Quanex Building Products Corporation (NYSE:NX)
(“Quanex” or the “Company”) today announced its results for the
three months ended July 31, 2024.
The Company reported the following selected
financial results:
|
|
|
Three Months Ended July 31, |
|
Nine Months Ended July 31, |
($ in millions, except per share data) |
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
Net Sales |
|
|
$280.3 |
|
$299.6 |
|
$785.7 |
|
$835.1 |
Gross Margin |
|
|
$70.9 |
|
$78.6 |
|
$188.6 |
|
$197.5 |
Gross Margin % |
|
|
25.3% |
|
26.2% |
|
24.0% |
|
23.7% |
Net Income |
|
|
$25.4 |
|
$31.7 |
|
$47.0 |
|
$55.1 |
Diluted EPS |
|
|
$0.77 |
|
$0.96 |
|
$1.42 |
|
$1.67 |
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income |
|
|
$24.2 |
|
$31.9 |
|
$51.8 |
|
$59.7 |
Adjusted Diluted EPS |
|
|
$0.73 |
|
$0.97 |
|
$1.56 |
|
$1.81 |
Adjusted EBITDA |
|
|
$42.0 |
|
$48.5 |
|
$101.3 |
|
$108.8 |
Adjusted EBITDA Margin % |
|
|
15.0% |
|
16.2% |
|
12.9% |
|
13.0% |
|
|
|
|
|
|
|
|
|
|
Cash Provided by Operating Activities |
|
|
$46.4 |
|
$64.1 |
|
$83.3 |
|
$102.6 |
Free Cash Flow |
|
|
$40.1 |
|
$56.7 |
|
$59.9 |
|
$80.1 |
(See Non-GAAP Terminology Definitions and Disclaimers section,
Non-GAAP Financial Measure Disclosure table, Selected Segment Data
table and reconciliation tables for additional information)
George Wilson, Chairman, President and Chief
Executive Officer, stated, “Overall, the results we reported for
the third quarter of 2024 were consistent with our expectations.
Consistent with the seasonality of our business, volumes increased
across all operating segments in the third quarter of this year
when compared to the second quarter. However, when compared to the
prior year, demand remained soft, but we believe the building
products industry will benefit from pent up demand once interest
rates start to trend lower and consumer confidence is restored. All
things considered, profitability for the quarter was as expected,
but due to the decrease in volumes, coupled with lower operating
leverage, margins declined year-over-year. Our continued focus on
cash flow and managing working capital enabled us to generate
approximately $40 million in free cash flow during the quarter.
“Looking ahead, work on integrating the recently
acquired Tyman business and creating something new and special
within the building products industry is in progress. Our internal
Integration Management Office team is executing on the plan to
capture the targeted synergies. In addition, we are working to
structure the organization in a manner that will enable us to
capitalize on existing commercial opportunities and tap into new
innovative solutions. We are excited about creating additional
value for our shareholders by realizing the anticipated synergies
related to this acquisition and building a stronger, more
profitable company over time.”
Third Quarter 2024 Results Summary
Quanex reported net sales of $280.3 million
during the three months ended July 31, 2024, which represents a
decrease of 6.4% compared to $299.6 million for the same period of
2023. The decrease was mostly attributable to softer market demand
across all operating segments. Quanex reported a 3.9% decrease in
net sales for the third quarter in its North American Fenestration
segment primarily due to lower volume. In its North American
Cabinet Components segment, the Company reported a decline of 7.1%
in net sales for the third quarter largely because of lower volume.
Excluding foreign exchange impact, Quanex realized a decrease in
net sales of 10.8% for the third quarter in its European
Fenestration segment mainly due to lower volume and pricing
pressure. (See Sales Analysis table for additional information)
The decrease in adjusted earnings for the three
months ended July 31, 2024 was largely attributable to decreased
operating leverage as a result of lower volumes related to softer
market demand combined with higher material costs in the Company’s
North American Fenestration and North American Cabinet Components
segments.
Balance Sheet Update
As of July 31, 2024, prior to the Tyman closing,
Quanex had total debt of $55.0 million (primarily finance leases)
and the Company was Net Debt free. As of July 31, 2024, the
Company’s LTM Net Income was $74.4 million and LTM Adjusted EBITDA
was $152.1 million. (See Non-GAAP Terminology Definitions and
Disclaimers section, Net Debt Reconciliation table and Last Twelve
Months Adjusted EBITDA Reconciliation table for additional
information)
Recent Events
As previously disclosed on August 1, 2024,
Quanex announced it had closed on its acquisition of Tyman,
creating a comprehensive solutions provider in the building
products industry. The transaction creates a larger, more
diversified supplier of components to OEMs; strengthens brand
leadership by adding Tyman’s highly recognizable brands with wide
customer bases; and enhances the combined company’s financial
profile with the goal of accelerating growth and increasing
profitability through greater scale and stronger cash flow. The
Company intends to complete approximately 50% of the integration
within the first 12 months and expects the acquisition to be
accretive to earnings within the first full year after closing.
Outlook
Mr. Wilson commented, “Since we closed on the
Tyman acquisition at the beginning of our fourth fiscal quarter,
prior guidance for 2024 is no longer valid. While we still feel
comfortable with the prior guidance for the legacy Quanex business,
we are simply layering in the contribution from the Tyman business
for the fourth quarter, which includes the impact related to
performing full physical inventory counts at every legacy Tyman
location prior to the end of our fiscal year. On a consolidated
basis, we now estimate net sales of $1.275 billion to $1.285
billion, which should result in $171 million to $176 million of
Adjusted EBITDA* in fiscal 2024.”
*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 also scheduled a conference call
for Friday, September 6, 2024 at 11:00 a.m. ET (10:00 a.m. CT) to
discuss the release. A link to the live audio webcast will be
available on Quanex’s website at http://www.quanex.com in the
Investors section under Presentations & Events.
Participants can pre-register for the conference call using the
following link:
https://register.vevent.com/register/BI899b4025b8dc44e086b54362366d6727
Registered participants will receive an email containing
conference call details for dial-in options. To avoid delays, it is
recommended that participants dial into the conference call ten
minutes ahead of the scheduled start time. A replay will be
available for a limited time on the Company’s website at
http://www.quanex.com in the Investors section under Presentations
& Events.
About Quanex
Quanex is a global manufacturer with core
capabilities and broad applications across various end markets. The
Company currently collaborates and partners with leading OEMs to
provide innovative solutions in the window, door, vinyl fencing,
solar, refrigeration, custom mixing, building access and cabinetry
markets. Looking ahead, Quanex plans to leverage its material
science expertise and process engineering to expand into adjacent
markets.
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), Adjusted EBITDA and
LTM 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. Quanex uses the Free Cash Flow metric to measure
operational and cash management performance and assist with
financial decision-making. Free Cash Flow is measured before
application of certain contractual commitments (including capital
lease obligations), and accordingly is not a true measure of the
Company’s residual cash flow available for discretionary
expenditures. Quanex believes Free Cash Flow is useful to investors
in understanding and evaluating the Company’s financial and cash
management performance.
Quanex believes that the presented non-GAAP
measures provide a consistent basis for comparison between periods
and will assist investors in understanding the Company’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. Quanex 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) on the economy and the demand for Quanex’s
products, timing estimates or any other expectations related to the
Acquisition, 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, 2023, 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.
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME(In
thousands, except per share data)(Unaudited) |
|
|
|
Three Months Ended July 31, |
|
Nine Months Ended July 31, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
280,345 |
|
|
$ |
299,640 |
|
|
$ |
785,701 |
|
|
$ |
835,091 |
|
Cost of sales |
|
|
209,441 |
|
|
|
221,065 |
|
|
|
597,127 |
|
|
|
637,586 |
|
Selling, general and administrative |
|
|
36,509 |
|
|
|
30,516 |
|
|
|
103,579 |
|
|
|
94,631 |
|
Depreciation and amortization |
|
|
10,953 |
|
|
|
10,596 |
|
|
|
32,999 |
|
|
|
31,672 |
|
Operating income |
|
|
23,442 |
|
|
|
37,463 |
|
|
|
51,996 |
|
|
|
71,202 |
|
Interest expense |
|
|
(878 |
) |
|
|
(2,068 |
) |
|
|
(2,896 |
) |
|
|
(6,571 |
) |
Other, net |
|
|
9,474 |
|
|
|
402 |
|
|
|
10,520 |
|
|
|
591 |
|
Income before income taxes |
|
|
32,038 |
|
|
|
35,797 |
|
|
|
59,620 |
|
|
|
65,222 |
|
Income tax expense |
|
|
(6,688 |
) |
|
|
(4,099 |
) |
|
|
(12,644 |
) |
|
|
(10,103 |
) |
Net income |
|
$ |
25,350 |
|
|
$ |
31,698 |
|
|
$ |
46,976 |
|
|
$ |
55,119 |
|
|
|
|
|
|
|
|
|
|
Earnings per common share, basic |
|
$ |
0.77 |
|
|
$ |
0.97 |
|
|
$ |
1.43 |
|
|
$ |
1.68 |
|
Earnings per common share, diluted |
|
$ |
0.77 |
|
|
$ |
0.96 |
|
|
$ |
1.42 |
|
|
$ |
1.67 |
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
Basic |
|
|
32,876 |
|
|
|
32,716 |
|
|
|
32,857 |
|
|
|
32,841 |
|
Diluted |
|
|
33,106 |
|
|
|
32,919 |
|
|
|
33,087 |
|
|
|
33,031 |
|
|
|
|
|
|
|
|
|
|
Cash dividends per share |
|
$ |
0.08 |
|
|
$ |
0.08 |
|
|
$ |
0.24 |
|
|
$ |
0.24 |
|
|
QUANEX BUILDING PRODUCTS
CORPORATIONCONDENSED CONSOLIDATED BALANCE
SHEETS(In thousands)(Unaudited) |
|
|
|
July 31, 2024 |
|
October 31, 2023 |
ASSETS |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
93,966 |
|
|
$ |
58,474 |
|
Accounts receivable, net |
|
|
87,554 |
|
|
|
97,311 |
|
Inventories |
|
|
99,127 |
|
|
|
97,959 |
|
Income taxes receivable |
|
|
1,447 |
|
|
|
8,298 |
|
Prepaid and other current assets |
|
|
19,305 |
|
|
|
11,558 |
|
Total current assets |
|
|
301,399 |
|
|
|
273,600 |
|
Property, plant and equipment, net |
|
|
251,890 |
|
|
|
250,664 |
|
Operating lease right-of-use assets |
|
|
63,642 |
|
|
|
46,620 |
|
Goodwill |
|
|
186,195 |
|
|
|
182,956 |
|
Intangible assets, net |
|
|
66,606 |
|
|
|
74,115 |
|
Other assets |
|
|
2,718 |
|
|
|
3,188 |
|
Total assets |
|
$ |
872,450 |
|
|
$ |
831,143 |
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
|
$ |
63,948 |
|
|
$ |
74,371 |
|
Accrued liabilities |
|
|
54,796 |
|
|
|
50,319 |
|
Income taxes payable |
|
|
- |
|
|
|
384 |
|
Current maturities of long-term debt |
|
|
2,690 |
|
|
|
2,365 |
|
Current operating lease liabilities |
|
|
6,435 |
|
|
|
7,224 |
|
Total current liabilities |
|
|
127,869 |
|
|
|
134,663 |
|
Long-term debt |
|
|
51,406 |
|
|
|
66,435 |
|
Noncurrent operating lease liabilities |
|
|
59,099 |
|
|
|
40,361 |
|
Deferred income taxes |
|
|
27,438 |
|
|
|
29,133 |
|
Other liabilities |
|
|
12,502 |
|
|
|
14,997 |
|
Total liabilities |
|
|
278,314 |
|
|
|
285,589 |
|
Stockholders’ equity: |
|
|
|
|
Common stock |
|
|
371 |
|
|
|
372 |
|
Additional paid-in-capital |
|
|
250,297 |
|
|
|
251,576 |
|
Retained earnings |
|
|
448,351 |
|
|
|
409,318 |
|
Accumulated other comprehensive loss |
|
|
(30,131 |
) |
|
|
(38,141 |
) |
Treasury stock at cost |
|
|
(74,752 |
) |
|
|
(77,571 |
) |
Total stockholders’ equity |
|
|
594,136 |
|
|
|
545,554 |
|
Total liabilities and stockholders' equity |
|
$ |
872,450 |
|
|
$ |
831,143 |
|
|
|
|
|
|
QUANEX BUILDING PRODUCTS
CORPORATIONCONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOW(In thousands)(Unaudited) |
|
|
Nine Months Ended July 31, |
|
|
2024 |
|
|
|
2023 |
|
Operating activities: |
|
|
|
Net income |
$ |
46,976 |
|
|
$ |
55,119 |
|
Adjustments to reconcile net income to cash provided by operating
activities: |
|
|
|
Depreciation and amortization |
|
32,999 |
|
|
|
31,672 |
|
Stock-based compensation |
|
2,159 |
|
|
|
1,828 |
|
Deferred income tax |
|
(2,321 |
) |
|
|
177 |
|
Gain on deal contingent foreign exchange forward currency
contract |
|
(9,200 |
) |
|
|
- |
|
Other, net |
|
886 |
|
|
|
2,423 |
|
Changes in assets and liabilities: |
|
|
|
Decrease in accounts receivable |
|
11,114 |
|
|
|
9,918 |
|
(Increase) decrease in inventory |
|
(183 |
) |
|
|
23,864 |
|
Decrease (increase) in other current assets |
|
1,646 |
|
|
|
(439 |
) |
Decrease in accounts payable |
|
(9,634 |
) |
|
|
(15,471 |
) |
Increase (decrease) in accrued liabilities |
|
948 |
|
|
|
(5,152 |
) |
Decrease (increase) in income taxes receivable |
|
6,659 |
|
|
|
(3,534 |
) |
Increase in deferred pension benefits |
|
- |
|
|
|
22 |
|
Increase in other long-term liabilities |
|
707 |
|
|
|
609 |
|
Other, net |
|
577 |
|
|
|
1,523 |
|
Cash provided by operating activities |
|
83,333 |
|
|
|
102,559 |
|
Investing activities: |
|
|
|
Business acquisition |
|
- |
|
|
|
(91,302 |
) |
Capital expenditures |
|
(23,435 |
) |
|
|
(22,450 |
) |
Proceeds from disposition of capital assets |
|
115 |
|
|
|
183 |
|
Cash used for investing activities |
|
(23,320 |
) |
|
|
(113,569 |
) |
Financing activities: |
|
|
|
Borrowings under credit facilities |
|
- |
|
|
|
102,000 |
|
Repayments of credit facility borrowings |
|
(15,000 |
) |
|
|
(60,000 |
) |
Repayments of other long-term debt |
|
(1,893 |
) |
|
|
(1,954 |
) |
Common stock dividends paid |
|
(7,943 |
) |
|
|
(7,952 |
) |
Issuance of common stock |
|
573 |
|
|
|
753 |
|
Payroll tax paid to settle shares forfeited upon vesting of
stock |
|
(1,193 |
) |
|
|
(567 |
) |
Purchase of treasury stock |
|
- |
|
|
|
(5,593 |
) |
Cash (used for) provided by financing activities |
|
(25,456 |
) |
|
|
26,687 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
935 |
|
|
|
2,482 |
|
Increase in cash and cash equivalents |
|
35,492 |
|
|
|
18,159 |
|
Cash and cash equivalents at beginning of period |
|
58,474 |
|
|
|
55,093 |
|
Cash and cash equivalents at end of period |
$ |
93,966 |
|
|
$ |
73,252 |
|
|
|
|
|
QUANEX BUILDING PRODUCTS CORPORATIONFREE
CASH FLOW AND NET DEBT RECONCILIATION(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 July 31, |
|
Nine Months Ended July 31, |
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Cash provided by operating activities |
|
|
$46,388 |
|
|
$64,099 |
|
|
$83,333 |
|
|
$102,559 |
|
Capital expenditures |
|
|
|
(6,252 |
) |
|
|
(7,376 |
) |
|
|
(23,435 |
) |
|
|
(22,450 |
) |
Free Cash Flow |
|
|
$40,136 |
|
|
$56,723 |
|
|
$59,898 |
|
|
$80,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 July 31, |
|
|
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
Revolving credit facility |
|
|
$0 |
|
|
$55,000 |
|
|
|
|
|
Finance lease obligations (1) |
|
|
|
55,007 |
|
|
|
55,792 |
|
|
|
|
|
Total debt (2) |
|
|
|
55,007 |
|
|
|
110,792 |
|
|
|
|
|
Less: Cash and cash equivalents |
|
|
|
93,966 |
|
|
|
73,252 |
|
|
|
|
|
Net Debt |
|
|
|
($38,959 |
) |
|
$37,540 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes $50.7 million and $52.9 million in real estate lease
liabilities considered finance leases under U.S. GAAP as of July
31, 2024 and July 31, 2023, respectively. |
(2) Excludes outstanding letters of credit. |
|
|
|
|
|
|
|
|
|
|
QUANEX BUILDING PRODUCTS
CORPORATIONNON-GAAP FINANCIAL MEASURE
DISCLOSURELAST TWELVE MONTHS ADJUSTED EBITDA
RECONCILIATION(In thousands, except per share
data)(Unaudited) |
|
Reconciliation of Last Twelve Months Adjusted
EBITDA |
|
Three Months Ended July 31, 2024 |
|
Three Months Ended April 30, 2024 |
|
Three Months Ended January 31, 2024 |
|
Three Months Ended October 31, 2023 |
|
Total |
|
|
Reconciliation |
|
Reconciliation |
|
Reconciliation |
|
Reconciliation |
|
Reconciliation |
Net income as reported |
|
$ |
25,350 |
|
|
$ |
15,377 |
|
|
$ |
6,249 |
|
|
$ |
27,382 |
|
|
$ |
74,358 |
|
Income tax expense |
|
|
6,688 |
|
|
|
4,314 |
|
|
|
1,642 |
|
|
|
4,442 |
|
|
|
17,086 |
|
Other, net |
|
|
(9,474 |
) |
|
|
(4 |
) |
|
|
(1,042 |
) |
|
|
6,110 |
|
|
|
(4,410 |
) |
Interest expense |
|
|
878 |
|
|
|
950 |
|
|
|
1,068 |
|
|
|
1,565 |
|
|
|
4,461 |
|
Depreciation and amortization |
|
|
10,953 |
|
|
|
10,894 |
|
|
|
11,152 |
|
|
|
11,194 |
|
|
|
44,193 |
|
EBITDA |
|
|
34,395 |
|
|
|
31,531 |
|
|
|
19,069 |
|
|
|
50,693 |
|
|
|
135,688 |
|
Cost of sales (1),(2) |
|
|
1,507 |
|
|
|
631 |
|
|
|
- |
|
|
|
(35 |
) |
|
|
2,103 |
|
Selling, general and administrative (1),(2),(3) |
|
|
6,133 |
|
|
|
7,862 |
|
|
|
205 |
|
|
|
109 |
|
|
|
14,309 |
|
Adjusted EBITDA |
|
$ |
42,035 |
|
|
$ |
40,024 |
|
|
$ |
19,274 |
|
|
$ |
50,767 |
|
|
$ |
152,100 |
|
|
|
|
|
|
|
|
|
|
|
|
(1) Expense related to plant closure. |
(2) Loss on damage to manufacturing facilities caused by
weather. |
(3) Transaction and advisory fees. |
|
|
|
|
|
|
|
|
|
|
|
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 EndedJuly 31, 2024 |
|
Three Months EndedJuly 31, 2023 |
|
Nine Months EndedJuly 31, 2024 |
|
Nine Months EndedJuly 31, 2023 |
|
|
|
Net Income |
|
Diluted EPS |
|
Net Income |
|
Diluted EPS |
|
Net Income |
|
Diluted EPS |
|
Net Income |
|
Diluted EPS |
|
Net income as reported |
|
$ |
25,350 |
|
|
$ |
0.77 |
|
|
$ |
31,698 |
|
|
$ |
0.96 |
|
|
$ |
46,976 |
|
|
$ |
1.42 |
|
|
$ |
55,119 |
|
|
$ |
1.67 |
|
|
Net income reconciling items from below |
|
|
(1,199 |
) |
|
$ |
(0.04 |
) |
|
|
201 |
|
|
$ |
0.01 |
|
|
|
4,775 |
|
|
$ |
0.14 |
|
|
|
4,550 |
|
|
$ |
0.14 |
|
|
Adjusted net income and adjusted EPS |
|
$ |
24,151 |
|
|
$ |
0.73 |
|
|
$ |
31,899 |
|
|
$ |
0.97 |
|
|
$ |
51,751 |
|
|
$ |
1.56 |
|
|
$ |
59,669 |
|
|
$ |
1.81 |
|
|
Reconciliation of Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months EndedJuly 31, 2024 |
|
Three Months EndedJuly 31, 2023 |
|
Nine Months EndedJuly 31, 2024 |
|
Nine Months EndedJuly 31, 2023 |
|
|
|
Reconciliation |
|
|
|
Reconciliation |
|
|
|
Reconciliation |
|
|
|
Reconciliation |
|
|
|
Net income as reported |
|
$ |
25,350 |
|
|
|
|
$ |
31,698 |
|
|
|
|
$ |
46,976 |
|
|
|
|
$ |
55,119 |
|
|
|
|
Income tax expense |
|
|
6,688 |
|
|
|
|
|
4,099 |
|
|
|
|
|
12,644 |
|
|
|
|
|
10,103 |
|
|
|
|
Other, net |
|
|
(9,474 |
) |
|
|
|
|
(402 |
) |
|
|
|
|
(10,520 |
) |
|
|
|
|
(591 |
) |
|
|
|
Interest expense |
|
|
878 |
|
|
|
|
|
2,068 |
|
|
|
|
|
2,896 |
|
|
|
|
|
6,571 |
|
|
|
|
Depreciation and amortization |
|
|
10,953 |
|
|
|
|
|
10,596 |
|
|
|
|
|
32,999 |
|
|
|
|
|
31,672 |
|
|
|
|
EBITDA |
|
|
34,395 |
|
|
|
|
|
48,059 |
|
|
|
|
|
84,995 |
|
|
|
|
|
102,874 |
|
|
|
|
EBITDA reconciling items from below |
|
|
7,640 |
|
|
|
|
|
395 |
|
|
|
|
|
16,338 |
|
|
|
|
|
5,954 |
|
|
|
|
Adjusted EBITDA |
|
$ |
42,035 |
|
|
|
|
$ |
48,454 |
|
|
|
|
$ |
101,333 |
|
|
|
|
$ |
108,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciling Items |
|
Three Months EndedJuly 31, 2024 |
|
Three Months EndedJuly 31, 2023 |
|
Nine Months EndedJuly 31, 2024 |
|
Nine Months EndedJuly 31, 2023 |
|
|
|
Income Statement |
|
Reconciling Items |
|
Income Statement |
|
Reconciling Items |
|
Income Statement |
|
Reconciling Items |
|
Income Statement |
|
Reconciling Items |
|
Net sales |
|
$ |
280,345 |
|
|
$ |
- |
|
|
$ |
299,640 |
|
|
$ |
- |
|
|
$ |
785,701 |
|
|
$ |
- |
|
|
$ |
835,091 |
|
|
$ |
- |
|
|
Cost of sales |
|
|
209,441 |
|
|
|
(1,507 |
) |
(1) |
|
221,065 |
|
|
|
- |
|
|
|
597,127 |
|
|
|
(2,138 |
) |
(1) |
|
637,586 |
|
|
|
(48 |
) |
(2) |
Selling, general and administrative |
|
|
36,509 |
|
|
|
(6,133 |
) |
(1),(3) |
|
30,516 |
|
|
|
(395 |
) |
(3) |
|
103,579 |
|
|
|
(14,200 |
) |
(1),(3) |
|
94,631 |
|
|
|
(5,906 |
) |
(2),(3) |
EBITDA |
|
|
34,395 |
|
|
|
7,640 |
|
|
|
48,059 |
|
|
|
395 |
|
|
|
84,995 |
|
|
|
16,338 |
|
|
|
102,874 |
|
|
|
5,954 |
|
|
Depreciation and amortization |
|
|
10,953 |
|
|
|
- |
|
|
|
10,596 |
|
|
|
- |
|
|
|
32,999 |
|
|
|
- |
|
|
|
31,672 |
|
|
|
- |
|
|
Operating income |
|
|
23,442 |
|
|
|
7,640 |
|
|
|
37,463 |
|
|
|
395 |
|
|
|
51,996 |
|
|
|
16,338 |
|
|
|
71,202 |
|
|
|
5,954 |
|
|
Interest expense |
|
|
(878 |
) |
|
|
- |
|
|
|
(2,068 |
) |
|
|
- |
|
|
|
(2,896 |
) |
|
|
- |
|
|
|
(6,571 |
) |
|
|
- |
|
|
Other, net |
|
|
9,474 |
|
|
|
(9,162 |
) |
(4) |
|
402 |
|
|
|
(126 |
) |
(4) |
|
10,520 |
|
|
|
(10,009 |
) |
(4) |
|
591 |
|
|
|
(36 |
) |
(4) |
Income before income taxes |
|
|
32,038 |
|
|
|
(1,522 |
) |
|
|
35,797 |
|
|
|
269 |
|
|
|
59,620 |
|
|
|
6,329 |
|
|
|
65,222 |
|
|
|
5,918 |
|
|
Income tax expense |
|
|
(6,688 |
) |
|
|
323 |
|
(5) |
|
(4,099 |
) |
|
|
(68 |
) |
(5) |
|
(12,644 |
) |
|
|
(1,554 |
) |
(5) |
|
(10,103 |
) |
|
|
(1,368 |
) |
(4) |
Net income |
|
$ |
25,350 |
|
|
$ |
(1,199 |
) |
|
$ |
31,698 |
|
|
$ |
201 |
|
|
$ |
46,976 |
|
|
$ |
4,775 |
|
|
$ |
55,119 |
|
|
$ |
4,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.77 |
|
|
|
|
$ |
0.96 |
|
|
|
|
$ |
1.42 |
|
|
|
|
$ |
1.67 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Expense related to plant closure. |
|
(2) Loss on damage to manufacturing facilities caused by
weather. |
|
(3) Transaction and advisory fees. |
|
(4) Pension settlement (refund) expense, gain on foreign exchange
forward currency contract and foreign currency transaction losses
(gains). |
|
(5)Tax impact of net income reconciling items. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUANEX BUILDING PRODUCTS
CORPORATIONSELECTED SEGMENT DATA(In
thousands)(Unaudited) |
|
This table provides gross margin, operating income (loss), 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 July 31, 2024 |
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
170,258 |
|
|
$ |
59,617 |
|
|
$ |
51,448 |
|
|
$ |
(978 |
) |
|
$ |
280,345 |
|
Cost of sales |
|
|
130,301 |
|
|
|
36,930 |
|
|
|
42,911 |
|
|
|
(701 |
) |
|
|
209,441 |
|
Gross Margin |
|
|
39,957 |
|
|
|
22,687 |
|
|
|
8,537 |
|
|
|
(277 |
) |
|
|
70,904 |
|
Gross Margin % |
|
|
23.5 |
% |
|
|
38.1 |
% |
|
|
16.6 |
% |
|
|
|
|
25.3 |
% |
Selling, general and administrative (1) |
|
|
16,918 |
|
|
|
7,390 |
|
|
|
5,162 |
|
|
|
7,039 |
|
|
|
36,509 |
|
Depreciation and amortization |
|
|
5,194 |
|
|
|
2,609 |
|
|
|
3,093 |
|
|
|
57 |
|
|
|
10,953 |
|
Operating income (loss) |
|
|
17,845 |
|
|
|
12,688 |
|
|
|
282 |
|
|
|
(7,373 |
) |
|
|
23,442 |
|
Depreciation and amortization |
|
|
5,194 |
|
|
|
2,609 |
|
|
|
3,093 |
|
|
|
57 |
|
|
|
10,953 |
|
EBITDA |
|
|
23,039 |
|
|
|
15,297 |
|
|
|
3,375 |
|
|
|
(7,316 |
) |
|
|
34,395 |
|
Expense related to plant closure (Cost of sales) |
|
|
1,507 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,507 |
|
Expense related to plant closure (SG&A) |
|
|
125 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
125 |
|
Transaction and advisory fees |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
6,008 |
|
|
|
6,008 |
|
Adjusted EBITDA |
|
$ |
24,671 |
|
|
$ |
15,297 |
|
|
$ |
3,375 |
|
|
$ |
(1,308 |
) |
|
$ |
42,035 |
|
Adjusted EBITDA Margin % |
|
|
14.5 |
% |
|
|
25.7 |
% |
|
|
6.6 |
% |
|
|
|
|
15.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
Three months ended July 31, 2023 |
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
177,081 |
|
|
$ |
67,889 |
|
|
$ |
55,385 |
|
|
$ |
(715 |
) |
|
$ |
299,640 |
|
Cost of sales |
|
|
135,126 |
|
|
|
41,266 |
|
|
|
44,935 |
|
|
|
(262 |
) |
|
|
221,065 |
|
Gross Margin |
|
|
41,955 |
|
|
|
26,623 |
|
|
|
10,450 |
|
|
|
(453 |
) |
|
|
78,575 |
|
Gross Margin % |
|
|
23.7 |
% |
|
|
39.2 |
% |
|
|
18.9 |
% |
|
|
|
|
26.2 |
% |
Selling, general and administrative (1) |
|
|
14,254 |
|
|
|
8,039 |
|
|
|
5,095 |
|
|
|
3,128 |
|
|
|
30,516 |
|
Depreciation and amortization |
|
|
5,033 |
|
|
|
2,434 |
|
|
|
3,084 |
|
|
|
45 |
|
|
|
10,596 |
|
Operating income |
|
|
22,668 |
|
|
|
16,150 |
|
|
|
2,271 |
|
|
|
(3,626 |
) |
|
|
37,463 |
|
Depreciation and amortization |
|
|
5,033 |
|
|
|
2,434 |
|
|
|
3,084 |
|
|
|
45 |
|
|
|
10,596 |
|
EBITDA |
|
|
27,701 |
|
|
|
18,584 |
|
|
|
5,355 |
|
|
|
(3,581 |
) |
|
|
48,059 |
|
Transaction and advisory fees |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
395 |
|
|
|
395 |
|
Adjusted EBITDA |
|
$ |
27,701 |
|
|
$ |
18,584 |
|
|
$ |
5,355 |
|
|
$ |
(3,186 |
) |
|
$ |
48,454 |
|
Adjusted EBITDA Margin % |
|
|
15.6 |
% |
|
|
27.4 |
% |
|
|
9.7 |
% |
|
|
|
|
16.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
Nine months ended July 31, 2024 |
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
478,027 |
|
|
$ |
165,637 |
|
|
$ |
145,663 |
|
|
$ |
(3,626 |
) |
|
$ |
785,701 |
|
Cost of sales |
|
|
370,930 |
|
|
|
104,327 |
|
|
|
124,278 |
|
|
|
(2,408 |
) |
|
|
597,127 |
|
Gross Margin |
|
|
107,097 |
|
|
|
61,310 |
|
|
|
21,385 |
|
|
|
(1,218 |
) |
|
|
188,574 |
|
Gross Margin % |
|
|
22.4 |
% |
|
|
37.0 |
% |
|
|
14.7 |
% |
|
|
|
|
24.0 |
% |
Selling, general and administrative (1) |
|
|
46,558 |
|
|
|
23,008 |
|
|
|
15,354 |
|
|
|
18,659 |
|
|
|
103,579 |
|
Depreciation and amortization |
|
|
15,887 |
|
|
|
7,705 |
|
|
|
9,240 |
|
|
|
167 |
|
|
|
32,999 |
|
Operating income (loss) |
|
|
44,652 |
|
|
|
30,597 |
|
|
|
(3,209 |
) |
|
|
(20,044 |
) |
|
|
51,996 |
|
Depreciation and amortization |
|
|
15,887 |
|
|
|
7,705 |
|
|
|
9,240 |
|
|
|
167 |
|
|
|
32,999 |
|
EBITDA |
|
|
60,539 |
|
|
|
38,302 |
|
|
|
6,031 |
|
|
|
(19,877 |
) |
|
|
84,995 |
|
Expense related to plant closure (Cost of sales) |
|
|
2,138 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,138 |
|
Expense related to plant closure (SG&A) |
|
|
1,103 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,103 |
|
Transaction and advisory fees |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
13,097 |
|
|
|
13,097 |
|
Adjusted EBITDA |
|
$ |
63,780 |
|
|
$ |
38,302 |
|
|
$ |
6,031 |
|
|
$ |
(6,780 |
) |
|
$ |
101,333 |
|
Adjusted EBITDA Margin % |
|
|
13.3 |
% |
|
|
23.1 |
% |
|
|
4.1 |
% |
|
|
|
|
12.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
Nine months ended July 31, 2023 |
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
487,036 |
|
|
$ |
186,604 |
|
|
$ |
163,577 |
|
|
$ |
(2,126 |
) |
|
$ |
835,091 |
|
Cost of sales |
|
|
382,315 |
|
|
|
119,421 |
|
|
|
136,722 |
|
|
|
(872 |
) |
|
|
637,586 |
|
Gross Margin |
|
|
104,721 |
|
|
|
67,183 |
|
|
|
26,855 |
|
|
|
(1,254 |
) |
|
|
197,505 |
|
Gross Margin % |
|
|
21.5 |
% |
|
|
36.0 |
% |
|
|
16.4 |
% |
|
|
|
|
23.7 |
% |
Selling, general and administrative (1) |
|
|
41,707 |
|
|
|
23,996 |
|
|
|
15,939 |
|
|
|
12,989 |
|
|
|
94,631 |
|
Depreciation and amortization |
|
|
15,328 |
|
|
|
7,135 |
|
|
|
8,988 |
|
|
|
221 |
|
|
|
31,672 |
|
Operating income (loss) |
|
|
47,686 |
|
|
|
36,052 |
|
|
|
1,928 |
|
|
|
(14,464 |
) |
|
|
71,202 |
|
Depreciation and amortization |
|
|
15,328 |
|
|
|
7,135 |
|
|
|
8,988 |
|
|
|
221 |
|
|
|
31,672 |
|
EBITDA |
|
|
63,014 |
|
|
|
43,187 |
|
|
|
10,916 |
|
|
|
(14,243 |
) |
|
|
102,874 |
|
Loss on damage to manufacturing facilities (Cost of sales) |
|
|
35 |
|
|
|
- |
|
|
|
13 |
|
|
|
- |
|
|
|
48 |
|
Loss on damage to manufacturing facilities (SG&A) |
|
|
- |
|
|
|
- |
|
|
|
200 |
|
|
|
- |
|
|
|
200 |
|
Transaction and advisory fees |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,706 |
|
|
|
5,706 |
|
Adjusted EBITDA |
|
$ |
63,049 |
|
|
$ |
43,187 |
|
|
$ |
11,129 |
|
|
$ |
(8,537 |
) |
|
$ |
108,828 |
|
Adjusted EBITDA Margin % |
|
|
12.9 |
% |
|
|
23.1 |
% |
|
|
6.8 |
% |
|
|
|
|
13.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
(1) Includes stock-based compensation expense for the three and
nine months ended July 31, 2024 of $1.3 million and $2.5 million,
respectively, and $5.3 million and $7.6 million for the comparable
prior year periods. |
|
|
|
|
|
|
|
|
|
|
|
QUANEX BUILDING PRODUCTS CORPORATIONSALES
ANALYSIS(In thousands)(Unaudited) |
|
|
|
Three Months Ended July 31, |
|
Nine Months Ended July 31, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
NA Fenestration: |
|
|
|
|
|
|
|
|
United States - fenestration |
$ |
131,394 |
|
|
$ |
138,090 |
|
|
$ |
362,674 |
|
|
$ |
379,613 |
|
|
International - fenestration |
|
6,950 |
|
|
|
8,542 |
|
|
|
20,559 |
|
|
|
22,019 |
|
|
United States - non-fenestration |
|
27,873 |
|
|
|
26,423 |
|
|
|
81,196 |
|
|
|
73,823 |
|
|
International - non-fenestration |
|
4,041 |
|
|
|
4,026 |
|
|
|
13,598 |
|
|
|
11,581 |
|
|
|
$ |
170,258 |
|
|
$ |
177,081 |
|
|
$ |
478,027 |
|
|
$ |
487,036 |
|
EU Fenestration: (1) |
|
|
|
|
|
|
|
|
International - fenestration |
$ |
50,551 |
|
|
$ |
51,752 |
|
|
$ |
139,270 |
|
|
$ |
142,009 |
|
|
International - non-fenestration |
|
9,066 |
|
|
|
16,137 |
|
|
|
26,367 |
|
|
|
44,595 |
|
|
|
$ |
59,617 |
|
|
$ |
67,889 |
|
|
$ |
165,637 |
|
|
$ |
186,604 |
|
NA Cabinet Components: |
|
|
|
|
|
|
|
|
United States - fenestration |
$ |
3,791 |
|
|
$ |
4,486 |
|
|
$ |
11,203 |
|
|
$ |
12,613 |
|
|
United States - non-fenestration |
|
47,287 |
|
|
|
50,199 |
|
|
|
133,456 |
|
|
|
148,774 |
|
|
International - non-fenestration |
|
370 |
|
|
|
700 |
|
|
|
1,004 |
|
|
|
2,190 |
|
|
|
$ |
51,448 |
|
|
$ |
55,385 |
|
|
$ |
145,663 |
|
|
$ |
163,577 |
|
Unallocated Corporate & Other: |
|
|
|
|
|
|
|
|
Eliminations |
$ |
(978 |
) |
|
$ |
(715 |
) |
|
$ |
(3,626 |
) |
|
$ |
(2,126 |
) |
|
|
$ |
(978 |
) |
|
$ |
(715 |
) |
|
$ |
(3,626 |
) |
|
$ |
(2,126 |
) |
|
|
|
|
|
|
|
|
|
Net Sales |
$ |
280,345 |
|
|
$ |
299,640 |
|
|
$ |
785,701 |
|
|
$ |
835,091 |
|
|
|
|
|
|
|
|
|
|
(1) Reflects a decrease of $0.9 million and an increase $0.7
million in revenue associated with foreign currency exchange rate
impacts for the three and nine months ended July 31, 2024,
respectively. |
Quanex (NYSE:NX)
Historical Stock Chart
From Dec 2024 to Dec 2024
Quanex (NYSE:NX)
Historical Stock Chart
From Dec 2023 to Dec 2024