Tennant Company Reports 2022 Fourth Quarter and Full Year Results and Provides Full Year 2023 Guidance
Tennant Company (TNC) reported its 2022 financial results, achieving a net income of $66.3 million on net sales of $1,092.2 million, reflecting a 0.1% growth. Adjusted EBITDA for the year was $133.7 million, representing 12.2% of sales. In Q4, net income soared to $23.8 million on $291.0 million in sales, a 5.3% increase year-on-year. For 2023, the company projects adjusted net income of $3.70 to $4.50 per share and EBITDA of $140 million to $160 million. While organic sales grew 4.2% for the year, external factors like foreign exchange negatively impacted performance. The company remains optimistic yet cautious amid global economic uncertainties.
- Fourth quarter net income increased to $23.8 million, up 201.3% year-over-year.
- Fourth quarter Adjusted EBITDA rose to $41.7 million, a 46.8% increase compared to the prior year.
- 2023 guidance includes adjusted net income of $3.70 to $4.50 per share and Adjusted EBITDA of $140 million to $160 million.
- Full year sales grew only 0.1%, and consolidated volumes decreased year over year.
- Gross margins fell to 38.5%, down 170 basis points due to inflation on materials and labor.
- The Asia Pacific region saw an 11.4% decline in organic net sales for the year, affected by COVID-19 shutdowns.
-
Full year net income of
on net sales of$66.3 million representing$1,092.2 million 0.1% growth, or4.2% on an organic basis, and earnings per diluted share of$3.55 -
Full year Adjusted EBITDA of
, or$133.7 million 12.2% of sales; adjusted diluted EPS of$4.10 -
Fourth quarter net income of
on net sales of$23.8 million representing$291.0 million 5.3% growth, or9.7% on an organic basis, and earnings per diluted share of$1.27 -
Fourth quarter Adjusted EBITDA of
, or$41.7 million 14.3% of sales; adjusted diluted EPS of$1.46 -
Tennant announces full year 2023 guidance; adjusted net income of
to$3.70 per diluted share and Adjusted EBITDA of$4.50 to$140 million $160 million
“Our team displayed great resourcefulness and perseverance to deliver organic sales growth in 2022 as we worked to navigate macroeconomic headwinds and meet the high level of demand for our innovative products,” said Tennant Company’s President and Chief Executive Officer,
“Our fourth quarter results provide positive momentum as we start 2023,” added Huml. “While our record backlog provides us with a significant buffer against the potential for moderating demand, we continue to face uncertainty about global macroeconomic challenges going forward. We are cautiously optimistic and fully committed to delivering improved sales and profit by focusing on recovery of backlog, launching innovative new products, driving price realization, and providing our customers with world-class service.”
2022 Full Year and Fourth Quarter Results
(In millions) |
Twelve Months Ended |
|
Three Months Ended |
||||||||||||||||
|
2022 |
|
2021 |
|
Change |
|
2022 |
|
2021 |
|
Change |
||||||||
Net sales |
$ |
1,092.2 |
|
|
$ |
1,090.8 |
|
|
+ |
|
$ |
291.0 |
|
|
$ |
276.4 |
|
|
+ |
Gross margin |
|
38.5 |
% |
|
|
40.2 |
% |
|
-170 bps |
|
|
39.6 |
% |
|
|
36.4 |
% |
|
320 bps |
Net income |
$ |
66.3 |
|
|
$ |
64.9 |
|
|
+ |
|
$ |
23.8 |
|
|
$ |
7.9 |
|
|
+ |
Adjusted net income |
$ |
76.5 |
|
|
$ |
83.3 |
|
|
(8.2)% |
|
$ |
27.2 |
|
|
$ |
13.5 |
|
|
+ |
Adjusted EBITDA |
$ |
133.7 |
|
|
$ |
140.2 |
|
|
(4.6)% |
|
$ |
41.7 |
|
|
$ |
28.4 |
|
|
+ |
Adjusted EBITDA margin |
|
12.2 |
% |
|
|
12.9 |
% |
|
-70 bps |
|
|
14.3 |
% |
|
|
10.3 |
% |
|
400 bps |
For full year 2022, consolidated net sales of
Adjusted EBITDA was
In the fourth quarter of 2022, consolidated net sales of
Adjusted EBITDA was
Organic Sales Results
|
Twelve Months Ended |
|
Three Months Ended |
||||||||||||
|
|
|
EMEA |
|
APAC |
|
Total |
|
|
|
EMEA |
|
APAC |
|
Total |
Organic net sales growth |
|
|
|
|
(11.4)% |
|
|
|
|
|
|
|
(7.5)% |
|
|
Tennant groups its sales into three geographies: the
Regional results were as follows:
-
Net sales in the
Americas grew7.4% organically for the full year and16.0% in the fourth quarter. The increase for each period was mainly due to higher selling prices across the region and volume increases inLatin America . Fourth quarter growth was also driven by volume increase inNorth America as the Company procured key component parts to increase production levels. -
Europe ,Middle East , andAfrica (EMEA) net sales grew2.5% organically for the full year and2.3% in the fourth quarter. The increase for each period was primarily driven by higher selling prices in equipment and parts and consumables across the region, partially offset by volume declines as global supply-chain constraints limited the Company’s ability to increase production. -
Net sales in
Asia Pacific (APAC) decreased11.4% organically for the full year and7.5% in the fourth quarter. The decline was primarily due to volume declines inChina as government shutdowns related to COVID-19 continue to unfavorably impact demand. This was partly offset by higher selling prices across the region and volume growth in the Australian market.
Cash Flow, Capital Allocation and Liquidity
Net cash used in operating activities during the twelve months ended
As previously announced, Tennant’s Board of Directors authorized a quarterly cash dividend of
2023 Guidance
(In millions except per share data) |
FY 2023
|
Net sales |
|
Organic net sales growth |
|
Adjusted diluted net income per share* |
|
Adjusted EBITDA* |
|
Capital expenditures |
|
Adjusted effective tax rate** |
|
*Excludes certain nonoperational items and amortization expense |
|
**Excludes certain nonoperational items and the amortization expense adjustment |
Conference Call
Tennant will host a conference call to discuss its 2022 fourth quarter and full year results today,
Company Profile
Founded in 1870,
Forward-Looking Statements
Certain statements contained in this document are considered “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act. These statements do not relate to strictly historical or current facts and provide current expectations or forecasts of future events. Any such expectations or forecasts of future events are subject to a variety of factors. These include factors that affect all businesses operating in a global market as well as matters specific to us and the markets we serve. Particular risks and uncertainties presently facing us include: geopolitical and economic uncertainty throughout the world; uncertainty surrounding the impacts and duration of the COVID-19 pandemic; our ability to comply with global laws and regulations; our ability to adapt to customer pricing sensitivities; the competition in our business; fluctuations in the cost, quality or availability of raw materials and purchased components; our ability to adjust pricing to respond to cost pressures; unforeseen product liability claims or product quality issues; our ability to attract, retain and develop key personnel and create effective succession planning strategies; our ability to effectively develop and manage strategic planning and growth processes and the related operational plans; our ability to successfully upgrade and evolve our information technology systems; our ability to successfully protect our information technology systems from cybersecurity risks; the occurrence of a significant business interruption; our ability to maintain the health and safety of our workers; our ability to integrate acquisitions; and our ability to develop and commercialize new innovative products and services.
We caution that forward-looking statements must be considered carefully and that actual results may differ in material ways due to risks and uncertainties both known and unknown. Information about factors that could materially affect our results can be found in our 2022 Form 10-K. Shareholders, potential investors and other readers are urged to consider these factors in evaluating forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements.
We undertake no obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law. Investors are advised to consult any further disclosures by us in our filings with the
Non-GAAP Financial Measures
This news release and the related conference call include presentation of Non-GAAP measures that include or exclude special items of a nonrecurring and/or nonoperational nature (hereinafter referred to as “special items”). Management believes that the Non-GAAP measures provide useful information to investors regarding the Company’s results of operations and financial condition because they permit a more meaningful comparison and understanding of Tennant Company’s operating performance for the current, past or future periods. Management uses these Non-GAAP measures to monitor and evaluate ongoing operating results and trends and to gain an understanding of the comparative operating performance of the Company.
We believe that disclosing gross profit - as adjusted, gross margin - as adjusted, selling and administrative (“S&A”) expense – as adjusted, S&A expense as a percent of net sales – as adjusted, operating income – as adjusted, operating margin – as adjusted, income before income taxes – as adjusted, income tax expense – as adjusted, net income – as adjusted, net income per diluted share – as adjusted, EBITDA – as adjusted, and EBITDA margin – as adjusted (collectively, the “Non-GAAP measures”), excluding the impacts from special items, is useful to investors as a measure of operating performance. We use these measures to monitor and evaluate operating performance. The Non-GAAP measures are financial measures that do not reflect United States Generally Accepted Accounting Principles (GAAP). We calculate the Non-GAAP measures by adjusting for gain on sale of assets, restructuring-related charges, acquisition-contingent consideration, loss on extinguishment of debt, and amortization expense. We calculate income tax expense – as adjusted by adjusting for the tax effect of these Non-GAAP measures. We calculate net income per diluted share – as adjusted by adjusting for the after-tax effect of these Non-GAAP measures and dividing the result by the diluted weighted average shares outstanding. We calculate EBITDA margin – as adjusted by dividing EBITDA – as adjusted by net sales.
FINANCIAL TABLES FOLLOW
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) |
|||||||||||||||
(In millions, except shares and per share data) |
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Net sales |
$ |
291.0 |
|
|
$ |
276.4 |
|
|
$ |
1,092.2 |
|
|
$ |
1,090.8 |
|
Cost of sales |
|
175.8 |
|
|
|
175.8 |
|
|
|
671.3 |
|
|
|
652.8 |
|
Gross profit |
|
115.2 |
|
|
|
100.6 |
|
|
|
420.9 |
|
|
|
438.0 |
|
Selling and administrative expense |
|
79.2 |
|
|
|
79.4 |
|
|
|
306.3 |
|
|
|
321.9 |
|
Research and development expense |
|
7.6 |
|
|
|
8.1 |
|
|
|
31.1 |
|
|
|
32.2 |
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
(3.7 |
) |
|
|
(9.8 |
) |
Operating income |
|
28.4 |
|
|
|
13.1 |
|
|
|
87.2 |
|
|
|
93.7 |
|
Interest expense, net |
|
(3.4 |
) |
|
|
(0.7 |
) |
|
|
(7.1 |
) |
|
|
(7.3 |
) |
Net foreign currency transaction loss |
|
(0.8 |
) |
|
|
(0.5 |
) |
|
|
(1.2 |
) |
|
|
(0.7 |
) |
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(11.3 |
) |
Other income (expense), net |
|
0.5 |
|
|
|
(0.3 |
) |
|
|
0.6 |
|
|
|
(0.3 |
) |
Income before income taxes |
|
24.7 |
|
|
|
11.6 |
|
|
|
79.5 |
|
|
|
74.1 |
|
Income tax expense |
|
0.9 |
|
|
|
3.7 |
|
|
|
13.2 |
|
|
|
9.2 |
|
Net income |
$ |
23.8 |
|
|
$ |
7.9 |
|
|
$ |
66.3 |
|
|
$ |
64.9 |
|
|
|
|
|
|
|
|
|
||||||||
Net income per share |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
1.29 |
|
|
$ |
0.43 |
|
|
$ |
3.58 |
|
|
$ |
3.51 |
|
Diluted |
$ |
1.27 |
|
|
$ |
0.42 |
|
|
$ |
3.55 |
|
|
$ |
3.44 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
||||||||
Basic |
|
18,490,547 |
|
|
|
18,440,776 |
|
|
|
18,494,356 |
|
|
|
18,499,674 |
|
Diluted |
|
18,685,605 |
|
|
|
18,819,208 |
|
|
|
18,697,255 |
|
|
|
18,849,217 |
|
GEOGRAPHICAL |
|||||||||||||||||
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
2022 |
2021 |
% Change |
2022 |
2021 |
% Change |
|||||||||||
|
$ |
193.2 |
$ |
166.6 |
16.0 |
% |
$ |
705.9 |
$ |
658.3 |
7.2 |
% |
|||||
|
|
76.6 |
|
85.1 |
(10.0 |
)% |
|
301.6 |
|
331.9 |
(9.1 |
)% |
|||||
|
|
21.2 |
|
24.7 |
(14.2 |
)% |
|
84.7 |
|
100.6 |
(15.8 |
)% |
|||||
Total |
$ |
291.0 |
$ |
276.4 |
5.3 |
% |
$ |
1,092.2 |
$ |
1,090.8 |
0.1 |
% |
|||||
(1) Net of intercompany sales. |
|||||||||||||||||
CONSOLIDATED BALANCE SHEETS (Unaudited) |
|||||||
(In millions) |
|
|
|
||||
|
2022 |
|
2021 |
||||
ASSETS |
|
|
|
||||
Cash, cash equivalents, and restricted cash |
$ |
77.4 |
|
|
$ |
123.6 |
|
Receivables, less allowances of |
|
251.5 |
|
|
|
211.4 |
|
Inventories |
|
206.6 |
|
|
|
160.6 |
|
Prepaid and other current assets |
|
39.8 |
|
|
|
31.2 |
|
Total current assets |
|
575.3 |
|
|
|
526.8 |
|
Property, plant and equipment, less accumulated depreciation of |
|
179.9 |
|
|
|
172.8 |
|
Operating lease assets |
|
31.8 |
|
|
|
41.3 |
|
|
|
182.0 |
|
|
|
193.1 |
|
Intangible assets, net |
|
76.4 |
|
|
|
98.0 |
|
Other assets |
|
39.7 |
|
|
|
29.7 |
|
Total assets |
$ |
1,085.1 |
|
|
$ |
1,061.7 |
|
LIABILITIES AND TOTAL EQUITY |
|
|
|
||||
Current portion of long-term debt |
$ |
5.2 |
|
|
$ |
4.2 |
|
Accounts payable |
|
126.1 |
|
|
|
121.5 |
|
Employee compensation and benefits |
|
44.0 |
|
|
|
60.6 |
|
Other current liabilities |
|
86.3 |
|
|
|
104.0 |
|
Total current liabilities |
|
261.6 |
|
|
|
290.3 |
|
Long-term debt |
|
295.1 |
|
|
|
263.4 |
|
Long-term operating lease liabilities |
|
17.1 |
|
|
|
25.4 |
|
Employee-related benefits |
|
13.2 |
|
|
|
16.3 |
|
Deferred income taxes |
|
11.5 |
|
|
|
20.6 |
|
Other liabilities |
|
14.5 |
|
|
|
10.6 |
|
Total long-term liabilities |
|
351.4 |
|
|
|
336.3 |
|
Total liabilities |
|
613.0 |
|
|
|
626.6 |
|
Common stock, |
|
7.0 |
|
|
|
7.0 |
|
Additional paid-in capital |
|
56.0 |
|
|
|
54.1 |
|
Retained earnings |
|
458.0 |
|
|
|
410.6 |
|
Accumulated other comprehensive loss |
|
(50.2 |
) |
|
|
(37.9 |
) |
|
|
470.8 |
|
|
|
433.8 |
|
Noncontrolling interest |
|
1.3 |
|
|
|
1.3 |
|
Total equity |
|
472.1 |
|
|
|
435.1 |
|
Total liabilities and total equity |
$ |
1,085.1 |
|
|
$ |
1,061.7 |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
|||||||
(In millions) |
|
||||||
Years ended |
2022 |
|
2021 |
||||
OPERATING ACTIVITIES |
|
|
|
||||
Net income |
$ |
66.3 |
|
|
$ |
64.9 |
|
Adjustments to reconcile net income to net cash (used in) provided by operating activities: |
|
|
|
||||
Depreciation expense |
|
32.8 |
|
|
|
33.1 |
|
Amortization expense |
|
15.9 |
|
|
|
20.0 |
|
Deferred income tax benefit |
|
(15.6 |
) |
|
|
(15.0 |
) |
Share-based compensation expense |
|
7.8 |
|
|
|
9.5 |
|
Bad debt and returns expense |
|
2.3 |
|
|
|
1.5 |
|
Gain on sale of assets |
|
(3.7 |
) |
|
|
(9.8 |
) |
Acquisition contingent consideration adjustment |
|
— |
|
|
|
0.7 |
|
Debt extinguishment cost |
|
— |
|
|
|
11.3 |
|
Other, net |
|
1.0 |
|
|
|
1.6 |
|
Changes in operating assets and liabilities: |
|
|
|
||||
Receivables |
|
(46.3 |
) |
|
|
(20.3 |
) |
Inventories |
|
(68.3 |
) |
|
|
(56.0 |
) |
Accounts payable |
|
7.7 |
|
|
|
19.1 |
|
Employee compensation and benefits |
|
(14.8 |
) |
|
|
8.3 |
|
Other assets and liabilities |
|
(10.2 |
) |
|
|
0.5 |
|
Net cash (used in) provided by operating activities |
|
(25.1 |
) |
|
|
69.4 |
|
INVESTING ACTIVITIES |
|
|
|
||||
Purchases of property, plant and equipment |
|
(25.0 |
) |
|
|
(19.4 |
) |
Proceeds from disposals of property, plant and equipment |
|
0.1 |
|
|
|
— |
|
Purchase of intangible asset |
|
— |
|
|
|
(0.1 |
) |
Proceeds from sale of assets, net of cash divested |
|
4.1 |
|
|
|
24.7 |
|
Investment in leased assets |
|
(4.3 |
) |
|
|
(3.7 |
) |
Cash received from leased assets |
|
0.6 |
|
|
|
0.2 |
|
Net cash (used in) provided by investing activities |
|
(24.5 |
) |
|
|
1.7 |
|
FINANCING ACTIVITIES |
|
|
|
||||
Proceeds from borrowings |
|
52.0 |
|
|
|
315.8 |
|
Repayments of borrowings |
|
(19.1 |
) |
|
|
(362.0 |
) |
Debt extinguishment payment |
|
— |
|
|
|
(8.4 |
) |
Contingent consideration payments |
|
— |
|
|
|
(2.5 |
) |
Change in finance lease obligations |
|
— |
|
|
|
0.1 |
|
(Repurchases) proceeds from exercise of stock options, net of employee tax withholdings obligations |
|
(0.9 |
) |
|
|
5.0 |
|
Dividends paid |
|
(18.9 |
) |
|
|
(17.5 |
) |
Repurchases of common stock |
|
(5.0 |
) |
|
|
(15.0 |
) |
Net cash provided by (used in) financing activities |
|
8.1 |
|
|
|
(84.5 |
) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
(4.7 |
) |
|
|
(4.0 |
) |
Net (decrease) increase in cash, cash equivalents and restricted cash |
|
(46.2 |
) |
|
|
(17.4 |
) |
Cash, cash equivalents and restricted cash at beginning of year |
|
123.6 |
|
|
|
141.0 |
|
Cash, cash equivalents and restricted cash at end of year |
$ |
77.4 |
|
|
$ |
123.6 |
|
|
|||||||||||||
SUPPLEMENTAL NON-GAAP FINANCIAL TABLES |
|||||||||||||
Reported to Adjusted Net Income and Net Income Per Share |
|||||||||||||
(In millions, except per share data) |
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||
Net income - as reported |
$ |
23.8 |
|
$ |
7.9 |
|
$ |
66.3 |
|
|
$ |
64.9 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||
Gain on sale of assets |
|
— |
|
|
— |
|
|
(2.8 |
) |
|
|
(7.5 |
) |
Amortization expense |
|
2.7 |
|
|
3.6 |
|
|
11.5 |
|
|
|
14.5 |
|
Restructuring-related charge (Cost of sales) |
|
0.2 |
|
|
0.6 |
|
|
0.2 |
|
|
|
0.6 |
|
Restructuring-related charge (S&A expense) |
|
0.5 |
|
|
1.4 |
|
|
1.3 |
|
|
|
2.0 |
|
Acquisition contingent consideration adjustment |
|
— |
|
|
— |
|
|
— |
|
|
|
0.2 |
|
Loss on extinguishment of debt |
|
— |
|
|
— |
|
|
— |
|
|
|
8.6 |
|
Net income - as adjusted |
$ |
27.2 |
|
$ |
13.5 |
|
$ |
76.5 |
|
|
$ |
83.3 |
|
|
|
|
|
|
|
|
|
||||||
Net income per share - as reported: |
|
|
|
|
|
|
|
||||||
Diluted |
$ |
1.27 |
|
$ |
0.42 |
|
$ |
3.55 |
|
|
$ |
3.44 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||
Gain on sale of assets |
|
— |
|
|
— |
|
|
(0.15 |
) |
|
|
(0.40 |
) |
Amortization expense |
|
0.15 |
|
|
0.19 |
|
|
0.62 |
|
|
|
0.77 |
|
Restructuring-related charge (Cost of sales) |
|
0.01 |
|
|
0.03 |
|
|
0.01 |
|
|
|
0.03 |
|
Restructuring-related charge (S&A expense) |
|
0.03 |
|
|
0.07 |
|
|
0.07 |
|
|
|
0.10 |
|
Acquisition contingent consideration adjustment |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
Loss on extinguishment of debt |
|
— |
|
|
— |
|
|
— |
|
|
|
0.45 |
|
Net income per diluted share - as adjusted |
$ |
1.46 |
|
$ |
0.71 |
|
$ |
4.10 |
|
|
$ |
4.39 |
|
|
|||||||||||||||
SUPPLEMENTAL NON-GAAP FINANCIAL TABLES |
|||||||||||||||
Reported Net Income to Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) |
|||||||||||||||
(In millions) |
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Net income - as reported |
$ |
23.8 |
|
|
$ |
7.9 |
|
|
$ |
66.3 |
|
|
$ |
64.9 |
|
Less: |
|
|
|
|
|
|
|
||||||||
Interest expense, net |
|
3.4 |
|
|
|
0.7 |
|
|
|
7.1 |
|
|
|
7.3 |
|
Income tax expense |
|
0.9 |
|
|
|
3.7 |
|
|
|
13.2 |
|
|
|
9.2 |
|
Depreciation expense |
|
8.8 |
|
|
|
8.6 |
|
|
|
32.8 |
|
|
|
33.1 |
|
Amortization expense |
|
3.8 |
|
|
|
4.9 |
|
|
|
15.9 |
|
|
|
20.0 |
|
EBITDA |
|
40.7 |
|
|
|
25.8 |
|
|
|
135.3 |
|
|
|
134.5 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
(3.7 |
) |
|
|
(9.8 |
) |
Restructuring-related charge (Cost of sales) |
|
0.3 |
|
|
|
0.8 |
|
|
|
0.3 |
|
|
|
0.8 |
|
Restructuring-related charge (S&A expense) |
|
0.7 |
|
|
|
1.8 |
|
|
|
1.8 |
|
|
|
2.7 |
|
Acquisition contingent consideration adjustment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.7 |
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11.3 |
|
EBITDA - as adjusted |
$ |
41.7 |
|
|
$ |
28.4 |
|
|
$ |
133.7 |
|
|
$ |
140.2 |
|
EBITDA margin - as adjusted |
|
14.3 |
% |
|
|
10.3 |
% |
|
|
12.2 |
% |
|
|
12.9 |
% |
|
|||||||||||||||
SUPPLEMENTAL NON-GAAP FINANCIAL TABLES |
|||||||||||||||
Reported to Adjusted Gross Profit, Selling and Administrative Expense (S&A expense) and Operating Income |
|||||||||||||||
(In millions) |
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Gross profit - as reported |
$ |
115.2 |
|
|
$ |
100.6 |
|
|
$ |
420.9 |
|
|
$ |
438.0 |
|
Gross margin - as reported |
|
39.6 |
% |
|
|
36.4 |
% |
|
|
38.5 |
% |
|
|
40.2 |
% |
Adjustments: |
|
|
|
|
|
|
|
||||||||
Restructuring-related charge (Cost of sales) |
|
0.3 |
|
|
|
0.8 |
|
|
|
0.3 |
|
|
|
0.8 |
|
Gross profit - as adjusted |
$ |
115.5 |
|
|
$ |
101.4 |
|
|
$ |
421.2 |
|
|
$ |
438.0 |
|
Gross margin - as adjusted |
|
39.7 |
% |
|
|
36.7 |
% |
|
|
38.6 |
% |
|
|
40.2 |
% |
|
|
|
|
|
|
|
|
||||||||
S&A expense - as reported |
$ |
79.2 |
|
|
$ |
79.4 |
|
|
$ |
306.3 |
|
|
$ |
321.9 |
|
S&A expense as a percent of net sales - as reported |
|
27.2 |
% |
|
|
28.7 |
% |
|
|
28.0 |
% |
|
|
29.5 |
% |
Adjustments: |
|
|
|
|
|
|
|
||||||||
Restructuring-related charge (S&A expense) |
|
(0.7 |
) |
|
|
(1.8 |
) |
|
|
(1.8 |
) |
|
|
(2.7 |
) |
Acquisition contingent consideration adjustment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.7 |
) |
S&A expense - as adjusted |
$ |
78.5 |
|
|
$ |
77.6 |
|
|
$ |
304.5 |
|
|
$ |
318.5 |
|
S&A expense as a percent of net sales - as adjusted |
|
27.0 |
% |
|
|
28.1 |
% |
|
|
27.9 |
% |
|
|
29.2 |
% |
|
|
|
|
|
|
|
|
||||||||
Operating income - as reported |
$ |
28.4 |
|
|
$ |
13.1 |
|
|
$ |
87.2 |
|
|
$ |
93.7 |
|
Operating margin - as reported |
|
9.8 |
% |
|
|
4.7 |
% |
|
|
8.0 |
% |
|
|
8.6 |
% |
Adjustments: |
|
|
|
|
|
|
|
||||||||
Restructuring-related charge (Cost of sales) |
|
0.3 |
|
|
|
0.8 |
|
|
|
0.3 |
|
|
|
0.8 |
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
(3.7 |
) |
|
|
(9.8 |
) |
Restructuring-related charge (S&A expense) |
|
0.7 |
|
|
|
1.8 |
|
|
|
1.8 |
|
|
|
2.7 |
|
Acquisition contingent consideration adjustment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.7 |
|
Operating income - as adjusted |
$ |
29.4 |
|
|
$ |
15.7 |
|
|
$ |
85.6 |
|
|
$ |
88.1 |
|
Operating margin - as adjusted |
|
10.1 |
% |
|
|
5.7 |
% |
|
|
7.8 |
% |
|
|
8.1 |
% |
|
|
|
|
|
|
|
|
|
|||||||||||||||
SUPPLEMENTAL NON-GAAP FINANCIAL TABLES |
|||||||||||||||
Reported to Adjusted Income Before Income Taxes and Income Tax Expense |
|||||||||||||||
(In millions) |
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Income before income taxes - as reported |
$ |
24.7 |
|
|
$ |
11.6 |
|
|
$ |
79.5 |
|
|
$ |
74.1 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
(3.7 |
) |
|
|
(9.8 |
) |
Amortization expense |
|
3.8 |
|
|
|
4.9 |
|
|
|
15.9 |
|
|
|
20.0 |
|
Restructuring-related charge (Cost of sales) |
|
0.3 |
|
|
|
0.8 |
|
|
|
0.3 |
|
|
|
0.8 |
|
Restructuring-related charge (S&A expense) |
|
0.7 |
|
|
|
1.8 |
|
|
|
1.8 |
|
|
|
2.7 |
|
Acquisition contingent consideration adjustment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.7 |
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11.3 |
|
Income before income taxes - as adjusted |
$ |
29.5 |
|
|
$ |
19.1 |
|
|
$ |
93.8 |
|
|
$ |
99.8 |
|
|
|
|
|
|
|
|
|
||||||||
Income tax expense - as reported |
$ |
0.9 |
|
|
$ |
3.7 |
|
|
$ |
13.2 |
|
|
$ |
9.2 |
|
Effective tax rate - as reported |
|
3.6 |
% |
|
|
31.9 |
% |
|
|
16.6 |
% |
|
|
12.4 |
% |
Adjustments(1): |
|
|
|
|
|
|
|
||||||||
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
(0.9 |
) |
|
|
(2.3 |
) |
Amortization expense |
|
1.1 |
|
|
|
1.3 |
|
|
|
4.4 |
|
|
|
5.5 |
|
Restructuring-related charge (Cost of sales) |
|
0.1 |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
0.2 |
|
Restructuring-related charge (S&A expense) |
|
0.2 |
|
|
|
0.4 |
|
|
|
0.5 |
|
|
|
0.7 |
|
Acquisition contingent consideration adjustment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.5 |
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2.7 |
|
Income tax expense - as adjusted |
$ |
2.3 |
|
|
$ |
5.6 |
|
|
$ |
17.3 |
|
|
$ |
16.5 |
|
Effective tax rate - as adjusted |
|
7.8 |
% |
|
|
29.3 |
% |
|
|
18.4 |
% |
|
|
16.5 |
% |
(1) In determining the tax impact, we applied the statutory rate in effect for each jurisdiction where income or expenses were generated. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230223005176/en/
Vice President, Finance
lorenzo.bassi@tennantco.com
763-540-1600
Source:
FAQ
What were Tennant Company’s full year 2022 financial results?
How did Tennant Company perform in the fourth quarter of 2022?
What is Tennant Company's guidance for 2023?