Wisconsin
|
001-01373
|
39-0482000
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(I.R.S. Employer Identification Number)
|
1500 DeKoven Avenue, Racine, Wisconsin
|
53403
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Registrant’s telephone number, including area code:
|
(262) 636-1200
|
|
(Former name or former address, if changed since last report.)
|
N/A
|
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Common Stock, $0.625 par value |
MOD |
New York Stock Exchange |
Item 2.02 |
Results of Operations and Financial Condition
|
Item 9.01 |
Financial Statements and Exhibits
|
|
(d)
|
Exhibits
|
Press Release dated January 30, 2024 announcing the results of operations and financial condition for the third quarter ended December 31, 2023.
|
|
|
|
104 |
Cover Page Interactive Data File (formatted as Inline XBRL)
|
Modine Manufacturing Company
|
By:
|
/s/ Neil D. Brinker
|
|
Neil D. Brinker
|
||
President and Chief Executive Officer
|
||
Date: January 30, 2024
|
|
• |
Net sales of $561.4 million, in line with the prior year including divestiture impact
|
|
• |
Operating income of $61.7 million increased $22.2 million, or 56 percent, from the prior year
|
|
• |
Adjusted EBITDA of $73.9 million increased $20.6 million, or 39 percent, from the prior year
|
|
• |
Earnings per share of $0.83 compared to $0.46 in the prior year
|
|
• |
Adjusted earnings per share of $0.74 compared to $0.48 in the prior year
|
|
• |
Net sales up 4 percent to 7 percent
|
|
• |
Adjusted EBITDA of $305 million to $313 million, resulting in an increase of 44 percent to 48 percent over the prior year
|
|
• |
Climate Solutions segment sales were $242.5 million, compared with $248.6 million one year ago, a decrease of 2 percent. This decrease was driven by lower sales of heat transfer products,
partially offset by higher sales of data center cooling products and HVAC and refrigeration products. The segment reported gross margin of 27.3 percent, which was 530 basis points higher than the prior year, primarily due to an improved
sales mix and improved operating efficiencies. The segment reported operating income of $38.8 million, a 28 percent increase from the prior year. Adjusted EBITDA was $45.8 million, an increase of $10.4 million, or 29 percent, from the
prior year.
|
|
• |
Performance Technologies segment sales were $323.0 million, compared with $317.8 million one year ago, an increase of 2 percent. This increase resulted from higher sales of advanced solutions and
air-cooled products, primarily driven by higher sales to off-highway and specialty vehicle customers, partially offset by the impact of divested businesses in the quarter. The segment reported gross margin of 18.9 percent, up 540 basis
points from the prior year. The segment reported operating income of $31.2 million, a $13.8 million improvement compared to the prior year, primarily due to higher gross profit. Adjusted EBITDA was $38.9 million, an increase of $13.3
million, or 52 percent, from the prior year.
|
Fiscal 2024
|
Current Outlook
|
Net Sales
|
+4 percent to 7 percent
|
Adjusted EBITDA
|
$305 to $313 million
|
Three months ended December 31,
|
Nine months ended December 31,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Net sales
|
$
|
561.4
|
$
|
560.0
|
$
|
1,804.3
|
$
|
1,679.8
|
||||||||
Cost of sales
|
434.1
|
462.4
|
1,414.0
|
1,402.6
|
||||||||||||
Gross profit
|
127.3
|
97.6
|
390.3
|
277.2
|
||||||||||||
Selling, general & administrative expenses
|
68.0
|
58.0
|
198.3
|
173.1
|
||||||||||||
Restructuring expenses
|
1.6
|
0.1
|
2.1
|
2.2
|
||||||||||||
Gain on sale of assets
|
(4.0
|
)
|
-
|
(4.0
|
)
|
-
|
||||||||||
Operating income
|
61.7
|
39.5
|
193.9
|
101.9
|
||||||||||||
Interest expense
|
(5.8
|
)
|
(5.9
|
)
|
(17.8
|
)
|
(14.7
|
)
|
||||||||
Other expense – net
|
(0.5
|
)
|
(0.4
|
)
|
(1.0
|
)
|
(4.1
|
)
|
||||||||
Earnings before income taxes
|
55.4
|
33.2
|
175.1
|
83.1
|
||||||||||||
Provision for income taxes
|
(10.3
|
)
|
(8.5
|
)
|
(37.8
|
)
|
(19.8
|
)
|
||||||||
Net earnings
|
45.1
|
24.7
|
137.3
|
63.3
|
||||||||||||
Net earnings attributable to noncontrolling interest
|
(0.7
|
)
|
(0.2
|
)
|
(1.6
|
)
|
(0.1
|
)
|
||||||||
Net earnings attributable to Modine
|
$
|
44.4
|
$
|
24.5
|
$
|
135.7
|
$
|
63.2
|
||||||||
Net earnings per share attributable to Modine shareholders – diluted
|
$
|
0.83
|
$
|
0.46
|
$
|
2.55
|
$
|
1.20
|
||||||||
Weighted-average shares outstanding – diluted
|
53.2
|
52.9
|
53.2
|
52.7
|
December 31, 2023
|
March 31, 2023
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
149.7
|
$
|
67.1
|
||||
Trade receivables
|
364.4
|
398.0
|
||||||
Inventories
|
341.3
|
324.9
|
||||||
Other current assets
|
62.8
|
56.4
|
||||||
Total current assets
|
918.2
|
846.4
|
||||||
Property, plant and equipment – net
|
317.3
|
314.5
|
||||||
Intangible assets – net
|
78.4
|
81.1
|
||||||
Goodwill
|
166.7
|
165.6
|
||||||
Deferred income taxes
|
78.1
|
83.7
|
||||||
Other noncurrent assets
|
92.7
|
74.6
|
||||||
Total assets
|
$
|
1,651.4
|
$
|
1,565.9
|
||||
Liabilities and shareholders' equity
|
||||||||
Debt due within one year
|
$
|
19.7
|
$
|
23.4
|
||||
Accounts payable
|
255.3
|
332.8
|
||||||
Other current liabilities
|
200.5
|
150.9
|
||||||
Total current liabilities
|
475.5
|
507.1
|
||||||
Long-term debt
|
313.5
|
329.3
|
||||||
Other noncurrent liabilities
|
127.2
|
129.9
|
||||||
Total liabilities
|
916.2
|
966.3
|
||||||
Total equity
|
735.2
|
599.6
|
||||||
Total liabilities & equity
|
$
|
1,651.4
|
$
|
1,565.9
|
Nine months ended December 31,
|
||||||||
2023
|
2022
|
|||||||
Cash flows from operating activities:
|
||||||||
Net earnings
|
$
|
137.3
|
$
|
63.3
|
||||
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
41.1
|
40.7
|
||||||
Gain on sale of assets
|
(4.0
|
)
|
-
|
|||||
Stock-based compensation expense
|
7.7
|
5.0
|
||||||
Deferred income taxes
|
4.7
|
(0.9
|
)
|
|||||
Other – net
|
4.7
|
4.0
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Trade accounts receivable
|
26.9
|
5.4
|
||||||
Inventories
|
(18.5
|
)
|
(40.0
|
)
|
||||
Accounts payable
|
(67.8
|
)
|
(9.3
|
)
|
||||
Other assets and liabilities
|
42.9
|
(0.3
|
)
|
|||||
Net cash provided by operating activities
|
175.0
|
67.9
|
||||||
Cash flows from investing activities:
|
||||||||
Expenditures for property, plant and equipment
|
(43.8
|
)
|
(35.2
|
)
|
||||
Payments for business acquisition
|
(4.8
|
)
|
-
|
|||||
Proceeds from (payments for) disposition of assets
|
(0.6
|
)
|
0.1
|
|||||
Other – net
|
(5.3
|
)
|
(0.1
|
)
|
||||
Net cash used for investing activities
|
(54.5
|
)
|
(35.2
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Net (decrease) increase in debt
|
(20.7
|
)
|
12.0
|
|||||
Purchase of treasury stock under share repurchase program
|
(13.3
|
)
|
(4.7
|
)
|
||||
Other – net
|
(3.4
|
)
|
0.1
|
|||||
Net cash (used for) provided by financing activities
|
(37.4
|
)
|
7.4
|
|||||
Effect of exchange rate changes on cash
|
0.9
|
(3.1
|
)
|
|||||
Net increase in cash, cash equivalents and restricted cash
|
84.0
|
37.0
|
||||||
Cash, cash equivalents and restricted cash - beginning of period
|
67.2
|
45.4
|
||||||
Cash, cash equivalents and restricted cash - end of period
|
$
|
151.2
|
$
|
82.4
|
Three months ended December 31,
|
Nine months ended December 31,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Net sales:
|
||||||||||||||||
Climate Solutions
|
$
|
242.5
|
$
|
248.6
|
$
|
790.1
|
$
|
748.9
|
||||||||
Performance Technologies
|
323.0
|
317.8
|
1,033.6
|
952.1
|
||||||||||||
Segment total
|
565.5
|
566.4
|
1,823.7
|
1,701.0
|
||||||||||||
Corporate and eliminations
|
(4.1
|
)
|
(6.4
|
)
|
(19.4
|
)
|
(21.2
|
)
|
||||||||
Net sales
|
$
|
561.4
|
$
|
560.0
|
$
|
1,804.3
|
$
|
1,679.8
|
Three months ended December 31,
|
Nine months ended December 31,
|
|||||||||||||||||||||||||||||||
|
2023
|
|
2022
|
2023
|
2022
|
|||||||||||||||||||||||||||
Gross profit:
|
$'s
|
% of sales
|
$'s
|
% of sales
|
$'s
|
% of sales
|
$'s
|
% of sales
|
||||||||||||||||||||||||
Climate Solutions
|
$
|
66.1
|
27.3
|
%
|
$
|
54.8
|
22.0
|
%
|
$
|
206.9
|
26.2
|
%
|
$
|
162.5
|
21.7
|
%
|
||||||||||||||||
Performance Technologies
|
61.0
|
18.9
|
%
|
43.0
|
13.5
|
%
|
182.4
|
17.6
|
%
|
115.2
|
12.1
|
%
|
||||||||||||||||||||
Segment total
|
127.1
|
22.5
|
%
|
97.8
|
17.3
|
%
|
389.3
|
21.3
|
%
|
277.7
|
16.3
|
%
|
||||||||||||||||||||
Corporate and eliminations
|
0.2
|
-
|
(0.2
|
)
|
-
|
1.0
|
-
|
(0.5
|
)
|
-
|
||||||||||||||||||||||
Gross profit
|
$
|
127.3
|
22.7
|
%
|
$
|
97.6
|
17.4
|
%
|
$
|
390.3
|
21.6
|
%
|
$
|
277.2
|
16.5
|
%
|
Three months ended December 31,
|
Nine months ended December 31,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Operating income:
|
||||||||||||||||
Climate Solutions
|
$
|
38.8
|
$
|
30.2
|
$
|
127.7
|
$
|
89.9
|
||||||||
Performance Technologies
|
31.2
|
17.4
|
96.8
|
41.1
|
||||||||||||
Segment total
|
70.0
|
47.6
|
224.5
|
131.0
|
||||||||||||
Corporate and eliminations
|
(8.3
|
)
|
(8.1
|
)
|
(30.6
|
)
|
(29.1
|
)
|
||||||||
Operating income
|
$
|
61.7
|
$
|
39.5
|
$
|
193.9
|
$
|
101.9
|
Three months ended December 31,
|
Nine months ended December 31,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Net earnings
|
$
|
45.1
|
$
|
24.7
|
$
|
137.3
|
$
|
63.3
|
||||||||
Interest expense
|
5.8
|
5.9
|
17.8
|
14.7
|
||||||||||||
Provision for income taxes
|
10.3
|
8.5
|
37.8
|
19.8
|
||||||||||||
Depreciation and amortization expense
|
13.4
|
13.4
|
41.1
|
40.7
|
||||||||||||
Other expense – net
|
0.5
|
0.4
|
1.0
|
4.1
|
||||||||||||
Restructuring expenses (a)
|
1.6
|
0.1
|
2.1
|
2.2
|
||||||||||||
Gain on sale of assets (b)
|
(4.0
|
)
|
-
|
(4.0
|
)
|
-
|
||||||||||
Environmental charges (c)
|
1.2
|
0.3
|
2.4
|
1.8
|
||||||||||||
Adjusted EBITDA
|
$
|
73.9
|
$
|
53.3
|
$
|
235.5
|
$
|
146.6
|
||||||||
Net earnings per share attributable to Modine shareholders - diluted
|
$
|
0.83
|
$
|
0.46
|
$
|
2.55
|
$
|
1.20
|
||||||||
Restructuring expenses (a)
|
0.02
|
-
|
0.03
|
0.04
|
||||||||||||
Gain on sale of assets (b)
|
(0.13
|
)
|
-
|
(0.13
|
)
|
-
|
||||||||||
Environmental charges (c)
|
0.02
|
0.01
|
0.03
|
0.03
|
||||||||||||
Debt amendment costs (d)
|
-
|
0.01
|
-
|
0.01
|
||||||||||||
Adjusted earnings per share
|
$
|
0.74
|
$
|
0.48
|
$
|
2.48
|
$
|
1.28
|
(a) |
Restructuring expenses primarily consist of employee severance expenses related to targeted headcount reductions and equipment transfer costs. The tax benefit related to restructuring expenses
during the first nine months of fiscal 2024 and fiscal 2023 was $0.5 million and $0.3 million, respectively.
|
(b) |
The Company's sale of three automotive businesses based in Germany closed on October 31, 2023. As a result of the sale, the Company recorded a $4.0 million gain on sale at Corporate during the
third quarter of fiscal 2024. The tax benefit associated with the sale totaled $3.1 million.
|
(c) |
Environmental charges, including related legal costs, are recorded as SG&A expenses at Corporate and relate to a previously-owned U.S. manufacturing facility. The tax benefit related to
environmental charges during the first nine months of fiscal 2024 and fiscal 2023 was $0.6 million and $0, respectively.
|
(d) |
In fiscal 2023, the Company amended and extended its primary debt agreement in the U.S. In connection with the credit agreement modification, the Company recorded $0.7 million of costs as
interest expense during the third quarter of fiscal 2023. There was no tax benefit associated with these costs.
|
Three months ended December 31, 2023
|
Three months ended December 31, 2022
|
|||||||||||||||||||||||||||||||
Climate Solutions
|
Performance Technologies
|
Corporate and
eliminations
|
Total
|
Climate Solutions
|
Performance Technologies
|
Corporate and
eliminations
|
Total
|
|||||||||||||||||||||||||
Operating income
|
$
|
38.8
|
$
|
31.2
|
$
|
(8.3
|
)
|
$
|
61.7
|
$
|
30.2
|
$
|
17.4
|
$
|
(8.1
|
)
|
$
|
39.5
|
||||||||||||||
Depreciation and amortization expense
|
5.6
|
7.5
|
0.3
|
13.4
|
5.2
|
8.1
|
0.1
|
13.4
|
||||||||||||||||||||||||
Restructuring expenses (a)
|
1.4
|
0.2
|
-
|
1.6
|
-
|
0.1
|
-
|
0.1
|
||||||||||||||||||||||||
Gain on sale of assets (a)
|
-
|
-
|
(4.0
|
)
|
(4.0
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
Environmental charges (a)
|
-
|
-
|
1.2
|
1.2
|
-
|
-
|
0.3
|
0.3
|
||||||||||||||||||||||||
Adjusted EBITDA
|
$
|
45.8
|
$
|
38.9
|
$
|
(10.8
|
)
|
$
|
73.9
|
$
|
35.4
|
$
|
25.6
|
$
|
(7.7
|
)
|
$
|
53.3
|
||||||||||||||
Net sales
|
$
|
242.5
|
$
|
323.0
|
$
|
(4.1
|
)
|
$
|
561.4
|
$
|
248.6
|
$
|
317.8
|
$
|
(6.4
|
)
|
$
|
560.0
|
||||||||||||||
Adjusted EBITDA margin
|
18.9
|
%
|
12.0
|
%
|
13.2
|
%
|
14.2
|
%
|
8.1
|
%
|
9.5
|
%
|
Nine months ended December 31, 2023
|
Nine months ended December 31, 2022
|
|||||||||||||||||||||||||||||||
Climate Solutions
|
Performance Technologies
|
Corporate and
eliminations
|
Total
|
Climate Solutions
|
Performance Technologies
|
Corporate and
eliminations
|
Total
|
|||||||||||||||||||||||||
Operating income
|
$
|
127.7
|
$
|
96.8
|
$
|
(30.6
|
)
|
$
|
193.9
|
$
|
89.9
|
$
|
41.1
|
$
|
(29.1
|
)
|
$
|
101.9
|
||||||||||||||
Depreciation and amortization expense
|
16.5
|
23.8
|
0.8
|
41.1
|
16.0
|
23.9
|
0.8
|
40.7
|
||||||||||||||||||||||||
Restructuring expenses (a)
|
1.7
|
0.4
|
-
|
2.1
|
0.3
|
1.9
|
-
|
2.2
|
||||||||||||||||||||||||
Gain on sale of assets (a)
|
-
|
-
|
(4.0
|
)
|
(4.0
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
Environmental charges (a)
|
-
|
-
|
2.4
|
2.4
|
-
|
-
|
1.8
|
1.8
|
||||||||||||||||||||||||
Adjusted EBITDA
|
$
|
145.9
|
$
|
121.0
|
$
|
(31.4
|
)
|
$
|
235.5
|
$
|
106.2
|
$
|
66.9
|
$
|
(26.5
|
)
|
$
|
146.6
|
||||||||||||||
Net sales
|
$
|
790.1
|
$
|
1,033.6
|
$
|
(19.4
|
)
|
$
|
1,804.3
|
$
|
748.9
|
$
|
952.1
|
$
|
(21.2
|
)
|
$
|
1,679.8
|
||||||||||||||
Adjusted EBITDA margin
|
18.5
|
%
|
11.7
|
%
|
13.1
|
%
|
14.2
|
%
|
7.0
|
%
|
8.7
|
%
|
(a) |
See the Adjusted EBITDA reconciliation on the previous page for information on restructuring expenses and other adjustments.
|
December 31, 2023
|
March 31, 2023
|
|||||||
Debt due within one year
|
$
|
19.7
|
$
|
23.4
|
||||
Long-term debt
|
313.5
|
329.3
|
||||||
Total debt
|
333.2
|
352.7
|
||||||
Less: cash and cash equivalents
|
149.7
|
67.1
|
||||||
Net debt
|
$
|
183.5
|
$
|
285.6
|
Three months ended December 31,
|
Nine months ended December 31,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Net cash provided by operating activities
|
$
|
64.2
|
$
|
11.8
|
$
|
175.0
|
$
|
67.9
|
||||||||
Expenditures for property, plant and equipment
|
(17.6
|
)
|
(12.2
|
)
|
(43.8
|
)
|
(35.2
|
)
|
||||||||
Free cash flow
|
$
|
46.6
|
$
|
(0.4
|
)
|
$
|
131.2
|
$
|
32.7
|