L.B. Foster Third Quarter 2023 Adjusted Results Reflect Ongoing Profitability Improvement and Strong Cash Flow; Reaffirming Midpoints of 2023 Guidance
- Third quarter net sales of
$145.3 million up 11.8% year over year (10.0% adjusted for non-routine items1). Adjusted organic growth1 was 12.6% partially offset by portfolio changes of 2.6%. - Gross profit of
$28 .2 million up 22.2% year over year (up 12.1% adjusted for non-routine items1); gross margins of 19.4% up 160 basis points ("bps") year over year, (up 40 bps for the quarter and 250 bps for the year-to-date period adjusted for non-routine items1). - Third quarter net income of
$0.5 million was favorable$2.6 million year over year; third quarter adjusted EBITDA1 of$10.6 million up 14.2% year over year. - Strong cash flow generation reduced net debt1 by
$16.9 million during the quarter to$68.7 million at quarter end; Gross Leverage Ratio1 improved to 2.0x at quarter end compared to 2.5x last quarter and 3.3x at last year's comparable quarter end. - Third quarter book-to-bill ratio1 of 0.69:1.00 reflects softer order levels after strong second quarter (TTM book-to-bill ratio was 1.03:1.00); backlog1 remains healthy at
$243.2 million , with the$29.6 million decline year over year due to$32.7 million from divestitures and product lines being exited. - Updating full year financial guidance to narrow ranges and maintain midpoints for both sales and adjusted EBITDA.
CEO Comments
1 See "Non-GAAP Financial Measures" and "Non-GAAP Disclosures" at the end of this press release for a description of and information regarding portfolio changes and non-routine adjustments, adjusted EBITDA, Gross Leverage Ratio per the Company's credit agreement, net debt, new orders, backlog, book-to-bill ratio, and related reconciliations to their most comparable GAAP financial measure.
2023 Financial Guidance
The Company is updating its 2023 financial guidance as follows:
Updated | Previous | |||||||||||||||
Low | High | Low | High | |||||||||||||
Net sales | $ | 530,000 | $ | 540,000 | $ | 520,000 | $ | 550,000 | ||||||||
Adjusted EBITDA | 29,000 | 31,000 | 28,000 | 32,000 | ||||||||||||
Third Quarter Consolidated Highlights
The Company’s third quarter performance highlights are reflected below:
Three Months Ended |
Change | Percent Change |
||||||||||||||
2023 | 2022 | 2023 vs. 2022 | 2023 vs. 2022 | |||||||||||||
(Unaudited) | ||||||||||||||||
Net sales | $ | 145,345 | $ | 130,015 | $ | 15,330 | 11.8 | % | ||||||||
Gross profit | 28,224 | 23,097 | 5,127 | 22.2 | ||||||||||||
Selling and administrative expenses | 24,160 | 22,618 | 1,542 | 6.8 | ||||||||||||
Operating profit (loss) | 2,685 | (1,120 | ) | 3,805 | ** | |||||||||||
Net income (loss) attributable to |
515 | (2,077 | ) | 2,592 | 124.8 | |||||||||||
Adjusted EBITDA | 10,593 | 9,277 | 1,316 | 14.2 | ||||||||||||
New orders1 | 100,263 | 137,283 | (37,020 | ) | (27.0 | ) | ||||||||||
Backlog | 243,219 | 272,777 | (29,558 | ) | (10.8 | ) | ||||||||||
**Results of this calculation not considered meaningful.
- Net sales for the 2023 third quarter were
$145.3 million , up$15.3 million , or 11.8%, over the third quarter of 2022. Net sales for the quarter included an adverse impact from the exit of the bridge grid deck product line related to long-term contract changes within the Steel Products and Measurement segment. This impact reduced sales by$2.0 million and gross profit by$3.1 million during the quarter. Net sales and gross profit in the 2022 third quarter included a$4.0 million non-routine adverse impact from the settlement of certain long-term commercial contracts related to the multi-year Crossrail project in the Company's Technology Services and Solutions business in theU.K. Removing the impact of these non-routine items, organic growth was 12.6%, partially offset by portfolio changes of 2.6%. - Gross profit for the 2023 third quarter was
$28.2 million , a$5.1 million increase year over year, or 22.2%, and gross profit margins expanded by 160 basis points to 19.4%. Gross profit in the third quarter of 2023 included the adverse impact from the exit of the bridge grid deck product line resulting in a reduction to gross profit of$3.1 million . Gross profit in the 2022 third quarter included a$4.0 million non-routine settlement of certain long-term commercial contracts related to the Company's business in theU.K. and a$0.9 million impact from a purchase accounting adjustment related to theVanHooseCo Precast, LLC ("VanHooseCo") business acquired inventory impacting gross margins. Adjusting for these non-routine items, gross profit increased from 20.8% to 21.2%, a 40 basis point margin increase. The improvement in gross profit was due to the business portfolio changes in line with the Company's strategic transformation, along with an uplift from sales volume, product mix, and pricing. - Selling and administrative expenses for the 2023 third quarter were
$24.2 million , a$1.5 million increase, or 6.8%, from the prior year quarter. The increase was primarily attributed to increased personnel costs, as well as a bad debt provision of$0.9 million due to a customer bankruptcy in the Rail, Technologies, and Services segment. Selling and administrative expenses as a percentage of net sales decreased to 16.6% in the current quarter, down from 17.4% last year. - Operating profit for the 2023 third quarter was
$2.7 million , favorable by$3.8 million over the prior year quarter. The improvement in operating profit was due to increased sales volume and gross profit expansion, partially offset by increased selling and administrative expenses. - Net income attributable to the Company for the 2023 third quarter was
$0.5 million , or$0.05 per diluted share, favorable by$2.6 million from the prior year quarter. - Adjusted EBITDA for the 2023 third quarter, which adjusts for the impact of the exit of the bridge grid deck product line and bad debt expense due to customer bankruptcy, was
$10.6 million , a$1 .3 million increase, or 14.2%, versus the prior year quarter. - New orders totaling
$100.3 million for the 2023 third quarter decreased 27.0% from the prior year quarter. New orders decreased 15.3% organically and 11.7% from divestitures. Included in the organic order decline is a$4.5 million decline associated with the bridge grid deck product line, which the Company is exiting. Backlog totaling$243.2 million decreased by$29.6 million , or 10.8%, compared to the prior year quarter. Of this decrease,$32.7 million is from divestitures and product lines being exited. - Cash provided by operating activities totaled
$18.6 million in the third quarter, an increase of$24.1 million over the prior year quarter. - Net debt of
$68.7 million as ofSeptember 30, 2023 reflects a decrease of$16.9 million during the quarter and a decrease of$25.3 million from the prior year quarter. The Gross Leverage Ratio of 2.0x as ofSeptember 30, 2023 reflects a decline of 0.5x from the start of the quarter and 1.3x compared to the prior year quarter.
Third Quarter Business Results by Segment
Rail, Technologies, and Services Segment
Three Months Ended |
Change | Percent Change |
||||||||||||||
2023 | 2022 | 2023 vs. 2022 | 2023 vs. 2022 | |||||||||||||
Net sales | $ | 86,866 | $ | 77,350 | $ | 9,516 | 12.3 | % | ||||||||
Gross profit | $ | 17,229 | $ | 13,376 | $ | 3,853 | 28.8 | % | ||||||||
Gross profit margin | 19.8 | % | 17.3 | % | 2.5 | % | 14.7 | % | ||||||||
Segment operating profit | $ | 3,865 | $ | 539 | $ | 3,326 | ** | |||||||||
Segment operating profit margin | 4.4 | % | 0.7 | % | 3.7 | % | ** | |||||||||
New orders | $ | 49,818 | $ | 56,529 | $ | (6,711 | ) | (11.9 | )% | |||||||
Backlog | $ | 93,632 | $ | 108,864 | $ | (15,232 | ) | (14.0 | )% |
** Results of calculation not considered meaningful.
- Net sales for the 2023 third quarter were
$86.9 million , a$9.5 million increase, or 12.3%, over the prior year quarter. Adjusting for the 2022 settlement of certain long-term commercial contracts related to the multi-year Crossrail project, adjusted net sales1 increased 6.8%. Adjusted organic net sales1 increased 9.3% offset by divestitures of 2.5%. - Gross profit for the 2023 third quarter was
$17.2 million , a$3.9 million increase, and gross profit margins expanded by 250 basis points to 19.8%. Gross profit, adjusted for the 2022 settlement of the Crossrail contracts1, decreased by$0.1 million and was driven by the impact of divestitures. The adjusted gross profit margin1 decreased by 150 basis points and was driven by continued softness in theU.K. TechnologyServices and Solutions business, which offset growth in Rail Products. - Segment operating profit for the 2023 third quarter was
$3.9 million , a$3.3 million increase over the prior year quarter, due to the Crossrail commercial contract settlement in 2022 which was partially offset by a bad debt provision of$0.9 million due to a customer bankruptcy in 2023. - Orders decreased by
$6.7 million , driven primarily by Rail Products, which was partially offset by order growth in Technology Services and Solutions. Backlog of$93.6 million decreased$15.2 million from the prior year quarter driven by a decline in Rail Products, which was partially offset by a 42.7% increase in Technology Services and Solutions.
Precast Concrete Products Segment
Three Months Ended |
Change | Percent Change |
||||||||||||||
2023 | 2022 | 2023 vs. 2022 | 2023 vs. 2022 | |||||||||||||
Net sales | $ | 38,642 | $ | 28,856 | $ | 9,786 | 33.9 | % | ||||||||
Gross profit | $ | 9,266 | $ | 5,647 | $ | 3,619 | 64.1 | % | ||||||||
Gross profit margin | 24.0 | % | 19.6 | % | 4.4 | % | 22.5 | % | ||||||||
Segment operating profit | $ | 3,389 | $ | 1,245 | $ | 2,144 | 172.2 | % | ||||||||
Segment operating profit margin | 8.8 | % | 4.3 | % | 4.5 | % | 104.3 | % | ||||||||
New orders | $ | 27,368 | $ | 30,678 | $ | (3,310 | ) | (10.8 | )% | |||||||
Backlog | $ | 80,391 | $ | 86,612 | $ | (6,221 | ) | (7.2 | )% | |||||||
- Net sales for the 2023 third quarter were
$38.6 million , up$9.8 million , or 33.9%, over the third quarter of 2022. Net sales increased 24.2% organically and 9.7% from the acquisition of the VanHooseCo business. - Gross profit for the 2023 third quarter was
$9.3 million , a$3.6 million increase, and gross profit margins expanded 440 basis points to 24.0%. The increase in gross profit was driven by higher volumes in the legacy Precast business, the VanHooseCo acquisition, and due to a$0.9 million in non-routine expense for inventory fair value amortization associated with the VanHooseCo acquisition incurred in the prior year quarter. Adjusting for this non-routine item, gross profit margin1 increased 150 basis points. - Segment operating profit for the 2023 third quarter was
$3.4 million , favorable by$2.1 million over the prior year quarter on improved gross profit, partially offset by higher selling and administrative expenses. - Third quarter new orders were
$27.4 million , down$3.3 million from the prior year quarter, primarily due to a decline in legacy Precast orders. Backlog of$80.4 million reflects a$6.2 million decrease from the prior year quarter driven by legacy Precast, partially offset by a 19.1% increase from VanHooseCo.
Steel Products and Measurement Segment
Three Months Ended |
Change | Percent Change |
||||||||||||||
2023 | 2022 | 2023 vs. 2022 | 2023 vs. 2022 |
|||||||||||||
Net sales | $ | 19,837 | $ | 23,809 | $ | (3,972 | ) | (16.7 | )% | |||||||
Gross profit | $ | 1,729 | $ | 4,074 | $ | (2,345 | ) | (57.6 | )% | |||||||
Gross profit margin | 8.7 | % | 17.1 | % | (8.4 | )% | (49.1 | )% | ||||||||
Segment operating (loss) profit | $ | (1,521 | ) | $ | 303 | $ | (1,824 | ) | ** | |||||||
Segment operating (loss) profit margin | (7.7 | )% | 1.3 | % | (9.0 | )% | ** | |||||||||
New orders | $ | 23,077 | $ | 50,076 | $ | (26,999 | ) | (53.9 | )% | |||||||
Backlog | $ | 69,196 | $ | 77,301 | $ | (8,105 | ) | (10.5 | )% |
** Results of calculation not considered meaningful.
- Net sales for the 2023 third quarter were
$19.8 million , a decrease of$4.0 million or 16.7% compared to the prior year quarter. The decline was driven by the divestiture of the Precision Measurement Products and Systems business ("Chemtec"), which reduced sales by$4.3 million or 18.0% and an adverse impact on sales related to the bridge grid deck product line being exited in the current quarter of$2.0 million , partially offset by organic growth1 of$2.3 million or 9.6%. Organic sales growth was driven by both Protective Coatings and Fabricated Steel Products. - Steel Products and Measurement gross profit decreased by
$2.3 million , a decline of 840 basis points. The decline was driven by an adverse impact on gross profit on certain long-term contracts associated with the bridge grid deck product line being exited of$3.1 million and the divestiture of Chemtec which reduced gross profit by$0.3 million , partially offset by organic growth1 of$1.1 million . Adjusting for the bridge grid deck charge, gross profit1 increased to 21.9% or 480 basis points, due to portfolio changes and margin gains in both Protective Coatings and Fabricated Steel Products. - Segment operating loss for the 2023 third quarter was
$1.5 million , unfavorable$1.8 million due to the impact of exit costs associated with the bridge grid decking product line on gross profit. - New orders in Steel Products and Measurement decreased by
$27.0 million ,$16.0 million of which is due to the divestiture of the Chemtec business, and$4.5 million of which stems from the bridge grid deck product line the Company is exiting. Backlog decreased by$8.1 million from the prior year quarter, with a$25.7 million decline from divestitures and discontinued product lines offsetting gains in the remainder of the segment.
First Nine Months Consolidated Highlights
The Company's first nine months performance highlights are presented below.
Nine Months Ended |
Change | Percent Change |
||||||||||||||
2023 | 2022 | 2023 vs. 2022 | 2023 vs. 2022 | |||||||||||||
(Unaudited) | ||||||||||||||||
Net sales | $ | 408,867 | $ | 360,324 | $ | 48,543 | 13.5 | % | ||||||||
Gross profit | 83,767 | 62,837 | 20,930 | 33.3 | ||||||||||||
Selling and administrative expenses | 70,111 | 59,310 | 10,801 | 18.2 | ||||||||||||
Operating profit (loss) | 9,537 | (927 | ) | 10,464 | ** | |||||||||||
Net income (loss) attributable to |
1,894 | (1,633 | ) | 3,527 | 216.0 | |||||||||||
Adjusted EBITDA | 25,676 | 16,680 | 8,996 | 53.9 | ||||||||||||
New orders | 423,521 | 414,127 | 9,394 | 2.3 | ||||||||||||
Backlog | 243,219 | 272,777 | (29,558 | ) | (10.8 | ) |
** Results of calculation not considered meaningful.
- Net sales for the first nine months of 2023 were
$408.9 million , up$48.5 million , or 13.5%, over the prior year period. Net sales in 2023 included an adverse impact from the exit of the bridge grid deck product line related to long term contract changes within the Steel Products and Measurement segment. This impact reduced both sales by$2.0 million and gross profit by$3.1 million . The net sales and gross profit in 2022 included a$4.0 million non-routine adverse impact in the prior year quarter from the settlement of certain long-term commercial contracts related to the multi-year Crossrail project in the Company's Technology Services and Solutions business in theU.K. Removing the impact of these non-routine items, organic growth was 12.6%, and 5.4% from acquisitions offset, in part, by divestitures of 5.2% for an adjusted sales growth of 12.8%. - Gross profit for the first nine months of 2023 was
$83.8 million , a$20.9 million increase year over year, or 33.3%, and gross profit margins expanded by 310 basis points to 20.5%. Gross profit in 2023 included an adverse impact from the exit of the bridge grid deck product line reducing gross profit by$3.1 million . Gross profit in 2022 included a$4.0 million non-routine settlement of certain long-term commercial contracts related to the Company's business in theU.K and a$0.9 million impact related to a purchase accounting adjustment related to the VanHooseCo acquired inventory impacting reported gross margins. Adjusting for these non-routine items, adjusted gross profit increased from 18.6% to 21.1%, a 250 basis point margin increase. The improvement in gross profit was due to the business portfolio changes in line with the Company's strategic transformation along with an uplift from sales volume, product mix, and pricing. - Selling and administrative expenses for the first nine months of 2023 were
$70.1 million , a$10.8 million increase, or 18.2%, from the prior year period. The increase was primarily attributed to increased personnel costs, higher selling and administrative expenses from the net impact of business portfolio actions, and a bad debt provision of$0.9 million due to a customer bankruptcy in the Rail, Technologies, and Services segment. Selling and administrative expenses as a percentage of net sales increased to 17.1% in the current year period, up from 16.5% last year. - Operating profit for the first nine months of 2023 was
$9.5 million , a$10.5 million increase over the prior year period. The improvement in operating profit was due to increased sales volume and gross profit expansion, partially offset by increased selling and administrative expenses. - Net income attributable to the Company for the first nine months of 2023 was
$1.9 million , or$0.17 per diluted share. - Adjusted EBITDA for the first nine months of 2023, which adjusts for the loss on divestitures, acquisition-related contingent consideration adjustments, costs associated with the exit of the bridge grid deck business, and bad debt expense due to customer bankruptcy, was
$25 .7 million, a$9 .0 million increase, or 53.9%, versus the prior year period. - New orders totaling
$423 .5 million for the first nine months of 2023 increased 2.3% from the prior year period. Backlog totaling$243.2 million decreased by$29.6 million , or 10.8%, compared to the prior year. - Cash provided by operating activities totaled
$15.3 million in the nine months endedSeptember 30, 2023 , favorable$34.1 million compared to the use in the prior year period.
Third Quarter Conference Call
Those interested in participating in the question-and-answer session may register for the call at https://register.vevent.com/register/BIcfd36322f9f74c8592069d190ca75176 to receive the dial-in numbers and unique PIN to access the call. The registration link will also be available on the Company’s Investor Relations page of its website.
About
Founded in 1902,
Non-GAAP Financial Measures
This press release contains financial measures that are not calculated and presented in accordance with generally accepted accounting principles in
The Company has not reconciled the forward-looking adjusted EBITDA to the most directly comparable GAAP measure because this cannot be done without unreasonable effort due to the variability and low visibility with respect to certain costs, the most significant of which are acquisition and divestiture-related costs and impairment expense. These underlying expenses and others that may arise during the year are potential adjustments to future earnings. The Company expects the variability of these items to have a potentially unpredictable, and a potentially significant, impact on our future GAAP financial results.
The Company defines new orders as a contractual agreement between the Company and a third-party in which the Company will, or has the ability to, satisfy the performance obligations of the promised products or services under the terms of the agreement. The Company defines backlog as contractual commitments to customers for which the Company’s performance obligations have not been met, including with respect to new orders and contracts for which the Company has not begun any performance. Management utilizes new orders and backlog to evaluate the health of the industries in which the Company operates, the Company’s current and future results of operations and financial prospects, and strategies for business development. The Company believes that new orders and backlog are useful to investors as supplemental metrics by which to measure the Company’s current performance and prospective results of operations and financial performance. The Company defines book-to-bill ratio as new orders divided by revenue. The Company believes this is a useful metric to assess supply and demand, including order strength versus order fulfillment.
The Company views its Gross Leverage Ratio per its credit agreement, as defined in the Second Amendment to its Fourth Amended and Restated Credit Agreement dated
Forward-Looking Statements
This release may contain “forward-looking” statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended. Forward-looking statements provide management's current expectations of future events based on certain assumptions and include any statement that does not directly relate to any historical or current fact. Sentences containing words such as “believe,” “intend,” “plan,” “may,” “expect,” “should,” “could,” “anticipate,” “estimate,” “predict,” “project,” or their negatives, or other similar expressions of a future or forward-looking nature generally should be considered forward-looking statements. Forward-looking statements in this earnings release are based on management's current expectations and assumptions about future events that involve inherent risks and uncertainties and may concern, among other things, the Company’s expectations relating to our strategy, goals, projections, and plans regarding our financial position, liquidity, capital resources, and results of operations and decisions regarding our strategic growth initiatives, market position, and product development. While the Company considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory, and other risks and uncertainties, most of which are difficult to predict and many of which are beyond the Company’s control. The Company cautions readers that various factors could cause the actual results of the Company to differ materially from those indicated by forward-looking statements. Accordingly, investors should not place undue reliance on forward-looking statements as a prediction of actual results. Among the factors that could cause the actual results to differ materially from those indicated in the forward-looking statements are risks and uncertainties related to: any future global health crises, and the related social, regulatory, and economic impacts and the response thereto by the Company, our employees, our customers, and national, state, or local governments; a continuation or worsening of the adverse economic conditions in the markets we serve, including recession, the continued volatility in the prices for oil and gas, governmental travel restrictions, project delays, and budget shortfalls, or otherwise; volatility in the global capital markets, including interest rate fluctuations, which could adversely affect our ability to access the capital markets on terms that are favorable to us; restrictions on our ability to draw on our credit agreement, including as a result of any future inability to comply with restrictive covenants contained therein; a decrease in freight or transit rail traffic; environmental matters, including any costs associated with any remediation and monitoring of such matters; the risk of doing business in international markets, including compliance with anti-corruption and bribery laws, foreign currency fluctuations and inflation, and trade restrictions or embargoes; our ability to effectuate our strategy, including cost reduction initiatives, and our ability to effectively integrate acquired businesses or to divest businesses, such as the recent dispositions of the Track Components, Chemtec, and Ties businesses, and acquisitions of the
The forward-looking statements in this release are made as of the date of this release and we assume no obligation to update or revise any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as required by the federal securities laws.
Investor Relations:
(412) 928-3417
investors@lbfoster.com
Suite 100
L.B. FOSTER COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per share data)
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Sales of goods | $ | 131,065 | $ | 117,302 | $ | 361,770 | $ | 318,307 | ||||||||
Sales of services | 14,280 | 12,713 | 47,097 | 42,017 | ||||||||||||
Total net sales | 145,345 | 130,015 | 408,867 | 360,324 | ||||||||||||
Cost of goods sold | 103,061 | 93,737 | 282,195 | 258,913 | ||||||||||||
Cost of services sold | 14,060 | 13,181 | 42,905 | 38,574 | ||||||||||||
Total cost of sales | 117,121 | 106,918 | 325,100 | 297,487 | ||||||||||||
Gross profit | 28,224 | 23,097 | 83,767 | 62,837 | ||||||||||||
Selling and administrative expenses | 24,160 | 22,618 | 70,111 | 59,310 | ||||||||||||
Amortization expense | 1,379 | 1,599 | 4,119 | 4,454 | ||||||||||||
Operating profit (loss) | 2,685 | (1,120 | ) | 9,537 | (927 | ) | ||||||||||
Interest expense - net | 1,442 | 993 | 4,404 | 1,747 | ||||||||||||
Other expense (income) - net | 917 | 168 | 3,463 | (1,096 | ) | |||||||||||
Income (loss) before income taxes | 326 | (2,281 | ) | 1,670 | (1,578 | ) | ||||||||||
Income tax (benefit) expense | (121 | ) | (176 | ) | (99 | ) | 137 | |||||||||
Net income (loss) | 447 | (2,105 | ) | 1,769 | (1,715 | ) | ||||||||||
Net loss attributable to noncontrolling interest | (68 | ) | (28 | ) | (125 | ) | (82 | ) | ||||||||
Net income (loss) attributable to |
$ | 515 | $ | (2,077 | ) | $ | 1,894 | $ | (1,633 | ) | ||||||
Basic earnings (loss) per common share | $ | 0.05 | $ | (0.20 | ) | $ | 0.18 | $ | (0.16 | ) | ||||||
Diluted earnings (loss) per common share | $ | 0.05 | $ | (0.20 | ) | $ | 0.17 | $ | (0.16 | ) | ||||||
Average number of common shares outstanding - Basic | 10,813 | 10,731 | 10,804 | 10,710 | ||||||||||||
Average number of common shares outstanding - Diluted | 10,973 | 10,731 | 10,895 | 10,710 | ||||||||||||
L.B. FOSTER COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
2023 |
2022 |
|||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 2,969 | $ | 2,882 | ||||
Accounts receivable - net | 64,638 | 82,455 | ||||||
Contract assets - net | 30,503 | 33,613 | ||||||
Inventories - net | 82,020 | 75,721 | ||||||
Other current assets | 9,712 | 11,061 | ||||||
Total current assets | 189,842 | 205,732 | ||||||
Property, plant, and equipment - net | 75,867 | 85,344 | ||||||
Operating lease right-of-use assets - net | 15,440 | 17,291 | ||||||
Other assets: | ||||||||
30,856 | 30,733 | |||||||
Other intangibles - net | 20,006 | 23,831 | ||||||
Deferred tax assets | — | 24 | ||||||
Other assets | 2,580 | 2,355 | ||||||
TOTAL ASSETS | $ | 334,591 | $ | 365,310 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 44,900 | $ | 48,782 | ||||
Deferred revenue | 16,003 | 19,452 | ||||||
Accrued payroll and employee benefits | 12,358 | 10,558 | ||||||
Current portion of accrued settlement | 8,000 | 8,000 | ||||||
Current maturities of long-term debt | 97 | 127 | ||||||
Other accrued liabilities | 14,679 | 16,192 | ||||||
Total current liabilities | 96,037 | 103,111 | ||||||
Long-term debt | 71,592 | 91,752 | ||||||
Deferred tax liabilities | 1,131 | 3,109 | ||||||
Long-term portion of accrued settlement | 4,000 | 8,000 | ||||||
Long-term operating lease liabilities | 12,312 | 14,163 | ||||||
Other long-term liabilities | 7,391 | 7,577 | ||||||
Stockholders' equity: | ||||||||
Common stock | 111 | 111 | ||||||
Paid-in capital | 41,832 | 41,303 | ||||||
Retained earnings | 125,063 | 123,169 | ||||||
(5,062 | ) | (6,240 | ) | |||||
Accumulated other comprehensive loss | (20,123 | ) | (21,165 | ) | ||||
141,821 | 137,178 | |||||||
Noncontrolling interest | 307 | 420 | ||||||
Total stockholders’ equity | 142,128 | 137,598 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 334,591 | $ | 365,310 | ||||
Non-GAAP Disclosures
(Unaudited)
This earnings release discloses earnings before interest, taxes, depreciation, and amortization (“EBITDA”), adjusted EBITDA, net debt, and adjustments to consolidated and segment results for portfolio actions and non-routine items, which are non-GAAP financial measures. The Company believes that EBITDA is useful to investors as a supplemental way to evaluate the ongoing operations of the Company’s business since EBITDA may enhance investors’ ability to compare historical periods as it adjusts for the impact of financing methods, tax law and strategy changes, and depreciation and amortization. In addition, EBITDA is a financial measure that management and the Company’s Board of Directors use in their financial and operational decision-making and in the determination of certain compensation programs. Adjusted EBITDA adjusts for certain charges to EBITDA from continuing operations that the Company believes are unusual, non-recurring, unpredictable, or non-cash.
In the three and nine months ended
The Company views net debt, which is total debt less cash and cash equivalents, as an important metric of the operational and financial health of the organization and believes it is useful to investors as indicators of its ability to incur additional debt and to service its existing debt.
The Company excluded the impact of portfolio changes and certain non-routine costs during the three and nine months ended
Non-GAAP financial measures are not a substitute for GAAP financial results and should only be considered in conjunction with the Company’s financial information that is presented in accordance with GAAP. Quantitative reconciliations of EBITDA, adjusted EBITDA, net debt, and adjustments to segment results to exclude portfolio actions and one-time adjustments made (in thousands, except for percentages and ratios):
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Adjusted EBITDA Reconciliation | ||||||||||||||||
Net income (loss), as reported | $ | 447 | $ | (2,105 | ) | $ | 1,769 | $ | (1,715 | ) | ||||||
Interest expense - net | 1,442 | 993 | 4,404 | 1,747 | ||||||||||||
Income tax (benefit) expense | (121 | ) | (176 | ) | (99 | ) | 137 | |||||||||
Depreciation expense | 2,460 | 2,269 | 7,449 | 6,083 | ||||||||||||
Amortization expense | 1,379 | 1,599 | 4,119 | 4,454 | ||||||||||||
Total EBITDA | $ | 5,607 | $ | 2,580 | $ | 17,642 | $ | 10,706 | ||||||||
Loss (gain) on divestitures | — | 447 | 3,074 | (42 | ) | |||||||||||
Acquisition and divestiture costs | — | 1,258 | — | 1,814 | ||||||||||||
Commercial contract settlement | — | 3,956 | — | 3,956 | ||||||||||||
Insurance proceeds | — | — | — | (790 | ) | |||||||||||
VanHooseCo inventory adjustment to fair value amortization | — | 851 | — | 851 | ||||||||||||
VanHooseCo contingent consideration | — | 185 | (26 | ) | 185 | |||||||||||
Bridge grid deck exit impact | 4,120 | — | 4,120 | — | ||||||||||||
Bad debt provision | 866 | — | 866 | — | ||||||||||||
Adjusted EBITDA | $ | 10,593 | $ | 9,277 | $ | 25,676 | $ | 16,680 | ||||||||
2023 |
2023 |
2022 |
||||||||||
Net Debt Reconciliation | ||||||||||||
Total debt | $ | 71,689 | $ | 89,505 | $ | 98,919 | ||||||
Less: cash and cash equivalents | (2,969 | ) | (3,880 | ) | (4,943 | ) | ||||||
Net debt | $ | 68,720 | $ | 85,625 | $ | 93,976 | ||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Adjusted Results for Non-routine Items | ||||||||||||||||
Net sales, as reported | $ | 145,345 | $ | 130,015 | $ | 408,867 | $ | 360,324 | ||||||||
Bridge grid deck exit impact | 1,977 | — | 1,977 | — | ||||||||||||
Crossrail settlement adjustment | — | 3,956 | — | 3,956 | ||||||||||||
Net sales, as adjusted | $ | 147,322 | $ | 133,971 | $ | 410,844 | $ | 364,280 | ||||||||
Gross profit, as reported | $ | 28,224 | $ | 23,097 | $ | 83,767 | $ | 62,837 | ||||||||
Bridge grid deck exit impact | 3,051 | — | 3,051 | — | ||||||||||||
Crossrail settlement adjustment | — | 3,956 | — | 3,956 | ||||||||||||
VanHooseCo inventory adjustment to fair value amortization | — | 851 | — | 851 | ||||||||||||
Gross profit, as adjusted | $ | 31,275 | $ | 27,904 | $ | 86,818 | $ | 67,644 | ||||||||
Gross profit margin, as reported | 19.4 | % | 17.8 | % | 20.5 | % | 17.4 | % | ||||||||
Gross profit margin, as adjusted | 21.2 | % | 20.8 | % | 21.1 | % | 18.6 | % | ||||||||
Change in Adjusted Organic Sales | Three Months Ended |
Percent Change |
Nine Months Ended |
Percent Change |
||||||||||||
2023 net sales, as adjusted | $ | 147,322 | $ | 410,844 | ||||||||||||
2022 net sales, as adjusted | 133,971 | 364,280 | ||||||||||||||
Change in adjusted sales | 13,351 | 10.0 | % | 46,564 | 12.8 | % | ||||||||||
Net sales decrease (increase) from acquisitions and divestitures | 3,503 | 2.6 | % | (747 | ) | (0.2 | )% | |||||||||
Change in adjusted organic sales | $ | 16,854 | 12.6 | % | $ | 45,817 | 12.6 | % | ||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Adjusted Segment Results for Non-routine Items | ||||||||||||||||
Rail, Technologies, and Services net sales, as reported | $ | 86,866 | $ | 77,350 | $ | 242,866 | $ | 222,857 | ||||||||
Crossrail settlement adjustment | — | 3,956 | — | 3,956 | ||||||||||||
Rail, Technologies, and Services net sales, as adjusted | $ | 86,866 | $ | 81,306 | $ | 242,866 | $ | 226,813 | ||||||||
Rail, Technologies, and Services gross profit, as reported | $ | 17,229 | $ | 13,376 | $ | 51,360 | $ | 41,564 | ||||||||
Crossrail settlement adjustment | — | 3,956 | — | 3,956 | ||||||||||||
Rail, Technologies, and Services gross profit, as adjusted | $ | 17,229 | $ | 17,332 | $ | 51,360 | $ | 45,520 | ||||||||
Rail, Technologies, and Services gross profit margin, as reported | 19.8 | % | 17.3 | % | 21.1 | % | 18.7 | % | ||||||||
Rail, Technologies, and Services gross profit margin, as adjusted | 19.8 | % | 21.3 | % | 21.1 | % | 20.1 | % | ||||||||
Change in Rail, Technology, and Services Adjusted Organic Sales | Three Months Ended |
Percent Change |
Nine Months Ended |
Percent Change |
||||||||||||
2023 net sales, as reported | $ | 86,866 | $ | 242,866 | ||||||||||||
2022 net sales, as adjusted | 81,306 | 226,813 | ||||||||||||||
Change in adjusted sales | 5,560 | 6.8 | % | 16,053 | 7.1 | % | ||||||||||
Net sales decrease from acquisitions and divestitures | 2,028 | 2.5 | % | 9,132 | 4.0 | % | ||||||||||
Change in adjusted organic sales | $ | 7,588 | 9.3 | % | $ | 25,185 | 11.1 | % | ||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Adjusted Segment Gross Profit for Non-routine Items | ||||||||||||||||
$ | 38,642 | $ | 28,856 | $ | 96,795 | $ | 67,477 | |||||||||
$ | 9,266 | $ | 5,647 | $ | 22,463 | $ | 11,439 | |||||||||
VanHooseCo inventory adjustment to fair value amortization | — | 851 | — | 851 | ||||||||||||
$ | 9,266 | $ | 6,498 | $ | 22,463 | $ | 12,290 | |||||||||
24.0 | % | 19.6 | % | 23.2 | % | 17.0 | % | |||||||||
24.0 | % | 22.5 | % | 23.2 | % | 18.2 | % | |||||||||
Change in Precast Concrete Products Organic Sales | Three Months Ended |
Percent Change |
Nine Months Ended |
Percent Change |
||||||||||||
2023 net sales, as reported | $ | 38,642 | $ | 96,795 | ||||||||||||
2022 net sales, as reported | 28,856 | 67,477 | ||||||||||||||
Change in sales | 9,786 | 33.9 | % | 29,318 | 43.4 | % | ||||||||||
Net sales increase from acquisition | (2,800 | ) | (9.7 | )% | (18,330 | ) | (27.2 | )% | ||||||||
Change in organic sales | $ | 6,986 | 24.2 | % | $ | 10,988 | 16.3 | % | ||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Adjusted Segment Results for Non-routine Items | ||||||||||||||||
Steel Products and Measurement net sales, as reported | $ | 19,837 | $ | 23,809 | $ | 69,206 | $ | 69,990 | ||||||||
Bridge grid deck exit impact | 1,977 | — | 1,977 | — | ||||||||||||
Steel Products and Measurement net sales, as adjusted | $ | 21,814 | $ | 23,809 | $ | 71,183 | $ | 69,990 | ||||||||
Steel Products and Measurement gross profit, as reported | $ | 1,729 | $ | 4,074 | $ | 9,944 | $ | 9,834 | ||||||||
Bridge grid deck exit impact | 3,051 | — | 3,051 | — | ||||||||||||
Steel Products and Measurement gross profit, as adjusted | $ | 4,780 | $ | 4,074 | $ | 12,995 | $ | 9,834 | ||||||||
Steel Products and Measurement gross profit margin, as reported | 8.7 | % | 17.1 | % | 14.4 | % | 14.1 | % | ||||||||
Steel Products and Measurement gross profit margin, as adjusted | 21.9 | % | 17.1 | % | 18.3 | % | 14.1 | % | ||||||||
Change in Steel Products and Measurement Adjusted Organic Sales | Three Months Ended |
Percent Change |
Nine Months Ended |
Percent Change |
||||||||||||
2023 net sales, as adjusted | $ | 21,814 | $ | 71,183 | ||||||||||||
2022 net sales, as reported | 23,809 | 69,990 | ||||||||||||||
Change in adjusted sales | (1,995 | ) | (8.4 | )% | 1,193 | 1.7 | % | |||||||||
Net sales decrease from divestiture | 4,275 | 18.0 | % | 8,451 | 12.1 | % | ||||||||||
Change in adjusted organic sales | $ | 2,280 | 9.6 | % | $ | 9,644 | 13.8 | % | ||||||||
Change in Steel Products and Measurement Adjusted Organic Gross Profit | Three Months Ended |
Percent Change |
Nine Months Ended |
Percent Change |
||||||||||||
2023 gross profit, as adjusted | $ | 4,780 | $ | 12,995 | ||||||||||||
2022 gross profit, as reported | 4,074 | 9,834 | ||||||||||||||
Change in adjusted gross profit | 706 | 17.3 | % | 3,161 | 32.1 | % | ||||||||||
Net gross profit decrease from divestiture | 348 | 8.5 | % | 560 | 5.7 | % | ||||||||||
Change in adjusted organic gross profit | $ | 1,054 | 25.9 | % | $ | 3,721 | 37.8 | % | ||||||||
Source: L.B. Foster Company