to secure adequate financing (as needed); the permitting process for Kilbourne; the Company maintaining its current strategy and objectives; and the Company’s ability to achieve its growth objectives. While the Company considers these assumptions to be reasonable, based on information currently available, they may prove to be incorrect. Except as required by applicable law, we assume no obligation to update or to publicly announce the results of any change to any forward-looking statement contained herein to reflect actual results, future events or developments, changes in assumptions or changes in other factors affecting the forward-looking statements. If we update any one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements. You should not place undue importance on forward-looking statements and should not rely upon these statements as of any other date. All forward-looking statements contained in this news release are expressly qualified in their entirety by this cautionary statement.
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
Top 3 Tech And Telecom Stocks Which Could Rescue Your Portfolio In Q4
The most oversold stocks in the communication services sector presents an opportunity to buy into undervalued companies.
The RSI is a momentum indicator, which compares a stock’s strength on days when prices go up to its strength on days when prices go down. When compared to a stock’s price action, it can give traders a better sense of how a stock may perform in the short term. An asset is typically considered oversold when the RSI is below 30, according to Benzinga Pro.
Here’s the latest list of major oversold players in this sector, having an RSI near or below 30.
PLDT Inc ADR PHI
- On March 27, PLDT filed 2023 annual report on Form 20-F with the U.S. Securities and Exchange Commission. The company’s stock fell around 12% over the past month and has a 52-week low of $22.01.
- RSI Value: 25.90
- PHI Price Action: Shares of PLDT fell 1.8% to close at $22.90 on Monday.
- Benzinga Pro’s real-time newsfeed alerted to latest PHI news.
Liberty Latin America Ltd LILA
- On Nov. 6, Liberty Latin America reported worse-than-expected third-quarter revenue results. CEO Balan Nair commented, “We are continuing our strategy to connect communities and drive broadband and postpaid mobile penetration across our markets. We are encouraged by our transformation programs, which are increasingly gaining momentum and enabling us to connect with our customers through their channels of choice.” The company’s stock fell around 24% over the past five days and has a 52-week low of $5.90.
- RSI Value: 24.04
- LILA Price Action: Shares of Liberty Latin America fell 2% to close at $7.46 on Monday.
- Benzinga Pro’s charting tool helped identify the trend in LILA stock.
Telefonica SA TEF
- On Nov. 7, Telefonica posted third-quarter sales of $11.02 billion down from $11.23 billion in the year-ago period. The company’s stock fell around 9% over the past month and has a 52-week low of $3.82.
- RSI Value: 21.28
- TEF Price Action: Shares of Telefonica fell 2% to close at $4.37 on Monday.
- Benzinga Pro’s signals feature notified of a potential breakout in TEF shares.
Read This Next:
Market News and Data brought to you by Benzinga APIs
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
Pactiv Evergreen Reports Third Quarter 2024 Financial Results
Solid execution and cost discipline
Poised for next phase of Transformational Journey
Third Quarter 2024 Financial Highlights:
- Net Revenues of $1,333 million for the third quarter of 2024 were down 3% compared to $1,379 million in the third quarter of 2023 and were approximately flat compared to $1,338 million in the second quarter of 2024.
- Net Loss from continuing operations of $213 million for the third quarter of 2024 compared to net income of $28 million in the third quarter of 2023 and net income of $20 million in the second quarter of 2024.
- Adjusted EBITDA1 of $214 million for the third quarter of 2024 compared to $227 million in the third quarter of 2023 and $183 million in the second quarter of 2024.
- Diluted loss per share from continuing operations of $1.18 for the third quarter of 2024 compared to diluted earnings per share of $0.15 in the third quarter of 2023 and diluted earnings per share of $0.10 in the second quarter of 2024.
- Adjusted EPS1 of $0.36 for the third quarter of 2024 compared to $0.32 in the third quarter of 2023 and $0.17 in the second quarter of 2024.
LAKE FOREST, Ill., Nov. 12, 2024 (GLOBE NEWSWIRE) — Pactiv Evergreen Inc. (“Pactiv Evergreen” or the “Company”) today reported results for the third quarter of 2024. Michael King, President and Chief Executive Officer of Pactiv Evergreen, said, “Our execution during the third quarter was solid and we made meaningful progress on our long-term strategy. We maintained strict cost discipline, optimized enterprise resources and overcame challenges at the Pine Bluff, Arkansas mill during its final quarter under our ownership. As we advance to the next phase of our transformational journey, we intend to leverage our heritage of product innovation and design to foster growth and assist our customers in achieving their sustainability goals.”
King continued, “In late September and early October, some of our teams and communities were significantly impacted by Hurricanes Helene and Milton. The safety and well-being of our team members remain our utmost priority. It’s been truly inspiring to witness our teams swiftly activate contingency plans in response to these severe weather events, showcasing their commitment to serving our customers and supporting the affected communities.”
Jon Baksht, Chief Financial Officer of Pactiv Evergreen, added, “Our third quarter results reflect our efforts to right size our operations and manage resources to align with the broader demand environment. Our team has done an excellent job reducing our cost to serve by implementing various initiatives to set Pactiv Evergreen up for success. Compared to the prior quarter, we reduced our leverage profile and are on track to deliver on the cost savings targets we laid out in August. We are also continuing to invest in areas of the business to drive growth for Pactiv Evergreen and create value for our stockholders.”
___________________
1 Adjusted EBITDA and Adjusted EPS are non-GAAP measures. All references to Adjusted EBITDA and Adjusted EPS are references to Adjusted EBITDA from continuing operations and Adjusted EPS from continuing operations, respectively. Refer to their definitions in the discussion on non-GAAP financial measures and the accompanying reconciliations below.
Third Quarter 2024 Results vs. Third Quarter 2023 Results
Net revenues in the third quarter of 2024 were $1,333 million compared to $1,379 million in the third quarter of 2023. The decrease was primarily due to lower sales volume, partially offset by favorable pricing in the Foodservice segment, mainly due to the pass through of higher material costs, and favorable product mix in the Food and Beverage Merchandising segment. Lower sales volume was mostly due to a focus on value over volume in the Food and Beverage Merchandising segment and the broader demand environment.
Net loss from continuing operations was $213 million, or $1.18 per diluted share, in the third quarter of 2024 compared to net income of $28 million, or $0.15 per diluted share, in the third quarter of 2023. The change was principally due to the $322 million impairment charge resulting from the divestiture of our Pine Bluff, Arkansas mill and our Waynesville, North Carolina extrusion facility (the “Mill Transaction”). The change also reflects a $60 million decrease in tax expense largely as a result of the aforementioned impairment charge.
Adjusted EBITDA1 was $214 million and Adjusted EPS1 was $0.36 in the third quarter of 2024 compared to $227 million and $0.32, respectively, in the third quarter of 2023. The decrease in Adjusted EBITDA1 reflects higher manufacturing costs and lower sales volume, partially offset by lower incentive based compensation costs, favorable product mix in the Food and Beverage Merchandising segment and favorable pricing, net of material costs passed through, in the Foodservice segment. The increase in Adjusted EPS1 is primarily due to impacts of the aforementioned Mill Transaction.
Segment Results
Foodservice
For the Three Months Ended September 30, | Components of Change in Net Revenues | |||||||||||||||||||||||
(In millions, except for %) | 2024 | 2023 | Change | Change % | Price/Mix | Volume | ||||||||||||||||||
Total segment net revenues | $ | 670 | $ | 675 | $ | (5 | ) | (1 | )% | 1 | % | (2 | )% | |||||||||||
Segment Adjusted EBITDA | $ | 120 | $ | 117 | $ | 3 | 3 | % | ||||||||||||||||
Segment Adjusted EBITDA margin2 | 18 | % | 17 | % |
2 For each segment, segment Adjusted EBITDA margin is calculated as segment Adjusted EBITDA divided by total segment net revenues.
The decrease in net revenues was mostly due to lower sales volume, partially offset by favorable pricing, largely due to the pass through of higher material costs. Lower sales volume was due to the broader demand environment.
The increase in Adjusted EBITDA reflects favorable pricing, net of material costs passed through, and lower incentive based compensation costs, partially offset by higher manufacturing costs.
Food and Beverage Merchandising
For the Three Months Ended September 30, | Components of Change in Net Revenues | |||||||||||||||||||||||||||
(In millions, except for %) | 2024 | 2023 | Change | Change % | Price/Mix | Volume | Mill Closure | |||||||||||||||||||||
Total segment net revenues | $ | 667 | $ | 712 | $ | (45 | ) | (6 | )% | 3 | % | (8 | )% | (1 | )% | |||||||||||||
Segment Adjusted EBITDA | $ | 111 | $ | 130 | $ | (19 | ) | (15 | )% | |||||||||||||||||||
Segment Adjusted EBITDA margin | 17 | % | 18 | % | ||||||||||||||||||||||||
The decrease in net revenues was primarily due to lower sales volume, partially offset by favorable product mix. Lower sales volume was due to a focus on value over volume and the broader demand environment.
The decrease in Adjusted EBITDA reflects higher manufacturing costs and lower sales volume, partially offset by favorable product mix and lower incentive based compensation costs.
Third Quarter 2024 Results vs. Second Quarter 2024 Results
Net revenues in the third quarter of 2024 were $1,333 million compared to $1,338 million in the second quarter of 2024. The decrease was mostly due to lower sales volume, partially offset by favorable pricing in the Food and Beverage Merchandising segment and favorable product mix in the Foodservice segment. Lower sales volume was mainly due to seasonal trends in the Food and Beverage Merchandising segment.
Net loss from continuing operations was $213 million, or $1.18 per diluted share, in the third quarter of 2024 compared to net income of $20 million, or $0.10 per diluted share, in the second quarter of 2024. The change was principally due to the $322 million Mill Transaction impairment charge. The change also reflects a $49 million decrease in tax expense largely as a result of the aforementioned impairment charge.
Adjusted EBITDA1 was $214 million and Adjusted EPS1 was $0.36 in the third quarter of 2024 compared to $183 million and $0.17, respectively, in the second quarter of 2024. The increase in Adjusted EBITDA1 and Adjusted EPS1 was mainly due to lower manufacturing costs as a result of a planned mill outage during the second quarter, favorable pricing, net of material costs passed through, and favorable product mix, partially offset by lower sales volume.
Segment Results
Foodservice
For the Three Months Ended | Components of Change in Net Revenues | |||||||||||||||||||||||
(In millions, except for %) | September 30, 2024 |
June 30, 2024 |
Change | Change % | Price/Mix | Volume | ||||||||||||||||||
Total segment net revenues | $ | 670 | $ | 668 | $ | 2 | — | % | 1 | % | (1 | )% | ||||||||||||
Segment Adjusted EBITDA | $ | 120 | $ | 109 | $ | 11 | 10 | % | ||||||||||||||||
Segment Adjusted EBITDA margin | 18 | % | 16 | % |
The increase in net revenues was mostly due to favorable product mix, largely offset by lower sales volume.
The increase in Adjusted EBITDA was primarily due to favorable product mix, favorable pricing, net of material costs passed through, and lower incentive based costs, partially offset by higher manufacturing costs.
Food and Beverage Merchandising
For the Three Months Ended | Components of Change in Net Revenues | |||||||||||||||||||||||
(In millions, except for %) | September 30, 2024 |
June 30, 2024 |
Change | Change % | Price/Mix | Volume | ||||||||||||||||||
Total segment net revenues | $ | 667 | $ | 674 | $ | (7 | ) | (1 | )% | 1 | % | (2 | )% | |||||||||||
Segment Adjusted EBITDA | $ | 111 | $ | 93 | $ | 18 | 19 | % | ||||||||||||||||
Segment Adjusted EBITDA margin | 17 | % | 14 | % | ||||||||||||||||||||
The decrease in net revenues was due to lower sales volume which was attributable to seasonal trends, partially offset by favorable pricing due to pricing actions.
The increase in Adjusted EBITDA reflects lower manufacturing costs, mainly as a result of a planned mill outage during the second quarter, favorable pricing, net of material costs passed through, and lower incentive based costs, partially offset by lower sales volume.
Balance Sheet and Cash Flow Highlights
The Company continues to deliver on its commitment to strengthen its balance sheet. Since December 31, 2022, the Company has reduced its total outstanding debt by $641 million, and Net Debt3 declined by $278 million. The Company’s Board of Directors declared a third quarter 2024 dividend on November 8, 2024 of $0.10 per share of common stock, payable on December 13, 2024 to shareholders of record as of December 2, 2024.
(In millions) | As of September 30, 2024 |
(In millions) | For the Three Months Ended September 30, 2024 |
|||||||
Total outstanding debt | $ | 3,495 | Net cash flow provided by operating activities | $ | 244 | |||||
Cash and cash equivalents | (168 | ) | Capital expenditures | (54 | ) | |||||
Net Debt3 | $ | 3,327 | Free Cash Flow3 | $ | 190 | |||||
Outlook
“We have made significant progress on our strategy this year, and as we look ahead to 2025, we believe we have established a solid foundation for the next leg of our transformational journey. We are dedicated to carefully overseeing our operations, preserving a strong balance sheet and driving growth, which includes innovation and identifying opportunities to extend our reach beyond the conventional channels we currently serve,” said Mr. King. “The Company is updating its existing guidance range for full year 2024 Adjusted EBITDA1 to a range of $800 million to $810 million in light of the performance of the operations divested in the Mill Transaction prior to closing,” he added.
The Company has not reconciled the non-GAAP measure Adjusted EBITDA1 to the GAAP measure net income (loss) on a forward-looking basis in this release because the Company does not provide guidance for certain of the reconciling items on a consistent basis, including but not limited to items relating to restructuring, asset impairment and other related charges, depreciation and amortization expense, net interest expense and income taxes, which would be required to include a reconciliation of Adjusted EBITDA1 to GAAP net income (loss), as the Company is unable to quantify these amounts without unreasonable efforts.
Conference Call and Webcast Presentation
The Company will host a conference call and webcast presentation to discuss these results on November 12, 2024 at 8:30 a.m. U.S. Eastern Time. Investors interested in participating in the live call may register for the call here. Participants may also access the live webcast and supplemental presentation on the Pactiv Evergreen Investor Relations website at https://investors.pactivevergreen.com/financial-information/sec-filings under “News & Events.” The Company may from time to time use this Investor Relations website as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD.
About Pactiv Evergreen Inc. Pactiv Evergreen Inc. PTVE is a leading manufacturer and distributor of fresh foodservice and food merchandising products and fresh beverage cartons in North America. The Company produces a broad range of on-trend and feature-rich products that protect, package and display food and beverages for today’s consumers. Its products, many of which are made with recycled, recyclable or renewable materials, are sold to a diversified mix of customers, including restaurants, foodservice distributors, retailers, food and beverage producers, packers and processors. Learn more at www.pactivevergreen.com.
___________________
3 Net Debt and Free Cash Flow are non-GAAP measures. Refer to their definitions in the discussion on non-GAAP financial measures below.
Note to Investors Regarding Forward-Looking Statements
This press release contains forward-looking statements. All statements contained in this press release other than statements of historical fact are forward-looking statements, including statements regarding our guidance as to future financial and operational results, our ability to assist our customers in achieving their sustainability goals, our ability to drive growth and create value for stockholders and our ability to preserve a strong balance sheet, innovate and identify opportunities to extend our reach beyond our conventional channels. In some cases, you can identify these statements by forward-looking words such as “may,” “might,” “will,” “should,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “potential,” “likely” or “continue,” the negative of these terms and other comparable terminology. These statements are only predictions based on our expectations and projections about future events as of the date of this press release and are subject to a number of risks, uncertainties and assumptions that may prove incorrect, any of which could cause actual results to differ materially from those expressed or implied by such statements, including, among others, those described under the heading “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2023 filed with the Securities and Exchange Commission, or SEC, and our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2024, June 30, 2024 and September 30, 2024 filed with the SEC. New risks emerge from time to time, and it is not possible for our management to predict all risks, nor can management assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statement the Company makes. Investors are cautioned not to place undue reliance on any such forward-looking statements, which speak only as of the date they are made. Except as otherwise required by law, the Company undertakes no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise.
Use of Non-GAAP Financial Measures
The Company uses the following financial measures that are not calculated in accordance with generally accepted accounting principles in the United States (“GAAP”): Adjusted EBITDA from continuing operations, Adjusted EPS from continuing operations, Free Cash Flow and Net Debt.
The Company defines Adjusted EBITDA from continuing operations as net income (loss) from continuing operations calculated in accordance with GAAP plus the sum of income tax expense (benefit), net interest expense, depreciation and amortization and further adjusted to exclude certain items, including but not limited to restructuring, asset impairment and other related charges, gains or losses on the sale of businesses and noncurrent assets, non-cash pension income or expense, unrealized gains or losses on derivatives, foreign exchange gains or losses on cash and gains or losses on certain legal settlements.
The Company defines Adjusted EPS from continuing operations as diluted (loss) earnings per share from continuing operations (“EPS”) calculated in accordance with GAAP adjusted for the after-tax effect of certain items, including but not limited to restructuring, asset impairment and other related charges, gains on the sale of businesses and noncurrent assets, non-cash pension income or expense, unrealized gains or losses on derivatives, foreign exchange losses on cash, gains or losses on certain legal settlements and gains or losses on debt extinguishments.
The Company defines Free Cash Flow as net cash provided by operating activities, less capital expenditures.
The Company defines Net Debt as the sum of current and long-term debt, less cash and cash equivalents.
The Company has provided herein a reconciliation of (i) net income (loss) from continuing operations to Adjusted EBITDA from continuing operations, (ii) diluted (loss) EPS from continuing operations to Adjusted EPS from continuing operations, (iii) net cash provided by operating activities to Free Cash Flow and (iv) total debt to Net Debt, in each case representing the most directly comparable GAAP financial measures.
The Company presents Adjusted EBITDA from continuing operations to assist in comparing performance from period to period and as a measure of operational performance. It is a key measure used by its management team to generate future operating plans, make strategic decisions and incentivize and reward its employees. In addition, its management and Chief Operating Decision Maker, who is the President and Chief Executive Officer, use the Adjusted EBITDA from continuing operations of each reportable segment to evaluate its respective operating performance. Accordingly, the Company believes that Adjusted EBITDA from continuing operations provides useful information to investors and others in understanding and evaluating the Company’s operating results in the same manner as its management and board of directors. Like Adjusted EBITDA from continuing operations, management believes Adjusted EPS from continuing operations is useful to investors, analysts and others to facilitate operating performance comparisons on a period-to-period basis because it excludes variations primarily caused by changes in the items noted above.
The Company presents Free Cash Flow to assist in comparing liquidity from period to period and to provide a more comprehensive view of the Company’s core operations and ability to generate cash flow, and also, as with Adjusted EBITDA from continuing operations, to generate future operating plans, make strategic decisions and incentivize and reward its employees. The Company believes that this measure is useful to investors in evaluating cash available to service and repay debt, make other investments and pay dividends. The Company presents Net Debt as a supplemental measure to review the liquidity of its operations and measure the Company’s credit position and progress toward leverage targets. The Company also believes that investors find this measure useful in evaluating its debt levels.
Non-GAAP information should be considered as supplemental in nature and is not meant to be considered in isolation or as a substitute for the related financial information prepared in accordance with GAAP. In addition, our non-GAAP metrics may not be the same as or comparable to similar non-GAAP financial measures presented by other companies. Because of these and other limitations, you should consider them alongside other financial performance measures, including our net income and other GAAP results. In addition, in evaluating Adjusted EBITDA from continuing operations, Adjusted EPS from continuing operations and other metrics derived from them, you should be aware that in the future the Company will incur expenses such as those that are the subject of adjustments in deriving Adjusted EBITDA from continuing operations and Adjusted EPS from continuing operations and you should not infer from our presentation of Adjusted EBITDA from continuing operations and Adjusted EPS from continuing operations that our future results will not be affected by these expenses or any unusual or non-recurring items.
Contact:
Curt Worthington
847.482.2040
InvestorRelations@pactivevergreen.com
Pactiv Evergreen Inc. Condensed Consolidated Statements of (Loss) Income (in millions, except per share amounts) (unaudited) |
||||||||||||
For the Three Months Ended | ||||||||||||
September 30, 2024 |
June 30, 2024 |
September 30, 2023 |
||||||||||
Net revenues | $ | 1,250 | $ | 1,255 | $ | 1,286 | ||||||
Related party net revenues | 83 | 83 | 93 | |||||||||
Total net revenues | 1,333 | 1,338 | 1,379 | |||||||||
Cost of sales | (1,078 | ) | (1,115 | ) | (1,098 | ) | ||||||
Gross profit | 255 | 223 | 281 | |||||||||
Selling, general and administrative expenses | (115 | ) | (122 | ) | (137 | ) | ||||||
Restructuring, asset impairment and other related charges | (338 | ) | (6 | ) | (28 | ) | ||||||
Other income (expense), net | 2 | 2 | (3 | ) | ||||||||
Operating (loss) income from continuing operations | (196 | ) | 97 | 113 | ||||||||
Non-operating income (expense), net | 1 | — | (2 | ) | ||||||||
Interest expense, net | (56 | ) | (66 | ) | (61 | ) | ||||||
(Loss) income from continuing operations before tax | (251 | ) | 31 | 50 | ||||||||
Income tax benefit (expense) | 38 | (11 | ) | (22 | ) | |||||||
(Loss) income from continuing operations | (213 | ) | 20 | 28 | ||||||||
Income from discontinued operations, net of income taxes | — | — | 2 | |||||||||
Net (loss) income | (213 | ) | 20 | 30 | ||||||||
Income attributable to non-controlling interests | — | (1 | ) | (1 | ) | |||||||
Net (loss) income attributable to Pactiv Evergreen Inc. common shareholders | $ | (213 | ) | $ | 19 | $ | 29 | |||||
(Loss) earnings per share attributable to Pactiv Evergreen Inc. common shareholders | ||||||||||||
From continuing operations | ||||||||||||
Basic | $ | (1.18 | ) | $ | 0.11 | $ | 0.15 | |||||
Diluted | $ | (1.18 | ) | $ | 0.10 | $ | 0.15 | |||||
From discontinued operations | ||||||||||||
Basic | $ | — | $ | — | $ | 0.01 | ||||||
Diluted | $ | — | $ | — | $ | 0.01 | ||||||
Total | ||||||||||||
Basic | $ | (1.18 | ) | $ | 0.11 | $ | 0.16 | |||||
Diluted | $ | (1.18 | ) | $ | 0.10 | $ | 0.16 | |||||
Weighted-average shares outstanding – basic | 179.9 | 179.7 | 178.7 | |||||||||
Weighted-average shares outstanding – diluted | 179.9 | 181.0 | 179.7 |
Pactiv Evergreen Inc. Condensed Consolidated Balance Sheets (in millions) (unaudited) |
||||||||||||
As of September 30, 2024 |
As of June 30, 2024 |
As of September 30, 2023 |
||||||||||
Assets | ||||||||||||
Cash and cash equivalents | $ | 168 | $ | 95 | $ | 233 | ||||||
Accounts receivable, net | 463 | 486 | 470 | |||||||||
Related party receivables | 28 | 37 | 38 | |||||||||
Inventories | 760 | 881 | 846 | |||||||||
Other current assets | 126 | 116 | 109 | |||||||||
Assets held for sale | 99 | — | 7 | |||||||||
Total current assets | 1,644 | 1,615 | 1,703 | |||||||||
Property, plant and equipment, net | 1,164 | 1,473 | 1,469 | |||||||||
Operating lease right-of-use assets, net | 268 | 272 | 276 | |||||||||
Goodwill | 1,807 | 1,815 | 1,815 | |||||||||
Intangible assets, net | 959 | 974 | 1,019 | |||||||||
Other noncurrent assets | 209 | 213 | 164 | |||||||||
Total assets | $ | 6,051 | $ | 6,362 | $ | 6,446 | ||||||
Liabilities | ||||||||||||
Accounts payable | $ | 382 | $ | 367 | $ | 329 | ||||||
Related party payables | 7 | 7 | 10 | |||||||||
Current portion of long-term debt | 6 | 20 | 18 | |||||||||
Current portion of operating lease liabilities | 62 | 66 | 63 | |||||||||
Income taxes payable | 3 | 12 | 5 | |||||||||
Accrued and other current liabilities | 372 | 321 | 447 | |||||||||
Liabilities held for sale | 22 | — | — | |||||||||
Total current liabilities | 854 | 793 | 872 | |||||||||
Long-term debt | 3,489 | 3,572 | 3,593 | |||||||||
Long-term operating lease liabilities | 222 | 223 | 225 | |||||||||
Deferred income taxes | 185 | 226 | 255 | |||||||||
Long-term employee benefit obligations | 56 | 57 | 59 | |||||||||
Other noncurrent liabilities | 156 | 155 | 138 | |||||||||
Total liabilities | $ | 4,962 | $ | 5,026 | $ | 5,142 | ||||||
Total equity attributable to Pactiv Evergreen Inc. common shareholders | 1,085 | 1,332 | 1,300 | |||||||||
Non-controlling interests | 4 | 4 | 4 | |||||||||
Total equity | 1,089 | 1,336 | 1,304 | |||||||||
Total liabilities and equity | $ | 6,051 | $ | 6,362 | $ | 6,446 |
Pactiv Evergreen Inc. Condensed Consolidated Statements of Cash Flows (in millions) (unaudited) |
||||||||||||||||||||
For the Three Months Ended | ||||||||||||||||||||
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
December 31, 2023 |
September 30, 2023 |
||||||||||||||||
Operating Activities: | ||||||||||||||||||||
Net (loss) income | $ | (213 | ) | $ | 20 | $ | 10 | $ | 22 | $ | 30 | |||||||||
Adjustments to reconcile net (loss) income to operating cash flows: | ||||||||||||||||||||
Depreciation and amortization | 75 | 80 | 79 | 82 | 85 | |||||||||||||||
Deferred income taxes | (38 | ) | (5 | ) | (11 | ) | (26 | ) | — | |||||||||||
Asset impairment and restructuring related non-cash charges (net of reversals) | 323 | 1 | 1 | 12 | 3 | |||||||||||||||
Non-cash portion of operating lease expense | 21 | 21 | 21 | 20 | 20 | |||||||||||||||
Other non-cash items, net | 8 | 8 | 5 | 12 | 13 | |||||||||||||||
Change in assets and liabilities: | ||||||||||||||||||||
Accounts receivable, net | 29 | (17 | ) | (51 | ) | 51 | (3 | ) | ||||||||||||
Inventories | 16 | 30 | (60 | ) | (7 | ) | 75 | |||||||||||||
Accounts payable | 13 | 39 | 35 | (28 | ) | (15 | ) | |||||||||||||
Operating lease payments | (21 | ) | (21 | ) | (21 | ) | (20 | ) | (19 | ) | ||||||||||
Accrued and other current liabilities | 63 | (35 | ) | (55 | ) | (52 | ) | 43 | ||||||||||||
Other assets and liabilities | (32 | ) | (27 | ) | 14 | 15 | 6 | |||||||||||||
Net cash provided by (used in) operating activities | 244 | 94 | (33 | ) | 81 | 238 | ||||||||||||||
Investing Activities: | ||||||||||||||||||||
Acquisition of property, plant and equipment | (54 | ) | (57 | ) | (41 | ) | (107 | ) | (62 | ) | ||||||||||
Purchase of investments | — | — | (23 | ) | — | — | ||||||||||||||
Receipt of refundable exclusivity payment | — | 10 | — | — | — | |||||||||||||||
Other investing activities | 1 | 5 | 6 | 2 | 9 | |||||||||||||||
Net cash used in investing activities | (53 | ) | (42 | ) | (58 | ) | (105 | ) | (53 | ) | ||||||||||
Financing Activities: | ||||||||||||||||||||
Term loan debt proceeds | — | 372 | — | — | — | |||||||||||||||
Term loan debt repayments | (70 | ) | (725 | ) | — | (24 | ) | (229 | ) | |||||||||||
Revolver proceeds | — | 373 | 18 | — | — | |||||||||||||||
Revolver repayments | (25 | ) | (18 | ) | (18 | ) | — | — | ||||||||||||
Deferred financing transaction costs | — | (7 | ) | — | — | — | ||||||||||||||
Dividends paid to common shareholders | (18 | ) | (18 | ) | (18 | ) | (17 | ) | (18 | ) | ||||||||||
Other financing activities | (3 | ) | (3 | ) | (8 | ) | (5 | ) | (3 | ) | ||||||||||
Net cash used in financing activities | (116 | ) | (26 | ) | (26 | ) | (46 | ) | (250 | ) | ||||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (2 | ) | (2 | ) | 1 | — | (4 | ) | ||||||||||||
Increase (decrease) in cash, cash equivalents and restricted cash | 73 | 24 | (116 | ) | (70 | ) | (69 | ) | ||||||||||||
Cash, cash equivalents and restricted cash, including amounts classified as held for sale, as of beginning of the period | 95 | 71 | 187 | 257 | 326 | |||||||||||||||
Cash, cash equivalents and restricted cash as of end of the period | $ | 168 | $ | 95 | $ | 71 | $ | 187 | $ | 257 | ||||||||||
Cash, cash equivalents and restricted cash are comprised of: | ||||||||||||||||||||
Cash and cash equivalents | 168 | 95 | 71 | 164 | 233 | |||||||||||||||
Restricted cash classified as other current assets | — | — | — | 2 | — | |||||||||||||||
Restricted cash classified as other noncurrent assets | — | — | — | 21 | 24 | |||||||||||||||
Cash, cash equivalents and restricted cash as of end of the period | $ | 168 | $ | 95 | $ | 71 | $ | 187 | $ | 257 |
Pactiv Evergreen Inc. Reconciliation of Reportable Segment Net Revenues to Total Net Revenues (in millions) (unaudited) |
||||||||||||
For the Three Months Ended | ||||||||||||
September 30, 2024 |
June 30, 2024 |
September 30, 2023 |
||||||||||
Reportable segment net revenues | ||||||||||||
Foodservice | $ | 670 | $ | 668 | $ | 675 | ||||||
Food and Beverage Merchandising | 667 | 674 | 712 | |||||||||
Intersegment revenues | (4 | ) | (4 | ) | (8 | ) | ||||||
Total net revenues | $ | 1,333 | $ | 1,338 | $ | 1,379 |
Pactiv Evergreen Inc. Reconciliation of Reportable Segment Adjusted EBITDA to Adjusted EBITDA (in millions) (unaudited) |
||||||||||||
For the Three Months Ended | ||||||||||||
September 30, 2024 |
June 30, 2024 |
September 30, 2023 |
||||||||||
Reportable segment Adjusted EBITDA | ||||||||||||
Foodservice | $ | 120 | $ | 109 | $ | 117 | ||||||
Food and Beverage Merchandising | 111 | 93 | 130 | |||||||||
Unallocated | (17 | ) | (19 | ) | (20 | ) | ||||||
Adjusted EBITDA (Non-GAAP) | $ | 214 | $ | 183 | $ | 227 |
Pactiv Evergreen Inc. Reconciliations of Net (Loss) Income from Continuing Operations to Adjusted EBITDA and Diluted EPS from Continuing Operations to Adjusted EPS (in millions, except per share amounts) (unaudited) |
||||||||||||||||||||||||
For the Three Months Ended | ||||||||||||||||||||||||
September 30, 2024 | June 30, 2024 | September 30, 2023 | ||||||||||||||||||||||
Net income to Adjusted EBITDA |
Diluted EPS to Adjusted EPS |
Net income to Adjusted EBITDA |
Diluted EPS to Adjusted EPS |
Net loss to Adjusted EBITDA |
Diluted EPS to Adjusted EPS |
|||||||||||||||||||
Net (loss) income from continuing operations / Diluted EPS from continuing operations (Reported GAAP Measure) | $ | (213 | ) | $ | (1.18 | ) | $ | 20 | $ | 0.10 | $ | 28 | $ | 0.15 | ||||||||||
Income tax (benefit) expense | (38 | ) | 11 | 22 | ||||||||||||||||||||
Interest expense, net (excluding loss on extinguishment of debt) | 56 | 60 | 61 | |||||||||||||||||||||
Loss on extinguishment of debt | — | — | 6 | 0.02 | — | — | ||||||||||||||||||
Depreciation and amortization (excluding restructuring-related charges) | 70 | 75 | 81 | |||||||||||||||||||||
Beverage Merchandising Restructuring charges(1) | 336 | 1.51 | 7 | 0.03 | 32 | 0.15 | ||||||||||||||||||
Footprint Optimization charges(2) | 4 | 0.02 | 3 | 0.01 | — | — | ||||||||||||||||||
Other restructuring and asset impairment charges | 2 | 0.01 | 2 | 0.01 | — | — | ||||||||||||||||||
Loss on sale of businesses and noncurrent assets | — | — | 1 | — | — | — | ||||||||||||||||||
Non-cash pension (income) expense(3) | (1 | ) | — | — | — | 2 | 0.01 | |||||||||||||||||
Unrealized gains on commodity derivatives | (1 | ) | — | (1 | ) | — | (1 | ) | — | |||||||||||||||
Foreign exchange (gains) losses on cash | (1 | ) | — | (1 | ) | — | 2 | 0.01 | ||||||||||||||||
Adjusted EBITDA / Adjusted EPS(4) (Non-GAAP Measure) | $ | 214 | $ | 0.36 | $ | 183 | $ | 0.17 | $ | 227 | $ | 0.32 |
(1) | Reflects charges related to the Beverage Merchandising Restructuring, including $322 million of non-cash Mill Transaction impairment charges recorded during the three months ended September 30, 2024. Also includes $3 million, $3 million and $4 million of accelerated depreciation expense for the three months ended September 30, 2024, June 30, 2024 and September 30, 2023, respectively. | |
(2) | Reflects charges related to the Footprint Optimization, including $2 million and $3 million of accelerated depreciation expense for the three months ended September 30, 2024 and June 30, 2024, respectively. | |
(3) | Reflects the non-cash pension (income) expense related to our employee benefit plans. | |
(4) | Income tax (benefit) expense, interest expense, net (excluding loss on extinguishment of debt) and depreciation and amortization (excluding restructuring-related charges) are not adjustments from diluted EPS to calculate Adjusted EPS. Adjustments were tax effected using the applicable effective income tax rate for each period. For the three months ended September 30, 2024, June 30, 2024 and September 30, 2023, the tax effect of the adjustments were income of $0.34 per diluted share, income of $0.02 per diluted share and income of $0.03 per diluted share, respectively. |
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.