Mativ Announces Fourth Quarter and Full Year 2023 Results
- Sales for Q4 2023 were $452.3 million, down 13.7% year over year, with a GAAP loss of $13.6 million.
- Adjusted EBITDA for Q4 was $50.0 million, with Adjusted EPS at $0.23, down 20% compared to the prior year.
- Full-year 2023 sales increased by 24% to $2,026.0 million, but GAAP Loss was $507.7 million.
- CEO Julie Schertell emphasized challenges faced in 2023 due to customer de-stocking trends and inflation.
- Strategic initiatives included divesting Engineered Papers, reducing debt by over 35%, and achieving targeted Merger synergies ahead of plan.
- An organizational restructuring initiative announced in January 2024 aims to reduce non-operating costs by $40 million over the next three years.
- Cash flow from continuing operations in 2023 was $10.2 million, with total debt at $1,104.6 million and net debt of $984 million.
- The Company announced a quarterly cash dividend of $0.10 per share payable on March 22, 2024, and used $8.0 million for share repurchases in 2023.
- Mativ will hold a conference call on February 22, 2024, to discuss Q4 2023 results with investors and analysts.
- Sales for Q4 2023 decreased by 13.7% year over year, indicating a decline in business performance.
- Adjusted EBITDA for Q4 was down 20% compared to the prior year, reflecting challenges faced by the company.
- Full-year 2023 GAAP Loss was significant at $507.7 million, showcasing financial struggles.
- Lower volumes impacted Adjusted EBITDA, which decreased by 17% on a comparable basis for the full year.
- The Company's total debt of $1,104.6 million and net debt of $984 million raise concerns about financial leverage.
- The reduction in quarterly dividend from $0.40 to $0.10 per share may affect investor sentiment.
- Share repurchases of $8.0 million in 2023 could lead to dilution for existing shareholders.
Insights
Mativ Holdings Inc.'s reported earnings provide a mixed outlook, with a notable year-over-year decrease in sales for the fourth quarter by 13.7%, indicative of lower demand and volume. This contraction is a critical metric, as sales figures directly correlate with the company's market performance and investor sentiment. The GAAP loss highlights the cost pressures and asset write-downs the company faced, including those due to integration and divestiture efforts. The adjusted EBITDA decrease of 20% versus the prior year also suggests margin compression, which may raise concerns about the company's operational efficiency and pricing power in a challenging macroeconomic environment.
However, the full-year results paint a more complex picture. The 24% increase in sales reflects the initial benefits of the merger with Neenah, but the comparable basis sales decrease points to underlying challenges independent of the merger effects. The significant GAAP loss, including goodwill impairment, suggests potential overvaluation of assets or difficulties in realizing anticipated synergies. Investors should consider the impact of these financials on the company's valuation and the implications for future earnings potential.
Mativ's management strategy to reduce debt by over 35% and achieve merger synergies ahead of plan is a positive sign for the company's financial health and operational focus. The organizational restructuring initiative expected to reduce non-operating costs by $40 million over the next three years could enhance future profitability and cash flow, making it a key aspect for investors to monitor.
The Advanced Technical Materials (ATM) and Fiber-Based Solutions (FBS) segments show divergent trends. The ATM segment's sales decline of 11.5% suggests that customer caution and economic uncertainty are affecting purchasing behavior, which could be a reflection of broader industry trends. Nonetheless, the slight expansion in adjusted EBITDA margin indicates some resilience in pricing or cost management.
For the FBS segment, a 21.7% decrease in sales against a strong prior year period and a 35% decrease in adjusted EBITDA are significant. These figures suggest that the segment is facing steeper challenges, potentially due to market saturation, competitive pressures, or shifts in customer preferences. The decrease in GAAP Operating Profit, albeit marginal, may signal an inability to sufficiently control costs in the face of declining sales.
Mativ's strategic decisions, such as the divestiture of the Engineered Papers business and the focus on debt reduction, indicate a shift towards a leaner, more focused operation. The company's ability to adapt to market conditions and streamline its portfolio could be advantageous if it leads to improved margins and a stronger competitive position.
The company's debt management strategy is a critical aspect for bondholders and credit rating agencies. Mativ's reduction of net debt by $605 million year over year is a substantial improvement, potentially resulting in lower interest payments and improved credit metrics. The staggered debt maturity between 2026 and 2028 provides a manageable timeline for the company to further improve its balance sheet. However, investors should remain cognizant of the company's leverage and interest coverage ratios, as these will be key determinants of its creditworthiness and ability to secure favorable borrowing terms in the future.
Furthermore, the free cash flow generation of $10.2 million, despite being modest, is a positive indicator of the company's liquidity and operational cash efficiency. The focus on working capital management, as evidenced by the improved inventory efficiencies, is essential for maintaining liquidity without the need for additional financing.
Adjusted measures are reconciled to GAAP at the end of this release. Financial comparisons are to the prior year period unless stated otherwise. Figures may not sum to total due to rounding. "Comparable" non-GAAP measures are used to compare current period Mativ continuing operations results with the combined reported continuing results for legacy Neenah and SWM operations, adjusted for certain reclassifications and other reporting conformations in the periods prior to the close of the Merger. The Company's December 22, 2022 Form 8-K includes reconciliations of periods prior to the Merger. The Company's December 6, 2023 Form 8-K/A includes reconciliations of periods prior to the EP Divestiture.
Mativ Fourth Quarter 2023 Highlights (Continuing Operations)
-
Sales were
down$452.3 million 13.7% year over year, reflecting lower volume -
GAAP loss was
, GAAP EPS was$13.6 million , and GAAP Operating Loss was$(0.25) . Results included$2.2 million ($10.6 million per share) related to asset write-downs due to footprint rationalization, integration costs from the Merger, and divestiture costs from the EP Divestiture$0.19 -
Adjusted EBITDA was
, Adjusted income was$50.0 million , and Adjusted EPS was$13.2 million (see non-GAAP reconciliations). Adjusted EBITDA was down$0.23 20% versus the prior year, as impacts from lower volumes more than offset net benefits of price/input costs and synergies
Mativ Full Year 2023 Highlights (Continuing Operations)
-
Sales increased
24% to , reflecting the full benefit of the Merger; Sales decreased$2,026.0 million 9% on a comparable basis, reflecting lower volume partly offset by higher selling prices and favorable currency translation -
GAAP Loss was
, GAAP EPS was$507.7 million , and GAAP Operating Loss was$(9.33) , which all included significant expenses related to goodwill impairment, integration, and restructuring$413.9 million -
Adjusted EBITDA was
, Adjusted Income was$213.4 million , and Adjusted EPS was$47.3 million ; Adjusted EBITDA was down$0.80 17% on a comparable basis, as impacts from lower volumes more than offset benefits of price/input costs and synergies
Management Commentary
Chief Executive Officer Julie Schertell commented, "Fiscal year 2023, our first full year as a combined company, was a pivotal year for Mativ. Early on, we identified customer de-stocking trends and assessed potential impacts on our demand expectations near-term. We developed a comprehensive approach to navigate these headwinds and then realized, as the year progressed, that the macro-environment was even more challenging with profound and prolonged customer de-stocking effects and persistent inflation. The combination and magnitude of these factors significantly impacted our end markets and volumes, and challenged us to aggressively adapt our operations, reduce costs, innovate, and reposition the Company for a strong future."
"Throughout these headwinds in 2023, we focused on what we could control and continued to make the right long-term decisions. We divested Engineered Papers, reduced our debt by over
Ms. Schertell concluded, "Guided by our strategy, we executed these efforts to set up Mativ for long-term success, and I am looking forward to demonstrating what we can do in 2024. We are seeing some momentum in our markets, and I am encouraged by the opportunities that lie ahead. 2024 is the year of execution, of putting our strategy in play and executing on our plans to achieve our goals for growth in sales and EBITDA, generating strong free cash flow and further reducing our debt and leverage.”
Mativ Fourth Quarter 2023 Financial Results from Continuing Operations
Note: The Reported Results below reflect consolidated Mativ results in the current and prior period. See the supplemental tables titled Non-GAAP Reconciliation of Continuing Operations for additional financial information regarding the combined company’s financial information.
Advanced Technical Materials (ATM) |
Three Months Ended December 31, |
||||||||||||||
(in millions; unaudited) |
|
2023 |
|
|
2022 |
|
Change |
|
2023 |
|
|
2022 |
|
||
Net Sales |
$ |
362.0 |
|
$ |
409.1 |
|
$ |
(47.1 |
) |
|
|
|
|
||
GAAP Operating Profit & Margin % |
$ |
24.6 |
|
$ |
27.6 |
|
$ |
(3.0 |
) |
|
6.8 |
% |
|
6.7 |
% |
Adjusted EBITDA & Margin % |
$ |
55.9 |
|
$ |
61.6 |
|
$ |
(5.7 |
) |
|
15.4 |
% |
|
15.1 |
% |
Advanced Technical Materials (ATM) segment sales of
GAAP Operating Profit in 2023 included
Fiber-Based Solutions (FBS) |
Three Months Ended December 31, |
||||||||||||||
(in millions; unaudited) |
|
2023 |
|
|
2022 |
|
Change |
|
2023 |
|
|
2022 |
|
||
Net Sales |
$ |
90.3 |
|
$ |
115.3 |
|
$ |
(25.0 |
) |
|
|
|
|
||
GAAP Operating Profit & Margin % |
$ |
5.7 |
|
$ |
5.8 |
|
$ |
(0.1 |
) |
|
6.3 |
% |
|
5.0 |
% |
Adjusted EBITDA & Margin % |
$ |
13.1 |
|
$ |
20.1 |
|
$ |
(7.0 |
) |
|
14.5 |
% |
|
17.4 |
% |
Fiber-Based Solutions (FBS) segment sales, comprised solely of Packaging and Specialty Papers, were
GAAP Operating Profit was
Unallocated |
Three Months Ended December 31, |
||||||||||||||||
(in millions; unaudited) |
|
2023 |
|
|
|
2022 |
|
|
Change |
|
2023 |
|
|
2022 |
|
||
GAAP Operating Expense & % of Sales |
$ |
(32.5 |
) |
|
$ |
(31.4 |
) |
|
$ |
(1.1 |
) |
|
(7.2 |
)% |
|
(6.0 |
)% |
Adjusted EBITDA & % of Sales |
$ |
(19.0 |
) |
|
$ |
(19.4 |
) |
|
$ |
0.4 |
|
|
(4.2 |
)% |
|
(3.7 |
)% |
Unallocated GAAP Operating Expenses included
Interest expense was
Other expense, net was
Tax rate was a
Non-GAAP Adjustments reflect items included in GAAP operating profit, income, and EPS, but excluded from adjusted results (see non-GAAP reconciliation tables for additional details). The most significant adjustments to fourth quarter 2023 results were as follows:
-
per share of purchase accounting expenses (purchase accounting expenses reflect primarily ongoing non-cash intangible asset amortization associated with mergers and acquisitions)$0.22 -
per share of restructuring and other impairment expenses$0.07 -
per share of expenses related to the EP Divestiture$0.07 -
per share of integration expenses related to the Merger$0.05
Cash Flow & Debt
Year-to-date 2023 cash provided by operating activities of continuing operations was
Total debt was
Discontinued Operations
Sales related to the Company's discontinued operations, Engineered Papers, were
Dividend & Share Repurchases
On August 1, 2023, the Company announced capital allocation changes, including plans to modify the quarterly dividend from
During 2023, the Company used
Conference Call
Mativ will hold a conference call to review fourth quarter 2023 results with investors and analysts at 8:30 a.m. Eastern time on Thursday, February 22, 2024. The earnings conference call will be simultaneously broadcast over the Internet at http://ir.mativ.com. To listen to the call, please go to the Company’s website at least 15 minutes prior to the call to register and to download and install any necessary audio software. For those unable to listen to the live broadcast, a replay will be available on the Company’s website shortly after the call.
Mativ will use a presentation in conjunction with its conference call. The presentation can be found on the Company's website under the Investor Relations section in advance of the earnings conference call. The presentation can also be accessed via the earnings conference call webcast.
About Mativ
Mativ Holdings, Inc. is a global leader in specialty materials headquartered in
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the "Act") that are subject to the safe harbor created by that Act and other legal protections. Forward-looking statements include, without limitation, those regarding EPS and other financial guidance, acquisition integration and performance, growth prospects, future end-market trends, future macro-economic trends, the future effects of supply chain challenges and price increases, future cash flows, net leverage, purchase accounting impacts, effective tax rates, planned investments, profitability, and cash flow, the expected benefits of the Merger and the Neenah integration, whether the strategic benefits of the sale of the Company’s Engineered Papers business can be achieved, the expected benefits of our organizational restructuring, our ability to execute our growth strategy for 2024, and integration and other statements generally identified by words such as "believe," "expect," "intend," "guidance," "plan," "forecast," "potential," "anticipate," "confident," "project," "appear," "future," "should," "likely," "could," "may," "will," "typically," and similar words. In addition, the amount of the goodwill impairment charge previously announced was based in part on estimates of future performance, so this announcement should also be considered a forward-looking statement.
These forward-looking statements are prospective in nature and not based on historical facts, but rather on current expectations and on numerous assumptions regarding the business strategies and the environment in which Mativ will operate in the future and are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied by those statements. No assurance can be given that such expectations will prove to have been correct and persons reading this presentation are therefore cautioned not to place undue reliance on these forward-looking statements which speak only as at the date of this press release. These statements are not guarantees of future performance and involve certain risks and uncertainties, and assumptions that may cause actual results to differ materially from our expectations as of the date of this release. These risks include, among other things, the following factors:
- Risks associated with the implementation of our strategic growth initiatives, including diversification, and the Company's understanding of, and entry into, new industries and technologies;
- The possibility the Company may be unable to achieve the strategic benefits of the EP Divestiture;
- Risks associated with acquisitions, dispositions, strategic transactions and global asset realignment initiatives of Mativ, including the sale of the Company's Engineered Papers business;
- Adverse changes in the filtration, release liners, protective solutions, industrials and healthcare sectors impacting key ATM segment customers;
- Changes in the source and intensity of competition in our commercial end-markets;
- Adverse changes in sales or production volumes, pricing and/or manufacturing costs in our ATM or FBS operating segments;
- Seasonal or cyclical market and industry fluctuations which may result in reduced net sales and operating profits during certain periods;
- Risks associated with our technological advantages in our intellectual property and the likelihood that our current technological advantages are unable to continue indefinitely;
- Supply chain disruptions, including the failure of one or more material suppliers, including energy, resin, fiber, and chemical suppliers, to supply materials as needed to maintain our product plans and cost structure;
- Increases in operating costs due to inflation and continuing increases in the inflation rate or otherwise, such as labor expense, compensation and benefits costs;
- Business disruptions from the Merger that will harm the Company’s business, including current plans and operations;
- The possibility that Mativ may be unable to successfully integrate Neenah’s operations with those of Mativ and achieve expected synergies and operating efficiencies within the expected time-frames or at all;
- Potential adverse reactions or changes to business relationships resulting from the Merger, including as it relates to the Company’s ability to successfully renew existing client contracts on favorable terms or at all and obtain new clients;
- Our ability to attract and retain key personnel, including as a result of the Merger, labor shortages, labor strikes, stoppages or other disruptions;
- The substantial indebtedness Mativ has incurred and assumed in connection with the Merger and the need to generate sufficient cash flows to service and repay such debt;
-
Changes in general economic, financial and credit conditions in the
U.S. ,Europe ,China and elsewhere, including the impact thereof on currency exchange rates (including any weakening of the Euro and Real) and on interest rates; - Risks associated with SOFR’s replacement of LIBOR;
- A failure in our risk management and/or currency or interest rate swaps and hedging programs, including the failures of any insurance company or counterparty;
- Changes in the manner in which we finance our debt and future capital needs, including potential acquisitions;
-
Changes in tax rates, the adoption of new
U.S. or international tax legislation or exposure to additional tax liabilities; - Uncertainty as to the long-term value of the common stock of Mativ, including the dilution caused by Mativ's issuance of additional shares of its common stock in connection with the Merger;
-
Changes in employment, wage and hour laws and regulations in the
U.S. ,France and elsewhere, including the loi de Securisation de l'emploi inFrance , unionization rule and regulations by the National Labor Relations Board in theU.S. , equal pay initiatives, additional anti-discrimination rules or tests and different interpretations of exemptions from overtime laws; - The impact of tariffs, and the imposition of any future additional tariffs and other trade barriers, and the effects of retaliatory trade measures;
- Existing and future governmental regulation and the enforcement thereof that may materially restrict or adversely affect how we conduct business and our financial results;
- Weather conditions, including potential impacts, if any, from climate change, known and unknown, and natural disasters or unusual weather events;
-
International conflicts and disputes, such as the ongoing conflict between
Russia andUkraine , the conflict betweenIsrael and Hamas and the broader regional conflict in theMiddle East , which restrict our ability to supply products into affected regions, due to the corresponding effects on demand, the application of international sanctions, or practical consequences on transportation, banking transactions, and other commercial activities in troubled regions; - Compliance with the FCPA and other anti-corruption laws or trade control laws, as well as other laws governing our operations;
- Risks associated with pandemics and other public health emergencies, including the COVID-19 pandemic, or new public health crises that may arise in the future;
-
The number, type, outcomes (by judgment or settlement) and costs of legal, tax, regulatory or administrative proceedings, litigation and/or amnesty programs, including those in
Brazil ,France andGermany ; - Increased scrutiny from stakeholders related to environmental, social and governance (“ESG”) matters, as well as our ability to achieve our broader ESG goals and objectives;
- Costs and timing of implementation of any upgrades or changes to our information technology systems;
- Failure by us to comply with any privacy or data security laws or to protect against theft of customer, employee and corporate sensitive information;
- The impact of cybersecurity risks related to breaches of security pertaining to sensitive Company, customer or vendor information, as well as breaches in the technology that manages operations and other business processes; and
-
Other factors described elsewhere in this document and from time to time in documents that we file with the
U.S. Securities and Exchange Commission (the “SEC”).
All forward-looking statements made in this document are qualified by these cautionary statements. Forward-looking statements herein are made only as of the date of this document, and Mativ undertakes no obligation, other than as may be required by law, to update or revise any forward-looking or cautionary statements to reflect changes in assumptions, the occurrence of events, unanticipated or otherwise, or changes in future operating results over time or otherwise. For a more detailed discussion of these factors, also see the information under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Mativ's most recent annual report on Form 10-K for the year ended December 31, 2022 and any material updates to these factors contained in any of Mativ’s future filings with the SEC. The discussion of these risks is specifically incorporated by reference into this release. The financial results reported in this release are unaudited.
Comparisons of results for current and any prior periods are not intended to express any future trends or indications of future performance unless expressed as such and should only be viewed as historical data. The financial results reported in this release are unaudited.
Non-GAAP Financial Measures
Certain financial measures and comments contained in this press release exclude restructuring and impairment expenses, certain purchase accounting adjustments related to ATM and FBS segment acquisitions, acquisition/merger and integration related costs, divestiture costs, interest expense, the effect of income tax provisions and other tax impacts, capital spending, capitalized software costs, and depreciation and amortization. This press release also provides certain information regarding the Company's financial results excluding currency impacts. This information estimates the impact of changes in foreign currency rates on the translation of the Company's current financial results as compared to the applicable comparable period and is derived by translating the current local currency results into
The Company believes that the presentation of non-GAAP financial measures in addition to the related GAAP measures provides investors with greater transparency on the information used by the Company’s management in its financial and operational decision-making. Management also believes that the non-GAAP financial measures provide additional insight for analysts and investors in evaluating the Company’s financial and operational performance in the same way that management evaluates the Company's financial performance. Management believes that providing this information enables investors to better understand the Company’s operating performance and financial condition. These non-GAAP financial measures are not calculated or presented in accordance with, and are not intended to be considered in isolation or as alternatives or substitutes for, or superior to, financial measures prepared and presented in accordance with GAAP, and should be read only in conjunction with the Company's financial measures prepared and presented in accordance with GAAP. The non-GAAP financial measures used in this release may be different from the measures used by other companies.
MATIV HOLDINGS, INC. AND SUBSIDIARIES |
|||||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME (LOSS) FROM CONTINUING OPERATIONS |
|||||||||||||||||||
(in millions, except per share amounts) |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
|
|||||||||||||||||||
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
% Change |
|
|
2023 |
|
|
|
2022 |
|
|
% Change |
Net sales |
$ |
452.3 |
|
|
$ |
524.4 |
|
|
(13.7)% |
|
$ |
2,026.0 |
|
|
$ |
1,636.9 |
|
|
|
Cost of products sold |
|
366.4 |
|
|
|
437.0 |
|
|
(16.2) |
|
|
1,670.2 |
|
|
|
1,330.9 |
|
|
25.5 |
Gross profit |
|
85.9 |
|
|
|
87.4 |
|
|
(1.7) |
|
|
355.8 |
|
|
|
306.0 |
|
|
16.3 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Selling expense |
|
18.3 |
|
|
|
18.7 |
|
|
(2.1) |
|
|
78.9 |
|
|
|
59.8 |
|
|
31.9 |
Research and development expense |
|
4.6 |
|
|
|
6.1 |
|
|
(24.6) |
|
|
21.2 |
|
|
|
18.8 |
|
|
12.8 |
General expense |
|
60.2 |
|
|
|
58.7 |
|
|
2.6 |
|
|
246.0 |
|
|
|
248.5 |
|
|
(1.0) |
Total nonmanufacturing expenses |
|
83.1 |
|
|
|
83.5 |
|
|
(0.5) |
|
|
346.1 |
|
|
|
327.1 |
|
|
5.8 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Goodwill impairment expense |
|
— |
|
|
|
— |
|
|
N.M. |
|
|
401.0 |
|
|
|
— |
|
|
N.M. |
Restructuring and other impairment expense |
|
5.0 |
|
|
|
1.8 |
|
|
N.M. |
|
|
22.6 |
|
|
|
19.1 |
|
|
18.3 |
Operating profit (loss) |
|
(2.2 |
) |
|
|
2.1 |
|
|
N.M. |
|
|
(413.9 |
) |
|
|
(40.2 |
) |
|
N.M. |
Interest expense |
|
13.4 |
|
|
|
13.6 |
|
|
(1.5) |
|
|
62.2 |
|
|
|
57.3 |
|
|
8.6 |
Other income (expense), net |
|
(1.2 |
) |
|
|
(4.2 |
) |
|
(71.4) |
|
|
(4.8 |
) |
|
|
1.0 |
|
|
N.M. |
Loss from continuing operations before income taxes |
|
(16.8 |
) |
|
|
(15.7 |
) |
|
7.0 |
|
|
(480.9 |
) |
|
|
(96.5 |
) |
|
N.M. |
Income tax (expense) benefit |
|
3.2 |
|
|
|
13.2 |
|
|
(75.8) |
|
|
(26.8 |
) |
|
|
27.6 |
|
|
N.M. |
Net loss from continuing operations |
|
(13.6 |
) |
|
|
(2.5 |
) |
|
N.M. |
|
|
(507.7 |
) |
|
|
(68.9 |
) |
|
N.M. |
Income from discontinued operations, net of tax |
|
171.3 |
|
|
|
5.0 |
|
|
N.M. |
|
|
198.2 |
|
|
|
62.3 |
|
|
N.M. |
Net income (loss) |
|
157.7 |
|
|
$ |
2.5 |
|
|
N.M. |
|
|
(309.5 |
) |
|
|
(6.6 |
) |
|
N.M. |
Dividends to participating securities |
|
— |
|
|
$ |
(0.2 |
) |
|
N.M. |
|
|
(0.7 |
) |
|
|
(0.9 |
) |
|
(22.2) |
Net income (loss) attributable to common stockholders |
|
157.7 |
|
|
$ |
2.3 |
|
|
N.M. |
|
|
(310.2 |
) |
|
|
(7.5 |
) |
|
N.M. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per share - basic: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Loss per share from continuing operations |
$ |
(0.25 |
) |
|
$ |
(0.05 |
) |
|
N.M. |
|
$ |
(9.33 |
) |
|
$ |
(1.64 |
) |
|
N.M. |
Income per share from discontinued operations |
|
3.16 |
|
|
|
0.09 |
|
|
N.M. |
|
|
3.64 |
|
|
|
1.46 |
|
|
N.M. |
Basic |
$ |
2.91 |
|
|
$ |
0.04 |
|
|
N.M. |
|
$ |
(5.69 |
) |
|
$ |
(0.18 |
) |
|
N.M. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per share – diluted: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Loss per share from continuing operations |
$ |
(0.25 |
) |
|
$ |
(0.05 |
) |
|
N.M. |
|
$ |
(9.33 |
) |
|
$ |
(1.64 |
) |
|
N.M. |
Income per share from discontinued operations |
|
3.14 |
|
|
|
0.09 |
|
|
N.M. |
|
|
3.64 |
|
|
|
1.46 |
|
|
N.M. |
Diluted |
$ |
2.89 |
|
|
$ |
0.04 |
|
|
N.M. |
|
$ |
(5.69 |
) |
|
$ |
(0.18 |
) |
|
N.M. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Basic |
|
54,230,400 |
|
|
|
54,389,900 |
|
|
|
|
|
54,506,900 |
|
|
|
42,442,200 |
|
|
|
Diluted |
|
54,499,800 |
|
|
|
54,686,300 |
|
|
|
|
|
54,506,900 |
|
|
|
42,442,200 |
|
|
|
N.M. - Not Meaningful |
MATIV HOLDINGS, INC. AND SUBSIDIARIES |
||||||
CONSOLIDATED BALANCE SHEETS |
||||||
(in millions) |
||||||
(Unaudited) |
||||||
|
December 31,
|
|
December 31,
|
|||
ASSETS |
|
|
|
|||
Cash and cash equivalents |
$ |
120.2 |
|
$ |
101.1 |
|
Accounts receivable, net |
|
176.5 |
|
|
178.2 |
|
Inventories, net |
|
352.9 |
|
|
414.6 |
|
Income taxes receivable |
|
30.6 |
|
|
19.4 |
|
Other current assets |
|
32.3 |
|
|
27.6 |
|
Current assets held for sale of discontinued operations |
|
— |
|
|
233.8 |
|
Total current assets |
|
712.5 |
|
|
974.7 |
|
Property, plant and equipment, net |
|
672.5 |
|
|
691.5 |
|
Finance lease right-of-use assets |
|
18.2 |
|
|
17.3 |
|
Operating lease right-of-use assets |
|
45.6 |
|
|
30.6 |
|
Deferred income tax benefits |
|
6.4 |
|
|
34.4 |
|
Goodwill |
|
474.1 |
|
|
844.2 |
|
Intangible assets, net |
|
631.3 |
|
|
710.3 |
|
Other assets |
|
81.8 |
|
|
110.1 |
|
Noncurrent assets held for sale of discontinued operations |
|
— |
|
|
256.1 |
|
Total assets |
$ |
2,642.4 |
|
$ |
3,669.2 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|||
Current debt |
$ |
2.8 |
|
$ |
33.6 |
|
Finance lease liabilities |
|
1.4 |
|
|
0.9 |
|
Operating lease liabilities |
|
9.9 |
|
|
8.5 |
|
Accounts payable |
|
139.3 |
|
|
180.6 |
|
Income taxes payable |
|
14.3 |
|
|
10.2 |
|
Accrued expenses and other current liabilities |
|
113.7 |
|
|
129.0 |
|
Current liabilities held for sale of discontinued operations |
|
— |
|
|
103.4 |
|
Total current liabilities |
|
281.4 |
|
|
466.2 |
|
Long-term debt |
|
1,101.8 |
|
|
1,656.4 |
|
Finance lease liabilities, noncurrent |
|
18.2 |
|
|
17.6 |
|
Operating lease liabilities, noncurrent |
|
35.3 |
|
|
25.0 |
|
Long-term income tax payable |
|
7.7 |
|
|
13.9 |
|
Pension and other postretirement benefits |
|
62.2 |
|
|
60.3 |
|
Deferred income tax liabilities |
|
142.3 |
|
|
152.1 |
|
Other liabilities |
|
44.4 |
|
|
31.5 |
|
Noncurrent liabilities held for sale of discontinued operations |
|
— |
|
|
66.9 |
|
Total liabilities |
|
1,693.3 |
|
|
2,489.9 |
|
Stockholders' equity: |
|
|
|
|||
Preferred stock, |
|
— |
|
|
— |
|
Common stock, |
|
5.4 |
|
|
5.5 |
|
Additional paid-in-capital |
|
669.6 |
|
|
658.5 |
|
Retained earnings |
|
235.0 |
|
|
610.7 |
|
Accumulated other comprehensive income (loss), net of tax |
|
39.1 |
|
|
(95.4 |
) |
Total stockholders' equity |
|
949.1 |
|
|
1,179.3 |
|
Total liabilities and stockholders' equity |
$ |
2,642.4 |
|
$ |
3,669.2 |
|
MATIV HOLDINGS, INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOW FROM CONTINUING OPERATIONS |
|||||||
(in millions) |
|||||||
(Unaudited) |
|||||||
|
Year Ended December 31, |
||||||
|
|
2023 |
|
|
|
2022 |
|
Operating |
|
|
|
||||
Net loss |
$ |
(309.5 |
) |
|
$ |
(6.6 |
) |
Less: Income from discontinued operations |
|
198.2 |
|
|
|
62.3 |
|
Loss from continuing operations |
|
(507.7 |
) |
|
|
(68.9 |
) |
Non-cash items included in net income (loss): |
|
|
|
||||
Depreciation and amortization |
|
147.8 |
|
|
|
109.9 |
|
Amortization of deferred issuance costs |
|
7.6 |
|
|
|
6.4 |
|
Goodwill Impairment |
|
401.0 |
|
|
|
— |
|
Other impairments |
|
18.2 |
|
|
|
13.8 |
|
Deferred income tax |
|
23.8 |
|
|
|
(28.9 |
) |
Pension and other postretirement benefits |
|
(8.3 |
) |
|
|
(6.5 |
) |
Stock-based compensation |
|
10.5 |
|
|
|
20.4 |
|
Gain on sale of assets |
|
— |
|
|
|
(2.9 |
) |
(Gain) loss on foreign currency transactions |
|
4.8 |
|
|
|
(7.5 |
) |
Other non-cash items |
|
(12.7 |
) |
|
|
2.1 |
|
Cash received from settlement of interest swap agreements |
|
16.4 |
|
|
|
23.6 |
|
Other operating |
|
(5.0 |
) |
|
|
— |
|
Net changes in operating working capital |
|
(19.8 |
) |
|
|
63.1 |
|
Net cash provided by operating activities of: |
|
|
|
||||
Continuing operations |
|
76.6 |
|
|
|
124.6 |
|
Discontinued operations |
|
30.0 |
|
|
|
77.6 |
|
Net cash provided by operations |
|
106.6 |
|
|
|
202.2 |
|
Investing |
|
|
|
||||
Capital spending |
|
(66.0 |
) |
|
|
(45.6 |
) |
Capitalized software costs |
|
(0.4 |
) |
|
|
(2.6 |
) |
Acquisitions, net of cash acquired |
|
— |
|
|
|
(462.5 |
) |
Proceeds from sale of assets |
|
— |
|
|
|
7.5 |
|
Cash received from settlement of cross-currency swap contracts |
|
— |
|
|
|
35.8 |
|
Other investing |
|
5.0 |
|
|
|
(1.9 |
) |
Net cash provided by (used in) investing of: |
|
|
|
||||
Continuing operations |
|
(61.4 |
) |
|
|
(469.3 |
) |
Discontinued operations |
|
608.6 |
|
|
|
(12.0 |
) |
Net cash provided by (used in) investing |
|
547.2 |
|
|
|
(481.3 |
) |
Financing |
|
|
|
||||
Cash dividends paid |
|
(55.3 |
) |
|
|
(72.2 |
) |
Proceeds from long-term debt |
|
241.0 |
|
|
|
774.9 |
|
Payments on long-term debt |
|
(834.6 |
) |
|
|
(340.6 |
) |
Payments for debt issuance costs |
|
(1.5 |
) |
|
|
(22.1 |
) |
Payments on financing lease obligations |
|
(1.0 |
) |
|
|
(0.6 |
) |
Purchases of common stock |
|
(10.6 |
) |
|
|
(6.9 |
) |
Net cash provided by (used in) financing of: |
|
|
|
||||
Continuing operations |
|
(662.0 |
) |
|
|
332.5 |
|
Discontinued operations |
|
(0.9 |
) |
|
|
(1.0 |
) |
Net cash provided by (used in) financing |
|
(662.9 |
) |
|
|
331.5 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
4.9 |
|
|
|
(2.7 |
) |
Increase (decrease) in cash and cash equivalents |
|
(4.2 |
) |
|
|
49.7 |
|
Cash and cash equivalents at beginning of period |
|
124.4 |
|
|
|
74.7 |
|
Cash and cash equivalents at end of period |
$ |
120.2 |
|
|
$ |
124.4 |
|
MATIV HOLDINGS, INC. AND SUBSIDIARIES
BUSINESS SEGMENT REPORTING FROM CONTINUING OPERATIONS
(in millions)
(Unaudited)
NOTE REGARDING SEGMENT REPORTING AND COMPARABILITY
On November 30, 2023, Mativ Holdings, Inc. (“Mativ” or the “Company”) closed on the sale of its Engineered Papers business, which is now presented as discontinued operations.
Effective July 6, 2022, in connection with the close of the Merger, Mativ has two reportable segments for financial reporting purposes: Advanced Technical Materials ("ATM") and Fiber-Based Solutions ("FBS"). ATM is comprised of the legacy SWM Advanced Materials & Structures segment and the legacy Neenah Technical Products segment. FBS is substantially comprised of the legacy Neenah Fine Paper and Packaging segment. For accounting purposes, SWM was the surviving entity, thus periods subsequent to the September 2022 quarter results reflect the merged company's financials while all prior periods reflect only previously reported SWM consolidated and segment results.
Net Sales from Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||||
|
|
2023 |
|
|
2022 |
|
% Change |
|
|
2023 |
|
|
2022 |
|
% Change |
||
ATM |
$ |
362.0 |
|
$ |
409.1 |
|
(11.5 |
)% |
|
$ |
1,610.0 |
|
$ |
1,396.2 |
|
15.3 |
% |
FBS |
|
90.3 |
|
|
115.3 |
|
(21.7 |
)% |
|
|
416.0 |
|
|
240.7 |
|
72.8 |
% |
Total Consolidated |
$ |
452.3 |
|
$ |
524.4 |
|
(13.7 |
)% |
|
$ |
2,026.0 |
|
$ |
1,636.9 |
|
23.8 |
% |
Operating Profit from Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||||||||||||||
|
|
|
|
|
Return on Net Sales |
|
|
|
|
|
Return on Net Sales |
||||||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
ATM |
$ |
24.6 |
|
|
$ |
27.6 |
|
|
6.8 |
% |
|
6.7 |
% |
|
$ |
(281.5 |
) |
|
$ |
98.8 |
|
|
(17.5 |
)% |
|
7.1 |
% |
FBS |
|
5.7 |
|
|
|
5.8 |
|
|
6.3 |
% |
|
5.0 |
% |
|
|
4.6 |
|
|
|
15.0 |
|
|
1.1 |
% |
|
6.2 |
% |
Unallocated |
|
(32.5 |
) |
|
|
(31.4 |
) |
|
(7.2 |
)% |
|
(6.0 |
)% |
|
|
(137.0 |
) |
|
|
(154.0 |
) |
|
(6.8 |
)% |
|
(9.4 |
)% |
Total Consolidated |
$ |
(2.2 |
) |
|
$ |
2.0 |
|
|
(0.5 |
))% |
|
0.4 |
% |
|
$ |
(413.9 |
) |
|
$ |
(40.2 |
) |
|
(20.4 |
)% |
|
(2.5 |
)% |
Non-GAAP Adjustments to Operating Profit |
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
ATM - Amortization of intangibles and other purchase accounting adjustments |
$ |
14.5 |
|
|
$ |
18.1 |
|
|
$ |
50.4 |
|
|
$ |
56.4 |
|
ATM - Restructuring, impairment, and other expenses |
|
4.1 |
|
|
|
3.1 |
|
|
|
415.3 |
|
|
|
19.6 |
|
FBS - Amortization of intangibles and other purchase accounting adjustments |
|
1.0 |
|
|
|
7.7 |
|
|
|
12.0 |
|
|
|
16.3 |
|
FBS - Restructuring, impairment, and other expenses |
|
0.3 |
|
|
|
(0.4 |
) |
|
|
10.6 |
|
|
|
1.1 |
|
FBS - Acquisition/Merger and integration costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.1 |
) |
FBS - Divestiture costs |
|
(1.0 |
) |
|
|
— |
|
|
|
(0.9 |
) |
|
|
— |
|
Unallocated - Restructuring, impairment, and other expenses |
|
0.4 |
|
|
|
0.4 |
|
|
|
1.5 |
|
|
|
5.6 |
|
Unallocated - Acquisition/Merger and integration costs |
|
3.7 |
|
|
|
8.5 |
|
|
|
32.4 |
|
|
|
68.9 |
|
Unallocated - Divestiture costs |
|
6.0 |
|
|
|
— |
|
|
|
11.2 |
|
|
|
— |
|
Unallocated - Financing fees(1) |
|
2.1 |
|
|
|
— |
|
|
|
4.5 |
|
|
|
— |
|
Total Consolidated |
$ |
31.1 |
|
|
$ |
37.4 |
|
|
$ |
537.0 |
|
|
$ |
167.8 |
|
(1) Financing fees incurred for the Receivables Sales Agreement during Q3 and Q4 of 2023. |
Adjusted Operating Profit from Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||||||||||||||
|
|
|
|
|
Return on Net Sales |
|
|
|
|
|
Return on Net Sales |
||||||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
ATM |
$ |
43.2 |
|
|
$ |
48.8 |
|
|
11.9 |
% |
|
11.9 |
% |
|
$ |
184.2 |
|
|
$ |
174.8 |
|
|
11.4 |
% |
|
12.5 |
% |
FBS |
|
6.0 |
|
|
|
13.1 |
|
|
6.6 |
% |
|
11.4 |
% |
|
|
26.3 |
|
|
|
32.3 |
|
|
6.3 |
% |
|
13.4 |
% |
Unallocated |
|
(20.3 |
) |
|
|
(22.5 |
) |
|
(4.5 |
)% |
|
(4.3 |
)% |
|
|
(87.4 |
) |
|
|
(79.5 |
) |
|
(4.3 |
)% |
|
(4.9 |
)% |
Total Consolidated |
$ |
28.9 |
|
|
$ |
39.4 |
|
|
6.4 |
% |
|
7.5 |
% |
|
$ |
123.1 |
|
|
$ |
127.6 |
|
|
6.1 |
% |
|
7.8 |
% |
Non-GAAP Adjustments to Adjusted Operating Profit |
|
|
|
|
|
|
|
||||
|
Three Months Ended
|
|
Year Ended
|
||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
ATM - Depreciation and stock-based compensation |
$ |
12.7 |
|
$ |
12.8 |
|
$ |
52.3 |
|
$ |
40.6 |
FBS - Depreciation and stock-based compensation |
|
7.1 |
|
|
7.0 |
|
|
30.5 |
|
|
13.9 |
Unallocated - Depreciation and stock-based compensation |
|
1.3 |
|
|
3.1 |
|
|
7.5 |
|
|
11.1 |
Total Consolidated |
$ |
21.1 |
|
$ |
22.9 |
|
$ |
90.3 |
|
$ |
65.6 |
Adjusted EBITDA from Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||||||||||||||
|
|
|
|
|
Return on Net Sales |
|
|
|
|
|
Return on Net Sales |
||||||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
ATM |
$ |
55.9 |
|
|
$ |
61.6 |
|
|
15.4 |
% |
|
15.1 |
% |
|
$ |
236.5 |
|
|
$ |
215.4 |
|
|
14.7 |
% |
|
15.4 |
% |
FBS |
|
13.1 |
|
|
|
20.1 |
|
|
14.5 |
% |
|
17.4 |
% |
|
|
56.8 |
|
|
|
46.2 |
|
|
13.7 |
% |
|
19.2 |
% |
Unallocated |
|
(19.0 |
) |
|
|
(19.4 |
) |
|
(4.2 |
)% |
|
(3.7 |
))% |
|
|
(79.9 |
) |
|
|
(68.4 |
) |
|
(3.9 |
)% |
|
(4.2 |
)% |
Total Consolidated |
$ |
50.0 |
|
|
$ |
62.3 |
|
|
11.1 |
% |
|
11.9 |
% |
|
$ |
213.4 |
|
|
$ |
193.2 |
|
|
10.5 |
% |
|
11.8 |
% |
Non-GAAP Reconciliation of Organic Net Sales Growth |
|||||||||||
|
|
|
|
|
|
||||||
|
Advanced Technical
|
|
Fiber-Based
|
|
Consolidated Mativ |
||||||
|
Three Months Ended December 31, |
||||||||||
|
|
|
|
|
|
||||||
Mativ 2022 Net Sales from Continuing Operations |
$ |
409.1 |
|
|
$ |
115.3 |
|
|
$ |
524.4 |
|
Divestiture/closure adjustments |
|
— |
|
|
|
— |
|
|
|
— |
|
Mativ 2022 comparable Net Sales from Continuing Operations |
$ |
409.1 |
|
|
$ |
115.3 |
|
|
$ |
524.4 |
|
|
|
|
|
|
|
||||||
Mativ 2023 Net Sales |
$ |
362.0 |
|
|
$ |
90.3 |
|
|
$ |
452.3 |
|
Divestiture/closure adjustments |
|
— |
|
|
|
— |
|
|
|
— |
|
Mativ 2023 comparable Net Sales from Continuing Operations |
$ |
362.0 |
|
|
$ |
90.3 |
|
|
$ |
452.3 |
|
Organic growth |
|
(11.5 |
)% |
|
|
(21.7 |
)% |
|
|
(13.7 |
)% |
|
|
|
|
|
|
||||||
Currency effects on 2023 |
$ |
6.3 |
|
|
$ |
1.0 |
|
|
$ |
7.3 |
|
Mativ 2023 comparable Net Sales from Continuing Operations with Currency Adjustment |
$ |
355.7 |
|
|
$ |
89.3 |
|
|
$ |
445.0 |
|
Organic constant currency growth |
|
(13.1 |
)% |
|
|
(22.5 |
)% |
|
|
(15.1 |
)% |
MATIV HOLDINGS, INC. AND SUBSIDIARIES |
|
|
|||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTAL DATA |
|
|
|||||||||||||
(in millions, except per share amounts) |
|
|
|||||||||||||
|
Three Months Ended
|
|
Year Ended December 31, |
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
Operating profit (loss) from continuing operations |
$ |
(2.2 |
) |
|
$ |
2.0 |
|
|
$ |
(413.9 |
) |
|
$ |
(40.2 |
) |
Plus: Restructuring and other impairment related expenses |
|
4.8 |
|
|
|
3.1 |
|
|
|
26.4 |
|
|
|
20.6 |
|
Plus: Goodwill impairment |
|
— |
|
|
|
— |
|
|
|
401.0 |
|
|
|
— |
|
Plus: Purchase accounting adjustments |
|
15.5 |
|
|
|
25.8 |
|
|
|
62.4 |
|
|
|
72.7 |
|
Plus: Acquisition/merger and integration related costs |
|
3.7 |
|
|
|
8.5 |
|
|
|
32.4 |
|
|
|
68.8 |
|
Plus: Divestiture costs |
|
5.0 |
|
|
|
— |
|
|
|
10.3 |
|
|
|
— |
|
Plus: Cybersecurity expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5.7 |
|
Plus: Financing fees |
|
2.1 |
|
|
|
— |
|
|
|
4.5 |
|
|
|
— |
|
Adjusted Operating Profit from continuing operations |
$ |
28.9 |
|
|
$ |
39.4 |
|
|
$ |
123.1 |
|
|
$ |
127.6 |
|
|
|
|
|
|
|
|
|
||||||||
Loss from continuing operations |
$ |
(13.6 |
) |
|
$ |
(2.5 |
) |
|
$ |
(507.7 |
) |
|
$ |
(68.9 |
) |
Plus: Restructuring and other impairment expenses |
|
5.0 |
|
|
$ |
1.8 |
|
|
|
22.6 |
|
|
|
19.1 |
|
Less: Tax impact of restructuring and other impairment expense |
|
(1.1 |
) |
|
$ |
(0.5 |
) |
|
|
(3.0 |
) |
|
|
(4.2 |
) |
Plus: Goodwill impairment |
|
— |
|
|
$ |
— |
|
|
|
401.0 |
|
|
|
— |
|
Less: Tax impact of goodwill impairment |
|
— |
|
|
$ |
— |
|
|
|
— |
|
|
|
— |
|
Less: Gain (loss) on sale of assets |
|
0.1 |
|
|
$ |
— |
|
|
|
0.1 |
|
|
|
(2.9 |
) |
Plus: Tax impact on gain on sale of assets |
|
— |
|
|
$ |
— |
|
|
|
— |
|
|
|
0.8 |
|
Plus: Other restructuring related expenses |
|
(0.5 |
) |
|
$ |
1.5 |
|
|
|
3.7 |
|
|
|
1.5 |
|
Less: Tax impact of other restructuring related expenses |
|
0.1 |
|
|
$ |
(0.3 |
) |
|
|
(0.9 |
) |
|
|
(0.3 |
) |
Plus: Purchase accounting adjustments |
|
15.5 |
|
|
$ |
25.8 |
|
|
|
62.4 |
|
|
|
72.7 |
|
Less: Tax impact of purchase accounting adjustments |
|
(3.4 |
) |
|
$ |
(5.9 |
) |
|
|
(13.6 |
) |
|
|
(16.3 |
) |
Less: Litigation/tax settlement |
|
— |
|
|
$ |
— |
|
|
|
4.9 |
|
|
|
— |
|
Plus: Tax impact of litigation/tax settlement |
|
— |
|
|
$ |
— |
|
|
|
— |
|
|
|
— |
|
Plus: Cybersecurity expenses |
|
— |
|
|
$ |
— |
|
|
|
— |
|
|
|
5.7 |
|
Less: Tax impact of cybersecurity expenses |
|
— |
|
|
$ |
— |
|
|
|
— |
|
|
|
(1.3 |
) |
Plus: Acquisition/merger and integration related costs |
|
3.7 |
|
|
$ |
8.7 |
|
|
|
32.9 |
|
|
|
72.3 |
|
Less: Tax impact on acquisition/merger and integration related costs |
|
(1.0 |
) |
|
$ |
(0.7 |
) |
|
|
(7.8 |
) |
|
|
(10.7 |
) |
Plus: Divestiture costs |
|
5.0 |
|
|
$ |
— |
|
|
|
10.3 |
|
|
|
0.4 |
|
Less: Tax impact of divestiture costs |
|
(1.0 |
) |
|
$ |
(0.1 |
) |
|
|
(2.3 |
) |
|
|
(0.1 |
) |
Less: Luxembourg valuation allowance release |
|
0.9 |
|
|
$ |
— |
|
|
|
32.6 |
|
|
|
— |
|
Plus: Reversal of valuation allowance on prior year tax credits |
|
— |
|
|
$ |
— |
|
|
|
6.4 |
|
|
|
— |
|
Plus: Tax legislative changes, net of other discrete items |
|
3.5 |
|
|
$ |
(0.8 |
) |
|
|
5.7 |
|
|
|
(1.9 |
) |
Adjusted Income from continuing operations |
$ |
13.2 |
|
|
$ |
27.0 |
|
|
$ |
47.3 |
|
|
$ |
65.9 |
|
|
|
|
|
|
|
|
|
||||||||
MATIV HOLDINGS, INC. AND SUBSIDIARIES |
|
|
|||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTAL DATA |
|
|
|||||||||||||
(in millions, except per share amounts) |
|
|
|||||||||||||
|
Three Months Ended
|
|
Year Ended December 31, |
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
Loss per share from continuing operations - diluted |
$ |
(0.25 |
) |
|
$ |
(0.05 |
) |
|
$ |
(9.33 |
) |
|
$ |
(1.64 |
) |
Plus: Restructuring and other impairment related expenses |
|
0.09 |
|
|
|
0.03 |
|
|
|
0.41 |
|
|
|
0.45 |
|
Less: Tax impact of restructuring and other impairment expense |
|
(0.02 |
) |
|
|
(0.01 |
) |
|
|
(0.05 |
) |
|
|
(0.10 |
) |
Plus: Goodwill impairment |
|
— |
|
|
|
— |
|
|
|
7.32 |
|
|
|
— |
|
Less: Tax impact of goodwill impairment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Less: Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.07 |
) |
Plus: Tax impact on gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.02 |
|
Plus: Other restructuring related expenses |
|
(0.01 |
) |
|
|
0.03 |
|
|
|
0.07 |
|
|
|
0.04 |
|
Less: Tax impact of other restructuring related expenses |
|
— |
|
|
|
(0.01 |
) |
|
|
(0.02 |
) |
|
|
(0.01 |
) |
Plus: Purchase accounting adjustments |
|
0.28 |
|
|
|
0.47 |
|
|
|
1.14 |
|
|
|
1.71 |
|
Less: Tax impact of purchase accounting adjustment |
|
(0.06 |
) |
|
|
(0.11 |
) |
|
|
(0.25 |
) |
|
|
(0.38 |
) |
Less: Litigation/tax settlement |
|
— |
|
|
|
— |
|
|
|
0.09 |
|
|
|
— |
|
Plus: Tax impact of litigation/tax settlement |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Plus: Cybersecurity expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.13 |
|
Less: Tax impact of cybersecurity expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.03 |
) |
Plus: Acquisition/merger and integration related costs |
|
0.07 |
|
|
|
0.16 |
|
|
|
0.60 |
|
|
|
1.70 |
|
Less: Tax impact on acquisition/merger and integration related costs |
|
(0.02 |
) |
|
|
(0.01 |
) |
|
|
(0.14 |
) |
|
|
(0.25 |
) |
Plus: Divestiture costs |
|
0.09 |
|
|
|
— |
|
|
|
0.19 |
|
|
|
0.01 |
|
Less: Tax impact of divestiture costs |
|
(0.02 |
) |
|
|
— |
|
|
|
(0.04 |
) |
|
|
— |
|
Less: Luxembourg valuation allowance release |
|
0.02 |
|
|
|
— |
|
|
|
0.59 |
|
|
|
— |
|
Plus: Reversal of valuation allowance on prior year tax credits |
|
— |
|
|
|
— |
|
|
|
0.12 |
|
|
|
— |
|
Plus: Tax legislative changes, net of other discrete items |
|
0.06 |
|
|
|
(0.01 |
) |
|
|
0.10 |
|
|
|
(0.04 |
) |
Adjusted Earnings Per Share from continuing operations - diluted |
$ |
0.23 |
|
|
$ |
0.49 |
|
|
$ |
0.80 |
|
|
$ |
1.54 |
|
MATIV HOLDINGS, INC. AND SUBSIDIARIES |
|
|
|||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTAL DATA |
|
|
|||||||||||||
(in millions, except per share amounts) |
|
|
|||||||||||||
|
Three Months Ended
|
|
Year Ended December 31, |
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
Net Loss from continuing operations |
$ |
(13.6 |
) |
|
$ |
(2.5 |
) |
|
$ |
(507.7 |
) |
|
$ |
(68.9 |
) |
Plus: Interest expense |
|
13.4 |
|
|
|
13.6 |
|
|
|
62.2 |
|
|
|
57.3 |
|
Plus: Financing fees |
|
2.1 |
|
|
|
— |
|
|
|
4.5 |
|
|
|
— |
|
Plus: Provision for income taxes |
|
(3.2 |
) |
|
|
(13.2 |
) |
|
|
26.8 |
|
|
|
(27.6 |
) |
Plus: Depreciation & amortization |
|
36.1 |
|
|
|
37.3 |
|
|
|
146.6 |
|
|
|
109.8 |
|
Plus: Stock compensation expense |
|
0.9 |
|
|
|
2.3 |
|
|
|
4.9 |
|
|
|
9.5 |
|
Plus: Inventory step up expense |
|
— |
|
|
|
9.3 |
|
|
|
1.4 |
|
|
|
19.3 |
|
Plus: Restructuring and impairment expense |
|
5.0 |
|
|
|
1.8 |
|
|
|
22.6 |
|
|
|
19.1 |
|
Plus: Goodwill impairment |
|
— |
|
|
|
— |
|
|
|
401.0 |
|
|
|
— |
|
Plus: Other restructuring related expense |
|
(0.5 |
) |
|
|
1.2 |
|
|
|
3.7 |
|
|
|
1.2 |
|
Plus: Cybersecurity expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5.7 |
|
Plus: Acquisition/merger and integration related costs |
|
3.7 |
|
|
|
8.4 |
|
|
|
32.4 |
|
|
|
68.9 |
|
Plus: Divestiture costs |
|
4.9 |
|
|
|
— |
|
|
|
10.2 |
|
|
|
— |
|
Plus: Litigation/tax settlement |
|
— |
|
|
|
— |
|
|
|
4.9 |
|
|
|
— |
|
Plus: Other income, net |
|
1.2 |
|
|
|
4.1 |
|
|
|
(0.1 |
) |
|
|
(1.1 |
) |
Adjusted EBITDA from continuing operations |
$ |
50.0 |
|
|
$ |
62.3 |
|
|
$ |
213.4 |
|
|
$ |
193.2 |
|
|
|
|
|
|
|
|
|
||||||||
Cash provided by operating activities of continuing operations |
$ |
38.8 |
|
|
$ |
169.2 |
|
|
$ |
76.6 |
|
|
$ |
124.6 |
|
Less: Capital spending |
|
(16.6 |
) |
|
|
(18.5 |
) |
|
|
(66.0 |
) |
|
|
(45.6 |
) |
Less: Capitalized software costs |
|
0.1 |
|
|
|
(0.5 |
) |
|
|
(0.4 |
) |
|
|
(2.6 |
) |
Free Cash Flow from continuing operations |
$ |
22.3 |
|
|
$ |
150.2 |
|
|
$ |
10.2 |
|
|
$ |
76.4 |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
December
|
|
December
|
||||||||
Total Debt |
|
|
|
|
$ |
1,104.6 |
|
|
$ |
1,690.0 |
|
||||
Less: Cash |
|
|
|
|
|
120.2 |
|
|
|
101.1 |
|
||||
Net Debt from continuing operations |
|
|
|
|
$ |
984.4 |
|
|
$ |
1,588.9 |
|
Non-GAAP Reconciliation of Continuing Operations for Comparability |
|
|
|
|
|||||||||||
(in millions) (Unaudited) |
|
|
|
|
|
|
|
||||||||
|
Three Months Ended |
||||||||||||||
|
December 31, 2022 |
|
December 31,
|
||||||||||||
|
Legacy Mativ |
|
Adjustments(1) |
|
Mativ
|
|
Mativ
|
||||||||
Advanced Technical Materials (ATM) |
|
|
|
|
|
|
|
||||||||
Net Sales |
$ |
409.1 |
|
|
$ |
— |
|
|
$ |
409.1 |
|
|
$ |
362.0 |
|
GAAP Operating Profit |
|
27.6 |
|
|
|
— |
|
|
|
27.6 |
|
|
|
24.6 |
|
Amortization of intangibles and other purchase accounting adjustments |
|
18.1 |
|
|
|
— |
|
|
|
18.1 |
|
|
|
14.5 |
|
Restructuring, impairment, and other expenses |
|
3.1 |
|
|
|
— |
|
|
|
3.1 |
|
|
|
4.1 |
|
Adjusted Operating Profit |
$ |
48.8 |
|
|
$ |
— |
|
|
$ |
48.8 |
|
|
$ |
43.2 |
|
Adjusted Operating Profit Margin |
|
11.9 |
% |
|
|
N/A |
|
|
|
11.9 |
% |
|
|
11.9 |
% |
Depreciation and stock-based compensation expense (2) |
|
12.8 |
|
|
|
— |
|
|
|
12.8 |
|
|
|
12.7 |
|
Adjusted EBITDA |
$ |
61.6 |
|
|
$ |
— |
|
|
$ |
61.6 |
|
|
$ |
55.9 |
|
Adjusted EBITDA Margin |
|
15.1 |
% |
|
|
N/A |
|
|
|
15.1 |
% |
|
|
15.4 |
% |
|
|
|
|
|
|
|
|
||||||||
Fiber-Based Solutions (FBS) |
|
|
|
|
|
|
|
||||||||
Net Sales |
$ |
251.0 |
|
|
$ |
(135.7 |
) |
|
$ |
115.3 |
|
|
$ |
90.3 |
|
GAAP Operating Profit |
|
30.7 |
|
|
|
(24.9 |
) |
|
|
5.8 |
|
|
|
5.7 |
|
Amortization of intangibles and other purchase accounting adjustments |
|
7.7 |
|
|
|
— |
|
|
|
7.7 |
|
|
|
1.0 |
|
Restructuring, impairment, and other expenses |
|
(0.4 |
) |
|
|
— |
|
|
|
(0.4 |
) |
|
|
0.3 |
|
Divestiture costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1.0 |
) |
Adjusted Operating Profit |
$ |
38.0 |
|
|
$ |
(24.9 |
) |
|
$ |
13.1 |
|
|
$ |
6.0 |
|
Adjusted Operating Profit Margin |
|
15.1 |
% |
|
|
N/A |
|
|
|
11.4 |
% |
|
|
6.6 |
% |
Depreciation and stock-based compensation expense (2) |
|
12.2 |
|
|
|
(5.2 |
) |
|
|
7.0 |
|
|
|
7.1 |
|
Adjusted EBITDA |
$ |
50.2 |
|
|
$ |
(30.1 |
) |
|
$ |
20.1 |
|
|
$ |
13.1 |
|
Adjusted EBITDA Margin |
|
20.0 |
% |
|
|
N/A |
|
|
|
17.4 |
% |
|
|
14.5 |
% |
|
|
|
|
|
|
|
|
||||||||
Non-GAAP Reconciliation of Continuing Operations for Comparability |
|
|
|
|
|||||||||||
(in millions) (Unaudited) |
|
|
|
|
|
|
|
||||||||
|
Three Months Ended |
||||||||||||||
|
December 31, 2022 |
|
December 31,
|
||||||||||||
|
Legacy Mativ |
|
Adjustments(1) |
|
Mativ
|
|
Mativ
|
||||||||
Corporate Unallocated |
|
|
|
|
|
|
|
||||||||
GAAP Operating Loss |
$ |
(31.4 |
) |
|
$ |
— |
|
|
$ |
(31.4 |
) |
|
$ |
(32.5 |
) |
Restructuring, impairment, and other expenses |
|
0.4 |
|
|
|
— |
|
|
|
0.4 |
|
|
|
0.4 |
|
Acquisition/Merger and integration costs |
|
8.5 |
|
|
|
— |
|
|
|
8.5 |
|
|
|
3.7 |
|
Divestiture costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6.0 |
|
Financing fees |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2.1 |
|
Adjusted Operating Loss |
$ |
(22.5 |
) |
|
$ |
— |
|
|
$ |
(22.5 |
) |
|
$ |
(20.3 |
) |
% of total Net Sales |
|
(3.4 |
)% |
|
|
N/A |
|
|
|
(4.3 |
)% |
|
|
(4.5 |
)% |
Depreciation and stock-based compensation expense (2) |
|
3.1 |
|
|
|
— |
|
|
|
3.1 |
|
|
|
1.3 |
|
Adjusted EBITDA |
$ |
(19.4 |
) |
|
$ |
— |
|
|
$ |
(19.4 |
) |
|
$ |
(19.0 |
) |
% of total Net Sales |
|
(2.9 |
)% |
|
|
N/A |
|
|
|
(3.7 |
)% |
|
|
(4.2 |
)% |
|
|
|
|
|
|
|
|
||||||||
Consolidated |
|
|
|
|
|
|
|
||||||||
Net Sales |
$ |
660.1 |
|
|
$ |
(135.7 |
) |
|
$ |
524.4 |
|
|
$ |
452.3 |
|
GAAP Operating Profit |
|
26.9 |
|
|
|
(24.9 |
) |
|
|
2.0 |
|
|
|
(2.2 |
) |
Amortization of intangibles and other purchase accounting adjustments |
|
25.8 |
|
|
|
— |
|
|
|
25.8 |
|
|
|
15.5 |
|
Restructuring, impairment, and other expenses |
|
3.1 |
|
|
|
— |
|
|
|
3.1 |
|
|
|
4.8 |
|
Acquisition/Merger and integration costs |
|
8.5 |
|
|
|
— |
|
|
|
8.5 |
|
|
|
3.7 |
|
Divestiture costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5.0 |
|
Financing fees |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2.1 |
|
Adjusted Operating Profit |
$ |
64.3 |
|
|
$ |
(24.9 |
) |
|
$ |
39.4 |
|
|
$ |
28.9 |
|
Adjusted Operating Profit Margin |
|
9.7 |
% |
|
|
N/A |
|
|
|
7.5 |
% |
|
|
6.4 |
% |
Depreciation and stock-based compensation expense (2) |
|
28.1 |
|
|
|
(5.2 |
) |
|
|
22.9 |
|
|
|
21.1 |
|
Adjusted EBITDA |
$ |
92.4 |
|
|
$ |
(30.1 |
) |
|
$ |
62.3 |
|
|
$ |
50.0 |
|
Adjusted EBITDA Margin |
|
14.0 |
% |
|
|
N/A |
|
|
|
11.9 |
% |
|
|
11.1 |
% |
(1) On November 30, 2023, the company closed on the sale of its Engineered Papers (EP) business. The EP business is accounted for as discontinued operations which requires retrospective presentation of continuing operations for all periods presented. The adjustments remove the results of the discontinued EP business from each line within the Non-GAAP Reconciliation of Continuing Operations for Comparability tables. |
|||||||||||||||
(2) Depreciation and stock-based compensation excludes stock-based compensation included in acquisition/merger and integration costs. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240221497218/en/
Chris Kuepper, IRC
Director, Investor Relations
+1-770-569-4229
Website: http://www.mativ.com
Source: Mativ Holdings, Inc.
FAQ
What were Mativ's sales for Q4 2023?
What was Mativ's Adjusted EBITDA for Q4 2023?
What was the full-year 2023 sales figure for Mativ?
What was Mativ's GAAP Loss for full-year 2023?
What strategic initiatives did CEO Julie Schertell mention for 2024?
What was Mativ's total debt as of December 31, 2023?
What was the quarterly cash dividend announced by Mativ for shareholders?