Balchem Corporation (NASDAQ: BCPC) reported today financial results
for its 2024 fiscal second quarter ended June 30, 2024. The
Company reported quarterly net sales of $234.1 million,
quarterly net earnings of $32.1 million, adjusted EBITDA(a) of
$62.3 million, and free cash flow(a) of $38.4 million.
Ted Harris, Chairman, President and CEO of
Balchem said, "We delivered solid second quarter financials with
record earnings from operations and adjusted EBITDA. I am
particularly pleased with the excellent performance in our Human
Nutrition and Health and Specialty Products segments, both
delivering strong sales and earnings growth.”
Second Quarter
2024 Financial Highlights:
- Net sales were $234.1 million, an increase of 1.2%
compared to the prior year quarter.
- Adjusted EBITDA was a record $62.3 million, an increase of
5.0% from the prior year quarter.
- GAAP net earnings were $32.1 million, an increase of 6.5%
from the prior year quarter.
- GAAP earnings per share of $0.98 compared to $0.93 in the prior
year quarter and record adjusted earnings per share(a) of $1.09
compared to $1.06 in the prior year quarter.
- Cash flows from operations were $45.0 million for the second
quarter of 2024, with quarterly free cash flow(a) of $38.4
million.
- Strong sales growth and record earnings from operations in both
our Human Nutrition and Health and Specialty Product segments.
Recent Highlights:
- On May 20th, Balchem launched a new product, Optifolin+®, which
is a patented, choline-enriched, bioactive, reduced folate
ingredient that supports cellular health at all stages of life.
Optifolin+® is biologically active, which means that it is readily
available for transport and use in the human body and tissues,
making Optifolin+® an excellent choice to meet Vitamin B9
recommended requirements.
- Strong cash flows in the second quarter enabled us to make
repayments on our revolving debt of $35.0 million, bringing our net
debt to $202.8 million, with an overall leverage ratio on a net
debt basis of 0.9 times.
Mr. Harris said, "I am excited about the recent
launch of Optifolin+® and our continued focus on bringing
innovative solutions for the health and nutritional needs of the
world. Optifolin+® adds to our already strong Minerals and
Nutrients portfolio that includes leading brands such as
VitaCholine®, K2Vital®, Albion® Minerals, and OptiMSM®.”
Mr. Harris continued, "We continue to make good
progress on our strategic initiatives while delivering solid
financial results. I am very pleased with our performance in the
first half of 2024 and look forward to the remainder of the
year."
Results for Period Ended June 30, 2024
(unaudited) (Dollars in thousands, except per share
data) |
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net sales |
|
$ |
234,081 |
|
|
$ |
231,252 |
|
|
$ |
473,740 |
|
|
$ |
463,792 |
|
Gross margin |
|
|
82,994 |
|
|
|
77,349 |
|
|
|
164,508 |
|
|
|
150,519 |
|
Operating expenses |
|
|
37,197 |
|
|
|
34,513 |
|
|
|
77,035 |
|
|
|
73,275 |
|
Earnings from operations |
|
|
45,797 |
|
|
|
42,836 |
|
|
|
87,473 |
|
|
|
77,244 |
|
Interest and other expenses |
|
|
4,571 |
|
|
|
4,436 |
|
|
|
9,397 |
|
|
|
9,725 |
|
Earnings before income tax expense |
|
|
41,226 |
|
|
|
38,400 |
|
|
|
78,076 |
|
|
|
67,519 |
|
Income tax expense |
|
|
9,157 |
|
|
|
8,290 |
|
|
|
17,021 |
|
|
|
14,699 |
|
Net earnings |
|
$ |
32,069 |
|
|
$ |
30,110 |
|
|
$ |
61,055 |
|
|
$ |
52,820 |
|
|
|
|
|
|
|
|
|
|
Diluted net earnings per common share |
|
$ |
0.98 |
|
|
$ |
0.93 |
|
|
$ |
1.87 |
|
|
$ |
1.63 |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(a) |
|
$ |
62,270 |
|
|
$ |
59,317 |
|
|
$ |
123,136 |
|
|
$ |
115,674 |
|
Adjusted net earnings(a) |
|
$ |
35,577 |
|
|
$ |
34,441 |
|
|
$ |
69,161 |
|
|
$ |
65,022 |
|
Adjusted net earnings per common share(a) |
|
$ |
1.09 |
|
|
$ |
1.06 |
|
|
$ |
2.12 |
|
|
$ |
2.01 |
|
|
|
|
|
|
|
|
|
|
Shares used in the calculations of diluted and adjusted net
earnings per common share |
|
|
32,649 |
|
|
|
32,434 |
|
|
|
32,638 |
|
|
|
32,424 |
|
(a) |
See
“Non-GAAP Financial Information” for a reconciliations of GAAP and
non-GAAP financial measures. |
|
|
Financial Results for the Second Quarter
of 2024:
The Human Nutrition &
Health segment generated sales of $147.9 million, an
increase of $12.3 million, or 9.0%, compared to the prior year
quarter. The increase was primarily driven by higher sales within
the minerals and nutrients business. Record earnings from
operations for this segment of $33.4 million increased $5.9
million, or 21.3%, compared to $27.5 million in the prior year
quarter, primarily due to the aforementioned higher sales, a
favorable mix, and certain lower manufacturing input costs,
partially offset by higher operating expenses. Excluding the effect
of non-cash expense associated with amortization of acquired
intangible assets and other adjustments, adjusted earnings from
operations(a) for this segment were $37.4 million, compared to
$31.8 million in the prior year quarter, an increase of 17.6%.
The Animal Nutrition &
Health segment generated quarterly sales of $49.6 million,
a decrease of $11.8 million, or 19.2%, compared to the prior
year quarter. The decrease was driven by lower sales in both the
monogastric and ruminant species markets. Second quarter earnings
from operations for this segment of $2.7 million decreased $5.0
million, or 64.9%, compared to $7.7 million in the prior year
quarter, primarily due to the aforementioned lower sales, partially
offset by certain lower manufacturing input costs. Excluding the
effect of non-cash expense associated with amortization of acquired
intangible assets and other adjustments, adjusted earnings from
operations for this segment were $3.0 million compared to $7.6
million in the prior year quarter, a decrease of 61.1%.
The Specialty Products segment
generated quarterly sales of $35.1 million, an increase of $2.4
million, or 7.2%, compared to the prior year quarter, primarily due
to higher sales in the performance gases business. Earnings from
operations for this segment were a record $11.2 million, compared
to $9.3 million in the prior year comparable quarter, an increase
of $1.9 million, or 20.8%, primarily driven by the aforementioned
higher sales and certain lower manufacturing input costs, partially
offset by higher operating expenses. Excluding the effect of
non-cash expense associated with amortization of acquired
intangible assets and other adjustments, adjusted earnings from
operations for this segment were $12.3 million, compared to $10.5
million in the prior year quarter, an increase of 17.1%.
Record quarterly consolidated gross margin of
$83.0 million increased by $5.6 million, or 7.3%, compared to $77.3
million for the prior year comparable period. Gross margin as a
percentage of sales was 35.5% as compared to 33.4% in the prior
year period, an increase of 210 basis points, primarily due to a
favorable mix and decreases in certain manufacturing input costs.
Operating expenses of $37.2 million for the quarter increased
$2.7 million from the prior year comparable quarter, primarily
due to the impact of favorable adjustments to transaction costs in
the prior year and higher charges related to outside services,
partially offset by the impact of restructuring-related impairment
charges in the prior year. Excluding non-cash operating expenses
associated with amortization of intangible assets of $4.6 million,
operating expenses were $32.6 million, or 13.9% of sales.
Interest expense was $4.2 million and $5.2
million in the second quarters of 2024 and 2023, respectively. The
decrease in interest expense was primarily due to lower outstanding
borrowings, partially offset by higher interest rates. Our
effective tax rates for the three months ended June 30, 2024
and 2023 were 22.2% and 21.6%, respectively. The higher effective
tax rate was primarily due to lower tax benefits from stock-based
compensation and certain higher state taxes, partially offset by
certain lower foreign taxes.
Second quarter cash flows provided by operating
activities were $45.0 million and free cash flow was $38.4 million.
The $206.8 million of net working capital on June 30, 2024
included a cash balance of $63.7 million. Significant cash payments
during the quarter included repayments on the revolving loan of
$35.0 million, income taxes paid of $18.2 million, and capital
expenditures and intangible assets acquired of $6.9 million.
Ted Harris said, “The Balchem team delivered
solid second quarter financial results, once again highlighting the
resilience of our business model. Two of our three reporting
segments are performing very well, with both our Human Nutrition
and Health segment and Specialty Products segment delivering record
earnings from operations, which are more than offsetting the
challenges we are experiencing in our Animal Nutrition and Health
segment. We are well positioned in the markets we serve and remain
confident in the long-term growth outlook for our company as we
continue to focus on progressing our strategic growth initiatives
in 2024 and beyond.”
Quarterly Conference
Call
A quarterly conference call will be held on
Friday, July 26, 2024, at 11:00 AM Eastern Time (ET) to review
second quarter 2024 results. Ted Harris, Chairman, President and
CEO and Martin Bengtsson, CFO will host the call. We invite you to
listen to the conference by calling toll-free 1-877-407-8289 (local
dial-in 1-201-689-8341), five minutes prior to the scheduled start
time of the conference call. The conference call will be available
for replay three hours after the conclusion of the call through end
of day Friday, August 9, 2024. To access the replay of the
conference call, dial 1-877-660-6853 (local dial-in
1-201-612-7415), and use conference ID #13747779.
Segment Information
Balchem Corporation reports three business
segments: Human Nutrition & Health, Animal Nutrition &
Health, and Specialty Products. The Human Nutrition & Health
segment delivers customized food and beverage ingredient systems,
as well as key nutrients into a variety of applications across the
food, supplement and pharmaceutical industries. The Animal
Nutrition & Health segment manufactures and supplies products
to numerous animal health markets. Through Specialty Products,
Balchem provides specialty-packaged chemicals for use in healthcare
and other industries, and also provides chelated minerals to the
micronutrient agricultural market. Sales and production of products
outside of our reportable segments and other minor business
activities are included in "Other and Unallocated".
Forward-Looking Statements
This release contains forward-looking
statements, within the meaning of the Private Securities Litigation
Reform Act of 1995, Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934, as amended,
which reflect our expectation or belief concerning future events
that involve risks and uncertainties. These forward-looking
statements generally are identified by the words "believe,"
"project," "expect," "anticipate," “likely,” "estimate,"
"forecast," "outlook," "intend," "strategy," "future,"
"opportunity," "plan," "may," "should," "will," "would," "will be,"
"will continue," "will likely result," or the negative thereof or
variations thereon or similar expressions generally intended to
identify forward-looking statements. Actions and performance could
differ materially from what is contemplated by the forward-looking
statements contained in this release. Factors that might cause
differences from the forward-looking statements include those
referred to or identified in Balchem’s Annual Report on Form 10-K
for the year ended December 31, 2023 and other factors that
may be identified elsewhere in this release or in our other SEC
filings. Reference should be made to such factors and all
forward-looking statements are qualified in their entirety by the
above cautionary statements. We undertake no obligation to publicly
update or revise any forward-looking statements, whether as a
result of new information, future events or otherwise.
Contact: Jacqueline Yarmolowicz, Balchem
Corporation (Telephone: 845-326-5600)
Selected Financial Data
(unaudited) ($ in 000’s)
Business Segment Net Sales: |
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Human Nutrition & Health |
|
$ |
147,928 |
|
|
$ |
135,669 |
|
|
$ |
300,672 |
|
|
$ |
268,322 |
|
Animal Nutrition & Health |
|
|
49,557 |
|
|
|
61,329 |
|
|
|
103,478 |
|
|
|
126,218 |
|
Specialty Products |
|
|
35,094 |
|
|
|
32,726 |
|
|
|
66,707 |
|
|
|
64,957 |
|
Other and Unallocated (b) |
|
|
1,502 |
|
|
|
1,528 |
|
|
|
2,883 |
|
|
|
4,295 |
|
Total |
|
$ |
234,081 |
|
|
$ |
231,252 |
|
|
$ |
473,740 |
|
|
$ |
463,792 |
|
Business Segment Earnings Before Income
Taxes: |
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Human Nutrition & Health |
|
$ |
33,367 |
|
|
$ |
27,499 |
|
|
$ |
66,624 |
|
|
$ |
45,934 |
|
Animal Nutrition & Health |
|
|
2,693 |
|
|
|
7,662 |
|
|
|
4,753 |
|
|
|
17,160 |
|
Specialty Products |
|
|
11,228 |
|
|
|
9,298 |
|
|
|
19,427 |
|
|
|
17,244 |
|
Other and Unallocated (b) |
|
|
(1,491 |
) |
|
|
(1,623 |
) |
|
|
(3,331 |
) |
|
|
(3,094 |
) |
Interest and other expenses |
|
|
(4,571 |
) |
|
|
(4,436 |
) |
|
|
(9,397 |
) |
|
|
(9,725 |
) |
Total |
|
$ |
41,226 |
|
|
$ |
38,400 |
|
|
$ |
78,076 |
|
|
$ |
67,519 |
|
|
|
|
|
|
|
|
|
|
(b) Other and Unallocated consists of a few minor businesses which
individually do not meet the quantitative thresholds for separate
presentation and corporate expenses that have not been allocated to
a segment. Unallocated corporate expenses consist of: (i)
Transaction and integration costs of $132 and $572 for the three
and six months ended June 30, 2024, respectively, and $651 and
$1,216 for the three and six months ended June 30, 2023,
respectively, and (ii) Unallocated amortization expense of $0 and
$0 for the three and six months ended June 30, 2024,
respectively, and $0 and $312 for the three and six months ended
June 30, 2023, respectively, related to an intangible asset in
connection with a company-wide ERP system implementation. |
Selected Balance Sheet Items |
|
|
|
|
(Dollars in thousands) |
|
June 30, 2024 |
|
December 31, 2023 |
|
|
(unaudited) |
|
|
|
|
|
|
|
Cash and Cash Equivalents |
|
$ |
63,738 |
|
|
$ |
64,447 |
|
Accounts Receivable, net |
|
|
123,400 |
|
|
|
125,284 |
|
Inventories |
|
|
117,099 |
|
|
|
109,521 |
|
Other Current Assets |
|
|
15,919 |
|
|
|
14,990 |
|
Total Current Assets |
|
|
320,156 |
|
|
|
314,242 |
|
|
|
|
|
|
Property, Plant & Equipment, net |
|
|
272,539 |
|
|
|
276,039 |
|
Goodwill |
|
|
770,026 |
|
|
|
778,907 |
|
Intangible Assets with Finite Lives, net |
|
|
176,102 |
|
|
|
191,212 |
|
Right of Use Assets |
|
|
18,445 |
|
|
|
19,864 |
|
Other Assets |
|
|
17,698 |
|
|
|
16,947 |
|
Total Non-current Assets |
|
|
1,254,810 |
|
|
|
1,282,969 |
|
|
|
|
|
|
Total Assets |
|
$ |
1,574,966 |
|
|
$ |
1,597,211 |
|
|
|
|
|
|
Current Liabilities |
|
$ |
113,322 |
|
|
$ |
148,491 |
|
Revolving Loan |
|
|
266,569 |
|
|
|
309,569 |
|
Deferred Income Taxes |
|
|
49,956 |
|
|
|
52,046 |
|
Other Long-Term Obligations |
|
|
32,755 |
|
|
|
33,121 |
|
Total Liabilities |
|
|
462,602 |
|
|
|
543,227 |
|
|
|
|
|
|
Stockholders' Equity |
|
|
1,112,364 |
|
|
|
1,053,984 |
|
|
|
|
|
|
Total Liabilities and Stockholders' Equity |
|
$ |
1,574,966 |
|
|
$ |
1,597,211 |
|
Balchem Corporation Condensed Consolidated
Statements of Cash Flows (Dollars in thousands) |
|
(unaudited) |
|
|
Six Months Ended June 30, |
|
|
|
2024 |
|
|
|
2023 |
|
Cash flows from operating activities: |
|
|
|
|
Net earnings |
|
$ |
61,055 |
|
|
$ |
52,820 |
|
Adjustments to reconcile net earnings to net cash provided by
operating activities: |
|
|
|
|
Depreciation and amortization |
|
|
26,174 |
|
|
|
27,074 |
|
Stock compensation expense |
|
|
8,636 |
|
|
|
8,518 |
|
Other adjustments |
|
|
(1,106 |
) |
|
|
(2,647 |
) |
Changes in assets and liabilities |
|
|
(16,379 |
) |
|
|
(15,936 |
) |
Net cash provided by operating activities |
|
|
78,380 |
|
|
|
69,829 |
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
Capital expenditures and intangible assets acquired |
|
|
(13,788 |
) |
|
|
(17,880 |
) |
Cash paid for acquisitions, net of cash acquired |
|
|
— |
|
|
|
(341 |
) |
Proceeds from the sale of assets |
|
|
272 |
|
|
|
1,881 |
|
Proceeds from settlement of net investment hedge |
|
|
— |
|
|
|
2,740 |
|
Investment in affiliates |
|
|
(80 |
) |
|
|
(72 |
) |
Net cash used in investing activities |
|
|
(13,596 |
) |
|
|
(13,672 |
) |
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
Proceeds from revolving loan |
|
|
26,000 |
|
|
|
13,000 |
|
Principal payments on revolving loan |
|
|
(69,000 |
) |
|
|
(48,000 |
) |
Principal payments on finance lease |
|
|
(111 |
) |
|
|
(110 |
) |
Proceeds from stock options exercised |
|
|
9,682 |
|
|
|
3,826 |
|
Dividends paid |
|
|
(25,568 |
) |
|
|
(22,869 |
) |
Purchase of common stock |
|
|
(5,213 |
) |
|
|
(3,924 |
) |
Net cash used in financing activities |
|
|
(64,210 |
) |
|
|
(58,077 |
) |
|
|
|
|
|
Effect of exchange rate changes on cash |
|
|
(1,283 |
) |
|
|
2,216 |
|
|
|
|
|
|
(Decrease) increase in cash and cash
equivalents |
|
|
(709 |
) |
|
|
296 |
|
|
|
|
|
|
Cash and cash equivalents, beginning of
period |
|
|
64,447 |
|
|
|
66,560 |
|
Cash and cash equivalents, end of period |
|
$ |
63,738 |
|
|
$ |
66,856 |
|
|
Non-GAAP Financial
Information
In addition to disclosing financial results in
accordance with United States (U.S.) generally accepted accounting
principles (GAAP), this earnings release contains non-GAAP
financial measures that we believe are helpful in understanding and
comparing our past financial performance and our future results.
The non-GAAP financial measures in this press release include
adjusted gross margin, adjusted earnings from operations, adjusted
net earnings and the related adjusted per diluted share amounts,
EBITDA, adjusted EBITDA, adjusted income tax expense, and free cash
flow. The non-GAAP financial measures disclosed by the company
exclude certain business combination accounting adjustments and
certain other items related to acquisitions, certain equity
compensation, nonqualified deferred compensation plan expense
(income), and certain one-time or unusual transactions. Detailed
non-GAAP adjustments are described in the reconciliation tables
below and also explained in the related footnotes. These non-GAAP
financial measures should not be considered a substitute for, or
superior to, financial measures calculated in accordance with GAAP,
and the financial results calculated in accordance with GAAP and
reconciliations from these results should be carefully evaluated.
Investors should not consider non-GAAP measures as alternatives to
the related GAAP measures.
Set forth below are reconciliations of the
non-GAAP financial measures to the most directly comparable GAAP
financial measures.
Table 1
Reconciliation of Non-GAAP Measures to GAAP
(Dollars in thousands, except per share data) |
|
(unaudited) |
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Reconciliation of adjusted gross margin |
|
|
|
|
|
|
|
|
GAAP gross margin |
|
$ |
82,994 |
|
|
$ |
77,349 |
|
|
$ |
164,508 |
|
|
$ |
150,519 |
|
Inventory valuation adjustment (1) |
|
|
— |
|
|
|
217 |
|
|
|
— |
|
|
|
1,419 |
|
Amortization of intangible assets and finance lease (2) |
|
|
707 |
|
|
|
662 |
|
|
|
1,411 |
|
|
|
1,343 |
|
Restructuring costs (3) |
|
|
— |
|
|
|
120 |
|
|
|
— |
|
|
|
120 |
|
Adjusted gross margin |
|
$ |
83,701 |
|
|
$ |
78,348 |
|
|
$ |
165,919 |
|
|
$ |
153,401 |
|
|
|
|
|
|
|
|
|
|
Reconciliation of adjusted earnings from
operations |
|
|
|
|
|
|
|
|
GAAP earnings from operations |
|
$ |
45,797 |
|
|
$ |
42,836 |
|
|
$ |
87,473 |
|
|
$ |
77,244 |
|
Inventory valuation adjustment (1) |
|
|
— |
|
|
|
217 |
|
|
|
— |
|
|
|
1,419 |
|
Amortization of intangible assets and finance lease (2) |
|
|
5,303 |
|
|
|
6,952 |
|
|
|
11,705 |
|
|
|
14,302 |
|
Transaction and integration costs (4) |
|
|
41 |
|
|
|
(7,349 |
) |
|
|
481 |
|
|
|
(5,184 |
) |
Restructuring costs (3) |
|
|
— |
|
|
|
6,266 |
|
|
|
— |
|
|
|
6,266 |
|
Nonqualified deferred compensation plan expense (5) |
|
|
113 |
|
|
|
244 |
|
|
|
516 |
|
|
|
481 |
|
Adjusted earnings from operations |
|
$ |
51,254 |
|
|
$ |
49,166 |
|
|
$ |
100,175 |
|
|
$ |
94,528 |
|
|
|
|
|
|
|
|
|
|
Reconciliation of adjusted net earnings |
|
|
|
|
|
|
|
|
GAAP net earnings |
|
$ |
32,069 |
|
|
$ |
30,110 |
|
|
$ |
61,055 |
|
|
$ |
52,820 |
|
Inventory valuation adjustment (1) |
|
|
— |
|
|
|
217 |
|
|
|
— |
|
|
|
1,419 |
|
Amortization of intangible assets and finance lease (2) |
|
|
5,375 |
|
|
|
7,024 |
|
|
|
11,849 |
|
|
|
14,446 |
|
Transaction and integration costs (4) |
|
|
41 |
|
|
|
(7,349 |
) |
|
|
481 |
|
|
|
(5,184 |
) |
Restructuring costs (3) |
|
|
— |
|
|
|
6,266 |
|
|
|
— |
|
|
|
6,266 |
|
Income tax adjustment (6) |
|
|
(1,908 |
) |
|
|
(1,827 |
) |
|
|
(4,224 |
) |
|
|
(4,745 |
) |
Adjusted net earnings |
|
$ |
35,577 |
|
|
$ |
34,441 |
|
|
$ |
69,161 |
|
|
$ |
65,022 |
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings per common share - diluted |
|
$ |
1.09 |
|
|
$ |
1.06 |
|
|
$ |
2.12 |
|
|
$ |
2.01 |
|
|
Table 2 (unaudited)
Reconciliation of GAAP Net Earnings to EBITDA and to
Adjusted EBITDA (Dollars in thousands) |
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net earnings - as reported |
|
$ |
32,069 |
|
|
$ |
30,110 |
|
|
$ |
61,055 |
|
|
$ |
52,820 |
|
Add back: |
|
|
|
|
|
|
|
|
Provision for income taxes |
|
|
9,157 |
|
|
|
8,290 |
|
|
|
17,021 |
|
|
|
14,699 |
|
Interest and other expenses |
|
|
4,571 |
|
|
|
4,436 |
|
|
|
9,397 |
|
|
|
9,725 |
|
Depreciation and amortization |
|
|
12,433 |
|
|
|
13,355 |
|
|
|
26,030 |
|
|
|
26,930 |
|
EBITDA |
|
|
58,230 |
|
|
|
56,191 |
|
|
|
113,503 |
|
|
|
104,174 |
|
Add back certain items: |
|
|
|
|
|
|
|
|
Non-cash compensation expense related to equity awards |
|
|
3,886 |
|
|
|
3,748 |
|
|
|
8,636 |
|
|
|
8,518 |
|
Inventory valuation adjustment (1) |
|
|
— |
|
|
|
217 |
|
|
|
— |
|
|
|
1,419 |
|
Transaction and integration costs (4) |
|
|
41 |
|
|
|
(7,349 |
) |
|
|
481 |
|
|
|
(5,184 |
) |
Restructuring costs (3) |
|
|
— |
|
|
|
6,266 |
|
|
|
— |
|
|
|
6,266 |
|
Nonqualified deferred compensation plan expense (5) |
|
|
113 |
|
|
|
244 |
|
|
|
516 |
|
|
|
481 |
|
Adjusted EBITDA |
|
$ |
62,270 |
|
|
$ |
59,317 |
|
|
$ |
123,136 |
|
|
$ |
115,674 |
|
|
Table 3 (unaudited)
Reconciliation of GAAP Effective Income Tax Rate to
Non-GAAP Effective Income Tax Rate (Dollars in
thousands) |
|
|
|
Three Months Ended June 30, |
|
|
2024 |
|
|
Effective Tax Rate |
|
|
2023 |
|
|
Effective Tax Rate |
GAAP Income Tax Expense |
|
$ |
9,157 |
|
|
22.2 |
% |
|
$ |
8,290 |
|
|
21.6 |
% |
Impact of ASU 2016-09 (7) |
|
|
620 |
|
|
|
|
|
448 |
|
|
|
Adjusted Income Tax Expense |
|
$ |
9,777 |
|
|
23.7 |
% |
|
$ |
8,738 |
|
|
22.8 |
% |
|
|
Six Months Ended June 30, |
|
|
2024 |
|
|
Effective Tax Rate |
|
|
2023 |
|
|
Effective Tax Rate |
GAAP Income Tax Expense |
|
$ |
17,021 |
|
|
21.8 |
% |
|
$ |
14,699 |
|
|
21.8 |
% |
Impact of ASU 2016-09 (7) |
|
|
1,327 |
|
|
|
|
|
844 |
|
|
|
Adjusted Income Tax Expense |
|
$ |
18,348 |
|
|
23.5 |
% |
|
$ |
15,543 |
|
|
23.0 |
% |
|
Table 4
(unaudited)
Reconciliation of Net Cash Provided by Operating
Activities to Free Cash Flow (Dollars in thousands) |
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net cash provided by operating activities |
|
$ |
44,992 |
|
|
$ |
34,991 |
|
|
$ |
78,380 |
|
|
$ |
69,829 |
|
Capital expenditures, proceeds from the sale of assets, and
settlement of net investment hedge |
|
|
(6,602 |
) |
|
|
(3,280 |
) |
|
|
(13,175 |
) |
|
|
(12,892 |
) |
Free cash flow |
|
$ |
38,390 |
|
|
$ |
31,711 |
|
|
$ |
65,205 |
|
|
$ |
56,937 |
|
(1)
Inventory valuation adjustment: Business combination accounting
principles require us to measure acquired inventory at fair value.
The fair value of inventory reflects the acquired company's cost of
manufacturing plus a portion of the expected profit margin. The
non-GAAP adjustment to our cost of sales excludes the expected
profit margin component that is recorded under business combination
accounting principles. We believe the adjustment is useful to
investors as an additional means to reflect cost of sales and gross
margin trends of our business. |
|
(2)
Amortization of intangible assets and finance lease: Amortization
of intangible assets and finance lease consists of amortization of
customer relationships, trademarks and trade names, developed
technology, regulatory registration costs, patents and trade
secrets, capitalized loan issuance costs, other intangibles
acquired primarily in connection with business combinations, an
intangible asset in connection with a company-wide ERP system
implementation, and one finance lease. We record expense relating
to the amortization of these intangibles and finance lease in our
GAAP financial statements. Amortization expenses for our intangible
assets and finance lease are inconsistent in amount and are
significantly impacted by the timing and valuation of an
acquisition. Consequently, our non-GAAP adjustments exclude these
expenses to facilitate an evaluation of our current operating
performance and comparisons to our past operating performance. |
|
(3)
Restructuring costs: Expenses related to a reorganization of the
business. |
|
(4)
Transaction and integration costs: Transaction and integration
costs related to acquisitions and divestitures are expensed in our
GAAP financial statements. Management excludes these items for the
purposes of calculating Adjusted EBITDA and other non-GAAP
financial measures. We believe that excluding these items from our
non-GAAP financial measures is useful to investors because these
are items associated with transactions that are inconsistent in
amount and frequency causing comparison of current and historical
financial results to be difficult. |
|
(5)
Nonqualified deferred compensation plan (income) expense: Gains and
losses on rabbi trust assets related to our nonqualified deferred
compensation plan are recorded in other (income) expense while the
offsetting increases or decreases to the deferred compensation
liability are recorded within earnings from operations. The
increases and decreases in the deferred compensation liability are
driven by market volatility and are not a true reflection of
company performance. We believe excluding these amounts from our
non-GAAP financial measures is useful to investors because these
items are inconsistent in amount based on market conditions causing
comparison of current and historical financial results to be
difficult. Adjustments have been made to the prior period
presentation to conform with the current period presentation. |
|
(6)
Income tax adjustment: For purposes of calculating adjusted net
earnings and adjusted diluted earnings per share, we adjust the
provision for (benefit from) income taxes to tax effect the taxable
and deductible non-GAAP adjustments described above as they have a
significant impact on our income tax (benefit) provision.
Additionally, the income tax adjustment is adjusted for the impact
of adopting ASU 2016-09, “Improvements to Employee Share-Based
Payment Accounting” and uses our non-GAAP effective rate applied to
both our GAAP earnings before income tax expense and non-GAAP
adjustments described above. See Table 3 for the calculation of our
non-GAAP effective tax rate. |
|
(7)
Impact of ASU 2016-09: The primary impact of ASU No. 2016-09,
"Improvements to Employee Share-Based Payment Accounting" ("ASU
2016-09"), was the recognition during the three and six months
ended June 30, 2024 and 2023, of excess tax benefits as a
reduction to the provision for income taxes and the classification
of these excess tax benefits in operating activities in the
consolidated statement of cash flows instead of financing
activities. |
Balchem (NASDAQ:BCPC)
Historical Stock Chart
From Aug 2024 to Sep 2024
Balchem (NASDAQ:BCPC)
Historical Stock Chart
From Sep 2023 to Sep 2024