Welbilt Reports 2021 Third Quarter Operating Results
Welbilt, Inc. (WBT) reported robust financial results for Q3 2021, with net sales reaching $411.5 million, a 37.9% increase year-over-year. Organic net sales rose 36.1%. Earnings from operations improved to $52.6 million, reflecting a margin of 12.8%. Adjusted Operating EBITDA was $75.1 million, with an 18.3% margin. Net earnings hit $24.9 million, up from $4.9 million the previous year. Despite challenges, such as supply chain disruptions and inflationary pressures, Welbilt maintained strong liquidity, concluding the quarter with $397.3 million in total global liquidity.
- Net sales increased by 37.9% year-over-year to $411.5 million.
- Adjusted Operating EBITDA rose to $75.1 million, with an 18.3% margin.
- Earnings from operations were $52.6 million compared to $21.2 million last year.
- Net earnings increased to $24.9 million from $4.9 million year-over-year.
- Total global liquidity reached $397.3 million.
- Net cash provided by operating activities decreased to $13.5 million from $37.5 million last year.
- Free Cash Flow dropped to $6.2 million, down from $32.1 million in the prior year.
- Increased selling, general, and administrative expenses due to higher compensation and travel costs.
2021 Third Quarter Highlights (1)
-
Net sales were
, an increase of 37.9 percent from the prior year; Organic$411.5 million Net Sales (a non-GAAP measure) increased 36.1 percent from the prior year -
Earnings from operations were
compared to$52.6 million in the prior year; as a percentage of net sales, earnings from operations were 12.8 percent compared to 7.1 percent in the prior year$21.2 million -
Adjusted Operating EBITDA (a non-GAAP measure) was
compared to$75.1 million in the prior year; Adjusted Operating EBITDA margin was 18.3 percent compared to 15.3 percent in the prior year$45.6 million -
Net earnings were
compared to net earnings of$24.9 million in the prior year; Adjusted Net Earnings (a non-GAAP measure) were$4.9 million compared to Adjusted Net Earnings of$29.9 million in the prior year$9.9 million -
Diluted net earnings per share was
compared to diluted net earnings per share of$0.17 in the prior year; Adjusted Diluted Net Earnings Per Share (a non-GAAP measure) was$0.03 compared to Adjusted Diluted Net Earnings Per Share of$0.21 in the prior year$0.07 -
Net cash provided by operating activities was
, compared to net cash provided by operating activities of$13.5 million in last year's third quarter; Free Cash Flow (a non-GAAP measure) was$37.5 million compared to$6.2 million in last year's third quarter$32.1 million
2021 Third Quarter Year-to-date Highlights (1)
-
Net sales were
, an increase of 34.9 percent from the prior year; Organic$1,123.9 million Net Sales (a non-GAAP measure) increased 31.8 percent from the prior year -
Earnings from operations were
compared to$134.3 million in the prior year; as a percentage of net sales, earnings from operations were 11.9 percent compared to 2.7 percent in the prior year$22.5 million -
Adjusted Operating EBITDA (a non-GAAP measure) was
compared to$198.4 million in the prior year; Adjusted Operating EBITDA margin was 17.7 percent compared to 13.3 percent in the prior year$110.9 million -
Net earnings were
compared to a net loss of$56.5 million in the prior year; Adjusted Net Earnings (a non-GAAP measure) were$27.6 million compared to Adjusted Net Earnings of$73.5 million in the prior year$1.4 million -
Diluted net earnings per share was
compared to diluted net loss per share of$0.40 in the prior year; Adjusted Diluted Net Earnings Per Share (a non-GAAP measure) was$0.20 compared to Adjusted Diluted Net Earnings Per Share of$0.52 in the prior year$0.01 -
Net cash provided by operating activities was
, compared to net cash used in operating activities of$34.2 million in the prior year; Free Cash Flow (a non-GAAP measure) was$26.9 million compared to a use of$17.0 million in the prior year$42.8 million
(1) Definitions and reconciliations of the non-GAAP measures used herein are included in the schedules accompanying this release.
Summarizing Welbilt's third quarter performance,
Net sales increased 37.9 percent in the third quarter compared to last year's third quarter. Excluding the impact from foreign currency translation, Organic
The third quarter Adjusted Operating EBITDA margin of 18.3 percent was 300 basis points higher than last year's third quarter driven by the incremental impact on margins from higher volume, positive net pricing and lower manufacturing costs partially offset by increased selling, general and administrative expenses (net of adjustments for the Transformation Program expenses and other adjustments to SG&A that are included in our Adjusted Operating EBITDA reconciliation ("Net SG&A")) and higher materials costs. Net SG&A costs increased primarily due to higher compensation expense and commissions reflecting higher incentives, the non-recurrence of government subsidies and other measures taken in the prior year in response to the impact from the pandemic, and increased travel and marketing expenses to support the sales growth in the quarter. The prior year period included government subsidies in various countries, temporary salary reductions, furloughs, reductions in incentive compensation and lower commissions due to the large sales decrease in the quarter.
We continued to make progress on the Transformation Program during the third quarter. We continued to execute on our planned procurement activities related to materials spend and on executing incremental cost savings opportunities through the implementation of Value Analysis Value Engineering ("VAVE") initiatives, although we faced challenges in balancing progress on these activities with the need for resources to address component supply issues. We benefited from productivity improvements in our manufacturing plants which provided additional savings in the quarter, even as some plants were impacted by parts shortages that occasionally disrupted production schedules. In summary, the improvements we have made to date with our Transformation Program helped offset a meaningful portion of the inflationary headwinds we experienced in the third quarter.
Liquidity and Debt
Net cash provided by operating activities in the third quarter was
During the quarter, total debt and finance leases (including the current portion) decreased by
Guidance
On
Additional Management Commentary
"We are pleased with our third quarter results in light of ongoing supply chain disruptions and inflationary pressure on materials and logistics costs," said
"The combination of continued aggressive discretionary cost management, improving absorption of fixed costs due to higher volumes, improved net pricing and benefits from our Transformation Program, allowed us to deliver an Adjusted Operating EBITDA margin of 18.3 percent in the third quarter. With the tools we have developed as part of our Transformation Program, the productivity levels in our plants are improved compared to prior year levels, despite some production disruption due to parts shortages from our supply chain. We are continuing to experience rising commodity prices, longer lead times and inflation from our parts suppliers, and continued logistics inefficiencies. We were able to offset some, but not all, of the effect of these pressures in the third quarter with our Transformation Program procurement activities through negotiated price reductions with new and existing suppliers and by executing VAVE initiatives. We implemented additional price increases in the quarter which will also help us offset the effect of these inflationary pressures as we move through the fourth quarter and into early 2022," concluded Johnson.
About
Forward-looking Statements
Certain statements in this press release constitute “forward-looking statements” within the meaning of the
Consolidated Statements of Operations (In millions, except share and per share data) |
||||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
|
|||||||||
Net sales |
|
$ |
411.5 |
|
|
$ |
298.5 |
|
|
|
$ |
1,123.9 |
|
|
$ |
833.4 |
|
|
Cost of sales |
|
264.0 |
|
|
193.2 |
|
|
|
713.7 |
|
|
544.9 |
|
|
||||
Gross profit |
|
147.5 |
|
|
105.3 |
|
|
|
410.2 |
|
|
288.5 |
|
|
||||
Selling, general and administrative expenses |
|
84.6 |
|
|
72.3 |
|
|
|
245.6 |
|
|
215.6 |
|
|
||||
Amortization expense |
|
9.9 |
|
|
9.9 |
|
|
|
29.7 |
|
|
29.2 |
|
|
||||
Restructuring and other expense |
|
0.3 |
|
|
1.5 |
|
|
|
0.5 |
|
|
9.5 |
|
|
||||
Loss from impairment and disposal of assets — net |
|
0.1 |
|
|
0.4 |
|
|
|
0.1 |
|
|
11.7 |
|
|
||||
Earnings from operations |
|
52.6 |
|
|
21.2 |
|
|
|
134.3 |
|
|
22.5 |
|
|
||||
Interest expense |
|
18.8 |
|
|
19.6 |
|
|
|
56.5 |
|
|
62.4 |
|
|
||||
Other expense (income) — net |
|
0.4 |
|
|
(2.1 |
) |
|
|
6.3 |
|
|
(3.1 |
) |
|
||||
Earnings (loss) before income taxes |
|
33.4 |
|
|
3.7 |
|
|
|
71.5 |
|
|
(36.8 |
) |
|
||||
Income tax expense (benefit) |
|
8.5 |
|
|
(1.2 |
) |
|
|
15.0 |
|
|
(9.2 |
) |
|
||||
Net earnings (loss) |
|
$ |
24.9 |
|
|
$ |
4.9 |
|
|
|
$ |
56.5 |
|
|
$ |
(27.6 |
) |
|
Per share data: |
|
|
|
|
|
|
|
|
||||||||||
Earnings (loss) per share — Basic |
|
$ |
0.18 |
|
|
$ |
0.03 |
|
|
|
$ |
0.40 |
|
|
$ |
(0.20 |
) |
|
Earnings (loss) per share — Diluted |
|
$ |
0.17 |
|
|
$ |
0.03 |
|
|
|
$ |
0.40 |
|
|
$ |
(0.20 |
) |
|
Weighted average shares outstanding — Basic |
|
142,193,094 |
|
|
141,512,207 |
|
|
|
141,914,325 |
|
|
141,481,963 |
|
|
||||
Weighted average shares outstanding — Diluted |
|
143,413,531 |
|
|
141,560,747 |
|
|
|
142,905,959 |
|
|
141,481,963 |
|
|
Consolidated Balance Sheets (In millions, except share and per share data) |
||||||||||
|
|
|
|
|
||||||
|
2021 |
|
2020 |
|||||||
Assets |
|
|
|
|
||||||
Current assets: |
|
|
|
|
||||||
Cash and cash equivalents |
|
$ |
111.9 |
|
|
|
$ |
125.0 |
|
|
Restricted cash |
|
0.5 |
|
|
|
0.4 |
|
|
||
Accounts receivable, less allowance of |
|
212.5 |
|
|
|
165.9 |
|
|
||
Inventories — net |
|
271.6 |
|
|
|
180.6 |
|
|
||
Prepaids and other current assets |
|
63.7 |
|
|
|
50.1 |
|
|
||
Total current assets |
|
660.2 |
|
|
|
522.0 |
|
|
||
Property, plant and equipment — net |
|
132.9 |
|
|
|
129.1 |
|
|
||
Operating lease right-of-use assets |
|
44.7 |
|
|
|
47.5 |
|
|
||
|
|
937.8 |
|
|
|
942.9 |
|
|
||
Other intangible assets — net |
|
432.5 |
|
|
|
469.6 |
|
|
||
Other non-current assets |
|
32.1 |
|
|
|
30.5 |
|
|
||
Total assets |
|
$ |
2,240.2 |
|
|
|
$ |
2,141.6 |
|
|
Liabilities and equity |
|
|
|
|
||||||
Current liabilities: |
|
|
|
|
||||||
Trade accounts payable |
|
$ |
142.7 |
|
|
|
$ |
86.4 |
|
|
Accrued expenses and other liabilities |
|
181.5 |
|
|
|
164.2 |
|
|
||
Current portion of long-term debt and finance leases |
|
0.9 |
|
|
|
1.0 |
|
|
||
Product warranties |
|
32.3 |
|
|
|
29.9 |
|
|
||
Total current liabilities |
|
357.4 |
|
|
|
281.5 |
|
|
||
Long-term debt and finance leases |
|
1,375.1 |
|
|
|
1,407.8 |
|
|
||
Deferred income taxes |
|
74.4 |
|
|
|
76.5 |
|
|
||
Pension and postretirement health liabilities |
|
21.8 |
|
|
|
27.8 |
|
|
||
Operating lease liabilities |
|
35.6 |
|
|
|
37.7 |
|
|
||
Other long-term liabilities |
|
37.2 |
|
|
|
37.3 |
|
|
||
Total non-current liabilities |
|
1,544.1 |
|
|
|
1,587.1 |
|
|
||
Total equity: |
|
|
|
|
||||||
Common stock ( |
|
1.4 |
|
|
|
1.4 |
|
|
||
Additional paid-in capital (deficit) |
|
(9.4 |
) |
|
|
(25.6 |
) |
|
||
Retained earnings |
|
373.2 |
|
|
|
316.7 |
|
|
||
Accumulated other comprehensive loss |
|
(26.5 |
) |
|
|
(19.5 |
) |
|
||
Total equity |
|
338.7 |
|
|
|
273.0 |
|
|
||
Total liabilities and equity |
|
$ |
2,240.2 |
|
|
|
$ |
2,141.6 |
|
|
Consolidated Statements of Cash Flows (In millions) |
||||||||||
|
|
Nine Months Ended |
||||||||
|
2021 |
|
2020 |
|||||||
Cash flows from operating activities |
|
|
|
|
||||||
Net earnings (loss) |
|
$ |
56.5 |
|
|
|
$ |
(27.6 |
) |
|
Adjustments to reconcile net earnings (loss) to cash provided by (used in) operating activities: |
|
|
|
|
||||||
Depreciation expense |
|
16.6 |
|
|
|
16.1 |
|
|
||
Amortization of intangible assets |
|
30.9 |
|
|
|
30.2 |
|
|
||
Amortization of deferred financing fees |
|
4.0 |
|
|
|
3.9 |
|
|
||
Deferred income taxes |
|
(2.4 |
) |
|
|
10.0 |
|
|
||
Stock-based compensation expense |
|
8.5 |
|
|
|
2.3 |
|
|
||
Loss from impairment or disposal of assets - net |
|
0.1 |
|
|
|
11.7 |
|
|
||
Changes in operating assets and liabilities: |
|
|
|
|
||||||
Accounts receivable |
|
(49.5 |
) |
|
|
21.9 |
|
|
||
Inventories |
|
(93.3 |
) |
|
|
(5.5 |
) |
|
||
Other assets |
|
(8.4 |
) |
|
|
(32.4 |
) |
|
||
Trade accounts payable |
|
55.1 |
|
|
|
(1.8 |
) |
|
||
Other current and long-term liabilities |
|
16.1 |
|
|
|
(55.7 |
) |
|
||
Net cash provided by (used in) operating activities |
|
34.2 |
|
|
|
(26.9 |
) |
|
||
Cash flows from investing activities |
|
|
|
|
||||||
Capital expenditures |
|
(17.2 |
) |
|
|
(15.9 |
) |
|
||
Acquisition of intangible assets |
|
— |
|
|
|
(0.2 |
) |
|
||
Other |
|
— |
|
|
|
(3.9 |
) |
|
||
Net cash used in investing activities |
|
(17.2 |
) |
|
|
(20.0 |
) |
|
||
Cash flows from financing activities |
|
|
|
|
||||||
Proceeds from long-term debt |
|
168.0 |
|
|
|
172.5 |
|
|
||
Repayments on long-term debt and finance leases |
|
(204.0 |
) |
|
|
(131.2 |
) |
|
||
Debt issuance costs |
|
— |
|
|
|
(2.1 |
) |
|
||
Exercises of stock options |
|
7.9 |
|
|
|
1.1 |
|
|
||
Payments on tax withholdings for equity awards |
|
(1.8 |
) |
|
|
(0.7 |
) |
|
||
Net cash (used in) provided by financing activities |
|
(29.9 |
) |
|
|
39.6 |
|
|
||
Effect of exchange rate changes on cash |
|
(0.1 |
) |
|
|
(0.3 |
) |
|
||
Net decrease in cash and cash equivalents and restricted cash |
|
(13.0 |
) |
|
|
(7.6 |
) |
|
||
Balance at beginning of period |
|
125.4 |
|
|
|
130.7 |
|
|
||
Balance at end of period |
|
$ |
112.4 |
|
|
|
$ |
123.1 |
|
|
Consolidated Statements of Cash Flows (Continued) (In millions) |
||||||||
|
|
Nine Months Ended |
||||||
|
2021 |
|
2020 |
|||||
Supplemental disclosures of cash flow information: |
|
|
|
|
||||
Cash paid for income taxes, net of refunds |
|
$ |
19.7 |
|
|
$ |
21.1 |
|
Cash paid for interest, net of related hedge settlements |
|
$ |
62.7 |
|
|
$ |
68.4 |
|
|
|
|
|
|
||||
Supplemental disclosures of non-cash activities: |
|
|
|
|
||||
Non-cash financing activity: Lease liabilities and assets obtained through leasing arrangements and reassessments and modifications of right-of-use assets |
|
$ |
6.4 |
|
|
$ |
14.9 |
|
Business Segments
(in millions, except percentage data) |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||||||
Net sales: |
|
|
|
|
|
|
|
|
||||||||||||
|
|
$ |
318.9 |
|
|
|
$ |
221.8 |
|
|
|
$ |
870.0 |
|
|
|
$ |
630.9 |
|
|
EMEA |
|
121.2 |
|
|
|
73.9 |
|
|
|
326.9 |
|
|
|
209.5 |
|
|
||||
APAC |
|
68.2 |
|
|
|
48.0 |
|
|
|
180.7 |
|
|
|
141.5 |
|
|
||||
Elimination of intersegment sales |
|
(96.8 |
) |
|
|
(45.2 |
) |
|
|
(253.7 |
) |
|
|
(148.5 |
) |
|
||||
Total net sales |
|
$ |
411.5 |
|
|
|
$ |
298.5 |
|
|
|
$ |
1,123.9 |
|
|
|
$ |
833.4 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Segment Adjusted Operating EBITDA: |
|
|
|
|
|
|
|
|
||||||||||||
|
|
$ |
56.7 |
|
|
|
$ |
34.8 |
|
|
|
$ |
166.7 |
|
|
|
$ |
105.8 |
|
|
EMEA |
|
27.6 |
|
|
|
10.5 |
|
|
|
63.2 |
|
|
|
29.6 |
|
|
||||
APAC |
|
11.1 |
|
|
|
8.4 |
|
|
|
26.9 |
|
|
|
22.3 |
|
|
||||
Total Segment Adjusted Operating EBITDA |
|
95.4 |
|
|
|
53.7 |
|
|
|
256.8 |
|
|
|
157.7 |
|
|
||||
Corporate and unallocated expenses |
|
(20.3 |
) |
|
|
(8.1 |
) |
|
|
(58.4 |
) |
|
|
(46.8 |
) |
|
||||
Amortization expense |
|
(10.2 |
) |
|
|
(10.2 |
) |
|
|
(30.9 |
) |
|
|
(30.2 |
) |
|
||||
Depreciation expense |
|
(5.7 |
) |
|
|
(5.1 |
) |
|
|
(16.6 |
) |
|
|
(15.5 |
) |
|
||||
Transaction costs (1) |
|
(5.2 |
) |
|
|
(0.1 |
) |
|
|
(13.5 |
) |
|
|
(0.2 |
) |
|
||||
Other items (2) |
|
— |
|
|
|
(0.2 |
) |
|
|
2.1 |
|
|
|
(3.6 |
) |
|
||||
Transformation Program expense (3) |
|
(0.9 |
) |
|
|
(6.7 |
) |
|
|
(4.4 |
) |
|
|
(20.9 |
) |
|
||||
Restructuring activities (4) |
|
(0.4 |
) |
|
|
(1.7 |
) |
|
|
(0.7 |
) |
|
|
(6.3 |
) |
|
||||
Loss from impairment and disposal of assets — net |
|
(0.1 |
) |
|
|
(0.4 |
) |
|
|
(0.1 |
) |
|
|
(11.7 |
) |
|
||||
Earnings from operations |
|
52.6 |
|
|
|
21.2 |
|
|
|
134.3 |
|
|
|
22.5 |
|
|
||||
Interest expense (5) |
|
(18.8 |
) |
|
|
(19.6 |
) |
|
|
(56.5 |
) |
|
|
(62.4 |
) |
|
||||
Other (expense) income — net (5) |
|
(0.4 |
) |
|
|
2.1 |
|
|
|
(6.3 |
) |
|
|
3.1 |
|
|
||||
Earnings (loss) before income taxes |
|
$ |
33.4 |
|
|
|
$ |
3.7 |
|
|
|
$ |
71.5 |
|
|
|
$ |
(36.8 |
) |
|
(1) Transaction costs for the three and nine months ended |
||||||||||||||||||||
(2) Other items are costs which are not representative of the Company's operational performance. For the nine months ended |
||||||||||||||||||||
(3) Transformation Program expense includes consulting and other costs associated with executing our Transformation Program initiatives. For the three and nine months ended |
||||||||||||||||||||
(4) Restructuring activities include costs associated with actions to improve operating efficiencies and rationalization of our cost structure. For the three and nine months ended |
||||||||||||||||||||
(5) As disclosed in the Company's Annual Report on Form 10-K for the year ended |
(in millions, except percentage data) |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
Adjusted Operating EBITDA % by segment (6): |
|
|
|
|
|
|
|
|
||||||||
|
|
17.8 |
% |
|
15.7 |
% |
|
19.2 |
% |
|
16.8 |
% |
||||
EMEA |
|
22.8 |
% |
|
14.2 |
% |
|
19.3 |
% |
|
14.1 |
% |
||||
APAC |
|
16.3 |
% |
|
17.5 |
% |
|
14.9 |
% |
|
15.8 |
% |
||||
(6) Adjusted Operating EBITDA % is calculated by dividing Adjusted Operating EBITDA by net sales for each respective segment. |
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
Third-party net sales by geographic area (7): |
|
|
|
|
|
|
|
|
||||||||
|
|
$ |
261.3 |
|
|
$ |
190.0 |
|
|
$ |
721.0 |
|
|
$ |
530.0 |
|
Other |
|
24.1 |
|
|
14.6 |
|
|
62.1 |
|
|
44.1 |
|
||||
EMEA |
|
77.9 |
|
|
55.8 |
|
|
211.4 |
|
|
159.7 |
|
||||
APAC |
|
48.2 |
|
|
38.1 |
|
|
129.4 |
|
|
99.6 |
|
||||
Total net sales by geographic area |
|
$ |
411.5 |
|
|
$ |
298.5 |
|
|
$ |
1,123.9 |
|
|
$ |
833.4 |
|
(7) Net sales in the section above are attributed to geographic regions based on location of customer. |
NON-GAAP FINANCIAL MEASURES
In this release, we use certain non-GAAP financial measures discussed below to evaluate our results of operations, financial condition and liquidity. We believe that the presentation of these non-GAAP financial measures, when viewed as a supplement to our results prepared in accordance with
Free Cash Flow
In this release, we refer to Free Cash Flow, a non-GAAP measure, as our net cash provided by or used in operating activities less capital expenditures. We believe this non-GAAP financial measure is useful to investors in measuring our ability to generate cash internally to fund our debt repayments, acquisitions, dividends and share repurchases, if any. Free Cash Flow reconciles to net cash used in operating activities presented in our Consolidated Statements of Cash Flows presented in accordance with
(in millions) |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||||||
Net cash provided by (used in) operating activities |
|
$ |
13.5 |
|
|
|
$ |
37.5 |
|
|
|
$ |
34.2 |
|
|
|
$ |
(26.9 |
) |
|
Capital expenditures |
|
(7.3 |
) |
|
|
(5.4 |
) |
|
|
(17.2 |
) |
|
|
(15.9 |
) |
|
||||
Free Cash Flow |
|
$ |
6.2 |
|
|
|
$ |
32.1 |
|
|
|
$ |
17.0 |
|
|
|
$ |
(42.8 |
) |
|
Adjusted Operating EBITDA
In addition to analyzing our operating results on a
The Company's Adjusted Operating EBITDA reconciles to net earnings as presented in the Consolidated Statements of Operations in accordance with
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
Net earnings (loss) |
|
$ |
24.9 |
|
|
$ |
4.9 |
|
|
$ |
56.5 |
|
|
$ |
(27.6 |
) |
Income tax expense (benefit) |
|
8.5 |
|
|
(1.2 |
) |
|
15.0 |
|
|
(9.2 |
) |
||||
Other expense (income) — net (1) |
|
0.4 |
|
|
(2.1 |
) |
|
6.3 |
|
|
(3.1 |
) |
||||
Interest expense (1) |
|
18.8 |
|
|
19.6 |
|
|
56.5 |
|
|
62.4 |
|
||||
Earnings from operations |
|
52.6 |
|
|
21.2 |
|
|
134.3 |
|
|
22.5 |
|
||||
Loss from impairment and disposal of assets — net |
|
0.1 |
|
|
0.4 |
|
|
0.1 |
|
|
11.7 |
|
||||
Restructuring activities (2) |
|
0.4 |
|
|
1.7 |
|
|
0.7 |
|
|
6.3 |
|
||||
Amortization expense |
|
10.2 |
|
|
10.2 |
|
|
30.9 |
|
|
30.2 |
|
||||
Depreciation expense |
|
5.7 |
|
|
5.1 |
|
|
16.6 |
|
|
15.5 |
|
||||
Transformation Program expense (3) |
|
0.9 |
|
|
6.7 |
|
|
4.4 |
|
|
20.9 |
|
||||
Transaction costs (4) |
|
5.2 |
|
|
0.1 |
|
|
13.5 |
|
|
0.2 |
|
||||
Other items (5) |
|
— |
|
|
0.2 |
|
|
(2.1 |
) |
|
3.6 |
|
||||
Total Adjusted Operating EBITDA |
|
$ |
75.1 |
|
|
$ |
45.6 |
|
|
$ |
198.4 |
|
|
$ |
110.9 |
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Operating EBITDA margin (6) |
|
18.3 |
% |
|
15.3 |
% |
|
17.7 |
% |
|
13.3 |
% |
(1) As disclosed in the Company's Annual Report on Form 10-K for the year ended |
(2) Restructuring activities include costs associated with actions to improve operating efficiencies and rationalization of our cost structure. For the three and nine months ended |
(3) Transformation Program expense includes consulting and other costs associated with executing our Transformation Program initiatives. For the three and nine months ended |
(4) Transaction costs for the three and nine months ended |
(5) Other items are costs which are not representative of the Company's operational performance. For the nine months ended |
(6) Adjusted Operating EBITDA margin in the section above is calculated by dividing the dollar amount of Adjusted Operating EBITDA by net sales. |
Adjusted Net Earnings and Adjusted Diluted Net Earnings Per Share
We define Adjusted Net Earnings as net earnings before the impact of certain items, such as loss on modification or extinguishment of debt, gain or loss from impairment and disposal of assets, restructuring activities, separation expense, Transformation Program expense, acquisition-related transaction and integration costs, certain other items, expenses associated with pension settlements, foreign currency transaction gain or loss and the tax effect of the aforementioned adjustments, as applicable. Adjusted Diluted Net Earnings Per Share for each period represents Adjusted Net Earnings while giving effect to all potentially dilutive shares of common stock that were outstanding during the period. We believe these measures are useful to investors in assessing the ongoing performance of our underlying businesses before the impact of certain items.
The following tables present Adjusted Net Earnings and Adjusted Diluted Net Earnings Per Share reconciled to net earnings and diluted net earnings per share, respectively, presented in accordance with
(in millions, except share data) |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||||||
Net earnings (loss) |
|
$ |
24.9 |
|
|
|
$ |
4.9 |
|
|
|
$ |
56.5 |
|
|
|
$ |
(27.6 |
) |
|
Loss from impairment and disposal of assets — net |
|
0.1 |
|
|
|
0.4 |
|
|
|
0.1 |
|
|
|
11.7 |
|
|
||||
Restructuring activities (1) |
|
0.4 |
|
|
|
1.7 |
|
|
|
0.7 |
|
|
|
6.3 |
|
|
||||
Transformation Program expense (2) |
|
0.9 |
|
|
|
6.7 |
|
|
|
4.4 |
|
|
|
20.9 |
|
|
||||
Transaction costs (3) |
|
5.2 |
|
|
|
0.1 |
|
|
|
13.5 |
|
|
|
0.2 |
|
|
||||
Other items (4) |
|
— |
|
|
|
0.2 |
|
|
|
(2.1 |
) |
|
|
3.6 |
|
|
||||
Foreign currency transaction (gain) loss (5) |
|
(0.1 |
) |
|
|
(2.2 |
) |
|
|
5.3 |
|
|
|
(4.2 |
) |
|
||||
Tax effect of adjustments (6) |
|
(1.5 |
) |
|
|
(1.9 |
) |
|
|
(4.9 |
) |
|
|
(9.5 |
) |
|
||||
Total Adjusted Net Earnings |
|
$ |
29.9 |
|
|
|
$ |
9.9 |
|
|
|
$ |
73.5 |
|
|
|
$ |
1.4 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Per share basis |
|
|
|
|
|
|
|
|
||||||||||||
Diluted net earnings (loss) |
|
$ |
0.17 |
|
|
|
$ |
0.03 |
|
|
|
$ |
0.40 |
|
|
|
$ |
(0.20 |
) |
|
Loss from impairment and disposal of assets — net |
|
— |
|
|
|
0.01 |
|
|
|
— |
|
|
|
0.08 |
|
|
||||
Restructuring activities (1) |
|
— |
|
|
|
0.01 |
|
|
|
— |
|
|
|
0.05 |
|
|
||||
Transformation Program expense (2) |
|
0.01 |
|
|
|
0.05 |
|
|
|
0.03 |
|
|
|
0.15 |
|
|
||||
Transaction costs (3) |
|
0.04 |
|
|
|
— |
|
|
|
0.09 |
|
|
|
— |
|
|
||||
Other items (4) |
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
|
|
0.03 |
|
|
||||
Foreign currency transaction (gain) loss (5) |
|
— |
|
|
|
(0.02 |
) |
|
|
0.04 |
|
|
|
(0.03 |
) |
|
||||
Tax effect of adjustments (6) |
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
(0.03 |
) |
|
|
(0.07 |
) |
|
||||
Total Adjusted Diluted Net Earnings |
|
$ |
0.21 |
|
|
|
$ |
0.07 |
|
|
|
$ |
0.52 |
|
|
|
$ |
0.01 |
|
|
(1) Restructuring activities include costs associated with actions to improve operating efficiencies and rationalization of our cost structure. For the three and nine months ended |
(2) Transformation Program expense includes consulting and other costs associated with executing our Transformation Program initiatives. For the three and nine months ended |
(3)Transaction costs for the three and nine months ended |
(4) Other items are costs which are not representative of the Company's operational performance. For the nine months ended |
(5) Foreign currency transaction gains and losses are inclusive of gains and losses on related foreign currency exchange contracts not designated as hedging instruments for accounting purposes. |
(6) The tax effect of adjustments is determined using the statutory tax rates for the countries comprising such adjustments. |
Third-party
In this release, we define Third-party
|
|
For the Three Months Ended |
||||||||||
|
Favorable/(Unfavorable) |
|||||||||||
|
|
|
EMEA |
|
APAC |
|
|
|||||
Organic |
|
38.8 |
% |
|
34.0 |
% |
|
25.4 |
% |
|
36.1 |
% |
Impact of foreign currency translation(1) |
|
0.8 |
% |
|
3.8 |
% |
|
3.2 |
% |
|
1.8 |
% |
Third-party |
|
39.6 |
% |
|
37.8 |
% |
|
28.6 |
% |
|
37.9 |
% |
|
|
For the Six Months Ended |
||||||||||
|
Favorable/(Unfavorable) |
|||||||||||
|
|
|
EMEA |
|
APAC |
|
|
|||||
Organic |
|
35.9 |
% |
|
25.4 |
% |
|
19.3 |
% |
|
31.8 |
% |
Impact of foreign currency translation(1) |
|
1.1 |
% |
|
9.4 |
% |
|
4.0 |
% |
|
3.1 |
% |
Third-party |
|
37.0 |
% |
|
34.8 |
% |
|
23.3 |
% |
|
34.9 |
%\ |
(1) The impact from foreign currency translation is calculated by translating current period activity at the weighted average prior period rates. |
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
(in millions) |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||||
Consolidated: |
|
|
|
|
|
|
|
|
||||||||||||
Net sales |
|
$ |
508.3 |
|
|
|
$ |
343.7 |
|
|
|
$ |
1,377.6 |
|
|
|
$ |
981.9 |
|
|
Less: Intersegment sales |
|
(96.8 |
) |
|
|
(45.2 |
) |
|
|
(253.7 |
) |
|
|
(148.5 |
) |
|
||||
Net sales (as reported) |
|
411.5 |
|
|
|
298.5 |
|
|
|
1,123.9 |
|
|
|
833.4 |
|
|
||||
Impact of foreign currency translation(1) |
|
(5.1 |
) |
|
|
— |
|
|
|
(25.7 |
) |
|
|
— |
|
|
||||
Organic net sales |
|
$ |
406.4 |
|
|
|
$ |
298.5 |
|
|
|
$ |
1,098.2 |
|
|
|
$ |
833.4 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
Net sales |
|
$ |
318.9 |
|
|
|
$ |
221.8 |
|
|
|
$ |
870.0 |
|
|
|
$ |
630.9 |
|
|
Less: Intersegment sales |
|
(35.9 |
) |
|
|
(19.1 |
) |
|
|
(96.1 |
) |
|
|
(66.1 |
) |
|
||||
Third-party net sales |
|
283.0 |
|
|
|
202.7 |
|
|
|
773.9 |
|
|
|
564.8 |
|
|
||||
Impact of foreign currency translation(1) |
|
(1.7 |
) |
|
|
— |
|
|
|
(6.2 |
) |
|
|
— |
|
|
||||
Total |
|
$ |
281.3 |
|
|
|
$ |
202.7 |
|
|
|
$ |
767.7 |
|
|
|
$ |
564.8 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
EMEA: |
|
|
|
|
|
|
|
|
||||||||||||
Net sales |
|
$ |
121.2 |
|
|
|
$ |
73.9 |
|
|
|
$ |
326.9 |
|
|
|
$ |
209.5 |
|
|
Less: Intersegment sales |
|
(41.3 |
) |
|
|
(15.9 |
) |
|
|
(106.4 |
) |
|
|
(45.9 |
) |
|
||||
Third-party net sales |
|
79.9 |
|
|
|
58.0 |
|
|
|
220.5 |
|
|
|
163.6 |
|
|
||||
Impact of foreign currency translation(1) |
|
(2.2 |
) |
|
|
— |
|
|
|
(15.3 |
) |
|
|
— |
|
|
||||
Total EMEA organic net sales |
|
$ |
77.7 |
|
|
|
$ |
58.0 |
|
|
|
$ |
205.2 |
|
|
|
$ |
163.6 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
APAC: |
|
|
|
|
|
|
|
|
||||||||||||
Net sales |
|
$ |
68.2 |
|
|
|
$ |
48.0 |
|
|
|
$ |
180.7 |
|
|
|
$ |
141.5 |
|
|
Less: Intersegment sales |
|
(19.6 |
) |
|
|
(10.2 |
) |
|
|
(51.2 |
) |
|
|
(36.5 |
) |
|
||||
Third-party net sales |
|
48.6 |
|
|
|
37.8 |
|
|
|
129.5 |
|
|
|
105.0 |
|
|
||||
Impact of foreign currency translation(1) |
|
(1.2 |
) |
|
|
— |
|
|
|
(4.2 |
) |
|
|
— |
|
|
||||
Total APAC organic net sales |
|
$ |
47.4 |
|
|
|
$ |
37.8 |
|
|
|
$ |
125.3 |
|
|
|
$ |
105.0 |
|
|
(1) The impact from foreign currency translation is calculated by translating current period activity at the weighted average prior period rates. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211102005222/en/
Vice President Investor Relations, Risk Management and Treasurer
+1 (727) 853-3079
Richard.sheffer@welbilt.com
Source:
FAQ
What were Welbilt's Q3 2021 net sales figures?
How did Welbilt's earnings from operations change in Q3 2021?
What is Welbilt's Adjusted Operating EBITDA for Q3 2021?
What challenges did Welbilt face in Q3 2021?