The ODP Corporation Announces Fourth Quarter and Full Year 2024 Results
Fourth Quarter Revenue of
Announced Milestone Agreement with Leading Hospitality Management Company Becoming Key Supplier and Distribution Partner -- A Key Step in
Launches “Optimize for Growth” Plan to Accelerate Revenue Growth in B2B Industry Segments
Consolidated (in millions, except per share amounts) |
4Q24 |
4Q23 |
FY24 |
FY23 |
Selected GAAP and Non-GAAP measures: |
|
|
|
|
Sales |
|
|
|
|
Sales change from prior year period |
(10)% |
|
(11)% |
|
Operating income |
|
|
|
|
Adjusted operating income (1) |
|
|
|
|
Net income from continuing operations |
|
|
|
|
Diluted earnings per share from continuing operations |
|
|
|
|
Adjusted net income from continuing operations (1) |
|
|
|
|
Adjusted earnings per share from continuing operations
|
|
|
|
|
Adjusted EBITDA (1) |
|
|
|
|
Operating Cash Flow from continuing operations |
|
|
|
|
Free Cash Flow (2) |
|
|
|
|
Adjusted Free Cash Flow (3) |
|
|
|
|
Fourth Quarter 2024 Summary(1)(3)
-
Total reported sales of
$1.6 billion , down 10% versus the prior year period on a reported basis. The decrease in reported sales is largely related to lower sales in its Office Depot Division, primarily due to 47 fewer retail locations in service compared to the previous year and reduced retail and online consumer traffic, as well as lower sales in its ODP Business Solutions Division -
GAAP operating income of
$20 million and net income from continuing operations of$11 million , or$0.36 per diluted share, versus$52 million and$39 million , respectively, or$1.02 per diluted share, in the prior year period -
Adjusted operating income of
$32 million , compared to$57 million in the fourth quarter of 2023; adjusted EBITDA of$58 million , compared to$83 million in the fourth quarter of 2023 -
Adjusted net income from continuing operations of
$20 million , or adjusted diluted earnings per share from continuing operations of$0.66 , versus$43 million or$1.13 , respectively, in the prior year period -
Operating cash flow from continuing operations of
$34 million and adjusted free cash flow of$(57) million , versus$71 million and$48 million , respectively, in the prior year period -
Repurchased 1.4 million shares at a cost of
$43 million in the fourth quarter of 2024 -
$644 million of total available liquidity including$166 million in cash and cash equivalents at quarter end
Full Year 2024 Summary
-
Total reported sales of
$7.0 billion , versus$7.8 billion in the prior year -
GAAP operating income of
$163 million and net income from continuing operations of$106 million , or$3.08 per diluted share, versus$330 million and net income from continuing operations of$247 million , or$6.22 per diluted share, respectively, in the prior year -
Adjusted operating income of
$173 million , compared to$351 million in 2023; adjusted EBITDA of$268 million , compared to$459 million in 2023. Adjusted operating income in 2024 excludes$70 million of income related to legal matter monetization where the Company is engaged in legal proceedings as a plaintiff -
Adjusted net income from continuing operations of
$114 million , or adjusted diluted earnings per share from continuing operations of$3.30 , versus$263 million or$6.61 , respectively, in the prior year. Adjusted net income from continuing operations in 2024 excludes$70 million of income or$51 million of income, net of tax related to legal matter monetization where the Company is engaged in legal proceedings as a plaintiff -
Operating cash flow from continuing operations of
$159 million and adjusted free cash flow of$33 million , versus$360 million and$288 million , respectively in the prior year -
Repurchased 8 million shares for
$300 million in 2024
“We made significant progress in our B2B pivot during the year, strengthening ODP’s position to drive sustainable profitable growth in the future,” said
“We’re now positioned to pursue growth in a new industry segment, recently signing a transformative contract with a major hotel management company that establishes ODP as a preferred supplier in the expanding
“Our recent progress has the potential to reshape our business trajectory in the future after what has been a challenging period for our industry,” said Smith. “While we achieved our revised guidance for the year, our performance in 2024 was impacted by weak macroeconomic trends, subdued business and consumer activity, and effects from severe weather in the second half of the year. However, we remain competitively strong and, in addition to the landmark hospitality agreement, we continue to secure major new business wins, including signing one of the largest multi-year B2B contracts in our history and successfully launching strategic warehousing and fulfillment services to support one of the world’s leading social media-driven e-commerce platforms.”
“Building on these accomplishments, we are announcing our ‘Optimize for Growth’ plan,” Smith continued. “This plan capitalizes on our core strengths—including a robust B2B infrastructure, supply chain assets, strong distribution network, and loyal customer base—to expand and accelerate growth in the B2B distribution and 3PL market segments while reducing our retail exposure and associated obligations. Supporting our strategy, we are realigning our organization, refining product assortments, and reallocating capital to prioritize growth in the B2B marketplace. At the same time, we will suspend growth investments in our retail segment and continue to optimize our store footprint to better align with our long-term strategy. That said, we remain committed to supporting and providing an exceptional service experience at our active retail locations.”
“As we look ahead to 2025, our strategic priority remains centered on capturing the numerous opportunities in the B2B marketplace and pursuing growth in new industry segments. Although transformational progress takes time to fully materialize and macroeconomic conditions continue to present near-term challenges, we are confident in the strength of our strategy and steadfast in our commitment to delivering sustained, long-term value for our shareholders. We look forward to providing updates on our progress and offering deeper insights into our long-term growth plans in the quarters ahead,” Smith concluded.
Consolidated Results
Reported (GAAP) Results
Total reported sales for the fourth quarter of 2024 were
The Company reported GAAP operating income of
Adjusted (non-GAAP) Results (1)
Adjusted results for the fourth quarter of 2024 exclude charges and credits totaling
-
Fourth quarter 2024 adjusted EBITDA was
$58 million compared to$83 million in the prior year period. This included depreciation and amortization of$24 million in both the fourth quarter of 2024 and 2023 -
Fourth quarter 2024 adjusted operating income was
$32 million , down compared to$57 million in the fourth quarter of 2023 -
Fourth quarter 2024 adjusted net income from continuing operations was
$20 million , or$0.66 per diluted share, compared to$43 million , or$1.13 per diluted share, in the fourth quarter of 2023, a decrease of 42% on a per share basis
Division Results
ODP Business Solutions Division
Leading B2B distribution solutions provider serving small, medium and enterprise level companies with an annual trailing-twelve-month revenue of
-
Reported sales were
$827 million in the fourth quarter of 2024, down 9% compared to the same period last year. The decrease in sales was related primarily to weaker macroeconomic conditions, a more cautious business spending environment, lower sales conversion, fewer customers, and the foreign exchange impact from a weaker Canadian dollar - Total adjacency category sales, including cleaning and breakroom, furniture, technology, and copy and print, were 44% of total ODP Business Solutions’ sales, flat with the prior year
-
Executed initiatives to convert strong pipeline of potential new business and implemented several initiatives to regain top-line traction, including progress on initiating service for one of the largest contracts in Company history, potentially generating up to
$1.5 billion in revenue over a 10-year period -
Remained competitively strong and made significant progress on establishing presence in new industry segments. Signed milestone agreement with leading hospitality management company becoming a key supplier and distribution partner, positioning ODP to expand in the growing
$16 billion hospitality marketplace - Expected revenue generation from recent new business wins expected to ramp up in future quarters
-
Operating income was
$25 million in the fourth quarter of 2024, down compared to$34 million in the same period last year on a reported basis. As a percentage of sales, operating income margin was 3%, down 70 basis points compared to the same period last year
Office Depot Division
Leading provider of retail consumer and small business products and services distributed via
-
Reported sales were
$784 million in the fourth quarter of 2024, down 13% compared to the prior year. Lower sales were partially driven by 47 fewer retail locations in service associated with planned store closures, as well as lower demand relative to last year in major product categories, lower average order volume, and lower online sales. The Company closed 16 retail stores in the quarter and had 869 stores at quarter end. Sales were down 8% on a comparable store basis - Store and online traffic were lower year over year due to macroeconomic factors causing weak consumer activity as well as the lingering effect of severe weather in major markets where we operate
-
Operating income was
$30 million in the fourth quarter of 2024, compared to operating income of$43 million during the same period last year on a reported basis, driven primarily by the flow through impact from lower sales. As a percentage of sales, operating income was 4%, down 100 basis points compared to the same period last year
Veyer Division
Nationwide supply chain, distribution, procurement and global sourcing operation supporting
-
In the fourth quarter of 2024, Veyer provided support for its internal customers, ODP Business Solutions and
Office Depot , as well as its third-party customers, generating reported sales of$1.1 billion -
Reported operating loss was
$2 million in the fourth quarter of 2024, compared to operating income of$3 million in the prior year period driven by the flow through impact of lower sales to internal customers partially offset by services to third-party customers - Launched supply chain services for one of the world’s largest social media-focused e-commerce companies to deliver warehousing and fulfillment services for their online sales
-
In the fourth quarter of 2024, sales generated from third-party customers increased by 150% compared to the same period last year, resulting in sales of
$20 million . EBITDA generated from third-party customers was$1 million in the quarter, lower compared to EBITDA of$3 million in the prior year period, driven largely by Veyer’s investment in resources to support the launch of services for new customer additions
Share Repurchases in 2024
During fiscal year 2024, the Company continued to execute under its previously announced
“Throughout the year, we invested in our business while returning
The number of shares to be repurchased under the authorization in the future and the timing of such transactions will depend on a variety of factors, including market conditions, regulatory requirements, and other corporate considerations. The share repurchase authorization could be suspended or discontinued at any time as determined by the Board of Directors.
Balance Sheet and Cash Flow
As of
For the fourth quarter of 2024, cash provided by operating activities of continuing operations was
Capital expenditures were
Milestone Agreement with
Subsequent to the quarter end, the Company announced a major milestone agreement in its B2B evolution as its subsidiary, ODP Business Solutions, entered into a key new partnership with one of the world’s largest hotel management organizations becoming a preferred provider for
“Optimize for Growth” B2B Revenue Acceleration Plan
After a comprehensive review of its business units and in light of recent new business successes, including its recent entry into the hospitality industry, the Company announced its “Optimize for Growth” restructuring plan. This initiative focuses on capitalizing on ODP’s core strengths -- including its supply chain and procurement expertise, robust distribution network, and strong B2B customer base -- to accelerate growth in the B2B distribution and third-party logistics (3PL) market segments, while reducing retail exposure and associated liabilities. The plan strategically realigns the Company’s organizational structure, product offerings, and go-to-market strategies to target high-growth opportunities in the B2B marketplace, while also expanding into new enterprise segments, including hospitality, healthcare, and adjacent sectors.
As part of the plan, ODP will prioritize investments in resources and infrastructure critical to its growth in the B2B sector, while reducing fixed costs associated with retail operations, including store and distribution center leases. Concurrently, the Company will suspend growth investments in its consumer and retail business as it continues to optimize its retail store footprint. Despite reduced retail growth investments, ODP remains firmly committed to supporting and providing an exceptional service experience at its active retail locations, ensuring that customers continue to receive the top-tier care they expect.
In connection with this plan, the Company expects to incur costs in the range of
(1) |
As presented throughout this release, adjusted results represent non-GAAP financial measures and exclude charges or credits not indicative of core operations and the tax effect of these items, which may include but not be limited to merger integration, restructuring, acquisition costs, asset impairments, and |
|
(2) |
As used in this release, Free Cash Flow is defined as cash flows from operating activities less capital expenditures. Free Cash Flow is a non-GAAP financial measure and reconciliations from GAAP financial measures can be found in this release as well as on the Company’s Investor Relations website at investor.theodpcorp.com. |
|
(3) |
As used in this release, Adjusted Free Cash Flow is defined as Free Cash Flow excluding cash charges associated with the Company’s restructuring programs, and related expenses, as well as |
About
ODP and ODP Business Solutions are trademarks of
FORWARD LOOKING STATEMENTS
This communication may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements or disclosures may discuss goals, intentions and expectations as to future trends, plans, events, results of operations, cash flow or financial condition, or state other information relating to, among other things, the Company, based on current beliefs and assumptions made by, and information currently available to, management. Forward-looking statements generally will be accompanied by words such as “anticipate,” “believe,” “plan,” “could,” “estimate,” “expect,” “forecast,” “guidance,” “expectations”, “outlook,” “intend,” “may,” “possible,” “potential,” “predict,” “project,” “propose” or other similar words, phrases or expressions, or other variations of such words. These forward-looking statements are subject to various risks and uncertainties, many of which are outside of the Company’s control. There can be no assurances that the Company will realize these expectations or that these beliefs will prove correct, and therefore investors and stakeholders should not place undue reliance on such statements. Factors that could cause actual results to differ materially from those in the forward-looking statements include, among other things, highly competitive office products market and failure to differentiate the Company from other office supply resellers or respond to decline in general office supplies sales or to shifting consumer demands; competitive pressures on the Company’s sales and pricing; the risk that the Company is unable to transform the business into a service-driven, B2B platform or that such a strategy will not result in the benefits anticipated; the risk that the Company will not be able to achieve the expected benefits of its strategic plans, including charges and benefits related to Project Core and the Optimize for Growth Restructuring Plan; the risk that the Company may not be able to realize the anticipated benefits of acquisitions due to unforeseen liabilities, future capital expenditures, expenses, indebtedness and the unanticipated loss of key customers or the inability to achieve expected revenues, synergies, cost savings or financial performance; the risk that the Company is unable to successfully maintain a relevant omni-channel experience for its customers; the risk that the Company is unable to execute the Maximize B2B Restructuring Plan successfully or that such plan will not result in the benefits anticipated; failure to effectively manage the Company’s real estate portfolio; loss of business with government entities, purchasing consortiums, and sole- or limited- source distribution arrangements; failure to attract and retain qualified personnel, including employees in stores, service centers, distribution centers, field and corporate offices and executive management, and the inability to keep supply of skills and resources in balance with customer demand; failure to execute effective advertising efforts and maintain the Company’s reputation and brand at a high level; disruptions in computer systems, including delivery of technology services; breach of information technology systems affecting reputation, business partner and customer relationships and operations and resulting in high costs and lost revenue; unanticipated downturns in business relationships with customers or terms with the suppliers, third-party vendors and business partners; disruption of global sourcing activities, evolving foreign trade policy (including tariffs imposed on certain foreign made goods); exclusive
CONSOLIDATED STATEMENTS OF OPERATIONS (In millions, except per share amounts) |
||||||||||||||||
|
|
13 Weeks Ended |
|
|
52 Weeks Ended |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Sales |
|
$ |
1,624 |
|
|
$ |
1,803 |
|
|
$ |
6,990 |
|
|
$ |
7,823 |
|
Cost of goods sold and occupancy costs |
|
|
1,293 |
|
|
|
1,409 |
|
|
|
5,545 |
|
|
|
6,062 |
|
Gross profit |
|
|
331 |
|
|
|
394 |
|
|
|
1,445 |
|
|
|
1,761 |
|
Selling, general and administrative expenses |
|
|
299 |
|
|
|
337 |
|
|
|
1,272 |
|
|
|
1,410 |
|
Asset impairments |
|
|
12 |
|
|
|
3 |
|
|
|
33 |
|
|
|
17 |
|
Merger, restructuring and other operating expenses, net |
|
|
— |
|
|
|
2 |
|
|
|
47 |
|
|
|
4 |
|
Legal matter monetization |
|
|
— |
|
|
|
— |
|
|
|
(70 |
) |
|
|
— |
|
Operating income |
|
|
20 |
|
|
|
52 |
|
|
|
163 |
|
|
|
330 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
|
2 |
|
|
|
3 |
|
|
|
9 |
|
|
|
10 |
|
Interest expense |
|
|
(8 |
) |
|
|
(5 |
) |
|
|
(23 |
) |
|
|
(20 |
) |
Other income (expense), net |
|
|
2 |
|
|
|
1 |
|
|
|
(3 |
) |
|
|
9 |
|
Income from continuing operations before income taxes |
|
|
16 |
|
|
|
51 |
|
|
|
146 |
|
|
|
329 |
|
Income tax expense |
|
|
5 |
|
|
|
12 |
|
|
|
40 |
|
|
|
82 |
|
Net income from continuing operations |
|
|
11 |
|
|
|
39 |
|
|
|
106 |
|
|
|
247 |
|
Discontinued operations, net of tax |
|
|
(14 |
) |
|
|
(76 |
) |
|
|
(109 |
) |
|
|
(108 |
) |
Net income (loss) |
|
$ |
(3 |
) |
|
$ |
(37 |
) |
|
$ |
(3 |
) |
|
$ |
139 |
|
Basic earnings (loss) per share |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Continuing operations |
|
$ |
0.36 |
|
|
$ |
1.06 |
|
|
$ |
3.14 |
|
|
$ |
6.43 |
|
Discontinued operations |
|
|
(0.47 |
) |
|
|
(2.05 |
) |
|
|
(3.22 |
) |
|
|
(2.82 |
) |
Net basic earnings (loss) per share |
|
$ |
(0.11 |
) |
|
$ |
(0.99 |
) |
|
$ |
(0.08 |
) |
|
$ |
3.61 |
|
Diluted earnings (loss) per share |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Continuing operations |
|
$ |
0.36 |
|
|
$ |
1.02 |
|
|
$ |
3.08 |
|
|
$ |
6.22 |
|
Discontinued operations |
|
|
(0.46 |
) |
|
|
(1.98 |
) |
|
|
(3.16 |
) |
|
|
(2.72 |
) |
Net diluted earnings (loss) per share |
|
$ |
(0.10 |
) |
|
$ |
(0.96 |
) |
|
$ |
(0.08 |
) |
|
$ |
3.50 |
|
CONSOLIDATED BALANCE SHEETS (In millions, except shares and par value) |
||||||||
|
|
|
|
|
|
|
||
|
|
2024 |
|
|
2023 |
|
||
ASSETS |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
166 |
|
|
$ |
381 |
|
Receivables, net |
|
|
466 |
|
|
|
485 |
|
Inventories |
|
|
770 |
|
|
|
765 |
|
Prepaid expenses and other current assets |
|
|
30 |
|
|
|
28 |
|
Current assets held for sale |
|
|
6 |
|
|
|
80 |
|
Total current assets |
|
|
1,438 |
|
|
|
1,739 |
|
Property and equipment, net |
|
|
299 |
|
|
|
297 |
|
Operating lease right-of-use assets |
|
|
954 |
|
|
|
983 |
|
|
|
|
411 |
|
|
|
403 |
|
Other intangible assets, net |
|
|
48 |
|
|
|
45 |
|
Deferred income taxes |
|
|
102 |
|
|
|
142 |
|
Other assets |
|
|
277 |
|
|
|
278 |
|
Total assets |
|
$ |
3,529 |
|
|
$ |
3,887 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Trade accounts payable |
|
$ |
697 |
|
|
$ |
755 |
|
Accrued expenses and other current liabilities |
|
|
835 |
|
|
|
915 |
|
Income taxes payable |
|
|
2 |
|
|
|
6 |
|
Short-term borrowings and current maturities of long-term debt |
|
|
9 |
|
|
|
9 |
|
Current liabilities held for sale |
|
|
— |
|
|
|
12 |
|
Total current liabilities |
|
|
1,543 |
|
|
|
1,697 |
|
Deferred income taxes and other long-term liabilities |
|
|
116 |
|
|
|
120 |
|
Pension and postretirement obligations, net |
|
|
14 |
|
|
|
15 |
|
Long-term debt, net of current maturities |
|
|
270 |
|
|
|
165 |
|
Operating lease liabilities, net of current portion |
|
|
779 |
|
|
|
789 |
|
Total liabilities |
|
|
2,722 |
|
|
|
2,786 |
|
Contingencies |
|
|
|
|
|
|
||
Stockholders’ equity: |
|
|
|
|
|
|
||
Common stock — authorized 80,000,000 shares of |
|
|
1 |
|
|
|
1 |
|
Additional paid-in capital |
|
|
2,771 |
|
|
|
2,752 |
|
Accumulated other comprehensive loss |
|
|
(124 |
) |
|
|
(114 |
) |
Accumulated deficit |
|
|
(315 |
) |
|
|
(312 |
) |
|
|
|
(1,526 |
) |
|
|
(1,226 |
) |
Total stockholders’ equity |
|
|
807 |
|
|
|
1,101 |
|
Total liabilities and stockholders’ equity |
|
$ |
3,529 |
|
|
$ |
3,887 |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) |
||||||||
|
|
52 Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
|
|
2024 |
|
|
2023 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net income (loss) |
|
$ |
(3 |
) |
|
$ |
139 |
|
Loss from discontinued operations, net of tax |
|
|
(109 |
) |
|
|
(108 |
) |
Net income from continuing operations |
|
|
106 |
|
|
|
247 |
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
97 |
|
|
|
99 |
|
Amortization of debt discount and issuance costs |
|
|
2 |
|
|
|
2 |
|
Charges for losses on receivables and inventories |
|
|
23 |
|
|
|
28 |
|
Asset impairments |
|
|
33 |
|
|
|
17 |
|
Gain on disposition of assets, net |
|
|
(1 |
) |
|
|
(4 |
) |
Compensation expense for share-based payments |
|
|
32 |
|
|
|
29 |
|
Deferred income taxes and deferred tax asset valuation allowances |
|
|
38 |
|
|
|
40 |
|
Changes in working capital and other operating activities: |
|
|
|
|
|
|
||
Decrease in receivables |
|
|
19 |
|
|
|
42 |
|
Decrease (increase) in inventories |
|
|
(24 |
) |
|
|
47 |
|
Net decrease in prepaid expenses, operating lease right-of-use assets, and other assets |
|
|
240 |
|
|
|
276 |
|
Net increase in trade accounts payable, accrued expenses, operating lease liabilities, and other current and other long-term liabilities |
|
|
(406 |
) |
|
|
(462 |
) |
Other operating activities |
|
|
— |
|
|
|
(1 |
) |
Net cash provided by operating activities of continuing operations |
|
|
159 |
|
|
|
360 |
|
Net cash used in operating activities of discontinued operations |
|
|
(29 |
) |
|
|
(29 |
) |
Net cash provided by operating activities |
|
|
130 |
|
|
|
331 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
||
Capital expenditures |
|
|
(98 |
) |
|
|
(81 |
) |
Businesses acquired, net of cash acquired |
|
|
(11 |
) |
|
|
(16 |
) |
Proceeds from disposition of assets |
|
|
3 |
|
|
|
109 |
|
Settlement of company-owned life insurance policies |
|
|
4 |
|
|
|
5 |
|
Net cash provided by (used in) investing activities of continuing
|
|
|
(102 |
) |
|
|
17 |
|
Net cash used in investing activities of discontinued operations |
|
|
(24 |
) |
|
|
(19 |
) |
Net cash used in investing activities |
|
|
(126 |
) |
|
|
(2 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
||
Payments on credit facilities and debt retirement |
|
|
(608 |
) |
|
|
(204 |
) |
Borrowings under credit facilities |
|
|
715 |
|
|
|
200 |
|
Net payments on other long and short-term borrowings |
|
|
(11 |
) |
|
|
(15 |
) |
Share purchases for taxes, net of proceeds from employee share-based transactions |
|
|
(15 |
) |
|
|
(26 |
) |
Repurchase of common stock for treasury |
|
|
(300 |
) |
|
|
(295 |
) |
Other financing activities |
|
|
(6 |
) |
|
|
— |
|
Net cash used in financing activities of continuing operations |
|
|
(225 |
) |
|
|
(340 |
) |
Net cash provided by (used in) financing activities of discontinued operations |
|
|
— |
|
|
|
— |
|
Net cash used in financing activities |
|
|
(225 |
) |
|
|
(340 |
) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
|
(3 |
) |
|
|
2 |
|
Net decrease in cash, cash equivalents and restricted cash |
|
|
(224 |
) |
|
|
(9 |
) |
Cash, cash equivalents and restricted cash at beginning of period |
|
|
395 |
|
|
|
404 |
|
Cash, cash equivalents and restricted cash at end of period |
|
|
171 |
|
|
|
395 |
|
Less: cash and cash equivalents of discontinued operations |
|
|
— |
|
|
|
— |
|
Cash, cash equivalents and restricted cash at end of period - continuing operations |
|
$ |
171 |
|
|
$ |
395 |
|
Supplemental information on non-cash investing and financing activities |
|
|
|
|
|
|
||
Right-of-use assets obtained in exchange for new operating lease liabilities |
|
$ |
250 |
|
|
$ |
375 |
|
Cash taxes paid (refunded), net |
|
|
(8 |
) |
|
|
35 |
|
Right-of-use assets obtained in exchange for new finance lease liabilities |
|
|
9 |
|
|
|
7 |
|
Cash interest paid, net of amounts capitalized and non-recourse debt |
|
|
19 |
|
|
|
16 |
|
BUSINESS UNIT PERFORMANCE (In millions) (Unaudited) |
||||
ODP Business Solutions Division |
4Q24 |
4Q23 |
FY24 |
FY23 |
Sales (external) |
|
|
|
|
Sales (internal) |
|
|
|
|
% change of total sales |
(9)% |
(10)% |
(8)% |
(3)% |
Division operating income |
|
|
|
|
% of total sales |
3% |
4% |
3% |
4% |
Office Depot Division |
4Q24 |
4Q23 |
FY24 |
FY23 |
Sales (external) |
|
|
|
|
Sales (internal) |
|
|
|
|
% change of total sales |
(13)% |
(18)% |
(14)% |
(13)% |
Division operating income |
|
|
|
|
% of total sales |
4% |
5% |
4% |
6% |
Change in comparable store sales |
(8)% |
(6)% |
(8)% |
(6)% |
Veyer Division |
4Q24 |
4Q23 |
FY24 |
FY23 |
Sales (external) |
|
|
|
|
Sales (internal) |
|
|
|
|
% change of total sales |
(10)% |
(16)% |
(11)% |
(10)% |
Division operating income |
|
|
|
|
% of total sales |
(0)% |
0% |
0% |
1% |
GAAP to Non-GAAP Reconciliations
(Unaudited)
We report our results in accordance with accounting principles generally accepted in
Our measurement of these non-GAAP financial measures may be different from similarly titled financial measures used by others and therefore may not be comparable. These non-GAAP financial measures should not be considered superior to the GAAP measures, but only to clarify some information and assist the reader. We have included reconciliations of this information to the most comparable GAAP measures in the tables included within this material.
Free cash flow is a non-GAAP measure, which we define as cash flows from operating activities less capital expenditures and changes in restricted cash. We believe that free cash flow is an important indicator that provides additional perspective on our ability to generate cash to fund our strategy and expand our distribution network. Adjusted free cash flow is also a non-GAAP measure, which we define as free cash flow excluding cash charges and credits not indicative of core operations. For this release these cash charges and credits include acquisition costs, restructuring costs associated with Project Core and Maximize B2B programs, and legal matter monetization where the Company is engaged in legal proceedings as a plaintiff.
(In millions, except per share amounts) |
||||||||||||||||||||
Q4 2024 |
|
Reported
|
|
|
% of
|
|
|
Less:
|
|
|
Adjusted
|
|
|
% of
|
|
|||||
Asset impairments |
|
$ |
12 |
|
|
|
0.7 |
% |
|
$ |
12 |
|
|
$ |
— |
|
|
|
— |
% |
Operating income |
|
$ |
20 |
|
|
|
1.2 |
% |
|
$ |
(12 |
) |
|
$ |
32 |
|
(4) |
|
2.0 |
% |
Income tax expense |
|
$ |
5 |
|
|
|
0.3 |
% |
|
$ |
(4 |
) |
|
$ |
9 |
|
(5) |
|
0.6 |
% |
Net income from continuing operations |
|
$ |
11 |
|
|
|
0.7 |
% |
|
$ |
(8 |
) |
|
$ |
20 |
|
(6) |
|
1.2 |
% |
Earnings per share from continuing operations (fully diluted) |
|
$ |
0.36 |
|
|
|
|
|
$ |
(0.30 |
) |
|
$ |
0.66 |
|
(6) |
|
|
||
Depreciation and amortization |
|
$ |
24 |
|
|
|
1.5 |
% |
|
$ |
— |
|
|
$ |
24 |
|
|
|
1.5 |
% |
Q4 2023 |
|
Reported
|
|
|
% of
|
|
|
Less:
|
|
|
Adjusted
|
|
|
% of
|
|
|||||
Asset impairments |
|
$ |
3 |
|
|
|
0.2 |
% |
|
$ |
3 |
|
|
$ |
— |
|
|
|
— |
% |
Merger and restructuring expenses, net |
|
$ |
2 |
|
|
|
0.1 |
% |
|
$ |
2 |
|
|
$ |
— |
|
|
|
— |
% |
Operating income |
|
$ |
52 |
|
|
|
2.9 |
% |
|
$ |
(5 |
) |
|
$ |
57 |
|
(4) |
|
3.2 |
% |
Income tax expense |
|
$ |
12 |
|
|
|
0.7 |
% |
|
$ |
(1 |
) |
|
$ |
13 |
|
(5) |
|
0.7 |
% |
Net income from continuing operations |
|
$ |
39 |
|
|
|
2.2 |
% |
|
$ |
(4 |
) |
|
$ |
43 |
|
(6) |
|
2.4 |
% |
Earnings per share from continuing operations (fully diluted) |
|
$ |
1.02 |
|
|
|
|
|
$ |
(0.11 |
) |
|
$ |
1.13 |
|
(6) |
|
|
||
Depreciation and amortization |
|
$ |
24 |
|
|
|
1.3 |
% |
|
$ |
— |
|
|
$ |
24 |
|
|
|
1.3 |
% |
2024 |
|
Reported
|
|
|
% of
|
|
|
Less:
|
|
|
Adjusted
|
|
|
% of
|
|
|||||
Asset impairments |
|
$ |
33 |
|
|
|
0.5 |
% |
|
$ |
33 |
|
|
$ |
— |
|
|
|
— |
% |
Merger and restructuring expenses, net |
|
$ |
47 |
|
|
|
0.7 |
% |
|
$ |
47 |
|
|
$ |
— |
|
|
|
— |
% |
Legal matter monetization |
|
$ |
(70 |
) |
|
|
(1.0 |
)% |
|
$ |
(70 |
) |
|
$ |
— |
|
|
|
— |
% |
Operating income |
|
$ |
163 |
|
|
|
2.3 |
% |
|
$ |
(10 |
) |
|
$ |
173 |
|
(4) |
|
2.5 |
% |
Income tax expense |
|
$ |
40 |
|
|
|
0.6 |
% |
|
$ |
(3 |
) |
|
$ |
43 |
|
(5) |
|
0.6 |
% |
Net income from continuing operations |
|
$ |
106 |
|
|
|
1.5 |
% |
|
$ |
(7 |
) |
|
$ |
114 |
|
(6) |
|
1.6 |
% |
Earnings per share from continuing operations (fully diluted) |
|
$ |
3.08 |
|
|
|
|
|
$ |
(0.22 |
) |
|
$ |
3.30 |
|
(6) |
|
|
||
Depreciation and amortization |
|
$ |
97 |
|
|
|
1.4 |
% |
|
$ |
— |
|
|
$ |
97 |
|
|
|
1.4 |
% |
2023 |
|
Reported
|
|
|
% of
|
|
|
Less:
|
|
|
Adjusted
|
|
|
% of
|
|
|||||
Asset impairments |
|
$ |
17 |
|
|
|
0.2 |
% |
|
$ |
17 |
|
|
$ |
— |
|
|
|
— |
% |
Merger, restructuring and other operating expenses, net |
|
$ |
4 |
|
|
|
0.1 |
% |
|
$ |
4 |
|
|
$ |
— |
|
|
|
— |
% |
Operating income |
|
$ |
330 |
|
|
|
4.2 |
% |
|
$ |
(21 |
) |
|
$ |
351 |
|
(4) |
|
4.5 |
% |
Income tax expense |
|
$ |
82 |
|
|
|
1.0 |
% |
|
$ |
(5 |
) |
|
$ |
87 |
|
(5) |
|
1.1 |
% |
Net income from continuing operations |
|
$ |
247 |
|
|
|
3.2 |
% |
|
$ |
(16 |
) |
|
$ |
263 |
|
(6) |
|
3.4 |
% |
Earnings per share from continuing operations (fully diluted) |
|
$ |
6.22 |
|
|
|
|
|
$ |
(0.39 |
) |
|
$ |
6.61 |
|
(6) |
|
|
||
Depreciation and amortization |
|
$ |
99 |
|
|
|
1.3 |
% |
|
$ |
— |
|
|
$ |
99 |
|
|
|
1.3 |
% |
|
|
13 Weeks Ended |
|
|
52 Weeks Ended |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Net income (loss) |
|
$ |
(3 |
) |
|
$ |
(37 |
) |
|
$ |
(3 |
) |
|
$ |
139 |
|
Discontinued operations, net of tax |
|
|
(14 |
) |
|
|
(76 |
) |
|
|
(109 |
) |
|
|
(108 |
) |
Net income from continuing operations |
|
|
11 |
|
|
|
39 |
|
|
|
106 |
|
|
|
247 |
|
Income tax expense |
|
|
5 |
|
|
|
12 |
|
|
|
40 |
|
|
|
82 |
|
Income from continuing operations before income taxes |
|
|
16 |
|
|
|
51 |
|
|
|
146 |
|
|
|
329 |
|
Add (subtract) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
|
(2 |
) |
|
|
(3 |
) |
|
|
(9 |
) |
|
|
(10 |
) |
Interest expense |
|
|
8 |
|
|
|
5 |
|
|
|
23 |
|
|
|
20 |
|
Depreciation and amortization |
|
|
24 |
|
|
|
24 |
|
|
|
97 |
|
|
|
99 |
|
Charges and credits, pretax (7) |
|
|
12 |
|
|
|
5 |
|
|
|
10 |
|
|
|
21 |
|
Adjusted EBITDA |
|
$ |
58 |
|
|
$ |
83 |
|
|
$ |
268 |
|
|
$ |
459 |
|
Amounts may not foot due to rounding. The sum of the quarterly amounts may not equal the reported amounts for the year due to rounding. |
||
(4) |
Adjusted operating income for all periods presented herein exclude merger and restructuring expenses, net, asset impairments (if any), and legal matter monetization. |
|
(5) |
Adjusted income tax expense for all periods presented herein exclude the tax effect of the charges or credits not indicative of core operations as described in the preceding notes. |
|
(6) |
Adjusted net income and adjusted earnings per share (fully diluted) for all periods presented exclude merger and restructuring expenses, net, asset impairments (if any), legal matter monetization, and exclude the tax effect of the charges or credits not indicative of core operations. |
|
(7) |
Charges and credits, pretax for all periods presented include merger and restructuring expenses, net, asset impairments (if any), and legal matter monetization. |
GAAP to Non-GAAP Reconciliations (Unaudited) |
||||||||||||||||
|
|
13 Weeks Ended |
|
|
52 Weeks Ended |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Free cash flow |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Net cash provided by operating activities of continuing operations |
|
$ |
34 |
|
|
$ |
71 |
|
|
$ |
159 |
|
|
$ |
360 |
|
Capital expenditures |
|
|
(25 |
) |
|
|
(25 |
) |
|
|
(98 |
) |
|
|
(81 |
) |
Change in restricted cash impacting working capital |
|
|
— |
|
|
|
— |
|
|
|
(1 |
) |
|
|
(2 |
) |
Free cash flow |
|
|
9 |
|
|
|
46 |
|
|
|
60 |
|
|
|
277 |
|
Adjustments for certain cash charges: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Maximize B2B Restructuring Plan |
|
|
1 |
|
|
|
2 |
|
|
|
7 |
|
|
|
9 |
|
Previously planned separation of consumer business and re-alignment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
Project Core |
|
|
3 |
|
|
|
— |
|
|
|
36 |
|
|
|
— |
|
Legal matter monetization |
|
|
(70 |
) |
|
|
— |
|
|
|
(70 |
) |
|
|
— |
|
Adjusted free cash flow |
|
$ |
(57 |
) |
|
$ |
48 |
|
|
$ |
33 |
|
|
$ |
288 |
|
Amounts may not foot due to rounding. The sum of the quarterly amounts may not equal the reported amounts for the year due to rounding. |
Store Statistics (Unaudited) |
||||||||||||
|
|
Q4 |
|
|
Q4 |
|
|
Full Year |
|
|||
|
|
2023 |
|
|
2024 |
|
|
2024 |
|
|||
Office Depot Division: |
|
|
|
|
|
|
|
|
|
|||
Stores closed |
|
|
22 |
|
|
|
16 |
|
|
|
47 |
|
Total retail stores ( |
|
|
916 |
|
|
|
869 |
|
|
|
— |
|
Total square footage (in millions) |
|
|
20.3 |
|
|
|
19.2 |
|
|
|
— |
|
Average square footage per store (in thousands) |
|
|
22.2 |
|
|
|
22.1 |
|
|
|
— |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250226935130/en/
Investor Relations
561-438-4629
Tim.Perrott@theodpcorp.com
Source: