Gorman-Rupp Reports Third Quarter 2024 Financial Results
Third Quarter 2024 Highlights
-
Net sales of
$168.2 million increased 0.4%, or$0.7 million , compared to the third quarter of 2023 -
Third quarter net income was
$12.9 million , or$0.49 per share, compared to net income of$9.0 million , or$0.34 per share, for the third quarter of 2023 - Gross margin improved 260 basis points
-
Interest expense decreased
$2.7 million or 25.9% primarily due to debt refinanced in the second quarter of 2024 -
Adjusted EBITDA1 of
$32.0 million for the third quarter of 2024 increased$1.5 million , or 5.1%, from$30.5 million for the same period in 2023 -
Jeffrey S. Gorman will transition from Executive Chairman to Chairman of the Board effectiveJanuary 3, 2025
Net sales for the third quarter of 2024 were
Sales increased
Gross profit was
Selling, general and administrative (“SG&A”) expenses were
Operating income was
Interest expense was
Net income was
Adjusted EBITDA1 was
Year to date 2024 Highlights
-
Net sales of
$496.9 million decreased 0.4%, or$2.0 million , compared to 2023 -
Net income was
$29.1 million , or$1.11 per share, compared to net income of$26.0 million , or$0.99 per share, in 2023-
Adjusted earnings per share1 for 2024 and 2023 were
$1.33 and$1.02 , respectively
-
Adjusted earnings per share1 for 2024 and 2023 were
-
Adjusted EBITDA1 of
$95.6 million for 2024 increased$3.0 million , or 3.3%, from$92.6 million in 2023 -
Total debt, net of cash, decreased
$37.6 million further improving leverage
Net sales for the first nine months of 2024 were
Sales increased
Gross profit was
SG&A expenses were
Operating income was
Interest expense was
Other income (expense), net was
Net income was
Adjusted EBITDA1 was
The Company’s backlog of orders was
Net cash provided by operating activities for the first nine months of 2024 was
Effective
About
Founded in 1933,
(1) Non-GAAP Information
This release includes certain non-GAAP financial data and measures such as adjusted earnings, adjusted earnings per share, and adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”). Adjusted earnings is earnings excluding amortization of customer backlog, write-off of unamortized previously deferred debt financing fees, and refinancing costs. Adjusted earnings per share is earnings per share excluding amortization of customer backlog per share, write-off of unamortized previously deferred debt financing fees per share, and refinancing costs per share. Adjusted earnings before interest, taxes, depreciation and amortization is net income (loss) excluding interest, taxes, depreciation and amortization, adjusted to exclude amortization of customer backlog, write-off of unamortized previously deferred debt financing fees, refinancing costs, and non-cash LIFO2 expense. Management utilizes these adjusted financial data and measures to assess comparative operations against those of prior periods without the distortion of non-comparable factors. The inclusion of these adjusted measures should not be construed as an indication that the Company’s future results will be unaffected by unusual or infrequent items or that the items for which the Company has made adjustments are unusual or infrequent or will not recur. Further, the impact of the LIFO2 inventory costing method can cause results to vary substantially from company to company depending upon whether they elect to utilize LIFO2 and depending upon which method they may elect.
(2) LIFO Inventory Method
The majority of the Company’s inventories are valued on the last-in, first-out (LIFO) method and stated at the lower of cost or market. Current cost approximates replacement cost, or market, and LIFO cost is determined at the end of each fiscal year based on inventory levels on-hand at current replacement cost and a LIFO reserve. The Company uses the simplified LIFO method, under which the LIFO reserve is determined utilizing the inflation factor specified in the Producer Price Index for Machinery and Equipment – Pumps, Compressors and Equipment, as published by the
Forward-Looking Statements
In connection with the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995,
|
|||||||||||||
Condensed Consolidated Statements of Income (Unaudited) |
|||||||||||||
(thousands of dollars, except per share data) |
|||||||||||||
Three Months Ended |
|
Nine Months Ended |
|||||||||||
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||
|
|
|
|
|
|
|
|||||||
Net sales |
|
|
|
|
|
|
|
|
|||||
Cost of products sold |
115,521 |
|
119,322 |
|
341,828 |
|
353,631 |
|
|||||
Gross profit |
52,661 |
|
48,134 |
|
155,135 |
|
145,315 |
|
|||||
Selling, general and administrative expenses |
25,675 |
|
23,233 |
|
75,494 |
|
70,664 |
|
|||||
Amortization expense |
3,101 |
|
3,026 |
|
9,278 |
|
9,398 |
|
|||||
Operating income |
23,885 |
|
21,875 |
|
70,363 |
|
65,253 |
|
|||||
Interest expense |
(7,766 |
) |
(10,475 |
) |
(26,886 |
) |
(31,147 |
) |
|||||
Other income (expense), net |
(59 |
) |
(416 |
) |
(6,662 |
) |
(1,385 |
) |
|||||
Income before income taxes |
16,060 |
|
10,984 |
|
36,815 |
|
32,721 |
|
|||||
Provision for income taxes |
3,141 |
|
2,006 |
|
7,677 |
|
6,746 |
|
|||||
Net income |
|
|
|
|
|
|
|
|
|||||
Earnings per share |
|
|
|
|
|
|
|
|
|
|||||||
Condensed Consolidated Balance Sheets (Unaudited) |
|||||||
(thousands of dollars, except share data) |
|||||||
|
|
||||||
Assets |
2024 |
2023 |
|||||
Cash and cash equivalents |
|
|
|||||
Accounts receivable, net |
88,350 |
|
89,625 |
|
|||
Inventories, net |
101,781 |
|
104,156 |
|
|||
Prepaid and other |
10,806 |
|
11,812 |
|
|||
Total current assets |
240,638 |
|
236,111 |
|
|||
Property, plant and equipment, net |
133,619 |
|
134,872 |
|
|||
Other assets |
23,871 |
|
24,841 |
|
|||
|
485,346 |
|
494,534 |
|
|||
Total assets |
|
|
|
|
|||
Liabilities and shareholders' equity | |||||||
Accounts payable |
|
|
|
|
|||
Current portion of long-term debt |
18,500 |
|
21,875 |
|
|||
Accrued liabilities and expenses |
55,773 |
|
55,524 |
|
|||
Total current liabilities |
100,515 |
|
100,676 |
|
|||
Pension benefits |
7,754 |
|
11,500 |
|
|||
Postretirement benefits |
22,717 |
|
22,786 |
|
|||
Long-term debt, net of current portion |
362,489 |
|
382,579 |
|
|||
Other long-term liabilities |
22,665 |
|
23,358 |
|
|||
Total liabilities |
516,140 |
|
540,899 |
|
|||
Shareholders' equity |
367,334 |
|
349,459 |
|
|||
Total liabilities and shareholders' equity |
|
|
|
|
|||
Shares outstanding |
26,227,540 |
|
26,193,998 |
|
|
|||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | |||||||
(thousands of dollars, except share data) | |||||||
Nine Months Ended |
|||||||
2024 |
|
2023 |
|||||
Cash flows from operating activities: | |||||||
Net income |
|
|
|
|
|||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization |
20,973 |
|
21,196 |
|
|||
LIFO expense |
3,445 |
|
6,414 |
|
|||
Pension expense |
1,989 |
|
2,426 |
|
|||
Stock based compensation |
3,025 |
|
2,335 |
|
|||
Contributions to pension plans |
(4,510 |
) |
(2,250 |
) |
|||
Amortization of debt issuance fees |
6,110 |
|
2,247 |
|
|||
Gain on sale of property, plant, and equipment |
(1,021 |
) |
- |
|
|||
Other |
296 |
|
1,282 |
|
|||
Changes in operating assets and liabilities: | |||||||
Accounts receivable, net |
1,426 |
|
(6,515 |
) |
|||
Inventories, net |
(921 |
) |
656 |
|
|||
Accounts payable |
2,885 |
|
230 |
|
|||
Commissions payable |
(3,875 |
) |
(531 |
) |
|||
Deferred revenue and customer deposits |
(2,833 |
) |
2,053 |
|
|||
Income taxes |
670 |
|
2,186 |
|
|||
Accrued expenses and other |
(1,894 |
) |
5,499 |
|
|||
Benefit obligations |
5,671 |
|
8,456 |
|
|||
Net cash provided by operating activities |
60,574 |
|
71,659 |
|
|||
Cash flows from investing activities: | |||||||
Capital additions |
(10,309 |
) |
(16,917 |
) |
|||
Proceeds from sale of property, plant, and equipment |
2,278 |
|
- |
|
|||
Other |
- |
|
608 |
|
|||
Net cash used for investing activities |
(8,031 |
) |
(16,309 |
) |
|||
Cash flows from financing activities: | |||||||
Cash dividends |
(14,157 |
) |
(13,732 |
) |
|||
|
(267 |
) |
(1,028 |
) |
|||
Proceeds from bank borrowings |
400,000 |
|
5,000 |
|
|||
Payments to banks for borrowings |
(428,375 |
) |
(33,125 |
) |
|||
Debt issuance fees |
(746 |
) |
- |
|
|||
Other |
(86 |
) |
(519 |
) |
|||
Net cash used for financing activities |
(43,631 |
) |
(43,404 |
) |
|||
Effect of exchange rate changes on cash |
271 |
|
(540 |
) |
|||
Net increase in cash and cash equivalents |
9,183 |
|
11,406 |
|
|||
Cash and cash equivalents: | |||||||
Beginning of period |
30,518 |
|
6,783 |
|
|||
End of period |
|
|
|
|
|
|||||||||||||
Non-GAAP Financial Information | |||||||||||||
(thousands of dollars, except per share data) | |||||||||||||
Three Months Ended |
|
Nine Months Ended |
|||||||||||
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||
Adjusted earnings: | |||||||||||||
Reported net income – GAAP basis |
|
|
|
|
|||||||||
Amortization of acquired customer backlog |
- |
|
- |
|
- |
|
857 |
|
|||||
Write-off of unamortized previously deferred debt financing fees |
- |
|
- |
|
3,506 |
|
- |
|
|||||
Refinancing costs |
- |
|
- |
|
2,413 |
|
- |
|
|||||
Non-GAAP adjusted earnings |
|
|
|
|
|
|
|
|
|||||
Three Months Ended |
|
Nine Months Ended |
|||||||||||
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||
Adjusted earnings per share: | |||||||||||||
Reported earnings per share – GAAP basis |
|
|
|
|
|
|
|
|
|||||
Amortization of acquired customer backlog |
- |
|
- |
|
- |
|
0.03 |
|
|||||
Write-off of unamortized previously deferred debt financing fees |
- |
|
- |
|
0.13 |
|
- |
|
|||||
Refinancing costs |
- |
|
- |
|
0.09 |
|
- |
|
|||||
Non-GAAP adjusted earnings per share |
|
|
|
|
|
|
|
|
|||||
Three Months Ended |
|
Nine Months Ended |
|||||||||||
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||
Adjusted earnings before interest, taxes, depreciation and amortization: | |||||||||||||
Reported net income – GAAP basis |
|
|
|
|
|
|
|
|
|||||
Interest expense |
7,766 |
|
10,475 |
|
26,886 |
|
31,147 |
|
|||||
Provision for income taxes |
3,141 |
|
2,006 |
|
7,677 |
|
6,746 |
|
|||||
Depreciation and amortization expense |
6,884 |
|
7,038 |
|
20,973 |
|
21,196 |
|
|||||
Non-GAAP earnings before interest, | |||||||||||||
taxes, depreciation and amortization |
30,710 |
|
28,497 |
|
84,674 |
|
85,064 |
|
|||||
Amortization of acquired customer backlog |
- |
|
- |
|
- |
|
1,085 |
|
|||||
Write-off of unamortized previously deferred debt financing fees |
- |
|
- |
|
4,438 |
|
- |
|
|||||
Refinancing costs |
- |
|
- |
|
3,055 |
|
- |
|
|||||
Non-cash LIFO expense |
1,318 |
|
1,974 |
|
3,445 |
|
6,414 |
|
|||||
Non-GAAP adjusted earnings before interest, | |||||||||||||
taxes, depreciation and amortization |
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241025718392/en/
Corporate Secretary
Telephone (419) 755-1246
For additional information, contact
Source: