EnerSys Reports Fourth Quarter and Full Year Fiscal 2023 Results; Delivers Record Net Sales and Earnings for the Fourth Quarter and Full Year
Fourth Quarter Fiscal 2023 Highlights
(All comparisons against the fourth quarter of fiscal year 2022 unless otherwise noted)
- Delivered record net sales of
$990M , +9% - Achieved 24.9%
GM , +340 bps, including$17M reduction to COGS from Inflation Reduction Act (IRA) tax credits under IRC 45X - Generated record operating earnings of
$95M , +114%, and adjusted operating earnings of$107 million , +60% $1.3B backlog eased slightly, -7%, 2X pre-COVID levels with stable demand trends- Realized record diluted EPS of
$1.59 , +137%, and adjusted diluted EPS of$1.82 , +52% - Reduced net leverage(b) to 1.8X EBITDA
- Earned the Better Practice Award from the
U.S. Department of Energy Better Plants Program - Announced the appointment of
Shannon Thomas as Chief Human Resources Officer - Published 2022 Sustainability Update and achieved 4% reduction in our global greenhouse gas emissions vs 2021
Full Year Fiscal 2023 Highlights
(All comparisons against 2022 unless otherwise noted)
- Delivered record net sales of
$3.7B , +10% - Generated record operating earnings of
$278M , +35% and adjusted operating earnings of$322M , +22% - Hit record operating earnings, adjusted operating earnings, diluted EPS, and adjusted diluted EPS, before recording the
$17M of IRC 45X tax credits, even after including FX and interest headwinds in excess of$1 per diluted share - Realized record diluted EPS of
$4.25 , +26% and adjusted diluted EPS of$5.34 , +19% - Reported operating cash flow of
$280M ,+$346M and free cash flow(a) of$191M ,+$331M - Returned
$51M to shareholders through share repurchases and dividends
Message from the CEO |
In fiscal 2023, we delivered sales and earnings growth in excess of our expectations. The
We continue to deliver on our innovation roadmap with strategic investments in proprietary technology solutions that are defining the future of the energy transition. We continue to progress toward full commercialization of our proprietary and revolutionary EV Fast Charge and Storage system (FC&S) which combines energy storage, backup power and EV fast charging capabilities in a single solution.
As global megatrends including electrification, decarbonization and automation drive increased demand for energy storage,
We look forward to discussing our strategic plans, growth drivers and long-term outlook in detail during our investor day at the
Key Financial Results and Metrics | Fourth quarter ended | Twelve months ended | |||||||||||||||||||||
In millions, except per share amounts | Change | Change | |||||||||||||||||||||
$ | 989.9 | $ | 907.0 | 9.1 | % | $ | 3,708.5 | $ | 3,357.3 | 10.5 | % | ||||||||||||
Diluted EPS (GAAP) | $ | 1.59 | $ | 0.67 | $ | 0.92 | $ | 4.25 | $ | 3.36 | $ | 0.89 | |||||||||||
Adjusted Diluted EPS (Non-GAAP)(1) | $ | 1.82 | $ | 1.20 | $ | 0.62 | $ | 5.34 | $ | 4.47 | $ | 0.87 | |||||||||||
Gross Margin (GAAP) | $ | 246.0 | $ | 194.6 | $ | 51.4 | $ | 840.1 | $ | 750.0 | $ | 90.1 | |||||||||||
Operating Earnings (GAAP) | $ | 95.4 | $ | 44.5 | $ | 50.9 | $ | 278.3 | $ | 206.2 | $ | 72.1 | |||||||||||
Adjusted Operating Earnings (Non-GAAP)(2) | $ | 107.1 | $ | 66.8 | $ | 40.3 | $ | 322.2 | $ | 263.6 | $ | 58.6 | |||||||||||
Net Earnings (GAAP) | $ | 65.9 | $ | 28.1 | $ | 37.8 | $ | 175.8 | $ | 143.9 | $ | 31.9 | |||||||||||
EBITDA (Non-GAAP)(3) | $ | 112.9 | $ | 71.8 | $ | 41.1 | $ | 361.3 | $ | 307.5 | $ | 53.8 | |||||||||||
Adjusted EBITDA (Non-GAAP)(3) | $ | 118.2 | $ | 87.8 | $ | 30.4 | $ | 387.5 | $ | 339.5 | $ | 48.0 | |||||||||||
Share Repurchases | $ | — | $ | 83.0 | $ | (83.0 | ) | $ | 22.9 | $ | 114.5 | $ | (91.6 | ) | |||||||||
Dividend per share | $ | 0.175 | $ | 0.175 | $ | — | $ | 0.700 | $ | 0.700 | $ | — | |||||||||||
Total Capital Returned to Stockholders | $ | 7.1 | $ | 49.0 | $ | (41.9 | ) | $ | 51.3 | $ | 186.0 | $ | (134.7 | ) |
(a) Free cash flow is a non-GAAP financial measures and discussed under Reconciliations of GAAP to Non-GAAP Financial Measures.
(b) Net leverage ratio is a non-GAAP financial measure as defined pursuant to our credit agreement and discussed under Reconciliations of GAAP to Non-GAAP Financial Measures.
(1) Adjusted Diluted EPS is a non-GAAP financial measure and discussed under Reconciliations of GAAP to Non-GAAP Financial Measures.
(2) Operating Earnings are adjusted for charges that the Company incurs as a result of restructuring and exit activities, impairment of goodwill and indefinite-lived intangibles and other assets, acquisition activities and those charges and credits that are not directly related to operating unit performance. A reconciliation of operating earnings to Non-GAAP adjusted earnings are provided in tables under the section titled Business Segment Operating Results.
(3) Net Earnings are adjusted for depreciation, amortization, interest and income taxes to arrive at Non-GAAP EBITDA. Non-GAAP Adjusted EBITDA is further adjusted for certain charges such as restructuring and exit activities, impairment of goodwill and indefinite-lived intangibles and other assets, acquisition activities and other charges and credits as discussed under Reconciliations of GAAP to Non-GAAP Financial Measures.
Summary of Results
Fourth Quarter 2023
Net sales for the fourth quarter of fiscal 2023 were
Net earnings attributable to
Net earnings for the fourth quarter of fiscal 2022 was
Excluding these highlighted items, adjusted Net earnings per diluted share for the fourth quarter of fiscal 2023, on a non-GAAP basis, were
Fiscal Year to Date 2023
Net sales for the twelve months of fiscal 2023 were
Net earnings for the twelve months of fiscal 2023 was
Net earnings for the twelve months of fiscal 2022 was
Adjusted Net earnings per diluted share for the twelve months of fiscal 2023, on a non-GAAP basis, were
First Quarter 2024 Outlook
We expect to continue to operate in a dynamic macro environment and anticipate headwinds including FX, geopolitical tensions, supply chain challenges and inflation to persist for some time. Absent clarification from the
Please refer to the section included herein under the heading “Reconciliations of GAAP to Non-GAAP Financial Measures” for a discussion of the Company’s use of non-GAAP adjusted financial information.
Conference Call and Webcast Details
The Company will host a conference call to discuss its fourth quarter 2023 financial results at
To join the live call, please register through the events section of our Investor Relations webpage at https://register.vevent.com/register/BI156606f019e946db803bdf87b2ca31f4. A dial-in and unique PIN will be provided upon registration.
About
Sustainability
Sustainability at
Caution Concerning Forward-Looking Statements
This press release, and oral statements made regarding the subjects of this release, contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, or the Reform Act, which may include, but are not limited to, statements regarding EnerSys’ earnings estimates, intention to pay quarterly cash dividends, return capital to stockholders, plans, objectives, expectations and intentions and other statements contained in this press release that are not historical facts, including statements identified by words such as “believe,” “plan,” “seek,” “expect,” “intend,” “estimate,” “anticipate,” “will,” and similar expressions. All statements addressing operating performance, events, or developments that
Although
CONTACT
Investor Relations and Financial Media
610-236-4040
E-mail: investorrelations@enersys.com
Public Relations Manager
Harris, Baio & McCullough
215-440-9800
E-mail: melissa@hbmadv.com
Consolidated Condensed Statements of Income (Unaudited) (In millions, except share and per share data) |
|||||||||||||||
Quarter ended | Twelve months ended | ||||||||||||||
Net sales | $ | 989.9 | $ | 907.0 | $ | 3,708.5 | $ | 3,357.3 | |||||||
Gross profit | 246.0 | 194.6 | 840.1 | 750.0 | |||||||||||
Operating expenses | 146.1 | 140.3 | 544.9 | 520.8 | |||||||||||
Restructuring and other exit charges | 4.0 | 5.6 | 16.4 | 18.8 | |||||||||||
Impairment of indefinite-lived intangibles | 0.5 | 1.2 | 0.5 | 1.2 | |||||||||||
Loss on assets held for sale | — | 3.0 | — | 3.0 | |||||||||||
Operating earnings | 95.4 | 44.5 | 278.3 | 206.2 | |||||||||||
Earnings before income taxes | 75.7 | 38.9 | 210.6 | 173.9 | |||||||||||
Income tax expense | 9.8 | 10.8 | 34.8 | 30.0 | |||||||||||
Net earnings attributable to |
$ | 65.9 | $ | 28.1 | $ | 175.8 | $ | 143.9 | |||||||
Net reported earnings per common share attributable to |
|||||||||||||||
Basic | $ | 1.61 | $ | 0.68 | $ | 4.31 | $ | 3.42 | |||||||
Diluted | $ | 1.59 | $ | 0.67 | $ | 4.25 | $ | 3.36 | |||||||
Dividends per common share | $ | 0.175 | $ | 0.175 | $ | 0.70 | $ | 0.70 | |||||||
Weighted-average number of common shares used in reported earnings per share calculations: | |||||||||||||||
Basic | 40,873,977 | 41,243,629 | 40,809,235 | 42,106,337 | |||||||||||
Diluted | 41,505,060 | 41,843,270 | 41,326,755 | 42,783,373 | |||||||||||
Consolidated Condensed Balance Sheets (Unaudited) (In Thousands, Except Share and Per Share Data) |
||||||||
2023 | 2022 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 346,665 | $ | 402,488 | ||||
Accounts receivable, net of allowance for doubtful accounts (2023–$8,775; 2022–$12,219) |
637,817 | 719,434 | ||||||
Inventories, net | 797,798 | 715,712 | ||||||
Prepaid and other current assets | 113,601 | 155,559 | ||||||
Total current assets | 1,895,881 | 1,993,193 | ||||||
Property, plant, and equipment, net | 513,283 | 503,264 | ||||||
676,715 | 700,640 | |||||||
Other intangible assets, net | 360,412 | 396,202 | ||||||
Deferred taxes | 49,152 | 60,479 | ||||||
Other assets | 121,231 | 82,868 | ||||||
Total assets | $ | 3,616,674 | $ | 3,736,646 | ||||
Liabilities and Equity | ||||||||
Current liabilities: | ||||||||
Short-term debt | $ | 30,642 | $ | 55,084 | ||||
Current portion of finance leases | 90 | 185 | ||||||
Accounts payable | 378,641 | 393,096 | ||||||
Accrued expenses | 308,947 | 289,765 | ||||||
Total current liabilities | 718,320 | 738,130 | ||||||
Long-term debt, net of unamortized debt issuance costs | 1,041,989 | 1,243,002 | ||||||
Finance leases | 254 | 231 | ||||||
Deferred taxes | 61,118 | 78,228 | ||||||
Other liabilities | 191,112 | 183,780 | ||||||
Total liabilities | 2,012,793 | 2,243,371 | ||||||
Commitments and contingencies | ||||||||
Equity: | ||||||||
Preferred Stock, |
— | — | ||||||
Common Stock, |
560 | 557 | ||||||
Additional paid-in capital | 596,464 | 571,464 | ||||||
(740,956 | ) | (719,119 | ) | |||||
Retained earnings | 1,930,148 | 1,783,586 | ||||||
Contra equity - indemnification receivable | (2,463 | ) | (3,620 | ) | ||||
Accumulated other comprehensive loss | (183,474 | ) | (143,495 | ) | ||||
Total |
1,600,279 | 1,489,373 | ||||||
Nonredeemable noncontrolling interests | 3,602 | 3,902 | ||||||
Total equity | 1,603,881 | 1,493,275 | ||||||
Total liabilities and equity | $ | 3,616,674 | $ | 3,736,646 | ||||
Consolidated Condensed Statements of Cash Flows (Unaudited) (In Thousands) |
||||||||||||
Fiscal year ended |
||||||||||||
2023 | 2022 | 2021 | ||||||||||
Cash flows from operating activities | ||||||||||||
Net earnings | $ | 175,810 | $ | 143,911 | $ | 143,374 | ||||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | ||||||||||||
Depreciation and amortization | 91,153 | 95,878 | 94,082 | |||||||||
Write-off of assets relating to restructuring and other exit charges | 8,920 | 6,503 | 10,231 | |||||||||
Loss on assets held for sale | — | 2,973 | — | |||||||||
Impairment of indefinite-lived intangibles | 480 | 1,178 | — | |||||||||
Net losses (gains) | (1,182 | ) | 157 | (430 | ) | |||||||
Cash proceeds (settlements) | 470 | 255 | 905 | |||||||||
Provision for doubtful accounts | (431 | ) | 2,621 | 178 | ||||||||
Deferred income taxes | (15,236 | ) | 1,115 | (8,994 | ) | |||||||
Non-cash interest expense | 1,964 | 2,107 | 2,072 | |||||||||
Stock-based compensation | 26,371 | 24,289 | 19,817 | |||||||||
Gain on disposal of property, plant, and equipment | (113 | ) | (490 | ) | (3,883 | ) | ||||||
Changes in assets and liabilities, net of effects of acquisitions: | ||||||||||||
Accounts receivable | 67,553 | (128,956 | ) | 8,713 | ||||||||
Inventories | (96,413 | ) | (212,839 | ) | 24,176 | |||||||
Prepaid and other current assets | 23,689 | (32,044 | ) | 27,292 | ||||||||
Other assets | (6,298 | ) | 270 | 424 | ||||||||
Accounts payable | (4,236 | ) | 65,316 | 20,797 | ||||||||
Accrued expenses | 5,747 | (38,578 | ) | 32,357 | ||||||||
Other liabilities | 1,690 | 749 | (12,736 | ) | ||||||||
Net cash provided by (used in) operating activities | 279,938 | (65,585 | ) | 358,375 | ||||||||
Cash flows from investing activities | ||||||||||||
Capital expenditures | (88,772 | ) | (74,041 | ) | (70,020 | ) | ||||||
Proceeds from disposal of facility | — | 3,268 | — | |||||||||
Insurance proceeds relating to property, plant and equipment | — | — | 4,800 | |||||||||
Proceeds from disposal of property, plant, and equipment | 586 | 1,540 | 176 | |||||||||
Proceeds from termination of net investment hedges | 43,384 | — | — | |||||||||
Net cash used in investing activities | (44,802 | ) | (69,233 | ) | (65,044 | ) | ||||||
Cash flows from financing activities | ||||||||||||
Net borrowings (repayments) on short-term debt | (21,719 | ) | 20,556 | (15,934 | ) | |||||||
Proceeds from Second Amended 2017 Revolver borrowings | 310,500 | 523,400 | 102,000 | |||||||||
Repayments of Second Amended 2017 Revolver borrowings | (500,500 | ) | (88,400 | ) | (210,000 | ) | ||||||
Proceeds from Amended 2017 Term Loan | 300,000 | — | — | |||||||||
Repayments of 2023 Senior Notes | (300,000 | ) | — | — | ||||||||
Repayments of Second Amended 2017 Term Loan | (5,215 | ) | (161,447 | ) | (39,589 | ) | ||||||
Debt issuance costs | (1,121 | ) | (2,952 | ) | — | |||||||
Finance lease obligations and other | 1,110 | 810 | 650 | |||||||||
Option proceeds, net | 4,392 | 1,336 | 9,114 | |||||||||
Payment of taxes related to net share settlement of equity awards | (6,453 | ) | (9,150 | ) | (5,153 | ) | ||||||
Purchase of treasury stock | (22,907 | ) | (156,366 | ) | — | |||||||
Dividends paid to stockholders | (28,537 | ) | (29,353 | ) | (29,812 | ) | ||||||
Net cash (used in) provided by financing activities | (270,450 | ) | 98,434 | (188,724 | ) | |||||||
Effect of exchange rate changes on cash and cash equivalents | (20,509 | ) | (12,936 | ) | 20,222 | |||||||
Net (decrease) increase in cash and cash equivalents | (55,823 | ) | (49,320 | ) | 124,829 | |||||||
Cash and cash equivalents at beginning of year | 402,488 | 451,808 | 326,979 | |||||||||
Cash and cash equivalents at end of year | $ | 346,665 | $ | 402,488 | $ | 451,808 | ||||||
Reconciliations of GAAP to Non-GAAP Financial Measures
This press release contains financial information determined by methods other than in accordance with
Income tax effects of non-GAAP adjustments are calculated using the applicable statutory tax rate for the jurisdictions in which the charges (benefits) are incurred, while taking into consideration any valuation allowances. For those items which are non-taxable, the tax expense (benefit) is calculated at 0%.
These non-GAAP disclosures have limitations as an analytical tool, should not be viewed as a substitute for operating earnings, Net earnings or net income determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of the Company's results as reported under GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Management believes that this non-GAAP supplemental information will be helpful in understanding the Company's ongoing operating results. This supplemental presentation should not be construed as an inference that the Company's future results will be unaffected by similar adjustments to Net earnings determined in accordance with GAAP.
A reconciliation of non-GAAP net sales and growth rates in constant currency are set forth in the table below, providing a reconciliation of non-GAAP constant currency net sales to the Company’s reported net sales for its business segments.
Quarter ended | Twelve months ended | ||||||||||||||||||||
($ millions) | ($ millions) | ||||||||||||||||||||
Growth rate | Growth rate | ||||||||||||||||||||
Energy Systems reported net sales | $ | 458.2 | $ | 410.4 | 11.7 | % | $ | 1,738.1 | $ | 1,536.6 | 13.1 | % | |||||||||
Exchange rate effect | 10.2 | 60.1 | |||||||||||||||||||
Energy Systems constant currency net sales | 468.4 | 14.1 | 1,798.2 | 17.0 | |||||||||||||||||
$ | 383.6 | $ | 364.9 | 5.1 | % | $ | 1,451.3 | $ | 1,361.2 | 6.6 | % | ||||||||||
Exchange rate effect | 9.3 | 69.4 | |||||||||||||||||||
392.9 | 7.7 | 1,520.7 | 11.7 | ||||||||||||||||||
Specialty reported net sales | $ | 148.1 | $ | 131.7 | 12.4 | % | $ | 519.1 | $ | 459.5 | 13.0 | % | |||||||||
Exchange rate effect | 1.3 | 9.2 | |||||||||||||||||||
Specialty constant currency net sales | 149.4 | 13.4 | 528.3 | 15.0 | |||||||||||||||||
Total reported net sales | $ | 989.9 | $ | 907.0 | 9.1 | % | $ | 3,708.5 | $ | 3,357.3 | 10.5 | % | |||||||||
Exchange rate effect | 20.8 | 138.7 | |||||||||||||||||||
Total constant currency net sales | 1,010.7 | 11.4 | 3,847.2 | 14.6 | |||||||||||||||||
A reconciliation of non-GAAP adjusted operating earnings is set forth in the table below, providing a reconciliation of non-GAAP adjusted operating earnings to the Company’s reported operating results for its business segments.
Business Segment Operating Results
Quarter ended | |||||||||||||||||||
($ millions) | |||||||||||||||||||
Energy Systems | Specialty | IRA Tax Credits | Total | ||||||||||||||||
$ | 458.2 | $ | 383.6 | $ | 148.1 | $ | — | $ | 989.9 | ||||||||||
Operating Earnings | $ | 23.0 | $ | 48.4 | $ | 6.7 | $ | 17.3 | $ | 95.4 | |||||||||
Restructuring and other exit charges | 0.3 | 1.6 | 2.1 | — | 4.0 | ||||||||||||||
Impairment of indefinite-lived intangibles | 0.1 | — | 0.4 | — | 0.5 | ||||||||||||||
Amortization of identified intangible assets from recent acquisitions | 5.7 | — | 0.5 | — | 6.2 | ||||||||||||||
Other | 0.5 | 0.4 | 0.1 | — | 1.0 | ||||||||||||||
Adjusted Operating Earnings | $ | 29.6 | $ | 50.4 | $ | 9.8 | $ | 17.3 | $ | 107.1 |
Quarter ended | |||||||||||||||
($ millions) | |||||||||||||||
Energy Systems | Specialty | Total | |||||||||||||
$ | 410.4 | $ | 364.9 | $ | 131.7 | $ | 907.0 | ||||||||
Operating Earnings | $ | 4.7 | $ | 29.8 | $ | 10.0 | $ | 44.5 | |||||||
Inventory adjustment relating to exit activities | 0.2 | 1.4 | — | 1.6 | |||||||||||
Restructuring and other exit charges | 1.4 | 4.2 | — | 5.6 | |||||||||||
Impairment of indefinite-lived intangibles | 0.5 | 0.7 | — | 1.2 | |||||||||||
Loss on assets held for sale | — | 3.0 | — | 3.0 | |||||||||||
Amortization of identified intangible assets from recent acquisitions | 5.8 | — | 0.5 | 6.3 | |||||||||||
Other | 3.3 | 1.0 | 0.3 | 4.6 | |||||||||||
Adjusted Operating Earnings | $ | 15.9 | $ | 40.1 | $ | 10.8 | $ | 66.8 |
Increase (Decrease) as a % from prior year quarter | Energy Systems | Specialty | Total | ||||||||
11.7 | % | 5.1 | % | 12.4 | % | 9.1 | % | ||||
Operating Earnings | NM | 62.4 | (32.9 | ) | NM | ||||||
Adjusted Operating Earnings | 86.9 | 25.6 | (9.2 | ) | 60.5 |
NM = Not Meaningful
Twelve months ended | |||||||||||||||||||
($ millions) | |||||||||||||||||||
Energy Systems | Specialty | IRA Tax Credits | Total | ||||||||||||||||
$ | 1,738.1 | $ | 1,451.3 | $ | 519.1 | $ | — | $ | 3,708.5 | ||||||||||
Operating Earnings | $ | 60.8 | $ | 165.2 | $ | 35.0 | $ | 17.3 | $ | 278.3 | |||||||||
Inventory adjustment relating to exit activities | (0.2 | ) | 0.8 | — | — | 0.6 | |||||||||||||
Restructuring and other exit charges | 1.5 | 12.8 | 2.1 | — | 16.4 | ||||||||||||||
Impairment of indefinite-lived intangibles | 0.1 | — | 0.4 | — | 0.5 | ||||||||||||||
Loss on assets held for sale | — | — | — | — | — | ||||||||||||||
Amortization of identified intangible assets from recent acquisitions | 23.4 | — | 1.7 | — | 25.1 | ||||||||||||||
Other | 0.6 | 0.6 | 0.1 | — | 1.3 | ||||||||||||||
Acquisition activity expense | — | — | — | — | — | ||||||||||||||
Adjusted Operating Earnings | $ | 86.2 | $ | 179.4 | $ | 39.3 | $ | 17.3 | $ | 322.2 |
Twelve months ended | |||||||||||||||
($ millions) | |||||||||||||||
Energy Systems | Specialty | Total | |||||||||||||
$ | 1,536.6 | $ | 1,361.2 | $ | 459.5 | $ | 3,357.3 | ||||||||
Operating Earnings | $ | 15.1 | $ | 146.5 | $ | 44.6 | $ | 206.2 | |||||||
Inventory adjustment relating to exit activities | 0.2 | 2.4 | — | 2.6 | |||||||||||
Restructuring and other exit charges | 2.8 | 17.1 | (1.1 | ) | 18.8 | ||||||||||
Impairment of indefinite-lived intangibles | 0.5 | 0.7 | — | 1.2 | |||||||||||
Loss on assets held for sale | — | 3.0 | — | 3.0 | |||||||||||
Amortization of identified intangible assets from recent acquisitions | 23.6 | — | 1.8 | 25.4 | |||||||||||
Other | 5.1 | 1.0 | 0.3 | 6.4 | |||||||||||
Adjusted Operating Earnings | $ | 47.3 | $ | 170.7 | $ | 45.6 | $ | 263.6 |
Increase (Decrease) as a % over prior year | Energy Systems | Specialty | Total | ||||||||
13.1 | % | 6.6 | % | 13.0 | % | 10.5 | % | ||||
Operating Earnings | NM | 12.6 | (21.5 | ) | 35.0 | ||||||
Adjusted Operating Earnings | 82.6 | 5.1 | (13.7 | ) | 15.7 | ||||||
Reconciliations of GAAP to Non-GAAP Financial Measures
(Unaudited)
The table below presents a reconciliation of Net Earnings to EBITDA and Adjusted EBITDA:
Quarter ended | Twelve months ended | ||||||||||||||
($ millions) | ($ millions) | ||||||||||||||
Net Earnings | $ | 65.9 | $ | 28.1 | $ | 175.8 | $ | 143.9 | |||||||
Depreciation | 15.3 | 15.3 | 60.4 | 62.6 | |||||||||||
Amortization | 6.9 | 8.2 | 30.8 | 33.2 | |||||||||||
Interest | 15.0 | 9.4 | 59.5 | 37.8 | |||||||||||
Income Taxes | 9.8 | 10.8 | 34.8 | 30.0 | |||||||||||
EBITDA | 112.9 | 71.8 | 361.3 | 307.5 | |||||||||||
Non-GAAP adjustments | 5.3 | 16.0 | 26.2 | 32.0 | |||||||||||
Adjusted EBITDA | $ | 118.2 | $ | 87.8 | $ | 387.5 | $ | 339.5 | |||||||
The following table provides the non-GAAP adjustments shown in the reconciliation above:
Quarter ended | Twelve months ended | ||||||||||||||
($ millions) | ($ millions) | ||||||||||||||
Inventory adjustment relating to exit activities | $ | 0.0 | $ | 1.6 | $ | 0.6 | $ | 2.6 | |||||||
Restructuring and other exit charges | 4.0 | 5.6 | 16.4 | 18.8 | |||||||||||
Impairment of indefinite-lived intangibles | 0.5 | 1.2 | 0.5 | 1.2 | |||||||||||
Loss on assets held for sale | — | 3.0 | — | 3.0 | |||||||||||
Other | 0.7 | 4.6 | 2.2 | 6.4 | |||||||||||
Remeasurement of monetary assets included in other (income) expense relating to exit from |
— | — | 4.5 | — | |||||||||||
Asset Securitization Transaction Fees | 0.1 | — | 0.6 | — | |||||||||||
Cost of funding to terminate net investment hedges | — | — | 1.4 | — | |||||||||||
Non-GAAP adjustments | $ | 5.3 | $ | 16.0 | $ | 26.2 | $ | 32.0 | |||||||
The table below presents a reconciliation of Operating Cash Flow to Free Cash Flow:
Fiscal year ended |
||||||||||||
2023 | 2022 | 2021 | ||||||||||
Net cash provided by (used in) operating activities | $ | 279.9 | $ | (65.6 | ) | $ | 358.4 | |||||
Less Capital Expenditures | (88.8 | ) | (74.0 | ) | (70.0 | ) | ||||||
Free Cash Flow | $ | 191.1 | $ | (139.6 | ) | $ | 288.4 | |||||
The following table provides a reconciliation of net earnings to EBITDA (non-GAAP) and adjusted EBITDA (non-GAAP) per credit agreement for
Last twelve months | ||||||||
(in millions, except ratios) | ||||||||
Net earnings as reported | $ | 175.8 | $ | 143.9 | ||||
Add back: | ||||||||
Depreciation and amortization | 91.2 | 95.9 | ||||||
Interest expense | 59.5 | 37.8 | ||||||
Income tax expense | 34.8 | 30.0 | ||||||
EBITDA (non GAAP) | $ | 361.3 | $ | 307.6 | ||||
Adjustments per credit agreement definitions(1) | 51.7 | 51.5 | ||||||
Adjusted EBITDA (non-GAAP) per credit agreement(1) | $ | 413.0 | $ | 359.1 | ||||
Total net debt(2) | $ | 736.0 | $ | 905.9 | ||||
Leverage ratios: | ||||||||
Total net debt/credit adjusted EBITDA ratio | 1.8 X | 2.5 X |
(1) | The |
|
(2) | Debt includes finance lease obligations and letters of credit and is net of all |
|
Included below is a reconciliation of historical non-GAAP adjusted Net earnings to reported amounts. Non-GAAP adjusted operating earnings and historical Net earnings are calculated excluding restructuring and other highlighted charges and credits. The following tables provide additional information regarding certain non-GAAP measures:
Quarter ended | ||||||||
(in millions, except share and per share amounts) | ||||||||
Net Earnings reconciliation | ||||||||
As reported Net Earnings | $ | 65.9 | $ | 28.1 | ||||
Non-GAAP adjustments: | ||||||||
Inventory adjustment relating to exit activities | — | (1) | 1.6 | (1) | ||||
Restructuring and other exit charges | 4.0 | (2) | 5.6 | (2) | ||||
Impairment of indefinite-lived intangibles | 0.5 | (3) | 1.2 | (3) | ||||
Loss on assets held for sale | — | (4) | 3.0 | (4) | ||||
Amortization of identified intangible assets from recent acquisitions | 6.2 | (5) | 6.3 | (5) | ||||
Asset Securitization Transaction Fees | 0.1 | — | ||||||
Other | 0.7 | 4.6 | ||||||
Income tax effect of above non-GAAP adjustments | (2.0 | ) | (0.3 | ) | ||||
Non-GAAP adjusted Net Earnings | $ | 75.4 | $ | 50.1 | ||||
Outstanding shares used in per share calculations | ||||||||
Basic | 40,873,977 | 41,243,629 | ||||||
Diluted | 41,505,060 | 41,843,270 | ||||||
Non-GAAP adjusted Net Earnings per share: | ||||||||
Basic | $ | 1.85 | $ | 1.21 | ||||
Diluted | $ | 1.82 | $ | 1.20 | ||||
Reported Net Earnings (Loss) per share: | ||||||||
Basic | $ | 1.61 | $ | 0.68 | ||||
Diluted | $ | 1.59 | $ | 0.67 | ||||
Dividends per common share | $ | 0.175 | $ | 0.175 | ||||
The following table provides the line of business allocation of the non-GAAP adjustments of items relating operating earnings (that are allocated to lines of business) shown in the reconciliation above:
Quarter ended | ||||||||
($ millions) | ||||||||
Pre-tax | Pre-tax | |||||||
(1) Inventory adjustment relating to exit activities - Energy Systems | $ | — | $ | 0.2 | ||||
(1) Inventory adjustment relating to exit activities - |
— | 1.4 | ||||||
(2) Restructuring and other exit charges - Energy Systems | 0.3 | 1.4 | ||||||
(2) Restructuring and other exit charges - |
1.6 | 4.2 | ||||||
(2) Restructuring and other exit charges - Specialty | 2.1 | — | ||||||
(3) Impairment of indefinite-lived intangibles - Energy Systems | 0.1 | 0.5 | ||||||
(3) Impairment of indefinite-lived intangibles - Motive | — | 0.7 | ||||||
(3) Impairment of indefinite-lived intangibles - Specialty | 0.4 | — | ||||||
(4) Loss on assets held for sale - Motive | — | 3.0 | ||||||
(5) Amortization of identified intangible assets from recent acquisitions - Energy Systems | 5.7 | 5.8 | ||||||
(5) Amortization of identified intangible assets from recent acquisitions - Specialty | 0.5 | 0.5 | ||||||
Total Non-GAAP adjustments | $ | 10.7 | $ | 17.7 |
Twelve months ended | ||||||||
(in millions, except share and per share amounts) | ||||||||
Net Earnings reconciliation | ||||||||
As reported Net Earnings | $ | 175.8 | $ | 143.9 | ||||
Non-GAAP adjustments: | ||||||||
Inventory adjustment relating to exit activities | 0.6 | (1) | 2.6 | (1) | ||||
Restructuring and other exit charges | 16.4 | (2) | 18.8 | (2) | ||||
Impairment of indefinite-lived intangibles | 0.5 | (3) | 1.2 | (3) | ||||
Loss on assets held for sale | — | (4) | 3.0 | (4) | ||||
Amortization of identified intangible assets from recent acquisitions | 25.1 | (5) | 25.4 | (5) | ||||
Remeasurement of monetary assets included in other (income) expense relating to exit from |
4.5 | — | ||||||
Asset Securitization Transaction Fees | 0.6 | |||||||
Cost of funding to terminate net investment hedges | 1.4 | — | ||||||
Financing fees related to debt modification | 1.2 | — | ||||||
Other | 2.2 | 6.4 | ||||||
Income tax effect of above non-GAAP adjustments | (7.5 | ) | (10.3 | ) | ||||
Non-GAAP adjusted Net Earnings | $ | 220.8 | $ | 191.0 | ||||
Outstanding shares used in per share calculations | ||||||||
Basic | 40,809,235 | 42,106,337 | ||||||
Diluted | 41,326,755 | 42,783,373 | ||||||
Non-GAAP adjusted Net Earnings per share: | ||||||||
Basic | $ | 5.41 | $ | 4.54 | ||||
Diluted | $ | 5.34 | $ | 4.47 | ||||
Reported Net Earnings (Loss) per share: | ||||||||
Basic | $ | 4.31 | $ | 3.42 | ||||
Diluted | $ | 4.25 | $ | 3.36 | ||||
Dividends per common share | $ | 0.70 | $ | 0.70 | ||||
The following table provides the line of business allocation of the non-GAAP adjustments shown in the reconciliation above:
Twelve months ended | ||||||||
($ millions) | ||||||||
Pre-tax | Pre-tax | |||||||
(1) Inventory adjustment relating to exit activities - Energy Systems | $ | (0.2 | ) | $ | 0.2 | |||
(1) Inventory adjustment relating to exit activities - |
0.8 | 2.4 | ||||||
(2) Restructuring and other exit charges - Energy Systems | 1.5 | 2.8 | ||||||
(2) Restructuring and other exit charges - |
12.8 | 17.1 | ||||||
(2) Restructuring and other exit charges - Specialty | 2.1 | (1.1 | ) | |||||
(3) Impairment of indefinite-lived intangibles - Energy Systems | 0.1 | 0.5 | ||||||
(3) Impairment of indefinite-lived intangibles - Specialty | 0.4 | 0.7 | ||||||
(4) Loss on assets held for sale - Motive | — | 3.0 | ||||||
(5) Amortization of identified intangible assets from recent acquisitions - Energy Systems | 23.4 | 23.6 | ||||||
(5) Amortization of identified intangible assets from recent acquisitions - Specialty | 1.7 | 1.8 | ||||||
Total Non-GAAP adjustments | $ | 42.6 | $ | 51.0 | ||||
Source: EnerSys