REV Group, Inc. Reports Fiscal 2020 Fourth Quarter and Full Year Results
REV Group, Inc. (NYSE: REVG) reported fourth quarter 2020 net sales of $616.3 million, a 5.6% decrease from $652.9 million in Q4 2019. The full year net sales also declined by 5.2% to $2.3 billion. Notably, the company faced a net loss of $10.2 million in Q4 2020, including restructuring expenses and impairment charges, while adjusted net income improved to $11.8 million. Segment highlights include a 22.5% increase in Fire & Emergency net sales driven by the Spartan ER acquisition, though Commercial segment sales fell 55.7%. Adjusted EBITDA increased in Q4 to $28.0 million.
- Fire & Emergency segment net sales increased by 22.5% to $329.6 million in Q4 2020.
- Adjusted Net Income improved to $11.8 million in Q4 2020 from $3.3 million in Q4 2019.
- Adjusted EBITDA increased to $28.0 million in Q4 2020, up from $19.3 million in Q4 2019.
- Fourth quarter 2020 net loss of $10.2 million, including $8.4 million in impairment charges.
- Commercial segment net sales declined by 55.7% to $91.0 million in Q4 2020.
- Full year 2020 net loss of $30.5 million compared to a loss of $12.3 million in 2019.
REV Group, Inc. (NYSE: REVG), a manufacturer of industry-leading specialty vehicles, today reported results for the three months ended October 31, 2020 (“fourth quarter 2020”). Consolidated net sales in the fourth quarter 2020 were
The company’s fourth quarter 2020 net loss was
Adjusted EBITDA in the fourth quarter 2020 was
During the quarter, the company made several leadership changes aimed at further accelerating the pace of the company’s REV Business System progress. Announced changes include the expansion of Commercial segment President, Brian Perry’s, role to Senior VP of Operations, responsible for manufacturing strategy, operational excellence, and procurement. In addition, the company appointed Rob Vislosky as Chief Supply Officer. Mr. Vislosky most recently served as Vice President & Chief Procurement Officer at Honeywell International, managing an
“I continue to be impressed by how our employees are navigating the challenges presented by these unprecedented times,” REV Group Inc. President and CEO Rod Rushing said. “Our operational initiatives have begun to have an impact and we have put in place the foundation to continue sustained improvement. Looking ahead, we will remain focused on what we can control and continue to build disciplines aimed at further strengthening the company’s financial position and driving shareholder value.”
REV Group Fourth Quarter Segment Highlights
Fire & Emergency Segment
F&E segment net sales were
F&E segment Adjusted EBITDA was
Commercial Segment
Commercial segment net sales were
Commercial segment Adjusted EBITDA was
Recreation Segment
Recreation segment net sales were
Recreation segment Adjusted EBITDA was
Working Capital, Liquidity, and Capital Allocation
Cash and cash equivalents totaled
Conference Call
A conference call to discuss the company’s fiscal 2020 fourth quarter financial results is scheduled for today, January 7, 2021, at 10:00 a.m. ET. A supplemental slide deck is available on the REV Group, Inc. investor relations website. The call will be webcast simultaneously over the Internet. To access the webcast, listeners can go to http://investors.revgroup.com/investor-events-and-presentations/events at least 15 minutes prior to the event and follow instructions for listening to the webcast. An audio replay of the call and related question and answer session will be available for 12 months at this website.
About REV Group
REV Group (REVG) is a leading designer, manufacturer, and distributor of specialty vehicles and related aftermarket parts and services. We serve a diversified customer base, primarily in the United States, through three segments: Fire & Emergency, Commercial, and Recreation. We provide customized vehicle solutions for applications, including essential needs for public services (ambulances, fire apparatus, school buses, and transit buses), commercial infrastructure (terminal trucks and industrial sweepers) and consumer leisure (recreational vehicles). Our diverse portfolio is made up of well-established principal vehicle brands, including many of the most recognizable names within their industry. Several of our brands pioneered their specialty vehicle product categories and date back more than 50 years. REV Group trades on the NYSE under the symbol REVG.
Note Regarding Non-GAAP Measures
The company reports its financial results in accordance with U.S. generally accepted accounting principles (“GAAP”). However, management believes that the evaluation of our ongoing operating results may be enhanced by a presentation of Adjusted EBITDA and Adjusted Net Income, which are non-GAAP financial measures. Adjusted EBITDA represents net income before interest expense, income taxes, depreciation and amortization as adjusted for certain non-recurring, one-time and other adjustments which we believe are not indicative of our underlying operating performance. Adjusted Net Income represents net income as adjusted for certain after-tax, non-recurring, one-time and other adjustments, which we believe are not indicative of our underlying operating performance, as well as non-cash intangible asset amortization and stock-based compensation.
The company believes that the use of Adjusted EBITDA and Adjusted Net Income provide additional meaningful methods of evaluating certain aspects of its operating performance from period to period on a basis that may not be otherwise apparent under GAAP when used in addition to, and not in lieu of, GAAP measures. A reconciliation of Adjusted EBITDA and Adjusted Net Income to the most closely comparable financial measures calculated in accordance with GAAP is included in the financial appendix of this news release.
Cautionary Statement About Forward-Looking Statements
This news release contains statements that the company believes to be “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. This news release includes statements that express our opinions, expectations, beliefs, plans, objectives, assumptions or projections regarding future events or future results and therefore are, or may be deemed to be, “forward-looking statements.” These forward-looking statements can generally be identified by the use of forward-looking terminology, including the terms “believes,” “estimates,” “anticipates,” “expects,” “strives,” “goal,” “seeks,” “projects,” “intends,” “forecasts,” “plans,” “may,” “will” or “should” or, in each case, their negative or other variations or comparable terminology. They appear in a number of places throughout this news release and include statements regarding our intentions, beliefs, goals or current expectations concerning, among other things, our results of operations, financial condition, liquidity, prospects, growth, strategies and the industries in which we operate.
Our forward-looking statements are subject to risks and uncertainties, including those highlighted under “Risk Factors” and “Cautionary Statement on Forward-Looking Statements” in the company’s annual report on Form 10-K, and in the company’s subsequent quarterly reports on Form 10-Q, together with the company’s other filings with the SEC, which risks and uncertainties may cause actual results to differ materially from those projected or implied by the forward-looking statement. Forward-looking statements are based on current expectations and assumptions and currently available data and are neither predictions nor guarantees of future events or performance. You should not place undue reliance on forward-looking statements, which only speak as of the date hereof. The company does not undertake to update or revise any forward-looking statements after they are made, whether as a result of new information, future events, or otherwise, expect as required by applicable law.
Investors-REVG
______________________________
1REV Group, Inc. Adjusted Net Income and Adjusted EBITDA are non-GAAP measures that are reconciled to their nearest GAAP measure later in this release. |
2Net Debt is defined as total debt less cash and cash equivalents. |
3Net Working Capital is defined as current assets (excluding cash) less current liabilities (excluding current portion of long-term debt). |
REV GROUP, INC. AND SUBSIDIARIES |
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
(In millions, except per share amounts) |
||||||||
|
||||||||
|
|
October 31, 2020 |
|
|
October 31, 2019 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
11.4 |
|
|
$ |
3.3 |
|
Accounts receivable, net |
|
|
229.3 |
|
|
|
253.5 |
|
Inventories, net |
|
|
537.2 |
|
|
|
513.4 |
|
Other current assets |
|
|
34.1 |
|
|
|
19.4 |
|
Assets held for sale |
|
|
— |
|
|
|
19.5 |
|
Total current assets |
|
|
812.0 |
|
|
|
809.1 |
|
Property, plant and equipment, net |
|
|
168.4 |
|
|
|
201.7 |
|
Goodwill |
|
|
157.3 |
|
|
|
159.8 |
|
Intangible assets, net |
|
|
136.1 |
|
|
|
159.9 |
|
Right of use assets |
|
|
23.2 |
|
|
|
— |
|
Other long-term assets |
|
|
15.3 |
|
|
|
16.6 |
|
Total assets |
|
$ |
1,312.3 |
|
|
$ |
1,347.1 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
1.7 |
|
|
$ |
3.6 |
|
Accounts payable |
|
|
169.5 |
|
|
|
200.8 |
|
Customer advances |
|
|
170.1 |
|
|
|
129.9 |
|
Accrued warranty |
|
|
24.1 |
|
|
|
16.1 |
|
Short-term lease obligations |
|
|
8.4 |
|
|
|
— |
|
Liabilities held for sale |
|
|
— |
|
|
|
15.4 |
|
Other current liabilities |
|
|
73.5 |
|
|
|
70.2 |
|
Total current liabilities |
|
|
447.3 |
|
|
|
436.0 |
|
Long-term debt, less current maturities |
|
|
340.5 |
|
|
|
376.6 |
|
Deferred income taxes |
|
|
2.9 |
|
|
|
15.4 |
|
Long-term lease obligations |
|
|
16.9 |
|
|
|
— |
|
Other long-term liabilities |
|
|
32.4 |
|
|
|
13.9 |
|
Total liabilities |
|
|
840.0 |
|
|
|
841.9 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Shareholders' Equity: |
|
|
|
|
|
|
|
|
Preferred stock ($.001 par value, 95,000,000 shares authorized; none issued or outstanding) |
|
|
— |
|
|
|
— |
|
Common stock ($.001 par value, 605,000,000 shares authorized; 63,403,326 and 62,217,486 shares issued and outstanding, respectively) |
|
|
0.1 |
|
|
|
0.1 |
|
Additional paid-in capital |
|
|
496.1 |
|
|
|
490.8 |
|
Retained (deficit) earnings |
|
|
(21.1 |
) |
|
|
15.8 |
|
Accumulated other comprehensive loss |
|
|
(2.8 |
) |
|
|
(1.7 |
) |
Total REV's shareholders' equity |
|
|
472.3 |
|
|
|
505.0 |
|
Non-controlling interest |
|
|
— |
|
|
|
0.2 |
|
Total shareholders' equity |
|
|
472.3 |
|
|
|
505.2 |
|
Total liabilities and shareholders' equity |
|
$ |
1,312.3 |
|
|
$ |
1,347.1 |
|
REV GROUP, INC. AND SUBSIDIARIES |
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(In millions, except share and per share amounts) |
||||||||||||||||
|
|
(Unaudited) Three Months Ended |
|
|
Twelve Months Ended |
|
||||||||||
|
|
October 31, 2020 |
|
|
October 31, 2019 |
|
|
October 31, 2020 |
|
|
October 31, 2019 |
|
||||
Net sales |
|
$ |
616.3 |
|
|
$ |
652.9 |
|
|
$ |
2,277.6 |
|
|
$ |
2,403.7 |
|
Cost of sales |
|
|
554.6 |
|
|
|
591.2 |
|
|
|
2,049.5 |
|
|
|
2,151.9 |
|
Gross profit |
|
|
61.7 |
|
|
|
61.7 |
|
|
|
228.1 |
|
|
|
251.8 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
47.2 |
|
|
|
54.0 |
|
|
|
204.9 |
|
|
|
199.3 |
|
Research and development costs |
|
|
1.4 |
|
|
|
1.1 |
|
|
|
5.8 |
|
|
|
4.8 |
|
Amortization of intangible assets |
|
|
2.9 |
|
|
|
4.0 |
|
|
|
13.3 |
|
|
|
17.2 |
|
Restructuring |
|
|
3.9 |
|
|
|
1.5 |
|
|
|
9.9 |
|
|
|
5.7 |
|
Impairment charges |
|
|
8.4 |
|
|
|
6.1 |
|
|
|
12.1 |
|
|
|
8.9 |
|
Total operating expenses |
|
|
63.8 |
|
|
|
66.7 |
|
|
|
246.0 |
|
|
|
235.9 |
|
Operating (loss) income |
|
|
(2.1 |
) |
|
|
(5.0 |
) |
|
|
(17.9 |
) |
|
|
15.9 |
|
Interest expense, net |
|
|
5.4 |
|
|
|
8.3 |
|
|
|
25.7 |
|
|
|
32.5 |
|
Loss on sale of business |
|
|
1.8 |
|
|
|
— |
|
|
|
11.1 |
|
|
|
— |
|
Loss (gain) on acquisition of business |
|
|
3.3 |
|
|
|
— |
|
|
|
(8.6 |
) |
|
|
— |
|
Loss before benefit for income taxes and non-controlling interest |
|
|
(12.6 |
) |
|
|
(13.3 |
) |
|
|
(46.1 |
) |
|
|
(16.6 |
) |
Benefit for income taxes |
|
|
(2.4 |
) |
|
|
(3.5 |
) |
|
|
(15.6 |
) |
|
|
(3.5 |
) |
Net loss before non-controlling interest |
|
|
(10.2 |
) |
|
|
(9.8 |
) |
|
|
(30.5 |
) |
|
|
(13.1 |
) |
Less: net loss attributable to non-controlling interest |
|
|
— |
|
|
|
(0.8 |
) |
|
|
— |
|
|
|
(0.8 |
) |
Net loss |
|
$ |
(10.2 |
) |
|
$ |
(9.0 |
) |
|
$ |
(30.5 |
) |
|
$ |
(12.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.16 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.48 |
) |
|
$ |
(0.20 |
) |
Diluted |
|
$ |
(0.16 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.48 |
) |
|
$ |
(0.20 |
) |
Dividends declared per common share |
|
$ |
— |
|
|
$ |
0.05 |
|
|
$ |
0.10 |
|
|
$ |
0.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.19 |
|
|
$ |
0.05 |
|
|
$ |
0.15 |
|
|
$ |
0.48 |
|
Diluted |
|
$ |
0.19 |
|
|
$ |
0.05 |
|
|
$ |
0.15 |
|
|
$ |
0.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
63,142,857 |
|
|
|
62,532,440 |
|
|
|
63,044,872 |
|
|
|
62,789,165 |
|
Diluted |
|
|
63,142,857 |
|
|
|
62,532,440 |
|
|
|
63,044,872 |
|
|
|
62,789,165 |
|
REV GROUP, INC. AND SUBSIDIARIES |
||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||
(In millions) |
||||||||||||
|
|
Fiscal Year Ended |
|
|||||||||
|
|
October 31, 2020 |
|
|
October 31, 2019 |
|
|
October 31, 2018 |
|
|||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income before non-controlling interest |
|
$ |
(30.5 |
) |
|
$ |
(13.1 |
) |
|
$ |
13.0 |
|
Adjustments to reconcile net (loss) income before non-controlling interest to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
40.2 |
|
|
|
45.7 |
|
|
|
46.0 |
|
Amortization of debt issuance costs |
|
|
2.5 |
|
|
|
2.0 |
|
|
|
1.9 |
|
Stock-based compensation expense |
|
|
7.8 |
|
|
|
7.2 |
|
|
|
6.3 |
|
Deferred income taxes |
|
|
(27.8 |
) |
|
|
(5.0 |
) |
|
|
(4.1 |
) |
Gain on sale of assets |
|
|
(1.2 |
) |
|
|
(1.9 |
) |
|
|
(3.0 |
) |
Impairment charges |
|
|
12.1 |
|
|
|
8.9 |
|
|
|
35.6 |
|
Loss on sale of business |
|
|
11.1 |
|
|
|
— |
|
|
|
— |
|
Gain on acquisition of business |
|
|
(8.6 |
) |
|
|
— |
|
|
|
— |
|
Changes in operating assets and liabilities, net |
|
|
|
|
|
|
|
|
|
|
|
|
Receivables, net |
|
|
44.1 |
|
|
|
13.4 |
|
|
|
(22.3 |
) |
Inventories, net |
|
|
27.1 |
|
|
|
(2.7 |
) |
|
|
(74.5 |
) |
Other current assets |
|
|
(1.8 |
) |
|
|
(9.8 |
) |
|
|
(12.2 |
) |
Accounts payable |
|
|
(36.7 |
) |
|
|
(17.2 |
) |
|
|
6.1 |
|
Accrued warranty |
|
|
2.9 |
|
|
|
(8.6 |
) |
|
|
(11.3 |
) |
Customer advances |
|
|
4.9 |
|
|
|
12.1 |
|
|
|
21.9 |
|
Other liabilities |
|
|
7.7 |
|
|
|
24.6 |
|
|
|
(23.6 |
) |
Long-term assets |
|
|
1.9 |
|
|
|
(3.1 |
) |
|
|
1.0 |
|
Net cash provided by (used in) operating activities |
|
|
55.7 |
|
|
|
52.5 |
|
|
|
(19.2 |
) |
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property, plant and equipment |
|
|
(13.5 |
) |
|
|
(20.8 |
) |
|
|
(40.6 |
) |
Purchase of rental and used vehicles |
|
|
(3.3 |
) |
|
|
(3.0 |
) |
|
|
(20.1 |
) |
Proceeds from sale of assets |
|
|
11.3 |
|
|
|
24.0 |
|
|
|
8.7 |
|
Proceeds from sale of businesses |
|
|
54.5 |
|
|
|
— |
|
|
|
— |
|
Investment in China JV |
|
|
— |
|
|
|
— |
|
|
|
(7.6 |
) |
Acquisition of businesses, net of cash acquired |
|
|
(47.3 |
) |
|
|
— |
|
|
|
(60.0 |
) |
Net cash provided by (used in) investing activities |
|
|
1.7 |
|
|
|
0.2 |
|
|
|
(119.6 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Net (repayments) proceeds from borrowings under April 2017 ABL Facility |
|
|
(35.1 |
) |
|
|
(90.0 |
) |
|
|
141.5 |
|
Net proceeds from borrowings of Term Loan |
|
|
— |
|
|
|
49.2 |
|
|
|
50.0 |
|
Repayment of long-term debt |
|
|
(3.3 |
) |
|
|
(1.5 |
) |
|
|
— |
|
Payment of dividends |
|
|
(9.5 |
) |
|
|
(12.5 |
) |
|
|
(12.8 |
) |
Repurchase and retirement of common stock |
|
|
— |
|
|
|
(8.3 |
) |
|
|
(53.3 |
) |
Payment of debt issuance costs |
|
|
(1.0 |
) |
|
|
(0.2 |
) |
|
|
(1.0 |
) |
Proceeds from exercise of common stock options, net of employer payroll taxes |
|
|
0.8 |
|
|
|
0.6 |
|
|
|
9.5 |
|
Other financing activities |
|
|
(1.2 |
) |
|
|
1.4 |
|
|
|
(1.0 |
) |
Net cash (used in) provided by financing activities |
|
|
(49.3 |
) |
|
|
(61.3 |
) |
|
|
132.9 |
|
Net increase (decrease) in cash and cash equivalents |
|
|
8.1 |
|
|
|
(8.6 |
) |
|
|
(5.9 |
) |
Cash and cash equivalents, beginning of year |
|
|
3.3 |
|
|
|
11.9 |
|
|
|
17.8 |
|
Cash and cash equivalents, end of year |
|
$ |
11.4 |
|
|
$ |
3.3 |
|
|
$ |
11.9 |
|
REV GROUP, INC. AND SUBSIDIARIES |
||||||||||||||||
SEGMENT INFORMATION |
||||||||||||||||
(In millions) |
||||||||||||||||
|
|
(Unaudited)
|
|
|
Twelve Months Ended October 31, |
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Net Sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fire & Emergency |
|
$ |
329.6 |
|
|
$ |
269.0 |
|
|
$ |
1,132.0 |
|
|
$ |
967.9 |
|
Commercial |
|
|
91.0 |
|
|
|
205.5 |
|
|
|
484.8 |
|
|
|
720.0 |
|
Recreation |
|
|
194.2 |
|
|
|
173.7 |
|
|
|
657.8 |
|
|
|
716.3 |
|
Corporate & Other |
|
|
1.5 |
|
|
|
4.7 |
|
|
|
3.0 |
|
|
|
(0.5 |
) |
Total |
|
$ |
616.3 |
|
|
$ |
652.9 |
|
|
$ |
2,277.6 |
|
|
$ |
2,403.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fire & Emergency |
|
$ |
14.8 |
|
|
$ |
7.4 |
|
|
$ |
39.9 |
|
|
$ |
43.2 |
|
Commercial |
|
|
6.4 |
|
|
|
16.3 |
|
|
|
34.5 |
|
|
|
56.0 |
|
Recreation |
|
|
20.5 |
|
|
|
7.5 |
|
|
|
38.4 |
|
|
|
46.8 |
|
Corporate & Other |
|
|
(13.7 |
) |
|
|
(11.9 |
) |
|
|
(45.3 |
) |
|
|
(43.9 |
) |
Total |
|
$ |
28.0 |
|
|
$ |
19.3 |
|
|
$ |
67.5 |
|
|
$ |
102.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fire & Emergency |
|
|
4.5 |
% |
|
|
2.8 |
% |
|
|
3.5 |
% |
|
|
4.5 |
% |
Commercial |
|
|
7.0 |
% |
|
|
7.9 |
% |
|
|
7.1 |
% |
|
|
7.8 |
% |
Recreation |
|
|
10.6 |
% |
|
|
4.3 |
% |
|
|
5.8 |
% |
|
|
6.5 |
% |
Corporate & Other |
|
n/m |
|
|
n/m |
|
|
n/m |
|
|
n/m |
|
||||
Total |
|
|
4.5 |
% |
|
|
3.0 |
% |
|
|
3.0 |
% |
|
|
4.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) |
|
|||||
Period-End Backlog: |
|
October 31, 2020 |
|
|
October 31, 2019 |
|
|
$ |
|
|
% |
|
||||
Fire & Emergency |
|
$ |
965.8 |
|
|
$ |
832.7 |
|
|
$ |
133.1 |
|
|
|
16 |
% |
Commercial |
|
|
273.8 |
|
|
|
317.3 |
|
|
|
(43.5 |
) |
|
|
-14 |
% |
Recreation |
|
|
538.9 |
|
|
|
167.0 |
|
|
|
371.9 |
|
|
|
223 |
% |
Total Backlog |
|
$ |
1,778.5 |
|
|
$ |
1,317.0 |
|
|
$ |
461.5 |
|
|
|
35 |
% |
REV GROUP, INC. AND SUBSIDIARIES |
||||||||||||||||||||
ADJUSTED EBITDA BY SEGMENT |
||||||||||||||||||||
(In millions; unaudited) |
||||||||||||||||||||
|
|
Three Months Ended October 31, 2020 |
|
|||||||||||||||||
|
|
Fire &
|
|
|
Commercial |
|
|
Recreation |
|
|
Corporate &
|
|
|
Total |
|
|||||
Net (loss) income |
|
$ |
5.2 |
|
|
$ |
4.3 |
|
|
$ |
16.8 |
|
|
$ |
(36.5 |
) |
|
$ |
(10.2 |
) |
Depreciation & amortization |
|
|
3.3 |
|
|
|
1.0 |
|
|
|
3.5 |
|
|
|
1.6 |
|
|
|
9.4 |
|
Interest expense, net |
|
|
1.0 |
|
|
|
— |
|
|
|
0.2 |
|
|
|
4.2 |
|
|
|
5.4 |
|
Benefit for income taxes |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2.4 |
) |
|
|
(2.4 |
) |
EBITDA |
|
|
9.5 |
|
|
|
5.3 |
|
|
|
20.5 |
|
|
|
(33.1 |
) |
|
|
2.2 |
|
Transaction expenses |
|
|
— |
|
|
|
0.1 |
|
|
|
— |
|
|
|
0.6 |
|
|
|
0.7 |
|
Sponsor expense reimbursement |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.3 |
|
|
|
0.3 |
|
Restructuring costs |
|
|
2.0 |
|
|
|
0.2 |
|
|
|
— |
|
|
|
1.7 |
|
|
|
3.9 |
|
Restructuring related charges |
|
|
— |
|
|
|
0.1 |
|
|
|
— |
|
|
|
6.5 |
|
|
|
6.6 |
|
Stock-based compensation expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.6 |
|
|
|
0.6 |
|
Legal matters |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.2 |
|
|
|
0.2 |
|
Loss on sale of business |
|
|
— |
|
|
|
0.7 |
|
|
|
— |
|
|
|
1.1 |
|
|
|
1.8 |
|
Gain on acquisition of business |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3.3 |
|
|
|
3.3 |
|
Impairment charges |
|
|
3.3 |
|
|
|
— |
|
|
|
— |
|
|
|
5.1 |
|
|
|
8.4 |
|
Adjusted EBITDA |
|
$ |
14.8 |
|
|
$ |
6.4 |
|
|
$ |
20.5 |
|
|
$ |
(13.7 |
) |
|
$ |
28.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended October 31, 2019 |
|
|||||||||||||||||
|
|
Fire &
|
|
|
Commercial |
|
|
Recreation |
|
|
Corporate &
|
|
|
Total |
|
|||||
Net income (loss) |
|
$ |
(1.7 |
) |
|
$ |
10.5 |
|
|
$ |
1.9 |
|
|
$ |
(19.7 |
) |
|
$ |
(9.0 |
) |
Depreciation & amortization |
|
|
3.5 |
|
|
|
1.9 |
|
|
|
3.7 |
|
|
|
1.6 |
|
|
|
10.7 |
|
Interest expense, net |
|
|
1.1 |
|
|
|
0.4 |
|
|
|
— |
|
|
|
6.7 |
|
|
|
8.2 |
|
Provision for income taxes |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3.5 |
) |
|
|
(3.5 |
) |
EBITDA |
|
|
2.9 |
|
|
|
12.8 |
|
|
|
5.6 |
|
|
|
(14.9 |
) |
|
|
6.4 |
|
Transaction expenses |
|
|
(0.3 |
) |
|
|
(0.3 |
) |
|
|
— |
|
|
|
0.9 |
|
|
|
0.3 |
|
Sponsor expense reimbursement |
|
|
0.6 |
|
|
|
— |
|
|
|
— |
|
|
|
0.2 |
|
|
|
0.8 |
|
Restructuring costs |
|
|
0.9 |
|
|
|
0.2 |
|
|
|
0.3 |
|
|
|
0.1 |
|
|
|
1.5 |
|
Stock-based compensation expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.1 |
) |
|
|
(0.1 |
) |
Legal matters |
|
|
— |
|
|
|
— |
|
|
|
1.0 |
|
|
|
1.3 |
|
|
|
2.3 |
|
Impairment charges |
|
|
3.3 |
|
|
|
2.2 |
|
|
|
0.6 |
|
|
|
— |
|
|
|
6.1 |
|
Losses attributable to assets held for sale |
|
|
— |
|
|
|
1.4 |
|
|
|
— |
|
|
|
— |
|
|
|
1.4 |
|
Deferred purchase price payment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.6 |
|
|
|
0.6 |
|
Adjusted EBITDA |
|
$ |
7.4 |
|
|
$ |
16.3 |
|
|
$ |
7.5 |
|
|
$ |
(11.9 |
) |
|
$ |
19.3 |
|
REV GROUP, INC. AND SUBSIDIARIES |
||||||||||||||||||||
ADJUSTED EBITDA BY SEGMENT |
||||||||||||||||||||
(In millions; unaudited) |
||||||||||||||||||||
|
|
Twelve Months Ended October 31, 2020 |
|
|||||||||||||||||
|
|
Fire &
|
|
|
Commercial |
|
|
Recreation |
|
|
Corporate &
|
|
|
Total |
|
|||||
Net income (loss) |
|
$ |
12.3 |
|
|
$ |
21.9 |
|
|
$ |
23.7 |
|
|
$ |
(88.4 |
) |
|
$ |
(30.5 |
) |
Depreciation & amortization |
|
|
13.5 |
|
|
|
5.7 |
|
|
|
13.7 |
|
|
|
7.3 |
|
|
|
40.2 |
|
Interest expense, net |
|
|
4.5 |
|
|
|
0.9 |
|
|
|
0.6 |
|
|
|
19.7 |
|
|
|
25.7 |
|
Benefit for income taxes |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(15.6 |
) |
|
|
(15.6 |
) |
EBITDA |
|
|
30.3 |
|
|
|
28.5 |
|
|
|
38.0 |
|
|
|
(77.0 |
) |
|
|
19.8 |
|
Transaction expenses |
|
|
0.2 |
|
|
|
0.1 |
|
|
|
— |
|
|
|
3.0 |
|
|
|
3.3 |
|
Sponsor expense reimbursement |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.5 |
|
|
|
0.5 |
|
Restructuring costs |
|
|
6.1 |
|
|
|
0.2 |
|
|
|
0.4 |
|
|
|
3.2 |
|
|
|
9.9 |
|
Restructuring related charges |
|
|
— |
|
|
|
0.1 |
|
|
|
— |
|
|
|
10.4 |
|
|
|
10.5 |
|
Stock-based compensation expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7.8 |
|
|
|
7.8 |
|
Legal matters |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1.8 |
|
|
|
1.8 |
|
Loss on sale of business |
|
|
— |
|
|
|
6.2 |
|
|
|
— |
|
|
|
4.9 |
|
|
|
11.1 |
|
Gain on acquisition of business |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(8.6 |
) |
|
|
(8.6 |
) |
Impairment charges |
|
|
3.3 |
|
|
|
— |
|
|
|
— |
|
|
|
8.8 |
|
|
|
12.1 |
|
Earnings attributable to assets held for sale |
|
|
— |
|
|
|
(0.6 |
) |
|
|
— |
|
|
|
(0.2 |
) |
|
|
(0.8 |
) |
Deferred purchase price payment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.1 |
|
|
|
0.1 |
|
Adjusted EBITDA |
|
$ |
39.9 |
|
|
$ |
34.5 |
|
|
$ |
38.4 |
|
|
$ |
(45.3 |
) |
|
$ |
67.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended October 31, 2019 |
|
|||||||||||||||||
|
|
Fire &
|
|
|
Commercial |
|
|
Recreation |
|
|
Corporate &
|
|
|
Total |
|
|||||
Net income (loss) |
|
$ |
17.9 |
|
|
$ |
35.9 |
|
|
$ |
26.7 |
|
|
$ |
(92.8 |
) |
|
$ |
(12.3 |
) |
Depreciation & amortization |
|
|
14.1 |
|
|
|
8.5 |
|
|
|
15.6 |
|
|
|
7.2 |
|
|
|
45.4 |
|
Interest expense, net |
|
|
4.0 |
|
|
|
2.0 |
|
|
|
0.2 |
|
|
|
26.2 |
|
|
|
32.4 |
|
Benefit for income taxes |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3.5 |
) |
|
|
(3.5 |
) |
EBITDA |
|
|
36.0 |
|
|
|
46.4 |
|
|
|
42.5 |
|
|
|
(62.9 |
) |
|
|
62.0 |
|
Transaction expenses |
|
|
0.1 |
|
|
|
(0.3 |
) |
|
|
— |
|
|
|
1.2 |
|
|
|
1.0 |
|
Sponsor expense reimbursement |
|
|
0.7 |
|
|
|
— |
|
|
|
— |
|
|
|
0.7 |
|
|
|
1.4 |
|
Restructuring costs |
|
|
1.3 |
|
|
|
0.2 |
|
|
|
2.0 |
|
|
|
2.2 |
|
|
|
5.7 |
|
Stock-based compensation expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7.2 |
|
|
|
7.2 |
|
Legal matters |
|
|
1.8 |
|
|
|
— |
|
|
|
1.7 |
|
|
|
4.2 |
|
|
|
7.7 |
|
Impairment charges |
|
|
3.3 |
|
|
|
5.0 |
|
|
|
0.6 |
|
|
|
— |
|
|
|
8.9 |
|
Losses attributable to assets held for sale |
|
|
— |
|
|
|
4.7 |
|
|
|
— |
|
|
|
— |
|
|
|
4.7 |
|
Deferred purchase price payment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3.5 |
|
|
|
3.5 |
|
Adjusted EBITDA |
|
$ |
43.2 |
|
|
$ |
56.0 |
|
|
$ |
46.8 |
|
|
$ |
(43.9 |
) |
|
$ |
102.1 |
|
REV GROUP, INC. AND SUBSIDIARIES |
||||||||||||||||
ADJUSTED NET INCOME |
||||||||||||||||
(In millions; unaudited) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Net loss |
|
$ |
(10.2 |
) |
|
$ |
(9.0 |
) |
|
$ |
(30.5 |
) |
|
$ |
(12.3 |
) |
Amortization of intangible assets |
|
|
2.9 |
|
|
|
4.0 |
|
|
|
13.3 |
|
|
|
17.4 |
|
Transaction expenses |
|
|
0.7 |
|
|
|
0.3 |
|
|
|
3.3 |
|
|
|
1.0 |
|
Sponsor expense reimbursement |
|
|
0.3 |
|
|
|
0.8 |
|
|
|
0.5 |
|
|
|
1.4 |
|
Restructuring costs |
|
|
3.9 |
|
|
|
1.5 |
|
|
|
9.9 |
|
|
|
5.7 |
|
Restructuring related charges |
|
|
6.6 |
|
|
|
— |
|
|
|
10.5 |
|
|
|
0.0 |
|
Stock-based compensation expense |
|
|
0.6 |
|
|
|
(0.1 |
) |
|
|
7.8 |
|
|
|
7.2 |
|
Legal matters |
|
|
0.2 |
|
|
|
2.3 |
|
|
|
1.8 |
|
|
|
7.7 |
|
Loss on sale of business |
|
|
1.8 |
|
|
|
— |
|
|
|
11.1 |
|
|
|
— |
|
Gain on acquisition of business |
|
|
3.3 |
|
|
|
— |
|
|
|
(8.6 |
) |
|
|
— |
|
Impairment charges |
|
|
8.4 |
|
|
|
6.1 |
|
|
|
12.1 |
|
|
|
8.9 |
|
Losses (earnings) attributable to assets held for sale |
|
|
— |
|
|
|
1.4 |
|
|
|
(0.8 |
) |
|
|
4.7 |
|
Deferred purchase price payment |
|
|
— |
|
|
|
0.6 |
|
|
|
0.1 |
|
|
|
3.5 |
|
Impact of tax rate change |
|
|
— |
|
|
|
— |
|
|
|
(3.5 |
) |
|
|
— |
|
Income tax effect of adjustments |
|
|
(6.7 |
) |
|
|
(4.6 |
) |
|
|
(17.5 |
) |
|
|
(15.2 |
) |
Adjusted Net Income |
|
$ |
11.8 |
|
|
$ |
3.3 |
|
|
$ |
9.5 |
|
|
$ |
30.0 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20210107005185/en/
FAQ
What were REV Group's fourth quarter 2020 financial results?
How did the Fire & Emergency segment perform in Q4 2020?
What was the adjusted net income for REV Group in the fourth quarter 2020?