Quanex Building Products Corporation (NYSE:NX)
(“Quanex” or the “Company”) today announced its results for the
three months ended April 30, 2021.
The Company reported the following selected
financial results:
|
|
|
Three Months Ended April 30, |
|
Six Months Ended April 30, |
($ in millions, except per share data) |
|
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
Net Sales |
|
|
$270.4 |
|
|
$187.5 |
|
|
$500.5 |
|
|
$384.1 |
|
Gross Margin |
|
|
$61.9 |
|
|
$37.7 |
|
|
$115.6 |
|
|
$76.9 |
|
Gross Margin % |
|
|
|
22.9% |
|
|
|
20.1% |
|
|
|
23.1% |
|
|
|
20.0% |
|
Net Income |
|
|
$14.5 |
|
|
$5.5 |
|
|
$22.4 |
|
|
$5.5 |
|
Diluted EPS |
|
|
$0.43 |
|
|
$0.17 |
|
|
$0.67 |
|
|
$0.17 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income |
|
|
$14.6 |
|
|
$6.4 |
|
|
$23.6 |
|
|
$7.6 |
|
Adjusted Diluted EPS |
|
|
$0.43 |
|
|
$0.19 |
|
|
$0.70 |
|
|
$0.23 |
|
Adjusted EBITDA |
|
|
$32.2 |
|
|
$21.8 |
|
|
$56.6 |
|
|
$37.5 |
|
Adjusted EBITDA Margin % |
|
|
|
11.9% |
|
|
|
11.6% |
|
|
|
11.3% |
|
|
|
9.8% |
|
|
|
|
|
|
|
|
|
|
|
Cash Provided by Operating Activities |
|
|
$32.4 |
|
|
$6.1 |
|
|
$29.0 |
|
|
$2.5 |
|
Free Cash Flow |
|
|
$27.8 |
|
|
|
($0.9) |
|
|
$19.2 |
|
|
|
($13.8) |
|
(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, commented, “Demand for our products remained high
throughout the second quarter of 2021 and as a result we posted
another very solid quarter. On a consolidated basis, net sales
increased by 44.2% and Adjusted EBITDA margin improved by
approximately 30 basis points year-over-year as compared to the
second quarter of 2020. Our balance sheet is strong, and we were
able to repay $25.0 million in bank debt during the quarter while
also repurchasing approximately $2.0 million of our common stock.
We will continue to focus on generating cash and paying down debt.
Despite inflationary headwinds and labor challenges, we remain
optimistic on the global economic outlook and overall trends within
the residential housing industry. Our business is performing well,
and we are confident in our ability to continue creating value for
shareholders.” (See Non-GAAP Terminology Definitions and
Disclaimers section for additional information)
Second Quarter 2021 Results
Summary
The robust net sales growth during the three
months ended April 30, 2021 was mainly the result of increased
demand for the Company’s products across all product lines and
operating segments coupled with increased pricing mostly related to
raw material cost inflation. More specifically, Quanex posted net
sales growth of 34.6% in its North American Fenestration segment,
25.5% in its North American Cabinet Components segment and 92.1% in
its European Fenestration segment, excluding the foreign exchange
impact. As a reminder, both of the Company’s manufacturing
facilities in the U.K. were shut down in late March of 2020 and did
not resume operations until mid-to-late May last year. (See Sales
Analysis table for additional information)
The increase in earnings for the second quarter
of 2021 was mostly due to higher volumes and improved operating
leverage. The increase in earnings was somewhat offset by
inflationary pressures and an increase in selling, general and
administrative expenses, which was largely attributable to more
normalized medical costs combined with an increase in stock-based
compensation expense that resulted from the shareholder value
created by the further appreciation of Quanex’s stock price during
the period.
Balance Sheet & Liquidity
Update
As of April 30, 2021, Quanex had total debt of
$88.7 million and its leverage ratio of Net Debt to LTM Adjusted
EBITDA improved to 0.3x. (See Non-GAAP Terminology Definitions and
Disclaimers section and Net Debt and LTM Adjusted EBITDA
reconciliation tables for additional information)
The Company’s liquidity increased to $296.8
million as of April 30, 2021, consisting of $49.3 million in cash
on hand plus availability under its Senior Secured Revolving Credit
Facility due 2023, less letters of credit outstanding.
Share Repurchases
Quanex’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. The Company repurchased 80,556
shares of common stock for approximately $2.0 million at an average
price of $25.33 per share during the three months ended April 30,
2021. As of April 30, 2021, approximately $7.2 million remained
under the existing share repurchase
authorization.
Outlook
George Wilson, President and Chief Executive
Officer, stated, “Our outlook for the balance of the year remains
positive and we continue to be optimistic about the economic
recovery. We do anticipate ongoing inflationary pressure and
challenges with our supply chain and labor. However, based on our
strong first half results, ongoing conversations with our customers
and the latest macroeconomic indicators for the residential housing
industry, we are again raising our expectations for the year. We
now expect approximately 20% sales growth in our North American
Fenestration segment, approximately 15% sales growth in our North
American Cabinet Components segment, and approximately 40% sales
growth in our European Fenestration segment. In summary, on a
consolidated basis, we now believe we can achieve net sales of
approximately $1.04 billion to $1.06 billion, which we expect will
generate approximately $125 million to $130 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.
Conference Call and Webcast
Information
The Company has scheduled a conference call for
Friday, June 4, 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 3483342, 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 June 11, 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
3483342.
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 (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(In thousands, except per share data)(Unaudited)
|
|
Three Months Ended April 30, |
|
Six Months Ended April 30, |
|
|
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
270,357 |
|
|
$ |
187,475 |
|
|
$ |
500,504 |
|
|
$ |
384,072 |
|
|
Cost of sales |
|
|
208,460 |
|
|
|
149,732 |
|
|
|
384,857 |
|
|
|
307,159 |
|
|
Selling, general and administrative |
|
|
29,672 |
|
|
|
16,713 |
|
|
|
60,533 |
|
|
|
40,845 |
|
|
Restructuring charges |
|
|
- |
|
|
|
251 |
|
|
|
39 |
|
|
|
404 |
|
|
Depreciation and amortization |
|
|
10,845 |
|
|
|
11,886 |
|
|
|
21,860 |
|
|
|
24,791 |
|
|
Operating income |
|
|
21,380 |
|
|
|
8,893 |
|
|
|
33,215 |
|
|
|
10,873 |
|
|
Interest expense |
|
|
(640 |
) |
|
|
(1,563 |
) |
|
|
(1,391 |
) |
|
|
(3,145 |
) |
|
Other, net |
|
|
265 |
|
|
|
300 |
|
|
|
457 |
|
|
|
336 |
|
|
Income before income taxes |
|
|
21,005 |
|
|
|
7,630 |
|
|
|
32,281 |
|
|
|
8,064 |
|
|
Income tax expense |
|
|
(6,454 |
) |
|
|
(2,129 |
) |
|
|
(9,878 |
) |
|
|
(2,553 |
) |
|
Net income |
|
$ |
14,551 |
|
|
$ |
5,501 |
|
|
$ |
22,403 |
|
|
$ |
5,511 |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share, basic |
|
$ |
0.44 |
|
|
$ |
0.17 |
|
|
$ |
0.68 |
|
|
$ |
0.17 |
|
|
Earnings per common share, diluted |
|
$ |
0.43 |
|
|
$ |
0.17 |
|
|
$ |
0.67 |
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
Basic |
|
|
33,355 |
|
|
|
32,676 |
|
|
|
33,110 |
|
|
|
32,770 |
|
|
Diluted |
|
|
33,637 |
|
|
|
32,793 |
|
|
|
33,444 |
|
|
|
32,907 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends per share |
|
$ |
0.08 |
|
|
$ |
0.08 |
|
|
$ |
0.16 |
|
|
$ |
0.16 |
|
|
|
|
|
|
|
|
|
|
|
|
QUANEX BUILDING PRODUCTS
CORPORATIONCONDENSED CONSOLIDATED BALANCE
SHEETS(In thousands)(Unaudited)
|
|
April 30, 2021 |
|
October 31, 2020 |
ASSETS |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
49,258 |
|
|
$ |
51,621 |
|
Accounts receivable, net |
|
|
96,521 |
|
|
|
88,287 |
|
Inventories, net |
|
|
80,365 |
|
|
|
61,181 |
|
Prepaid and other current assets |
|
|
8,361 |
|
|
|
6,217 |
|
Total current assets |
|
|
234,505 |
|
|
|
207,306 |
|
Property, plant and equipment, net |
|
|
178,466 |
|
|
|
184,104 |
|
Operating lease right-of-use assets |
|
|
56,424 |
|
|
|
51,824 |
|
Goodwill |
|
|
150,302 |
|
|
|
146,154 |
|
Intangible assets, net |
|
|
88,850 |
|
|
|
93,068 |
|
Other assets |
|
|
7,025 |
|
|
|
9,129 |
|
Total assets |
|
$ |
715,572 |
|
|
$ |
691,585 |
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
|
$ |
83,081 |
|
|
$ |
77,335 |
|
Accrued liabilities |
|
|
41,207 |
|
|
|
38,289 |
|
Income taxes payable |
|
|
2,463 |
|
|
|
6,465 |
|
Current maturities of long-term debt |
|
|
745 |
|
|
|
692 |
|
Current operating lease liabilities |
|
|
8,226 |
|
|
|
7,459 |
|
Total current liabilities |
|
|
135,722 |
|
|
|
130,240 |
|
Long-term debt |
|
|
87,195 |
|
|
|
116,728 |
|
Noncurrent operating lease liabilities |
|
|
48,989 |
|
|
|
44,873 |
|
Deferred pension and postretirement benefits |
|
|
10,819 |
|
|
|
10,923 |
|
Deferred income taxes |
|
|
22,078 |
|
|
|
19,116 |
|
Other liabilities |
|
|
15,672 |
|
|
|
13,946 |
|
Total liabilities |
|
|
320,475 |
|
|
|
335,826 |
|
Stockholders’ equity: |
|
|
|
|
Common stock |
|
|
373 |
|
|
|
373 |
|
Additional paid-in-capital |
|
|
253,147 |
|
|
|
253,458 |
|
Retained earnings |
|
|
230,590 |
|
|
|
213,517 |
|
Accumulated other comprehensive loss |
|
|
(23,392 |
) |
|
|
(33,024 |
) |
Treasury stock at cost |
|
|
(65,621 |
) |
|
|
(78,565 |
) |
Total stockholders’ equity |
|
|
395,097 |
|
|
|
355,759 |
|
Total liabilities and stockholders' equity |
|
$ |
715,572 |
|
|
$ |
691,585 |
|
|
|
|
|
|
QUANEX BUILDING PRODUCTS
CORPORATIONCONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOW(In thousands)(Unaudited)
|
Six Months Ended April 30, |
|
|
2021 |
|
|
|
2020 |
|
Operating activities: |
|
|
|
Net income |
$ |
22,403 |
|
|
$ |
5,511 |
|
Adjustments to reconcile net income to cash provided by operating
activities: |
|
|
|
Depreciation and amortization |
|
21,860 |
|
|
|
24,791 |
|
Stock-based compensation |
|
970 |
|
|
|
86 |
|
Deferred income tax |
|
2,339 |
|
|
|
1,194 |
|
Other, net |
|
5,049 |
|
|
|
463 |
|
Changes in assets and liabilities: |
|
|
|
(Increase) decrease in accounts receivable |
|
(6,726 |
) |
|
|
14,682 |
|
Increase in inventory |
|
(18,265 |
) |
|
|
(8,363 |
) |
Increase in other current assets |
|
(2,013 |
) |
|
|
(559 |
) |
Increase (decrease) in accounts payable |
|
5,584 |
|
|
|
(16,807 |
) |
Increase (decrease) in accrued liabilities |
|
994 |
|
|
|
(13,673 |
) |
Decrease in income taxes payable |
|
(4,071 |
) |
|
|
(4,052 |
) |
(Decrease) increase in deferred pension and postretirement
benefits |
|
(104 |
) |
|
|
562 |
|
Increase (decrease) in other long-term liabilities |
|
642 |
|
|
|
(787 |
) |
Other, net |
|
298 |
|
|
|
(576 |
) |
Cash provided by operating activities |
|
28,960 |
|
|
|
2,472 |
|
Investing activities: |
|
|
|
Capital expenditures |
|
(9,799 |
) |
|
|
(16,313 |
) |
Proceeds from disposition of capital assets |
|
1,665 |
|
|
|
33 |
|
Cash used for investing activities |
|
(8,134 |
) |
|
|
(16,280 |
) |
Financing activities: |
|
|
|
Borrowings under credit facilities |
|
- |
|
|
|
114,500 |
|
Repayments of credit facility borrowings |
|
(30,000 |
) |
|
|
(41,000 |
) |
Repayments of other long-term debt |
|
(605 |
) |
|
|
(505 |
) |
Common stock dividends paid |
|
(5,330 |
) |
|
|
(5,287 |
) |
Issuance of common stock |
|
16,123 |
|
|
|
2,954 |
|
Payroll tax paid to settle shares forfeited upon vesting of
stock |
|
(492 |
) |
|
|
(454 |
) |
Purchase of treasury stock |
|
(3,968 |
) |
|
|
(6,693 |
) |
Cash (used for) provided by financing activities |
|
(24,272 |
) |
|
|
63,515 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
1,083 |
|
|
|
(323 |
) |
(Decrease) increase in cash and cash equivalents |
|
(2,363 |
) |
|
|
49,384 |
|
Cash and cash equivalents at beginning of period |
|
51,621 |
|
|
|
30,868 |
|
Cash and cash equivalents at end of period |
$ |
49,258 |
|
|
$ |
80,252 |
|
|
|
|
|
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 April 30, |
|
Six Months Ended April 30, |
|
|
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|
Cash provided by operating activities |
|
|
32,355 |
|
$6,129 |
|
28,960 |
|
$2,472 |
|
Capital expenditures |
|
|
(4,553) |
|
(7,001) |
|
(9,799) |
|
(16,313) |
|
Free Cash Flow |
|
|
$27,802 |
|
($872) |
|
$19,161 |
|
($13,841) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 April 30, |
|
|
|
|
|
|
2021 |
|
2020 |
|
|
|
|
|
Revolving Credit Facility |
|
|
$73,000 |
|
$216,000 |
|
|
|
|
|
Finance Lease Obligations |
|
|
15,689 |
|
15,416 |
|
|
|
|
|
Total Debt (1) |
|
|
88,689 |
|
231,416 |
|
|
|
|
|
Less: Cash and cash equivalents |
|
|
49,258 |
|
80,252 |
|
|
|
|
|
Net Debt |
|
|
$39,431 |
|
$151,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Excludes outstanding letters of credit. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUANEX BUILDING PRODUCTS
CORPORATIONNON-GAAP FINANCIAL MEASURE
DISCLOSURE(In thousands, except per share
data)(Unaudited)
Reconciliation of Adjusted Net Income and Adjusted
EPS |
|
Three Months Ended |
|
Three Months Ended |
|
Six Months Ended |
|
Six Months Ended |
|
|
April 30, 2021 |
|
April 30, 2020 |
|
April 30, 2021 |
|
April 30, 2020 |
|
|
|
Net Income |
|
Diluted EPS |
|
Net Income |
|
Diluted EPS |
|
Net Income |
|
Diluted EPS |
|
Net Loss |
|
Diluted EPS |
|
Net income as reported |
|
$ |
14,551 |
|
$ |
0.43 |
|
$ |
5,501 |
|
$ |
0.17 |
|
$ |
22,403 |
|
$ |
0.67 |
|
$ |
5,511 |
|
$ |
0.17 |
|
Reconciling items from below |
|
3 |
|
0.00 |
|
890 |
|
0.02 |
|
1,174 |
|
0.03 |
|
2,106 |
|
0.06 |
|
Adjusted net income and adjusted EPS |
|
$ |
14,554 |
|
$ |
0.43 |
|
$ |
6,391 |
|
$ |
0.19 |
|
$ |
23,577 |
|
$ |
0.70 |
|
$ |
7,617 |
|
$ |
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted EBITDA |
|
Three Months EndedApril 30, 2021 |
|
Three Months EndedApril 30, 2020 |
|
Six Months EndedApril 30, 2021 |
|
Six Months EndedApril 30, 2020 |
|
|
|
Reconciliation |
|
|
|
Reconciliation |
|
|
|
Reconciliation |
|
|
|
Reconciliation |
|
|
|
Net income as reported |
|
$ |
14,551 |
|
|
|
$ |
5,501 |
|
|
|
$ |
22,403 |
|
|
|
$ |
5,511 |
|
|
|
Income tax expense |
|
6,454 |
|
|
|
2,129 |
|
|
|
9,878 |
|
|
|
2,553 |
|
|
|
Other, net |
|
(265) |
|
|
|
(300) |
|
|
|
(457) |
|
|
|
(336) |
|
|
|
Interest expense |
|
640 |
|
|
|
1,563 |
|
|
|
1,391 |
|
|
|
3,145 |
|
|
|
Depreciation and amortization |
|
10,845 |
|
|
|
11,886 |
|
|
|
21,860 |
|
|
|
24,791 |
|
|
|
EBITDA |
|
32,225 |
|
|
|
20,779 |
|
|
|
55,075 |
|
|
|
35,664 |
|
|
|
Reconciling items from below |
|
- |
|
|
|
1,031 |
|
|
|
1,478 |
|
|
|
1,802 |
|
|
|
Adjusted EBITDA |
|
$ |
32,225 |
|
|
|
$ |
21,810 |
|
|
|
$ |
56,553 |
|
|
|
$ |
37,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciling Items |
|
Three Months EndedApril 30, 2021 |
|
Three Months EndedApril 30, 2020 |
|
Six Months EndedApril 30, 2021 |
|
Six Months EndedApril 30, 2020 |
|
|
|
Income Statement |
|
Reconciling Items |
|
Income Statement |
|
Reconciling Items |
|
Income Statement |
|
Reconciling Items |
|
Income Statement |
|
Reconciling Items |
|
Net sales |
|
$ |
270,357 |
|
$ |
- |
|
$ |
187,475 |
|
$ |
- |
|
$ |
500,504 |
|
$ |
- |
|
$ |
384,072 |
|
$ |
- |
|
Cost of sales |
|
208,460 |
|
- |
|
149,732 |
|
- |
|
384,857 |
|
- |
|
307,159 |
|
- |
|
Selling, general and administrative |
|
29,672 |
|
- |
|
16,713 |
|
(780) |
(1) |
60,533 |
|
(1,439) |
|
40,845 |
|
(1,398) |
(1) |
Restructuring charges |
|
- |
|
- |
|
251 |
|
(251) |
(2) |
39 |
|
(39) |
(2) |
404 |
|
(404) |
(2) |
EBITDA |
|
32,225 |
|
- |
|
20,779 |
|
1,031 |
|
55,075 |
|
1,478 |
|
35,664 |
|
1,802 |
|
Depreciation and amortization |
|
10,845 |
|
- |
|
11,886 |
|
(237) |
(3) |
21,860 |
|
- |
|
24,791 |
|
(968) |
(3) |
Operating income |
|
21,380 |
|
- |
|
8,893 |
|
1,268 |
|
33,215 |
|
1,478 |
|
10,873 |
|
2,770 |
|
Interest expense |
|
(640) |
|
- |
|
(1,563) |
|
- |
|
(1,391) |
|
- |
|
(3,145) |
|
- |
|
Other, net |
|
265 |
|
4 |
(4) |
300 |
|
(128) |
(4) |
457 |
|
82 |
(4) |
336 |
|
(68) |
(4) |
Income before income taxes |
|
21,005 |
|
4 |
|
7,630 |
|
1,140 |
|
32,281 |
|
1,560 |
|
8,064 |
|
2,702 |
|
Income tax expense |
|
(6,454) |
|
(1) |
(5) |
(2,129) |
|
(250) |
(5) |
(9,878) |
|
(386) |
(5) |
(2,553) |
|
(596) |
(5) |
Net income |
|
$ |
14,551 |
|
$ |
3 |
|
$ |
5,501 |
|
$ |
890 |
|
$ |
22,403 |
|
$ |
1,174 |
|
$ |
5,511 |
|
$ |
2,106 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.43 |
|
|
|
$ |
0.17 |
|
|
|
$ |
0.67 |
|
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Transaction and advisory fees, $1.4 million related to the loss
on a sale of a plant in the six months ended April 30, 2021, $0.8
million and $1.3 million related to executive severance charges in
the three and six months ended April 30, 2020, respectively. |
(2) Restructuring charges related to the closure of manufacturing
plant facilities. |
|
(3) Accelerated depreciation related to the closure of a North
American Cabinet Components plant. |
|
(4) Foreign currency transaction (losses) gains. |
|
(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 April 30, 2021 |
|
Three Months Ended January 31, 2021 |
|
Three Months Ended October 31, 2020 |
|
Three Months Ended July 31, 2020 |
|
Total |
|
|
Reconciliation |
|
Reconciliation |
|
Reconciliation |
|
Reconciliation |
|
Reconciliation |
Net income as reported |
|
$ |
14,551 |
|
|
$ |
7,852 |
|
|
$ |
22,152 |
|
|
$ |
10,833 |
|
$ |
55,388 |
|
Income tax expense |
|
|
6,454 |
|
|
|
3,424 |
|
|
|
4,906 |
|
|
|
4,345 |
|
|
19,129 |
|
Other, net |
|
|
(265 |
) |
|
|
(192 |
) |
|
|
(164 |
) |
|
|
220 |
|
|
(401 |
) |
Interest expense |
|
|
640 |
|
|
|
751 |
|
|
|
935 |
|
|
|
1,165 |
|
|
3,491 |
|
Depreciation and amortization |
|
|
10,845 |
|
|
|
11,015 |
|
|
|
11,378 |
|
|
|
11,060 |
|
|
44,298 |
|
EBITDA |
|
|
32,225 |
|
|
|
22,850 |
|
|
|
39,207 |
|
|
|
27,623 |
|
|
121,905 |
|
Selling, general and administrative (1) |
|
|
- |
|
|
|
1,439 |
|
|
|
- |
|
|
|
- |
|
|
1,439 |
|
Restructuring charges (2) |
|
|
- |
|
|
|
39 |
|
|
|
145 |
|
|
|
73 |
|
|
257 |
|
Adjusted EBITDA |
|
$ |
32,225 |
|
|
$ |
24,328 |
|
|
$ |
39,352 |
|
|
$ |
27,696 |
|
$ |
123,601 |
|
|
|
|
|
|
|
|
|
|
|
|
(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 April 30, 2021 |
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
146,143 |
|
|
$ |
61,657 |
|
|
$ |
63,562 |
|
|
$ |
(1,005 |
) |
|
$ |
270,357 |
|
Cost of sales |
|
|
112,368 |
|
|
|
41,361 |
|
|
|
55,162 |
|
|
|
(431 |
) |
|
|
208,460 |
|
Gross Margin |
|
|
33,775 |
|
|
|
20,296 |
|
|
|
8,400 |
|
|
|
(574 |
) |
|
|
61,897 |
|
Gross Margin % |
|
|
23.1 |
% |
|
|
32.9 |
% |
|
|
13.2 |
% |
|
|
|
|
22.9 |
% |
Selling, general and administrative |
|
|
13,146 |
|
|
|
7,439 |
|
|
|
5,379 |
|
|
|
3,708 |
|
|
|
29,672 |
|
Depreciation and amortization |
|
|
4,846 |
|
|
|
2,607 |
|
|
|
3,305 |
|
|
|
87 |
|
|
|
10,845 |
|
Operating income (loss) |
|
|
15,783 |
|
|
|
10,250 |
|
|
|
(284 |
) |
|
|
(4,369 |
) |
|
|
21,380 |
|
Depreciation and amortization |
|
|
4,846 |
|
|
|
2,607 |
|
|
|
3,305 |
|
|
|
87 |
|
|
|
10,845 |
|
EBITDA |
|
|
20,629 |
|
|
|
12,857 |
|
|
|
3,021 |
|
|
|
(4,282 |
) |
|
|
32,225 |
|
Adjusted EBITDA |
|
$ |
20,629 |
|
|
$ |
12,857 |
|
|
$ |
3,021 |
|
|
$ |
(4,282 |
) |
|
$ |
32,225 |
|
Adjusted EBITDA Margin % |
|
|
14.1 |
% |
|
|
20.9 |
% |
|
|
4.8 |
% |
|
|
|
|
11.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
Three months ended April 30, 2020 |
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
108,593 |
|
|
$ |
29,200 |
|
|
$ |
50,664 |
|
|
$ |
(982 |
) |
|
$ |
187,475 |
|
Cost of sales |
|
|
85,153 |
|
|
|
20,966 |
|
|
|
44,198 |
|
|
|
(585 |
) |
|
|
149,732 |
|
Gross Margin |
|
|
23,440 |
|
|
|
8,234 |
|
|
|
6,466 |
|
|
|
(397 |
) |
|
|
37,743 |
|
Gross Margin % |
|
|
21.6 |
% |
|
|
28.2 |
% |
|
|
12.8 |
% |
|
|
|
|
20.1 |
% |
Selling, general and administrative |
|
|
9,985 |
|
|
|
5,292 |
|
|
|
3,981 |
|
|
|
(2,545 |
) |
|
|
16,713 |
|
Restructuring charges |
|
|
66 |
|
|
|
- |
|
|
|
185 |
|
|
|
- |
|
|
|
251 |
|
Depreciation and amortization |
|
|
5,961 |
|
|
|
2,330 |
|
|
|
3,474 |
|
|
|
121 |
|
|
|
11,886 |
|
Operating income (loss) |
|
|
7,428 |
|
|
|
612 |
|
|
|
(1,174 |
) |
|
|
2,027 |
|
|
|
8,893 |
|
Depreciation and amortization |
|
|
5,961 |
|
|
|
2,330 |
|
|
|
3,474 |
|
|
|
121 |
|
|
|
11,886 |
|
EBITDA |
|
|
13,389 |
|
|
|
2,942 |
|
|
|
2,300 |
|
|
|
2,148 |
|
|
|
20,779 |
|
Executive severance charges |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
780 |
|
|
|
780 |
|
Restructuring charges |
|
|
66 |
|
|
|
- |
|
|
|
185 |
|
|
|
- |
|
|
|
251 |
|
Adjusted EBITDA |
|
$ |
13,455 |
|
|
$ |
2,942 |
|
|
$ |
2,485 |
|
|
$ |
2,928 |
|
|
$ |
21,810 |
|
Adjusted EBITDA Margin % |
|
|
12.4 |
% |
|
|
10.1 |
% |
|
|
4.9 |
% |
|
|
|
|
11.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
Six months ended April 30, 2021 |
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
274,259 |
|
|
$ |
110,748 |
|
|
$ |
117,556 |
|
|
$ |
(2,059 |
) |
|
$ |
500,504 |
|
Cost of sales |
|
|
211,761 |
|
|
|
73,152 |
|
|
|
101,036 |
|
|
|
(1,092 |
) |
|
|
384,857 |
|
Gross Margin |
|
|
62,498 |
|
|
|
37,596 |
|
|
|
16,520 |
|
|
|
(967 |
) |
|
|
115,647 |
|
Gross Margin % |
|
|
22.8 |
% |
|
|
33.9 |
% |
|
|
14.1 |
% |
|
|
|
|
23.1 |
% |
Selling, general and administrative |
|
|
25,516 |
|
|
|
14,034 |
|
|
|
10,242 |
|
|
|
10,741 |
|
|
|
60,533 |
|
Restructuring charges |
|
|
39 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
39 |
|
Depreciation and amortization |
|
|
9,957 |
|
|
|
5,125 |
|
|
|
6,575 |
|
|
|
203 |
|
|
|
21,860 |
|
Operating income (loss) |
|
|
26,986 |
|
|
|
18,437 |
|
|
|
(297 |
) |
|
|
(11,911 |
) |
|
|
33,215 |
|
Depreciation and amortization |
|
|
9,957 |
|
|
|
5,125 |
|
|
|
6,575 |
|
|
|
203 |
|
|
|
21,860 |
|
EBITDA |
|
|
36,943 |
|
|
|
23,562 |
|
|
|
6,278 |
|
|
|
(11,708 |
) |
|
|
55,075 |
|
Loss on sale of plant |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,439 |
|
|
|
1,439 |
|
Restructuring charges |
|
|
39 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
39 |
|
Adjusted EBITDA |
|
$ |
36,982 |
|
|
$ |
23,562 |
|
|
$ |
6,278 |
|
|
$ |
(10,269 |
) |
|
$ |
56,553 |
|
Adjusted EBITDA Margin % |
|
|
13.5 |
% |
|
|
21.3 |
% |
|
|
5.3 |
% |
|
|
|
|
11.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
Six months ended April 30, 2020 |
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
219,045 |
|
|
$ |
65,966 |
|
|
$ |
100,708 |
|
|
$ |
(1,647 |
) |
|
$ |
384,072 |
|
Cost of sales |
|
|
173,850 |
|
|
|
46,210 |
|
|
|
88,040 |
|
|
|
(941 |
) |
|
|
307,159 |
|
Gross Margin |
|
|
45,195 |
|
|
|
19,756 |
|
|
|
12,668 |
|
|
|
(706 |
) |
|
|
76,913 |
|
Gross Margin % |
|
|
20.6 |
% |
|
|
29.9 |
% |
|
|
12.6 |
% |
|
|
|
|
20.0 |
% |
Selling, general and administrative |
|
|
23,040 |
|
|
|
11,242 |
|
|
|
8,834 |
|
|
|
(2,271 |
) |
|
|
40,845 |
|
Restructuring charges |
|
|
157 |
|
|
|
- |
|
|
|
247 |
|
|
|
- |
|
|
|
404 |
|
Depreciation and amortization |
|
|
12,940 |
|
|
|
4,738 |
|
|
|
6,875 |
|
|
|
238 |
|
|
|
24,791 |
|
Operating income (loss) |
|
|
9,058 |
|
|
|
3,776 |
|
|
|
(3,288 |
) |
|
|
1,327 |
|
|
|
10,873 |
|
Depreciation and amortization |
|
|
12,940 |
|
|
|
4,738 |
|
|
|
6,875 |
|
|
|
238 |
|
|
|
24,791 |
|
EBITDA |
|
|
21,998 |
|
|
|
8,514 |
|
|
|
3,587 |
|
|
|
1,565 |
|
|
|
35,664 |
|
Transaction and advisory fees |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
55 |
|
|
|
55 |
|
Executive severance charges |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,343 |
|
|
|
1,343 |
|
Restructuring charges |
|
|
157 |
|
|
|
- |
|
|
|
247 |
|
|
|
- |
|
|
|
404 |
|
Adjusted EBITDA |
|
$ |
22,155 |
|
|
$ |
8,514 |
|
|
$ |
3,834 |
|
|
$ |
2,963 |
|
|
$ |
37,466 |
|
Adjusted EBITDA Margin % |
|
|
10.1 |
% |
|
|
12.9 |
% |
|
|
3.8 |
% |
|
|
|
|
9.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
QUANEX BUILDING PRODUCTS
CORPORATIONSALES ANALYSIS(In
thousands)(Unaudited)
|
|
Three Months Ended |
|
Six Months Ended |
|
|
April 30, 2021 |
|
April 30, 2020 |
|
April 30, 2021 |
|
April 30, 2020 |
|
|
|
|
|
|
|
|
|
NA Fenestration: |
|
|
|
|
|
|
|
|
United States - fenestration |
$ |
128,218 |
|
|
$ |
95,791 |
|
|
$ |
240,518 |
|
|
$ |
192,638 |
|
|
International - fenestration |
|
8,397 |
|
|
|
6,153 |
|
|
|
16,175 |
|
|
|
12,587 |
|
|
United States - non-fenestration |
|
6,293 |
|
|
|
4,372 |
|
|
|
11,690 |
|
|
|
8,935 |
|
|
International - non-fenestration |
|
3,235 |
|
|
|
2,277 |
|
|
|
5,876 |
|
|
|
4,885 |
|
|
|
$ |
146,143 |
|
|
$ |
108,593 |
|
|
$ |
274,259 |
|
|
$ |
219,045 |
|
EU Fenestration
(1): |
|
|
|
|
|
|
|
|
International - fenestration |
$ |
50,835 |
|
|
$ |
24,865 |
|
|
$ |
92,189 |
|
|
$ |
55,829 |
|
|
International - non-fenestration |
|
10,822 |
|
|
|
4,335 |
|
|
|
18,559 |
|
|
|
10,137 |
|
|
|
$ |
61,657 |
|
|
$ |
29,200 |
|
|
$ |
110,748 |
|
|
$ |
65,966 |
|
NA Cabinet Components: |
|
|
|
|
|
|
|
|
United States - fenestration |
$ |
3,497 |
|
|
$ |
2,647 |
|
|
$ |
6,471 |
|
|
$ |
5,795 |
|
|
United States - non-fenestration |
|
60,388 |
|
|
|
47,540 |
|
|
|
110,890 |
|
|
|
93,989 |
|
|
International - non-fenestration |
|
(323 |
) |
|
|
477 |
|
|
|
195 |
|
|
|
924 |
|
|
|
$ |
63,562 |
|
|
$ |
50,664 |
|
|
$ |
117,556 |
|
|
$ |
100,708 |
|
Unallocated Corporate & Other: |
|
|
|
|
|
|
|
|
Eliminations |
$ |
(1,005 |
) |
|
$ |
(982 |
) |
|
$ |
(2,059 |
) |
|
$ |
(1,647 |
) |
|
|
$ |
(1,005 |
) |
|
$ |
(982 |
) |
|
$ |
(2,059 |
) |
|
$ |
(1,647 |
) |
|
|
|
|
|
|
|
|
|
Net Sales |
$ |
270,357 |
|
|
$ |
187,475 |
|
|
$ |
500,504 |
|
|
$ |
384,072 |
|
|
|
|
|
|
|
|
|
|
(1) Reflects increase of $2.9 million and $4.8 million in revenue
associated with foreign currency exchange rate impacts for the
three and six months ended April 30, 2021, respectively. |
Quanex (NYSE:NX)
Historical Stock Chart
From Aug 2024 to Sep 2024
Quanex (NYSE:NX)
Historical Stock Chart
From Sep 2023 to Sep 2024