Armstrong World Industries Reports Third-Quarter 2023 Results
- Net sales increased 7% in Q3 2023 compared to the prior-year quarter. Operating income saw a significant increase of 37%. Adjusted EBITDA and adjusted diluted earnings per share also showed positive growth. Year-to-date cash flow from operating and investing activities increased by 30% and adjusted free cash flow increased by 50% compared to the prior-year period. The company is raising its full-year guidance for all key metrics.
- None.
Third-Quarter 2023 Results
-
Net sales up
7% versus the prior-year quarter on strong average unit value ("AUV") performance -
Operating income up
37% with 630 basis points of margin expansion and diluted earnings per share from continuing operations up32% versus the prior-year quarter -
Adjusted EBITDA up
19% with 380 basis points of margin expansion and adjusted diluted earnings per share up18% versus the prior-year quarter -
Year-to-date cash flow from operating and investing activities up
30% and adjusted free cash flow up50% versus the prior-year period - Raising full year guidance for all key metrics
“With record-setting total company net sales and adjusted EBITDA this quarter, we continue to demonstrate the resilience of our business in the face of challenging market conditions. With our diverse set of end markets, consistent Mineral Fiber average unit value growth and attractive growth initiatives, we are showing how Armstrong can deliver strong financial performance in all parts of the cycle,” said Vic Grizzle, President and CEO of Armstrong World Industries. “We remain well on our way to generating solid sales, earnings and cash flow growth for 2023, even as difficult market conditions persist. I’m especially proud of our team’s ability to execute in these challenging conditions and deliver results while continuing to invest in and advance our growth initiatives.”
Third-Quarter Results |
||||||||||
(Dollar amounts in millions except per-share data) |
|
For the Three Months Ended September 30, |
|
|
|
|||||
|
|
2023 |
|
|
2022 |
|
|
Change |
||
Net sales |
|
$ |
347.3 |
|
|
$ |
325.0 |
|
|
|
Operating income |
|
$ |
100.2 |
|
|
$ |
73.3 |
|
|
|
Operating income margin (Operating income as a % of net sales) |
|
|
28.9 |
% |
|
|
22.6 |
% |
|
630bps |
Earnings from continuing operations |
|
$ |
69.5 |
|
|
$ |
54.5 |
|
|
|
Diluted earnings per share from continuing operations |
|
$ |
1.56 |
|
|
$ |
1.18 |
|
|
|
|
|
|
|
|
|
|
|
|
||
Additional Non-GAAP* Measures |
|
|
|
|
|
|
|
|
||
Adjusted EBITDA |
|
$ |
125 |
|
|
$ |
105 |
|
|
|
Adjusted EBITDA margin (Adjusted EBITDA as a % of net sales) |
|
|
36.0 |
% |
|
|
32.2 |
% |
|
380bps |
Adjusted earnings from continuing operations |
|
$ |
71 |
|
|
$ |
63 |
|
|
|
Adjusted diluted earnings per share from continuing operations |
|
$ |
1.60 |
|
|
$ |
1.36 |
|
|
|
* |
The Company uses non-GAAP adjusted measures in managing the business and believes the adjustments provide meaningful comparisons of operating performance between periods and are useful alternative measures of performance. Reconciliations of the most comparable generally accepted accounting principles in |
Third-quarter 2023 consolidated net sales increased
Third-quarter 2023 operating income increased
Third-Quarter Segment Results |
||||||||||
Mineral Fiber |
||||||||||
(Dollar amounts in millions) |
|
For the Three Months Ended September 30, |
|
|
|
|||||
|
|
2023 |
|
|
2022 |
|
|
Change |
||
Net sales |
|
$ |
249.7 |
|
|
$ |
233.7 |
|
|
|
Operating income |
|
$ |
85.5 |
|
|
$ |
70.8 |
|
|
|
Adjusted EBITDA* |
|
$ |
105 |
|
|
$ |
89 |
|
|
|
Operating income margin |
|
|
34.2 |
% |
|
|
30.3 |
% |
|
390bps |
Adjusted EBITDA margin* |
|
|
41.9 |
% |
|
|
38.1 |
% |
|
380bps |
Mineral Fiber net sales increased
Third-quarter 2023 operating income increased primarily due to an
Architectural Specialties |
||||||||||
(Dollar amounts in millions) |
|
For the Three Months Ended September 30, |
|
|
|
|||||
|
|
2023 |
|
|
2022 |
|
|
Change |
||
Net sales |
|
$ |
97.6 |
|
|
$ |
91.3 |
|
|
|
Operating income |
|
$ |
15.5 |
|
|
$ |
3.4 |
|
|
|
Adjusted EBITDA* |
|
$ |
20 |
|
|
$ |
16 |
|
|
|
Operating income margin |
|
|
15.9 |
% |
|
|
3.7 |
% |
|
1,220bps |
Adjusted EBITDA margin* |
|
|
20.8 |
% |
|
|
17.1 |
% |
|
370bps |
Third-quarter 2023 Architectural Specialties net sales increased
Operating income increased in the third quarter of 2023 due to an
Cash Flow
Cash flows from operating activities for the first nine months of 2023 increased
Share Repurchase Program
During the third quarter of 2023, we repurchased 0.5 million shares of common stock for a total cost of
** |
In July 2016, our Board of Directors approved a share repurchase program authorizing us to repurchase up to |
Updating 2023 Outlook
“Our strong third-quarter results with margin expansion in both businesses give us confidence to raise full year 2023 guidance,” said Chris Calzaretta, AWI Senior Vice President and CFO. “We continue to expect full-year margin improvement in both the Mineral Fiber and Architectural Specialties segments and we remain confident in our growth strategy and the strong cash flow generation of the business. This cash flow generation enables us to invest back in our business while also providing direct returns to shareholders. Year-to-date, we have returned over
|
|
|
For the Year Ended December 31, 2023 |
||||||||||
(Dollar amounts in millions except per-share data) |
2022 Actual |
|
Current Guidance |
|
VPY Growth % |
||||||||
Net sales |
$ |
1,233 |
|
$ |
1,280 |
|
to |
$ |
1,295 |
|
|
to |
|
Adjusted EBITDA* |
$ |
385 |
|
$ |
418 |
|
to |
$ |
426 |
|
|
to |
|
Adjusted diluted net earnings per share* |
$ |
4.74 |
|
$ |
5.05 |
|
to |
$ |
5.15 |
|
|
to |
|
Adjusted free cash flow* |
$ |
221 |
|
$ |
245 |
|
to |
$ |
255 |
|
|
to |
|
Earnings Webcast
Management will host a live webcast conference call at 10:00 a.m. ET today, to discuss third-quarter 2023 results. This event will be available on the Company's website. The call and accompanying slide presentation can be found on the investor relations section of the Company's website at www.armstrongworldindustries.com. The replay of this event will be available on the website for up to one year after the date of the call.
Uncertainties Affecting Forward-Looking Statements
Disclosures in this release contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including without limitation, those relating to future financial and operational results, expected savings from cost management initiatives, the performance of our WAVE joint venture, market and broader economic conditions and guidance. Those statements provide our future expectations or forecasts and can be identified by our use of words such as “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe,” “outlook,” “target,” “predict,” “may,” “will,” “would,” “could,” “should,” “seek,” and other words or phrases of similar meaning in connection with any discussion of future operating or financial performance. This includes annual guidance. Forward-looking statements, by their nature, address matters that are uncertain and involve risks because they relate to events and depend on circumstances that may or may not occur in the future. As a result, our actual results may differ materially from our expected results and from those expressed in our forward-looking statements. A more detailed discussion of the risks and uncertainties that could cause our actual results to differ materially from those projected, anticipated or implied is included in the “Risk Factors” and “Management’s Discussion and Analysis” sections of our reports on Form 10-K and 10-Q filed with the
About Armstrong and Additional Information
Armstrong World Industries, Inc. is a leader in the design, innovation and manufacture of innovative ceiling and wall system solutions in the
More details on the Company’s performance can be found in its report on Form 10-Q for the quarter ended September 30, 2023, that the Company expects to file with the SEC today.
Reported Financial Results
(Amounts in millions, except per share data)
SELECTED FINANCIAL RESULTS Armstrong World Industries, Inc. and Subsidiaries (Unaudited) |
||||||||||||||||
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Net sales |
|
$ |
347.3 |
|
|
$ |
325.0 |
|
|
$ |
982.9 |
|
|
$ |
928.6 |
|
Cost of goods sold |
|
|
205.9 |
|
|
|
207.5 |
|
|
|
605.4 |
|
|
|
591.0 |
|
Gross profit |
|
|
141.4 |
|
|
|
117.5 |
|
|
|
377.5 |
|
|
|
337.6 |
|
Selling, general and administrative expenses |
|
|
64.6 |
|
|
|
59.3 |
|
|
|
189.2 |
|
|
|
177.9 |
|
Loss related to change in fair value of contingent consideration |
|
|
- |
|
|
|
7.1 |
|
|
|
- |
|
|
|
13.3 |
|
Equity (earnings) from joint venture |
|
|
(23.4 |
) |
|
|
(22.2 |
) |
|
|
(69.1 |
) |
|
|
(61.7 |
) |
Operating income |
|
|
100.2 |
|
|
|
73.3 |
|
|
|
257.4 |
|
|
|
208.1 |
|
Interest expense |
|
|
8.8 |
|
|
|
7.0 |
|
|
|
26.7 |
|
|
|
17.9 |
|
Other non-operating (income), net |
|
|
(2.3 |
) |
|
|
(1.4 |
) |
|
|
(6.9 |
) |
|
|
(4.1 |
) |
Earnings from continuing operations before income taxes |
|
|
93.7 |
|
|
|
67.7 |
|
|
|
237.6 |
|
|
|
194.3 |
|
Income tax expense |
|
|
24.2 |
|
|
|
13.2 |
|
|
|
60.6 |
|
|
|
43.2 |
|
Earnings from continuing operations |
|
|
69.5 |
|
|
|
54.5 |
|
|
|
177.0 |
|
|
|
151.1 |
|
Net earnings from discontinued operations |
|
|
- |
|
|
|
3.0 |
|
|
|
- |
|
|
|
3.0 |
|
Net earnings |
|
$ |
69.5 |
|
|
$ |
57.5 |
|
|
$ |
177.0 |
|
|
$ |
154.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted earnings per share of common stock, continuing operations |
|
$ |
1.56 |
|
|
$ |
1.18 |
|
|
$ |
3.93 |
|
|
$ |
3.23 |
|
Diluted earnings per share of common stock, discontinued operations |
|
$ |
- |
|
|
$ |
0.07 |
|
|
$ |
- |
|
|
$ |
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted net earnings per share of common stock |
|
$ |
1.56 |
|
|
$ |
1.25 |
|
|
$ |
3.93 |
|
|
$ |
3.29 |
|
Average number of diluted common shares outstanding |
|
|
44.6 |
|
|
|
46.1 |
|
|
|
45.0 |
|
|
|
46.7 |
|
SEGMENT RESULTS Armstrong World Industries, Inc. and Subsidiaries (Unaudited) |
||||||||||||||||
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mineral Fiber |
|
$ |
249.7 |
|
|
$ |
233.7 |
|
|
$ |
712.1 |
|
|
$ |
671.4 |
|
Architectural Specialties |
|
|
97.6 |
|
|
|
91.3 |
|
|
|
270.8 |
|
|
|
257.2 |
|
Total net sales |
|
$ |
347.3 |
|
|
$ |
325.0 |
|
|
$ |
982.9 |
|
|
$ |
928.6 |
|
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Segment operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mineral Fiber |
|
$ |
85.5 |
|
|
$ |
70.8 |
|
|
$ |
224.8 |
|
|
$ |
199.8 |
|
Architectural Specialties |
|
|
15.5 |
|
|
|
3.4 |
|
|
|
34.9 |
|
|
|
11.0 |
|
Unallocated Corporate |
|
|
(0.8 |
) |
|
|
(0.9 |
) |
|
|
(2.3 |
) |
|
|
(2.7 |
) |
Total consolidated operating income |
|
$ |
100.2 |
|
|
$ |
73.3 |
|
|
$ |
257.4 |
|
|
$ |
208.1 |
|
SELECTED BALANCE SHEET INFORMATION Armstrong World Industries, Inc. and Subsidiaries |
||||||||
|
|
Unaudited |
|
|
|
|
||
|
|
September 30, 2023 |
|
|
December 31, 2022 |
|
||
Assets |
|
|
|
|
|
|
||
Current assets |
|
$ |
350.1 |
|
|
$ |
356.5 |
|
Property, plant and equipment, net |
|
|
559.1 |
|
|
|
554.4 |
|
Other non-current assets |
|
|
804.6 |
|
|
|
776.3 |
|
Total assets |
|
$ |
1,713.8 |
|
|
$ |
1,687.2 |
|
Liabilities and shareholders’ equity |
|
|
|
|
|
|
||
Current liabilities |
|
$ |
185.8 |
|
|
$ |
182.7 |
|
Non-current liabilities |
|
|
942.5 |
|
|
|
969.5 |
|
Equity |
|
|
585.5 |
|
|
|
535.0 |
|
Total liabilities and shareholders’ equity |
|
$ |
1,713.8 |
|
|
$ |
1,687.2 |
|
SELECTED CASH FLOW INFORMATION Armstrong World Industries, Inc. and Subsidiaries (Unaudited) |
||||||||
|
|
For the Nine Months Ended September 30, |
|
|||||
|
|
2023 |
|
|
2022 |
|
||
Net earnings |
|
$ |
177.0 |
|
|
$ |
154.1 |
|
Other adjustments to reconcile net earnings to net cash provided by operating activities |
|
|
5.4 |
|
|
|
25.7 |
|
Changes in operating assets and liabilities, net |
|
|
(6.0 |
) |
|
|
(60.6 |
) |
Net cash provided by operating activities |
|
|
176.4 |
|
|
|
119.2 |
|
Net cash (used for) provided by investing activities |
|
|
(10.6 |
) |
|
|
8.1 |
|
Net cash (used for) financing activities |
|
|
(175.1 |
) |
|
|
(137.6 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
|
(0.1 |
) |
|
|
(1.0 |
) |
Net (decrease) in cash and cash equivalents |
|
|
(9.4 |
) |
|
|
(11.3 |
) |
Cash and cash equivalents at beginning of year |
|
|
106.0 |
|
|
|
98.1 |
|
Cash and cash equivalents at end of period |
|
$ |
96.6 |
|
|
$ |
86.8 |
|
Supplemental Reconciliations of GAAP to non-GAAP Results (unaudited)
(Amounts in millions, except per share data)
To supplement its consolidated financial statements presented in accordance with accounting principles generally accepted in
In the following charts, numbers may not sum due to rounding. Excluding adjusted diluted EPS, non-GAAP figures are rounded to the nearest million and corresponding percentages are rounded to the nearest percent based on unrounded figures.
Consolidated Results from Continuing Operations – Adjusted EBITDA
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Net sales |
|
$ |
347 |
|
|
$ |
325 |
|
|
$ |
983 |
|
|
$ |
929 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings |
|
$ |
70 |
|
|
$ |
58 |
|
|
$ |
177 |
|
|
$ |
154 |
|
Less: Net earnings from discontinued operations |
|
|
- |
|
|
|
3 |
|
|
|
- |
|
|
|
3 |
|
Earnings from continuing operations |
|
$ |
70 |
|
|
$ |
55 |
|
|
$ |
177 |
|
|
$ |
151 |
|
Add: Income tax expense |
|
|
24 |
|
|
|
13 |
|
|
|
61 |
|
|
|
43 |
|
Earnings from continuing operations before income taxes |
|
$ |
94 |
|
|
$ |
68 |
|
|
$ |
238 |
|
|
$ |
194 |
|
Add: Interest/other income and expense, net |
|
|
7 |
|
|
|
6 |
|
|
|
20 |
|
|
|
14 |
|
Operating income |
|
$ |
100 |
|
|
$ |
73 |
|
|
$ |
257 |
|
|
$ |
208 |
|
Add: RIP expense (1) |
|
|
1 |
|
|
|
1 |
|
|
|
2 |
|
|
|
3 |
|
Add: Acquisition-related impacts (2) |
|
|
1 |
|
|
|
9 |
|
|
|
4 |
|
|
|
19 |
|
Add: Cost reduction initiatives |
|
|
- |
|
|
|
- |
|
|
|
3 |
|
|
|
- |
|
Adjusted operating income |
|
$ |
102 |
|
|
$ |
83 |
|
|
$ |
266 |
|
|
$ |
230 |
|
Add: Depreciation and amortization |
|
|
23 |
|
|
|
22 |
|
|
|
66 |
|
|
|
64 |
|
Adjusted EBITDA |
|
$ |
125 |
|
|
$ |
105 |
|
|
$ |
332 |
|
|
$ |
294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating income margin |
|
|
28.9 |
% |
|
|
22.6 |
% |
|
|
26.2 |
% |
|
|
22.4 |
% |
Adjusted EBITDA margin |
|
|
36.0 |
% |
|
|
32.2 |
% |
|
|
33.8 |
% |
|
|
31.6 |
% |
(1) |
RIP expense represents only the plan service cost that is recorded within Operating income. For all periods presented, we were not required to and did not make cash contributions to our RIP. |
|
(2) |
Represents the impact of acquisition-related adjustments for changes in fair value of contingent consideration, deferred compensation and restricted stock expenses. |
Mineral Fiber
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Net sales |
|
$ |
250 |
|
|
$ |
234 |
|
|
$ |
712 |
|
|
$ |
671 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating income |
|
$ |
86 |
|
|
$ |
71 |
|
|
$ |
225 |
|
|
$ |
200 |
|
Add: Cost reduction initiatives |
|
|
- |
|
|
|
- |
|
|
|
3 |
|
|
|
- |
|
Adjusted operating income |
|
$ |
86 |
|
|
$ |
71 |
|
|
$ |
227 |
|
|
$ |
200 |
|
Add: Depreciation and amortization |
|
|
19 |
|
|
|
18 |
|
|
|
56 |
|
|
|
52 |
|
Adjusted EBITDA |
|
$ |
105 |
|
|
$ |
89 |
|
|
$ |
283 |
|
|
$ |
252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating income margin |
|
|
34.2 |
% |
|
|
30.3 |
% |
|
|
31.6 |
% |
|
|
29.8 |
% |
Adjusted EBITDA margin |
|
|
41.9 |
% |
|
|
38.1 |
% |
|
|
39.8 |
% |
|
|
37.5 |
% |
Architectural Specialties
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Net sales |
|
$ |
98 |
|
|
$ |
91 |
|
|
$ |
271 |
|
|
$ |
257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating income |
|
$ |
16 |
|
|
$ |
3 |
|
|
$ |
35 |
|
|
$ |
11 |
|
Add: Acquisition-related impacts (1) |
|
|
1 |
|
|
|
9 |
|
|
|
4 |
|
|
|
19 |
|
Adjusted operating income |
|
$ |
17 |
|
|
$ |
12 |
|
|
$ |
39 |
|
|
$ |
30 |
|
Add: Depreciation and amortization |
|
|
3 |
|
|
|
3 |
|
|
|
10 |
|
|
|
11 |
|
Adjusted EBITDA |
|
$ |
20 |
|
|
$ |
16 |
|
|
$ |
49 |
|
|
$ |
41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating income margin |
|
|
15.9 |
% |
|
|
3.7 |
% |
|
|
12.9 |
% |
|
|
4.3 |
% |
Adjusted EBITDA margin |
|
|
20.8 |
% |
|
|
17.1 |
% |
|
|
18.0 |
% |
|
|
16.1 |
% |
(1) |
Represents the impact of acquisition-related adjustments for changes in fair value of contingent consideration, deferred compensation and restricted stock expenses. |
Unallocated Corporate
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Operating (loss) |
|
$ |
(1 |
) |
|
$ |
(1 |
) |
|
$ |
(2 |
) |
|
$ |
(3 |
) |
Add: RIP expense (1) |
|
|
1 |
|
|
|
1 |
|
|
|
2 |
|
|
|
3 |
|
Adjusted operating (loss) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
Add: Depreciation and amortization |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Adjusted EBITDA |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
(1) |
RIP expense represents only the plan service cost that is recorded within Operating income. For all periods presented, we were not required to and did not make cash contributions to our RIP. |
Adjusted Free Cash Flow
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Net cash provided by operating activities |
|
$ |
83 |
|
|
$ |
56 |
|
|
$ |
176 |
|
|
$ |
119 |
|
Net cash (used for) provided by investing activities |
|
|
(5 |
) |
|
|
10 |
|
|
|
(11 |
) |
|
|
8 |
|
Net cash provided by operating and investing activities |
|
$ |
78 |
|
|
$ |
66 |
|
|
$ |
166 |
|
|
$ |
127 |
|
Add: Acquisition of co-ownership interest in software-related intellectual property |
|
|
- |
|
|
|
- |
|
|
|
10 |
|
|
|
- |
|
Add: Acquisition of BOK Modern |
|
|
14 |
|
|
|
- |
|
|
|
14 |
|
|
|
- |
|
Add: Net environmental expenses |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1 |
|
Add: Contingent consideration in excess of acquisition-date fair value (1) |
|
|
- |
|
|
|
- |
|
|
|
5 |
|
|
|
2 |
|
Adjusted Free Cash Flow |
|
$ |
92 |
|
|
$ |
66 |
|
|
$ |
195 |
|
|
$ |
130 |
|
(1) |
Contingent compensation payments related to 2020 acquisitions recorded as a component of net cash provided by operating activities. |
Consolidated Results from Continuing Operations – Adjusted Diluted Earnings Per Share (EPS)
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||||||||||||
|
2023 |
|
2022 |
|
|
2023 |
|
2022 |
|
||||||||||||||||
|
Total |
|
Per
|
|
Total |
|
Per
|
|
|
Total |
|
Per
|
|
Total |
|
Per
|
|
||||||||
Net earnings |
$ |
70 |
|
$ |
1.56 |
|
$ |
58 |
|
$ |
1.25 |
|
|
$ |
177 |
|
$ |
3.93 |
|
$ |
154 |
|
$ |
3.29 |
|
Less: Net earnings from discontinued operations |
|
- |
|
|
- |
|
|
3 |
|
|
0.07 |
|
|
|
- |
|
|
- |
|
|
3 |
|
|
0.06 |
|
Earnings from continuing operations |
$ |
70 |
|
$ |
1.56 |
|
$ |
55 |
|
$ |
1.18 |
|
|
$ |
177 |
|
$ |
3.93 |
|
$ |
151 |
|
$ |
3.23 |
|
Add: Income tax expense |
|
24 |
|
|
|
|
13 |
|
|
|
|
|
61 |
|
|
|
|
43 |
|
|
|
||||
Earnings from continuing operations before income taxes |
$ |
94 |
|
|
|
$ |
68 |
|
|
|
|
$ |
238 |
|
|
|
$ |
194 |
|
|
|
||||
(Less): RIP (credit) (1) |
|
- |
|
|
|
|
- |
|
|
|
|
|
(1 |
) |
|
|
|
(1 |
) |
|
|
||||
Add: Acquisition-related impacts (2) |
|
1 |
|
|
|
|
9 |
|
|
|
|
|
4 |
|
|
|
|
19 |
|
|
|
||||
Add: Acquisition-related amortization (3) |
|
2 |
|
|
|
|
2 |
|
|
|
|
|
4 |
|
|
|
|
6 |
|
|
|
||||
Add: Cost reduction initiatives |
|
- |
|
|
|
|
- |
|
|
|
|
|
3 |
|
|
|
|
- |
|
|
|
||||
Adjusted earnings from continuing operations before income taxes |
$ |
96 |
|
|
|
$ |
78 |
|
|
|
|
$ |
248 |
|
|
|
$ |
219 |
|
|
|
||||
(Less): Adjusted income tax expense (4) |
|
(25 |
) |
|
|
|
(15 |
) |
|
|
|
|
(63 |
) |
|
|
|
(49 |
) |
|
|
||||
Adjusted net earnings |
$ |
71 |
|
$ |
1.60 |
|
$ |
63 |
|
$ |
1.36 |
|
|
$ |
184 |
|
$ |
4.10 |
|
$ |
171 |
|
$ |
3.65 |
|
Adjusted diluted EPS change versus prior year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted shares outstanding |
|
|
|
44.6 |
|
|
|
|
46.1 |
|
|
|
|
|
45.0 |
|
|
|
|
46.7 |
|
||||
Effective tax rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
RIP (credit) represents the entire actuarial net periodic pension (credit) recorded as a component of net earnings. For all periods presented, we were not required to and did not make cash contributions to our RIP. |
|
(2) |
Represents the impact of acquisition-related adjustments for changes in fair value of contingent consideration, deferred compensation and restricted stock expenses. |
|
(3) |
Represents acquisition-related intangible amortization, including customer relationships, developed technology, software, trademarks and brand names, non-compete agreements and other intangibles. |
|
(4) |
Adjusted income tax expense is calculated using the effective tax rate multiplied by the adjusted earnings from continuing operations before income taxes. |
Adjusted EBITDA Guidance
|
|
For the Year Ending December 31, 2023 |
|
|||||
|
|
Low |
|
|
High |
|
||
Net earnings |
|
$ |
218 |
|
to |
$ |
220 |
|
Add: Income tax expense |
|
|
73 |
|
|
|
75 |
|
Earnings before income taxes |
|
$ |
291 |
|
to |
$ |
295 |
|
Add: Interest expense |
|
|
36 |
|
|
|
37 |
|
Add: Other non-operating (income), net |
|
|
(8 |
) |
|
|
(9 |
) |
Operating income |
|
$ |
319 |
|
to |
$ |
323 |
|
Add: RIP expense (1) |
|
|
3 |
|
|
|
3 |
|
Add: Acquisition-related impacts (2) |
|
|
5 |
|
|
|
6 |
|
Add: Cost reduction initiatives |
|
|
3 |
|
|
|
3 |
|
Adjusted operating income |
|
$ |
330 |
|
to |
$ |
335 |
|
Add: Depreciation and amortization |
|
|
88 |
|
|
|
91 |
|
Adjusted EBITDA |
|
$ |
418 |
|
to |
$ |
426 |
|
(1) |
RIP expense represents only the plan service cost that is recorded within Operating Income. For all periods presented, we were not required to and did not make cash contributions to our RIP. |
|
(2) |
Represents the impact of acquisition-related adjustments for deferred compensation and restricted stock expenses. |
Adjusted Diluted Net Earnings Per Share Guidance
|
|
For the Year Ending December 31, 2023 |
|
|||||||||||||
|
|
Low |
|
|
Per Diluted
|
|
|
High |
|
|
Per Diluted
|
|
||||
Net earnings |
|
$ |
218 |
|
|
$ |
4.84 |
|
to |
$ |
220 |
|
|
$ |
4.89 |
|
Add: Income tax expense |
|
|
73 |
|
|
|
|
|
|
75 |
|
|
|
|
||
Earnings before income taxes |
|
$ |
291 |
|
|
|
|
to |
$ |
295 |
|
|
|
|
||
Add: RIP (credit) (2) |
|
|
(1 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
||
Add: Acquisition-related amortization (3) |
|
|
6 |
|
|
|
|
|
|
6 |
|
|
|
|
||
Add: Acquisition-related impacts (4) |
|
|
5 |
|
|
|
|
|
|
6 |
|
|
|
|
||
Add: Cost reduction initiatives |
|
|
3 |
|
|
|
|
|
|
3 |
|
|
|
|
||
Adjusted earnings before income taxes |
|
$ |
304 |
|
|
|
|
to |
$ |
308 |
|
|
|
|
||
(Less): Adjusted income tax expense (5) |
|
|
(76 |
) |
|
|
|
|
|
(77 |
) |
|
|
|
||
Adjusted net earnings |
|
$ |
228 |
|
|
$ |
5.05 |
|
to |
$ |
231 |
|
|
$ |
5.15 |
|
(1) |
Adjusted diluted EPS guidance for 2023 is calculated based on ~45 million of diluted shares outstanding. |
|
(2) |
RIP (credit) represents the entire actuarial net periodic pension (credit) recorded as a component of net earnings. We do not expect to make any cash contributions to our RIP. |
|
(3) |
Represents acquisition-related intangible amortization, including customer relationships, developed technology, software, trademarks and brand names, non-compete agreements and other intangibles. |
|
(4) |
Represents the impact of acquisition-related adjustments for deferred compensation and restricted stock expenses. |
|
(5) |
Income tax expense is based on an adjusted effective tax rate of ~ |
Adjusted Free Cash Flow Guidance
|
|
For the Year Ending December 31, 2023 |
|
|||||
|
|
Low |
|
|
High |
|
||
Net cash provided by operating activities |
|
$ |
235 |
|
to |
$ |
245 |
|
Add: Return of investment from joint venture |
|
|
90 |
|
|
|
95 |
|
Adjusted net cash provided by operating activities |
|
$ |
325 |
|
to |
$ |
340 |
|
Less: Capital expenditures |
|
|
(80 |
) |
|
|
(85 |
) |
Adjusted Free Cash Flow |
|
$ |
245 |
|
to |
$ |
255 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20231024080404/en/
Investors & Media: Theresa Womble, tlwomble@armstrongceilings.com or (717) 396-6354
Source: Armstrong World Industries, Inc.
FAQ
What were the Q3 2023 net sales growth and operating income growth for Armstrong World Industries?
How did the cash flow from operating and investing activities perform year-to-date in 2023?