Methode Electronics, Inc. (NYSE: MEI), a leading
global supplier of custom-engineered solutions for user interface,
lighting and power distribution applications, today announced
financial results for the second quarter of fiscal 2025 ended
November 2, 2024.
Fiscal Second Quarter 2025 Highlights
- Net sales were $292.6 million
- Electric and hybrid vehicle applications were 20% of net
sales
- Pre-tax income was $1.6 million; Adjusted pre-tax income was
$6.2 million
- Tax expense of $3.2 million primarily due to an increase in
valuation allowance for U.S deferred tax assets
- Net loss was $1.6 million, or $0.05 per diluted share
- Adjusted net income was $5.2 million, or $0.14 per diluted
share
- Company was in full compliance with all debt covenants
Management CommentsPresident and Chief
Executive Officer Jon DeGaynor said, “The team is energized, and
these results demonstrate that we are heading in the right
direction. Our sales in the quarter were the highest that we have
reported since fiscal 2023, and our pre-tax income returned to
positive territory. Our bookings remained solid, and our EV sales
activity is steadily growing.”
Mr. DeGaynor added, “We continue to navigate the challenging
transition from a portfolio that is primarily user interface
products to one that is more balanced with the growth of power and
lighting solutions, which is driving our 50 plus new program
launches. In addition, our key markets of automotive and commercial
vehicles continue to experience well-known headwinds. Despite these
challenges and this environment, we are maintaining our previous
sales guidance and raising our adjusted pre-tax income guidance for
fiscal 2025.”
Mr. DeGaynor concluded, “This guidance is based on the current
forecasts from our customers and other third-party sources, both of
which have seen recent volatility. Our immediate focus remains on
executing program launches and taking decisive actions to control
costs; while continuing to build the executive team such as we did
with the recent appointment of the Senior Vice President of our
Global Automotive Business.”
Consolidated Fiscal Second Quarter 2025 Financial
ResultsThe Company’s typical fiscal year is 52 weeks but
occasionally requires an additional week in order for the fiscal
year to end on the Saturday closest to April 30. The current fiscal
year ending May 3, 2025, is a 53-week fiscal year with the
additional week being included in this fiscal quarter making it a
14-week period. In the prior fiscal year, the second quarter was a
13-week period.
Methode's net sales were $292.6 million, compared to $288.0
million in the same quarter of fiscal 2024. The increase was mainly
driven by higher volume for power distribution products for data
centers, partially offset by automotive weakness in Asia. Excluding
foreign currency translation, net sales were up $0.3 million
compared to the same quarter of fiscal 2024.
Income from operations was $9.4 million, compared to a loss of
$51.3 million in the same quarter of fiscal 2024. The increase was
mainly due to a $56.5 million goodwill impairment charge recognized
in the prior year. There was no goodwill impairment in the second
quarter of fiscal 2025. Also driving the increase were lower
freight costs compared to the prior year. Adjusted income from
operations, a non-GAAP financial measure, was $14.3 million, up
from $6.0 million in the same quarter of fiscal 2024. The adjusted
income from operations excluded expenses of $4.8 million for
transformation costs and $0.1 million in restructuring costs.
Net loss was $1.6 million or $0.05 per diluted share, compared
to $55.3 million or $1.55 per diluted share in the same quarter of
fiscal 2024. The smaller net loss was mainly driven by the prior
year goodwill impairment. Adjusted net income, a non-GAAP financial
measure, was $5.2 million, or $0.14 per diluted share, compared to
adjusted net income of $2.4 million or $0.06 per diluted share in
the same quarter of fiscal 2024. The adjusted net income excluded
expenses of $3.7 million for transformation costs, $3.2 million for
valuation allowance on deferred tax assets, $0.1 million in
restructuring costs and a gain of $0.2 million on sale of non-core
assets.
EBITDA (Earnings Before Interest, Taxes, Depreciation and
Amortization of Intangibles), a non-GAAP financial measure, was
$22.1 million, compared to a negative $36.7 million in the same
quarter of fiscal 2024. Adjusted EBITDA, a non-GAAP financial
measure, was $26.7 million, compared to $21.2 million in the same
quarter of fiscal 2024. The adjusted EBITDA excluded expenses of
$4.8 million for transformation costs, $0.1 million for
restructuring costs and a gain of $0.3 million on sale of non-core
assets.
Debt was $340.6 million at the end of the quarter, compared to
$330.9 million at the end of fiscal 2024. Net debt, a non-GAAP
financial measure defined as debt less cash and cash equivalents,
was $243.6 million, compared to $169.4 million at the end of fiscal
2024. The company was in full compliance with all debt covenants at
the end of the quarter.
Net cash provided by operating activities was a negative $48.0
million for the quarter, compared to a negative $0.6 million in the
same quarter of fiscal 2024. The primary driver of the lower net
cash in the quarter was lower accounts payable due to the timing of
payments between the first and second quarter as well as the
14-week period. Free cash flow, a non-GAAP financial measure
defined as net cash provided by operating activities less purchases
of property, plant, and equipment, was a negative $58.4 million,
compared to a negative $11.3 million in the same quarter of fiscal
2024.
Segment Fiscal Second Quarter 2025 Financial
ResultsComparing the Automotive segment’s quarter to the
same quarter of fiscal 2024,
- Net sales were $145.5 million, down from $154.3 million. Net
sales decreased by $8.8 million or 5.7% primarily due to lower
volume in Asia mainly related to a previously disclosed EV lighting
program roll-off. The lower sales were partially offset by higher
volume in Europe driven by program launches. Sales in North America
were flat as new program launches were offset by legacy program
roll-offs. Partially offsetting the net sales decrease was
favorable foreign currency translation of $2.1 million.
- Income from operations was $0.7 million, or 0.5% of net sales,
compared to a loss of $61.5 million or 39.9% of net sales in the
prior year. The increase was mainly due to a $56.5 million goodwill
impairment charge in the prior year. There was no goodwill
impairment in the second quarter of fiscal 2025. The increase was
also driven by lower premium freight and lower selling and
administrative expense.
Comparing the Industrial segment’s quarter to the same quarter
of fiscal 2024,
- Net sales were $131.4 million, up from $120.4 million. Net
sales increased by $11.0 million or 9.1% driven primarily by higher
demand for power distribution products for data centers, which was
partially offset by lower demand for lighting products in the
commercial vehicle and off-road equipment markets. Also
contributing to the net sales increase was favorable foreign
currency translation of $2.2 million.
- Income from operations was $24.3 million, down from $25.7
million. Income from operations was 18.5% of net sales, down from
21.3% primarily due to lower gross margin driven primarily by
product sales mix and higher selling and administrative
expense.
Comparing the Interface segment’s quarter to the same quarter of
fiscal 2024,
- Net sales were $15.7 million, up from $11.7 million. The
increase was mainly due to higher volume of transceivers for
servers and touch panels for appliances.
- Income from operations was $4.7 million, up from $1.0 million.
Income from operations was 29.9% of net sales, up from 8.5%. Both
increases were mainly due to the higher sales volume and an
inventory reserve reduction.
GuidanceFor fiscal 2025, the company reaffirmed
its expectation for net sales to be similar to fiscal 2024 but
raised its adjusted pre-tax income expectation from approaching
breakeven to approximately breakeven. The company expects net sales
for the third quarter of fiscal 2025 to be similar to the prior
year. For adjusted pre-tax income, the company expects the fourth
quarter of fiscal 2025 to be significantly stronger than the third
quarter of fiscal 2025, with the third quarter potentially having a
pre-tax loss. For fiscal 2026, the company reaffirmed its
expectation for net sales to be greater than fiscal 2025 and
pre-tax income to be positive and notably greater than fiscal
2025.
The guidance is subject to change due to a variety of factors
including the successful launch of multiple new programs, the
ultimate take rates on new EV programs, success and timing of cost
recovery actions, inflation, global economic instability, supply
chain disruptions, transformation and restructuring efforts,
potential impairments, any acquisitions or divestitures, and legal
matters.
Conference CallThe company will conduct a
conference call and webcast to review financial and operational
highlights led by its President and Chief Executive Officer, Jon
DeGaynor, and Chief Financial Officer, Laura Kowalchik, today at
10:00 a.m. CST.
To participate in the conference call, please dial 888-506-0062
(domestic) or 973-528-0011 (international) at least five minutes
prior to the start of the event. A simultaneous webcast can be
accessed through the company’s website, www.methode.com, on the
Investors page.
A replay of the teleconference will be available shortly after
the call through December 19, 2024, by dialing 877-481-4010 and
providing passcode 51622. A webcast replay will also be available
on the company’s website, www.methode.com, on the Investors
page.
About Methode Electronics, Inc.Methode
Electronics, Inc. (NYSE: MEI) is a leading global supplier of
custom-engineered solutions with sales, engineering and
manufacturing locations in North America, Europe, Middle East and
Asia. We design, engineer, and produce mechatronic products for
OEMs utilizing our broad range of technologies for user interface,
LED lighting system, power distribution and sensor
applications.
Our solutions are found in the end markets of transportation
(including automotive, commercial vehicle, e-bike, aerospace, bus,
and rail), cloud computing infrastructure, construction equipment,
and consumer appliances. Our business is managed on a segment
basis, with those segments being Automotive, Industrial, and
Interface.
Non-GAAP Financial MeasuresTo supplement the
company's financial statements presented in accordance with
generally accepted accounting principles in the United States
(“GAAP”), Methode uses Adjusted Net Income (Loss), Adjusted
Earnings (Loss) Per Share, Adjusted Pre-Tax Income (Loss), Adjusted
Income (Loss) from Operations, EBITDA, Adjusted EBITDA, Net Debt
and Free Cash Flow as non-GAAP measures. Reconciliation to the
nearest GAAP measures of all non-GAAP measures included in this
press release can be found at the end of this release. Methode's
definitions of these non-GAAP measures may differ from similarly
titled measures used by others. These non-GAAP measures should be
considered supplemental to, and not a substitute for, financial
information prepared in accordance with GAAP. The company believes
that these non-GAAP measures are useful because they (i) provide
both management and investors meaningful supplemental information
regarding financial performance by excluding certain expenses and
benefits that may not be indicative of recurring core business
operating results, (ii) permit investors to view Methode's
performance using the same tools that management uses to evaluate
its past performance, reportable business segments and prospects
for future performance, (iii) are commonly used by other companies
in our industry and provide a comparison for investors to the
company’s performance versus its competitors and (iv) otherwise
provide supplemental information that may be useful to investors in
evaluating Methode.
Forward-Looking StatementsThis press release
contains forward-looking statements within the meaning of the
Private Securities Litigation Reform Act of 1995 that reflect, when
made, our current views with respect to current events and
financial performance. Such forward-looking statements are subject
to many risks, uncertainties and factors relating to our operations
and business environment, which may cause our actual results to be
materially different from any future results, expressed or implied,
by such forward-looking statements. All statements that address
future operating, financial or business performance or our
strategies or expectations are forward-looking statements. In some
cases, you can identify these statements by forward-looking words
such as “may,” “might,” “will,” “should,” “expects,” “plans,”
“intends,” “anticipates,” “believes,” “estimates,” “predicts,”
“projects,” “potential,” “outlook” or “continue,” and other
comparable terminology. Factors that could cause actual results to
differ materially from these forward-looking statements include,
but are not limited to, the following:
- Dependence on the automotive, commercial vehicle, and
construction industries;
- Timing, quality and cost of new program launches;
- Changes in electric vehicle (“EV”) demand;
- Investment in programs prior to the recognition of
revenue;
- Failure to attract and retain qualified personnel;
- Impact from production delays or cancelled orders;
- Impact from inflation;
- Dependence on the availability and price of materials;
- Dependence on a small number of large customers, including one
large automotive customer;
- Dependence on our supply chain;
- Risks related to conducting global operations;
- Effects of potential catastrophic events or other business
interruptions;
- Ability to withstand pricing pressures, including price
reductions;
- Potential impact of securities class action, other litigation,
and government investigations and inquiries;
- Ability to compete effectively;
- Our lengthy sales cycle;
- Risks relating to our use of requirements contracts;
- Potential work stoppages;
- Ability to successfully benefit from acquisitions and
divestitures;
- Ability to manage our debt levels and comply with restrictions
and covenants under our credit agreement;
- Interest rate changes and variable rate instruments;
- Timing and magnitude of costs associated with restructuring
activities;
- Recognition of goodwill and other intangible asset impairment
charges;
- Ability to remediate material weaknesses in our internal
control over financial reporting;
- Currency fluctuations;
- Income tax rate fluctuations;
- Judgments related to accounting for tax positions;
- Ability to withstand business interruptions;
- Potential IT security threats or breaches;
- Ability to protect our intellectual property;
- Costs associated with environmental, health and safety
regulations;
- International trade disputes resulting in tariffs and our
ability to mitigate tariffs;
- Impact from climate change and related regulations; and
- Ability to avoid design or manufacturing defects.
Additional details and factors are discussed
under the caption “Risk Factors” in our periodic reports filed with
the Securities and Exchange Commission. New risks and uncertainties
arise from time to time, and it is impossible for us to predict
these events or how they may affect us. Any forward-looking
statements made by us speak only as of the date on which they are
made. We are under no obligation to, and expressly disclaim any
obligation to, update or alter our forward-looking statements,
whether as a result of new information, subsequent events or
otherwise.
For Methode Electronics, Inc.Robert K.
CherryVice President, Investor
Relationsrcherry@methode.com+1-708-457-4030
METHODE ELECTRONICS, INC. AND
SUBSIDIARIESCONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)(in millions, except per-share
data) |
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
November 2, 2024 |
|
|
October 28, 2023 |
|
|
November 2, 2024 |
|
|
October 28, 2023 |
|
|
|
(14 Weeks) |
|
|
(13 Weeks) |
|
|
(27 Weeks) |
|
|
(26 Weeks) |
|
Net sales |
|
$ |
292.6 |
|
|
$ |
288.0 |
|
|
$ |
551.1 |
|
|
$ |
577.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of products sold |
|
|
234.7 |
|
|
|
235.7 |
|
|
|
448.6 |
|
|
|
471.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
57.9 |
|
|
|
52.3 |
|
|
|
102.5 |
|
|
|
106.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and administrative expenses |
|
|
42.6 |
|
|
|
40.9 |
|
|
|
88.8 |
|
|
|
85.4 |
|
Goodwill impairment |
|
|
— |
|
|
|
56.5 |
|
|
|
— |
|
|
|
56.5 |
|
Amortization of intangibles |
|
|
5.9 |
|
|
|
6.2 |
|
|
|
11.8 |
|
|
|
11.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
|
9.4 |
|
|
|
(51.3 |
) |
|
|
1.9 |
|
|
|
(47.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
6.2 |
|
|
|
4.4 |
|
|
|
11.0 |
|
|
|
7.2 |
|
Other expense (income), net |
|
|
1.6 |
|
|
|
(0.2 |
) |
|
|
2.4 |
|
|
|
(0.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax income (loss) |
|
|
1.6 |
|
|
|
(55.5 |
) |
|
|
(11.5 |
) |
|
|
(54.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit) |
|
|
3.2 |
|
|
|
(0.2 |
) |
|
|
8.4 |
|
|
|
(0.1 |
) |
Net
loss |
|
$ |
(1.6 |
) |
|
$ |
(55.3 |
) |
|
$ |
(19.9 |
) |
|
$ |
(54.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.05 |
) |
|
$ |
(1.55 |
) |
|
$ |
(0.56 |
) |
|
$ |
(1.52 |
) |
Diluted |
|
$ |
(0.05 |
) |
|
$ |
(1.55 |
) |
|
$ |
(0.56 |
) |
|
$ |
(1.52 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends per share |
|
$ |
0.14 |
|
|
$ |
0.14 |
|
|
$ |
0.28 |
|
|
$ |
0.28 |
|
METHODE ELECTRONICS, INC. AND
SUBSIDIARIESCONSOLIDATED BALANCE SHEETS
(in millions, except share and per-share
data) |
|
|
|
November 2, 2024 |
|
|
April 27, 2024 |
|
|
|
(unaudited) |
|
|
|
|
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
97.0 |
|
|
$ |
161.5 |
|
Accounts receivable, net |
|
|
255.9 |
|
|
|
262.6 |
|
Inventories |
|
|
228.2 |
|
|
|
186.2 |
|
Income tax receivable |
|
|
4.9 |
|
|
|
4.0 |
|
Prepaid expenses and other current assets |
|
|
24.2 |
|
|
|
18.7 |
|
Assets held for sale |
|
|
2.7 |
|
|
|
4.7 |
|
Total current assets |
|
|
612.9 |
|
|
|
637.7 |
|
Long-term assets: |
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
217.2 |
|
|
|
212.1 |
|
Goodwill |
|
|
170.4 |
|
|
|
169.9 |
|
Other intangible assets, net |
|
|
246.0 |
|
|
|
256.7 |
|
Operating lease right-of-use assets, net |
|
|
27.2 |
|
|
|
26.7 |
|
Deferred tax assets |
|
|
35.7 |
|
|
|
34.7 |
|
Pre-production costs |
|
|
43.8 |
|
|
|
44.1 |
|
Other long-term assets |
|
|
21.9 |
|
|
|
21.6 |
|
Total long-term assets |
|
|
762.2 |
|
|
|
765.8 |
|
Total assets |
|
$ |
1,375.1 |
|
|
$ |
1,403.5 |
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable |
|
$ |
129.8 |
|
|
$ |
132.4 |
|
Accrued employee liabilities |
|
|
31.5 |
|
|
|
38.0 |
|
Other accrued liabilities |
|
|
45.4 |
|
|
|
46.0 |
|
Short-term operating lease liabilities |
|
|
7.6 |
|
|
|
6.7 |
|
Short-term debt |
|
|
0.2 |
|
|
|
0.2 |
|
Income tax payable |
|
|
8.1 |
|
|
|
8.1 |
|
Total current liabilities |
|
|
222.6 |
|
|
|
231.4 |
|
Long-term liabilities: |
|
|
|
|
|
|
Long-term debt |
|
|
340.4 |
|
|
|
330.7 |
|
Long-term operating lease liabilities |
|
|
21.5 |
|
|
|
20.6 |
|
Long-term income tax payable |
|
|
— |
|
|
|
9.3 |
|
Other long-term liabilities |
|
|
21.4 |
|
|
|
16.8 |
|
Deferred tax liabilities |
|
|
30.9 |
|
|
|
28.7 |
|
Total long-term liabilities |
|
|
414.2 |
|
|
|
406.1 |
|
Total liabilities |
|
|
636.8 |
|
|
|
637.5 |
|
Shareholders' equity: |
|
|
|
|
|
|
Common stock, $0.50 par value, 100,000,000 shares authorized,
36,621,507 shares and 36,650,909 shares issued as of November 2,
2024 and April 27, 2024, respectively |
|
|
18.3 |
|
|
|
18.3 |
|
Additional paid-in capital |
|
|
188.6 |
|
|
|
183.6 |
|
Accumulated other comprehensive loss |
|
|
(37.7 |
) |
|
|
(36.7 |
) |
Treasury stock, 1,346,624 shares as of November 2, 2024 and April
27, 2024 |
|
|
(11.5 |
) |
|
|
(11.5 |
) |
Retained earnings |
|
|
580.6 |
|
|
|
612.3 |
|
Total shareholders' equity |
|
|
738.3 |
|
|
|
766.0 |
|
Total liabilities and shareholders' equity |
|
$ |
1,375.1 |
|
|
$ |
1,403.5 |
|
METHODE ELECTRONICS, INC. AND
SUBSIDIARIESCONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)(in millions) |
|
|
|
Six Months Ended |
|
|
|
November 2, 2024 |
|
|
October 28, 2023 |
|
|
|
(27 Weeks) |
|
|
(26 Weeks) |
|
Operating activities: |
|
|
|
|
|
|
Net loss |
|
$ |
(19.9 |
) |
|
$ |
(54.4 |
) |
Adjustments to reconcile net loss to net cash provided by operating
activities: |
|
|
|
|
|
|
Depreciation and amortization |
|
|
28.4 |
|
|
|
28.4 |
|
Stock-based compensation expense |
|
|
3.7 |
|
|
|
3.9 |
|
Amortization of debt issuance costs |
|
|
0.5 |
|
|
|
0.4 |
|
Partial write-off of unamortized debt issuance costs |
|
|
1.2 |
|
|
|
— |
|
(Gain) loss on sale of assets |
|
|
(0.3 |
) |
|
|
0.5 |
|
Impairment of long-lived assets |
|
|
0.4 |
|
|
|
0.6 |
|
Goodwill impairment |
|
|
— |
|
|
|
56.5 |
|
Change in deferred income taxes |
|
|
2.5 |
|
|
|
(1.0 |
) |
Other |
|
|
1.1 |
|
|
|
0.6 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
Accounts receivable |
|
|
5.2 |
|
|
|
12.5 |
|
Inventories |
|
|
(41.3 |
) |
|
|
(29.1 |
) |
Prepaid expenses and other assets |
|
|
(6.9 |
) |
|
|
(10.8 |
) |
Accounts payable |
|
|
(2.0 |
) |
|
|
(1.8 |
) |
Other liabilities |
|
|
(9.7 |
) |
|
|
(12.5 |
) |
Net
cash used in operating activities |
|
|
(37.1 |
) |
|
|
(6.2 |
) |
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
Purchases of property, plant and equipment |
|
|
(24.0 |
) |
|
|
(24.5 |
) |
Proceeds from settlement of net investment hedge |
|
|
— |
|
|
|
0.6 |
|
Proceeds from disposition of assets |
|
|
3.0 |
|
|
|
1.6 |
|
Net
cash used in investing activities |
|
|
(21.0 |
) |
|
|
(22.3 |
) |
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
|
Taxes paid related to net share settlement of equity awards |
|
|
(0.5 |
) |
|
|
(3.8 |
) |
Repayments of finance leases |
|
|
(0.1 |
) |
|
|
(0.1 |
) |
Debt issuance costs |
|
|
(1.8 |
) |
|
|
— |
|
Purchases of common stock |
|
|
(1.6 |
) |
|
|
(7.8 |
) |
Cash dividends |
|
|
(10.0 |
) |
|
|
(10.1 |
) |
Purchase of redeemable noncontrolling interest |
|
|
— |
|
|
|
(10.9 |
) |
Proceeds from borrowings |
|
|
45.0 |
|
|
|
213.9 |
|
Repayments of borrowings |
|
|
(39.1 |
) |
|
|
(179.3 |
) |
Net cash (used in) provided by financing activities |
|
|
(8.1 |
) |
|
|
1.9 |
|
Effect of foreign currency exchange rate changes on cash and cash
equivalents |
|
|
1.7 |
|
|
|
(7.9 |
) |
Decrease in cash and cash equivalents |
|
|
(64.5 |
) |
|
|
(34.5 |
) |
Cash and cash equivalents at beginning of the period |
|
|
161.5 |
|
|
|
157.0 |
|
Cash and cash equivalents at end of the
period |
|
$ |
97.0 |
|
|
$ |
122.5 |
|
|
|
|
|
|
|
|
Supplemental cash flow information: |
|
|
|
|
|
|
Cash paid during the period for: |
|
|
|
|
|
|
Interest |
|
$ |
10.3 |
|
|
$ |
6.7 |
|
Income taxes, net of refunds |
|
$ |
15.5 |
|
|
$ |
14.5 |
|
Operating lease obligations |
|
$ |
4.6 |
|
|
$ |
4.5 |
|
METHODE ELECTRONICS, INC. AND
SUBSIDIARIESRECONCILIATION OF NON-GAAP MEASURES
(unaudited)(in millions) |
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
November 2, 2024 |
|
|
October 28, 2023 |
|
|
November 2, 2024 |
|
|
October 28, 2023 |
|
|
|
(14 Weeks) |
|
|
(13 Weeks) |
|
|
(27 Weeks) |
|
|
(26 Weeks) |
|
EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(1.6 |
) |
|
$ |
(55.3 |
) |
|
$ |
(19.9 |
) |
|
$ |
(54.4 |
) |
Income tax expense (benefit) |
|
|
3.2 |
|
|
|
(0.2 |
) |
|
|
8.4 |
|
|
|
(0.1 |
) |
Interest expense, net |
|
|
6.2 |
|
|
|
4.4 |
|
|
|
11.0 |
|
|
|
7.2 |
|
Amortization of intangibles |
|
|
5.9 |
|
|
|
6.2 |
|
|
|
11.8 |
|
|
|
11.9 |
|
Depreciation |
|
|
8.4 |
|
|
|
8.2 |
|
|
|
16.6 |
|
|
|
16.5 |
|
EBITDA |
|
|
22.1 |
|
|
|
(36.7 |
) |
|
|
27.9 |
|
|
|
(18.9 |
) |
Goodwill impairment |
|
|
— |
|
|
|
56.5 |
|
|
|
— |
|
|
|
56.5 |
|
Acquisition costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.5 |
|
Acquisition-related costs - purchase accounting adjustments related
to inventory |
|
|
— |
|
|
|
0.2 |
|
|
|
— |
|
|
|
0.5 |
|
Transformation costs * |
|
|
4.8 |
|
|
|
— |
|
|
|
7.0 |
|
|
|
— |
|
Partial write-off of unamortized debt issuance costs |
|
|
— |
|
|
|
— |
|
|
|
1.2 |
|
|
|
— |
|
Restructuring costs and asset impairment charges |
|
|
0.1 |
|
|
|
0.6 |
|
|
|
0.7 |
|
|
|
1.3 |
|
Net (gain) loss on sale of non-core assets |
|
|
(0.3 |
) |
|
|
0.6 |
|
|
|
(0.3 |
) |
|
|
0.6 |
|
Adjusted EBITDA |
|
$ |
26.7 |
|
|
$ |
21.2 |
|
|
$ |
36.5 |
|
|
$ |
40.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
Represents professional fees related to the Company's cost
reduction initiative. |
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
November 2, 2024 |
|
|
October 28, 2023 |
|
|
November 2, 2024 |
|
|
October 28, 2023 |
|
|
|
(14 Weeks) |
|
|
(13 Weeks) |
|
|
(27 Weeks) |
|
|
(26 Weeks) |
|
Free Cash Flow: |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities |
|
$ |
(48.0 |
) |
|
$ |
(0.6 |
) |
|
$ |
(37.1 |
) |
|
$ |
(6.2 |
) |
Purchases of property, plant and equipment |
|
|
(10.4 |
) |
|
|
(10.7 |
) |
|
|
(24.0 |
) |
|
|
(24.5 |
) |
Free cash flow |
|
$ |
(58.4 |
) |
|
$ |
(11.3 |
) |
|
$ |
(61.1 |
) |
|
$ |
(30.7 |
) |
|
|
November 2, 2024 |
|
|
April 27, 2024 |
|
Net Debt: |
|
|
|
|
|
|
Short-term debt |
|
$ |
0.2 |
|
|
$ |
0.2 |
|
Long-term debt |
|
|
340.4 |
|
|
|
330.7 |
|
Total debt |
|
|
340.6 |
|
|
|
330.9 |
|
Less: cash and cash equivalents |
|
|
(97.0 |
) |
|
|
(161.5 |
) |
Net
debt |
|
$ |
243.6 |
|
|
$ |
169.4 |
|
METHODE ELECTRONICS, INC. AND
SUBSIDIARIESRECONCILIATION OF NON-GAAP MEASURES
(unaudited)(in millions, except per share
data) |
|
|
|
Three Months Ended |
|
|
|
November 2, 2024 |
|
|
October 28, 2023 |
|
|
|
Income from operations |
|
|
Pre-tax income (loss) |
|
|
Net (loss) income |
|
|
Diluted (loss) income per share |
|
|
(Loss) income from operations |
|
|
Pre-tax (loss) income |
|
|
Net (loss) income |
|
|
Diluted (loss) income per share |
|
U.S. GAAP (as reported) |
|
$ |
9.4 |
|
|
$ |
1.6 |
|
|
$ |
(1.6 |
) |
|
$ |
(0.05 |
) |
|
$ |
(51.3 |
) |
|
$ |
(55.5 |
) |
|
$ |
(55.3 |
) |
|
$ |
(1.55 |
) |
Goodwill impairment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
— |
|
|
|
56.5 |
|
|
|
56.5 |
|
|
|
56.5 |
|
|
$ |
1.58 |
|
Acquisition-related costs - purchase accounting adjustments related
to inventory |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
— |
|
|
|
0.2 |
|
|
|
0.2 |
|
|
|
0.2 |
|
|
$ |
0.01 |
|
Transformation costs |
|
|
4.8 |
|
|
|
4.8 |
|
|
|
3.7 |
|
|
$ |
0.10 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
— |
|
Restructuring costs and asset impairment charges |
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
$ |
0.01 |
|
|
|
0.6 |
|
|
|
0.6 |
|
|
|
0.5 |
|
|
$ |
0.01 |
|
Net (gain) loss on sale of non-core assets |
|
|
— |
|
|
|
(0.3 |
) |
|
|
(0.2 |
) |
|
$ |
(0.01 |
) |
|
|
— |
|
|
|
0.6 |
|
|
|
0.5 |
|
|
$ |
0.01 |
|
Valuation allowance on deferred tax assets |
|
|
— |
|
|
|
— |
|
|
|
3.2 |
|
|
$ |
0.09 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
— |
|
Non-U.S. GAAP (adjusted) |
|
$ |
14.3 |
|
|
$ |
6.2 |
|
|
$ |
5.2 |
|
|
$ |
0.14 |
|
|
$ |
6.0 |
|
|
$ |
2.4 |
|
|
$ |
2.4 |
|
|
$ |
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
November 2, 2024 |
|
|
October 28, 2023 |
|
|
|
Income from operations |
|
|
Pre-tax (loss) income |
|
|
Net (loss) income |
|
|
Diluted (loss) income per share |
|
|
(Loss) income from operations |
|
|
Pre-tax (loss) income |
|
|
Net (loss) income |
|
|
Diluted (loss) income per share |
|
U.S. GAAP (as reported) |
|
$ |
1.9 |
|
|
$ |
(11.5 |
) |
|
$ |
(19.9 |
) |
|
$ |
(0.56 |
) |
|
$ |
(47.5 |
) |
|
$ |
(54.5 |
) |
|
$ |
(54.4 |
) |
|
$ |
(1.52 |
) |
Goodwill impairment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
— |
|
|
|
56.5 |
|
|
|
56.5 |
|
|
|
56.5 |
|
|
$ |
1.58 |
|
Acquisition costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
— |
|
|
|
0.5 |
|
|
|
0.5 |
|
|
|
0.4 |
|
|
$ |
0.01 |
|
Acquisition-related costs - purchase accounting adjustments related
to inventory |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
— |
|
|
|
0.5 |
|
|
|
0.5 |
|
|
|
0.4 |
|
|
$ |
0.01 |
|
Transformation costs |
|
|
7.0 |
|
|
|
7.0 |
|
|
|
5.4 |
|
|
$ |
0.15 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
— |
|
Partial write-off of unamortized debt issuance costs |
|
|
— |
|
|
|
1.2 |
|
|
|
0.9 |
|
|
$ |
0.03 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
— |
|
Restructuring costs and asset impairment charges |
|
|
0.7 |
|
|
|
0.7 |
|
|
|
0.6 |
|
|
$ |
0.02 |
|
|
|
1.3 |
|
|
|
1.3 |
|
|
|
1.0 |
|
|
$ |
0.03 |
|
Net (gain) loss on sale of non-core assets |
|
|
— |
|
|
|
(0.3 |
) |
|
|
(0.2 |
) |
|
$ |
(0.01 |
) |
|
|
— |
|
|
|
0.6 |
|
|
|
0.5 |
|
|
$ |
0.01 |
|
Valuation allowance on deferred tax assets |
|
|
— |
|
|
|
— |
|
|
|
7.5 |
|
|
$ |
0.21 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
— |
|
Non-U.S. GAAP (adjusted) |
|
$ |
9.6 |
|
|
$ |
(2.9 |
) |
|
$ |
(5.7 |
) |
|
$ |
(0.16 |
) |
|
$ |
11.3 |
|
|
$ |
4.9 |
|
|
$ |
4.4 |
|
|
$ |
0.12 |
|
Methode Electronics (NYSE:MEI)
Historical Stock Chart
From Nov 2024 to Dec 2024
Methode Electronics (NYSE:MEI)
Historical Stock Chart
From Dec 2023 to Dec 2024