EX-99.1 2 ex_616171.htm EXHIBIT 99.1 ex_616171.htm
 

 

a01.jpg

Exhibit 99.1

Worldwide Headquarters

1200 Willow Lake Boulevard

St. Paul, Minnesota 55110-5101

Steven Brazones

Investor Relations Contact

651-236-5060

   

NEWS

January 17, 2024

 

H.B. Fuller Reports Fourth Quarter and Fiscal Year 2023 Results

 

Q4 Reported EPS (diluted) of $0.80; Adjusted EPS (diluted) of $1.32, up 27% year-on-year

Company achieves new record for Q4 and fiscal year adjusted EBITDA margin

Q4 Adjusted EBITDA up 22% and Adjusted EBITDA margin up 440 basis points versus Q4 2022

FY 2023 cash flow from operations increased 48% year-on-year to $378 million

 

 

ST. PAUL, Minn. – H.B. Fuller Company (NYSE: FUL) today reported financial results for its fourth quarter and fiscal year that ended December 2, 2023.

 

 

Fourth Quarter 2023 Noteworthy Items:

Achieved strong profit growth and record fourth quarter adjusted EBITDA margin on exceptional execution and proactive response to significant customer destocking activity throughout the year;

Net revenue was $903 million, down 5.8% year-on-year; net revenue was up 1.2% year-on-year on a 13-week comparable basis; organic revenue decreased 3.5% year-on-year, driven by slightly lower pricing and volume;

Gross margin was 30.3%; adjusted gross margin of 31.3% increased 510 basis points year-on-year, driven by pricing and raw material cost actions and restructuring benefits;

Net income was $45 million; adjusted EBITDA was $173 million, up 22% year-on-year, and adjusted EBITDA margin expanded 440 basis points year-on-year to 19.1%;

Reported EPS (diluted) was $0.80; adjusted EPS (diluted) was $1.32, up 27% versus the prior year, driven by strong operating income growth;

Net working capital, as a percentage of annualized net revenue, decreased 200 basis points sequentially from 18.1% in the third quarter to 16.1% in the fourth quarter;

Net debt-to-adjusted EBITDA ratio declined sequentially from 3.3X to 2.9X driven both by lower net debt and growth in adjusted EBITDA.

 

1

 

 

Summary of Fourth Quarter 2023 Results:

 

The Company’s net revenue for the fourth quarter of fiscal 2023 was $903 million, down 5.8% versus the fourth quarter of fiscal 2022. Organic revenue declined 3.5% year-on-year, with pricing adjustments reducing organic revenue by 3.4% and volume reducing organic revenue by 0.1%. Foreign currency translation increased net revenue by 0.3%, acquisitions increased net revenue by 4.4%, and the impact of one less week during the fourth quarter reduced net revenue by 7.0%. Net revenue increased 1.2% year-on-year on a comparable 13-week basis in the fourth quarter.

 

Gross profit in the fourth quarter of fiscal 2023 was $274 million. Adjusted gross profit was $283 million. Adjusted gross profit margin of 31.3% increased 510 basis points year-on-year. Pricing and raw material cost actions, restructuring benefits and general cost reductions drove the increase in adjusted gross margin year-on-year.

 

Selling, general and administrative (SG&A) expense was $160 million in the fourth quarter of fiscal 2023 and adjusted SG&A was $156 million, effectively flat year-on-year. Continued cost management and additional restructuring benefits offset inflation in wages and services and the incremental SG&A costs associated with acquisitions completed over the previous year.

 

Net income attributable to H.B. Fuller for the fourth quarter of fiscal 2023 was $45 million, or $0.80 per diluted share. Adjusted net income attributable to H.B. Fuller for the fourth quarter of fiscal 2023 was $74 million. Adjusted EPS was $1.32 per diluted share, up 27% year-on-year driven by strong operating income growth.

 

Adjusted EBITDA in the fourth quarter of fiscal 2023 was $173 million, up 22.4% year-on-year. Adjusted EBITDA margin increased 440 basis points year-on-year to 19.1%, driven by the balance of raw material and price movements versus the prior year’s fourth quarter, as well as restructuring savings. This year’s fourth quarter had one less week versus the prior year’s fourth quarter and this unfavorably impacted adjusted EBITDA growth by approximately $10 million.

 

“I am proud of our leaders for exceptional execution throughout the year, as evidenced by strong profit growth and record margins. Across the organization, our teams proactively managed the changing price and raw material dynamics successfully and implemented decisive restructuring measures in the face of unprecedented customer destocking, which we believe is largely behind us, to deliver these results and position H.B. Fuller for continued future profit growth, margin expansion and strong cash flow,” said Celeste Mastin, H.B. Fuller president and chief executive officer.

 

2

 

“As the market leader in innovation, focused on providing highly customized solutions for our customers, we have successfully transformed our portfolio into one that is concentrated in the highly specified areas of our market segments. As such, we have begun to take our portfolio management approach to the next level by proactively driving capital allocation to the highest margin, highest growth market segments. We have compelling growth opportunities in front of us and we are confident in our capabilities to continue to transform H.B. Fuller and achieve an adjusted EBITDA margin target greater than 20 percent within the next 3 to 5 years.

 

“As we enter fiscal year 2024, we are confident in our outlook for positive organic growth and achieving further EBITDA margin expansion. We are successfully executing our strategy to deploy capital to the highest return opportunities, innovating with speed to deliver solutions for our customers, driving efficiencies throughout our manufacturing footprint, and achieving meaningful synergies from our collections of acquisitions.”

 

Fiscal Year 2023 Noteworthy Items:

Achieved record fiscal year adjusted EBITDA margin on exceptional execution and proactive response to significant customer destocking activity throughout the year;

Net revenue was $3.51 billion, down 6.4% year-on-year; on a 52-week comparable basis, net revenue was down 4.6% year-on-year; organic revenue decreased 5.5% year-on-year, driven by 8.4% lower volume due to significant customer destocking activity during the year, offset somewhat by 2.9% favorable pricing;

Gross margin was 28.7%; adjusted gross margin of 29.4% increased 350 basis points year-on-year, driven by pricing and raw material cost actions and restructuring benefits;

Net income was $145 million; adjusted EBITDA was $581 million, up 10% year-on-year; adjusted EBITDA margin expanded 240 basis points year-on-year to a fiscal year record high of 16.5%;

Reported EPS (diluted) was $2.59; adjusted EPS (diluted) was $3.87, down slightly versus the prior year, as strong operating income growth nearly offset significantly higher net interest expense and unfavorable foreign currency exchange which reduced adjusted EPS (diluted) by $0.58 and $0.18, respectively;

Cash flow from operations of $378 million improved $122 million year-on-year, or 48%, on improved profitability and lower net working capital requirements.

 

Balance Sheet and Working Capital:

Net debt at the end of the fourth quarter of fiscal 2023 was $1,659 million, down $131 million sequentially versus the third quarter and down $26 million year-on-year. The sequential reduction in net debt, together with growth in adjusted EBITDA, reduced the ratio of net debt-to-adjusted EBITDA from 3.3X to 2.9X sequentially.

 

3

 

Net working capital in the fourth quarter of fiscal 2023 declined $74 million sequentially versus the third quarter and $58 million year-on-year. As a percentage of annualized net revenue, net working capital declined 200 basis points sequentially, and 180 basis points year-on-year on a comparable 52-week basis, to 16.1%.

 

Fiscal 2024 Outlook:

Net revenue growth for fiscal 2024 is expected to be in the range of up 2% to 6% with organic revenue flat to up 3% versus fiscal 2023, reflecting a rebound in demand following the unprecedented customer destocking activity in fiscal 2023, offset by slightly lower pricing as customers qualify lower price formulations and index-based pricing has a greater effect;

Adjusted EBITDA for fiscal 2024 is expected to be in the range of $610 million to $640 million, equating to growth of approximately 5% to 10% year-on-year;

The core tax rate, excluding the impact of discrete items, is anticipated to be between 27% and 28% in fiscal year 2024;

Net interest expense for fiscal 2024 is expected to be between $115 million and $125 million;

Adjusted EPS (diluted) is expected to be in the range of $4.15 to $4.45, equating to a range of up 7% to 15% year-on-year;

Operating cash flow in fiscal year 2024 is expected to be between $300 million and $350 million and capital expenditures are expected to be approximately $140 million.

 

Conference Call:

The Company will hold a conference call on January 18, 2024, at 9:30 a.m. CT (10:30 a.m. ET) to discuss its results. Interested parties may listen to the conference call on a live webcast. The webcast, along with a supplemental presentation, may be accessed from the Company’s website at https://investors.hbfuller.com. Participants must register prior to accessing the webcast using this link and should do so at least 10 minutes prior to the start of the call to install and test any necessary software and audio connections. A telephone replay of the conference call will be available from 12:30 p.m. CT on January 18, 2024, to 10:59 p.m. CT on January 25, 2024. To access the telephone replay dial 1-800-770-2030 (toll free) or 1-647-362-9199, and enter Conference ID: 6370505.

 

4

 

Regulation G

The information presented in this earnings release regarding consolidated and segment organic revenue growth, operating income, adjusted gross profit, adjusted gross profit margin, adjusted selling, general and administrative expense, adjusted income before income taxes and income from equity investments, adjusted income taxes, adjusted effective tax rate, adjusted net income, adjusted diluted earnings per share and adjusted earnings before interest, taxes, depreciation, and amortization (EBITDA) does not conform to U.S. generally accepted accounting principles (U.S. GAAP) and should not be construed as an alternative to the reported results determined in accordance with U.S. 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 to the results of other companies. The non-GAAP information provided may not be consistent with the methodologies used by other companies. All non-GAAP information is reconciled with reported U.S. GAAP results in the “Regulation G Reconciliation” tables in this press release with the exception of our forward-looking non-GAAP measures contained above in our Fiscal 2023 Outlook, which the Company cannot reconcile to forward-looking GAAP results without unreasonable effort.

 

About H.B. Fuller

Since 1887, H.B. Fuller has been a leading global adhesives provider focusing on perfecting adhesives and sealants to improve products and lives. With fiscal 2023 net revenue of $3.5 billion, H.B. Fuller’s commitment to innovation and sustainable adhesive solutions brings together people, products and processes that answer and solve some of the world's biggest challenges. Our reliable, responsive service creates lasting, rewarding connections with customers in electronics, disposable hygiene, medical, transportation, aerospace, clean energy, packaging, construction, woodworking, general industries and other consumer businesses. Our promise to our people connects them with opportunities to innovate and thrive. For more information, visit us at https://www.hbfuller.com.

 

Safe Harbor for Forward-Looking Statements

Certain statements in this press release may be considered forward-looking statements within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements often address expected future business and financial performance, financial condition, and other matters, and often contain words or phrases such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “opportunity,” “outlook,” “plan,” “project,” “seek,” “should,” “strategy,” “target,” “will,” “will be,” “will continue,” “will likely result,” “would” and similar expressions, and variations or negatives of these words or phrases. These statements are subject to various risks and uncertainties that could cause our actual results to differ materially from those in the forward-looking statements, including but not limited to the following: the availability and pricing of raw materials; the impact of potential cybersecurity attacks and security breaches; the impact on the supply chain, raw material costs and pricing of our products due to military conflict, including between Russia and Ukraine and Israel and Hamas; the consequences of the COVID-19 outbreak and other pandemics on our operations and financial results; the impact on our margins and product demand due to inflationary pressures; the substantial amount of debt we have incurred to finance our acquisition of Royal, our ability to repay or refinance our debt or to incur additional debt in the future, our need for a significant amount of cash to service and repay the debt and to pay dividends on our common stock, the effect of debt covenants that limit the discretion of management in operating the business or in paying dividends; our ability to pay dividends and to pursue growth opportunities if we continue to pay dividends according to our current dividend policy; our ability to acquire and integrate complementary businesses; our ability to achieve expected synergies, cost savings and operating efficiencies from our restructuring initiatives and operational improvement projects within the expected time frames or at all; our ability to effectively implement Project ONE; uncertain political and economic conditions; fluctuations in product demand; competing products and pricing; our geographic and product mix; disruptions to our relationships with our major customers and suppliers; failures in our information technology systems; regulatory compliance across our global footprint; trade policies and economic sanctions impacting our markets; changes in tax laws and tariffs; devaluations and other foreign exchange rate fluctuations; the impact of litigation and investigations, including for product liability and environmental matters; impairment charges on our goodwill or long-lived assets; the effect of new accounting pronouncements and accounting charges and credits; and similar matters.

 

Additional information about these various risks and uncertainties can be found in the “Risk Factors” section of our Form 10-K filings, and any updates to the risk factors in our Form 10-Q and 8-K filings with the SEC, but there may be other risks and uncertainties that we are unable to identify at this time or that we do not currently expect to have a material impact on the business. You should not place undue reliance on forward-looking statements, which speak only as of the date they are made. We do not undertake to update or revise any forward-looking statements, except as required by law.

 

5

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

CONSOLIDATED FINANCIAL INFORMATION

In thousands, except per share amounts (unaudited)

 

   

Three Months

Ended

           

Three Months

Ended

         
   

December 2,

2023

   

Percent of

Net Revenue

   

December 3,

2022

   

Percent of

Net Revenue

 

Net revenue

  $ 902,879       100.0%

 

  $ 958,213       100.0%

 

Cost of sales

    (629,037

)

    (69.7)%

 

    (710,092

)

    (74.1)%

 

Gross profit

    273,842       30.3%

 

    248,121       25.9%

 

                                 

Selling, general and administrative expenses

    (160,440

)

    (17.8)%

 

    (157,872

)

    (16.5)%

 

Other income, net

    4,918       0.5%

 

    251       0.0%

 

Interest expense

    (33,297

)

    (3.7)%

 

    (30,046

)

    (3.1)%

 

Interest income

    1,217       0.1%

 

    1,609       0.2%

 

Income before income taxes and income from equity method investments

    86,240       9.6%

 

    62,063       6.5%

 

                                 

Income taxes

    (42,274

)

    (4.7)%

 

    (15,163

)

    (1.6)%

 

                                 

Income from equity method investments

    1,036       0.1%

 

    1,429       0.1%

 

Net income including non-controlling interest

    45,002       5.0%

 

    48,329       5.0%

 

                                 

Net income attributable to non-controlling interest

    (11

)

    (0.0)%

 

    (24

)

    (0.0)%

 

Net income attributable to H.B. Fuller

  $ 44,991       5.0%

 

  $ 48,305       5.0%

 

                                 

Basic income per common share attributable to H.B. Fuller

  $ 0.83             $ 0.90          

Diluted income per common share attributable to H.B. Fuller

  $ 0.80             $ 0.87          
                                 

Weighted-average common shares outstanding:

                               

Basic

    54,491               53,824          

Diluted

    56,161               55,472          
                                 

Dividends declared per common share

  $ 0.205             $ 0.190          

 

6

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

CONSOLIDATED FINANCIAL INFORMATION

In thousands, except per share amounts (unaudited)

 

   

Year Ended

           

Year Ended

         
   

December 2,

2023

   

Percent of

Net Revenue

   

December 3,

2022

   

Percent of

Net Revenue

 

Net revenue

  $ 3,510,934       100.0%

 

  $ 3,749,183       100.0%

 

Cost of sales

    (2,502,037

)

    (71.3)%

 

    (2,785,484

)

    (74.3)%

 

Gross profit

    1,008,897       28.7%

 

    963,699       25.7%

 

                                 

Selling, general and administrative expenses

    (653,760

)

    (18.6)%

 

    (640,981

)

    (17.1)%

 

                                 

Other income, net

    9,682       0.3%

 

    12,952       0.3%

 

Interest expense

    (134,602

)

    (3.8)%

 

    (91,521

)

    (2.4)%

 

Interest income

    3,943       0.1%

 

    7,779       0.2%

 

Income before income taxes and income from equity method investments

    234,160       6.7%

 

    251,928       6.7%

 

                                 

Income taxes

    (93,529

)

    (2.7)%

 

    (77,186

)

    (2.1)%

 

                                 

Income from equity method investments

    4,357       0.1%

 

    5,665       0.2%

 

Net income including non-controlling interest

    144,988       4.1%

 

    180,407       4.8%

 

                                 

Net income attributable to non-controlling interest

    (82

)

    (0.0)%

 

    (94

)

    (0.0)%

 

Net income attributable to H.B. Fuller

  $ 144,906       4.1%

 

  $ 180,313       4.8%

 

                                 
                                 

Basic income per common share attributable to H.B. Fuller

  $ 2.67             $ 3.37          

Diluted income per common share attributable to H.B. Fuller

  $ 2.59             $ 3.26          
                                 

Weighted-average common shares outstanding:

                               

Basic

    54,332               53,580          

Diluted

    55,958               55,269          
                                 

Dividends declared per common share

  $ 0.805             $ 0.738          

 

7

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 2,

   

December 3,

   

December 2,

   

December 3,

 
   

2023

   

2022

   

2023

   

2022

 
                                 

Net income attributable to H.B. Fuller

  $ 44,991     $ 48,305     $ 144,906     $ 180,313  
                                 

Adjustments:

                               

Acquisition project costs 1

    4,765       1,822       16,874       10,830  

Organizational realignment 2

    10,549       1,471       29,900       6,386  

Royal restructuring and integration 3

    -       1,467       -       2,474  

Project One

    2,193       2,326       9,815       9,885  

Other 4

    (3,903

)

    4,524       (611 )     12,791  

Discrete tax items 5

    16,955       1,610       26,085       9,308  

Income tax effect on adjustments 6

    (1,158

)

    (3,911

)

    (10,604

)

    (10,699

)

Adjusted net income attributable to H.B. Fuller 7

    74,392       57,614       216,365       221,288  
                                 

Add:

                               

Interest expense

    33,297       30,046       131,913       91,547  

Interest income

    (1,217

)

    (1,609

)

    (3,943

)

    (7,790

)

Income taxes

    26,477       17,464       78,047       78,576  

Depreciation and Amortization expense 8

    39,653       37,469       158,456       146,394  

Adjusted EBITDA 7

    172,602       140,984       580,838       530,015  
                                 

Diluted Shares

    56,161       55,472       55,958       55,269  

Adjusted diluted income per common share attributable to H.B. Fuller 7

  $ 1.32     $ 1.04     $ 3.87     $ 4.00  

Adjusted net revenue

  $ 902,879     $ 958,213     $ 3,510,934     $ 3,749,183  
Adjusted EBITDA margin 7     19.1%       14.7%       16.5%       14.1%  

 

1 Acquisition project costs include costs related to integrating and accounting for acquisitions.

2 Organizational realignment includes costs incurred as a direct result of the organizational realignment program, including compensation for employees supporting the program, consulting expense and operational inefficiencies related to the closure of production facilities and consolidation of business activities.

3 Royal restructuring and integration program includes costs incurred as a direct result of the Royal restructuring and integration program including compensation for employees supporting the program, consulting expense and operational inefficiencies related to the closure of production facilities and consolidation of business activities.

4 Other expenses for the year ended December 3, 2022, include a $3.3 million non-cash charge related to the wind down and settlement of the Company’s Canadian defined benefit pension plan, $1.3 million of hedging costs related to the Russian ruble devaluation driven by the war in Ukraine, $1.2 million of transactional tax expense associated with an audit settlement, other expenses for COVID-19 testing, vaccinations and exceptional medical claims, and non-cash gains and losses related to legal entity consolidations.

5 Discrete tax items for the year ended December 2, 2023 are related to the tax impact of withholding tax recorded on earnings that are no longer permanently reinvested, as well as other various U.S. and foreign tax matters. Discrete tax items for the year ended December 3, 2022 are related to the revaluation of cross-currency swap agreements due to depreciation of the Euro versus the U.S. Dollar, as well as various foreign tax matters offset by the tax effect of legal entity mergers.

6 The income tax effect on adjustments represents the difference between income taxes on net income before income taxes and income from equity method investments reported in accordance with U.S. GAAP and adjusted net income before income taxes and income from equity method investments.

7 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 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 U.S. GAAP.

8 Depreciation and amortization expense added back for EBITDA is adjusted for amounts already included in adjusted net income attributable to H.B. Fuller totaling ($1,036) and ($1,384) for the three and twelve months ended December 2, 2023, respectively and ($123) and ($582) for the three and twelve months ended December 3, 2022, respectively.

 

8

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

SEGMENT FINANCIAL INFORMATION

In thousands (unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 2,

   

December 3,

   

December 2,

   

December 3,

 
   

2023

   

2022

   

2023

   

2022

 

Net Revenue:

                               

Hygiene, Health and Consumable Adhesives

  $ 411,085     $ 443,528     $ 1,601,487     $ 1,695,934  

Engineering Adhesives

    365,735       395,053       1,428,744       1,532,639  

Construction Adhesives

    126,059       119,632       480,703       520,610  

Corporate unallocated

    -       -       -       -  

Total H.B. Fuller

  $ 902,879     $ 958,213     $ 3,510,934     $ 3,749,183  
                                 

Segment Operating Income:

                               

Hygiene, Health and Consumable Adhesives

  $ 65,614     $ 42,836     $ 215,088     $ 165,786  

Engineering Adhesives

    57,539       53,607       187,346       168,873  

Construction Adhesives

    3,772       957       5,961       22,989  

Corporate unallocated

    (13,523

)

    (7,151

)

    (53,258

)

    (34,930

)

Total H.B. Fuller

  $ 113,402     $ 90,249     $ 355,137     $ 322,718  
                                 

Adjusted EBITDA 7

                               

Hygiene, Health and Consumable Adhesives

  $ 81,677     $ 57,684     $ 275,802     $ 223,988  

Engineering Adhesives

    74,020       70,487       255,778       235,948  

Construction Adhesives

    15,933       14,571       55,517       74,187  

Corporate unallocated

    972       (1,758

)

    (6,259

)

    (4,108

)

Total H.B. Fuller

  $ 172,602     $ 140,984     $ 580,838     $ 530,015  
                                 

Adjusted EBITDA Margin 7

                               
Hygiene, Health and Consumable Adhesives     19.9%       13.0%       17.2%       13.2%  
Engineering Adhesives     20.2%       17.8%       17.9%       15.4%  
Construction Adhesives     12.6%       12.2%       11.5%       14.3%  

Corporate unallocated

 

NMP

   

NMP

   

NMP

   

NMP

 
 Total H.B. Fuller     19.1%       14.7%        16.5%        14.1%  
                                 

NMP = non-meaningful percentage

                               

 

9

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 2,

   

December 3,

   

December 2,

   

December 3,

 
   

2023

   

2022

   

2023

   

2022

 

Income before income taxes and income from equity method investments

  $ 86,240     $ 62,063     $ 234,160     $ 251,928  
                                 

Adjustments:

                               

Acquisition project costs 1

    4,765       1,822       16,874       10,830  

Organizational realignment 2

    10,549       1,471       29,900       6,386  

Royal restructuring and integration 3

    -       1,467       -       2,474  

Project One

    2,193       2,326       9,815       9,885  

Other 4

    (3,903

)

    4,524       (611 )     12,791  

Adjusted income before income taxes and income from equity method investments 9

  $ 99,844     $ 73,673     $ 290,138     $ 294,294  

 

9 Adjusted income before income taxes and income from equity investments is a non-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 financial measure determined and reported in accordance with U.S. GAAP.

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 2,

   

December 3,

   

December 2,

   

December 3,

 
   

2023

   

2022

   

2023

   

2022

 

Income Taxes

  $ (42,274

)

  $ (15,163

)

  $ (93,529

)

  $ (77,186

)

                                 

Adjustments:

                               

Acquisition project costs 1

    (405

)

    (613

)

    (3,127

)

    (2,767

)

Organizational realignment 2

    (898

)

    (495

)

    (5,206

)

    (1,635

)

Royal restructuring and integration 3

    -       (494

)

    -       (707

)

Project One

    (187

)

    (783

)

    (1,848

)

    (2,067

)

Other 4

    332       (1,526

)

    (422

)

    (3,522

)

Discrete tax items 5

    16,955       1,610       26,085       9,308  

Adjusted income taxes 10

  $ (26,477

)

  $ (17,464

)

  $ (78,047

)

  $ (78,576

)

                                 

Adjusted income before income taxes and income from equity method investments

  $ 99,844     $ 73,673     $ 290,138     $ 294,294  

Adjusted effective income tax rate 10

    26.5%       23.7%       26.9%       26.7%  

 

10 Adjusted income taxes and adjusted effective income tax rate are non-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 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 U.S. GAAP.

 

10

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands (unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 2,

   

December 3,

   

December 2,

   

December 3,

 
   

2023

   

2022

   

2023

   

2022

 
                                 

Net revenue

  $ 902,879     $ 958,213     $ 3,510,934     $ 3,749,183  
                                 

Gross profit

  $ 273,842     $ 248,121     $ 1,008,897     $ 963,699  

Gross profit margin

    30.3%

 

    25.9%

 

    28.7%

 

    25.7%

 

                                 

Adjustments:

                               

Acquisition project costs 1

    529       738       3,146       1,058  

Organizational realignment 2

    8,136       1,211       18,108       3,207  

Royal restructuring and integration 3

    -       329       -       706  

Project ONE

    223       -       223       6  

Other 4

    52       472       530       1,830  

Adjusted gross profit 11

  $ 282,782     $ 250,871     $ 1,030,904     $ 970,506  

Adjusted gross profit margin 11

    31.3%

 

    26.2%

 

    29.4%

 

    25.9%

 

 

11 Adjusted gross profit and adjusted gross profit margin are non-GAAP financial measures. Adjusted gross profit and adjusted 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 U.S. GAAP.

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands (unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 2,

   

December 3,

   

December 2,

   

December 3,

 
   

2023

   

2022

   

2023

   

2022

 
                                 

Selling, general and administrative expenses

  $ (160,440

)

  $ (157,872

)

  $ (653,760

)

  $ (640,981

)

                                 

Adjustments:

                               

Acquisition project costs 1

    4,236       1,084       13,831       9,772  

Organizational realignment 2

    2,333       260       11,712       4,393  

Royal restructuring and integration 3

    -       1,138       -       1,794  

Project ONE

    1,969       2,326       9,592       9,879  

Other 4

    (3,954

)

    (408

)

    (3,882

)

    2,284  

Adjusted selling, general and administrative expenses 12

  $ (155,856

)

  $ (153,472

)

  $ (622,507

)

  $ (612,859

)

 

12 Adjusted selling, general and administrative expenses is a non-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 U.S. GAAP.

 

11

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands (unaudited)

 

   

Hygiene,

Health

                                         

Three Months Ended:

 

and

Consumable

   

Engineering

   

Construction

           

Corporate

   

H.B. Fuller

 

December 2, 2023

 

Adhesives

   

Adhesives

   

Adhesives

   

Total

   

Unallocated

   

Consolidated

 

Net income attributable to H.B. Fuller

  $ 67,438     $ 58,857     $ 5,682     $ 131,977     $ (86,986

)

  $ 44,991  

Adjustments:

                                               

Acquisition project costs 1

    -       -       -       -       4,765       4,765  

Organizational realignment 2

    -       -       -       -       10,549       10,549  

Royal restructuring and integration 3

    -       -       -       -       -       -  

Project One

    -       -       -       -       2,193       2,193  

Other 4

    -       -       -       -       (3,903 )     (3,903 )

Discrete tax items 5

    -       -       -       -       16,955       16,955  

Income tax effect on adjustments 6

    -       -       -       -       (1,158

)

    (1,158

)

Adjusted net income attributable to H.B. Fuller 7

    67,438       58,857       5,682       131,977       (57,585

)

    74,392  

Add:

                                               

Interest expense

    -       -       -       -       33,297       33,297  

Interest income

    -       -       -       -       (1,217

)

    (1,217

)

Income taxes

    -       -       -       -       26,477       26,477  

Depreciation and amortization expense 8

    14,239       15,163       10,251       39,653       -       39,653  

Adjusted EBITDA 7

  $ 81,677     $ 74,020     $ 15,933     $ 171,630     $ 972     $ 172,602  

Adjusted net revenue

  $ 411,085     $ 365,735     $ 126,059     $ 902,879       -       902,879  

Adjusted EBITDA margin 7

 

19.9%

   

20.2%

      12.6%       19.0%    

NMP

      19.1%  

 

   

Hygiene,

Health

                                         

Year Ended

 

and

Consumable

   

Engineering

   

Construction

           

Corporate

   

H.B. Fuller

 

December 2, 2023

 

Adhesives

   

Adhesives

   

Adhesives

   

Total

   

Unallocated

   

Consolidated

 

Net income attributable to H.B. Fuller

  $ 222,404     $ 192,635     $ 13,602     $ 428,641     $ (283,735

)

  $ 144,906  

Adjustments:

                                               

Acquisition project costs 1

    -       -       -       -       16,874       16,874  

Organizational realignment 2

    -       -       -       -       29,900       29,900  

Royal restructuring and integration 3

    -       -       -       -       -       -  

Project One

    -       -       -       -       9,815       9,815  

Other 4

    -       -       -       -       (611 )     (611 )

Discrete tax items 5

    -       -       -       -       26,085       26,085  

Income tax effect on adjustments 6

    -       -       -       -       (10,604

)

    (10,604

)

Adjusted net income attributable to H.B. Fuller 7

    222,404       192,635       13,602       428,641       (212,276

)

    216,365  

Add:

                                               

Interest expense

    -       -       -       -       131,913       131,913  

Interest income

    -       -       -       -       (3,943

)

    (3,943

)

Income taxes

    -       -       -       -       78,047       78,047  

Depreciation and amortization expense 8

    53,398       63,143       41,915       158,456       -       158,456  

Adjusted EBITDA 7

  $ 275,802     $ 255,778     $ 55,517     $ 587,097     $ (6,259

)

  $ 580,838  

Adjusted net revenue

    1,601,487       1,428,744       480,703     $ 3,510,934       -       3,510,934  

Adjusted EBITDA margin 7

    17.2%       17.9%       11.5%       16.7%    

NMP

      16.5%  

 

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.

NMP = Non-meaningful percentage

 

12

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands (unaudited)

 

   

Hygiene,

Health

                                         

Three Months Ended:

 

and

Consumable

   

Engineering

   

Construction

           

Corporate

   

H.B. Fuller

 

December 3, 2022

 

Adhesives

   

Adhesives

   

Adhesives

   

Total

   

Unallocated

   

Consolidated

 

Net income attributable to H.B. Fuller

  $ 45,913     $ 55,900     $ 3,460     $ 105,273     $ (56,968

)

  $ 48,305  

Adjustments:

                                               

Acquisition project costs 1

    -       -       -       -       1,822       1,822  

Organizational realignment 2

    -       -       -       -       1,471       1,471  

Royal restructuring and integration 3

    -       -       -       -       1,467       1,467  

Project One

    -       -       -       -       2,326       2,326  

Other 4

    -       -       -       -       4,524       4,524  

Discrete tax items 5

    -       -       -       -       1,610       1,610  

Income tax effect on adjustments 6

    -       -       -       -       (3,911

)

    (3,911

)

Adjusted net income attributable to H.B.

Fuller 7

    45,913       55,900       3,460       105,273       (47,659

)

    57,614  

Add:

                                               

Interest expense

    -       -       -       -       30,046       30,046  

Interest income

    -       -       -       -       (1,609

)

    (1,609

)

Income taxes

    -       -       -       -       17,464       17,464  

Depreciation and amortization expense 8

    11,771       14,587       11,111       37,469       -       37,469  

Adjusted EBITDA 7

  $ 57,684     $ 70,487     $ 14,571     $ 142,742     $ (1,758

)

  $ 140,984  

Adjusted net revenue

  $ 443,528     $ 395,053     $ 119,632     $ 958,213       -     $ 958,213  

Adjusted EBITDA margin 7

    13.0%

 

    17.8%

 

    12.2%

 

    14.9%

 

 

NMP

      14.7%

 

 

   

Hygiene,

Health

                                         

Year Ended

 

and

Consumable

   

Engineering

   

Construction

           

Corporate

   

H.B. Fuller

 

December 3, 2022

 

Adhesives

   

Adhesives

   

Adhesives

   

Total

   

Unallocated

   

Consolidated

 

Net income attributable to H.B. Fuller

  $ 177,614     $ 177,641     $ 32,474     $ 387,729     $ (207,416

)

  $ 180,313  

Adjustments:

                                               

Acquisition project costs 1

    -       -       -       -       10,830       10,830  

Organizational realignment 2

    -       -       -       -       6,386       6,386  

Royal restructuring and integration 3

    -       -       -       -       2,474       2,474  

Project One

    -       -       -       -       9,885       9,885  

Other 4

    -       -       -       -       12,791       12,791  

Discrete tax items 5

    -       -       -       -       9,308       9,308  

Income tax effect on adjustments 6

    -       -       -       -       (10,699

)

    (10,699

)

Adjusted net income attributable to H.B. Fuller 7

    177,614       177,641       32,474       387,729       (166,441

)

    221,288  

Add:

                                               

Interest expense

    -       -       -       -       91,547       91,547  

Interest income

    -       -       -       -       (7,790

)

    (7,790

)

Income taxes

    -       -       -       -       78,576       78,576  

Depreciation and amortization expense 8

    46,374       58,307       41,713       146,394       -       146,394  

Adjusted EBITDA 7

  $ 223,988     $ 235,948     $ 74,187     $ 534,123     $ (4,108

)

  $ 530,015  

Adjusted net revenue

  $ 1,695,934     $ 1,532,639     $ 520,610     $ 3,749,183       -     $ 3,749,183  

Adjusted EBITDA margin 7

    13.2%

 

    15.4%       14.3%       14.2%    

NMP

      14.1%  

 

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.

NMP = Non-meaningful percentage

 

13

 

H.B. FULLER COMPANY AND SUBSIDIARIES

SEGMENT FINANCIAL INFORMATION

NET REVENUE GROWTH (DECLINE)

(unaudited)

 

Net revenue growth versus 2022

 

Three Months

Ended

   

Year Ended

 
   

December 2,

2023

   

December 2,

2023

 

Price

    (3.4)%

 

    2.9%

 

Volume

    (0.1)%

 

    (8.4)%

 

Organic Growth 13

    (3.5)%

 

    (5.5)%

 

Extra Week in 2022 (53-week year)

    (7.0)%

 

    (1.8)%

 

M&A

    4.4%

 

    3.3%

 

Constant Currency

    (6.1)%

 

    (4.0)%

 

F/X

    0.3%

 

    (2.4)%

 

Total H.B. Fuller Net Revenue Growth

    (5.8)%

 

    (6.4)%

 

 

Net revenue growth versus 2022

 

Three Months Ended

 
   

December 2, 2023

 
                                   

Extra

Week

         
                                   

in 2022

         
   

Net

Revenue

   

F/X

   

Constant

Currency

   

M&A

   

(53-week

year)

   

Organic

Growth 13

 

Hygiene, Health and Consumable Adhesives

    (7.3)%

 

    (0.2)%

 

    (7.1)%

 

    7.4%

 

    (7.0)%

 

    (7.5)%

 

Engineering Adhesives

    (7.4)%

 

    0.7%

 

    (8.1)%

 

    0.4%

 

    (7.1)%

 

    (1.4)%

 

Construction Adhesives

    5.4%

 

    0.8%

 

    4.6%

 

    6.4%

 

    (6.8)%

 

    5.0%

 

Total H.B. Fuller

    (5.8)%

 

    0.3%

 

    (6.1)%

 

    4.4%

 

    (7.0)%

 

    (3.5)%

 

 

Net revenue growth versus 2022

 

Year Ended

 
   

December 2, 2023

 
                                   

Extra

Week

         
                                   

in 2022

         
   

Net

Revenue

   

F/X

   

Constant

Currency

   

M&A

   

(53-week

year)

   

Organic

Growth 13

 

Hygiene, Health and Consumable Adhesives

    (5.6)%

 

    (3.3)%

 

    (2.3)%

 

    4.6%

 

    (1.8)%

 

    (5.1)%

 

Engineering Adhesives

    (6.8)%

 

    (2.0)%

 

    (4.8)%

 

    1.2%

 

    (1.8)%

 

    (4.2)%

 

Construction Adhesives

    (7.7)%

 

    (0.5)%

 

    (7.2)%

 

    5.4%

 

    (1.6)%

 

    (11.0)%

 

Total H.B. Fuller

    (6.4)%

 

    (2.4)%

 

    (4.0)%

 

    3.3%

 

    (1.8)%

 

    (5.5)%

 

 

13 We use the term “organic revenue” to refer to net revenue, excluding the effect of foreign currency changes and acquisitions and divestitures. Organic growth reflects adjustments for the impact of period-over-period changes in foreign currency exchange rates on revenues and the revenues associated with acquisitions and divestitures.

 

14

 

 

CONSOLIDATED BALANCE SHEETS

H.B. Fuller Company and Subsidiaries

(In thousands, except share and per share amounts)

 

   

December 2,

   

December 3,

 
   

2023

   

2022

 

Assets

               

Current assets:

               

Cash and cash equivalents

  $ 179,453     $ 79,910  

Trade receivables, net

    577,932       607,365  

Inventories

    442,040       491,781  

Other current assets

    112,678       120,319  

Total current assets

    1,312,103       1,299,375  
                 

Property, plant and equipment, net

    824,655       733,667  

Goodwill

    1,486,512       1,392,627  

Other intangibles, net

    729,140       702,092  

Other assets

    371,165       335,868  

Total assets

  $ 4,723,575     $ 4,463,629  
                 

Liabilities, non-controlling interest and total equity

               

Current liabilities:

               

Notes payable

  $ 1,841     $ 28,860  

Current maturities of long-term debt

    -       -  

Trade payables

    439,700       460,669  

Accrued compensation

    95,680       108,328  

Income taxes payable

    47,688       18,530  

Other accrued expenses

    107,902       89,345  

Total current liabilities

    692,811       705,732  
                 

Long-term debt, net of current maturities

    1,836,590       1,736,256  

Accrued pension liabilities

    50,189       52,561  

Other liabilities

    388,072       358,286  

Total liabilities

    2,967,662       2,852,835  
                 

Commitments and contingencies (Note 14)

               
                 

Equity:

               

H.B. Fuller stockholders' equity:

               

Preferred stock (no shares outstanding) Shares authorized – 10,045,900

    -       -  

Common stock, par value $1.00 per share, Shares authorized – 160,000,000, Shares outstanding – 54,092,987 and 53,676,576 for 2023 and 2022, respectively

    54,093       53,677  

Additional paid-in capital

    301,485       266,491  

Retained earnings

    1,842,507       1,741,359  

Accumulated other comprehensive loss

    (442,880

)

    (451,357

)

Total H.B. Fuller stockholders' equity

    1,755,205       1,610,170  

Non-controlling interest

    708       624  

Total equity

    1,755,913       1,610,794  

Total liabilities, non-controlling interest and total equity

  $ 4,723,575     $ 4,463,629  

 

15

 

 

CONSOLIDATED STATEMENTS of CASH FLOWS

H.B. Fuller Company and Subsidiaries

(In thousands)

 

   

Fiscal Years

 
   

December 2,

   

December 3,

   

November 27,

 
   

2023

   

2022

   

2021

 

Cash flows from operating activities:

                       

Net income including non-controlling interest

  $ 144,988     $ 180,407     $ 161,475  

Adjustments to reconcile net income including non-controlling interest to net cash provided by operating activities:

                       

Depreciation

    80,327       72,593       72,106  

Amortization

    79,514       74,383       71,068  

Deferred income taxes

    (25,114

)

    (15,230

)

    16,192  

Income from equity method investments, net of dividends received

    1,259       (9

)

    2,776  

Loss (gain) on sale of assets

    59       (1,195

)

    648  

Share-based compensation

    19,911       24,368       22,366  

Pension and other postretirement benefit plan contributions

    (4,346

)

    (3,009

)

    (3,840

)

Pension and other postretirement benefit plan income

    (18,591

)

    (24,021

)

    (28,662

)

Debt issuance cost write-off

    2,689       -       -  

Mark to market adjustment related to contingent consideration liabilities

    2,893       -       2,300  

Change in assets and liabilities, net of effects of acquisitions:

                       

Trade receivables, net

    68,721       (24,753

)

    (124,849

)

Inventories

    72,576       (55,772

)

    (135,351

)

Other assets

    (7,927

)

    46,499       (79,097

)

Trade payables

    (57,752

)

    (22,629

)

    176,337  

Accrued compensation

    (13,836

)

    1,135       27,741  

Other accrued expenses

    (3,070

)

    6,303       1,186  

Income taxes payable

    41,190       (12,873

)

    (4,137

)

Other liabilities

    22,918       4,104       (73,508

)

Other

    (28,011

)

    6,213       108,566  

Net cash provided by operating activities

    378,398       256,514       213,317  

Cash flows from investing activities:

                       

Purchased property, plant and equipment

    (119,137

)

    (129,964

)

    (96,089

)

Purchased businesses, net of cash acquired

    (205,093

)

    (250,807

)

    (5,445

)

Proceeds from sale of property, plant and equipment

    5,029       1,556       2,896  

Cash received from government grant

    -       3,928       5,800  

Cash outflow related to government grant

    -       -       (1,822

)

Net cash used in investing activities

    (319,201

)

    (375,287

)

    (94,660

)

Cash flows from financing activities:

                       

Proceeds from issuance of long-term debt

    2,233,300       335,000       -  

Repayment of long-term debt

    (2,126,450

)

    (159,500

)

    (156,500

)

Payment of debt issue costs

    (10,214

)

    (600

)

    -  

Net (payment on) proceeds from notes payable

    (28,674

)

    3,455       9,346  

Dividends paid

    (43,395

)

    (39,207

)

    (34,859

)

Contingent consideration payment

    (1,477

)

    (5,000

)

    (1,700

)

Proceeds from stock options exercised

    14,619       30,122       32,325  

Repurchases of common stock

    (2,567

)

    (3,950

)

    (2,682

)

Net cash provided by (used in) financing activities

    35,142       160,320       (154,070

)

Effect of exchange rate changes on cash and cash equivalents

    5,204       (23,423

)

    (3,335

)

Net change in cash and cash equivalents

    99,543       18,124       (38,748

)

Cash and cash equivalents at beginning of year

    79,910       61,786       100,534  

Cash and cash equivalents at end of year

  $ 179,453     $ 79,910     $ 61,786  

 

16