Materion Corporation Reports Record Second Quarter 2024 Financial Results
Financial Summary
-
Net sales were
$425.9 million ; value-added sales1 were a second quarter record of$279.8 million , an increase of 4% year over year -
Net income was
$19.0 million , or$0.91 per share, diluted; adjusted earnings of$1.42 per share, an increase of 3% year over year and a second quarter record -
Operating profit of
$32.1 million ; record quarterly adjusted EBITDA2 of$57.8 million versus$55.5 million in the prior year -
Updated full year adjusted earnings per share range to
$5 .60–5.90, a 2% increase from prior year at the midpoint
Business Highlights
-
Awarded a new
$150 million , multi-year contract to supply critical materials for space propulsion systems -
Leading Aerospace and Defense customer to invest
~$10 million to expand capacity and capabilities at existingMaterion site -
Announcing Precision Clad Strip application is PMI’s IQOS ILUMA, a smoke-free product gaining popularity in
Europe andJapan - Outperformed adjusted EBITDA margin target of 20% in the second quarter
“Our return to record profitability in the second quarter exemplifies the talent and commitment of our global team and the power of our diverse portfolio, as we delivered strong top- and bottom-line growth against a notably mixed market backdrop,”
“We are also pleased to share several exciting new wins and customer initiatives that continue to seed our organic growth pipeline and strengthen our position as a critical partner for the development of advanced materials solutions aligned with compelling global megatrends,” Vijayvargiya added. “Our teams are doing a great job of working with customers to demonstrate the critical and unique role that
SECOND QUARTER 2024 RESULTS
Net sales for the quarter were
Operating profit for the quarter was
Excluding special items3, EBITDA2 was
Adjusted net income was
OUTLOOK
While we have continued to win new business and drive operational improvements throughout the company, the outlook for semiconductor, automotive and industrial end-market demand has softened since our last earnings report. Despite the softer end-market outlook, we remain confident in our ability to execute and deliver another year of record results. With that, we are lowering the top end of our guide, revising our range to
ADJUSTED EARNINGS GUIDANCE
It is not possible for the Company to identify the amount or significance of future adjustments associated with potential insurance and litigation claims, legacy environmental costs, acquisition and integration costs, certain income tax items, or other non-routine costs that the Company adjusts in the presentation of adjusted earnings guidance. These items are dependent on future events that are not reasonably estimable at this time. Accordingly, the Company is unable to reconcile without unreasonable effort the forecasted range of adjusted earnings guidance for the full year to a comparable GAAP range. However, items excluded from the Company's adjusted earnings guidance include the historical adjustments noted in Attachments 4 through 8 to this press release.
CONFERENCE CALL
FOOTNOTES
1 Value-added sales deducts the impact of pass-through metals from net sales
2 EBITDA represents earnings before interest, taxes, depreciation, depletion and amortization
3 Details of the special items can be found in Attachments 4 through 8
ABOUT
FORWARD-LOOKING STATEMENTS
Portions of the narrative set forth in this document that are not statements of historical or current facts are forward-looking statements. Our actual future performance may materially differ from that contemplated by the forward-looking statements as a result of a variety of factors. These factors include, in addition to those mentioned elsewhere herein: the global economy, including inflationary pressures, potential future recessionary conditions and the impact of tariffs and trade agreements; the impact of any
Attachment 1 |
|||||||||||||||
Consolidated Statements of Income (Unaudited) |
|||||||||||||||
|
Second Quarter Ended |
|
Six Months Ended |
||||||||||||
(In thousands except per share amounts) |
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
425,866 |
|
|
$ |
398,551 |
|
|
$ |
811,153 |
|
|
$ |
841,076 |
|
Cost of sales |
|
345,007 |
|
|
|
309,496 |
|
|
|
659,082 |
|
|
|
660,685 |
|
Gross margin |
|
80,859 |
|
|
|
89,055 |
|
|
|
152,071 |
|
|
|
180,391 |
|
Selling, general, and administrative expense |
|
33,601 |
|
|
|
38,911 |
|
|
|
69,445 |
|
|
|
79,247 |
|
Research and development expense |
|
7,702 |
|
|
|
7,154 |
|
|
|
14,844 |
|
|
|
14,776 |
|
Restructuring expense |
|
3,048 |
|
|
|
1,454 |
|
|
|
4,668 |
|
|
|
2,118 |
|
Other — net |
|
4,446 |
|
|
|
6,192 |
|
|
|
8,803 |
|
|
|
11,966 |
|
Operating profit |
|
32,062 |
|
|
|
35,344 |
|
|
|
54,311 |
|
|
|
72,284 |
|
Other non-operating income—net |
|
(640 |
) |
|
|
(726 |
) |
|
|
(1,283 |
) |
|
|
(1,456 |
) |
Interest expense — net |
|
8,802 |
|
|
|
7,641 |
|
|
|
17,081 |
|
|
|
15,142 |
|
Income before income taxes |
|
23,900 |
|
|
|
28,429 |
|
|
|
38,513 |
|
|
|
58,598 |
|
Income tax expense |
|
4,864 |
|
|
|
4,347 |
|
|
|
6,068 |
|
|
|
8,928 |
|
Net income |
$ |
19,036 |
|
|
$ |
24,082 |
|
|
$ |
32,445 |
|
|
$ |
49,670 |
|
Basic earnings per share: |
|
|
|
|
|
|
|
||||||||
Net income per share of common stock |
$ |
0.92 |
|
|
$ |
1.17 |
|
|
$ |
1.57 |
|
|
$ |
2.41 |
|
Diluted earnings per share: |
|
|
|
|
|
|
|
||||||||
Net income per share of common stock |
$ |
0.91 |
|
|
$ |
1.15 |
|
|
$ |
1.55 |
|
|
$ |
2.38 |
|
Weighted-average number of shares of common stock outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
20,741 |
|
|
|
20,625 |
|
|
|
20,710 |
|
|
|
20,596 |
|
Diluted |
|
20,914 |
|
|
|
20,896 |
|
|
|
20,937 |
|
|
|
20,892 |
|
Attachment 2 |
||||||||
Consolidated Balance Sheets |
||||||||
|
|
(Unaudited) |
|
|
||||
(Thousands) |
|
|
|
|
||||
Assets |
|
|
|
|
||||
Current assets |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
17,098 |
|
|
$ |
13,294 |
|
Accounts receivable, net |
|
|
185,244 |
|
|
|
192,747 |
|
Inventories, net |
|
|
462,963 |
|
|
|
441,597 |
|
Prepaid and other current assets |
|
|
73,811 |
|
|
|
61,744 |
|
Total current assets |
|
|
739,116 |
|
|
|
709,382 |
|
Deferred income taxes |
|
|
4,782 |
|
|
|
4,908 |
|
Property, plant, and equipment |
|
|
1,321,083 |
|
|
|
1,281,622 |
|
Less allowances for depreciation, depletion, and amortization |
|
|
(793,008 |
) |
|
|
(766,939 |
) |
Property, plant, and equipment—net |
|
|
528,075 |
|
|
|
514,683 |
|
Operating lease, right-of-use assets |
|
|
60,217 |
|
|
|
57,645 |
|
Intangible assets, net |
|
|
126,015 |
|
|
|
133,571 |
|
Other assets |
|
|
25,922 |
|
|
|
21,664 |
|
|
|
|
319,752 |
|
|
|
320,873 |
|
Total Assets |
|
$ |
1,803,879 |
|
|
$ |
1,762,726 |
|
Liabilities and Shareholders’ Equity |
|
|
|
|
||||
Current liabilities |
|
|
|
|
||||
Short-term debt |
|
$ |
38,765 |
|
|
$ |
38,597 |
|
Accounts payable |
|
|
117,269 |
|
|
|
125,663 |
|
Salaries and wages |
|
|
13,487 |
|
|
|
25,912 |
|
Other liabilities and accrued items |
|
|
40,571 |
|
|
|
45,773 |
|
Income taxes |
|
|
1,533 |
|
|
|
5,207 |
|
Unearned revenue |
|
|
15,857 |
|
|
|
13,843 |
|
Total current liabilities |
|
|
227,482 |
|
|
|
254,995 |
|
Other long-term liabilities |
|
|
12,486 |
|
|
|
13,300 |
|
Operating lease liabilities |
|
|
58,124 |
|
|
|
53,817 |
|
Finance lease liabilities |
|
|
13,005 |
|
|
|
13,744 |
|
Retirement and post-employment benefits |
|
|
25,226 |
|
|
|
26,334 |
|
Unearned income |
|
|
89,418 |
|
|
|
103,983 |
|
Long-term income taxes |
|
|
3,696 |
|
|
|
3,815 |
|
Deferred income taxes |
|
|
21,367 |
|
|
|
20,109 |
|
Long-term debt |
|
|
445,990 |
|
|
|
387,576 |
|
Shareholders’ equity |
|
|
907,085 |
|
|
|
885,053 |
|
Total Liabilities and Shareholders’ Equity |
|
$ |
1,803,879 |
|
|
$ |
1,762,726 |
|
Attachment 3 |
||||||||
Consolidated Statements of Cash Flows (Unaudited) |
||||||||
|
|
Six Months Ended |
||||||
(Thousands) |
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net income |
|
$ |
32,445 |
|
|
$ |
49,670 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation, depletion, and amortization |
|
|
32,698 |
|
|
|
31,444 |
|
Amortization of deferred financing costs in interest expense |
|
|
857 |
|
|
|
855 |
|
Stock-based compensation expense (non-cash) |
|
|
5,334 |
|
|
|
5,042 |
|
Deferred income tax expense (benefit) |
|
|
926 |
|
|
|
(166 |
) |
Changes in assets and liabilities: |
|
|
|
|
||||
Accounts receivable |
|
|
5,274 |
|
|
|
26,886 |
|
Inventory |
|
|
(24,312 |
) |
|
|
(36,451 |
) |
Prepaid and other current assets |
|
|
(12,494 |
) |
|
|
1,210 |
|
Accounts payable and accrued expenses |
|
|
(20,863 |
) |
|
|
(10,583 |
) |
Unearned revenue |
|
|
(10,340 |
) |
|
|
(9,222 |
) |
Interest and taxes payable |
|
|
(3,906 |
) |
|
|
(1,441 |
) |
Unearned income due to customer prepayments |
|
|
— |
|
|
|
15,061 |
|
Other-net |
|
|
858 |
|
|
|
(1,783 |
) |
Net cash provided by operating activities |
|
|
6,477 |
|
|
|
70,522 |
|
Cash flows from investing activities: |
|
|
|
|
||||
Payments for purchase of property, plant, and equipment |
|
|
(38,412 |
) |
|
|
(59,469 |
) |
Payments for mine development |
|
|
(10,375 |
) |
|
|
(3,617 |
) |
Proceeds from sale of property, plant, and equipment |
|
|
527 |
|
|
|
409 |
|
Net cash used in investing activities |
|
|
(48,260 |
) |
|
|
(62,677 |
) |
Cash flows from financing activities: |
|
|
|
|
||||
Proceeds from borrowings under credit facilities, net |
|
|
73,649 |
|
|
|
15,151 |
|
Repayment of long-term debt |
|
|
(15,172 |
) |
|
|
(7,743 |
) |
Principal payments under finance lease obligations |
|
|
(382 |
) |
|
|
(1,117 |
) |
Cash dividends paid |
|
|
(5,493 |
) |
|
|
(5,254 |
) |
Payments of withholding taxes for stock-based compensation awards |
|
|
(6,402 |
) |
|
|
(4,872 |
) |
Net cash provided by/(used in) financing activities |
|
|
46,200 |
|
|
|
(3,835 |
) |
Effects of exchange rate changes |
|
|
(613 |
) |
|
|
(537 |
) |
Net change in cash and cash equivalents |
|
|
3,804 |
|
|
|
3,473 |
|
Cash and cash equivalents at beginning of period |
|
|
13,294 |
|
|
|
13,101 |
|
Cash and cash equivalents at end of period |
|
$ |
17,098 |
|
|
$ |
16,574 |
|
Attachment 4 |
|||||||||||
Reconciliation of Non-GAAP Measure - Value-added Sales, Operating Profit, and EBITDA (Unaudited) |
|||||||||||
|
Second Quarter Ended |
|
Six Months Ended |
||||||||
(Millions) |
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Performance Materials |
$ |
187.5 |
|
$ |
182.8 |
|
$ |
356.2 |
|
$ |
369.8 |
Electronic Materials |
|
212.7 |
|
|
190.7 |
|
|
404.7 |
|
|
419.5 |
Precision Optics |
|
25.7 |
|
|
25.1 |
|
|
50.3 |
|
|
51.7 |
Other |
|
— |
|
|
— |
|
|
— |
|
|
— |
Total |
$ |
425.9 |
|
$ |
398.6 |
|
$ |
811.2 |
|
$ |
841.0 |
|
|
|
|
|
|
|
|
||||
Less: Pass-through Metal Cost |
|
|
|
|
|
|
|
||||
Performance Materials |
$ |
14.4 |
|
$ |
17.2 |
|
$ |
27.5 |
|
$ |
36.2 |
Electronic Materials |
|
131.6 |
|
|
113.1 |
|
|
245.9 |
|
|
238.0 |
Precision Optics |
|
0.1 |
|
|
— |
|
|
0.1 |
|
|
— |
Other |
|
— |
|
|
— |
|
|
— |
|
|
— |
Total |
$ |
146.1 |
|
$ |
130.3 |
|
$ |
273.5 |
|
$ |
274.2 |
|
|
|
|
|
|
|
|
||||
Value-added Sales (non-GAAP) |
|
|
|
|
|
|
|
||||
Performance Materials |
$ |
173.1 |
|
$ |
165.6 |
|
$ |
328.7 |
|
$ |
333.6 |
Electronic Materials |
|
81.1 |
|
|
77.6 |
|
|
158.8 |
|
|
181.5 |
Precision Optics |
|
25.6 |
|
|
25.1 |
|
|
50.2 |
|
|
51.7 |
Other |
|
— |
|
|
— |
|
|
— |
|
|
— |
Total |
$ |
279.8 |
|
$ |
268.3 |
|
$ |
537.7 |
|
$ |
566.8 |
|
|
|
|
|
|
|
|
||||
Gross Margin |
|
|
|
|
|
|
|
||||
Performance Materials(1) |
$ |
48.7 |
|
$ |
54.5 |
|
$ |
88.8 |
|
$ |
108.7 |
Electronic Materials(1) |
|
25.2 |
|
|
27.2 |
|
|
50.2 |
|
|
55.8 |
Precision Optics (1) |
|
7.0 |
|
|
7.4 |
|
|
13.1 |
|
|
15.9 |
Other |
|
— |
|
|
— |
|
|
— |
|
|
— |
Total |
$ |
80.9 |
|
$ |
89.1 |
|
$ |
152.1 |
|
$ |
180.4 |
(1) See reconciliation of gross margin to adjusted gross margin in Attachment 8 |
|||||||||||
Note: Quarterly information presented within this document and previously disclosed quarterly information may not equal the total computed for the year due to rounding. |
|
Second Quarter Ended |
|
Six Months Ended |
||||||||||||
(Millions) |
|
|
|
|
|
|
|
||||||||
Operating Profit |
|
|
|
|
|
|
|
||||||||
Performance Materials |
$ |
31.9 |
|
|
$ |
36.5 |
|
|
$ |
54.5 |
|
|
$ |
72.0 |
|
Electronic Materials |
|
8.9 |
|
|
|
9.1 |
|
|
|
18.7 |
|
|
|
18.8 |
|
Precision Optics |
|
(1.4 |
) |
|
|
(1.5 |
) |
|
|
(4.7 |
) |
|
|
(1.9 |
) |
Other |
|
(7.3 |
) |
|
|
(8.7 |
) |
|
|
(14.2 |
) |
|
|
(16.6 |
) |
Total |
$ |
32.1 |
|
|
$ |
35.4 |
|
|
$ |
54.3 |
|
|
$ |
72.3 |
|
|
|
|
|
|
|
|
|
||||||||
Non-Operating (Income)/Expense |
|
|
|
|
|
|
|
||||||||
Performance Materials |
$ |
0.2 |
|
|
$ |
0.1 |
|
|
$ |
0.3 |
|
|
$ |
0.2 |
|
Electronic Materials |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Precision Optics |
|
(0.2 |
) |
|
|
(0.2 |
) |
|
|
(0.3 |
) |
|
|
(0.4 |
) |
Other |
|
(0.6 |
) |
|
|
(0.6 |
) |
|
|
(1.3 |
) |
|
|
(1.3 |
) |
Total |
$ |
(0.6 |
) |
|
$ |
(0.7 |
) |
|
$ |
(1.3 |
) |
|
$ |
(1.5 |
) |
|
|
|
|
|
|
|
|
||||||||
Depreciation, Depletion, and Amortization |
|
|
|
|
|
|
|
||||||||
Performance Materials |
$ |
8.7 |
|
|
$ |
8.5 |
|
|
$ |
16.9 |
|
|
$ |
15.9 |
|
Electronic Materials |
|
4.5 |
|
|
|
4.3 |
|
|
|
9.1 |
|
|
|
8.6 |
|
Precision Optics |
|
2.8 |
|
|
|
3.0 |
|
|
|
5.7 |
|
|
|
5.9 |
|
Other |
|
0.5 |
|
|
|
0.5 |
|
|
|
1.0 |
|
|
|
1.0 |
|
Total |
$ |
16.5 |
|
|
$ |
16.3 |
|
|
$ |
32.7 |
|
|
$ |
31.4 |
|
|
|
|
|
|
|
|
|
||||||||
Segment EBITDA |
|
|
|
|
|
|
|
||||||||
Performance Materials |
$ |
40.4 |
|
|
$ |
44.9 |
|
|
$ |
71.1 |
|
|
$ |
87.7 |
|
Electronic Materials |
|
13.4 |
|
|
|
13.4 |
|
|
|
27.8 |
|
|
|
27.4 |
|
Precision Optics |
|
1.6 |
|
|
|
1.7 |
|
|
|
1.3 |
|
|
|
4.4 |
|
Other |
|
(6.2 |
) |
|
|
(7.6 |
) |
|
|
(11.9 |
) |
|
|
(14.3 |
) |
Total |
$ |
49.2 |
|
|
$ |
52.4 |
|
|
$ |
88.3 |
|
|
$ |
105.2 |
|
|
|
|
|
|
|
|
|
||||||||
Special Items(2) |
|
|
|
|
|
|
|
||||||||
Performance Materials |
$ |
2.7 |
|
|
$ |
1.0 |
|
|
$ |
7.7 |
|
|
$ |
1.0 |
|
Electronic Materials |
|
3.7 |
|
|
|
1.2 |
|
|
|
3.8 |
|
|
|
1.6 |
|
Precision Optics |
|
0.5 |
|
|
|
0.9 |
|
|
|
1.2 |
|
|
|
1.1 |
|
Other |
|
1.7 |
|
|
|
— |
|
|
|
2.0 |
|
|
|
— |
|
Total |
$ |
8.6 |
|
|
$ |
3.1 |
|
|
$ |
14.7 |
|
|
$ |
3.7 |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted EBITDA Excluding Special Items |
|
|
|
|
|
|
|
||||||||
Performance Materials |
$ |
43.1 |
|
|
$ |
45.9 |
|
|
$ |
78.8 |
|
|
$ |
88.7 |
|
Electronic Materials |
|
17.1 |
|
|
|
14.6 |
|
|
|
31.6 |
|
|
|
29.0 |
|
Precision Optics |
|
2.1 |
|
|
|
2.6 |
|
|
|
2.5 |
|
|
|
5.5 |
|
Other |
|
(4.5 |
) |
|
|
(7.6 |
) |
|
|
(9.9 |
) |
|
|
(14.3 |
) |
Total |
$ |
57.8 |
|
|
$ |
55.5 |
|
|
$ |
103.0 |
|
|
$ |
108.9 |
|
The cost of gold, silver, platinum, palladium, copper, ruthenium, iridium, rhodium, rhenium, and osmium is passed through to customers and, therefore, the trends and comparisons of net sales are affected by movements in the market price of these metals. Internally, management also reviews net sales on a value-added basis. Value-added sales is a non-GAAP financial measure that deducts the value of the pass-through metals sold from net sales. Value-added sales allows management to assess the impact of differences in net sales between periods or segments and analyze the resulting margins and profitability without the distortion of the movements in pass-through market metal prices. The dollar amount of gross margin and operating profit is not affected by the value-added sales calculation. The Company sells other metals and materials that are not considered direct pass throughs, and these costs are not deducted from net sales to calculate value-added sales. |
|
The Company’s pricing policy is to pass the cost of these metals on to customers in order to mitigate the impact of price volatility on the Company’s results from operations. Value-added information is being presented since changes in metal prices may not directly impact profitability. It is the Company’s intent to allow users of the financial statements to review sales with and without the impact of the pass-through metals. |
(2) See additional details of special items in Attachment 5 |
Attachment 5 |
|||||||||||||||||||||||
Reconciliation of (Unaudited) |
|||||||||||||||||||||||
|
Second Quarter Ended |
|
Six Months Ended |
||||||||||||||||||||
(Millions) |
|
|
% of |
|
|
|
% of |
|
|
|
% of |
|
|
|
% of |
||||||||
Net sales |
$ |
425.9 |
|
|
|
$ |
398.6 |
|
|
|
$ |
811.2 |
|
|
|
$ |
841.0 |
|
|
||||
Pass-through metal cost |
|
146.1 |
|
|
|
|
130.3 |
|
|
|
|
273.5 |
|
|
|
|
274.2 |
|
|
||||
Value-added sales |
$ |
279.8 |
|
|
|
$ |
268.3 |
|
|
|
$ |
537.7 |
|
|
|
$ |
566.8 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income |
$ |
19.0 |
|
6.8 |
% |
|
$ |
24.1 |
|
9.0 |
% |
|
$ |
32.4 |
|
6.0 |
% |
|
$ |
49.7 |
|
8.8 |
% |
Income tax expense |
|
4.9 |
|
1.8 |
% |
|
|
4.3 |
|
1.6 |
% |
|
|
6.1 |
|
1.1 |
% |
|
|
8.9 |
|
1.6 |
% |
Interest expense - net |
|
8.8 |
|
3.1 |
% |
|
|
7.7 |
|
2.8 |
% |
|
|
17.1 |
|
3.2 |
% |
|
|
15.2 |
|
2.7 |
% |
Depreciation, depletion and amortization |
|
16.5 |
|
5.9 |
% |
|
|
16.3 |
|
6.1 |
% |
|
|
32.7 |
|
6.1 |
% |
|
|
31.4 |
|
5.5 |
% |
Consolidated EBITDA |
$ |
49.2 |
|
17.6 |
% |
|
$ |
52.4 |
|
19.5 |
% |
|
$ |
88.3 |
|
16.4 |
% |
|
$ |
105.2 |
|
18.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Special items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Restructuring and cost reduction(1) |
$ |
6.7 |
|
2.4 |
% |
|
$ |
3.1 |
|
1.2 |
% |
|
$ |
9.1 |
|
1.7 |
% |
|
$ |
3.7 |
|
0.7 |
% |
Additional start up resources and scrap(2) |
|
1.2 |
|
0.4 |
% |
|
|
— |
|
— |
% |
|
|
4.9 |
|
0.9 |
% |
|
|
— |
|
— |
% |
Merger, acquisition and divestiture related costs(3) |
|
0.7 |
|
0.3 |
% |
|
|
— |
|
— |
% |
|
|
0.7 |
|
0.1 |
% |
|
|
— |
|
— |
% |
Total special items |
|
8.6 |
|
3.1 |
% |
|
|
3.1 |
|
1.2 |
% |
|
|
14.7 |
|
2.7 |
% |
|
|
3.7 |
|
0.7 |
% |
Adjusted EBITDA |
$ |
57.8 |
|
20.7 |
% |
|
$ |
55.5 |
|
20.7 |
% |
|
$ |
103.0 |
|
19.2 |
% |
|
$ |
108.9 |
|
19.2 |
% |
In addition to presenting financial statements prepared in accordance with |
(1) Restructuring and cost reduction – Costs include restructuring charges, costs associated with temporarily idled facilities as a result of decreased demand and costs associated with strategic asset disposals. |
(2) Additional start up resources and scrap – Represents incremental costs incurred related to the ramp of the precision clad strip facility. |
(3) Merger, acquisition and divestiture related costs – Includes due diligence costs associated with potential merger, acquisition and divestitures. |
Internally, management reviews the results of operations without the impact of these costs in order to assess the profitability from ongoing activities. We are providing this information because we believe it will assist investors in analyzing our financial results and, when viewed in conjunction with the GAAP results, provide a more comprehensive understanding of the factors and trends affecting our operations. |
Attachment 6 |
|||||||||||||||||||||||||||
Reconciliation of Net Income to Adjusted Net Income and Diluted Earnings per Share to Adjusted Diluted Earnings per Share (Unaudited) |
|||||||||||||||||||||||||||
|
Second Quarter Ended |
|
Six Months Ended |
||||||||||||||||||||||||
(Millions) |
|
|
Diluted EPS |
|
|
|
Diluted EPS |
|
|
|
Diluted EPS |
|
|
|
Diluted EPS |
||||||||||||
Net income and EPS |
$ |
19.0 |
|
|
$ |
0.91 |
|
$ |
24.1 |
|
|
$ |
1.15 |
|
$ |
32.4 |
|
|
$ |
1.55 |
|
$ |
49.7 |
|
|
$ |
2.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Special items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Restructuring and cost reduction |
$ |
6.7 |
|
|
|
|
$ |
3.1 |
|
|
|
|
$ |
9.1 |
|
|
|
|
$ |
3.7 |
|
|
|
||||
Additional start up resources and scrap |
|
1.2 |
|
|
|
|
|
— |
|
|
|
|
|
4.9 |
|
|
|
|
|
— |
|
|
|
||||
Merger, acquisition and divestiture related costs |
|
0.7 |
|
|
|
|
|
— |
|
|
|
|
|
0.7 |
|
|
|
|
|
— |
|
|
|
||||
Provision for income taxes(1) |
|
(0.3 |
) |
|
|
|
|
(0.8 |
) |
|
|
|
|
(2.2 |
) |
|
|
|
|
(1.5 |
) |
|
|
||||
Total special items |
|
8.3 |
|
|
|
0.40 |
|
|
2.3 |
|
|
|
0.12 |
|
|
12.5 |
|
|
|
0.60 |
|
|
2.2 |
|
|
|
0.11 |
Adjusted net income and adjusted EPS |
$ |
27.3 |
|
|
$ |
1.31 |
|
$ |
26.4 |
|
|
$ |
1.27 |
|
$ |
44.9 |
|
|
$ |
2.15 |
|
$ |
51.9 |
|
|
$ |
2.49 |
Acquisition amortization (net of tax) |
|
2.4 |
|
|
|
0.11 |
|
|
2.5 |
|
|
|
0.11 |
|
|
4.9 |
|
|
|
0.23 |
|
|
4.9 |
|
|
|
0.23 |
Adjusted net income and adjusted EPS excl. amortization |
$ |
29.7 |
|
|
$ |
1.42 |
|
$ |
28.9 |
|
|
$ |
1.38 |
|
$ |
49.8 |
|
|
$ |
2.38 |
|
$ |
56.8 |
|
|
$ |
2.72 |
(1) Provision for income taxes includes the net tax impact on pre-tax adjustments (listed above), the impact of certain discrete tax items recorded during the respective periods as well as other adjustments to reflect the use of one overall effective tax rate on adjusted pre-tax income in interim periods. |
Attachment 7 |
|||||||||||||||||||||||||||
Reconciliation of Segment Net sales to Segment Value-added sales and Segment EBITDA to Adjusted Segment EBITDA (Unaudited) |
|||||||||||||||||||||||||||
Performance Materials |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Second Quarter Ended |
|
Six Months Ended |
||||||||||||||||||||||||
(Millions) |
|
|
% of |
|
|
|
% of |
|
|
|
% of |
|
|
|
% of |
||||||||||||
Net sales |
$ |
187.5 |
|
|
|
|
$ |
182.8 |
|
|
|
|
$ |
356.2 |
|
|
|
|
$ |
369.8 |
|
|
|
||||
Pass-through metal cost |
|
14.4 |
|
|
|
|
|
17.2 |
|
|
|
|
|
27.5 |
|
|
|
|
|
36.2 |
|
|
|
||||
Value-added sales |
$ |
173.1 |
|
|
|
|
$ |
165.6 |
|
|
|
|
$ |
328.7 |
|
|
|
|
$ |
333.6 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
EBITDA |
$ |
40.4 |
|
|
23.3 |
% |
|
$ |
44.9 |
|
|
27.1 |
% |
|
$ |
71.1 |
|
|
21.6 |
% |
|
$ |
87.7 |
|
|
26.3 |
% |
Restructuring and cost reduction |
|
1.5 |
|
|
0.9 |
% |
|
|
1.0 |
|
|
0.6 |
% |
|
|
2.8 |
|
|
0.9 |
% |
|
|
1.0 |
|
|
0.3 |
% |
Additional start up resources and scrap |
|
1.2 |
|
|
0.7 |
% |
|
|
— |
|
|
— |
% |
|
|
4.9 |
|
|
1.5 |
% |
|
|
— |
|
|
— |
% |
Adjusted EBITDA |
$ |
43.1 |
|
|
24.9 |
% |
|
$ |
45.9 |
|
|
27.7 |
% |
|
$ |
78.8 |
|
|
24.0 |
% |
|
$ |
88.7 |
|
|
26.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Electronic Materials |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Second Quarter Ended |
|
Six Months Ended |
||||||||||||||||||||||||
(Millions) |
|
|
% of |
|
|
|
% of |
|
|
|
% of |
|
|
|
% of |
||||||||||||
Net sales |
$ |
212.7 |
|
|
|
|
$ |
190.7 |
|
|
|
|
$ |
404.7 |
|
|
|
|
$ |
419.5 |
|
|
|
||||
Pass-through metal cost |
|
131.6 |
|
|
|
|
|
113.1 |
|
|
|
|
|
245.9 |
|
|
|
|
|
238.0 |
|
|
|
||||
Value-added sales |
$ |
81.1 |
|
|
|
|
$ |
77.6 |
|
|
|
|
$ |
158.8 |
|
|
|
|
$ |
181.5 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
EBITDA |
$ |
13.4 |
|
|
16.5 |
% |
|
$ |
13.4 |
|
|
17.3 |
% |
|
$ |
27.8 |
|
|
17.5 |
% |
|
$ |
27.4 |
|
|
15.1 |
% |
Restructuring and cost reduction |
|
3.7 |
|
|
4.6 |
% |
|
|
1.2 |
|
|
1.5 |
% |
|
|
3.8 |
|
|
2.4 |
% |
|
|
1.6 |
|
|
0.9 |
% |
Adjusted EBITDA |
$ |
17.1 |
|
|
21.1 |
% |
|
$ |
14.6 |
|
|
18.8 |
% |
|
$ |
31.6 |
|
|
19.9 |
% |
|
$ |
29.0 |
|
|
16.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Precision Optics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Second Quarter Ended |
|
Six Months Ended |
||||||||||||||||||||||||
(Millions) |
|
|
% of |
|
|
|
% of |
|
|
|
% of |
|
|
|
% of |
||||||||||||
Net sales |
$ |
25.7 |
|
|
|
|
$ |
25.1 |
|
|
|
|
$ |
50.3 |
|
|
|
|
$ |
51.7 |
|
|
|
||||
Pass-through metal cost |
|
0.1 |
|
|
|
|
|
— |
|
|
|
|
|
0.1 |
|
|
|
|
|
— |
|
|
|
||||
Value-added sales |
$ |
25.6 |
|
|
|
|
$ |
25.1 |
|
|
|
|
$ |
50.2 |
|
|
|
|
$ |
51.7 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
EBITDA |
$ |
1.6 |
|
|
6.3 |
% |
|
$ |
1.7 |
|
|
6.8 |
% |
|
$ |
1.3 |
|
|
2.6 |
% |
|
$ |
4.4 |
|
|
8.5 |
% |
Restructuring and cost reduction |
|
0.5 |
|
|
2.0 |
% |
|
|
0.9 |
|
|
3.6 |
% |
|
|
1.2 |
|
|
2.4 |
% |
|
|
1.1 |
|
|
2.1 |
% |
Adjusted EBITDA |
$ |
2.1 |
|
|
8.2 |
% |
|
$ |
2.6 |
|
|
10.4 |
% |
|
$ |
2.5 |
|
|
5.0 |
% |
|
$ |
5.5 |
|
|
10.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Second Quarter Ended |
|
Six Months Ended |
||||||||||||||||||||||||
(Millions) |
|
|
% of |
|
|
|
% of |
|
|
|
% of |
|
|
|
% of |
||||||||||||
EBITDA |
$ |
(6.2 |
) |
|
|
|
$ |
(7.6 |
) |
|
|
|
$ |
(11.9 |
) |
|
|
|
$ |
(14.3 |
) |
|
|
||||
Restructuring and cost reduction |
|
1.0 |
|
|
|
|
|
— |
|
|
|
|
|
1.3 |
|
|
|
|
|
— |
|
|
|
||||
Merger, acquisition and divestiture related costs |
|
0.7 |
|
|
|
|
|
— |
|
|
|
|
|
0.7 |
|
|
|
|
|
— |
|
|
|
||||
Adjusted EBITDA |
$ |
(4.5 |
) |
|
|
|
$ |
(7.6 |
) |
|
|
|
$ |
(9.9 |
) |
|
|
|
$ |
(14.3 |
) |
|
|
Attachment 8 |
|||||||||||
Reconciliation of Non-GAAP Measure - Gross Margin to Adjusted Gross Margin (Unaudited) |
|||||||||||
|
Second Quarter Ended |
|
Six Months Ended |
||||||||
(Millions) |
|
|
|
|
|
|
|
||||
Gross Margin |
|
|
|
|
|
|
|
||||
Performance Materials |
$ |
48.7 |
|
$ |
54.5 |
|
$ |
88.8 |
|
$ |
108.7 |
Electronic Materials |
|
25.2 |
|
|
27.2 |
|
|
50.2 |
|
|
55.8 |
Precision Optics |
|
7.0 |
|
|
7.4 |
|
|
13.1 |
|
|
15.9 |
Other |
|
— |
|
|
— |
|
|
— |
|
|
— |
Total |
$ |
80.9 |
|
$ |
89.1 |
|
$ |
152.1 |
|
$ |
180.4 |
|
|
|
|
|
|
|
|
||||
Special Items (1) |
|
|
|
|
|
|
|
||||
Performance Materials |
$ |
2.0 |
|
$ |
0.7 |
|
$ |
6.2 |
|
$ |
0.7 |
Electronic Materials |
|
2.0 |
|
|
0.6 |
|
|
2.0 |
|
|
0.6 |
Precision Optics |
|
0.1 |
|
|
0.3 |
|
|
0.2 |
|
|
0.3 |
Other |
— |
|
|
— |
|
|
— |
|
|
— |
|
Total |
$ |
4.1 |
|
$ |
1.6 |
|
$ |
8.4 |
|
$ |
1.6 |
|
|
|
|
|
|
|
|
||||
Adjusted Gross Margin |
|
|
|
|
|
|
|
||||
Performance Materials |
$ |
50.7 |
|
$ |
55.2 |
|
$ |
95.0 |
|
$ |
109.4 |
Electronic Materials |
|
27.2 |
|
|
27.8 |
|
|
52.2 |
|
|
56.4 |
Precision Optics |
|
7.1 |
|
|
7.7 |
|
|
13.3 |
|
|
16.2 |
Other |
|
— |
|
|
— |
|
|
— |
|
|
— |
Total |
$ |
85.0 |
|
$ |
90.7 |
|
$ |
160.5 |
|
$ |
182.0 |
(1) Special items impacting gross margin represent restructuring and cost reduction and additional start up resources and scrap in 2024 and restructuring and cost reduction in 2023. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240805038851/en/
Investor Contact:
(216) 383-4931
kyle.kelleher@materion.com
Media Contact:
(216) 383-6893
jason.saragian@materion.com
https://materion.com
Mayfield Hts-g
Source: