Analyst Says 'Don't Let After-Hours Stock Action Fool You' After Meta Slides Post Q3 Results: 'Delivered One Heck Of A Strong Third Quarter'
Zev Fima has increased the price target for Meta Platforms META to $650 per share. This comes despite a decline in the company’s stock during after-hours trading. Fima highlighted the robust third-quarter results, with revenue guidance for the current quarter surpassing expectations.
What Happened: At the time of writing, Meta was sliding down by 3.18% and was trading at $573 during the after-hours market, as per Benzinga Pro after closing at $591.80 on Wednesday.
Fima’s new price target indicates a potential upside of over 9.5% from Wednesday’s closing price, which was slightly below its record-high close earlier in October. Despite this positive outlook, Fima maintained a “2” rating on the stock, suggesting short-term profit-taking opportunities, CNBC reported Thursday.
“Don’t let the after-hours stock action fool you, Meta Platforms delivered one heck of a strong third quarter and a current quarter revenue guide above expectations,” he wrote.
Fima praised Meta for its dominance in targeted advertising and strong user engagement, which fosters a beneficial cycle between users and content creators. The company’s significant scale supports its growth in artificial intelligence, the metaverse, and virtual reality projects. Fima also commended management’s focus on cost control.
Despite the after-hours stock dip, Fima urged investors to focus on the strong third-quarter performance, including revenue surpassing expectations and operating margin expansion. The analyst believes long-term investors will benefit from patience as the company’s strategic investments continue to pay off.
Why It Matters: Meta reported third-quarter revenue of $40.59 billion, exceeding analyst estimates of $40.29 billion. The company also reported adjusted earnings of $6.03 per share, surpassing expectations of $5.25 per share. This strong financial performance underlines the company’s strategic direction and growth potential.
Additionally, Meta’s core business is experiencing significant growth, with a 19% increase. The company’s aggressive investment in AI suggests ambitions to monetize search, as noted by Gene Munster of Deepwater Asset Management.
Read Next:
Disclaimer: This content was partially produced with the help of Benzinga Neuro and was reviewed and published by Benzinga editors.
Image via Shutterstock
Market News and Data brought to you by Benzinga APIs
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
City Office REIT Reports Third Quarter 2024 Results
VANCOUVER, Oct. 31, 2024 /PRNewswire/ — City Office REIT, Inc. CIO (the “Company,” “City Office,” “we” or “our”) today announced its results for the quarter ended September 30, 2024.
Third Quarter Highlights
- Rental and other revenues were $42.4 million. GAAP net loss attributable to common stockholders was approximately $4.5 million, or ($0.11) per fully diluted share;
- Core FFO was approximately $11.1 million, or $0.27 per fully diluted share;
- AFFO was approximately $4.8 million, or $0.12 per fully diluted share;
- In-place occupancy was 83.4% as of quarter end, or 87.0% including signed leases not yet occupied;
- Executed approximately 141,000 square feet of new and renewal leases during the quarter;
- Completed the loan repayment on maturity of the Company’s $50.0 million term loan;
- Declared a third quarter dividend of $0.10 per share of common stock, paid on October 24, 2024; and
- Declared a third quarter dividend of $0.4140625 per share of Series A Preferred Stock, paid on October 24, 2024.
“We continue to experience a progression of office real estate fundamentals across our markets,” commented James Farrar, the Company’s Chief Executive Officer. “During the first nine months of 2024, we executed 601,000 square feet of new and renewal leases. As a result of the healthy leasing activity year to date, we increased our guidance expectations for year-end occupancy and same store cash NOI change.”
“Our strategy of renovating and enhancing properties has aligned with leasing demand. Over the next two quarters, we expect to complete renovations at four of our properties. We believe these investments will drive future occupancy gains and build on the leasing momentum that we achieved in recent quarters.”
A reconciliation of certain non-GAAP financial measures, including FFO, Core FFO, AFFO, NOI, Same Store NOI, Same Store Cash NOI and their equivalent per share measures, to the most directly comparable financial measure under U.S. generally accepted accounting principles (“GAAP”) can be found at the end of this release.
Portfolio Operations
The Company reported that its total portfolio as of September 30, 2024 contained 5.6 million net rentable square feet and was 83.4% occupied, or 87.0% including signed leases not yet occupied.
Same Store Cash NOI increased 0.2% for the three months ended September 30, 2024 as compared to the same period in the prior year. Same Store Cash NOI decreased 0.9% for the nine months ended September 30, 2024 as compared to the same period in the prior year.
Leasing Activity
The Company’s total leasing activity during the third quarter of 2024 was approximately 141,000 square feet, which included 78,000 square feet of new leasing and 63,000 square feet of renewals. Approximately 131,000 square feet of leases signed within the quarter are expected to take occupancy subsequent to quarter end.
New Leasing – New leases were signed with a weighted average lease term of 5.0 years at a weighted average effective annual rent of $33.91 per square foot and at a weighted average cost of $10.43 per square foot per year.
Renewal Leasing – Renewal leases were signed with a weighted average lease term of 4.5 years at a weighted average effective annual rent of $32.87 per square foot and at a weighted average cost of $3.64 per square foot per year. After quarter end, the Company completed a renewal for a 28,000 square foot space at Bloc 83 in Raleigh that was previously expected to be vacated by WeWork on November 1, 2024. The lease extension with WeWork was completed to accommodate a prominent user that desired to continue their occupancy until December 31, 2026.
Capital Structure
As of September 30, 2024, the Company had total principal outstanding debt of approximately $651.0 million. Approximately 82.3% of the Company’s debt was fixed rate or effectively fixed rate due to interest rate swaps. City Office’s total principal outstanding debt had a weighted average maturity of approximately 2.1 years and a weighted average interest rate of 5.2%.
During the quarter, the Company’s $50.0 million term loan matured and was repaid with proceeds from the Company’s Unsecured Credit Facility.
Dividends
On September 13, 2024, the Company’s Board of Directors approved and the Company declared a cash dividend of $0.10 per share of the Company’s common stock for the three months ended September 30, 2024. The dividend was paid on October 24, 2024 to common stockholders and unitholders of record as of October 10, 2024.
On September 13, 2024, the Company’s Board of Directors approved and the Company declared a cash dividend of $0.4140625 per share of the Company’s 6.625% Series A Preferred Stock for the three months ended September 30, 2024. The dividend was paid on October 24, 2024 to preferred stockholders of record as of October 10, 2024.
2024 Outlook
Following City Office’s performance for the third quarter of 2024, the Company is updating its outlook for full year 2024 guidance. The updates include the expected impact of healthy leasing activity year-to-date driving expected occupancy increases in the fourth quarter of 2024.
The outlook includes the following assumptions:
Full Year 2024 Guidance |
Previous |
Updated |
|||||||||
Low |
High |
Low |
High |
||||||||
Dispositions |
$ |
21.0M |
$ |
21.0M |
$ |
21.0M |
$ |
21.0M |
|||
Net Operating Income |
$ |
101.5M |
$ |
103.5M |
$ |
101.5M |
$ |
102.0M |
|||
General & Administrative Expenses |
$ |
14.5M |
$ |
15.5M |
$ |
14.5M |
$ |
15.5M |
|||
Interest Expense |
$ |
34.5M |
$ |
35.5M |
$ |
34.0M |
$ |
35.0M |
|||
2024 Core FFO per fully diluted share |
$ |
1.14 |
$ |
1.18 |
$ |
1.15 |
$ |
1.17 |
|||
Net Recurring Straight-Line Rent Adjustment |
$ |
1.0M |
$ |
2.0M |
$ |
0.0M |
$ |
1.0M |
|||
Same Store Cash NOI Change |
(2.0 %) |
0.0 % |
(0.5 %) |
0.5 % |
|||||||
December 31, 2024 Occupancy |
83.5 % |
85.5 % |
85.0 % |
86.0 % |
Material Considerations:
- Dispositions reflects the disposition of the Cascade Station property in Portland that occurred earlier in 2024.
- The General & Administrative Expenses guidance includes approximately $4.3 million for stock-based compensation. Our Core FFO definition excludes stock-based compensation. Excluding stock-based compensation, General & Administrative Expenses guidance for Full Year 2024 would have been $10.2 million – $11.2 million.
- Annual weighted average fully diluted shares of common stock outstanding are assumed to be approximately 41.4 million.
- 2024 guidance assumes no share issuances, no acquisitions and no share repurchase activity.
The Company’s guidance is based on current plans and assumptions and subject to the risks and uncertainties more fully described in the Company’s filings with the United States Securities and Exchange Commission. This outlook reflects management’s view of current and future market conditions, including assumptions such as timing and magnitude of future acquisitions and dispositions, if any, rental rates, occupancy levels, leasing activity, our ability to renew expiring leases, uncollectible rents, operating and general administrative expenses, weighted average diluted shares outstanding and rising interest rates. The Company reminds investors that the impacts of the work-from-home trend, inflation and general market conditions are uncertain and impossible to predict. See “Forward-looking Statements” below.
Webcast and Conference Call Details
City Office’s management will hold a conference call at 11:00 am Eastern Time on October 31, 2024.
The webcast will be available under the “Investor Relations” section of the Company’s website at www.cioreit.com. The conference call can be accessed by dialing 1-833-470-1428 for domestic callers and 1-404-975-4839 for international callers. The passcode for the conference call is 102833.
A replay of the call will be available later in the day on October 31, 2024, continuing through January 29, 2025 and can be accessed by dialing 1-866-813-9403 for domestic callers and 1-929-458-6194 for international callers. The passcode for the replay is 801819. A replay will also be available for twelve months following the call at “Webcasts & Events” in the “Investor Relations” section of the Company’s website.
A supplemental financial information package to accompany the discussion of the results will be posted on www.cioreit.com under the “Investor Relations” section.
Non-GAAP Financial Measures
Funds from Operations (“FFO”) – The National Association of Real Estate Investment Trusts (“NAREIT”) states FFO should represent net income or loss (computed in accordance with GAAP) plus real estate related depreciation and amortization (excluding amortization of deferred financing costs) and after adjustments of unconsolidated partnerships and joint ventures, gains or losses on the sale of property and impairments to real estate.
The Company uses FFO as a supplemental performance measure because the Company believes that FFO is beneficial to investors as a starting point in measuring the Company’s operational performance. We also believe that, as a widely recognized measure of the performance of REITs, FFO will be used by investors as a basis to compare the Company’s operating performance with that of other REITs.
However, because FFO excludes depreciation and amortization and captures neither the changes in the value of the Company’s properties that result from use or market conditions nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of the Company’s properties, all of which have real economic effects and could materially impact the Company’s results from operations, the utility of FFO as a measure of the Company’s performance is limited. In addition, other equity REITs may not calculate FFO in accordance with the NAREIT definition as the Company does, and, accordingly, the Company’s FFO may not be comparable to such other REITs’ FFO. Accordingly, FFO should be considered only as a supplement to net income as a measure of the Company’s performance.
Core Funds from Operations (“Core FFO”) – We calculate Core FFO by using FFO as defined by NAREIT and adjusting for certain other non-core items. We also exclude from our Core FFO calculation acquisition costs, loss on early extinguishment of debt, changes in the fair value of earn-outs, changes in fair value of contingent consideration and the amortization of stock based compensation.
We believe Core FFO provides a useful metric in comparing operations between reporting periods and in assessing the sustainability of our ongoing operating performance. Other equity REITs may calculate Core FFO differently or not at all, and, accordingly, the Company’s Core FFO may not be comparable to such other REITs’ Core FFO.
Adjusted Funds from Operations (“AFFO”) – We compute AFFO by adding to Core FFO the non-cash amortization of deferred financing fees and non-real estate depreciation, and then subtracting cash paid for recurring tenant improvements, leasing commissions, and capital expenditures, and eliminating the net effect of straight-line rent / expense, deferred market rent and debt fair value amortization. Recurring capital expenditures exclude development / redevelopment activities, capital expenditures planned at acquisition and costs to reposition a property. We exclude certain first generation leasing costs, which are generally to fill vacant space in properties we acquire or were planned at acquisition. We have further excluded all costs associated with tenant improvements, leasing commissions and capital expenditures which were funded by the entity contributing the properties at closing.
Along with FFO and Core FFO, we believe AFFO provides investors with appropriate supplemental information to evaluate the ongoing operations of the Company. Other equity REITs may calculate AFFO differently, and, accordingly, the Company’s AFFO may not be comparable to such other REITs’ AFFO.
Net Operating Income (“NOI”) – We define NOI as rental and other revenues less property operating expenses.
We consider NOI to be an appropriate supplemental performance measure to net income because we believe it provides information useful in understanding the core operations and operating performance of our portfolio.
Same Store Net Operating Income (“Same Store NOI”) and Same Store Cash Net Operating Income (“Same Store Cash NOI”) – Same Store NOI is calculated as the NOI attributable to the properties continuously owned and operated for the entirety of the reporting periods presented, and Same Store Cash NOI is calculated as Same Store NOI less non-recurring other income, termination fee income, straight-line rent / expense, deferred market rent and the non-controlling interest’s share of cash NOI. The Company’s definitions of Same Store NOI and Same Store Cash NOI exclude properties that were not stabilized during both of the applicable reporting periods. These exclusions may include, but are not limited to, acquisitions, dispositions and properties undergoing repositioning or significant renovations.
We believe Same Store NOI and Same Store Cash NOI are important measures of comparison because each allows for comparison of operating results of stabilized properties owned and operated for the entirety of both applicable periods and therefore eliminates variations caused by acquisitions, dispositions or repositionings during such periods. Other REITs may calculate Same Store NOI and Same Store Cash NOI differently and our calculation should not be compared to that of other REITs.
Forward-looking Statements
This press release contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Certain statements contained in this press release, including those that express a belief, expectation or intention, as well as those that are not statements of historical fact, are forward-looking statements within the meaning of the federal securities laws and as such are based upon the Company’s current beliefs as to the outcome and timing of future events. Forward-looking statements are generally identifiable by use of forward-looking terminology such as “approximately,” “anticipate,” “assume,” “believe,” “budget,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “future,” “hypothetical,” “intend,” “may,” “outlook,” “plan,” “potential,” “predict,” “project,” “seek,” “should,” “target,” “will” or other similar words or expressions. There can be no assurance that actual results of forward-looking statements, including projected capital resources, projected profitability and portfolio performance, estimates or developments affecting the Company will be those anticipated by the Company. Examples of forward-looking statements include those pertaining to expectations regarding our financial performance, including under metrics such as NOI and FFO, market rental rates, national or local economic growth, including the impact of inflation, estimated replacement costs of our properties, the Company’s expectations regarding tenant occupancy, re-leasing periods, the Company’s ability to renew expiring leases, tenant compliance with contractual lease obligations, projected capital improvements, expected sources of financing and ability to service existing financing, expectations as to the likelihood and timing of closing of acquisitions, dispositions, or other transactions, the expected operating performance of the Company’s current properties, anticipated near-term acquisitions and descriptions relating to these expectations, including, without limitation, the anticipated net operating income yield and cap rates, lower than expected yields, increased interest rates, operating costs and costs of capital, and changes in local, regional, national and international economic conditions, including as a result of the systemic and structural changes in the demand for commercial office space. Forward-looking statements presented in this press release are based on management’s beliefs and assumptions made by, and information currently available to, management.
The forward-looking statements contained in this press release are based on historical performance and management’s current plans, estimates and expectations in light of information currently available to us and are subject to uncertainty and changes in circumstances. There can be no assurance that future developments affecting us will be those that we have anticipated. Actual results may differ materially from these expectations due to the factors, risks and uncertainties described above, changes in global, regional or local political, economic, business, competitive, market, regulatory and other factors described in our news releases and filings with the SEC, including but not limited to those described in our Annual Report on Form 10-K for the year ended December 31, 2023 under the heading “Risk Factors” and in our subsequent reports filed with the SEC, many of which are beyond our control. Should one or more of these risks or uncertainties materialize, or should any of our assumptions prove to be incorrect, our actual results may vary in material respects from what we may have expressed or implied by these forward-looking statements. We caution that you should not place undue reliance on any of our forward-looking statements. Any forward-looking statement made by us in this press release speaks only as of the date of this press release. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. The Company does not guarantee that the assumptions underlying such forward-looking statements contained in this press release are free from errors. Unless otherwise stated, historical financial information and per share and other data are as of September 30, 2024 or relate to the quarter ended September 30, 2024. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by applicable securities laws.
City Office REIT, Inc. |
|||||
Condensed Consolidated Balance Sheets |
|||||
(Unaudited) |
|||||
(In thousands, except par value and share data) |
|||||
September 30, 2024 |
December 31, |
||||
Assets |
|||||
Real estate properties |
|||||
Land |
$ |
193,524 |
$ |
193,524 |
|
Building and improvement |
1,185,756 |
1,194,819 |
|||
Tenant improvement |
163,013 |
152,540 |
|||
Furniture, fixtures and equipment |
1,377 |
820 |
|||
1,543,670 |
1,541,703 |
||||
Accumulated depreciation |
(248,420) |
(218,628) |
|||
1,295,250 |
1,323,075 |
||||
Cash and cash equivalents |
25,911 |
30,082 |
|||
Restricted cash |
17,118 |
13,310 |
|||
Rents receivable, net |
52,908 |
53,454 |
|||
Deferred leasing costs, net |
23,997 |
21,046 |
|||
Acquired lease intangible assets, net |
36,520 |
42,434 |
|||
Other assets |
23,580 |
27,975 |
|||
Total Assets |
$ |
1,475,284 |
$ |
1,511,376 |
|
Liabilities and Equity |
|||||
Liabilities: |
|||||
Debt |
$ |
648,173 |
$ |
669,510 |
|
Accounts payable and accrued liabilities |
39,597 |
29,070 |
|||
Deferred rent |
7,091 |
7,672 |
|||
Tenant rent deposits |
7,319 |
7,198 |
|||
Acquired lease intangible liabilities, net |
6,629 |
7,736 |
|||
Other liabilities |
18,906 |
17,557 |
|||
Total Liabilities |
727,715 |
738,743 |
|||
Commitments and Contingencies |
|||||
Equity: |
|||||
6.625% Series A Preferred stock, $0.01 par value per share, 5,600,000 shares authorized, |
112,000 |
112,000 |
|||
Common stock, $0.01 par value, 100,000,000 shares authorized, 40,154,055 and 39,938,451 |
401 |
399 |
|||
Additional paid-in capital |
441,188 |
438,867 |
|||
Retained earnings |
196,466 |
221,213 |
|||
Accumulated other comprehensive loss |
(2,997) |
(248) |
|||
Total Stockholders’ Equity |
747,058 |
772,231 |
|||
Non-controlling interests in properties |
511 |
402 |
|||
Total Equity |
747,569 |
772,633 |
|||
Total Liabilities and Equity |
$ |
1,475,284 |
$ |
1,511,376 |
City Office REIT, Inc. |
|||||||||||||
Condensed Consolidated Statements of Operations |
|||||||||||||
(Unaudited) |
|||||||||||||
(In thousands, except per share data) |
|||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||
Rental and other revenues |
$ |
42,371 |
$ |
44,214 |
$ |
129,207 |
$ |
134,775 |
|||||
Operating expenses: |
|||||||||||||
Property operating expenses |
17,783 |
17,644 |
53,020 |
52,610 |
|||||||||
General and administrative |
3,790 |
3,531 |
11,321 |
10,963 |
|||||||||
Depreciation and amortization |
14,642 |
14,723 |
44,440 |
45,795 |
|||||||||
Total operating expenses |
36,215 |
35,898 |
108,781 |
109,368 |
|||||||||
Operating income |
6,156 |
8,316 |
20,426 |
25,407 |
|||||||||
Interest expense: |
|||||||||||||
Contractual interest expense |
(8,274) |
(7,853) |
(24,502) |
(23,807) |
|||||||||
Amortization of deferred financing costs and debt fair value |
(369) |
(333) |
(1,030) |
(979) |
|||||||||
(8,643) |
(8,186) |
(25,532) |
(24,786) |
||||||||||
Net loss on disposition of real estate property |
– |
– |
(1,462) |
(134) |
|||||||||
Net (loss)/income |
(2,487) |
130 |
(6,568) |
487 |
|||||||||
Less: |
|||||||||||||
Net income attributable to non-controlling interests in properties |
(152) |
(173) |
(412) |
(506) |
|||||||||
Net loss attributable to the Company |
(2,639) |
(43) |
(6,980) |
(19) |
|||||||||
Preferred stock distributions |
(1,855) |
(1,855) |
(5,565) |
(5,565) |
|||||||||
Net loss attributable to common stockholders |
$ |
(4,494) |
$ |
(1,898) |
$ |
(12,545) |
$ |
(5,584) |
|||||
Net loss per common share: |
|||||||||||||
Basic |
$ |
(0.11) |
$ |
(0.05) |
$ |
(0.31) |
$ |
(0.14) |
|||||
Diluted |
$ |
(0.11) |
$ |
(0.05) |
$ |
(0.31) |
$ |
(0.14) |
|||||
Weighted average common shares outstanding: |
|||||||||||||
Basic |
40,154 |
39,938 |
40,135 |
39,917 |
|||||||||
Diluted |
40,154 |
39,938 |
40,135 |
39,917 |
|||||||||
Dividend distributions declared per common share |
$ |
0.10 |
$ |
0.10 |
$ |
0.30 |
$ |
0.40 |
City Office REIT, Inc. |
||
Reconciliation of Net Income to FFO, Core FFO and AFFO |
||
(Unaudited) |
||
(In thousands, except per share data) |
||
Three Months Ended September 30, 2024 |
||
Net loss attributable to common stockholders |
$ |
(4,494) |
(+) Depreciation and amortization |
14,642 |
|
10,148 |
||
Non-controlling interests in properties: |
||
(+) Share of net income |
152 |
|
(-) Share of FFO |
(313) |
|
FFO attributable to common stockholders |
$ |
9,987 |
(+) Stock based compensation |
1,084 |
|
Core FFO attributable to common stockholders |
$ |
11,071 |
(+) Net recurring straight-line rent/expense adjustment |
219 |
|
(-) Net amortization of above and below market leases |
(32) |
|
(+) Net amortization of deferred financing costs and debt fair value |
367 |
|
(-) Net recurring tenant improvements and incentives |
(2,815) |
|
(-) Net recurring leasing commissions |
(1,421) |
|
(-) Net recurring capital expenditures |
(2,591) |
|
AFFO attributable to common stockholders |
$ |
4,798 |
FFO per common share |
$ |
0.24 |
Core FFO per common share |
$ |
0.27 |
AFFO per common share |
$ |
0.12 |
Dividends distributions declared per common share |
$ |
0.10 |
FFO Payout Ratio |
41 % |
|
Core FFO Payout Ratio |
37 % |
|
AFFO Payout Ratio |
86 % |
|
Weighted average common shares outstanding – diluted |
41,278 |
City Office REIT, Inc. |
|||||||
Reconciliation of Rental and Other Revenues to Same Store NOI and Same Store Cash NOI |
|||||||
(Unaudited) |
|||||||
(In thousands) |
|||||||
Three Months Ended |
Nine Months Ended |
||||||
2024 |
2023 |
2024 |
2023 |
||||
Rental and other revenues |
$ 42,371 |
$ 44,214 |
$ 129,207 |
$ 134,775 |
|||
Property operating expenses |
17,783 |
17,644 |
53,020 |
52,610 |
|||
Net operating income (“NOI”) |
$ 24,588 |
$ 26,570 |
$ 76,187 |
$ 82,165 |
|||
Less: NOI of properties not included in same store |
(1,408) |
(2,245) |
(4,182) |
(6,526) |
|||
Same store NOI |
$ 23,180 |
$ 24,325 |
$ 72,005 |
$ 75,639 |
|||
Less: |
|||||||
Termination fee income |
(32) |
(23) |
(989) |
(76) |
|||
Straight-line rent/expense adjustment |
537 |
(729) |
668 |
(3,347) |
|||
Above and below market leases |
(25) |
19 |
(72) |
60 |
|||
NCI in properties – share in cash NOI |
(411) |
(398) |
(1,209) |
(1,214) |
|||
Same store cash NOI |
$ 23,249 |
$ 23,194 |
$ 70,403 |
$ 71,062 |
City Office REIT, Inc. |
|||||||
Reconciliation of Net Income to Core FFO Guidance |
|||||||
(Unaudited) |
|||||||
(In thousands, except per share data) |
|||||||
Full Year 2024 Outlook |
|||||||
Low |
High |
||||||
Net loss attributable to common stockholders |
$ |
(16,800) |
$ |
(17,300) |
|||
(+) Depreciation and amortization |
59,000 |
60,500 |
|||||
(+) Net loss on disposition of real estate property |
1,500 |
1,500 |
|||||
(-) Non-controlling interests in properties |
(500) |
(500) |
|||||
FFO attributable to common stockholders |
$ |
43,200 |
$ |
44,200 |
|||
(+) Stock based compensation |
4,300 |
4,300 |
|||||
Core FFO attributable to common stockholders |
$ |
47,500 |
$ |
48,500 |
|||
FFO per common share |
$ |
1.04 |
$ |
1.07 |
|||
Core FFO per common share |
$ |
1.15 |
$ |
1.17 |
|||
Weighted average shares of common stock |
41,400 |
41,400 |
Contact
City Office REIT, Inc.
Anthony Maretic, CFO
+1-604-806-3366
investorrelations@cityofficereit.com
View original content to download multimedia:https://www.prnewswire.com/news-releases/city-office-reit-reports-third-quarter-2024-results-302292159.html
SOURCE City Office REIT, Inc.
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
Starbucks Drops Extra Charge For Oat And Almond Milk In Lattes, CEO Brian Niccol Doubles Down On Chain's Coffeehouse Legacy
Starbucks Corp SBUX will eliminate the extra charge for non-dairy milk options in company-owned stores across the United States and Canada, starting Nov 7.
What Happened: This change will coincide with the launch of the brand’s holiday menu, making beverages with soymilk, oat milk, almond milk, or coconut milk available at no additional cost.
The company has cited customization as a core aspect of the Starbucks experience. “Core to the Starbucks Experience is the ability to customize your beverage to make it yours,” said Starbucks CEO Brian Niccol. “By removing the extra charge for non-dairy milks, we’re embracing all the ways our customers enjoy their Starbucks. This is just one of many changes we’ll make to ensure a visit to Starbucks is worth it every time.”
Non-dairy milk substitutions are currently the second most popular customization request among Starbucks patrons, trailing only extra espresso shots.
According to Starbucks, nearly half of U.S. customers who currently pay for these modifications will benefit from an average price reduction of over 10%. Niccol emphasized that the move aligns with Starbucks’ renewed focus on delivering value and experience in every visit.
Read Next:
Image Via Shutterstock
Disclaimer: This content was partially produced with the help of AI tools and was reviewed and published by Benzinga editors.
Market News and Data brought to you by Benzinga APIs
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
Generac Reports Third Quarter 2024 Results
WAUKESHA, Wis., Oct. 31, 2024 (GLOBE NEWSWIRE) — Generac Holdings Inc. GNRC (“Generac” or the “Company”), a leading global designer and manufacturer of energy technology solutions and other power products, today reported financial results for its third quarter ended September 30, 2024 and provided an update on its outlook for the full-year 2024.
Third Quarter 2024 Highlights
- Net sales were $1.17 billion during the third quarter of 2024 as compared to $1.07 billion in the prior-year third quarter, an increase of approximately 10%. Core sales, which excludes both the impact of acquisitions and foreign currency, increased approximately 9% from the prior year period.
- Residential product sales increased approximately 28% to $723 million as compared to $565 million last year.
- Commercial & Industrial (“C&I”) product sales decreased approximately 15% to $328 million as compared to $385 million in the prior year.
- Net income attributable to the Company during the third quarter was $114 million, or $1.89 per share, as compared to $60 million, or $0.97 per share, for the same period of 2023.
- Adjusted net income attributable to the Company, as defined in the accompanying reconciliation schedules, was $136 million, or $2.25 per share, as compared to $102 million, or $1.64 per share, in the third quarter of 2023.
- Adjusted EBITDA before deducting for noncontrolling interests, as defined in the accompanying reconciliation schedules, was $232 million, or 19.8% of net sales, as compared to $189 million, or 17.6% of net sales, in the prior year.
- Cash flow from operations was $212 million during the third quarter, as compared to $140 million in the prior year. Free cash flow, as defined in the accompanying reconciliation schedules, was $184 million as compared to $117 million in the third quarter of 2023.
- The Company repurchased 690,711 shares of its common stock during the third quarter for approximately $102 million. There is approximately $347 million remaining under the current repurchase program as of September 30, 2024.
- The Company is updating its overall net sales growth guidance for the full-year 2024 to be 5 to 9% compared to the prior year on an as-reported basis, an increase from the previous guidance range of 4 to 8%. Adjusted EBITDA margin, before deducting for non-controlling interests, is now expected to be 17.5 to 18.5% as compared to the previous expectation of 17.0 to 18.0%.
“Our third quarter results outperformed our expectations as elevated power outage activity drove increased shipments of our residential products and strong execution helped to deliver significant margin expansion,” said Aaron Jagdfeld, President and Chief Executive Officer. “Shipments of home standby and portable generators increased at a very strong rate from the prior year period, more than offsetting expected softness in C&I product sales. As a result, we are updating our full year 2024 guidance to include higher residential product sales with further improvements in adjusted EBITDA margins.”
Jagdfeld continued, “The vulnerability of our nation’s electrical grid has never been more evident with the U.S. experiencing the highest level of power outage hours through the first nine months of the year since we began tracking outage data in 2010. In addition to more volatile weather, the rapid adoption of renewable, intermittent power generation sources and accelerating demand for electricity will likely lead to additional stresses on our aging grid. The elevated outage activity and growing grid related supply-demand imbalances are expected to drive both continued near-term demand as well as long-term awareness of the growing need for backup power products.”
Additional Third Quarter 2024 Consolidated Highlights
Gross profit margin was 40.2% as compared to 35.1% in the prior-year third quarter. The increase in gross margin was primarily driven by favorable sales mix and lower input costs.
Operating expenses increased $32.6 million, or 12.0%, as compared to the third quarter of 2023. The growth in operating expenses was primarily driven by increased employee costs to support future growth, additional marketing spend to drive incremental awareness for our products, and higher variable expenses and incentive compensation given higher shipment volumes and profitability. This was partially offset by a $22.1 million provision for certain legal matters that was recorded in the prior year which did not repeat in the current year period.
Provision for income taxes for the current year quarter was $33.5 million, or an effective tax rate of 22.7%, as compared to $19.4 million, or a 24.3% effective tax rate, for the prior year. The decrease in effective tax rate was primarily driven by certain unfavorable discrete tax items in the prior year quarter that did not repeat in the current year.
Cash flow from operations was $212.3 million during the third quarter, as compared to $140.1 million in the prior year. Free cash flow, as defined in the accompanying reconciliation schedules, was $183.7 million as compared to $117.4 million in the third quarter of 2023. The increase was primarily due to higher operating earnings and a greater reduction in primary working capital as compared to the prior year.
Business Segment Results
Domestic Segment
Domestic segment total sales (including inter-segment sales) increased 14% to $1.02 billion as compared to $894.0 million in the prior year, including a slight benefit from acquisitions. This was primarily driven by strong shipments of home standby and portable generators, as well as continued growth in C&I product sales to industrial distributors, partially offset by lower C&I product shipments for telecom, rental, and “beyond standby” applications.
Adjusted EBITDA for the segment was $211.6 million, or 20.7% of domestic segment total sales, as compared to $160.3 million, or 17.9% of total sales, in the prior year. This margin improvement was primarily due to favorable sales mix and lower input costs, partially offset by higher operating expense investments to support future growth initiatives.
International Segment
International segment total sales (including inter-segment sales) decreased 20% to $166.7 million as compared to $207.6 million in the prior year quarter, including a slight unfavorable impact from foreign currency. The core total sales decline was primarily due to lower inter-segment sales related to softness in the telecom market and a decline in shipments of portable generators and C&I products in Europe due to weaker market conditions.
Adjusted EBITDA for the segment, before deducting for noncontrolling interests, was $20.3 million, or 12.2% of international segment total sales, as compared to $28.3 million, or 13.6% of total sales, in the prior year. This margin decline was primarily due to reduced operating leverage on lower shipments during the quarter.
2024 Outlook
As a result of higher than previously expected power outage activity, including the impact of Hurricane Helene and Hurricane Milton, the Company is increasing its full-year 2024 net sales guidance. The Company now expects full-year 2024 net sales growth between 5 to 9% as compared to the prior year, an increase from the previous outlook of 4 to 8%. By product class, this updated net sales guidance considers an outsized increase in Residential product sales, partially offset by softer market conditions for C&I and Other product sales in certain end markets and geographies.
Additionally, the Company now expects net income margin, before deducting for non-controlling interests, to be approximately 7.0 to 8.0% for the full-year 2024 as compared to the prior expectation of 6.5 to 7.5%. The corresponding adjusted EBITDA margin is now expected to be approximately 17.5 to 18.5% as compared to the previous guidance range of 17.0 to 18.0%.
The Company continues to expect strong operating and free cash flow generation for the full year, with free cash flow conversion from adjusted net income well above 100%.
Conference Call and Webcast
Generac management will hold a conference call at 10:00 a.m. EDT on Thursday, October 31, 2024 to discuss third quarter 2024 operating results. The conference call can be accessed at the following link: https://register.vevent.com/register/BIabec574e36cc43abb7ea58d0150702c4. Individuals who wish to listen via telephone will be given dial-in information.
The conference call will also be webcast simultaneously on Generac’s website (http://www.generac.com), accessed under the Investor Relations link. The webcast link will be made available on the Company’s website prior to the start of the call within the Events section of the Investor Relations website.
Following the live webcast, a replay will be available on the Company’s website for 12 months.
About Generac
Founded in 1959, Generac is a leading global designer, manufacturer, and provider of a wide range of energy technology solutions. The Company provides power generation equipment, energy storage systems, energy management devices & solutions, and other power products serving the residential, light commercial, and industrial markets. Generac introduced the first affordable backup generator and later created the automatic home standby generator category. The Company has continued to expand its energy technology offerings in its mission to lead the evolution to more resilient, efficient, and sustainable energy solutions.
Forward-looking Information
Certain statements contained in this news release, as well as other information provided from time to time by Generac Holdings Inc. or its employees, may contain forward-looking statements that involve risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Forward-looking statements give Generac’s current expectations and projections relating to the Company’s financial condition, results of operations, plans, objectives, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as “anticipate,” “estimate,” “expect,” “forecast,” “project,” “plan,” “intend,” “believe,” “confident,” “may,” “should,” “can have,” “likely,” “future,” “optimistic” and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events.
Any such forward-looking statements are not guarantees of performance or results, and involve risks, uncertainties (some of which are beyond the Company’s control) and assumptions. Although Generac believes any forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect Generac’s actual financial results and cause them to differ materially from those anticipated in any forward-looking statements, including:
- fluctuations in cost, availability, and quality of raw materials, key components and labor required to manufacture our products;
- our dependence on a small number of contract manufacturers and component suppliers, including single-source suppliers;
- our ability to protect our intellectual property rights or successfully defend against third party infringement claims;
- increase in product and other liability claims, warranty costs, recalls, or other claims;
- significant legal proceedings, claims, fines, penalties, tax assessments, lawsuits or government investigations;
- our ability to consummate our share repurchase programs;
- our failure or inability to adapt to, or comply with, current or future changes in applicable laws and regulations;
- scrutiny regarding our ESG practices;
- our ability to develop and enhance products and gain customer acceptance for our products;
- frequency and duration of power outages impacting demand for our products;
- changes in durable goods spending by consumers and businesses or other macroeconomic conditions, impacting demand for our products;
- our ability to accurately forecast demand for our products and effectively manage inventory levels relative to such forecast;
- our ability to remain competitive;
- our dependence on our dealer and distribution network;
- market reaction to changes in selling prices or mix of products;
- loss of our key management and employees;
- disruptions from labor disputes or organized labor activities;
- our ability to attract and retain employees;
- disruptions in our manufacturing operations;
- changes in U.S. trade policy;
- the possibility that the expected synergies, efficiencies and cost savings of our acquisitions, divestitures, restructurings, or realignments will not be realized, or will not be realized within the expected time period;
- risks related to sourcing components in foreign countries;
- compliance with environmental, health and safety laws and regulations;
- government regulation of our products;
- failures or security breaches of our networks, information technology systems, or connected products;
- our ability to make payments on our indebtedness;
- terms of our credit facilities that may restrict our operations;
- our potential need for additional capital to finance our growth or refinancing our existing credit facilities;
- risks of impairment of the value of our goodwill and other indefinite-lived assets;
- volatility of our stock price; and
- potential tax liabilities.
Should one or more of these risks or uncertainties materialize, Generac’s actual results may vary in material respects from those projected in any forward-looking statements. A detailed discussion of these and other factors that may affect future results is contained in Generac’s filings with the U.S. Securities and Exchange Commission (“SEC”), particularly in the Risk Factors section of the 2023 Annual Report on Form 10-K and in its periodic reports on Form 10-Q. Stockholders, potential investors and other readers should consider these factors carefully in evaluating the forward-looking statements.
Any forward-looking statement made by Generac in this press release speaks only as of the date on which it is made. Generac undertakes no obligation to update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.
Non-GAAP Financial Metrics
Core Sales
The Company references core sales to further supplement Generac’s condensed consolidated financial statements presented in accordance with U.S. GAAP. Core sales excludes the impact of acquisitions and fluctuations in foreign currency translation. Management believes that core sales facilitates easier and more meaningful comparison of net sales performance with prior and future periods.
Adjusted EBITDA
To supplement Generac’s condensed consolidated financial statements presented in accordance with U.S. GAAP, the Company provides the computation of Adjusted EBITDA attributable to the Company, which is defined as net income before noncontrolling interests adjusted for the following items: interest expense, depreciation expense, amortization of intangible assets, income tax expense, certain non-cash gains and losses including certain purchase accounting adjustments and contingent consideration adjustments, share-based compensation expense, certain transaction costs and credit facility fees, business optimization expenses, provision for certain legal and regulatory charges, certain specific provisions, mark-to-market gains and losses on a minority investment, and Adjusted EBITDA attributable to noncontrolling interests, as set forth in the reconciliation table below. The computation of Adjusted EBITDA is based primarily on the definition included in our Credit Agreement.
Adjusted Net Income
To further supplement Generac’s condensed consolidated financial statements presented in accordance with U.S. GAAP, the Company provides a summary to show the computation of adjusted net income attributable to the Company. Adjusted net income attributable to the Company is defined as net income before noncontrolling interests adjusted for the following items: amortization of intangible assets, amortization of deferred financing costs and original issue discount related to the Company’s debt, intangible impairment charges, certain transaction costs and other purchase accounting adjustments, business optimization expenses, provision for certain legal and regulatory charges, certain specific provisions, mark-to-market gains and losses on a minority investment, other non-cash gains and losses, and adjusted net income attributable to non-controlling interests.
Free Cash Flow
In addition, the Company references free cash flow to further supplement Generac’s condensed consolidated financial statements presented in accordance with U.S. GAAP. Free cash flow is defined as net cash provided by operating activities, plus proceeds from beneficial interests in securitization transactions, less expenditures for property and equipment, and is intended to be a measure of operational cash flow taking into account additional capital expenditure investment into the business.
The presentation of this additional information is not meant to be considered in isolation of, or as a substitute for, results prepared in accordance with U.S. GAAP. Please see the accompanying Reconciliation Schedules and our SEC filings for additional discussion of the basis for Generac’s reporting of Non-GAAP financial measures, which includes why the Company believes these measures provide useful information to investors and the additional purposes for which management uses the non-GAAP financial information.
SOURCE: Generac Holdings Inc.
CONTACT:
Kris Rosemann
Director – Corporate Development & Investor Relations
(262) 506-6064
InvestorRelations@generac.com
Generac Holdings Inc. | |||||||
Condensed Consolidated Balance Sheets | |||||||
(U.S. Dollars in Thousands, Except Share and Per Share Data) | |||||||
(Unaudited) | |||||||
September 30, | December 31, | ||||||
2024 | 2023 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 214,177 | $ | 200,994 | |||
Accounts receivable, less allowance for credit losses of $34,489 and $33,925 at September 30, 2024 and December 31, 2023, respectively | 658,649 | 537,316 | |||||
Inventories | 1,095,758 | 1,167,484 | |||||
Prepaid expenses and other current assets | 104,791 | 91,898 | |||||
Total current assets | 2,073,375 | 1,997,692 | |||||
Property and equipment, net | 639,733 | 598,577 | |||||
Customer lists, net | 166,016 | 184,513 | |||||
Patents and technology, net | 391,841 | 417,441 | |||||
Other intangible assets, net | 21,419 | 27,127 | |||||
Tradenames, net | 210,308 | 216,995 | |||||
Goodwill | 1,454,172 | 1,432,384 | |||||
Deferred income taxes | 12,179 | 15,532 | |||||
Operating lease and other assets | 217,896 | 203,051 | |||||
Total assets | $ | 5,186,939 | $ | 5,093,312 | |||
Liabilities and stockholders’ equity | |||||||
Current liabilities: | |||||||
Short-term borrowings | $ | 65,540 | $ | 81,769 | |||
Accounts payable | 424,812 | 340,719 | |||||
Accrued wages and employee benefits | 78,209 | 54,970 | |||||
Accrued product warranty | 60,377 | 65,298 | |||||
Other accrued liabilities | 291,360 | 292,120 | |||||
Current portion of long-term borrowings and finance lease obligations | 99,176 | 45,895 | |||||
Total current liabilities | 1,019,474 | 880,771 | |||||
Long-term borrowings and finance lease obligations | 1,360,637 | 1,447,553 | |||||
Deferred income taxes | 62,260 | 90,012 | |||||
Deferred revenue | 186,465 | 167,008 | |||||
Operating lease and other long-term liabilities | 145,641 | 158,349 | |||||
Total liabilities | 2,774,477 | 2,743,693 | |||||
Redeemable noncontrolling interest | – | 6,549 | |||||
Stockholders’ equity: | |||||||
Common stock, par value $0.01, 500,000,000 shares authorized, 73,646,420 and 73,195,055 shares issued at September 30, 2024 and December 31, 2023, respectively | 736 | 733 | |||||
Additional paid-in capital | 1,115,525 | 1,070,386 | |||||
Treasury stock, at cost, 14,149,513 and 13,057,298 shares at September 30, 2024 and December 31, 2023, respectively | (1,192,435 | ) | (1,032,921 | ) | |||
Excess purchase price over predecessor basis | (202,116 | ) | (202,116 | ) | |||
Retained earnings | 2,715,716 | 2,519,313 | |||||
Accumulated other comprehensive loss | (27,987 | ) | (15,143 | ) | |||
Stockholders’ equity attributable to Generac Holdings Inc. | 2,409,439 | 2,340,252 | |||||
Noncontrolling interests | 3,023 | 2,818 | |||||
Total stockholders’ equity | 2,412,462 | 2,343,070 | |||||
Total liabilities and stockholders’ equity | $ | 5,186,939 | $ | 5,093,312 | |||
Generac Holdings Inc. | |||||||||||||||
Condensed Consolidated Statements of Comprehensive Income | |||||||||||||||
(U.S. Dollars in Thousands, Except Share and Per Share Data) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net sales | $ | 1,173,563 | $ | 1,070,667 | $ | 3,061,033 | $ | 2,958,997 | |||||||
Costs of goods sold | 701,294 | 694,880 | 1,896,824 | 1,982,290 | |||||||||||
Gross profit | 472,269 | 375,787 | 1,164,209 | 976,707 | |||||||||||
Operating expenses: | |||||||||||||||
Selling and service | 145,310 | 117,929 | 382,049 | 334,360 | |||||||||||
Research and development | 56,936 | 43,312 | 160,342 | 129,074 | |||||||||||
General and administrative | 77,242 | 83,052 | 209,392 | 199,108 | |||||||||||
Amortization of intangibles | 24,157 | 26,718 | 73,698 | 78,934 | |||||||||||
Total operating expenses | 303,645 | 271,011 | 825,481 | 741,476 | |||||||||||
Income from operations | 168,624 | 104,776 | 338,728 | 235,231 | |||||||||||
Other (expense) income: | |||||||||||||||
Interest expense | (22,910 | ) | (24,707 | ) | (69,833 | ) | (72,862 | ) | |||||||
Investment income | 1,757 | 1,160 | 5,286 | 2,789 | |||||||||||
Change in fair value of investment | 5,198 | – | (2,938 | ) | – | ||||||||||
Loss on extinguishment of debt | (4,861 | ) | – | (4,861 | ) | – | |||||||||
Other, net | (577 | ) | (1,167 | ) | (1,949 | ) | (1,664 | ) | |||||||
Total other expense, net | (21,393 | ) | (24,714 | ) | (74,295 | ) | (71,737 | ) | |||||||
Income before provision for income taxes | 147,231 | 80,062 | 264,433 | 163,494 | |||||||||||
Provision for income taxes | 33,453 | 19,428 | 65,124 | 43,184 | |||||||||||
Net income | 113,778 | 60,634 | 199,309 | 120,310 | |||||||||||
Net income attributable to noncontrolling interests | 36 | 257 | 220 | 2,305 | |||||||||||
Net income attributable to Generac Holdings Inc. | 113,742 | 60,377 | 199,089 | 118,005 | |||||||||||
Net income attributable to common shareholders per common share – basic: | $ | 1.91 | $ | 0.98 | $ | 3.29 | $ | 1.74 | |||||||
Weighted average common shares outstanding – basic: | 59,493,640 | 61,368,440 | 59,720,597 | 61,552,949 | |||||||||||
Net income attributable to common shareholders per common share – diluted: | $ | 1.89 | $ | 0.97 | $ | 3.25 | $ | 1.72 | |||||||
Weighted average common shares outstanding – diluted: | 60,312,393 | 62,091,163 | 60,475,478 | 62,362,743 | |||||||||||
Comprehensive income attributable to Generac Holdings Inc. | $ | 129,284 | $ | 37,041 | $ | 186,245 | $ | 141,463 | |||||||
Generac Holdings Inc. | |||||||
Condensed Consolidated Statements of Cash Flows | |||||||
(U.S. Dollars in Thousands) | |||||||
(Unaudited) | |||||||
Nine Months Ended September 30, | |||||||
2024 | 2023 | ||||||
Operating activities | |||||||
Net income | $ | 199,309 | $ | 120,310 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation | 54,236 | 45,215 | |||||
Amortization of intangible assets | 73,698 | 78,934 | |||||
Amortization of capitalized debt fees and original issue discount | 2,592 | 2,902 | |||||
Change in fair value of investment | 2,938 | – | |||||
Loss on extinguishment of debt | 4,861 | – | |||||
Deferred income taxes | (23,546 | ) | (18,715 | ) | |||
Share-based compensation expense | 38,270 | 30,306 | |||||
Gain on disposal of assets | (34 | ) | (538 | ) | |||
Other noncash charges | 2,904 | 380 | |||||
Excess tax benefits from equity awards | (642 | ) | (920 | ) | |||
Net changes in operating assets and liabilities, net of acquisitions: | |||||||
Accounts receivable | (120,137 | ) | (68,975 | ) | |||
Inventories | 73,390 | 101,894 | |||||
Other assets | (4,348 | ) | 32,175 | ||||
Accounts payable | 87,343 | (57,866 | ) | ||||
Accrued wages and employee benefits | 22,482 | 10,244 | |||||
Other accrued liabilities | (11,469 | ) | (70,622 | ) | |||
Net cash provided by operating activities | 401,847 | 204,724 | |||||
Investing activities | |||||||
Proceeds from sale of property and equipment | 144 | 1,933 | |||||
Proceeds from beneficial interests in securitization transactions | – | 2,533 | |||||
Contribution to tax equity investment | (1,629 | ) | (6,627 | ) | |||
Purchase of long-term investments | (37,118 | ) | (2,592 | ) | |||
Proceeds from sale of long-term investment | 2,000 | – | |||||
Expenditures for property and equipment | (83,399 | ) | (77,718 | ) | |||
Acquisition of businesses, net of cash acquired | (21,784 | ) | (15,974 | ) | |||
Net cash used in investing activities | (141,786 | ) | (98,445 | ) | |||
Financing activities | |||||||
Proceeds from short-term borrowings | 29,219 | 49,078 | |||||
Proceeds from long-term borrowings | 506,465 | 345,384 | |||||
Repayments of short-term borrowings | (48,868 | ) | (25,910 | ) | |||
Repayments of long-term borrowings and finance lease obligations | (560,644 | ) | (233,101 | ) | |||
Stock repurchases | (152,743 | ) | (100,267 | ) | |||
Payment of debt issuance costs | (3,616 | ) | – | ||||
Payment of contingent acquisition consideration | – | (4,979 | ) | ||||
Payment of deferred acquisition consideration | (7,361 | ) | – | ||||
Purchase of additional ownership interest | (9,117 | ) | (104,844 | ) | |||
Taxes paid related to equity awards | (12,268 | ) | (10,068 | ) | |||
Proceeds from the exercise of stock options | 12,366 | 7,139 | |||||
Net cash used in financing activities | (246,567 | ) | (77,568 | ) | |||
Effect of exchange rate changes on cash and cash equivalents | (311 | ) | 91 | ||||
Net increase in cash and cash equivalents | 13,183 | 28,802 | |||||
Cash and cash equivalents at beginning of period | 200,994 | 132,723 | |||||
Cash and cash equivalents at end of period | $ | 214,177 | $ | 161,525 | |||
Generac Holdings Inc. | |||||||||||||||||||||
Segment Reporting and Product Class Information | |||||||||||||||||||||
(U.S. Dollars in Thousands) | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
Total Sales by Reportable Segment | |||||||||||||||||||||
Three Months Ended September 30, 2024 | Three Months Ended September 30, 2023 | ||||||||||||||||||||
External Net Sales |
Intersegment Sales |
Total Sales | External Net Sales |
Intersegment Sales |
Total Sales | ||||||||||||||||
Domestic | $ | 1,011,347 | $ | 8,853 | $ | 1,020,200 | $ | 886,365 | $ | 7,640 | $ | 894,005 | |||||||||
International | 162,216 | 4,485 | 166,701 | 184,302 | 23,293 | 207,595 | |||||||||||||||
Intercompany elimination | – | (13,338 | ) | (13,338 | ) | – | (30,933 | ) | (30,933 | ) | |||||||||||
Total net sales | $ | 1,173,563 | $ | – | $ | 1,173,563 | $ | 1,070,667 | $ | – | $ | 1,070,667 | |||||||||
Total Sales by Reportable Segment | |||||||||||||||||||||
Nine Months Ended September 30, 2024 | Nine Months Ended September 30, 2023 | ||||||||||||||||||||
External Net Sales |
Intersegment Sales |
Total Sales | External Net Sales |
Intersegment Sales |
Total Sales | ||||||||||||||||
Domestic | $ | 2,541,242 | $ | 26,571 | $ | 2,567,813 | $ | 2,395,292 | $ | 33,960 | $ | 2,429,252 | |||||||||
International | 519,791 | 18,127 | 537,918 | 563,705 | 84,078 | 647,783 | |||||||||||||||
Intercompany elimination | – | (44,698 | ) | (44,698 | ) | – | (118,038 | ) | (118,038 | ) | |||||||||||
Total net sales | $ | 3,061,033 | $ | – | $ | 3,061,033 | $ | 2,958,997 | $ | – | $ | 2,958,997 | |||||||||
External Net Sales by Product Class | |||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||
Residential products | $ | 722,787 | $ | 565,087 | $ | 1,690,136 | $ | 1,482,538 | |||||||||||||
Commercial & industrial products | 327,956 | 384,533 | 1,026,095 | 1,131,876 | |||||||||||||||||
Other | 122,820 | 121,047 | 344,802 | 344,583 | |||||||||||||||||
Total net sales | $ | 1,173,563 | $ | 1,070,667 | $ | 3,061,033 | $ | 2,958,997 | |||||||||||||
Adjusted EBITDA by Reportable Segment | |||||||||||||||||||||
Three Months Ended September 30, 2024 | Nine Months Ended September 30, | ||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||
Domestic | $ | 211,567 | $ | 160,270 | $ | 450,416 | $ | 331,134 | |||||||||||||
International | 20,298 | 28,332 | 73,371 | 94,088 | |||||||||||||||||
Total adjusted EBITDA (1) | $ | 231,865 | $ | 188,602 | $ | 523,787 | $ | 425,222 | |||||||||||||
(1) See reconciliation of Adjusted EBITDA to Net income attributable to Generac Holdings Inc. on the following reconciliation schedule. | |||||||||||||||||||||
Generac Holdings Inc. | |||||||||||||||
Reconciliation Schedules | |||||||||||||||
(U.S. Dollars in Thousands, Except Share and Per Share Data) | |||||||||||||||
(Unaudited) | |||||||||||||||
Net income to Adjusted EBITDA reconciliation | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net income attributable to Generac Holdings Inc. | $ | 113,742 | $ | 60,377 | $ | 199,089 | $ | 118,005 | |||||||
Net income attributable to noncontrolling interests | 36 | 257 | 220 | 2,305 | |||||||||||
Net income | 113,778 | 60,634 | 199,309 | 120,310 | |||||||||||
Interest expense | 22,910 | 24,707 | 69,833 | 72,862 | |||||||||||
Depreciation and amortization | 43,152 | 42,951 | 127,934 | 124,149 | |||||||||||
Provision for income taxes | 33,453 | 19,428 | 65,124 | 43,184 | |||||||||||
Non-cash write-down and other adjustments (1) | 468 | 2,055 | 2,863 | (5,257 | ) | ||||||||||
Non-cash share-based compensation expense (2) | 13,115 | 9,927 | 38,270 | 30,306 | |||||||||||
Transaction costs and credit facility fees (3) | 1,337 | 921 | 4,029 | 3,161 | |||||||||||
Business optimization and other charges (4) | 1,564 | 5,291 | 3,190 | 8,151 | |||||||||||
Provision for legal, regulatory, and clean energy product charges (5) | 2,382 | 22,113 | 5,280 | 27,913 | |||||||||||
Change in fair value of investment (6) | (5,198 | ) | – | 2,938 | – | ||||||||||
Loss on extinguishment of debt (7) | 4,861 | – | 4,861 | – | |||||||||||
Other | 43 | 575 | 156 | 443 | |||||||||||
Adjusted EBITDA | 231,865 | 188,602 | 523,787 | 425,222 | |||||||||||
Adjusted EBITDA attributable to noncontrolling interests | 81 | 493 | 521 | 4,146 | |||||||||||
Adjusted EBITDA attributable to Generac Holdings Inc. | $ | 231,784 | $ | 188,109 | $ | 523,266 | $ | 421,076 | |||||||
(1) Includes (gains)/losses on the disposition of assets other than in the ordinary course of business, (gains)/losses on sales of certain investments, unrealized mark-to-market adjustments on commodity contracts, certain foreign currency related adjustments, and certain purchase accounting and contingent consideration adjustments. A full description of these and the other reconciliation adjustments contained in these schedules is included in Generac’s SEC filings. | |||||||||||||||
(2) Represents share-based compensation expense to account for stock options, restricted stock, and other stock awards over their respective vesting periods. | |||||||||||||||
(3) Represents transaction costs incurred directly in connection with any investment, as defined in our credit agreement, equity issuance or debt issuance or refinancing, together with certain fees relating to our senior secured credit facilities, such as administrative agent fees and credit facility commitment fees under our Amended Credit Agreement. | |||||||||||||||
(4) Represents severance and other restructuring charges related to the consolidation of certain operating facilities and organizational functions. | |||||||||||||||
(5) Represents the following significant and unusual charges not indicative of our ongoing operations: | |||||||||||||||
• A provision for judgments, settlements, and legal expenses related to certain patent and securities lawsuits – $2.4 million in the third quarter of 2024; $4.9 million year-to-date 2024; and $22.1 million in the third quarter of 2023. | |||||||||||||||
• Additional customer support costs related to a clean energy product customer that filed for bankruptcy in 2022 – $0.4 million in the first quarter of 2024. | |||||||||||||||
• A provision for a matter with the Consumer Product Safety Commission (“CPSC”) concerning the imposition of civil fines for allegedly failing to timely submit a report under the Consumer Product Safety Act (“CPSA”) in relation to certain portable generators that were subject to a voluntary recall previously announced on July 29, 2021 – $5.8 million in the first quarter of 2023. | |||||||||||||||
(6) Represents non-cash (gains)/losses from changes in the fair value of the Company’s investment in Wallbox N.V. warrants and equity securities. | |||||||||||||||
(7) Represents fees paid to creditors and the write-off of the unamortized original issue discount and deferred financing costs in connection with the refinancing of the Company’s Tranche B Term Loan Facility. | |||||||||||||||
Net income to Adjusted net income reconciliation | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net income attributable to Generac Holdings Inc. | $ | 113,742 | $ | 60,377 | $ | 199,089 | $ | 118,005 | |||||||
Net income attributable to noncontrolling interests | 36 | 257 | 220 | 2,305 | |||||||||||
Net income | 113,778 | 60,634 | 199,309 | 120,310 | |||||||||||
Amortization of intangible assets | 24,157 | 26,718 | 73,698 | 78,934 | |||||||||||
Amortization of capitalized debt fees and original issue discount | 644 | 981 | 2,592 | 2,902 | |||||||||||
Transaction costs and other purchase accounting adjustments (8) | 747 | 356 | 2,272 | 1,743 | |||||||||||
Loss/(gain) attributable to business or asset dispositions (9) | – | – | 65 | (119 | ) | ||||||||||
Business optimization and other charges (4) | 1,564 | 5,291 | 3,190 | 8,151 | |||||||||||
Provision for legal, regulatory, and clean energy product charges (5) | 2,382 | 22,113 | 5,280 | 27,913 | |||||||||||
Change in fair value of investment (6) | (5,198 | ) | – | 2,938 | – | ||||||||||
Loss on extinguishment of debt (7) | 4,861 | – | 4,861 | – | |||||||||||
Tax effect of add backs | (7,317 | ) | (13,887 | ) | (23,762 | ) | (28,476 | ) | |||||||
Adjusted net income | 135,618 | 102,206 | 270,443 | 211,358 | |||||||||||
Adjusted net income attributable to noncontrolling interests | 36 | 257 | 220 | 2,305 | |||||||||||
Adjusted net income attributable to Generac Holdings Inc. | $ | 135,582 | $ | 101,949 | $ | 270,223 | $ | 209,053 | |||||||
Adjusted net income attributable to Generac Holdings Inc. per common share – diluted: | $ | 2.25 | $ | 1.64 | 4.47 | $ | 3.35 | ||||||||
Weighted average common shares outstanding – diluted: | 60,312,393 | 62,091,163 | 60,475,478 | 62,362,743 | |||||||||||
(8) Represents transaction costs incurred directly in connection with any investment, as defined in our credit agreement, equity issuance or debt issuance or refinancing, and certain purchase accounting and contingent consideration adjustments. | |||||||||||||||
(9) Represents (gains)/losses attributable to the disposition of a business or assets occurring in other than ordinary course, as defined in our credit agreement. | |||||||||||||||
Free Cash Flow Reconciliation | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net cash provided by operating activities | 212,285 | 140,136 | 401,847 | 204,724 | |||||||||||
Proceeds from beneficial interests in securitization transactions | – | 1,061 | – | 2,533 | |||||||||||
Expenditures for property and equipment | (28,627 | ) | (23,818 | ) | (83,399 | ) | (77,718 | ) | |||||||
Free cash flow | $ | 183,658 | $ | 117,379 | $ | 318,448 | $ | 129,539 |
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
Block CEO Jack Dorsey Announces Another Round Of Layoffs At Tidal
Jack Dorsey, the CEO of Block Inc. SQ, has announced a fresh wave of layoffs at the music streaming service Tidal, which Block owns.
What Happened: Dorsey informed Tidal employees on Wednesday that the company will undergo another significant round of layoffs, reported Fortune. The CEO stated that Tidal needs to function “like a startup again,” necessitating a much smaller team across the organization.
“So we’re going to part ways with a number of folks on our team,” Dorsey wrote in the note. “We’re going to lead with engineering and design, and remove the product management and product marketing functions entirely. We’re reducing the size of our design team and foundational roles supporting TIDAL, and we will consider reducing engineering over the next few weeks as we have more clarity around leadership going forward.”
Tidal did not immediately respond to Benzinga‘s request for comment.
Why It Matters: Block acquired a majority stake in Tidal for approximately $300 million in 2021. The music streaming service, founded by Jay-Z, has struggled to compete with platforms like Spotify and Apple Music.
Earlier in October, Cathie Wood‘s Ark Invest sold off a significant amount of shares in Block, despite the company’s recent positive second-quarter results. This move by Wood, a prominent investor, raised concerns about the future of Block.
However, Block has been making strategic moves in the cryptocurrency space. In August, Dorsey expressed optimism about the potential of the Bitcoin BTC/USD mining chip market, terming it a “massive opportunity” for the company.
Read Next:
Image Via Shutterstock
This story was generated using Benzinga Neuro and edited by Kaustubh Bagalkote
Market News and Data brought to you by Benzinga APIs
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
Radware Reports Third Quarter 2024 Financial Results
Third Quarter 2024 Financial Results and Highlights
- Revenue of $69.5 million, an increase of 13% year–over–year
- Cloud ARR of $71.6 million, an increase of 15% year-over-year
- Non-GAAP diluted EPS of $0.23 vs. $0.07 in Q3 2023; GAAP diluted EPS of $0.07 vs. $(0.16) in Q3 2023
- Cash flow from operations of $14.7 million and $58.9 million year-to-date
TEL AVIV, Israel, Oct. 31, 2024 (GLOBE NEWSWIRE) — Radware® RDWR, a leading provider of cyber security and application delivery solutions, today announced its consolidated financial results for the third quarter ended September 30, 2024.
“We are pleased to report solid third-quarter results, highlighted by 13% year-over-year revenue growth and a significant improvement in profitability and cash flow from operations,” said Roy Zisapel, Radware’s President and CEO. “Our results reflect double-digit growth in subscription revenue, strong sales of software subscriptions, and the ongoing success of DefensePro X, which carries with it more subscription revenue. We are excited about the momentum we’ve built and our future growth prospects.”
Financial Highlights for the Third Quarter 2024
Revenue for the third quarter of 2024 totaled $69.5 million:
- Revenue in the Americas region was $27.7 million for the third quarter of 2024, an increase of 11% from $24.9 million in the third quarter of 2023.
- Revenue in the Europe, Middle East, and Africa (“EMEA”) region was $25.2 million for the third quarter of 2024, an increase of 30% from $19.3 million in the third quarter of 2023.
- Revenue in the Asia-Pacific (“APAC”) region was $16.6 million for the third quarter of 2024, a decrease of 5% from $17.4 million in the third quarter of 2023.
GAAP net income for the third quarter of 2024 was $3.1 million, or $0.07 per diluted share, compared to GAAP net loss of $6.9 million, or $(0.16) per diluted share, for the third quarter of 2023.
Non-GAAP net income for the third quarter of 2024 was $10.2 million, or $0.23 per diluted share, compared to non-GAAP net income of $2.9 million, or $0.07 per diluted share, for the third quarter of 2023.
As of September 30, 2024, the Company had cash, cash equivalents, short-term and long-term bank deposits, and marketable securities of $411.7 million. Cash flow from operations was $14.7 million in the third quarter of 2024.
Non-GAAP results are calculated excluding, as applicable, the impact of stock-based compensation expenses, amortization of intangible assets, litigation costs, acquisition costs, restructuring costs, exchange rate differences, net on balance sheet items included in financial income, net, and tax-related adjustments. A reconciliation of each of the Company’s non-GAAP measures to the most directly comparable GAAP measure is included at the end of this press release.
Conference Call
Radware management will host a call today, October 31, 2024, at 8:30 a.m. EDT to discuss its third quarter 2024 results and fourth quarter 2024 outlook. To participate on the call, please use the following numbers:
U.S. participants call toll free: 888-510-2008
International participants call: 1 646-960-0306
Conference ID: 1864701
A replay will be available for two days, starting two hours after the end of the call, on telephone number +1-609-800-9099 or (US toll-free) 800-770-2030. Passcode 1864701.
The call will be webcast live on the Company’s website at: http://www.radware.com/IR/. The webcast will remain available for replay during the next 12 months.
Use of Non-GAAP Financial Information and Key Performance Indicators
In addition to reporting financial results in accordance with generally accepted accounting principles (GAAP), Radware uses non-GAAP measures of gross profit, research and development expense, selling and marketing expense, general and administrative expense, total operating expenses, operating income, financial income, net, income before taxes on income, taxes on income, net income and diluted earnings per share, which are adjustments from results based on GAAP to exclude, as applicable, stock-based compensation expenses, amortization of intangible assets, litigation costs, acquisition costs, restructuring costs, exchange rate differences, net on balance sheet items included in financial income, net, and tax–related adjustments. Management believes that exclusion of these charges allows for meaningful comparisons of operating results across past, present, and future periods. Radware’s management believes the non-GAAP financial measures provided in this release are useful to investors for the purpose of understanding and assessing Radware’s ongoing operations. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for results prepared in accordance with GAAP. A reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure is included with the financial information contained in this press release. Management uses both GAAP and non-GAAP financial measures in evaluating and operating the business and, as such, has determined that it is important to provide this information to investors.
Annual recurring revenue (“ARR”) is a key performance indicator defined as the annualized value of booked orders for term-based cloud services, subscription licenses, and maintenance contracts that are in effect at the end of a reporting period. ARR should be viewed independently of revenue and deferred revenue and is not intended to be combined with or to replace either of those items. ARR is not a forecast of future revenue, which can be impacted by contract start and end dates and renewal rates and does not include revenue reported as perpetual license or professional services revenue in our consolidated statement of operations. We consider ARR a key performance indicator of the value of the recurring components of our business.
Safe Harbor Statement
This press release includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements made herein that are not statements of historical fact, including statements about Radware’s plans, outlook, beliefs, or opinions, are forward-looking statements. Generally, forward-looking statements may be identified by words such as “believes,” “expects,” “anticipates,” “intends,” “estimates,” “plans,” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may,” and “could.” Because such statements deal with future events, they are subject to various risks and uncertainties, and actual results, expressed or implied by such forward-looking statements, could differ materially from Radware’s current forecasts and estimates. Factors that could cause or contribute to such differences include, but are not limited to: the impact of global economic conditions, including as a result of the state of war declared in Israel in October 2023 and instability in the Middle East, the war in Ukraine, and the tensions between China and Taiwan; our dependence on independent distributors to sell our products; our ability to manage our anticipated growth effectively; a shortage of components or manufacturing capacity could cause a delay in our ability to fulfill orders or increase our manufacturing costs; our business may be affected by sanctions, export controls, and similar measures, targeting Russia and other countries and territories, as well as other responses to Russia’s military conflict in Ukraine, including indefinite suspension of operations in Russia and dealings with Russian entities by many multi-national businesses across a variety of industries; the ability of vendors to provide our hardware platforms and components for the manufacture of our products; our ability to attract, train, and retain highly qualified personnel; intense competition in the market for cyber security and application delivery solutions and in our industry in general, and changes in the competitive landscape; our ability to develop new solutions and enhance existing solutions; the impact to our reputation and business in the event of real or perceived shortcomings, defects, or vulnerabilities in our solutions, if our end-users experience security breaches, if our information technology systems and data, or those of our service providers and other contractors, are compromised by cyber-attackers or other malicious actors, or by a critical system failure; outages, interruptions, or delays in hosting services; the risks associated with our global operations, such as difficulties and costs of staffing and managing foreign operations, compliance costs arising from host country laws or regulations, partial or total expropriation, export duties and quotas, local tax exposure, economic or political instability, including as a result of insurrection, war, natural disasters, and major environmental, climate, or public health concerns, such as the COVID-19 pandemic; our net losses in the past two years and possibility we may incur losses in the future; a slowdown in the growth of the cyber security and application delivery solutions market or in the development of the market for our cloud-based solutions; long sales cycles for our solutions; risks and uncertainties relating to acquisitions or other investments; risks associated with doing business in countries with a history of corruption or with foreign governments; changes in foreign currency exchange rates; risks associated with undetected defects or errors in our products; our ability to protect our proprietary technology; intellectual property infringement claims made by third parties; laws, regulations, and industry standards affecting our business; compliance with open source and third-party licenses; and other factors and risks over which we may have little or no control. This list is intended to identify only certain of the principal factors that could cause actual results to differ. For a more detailed description of the risks and uncertainties affecting Radware, refer to Radware’s Annual Report on Form 20-F, filed with the Securities and Exchange Commission (SEC), and the other risk factors discussed from time to time by Radware in reports filed with, or furnished to, the SEC. Forward-looking statements speak only as of the date on which they are made and, except as required by applicable law, Radware undertakes no commitment to revise or update any forward-looking statement in order to reflect events or circumstances after the date any such statement is made. Radware’s public filings are available from the SEC’s website at www.sec.gov or may be obtained on Radware’s website at www.radware.com.
About Radware
Radware® RDWR is a global leader in application security and delivery solutions for multi-cloud environments. The company’s cloud application, infrastructure, and API security solutions use AI-driven algorithms for precise, hands-free, real-time protection from the most sophisticated web, application, and DDoS attacks, API abuse, and bad bots. Enterprises and carriers worldwide rely on Radware’s solutions to address evolving cybersecurity challenges and protect their brands and business operations while reducing costs. For more information, please visit the Radware website.
Radware encourages you to join our community and follow us on: Facebook, LinkedIn, Radware Blog, X, YouTube, and Radware Mobile for iOS.
©2024 Radware Ltd. All rights reserved. Any Radware products and solutions mentioned in this press release are protected by trademarks, patents, and pending patent applications of Radware in the U.S. and other countries. For more details, please see: https://www.radware.com/LegalNotice/. All other trademarks and names are property of their respective owners.
Radware believes the information in this document is accurate in all material respects as of its publication date. However, the information is provided without any express, statutory, or implied warranties and is subject to change without notice.
The contents of any website or hyperlinks mentioned in this press release are for informational purposes and the contents thereof are not part of this press release.
CONTACTS
Investor Relations:
Yisca Erez, +972-72-3917211, ir@radware.com
Media Contact:
Gerri Dyrek, gerri.dyrek@radware.com
Radware Ltd. | |||
Condensed Consolidated Balance Sheets | |||
(U.S. Dollars in thousands) | |||
September 30, | December 31, | ||
2024 | 2023 | ||
(Unaudited) | (Unaudited) | ||
Assets | |||
Current assets | |||
Cash and cash equivalents | 115,416 | 70,538 | |
Marketable securities | 94,809 | 86,372 | |
Short-term bank deposits | 111,998 | 173,678 | |
Trade receivables, net | 19,963 | 20,267 | |
Other receivables and prepaid expenses | 9,891 | 9,529 | |
Inventories | 13,543 | 15,544 | |
365,620 | 375,928 | ||
Long-term investments | |||
Marketable securities | 30,991 | 33,131 | |
Long-term bank deposits | 58,468 | – | |
Other assets | 2,104 | 2,166 | |
91,563 | 35,297 | ||
Property and equipment, net | 16,499 | 18,221 | |
Intangible assets, net | 12,742 | 15,718 | |
Other long-term assets | 35,312 | 37,967 | |
Operating lease right-of-use assets | 18,433 | 20,777 | |
Goodwill | 68,008 | 68,008 | |
Total assets | 608,177 | 571,916 | |
Liabilities and equity | |||
Current liabilities | |||
Trade payables | 6,551 | 4,298 | |
Deferred revenues | 109,924 | 105,012 | |
Operating lease liabilities | 4,333 | 4,684 | |
Other payables and accrued expenses | 46,427 | 41,021 | |
167,235 | 155,015 | ||
Long-term liabilities | |||
Deferred revenues | 65,916 | 60,499 | |
Operating lease liabilities | 13,658 | 16,020 | |
Other long-term liabilities | 14,173 | 17,108 | |
93,747 | 93,627 | ||
Equity | |||
Radware Ltd. equity | |||
Share capital | 749 | 742 | |
Additional paid-in capital | 548,240 | 529,209 | |
Accumulated other comprehensive income | 593 | 77 | |
Treasury stock, at cost | (366,588) | (365,749) | |
Retained earnings | 123,398 | 119,812 | |
Total Radware Ltd. shareholder’s equity | 306,392 | 284,091 | |
Non–controlling interest | 40,803 | 39,183 | |
Total equity | 347,195 | 323,274 | |
Total liabilities and equity | 608,177 | 571,916 | |
Radware Ltd. Condensed Consolidated Statements of Income (Loss) (U.S Dollars in thousands, except share and per share data) |
||||||||
For the three months ended | For the nine months ended | |||||||
September 30, | September 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||
Revenues | 69,488 | 61,612 | 201,849 | 196,260 | ||||
Cost of revenues | 13,392 | 12,838 | 39,260 | 38,886 | ||||
Gross profit | 56,096 | 48,774 | 162,589 | 157,374 | ||||
Operating expenses, net: | ||||||||
Research and development, net | 18,654 | 20,614 | 56,251 | 62,905 | ||||
Selling and marketing | 30,500 | 30,532 | 89,945 | 94,368 | ||||
General and administrative | 6,948 | 7,824 | 21,271 | 24,378 | ||||
Total operating expenses, net | 56,102 | 58,970 | 167,467 | 181,651 | ||||
Operating loss | (6) | (10,196) | (4,878) | (24,277) | ||||
Financial income, net | 4,957 | 3,778 | 12,982 | 10,688 | ||||
Income (loss) before taxes on income | 4,951 | (6,418) | 8,104 | (13,589) | ||||
Taxes on income | 1,807 | 433 | 4,518 | 2,151 | ||||
Net income (loss) | 3,144 | (6,851) | 3,586 | (15,740) | ||||
Basic net income (loss) per share attributed to Radware Ltd.’s shareholders | 0.07 | (0.16) | 0.09 | (0.36) | ||||
Weighted average number of shares used to compute basic net income (loss) per share | 41,956,001 | 42,261,637 | 41,854,984 | 43,232,405 | ||||
Diluted net income (loss) per share attributed to Radware Ltd.’s shareholders | 0.07 | (0.16) | 0.08 | (0.36) | ||||
Weighted average number of shares used to compute diluted net income (loss) per share | 43,573,161 | 42,261,637 | 43,199,279 | 43,232,405 | ||||
Radware Ltd. Reconciliation of GAAP to Non-GAAP Financial Information (U.S Dollars in thousands, except share and per share data) |
||||||||
For the three months ended | For the nine months ended | |||||||
September 30, | September 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||
GAAP gross profit | 56,096 | 48,774 | 162,589 | 157,374 | ||||
Share-based compensation | 81 | 177 | 240 | 403 | ||||
Amortization of intangible assets | 992 | 992 | 2,976 | 2,976 | ||||
Non-GAAP gross profit | 57,169 | 49,943 | 165,805 | 160,753 | ||||
GAAP research and development, net | 18,654 | 20,614 | 56,251 | 62,905 | ||||
Share-based compensation | 1,421 | 2,064 | 4,679 | 6,200 | ||||
Non-GAAP Research and development, net | 17,233 | 18,550 | 51,572 | 56,705 | ||||
GAAP selling and marketing | 30,500 | 30,532 | 89,945 | 94,368 | ||||
Share-based compensation | 2,548 | 2,134 | 7,708 | 9,065 | ||||
Restructuring costs | – | 1,273 | – | 1,273 | ||||
Non-GAAP selling and marketing | 27,952 | 27,125 | 82,237 | 84,030 | ||||
GAAP general and administrative | 6,948 | 7,824 | 21,271 | 24,378 | ||||
Share-based compensation | 2,008 | 2,884 | 6,480 | 9,483 | ||||
Acquisition costs | 159 | 211 | 571 | 769 | ||||
Non-GAAP general and administrative | 4,781 | 4,729 | 14,220 | 14,126 | ||||
GAAP total operating expenses, net | 56,102 | 58,970 | 167,467 | 181,651 | ||||
Share-based compensation | 5,977 | 7,082 | 18,867 | 24,748 | ||||
Acquisition costs | 159 | 211 | 571 | 769 | ||||
Restructuring costs | – | 1,273 | – | 1,273 | ||||
Non-GAAP total operating expenses, net | 49,966 | 50,404 | 148,029 | 154,861 | ||||
GAAP operating loss | (6) | (10,196) | (4,878) | (24,277) | ||||
Share-based compensation | 6,058 | 7,259 | 19,107 | 25,151 | ||||
Amortization of intangible assets | 992 | 992 | 2,976 | 2,976 | ||||
Acquisition costs | 159 | 211 | 571 | 769 | ||||
Restructuring costs | – | 1,273 | – | 1,273 | ||||
Non-GAAP operating income (loss) | 7,203 | (461) | 17,776 | 5,892 | ||||
GAAP financial income, net | 4,957 | 3,778 | 12,982 | 10,688 | ||||
Exchange rate differences, net on balance sheet items included in financial income, net | (86) | 37 | (231) | (770) | ||||
Non-GAAP financial income, net | 4,871 | 3,815 | 12,751 | 9,918 | ||||
GAAP income (loss) before taxes on income | 4,951 | (6,418) | 8,104 | (13,589) | ||||
Share-based compensation | 6,058 | 7,259 | 19,107 | 25,151 | ||||
Amortization of intangible assets | 992 | 992 | 2,976 | 2,976 | ||||
Acquisition costs | 159 | 211 | 571 | 769 | ||||
Restructuring costs | – | 1,273 | – | 1,273 | ||||
Exchange rate differences, net on balance sheet items included in financial income, net | (86) | 37 | (231) | (770) | ||||
Non-GAAP income before taxes on income | 12,074 | 3,354 | 30,527 | 15,810 | ||||
GAAP taxes on income | 1,807 | 433 | 4,518 | 2,151 | ||||
Tax related adjustments | 62 | 62 | 185 | 185 | ||||
Non-GAAP taxes on income | 1,869 | 495 | 4,703 | 2,336 | ||||
GAAP net income (loss) | 3,144 | (6,851) | 3,586 | (15,740) | ||||
Share-based compensation | 6,058 | 7,259 | 19,107 | 25,151 | ||||
Amortization of intangible assets | 992 | 992 | 2,976 | 2,976 | ||||
Acquisition costs | 159 | 211 | 571 | 769 | ||||
Restructuring costs | – | 1,273 | – | 1,273 | ||||
Exchange rate differences, net on balance sheet items included in financial income, net | (86) | 37 | (231) | (770) | ||||
Tax related adjustments | (62) | (62) | (185) | (185) | ||||
Non-GAAP net income | 10,205 | 2,859 | 25,824 | 13,474 | ||||
GAAP diluted net income (loss) per share | 0.07 | (0.16) | 0.08 | (0.36) | ||||
Share-based compensation | 0.14 | 0.17 | 0.45 | 0.57 | ||||
Amortization of intangible assets | 0.02 | 0.03 | 0.07 | 0.07 | ||||
Acquisition costs | 0.00 | 0.00 | 0.01 | 0.02 | ||||
Restructuring costs | 0.00 | 0.03 | 0.00 | 0.03 | ||||
Exchange rate differences, net on balance sheet items included in financial income, net | (0.00) | 0.00 | (0.01) | (0.02) | ||||
Tax related adjustments | (0.00) | (0.00) | (0.00) | 0.00 | ||||
Non-GAAP diluted net earnings per share | 0.23 | 0.07 | 0.60 | 0.31 | ||||
Weighted average number of shares used to compute non-GAAP diluted net earnings per share | 43,573,161 | 43,163,159 | 43,199,279 | 44,058,549 | ||||
Radware Ltd. Condensed Consolidated Statements of Cash Flow (U.S. Dollars in thousands) |
||||||||
For the three months ended | For the nine months ended | |||||||
September 30, | September 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||
Cash flow from operating activities: | ||||||||
Net income (loss) | 3,144 | (6,851) | 3,586 | (15,740) | ||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 2,947 | 3,025 | 8,918 | 9,216 | ||||
Share-based compensation | 6,058 | 7,259 | 19,107 | 25,151 | ||||
Amortization of premium, accretion of discounts and accrued interest on marketable securities, net | (234) | 161 | (227) | 1,116 | ||||
Loss related to securities, net | – | – | – | 244 | ||||
Increase (decrease) in accrued interest on bank deposits | (814) | (2,289) | 4,645 | (3,814) | ||||
Increase (decrease) in accrued severance pay, net | 147 | (401) | 106 | (506) | ||||
Decrease in trade receivables, net | 5,536 | 4,448 | 304 | 5,380 | ||||
Decrease (increase) in other receivables and prepaid expenses and other long-term assets | 749 | (215) | 1,155 | (2,541) | ||||
Decrease (increase) in inventories | 253 | (671) | 2,001 | (1,566) | ||||
Increase (decrease) in trade payables | 2,474 | (1,778) | 2,253 | (395) | ||||
Increase (decrease) in deferred revenues | (6,059) | (12,311) | 10,329 | (11,095) | ||||
Increase (decrease) in other payables and accrued expenses | 259 | 644 | 7,052 | (10,798) | ||||
Operating lease liabilities, net | 248 | (804) | (369) | (805) | ||||
Net cash provided by (used in) operating activities | 14,708 | (9,783) | 58,860 | (6,153) | ||||
Cash flows from investing activities: | ||||||||
Purchase of property and equipment | (1,412) | (1,130) | (4,220) | (4,493) | ||||
Proceeds from other long-term assets, net | 46 | 29 | 40 | 77 | ||||
Proceeds from (investment in) bank deposits, net | 9,731 | 21,145 | (1,433) | 51,345 | ||||
Investment in, redemption of and purchase of marketable securities, net | 5,541 | 2,228 | (4,456) | 347 | ||||
Net cash provided by (used in) investing activities | 13,906 | 22,272 | (10,069) | 47,276 | ||||
Cash flows from financing activities: | ||||||||
Proceeds from exercise of share options | – | – | 3 | 308 | ||||
Repurchase of shares | – | (20,648) | (839) | (53,131) | ||||
Payment of contingent consideration related to acquisition | – | (2,063) | (3,077) | (2,063) | ||||
Net cash used in financing activities | – | (22,711) | (3,913) | (54,886) | ||||
Increase (decrease) in cash and cash equivalents | 28,614 | (10,222) | 44,878 | (13,763) | ||||
Cash and cash equivalents at the beginning of the period | 86,802 | 42,644 | 70,538 | 46,185 | ||||
Cash and cash equivalents at the end of the period | 115,416 | 32,422 | 115,416 | 32,422 | ||||
Radware Ltd. RECONCILIATION OF GAAP NET INCOME (LOSS) TO EBITDA AND ADJUSTED EBITDA (NON-GAAP) (U.S Dollars in thousands) |
||||||||
For the three months ended | For the nine months ended | |||||||
September 30, | September 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||
GAAP net income (loss) | 3,144 | (6,851) | 3,586 | (15,740) | ||||
Exclude: Financial income, net | (4,957) | (3,778) | (12,982) | (10,688) | ||||
Exclude: Depreciation and amortization expense | 2,947 | 3,025 | 8,918 | 9,216 | ||||
Exclude: Taxes on income | 1,807 | 433 | 4,518 | 2,151 | ||||
EBITDA | 2,941 | (7,171) | 4,040 | (15,061) | ||||
Share-based compensation | 6,058 | 7,259 | 19,107 | 25,151 | ||||
Restructuring costs | – | 1,273 | – | 1,273 | ||||
Acquisition costs | 159 | 211 | 571 | 769 | ||||
Adjusted EBITDA | 9,158 | 1,572 | 23,718 | 12,132 | ||||
For the three months ended | For the nine months ended | |||||||
September 30, | September 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
Amortization of intangible assets | 992 | 992 | 2,976 | 2,976 | ||||
Depreciation | 1,955 | 2,033 | 5,942 | 6,240 | ||||
2,947 | 3,025 | 8,918 | 9,216 | |||||
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
Super Micro Computer Stock Plummets Over 4% In Thursday Pre-Market: What's Going On?
Shares of Super Micro Computer Inc SMCI took a hit, dropping 4.38%, following the resignation of its independent auditor, Ernst & Young.
What Happened: SMCI closed 32.68% lower at $33.07 on Wednesday and at the time of writing, SMCI was trading at $31.56 during pre-market hours on Thursday, according to Benzinga Pro.
The company announced in a regulatory filing that EY had stepped down as its registered public accounting firm. The auditing firm, which had been engaged since March 2023 to review Super Micro’s financials for the fiscal year ending June, resigned before completing any reports on the company’s financials or internal controls.
Back in July, EY raised concerns about governance, transparency, and the completeness of communications, warning that the timely filing of Super Micro’s annual report was at risk. In response, Super Micro’s board established a special committee to investigate these issues, which submitted preliminary information to both the company and its auditor.
The resignation letter from Ernst & Young highlighted a lack of confidence in the integrity and ethical values of the company, questioning the board’s independence and the reliability of information from certain management members. Although Super Micro disagrees with the resignation, it plans to address the concerns raised and continue the investigation.
Read Next:
Image via Shutterstock
This story was generated using Benzinga Neuro and edited by Pooja Rajkumari
Market News and Data brought to you by Benzinga APIs
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
NANOBIOTIX to Participate in Multiple Investor Conferences in November
~ Guggenheim’s Inaugural Healthcare Innovation Conference, Nov 11-13 ~
~ Stifel Healthcare Conference, Nov 18-19 ~
~ Jefferies London Healthcare Conference, Nov 19-21 ~
PARIS and CAMBRIDGE, Mass., Oct. 31, 2024 (GLOBE NEWSWIRE) — NANOBIOTIX NBTX, a late-clinical stage biotechnology company pioneering nanoparticle-based approaches to expand treatment possibilities for patients with cancer and other major diseases, announced today that Company management will participate in fireside chats at following conferences:
Guggenheim’s Inaugural Healthcare Innovation Conference
Date: Monday, November 11, 2024
Time: 4pm ET / 10pm CET
Location: Boston, MA
Presenters: Laurent Levy, Chief Executive Officer of Nanobiotix and Bart van Rhijn, Chief Financial & Business Officer of Nanobiotix
Webcast link: Click here
Stifel Healthcare Conference
Date: Monday, November 18, 2024
Time: 4:45pm ET / 10:45pm CET
Location: New York, NY
Presenter: Bart van Rhijn, Chief Financial & Business Officer of Nanobiotix
Webcast link: Click here
Jefferies London Healthcare Conference
Date: Wednesday, November 20, 2024
Time: 1pm GMT / 8am ET / 2pm CET
Location: London, UK
Presenters: Laurent Levy, Chief Executive Officer of Nanobiotix and Bart van Rhijn, Chief Financial & Business Officer of Nanobiotix
Webcast link: Click here
The fireside chats will be webcast live from the events page of the Investors section of the Company’s website. Replay of the webcast will be available following the event.
About NANOBIOTIX
Nanobiotix is a late-stage clinical biotechnology company pioneering disruptive, physics-based therapeutic approaches to revolutionize treatment outcomes for millions of patients; supported by people committed to making a difference for humanity. The Company’s philosophy is rooted in the concept of pushing past the boundaries of what is known to expand possibilities for human life.
Incorporated in 2003, Nanobiotix is headquartered in Paris, France and is listed on Euronext Paris since 2012 and on the Nasdaq Global Select Market in New York City since December 2020. The Company has subsidiaries in Cambridge, Massachusetts (United States) amongst other locations.
Nanobiotix is the owner of more than 25 patent families associated with three (3) nanotechnology platforms with applications in 1) oncology; 2) bioavailability and biodistribution; and 3) disorders of the central nervous system.
For more information about Nanobiotix, visit us at www.nanobiotix.com or follow us on LinkedIn and Twitter.
Contacts
Market News and Data brought to you by Benzinga APIs
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.