SWM ANNOUNCES THIRD QUARTER 2020 RESULTS
On November 4, 2020, Schweitzer-Mauduit International (SWM) reported its third quarter earnings, reflecting a 9% increase in total sales to $279.3 million. Adjusted operating profit rose 26% to $52.7 million, while adjusted EPS increased 15% to $1.16. GAAP EPS was $0.78, a 13% decline due to restructuring costs. The Engineered Papers segment showed strong performance with sales up 8%, while Advanced Materials & Structures faced challenges with an 8% organic sales drop. Despite COVID-19 impacts, the company is optimistic about future growth, with operating cash flow reaching $107.5 million year-to-date.
- Total sales increased by 9% to $279.3 million.
- Adjusted operating profit grew by 26% to $52.7 million, reflecting effective cost controls.
- Adjusted EPS rose by 15% to $1.16, exceeding management expectations.
- Engineered Papers segment sales increased by 8%, driven by higher inventory levels among customers.
- GAAP EPS decreased by 13% to $0.78 due to restructuring expenses.
- Organic sales in the Advanced Materials & Structures segment declined by 8%.
- Some end-markets remain impacted by COVID-19, potentially affecting future sales.
Alpharetta, Nov. 04, 2020 (GLOBE NEWSWIRE) -- ALPHARETTA, GA, November 4, 2020 -- Schweitzer-Mauduit International, Inc. ("SWM" or the "Company") (NYSE: SWM) reported earnings results for the three month and nine month periods ended September 30, 2020.
Adjusted measures are reconciled to GAAP at the end of this release. Financial and operating comparisons are versus the prior year period and are from continuing operations. Figures may not sum to total due to rounding. Definitions: Advanced Materials & Structures (AMS), Engineered Papers (EP), Low Ignition Propensity (LIP), "organic" - excluding acquisition benefit, "Tekra" - Tekra and Trient acquisition that closed in March 2020
Third Quarter 2020 Financial Results Summary
- Third quarter results reflected strong EP segment performance and positive sequential sales and profitability trend improvements in AMS as demand recovers from COVID-19 impacts
- Total sales were
$279.3 million , up9% - GAAP operating profit was
$37.0 million , or13.2% of sales, up7% - Adjusted operating profit was
$52.7 million , or18.9% of sales, up26% - GAAP EPS was
$0.78 , down13% due to EP segment restructuring expenses - Adjusted EPS was
$1.16 , up15% - Year-to-date operating cash flow was
$107.5 million and free cash flow was$84.0 million
Management Commentary
Dr. Jeff Kramer, Chief Executive Officer, commented, "We are pleased to report a strong quarter with sales and adjusted profit growth in both segments. While the pandemic continued to impact some of our end-markets, the global SWM team continues to perform well under challenging circumstances. Our top priority remains keeping our employees safe while delivering consistent service and high-quality products to our customers. All of our sites were fully operational throughout the entire quarter, a testament to our people's commitment to the safety protocols implemented across the company."
“Third quarter results again demonstrated that our diversified portfolio is capable of delivering growth throughout the varying conditions in an economic cycle, even in uncertain times such as these. Adjusted EPS grew
"AMS results continued to reflect some COVID-19 related challenges, but the portfolio remained resilient with top and bottom-line trends improving sequentially. Overall, organic sales were down
Dr. Kramer concluded, "As we enter the final quarter of 2020, we are proud of our achievements to date and believe we are in position to close out the year on a positive note. From a financial standpoint we are on track to deliver another year with approximately
Third Quarter 2020 Financial Results
Advanced Materials & Structures segment sales were
GAAP operating profit was
Engineered Papers segment sales were
GAAP operating profit was
Spotswood, NJ facility closure. During the third quarter, the Company reached an agreement with a large customer to shift production of papers purchased from the Company's Spotswood, New Jersey site (which exclusively served this customer) to other SWM facilities. As part of the transition, the Company worked collaboratively with the customer to co-develop a new production technology to better meet the customer's needs. The Company has begun the process of shutting down the Spotswood facility, which is expected to be completed by the end of 2020, and SWM and the customer have signed a new multi-year supply agreement. The Company incurred
Unallocated GAAP and adjusted expenses were
Consolidated sales were
GAAP income was
Interest expense was
The Company reported a 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). The most significant adjustments to third quarter 2020 results were related to the planned Spotswood site shutdown within the EP segment. During 3Q:20 the company recorded restructuring costs of
In addition to the Spotswood shutdown costs, non-GAAP adjustments included other EP segment restructuring expenses of
2020 Year-to-Date Financial Results
Advanced Materials & Structures segment sales were
Engineered Papers segment sales were
Unallocated GAAP and adjusted expenses were each
Consolidated sales were
GAAP income was
Interest expense was
The Company reported a 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). The most significant adjustments to year-to-date 2020 results were purchase accounting expenses of
Cash Flow, Debt, & Dividend
Year-to-date 2020 cash provided by operating activities was
Capital spending and capitalized software totaled
On March 13, 2020, the Company closed on the Tekra acquisition. The total net cash consideration of
Total debt was
Pursuant to the debt covenants, the Company's net debt to adjusted EBITDA was approximately 2.5x as of September 30, 2020, up from 2.1x from year end 2019, due primarily to financing the Tekra acquisition. Per the terms of the Company's credit agreement, the Company's maximum leverage covenant is 5.0x through the duration of 2020 and is required to be below 4.5x by the end of the second quarter of 2021.
The Company announced a quarterly cash dividend of
Conference Call
SWM will hold a conference call to review third quarter 2020 results with investors and analysts at 8:30 a.m. Eastern time on Thursday, November 5, 2020. 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
SWM is a leading global performance materials company. Our highly engineered papers, films, nets and nonwovens are designed and manufactured using natural fibers and polymers for a variety of industries and applications. We provide our customers with critical components that enhance the performance of their products. End markets served include filtration, transportation, infrastructure and construction, medical, industrial, tobacco, energy, food services and home décor. SWM and its subsidiaries manufacture on four continents, conduct business in over 90 countries and employ approximately 3,400 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 and other federal securities laws that are subject to the safe harbor created by such laws and other legal protections. Forward-looking statements include, without limitation, those regarding future performance, capital expenditures, future market and EPS trends, sales and volume trends, growth prospects, currency rates and trends and impact on EPS, future cash flows, 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," "typically," "will," and similar words. These statements are not guarantees of future performance and certain risks, uncertainties (some of which are beyond the Company’s control) 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 spread and impact of, and the governmental and third party response to, the COVID-19 pandemic;
- The impact of mandatory business closures, limits on non-essential travel, “social or physical distancing” guidelines, “shelter-in-place” mandates and similar governmental and private measures taken to combat the spread of COVID-19;
- Changes in sales or production volumes, pricing and/or manufacturing costs of Recon 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. We operate in highly competitive markets in which alternative supplies and technologies may attract our customers away from our products. In addition, our customers may, in some cases, produce for themselves the components that the Company sells to them for incorporation into their products, thus reducing or eliminating their purchases from us;
- Our ability to attract and retain key personnel, due to our prior restructuring actions, the tobacco industry in which we operate or otherwise;
- 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;
- Changes in the method pursuant to which LIBOR rates are determined and the potential phasing out of LIBOR after 2021;
- 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;
- 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 LIP-related intellectual property infringement and validity litigation in Europe and the Glatz's German Patent Court invalidation proceedings;
- 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 Annual Report on Form 10-K for the year ended December 31, 2019, Quarterly Reports on Form 10-Q for the quarters ended March 31, 2020 and June 30, 2020, and other reports we file 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, certain purchase accounting adjustments related to AMS segment acquisitions, interest expense, the effect of income tax provisions and other tax impacts, capital spending, capitalized software costs, loss from discontinued operations, 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 September 30, | ||||||||||
2020 | 2019 | % Change | ||||||||
Net sales | $ | 279.3 | $ | 256.4 | 8.9 | % | ||||
Cost of products sold | 199.1 | 184.2 | 8.1 | |||||||
Gross profit | 80.2 | 72.2 | 11.1 | |||||||
Selling expense | 9.0 | 8.6 | 4.7 | |||||||
Research and development expense | 3.6 | 3.1 | 16.1 | |||||||
General expense | 24.6 | 24.3 | 1.2 | |||||||
Total nonmanufacturing expenses | 37.2 | 36.0 | 3.3 | |||||||
Restructuring and impairment expense | 6.0 | 1.6 | N.M. | |||||||
Operating profit | 37.0 | 34.6 | 6.9 | |||||||
Interest expense | 7.8 | 6.7 | 16.4 | |||||||
Other (expense) income, net | (1.0) | 1.7 | N.M. | |||||||
Income from continuing operations before income taxes and income from equity affiliates | 28.2 | 29.6 | (4.7) | |||||||
Provision for income taxes | 4.8 | 3.2 | 50.0 | |||||||
Income from equity affiliates, net of income taxes | 1.1 | 1.3 | (15.4) | |||||||
Income from continuing operations | 24.5 | 27.7 | (11.6) | |||||||
Net income | $ | 24.5 | $ | 27.7 | (11.6) | % | ||||
Net income per share - basic: | ||||||||||
Income per share from continuing operations | $ | 0.78 | $ | 0.90 | (13.3) | % | ||||
Net income per share – basic | $ | 0.78 | $ | 0.90 | (13.3) | % | ||||
Net income per share – diluted: | ||||||||||
Income per share from continuing operations | $ | 0.78 | $ | 0.90 | (13.3) | % | ||||
Net income per share – diluted | $ | 0.78 | $ | 0.90 | (13.3) | % | ||||
Cash dividends declared per share | $ | 0.44 | $ | 0.44 | ||||||
Weighted average shares outstanding: | ||||||||||
Basic | 30,909,700 | 30,662,800 | ||||||||
Diluted | 31,142,500 | 30,831,900 |
N.M. - Not Meaningful
SCHWEITZER-MAUDUIT INTERNATIONAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Dollars in millions, except per share amounts)
(Unaudited)
Nine Months Ended September 30, | ||||||||||
2020 | 2019 | % Change | ||||||||
Net sales | $ | 795.0 | $ | 784.3 | 1.4 | % | ||||
Cost of products sold | 566.2 | 565.2 | 0.2 | |||||||
Gross profit | 228.8 | 219.1 | 4.4 | |||||||
Selling expense | 27.3 | 25.8 | 5.8 | |||||||
Research and development expense | 10.4 | 10.1 | 3.0 | |||||||
General expense | 77.9 | 72.0 | 8.2 | |||||||
Total nonmanufacturing expenses | 115.6 | 107.9 | 7.1 | |||||||
Restructuring and impairment expense | 7.7 | 2.0 | N.M. | |||||||
Operating profit | 105.5 | 109.2 | (3.4) | |||||||
Interest expense | 22.8 | 29.6 | (23.0) | |||||||
Other expense, net | (0.7) | (1.6) | (56.3) | |||||||
Income from continuing operations before income taxes and income from equity affiliates | 82.0 | 78.0 | 5.1 | |||||||
Provision for income taxes | 15.5 | 12.8 | 21.1 | |||||||
Income from equity affiliates, net of income taxes | 2.0 | 0.4 | N.M. | |||||||
Income from continuing operations | 68.5 | 65.6 | 4.4 | |||||||
Net income | $ | 68.5 | $ | 65.6 | 4.4 | % | ||||
Net income per share - basic: | ||||||||||
Income per share from continuing operations | $ | 2.19 | $ | 2.13 | 2.8 | % | ||||
Net income per share – basic | $ | 2.19 | $ | 2.13 | 2.8 | % | ||||
Net income per share – diluted: | ||||||||||
Income per share from continuing operations | $ | 2.18 | $ | 2.12 | 2.8 | % | ||||
Net income per share – diluted | $ | 2.18 | $ | 2.12 | 2.8 | % | ||||
Cash dividends declared per share | $ | 1.32 | $ | 1.32 | ||||||
Weighted average shares outstanding: | ||||||||||
Basic | 30,805,300 | 30,648,400 | ||||||||
Diluted | 31,020,100 | 30,804,700 |
N.M. - Not Meaningful
SCHWEITZER-MAUDUIT INTERNATIONAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in millions)
(Unaudited)
September 30, 2020 | December 31, 2019 | ||||||
ASSETS | |||||||
Cash and cash equivalents | $ | 66.3 | $ | 103.0 | |||
Accounts receivable, net | 166.5 | 143.2 | |||||
Inventories | 172.8 | 161.4 | |||||
Other current assets | 16.8 | 19.9 | |||||
Property, plant and equipment, net | 327.7 | 330.3 | |||||
Goodwill | 400.3 | 337.4 | |||||
Other noncurrent assets | 440.2 | 376.5 | |||||
Total Assets | $ | 1,590.6 | $ | 1,471.7 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current debt | $ | 2.7 | $ | 1.9 | |||
Other current liabilities | 156.6 | 155.7 | |||||
Long-term debt | 630.2 | 540.8 | |||||
Pension and other postretirement benefits | 33.6 | 31.6 | |||||
Deferred income tax liabilities | 48.7 | 48.2 | |||||
Long-term income tax payable | 17.6 | 21.4 | |||||
Other noncurrent liabilities | 72.7 | 74.4 | |||||
Stockholders’ equity | 628.5 | 597.7 | |||||
Total Liabilities and Stockholders’ Equity | $ | 1,590.6 | $ | 1,471.7 |
SCHWEITZER-MAUDUIT INTERNATIONAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(Dollars in millions)
(Unaudited)
Nine Months Ended September 30, | |||||||
2020 | 2019 | ||||||
Operating | |||||||
Net income | $ | 68.5 | $ | 65.6 | |||
Non-cash items included in net income: | |||||||
Depreciation and amortization | 52.3 | 43.4 | |||||
Deferred income tax | 1.5 | (2.2) | |||||
Pension and other postretirement benefits | 2.6 | 2.1 | |||||
Stock-based compensation | 5.6 | 4.0 | |||||
Loss from equity affiliates | (2.0) | (0.4) | |||||
Brazil tax assessment accruals, net | — | 10.9 | |||||
Cash dividends received from equity affiliates | 2.7 | 2.6 | |||||
Other items | (4.7) | 2.0 | |||||
Changes in operating working capital | (19.0) | (9.1) | |||||
Cash provided by operations | 107.5 | 118.9 | |||||
Investing | |||||||
Capital spending | (20.7) | (20.0) | |||||
Capitalized software costs | (2.8) | (3.9) | |||||
Acquisitions, net of cash acquired | (169.3) | — | |||||
Other investing | 2.3 | 1.1 | |||||
Cash used in investing | (190.5) | (22.8) | |||||
Financing | |||||||
Cash dividends paid to SWM stockholders | (41.2) | (40.8) | |||||
Changes in short-term debt | — | (0.1) | |||||
Proceeds from issuances of long-term debt | 212.7 | 0.1 | |||||
Payments on long-term debt | (124.6) | (60.9) | |||||
Purchases of common stock | (0.9) | (1.0) | |||||
Cash provided by (used in) financing | 46.0 | (102.7) | |||||
Effect of exchange rate changes on cash and cash equivalents | 0.3 | (2.3) | |||||
Decrease in cash and cash equivalents | $ | (36.7) | $ | (8.9) |
SCHWEITZER-MAUDUIT INTERNATIONAL, INC. AND SUBSIDIARIES
BUSINESS SEGMENT REPORTING
(Dollars in millions)
(Unaudited)
Net Sales | |||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||
2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||
AMS | $ | 138.9 | $ | 126.1 | 10.2 | % | $ | 394.6 | $ | 373.3 | 5.7 | % | |||||||||
EP | 140.4 | 130.3 | 7.8 | % | 400.4 | 411.0 | (2.6) | % | |||||||||||||
Total Consolidated | $ | 279.3 | $ | 256.4 | 8.9 | % | $ | 795.0 | $ | 784.3 | 1.4 | % |
Operating Profit | |||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||
Return on Net Sales | Return on Net Sales | ||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
AMS | $ | 18.5 | $ | 19.3 | 13.3 | % | 15.3 | % | $ | 45.3 | $ | 54.6 | 11.5 | % | 14.6 | % | |||||||||||
EP | 28.2 | 27.3 | 20.1 | % | 21.0 | % | 93.3 | 88.5 | 23.3 | % | 21.5 | % | |||||||||||||||
Unallocated | (9.7) | (12.0) | (33.1) | (33.9) | |||||||||||||||||||||||
Total Consolidated | $ | 37.0 | $ | 34.6 | 13.2 | % | 13.5 | % | $ | 105.5 | $ | 109.2 | 13.3 | % | 13.9 | % |
Non-GAAP Adjustments to Operating Profit | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||
AMS - Restructuring & Impairment Expenses | $ | — | $ | — | $ | 0.5 | $ | — | |||||||
AMS - Purchase Accounting Adjustments | 6.5 | 5.1 | 19.3 | 15.3 | |||||||||||
EP - Restructuring & Impairment Expenses, plant closure expenses, and Tax Assessment | 9.1 | 2.2 | 10.3 | 3.5 | |||||||||||
Unallocated | 0.1 | — | 0.1 | — | |||||||||||
Total Consolidated | $ | 15.7 | $ | 7.3 | $ | 30.2 | $ | 18.8 |
Adjusted Operating Profit * | |||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||
Return on Net Sales | Return on Net Sales | ||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
AMS | $ | 25.0 | $ | 24.4 | 18.0 | % | 19.3 | % | $ | 65.1 | $ | 69.9 | 16.5 | % | 18.7 | % | |||||||||||
EP | 37.3 | 29.5 | 26.6 | % | 22.6 | % | 103.6 | 92.0 | 25.9 | % | 22.4 | % | |||||||||||||||
Unallocated | (9.6) | (12.0) | (33.0) | (33.9) | |||||||||||||||||||||||
Total Consolidated | $ | 52.7 | $ | 41.9 | 18.9 | % | 16.3 | % | $ | 135.7 | $ | 128.0 | 17.1 | % | 16.3 | % |
* 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 September 30, | Nine Months Ended September 30, | ||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||
Operating profit | $ | 37.0 | $ | 34.6 | $ | 105.5 | $ | 109.2 | |||||||
Plus: Restructuring and impairment, and plant closure expenses | 9.2 | 1.6 | 10.9 | 2.0 | |||||||||||
Plus: Purchase accounting adjustments | 6.5 | 5.1 | 19.3 | 15.3 | |||||||||||
Plus: Brazil tax assessments | — | 0.6 | — | 1.5 | |||||||||||
Adjusted Operating Profit | $ | 52.7 | $ | 41.9 | $ | 135.7 | $ | 128.0 | |||||||
Income | $ | 24.5 | $ | 27.7 | $ | 68.5 | $ | 65.6 | |||||||
Plus: Restructuring and impairment expense | 6.0 | 1.6 | 7.7 | 2.0 | |||||||||||
Less: Tax impact of restructuring and impairment expense | (1.5) | (0.2) | (2.0) | (0.3) | |||||||||||
Plus: Plant closure | 3.2 | — | 3.2 | — | |||||||||||
Less: Tax impact of plant closure | (0.7) | — | (0.7) | — | |||||||||||
Plus: Purchase accounting adjustments | 6.5 | 5.1 | 19.3 | 15.3 | |||||||||||
Less: Tax impact of purchase accounting adjustments | (1.6) | (0.9) | (4.7) | (2.8) | |||||||||||
Plus: Brazil tax assessments | — | — | — | 10.8 | |||||||||||
Less: Tax impact of Brazil tax assessments | — | (1.0) | — | (4.1) | |||||||||||
Less: Transitional Tax Adjustment | — | (0.6) | — | (0.6) | |||||||||||
Less: Tax legislative changes, net of other discrete items | — | (0.5) | (0.4) | (0.8) | |||||||||||
Adjusted Income | $ | 36.4 | $ | 31.2 | $ | 90.9 | $ | 85.1 | |||||||
Earnings per share - diluted | $ | 0.78 | $ | 0.90 | $ | 2.18 | $ | 2.12 | |||||||
Earnings per share from continuing operations | 0.78 | 0.90 | 2.18 | 2.12 | |||||||||||
Plus: Restructuring and impairment expense | 0.19 | 0.06 | 0.25 | 0.07 | |||||||||||
Less: Tax impact of restructuring and impairment expense | (0.04) | (0.01) | (0.06) | (0.01) | |||||||||||
Plus: Plant closure | 0.10 | — | 0.10 | — | |||||||||||
Less: Tax impact of plant closure | (0.02) | — | (0.02) | — | |||||||||||
Plus: Purchase accounting adjustments | 0.20 | 0.16 | 0.62 | 0.50 | |||||||||||
Less: Tax impact of purchase accounting adjustment | (0.05) | (0.03) | (0.15) | (0.09) | |||||||||||
Plus: Brazil tax assessments | — | — | — | 0.35 | |||||||||||
Less: Tax impact of Brazil tax assessments | — | (0.03) | — | (0.14) | |||||||||||
Less: Transitional Tax Adjustment | — | (0.02) | — | (0.02) | |||||||||||
Less: Tax legislative changes, net of other discrete items | — | (0.02) | (0.01) | (0.03) | |||||||||||
Adjusted Earnings Per Share - Diluted | $ | 1.16 | $ | 1.01 | $ | 2.91 | $ | 2.75 |
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 September 30, | Nine Months Ended September 30, | ||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||
Net income | $ | 24.5 | $ | 27.7 | $ | 68.5 | $ | 65.6 | |||||||
Income from continuing operations | 24.5 | 27.7 | 68.5 | 65.6 | |||||||||||
Plus: Interest expense on debt | 7.8 | 7.3 | 22.8 | 22.5 | |||||||||||
Plus: Interest expense on Brazil tax assessments | — | (0.6) | — | 7.1 | |||||||||||
Plus: Provision for income taxes | 4.8 | 3.2 | 15.5 | 12.8 | |||||||||||
Plus: Depreciation and amortization | 19.2 | 14.6 | 50.8 | 43.6 | |||||||||||
Plus: Restructuring and impairment expense | 6.0 | 1.6 | 7.7 | 2.0 | |||||||||||
Plus: Inventory write-down expense related to plant closure | 2.0 | — | 2.0 | — | |||||||||||
Plus: Income from equity affiliates | (1.1) | (1.3) | (2.0) | (0.4) | |||||||||||
Plus: Other expense (income), net | 1.0 | (1.7) | 0.7 | 1.6 | |||||||||||
Plus: Brazil tax assessments | — | 0.6 | — | 1.5 | |||||||||||
Adjusted EBITDA from continuing operations | $ | 64.2 | $ | 51.4 | $ | 166.0 | $ | 156.3 | |||||||
AMS adjusted EBITDA | $ | 29.1 | $ | 27.8 | $ | 76.6 | $ | 79.9 | |||||||
EP adjusted EBITDA | 44.4 | 35.4 | 121.7 | 109.6 | |||||||||||
Unallocated adjusted EBITDA | (9.3) | (11.8) | (32.3) | (33.2) | |||||||||||
Adjusted EBITDA from continuing operations | $ | 64.2 | $ | 51.4 | $ | 166.0 | $ | 156.3 | |||||||
Cash provided by operating activities | $ | 58.2 | $ | 63.9 | $ | 107.5 | $ | 118.9 | |||||||
Less: Capital spending | (5.8) | (4.8) | (20.7) | (20.0) | |||||||||||
Less: Capitalized software costs | (1.1) | (1.1) | (2.8) | (3.9) | |||||||||||
Free Cash Flow | $ | 51.3 | $ | 58.0 | $ | 84.0 | $ | 95.0 | |||||||
September 30, 2020 | December 31, 2019 | ||||||||||||||
Total Debt | $ | 632.9 | $ | 542.7 | |||||||||||
Less: Cash | 66.3 | 103.0 | |||||||||||||
Net Debt | $ | 566.6 | $ | 439.7 |
FAQ
What were SWM's total sales in Q3 2020?
How did SWM's adjusted EPS perform in Q3 2020?
What challenges did SWM face in the Advanced Materials & Structures segment?
When will SWM's next dividend be paid?