Luxfer Holdings PLC Announces Fourth Quarter and Full Year 2021 Financial Results
Luxfer Holdings PLC (LXFR) reported a robust Q4 2021 with net sales of $98.7 million, a 20.2% increase, driven by the SCI acquisition and industrial products. GAAP EPS decreased to $0.13 from $0.24 due to restructuring charges. Adjusted EPS rose 3.7% to $0.28, and Adjusted EBITDA increased 5.8% to $14.6 million. For the full year, sales reached $374.1 million, a 15.2% growth, with an adjusted EPS up 25.2%. Luxfer provided 2022 EPS guidance of $1.30 - $1.50 and a long-term target of $2.00 by 2025.
- Q4 net sales increased 20.2% to $98.7 million.
- Full year 2021 net sales grew 15.2% to $374.1 million.
- Adjusted EPS increased 25.2% to $1.29 for 2021.
- Adjusted EBITDA rose by 17.6% to $63.4 million for 2021.
- GAAP EPS decreased to $0.13 from $0.24 due to restructuring charges.
- Adjusted EBITDA margin decreased 200 basis points to 14.8%.
Fourth Quarter 2021 Summary
-
Net sales of
increased$98.7 million 20.2% , including a9.5% benefit from the SCI acquisition -
GAAP EPS from continuing operations of
decreased from$0.13 ; adjusted EPS of$0.24 increased$0.28 3.7% -
Adjusted EBITDA of
increased$14.6 million 5.8%
Full Year 2021 Summary
-
Net sales of
increased$374.1 million 15.2% , including a7.7% benefit from the SCI acquisition -
GAAP EPS from continuing operations of
improved from$1.07 ; adjusted EPS of$0.74 increased$1.29 25.2% -
Adjusted EBITDA of
increased$63.4 million 17.6% -
Free cash flow of
, including payment of$16.9 million into$18.2 million U.K. Pension
Updated Guidance
-
Announcing 2022 adjusted EPS guidance range of
to$1.30 $1.50 -
Introducing a long term 2025 EPS goal of
or more$2.00
Fourth Quarter 2021 Results
Consolidated net sales increased
GAAP net income decreased to
Adjusted net income increased
“Our strong performance culture enabled us to deliver EBITDA and revenue growth in the fourth quarter, despite unprecedented inflation, labor, and material shortages. Our ability to fully convert strong demand into sales was hindered as a result, but our strategic execution enabled us to deliver
Full Year 2021 Results
Consolidated net sales increased
Adjusted net income of
Segment Results
Elektron Segment
Fourth Quarter 2021
-
Net sales of
increased$48.7 million 3.2% , including a favorable price impact to partially cover rising material inflation.$1.5 million -
Adjusted EBITDA decreased
5.5% to ($8.6 million 17.7% of sales), as cost actions were unable to fully offset unrecovered material inflation.
Full Year 2021
-
Net sales of
increased$195.8 million 7.1% , including a2.4% foreign currency benefit and a1.2% favorable price impact. Product volume increases were primarily in industrial and transportation end markets. -
Adjusted EBITDA of
increased$40.7 million 24.8% due to cost actions and volume growth.
Gas Cylinders Segment
Fourth Quarter 2021
-
Net sales of
increased$50.0 million 43.3% ; the SCI acquisition benefited sales by , or$7.8 million 22.3% . -
Adjusted EBITDA of
increased$6.0 million 27.7% primarily due to volume increases.
Full Year 2021
-
Net sales of
increased$178.3 million 25.7% , including a17.5% impact from the SCI acquisition. Product volume increases were primarily in the transportation and industrial end markets. -
Adjusted EBITDA of
increased$22.7 million 6.6% , as cost actions and volume increases offset material inflation and SCI inefficiencies.
Capital Resources and Liquidity
Free cash flow was
At year end, the Company had
Guidance for 2022 and Beyond
“We face a high level of uncertainty regarding the availability of critical raw materials, such as Magnesium, Carbon Fiber, and Zirconium. We expect these material shortages to continue through the first half of 2022. In addition, significant fluctuations and rapid increases in raw material pricing are delaying our ability to fully pass-through cost increases to our customers. We are encouraged by the strong demand and are confident in the skills of our experienced leadership team to help us overcome current challenges and deliver year-over-year EPS growth in 2022. We expect Adjusted EPS to be in the range of
Conference Call Information
A replay of the webcast and slides used in the presentation will be available in the Investor Relations section of the
Non-GAAP Financial Measures
Forward-Looking Statements
This release contains certain forward-looking statements that involve risks and uncertainties that could cause actual results to differ materially from those projected in the forward-looking statements. Examples of such forward-looking statements include but are not limited to: (i) statements regarding the Company’s results of operations and financial condition; (ii) statements of plans, objectives or goals of the Company or its management, including those related to financing, products, or services; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements. Words such as “believes,” “anticipates,” “expects,” “intends,” “forecasts,” and “plans,” and similar expressions, are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. By their very nature, forward-looking statements involve inherent risks and uncertainties, both general and specific, and risks exist that the predictions, forecasts, projections, and other forward-looking statements will not be achieved. The Company cautions that several important factors could cause actual results to differ materially from the plans, objectives, expectations, estimates, and intentions expressed in such forward-looking statements. These factors include, but are not limited to: (i) lower than expected future sales; (ii) increasing competitive industry pressures; (iii) general economic conditions or conditions affecting demand for the products and services it offers, both domestically and internationally, including as a result of post-Brexit regulation, being less favorable than expected; (iv) worldwide economic and business conditions and conditions in the industries in which it operates; (v) fluctuations in the cost of raw materials, utilities, and other inputs; (vi) currency fluctuations and hedging risks; (vii) its ability to protect its intellectual property; (viii) the significant amount of indebtedness it has incurred and may incur and the obligations to service such indebtedness and to comply with the covenants contained therein; and (ix) risks related to the impact of the global COVID-19 pandemic, such as the scope and duration of the outbreak, government actions and restrictive measures implemented in response, supply chain disruptions and other impacts to the business, and the Company’s ability to execute business continuity plans, as a result of the COVID-19 pandemic. The Company cautions that the foregoing list of important factors is not exhaustive. These factors are more fully discussed in the sections entitled “Forward-Looking Statements” and “Risk Factors” in its Annual Report on Form 10-K for the year ended
About
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) |
||||||||||||||||||
|
|
|
Fourth Quarter |
|
Year-to-date |
|
||||||||||||
|
In millions, except share and per-share data |
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
|
|
Net sales |
|
$ |
98.7 |
|
|
$ |
82.1 |
|
|
$ |
374.1 |
|
|
$ |
324.8 |
|
|
|
Cost sales |
|
|
(74.9 |
) |
|
|
(62.2 |
) |
|
|
(278.1 |
) |
|
|
(243.9 |
) |
|
|
Gross profit |
|
|
23.8 |
|
|
|
19.9 |
|
|
|
96.0 |
|
|
|
80.9 |
|
|
|
Selling, general and administrative expenses |
|
|
(13.4 |
) |
|
|
(9.5 |
) |
|
|
(47.3 |
) |
|
|
(39.8 |
) |
|
|
Research and development |
|
|
(1.0 |
) |
|
|
(0.7 |
) |
|
|
(3.9 |
) |
|
|
(3.3 |
) |
|
|
Restructuring charges |
|
|
(4.1 |
) |
|
|
(1.1 |
) |
|
|
(6.2 |
) |
|
|
(8.9 |
) |
|
|
Acquisition related credit / (costs) |
|
|
— |
|
|
|
0.2 |
|
|
|
(1.5 |
) |
|
|
— |
|
|
|
Other income |
|
|
0.2 |
|
|
|
— |
|
|
|
0.2 |
|
|
|
— |
|
|
|
Other charges |
|
|
— |
|
|
|
(0.4 |
) |
|
|
(1.1 |
) |
|
|
(0.4 |
) |
|
|
Operating income |
|
|
5.5 |
|
|
|
8.4 |
|
|
|
36.2 |
|
|
|
28.5 |
|
|
|
Interest expense |
|
|
(0.7 |
) |
|
|
(1.5 |
) |
|
|
(3.1 |
) |
|
|
(5.0 |
) |
|
|
Interest income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
Defined benefit pension credit |
|
|
0.5 |
|
|
|
1.0 |
|
|
|
2.3 |
|
|
|
4.3 |
|
|
|
Income before income taxes and equity in net loss of affiliates |
|
|
5.3 |
|
|
|
7.9 |
|
|
|
35.4 |
|
|
|
27.8 |
|
|
|
Provision for income taxes |
|
|
(1.8 |
) |
|
|
(1.3 |
) |
|
|
(5.4 |
) |
|
|
(6.9 |
) |
|
|
Income before equity in net loss of affiliates |
|
|
3.5 |
|
|
|
6.6 |
|
|
|
30.0 |
|
|
|
20.9 |
|
|
|
Equity in loss of affiliates (net of tax) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.1 |
) |
|
|
Net income from continuing operations |
|
|
3.5 |
|
|
|
6.6 |
|
|
|
30.0 |
|
|
|
20.8 |
|
|
|
Net gain on disposition of discontinued operations |
|
|
— |
|
|
|
— |
|
|
|
6.6 |
|
|
|
— |
|
|
|
Net loss from discontinued operations |
|
|
(3.9 |
) |
|
|
0.5 |
|
|
|
(6.7 |
) |
|
|
(0.8 |
) |
|
|
Net (loss) / income |
|
$ |
(0.4 |
) |
|
$ |
7.1 |
|
|
$ |
29.9 |
|
|
$ |
20.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings / (loss) per share(1) |
|
|
|
|
|
|
|
|
|
||||||||
|
Basic from continuing operations |
|
|
0.13 |
|
|
|
0.24 |
|
|
|
1.08 |
|
|
|
0.75 |
|
|
|
Basic from discontinued operations |
|
|
(0.14 |
) |
|
|
0.02 |
|
|
|
— |
|
|
|
(0.03 |
) |
|
|
Basic |
|
$ |
(0.01 |
) |
|
$ |
0.26 |
|
|
$ |
1.08 |
|
|
$ |
0.73 |
|
|
|
Diluted from continuing operations |
|
|
0.13 |
|
|
|
0.24 |
|
|
|
1.07 |
|
|
|
0.74 |
|
|
|
Diluted from discontinued operations |
|
|
(0.14 |
) |
|
|
0.01 |
|
|
|
— |
|
|
|
(0.03 |
) |
|
|
Diluted |
|
$ |
(0.01 |
) |
|
$ |
0.25 |
|
|
$ |
1.07 |
|
|
$ |
0.72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average ordinary shares outstanding |
|
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
|
27,644,105 |
|
|
|
27,627,323 |
|
|
|
27,698,691 |
|
|
|
27,557,219 |
|
|
|
Diluted |
|
|
27,929,690 |
|
|
|
28,018,944 |
|
|
|
28,032,506 |
|
|
|
27,971,382 |
|
|
(1) |
The calculation of earnings per share is performed separately for continuing and discontinued operations. As a result, the sum of the two in any particular year may not equal the earnings-per-share amount in total. |
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
||||||||||
|
|
|
|
|
||||||
|
In millions, except share and per-share data |
|
|
2021 |
|
|
|
2020 |
|
|
|
Current assets |
|
|
|
|
|
||||
|
Cash and cash equivalents |
|
$ |
6.2 |
|
|
$ |
1.5 |
|
|
|
Restricted cash |
|
|
0.2 |
|
|
|
— |
|
|
|
Accounts and other receivables, net of allowances of |
|
|
57.8 |
|
|
|
43.1 |
|
|
|
Inventories |
|
|
90.5 |
|
|
|
68.8 |
|
|
|
Current assets held-for-sale |
|
|
8.5 |
|
|
|
36.0 |
|
|
|
Other current assets |
|
|
— |
|
|
|
1.5 |
|
|
|
Total current assets |
|
|
163.2 |
|
|
|
150.9 |
|
|
|
Non-current assets |
|
|
|
|
|
||||
|
Property, plant and equipment, net |
|
|
87.5 |
|
|
|
86.0 |
|
|
|
Right-of-use assets from operating leases |
|
|
12.6 |
|
|
|
9.5 |
|
|
|
|
|
|
69.7 |
|
|
|
70.2 |
|
|
|
Intangibles, net |
|
|
13.7 |
|
|
|
12.8 |
|
|
|
Deferred tax assets |
|
|
8.0 |
|
|
|
16.5 |
|
|
|
Pensions and other retirement benefits |
|
|
13.7 |
|
|
|
— |
|
|
|
Investments and loans to joint ventures and other affiliates |
|
|
0.4 |
|
|
|
0.5 |
|
|
|
Total assets |
|
$ |
368.8 |
|
|
$ |
346.4 |
|
|
|
Current liabilities |
|
|
|
|
|
||||
|
Accounts payable |
|
$ |
31.7 |
|
|
$ |
18.6 |
|
|
|
Accrued liabilities |
|
|
28.2 |
|
|
|
21.5 |
|
|
|
Taxes on income |
|
|
3.0 |
|
|
|
0.4 |
|
|
|
Current liabilities held-for-sale |
|
|
1.4 |
|
|
|
11.4 |
|
|
|
Other current liabilities |
|
|
19.6 |
|
|
|
13.5 |
|
|
|
Total current liabilities |
|
|
83.9 |
|
|
|
65.4 |
|
|
|
Non-current liabilities |
|
|
|
|
|
||||
|
Long-term debt |
|
|
59.6 |
|
|
|
53.4 |
|
|
|
Pensions and other retirement benefits |
|
|
1.9 |
|
|
|
50.8 |
|
|
|
Deferred tax liabilities |
|
|
2.7 |
|
|
|
2.0 |
|
|
|
Other non-current liabilities |
|
|
11.6 |
|
|
|
7.7 |
|
|
|
Total liabilities |
|
$ |
159.7 |
|
|
$ |
179.3 |
|
|
|
Shareholders' equity |
|
|
|
|
|
||||
|
Ordinary shares of |
|
$ |
26.5 |
|
|
$ |
26.6 |
|
|
|
Deferred shares of |
|
|
149.9 |
|
|
|
149.9 |
|
|
|
Additional paid-in capital |
|
|
70.9 |
|
|
|
70.6 |
|
|
|
|
|
|
(9.6 |
) |
|
|
(4.0 |
) |
|
|
Own shares held by ESOP |
|
|
(1.1 |
) |
|
|
(1.4 |
) |
|
|
Retained earnings |
|
|
107.5 |
|
|
|
91.2 |
|
|
|
Accumulated other comprehensive loss |
|
|
(135.0 |
) |
|
|
(165.8 |
) |
|
|
Total shareholders' equity |
|
$ |
209.1 |
|
|
$ |
167.1 |
|
|
|
Total liabilities and shareholders' equity |
|
$ |
368.8 |
|
|
$ |
346.4 |
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) |
||||||||||
|
|
|
Years Ended |
|
||||||
|
In millions |
|
|
2021 |
|
|
|
2020 |
|
|
|
Operating activities |
|
|
|
|
|
||||
|
Net income |
|
$ |
29.9 |
|
|
$ |
20.0 |
|
|
|
Net (income) / loss from discontinued operations |
|
|
0.1 |
|
|
|
0.8 |
|
|
|
Net income from continuing operations |
|
|
30.0 |
|
|
|
20.8 |
|
|
|
Adjustments to reconcile net income to net cash provided by (used for) operating activities |
|
|
|
|
|
||||
|
Equity loss of unconsolidated affiliates |
|
|
— |
|
|
|
0.1 |
|
|
|
Depreciation |
|
|
14.7 |
|
|
|
12.6 |
|
|
|
Amortization of purchased intangible assets |
|
|
0.9 |
|
|
|
0.7 |
|
|
|
Amortization of debt issuance costs |
|
|
0.5 |
|
|
|
0.4 |
|
|
|
Share-based compensation charge |
|
|
2.8 |
|
|
|
2.8 |
|
|
|
Deferred income taxes |
|
|
(1.6 |
) |
|
|
4.8 |
|
|
|
Loss on disposal of property, plant and equipment |
|
|
— |
|
|
|
0.1 |
|
|
|
Defined benefit pension credit |
|
|
(1.9 |
) |
|
|
(3.9 |
) |
|
|
Defined benefit pension contributions |
|
|
(18.2 |
) |
|
|
(5.8 |
) |
|
|
Changes in assets and liabilities, net of effects of business acquisitions |
|
|
|
|
|
||||
|
Accounts and notes receivable |
|
|
(9.8 |
) |
|
|
10.7 |
|
|
|
Inventories |
|
|
(15.3 |
) |
|
|
9.5 |
|
|
|
Other current assets |
|
|
(1.6 |
) |
|
|
9.6 |
|
|
|
Accounts payable |
|
|
11.4 |
|
|
|
(12.9 |
) |
|
|
Accrued liabilities |
|
|
7.5 |
|
|
|
(1.9 |
) |
|
|
Other current liabilities |
|
|
6.6 |
|
|
|
2.5 |
|
|
|
Other non-current assets and liabilities |
|
|
— |
|
|
|
(0.8 |
) |
|
|
Net cash provided by operating activities - continuing |
|
|
26.0 |
|
|
|
49.3 |
|
|
|
Net cash used by operating activities - discontinued |
|
|
0.1 |
|
|
|
0.3 |
|
|
|
Net cash provided by operating activities |
|
$ |
26.1 |
|
|
$ |
49.6 |
|
|
|
Investing activities |
|
|
|
|
|
||||
|
Capital expenditures |
|
$ |
(9.1 |
) |
|
$ |
(8.0 |
) |
|
|
Proceeds from sale of businesses |
|
|
23.4 |
|
|
|
1.5 |
|
|
|
Acquisitions, net of cash acquired |
|
|
(19.3 |
) |
|
|
— |
|
|
|
Net cash used for investing activities - continuing |
|
|
(5.0 |
) |
|
|
(6.5 |
) |
|
|
Net cash used for investing activities - discontinued |
|
|
(0.1 |
) |
|
|
(0.3 |
) |
|
|
Net cash used for investing activities |
|
$ |
(5.1 |
) |
|
$ |
(6.8 |
) |
|
|
Financing activities |
|
|
|
|
|
||||
|
Net drawdowns / (repayments) of long-term borrowings |
|
|
6.4 |
|
|
|
(38.2 |
) |
|
|
Debt issuance costs |
|
|
(1.0 |
) |
|
|
— |
|
|
|
Deferred consideration paid |
|
|
— |
|
|
|
(0.4 |
) |
|
|
Proceeds from sale of shares |
|
|
— |
|
|
|
1.1 |
|
|
|
Dividends paid |
|
|
(13.6 |
) |
|
|
(13.6 |
) |
|
|
Share based compensation cash paid |
|
|
(1.5 |
) |
|
|
(1.4 |
) |
|
|
Repurchases of ordinary shares |
|
|
(6.4 |
) |
|
|
— |
|
|
|
Net cash used for financing activities |
|
$ |
(16.1 |
) |
|
$ |
(52.5 |
) |
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
— |
|
|
|
0.9 |
|
|
|
Net increase / (decrease) |
|
$ |
4.9 |
|
|
$ |
(8.8 |
) |
|
|
Cash, cash equivalents and restricted cash; beginning of year |
|
|
1.5 |
|
|
|
10.3 |
|
|
|
Cash, cash equivalents and restricted cash; end of year |
|
|
6.4 |
|
|
|
1.5 |
|
|
|
|
|
|
|
|
|
||||
|
Supplemental cash flow information: |
|
|
|
|
|
||||
|
Interest payments |
|
$ |
3.2 |
|
|
$ |
5.1 |
|
|
|
Income tax payments |
|
|
5.3 |
|
|
|
2.1 |
|
|
SUPPLEMENTAL INFORMATION SEGMENT INFORMATION FROM CONTINUING OPERATIONS (UNAUDITED) |
|||||||||||||||||||||||||
|
|
Net sales |
|
Adjusted EBITDA |
|
||||||||||||||||||||
|
|
Fourth Quarter |
|
Year-to-date |
|
Fourth Quarter |
|
Year-to-date |
|
||||||||||||||||
|
In millions |
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|
Gas Cylinders segment |
$ |
50.0 |
|
$ |
34.9 |
|
$ |
178.3 |
|
$ |
141.9 |
|
$ |
6.0 |
|
$ |
4.7 |
|
$ |
22.7 |
|
$ |
21.3 |
|
|
Elektron segment |
|
48.7 |
|
|
47.2 |
|
|
195.8 |
|
|
182.9 |
|
|
8.6 |
|
|
9.1 |
|
|
40.7 |
|
|
32.6 |
|
|
Consolidated |
$ |
98.7 |
|
$ |
82.1 |
|
$ |
374.1 |
|
$ |
324.8 |
|
$ |
14.6 |
|
$ |
13.8 |
|
$ |
63.4 |
|
$ |
53.9 |
|
|
|
Depreciation and amortization |
|
Restructuring charges |
|
||||||||||||||||||||||
|
|
Fourth Quarter |
|
Year-to-date |
|
Fourth Quarter |
|
Year-to-date |
|
||||||||||||||||||
|
In millions |
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
2020 |
|
|
Gas Cylinders segment |
$ |
1.9 |
|
$ |
0.9 |
|
$ |
5.8 |
|
$ |
3.7 |
|
$ |
4.2 |
|
|
$ |
1.2 |
|
|
$ |
5.3 |
|
$ |
7.9 |
|
|
Elektron segment |
|
2.5 |
|
|
2.4 |
|
|
9.8 |
|
|
9.6 |
|
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
0.9 |
|
|
0.9 |
|
|
Other |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
0.1 |
|
|
Consolidated |
$ |
4.4 |
|
$ |
3.3 |
|
$ |
15.6 |
|
$ |
13.3 |
|
$ |
4.1 |
|
|
$ |
1.1 |
|
|
$ |
6.2 |
|
$ |
8.9 |
|
|
|
Fourth Quarter |
|
Year-to-date |
|
||||||||||||
|
In millions |
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
|
|
Adjusted EBITDA |
$ |
14.6 |
|
|
$ |
13.8 |
|
|
$ |
63.4 |
|
|
$ |
53.9 |
|
|
|
Other share based compensation charges |
|
(0.6 |
) |
|
|
(0.7 |
) |
|
|
(2.8 |
) |
|
|
(2.8 |
) |
|
|
Loss on disposal of property, plant and equipment |
|
— |
|
|
|
(0.1 |
) |
|
|
— |
|
|
|
(0.1 |
) |
|
|
Depreciation and amortization |
|
(4.4 |
) |
|
|
(3.3 |
) |
|
|
(15.6 |
) |
|
|
(13.3 |
) |
|
|
Restructuring charges |
|
(4.1 |
) |
|
|
(1.1 |
) |
|
|
(6.2 |
) |
|
|
(8.9 |
) |
|
|
Acquisition credit / (costs) |
|
— |
|
|
|
0.2 |
|
|
|
(1.5 |
) |
|
|
— |
|
|
|
Other charges |
|
— |
|
|
|
(0.4 |
) |
|
|
(1.1 |
) |
|
|
(0.4 |
) |
|
|
Defined benefits pension gain |
|
0.5 |
|
|
|
1.0 |
|
|
|
2.3 |
|
|
|
4.3 |
|
|
|
Interest expense, net |
|
(0.7 |
) |
|
|
(1.5 |
) |
|
|
(3.1 |
) |
|
|
(5.0 |
) |
|
|
Provision for taxes |
|
(1.8 |
) |
|
|
(1.3 |
) |
|
|
(5.4 |
) |
|
|
(6.9 |
) |
|
|
Net income from continuing operations |
$ |
3.5 |
|
|
$ |
6.6 |
|
|
$ |
30.0 |
|
|
$ |
20.8 |
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS (UNAUDITED) |
|||||||||||||||||
|
|
Fourth Quarter |
|
Year-to-date |
|
||||||||||||
|
In millions except per share data |
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
|
|
Net income |
$ |
3.5 |
|
|
$ |
6.6 |
|
|
$ |
30.0 |
|
|
$ |
20.8 |
|
|
|
Accounting charges relating to acquisitions and disposals of businesses: |
|
|
|
|
|
|
|
|
||||||||
|
Amortization on acquired intangibles |
|
0.2 |
|
|
|
0.1 |
|
|
|
0.9 |
|
|
|
0.7 |
|
|
|
Acquisition and disposal related (gains) / costs |
|
— |
|
|
|
(0.2 |
) |
|
|
1.5 |
|
|
|
— |
|
|
|
Defined benefit pension credit |
|
(0.5 |
) |
|
|
(1.0 |
) |
|
|
(2.3 |
) |
|
|
(4.3 |
) |
|
|
Restructuring charges |
|
4.1 |
|
|
|
1.1 |
|
|
|
6.2 |
|
|
|
8.9 |
|
|
|
Other charges |
|
— |
|
|
|
0.4 |
|
|
|
1.1 |
|
|
|
0.4 |
|
|
|
Share-based compensation charges |
|
0.6 |
|
|
|
0.7 |
|
|
|
2.8 |
|
|
|
2.8 |
|
|
|
Other non-recurring tax items |
|
0.3 |
|
|
|
— |
|
|
|
(1.9 |
) |
|
|
— |
|
|
|
Income tax on adjusted items |
|
(0.3 |
) |
|
|
— |
|
|
|
(2.1 |
) |
|
|
(0.4 |
) |
|
|
Adjusted net income |
$ |
7.9 |
|
|
$ |
7.7 |
|
|
$ |
36.2 |
|
|
$ |
28.9 |
|
|
|
Adjusted earnings per ordinary share(1) |
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per ordinary share |
$ |
0.13 |
|
|
$ |
0.24 |
|
|
$ |
1.07 |
|
|
$ |
0.74 |
|
|
|
Impact of adjusted items |
|
0.15 |
|
|
|
0.03 |
|
|
|
0.22 |
|
|
|
0.29 |
|
|
|
Adjusted diluted earnings per ordinary share |
$ |
0.28 |
|
|
$ |
0.27 |
|
|
$ |
1.29 |
|
|
$ |
1.03 |
|
|
(1) |
For the purpose of calculating diluted earnings per share, the weighted average number of ordinary shares outstanding during the financial year has been adjusted for the dilutive effects of all potential ordinary shares and share options granted to employees. |
|
ADJUSTED EBITDA FROM CONTINUING OPERATIONS (UNAUDITED) |
||||||||||||
|
|
Fourth Quarter |
|
Year-to-date |
|
|||||||
|
In millions |
|
2021 |
|
|
|
2020 |
|
2021 |
|
2020 |
|
|
Adjusted net income |
$ |
7.9 |
|
|
$ |
7.7 |
|
36.2 |
|
28.9 |
|
|
Add back: |
|
|
|
|
|
|
|
|
|||
|
Other non-recurring tax items |
|
(0.3 |
) |
|
|
— |
|
1.9 |
|
— |
|
|
Income tax on adjusted items |
|
0.3 |
|
|
|
— |
|
2.1 |
|
0.4 |
|
|
Provision for income taxes |
|
1.8 |
|
|
|
1.3 |
|
5.4 |
|
6.9 |
|
|
Net finance costs |
|
0.7 |
|
|
|
1.5 |
|
3.1 |
|
5.0 |
|
|
Adjusted EBITA |
$ |
10.4 |
|
|
$ |
10.5 |
|
48.7 |
|
41.2 |
|
|
Loss on disposal of PPE |
|
— |
|
|
|
0.1 |
|
— |
|
0.1 |
|
|
Depreciation |
|
4.2 |
|
|
|
3.2 |
|
14.7 |
|
12.6 |
|
|
Adjusted EBITDA |
$ |
14.6 |
|
|
$ |
13.8 |
|
63.4 |
|
53.9 |
|
ADJUSTED EFFECTIVE TAX RATE FROM CONTINUING OPERATIONS (UNAUDITED) |
|||||||||||||||||
|
|
Fourth Quarter |
|
Year-to-date |
|
||||||||||||
|
In millions |
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
|
|
Adjusted net income |
$ |
7.9 |
|
|
$ |
7.7 |
|
|
$ |
36.2 |
|
|
$ |
28.9 |
|
|
|
Add back: |
|
|
|
|
|
|
|
|
||||||||
|
Other non-recurring tax items |
|
(0.3 |
) |
|
|
— |
|
|
|
1.9 |
|
|
|
— |
|
|
|
Income tax on adjusted items |
|
0.3 |
|
|
|
— |
|
|
|
2.1 |
|
|
|
0.4 |
|
|
|
Provision for income taxes |
|
1.8 |
|
|
|
1.3 |
|
|
|
5.4 |
|
|
|
6.9 |
|
|
|
Adjusted income before income taxes |
$ |
9.7 |
|
|
$ |
9.0 |
|
|
$ |
45.6 |
|
|
$ |
36.2 |
|
|
|
Adjusted provision for income taxes |
|
1.8 |
|
|
|
1.3 |
|
|
|
9.4 |
|
|
|
7.3 |
|
|
|
Adjusted effective tax rate |
|
18.6 |
% |
|
|
14.4 |
% |
|
|
20.6 |
% |
|
|
20.2 |
% |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220221005248/en/
Investor Contact:
Investor Relations
+1-414-269-2419
Investor.Relations@luxfer.com
Source:
FAQ
What were Luxfer's Q4 2021 financial results?
How did Luxfer perform in full year 2021?
What is Luxfer's 2022 EPS guidance?