Try our mobile app

H.B. Fuller Reports Fourth Quarter and Fiscal Year 2019 Results

Published: 2020-01-22 21:05:00 ET
<<<  go to FUL company page

Debt pay down of $268 million in 2019 exceeded $200 million target

Diluted FY19 EPS of $2.52; Adjusted diluted FY19 EPS of $2.96, within company's guidance range

Completed previously announced business realignment to 3 global segments

Announced Fiscal Year 2020 Adjusted Diluted EPS Guidance of $3.15 to $3.35

ST. PAUL, Minn., Jan. 22, 2020 /PRNewswire/ -- H.B. Fuller Company (NYSE: FUL) today reported financial results for the fourth quarter and fiscal year ended Nov. 30, 2019.

(PRNewsfoto/H.B. Fuller Company)

Items of Note for Fourth Quarter 2019

  • Higher full year 2019 operating cash flow of $269 million enabled debt pay down of $268 million, exceeding the company's initial 2019 paydown target of $200 million by 34%, and also exceeding its updated outlook of $260 million, as provided during its Sept. 25, 2019 analyst call;
  • Integration of Royal Adhesives on target with $15 million of incremental cost synergies realized in fiscal 2019;
  • Organic revenue was down 0.9% versus the fourth quarter of 2018, with improved volume trends sequentially versus the third quarter of 2019; 
  • Net income was $32 million or $0.61 of earnings per diluted share (EPS). Adjusted net income was $46 million1, or $0.881 adjusted EPS. Adjusted EPS decreased 2% versus the same period last year, and would have increased approximately 4% excluding unfavorable impacts from foreign currency exchange and the divestiture of the surfactants, thickeners and dispersants business;
  • Completed the previously announced strategic realignment of our business into three new global business units as of Dec. 1, 2019.

Items of Note for 2020 Guidance

  • Adjusted diluted EPS of $3.15 to $3.35; up approximately 10% at the midpoint;
  • Adjusted EBITDA of $440 to $460 million; up approximately 4% at the midpoint;
  • Organic revenue growth of 1 to 2% from new business wins and share gains, even as challenging global macroeconomic conditions are assumed to continue in manufacturing sectors in 2020;
  • Approximately $20 million of cost savings resulting from the company's business realignment drives additional earnings growth;
  • Debt repayment of approximately $200 million, on-track to accelerate the company's 2020 deleveraging and exceed the three-year target by more than 10%.

Summary of Fourth Quarter 2019 ResultsNet revenue of $739 million decreased 3.8% compared with the fourth quarter of 2018. Foreign currency exchange rates negatively impacted revenues by 2.1%, and the sale of the surfactants, thickeners and dispersants business negatively impacted revenues by 0.8%. Organic revenue, which excludes impacts from foreign currency and divestitures, was down 0.9% versus last year. Organic revenue growth in Americas Adhesives, Asia Pacific and Engineering Adhesives was offset by organic revenue declines in Construction Adhesives and EIMEA, primarily reflecting general industry and economic slowdowns in these areas.

Gross profit margin was 27.2%. Adjusted gross profit margin of 27.6%4 was down 20 basis points versus last year, driven by lower revenues and temporary higher manufacturing and inventory write off costs at certain former Royal Adhesives factories in the quarter, partially offset by favorable raw material costs. Selling, General and Administrative (SG&A) expense was $149 million. Adjusted SG&A expense of $133 million5 was roughly flat compared with the fourth quarter of 2018.

As a result of these factors, net income attributable to H.B. Fuller for the fourth quarter of 2019 was $32 million, or $0.61 per diluted share. Adjusted net income attributable to H.B. Fuller was $46 million1, or $0.881 of adjusted EPS, versus $47 million1, or $0.901 of adjusted EPS last year. Adjusted EPS decreased 2% versus the same period last year, and would have increased approximately 4% excluding unfavorable impacts from foreign currency exchange and the divestiture of the surfactants, thickeners and dispersants business.

"In the fourth quarter, we continued to gain share in strategic businesses including Engineering Adhesives and Hygiene, and our organic revenue trends improved sequentially compared with the third quarter," said Jim Owens, president and chief executive officer. "For the full year, adjusted EPS was within our guidance range of $2.95 to $3.05 and adjusted earnings and EBITDA improved year-over-year on a constant currency basis. These results were achieved in a weak external environment which impacted organic growth. Our cash flow conversion remained very strong as a result of solid earnings and working capital management and we significantly exceeded our debt paydown target."

Full Year 2019 Summary Net revenue for fiscal 2019 of $2,897 million decreased 4.7% compared with fiscal 2018. Foreign currency exchange rates negatively impacted full year revenues by 3.3%, and the divestiture negatively impacted revenues by 0.3%. Organic full year revenue decreased by 1.1% year-over-year, due to lower revenues in Construction Adhesives and EIMEA partially offset by growth in Engineering Adhesives, Americas Adhesives and Asia Pacific.

Gross profit margin was 27.9%. Adjusted gross profit margin of 28.1%4 increased 50 basis points versus last year on lower raw material cost, favorable pricing and cost synergies from the integration of Royal Adhesives. Net income attributable to H.B. Fuller for fiscal 2019 was $131 million, or $2.52 per diluted share. Adjusted net income attributable to H.B. Fuller was $154 million1, or $2.961 per diluted share, compared with $1561 million, or $3.001 per diluted share, in fiscal 2018. Adjusted EPS would have increased approximately 6% compared with fiscal 2018 excluding the unfavorable impacts of foreign currency exchange and the divestiture of the surfactants and thickeners business. Adjusted EBITDA was $432 million1, compared with $449 million1 in the prior year period, and would have modestly increased year-over-year excluding unfavorable impacts from foreign currency and the divestiture.

Balance Sheet and Cash FlowAt the end of the fourth quarter of 2019, the Company had cash on hand of $112 million and total debt equal to $1,979 million. This compares to cash and debt levels equal to $151 million and $2,248 million, respectively, at the end of the fourth quarter of 2018. Cash flow from operations for the full year increased to $269 million from $253 million in 2018. Capital expenditures were $62 million in 2019, compared with $68 million in 2018.

Update on Business RealignmentEffective Dec. 1, 2019, H.B. Fuller completed the realignment of its business from five to three operating segments. Aligning our resources around the three new global business units (GBUs) – Engineering Adhesives, Hygiene, Health and Consumable Adhesives, and Construction Adhesives – better positions us to quickly identify trends and utilize our vast adhesives portfolio to deliver new solutions targeted to evolving trends. In addition, the new organizational structure enabled a simplification of our business processes and elimination of more than 150 redundant positions, globally, leading to reduced costs.

"We are entering the new year with a strategically focused and realigned business poised for growth and beginning to see areas of positive trends on the top line," said Owens. "We win with customers by solving their adhesive problems better and faster than competitors. By organizing into global business units, we benefit from reduced complexity, enhanced collaboration, and increased speed to market. Our new global teams and expanded utilization of our shared services model are in place, and our entire organization is focused on capturing new market share at greater profitability in 2020, and in the years ahead."

The company updated the range of its previously disclosed cost savings target from this realignment to $25 to $35 million by 2021, with approximately two thirds of the savings to be realized in 2020. In its Nov. 13, 2019 filing on Form 8-K with the Securities and Exchange Commission, the company announced approximately $9 to $11 million of restructuring costs associated with this initiative to be recognized across the next several fiscal quarters. The company incurred $9 million of restructuring costs in the quarter ended Nov. 30, 2019.            

Financial Guidance For fiscal year 2020, the company anticipates adjusted EPS of $3.15 to $3.35 and adjusted EBITDA of $440 to $460 million. Full year organic revenue growth is expected to be 1 to 2% compared with 2019, with net revenue growth impacted by an estimated unfavorable impact from foreign currency exchange rates of 0.5% and an unfavorable 0.5% impact from the divestiture of the surfactants business resulting in net revenue growth between 0 and 1%. The company's core tax rate, excluding the impact of discrete items, is expected to be between 26% and 28%. H.B. Fuller expects to invest approximately $85 million in capital items in 2020.

"In 2020, we are focused on executing the growth drivers and cost savings that are enabled by our GBU realignment and the synergies provided by the Royal Adhesives acquisition," Owens said. "Our plan delivers organic growth in a continued challenging global manufacturing environment forecasted for 2020. In addition, we are reducing costs to support 10% earnings growth and increased cash flow. As a result of profit margin and working capital improvements, high cash flow conversion rates and our focused capital management programs, we remain on track to significantly exceed our committed $600 million in debt paydown by the end of 2020."

This guidance excludes estimated pre-tax expenses of $6 to $10 million related to the company's global business realignment and completion of the integration of the Royal business, and pre-tax expenses of $12 to $15 million related to ERP development costs. The company's guidance could be impacted by further rule making relative to U.S. Tax Reform as well as potential tax law changes in other countries where we do business. A complete reconciliation of the non-GAAP financial information contained in our 2020 guidance is not being provided in accordance with the "unreasonable efforts" exception of Item 10(e)(1)(i)(B) of Regulation S-K of the Securities and Exchange Commission.

Conference Call The Company will host an investor conference call to discuss fourth quarter results on Thursday, Jan. 23, 2020, at 10:30 a.m. EST. The conference call audio and accompanying presentation slides will be available to interested parties via a simultaneous webcast, and may be accessed from the company's website at https://investors.hbfuller.com/calendar. Participants should access the webcast prior to the start of the call to register for the event and install and test any necessary software. The webcast and presentation will be archived on the Company's website. A telephone replay of the conference call will be available approximately 1 hour after the conclusion of the call, through Jan. 30, 2020. To access the telephone replay dial 1-877-344-7529 or 1-412-317-0088 and enter access code 10137645.

Certain amounts presented in this release and the accompanying financial statements and data are preliminary and are subject to change in the company's Annual Report on Form 10-K for the year ended Nov. 30, 2019 when it is filed with the Securities and Exchange Commission.

Regulation GThe information presented in this earnings release regarding segment operating income, adjusted gross profit, adjusted gross profit margin, adjusted selling, general and administrative expense, adjusted income before income taxes and income from equity investments, adjusted income taxes, adjusted effective tax rate, adjusted net income, adjusted diluted earnings per share and adjusted earnings before interest, taxes, depreciation, and amortization (EBITDA) does not conform to generally accepted accounting principles (GAAP) and should not be construed as an alternative to the reported results determined in accordance with GAAP. Management has included this non-GAAP information to assist in understanding the operating performance of the company and its operating segments as well as the comparability of results to the results of other companies. The non-GAAP information provided may not be consistent with the methodologies used by other companies. All non-GAAP information is reconciled with reported GAAP results in the "Regulation G Reconciliation" tables in this press release with the exception of our forward-looking non-GAAP measures contained in our fiscal 2019 outlook, which the company cannot reconcile to forward-looking GAAP results without unreasonable effort. The footnotes in the text of this press release refer to the footnotes in these tables.

About H.B. FullerSince 1887, H.B. Fuller has been a leading global adhesives provider focusing on perfecting adhesives, sealants and other specialty chemical products to improve products and lives. With fiscal 2019 net revenue of $2.9 billion, H.B. Fuller's commitment to innovation brings together people, products and processes that answer and solve some of the world's biggest challenges. Our reliable, responsive service creates lasting, rewarding connections with customers in electronics, disposable hygiene, medical, transportation, aerospace, clean energy, packaging, construction, woodworking, general industries and other consumer businesses. And, our promise to our people connects them with opportunities to innovate and thrive. For more information, visit us at https://www.hbfuller.com/.

Safe Harbor for Forward-Looking StatementsCertain statements in this press release may be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are subject to various risks and uncertainties, including but not limited to the following: the Royal Adhesives transaction may involve unexpected costs or liabilities; our business or stock price may suffer as a results of uncertainty surrounding the transaction; the substantial amount of debt we have incurred to finance our acquisition of Royal, our ability to repay or refinance it or incur additional debt in the future, our need for a significant amount of cash to service and repay the debt and to pay dividends on our common stock, and the effect of restrictions contained in our debt agreements that limit the discretion of management in operating the business or ability to pay dividends; various risks to stockholders of not receiving dividends and risks to our ability to pursue growth opportunities if we continue to pay dividends according to the current dividend policy; we may be unable to achieve expected synergies, cost savings and operating efficiencies from the Royal transaction or the business realignment within the expected time frames or at all; we may be unable to successfully integrate Royal's operations into our own, or such integration may be more difficult, time consuming or costly than expected; the ability to effectively implement Project ONE; political and economic conditions; product demand; competitive products and pricing; costs of and savings from restructuring initiatives; geographic and product mix; availability and price of raw materials; the company's relationships with its major customers and suppliers; changes in tax laws and tariffs; devaluations and other foreign exchange rate fluctuations; the impact of litigation and environmental matters; the effect of new accounting pronouncements and accounting charges and credits; and similar matters. Further information about the various risks and uncertainties can be found in the company's SEC 10-K filing for the fiscal year ended December 1, 2018. All forward-looking information represents management's best judgment as of this date based on information currently available that in the future may prove to have been inaccurate. Additionally, the variety of products sold by the company and the regions where the company does business make it difficult to determine with certainty the increases or decreases in net revenue resulting from changes in the volume of products sold, currency impact, changes in product mix, and selling prices. However, managements' best estimate of these changes as well as changes in other factors have been included.  

H.B. FULLER COMPANY AND SUBSIDIARIES

CONSOLIDATED FINANCIAL INFORMATION

In thousands, except per share amounts (unaudited)

13 Weeks Ended

Percent of

13 Weeks Ended

Percent of

November 30, 2019

Net Revenue

December 1, 2018

Net Revenue

Net revenue

$

739,106

100.0%

$

768,429

100.0%

Cost of sales

(537,889)

(72.8%)

(561,000)

(73.0%)

Gross profit

201,217

27.2%

207,429

27.0%

Selling, general and administrative expenses

(148,521)

(20.1%)

(142,932)

(18.6%)

Other expense, net

8,830

1.2%

2,935

0.4%

Interest expense

(23,933)

(3.2%)

(27,574)

(3.6%)

Interest income

2,987

0.4%

3,005

0.4%

Income (loss) before income taxes and income from equity method investments

40,580

5.5%

42,863

5.6%

Income taxes

(10,506)

(1.4%)

(3,488)

(0.5%)

Income from equity method investments

2,151

0.3%

1,990

0.3%

Net income including non-controlling interests

32,225

4.4%

41,365

5.4%

Net income attributable to non-controlling interests

(11)

(0.0%)

(20)

(0.0%)

Net income attributable to H.B. Fuller

$

32,214

4.4%

$

41,345

5.4%

Basic income per common share attributable to H.B. Fuller

$

0.63

$

0.82

Diluted income per common share attributable to H.B. Fuller

$

0.61

$

0.79

Weighted-average common shares outstanding:

Basic

51,089

50,712

Diluted

52,423

52,017

Dividends declared per common share

$

0.160

$

0.155

 

Selected Balance Sheet Information (subject to change prior to filing of the Company's Annual Report on Form 10-K)

November 30, 2019

December 1, 2018

December 2, 2017

Cash & cash equivalents

$

112,191

$

150,793

$

194,398

Trade accounts receivable, net

493,181

495,008

473,700

Inventories

337,267

348,461

372,102

Trade payables

298,869

273,378

268,467

Total assets

3,985,734

4,176,314

4,373,243

Total debt

1,979,116

2,247,527

2,451,910

 

H.B. FULLER COMPANY AND SUBSIDIARIES

CONSOLIDATED FINANCIAL INFORMATION

In thousands, except per share amounts (unaudited)

52 Weeks Ended

Percent of

52 Weeks Ended

Percent of

November 30, 2019

Net Revenue

December 1, 2018

Net Revenue

Net revenue

$

2,897,000

100.0%

$

3,041,002

100.0%

Cost of sales

(2,090,078)

(72.1%)

(2,212,844)

(72.8%)

Gross profit

806,922

27.9%

828,158

27.2%

Selling, general and administrative expenses

(580,928)

(20.1%)

(590,267)

(19.4%)

Other income (expense), net

37,943

1.3%

18,055

0.6%

Interest expense

(103,287)

(3.6%)

(110,994)

(3.6%)

Interest income

12,178

0.4%

11,774

0.4%

Income from continuing operations before income taxes and income from equity method investments

172,828

6.0%

156,726

5.2%

Income taxes

(49,408)

(1.7%)

6,356

0.2%

Income from equity method investments

7,424

0.3%

8,150

0.3%

Net income including non-controlling interests

130,844

4.5%

171,232

5.6%

Net income attributable to non-controlling interests

(27)

(0.0%)

(24)

(0.0%)

Net income attributable to H.B. Fuller

$

130,817

4.5%

$

171,208

5.6%

Basic income per common share attributable to H.B. Fullera

$

2.57

$

3.38

Diluted income per common share attributable to H.B. Fullera

$

2.52

$

3.29

Weighted-average common shares outstanding:

Basic

50,920

50,591

Diluted

51,983

51,975

Dividends declared per common share

$

0.635

$

0.615

a Income per share amounts may not add due to rounding

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

13 Weeks Ended

52 Weeks Ended

November 30, 2019

December 1, 2018

November 30, 2019

December 1, 2018

Net income attributable to H.B. Fuller

$

32,214

$

41,345

$

130,817

$

171,208

Adjustments:

Acquisition project costs

45

616

2,204

2,833

Tonsan call option agreement

-

3,555

-

1,496

Organizational realignment

6,535

469

7,647

2,836

Royal restructuring and integration

1,957

5,930

787

20,351

Tax reform

76

(7,138)

132

(43,276)

Project One

937

451

4,115

4,780

Other

4,520

1,336

7,964

(4,266)

Adjusted net income attributable to H.B. Fuller1

46,284

46,564

153,666

155,962

Add:

Interest expense

23,933

27,468

103,287

110,624

Interest income

(2,987)

(3,005)

(12,178)

(11,774)

Income taxes

10,246

13,580

47,465

49,541

Depreciation and amortization expenseA

34,702

35,964

140,105

144,400

Adjusted EBITDA1

112,178

120,571

432,345

448,753

Diluted Shares

52,423

52,017

51,983

51,975

Adjusted diluted income per common share attributable to H.B. Fuller1

$

0.88

$

0.90

$

2.96

$

3.00

Revenue

$

739,106

$

768,429

$

2,897,000

$

3,041,002

Adjusted EBITDA margin1

15.2%

15.7%

14.9%

14.8%

1 Adjusted net income attributable to H.B. Fuller, adjusted diluted income per common share attributable to H.B. Fuller, adjusted EBITDA and adjusted EBITDA margin are non-GAAP financial measures. Adjusted net income attributable to H.B. Fuller is defined as net income before the specific adjustments shown above. Adjusted diluted income per common share is defined as adjusted net income attributable to H.B. Fuller divided by the number of diluted common shares. Adjusted EBITDA is defined as net income before interest, income taxes, depreciation, amortization and the specific adjustments shown above. Adjusted EBITDA margin is defined as adjusted EBITDA divided by net revenue. The table above provides a reconciliation of adjusted net income attributable to H.B. Fuller, adjusted diluted income per common share attributable to H.B. Fuller, adjusted EBITDA and adjusted EBITDA margin to net income attributable to H.B. Fuller, the most directly comparable financial measure determined and reported in accordance with GAAP.

A Depreciation and amortization expense added back for Adjusted EBITDA is adjusted for amounts already included in Adjusted net income attributable to H.B. Fuller totaling $34 and ($1,101) for the three and twelve months ended November 30, 2019, respectively, and $0 and ($726) for the three and twelve months ended December 1, 2018, respectively.

 

H.B. FULLER COMPANY AND SUBSIDIARIES

SEGMENT FINANCIAL INFORMATION

In thousands (unaudited)

13 Weeks Ended

52 Weeks Ended

November 30, 2019

December 1, 2018

November 30, 2019

December 1, 2018

Net Revenue

Americas Adhesives

$

261,366

$

265,434

$

1,022,775

$

1,051,365

EIMEA

164,669

174,790

640,913

697,448

Asia Pacific

71,476

71,172

271,585

278,162

Construction Adhesives

93,294

106,921

394,912

452,046

Engineering Adhesives

148,301

150,112

566,815

561,981

Total H.B. Fuller

$

739,106

$

768,429

$

2,897,000

$

3,041,002

Segment Operating Income

Americas Adhesives

$

21,723

$

26,173

$

92,195

$

98,966

EIMEA

3,802

6,875

22,256

29,589

Asia Pacific

6,514

6,737

22,165

17,742

Construction Adhesives

823

6,008

11,971

30,418

Engineering Adhesives

19,834

18,704

77,407

61,176

Total H.B. Fuller

$

52,696

$

64,497

$

225,994

$

237,891

Adjusted EBITDA1

Americas Adhesives

$

36,834

$

42,263

$

148,492

$

159,907

EIMEA

18,159

18,702

66,020

73,153

Asia Pacific

10,044

9,295

34,435

29,101

Construction Adhesives

12,457

17,980

56,696

78,461

Engineering Adhesives

31,152

32,516

119,255

103,423

Corporate unallocated

3,532

(185)

7,447

4,708

Total H.B. Fuller

$

112,178

$

120,571

$

432,345

$

448,753

Adjusted EBITDA Margin1

Americas Adhesives

14.1%

15.9%

14.5%

15.2%

EIMEA

11.0%

10.7%

10.3%

10.5%

Asia Pacific

14.1%

13.1%

12.7%

10.5%

Construction Adhesives

13.4%

16.8%

14.4%

17.4%

Engineering Adhesives

21.0%

21.7%

21.0%

18.4%

Corporate unallocated

0.5%

(0.0%)

0.3%

0.2%

Total H.B. Fuller

15.2%

15.7%

14.9%

14.8%

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

13 Weeks Ended

52 Weeks Ended

November 30, 2019

December 1, 2018

November 30, 2019

December 1, 2018

Income before income taxes and income from equity method investments

$

40,580

$

42,863

$

172,828

$

156,726

Adjustments:

Acquisition project costs

63

848

2,703

3,957

Tonsan call option agreement

-

3,555

-

1,496

Organizational realignment

9,280

544

10,168

2,840

Royal restructuring and integration

2,327

8,094

713

28,566

Tax reform

106

305

180

305

Project One

1,293

601

5,275

6,867

Other

741

1,364

1,867

(3,380)

Adjusted income before income taxes and income from equity method investments2

$

54,390

$

58,174

$

193,734

$

197,377

2 Adjusted income before income taxes and income from equity investments is a non-GAAP financial measure. Adjusted income before income taxes and income from equity investments is defined as income before income taxes and income from equity investments before the specific adjustments shown above. The table above provides a reconciliation of adjusted income before income taxes and income from equity investments to income before income taxes and income from equity investments, the most directly comparable financial measure determined and reported in accordance with GAAP.

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

13 Weeks Ended

52 Weeks Ended

November 30, 2019

December 1, 2018

November 30, 2019

December 1, 2018

Income Taxes

$

(10,506)

$

(3,488)

$

(49,408)

$

6,356

Adjustments:

Acquisition project costs

(17)

(232)

(500)

(1,124)

Organizational realignment

(2,746)

(75)

(2,521)

(4)

Royal restructuring and integration

(371)

(2,164)

74

(8,215)

Tax reform

(29)

(7,444)

(49)

(43,582)

Project One

(356)

(150)

(1,159)

(2,087)

Other

3,779

(27)

6.098

(885)

Adjusted income taxes3

$

(10,246)

$

(13,580)

$

(47,465)

$

(49,541)

Adjusted income before income taxes and income from equity method investments

$

54,390

$

58,174

$

193,734

$

197,377

Adjusted effective income tax rate3

18.8%

23.3%

24.5%

25.1%

3 Adjusted income taxes and adjusted effective income tax rate are non-GAAP financial measures. Adjusted income taxes is defined as income taxes before the specific adjustments shown above. Adjusted effective income tax rate is defined as adjusted income taxes divided by adjusted income before income taxes and income from equity method investments. The table above provides a reconciliation of adjusted income taxes and adjusted effective income tax rate to income taxes, the most directly comparable financial measure determined and reported in accordance with GAAP.

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands (unaudited)

13 Weeks Ended

52 Weeks Ended

November 30, 2019

December 1,

2018

November 30, 2019

December 1,

2018

Net revenue

$

739,106

$

768,429

$

2,897,000

$

3,041,002

Gross profit

$

201,217

$

207,429

$

806,922

$

828,158

Gross profit margin

27.2%

27.0%

27.9%

27.2%

Adjustments:

Acquisition project costs

-

526

-

2,522

Organizational realignment

506

235

381

1,533

Royal restructuring and integration

2,065

2,810

6,316

5,026

Other

199

2,407

191

2,407

Adjusted gross profit4

$

203,987

$

213,407

$

813,810

$

839,646

Adjusted gross profit margin4

27.6%

27.8%

28.1%

27.6%

4 Adjusted gross profit and adjusted gross profit margin are non-GAAP financial measures. Adjusted gross profit and adjusted gross profit margin is defined as gross profit and gross profit margin excluding the specific adjustments shown above. The table above provides a reconciliation of adjusted gross profit and gross profit margin to gross profit and gross profit margin, the most directly comparable financial measure determined and reported in accordance with GAAP. 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands (unaudited)

13 Weeks Ended

52 Weeks Ended

November 30, 2019

December 1,

2018

November 30, 2019

December 1,

2018

Selling, general and administrative expenses

$

(148,521)

$

(142,932)

$

(580,928)

$

(590,267)

Adjustments:

Acquisition project costs

63

323

2,703

1,437

Tonsan call option agreement

-

3,450

-

1,127

Organizational realignment

8,746

309

13,300

1,307

Royal restructuring and integration

4,551

5,114

15,296

23,370

Tax reform

105

305

180

305

Project ONE

1,293

601

5,275

6,867

Other

363

380

1,497

407

Adjusted selling, general and administrative expenses5

$

(133,400)

$

(132,450)

$

(542,677)

$

(555,447)

5 Adjusted selling, general and administrative expenses is a non-GAAP financial measure. Adjusted selling, general and administrative expenses is defined as selling, general and administrative expenses excluding the specific adjustments shown above. The table above provides a reconciliation of adjusted selling, general and administrative expenses to selling, general and administrative expenses, the most directly comparable financial measure determined and reported in accordance with GAAP. 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands (unaudited)

Americas

Asia

Construction

Engineering

Corporate

H.B. Fuller

Adhesives

EIMEA

Pacific

Adhesives

Adhesives

Total

Unallocated

Consolidated

13 Weeks Ended

November 30, 2019

Net income attributable to H.B. Fuller

$

23,703

$

4,352

$

6,555

$

1,536

$

19,908

$

56,054

$

(23,840)

$

32,214

Adjustments:

Acquisition project costs

16

10

25

5

6

62

(17)

45

Organizational realignment

2,866

3,827

852

778

929

9,252

(2,717)

6,535

Royal restructuring and integration

1,242

2,678

390

840

1,465

6,615

(4,658)

1,957

Tax reform

40

26

13

12

15

106

(30)

76

Project One

493

314

159

146

181

1,293

(356)

937

Other

199

363

-

-

-

562

3,958

4,520

Adjusted net income attributable to H.B. Fuller1

28,559

11,570

7,994

3,317

22,504

73,944

(27,660)

46,284

Add:

Interest expense

-

-

-

-

-

-

23,933

23,933

Interest income

-

-

-

-

-

-

(2,987)

(2,987)

Income taxes

-

-

-

-

-

-

10,246

10,246

Depreciation and amortization expense

8,275

6,589

2,050

9,140

8,648

34,702

-

34,702

Adjusted EBITDA1

$

36,834

$

18,159

$

10,044

$

12,457

$

31,152

$

108,646

$

3,532

$

112,178

Americas

Asia

Construction

Engineering

Corporate

H.B. Fuller

Adhesives

EIMEA

Pacific

Adhesives

Adhesives

Total

Unallocated

Consolidated

52 Weeks Ended

November 30, 2019

Net income attributable to H.B. Fuller

$

100,101

$

24,752

$

22,328

$

14,741

$

77,734

$

239,656

$

(108,839)

$

130,817

Adjustments:

Acquisition project costs

1,000

649

378

302

375

2,704

(500)

2,204

Organizational realignment

5,942

4,889

1,040

655

1,155

13,681

(6,034)

7,647

Royal restructuring and integration

4,578

6,975

1,679

4,261

4,093

21,586

(20,799)

787

Tax reform

68

44

22

21

25

180

(48)

132

Project One

1,993

1,288

652

598

744

5,275

(1,160)

4,115

Other

1,113

598

-

-

-

1,711

6,253

7,964

Adjusted net income attributable to H.B. Fuller1

114,795

39,195

26,099

20,578

84,126

284,793

(131,127)

153,666

Add:

Interest expense

-

-

-

-

-

-

103,287

103,287

Interest income

-

-

-

-

-

-

(12,178)

(12,178)

Income taxes

-

-

-

-

-

-

47,465

47,465

Depreciation and amortization expense

33,697

26,825

8,336

36,118

35,129

140,105

-

140,105

Adjusted EBITDA1

$

148,492

$

66,020

$

34,435

$

56,696

$

119,255

$

424,898

$

7,447

$

432,345

Note: Adjusted EBITDA is a non-GAAP financial measure. The tables above provide a reconciliation of adjusted EBITDA for each segment to net income attributable to H.B. Fuller for each segment, the most directly comparable financial measure determined and reported in accordance with U.S. GAAP.

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands (unaudited)

Americas

Asia

Construction

Engineering

H.B. Fuller

Adhesives

EIMEA

Pacific

Adhesives

Adhesives

Total

Unallocated

Consolidated

13 Weeks Ended

December 1, 2018

Net income attributable to H.B. Fuller

$

28,576

$

8,153

$

6,945

$

7,015

$

19,067

$

69,756

$

(28,411)

$

41,345

Adjustments:

Acquisition project costs

796

22

10

10

11

849

(233)

616

Tonsan call option agreement

-

-

-

-

3,449

3,449

106

3,555

Organizational realignment

12

361

4

163

4

544

(75)

469

Royal Restructuring

1,688

3,053

391

1,506

1,287

7,925

(1,995)

5,930

Tax reform

120

75

35

36

39

305

(7,443)

(7,138)

Project One

236

148

70

71

76

601

(150)

451

Other

1,796

(8)

(169)

(77)

(179)

1,363

(27)

1,336

Adjusted net income attributable to H.B. Fuller1

33,224

11,804

7,286

8,724

23,754

84,792

(38,228)

46,564

Add:

Interest expense

-

-

-

-

-

-

27,468

27,468

Interest income

-

-

-

-

-

-

(3,005)

(3,005)

Income taxes

-

-

-

-

-

-

13,580

13,580

Depreciation and amortization expense

9,039

6,898

2,009

9,256

8,762

35,964

-

35,964

Adjusted EBITDA1

$

42,263

$

18,702

$

9,295

$

17,980

$

32,516

$

120,756

$

(185)

$

120,571

Americas

Asia

Construction

Engineering

H.B. Fuller

Adhesives

EIMEA

Pacific

Adhesives

Adhesives

Total

Unallocated

Consolidated

52 Weeks Ended

December 1, 2018

Net income attributable to H.B. Fuller

$

106,955

$

33,742

$

18,063

$

33,908

$

62,094

$

254,762

$

(83,554)

$

171,208

Adjustments:

Acquisition project costs

3,679

94

45

45

95

3,958

(1,125)

2,833

Tonsan call option agreement

-

-

-

-

1,126

1,126

370

1,496

Organizational realignment

200

1,702

8

922

9

2,841

(5)

2,836

Royal Restructuring

9,002

7,597

1,874

5,843

4,081

28,397

(8,046)

20,351

Tax reform

121

75

35

36

39

306

(43,582)

(43,276)

Project One

2,700

1,690

797

809

871

6,867

(2,087)

4,780

Other

1,817

(7)

(168)

(76)

(178)

1,388

(5,654)

(4,266)

Adjusted net income attributable to H.B. Fuller1

124,474

44,893

20,654

41,487

68,137

299,645

(143,683)

155,962

Add:

Interest expense

-

-

-

-

-

-

110,624

110,624

Interest income

-

-

-

-

-

-

(11,774)

(11,774)

Income taxes

-

-

-

-

-

-

49,541

49,541

Depreciation and amortization expense

35,433

28,260

8,447

36,974

35,286

144,400

-

144,400

Adjusted EBITDA1

$

159,907

$

73,153

$

29,101

$

78,461

$

103,423

$

444,045

$

4,708

$

448,753

Note: Adjusted EBITDA is a non-GAAP financial measure. The tables above provide a reconciliation of adjusted EBITDA for each segment to net income attributable to H.B. Fuller for each segment, the most directly comparable financial measure determined and reported in accordance with U.S. GAAP.

 

H.B. FULLER COMPANY AND SUBSIDIARIES

SEGMENT FINANCIAL INFORMATION

NET REVENUE GROWTH (DECLINE)

(unaudited)

13 Weeks Ended

52 Weeks Ended

November 30, 2019

November 30, 2019

Total

Total

Price

(0.5%)

1.0%

Volume

(0.4%)

(2.1%)

Organic

(0.9%)

(1.1%)

M&A

(0.8%)

(0.3%)

F/X

(2.1%)

(3.3%)

Total H.B. Fuller

(3.8%)

(4.7%)

13 Weeks Ended

52 Weeks Ended

November 30, 2019

November 30, 2019

Net Revenue

F/X and M&A

Organic Growth (Decline)

Net Revenue

F/X and M&A

Organic Growth (Decline)

Americas Adhesives

(1.5%)

(4.7%)

3.2%

(2.7%)

(3.8%)

1.1%

EIMEA

(5.8%)

(2.3%)

(3.5%)

(8.1%)

(5.4%)

(2.7%)

Asia Pacific

0.4%

(1.8%)

2.2%

(2.4%)

(3.5%)

1.1%

Construction Adhesives

(12.7%)

(0.4%)

(12.3%)

(12.6%)

(0.6%)

(12.0%)

Engineering Adhesives

(1.2%)

(2.4%)

1.2%

0.9%

(3.3%)

4.2%

Total H.B. Fuller

(3.8%)

(2.9%)

(0.9%)

(4.7%)

(3.6%)

(1.1%)

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/hb-fuller-reports-fourth-quarter-and-fiscal-year-2019-results-300991406.html

SOURCE H.B. Fuller Company