エドガーで原本を確認する
|
Date of Report
(Date of earliest
event reported): July 29, 2024
|
|
Delaware
|
001-34728
|
13-4275891
|
|
(State or other
jurisdiction of
incorporation)
|
(Commission File
Number)
|
(IRS Employer
Identification No.)
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
|
Common Stock, par value $.01 per share
|
PLOW
|
New York Stock Exchange
|
|
Item 2.02.
|
Results of Operations and Financial Condition.
|
|
Item 9.01.
|
Financial Statements and Exhibits.
|
|
(a)
|
Not applicable.
|
|
(b)
|
Not applicable.
|
|
(c)
|
Not applicable.
|
|
(d)
|
Exhibits. The following exhibit is being furnished herewith:
|
|
|
|
|
(104) The cover page from this Current Report on Form 8-K, formatted in Inline XBRL
|
|
DOUGLAS DYNAMICS, INC.
|
|||
|
Date: July 29, 2024
|
By:
|
/s/ Sarah Lauber
|
|
|
Sarah Lauber
Executive Vice President and Chief Financial Officer
|
|||
Exhibit 99.1
For further information contact:
Douglas Dynamics, Inc.
Nathan Elwell
Vice President of Investor Relations
847-530-0249
investorrelations@douglasdynamics.com
DOUGLAS DYNAMICS REPORTS SECOND QUARTER 2024 RESULTS
Positive Performance Driven by Work Truck Solutions Growth
and Success of 2024 Cost Savings Program
Second Quarter 2024 Highlights*:
|
● |
Solutions segment delivered record second quarter results with 24% Net Sales growth, and a significant increase in profitability |
|
● |
Successful implementation of 2024 Cost Savings Program yields additional savings; now expected to deliver $11 - $12 million in sustainable annualized savings |
|
● |
Paid $0.295 per share cash dividend on June 28, 2024 |
|
● |
Maintained 2024 full year outlook |
*Compared to 2Q23 financials
July 29, 2024 — Milwaukee, Wisconsin — Douglas Dynamics, Inc. (NYSE: PLOW), North America’s premier manufacturer and upfitter of work truck attachments and equipment, today announced financial results for the second quarter ended June 30, 2024.
Jim Janik, Chairman, Interim President and CEO, commented, “During the second quarter, we have seen profitability improve despite lower Net Sales impacted by low snowfall, due to the management of throughput, pricing realization, and the successful implementation of the 2024 Cost Savings Program. During the first half of the year, the team made difficult but important decisions regarding our cost structure to ensure we are well positioned to succeed. Moving forward, our Attachments segment remains resilient and focused on building for the future in the face of tough market conditions. Our Solutions segment continues to grow and explore exciting opportunities, with everyone on our world class team striving to maximize our near-term performance.”
Consolidated Second Quarter 2024 Results
|
$ in millions (except Margins & EPS) |
Q2 2024 |
Q2 2023 |
|
Net Sales |
$199.9 |
$207.3 |
|
Gross Profit Margin |
30.7% |
29.6% |
|
Income from Operations |
$36.3 |
$34.6 |
|
Net Income |
$24.3 |
$24.0 |
|
Diluted EPS |
$1.02 |
$1.01 |
Douglas Dynamics – Second Quarter 2024
Page 2
|
$ in millions (except Margins & EPS) |
Q2 2024 |
Q2 2023 |
|
Adjusted EBITDA |
$43.7 |
$43.3 |
|
Adjusted EBITDA Margin |
21.9% |
20.9% |
|
Adjusted Net Income |
$26.5 |
$26.3 |
|
Adjusted Diluted EPS |
$1.11 |
$1.11 |
|
● |
Consolidated results for the second quarter 2024 were approximately in line with the same period last year across all metrics, based on higher volumes and price realization driving increases in the Work Truck Solutions segment, which offset lower volumes in the Work Truck Attachments segment. |
|
● |
Net sales were $199.9 million for the second quarter 2024, a decrease of 3.6% compared to the same period last year. The decrease is a result of low snowfall in our core markets leading to lower volumes at Attachments, which was largely offset by strong shipments at Solutions. |
|
● |
The 2024 Cost Savings Program is now expected to deliver $11 - 12 million in sustainable annualized savings, $9 million of which is expected to be realized in 2024. |
|
● |
Selling, general and administrative expenses, including intangibles amortization, decreased 6.7% to $25.0 million compared to second quarter 2023, primarily due to lower expenses from the successful implementation of the 2024 Cost Savings Program, plus lower intangibles amortization, as well as lower stock- and incentive-based compensation expense. |
|
● |
Interest expense increased slightly to $4.1 million from $3.7 million. |
|
● |
The effective tax rate was 24.2% and 22.0% for the second quarters of 2024 and 2023, respectively. The effective tax rate was higher than the prior year due to the establishment of reserves for uncertain tax positions of $0.9 million. |
|
● |
Net income for the second quarter 2024 was $24.3 million, or $1.02 per diluted share, approximately in line with the same period last year. |
|
● |
Adjusted EBITDA increased to $43.7 million for the second quarter 2024, compared to $43.3 million in the three months ended June 30, 2023. Adjusted EBITDA margin increased 100 basis points to 21.9%, which is evidence of the recent improvements in throughput at Solutions and cost structure changes at Attachments. |
Work Truck Attachments Segment Second Quarter 2024 Results
|
$ in millions (except Adjusted EBITDA Margin) |
Q2 2024 |
Q2 2023 |
|
Net Sales |
$118.1 |
$141.2 |
|
Adjusted EBITDA |
$35.8 |
$42.3 |
|
Adjusted EBITDA Margin |
30.3% |
30.0% |
|
● |
Net sales were $118.1 million for the quarter, compared to second quarter 2023 Net Sales of $141.2 million. |
|
● |
Due to the successful implementation of the 2024 Cost Savings Program and favorable product mix, Adjusted EBITDA margins were 30.3% for the second quarter 2024, in line with the same period last year, despite lower Net Sales. |
Douglas Dynamics – Second Quarter 2024
Page 3
|
● |
Attachments results were impacted by two years in a row of significantly below average snowfall in core markets, particularly on the east coast. The most recent snow season was approximately 40% below the 10-year average, which led to lower volumes for the first half of 2024. |
|
● |
Based on second quarter shipments the ratio of pre-season shipments in 2024 will be closer to a 65-35 split between the second and third quarters, rather than the more traditional range of 55-45. |
Janik noted, “As expected, the lack of snowfall in recent winters negatively impacted pre-season orders. We are pleased with our operational performance and cost control efforts, which we believe will allow us to successfully manage through these unusual conditions and emerge stronger in the years ahead. In the meantime, we are focused on innovating to expand the breadth of our product lines, and building important relationships that will help expand our position over the long-term.”
Work Truck Solutions Segment Second Quarter 2024 Results
|
$ in millions (except Adjusted EBITDA Margin) |
Q2 2024 |
Q2 2023 |
|
Net Sales |
$81.8 |
$66.1 |
|
Adjusted EBITDA |
$7.9 |
$1.0 |
|
Adjusted EBITDA Margin |
9.7% |
1.5% |
|
● |
Work Truck Solutions produced record second quarter top- and bottom-line results. |
|
● |
Net Sales increased 23.8% to $81.8 million compared to the same period last year, based on higher volumes on improved throughput and price increase realization. |
|
● |
Adjusted EBITDA increased dramatically to $7.9 million, driving margins to 9.7%, its highest second quarter margin, based on improved volumes and price increase realization, as well as improved operating efficiencies plus positive business mix. |
Janik added, “I am pleased to report that our Solutions segment delivered a record second quarter performance this quarter with tremendous top line growth and dramatically improved profitability. I want to congratulate our teams at Henderson and Dejana on the hard work they have put in over recent years, which is now starting to pay off. These results bode well for the future and reinforce our confidence that we can achieve our growth and profitability goals in the years ahead.”
Dividend & Liquidity
|
● |
A quarterly cash dividend of $0.295 per share of the Company's common stock was paid on June 28, 2024, to stockholders of record on June 17, 2024. |
|
● |
Net cash used in operating activities decreased 71%, or $47.1 million to ($19.1) million for the six months ended June 30, 2024, compared to the same period in 2023 due to an increase in net income adjusted for reconciling items, and favorable changes in working capital of $40.1 million related to inventory and accounts payable improvements. |
|
● |
Free cash flow for the three months ended June 30, 2024, was $1.1 million compared to ($11.9) million in the corresponding period in 2023, an increase of $13.0 million. |
|
● |
As previously reported, the Company amended its credit facility during the first quarter 2024 to provide greater financial flexibility by increasing the leverage ratio covenant from 3.5X to 4.0X at March 31, 2024 and June 30, 2024, returning to 3.5X at September 30, 2024. The Company’s leverage ratio at June 30, 2024 was 3.3X. |
Douglas Dynamics – Second Quarter 2024
Page 4
2024 Outlook
“Although preseason orders came in somewhat softer than expected, we are maintaining our 2024 guidance ranges based on strong Solutions performance and successful realization of savings early into our 2024 Cost Savings Program,” explained Sarah Lauber, Executive Vice President and CFO. “We will continue to closely monitor Attachments order activity and dealer inventory in the coming quarter, but we have already aggressively aligned our production plans as we navigate this elongated replacement cycle. The Solutions segment produced strong year-over-year improvements in the first half of the year and expects the second half of 2024 to be similar to the same period in 2023. The Solutions team maintains a strong backlog and solid demand, and remains on track to deliver improved full year results for the third year in a row.”
2024 financial outlook:
|
● |
Net Sales are expected to be between $600 million and $640 million. |
|
● |
Adjusted EBITDA is predicted to range from $70 million to $90 million. |
|
● |
Adjusted Earnings Per Share is expected to be in the range of $1.20 per share to $1.70 per share. |
|
● |
The effective tax rate is expected to be approximately 24% to 25%. |
The 2024 financial outlook assumes the following:
|
● |
Relatively stable economic conditions. |
|
● |
Stable to slightly improving supply of chassis and components. |
|
● |
Core markets will experience average snowfall in the fourth quarter of 2024. |
With respect to the Company’s 2024 guidance, the Company is not able to provide a reconciliation of the non-GAAP financial measures to GAAP because it does not provide specific guidance for the various extraordinary, nonrecurring, or unusual charges and other certain items. These items have not yet occurred, are out of the Company’s control and/or cannot be reasonably predicted. As a result, reconciliation of the non-GAAP guidance measures to GAAP is not available without unreasonable effort and the Company is unable to address the probable significance of the unavailable information.
Earnings Conference Call Information
The Company will host a conference call on Tuesday, July 30, 2024, at 10:00 a.m. Eastern Time (9:00 a.m. Central Time). To join the conference call, please dial 1-833-634-5024 domestically, or 1-412-902-4205 internationally.
The call will also be available via the Investor Relations section of the Company’s website at www.douglasdynamics.com. For those who cannot listen to the live broadcast, replays will be available for one week following the call.
Douglas Dynamics – Second Quarter 2024
Page 5
About Douglas Dynamics
Home to the most trusted brands in the industry, Douglas Dynamics is North America’s premier manufacturer and up-fitter of commercial work truck attachments and equipment. For more than 75 years, the Company has been innovating products that not only enable people to perform their jobs more efficiently and effectively, but also enable businesses to increase profitability. Through its proprietary Douglas Dynamics Management System (DDMS), the Company is committed to continuous improvement aimed at consistently producing the highest quality products, at industry-leading levels of service and delivery that ultimately drive shareholder value. The Douglas Dynamics portfolio of products and services is separated into two segments: First, the Work Truck Attachments segment, which includes commercial snow and ice control equipment sold under the FISHER®, SNOWEX® and WESTERN® brands. Second, the Work Truck Solutions segment, which includes the up-fit of market leading attachments and storage solutions under the HENDERSON® brand, and the DEJANA® brand and its related sub-brands.
Use of Non-GAAP Financial Measures
This press release contains financial information calculated other than in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”). The non-GAAP measures used in this press release are Adjusted EBITDA, Adjusted Net Income and Adjusted Earnings Per Share, and Free Cash Flow. The Company believes that these non-GAAP measures are useful to investors and other external users of its consolidated financial statements in evaluating the Company’s operating performance as compared to that of other companies. Reconciliations of these non-GAAP measures to the nearest comparable GAAP measures can be found immediately following the Consolidated Statements of Cash Flows included in this press release.
Adjusted EBITDA represents net income before interest, taxes, depreciation, and amortization, as further adjusted for certain charges consisting of unrelated legal and consulting fees, stock-based compensation, severance, restructuring charges, write downs of property, plant and equipment, and impairment charges. The Company uses Adjusted EBITDA in evaluating the Company’s operating performance because it provides the Company and its investors with additional tools to compare its operating performance on a consistent basis by removing the impact of certain items that management believes do not directly reflect the Company’s core operations. The Company’s management also uses Adjusted EBITDA for planning purposes, including the preparation of its annual operating budget and financial projections, and to evaluate the Company’s ability to make certain payments, including dividends, in compliance with its senior credit facilities, which is determined based on a calculation of “Consolidated Adjusted EBITDA” that is substantially similar to Adjusted EBITDA.
Adjusted Net Income and Adjusted Earnings Per Share (calculated on a diluted basis) represents net income and earnings per share (as defined by GAAP), excluding the impact of stock based compensation, severance, restructuring charges, write downs of property, plant and equipment, impairment charges, certain charges related to unrelated legal fees and consulting fees, and adjustments on derivatives not classified as hedges, net of their income tax impact. Adjustments on derivatives not classified as hedges are non-cash and are related to overall financial market conditions; therefore, management believes such costs are unrelated to our business and are not representative of our results. Management believes that Adjusted Net Income and Adjusted Earnings Per Share are useful in assessing the Company’s financial performance by eliminating expenses and income that are not reflective of the underlying business performance.
Free Cash Flow is a non-GAAP financial measure that we define as net cash provided by (used in) operating activities less net cash used in investing activities. Free Cash Flow should be evaluated in addition to, and not considered a substitute for, other financial measures such as Net Income and Net Cash Provided By (Used in) Operating Activities. We believe that free cash flow represents our ability to generate additional cash flow from our business operations.
Douglas Dynamics – Second Quarter 2024
Page 6
Forward Looking Statements
This press release contains certain forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. These statements include information relating to future events, future financial performance, strategies, expectations, competitive environment, regulation, product demand, the payment of dividends, and availability of financial resources. These statements are often identified by use of words such as "anticipate," "believe," "intend," "estimate," "expect," "continue," "should," "could," "may," "plan," "project," "predict," "will" and similar expressions and include references to assumptions and relate to our future prospects, developments, and business strategies. Such statements involve known and unknown risks, uncertainties and other factors that could cause our actual results, performance, or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, weather conditions, particularly lack of or reduced levels of snowfall and the timing of such snowfall, our ability to manage general economic, business and geopolitical conditions, including the impacts of natural disasters, labor strikes, global political instability, adverse developments affecting the banking and financial services industries, pandemics and outbreaks of contagious diseases and other adverse public health developments, our inability to maintain good relationships with our distributors, our inability to maintain good relationships with the original equipment manufacturers with whom we currently do significant business, lack of available or favorable financing options for our end-users, distributors or customers, increases in the price of steel or other materials, including as a result of tariffs, necessary for the production of our products that cannot be passed on to our distributors, increases in the price of fuel or freight, a significant decline in economic conditions, the inability of our suppliers and original equipment manufacturer partners to meet our volume or quality requirements, inaccuracies in our estimates of future demand for our products, our inability to protect or continue to build our intellectual property portfolio, the effects of laws and regulations and their interpretations on our business and financial condition, including policy or regulatory changes related to climate change, our inability to develop new products or improve upon existing products in response to end-user needs, losses due to lawsuits arising out of personal injuries associated with our products, factors that could impact the future declaration and payment of dividends, or our ability to execute repurchases under our stock repurchase program, our inability to compete effectively against competition, our inability to successfully implement our new enterprise resource planning system at Dejana, as well as those discussed in the section entitled “Risk Factors” in our annual report on Form 10-K for the year ended December 31, 2023 and any subsequent Form 10-Q filings. You should not place undue reliance on these forward-looking statements. In addition, the forward-looking statements in this release speak only as of the date hereof and we undertake no obligation, except as required by law, to update or release any revisions to any forward-looking statement, even if new information becomes available in the future.
Douglas Dynamics – Second Quarter 2024
Page 7
|
Douglas Dynamics, Inc. |
|
Consolidated Balance Sheets |
|
(In thousands) |
|
June 30, |
December 31, |
|||||||
|
2024 |
2023 |
|||||||
|
(unaudited) |
(unaudited) |
|||||||
|
Assets |
||||||||
|
Current assets: |
||||||||
|
Cash and cash equivalents |
$ | 4,196 | $ | 24,156 | ||||
|
Accounts receivable, net |
140,198 | 83,760 | ||||||
|
Inventories |
139,419 | 140,390 | ||||||
|
Inventories - truck chassis floor plan |
3,739 | 2,217 | ||||||
|
Refundable income taxes paid |
918 | 4,817 | ||||||
|
Prepaid and other current assets |
5,342 | 6,898 | ||||||
|
Total current assets |
293,812 | 262,238 | ||||||
|
Property, plant, and equipment, net |
62,765 | 67,340 | ||||||
|
Goodwill |
113,134 | 113,134 | ||||||
|
Other intangible assets, net |
116,810 | 121,070 | ||||||
|
Operating lease - right of use asset |
17,197 | 18,008 | ||||||
|
Non-qualified benefit plan assets |
10,002 | 9,195 | ||||||
|
Other long-term assets |
3,247 | 2,433 | ||||||
|
Total assets |
$ | 616,967 | $ | 593,418 | ||||
|
Liabilities and stockholders' equity |
||||||||
|
Current liabilities: |
||||||||
|
Accounts payable |
$ | 27,757 | $ | 31,374 | ||||
|
Accrued expenses and other current liabilities |
29,783 | 25,817 | ||||||
|
Floor plan obligations |
3,739 | 2,217 | ||||||
|
Operating lease liability - current |
5,559 | 5,347 | ||||||
|
Short term borrowings |
63,000 | 47,000 | ||||||
|
Current portion of long-term debt |
15,200 | 6,762 | ||||||
|
Total current liabilities |
145,038 | 118,517 | ||||||
|
Retiree benefits and deferred compensation |
14,669 | 13,922 | ||||||
|
Deferred income taxes |
27,660 | 27,903 | ||||||
|
Long-term debt, less current portion |
173,125 | 181,491 | ||||||
|
Operating lease liability - noncurrent |
12,825 | 13,887 | ||||||
|
Other long-term liabilities |
6,993 | 6,133 | ||||||
|
Total stockholders' equity |
236,657 | 231,565 | ||||||
|
Total liabilities and stockholders' equity |
$ | 616,967 | $ | 593,418 | ||||
Douglas Dynamics – Second Quarter 2024
Page 8
|
Douglas Dynamics, Inc. |
|||||
|
Consolidated Statements of Income |
|||||
|
(In thousands, except share and per share data) |
|
Three Month Period Ended |
Six Month Period Ended |
|||||||||||||||
|
June 30, 2024 |
June 30, 2023 |
June 30, 2024 |
June 30, 2023 |
|||||||||||||
|
(unaudited) |
(unaudited) |
|||||||||||||||
|
Net sales |
$ | 199,902 | $ | 207,267 | $ | 295,557 | $ | 289,812 | ||||||||
|
Cost of sales |
138,599 | 145,904 | 215,334 | 217,174 | ||||||||||||
|
Gross profit |
61,303 | 61,363 | 80,223 | 72,638 | ||||||||||||
|
Selling, general, and administrative expense |
23,370 | 24,172 | 44,858 | 46,614 | ||||||||||||
|
Impairment charges |
- | - | 1,224 | - | ||||||||||||
|
Intangibles amortization |
1,630 | 2,630 | 4,260 | 5,260 | ||||||||||||
|
Income from operations |
36,303 | 34,561 | 29,881 | 20,764 | ||||||||||||
|
Interest expense, net |
(4,123 | ) | (3,736 | ) | (7,647 | ) | (6,600 | ) | ||||||||
|
Other expense, net |
(53 | ) | (89 | ) | (50 | ) | (54 | ) | ||||||||
|
Income before taxes |
32,127 | 30,736 | 22,184 | 14,110 | ||||||||||||
|
Income tax expense |
7,789 | 6,772 | 6,198 | 3,256 | ||||||||||||
|
Net income |
$ | 24,338 | $ | 23,964 | $ | 15,986 | $ | 10,854 | ||||||||
|
Weighted average number of common shares outstanding: |
||||||||||||||||
|
Basic |
23,094,047 | 22,974,508 | 23,051,708 | 22,940,863 | ||||||||||||
|
Diluted |
23,094,047 | 22,974,508 | 23,051,708 | 22,940,863 | ||||||||||||
|
Earnings per share: |
||||||||||||||||
|
Basic earnings per common share attributable to common shareholders |
$ | 1.03 | $ | 1.02 | $ | 0.68 | $ | 0.46 | ||||||||
|
Earnings per common share assuming dilution attributable to common shareholders |
$ | 1.02 | $ | 1.01 | $ | 0.66 | $ | 0.45 | ||||||||
|
Cash dividends declared and paid per share |
$ | 0.30 | $ | 0.30 | $ | 0.59 | $ | 0.59 | ||||||||
Douglas Dynamics – Second Quarter 2024
Page 9
|
Douglas Dynamics, Inc. |
|
Consolidated Statements of Cash Flows |
|
(In thousands) |
|
Six Month Period Ended |
||||||||
|
June 30, 2024 |
June 30, 2023 |
|||||||
|
(unaudited) |
||||||||
|
Operating activities |
||||||||
|
Net income |
$ | 15,986 | $ | 10,854 | ||||
|
Adjustments to reconcile net income to net cash used in operating activities: |
||||||||
|
Depreciation and amortization |
9,752 | 10,799 | ||||||
|
Loss (Gain) on disposal of fixed asset |
304 | (60 | ) | |||||
|
Amortization of deferred financing costs and debt discount |
349 | 292 | ||||||
|
Stock-based compensation |
2,833 | 4,236 | ||||||
|
Adjustments on derivatives not designated as hedges |
(287 | ) | (344 | ) | ||||
|
Provision for losses on accounts receivable |
352 | 350 | ||||||
|
Deferred income taxes |
(244 | ) | (1,262 | ) | ||||
|
Impairment charges |
1,224 | - | ||||||
|
Non-cash lease expense |
2,714 | 1,055 | ||||||
|
Changes in operating assets and liabilities, net of acquisitions: |
||||||||
|
Accounts receivable |
(56,790 | ) | (52,939 | ) | ||||
|
Inventories |
971 | (12,411 | ) | |||||
|
Prepaid assets, refundable income taxes paid and other assets |
885 | 81 | ||||||
|
Accounts payable |
(3,311 | ) | (25,513 | ) | ||||
|
Accrued expenses and other current liabilities |
3,968 | (1,037 | ) | |||||
|
Benefit obligations, long-term liabilities and other |
2,180 | (328 | ) | |||||
|
Net cash used in operating activities |
(19,114 | ) | (66,227 | ) | ||||
|
Investing activities |
||||||||
|
Capital expenditures |
(2,751 | ) | (5,290 | ) | ||||
|
Net cash used in investing activities |
(2,751 | ) | (5,290 | ) | ||||
|
Financing activities |
||||||||
|
Payments of financing costs |
(279 | ) | (334 | ) | ||||
|
Payments on life insurance policy loans |
(204 | ) | -- | |||||
|
Dividends paid |
(13,612 | ) | (13,810 | ) | ||||
|
Net revolver borrowings |
16,000 | 74,000 | ||||||
|
Repayment of long-term debt |
-- | (5,625 | ) | |||||
|
Net cash provided by financing activities |
1,905 | 54,231 | ||||||
|
Change in cash and cash equivalents |
(19,960 | ) | (17,286 | ) | ||||
|
Cash and cash equivalents at beginning of period |
24,156 | 20,670 | ||||||
|
Cash and cash equivalents at end of period |
$ | 4,196 | $ | 3,384 | ||||
|
Non-cash operating and financing activities |
||||||||
|
Truck chassis inventory acquired through floorplan obligations |
$ | 5,488 | $ | 5,627 | ||||
Douglas Dynamics – Second Quarter 2024
Page 10
|
Douglas Dynamics, Inc. |
|||||||||||
|
Segment Disclosures (unaudited) |
|||||||||||
|
(In thousands) |
|
Three Months Ended June 30, 2024 |
Three Months Ended June 30, 2023 |
Six Months Ended June 30, 2024 |
Six Months Ended June 30, 2023 |
|||||||||||||
|
Work Truck Attachments |
||||||||||||||||
|
Net Sales |
$ | 118,137 | $ | 141,221 | $ | 141,977 | $ | 160,467 | ||||||||
|
Adjusted EBITDA |
$ | 35,792 | $ | 42,296 | $ | 31,324 | $ | 32,065 | ||||||||
|
Adjusted EBITDA Margin |
30.3 | % | 30.0 | % | 22.1 | % | 20.0 | % | ||||||||
|
Work Truck Solutions |
||||||||||||||||
|
Net Sales |
$ | 81,765 | $ | 66,046 | $ | 153,580 | $ | 129,345 | ||||||||
|
Adjusted EBITDA |
$ | 7,903 | $ | 965 | $ | 13,905 | $ | 3,822 | ||||||||
|
Adjusted EBITDA Margin |
9.7 | % | 1.5 | % | 9.1 | % | 3.0 | % | ||||||||
|
Douglas Dynamics, Inc. |
||||||||
|
Net Income to Adjusted EBITDA reconciliation (unaudited) |
||||||||
|
(In thousands) |
|
Three month period ended June 30, |
Six month period ended June 30, |
|||||||||||||||
|
2024 |
2023 |
2024 |
2023 |
|||||||||||||
|
Net income |
$ | 24,338 | $ | 23,964 | $ | 15,986 | $ | 10,854 | ||||||||
|
Interest expense - net |
4,123 | 3,736 | 7,647 | 6,600 | ||||||||||||
|
Income tax expense |
7,789 | 6,772 | 6,198 | 3,256 | ||||||||||||
|
Depreciation expense |
2,777 | 2,812 | 5,492 | 5,539 | ||||||||||||
|
Intangibles amortization |
1,630 | 2,630 | 4,260 | 5,260 | ||||||||||||
|
EBITDA |
40,657 | 39,914 | 39,583 | 31,509 | ||||||||||||
|
Stock-based compensation |
2,478 | 3,279 | 2,833 | 4,236 | ||||||||||||
|
Impairment charges (1) |
- | - | 1,224 | - | ||||||||||||
|
Other charges (2) |
560 | 68 | 1,589 | 142 | ||||||||||||
|
Adjusted EBITDA |
$ | 43,695 | $ | 43,261 | $ | 45,229 | $ | 35,887 | ||||||||
|
(1) Reflects impairment charges taken on certain internally developed software in the six months ended June 30, 2024. |
|
(2) Reflects unrelated legal, restructuring, and consulting fees, and a write down of property, plant and equipment for the periods presented. |
Douglas Dynamics – Second Quarter 2024
Page 11
|
Douglas Dynamics, Inc. |
|||||||||
|
Reconciliation of Net Income to Adjusted Net Income (unaudited) |
|||||||||
|
(In thousands, except share and per share data) |
|
Three month period ended June 30, |
Six month period ended June 30, |
|||||||||||||||
|
2024 |
2023 |
2024 |
2023 |
|||||||||||||
|
Net income |
$ | 24,338 | $ | 23,964 | $ | 15,986 | $ | 10,854 | ||||||||
|
Adjustments: |
||||||||||||||||
|
Stock based compensation |
2,478 | 3,279 | 2,833 | 4,236 | ||||||||||||
|
Impairment charges (1) |
- | - | 1,224 | - | ||||||||||||
|
Adjustments on derivative not classified as hedge (2) |
(115 | ) | (172 | ) | (287 | ) | (344 | ) | ||||||||
|
Other charges (3) |
560 | 68 | 1,589 | 142 | ||||||||||||
|
Tax effect on adjustments |
(731 | ) | (794 | ) | (1,340 | ) | (1,009 | ) | ||||||||
|
Adjusted net income |
$ | 26,530 | $ | 26,345 | $ | 20,005 | $ | 13,879 | ||||||||
|
Weighted average basic common shares outstanding |
23,094,047 | 22,974,508 | 23,051,708 | 22,940,863 | ||||||||||||
|
Weighted average common shares outstanding assuming dilution |
23,094,047 | 22,974,508 | 23,051,708 | 22,940,863 | ||||||||||||
|
Adjusted earnings per common share - dilutive |
$ | 1.11 | $ | 1.11 | $ | 0.83 | $ | 0.58 | ||||||||
|
GAAP diluted earnings per share |
$ | 1.02 | $ | 1.01 | $ | 0.66 | $ | 0.45 | ||||||||
|
Adjustments net of income taxes: |
||||||||||||||||
|
Stock based compensation |
0.08 | 0.11 | 0.09 | 0.14 | ||||||||||||
|
Impairment charges (1) |
- | - | 0.04 | - | ||||||||||||
|
Adjustments on derivative not classified as hedge (2) |
- | (0.01 | ) | (0.01 | ) | (0.01 | ) | |||||||||
|
Other charges (3) |
0.01 | - | 0.05 | - | ||||||||||||
|
Adjusted diluted earnings per share |
$ | 1.11 | $ | 1.11 | $ | 0.83 | $ | 0.58 | ||||||||
|
(1) Reflects impairment charges taken on certain internally developed software in the six months ended June 30, 2024. |
|
(2) Reflects non-cash mark-to-market and amortization adjustments on an interest rate swap not classified as a hedge for the periods presented. |
|
(3) Reflects unrelated legal, restructuring, and consulting fees, and a write down of property, plant and equipment for the periods presented. |
|
Douglas Dynamics, Inc. |
||||||||
|
Free Cash Flow reconciliation (unaudited) |
||||||||
|
(In thousands) |
|
Three month period ended June 30, |
Six month period ended June 30, |
|||||||||||||||
|
2024 |
2023 |
2024 |
2023 |
|||||||||||||
|
Net cash provided by (used in) operating activities |
$ | 2,507 | $ | (9,311 | ) | $ | (19,114 | ) | $ | (66,227 | ) | |||||
|
Net cash used in investing activities |
(1,423 | ) | (2,542 | ) | (2,751 | ) | (5,290 | ) | ||||||||
|
Free cash flow |
$ | 1,084 | $ | (11,853 | ) | $ | (21,865 | ) | $ | (71,517 | ) | |||||