Delaware | 001-40208 | 82-2060643 | ||||||||||||
(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 $0.001 per share | HAYW | New York Stock Exchange |
Item 2.02 | Results of Operations and Financial Condition. |
Item 9.01 | Financial Statements and Exhibits |
Exhibit No. | Description | |||||||
Press Release of the Company, dated February 29, 2024 |
||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
HAYWARD HOLDINGS, INC. | ||||||||
Date: February 29, 2024 |
By: | /s/ Eifion Jones | ||||||
Eifion Jones | ||||||||
Senior Vice President and Chief Financial Officer |
December 31, 2023 | December 31, 2022 | |||||||||||||
Assets | ||||||||||||||
Current assets | ||||||||||||||
Cash and cash equivalents | $ | 178,097 | $ | 56,177 | ||||||||||
Short-term investments |
25,000 | — | ||||||||||||
Accounts receivable, net of allowances of $2,870 and $3,937, respectively |
270,875 | 209,109 | ||||||||||||
Inventories, net | 215,180 | 283,658 | ||||||||||||
Prepaid expenses | 14,331 | 14,981 | ||||||||||||
Income tax receivable | 9,994 | 27,173 | ||||||||||||
Other current assets | 11,264 | 21,186 | ||||||||||||
Total current assets | 724,741 | 612,284 | ||||||||||||
Property, plant, and equipment, net of accumulated depreciation of $95,917 and $84,119, respectively |
158,979 | 149,828 | ||||||||||||
Goodwill | 935,013 | 932,396 | ||||||||||||
Trademark | 736,000 | 736,000 | ||||||||||||
Customer relationships, net | 206,308 | 230,503 | ||||||||||||
Other intangibles, net | 94,082 | 106,673 | ||||||||||||
Other non-current assets | 91,161 | 107,329 | ||||||||||||
Total assets | $ | 2,946,284 | $ | 2,875,013 | ||||||||||
Liabilities and Stockholders’ Equity |
||||||||||||||
Current liabilities | ||||||||||||||
Current portion of long-term debt | $ | 15,088 | $ | 14,531 | ||||||||||
Accounts payable | 68,943 | 54,022 | ||||||||||||
Accrued expenses and other liabilities | 155,543 | 163,283 | ||||||||||||
Income taxes payable | 109 | 574 | ||||||||||||
Total current liabilities | 239,683 | 232,410 | ||||||||||||
Long-term debt, net | 1,079,280 | 1,085,055 | ||||||||||||
Deferred tax liabilities, net | 248,967 | 264,111 | ||||||||||||
Other non-current liabilities | 66,896 | 70,403 | ||||||||||||
Total liabilities | 1,634,826 | 1,651,979 | ||||||||||||
Stockholders’ equity |
||||||||||||||
Preferred stock, $0.001 par value, 100,000,000 authorized, no shares issued or outstanding as of December 31, 2023 and December 31, 2022 |
— | — | ||||||||||||
Common stock $0.001 par value, 750,000,000 authorized; 242,832,045 issued and 214,165,676 outstanding at December 31, 2023; 240,529,150 issued and 211,862,781 outstanding at December 31, 2022 |
243 | 241 | ||||||||||||
Additional paid-in capital | 1,080,894 | 1,069,878 | ||||||||||||
Common stock in treasury; 28,666,369 and 28,666,369 at December 31, 2023 and December 31, 2022, respectively |
(357,755) | (357,415) | ||||||||||||
Retained earnings | 580,909 | 500,222 | ||||||||||||
Accumulated other comprehensive income | 7,167 | 10,108 | ||||||||||||
Total stockholders’ equity |
1,311,458 | 1,223,034 | ||||||||||||
Total liabilities, redeemable stock, and stockholders’ equity |
$ | 2,946,284 | $ | 2,875,013 |
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
December 31, 2023 | December 31, 2022 | December 31, 2023 | December 31, 2022 | |||||||||||||||||||||||
Net sales | $ | 278,469 | $ | 258,967 | $ | 992,452 | $ | 1,314,136 | ||||||||||||||||||
Cost of sales | 141,331 | 149,475 | 515,502 | 717,101 | ||||||||||||||||||||||
Gross profit | 137,138 | 109,492 | 476,950 | 597,035 | ||||||||||||||||||||||
Selling, general, and administrative expense | 61,550 | 60,515 | 233,607 | 248,812 | ||||||||||||||||||||||
Research, development, and engineering expense | 5,520 | 5,948 | 24,547 | 22,359 | ||||||||||||||||||||||
Acquisition and restructuring related expense (income) | 6,993 | (1,337) | 13,213 | 8,162 | ||||||||||||||||||||||
Amortization of intangible assets | 7,584 | 8,301 | 30,361 | 32,129 | ||||||||||||||||||||||
Operating income | 55,491 | 36,065 | 175,222 | 285,573 | ||||||||||||||||||||||
Interest expense, net | 17,645 | 16,282 | 73,584 | 51,387 | ||||||||||||||||||||||
Other (income) expense, net | (1,247) | (3,107) | 551 | (51) | ||||||||||||||||||||||
Total other expense | 16,398 | 13,175 | 74,135 | 51,336 | ||||||||||||||||||||||
Income from operations before income taxes | 39,093 | 22,890 | 101,087 | 234,237 | ||||||||||||||||||||||
Provision for income taxes | 8,057 | 6,922 | 20,400 | 54,890 | ||||||||||||||||||||||
Net income | $ | 31,036 | $ | 15,968 | $ | 80,687 | $ | 179,347 | ||||||||||||||||||
Earnings per share | ||||||||||||||||||||||||||
Basic | $ | 0.15 | $ | 0.08 | $ | 0.38 | $ | 0.82 | ||||||||||||||||||
Diluted | $ | 0.14 | $ | 0.07 | $ | 0.37 | $ | 0.78 | ||||||||||||||||||
Weighted average common shares outstanding | ||||||||||||||||||||||||||
Basic | 213,768,108 | 211,406,214 | 213,144,063 | 219,945,024 | ||||||||||||||||||||||
Diluted | 220,848,098 | 219,958,655 | 220,688,616 | 229,726,497 |
Hayward Holdings, Inc.
Unaudited Consolidated Statements of Cash Flows
(In thousands)
|
Year Ended | |||||||||||||
December 31, 2023 | December 31, 2022 | |||||||||||||
Cash flows from operating activities | ||||||||||||||
Net income | $ | 80,687 | $ | 179,347 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities | ||||||||||||||
Depreciation | 15,983 | 19,246 | ||||||||||||
Amortization of intangible assets | 37,079 | 38,393 | ||||||||||||
Amortization of deferred debt issuance fees | 4,696 | 3,271 | ||||||||||||
Stock-based compensation | 9,165 | 7,948 | ||||||||||||
Deferred income taxes | (12,786) | (5,345) | ||||||||||||
Allowance for bad debts | (1,067) | 1,934 | ||||||||||||
Loss on impairment | 6,720 | — | ||||||||||||
Loss on sale of property, plant and equipment | 1,000 | 6,128 | ||||||||||||
Changes in operating assets and liabilities | ||||||||||||||
Accounts receivable | (58,700) | (3,409) | ||||||||||||
Inventories | 67,824 | (35,117) | ||||||||||||
Other current and non-current assets | 24,820 | (40,197) | ||||||||||||
Accounts payable | 14,551 | (36,773) | ||||||||||||
Accrued expenses and other liabilities | (5,432) | (19,482) | ||||||||||||
Net cash provided by operating activities | 184,540 | 115,944 | ||||||||||||
Cash flows from investing activities | ||||||||||||||
Purchases of property, plant, and equipment | (30,994) | (29,625) | ||||||||||||
Purchases of short-term investments |
(25,000) | — | ||||||||||||
Acquisitions, net of cash acquired | — | (62,952) | ||||||||||||
Proceeds from sale of property, plant, and equipment | 613 | 4 | ||||||||||||
Net cash used in investing activities | (55,381) | (92,573) | ||||||||||||
Cash flows from financing activities | ||||||||||||||
Purchases of common stock for treasury | (340) | (343,349) | ||||||||||||
Proceeds from issuance of long-term debt | 5,448 | 129,725 | ||||||||||||
Debt issuance costs | — | (8,547) | ||||||||||||
Payments of long-term debt | (12,518) | (10,445) | ||||||||||||
Proceeds from revolving credit facility | 144,100 | 150,000 | ||||||||||||
Payments on revolving credit facility | (144,100) | (150,000) | ||||||||||||
Proceeds from issuance of short term debt | 6,130 | 8,119 | ||||||||||||
Payments of short term debt | (6,894) | (5,063) | ||||||||||||
Other, net | 562 | 320 | ||||||||||||
Net cash used in financing activities | (7,612) | (229,240) | ||||||||||||
Effect of exchange rate changes on cash and cash equivalents |
373 | (3,750) | ||||||||||||
Change in cash and cash equivalents |
121,920 | (209,619) | ||||||||||||
Cash and cash equivalents, beginning of year |
56,177 | 265,796 | ||||||||||||
Cash and cash equivalents, end of year |
$ | 178,097 | $ | 56,177 | ||||||||||
Supplemental disclosures of cash flow information: | ||||||||||||||
Cash paid-interest | $ | 75,658 | $ | 51,499 | ||||||||||
Cash paid-income taxes | 16,420 | 99,395 | ||||||||||||
Equipment financed under finance leases | (21) | 1,603 |
(Dollars in thousands) | Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||
December 31, 2023 | December 31, 2022 | December 31, 2023 | December 31, 2022 | |||||||||||||||||||||||
Net income | $ | 31,036 | $ | 15,968 | $ | 80,687 | $ | 179,347 | ||||||||||||||||||
Depreciation | 2,965 | 5,315 | 15,983 | 19,246 | ||||||||||||||||||||||
Amortization | 9,276 | 9,956 | 37,079 | 38,393 | ||||||||||||||||||||||
Interest expense | 17,645 | 16,282 | 73,584 | 51,387 | ||||||||||||||||||||||
Income taxes | 8,057 | 6,922 | 20,400 | 54,890 | ||||||||||||||||||||||
EBITDA | 68,979 | 54,443 | 227,733 | 343,263 | ||||||||||||||||||||||
Stock-based compensation (a) |
269 | 354 | 1,270 | 1,602 | ||||||||||||||||||||||
Currency exchange items (b) |
(490) | (1,850) | 786 | 926 | ||||||||||||||||||||||
Acquisition and restructuring related expense, net (c) |
6,993 | (1,337) | 13,213 | 8,162 | ||||||||||||||||||||||
Other (d) |
(96) | 1,652 | 4,271 | 13,622 | ||||||||||||||||||||||
Total Adjustments | 6,676 | (1,181) | 19,540 | 24,312 | ||||||||||||||||||||||
Adjusted EBITDA | $ | 75,655 | $ | 53,262 | $ | 247,273 | $ | 367,575 | ||||||||||||||||||
Adjusted EBITDA margin | 27.2 | % | 20.6 | % | 24.9 | % | 28.0 | % |
(a) | Represents non-cash stock-based compensation expense related to equity awards issued to management, employees, and directors. Beginning in the three months ended July 2, 2022, the adjustment includes only expense related to awards issued under the 2017 Equity Incentive Plan, which were awards granted prior to the effective date of Hayward’s initial public offering (the “IPO”), whereas in prior periods, the adjustment included stock-based compensation expense for all equity awards. Under the current presentation, the stock-based compensation adjustment for the year ended December 31, 2022 would have been $0.4 million. | |||||||
(b) | Represents unrealized non-cash losses (gains) on foreign denominated monetary assets and liabilities and foreign currency contracts. | |||||||
(c) |
Adjustments in the fiscal quarter ended December 31, 2023 are primarily driven by a $6.7 million of costs related to the discontinuation of a product line leading to an impairment of the associated fixed assets, inventory and intangible assets.
Adjustments in the fiscal quarter ended December 31, 2022 include a $2.4 million gain resulting from the release of certain reserves associated with the exit of an early-stage product line discontinued in 2021, partially offset by separation costs associated with a reduction-in-force.
|
|||||||
Adjustments in the year ended December 31, 2023 primarily include $6.7 million of costs related to the discontinuation of a product line leading to an impairment of the associated fixed assets, inventory and intangible assets, $2.4 million related to programs to centralize and consolidate operations and professional services in Europe, $1.9 million of costs associated with the relocation of the corporate headquarters to Charlotte, North Carolina, $1.2 million separation costs associated with the 2022 cost reduction program and $0.8 million of costs associated with integration costs from prior acquisitions.
Adjustments in the year ended December 31, 2022 primarily include $5.0 million of costs associated with the relocation of the Corporate headquarters, $2.9 million separation costs associated with a reduction-in-force, $1.9 million transaction costs associated with the acquisition of the specialty lighting business of Halco Lighting Technologies, LLC (“Specialty Lighting Business”), partially offset by a $2.4 million gain resulting from the release of certain reserves associated with the exit of an early-stage product line discontinued in 2021.
|
||||||||
(d) |
Adjustments in the fiscal quarter ended December 31, 2023 are primarily related to programs to centralize and consolidate operations and professional services in Europe.
Adjustments in the fiscal quarter ended December 31, 2022 primarily includes a $0.7 million non-cash increase in cost of goods sold resulting from the fair value inventory step-up adjustment recognized as part of the purchase accounting for the Specialty Lighting Business, $0.7 million of transitional expenses incurred to enable go-forward public company regulatory compliance, and other immaterial items.
|
|||||||
Adjustments in the year ended December 31, 2023 primarily include $1.8 million related to inventory and fixed asset write-offs in Europe and $1.5 million of costs incurred related to the selling stockholder offerings of shares in March, May and August 2023, which are reported in SG&A in our consolidated statements of operations. Adjustments in the year ended December 31, 2022 primarily include $5.5 million of expenses associated with the discontinuation of a product joint development agreement, a $3.3 million non-cash increase in cost of goods sold resulting from the fair value inventory step-up adjustment recognized as part of the purchase accounting for the Specialty Lighting Business, $2.3 million of transitional expenses incurred to enable go-forward public company regulatory compliance, $1.4 million of costs incurred related to the selling stockholder offering of shares in May 2022, which are reported in SG&A in our consolidated statements of operations, $0.9 million of expenses related to the Corporate headquarters transition, $0.2 million bad debt reserves related to certain customers impacted by the conflict in Russia and Ukraine, and other immaterial items, partially offset by subsequent collections and $1.1 million of gains resulting from an insurance policy reimbursement related to the fire incident in our manufacturing and administrative facilities in Yuncos, Spain. |
(Dollars in thousands, except per share data) | Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||
December 31, 2023 | December 31, 2022 | December 31, 2023 | December 31, 2022 | |||||||||||||||||||||||
Net income | $ | 31,036 | $ | 15,968 | $ | 80,687 | $ | 179,347 | ||||||||||||||||||
Tax adjustments (a) |
974 | 1,164 | (1,930) | (2,676) | ||||||||||||||||||||||
Other adjustments and amortization: | ||||||||||||||||||||||||||
Stock-based compensation (b) |
269 | 354 | 1,270 | 1,602 | ||||||||||||||||||||||
Currency exchange items (c) |
(490) | (1,850) | 786 | 926 | ||||||||||||||||||||||
Acquisition and restructuring related expense, net (d) |
6,993 | (1,337) | 13,213 | 8,162 | ||||||||||||||||||||||
Other (e) |
(96) | 1,652 | 4,271 | 13,622 | ||||||||||||||||||||||
Total other adjustments | 6,676 | (1,181) | 19,540 | 24,312 | ||||||||||||||||||||||
Amortization | 9,276 | 9,956 | 37,079 | 38,393 | ||||||||||||||||||||||
Tax effect (f) |
(2,890) | (2,207) | (12,507) | (15,379) | ||||||||||||||||||||||
Certain transactional-related adjustments (g): |
||||||||||||||||||||||||||
Acquisitions | — | — | — | 2,761 | ||||||||||||||||||||||
Tax effect (f) |
— | — | — | (678) | ||||||||||||||||||||||
Adjusted net income | $ | 45,072 | $ | 23,700 | $ | 122,869 | $ | 226,080 | ||||||||||||||||||
Weighted average number of common shares outstanding, basic | 213,768,108 | 211,406,214 | 213,144,063 | 219,945,024 | ||||||||||||||||||||||
Weighted average number of common shares outstanding, diluted | 220,848,098 | 219,958,655 | 220,688,616 | 229,726,497 | ||||||||||||||||||||||
Basic EPS | $ | 0.15 | $ | 0.08 | $ | 0.38 | $ | 0.82 | ||||||||||||||||||
Diluted EPS | $ | 0.14 | $ | 0.07 | $ | 0.37 | $ | 0.78 | ||||||||||||||||||
Adjusted basic EPS | $ | 0.21 | $ | 0.11 | 0.58 | 1.03 | ||||||||||||||||||||
Adjusted diluted EPS | $ | 0.20 | $ | 0.11 | 0.56 | 0.98 |
(a) | Tax adjustments for the three and twelve months ended December 31, 2023 reflect a normalized tax rate of 18.1% and 22.1% compared to our effective tax rate of 20.6% and 20.2%, respectively. Our effective tax rate for the three months ended December 31, 2023 includes discrete tax expenses related to state tax audit settlements and stock options exercises, partially offset by the tax benefits from a state franchise tax adjustment and other miscellaneous items. Our effective tax rate for the twelve months ended December 31, 2023 includes the tax benefits resulting from the exercise of stock options and prior period return-to-provision adjustments, partially offset by the impact of a discrete tax expense related to a change in the indefinite reinvestment assertion for one jurisdiction and other miscellaneous items. Tax adjustments for the three and twelve months ended December 31, 2022 reflect a normalized tax rate of 25.2% and 24.6% compared to our effective tax rate of 30.2% and 23.4%, respectively. Our effective tax rate for the three months ended December 31, 2022 includes discrete tax expense associated with withholding taxes related to the repatriation of foreign earnings and share-based compensation activity. Our effective tax rate for the twelve months ended December 31, 2022 includes discrete tax expenses related to the impact of the revaluation of deferred tax liabilities as a result of state tax law changes, the exercise of stock options and return to provision items, partially offset by a tax benefit from withholding taxes related to the repatriation of foreign earnings. |
|||||||
(b) | Represents non-cash stock-based compensation expense related to equity awards issued to management, employees, and directors. Beginning in the three months ended July 2, 2022, the adjustment includes only expense related to awards issued under the 2017 Equity Incentive Plan, which were awards granted prior to the effective date of Hayward’s IPO, whereas in prior periods, the adjustment included stock-based compensation expense for all equity awards. Under the current presentation, the stock-based compensation adjustment for the year ended December 31, 2022 would have been $0.4 million. | |||||||
(c) | Represents unrealized non-cash losses (gains) on foreign denominated monetary assets and liabilities and foreign currency contracts. | |||||||
(d) |
Adjustments in the fiscal quarter ended December 31, 2023 are primarily driven by a $6.7 million of costs related to the discontinuation of a product line leading to an impairment of the associated fixed assets, inventory and intangible assets.
Adjustments in the fiscal quarter ended December 31, 2022 include a $2.4 million gain resulting from the release of certain reserves associated with the exit of an early-stage product line discontinued in 2021, partially offset by separation costs associated with a reduction-in-force.
|
|||||||
Adjustments in the year ended December 31, 2023 primarily include $6.7 million of costs related to the discontinuation of a product line leading to an impairment of the associated fixed assets, inventory and intangible assets, $2.4 million related to programs to centralize and consolidate manufacturing operations and professional services in Europe, $1.9 million of costs associated with the relocation of the corporate headquarters to Charlotte, North Carolina, $1.2 million separation costs associated with the 2022 cost reduction program and $0.8 million of costs associated with integration costs from prior acquisitions. Adjustments in the year ended December 31, 2022 primarily include $5.0 million of costs associated with the relocation of the Corporate headquarters, $2.9 million separation costs associated with a reduction-in-force, $1.9 million transaction costs associated with the acquisition of the Specialty Lighting Business, partially offset by a $2.4 million gain resulting from the release of certain reserves associated with the exit of an early-stage product line discontinued in 2021. |
||||||||
(e) |
Adjustments in the fiscal quarter ended December 31, 2023 are primarily related to programs to centralize and consolidate operations and professional services in Europe.
Adjustments in the fiscal quarter ended December 31, 2022 primarily includes a $0.7 million non-cash increase in cost of goods sold resulting from the fair value inventory step-up adjustment recognized as part of the purchase accounting for the Specialty Lighting Business, $0.7 million of transitional expenses incurred to enable go-forward public company regulatory compliance, and other immaterial items.
|
|||||||
Adjustments in the year ended December 31, 2023 primarily include $1.8 million related to inventory and fixed asset write-offs in Europe and $1.5 million of costs incurred related to the selling stockholder offerings of shares in March, May and August 2023, which are reported in SG&A in our consolidated statements of operations. Adjustments in the year ended December 31, 2022 primarily include $5.5 million of expenses associated with the discontinuation of a product joint development agreement, a $3.3 million non-cash increase in cost of goods sold resulting from the fair value inventory step-up adjustment recognized as part of the purchase accounting for the Specialty Lighting Business, $2.3 million of transitional expenses incurred to enable go-forward public company regulatory compliance, $1.4 million of costs incurred related to the selling stockholder offering of shares in May 2022, which are reported in SG&A in our consolidated statements of operations, $0.9 million of expenses related to the Corporate headquarters transition, $0.2 million bad debt reserves related to certain customers impacted by the conflict in Russia and Ukraine, and other immaterial items, partially offset by subsequent collections and $1.1 million of gains resulting from an insurance policy reimbursement related to the fire incident in our manufacturing and administrative facilities in Yuncos, Spain. |
||||||||
(f) | The tax effect represents the immediately preceding adjustments at the normalized tax rates as discussed in footnote (a) above. | |||||||
(g) | The adjustments for the twelve months ended December 31, 2022 represent adjustments related to the acquisition of the Specialty Lighting Business as if the acquisition had occurred at the beginning of the period. |
(Dollars in thousands) | Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||||||||
December 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||||||||
Total | NAM | E&RW | Total | NAM | E&RW | |||||||||||||||||||||||||||||||||
Net sales | $ | 278,469 | $ | 238,150 | $ | 40,319 | $ | 258,967 | $ | 216,809 | $ | 42,158 | ||||||||||||||||||||||||||
Gross profit | 137,138 | 121,730 | 15,408 | 109,492 | 93,130 | 16,362 | ||||||||||||||||||||||||||||||||
Gross profit margin % | 49.2 | % | 51.1 | % | 38.2 | % | 42.3 | % | 43.0 | % | 38.8 | % | ||||||||||||||||||||||||||
Income from operations before income taxes | $ | 39,093 | $ | 22,890 | ||||||||||||||||||||||||||||||||||
Expenses not allocated to segments | ||||||||||||||||||||||||||||||||||||||
Corporate expense, net | 8,882 | 6,142 | ||||||||||||||||||||||||||||||||||||
Acquisition and restructuring related expense (income) | 6,993 | (1,337) | ||||||||||||||||||||||||||||||||||||
Amortization of intangible assets | 7,584 | 8,301 | ||||||||||||||||||||||||||||||||||||
Interest expense, net | 17,645 | 16,282 | ||||||||||||||||||||||||||||||||||||
Other (income) expense, net | (1,247) | (3,107) | ||||||||||||||||||||||||||||||||||||
Segment income | $ | 78,950 | $ | 71,079 | $ | 7,871 | $ | 49,171 | $ | 40,773 | $ | 8,398 | ||||||||||||||||||||||||||
Segment income margin % | 28.4 | % | 29.8 | % | 19.5 | % | 19.0 | % | 18.8 | % | 19.9 | % | ||||||||||||||||||||||||||
Depreciation | $ | 2,904 | $ | 2,658 | $ | 246 | $ | 4,809 | $ | 4,614 | $ | 195 | ||||||||||||||||||||||||||
Amortization | 1,692 | 1,692 | — | 1,656 | 1,656 | — | ||||||||||||||||||||||||||||||||
Stock-based compensation (a) |
31 | 20 | 11 | (617) | (566) | (51) | ||||||||||||||||||||||||||||||||
Other (b) |
— | — | — | 568 | 716 | (148) | ||||||||||||||||||||||||||||||||
Total adjustments | 4,627 | 4,370 | 257 | 6,416 | 6,420 | (4) | ||||||||||||||||||||||||||||||||
Adjusted segment income | $ | 83,577 | $ | 75,449 | $ | 8,128 | $ | 55,587 | $ | 47,193 | $ | 8,394 | ||||||||||||||||||||||||||
Adjusted segment income margin % | 30.0 | % | 31.7 | % | 20.2 | % | 21.5 | % | 21.8 | % | 19.9 | % |
(a) | Represents non-cash stock-based compensation expense related to equity awards issued to management, employees, and directors. |
|||||||
(b) | Adjustments in the fiscal quarter ended December 31, 2022 for NAM primarily includes a $0.7 million non-cash increase in cost of goods sold resulting from the fair value inventory step-up adjustment recognized as part of the purchase accounting for the Specialty Lighting Business |
|||||||
Adjustments in the fiscal quarter ended December 31, 2022 for E&RW primarily includes collections of previously reserved bad debt expense related to certain customers impacted by the conflict in Russia and Ukraine. |
(Dollars in thousands) | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||||||||
December 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||||||||
Total | NAM | E&RW | Total | NAM | E&RW | |||||||||||||||||||||||||||||||||
Net sales | $ | 992,452 | $ | 823,276 | $ | 169,176 | $ | 1,314,136 | $ | 1,108,859 | $ | 205,277 | ||||||||||||||||||||||||||
Gross profit | 476,950 | 410,641 | 66,309 | 597,035 | 514,855 | 82,180 | ||||||||||||||||||||||||||||||||
Gross profit margin % | 48.1 | % | 49.9 | % | 39.2 | % | 45.4 | % | 46.4 | % | 40.0 | % | ||||||||||||||||||||||||||
Income from operations before income taxes | $ | 101,087 | $ | 234,237 | ||||||||||||||||||||||||||||||||||
Expenses not allocated to segments | ||||||||||||||||||||||||||||||||||||||
Corporate expense, net | 30,147 | 30,151 | ||||||||||||||||||||||||||||||||||||
Acquisition and restructuring related expense | 13,213 | 8,162 | ||||||||||||||||||||||||||||||||||||
Amortization of intangible assets | 30,361 | 32,129 | ||||||||||||||||||||||||||||||||||||
Interest expense, net | 73,584 | 51,387 | ||||||||||||||||||||||||||||||||||||
Other (income) expense, net | 551 | (51) | ||||||||||||||||||||||||||||||||||||
Segment income | $ | 248,943 | $ | 215,425 | $ | 33,518 | $ | 356,015 | $ | 308,627 | $ | 47,388 | ||||||||||||||||||||||||||
Segment income margin % | 25.1 | % | 26.2 | % | 19.8 | % | 27.1 | % | 27.8 | % | 23.1 | % | ||||||||||||||||||||||||||
Depreciation | $ | 15,550 | $ | 14,610 | $ | 940 | $ | 17,815 | $ | 17,049 | $ | 766 | ||||||||||||||||||||||||||
Amortization | 6,718 | 6,718 | — | 6,265 | 6,265 | — | ||||||||||||||||||||||||||||||||
Stock-based compensation (a) |
482 | 437 | 45 | (434) | (494) | 60 | ||||||||||||||||||||||||||||||||
Other (b) |
503 | 503 | — | 9,534 | 9,332 | 202 | ||||||||||||||||||||||||||||||||
Total adjustments | 23,253 | 22,268 | 985 | 33,180 | 32,152 | 1,028 | ||||||||||||||||||||||||||||||||
Adjusted segment income |
$ | 272,196 | $ | 237,693 | $ | 34,503 | $ | 389,195 | $ | 340,779 | $ | 48,416 | ||||||||||||||||||||||||||
Adjusted segment income margin % |
27.4 | % | 28.9 | % | 20.4 | % | 29.6 | % | 30.7 | % | 23.6 | % |
(a) | Represents non-cash stock-based compensation expense related to equity awards issued to management, employees, and directors. Beginning in the three months ended July 2, 2022, the adjustment includes only expense related to awards issued under the 2017 Equity Incentive Plan, which were awards granted prior to the effective date of the IPO, whereas in prior periods, the adjustment included stock-based compensation expense for all equity awards. Under the current presentation, the stock-based compensation adjustment for the twelve months ended December 31, 2023 would have been an income of $0.7 million and expense of $0.1 million for NAM and E&RW, respectively. |
|||||||
(b) | Adjustments in the year ended December 31, 2023 for NAM include miscellaneous items we believe are not representative of our ongoing business operations. Adjustments in the year ended December 31, 2022 for NAM include $5.5 million of expenses associated with the discontinuation of a product joint development agreement and a $3.3 million non-cash increase in cost of goods sold resulting from the fair value inventory step-up adjustment recognized as part of the purchase accounting for the Specialty Lighting Business, and other immaterial items. |
|||||||
Adjustments in the year ended December 31, 2022 for E&RW include $0.2 million bad debt reserves related to certain customers impacted by the conflict in Russia and Ukraine partially offset by subsequent collections. |