Exhibit 99.1
|
DFIN Reports Third-Quarter 2023 Results
CHICAGO – November 1, 2023 – Donnelley Financial Solutions, Inc. (NYSE: DFIN) (the “Company” or "DFIN") today reported financial results for the third quarter of 2023.
Highlights:
(a) Organic net sales, Adjusted EBITDA, Adjusted EBITDA margin, gross leverage and net leverage are non-GAAP financial measures that exclude the impact of certain items noted in the reconciliation tables below. The tables below provide reconciliations to the most comparable GAAP measures.
“We are pleased with our consolidated results for the third quarter, as we continued to execute our strategy to expand the adoption of our recurring regulatory and compliance offerings to drive more predictable performance. Total software solutions net sales increased 5.3%, or 6.8% on an organic basis, compared to the third quarter of 2022, similar to the growth rate we achieved in the second quarter of this year. Net sales of our recurring compliance software platform, which includes ActiveDisclosure and Arc Suite, increased by approximately 8% in aggregate, led by approximately 13% growth in Arc Suite net sales. Venue net sales grew nearly 9% in the third quarter and continued to deliver a much more consistent level of performance compared to the market for its primary use case, M&A” said Daniel N. Leib, DFIN’s president and chief executive officer.
Leib continued, “Adjusted EBITDA increased by $4.1 million, or 9.1%, and Adjusted EBITDA margin expanded to 27.4%, approximately 340 basis points higher than last year’s third quarter, despite continued softness in our transactional revenue as the market, while improved versus recent trend, remained weak. Our continued strong margin performance reflects the combination of our ongoing migration to a more favorable sales mix, permanent reductions to our cost structure and operating efficiencies, all of which enable DFIN to sustainably operate at a higher level of profitability across various market cycles.”
“Moving forward, our focus remains on investing to drive profitable, recurring revenue growth, including capturing opportunities from recurring compliance use cases such as Tailored Shareholder Reports. In mid-October, we launched the initial release of our Tailored Shareholder Reports’ SaaS product, providing investment company clients an end-to-end financial reporting solution. In addition to this opportunity, the combination of our leading compliance software platform and deep domain service expertise positions DFIN well to capture recurring revenue opportunities from current and future regulations,” Leib concluded.
Net Sales
Net sales in the third quarter of 2023 were $180.0 million, a decrease of $8.7 million, or 4.6% (a decrease of 4.2% on an organic basis), from the third quarter of 2022. Net sales decreased primarily due to lower capital markets transactional volumes, which decreased approximately $8.8 million year-over-year, lower capital markets compliance revenue and the impact of the EdgarOnline disposition, partially offset by higher software solutions net sales in Arc Suite, Venue and ActiveDisclosure.
Net Earnings
For the third quarter of 2023, net earnings were $18.1 million, or $0.60 per diluted share, as compared to $19.2 million, or $0.62 per diluted share, in the third quarter of 2022. Net earnings in the third quarter of 2023 included after-tax charges of $3.6 million, or $0.12 per diluted share, primarily related to share-based compensation expense. Net earnings in the third quarter of 2022 included after-tax charges of $4.5 million, or $0.15 per diluted share, primarily related to share-based compensation expense and restructuring, impairment and other charges, net.
Adjusted EBITDA and Non-GAAP Net Earnings
For the third quarter of 2023, Adjusted EBITDA was $49.4 million, an increase of $4.1 million as compared to the third quarter of 2022. Adjusted EBITDA margin was 27.4%, an increase of approximately 340 basis points as compared to the third quarter of 2022. The increase in Adjusted EBITDA and Adjusted EBITDA margin was primarily due to the impact of cost control initiatives, price uplifts and lower selling expense as a result of the decrease in sales volume, partially offset by lower Capital Markets - Compliance and Communications Management segment net sales and incremental investments to accelerate the Company’s transformation.
For the third quarter of 2023, non-GAAP net earnings were $21.7 million, or $0.72 per diluted share, as compared to $23.7 million, or $0.77 per diluted share, in the third quarter of 2022.
Reconciliations of net sales to organic net sales, net earnings to Adjusted EBITDA, Adjusted EBITDA margin and non-GAAP net earnings are presented in the tables.
Company Results and Conference Call
DFIN's earnings press release for the third quarter of 2023, which is included as Exhibit 99.1 to the Company’s Current Report on Form 8-K that has been furnished to the SEC on November 1, 2023, is available on the Company's investor relations website at investor.dfinsolutions.com. A supplemental trending schedule of historical results, including additional breakouts of segment-level net sales, is also available on the Company's investor relations website.
DFIN will hold a conference call and webcast on November 1, 2023, at 9:00 a.m. Eastern time to discuss financial results for the third quarter of 2023, provide a general business update and respond to analyst questions.
A live webcast of the call will also be available on the Company’s investor relations website. Please visit investor.dfinsolutions.com at least fifteen minutes prior to the start of the event to register, download and install any necessary audio software.
If you are unable to participate live, a replay of the webcast will be available following the conference call on the Company’s investor relations website, along with the earnings press release and related financial tables.
About DFIN
DFIN is a leading global risk and compliance solutions company. We provide domain expertise, enterprise software and data analytics for every stage of our clients’ business and investment lifecycles. Markets fluctuate, regulations evolve, technology advances, and through it all, DFIN delivers confidence with the right solutions in moments that matter. Learn about DFIN’s end-to-end risk and compliance solutions online at DFINsolutions.com or you can also follow us on X (formerly Twitter) @DFINSolutions or on LinkedIn.
Investor Contact:
Mike Zhao
Investor Relations
investors@dfinsolutions.com
2
Use of Non-GAAP Information
This news release contains certain non-GAAP financial measures, including non-GAAP gross profit, adjusted non-GAAP gross profit, non-GAAP gross margin, adjusted non-GAAP selling, general and administrative expenses (“SG&A”), adjusted non-GAAP income from operations, adjusted non-GAAP operating margin, Adjusted EBITDA, Adjusted EBITDA margin, non-GAAP effective tax rate, adjusted non-GAAP net earnings, adjusted non-GAAP diluted earnings per share, Free Cash Flow and organic net sales. The Company believes that these non-GAAP financial measures, when presented in conjunction with comparable GAAP measures, provide useful information about the Company’s operating results and liquidity and enhance the overall ability to assess the Company’s financial performance. The Company uses these measures, together with other measures of performance under GAAP, to compare the relative performance of operations in planning, budgeting and reviewing the performance of its business.
The Company’s non-GAAP statement of operations measures, which include non-GAAP gross profit, adjusted non-GAAP gross profit, non-GAAP gross margin, adjusted non-GAAP SG&A, adjusted non-GAAP income from operations, adjusted non-GAAP operating margin, Adjusted EBITDA, Adjusted EBITDA margin, non-GAAP effective tax rate, adjusted non-GAAP net earnings and adjusted non-GAAP diluted earnings per share, are adjusted to exclude the impact of certain costs, expenses, gains and losses and other specified items that management believes are not indicative of our ongoing operations. These adjusted measures exclude the impact of expenses associated with the Company’s non-income tax, net, accelerated rent expense, share-based compensation and eliminate potential differences in results of operations between periods caused by factors such as historic cost and age of assets, financing and capital structures, taxation positions or regimes, restructuring, impairment and other charges, net and gain or loss on certain investments, business sales and asset sales.
Free Cash Flow is a non-GAAP financial measure and is defined by the Company as net cash flow provided by operating activities less capital expenditures. By adjusting for the level of capital investment in operations, the Company believes that free cash flow can provide useful additional basis for understanding the Company’s ability to generate cash after capital investment and provides a comparison to peers with differing capital intensity.
Organic net sales is a non-GAAP financial measure and is defined by the Company as reported net sales adjusted for the changes in foreign currency exchange rates and the impact of dispositions.
These non-GAAP financial measures should be considered in addition to, not a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. In addition, these measures are defined differently by different companies in our industry and, accordingly, such measures may not be comparable to similarly-titled measures of other companies.
Use of Forward-Looking Statements
This news release includes certain "forward-looking statements" within the meaning of, and subject to the safe harbor created by, Section 21E of the Securities Exchange Act of 1934, as amended, with respect to the business, strategy and plans of DFIN and its expectations relating to future financial condition and performance. Statements that are not historical facts, including statements about DFIN management’s beliefs and expectations, are forward-looking statements. Words such as "believes," "anticipates," "estimates," "expects," "intends," "aims," "potential," "will," "would," "could," "considered," "likely," "estimate" and variations of these words and similar future or conditional expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. While DFIN believes these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond DFIN’s control. By their nature, forward-looking statements involve risk and uncertainty because they relate to events and depend upon future circumstances that may or may not occur. Actual results may differ materially from DFIN’s current expectations depending upon a number of factors affecting the business and risks associated with the performance of the business. These factors include such risks and uncertainties detailed in DFIN periodic public filings with the SEC, including but not limited to those discussed under "Special Note Regarding Forward-Looking Statements" and in Part I, Item 1A. Risk Factors of DFIN's Annual Report on Form 10-K for the fiscal year ended December 31, 2022, those discussed under “Special Note Regarding Forward-Looking Statements” in DFIN’s Quarterly Reports on Form 10-Q and in other investor communications of DFIN’s from time to time. DFIN does not undertake to and specifically declines any obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect future events or circumstances after the date of such statement or to reflect the occurrence of anticipated or unanticipated events.
3
Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")
Condensed Consolidated Balance Sheets
(UNAUDITED)
(in millions, except per share data)
|
|
September 30, 2023 |
|
|
December 31, 2022 |
|
||
Assets |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
11.7 |
|
|
$ |
34.2 |
|
Receivables, less allowances for expected losses of $19.3 in 2023 (2022 - $17.1) |
|
|
189.7 |
|
|
|
163.5 |
|
Prepaid expenses and other current assets |
|
|
25.9 |
|
|
|
28.1 |
|
Assets held for sale |
|
|
2.6 |
|
|
|
2.6 |
|
Total current assets |
|
|
229.9 |
|
|
|
228.4 |
|
Property, plant and equipment, net |
|
|
14.8 |
|
|
|
17.6 |
|
Operating lease right-of-use assets |
|
|
23.7 |
|
|
|
33.3 |
|
Software, net |
|
|
86.6 |
|
|
|
75.6 |
|
Goodwill |
|
|
405.8 |
|
|
|
405.8 |
|
Other intangible assets, net |
|
|
5.6 |
|
|
|
7.8 |
|
Deferred income taxes, net |
|
|
43.3 |
|
|
|
33.4 |
|
Other noncurrent assets |
|
|
29.6 |
|
|
|
26.4 |
|
Total assets |
|
$ |
839.3 |
|
|
$ |
828.3 |
|
|
|
|
|
|
|
|
||
Liabilities |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
37.2 |
|
|
$ |
49.2 |
|
Operating lease liabilities |
|
|
14.5 |
|
|
|
16.3 |
|
Accrued liabilities |
|
|
145.1 |
|
|
|
159.3 |
|
Total current liabilities |
|
|
196.8 |
|
|
|
224.8 |
|
Long-term debt |
|
|
165.9 |
|
|
|
169.2 |
|
Deferred compensation liabilities |
|
|
14.1 |
|
|
|
13.6 |
|
Pension and other postretirement benefits plans liabilities |
|
|
40.5 |
|
|
|
42.9 |
|
Noncurrent operating lease liabilities |
|
|
17.6 |
|
|
|
28.4 |
|
Other noncurrent liabilities |
|
|
19.1 |
|
|
|
19.9 |
|
Total liabilities |
|
|
454.0 |
|
|
|
498.8 |
|
|
|
|
|
|
|
|
||
Equity |
|
|
|
|
|
|
||
Preferred stock, $0.01 par value |
|
|
|
|
|
|
||
Authorized: 1.0 shares; Issued: None |
|
|
— |
|
|
|
— |
|
Common stock, $0.01 par value |
|
|
|
|
|
|
||
Authorized: 65.0 shares; |
|
|
|
|
|
|
||
Issued and outstanding: 37.9 shares and 29.1 shares in 2023 (2022 - 36.9 shares and 28.9 shares) |
|
|
0.4 |
|
|
|
0.4 |
|
Treasury stock, at cost: 8.8 shares in 2023 (2022 - 8.0 shares) |
|
|
(257.2 |
) |
|
|
(221.8 |
) |
Additional paid-in capital |
|
|
299.3 |
|
|
|
280.2 |
|
Retained earnings |
|
|
425.5 |
|
|
|
353.9 |
|
Accumulated other comprehensive loss |
|
|
(82.7 |
) |
|
|
(83.2 |
) |
Total equity |
|
|
385.3 |
|
|
|
329.5 |
|
Total liabilities and equity |
|
$ |
839.3 |
|
|
$ |
828.3 |
|
4
Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")
Condensed Consolidated Statements of Operations
(UNAUDITED)
(in millions, except per share data)
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Net sales |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Tech-enabled services |
|
$ |
80.4 |
|
|
$ |
87.4 |
|
|
$ |
263.3 |
|
|
$ |
312.4 |
|
Software solutions |
|
|
73.2 |
|
|
|
69.5 |
|
|
|
219.0 |
|
|
|
210.9 |
|
Print and distribution |
|
|
26.4 |
|
|
|
31.8 |
|
|
|
138.4 |
|
|
|
142.6 |
|
Total net sales |
|
|
180.0 |
|
|
|
188.7 |
|
|
|
620.7 |
|
|
|
665.9 |
|
Cost of sales (a) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Tech-enabled services |
|
|
29.3 |
|
|
|
35.3 |
|
|
|
99.6 |
|
|
|
113.2 |
|
Software solutions |
|
|
25.9 |
|
|
|
29.0 |
|
|
|
81.2 |
|
|
|
85.1 |
|
Print and distribution |
|
|
15.7 |
|
|
|
19.6 |
|
|
|
78.6 |
|
|
|
96.2 |
|
Total cost of sales |
|
|
70.9 |
|
|
|
83.9 |
|
|
|
259.4 |
|
|
|
294.5 |
|
Selling, general and administrative expenses (a) |
|
|
65.4 |
|
|
|
63.8 |
|
|
|
212.1 |
|
|
|
205.5 |
|
Depreciation and amortization |
|
|
14.4 |
|
|
|
11.7 |
|
|
|
41.2 |
|
|
|
33.6 |
|
Restructuring, impairment and other charges, net |
|
|
(0.3 |
) |
|
|
2.6 |
|
|
|
8.4 |
|
|
|
4.6 |
|
Other operating income, net |
|
|
(0.2 |
) |
|
|
— |
|
|
|
(0.6 |
) |
|
|
(0.2 |
) |
Income from operations |
|
|
29.8 |
|
|
|
26.7 |
|
|
|
100.2 |
|
|
|
127.9 |
|
Interest expense, net |
|
|
4.1 |
|
|
|
2.3 |
|
|
|
12.2 |
|
|
|
5.9 |
|
Investment and other income, net |
|
|
(0.1 |
) |
|
|
(2.8 |
) |
|
|
(7.3 |
) |
|
|
(3.3 |
) |
Earnings before income taxes |
|
|
25.8 |
|
|
|
27.2 |
|
|
|
95.3 |
|
|
|
125.3 |
|
Income tax expense |
|
|
7.7 |
|
|
|
8.0 |
|
|
|
23.7 |
|
|
|
33.7 |
|
Net earnings |
|
$ |
18.1 |
|
|
$ |
19.2 |
|
|
$ |
71.6 |
|
|
$ |
91.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.62 |
|
|
$ |
0.64 |
|
|
$ |
2.44 |
|
|
$ |
2.93 |
|
Diluted |
|
$ |
0.60 |
|
|
$ |
0.62 |
|
|
$ |
2.36 |
|
|
$ |
2.81 |
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
29.4 |
|
|
|
29.8 |
|
|
|
29.4 |
|
|
|
31.3 |
|
Diluted |
|
|
30.3 |
|
|
|
30.9 |
|
|
|
30.4 |
|
|
|
32.6 |
|
__________
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
Components of depreciation and amortization: |
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Cost of sales |
|
$ |
12.8 |
|
|
$ |
10.9 |
|
|
$ |
37.1 |
|
|
$ |
31.3 |
|
Selling, general and administrative expenses |
|
|
1.6 |
|
|
|
0.8 |
|
|
|
4.1 |
|
|
|
2.3 |
|
Total depreciation and amortization |
|
$ |
14.4 |
|
|
$ |
11.7 |
|
|
$ |
41.2 |
|
|
$ |
33.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Additional information: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross profit (b) |
|
$ |
96.3 |
|
|
$ |
93.9 |
|
|
$ |
324.2 |
|
|
$ |
340.1 |
|
Exclude: Depreciation and amortization |
|
|
12.8 |
|
|
|
10.9 |
|
|
|
37.1 |
|
|
|
31.3 |
|
Non-GAAP gross profit |
|
$ |
109.1 |
|
|
$ |
104.8 |
|
|
$ |
361.3 |
|
|
$ |
371.4 |
|
Gross margin (b) |
|
|
53.5 |
% |
|
|
49.8 |
% |
|
|
52.2 |
% |
|
|
51.1 |
% |
Non-GAAP gross margin |
|
|
60.6 |
% |
|
|
55.5 |
% |
|
|
58.2 |
% |
|
|
55.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
SG&A as a % of total net sales (a) |
|
|
36.3 |
% |
|
|
33.8 |
% |
|
|
34.2 |
% |
|
|
30.9 |
% |
Operating margin |
|
|
16.6 |
% |
|
|
14.1 |
% |
|
|
16.1 |
% |
|
|
19.2 |
% |
Effective tax rate |
|
|
29.8 |
% |
|
|
29.4 |
% |
|
|
24.9 |
% |
|
|
26.9 |
% |
__________
5
Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")
Reconciliation of GAAP to Non-GAAP Measures
For the Three and Nine Months Ended September 30, 2023
(UNAUDITED)
(in millions, except per share data)
|
For the Three Months Ended September 30, 2023 |
|
|||||||||||||||||||||
|
Gross profit |
|
|
SG&A (a) |
|
|
Income (loss) |
|
|
Operating |
|
|
Net |
|
|
Net |
|
||||||
GAAP basis measures |
$ |
96.3 |
|
|
$ |
65.4 |
|
|
$ |
29.8 |
|
|
|
16.6 |
% |
|
$ |
18.1 |
|
|
$ |
0.60 |
|
Exclude: Depreciation and amortization |
|
12.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-GAAP measures |
|
109.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-GAAP % of total net sales |
|
60.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Restructuring, impairment and other charges, net |
|
— |
|
|
|
— |
|
|
|
(0.3 |
) |
|
|
(0.2 |
%) |
|
|
(0.3 |
) |
|
|
(0.01 |
) |
Share-based compensation expense |
|
— |
|
|
|
(6.1 |
) |
|
|
6.1 |
|
|
|
3.4 |
% |
|
|
4.2 |
|
|
|
0.14 |
|
Non-income tax, net |
|
— |
|
|
|
0.4 |
|
|
|
(0.4 |
) |
|
|
(0.2 |
%) |
|
|
(0.2 |
) |
|
|
(0.01 |
) |
Gain on sale of long-lived assets |
|
— |
|
|
|
— |
|
|
|
(0.2 |
) |
|
|
(0.1 |
%) |
|
|
(0.1 |
) |
|
|
— |
|
Total Non-GAAP adjustments (b) |
|
— |
|
|
|
(5.7 |
) |
|
|
5.2 |
|
|
|
2.9 |
% |
|
|
3.6 |
|
|
|
0.12 |
|
Adjusted Non-GAAP measures (b) |
$ |
109.1 |
|
|
$ |
59.7 |
|
|
$ |
35.0 |
|
|
|
19.4 |
% |
|
$ |
21.7 |
|
|
$ |
0.72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
For the Nine Months Ended September 30, 2023 |
|
|||||||||||||||||||||
|
Gross profit |
|
|
SG&A (a) |
|
|
Income (loss) |
|
|
Operating |
|
|
Net |
|
|
Net |
|
||||||
GAAP basis measures |
$ |
324.2 |
|
|
$ |
212.1 |
|
|
$ |
100.2 |
|
|
|
16.1 |
% |
|
$ |
71.6 |
|
|
$ |
2.36 |
|
Exclude: Depreciation and amortization |
|
37.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-GAAP measures |
|
361.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-GAAP % of total net sales |
|
58.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Restructuring, impairment and other charges, net |
|
— |
|
|
|
— |
|
|
|
8.4 |
|
|
|
1.4 |
% |
|
|
6.1 |
|
|
|
0.20 |
|
Share-based compensation expense |
|
— |
|
|
|
(17.1 |
) |
|
|
17.1 |
|
|
|
2.8 |
% |
|
|
9.1 |
|
|
|
0.30 |
|
Accelerated rent expense |
|
0.5 |
|
|
|
(0.1 |
) |
|
|
0.6 |
|
|
|
0.1 |
% |
|
|
0.4 |
|
|
|
0.01 |
|
Non-income tax, net |
|
— |
|
|
|
0.8 |
|
|
|
(0.8 |
) |
|
|
(0.1 |
%) |
|
|
(0.5 |
) |
|
|
(0.02 |
) |
Gain on sale of long-lived assets |
|
— |
|
|
|
— |
|
|
|
(0.6 |
) |
|
|
(0.1 |
%) |
|
|
(0.4 |
) |
|
|
(0.01 |
) |
Gain on investments in equity securities (c) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5.0 |
) |
|
|
(0.16 |
) |
Total non-GAAP adjustments (b) |
|
0.5 |
|
|
|
(16.4 |
) |
|
|
24.7 |
|
|
|
4.0 |
% |
|
|
9.7 |
|
|
|
0.31 |
|
Adjusted non-GAAP measures (b) |
$ |
361.8 |
|
|
$ |
195.7 |
|
|
$ |
124.9 |
|
|
|
20.1 |
% |
|
$ |
81.3 |
|
|
$ |
2.67 |
|
__________
6
Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")
Reconciliation of GAAP to Non-GAAP Measures
For the Three and Nine Months Ended September 30, 2022
(UNAUDITED)
(in millions, except per share data)
|
For the Three Months Ended September 30, 2022 |
|
|||||||||||||||||||||
|
Gross profit |
|
|
SG&A (a) |
|
|
Income (loss) |
|
|
Operating |
|
|
Net |
|
|
Net |
|
||||||
GAAP basis measures |
$ |
93.9 |
|
|
$ |
63.8 |
|
|
$ |
26.7 |
|
|
|
14.1 |
% |
|
$ |
19.2 |
|
|
$ |
0.62 |
|
Exclude: Depreciation and amortization |
|
10.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-GAAP measures |
|
104.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-GAAP % of total net sales |
|
55.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Restructuring, impairment and other charges, net |
|
— |
|
|
|
— |
|
|
|
2.6 |
|
|
|
1.4 |
% |
|
|
2.0 |
|
|
|
0.06 |
|
Share-based compensation expense |
|
— |
|
|
|
(4.4 |
) |
|
|
4.4 |
|
|
|
2.3 |
% |
|
|
3.1 |
|
|
|
0.10 |
|
Accelerated rent expense |
|
0.1 |
|
|
|
(0.1 |
) |
|
|
0.2 |
|
|
|
0.1 |
% |
|
|
0.1 |
|
|
|
— |
|
Non-income tax, net |
|
— |
|
|
|
0.2 |
|
|
|
(0.2 |
) |
|
|
(0.1 |
%) |
|
|
(0.2 |
) |
|
|
(0.01 |
) |
COVID-19 related recoveries |
|
(0.1 |
) |
|
|
— |
|
|
|
(0.1 |
) |
|
|
(0.1 |
%) |
|
|
(0.1 |
) |
|
|
— |
|
Gain on investment in an equity security (c) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.4 |
) |
|
|
(0.01 |
) |
Total Non-GAAP adjustments (b) |
|
— |
|
|
|
(4.3 |
) |
|
|
6.9 |
|
|
|
3.7 |
% |
|
|
4.5 |
|
|
|
0.15 |
|
Adjusted Non-GAAP measures (b) |
$ |
104.8 |
|
|
$ |
59.5 |
|
|
$ |
33.6 |
|
|
|
17.8 |
% |
|
$ |
23.7 |
|
|
$ |
0.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
For the Nine Months Ended September 30, 2022 |
|
|||||||||||||||||||||
|
Gross profit |
|
|
SG&A (a) |
|
|
Income (loss) |
|
|
Operating |
|
|
Net |
|
|
Net |
|
||||||
GAAP basis measures |
$ |
340.1 |
|
|
$ |
205.5 |
|
|
$ |
127.9 |
|
|
|
19.2 |
% |
|
$ |
91.6 |
|
|
$ |
2.81 |
|
Exclude: Depreciation and amortization |
|
31.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-GAAP measures |
|
371.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-GAAP % of total net sales |
|
55.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Restructuring, impairment and other charges, net |
|
— |
|
|
|
— |
|
|
|
4.6 |
|
|
|
0.7 |
% |
|
|
3.4 |
|
|
|
0.10 |
|
Share-based compensation expense |
|
— |
|
|
|
(13.9 |
) |
|
|
13.9 |
|
|
|
2.1 |
% |
|
|
8.1 |
|
|
|
0.25 |
|
Accelerated rent expense |
|
0.1 |
|
|
|
(0.1 |
) |
|
|
0.2 |
|
|
|
— |
|
|
|
0.1 |
|
|
|
— |
|
Non-income tax, net |
|
— |
|
|
|
0.7 |
|
|
|
(0.7 |
) |
|
|
(0.1 |
%) |
|
|
(0.5 |
) |
|
|
(0.02 |
) |
COVID-19 related recoveries |
|
(0.2 |
) |
|
|
0.1 |
|
|
|
(0.3 |
) |
|
|
— |
|
|
|
(0.2 |
) |
|
|
(0.01 |
) |
Gain on sale of long-lived assets |
|
— |
|
|
|
— |
|
|
|
(0.2 |
) |
|
|
— |
|
|
|
(0.2 |
) |
|
|
(0.01 |
) |
Gain on investment in an equity security (c) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.4 |
) |
|
|
(0.01 |
) |
Total non-GAAP adjustments (b) |
|
(0.1 |
) |
|
|
(13.2 |
) |
|
|
17.5 |
|
|
|
2.6 |
% |
|
|
10.3 |
|
|
|
0.32 |
|
Adjusted non-GAAP measures (b) |
$ |
371.3 |
|
|
$ |
192.3 |
|
|
$ |
145.4 |
|
|
|
21.8 |
% |
|
$ |
101.9 |
|
|
$ |
3.13 |
|
__________
7
Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")
Segment GAAP to Non-GAAP Reconciliation and Supplementary Information
For the Three Months Ended September 30, 2023 and 2022
(UNAUDITED)
(in millions)
|
|
Capital Markets - Software Solutions |
|
|
Capital Markets - Compliance and Communications Management |
|
|
Investment Companies - Software Solutions |
|
|
Investment Companies - Compliance and Communications Management |
|
|
Corporate |
|
|
Consolidated |
|
||||||
For the Three Months Ended September 30, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net sales |
|
$ |
46.5 |
|
|
$ |
70.1 |
|
|
$ |
26.7 |
|
|
$ |
36.7 |
|
|
$ |
— |
|
|
$ |
180.0 |
|
Income (loss) from operations |
|
|
4.9 |
|
|
|
24.9 |
|
|
|
6.6 |
|
|
|
11.2 |
|
|
|
(17.8 |
) |
|
|
29.8 |
|
Operating margin % |
|
|
10.5 |
% |
|
|
35.5 |
% |
|
|
24.7 |
% |
|
|
30.5 |
% |
|
nm |
|
|
|
16.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-GAAP Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Restructuring, impairment and other charges, net |
|
|
(0.5 |
) |
|
|
0.1 |
|
|
|
(0.1 |
) |
|
|
0.1 |
|
|
|
0.1 |
|
|
|
(0.3 |
) |
Share-based compensation expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6.1 |
|
|
|
6.1 |
|
Non-income tax, net |
|
|
(0.2 |
) |
|
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
— |
|
|
|
— |
|
|
|
(0.4 |
) |
Gain on sale of long-lived assets |
|
|
— |
|
|
|
(0.2 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.2 |
) |
Total Non-GAAP adjustments |
|
|
(0.7 |
) |
|
|
(0.2 |
) |
|
|
(0.2 |
) |
|
|
0.1 |
|
|
|
6.2 |
|
|
|
5.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-GAAP income (loss) from operations |
|
$ |
4.2 |
|
|
$ |
24.7 |
|
|
$ |
6.4 |
|
|
$ |
11.3 |
|
|
$ |
(11.6 |
) |
|
$ |
35.0 |
|
Non-GAAP operating margin % |
|
|
9.0 |
% |
|
|
35.2 |
% |
|
|
24.0 |
% |
|
|
30.8 |
% |
|
nm |
|
|
|
19.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
|
7.7 |
|
|
|
1.9 |
|
|
|
3.5 |
|
|
|
1.2 |
|
|
|
0.1 |
|
|
|
14.4 |
|
Adjusted EBITDA |
|
$ |
11.9 |
|
|
$ |
26.6 |
|
|
$ |
9.9 |
|
|
$ |
12.5 |
|
|
$ |
(11.5 |
) |
|
$ |
49.4 |
|
Adjusted EBITDA margin % |
|
|
25.6 |
% |
|
|
37.9 |
% |
|
|
37.1 |
% |
|
|
34.1 |
% |
|
nm |
|
|
|
27.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Capital expenditures |
|
$ |
11.6 |
|
|
$ |
1.8 |
|
|
$ |
5.0 |
|
|
$ |
0.4 |
|
|
$ |
0.4 |
|
|
$ |
19.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
For the Three Months Ended September 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net sales |
|
$ |
45.8 |
|
|
$ |
83.3 |
|
|
$ |
23.7 |
|
|
$ |
35.9 |
|
|
$ |
— |
|
|
$ |
188.7 |
|
Income (loss) from operations |
|
|
4.4 |
|
|
|
22.2 |
|
|
|
3.9 |
|
|
|
10.5 |
|
|
|
(14.3 |
) |
|
|
26.7 |
|
Operating margin % |
|
|
9.6 |
% |
|
|
26.7 |
% |
|
|
16.5 |
% |
|
|
29.2 |
% |
|
nm |
|
|
|
14.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-GAAP Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Restructuring, impairment and other charges, net |
|
|
0.1 |
|
|
|
1.8 |
|
|
|
0.1 |
|
|
|
0.4 |
|
|
|
0.2 |
|
|
|
2.6 |
|
Share-based compensation expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4.4 |
|
|
|
4.4 |
|
Accelerated rent expense |
|
|
— |
|
|
|
0.1 |
|
|
|
— |
|
|
|
— |
|
|
|
0.1 |
|
|
|
0.2 |
|
Non-income tax, net |
|
|
(0.2 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.2 |
) |
COVID-19 related recoveries |
|
|
— |
|
|
|
(0.1 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.1 |
) |
Total Non-GAAP adjustments |
|
|
(0.1 |
) |
|
|
1.8 |
|
|
|
0.1 |
|
|
|
0.4 |
|
|
|
4.7 |
|
|
|
6.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-GAAP income (loss) from operations |
|
$ |
4.3 |
|
|
$ |
24.0 |
|
|
$ |
4.0 |
|
|
$ |
10.9 |
|
|
$ |
(9.6 |
) |
|
$ |
33.6 |
|
Non-GAAP operating margin % |
|
|
9.4 |
% |
|
|
28.8 |
% |
|
|
16.9 |
% |
|
|
30.4 |
% |
|
nm |
|
|
|
17.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
|
6.0 |
|
|
|
1.5 |
|
|
|
3.0 |
|
|
|
1.2 |
|
|
|
— |
|
|
|
11.7 |
|
Adjusted EBITDA |
|
$ |
10.3 |
|
|
$ |
25.5 |
|
|
$ |
7.0 |
|
|
$ |
12.1 |
|
|
$ |
(9.6 |
) |
|
$ |
45.3 |
|
Adjusted EBITDA margin % |
|
|
22.5 |
% |
|
|
30.6 |
% |
|
|
29.5 |
% |
|
|
33.7 |
% |
|
nm |
|
|
|
24.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Capital expenditures |
|
$ |
6.8 |
|
|
$ |
0.9 |
|
|
$ |
4.6 |
|
|
$ |
0.8 |
|
|
$ |
1.5 |
|
|
$ |
14.6 |
|
__________
nm - Not meaningful
8
Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")
Segment GAAP to Non-GAAP Reconciliation and Supplementary Information
For the Nine Months Ended September 30, 2023 and 2022
(UNAUDITED)
(in millions)
|
|
Capital Markets - Software Solutions |
|
|
Capital Markets - Compliance and Communications Management |
|
|
Investment Companies - Software Solutions |
|
|
Investment Companies - Compliance and Communications Management |
|
|
Corporate |
|
|
Consolidated |
|
||||||
For the Nine Months Ended September 30, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net sales |
|
$ |
137.9 |
|
|
$ |
287.1 |
|
|
$ |
81.1 |
|
|
$ |
114.6 |
|
|
$ |
— |
|
|
$ |
620.7 |
|
Income (loss) from operations |
|
|
8.7 |
|
|
|
88.5 |
|
|
|
18.3 |
|
|
|
35.4 |
|
|
|
(50.7 |
) |
|
|
100.2 |
|
Operating margin % |
|
|
6.3 |
% |
|
|
30.8 |
% |
|
|
22.6 |
% |
|
|
30.9 |
% |
|
nm |
|
|
|
16.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-GAAP Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Restructuring, impairment and other charges, net |
|
|
2.5 |
|
|
|
4.4 |
|
|
|
0.5 |
|
|
|
0.1 |
|
|
|
0.9 |
|
|
|
8.4 |
|
Share-based compensation expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
17.1 |
|
|
|
17.1 |
|
Accelerated rent expense |
|
|
— |
|
|
|
0.6 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.6 |
|
Non-income tax, net |
|
|
(0.5 |
) |
|
|
(0.1 |
) |
|
|
(0.2 |
) |
|
|
— |
|
|
|
— |
|
|
|
(0.8 |
) |
Gain on sale of long-lived assets |
|
|
— |
|
|
|
(0.6 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.6 |
) |
Total Non-GAAP adjustments |
|
|
2.0 |
|
|
|
4.3 |
|
|
|
0.3 |
|
|
|
0.1 |
|
|
|
18.0 |
|
|
|
24.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-GAAP income (loss) from operations |
|
$ |
10.7 |
|
|
$ |
92.8 |
|
|
$ |
18.6 |
|
|
$ |
35.5 |
|
|
$ |
(32.7 |
) |
|
$ |
124.9 |
|
Non-GAAP operating margin % |
|
|
7.8 |
% |
|
|
32.3 |
% |
|
|
22.9 |
% |
|
|
31.0 |
% |
|
nm |
|
|
|
20.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
|
21.8 |
|
|
|
5.6 |
|
|
|
10.2 |
|
|
|
3.5 |
|
|
|
0.1 |
|
|
|
41.2 |
|
Adjusted EBITDA |
|
$ |
32.5 |
|
|
$ |
98.4 |
|
|
$ |
28.8 |
|
|
$ |
39.0 |
|
|
$ |
(32.6 |
) |
|
$ |
166.1 |
|
Adjusted EBITDA margin % |
|
|
23.6 |
% |
|
|
34.3 |
% |
|
|
35.5 |
% |
|
|
34.0 |
% |
|
nm |
|
|
|
26.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Capital expenditures |
|
$ |
23.4 |
|
|
$ |
4.8 |
|
|
$ |
12.3 |
|
|
$ |
1.4 |
|
|
$ |
1.1 |
|
|
$ |
43.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
For the Nine Months Ended September 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net sales |
|
$ |
136.8 |
|
|
$ |
336.9 |
|
|
$ |
74.1 |
|
|
$ |
118.1 |
|
|
$ |
— |
|
|
$ |
665.9 |
|
Income (loss) from operations |
|
|
11.8 |
|
|
|
111.6 |
|
|
|
16.0 |
|
|
|
32.3 |
|
|
|
(43.8 |
) |
|
|
127.9 |
|
Operating margin % |
|
|
8.6 |
% |
|
|
33.1 |
% |
|
|
21.6 |
% |
|
|
27.3 |
% |
|
nm |
|
|
|
19.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-GAAP Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Restructuring, impairment and other charges, net |
|
|
1.1 |
|
|
|
2.2 |
|
|
|
0.2 |
|
|
|
0.6 |
|
|
|
0.5 |
|
|
|
4.6 |
|
Share-based compensation expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
13.9 |
|
|
|
13.9 |
|
Accelerated rent expense |
|
|
— |
|
|
|
0.1 |
|
|
|
— |
|
|
|
— |
|
|
|
0.1 |
|
|
|
0.2 |
|
Non-income tax, net |
|
|
(0.5 |
) |
|
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
— |
|
|
|
— |
|
|
|
(0.7 |
) |
COVID-19 related recoveries |
|
|
— |
|
|
|
(0.3 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.3 |
) |
Gain on sale of long-lived assets |
|
|
— |
|
|
|
(0.2 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.2 |
) |
Total Non-GAAP adjustments |
|
|
0.6 |
|
|
|
1.7 |
|
|
|
0.1 |
|
|
|
0.6 |
|
|
|
14.5 |
|
|
|
17.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-GAAP income (loss) from operations |
|
$ |
12.4 |
|
|
$ |
113.3 |
|
|
$ |
16.1 |
|
|
$ |
32.9 |
|
|
$ |
(29.3 |
) |
|
$ |
145.4 |
|
Non-GAAP operating margin % |
|
|
9.1 |
% |
|
|
33.6 |
% |
|
|
21.7 |
% |
|
|
27.9 |
% |
|
nm |
|
|
|
21.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
|
16.7 |
|
|
|
4.7 |
|
|
|
8.7 |
|
|
|
3.4 |
|
|
|
0.1 |
|
|
|
33.6 |
|
Adjusted EBITDA |
|
$ |
29.1 |
|
|
$ |
118.0 |
|
|
$ |
24.8 |
|
|
$ |
36.3 |
|
|
$ |
(29.2 |
) |
|
$ |
179.0 |
|
Adjusted EBITDA margin % |
|
|
21.3 |
% |
|
|
35.0 |
% |
|
|
33.5 |
% |
|
|
30.7 |
% |
|
nm |
|
|
|
26.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Capital expenditures |
|
$ |
19.6 |
|
|
$ |
3.6 |
|
|
$ |
11.8 |
|
|
$ |
2.1 |
|
|
$ |
2.3 |
|
|
$ |
39.4 |
|
__________
nm - Not meaningful
9
Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")
Condensed Consolidated Statements of Cash Flows
(UNAUDITED)
(in millions)
|
|
For the Nine Months Ended September 30, |
|
|||||
|
|
2023 |
|
|
2022 |
|
||
Operating Activities |
|
|
|
|
|
|
||
Net earnings |
|
$ |
71.6 |
|
|
$ |
91.6 |
|
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
41.2 |
|
|
|
33.6 |
|
Provision for expected losses on accounts receivable |
|
|
10.8 |
|
|
|
6.2 |
|
Share-based compensation expense |
|
|
17.1 |
|
|
|
13.9 |
|
Deferred income taxes |
|
|
(10.2 |
) |
|
|
0.4 |
|
Net pension plan income |
|
|
(0.5 |
) |
|
|
(0.7 |
) |
Gain on investments in equity securities |
|
|
(6.9 |
) |
|
|
— |
|
Amortization of right-of-use assets |
|
|
9.5 |
|
|
|
12.1 |
|
Other |
|
|
0.7 |
|
|
|
0.5 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
Accounts receivable, net |
|
|
(37.0 |
) |
|
|
(20.5 |
) |
Prepaid expenses and other current assets |
|
|
1.8 |
|
|
|
(3.3 |
) |
Accounts payable |
|
|
(13.8 |
) |
|
|
4.9 |
|
Income taxes payable and receivable |
|
|
1.3 |
|
|
|
(1.7 |
) |
Accrued liabilities and other |
|
|
(22.7 |
) |
|
|
(44.2 |
) |
Operating lease liabilities |
|
|
(12.3 |
) |
|
|
(14.7 |
) |
Pension and other postretirement benefits plans contributions |
|
|
(1.4 |
) |
|
|
(1.2 |
) |
Net cash provided by operating activities |
|
|
49.2 |
|
|
|
76.9 |
|
Investing Activities |
|
|
|
|
|
|
||
Capital expenditures |
|
|
(43.0 |
) |
|
|
(39.4 |
) |
Proceeds from sales of investments in equity securities |
|
|
9.9 |
|
|
|
— |
|
Net cash used in investing activities |
|
|
(33.1 |
) |
|
|
(39.4 |
) |
Financing Activities |
|
|
|
|
|
|
||
Revolving facility borrowings |
|
|
218.0 |
|
|
|
270.0 |
|
Payments on revolving facility borrowings |
|
|
(221.5 |
) |
|
|
(202.5 |
) |
Treasury share repurchases |
|
|
(35.4 |
) |
|
|
(150.0 |
) |
Proceeds from exercise of stock options |
|
|
1.9 |
|
|
|
0.3 |
|
Finance lease payments |
|
|
(1.7 |
) |
|
|
(1.4 |
) |
Net cash used in financing activities |
|
|
(38.7 |
) |
|
|
(83.6 |
) |
Effect of exchange rate on cash and cash equivalents |
|
|
0.1 |
|
|
|
2.4 |
|
Net decrease in cash and cash equivalents |
|
|
(22.5 |
) |
|
|
(43.7 |
) |
Cash and cash equivalents at beginning of year |
|
|
34.2 |
|
|
|
54.5 |
|
Cash and cash equivalents at end of period |
|
$ |
11.7 |
|
|
$ |
10.8 |
|
Supplemental cash flow information: |
|
|
|
|
|
|
||
Income taxes paid (net of refunds) |
|
$ |
32.4 |
|
|
$ |
34.4 |
|
Interest paid |
|
$ |
12.8 |
|
|
$ |
4.9 |
|
Non-cash investing activities: |
|
|
|
|
|
|
||
Non-cash consideration from sale of investment in an equity security |
|
$ |
2.9 |
|
|
$ |
— |
|
Capitalized software included in accounts payable |
|
$ |
1.7 |
|
|
$ |
1.4 |
|
Additional Information: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Net cash provided by operating activities |
|
$ |
80.5 |
|
|
$ |
83.3 |
|
|
$ |
49.2 |
|
|
$ |
76.9 |
|
Less: capital expenditures |
|
|
19.2 |
|
|
|
14.6 |
|
|
|
43.0 |
|
|
|
39.4 |
|
Free Cash Flow |
|
$ |
61.3 |
|
|
$ |
68.7 |
|
|
$ |
6.2 |
|
|
$ |
37.5 |
|
10
Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")
Reconciliation of Reported to Organic Net Sales - By Segment
(UNAUDITED)
(in millions)
|
|
Capital Markets - Software Solutions |
|
|
Capital Markets - Compliance and Communications Management |
|
|
Investment Companies - Software Solutions |
|
|
Investment Companies - Compliance and Communications Management |
|
|
Consolidated |
|
|||||
Reported Net Sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
For the Three Months Ended September 30, 2023 |
|
$ |
46.5 |
|
|
$ |
70.1 |
|
|
$ |
26.7 |
|
|
$ |
36.7 |
|
|
$ |
180.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
For the Three Months Ended September 30, 2022 |
|
$ |
45.8 |
|
|
$ |
83.3 |
|
|
$ |
23.7 |
|
|
$ |
35.9 |
|
|
$ |
188.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net sales change |
|
|
1.5 |
% |
|
|
(15.8 |
%) |
|
|
12.7 |
% |
|
|
2.2 |
% |
|
|
(4.6 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Supplementary non-GAAP information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Year-over-year impact of changes in foreign exchange rates |
|
|
0.4 |
% |
|
|
0.2 |
% |
|
|
1.3 |
% |
|
|
— |
|
|
|
0.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Year-over-year impact of the EOL disposition |
|
|
(3.3 |
%) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.8 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net organic sales change |
|
|
4.4 |
% |
|
|
(16.0 |
%) |
|
|
11.4 |
% |
|
|
2.2 |
% |
|
|
(4.2 |
%) |
|
|
Capital Markets - Software Solutions |
|
|
Capital Markets - Compliance and Communications Management |
|
|
Investment Companies - Software Solutions |
|
|
Investment Companies - Compliance and Communications Management |
|
|
Consolidated |
|
|||||
Reported Net Sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
For the Nine Months Ended September 30, 2023 |
|
$ |
137.9 |
|
|
$ |
287.1 |
|
|
$ |
81.1 |
|
|
$ |
114.6 |
|
|
$ |
620.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
For the Nine Months Ended September 30, 2022 |
|
$ |
136.8 |
|
|
$ |
336.9 |
|
|
$ |
74.1 |
|
|
$ |
118.1 |
|
|
$ |
665.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net sales change |
|
|
0.8 |
% |
|
|
(14.8 |
%) |
|
|
9.4 |
% |
|
|
(3.0 |
%) |
|
|
(6.8 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Supplementary non-GAAP information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Year-over-year impact of changes in foreign exchange rates |
|
|
(0.1 |
%) |
|
|
(0.3 |
%) |
|
|
— |
|
|
|
(0.1 |
%) |
|
|
(0.2 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Year-over-year impact of the EOL disposition |
|
|
(3.4 |
%) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.7 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net organic sales change |
|
|
4.3 |
% |
|
|
(14.5 |
%) |
|
|
9.4 |
% |
|
|
(2.9 |
%) |
|
|
(5.9 |
%) |
11
Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")
Reconciliation of Reported to Organic Net Sales - By Services and Products
(UNAUDITED)
(in millions)
|
|
Tech-enabled Services |
|
|
Software Solutions |
|
|
Print and Distribution |
|
|
Consolidated |
|
||||
Reported Net Sales: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
For the Three Months Ended September 30, 2023 |
|
$ |
80.4 |
|
|
$ |
73.2 |
|
|
$ |
26.4 |
|
|
$ |
180.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
For the Three Months Ended September 30, 2022 |
|
$ |
87.4 |
|
|
$ |
69.5 |
|
|
$ |
31.8 |
|
|
$ |
188.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net sales change |
|
|
(8.0 |
%) |
|
|
5.3 |
% |
|
|
(17.0 |
%) |
|
|
(4.6 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Supplementary non-GAAP information: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Year-over-year impact of changes in foreign exchange rates |
|
|
0.1 |
% |
|
|
0.7 |
% |
|
|
0.3 |
% |
|
|
0.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Year-over-year impact of the EOL disposition |
|
|
— |
|
|
|
(2.2 |
%) |
|
|
— |
|
|
|
(0.8 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net organic sales change |
|
|
(8.1 |
%) |
|
|
6.8 |
% |
|
|
(17.3 |
%) |
|
|
(4.2 |
%) |
|
|
Tech-enabled Services |
|
|
Software Solutions |
|
|
Print and Distribution |
|
|
Consolidated |
|
||||
Reported Net Sales: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
For the Nine Months Ended September 30, 2023 |
|
$ |
263.3 |
|
|
$ |
219.0 |
|
|
$ |
138.4 |
|
|
$ |
620.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
For the Nine Months Ended September 30, 2022 |
|
$ |
312.4 |
|
|
$ |
210.9 |
|
|
$ |
142.6 |
|
|
$ |
665.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net sales change |
|
|
(15.7 |
%) |
|
|
3.8 |
% |
|
|
(2.9 |
%) |
|
|
(6.8 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Supplementary non-GAAP information: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Year-over-year impact of changes in foreign exchange rates |
|
|
(0.3 |
%) |
|
|
(0.1 |
%) |
|
|
(0.3 |
%) |
|
|
(0.2 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Year-over-year impact of the EOL disposition |
|
|
— |
|
|
|
(2.2 |
%) |
|
|
— |
|
|
|
(0.7 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net organic sales change |
|
|
(15.4 |
%) |
|
|
6.1 |
% |
|
|
(2.6 |
%) |
|
|
(5.9 |
%) |
12
Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")
Reconciliation of Net Earnings to Adjusted EBITDA
(UNAUDITED)
(in millions)
|
|
For the Twelve |
|
|
For the Three Months Ended |
|
||||||||||||||
|
|
September 30, 2023 |
|
|
September 30, 2023 |
|
|
June 30, 2023 |
|
|
March 31, 2023 |
|
|
December 31, 2022 |
|
|||||
Net earnings |
|
$ |
82.5 |
|
|
$ |
18.1 |
|
|
$ |
37.7 |
|
|
$ |
15.8 |
|
|
$ |
10.9 |
|
Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Restructuring, impairment and other charges, net |
|
|
11.5 |
|
|
|
(0.3 |
) |
|
|
(2.2 |
) |
|
|
10.9 |
|
|
|
3.1 |
|
Share-based compensation expense |
|
|
22.5 |
|
|
|
6.1 |
|
|
|
6.7 |
|
|
|
4.3 |
|
|
|
5.4 |
|
Accelerated rent expense |
|
|
1.2 |
|
|
|
— |
|
|
|
0.1 |
|
|
|
0.5 |
|
|
|
0.6 |
|
Loss on sale of a business |
|
|
0.7 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.7 |
|
Disposition-related expenses |
|
|
0.1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.1 |
|
Gain on investments in equity securities |
|
|
(6.9 |
) |
|
|
— |
|
|
|
(0.2 |
) |
|
|
(6.7 |
) |
|
|
— |
|
Non-income tax, net |
|
|
(1.0 |
) |
|
|
(0.4 |
) |
|
|
(0.2 |
) |
|
|
(0.2 |
) |
|
|
(0.2 |
) |
Gain on sale of long-lived assets |
|
|
(0.6 |
) |
|
|
(0.2 |
) |
|
|
(0.1 |
) |
|
|
(0.3 |
) |
|
|
— |
|
COVID-19 related recoveries |
|
|
(0.2 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.2 |
) |
Depreciation and amortization |
|
|
53.9 |
|
|
|
14.4 |
|
|
|
14.4 |
|
|
|
12.4 |
|
|
|
12.7 |
|
Interest expense, net |
|
|
15.5 |
|
|
|
4.1 |
|
|
|
4.6 |
|
|
|
3.5 |
|
|
|
3.3 |
|
Investment and other income, net |
|
|
(0.6 |
) |
|
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
(0.2 |
) |
|
|
(0.2 |
) |
Income tax expense |
|
|
26.8 |
|
|
|
7.7 |
|
|
|
13.6 |
|
|
|
2.4 |
|
|
|
3.1 |
|
Total Non-GAAP adjustments |
|
|
122.9 |
|
|
|
31.3 |
|
|
|
36.6 |
|
|
|
26.6 |
|
|
|
28.4 |
|
Adjusted EBITDA |
|
$ |
205.4 |
|
|
$ |
49.4 |
|
|
$ |
74.3 |
|
|
$ |
42.4 |
|
|
$ |
39.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Tech-enabled services |
|
$ |
331.8 |
|
|
$ |
80.4 |
|
|
$ |
104.5 |
|
|
$ |
78.4 |
|
|
$ |
68.5 |
|
Software solutions |
|
|
287.7 |
|
|
|
73.2 |
|
|
|
75.7 |
|
|
|
70.1 |
|
|
|
68.7 |
|
Print and distribution |
|
|
168.9 |
|
|
|
26.4 |
|
|
|
61.9 |
|
|
|
50.1 |
|
|
|
30.5 |
|
Total net sales |
|
$ |
788.4 |
|
|
$ |
180.0 |
|
|
$ |
242.1 |
|
|
$ |
198.6 |
|
|
$ |
167.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted EBITDA margin % |
|
|
26.1 |
% |
|
|
27.4 |
% |
|
|
30.7 |
% |
|
|
21.3 |
% |
|
|
23.4 |
% |
13
Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")
Reconciliation of Net Earnings to Adjusted EBITDA
(UNAUDITED)
(in millions)
|
|
For the Twelve |
|
|
For the Three Months Ended |
|
||||||||||||||
|
|
September 30, 2022 |
|
|
September 30, 2022 |
|
|
June 30, 2022 |
|
|
March 31, 2022 |
|
|
December 31, 2021 |
|
|||||
Net earnings |
|
$ |
117.2 |
|
|
$ |
19.2 |
|
|
$ |
46.0 |
|
|
$ |
26.4 |
|
|
$ |
25.6 |
|
Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Restructuring, impairment and other charges, net |
|
|
11.3 |
|
|
|
2.6 |
|
|
|
0.2 |
|
|
|
1.8 |
|
|
|
6.7 |
|
Share-based compensation expense |
|
|
19.2 |
|
|
|
4.4 |
|
|
|
5.9 |
|
|
|
3.6 |
|
|
|
5.3 |
|
Accelerated rent expense |
|
|
0.2 |
|
|
|
0.2 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
LSC multiemployer pension plans obligations |
|
|
(2.3 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2.3 |
) |
Non-income tax, net |
|
|
(0.9 |
) |
|
|
(0.2 |
) |
|
|
(0.2 |
) |
|
|
(0.3 |
) |
|
|
(0.2 |
) |
Gain on investment in an equity security |
|
|
(0.5 |
) |
|
|
(0.5 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
COVID-19 related recoveries |
|
|
(0.3 |
) |
|
|
(0.1 |
) |
|
|
(0.2 |
) |
|
|
— |
|
|
|
— |
|
Gain on sale of long-lived assets, net |
|
|
(0.2 |
) |
|
|
— |
|
|
|
(0.2 |
) |
|
|
— |
|
|
|
— |
|
Depreciation and amortization |
|
|
44.0 |
|
|
|
11.7 |
|
|
|
11.2 |
|
|
|
10.7 |
|
|
|
10.4 |
|
Interest expense, net |
|
|
15.4 |
|
|
|
2.3 |
|
|
|
2.1 |
|
|
|
1.5 |
|
|
|
9.5 |
|
Investment and other income, net |
|
|
(3.9 |
) |
|
|
(2.3 |
) |
|
|
(0.3 |
) |
|
|
(0.2 |
) |
|
|
(1.1 |
) |
Income tax expense |
|
|
41.1 |
|
|
|
8.0 |
|
|
|
18.1 |
|
|
|
7.6 |
|
|
|
7.4 |
|
Total Non-GAAP adjustments |
|
|
123.1 |
|
|
|
26.1 |
|
|
|
36.6 |
|
|
|
24.7 |
|
|
|
35.7 |
|
Adjusted EBITDA |
|
$ |
240.3 |
|
|
$ |
45.3 |
|
|
$ |
82.6 |
|
|
$ |
51.1 |
|
|
$ |
61.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Tech-enabled services |
|
$ |
437.3 |
|
|
$ |
87.4 |
|
|
$ |
133.3 |
|
|
$ |
91.7 |
|
|
$ |
124.9 |
|
Software solutions |
|
|
284.7 |
|
|
|
69.5 |
|
|
|
71.6 |
|
|
|
69.8 |
|
|
|
73.8 |
|
Print and distribution |
|
|
176.7 |
|
|
|
31.8 |
|
|
|
61.3 |
|
|
|
49.5 |
|
|
|
34.1 |
|
Total net sales |
|
$ |
898.7 |
|
|
$ |
188.7 |
|
|
$ |
266.2 |
|
|
$ |
211.0 |
|
|
$ |
232.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted EBITDA margin % |
|
|
26.7 |
% |
|
|
24.0 |
% |
|
|
31.0 |
% |
|
|
24.2 |
% |
|
|
26.3 |
% |
14
Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")
Debt and Liquidity Summary
(UNAUDITED)
(in millions)
Total Liquidity |
|
September 30, 2023 |
|
|
December 31, 2022 |
|
|
September 30, 2022 |
|
|||
Availability |
|
|
|
|
|
|
|
|
|
|||
Stated amount of the Revolving Facility (a) |
|
$ |
300.0 |
|
|
$ |
300.0 |
|
|
$ |
300.0 |
|
Less: availability reduction from covenants |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Amount available under the Revolving Facility |
|
|
300.0 |
|
|
|
300.0 |
|
|
|
300.0 |
|
|
|
|
|
|
|
|
|
|
|
|||
Usage |
|
|
|
|
|
|
|
|
|
|||
Borrowings under the Revolving Facility |
|
|
41.5 |
|
|
|
45.0 |
|
|
|
67.5 |
|
Impact on availability related to outstanding |
|
|
1.0 |
|
|
|
— |
|
|
|
— |
|
Amount used under the Revolving Facility |
|
|
42.5 |
|
|
|
45.0 |
|
|
|
67.5 |
|
|
|
|
|
|
|
|
|
|
|
|||
Availability under the Revolving Facility |
|
|
257.5 |
|
|
|
255.0 |
|
|
|
232.5 |
|
|
|
|
|
|
|
|
|
|
|
|||
Cash and cash equivalents |
|
|
11.7 |
|
|
|
34.2 |
|
|
|
10.8 |
|
|
|
|
|
|
|
|
|
|
|
|||
Net Available Liquidity |
|
$ |
269.2 |
|
|
$ |
289.2 |
|
|
$ |
243.3 |
|
|
|
|
|
|
|
|
|
|
|
|||
Term Loan A Facility |
|
$ |
125.0 |
|
|
$ |
125.0 |
|
|
$ |
125.0 |
|
Borrowings under the Revolving Facility |
|
|
41.5 |
|
|
|
45.0 |
|
|
|
67.5 |
|
Unamortized debt issuance costs |
|
|
(0.6 |
) |
|
|
(0.8 |
) |
|
|
(0.8 |
) |
Total debt |
|
$ |
165.9 |
|
|
$ |
169.2 |
|
|
$ |
191.7 |
|
|
|
|
|
|
|
|
|
|
|
|||
Adjusted EBITDA for the twelve months ended September 30, 2023 and 2022, and the year ended December 31, 2022 |
|
$ |
205.4 |
|
|
$ |
218.3 |
|
|
$ |
240.3 |
|
|
|
|
|
|
|
|
|
|
|
|||
Non-GAAP Gross Leverage (defined as total debt divided by Adjusted EBITDA) |
|
|
0.8 |
x |
|
|
0.8 |
x |
|
|
0.8 |
x |
|
|
|
|
|
|
|
|
|
|
|||
Non-GAAP Net Debt (defined as total debt less cash and cash equivalents) |
|
|
154.2 |
|
|
|
135.0 |
|
|
|
180.9 |
|
|
|
|
|
|
|
|
|
|
|
|||
Non-GAAP Net Leverage (defined as non-GAAP Net Debt divided by Adjusted EBITDA) |
|
|
0.8 |
x |
|
|
0.6 |
x |
|
|
0.8 |
x |
__________
15