Exchange: | NASDAQ |
Market Cap: | 1.471B |
Shares Outstanding: | 15.497M |
Sector: | Consumer Cyclical | |||||
Industry: | Furnishings, Fixtures & Appliances | |||||
CEO: | Mr. M. Scott Culbreth | |||||
Full Time Employees: | 8800 | |||||
Address: |
|
|||||
Website: | https://www.americanwoodmark.com |
Click to read more…
Operator: Good day, and welcome to the American Woodmark Corporation Fourth Fiscal Quarter 2024 Conference Call. Today's call is being recorded, May 23, 2024. During this call, the company may discuss certain non-GAAP financial measures included in our earnings release such as adjusted net income, adjusted EBITDA, adjusted EBITDA margin, free cash flow, net leverage and adjusted EPS per diluted share. The earnings release, which can be found on our website, americanwoodmark.com, includes definitions of each of these non-GAAP financial measures, the company's rationale for their usage and a reconciliation of these non-GAAP financial measures to the most comparable GAAP financial measures. We also use our website to publish other information that may be important to investors such as investor presentations. We will begin the call by reading the company's safe harbor statement under the Private Securities Litigation Reform Act of 1995. All forward-looking statements made by the company involve material risks and uncertainties and are subject to change based on factors that may be beyond the company's control. Accordingly, the company's future performance and financial results may differ materially from those expressed or implied in any such forward-looking statements. Such factors include, but are not limited to, those described in the company's filings with the Securities and Exchange Commission and the annual report to shareholders. The company does not undertake to publicly update or revise any forward-looking statements even if experience or future changes make it clear that any projected results expressed or implied therein will not be realized. I would now like to turn the call over to Paul Joachimczyk, Senior Vice President and CFO. Please go ahead, sir.
Paul Joachimczyk: Good afternoon, and welcome to American Woodmark's Fourth Fiscal Quarter Conference Call. Thank you for taking the time today to participate. Joining me is Scott Culbreth, President and CEO. Scott will begin with a review of the quarter, and I'll add additional details regarding our financial performance. After our comments, we'll be happy to answer your questions. Scott?
Scott Culbreth : Thank you, Paul, and thanks to everyone for joining us today for our fourth fiscal quarter earnings call. Our teams delivered net sales of $453.3 million, representing a decline of 5.8% versus the prior year. This was better than the range provided during last quarter's call. Within new construction, our net sales declined 1.5% versus prior year. We continue to see improving demand with our customers, consistent with year-over-year growth in single-family housing starts. We remain strategically aligned with 19 of the top 20 national builders, key regional builders with our best-in-class direct service model, we plan to continue to grow our share with new and existing customers and benefit from the share gains our partners are realizing in the marketplace. We see momentum in all markets as builders' confidence is increasing and their strategy to buy down rates is driving demand. Looking at remodel, which includes our home center and independent dealer and distributor businesses, revenue declined 8.6% versus the prior year. Within this, our home center business was down 10% versus the prior year. Demand trends remain under pressure due to lower in-store traffic rates and consumers choosing smaller-sized projects. With regards to our dealer distributor business, we were down 5% versus the prior year. Our adjusted EBITDA results were $54.7 million or 12.1% for the quarter. Reported EPS was $1.69 and adjusted EPS was $1.70. Operational excellence efforts continue to drive progress across the enterprise, but were offset in the quarter by onetime costs associated with the start-up of our Monterrey and Hamlet facilities. Our cash balance was $87.4 million at the end of the fourth fiscal quarter, and the company has access to an additional $322.9 million under its revolving credit facility. Leverage was at 1.14 times adjusted EBITDA, and the company repurchased 171,000 shares in the quarter. Our outlook for the industry in fiscal year '25 assumes the repair remodel market will be down low to mid-single digits and the new construction to be up mid-single digits. Our expectation is for the company's net sales to increase low single digits with growth in all channels. Adjusted EBITDA expectations range from $235 million to $255 million, as we continue to make investments near term in digital transformation for ERP and CRM expansion and platform design through automation, along with additional engineering resources to execute those projects. Our view on financial performance over the next 5 years remains unchanged. Despite a near-term slowdown in demand, we believe a 5% to 6% CAGR in net sales is appropriate and that we will grow adjusted EBITDA to over $350 million. We are currently ahead of our long-term goals with stronger EBITDA margin dollars realized in fiscal 2024. Our team continues to execute our strategy to ask three main pillars: growth, digital transformation and platform design with a number of key accomplishments over the past fiscal year, I'd like to highlight. Under growth, we launched a low SKU high-value offering to home centers earlier this calendar year, targeting PROs and expanded the program nationally for our dealer and distribution network. In addition, we launched a new brand to serve our distribution customers in 1951 cabinetry. Under digital transformation, we launched our CRM sales solution in the fall across all our channels. We also went live at our new Monterrey facility on our ERP cloud solution, and we've begun planning for the next implementation of our made-to-stock West Coast facilities, which will occur in fiscal 2025. Under platform design, we opened a new facility in Monterrey, Mexico, and expanded our Hamlet North Carolina facility. These investments established a component operation in Eastern Mexico and the Stock and kitchen, bath Center of Excellence footprint for the Eastern U.S. that delivers additional capacity. Looking forward, growth is expected across all our channels in fiscal year '25. We will leverage our upcoming summer launch to grow our core, expand our distribution presence through our new distribution brand introduction and win stock, bath and kitchen opportunities to deliver this result. Digital transformation efforts will progress as the planning for the next phase of work continues for the CRM service modules, supporting our customer care organization and new construction service center operations. And the ERP for our made-to-stock facilities, which again will go live later this fiscal year as previously noted. Platform design work will continue as we ramp our Monterrey, Mexico and Hamlet, North Carolina facilities. Mill equipment continues to be installed in both sites and will continue to ramp through the first half of the year. Automation efforts will also continue across our mill component and assembly operations. In closing, I couldn't be prouder what this team accomplished in fiscal 2024, and I look forward to their continuing contributions during fiscal year '25. And I'll now turn the call back over to Paul for additional details on the financial results for the quarter.
Paul Joachimczyk: Thank you, Scott. I will first talk about our fourth quarter fiscal results and then transition to our full year performance and finally close out with our outlook for fiscal year '25. Net sales were $453.3 million, representing a decrease of $27.8 million or 5.8% versus prior year. Remodel net sales, which combines home centers and independent dealer and distributors decreased 8.6% for the fourth quarter versus prior year, with both home centers and dealer distributors decreasing 10% and 5%, respectively. New construction net sales decreased 1.5% for the quarter compared to last year. Our gross profit margin for the fourth quarter of fiscal year 2024 decreased 150 basis points to 18.6% of net sales versus 20.1% reported in the same period last year. Gross margin was impacted by the onetime startup costs for our Monterrey and Hamlet locations partially offset by our operational improvements in our manufacturing facilities, combined with the stability in our supply chain. Total operating expenses, excluding any restructuring charges for the fourth quarter of fiscal year 2024 were 10.1% of net sales versus 11.8% for the same period last year. The 170-basis point decrease is due to our deal cost -- amortization costs ending in December 2023, offset by increases in our incentives and profit sharing for all of our employees, combined with our lower sales. Adjusted net income was $26.9 million or $1.70 per diluted share in the fourth quarter of fiscal year 2024 versus $37.1 million or $2.21 per diluted share last year. Adjusted EBITDA for the first quarter of fiscal year 2024 was $54.7 million or 12.1% of net sales versus $65.3 million or 13.6% of net sales reported in the same period last year, representing a 150-basis point decline year-over-year. Our full year performance, net sales were $1.8 billion, representing a decrease of $219 million or 10.6%, aligning with our outlook from fiscal Q3 of the low double-digit declines. The combined home center and independent dealer distributor net sales decreased 12.6% for the fiscal year, with home centers decreasing 13.9% and dealer distributors decreasing 9.1%. New construction net sales decreased 7.7% for the fiscal year compared to the prior year. The company's gross profit margin for fiscal year was 20.4% of net sales versus 17.3% reported last year, representing a 310-basis point improvement. In the first half of the year, we observed improved leverage of our fixed cost base due to the higher volumes. Additionally, operational enhancements and better alignment of input costs, matching pricing contributed to this positive trend. However, during the second half of the year, we faced our onetime start-up costs alongside with lower volumes. Total operating expenses exclusive of any restructuring charges were 11.7% of net sales in the current fiscal year compared with 10.6% of net sales in the prior fiscal year. The 110-basis point increase was due to increases in our incentives and digital spend, deleverage created for the lower sales, offset by reduced spending across our SG&A functions. Adjusted net income for fiscal year 2024 increased $11.6 million due to improvements in our operations, offset by increases in our incentives and profit-sharing expenses. Adjusted EBITDA for fiscal year 2024 was $252.8 million or 13.7% of net sales compared to $240.4 million or 11.6% of net sales for the prior fiscal year, representing a 210-basis point improvement year-over-year, achieving the high end of our expected range. Despite facing year-to-date volume headwinds, our continued strong earnings performance this year is a direct result of all the hard work and efforts our team have put into reestablishing and maintaining our operating efficiencies, stabilizing our supply chain and controlling our overall spending. These earnings gains are partially offset by increases in incentive compensation, profit sharing and digital transformation costs. Free cash flow totaled a positive $138.5 million for the current fiscal year compared to $153.5 million in the prior year. The $15 million decrease was primarily due to increased capital expenditures, offset by changes in our operating cash flows, specifically lower inventory and increased accrued balances. Net leverage was 1.14 times adjusted EBITDA at the end of the fourth quarter of fiscal year 2024, representing a 0.23 times improvement from the 1.37 times as of last year. As of April 30, 2024, the company had $87.4 million in cash plus access to $322.9 million of additional availability under its revolving facility. Under the current share repurchase program, the company purchased $15.9 million or 171,000 shares in the fourth quarter, representing about 1.1% of outstanding shares being retired. For the full year, we have repurchased $87.7 million of the company's common shares representing 7.1% and have $89.5 million of share repurchase authorization remaining. Our outlook for fiscal year 2025 from a net sales perspective, we expect to grow across all channels, with the total company being low single-digit increases versus fiscal year 2024. The change in net sales is highly dependent upon overall industry, economic growth trends, material constraints, labor impacts, interest rates and consumer behaviors. Our projected EBITDA margin for fiscal year 2025 falls within the $235 million to $255 million range, driven primarily by higher year-over-year fixed operating cost base on our decisions to increase capacity with our new facilities in anticipation of longer-term volume growth. Our commitment to operational excellence, automation, and continuous improvement positions us well for maintaining competitive margins. Our long-term expectations remain unchanged with a 5% to 6% sales compounded annual growth rate and EBITDA growth exceeding $350 million by fiscal year 2028. Our capital allocation priorities for fiscal year 2025 will first be focused on investing back in the business by continuing our path of our digital transformation with investments in ERP and CRM and investing in automation. Next, we will be opportunistic in our share repurchasing. And lastly, with our debt position at a leverage ratio we wanted to achieve, debt repayments will be deprioritized. One additional item for our earnings calls in fiscal year 2025, we will be adjusting the timing of the call to be prior to the trading hours and will occur at 08:30 a.m. Eastern Standard Time. In closing, our business continues to capitalize on the strides achieved over the past year. We anticipate that these enhancements will positively impact our financials through the next fiscal year. This success stands as a testament to the unwavering commitment, diligence and contributions of our dedicated employees, all in alignment with our GDP strategy. I extend my heartfelt gratitude to every team member at American Woodmark. They are the driving force behind our daily accomplishments, and they are the ones who make it happen daily. This concludes our prepared remarks, and we'll be happy to answer any questions you have at this time.
Operator: [Operator Instructions]. Today's first question comes from Steven Ramsey with Thompson Research Group. Please go ahead.
Brian Biros: Good morning. This is actually Brian Biros on for Steven. Thank you for taking my questions. Maybe to start with on the revenue guidance. Can you just help us with the kind of expected cadence through the fourth quarters going forward, kind of given the comps that are out there and how you see the different channels kind of ramping throughout the year?
Scott Culbreth : So, we don't really want to get into a situation where we're providing quarterly guidance. We stopped doing that several years ago. So, our focus is on the full-year outlook that Paul and I have already previously shared. I would tell you that the second half, we do expect to be stronger than the first half, which I think is pretty consistent with what you've seen from our customer base as well as our peer set.
Brian Biros: That's helpful, at least, directionally. And maybe at a higher level, I guess, can you maybe touch on how your outlook has changed over the past few months, even internally kind of just in regards to new construction, R&R activity, kind of given where rates are, how builders are reacting. You mentioned buying down rates and all industry influx and changing almost every day. So, I guess just how you're currently seeing it versus maybe how you're thinking about 3 months ago would help kind of directionally gauge wherever we're going. Thank you.
Scott Culbreth : Sure. To your point, you can't get too caught up in the day-to-day data points and swing to too far in one direction versus the other. We started our budget process back in the January, February timeframe, ultimately try to wrap that up in the April timeframe and take it to our Board of Directors in May for approval. I would tell you that our outlook from a sales perspective and our expectations from a channel view really haven't altered inside that same timeframe. It's held pretty consistently our viewpoint on each. We think we'll see stronger growth in new construction. That's been pretty consistent as a message and the theme. Repair remodel has certainly been softer, and we expect that to perform a little bit better in the back half of the year.
Operator: The next question comes from Garik Shmois with Loop Capital. Please go ahead.
Zack Pacheco: Good afternoon. It's actually Zack Pacheco on for Garik. Thanks for taking my question. I guess to start on the full-year guide, you guys are talking a lower EBITDA margin despite low single-digit sales growth. So, I was wondering, could you provide any more color on this decrease in the margin. I know you mentioned the tech and digital initiatives. So, I guess, really how much of these costs impacting fiscal '25.
Scott Culbreth : Sure. We can go into a little bit more depth there. So just taking a step back, looking at fiscal year 2024, what's recognized, we did experience a sales decline of almost $220 million. Yes, we did grow EBITDA in that fiscal year by 5%, almost $253 million. I'll pause there and say I am proud of this team's execution and delivering on that result when it was such a difficult demand environment. As we start to look in '25, we've, of course, said that we expect to grow in each channel. Despite doing that, we don't think there's a significant impact overall on our profitability. Now why would that be? That's due to choices we're actively making to continue to invest in the future of our business. A couple of examples of that. We've certainly added capacity on the East Coast for our stock, bath and kitchen business. And our commercial teams are out there working to gain that share back and utilize the capacity. That, of course, takes time, and we'll have to bear those incremental fixed costs for that capacity until it's utilized. We're also making a choice to implement ERP in our West Coast operations. There's costs clearly that are associated with such a decision. There will be some inefficiencies after go live, we'll have hyper care as well to be able to manage any issues that come our way. We view those costs as investments, right, to get our company on one operating platform. We also chose to invest in engineering resources to help us drive our automation efforts across our facilities, which is going to help reduce the demand for labor in future periods. So those are main contributors. I guess the final thought I would share is the prior question around uncertainty. There's still a lot of uncertainty in the marketplace day-to-day at times. There's also an impending election, which may have an impact on our economy. That election occurs in the middle of our fiscal year as opposed to many other calendar year companies. So, all those variables together led us to the outlook guide around EBITDA.
Zack Pacheco: Awesome. That's great color. I really appreciate it. And then maybe one more on just pricing and promotion. Any change you're seeing here that you can speak on?
Scott Culbreth : Yes. No real change in that space, which has been a positive. So promotional activity and cadence repair remodel was pretty consistent for us year-over-year.
Operator: [Operator Instructions]. The next question comes from Collin Verron with Jefferies.
Collin Verron : Thank you for taking my questions. I guess just wanted sort you called out that the demand environment is beginning to improve. Can you just provide a little bit more color and perspective on what you saw within the quarter that drives that optimism? Did you see sales trends sort of pick up within the quarter ahead of what you would normally see seasonally? And any comment as to like how those continued into May?
Scott Culbreth : Yes. The bulk of that comment is going to be tied to new construction, Collin, as you look back and think about the starts activity that began to pick up year-on-year even at the end of the calendar year continuing into the first part of this year, recognizing the delay for us as to when the cabinets actually go into the home as opposed to the actual start. We would typically expect to see a strong summer coming out of that spring selling season. So, we've seen that activity pick up. You see it in the starts data as translating to order demand in our new construction business.
Collin Verron: That's helpful color. And then I think you talked about some expected wins in the stock category. Have you seen those wins already? Or is that something you're expecting because of your product introductions? Just curious as to what was driving that comment?
Scott Culbreth : Yes, I would go back over the last couple of years coming into the COVID cycle where demand was so high and we were limited in our ability to actually be able to achieve all of the demand in the marketplace, whether it was a function of supplier challenges or labor challenges, et cetera, we wanted to get past that and add some capacity to our networks. So that's what led to the project last year to put that capacity in play. Until we had that, we were not very aggressive in the marketplace on trying to take share. Now that we have the capacity, we're being much more aggressive, and our commercial teams are out there working to gain share in both of those categories for our business.
Collin Verron: Great. It's really helpful color. And I guess my last one, there was a transaction in the [indiscernible] that was recently announced. Can you just talk about your gross appetite for M&A? I know you didn't list on your capital allocation priorities. So, I guess, just any commentary on M&A for American Woodmark.
Scott Culbreth : Sure. It's a great question. Our strategic focus over the last few years has been certainly focused around organic growth. And that continues throughout the strategic plan and cycle that we've even got out in our higher deck over the next 5 years. I'll tell you, acquisitions are not a priority. But with that said, we're going to look at assets as they become available. In a particular case, you're mentioning we didn't see a strategic fit primarily around the product line. The dealer channel aspect of that business was interesting, but the price points are well outside the range in which we participate and just not a fit overall.
Operator: The next question is from Tim Wojs with Baird. Please go ahead.
Tim Wojs : Maybe just start, Scott, on the ERP piece. Is that -- once you get that live out West, is everything kind of on one system after that? I guess is this kind of the last piece or there's kind of more conversions that we can do.
Scott Culbreth : That's a fantastic question, Tim. So, I would tell you this is the start from a manufacturing standpoint. If you were to go back a couple of years ago when we first started down this journey, we turned on finance and procurement. So that was the first area that we tackled. Now we're moving into the manufacturing footprint. We had a great opportunity with the opening of our facility in Monterrey to treat that basically as a pilot, so we went live on the solution in Monterrey. It was much lower risk. Our team has been in the planning phase all of this calendar year, it will continue as we go forward, and we'll hit those West Coast operations next. We will then have a sequence beyond that and beyond that to cycle through the remaining operations, and it's a multiyear journey. So, we're at the start as opposed to the end when it comes to that effort.
Tim Wojs: Okay. I got you. And then I guess from a long-term perspective, like what would the benefits be that you guys don't have today? Is it just the ability to kind of seamlessly push off between plants?
Scott Culbreth : I would actually say that it should be efficiencies in every aspect of our business because of the complexities we have on still having multiple platforms across different businesses post-acquisition. So, allowing us to get all of those systems onto one integrated system, having those be up to date, better reporting, better information should lead to better decision-making. You could translate that into margin. You can translate that into labor efficiency, et cetera. Those are the types of areas we expect to see benefits inclusive of balance sheet. When it comes to forecasting and SIOP and how much inventory we're holding in the network, we would expect some cash flow working capital benefits as well.
Tim Wojs: Okay. Great. And then I guess, explicitly, it doesn't sound like it's much of an impact. But how are you guys kind of thinking about price and kind of raw material costs in fiscal '25?
Scott Culbreth : Yes. Really no change from our message over the last couple of quarters. Most of our actions in that space were tied to inflation in indices. And if we've seen things move down and it's appropriate and justified, we'll have conversations with accounts around that. But it's got to be in check and in balance with inflation.
Tim Wojs: Okay. And then, I guess, the last one just, we've heard instances across the space about mix down, especially in bigger ticket categories. I guess just given kind of your price points and kind of position in the marketplace. I guess, first, do you see mix down? And then second, could that technically be a benefit for you guys if that's happening?
Scott Culbreth : So, I'll start with the end conclusion. There should be a benefit because that's rotation down into the value price points in which we participate. So, we've not seen the level of mix degradation that you're highlighting perhaps from other players in building products. Within our business, though, what I would call out specifically, you think about our new construction business overall and what we offer there. We have our Timberlake brand, and then we have an Origins by Timberlake brand as well. We do see builders making choices to move out of Timberlake into Origins. That was part of the acquisition strategy that we put in place over 6 years ago. So, we expected that to come. So, we're seeing some of that. What is the result? Well, the cabinet price per box will be lower but the margin percentage should be acceptable or better. So, we are seeing a little bit of that impact top-line equation for us. And also, the other one I'd mention is even inside our new construction business, there is a good, better, best strategy. Most of that business has always been in the middle and the better. We had a little bit sitting on top in the best category. We've seen that start to move down a little bit as builders are making choice around price points of their offering. So, a little bit in new construction, but we really haven't seen much in repair remodel when it comes to mixed acquisition.
Tim Wojs: Okay. I'll add as one more. Just on content. I mean, have you seen with smaller homes or smaller jobs -- I mean, have you seen a big impact on like the number of cabinets or the content per job? Or has cabinet -- have cabinets been kind of, I don't know if spare is the right word, but have -- has that kind of been not a big deal for you guys?
Scott Culbreth : Yes, that's not really been a big deal for us. Even though the homes are going smaller, we're still okay with cabinet count. Typically, builders as well as consumers are trying to protect that kitchen space. So, they're still looking for a nice area and plenty of storage. Even if the kitchen was to shrink, what we're also seeing is a lot of consumers are maybe wanting a small house but feature-rich. So now you may have cabinets that are showing up in the laundry room, you may have them in a drop room when you come in off the garage. So, we've still been pretty comfortable with the overall cabinet count per home.
Operator: [Operator Instructions]. As I do not see anyone else in line to ask a question, I would like to turn the call back over to Mr. Joachimczyk for closing remarks.
Paul Joachimczyk : Since there are no additional questions, this concludes our call. Thank you all for taking the time to participate.
Operator: The conference has now concluded. Thank you for your participation. You may now disconnect your lines.
Subscribe now to gain full access to the earnings summary, 5 years analyst estimates and more exclusive content.
Subscribe NowWARNING: AI-generated summary.
While this is a phenomenal tool that can save you time and provide meaningful insights and key takeaways from the earnings call, it may contain inaccuracies or misinterpretations. For precise information, please refer to the original transcript.
(* All numbers are in thousands)
Fiscal Year | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 825,465 | 947,045 | 1,030,248 | 1,250,274 | 1,645,319 | 1,650,333 | 1,744,014 | 1,857,186 | 2,066,200 | 1,847,502 |
Cost Of Revenue | 672,933 | 747,351 | 805,612 | 994,871 | 1,298,846 | 1,321,147 | 1,424,739 | 1,630,742 | 1,708,676 | 1,469,695 |
Gross Profit | 152,532 | 199,694 | 224,636 | 255,403 | 346,473 | 329,186 | 319,275 | 226,444 | 357,524 | 377,807 |
Research And Development Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General And Administrative Expenses | 33,773 | 40,045 | 45,419 | 69,855 | 112,917 | 113,334 | 112,283 | 97,547 | 125,045 | 124,008 |
Selling And Marketing Expenses | 64,304 | 66,489 | 70,979 | 77,843 | 89,875 | 83,608 | 89,464 | 92,555 | 94,602 | 92,603 |
Selling General And Administrative Expenses | 98,077 | 106,534 | 116,398 | 147,698 | 202,792 | 196,942 | 201,747 | 190,102 | 219,647 | 216,611 |
Other Expenses | 207 | -996 | 1,572 | 109 | 4,846 | -2,687 | -11,117 | -476 | 232 | -1,219 |
Operating Expenses | 98,077 | 106,534 | 116,398 | 147,698 | 202,792 | 196,942 | 201,747 | 190,102 | 219,647 | 216,611 |
Cost And Expenses | 771,010 | 853,885 | 922,010 | 1,142,569 | 1,501,638 | 1,518,089 | 1,626,486 | 1,820,844 | 1,928,323 | 1,686,306 |
Interest Income | 0 | 0 | 0 | 0 | 35,652 | 29,027 | 23,128 | 10,189 | 15,994 | 0 |
Interest Expense | 308 | 1,374 | -687 | 12,945 | 35,652 | 29,027 | 23,128 | 10,189 | 15,994 | 8,207 |
Depreciation And Amortization | 14,526 | 15,000 | 17,600 | 42,700 | 91,600 | 123,918 | 126,181 | 124,216 | 93,744 | 48,337 |
EBITDA | 54,455 | 93,160 | 108,238 | 107,705 | 148,527 | 132,226 | 106,411 | 35,866 | 138,109 | 209,533 |
Operating Income | 54,695 | 93,160 | 108,238 | 107,705 | 54,081 | 33,713 | 6,122 | -60,740 | 136,352 | 161,196 |
Total Other Income Expenses Net | 240 | -996 | 1,572 | 109 | 56,807 | 66,835 | 71,313 | 17,761 | -13,666 | -9,228 |
income Before Tax | 54,387 | 91,786 | 108,925 | 94,760 | 110,888 | 100,548 | 77,435 | -42,979 | 122,686 | 151,968 |
Income Tax Expense | 18,888 | 33,063 | 37,726 | 31,619 | 27,200 | 25,687 | 18,672 | -13,257 | 28,963 | 35,752 |
Net Income | 35,499 | 58,723 | 71,199 | 63,141 | 83,688 | 73,653 | 61,193 | -29,722 | 93,723 | 116,216 |
Eps | 2.210 | 3.620 | 4.390 | 3.800 | 4.840 | 4.430 | 3.610 | -1.790 | 5.640 | 7.150 |
Eps Diluted | 2.210 | 3.570 | 4.340 | 3.610 | 4.830 | 4.420 | 3.590 | -1.790 | 5.620 | 7.150 |
Weighted Average Shares Outstanding | 16,062.895 | 16,244.041 | 16,232.775 | 16,631 | 17,289 | 16,908 | 16,970 | 16,591.999 | 16,614 | 16,260.224 |
Weighted Average Shares Outstanding Diluted | 16,079.671 | 16,441.571 | 16,398.240 | 17,503.922 | 17,330 | 16,952 | 17,037 | 16,591.999 | 16,684.999 | 16,260.221 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Fiscal Year | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Cash And Cash Equivalents | 149,541 | 174,463 | 176,978 | 78,410 | 57,656 | 97,059 | 91,071 | 22,325 | 41,732 | 87,398 |
Short Term Investments | 35,500 | 25,750 | 51,750 | 8,000 | 1,500 | 0 | 0 | 0 | 0 | 0 |
Cash And Short Term Investments | 185,041 | 200,213 | 228,728 | 86,410 | 59,156 | 97,059 | 91,071 | 22,325 | 41,732 | 87,398 |
Net Receivables | 46,142 | 55,813 | 63,115 | 162,351 | 126,910 | 106,344 | 146,866 | 156,961 | 119,163 | 132,107 |
Inventory | 35,988 | 39,319 | 42,859 | 104,801 | 108,528 | 111,836 | 140,282 | 228,259 | 190,699 | 159,101 |
Other Current Assets | 14,324 | 6,864 | 4,526 | 10,805 | 11,441 | 9,933 | 13,861 | 21,112 | 16,661 | 24,104 |
Total Current Assets | 281,495 | 302,209 | 339,228 | 364,367 | 306,035 | 325,172 | 392,080 | 428,657 | 368,255 | 402,710 |
Property Plant Equipment Net | 85,516 | 99,332 | 107,933 | 218,102 | 208,263 | 331,492 | 327,120 | 321,863 | 318,941 | 402,118 |
Goodwill | 0 | 0 | 0 | 767,451 | 767,612 | 767,612 | 767,612 | 767,612 | 767,612 | 767,612 |
Intangible Assets | 0 | 0 | 0 | 267,667 | 218,666 | 169,666 | 121,778 | 76,111 | 30,444 | 0 |
Goodwill And Intangible Assets | 0 | -32,574 | -18,047 | 1,035,118 | 986,278 | 937,278 | 889,390 | 843,723 | 798,056 | 767,612 |
Long Term Investments | 0 | 18,250 | 20,500 | 1,500 | 0 | -915 | -1,118 | 0 | -1,469 | -5,128 |
Tax Assets | 23,821 | 32,574 | 18,047 | 732 | 773 | 915 | 1,118 | 1,469 | 1,469 | 5,128 |
Other Non Current Assets | 8,072 | 46,902 | 33,612 | 25,526 | 28,582 | 28,864 | 27,924 | 36,784 | 33,546 | 21,425 |
Total Non Current Assets | 117,409 | 164,484 | 162,045 | 1,280,978 | 1,223,896 | 1,297,634 | 1,244,434 | 1,203,839 | 1,150,543 | 1,191,155 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 398,904 | 466,693 | 501,273 | 1,645,345 | 1,529,931 | 1,622,806 | 1,636,514 | 1,632,496 | 1,518,798 | 1,593,865 |
Account Payables | 83,333 | 90,739 | 99,899 | 166,312 | 147,304 | 134,494 | 91,622 | 111,422 | 63,915 | 64,470 |
Short Term Debt | 1,457 | 1,574 | 1,598 | 4,143 | 2,286 | 21,112 | 28,316 | 24,249 | 27,041 | 30,131 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | -49,045 | -55,728 | -58,587 | -95,216 | -86,027 | -78,152 | 0 | 0 | -63,915 | -30,131 |
Other Current Liabilities | 49,045 | 55,728 | 58,587 | 95,216 | 86,027 | 78,152 | 100,509 | 80,557 | 151,083 | 131,256 |
Total Current Liabilities | 84,790 | 92,313 | 101,497 | 170,455 | 149,590 | 155,606 | 220,447 | 216,228 | 178,124 | 195,726 |
Long Term Debt | 21,498 | 22,478 | 15,279 | 809,897 | 689,205 | 707,375 | 623,078 | 601,816 | 450,766 | 368,369 |
Deferred Revenue Non Current | 0 | 1,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106,573 |
Deferred Tax Liabilities Non Current | 0 | -1,800 | 0 | 71,563 | 64,749 | 52,935 | 38,348 | 38,340 | 11,930 | 5,002 |
Other Non Current Liabilities | 62,774 | 71,141 | 32,048 | 11,765 | 6,034 | 6,352 | 11,745 | 3,229 | 4,190 | 7,819 |
Total Non Current Liabilities | 84,272 | 93,619 | 47,327 | 893,225 | 759,988 | 766,662 | 673,171 | 643,385 | 466,886 | 487,763 |
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Lease Obligations | 6,518 | 5,591 | 5,297 | 5,297 | 4,359 | 131,350 | 129,622 | 117,069 | 106,148 | 109,965 |
Total Liabilities | 169,062 | 185,932 | 148,824 | 1,063,680 | 909,578 | 922,268 | 893,618 | 859,613 | 645,010 | 683,489 |
Preferred Stock | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock | 150,001 | 163,290 | 168,835 | 361,158 | 352,424 | 359,430 | 362,524 | 363,224 | 370,259 | 359,784 |
Retained Earnings | 120,698 | 164,756 | 224,031 | 269,576 | 317,420 | 392,281 | 434,940 | 399,434 | 493,157 | 543,274 |
Accumulated Other Comprehensive Income Loss | -40,857 | -47,285 | -40,417 | -49,069 | -49,491 | -51,173 | -54,568 | 10,225 | 10,372 | 7,318 |
Other Total Stockholders Equity | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Stockholders Equity | 229,842 | 280,761 | 352,449 | 581,665 | 620,353 | 700,538 | 742,896 | 772,883 | 873,788 | 910,376 |
Total Equity | 229,842 | 280,761 | 352,449 | 581,665 | 620,353 | 700,538 | 742,896 | 772,883 | 873,788 | 910,376 |
Total Liabilities And Stockholders Equity | 398,904 | 466,693 | 501,273 | 1,645,345 | 1,529,931 | 1,622,806 | 1,636,514 | 1,632,496 | 1,518,798 | 1,593,865 |
Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities And Total Equity | 398,904 | 466,693 | 501,273 | 1,645,345 | 1,529,931 | 1,622,806 | 1,636,514 | 1,632,496 | 1,518,798 | 1,593,865 |
Total Investments | 35,500 | 44,000 | 72,250 | 9,500 | 1,500 | -915 | -1,118 | 0 | -1,469 | -5,128 |
Total Debt | 22,955 | 24,052 | 16,877 | 814,040 | 691,491 | 728,487 | 651,394 | 626,065 | 477,807 | 508,465 |
Net Debt | -126,586 | -150,411 | -160,101 | 735,630 | 633,835 | 631,428 | 560,323 | 603,740 | 436,075 | 421,067 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Fiscal Year | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 35,499 | 58,723 | 71,199 | 63,141 | 83,688 | 74,861 | 58,763 | -29,722 | 93,723 | 116,216 |
Depreciation And Amortization | 14,526 | 16,456 | 18,682 | 45,004 | 94,446 | 98,513 | 100,289 | 96,606 | 93,744 | 110,146 |
Deferred Income Tax | 2,448 | 6,661 | 9,899 | 21,404 | -7,805 | -11,499 | -13,668 | -25,717 | -24,152 | -9,565 |
Stock Based Compensation | 3,497 | 3,609 | 3,469 | 3,097 | 3,040 | 3,989 | 4,598 | 4,708 | 7,396 | 10,682 |
Change In Working Capital | 2,462 | -8,787 | -2,017 | -29,383 | 21,961 | -23,375 | -44,619 | -123,214 | -76,988 | -6,414 |
Accounts Receivables | 288 | -9,938 | -7,780 | -18,786 | 9,719 | 21,018 | -42,829 | -11,366 | 35,011 | -15,032 |
Inventory | -5,605 | -4,276 | -4,925 | 2,802 | -4,852 | -4,486 | -31,196 | -70,386 | 30,937 | 28,459 |
Accounts Payables | 5,113 | 723 | 6,301 | -858 | -4,775 | -6,237 | 32,752 | 16,386 | -50,191 | 227 |
Other Working Capital | 2,666 | 4,704 | 4,387 | -12,541 | 21,869 | -33,670 | -3,346 | -57,848 | -92,745 | -20,068 |
Other Non Cash Items | 305 | -4,884 | -24,152 | -16,488 | -4,485 | 35,053 | 46,400 | 101,784 | 103,004 | 227,005 |
Net Cash Provided By Operating Activities | 58,737 | 71,778 | 77,080 | 86,775 | 190,845 | 177,542 | 151,763 | 24,445 | 196,727 | 230,750 |
Investments In Property Plant And Equipment | -20,015 | -28,685 | -21,811 | -47,590 | -32,128 | -31,670 | -35,734 | -44,122 | -42,600 | -92,241 |
Acquisitions Net | 0 | 846 | 37 | -57,200 | -7,182 | 323 | 3,889 | 10 | 43 | 50 |
Purchases Of Investments | -35,500 | -46,750 | -85,000 | -25,000 | 0 | -323 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments | 0 | 38,250 | 56,750 | 87,750 | 8,000 | 1,500 | 0 | 0 | 0 | 0 |
Other Investing Activites | -1,091 | -4,434 | -3,720 | -2,276 | -6,613 | -8,746 | -10,584 | -7,460 | -670 | -1,193 |
Net Cash Used For Investing Activites | -56,606 | -40,773 | -53,744 | -44,316 | -37,923 | -38,916 | -42,429 | -51,572 | -43,227 | -92,191 |
Debt Repayment | -1,309 | -1,547 | -11,731 | -96,572 | -122,205 | -98,468 | -441,041 | -50,891 | -132,894 | -2,749 |
Common Stock Issued | 14,268 | 8,114 | 2,366 | 1,289 | 500 | 295 | 0 | 0 | 0 | 0 |
Common Stock Repurchased | -5,053 | -16,593 | -13,407 | -29,000 | -50,000 | -1,050 | -20,000 | -25,000 | -1,199 | -87,652 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activites | 5,304 | 7,139 | 5,428 | -16,010 | -1,971 | -1,050 | 345,719 | 34,272 | -1,199 | -2,492 |
Net Cash Used Provided By Financing Activities | 11,710 | -6,083 | -20,821 | -141,027 | -173,676 | -99,223 | -115,322 | -41,619 | -134,093 | -92,893 |
Effect Of Forex Changes On Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash | 13,841 | 24,922 | 2,515 | -98,568 | -20,754 | 39,403 | -5,988 | -68,746 | 19,407 | 45,666 |
Cash At End Of Period | 149,541 | 174,463 | 176,978 | 78,410 | 57,656 | 97,059 | 91,071 | 22,325 | 41,732 | 87,398 |
Cash At Beginning Of Period | 135,700 | 149,541 | 174,463 | 176,978 | 78,410 | 57,656 | 97,059 | 91,071 | 22,325 | 41,732 |
Operating Cash Flow | 58,737 | 71,778 | 77,080 | 86,775 | 190,845 | 177,542 | 151,763 | 24,445 | 196,727 | 230,750 |
Capital Expenditure | -20,015 | -28,685 | -21,811 | -47,590 | -32,128 | -31,670 | -35,734 | -44,122 | -42,600 | -92,241 |
Free Cash Flow | 38,722 | 43,093 | 55,269 | 39,185 | 158,717 | 145,872 | 116,029 | -19,677 | 154,127 | 138,509 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Revenue (TTM) : | P/S (TTM) : | 0.81 | ||
Net Income (TTM) : | P/E (TTM) : | 13.67 | ||
Enterprise Value (TTM) : | 1.906B | EV/FCF (TTM) : | 19.95 | |
Dividend Yield (TTM) : | 0 | Payout Ratio (TTM) : | 0 | |
ROE (TTM) : | 0.12 | ROIC (TTM) : | 0.09 | |
SG&A/Revenue (TTM) : | 0.06 | R&D/Revenue (TTM) : | 0 | |
Net Debt (TTM) : | 1.848B | Debt/Equity (TTM) | 0.44 | P/B (TTM) : | 1.62 | Current Ratio (TTM) : | 1.98 |
Trading Metrics:
Open: | 94.75 | Previous Close: | 94.47 | |
Day Low: | 94.12 | Day High: | 95.47 | |
Year Low: | 70.58 | Year High: | 106.57 | |
Price Avg 50: | 93.99 | Price Avg 200: | 92.13 | |
Volume: | 148164 | Average Volume: | 198465 |