Try our mobile app

Published: 2023-09-28 09:21:40 ET
<<<  go to FUL company page
EX-99.1 2 ex_573899.htm EXHIBIT 99.1 ex_573899.htm
 

 

a01.jpg
Worldwide Headquarters

1200 Willow Lake Boulevard

St. Paul, Minnesota 55110-5101

Exhibit 99.1

 


                                Steven Brazones

                           Investor Relations Contact

                                    651-236-5060

   
NEWS

September 27, 2023

 

H.B. Fuller Reports Third Quarter 2023 Results

 

Net income of $38 million; Adjusted EBITDA of $156 million, up 13% year-on-year

Adjusted gross profit margin expanded 350 basis points year-on-year to 30.0%

Adjusted EBITDA margin increased 270 basis points year-on-year to 17.3%

Cash flow from operations increased $50 million year-on-year to $108 million

 

ST. PAUL, Minn. – H.B. Fuller Company (NYSE: FUL) today reported financial results for its third quarter that ended September 2, 2023.

 

Third Quarter 2023 Noteworthy Items:

Net revenue of $901 million, down 4.3% year-on-year; organic revenue decreased 7.4% year-on-year, driven by lower volume;

Gross margin was 29.3%; adjusted gross margin of 30.0% increased 350 basis points year-on-year, driven by pricing and raw material cost actions and restructuring benefits;

Net income was $38 million; adjusted EBITDA was $156 million, up 13% year-on-year, adjusted EBITDA margin expanded 270 basis points year-on-year to 17.3%;

Reported EPS (diluted) was $0.67; adjusted EPS (diluted) was $1.06, flat versus the prior year, as strong operating income growth was offset by higher interest expense and unfavorable foreign currency exchange;

Cash flow from operations in the third quarter improved $50 million year-on-year, or 87%, to $108 million.

 

Summary of Third Quarter 2023 Results:

The Company’s net revenue for the third quarter of fiscal 2023 was $901 million, down 4.3% versus the third quarter of fiscal 2022. Organic revenue declined 7.4% year-on-year, driven by lower volume, offset somewhat by favorable pricing. Volume declined 8.0%, driven by customer destocking actions, principally in Hygiene, Health, and Consumable Adhesives, and generally slower industrial demand across all three global business units. Volume development in the third quarter improved significantly versus the second quarter, when volume declined 14.2% year-on-year. Pricing actions favorably impacted organic growth by 0.6 percentage points. Foreign currency translation reduced net revenue growth by 1.7 percentage points and acquisitions increased net revenue growth by 4.8 percentage points.

 

1

 

Gross profit in the third quarter of fiscal 2023 was $263 million. Adjusted gross profit was $270 million. Adjusted gross profit margin of 30.0% increased 350 basis points year-on-year. Pricing and raw material cost actions, restructuring benefits and general cost reductions drove the increase in adjusted gross margin year-on-year and more than offset the impact of lower volume.

 

Selling, general and administrative (SG&A) expense was $172 million in the third quarter of fiscal 2023 and adjusted SG&A was $159 million, up slightly year-on-year. Continued cost management and additional restructuring benefits offset inflation in wages and services and the incremental SG&A costs associated with acquisitions completed over the previous year.

 

Net income attributable to H.B. Fuller for the third quarter of fiscal 2023 was $38 million, or $0.67 per diluted share. Adjusted net income attributable to H.B. Fuller for the third quarter of fiscal 2023 was $59 million. Adjusted EPS was $1.06 per diluted share, essentially flat year-on-year as strong operating income growth was offset by higher interest expense and unfavorable foreign currency impacts, which reduced diluted earnings per share by approximately $0.17 and $0.05, respectively, year-on-year in the third quarter.

 

Adjusted EBITDA in the third quarter of fiscal 2023 was $156 million, up 13.1% year-on-year. Adjusted EBITDA margin increased 270 basis points year-on-year to 17.3%, driven by the combined impact of pricing and raw material cost actions versus the prior year’s third quarter, as well as restructuring savings, partially offset by the impacts of lower volume and wage and other inflation.

 

“In the third quarter we successfully drove a double-digit increase in adjusted EBITDA year-on-year and increased adjusted EBITDA margin meaningfully, demonstrating the strength of our business model and ability to increase profitability regardless of market conditions. We achieved profit growth despite weaker than expected volumes, driven by a more adverse customer destocking impact in Hygiene, Health, and Consumable Adhesives and lower market demand in construction related markets,” said Celeste Mastin, H.B. Fuller president and chief executive officer.

 

2

 

“The restructuring actions we announced in the first quarter in anticipation of a challenging volume environment were timely and prudent. During the third quarter, we increased the scope of these actions to deliver additional cost savings and enhance our overall operating efficiency. These actions, plus ongoing execution on price and raw material management, enabled us to drive adjusted EBITDA higher despite temporary volume weakness that exceeds true underlying demand.

 

“Looking ahead, we are encouraged that the unusual global customer destocking phenomenon that has taken place across nearly all end markets is abating. Customer destocking largely ran its course in Engineering Adhesives and Construction Adhesives and peaked for Hygiene, Health, and Consumable Adhesives during the third quarter. As demand conditions normalize, we expect the continued strength of our innovation pipeline, coupled with the operating leverage created through our restructuring actions, to drive significant value for our business in 2024 and beyond.”

 

Balance Sheet and Cash Flow Items:

Net debt at the end of the third quarter of fiscal 2023 was $1,790 million, up $11 million sequentially versus the second quarter and down $67 million year-on-year. The sequential increase in net debt was driven by acquisition activity during the third quarter, offset by improved cash flow from operations.

 

Cash flow from operations in the third quarter was $108 million, up $50 million year-on-year, reflecting improving margins and lower net working capital requirements.

 

Fiscal 2023 Outlook:

Net revenue for fiscal 2023 is now expected to be in the range of $3.50 billion to $3.55 billion with organic revenue down 4.5% to 5.5% versus fiscal 2022, reflecting lower volume expectations due to customer destocking actions and slower than anticipated underlying demand conditions;

Adjusted EBITDA for fiscal 2023 is now expected to be in the range of $580 million to $590 million, reflecting lower volume expectations more than offset by higher margins, contributions from acquisitions, and restructuring benefits, equating to growth of approximately 9% to 11% versus fiscal year 2022;

Adjusted EPS (diluted) is now expected to be in the range of $3.80 to $3.90, equating to a range of down 2.5% to 5.0% year-on-year;

We now expect actions from the previously announced, and subsequently expanded, strategic restructuring to generate between $40 and $45 million in annual pre-tax run-rate cost savings, up from our original estimate of $30 to $35 million in annual pre-tax run-rate savings. This is in addition to approximately $20 million of pre-tax run-rate savings associated with the Beardow Adams integration, which was announced during the third quarter.

 

3

 

Conference Call:

The Company will hold a conference call on September 28, 2023, at 9:30 a.m. CT (10:30 a.m. ET) to discuss its results. Interested parties may listen to the conference call on a live webcast. The webcast, along with a supplemental presentation, may be accessed from the Company’s website at https://investors.hbfuller.com. Participants must register prior to accessing the webcast using this link and should do so at least 10 minutes prior to the start of the call to install and test any necessary software and audio connections. A telephone replay of the conference call will be available from 12:30 p.m. CT on September 28, 2023, to 10:59 p.m. CT on October 5, 2023. To access the telephone replay dial 1-800-770-2030 (toll free) or 1-647-362-9199, and enter Conference ID: 6370505.

 

Regulation G

The information presented in this earnings release regarding consolidated and segment organic revenue growth, 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 U.S. generally accepted accounting principles (U.S. GAAP) and should not be construed as an alternative to the reported results determined in accordance with U.S. 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 U.S. GAAP results in the “Regulation G Reconciliation” tables in this press release with the exception of our forward-looking non-GAAP measures contained above in our Fiscal 2023 Outlook, which the Company cannot reconcile to forward-looking GAAP results without unreasonable effort.

 

About H.B. Fuller

Since 1887, H.B. Fuller has been a leading global adhesives provider focusing on perfecting adhesives and sealants to improve products and lives. With fiscal 2022 net revenue of $3.75 billion, H.B. Fuller’s commitment to innovation and sustainable adhesive solutions 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. Our promise to our people connects them with opportunities to innovate and thrive. For more information, visit us at https://www.hbfuller.com.

 

4

 

Safe Harbor for Forward-Looking Statements

Certain statements in this press release may be considered forward-looking statements within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements often address expected future business and financial performance, financial condition, and other matters, and often contain words or phrases such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “opportunity,” “outlook,” “plan,” “project,” “seek,” “should,” “strategy,” “target,” “will,” “will be,” “will continue,” “will likely result,” “would” and similar expressions, and variations or negatives of these words or phrases. These statements are subject to various risks and uncertainties that could cause our actual results to differ materially from those in the forward-looking statements, including but not limited to the following: the consequences of the COVID-19 outbreak and other pandemics on our operations and financial results; the impact on the supply chain, raw material costs and pricing of our products due to the Russia-Ukraine war; the impact on our margins and product demand due to inflationary pressures; the substantial amount of debt we have incurred to finance our acquisition of Royal, our ability to repay or refinance our debt or to 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, the effect of debt covenants that limit the discretion of management in operating the business or in paying dividends; our ability to pay dividends and to pursue growth opportunities if we continue to pay dividends according to the current dividend policy; our ability to achieve expected synergies, cost savings and operating efficiencies from our restructuring initiatives and operational improvement projects within the expected time frames or at all; our ability to effectively implement Project ONE; uncertain political and economic conditions; fluctuations in product demand; competing products and pricing; our geographic and product mix; availability and price of raw materials; disruptions to our relationships with our major customers and suppliers; failures in our information technology systems; regulatory compliance across our global footprint; trade policies and economic sanctions impacting our markets; changes in tax laws and tariffs; devaluations and other foreign exchange rate fluctuations; the impact of litigation and investigations, including for product liability and environmental matters; impairment charges on our goodwill or long-lived assets; the effect of new accounting pronouncements and accounting charges and credits; and similar matters.

 

Additional information about these various risks and uncertainties can be found in the “Risk Factors” section of our Form 10-K filings, and any updates to the risk factors in our Form 10-Q and 8-K filings with the SEC, but there may be other risks and uncertainties that we are unable to identify at this time or that we do not currently expect to have a material impact on the business. You should not place undue reliance on forward-looking statements, which speak only as of the date they are made. We do not undertake to update or revise any forward-looking statements, except as required by law.

 

5

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

CONSOLIDATED FINANCIAL INFORMATION

In thousands, except per share amounts (unaudited)

 

   

 

Three Months Ended

September 2, 2023

   

Percent of

Net Revenue

   

 

Three Months Ended

August 27, 2022

   

Percent of

Net Revenue

 

Net revenue

  $ 900,634       100.0

%

  $ 941,230       100.0

%

Cost of sales

    (637,162

)

    (70.7

)%

    (692,066

)

    (73.5

)%

Gross profit

    263,472       29.3

%

    249,164       26.5

%

                                 

Selling, general and administrative expenses

    (172,153

)

    (19.1

)%

    (161,210

)

    (17.1

)%

Other income, net

    1,555       0.2

%

    6,559       0.7

%

Interest expense

    (35,105

)

    (3.9

)%

    (23,450

)

    (2.5

)%

Interest income

    1,128       0.1

%

    2,139       0.2

%

Income before income taxes and income from equity method investments

    58,897       6.5

%

    73,202       7.8

%

                                 

Income taxes

    (22,231

)

    (2.5

)%

    (28,259

)

    (3.0

)%

                                 

Income from equity method investments

    984       0.1

%

    1,587       0.2

%

Net income including non-controlling interest

    37,650       4.2

%

    46,530       4.9

%

                                 

Net income attributable to non-controlling interest

    (23

)

    (0.0

)%

    (33

)

    (0.0

)%

Net income attributable to H.B. Fuller

  $ 37,627       4.2

%

  $ 46,497       4.9

%

                                 

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

  $ 0.69             $ 0.87          

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

  $ 0.67             $ 0.84          
                                 

Weighted-average common shares outstanding:

                               

Basic

    54,394               53,644          

Diluted

    56,033               55,130          
                                 

Dividends declared per common share

  $ 0.205             $ 0.190          

 

6

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

CONSOLIDATED FINANCIAL INFORMATION

In thousands, except per share amounts (unaudited)

 

   

 

Nine Months Ended

September 2, 2023

   

Percent of

Net Revenue

   

 

Nine Months Ended

August 27, 2022

   

Percent of

Net Revenue

 

Net revenue

  $ 2,608,055       100.0

%

  $ 2,790,969       100.0

%

Cost of sales

    (1,873,000

)

    (71.8

)%

    (2,075,392

)

    (74.4

)%

Gross profit

    735,055       28.2

%

    715,577       25.6

%

                                 

Selling, general and administrative expenses

    (493,320

)

    (18.9

)%

    (483,109

)

    (17.3

)%

                                 

Other income, net

    4,764       0.2

%

    12,701       0.5

%

Interest expense

    (101,305

)

    (3.9

)%

    (61,475

)

    (2.2

)%

Interest income

    2,726       0.1

%

    6,170       0.2

%

Income before income taxes and income from equity method investments

    147,920       5.7

%

    189,864       6.8

%

                                 

Income taxes

    (51,255

)

    (2.0

)%

    (62,023

)

    (2.2

)%

                                 

Income from equity method investments

    3,322       0.1

%

    4,236       0.2

%

Net income including non-controlling interest

    99,987       3.8

%

    132,077       4.7

%

                                 

Net income attributable to non-controlling interest

    (71

)

    (0.0

)%

    (70

)

    (0.0

)%

Net income attributable to H.B. Fuller

  $ 99,916       3.8

%

  $ 132,007       4.7

%

                                 
                                 

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

  $ 1.84             $ 2.47          

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

  $ 1.79             $ 2.39          
                                 

Weighted-average common shares outstanding:

                               

Basic

    54,279               53,498          

Diluted

    55,890               55,201          
                                 

Dividends declared per common share

  $ 0.600             $ 0.548          

 

7

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 2,

   

August 27,

   

September 2,

   

August 27,

 
   

2023

   

2022

   

2023

   

2022

 

Net income attributable to H.B. Fuller

  $ 37,627     $ 46,497     $ 99,916     $ 132,007  

Adjustments:

                               

Acquisition project costs1

    6,480       1,138       11,634       9,008  

Organizational realignment2

    10,421       595       19,055       4,915  

Royal restructuring and integration3

    -       196       -       1,007  

Project One

    2,734       2,502       7,587       7,559  

Other4

    503       711       4,098       8,267  

Discrete tax items5

    6,243       6,449       9,131       7,697  

Income tax effect on adjustments6

    (4,875

)

    251       (9,447

)

    (6,786

)

Adjusted net income attributable to H.B. Fuller7

    59,133       58,339       141,974       163,674  
                                 

Add:

                               

Interest expense

    35,105       23,450       98,615       61,501  

Interest income

    (1,128

)

    (2,139

)

    (2,726

)

    (6,181

)

Adjusted Income taxes

    20,862       21,559       51,569       61,112  

Depreciation and Amortization expense8

    41,826       36,491       118,803       108,925  

Adjusted EBITDA7

    155,798       137,700       408,235       389,031  

Diluted Shares

    56,033       55,130       55,890       55,201  

Adjusted diluted income per common share attributable to H.B. Fuller7

  $ 1.06     $ 1.06     $ 2.54     $ 2.97  

Revenue

  $ 900,634     $ 941,230     $ 2,608,055     $ 2,790,969  

Adjusted EBITDA margin7

    17.3

%

    14.6

%

    15.7

%

    13.9

%

 

1 Acquisition project costs include costs related to integrating and accounting for acquisitions.

2 Organizational realignment includes costs incurred as a direct result of the organizational realignment program, including compensation for employees supporting the program, consulting expense and operational inefficiencies related to the closure of production facilities and consolidation of business activities.

3 Royal restructuring and integration program includes costs incurred as a direct result of the Royal restructuring and integration program including compensation for employees supporting the program, consulting expense and operational inefficiencies related to the closure of production facilities and consolidation of business activities.

4 Other expenses for the nine months ended August 27, 2022, include a $3.3 million non-cash charge related to the wind down and settlement of the Company’s Canadian defined benefit pension plan, $1.3 million of hedging costs related to the Russian ruble devaluation driven by the war in Ukraine, $1.2 million of transactional tax expense associated with an audit settlement, other expenses for COVID-19 testing, vaccinations and exceptional medical claims, and non-cash gains and losses related to legal entity consolidations.

5 Discrete tax items for the current year are related to various foreign tax matters offset by an excess tax benefit related to U.S. stock compensation. Discrete tax items for the prior year are related to the revaluation of cross-currency swap agreements due to depreciation of the Euro versus the U.S. Dollar, as well as various foreign tax matters offset by the tax effect of legal entity mergers.

6 Represents the difference between income taxes on net income before income taxes and income from equity method investments reported in accordance with U.S. GAAP and adjusted net income before income taxes and income from equity method investments.

7 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 U.S. GAAP.

8 Depreciation and amortization expense added back for EBITDA is adjusted for amounts already included in adjusted net income attributable to H.B. Fuller totaling ($348) for both the three and nine months ended September 2, 2023, respectively and ($148) and ($459) for the three and nine months ended August 27, 2022, respectively.

 

8

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

SEGMENT FINANCIAL INFORMATION

In thousands (unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 2,

   

August 27,

   

September 2,

   

August 27,

 
   

2023

   

2022

   

2023

   

2022

 

Net Revenue:

                               

Hygiene, Health and Consumable Adhesives

  $ 402,388     $ 424,978     $ 1,190,402     $ 1,252,405  

Engineering Adhesives

    365,862       378,264       1,063,009       1,137,587  

Construction Adhesives

    132,384       137,988       354,644       400,977  

Corporate unallocated

    -       -       -       -  

Total H.B. Fuller

  $ 900,634     $ 941,230     $ 2,608,055     $ 2,790,969  
                                 

Segment Operating Income (Loss):

                               

Hygiene, Health and Consumable Adhesives

  $ 52,737     $ 47,470     $ 149,474     $ 122,950  

Engineering Adhesives

    52,931       39,776       129,806       115,266  

Construction Adhesives

    5,853       6,391       2,189       22,032  

Corporate unallocated

    (20,202

)

    (5,683

)

    (39,734

)

    (27,780

)

Total H.B. Fuller

  $ 91,319     $ 87,954     $ 241,735     $ 232,468  
                                 

Adjusted EBITDA7

                               

Hygiene, Health and Consumable Adhesives

  $ 69,172     $ 61,834     $ 194,125     $ 166,304  

Engineering Adhesives

    70,723       56,061       181,758       165,461  

Construction Adhesives

    18,519       19,619       39,584       59,616  

Corporate unallocated

    (2,616

)

    186       (7,232

)

    (2,350

)

Total H.B. Fuller

  $ 155,798     $ 137,700     $ 408,235     $ 389,031  
                                 

Adjusted EBITDA Margin7

                               

Hygiene, Health and Consumable Adhesives

    17.2 %     14.5 %     16.3 %     13.3 %

Engineering Adhesives

 

19.3

%     14.8 %     17.1 %     14.5 %

Construction Adhesives

    14.0

%

    14.2

%

    11.2

%

    14.9

%

Corporate unallocated

    NMP       NMP       NMP       NMP  

Total H.B. Fuller

    17.3

%

    14.6

%

    15.7

%

    13.9

%

                                 

NMP = non-meaningful percentage

                               

 

9

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 2,

   

August 27,

   

September 2,

   

August 27,

 
   

2023

   

2022

   

2023

   

2022

 

Income before income taxes and income from equity method investments

  $ 58,897     $ 73,202     $ 147,920     $ 189,864  
                                 

Adjustments:

                               

Acquisition project costs1

    6,480       1,138       11,634       9,008  

Organizational realignment2

    10,421       595       19,055       4,915  

Royal restructuring and integration3

    -       196       -       1,007  

Project One

    2,734       2,502       7,587       7,559  

Other4

    503       711       4,098       8,267  

Adjusted income before income taxes and income from equity method investments9

  $ 79,035     $ 78,344     $ 190,294     $ 220,620  

 

9 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 U.S. GAAP.

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 2,

   

August 27,

   

September 2,

   

August 27,

 
   

2023

   

2022

   

2023

   

2022

 

Income Taxes

  $ (22,231

)

  $ (28,259

)

  $ (51,255

)

  $ (62,023

)

                                 

Adjustments:

                               

Acquisition project costs1

    (1,569

)

    55       (2,620

)

    (2,154

)

Organizational realignment2

    (2,523

)

    29       (4,247

)

    (1,140

)

Royal restructuring and integration3

    -       10       -       (213

)

Project One

    (662

)

    122       (1,655

)

    (1,284

)

Discrete tax items5 and Other4

    6,123       6,484       8,208       5,702  

Adjusted income taxes10

  $ (20,862

)

  $ (21,559

)

  $ (51,569

)

  $ (61,112

)

                                 

Adjusted income before income taxes and income from equity method investments

  $ 79,035     $ 78,344     $ 190,294     $ 220,620  

Adjusted effective income tax rate10

    26.4

%

    27.5

%

    27.1

%

    27.7

%

 

10 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 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 U.S. GAAP.

 

10

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands (unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 2,

   

August 27,

   

September 2,

   

August 27,

 
   

2023

   

2022

   

2023

   

2022

 
                                 

Net revenue

  $ 900,634     $ 941,230     $ 2,608,055     $ 2,790,969  
                                 

Gross profit

  $ 263,472     $ 249,164     $ 735,055     $ 715,577  

Gross profit margin

    29.3

%

    26.5

%

    28.2

%

    25.6

%

                                 

Adjustments:

                               

Acquisition project costs1

    1,516       (104

)

    2,617       320  

Organizational realignment2

    4,961       214       9,972       1,997  

Royal restructuring and integration3

    -       5       -       377  

Project ONE

    -       -       -       6  

Other4

    318       533       479       1,358  

Adjusted gross profit11

  $ 270,267     $ 249,812     $ 748,123     $ 719,635  

Adjusted gross profit margin11

    30.0

%

    26.5

%

    28.7

%

    25.8

%

 

11 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 U.S. GAAP.

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands (unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 2,

   

August 27,

   

September 2,

   

August 27,

 
   

2023

   

2022

   

2023

   

2022

 
                                 

Selling, general and administrative expenses

  $ (172,153

)

  $ (161,210

)

  $ (493,320

)

  $ (483,109

)

                                 

Adjustments:

                               

Acquisition project costs1

    5,066       1,241       9,119       8,688  

Organizational realignment2

    5,460       630       9,083       4,134  

Royal restructuring and integration3

    -       191       -       656  

Project ONE

    2,734       2,502       7,587       7,553  

Other4

    149       471       880       2,691  

Adjusted selling, general and administrative expenses12

  $ (158,744

)

  $ (156,175

)

  $ (466,651

)

  $ (459,387

)

 

12 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 U.S. GAAP.

 

11

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands (unaudited)

 

   

Hygiene, Health

                                         

Three Months Ended:

 

and Consumable

   

Engineering

   

Construction

           

Corporate

   

H.B. Fuller

 

September 2, 2023

 

Adhesives

   

Adhesives

   

Adhesives

   

Total

   

Unallocated

   

Consolidated

 

Net income attributable to H.B. Fuller

  $ 54,568     $ 54,256     $ 7,764     $ 116,588     $ (78,961

)

  $ 37,627  

Adjustments:

                                               

Acquisition project costs1

    -       -       -       -       6,480       6,480  

Organizational realignment2

    -       -       -       -       10,421       10,421  

Royal Restructuring and integration3

    -       -       -       -       -       -  

Project One

    -       -       -       -       2,734       2,734  

Other4

    -       -       -       -       503       503  

Discrete tax items5

    -       -       -       -       6,243       6,243  

Income tax effect on adjustments6

    -       -       -       -       (4,875

)

    (4,875

)

Adjusted net income attributable to H.B. Fuller7

    54,568       54,256       7,764       116,588       (57,455

)

    59,133  

Add:

                                               

Interest expense

    -       -       -       -       35,105       35,105  

Interest income

    -       -       -       -       (1,128

)

    (1,128

)

Adjusted Income taxes

    -       -       -       -       20,862       20,862  

Depreciation and amortization expense8

    14,604       16,467       10,755       41,826       -       41,826  

Adjusted EBITDA7

  $ 69,172     $ 70,723     $ 18,519     $ 158,414     $ (2,616

)

  $ 155,798  

Revenue

  $ 402,388     $ 365,862     $ 132,384     $ 900,634       -     $ 900,634  

Adjusted EBITDA Margin7

    17.2

%

    19.3

%

    14.0

%

    17.6

%

 

NMP

      17.3

%

 

   

Hygiene, Health

                                         

Nine Months Ended:

 

and Consumable

   

Engineering

   

Construction

           

Corporate

   

H.B. Fuller

 

September 2, 2023

 

Adhesives

   

Adhesives

   

Adhesives

   

Total

   

Unallocated

   

Consolidated

 

Net income attributable to H.B. Fuller

  $ 154,966     $ 133,778     $ 7,920     $ 296,664     $ (196,748

)

  $ 99,916  

Adjustments:

                                               

Acquisition project costs1

    -       -       -       -       11,634       11,634  

Organizational realignment2

    -       -       -       -       19,055       19,055  

Project One

    -       -       -       -       7,587       7,587  

Other4

    -       -       -       -       4,098       4,098  

Discrete tax items5

    -       -       -       -       9,131       9,131  

Income tax effect on adjustments6

    -       -       -       -       (9,447

)

    (9,447

)

Adjusted net income attributable to H.B. Fuller7

    154,966       133,778       7,920       296,664       (154,690

)

    141,974  

Add:

                                               

Interest expense

    -       -       -       -       98,615       98,615  

Interest income

    -       -       -       -       (2,726

)

    (2,726

)

Adjusted Income taxes

    -       -       -       -       51,569       51,569  

Depreciation and amortization expense8

    39,159       47,980       31,664       118,803       -       118,803  

Adjusted EBITDA7

  $ 194,125     $ 181,758     $ 39,584     $ 415,467     $ (7,232

)

  $ 408,235  

Revenue

  $ 1,190,402     $ 1.063,009     $ 354,644     $ 2,608,055       -     $ 2,608,055  

Adjusted EBITDA Margin7

    16.3

%

    17.1

%

    11.2

%

    15.9

%

 

NMP

      15.7

%

 

Note: Adjusted EBITDA is a non-GAAP financial measure. The table above provides 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.

NMP = Non-meaningful percentage

 

12

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands (unaudited)

 

   

Hygiene, Health

                                         

Three Months Ended:

 

and Consumable

   

Engineering

   

Construction

           

Corporate

   

H.B. Fuller

 

August 27, 2022

 

Adhesives

   

Adhesives

   

Adhesives

   

Total

   

Unallocated

   

Consolidated

 

Net income attributable to H.B. Fuller

  $ 50,378     $ 41,927     $ 8,718     $ 101,023     $ (54,526

)

  $ 46,497  

Adjustments:

                                               

Acquisition project costs1

    -       -       -       -       1,138       1,138  

Organizational realignment2

    -       -       -       -       595       595  

Royal Restructuring and integration3

    -       -       -       -       196       196  

Project One

    -       -       -       -       2,502       2,502  

Other4

    -       -       -       -       711       711  

Discrete tax items5

    -       -       -       -       6,449       6,449  

Income tax effect on adjustments6

    -       -       -       -       251       251  

Adjusted net income attributable to H.B. Fuller7

    50,378       41,927       8,718       101,023       (42,684

)

    58,339  

Add:

                                               

Interest expense

    -       -       -       -       23,450       23,450  

Interest income

    -       -       -       -       (2,139

)

    (2,139

)

Adjusted Income taxes

    -       -       -       -       21,559       21,559  

Depreciation and amortization expense8

    11,456       14,134       10,901       36,491       -       36,491  

Adjusted EBITDA7

  $ 61,834     $ 56,061     $ 19,619     $ 137,514     $ 186     $ 137,700  

Revenue

  $ 424,978     $ 378,264     $ 137,988     $ 941,230       -     $ 941,230  

Adjusted EBITDA Margin7

    14.5

%

    14.8

%

    14.2

%

    14.6

%

 

NMP

      14.6

%

 

   

Hygiene, Health

                                         

Nine Months Ended:

 

and Consumable

   

Engineering

   

Construction

           

Corporate

   

H.B. Fuller

 

August 27, 2022

 

Adhesives

   

Adhesives

   

Adhesives

   

Total

   

Unallocated

   

Consolidated

 

Net income attributable to H.B. Fuller

  $ 131,702     $ 121,741     $ 29,013     $ 282,456     $ (150,449

)

  $ 132,007  

Adjustments:

                                               

Acquisition project costs1

    -       -       -       -       9,008       9,008  

Organizational realignment2

    -       -       -       -       4,915       4,915  

Royal Restructuring and integration3

    -       -       -       -       1,007       1,007  

Project One

    -       -       -       -       7,559       7,559  

Other4

    -       -       -       -       8,267       8,267  

Discrete tax items5

    -       -       -       -       7,697       7,697  

Income tax effect on adjustments6

    -       -       -       -       (6,786

)

    (6,786

)

Adjusted net income attributable to H.B. Fuller7

    131,702       121,741       29,013       282,456       (118,782

)

    163,674  

Add:

                                               

Interest expense

    -       -       -       -       61,501       61,501  

Interest income

    -       -       -       -       (6,181

)

    (6,181

)

Adjusted Income taxes

    -       -       -       -       61,112       61,112  

Depreciation and amortization expense8

    34,602       43,720       30,603       108,925       -       108,925  

Adjusted EBITDA7

  $ 166,304     $ 165,461     $ 59,616     $ 391,381     $ (2,350

)

  $ 389,031  

Revenue

  $ 1,252,405     $ 1,137,587     $ 400,977     $ 2,790,969       -     $ 2,790,969  

Adjusted EBITDA Margin7

    13.3

%

    14.5

%

    14.9

%

    14.0

%

 

NMP

      13.9

%

 

Note: Adjusted EBITDA is a non-GAAP financial measure. The table above provides 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.

NMP = Non-meaningful percentage

 

13

 

H.B. FULLER COMPANY AND SUBSIDIARIES

SEGMENT FINANCIAL INFORMATION

NET REVENUE GROWTH (DECLINE)

(unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 2, 2023

   

September 2, 2023

 

Price

    0.6

%

    4.7

%

Volume

    (8.0

)%

    (11.1

)%

Organic Growth13

    (7.4

)%

    (6.4

)%

M&A

    4.8

%

    3.0

%

Constant currency

    (2.6

)%

    (3.4

)%

F/X

    (1.7

)%

    (3.2

)%

Total H.B. Fuller Net Revenue Decline

    (4.3

)%

    (6.6

)%

 

 

 

Revenue growth versus 2022

 

Three Months Ended

 
   

September 2, 2023

 
                                         
                    Constant            

Organic

 
   

Net Revenue

   

F/X

   

Currency

   

M&A

   

Growth 13

 

Hygiene, Health and Consumable Adhesives

    (5.3

)%

    (2.4

)%

    (2.9

)%

    7.6

%

    (10.5

)%

Engineering Adhesives

    (3.3

)%

    (1.4

)%

    (1.9

)%

    1.4

%

    (3.3

)%

Construction Adhesives

    (4.1

)%

    (0.1

)%

    (4.0

)%

    5.4

%

    (9.4

)%

Total H.B. Fuller

    (4.3

)%

    (1.7

)%

    (2.6

)%

    4.8

%

    (7.4

)%

 

 

 

Revenue growth versus 2022

 

Nine Months Ended

 
   

September 2, 2023

 
                                         
                    Constant            

Organic

 
   

Net Revenue

   

F/X

   

Currency

   

M&A

   

Growth 13

 

Hygiene, Health and Consumable Adhesives

    (5.0

)%

    (4.4

)%

    (0.6

)%

    3.6

%

    (4.2

)%

Engineering Adhesives

    (6.6

)%

    (2.8

)%

    (3.8

)%

    1.5

%

    (5.3

)%

Construction Adhesives

    (11.6

)%

    (0.7

)%

    (10.9

)%

    5.1

%

    (16.0

)%

Total H.B. Fuller

    (6.6

)%

    (3.2

)%

    (3.4

)%

    3.0

%

    (6.4

)%

 

13 We use the term “organic revenue” to refer to net revenue, excluding the effect of foreign currency changes and acquisitions and divestitures. Organic growth reflects adjustments for the impact of period-over-period changes in foreign currency exchange rates on revenues and the revenues associated with acquisitions and divestitures.

 

14

 

 

CONSOLIDATED BALANCE SHEETS

H.B. Fuller Company and Subsidiaries

(In thousands, except share and per share amounts)

 

   

September 2,

   

December 3,

 
   

2023

   

2022

 

Assets

               

Current assets:

               

Cash and cash equivalents

  $ 94,934     $ 79,910  

Trade receivables (net of allowances of $12,458 and $10,939, as of September 2, 2023 and December 3, 2022, respectively)

    576,060       607,365  

Inventories

    472,641       491,781  

Other current assets

    97,756       120,319  

Total current assets

    1,241,391       1,299,375  
                 

Property, plant and equipment

    1,709,191       1,579,738  

Accumulated depreciation

    (907,895

)

    (846,071

)

Property, plant and equipment, net

    801,296       733,667  
                 

Goodwill

    1,490,535       1,392,627  

Other intangibles, net

    746,521       702,092  

Other assets

    380,165       335,868  

Total assets

  $ 4,659,908     $ 4,463,629  
                 

Liabilities, non-controlling interest and total equity

               

Current liabilities

               

Notes payable

  $ 12,553     $ 28,860  

Trade payables

    394,914       460,669  

Accrued compensation

    75,035       108,328  

Income taxes payable

    33,007       18,530  

Other accrued expenses

    102,837       89,345  

Total current liabilities

    618,346       705,732  
                 

Long-term debt

    1,872,468       1,736,256  

Accrued pension liabilities

    54,661       52,561  

Other liabilities

    387,307       358,286  

Total liabilities

  $ 2,932,782     $ 2,852,835  
                 

Commitments and contingencies (Note 13)

               
                 

Equity

               

H.B. Fuller stockholders' equity:

               

Preferred stock (no shares outstanding) shares authorized – 10,045,900

    -       -  

Common stock, par value $1.00 per share, shares authorized – 160,000,000, shares outstanding – 54,016,374 and 53,676,576 as of September 2, 2023 and December 3, 2022, respectively

  $ 54,016     $ 53,677  

Additional paid-in capital

    294,035       266,491  

Retained earnings

    1,808,687       1,741,359  

Accumulated other comprehensive loss

    (430,295

)

    (451,357

)

Total H.B. Fuller stockholders' equity

    1,726,443       1,610,170  

Non-controlling interest

    683       624  

Total equity

    1,727,126       1,610,794  

Total liabilities, non-controlling interest and total equity

  $ 4,659,908     $ 4,463,629  

 

15

 

CONSOLIDATED STATEMENTS of CASH FLOWS

H.B. Fuller Company and Subsidiaries

(In thousands)

 

   

Nine Months Ended

 
   

September 2, 2023

   

August 27, 2022

 

Cash flows from operating activities:

               

Net income including non-controlling interest

  $ 99,987     $ 132,077  

Adjustments to reconcile net income including non-controlling interest to net cash provided by operating activities:

               

Depreciation

    60,518       54,297  

Amortization

    58,633       55,088  

Deferred income taxes

    (30,064

)

    (4,968

)

Income from equity method investments, net of dividends received

    260       1,420  

Debt issuance costs write-off

    2,689       -  

Loss on fair value adjustment on contingent consideration liability

    2,893       -  

Gain on sale or disposal of assets

    (78

)

    (1,130

)

Share-based compensation

    16,279       20,358  

Pension and other post-retirement benefit plan activity

    (8,890

)

    (15,324

)

Change in assets and liabilities, net of effects of acquisitions:

               

Trade receivables, net

    79,495       (51,629

)

Inventories

    38,212       (112,390

)

Other assets

    (30,901

)

    (40,329

)

Trade payables

    (74,443

)

    17,381  

Accrued compensation

    (33,796

)

    (17,275

)

Other accrued expenses

    (6,992

)

    1,614  

Income taxes payable

    24,461       10,201  

Other liabilities

    12,408       (35,940

)

Other

    6,023       35,246  

Net cash provided by operating activities

    216,696       48,697  
                 

Cash flows from investing activities:

               

Purchased property, plant and equipment

    (109,545

)

    (98,352

)

Purchased businesses, net of cash acquired

    (194,248

)

    (242,870

)

Proceeds from sale of property, plant and equipment

    4,257       1,281  

Cash received from government grant

    -       3,928  

Net cash used in investing activities

    (299,536

)

    (336,013

)

                 

Cash flows from financing activities:

               

Proceeds from issuance of long-term debt

    1,333,000       335,000  

Repayment of long-term debt

    (1,184,900

)

    (15,000

)

Payment of debt issuance costs

    (10,214

)

    (600

)

Net payment of notes payable

    (18,000

)

    6,707  

Dividends paid

    (32,319

)

    (29,067

)

Contingent consideration payment

    -       (5,000

)

Proceeds from stock options exercised

    11,251       13,522  

Repurchases of common stock

    (2,560

)

    (3,885

)

Net cash provided by financing activities

    96,258       301,677  
                 

Effect of exchange rate changes on cash and cash equivalents

    1,608       (15,439

)

Net change in cash and cash equivalents

    15,024       (1,078

)

Cash and cash equivalents at beginning of period

    79,910       61,786  

Cash and cash equivalents at end of period

  $ 94,934     $ 60,708  

 

16