MasterBrand Reports Fourth Quarter and Full Year 2022 Financial Results
MasterBrand, Inc. (NYSE: MBC) reported robust financial results for Q4 and full year 2022, with net sales rising by 5% to $784.4 million and by 15% to $3.3 billion year-over-year. However, net income fell by 56% for Q4, totaling $15.4 million, attributed to significant separation, restructuring costs, and impairments. Adjusted EBITDA saw a substantial increase of 47% in Q4, reaching $97.8 million. For 2023, the company anticipates a mid-teens decline in net sales and adjusted EBITDA between $305 million to $335 million. Despite the challenges, the firm maintains confidence in its operational strategies and balance sheet flexibility.
- Q4 2022 net sales increased by 5% to $784.4 million.
- Full year 2022 net sales rose by 15% to $3.3 billion.
- Q4 adjusted EBITDA increased by 47% to $97.8 million.
- Full year adjusted EBITDA grew by 29% to $411.4 million.
- Full year operating cash flow was $235.6 million with free cash flow of $179.7 million.
- Q4 net income decreased by 56%, totaling $15.4 million.
- Full year net income fell by 15% to $155.4 million.
- Separation and restructuring costs impacted Q4 and full year earnings significantly.
-
4Q and full year 2022 net sales increased
5% and15% year-over-year to and$784.4 million , respectively$3.3 billion -
4Q and full year 2022 net income were
and$15.4 million , respectively$155.4 million -
4Q and full year 2022 adjusted EBITDA* increased
47% and29% year-over-year to and$97.8 million , respectively$411.4 million -
Full year operating cash flow was
with free cash flow* of$235.6 million $179.7 million - Introduces 2023 financial outlook
“I am pleased with our strong finish in 2022, with another quarter of solid financial and operational performance,” said
Fourth Quarter 2022
Net sales were
Net income was
Adjusted EBITDA* was
Full Year 2022
Net sales were
Net income was
Adjusted EBITDA* was
Balance Sheet and Cash Flow
At the end of 2022, the Company had
Full year operating cash flow was
2023 Financial Outlook
For full year 2023, the Company expects:
- Net sales year-over-year decline of mid teens, based on market declines of low teens
-
Adjusted EBITDA* in the range of
to$305 million , with related adjusted EBITDA* margins of roughly 11 to 12 percent$335 million
The Company expects to continue outperforming the underlying market. Year-over-year net sales performance will be impacted by lower backlog at the beginning 2023 than the prior year due to strong service and delivery in 2022.
“As we progress through 2023, we are focused on driving growth and cost savings by leveraging our uniquely flexible operating platform,” said
Conference Call Details
The Company will hold a live conference call and webcast at
A telephone replay will be available approximately one hour following completion of the call through
Non-GAAP Financial Measures
To supplement the financial information presented in accordance with Generally Accepted Accounting Principles in
We use EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted operating income, adjusted earnings per share, free cash flow, and net debt, which are all non-GAAP financial measures. EBITDA is defined as earnings before interest, taxes, depreciation and amortization. We evaluate the performance of our business based on income before income taxes, but also look to EBITDA as a performance evaluation measure because interest expense is related to corporate functions, as opposed to operations. For that reason, we believe EBITDA is a useful metric to investors in evaluating our operating results. Adjusted EBITDA is calculated by removing the impact of non-operational results and special items from EBITDA. Adjusted operating income is calculated by removing the impact of non-operational results and special items from operating income. Adjusted earnings per share is a measure of our diluted earnings per share excluding non-operational results and special items. These non-GAAP measures are useful to investors as they are representative of our core operations and are used in the management of our business, including decisions concerning the allocation of resources and assessment of performance.
Free cash flow is defined as cash flow from operations less capital expenditures. We believe that free cash flow is a useful measure to investors because it is a meaningful indicator of cash generated from operating activities available for the execution of our business strategy, and is used in the management of our business, including decisions concerning the allocation of resources and assessment of performance. Net debt is defined as total balance sheet debt less cash and cash equivalents. We believe this measure is useful to investors as it provides a measure to compare debt less cash and cash equivalents across periods on a consistent basis.
As required by
About MasterBrand:
Forward Looking Statements:
This Press Release contains “forward-looking statements” regarding business strategies, market potential, future financial performance, and other matters. Statements preceeded by, followed by or that otherwise include the word “believes,” “expects,” “anticipates,” “intends,” “projects,” “estimates,” “plans,” “may increase,” “may fluctuate,” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may,” and “could,” are generally forward-looking in nature and not historical facts. Where, in any forward-looking statement, we express an expectation or belief as to future results or events, such expectation or belief is based on the current plans and expectations of our management. Although we believe that these statements are based on reasonable assumptions, they are subject to numerous factors, risks and uncertainties that could cause actual outcomes and results to be materially different from those indicated in such statements. These factors include those listed under “Risk Factors” in our Form 10 and other filings with the
The forward-looking statements included in this document are made as of the date of this Press Release and, except pursuant to any obligations to disclose material information under the federal securities laws, we undertake no obligation to update, amend or clarify any forward-looking statements to reflect events, new information or circumstances occurring after the date of this Press Release.
Some of the important factors that could cause our actual results to differ materially from those projected in any such forward-looking statements include:
- Our ability to develop and expand our business;
- Our anticipated financial resources and capital spending;
- Our ability to manage costs;
- The impact of our dependence on third parties with respect to sourcing our raw materials;
- Our ability to accurately price our products;
- Our anticipated future revenues and expectations of operational performance;
- The effects of competition and consolidation of competitors in our industry;
- Costs of complying with evolving regulatory requirements and the effect of actual or alleged violations of environmental laws;
- The effect of climate change and unpredictable seasonal and weather factors;
- Failure to realize the anticipated benefits of the separation from Fortune Brands;
-
Conditions in the housing market in
the United States andCanada ;
- The expected strength of our existing customers and consumers;
- Worldwide economic, geopolitical and business conditions and risks associated with doing business on a global basis;
- Unfavorable or unexpected effects of the distribution and separation from Fortune Brands;
- The effects of the COVID-19 pandemic or another public health crisis or other unexpected event; and
- Other statements contained in this Press Release regarding items that are not historical facts or that involve predictions.
*See "Non-GAAP Financial Measures" and the corresponding financial tables at the end of this press release for definitions and reconciliations of non-GAAP measures.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
(Unaudited) |
|
|
|
|
||||||||||
|
|
13 Weeks Ended |
|
52 Weeks Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
(In millions, except per share amounts) |
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
|
|
$ |
784.4 |
|
|
$ |
744.8 |
|
|
$ |
3,275.5 |
|
|
$ |
2,855.3 |
|
Cost of products sold |
|
|
569.4 |
|
|
|
556.9 |
|
|
|
2,335.0 |
|
|
|
2,071.4 |
|
GROSS PROFIT |
|
|
215.0 |
|
|
|
187.9 |
|
|
|
940.5 |
|
|
|
783.9 |
|
Gross Profit Margin |
|
|
27.4 |
% |
|
|
25.2 |
% |
|
|
28.7 |
% |
|
|
27.5 |
% |
Selling, general and administrative expenses |
|
|
161.3 |
|
|
|
136.7 |
|
|
|
648.5 |
|
|
|
527.6 |
|
Amortization of intangible assets |
|
|
4.0 |
|
|
|
4.5 |
|
|
|
17.2 |
|
|
|
17.8 |
|
Asset impairment charges |
|
|
20.4 |
|
|
|
— |
|
|
|
46.4 |
|
|
|
— |
|
Restructuring charges |
|
|
14.2 |
|
|
|
1.2 |
|
|
|
25.1 |
|
|
|
4.2 |
|
OPERATING INCOME |
|
|
15.1 |
|
|
|
45.5 |
|
|
|
203.3 |
|
|
|
234.3 |
|
Related party interest income, net |
|
|
(5.6 |
) |
|
|
(1.3 |
) |
|
|
(12.9 |
) |
|
|
(4.6 |
) |
Interest expense |
|
|
2.2 |
|
|
|
— |
|
|
|
2.2 |
|
|
|
— |
|
Other (income) expense, net |
|
|
(0.9 |
) |
|
|
0.5 |
|
|
|
0.6 |
|
|
|
0.6 |
|
Income before taxes |
|
|
19.4 |
|
|
|
46.3 |
|
|
|
213.4 |
|
— |
|
238.3 |
|
Income tax expense |
|
|
4.0 |
|
|
|
11.1 |
|
|
|
58.0 |
|
|
|
55.7 |
|
NET INCOME |
|
$ |
15.4 |
|
|
$ |
35.2 |
|
|
$ |
155.4 |
|
|
$ |
182.6 |
|
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
128.0 |
|
|
|
128.0 |
|
|
|
128.0 |
|
|
|
128.0 |
|
Diluted |
|
|
129.1 |
|
|
|
128.0 |
|
|
|
129.1 |
|
|
|
128.0 |
|
Earnings per share |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.12 |
|
|
$ |
0.27 |
|
|
$ |
1.21 |
|
|
$ |
1.43 |
|
Diluted |
|
$ |
0.12 |
|
|
$ |
0.27 |
|
|
$ |
1.20 |
|
|
$ |
1.43 |
|
SUPPLEMENTAL INFORMATION - QTD |
|||||||
(Unaudited) |
|||||||
|
13 Weeks Ended |
||||||
|
|
|
|
||||
(In millions, except per share amounts and percentages) |
|
2022 |
|
|
|
2021 |
|
1. Reconciliation of Net Income to EBITDA to ADJUSTED EBITDA |
|
|
|
||||
Net income (GAAP) |
$ |
15.4 |
|
|
$ |
35.2 |
|
Related party interest income, net |
|
(5.6 |
) |
|
|
(1.3 |
) |
Interest expense |
|
2.2 |
|
|
|
— |
|
Income tax expense |
|
4.0 |
|
|
|
11.1 |
|
Depreciation expense |
|
12.2 |
|
|
|
10.3 |
|
Amortization expense |
|
4.0 |
|
|
|
4.5 |
|
EBITDA (Non-GAAP Measure) |
$ |
32.2 |
|
|
$ |
59.8 |
|
[1] Net cost savings as standalone company |
|
12.8 |
|
|
|
5.5 |
|
[2] Separation costs |
|
11.7 |
|
|
|
— |
|
[3] Restructuring charges |
|
14.2 |
|
|
|
1.2 |
|
[4] Restructuring-related items |
|
6.3 |
|
|
|
0.2 |
|
[5] Asset impairment charges |
|
20.4 |
|
|
|
— |
|
[6] Recognition of actuarial gains |
|
0.2 |
|
|
|
— |
|
Adjusted EBITDA (Non-GAAP Measure) |
$ |
97.8 |
|
|
$ |
66.7 |
|
|
|||||||
2. Reconciliation of Net Income to Adjusted Net Income |
|
|
|
||||
Net Income (GAAP) |
$ |
15.4 |
|
|
$ |
35.2 |
|
[1] Net cost savings as standalone company |
|
12.8 |
|
|
|
5.5 |
|
[2] Separation costs |
|
11.7 |
|
|
|
— |
|
[3] Restructuring charges |
|
14.2 |
|
|
|
1.2 |
|
[4] Restructuring-related items |
|
6.3 |
|
|
|
0.2 |
|
[5] Asset impairment charges |
|
20.4 |
|
|
|
— |
|
[6] Recognition of actuarial gains |
|
0.2 |
|
|
|
— |
|
[7] Income tax impact of adjustments |
|
(13.5 |
) |
|
|
(1.6 |
) |
Adjusted Net Income (Non-GAAP Measure) |
$ |
67.5 |
|
|
$ |
40.5 |
|
|
|||||||
3. Earnings per Share Summary |
|
|
|
||||
Diluted EPS (GAAP) |
$ |
0.12 |
|
|
$ |
0.27 |
|
Impact of adjustments |
$ |
0.40 |
|
|
$ |
0.05 |
|
Adjusted diluted EPS (Non-GAAP Measure) |
$ |
0.52 |
|
|
$ |
0.32 |
|
|
|||||||
Weighted average diluted shares outstanding |
|
129.1 |
|
|
|
128.0 |
|
|
|
|
|
||||
4. Profit Margins |
|
|
|
||||
|
$ |
784.4 |
|
|
$ |
744.8 |
|
Gross Profit |
$ |
215.0 |
|
|
$ |
187.9 |
|
Gross Profit Margin % |
|
27.4 |
% |
|
|
25.2 |
% |
Adjusted EBITDA Margin % |
|
12.5 |
% |
|
|
9.0 |
% |
SUPPLEMENTAL INFORMATION - YTD |
|||||||
(Unaudited) |
|||||||
|
52 Weeks Ended |
||||||
|
|
|
|
||||
(In millions, except per share amounts and percentages) |
|
2022 |
|
|
|
2021 |
|
1. Reconciliation of Net Income to EBITDA to ADJUSTED EBITDA |
|
|
|
||||
Net income (GAAP) |
$ |
155.4 |
|
|
$ |
182.6 |
|
Related party interest income, net |
|
(12.9 |
) |
|
|
(4.6 |
) |
Interest expense |
|
2.2 |
|
|
|
— |
|
Income tax expense |
|
58.0 |
|
|
|
55.7 |
|
Depreciation expense |
|
47.3 |
|
|
|
44.4 |
|
Amortization expense |
|
17.2 |
|
|
|
17.8 |
|
EBITDA (Non-GAAP Measure) |
$ |
267.2 |
|
|
$ |
295.9 |
|
[1] Net cost savings as standalone company |
|
44.4 |
|
|
|
14.3 |
|
[2] Separation costs |
|
15.4 |
|
|
|
— |
|
[3] Restructuring charges |
|
25.1 |
|
|
|
4.2 |
|
[4] Restructuring-related items |
|
12.7 |
|
|
|
3.7 |
|
[5] Asset impairment charges |
|
46.4 |
|
|
|
— |
|
[6] Recognition of actuarial gains |
|
0.2 |
|
|
|
— |
|
Adjusted EBITDA (Non-GAAP Measure) |
$ |
411.4 |
|
|
$ |
318.1 |
|
|
|||||||
2. Reconciliation of Net Income to Adjusted Net Income |
|
|
|
||||
Net Income (GAAP) |
$ |
155.4 |
|
|
$ |
182.6 |
|
[1] Net cost savings as standalone company |
|
44.4 |
|
|
|
14.3 |
|
[2] Separation costs |
|
15.4 |
|
|
|
— |
|
[3] Restructuring charges |
|
25.1 |
|
|
|
4.2 |
|
[4] Restructuring-related items |
|
12.7 |
|
|
|
3.7 |
|
[5] Asset impairment charges |
|
46.4 |
|
|
|
— |
|
[6] Recognition of actuarial gains |
|
0.2 |
|
|
|
— |
|
[7] Income tax impact of adjustments |
|
(39.2 |
) |
|
|
(5.2 |
) |
Adjusted Net Income (Non-GAAP Measure) |
$ |
260.4 |
|
|
$ |
199.6 |
|
|
|||||||
3. Earnings per Share Summary |
|
|
|
||||
Diluted EPS (GAAP) |
$ |
1.20 |
|
|
$ |
1.43 |
|
Impact of adjustments |
$ |
0.82 |
|
|
$ |
0.13 |
|
Adjusted diluted EPS (Non-GAAP Measure) |
$ |
2.02 |
|
|
$ |
1.56 |
|
|
|||||||
Weighted average diluted shares outstanding |
|
129.1 |
|
|
|
128.0 |
|
|
|
|
|
||||
4. Profit Margins |
|
|
|
||||
|
$ |
3,275.5 |
|
|
$ |
2,855.3 |
|
Gross Profit |
$ |
940.5 |
|
|
$ |
783.9 |
|
Gross Profit Margin % |
|
28.7 |
% |
|
|
27.5 |
% |
Adjusted EBITDA Margin % |
|
12.6 |
% |
|
|
11.1 |
% |
|
|
|
|
||||
5. Reconciliation of Operating Income to Adjusted Operating Income [8] |
See Tickmark [8] on next page |
[1] Our historical consolidated financial statements include expense allocations for certain corporate functions performed on our behalf by Fortune Brands, including information technology, finance, executive, human resources, supply chain, internal audit and legal services. As a standalone public company, we expect that the costs we incur on a standalone basis for such expenses previously allocated to us by Fortune Brands and new costs relating to our public company reporting and compliance obligations will be less than the expense allocations from Fortune Brands within our historical financial statements.
The costs of MasterBrand we plan to incur are based on our expected organizational structure and expected cost structure as a standalone company. In order to determine the impact of the synergies and dissynergies, MasterBrand prepared a detailed assessment of personnel costs based on the estimated resources and associated costs required as a baseline to stand up MasterBrand as a standalone company.
In addition to personnel costs, estimated nonpersonnel third party support costs in each function were considered, which included business support functions and corporate overhead charges previously shared with Fortune Brands. Estimated non personnel third party support costs were determined by estimating third party spend in each function, and include the costs associated with outside services supporting information technology, finance, executive, human resources, supply chain, internal audit and legal services. This process was used by all functions resulting in expected net cost savings when compared to the corporate allocations included in the historical financial statements.
[2] Separation costs represent one-time costs incurred directly by MasterBrand related to the separation from Fortune Brands.
[3] Restructuring charges are nonrecurring costs incurred to implement significant cost reduction initiatives and include workforce reduction costs.
[4] Restructuring-related items include charges or gains directly related to restructuring initiatives that cannot be reported as restructuring under GAAP. Such costs may include losses on disposal of inventories, trade receivables allowances from exiting product lines, accelerated depreciation expense, write off of displays from exiting a customer relationship and the losses on the sale of closed facilities.
[5] The quarter ended and year ended
[6] We exclude the impact of actuarial gains and losses related to our defined benefit pension plan and other postretirement benefit plans as they are not deemed indicative of future operations.
[7] In order to calculate Adjusted net income, each of the items described in Items [1] - [6] above were tax effected based upon the effective tax rates for the respective periods. The effective tax rate was calculated by dividing income tax expense by income before taxes for the respective periods.
|
13 Weeks Ended |
|
52 Weeks Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Income taxes (a) |
$ |
4.0 |
|
|
$ |
11.1 |
|
|
$ |
58.0 |
|
|
$ |
55.7 |
|
Income before taxes (b) |
|
19.4 |
|
|
|
46.3 |
|
|
|
213.4 |
|
|
|
238.3 |
|
Adjusted (Non-GAAP) effective income tax rate (a)/(b) |
|
20.6 |
% |
|
|
24.0 |
% |
|
|
27.2 |
% |
|
|
23.4 |
% |
[8] Reconciliation of Operating income to Adjusted operating income:
|
|
52 Weeks Ended |
||||
|
|
|
|
|
||
|
|
|
2022 |
|
|
2021 |
Operating Income (GAAP) |
|
|
203.3 |
|
|
234.3 |
Expenses not previously allocated by Fortune Brands*** |
|
|
72.4 |
|
|
42.3 |
[2] Separation costs |
|
|
15.4 |
|
|
— |
[3] Restructuring charges |
|
|
25.1 |
|
|
4.2 |
[4] Restructuring-related items |
|
|
12.7 |
|
|
3.7 |
[5] Asset impairment charges |
|
|
46.4 |
|
|
— |
Adjusted operating income (Non-GAAP measure) |
|
$ |
375.3 |
|
$ |
284.5 |
*** Our historical consolidated financial statements include expense allocations for certain corporate functions performed on our behalf by Fortune Brands, including information technology, finance, executive, human resources, supply chain, internal audit and legal services. These allocated costs were not included in the MasterBrand segment operating income as historically reported by Fortune Brands. For further information, refer to Note 1, “Background and Basis of Presentation,” of our Annual Report on Form 10-K, which is expected to be filed with the
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
|
|||||||
|
|
|
|
|
|||
(In millions) |
|
|
2022 |
|
|
|
2021 |
ASSETS |
|
|
|
|
|||
Current assets |
|
|
|
|
|||
Cash and cash equivalents |
|
$ |
101.1 |
|
|
$ |
141.4 |
Accounts receivable, net |
|
|
289.6 |
|
|
|
305.3 |
Inventories |
|
|
373.1 |
|
|
|
304.3 |
Other current assets |
|
|
66.2 |
|
|
|
59.0 |
TOTAL CURRENT ASSETS |
|
|
830.0 |
|
|
|
810.0 |
Property, plant and equipment, net |
|
|
352.6 |
|
|
|
338.7 |
Operating lease right-of-use assets, net |
|
|
52.3 |
|
|
|
61.2 |
|
|
|
924.2 |
|
|
|
926.2 |
Other intangible assets, net |
|
|
349.8 |
|
|
|
415.7 |
Related party receivable |
|
|
— |
|
|
|
419.7 |
Other assets |
|
|
20.5 |
|
|
|
33.4 |
TOTAL ASSETS |
|
$ |
2,529.4 |
|
|
$ |
3,004.9 |
LIABILITIES AND EQUITY |
|
|
|
|
|||
Current liabilities |
|
|
|
|
|||
Accounts payable |
|
|
219.2 |
|
|
|
203.9 |
Current portion of long-term debt |
|
|
17.5 |
|
|
|
— |
Current operating lease liabilities |
|
|
13.9 |
|
|
|
13.2 |
Other current liabilities |
|
|
160.5 |
|
|
|
147.0 |
TOTAL CURRENT LIABILITIES |
|
|
411.1 |
|
|
|
364.1 |
Long-term debt |
|
|
961.5 |
|
|
|
— |
Deferred income taxes |
|
|
87.3 |
|
|
|
88.9 |
Pension and other postretirement plan liabilities |
|
|
12.2 |
|
|
|
9.8 |
Operating lease liabilities |
|
|
40.7 |
|
|
|
50.0 |
Related party payable |
|
|
— |
|
|
|
9.1 |
Other non-current liabilities |
|
|
7.4 |
|
|
|
29.2 |
TOTAL LIABILITIES |
|
|
1,520.2 |
|
|
|
551.1 |
|
|
|
|
|
|||
Stockholders' equity |
|
|
1,009.2 |
|
|
|
2,453.8 |
TOTAL EQUITY |
|
|
1,009.2 |
|
|
|
2,453.8 |
TOTAL LIABILITIES AND EQUITY |
|
$ |
2,529.4 |
|
|
$ |
3,004.9 |
|
|
|
|
|
|||
Reconciliation of Net Debt |
|
|
|
|
|||
Current portion of long-term debt |
|
$ |
17.5 |
|
|
|
|
Long-term debt |
|
|
961.5 |
|
|
|
|
LESS: Cash and cash equivalents |
|
|
(101.1 |
) |
|
|
|
Net Debt |
|
$ |
877.9 |
|
|
|
|
Adjusted EBITDA (52 Weeks) |
|
$ |
411.4 |
|
|
|
|
Net Debt to Adjusted EBITDA |
|
2.1x |
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
|
|
52 Weeks Ended |
||||||
|
|
|
|
|
||||
(In millions) |
|
|
2022 |
|
|
|
2021 |
|
OPERATING ACTIVITIES |
|
|
|
|
||||
Net income |
|
$ |
155.4 |
|
|
$ |
182.6 |
|
Non-cash expense (income): |
|
|
|
|
||||
Depreciation |
|
|
47.3 |
|
|
|
44.4 |
|
Amortization of intangibles |
|
|
17.2 |
|
|
|
17.8 |
|
Restructuring charges, net of cash payments |
|
|
13.0 |
|
|
|
(0.4 |
) |
Stock-based compensation |
|
|
10.9 |
|
|
|
9.3 |
|
Asset impairment charges |
|
|
46.4 |
|
|
|
— |
|
Deferred taxes |
|
|
2.3 |
|
|
|
(7.7 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
||||
Accounts receivable |
|
|
13.5 |
|
|
|
(72.2 |
) |
Inventories |
|
|
(70.1 |
) |
|
|
(58.5 |
) |
Other current assets |
|
|
(5.3 |
) |
|
|
(1.7 |
) |
Accounts payable |
|
|
18.3 |
|
|
|
44.7 |
|
Accrued expenses and other current liabilities |
|
|
1.8 |
|
|
|
3.0 |
|
Other items |
|
|
(15.1 |
) |
|
|
(13.1 |
) |
NET CASH PROVIDED BY OPERATING ACTIVITIES |
|
|
235.6 |
|
|
|
148.2 |
|
INVESTING ACTIVITIES |
|
|
|
|
||||
Capital expenditures |
|
|
(55.9 |
) |
|
|
(51.6 |
) |
Proceeds from the disposition of assets |
|
|
— |
|
|
|
0.1 |
|
|
|
|
(55.9 |
) |
|
|
(51.5 |
) |
FINANCING ACTIVITIES |
|
|
|
|
||||
Issuance of long-term and short-term debt |
|
|
985.0 |
|
|
|
— |
|
Net cash activity with Fortune Brands |
|
|
(249.6 |
) |
|
|
(109.2 |
) |
Dividend to Fortune Brands |
|
|
(940.0 |
) |
|
|
— |
|
Payment of financing fees |
|
|
(10.1 |
) |
|
|
— |
|
Payments of employee taxes withheld from share-based awards |
|
|
(0.1 |
) |
|
|
— |
|
Shares of common stock returned for taxes |
|
|
0.2 |
|
|
|
— |
|
Repayment of finance lease facilities |
|
|
(0.7 |
) |
|
|
(0.5 |
) |
|
|
|
(215.3 |
) |
|
|
(109.7 |
) |
Effect of foreign exchange rate changes on cash |
|
|
(4.7 |
) |
|
|
0.1 |
|
|
|
$ |
(40.3 |
) |
|
$ |
(12.9 |
) |
Cash and cash equivalents at beginning of year |
|
$ |
141.4 |
|
|
$ |
154.3 |
|
Cash and cash equivalents at end of year |
|
$ |
101.1 |
|
|
$ |
141.4 |
|
|
|
|
|
|
||||
Reconciliation of Free Cash Flow |
|
|
|
|
||||
Net cash provided by operating activities |
|
$ |
235.6 |
|
|
$ |
148.2 |
|
Less: Capital expenditures |
|
|
(55.9 |
) |
|
|
(51.6 |
) |
Free cash flow |
|
$ |
179.7 |
|
|
$ |
96.6 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20230307005850/en/
Investor Relations:
Investorrelations@masterbrand.com
Media Contact:
Media@masterbrand.com
Source:
FAQ
What are MasterBrand's Q4 2022 net sales figures?
How did MasterBrand perform financially in full year 2022?
What is MasterBrand's adjusted EBITDA for Q4 2022?
What is the financial outlook for MasterBrand in 2023?