Utz Brands Reports Record First Quarter Net Sales
Utz Brands, a leading manufacturer of salty snacks, reported a 26.6% increase in net sales to $340.8 million for Q1 2022, driven by a 20.7% rise in organic net sales. However, the company faced a GAAP net loss of $(31.9) million, worsening from $(23.3) million year-over-year, primarily due to $23.0 million in contract termination costs. Adjusted EBITDA decreased to $36.5 million. Despite challenges, Utz raised its full-year net sales outlook from 7-10% to 10-13%, expressing confidence in consumer demand and productivity programs to combat inflation.
- Net sales increased 26.6% year-over-year to $340.8 million.
- Organic net sales grew 20.7%.
- Retail sales growth of Power Brands was 20.1%.
- The company raised its fiscal 2022 net sales growth outlook to 10-13%.
- GAAP net loss of $(31.9) million compared to $(23.3) million last year.
- Adjusted EBITDA decreased to $36.5 million from $37.9 million.
- Adjusted gross profit margin decreased by 487 bps to 33.9%.
Highlights:
-
Net sales increased
26.6% year-over-year. OrganicNet Sales increased20.7% year over year.
-
IRI retail sales increased
18.1% year-over-year driven by strong Power Brands growth of20.1% (1).
-
GAAP Net loss was
(2) vs.$(31.9) million in the year-ago period.$(23.3) million
-
Adjusted EBITDA was
vs.$36.5 million in the year-ago period.$37.9 million
- The Company is raising its full-year fiscal 2022 net sales outlook and reaffirming its Adjusted EBITDA outlook.
(1) IRI total US MULO-C, on a pro forma basis, 13-weeks ended |
(2) 1Q’22 GAAP net loss primarily driven by the |
“We are pleased to deliver record first quarter net sales with Organic
First Quarter 2022 Financial Highlights
|
|
Quarter Ended |
|||||||||
(in $millions, except per share amounts) |
|
|
|
|
|
% Change |
|||||
|
|
|
|
|
|
|
|||||
|
|
$ |
340.8 |
|
|
$ |
269.2 |
|
|
26.6 |
% |
Organic |
|
|
324.8 |
|
|
|
269.2 |
|
|
20.7 |
% |
|
|
|
|
|
|
|
|||||
Gross Profit |
|
|
103.8 |
|
|
|
95.2 |
|
|
9.0 |
% |
Adjusted Gross Profit |
|
|
115.7 |
|
|
|
104.5 |
|
|
10.7 |
% |
Adjusted Gross Profit Margin |
|
|
33.9 |
% |
|
|
38.8 |
% |
|
(487) bps |
|
|
|
|
|
|
|
|
|||||
Net Loss |
|
|
(31.9 |
) |
|
|
(23.3 |
) |
|
nm |
|
Adjusted Net Income |
|
|
15.4 |
|
|
|
19.0 |
|
|
(18.9 |
) % |
Adjusted EBITDA |
|
|
36.5 |
|
|
|
37.9 |
|
|
(3.7 |
) % |
Adjusted EBITDA Margin |
|
|
10.7 |
% |
|
|
14.1 |
% |
|
(337) bps |
|
Adjusted Earnings Per Share |
|
$ |
0.11 |
|
|
$ |
0.13 |
|
|
(17.8 |
) % |
Note: See description of Non-GAAP financial measures and reconciliations of GAAP measures to Non-GAAP adjusted measures in the tables that accompany this release. |
First Quarter Growth Highlights
For the 13-week period ended
IRI Retail Sales Growth Summary
|
|
Last 13-Weeks Ended
|
(in $millions) |
|
YoY Change |
|
|
|
Total Retail Sales Growth(1) |
|
|
|
|
|
Salty Snack Category |
|
13.4 % |
|
|
|
Utz |
|
18.1 % |
Power Brands |
|
20.1 % |
Foundation Brands(2) |
|
6.0 % |
|
|
|
Sales by Geography Growth(1) |
|
|
|
|
|
Core |
|
|
|
|
|
Salty Snack Category |
|
13.9 % |
Utz |
|
17.8 % |
Power Brands |
|
20.0 % |
|
|
|
Expansion |
|
|
|
|
|
Salty Snack Category |
|
12.2 % |
Utz |
|
17.4 % |
Power Brands |
|
20.3 % |
|
|
|
Emerging |
|
|
|
|
|
Salty Snack Category |
|
13.5 % |
Utz |
|
20.0 % |
Power Brands |
|
20.2 % |
(1) |
|
|
(2) |
IRI does not include Partner Brands and Private Label retail sales. |
Fiscal Year 2022 Outlook
For fiscal 2022, the Company is raising its total net sales growth outlook from 7
For fiscal 2022, the Company is raising its expectation for gross input cost inflation from the low-double digits to mid-to-high-teens as key input costs have increased significantly largely due to geopolitical events. That being said, the Company is taking incremental pricing actions this year to help offset these cost increases. As the benefits of the Company’s pricing actions and productivity programs continue to build, the Company continues to expect to offset higher inflation in fiscal 2022. As a result, the Company’s Adjusted EBITDA outlook is unchanged and expects fiscal 2022 Adjusted EBITDA to grow modestly versus fiscal 2021 Adjusted EBITDA of
Additionally, in fiscal year 2022, the Company now expects capital expenditures of approximately
With respect to projected fiscal year 2022 Adjusted EBITDA, a quantitative reconciliation is not available without unreasonable efforts due to the high variability, complexity, and low visibility with respect to certain items, which are excluded from Adjusted EBITDA. We expect the variability of these items to have a potentially unpredictable, and potentially significant, impact on our future financial results.
First Quarter 2022 Financial Results
See the description of the Non-GAAP financial measures mentioned in this press release and reconciliations of the Non-GAAP adjusted measures to the GAAP measures in the tables that accompany this release. In addition, see the description of the periods representing the Predecessor and Successor periods in the Company's Form 10-K for the fiscal year ended,
Net sales in the quarter increased
Gross profit was
The Company reported a net loss of
Adjusted EBITDA decreased (3.7)% to
Balance Sheet and Cash Flow Highlights
-
As of
April 3, 2022 -
Cash on hand of
and$14.9 million was available under the Company’s revolving credit facility, providing liquidity of approximately$80.8 million .$95.7 million
-
Net debt of
resulting in a Pro Forma Net Leverage ratio of 5.1x based on Normalized Adjusted EBITDA of$870.8 million . The net leverage is consistent with the Company’s expectations as net debt is historically the highest at the end of the first quarter due to the seasonal use of working capital.$172.1 million
-
Cash on hand of
-
For the 13-weeks ended
April 3, 2022 -
Cash flow used in operations of
.$(36.0) million -
As described above in the net loss discussion, the
buyout of multiple third-party DSD rights in the quarter were treated as contract termination costs and booked as an expense on the income statement in adherence to GAAP. As such, these acquisitions were not booked as investing activities and impacted cash flow from operations.$23.0 million - Cash flow performance reflects the seasonal use of working capital.
-
As described above in the net loss discussion, the
-
Capital expenditures of
.$8.1 million
-
Cash flow used in operations of
Conference Call and Webcast Presentation
The Company will host a conference call to discuss these results today at
A replay will be archived online and is also available telephonically approximately two hours after the call concludes through
About
After a century with strong family heritage, Utz continues to have a passion for exciting and delighting consumers with delicious snack foods made from top-quality ingredients. Utz’s products are distributed nationally through grocery, mass merchandisers, club, convenience, drug, and other channels. Based in
Investors and others should note that Utz announces material financial information to its investors using its investor relations website (https://investors.utzsnacks.com/investors/default.aspx),
Forward-Looking Statements
This press release includes certain statements made herein are not historical facts but are “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, as amended. The forward-looking statements generally are accompanied by or include, without limitation, statements such as “will”, “expect”, “intends”, “goal” or other similar words, phrases or expressions. These forward-looking statements include the expected effects from the COVID-19 pandemic, future plans for
Non-GAAP Financial Measures:
Utz uses non-GAAP financial information and believes it is useful to investors as it provides additional information to facilitate comparisons of historical operating results, identify trends in our underlying operating results and provides additional insight and transparency on how we evaluate the business. We use non-GAAP financial measures to budget, make operating and strategic decisions, and evaluate our performance. These non-GAAP financial measures do not represent financial performance in accordance with GAAP and may exclude items that are significant in understanding and assessing financial results. Therefore, these measures should not be considered in isolation or as an alternative to net income, cash flows from operations or other measures of profitability, liquidity or performance under GAAP. You should be aware that the presentation of these measures may not be comparable to similarly titled measures used by other companies.
Management believes that non-GAAP financial measures should be considered as supplements to the GAAP reported measures, should not be considered replacements for, or superior to, the GAAP measures and may not be comparable to similarly named measures used by other companies. We believe that these non-GAAP measures of financial results provide useful information to investors regarding certain financial and business trends relating to the financial condition and results of operations of the Company to date and that the presentation of non-GAAP financial measures is useful to investors in the evaluation of our operating performance compared to other companies in the salty snack industry, as similar measures are commonly used by the companies in this industry. These non-GAAP financial measures are subject to inherent limitations as they reflect the exercise of judgments by management about which expense and income are excluded or included in determining these non-GAAP financial measures. The non-GAAP financial measures are not recognized in accordance with GAAP and should not be viewed as an alternative to GAAP measures of performance.
Utz uses the following non-GAAP financial measures in its financial communications, and in the future could use others:
-
Organic
Net Sales
- Adjusted Gross Profit
-
Adjusted Gross Profit as % of
Net Sales (Adjusted Gross Profit Margin)
- Adjusted Selling, Distribution, and Administrative Expense
-
Adjusted Selling, Distribution, and Administrative Expense as % of
Net Sales
- Adjusted Net Income
- Adjusted Earnings Per Share
- EBITDA
- Adjusted EBITDA
-
Adjusted EBITDA as % of
Net Sales (Adjusted EBITDA Margin)
- Normalized Adjusted EBITDA
Organic
Adjusted Gross Profit represents Gross Profit excluding Depreciation and Amortization expense, a non-cash item. In addition, Adjusted Gross Profit excludes the impact of costs that fall within the categories of non-cash adjustments and non-recurring items such as those related to stock-based compensation, hedging and purchase commitments adjustments, asset impairments, acquisition, and integration costs, business transformation initiatives, and financing-related costs. Adjusted Gross Profit is one of the key performance indicators that our management uses to evaluate operating performance. We also report Adjusted Gross Profit as a percentage of
Adjusted Selling, Distribution, and Administrative Expense is defined as all Selling, Distribution, and Administrative expense excluding Depreciation and Amortization expense, a non- cash item. In addition, Adjusted Selling, Distribution, and Administrative Expenses exclude the impact of costs that fall within the categories of non-cash adjustments and non-recurring items such as those related to stock-based compensation, hedging and purchase commitments adjustments, asset impairments, acquisition and integration costs, business transformation initiatives, and financing-related costs. We also report Adjusted Selling, Distribution, and Administrative Expense as a percentage of
Adjusted Net Income is defined as Net Income excluding the additional Depreciation and Amortization expense, a non-cash item, related to the Business Combination with
Adjusted Earnings Per Share is defined as Adjusted Net Income (as defined, herein) divided by the weighted average shares outstanding for each period on a fully diluted basis, assuming the Private Placement Warrants are net settled and the Shares of Class V Common Stock held by Continuing Members is converted to Class A Common Stock.
EBITDA is defined as Net Income before Interest, Income Taxes, and Depreciation and Amortization.
Adjusted EBITDA is defined as EBITDA further adjusted to exclude certain non-cash items, such as stock-based compensation, hedging and purchase commitments adjustments, and asset impairments; acquisition and integration costs; business transformation initiatives; and financing-related costs. Adjusted EBITDA is one of the key performance indicators we use in evaluating our operating performance and in making financial, operating, and planning decisions. We believe Adjusted EBITDA is useful to the users of this release and financial information contained in the release in the evaluation of Utz’s operating performance compared to other companies in the salty snack industry, as similar measures are commonly used by companies in this industry. We have historically reported an Adjusted EBITDA metric to investors and banks for covenant compliance. We also provide in this release, Adjusted EBITDA as a percentage of
Normalized Adjusted EBITDA is defined as Adjusted EBITDA after giving effect to pre-acquisition Adjusted EBITDA of the
Management believes that the non-GAAP financial measures are meaningful to investors because they increase transparency and assists investors to understand and analyze our ongoing operational performance. The financial measures are shown as supplemental disclosures in this release because they are widely used by the investment community for analysis and comparative evaluation. They also provide additional metrics to evaluate the Company’s operations and, when considered with both the GAAP results and the reconciliation to the most comparable GAAP measures, provide a more complete understanding of the Company’s business than could be obtained absent this disclosure. The non-GAAP measures are not and should not be considered an alternative to the most comparable GAAP measures or any other figure calculated in accordance with GAAP, or as an indicator of operating performance. The Company’s calculation of the non-GAAP financial measures may differ from methods used by other companies. Management believes that the non-GAAP measures are important to have an understanding of the Company’s overall operating results in the periods presented. The non-GAAP financial measures are not recognized in accordance with GAAP and should not be viewed as an alternative to GAAP measures of performance. As new events or circumstances arise, these definitions could change. When the definitions change, we will provide the updated definitions and present the related non-GAAP historical results on a comparable basis.
|
|||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS |
|||||||
For the thirteen weeks ended |
|||||||
(In thousands, except share information) |
|||||||
(Unaudited) |
|||||||
|
Thirteen weeks
|
|
Thirteen weeks
|
||||
Net sales |
$ |
340,767 |
|
|
$ |
269,182 |
|
Cost of goods sold |
|
236,960 |
|
|
|
173,941 |
|
Gross profit |
|
103,807 |
|
|
|
95,241 |
|
|
|
|
|
||||
Selling, distribution, and administrative expenses |
|
|
|
||||
Selling and distribution |
|
88,110 |
|
|
|
56,728 |
|
Administrative |
|
38,551 |
|
|
|
29,933 |
|
Total selling, distribution, and administrative expenses |
|
126,661 |
|
|
|
86,661 |
|
|
|
|
|
||||
Gain on sale of assets, net |
|
367 |
|
|
|
719 |
|
|
|
|
|
||||
(Loss) income from operations |
|
(22,487 |
) |
|
|
9,299 |
|
|
|
|
|
||||
Other (expense) income |
|
|
|
||||
Interest expense |
|
(9,103 |
) |
|
|
(10,861 |
) |
Other income |
|
520 |
|
|
|
718 |
|
Gain (loss) on remeasurement of warrant liability |
|
1,944 |
|
|
|
(21,501 |
) |
Other (expense) income, net |
|
(6,639 |
) |
|
|
(31,644 |
) |
|
|
|
|
||||
Loss before taxes |
|
(29,126 |
) |
|
|
(22,345 |
) |
Income tax expense |
|
2,772 |
|
|
|
1,004 |
|
Net loss |
|
(31,898 |
) |
|
|
(23,349 |
) |
|
|
|
|
||||
Net loss attributable to noncontrolling interest |
|
14,328 |
|
|
|
820 |
|
Net loss attributable to controlling interest |
$ |
(17,570 |
) |
|
$ |
(22,529 |
) |
|
|
|
|
||||
Earnings (loss) per Class A Common stock: (in dollars) |
|
|
|
||||
Basic & diluted |
$ |
(0.22 |
) |
|
$ |
(0.30 |
) |
|
|
|
|
||||
Weighted-average shares of Class A Common stock outstanding |
|
|
|
||||
Basic & diluted |
|
78,572,404 |
|
|
|
75,927,005 |
|
|
|
|
|
||||
Net loss |
$ |
(31,898 |
) |
|
$ |
(23,349 |
) |
Other comprehensive income: |
|
|
|
||||
Change in fair value of interest rate swap |
|
27,809 |
|
|
|
822 |
|
Comprehensive loss |
|
(4,089 |
) |
|
|
(22,527 |
) |
Net comprehensive loss attributable to noncontrolling interest |
|
2,362 |
|
|
|
— |
|
Net comprehensive loss attributable to controlling interest |
$ |
(1,727 |
) |
|
$ |
(22,527 |
) |
|
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
|
|||||||
(In thousands) |
|||||||
|
As of
|
|
As of
|
||||
|
(Unaudited) |
|
|
||||
ASSETS |
|
|
|
||||
Current Assets |
|
|
|
||||
Cash and cash equivalents |
$ |
14,899 |
|
|
$ |
41,898 |
|
Accounts receivable, less allowance of |
|
148,432 |
|
|
|
131,388 |
|
Inventories |
|
93,778 |
|
|
|
79,517 |
|
Prepaid expenses and other assets |
|
17,042 |
|
|
|
18,395 |
|
Current portion of notes receivable |
|
6,401 |
|
|
|
6,706 |
|
Total current assets |
|
280,552 |
|
|
|
277,904 |
|
Non-current Assets |
|
|
|
||||
Property, plant and equipment, net |
|
298,656 |
|
|
|
303,807 |
|
|
|
915,490 |
|
|
|
915,438 |
|
Intangible assets, net |
|
1,130,208 |
|
|
|
1,142,509 |
|
Non-current portion of notes receivable |
|
19,614 |
|
|
|
20,725 |
|
Other assets |
|
78,505 |
|
|
|
55,963 |
|
Total non-current assets |
|
2,442,473 |
|
|
|
2,438,442 |
|
Total assets |
$ |
2,723,025 |
|
|
$ |
2,716,346 |
|
LIABILITIES AND EQUITY |
|
|
|
||||
Current Liabilities |
|
|
|
||||
Current portion of term debt |
$ |
11,414 |
|
|
$ |
11,414 |
|
Current portion of other notes payable |
|
13,057 |
|
|
|
9,957 |
|
Accounts payable |
|
104,967 |
|
|
|
95,369 |
|
Accrued expenses and other |
|
53,356 |
|
|
|
71,280 |
|
Total current liabilities |
|
182,794 |
|
|
|
188,020 |
|
Non-current portion of term debt and revolving credit facility |
|
852,722 |
|
|
|
830,548 |
|
Non-current portion of other notes payable |
|
23,129 |
|
|
|
24,709 |
|
Non-current accrued expenses and other |
|
56,109 |
|
|
|
55,838 |
|
Non-current warrant liability |
|
44,280 |
|
|
|
46,224 |
|
Deferred tax liability |
|
136,837 |
|
|
|
136,334 |
|
Total non-current liabilities |
|
1,113,077 |
|
|
|
1,093,653 |
|
Total liabilities |
|
1,295,871 |
|
|
|
1,281,673 |
|
Commitments and Contingencies |
|
|
|
||||
Equity |
|
|
|
||||
Shares of Class A Common Stock, |
|
8 |
|
|
|
8 |
|
Shares of Class V Common Stock, |
|
6 |
|
|
|
6 |
|
Additional paid-in capital |
|
909,144 |
|
|
|
912,574 |
|
Accumulated deficit |
|
(254,168 |
) |
|
|
(236,598 |
) |
Accumulated other comprehensive income |
|
19,558 |
|
|
|
3,715 |
|
Total stockholders' equity |
|
674,548 |
|
|
|
679,705 |
|
Noncontrolling interest |
|
752,606 |
|
|
|
754,968 |
|
Total equity |
|
1,427,154 |
|
|
|
1,434,673 |
|
Total liabilities and equity |
$ |
2,723,025 |
|
|
$ |
2,716,346 |
|
|
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
For the thirteen weeks ended |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
|
Thirteen weeks
|
|
Thirteen weeks
|
||||
Cash flows from operating activities |
|
|
|
||||
Net loss |
$ |
(31,898 |
) |
|
$ |
(23,349 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
||||
Impairment and other charges |
|
3,319 |
|
|
|
— |
|
Depreciation and amortization |
|
22,121 |
|
|
|
19,407 |
|
(Gain) loss on remeasurement of warrant liability |
|
(1,944 |
) |
|
|
21,501 |
|
Gain on sale of assets |
|
(367 |
) |
|
|
(719 |
) |
Share-based compensation |
|
1,379 |
|
|
|
2,883 |
|
Deferred taxes |
|
1,912 |
|
|
|
1,061 |
|
Deferred financing costs |
|
341 |
|
|
|
2,870 |
|
Changes in assets and liabilities: |
|
|
|
||||
Accounts receivable, net |
|
(17,044 |
) |
|
|
(11,176 |
) |
Inventories |
|
(14,261 |
) |
|
|
(7,040 |
) |
Prepaid expenses and other assets |
|
(26 |
) |
|
|
866 |
|
Accounts payable and accrued expenses and other |
|
464 |
|
|
|
(19,487 |
) |
Net cash used in operating activities |
|
(36,004 |
) |
|
|
(13,183 |
) |
Cash flows from investing activities |
|
|
|
||||
Acquisitions, net of cash acquired |
|
(75 |
) |
|
|
(25,189 |
) |
Purchases of property and equipment |
|
(8,137 |
) |
|
|
(2,134 |
) |
Purchases of intangibles |
|
— |
|
|
|
(1,200 |
) |
Proceeds from sale of property and equipment |
|
1,138 |
|
|
|
391 |
|
Proceeds from sale of routes |
|
4,604 |
|
|
|
1,450 |
|
Proceeds from the sale of IO notes |
|
— |
|
|
|
2,295 |
|
Proceeds from insurance claims |
|
2,000 |
|
|
|
— |
|
Notes receivable, net |
|
221 |
|
|
|
(924 |
) |
Net cash used in investing activities |
|
(249 |
) |
|
|
(25,311 |
) |
Cash flows from financing activities |
|
|
|
||||
Line of credit borrowings, net |
|
20,000 |
|
|
|
15,000 |
|
Borrowings on term debt and notes payable |
|
8,726 |
|
|
|
720,000 |
|
Repayments on term debt and notes payable |
|
(9,066 |
) |
|
|
(783,735 |
) |
Payment of debt issuance cost |
|
— |
|
|
|
(8,372 |
) |
Payments of tax withholding requirements for employee stock awards |
|
(6,217 |
) |
|
|
— |
|
Exercised warrants |
|
— |
|
|
|
57,232 |
|
Dividends |
|
(4,189 |
) |
|
|
(4,261 |
) |
Distribution to noncontrolling interest |
|
— |
|
|
|
(181 |
) |
Net cash provided by (used in) financing activities |
|
9,254 |
|
|
|
(4,317 |
) |
Net decrease in cash and cash equivalents |
|
(26,999 |
) |
|
|
(42,811 |
) |
Cash and cash equivalents at beginning of period |
|
41,898 |
|
|
|
46,831 |
|
Cash and cash equivalents at end of period |
$ |
14,899 |
|
|
$ |
4,020 |
|
Reconciliation of Non-GAAP Financial Measures to Reported Financial Measures
|
|
13-Weeks Ended |
||||||||
(dollars in millions) |
|
|
|
|
|
Change |
||||
|
|
$ |
340.8 |
|
|
$ |
269.2 |
|
26.6 |
% |
Impact of Acquisitions |
|
|
(19.5 |
) |
|
|
|
|
||
Impact of IO Conversions |
|
|
3.5 |
|
|
|
|
|
||
Organic |
|
$ |
324.8 |
|
|
$ |
269.2 |
|
20.7 |
% |
(1) Organic |
Gross Profit and Adjusted Gross Profit
|
|
13-Weeks Ended |
||||||
(dollars in millions) |
|
|
|
|
||||
Gross Profit |
|
$ |
103.8 |
|
|
$ |
95.2 |
|
Depreciation and Amortization |
|
|
10.6 |
|
|
|
8.1 |
|
Non-Cash, non-recurring adjustments |
|
|
1.3 |
|
|
|
1.2 |
|
Adjusted Gross Profit |
|
$ |
115.7 |
|
|
$ |
104.5 |
|
Adjusted Gross Profit as a % of |
|
|
33.9 |
% |
|
|
38.8 |
% |
Adjusted Selling, Distribution, and Administrative Expense
|
|
13-Weeks Ended |
||||||
(dollars in millions) |
|
|
|
|
||||
Selling, Distribution, and Administrative Expense - Incl Depreciation and Amortization |
|
$ |
126.7 |
|
|
$ |
86.7 |
|
Depreciation and Amortization in SD&A Expense |
|
|
(11.5 |
) |
|
|
(11.3 |
) |
Non-Cash, and/or Non-recurring Adjustments |
|
|
(36.0 |
) |
|
|
(8.2 |
) |
Adjusted Selling, Distribution, and Administrative Expense |
|
$ |
79.2 |
|
|
$ |
67.2 |
|
Adjusted SD&A Expense as a % of |
|
|
23.2 |
% |
|
|
25.0 |
% |
Adjusted Net Income
|
|
13-Weeks Ended |
||||||
(dollars in millions, except per share data) |
|
|
|
|
||||
Net Loss |
|
$ |
(31.9 |
) |
|
$ |
(23.3 |
) |
Income Tax Expense |
|
|
2.8 |
|
|
|
1.0 |
|
Loss Before Taxes |
|
|
(29.1 |
) |
|
|
(22.3 |
) |
Deferred Financing Fees |
|
|
0.3 |
|
|
|
2.7 |
|
Acquisition Step-Up Depreciation and Amortization |
|
|
13.2 |
|
|
|
12.7 |
|
Certain Non-Cash Adjustments |
|
|
3.5 |
|
|
|
4.2 |
|
Acquisition and Integration |
|
|
28.8 |
|
|
|
1.9 |
|
Business and Transformation Initiatives |
|
|
4.4 |
|
|
|
3.3 |
|
Financing-Related Costs |
|
|
0.1 |
|
|
|
— |
|
Gain (Loss) on Remeasurement of Warrant Liability |
|
|
(1.9 |
) |
|
|
21.5 |
|
Other Non-Cash and/or Non-Recurring Adjustments |
|
|
48.4 |
|
|
|
46.3 |
|
Adjusted Earnings before Taxes |
|
|
19.3 |
|
|
|
24.0 |
|
Taxes on Earnings as Reported |
|
|
(2.8 |
) |
|
|
(1.0 |
) |
Income Tax Adjustments(1) |
|
|
(1.1 |
) |
|
|
(4.0 |
) |
Adjusted Taxes on Earnings |
|
|
(3.9 |
) |
|
|
(5.0 |
) |
Adjusted Net Income |
|
$ |
15.4 |
|
|
$ |
19.0 |
|
|
|
|
|
|
||||
Basic Shares Outstanding |
|
|
137.9 |
|
|
|
136.3 |
|
Fully Diluted Shares on an As-Converted Basis |
|
|
139.9 |
|
|
|
142.0 |
|
Adjusted Earnings Per Share |
|
$ |
0.11 |
|
|
$ |
0.13 |
|
(1) Income Tax Rate Adjustment calculated as (Loss) Income before taxes plus (i) Acquisition, Step-Up Depreciation and Amortization and (ii) Other Non-Cash and/or Non-Recurring Adjustments, multiplied by a normalized GAAP effective tax rate, minus the actual tax provision recorded in the Consolidated Statement of Operations and Comprehensive Loss. The normalized GAAP effective tax rate excludes one-time items such as the impact of tax rate changes on deferred taxes and changes in valuation allowances. |
Depreciation & Amortization
|
|
13-Weeks Ended |
||||
(dollars in millions) |
|
|
|
|
||
Core D&A - Non-Acquisition-related included in Gross Profit |
|
$ |
6.5 |
|
$ |
4.5 |
Step-Up D&A - Transaction-related included in Gross Profit |
|
|
4.1 |
|
|
3.6 |
Depreciation & Amortization - included in Gross Profit |
|
|
10.6 |
|
|
8.1 |
|
|
|
|
|
||
Core D&A - Non-Acquisition-related included in SD&A Expense |
|
|
2.4 |
|
|
2.2 |
Step-Up D&A - Transaction-related included in SD&A Expense |
|
|
9.1 |
|
|
9.1 |
Depreciation & Amortization - included in SD&A Expense |
|
|
11.5 |
|
|
11.3 |
|
|
|
|
|
||
Depreciation & Amortization - Total |
|
$ |
22.1 |
|
$ |
19.4 |
|
|
|
|
|
||
Core Depreciation and Amortization |
|
$ |
8.9 |
|
$ |
6.7 |
Step-Up Depreciation and Amortization |
|
|
13.2 |
|
|
12.7 |
Total Depreciation and Amortization |
|
$ |
22.1 |
|
$ |
19.4 |
EBITDA and Adjusted EBITDA
|
|
13-Weeks Ended |
||||||
(dollars in millions) |
|
|
|
|
||||
Net Loss |
|
$ |
(31.9 |
) |
|
$ |
(23.3 |
) |
Plus non-GAAP adjustments: |
|
|
|
|
||||
Income Tax Expense |
|
|
2.8 |
|
|
|
1.0 |
|
Depreciation and Amortization |
|
|
22.1 |
|
|
|
19.4 |
|
Interest Expense, Net |
|
|
9.1 |
|
|
|
10.9 |
|
Interest Income (IO loans)(1) |
|
|
(0.5 |
) |
|
|
(1.0 |
) |
EBITDA |
|
|
1.6 |
|
|
|
7.0 |
|
Certain Non-Cash Adjustments(2) |
|
|
3.5 |
|
|
|
4.2 |
|
Acquisition and Integration(3) |
|
|
28.8 |
|
|
|
1.9 |
|
Business Transformation Initiatives(4) |
|
|
4.4 |
|
|
|
3.3 |
|
Financing-Related Costs(5) |
|
|
0.1 |
|
|
|
— |
|
(Gain) Loss on Remeasurement of Warrant Liabilities(6) |
|
|
(1.9 |
) |
|
|
21.5 |
|
Adjusted EBITDA |
|
$ |
36.5 |
|
|
$ |
37.9 |
|
Adjusted EBITDA as a % of |
|
|
10.7 |
% |
|
|
14.1 |
% |
(1) |
Interest Income from IO Loans refers to Interest Income that we earn from IO notes receivable that have resulted from our initiatives to transition from RSP distribution to IO distribution ("Business Transformation Initiatives"). There is a Notes Payable recorded that mirrors most of the IO notes receivable, and the interest expense associated with the Notes Payable is part of the Interest Expense, Net adjustment. |
|
(2) |
Certain Non-Cash Adjustments are comprised primarily of the following: |
|
|
Incentive programs – For the thirteen weeks ended |
|
(3) |
Adjustment for Acquisition and Integration Costs – This is comprised of consulting, transaction services, and legal fees incurred for acquisitions and certain potential acquisitions. The majority of charges are related to the buyout of multiple distributors, which was accounted for as a contract termination resulting in expense of |
|
(4) |
Business Transformation Initiatives Adjustment – This adjustment is related to consultancy, professional, and legal fees incurred for specific initiatives and structural changes to the business that do not reflect the cost of normal business operations. In addition, gains realized from the sale of distribution rights to IOs and the subsequent disposal of trucks, and ERP transition costs, offset by severance costs associated with the elimination of RSP positions, fall into this category. The Company incurred such costs of |
|
(5) |
Financing-Related Costs – These costs include adjustments for various items related to raising debt and preferred equity capital or debt extinguishment costs. The Company incurred expenses of |
|
(6) |
Gains and losses related to the changes in the remeasurement of warrant liabilities are not expected to be settled in cash, and when exercised would result in a cash inflow to the Company with the Warrants converting to Class A Common Stock with the liability being extinguished and the fair value of the Warrants at the time of exercise being recorded as an increase to equity. |
Normalized Adjusted EBITDA
|
|
FY 2021 |
|
|
|
|
FY 2022 |
|
|
|||||||||||||
(dollars in millions) |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
FY 2021 |
|
|
Q1 |
|
TTM |
|||||||
Adjusted EBITDA |
|
$ |
37.9 |
|
$ |
35.7 |
|
$ |
44.8 |
|
$ |
37.7 |
|
$ |
156.1 |
|
|
$ |
36.5 |
|
$ |
154.7 |
Pre-Acquisition Adjusted EBITDA(1) |
|
|
3.6 |
|
|
3.0 |
|
|
2.0 |
|
|
1.6 |
|
|
10.2 |
|
|
|
0.2 |
|
|
6.8 |
Acquisition Synergies(2) |
|
|
3.1 |
|
|
3.1 |
|
|
2.6 |
|
|
2.5 |
|
|
11.3 |
|
|
|
2.4 |
|
|
10.6 |
Normalized Adjusted EBITDA |
|
$ |
44.6 |
|
$ |
41.8 |
|
$ |
49.4 |
|
$ |
41.8 |
|
$ |
177.6 |
|
|
$ |
39.1 |
|
$ |
172.1 |
(1) Pre-Acquisition Adjusted EBITDA - This adjustment represents the Adjusted EBITDA of acquired companies, |
(2) Represents identified integration-related cost savings expected to be realized from the elimination of certain procurement, manufacturing, and logistics as well as selling, distribution, and administrative expenses, in connection with the acquisitions of |
Net Debt and Leverage Ratio
(dollars in millions) |
|
As of |
|
Term Loan |
|
$ |
785.2 |
Revolving Credit Facility |
|
|
56.0 |
Capital Leases(1) |
|
|
38.8 |
Deferred Purchase Price |
|
|
5.7 |
Gross Debt(2) |
|
|
885.7 |
Cash and Cash Equivalents |
|
|
14.9 |
Total Net Debt |
|
$ |
870.8 |
|
|
|
|
Last 52-Weeks Normalized Adjusted EBITDA |
|
$ |
172.1 |
|
|
|
|
Net Leverage Ratio |
|
5.1x |
(1) Capital Leases include equipment term loans and excludes the impact of step-up accounting. |
(2) Excludes amounts related to guarantees on IO loans which are collateralized by routes. We have the ability to recover substantially all of the outstanding loan value in the event of a default scenario, which is uncommon. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220512005304/en/
Investor
kpowers@utzsnacks.com
Media
kbrick@utzsnacks.com
Source:
FAQ
What were Utz's Q1 2022 financial results?
How did Utz's organic net sales perform in Q1 2022?
What is Utz's updated fiscal 2022 net sales outlook?
What drove the net loss in Utz's Q1 2022 results?