Quanex Building Products Corporation (NYSE:NX)
(“Quanex” or the “Company”) today announced its results for the
three months ended January 31, 2021.
The Company reported the following selected
financial results:
|
|
Three Months Ended January 31, |
|
|
|
2021 |
|
2020 |
|
Net Sales |
|
$230.1 |
|
$196.6 |
|
Gross Margin |
|
$53.8 |
|
$39.2 |
|
Gross Margin % |
|
23.4% |
|
19.9% |
|
Net Income |
|
$7.9 |
|
$0.0 |
|
Diluted EPS |
|
$0.24 |
|
$0.00 |
|
|
|
|
|
|
|
Adjusted Net Income |
|
$9.0 |
|
$1.2 |
|
Adjusted Diluted EPS |
|
$0.27 |
|
$0.04 |
|
Adjusted EBITDA |
|
$24.3 |
|
$15.7 |
|
Adjusted EBITDA Margin % |
|
10.6% |
|
8.0% |
|
|
|
|
|
|
|
Cash Used for Operating Activities |
|
($3.4) |
|
($3.7) |
|
Free Cash Flow |
|
($8.6) |
|
($13.0) |
|
|
(See Non-GAAP
Terminology Definitions and Disclaimers section, Non-GAAP Financial
Measure Disclosure table Selected Segment Data table and Free Cash
Flow Reconciliation table for additional information) |
George Wilson, President and Chief Executive Officer, stated,
“We posted another very strong quarter as demand for our products
remained high throughout the first quarter of 2021. In fact, we
realized solid growth and significant margin expansion in each of
our operating segments. On a consolidated basis, net sales
increased by 17.1% and Adjusted EBITDA margin improved by
approximately 260 basis points year-over-year as compared to the
first quarter of 2020. Once again, volumes during the quarter were
especially strong in Europe, and we remain optimistic on the global
economic outlook despite the ongoing challenges related to the
COVID-19 pandemic.
“Our balance sheet is strong, and we were able
to repay $5.0 million in bank debt while repurchasing approximately
$1.9 million of our common stock during the quarter. We are
especially proud of this accomplishment since we are typically a
net borrower during the first quarter of each year. We will remain
focused on managing working capital and generating cash as the year
progresses. Overall, we are delighted with the way our business is
performing and we continue to be well positioned to benefit from
tailwinds in the residential housing industry.” (See Non-GAAP
Terminology Definitions and Disclaimers section for additional
information)
First Quarter 2021 Results
Summary
The increase in net sales during the three
months ended January 31, 2021 was primarily the result of increased
demand for the Company’s products across all product lines and
operating segments. (See Sales Analysis table for additional
information)
The increase in earnings for the first quarter
of 2021 was largely due to higher volumes and improved operating
leverage. The increase in earnings was somewhat offset by an
increase in selling, general and administrative expenses, which was
mostly attributable to elevated medical costs coupled with an
increase in stock-based compensation expense that resulted from the
shareholder value created by the appreciation of Quanex’s stock
price during the period.
Balance Sheet & Liquidity
Update
As of January 31, 2021, the Company had total
debt of $113.6 million and its leverage ratio of Net Debt to LTM
Adjusted EBITDA remained unchanged at 0.6x. (See
Non-GAAP Terminology Definitions and Disclaimers section for
additional information)
Quanex’s liquidity was $265.9 million as of
January 31, 2021, consisting of $43.4 million in cash on hand plus
availability under its Senior Secured Revolving Credit Facility due
2023, less letters of credit outstanding.
Share Repurchases
The Company’s Board of Directors authorized a
$60 million share repurchase program in September of 2018.
Repurchases under this program will be made in open market
transactions or privately negotiated transactions, subject to
market conditions, applicable legal requirements, and other
relevant factors. The program does not have an expiration date or a
limit on the number of shares that may be repurchased.
Quanex repurchased 76,495 shares of common stock for approximately
$1.9 million at an average price of $25.20 per share during the
three months ended January 31, 2021. As of January 31, 2021,
approximately $9.3 million remained under the existing share
repurchase authorization.
Outlook
George Wilson, President and Chief Executive
Officer, commented, “Our outlook remains positive, and we continue
to be optimistic about the economic recovery. It appears that the
typical seasonality in our business may not be as pronounced this
year, but we do expect inflationary pressures to be a factor as the
year unfolds. Based on our strong first quarter results and ongoing
conversations with our customers, we are raising our expectations
for the year and now expect approximately 12% sales growth in our
North American Fenestration segment, approximately 5% sales growth
in our North American Cabinet Components segment, and approximately
22% sales growth in our European Fenestration segment. Overall, on
a consolidated basis and assuming there is no adverse impact from
the ongoing pandemic, we now believe this will equate to net sales
of approximately $945 million to $965 million, which we expect will
generate between $112 million and $122 million in Adjusted EBITDA*
in fiscal 2021.”
*When Quanex provides expectations for Adjusted
EBITDA on a forward-looking basis, a reconciliation of the
differences between the non-GAAP expectations and corresponding
GAAP measures is generally not available without unreasonable
effort. Certain items required for such a reconciliation are
outside of the Company’s control and/or cannot be reasonably
predicted or estimated, such as the provision for income taxes.
Recent Events
The Company’s Board of Directors declared a
quarterly cash dividend of $0.08 per share on the Company’s common
stock, payable March 30, 2021, to shareholders of record on March
15, 2021.
Conference Call and Webcast
Information
The Company has scheduled a conference call for
Friday, March 5, 2021, at 11:00 a.m. ET (10:00 a.m. CT). To
participate in the conference call dial (877) 388-2139 for domestic
callers and (541) 797-2983 for international callers, in both cases
using the conference passcode 9481425, and ask for the Quanex call
a few minutes prior to the start time. A link to the live audio
webcast will also be available on the Company’s website at
http://www.quanex.com in the Investors section under Presentations
& Events. A telephonic replay of the call will be available
approximately two hours after the live broadcast ends and will be
accessible through March 12, 2021. To access the replay dial (855)
859-2056 for domestic callers and (404) 537-3406 for international
callers, in both cases referencing conference passcode
9481425.
About Quanex
Quanex Building Products Corporation is an
industry-leading manufacturer of components sold to Original
Equipment Manufacturers (OEMs) in the building products
industry. Quanex designs and produces energy-efficient
fenestration products in addition to kitchen and bath cabinet
components. For more information contact Scott Zuehlke,
Senior Vice President, Chief Financial Officer & Treasurer, at
713-877-5327 or scott.zuehlke@quanex.com.
Non-GAAP Terminology Definitions and
Disclaimers
Adjusted Net Income (Loss) (defined as net
income further adjusted to exclude purchase price accounting
inventory step-ups, transaction costs, certain severance charges,
gain/loss on the sale of certain fixed assets, restructuring
charges, asset impairment charges, other net adjustments related to
foreign currency transaction gain/loss and effective tax rates
reflecting impacts of adjustments on a with and without basis) and
Adjusted EPS are non-GAAP financial measures that Quanex believes
provide a consistent basis for comparison between periods and more
accurately reflects operational performance, as they are not
influenced by certain income or expense items not affecting ongoing
operations. EBITDA (defined as net income or loss before interest,
taxes, depreciation and amortization and other, net) and Adjusted
EBITDA (defined as EBITDA further adjusted to exclude purchase
price accounting inventory step-ups, transaction costs, certain
severance charges, gain/loss on the sale of certain fixed assets,
restructuring charges and asset impairment charges) are non-GAAP
financial measures that the Company uses to measure operational
performance and assist with financial decision-making. Net
Debt is defined as total debt (outstanding balance on the revolving
credit facility plus financial lease obligations) less cash and
cash equivalents. The leverage ratio of Net Debt to LTM Adjusted
EBITDA is a financial measure that the Company believes is useful
to investors and financial analysts in evaluating Quanex’s
leverage. In addition, with certain limited
adjustments, this leverage ratio is the basis for a key covenant in
the Company’s credit agreement. Free Cash Flow is a non-GAAP
measure calculated using cash provided by operating activities less
capital expenditures. Free Cash Flow is measured before
application of certain contractual commitments (including capital
lease obligations), and accordingly is not a true measure of
Quanex’s residual cash flow available for discretionary
expenditures. The Company believes that the presented non-GAAP
measures provide a consistent basis for comparison between periods
and will assist investors in understanding Quanex’s financial
performance when comparing results to other investment
opportunities. The presented non-GAAP measures may not be the
same as those used by other companies. The Company does not intend
for this information to be considered in isolation or as a
substitute for other measures prepared in accordance with U.S.
GAAP.
Forward Looking Statements
Statements that use the words “estimated,”
“expect,” “could,” “should,” “believe,” “will,” “might,” or similar
words reflecting future expectations or beliefs are forward-looking
statements. The forward-looking statements include, but are not
limited to, the following: impacts from public health issues
(including pandemics, such as the recent COVID-19 pandemic) on the
economy and the demand for Quanex’s products, the Company’s future
operating results, future financial condition, future uses of cash
and other expenditures, expenses and tax rates, expectations
relating to Quanex’s industry, and the Company’s future growth,
including any guidance discussed in this press release. The
statements and guidance set forth in this release are based on
current expectations. Actual results or events may
differ materially from this release. For a complete
discussion of factors that may affect Quanex’s future performance,
please refer to the Company’s Annual Report on Form 10-K for the
fiscal year ended October 31, 2020, and the Company’s Quarterly
Reports on Form 10-Q under the sections entitled “Cautionary Note
Regarding Forward-Looking Statements” and “Risk Factors”. Any
forward-looking statements in this press release are made as of the
date hereof, and Quanex undertakes no obligation to update or
revise any forward-looking statements to reflect new information or
events.
|
|
QUANEX BUILDING PRODUCTS
CORPORATIONCONDENSED CONSOLIDATED STATEMENTS OF
INCOME (LOSS)(In thousands, except per share
data)(Unaudited) |
|
|
|
|
|
|
|
Three Months Ended January 31, |
|
|
|
2021 |
|
|
|
2020 |
|
|
|
|
|
|
Net sales |
|
$ |
230,147 |
|
|
$ |
196,597 |
|
Cost of sales |
|
|
176,397 |
|
|
|
157,427 |
|
Selling, general and administrative |
|
|
30,861 |
|
|
|
24,132 |
|
Restructuring charges |
|
|
39 |
|
|
|
153 |
|
Depreciation and amortization |
|
|
11,015 |
|
|
|
12,905 |
|
Operating income |
|
|
11,835 |
|
|
|
1,980 |
|
Interest expense |
|
|
(751 |
) |
|
|
(1,582 |
) |
Other, net |
|
|
192 |
|
|
|
36 |
|
Income before income taxes |
|
|
11,276 |
|
|
|
434 |
|
Income tax expense |
|
|
(3,424 |
) |
|
|
(424 |
) |
Net income |
|
$ |
7,852 |
|
|
$ |
10 |
|
|
|
|
|
|
Earnings per common share, basic |
|
$ |
0.24 |
|
|
$ |
0.00 |
|
Earnings per common share, diluted |
|
$ |
0.24 |
|
|
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
|
32,872 |
|
|
|
32,861 |
|
Diluted |
|
|
33,212 |
|
|
|
33,078 |
|
|
|
|
|
|
|
|
|
|
Cash dividends per share |
|
$ |
0.08 |
|
|
$ |
0.08 |
|
|
|
|
|
|
QUANEX BUILDING PRODUCTS
CORPORATIONCONDENSED CONSOLIDATED BALANCE
SHEETS(In thousands)(Unaudited) |
|
|
|
|
|
|
|
January 31, 2021 |
|
October 31, 2020 |
ASSETS |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
43,426 |
|
|
$ |
51,621 |
|
Accounts receivable, net |
|
|
82,538 |
|
|
|
88,287 |
|
Inventories, net |
|
|
76,076 |
|
|
|
61,181 |
|
Prepaid and other current assets |
|
|
7,213 |
|
|
|
6,217 |
|
Total current assets |
|
|
209,253 |
|
|
|
207,306 |
|
Property, plant and equipment, net |
|
|
182,371 |
|
|
|
184,104 |
|
Operating Lease Right-of-Use Assets |
|
|
53,252 |
|
|
|
51,824 |
|
Goodwill |
|
|
149,941 |
|
|
|
146,154 |
|
Intangible assets, net |
|
|
91,806 |
|
|
|
93,068 |
|
Other assets |
|
|
7,648 |
|
|
|
9,129 |
|
Total assets |
|
$ |
694,271 |
|
|
$ |
691,585 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
62,553 |
|
|
$ |
77,335 |
|
Accrued liabilities |
|
|
37,450 |
|
|
|
38,289 |
|
Income taxes payable |
|
|
3,768 |
|
|
|
6,465 |
|
Current maturities of long-term debt |
|
|
704 |
|
|
|
692 |
|
Current Operating Lease Liabilities |
|
|
7,738 |
|
|
|
7,459 |
|
Total current liabilities |
|
|
112,213 |
|
|
|
130,240 |
|
Long-term debt |
|
|
112,090 |
|
|
|
116,728 |
|
Noncurrent Operating Lease Liabilities |
|
|
46,086 |
|
|
|
44,873 |
|
Deferred pension and postretirement benefits |
|
|
10,871 |
|
|
|
10,923 |
|
Deferred income taxes |
|
|
21,580 |
|
|
|
19,116 |
|
Other liabilities |
|
|
13,723 |
|
|
|
13,946 |
|
Total liabilities |
|
|
316,563 |
|
|
|
335,826 |
|
Stockholders’ equity: |
|
|
|
|
Common stock |
|
|
373 |
|
|
|
373 |
|
Additional paid-in-capital |
|
|
252,277 |
|
|
|
253,458 |
|
Retained earnings |
|
|
218,732 |
|
|
|
213,517 |
|
Accumulated other comprehensive loss |
|
|
(24,424 |
) |
|
|
(33,024 |
) |
Treasury stock at cost |
|
|
(69,250 |
) |
|
|
(78,565 |
) |
Total stockholders’ equity |
|
|
377,708 |
|
|
|
355,759 |
|
Total liabilities and stockholders' equity |
|
$ |
694,271 |
|
|
$ |
691,585 |
|
|
|
|
|
|
QUANEX BUILDING PRODUCTS
CORPORATIONCONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOW(In thousands)(Unaudited) |
|
|
|
|
|
|
|
Three Months Ended January 31, |
|
|
|
2021 |
|
|
|
2020 |
|
Operating activities: |
|
|
|
|
Net income |
|
$ |
7,852 |
|
|
$ |
10 |
|
Adjustments to reconcile net income to cash used for operating
activities: |
|
|
|
|
Depreciation and amortization |
|
|
11,015 |
|
|
|
12,905 |
|
Stock-based compensation |
|
|
523 |
|
|
|
(239 |
) |
Deferred income tax |
|
|
1,925 |
|
|
|
(413 |
) |
Other, net |
|
|
3,189 |
|
|
|
1,096 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Decrease in accounts receivable |
|
|
7,103 |
|
|
|
18,641 |
|
Increase in inventory |
|
|
(14,061 |
) |
|
|
(10,657 |
) |
(Increase) decrease in other current assets |
|
|
(873 |
) |
|
|
1,200 |
|
Decrease in accounts payable |
|
|
(14,577 |
) |
|
|
(12,063 |
) |
Decrease in accrued liabilities |
|
|
(2,692 |
) |
|
|
(12,519 |
) |
Decrease in income taxes payable |
|
|
(2,790 |
) |
|
|
(936 |
) |
(Decrease) increase in deferred pension and postretirement
benefits |
|
|
(52 |
) |
|
|
448 |
|
Decrease in other long-term liabilities |
|
|
(399 |
) |
|
|
(405 |
) |
Other, net |
|
|
442 |
|
|
|
(725 |
) |
Cash used for operating activities |
|
|
(3,395 |
) |
|
|
(3,657 |
) |
Investing activities: |
|
|
|
|
Capital expenditures |
|
|
(5,246 |
) |
|
|
(9,312 |
) |
Proceeds from disposition of capital assets |
|
|
64 |
|
|
|
- |
|
Cash used for investing activities |
|
|
(5,182 |
) |
|
|
(9,312 |
) |
Financing activities: |
|
|
|
|
Borrowings under credit facilities |
|
|
- |
|
|
|
34,500 |
|
Repayments of credit facility borrowings |
|
|
(5,000 |
) |
|
|
(24,500 |
) |
Repayments of other long-term debt |
|
|
(541 |
) |
|
|
(285 |
) |
Common stock dividends paid |
|
|
(2,637 |
) |
|
|
(2,659 |
) |
Issuance of common stock |
|
|
10,030 |
|
|
|
3,075 |
|
Payroll tax paid to settle shares forfeited upon vesting of
stock |
|
|
(492 |
) |
|
|
(454 |
) |
Purchase of treasury stock |
|
|
(1,927 |
) |
|
|
(4,639 |
) |
Cash (used for) provided by financing activities |
|
|
(567 |
) |
|
|
5,038 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
949 |
|
|
|
177 |
|
Decrease in cash and cash equivalents |
|
|
(8,195 |
) |
|
|
(7,754 |
) |
Cash and cash equivalents at beginning of period |
|
|
51,621 |
|
|
|
30,868 |
|
Cash and cash equivalents at end of period |
|
$ |
43,426 |
|
|
$ |
23,114 |
|
|
|
|
|
|
QUANEX BUILDING PRODUCTS CORPORATIONFREE
CASH FLOW AND NET DEBT RECONCILIATIONS(In
thousands)(Unaudited) |
|
|
|
|
|
The following table reconciles the Company's calculation of Free
Cash Flow, a non-GAAP measure, to its most directly comparable GAAP
measure. The Company defines Free Cash Flow as cash provided by
operating activities less capital expenditures. |
|
|
|
|
|
|
|
Three Months Ended January 31, |
|
|
|
2021 |
|
|
|
2020 |
|
Cash used for operating activities |
|
$ |
(3,395 |
) |
|
$ |
(3,657 |
) |
Capital expenditures |
|
|
(5,246 |
) |
|
|
(9,312 |
) |
Free Cash Flow |
|
$ |
(8,641 |
) |
|
$ |
(12,969 |
) |
|
|
|
|
|
|
|
|
|
|
The following table reconciles the Company's Net Debt which is
defined as total debt principal of the Company plus finance lease
obligations minus cash. |
|
|
As of January 31, |
|
|
|
2021 |
|
|
|
2020 |
|
Revolving Credit Facility |
|
$ |
98,000 |
|
|
$ |
152,500 |
|
Finance Lease Obligations |
|
|
15,619 |
|
|
|
16,047 |
|
Total Debt (1) |
|
|
113,619 |
|
|
|
168,547 |
|
Less: Cash and cash equivalents |
|
|
43,426 |
|
|
|
23,114 |
|
Net Debt |
|
$ |
70,193 |
|
|
$ |
145,433 |
|
|
|
|
|
|
(1) Excludes outstanding letters of credit and deferred financing
fees. |
|
|
|
|
|
|
|
QUANEX BUILDING PRODUCTS
CORPORATIONNON-GAAP FINANCIAL MEASURE
DISCLOSURE(In thousands, except per share
data)(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Three Months Ended |
|
Reconciliation of Adjusted Net Income and Adjusted
EPS |
|
January 31, 2021 |
|
|
January 31, 2020 |
|
|
|
Net Income |
|
Diluted EPS |
|
|
Net Income |
|
Diluted EPS |
|
Net income as reported |
|
$ |
7,852 |
|
|
$ |
0.24 |
|
|
|
$ |
10 |
|
|
$ |
0.00 |
|
|
Reconciling items from below |
|
|
1,157 |
|
|
|
0.03 |
|
|
|
|
1,216 |
|
|
|
0.04 |
|
|
Adjusted net income and adjusted EPS |
|
$ |
9,009 |
|
|
$ |
0.27 |
|
|
|
$ |
1,226 |
|
|
$ |
0.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted EBITDA |
|
Three Months Ended January 31, 2021 |
|
|
Three Months Ended January 31, 2020 |
|
|
|
Reconciliation |
|
|
|
|
Reconciliation |
|
|
|
Net income as reported |
|
$ |
7,852 |
|
|
|
|
|
$ |
10 |
|
|
|
|
Income tax expense |
|
|
3,424 |
|
|
|
|
|
|
424 |
|
|
|
|
Other, net |
|
|
(192 |
) |
|
|
|
|
|
(36 |
) |
|
|
|
Interest expense |
|
|
751 |
|
|
|
|
|
|
1,582 |
|
|
|
|
Depreciation and amortization |
|
|
11,015 |
|
|
|
|
|
|
12,905 |
|
|
|
|
EBITDA |
|
|
22,850 |
|
|
|
|
|
|
14,885 |
|
|
|
|
Reconciling items from below |
|
|
1,478 |
|
|
|
|
|
|
771 |
|
|
|
|
Adjusted EBITDA |
|
$ |
24,328 |
|
|
|
|
|
$ |
15,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciling Items |
|
Three Months Ended January 31, 2021 |
|
|
Three Months Ended January 31, 2020 |
|
|
|
Income Statement |
|
Reconciling Items |
|
|
Income Statement |
|
Reconciling Items |
|
Net sales |
|
$ |
230,147 |
|
|
$ |
- |
|
|
|
$ |
196,597 |
|
|
$ |
- |
|
|
Cost of sales |
|
|
176,397 |
|
|
|
- |
|
|
|
|
157,427 |
|
|
|
- |
|
|
Selling, general and administrative |
|
|
30,861 |
|
|
|
(1,439 |
) |
(1 |
) |
|
|
24,132 |
|
|
|
(618 |
) |
(1 |
) |
Restructuring charges |
|
|
39 |
|
|
|
(39 |
) |
(2 |
) |
|
|
153 |
|
|
|
(153 |
) |
(2 |
) |
EBITDA |
|
|
22,850 |
|
|
|
1,478 |
|
|
|
|
14,885 |
|
|
|
771 |
|
|
Depreciation and amortization |
|
|
11,015 |
|
|
|
- |
|
|
|
|
12,905 |
|
|
|
(731 |
) |
(3 |
) |
Operating income |
|
|
11,835 |
|
|
|
1,478 |
|
|
|
|
1,980 |
|
|
|
1,502 |
|
|
Interest expense |
|
|
(751 |
) |
|
|
- |
|
|
|
|
(1,582 |
) |
|
|
- |
|
|
Other, net |
|
|
192 |
|
|
|
78 |
|
(4 |
) |
|
|
36 |
|
|
|
60 |
|
(4 |
) |
Income before income taxes |
|
|
11,276 |
|
|
|
1,556 |
|
|
|
|
434 |
|
|
|
1,562 |
|
|
Income tax expense |
|
|
(3,424 |
) |
|
|
(399 |
) |
(5 |
) |
|
|
(424 |
) |
|
|
(346 |
) |
(5 |
) |
Net income |
|
$ |
7,852 |
|
|
$ |
1,157 |
|
|
|
$ |
10 |
|
|
$ |
1,216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.24 |
|
|
|
|
|
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Transaction and advisory fees, $1.4 million related to the loss
on a sale of a plant in 2021, and $0.6 million related to executive
severance charges in 2020. |
(2) Restructuring charges related to the closure of manufacturing
plant facilities. |
(3) Accelerated depreciation and amortization for equipment
replacement in the North American Fenestration segment in
2020. |
(4) Foreign currency transaction losses. |
|
|
|
|
|
|
|
|
|
|
(5) Impact on a with and without basis. |
|
|
|
|
|
|
|
|
|
|
|
|
QUANEX BUILDING PRODUCTS
CORPORATIONNON-GAAP FINANCIAL MEASURE
DISCLOSURE(In thousands)(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Last Twelve Months Adjusted
EBITDA |
|
Three Months Ended January 31, 2021 |
|
Three Months Ended October 31, 2020 |
|
Three Months Ended July 31, 2020 |
|
Three Months Ended April 30, 2020 |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation |
|
Reconciliation |
|
Reconciliation |
|
Reconciliation |
|
Reconciliation |
Net income as reported |
|
$ |
7,852 |
|
|
$ |
22,152 |
|
|
$ |
10,833 |
|
$ |
5,501 |
|
|
$ |
46,338 |
|
Income tax expense |
|
|
3,424 |
|
|
|
4,906 |
|
|
|
4,345 |
|
|
2,129 |
|
|
|
14,804 |
|
Other, net |
|
|
(192 |
) |
|
|
(164 |
) |
|
|
220 |
|
|
(300 |
) |
|
|
(436 |
) |
Interest expense |
|
|
751 |
|
|
|
935 |
|
|
|
1,165 |
|
|
1,563 |
|
|
|
4,414 |
|
Depreciation and amortization |
|
|
11,015 |
|
|
|
11,378 |
|
|
|
11,060 |
|
|
11,886 |
|
|
|
45,339 |
|
EBITDA |
|
|
22,850 |
|
|
|
39,207 |
|
|
|
27,623 |
|
|
20,779 |
|
|
|
110,459 |
|
Selling, general and administrative (1) |
|
|
1,439 |
|
|
|
- |
|
|
|
- |
|
|
780 |
|
|
|
2,219 |
|
Restructuring charges (2) |
|
|
39 |
|
|
|
145 |
|
|
|
73 |
|
|
251 |
|
|
|
508 |
|
Adjusted EBITDA |
|
$ |
24,328 |
|
|
$ |
39,352 |
|
|
$ |
27,696 |
|
$ |
21,810 |
|
|
$ |
113,186 |
|
|
|
|
|
|
|
|
|
|
|
|
(1) Transaction and advisory fees, loss on the sale of a plant, and
executive severance charges. |
(2) Restructuring charges relate to the closure of manufacturing
plant facilities. |
|
|
|
|
|
|
|
|
|
|
|
QUANEX BUILDING PRODUCTS
CORPORATIONSELECTED SEGMENT DATA(In
thousands)(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
This table provides gross margin, operating (loss) income, EBITDA,
and Adjusted EBITDA by reportable segment. Non-operating expense
and income tax expense are not allocated to the reportable
segments. |
|
|
|
|
|
|
|
|
|
|
|
|
|
NA Fenestration |
|
EU Fenestration |
|
NA Cabinet Components |
|
Unallocated Corp & Other |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Three months ended January 31, 2021 |
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
128,116 |
|
|
$ |
49,091 |
|
|
$ |
53,994 |
|
|
$ |
(1,054 |
) |
|
$ |
230,147 |
|
Cost of sales |
|
|
99,393 |
|
|
|
31,791 |
|
|
|
45,874 |
|
|
|
(661 |
) |
|
|
176,397 |
|
Gross Margin |
|
|
28,723 |
|
|
|
17,300 |
|
|
|
8,120 |
|
|
|
(393 |
) |
|
|
53,750 |
|
Gross Margin % |
|
|
22.4 |
% |
|
|
35.2 |
% |
|
|
15.0 |
% |
|
|
|
|
23.4 |
% |
Selling, general and administrative |
|
|
12,370 |
|
|
|
6,595 |
|
|
|
4,863 |
|
|
|
7,033 |
|
|
|
30,861 |
|
Restructuring charges |
|
|
39 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
39 |
|
Depreciation and amortization |
|
|
5,111 |
|
|
|
2,518 |
|
|
|
3,270 |
|
|
|
116 |
|
|
|
11,015 |
|
Operating income (loss) |
|
|
11,203 |
|
|
|
8,187 |
|
|
|
(13 |
) |
|
|
(7,542 |
) |
|
|
11,835 |
|
Depreciation and amortization |
|
|
5,111 |
|
|
|
2,518 |
|
|
|
3,270 |
|
|
|
116 |
|
|
|
11,015 |
|
EBITDA |
|
|
16,314 |
|
|
|
10,705 |
|
|
|
3,257 |
|
|
|
(7,426 |
) |
|
|
22,850 |
|
Loss on sale of plant |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,439 |
|
|
|
1,439 |
|
Restructuring charges |
|
|
39 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
39 |
|
Adjusted EBITDA |
|
$ |
16,353 |
|
|
$ |
10,705 |
|
|
$ |
3,257 |
|
|
$ |
(5,987 |
) |
|
$ |
24,328 |
|
Adjusted EBITDA Margin % |
|
|
12.8 |
% |
|
|
21.8 |
% |
|
|
6.0 |
% |
|
|
|
|
10.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
Three months ended January 31, 2020 |
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
110,452 |
|
|
$ |
36,766 |
|
|
$ |
50,044 |
|
|
$ |
(665 |
) |
|
$ |
196,597 |
|
Cost of sales |
|
|
88,696 |
|
|
|
25,244 |
|
|
|
43,842 |
|
|
|
(355 |
) |
|
|
157,427 |
|
Gross Margin |
|
|
21,756 |
|
|
|
11,522 |
|
|
|
6,202 |
|
|
|
(310 |
) |
|
|
39,170 |
|
Gross Margin % |
|
|
19.7 |
% |
|
|
31.3 |
% |
|
|
12.4 |
% |
|
|
|
|
19.9 |
% |
Selling, general and administrative |
|
|
13,055 |
|
|
|
5,950 |
|
|
|
4,853 |
|
|
|
274 |
|
|
|
24,132 |
|
Restructuring charges |
|
|
91 |
|
|
|
- |
|
|
|
62 |
|
|
|
- |
|
|
|
153 |
|
Depreciation and amortization |
|
|
6,979 |
|
|
|
2,408 |
|
|
|
3,402 |
|
|
|
116 |
|
|
|
12,905 |
|
Operating income (loss) |
|
|
1,631 |
|
|
|
3,164 |
|
|
|
(2,115 |
) |
|
|
(700 |
) |
|
|
1,980 |
|
Depreciation and amortization |
|
|
6,979 |
|
|
|
2,408 |
|
|
|
3,402 |
|
|
|
116 |
|
|
|
12,905 |
|
EBITDA |
|
|
8,610 |
|
|
|
5,572 |
|
|
|
1,287 |
|
|
|
(584 |
) |
|
|
14,885 |
|
Transaction and advisory fees |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
55 |
|
|
|
55 |
|
Severance related to reorganization |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
563 |
|
|
|
563 |
|
Restructuring charges |
|
|
91 |
|
|
|
- |
|
|
|
62 |
|
|
|
- |
|
|
|
153 |
|
Adjusted EBITDA |
|
$ |
8,701 |
|
|
$ |
5,572 |
|
|
$ |
1,349 |
|
|
$ |
34 |
|
|
$ |
15,656 |
|
Adjusted EBITDA Margin % |
|
|
7.9 |
% |
|
|
15.2 |
% |
|
|
2.7 |
% |
|
|
|
|
8.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
QUANEX BUILDING PRODUCTS CORPORATIONSALES
ANALYSIS(In thousands)(Unaudited) |
|
|
|
Three Months Ended |
|
|
January 31, 2021 |
|
January 31, 2020 |
|
|
|
|
|
NA Fenestration: |
|
|
|
|
United States - fenestration |
$ |
112,300 |
|
|
$ |
96,847 |
|
|
International - fenestration |
|
7,778 |
|
|
|
6,434 |
|
|
United States - non-fenestration |
|
5,398 |
|
|
|
4,563 |
|
|
International - non-fenestration |
|
2,640 |
|
|
|
2,608 |
|
|
|
$ |
128,116 |
|
|
$ |
110,452 |
|
EU Fenestration
(1): |
|
|
|
|
International - fenestration |
$ |
41,354 |
|
|
$ |
30,964 |
|
|
International - non-fenestration |
|
7,737 |
|
|
|
5,802 |
|
|
|
$ |
49,091 |
|
|
$ |
36,766 |
|
NA Cabinet Components: |
|
|
|
|
United States - fenestration |
$ |
2,974 |
|
|
$ |
3,147 |
|
|
United States - non-fenestration |
|
50,502 |
|
|
|
46,450 |
|
|
International - non-fenestration |
|
518 |
|
|
|
447 |
|
|
|
$ |
53,994 |
|
|
$ |
50,044 |
|
Unallocated Corporate & Other: |
|
|
|
|
Eliminations |
$ |
(1,054 |
) |
|
$ |
(665 |
) |
|
|
$ |
(1,054 |
) |
|
$ |
(665 |
) |
|
|
|
|
|
Net Sales |
$ |
230,147 |
|
|
$ |
196,597 |
|
|
|
|
|
|
(1) Reflects increase of $1.7 million in revenue associated with
foreign currency exchange rate impacts for the three months ended
January 31, 2021. |
Quanex (NYSE:NX)
Historical Stock Chart
From Aug 2024 to Sep 2024
Quanex (NYSE:NX)
Historical Stock Chart
From Sep 2023 to Sep 2024