Innospec Reports Fourth Quarter and Full Year 2024 Financial Results
Innospec (NASDAQ: IOSP) reported Q4 2024 financial results with total revenues of $466.8 million, down 6% year-over-year. The company reported a net loss of $70.4 million ($2.80 per share), primarily due to a $155.6 million non-cash settlement charge from UK pension scheme buy out.
Performance Chemicals and Fuel Specialties showed strong growth with operating income up 14% and 7% respectively. However, Oilfield Services saw continued weakness in Latin America production chemical activity.
The company generated $25.7 million in operating cash flow and maintained a strong net cash position of $289.2 million. Adjusted non-GAAP EPS was $1.41 for Q4 2024, compared to $1.84 in Q4 2023. Full-year 2024 revenues were $1.85 billion, down 5% from 2023, with adjusted EBITDA of $225.2 million, up 4% year-over-year.
Innospec (NASDAQ: IOSP) ha riportato i risultati finanziari del quarto trimestre 2024 con ricavi totali di 466,8 milioni di dollari, in calo del 6% rispetto all'anno precedente. L'azienda ha registrato una perdita netta di 70,4 milioni di dollari (2,80 dollari per azione), principalmente a causa di un addebito non monetario di 155,6 milioni di dollari legato a un accordo di liquidazione per il piano pensionistico nel Regno Unito.
I prodotti chimici per prestazioni e specialità per carburanti hanno mostrato una forte crescita con un aumento del reddito operativo del 14% e del 7% rispettivamente. Tuttavia, i servizi per i campi petroliferi hanno evidenziato una continua debolezza nell'attività chimica di produzione in America Latina.
L'azienda ha generato un flusso di cassa operativo di 25,7 milioni di dollari e ha mantenuto una solida posizione di cassa netta di 289,2 milioni di dollari. L'EPS rettificato non-GAAP è stato di 1,41 dollari per il quarto trimestre 2024, rispetto a 1,84 dollari nel quarto trimestre 2023. I ricavi totali per l'anno 2024 sono stati di 1,85 miliardi di dollari, in calo del 5% rispetto al 2023, con un EBITDA rettificato di 225,2 milioni di dollari, in aumento del 4% rispetto all'anno precedente.
Innospec (NASDAQ: IOSP) reportó los resultados financieros del cuarto trimestre de 2024 con ingresos totales de 466,8 millones de dólares, una disminución del 6% en comparación con el año anterior. La empresa reportó una pérdida neta de 70,4 millones de dólares (2,80 dólares por acción), principalmente debido a un cargo de liquidación no monetario de 155,6 millones de dólares del plan de pensiones del Reino Unido.
Químicos de desempeño y especialidades de combustible mostraron un fuerte crecimiento con un aumento del ingreso operativo del 14% y del 7% respectivamente. Sin embargo, Servicios de campos petroleros experimentó una continua debilidad en la actividad química de producción en América Latina.
La empresa generó 25,7 millones de dólares en flujo de efectivo operativo y mantuvo una sólida posición de efectivo neto de 289,2 millones de dólares. El EPS ajustado no-GAAP fue de 1,41 dólares para el cuarto trimestre de 2024, en comparación con 1,84 dólares en el cuarto trimestre de 2023. Los ingresos totales del año 2024 fueron de 1,85 mil millones de dólares, una disminución del 5% respecto a 2023, con un EBITDA ajustado de 225,2 millones de dólares, un aumento del 4% interanual.
Innospec (NASDAQ: IOSP)는 2024년 4분기 재무 결과를 보고하며 총 수익이 4억 6680만 달러로 전년 대비 6% 감소했다고 발표했습니다. 회사는 7040만 달러(주당 2.80달러)의 순손실을 기록했으며, 이는 주로 영국 연금 계획 매각으로 인한 비현금 정산 비용 1억 5560만 달러 때문입니다.
성능 화학 제품과 연료 특수 제품은 각각 14% 및 7%의 운영 소득 증가로 강력한 성장을 보였습니다. 그러나 유전 서비스는 라틴 아메리카의 생산 화학 활동에서 지속적인 약세를 보였습니다.
회사는 2570만 달러의 운영 현금 흐름을 생성했으며, 2억 8920만 달러의 강력한 순현금 위치를 유지했습니다. 조정된 비-GAAP EPS는 2024년 4분기 동안 1.41달러로, 2023년 4분기의 1.84달러와 비교됩니다. 2024년 전체 수익은 18억 5000만 달러로, 2023년 대비 5% 감소했으며, 조정된 EBITDA는 2억 2520만 달러로, 전년 대비 4% 증가했습니다.
Innospec (NASDAQ: IOSP) a annoncé les résultats financiers du quatrième trimestre 2024 avec un chiffre d'affaires total de 466,8 millions de dollars, en baisse de 6 % par rapport à l'année précédente. L'entreprise a enregistré une perte nette de 70,4 millions de dollars (2,80 dollars par action), principalement en raison d'une charge de règlement non monétaire de 155,6 millions de dollars liée à un rachat du régime de retraite au Royaume-Uni.
Produits chimiques de performance et spécialités de carburant ont montré une forte croissance avec un revenu opérationnel en hausse de 14 % et de 7 % respectivement. Cependant, les services pétroliers ont connu une faiblesse continue dans l'activité chimique de production en Amérique latine.
L'entreprise a généré un flux de trésorerie d'exploitation de 25,7 millions de dollars et a maintenu une solide position de liquidités nettes de 289,2 millions de dollars. Le BPA ajusté non-GAAP était de 1,41 dollar pour le quatrième trimestre 2024, contre 1,84 dollar au quatrième trimestre 2023. Les revenus totaux de l'année 2024 se sont élevés à 1,85 milliard de dollars, en baisse de 5 % par rapport à 2023, avec un EBITDA ajusté de 225,2 millions de dollars, en hausse de 4 % par rapport à l'année précédente.
Innospec (NASDAQ: IOSP) hat die finanziellen Ergebnisse für das vierte Quartal 2024 veröffentlicht, mit Gesamteinnahmen von 466,8 Millionen Dollar, was einem Rückgang von 6 % im Vergleich zum Vorjahr entspricht. Das Unternehmen meldete einen Nettoverlust von 70,4 Millionen Dollar (2,80 Dollar pro Aktie), hauptsächlich aufgrund einer nicht zahlungswirksamen Einigung in Höhe von 155,6 Millionen Dollar aus dem britischen Pensionsfonds.
Leistungschemikalien und Kraftstoffspezialitäten zeigten ein starkes Wachstum mit einem Anstieg des operativen Einkommens um 14 % bzw. 7 %. Die Ölfeldservices hingegen verzeichneten weiterhin Schwächen in der chemischen Produktionsaktivität in Lateinamerika.
Das Unternehmen generierte einen operativen Cashflow von 25,7 Millionen Dollar und hielt eine starke Nettocash-Position von 289,2 Millionen Dollar aufrecht. Der bereinigte non-GAAP EPS betrug 1,41 Dollar für das vierte Quartal 2024, im Vergleich zu 1,84 Dollar im vierten Quartal 2023. Die Gesamteinnahmen für das Jahr 2024 beliefen sich auf 1,85 Milliarden Dollar, ein Rückgang von 5 % gegenüber 2023, mit einem bereinigten EBITDA von 225,2 Millionen Dollar, was einem Anstieg von 4 % im Vergleich zum Vorjahr entspricht.
- Performance Chemicals operating income increased 14% YoY
- Fuel Specialties operating income grew 7% YoY
- Strong net cash position of $289.2 million, up from $203.7 million YoY
- Full-year adjusted EBITDA increased 4% to $225.2 million
- Gross margins in Fuel Specialties improved to 34.4%
- Q4 revenue declined 6% YoY to $466.8 million
- Net loss of $70.4 million due to UK pension scheme settlement
- Oilfield Services revenue dropped 40% YoY
- Q4 adjusted EPS decreased to $1.41 from $1.84 YoY
- Full-year revenue declined 5% to $1.85 billion
Insights
The Q4 2024 results reveal a company successfully navigating market challenges while maintaining strong financial fundamentals. Performance Chemicals, representing 36% of quarterly revenue at
Fuel Specialties continues its robust performance with
The strategic completion of the UK pension scheme buyout, while resulting in a
Working capital management remains efficient, with
The divergence in segment performance - with Oilfield Services revenue declining
Performance Chemicals operating income up 14 percent; Fuel Specialties operating income up 7 percent
As expected, Oilfield Services saw the continued impact of lower production chemical activity in Latin America
Non-cash settlement charge of
GAAP loss per share
ENGLEWOOD, Colo., Feb. 18, 2025 (GLOBE NEWSWIRE) -- Innospec Inc. (NASDAQ: IOSP) today announced its financial results for the fourth quarter and full year ended December 31, 2024.
Total revenues for the fourth quarter were
Results for this quarter include some special items, which are summarized in the table below. Excluding these items, adjusted non-GAAP EPS in the fourth quarter was
Innospec generated cash from operating activities of
Adjusted EBITDA, income before income taxes excluding special items, net income excluding special items, and related per-share amounts, together with net cash, are non-GAAP financial measures that are defined and reconciled with GAAP results herein and in the schedules below.
Quarter ended December 31, 2024 | Quarter ended December 31, 2023 | |||||||||||||||||||||
(in millions, except share and per share data) | (Loss)/ income before income taxes | Net (loss)/ income | Per diluted share | Income before income taxes | Net income | Per diluted share | ||||||||||||||||
Reported GAAP amounts | $ | (102.6 | ) | $ | (70.4 | ) | $ | (2.80 | ) | $ | 45.3 | $ | 37.8 | $ | 1.51 | |||||||
Settlement charge on UK pension scheme buy-out | 155.6 | 116.7 | 4.65 | - | - | - | ||||||||||||||||
Adjustment of income tax provisions | - | (11.0 | ) | (0.44 | ) | - | 0.5 | 0.02 | ||||||||||||||
Foreign currency exchange (gains)/losses | (8.0 | ) | (5.7 | ) | (0.23 | ) | 2.6 | 2.0 | 0.08 | |||||||||||||
Adjustment to fair value of contingent consideration | 1.3 | 2.0 | 0.08 | - | - | - | ||||||||||||||||
Amortization of acquired intangible assets | 2.3 | 1.7 | 0.07 | 2.6 | 2.0 | 0.08 | ||||||||||||||||
Legacy costs of closed operations | 1.4 | 1.1 | 0.04 | 3.7 | 2.8 | 0.11 | ||||||||||||||||
Impact of internal reorganizations | 0.6 | 1.1 | 0.04 | - | - | - | ||||||||||||||||
Acquisition related costs | - | - | - | 1.3 | 1.0 | 0.04 | ||||||||||||||||
153.2 | 105.9 | 4.21 | 10.2 | 8.3 | 0.33 | |||||||||||||||||
Adjusted non-GAAP amounts | $ | 50.6 | $ | 35.5 | $ | 1.41 | $ | 55.5 | $ | 46.1 | $ | 1.84 |
For the full year, total revenues of
Results for the full year include some special items, which are summarized in the table below. Excluding these items, adjusted non-GAAP EPS for the full year was
Year ended December 31, 2024 | Year ended December 31, 2023 | |||||||||||||||||
(in millions, except share and per share data) | Income before income taxes | Net income | Diluted EPS | Income before income taxes | Net income | Diluted EPS | ||||||||||||
Reported GAAP amounts | $ | 41.2 | $ | 35.6 | $ | 1.42 | $ | 174.4 | $ | 139.1 | $ | 5.56 | ||||||
Settlement charge on UK pension scheme buy out | 155.6 | 116.7 | 4.65 | - | - | - | ||||||||||||
Adjustment of income tax provisions | - | (11.4 | ) | (0.45 | ) | - | 1.2 | 0.05 | ||||||||||
Amortization of acquired intangible assets | 11.3 | 8.6 | 0.34 | 10.5 | 8.0 | 0.32 | ||||||||||||
Recovery of historical pension costs | (8.4 | ) | (6.3 | ) | (0.25 | ) | - | - | - | |||||||||
Foreign currency exchange gains | (4.9 | ) | (3.6 | ) | (0.14 | ) | (3.8 | ) | (2.9 | ) | (0.12 | ) | ||||||
Adjustment to fair value of contingent consideration | 3.4 | 3.4 | 0.14 | - | - | - | ||||||||||||
Legacy costs of closed operations | 4.0 | 3.0 | 0.12 | 6.1 | 4.6 | 0.18 | ||||||||||||
Settlement of historical tax audits | - | 1.3 | 0.05 | - | - | - | ||||||||||||
Impact of internal reorganizations | 0.6 | 1.1 | 0.04 | - | - | - | ||||||||||||
Acquisition related costs | - | - | - | 3.1 | 2.4 | 0.10 | ||||||||||||
161.6 | 112.8 | 4.50 | 15.9 | 13.3 | 0.53 | |||||||||||||
Adjusted non-GAAP amounts | $ | 202.8 | $ | 148.4 | $ | 5.92 | $ | 190.3 | $ | 152.4 | $ | 6.09 |
Commenting on the fourth quarter results, Patrick S. Williams, President and Chief Executive Officer, said,
“This was another good quarter for Innospec. Fuel Specialties and Performance Chemicals delivered strong operating income growth over the prior year, and Oilfield Services remained in line with expectations, despite continuing weak production chemicals activity in Latin America.
Performance Chemicals delivered double-digit operating income growth over last year. Moving through 2025, our outlook continues to target operating income and margin improvement to levels consistent with the full year 2022. The team has an exciting mix of growth opportunities across our global personal care, home care, agriculture, construction and other industrial markets.
In Fuel Specialties, gross margins were at the upper end of our targeted 32 to 35 percent range and operating income increased by 7 percent on the prior year. Full year operating margins improved to just below our target of 19 to 21 percent, and we remain focused on further growth and margin improvement. Entering 2025, the team is pursuing a broad set of regional and end-market opportunities in traditional fuel, renewable fuel and non-fuel applications.
In Oilfield Services, as expected, results remained similar to the third quarter with no recovery in Latin America production chemical activity. We currently do not expect this activity to resume in the coming quarters. In 2025, we remain focused on opportunities in our other oilfield segments, which we believe will drive sequential quarterly improvements. These include opportunities in US completions and production, DRA and continued momentum in the Middle East.”
Revenues in Performance Chemicals of
Revenues in Fuel Specialties of
Revenues in Oilfield Services of
Corporate costs of
For the quarter, cash provided by operating activities after capital expenditures was
Mr. Williams concluded,
“Our business teams delivered a strong quarter and full year. Entering 2025, we are well positioned for continued full year growth in Performance Chemicals and Fuel Specialties and sequential quarterly recovery in Oilfield Services.
Operating cash generation was positive in the quarter, and our net cash position closed at over
Use of Non-GAAP Financial Measures
The information presented in this press release includes financial measures that are not calculated or presented in accordance with Generally Accepted Accounting Principles in the United States (GAAP). These non-GAAP financial measures comprise adjusted EBITDA, income before income taxes excluding special items, net income excluding special items and related per share amounts together with net cash. Adjusted EBITDA is net (loss)/income per our consolidated financial statements adjusted for the exclusion of interest (income)/expense, net, income taxes, depreciation and amortization, pension scheme settlement charge, recovery of historical pension costs, foreign currency exchange (gains)/losses, legacy costs of closed operations, adjustment to fair value of contingent consideration and acquisition related costs. Income before income taxes, net income and diluted EPS, excluding special items, per our consolidated financial statements are adjusted for the exclusion of settlement charge on UK pension scheme buy out, adjustment of income tax provisions, amortization of acquired intangible assets, recovery of historical pension costs, foreign currency exchange (gains)/losses, adjustment to fair value of contingent consideration, legacy costs of closed operations, settlement of historical tax audits, impact of internal reorganizations and acquisition related costs. Net cash is cash and cash equivalents less total debt. Reconciliations of these non-GAAP financial measures to their most directly comparable GAAP financial measures are provided herein and in the schedules below. The Company believes that such non-GAAP financial measures provide useful information to investors and may assist them in evaluating the Company’s underlying performance and identifying operating trends. In addition, these non-GAAP measures address questions the Company routinely receives from analysts and investors and the Company has determined that it is appropriate to make this data available to all investors. While the Company believes that such measures are useful in evaluating the Company’s performance, investors should not consider them to be a substitute for financial measures prepared in accordance with GAAP. In addition, these non-GAAP financial measures may differ from similarly titled non-GAAP financial measures used by other companies and do not provide a comparable view of the Company’s performance relative to other companies in similar industries. Management uses adjusted EPS (the most directly comparable GAAP financial measure for which is GAAP EPS) and net income excluding special items and adjusted EBITDA (the most directly comparable GAAP financial measure for which is GAAP net (loss)/income) to allocate resources and evaluate the performance of the Company’s operations and has provided a reconciliation of adjusted EBITDA and net income excluding special items, and related per share amounts, to GAAP net (loss)/income herein and in the schedules below.
About Innospec Inc.
Innospec Inc. is an international specialty chemicals company with approximately 2,450 employees in 22 countries. Innospec manufactures and supplies a wide range of specialty chemicals to markets in the Americas, Europe, the Middle East, Africa and Asia-Pacific. The Performance Chemicals business creates innovative technology-based solutions for our customers in the Personal Care, Home Care, Agrochemical, Mining and Industrial markets. The Fuel Specialties business specializes in manufacturing and supplying fuel additives that improve fuel efficiency, boost engine performance and reduce harmful emissions. Oilfield Services provides specialty chemicals to all elements of the oil and gas exploration and production industry.
Forward-Looking Statements
This press release contains certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical facts included or incorporated herein may constitute forward-looking statements. Such forward-looking statements include statements (covered by words like “expects,” “estimates,” “anticipates,” “may,” “could,” “believes,” “feels,” “plans,” “intends,” “outlook” or similar words or expressions, for example) which relate to earnings, growth potential, operating performance, events or developments that we expect or anticipate will or may occur in the future. Although forward-looking statements are believed by management to be reasonable when made, they are subject to certain risks, uncertainties and assumptions, and our actual performance or results may differ materially from these forward-looking statements. Additional information regarding risks, uncertainties and assumptions relating to Innospec and affecting our business operations and prospects are described in Innospec’s Annual Report on Form 10-K for the year ended December 31, 2023, Innospec’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2024 and other reports filed with the U.S. Securities and Exchange Commission. You are urged to review our discussion of risks and uncertainties that could cause actual results to differ from forward-looking statements under the heading "Risk Factors” in such reports. Innospec undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
Contacts:
Corbin Barnes
Innospec Inc.
+44-151-355-3611
corbin.barnes@innospecinc.com
INNOSPEC INC. AND SUBSIDIARIES | |||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||
Schedule 1 | |||||||||||||
(in millions, except share and per share data) | Three Months Ended December 31 | Twelve Months Ended December 31 | |||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||
Net sales | $ | 466.8 | $ | 494.7 | $ | 1,845.4 | $ | 1,948.8 | |||||
Cost of goods sold | (330.6 | ) | (339.0 | ) | (1,302.5 | ) | (1,357.7 | ) | |||||
Gross profit | 136.2 | 155.7 | 542.9 | 591.1 | |||||||||
Operating expenses: | |||||||||||||
Selling, general and administrative | (81.1 | ) | (102.3 | ) | (314.0 | ) | (387.8 | ) | |||||
Research and development | (12.7 | ) | (8.9 | ) | (47.8 | ) | (41.7 | ) | |||||
Adjustment to fair value of contingent consideration | (1.3 | ) | - | (3.4 | ) | - | |||||||
Profit on disposal of property, plant and equipment | - | - | 0.2 | - | |||||||||
Total operating expenses | (95.1 | ) | (111.2 | ) | (365.0 | ) | (429.5 | ) | |||||
Operating income | 41.1 | 44.5 | 177.9 | 161.6 | |||||||||
Other income/(expense), net | 9.5 | (0.7 | ) | 9.6 | 10.5 | ||||||||
Pension scheme settlement charge | (155.6 | ) | - | (155.6 | ) | - | |||||||
Interest income, net | 2.4 | 1.5 | 9.3 | 2.3 | |||||||||
(Loss)/income before income taxes | (102.6 | ) | 45.3 | 41.2 | 174.4 | ||||||||
Income taxes | 32.2 | (7.5 | ) | (5.6 | ) | (35.3 | ) | ||||||
Net (loss)/income | $ | (70.4 | ) | $ | 37.8 | $ | 35.6 | $ | 139.1 | ||||
(Loss)/earnings per share: | |||||||||||||
Basic | $ | (2.82 | ) | $ | 1.52 | $ | 1.43 | $ | 5.60 | ||||
Diluted | $ | (2.80 | ) | $ | 1.51 | $ | 1.42 | $ | 5.56 | ||||
Weighted average shares outstanding (in thousands): | |||||||||||||
Basic | 24,949 | 24,867 | 24,932 | 24,851 | |||||||||
Diluted | 25,115 | 25,030 | 25,119 | 25,022 |
INNOSPEC INC. AND SUBSIDIARIES | ||||||||||||
Schedule 2A | ||||||||||||
SEGMENTAL ANALYSIS OF RESULTS | Three Months Ended December 31 | Twelve Months Ended December 31 | ||||||||||
(in millions) | 2024 | 2023 | 2024 | 2023 | ||||||||
Net sales: | ||||||||||||
Performance Chemicals | $ | 169.2 | $ | 137.2 | $ | 653.7 | $ | 561.6 | ||||
Fuel Specialties | 191.8 | 182.1 | 701.1 | 695.9 | ||||||||
Oilfield Services | 105.8 | 175.4 | 490.6 | 691.3 | ||||||||
466.8 | 494.7 | 1,845.4 | 1,948.8 | |||||||||
Gross profit: | ||||||||||||
Performance Chemicals | 38.4 | 29.2 | 148.4 | 105.6 | ||||||||
Fuel Specialties | 66.0 | 59.9 | 239.9 | 215.1 | ||||||||
Oilfield Services | 31.8 | 66.6 | 154.6 | 270.4 | ||||||||
136.2 | 155.7 | 542.9 | 591.1 | |||||||||
Operating income: | ||||||||||||
Performance Chemicals | 20.6 | 18.0 | 82.9 | 54.5 | ||||||||
Fuel Specialties | 34.9 | 32.6 | 129.6 | 109.7 | ||||||||
Oilfield Services | 7.5 | 18.3 | 38.8 | 78.6 | ||||||||
Corporate costs | (20.6 | ) | (24.4 | ) | (70.2 | ) | (81.2 | ) | ||||
42.4 | 44.5 | 181.1 | 161.6 | |||||||||
Adjustment to fair value of contingent consideration | (1.3 | ) | - | (3.4 | ) | - | ||||||
Profit on disposal of property, plant and equipment | - | - | 0.2 | - | ||||||||
Total operating income | $ | 41.1 | $ | 44.5 | $ | 177.9 | $ | 161.6 |
Schedule 2B | ||||||||||||
NON-GAAP MEASURES | Three Months Ended December 31 | Twelve Months Ended December 31 | ||||||||||
(in millions) | 2024 | 2023 | 2024 | 2023 | ||||||||
Net (loss)/income | $ | (70.4 | ) | $ | 37.8 | $ | 35.6 | $ | 139.1 | |||
Interest income, net | (2.4 | ) | (1.5 | ) | (9.3 | ) | (2.3 | ) | ||||
Income taxes | (32.2 | ) | 7.5 | 5.6 | 35.3 | |||||||
Depreciation and amortization | 11.3 | 10.2 | 43.6 | 38.5 | ||||||||
Pension scheme settlement charge | 155.6 | - | 155.6 | - | ||||||||
Recovery of historical pension costs | - | - | (8.4 | ) | - | |||||||
Foreign currency exchange (gains)/losses | (8.0 | ) | 2.6 | (4.9 | ) | (3.8 | ) | |||||
Legacy costs of closed operations | 1.4 | 3.7 | 4.0 | 6.1 | ||||||||
Adjustment to fair value of contingent consideration | 1.3 | - | 3.4 | - | ||||||||
Acquisition related costs | - | 1.3 | - | 3.1 | ||||||||
Adjusted EBITDA | $ | 56.6 | $ | 61.6 | $ | 225.2 | $ | 216.0 |
Schedule 3 | ||||||
INNOSPEC INC. AND SUBSIDIARIES | ||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||
(in millions) | December 31, 2024 | December 31, 2023 | ||||
Assets | ||||||
Current assets: | ||||||
Cash and cash equivalents | $ | 289.2 | $ | 203.7 | ||
Trade and other accounts receivable | 341.7 | 359.8 | ||||
Inventories | 301.0 | 300.1 | ||||
Prepaid expenses | 21.0 | 18.7 | ||||
Prepaid income taxes | 3.1 | 2.8 | ||||
Other current assets | 0.6 | 0.6 | ||||
Total current assets | 956.6 | 885.7 | ||||
Net property, plant and equipment | 269.7 | 268.3 | ||||
Operating lease right-of-use assets | 44.8 | 45.1 | ||||
Goodwill | 382.5 | 399.3 | ||||
Other intangible assets | 65.4 | 57.3 | ||||
Deferred tax assets | 9.4 | 10.4 | ||||
Pension asset | 2.4 | 35.1 | ||||
Other non-current assets | 3.9 | 6.2 | ||||
Total assets | $ | 1,734.7 | $ | 1,707.4 | ||
Liabilities and Stockholders’ Equity | ||||||
Current liabilities: | ||||||
Accounts payable | $ | 163.8 | $ | 163.6 | ||
Accrued liabilities | 169.1 | 185.9 | ||||
Current portion of operating lease liabilities | 13.9 | 13.6 | ||||
Current portion of plant closure provisions | 5.0 | 4.6 | ||||
Current portion of accrued income taxes | 19.6 | 2.6 | ||||
Current portion of unrecognized tax benefits | - | 1.2 | ||||
Total current liabilities | 371.4 | 371.5 | ||||
Operating lease liabilities, net of current portion | 31.0 | 31.6 | ||||
Plant closure provisions, net of current portion | 55.3 | 57.0 | ||||
Accrued income taxes, net of current portion | - | 11.6 | ||||
Unrecognized tax benefits, net of current portion | - | 13.6 | ||||
Deferred tax liabilities | 23.5 | 33.5 | ||||
Pension liabilities and post-employment benefits | 13.1 | 13.3 | ||||
Acquisition-related contingent consideration | 20.1 | 23.4 | ||||
Other non-current liabilities | 4.2 | 2.3 | ||||
Equity | 1,216.1 | 1,149.6 | ||||
Total liabilities and equity | $ | 1,734.7 | $ | 1,707.4 |
Schedule 4 | ||||||
INNOSPEC INC. AND SUBSIDIARIES | ||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||
Twelve Months Ended December 31 | ||||||
(in millions) | 2024 | 2023 | ||||
Cash Flows from Operating Activities | ||||||
Net income | $ | 35.6 | $ | 139.1 | ||
Adjustments to reconcile net income to cash provided by operating activities: | ||||||
Depreciation and amortization | 43.5 | 39.3 | ||||
Adjustment to fair value of contingent consideration | 3.4 | - | ||||
Deferred taxes | (39.3 | ) | 3.6 | |||
Profit on disposal of property, plant and equipment | (0.2 | ) | - | |||
Non-cash movements on defined benefit pension plans | 151.9 | (3.3 | ) | |||
Stock option compensation | 8.5 | 8.0 | ||||
Changes in working capital | (14.8 | ) | 39.3 | |||
Movements in plant closure provisions | 0.9 | 4.0 | ||||
Movements in income taxes | 6.3 | (25.9 | ) | |||
Movements in unrecognized tax benefits | (14.8 | ) | 1.4 | |||
Movements in other assets and liabilities | 3.5 | 1.8 | ||||
Net cash provided by operating activities | 184.5 | 207.3 | ||||
Cash Flows from Investing Activities | ||||||
Capital expenditures | (41.4 | ) | (62.1 | ) | ||
Proceeds on disposal of property, plant and equipment | 0.5 | 0.1 | ||||
Business combinations, net of cash acquired | (0.2 | ) | (34.7 | ) | ||
Internally developed software | (20.9 | ) | (15.1 | ) | ||
Net cash used in investing activities | (62.0 | ) | (111.8 | ) | ||
Cash Flows from Financing Activities | ||||||
Non-controlling interest | 2.4 | - | ||||
Repayment of acquired term loan | - | (2.3 | ) | |||
Refinancing costs | (0.3 | ) | (1.4 | ) | ||
Dividend paid | (38.8 | ) | (35.1 | ) | ||
Issue of treasury stock | 2.1 | 0.9 | ||||
Repurchase of common stock | (0.7 | ) | (1.1 | ) | ||
Net cash used in financing activities | (35.3 | ) | (39.0 | ) | ||
Effect of foreign currency exchange rate changes on cash | (1.7 | ) | 0.1 | |||
Net change in cash and cash equivalents | 85.5 | 56.6 | ||||
Cash and cash equivalents at beginning of period | 203.7 | 147.1 | ||||
Cash and cash equivalents at end of period | $ | 289.2 | $ | 203.7 | ||
Amortization of deferred finance costs of |
