SWM ANNOUNCES FOURTH QUARTER AND FULL YEAR 2021 RESULTS ISSUES 2022 GUIDANCE FOR STRONG PROFIT GROWTH
Schweitzer-Mauduit International, Inc. (SWM) reported strong financial growth for 2021, with total sales reaching $1.44 billion, marking a 34% increase year-over-year. However, inflationary pressures and supply chain issues impacted profitability, leading to a GAAP operating profit of $83.3 million, a significant decline from the previous year. Adjusted EPS fell to $3.10 from $3.68. Management anticipates a recovery in 2022, projecting adjusted EPS between $3.50 and $3.95 and adjusted EBITDA growth of 20-30%. The company plans to maintain dividends and improve free cash flow towards historical levels.
- Total sales increased 34% year-over-year to $1.44 billion.
- Management forecasts 2022 adjusted EPS growth to $3.50-$3.95, a potential growth of 27%.
- Adjusted EBITDA for 2022 is expected to grow by 20% to 30%, indicating strong profit recovery.
- GAAP operating profit fell by $45.5 million, down to $83.3 million, impacted by transaction costs from acquisitions.
- Adjusted EPS decreased to $3.10, down from $3.68, reflecting ongoing inflation and supply chain challenges.
- Total debt rose significantly to $1.27 billion due to the Scapa acquisition, increasing financial leverage.
Alpharetta, Feb. 23, 2022 (GLOBE NEWSWIRE) -- Schweitzer-Mauduit International, Inc. ("SWM" or the "Company") (NYSE: SWM) reported earnings results for the three months and year ended December 31, 2021.
Adjusted measures are reconciled to GAAP at the end of this release. Financial and operating comparisons are versus the prior year period. Figures may not sum to total due to rounding. Definitions: Advanced Materials & Structures (AMS), Engineered Papers (EP), low ignition propensity (LIP), "organic" - pro forma for Tekra acquisition that closed in March 2020, and excludes benefit of Scapa acquisition in April 2021
Full Year 2021 Financial Results Summary
- Strong AMS organic sales growth of
11% offset by inflationary and supply chain pressures across the business - Long-term growth outlook accelerated by Scapa acquisition
- Total sales were
$1,440.0 million , up34% , and up4% on organic basis - GAAP operating profit was
$83.3 million , or5.8% of sales, down$45.5 million , and included$38.9 million of transaction and integration costs and incremental purchase accounting expenses from the Scapa acquisition (closed April 15, 2021); Adjusted operating profit was$158.8 million , or11.0% of sales, down$12.8 million - GAAP EPS was
$2.80 , up from$2.66 , including gains from asset sales and one-time favorable tax items during the fourth quarter; Adjusted EPS was$3.10 , down from$3.68 - Operating cash flow was
$58.1 million and free cash flow was$19.2 million
2022 Financial Outlook
- The Company expects a strong profit recovery in 2022 and issued full year guidance of Adjusted EPS in the range of
$3.50 t o$3.95 , driven by20% to30% growth in adjusted EBITDA
Fourth Quarter 2021 Financial Results Summary
- Fourth quarter results reflected
2% organic sales growth in AMS and3% growth in EP, offset by 2021 peak raw materials costs and supply chain challenges - Total sales were
$390.4 million , up40% , or up3% on organic basis - GAAP operating profit was
$10.9 million , or2.8% of sales, down$12.4 million ; Adjusted operating profit was$28.9 million , or7.4% of sales, down$7.0 million - GAAP EPS was
$1.68 , up from$0.48 , and included$0.87 per share gain on asset sale and one-time net favorable tax items of$0.92 per share; Adjusted EPS was$0.36 , down from$0.77
Management Commentary
Dr. Jeff Kramer, Chief Executive Officer, commented, "We enter 2022 confident that we will deliver strong growth in sales and profitability. 2021 top line performance met our growth expectations, but profits were impacted by sharp input cost increases and supply chain challenges, which we expect to moderate as this year progresses. Early signs show more positive fundamentals on several fronts. We have successfully increased prices across the business and see moderation on some key input costs while we continue to progress against other supply chain hurdles. Our Scapa integration is moving well and meeting our strategic expectations. It was an extremely demanding year, and I commend our global teams for their dedication and perseverance as we delivered for our customers on a day-to-day basis while still executing on many longer-term strategic growth initiatives."
"For AMS, we were encouraged by double-digit organic sales growth in 2021, with filtration, transportation, and construction products leading the way. Sales growth could have been even higher if not for pockets of raw material scarcity and labor shortages, which constrained our ability to meet surging demand for our paint protection films and certain filtration products. Scapa joined SWM in April and we have been pleased with overall sales performance and the teamwork demonstrated as we explored a compelling set of commercial synergy opportunities. We have identified several actionable projects to take advantage of our combined manufacturing capabilities, which we believe will further enhance the strategic value creation of this combination. EP performed as we had anticipated in 2021, notwithstanding the unexpected steep rise in wood pulp costs and other inflationary factors. We improved our cost structure, pioneered hemp fiber engineering innovations and launched new products, and advanced the groundwork for a variety of sustainable fiber-based packaging solutions. These investments in innovation outside of our traditional product line have the potential to meaningfully expand the portfolio and improve the multi-year profit outlook for EP."
Dr. Kramer concluded, "In 2022, we expect continued consolidated top-line growth, improved cost/price dynamics, and a gradual easing of supply chain constraints to drive
Fourth Quarter 2021 Financial Results
Advanced Materials & Structures segment sales were
GAAP operating profit was
Engineered Papers segment sales were
GAAP operating profit was
Unallocated GAAP expenses were
Consolidated sales were
GAAP income was
Adjusted income was
Interest expense was
The Company reported a negative tax rate of
The Company's Chinese JVs contributed
Net currency movements had a
Non-GAAP Adjustments reflect items included in GAAP operating profit, income, and EPS, but excluded from adjusted operating profit, income, and EPS (see non-GAAP reconciliation tables for additional details). The most significant adjustments to fourth quarter 2021 results were the one-time gain of
2021 Year-to-Date Financial Results
Advanced Materials & Structures segment sales were
GAAP operating profit was
Engineered Papers segment sales were
GAAP operating profit was
Unallocated GAAP expenses were
Consolidated sales were
GAAP income was
Adjusted income was
Interest expense was
The Company reported a negative tax rate of
The Company's Chinese JVs contributed
Net currency movements were a
Non-GAAP Adjustments reflect items included in GAAP operating profit, income, and EPS, but excluded from adjusted operating profit, income, and EPS (see non-GAAP reconciliation tables for additional details). The most significant adjustments to full year 2021 results were related to the Scapa acquisition, purchase accounting expenses, the tax valuation items, and the gain from the Spotswood site sale. The Company incurred
Cash Flow, Debt, & Dividend
2021 cash provided by operating activities was
Capital spending and capitalized software totaled
Total debt was
Pursuant to the terms of the Company's credit agreement, net debt to adjusted EBITDA was 4.8x as of December 31, 2021, up from 2.3x from year end 2020. The increase in debt and leverage levels is primarily related to the acquisition of Scapa.
The Company announced a quarterly cash dividend of
2022 Financial Outlook
The Company issued 2022 Adjusted EPS guidance of
The Company expects 2022 capital expenditures and capitalized software spending of approximately
Environmental, Social, and Governance (ESG)
On January 12, 2022, the Company released its 2021 Environmental, Social, and Governance (ESG) report as part of its ongoing efforts to increase transparency around its ESG strategy and initiatives. The report shares stories of how SWM is working toward more sustainable solutions, including those that impact the environments where the Company operates, where its products are used, and the planet in general. Among the highlights in the report are the following areas important to the Company’s strategy:
- SWM employees and their health, safety, and development
- SWM’s culture that allows for honest conversations, diversity of thought, teamwork, creativity, and innovation
- Customer relationships and SWM products
- Governance oversight and policies to support integrity and ethical behavior throughout the four continents where SWM operates
- Commitment to excellence in everything, including supporting local communities
- SWM’s responsibility to further integrating environmental practices into its strategies
Conference Call
SWM will hold a conference call to review fourth quarter 2021 and full year results with investors and analysts at 8:30 a.m. Eastern time on Thursday, February 24, 2022. The earnings conference call will be simultaneously broadcast over the Internet at www.swmintl.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.
SWM 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 SWM
Schweitzer-Mauduit International, Inc., operating as SWM International, is a leading global performance materials company, focused on finding ways to improve everyday life by bringing best-in-class innovation, design, and manufacturing solutions to our customers. Our highly engineered films, adhesive tapes, foams, nets, nonwovens, and papers are designed and manufactured using resins, polymers, and natural fibers for a variety of industries and specialty applications. SWM and its subsidiaries manufacture on four continents, conduct business in over 90 countries and employ approximately 5,000 people worldwide. For further information, please visit SWM’s website at www.swmintl.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 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, the future effects of supply chain challenges and price increases, future cash flows, net leverage, purchase accounting impacts, effective tax rates, planned investments, impacts of the COVID-19 pandemic on our operations, profitability, and cash flow, 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.
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 our business shall 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 pandemics and other public health emergencies, including the continued impact of, and the governmental and third party response to, the COVID-19 pandemic and its variant strains (including any proposed new regulation concerning mandatory COVID-19 vaccination of employees);
- Changes in sales or production volumes, pricing and/or manufacturing costs of reconstituted tobacco products, cigarette paper (including for LIP cigarettes), including any change by our customers in their tobacco and tobacco-related blends for their cigarettes, their target inventory levels and/or the overall demand for their products, new technologies such as e-cigarettes, inventory adjustments and rebalancings in our EP segment. Additionally, competition and changes in AMS end-market products due to changing customer demands;
- Changes in the Chinese economy, including relating to the demand for reconstituted tobacco, premium cigarettes and netting and due to impact of tariffs;
- 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;
- Changes in the source and intensity of competition in our commercial segments;
- Our ability to attract and retain key personnel;
- Weather conditions, including potential impacts, if any, from climate change, known and unknown, seasonality factors that affect the demand for virgin tobacco leaf and natural disasters or unusual weather events;
- Seasonal or cyclical market and industry fluctuations which may result in reduced net sales and operating profits during certain periods;
- Increases in commodity prices and lack of availability of such commodities, including energy, wood pulp and resins, which could impact the sales and profitability of our products;
- Adverse changes in the oil, gas, automotive, construction and infrastructure, and mining sectors impacting key AMS segment customers;
- Increases in operating costs due to inflation or otherwise, such as labor expense, compensation and benefits costs;
- Employee retention and labor shortages;
- Changes in employment, wage and hour laws and regulations in the U.S., France and elsewhere, including the loi de Securisation de l'emploi in France, unionization rule and regulations by the National Labor Relations Board in the U.S., equal pay initiatives, additional anti-discrimination rules or tests and different interpretations of exemptions from overtime laws;
- Labor strikes, stoppages, disruptions or other disruptions at our facilities;
- 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, for example relating to the tobacco industry, taxation and the environment (including the impact thereof on our Chinese joint ventures);
- New reports as to the effect of smoking on human health or the environment;
- 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 and the effects of the ongoing discussions between the U.K. and European Union to determine the terms of the U.K.'s withdrawal from the European Union;
- The phasing out of USD LIBOR after 2023;
- Changes in the manner in which we finance our debt and future capital needs, including potential acquisitions;
- The success of, and costs associated with, our current or future restructuring initiatives, including the granting of any needed governmental approvals and the occurrence of work stoppages or other labor disruptions;
- Changes in the discount rates, revenue growth, cash flow growth rates or other assumptions used by the Company in its assessment for impairment of assets and adverse economic conditions or other factors that would result in significant impairment charges;
- Supply chain disruptions, including the failure of one or more material suppliers, including energy, resin and pulp suppliers, to supply materials as needed to maintain our product plans and cost structure;
- International conflicts and disputes, 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;
- The pace and extent of further international adoption of LIP cigarette standards and the nature of standards so adopted;
- Risks associated with our
50% -owned, non-U.S. joint ventures relating to control and decision-making, compliance, accounting standards, transparency and customer relations, among others; - 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;
- 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 and Germany;
- The outcome and cost of the LIP-related intellectual property litigation against Glatz in Europe;
- Risks associated with our technological advantages in our intellectual property and the likelihood that our current technological advantages are unable to continue indefinitely;
- Risks associated with acquisitions or other strategic transactions, including acquired liabilities and restrictions, retaining customers from businesses acquired, achieving any expected results or synergies from acquired businesses, complying with new regulatory frameworks, difficulties in integrating acquired businesses or implementing strategic transactions generally and risks associated with international acquisition transactions, including in countries where we do not currently have a material presence;
- Risks associated with dispositions, including post-closing claims being made against us, disruption to our other businesses during a sale process or thereafter, credit risks associated with any buyer of such disposed assets and our ability to collect funds due from any such buyer;
- Risks associated with our global asset realignment initiatives, including: changes in tax law, treaties, interpretations, or regulatory determinations; audits made by applicable regulatory authorities and/or our auditor; and our ability to operate our business in a manner consistent with the regulatory requirements for such realignment;
- Increased taxation on tobacco-related products;
- 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;
- Changes in tax rates, the adoption of new U.S. or international tax legislation or exposure to additional tax liabilities;
- Changes in construction and infrastructure spending and its impact on demand for certain products;
- Potential loss of consumer awareness and demand for acquired companies’ products if it is decided to rebrand those products under the Company’s legacy brand names; and
- Other factors described elsewhere in this document and from time to time in documents that we file with 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 we do not undertake any 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.
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.
For additional factors and further discussion of these factors, please see SWM's most recently filed Annual Report on Form 10-K and other reports we file with the SEC from time to time, which can be found at the SEC’s website www.sec.gov. The discussion of these risks is specifically incorporated by reference into this release. 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, plant closure expenses, certain purchase accounting adjustments related to AMS segment acquisitions, acquisition and integration related 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 U.S. Dollars based upon the foreign currency exchange rates for the applicable comparable period. Financial measures which exclude or include these items have not been determined in accordance with accounting principles generally accepted in the United States (GAAP) and are therefore "non-GAAP" financial measures. Reconciliations of these non-GAAP financial measures to the most closely analogous measure determined in accordance with GAAP are included in the financial schedules attached to this release.
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.
SOURCE SWM:
CONTACT
Andrew Wamser
Chief Financial Officer
+1-770-569-4271
Or
Mark Chekanow
Director of Investor Relations
+1-770-569-4229
Website: http://www.swmintl.com
SCHWEITZER-MAUDUIT INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in millions, except per share amounts)
(Unaudited)
Three Months Ended December 31, | |||||||||||||||||
2021 | 2020 | % Change | |||||||||||||||
Net sales | $ | 390.4 | $ | 279.4 | 39.7 | % | |||||||||||
Cost of products sold | 314.2 | 199.9 | 57.2 | ||||||||||||||
Gross profit | 76.2 | 79.5 | (4.2) | ||||||||||||||
Selling expense | 12.5 | 9.6 | 30.2 | ||||||||||||||
Research and development expense | 5.4 | 3.4 | 58.8 | ||||||||||||||
General expense | 43.2 | 39.0 | 10.8 | ||||||||||||||
Total nonmanufacturing expenses | 61.1 | 52.0 | 17.5 | ||||||||||||||
Restructuring and impairment expense | 4.2 | 4.2 | — | ||||||||||||||
Operating profit | 10.9 | 23.3 | (53.2) | ||||||||||||||
Interest expense | 14.8 | 7.7 | 92.2 | ||||||||||||||
Other (expense) income, net | 35.1 | (0.3) | N.M. | ||||||||||||||
Income before income taxes and income from equity affiliates | 31.2 | 15.3 | N.M. | ||||||||||||||
(Benefit) provision for income taxes | (21.8) | 2.9 | N.M. | ||||||||||||||
Income from equity affiliates, net of income taxes | 0.3 | 2.9 | (89.7) | ||||||||||||||
Net income | $ | 53.3 | $ | 15.3 | N.M. | ||||||||||||
Net income per share - basic: | |||||||||||||||||
Net income per share – basic | $ | 1.70 | $ | 0.49 | N.M. | ||||||||||||
Net income per share – diluted: | |||||||||||||||||
Net income per share – diluted | $ | 1.68 | $ | 0.48 | N.M. | ||||||||||||
Cash dividends declared per share | $ | 0.44 | $ | 0.44 | |||||||||||||
Weighted average shares outstanding: | |||||||||||||||||
Basic | 31,055,200 | 31,914,300 | |||||||||||||||
Diluted | 31,454,300 | 31,355,900 |
N.M. - Not Meaningful
SCHWEITZER-MAUDUIT INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in millions, except per share amounts)
(Unaudited)
Year Ended December 31, | |||||||||||||||||
2021 | 2020 | % Change | |||||||||||||||
Net sales | $ | 1,440.0 | $ | 1,074.4 | 34.0 | % | |||||||||||
Cost of products sold | 1,109.7 | 766.1 | 44.9 | ||||||||||||||
Gross profit | 330.3 | 308.3 | 7.1 | ||||||||||||||
Selling expense | 46.7 | 36.9 | 26.6 | ||||||||||||||
Research and development expense | 20.3 | 13.8 | 47.1 | ||||||||||||||
General expense | 169.9 | 116.9 | 45.3 | ||||||||||||||
Total nonmanufacturing expenses | 236.9 | 167.6 | 41.3 | ||||||||||||||
Restructuring and impairment expense | 10.1 | 11.9 | (15.1) | ||||||||||||||
Operating profit | 83.3 | 128.8 | (35.3) | ||||||||||||||
Interest expense | 46.1 | 30.5 | 51.1 | ||||||||||||||
Other income (expense), net | 35.9 | (1.0) | N.M. | ||||||||||||||
Income before income taxes and income from equity affiliates | 73.1 | 97.3 | (24.9) | ||||||||||||||
(Benefit) provision for income taxes | (9.4) | 18.4 | N.M. | ||||||||||||||
Income from equity affiliates, net of income taxes | 6.4 | 4.9 | 30.6 | ||||||||||||||
Net income | $ | 88.9 | $ | 83.8 | 6.1 | % | |||||||||||
Net income per share - basic: | |||||||||||||||||
Net income per share – basic | $ | 2.83 | $ | 2.68 | 5.6 | % | |||||||||||
Net income per share – diluted: | |||||||||||||||||
Net income per share – diluted | $ | 2.80 | $ | 2.66 | 5.3 | % | |||||||||||
Cash dividends declared per share | $ | 1.76 | $ | 1.76 | |||||||||||||
Weighted average shares outstanding: | |||||||||||||||||
Basic | 31,030,400 | 30,832,700 | |||||||||||||||
Diluted | 31,400,300 | 31,104,200 |
N.M. - Not Meaningful
SCHWEITZER-MAUDUIT INTERNATIONAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in millions)
(Unaudited)
December 31, 2021 | December 31, 2020 | ||||||||||
ASSETS | |||||||||||
Cash and cash equivalents | $ | 74.7 | $ | 54.7 | |||||||
Accounts receivable, net | 238.0 | 148.5 | |||||||||
Inventories | 259.5 | 179.7 | |||||||||
Other current assets | 22.4 | 13.5 | |||||||||
Property, plant and equipment, net | 463.9 | 339.0 | |||||||||
Goodwill | 640.8 | 403.7 | |||||||||
Other noncurrent assets | 713.5 | 445.8 | |||||||||
Total Assets | $ | 2,412.8 | $ | 1,584.9 | |||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Current debt | $ | 3.2 | $ | 2.8 | |||||||
Other current liabilities | 227.9 | 164.1 | |||||||||
Long-term debt | 1,267.1 | 590.5 | |||||||||
Pension and other postretirement benefits | 39.0 | 36.5 | |||||||||
Deferred income tax liabilities | 87.6 | 45.1 | |||||||||
Long-term income tax payable | 16.6 | 17.7 | |||||||||
Other noncurrent liabilities | 89.2 | 78.6 | |||||||||
Stockholders’ equity | 682.2 | 649.6 | |||||||||
Total Liabilities and Stockholders’ Equity | $ | 2,412.8 | $ | 1,584.9 |
SCHWEITZER-MAUDUIT INTERNATIONAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(Dollars in millions)
(Unaudited)
Year Ended December 31, | |||||||||||
2021 | 2020 | ||||||||||
Operating | |||||||||||
Net income | $ | 88.9 | $ | 83.8 | |||||||
Non-cash items included in net income: | |||||||||||
Depreciation and amortization | 92.7 | 72.2 | |||||||||
Impairments | 1.6 | — | |||||||||
Deferred income tax | (27.0) | (5.2) | |||||||||
Pension and other postretirement benefits | 0.7 | 3.7 | |||||||||
Stock-based compensation | 8.5 | 8.8 | |||||||||
Income from equity affiliates | (6.4) | (4.9) | |||||||||
Brazil tax assessment accruals, net | (6.1) | — | |||||||||
Gain on sale of assets | (35.3) | — | |||||||||
Long-term income tax payable | — | (0.5) | |||||||||
Cash dividends received from equity affiliates | 3.3 | 2.7 | |||||||||
Other items | (1.4) | 6.7 | |||||||||
Changes in operating working capital | (61.4) | (5.7) | |||||||||
Cash provided by operations | 58.1 | 161.6 | |||||||||
Investing | |||||||||||
Capital spending | (35.9) | (30.1) | |||||||||
Capitalized software costs | (3.0) | (3.2) | |||||||||
Acquisitions, net of cash acquired | (630.6) | (169.3) | |||||||||
Proceeds from sale of assets | 35.3 | 0.5 | |||||||||
Other investing | (2.3) | (1.0) | |||||||||
Cash used in investing | (636.5) | (203.1) | |||||||||
Financing | |||||||||||
Cash dividends paid to SWM stockholders | (55.3) | (55.0) | |||||||||
Changes in short-term debt | — | — | |||||||||
Proceeds from issuances of long-term debt | 744.5 | 212.7 | |||||||||
Payments on long-term debt | (55.9) | (165.3) | |||||||||
Payments for debt issuance costs | (14.6) | — | |||||||||
Payments on financing lease obligations | (15.4) | — | |||||||||
Purchases of common stock | (3.4) | (1.0) | |||||||||
Cash used in financing | 599.9 | (8.6) | |||||||||
Effect of exchange rate changes on cash and cash equivalents | (1.5) | 1.8 | |||||||||
Increase (decrease) in cash and cash equivalents | $ | 20.0 | $ | (48.3) |
SCHWEITZER-MAUDUIT INTERNATIONAL, INC. AND SUBSIDIARIES
BUSINESS SEGMENT REPORTING
(Dollars in millions)
(Unaudited)
Net Sales | |||||||||||||||||||||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||||||||||||||
2021 | 2020 | % Change | 2021 | 2020 | % Change | ||||||||||||||||||||||||||||||
AMS | $ | 255.6 | $ | 148.9 | 71.7 | % | $ | 930.7 | $ | 543.5 | 71.2 | % | |||||||||||||||||||||||
EP | 134.8 | 130.5 | 3.3 | % | 509.3 | 530.9 | (4.1) | % | |||||||||||||||||||||||||||
Total Consolidated | $ | 390.4 | $ | 279.4 | 39.7 | % | $ | 1,440.0 | $ | 1,074.4 | 34.0 | % |
Operating Profit | |||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||
Return on Net Sales | Return on Net Sales | ||||||||||||||||||||||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||||||||
AMS | $ | 5.5 | $ | 19.5 | 2.2 | % | 13.1 | % | $ | 61.6 | $ | 64.8 | 6.6 | % | 11.9 | % | |||||||||||||||||||||||||||||||
EP | 22.4 | 23.5 | 16.6 | % | 18.0 | % | 100.5 | 116.8 | 19.7 | % | 22.0 | % | |||||||||||||||||||||||||||||||||||
Unallocated | (17.0) | (19.7) | (78.8) | (52.8) | |||||||||||||||||||||||||||||||||||||||||||
Total Consolidated | $ | 10.9 | $ | 23.3 | 2.8 | % | 8.3 | % | $ | 83.3 | $ | 128.8 | 5.8 | % | 12.0 | % |
Non-GAAP Adjustments to Operating Profit | |||||||||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
AMS - Restructuring & Impairment Expenses | $ | 1.9 | $ | 0.1 | $ | 1.9 | $ | 0.6 | |||||||||||||||
AMS - Purchase Accounting Adjustments | 11.2 | 6.5 | 43.3 | 25.8 | |||||||||||||||||||
EP - Restructuring & Impairment Expenses, plant closure expenses, and Tax Assessment | 2.5 | 6.0 | 8.9 | 16.3 | |||||||||||||||||||
Unallocated | 2.4 | — | 21.4 | 0.1 | |||||||||||||||||||
Total Consolidated | $ | 18.0 | $ | 12.6 | $ | 75.5 | $ | 42.8 |
Adjusted Operating Profit * | |||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||
Return on Net Sales | Return on Net Sales | ||||||||||||||||||||||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||||||||
AMS | $ | 18.6 | $ | 26.1 | 7.3 | % | 17.5 | % | $ | 106.8 | $ | 91.2 | 11.5 | % | 16.8 | % | |||||||||||||||||||||||||||||||
EP | 24.9 | 29.5 | 18.5 | % | 22.6 | % | 109.4 | 133.1 | 21.5 | % | 25.1 | % | |||||||||||||||||||||||||||||||||||
Unallocated | (14.6) | (19.7) | (57.4) | (52.7) | |||||||||||||||||||||||||||||||||||||||||||
Total Consolidated | $ | 28.9 | $ | 35.9 | 7.4 | % | 12.8 | % | $ | 158.8 | $ | 171.6 | 11.0 | % | 16.0 | % |
* Adjusted Operating Profit, a non-GAAP financial measure, is calculated by adding Restructuring & Impairment Expenses and Purchase Accounting Adjustments to Operating Profit.
SCHWEITZER-MAUDUIT INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTAL DATA
(Dollars in millions, except per share amounts)
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Operating profit | $ | 10.9 | $ | 23.3 | $ | 83.3 | $ | 128.8 | |||||||||||||||
Plus: Restructuring and impairment, and plant closure expenses | 4.4 | 6.0 | 10.8 | 16.9 | |||||||||||||||||||
Plus: Purchase accounting adjustments | 11.2 | 6.5 | 43.3 | 25.8 | |||||||||||||||||||
Plus: Acquisition and integration related costs | 2.4 | — | 21.4 | — | |||||||||||||||||||
Adjusted Operating Profit | $ | 28.9 | $ | 35.8 | $ | 158.8 | $ | 171.5 | |||||||||||||||
Income | $ | 53.3 | $ | 15.3 | $ | 88.9 | $ | 83.8 | |||||||||||||||
Plus: Restructuring and impairment expense | 4.2 | 4.2 | 10.1 | 11.9 | |||||||||||||||||||
Less: Tax impact of restructuring and impairment expense | (0.9) | (1.1) | (2.4) | (3.1) | |||||||||||||||||||
Less: Gain on Sale of Spotswood | (35.2) | — | (35.2) | — | |||||||||||||||||||
Plus: Tax impact on gain on sale of Spotswood | 8.0 | — | 8.0 | — | |||||||||||||||||||
Plus: Plant closure | 0.2 | 1.7 | 0.7 | 4.9 | |||||||||||||||||||
Less: Tax impact of plant closure | (0.1) | (0.4) | (0.2) | (1.1) | |||||||||||||||||||
Plus: Purchase accounting adjustments | 11.2 | 6.5 | 43.3 | 25.8 | |||||||||||||||||||
Less: Tax impact of purchase accounting adjustments | (2.3) | (1.6) | (8.7) | (6.3) | |||||||||||||||||||
Plus (less): Brazil tax assessments | — | 0.1 | (6.1) | 0.1 | |||||||||||||||||||
Plus: Tax impact of Brazil tax assessments | — | — | 2.8 | — | |||||||||||||||||||
Plus: Acquisition and integration related costs | 2.4 | — | 21.4 | — | |||||||||||||||||||
Less: Tax impact on acquisition and integration related costs | (0.5) | — | (4.7) | — | |||||||||||||||||||
Plus: Acquisition related foreign currency exchange impacts | — | — | 6.9 | — | |||||||||||||||||||
Less: Luxembourg valuation allowance release | (33.6) | — | (33.6) | — | |||||||||||||||||||
Plus: Reversal of valuation allowance on prior year tax credits | 4.6 | — | 4.6 | — | |||||||||||||||||||
Plus (less): Tax legislative changes, net of other discrete items | 1.4 | — | 3.5 | (0.4) | |||||||||||||||||||
Adjusted Income | $ | 12.7 | $ | 24.7 | $ | 99.3 | $ | 115.6 | |||||||||||||||
Earnings per share - diluted | $ | 1.68 | $ | 0.48 | $ | 2.80 | $ | 2.66 | |||||||||||||||
Plus: Restructuring and impairment expense | 0.13 | 0.13 | 0.32 | 0.38 | |||||||||||||||||||
Less: Tax impact of restructuring and impairment expense | (0.03) | (0.04) | (0.08) | (0.10) | |||||||||||||||||||
Less: Gain on Sale of Spotswood | (1.12) | — | (1.12) | — | |||||||||||||||||||
Plus: Tax impact on gain on sale of Spotswood | 0.25 | — | 0.25 | — | |||||||||||||||||||
Plus: Plant closure | — | 0.06 | 0.02 | 0.16 | |||||||||||||||||||
Less: Tax impact of plant closure | (0.01) | (0.02) | (0.01) | (0.04) | |||||||||||||||||||
Plus: Purchase accounting adjustments | 0.35 | 0.21 | 1.37 | 0.83 | |||||||||||||||||||
Less: Tax impact of purchase accounting adjustment | (0.07) | (0.05) | (0.28) | (0.20) | |||||||||||||||||||
Less: Brazil tax assessments | — | — | (0.20) | — | |||||||||||||||||||
Plus: Tax impact of Brazil tax assessments | — | — | 0.09 | — | |||||||||||||||||||
Plus: Acquisition and integration related costs | 0.08 | — | 0.68 | — | |||||||||||||||||||
Less: Tax impact on acquisition and integration related costs | (0.02) | — | (0.15) | — | |||||||||||||||||||
Plus: Acquisition related foreign currency exchange impacts | — | — | 0.22 | — | |||||||||||||||||||
Less: Luxembourg valuation allowance release | (1.07) | — | (1.07) | — | |||||||||||||||||||
Plus: Reversal of valuation allowance on prior year tax credits | 0.15 | — | 0.15 | — | |||||||||||||||||||
Plus (less): Tax legislative changes, net of other discrete items | 0.04 | — | 0.11 | (0.01) | |||||||||||||||||||
Adjusted Earnings Per Share - Diluted | $ | 0.36 | $ | 0.77 | $ | 3.10 | $ | 3.68 |
SCHWEITZER-MAUDUIT INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTAL DATA
(Dollars in millions, except per share amounts)
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Net income | $ | 53.3 | $ | 15.3 | $ | 88.9 | $ | 83.8 | |||||||||||||||
Plus: Interest expense on debt | 14.8 | 7.7 | 50.6 | 30.5 | |||||||||||||||||||
Plus: Interest expense on Brazil tax assessments | — | 0.1 | (4.5) | 0.1 | |||||||||||||||||||
Plus: Provision for income taxes | (21.8) | 2.9 | (9.4) | 18.4 | |||||||||||||||||||
Plus: Depreciation and amortization | 26.5 | 19.3 | 94.0 | 70.1 | |||||||||||||||||||
Plus: Restructuring and impairment expense | 4.2 | 4.2 | 10.1 | 11.9 | |||||||||||||||||||
Plus: Inventory write-down expense related to plant closure | (0.2) | — | 0.3 | 2.0 | |||||||||||||||||||
Plus: Acquisition and integration related costs | 2.4 | — | 21.4 | — | |||||||||||||||||||
Plus: Income from equity affiliates | (0.3) | (2.9) | (6.4) | (4.9) | |||||||||||||||||||
Plus: Other (income) expense, net | (35.1) | 0.3 | (41.2) | 1.0 | |||||||||||||||||||
Plus: Acquisition related foreign currency exchange impacts | — | — | 6.9 | — | |||||||||||||||||||
Plus: Reversal of other expenses related to Brazil tax assessments | — | — | (1.6) | — | |||||||||||||||||||
Adjusted EBITDA from continuing operations | $ | 43.8 | $ | 46.9 | $ | 209.1 | $ | 212.9 | |||||||||||||||
AMS adjusted EBITDA | $ | 28.1 | $ | 30.1 | $ | 134.7 | $ | 106.7 | |||||||||||||||
EP adjusted EBITDA | 30.2 | 36.3 | 131.1 | 158.0 | |||||||||||||||||||
Unallocated adjusted EBITDA | (14.5) | (19.5) | (56.7) | (51.8) | |||||||||||||||||||
Adjusted EBITDA from continuing operations | $ | 43.8 | $ | 46.9 | $ | 209.1 | $ | 212.9 | |||||||||||||||
Cash provided by operating activities | $ | 30.6 | $ | 54.1 | $ | 58.1 | $ | 161.6 | |||||||||||||||
Less: Capital spending | (12.1) | (9.4) | (35.9) | (30.1) | |||||||||||||||||||
Less: Capitalized software costs | (1.1) | (0.4) | (3.0) | (3.2) | |||||||||||||||||||
Free Cash Flow | $ | 17.4 | $ | 44.3 | $ | 19.2 | $ | 128.3 | |||||||||||||||
December 31, 2021 | December 31, 2020 | ||||||||||||||||||||||
Total Debt | $ | 1,270.3 | $ | 593.3 | |||||||||||||||||||
Less: Cash | 74.7 | 54.7 | |||||||||||||||||||||
Net Debt | $ | 1,195.6 | $ | 538.6 | |||||||||||||||||||
2022 Earnings Per Share Guidance - Diluted
2022E | ||||||||
2022E GAAP EPS | ||||||||
Plus: Purchase accounting expense | 1.44 | |||||||
Less: Tax impact of purchase accounting expense | (0.26) | |||||||
2022E Adjusted EPS |
Note: Other non-GAAP adjustments including integration and restructuring expenses and asset sale gains are expected to be immaterial.
FAQ
What were Schweitzer-Mauduit's total sales for 2021?
What is the adjusted EPS forecast for SWM in 2022?
How did inflation affect SWM's financial performance?
What is the outlook for SWM's adjusted EBITDA growth in 2022?