 | Exhibit 99.1 Barnes 860.583.7070 | info@bginc.com barnesgroupinc.com | |||||||||||||
BARNES REPORTS FOURTH QUARTER AND FULL YEAR 2021 FINANCIAL RESULTS
Generates solid sales and earnings growth, delivers good cash performance for 2021
Fourth Quarter 2021:
•Sales of $311 million, up 8% versus prior year period; Organic Sales up 9%
•Operating Margin of 11.4%; Adjusted Operating Margin of 11.4%, similar to a year ago
•GAAP EPS of $0.55; Adjusted EPS of $0.55, up 53% versus prior year period
Full Year 2021:
•Sales of $1,259 million, up 12% from 2020; Organic Sales up 11%
•Operating Margin of 11.9%; Adjusted Operating Margin of 12.0%, down 80 bps
•GAAP EPS of $1.96; Adjusted EPS of $1.94, up 18% from 2020
2022 Outlook:
•2022 Organic Sales Growth of +8 to +10%
•2022 Adjusted EPS of $2.20 to $2.45; Up 13% to 26% from 2021 Adjusted EPS of $1.94.
February 18, 2022
BRISTOL, Conn., — Barnes Group Inc. (NYSE: B), a global provider of highly engineered products, differentiated industrial technologies, and innovative solutions, today reported financial results for the fourth quarter and full year 2021.
“Barnes exits 2021 with a solid quarter of revenue and earnings growth, a book-to bill of 1.1 times, and a healthy backlog level. Our Aerospace business led the way with strong sales growth and margin improvement given the ongoing recovery in aviation-related end markets. Within Industrial, supply chain and inflationary challenges persisted weighing on sales growth and margin performance in the fourth quarter,” said Patrick J. Dempsey, President and Chief Executive Officer of Barnes. “As aerospace flight activity further rebounds, and we build upon the progress made in our automation and medical end markets, we envision 2022 as another step towards our return to sustainable growth and margin improvement,” added Dempsey.
Fourth Quarter 2021 Highlights
Fourth quarter 2021 net sales of $311 million were up 8% from $289 million in the prior year period, with organic sales (1) increasing 9%. Operating income was $35.4 million versus $32.7 million a year ago. Operating margin increased 10 bps to 11.4%. Excluding a small net restructuring charge, adjusted operating income was $35.4 million and adjusted operating margin was 11.4%, flat to last year.
123 Main Street, Bristol, CT 06010-6376
| ||||||||||||||
Net income for the fourth quarter was $28.1 million, or $0.55 per diluted share, compared to $17.7 million, or $0.35 per diluted share, a year ago. On an adjusted basis, net income per share of $0.55 was up 53% from $0.36 a year ago. Adjusted net income per diluted share in the fourth quarter of 2021 excludes a small net restructuring charge while the prior year excludes a $0.01 of combined restructuring costs and Seeger divestiture adjustments.
Full Year 2021 Highlights
For the full year 2021, Barnes generated net sales of $1,259 million, up 12% from $1,124 million in the prior year. Full year organic sales were up 11%. Operating income was $150.0 million versus $123.4 million a year ago, while operating margin increased 90 bps to 11.9%. On an adjusted basis, operating income was $151.0 million this year versus $144.0 million last year, an increase of 5%. Adjusted operating margin was 12.0%, down 80 bps from the prior year.
Interest expense for 2021 was $16.2 million, an increase of $0.3 million from the prior year due to the impact of higher average interest rates, partially offset by decreased borrowings during the period. Other expense was $6.0 million, essentially unchanged from a year ago.
The Company’s effective tax rate in 2021 was 21.9% compared with 37.6% last year with the decrease largely due to the absence of tax on the divestiture of Seeger in 2020, a benefit related to a realignment of Italian tax basis goodwill and intangibles, a benefit related to foreign audit adjustments, a change in the mix of earnings between high and low taxing jurisdictions, and a decrease in the GILTI tax.
Net income for the year was $99.9 million, or $1.96 per diluted share, compared to $63.4 million, or $1.24 per diluted share, a year ago. On an adjusted basis, 2021 net income per share was $1.94, up 18% from $1.64 in 2020. Adjusted net income per share for 2021 excludes a $0.04 benefit due to foreign tax matters and $0.02 of restructuring costs. For 2020, adjusted net income per share excludes $0.27 of restructuring costs and $0.13 of Seeger divestiture adjustments.
2021 full year cash provided by operating activities was $167.8 million versus $215.5 million in the prior year period. Free cash flow was $133.7 million compared to $174.8 million last year. Capital expenditures were $34.1 million, down $6.6 million from a year ago.
Segment Performance
Industrial
Fourth quarter sales were $210 million, up 1% from $209 million in the prior year period. Organic sales increased 3%. Unfavorable foreign exchange decreased sales by approximately $4 million, or 2%. Operating profit in the fourth quarter was $19.1 million, down 22% from $24.5 million in the prior year period. Operating margin was 9.1%, down 260 bps from a year ago. Excluding a favorable restructuring
2
| ||||||||||||||
benefit of approximately $0.1 million in the current year, and an aggregate $0.2 million of restructuring charges and Seeger divestiture adjustments last year, adjusted operating profit of $18.9 million was down 23% from 2020, and adjusted operating margin of 9.0% was down 280 bps. The decrease in adjusted operating profit was primarily driven by higher labor, raw material and freight costs, and costs incurred in support of segment growth initiatives.
Industrial’s full year 2021 sales were $896 million, up 16% from $770 million a year ago. Organic sales were up 14%. The Seeger divestiture had an unfavorable sales impact of 1%, while favorable foreign exchange had a positive impact of 3%. Full year operating profit of $97.7 million was up 47% from $66.6 million in the prior year. On an adjusted basis, operating profit was $97.8 million versus $85.0 million a year ago, an increase of 15%. Adjusted operating margin was 10.9%, down 10 bps from 2020.
Aerospace
Fourth quarter sales were $101 million, up 26% from $80 million last year, benefitting from an improving aerospace end market. Aerospace original equipment manufacturing (“OEM”) sales increased 18%, while aftermarket sales increased 45% compared to the prior year period.
Operating profit was $16.3 million in the fourth quarter, up 99% from $8.2 million in the prior year period. Excluding $0.2 million of restructuring costs this year, adjusted operating profit of $16.5 million was up 101% from a year ago. The increase in adjusted operating profit was driven by the contribution of higher sales volumes and favorable productivity, offset in part by higher compensation costs including incentive compensation. Adjusted operating margin was 16.4%, up 620 bps from 10.2% last year.
Full year 2021 Aerospace sales were $362 million, up 2% from $354 million last year. Operating profit was $52.3 million, down 8% from last year’s $56.8 million while operating margin was 14.4%, down 160 bps from a year ago. On an adjusted basis, operating profit was $53.2 million down 10% from a year ago and adjusted operating margin was 14.7%, down 200 bps.
Aerospace OEM backlog ended 2021 at $680 million, up 2% from September 2021. The Company expects to convert approximately 40% of this backlog to revenue over the next 12 months.
Balance Sheet and Liquidity
Barnes’ balance sheet and liquidity profile remain well-positioned and supportive of ongoing investments in growth initiatives. The Company has liquidity of $103 million in cash and approximately $505 million available under the revolving credit facility, subject to covenants which would have allowed $202 million under our current credit agreements. With respect to the balance sheet, our “Debt to EBITDA” ratio, as defined in our credit agreements, was approximately 2.4 times at quarter end, down from 2.6 times at the end of the third quarter 2021.
3
| ||||||||||||||
2022 Full Year Outlook
Barnes expects 2022 organic sales to be up 8% to 10%. Foreign exchange is anticipated to have an unfavorable 2% impact on 2022 sales. Adjusted operating margin is forecasted to be in the range of 13.0% to 14.0%. Adjusted earnings are expected to be in the range of $2.20 to $2.45 per diluted share, up 13% to 26% from 2021’s adjusted earnings of $1.94 per share. 2022 adjusted earnings per share are anticipated to exclude a $0.02 impact related to residual restructuring activities primarily in the Aerospace segment. The Company forecasts capital expenditures of approximately $60 million and cash conversion of greater than 100% of net income. The effective tax rate for 2022 is expected to be approximately 25.5% to 26.5%.
“Despite meaningful headwinds which flow from the persistent influence of the pandemic in some of our businesses, we finished 2021 demonstrating noteworthy resilience. We again generated strong cash conversion, and our balance sheet continues to strengthen. We’ve made significant investments in innovation and growth during 2021, and these are expected to position us well moving forward, notwithstanding current market challenges. In addition, we remain committed to add to our portfolio through value enhancing acquisitions, and our diligence in finding strategic opportunities is ongoing,” said Julie K. Streich, Senior Vice President, Finance and Chief Financial Officer, Barnes.
Conference Call Information
Barnes will conduct a conference call with investors to discuss fourth quarter and full year 2021 results at 8:30 a.m. ET today, February 18, 2022. The public may access the conference through a live audio webcast available on the Investor Relations section of Barnes’ website at www.barnesgroupinc.com.
The conference is also available by direct dial at (888) 510-2379 in the U.S. or (646) 960-0691 outside of the U.S.; Conference ID 1137078. Supplemental materials will be posted to the Investor Relations section of the Company's website prior to the conference call.
In addition, the call will be recorded and available for playback from 12:00 p.m. (ET) on Friday, February 18, 2022 until 11:59 p.m. (ET) on Friday, February 25, 2022, by dialing (647) 362-9199; Conference ID 1137078.
Note:
(1) Organic sales growth represents the total reported sales increase within the Company’s ongoing businesses less the impact of foreign currency translation and acquisition and divestitures completed in the preceding twelve months.
About Barnes
Barnes Group Inc. (NYSE: B) pioneers technologies to help change the world. Employees across the globe are dedicated to Persistent Ingenuity™ – advancing what’s possible and delivering to the highest
4
| ||||||||||||||
standards. We serve a wide range of end markets and customers, including healthcare, automation, packaging, aerospace, mobility, and manufacturing, delivering breakthrough products and services to shape a more inclusive and sustainable world. For more information, visit www.barnesgroupinc.com.
Forward-Looking Statements
This press release contains forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements often address our expected future operating and financial performance and financial condition, and often contain words such as "anticipate," "believe," "expect," "plan," "estimate," "project," "continue," "will," "should," "may," and similar terms. These forward-looking statements do not constitute guarantees of future performance and are subject to a variety of risks and uncertainties that may cause actual results to differ materially from those expressed in the forward-looking statements. These include, among others: the Company’s ability to manage economic, business and geopolitical conditions, including global price inflation and shortages impacting the availability of materials; the duration and severity of the COVID-19 pandemic, including its impacts across our business on demand, supply chains, operations and liquidity; failure to successfully negotiate collective bargaining agreements or potential strikes, work stoppages or other similar events; changes in market demand for our products and services; rapid technological and market change; the ability to protect and avoid infringing upon intellectual property rights; challenges associated with the introduction or development of new products or transfer of work; higher risks in global operations and markets; the impact of intense competition; the physical and operational risks from natural disasters, severe weather events, climate change which may limit accessibility to sufficient water resources, outbreaks of contagious diseases and other adverse public health developments, and acts of terrorism; the failure to achieve anticipated cost savings and benefits associated with workforce reductions and restructuring actions; currency fluctuations and foreign currency exposure; impacts from goodwill impairment and related charges; our dependence upon revenues and earnings from a small number of significant customers; a major loss of customers; inability to realize expected sales or profits from existing backlog due to a range of factors, including changes in customer sourcing decisions, material changes, production schedules and volumes of specific programs; the impact of government budget and funding decisions; government tariffs, trade agreements and trade policies; changes or uncertainties in laws, regulations, rates, policies or interpretations that impact the Company’s business operations or tax status, including those that address climate change, environmental, health and safety matters, and the materials processed by our products or their end markets; fluctuations in the pricing or availability of raw materials, freight, transportation, utilities and other items required by our operations; labor shortages or other business interruptions at transportation centers, shipping ports, our suppliers’ facilities or our facilities; disruptions in information technology systems, including as a result of cybersecurity attacks or data security breaches; the ability to hire and retain senior management and qualified personnel; the continuing impact of prior acquisitions and divestitures, and any other future strategic actions, and our ability to achieve the financial and operational targets set in connection with any such actions; the ability to achieve social and environmental performance goals; the outcome of pending and future litigation and governmental proceedings; the impact of actual, potential or alleged defects or failures of our products or third-party products within which our products are integrated, including product liabilities, product recall costs and uninsured claims;
5
| ||||||||||||||
future repurchases of common stock; future levels of indebtedness; and other risks and uncertainties described in documents filed with or furnished to the Securities and Exchange Commission ("SEC") by the Company, including, among others, those in the Management's Discussion and Analysis of Financial Condition and Results of Operations and Risk Factors sections of the Company's filings. The Company assumes no obligation to update its forward-looking statements.
Category: Earnings
Category: General
Investors:
Barnes Group Inc.
William Pitts
Vice President, Investor Relations
860.583.7070
6
BARNES GROUP INC.
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per share data)
(Unaudited)
| Three months ended December 31, | Twelve months ended December 31, | ||||||||||||||||||||||||||||||||||
| 2021 | 2020 | % Change | 2021 | 2020 | % Change | ||||||||||||||||||||||||||||||
| Net sales | $ | 311,000 | $ | 289,125 | 7.6 | $ | 1,258,846 | $ | 1,124,391 | 12.0 | |||||||||||||||||||||||||
| Cost of sales | 200,906 | 189,024 | 6.3 | 803,850 | 721,238 | 11.5 | |||||||||||||||||||||||||||||
| Selling and administrative expenses | 74,708 | 67,403 | 10.8 | 304,978 | 279,783 | 9.0 | |||||||||||||||||||||||||||||
| 275,614 | 256,427 | 7.5 | 1,108,828 | 1,001,021 | 10.8 | ||||||||||||||||||||||||||||||
| Operating income | 35,386 | 32,698 | 8.2 | 150,018 | 123,370 | 21.6 | |||||||||||||||||||||||||||||
| Operating margin | 11.4 | % | 11.3 | % | 11.9 | % | 11.0 | % | |||||||||||||||||||||||||||
| Interest expense | 3,766 | 4,021 | (6.3) | 16,209 | 15,944 | 1.7 | |||||||||||||||||||||||||||||
| Other expense (income), net | 2,041 | 3,230 | (36.8) | 5,992 | 5,931 | 1.0 | |||||||||||||||||||||||||||||
| Income before income taxes | 29,579 | 25,447 | 16.2 | 127,817 | 101,495 | 25.9 | |||||||||||||||||||||||||||||
| Income taxes | 1,443 | 7,730 | (81.3) | 27,944 | 38,120 | (26.7) | |||||||||||||||||||||||||||||
| Net income | $ | 28,136 | $ | 17,717 | 58.8 | $ | 99,873 | $ | 63,375 | 57.6 | |||||||||||||||||||||||||
| Common dividends | $ | 8,109 | $ | 8,100 | 0.1 | $ | 32,402 | $ | 32,402 | — | |||||||||||||||||||||||||
| Per common share: | |||||||||||||||||||||||||||||||||||
| Net income: | |||||||||||||||||||||||||||||||||||
| Basic | $ | 0.55 | $ | 0.35 | 57.1 | $ | 1.96 | $ | 1.25 | 56.8 | |||||||||||||||||||||||||
| Diluted | 0.55 | 0.35 | 57.1 | 1.96 | 1.24 | 58.1 | |||||||||||||||||||||||||||||
| Dividends | 0.16 | 0.16 | — | 0.64 | 0.64 | — | |||||||||||||||||||||||||||||
| Weighted average common shares outstanding: | |||||||||||||||||||||||||||||||||||
| Basic | 50,928,466 | 50,865,216 | 0.1 | 50,926,374 | 50,880,846 | 0.1 | |||||||||||||||||||||||||||||
| Diluted | 51,058,961 | 51,021,633 | 0.1 | 51,079,063 | 51,097,586 | (0.0) | |||||||||||||||||||||||||||||
7
BARNES GROUP INC.
OPERATIONS BY REPORTABLE BUSINESS SEGMENT
(Dollars in thousands)
(Unaudited)
| Three months ended December 31, | Twelve months ended December 31, | |||||||||||||||||||||||||||||||||||||
| 2021 | 2020 | % Change | 2021 | 2020 | % Change | |||||||||||||||||||||||||||||||||
| Net sales | ||||||||||||||||||||||||||||||||||||||
| Industrial | $ | 210,275 | $ | 209,080 | 0.6 | $ | 896,495 | $ | 770,127 | 16.4 | ||||||||||||||||||||||||||||
| Aerospace | 100,725 | 80,045 | 25.8 | 362,363 | 354,272 | 2.3 | ||||||||||||||||||||||||||||||||
| Intersegment sales | — | — | (12) | (8) | ||||||||||||||||||||||||||||||||||
| Total net sales | $ | 311,000 | $ | 289,125 | 7.6 | $ | 1,258,846 | $ | 1,124,391 | 12.0 | ||||||||||||||||||||||||||||
| Operating profit | ||||||||||||||||||||||||||||||||||||||
| Industrial | $ | 19,091 | $ | 24,519 | (22.1) | $ | 97,726 | $ | 66,582 | 46.8 | ||||||||||||||||||||||||||||
| Aerospace | 16,295 | 8,179 | 99.2 | 52,292 | 56,788 | (7.9) | ||||||||||||||||||||||||||||||||
| Total operating profit | $ | 35,386 | $ | 32,698 | 8.2 | $ | 150,018 | $ | 123,370 | 21.6 | ||||||||||||||||||||||||||||
| Operating margin | Change | Change | ||||||||||||||||||||||||||||||||||||
| Industrial | 9.1 | % | 11.7 | % | (260) | bps. | 10.9 | % | 8.6 | % | 230 | bps. | ||||||||||||||||||||||||||
| Aerospace | 16.2 | % | 10.2 | % | 600 | bps. | 14.4 | % | 16.0 | % | (160) | bps. | ||||||||||||||||||||||||||
| Total operating margin | 11.4 | % | 11.3 | % | 10 | bps. | 11.9 | % | 11.0 | % | 90 | bps. | ||||||||||||||||||||||||||
8
BARNES GROUP INC.
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
(Unaudited)
| December 31, 2021 | December 31, 2020 | ||||||||||
| Assets | |||||||||||
| Current assets | |||||||||||
| Cash and cash equivalents | $ | 102,860 | $ | 79,145 | |||||||
| Accounts receivable | 262,257 | 251,460 | |||||||||
| Inventories | 239,655 | 238,008 | |||||||||
| Prepaid expenses and other current assets | 75,437 | 73,732 | |||||||||
| Total current assets | 680,209 | 642,345 | |||||||||
| Deferred income taxes | 21,976 | 22,092 | |||||||||
| Property, plant and equipment, net | 341,462 | 370,947 | |||||||||
| Goodwill | 955,370 | 1,011,580 | |||||||||
| Other intangible assets, net | 500,246 | 564,132 | |||||||||
| Other assets | 77,557 | 65,130 | |||||||||
| Total assets | $ | 2,576,820 | $ | 2,676,226 | |||||||
| Liabilities and Stockholders' Equity | |||||||||||
| Current liabilities | |||||||||||
| Notes and overdrafts payable | $ | 1,900 | $ | 2,115 | |||||||
| Accounts payable | 131,076 | 112,428 | |||||||||
| Accrued liabilities | 175,583 | 178,560 | |||||||||
| Long-term debt - current | 1,835 | 2,276 | |||||||||
| Total current liabilities | 310,394 | 295,379 | |||||||||
| Long-term debt | 599,932 | 699,868 | |||||||||
| Accrued retirement benefits | 76,784 | 98,171 | |||||||||
| Deferred income taxes | 66,704 | 91,668 | |||||||||
| Long-term tax liability | 52,114 | 59,063 | |||||||||
| Other liabilities | 42,126 | 49,400 | |||||||||
| Total stockholders' equity | 1,428,766 | 1,382,677 | |||||||||
| Total liabilities and stockholders' equity | $ | 2,576,820 | $ | 2,676,226 | |||||||
9
BARNES GROUP INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(Unaudited)
| Twelve months ended December 31, | |||||||||||
| 2021 | 2020 | ||||||||||
| Operating activities: | |||||||||||
| Net income | $ | 99,873 | $ | 63,375 | |||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization | 91,085 | 87,656 | |||||||||
| Gain on disposition of property, plant and equipment | (1,027) | (94) | |||||||||
| Stock compensation expense | 11,470 | 10,300 | |||||||||
| Seeger divestiture charges | — | 6,677 | |||||||||
| Changes in assets and liabilities, net of the effects of divestitures: | |||||||||||
| Accounts receivable | (18,793) | 107,381 | |||||||||
| Inventories | (7,350) | 2,147 | |||||||||
| Prepaid expenses and other current assets | (5,208) | (5,721) | |||||||||
| Accounts payable | 22,909 | (9,968) | |||||||||
| Accrued liabilities | (1,630) | (37,430) | |||||||||
| Deferred income taxes | (19,354) | (5,867) | |||||||||
| Long-term retirement benefits | 3,423 | (1,418) | |||||||||
| Long-term tax liability | (6,949) | (6,949) | |||||||||
| Other | (643) | 5,373 | |||||||||
| Net cash provided by operating activities | 167,806 | 215,462 | |||||||||
| Investing activities: | |||||||||||
| Proceeds from disposition of property, plant and equipment | 3,007 | 449 | |||||||||
| Proceeds from the sale of businesses, net of cash sold | — | 36,062 | |||||||||
| Capital expenditures | (34,117) | (40,698) | |||||||||
| Other | 1,304 | — | |||||||||
| Net cash used by investing activities | (29,806) | (4,187) | |||||||||
| Financing activities: | |||||||||||
| Net change in other borrowings | (173) | (5,855) | |||||||||
| Payments on long-term debt | (115,507) | (266,424) | |||||||||
| Proceeds from the issuance of long-term debt | 48,300 | 98,107 | |||||||||
| Proceeds from the issuance of common stock | 1,427 | 1,989 | |||||||||
| Common stock repurchases | (5,229) | (15,550) | |||||||||
| Dividends paid | (32,402) | (32,402) | |||||||||
| Withholding taxes paid on stock issuances | (1,421) | (3,368) | |||||||||
| Other | (9,661) | 3,837 | |||||||||
| Net cash used by financing activities | (114,666) | (219,666) | |||||||||
| Effect of exchange rate changes on cash flows | (2,893) | 6,054 | |||||||||
| Increase (decrease) in cash, cash equivalents and restricted cash | 20,441 | (2,337) | |||||||||
| Cash, cash equivalents and restricted cash at beginning of year | 91,468 | 93,805 | |||||||||
| Cash, cash equivalents and restricted cash at end of year | 111,909 | 91,468 | |||||||||
| Less: Restricted cash, included in Prepaid expenses and other current assets | (4,524) | (4,944) | |||||||||
| Less: Restricted cash, included in Other assets | (4,525) | (7,379) | |||||||||
| Cash and cash equivalents at end of year | $ | 102,860 | $ | 79,145 | |||||||
10
BARNES GROUP INC.
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW
(Dollars in thousands)
(Unaudited)
| Twelve months ended December 31, | |||||||||||
| 2021 | 2020 | ||||||||||
| Free cash flow: | |||||||||||
| Net cash provided by operating activities | $ | 167,806 | $ | 215,462 | |||||||
| Capital expenditures | (34,117) | (40,698) | |||||||||
Free cash flow (1) | $ | 133,689 | $ | 174,764 | |||||||
| Free cash flow to net income cash conversion ratio (as adjusted): | |||||||||||
| Net income | $ | 99,873 | $ | 63,375 | |||||||
| Seeger divestiture charges | — | 6,677 | |||||||||
Net income (as adjusted) (2) | $ | 99,873 | $ | 70,052 | |||||||
Free cash flow to net income cash conversion ratio (as adjusted) (2) | 134 | % | 249 | % | |||||||
Notes:
(1) The Company defines free cash flow as net cash provided by operating activities less capital expenditures. The Company believes that the free cash flow metric is useful to investors and management as a measure of cash generated by business operations that can be used to invest in future growth, pay dividends, repurchase stock and reduce debt. This metric can also be used to evaluate the Company's ability to generate cash flow from business operations and the impact that this cash flow has on the Company's liquidity.
(2) For the purpose of calculating the cash conversion ratio, the Company has excluded the Seeger divestiture charges from 2020 net income.
11
BARNES GROUP INC.
NON-GAAP FINANCIAL MEASURE RECONCILIATION
(Dollars in thousands, except per share data)
(Unaudited)
| Three months ended December 31, | Twelve months ended December 31, | |||||||||||||||||||||||||||||||||||||
| 2021 | 2020 | % Change | 2021 | 2020 | % Change | |||||||||||||||||||||||||||||||||
| SEGMENT RESULTS | ||||||||||||||||||||||||||||||||||||||
| Operating Profit - Industrial Segment (GAAP) | $ | 19,091 | $ | 24,519 | (22.1) | $ | 97,726 | $ | 66,582 | 46.8 | ||||||||||||||||||||||||||||
| Restructuring/reduction in force charges | (144) | 141 | 103 | 15,907 | ||||||||||||||||||||||||||||||||||
| Seeger divestiture adjustments | — | 57 | — | 2,466 | ||||||||||||||||||||||||||||||||||
Operating Profit - Industrial Segment as adjusted (Non-GAAP) (1) | $ | 18,947 | $ | 24,717 | (23.3) | $ | 97,829 | $ | 84,955 | 15.2 | ||||||||||||||||||||||||||||
| Operating Margin - Industrial Segment (GAAP) | 9.1 | % | 11.7 | % | (260) | bps. | 10.9 | % | 8.6 | % | 230 | bps. | ||||||||||||||||||||||||||
Operating Margin - Industrial Segment as adjusted (Non-GAAP) (1) | 9.0 | % | 11.8 | % | (280) | bps. | 10.9 | % | 11.0 | % | (10) | bps. | ||||||||||||||||||||||||||
| Operating Profit - Aerospace Segment (GAAP) | $ | 16,295 | $ | 8,179 | 99.2 | $ | 52,292 | $ | 56,788 | (7.9) | ||||||||||||||||||||||||||||
| Restructuring/reduction in force charges | 194 | 8 | 864 | 2,251 | ||||||||||||||||||||||||||||||||||
Operating Profit - Aerospace Segment as adjusted (Non-GAAP) (1) | $ | 16,489 | $ | 8,187 | 101.4 | $ | 53,156 | $ | 59,039 | (10.0) | ||||||||||||||||||||||||||||
| Operating Margin - Aerospace Segment (GAAP) | 16.2 | % | 10.2 | % | 600 | bps. | 14.4 | % | 16.0 | % | (160) | bps. | ||||||||||||||||||||||||||
Operating Margin - Aerospace Segment as adjusted (Non-GAAP) (1) | 16.4 | % | 10.2 | % | 620 | bps. | 14.7 | % | 16.7 | % | (200) | bps. | ||||||||||||||||||||||||||
| CONSOLIDATED RESULTS | ||||||||||||||||||||||||||||||||||||||
| Operating Income (GAAP) | $ | 35,386 | $ | 32,698 | 8.2 | $ | 150,018 | $ | 123,370 | 21.6 | ||||||||||||||||||||||||||||
| Restructuring/reduction in force charges | 50 | 149 | 967 | 18,158 | ||||||||||||||||||||||||||||||||||
| Seeger divestiture adjustments | — | 57 | — | 2,466 | ||||||||||||||||||||||||||||||||||
Operating Income as adjusted (Non-GAAP) (1) | $ | 35,436 | $ | 32,904 | 7.7 | $ | 150,985 | $ | 143,994 | 4.9 | ||||||||||||||||||||||||||||
| Operating Margin (GAAP) | 11.4 | % | 11.3 | % | 10 | bps. | 11.9 | % | 11.0 | % | 90 | bps. | ||||||||||||||||||||||||||
Operating Margin as adjusted (Non-GAAP) (1) | 11.4 | % | 11.4 | % | — | bps. | 12.0 | % | 12.8 | % | (80) | bps. | ||||||||||||||||||||||||||
| Diluted Net Income per Share (GAAP) | $ | 0.55 | $ | 0.35 | 57.1 | $ | 1.96 | $ | 1.24 | 58.1 | ||||||||||||||||||||||||||||
| Foreign tax matters | — | — | (0.04) | — | ||||||||||||||||||||||||||||||||||
| Restructuring/reduction in force charges | — | 0.01 | 0.02 | 0.27 | ||||||||||||||||||||||||||||||||||
| Seeger divestiture adjustments | — | — | — | 0.13 | ||||||||||||||||||||||||||||||||||
Diluted Net Income per Share as adjusted (Non-GAAP) (1) | $ | 0.55 | $ | 0.36 | 52.8 | $ | 1.94 | $ | 1.64 | 18.3 | ||||||||||||||||||||||||||||
| Full-Year 2022 Outlook | ||||||||||||||||||||||||||||||||||||||
| Diluted Net Income per Share (GAAP) | $ | 2.18 | to | $ | 2.43 | |||||||||||||||||||||||||||||||||
| Restructuring/reduction in force charges | 0.02 | |||||||||||||||||||||||||||||||||||||
Diluted Net Income per Share as adjusted (Non-GAAP) (1) | $ | 2.20 | to | $ | 2.45 | |||||||||||||||||||||||||||||||||
Notes:
(1) The Company has excluded the following from its "as adjusted" financial measurements for 2021: 1) the impact of certain foreign tax matters including a benefit related to the Italy tax realignment, partially offset by a charge related to the UK tax rate and 2) charges related to restructuring actions at certain businesses. The Company has excluded the following from its "as adjusted" financial measurements for 2020: 1) adjustments related to the divestiture of the Seeger business, including $2.5M reflected within the Industrial segment's operating profit and $4.2M of tax expense and 2) charges taken in 2020 related to restructuring and workforce reduction actions implemented across its businesses, including $18.2M reflected within operating profit ($0.1M in the fourth quarter) and $1.0M reflected within other expense (income), net ($0.5M in the fourth quarter). The tax charges resulting from the divestiture were recorded in the first quarter of 2020 following the completion of the sale. The tax effects of the restructuring actions were calculated based on the respective tax jurisdictions and ranged from approximately 15% to approximately 34%. Management believes that these adjustments provide the Company and its investors with an indication of our baseline performance excluding items that are not considered to be reflective of our ongoing results. Management does not intend results excluding the adjustments to represent results as defined by GAAP, and the reader should not consider it as an alternative measurement calculated in accordance with GAAP, or as an indicator of the Company's performance. Accordingly, the measurements have limitations depending on their use.
12