Fourth Quarter 2019 Conference Call
Investor Presentation
St. Paul, MN
January 23, 2020
2
Safe Harbor & Regulation G
Safe Harbor Statement
Certain matters discussed today may include 'forward looking statements' as that term is defined under the Private Securities Litigation Reform Act of 1995. Since such statements reflect our current expectations, actual results may differ as they are subject to the kinds of risks that are enumerated in the Company's Securities and Exchange Commission (SEC) filings.
The Company disclaims any obligation to subsequently revise any forward-looking statements to reflect actual events or circumstances after the date of such statements.
Regulation G
The information presented during today's meeting regarding adjusted gross profit, adjusted selling, general and administrative expense, adjusted diluted earnings per share, earnings before interest, taxes, depreciation, and amortization (EBITDA) and constant currency revenue does not conform to generally accepted accounting principles (GAAP) and should not be construed as an alternative to the reported results determined in accordance with GAAP. Management has included this non-GAAP information to assist in understanding the operating performance of the Company and its operating segments as well as the comparability of results. The non-GAAP information provided may not be consistent with the methodologies used by other companies. All non-GAAP information is reconciled with reported GAAP results in the tables below with the exception of our forward looking non-GAAP measures contained in our fiscal 2020 outlook, which are unknown or have not yet occurred.
Additional Information
Please refer to our annual report on Form 10-K, filed with the Securities and Exchange Commission, and available on our website at www.hbfuller.com in the Investor Relations section.
Q4 2019 Investor Presentation
Q4'19 Quarterly Results
Highlights
- Share gains in strategic segments amidst continued slow industrial production
- Sequential improvement in Q4'19 FUL volume trends vs. Q3'19
- Increased FY19 profitability in a challenging manufacturing environment
- Strong cash flow conversion andde-levering faster than planned
- Completed GBU realignment including $25 - $35 million of cost savings
- Company actions in place to deliver organic revenue and strong earnings and cash flow growth in FY20
3
FY 2019 Imperatives
- EBITDA
- Adj EPS & EBITDA up YoY @ constant currency
- Share gains in strategic markets
- Realized $15M Royal synergies, on- track to target
- Increased cash flow & exceeded $200M debt paydown target
- $268M debt paydown also exceeded Q3'19upwardly-revised target of $260M
- FY'19 FCF of $207M up 12% YoY
Q4 2019 Investor Presentation
4
Q4 2019 Segment Summary | Global vision |
Better accountability | Stronger teamwork |
Americas Adhesives
- Organic sales growth +3%year-over-year against significantly lower US PMI
- Growth driven by increased volume; now annualized against 2018 pricing actions
- Improving volume trends sequentially vs. Q3
EIMEA | Asia Pacific |
• PMI slowdown in core Europe | • Organic sales growth +2% |
• Improving volume trends sequentially vs. Q3 | • Korea, SEA and China results offset weak A/NZ |
• EBITDA margin increased year-over-year | • +8% adjusted EBITDA increase year-over-year |
Construction Adhesives
Engineering Adhesives
- Ongoing headwinds - lower construction & industrial spending
- New GBU leadership
- Plant inefficiencies being addressed through M&A integration activities
- Organic sales growth vs. very strong Q4'18
- Slow Automotive market
- Strong adjusted EBITDA margin of 21%
Q4 2019 Investor Presentation
5
Completed Realignment to Three GBUs
Benefits
- Enhances strategic alignment of business strategies
- Accelerates global coordination across regions and end markets
- Simplifies business and reduces costs
Engineering | ||
Adhesives | ||
Near-term growth | ||
▪ | Mid single digits | |
Long-term growth | ▪ | Double-digit |
Targeted EBITDA % ▪ | High teens to 20% |
Estimated FY19 Revenue
Hygiene, Health
and Consumables
Adhesives
45%
Engineering
Adhesives
40%
Construction
Adhesives
15%
HHC | Construction | |||
Adhesives | Adhesives | |||
▪ | Low single digits | ▪ | Low single digits | |
▪ | Low to mid single digits | ▪ | Above market rates | |
▪ | Mid teens | ▪ | High teens |
Q4 2019 Investor Presentation
6
Q4 2019 Key Financial Results Summary
- Net Revenue down 3.8%year-over-year; organic sales down 0.9%
- Adjusted gross margin of 27.6% down 20 bps YOY
- Adjusted SG&A approximately flat YoY
- Adjusted EPS of $0.88; up ~4% YoY excluding FX and divestiture
- Adjusted EBITDA of $112M; EBITDA margin flat YoY excluding FX and divestiture
- Full Year Free Cash Flow of $207M up 12% YoY
- Paid down $268M of debt YTD; up $64 million versus 2018 debt paydown
Q4 2019 Investor Presentation
7
FY 2020 Guidance
FY'20 Guidance | |
Net Revenue | Flat to +1% YoY |
Organic Growth | 1% to 2% |
FX impact | -0.5% approximately |
Divestiture | -0.5% approximately |
Adjusted EPS | $3.15 to $3.35 |
Adjusted EBITDA | $440M to $460M |
Debt paydown | $200M |
Key Guidance Assumptions:
- Loss of $5M EBITDA and $0.05 adjusted EPS in FY'20 due to surfactants divestiture
- Approx.17-18% of EBITDA achieved in Q1'20 based on seasonality
- Interest expense of ~$80M
- Core effective tax rate between 26% and 28%
- Capital expenditures of ~$85 million
- Excludespre-tax expenses of $6 to 10M for business realignment and integration costs, $12M - $15M of ERP costs
Q4 2019 Investor Presentation
6
Wrap-Up
- Margin and cash flow resilience amidst challenging external conditions
- Winning new customer business in highly engineered applications
- Expect 2020 macroeconomic environment to be similar to 2019
- Business realignment drives cost savings and organic growth
- Company actions support strong earnings and cash flow increases in FY20
- Accelerating debt deleverage commitments
Q4 2019 Investor Presentation
APPENDIX
Q4 2019 Investor Presentation
9
Regulation G - EPS & EBITDA Reconciliation
13 Weeks Ended | 52 Weeks Ended | ||||||||||
November 30, 2019 | December 1, 2018 | November 30, 2019 | December 1, 2018 | ||||||||
Net income attributable to H.B. Fuller | $ | 32,214 | $ | 41,345 | $ | 130,817 | $ | 171,208 | |||
Adjustments: | |||||||||||
Acquisition project costs | 45 | 616 | 2,204 | 2,833 | |||||||
Tonsan call option agreement | - | 3,555 | - | 1,496 | |||||||
Organizational realignment | 6,535 | 469 | 7,647 | 2,836 | |||||||
Royal restructuring and integration | 1,957 | 5,930 | 787 | 20,351 | |||||||
Tax reform | 76 | (7,138) | 132 | (43,276) | |||||||
Project One | 937 | 451 | 4,115 | 4,780 | |||||||
Other | 4,520 | 1,336 | 7,964 | (4,266) | |||||||
Adjusted net income attributable to H.B. Fuller1 | 46,284 | 46,564 | 153,666 | 155,962 | |||||||
Add: | |||||||||||
Interest expense | 23,933 | 27,468 | 103,287 | 110,624 | |||||||
Interest income | (2,987) | (3,005) | (12,178) | (11,774) | |||||||
Income taxes | 10,246 | 13,580 | 47,465 | 49,541 | |||||||
Depreciation and amortization expense A | 34,702 | 35,964 | 140,105 | 144,400 | |||||||
Adjusted EBITDA1 | 112,178 | 120,571 | 432,345 | 448,753 | |||||||
Diluted Shares | 52,423 | 52,017 | 51,983 | 51,975 | |||||||
Adjusted diluted income per common share | |||||||||||
attributable to H.B. Fuller1 | $ | 0.88 | $ | 0.90 | $ | 2.96 | $ | 3.00 | |||
Revenue | $ | 739,106 | $ | 768,429 | $ | 2,897,000 | $ | 3,041,002 | |||
Adjusted EBITDA margin1 | 15.2% | 15.7% | 14.9% | 14.8% |
1Adjusted net income attributable to H.B. Fuller, adjusted diluted income per common share attributable to H.B. Fuller, adjusted EBITDA and adjusted EBITDA margin are non-GAAP financial measures. Adjusted net income attributable to H.B. Fuller is defined as net income before the specific adjustments shown above. Adjusted diluted income per common share is defined as adjusted net income attributable to H.B. Fuller divided by the number of diluted common shares. Adjusted EBITDA is defined as net income before interest, income taxes, depreciation, amortization and the specific adjustments shown above. Adjusted EBITDA margin is defined as adjusted EBITDA divided by net revenue. The table above provides a reconciliation of adjusted net income attributable to H.B. Fuller, adjusted diluted income per common share attributable to H.B. Fuller, adjusted EBITDA and adjusted EBITDA margin to net income attributable to H.B. Fuller, the most directly comparable financial measure determined and reported in accordance with GAAP.
ADepreciation and amortization expense added back for Adjusted EBITDA is adjusted for amounts already included in Adjusted net income attributable to H.B. Fuller totaling $34 and ($1,101) for the three and twelve months ended November 30, 2019, respectively, and $0 and ($726) for the three and twelve months ended December 1, 2018, respectively.
Q4 2019 Investor Presentation
10
Regulation G - Q4 Segment Information
13 Weeks Ended | 13 Weeks Ended | ||||
November 30, 2019 | December 1, 2018 | ||||
Net Revenue: | |||||
Americas Adhesives | $ | 261,366 | $ | 265,434 | |
EIMEA | 164,669 | 174,790 | |||
Asia Pacific | 71,476 | 71,172 | |||
Construction Adhesives | 93,294 | 106,921 | |||
Engineering Adhesives | 148,301 | 150,112 | |||
Total H.B. Fuller | $ | 739,106 | $ | 768,429 | |
Segment Operating Income: | |||||
Americas Adhesives | $ | 21,723 | $ | 26,173 | |
EIMEA | 3,802 | 6,875 | |||
Asia Pacific | 6,514 | 6,737 | |||
Construction Adhesives | 823 | 6,008 | |||
Engineering Adhesives | 19,834 | 18,704 | |||
Total H.B. Fuller | $ | 52,696 | $ | 64,497 | |
Adjusted EBITDA1 | |||||
Americas Adhesives | $ | 36,834 | $ | 42,263 | |
EIMEA | 18,159 | 18,702 | |||
Asia Pacific | 10,044 | 9,295 | |||
Construction Adhesives | 12,457 | 17,980 | |||
Engineering Adhesives | 31,152 | 32,516 | |||
Corporate unallocated | 3,532 | (185) | |||
Total H.B. Fuller | $ | 112,178 | $ | 120,571 | |
Adjusted EBITDA Margin1 | |||||
Americas Adhesives | 14.1% | 15.9% | |||
EIMEA | 11.0% | 10.7% | |||
Asia Pacific | 14.1% | 13.1% | |||
Construction Adhesives | 13.4% | 16.8% | |||
Engineering Adhesives | 21.0% | 21.7% | |||
Corporate unallocated | 0.5% | (0.0%) | |||
Total H.B. Fuller | 15.2% | 15.7% | |||
Q4 2019 Investor Presentation
11
Regulation G - Full Year Segment Information
52 Weeks Ended | 52 Weeks Ended | ||||
November 30, 2019 | December 1, 2018 | ||||
Net Revenue: | |||||
Americas Adhesives | $ | 1,022,775 | $ | 1,051,365 | |
EIMEA | 640,913 | 697,448 | |||
Asia Pacific | 271,585 | 278,162 | |||
Construction Adhesives | 394,912 | 452,046 | |||
Engineering Adhesives | 566,815 | 561,981 | |||
Total H.B. Fuller | $ | 2,897,000 | $ | 3,041,002 | |
Segment Operating Income: | |||||
Americas Adhesives | $ | 92,195 | $ | 98,966 | |
EIMEA | 22,256 | 29,589 | |||
Asia Pacific | 22,165 | 17,742 | |||
Construction Adhesives | 11,971 | 30,418 | |||
Engineering Adhesives | 77,407 | 61,176 | |||
Total H.B. Fuller | $ | 225,994 | $ | 237,891 | |
Adjusted EBITDA1 | |||||
Americas Adhesives | $ | 148,492 | $ | 159,907 | |
EIMEA | 66,020 | 73,153 | |||
Asia Pacific | 34,435 | 29,101 | |||
Construction Adhesives | 56,696 | 78,461 | |||
Engineering Adhesives | 119,255 | 103,423 | |||
Corporate unallocated | 7,447 | 4,708 | |||
Total H.B. Fuller | $ | 432,345 | $ | 448,753 | |
Adjusted EBITDA Margin1 | |||||
Americas Adhesives | 14.5% | 15.2% | |||
EIMEA | 10.3% | 10.5% | |||
Asia Pacific | 12.7% | 10.5% | |||
Construction Adhesives | 14.4% | 17.4% | |||
Engineering Adhesives | 21.0% | 18.4% | |||
Corporate unallocated | 0.3% | 0.2% | |||
Total H.B. Fuller | 14.9% | 14.8% | |||
Q4 2019 Investor Presentation
12
Regulation G - Adjusted Income Reconciliation
13 Weeks Ended | 52 Weeks Ended | ||||||||||
November 30, 2019 | December 1, 2018 | November 30, 2019 | December 1, 2018 | ||||||||
Income before income taxes and income from equity | |||||||||||
method investments | $ | 40,580 | $ | 42,863 | $ | 172,828 | $ | 156,726 | |||
Adjustments: | |||||||||||
Acquisition project costs | 63 | 848 | 2,703 | 3,957 | |||||||
Tonsan call option agreement | - | 3,555 | - | 1,496 | |||||||
Organizational realignment | 9,280 | 544 | 10,168 | 2,840 | |||||||
Royal restructuring and integration | 2,327 | 8,094 | 713 | 28,566 | |||||||
Tax reform | 106 | 305 | 180 | 305 | |||||||
Project One | 1,293 | 601 | 5,275 | 6,867 | |||||||
Other | 741 | 1,364 | 1,867 | (3,380) | |||||||
Adjusted income before income taxes and income | |||||||||||
from equity method investments ² | $ | 54,390 | $ | 58,174 | $ | 193,734 | $ | 197,377 |
- Adjusted income before income taxes and income from equity investments is anon-GAAP financial measure. Adjusted income before income taxes and income from equity investments is defined as income before income taxes and income from equity investments before the specific adjustments shown above. The table above provides a reconciliation of adjusted income before income taxes and income from equity investments to income before income taxes and income from equity investments, the most directly comparable finanacial measure determined and reported in accordance with GAAP.
Q4 2019 Investor Presentation
13
Regulation G - Adjusted Income Tax Reconciliation
13 Weeks Ended | 52 Weeks Ended | ||||||||||
November 30, 2019 | December 1, 2018 | November 30, 2019 | December 1, 2018 | ||||||||
Income Taxes | $ | (10,506) | $ | (3,488) | $ | (49,408) | $ | 6,356 | |||
Adjustments: | |||||||||||
Acquisition project costs | (17) | (232) | (500) | (1,124) | |||||||
Tonsan call option agreement | - | - | - | - | |||||||
Organizational realignment | (2,746) | (75) | (2,521) | (4) | |||||||
Royal restructuring and integration | (371) | (2,164) | 74 | (8,215) | |||||||
Tax reform | (29) | (7,444) | (49) | (43,582) | |||||||
Project One | (356) | (150) | (1,159) | (2,087) | |||||||
Other | 3,779 | (27) | 6,098 | (885) | |||||||
Adjusted income taxes ³ | $ | (10,246) | $ | (13,580) | $ | (47,465) | $ | (49,541) | |||
Adjusted income before income taxes and income | |||||||||||
from equity method investments | $ | 54,390 | $ | 58,174 | $ | 193,734 | $ | 197,377 | |||
Adjusted effective income tax rate ³ | 18.8% | 23.3% | 24.5% | 25.1% |
- Adjusted income taxes and adjusted effective income tax rate arenon-GAAP financial measures. Adjusted income taxes is defined as income taxes before the specific adjustments shown above. Adjusted effective income tax rate is defined as adjusted income taxes divided by adjusted income before income taxes and income from equity method investments. The table above provides a reconciliation of adjusted income taxes and adjusted effective income tax rate to income taxes, the most directly comparable financial measure determined and reported in accordance with GAAP.
Q4 2019 Investor Presentation
14
Regulation G - Adjusted Gross Margin Reconciliation
13 Weeks Ended | 52 Weeks Ended | |||||||
November 30, 2019 | December 1, 2018 | November 30, 2019 | December 1, 2018 | |||||
Net revenue | 739,106 | 768,429 | 2,897,000 | 3,041,002 | ||||
Gross profit | $ | 201,217 | $ | 207,429 | $ | 806,922 | $ | 828,158 |
Gross profit margin | 27.2% | 27.0% | 27.9% | 27.2% | ||||
Adjustments: | ||||||||
Acquisition project costs | - | 526 | - | 2,522 | ||||
Tonsan call option agreement | - | - | - | - | ||||
Organizational realignment | 506 | 235 | 381 | 1,533 | ||||
Royal restructuring and integration | 2,065 | 2,810 | 6,316 | 5,026 | ||||
Tax reform | - | - | - | - | ||||
Project One | - | - | - | - | ||||
Other | 199 | 2,407 | 191 | 2,407 | ||||
Adjusted gross profit ⁴ | $ | 203,987 | $ | 213,407 | $ | 813,810 | $ | 839,646 |
Adjusted gross profit margin ⁴ | 27.6% | 27.8% | 28.1% | 27.6% |
- Adjusted gross profit and gross profit margin arenon-GAAP financial measures. Adjusted gross profit and gross profit margin is defined as gross profit and gross profit margin excluding the specific adjustments shown above. The table above provides a reconciliation of adjusted gross profit and gross profit margin to gross profit and gross profit margin, the most directly comparable financial measure determined and reported in accordance with GAAP.
Q4 2019 Investor Presentation
15
Regulation G - Adjusted SG&A Reconciliation
13 Weeks Ended | 52 Weeks Ended | ||||||||||
November 30, 2019 | December 1, 2018 | November 30, 2019 | December 1, 2018 | ||||||||
Selling, general and administrative expenses | $ | (148,521) | $ | (142,932) | $ | (580,928) | $ | (590,267) | |||
Adjustments: | |||||||||||
Acquisition project costs | 63 | 323 | 2,703 | 1,437 | |||||||
Tonsan call option agreement | - | 3,450 | - | 1,127 | |||||||
Organizational realignment | 8,746 | 309 | 13,300 | 1,307 | |||||||
Royal restructuring and integration | 4,551 | 5,114 | 15,296 | 23,370 | |||||||
Tax reform | 105 | 305 | 180 | 305 | |||||||
Project ONE | 1,293 | 601 | 5,275 | 6,867 | |||||||
Other | 363 | 380 | 1,497 | 407 | |||||||
Adjusted selling, general and administrative expenses ⁵ | $ | (133,400) | $ | (132,450) | $ | (542,677) | $ | (555,447) | |||
- Adjusted selling, general and administrative expenses is anon-GAAP financial measure. Adjusted selling, general and administrative expenses is defined as selling, general and administrative expenses excluding the specific adjustments shown above. The table above provides a reconciliation of adjusted selling, general and administrative expenses to selling, general and administrative expenses, the most directly comparable financial measure determined and reported in accordance with GAAP.
Q4 2019 Investor Presentation
16
Regulation G - Q4'19 Segment EBITDA Reconciliation
Americas | Asia | Construction | Engineering | Corporate | H.B. Fuller | |||||||||||||||||||
Adhesives | EIMEA | Pacific | Adhesives | Adhesives | Total | Unallocated | Consolidated | |||||||||||||||||
13 Weeks Ended November 30, 2019 | $ | 23,703 | $ | 4,352 | $ | 6,555 | $ | 1,536 | $ | 19,908 | $ | 56,054 | $ | (23,840) | $ | 32,214 | ||||||||
Net income attributable to H.B. Fuller | ||||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||
Acquisition project costs | 16 | 10 | 25 | 5 | 6 | 62 | (17) | 45 | ||||||||||||||||
Tonsan call option agreement | - | - | - | - | - | - | - | - | ||||||||||||||||
Organizational realignment | 2,866 | 3,827 | 852 | 778 | 929 | 9,252 | (2,717) | 6,535 | ||||||||||||||||
Royal restructuring and integration | 1,242 | 2,678 | 390 | 840 | 1,465 | 6,615 | (4,658) | 1,957 | ||||||||||||||||
Tax reform | 40 | 26 | 13 | 12 | 15 | 106 | (30) | 76 | ||||||||||||||||
Project One | 493 | 314 | 159 | 146 | 181 | 1,293 | (356) | 937 | ||||||||||||||||
Other | 199 | 363 | - | - | - | 562 | 3,958 | 4,520 | ||||||||||||||||
Adjusted net income attributable to | ||||||||||||||||||||||||
H.B. Fuller ¹ | 28,559 | 11,570 | 7,994 | 3,317 | 22,504 | 73,944 | (27,660) | 46,284 | ||||||||||||||||
Add: | ||||||||||||||||||||||||
Interest expense | - | - | - | - | - | - | 23,933 | 23,933 | ||||||||||||||||
Interest income | - | - | - | - | - | - | (2,987) | (2,987) | ||||||||||||||||
Income taxes | - | - | - | - | - | - | 10,246 | 10,246 | ||||||||||||||||
Depreciation and amortization expense | 8,275 | 6,589 | 2,050 | 9,140 | 8,648 | 34,702 | - | 34,702 | ||||||||||||||||
Adjusted EBITDA ¹ | $ | 36,834 | $ | 18,159 | $ | 10,044 | $ | 12,457 | $ | 31,152 | $ | 108,646 | $ | 3,532 | $ | 112,178 | ||||||||
____________________
Note: Adjusted EBITDA is a non-GAAP financial measure. The table above provides a reconciliation of adjusted EBITDA for each segment to net income attributable to H.B. Fuller for each segment, the most directly comparable financial measure determined and reported in accordance with U.S. GAAP.
Q4 2019 Investor Presentation
17
Regulation G - FY'19 Segment EBITDA Reconciliation
Americas | Asia | Construction | Engineering | Corporate | H.B. Fuller | |||||||||||||||||||
Adhesives | EIMEA | Pacific | Adhesives | Adhesives | Total | Unallocated | Consolidated | |||||||||||||||||
52 Weeks Ended November 30, 2019 | $ | 100,101 | $ | 24,752 | $ | 22,328 | $ | 14,741 | $ | 77,734 | $ | 239,656 | $ | (108,839) | $ | 130,817 | ||||||||
Net income attributable to H.B. Fuller | ||||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||
Acquisition project costs | 1,000 | 649 | 378 | 302 | 375 | 2,704 | (500) | 2,204 | ||||||||||||||||
Tonsan call option agreement | - | - | - | - | - | - | - | - | ||||||||||||||||
Organizational realignment | 5,942 | 4,889 | 1,040 | 655 | 1,155 | 13,681 | (6,034) | 7,647 | ||||||||||||||||
Royal restructuring and integration | 4,578 | 6,975 | 1,679 | 4,261 | 4,093 | 21,586 | (20,799) | 787 | ||||||||||||||||
Tax reform | 68 | 44 | 22 | 21 | 25 | 180 | (48) | 132 | ||||||||||||||||
Project One | 1,993 | 1,288 | 652 | 598 | 744 | 5,275 | (1,160) | 4,115 | ||||||||||||||||
Other | 1,113 | 598 | - | - | - | 1,711 | 6,253 | 7,964 | ||||||||||||||||
Adjusted net income attributable to | ||||||||||||||||||||||||
H.B. Fuller ¹ | 114,795 | 39,195 | 26,099 | 20,578 | 84,126 | 284,793 | (131,127) | 153,666 | ||||||||||||||||
Add: | ||||||||||||||||||||||||
Interest expense | - | - | - | - | - | - | 103,287 | 103,287 | ||||||||||||||||
Interest income | - | - | - | - | - | - | (12,178) | (12,178) | ||||||||||||||||
Income taxes | - | - | - | - | - | - | 47,465 | 47,465 | ||||||||||||||||
Depreciation and amortization expense | 33,697 | 26,825 | 8,336 | 36,118 | 35,129 | 140,105 | - | 140,105 | ||||||||||||||||
Adjusted EBITDA ¹ | $ | 148,492 | $ | 66,020 | $ | 34,435 | $ | 56,696 | $ | 119,255 | $ | 424,898 | $ | 7,447 | $ | 432,345 | ||||||||
____________________
Note: Adjusted EBITDA is a non-GAAP financial measure. The table above provides a reconciliation of adjusted EBITDA for each segment to net income attributable to H.B. Fuller for each segment, the most directly comparable financial measure determined and reported in accordance with U.S. GAAP.
Q4 2019 Investor Presentation
18
Regulation G - Q4'18 Segment EBITDA Reconciliation
Americas | Asia | Construction | Engineering | H.B. Fuller | ||||||||||||||||||||
Adhesives | EIMEA | Pacific | Adhesives | Adhesives | Total | Unallocated | Consolidated | |||||||||||||||||
13 Weeks Ended December 1, 2018 | $ | 28,576 | $ | 8,153 | $ | 6,945 | $ | 7,015 | $ | 19,067 | $ | 69,756 | $ | (28,411) | $ | 41,345 | ||||||||
Net income attributable to H.B. Fuller | ||||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||
Acquisition project costs | 796 | 22 | 10 | 10 | 11 | 849 | (233) | 616 | ||||||||||||||||
Tonsan call option agreement | - | - | - | - | 3,449 | 3,449 | 106 | 3,555 | ||||||||||||||||
Organizational realignment | 12 | 361 | 4 | 163 | 4 | 544 | (75) | 469 | ||||||||||||||||
Royal Restructuring | 1,688 | 3,053 | 391 | 1,506 | 1,287 | 7,925 | (1,995) | 5,930 | ||||||||||||||||
Tax reform | 120 | 75 | 35 | 36 | 39 | 305 | (7,443) | (7,138) | ||||||||||||||||
Project One | 236 | 148 | 70 | 71 | 76 | 601 | (150) | 451 | ||||||||||||||||
Other | 1,796 | (8) | (169) | (77) | (179) | 1,363 | (27) | 1,336 | ||||||||||||||||
Adjusted net income attributable to H.B. | ||||||||||||||||||||||||
Fuller ¹ | 33,224 | 11,804 | 7,286 | 8,724 | 23,754 | 84,792 | (38,228) | 46,564 | ||||||||||||||||
Add: | ||||||||||||||||||||||||
Interest expense | - | - | - | - | - | - | 27,468 | 27,468 | ||||||||||||||||
Interest income | - | - | - | - | - | - | (3,005) | (3,005) | ||||||||||||||||
Income taxes | - | - | - | - | - | - | 13,580 | 13,580 | ||||||||||||||||
Depreciation and amortization expense | 9,039 | 6,898 | 2,009 | 9,256 | 8,762 | 35,964 | - | 35,964 | ||||||||||||||||
Adjusted EBITDA ¹ | $ | 42,263 | $ | 18,702 | $ | 9,295 | $ | 17,980 | $ | 32,516 | $ | 120,756 | $ | (185) | $ | 120,571 | ||||||||
________________________
Note: Adjusted EBITDA is a non-GAAP financial measure. The tables above provide a reconciliation of adjusted EBITDA for each segment to net income attributable to H.B. Fuller for each segment, the most directly comparable financial measure determined and reported in accordance with U.S. GAAP.
Q4 2019 Investor Presentation
19
Regulation G - FY'18 Segment EBITDA Reconciliation
Americas | Asia | Construction | Engineering | H.B. Fuller | ||||||||||||||||||||
Adhesives | EIMEA | Pacific | Adhesives | Adhesives | Total | Unallocated | Consolidated | |||||||||||||||||
52 Weeks Ended December 1, 2018 | $ | 106,955 | $ | 33,742 | $ | 18,063 | $ | 33,908 | $ | 62,094 | $ | 254,762 | $ | (83,554) | $ | 171,208 | ||||||||
Net income attributable to H.B. Fuller | ||||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||
Acquisition project costs | 3,679 | 94 | 45 | 45 | 95 | 3,958 | (1,125) | 2,833 | ||||||||||||||||
Tonsan call option agreement | - | - | - | - | 1,126 | 1,126 | 370 | 1,496 | ||||||||||||||||
Organizational realignment | 200 | 1,702 | 8 | 922 | 9 | 2,841 | (5) | 2,836 | ||||||||||||||||
Royal Restructuring | 9,002 | 7,597 | 1,874 | 5,843 | 4,081 | 28,397 | (8,046) | 20,351 | ||||||||||||||||
Tax reform | 121 | 75 | 35 | 36 | 39 | 306 | (43,582) | (43,276) | ||||||||||||||||
Project One | 2,700 | 1,690 | 797 | 809 | 871 | 6,867 | (2,087) | 4,780 | ||||||||||||||||
Other | 1,817 | (7) | (168) | (76) | (178) | 1,388 | (5,654) | (4,266) | ||||||||||||||||
Adjusted net income attributable to H.B. | ||||||||||||||||||||||||
Fuller ¹ | 124,474 | 44,893 | 20,654 | 41,487 | 68,137 | 299,645 | (143,683) | 155,962 | ||||||||||||||||
Add: | ||||||||||||||||||||||||
Interest expense | - | - | - | - | - | - | 110,624 | 110,624 | ||||||||||||||||
Interest income | - | - | - | - | - | - | (11,774) | (11,774) | ||||||||||||||||
Income taxes | - | - | - | - | - | - | 49,541 | 49,541 | ||||||||||||||||
Depreciation and amortization expense | 35,433 | 28,260 | 8,447 | 36,974 | 35,286 | 144,400 | - | 144,400 | ||||||||||||||||
Adjusted EBITDA ¹ | $ | 159,907 | $ | 73,153 | $ | 29,101 | $ | 78,461 | $ | 103,423 | $ | 444,045 | $ | 4,708 | $ | 448,753 | ||||||||
________________________
Note: Adjusted EBITDA is a non-GAAP financial measure. The tables above provide a reconciliation of adjusted EBITDA for each segment to net income attributable to H.B. Fuller for each segment, the most directly comparable financial measure determined and reported in accordance with U.S. GAAP.
Q4 2019 Investor Presentation
20
Revenue Performance Components
13 Weeks Ended | 52 Weeks Ended | |||||
November 30, 2019 | November 30, 2019 | |||||
Total | Total | |||||
Price | (0.5%) | 1.0% | ||||
Volume | (0.4%) | (2.1%) | ||||
Organic Growth (Decline) | (0.9%) | (1.1%) | ||||
M&A | (0.8%) | (0.3%) | ||||
F/X | (2.1%) | (3.3%) | ||||
Total H.B. Fuller Net Revenue Decline | (3.8%) | (4.7%) | ||||
13 Weeks Ended | 52 Weeks Ended | |||||
November 30, 2019 | November 30, 2019 | |||||
Organic | Organic | |||||
Growth | Growth | |||||
Net Revenue | F/X and M&A | (Decline) | Net Revenue | F/X and M&A | (Decline) | |
Americas Adhesives | (1.5%) | (4.7%) | 3.2% | (2.7%) | (3.8%) | 1.1% |
EIMEA | (5.8%) | (2.3%) | (3.5%) | (8.1%) | (5.4%) | (2.7%) |
Asia Pacific | 0.4% | (1.8%) | 2.2% | (2.4%) | (3.5%) | 1.1% |
Construction Adhesives | (12.7%) | (0.4%) | (12.3%) | (12.6%) | (0.6%) | (12.0%) |
Engineering Adhesives | (1.2%) | (2.4%) | 1.2% | 0.9% | (3.3%) | 4.2% |
Total H.B. Fuller | (3.8%) | (2.9%) | (0.9%) | (4.7%) | (3.6%) | (1.1%) |
Q4 2019 Investor Presentation
21
Investor contact:
Vice President, Investor Relations H.B. Fuller
Barbara Doyle
(651) 236-5023
Q4 2019 Investor Presentation
Attachments
- Original document
- Permalink
Disclaimer
H.B. Fuller Company published this content on 23 January 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 23 January 2020 15:33:03 UTC