The ODP Corporation Announces First Quarter 2024 Results
The ODP reported first quarter 2024 results with revenue of $1.9 billion and GAAP EPS of $0.40; adjusted EPS of $1.05. Despite challenges in the macroeconomic environment, the company remains on track to meet 2024 guidance. The Board of Directors approved a plan to sell the Varis Business Unit, and the company repurchased approximately $90 million of shares year to date.
Revenue of $1.9 billion with adjusted EPS of $1.05.
Acceleration of Project Core to maximize cost savings.
Increased pace of share repurchases, buying back $90 million of shares.
Total available liquidity of $971 million.
Board approval for Varis Business Unit sale.
11% decrease in reported sales due to lower sales in Office Depot Division.
Operating income down to $18 million from $95 million in the prior year.
Adjusted EBITDA decreased to $82 million from $131 million.
Net income from continuing operations down to $15 million from $72 million.
Adjusted free cash flow decreased to $7 million from $133 million.
Insights
First Quarter Revenue of
GAAP Operating Income of
Accelerating Project Core to Maximize In-Year Cost Savings with Future Annualized Run-Rate Cost Savings in Excess of
Driving Operational Excellence and Remaining On-Track to Meet 2024 Guidance Despite Challenging Macroeconomic and Business Environment Impacting Top-Line Results
Board of Directors Approved Held-For-Sale Plan for Varis Business Unit
Company Repurchased Approximately
Consolidated (in millions, except per share amounts) |
1Q24 |
1Q23 |
Selected GAAP and Non-GAAP measures: |
|
|
Sales |
|
|
Sales change from prior year period |
(11)% |
|
Operating income |
|
|
Adjusted operating income (1) |
|
|
Net income from continuing operations |
|
|
Diluted earnings per share from continuing operations |
|
|
Adjusted net income from continuing operations (1) |
|
|
Adjusted earnings per share from continuing operations
|
|
|
Adjusted EBITDA (1) |
|
|
Operating Cash Flow from continuing operations |
|
|
Free Cash Flow (2) |
|
|
Adjusted Free Cash Flow (3) |
|
|
First Quarter 2024 Summary(1)(2)(3)
-
Total reported sales of
$1.9 billion 11% versus the prior year on a reported basis. The decrease in reported sales is largely related to lower sales in its Office Depot Division, primarily due to 56 fewer retail locations in service compared to the previous year and reduced transactions, as well as lower sales in its ODP Business Solutions Division -
GAAP operating income of
$18 million $15 million $0.40 $95 million $72 million $1.71 -
Adjusted operating income of
$51 million $99 million $82 million $131 million -
Adjusted net income from continuing operations of
$40 million $1.05 $75 million $1.78 -
Operating cash flow from continuing operations of
$38 million $7 million $157 million $133 million -
Repurchased 957 thousand shares at a cost of
$50 million $90 million -
$971 million $282 million
“This quarter, we launched and are accelerating our Project Core initiatives positioning us to offset the impact of an ongoing challenging macroeconomic and business environment,” said Gerry Smith, chief executive officer of The ODP Corporation. “Despite our slower than expected start to the year, we remain confident in our operational excellence approach and committed to achieving our guidance for the full year 2024, as we utilize our strong foundation and accelerate the broad execution of Project Core.”
“During the quarter, more cautious spending activity and ongoing delays in the onboarding of new customers at ODP Business Solutions impacted their performance, while reduced consumer activity affected Office Depot’s revenue results. Despite this, we remain encouraged by our ongoing success in winning new enterprise customers through the flexibility of our service platform and strength of our balance sheet. Additionally, Veyer demonstrated continued momentum by attracting new third-party customers and continuing to drive growth in external EBITDA. Furthermore, we maintained our focus on capital allocation and increased the pace of share repurchases, buying back approximately
“Given the slower than expected start to the year and our continued commitment to our low-cost business model, we are accelerating our plans for Project Core throughout the balance of the year, generating higher in-year cost savings and future annualized run-rate savings in excess of
“Despite the top-line challenges, we remain encouraged about the future and we’re confident in our operational excellence approach and position of strength. We will continue to focus on driving our low-cost business model, leveraging our multiple routes to market, and executing on our capital allocation plan,” Smith concluded.
Consolidated Results
Reported (GAAP) Results
Total reported sales for the first quarter of 2024 were
The Company reported GAAP operating income of
Adjusted (non-GAAP) Results(1)
Adjusted results for the first quarter of 2024 exclude charges and credits totaling
-
First quarter 2024 adjusted EBITDA was
$82 million $131 million $29 million $30 million -
First quarter 2024 adjusted operating income was
$51 million $99 million -
First quarter 2024 adjusted net income from continuing operations was
$40 million $1.05 $75 million $1.78 41% on a per share basis
Division Results
ODP Business Solutions Division
Leading B2B distribution solutions provider serving small, medium and enterprise level companies with an annual trailing-twelve-month revenue of
-
Reported sales were
$0.9 billion 8% compared to the same period last year. The decrease in sales was related primarily to weaker macroeconomic conditions, more cautious business spending, and lower sales of technology products and supplies -
Total adjacency category sales, including cleaning and breakroom, furniture, technology, and copy and print, were
43% of total ODP Business Solutions’ sales - Continued strong pipeline and new customer additions
-
Operating income was
$30 million 23% compared to the same period last year on a reported basis. As a percentage of sales, operating income margin was3% , down 60 basis points compared to the same period last year
Office Depot Division
Leading provider of retail consumer and small business products and services distributed via Office Depot and OfficeMax retail locations and an award-winning eCommerce presence.
-
Reported sales were
$0.9 billion 14% compared to the prior year on a reported basis. Lower sales were partially driven by 56 fewer retail outlets in service associated with planned store closures, as well as lower demand relative to last year in major product categories and lower online sales. Additionally, certain interruptions related to inclement weather further impacted sales during the back-to-business season. The Company closed 13 retail stores in the quarter and had 903 stores at quarter end. Sales were down10% on a comparable store basis - Store and online traffic were lower year over year due to a greater percentage of customers having returned to the office post pandemic, as well as weaker macroeconomic activity
-
Operating income was
$50 million $85 million 5% , down 240 basis points compared to the same period last year
Veyer Division
Nationwide supply chain, distribution, procurement and global sourcing operation supporting Office Depot and ODP Business Solutions, as well as third-party customers. Veyer’s assets and capabilities include 8 million square feet of infrastructure through a network of distribution centers, cross-docks, and other facilities throughout
-
In the first quarter of 2024, Veyer provided strong support for its internal customers, ODP Business Solutions and Office Depot, as well as its third-party customers, generating sales of
$1.2 billion -
Operating income was
$9 million $15 million -
In the first quarter of 2024, sales and EBITDA generated from third party customers increased
29% and40% respectively, resulting in sales of$9 million $3 million
Varis Division
Tech-enabled B2B indirect procurement marketplace launched in the fourth quarter of 2022, which provides buyers and suppliers a seamless way to transact through the platform’s consumer-like buying experience and advanced spend management tools.
- Continued work with customers, incorporating feedback and adding new features and capabilities to the platform
-
Generated revenues in the first quarter of 2024 of
$2 million -
Operating loss was
$14 million
Share Repurchases
The Company continued to execute under its previously announced
“Through our balanced capital allocation strategy, we are investing in the future of our business while continuing to enhance value for shareholders by accelerating the pace of share repurchases under our buyback authorization,” stated Anthony Scaglione, executive vice president and chief financial officer of The ODP Corporation. “We have come out of the gate strong, repurchasing approximately
The number of shares to be repurchased under the authorization in the future and the timing of such transactions will depend on a variety of factors, including market conditions, regulatory requirements, and other corporate considerations. The new authorization could be suspended or discontinued at any time as determined by the Board of Directors.
Balance Sheet and Cash Flow
As of March 30, 2024, ODP had total available liquidity of approximately
For the first quarter of 2024, cash generated by operating activities of continuing operations was
Capital expenditures in the first quarter of 2024 were
Accelerating Project Core and Maximizing In-Year and Run-Rate Savings
As the Company previously announced, Project Core is a plan designed to create further efficiencies in its business, focused on driving enhanced operating results and increasing shareholder returns through an expanded share repurchase program. This broad-based plan includes cost improvement actions across the entire enterprise, including all routes to market, Varis, procurement, IT and shared services, encompassing the entirety of ODP’s enterprise, optimizing its organizational structure to support future growth of the business. As part of this effort, the Company conducted a thorough review of strategic options for its Varis business unit. As a result, its Board of Directors has approved a plan to sell the Varis business, with activities commencing immediately.
The Company is accelerating its efforts under Project Core, working to maximize the in-year and full year run-rate savings enhancing its future operating position. Considering the acceleration of Project Core, the Company now expects to realize in year savings of approximately
“Aligned with our low-cost business model mindset, our decision to accelerate Project Core will enable us to maximize in-year and future run-rate cost savings,” said Smith.
2024 Guidance
“Despite our slow start to the year, we remain confident in our operational excellence approach and enthusiastic about the opportunities in our business to drive long-term value while remaining focused on prudently deploying capital to the benefit of shareholders,” said Smith. “As we continue to move forward into 2024, we remain cautious regarding the macroeconomic and business environment, and we will remain focused on executing upon our strategy through Project Core, meeting our near term commitments, and positioning ODP for long-term success.”
“While macroeconomic and general business conditions posed challenges in the quarter and we expect these conditions to persist in the near term, our team’s continued focus on driving our low-cost model, enhanced by our acceleration and focused nature of Project Core, have positioned us to update our operational guidance for 2024,” Scaglione added.
The Company is updating its full year guidance for 2024 as follows:
|
Previous FY 2024 Guidance(1) |
Updated FY 2024 Guidance(1) |
Sales |
Decline of |
Affirmed Lower End |
Adjusted EBITDA(1) |
|
Increased to |
Adjusted Operating Income(1) |
|
Increased to |
Adjusted Earnings per Share (fully diluted)(*)(1) |
|
Increased to |
Adjusted Free Cash Flow(1)(3) |
Greater than |
Affirmed |
*Adjusted Earnings per Share (fully diluted) (EPS) guidance for 2024 excludes potential discrete (tax) items that may affect quarter to quarter fluctuations and includes expected impact from share repurchases |
The Company’s full year guidance for 2024 includes non-GAAP measures, such as Adjusted EBITDA, Adjusted Operating Income, Adjusted Earnings per Share (fully diluted) and Adjusted Free Cash Flow. These measures exclude charges or credits not indicative of core operations, which may include but not be limited to restructuring charges, capital expenditures, acquisition-related costs, executive transition costs, asset impairments and other significant items that currently cannot be predicted without unreasonable efforts. The exact amount of these charges or credits are not currently determinable but may be significant. Accordingly, the Company is unable to provide equivalent GAAP measures or reconciliations from GAAP to non-GAAP for these financial measures.
“Our revenue guidance assumes stabilization of macroeconomic and business conditions, as well as continued store footprint consolidation and improving overall omni-channel trends at Office Depot. Additionally, our guidance assumes growth at ODP Business Solutions in the second half of the year, and continued expansion at Veyer. With the Board’s decision, going forward, Varis will be classified as held for sale and we are moving to complete that transaction in the very near term. Our adjusted EPS outlook assumes higher interest expense associated with projected ABL borrowings along with a more normalized tax rate for the balance of the year. While our guidance assumes incremental improvement in the overall macroeconomic environment throughout 2024, we remain cautious on the state of the overall US economy, primarily workforce employment and the consumer, as well as international trade policies and agreements that could further impact the level of consumer and business confidence,” Scaglione added.
The ODP Corporation will webcast a call with financial analysts and investors on May 8, 2024, at 9:00 am Eastern Time, which will be accessible to the media and the general public. To listen to the conference call via webcast, please visit The ODP Corporation’s Investor Relations website at investor.theodpcorp.com. A replay of the webcast will be available approximately two hours following the event.
| (1) | As presented throughout this release, adjusted results represent non-GAAP financial measures and exclude charges or credits not indicative of core operations and the tax effect of these items, which may include but not be limited to merger integration, restructuring, acquisition costs, and asset impairments. Reconciliations from GAAP to non-GAAP financial measures can be found in this release as well as on the Company’s Investor Relations website at investor.theodpcorp.com. |
|
| (2) | As used in this release, Free Cash Flow is defined as cash flows from operating activities less capital expenditures. Free Cash Flow is a non-GAAP financial measure and reconciliations from GAAP financial measures can be found in this release as well as on the Company’s Investor Relations website at investor.theodpcorp.com. |
|
| (3) | As used in this release, Adjusted Free Cash Flow is defined as Free Cash Flow excluding cash charges associated with the Company’s Project Core Restructuring, and related expenses Adjusted Free Cash Flow is a non-GAAP financial measure and reconciliations from GAAP financial measures can be found in this release as well as on the Company’s Investor Relations website at investor.theodpcorp.com. |
About The ODP Corporation
The ODP Corporation (NASDAQ:ODP) is a leading provider of products, services, and technology solutions through an integrated business-to-business (B2B) distribution platform and omni-channel presence, which includes supply chain and distribution operations, dedicated sales professionals, a B2B digital procurement solution, online presence, and a network of Office Depot and OfficeMax retail stores. Through its operating companies ODP Business Solutions, LLC; Office Depot, LLC; Veyer, LLC; and Varis, Inc, The ODP Corporation empowers every business, professional, and consumer to achieve more every day. For more information, visit theodpcorp.com.
ODP and ODP Business Solutions are trademarks of ODP Business Solutions, LLC. Office Depot is a trademark of The Office Club, LLC. OfficeMax is a trademark of OMX, Inc. Veyer is a trademark of Veyer, LLC. Varis is a trademark of Varis, Inc. Grand&Toy is a trademark of Grand & Toy, LLC in
FORWARD LOOKING STATEMENTS
This communication may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements or disclosures may discuss goals, intentions and expectations as to future trends, plans, events, results of operations, cash flow or financial condition, the potential impacts on our business due to the unknown severity and duration of the COVID-19 pandemic, or state other information relating to, among other things, the Company, based on current beliefs and assumptions made by, and information currently available to, management. Forward-looking statements generally will be accompanied by words such as “anticipate,” “believe,” “plan,” “could,” “estimate,” “expect,” “forecast,” “guidance,” “expectations”, “outlook,” “intend,” “may,” “possible,” “potential,” “predict,” “project,” “propose” or other similar words, phrases or expressions, or other variations of such words. These forward-looking statements are subject to various risks and uncertainties, many of which are outside of the Company’s control. There can be no assurances that the Company will realize these expectations or that these beliefs will prove correct, and therefore investors and stakeholders should not place undue reliance on such statements. Factors that could cause actual results to differ materially from those in the forward-looking statements include, among other things, highly competitive office products market and failure to differentiate the Company from other office supply resellers or respond to decline in general office supplies sales or to shifting consumer demands; competitive pressures on the Company’s sales and pricing; the risk that the Company is unable to transform the business into a service-driven, B2B platform that such a strategy will not result in the benefits anticipated; the risk that the Company will not be able to achieve the expected benefits of its strategic plans, including a potential sale of Varis and benefits related to Project Core; the risk that the Company may not be able to realize the anticipated benefits of acquisitions due to unforeseen liabilities, future capital expenditures, expenses, indebtedness and the unanticipated loss of key customers or the inability to achieve expected revenues, synergies, cost savings or financial performance; the risk that the Company is unable to successfully maintain a relevant omni-channel experience for its customers; the risk that the Company is unable to execute the Maximize B2B Restructuring Plan successfully or that such plan will not result in the benefits anticipated; failure to effectively manage the Company’s real estate portfolio; loss of business with government entities, purchasing consortiums, and sole- or limited- source distribution arrangements; failure to attract and retain qualified personnel, including employees in stores, service centers, distribution centers, field and corporate offices and executive management, and the inability to keep supply of skills and resources in balance with customer demand; failure to execute effective advertising efforts and maintain the Company’s reputation and brand at a high level; disruptions in computer systems, including delivery of technology services; breach of information technology systems affecting reputation, business partner and customer relationships and operations and resulting in high costs and lost revenue; unanticipated downturns in business relationships with customers or terms with the suppliers, third-party vendors and business partners; disruption of global sourcing activities, evolving foreign trade policy (including tariffs imposed on certain foreign made goods); exclusive Office Depot branded products are subject to additional product, supply chain and legal risks; product safety and quality concerns of manufacturers’ branded products and services and Office Depot private branded products; covenants in the credit facility; general disruption in the credit markets; incurrence of significant impairment charges; retained responsibility for liabilities of acquired companies; fluctuation in quarterly operating results due to seasonality of the Company’s business; changes in tax laws in jurisdictions where the Company operates; increases in wage and benefit costs and changes in labor regulations; changes in the regulatory environment, legal compliance risks and violations of the
THE ODP CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS (In millions, except per share amounts) (Unaudited) |
||||||||
|
|
13 Weeks Ended |
|
|||||
|
|
March 30, |
|
|
April 1, |
|
||
|
|
2024 |
|
|
2023 |
|
||
Sales |
|
$ |
1,871 |
|
|
$ |
2,108 |
|
Cost of goods sold and occupancy costs |
|
|
1,461 |
|
|
|
1,627 |
|
Gross profit |
|
|
410 |
|
|
|
481 |
|
Selling, general and administrative expenses |
|
|
359 |
|
|
|
382 |
|
Asset impairments |
|
|
6 |
|
|
|
4 |
|
Merger and restructuring expenses, net |
|
|
27 |
|
|
|
— |
|
Operating income |
|
|
18 |
|
|
|
95 |
|
Other income (expense): |
|
|
|
|
|
|
||
Interest income |
|
|
3 |
|
|
|
2 |
|
Interest expense |
|
|
(4 |
) |
|
|
(5 |
) |
Other income, net |
|
|
— |
|
|
|
2 |
|
Income from continuing operations before income taxes |
|
|
17 |
|
|
|
94 |
|
Income tax expense |
|
|
2 |
|
|
|
22 |
|
Net income from continuing operations |
|
|
15 |
|
|
|
72 |
|
Discontinued operations, net of tax |
|
|
— |
|
|
|
— |
|
Net income |
|
$ |
15 |
|
|
$ |
72 |
|
Basic earnings per share |
|
|
|
|
|
|
||
Continuing operations |
|
$ |
0.42 |
|
|
$ |
1.79 |
|
Discontinued operations |
|
|
— |
|
|
|
— |
|
Net basic earnings per share |
|
$ |
0.42 |
|
|
$ |
1.79 |
|
Diluted earnings per share |
|
|
|
|
|
|
||
Continuing operations |
|
$ |
0.40 |
|
|
$ |
1.71 |
|
Discontinued operations |
|
|
— |
|
|
|
— |
|
Net diluted earnings per share |
|
$ |
0.40 |
|
|
$ |
1.71 |
|
THE ODP CORPORATION CONSOLIDATED BALANCE SHEETS (In millions, except shares and par value) |
||||||||
|
|
March 30, |
|
|
December 30, |
|
||
|
|
2024 |
|
|
2023 |
|
||
|
|
(Unaudited) |
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
282 |
|
|
$ |
392 |
|
Receivables, net |
|
|
466 |
|
|
|
487 |
|
Inventories |
|
|
733 |
|
|
|
765 |
|
Prepaid expenses and other current assets |
|
|
36 |
|
|
|
28 |
|
Current assets held for sale |
|
|
7 |
|
|
|
6 |
|
Total current assets |
|
|
1,524 |
|
|
|
1,678 |
|
Property and equipment, net |
|
|
360 |
|
|
|
359 |
|
Operating lease right-of-use assets |
|
|
978 |
|
|
|
983 |
|
Goodwill |
|
|
403 |
|
|
|
403 |
|
Other intangible assets, net |
|
|
44 |
|
|
|
45 |
|
Deferred income taxes |
|
|
147 |
|
|
|
140 |
|
Other assets |
|
|
279 |
|
|
|
278 |
|
Total assets |
|
$ |
3,735 |
|
|
$ |
3,886 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Trade accounts payable |
|
$ |
755 |
|
|
$ |
755 |
|
Accrued expenses and other current liabilities |
|
|
854 |
|
|
|
923 |
|
Income taxes payable |
|
|
5 |
|
|
|
6 |
|
Short-term borrowings and current maturities of long-term debt |
|
|
10 |
|
|
|
9 |
|
Total current liabilities |
|
|
1,624 |
|
|
|
1,693 |
|
Deferred income taxes and other long-term liabilities |
|
|
122 |
|
|
|
123 |
|
Pension and postretirement obligations, net |
|
|
14 |
|
|
|
15 |
|
Long-term debt, net of current maturities |
|
|
115 |
|
|
|
165 |
|
Operating lease liabilities, net of current portion |
|
|
791 |
|
|
|
789 |
|
Total liabilities |
|
|
2,666 |
|
|
|
2,785 |
|
Contingencies |
|
|
|
|
|
|
||
Stockholders’ equity: |
|
|
|
|
|
|
||
Common stock — authorized 80,000,000 shares of |
|
|
1 |
|
|
|
1 |
|
Additional paid-in capital |
|
|
2,758 |
|
|
|
2,752 |
|
Accumulated other comprehensive loss |
|
|
(117 |
) |
|
|
(114 |
) |
Accumulated deficit |
|
|
(297 |
) |
|
|
(312 |
) |
Treasury stock, at cost — 30,697,757 shares at March 30, 2024 and 29,740,915 shares at December 30, 2023 |
|
|
(1,276 |
) |
|
|
(1,226 |
) |
Total stockholders’ equity |
|
|
1,069 |
|
|
|
1,101 |
|
Total liabilities and stockholders’ equity |
|
$ |
3,735 |
|
|
$ |
3,886 |
|
THE ODP CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) (Unaudited) |
||||||||
|
|
13 Weeks Ended |
|
|||||
|
|
March 30, |
|
|
April 1, |
|
||
|
|
2024 |
|
|
2023 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net income |
|
$ |
15 |
|
|
$ |
72 |
|
Income (loss) from discontinued operations, net of tax |
|
|
— |
|
|
|
— |
|
Net income from continuing operations |
|
|
15 |
|
|
|
72 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
29 |
|
|
|
30 |
|
Amortization of debt discount and issuance costs |
|
|
— |
|
|
|
1 |
|
Charges for losses on receivables and inventories |
|
|
9 |
|
|
|
5 |
|
Asset impairments |
|
|
6 |
|
|
|
4 |
|
Gain on disposition of assets, net |
|
|
— |
|
|
|
(1 |
) |
Compensation expense for share-based payments |
|
|
11 |
|
|
|
9 |
|
Deferred income taxes and deferred tax asset valuation allowances |
|
|
(8 |
) |
|
|
17 |
|
Changes in working capital and other operating activities |
|
|
(24 |
) |
|
|
20 |
|
Net cash provided by operating activities of continuing operations |
|
|
38 |
|
|
|
157 |
|
Net cash provided by (used in) operating activities of discontinued operations |
|
|
— |
|
|
|
— |
|
Net cash provided by operating activities |
|
|
38 |
|
|
|
157 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
||
Capital expenditures |
|
|
(35 |
) |
|
|
(27 |
) |
Businesses acquired, net of cash acquired |
|
|
— |
|
|
|
(10 |
) |
Proceeds from disposition of assets |
|
|
1 |
|
|
|
1 |
|
Net cash used in investing activities of continuing operations |
|
|
(34 |
) |
|
|
(36 |
) |
Net cash provided by investing activities of discontinued operations |
|
|
— |
|
|
|
5 |
|
Net cash used by investing activities |
|
|
(34 |
) |
|
|
(31 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
||
Net payments on long and short-term borrowings |
|
|
(3 |
) |
|
|
(5 |
) |
Debt retirement |
|
|
(128 |
) |
|
|
(60 |
) |
Debt issuance |
|
|
75 |
|
|
|
100 |
|
Share purchases for taxes, net of proceeds from employee share-based transactions |
|
|
(6 |
) |
|
|
(19 |
) |
Repurchase of common stock for treasury |
|
|
(50 |
) |
|
|
(201 |
) |
Other financing activities |
|
|
(1 |
) |
|
|
— |
|
Net cash used in financing activities of continuing operations |
|
|
(113 |
) |
|
|
(185 |
) |
Net cash provided by (used in) financing activities of discontinued operations |
|
|
— |
|
|
|
— |
|
Net cash used in financing activities |
|
|
(113 |
) |
|
|
(185 |
) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
|
(1 |
) |
|
|
— |
|
Net decrease in cash, cash equivalents and restricted cash |
|
|
(110 |
) |
|
|
(59 |
) |
Cash, cash equivalents and restricted cash at beginning of period |
|
|
395 |
|
|
|
404 |
|
Cash, cash equivalents and restricted cash at end of period |
|
$ |
285 |
|
|
$ |
345 |
|
Supplemental information on non-cash investing and financing activities |
|
|
|
|
|
|
||
Right-of-use assets obtained in exchange for new operating lease liabilities |
|
$ |
63 |
|
|
$ |
70 |
|
Right-of-use assets obtained in exchange for new finance lease liabilities |
|
|
6 |
|
|
|
— |
|
Cash interest paid, net of amounts capitalized and non-recourse debt |
|
|
3 |
|
|
|
4 |
|
Cash taxes paid, net |
|
|
1 |
|
|
|
— |
|
THE ODP CORPORATION BUSINESS UNIT PERFORMANCE (In millions) (Unaudited) |
||
ODP Business Solutions Division |
1Q24 |
1Q23 |
Sales (external) |
|
|
Sales (internal) |
|
|
% change of total sales |
(8)% |
|
Division operating income |
|
|
% of total sales |
|
|
Office Depot Division |
1Q24 |
1Q23 |
Sales (external) |
|
|
Sales (internal) |
|
|
% change of total sales |
(14)% |
(8)% |
Division operating income |
|
|
% of total sales |
|
|
Comparable store sales decrease |
(10)% |
(3)% |
Veyer Division |
1Q24 |
1Q23 |
Sales (external) |
|
|
Sales (internal) |
|
|
% change of total sales |
(12)% |
(7)% |
Division operating income |
|
|
% of total sales |
|
|
Varis Division |
1Q24 |
1Q23 |
Sales (external) |
|
|
Sales (internal) |
|
|
% change of total sales |
|
|
Division operating loss |
|
|
% of total sales |
(700)% |
(850)% |
THE ODP CORPORATION
GAAP to Non-GAAP Reconciliations
(Unaudited)
We report our results in accordance with accounting principles generally accepted in
Our measurement of these non-GAAP financial measures may be different from similarly titled financial measures used by others and therefore may not be comparable. These non-GAAP financial measures should not be considered superior to the GAAP measures, but only to clarify some information and assist the reader. We have included reconciliations of this information to the most comparable GAAP measures in the tables included within this material.
Free cash flow is a non-GAAP measure, which we define as cash flows from operating activities less capital expenditures and changes in restricted cash. We believe that free cash flow is an important indicator that provides additional perspective on our ability to generate cash to fund our strategy and expand our distribution network. Adjusted free cash flow is also a non-GAAP measure, which we define as free cash flow excluding cash charges associated with the Company’s Maximize B2B and Project Core Restructuring, and the previously planned separation of the consumer business and re-alignment.
(In millions, except per share amounts) |
||||||||||||||||||||
Q1 2024 |
|
Reported
|
|
|
% of
|
|
|
Less:
|
|
|
Adjusted
|
|
|
% of
|
|
|||||
Asset impairments |
|
$ |
6 |
|
|
|
0.3 |
% |
|
$ |
6 |
|
|
$ |
— |
|
|
|
— |
% |
Merger and restructuring expenses, net |
|
$ |
27 |
|
|
|
1.4 |
% |
|
$ |
27 |
|
|
$ |
— |
|
|
|
— |
% |
Operating income |
|
$ |
18 |
|
|
|
1.0 |
% |
|
$ |
(33 |
) |
|
$ |
51 |
|
(4) |
|
2.7 |
% |
Income tax expense |
|
$ |
2 |
|
|
|
0.1 |
% |
|
$ |
(8 |
) |
|
$ |
10 |
|
(5) |
|
0.5 |
% |
Net income from continuing operations |
|
$ |
15 |
|
|
|
0.8 |
% |
|
$ |
(25 |
) |
|
$ |
40 |
|
(6) |
|
2.1 |
% |
Earnings per share from continuing operations (fully diluted) |
|
$ |
0.40 |
|
|
|
|
|
$ |
(0.65 |
) |
|
$ |
1.05 |
|
(6) |
|
|
||
Depreciation and amortization |
|
$ |
29 |
|
|
|
1.5 |
% |
|
$ |
— |
|
|
$ |
29 |
|
|
|
1.5 |
% |
Q1 2023 |
|
Reported
|
|
|
% of
|
|
|
Less:
|
|
|
Adjusted
|
|
|
% of
|
|
|||||
Asset impairments |
|
$ |
4 |
|
|
|
0.2 |
% |
|
$ |
4 |
|
|
$ |
— |
|
|
|
— |
% |
Merger and restructuring expenses, net |
|
$ |
— |
|
|
|
— |
% |
|
$ |
— |
|
|
$ |
— |
|
|
|
— |
% |
Operating income |
|
$ |
95 |
|
|
|
4.5 |
% |
|
$ |
(4 |
) |
|
$ |
99 |
|
(4) |
|
4.7 |
% |
Income tax expense |
|
$ |
22 |
|
|
|
1.0 |
% |
|
$ |
(1 |
) |
|
$ |
23 |
|
(5) |
|
1.1 |
% |
Net income from continuing operations |
|
$ |
72 |
|
|
|
3.4 |
% |
|
$ |
(3 |
) |
|
$ |
75 |
|
(6) |
|
3.6 |
% |
Earnings per share from continuing operations (fully diluted) |
|
$ |
1.71 |
|
|
|
|
|
$ |
(0.07 |
) |
|
$ |
1.78 |
|
(6) |
|
|
||
Depreciation and amortization |
|
$ |
30 |
|
|
|
1.4 |
% |
|
$ |
— |
|
|
$ |
30 |
|
|
|
1.4 |
% |
THE ODP CORPORATION GAAP to Non-GAAP Reconciliations (Unaudited) |
||||||||
|
|
13 Weeks Ended |
|
|||||
|
|
March 30, |
|
|
April 1, |
|
||
Adjusted EBITDA: |
|
2024 |
|
|
2023 |
|
||
Net income |
|
$ |
15 |
|
|
$ |
72 |
|
Discontinued operations, net of tax |
|
|
— |
|
|
|
— |
|
Net income from continuing operations |
|
|
15 |
|
|
|
72 |
|
Income tax expense |
|
|
2 |
|
|
|
22 |
|
Income from continuing operations before income taxes |
|
|
17 |
|
|
|
94 |
|
Add (subtract) |
|
|
|
|
|
|
||
Interest income |
|
|
(3 |
) |
|
|
(2 |
) |
Interest expense |
|
|
4 |
|
|
|
5 |
|
Depreciation and amortization |
|
|
29 |
|
|
|
30 |
|
Charges and credits, pretax (7) |
|
|
33 |
|
|
|
4 |
|
Varis stock options expense |
|
|
1 |
|
|
|
— |
|
Adjusted EBITDA |
|
$ |
82 |
|
|
$ |
131 |
|
| Amounts may not foot due to rounding. The sum of the quarterly amounts may not equal the reported amounts for the year due to rounding. | ||
|
||
| (4) | Adjusted operating income for all periods presented herein exclude merger and restructuring expenses, net, and asset impairments (if any). |
|
| (5) | Adjusted income tax expense for all periods presented herein exclude the tax effect of the charges or credits not indicative of core operations as described in the preceding notes. |
|
| (6) | Adjusted net income and adjusted earnings per share (fully diluted) for all periods presented exclude merger and restructuring expenses, net, asset impairments (if any), and exclude the tax effect of the charges or credits not indicative of core operations. |
|
| (7) | Charges and credits, pretax for all periods presented include merger and restructuring expenses, net, asset impairments (if any). |
|
THE ODP CORPORATION GAAP to Non-GAAP Reconciliations (Unaudited) |
||||||||
|
|
13 Weeks Ended |
|
|||||
|
|
March 30, |
|
|
April 1, |
|
||
Free cash flow |
|
2024 |
|
|
2023 |
|
||
Net cash used in investing activities of continuing operations |
|
$ |
38 |
|
|
$ |
157 |
|
Capital expenditures |
|
|
(35 |
) |
|
|
(27 |
) |
Change in restricted cash impacting working capital |
|
|
— |
|
|
|
(1 |
) |
Free cash flow |
|
|
3 |
|
|
|
128 |
|
Adjustments for certain cash charges: |
|
|
|
|
|
|
||
Maximize B2B Restructuring Plan |
|
|
2 |
|
|
|
3 |
|
Previously planned separation of consumer business and re-alignment |
|
|
— |
|
|
|
2 |
|
Project Core |
|
|
2 |
|
|
|
— |
|
Adjusted free cash flow |
|
$ |
7 |
|
|
$ |
133 |
|
Amounts may not foot due to rounding. The sum of the quarterly amounts may not equal the reported amounts for the year due to rounding. |
||||||||
THE ODP CORPORATION Store Statistics (Unaudited) |
||||||||
|
|
Q1 |
|
|
Q1 |
|
||
|
|
2023 |
|
|
2024 |
|
||
Office Depot Division: |
|
|
|
|
|
|
||
Stores opened |
|
|
— |
|
|
|
— |
|
Stores closed |
|
|
21 |
|
|
|
13 |
|
Total retail stores ( |
|
|
959 |
|
|
|
903 |
|
Total square footage (in millions) |
|
|
21.2 |
|
|
|
20.0 |
|
Average square footage per store (in thousands) |
|
|
22.1 |
|
|
|
22.1 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240508078790/en/
Tim Perrott
Investor Relations
561-438-4629
Tim.Perrott@theodpcorp.com
Source: The ODP Corporation
FAQ
What was the first quarter 2024 revenue for The ODP ?
What was the GAAP EPS for The ODP in the first quarter of 2024?
What is the adjusted EPS for The ODP in the first quarter of 2024?
How much did The ODP repurchase in shares year to date?
What plan did the Board of Directors approve for The ODP ?
