Quanex Building Products Corporation Reports Strong Year-End Results Driven by Tyman Acquisition
Quanex Building Products Corporation Reports Strong Year-End Results Driven by Tyman Acquisition
Quanex Building Products reported increased net sales and integration progress post-Tyman acquisition, despite margin pressures and net losses.
Quanex Building Products报告显示,在Tyman收购后,尽管利润压力和净亏损,但净销售额和整合进展均有所增加。
Quiver AI Summary
Quiver AI 概要
Quanex Building Products Corporation reported strong financial results for the fiscal year ending October 31, 2024, driven by the successful acquisition of Tyman. Net sales rose 66.6% year-over-year in Q4 to $492.2 million, with total sales for the year reaching $1.28 billion, a 13.0% increase. However, net income for the year was $33.1 million, significantly lower than the previous year's $82.5 million, reflecting a net loss of $13.9 million in the fourth quarter. The company has made progress in integrating Tyman ahead of schedule and has repaid $53.75 million in debt since closing the acquisition. Looking ahead, Quanex expects to navigate ongoing demand softness but anticipates improvement in the second half of 2025, supported by seasonal trends and improved consumer confidence. The company also plans to provide details on its new operating structure and growth strategy during an Investor and Analyst Day on February 6, 2025.
Quanex Building Products Corporation报告称,截止到2024年10月31日的财年中,因成功收购Tyman而业绩强劲。第四季度净销售额同比增长66.6%,达到49220万,全年总销售额达到12.8亿,同比增长13.0%。然而,全年净利润为3310万,显著低于前一年的8250万,反映出第四季度净亏损1390万。公司在整合Tyman方面已提前取得进展,自收购完成以来已偿还5375万债务。展望未来,Quanex预计将应对持续的需求疲软,但预期2025年下半年将有改善,得益于季节性趋势和消费者信心的提升。公司还计划在2025年2月6日的投资者与分析师日上提供关于其新运营结构和增长策略的详细信息。
Potential Positives
潜在的积极因素
- Net sales increased by 66.6% year-over-year for the fourth quarter and 13.0% for the full year, significantly boosted by the integration of the Tyman acquisition.
- About $54 million of debt was repaid since the Tyman acquisition, improving the company's balance sheet and financial stability.
- Margin expansion was achieved on a consolidated basis for the full year, driven by effective cost control and synergies from the Tyman acquisition.
- The company scheduled an Investor and Analyst Day for February 6, 2025, to provide updates on its operational strategy and performance, indicating proactive investor communication and engagement.
- 净销售额在第四季度同比增长66.6%,全年增长13.0%,得益于Tyman收购的整合。
- 自Tyman收购以来,约5400万债务已被偿还,改善了公司的资产负债表和财务稳定性。
- 在整体基础上实现了利润扩张,得益于有效的成本控制和来自Tyman收购的协同效应。
- 公司为2025年2月6日安排了投资者与分析师日,以提供有关其运营策略和业绩的最新信息,表明其积极的投资者沟通与参与。
Potential Negatives
潜在负面因素
- Despite a 66.6% increase in net sales due to the Tyman acquisition, excluding Tyman, net sales would have declined by 2.3% for the fourth quarter and 5.0% for the full year, indicating underlying sales weaknesses in the legacy segments.
- The company reported a net loss of $13.9 million for the fourth quarter of 2024, contrasting sharply with a profit of $27.4 million in the prior year, and net income for the full year also fell significantly from $82.5 million to $33.1 million.
- Free cash flow was negative at ($8.2 million) for the quarter and decreased significantly year-over-year, suggesting potential liquidity challenges despite efforts to manage working capital and repay debt.
- 尽管由于收购Tyman,净销售额增加了66.6%,但排除Tyman后,第四季度的净销售额将下降2.3%,全年下降5.0%,显示出已有业务部门的基本销售疲软。
- 该公司报告2024年第四季度净亏损1390万,与去年2740万的利润形成鲜明对比,全年的净利润也大幅下降,从8250万降至3310万。
- 本季度自由现金流为负数(820万),与去年相比大幅下降,尽管进行着管理营运资金和偿还债务的努力,这显示出潜在的流动性挑战。
FAQ
常见问题
What were Quanex's net sales for the fourth quarter of 2024?
Quanex在2024年第四季度的净销售额是多少?
Quanex reported net sales of $492.2 million for the fourth quarter of 2024, a 66.6% increase from the previous year.
Quanex报告2024年第四季度净销售额为49220万,比去年增加66.6%。
How much debt has Quanex repaid since acquiring Tyman?
自收购Tyman以来,Quanex偿还了多少债务?
Since acquiring Tyman on August 1, 2024, Quanex has repaid approximately $53.75 million in debt.
自2024年8月1日收购Tyman以来,Quanex已偿还约5375万美元的债务。
What were the adjusted earnings for Quanex in 2024?
2024年Quanex的调整后的收益是多少?
Quanex reported adjusted net income of $28.6 million and adjusted diluted EPS of $0.61 for the third quarter ended October 31, 2024.
Quanex报告的调整后净利润为2860万美元,调整后摊薄后每股收益为0.61美元,截止到2024年10月31日的第三季度。
When will Quanex hold its Investor and Analyst Day?
Quanex什么时候举行投资者和分析师日?
Quanex will host its Investor and Analyst Day on February 6, 2025, at the New York Stock Exchange.
Quanex将在2025年2月6日于纽约证券交易所举行投资者和分析师日。
How did Quanex's gross margin change in 2024?
2024年Quanex的毛利率变化如何?
Quanex's gross margin for the full year 2024 was $305.6 million, reflecting effective cost control and improved margins from the Tyman acquisition.
2024年Quanex的全年毛利率为30560万美元,反映了有效的成本控制和Tyman收购带来的改善利润率。
Disclaimer: This is an AI-generated summary of a press release distributed by GlobeNewswire. The model used to summarize this release may make mistakes. See the full release here.
免责声明:这是由GlobeNewswire分发的新闻稿的人工智能生成摘要。用于总结这份稿件的模型可能会出错。请在这里查看完整发布。
$NX Insider Trading Activity
$NX 内部交易活动
$NX insiders have traded $NX stock on the open market 1 times in the past 6 months. Of those trades, 0 have been purchases and 1 have been sales.
$NX 内部人员在过去6个月内在公开市场上交易了1次$NX股票。其中0次为购买,1次为出售。
Here's a breakdown of recent trading of $NX stock by insiders over the last 6 months:
以下是过去6个月内内部人员对$NX股票的最近交易情况:
- GEORGE LAVERNE WILSON (President & CEO) sold 6,300 shares.
- 乔治·拉温·威尔逊(总裁兼首席执行官)出售了6,300股。
To track insider transactions, check out Quiver Quantitative's insider trading dashboard.
要跟踪内部交易,请查看Quiver Quantitative的内部交易特斯拉-仪表。
$NX Hedge Fund Activity
$NX 对冲基金活动
We have seen 150 institutional investors add shares of $NX stock to their portfolio, and 86 decrease their positions in their most recent quarter.
我们看到150个机构投资者在最近一个季度增加了$NX股票的持股,而86个投资者减少了他们的持股。
Here are some of the largest recent moves:
以下是最近的一些重大变动:
- BLACKROCK, INC. added 2,080,234 shares (+39.5%) to their portfolio in Q3 2024
- VANGUARD GROUP INC added 1,513,032 shares (+40.9%) to their portfolio in Q3 2024
- PACER ADVISORS, INC. removed 1,295,125 shares (-100.0%) from their portfolio in Q3 2024
- ARTEMIS INVESTMENT MANAGEMENT LLP added 552,909 shares (+inf%) to their portfolio in Q3 2024
- LSV ASSET MANAGEMENT removed 372,748 shares (-43.4%) from their portfolio in Q3 2024
- ARROWSTREET CAPITAL, LIMITED PARTNERSHIP added 362,763 shares (+164.9%) to their portfolio in Q3 2024
- STATE STREET CORP added 351,778 shares (+28.1%) to their portfolio in Q3 2024
- 贝莱德公司在2024年第三季度新增了2,080,234股(+39.5%)的股份
- 先锋集团公司在2024年第三季度新增了1,513,032股(+40.9%)的股份
- PACER顾问公司在2024年第三季度从其投资组合中移除了1,295,125股(-100.0%)的股份
- 阿尔忒弥斯投资管理有限责任公司在2024年第三季度新增了552,909股(+inf%)的股份
- LSV资产管理在2024年第三季度移除了372,748股(-43.4%)的股份
- 箭街资本有限合伙公司在2024年第三季度新增了362,763股(+164.9%)的股份
- 州街公司在2024年第三季度新增了351,778股(+28.1%)的股份
To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.
要跟踪对冲基金的股票投资组合,请查看Quiver Quantitative的机构持有情况仪表。
Full Release
完整发布
Contribution from Tyman Acquisition Boosts Results
Margin Expansion Realized on Consolidated Basis for Full Year
$53.75 Million of Debt Repaid Since Closing Tyman Acquisition
Integration of Transformative Acquisition Progressing Ahead of Schedule
Realization of Synergies Ongoing
Tyman收购的贡献提升了业绩
全年合并基础上的毛利率扩张实现
$5375万债务自Tyman收购以来已偿还
变革性收购的整合进展超前于计划
协同效应的实现仍在继续
HOUSTON, Dec. 12, 2024 (GLOBE NEWSWIRE) --
Quanex Building Products Corporation
(NYSE:NX) ("Quanex" or the "Company") today announced its results for the three months and twelve months ended October 31, 2024.
休斯顿,2024年12月12日(全球新闻通讯社)--
quanex building products
(纽交所:NX) ("Quanex"或"公司")今天公布了截至2024年10月31日的三个月和十二个月的业绩。
The Company reported the following selected financial results:
公司报告了以下精选财务结果:
Three Months Ended October 31, |
Twelve Months Ended October 31, |
||||||||
($ in millions, except per share data) |
2024 |
2023 |
2024 |
2023 |
|||||
Net Sales |
$492.2 |
$295.5 |
$1,277.9 |
$1,130.6 |
|||||
Gross Margin |
$117.1 |
$80.0 |
$305.6 |
$277.5 |
|||||
Gross Margin % |
23.8 % |
27.1 % |
23.9 % |
24.5 % |
|||||
Net (Loss) Income |
($13.9) |
$27.4 |
$33.1 |
$82.5 |
|||||
Diluted EPS |
($0.30) |
$0.83 |
$0.90 |
$2.50 |
|||||
Adjusted Net Income |
$28.6 |
$31.2 |
$80.4 |
$90.9 |
|||||
Adjusted Diluted EPS |
$0.61 |
$0.95 |
$2.19 |
$2.75 |
|||||
Adjusted EBITDA |
$81.1 |
$50.8 |
$182.4 |
$159.6 |
|||||
Adjusted EBITDA Margin % |
16.5 % |
17.2 % |
14.3 % |
14.1 % |
|||||
Cash Provided by Operating Activities |
$5.5 |
$44.5 |
$88.8 |
$147.1 |
|||||
Free Cash Flow |
($8.2) |
$29.6 |
$51.7 |
$109.7 |
|||||
(See Non-GAAP Terminology Definitions and Disclaimers section, Non-GAAP Financial Measure Disclosure table, Selected Segment Data table and reconciliation tables for additional information) |
截至10月31日的三个月 |
截至十月三十一日的十二个月 |
||||||||
($ in millions, except per share data) |
2024 |
2023 |
2024 |
2023 |
|||||
净销售额 |
$492.2 |
$295.5 |
$1,277.9 |
$1,130.6 |
|||||
毛利率 |
$117.1 |
$80.0 |
$305.6 |
$277.5 |
|||||
毛利率% |
23.8 % |
27.1 % |
23.9 % |
24.5 % |
|||||
净(亏损)利润 |
($13.9) |
$27.4 |
$33.1 |
$82.5 |
|||||
摊薄后每股收益 |
($0.30) |
$0.83 |
$0.90 |
$2.50 |
|||||
调整后的净利润 |
$28.6 |
$31.2 |
$80.4 |
$90.9 |
|||||
调整后摊薄每股收益 |
$0.61 |
$0.95 |
$2.19 |
$2.75 |
|||||
调整后的EBITDA |
$81.1 |
$50.8 |
$182.4 |
$159.6 |
|||||
调整后的EBITDA毛利率% |
16.5 % |
17.2 % |
14.3 % |
14.1 % |
|||||
经营活动提供的现金 |
$5.5 |
$44.5 |
$88.8 |
$147.1 |
|||||
自由现金流 |
($8.2) |
$29.6 |
$51.7 |
$109.7 |
|||||
(请参见非公认会计原则术语定义和免责声明部分、非公认会计财务指标披露表、精选部门数据表和重述表以获取更多信息) |
George Wilson, Chairman, President and Chief Executive Officer, commented, "On a consolidated basis, results for the fourth quarter and full year were boosted by the contribution from the Tyman acquisition. Results from the legacy Quanex business were in-line with our expectations for both the fourth quarter and full year. We are pleased with profitability despite the soft macro environment we experienced throughout 2024. Overall, we executed on our plan from an operational standpoint, and we executed on our long-term profitable growth strategy by closing on the transformative Tyman acquisition in August. In addition, our continued focus on cash flow and managing working capital enabled us to repay approximately $54 million in debt since closing the acquisition on August 1, 2024.
乔治·威尔逊,董事长、总裁兼首席执行官评论道:“从合并的角度来看,第四季度和全年的业绩得益于Tyman收购的贡献。Quanex的遗留业务的业绩符合我们对第四季度和全年的预期。尽管在2024年我们经历了疲软的宏观环境,但我们对盈利能力感到满意。总体而言,从运营的角度来看,我们执行了我们的计划,并通过在8月完成具有转型意义的Tyman收购,执行了我们的长期盈利增长战略。此外,我们对现金流的持续关注和对营运资本的管理使我们能够在2024年8月1日收购完成以来偿还约5400万美元的债务。
"As we transition into 2025, we expect the current demand softness to persist until the spring selling season, but our expectations are that results will improve in the second half of 2025 due to typical seasonality combined with the benefit from unwinding pent up demand as interest rates continue to trend lower and consumer confidence improves. We will continue to focus on integrating the legacy Tyman business and capturing the targeted synergies. We have also settled on a new operating structure that is designed around our core competencies, which should enable us to capitalize on existing commercial opportunities and tap into new innovative solutions. Furthermore, we continue to be excited about building a stronger, more profitable company over time and creating additional value for our shareholders. We have scheduled an Investor and Analyst Day on February 6, 2025, to unveil the 'new' Quanex, which will include providing detail on the revamped operating structure, guidance for 2025 and an update on our long-term profitable growth strategy."
“随着我们过渡到2025年,我们预计当前的需求疲软将在春季销售季节之前持续,但我们的预期是,由于典型的季节性因素,加上利率持续下降和消费信心改善的好处,2025年下半年的业绩将会改善。我们将继续专注于整合Legacy Tyman业务并捕获目标协同效应。我们还确定了一种新的运营结构,该结构是围绕我们的核心能力设计的,这应该使我们能够利用现有的商业机会,并触及新的创新解决方案。此外,我们仍然对随着时间的推移建立一个更强大、更有盈利能力的公司以及为我们的股东创造额外价值感到兴奋。我们已经安排在2025年2月6日举行投资者和分析师日,以揭示“新”的Quanex,这将包括提供改进的运营结构的详细信息、2025年的指导以及对我们长期盈利增长战略的更新。”
Fourth Quarter and Fiscal 2024 Results Summary
2024财年第四季度及全年业绩摘要
Quanex reported net sales of $492.2 million during the three months ended October 31, 2024, which represents an increase of 66.6% compared to $295.5 million for the same period of 2023. The Company reported net sales of $1.28 billion during the twelve months ended October 31, 2024, which represents an increase of 13.0% compared to $1.13 billion for the same period of 2023. The increases reflect the contribution from the Tyman acquisition that closed on August 1, 2024. Excluding the contribution from Tyman, net sales would have declined by 2.3% for the fourth quarter of 2024 and 5.0% for the full year, largely due to lower volume. Quanex reported a decline in net sales of 4.7% for the fourth quarter of 2024 and a decline of 2.6% in net sales for the full year in its North American Fenestration segment. In its North American Cabinet Components segment, Quanex reported an increase of 1.7% in net sales for the fourth quarter and a decline of 7.9% in net sales for the full year. Excluding foreign exchange impact, the Company realized a decrease in net sales of 1.2% for the fourth quarter and a decrease of 8.9% in net sales for the full year in its European Fenestration segment. In addition, Quanex reported net sales of $203.4 million related to the Tyman acquisition during the fourth quarter of 2024. (See Sales Analysis table for additional information)
Quanex在截至2024年10月31日的三个月内报告了净销售额为49220万美金,较2023年同期的29550万美金增长了66.6%。公司在截至2024年10月31日的十二个月内报告的净销售额为12.8亿美金,较2023年同期的11.3亿美金增长了13.0%。这些增长反映了2024年8月1日完成的Tyman收购的贡献。排除Tyman的贡献,2024年第四季度的净销售额将下降2.3%,全年下降5.0%,主要由于成交量的减少。Quanex在北美窗户行业报告了2024年第四季度净销售额下降4.7%,全年净销售额下降2.6%。在北美柜体元件行业,Quanex报告了第四季度净销售额增长1.7%,全年净销售额下降7.9%。排除汇率影响,公司在其欧洲窗户行业报告了第四季度净销售额下降1.2%,全年净销售额下降8.9%。此外,Quanex报告了与Tyman收购相关的2024年第四季度净销售额为20340万美金。(更多信息请见销售分析表)
The increase in adjusted earnings for the three months and twelve months ended October 31, 2024 was mostly attributable to the contribution from the Tyman acquisition; however, the increase in adjusted earnings was also due in part to the lower cost of sales, including labor, related to lower volumes and deflation in the price of raw materials. Quanex was able to realize margin expansion in the fourth quarter in its North American Fenestration segment mainly due to effective cost control. In addition, the Company was also able to realize margin expansion on a consolidated basis for the full year, primarily driven by the contribution from the Tyman acquisition.
截至2024年10月31日的三个月和十二个月调整后收益的增长主要归因于Tyman收购的贡献;然而,调整后收益的增长在一定程度上也由于销售成本的降低,包括与较低销量相关的劳动力成本以及原材料价格的通货紧缩。Quanex在其北美窗户领域的第四季度实现了毛利率的扩张,主要得益于有效的成本控制。此外,公司在合并基础上全年也实现了毛利率的扩张,主要受益于Tyman收购的贡献。
Balance Sheet & Liquidity Update
资产负债表及流动性更新
The Company borrowed $770 million ($500 Term Loan A and $270 on Senior Secured Revolving Credit Facility) to acquire Tyman on August 1, 2024. Quanex repaid $53.75 million in debt during the fourth quarter of 2024. As of October 31, 2024, the Company had total debt of $776.9 million and Quanex's leverage ratio of Net Debt to LTM Adjusted EBITDA was 3.7x. As of October 31, 2024, the Company's LTM Net Income was $33.1 million and LTM Adjusted EBITDA was $182.4 million (See Non-GAAP Terminology Definitions and Disclaimers section, Net Debt Reconciliation table and Last Twelve Months Adjusted EBITDA Reconciliation table for additional information)
公司于2024年8月1日借款77000万美金(500万的A类定期贷款和270万的高级担保循环信贷额度)以收购Tyman。Quanex在2024年第四季度偿还了5375万美金的债务。截至2024年10月31日,公司总债务为77690万美金,Quanex的净债务与最近12个月的调整后EBITDA的杠杆比率为3.7倍。截至2024年10月31日,公司最近12个月的净利润为3310万美金,最近12个月的调整后EBITDA为18240万美金(请参见非GAAP术语定义与免责声明部分,净债务调整表和最近12个月调整后EBITDA调整表以获取更多信息)
The leverage ratio for Quanex's quarterly debt covenant compliance ("Debt Covenant Leverage Ratio") for its lenders was 2.3x as of October 31, 2024. The Debt Covenant Leverage Ratio calculation is defined in the Company's Amendment No. 1 to its Second Amended and Restated Credit Agreement, which was filed with the SEC on June 12, 2024. In general, the main difference is that the Debt Covenant Leverage Ratio excludes real-estate leases that are considered "finance" leases under U.S. GAAP and is calculated on a proforma basis to include Adjusted EBITDA from the Tyman acquisition, $30 million of EBITDA for the synergy target related to the acquisition and only cash from domestic subsidiaries. The Debt Covenant Leverage Ratio would be 2.1x if calculated using the cash and cash equivalents amount on the balance sheet as of October 31, 2024.
截至2024年10月31日,Quanex的债务契约合规杠杆比率("债务契约杠杆比率")为2.3倍。债务契约杠杆比率的计算在公司提交给SEC的《修订版本第1号》的第二次修订与重述信贷协议中有定义,该文件于2024年6月12日提交。一般而言,主要区别在于债务契约杠杆比率不包括在美国通用会计准则下被视为“融资”租赁的房地产租赁,并且按预估基础计算,包含来自Tyman收购的调整后EBITDA、3000万美金的EBITDA作为与此次收购相关的协同目标,仅包括国内子公司的现金。如果使用截至2024年10月31日的资产负债表上的现金及现金等价物金额进行计算,债务契约杠杆比率将为2.1倍。
Quanex's liquidity was $343.3 million as of October 31, 2024, consisting of $97.7 million in cash on hand plus availability under its Senior Secured Revolving Credit Facility due 2029, less letters of credit outstanding.
截至2024年10月31日,Quanex的流动资金为34330万美金,其中包括9770万美金的现金及2029年到期的高级担保循环信贷额度的可用性,减去未偿还的信用证。
Investor and Analyst Day
投资者和分析师日
The Company announced it will host an Investor and Analyst Day at the New York Stock Exchange, 11 Wall St. New York, NY 1005, on February 6, 2025. The event will begin at 9:00 a.m. ET and conclude at approximately 11:00 a.m. ET. All investors and analysts that plan to attend should RSVP for the event by January 23, 2025, by contacting Quanex's Senior Vice President, Chief Financial Officer & Treasurer, Scott Zuehlke, by email (
scott.zuehlke@quanex.com
).
公司宣布将于2025年2月6日在纽约证券交易所,地址为纽约华尔街11号,邮政编码10005,举行投资者和分析师日。活动将于上午9:00开始,并于上午11:00左右结束。所有计划参加的投资者和分析师需在2025年1月23日前RSVP,联系人为Quanex的高级副总裁、首席财务官兼财务主管Scott Zuehlke,联系方式为电子邮件(
scott.zuehlke@quanex.com
).
Presentation content and a live audio webcast will be made available on Quanex's website at
in the Investors section under Events & Presentations. A replay of the webcast will be posted following the live event.
演示内容和现场直播音频网络广播将会在Quanex的网站上提供,
在投资者部分的活动与演示中。网络广播的回放将在现场活动后发布。
Conference Call and Webcast Information
电话会议和网络直播信息
The Company has also scheduled a conference call for Friday, December 13, 2024 at 11:00 a.m. ET (10:00 a.m. CT) to discuss the release. A link to the live audio webcast will be available on Quanex's website at
in the Investors section under Presentations & Events.
公司还安排了一个电话会议,将于2024年12月13日,星期五,东部时间上午11:00(中部时间上午10:00)举行,讨论结果。现场直播音频网络广播的链接将会在Quanex的网站上提供,
在投资者部分的演示与活动中。
Participants can pre-register for the conference call using the following link:
参与者可以使用以下链接进行电话会议的预注册:
Registered participants will receive an email containing conference call details for dial-in options. To avoid delays, it is recommended that participants dial into the conference call ten minutes ahead of the scheduled start time. A replay will be available for a limited time on the Company's website at
in the Investors section under Presentations & Events.
注册参与者将收到一封包含电话会议拨入选项的电子邮件。为避免延误,建议参与者在预定开始时间前十分钟拨入电话会议。公司网站上会有限时间提供回放,地址是
投资者部分下的演示与活动。
About Quanex
关于Quanex
Quanex is a global manufacturer with core capabilities and broad applications across various end markets. The Company currently collaborates and partners with leading OEMs to provide innovative solutions in the window, door, solar, refrigeration, custom mixing, building access and cabinetry markets. Looking ahead, Quanex plans to leverage its material science expertise and process engineering to expand into adjacent markets.
Quanex是一家全球制造商,具有核心能力,并在多个最终市场中广泛应用。公司目前与领先的OEM公司合作,提供创新性解决方案,涉及窗户、门、太阳能、制冷、定制混合、建筑通道和橱柜市场。展望未来,Quanex计划利用其材料科学专业知识和工艺工程,拓展到相关市场。
Non-GAAP Terminology Definitions and Disclaimers
非公认会计原则术语定义和免责声明
Adjusted Net Income (defined as net income further adjusted to exclude purchase price accounting inventory step-ups, transaction costs, certain severance charges, gain/loss on the sale of certain fixed assets, restructuring charges, asset impairment charges, other net adjustments related to foreign currency transaction gain/loss and effective tax rates reflecting impacts of adjustments on a with and without basis) and Adjusted EPS are non-GAAP financial measures that Quanex believes provide a consistent basis for comparison between periods and more accurately reflects operational performance, as they are not influenced by certain income or expense items not affecting ongoing operations. EBITDA (defined as net income or loss before interest, taxes, depreciation and amortization and other, net), Adjusted EBITDA and LTM Adjusted EBITDA (defined as EBITDA further adjusted to exclude purchase price accounting inventory step-ups, transaction costs, certain severance charges, gain/loss on the sale of certain fixed assets, restructuring charges and asset impairment charges) are non-GAAP financial measures that the Company uses to measure operational performance and assist with financial decision-making. Net Debt is defined as total debt (outstanding balance on the revolving credit facility plus financial lease obligations) less cash and cash equivalents. The leverage ratio of Net Debt to LTM Adjusted EBITDA is a financial measure that the Company believes is useful to investors and financial analysts in evaluating Quanex's leverage. In addition, with certain limited adjustments, this leverage ratio is the basis for a key covenant in the Company's credit agreement.
调整后的净利润(定义为进一步调整后的净利润,不包括购置价格会计存货增值、交易成本、某些遣散费、某些固定资产的买卖损益、重组费用、资产减值费用、与外汇交易损益相关的其他净调整和有效税率等调整的影响)和调整后的每股收益是非GAAP财务指标,Quanex认为这些指标提供了在不同期间之间进行比较的一致基础,更准确地反映了运营绩效,因为它们未受某些不影响持续运营的收入或费用项目的影响。EBITDA(定义为在利息、税收、折旧和摊销及其他净项目前的净收入或亏损)、调整后的EBITDA和最近12个月调整后的EBITDA(定义为进一步调整后的EBITDA,不包括购置价格会计存货增值、交易成本、某些遣散费、某些固定资产的买卖损益、重组费用和资产减值费用)是公司用来衡量运营绩效并协助财务决策的非GAAP财务指标。净债务被定义为总债务(循环信贷额度的未偿还余额加上金融租赁义务)减去现金及现金等价物。净债务与最近12个月调整后的EBITDA的杠杆比率是公司认为对投资者和金融分析师评估Quanex的杠杆很有用的财务指标。此外,在某些有限的调整下,该杠杆比率是公司信贷协议中一个关键契约的基础。
Free Cash Flow is a non-GAAP measure calculated using cash provided by operating activities less capital expenditures. Quanex uses the Free Cash Flow metric to measure operational and cash management performance and assist with financial decision-making. Free Cash Flow is measured before application of certain contractual commitments (including capital lease obligations), and accordingly is not a true measure of the Company's residual cash flow available for discretionary expenditures. Quanex believes Free Cash Flow is useful to investors in understanding and evaluating the Company's financial and cash management performance.
自由现金流是一个非公认会计原则(non-GAAP)的指标,由经营活动产生的现金减去资本支出计算而得。Quanex使用自由现金流指标来衡量运营和现金管理绩效,并协助财务决策。自由现金流是在应用某些合同承诺(包括资本租赁义务)之前进行测量的,因此并不是真正衡量公司可用于自由支出的剩余现金流量的指标。Quanex认为,自由现金流对投资者理解和评估公司的财务和现金管理表现是有用的。
Quanex believes that the presented non-GAAP measures provide a consistent basis for comparison between periods and will assist investors in understanding the Company's financial performance when comparing results to other investment opportunities. The presented non-GAAP measures may not be the same as those used by other companies. Quanex does not intend for this information to be considered in isolation or as a substitute for other measures prepared in accordance with U.S. GAAP.
Quanex认为,所呈现的非GAAP指标提供了一种一致的比较基础,有助于投资者在将结果与其他投资机会进行比较时理解公司的财务表现。所呈现的非GAAP指标可能与其他公司使用的指标不同。Quanex无意将此信息孤立考虑或作为其他按照美国GAAP编制的指标的替代。
Forward Looking Statements
前瞻性声明
Statements that use the words "estimated," "expect," "could," "should," "believe," "will," "might," or similar words reflecting future expectations or beliefs are forward-looking statements. The forward-looking statements include, but are not limited to, the following: impacts from public health issues (including pandemics) on the economy and the demand for Quanex's products, timing estimates or any other expectations related to the Acquisition, the Company's future operating results, future financial condition, future uses of cash and other expenditures, expenses and tax rates, expectations relating to Quanex's industry, and the Company's future growth, including any guidance discussed in this press release. The statements and guidance set forth in this release are based on current expectations. Actual results or events may differ materially from this release. For a complete discussion of factors that may affect Quanex's future performance, please refer to the Company's Annual Report on Form 10-K for the fiscal year ended October 31, 2023, and the Company's Quarterly Reports on Form 10-Q under the sections entitled "Cautionary Note Regarding Forward-Looking Statements" and "Risk Factors". Any forward-looking statements in this press release are made as of the date hereof, and Quanex undertakes no obligation to update or revise any forward-looking statements to reflect new information or events.
使用“估计”,“期望”,“可能”,“应该”,“相信”,“将”,“也许”或类似表述未来预期或信念的语句为前瞻性陈述。前瞻性陈述包括但不限于以下内容:公共健康问题(包括大流行)对经济和Quanex产品需求的影响,收购相关的时间估计或任何其他预期,公司未来的运营结果,未来的财务状况,未来的现金使用及其他支出,费用和税率,与Quanex行业相关的预期,以及公司的未来增长,包括在本新闻稿中讨论的任何指导。本文发布的声明和指导基于当前的预期。实际结果或事件可能与本发布材料有重大不同。有关可能影响Quanex未来表现的因素的完整讨论,请参阅公司截至2023年10月31日的年度报告(Form 10-K),以及公司季度报告(Form 10-Q)中标题为“关于前瞻性陈述的警告说明”和“风险因素”的部分。本文发布的任何前瞻性陈述均在此日期作出,Quanex没有义务更新或修订任何前瞻性陈述以反映新信息或事件。
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (In thousands, except per share data) (Unaudited) | ||||||||||||||||
|
||||||||||||||||
Three Months Ended October 31, |
Twelve Months Ended October 31, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
|
||||||||||||||||
Net sales |
$ |
492,161 |
$ |
295,492 |
$ |
1,277,862 |
$ |
1,130,583 |
||||||||
Cost of sales |
375,111 |
215,473 |
972,238 |
853,059 |
||||||||||||
Selling, general and administrative |
86,891 |
29,326 |
190,470 |
123,957 |
||||||||||||
Depreciation and amortization |
27,329 |
11,194 |
60,328 |
42,866 |
||||||||||||
Operating income |
2,830 |
39,499 |
54,826 |
110,701 |
||||||||||||
Interest expense |
(17,697 ) |
(1,565 ) |
(20,593 ) |
(8,136 ) |
||||||||||||
Other, net |
(2,671 ) |
(6,110 ) |
7,849 |
(5,519 ) |
||||||||||||
(Loss) income before income taxes |
(17,538 ) |
31,824 |
42,082 |
97,046 |
||||||||||||
Income tax benefit (expense) |
3,621 |
(4,442 ) |
(9,023 ) |
(14,545 ) |
||||||||||||
Net (loss) income |
$ |
(13,917 ) |
$ |
27,382 |
$ |
33,059 |
$ |
82,501 |
||||||||
|
||||||||||||||||
(Loss) earnings per common share, basic |
$ |
(0.30 ) |
$ |
0.84 |
$ |
0.91 |
$ |
2.51 |
||||||||
(Loss) earnings per common share, diluted |
$ |
(0.30 ) |
$ |
0.83 |
$ |
0.90 |
$ |
2.50 |
||||||||
|
||||||||||||||||
Weighted average common shares outstanding: |
|
|||||||||||||||
Basic |
47,015 |
32,753 |
36,416 |
32,819 |
||||||||||||
Diluted |
47,015 |
32,991 |
36,648 |
33,026 |
||||||||||||
|
||||||||||||||||
Cash dividends per share |
$ |
0.08 |
$ |
0.08 |
$ |
0.32 |
$ |
0.32 |
|
||||||||||||||||
压缩合并的利润表 (以千为单位,除每股数据外) (未经审计) | ||||||||||||||||
|
||||||||||||||||
截至10月31日的三个月 |
截至十月三十一日的十二个月 |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
|
||||||||||||||||
净销售额 |
$ |
492,161 |
$ |
295,492 |
$ |
1,277,862 |
$ |
1,130,583 |
||||||||
销售成本 |
375,111 |
215,473 |
972,238 |
853,059 |
||||||||||||
销售、一般和行政 |
86,891 |
29,326 |
190,470 |
123,957 |
||||||||||||
折旧和摊销 |
27,329 |
11,194 |
60,328 |
42,866 |
||||||||||||
营业收入 |
2,830 |
39,499 |
54,826 |
110,701 |
||||||||||||
利息支出 |
(17,697 ) |
(1,565 ) |
(20,593 ) |
(8,136 ) |
||||||||||||
其他,净数 |
(2,671 ) |
(6,110 ) |
7,849 |
(5,519 ) |
||||||||||||
(亏损) 收入所得税之前的收入 |
(17,538 ) |
31,824 |
42,082 |
97,046 |
||||||||||||
所得税收益(费用) |
3,621 |
(4,442 ) |
(9,023 ) |
(14,545 ) |
||||||||||||
净(亏损)收入 |
$ |
(13,917 ) |
$ |
27,382 |
$ |
33,059 |
$ |
82,501 |
||||||||
|
||||||||||||||||
(亏损) 每股基本收益 |
$ |
(0.30 ) |
$ |
0.84 |
$ |
0.91 |
$ |
2.51 |
||||||||
(亏损) 摊薄后每股收益 |
$ |
(0.30 ) |
$ |
0.83 |
$ |
0.90 |
$ |
2.50 |
||||||||
|
||||||||||||||||
加权平均普通股流通股数: |
|
|||||||||||||||
基本 |
47,015 |
32,753 |
36,416 |
32,819 |
||||||||||||
稀释 |
47,015 |
32,991 |
36,648 |
33,026 |
||||||||||||
|
||||||||||||||||
每股现金分红 |
$ |
0.08 |
$ |
0.08 |
$ |
0.32 |
$ |
0.32 |
QUANEX BUILDING PRODUCTS CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) | ||||||||
October 31, 2024 |
October 31, 2023 |
|||||||
ASSETS |
|
|||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
97,744 |
$ |
58,474 |
||||
Restricted Cash |
5,251 |
- |
||||||
Accounts receivable, net |
197,689 |
97,311 |
||||||
Inventories |
275,550 |
97,959 |
||||||
Income taxes receivable |
5,937 |
8,298 |
||||||
Prepaid and other current assets |
29,097 |
11,558 |
||||||
Total current assets |
611,268 |
273,600 |
||||||
Property, plant and equipment, net |
402,466 |
250,664 |
||||||
Operating lease right-of-use assets |
126,715 |
46,620 |
||||||
Deferred tax assets |
3,845 |
- |
||||||
Goodwill |
574,711 |
182,956 |
||||||
Intangible assets, net |
597,909 |
74,115 |
||||||
Other assets |
2,874 |
3,188 |
||||||
Total assets |
$ |
2,319,788 |
$ |
831,143 |
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ |
124,404 |
$ |
74,371 |
||||
Accrued liabilities |
103,623 |
50,319 |
||||||
Income taxes payable |
6,620 |
384 |
||||||
Current maturities of long-term debt |
25,745 |
2,365 |
||||||
Current operating lease liabilities |
12,475 |
7,224 |
||||||
Total current liabilities |
272,867 |
134,663 |
||||||
Long-term debt |
737,198 |
66,435 |
||||||
Noncurrent operating lease liabilities |
117,560 |
40,361 |
||||||
Deferred income taxes |
162,304 |
29,133 |
||||||
Liabilities for uncertain tax positions |
- |
250 |
||||||
Other liabilities |
19,113 |
14,747 |
||||||
Total liabilities |
1,309,042 |
285,589 |
||||||
Stockholders' equity: |
||||||||
Common stock |
513 |
372 |
||||||
Additional paid-in-capital |
701,008 |
251,576 |
||||||
Retained earnings |
430,405 |
409,318 |
||||||
Accumulated other comprehensive loss |
(46,428 ) |
(38,141 ) |
||||||
Treasury stock at cost |
(74,752 ) |
(77,571 ) |
||||||
Total stockholders' equity |
1,010,746 |
545,554 |
||||||
Total liabilities and stockholders' equity |
$ |
2,319,788 |
$ |
831,143 |
Quanex Building Products 简化合并资产负债表 (以千计) (未经审计) | ||||||||
2024年10月31日 |
2023年10月31日 |
|||||||
资产 |
|
|||||||
流动资产: |
||||||||
现金及现金等价物 |
$ |
97,744 |
$ |
58,474 |
||||
受限现金 |
5,251 |
- |
||||||
应收账款,净额 |
197,689 |
97,311 |
||||||
存货 |
275,550 |
97,959 |
||||||
应收所得税 |
5,937 |
8,298 |
||||||
预付账款及其他流动资产 |
29,097 |
11,558 |
||||||
总流动资产 |
611,268 |
273,600 |
||||||
物业、厂房及设备,净值 |
402,466 |
250,664 |
||||||
经营租赁使用权资产 |
126,715 |
46,620 |
||||||
递延税款资产 |
3,845 |
- |
||||||
商誉 |
574,711 |
182,956 |
||||||
无形资产,净值 |
597,909 |
74,115 |
||||||
其他资产 |
2,874 |
3,188 |
||||||
总资产 |
$ |
2,319,788 |
$ |
831,143 |
||||
负债及股东权益 |
||||||||
流动负债: |
||||||||
应付账款 |
$ |
124,404 |
$ |
74,371 |
||||
应计负债 |
103,623 |
50,319 |
||||||
应付所得税 |
6,620 |
384 |
||||||
长期债务的流动部分 |
25,745 |
2,365 |
||||||
当前运营租赁负债 |
12,475 |
7,224 |
||||||
总流动负债 |
272,867 |
134,663 |
||||||
长期债务 |
737,198 |
66,435 |
||||||
非流动经营租赁负债 |
117,560 |
40,361 |
||||||
递延所得税 |
162,304 |
29,133 |
||||||
不确定税务职位的负债 |
- |
250 |
||||||
其他负债 |
19,113 |
14,747 |
||||||
总负债 |
1,309,042 |
285,589 |
||||||
股东权益: |
||||||||
普通股 |
513 |
372 |
||||||
新增已实收资本 |
701,008 |
251,576 |
||||||
滚存收益 |
430,405 |
409,318 |
||||||
累计其他综合损失 |
(46,428 ) |
(38,141 ) |
||||||
按成本计量的库藏股票 |
(74,752 ) |
(77,571 ) |
||||||
股东权益总额 |
1,010,746 |
545,554 |
||||||
总负债和股东权益 |
$ |
2,319,788 |
$ |
831,143 |
QUANEX BUILDING PRODUCTS CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW (In thousands) (Unaudited) | |||||||
Twelve Months Ended October 31, |
|||||||
2024 |
2023 |
||||||
Operating activities: |
|||||||
Net income |
$ |
33,059 |
$ |
82,501 |
|||
Adjustments to reconcile net income to cash provided by operating activities: |
|||||||
Depreciation and amortization |
60,328 |
42,866 |
|||||
(Gain) loss on disposition of capital assets |
(5,218 ) |
278 |
|||||
Stock-based compensation |
2,952 |
2,521 |
|||||
Deferred income tax |
(15,336 ) |
5,147 |
|||||
Charge for deferred loan costs and debt discount |
3,469 |
- |
|||||
Gain on deal contingent foreign exchange forward currency contract |
(6,512 ) |
- |
|||||
Other, net |
4,495 |
1,529 |
|||||
Changes in assets and liabilities: |
|||||||
Decrease in accounts receivable |
973 |
6,969 |
|||||
Decrease in inventory |
33,484 |
30,024 |
|||||
Decrease (increase) in other current assets |
4,297 |
(1,880 ) |
|||||
Decrease in accounts payable |
(35,824 ) |
(11,611 ) |
|||||
Increase (decrease) in accrued liabilities |
6,250 |
(4,249 ) |
|||||
Increase (decrease) in income taxes receivable |
9,139 |
(9,009 ) |
|||||
(Decrease) increase in other long-term liabilities |
(7,155 ) |
683 |
|||||
Other, net |
411 |
1,283 |
|||||
Cash provided by operating activities |
88,812 |
147,052 |
|||||
Investing activities: |
|||||||
Business acquisition |
(848,614 ) |
(91,302 ) |
|||||
Capital expenditures |
(37,086 ) |
(37,390 ) |
|||||
Proceeds from disposition of capital assets |
15,046 |
253 |
|||||
Cash used for investing activities |
(870,654 ) |
(128,439 ) |
|||||
Financing activities: |
|
||||||
Borrowings under credit facilities |
785,000 |
102,000 |
|||||
Repayments of credit facility borrowings |
(83,750 ) |
(100,000 ) |
|||||
Debt issuance costs |
(13,808 ) |
- |
|||||
Borrowings (repayments) of other long-term debt |
(296,206 ) |
(2,567 ) |
|||||
Issuance of common stock |
450,633 |
1,215 |
|||||
Proceeds from deal contingent foreign exchange forward currency contract |
6,512 |
- |
|||||
Common stock dividends paid |
(11,972 ) |
(10,639 ) |
|||||
Payroll tax paid to settle shares forfeited upon vesting of stock |
(1,193 ) |
(567 ) |
|||||
Purchase of treasury stock |
- |
(5,593 ) |
|||||
Cash provided (used for) by financing activities |
835,216 |
(16,151 ) |
|||||
Effect of exchange rate changes on cash and cash equivalents |
(8,853 ) |
919 |
|||||
Increase in cash, cash equivalents and restricted cash |
44,521 |
3,381 |
|||||
Cash, cash equivalents and restricted cash at beginning of period |
58,474 |
55,093 |
|||||
Cash, cash equivalents and restricted cash at end of period |
$ |
102,995 |
$ |
58,474 |
Quanex Building Products 简明合并现金流量表 (以千计) (未经审计) | |||||||
截至十月三十一日的十二个月 |
|||||||
2024 |
2023 |
||||||
经营活动: |
|||||||
净利润 |
$ |
33,059 |
$ |
82,501 |
|||
调整以使净利润与经营活动所提供的现金对账: |
|||||||
折旧和摊销 |
60,328 |
42,866 |
|||||
(收益) 资本资产处置损失 |
(5,218 ) |
278 |
|||||
基于股票的补偿 |
2,952 |
2,521 |
|||||
递延所得税 |
(15,336 ) |
5,147 |
|||||
递延贷款成本和债务折扣的费用 |
3,469 |
- |
|||||
交易相关的外汇远期货币合约收益 |
(6,512 ) |
- |
|||||
其他,净数 |
4,495 |
1,529 |
|||||
资产和负债的变动: |
|||||||
应收账款减少 |
973 |
6,969 |
|||||
库存减少 |
33,484 |
30,024 |
|||||
其他流动资产减少(增加) |
4,297 |
(1,880 ) |
|||||
应付账款减少 |
(35,824 ) |
(11,611 ) |
|||||
应计负债增加(减少) |
6,250 |
(4,249 ) |
|||||
应收所得税增加(减少) |
9,139 |
(9,009 ) |
|||||
其他长期负债(减少)增加 |
(7,155 ) |
683 |
|||||
其他,净数 |
411 |
1,283 |
|||||
经营活动产生的现金 |
88,812 |
147,052 |
|||||
投资活动: |
|||||||
业务收购 |
(848,614 ) |
(91,302 ) |
|||||
资本支出 |
(37,086 ) |
(37,390 ) |
|||||
处置资本资产的收益 |
15,046 |
253 |
|||||
用于投资活动的现金 |
(870,654 ) |
(128,439 ) |
|||||
融资活动: |
|
||||||
信贷设施下的借款 |
785,000 |
102,000 |
|||||
信贷设施借款的偿还 |
(83,750 ) |
(100,000 ) |
|||||
债务发行成本 |
(13,808 ) |
- |
|||||
其他长期债务的借款(偿还) |
(296,206 ) |
(2,567 ) |
|||||
普通股发行 |
450,633 |
1,215 |
|||||
交易相关的外汇远期货币合约的收益 |
6,512 |
- |
|||||
已支付的普通股分红 |
(11,972 ) |
(10,639 ) |
|||||
为结清因股票归属而被没收的股份支付的薪资税 |
(1,193 ) |
(567 ) |
|||||
购买库存股票 |
- |
(5,593 ) |
|||||
融资活动提供的(使用的)现金 |
835,216 |
(16,151 ) |
|||||
汇率变化对现金及现金等价物的影响 |
(8,853 ) |
919 |
|||||
现金、现金等价物及受限现金的增加 |
44,521 |
3,381 |
|||||
期初现金、现金等价物和受限现金 |
58,474 |
55,093 |
|||||
期末现金、现金等价物和受限现金 |
$ |
102,995 |
$ |
58,474 |
QUANEX BUILDING PRODUCTS CORPORATION FREE CASH FLOW AND NET DEBT RECONCILIATION (In thousands) (Unaudited) |
||||||||||
The following table reconciles the Company's calculation of Free Cash Flow, a non-GAAP measure, to its most directly comparable GAAP measure. The Company defines Free Cash Flow as cash provided by operating activities less capital expenditures. |
||||||||||
Three Months Ended October 31, |
Twelve Months Ended October 31, |
|||||||||
2024 |
2023 |
2024 |
2023 |
|||||||
Cash provided by operating activities |
$5,479 |
$44,493 |
$88,812 |
$147,052 |
||||||
Capital expenditures |
(13,651) |
(14,940) |
(37,086) |
(37,390) |
||||||
Free Cash Flow |
($8,172) |
$29,553 |
$51,726 |
$109,662 |
||||||
|
||||||||||
The following table reconciles the Company's Net Debt which is defined as total debt principal of the Company plus finance lease obligations minus cash. |
||||||||||
As of October 31, |
||||||||||
|
2024 |
2023 |
||||||||
Term loan facility |
$493,750 |
$0 |
||||||||
Revolving credit facility |
222,500 |
15,000 |
|
|||||||
Finance lease obligations (1) |
60,676 |
55,000 |
|
|||||||
Total debt (2) |
776,926 |
70,000 |
|
|||||||
Less: Cash and cash equivalents |
97,744 |
58,474 |
|
|||||||
Net Debt |
$679,182 |
$11,526 |
|
|||||||
|
||||||||||
(1) Includes $50.3 million and $51.5 million in real estate lease liabilities considered finance leases under U.S. GAAP as of October 31, 2024 and October 31, 2023, respectively. |
||||||||||
(2) Excludes outstanding letters of credit. |
Quanex Building Products 自由现金流与净债务调节 (以千计) (未经审计) |
||||||||||
下表将公司的自由现金流(非GAAP指标)计算与其最直接的GAAP指标进行了调和。公司将自由现金流定义为经营活动提供的现金减去资本支出。 |
||||||||||
截至10月31日的三个月 |
截至十月三十一日的十二个月 |
|||||||||
2024 |
2023 |
2024 |
2023 |
|||||||
经营活动产生的现金 |
$5,479 |
$44,493 |
$88,812 |
$147,052 |
||||||
资本支出 |
(13,651) |
(14,940) |
(37,086) |
(37,390) |
||||||
自由现金流 |
($8,172) |
$29,553 |
$51,726 |
$109,662 |
||||||
|
||||||||||
下表调整了公司的净债务,净债务定义为公司的总债务本金加上融资租赁义务减去现金。 |
||||||||||
截至10月31日, |
||||||||||
|
2024 |
2023 |
||||||||
定期贷款融资 |
$493,750 |
$0 |
||||||||
循环信用额度 |
222,500 |
15,000 |
|
|||||||
融资租赁义务 (1) |
60,676 |
55,000 |
|
|||||||
总债务 (2) |
776,926 |
70,000 |
|
|||||||
减:现金及现金等价物 |
97,744 |
58,474 |
|
|||||||
净债务 |
$679,182 |
$11,526 |
|
|||||||
|
||||||||||
(1) 包括截至2024年10月31日和2023年10月31日的房地产租赁负债5030万美元和5150万美元,这些负债根据美国公认会计原则被视为融资租赁。 |
||||||||||
(2) 不包括未结信用证。 |
QUANEX BUILDING PRODUCTS CORPORATION NON-GAAP FINANCIAL MEASURE DISCLOSURE LAST TWELVE MONTHS ADJUSTED EBITDA RECONCILIATION (In thousands, except per share data) (Unaudited) | ||||||||||||||||||||
|
||||||||||||||||||||
Reconciliation of Last Twelve Months Adjusted EBITDA |
Three Months Ended October 31, 2024 |
Three Months Ended July 31, 2024 |
Three Months Ended April 30, 2024 |
Three Months Ended January 31, 2024 |
Total |
|||||||||||||||
Reconciliation |
Reconciliation |
Reconciliation |
Reconciliation |
Reconciliation |
||||||||||||||||
Net (loss) income as reported |
$ |
(13,917 ) |
$ |
25,350 |
$ |
15,377 |
$ |
6,249 |
$ |
33,059 |
||||||||||
Income tax (benefit) expense |
(3,621 ) |
6,688 |
4,314 |
1,642 |
9,023 |
|||||||||||||||
Other, net |
2,671 |
(9,474 ) |
(4 ) |
(1,042 ) |
(7,849 ) |
|||||||||||||||
Interest expense |
17,697 |
878 |
950 |
1,068 |
20,593 |
|||||||||||||||
Depreciation and amortization |
27,329 |
10,953 |
10,894 |
11,152 |
60,328 |
|||||||||||||||
EBITDA |
30,159 |
34,395 |
31,531 |
19,069 |
115,154 |
|||||||||||||||
Cost of sales (1),(2) |
887 |
1,507 |
631 |
- |
3,025 |
|||||||||||||||
Selling, general and administrative (1),(2),(3),(4) |
50,004 |
6,133 |
7,862 |
205 |
64,204 |
|||||||||||||||
Adjusted EBITDA |
$ |
81,050 |
$ |
42,035 |
$ |
40,024 |
$ |
19,274 |
$ |
182,383 |
||||||||||
|
|
|||||||||||||||||||
(1) Expense (gain) related to plant closure. |
||||||||||||||||||||
(2) Loss on damage to manufacturing facilities caused by weather. | ||||||||||||||||||||
(3) Transaction and advisory fees. | ||||||||||||||||||||
(4) Amortization of step-up for purchase price adjustments on inventory and accounts receivable. |
Quanex Building Products 非公认会计原则财务指标披露 过去十二个月调整后的息税折旧摊销前利润的调整 (以千为单位,除每股数据外) (未经审计) | ||||||||||||||||||||
|
||||||||||||||||||||
过去十二个月调整后的息税折旧摊销前利润的调整 |
截至2024年10月31日的三个月 |
截至2024年7月31日的三个月 |
截至2024年4月30日的三个月 |
截至2024年1月31日的三个月 |
总计 |
|||||||||||||||
对账 |
对账 |
对账 |
对账 |
对账 |
||||||||||||||||
按报告的净利润(损失) |
$ |
(13,917 ) |
$ |
25,350 |
$ |
15,377 |
$ |
6,249 |
$ |
33,059 |
||||||||||
所得税(收益)费用 |
(3,621 ) |
6,688 |
4,314 |
1,642 |
9,023 |
|||||||||||||||
其他,净数 |
2,671 |
(9,474 ) |
(4 ) |
(1,042 ) |
(7,849 ) |
|||||||||||||||
利息支出 |
17,697 |
878 |
950 |
1,068 |
20,593 |
|||||||||||||||
折旧和摊销 |
27,329 |
10,953 |
10,894 |
11,152 |
60,328 |
|||||||||||||||
息税折旧摊销前利润 |
30,159 |
34,395 |
31,531 |
19,069 |
115,154 |
|||||||||||||||
销售成本 (1),(2) |
887 |
1,507 |
631 |
- |
3,025 |
|||||||||||||||
销售、一般和行政 (1),(2),(3),(4) |
50,004 |
6,133 |
7,862 |
205 |
64,204 |
|||||||||||||||
调整后的EBITDA |
$ |
81,050 |
$ |
42,035 |
$ |
40,024 |
$ |
19,274 |
$ |
182,383 |
||||||||||
|
|
|||||||||||||||||||
(1) 与厂房关闭相关的费用(收益)。 |
||||||||||||||||||||
(2) 由于天气原因造成的制造设施损失。 | ||||||||||||||||||||
(3) 交易和咨询费用。 | ||||||||||||||||||||
(4) 对于库存和应收账款采购价格调整的增值摊销。 |
QUANEX BUILDING PRODUCTS CORPORATION NON-GAAP FINANCIAL MEASURE DISCLOSURE (In thousands, except per share data) (Unaudited) | |||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
Reconciliation of Adjusted Net Income and Adjusted EPS |
Three Months Ended October 31, 2024 |
Three Months Ended October 31, 2023 |
Twelve Months Ended October 31, 2024 |
Twelve Months Ended October 31, 2023 |
|||||||||||||||||||||||||||||
|
Net Income |
Diluted EPS |
Net Income |
Diluted EPS |
Net Income |
Diluted EPS |
Net Income |
Diluted EPS |
|||||||||||||||||||||||||
Net (loss) income as reported |
$ |
(13,917 ) |
$ |
(0.30 ) |
$ |
27,382 |
$ |
0.83 |
$ |
33,059 |
$ |
0.90 |
$ |
82,501 |
$ |
2.50 |
|||||||||||||||||
Net (loss) income reconciling items from below |
42,528 |
$ |
0.91 |
3,851 |
$ |
0.12 |
47,303 |
$ |
1.29 |
8,401 |
$ |
0.25 |
|||||||||||||||||||||
Adjusted net income and adjusted EPS |
$ |
28,611 |
$ |
0.61 |
$ |
31,233 |
$ |
0.95 |
$ |
80,362 |
$ |
2.19 |
$ |
90,902 |
$ |
2.75 |
|||||||||||||||||
|
|||||||||||||||||||||||||||||||||
Reconciliation of Adjusted EBITDA |
Three Months Ended October 31, 2024 |
Three Months Ended October 31, 2023 |
Twelve Months Ended October 31, 2024 |
Twelve Months Ended October 31, 2023 |
|||||||||||||||||||||||||||||
|
Reconciliation |
Reconciliation |
Reconciliation |
Reconciliation |
|||||||||||||||||||||||||||||
Net (loss) income as reported |
$ |
(13,917 ) |
|
$ |
27,382 |
|
$ |
33,059 |
|
$ |
82,501 |
|
|||||||||||||||||||||
Income tax (benefit) expense |
(3,621 ) |
|
4,442 |
|
9,023 |
|
14,545 |
|
|||||||||||||||||||||||||
Other, net |
2,671 |
|
6,110 |
|
(7,849 ) |
|
5,519 |
|
|||||||||||||||||||||||||
Interest expense |
17,697 |
|
1,565 |
|
20,593 |
|
8,136 |
|
|||||||||||||||||||||||||
Depreciation and amortization |
27,329 |
|
11,194 |
|
60,328 |
|
42,866 |
|
|||||||||||||||||||||||||
EBITDA |
30,159 |
|
50,693 |
|
115,154 |
|
153,567 |
|
|||||||||||||||||||||||||
EBITDA reconciling items from below |
50,891 |
|
74 |
|
67,229 |
|
6,028 |
|
|||||||||||||||||||||||||
Adjusted EBITDA |
$ |
81,050 |
|
$ |
50,767 |
|
$ |
182,383 |
|
$ |
159,595 |
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
Reconciling Items |
Three Months Ended October 31, 2024 |
Three Months Ended October 31, 2023 |
Twelve Months Ended October 31, 2024 |
Twelve Months Ended October 31, 2023 |
|||||||||||||||||||||||||||||
|
Income Statement |
Reconciling Items |
Income Statement |
Reconciling Items |
Income Statement |
Reconciling Items |
Income Statement |
Reconciling Items |
|||||||||||||||||||||||||
Net sales |
$ |
492,161 |
$ |
- |
$ |
295,492 |
$ |
- |
$ |
1,277,862 |
$ |
- |
$ |
1,130,583 |
$ |
- |
|||||||||||||||||
Cost of sales |
375,111 |
(887 ) |
(1) |
215,473 |
35 |
(2) |
972,238 |
(3,025 ) |
(1) |
853,059 |
(13 ) |
(2) |
|||||||||||||||||||||
Selling, general and administrative |
86,891 |
(50,004 ) |
(1),(3),(4) |
29,326 |
(109 ) |
(2),(3) |
190,470 |
(64,204 ) |
(1),(3),(4) |
123,957 |
(6,015 ) |
(2),(3) |
|||||||||||||||||||||
EBITDA |
30,159 |
50,891 |
50,693 |
74 |
115,154 |
67,229 |
153,567 |
6,028 |
|||||||||||||||||||||||||
Depreciation and amortization |
27,329 |
- |
11,194 |
- |
60,328 |
- |
42,866 |
- |
|||||||||||||||||||||||||
Operating income |
2,830 |
50,891 |
39,499 |
74 |
54,826 |
67,229 |
110,701 |
6,028 |
|||||||||||||||||||||||||
Interest expense |
(17,697 ) |
- |
(1,565 ) |
- |
(20,593 ) |
- |
(8,136 ) |
- |
|||||||||||||||||||||||||
Other, net |
(2,671 ) |
3,271 |
(5) |
(6,110 ) |
5,232 |
(5) |
7,849 |
(6,738 ) |
(5) |
(5,519 ) |
5,196 |
(5) |
|||||||||||||||||||||
(Loss) Income before income taxes |
(17,538 ) |
54,162 |
31,824 |
5,306 |
42,082 |
60,491 |
97,046 |
11,224 |
|||||||||||||||||||||||||
Income tax benefit (expense) |
3,621 |
(11,634 ) |
(6) |
(4,442 ) |
(1,455 ) |
(6) |
(9,023 ) |
(13,188 ) |
(6) |
(14,545 ) |
(2,823 ) |
(6) |
|||||||||||||||||||||
Net (loss) income |
$ |
(13,917 ) |
$ |
42,528 |
$ |
27,382 |
$ |
3,851 |
$ |
33,059 |
$ |
47,303 |
$ |
82,501 |
$ |
8,401 |
|||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
Diluted (loss) earnings per share |
$ |
(0.30 ) |
|
$ |
0.83 |
$ |
0.90 |
|
$ |
2.50 |
|||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
(1) (Expense) gain related to plant closure. |
|||||||||||||||||||||||||||||||||
(2) Loss on damage to manufacturing facilities caused by weather. |
|||||||||||||||||||||||||||||||||
(3) Transaction and advisory fees. |
|||||||||||||||||||||||||||||||||
(4) Amortization of step-up for purchase price adjustments on inventory and accounts receivable. |
|||||||||||||||||||||||||||||||||
(5) Pension settlement (refund) expense, losses (gains) on foreign exchange forward currency contract and foreign currency transaction losses (gains). |
|||||||||||||||||||||||||||||||||
(6)Tax impact of net income reconciling items. |
Quanex Building Products 非公认会计原则财务指标披露 (以千为单位,除每股数据外) (未经审计) | |||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
调整后的净利润与摊薄后每股收益的调节 |
截至三个月 2024年10月31日 |
截至三个月 2023年10月31日 |
截至十二个月 2024年10月31日 |
截至十二个月 2023年10月31日 |
|||||||||||||||||||||||||||||
|
净利润 |
摊薄后每股收益 |
净利润 |
摊薄后每股收益 |
净利润 |
摊薄后每股收益 |
净利润 |
摊薄后每股收益 |
|||||||||||||||||||||||||
按报告的净利润(损失) |
$ |
(13,917 ) |
$ |
(0.30 ) |
$ |
27,382 |
$ |
0.83 |
$ |
33,059 |
$ |
0.90 |
$ |
82,501 |
$ |
2.50 |
|||||||||||||||||
净(亏损)利润的调整项目来自下方 |
42,528 |
$ |
0.91 |
3,851 |
$ |
0.12 |
47,303 |
$ |
1.29 |
8,401 |
$ |
0.25 |
|||||||||||||||||||||
调整后的净利润和调整后的每股收益 |
$ |
28,611 |
$ |
0.61 |
$ |
31,233 |
$ |
0.95 |
$ |
80,362 |
$ |
2.19 |
$ |
90,902 |
$ |
2.75 |
|||||||||||||||||
|
|||||||||||||||||||||||||||||||||
调整后的 EBITDA 的汇总 |
截至三个月 2024年10月31日 |
截至三个月 2023年10月31日 |
截至十二个月 2024年10月31日 |
截至十二个月 2023年10月31日 |
|||||||||||||||||||||||||||||
|
对账 |
对账 |
对账 |
对账 |
|||||||||||||||||||||||||||||
按报告的净利润(损失) |
$ |
(13,917 ) |
|
$ |
27,382 |
|
$ |
33,059 |
|
$ |
82,501 |
|
|||||||||||||||||||||
所得税(收益)费用 |
(3,621 ) |
|
4,442 |
|
9,023 |
|
14,545 |
|
|||||||||||||||||||||||||
其他,净数 |
2,671 |
|
6,110 |
|
(7,849 ) |
|
5,519 |
|
|||||||||||||||||||||||||
利息支出 |
17,697 |
|
1,565 |
|
20,593 |
|
8,136 |
|
|||||||||||||||||||||||||
折旧和摊销 |
27,329 |
|
11,194 |
|
60,328 |
|
42,866 |
|
|||||||||||||||||||||||||
息税折旧摊销前利润 |
30,159 |
|
50,693 |
|
115,154 |
|
153,567 |
|
|||||||||||||||||||||||||
EBITDA 调整项目如下 |
50,891 |
|
74 |
|
67,229 |
|
6,028 |
|
|||||||||||||||||||||||||
调整后的EBITDA |
$ |
81,050 |
|
$ |
50,767 |
|
$ |
182,383 |
|
$ |
159,595 |
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
调整项目 |
截至三个月 2024年10月31日 |
截至三个月 2023年10月31日 |
截至十二个月 2024年10月31日 |
截至十二个月 2023年10月31日 |
|||||||||||||||||||||||||||||
|
利润表 |
调整项目 |
利润表 |
调整项目 |
利润表 |
调整项目 |
利润表 |
调整项目 |
|||||||||||||||||||||||||
净销售额 |
$ |
492,161 |
$ |
- |
$ |
295,492 |
$ |
- |
$ |
1,277,862 |
$ |
- |
$ |
1,130,583 |
$ |
- |
|||||||||||||||||
销售成本 |
375,111 |
(887 ) |
(1) |
215,473 |
35 |
(2) |
972,238 |
(3,025 ) |
(1) |
853,059 |
(13 ) |
(2) |
|||||||||||||||||||||
销售、一般和行政 |
86,891 |
(50,004 ) |
(1),(3),(4) |
29,326 |
(109 ) |
(2),(3) |
190,470 |
(64,204 ) |
(1),(3),(4) |
123,957 |
(6,015 ) |
(2),(3) |
|||||||||||||||||||||
息税折旧摊销前利润 |
30,159 |
50,891 |
50,693 |
74 |
115,154 |
67,229 |
153,567 |
6,028 |
|||||||||||||||||||||||||
折旧和摊销 |
27,329 |
- |
11,194 |
- |
60,328 |
- |
42,866 |
- |
|||||||||||||||||||||||||
营业收入 |
2,830 |
50,891 |
39,499 |
74 |
54,826 |
67,229 |
110,701 |
6,028 |
|||||||||||||||||||||||||
利息支出 |
(17,697 ) |
- |
(1,565 ) |
- |
(20,593 ) |
- |
(8,136 ) |
- |
|||||||||||||||||||||||||
其他,净数 |
(2,671 ) |
3,271 |
(5) |
(6,110 ) |
5,232 |
(5) |
7,849 |
(6,738 ) |
(5) |
(5,519 ) |
5,196 |
(5) |
|||||||||||||||||||||
(损失) 税前收入 |
(17,538 ) |
54,162 |
31,824 |
5,306 |
42,082 |
60,491 |
97,046 |
11,224 |
|||||||||||||||||||||||||
所得税收益(费用) |
3,621 |
(11,634 ) |
(6) |
(4,442 ) |
(1,455 ) |
(6) |
(9,023 ) |
(13,188 ) |
(6) |
(14,545 ) |
(2,823 ) |
(6) |
|||||||||||||||||||||
净(亏损)收入 |
$ |
(13,917 ) |
$ |
42,528 |
$ |
27,382 |
$ |
3,851 |
$ |
33,059 |
$ |
47,303 |
$ |
82,501 |
$ |
8,401 |
|||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
摊薄(亏损)每股收益 |
$ |
(0.30 ) |
|
$ |
0.83 |
$ |
0.90 |
|
$ |
2.50 |
|||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
(1) (费用) 与工厂关闭相关的收益。 |
|||||||||||||||||||||||||||||||||
(2) 由于天气原因造成的制造设施损失。 |
|||||||||||||||||||||||||||||||||
(3) 交易和咨询费用。 |
|||||||||||||||||||||||||||||||||
(4) 对于库存和应收账款采购价格调整的增值摊销。 |
|||||||||||||||||||||||||||||||||
(5) 养老金结算(退款)费用,外汇远期货币合约损失(收益)和外币交易损失(收益)。 |
|||||||||||||||||||||||||||||||||
(6) 净利润调节项目的税务影响。 |
QUANEX BUILDING PRODUCTS CORPORATION SELECTED SEGMENT DATA (In thousands) (Unaudited) | ||||||||||||||||||||||||
This table provides gross margin, operating income (loss), EBITDA, and Adjusted EBITDA by reportable segment. Non-operating expense and income tax expense are not allocated to the reportable segments. | ||||||||||||||||||||||||
NA Fenestration |
EU Fenestration |
NA Cabinet Components |
Tyman |
Unallocated Corp & Other |
Total |
|||||||||||||||||||
Three months ended October 31, 2024 |
|
|||||||||||||||||||||||
Net sales |
$ |
172,031 |
$ |
65,075 |
$ |
52,761 |
$ |
203,435 |
$ |
(1,141 ) |
$ |
492,161 |
||||||||||||
Cost of sales |
127,448 |
40,258 |
44,136 |
163,946 |
(677 ) |
375,111 |
||||||||||||||||||
Gross Margin |
44,583 |
24,817 |
8,625 |
39,489 |
(464 ) |
117,050 |
||||||||||||||||||
Gross Margin % |
25.9 % |
38.1 % |
16.3 % |
19.4 % |
|
23.8 % |
||||||||||||||||||
Selling, general and administrative (1) |
10,072 |
8,310 |
5,373 |
44,453 |
18,683 |
86,891 |
||||||||||||||||||
Depreciation and amortization |
5,107 |
2,715 |
3,004 |
16,438 |
65 |
27,329 |
||||||||||||||||||
Operating income (loss) |
29,404 |
13,792 |
248 |
(21,402 ) |
(19,212 ) |
2,830 |
||||||||||||||||||
Depreciation and amortization |
5,107 |
2,715 |
3,004 |
16,438 |
65 |
27,329 |
||||||||||||||||||
EBITDA |
34,511 |
16,507 |
3,252 |
(4,964 ) |
(19,147 ) |
30,159 |
||||||||||||||||||
Expense related to plant closure (Cost of sales) |
887 |
- |
- |
- |
- |
887 |
||||||||||||||||||
Net gain related to plant closure (SG&A) |
(5,299 ) |
- |
- |
- |
- |
(5,299 ) |
||||||||||||||||||
Amortization of step-up for purchase price adjustments on inventory and accounts receivable |
- |
- |
- |
29,076 |
- |
29,076 |
||||||||||||||||||
Transaction and advisory fees |
- |
- |
- |
10,359 |
15,868 |
26,227 |
||||||||||||||||||
Adjusted EBITDA |
$ |
30,099 |
$ |
16,507 |
$ |
3,252 |
$ |
34,471 |
$ |
(3,279 ) |
$ |
81,050 |
||||||||||||
Adjusted EBITDA Margin % |
17.5 % |
25.4 % |
6.2 % |
16.9 % |
|
16.5 % |
||||||||||||||||||
Three months ended October 31, 2023 |
|
|||||||||||||||||||||||
Net sales |
$ |
180,446 |
$ |
64,170 |
$ |
51,868 |
$ |
- |
$ |
(992 ) |
$ |
295,492 |
||||||||||||
Cost of sales |
135,490 |
39,070 |
41,488 |
- |
(575 ) |
215,473 |
||||||||||||||||||
Gross Margin |
44,956 |
25,100 |
10,380 |
- |
(417 ) |
80,019 |
||||||||||||||||||
Gross Margin % |
24.9 % |
39.1 % |
20.0 % |
|
27.1 % |
|||||||||||||||||||
Selling, general and administrative (1) |
15,272 |
8,354 |
5,135 |
- |
565 |
29,326 |
||||||||||||||||||
Depreciation and amortization |
5,211 |
2,714 |
3,220 |
- |
49 |
11,194 |
||||||||||||||||||
Operating income (loss) |
24,473 |
14,032 |
2,025 |
- |
(1,031 ) |
39,499 |
||||||||||||||||||
Depreciation and amortization |
5,211 |
2,714 |
3,220 |
- |
49 |
11,194 |
||||||||||||||||||
EBITDA |
29,684 |
16,746 |
5,245 |
- |
(982 ) |
50,693 |
||||||||||||||||||
Loss on damage to manufacturing facilities (Cost of sales) |
(35 ) |
- |
- |
- |
- |
(35 ) |
||||||||||||||||||
Loss on damage to manufacturing facilities (SG&A) |
- |
- |
(131 ) |
- |
- |
(131 ) |
||||||||||||||||||
Transaction and advisory fees |
- |
- |
- |
- |
240 |
240 |
||||||||||||||||||
Loss on sale of plant |
- |
- |
- |
- |
- |
- |
||||||||||||||||||
Adjusted EBITDA |
$ |
29,649 |
$ |
16,746 |
$ |
5,114 |
$ |
- |
$ |
(742 ) |
$ |
50,767 |
||||||||||||
Adjusted EBITDA Margin % |
16.4 % |
26.1 % |
9.9 % |
|
17.2 % |
|||||||||||||||||||
|
||||||||||||||||||||||||
Twelve months ended October 31, 2024 |
|
|||||||||||||||||||||||
Net sales |
$ |
650,058 |
$ |
230,712 |
$ |
198,424 |
$ |
203,435 |
$ |
(4,767 ) |
$ |
1,277,862 |
||||||||||||
Cost of sales |
498,378 |
144,585 |
168,414 |
163,946 |
(3,085 ) |
972,238 |
||||||||||||||||||
Gross Margin |
151,680 |
86,127 |
30,010 |
39,489 |
(1,682 ) |
305,624 |
||||||||||||||||||
Gross Margin % |
23.3 % |
37.3 % |
15.1 % |
19.4 % |
|
23.9 % |
||||||||||||||||||
Selling, general and administrative (1) |
56,630 |
31,318 |
20,727 |
44,453 |
37,342 |
190,470 |
||||||||||||||||||
Depreciation and amortization |
20,994 |
10,420 |
12,244 |
16,438 |
232 |
60,328 |
||||||||||||||||||
Operating income (loss) |
74,056 |
44,389 |
(2,961 ) |
(21,402 ) |
(39,256 ) |
54,826 |
||||||||||||||||||
Depreciation and amortization |
20,994 |
10,420 |
12,244 |
16,438 |
232 |
60,328 |
||||||||||||||||||
EBITDA |
95,050 |
54,809 |
9,283 |
(4,964 ) |
(39,024 ) |
115,154 |
||||||||||||||||||
Expense related to plant closure (Cost of sales) |
3,025 |
- |
- |
- |
- |
3,025 |
||||||||||||||||||
Net gain related to plant closure (SG&A) |
(4,196 ) |
- |
- |
- |
- |
(4,196 ) |
||||||||||||||||||
Amortization of step-up for purchase price adjustments on inventory and accounts receivable |
- |
- |
- |
29,076 |
- |
29,076 |
||||||||||||||||||
Transaction and advisory fees |
- |
- |
- |
10,359 |
28,965 |
39,324 |
||||||||||||||||||
Adjusted EBITDA |
$ |
93,879 |
$ |
54,809 |
$ |
9,283 |
$ |
34,471 |
$ |
(10,059 ) |
$ |
182,383 |
||||||||||||
Adjusted EBITDA Margin % |
14.4 % |
23.8 % |
4.7 % |
16.9 % |
|
14.3 % |
||||||||||||||||||
Twelve months ended October 31, 2023 |
|
|||||||||||||||||||||||
Net sales |
$ |
667,482 |
$ |
250,774 |
$ |
215,445 |
$ |
- |
$ |
(3,118 ) |
$ |
1,130,583 |
||||||||||||
Cost of sales |
517,805 |
158,491 |
178,210 |
- |
(1,447 ) |
853,059 |
||||||||||||||||||
Gross Margin |
149,677 |
92,283 |
37,235 |
- |
(1,671 ) |
277,524 |
||||||||||||||||||
Gross Margin % |
22.4 % |
36.8 % |
17.3 % |
|
24.5 % |
|||||||||||||||||||
Selling, general and administrative (1) |
56,979 |
32,350 |
21,074 |
- |
13,554 |
123,957 |
||||||||||||||||||
Depreciation and amortization |
20,539 |
9,849 |
12,208 |
- |
270 |
42,866 |
||||||||||||||||||
Operating income (loss) |
72,159 |
50,084 |
3,953 |
- |
(15,495 ) |
110,701 |
||||||||||||||||||
Depreciation and amortization |
20,539 |
9,849 |
12,208 |
- |
270 |
42,866 |
||||||||||||||||||
EBITDA |
92,698 |
59,933 |
16,161 |
- |
(15,225 ) |
153,567 |
||||||||||||||||||
Loss on damage to manufacturing facilities (Cost of sales) |
- |
- |
13 |
- |
- |
13 |
||||||||||||||||||
Loss on damage to manufacturing facilities (SG&A) |
- |
- |
69 |
- |
- |
69 |
||||||||||||||||||
Transaction and advisory fees |
- |
- |
- |
- |
5,946 |
5,946 |
||||||||||||||||||
Adjusted EBITDA |
$ |
92,698 |
$ |
59,933 |
$ |
16,243 |
$ |
- |
$ |
(9,279 ) |
$ |
159,595 |
||||||||||||
Adjusted EBITDA Margin % |
13.9 % |
23.9 % |
7.5 % |
14.1 % |
||||||||||||||||||||
(1) Includes stock-based compensation expense for the three and twelve months ended October 31, 2024 of $2.0 million and $1.7 million, respectively, and $7.4 million and $9.3 million for the comparable prior year periods. |
Quanex Building Products 精选行业数据 (以千计) (未经审计) | ||||||||||||||||||||||||
此表提供了各可报告部门的毛利率、营业收入(损失)、息税折旧及摊销前利润(EBITDA)和调整后的EBITDA。非营业费用和所得税费用未分配到可报告部门。 | ||||||||||||||||||||||||
北美窗户 |
欧盟窗户 |
北美柜子元件 |
泰曼 |
未分配的公司及其他 |
总计 |
|||||||||||||||||||
截至2024年10月31日的三个月 |
|
|||||||||||||||||||||||
净销售额 |
$ |
172,031 |
$ |
65,075 |
$ |
52,761 |
$ |
203,435 |
$ |
(1,141 ) |
$ |
492,161 |
||||||||||||
销售成本 |
127,448 |
40,258 |
44,136 |
163,946 |
(677 ) |
375,111 |
||||||||||||||||||
毛利率 |
44,583 |
24,817 |
8,625 |
39,489 |
(464 ) |
117,050 |
||||||||||||||||||
毛利率% |
25.9 % |
38.1 % |
16.3 % |
19.4 % |
|
23.8 % |
||||||||||||||||||
销售、一般和行政 (1) |
10,072 |
8,310 |
5,373 |
44,453 |
18,683 |
86,891 |
||||||||||||||||||
折旧和摊销 |
5,107 |
2,715 |
3,004 |
16,438 |
65 |
27,329 |
||||||||||||||||||
营业收入(亏损) |
29,404 |
13,792 |
248 |
(21,402 ) |
(19,212 ) |
2,830 |
||||||||||||||||||
折旧和摊销 |
5,107 |
2,715 |
3,004 |
16,438 |
65 |
27,329 |
||||||||||||||||||
息税折旧摊销前利润 |
34,511 |
16,507 |
3,252 |
(4,964 ) |
(19,147 ) |
30,159 |
||||||||||||||||||
与工厂关闭相关的费用(销售成本) |
887 |
- |
- |
- |
- |
887 |
||||||||||||||||||
与工厂关闭相关的净收益(销售一般管理费用) |
(5,299 ) |
- |
- |
- |
- |
(5,299 ) |
||||||||||||||||||
库存和应收账款的购买价格调整的增值摊销 |
- |
- |
- |
29,076 |
- |
29,076 |
||||||||||||||||||
交易和顾问费用 |
- |
- |
- |
10,359 |
15,868 |
26,227 |
||||||||||||||||||
调整后的EBITDA |
$ |
30,099 |
$ |
16,507 |
$ |
3,252 |
$ |
34,471 |
$ |
(3,279 ) |
$ |
81,050 |
||||||||||||
调整后的EBITDA毛利率% |
17.5 % |
25.4 % |
6.2 % |
16.9 % |
|
16.5 % |
||||||||||||||||||
截至2023年10月31日的三个月 |
|
|||||||||||||||||||||||
净销售额 |
$ |
180,446 |
$ |
64,170 |
$ |
51,868 |
$ |
- |
$ |
(992 ) |
$ |
295,492 |
||||||||||||
销售成本 |
135,490 |
39,070 |
41,488 |
- |
(575 ) |
215,473 |
||||||||||||||||||
毛利率 |
44,956 |
25,100 |
10,380 |
- |
(417 ) |
80,019 |
||||||||||||||||||
毛利率% |
24.9 % |
39.1 % |
20.0 % |
|
27.1 % |
|||||||||||||||||||
销售、一般和行政 (1) |
15,272 |
8,354 |
5,135 |
- |
565 |
29,326 |
||||||||||||||||||
折旧和摊销 |
5,211 |
2,714 |
3,220 |
- |
49 |
11,194 |
||||||||||||||||||
营业收入(亏损) |
24,473 |
14,032 |
2,025 |
- |
(1,031 ) |
39,499 |
||||||||||||||||||
折旧和摊销 |
5,211 |
2,714 |
3,220 |
- |
49 |
11,194 |
||||||||||||||||||
息税折旧摊销前利润 |
29,684 |
16,746 |
5,245 |
- |
(982 ) |
50,693 |
||||||||||||||||||
制造设施损失(销售成本) |
(35 ) |
- |
- |
- |
- |
(35 ) |
||||||||||||||||||
制造设施损失(销售和管理费用) |
- |
- |
(131 ) |
- |
- |
(131 ) |
||||||||||||||||||
交易和顾问费用 |
- |
- |
- |
- |
240 |
240 |
||||||||||||||||||
厂房出售损失 |
- |
- |
- |
- |
- |
- |
||||||||||||||||||
调整后的EBITDA |
$ |
29,649 |
$ |
16,746 |
$ |
5,114 |
$ |
- |
$ |
(742 ) |
$ |
50,767 |
||||||||||||
调整后的EBITDA毛利率% |
16.4 % |
26.1 % |
9.9 % |
|
17.2 % |
|||||||||||||||||||
|
||||||||||||||||||||||||
截至2024年10月31日的十二个月 |
|
|||||||||||||||||||||||
净销售额 |
$ |
650,058 |
$ |
230,712 |
$ |
198,424 |
$ |
203,435 |
$ |
(4,767 ) |
$ |
1,277,862 |
||||||||||||
销售成本 |
498,378 |
144,585 |
168,414 |
163,946 |
(3,085 ) |
972,238 |
||||||||||||||||||
毛利率 |
151,680 |
86,127 |
30,010 |
39,489 |
(1,682 ) |
305,624 |
||||||||||||||||||
毛利率% |
23.3 % |
37.3 % |
15.1 % |
19.4 % |
|
23.9 % |
||||||||||||||||||
销售、一般和行政 (1) |
56,630 |
31,318 |
20,727 |
44,453 |
37,342 |
190,470 |
||||||||||||||||||
折旧和摊销 |
20,994 |
10,420 |
12,244 |
16,438 |
232 |
60,328 |
||||||||||||||||||
营业收入(亏损) |
74,056 |
44,389 |
(2,961 ) |
(21,402 ) |
(39,256 ) |
54,826 |
||||||||||||||||||
折旧和摊销 |
20,994 |
10,420 |
12,244 |
16,438 |
232 |
60,328 |
||||||||||||||||||
息税折旧摊销前利润 |
95,050 |
54,809 |
9,283 |
(4,964 ) |
(39,024 ) |
115,154 |
||||||||||||||||||
与工厂关闭相关的费用(销售成本) |
3,025 |
- |
- |
- |
- |
3,025 |
||||||||||||||||||
与工厂关闭相关的净收益(销售一般管理费用) |
(4,196 ) |
- |
- |
- |
- |
(4,196 ) |
||||||||||||||||||
库存和应收账款的购买价格调整的增值摊销 |
- |
- |
- |
29,076 |
- |
29,076 |
||||||||||||||||||
交易和顾问费用 |
- |
- |
- |
10,359 |
28,965 |
39,324 |
||||||||||||||||||
调整后的EBITDA |
$ |
93,879 |
$ |
54,809 |
$ |
9,283 |
$ |
34,471 |
$ |
(10,059 ) |
$ |
182,383 |
||||||||||||
调整后的EBITDA毛利率% |
14.4 % |
23.8 % |
4.7 % |
16.9 % |
|
14.3 % |
||||||||||||||||||
截至2023年10月31日的十二个月 |
|
|||||||||||||||||||||||
净销售额 |
$ |
667,482 |
$ |
250,774 |
$ |
215,445 |
$ |
- |
$ |
(3,118 ) |
$ |
1,130,583 |
||||||||||||
销售成本 |
517,805 |
158,491 |
178,210 |
- |
(1,447 ) |
853,059 |
||||||||||||||||||
毛利率 |
149,677 |
92,283 |
37,235 |
- |
(1,671 ) |
277,524 |
||||||||||||||||||
毛利率% |
22.4 % |
36.8 % |
17.3 % |
|
24.5 % |
|||||||||||||||||||
销售、一般和行政 (1) |
56,979 |
32,350 |
21,074 |
- |
13,554 |
123,957 |
||||||||||||||||||
折旧和摊销 |
20,539 |
9,849 |
12,208 |
- |
270 |
42,866 |
||||||||||||||||||
营业收入(亏损) |
72,159 |
50,084 |
3,953 |
- |
(15,495 ) |
110,701 |
||||||||||||||||||
折旧和摊销 |
20,539 |
9,849 |
12,208 |
- |
270 |
42,866 |
||||||||||||||||||
息税折旧摊销前利润 |
92,698 |
59,933 |
16,161 |
- |
(15,225 ) |
153,567 |
||||||||||||||||||
制造设施损失(销售成本) |
- |
- |
13 |
- |
- |
13 |
||||||||||||||||||
制造设施损失(销售和管理费用) |
- |
- |
69 |
- |
- |
69 |
||||||||||||||||||
交易和顾问费用 |
- |
- |
- |
- |
5,946 |
5,946 |
||||||||||||||||||
调整后的EBITDA |
$ |
92,698 |
$ |
59,933 |
$ |
16,243 |
$ |
- |
$ |
(9,279 ) |
$ |
159,595 |
||||||||||||
调整后的EBITDA毛利率% |
13.9 % |
23.9 % |
7.5 % |
14.1 % |
||||||||||||||||||||
(1) 包括截至2024年10月31日的三个月及十二个月的基于股票的补偿费用分别为200万和170万,及可比前一年期间的740万和930万。 |
QUANEX BUILDING PRODUCTS CORPORATION SALES ANALYSIS (In thousands) (Unaudited) | ||||||||||||||||
Three Months Ended October 31, |
Twelve Months Ended October 31, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
NA Fenestration: |
|
|||||||||||||||
United States - fenestration |
$ |
128,633 |
$ |
138,783 |
$ |
491,307 |
$ |
518,396 |
||||||||
International - fenestration |
9,323 |
8,081 |
29,882 |
30,100 |
||||||||||||
United States - non-fenestration |
29,050 |
29,267 |
110,246 |
103,090 |
||||||||||||
International - non-fenestration |
5,025 |
4,315 |
18,623 |
15,896 |
||||||||||||
$ |
172,031 |
$ |
180,446 |
$ |
650,058 |
$ |
667,482 |
|||||||||
EU Fenestration: (1) |
||||||||||||||||
International - fenestration |
$ |
54,665 |
$ |
49,862 |
$ |
193,935 |
$ |
191,871 |
||||||||
International - non-fenestration |
10,410 |
14,308 |
36,777 |
58,903 |
||||||||||||
$ |
65,075 |
$ |
64,170 |
$ |
230,712 |
$ |
250,774 |
|||||||||
NA Cabinet Components: |
||||||||||||||||
United States - fenestration |
$ |
3,710 |
$ |
4,286 |
$ |
14,913 |
$ |
16,899 |
||||||||
United States - non-fenestration |
49,038 |
47,092 |
182,494 |
195,866 |
||||||||||||
International - non-fenestration |
13 |
490 |
1,017 |
2,680 |
||||||||||||
$ |
52,761 |
$ |
51,868 |
$ |
198,424 |
$ |
215,445 |
|||||||||
Tyman: |
|
|||||||||||||||
United States - fenestration |
$ |
127,749 |
$ |
- |
$ |
127,749 |
$ |
- |
||||||||
International - fenestration |
75,082 |
- |
75,082 |
- |
||||||||||||
United States - non-fenestration |
604 |
- |
604 |
- |
||||||||||||
$ |
203,435 |
$ |
- |
$ |
203,435 |
$ |
- |
|||||||||
|
||||||||||||||||
Unallocated Corporate & Other: |
||||||||||||||||
Eliminations |
$ |
(1,141 ) |
$ |
(992 ) |
$ |
(4,767 ) |
$ |
(3,118 ) |
||||||||
$ |
(1,141 ) |
$ |
(992 ) |
$ |
(4,767 ) |
$ |
(3,118 ) |
|||||||||
Net Sales |
$ |
492,161 |
$ |
295,492 |
$ |
1,277,862 |
$ |
1,130,583 |
||||||||
(1) Reflects an increase of $1.7 million and $2.5 million in revenue associated with foreign currency exchange rate impacts for the three and twelve months ended October 31, 2024, respectively. |
Quanex Building Products 销售分析 (以千计) (未经审计) | ||||||||||||||||
截至10月31日的三个月 |
截至十月三十一日的十二个月 |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
NA 窗口系统: |
|
|||||||||||||||
美国 - 窗口系统 |
$ |
128,633 |
$ |
138,783 |
$ |
491,307 |
$ |
518,396 |
||||||||
国际 - 窗口材料 |
9,323 |
8,081 |
29,882 |
30,100 |
||||||||||||
美国 - 非窗口材料 |
29,050 |
29,267 |
110,246 |
103,090 |
||||||||||||
国际 - 非窗口材料 |
5,025 |
4,315 |
18,623 |
15,896 |
||||||||||||
$ |
172,031 |
$ |
180,446 |
$ |
650,058 |
$ |
667,482 |
|||||||||
欧盟门窗: (1) |
||||||||||||||||
国际 - 窗口材料 |
$ |
54,665 |
$ |
49,862 |
$ |
193,935 |
$ |
191,871 |
||||||||
国际 - 非窗口材料 |
10,410 |
14,308 |
36,777 |
58,903 |
||||||||||||
$ |
65,075 |
$ |
64,170 |
$ |
230,712 |
$ |
250,774 |
|||||||||
北美柜体元件: |
||||||||||||||||
美国 - 窗口系统 |
$ |
3,710 |
$ |
4,286 |
$ |
14,913 |
$ |
16,899 |
||||||||
美国 - 非窗口材料 |
49,038 |
47,092 |
182,494 |
195,866 |
||||||||||||
国际 - 非窗口材料 |
13 |
490 |
1,017 |
2,680 |
||||||||||||
$ |
52,761 |
$ |
51,868 |
$ |
198,424 |
$ |
215,445 |
|||||||||
Tyman: |
|
|||||||||||||||
美国 - 窗口系统 |
$ |
127,749 |
$ |
- |
$ |
127,749 |
$ |
- |
||||||||
国际 - 窗口材料 |
75,082 |
- |
75,082 |
- |
||||||||||||
美国 - 非窗口材料 |
604 |
- |
604 |
- |
||||||||||||
$ |
203,435 |
$ |
- |
$ |
203,435 |
$ |
- |
|||||||||
|
||||||||||||||||
未分配公司及其他: |
||||||||||||||||
消除 |
$ |
(1,141 ) |
$ |
(992 ) |
$ |
(4,767 ) |
$ |
(3,118 ) |
||||||||
$ |
(1,141 ) |
$ |
(992 ) |
$ |
(4,767 ) |
$ |
(3,118 ) |
|||||||||
净销售额 |
$ |
492,161 |
$ |
295,492 |
$ |
1,277,862 |
$ |
1,130,583 |
||||||||
(1) 反映截至2024年10月31日的三个月和十二个月与外汇汇率变化相关的营业收入分别增加了170万和250万。 |