Interface Reports Fourth Quarter and Full Year 2024 Results

Interface Reports Fourth Quarter and Full Year 2024 Results

Delivered strong year, as One Interface strategy accelerates results

ATLANTA–(BUSINESS WIRE)–
Interface, Inc. (Nasdaq: TILE), a worldwide commercial flooring company and global leader in sustainability, today announced results for the fourth quarter and full fiscal year ended December 29, 2024.

Fourth quarter highlights:

  • Net sales totaled $335 million, up 3.0% year-over-year, in the range of our expectations.

  • GAAP earnings per diluted share of $0.37; Adjusted earnings per diluted share of $0.34.

  • Generated $38million of cash from operations, repaid $34 million of debt in the quarter.

Fiscal Year:

  • Net sales totaled $1,316 million, up 4.3% year-over-year.

  • GAAP earnings per diluted share of $1.48; Adjusted earnings per diluted share of $1.46.

  • Generated $148million of cash from operations, repaid $115 million of debt in the year.

“We delivered impressive results in 2024, reflecting the early achievements of our One Interface strategy. We saw growth across all product categories, largely driven by continued momentum in the Americas, where our combined selling strategy has exceeded our expectations. Our team has made tremendous progress in advancing strategic initiatives that reduce complexity, improve pricing and mix management, and realize synergies from our global functions. As a result, we significantly expanded gross profit margin and nearly doubled GAAP earnings per diluted share,” commented Laurel Hurd, CEO of Interface.

“We delivered over 4% global net sales growth in 2024 in a challenging macro environment. Global Education billings were up double digits year-over-year, we gained share in Corporate Office, and we positioned our Healthcare segment for future success. Retail billings, although small in total, also contributed to our growth,” continued Hurd.

“I am proud of the tangible progress our team accomplished in the initial stages of our strategy implementation. We continue to differentiate ourselves in the market with premium, high-quality products while remaining true to our core values rooted in sustainable innovation. Our results reinforce that we are on the right path, and we remain focused on continuing to drive growth and shareholder value in the years ahead.”

“In fiscal year 2024, strong cash generation and disciplined capital management enabled us to repay $115 million of debt, reducing net leverage to 1.1 times fiscal year 2024 Adjusted EBITDA. We made tremendous progress expanding gross profit margins which grew 174 basis points year-over-year driven by higher volumes and favorable mix, as well as lower input costs,” added Bruce Hausmann, CFO of Interface.

Consolidated Results Summary (Unaudited)

Three Months Ended

 

Twelve Months Ended

(in millions, except percentages and per share data)

12/29/2024

12/31/2023

Change

 

12/29/2024

12/31/2023

Change

 

 

 

 

 

 

 

 

GAAP

 

 

 

 

 

 

 

Net Sales

$

335.0

 

$

325.1

 

3.0

%

 

$

1,315.7

 

$

1,261.5

 

4.3

%

Gross Profit Margin % of Net Sales

 

36.5

%

 

37.9

%

(137) bps

 

 

36.7

%

 

35.0

%

174 bps

SG&A Expenses

$

92.7

 

$

88.0

 

5.3

%

 

$

348.5

 

$

339.0

 

2.8

%

SG&A Expenses % of Net Sales

 

27.7

%

 

27.1

%

59 bps

 

 

26.5

%

 

26.9

%

(38) bps

Operating Income

$

29.6

 

$

35.2

 

(15.7

)%

 

$

134.4

 

$

104.5

 

28.6

%

Net Income

$

21.8

 

$

19.6

 

11.3

%

 

$

86.9

 

$

44.5

 

95.3

%

Earnings per Diluted Share

$

0.37

 

$

0.33

 

12.1

%

 

$

1.48

 

$

0.76

 

94.7

%

 

 

 

 

 

 

 

 

Non-GAAP

 

 

 

 

 

 

 

Currency-Neutral Net Sales

$

336.0

 

$

325.1

 

3.4

%

 

$

1,317.5

 

$

1,261.5

 

4.4

%

Adjusted Gross Profit Margin % of Net Sales

 

36.9

%

 

38.3

%

(139) bps

 

 

37.1

%

 

35.4

%

173 bps

Adjusted SG&A Expenses

$

90.8

 

$

83.5

 

8.8

%

 

$

346.7

 

$

329.8

 

5.1

%

Adjusted SG&A Expenses % of Net Sales

 

27.1

%

 

25.7

%

143 bps

 

 

26.4

%

 

26.1

%

21 bps

Adjusted Operating Income

$

32.8

 

$

41.0

 

(20.0

)%

 

$

141.4

 

$

116.4

 

21.5

%

Adjusted Net Income

$

20.1

 

$

23.8

 

(15.6

)%

 

$

86.2

 

$

58.6

 

47.2

%

Adjusted Earnings per Diluted Share

$

0.34

 

$

0.41

 

(17.1

)%

 

$

1.46

 

$

1.00

 

46.0

%

Adjusted EBITDA

$

46.0

 

$

52.2

 

(11.7

)%

 

$

189.0

 

$

162.0

 

16.7

%

Currency-Neutral Orders Increase Year-Over-Year

 

4.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  • Fourth quarter 2024 adjusted gross profit margin declined 139 basis points year-over-year due primarily to fourth quarter 2023 benefiting 160 basis points from non-recurring items.

  • Fourth quarter 2024 adjusted SG&A expenses increased year-over-year due in part to higher sales commissions and incentive compensation.

Additional Metrics

12/29/2024

12/31/2023

Change

 

 

 

 

Cash

$

99.2

 

$

110.5

 

(10.2

)%

 

 

 

 

Total Debt

$

302.8

 

$

417.2

 

(27.4

)%

 

 

 

 

Total Debt Minus Cash (“Net Debt”)

$

203.5

 

$

306.7

 

(33.6

)%

 

 

 

 

Fiscal Year 2024 Adjusted EBITDA

$

189.0

 

 

 

 

 

 

 

Total Debt divided by Fiscal Year 2024 Net Income

3.5 x

 

 

 

 

 

 

Net Debt divided by Fiscal Year 2024 Adj. EBITDA (“Net Leverage Ratio”)

1.1x

 

 

 

 

 

 

 

Segment Results Summary (Unaudited)

Three Months Ended

 

Twelve Months Ended

(in millions, except percentages)

12/29/2024

12/31/2023

Change

 

12/29/2024

12/31/2023

Change

 

 

 

 

 

 

 

 

AMS

 

 

 

 

 

 

 

Net Sales

$

205.7

 

$

188.2

9.3

%

 

$

800.8

$

737.0

8.7

%

Currency-Neutral Net Sales

$

206.3

 

$

188.2

9.6

%

 

$

801.8

$

737.0

8.8

%

Operating Income

$

28.5

 

$

28.0

1.5

%

 

$

105.3

$

85.0

23.9

%

Adjusted Operating Income

$

29.4

 

$

29.2

0.7

%

 

$

106.6

$

87.8

21.4

%

Currency-Neutral Orders Increase Year-Over-Year

 

9.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EAAA

 

 

 

 

 

 

 

Net Sales

$

129.3

 

$

136.9

(5.6

)%

 

$

514.8

$

524.5

(1.8

)%

Currency-Neutral Net Sales

$

129.8

 

$

136.9

(5.2

)%

 

$

515.7

$

524.5

(1.7

)%

Operating Income

$

1.2

 

$

7.1

(83.6

)%

 

$

29.1

$

19.5

49.1

%

Adjusted Operating Income

$

3.4

 

$

11.8

(71.2

)%

 

$

34.8

$

28.6

21.7

%

Currency-Neutral Orders (Decrease) Year-Over-Year

 

(1.1

)%

 

 

 

 

 

 

 

Outlook

Interface enters 2025 with a strong backlog, and expects customary seasonality in the year which typically means a lighter Q1 sequentially, followed by a stronger Q2 and Q3 sequentially. Separately, given current strength of the U.S. dollar compared to other foreign currencies, the Company is forecasting translation FX to negatively impact its year-over-year net sales growth rate by approximately 2% in Q1 2025 and approximately 1% to 2% for the full fiscal year 2025, which is included in the Company’s Q1 and full fiscal year 2025 guidance. With that backdrop in mind, the Company anticipates the following:

 

 

Q1 Fiscal Year 2025 Outlook

Net sales

 

$290 million to $300 million

Adjusted gross profit margin

 

37.5% of net sales

Adjusted SG&A expenses

 

$88 million

Adjusted interest & other expenses

 

$6 million

Adjusted effective income tax rate

 

28.0%

Fully diluted weighted average share count

 

59.2 million shares

Note: All figures are approximate

 

 

 

 

 

 

 

Full Fiscal Year 2025 Outlook

Net sales

 

$1.315 billion to $1.365 billion

Adjusted gross profit margin

 

37.2% to 37.4% of net sales

Adjusted SG&A expenses

 

26% of net sales

Adjusted interest & other expenses

 

$24 million

Adjusted effective income tax rate

 

28.0%

Capital expenditures

 

$45 million

Note: All figures are approximate

 

 

 

Webcast and Conference Call Information

Interface will host a conference call on February 25, 2025, at 8:00 a.m. Eastern Time, to discuss its fourth quarter and full fiscal year 2024 results. The conference call will be simultaneously broadcast live over the Internet.

Listeners may access the conference call live over the Internet at:

https://events.q4inc.com/attendee/583846146, or through the Company’s website at: https://investors.interface.com.

The archived version of the webcast will be available at these sites for one year beginning approximately one hour after the call ends.

Non-GAAP Financial Measures

Interface provides adjusted earnings per share, adjusted net income, adjusted operating income (“AOI”), adjusted gross profit, adjusted gross profit margin, adjusted SG&A expenses, currency- neutral sales and currency-neutral sales growth, net debt, and adjusted EBITDA as additional information regarding its operating results in this press release. These non-GAAP measures are not in accordance with – or alternatives to – GAAP measures, and may be different from non-GAAP measures used by other companies. Adjusted EPS, adjusted net income, and AOI exclude nora purchase accounting amortization, the cyber event impact, and restructuring, asset impairment, severance, and other, net. Adjusted EPS and adjusted net income also exclude the property casualty loss impact, the loss on foreign subsidiary liquidation, the loss on discontinuance of interest rate swaps, and the UK pension surplus tax rate change. Adjusted gross profit and adjusted gross profit margin exclude the nora purchase accounting amortization, and the cyber event impact. Adjusted SG&A expenses exclude the cyber event impact and restructuring, asset impairment, severance, and other, net. Currency-neutral sales and currency-neutral sales growth exclude the impact of foreign currency fluctuations.

Net debt is total debt less cash on hand. Adjusted EBITDA is GAAP net income excluding interest expense, income tax expense, depreciation and amortization, share-based compensation expense, cyber event impact, property casualty loss impact, restructuring, asset impairment, severance, and other, net, nora purchase accounting amortization, and the loss on foreign subsidiary liquidation. This news release should be read in conjunction with the Company’s Current Report on Form 8-K furnished today to the U.S. Securities & Exchange Commission, which explains why Interface believes presentation of these non-GAAP measures provides useful information to investors, as well as any additional material purposes for which Interface uses these non-GAAP measures.

About Interface

Interface, Inc. (NASDAQ: TILE) is a global flooring solutions company and sustainability leader, offering an integrated portfolio of carpet tile and resilient flooring products that includes Interface® carpet tile and LVT, nora® rubber flooring, and FLOR® premium area rugs for commercial and residential spaces. Made with purpose and without compromise, Interface flooring brings more sophisticated design, more performance, more innovation, and more climate progress to interior spaces.

A decades-long pioneer in sustainability, Interface remains “all in” on becoming a restorative business. Today, the company is focusing on carbon reductions, not offsets, as it works toward achieving its verified science-based targets by 2030 and its goal to become a carbon negative enterprise by 2040.

Learn more about Interface at interface.com and blog.interface.com, nora by Interface at nora.com, FLOR at FLOR.com, and our sustainability journey at interface.com/sustainability.

Follow us on Facebook, Instagram, LinkedIn, X, and Pinterest.

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995:

Except for historical information contained herein, the other matters set forth in this news release are forward-looking statements. Forward-looking statements may be identified by words such as “may,” “expect,” “forecast,” “anticipate,” “intend,” “plan,” “believe,” “could,” “should,” “goal,” “aim,” “objective,” “seek,” “project,” “estimate,” “target,” “will” and similar expressions. Forward-looking statements in this press release include, without limitation, any projections we make regarding the Company’s 2025 first quarter and full year 2025 under “Outlook” above. The forward-looking statements set forth above involve a number of risks and uncertainties that could cause actual results to differ materially from any such statement, including but not limited to the risks under the following subheadings in “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023: “We compete with a large number of manufacturers in the highly competitive floorcovering products market, and some of these competitors have greater financial resources than we do. We may face challenges competing on price, making investments in our business, or competing on product design or sustainability”, “Our earnings could be adversely affected by non-cash adjustments to goodwill, when a test of goodwill assets indicates a material impairment of those assets”, “Our success depends significantly upon the efforts, abilities and continued serviceof our senior management executives,our principal design consultantand other key personnel(including experienced sales and manufacturing personnel), and our lossof any of them could affect us adversely”, “Large increases in the cost of our raw materials, shipping costs, duties or tariffs could adversely affect us if we are unable to pass these cost increases through to our customers”, “Unanticipated termination or interruption of any of our arrangements with our primary third-party suppliers of synthetic fiber or our primary third-party supplier for luxury vinyl tile (“LVT”) or other key raw materials could have a material adverse effect on us”, “The market price of our common stock has been volatile and the value of your investment may decline”, “Changes to our facilities, manufacturing processes, product construction, and product composition could disrupt our operations, increase our manufacturing costs, increase customer complaints, increase warranty claims, negatively affect our reputation, and have a material adverse effect on our financial condition and results of operations”, “Our business operations could suffer significant losses from natural disasters, acts of war, terrorism, catastrophes, fire, adverse weather conditions, pandemics, endemics, unstable geopolitical situations or other unexpected events”, “Disruptions to or failures of information technology systems we use could adversely affect our business”, “The impact of potential changes to environmental laws and regulations and industry standards regarding climate change and other sustainability matters could lead to unforeseen disruptions to our business operations”, “Sales of our principal products have been and may continue to be affected by adverse economic cycles, and effects in the new construction market and renovation market”, “Health crisis events, such as epidemics or pandemics, have adversely impacted, and may continue to impact, the economy and disrupt our operations and supply chains, which may have an adverse effect on our results of operations”, “Our substantial international operations are subject to various political, economic and other uncertainties that could adversely affect our business results, including foreign currency fluctuations, restrictive taxation, custom duties, border closings or other adverse government regulations”, “The conflict between Russia and Ukraine and the Israel-Hamas war could adversely affect our business, results of operations and financial position”, “Fluctuations in foreign currency exchange rates have had, and could continue to have, an adverse impact on our financial condition and results of operations”, “The uncertainty surrounding the ongoing implementation and effect of the U.K.’s exit from the European Union, and related negative developments in the European Union, could adversely affect our business, results of operations or financial condition”, “We have a substantial amount of debt, which could adversely affect our business, financial condition and results of operations and our ability to meet our payment obligations under our debt”, “Servicing our debt requires a significant amount of cash, and we may not have sufficient cash flow from our operations to pay our indebtedness”, “We may incur substantial additional indebtedness, which could further exacerbate the risks associated with our substantial indebtedness”, and “We face risks associated with litigation and claims”.

You should consider any additional or updated information we include under the heading “Risk Factors” in our subsequent quarterly and annual reports.

Any forward-looking statements are made pursuant to the Private Securities Litigation Reform Act of 1995 and, as such, speak only as of the date made. The Company assumes no responsibility to update or revise forward-looking statements made in this press release and cautions readers not to place undue reliance on any such forward-looking statements.

 

Consolidated Statements of Operations (Unaudited)

Three Months Ended

 

Twelve Months Ended

(In thousands, except per share data)

12/29/2024

 

12/31/2023

 

12/29/2024

 

12/31/2023

 

 

 

 

 

 

 

 

Net Sales

$

335,010

 

 

$

325,118

 

$

1,315,658

 

 

$

1,261,498

 

Cost of Sales

 

212,705

 

 

 

201,966

 

 

832,710

 

 

 

820,429

 

Gross Profit

 

122,305

 

 

 

123,152

 

 

482,948

 

 

 

441,069

 

Selling, General & Administrative Expenses

 

92,671

 

 

 

88,000

 

 

348,542

 

 

 

339,049

 

Restructuring, Asset Impairment, Other (Gains) and Charges

 

 

 

 

 

 

 

 

 

(2,502

)

Operating Income

 

29,634

 

 

 

35,152

 

 

134,406

 

 

 

104,522

 

Interest Expense

 

4,888

 

 

 

6,801

 

 

23,205

 

 

 

31,787

 

Other (Income) Expense, net

 

(2,590

)

 

 

1,407

 

 

(2,353

)

 

 

9,081

 

Income Before Income Tax Expense

 

27,336

 

 

 

26,944

 

 

113,554

 

 

 

63,654

 

Income Tax Expense

 

5,570

 

 

 

7,389

 

 

26,608

 

 

 

19,137

 

Net Income

$

21,766

 

 

$

19,555

 

$

86,946

 

 

$

44,517

 

 

 

 

 

 

 

 

 

Earnings Per Share – Basic

$

0.37

 

 

$

0.34

 

$

1.49

 

 

$

0.77

 

 

 

 

 

 

 

 

 

Earnings Per Share – Diluted

$

0.37

 

 

$

0.33

 

$

1.48

 

 

$

0.76

 

 

 

 

 

 

 

 

 

Common Shares Outstanding – Basic

 

58,304

 

 

 

58,108

 

 

58,282

 

 

 

58,092

 

Common Shares Outstanding – Diluted

 

59,209

 

 

 

58,636

 

 

58,871

 

 

 

58,335

 

 

 

 

 

 

 

 

 

Consolidated Balance Sheets (Unaudited)

 

 

 

(In thousands)

12/29/2024

 

12/31/2023

Assets

 

 

 

Cash and Cash Equivalents

$

99,226

 

$

110,498

Accounts Receivable, net

 

171,135

 

 

163,386

Inventories, net

 

260,581

 

 

279,079

Other Current Assets

 

33,355

 

 

30,895

Total Current Assets

 

564,297

 

 

583,858

Property, Plant and Equipment, net

 

282,374

 

 

291,140

Operating Lease Right-of-Use Assets

 

76,815

 

 

87,519

Goodwill

 

99,887

 

 

105,448

Other Intangibles, net

 

48,273

 

 

56,255

Other Assets

 

99,170

 

 

105,875

Total Assets

$

1,170,816

 

$

1,230,095

 

 

 

 

Liabilities

 

 

 

Accounts Payable

$

68,943

 

$

62,912

Accrued Expenses

 

134,996

 

 

130,890

Current Portion of Operating Lease Liabilities

 

12,296

 

 

12,347

Current Portion of Long-Term Debt

 

482

 

 

8,572

Total Current Liabilities

 

216,717

 

 

214,721

Long-Term Debt

 

302,275

 

 

408,641

Operating Lease Liabilities

 

68,092

 

 

78,269

Other Long-Term Liabilities

 

94,584

 

 

102,517

Total Liabilities

 

681,668

 

 

804,148

Shareholders’ Equity

 

489,148

 

 

425,947

Total Liabilities and Shareholders’ Equity

$

1,170,816

 

$

1,230,095

 

Consolidated Statements of Cash Flows (Unaudited)

 

Twelve Months Ended

(In thousands)

 

12/29/2024

 

12/31/2023

OPERATING ACTIVITIES

 

 

 

 

Net Income

 

$

86,946

 

 

$

44,517

 

Adjustments to Reconcile Net Income to Cash Provided by Operating Activities:

 

 

 

 

Depreciation and Amortization

 

 

39,333

 

 

 

40,774

 

Share-Based Compensation Expense

 

 

12,907

 

 

 

10,265

 

Loss (Gain) on Disposal of Property, Plant and Equipment, net

 

 

264

 

 

 

(2,252

)

Loss on Foreign Subsidiary Liquidation

 

 

2,152

 

 

 

6,221

 

Bad Debt Expense

 

 

1,476

 

 

 

53

 

Amortization of Acquired Intangible Assets

 

 

5,172

 

 

 

5,172

 

Deferred Taxes

 

 

(3,034

)

 

 

(10,082

)

Other

 

 

(8,480

)

 

 

1,273

 

Change in Working Capital

 

 

 

 

Accounts Receivable

 

 

(13,872

)

 

 

21,798

 

Inventories

 

 

10,467

 

 

 

31,040

 

Prepaid Expenses and Other Current Assets

 

 

(3,079

)

 

 

(302

)

Accounts Payable and Accrued Expenses

 

 

18,178

 

 

 

(6,443

)

Cash Provided by Operating Activities

 

 

148,430

 

 

 

142,034

 

INVESTING ACTIVITIES

 

 

 

 

Capital Expenditures

 

 

(33,788

)

 

 

(26,107

)

Proceeds from Sale of Property, Plant and Equipment

 

 

1,040

 

 

 

6,593

 

Insurance Proceeds from Property Casualty Loss

 

 

2,374

 

 

 

 

Cash Used in Investing Activities

 

 

(30,374

)

 

 

(19,514

)

FINANCING ACTIVITIES

 

 

 

 

Revolving Loan Borrowing

 

 

34,243

 

 

 

90,000

 

Revolving Loan Repayments

 

 

(34,243

)

 

 

(114,381

)

Term Loan Repayments

 

 

(115,213

)

 

 

(80,927

)

Tax Withholding Payments for Share-Based Compensation

 

 

(4,770

)

 

 

(1,514

)

Dividends Paid

 

 

(2,338

)

 

 

(2,323

)

Finance Lease Payments

 

 

(2,913

)

 

 

(2,419

)

Cash Used in Financing Activities

 

 

(125,234

)

 

 

(111,564

)

Net Cash (Used in) Provided by Operating, Investing and Financing Activities

 

 

(7,178

)

 

 

10,956

 

Effect of Exchange Rate Changes on Cash

 

 

(4,094

)

 

 

1,978

 

CASH AND CASH EQUIVALENTS

 

 

 

 

Net Change During the Period

 

 

(11,272

)

 

 

12,934

 

Balance at Beginning of Period

 

 

110,498

 

 

 

97,564

 

Balance at End of Period

 

$

99,226

 

 

$

110,498

 

Net Sales by Region (Unaudited)

 

Twelve Months Ended

% of Total

12/29/2024

Net Sales

 

AMS

61 %

EMEA

29 %

APAC

10 %

Consolidated Net Sales

100 %

 

Gross Billings by Customer Vertical (Unaudited)

 

Twelve Months Ended

% of Total

12/29/2024

Gross Billings

 

Corporate/Office

47 %

Education

20 %

Healthcare

9 %

Government

6 %

Retail

5 %

Residential/Living

5 %

Hospitality

2 %

Consumer Residential

2 %

Transportation

2 %

Other

3 %

Consolidated Gross Billings *

100 %

* Note: Sum of reconciling items may differ from total due to rounding of individual components

 

Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures (Unaudited)

(In millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter 2024

 

Fourth Quarter 2023

 

 

 

 

Adjustments

 

 

 

 

 

 

Adjustments

 

 

 

Gross

Profit

SG&A

Expenses

Operating

Income

(Loss)

Pre-tax

Tax

Effect

Net

Income

(Loss)

Diluted

EPS

 

Gross

Profit

SG&A

Expenses

Operating

Income

(Loss)

Pre-tax

Tax

Effect

Net

Income

(Loss)

Diluted

EPS

GAAP As Reported

$

122.3

$

92.7

 

$

29.6

 

 

 

$

21.8

 

$

0.37

 

 

$

123.2

$

88.0

 

$

35.2

 

 

$

19.6

$

0.33

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase Accounting Amortization

 

1.3

 

 

 

1.3

 

1.3

 

(0.4

)

 

0.9

 

 

0.02

 

 

 

1.3

 

 

 

1.3

1.3

(0.4

)

 

0.9

 

0.02

Restructuring, Asset Impairment, Severance, and Other, net

 

 

(2.2

)

 

2.2

 

2.2

 

(0.5

)

 

1.7

 

 

0.03

 

 

 

 

(4.4

)

 

4.4

4.4

(1.2

)

 

3.2

 

0.06

Cyber Event Impact

 

 

0.3

 

 

(0.3

)

(5.1

)

1.2

 

 

(3.9

)

 

(0.07

)

 

 

 

(0.1

)

 

0.1

0.1

 

 

0.1

 

Foreign Subsidiary Liquidation(1)

 

 

 

 

 

2.2

 

 

 

2.2

 

 

0.04

 

 

 

 

 

 

 

 

 

UK Pension Surplus Tax Rate Change

 

 

 

 

 

 

(2.5

)

 

(2.5

)

 

(0.04

)

 

 

 

 

 

 

 

 

Adjustments Subtotal *

 

1.3

 

(1.9

)

 

3.1

 

0.5

 

(2.2

)

 

(1.7

)

 

(0.03

)

 

 

1.3

 

(4.5

)

 

5.8

5.8

(1.6

)

 

4.2

 

0.08

Adjusted (non-GAAP) *

$

123.6

$

90.8

 

$

32.8

 

 

 

$

20.1

 

$

0.34

 

 

$

124.4

$

83.5

 

$

41.0

 

 

$

23.8

$

0.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Thailand foreign subsidiary substantially liquidated. The related cumulative translation adjustment recognized in other expense.

* Note: Sum of reconciling items may differ from total due to rounding of individual components

 

Fiscal Year 2024

 

Fiscal Year 2023

 

 

 

 

Adjustments

 

 

 

 

 

 

Adjustments

 

 

 

Gross

Profit

SG&A

Expenses

Operating

Income

Pre-tax

Tax

Effect

Net

Income/

(Loss)

Diluted

EPS

 

Gross

Profit

SG&A

Expenses

Operating

Income

Pre-tax

Tax

Effect

Net

Income/

(Loss)

Diluted

EPS

GAAP As Reported

$

482.9

$

348.5

 

$

134.4

 

 

 

$

86.9

 

$

1.48

 

 

$

441.1

$

339.0

 

$

104.5

 

 

$

44.5

 

$

0.76

 

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase Accounting Amortization

 

5.2

 

 

 

5.2

 

5.2

 

(1.5

)

 

3.7

 

 

0.06

 

 

 

5.2

 

 

 

5.2

5.2

 

(1.5

)

 

3.7

 

 

0.06

 

Restructuring, Asset Impairment, Severance, and Other, net

 

 

(2.5

)

 

2.5

 

2.5

 

(0.6

)

 

1.9

 

 

0.03

 

 

 

 

(8.1

)

 

5.6

5.6

 

(1.6

)

 

4.1

 

 

0.07

 

Cyber Event Impact

 

 

0.7

 

 

(0.7

)

(5.5

)

1.3

 

 

(4.2

)

 

(0.07

)

 

 

 

(1.1

)

 

1.1

1.1

 

(0.3

)

 

0.8

 

 

0.01

 

Property Casualty Loss(1)

 

 

 

 

 

(2.3

)

0.6

 

 

(1.8

)

 

(0.03

)

 

 

 

 

 

(0.5

)

0.1

 

 

(0.4

)

 

(0.01

)

Loss on Foreign Subsidiary Liquidation (2)

 

 

 

 

 

2.2

 

 

 

2.2

 

 

0.04

 

 

 

 

 

 

6.2

 

(1.1

)

 

5.1

 

 

0.09

 

Loss on Discontinuance of Interest Rate Swaps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.0

 

(0.2

)

 

0.8

 

 

0.01

 

UK Pension Surplus Tax Rate Change

 

 

 

 

 

 

(2.5

)

 

(2.5

)

 

(0.04

)

 

 

 

 

 

 

 

 

 

 

 

Adjustments Subtotal *

 

5.2

 

(1.8

)

 

7.0

 

2.0

 

(2.7

)

 

(0.7

)

 

(0.01

)

 

 

5.1

 

(9.2

)

 

11.9

18.6

 

(4.5

)

 

14.0

 

 

0.24

 

Adjusted (non-GAAP) *

$

488.1

$

346.7

 

$

141.4

 

 

 

$

86.2

 

$

1.46

 

 

$

446.2

$

329.8

 

$

116.4

 

 

$

58.6

 

$

1.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Represents insurance recovery.

(2) In 2024 our Thailand subsidiary was substantially liquidated. In 2023, our Russia and Brazil foreign subsidiaries were substantially liquidated. The related cumulative translation adjustment was recognized in other expense.

* Note: Sum of reconciling items may differ from total due to rounding of individual components

Reconciliation of Segment GAAP Financial Measures to Non-GAAP Financial Measures (“Currency-Neutral Net Sales”, “Adjusted Gross Profit” and “AOI”)

(In millions)

 

Fourth Quarter 2024

 

Fourth Quarter 2023

 

AMS

Segment

EAAA

Segment

Consolidated *

 

AMS

Segment

EAAA

Segment

Consolidated *

Net Sales as Reported (GAAP)

$

205.7

$

129.3

$

335.0

 

$

188.2

$

136.9

$

325.1

Impact of Changes in Currency

 

0.5

 

0.5

 

1.0

 

 

 

 

Currency-Neutral Net Sales *

$

206.3

$

129.8

$

336.0

 

$

188.2

$

136.9

$

325.1

 

 

 

 

 

 

 

 

* Note: Sum of reconciling items may differ from total due to rounding of individual components

 

 

 

 

 

 

Fiscal Year 2024

 

Fiscal Year 2023

 

AMS

Segment

EAAA

Segment

Consolidated *

 

AMS

Segment

EAAA

Segment

Consolidated *

Net Sales as Reported (GAAP)

$

800.8

$

514.8

$

1,315.7

 

$

737.0

$

524.5

$

1,261.5

Impact of Changes in Currency

 

1.0

 

0.8

 

1.8

 

 

 

 

Currency-Neutral Net Sales *

$

801.8

$

515.7

$

1,317.5

 

$

737.0

$

524.5

$

1,261.5

 

 

 

 

 

 

 

 

* Note: Sum of reconciling items may differ from total due to rounding of individual components

 

 

 

 

 

 

Fourth Quarter 2024

 

Fourth Quarter 2023

 

AMS

Segment

EAAA

Segment

Consolidated *

 

AMS

Segment

EAAA

Segment

Consolidated *

Gross Profit (GAAP)

$

81.2

$

41.1

$

122.3

 

$

76.9

$

46.3

$

123.2

Purchase Accounting Amortization

 

 

1.3

 

1.3

 

 

 

1.3

 

1.3

Adjusted Gross Profit*

$

81.2

$

42.3

$

123.6

 

$

76.9

$

47.6

$

124.4

 

 

 

 

 

 

 

 

* Note: Sum of reconciling items may differ from total due to rounding of individual components

 

 

 

 

 

 

Fiscal Year 2024

 

Fiscal Year 2023

 

AMS

Segment

EAAA

Segment

Consolidated *

 

AMS

Segment

EAAA

Segment

Consolidated *

Gross Profit (GAAP)

$

306.6

$

176.3

$

482.9

 

$

278.2

$

162.8

$

441.0

Purchase Accounting Amortization

 

 

5.2

 

5.2

 

 

 

5.2

 

5.2

Cyber Event Impact

 

 

 

 

 

 

 

Adjusted Gross Profit*

$

306.6

$

181.5

$

488.1

 

$

278.2

$

168.0

$

446.2

 

 

 

 

 

 

 

 

* Note: Sum of reconciling items may differ from total due to rounding of individual components

 

Fourth Quarter 2024

 

Fourth Quarter 2023

 

AMS

Segment

EAAA

Segment

Consolidated *

 

AMS

Segment

EAAA

Segment

Consolidated *

GAAP Operating Income (Loss)

$

28.5

 

$

1.2

 

$

29.6

 

 

$

28.0

$

7.1

$

35.2

Non-GAAP Adjustments:

 

 

 

 

 

 

 

Purchase Accounting Amortization

 

 

 

1.3

 

 

1.3

 

 

 

 

1.3

 

1.3

Cyber Event Impact

 

(0.1

)

 

(0.2

)

 

(0.3

)

 

 

0.1

 

 

0.1

Restructuring, Asset Impairment, Severance, and Other, net

 

1.0

 

 

1.2

 

 

2.2

 

 

 

1.1

 

3.4

 

4.4

Adjustments Subtotal *

 

0.9

 

 

2.2

 

 

3.1

 

 

 

1.1

 

4.7

 

5.8

AOI *

$

29.4

 

$

3.4

 

$

32.8

 

 

$

29.2

$

11.8

$

41.0

 

 

 

 

 

 

 

 

* Note: Sum of reconciling items may differ from total due to rounding of individual components

 

 

Fiscal Year 2024

 

Fiscal Year 2023

 

AMS

Segment

EAAA

Segment

Consolidated *

 

AMS

Segment

EAAA

Segment

Consolidated *

GAAP Operating Income (Loss)

$

105.3

 

$

29.1

 

$

134.4

 

 

$

85.0

$

19.5

$

104.5

Non-GAAP Adjustments:

 

 

 

 

 

 

 

Purchase Accounting Amortization

 

 

 

5.2

 

 

5.2

 

 

 

 

5.2

 

5.2

Cyber Event Impact

 

(0.4

)

 

(0.4

)

 

(0.7

)

 

 

0.6

 

0.5

 

1.1

Restructuring, Asset Impairment, Severance, and Other, net

 

1.6

 

 

0.9

 

 

2.5

 

 

 

2.1

 

3.5

 

5.6

Adjustments Subtotal *

 

1.3

 

 

5.7

 

 

7.0

 

 

 

2.8

 

9.1

 

11.9

AOI *

$

106.6

 

$

34.8

 

$

141.4

 

 

$

87.8

$

28.6

$

116.4

 

 

 

 

 

 

 

 

* Note: Sum of reconciling items may differ from total due to rounding of individual components

(in millions)

Fourth Quarter

2024

 

Fourth Quarter

2023

 

Fiscal Year

2024

 

Fiscal Year

2023

Net Income as Reported (GAAP)

$

21.8

 

 

$

19.6

 

$

86.9

 

 

$

44.5

 

Income Tax Expense

 

5.6

 

 

 

7.4

 

 

26.6

 

 

 

19.1

 

Interest Expense (including debt issuance cost amortization)

 

4.9

 

 

 

6.8

 

 

23.2

 

 

 

31.8

 

Depreciation and Amortization (excluding debt issuance cost amortization)

 

9.6

 

 

 

9.7

 

 

37.3

 

 

 

38.7

 

Share-based Compensation Expense

 

3.7

 

 

 

2.9

 

 

12.9

 

 

 

10.3

 

Purchase Accounting Amortization

 

1.3

 

 

 

1.3

 

 

5.2

 

 

 

5.2

 

Restructuring, Asset Impairment, Severance, and Other, net

 

2.2

 

 

 

4.4

 

 

2.5

 

 

 

5.6

 

Cyber Event Impact

 

(5.1

)

 

 

0.1

 

 

(5.5

)

 

 

1.1

 

Property Casualty Loss(1)

 

 

 

 

 

 

(2.3

)

 

 

(0.5

)

Loss on Foreign Subsidiary Liquidation (2)

 

2.2

 

 

 

 

 

2.2

 

 

 

6.2

 

Adjusted Earnings before Interest, Taxes, Depreciation and Amortization (AEBITDA)*

$

46.0

 

 

$

52.2

 

$

189.0

 

 

$

162.0

 

 

 

 

 

 

 

 

 

(1) Represents insurance recovery.

(2) In 2024 our Thailand subsidiary was substantially liquidated. In 2023, our Russia and Brazil foreign subsidiaries were substantially liquidated. The related cumulative translation adjustment was recognized in other expense.

 

Note: Sum of reconciling items may differ from total due to rounding of individual components

 

The impacts of changes in foreign currency presented in the tables are calculated based on applying the prior year period’s average foreign currency exchange rates to the current year period.

The Company believes that the above non-GAAP performance measures, which management uses in managing and evaluating the Company’s business, may provide users of the Company’s financial information with additional meaningful basis for comparing the Company’s current results and results in a prior period, as these measures reflect factors that are unique to one period relative to the comparable period. However, these non-GAAP performance measures should be viewed in addition to, and not as an alternative for, the Company’s reported results under accounting principles generally accepted in the United States. Tax effects identified above (when applicable) are calculated using the statutory tax rate for the jurisdictions in which the charge or income occurred.

Media Contact:

Christine Needles

Global Corporate Communications

[email protected]

+1 404-491-4660

Investor Contact:

Bruce Hausmann

Chief Financial Officer

[email protected]

+1 770-437-6802

KEYWORDS: United States North America Georgia

INDUSTRY KEYWORDS: Residential Building & Real Estate Commercial Building & Real Estate Manufacturing Construction & Property Interior Design Other Manufacturing Retail Environment Home Goods Other Construction & Property Sustainability

MEDIA:

Logo
Logo