News Release
Fourth quarter 2023 net income (loss) was
Full year 2023 net income (loss) was
Fourth Quarter Financial Results Highlights
-
Earnings before interest, taxes, depreciation and amortization (“EBITDA”) from ongoing operations for Aluminum Extrusions was
$8.0 million in the fourth quarter of 2023 versus$8.9 million in the fourth quarter of last year and versus$5.1 million in the third quarter of 2023.- Sales volume was 32.9 million pounds in the fourth quarter of 2023 versus 37.2 million pounds in the fourth quarter of last year and versus 32.5 million pounds in the third quarter of 2023.
- Open orders at the end of the fourth quarter of 2023 were approximately 14 million pounds (versus 17 million pounds at the end of the third quarter of 2023), which is below the quarterly range of 21 to 27 million pounds in 2019 before pandemic-related disruptions that resulted in excessive open orders, which peaked in the first quarter of 2022 at approximately 100 million pounds.
-
EBITDA from ongoing operations for
PE Films was$4.5 million in the fourth quarter of 2023 versus negative$2.6 million in the fourth quarter of 2022 and$4.0 million in the third quarter of 2023. Sales volume was 8.5 million pounds in the fourth quarter of 2023 versus 5.6 million pounds in the fourth quarter of last year and 7.2 million pounds in the third quarter of 2023. -
EBITDA from ongoing operations for
Flexible Packaging Films (also referred to as “Terphane”) was$2.3 million during the fourth quarter of 2023 versus$7.0 million in the fourth quarter of 2022 and$0.5 million in the third quarter of 2023. Sales volume was 22.8 million pounds in the fourth quarter of 2023 versus 24.5 million pounds in the fourth quarter of 2022 and 22.2 million pounds in the third quarter of 2023. The Company believes that unfavorable variances throughout the fourth quarter of 2023 versus the fourth quarter of 2022 were primarily due to lower sales volume and lower margin, driven by global excess capacity and intense competition inBrazil from imports from multiple origins. See Status of Current Corporate Strategic Initiatives section of this report for information on the sale of Terphane.
OPERATIONS REVIEW
Aluminum Extrusions
Aluminum Extrusions (or
|
|
Three Months Ended |
|
Favorable/ |
|
Year Ended |
|
Favorable/ |
||||||||||||
(In thousands, except percentages) |
|
|
|
(Unfavorable) |
|
|
|
(Unfavorable) |
||||||||||||
|
2023 |
|
2022 |
|
% Change |
|
2023 |
|
2022 |
|
% Change |
|||||||||
Sales volume (lbs) |
|
|
32,940 |
|
|
|
37,243 |
|
|
(11.6)% |
|
|
138,451 |
|
|
|
174,670 |
|
|
(20.7)% |
Net sales |
|
$ |
110,196 |
|
|
$ |
127,805 |
|
|
(13.8)% |
|
$ |
474,803 |
|
|
$ |
637,872 |
|
|
(25.6)% |
Ongoing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
EBITDA |
|
$ |
8,008 |
|
|
$ |
8,915 |
|
|
(10.2)% |
|
$ |
37,976 |
|
|
$ |
66,800 |
|
|
(43.1)% |
Depreciation & amortization |
|
|
(4,675 |
) |
|
|
(4,568 |
) |
|
(2.3)% |
|
|
(17,927 |
) |
|
|
(17,414 |
) |
|
(2.9)% |
EBIT* |
|
$ |
3,333 |
|
|
$ |
4,347 |
|
|
(23.3)% |
|
$ |
20,049 |
|
|
$ |
49,386 |
|
|
(59.4)% |
Capital expenditures |
|
$ |
2,477 |
|
|
$ |
8,576 |
|
|
|
|
$ |
20,339 |
|
|
$ |
23,664 |
|
|
|
* For a reconciliation of this non-GAAP measure to the most directly comparable measure calculated in accordance with GAAP, see the EBITDA from ongoing operations by segment statements in the Financial Tables in this press release. |
The following table presents the sales volume by end use market for the three months ended |
|||||||||||||||||||
|
|
Three Months
|
|
Favorable/ |
|
Three Months
|
|
Favorable/ |
|
Year Ended |
|
Favorable/ |
|||||||
(In millions of lbs) |
|
|
|
(Unfavorable) |
|
|
|
(Unfavorable) |
|
|
|
(Unfavorable) |
|||||||
|
2023 |
|
2022 |
|
% Change |
|
2023 |
|
% Change |
|
2023 |
|
2022 |
|
% Change |
||||
Sales volume by end-use market: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Non-residential B&C |
|
18.4 |
|
20.7 |
|
(11.1 |
)% |
|
18.0 |
|
2.2 |
% |
|
78.6 |
|
93.5 |
|
(15.9 |
)% |
Residential B&C |
|
2.0 |
|
2.7 |
|
(25.9 |
)% |
|
1.6 |
|
25.0 |
% |
|
8.1 |
|
13.7 |
|
(40.9 |
)% |
Automotive |
|
3.3 |
|
3.3 |
|
— |
% |
|
3.9 |
|
(15.4 |
)% |
|
13.8 |
|
14.0 |
|
(1.4 |
)% |
Specialty products |
|
9.2 |
|
10.5 |
|
(12.4 |
)% |
|
9.1 |
|
1.1 |
% |
|
38.0 |
|
53.5 |
|
(29.0 |
)% |
Total |
|
32.9 |
|
37.2 |
|
(11.6 |
)% |
|
32.6 |
|
0.9 |
% |
|
138.5 |
|
174.7 |
|
(20.7 |
)% |
Fourth Quarter 2023 Results vs. Fourth Quarter 2022 Results
Net sales (sales less freight) in the fourth quarter of 2023 decreased 13.8% versus the fourth quarter of 2022 primarily due to lower sales volume and the pass-through of lower metal costs. Sales volume in the fourth quarter of 2023 decreased 11.6% versus the fourth quarter of 2022 but increased 1.5% versus third quarter of 2023. Beginning in the third quarter of 2022, the Company observed order cancellations and slowing order input as customers continued to report high inventory levels, which carried into 2023. The Company believes that its percentage changes in sales volume by end-use markets for 2023 versus 2022, particularly for residential B&C and the distribution sector within specialty products, were unfavorable versus the industry as a whole mainly due to surging imports.
Net new orders, which remain sluggish compared to historical levels, increased 55% in the fourth quarter of 2023 versus the fourth quarter of 2022, marking the sixth consecutive quarterly increase in incoming orders. Open orders at the end of the fourth quarter of 2023 were 14 million pounds (versus 17 million pounds at the end of the third quarter of 2023 and 41 million pounds at the end of the fourth quarter of 2022). This level is below the quarterly range of 21 to 27 million pounds in 2019 before pandemic-related disruptions that resulted in long lead times, driving a peak in open orders of approximately 100 million pounds during the first quarter of 2022. We believe that current open orders are below pre-pandemic levels due to higher interest rates, tighter lender requirements and the increase in remote working, which particularly impacts the non-residential B&C end-use market. In addition, data indicates that aluminum extrusion imports increased significantly in recent years, especially during the pandemic, and some of Bonnell Aluminum’s customers may have sourced, and continue to source, aluminum extrusions from producers outside
The Company is participating as part of a coalition of members of
EBITDA from ongoing operations in the fourth quarter of 2023 decreased
-
Lower volume (
$3.6 million ), higher labor and employee-related costs ($0.9 million ), lower pricing ($0.6 million ), and higher selling, general and administrative ("SG&A") expenses ($1.8 million ), partially offset by lower supply expense ($1.9 million ) and utility costs ($0.7 million );
-
The timing of the flow-through under the first-in first-out (“FIFO”) method of aluminum raw material costs passed through to customers, previously acquired at higher prices in a quickly changing commodity pricing environment, resulted in a charge of
$0.3 million in the fourth quarter of 2023 versus a charge of$1.7 million in the fourth quarter of 2022; and
-
Inventories accounted for under the last in, first out (“LIFO”) method resulted in a benefit of
$1.2 million in the fourth quarter of 2023 versus a charge of$2.9 million in the fourth quarter of 2022. In addition, the Company recorded a favorable out-of-period adjustment of$1.9 million related to inventory in the fourth quarter of 2022.
Full Year 2023 Results vs. Full Year 2022 Results
Net sales in 2023 decreased 25.6% versus 2022 primarily due to lower sales volume and the pass-through of lower metal costs.
EBITDA from ongoing operations decreased
-
Lower volume (
$29.6 million ), higher labor and employee-related costs ($4.5 million ), lower labor productivity in the first half of 2023 ($0.9 million ), higher supply expense, including higher paint expense associated with a shift to more painted product throughout 2023 and inflationary costs for other supplies ($1.2 million ), higher freight rates ($0.8 million ) and higher SG&A expenses ($1.5 million ); partially offset by higher pricing, primarily in the first quarter of 2023 ($4.0 million ), and lower utility costs ($2.3 million );
-
The timing of the flow-through under the FIFO method of aluminum raw material costs passed through to customers, previously acquired at higher prices in a quickly changing commodity pricing environment, resulted in a charge of
$1.1 million in 2023 versus a benefit of$0.1 million in 2022; and
-
Inventories accounted for under the LIFO method resulted in a benefit of
$1.2 million in 2023 versus a charge of$2.9 million in 2022. In addition, the Company recorded an unfavorable out-of-period adjustment of$0.6 million related to inventory and accrued labor costs in the third quarter and fourth quarters of 2022.
Aluminum Extrusions believes that it has adequate supply agreements for aluminum raw materials in 2024. See discussion of Quantitative and Qualitative Disclosures about Market Risk in Item 7a of the Company’s Annual Report on Form 10-K for the year ended
Projected Capital Expenditures and Depreciation & Amortization
Capital expenditures for
|
|
Three Months Ended |
|
Favorable/ |
|
Year Ended |
|
Favorable/ |
||||||||||||
(In thousands, except percentages) |
|
|
|
(Unfavorable) |
|
|
|
(Unfavorable) |
||||||||||||
|
2023 |
|
2022 |
|
% Change |
|
2023 |
|
2022 |
|
% Change |
|||||||||
Sales volume (lbs) |
|
|
8,518 |
|
|
|
5,600 |
|
|
52.1% |
|
|
29,355 |
|
|
|
32,873 |
|
|
(10.7)% |
Net sales |
|
$ |
20,728 |
|
|
$ |
14,959 |
|
|
38.6% |
|
$ |
76,763 |
|
|
$ |
97,571 |
|
|
(21.3)% |
Ongoing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
EBITDA |
|
$ |
4,516 |
|
|
$ |
(2,594 |
) |
|
NM** |
|
$ |
11,217 |
|
|
$ |
11,949 |
|
|
(6.1)% |
Depreciation & amortization |
|
|
(1,216 |
) |
|
|
(1,548 |
) |
|
21.4% |
|
|
(6,522 |
) |
|
|
(6,280 |
) |
|
(3.9)% |
EBIT* |
|
$ |
3,300 |
|
|
$ |
(4,142 |
) |
|
NM** |
|
$ |
4,695 |
|
|
$ |
5,669 |
|
|
(17.2)% |
Capital expenditures |
|
$ |
266 |
|
|
$ |
752 |
|
|
|
|
$ |
1,772 |
|
|
$ |
3,289 |
|
|
|
* For a reconciliation of this non-GAAP measure to the most directly comparable measure calculated in accordance with GAAP, see the EBITDA from ongoing operations by segment statements in the Financial Tables in this press release. |
||||||||||||||||||||
** Not meaningful (“NM”) |
Fourth Quarter 2023 Results vs. Fourth Quarter 2022 Results
Net sales in the fourth quarter of 2023 increased 38.6% versus the fourth quarter of 2022, with volume increases in both surface protection and overwrap films. Surface Protection sales volume increased 42% in the fourth quarter of 2023 versus the fourth quarter of 2022. Although fourth quarter volume in Surface Protection is typically low due to seasonality, sales volume in the fourth quarter of 2023 increased 8% versus the third quarter of 2023. Given recent volume improvements for Surface Protection and other market indicators, the Company believes that the consumer electronics market is now in recovery mode. Overwrap sales volume in the fourth quarter of 2023 increased 62% versus a weak fourth quarter of 2022.
EBITDA from ongoing operations in the fourth quarter of 2023 increased
-
A
$5.2 million increase from Surface Protection:-
Higher contribution margin associated with higher volume and favorable mix (
$2.1 million ), operating efficiencies ($1.0 million ), cost improvements ($0.6 million ) and lower SG&A and research and development ($0.7 million ), primarily from the closure of the technical center in the third quarter of 2023; -
Inventories accounted for under the LIFO method resulted in a benefit of
$1.0 million in the fourth quarter of 2023 versus a charge of$0.1 million in the fourth quarter of 2022; and -
The pass-through lag associated with resin costs (
$0.2 million charge in the fourth quarter of 2023 versus a benefit of$0.2 million in the fourth quarter of 2022).
-
Higher contribution margin associated with higher volume and favorable mix (
-
A
$1.9 million increase from overwrap films primarily due to:-
Higher contribution margin associated with higher volume and favorable mix (
$0.6 million ) and cost improvements ($0.7 million ); -
Inventories accounted for under the LIFO method resulted in a benefit of
$0.3 million in the fourth quarter of 2023 versus a charge of$0.4 million in the fourth quarter of 2022; and -
The pass-through lag associated with resin costs (a charge of
$0.1 million in the fourth quarter of 2023 versus a benefit of$0.2 million in the fourth quarter of 2022).
-
Higher contribution margin associated with higher volume and favorable mix (
See discussion of Quantitative and Qualitative Disclosures about Market Risk in Item 7a of the Form 10-K for additional information on resin price trends.
Full Year 2023 Results vs. Full Year 2022 Results
Net sales in 2023 decreased 21.3% versus 2022, primarily due to lower volume in Surface Protection, resulting from weak demand in the consumer electronics market and customer inventory corrections during 2023. Sales volume in 2023 for surface protection films declined 22% and increased 2% for overwrap films versus 2022.
EBITDA from ongoing operations in 2023 decreased
-
A
$5.7 million decrease from Surface Protection:-
Lower contribution margin for non-transitioning products associated with a market slowdown and customer inventory corrections (
$11.1 million ) and for previously disclosed customer product transitions ($0.7 million ), partially offset by favorable pricing ($0.5 million ), operating efficiencies ($2.6 million ) and cost improvements ($3.2 million ); -
The pass-through lag associated with resin costs (
$0.3 million charge in 2023 versus a benefit of$0.5 million in 2022); -
A foreign currency transaction gain of
$0.2 million in 2023 versus a gain of$0.8 million in 2022; and -
Inventories accounted for under the LIFO method resulted in a benefit of
$1.0 million in 2023 versus a charge of$0.1 million in 2022.
-
Lower contribution margin for non-transitioning products associated with a market slowdown and customer inventory corrections (
-
A
$5.0 million increase from overwrap films primarily due:-
Higher contribution margin associated with higher volume and favorable mix (
$1.3 million ), cost improvements ($3.1 million ) and lower SG&A ($0.4 million ); -
The pass-through lag associated with resin costs (a charge of
$0.2 million in 2023 versus a benefit of$0.4 million in 2022); and -
Inventories accounted for under the LIFO method resulted in a benefit of
$0.3 million in 2023 versus a charge of$0.4 million in 2022.
-
Higher contribution margin associated with higher volume and favorable mix (
Closure of
In
Projected Capital Expenditures and Depreciation & Amortization
Capital expenditures for
|
Three Months Ended |
|
Favorable/
|
|
Year Ended |
|
Favorable/
|
||||||||||||
(In thousands, except percentages) |
|
|
|
|
|||||||||||||||
2023 |
|
2022 |
|
2023 |
|
2022 |
|
||||||||||||
Sales volume (lbs) |
|
22,805 |
|
|
|
24,475 |
|
|
(6.8)% |
|
|
88,536 |
|
|
|
106,685 |
|
|
(17.0)% |
Net sales |
$ |
31,464 |
|
|
$ |
40,022 |
|
|
(21.4)% |
|
$ |
126,326 |
|
|
$ |
168,139 |
|
|
(24.9)% |
Ongoing operations: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
EBITDA |
$ |
2,307 |
|
|
$ |
6,957 |
|
|
(66.8)% |
|
$ |
4,383 |
|
|
$ |
27,452 |
|
|
(84.0)% |
Depreciation & amortization |
|
(750 |
) |
|
|
(721 |
) |
|
(4.0)% |
|
|
(2,865 |
) |
|
|
(2,444 |
) |
|
(17.2)% |
EBIT* |
$ |
1,557 |
|
|
$ |
6,236 |
|
|
(75.0)% |
|
$ |
1,518 |
|
|
$ |
25,008 |
|
|
(93.9)% |
Capital expenditures |
$ |
1,433 |
|
|
$ |
841 |
|
|
|
|
$ |
4,323 |
|
|
$ |
8,151 |
|
|
|
* For a reconciliation of this non-GAAP measure to the most directly comparable measure calculated in accordance with GAAP, see the EBITDA from ongoing operations by segment statements in the Financial Tables in this press release. |
Fourth Quarter 2023 Results vs. Fourth Quarter 2022 Results
Net sales in the fourth quarter of 2023 decreased 21.4% compared to the fourth quarter of 2022. The Company believes that unfavorable variances throughout 2023 versus 2022 were primarily due to lower sales volume and lower margin driven by global excess capacity and competition in
EBITDA from ongoing operations in the fourth quarter of 2023 decreased by
-
Lower selling prices from the pass-through of lower resin costs and margin pressures (
$4.3 million ), lower sales volume ($1.0 million ) and higher variable costs ($3.2 million ), partially offset by lower raw material costs ($2.7 million ) and lower SG&A expenses ($1.4 million ); and -
Foreign currency transaction losses (
$0.2 million ) in the fourth quarter of 2023 compared to foreign currency transaction gains ($0.1 million ) in the fourth quarter of 2022.
Full Year 2023 Results vs. Full Year 2022 Results
Net sales in 2023 decreased 24.9% compared to 2022, primarily due to lower sales volume and lower margin that the Company believes were driven by excess global capacity and competition in
EBITDA from ongoing operations in 2023 decreased by
-
Lower selling prices from the pass-through of lower resin costs and margin pressures (
$17.6 million ), lower sales volume ($9.7 million ), higher fixed costs ($1.0 million , primarily due to under absorption from lower production volumes) and higher variable costs ($1.3 million , including higher costs resulting from quality issues), partially offset by lower raw material costs ($5.9 million ) and lower SG&A expenses ($2.3 million ); -
Foreign currency transaction losses (
$0.3 million ) in 2023 compared to foreign currency transaction losses ($0.2 million ) in 2022; and -
Net unfavorable foreign currency translation of Real-denominated operating costs (
$1.4 million ) in 2023 versus 2022.
Projected Capital Expenditures and Depreciation & Amortization
Capital expenditures for Terphane are projected to be
Corporate Expenses, Interest & Taxes
Corporate expenses, net in 2023 decreased by
Interest expense was
The effective tax rate used to compute income taxes (benefit) in 2023 was 33.8% compared to 13.4% in 2022. The increase in the effective tax rate is primarily due to tax benefits previously recorded in other comprehensive income (loss) that were released as a result of the pension plan termination, partially offset by a reduction in Brazilian tax incentives as a percentage of income. The stranded taxes released with the termination of the pension plan represent the effect of the change in federal and state tax rates on pension-related deferred tax items initially recorded in other comprehensive income. The related stranded taxes were released in full in 2023. As of
Status of Current Corporate Strategic Initiatives
The status of current corporate strategic initiatives is as follows:
Agreement to Sell Terphane
On
As of
Debt, Financial Leverage, Debt Covenants and Debt Refinancing
Total debt was
The Company has been focused on managing net working capital, capital expenditures and costs during the current slowdown in business. Total debt increased
In
On
On
Pension Plan Termination
On
FORWARD-LOOKING AND CAUTIONARY STATEMENTS
Some of the information contained in this press release may constitute “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. When the Company uses the words “believe,” “estimate,” “anticipate,” “appear to,” “expect,” “project,” “plan,” “likely,” “may” and similar expressions, it does so to identify forward-looking statements. Such statements are based on the Company's then current expectations and are subject to a number of risks and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements. It is possible that the Company's actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in or implied by these forward-looking statements. Accordingly, you should not place undue reliance on these forward-looking statements. Factors that could cause actual results to differ materially from expectations include, without limitation, the following:
- inability to successfully complete strategic dispositions, including the Contingent Terphane Sale, failure to realize the expected benefits of such dispositions and assumption of unanticipated risks in such dispositions;
- inability to successfully transition into an asset based revolving lending facility;
- noncompliance with any of the financial and other restrictive covenants in the Company's asset-based credit facility;
- the impact of macroeconomic factors, such as inflation, interest rates, recession risks and other lagging effects of the COVID-19 pandemic;
- an increase in the operating costs incurred by the Company’s business units, including, for example, the cost of raw materials and energy;
- failure to continue to attract, develop and retain certain key officers or employees;
- disruptions to the Company’s manufacturing facilities, including those resulting from labor shortages;
- inability to develop, efficiently manufacture and deliver new products at competitive prices;
-
the impact of the imposition of tariffs and sanctions on imported aluminum ingot used by
Bonnell Aluminum ; - failure to prevent foreign companies from evading anti-dumping and countervailing duties;
- unanticipated problems or delays with the implementation of an enterprise resource planning and manufacturing executions systems, or security breaches and other disruptions to the Company's information technology infrastructure;
- loss or gain of sales to significant customers on which the Company’s business is highly dependent;
- inability to achieve sales to new customers to replace lost business;
- failure of the Company’s customers to achieve success or maintain market share;
- failure to protect our intellectual property rights;
-
risks of doing business in countries outside the
U.S. that affect our international operations; - political, economic and regulatory factors concerning the Company’s products;
- competition from other manufacturers, including manufacturers in lower-cost countries and manufacturers benefiting from government subsidies;
- impact of fluctuations in foreign exchange rates;
-
the termination of anti-dumping duties on products imported to
Brazil that compete with products produced byFlexible Packaging ; - an information technology system failure or breach;
- the impact of public health epidemics on employees, production and the global economy, such as the COVID-19 pandemic;
- inability to successfully identify, complete or integrate strategic acquisitions; failure to realize the expected benefits of such acquisitions and assumption of unanticipated risks in such acquisitions;
- impairment of the Surface Protection reporting unit's goodwill;
- failure to establish and maintain effective internal control over financial reporting;
and the other factors discussed in the reports Tredegar files with or furnishes to the
Tredegar does not undertake, and expressly disclaims any duty, to update any forward-looking statement made in this press release to reflect any change in management’s expectations or any change in conditions, assumptions or circumstances on which such statements are based, except as required by applicable law.
To the extent that the financial information portion of this press release contains non-GAAP financial measures, it also presents both the most directly comparable financial measures calculated and presented in accordance with GAAP and a quantitative reconciliation of the difference between any such non-GAAP measures and such comparable GAAP financial measures. Reconciliations of non-GAAP financial measures are provided in the Notes to the Financial Tables included with this press release and can also be found within “Presentations” in the “Investors” section of our website, www.tredegar.com.
Tredegar uses its website as a channel of distribution of material company information. Financial information and other material information regarding Tredegar is posted on and assembled in the “Investors” section of its website.
|
|||||||||||||||
Condensed Consolidated Statements of Income |
|||||||||||||||
(In Thousands, Except Per-Share Data) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|
|
|
|
|||||||||||
|
|
Three Months Ended |
|
Year Ended |
|||||||||||
|
|
|
|
|
|||||||||||
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|||||||
Sales |
|
$ |
169,344 |
|
|
$ |
189,149 |
|
|
$ |
704,825 |
|
|
$ |
938,564 |
Other income (expense), net (c)(d) |
|
|
(2,357 |
) |
|
|
(172 |
) |
|
|
(2,147 |
) |
|
|
1,009 |
|
|
|
166,987 |
|
|
|
188,977 |
|
|
|
702,678 |
|
|
|
939,573 |
|
|
|
|
|
|
|
|
|
|||||||
Cost of goods sold (c) |
|
|
141,778 |
|
|
|
162,113 |
|
|
|
599,110 |
|
|
|
764,042 |
Freight |
|
|
6,956 |
|
|
|
6,363 |
|
|
|
26,933 |
|
|
|
34,982 |
Selling, R&D and general expenses (c) |
|
|
19,349 |
|
|
|
20,986 |
|
|
|
79,968 |
|
|
|
85,004 |
Amortization of identifiable intangibles |
|
|
464 |
|
|
|
538 |
|
|
|
1,897 |
|
|
|
2,520 |
Pension and postretirement benefits |
|
|
890 |
|
|
|
4,083 |
|
|
|
10,844 |
|
|
|
14,569 |
Interest expense |
|
|
3,815 |
|
|
|
1,832 |
|
|
|
11,607 |
|
|
|
4,990 |
Asset impairments and costs associated with exit and disposal activities, net of adjustments (c) |
|
|
465 |
|
|
|
— |
|
|
|
5,167 |
|
|
|
622 |
Pension settlement loss |
|
|
66,679 |
|
|
|
— |
|
|
|
92,291 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
34,891 |
|
|
|
— |
|
|
|
240,396 |
|
|
|
195,915 |
|
|
|
862,708 |
|
|
|
906,729 |
Income (loss) before income taxes |
|
|
(73,409 |
) |
|
|
(6,938 |
) |
|
|
(160,030 |
) |
|
|
32,844 |
Income tax expense (benefit)(c) |
|
|
(37,818 |
) |
|
|
(3,071 |
) |
|
|
(54,125 |
) |
|
|
4,389 |
Net income (loss) |
|
$ |
(35,591 |
) |
|
$ |
(3,867 |
) |
|
$ |
(105,905 |
) |
|
$ |
28,455 |
|
|
|
|
|
|
|
|
|
|||||||
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
$ |
(1.04 |
) |
|
$ |
(0.11 |
) |
|
$ |
(3.10 |
) |
|
$ |
0.84 |
Diluted |
|
$ |
(1.04 |
) |
|
$ |
(0.11 |
) |
|
$ |
(3.10 |
) |
|
$ |
0.84 |
|
|
|
|
|
|
|
|
|
|||||||
Shares used to compute earnings (loss) per share: |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
|
34,289 |
|
|
|
33,882 |
|
|
|
34,133 |
|
|
|
33,806 |
Diluted |
|
|
34,289 |
|
|
|
33,882 |
|
|
|
34,133 |
|
|
|
33,826 |
|
||||||||||||||||
|
||||||||||||||||
(In Thousands) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
|
|
|
||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Aluminum Extrusions |
|
$ |
110,196 |
|
|
$ |
127,805 |
|
|
$ |
474,803 |
|
|
$ |
637,872 |
|
|
|
|
20,728 |
|
|
|
14,959 |
|
|
|
76,763 |
|
|
|
97,571 |
|
|
|
|
31,464 |
|
|
|
40,022 |
|
|
|
126,326 |
|
|
|
168,139 |
|
Total net sales |
|
|
162,388 |
|
|
|
182,786 |
|
|
|
677,892 |
|
|
|
903,582 |
|
Add back freight |
|
|
6,956 |
|
|
|
6,363 |
|
|
|
26,933 |
|
|
|
34,982 |
|
Sales as shown in the condensed consolidated statements of income |
|
$ |
169,344 |
|
|
$ |
189,149 |
|
|
$ |
704,825 |
|
|
$ |
938,564 |
|
|
|
|
|
|
|
|
|
|
||||||||
EBITDA from Ongoing Operations |
|
|
|
|
|
|
|
|
||||||||
Aluminum Extrusions: |
|
|
|
|
|
|
|
|
||||||||
Ongoing operations: |
|
|
|
|
|
|
|
|
||||||||
EBITDA (b) |
|
$ |
8,008 |
|
|
$ |
8,915 |
|
|
$ |
37,976 |
|
|
$ |
66,800 |
|
Depreciation & amortization |
|
|
(4,675 |
) |
|
|
(4,568 |
) |
|
|
(17,927 |
) |
|
|
(17,414 |
) |
EBIT (b) |
|
|
3,333 |
|
|
|
4,347 |
|
|
|
20,049 |
|
|
|
49,386 |
|
Plant shutdowns, asset impairments, restructurings and other (c) |
|
|
(1,736 |
) |
|
|
(190 |
) |
|
|
(3,557 |
) |
|
|
(310 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Ongoing operations: |
|
|
|
|
|
|
|
|
||||||||
EBITDA (b) |
|
|
4,516 |
|
|
|
(2,594 |
) |
|
|
11,217 |
|
|
|
11,949 |
|
Depreciation & amortization |
|
|
(1,216 |
) |
|
|
(1,548 |
) |
|
|
(6,522 |
) |
|
|
(6,280 |
) |
EBIT (b) |
|
|
3,300 |
|
|
|
(4,142 |
) |
|
|
4,695 |
|
|
|
5,669 |
|
Plant shutdowns, asset impairments, restructurings and other (c) |
|
|
(408 |
) |
|
|
4 |
|
|
|
(4,972 |
) |
|
|
(646 |
) |
|
|
|
— |
|
|
|
— |
|
|
|
(34,891 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
||||||||
Ongoing operations: |
|
|
|
|
|
|
|
|
||||||||
EBITDA (b) |
|
|
2,307 |
|
|
|
6,957 |
|
|
|
4,383 |
|
|
|
27,452 |
|
Depreciation & amortization |
|
|
(750 |
) |
|
|
(721 |
) |
|
|
(2,865 |
) |
|
|
(2,444 |
) |
EBIT (b) |
|
|
1,557 |
|
|
|
6,236 |
|
|
|
1,518 |
|
|
|
25,008 |
|
Plant shutdowns, asset impairments, restructurings and other (c) |
|
|
(34 |
) |
|
|
(5 |
) |
|
|
(113 |
) |
|
|
(91 |
) |
Total |
|
|
6,012 |
|
|
|
6,250 |
|
|
|
(17,271 |
) |
|
|
79,016 |
|
Interest income |
|
|
387 |
|
|
|
16 |
|
|
|
522 |
|
|
|
57 |
|
Interest expense |
|
|
3,815 |
|
|
|
1,832 |
|
|
|
11,607 |
|
|
|
4,990 |
|
Gain on investment in kaleo, Inc. (d) |
|
|
— |
|
|
|
— |
|
|
|
262 |
|
|
|
1,406 |
|
Stock option-based compensation costs |
|
|
— |
|
|
|
271 |
|
|
|
231 |
|
|
|
1,424 |
|
Pension settlement loss |
|
|
66,679 |
|
|
|
— |
|
|
|
92,291 |
|
|
|
— |
|
Corporate expenses, net (c) |
|
|
9,314 |
|
|
|
11,101 |
|
|
|
39,414 |
|
|
|
41,221 |
|
Income (loss) before income taxes |
|
|
(73,409 |
) |
|
|
(6,938 |
) |
|
|
(160,030 |
) |
|
|
32,844 |
|
Income tax expense (benefit) |
|
|
(37,818 |
) |
|
|
(3,071 |
) |
|
|
(54,125 |
) |
|
|
4,389 |
|
Net income (loss) |
|
$ |
(35,591 |
) |
|
$ |
(3,867 |
) |
|
$ |
(105,905 |
) |
|
$ |
28,455 |
|
|
||||||
Condensed Consolidated Balance Sheets |
||||||
(In Thousands) |
||||||
(Unaudited) |
||||||
|
|
|
|
|
||
|
|
|
|
|
||
Assets |
|
|
|
|
||
Cash & cash equivalents |
|
$ |
9,660 |
|
$ |
19,232 |
Restricted cash |
|
|
3,795 |
|
|
— |
Accounts & other receivables, net |
|
|
67,938 |
|
|
84,544 |
Income taxes recoverable |
|
|
1,182 |
|
|
733 |
Inventories |
|
|
82,037 |
|
|
127,771 |
Prepaid expenses & other |
|
|
12,065 |
|
|
10,304 |
Total current assets |
|
|
176,677 |
|
|
242,584 |
Property, plant & equipment, net |
|
|
183,455 |
|
|
186,411 |
Right-of-use leased assets |
|
|
11,848 |
|
|
14,021 |
Identifiable intangible assets, net |
|
|
9,851 |
|
|
11,690 |
|
|
|
35,717 |
|
|
70,608 |
Deferred income taxes |
|
|
25,034 |
|
|
13,900 |
Other assets |
|
|
3,879 |
|
|
2,879 |
Total assets |
|
$ |
446,461 |
|
$ |
542,093 |
Liabilities and Shareholders’ Equity |
|
|
|
|
||
Accounts payable |
|
$ |
95,023 |
|
$ |
114,938 |
Accrued expenses |
|
|
24,442 |
|
|
31,603 |
Lease liability, short-term |
|
|
2,107 |
|
|
2,035 |
ABL revolving facility (matures on |
|
|
126,322 |
|
|
— |
Income taxes payable |
|
|
1,210 |
|
|
1,137 |
Total current liabilities |
|
|
249,104 |
|
|
149,713 |
Lease liability, long-term |
|
|
10,942 |
|
|
12,738 |
Long-term debt |
|
|
20,000 |
|
|
137,000 |
Pension and other postretirement benefit obligations, net |
|
|
6,643 |
|
|
35,046 |
Other non-current liabilities |
|
|
4,119 |
|
|
5,834 |
Shareholders’ equity |
|
|
155,653 |
|
|
201,762 |
Total liabilities and shareholders’ equity |
|
$ |
446,461 |
|
$ |
542,093 |
|
||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||
(In Thousands) |
||||||||
(Unaudited) |
||||||||
|
|
|
||||||
|
|
Year Ended |
||||||
|
|
2023 |
|
2022 |
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net income (loss) |
|
$ |
(105,905 |
) |
|
$ |
28,455 |
|
Adjustments for noncash items: |
|
|
|
|
||||
Depreciation |
|
|
25,786 |
|
|
|
23,882 |
|
Amortization of intangibles |
|
|
1,897 |
|
|
|
2,520 |
|
Reduction of right-of-use assets |
|
|
2,220 |
|
|
|
2,098 |
|
|
|
|
34,891 |
|
|
|
— |
|
Deferred income taxes |
|
|
(56,098 |
) |
|
|
544 |
|
Accrued pension and postretirement benefits |
|
|
10,844 |
|
|
|
14,602 |
|
Pension settlement loss |
|
|
92,291 |
|
|
|
— |
|
Stock-based compensation expense |
|
|
1,978 |
|
|
|
3,619 |
|
Gain on investment in kaléo |
|
|
(262 |
) |
|
|
(1,406 |
) |
Impairment of |
|
|
3,454 |
|
|
|
— |
|
Changes in assets and liabilities: |
|
|
|
|
||||
Accounts and other receivables |
|
|
17,400 |
|
|
|
18,569 |
|
Inventories |
|
|
47,607 |
|
|
|
(37,771 |
) |
Income taxes recoverable/payable |
|
|
(406 |
) |
|
|
(6,423 |
) |
Prepaid expenses and other |
|
|
1,204 |
|
|
|
(2,526 |
) |
Accounts payable and accrued expenses |
|
|
(25,165 |
) |
|
|
(14,916 |
) |
Lease liability |
|
|
(2,299 |
) |
|
|
(2,301 |
) |
Pension and postretirement benefit plan contributions |
|
|
(28,269 |
) |
|
|
(50,660 |
) |
Other, net |
|
|
2,827 |
|
|
|
870 |
|
Net cash provided by (used in) operating activities |
|
|
23,995 |
|
|
|
(20,844 |
) |
Cash flows from investing activities: |
|
|
|
|
||||
Capital expenditures |
|
|
(26,446 |
) |
|
|
(36,875 |
) |
Proceeds on sale of investment in kaléo |
|
|
262 |
|
|
|
1,406 |
|
Proceeds from the sale of assets |
|
|
— |
|
|
|
10 |
|
Net cash provided by (used in) investing activities |
|
|
(26,184 |
) |
|
|
(35,459 |
) |
Cash flows from financing activities: |
|
|
|
|
||||
Borrowings |
|
|
116,134 |
|
|
|
313,500 |
|
Debt principal payments |
|
|
(107,713 |
) |
|
|
(249,500 |
) |
Dividends paid |
|
|
(8,884 |
) |
|
|
(16,974 |
) |
Debt financing fees |
|
|
(4,021 |
) |
|
|
(1,245 |
) |
Other |
|
|
— |
|
|
|
(396 |
) |
Net cash provided by (used in) financing activities |
|
|
(4,484 |
) |
|
|
45,385 |
|
Effect of exchange rate changes on cash |
|
|
896 |
|
|
|
(371 |
) |
Increase (decrease) in cash, cash equivalents and restricted cash |
|
|
(5,777 |
) |
|
|
(11,289 |
) |
Cash, cash equivalents and restricted cash at beginning of period |
|
|
19,232 |
|
|
|
30,521 |
|
Cash, cash equivalents and restricted cash at end of period |
|
$ |
13,455 |
|
|
$ |
19,232 |
|
|
Notes to the Financial Tables |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
|
||||||||||||||||
(a) |
Tredegar’s presentation of net income (loss) and diluted earnings (loss) per share from ongoing operations are non-GAAP financial measures that exclude the effects of gains or losses associated with plant shutdowns, asset impairments and restructurings, gains or losses from the sale of assets, goodwill impairment charges, net periodic benefit cost for the frozen defined benefit pension plan and other items (which includes gains and losses for an investment accounted for under the fair value method) which have been presented separately and removed from net income (loss) and diluted earnings (loss) per share as reported under GAAP. Net income (loss) and diluted earnings (loss) per share from ongoing operations are key financial and analytical measures used by management to gauge the operating performance of Tredegar’s ongoing operations. They are not intended to represent the stand-alone results for Tredegar’s ongoing operations under GAAP and should not be considered as an alternative to net income (loss) or earnings (loss) per share as defined by GAAP. They exclude items that management believes do not relate to Tredegar’s ongoing operations. A reconciliation to net income (loss) and diluted earnings (loss) per share from ongoing operations for the three months and the years ended |
||||||||||||||||
|
|
||||||||||||||||
|
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
|
(In millions, except per share data) |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
|
Net income (loss) as reported under GAAP1 |
|
$ |
(35.6 |
) |
|
$ |
(3.9 |
) |
|
$ |
(105.9 |
) |
|
$ |
28.5 |
|
|
After-tax effects of: |
|
|
|
|
|
|
|
|
||||||||
|
(Gains) losses associated with plant shutdowns, asset impairments and restructurings |
|
|
0.3 |
|
|
|
— |
|
|
|
4.0 |
|
|
|
0.5 |
|
|
(Gains) losses from sale of assets and other: |
|
|
|
|
|
|
|
|
||||||||
|
Gain associated with the investment in kaléo |
|
|
— |
|
|
|
(0.1 |
) |
|
|
(0.2 |
) |
|
|
(1.1 |
) |
|
Tax expense (benefit) from adjustments to deferred income tax liabilities under new |
|
|
(0.2 |
) |
|
|
— |
|
|
|
1.3 |
|
|
|
(3.8 |
) |
|
Group annuity contract premium expense4 |
|
|
1.6 |
|
|
|
— |
|
|
|
1.6 |
|
|
|
— |
|
|
Other |
|
|
2.1 |
|
|
|
1.3 |
|
|
|
8.1 |
|
|
|
4.1 |
|
|
Net periodic benefit cost for the frozen defined benefit pension plan in process of termination2 |
|
|
0.7 |
|
|
|
3.2 |
|
|
|
8.4 |
|
|
|
11.3 |
|
|
Pension settlement loss4 |
|
|
31.0 |
|
|
|
— |
|
|
|
51.0 |
|
|
|
— |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
27.0 |
|
|
|
— |
|
|
Net income (loss) from ongoing operations1 |
|
$ |
(0.1 |
) |
|
$ |
0.5 |
|
|
$ |
(4.7 |
) |
|
$ |
39.5 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings (loss) per share as reported under GAAP (diluted) |
|
$ |
(1.04 |
) |
|
$ |
(0.11 |
) |
|
$ |
(3.10 |
) |
|
$ |
0.84 |
|
|
After-tax effects per diluted share of: |
|
|
|
|
|
|
|
|
||||||||
|
(Gains) losses associated with plant shutdowns, asset impairments and restructurings |
|
|
0.01 |
|
|
|
— |
|
|
|
0.12 |
|
|
|
0.01 |
|
|
(Gains) losses from sale of assets and other: |
|
|
|
|
|
|
|
|
||||||||
|
Gain associated with the investment in kaléo |
|
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
|
|
(0.03 |
) |
|
Tax expense (benefit) from adjustments to deferred income tax liabilities under new |
|
|
(0.01 |
) |
|
|
— |
|
|
|
0.04 |
|
|
|
(0.11 |
) |
|
Group annuity contract premium expense4 |
|
|
0.05 |
|
|
|
— |
|
|
|
0.05 |
|
|
|
— |
|
|
Other |
|
|
0.06 |
|
|
|
0.04 |
|
|
|
0.23 |
|
|
|
0.13 |
|
|
Net periodic benefit cost for the frozen defined benefit pension plan in process of termination2 |
|
|
0.02 |
|
|
|
0.09 |
|
|
|
0.25 |
|
|
|
0.33 |
|
|
Pension settlement loss4 |
|
|
0.90 |
|
|
|
— |
|
|
|
1.48 |
|
|
|
— |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
0.79 |
|
|
|
— |
|
|
Earnings (loss) per share from ongoing operations (diluted) |
|
$ |
(0.01 |
) |
|
$ |
0.02 |
|
|
$ |
(0.15 |
) |
|
$ |
1.17 |
|
|
1. Reconciliations of the pre-tax and post-tax balances attributed to net income (loss) are shown in Note (e). |
||||||||||||||||
|
2. For more information, see Note (h). |
||||||||||||||||
|
3. For more information, see Note (g). |
||||||||||||||||
|
4. For more information, see “Status of Current Corporate Strategic Initiatives” section of this press release. |
||||||||||||||||
|
|
||||||||||||||||
(b) |
EBITDA (earnings before interest, taxes, depreciation and amortization) from ongoing operations is the key segment profitability metric used by the Company’s chief operating decision maker to assess segment financial performance. The Company uses sales less freight (“net sales”) as its measure of revenues from external customers at the segment level. For more business segment information, see Note 13 “Business Segments” to the Consolidated Financial Statements included in Item 15 of the Form 10-K. |
||||||||||||||||
|
|
||||||||||||||||
|
EBIT (earnings before interest and taxes) from ongoing operations is a non-GAAP financial measure included in the accompanying tables and the reconciliation of segment financial information to consolidated results for the Company in the net sales and EBITDA from ongoing operations by segment statements. It is not intended to represent the stand-alone results for Tredegar’s ongoing operations under GAAP and should not be considered as an alternative to net income (loss) as defined by GAAP. The Company believes that EBIT is a widely understood and utilized metric that is meaningful to certain investors and that including this financial metric in the reconciliation of management’s performance metric, EBITDA from ongoing operations, provides useful information to those investors that primarily utilize EBIT to analyze the Company’s core operations. |
||||||||||||||||
|
|
||||||||||||||||
(c) |
Gains and losses associated with plant shutdowns, asset impairments, restructurings and other items for the three months and the years ended |
|
Three Months Ended
|
Year Ended
|
|||||||||||
(In millions) |
Pre-Tax |
Net of Tax |
Pre-Tax |
Net of Tax |
|||||||||
Aluminum Extrusions: |
|
|
|
|
|||||||||
(Gains) losses associated with plant shutdowns, asset impairments and restructurings: |
|
|
|
|
|||||||||
Other restructuring costs - severance |
$ |
— |
|
$ |
— |
|
$ |
0.1 |
|
$ |
0.1 |
|
|
(Gains) losses from sale of assets, investment writedowns and other items: |
|
|
|
|
|||||||||
Consulting expenses for ERP/MES project1 |
|
0.6 |
|
|
0.5 |
|
|
1.8 |
|
|
1.4 |
|
|
Storm damage to the |
|
— |
|
|
— |
|
|
0.5 |
|
|
0.4 |
|
|
Legal fees associated with the Aluminum Extruders Trade Case1 |
|
0.5 |
|
|
0.4 |
|
|
0.5 |
|
|
0.4 |
|
|
Total for Aluminum Extrusions |
$ |
1.1 |
|
$ |
0.9 |
|
$ |
2.9 |
|
$ |
2.3 |
|
|
|
|
|
|
|
|||||||||
(Gains) losses associated with plant shutdowns, asset impairments and restructurings: |
|
|
|
|
|||||||||
Impairment of |
$ |
0.1 |
|
$ |
0.1 |
|
$ |
3.5 |
|
$ |
2.7 |
|
|
|
|
0.1 |
|
|
0.1 |
|
|
1.3 |
|
|
1.0 |
|
|
|
|
0.3 |
|
|
0.2 |
|
|
0.3 |
|
|
0.2 |
|
|
|
|
(0.1 |
) |
|
(0.1 |
) |
|
(0.1 |
) |
|
(0.1 |
) |
|
|
|
— |
|
|
— |
|
|
34.9 |
|
|
27.0 |
|
|
Total for |
$ |
0.4 |
|
$ |
0.3 |
|
$ |
39.9 |
|
$ |
30.8 |
|
|
|
|
|
|
|
|||||||||
(Gains) losses associated with plant shutdowns, asset impairments and restructurings: |
|
|
|
|
|||||||||
Other restructuring costs - severance |
$ |
— |
|
$ |
— |
|
$ |
0.1 |
|
$ |
0.1 |
|
|
Total for |
$ |
— |
|
$ |
— |
|
$ |
0.1 |
|
$ |
0.1 |
|
|
Corporate: |
|
|
|
|
|||||||||
(Gain) losses from sale of assets, investment writedowns and other items: |
|
|
|
|
|||||||||
Professional fees associated with business development activities1 |
$ |
0.7 |
|
$ |
0.6 |
|
$ |
5.3 |
|
$ |
4.2 |
|
|
Professional fees associated with remediation activities related to internal control over financial reporting1 |
|
0.8 |
|
|
0.6 |
|
|
2.0 |
|
|
1.6 |
|
|
Write-down of investment in |
|
— |
|
|
— |
|
|
0.2 |
|
|
0.1 |
|
|
Tax expense from adjustment to deferred income tax liabilities under new |
|
— |
|
|
(0.2 |
) |
|
— |
|
|
1.3 |
|
|
Group annuity contract premium expense2,7 |
|
2.0 |
|
|
1.6 |
|
|
2.0 |
|
|
1.6 |
|
|
Net periodic benefit cost for the frozen defined benefit pension plan in process of termination6 |
|
0.9 |
|
|
0.7 |
|
|
10.8 |
|
|
8.4 |
|
|
Pension settlement loss7 |
|
66.7 |
|
|
31.0 |
|
|
92.3 |
|
|
51.0 |
|
|
Total for Corporate |
$ |
71.1 |
|
$ |
34.3 |
|
$ |
112.6 |
|
$ |
68.2 |
|
|
1. Included in “Selling, R&D and general expenses” in the condensed consolidated statements of income.
|
|
|
Three Months Ended
|
Year Ended
|
||||||||
|
(In millions) |
Pre-Tax |
Net of Tax |
Pre-Tax |
Net of Tax |
||||||
|
Aluminum Extrusions: |
|
|
|
|
||||||
|
(Gains) losses from sale of assets, investment writedowns and other items: |
|
|
|
|
||||||
|
COVID-19-related expenses2 |
$ |
— |
$ |
— |
$ |
0.1 |
|
$ |
0.1 |
|
|
Environmental charges at |
|
0.1 |
|
0.1 |
|
0.1 |
|
|
0.1 |
|
|
Storm damage to the |
|
0.1 |
|
0.1 |
|
0.1 |
|
|
0.1 |
|
|
Total for Aluminum Extrusions |
$ |
0.2 |
$ |
0.2 |
$ |
0.3 |
|
$ |
0.3 |
|
|
|
|
|
|
|
||||||
|
(Gains) losses associated with plant shutdowns, asset impairments and restructurings: |
|
|
|
|
||||||
|
Other restructuring costs - severance |
$ |
— |
$ |
— |
$ |
0.5 |
|
$ |
0.4 |
|
|
(Gain) losses from sale of assets, investment writedowns and other items: |
|
|
|
|
||||||
|
COVID-19-related expenses2 |
|
— |
|
— |
|
0.2 |
|
|
0.1 |
|
|
Total for |
$ |
— |
$ |
— |
$ |
0.7 |
|
$ |
0.5 |
|
|
|
|
|
|
|
||||||
|
(Gains) losses from sale of assets, investment writedowns and other items: |
|
|
|
|
||||||
|
COVID-19-related expenses2 |
$ |
0.1 |
$ |
0.1 |
$ |
0.1 |
|
$ |
0.1 |
|
|
Total for |
$ |
0.1 |
$ |
0.1 |
$ |
0.1 |
|
$ |
0.1 |
|
|
Corporate: |
|
|
|
|
||||||
|
(Gains) losses associated with plant shutdowns, asset impairments and restructurings: |
|
|
|
|
||||||
|
Other restructuring costs - severance |
$ |
— |
$ |
— |
$ |
0.1 |
|
$ |
0.1 |
|
|
(Gain) losses from sale of assets, investment writedowns and other items: |
|
|
|
|
||||||
|
Professional fees associated with business development activities1 |
|
0.8 |
|
0.6 |
|
2.4 |
|
|
1.8 |
|
|
Professional fees associated with remediation activities related to internal control over financial reporting1 |
|
0.6 |
|
0.4 |
|
2.6 |
|
|
2.0 |
|
|
Stock compensation expense associated with the fair value remeasurement of awards granted at the time of the 2020 Special Dividend1 |
|
— |
|
— |
|
(0.3 |
) |
|
(0.2 |
) |
|
Tax benefit from adjustment to deferred income tax liabilities under new |
|
— |
|
— |
|
— |
|
|
(3.8 |
) |
|
Net periodic benefit cost for the frozen defined benefit pension plan in process of termination5 |
|
4.0 |
|
3.2 |
|
14.4 |
|
|
11.3 |
|
|
Total for Corporate |
$ |
5.4 |
$ |
4.2 |
$ |
19.2 |
|
$ |
11.2 |
|
|
1. Included in “Selling, R&D and general expenses” in the condensed consolidated statements of income. |
||||||||||
|
2. Included in “Other income (expense), net” in the condensed consolidated statements of income. |
||||||||||
|
3. Included in “Income tax expense (benefit)” in the condensed consolidated statements of income. |
||||||||||
|
4. Included in "Costs of goods sold" in the condensed consolidated statements of income. |
||||||||||
|
5. For more information, see Note (h). |
||||||||||
|
|||||||||||
(d) |
On |
||||||||||
|
|||||||||||
(e) |
Tredegar’s presentation of net income (loss) from ongoing operations is a non-GAAP financial measure that excludes the effects of gains or losses associated with plant shutdowns, asset impairments and restructurings, gains or losses from the sale of assets, goodwill impairment charges, net periodic benefit cost for the frozen defined benefit pension plan and other items (which includes unrealized gains and losses for an investment accounted for under the fair value method), which has been presented separately and removed from net income (loss) as reported under GAAP. Net income (loss) from ongoing operations is a key financial and analytical measure used by management to gauge the operating performance of Tredegar’s ongoing operations. It is not intended to represent the stand-alone results for Tredegar’s ongoing operations under GAAP and should not be considered as an alternative to net income (loss) as defined by GAAP. It excludes items that we believe do not relate to Tredegar’s ongoing operations. |
Reconciliations of the pre-tax and post-tax balances attributed to net income (loss) from ongoing operations for the three months and years ended |
|||||||||||||||
(In millions) |
Pre-Tax |
|
Taxes Expense
|
|
After-Tax |
|
Effective
|
||||||||
Three Months Ended |
(a) |
|
(b) |
|
|
|
(b)/(a) |
||||||||
Net income (loss) reported under GAAP |
$ |
(73.4 |
) |
|
$ |
(37.8 |
) |
|
$ |
(35.6 |
) |
|
51.5 |
% |
|
(Gains) losses associated with plant shutdowns, asset impairments and restructurings |
|
0.4 |
|
|
|
0.1 |
|
|
|
0.3 |
|
|
|
||
(Gains) losses from sale of assets and other |
|
4.6 |
|
|
|
1.1 |
|
|
|
3.5 |
|
|
|
||
Net periodic benefit cost for the frozen defined benefit pension plan in process of termination |
|
0.9 |
|
|
|
0.2 |
|
|
|
0.7 |
|
|
|
||
Pension settlement loss |
|
66.7 |
|
|
|
35.7 |
|
|
|
31.0 |
|
|
|
||
Net income (loss) from ongoing operations |
$ |
(0.8 |
) |
|
$ |
(0.7 |
) |
|
$ |
(0.1 |
) |
|
87.5 |
% |
|
Three Months Ended |
|
|
|
|
|
|
|
||||||||
Net income (loss) reported under GAAP |
$ |
(6.9 |
) |
|
$ |
(3.0 |
) |
|
$ |
(3.9 |
) |
|
43.5 |
% |
|
(Gains) losses associated with plant shutdowns, asset impairments and restructurings |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
||
(Gains) losses from sale of assets and other |
|
1.7 |
|
|
|
0.5 |
|
|
|
1.2 |
|
|
|
||
Net periodic benefit cost for the frozen defined benefit pension plan in process of termination |
|
4.0 |
|
|
|
0.8 |
|
|
|
3.2 |
|
|
|
||
Net income (loss) from ongoing operations |
$ |
(1.2 |
) |
|
$ |
(1.7 |
) |
|
$ |
0.5 |
|
|
141.7 |
% |
|
Year Ended |
|
|
|
|
|
|
|
||||||||
Net income (loss) reported under GAAP |
$ |
(160.0 |
) |
|
$ |
(54.1 |
) |
|
$ |
(105.9 |
) |
|
33.8 |
% |
|
(Gains) losses associated with plant shutdowns, asset impairments and restructurings |
|
5.2 |
|
|
|
1.2 |
|
|
|
4.0 |
|
|
|
||
(Gains) losses from sale of assets and other |
|
12.0 |
|
|
|
1.2 |
|
|
|
10.8 |
|
|
|
||
Net periodic benefit cost for the frozen defined benefit pension plan in process of termination |
|
10.8 |
|
|
|
2.4 |
|
|
|
8.4 |
|
|
|
||
Pension settlement loss |
|
92.3 |
|
|
|
41.3 |
|
|
|
51.0 |
|
|
|
||
|
|
34.9 |
|
|
|
7.9 |
|
|
|
27.0 |
|
|
|
||
Net income (loss) from ongoing operations |
$ |
(4.8 |
) |
|
$ |
(0.1 |
) |
|
$ |
(4.7 |
) |
|
2.1 |
% |
|
Year Ended |
|
|
|
|
|
|
|
||||||||
Net income (loss) reported under GAAP |
$ |
32.8 |
|
|
$ |
4.3 |
|
|
$ |
28.5 |
|
|
13.4 |
% |
|
(Gains) losses associated with plant shutdowns, asset impairments and restructurings |
|
0.6 |
|
|
|
0.1 |
|
|
|
0.5 |
|
|
|
||
(Gains) losses from sale of assets and other |
|
3.9 |
|
|
|
4.7 |
|
|
|
(0.8 |
) |
|
|
||
Net periodic benefit cost for the frozen defined benefit pension plan in process of termination |
|
14.4 |
|
|
|
3.1 |
|
|
|
11.3 |
|
|
|
||
Net income (loss) from ongoing operations |
$ |
51.7 |
|
|
$ |
12.2 |
|
|
$ |
39.5 |
|
|
23.8 |
% |
|
(f) |
Net debt is calculated as follows: |
|
(In millions) |
|
|
|
|
||
|
|
2023 |
|
2022 |
|||
|
ABL revolving facility (matures on |
|
$ |
126.3 |
|
$ |
— |
|
Long-term debt |
|
|
20.0 |
|
|
137.0 |
|
Total debt |
|
|
146.3 |
|
|
137.0 |
|
Less: Cash and cash equivalents |
|
|
9.7 |
|
|
19.2 |
|
Less: Restricted cash |
|
|
3.8 |
|
|
— |
|
Net debt |
|
$ |
132.8 |
|
$ |
117.8 |
|
|
||||||
|
Receipts that have not yet been applied to the ABL Facility are classified as restricted cash in the accompanying condensed consolidated balance sheets. Net debt is not intended to represent total debt as defined by GAAP. Net debt is utilized by management in evaluating the Company’s financial leverage and equity valuation, and management believes that investors also may find net debt to be helpful for the same purposes. |
||||||
|
|
||||||
(g) |
During 2023, uncertainty about the timing of a recovery in the consumer electronics market persisted, and manufacturers in the supply chain for consumer electronics continued to experience reduced capacity utilization and inventory corrections. In light of the limited visibility on the timing of a recovery and the expected adverse future impact to the Surface Protection business, coupled with a cautious outlook on new product development opportunities, the Company performed a Step 1 goodwill impairment analysis, as of |
||||||
|
|
||||||
(h) |
Beginning in 2022, and consistent with no expected required minimum cash contributions, no pension expense has been included in calculating earnings before interest, taxes, depreciation and amortization as defined in the Prior Credit Agreement, which is used to compute certain borrowing ratios and to compute non-GAAP net income (loss) from ongoing operations. |
||||||
|
|
||||||
(i) |
The ABL Facility has customary representations and warranties including, as a condition to each borrowing, that all such representations and warranties are true and correct in all material respects (including a representation that no Material Adverse Effect (as defined in the ABL Facility) has occurred since |
||||||
|
|
||||||
|
In accordance with the ABL Facility, the lenders have been provided with the Company’s financial statements, covenant compliance certificates and projections to facilitate their ongoing assessment of the Company. Accordingly, the Company believes the likelihood that lenders would exercise the subjective acceleration clause whereby prohibiting future borrowings is remote. As of |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240315041644/en/
neill.bellamy@tredegar.com
Source: