Continued growth in targeted markets and outstanding gross margin improvement provided a strong finish to fiscal 2024
Fiscal 2025 outlook indicates revenue growth driven by Climate Solutions and strong earnings and margin expansion across both segments
RACINE, Wisc., May 21, 2024 /PRNewswire/ -- Modine (NYSE: MOD), a diversified global leader in thermal management technology and solutions, today reported financial results for the quarter and fiscal year ended March 31, 2024.
Fourth Quarter Highlights:
- Net sales of $603.5 million decreased 2 percent from the prior year, organic sales were flat
- Operating income of $46.8 million decreased $1.7 million from the prior year, including $12.9 million of restructuring expenses
- Adjusted EBITDA of $78.8 million increased $13.3 million, or 20 percent, from the prior year
- Earnings per share of $0.48 decreased $1.21, largely due to the reversal of a tax valuation allowance in the prior year
- Adjusted earnings per share of $0.77 increased $0.10, or 15 percent, from the prior year
Full Year Highlights:
- Net sales of $2.4 billion increased 5 percent from the prior year
- Operating income of $240.7 million increased $90.3 million, or 60 percent, from the prior year
- Adjusted EBITDA of $314.3 million increased $102.2 million, or 48 percent, from the prior year
- Earnings per share of $3.03 compared to $2.90 in the prior year, and adjusted earnings per share of $3.25 increased $1.30, or 67 percent, from the prior year
Fiscal 2025 Outlook:
- Net sales growth between 5% to 10%
- Adjusted EBITDA growth of 16% to 22%, resulting in an Adjusted EBITDA range of $365 million to $385 million
- Adjusted earnings per share of $3.55 to $3.85
"Our fiscal 2024 results were among the best in the company's history, clearly benefiting from our actions to transform Modine and drive sustainable margin improvement," said Modine President and Chief Executive Officer, Neil D. Brinker. "We delivered another year of record sales and adjusted EBITDA, led by our data center business with revenues increasing 69 percent from the prior year. Performance Technologies showed tremendous improvement, with gross margin increasing by 600 basis points to 20 percent in the fourth quarter and delivering a gross margin of 18.2 percent for the fiscal year. Our adjusted EBITDA margin of 13.1 percent in fiscal 2024 was comfortably above the high end of the 10 to 12 percent range we laid out at our 2022 Investor Day. We continue to track ahead of those initial expectations and expect these improvements to continue into fiscal 2025."
Fourth Quarter Financial Results
Net sales decreased 2 percent to $603.5 million, compared with $618.1 million in the prior year, including a $24.2 million impact from businesses divested in the third fiscal quarter. Organic sales were flat compared with the prior year.
Gross profit increased 21 percent to $135.3 million and gross margin improved by 420 basis points to 22.4 percent, primarily due to the benefits from ongoing 80/20 initiatives, higher average selling prices, lower material costs and favorable sales mix.
Selling, general and administrative ("SG&A") expenses increased $14.7 million to $75.6 million. The increase was primarily due to higher compensation-related expenses, including higher incentive compensation driven by improved financial results and acquisition and integration costs.
Operating income was $46.8 million, compared to $48.5 million in the prior year. The decrease was driven by higher SG&A and restructuring expenses as compared to the prior year, partially offset by higher gross profit. During the fourth quarter of fiscal 2024, the Company recorded $12.9 million of restructuring expenses, primarily related to targeted headcount reductions to reduce overhead costs by consolidating technical services, and $4.1 million of acquisition and integration costs. During the fourth quarter of fiscal 2023, the Company recorded $2.8 million of restructuring expenses, and environmental charges of $0.4 million. Adjusted EBITDA, which excludes restructuring expenses, certain other charges, and depreciation and amortization expense, was $78.8 million, an increase of $13.3 million, or 20 percent, compared with $65.5 million in the prior year.
Earnings per share was $0.48, compared with $1.69 in the prior year. This decrease was primarily due to the reversal of a tax valuation allowance in the prior year. Adjusted earnings per share was $0.77, compared with adjusted earnings per share of $0.67 in the prior year. This improvement of $0.10, or 15 percent, was primarily driven by higher gross profit.
Fourth Quarter Segment Review
- Climate Solutions segment sales were $264.5 million, compared with $263.0 million one year ago, an increase of 1 percent. This increase was driven by higher sales of data center cooling products including the impact from the acquisition of Scott Springfield Manufacturing on March 1, 2024, partially offset by lower sales of heat transfer products. The segment reported gross margin of 25.9 percent, which was 270 basis points higher than the prior year, primarily due to favorable sales mix and improved operating efficiencies. The segment reported operating income of $39.2 million, a 15 percent increase from the prior year. Adjusted EBITDA was $47.5 million, an increase of $5.7 million, or 14 percent, from the prior year.
- Performance Technologies segment sales were $344.4 million, compared with $364.1 million one year ago, a decrease of 5 percent. Excluding the impact of divestitures, organic sales grew 2 percent. This increase primarily resulted from higher sales to off-highway and specialty vehicle customers partially offset by lower sales to automotive customers. The segment reported gross margin of 20.0 percent, up 600 basis points from the prior year. The segment reported operating income of $26.6 million, a $2.1 million improvement compared to the prior year, primarily due to higher gross profit partially offset by higher SG&A and restructuring expenses as compared to the prior year. Adjusted EBITDA was $46.1 million, an increase of $12.8 million, or 38 percent, from the prior year.
Full-Year Financial Results
Net sales increased 5 percent to $2,407.8 million. The increase was driven by higher sales in both segments, with particularly strong gains in sales of data center products. Gross margin increased 490 basis points to 21.8 percent, primarily due to higher average selling prices, lower material costs, and improved operating efficiencies, partially offset by higher labor and inflationary costs, as compared to the prior year.
The Company reported operating income of $240.7 million compared to $150.4 million in the prior year, an improvement of $90.3 million, or 60 percent. During fiscal 2024, the Company recorded a $4.0 million gain on the sale of German automotive businesses, $15.0 million in restructuring expenses, and $6.5 million of other charges including acquisition-related costs and environmental charges. During fiscal 2023, the Company recorded restructuring expenses and other charges totaling $7.2 million. Excluding these items and depreciation and amortization expense, adjusted EBITDA was $314.3 million in fiscal 2024 and $212.1 million in fiscal 2023, an improvement of $102.2 million, or 48%. Earnings per share in fiscal 2024 was $3.03 compared with $2.90 in fiscal 2023, and adjusted earnings per share in fiscal 2024 was $3.25, compared with $1.95 in fiscal 2023.
Balance Sheet & Liquidity
Net cash provided by operating activities for the year ended March 31, 2024 was $214.6 million, an increase of $107.1 million compared to the prior year. Free cash flow for the year ended March 31, 2024 was $126.9 million, an improvement of $70.1 million from the prior year, primarily resulting from higher operating earnings and favorable net changes in working capital as compared to the prior year. Cash payments for restructuring activities, acquisition and integration costs, environmental costs and certain other items during the year ended March 31, 2024 totaled $14.2 million.
Total debt was $431.6 million as of March 31, 2024. Cash and cash equivalents at March 31, 2024 were $60.1 million. Net debt was $371.5 million as of March 31, 2024, an increase of $85.9 million from the end of fiscal 2023. This increase was primarily due to incremental borrowings to fund the acquisition of Scott Springfield Manufacturing in the fourth quarter of fiscal 2024, partially offset by free cash flow generated throughout fiscal 2024.
Outlook
"Our strong fiscal 2024 results and the redeployment of capital to our highest return opportunities provide momentum as we enter fiscal 2025," added Brinker. "The Climate Solutions segment will continue to leverage revenue growth in our targeted markets, along with the benefit of our most recent acquisition of Scott Springfield Manufacturing. Supported by a strong backlog and pipeline, we are adding additional data center manufacturing capacity in the US, Canada and in the UK to ensure that we can meet demand from our customers in the future. Our Performance Technologies segment will remain focused on driving favorable changes in the mix of revenue, resulting in higher margins and earnings. Overall, we expect revenue growth to be driven by continued strength in the data center market and growth in other targeted markets, partially offset by lower sales resulting from the impact of Performance Technologies divestitures and other planned reductions. We expect further margin improvements in both segments as we leverage 80/20 to focus our investments, improve our sales mix, and increase our operational efficiency. I am proud of what this team has accomplished, and am confident that our strategies will result in further improvements as we work to meet our commitments and reach our goals."
Based on current exchange rates and market outlook, Modine provides its outlook for fiscal 2025:
Fiscal 2025 | Current Outlook |
Net Sales | +5% to 10% |
Adjusted EBITDA | $365 to $385 million |
Adjusted EPS | $3.55 to $3.85 |
Conference Call and Webcast
Modine will conduct a conference call and live webcast, with a slide presentation, on Wednesday, May 22, 2024 at 10:00 a.m. Central Time (11:00 a.m. Eastern Time) to discuss its fourth quarter and fiscal year 2024 financial results. The webcast and accompanying slides will be available on the Investor Relations section of the Modine website at www.modine.com. Participants are encouraged to log on to the webcast and conference call about ten minutes prior to the start of the event. A replay of the audio and slides will be available on the Investor Relations section of the Modine website at www.modine.com on or after May 22, 2024. A call-in replay will be available through midnight on May 29, 2024 at 877-660-6853, (international replay 201-612-7415); Conference ID# 13745088. The Company will post a transcript of the call on its website on or after May 28, 2024.
About Modine
At Modine, we are Engineering a Cleaner, Healthier World. Building on more than 100 years of excellence in thermal management, we provide trusted systems and solutions that improve air quality and conserve natural resources. More than 11,000 employees are at work in every corner of the globe, delivering the solutions our customers need, where they need them. Our Climate Solutions and Performance Technologies segments support our purpose by improving air quality, reducing energy and water consumption, lowering harmful emissions and enabling cleaner running vehicles and environmentally friendly refrigerants. Modine is a global company headquartered in Racine, Wisconsin (U.S.), with operations in North America, South America, Europe and Asia. For more information about Modine, visit www.modine.com.
Forward-Looking Statements
This press release contains statements, including information about future financial performance and market conditions, accompanied by phrases such as "believes," "estimates," "expects," "plans," "anticipates," "intends," "projects," and other similar "forward-looking" statements, as defined in the Private Securities Litigation Reform Act of 1995. Modine's actual results, performance or achievements may differ materially from those expressed or implied in these statements because of certain risks and uncertainties, including, but not limited to those described under "Risk Factors" in Item 1A of Part I of the Company's Annual Report on Form 10-K for the year ended March 31, 2023 and under Forward-Looking Statements in Item 7 of Part II of that same report and in the Company's Quarterly Report on Form 10-Q for the quarters ended June 30, 2023, September 30, 2023, and December 31, 2023. Other risks and uncertainties include, but are not limited to, the following: the impact of potential adverse developments or disruptions in the global economy and financial markets, including impacts related to inflation, energy costs, supply chain challenges or supplier constraints, tariffs, sanctions and other trade issues or cross-border trade restrictions; the impact of other economic, social and political conditions, changes and challenges in the markets where we operate and compete, including foreign currency exchange rate fluctuations, increases in interest rates or tightening of the credit markets, recession or recovery therefrom, restrictions associated with importing and exporting and foreign ownership, public health crises, and the general uncertainties, including the impact on demand for our products and the markets we serve from regulatory and/or policy changes that have been or may be implemented in the U.S. or abroad, including those related to tax and trade, climate change, COVID-19 or future public health threats, and military conflicts, including the current conflicts in Ukraine and in the Middle East and heightened tensions in the Red Sea; the overall health and pricing focus of our customers; our ability to successfully realize anticipated benefits, including improved profit margins and cash flow, from our strategic initiatives and our application of 80/20 principles across our businesses; our ability to be at the forefront of technological advances and the impacts of any changes in the adoption rate of technologies that we expect to drive sales growth; our ability to accelerate growth organically and through acquisitions and successfully integrate acquired businesses; our ability to effectively and efficiently manage our operations in response to sales volume changes, including maintaining adequate production capacity to meet demand in our growing businesses while also completing restructuring activities and realizing benefits thereof; our ability to fund our global liquidity requirements efficiently and comply with the financial covenants in our credit agreements; operational inefficiencies as a result of product or program launches, unexpected volume increases or decreases, product transfers and warranty claims; the impact on Modine of any significant increases in commodity prices, particularly aluminum, copper, steel and stainless steel (nickel) and other purchased components and related costs, and our ability to adjust product pricing in response to any such increases; our ability to recruit and maintain talent in managerial, leadership, operational and administrative functions and to mitigate increased labor costs; our ability to protect our proprietary information and intellectual property from theft or attack; the impact of any substantial disruption or material breach of our information technology ("IT") systems; the impact of a material weakness identified in our internal controls related to IT system access in Europe on our financial reporting process; costs and other effects of environmental investigation, remediation or litigation and the increasing emphasis on environmental, social and corporate governance matters; our ability to realize the benefits of deferred tax assets; and other risks and uncertainties identified in our public filings with the U.S. Securities and Exchange Commission. Forward-looking statements are as of the date of this press release, and we do not assume any obligation to update any forward-looking statements.
Non-GAAP Financial Disclosures
Adjusted EBITDA, adjusted EBITDA margin, adjusted earnings per share, net debt, free cash flow, organic sales and organic sales growth (which are defined below) as used in this press release are not measures that are defined in generally accepted accounting principles (GAAP). These non-GAAP measures are used by management as performance measures to evaluate the Company's overall financial performance and liquidity. These measures are not, and should not be viewed as, substitutes for the applicable GAAP measures, and may be different from similarly-titled measures used by other companies.
Definition - Adjusted EBITDA and adjusted EBITDA margin
The Company defines adjusted EBITDA as net earnings excluding interest expense, the provision or benefit for income taxes, depreciation and amortization expenses, other income and expense, restructuring expenses, acquisition and integration costs, and certain other gains or charges. Adjusted EBITDA margin represents adjusted EBITDA as a percentage of net sales. The Company believes that adjusted EBITDA and adjusted EBITDA margin provide relevant measures of profitability and earnings power. The Company views these financial metrics as being useful in assessing operating performance from period to period by excluding certain items that it believes are not representative of its core business. Adjusted EBITDA, when calculated for the business segments, is defined as GAAP operating income excluding depreciation and amortization expenses, restructuring expenses, and certain other gains or charges.
Definition - Adjusted earnings per share
Diluted earnings per share plus restructuring expenses, acquisition and integration costs, and excluding changes in income tax valuation allowances and certain other gains or charges. Adjusted earnings per share is an overall performance measure, not including costs associated with restructuring and acquisitions and certain other gains or charges.
Definition - Net debt
The sum of debt due within one year and long-term debt, less cash and cash equivalents. Net debt is an indicator of the Company's debt position after considering on-hand cash balances.
Definition - Free cash flow
Free cash flow represents net cash provided by operating activities less expenditures for property, plant and equipment. Free cash flow presents cash generated from operations during the period that is available for strategic capital decisions.
Definition - Organic sales and organic sales growth
Net sales and net sales growth can be impacted by acquisitions, dispositions, and foreign currency exchange rate fluctuations. The Company defines organic sales as external net sales excluding the impact of acquisitions and the effects of foreign currency exchange rate fluctuations. Organic sales growth represents the percentage change of organic sales compared to prior year external net sales, excluding the impact of dispositions. The effect of exchange rate changes is calculated by using the same foreign currency exchange rates as those used to translate financial data for the prior period. The Company adjusts for acquisitions and dispositions by excluding net sales in the current and prior periods, respectively, for which there are no comparable sales in the reported periods. These sales growth measures provide a more consistent indication of our performance, without the effects of foreign currency exchange rate fluctuations or acquisitions and dispositions.
Forward-looking non-GAAP financial measures
The Company's fiscal 2025 guidance includes adjusted EBITDA and adjusted earnings per share, as defined above, which are non-GAAP financial measures. The full-year fiscal 2025 guidance includes the Company's estimates for interest expense of approximately $28 to $30 million, a provision for income taxes of approximately $64 to $68 million, and depreciation and amortization expense of approximately $80 to $84 million. The non-GAAP financial measures also exclude certain cash and non-cash expenses or gains. These expenses and gains may be significant and include items such as restructuring expenses (including severance costs and plant consolidation and relocation expenses), acquisition and integration costs, impairment charges and certain other items. Beyond a $1.6 million inventory purchase accounting adjustment related to the acquisition of Scott Springfield Manufacturing, which we expect to charge to cost of sales during the first quarter of fiscal 2025, estimates of these expenses and gains for fiscal 2025 are not available due to the low visibility and unpredictability of these items.
Modine Manufacturing Company | |||||||
Consolidated statements of operations (unaudited) | |||||||
(In millions, except per share amounts) | |||||||
Three months ended March 31, | Twelve months ended March 31, | ||||||
2024 | 2023 | 2024 | 2023 | ||||
Net sales | $ 603.5 | $ 618.1 | $ 2,407.8 | $ 2,297.9 | |||
Cost of sales | 468.2 | 505.9 | 1,882.2 | 1,908.5 | |||
Gross profit | 135.3 | 112.2 | 525.6 | 389.4 | |||
Selling, general & administrative expenses | 75.6 | 60.9 | 273.9 | 234.0 | |||
Restructuring expenses | 12.9 | 2.8 | 15.0 | 5.0 | |||
Gain on sale of assets | - | - | (4.0) | - | |||
Operating income | 46.8 | 48.5 | 240.7 | 150.4 | |||
Interest expense | (6.3) | (6.0) | (24.1) | (20.7) | |||
Other expense - net | (1.0) | (0.3) | (2.0) | (4.4) | |||
Earnings before income taxes | 39.5 | 42.2 | 214.6 | 125.3 | |||
(Provision) benefit for income taxes | (13.4) | 48.1 | (51.2) | 28.3 | |||
Net earnings | 26.1 | 90.3 | 163.4 | 153.6 | |||
Net earnings attributable to noncontrolling interest | (0.3) | (0.4) | (1.9) | (0.5) | |||
Net earnings attributable to Modine | $ 25.8 | $ 89.9 | $ 161.5 | $ 153.1 | |||
Net earnings per share attributable to Modine shareholders - diluted | $ 0.48 | $ 1.69 | $ 3.03 | $ 2.90 | |||
Weighted-average shares outstanding - diluted | 53.8 | 53.1 | 53.4 | 52.8 | |||
Condensed consolidated balance sheets (unaudited) | |||||||
(In millions) | |||||||
March 31, 2024 | March 31, 2023 | ||||||
Assets | |||||||
Cash and cash equivalents | $ 60.1 | $ 67.1 | |||||
Trade receivables | 422.9 | 398.0 | |||||
Inventories | 357.9 | 324.9 | |||||
Other current assets | 53.1 | 56.4 | |||||
Total current assets | 894.0 | 846.4 | |||||
Property, plant and equipment - net | 365.7 | 314.5 | |||||
Intangible assets - net | 188.3 | 81.1 | |||||
Goodwill | 230.9 | 165.6 | |||||
Deferred income taxes | 75.1 | 83.7 | |||||
Other noncurrent assets | 97.5 | 74.6 | |||||
Total assets | $ 1,851.5 | $ 1,565.9 | |||||
Liabilities and shareholders' equity | |||||||
Debt due within one year | $ 31.7 | $ 23.4 | |||||
Accounts payable | 283.4 | 332.8 | |||||
Other current liabilities | 230.7 | 150.9 | |||||
Total current liabilities | 545.8 | 507.1 | |||||
Long-term debt | 399.9 | 329.3 | |||||
Other noncurrent liabilities | 150.3 | 129.9 | |||||
Total liabilities | 1,096.0 | 966.3 | |||||
Total equity | 755.5 | 599.6 | |||||
Total liabilities & equity | $ 1,851.5 | $ 1,565.9 | |||||
Modine Manufacturing Company | |||||
Condensed consolidated statements of cash flows (unaudited) | |||||
(In millions) | |||||
Twelve months ended March 31, | |||||
2024 | 2023 | ||||
Cash flows from operating activities: | |||||
Net earnings | $ 163.4 | $ 153.6 | |||
Adjustments to reconcile net earnings to net cash provided by | |||||
operating activities: | |||||
Depreciation and amortization | 56.1 | 54.5 | |||
Gain on sale of assets | (4.0) | - | |||
Stock-based compensation expense | 10.8 | 6.6 | |||
Deferred income taxes | 6.2 | (59.6) | |||
Other - net | 6.1 | 4.8 | |||
Changes in operating assets and liabilities: | |||||
Trade accounts receivable | (8.3) | (40.7) | |||
Inventories | (17.3) | (49.4) | |||
Accounts payable | (59.1) | 10.2 | |||
Accrued compensation and employee benefits | 15.2 | 6.4 | |||
Other assets | 12.0 | 19.6 | |||
Other liabilities | 33.5 | 1.5 | |||
Net cash provided by operating activities | 214.6 | 107.5 | |||
Cash flows from investing activities: | |||||
Expenditures for property, plant and equipment | (87.7) | (50.7) | |||
Business acquisitions, net of cash acquired | (186.2) | - | |||
Purchase of TMGcore, Inc. technology and related assets | (12.0) | - | |||
Proceeds from (payments for) disposition of assets | (0.8) | 0.3 | |||
Other - net | 3.3 | - | |||
Net cash used for investing activities | (283.4) | (50.4) | |||
Cash flows from financing activities: | |||||
Net increase (decrease) in debt | 78.4 | (26.1) | |||
Purchase of treasury stock under share repurchase program | (13.3) | (7.3) | |||
Other - net | (2.4) | 0.1 | |||
Net cash provided by (used for) financing activities | 62.7 | (33.3) | |||
Effect of exchange rate changes on cash | (0.8) | (2.0) | |||
Net (decrease) increase in cash, cash equivalents and restricted cash | (6.9) | 21.8 | |||
Cash, cash equivalents and restricted cash - beginning of period | 67.2 | 45.4 | |||
Cash, cash equivalents and restricted cash - end of period | $ 60.3 | $ 67.2 | |||
Modine Manufacturing Company | |||||||||||||||
Segment operating results (unaudited) | |||||||||||||||
(In millions) | |||||||||||||||
Three months ended March 31, | Twelve months ended March 31, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net sales: | |||||||||||||||
Climate Solutions | $ 264.5 | $ 263.0 | $ 1,054.6 | $ 1,011.9 | |||||||||||
Performance Technologies | 344.4 | 364.1 | 1,378.0 | 1,316.2 | |||||||||||
Segment total | 608.9 | 627.1 | 2,432.6 | 2,328.1 | |||||||||||
Corporate and eliminations | (5.4) | (9.0) | (24.8) | (30.2) | |||||||||||
Net sales | $ 603.5 | $ 618.1 | $ 2,407.8 | $ 2,297.9 | |||||||||||
Three months ended March 31, | Twelve months ended March 31, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Gross profit: | $'s | % of sales | $'s | % of sales | $'s | % of sales | $'s | % of sales | |||||||
Climate Solutions | $ 68.5 | 25.9 % | $ 61.1 | 23.2 % | $ 275.4 | 26.1 % | $ 223.6 | 22.1 % | |||||||
Performance Technologies | 68.7 | 20.0 % | 50.9 | 14.0 % | 251.1 | 18.2 % | 166.1 | 12.6 % | |||||||
Segment total | 137.2 | 22.5 % | 112.0 | 17.9 % | 526.5 | 21.6 % | 389.7 | 16.7 % | |||||||
Corporate and eliminations | (1.9) | - | 0.2 | - | (0.9) | - | (0.3) | - | |||||||
Gross profit | $ 135.3 | 22.4 % | $ 112.2 | 18.2 % | $ 525.6 | 21.8 % | $ 389.4 | 16.9 % | |||||||
Three months ended March 31, | Twelve months ended March 31, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Operating income: | |||||||||||||||
Climate Solutions | $ 39.2 | $ 34.2 | $ 166.9 | $ 124.1 | |||||||||||
Performance Technologies | 26.6 | 24.5 | 123.4 | 65.6 | |||||||||||
Segment total | 65.8 | 58.7 | 290.3 | 189.7 | |||||||||||
Corporate and eliminations | (19.0) | (10.2) | (49.6) | (39.3) | |||||||||||
Operating income | $ 46.8 | $ 48.5 | $ 240.7 | $ 150.4 | |||||||||||
Modine Manufacturing Company | ||||||||
Adjusted financial results (unaudited) | ||||||||
(In millions, except per share amounts) | ||||||||
Three months ended March 31, | Twelve months ended March 31, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
Net earnings | $ 26.1 | $ 90.3 | $ 163.4 | $ 153.6 | ||||
Interest expense | 6.3 | 6.0 | 24.1 | 20.7 | ||||
Provision (benefit) for income taxes | 13.4 | (48.1) | 51.2 | (28.3) | ||||
Depreciation and amortization expense | 15.0 | 13.8 | 56.1 | 54.5 | ||||
Other expense - net | 1.0 | 0.3 | 2.0 | 4.4 | ||||
Restructuring expenses (a) | 12.9 | 2.8 | 15.0 | 5.0 | ||||
Gain on sale of assets (b) | - | - | (4.0) | - | ||||
Acquisition and integration costs (c) | 4.1 | - | 4.1 | - | ||||
Environmental charges (d) | - | 0.4 | 2.4 | 2.2 | ||||
Adjusted EBITDA | $ 78.8 | $ 65.5 | $ 314.3 | $ 212.1 | ||||
Net earnings per share attributable to Modine shareholders - diluted | $ 0.48 | $ 1.69 | $ 3.03 | $ 2.90 | ||||
Restructuring expenses (a) | 0.23 | 0.05 | 0.26 | 0.08 | ||||
Gain on sale of assets (b) | - | - | (0.13) | - | ||||
Acquisition and integration costs (c) | 0.06 | - | 0.06 | - | ||||
Environmental charges (d) | - | 0.01 | 0.03 | 0.04 | ||||
Debt amendment costs (e) | - | - | - | 0.01 | ||||
Tax valuation allowances (f) | - | (1.08) | - | (1.08) | ||||
Adjusted earnings per share | $ 0.77 | $ 0.67 | $ 3.25 | $ 1.95 | ||||
(a) Restructuring expenses primarily consist of employee severance expenses related to targeted headcount reductions and equipment transfer costs. The restructuring expenses | ||||||||
(b) The Company's sale of three automotive businesses based in Germany closed on October 31, 2023. As a result of the sale, the Company recorded a $4.0 million gain on sale | ||||||||
(c) On March 1, 2024, the Company acquired Scott Springfield Manufacturing, a leading provider of air handling units for the data center, telecommunications, healthcare, and aerospace | ||||||||
(d) Environmental charges, including related legal costs, are recorded as SG&A expenses at Corporate and relate to a previously-owned U.S. manufacturing facility. The tax benefit | ||||||||
(e) In fiscal 2023, the Company amended and extended its primary debt agreement in the U.S. In connection with the credit agreement modification, the Company recorded | ||||||||
(f) During the fourth quarter of fiscal 2023, the Company reversed the valuation allowance on certain deferred tax assets in the U.S. As a result, the Company recorded an income tax | ||||||||
Modine Manufacturing Company | ||||||||||||||||
Segment adjusted financial results (unaudited) | ||||||||||||||||
(In millions) | ||||||||||||||||
Three months ended March 31, 2024 | Three months ended March 31, 2023 | |||||||||||||||
Climate | Performance | Corporate and | Total | Climate | Performance | Corporate and | Total | |||||||||
Operating income | $ 39.2 | $ 26.6 | $ (19.0) | $ 46.8 | $ 34.2 | $ 24.5 | $ (10.2) | $ 48.5 | ||||||||
Depreciation and amortization expense | 7.0 | 7.9 | 0.1 | 15.0 | 5.7 | 7.9 | 0.2 | 13.8 | ||||||||
Restructuring expenses (a) | 1.3 | 11.6 | - | 12.9 | 1.9 | 0.9 | - | 2.8 | ||||||||
Acquisition and integration costs (a) | - | - | 4.1 | 4.1 | - | - | - | - | ||||||||
Environmental charges (a) | - | - | - | - | - | - | 0.4 | 0.4 | ||||||||
Adjusted EBITDA | $ 47.5 | $ 46.1 | $ (14.8) | $ 78.8 | $ 41.8 | $ 33.3 | $ (9.6) | $ 65.5 | ||||||||
Net sales | $ 264.5 | $ 344.4 | $ (5.4) | $ 603.5 | $ 263.0 | $ 364.1 | $ (9.0) | $ 618.1 | ||||||||
Adjusted EBITDA margin | 18.0 % | 13.4 % | 13.1 % | 15.9 % | 9.1 % | 10.6 % | ||||||||||
Twelve months ended March 31, 2024 | Twelve months ended March 31, 2023 | |||||||||||||||
Climate | Performance | Corporate and | Total | Climate | Performance | Corporate and | Total | |||||||||
Operating income | $ 166.9 | $ 123.4 | $ (49.6) | $ 240.7 | $ 124.1 | $ 65.6 | $ (39.3) | $ 150.4 | ||||||||
Depreciation and amortization expense | 23.5 | 31.7 | 0.9 | 56.1 | 21.7 | 31.8 | 1.0 | 54.5 | ||||||||
Restructuring expenses (a) | 3.0 | 12.0 | - | 15.0 | 2.2 | 2.8 | - | 5.0 | ||||||||
Gain on sale of assets (a) | - | - | (4.0) | (4.0) | - | - | - | - | ||||||||
Acquisition and integration costs (a) | - | - | 4.1 | 4.1 | - | - | - | - | ||||||||
Environmental charges (a) | - | - | 2.4 | 2.4 | - | - | 2.2 | 2.2 | ||||||||
Adjusted EBITDA | $ 193.4 | $ 167.1 | $ (46.2) | $ 314.3 | $ 148.0 | $ 100.2 | $ (36.1) | $ 212.1 | ||||||||
Net sales | $ 1,054.6 | $ 1,378.0 | $ (24.8) | $ 2,407.8 | $ 1,011.9 | $ 1,316.2 | $ (30.2) | $ 2,297.9 | ||||||||
Adjusted EBITDA margin | 18.3 % | 12.1 % | 13.1 % | 14.6 % | 7.6 % | 9.2 % | ||||||||||
(a) See the Adjusted EBITDA reconciliation above for information on restructuring expenses and other adjustments. | ||||||||||||||||
Modine Manufacturing Company | |||||||
Net debt (unaudited) | |||||||
(In millions) | |||||||
March 31, 2024 | March 31, 2023 | ||||||
Debt due within one year | $ 31.7 | $ 23.4 | |||||
Long-term debt | 399.9 | 329.3 | |||||
Total debt | 431.6 | 352.7 | |||||
Less: cash and cash equivalents | 60.1 | 67.1 | |||||
Net debt | $ 371.5 | $ 285.6 | |||||
Free cash flow (unaudited) | |||||||
(In millions) | |||||||
Three months ended March 31, | Twelve months ended March 31, | ||||||
2024 | 2023 | 2024 | 2023 | ||||
Net cash provided by operating activities | $ 39.6 | $ 39.6 | $ 214.6 | $ 107.5 | |||
Expenditures for property, plant and equipment | (43.9) | (15.5) | (87.7) | (50.7) | |||
Free cash flow | $ (4.3) | $ 24.1 | $ 126.9 | $ 56.8 | |||
Modine Manufacturing Company | |||||||||||||||
Organic sales and organic sales growth (unaudited) | |||||||||||||||
(In millions) | |||||||||||||||
Three months ended March 31, 2024 | Three months ended March 31, 2023 | ||||||||||||||
External | Effect of | Effect of | Organic | External | Effect of | Sales Excluding | Organic Sales | ||||||||
Net sales: | |||||||||||||||
Climate Solutions | $ 264.5 | $ (2.0) | $ (9.8) | $ 252.7 | $ 262.9 | $ - | $ 262.9 | -4 % | |||||||
Performance Technologies | 339.0 | (0.4) | - | 338.6 | 355.2 | (24.2) | 331.0 | 2 % | |||||||
Net Sales | $ 603.5 | $ (2.4) | $ (9.8) | $ 591.3 | $ 618.1 | $ (24.2) | $ 593.9 | 0 % | |||||||
Twelve months ended March 31, 2024 | Twelve months ended March 31, 2023 | ||||||||||||||
External | Effect of | Effect of | Organic | External | Effect of | Sales Excluding | Organic Sales | ||||||||
Net sales: | |||||||||||||||
Climate Solutions | $ 1,054.6 | $ (13.7) | $ (12.4) | $ 1,028.5 | $ 1,011.5 | $ - | $ 1,011.5 | 2 % | |||||||
Performance Technologies | 1,353.2 | (13.8) | - | 1,339.4 | 1,286.4 | (36.4) | 1,250.0 | 7 % | |||||||
Net Sales | $ 2,407.8 | $ (27.5) | $ (12.4) | $ 2,367.9 | $ 2,297.9 | $ (36.4) | $ 2,261.5 | 5 % | |||||||
Kathleen Powers
[email protected]
SOURCE Modine
