Griffon Corporation Announces Third Quarter Results
Revenue for the third quarter totaled
Net income totaled
Adjusted EBITDA for the third quarter was
“Griffon's third quarter results were highlighted by solid operating performance from Home and Building Products (“HBP”), improved profitability at Consumer and Professional Products (“CPP”) and strong free cash flow conversion,” said
“HBP continues to generate strong EBITDA margin while CPP's profitability is benefiting from its global sourcing expansion strategy. With third quarter financial performance meeting our expectations, we are on track to achieve our previously provided, full-year guidance.”
“During the third quarter, we generated strong free cash flow of
Segment Operating Results
Home and Building Products ("HBP")
HBP's third quarter revenue of
Adjusted EBITDA of
Consumer and Professional Products ("CPP")
CPP's third quarter revenue of
Adjusted EBITDA of
CPP Global Sourcing Strategy Expansion
In response to market conditions, Griffon announced in
By transitioning these product lines to an asset-light structure, CPP’s operations will be better positioned to serve customers with a more flexible and cost-effective sourcing model that leverages supplier relationships around the world. These actions will be essential to CPP achieving 15% EBITDA margins, while enhancing free cash flow through improved working capital and significantly lower capital expenditures.
The global sourcing strategy expansion is expected to be complete by the end of calendar 2024 and remains on budget. Manufacturing operations have ceased at all affected sites.
Taxes
The Company reported pretax income from operations for the quarters ended
Balance Sheet and Capital Expenditures
As of
Share Repurchases
Share repurchases during the quarter ended
2024 Outlook
We continue to expect 2024 revenue of
Other guidance for 2024 remains unchanged, including amortization of
Conference Call Information
The Company will hold a conference call today,
The call can be accessed by dialing 1-877-407-0792 (
A replay of the call will be available starting on
Forward-looking Statements
“Safe Harbor” Statements under the Private Securities Litigation Reform Act of 1995: All statements related to, among other things, income (loss), earnings, cash flows, revenue, changes in operations, operating improvements, the industries in which
About
Griffon conducts its operations through two reportable segments:
- Home and Building Products ("HBP") conducts its operations through
Clopay . Founded in 1964,Clopay is the largest manufacturer and marketer of garage doors and rolling steel doors inNorth America . Residential and commercial sectional garage doors are sold through professional dealers and leading home center retail chains throughoutNorth America under the brandsClopay , Ideal, andHolmes . Rolling steel door and grille products designed for commercial, industrial, institutional, and retail use are sold under the Cornell and Cookson brands. - Consumer and Professional Products (“CPP”) is a leading global provider of branded consumer and professional tools; residential, industrial and commercial fans; home storage and organization products; and products that enhance indoor and outdoor lifestyles. CPP sells products globally through a portfolio of leading brands including
AMES , since 1774,Hunter , since 1886, True Temper, andClosetMaid .
For more information on Griffon and its operating subsidiaries, please see the Company’s website at www.griffon.com.
Griffon evaluates performance and allocates resources based on segment adjusted EBITDA and adjusted EBITDA, non-GAAP measures, which are defined as income before taxes from operations, excluding interest income and expense, depreciation and amortization, strategic review charges, non-cash impairment charges, restructuring charges, gain/loss from debt extinguishment and acquisition related expenses, as well as other items that may affect comparability, as applicable. Segment adjusted EBITDA also excludes unallocated amounts, mainly corporate overhead. Griffon believes this information is useful to investors.
The following table provides operating highlights and a reconciliation of segment adjusted EBITDA and adjusted EBITDA to income before taxes:
(in thousands) | For the Three Months Ended |
| For the Nine Months Ended | ||||||||
REVENUE |
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
|
|
|
|
|
|
|
| ||||
Home and Building Products | $ | 394,214 |
| $ | 401,142 |
| $ | 1,182,067 |
| $ | 1,194,374 |
Consumer and Professional Products |
| 253,600 |
|
| 282,288 |
|
| 781,780 |
|
| 849,424 |
Total revenue | $ | 647,814 |
| $ | 683,430 |
| $ | 1,963,847 |
| $ | 2,043,798 |
| For the Three Months Ended |
| For the Nine Months Ended | ||||||||||||
|
| 2024 |
|
|
| 2023 |
|
|
| 2024 |
|
|
| 2023 |
|
ADJUSTED EBITDA |
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
| ||||||||
Home and Building Products | $ | 118,516 |
|
| $ | 134,330 |
|
| $ | 372,159 |
|
| $ | 390,346 |
|
Consumer and Professional Products |
| 22,263 |
|
|
| 18,265 |
|
|
| 47,923 |
|
|
| 36,091 |
|
Segment adjusted EBITDA |
| 140,779 |
|
|
| 152,595 |
|
|
| 420,082 |
|
|
| 426,437 |
|
Unallocated amounts, excluding depreciation* |
| (15,285 | ) |
|
| (13,982 | ) |
|
| (44,006 | ) |
|
| (42,388 | ) |
Adjusted EBITDA |
| 125,494 |
|
|
| 138,613 |
|
|
| 376,076 |
|
|
| 384,049 |
|
Net interest expense |
| (26,255 | ) |
|
| (25,207 | ) |
|
| (76,642 | ) |
|
| (74,394 | ) |
Depreciation and amortization |
| (15,247 | ) |
|
| (15,669 | ) |
|
| (45,150 | ) |
|
| (50,036 | ) |
Loss from debt extinguishment |
| (1,700 | ) |
|
| — |
|
|
| (1,700 | ) |
|
| — |
|
Restructuring charges |
| (18,688 | ) |
|
| (3,862 | ) |
|
| (33,489 | ) |
|
| (82,196 | ) |
Gain (loss) on sale of buildings |
| (725 | ) |
|
| — |
|
|
| (167 | ) |
|
| 10,852 |
|
Strategic review - retention and other |
| (1,870 | ) |
|
| (5,812 | ) |
|
| (9,204 | ) |
|
| (20,234 | ) |
Proxy expenses |
| — |
|
|
| (568 | ) |
|
| — |
|
|
| (2,685 | ) |
Intangible asset impairment |
| — |
|
|
| — |
|
|
| — |
|
|
| (100,000 | ) |
Special dividend ESOP charges |
| — |
|
|
| (9,042 | ) |
|
| — |
|
|
| (9,042 | ) |
Income before taxes | $ | 61,009 |
|
| $ | 78,453 |
|
| $ | 209,724 |
|
| $ | 56,314 |
|
* Primarily Corporate Overhead |
|
|
|
|
|
|
|
| For the Three Months Ended |
| For the Nine Months Ended | ||||||||
DEPRECIATION and AMORTIZATION |
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
Segment: |
|
|
|
|
|
|
| ||||
Home and Building Products | $ | 3,883 |
| $ | 3,868 |
| $ | 11,288 |
| $ | 11,525 |
Consumer and Professional Products |
| 11,225 |
|
| 11,661 |
|
| 33,453 |
|
| 38,091 |
Total segment depreciation and amortization |
| 15,108 |
|
| 15,529 |
|
| 44,741 |
|
| 49,616 |
Corporate |
| 139 |
|
| 140 |
|
| 409 |
|
| 420 |
Total consolidated depreciation and amortization | $ | 15,247 |
| $ | 15,669 |
| $ | 45,150 |
| $ | 50,036 |
Griffon believes free cash flow ("FCF", a non-GAAP measure) is a useful measure for investors because it portrays the Company's ability to generate cash from operations for purposes such as repaying debt, funding acquisitions and paying dividends. FCF is defined as net cash provided by operating activities less capital expenditures, net of proceeds.
The following table provides a reconciliation of net cash provided by (used in) operating activities to FCF:
| For the Nine Months Ended | ||||||
(in thousands) |
| 2024 |
|
|
| 2023 |
|
Net cash provided by operating activities | $ | 307,938 |
|
| $ | 309,003 |
|
Acquisition of property, plant and equipment |
| (47,849 | ) |
|
| (20,183 | ) |
Proceeds from the sale of property, plant and equipment |
| 13,572 |
|
|
| 11,840 |
|
FCF | $ | 273,661 |
|
| $ | 300,660 |
|
Net debt to EBITDA (Leverage ratio), a non-GAAP measure, is a key financial measure that is used by management to assess the borrowing capacity of the Company. The Company has defined its net debt to EBITDA leverage ratio as net debt (total principal debt outstanding net of cash and equivalents) divided by the sum of trailing twelve-month (“TTM”) adjusted EBITDA (as defined above) and TTM stock-based compensation expense. The following table provides a calculation of our net debt to EBITDA leverage ratio as calculated per our credit agreement:
(in thousands) |
|
|
|
|
|
| ||||||
Cash and equivalents |
| $ | 133,452 |
|
| $ | 102,889 |
|
| $ | 151,790 |
|
Notes payables and current portion of long-term debt |
|
| 8,138 |
|
|
| 9,625 |
|
|
| 10,043 |
|
Long-term debt, net of current maturities |
|
| 1,499,211 |
|
|
| 1,459,904 |
|
|
| 1,536,415 |
|
Debt discount/premium and issuance costs |
|
| 16,663 |
|
|
| 20,283 |
|
|
| 18,861 |
|
Total gross debt |
|
| 1,524,012 |
|
|
| 1,489,812 |
|
|
| 1,565,319 |
|
Debt, net of cash and equivalents |
| $ | 1,390,560 |
|
| $ | 1,386,923 |
|
| $ | 1,413,529 |
|
|
|
|
|
|
|
| ||||||
TTM Adjusted EBITDA (1) |
| $ | 497,359 |
|
| $ | 505,332 |
|
| $ | 508,882 |
|
Special dividend ESOP Charges |
|
| (6,452 | ) |
|
| (15,494 | ) |
|
| (19,580 | ) |
TTM Stock and ESOP-based compensation |
|
| 32,251 |
|
|
| 41,112 |
|
|
| 45,744 |
|
TTM Adjusted EBITDA |
| $ | 523,158 |
|
| $ | 530,950 |
|
| $ | 535,046 |
|
|
|
|
|
|
|
| ||||||
Leverage ratio |
| 2.7x |
| 2.6x |
| 2.6x | ||||||
|
|
|
|
|
|
| ||||||
1. Griffon defines Adjusted EBITDA as operating results before interest income and expense, income taxes, depreciation and amortization, restructuring charges, debt extinguishment, net and acquisition related expenses, as well as other items that may affect comparability, as applicable. |
The following tables provide a reconciliation of gross profit and selling, general and administrative expenses for items that affect comparability for the three and nine months ended
(in thousands) | For the Three Months Ended |
| For the Nine Months Ended | ||||||||||||
|
| 2024 |
|
|
| 2023 |
|
|
| 2024 |
|
|
| 2023 |
|
Gross profit, as reported | $ | 249,149 |
|
| $ | 274,624 |
|
| $ | 756,455 |
|
| $ | 702,941 |
|
% of revenue |
| 38.5 | % |
|
| 40.2 | % |
|
| 38.5 | % |
|
| 34.4 | % |
Adjusting items: |
|
|
|
|
|
|
| ||||||||
Restructuring charges(1) |
| 15,744 |
|
|
| 1,777 |
|
|
| 28,724 |
|
|
| 76,422 |
|
Gross profit, as adjusted | $ | 264,893 |
|
| $ | 276,401 |
|
| $ | 785,179 |
|
| $ | 779,363 |
|
% of revenue |
| 40.9 | % |
|
| 40.4 | % |
|
| 40.0 | % |
|
| 38.1 | % |
(1) For the quarter and nine months ended
(in thousands) | For the Three Months Ended |
| For the Nine Months Ended | ||||||||||||
|
| 2024 |
|
|
| 2023 |
|
|
| 2024 |
|
|
| 2023 |
|
Selling, general and administrative expenses, including intangible asset impairment, as reported | $ | 159,810 |
|
| $ | 172,439 |
|
| $ | 469,830 |
|
| $ | 585,460 |
|
% of revenue |
| 24.7 | % |
|
| 25.2 | % |
|
| 23.9 | % |
|
| 28.6 | % |
Adjusting items: |
|
|
|
|
|
|
| ||||||||
Restructuring charges(1) |
| (2,944 | ) |
|
| (2,085 | ) |
|
| (4,765 | ) |
|
| (5,774 | ) |
Intangible asset impairment |
| — |
|
|
| — |
|
|
| — |
|
|
| (100,000 | ) |
Proxy expenses |
| — |
|
|
| (568 | ) |
|
| — |
|
|
| (2,685 | ) |
Strategic review - retention and other |
| (1,870 | ) |
|
| (5,812 | ) |
|
| (9,204 | ) |
|
| (20,234 | ) |
Special dividend ESOP charges |
| — |
|
|
| (9,042 | ) |
|
| — |
|
|
| (9,042 | ) |
Selling, general and administrative expenses, as adjusted | $ | 154,996 |
|
| $ | 154,932 |
|
| $ | 455,861 |
|
| $ | 447,725 |
|
% of revenue |
| 23.9 | % |
|
| 22.7 | % |
|
| 23.2 | % |
|
| 21.9 | % |
(1) For the quarter and nine months ended
GRIFFON CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (in thousands, except per share data) (Unaudited) | |||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||
|
| 2024 |
|
|
| 2023 |
|
|
| 2024 |
|
|
| 2023 |
|
Revenue | $ | 647,814 |
|
| $ | 683,430 |
|
| $ | 1,963,847 |
|
| $ | 2,043,798 |
|
Cost of goods and services |
| 398,665 |
|
|
| 408,806 |
|
|
| 1,207,392 |
|
|
| 1,340,857 |
|
Gross profit |
| 249,149 |
|
|
| 274,624 |
|
|
| 756,455 |
|
|
| 702,941 |
|
|
|
|
|
|
|
|
| ||||||||
Selling, general and administrative expenses |
| 159,810 |
|
|
| 172,439 |
|
|
| 469,830 |
|
|
| 485,460 |
|
Intangible asset impairment |
| — |
|
|
| — |
|
|
| — |
|
|
| 100,000 |
|
Total operating expenses |
| 159,810 |
|
|
| 172,439 |
|
|
| 469,830 |
|
|
| 585,460 |
|
|
|
|
|
|
|
|
| ||||||||
Income from operations |
| 89,339 |
|
|
| 102,185 |
|
|
| 286,625 |
|
|
| 117,481 |
|
|
|
|
|
|
|
|
| ||||||||
Other income (expense) |
|
|
|
|
|
|
| ||||||||
Interest expense |
| (27,024 | ) |
|
| (25,641 | ) |
|
| (78,472 | ) |
|
| (75,168 | ) |
Interest income |
| 769 |
|
|
| 434 |
|
|
| 1,830 |
|
|
| 774 |
|
Gain (loss) on sale of buildings |
| (725 | ) |
|
| — |
|
|
| (167 | ) |
|
| 10,852 |
|
Loss from debt extinguishment |
| (1,700 | ) |
|
| — |
|
|
| (1,700 | ) |
|
| — |
|
Other, net |
| 350 |
|
|
| 1,475 |
|
|
| 1,608 |
|
|
| 2,375 |
|
Total other expense, net |
| (28,330 | ) |
|
| (23,732 | ) |
|
| (76,901 | ) |
|
| (61,167 | ) |
|
|
|
|
|
|
|
| ||||||||
Income before taxes |
| 61,009 |
|
|
| 78,453 |
|
|
| 209,724 |
|
|
| 56,314 |
|
Provision for income taxes |
| 19,923 |
|
|
| 29,248 |
|
|
| 62,318 |
|
|
| 20,662 |
|
Net income | $ | 41,086 |
|
| $ | 49,205 |
|
| $ | 147,406 |
|
| $ | 35,652 |
|
|
|
|
|
|
|
|
| ||||||||
Basic earnings per common share | $ | 0.87 |
|
| $ | 0.94 |
|
| $ | 3.08 |
|
| $ | 0.68 |
|
|
|
|
|
|
|
|
| ||||||||
Basic weighted-average shares outstanding |
| 47,034 |
|
|
| 52,304 |
|
|
| 47,921 |
|
|
| 52,640 |
|
|
|
|
|
|
|
|
| ||||||||
Diluted earnings per common share | $ | 0.84 |
|
| $ | 0.90 |
|
| $ | 2.94 |
|
| $ | 0.65 |
|
|
|
|
|
|
|
|
| ||||||||
Diluted weighted-average shares outstanding |
| 48,851 |
|
|
| 54,602 |
|
|
| 50,085 |
|
|
| 55,087 |
|
|
|
|
|
|
|
|
| ||||||||
Dividends paid per common share | $ | 0.15 |
|
| $ | 2.125 |
|
| $ | 0.45 |
|
| $ | 2.325 |
|
|
|
|
|
|
|
|
| ||||||||
Net income | $ | 41,086 |
|
| $ | 49,205 |
|
| $ | 147,406 |
|
| $ | 35,652 |
|
Other comprehensive income (loss), net of taxes: |
|
|
|
|
|
|
| ||||||||
Foreign currency translation adjustments |
| (827 | ) |
|
| 2,309 |
|
|
| 2,212 |
|
|
| 14,580 |
|
Pension and other post retirement plans |
| 532 |
|
|
| 747 |
|
|
| 1,595 |
|
|
| 2,355 |
|
Change in cash flow hedges |
| (927 | ) |
|
| (2,741 | ) |
|
| 550 |
|
|
| (1,788 | ) |
Total other comprehensive income (loss), net of taxes |
| (1,222 | ) |
|
| 315 |
|
|
| 4,357 |
|
|
| 15,147 |
|
Comprehensive income, net | $ | 39,864 |
|
| $ | 49,520 |
|
| $ | 151,763 |
|
| $ | 50,799 |
|
GRIFFON CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) | |||||
| (Unaudited) |
|
| ||
|
|
|
| ||
CURRENT ASSETS |
|
|
| ||
Cash and equivalents | $ | 133,452 |
| $ | 102,889 |
Accounts receivable, net of allowances of |
| 320,385 |
|
| 312,432 |
Inventories |
| 430,708 |
|
| 507,130 |
Prepaid and other current assets |
| 65,797 |
|
| 57,139 |
Assets held for sale |
| 14,747 |
|
| — |
Assets of discontinued operations |
| 1,310 |
|
| 1,001 |
Total Current Assets |
| 966,399 |
|
| 980,591 |
PROPERTY, PLANT AND EQUIPMENT, net |
| 274,980 |
|
| 279,218 |
OPERATING LEASE RIGHT-OF-USE ASSETS |
| 159,865 |
|
| 169,942 |
| 327,864 |
|
| 327,864 | |
INTANGIBLE ASSETS, net |
| 619,867 |
|
| 635,243 |
OTHER ASSETS |
| 25,115 |
|
| 21,731 |
ASSETS OF DISCONTINUED OPERATIONS |
| 4,774 |
|
| 4,290 |
Total Assets | $ | 2,378,864 |
| $ | 2,418,879 |
|
|
|
| ||
CURRENT LIABILITIES |
|
|
| ||
Notes payable and current portion of long-term debt | $ | 8,138 |
| $ | 9,625 |
Accounts payable |
| 156,564 |
|
| 116,646 |
Accrued liabilities |
| 185,218 |
|
| 193,098 |
Current portion of operating lease liabilities |
| 32,572 |
|
| 32,632 |
Liabilities of discontinued operations |
| 4,216 |
|
| 7,148 |
Total Current Liabilities |
| 386,708 |
|
| 359,149 |
LONG-TERM DEBT, net |
| 1,499,211 |
|
| 1,459,904 |
LONG-TERM OPERATING LEASE LIABILITIES |
| 138,665 |
|
| 147,224 |
OTHER LIABILITIES |
| 124,969 |
|
| 132,708 |
LIABILITIES OF DISCONTINUED OPERATIONS |
| 5,801 |
|
| 4,650 |
Total Liabilities |
| 2,155,354 |
|
| 2,103,635 |
COMMITMENTS AND CONTINGENCIES |
|
|
| ||
SHAREHOLDERS’ EQUITY |
|
|
| ||
Total Shareholders’ Equity |
| 223,510 |
|
| 315,244 |
Total Liabilities and Shareholders’ Equity | $ | 2,378,864 |
| $ | 2,418,879 |
GRIFFON CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (Unaudited) | |||||||
| Nine Months Ended | ||||||
|
| 2024 |
|
|
| 2023 |
|
|
|
|
| ||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
| ||||
Net income | $ | 147,406 |
|
| $ | 35,652 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
| ||||
|
|
|
| ||||
Depreciation and amortization |
| 45,150 |
|
|
| 50,036 |
|
Stock-based compensation |
| 19,726 |
|
|
| 28,587 |
|
Intangible asset impairments |
| — |
|
|
| 100,000 |
|
Asset impairment charges - restructuring |
| 22,979 |
|
|
| 59,118 |
|
Provision for losses on accounts receivable |
| 874 |
|
|
| 689 |
|
Amortization of debt discounts and issuance costs |
| 3,169 |
|
|
| 3,068 |
|
Loss from debt extinguishment |
| 1,700 |
|
|
| — |
|
Deferred income tax benefit |
| — |
|
|
| (25,744 | ) |
Gain on sale of assets and investments |
| (1,448 | ) |
|
| (10,852 | ) |
Change in assets and liabilities: |
|
|
| ||||
(Increase) decrease in accounts receivable |
| (6,051 | ) |
|
| 6,236 |
|
Decrease in inventories |
| 55,939 |
|
|
| 84,190 |
|
(Increase) decrease in prepaid and other assets |
| (3,351 | ) |
|
| 1,887 |
|
Increase (decrease) in accounts payable, accrued liabilities, income taxes payable and operating lease liabilities |
| 19,454 |
|
|
| (36,945 | ) |
Other changes, net |
| 2,391 |
|
|
| 13,081 |
|
Net cash provided by operating activities |
| 307,938 |
|
|
| 309,003 |
|
|
|
|
| ||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
| ||||
Acquisition of property, plant and equipment |
| (47,849 | ) |
|
| (20,183 | ) |
Payments related to sale of business |
| — |
|
|
| (2,568 | ) |
Proceeds from the sale of property, plant and equipment |
| 13,572 |
|
|
| 11,840 |
|
|
|
|
| ||||
Net cash used in investing activities |
| (34,277 | ) |
|
| (10,911 | ) |
|
|
|
| ||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
| ||||
Dividends paid |
| (28,770 | ) |
|
| (127,372 | ) |
Purchase of shares for treasury |
| (241,501 | ) |
|
| (98,350 | ) |
Proceeds from long-term debt |
| 179,500 |
|
|
| 102,558 |
|
Payments of long-term debt |
| (146,727 | ) |
|
| (139,244 | ) |
Financing costs |
| (907 | ) |
|
| — |
|
Other, net |
| (307 | ) |
|
| (152 | ) |
Net cash used in financing activities |
| (238,712 | ) |
|
| (262,560 | ) |
GRIFFON CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - continued (in thousands) (Unaudited) | |||||||
| Nine Months Ended | ||||||
|
| 2024 |
|
|
| 2023 |
|
CASH FLOWS FROM DISCONTINUED OPERATIONS: |
|
|
| ||||
Net cash used in operating activities |
| (3,707 | ) |
|
| (2,799 | ) |
|
|
|
| ||||
Net cash used in discontinued operations |
| (3,707 | ) |
|
| (2,799 | ) |
Effect of exchange rate changes on cash and equivalents |
| (679 | ) |
|
| (1,127 | ) |
NET INCREASE IN CASH AND EQUIVALENTS |
| 30,563 |
|
|
| 31,606 |
|
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD |
| 102,889 |
|
|
| 120,184 |
|
CASH AND EQUIVALENTS AT END OF PERIOD | $ | 133,452 |
|
| $ | 151,790 |
|
Griffon evaluates performance based on adjusted net income and the related adjusted earnings per share, which excludes restructuring charges, gain/loss from debt extinguishment, acquisition related expenses, discrete and certain other tax items, as well other items that may affect comparability, as applicable, non-GAAP measures. Griffon believes this information is useful to investors. The following tables provides a reconciliation of net income to adjusted net income and earnings per common share to adjusted earnings per common share:
(in thousands, except per share data) | For the Three Months Ended |
| For the Nine Months Ended | ||||||||||||
|
| 2024 |
|
|
| 2023 |
|
|
| 2024 |
|
|
| 2023 |
|
Net income | $ | 41,086 |
|
| $ | 49,205 |
|
| $ | 147,406 |
|
| $ | 35,652 |
|
|
|
|
|
|
|
|
| ||||||||
Adjusting items: |
|
|
|
|
|
|
| ||||||||
Restructuring charges(1) |
| 18,688 |
|
|
| 3,862 |
|
|
| 33,489 |
|
|
| 82,196 |
|
Intangible asset impairment |
| — |
|
|
| — |
|
|
| — |
|
|
| 100,000 |
|
Loss from debt extinguishment |
| 1,700 |
|
|
| — |
|
|
| 1,700 |
|
|
| — |
|
(Gain) loss on sale of buildings |
| 725 |
|
|
| — |
|
|
| 167 |
|
|
| (10,852 | ) |
Special dividend ESOP charges |
| — |
|
|
| 9,042 |
|
|
| — |
|
|
| 9,042 |
|
Strategic review - retention and other |
| 1,870 |
|
|
| 5,812 |
|
|
| 9,204 |
|
|
| 20,234 |
|
Proxy expenses |
| — |
|
|
| 568 |
|
|
| — |
|
|
| 2,685 |
|
Tax impact of above items(2) |
| (5,790 | ) |
|
| (4,704 | ) |
|
| (11,303 | ) |
|
| (51,759 | ) |
Discrete and certain other tax provisions (benefits), net(3) |
| 2,247 |
|
|
| 6,519 |
|
|
| 2,640 |
|
|
| (2,537 | ) |
|
|
|
|
|
|
|
| ||||||||
Adjusted net income | $ | 60,526 |
|
| $ | 70,304 |
|
| $ | 183,303 |
|
| $ | 184,661 |
|
|
|
|
|
|
|
|
| ||||||||
Earnings per common share | $ | 0.84 |
|
| $ | 0.90 |
|
| $ | 2.94 |
|
| $ | 0.65 |
|
|
|
|
|
|
|
|
| ||||||||
Adjusting items, net of tax: |
|
|
|
|
|
|
| ||||||||
Restructuring charges(1) |
| 0.29 |
|
|
| 0.05 |
|
|
| 0.50 |
|
|
| 1.11 |
|
Intangible asset impairment |
| — |
|
|
| — |
|
|
| — |
|
|
| 1.35 |
|
Loss from debt extinguishment |
| 0.03 |
|
|
| — |
|
|
| 0.03 |
|
|
| — |
|
(Gain) loss on sale of buildings |
| 0.01 |
|
|
| — |
|
|
| — |
|
|
| (0.15 | ) |
Special dividend ESOP charges |
| — |
|
|
| 0.13 |
|
|
| — |
|
|
| 0.13 |
|
Strategic review - retention and other |
| 0.03 |
|
|
| 0.08 |
|
|
| 0.14 |
|
|
| 0.28 |
|
Proxy expenses |
| — |
|
|
| 0.01 |
|
|
| — |
|
|
| 0.04 |
|
Discrete and certain other tax provisions (benefits), net(3) |
| 0.05 |
|
|
| 0.12 |
|
|
| 0.05 |
|
|
| (0.05 | ) |
|
|
|
|
|
|
|
| ||||||||
Adjusted earnings per common share | $ | 1.24 |
|
| $ | 1.29 |
|
| $ | 3.66 |
|
| $ | 3.35 |
|
|
|
|
|
|
|
|
| ||||||||
Diluted weighted-average shares outstanding (in thousands) |
| 48,851 |
|
|
| 54,602 |
|
|
| 50,085 |
|
|
| 55,087 |
|
Note: Due to rounding, the sum of earnings per common share and adjusting items, net of tax, may not equal adjusted earnings per common share.
(1) For the three months ended
(2) The tax impact for the above reconciling adjustments from GAAP to non-GAAP net income and EPS is determined by comparing the Company's tax provision, including the reconciling adjustments, to the tax provision excluding such adjustments.
(3) Discrete and certain other tax provisions (benefits) primarily relate to the impact of a rate differential between statutory and annual effective tax rate on items impacting the quarter.
View source version on businesswire.com: https://www.businesswire.com/news/home/20240806090370/en/
Company
SVP & Chief Financial Officer
(212) 957-5000
IR@griffon.com
Investor Relations
Managing Director
(203) 682-8250
Source: