Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Interface Reports Third Quarter 2024 Results

TILE

Strong strategy execution drives significant profitability expansion and double-digit order growth

Interface, Inc. (Nasdaq: TILE), a worldwide commercial flooring company and global leader in sustainability, today announced results for the third quarter ended September 29, 2024.

Third quarter highlights:

  • Net sales were $344.3 million, up 10.7% year-over-year.
  • Gross profit margin increased to 37.1%, up 162 basis points year-over-year.
  • GAAP earnings per share of $0.48; Adjusted earnings per share of $0.48.
  • Currency-neutral orders up 10% year-over-year.

“We delivered another quarter of strong performance, as our One Interface strategy continues to yield tangible results, including double-digit sales growth and significant profitability expansion. Education billings were up 18% year-over-year in the third quarter. In the Corporate Office segment, our global billings were up 2% year-over-year, outpacing overall industry trends and demonstrating that we are gaining market share. As expected, Retail billings increased in the third quarter compared to soft activity in the prior year,” commented Laurel Hurd, CEO of Interface.

“Effective commercial execution drove double-digit growth in currency-neutral orders in the third quarter. Currency-neutral orders in the Americas were up 17% with growth across all product categories, highlighting the effectiveness of our combined nora and Interface selling teams in the U.S. Currency-neutral orders in EAAA were flat, with increased activity in Asia offset by softness in Australia. Our ability to adapt globally in a dynamic market has enabled us to consistently deliver strong results, gain market share, and grow our business,” concluded Hurd.

“We generated $76.2 million of cash from operations in the third quarter and repaid $51.3 million of debt in the third quarter and $80.9 million year to date. We remain focused on strengthening the balance sheet through debt repayment and utilizing cash to reinvest in growth opportunities across the business,” added Bruce Hausmann, CFO of Interface.

Third Quarter 2024 Financial Summary

Sales: Third quarter net sales were $344.3 million, up 10.7% versus $311.0 million in the prior year period.

Gross profit margin was 37.1% in the third quarter, an increase of 162 basis points from the prior year period. Adjusted gross profit margin was 37.5%, an increase of 158 basis points from the prior year period primarily due to lower costs driven by raw material cost deflation and lower fixed costs per unit due to higher volume.

Third quarter SG&A expenses were $85.5 million, or 24.8% of net sales, compared to $79.3 million, or 25.5% of net sales in the third quarter last year. Adjusted SG&A expenses were $85.5 million, or 24.8% of net sales, in the third quarter of 2024, compared to $79.2 million, or 25.5% of net sales, in the third quarter last year.

Operating Income: Third quarter operating income was $42.2 million, compared to operating income of $31.0 million in the prior year period. Third quarter 2024 adjusted operating income ("AOI") was $43.5 million versus AOI of $32.4 million in the third quarter of 2023.

Net Income and EPS: On a GAAP basis, the Company recorded net income of $28.4 million in the third quarter of 2024, or $0.48 per diluted share, compared to third quarter 2023 GAAP net income of $9.9 million, or $0.17 per diluted share. Third quarter 2024 adjusted net income was $28.3 million, or $0.48 per diluted share, versus third quarter 2023 adjusted net income of $16.4 million, or $0.28 per diluted share.

Adjusted EBITDA: In the third quarter of 2024, adjusted EBITDA was $53.7 million. This compares with adjusted EBITDA of $43.7 million in the third quarter of 2023.

First Nine Months of 2024 Summary

Sales: Net sales for the first nine months of 2024 were $980.6 million, up 4.7% versus $936.4 million in the prior year period.

Gross profit margin was 36.8% for the first nine months of 2024, an increase of 282 basis points from the prior year period. Adjusted gross profit margin was 37.2%, an increase of 281 basis points versus the prior year period due primarily to raw material cost deflation and higher average sales prices.

SG&A expenses for the first nine months of 2024 were $255.9 million, or 26.1% of net sales, compared to $251.0 million, or 26.8% of net sales, in the same period last year. Adjusted SG&A expenses were $255.9 million, or 26.1% of net sales, for the first nine months of 2024 compared to $246.3 million, or 26.3% of net sales, in the same period last year.

Operating Income: Operating income for the first nine months of 2024 was $104.8 million, compared to operating income of $69.4 million in the prior year period. AOI was $108.6 million for the first nine months of 2024 versus AOI of $75.4 million in the same period last year.

Net Income and EPS: On a GAAP basis, the Company recorded net income of $65.2 million in the first nine months of 2024, or $1.11 per diluted share, compared to first nine months of 2023 net income of $25.0 million, or $0.43 per diluted share. Nine-month 2024 adjusted net income was $66.1 million, or $1.13 per diluted share, versus first nine months of 2023 adjusted net income of $34.8 million, or $0.60 per diluted share.

Adjusted EBITDA: In the first nine months of 2024, adjusted EBITDA was $142.9 million. This compares with adjusted EBITDA of $109.8 million in the prior year period.

Cash and Debt: The Company had cash on hand of $115.6 million and total debt of $337.9 million at the end of the third quarter 2024, compared to $110.5 million of cash and $417.2 million of total debt at the end of fiscal year 2023.

Third Quarter Segment Results

AMS Results:

  • Q3 2024 net sales of $210.2 million, up 17.9% versus $178.2 million in the prior year period.
  • Q3 2024 orders up 17.1% compared to the prior year period on a currency-neutral basis.
  • Q3 2024 operating income was $31.9 million compared to $23.5 million in the prior year period.
  • Q3 2024 AOI was $32.2 million versus AOI of $23.3 million in the prior year period.

EAAA Results:

  • Q3 2024 net sales of $134.1 million, up 1.0% versus $132.8 million in the prior year period.
  • Currency fluctuations had a positive impact on EAAA net sales of approximately $1.6 million (1.2%) compared to the same period last year due to the strengthening of the Euro, Australian dollar, and the British Pound sterling against the U.S. dollar.
  • Q3 2024 orders were up 0.4% compared to the prior year period on a currency-neutral basis. Asia was up 8.0%, partially offset by Australia which was down 1.8% and EMEA which was down 0.3%.
  • Q3 2024 operating income of $10.3 million compared to $7.5 million in the prior year period.
  • Q3 2024 AOI was $11.3 million versus AOI of $9.0 million in the prior year period.

First Nine Months Segment Results

AMS Results:

  • Net sales for the first nine months of 2024 were $595.1 million, up 8.4% versus $548.7 million in the prior year period.
  • Operating income for the first nine months of 2024 was $76.9 million compared to $57.0 million in the prior year period.
  • AOI for the first nine months of 2024 was $77.2 million versus AOI of $58.6 million in the prior year period.

EAAA Results:

  • Net sales for the first nine months of 2024 were $385.6 million, down 0.5% versus $387.7 million in the prior year period.
  • Currency fluctuations had no material impact on EAAA net sales for the first nine months of 2024 compared to the prior year period.
  • Operating income for the first nine months of 2024 was $27.9 million compared to $12.4 million in the prior year period.
  • AOI for the first nine months of 2024 was $31.4 million versus AOI of $16.8 million in the prior year period.

Outlook

Interface delivered impressive results in the third quarter of 2024 and enters the fourth quarter of 2024 with strong orders and a healthy backlog. As a reminder, the Company's fourth quarter of 2023 adjusted gross profit margin benefited 160 basis points from non-recurring items that reduced the Company's cost of sales in that quarter. Separately, Interface continues to anticipate strong Retail billings in the fourth quarter of 2024, which have slightly lower gross profit margins. With that backdrop in mind, the Company is raising its full year outlook and is now anticipating the following:

For the full fiscal year 2024:

  • Net sales of $1.315 billion to $1.325 billion.
  • Adjusted gross profit margin of approximately 36.6%.
  • Adjusted SG&A expenses of approximately $345 million.
  • Adjusted Interest & Other expenses of approximately $27 million.
  • An adjusted effective tax rate for the full year of approximately 25.0%.
  • Fully diluted weighted average share count of approximately 58.8 million shares.
  • Capital expenditures of approximately $37 million.

Webcast and Conference Call Information

Interface will host a conference call on November 1, 2024, at 8:00 a.m. Eastern Time, to discuss its third quarter 2024 results. The conference call will be simultaneously broadcast live over the Internet.

Listeners may access the conference call live over the Internet at: https://events.q4inc.com/attendee/509768283, or through the Company's website at: https://investors.interface.com.

The archived version of the webcast will be available at these sites for one year beginning approximately one hour after the call ends.

Non-GAAP Financial Measures

Interface provides adjusted earnings per share, adjusted net income, adjusted operating income ("AOI"), adjusted gross profit, adjusted gross profit margin, adjusted SG&A expenses, currency- neutral sales and currency-neutral sales growth, net debt, and adjusted EBITDA as additional information regarding its operating results in this press release. These non-GAAP measures are not in accordance with – or alternatives to – GAAP measures, and may be different from non-GAAP measures used by other companies. Adjusted EPS, adjusted net income, and AOI exclude nora purchase accounting amortization, the cyber event impact, and restructuring, asset impairment, severance, and other, net. Adjusted EPS and adjusted net income also exclude the property casualty loss impact, the loss on foreign subsidiary liquidation, and the loss on discontinuance of interest rate swaps. Adjusted gross profit and adjusted gross profit margin exclude nora purchase accounting amortization. Adjusted SG&A expenses exclude the cyber event impact and restructuring, asset impairment, severance, and other, net. Currency-neutral sales and currency-neutral sales growth exclude the impact of foreign currency fluctuations.

Net debt is total debt less cash on hand. Adjusted EBITDA is GAAP net income excluding interest expense, income tax expense, depreciation and amortization, share-based compensation expense, cyber event impact, property casualty loss impact, restructuring, asset impairment, severance, and other, net, nora purchase accounting amortization, and the loss on foreign subsidiary liquidation. This news release should be read in conjunction with the Company's Current Report on Form 8-K furnished today to the U.S. Securities & Exchange Commission, which explains why Interface believes presentation of these non-GAAP measures provides useful information to investors, as well as any additional material purposes for which Interface uses these non-GAAP measures.

About Interface

Interface, Inc. (NASDAQ: TILE) is a global flooring solutions company and sustainability leader, offering an integrated portfolio of carpet tile and resilient flooring products that includes Interface® carpet tile and LVT, nora® rubber flooring, and FLOR® premium area rugs for commercial and residential spaces. Made with purpose and without compromise, Interface flooring brings more sophisticated design, more performance, more innovation, and more climate progress to interior spaces. A decades-long pioneer in sustainability, Interface remains “all in” on becoming a restorative business. Today, the company is focusing on carbon reductions, not offsets, as it works toward achieving its verified science-based targets by 2030 and its goal to become a carbon negative enterprise by 2040.

Learn more about Interface at interface.com and blog.interface.com, nora by Interface at nora.com, FLOR at FLOR.com, and the company’s sustainability journey at interface.com/sustainability.

Follow us on Facebook, Instagram, LinkedIn, X, and Pinterest.

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995:

Except for historical information contained herein, the other matters set forth in this news release are forward-looking statements. Forward-looking statements may be identified by words such as “may,” “expect,” “forecast,” “anticipate,” “intend,” “plan,” “believe,” “could,” “should,” “goal,” “aim," “objective,” “seek,” “project,” “estimate,” “target,” “will” and similar expressions. Forward-looking statements in this press release include, without limitation, any projections we make regarding the Company’s full year 2024 under “Outlook” above. The forward-looking statements set forth above involve a number of risks and uncertainties that could cause actual results to differ materially from any such statement, including but not limited to the risks under the following subheadings in “Risk Factors” in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2023: "We compete with a large number of manufacturers in the highly competitive floorcovering products market, and some of these competitors have greater financial resources than we do. We may face challenges competing on price, making investments in our business, or competing on product design or sustainability", "Our earnings could be adversely affected by non-cash adjustments to goodwill, when a test of goodwill assets indicates a material impairment of those assets", "Our success depends significantly upon the efforts, abilities and continued serviceof our senior management executives,our principal design consultantand other key personnel(including experienced sales and manufacturing personnel), and our lossof any of them could affect us adversely", "Large increases in the cost of our raw materials, shipping costs, duties or tariffs could adversely affect us if we are unable to pass these cost increases through to our customers", "Unanticipated termination or interruption of any of our arrangements with our primary third-party suppliers of synthetic fiber or our primary third-party supplier for luxury vinyl tile (“LVT”) or other key raw materials could have a material adverse effect on us", "The market price of our common stock has been volatile and the value of your investment may decline", "Changes to our facilities, manufacturing processes, product construction, and product composition could disrupt our operations, increase our manufacturing costs, increase customer complaints, increase warranty claims, negatively affect our reputation, and have a material adverse effect on our financial condition and results of operations", "Our business operations could suffer significant losses from natural disasters, acts of war, terrorism, catastrophes, fire, adverse weather conditions, pandemics, endemics, unstable geopolitical situations or other unexpected events", "Disruptions to or failures of information technology systems we use could adversely affect our business", "The impact of potential changes to environmental laws and regulations and industry standards regarding climate change and other sustainability matters could lead to unforeseen disruptions to our business operations", "Sales of our principal products have been and may continue to be affected by adverse economic cycles, and effects in the new construction market and renovation market", "Health crisis events, such as epidemics or pandemics, have adversely impacted, and may continue to impact, the economy and disrupt our operations and supply chains, which may have an adverse effect on our results of operations", "Our substantial international operations are subject to various political, economic and other uncertainties that could adversely affect our business results, including foreign currency fluctuations, restrictive taxation, custom duties, border closings or other adverse government regulations", "The conflict between Russia and Ukraine and the Israel-Hamas war could adversely affect our business, results of operations and financial position", "Fluctuations in foreign currency exchange rates have had, and could continue to have, an adverse impact on our financial condition and results of operations", "The uncertainty surrounding the ongoing implementation and effect of the U.K.’s exit from the European Union, and related negative developments in the European Union, could adversely affect our business, results of operations or financial condition", "We have a substantial amount of debt, which could adversely affect our business, financial condition and results of operations and our ability to meet our payment obligations under our debt", "Servicing our debt requires a significant amount of cash, and we may not have sufficient cash flow from our operations to pay our indebtedness", "We may incur substantial additional indebtedness, which could further exacerbate the risks associated with our substantial indebtedness", and "We face risks associated with litigation and claims".

You should consider any additional or updated information we include under the heading “Risk Factors” in our subsequent quarterly and annual reports.

Any forward-looking statements are made pursuant to the Private Securities Litigation Reform Act of 1995 and, as such, speak only as of the date made. The Company assumes no responsibility to update or revise forward-looking statements made in this press release and cautions readers not to place undue reliance on any such forward-looking statements.

- TABLES FOLLOW -

Consolidated Condensed Statements of Operations (Unaudited)

Three Months Ended

Nine Months Ended

(In thousands, except per share data)

9/29/2024

10/1/2023

9/29/2024

10/1/2023

Net Sales

$

344,270

$

311,006

$

980,648

$

936,380

Cost of Sales

216,645

200,748

620,005

618,463

Gross Profit

127,625

110,258

360,643

317,917

Selling, General & Administrative Expenses

85,450

79,273

255,871

251,049

Restructuring, asset impairment and other gains, net

(2,502

)

Operating Income

42,175

30,985

104,772

69,370

Interest Expense

5,721

8,163

18,317

24,986

Other Expense, net

381

6,702

237

7,674

Income Before Income Tax Expense

36,073

16,120

86,218

36,710

Income Tax Expense

7,630

6,241

21,038

11,748

Net Income

$

28,443

$

9,879

$

65,180

$

24,962

Earnings Per Share – Basic

$

0.49

$

0.17

$

1.12

$

0.43

Earnings Per Share – Diluted

$

0.48

$

0.17

$

1.11

$

0.43

Common Shares Outstanding – Basic

58,305

58,107

58,275

58,087

Common Shares Outstanding – Diluted

58,871

58,342

58,754

58,233

Consolidated Condensed Balance Sheets

(In thousands)

9/29/2024

12/31/2023

(UNAUDITED)

Assets

Cash and Cash Equivalents

$

115,601

$

110,498

Accounts Receivable, net

173,859

163,386

Inventories, net

283,096

279,079

Prepaid Expenses and Other Current Assets

35,605

30,895

Total Current Assets

608,161

583,858

Property, Plant & Equipment, net

284,845

291,140

Operating Lease Right-of-Use Assets

81,716

87,519

Goodwill and Intangible Assets, net

159,428

161,703

Other Assets

109,114

105,875

Total Assets

$

1,243,264

$

1,230,095

Liabilities

Accounts Payable

$

78,279

$

62,912

Accrued Expenses

136,626

130,890

Current Portion of Operating Lease Liabilities

12,888

12,347

Current Portion of Long-Term Debt

8,593

8,572

Total Current Liabilities

236,386

214,721

Long-Term Debt

329,347

408,641

Operating Lease Liabilities

72,861

78,269

Other Long-Term Liabilities

103,107

102,517

Total Liabilities

741,701

804,148

Total Shareholders’ Equity

501,563

425,947

Total Liabilities and Shareholders’ Equity

$

1,243,264

$

1,230,095

Consolidated Condensed Statements of Cash Flows (Unaudited)

Three Months Ended

Nine Months Ended

(In thousands)

9/29/2024

10/1/2023

9/29/2024

10/1/2023

OPERATING ACTIVITIES

Net Income

$

28,443

$

9,879

$

65,180

$

24,962

Adjustments to Reconcile Net Income to Cash Provided by Operating Activities:

Depreciation and Amortization

9,902

10,445

29,246

30,591

Share-Based Compensation Expense

2,629

2,209

9,160

7,334

Loss (Gain) on Disposal of Property, Plant and Equipment, net

139

10

139

(2,531

)

Loss on Foreign Subsidiary Liquidation

6,221

6,221

Amortization of Acquired Intangible Assets

1,311

1,302

3,895

3,886

Deferred Income Taxes

(121

)

2,936

(1,160

)

438

Other

1,448

(2,989

)

(2,318

)

(1,109

)

Change in Working Capital

Accounts Receivable

8,251

19,626

(10,656

)

37,396

Inventories

3,266

(5,808

)

(2,395

)

14,135

Prepaid Expenses and Other Current Assets

1,749

769

(4,583

)

(2,842

)

Accounts Payable and Accrued Expenses

19,212

21,693

23,879

(4,264

)

Cash Provided by Operating Activities

76,229

66,293

110,387

114,217

INVESTING ACTIVITIES

Capital Expenditures

(6,501

)

(5,907

)

(20,108

)

(17,238

)

Proceeds from Sale of Property, Plant and Equipment

1,040

6,593

Insurance Proceeds from Property Casualty Loss

1,374

2,374

Cash Used in Investing Activities

(5,127

)

(5,907

)

(16,694

)

(10,645

)

FINANCING ACTIVITIES

Repayments of Long-term Debt

(67,311

)

(37,631

)

(114,241

)

(149,738

)

Borrowing of Long-term Debt

16,047

7,000

33,381

74,000

Tax Withholding Payments for Share-Based Compensation

(16

)

(27

)

(4,770

)

(1,514

)

Dividends Paid

(582

)

(581

)

(1,755

)

(1,742

)

Finance Lease Payments

(723

)

(545

)

(2,160

)

(1,853

)

Cash Used in Financing Activities

(52,585

)

(31,784

)

(89,545

)

(80,847

)

Net Cash Provided by (Used in) Operating, Investing and Financing Activities

18,517

28,602

4,148

22,725

Effect of Exchange Rate Changes on Cash

2,897

(1,904

)

955

(656

)

CASH AND CASH EQUIVALENTS

Net Change During the Period

21,414

26,698

5,103

22,069

Balance at Beginning of Period

94,187

92,935

110,498

97,564

Balance at End of Period

$

115,601

$

119,633

$

115,601

$

119,633

Segment Results (Unaudited)

Three Months Ended

Nine Months Ended

(in thousands)

9/29/2024

10/1/2023

9/29/2024

10/1/2023

Net Sales

AMS

$

210,155

$

178,194

$

595,082

$

548,716

EAAA

134,115

132,812

385,566

387,664

Consolidated Net Sales

$

344,270

$

311,006

$

980,648

$

936,380

Segment AOI*

AMS

$

32,187

$

23,318

$

77,214

$

58,621

EAAA

11,299

9,049

31,402

16,805

Consolidated AOI

$

43,486

$

32,367

$

108,616

$

75,426

* Note: Segment AOI includes allocation of corporate and global support SG&A expenses

Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures (Unaudited)

(In millions, except per share amounts)

Third Quarter 2024

Third Quarter 2023

Adjustments

Adjustments

Gross
Profit

SG&A

Operating Income

Pre-tax

Tax
Effect

Net Income

Diluted EPS

Gross
Profit

SG&A

Operating Income

Pre-tax

Tax
Effect

Net Income

Diluted EPS

GAAP As Reported

$

127.6

$

85.5

$

42.2

$

28.4

$

0.48

$

110.3

$

79.3

$

31.0

$

9.9

$

0.17

Non-GAAP Adjustments:

Purchase Accounting Amortization

1.3

1.3

1.3

(0.4

)

0.9

0.02

1.3

1.3

1.3

(0.4

)

0.9

0.02

Restructuring, Asset Impairment, Severance and Other, net

0.0

0.2

0.2

Property Casualty Loss(1)

(1.4

)

0.3

(1.0

)

(0.02

)

Cyber Event

(0.1

)

0.1

0.1

0.1

Loss on Foreign Subsidiary Liquidation (2)

6.2

(1.1

)

5.1

0.09

Loss on Discontinuance of Interest Rate Swaps

0.2

0.1

Adjustments Subtotal *

1.3

1.3

(0.1

)

(0.1

)

1.3

(0.1

)

1.4

7.8

(1.3

)

6.5

0.11

Adjusted (non-GAAP) *

$

128.9

$

85.5

$

43.5

$

28.3

$

0.48

$

111.6

$

79.2

$

32.4

$

16.4

$

0.28

(1) Represents insurance recovery of loss recognized in the first quarter of 2023.

(2) Russia and Brazil foreign subsidiaries were substantially liquidated during the prior period. The related cumulative translation adjustment was recognized in other expense.

* Note: Sum of reconciling items may differ from total due to rounding of individual components

First Nine Months 2024

First Nine Months 2023

Adjustments

Adjustments

Gross
Profit

SG&A

Operating
Income

Pre-tax

Tax
Effect

Net Income

Diluted EPS

Gross
Profit

SG&A

Operating Income

Pre-tax

Tax
Effect

Net Income

Diluted EPS

GAAP As Reported

$

360.6

$

255.9

$

104.8

$

65.2

$

1.11

$

317.9

$

251.0

$

69.4

$

25.0

$

0.43

Non-GAAP Adjustments:

Purchase Accounting Amortization

3.9

3.9

3.9

(1.1

)

2.8

0.05

3.9

3.9

3.9

(1.1

)

2.8

0.05

Restructuring, Asset Impairment, Severance and Other, net

(0.3

)

0.3

0.3

0.3

(3.7

)

1.2

1.2

(0.4

)

0.8

0.01

Property Casualty Loss(1)

(2.3

)

0.6

(1.8

)

(0.03

)

(0.5

)

0.1

(0.4

)

(0.01

)

Cyber Event

0.4

(0.4

)

(0.4

)

0.1

(0.3

)

(1.0

)

1.0

1.0

(0.2

)

0.7

0.01

Loss on Foreign Subsidiary Liquidation (2)

6.2

(1.1

)

5.1

0.09

Loss on Discontinuance of Interest Rate Swaps

1.0

(0.2

)

0.7

0.01

Adjustments Subtotal *

3.9

0.1

3.8

1.5

(0.5

)

1.0

0.02

3.8

(4.7

)

6.1

12.8

(2.9

)

9.8

0.17

Adjusted (non-GAAP) *

$

364.5

$

255.9

$

108.6

$

66.1

$

1.13

$

321.8

$

246.3

$

75.4

$

34.8

$

0.60

(1) Represents insurance recovery of loss recognized in the first quarter of 2023.

(2) Russia and Brazil foreign subsidiaries were substantially liquidated during the prior period. The related cumulative translation adjustment was recognized in other expense.

* Note: Sum of reconciling items may differ from total due to rounding of individual components

Reconciliation of Segment GAAP Financial Measures to Non-GAAP Financial Measures ("Currency-Neutral Net Sales") (Unaudited)

(In millions)

Third Quarter 2024

Third Quarter 2023

AMS Segment

EAAA Segment

Consolidated *

AMS Segment

EAAA Segment

Consolidated *

Net Sales as Reported (GAAP)

$

210.2

$

134.1

$

344.3

$

178.2

$

132.8

$

311.0

Impact of Changes in Currency

0.2

(1.6

)

(1.4

)

Currency-Neutral Net Sales *

$

210.4

$

132.5

$

342.9

$

178.2

$

132.8

$

311.0

* Note: Sum of reconciling items may differ from total due to rounding of individual components

First Nine Months 2024

First Nine Months 2023

AMS Segment

EAAA Segment

Consolidated *

AMS Segment

EAAA Segment

Consolidated *

Net Sales as Reported (GAAP)

$

595.1

$

385.6

$

980.6

$

548.7

$

387.7

$

936.4

Impact of Changes in Currency

0.4

0.3

0.7

Currency-Neutral Net Sales *

$

595.5

$

385.9

$

981.4

$

548.7

$

387.7

$

936.4

* Note: Sum of reconciling items may differ from total due to rounding of individual components

Reconciliation of GAAP Operating Income to Adjusted Operating Income ("AOI") (Unaudited)

(In millions)

Third Quarter 2024

Third Quarter 2023

AMS Segment

EAAA Segment

Consolidated *

AMS Segment

EAAA Segment

Consolidated *

GAAP Operating Income

$

31.9

$

10.3

$

42.2

$

23.5

$

7.5

$

31.0

Non-GAAP Adjustments:

Purchase Accounting Amortization

1.3

1.3

1.3

1.3

Restructuring, Asset Impairment, Severance and Other, net

0.3

(0.3

)

(0.3

)

0.3

Cyber Event

0.1

0.1

Adjustments Subtotal *

0.3

1.0

1.3

(0.2

)

1.6

1.4

AOI *

$

32.2

$

11.3

$

43.5

$

23.3

$

9.0

$

32.4

* Note: Sum of reconciling items may differ from total due to rounding of individual components

First Nine Months 2024

First Nine Months 2023

AMS Segment

EAAA Segment

Consolidated *

AMS Segment

EAAA Segment

Consolidated *

GAAP Operating Income

$

76.9

$

27.9

$

104.8

$

57.0

$

12.4

$

69.4

Non-GAAP Adjustments:

Purchase Accounting Amortization

3.9

3.9

3.9

3.9

Restructuring, Asset Impairment, Severance and Other, net

0.6

(0.2

)

0.3

1.1

0.1

1.2

Cyber Event

(0.2

)

(0.2

)

(0.4

)

0.6

0.4

1.0

Adjustments Subtotal *

0.3

3.5

3.8

1.6

4.4

6.1

AOI *

$

77.2

$

31.4

$

108.6

$

58.6

$

16.8

$

75.4

* Note: Sum of reconciling items may differ from total due to rounding of individual components

Third Quarter 2024

Third Quarter 2023

First Nine Months 2024

First Nine Months 2023

Last Twelve Months (LTM) Ended 9/29/2024

Fiscal Year 2023

Net Income as Reported (GAAP)

$

28.4

$

9.9

$

65.2

$

25.0

$

84.7

$

44.5

Income Tax Expense

7.6

6.2

21.0

11.7

28.4

19.1

Interest Expense (including debt issuance cost amortization)

5.7

8.2

18.3

25.0

25.1

31.8

Depreciation and Amortization (excluding debt issuance cost amortization)

9.3

9.6

27.7

29.0

37.4

38.7

Share-Based Compensation Expense

2.6

2.2

9.2

7.3

12.1

10.3

Purchase Accounting Amortization

1.3

1.3

3.9

3.9

5.2

5.2

Restructuring, Asset Impairment, Severance and Other, net

0.3

1.2

4.8

5.6

Property Casualty Loss(1)

(1.4

)

(2.3

)

(0.5

)

(2.3

)

(0.5

)

Cyber Event

0.1

(0.4

)

1.0

(0.3

)

1.1

Loss on Foreign Subsidiary Liquidation (2)

6.2

6.2

6.2

Adjusted Earnings before Interest, Taxes, Depreciation and Amortization (AEBITDA)*

$

53.7

$

43.7

$

142.9

$

109.8

$

195.1

$

162.0

(1) Represents insurance recovery of loss recognized in the first quarter of 2023.

(2) Russia and Brazil foreign subsidiaries were substantially liquidated. The related cumulative translation adjustment was recognized in other expense.

* Note: Sum of reconciling items may differ from total due to rounding of individual components

As of 9/29/24

Total Debt

$

337.9

Total Cash on Hand

(115.6

)

Total Debt, Net of Cash on Hand (Net Debt)*

$

222.3

9/29/2024

Total Debt / LTM Net Income

4.0x

Net Debt / LTM AEBITDA

1.1x

* Note: Sum of reconciling items may differ from total due to rounding of individual components

The impacts of changes in foreign currency presented in the tables are calculated based on applying the prior year period's average foreign currency exchange rates to the current year period.

The Company believes that the above non-GAAP performance measures, which management uses in managing and evaluating the Company’s business, may provide users of the Company’s financial information with additional meaningful basis for comparing the Company’s current results and results in a prior period, as these measures reflect factors that are unique to one period relative to the comparable period. However, these non‑GAAP performance measures should be viewed in addition to, and not as an alternative for, the Company’s reported results under accounting principles generally accepted in the United States. Tax effects identified above (when applicable) are calculated using the statutory tax rate for the jurisdictions in which the charge or income occurred.

Tags: