附件99 | |||||||||||
新聞稿 | |||||||||||
艾仕得塗料系統 憲法大道1050號 費城,賓夕法尼亞州19112 美國 | 投資者和媒體聯繫人 Colleen Lubic D +1 610-999-9407 Colleen.Lubic@axalta.com |
(以百萬爲單位,除%和每股數據外) | 2024全年 | |||||||
項目 | ||||||||
淨銷售額 | ~$5,275 | |||||||
調整後的EBITDA | ~$1,115 | |||||||
攤薄後每股收益調整後 | $2.15 | |||||||
自由現金流 | ~$500 | |||||||
折舊及攤銷(遞進式折舊及攤銷) | ~$280 ($50) | |||||||
稅率,調整後 | ~25% | |||||||
攤薄後流通股份 | ~220 | |||||||
利息費用 | ~$210 | |||||||
資本支出 | ~$140 | |||||||
Financial Statement Tables | ||||||||||||||||||||||||||
AXALTA COATING SYSTEMS LTD. | ||||||||||||||||||||||||||
Condensed Consolidated Statements of Operations (Unaudited) | ||||||||||||||||||||||||||
(In millions, except per share data) | ||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Net sales | $ | 1,320 | $ | 1,309 | $ | 3,965 | $ | 3,887 | ||||||||||||||||||
Cost of goods sold | 858 | 886 | 2,614 | 2,692 | ||||||||||||||||||||||
Selling, general and administrative expenses | 211 | 209 | 631 | 625 | ||||||||||||||||||||||
Other operating charges | 15 | 13 | 78 | 22 | ||||||||||||||||||||||
Research and development expenses | 19 | 18 | 55 | 56 | ||||||||||||||||||||||
Amortization of acquired intangibles | 24 | 20 | 68 | 66 | ||||||||||||||||||||||
Income from operations | 193 | 163 | 519 | 426 | ||||||||||||||||||||||
Interest expense, net | 54 | 55 | 158 | 158 | ||||||||||||||||||||||
Other (income) expense, net | (3) | 5 | 4 | 15 | ||||||||||||||||||||||
Income before income taxes | 142 | 103 | 357 | 253 | ||||||||||||||||||||||
Provision for income taxes | 40 | 30 | 103 | 58 | ||||||||||||||||||||||
Net income | 102 | 73 | 254 | 195 | ||||||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 1 | 1 | — | 1 | ||||||||||||||||||||||
Net income attributable to common shareholders | $ | 101 | $ | 72 | $ | 254 | $ | 194 | ||||||||||||||||||
Basic net income per share | $ | 0.46 | $ | 0.33 | $ | 1.15 | $ | 0.88 | ||||||||||||||||||
Diluted net income per share | $ | 0.46 | $ | 0.33 | $ | 1.15 | $ | 0.87 | ||||||||||||||||||
Basic weighted average shares outstanding | 218.9 | 221.0 | 219.8 | 221.3 | ||||||||||||||||||||||
Diluted weighted average shares outstanding | 219.9 | 221.9 | 220.8 | 222.1 | ||||||||||||||||||||||
AXALTA COATING SYSTEMS LTD. | ||||||||||||||
Condensed Consolidated Balance Sheets (Unaudited) | ||||||||||||||
(In millions, except per share data) | ||||||||||||||
September 30, 2024 | December 31, 2023 | |||||||||||||
Assets | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 567 | $ | 700 | ||||||||||
Restricted cash | 4 | 3 | ||||||||||||
Accounts and notes receivable, net | 1,298 | 1,260 | ||||||||||||
Inventories | 818 | 741 | ||||||||||||
Prepaid expenses and other current assets | 151 | 117 | ||||||||||||
Total current assets | 2,838 | 2,821 | ||||||||||||
Property, plant and equipment, net | 1,188 | 1,204 | ||||||||||||
Goodwill | 1,718 | 1,591 | ||||||||||||
Identifiable intangibles, net | 1,207 | 1,130 | ||||||||||||
Other assets | 549 | 526 | ||||||||||||
Total assets | $ | 7,500 | $ | 7,272 | ||||||||||
Liabilities, Shareholders’ Equity | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 708 | $ | 725 | ||||||||||
Current portion of borrowings | 20 | 26 | ||||||||||||
Other accrued liabilities | 694 | 677 | ||||||||||||
Total current liabilities | 1,422 | 1,428 | ||||||||||||
Long-term borrowings | 3,505 | 3,478 | ||||||||||||
Accrued pensions | 244 | 252 | ||||||||||||
Deferred income taxes | 163 | 162 | ||||||||||||
Other liabilities | 215 | 179 | ||||||||||||
Total liabilities | 5,549 | 5,499 | ||||||||||||
Shareholders’ equity: | ||||||||||||||
Common shares, $1.00 par, 1,000.0 shares authorized, 254.4 and 253.7 shares issued at September 30, 2024 and December 31, 2023, respectively | 254 | 254 | ||||||||||||
Capital in excess of par | 1,590 | 1,568 | ||||||||||||
Retained earnings | 1,540 | 1,286 | ||||||||||||
Treasury shares, at cost, 36.4 and 33.6 shares at September 30, 2024 and December 31, 2023, respectively | (1,037) | (937) | ||||||||||||
Accumulated other comprehensive loss | (442) | (444) | ||||||||||||
Total Axalta shareholders’ equity | 1,905 | 1,727 | ||||||||||||
Noncontrolling interests | 46 | 46 | ||||||||||||
Total shareholders’ equity | 1,951 | 1,773 | ||||||||||||
Total liabilities and shareholders’ equity | $ | 7,500 | $ | 7,272 |
AXALTA COATING SYSTEMS LTD. | ||||||||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||||||||||
(In millions) | ||||||||||||||
Nine Months Ended September 30, | ||||||||||||||
2024 | 2023 | |||||||||||||
Operating activities: | ||||||||||||||
Net income | $ | 254 | $ | 195 | ||||||||||
Adjustment to reconcile net income to cash provided by operating activities: | ||||||||||||||
Depreciation and amortization | 207 | 207 | ||||||||||||
Amortization of deferred financing costs and original issue discount | 6 | 7 | ||||||||||||
Debt extinguishment and refinancing-related costs | 3 | 7 | ||||||||||||
Deferred income taxes | 10 | (8) | ||||||||||||
Realized and unrealized foreign exchange losses, net | 12 | 21 | ||||||||||||
Stock-based compensation | 21 | 19 | ||||||||||||
Impairment charges | — | 15 | ||||||||||||
Interest income on swaps designated as net investment hedges | (10) | (9) | ||||||||||||
Other non-cash, net | 5 | 25 | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||
Trade accounts and notes receivable | (16) | (213) | ||||||||||||
Inventories | (54) | 66 | ||||||||||||
Prepaid expenses and other assets | (106) | (68) | ||||||||||||
Accounts payable | (18) | 17 | ||||||||||||
Other accrued liabilities | (2) | 9 | ||||||||||||
Other liabilities | 30 | (1) | ||||||||||||
Cash provided by operating activities | 342 | 289 | ||||||||||||
Investing activities: | ||||||||||||||
Acquisitions, net of cash acquired | (290) | — | ||||||||||||
Purchase of property, plant and equipment | (78) | (105) | ||||||||||||
Interest proceeds on swaps designated as net investment hedges | 10 | 9 | ||||||||||||
Settlement proceeds on swaps designated as net investment hedges | — | 29 | ||||||||||||
Payments for loans to customers | (21) | (1) | ||||||||||||
Other investing activities, net | 5 | 3 | ||||||||||||
Cash used for investing activities | (374) | (65) | ||||||||||||
Financing activities: | ||||||||||||||
Proceeds from short-term borrowings | — | 9 | ||||||||||||
Proceeds from long-term borrowings | 292 | 197 | ||||||||||||
Payments on short-term borrowings | (5) | (40) | ||||||||||||
Payments on long-term borrowings | (273) | (359) | ||||||||||||
Financing-related costs | (5) | (9) | ||||||||||||
Purchases of common stock | (100) | (50) | ||||||||||||
Net cash flows associated with stock-based awards | 1 | 7 | ||||||||||||
Deferred acquisition-related consideration | — | (8) | ||||||||||||
Other financing activities, net | — | 1 | ||||||||||||
Cash used for financing activities | (90) | (252) | ||||||||||||
Decrease in cash | (122) | (28) | ||||||||||||
Effect of exchange rate changes on cash | (10) | (19) | ||||||||||||
Cash at beginning of period | 703 | 655 | ||||||||||||
Cash at end of period | $ | 571 | $ | 608 | ||||||||||
Cash at end of period reconciliation: | ||||||||||||||
Cash and cash equivalents | $ | 567 | $ | 606 | ||||||||||
Restricted cash | 4 | 2 | ||||||||||||
Cash at end of period | $ | 571 | $ | 608 |
Three Months Ended September 30, | Twelve Months Ended September 30, 2024 | Nine Months Ended September 30, | Year Ended December 31, 2023 | |||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||
Net income | $ | 102 | $ | 73 | $ | 328 | $ | 254 | $ | 195 | $ | 269 | ||||||||||||||||||||||||||
Interest expense, net | 54 | 55 | 213 | 158 | 158 | 213 | ||||||||||||||||||||||||||||||||
Provision for income taxes | 40 | 30 | 131 | 103 | 58 | 86 | ||||||||||||||||||||||||||||||||
Depreciation and amortization | 71 | 71 | 276 | 207 | 207 | 276 | ||||||||||||||||||||||||||||||||
EBITDA | 267 | 229 | 948 | 722 | 618 | 844 | ||||||||||||||||||||||||||||||||
Debt extinguishment and refinancing-related costs (a) | — | 4 | 6 | 3 | 7 | 10 | ||||||||||||||||||||||||||||||||
Termination benefits and other employee-related costs (b) | 11 | 12 | 71 | 67 | 14 | 18 | ||||||||||||||||||||||||||||||||
Acquisition and divestiture-related costs (c) | 4 | 1 | 10 | 8 | 1 | 3 | ||||||||||||||||||||||||||||||||
Site closure costs (d) | — | 2 | 4 | 1 | 4 | 7 | ||||||||||||||||||||||||||||||||
Impairment charges (e) | — | — | — | — | 15 | 15 | ||||||||||||||||||||||||||||||||
Foreign exchange remeasurement losses (f) | — | 7 | 12 | 8 | 19 | 23 | ||||||||||||||||||||||||||||||||
Long-term employee benefit plan adjustments (g) | 3 | 3 | 10 | 8 | 7 | 9 | ||||||||||||||||||||||||||||||||
Stock-based compensation (h) | 7 | 5 | 28 | 21 | 19 | 26 | ||||||||||||||||||||||||||||||||
Environmental charge (i) | — | — | 4 | 4 | — | — | ||||||||||||||||||||||||||||||||
Other adjustments (j) | (1) | (2) | (2) | (1) | (3) | (4) | ||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 291 | $ | 261 | $ | 1,091 | $ | 841 | $ | 701 | $ | 951 | ||||||||||||||||||||||||||
Net sales | $ | 1,320 | $ | 1,309 | $ | 5,262 | $ | 3,965 | $ | 3,887 | $ | 5,184 | ||||||||||||||||||||||||||
Net income margin | 7.7 | % | 5.6 | % | 6.2 | % | 6.4 | % | 5.0 | % | 5.2 | % | ||||||||||||||||||||||||||
Adjusted EBITDA margin | 22.1 | % | 19.9 | % | 20.7 | % | 21.2 | % | 18.0 | % | 18.4 | % | ||||||||||||||||||||||||||
Segment Adjusted EBITDA: | ||||||||||||||||||||||||||||||||||||||
Performance Coatings | $ | 221 | $ | 200 | $ | 832 | $ | 640 | $ | 550 | $ | 742 | ||||||||||||||||||||||||||
Mobility Coatings | 70 | 61 | 259 | 201 | 151 | 209 | ||||||||||||||||||||||||||||||||
Total | $ | 291 | $ | 261 | $ | 1,091 | $ | 841 | $ | 701 | $ | 951 |
(a) | Represents expenses and associated changes to estimates related to the prepayment, restructuring, and refinancing of our indebtedness, which are not considered indicative of our ongoing operating performance. | ||||
(b) | Represents expenses and associated changes to estimates related to employee termination benefits, consulting, legal and other employee-related costs associated with restructuring programs and other employee-related costs. These amounts are not considered indicative of our ongoing operating performance. | ||||
(c) | Represents acquisition and divestiture-related expenses and integration activities associated with our business combinations, all of which are not considered indicative of our ongoing operating performance. | ||||
(d) | Represents costs related to the closure of certain manufacturing sites, which we do not consider indicative of our ongoing operating performance. | ||||
(e) | Represents impairment charges, which are not considered indicative of our ongoing operating performance. The losses recorded during the nine months ended September 30, 2023 and year ended December 31, 2023 were primarily due to the decision to demolish assets at a previously closed manufacturing site during the three months ended June 30, 2023 and the then anticipated exit of a non-core business category in the Mobility Coatings segment during the three months ended March 31, 2023. | ||||
(f) | Represents foreign exchange losses resulting from the remeasurement of assets and liabilities denominated in foreign currencies, net of the impacts of our foreign currency instruments used to hedge our balance sheet exposures. | ||||
(g) | Represents the non-cash, non-service cost components of long-term employee benefit costs. | ||||
(h) | Represents non-cash impacts associated with stock-based compensation. | ||||
(i) | Represents costs related to certain environmental remediation activities, which are not considered indicative of our ongoing operating performance. | ||||
(j) | Represents costs for certain non-operational or non-cash losses (gains), unrelated to our core business and which we do not consider indicative of our ongoing operating performance. | ||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Net income | $ | 102 | $ | 73 | $ | 254 | $ | 195 | ||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 1 | 1 | — | 1 | ||||||||||||||||||||||
Net income attributable to common shareholders | 101 | 72 | 254 | 194 | ||||||||||||||||||||||
Debt extinguishment and refinancing-related costs (a) | — | 4 | 3 | 7 | ||||||||||||||||||||||
Termination benefits and other employee-related costs (b) | 11 | 12 | 67 | 14 | ||||||||||||||||||||||
Acquisition and divestiture-related costs (c) | 4 | 1 | 8 | 1 | ||||||||||||||||||||||
Impairment charges (d) | — | — | — | 15 | ||||||||||||||||||||||
Accelerated depreciation and site closure costs (e) | 2 | 2 | 4 | 4 | ||||||||||||||||||||||
Environmental charge (f) | — | — | 4 | — | ||||||||||||||||||||||
Other adjustments (g) | (1) | (2) | (1) | (3) | ||||||||||||||||||||||
Step-up depreciation and amortization (h) | 11 | 13 | 36 | 43 | ||||||||||||||||||||||
Total adjustments | 27 | 30 | 121 | 81 | ||||||||||||||||||||||
Income tax provision impacts (i) | (1) | 4 | 13 | 21 | ||||||||||||||||||||||
Adjusted net income | $ | 129 | $ | 98 | $ | 362 | $ | 254 | ||||||||||||||||||
Adjusted diluted net income per share | $ | 0.59 | $ | 0.45 | $ | 1.64 | $ | 1.14 | ||||||||||||||||||
Diluted weighted average shares outstanding | 219.9 | 221.9 | 220.8 | 222.1 | ||||||||||||||||||||||
(a) | Represents expenses and associated changes to estimates related to the prepayment, restructuring, and refinancing of our indebtedness, which are not considered indicative of our ongoing operating performance. | ||||
(b) | Represents expenses and associated changes to estimates related to employee termination benefits, consulting, legal and other employee-related costs associated with restructuring programs and other employee-related costs. These amounts are not considered indicative of our ongoing operating performance. | ||||
(c) | Represents acquisition and divestiture-related expenses and integration activities associated with our business combinations, all of which are not considered indicative of our ongoing operating performance. | ||||
(d) | Represents impairment charges, which are not considered indicative of our ongoing operating performance. The losses recorded during the nine months ended September 30, 2023 were primarily due to the decision to demolish assets at a previously closed manufacturing site during the three months ended June 30, 2023 and the then anticipated exit of a non-core business category in the Mobility Coatings segment during the three months ended March 31, 2023. | ||||
(e) | Represents incremental depreciation expense resulting from truncated useful lives of the assets impacted by our manufacturing footprint assessments and costs related to the closure of certain manufacturing sites, which we do not consider indicative of our ongoing operating performance. | ||||
(f) | Represents costs related to certain environmental remediation activities, which are not considered indicative of our ongoing operating performance. | ||||
(g) | Represents costs for certain non-operational or non-cash losses (gains), unrelated to our core business and which we do not consider indicative of our ongoing operating performance. | ||||
(h) | Represents the incremental step-up depreciation and amortization expense associated with the acquisition of DuPont Performance Coatings by Axalta. We believe this will assist investors in performing meaningful comparisons of past, present and future operating results and better highlight the results of our ongoing operating performance. | ||||
(i) | The income tax impacts are determined using the applicable rates in the taxing jurisdictions in which expense or income occurred and includes both current and deferred income tax expense (benefit) based on the nature of the non-GAAP performance measure. Additionally, the income tax impact includes the removal of discrete income tax impacts within our effective tax rate which were expenses of $5 million and $10 million and expenses of $3 million and benefits of $2 million for the three and nine months ended September 30, 2024 and 2023, respectively. The tax adjustments for the three and nine months ended September 30, 2024 and 2023 include the deferred tax benefit ratably amortized into our adjusted income tax rate as the tax attribute related to a January 1, 2020 intra-entity transfer of certain intellectual property rights is realized. | ||||
Three Months Ended March 31, | Three Months Ended June 30, | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||||||||||
Cash provided by (used for) operating activities | $ | 34 | $ | (52) | $ | 114 | $ | 131 | $ | 194 | $ | 210 | $ | 342 | $ | 289 | ||||||||||||||||||||||||||||||||||
Purchase of property, plant and equipment | (22) | (42) | (23) | (32) | (33) | (31) | (78) | (105) | ||||||||||||||||||||||||||||||||||||||||||
Interest proceeds on swaps designated as net investment hedges | 3 | 6 | 4 | — | 3 | 3 | 10 | 9 | ||||||||||||||||||||||||||||||||||||||||||
Free cash flow | $ | 15 | $ | (88) | $ | 95 | $ | 99 | $ | 164 | $ | 182 | $ | 274 | $ | 193 | ||||||||||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Income from operations | $ | 193 | $ | 163 | $ | 519 | $ | 426 | ||||||||||||||||||
Other (income) expense, net | (3) | 5 | 4 | 15 | ||||||||||||||||||||||
Total | 196 | 158 | 515 | 411 | ||||||||||||||||||||||
Debt extinguishment and refinancing-related costs (a) | — | 4 | 3 | 7 | ||||||||||||||||||||||
Termination benefits and other employee-related costs (b) | 11 | 12 | 67 | 14 | ||||||||||||||||||||||
Acquisition and divestiture-related costs (c) | 4 | 1 | 8 | 1 | ||||||||||||||||||||||
Impairment charges (d) | — | — | — | 15 | ||||||||||||||||||||||
Accelerated depreciation and site closure costs (e) | 2 | 2 | 4 | 4 | ||||||||||||||||||||||
Environmental charge (f) | — | — | 4 | — | ||||||||||||||||||||||
Other adjustments (g) | (1) | (2) | (1) | (3) | ||||||||||||||||||||||
Step-up depreciation and amortization (h) | 11 | 13 | 36 | 43 | ||||||||||||||||||||||
Adjusted EBIT | $ | 223 | $ | 188 | $ | 636 | $ | 492 | ||||||||||||||||||
Segment Adjusted EBIT (1): | ||||||||||||||||||||||||||
Performance Coatings | $ | 160 | $ | 135 | $ | 456 | $ | 362 | ||||||||||||||||||
Mobility Coatings | 52 | 40 | 144 | 87 | ||||||||||||||||||||||
Total | 212 | 175 | 600 | 449 | ||||||||||||||||||||||
Step-up depreciation and amortization (h) | 11 | 13 | 36 | 43 | ||||||||||||||||||||||
Adjusted EBIT | $ | 223 | $ | 188 | $ | 636 | $ | 492 |
(1) | During the three months ended December 31, 2023, Axalta transitioned to using Adjusted EBITDA as the primary measure to evaluate financial performance of the operating segments and allocate resources. We will continue publishing segment Adjusted EBIT through 2024 to allow for historical trend analyses. | ||||
(a) | Represents expenses and associated changes to estimates related to the prepayment, restructuring, and refinancing of our indebtedness, which are not considered indicative of our ongoing operating performance. | ||||
(b) | Represents expenses and associated changes to estimates related to employee termination benefits, consulting, legal and other employee-related costs associated with restructuring programs and other employee-related costs. These amounts are not considered indicative of our ongoing operating performance. | ||||
(c) | Represents acquisition and divestiture-related expenses and integration activities associated with our business combinations, all of which are not considered indicative of our ongoing operating performance. | ||||
(d) | Represents impairment charges, which are not considered indicative of our ongoing operating performance. The losses recorded during the nine months ended September 30, 2023 were primarily due to the decision to demolish assets at a previously closed manufacturing site during the three months ended June 30, 2023 and the then anticipated exit of a non-core business category in the Mobility Coatings segment during the three months ended March 31, 2023. | ||||
(e) | Represents incremental depreciation expense resulting from truncated useful lives of the assets impacted by our manufacturing footprint assessments and costs related to the closure of certain manufacturing sites, which we do not consider indicative of our ongoing operating performance. | ||||
(f) | Represents costs related to certain environmental remediation activities, which are not considered indicative of our ongoing operating performance. | ||||
(g) | Represents costs for certain non-operational or non-cash losses (gains), unrelated to our core business and which we do not consider indicative of our ongoing operating performance. | ||||
(h) | Represents the incremental step-up depreciation and amortization expense associated with the acquisition of DuPont Performance Coatings by Axalta. We believe this will assist investors in performing meaningful comparisons of past, present and future operating results and better highlight the results of our ongoing operating performance. | ||||