Balchem Corporation Reports Fourth Quarter and Full Year 2024 Financial Results
Balchem (NASDAQ: BCPC) reported strong Q4 2024 financial results with record net sales of $240.0 million, up 4.9% year-over-year. The company achieved net earnings of $33.6 million, a 26.0% increase, and record adjusted EBITDA of $62.8 million, up 13.4%.
For full-year 2024, Balchem delivered record net sales of $953.7 million, a 3.4% increase, with GAAP net earnings of $128.5 million (+18.4%). The company generated strong cash flows from operations of $182.0 million and free cash flow of $147.2 million, enabling debt reduction of $119.6 million.
All three segments showed growth, with Human Nutrition & Health leading at $147.3 million (+6.8%), Animal Nutrition & Health at $58.3 million (+0.3%), and Specialty Products at $32.9 million (+6.0%). Gross margin improved to 36.0%, up 320 basis points from the prior year.
Balchem (NASDAQ: BCPC) ha riportato risultati finanziari solidi per il quarto trimestre del 2024, con vendite nette record di 240,0 milioni di dollari, in aumento del 4,9% rispetto all'anno precedente. L'azienda ha raggiunto utili netti di 33,6 milioni di dollari, un incremento del 26,0%, e un EBITDA rettificato record di 62,8 milioni di dollari, in crescita del 13,4%.
Per l'intero anno 2024, Balchem ha registrato vendite nette record di 953,7 milioni di dollari, un aumento del 3,4%, con utili netti GAAP di 128,5 milioni di dollari (+18,4%). L'azienda ha generato forti flussi di cassa dalle operazioni pari a 182,0 milioni di dollari e un flusso di cassa libero di 147,2 milioni di dollari, consentendo una riduzione del debito di 119,6 milioni di dollari.
Tutti e tre i segmenti hanno mostrato crescita, con la Nutrizione e Salute Umana che ha guidato con 147,3 milioni di dollari (+6,8%), Nutrizione e Salute Animale a 58,3 milioni di dollari (+0,3%) e Prodotti Speciali a 32,9 milioni di dollari (+6,0%). Il margine lordo è migliorato al 36,0%, in aumento di 320 punti base rispetto all'anno precedente.
Balchem (NASDAQ: BCPC) reportó resultados financieros sólidos para el cuarto trimestre de 2024, con ventas netas récord de 240.0 millones de dólares, un aumento del 4.9% en comparación con el año anterior. La compañía logró ganancias netas de 33.6 millones de dólares, un aumento del 26.0%, y un EBITDA ajustado récord de 62.8 millones de dólares, en crecimiento del 13.4%.
Para todo el año 2024, Balchem entregó ventas netas récord de 953.7 millones de dólares, un incremento del 3.4%, con ganancias netas GAAP de 128.5 millones de dólares (+18.4%). La empresa generó fuertes flujos de efectivo de las operaciones de 182.0 millones de dólares y un flujo de efectivo libre de 147.2 millones de dólares, lo que permitió una reducción de deuda de 119.6 millones de dólares.
Los tres segmentos mostraron crecimiento, con Nutrición y Salud Humana liderando con 147.3 millones de dólares (+6.8%), Nutrición y Salud Animal con 58.3 millones de dólares (+0.3%) y Productos Especiales con 32.9 millones de dólares (+6.0%). El margen bruto mejoró al 36.0%, un aumento de 320 puntos básicos en comparación con el año anterior.
발켐 (NASDAQ: BCPC)은 2024년 4분기 재무 결과가 강력하다고 보고하며, 2억 4천만 달러의 기록적인 순매출을 기록하여 전년 대비 4.9% 증가했습니다. 회사는 순이익 3천 3백 6십만 달러를 달성하였으며, 이는 26.0% 증가한 수치이고, 조정된 EBITDA 6천 2백 8십만 달러로 13.4% 증가했습니다.
2024년 전체 연도에 대해 발켐은 9억 5천 3백 7십만 달러의 기록적인 순매출을 달성하였으며, 이는 3.4% 증가한 수치로, GAAP 순이익은 1억 2천 8백 5십만 달러(+18.4%)입니다. 회사는 운영으로부터 1억 8천 2백만 달러의 강력한 현금 흐름을 생성하였고, 자유 현금 흐름은 1억 4천 7백 2십만 달러로, 1억 1천 9백 6십만 달러의 부채를 줄일 수 있었습니다.
세 개의 모든 부문에서 성장이 나타났으며, 인체 영양 및 건강 부문이 1억 4천 7백 3십만 달러(+6.8%)로 선두를 달렸고, 동물 영양 및 건강 부문이 5천 8백 3십만 달러(+0.3%), 특수 제품 부문이 3천 2백 9십만 달러(+6.0%)를 기록했습니다. 총 이익률은 36.0%로 개선되어 전년 대비 320bp 상승했습니다.
Balchem (NASDAQ: BCPC) a annoncé de solides résultats financiers pour le quatrième trimestre de 2024, avec des ventes nettes record de 240,0 millions de dollars, en hausse de 4,9 % par rapport à l'année précédente. La société a réalisé un bénéfice net de 33,6 millions de dollars, soit une augmentation de 26,0 %, et un EBITDA ajusté record de 62,8 millions de dollars, en hausse de 13,4 %.
Pour l'ensemble de l'année 2024, Balchem a enregistré des ventes nettes record de 953,7 millions de dollars, soit une augmentation de 3,4 %, avec un bénéfice net GAAP de 128,5 millions de dollars (+18,4 %). L'entreprise a généré de forts flux de trésorerie d'exploitation de 182,0 millions de dollars et un flux de trésorerie libre de 147,2 millions de dollars, permettant une réduction de la dette de 119,6 millions de dollars.
Les trois segments ont montré une croissance, avec la nutrition et la santé humaines en tête avec 147,3 millions de dollars (+6,8 %), la nutrition et la santé animales à 58,3 millions de dollars (+0,3 %), et les produits spéciaux à 32,9 millions de dollars (+6,0 %). La marge brute s'est améliorée à 36,0 %, soit une augmentation de 320 points de base par rapport à l'année précédente.
Balchem (NASDAQ: BCPC) hat für das vierte Quartal 2024 starke finanzielle Ergebnisse gemeldet, mit rekordmäßigen Nettoumsätzen von 240,0 Millionen Dollar, was einem Anstieg von 4,9% im Vergleich zum Vorjahr entspricht. Das Unternehmen erzielte Nettogewinne von 33,6 Millionen Dollar, was einem Anstieg von 26,0% entspricht, und ein rekordverdächtiges bereinigtes EBITDA von 62,8 Millionen Dollar, ein Plus von 13,4%.
Für das Gesamtjahr 2024 lieferte Balchem rekordmäßige Nettoumsätze von 953,7 Millionen Dollar, ein Anstieg von 3,4%, mit GAAP-Nettogewinnen von 128,5 Millionen Dollar (+18,4%). Das Unternehmen generierte starke Cashflows aus dem operativen Geschäft in Höhe von 182,0 Millionen Dollar und einen freien Cashflow von 147,2 Millionen Dollar, was eine Schuldenreduzierung von 119,6 Millionen Dollar ermöglichte.
Alle drei Segmente zeigten Wachstum, wobei die menschliche Ernährung und Gesundheit mit 147,3 Millionen Dollar (+6,8%) führend war, gefolgt von der Tierernährungs- und Gesundheitsbranche mit 58,3 Millionen Dollar (+0,3%) und Spezialprodukten mit 32,9 Millionen Dollar (+6,0%). Die Bruttomarge verbesserte sich auf 36,0%, was einem Anstieg von 320 Basispunkten im Vergleich zum Vorjahr entspricht.
- Record Q4 net sales of $240.0M (+4.9% YoY)
- Q4 net earnings increased 26.0% to $33.6M
- Record adjusted EBITDA of $62.8M (+13.4%)
- Gross margin improved 320 basis points to 36.0%
- Significant debt reduction of $119.6M
- Strong free cash flow generation of $147.2M
- All three business segments reported sales growth
- Higher operating expenses due to increased transaction costs
- Increased effective tax rate from 19.9% to 24.5%
- Lower sales in monogastric species markets
Insights
Balchem's Q4 2024 results demonstrate exceptional operational execution and strategic positioning across all business segments. The standout 320 basis point improvement in gross margin to 36.0% reflects successful pricing strategies and enhanced operational efficiency, particularly in the high-margin Human Nutrition & Health segment.
The company's financial health has strengthened considerably, with the $119.6 million debt reduction significantly improving the balance sheet flexibility. This positions Balchem for strategic growth opportunities while maintaining financial discipline. The robust free cash flow of $147.2 million for 2024 indicates strong operational cash generation capabilities and efficient working capital management.
Segment performance analysis reveals strategic advantages:
- Human Nutrition & Health (61.4% of sales): The 6.8% growth in this segment, coupled with a 33.9% increase in operating earnings, demonstrates Balchem's strong market position in high-value nutritional solutions.
- Animal Nutrition & Health: Despite modest 0.3% growth, the segment showed improved profitability with a 7.2% increase in operating earnings, indicating successful cost management and mix optimization.
- Specialty Products: The 6.0% growth and 15.9% increase in operating earnings reflects strong demand in performance gases and effective margin management.
The reduction in interest expense from
MONTVALE, N.J., Feb. 21, 2025 (GLOBE NEWSWIRE) -- Balchem Corporation (NASDAQ: BCPC) reported today financial results for its 2024 fiscal fourth quarter ended December 31, 2024. For the quarter, the Company reported net sales of
Ted Harris, Chairman, President, and CEO of Balchem said, “The fourth quarter capped off another very strong year for Balchem. We delivered record fourth quarter net sales and adjusted EBITDA, with top and bottom line year over year growth in each of our three segments.”
Fourth Quarter 2024 Financial Highlights:
- Record net sales of
$240.0 million , an increase of$11.3 million , or4.9% , compared to the prior year quarter. - GAAP net earnings were
$33.6 million , an increase of26.0% from the prior year quarter. - Record adjusted EBITDA was
$62.8 million , an increase of13.4% from the prior year quarter. - GAAP earnings per share of
$1.03 compared to$0.82 in the prior year quarter and adjusted earnings per share(a) of$1.13 compared to$0.95 in the prior year quarter. - Cash flows from operations were
$52.3 million , with free cash flow(a) of$39.8 million .
Mr. Harris added, “For the full year 2024, we delivered record net sales and adjusted EBITDA while generating very strong free cash flow, allowing us to increase our dividend once again by double digits and significantly strengthen our balance sheet by paying down
Full Year 2024 Financial Highlights:
- Record full year net sales of
$953.7 million , an increase of$31.2 million or3.4% , compared to the prior year with record sales achieved in the Human Nutrition & Health and Specialty Products segments. - GAAP net earnings were
$128.5 million , an increase of18.4% from the prior year. These net earnings resulted in GAAP earnings per share of$3.93 compared to$3.35 in the prior year. - Record adjusted EBITDA was
$250.3 million , an increase of8.4% , from the prior year. - Adjusted net earnings were
$143.0 million , an increase of10.2% from the prior year. These adjusted net earnings resulted in adjusted earnings per share of$4.37 compared to$4.00 in the prior year. - Cash flows from operations were
$182.0 million for 2024, with free cash flow of$147.2 million .
Mr. Harris continued, “As we transition to focusing on 2025 and beyond, I remain excited about the growth opportunities that lie ahead for Balchem and I believe we are well positioned to deliver ongoing growth for our shareholders.”
Results for Period Ended December 31, 2024 (unaudited) | |||||||||||||||
(Dollars in thousands, except per share data) | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net sales | $ | 240,004 | $ | 228,699 | $ | 953,684 | $ | 922,439 | |||||||
Gross margin | 86,337 | 74,993 | 336,206 | 302,056 | |||||||||||
Operating expenses | 38,893 | 36,658 | 153,297 | 142,863 | |||||||||||
Earnings from operations | 47,444 | 38,335 | 182,909 | 159,193 | |||||||||||
Interest and other expenses | 2,960 | 5,068 | 16,456 | 21,932 | |||||||||||
Earnings before income tax expense | 44,484 | 33,267 | 166,453 | 137,261 | |||||||||||
Income tax expense | 10,901 | 6,619 | 37,978 | 28,718 | |||||||||||
Net earnings | $ | 33,583 | $ | 26,648 | $ | 128,475 | $ | 108,543 | |||||||
Diluted net earnings per common share | $ | 1.03 | $ | 0.82 | $ | 3.93 | $ | 3.35 | |||||||
Adjusted EBITDA(a) | $ | 62,833 | $ | 55,430 | $ | 250,348 | $ | 230,910 | |||||||
Adjusted net earnings(a) | $ | 36,876 | $ | 30,901 | $ | 142,965 | $ | 129,718 | |||||||
Adjusted diluted net earnings per common share(a) | $ | 1.13 | $ | 0.95 | $ | 4.37 | $ | 4.00 | |||||||
Shares used in the calculations of diluted and adjusted net earnings per common share | 32,548 | 32,477 | 32,718 | 32,448 | |||||||||||
(a) See “Non-GAAP Financial Information” for a reconciliation of GAAP and non-GAAP financial measures. | |||||||||||||||
Financial Results for the Fourth Quarter of 2024:
The Human Nutrition & Health segment generated fourth quarter sales of
The Animal Nutrition & Health segment generated quarterly sales of
The Specialty Products segment generated fourth quarter sales of
Consolidated quarterly gross margin of
Net interest expense was
For the quarter ended December 31, 2024, cash flows provided by operating activities were
Ted Harris, Chairman, President, and CEO of Balchem said, “2024 was another very strong year for Balchem and I would like to thank all of our over 1,300 employees for their contributions to these results and the progress we have made on our strategic growth initiatives. I am excited about our future.”
Quarterly Conference Call
A quarterly conference call will be held on Friday, February 21, 2025, at 11:00 AM Eastern Time (ET) to review fourth quarter 2024 results. Ted Harris, Chairman, President, and CEO and Martin Bengtsson, CFO will host the call. We invite you to listen to the conference by calling toll-free 1-877-407-8289 (local dial-in 1-201-689-8341), five minutes prior to the scheduled start time of the conference call. The conference call will be available for replay three hours after the conclusion of the call through end of day Friday, March 7, 2025. To access the replay of the conference call, dial 1-877-660-6853 (local dial-in 1-201-612-7415), and use conference ID #13751680.
Segment Information
Balchem Corporation reports three business segments: Human Nutrition & Health, Animal Nutrition & Health, and Specialty Products. The Human Nutrition & Health segment delivers customized food and beverage ingredient systems, as well as key nutrients into a variety of applications across the food, supplement and pharmaceutical industries. The Animal Nutrition & Health segment manufactures and supplies products to numerous animal health markets. Through Specialty Products, Balchem provides specialty-packaged chemicals for use in healthcare and other industries, and also provides chelated minerals to the micronutrient agricultural market. Sales and production of products outside of our reportable segments and other minor business activities are included in "Other and Unallocated".
Forward-Looking Statements
This release contains forward-looking statements, within the meaning of the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended, which reflect our expectation or belief concerning future events that involve risks and uncertainties. These forward-looking statements generally are identified by the words "believe," "project," "expect," "anticipate," "estimate," "forecast," "outlook," "intend," "strategy," "future," "opportunity," "plan," "may," "should," "will," "would," "will be," "will continue," "will likely result," or the negative thereof or variations thereon or similar expressions generally intended to identify forward-looking statements. Forward-looking statements may relate to such matters as projections of revenue, margins, expenses, tax provisions, earnings, cash flows, benefit obligations, dividends, share purchases or other financial items; any statements of the plans, strategies and objectives of management for future operations, including those relating to any statements concerning expected development, performance or market share relating to our products and services; any statements regarding future economic conditions or our performance; any statements regarding pending investigations, claims or disputes; any statements of expectation or belief; and any statements of assumptions underlying any of the foregoing. These statements are based on the Company's currently available information and our current assumptions, expectations and projections about future events. They are subject to future events, risks and uncertainties - many of which are beyond the Company’s control - as well as potentially inaccurate assumptions, that could cause actual results to differ materially from those in the forward-looking statements. Important factors and other risks that may affect the Company's business or that could cause actual results to differ materially are included in filings the Company makes with the U.S. Securities and Exchange Commission from time to time, including its Annual Report on Form 10-K, its Quarterly Reports on Form 10-Q, its Current Reports on Form 8-K, and in its other SEC filings. Reference should be made to such factors and all forward-looking statements are qualified in their entirety by the above cautionary statements. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
Contact: Jacqueline Yarmolowicz, Balchem Corporation (Telephone: 845-326-5600)
Selected Financial Data (unaudited)
(Dollars in thousands)
Business Segment Net Sales: | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Human Nutrition & Health | $ | 147,303 | $ | 137,974 | $ | 600,258 | $ | 550,751 | |||||||
Animal Nutrition & Health | 58,326 | 58,164 | 214,710 | 238,326 | |||||||||||
Specialty Products | 32,851 | 31,004 | 132,749 | 125,965 | |||||||||||
Other and Unallocated (b) | 1,524 | 1,557 | 5,967 | 7,397 | |||||||||||
Total | $ | 240,004 | $ | 228,699 | $ | 953,684 | $ | 922,439 |
Business Segment Earnings Before Income Taxes: | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Human Nutrition & Health | $ | 33,755 | $ | 25,210 | $ | 135,957 | $ | 102,419 | |||||||
Animal Nutrition & Health | 5,731 | 5,346 | 14,013 | 27,576 | |||||||||||
Specialty Products | 9,963 | 8,595 | 39,906 | 34,579 | |||||||||||
Other and Unallocated(b) | (2,005 | ) | (816 | ) | (6,967 | ) | (5,381 | ) | |||||||
Interest and other expenses | (2,960 | ) | (5,068 | ) | (16,456 | ) | (21,932 | ) | |||||||
Total | $ | 44,484 | $ | 33,267 | $ | 166,453 | $ | 137,261 | |||||||
(b) Other and Unallocated consists of a few minor businesses which individually do not meet the quantitative thresholds for separate presentation and corporate expenses that have not been allocated to a segment. Unallocated corporate expenses consist of: (i) Transaction and integration costs totaling |
Selected Balance Sheet Items | |||||||
(Dollars in thousands) | December 31, | December 31, | |||||
2024 | 2023 | ||||||
Cash and Cash Equivalents | $ | 49,515 | $ | 64,447 | |||
Accounts Receivable, net | 119,662 | 125,284 | |||||
Inventories, net | 130,802 | 109,521 | |||||
Other Current Assets | 13,791 | 14,990 | |||||
Total Current Assets | 313,770 | 314,242 | |||||
Property, Plant & Equipment, net | 282,154 | 276,039 | |||||
Goodwill | 780,030 | 778,907 | |||||
Intangible Assets with Finite Lives, net | 165,050 | 191,212 | |||||
Right of Use Assets | 17,050 | 19,864 | |||||
Other Assets | 17,317 | 16,947 | |||||
Total Non-current Assets | 1,261,601 | 1,282,969 | |||||
Total Assets | $ | 1,575,371 | $ | 1,597,211 | |||
Current Liabilities | $ | 157,685 | $ | 148,491 | |||
Revolving Loan | 190,000 | 309,569 | |||||
Deferred Income Taxes | 43,722 | 52,046 | |||||
Long-Term Obligations | 34,051 | 33,121 | |||||
Total Liabilities | 425,458 | 543,227 | |||||
Stockholders' Equity | 1,149,913 | 1,053,984 | |||||
Total Liabilities and Stockholders' Equity | $ | 1,575,371 | $ | 1,597,211 |
Balchem Corporation | |||||||
Condensed Consolidated Statements of Cash Flows | |||||||
(Dollars in thousands) | |||||||
(unaudited) | |||||||
Year Ended December 31, | |||||||
2024 | 2023 | ||||||
Cash flows from operating activities: | |||||||
Net earnings | $ | 128,475 | $ | 108,543 | |||
Adjustments to reconcile net earnings to net cash provided by operating activities: | |||||||
Depreciation and amortization | 47,973 | 54,935 | |||||
Stock compensation expense | 16,675 | 16,052 | |||||
Other adjustments | (5,007 | ) | (15,779 | ) | |||
Changes in assets and liabilities, net of acquired balances | (6,117 | ) | 20,010 | ||||
Net cash provided by operating activities | 181,999 | 183,761 | |||||
Cash flows from investing activities: | |||||||
Capital expenditures and intangible assets acquired | (35,661 | ) | (37,892 | ) | |||
Cash paid for acquisitions, net of cash acquired | (24,164 | ) | (1,252 | ) | |||
Proceeds from sale of assets | 359 | 1,881 | |||||
Proceeds from settlement of net investment hedge | — | 2,740 | |||||
Investment in affiliates | (270 | ) | (290 | ) | |||
Net cash used in investing activities | (59,736 | ) | (34,813 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from revolving loan | 26,000 | 18,000 | |||||
Principal payments on revolving debt | (145,569 | ) | (149,000 | ) | |||
Principal payments on finance lease | (216 | ) | (222 | ) | |||
Proceeds from stock options exercised | 17,228 | 5,242 | |||||
Dividends paid | (25,576 | ) | (22,872 | ) | |||
Repurchases of common stock | (5,682 | ) | (4,469 | ) | |||
Net cash used in financing activities | (133,815 | ) | (153,321 | ) | |||
Effect of exchange rate changes on cash | (3,380 | ) | 2,260 | ||||
Decrease in cash and cash equivalents | (14,932 | ) | (2,113 | ) | |||
Cash and cash equivalents, beginning of period | 64,447 | 66,560 | |||||
Cash and cash equivalents, end of period | $ | 49,515 | $ | 64,447 | |||
Non-GAAP Financial Information
In addition to disclosing financial results in accordance with United States (U.S.) generally accepted accounting principles (GAAP), this earnings release contains non-GAAP financial measures that we believe are helpful in understanding and comparing our past financial performance and our future results. The non-GAAP financial measures in this press release include adjusted gross margin, adjusted earnings from operations, adjusted net earnings and the related adjusted per diluted share amounts, EBITDA, adjusted EBITDA, adjusted income tax expense, and free cash flow. The non-GAAP financial measures disclosed by the company exclude certain business combination accounting adjustments and certain other items related to acquisitions, certain equity compensation, nonqualified deferred compensation plan expense (income), and certain one-time or unusual transactions. Detailed non-GAAP adjustments are described in the reconciliation tables below and also explained in the related footnotes. These non-GAAP financial measures should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and the financial results calculated in accordance with GAAP and reconciliations from these results should be carefully evaluated. Investors should not consider non-GAAP measures as alternatives to the related GAAP measures.
Set forth below are reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures.
Table 1
(unaudited)
Reconciliation of Non-GAAP Measures to GAAP | |||||||||||||||
(Dollars in thousands, except per share data) | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Reconciliation of adjusted gross margin | |||||||||||||||
GAAP gross margin | $ | 86,337 | $ | 74,993 | $ | 336,206 | $ | 302,056 | |||||||
Inventory valuation adjustment (1) | — | — | — | 1,419 | |||||||||||
Amortization of intangible assets and finance lease (2) | 702 | 665 | 2,806 | 2,683 | |||||||||||
Restructuring costs (3) | — | 186 | — | 601 | |||||||||||
Adjusted gross margin | $ | 87,039 | $ | 75,844 | $ | 339,012 | $ | 306,759 | |||||||
Reconciliation of adjusted earnings from operations | |||||||||||||||
GAAP earnings from operations | $ | 47,444 | $ | 38,335 | $ | 182,909 | $ | 159,193 | |||||||
Inventory valuation adjustment (1) | — | — | — | 1,419 | |||||||||||
Amortization of intangible assets and finance lease (2) | 3,917 | 6,964 | 19,476 | 28,274 | |||||||||||
Restructuring costs (3) | — | 186 | 521 | 8,365 | |||||||||||
Transaction and integration costs (4) | 689 | (1,383 | ) | 1,393 | (9,683 | ) | |||||||||
Impairment charge (5) | — | — | 255 | — | |||||||||||
Nonqualified deferred compensation plan (income) expense (6) | (14 | ) | 523 | 908 | 917 | ||||||||||
Adjusted earnings from operations | $ | 52,036 | $ | 44,625 | $ | 205,462 | $ | 188,485 | |||||||
Reconciliation of adjusted net earnings | |||||||||||||||
GAAP net earnings | $ | 33,583 | $ | 26,648 | $ | 128,475 | $ | 108,543 | |||||||
Inventory valuation adjustment (1) | — | — | — | 1,419 | |||||||||||
Amortization of intangible assets and finance lease (2) | 3,988 | 7,035 | 19,763 | 28,561 | |||||||||||
Restructuring costs (3) | — | 186 | 521 | 8,365 | |||||||||||
Transaction and integration costs (4) | 689 | (1,383 | ) | 1,393 | (9,683 | ) | |||||||||
Impairment charge (5) | — | — | 255 | — | |||||||||||
Income tax adjustment (7) | (1,384 | ) | (1,585 | ) | (7,442 | ) | (7,487 | ) | |||||||
Adjusted net earnings | $ | 36,876 | $ | 30,901 | $ | 142,965 | $ | 129,718 | |||||||
Adjusted net earnings per common share - diluted | $ | 1.13 | $ | 0.95 | $ | 4.37 | $ | 4.00 |
Table 2
(unaudited)
Reconciliation of GAAP Net Earnings to EBITDA and to Adjusted EBITDA | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net earnings - as reported | $ | 33,583 | $ | 26,648 | $ | 128,475 | $ | 108,543 | |||||||
Add back: | |||||||||||||||
Provision for income taxes | 10,901 | 6,619 | 37,978 | 28,718 | |||||||||||
Interest and other expenses | 2,960 | 5,068 | 16,456 | 21,932 | |||||||||||
Depreciation and amortization | 10,825 | 13,984 | 47,686 | 54,647 | |||||||||||
EBITDA | 58,269 | 52,319 | 230,595 | 213,840 | |||||||||||
Add back: | |||||||||||||||
Non-cash compensation expense related to equity awards | 3,889 | 3,785 | 16,676 | 16,052 | |||||||||||
Inventory valuation adjustment (1) | — | — | — | 1,419 | |||||||||||
Restructuring costs (3) | — | 186 | 521 | 8,365 | |||||||||||
Transaction and integration costs (4) | 689 | (1,383 | ) | 1,393 | (9,683 | ) | |||||||||
Impairment charge (5) | — | — | 255 | — | |||||||||||
Nonqualified deferred compensation plan (income) expense (6) | (14 | ) | - | 523 | - | 908 | - | 917 | |||||||
Adjusted EBITDA | $ | 62,833 | $ | 55,430 | $ | 250,348 | $ | 230,910 |
Table 3
(unaudited)
Reconciliation of GAAP Effective Income Tax Rate to Non-GAAP Effective Income Tax Rate | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
Three Months Ended December 31, | |||||||||||||||
Effective Tax | Effective Tax | ||||||||||||||
2024 | Rate | 2023 | Rate | ||||||||||||
GAAP Income Tax Expense | $ | 10,901 | 24.5 | % | $ | 6,619 | 19.9 | % | |||||||
Impact of ASU 2016-09 (8) | 202 | 369 | |||||||||||||
Adjusted Income Tax Expense | $ | 11,103 | 25.0 | % | $ | 6,988 | 21.0 | % |
Year Ended December 31, | |||||||||||||||
Effective Tax | Effective Tax | ||||||||||||||
2024 | Rate | 2023 | Rate | ||||||||||||
GAAP Income Tax Expense | $ | 37,978 | 22.8 | % | $ | 28,718 | 20.9 | % | |||||||
Impact of ASU 2016-09 (8) | 2,154 | 1,232 | |||||||||||||
Adjusted Income Tax Expense | $ | 40,132 | 24.1 | % | $ | 29,950 | 21.8 | % |
Table 4
(unaudited)
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net cash provided by operating activities | $ | 52,317 | $ | 67,406 | $ | 181,999 | $ | 183,761 | |||||||
Capital expenditures, proceeds from the sale of assets, and settlement of net investment hedge | (12,549 | ) | (11,441 | ) | (34,789 | ) | (32,653 | ) | |||||||
Free cash flow | $ | 39,768 | $ | 55,965 | $ | 147,210 | $ | 151,108 |
(1) Inventory valuation adjustment: Business combination accounting principles require us to measure acquired inventory at fair value. The fair value of inventory reflects the acquired company's cost of manufacturing plus a portion of the expected profit margin. The non-GAAP adjustment to our cost of sales excludes the expected profit margin component that is recorded under business combination accounting principles. We believe the adjustment is useful to investors as an additional means to reflect cost of sales and gross margin trends of our business. |
(2) Amortization of intangible assets and finance lease: Amortization of intangible assets and finance lease consists of amortization of customer relationships, trademarks and trade names, developed technology, regulatory registration costs, patents and trade secrets, capitalized loan issuance costs, other intangibles acquired primarily in connection with business combinations, an intangible asset in connection with a company-wide ERP system implementation, and one finance lease. We record expense relating to the amortization of these intangibles and finance lease in our GAAP financial statements. Amortization expenses for our intangible assets and finance lease are inconsistent in amount and are significantly impacted by the timing and valuation of an acquisition. Consequently, our non-GAAP adjustments exclude these expenses to facilitate an evaluation of our current operating performance and comparisons to our past operating performance. |
(3) Restructuring costs: Expenses related to a reorganization of the business. The restructuring costs are included in our GAAP financial statements. Management excludes these items for the purposes of calculating Adjusted EBITDA and other non-GAAP financial measures. We believe that excluding these items from our non-GAAP financial measures is useful to investors because they are inconsistent in amounts and frequency causing comparison of current and historical financial results to be difficult. |
(4) Transaction and integration costs: Transaction and integration costs related to acquisitions and divestitures are expensed in our GAAP financial statements. Management excludes these items for the purposes of calculating Adjusted EBITDA and other non-GAAP financial measures. We believe that excluding these items from our non-GAAP financial measures is useful to investors because these are items associated with transactions that are inconsistent in amount and frequency causing comparison of current and historical financial results to be difficult. |
(5) Impairment charge: An asset impairment charge in 2024 was related to the write off of an equity method investment. The impairment charge is included in our GAAP financial statements. Management excludes this item for the purposes of calculating Adjusted EBITDA and other non-GAAP financial measures. We believe that excluding this item from our non-GAAP financial measures is useful to investors because it is inconsistent in amount and frequency causing comparison of current and historical financial results to be difficult. |
(6) Nonqualified deferred compensation plan (income) expense: Gains and losses on rabbi trust assets related to our nonqualified deferred compensation plan are recorded in other (income) expense while the offsetting increases or decreases to the deferred compensation liability are recorded within earnings from operations. The increases and decreases in the deferred compensation liability are driven by market volatility and are not a true reflection of company performance. We believe excluding these amounts from our non-GAAP financial measures is useful to investors because these items are inconsistent in amount based on market conditions causing comparison of current and historical financial results to be difficult. |
(7) Income tax adjustment: For purposes of calculating adjusted net earnings and adjusted diluted earnings per share, we adjust the provision for (benefit from) income taxes to tax effect the taxable and deductible non-GAAP adjustments described above as they have a significant impact on our income tax (benefit) provision. Additionally, the income tax adjustment is adjusted for the impact of adopting ASU 2016-09, “Improvements to Employee Share-Based Payment Accounting” and uses our non-GAAP effective rate applied to both our GAAP earnings before income tax expense and non-GAAP adjustments described above. See Table 3 for the calculation of our non-GAAP effective tax rate. |
(8) Impact of ASU 2016-09: The primary impact of ASU No. 2016-09, "Improvements to Employee Share-Based Payment Accounting" ("ASU 2016-09"), was the recognition during the three and twelve months ended December 31, 2024 and 2023, of excess tax benefits as a reduction to the provision for income taxes and the classification of these excess tax benefits in operating activities in the consolidated statement of cash flows instead of financing activities. Management excludes this item for the purpose of calculating Adjusted Income Tax Expense. We believe that excluding the item in our non-GAAP financial measures is useful to investors because it is inconsistent in amount and frequency causing comparison of current and historical financial results to be difficult. |

FAQ
What were Balchem's (BCPC) Q4 2024 earnings per share?
How much debt did Balchem (BCPC) pay down in 2024?
What was Balchem's (BCPC) full-year 2024 revenue?
How did Balchem's (BCPC) Human Nutrition & Health segment perform in Q4 2024?