Delaware | 20-2311383 | ||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. employer identification no.) | ||||
2021 Spring Road, Suite 600 | |||||
Oak Brook, IL 60523 | |||||
(Address of principal executive offices) (Zip Code) |
☐ | 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, $0.01 par value | THS | NYSE |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). | ||||||||||||||
Emerging growth company | ☐ | |||||||||||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ |
Exhibit Number |
Exhibit Description |
|||||||
99.1 | ||||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL) |
TreeHouse Foods, Inc. | ||||||||||||||
Date: | November 12, 2024 | By: | /s/ Kristy N. Waterman | |||||||||||
Kristy N. Waterman | ||||||||||||||
Executive Vice President, Chief Human Resources Officer, General Counsel, and Corporate Secretary |
Three Months | Nine Months | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||
Product recall returns |
(1.4) | % | (0.6) | % | ||||||||||
Volume/mix | (0.8) | (1.5) | ||||||||||||
Pricing | (0.5) | (2.0) | ||||||||||||
Facility restoration impact |
— | (1.0) | ||||||||||||
Total change in organic net sales1 |
(2.7) | % | (5.1) | % | ||||||||||
Foreign currency | (0.1) | (0.1) | ||||||||||||
Business acquisitions |
— | 2.3 | ||||||||||||
Total change in net sales | (2.8) | % | (2.9) | % |
The net sales decrease of 2.8% was primarily due to a voluntary recall of frozen griddle products. Additionally, unfavorable volume/mix performance was negatively impacted by approximately $5 million to $10 million due to Hurricane Helene, which disrupted distribution in the Southeastern region of the United States. Targeted commodity-driven pricing adjustments in select categories also contributed to the decline. |
Gross Profit — Gross profit as a percentage of net sales was 15.6% in the third quarter of 2024, compared to 15.9% in the third quarter of 2023, a decrease of 0.3 percentage points. The decrease in Gross profit is primarily due to a voluntary recall of frozen griddle products, which impacted Gross profit by 3.2 percentage points. Adjusted gross profit1 as a percentage of adjusted net sales was 18.9% in the third quarter of 2024, compared to 17.3% in the third quarter of 2023, an increase of 1.6 percentage points. The increase in Adjusted gross profit was primarily due to the execution of supply chain initiatives. | ||
Total Operating Expenses — Total operating expenses were $99.4 million in the third quarter of 2024 compared to $103.9 million in the third quarter of 2023, a decrease of $4.5 million. The decrease is due to lower freight costs, lower costs for growth, reinvestment, and restructuring programs, and lower employee incentive compensation expense. This was partially offset by the lapping of TSA income. | ||
Total Other Expense — Total other expense was $36.1 million in the third quarter of 2024 compared to $20.1 million in the third quarter of 2023, an increase in expense of $16.0 million. This was primarily due to a $17.5 million unfavorable change in non-cash mark-to-market impact from hedging activities, largely driven by interest rate swaps. Additionally, there was a decrease in interest income of $10.9 million from the Seller Promissory Note, which was repaid in the fourth quarter of 2023. This was partially offset by a favorable currency exchange rate impact of $5.4 million between the U.S. and Canada, a decrease of $4.9 million in interest expense due to a decrease in borrowings on our Revolving Credit Facility, and a decrease of $1.7 million in costs related to the Receivables Sales Program due to decreased usage. | ||
Income Taxes — Income taxes were recognized at an effective rate of 20.9% in the third quarter of 2024 compared to 27.4% recognized in the third quarter of 2023. The change in the Company’s effective tax rate is primarily driven by changes in the amounts of executive compensation that is not deductible for tax purposes, the research and development tax credit, and the effect of cross-border tax laws. | ||
Net (Loss) Income from Continuing Operations and Adjusted EBITDA — Net loss from continuing operations for the third quarter of 2024 was $3.4 million, compared to net income from continuing operations of $9.8 million for the same period of the previous year. Adjusted EBITDA1 from continuing operations was $102.5 million in the third quarter of 2024, compared to $89.9 million in the third quarter of 2023, an increase of $12.6 million. The increase is primarily due to supply chain savings initiatives. | ||
Discontinued Operations — Net loss from discontinued operations decreased by $2.7 million in the third quarter of 2024 compared to the third quarter of 2023. The decrease is primarily a result of a non-recurring net loss from the Snack Bars Business due to its divestiture on September 29, 2023. | ||
Net Cash Used in Operating Activities from Continuing Operations — Net cash used in operating activities from continuing operations was $30.4 million in the first nine months of 2024 compared to net cash provided by operating activities from continuing operations of $11.0 million in the first nine months of 2023, an increase in cash used of $41.4 million. The increase in net cash used in operating activities was primarily attributable to a decrease in cash flows from the Receivables Sales Program due to reduced factoring utilization. Additionally, the increase in net cash used was driven by lower cash earnings. This was partially offset by an increase in cash flow from accounts payable due to improved working capital management. | ||
September 30, 2024 | December 31, 2023 | |||||||||||||
Assets | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 102.0 | $ | 320.3 | ||||||||||
Receivables, net | 224.7 | 175.6 | ||||||||||||
Inventories | 617.3 | 534.0 | ||||||||||||
Prepaid expenses and other current assets | 55.5 | 24.9 | ||||||||||||
Total current assets | 999.5 | 1,054.8 | ||||||||||||
Property, plant, and equipment, net | 734.7 | 737.6 | ||||||||||||
Operating lease right-of-use assets | 163.0 | 193.0 | ||||||||||||
Goodwill | 1,823.2 | 1,824.7 | ||||||||||||
Intangible assets, net | 224.7 | 257.4 | ||||||||||||
Other assets, net | 24.3 | 39.1 | ||||||||||||
Total assets | $ | 3,969.4 | $ | 4,106.6 | ||||||||||
Liabilities and Stockholders' Equity | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 547.1 | $ | 534.9 | ||||||||||
Accrued expenses | 168.2 | 169.0 | ||||||||||||
Current portion of long-term debt | 0.9 | 0.4 | ||||||||||||
Total current liabilities | 716.2 | 704.3 | ||||||||||||
Long-term debt | 1,399.9 | 1,396.0 | ||||||||||||
Operating lease liabilities | 135.1 | 165.0 | ||||||||||||
Deferred income taxes | 107.2 | 111.4 | ||||||||||||
Other long-term liabilities | 58.4 | 65.1 | ||||||||||||
Total liabilities | 2,416.8 | 2,441.8 | ||||||||||||
Commitments and contingencies | ||||||||||||||
Stockholders' equity: | ||||||||||||||
Preferred stock, par value $0.01 per share, 10.0 shares authorized, none issued |
— | — | ||||||||||||
Common stock, par value $0.01 per share, 90.0 shares authorized, 51.9 and 54.1 shares outstanding as of September 30, 2024 and December 31, 2023, respectively | 0.6 | 0.6 | ||||||||||||
Treasury stock | (323.7) | (234.2) | ||||||||||||
Additional paid-in capital | 2,234.9 | 2,223.4 | ||||||||||||
Accumulated deficit | (280.7) | (248.9) | ||||||||||||
Accumulated other comprehensive loss | (78.5) | (76.1) | ||||||||||||
Total stockholders' equity | 1,552.6 | 1,664.8 | ||||||||||||
Total liabilities and stockholders' equity | $ | 3,969.4 | $ | 4,106.6 |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Net sales | $ | 839.1 | $ | 863.3 | $ | 2,448.3 | $ | 2,520.8 | ||||||||||||||||||
Cost of sales | 707.9 | 725.8 | 2,076.8 | 2,096.5 | ||||||||||||||||||||||
Gross profit | 131.2 | 137.5 | 371.5 | 424.3 | ||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||
Selling and distribution | 36.0 | 44.5 | 114.4 | 128.9 | ||||||||||||||||||||||
General and administrative | 46.0 | 47.5 | 156.0 | 154.8 | ||||||||||||||||||||||
Amortization expense | 12.3 | 12.0 | 36.5 | 36.1 | ||||||||||||||||||||||
Asset impairment | — | — | 19.3 | — | ||||||||||||||||||||||
Other operating expense (income), net | 5.1 | (0.1) | 22.7 | (0.3) | ||||||||||||||||||||||
Total operating expenses | 99.4 | 103.9 | 348.9 | 319.5 | ||||||||||||||||||||||
Operating income | 31.8 | 33.6 | 22.6 | 104.8 | ||||||||||||||||||||||
Other expense: | ||||||||||||||||||||||||||
Interest expense | 16.0 | 20.9 | 47.2 | 57.9 | ||||||||||||||||||||||
Interest income | (0.1) | (10.8) | (4.2) | (36.2) | ||||||||||||||||||||||
(Gain) loss on foreign currency exchange | (1.7) | 3.7 | 3.2 | 0.7 | ||||||||||||||||||||||
Other expense, net | 21.9 | 6.3 | 16.9 | 9.8 | ||||||||||||||||||||||
Total other expense | 36.1 | 20.1 | 63.1 | 32.2 | ||||||||||||||||||||||
(Loss) income before income taxes | (4.3) | 13.5 | (40.5) | 72.6 | ||||||||||||||||||||||
Income tax (benefit) expense | (0.9) | 3.7 | (8.7) | 20.0 | ||||||||||||||||||||||
Net (loss) income from continuing operations | (3.4) | 9.8 | (31.8) | 52.6 | ||||||||||||||||||||||
Net loss from discontinued operations | — | (2.7) | — | (7.0) | ||||||||||||||||||||||
Net (loss) income | $ | (3.4) | $ | 7.1 | $ | (31.8) | $ | 45.6 | ||||||||||||||||||
Earnings (loss) per common share - basic: | ||||||||||||||||||||||||||
Continuing operations | $ | (0.07) | $ | 0.18 | $ | (0.60) | $ | 0.94 | ||||||||||||||||||
Discontinued operations | — | (0.05) | — | (0.12) | ||||||||||||||||||||||
Earnings (loss) per share basic (1) |
$ | (0.07) | $ | 0.13 | $ | (0.60) | $ | 0.81 | ||||||||||||||||||
Earnings (loss) per common share - diluted: | ||||||||||||||||||||||||||
Continuing operations | $ | (0.07) | $ | 0.17 | $ | (0.60) | $ | 0.93 | ||||||||||||||||||
Discontinued operations | — | (0.05) | — | (0.12) | ||||||||||||||||||||||
Earnings (loss) per share diluted (1) |
$ | (0.07) | $ | 0.13 | $ | (0.60) | $ | 0.80 | ||||||||||||||||||
Weighted average common shares: | ||||||||||||||||||||||||||
Basic | 51.9 | 55.9 | 52.7 | 56.1 | ||||||||||||||||||||||
Diluted | 51.9 | 56.4 | 52.7 | 56.7 |
Nine Months Ended September 30, |
||||||||||||||
2024 | 2023 | |||||||||||||
Cash flows from operating activities: | ||||||||||||||
Net (loss) income | $ | (31.8) | $ | 45.6 | ||||||||||
Net loss from discontinued operations | — | (7.0) | ||||||||||||
Net (loss) income from continuing operations | (31.8) | 52.6 | ||||||||||||
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: | ||||||||||||||
Depreciation and amortization | 109.5 | 105.7 | ||||||||||||
Asset impairment | 19.3 | — | ||||||||||||
Stock-based compensation | 15.5 | 19.1 | ||||||||||||
Unrealized loss (gain) on derivative contracts | 11.0 | (1.5) | ||||||||||||
Deferred income taxes | (4.0) | 1.7 | ||||||||||||
Deferred TSA income | — | (12.3) | ||||||||||||
Other | 8.4 | 0.9 | ||||||||||||
Changes in operating assets and liabilities, net of acquisitions and divestitures: | ||||||||||||||
Receivables | (48.8) | (5.6) | ||||||||||||
Inventories | (84.4) | (32.4) | ||||||||||||
Prepaid expenses and other assets | (19.7) | (1.4) | ||||||||||||
Accounts payable | 7.2 | (90.5) | ||||||||||||
Accrued expenses and other liabilities | (12.6) | (25.3) | ||||||||||||
Net cash (used in) provided by operating activities - continuing operations | (30.4) | 11.0 | ||||||||||||
Net cash used in operating activities - discontinued operations | — | (0.7) | ||||||||||||
Net cash (used in) provided by operating activities | (30.4) | 10.3 | ||||||||||||
Cash flows from investing activities: | ||||||||||||||
Capital expenditures | (91.6) | (77.1) | ||||||||||||
Proceeds from sale of fixed assets | 1.4 | — | ||||||||||||
Acquisitions, net of cash acquired | — | (102.2) | ||||||||||||
Net cash used in investing activities - continuing operations | (90.2) | (179.3) | ||||||||||||
Net cash provided by investing activities - discontinued operations | — | 45.5 | ||||||||||||
Net cash used in investing activities | (90.2) | (133.8) | ||||||||||||
Cash flows from financing activities: | ||||||||||||||
Borrowings under Revolving Credit Facility | 212.5 | 2,692.3 | ||||||||||||
Payments under Revolving Credit Facility | (212.5) | (2,537.0) | ||||||||||||
Payments on financing lease obligations | (0.6) | (0.4) | ||||||||||||
Deferred payment from acquisition of seasoned pretzel capability | (4.0) | — | ||||||||||||
Repurchases of common stock | (88.7) | (50.0) | ||||||||||||
Payments related to stock-based award activities | (4.0) | (6.2) | ||||||||||||
Net cash (used in) provided by financing activities - continuing operations | (97.3) | 98.7 | ||||||||||||
Net cash (used in) provided by financing activities - discontinued operations | — | — | ||||||||||||
Net cash (used in) provided by financing activities | (97.3) | 98.7 | ||||||||||||
Effect of exchange rate changes on cash and cash equivalents | (0.4) | 1.5 | ||||||||||||
Net decrease in cash and cash equivalents | (218.3) | (23.3) | ||||||||||||
Cash and cash equivalents, beginning of period | 320.3 | 43.0 | ||||||||||||
Cash and cash equivalents, end of period | $ | 102.0 | $ | 19.7 | ||||||||||
Nine Months Ended September 30, |
||||||||||||||
2024 | 2023 | |||||||||||||
Supplemental cash flow disclosures: | ||||||||||||||
Interest paid | $ | 69.6 | $ | 75.7 | ||||||||||
Net income taxes paid | 5.7 | 17.5 | ||||||||||||
Non-cash investing and financing activities: | ||||||||||||||
Capital expenditures incurred but not yet paid | 21.5 | 32.9 | ||||||||||||
Right-of-use assets obtained in exchange for lease obligations | 3.3 | 40.5 | ||||||||||||
Accrued deferred financing costs | 0.2 | — | ||||||||||||
Note receivable purchase price adjustment reduction | — | (5.1) | ||||||||||||
Note receivable increase from paid in kind interest | — | 3.2 | ||||||||||||
Deferred payment from acquisition of seasoned pretzel capability | — | 4.0 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Net (loss) income from continuing operations (GAAP) | $ | (3.4) | $ | 9.8 | $ | (31.8) | $ | 52.6 | ||||||||||||||||||
Interest expense | 16.0 | 20.9 | 47.2 | 57.9 | ||||||||||||||||||||||
Interest income | (0.1) | (10.8) | (4.2) | (36.2) | ||||||||||||||||||||||
Income tax (benefit) expense | (0.9) | 3.7 | (8.7) | 20.0 | ||||||||||||||||||||||
Depreciation and amortization | 36.7 | 36.0 | 109.5 | 105.7 | ||||||||||||||||||||||
EBITDA from continuing operations (Non-GAAP) | 48.3 | 59.6 | 112.0 | 200.0 | ||||||||||||||||||||||
Product recalls and related costs(1) |
28.3 | 11.2 | 42.7 | 11.2 | ||||||||||||||||||||||
Mark-to-market adjustments(2) |
19.5 | 2.0 | 11.0 | (1.5) | ||||||||||||||||||||||
Growth, reinvestment, restructuring programs & other(3) |
6.8 | 9.7 | 25.0 | 33.9 | ||||||||||||||||||||||
Acquisition, integration, divestiture, and related costs(4) |
0.9 | 4.9 | 6.9 | 13.5 | ||||||||||||||||||||||
Foreign currency (gain) loss on re-measurement of intercompany notes(5) |
(1.3) | 2.5 | 2.2 | (0.2) | ||||||||||||||||||||||
Impairment(6) |
— | — | 19.3 | — | ||||||||||||||||||||||
Shareholder activism(7) |
— | — | — | 0.3 | ||||||||||||||||||||||
Tax indemnification(8) |
— | — | — | 0.3 | ||||||||||||||||||||||
Adjusted EBITDA from continuing operations (Non-GAAP) | $ | 102.5 | $ | 89.9 | $ | 219.1 | $ | 257.5 | ||||||||||||||||||
% of net sales | ||||||||||||||||||||||||||
Net (loss) income from continuing operations margin | (0.4) | % | 1.1 | % | (1.3) | % | 2.1 | % | ||||||||||||||||||
EBITDA from continuing operations margin | 5.8 | % | 6.9 | % | 4.6 | % | 7.9 | % | ||||||||||||||||||
% of adjusted net sales | ||||||||||||||||||||||||||
Adjusted EBITDA from continuing operations margin | 12.0 | % | 10.4 | % | 8.9 | % | 10.2 | % |
(1) |
Griddle Recall and Related Costs
On October 18, 2024, the Company initiated a voluntary recall of certain frozen waffle products produced at its Brantford, Ontario, Canada facility, and on October 22, 2024, the Company expanded its voluntary recall to include all products manufactured at the Brantford facility that are still within their shelf-life. For the three and nine months ended September 30, 2024, the Company recognized incremental charges of $27.1 million, which includes $15.3 million for estimated product returns, non-cash inventory write-offs of $8.0 million, and estimated logistics costs of $3.8 million.
Broth Recall and Related Costs
On September 22, 2023, the Company initiated a voluntary recall of certain broth products produced at its Cambridge, Maryland facility. Since the voluntary recall, the Company is executing a turnaround plan to restore the facility operations. As a result of these restoration activities, during the three and nine months ended September 30, 2024, the Company incurred incremental costs of $1.2 million and $15.6 million, respectively, which include non-cash plant shutdown charges of none and $8.9 million, non-cash inventory write-offs of none and $2.6 million, and other costs, including product returns and logistics, of $1.2 million and $4.1 million, respectively. During the three and nine months ended September 30, 2023, the Company incurred incremental costs related to the product recall of $8.7 million, which include non-cash plant shutdown charges of $3.0 million, non-cash inventory write-offs of $1.6 million, and other costs, including product returns and logistics, of $4.1 million.
|
||||
(2) | The Company's derivative contracts are marked-to-market each period. The non-cash unrealized changes in fair value recognized in Other expense, net within the Condensed Consolidated Statements of Operations are treated as Non-GAAP adjustments. As the contracts are settled, realized gains and losses are recognized, and only the mark-to-market impacts are treated as Non-GAAP adjustments. | ||||
(3) | The Company's growth, reinvestment, and restructuring activities are part of an enterprise-wide transformation to improve long-term growth and profitability for the Company. | ||||
(4) | Acquisition, integration, divestiture, and related costs represents costs associated with completed and potential acquisitions, the related integration of the acquisitions, completed and potential divestitures, and gains or losses on the divestiture of a business. During the three and nine months ended September 30, 2024, $1.0 million and $4.7 million were classified in General and administrative, $(0.1) million and $2.0 million were classified in Cost of sales, and none and $0.2 million were classified in Other operating expense (income), net. During the three and nine months ended September 30, 2023, $3.9 million and $11.6 million were classified in General and administrative, $1.0 million and $1.0 million were classified in Cost of sales, and none and $0.9 million were classified in Other operating expense (income), net. | ||||
(5) | The Company has foreign currency denominated intercompany loans and incurred foreign currency gains/losses to re-measure the loans at quarter end. These amounts are non-cash and the loans are eliminated in consolidation. | ||||
(6) | During the second quarter of 2024, the Company incurred $19.3 million of non-cash impairment charges related to property, plant, and equipment. The impairment is due to forecasted cash flow losses in the Ready-to-drink beverages business resulting in a decision to exit this business. | ||||
(7) | The Company incurred fees related to shareholder activism which include directly applicable third-party advisory and professional service fees. | ||||
(8) | Tax indemnification represents the non-cash write off of indemnification assets that were recorded in connection with acquisitions from prior years. These write-offs arose as a result of the related uncertain tax position being released due to the statute of limitation lapse or settlement with taxing authorities. | ||||
Three Months Ended September 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net sales | Cost of sales | Gross profit | Total operating expenses | Operating income | Total other expense | Income tax (benefit) expense | Net (loss) income from continuing operations | |||||||||||||||||||||||||||||||||||||||||||
As reported (GAAP) | $ | 839.1 | $ | 707.9 | $ | 131.2 | $ | 99.4 | $ | 31.8 | $ | 36.1 | $ | (0.9) | $ | (3.4) | ||||||||||||||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Product recalls and related costs(1) |
15.3 | (13.0) | 28.3 | — | 28.3 | — | — | 28.3 | ||||||||||||||||||||||||||||||||||||||||||
Mark-to-market adjustments(2) |
— | — | — | — | — | (19.5) | — | 19.5 | ||||||||||||||||||||||||||||||||||||||||||
Growth, reinvestment, restructuring programs & other(3) |
— | (1.7) | 1.7 | (5.1) | 6.8 | — | — | 6.8 | ||||||||||||||||||||||||||||||||||||||||||
Acquisition, integration, divestiture, and related costs(4) |
— | 0.1 | (0.1) | (1.0) | 0.9 | — | — | 0.9 | ||||||||||||||||||||||||||||||||||||||||||
Foreign currency gain on re-measurement of intercompany notes(5) |
— | — | — | — | — | 1.3 | — | (1.3) | ||||||||||||||||||||||||||||||||||||||||||
Taxes on adjusting items | — | — | — | — | — | — | 12.1 | (12.1) | ||||||||||||||||||||||||||||||||||||||||||
As adjusted (Non-GAAP) | $ | 854.4 | $ | 693.3 | $ | 161.1 | $ | 93.3 | $ | 67.8 | $ | 17.9 | $ | 11.2 | $ | 38.7 | ||||||||||||||||||||||||||||||||||
As reported (% of net sales) | 15.6 | % | 11.8 | % | 3.8 | % | 4.3 | % | (0.1) | % | (0.4) | % | ||||||||||||||||||||||||||||||||||||||
As adjusted (% of adjusted net sales) | 18.9 | % | 10.9 | % | 7.9 | % | 2.1 | % | 1.3 | % | 4.5 | % | ||||||||||||||||||||||||||||||||||||||
Earnings (loss) per share from continuing operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Diluted | $ | (0.07) | ||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted diluted | $ | 0.74 | ||||||||||||||||||||||||||||||||||||||||||||||||
Weighted average common shares: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Diluted for net loss from continuing operations | 51.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
Diluted for adjusted net income from continuing operations | 52.2 |
Three Months Ended September 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net sales | Cost of sales | Gross profit | Total operating expenses | Operating income | Total other expense | Income tax expense | Net income from continuing operations | |||||||||||||||||||||||||||||||||||||||||||
As reported (GAAP) | $ | 863.3 | $ | 725.8 | $ | 137.5 | $ | 103.9 | $ | 33.6 | $ | 20.1 | $ | 3.7 | $ | 9.8 | ||||||||||||||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Product recalls and related costs(1) |
3.0 | (8.2) | 11.2 | — | 11.2 | — | — | 11.2 | ||||||||||||||||||||||||||||||||||||||||||
Mark-to-market adjustments(2) |
— | — | — | — | — | (2.0) | — | 2.0 | ||||||||||||||||||||||||||||||||||||||||||
Growth, reinvestment, restructuring programs & other(3) |
— | — | — | (9.7) | 9.7 | — | — | 9.7 | ||||||||||||||||||||||||||||||||||||||||||
Acquisition, integration, divestiture, and related costs(4) |
— | (1.0) | 1.0 | (3.9) | 4.9 | — | — | 4.9 | ||||||||||||||||||||||||||||||||||||||||||
Foreign currency loss on re-measurement of intercompany notes(5) |
— | — | — | — | — | (2.5) | — | 2.5 | ||||||||||||||||||||||||||||||||||||||||||
Taxes on adjusting items | — | — | — | — | — | — | 7.7 | (7.7) | ||||||||||||||||||||||||||||||||||||||||||
As adjusted (Non-GAAP) | $ | 866.3 | $ | 716.6 | $ | 149.7 | $ | 90.3 | $ | 59.4 | $ | 15.6 | $ | 11.4 | $ | 32.4 | ||||||||||||||||||||||||||||||||||
As reported (% of net sales) | 15.9 | % | 12.0 | % | 3.9 | % | 2.3 | % | 0.4 | % | 1.1 | % | ||||||||||||||||||||||||||||||||||||||
As adjusted (% of adjusted net sales) | 17.3 | % | 10.4 | % | 6.9 | % | 1.8 | % | 1.3 | % | 3.7 | % | ||||||||||||||||||||||||||||||||||||||
Earnings per share from continuing operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Diluted | $ | 0.17 | ||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted diluted | $ | 0.57 | ||||||||||||||||||||||||||||||||||||||||||||||||
Weighted average common shares: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Diluted for net income from continuing operations | 56.4 | |||||||||||||||||||||||||||||||||||||||||||||||||
Diluted for adjusted net income from continuing operations | 56.4 |
Nine Months Ended September 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net sales | Cost of sales | Gross profit | Total operating expenses | Operating income | Total other expense | Income tax (benefit) expense | Net (loss) income from continuing operations | |||||||||||||||||||||||||||||||||||||||||||
As reported (GAAP) | $ | 2,448.3 | $ | 2,076.8 | $ | 371.5 | $ | 348.9 | $ | 22.6 | $ | 63.1 | $ | (8.7) | $ | (31.8) | ||||||||||||||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Product recalls and related costs(1) |
17.6 | (25.1) | 42.7 | — | 42.7 | — | — | 42.7 | ||||||||||||||||||||||||||||||||||||||||||
Mark-to-market adjustments(2) |
— | — | — | — | — | (11.0) | — | 11.0 | ||||||||||||||||||||||||||||||||||||||||||
Growth, reinvestment, restructuring programs & other(3) |
— | (1.7) | 1.7 | (23.3) | 25.0 | — | — | 25.0 | ||||||||||||||||||||||||||||||||||||||||||
Acquisition, integration, divestiture, and related costs(4) |
— | (2.0) | 2.0 | (4.9) | 6.9 | — | — | 6.9 | ||||||||||||||||||||||||||||||||||||||||||
Foreign currency loss on re-measurement of intercompany notes(5) |
— | — | — | — | — | (2.2) | — | 2.2 | ||||||||||||||||||||||||||||||||||||||||||
Impairment(6) |
— | — | — | (19.3) | 19.3 | — | — | 19.3 | ||||||||||||||||||||||||||||||||||||||||||
Taxes on adjusting items | — | — | — | — | — | — | 23.4 | (23.4) | ||||||||||||||||||||||||||||||||||||||||||
As adjusted (Non-GAAP) | $ | 2,465.9 | $ | 2,048.0 | $ | 417.9 | $ | 301.4 | $ | 116.5 | $ | 49.9 | $ | 14.7 | $ | 51.9 | ||||||||||||||||||||||||||||||||||
As reported (% of net sales) | 15.2 | % | 14.3 | % | 0.9 | % | 2.6 | % | (0.4) | % | (1.3) | % | ||||||||||||||||||||||||||||||||||||||
As adjusted (% of adjusted net sales) | 16.9 | % | 12.2 | % | 4.7 | % | 2.0 | % | 0.6 | % | 2.1 | % | ||||||||||||||||||||||||||||||||||||||
Earnings (loss) per share from continuing operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Diluted | $ | (0.60) | ||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted diluted | $ | 0.98 | ||||||||||||||||||||||||||||||||||||||||||||||||
Weighted average common shares: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Diluted for net loss from continuing operations | 52.7 | |||||||||||||||||||||||||||||||||||||||||||||||||
Diluted for adjusted net income from continuing operations | 53.0 |
Nine Months Ended September 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net sales | Cost of sales | Gross profit | Total operating expenses | Operating income | Total other expense | Income tax expense | Net income from continuing operations | |||||||||||||||||||||||||||||||||||||||||||
As reported (GAAP) | $ | 2,520.8 | $ | 2,096.5 | $ | 424.3 | $ | 319.5 | $ | 104.8 | $ | 32.2 | $ | 20.0 | $ | 52.6 | ||||||||||||||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Product recalls and related costs(1) |
3.0 | (8.2) | 11.2 | — | 11.2 | — | — | 11.2 | ||||||||||||||||||||||||||||||||||||||||||
Mark-to-market adjustments(2) |
— | — | — | — | — | 1.5 | — | (1.5) | ||||||||||||||||||||||||||||||||||||||||||
Growth, reinvestment, restructuring programs & other(3) |
— | — | — | (33.9) | 33.9 | — | — | 33.9 | ||||||||||||||||||||||||||||||||||||||||||
Acquisition, integration, divestiture, and related costs(4) |
— | (1.0) | 1.0 | (12.5) | 13.5 | — | — | 13.5 | ||||||||||||||||||||||||||||||||||||||||||
Foreign currency gain on re-measurement of intercompany notes(5) |
— | — | — | — | — | 0.2 | — | (0.2) | ||||||||||||||||||||||||||||||||||||||||||
Shareholder activism(7) |
— | — | — | (0.3) | 0.3 | — | — | 0.3 | ||||||||||||||||||||||||||||||||||||||||||
Tax indemnification(8) |
— | — | — | — | — | (0.3) | — | 0.3 | ||||||||||||||||||||||||||||||||||||||||||
Taxes on adjusting items | — | — | — | — | — | — | 13.7 | (13.7) | ||||||||||||||||||||||||||||||||||||||||||
As adjusted (Non-GAAP) | $ | 2,523.8 | $ | 2,087.3 | $ | 436.5 | $ | 272.8 | $ | 163.7 | $ | 33.6 | $ | 33.7 | $ | 96.4 | ||||||||||||||||||||||||||||||||||
As reported (% of net sales) | 16.8 | % | 12.7 | % | 4.2 | % | 1.3 | % | 0.8 | % | 2.1 | % | ||||||||||||||||||||||||||||||||||||||
As adjusted (% of adjusted net sales) | 17.3 | % | 10.8 | % | 6.5 | % | 1.3 | % | 1.3 | % | 3.8 | % | ||||||||||||||||||||||||||||||||||||||
Earnings per share from continuing operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Diluted | $ | 0.93 | ||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted diluted | $ | 1.70 | ||||||||||||||||||||||||||||||||||||||||||||||||
Weighted average common shares: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Diluted for net income from continuing operations | 56.7 | |||||||||||||||||||||||||||||||||||||||||||||||||
Diluted for adjusted net income from continuing operations | 56.7 |
Nine Months Ended September 30, |
||||||||||||||
2024 | 2023 | |||||||||||||
Cash flow (used in) provided by operating activities from continuing operations |
$ | (30.4) | $ | 11.0 | ||||||||||
Less: Capital expenditures | (91.6) | (77.1) | ||||||||||||
Free cash flow from continuing operations | $ | (122.0) | $ | (66.1) |