Advantage Solutions Inc. (NASDAQ: ADV) (“Advantage,” “Advantage
Solutions,” the “Company,” “we,” or “our”), a leading business
solutions provider to consumer goods manufacturers and retailers,
today reported financial results for its first quarter ended March
31, 2024.
“I applaud our team for delivering financial
results that were in line with our plan despite soft market
conditions, higher-than-expected costs, and planned investments to
enhance our capabilities,” said Advantage Solutions CEO Dave
Peacock. “We remain on track to achieve our financial objectives in
2024.”
“We’re complementing our market expertise and
unmatched insights with investments across technology and talent to
bring more precision, speed, and efficiency to our commercial
capabilities,” Peacock said. “We have a talented and dedicated team
ready to take Advantage to a new level of service excellence for a
higher return on investment that can generate significant value for
our clients and shareholders.”
New Reporting Segments
Effective January 1, 2024, management revised
the reportable segments of the Company to be Branded Services,
Experiential Services, and Retailer Services.
- Branded Services offers capabilities in
brokerage, branded merchandising, and omni-commerce marketing
services to consumer goods manufacturers.
- Experiential Services expands the reach of
consumer brands and retailer products to convert shoppers into
buyers through sampling and product demonstration programs executed
in-store and online.
- Retailer Services provides retailers with
end-to-end advisory, retailer merchandising, and agency expertise
to drive sales.
First Quarter 2024 Highlights Compared to
the First Quarter of 2023
Unless otherwise stated, the consolidated
financial results reflect continuing and discontinued
operations.
Revenues
|
|
Three Months Ended March 31, |
|
|
Change |
|
(amounts in thousands) |
|
2024 |
|
|
2023 |
|
|
$ |
|
|
% |
|
Branded Services |
|
$ |
344,529 |
|
|
$ |
444,862 |
|
|
$ |
(100,333 |
) |
|
|
(22.6 |
%) |
Experiential Services |
|
|
307,351 |
|
|
|
257,167 |
|
|
|
50,184 |
|
|
|
19.5 |
% |
Retailer Services |
|
|
227,123 |
|
|
|
242,353 |
|
|
|
(15,230 |
) |
|
|
(6.3 |
%) |
Total revenues from continuing operations |
|
$ |
879,003 |
|
|
$ |
944,382 |
|
|
$ |
(65,379 |
) |
|
|
(6.9 |
%) |
|
|
Three Months Ended March 31, |
|
|
Change |
|
(amounts in thousands) |
|
2024 |
|
|
2023 |
|
|
$ |
|
|
% |
|
Branded Services |
|
$ |
19,171 |
|
|
$ |
62,740 |
|
|
$ |
(43,569 |
) |
|
|
(69.4 |
%) |
Experiential Services |
|
|
5,984 |
|
|
|
3,007 |
|
|
|
2,977 |
|
|
|
99.0 |
% |
Retailer Services |
|
|
1,888 |
|
|
|
1,854 |
|
|
|
34 |
|
|
|
1.8 |
% |
Total revenues from discontinued operations |
|
$ |
27,043 |
|
|
$ |
67,601 |
|
|
$ |
(40,558 |
) |
|
|
(60.0 |
%) |
Adjusted EBITDA by Segment
|
|
Three Months Ended March 31, |
|
|
Change |
|
(amounts in thousands) |
|
2024 |
|
|
2023 |
|
|
$ |
|
|
% |
|
Branded Services |
|
$ |
41,400 |
|
|
$ |
61,193 |
|
|
$ |
(19,793 |
) |
|
|
(32.3 |
%) |
Experiential Services |
|
|
17,125 |
|
|
|
6,862 |
|
|
|
10,263 |
|
|
|
149.6 |
% |
Retailer Services |
|
|
20,235 |
|
|
|
24,015 |
|
|
|
(3,780 |
) |
|
|
(15.7 |
%) |
Total Adjusted EBITDA |
|
$ |
78,760 |
|
|
$ |
92,070 |
|
|
$ |
(13,310 |
) |
|
|
(14.5 |
%) |
Total revenues declined 10% to $906 million and
increased by approximately 1%, excluding the impact of foreign
exchange, divestitures, and pass-through costs, which were
approximately $135 million and $110 million in 1Q’24 and 1Q’23,
respectively.
The decline in revenues for Branded Services was
driven primarily by revenues in the prior year associated with
divested businesses and the European joint venture, which was
deconsolidated in 4Q’23. Pass-through costs in 1Q’24 and 1Q’23 were
$50 million and $41 million, respectively. Excluding these items
and the impact of foreign exchange, revenues declined by
approximately 3%. Additionally, revenues were adversely impacted by
intentional client exits as well as soft market conditions that
resulted in a decline in client orders and the timing of shipments
to retail. This was partially offset by growth in omni-commerce
marketing services.
Revenue growth for Experiential Services was
driven by increased events per day and price realization. Excluding
pass-through costs in 1Q’24 and 1Q’23 of approximately $85 million
and $69 million, respectively, the year-over-year revenue growth
was approximately 20%.
Retailer Services reported an approximately 6%
decline in revenues partly due to the earlier timing for the Easter
Holiday and a challenging comparison with the prior year. Partially
offsetting the decline were increased activities associated with
agency-related services and price realization in the quarter.
Operating income was $31.3 million, an increase
of $39.6 million due to a gain on the divestiture of the
foodservice business in 1Q’24 compared to a non-cash loss on
disposal of assets and reorganization charges in both periods.
Operating income was reduced by inflationary cost pressures related
to wages and incentive compensation, which were not fully offset by
price realization and costs related to internal reorganization
activities. Investments in support services and technology
solutions increased SG&A in 1Q’24.
Adjusted EBITDA was in line with management
expectations, led by better-than-expected performance by
Experiential Services and solid performance by Retailer Services.
These favorable results helped to offset the adverse effects of
high wage inflation that were not fully covered by price
realization, soft market conditions, and planned client exits
affecting Branded Services. Additionally, heavy investments were
required to implement the company’s transformation strategy and
support talent and technology development.
Reported net loss was $3.1 million compared to a
net loss of $47.7 million in the prior year, which included the
gain from the business sale and non-cash loss noted above.
Capital Structure and Balance Sheet
Highlights
The Company continued to evaluate its service
offerings, consistent with its stated strategy, to ensure more
focus on its mission of converting shoppers into buyers for
consumer goods companies and retailers. As part of that process,
Advantage Solutions announced the sale of Adlucent, a performance
media agency, to BarkleyOKRP. The transaction closed on May 1,
2024, and terms were not disclosed. Management expects to use the
proceeds to further reduce debt consistent with the long-term
objective of reducing net debt to Adjusted EBITDA to less than 3.5
times.
In the first quarter, the Company voluntarily
repurchased $51 million of its senior secured notes at attractive
discounts. The net leverage ratio was approximately 4.2x Adjusted
EBITDA as of March 31, 2024. Approximately 89% of the debt
outstanding is hedged or at a fixed interest rate.
The Company repurchased approximately five
million of its outstanding shares since the start of the year
pursuant to its stock repurchase program, including approximately
two million shares in April 2024. These purchases are consistent
with Advantage’s capital allocation philosophy to maximize returns
for equity holders, including deleveraging its balance sheet and
investing behind core business offerings to fuel future growth.
Capital expenditures were $16.2 million, slightly
below expectations due to timing. These investments are focused on
modernizing, transforming, and differentiating Advantage Solutions
for future growth. Unlevered free cash flow was $39.1 million, or
approximately 50% of Adjusted EBITDA. The efficient conversion of
earnings into cash is a priority for the Company.
Fiscal Year 2024 Outlook
Management reaffirms its outlook for 2024 with
revenues and Adjusted EBITDA growth in the range of low single
digits, excluding the in-year impact of the completed divestitures
on the 2023 results. Management plans to execute additional
simplification objectives in 2024, including activities related to
improving operating efficiencies and investments behind the
business from a talent and technology perspective. As a result,
capital expenditures are expected to be $90 million to $110
million, with a tapering in the spending planned for 2025 and a
return to historical spending levels in 2026. Additional guidance
metrics can be found in the Company’s supplemental earnings
presentation.
Conference Call Details
Advantage will host a conference call at 8:30 am
EDT on May 9, 2024 to discuss its first quarter 2024 financial
performance and business outlook. To participate, please dial
877-407-4018 within the United States or +1-201-689-8471 outside
the United States approximately 10 minutes before the scheduled
start of the call. The conference call will also be accessible live
via audio broadcast on the Investor Relations section of the
Advantage website at ir.advantagesolutions.net.
A conference call replay will be available
online on the investor section of the Advantage website. In
addition, an audio replay of the call will be available for one
week following the call and can be accessed by dialing 844-512-2921
within the United States or +1-412-317-6671 outside the United
States. The replay ID is 13745396.
About Advantage Solutions
Advantage Solutions is a leading provider of
outsourced sales, experiential and marketing solutions uniquely
positioned at the intersection of brands and retailers. Our data-
and technology-driven services — which include headquarter sales,
retail merchandising, in-store and online sampling, digital
commerce, omni-channel marketing, retail media and others — help
brands and retailers of all sizes get products into the hands of
consumers, wherever they shop. As a trusted partner and problem
solver, we help our clients sell more while spending less.
Advantage has offices throughout North America and strategic
investments in select markets throughout Africa, Asia, Australia,
Latin America and Europe through which the Company serves the
global needs of multinational, regional and local manufacturers.
For more information, please visit advantagesolutions.net.
Included with this press release are the
Company’s consolidated and condensed financial statements as of and
for the three months ended March 31, 2024. These financial
statements should be read in conjunction with the
information contained in the Company’s Quarterly Report on Form
10-Q, to be filed with the Securities and Exchange Commission (the
"SEC") on or about May 10, 2024.
Forward-Looking Statements
Certain statements in this press release may be
considered forward-looking statements within the meaning of the
federal securities laws, including statements regarding the
expected future performance of Advantage's business and projected
financial results. Forward-looking statements generally relate to
future events or Advantage’s future financial or operating
performance. These forward-looking statements generally are
identified by the words “may”, “should”, “expect”, “intend”,
“will”, “would”, “could”, “estimate”, “anticipate”, “believe”,
“predict”, “confident”, “potential” or “continue”, or the negatives
of these terms or variations of them or similar terminology. Such
forward-looking statements are predictions, projections and other
statements about future events that are based on current
expectations and assumptions and, as a result, are subject to
risks, uncertainties and other factors which could cause actual
results to differ materially from those expressed or implied by
such forward looking statements.
These forward-looking statements are based upon
estimates and assumptions that, while considered reasonable by
Advantage and its management at the time of such statements, are
inherently uncertain. Factors that may cause actual results to
differ materially from current expectations include, but are not
limited to, market-driven wage changes or changes to labor laws or
wage or job classification regulations, including minimum wage; the
COVID-19 pandemic and other future potential pandemics or health
epidemics; Advantage’s ability to continue to generate significant
operating cash flow; client procurement strategies and
consolidation of Advantage’s clients’ industries creating pressure
on the nature and pricing of its services; consumer goods
manufacturers and retailers reviewing and changing their sales,
retail, marketing and technology programs and relationships;
Advantage’s ability to successfully develop and maintain relevant
omni-channel services for our clients in an evolving industry and
to otherwise adapt to significant technological change; Advantage’s
ability to maintain proper and effective internal control over
financial reporting in the future; potential and actual harms to
Advantage’s business arising from the Take 5 Matter; Advantage’s
substantial indebtedness and our ability to refinance at favorable
rates; and other risks and uncertainties set forth in the section
titled “Risk Factors” in the Annual Report on Form 10-K filed by
the Company with the SEC on March 1, 2024, and in its other filings
made from time to time with the SEC. These filings identify and
address other important risks and uncertainties that could cause
actual events and results to differ materially from those contained
in the forward-looking statements. Forward-looking statements speak
only as of the date they are made. Readers are cautioned not to put
undue reliance on forward-looking statements, and Advantage assumes
no obligation and does not intend to update or revise these
forward-looking statements, whether as a result of new information,
future events or otherwise, except as required by law.
Non-GAAP Financial Measures and Related
Information
This press release includes certain financial
measures not presented in accordance with generally accepted
accounting principles (“GAAP”), including Adjusted EBITDA, Adjusted
EBITDA by Segment, Adjusted Unlevered Free Cash Flow and Net Debt.
These are not measures of financial performance calculated in
accordance with GAAP and may exclude items that are significant in
understanding and assessing Advantage’s financial results.
Therefore, the measures are in addition to, and not a substitute
for or superior to, measures of financial performance prepared in
accordance with GAAP, and should not be considered in isolation or
as an alternative to net income, cash flows from operations or
other measures of profitability, liquidity or performance under
GAAP. You should be aware that Advantage’s presentation of these
measures may not be comparable to similarly titled measures used by
other companies. Reconciliations of historical non-GAAP measures to
their most directly comparable GAAP counterparts are included
below.
Advantage believes these non-GAAP measures
provide useful information to management and investors regarding
certain financial and business trends relating to Advantage’s
financial condition and results of operations. Advantage believes
that the use of Adjusted EBITDA, Adjusted EBITDA by Segment,
Adjusted Unlevered Free Cash Flow, and Net Debt provides an
additional tool for investors to use in evaluating ongoing
operating results and trends and in comparing Advantage’s financial
measures with other similar companies, many of which present
similar non-GAAP financial measures to investors. Non-GAAP
financial measures are subject to inherent limitations as they
reflect the exercise of judgments by management about which expense
and income are excluded or included in determining these non-GAAP
financial measures. Additionally, other companies may calculate
non-GAAP measures differently, or may use other measures to
calculate their financial performance, and therefore Advantage’s
non-GAAP measures may not be directly comparable to similarly
titled measures of other companies.
Adjusted EBITDA, inclusive of continuing and
discontinuing operations, means net (loss) income before (i)
interest expense, net, (ii) provision for (benefit from) income
taxes, (iii) depreciation, (iv) impairment of goodwill and
indefinite-lived assets, (v) amortization of intangible assets,
(vi) gain on deconsolidation of subsidiaries, (vii) (gain) loss on
divestitures, (viii) equity-based compensation of Karman Topco
L.P., (ix) changes in fair value of warrant liability, (x) stock
based compensation expense, (xi) fair value adjustments of
contingent consideration related to acquisitions, (xii) acquisition
and divestiture related expenses, (xiii) costs associated with
COVID-19, net of benefits received, (xiv) EBITDA for economic
interests in investments, (xv) reorganization expenses, (xvi)
litigation expenses, (xvii) costs associated with (recovery from)
the Take 5 Matter and (xviii) other adjustments that management
believes are helpful in evaluating our operating
performance.
Adjusted EBITDA by Segment means operating
income from continuing operations plus operating income from
discontinued operations before (i) depreciation, (ii) impairment of
goodwill and indefinite-lived assets, (iii) gain on deconsolidation
of subsidiaries, (iv) (gain) loss on divestitures, (v) equity-based
compensation of Karman Topco L.P., (vi) changes in fair value of
warrant liability, (vii) stock-based compensation expense, (viii)
fair value adjustments of contingent consideration related to
acquisitions, (ix) acquisition and divestitures related expenses,
(x) costs associated with COVID-19, net of benefits received, (xi)
EBITDA for economic interests in investments, (xii) reorganization
expenses, (xiii) litigation expenses, (xiv) costs associated with
(recovery from) the Take 5 Matter and (xv) other adjustments that
management believes are helpful in evaluating our operating
performance.
Adjusted Unlevered Free Cash Flow represents net
cash provided by (used in) operating activities less purchase of
property and equipment as disclosed in the Statements of Cash Flows
further adjusted by (i) cash paid for income taxes; (ii) cash paid
for acquisition and divestiture related expenses; (iii) cash paid
for reorganization expenses; (iv) cash paid for costs associated
with COVID-19, net of benefits received; (v) net effect of foreign
currency fluctuations on cash; (vi) cash paid for costs associated
with the Take 5 Matter; and (vii) other adjustments that management
believes are helpful in evaluating our operating performance.
Adjusted Unlevered Free Cash Flow as a percentage of Adjusted
EBITDA means Adjusted Unlevered Free Cash Flow divided by Adjusted
EBITDA.
Net Debt represents the sum of the current
portion of long-term debt and long-term debt, less cash and cash
equivalents and debt issuance costs. With respect to Net Debt, cash
and cash equivalents are subtracted from the GAAP measure, total
debt, because they could be used to reduce the debt obligations. We
present Net Debt because we believe this non-GAAP measure provides
useful information to management and investors regarding certain
financial and business trends relating to the Company’s financial
condition and to evaluate changes to the Company's capital
structure and credit quality assessment.
Due to rounding, numbers presented throughout
this document may not add up precisely to the totals provided and
percentages may not precisely reflect the absolute figures.
This press release also includes certain
estimates and projections of Adjusted EBITDA, including with
respect to expected fiscal 2024 results. Due to the high
variability and difficulty in making accurate estimates and
projections of some of the information excluded from Adjusted
EBITDA, together with some of the excluded information not being
ascertainable or accessible, Advantage is unable to quantify
certain amounts that would be required to be included in the most
directly comparable GAAP financial measures without unreasonable
effort. Consequently, no disclosure of estimated or projected
comparable GAAP measures is included and no reconciliation of such
forward-looking non-GAAP financial measures is included.
|
Advantage
Solutions Inc. Consolidated Statements of
Operations and Comprehensive (Loss) Income
(Unaudited) |
|
|
|
Three Months Ended March 31, |
|
(in
thousands, except share and per share data) |
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
Revenues |
|
$ |
879,003 |
|
|
$ |
944,382 |
|
Cost of revenues (exclusive of depreciation and amortization
shown separately below) |
|
|
763,872 |
|
|
|
826,855 |
|
Selling, general, and administrative expenses |
|
|
89,664 |
|
|
|
56,289 |
|
Depreciation and amortization |
|
|
51,540 |
|
|
|
54,494 |
|
Income from unconsolidated investments |
|
|
689 |
|
|
|
— |
|
Total operating expenses |
|
|
905,765 |
|
|
|
937,638 |
|
Operating (loss) income from continuing operations |
|
|
(26,762 |
) |
|
|
6,744 |
|
Other expenses (income): |
|
|
|
|
|
|
Change in fair value of warrant liability |
|
|
287 |
|
|
|
(73 |
) |
Interest expense, net |
|
|
35,761 |
|
|
|
47,165 |
|
Total other expenses |
|
|
36,048 |
|
|
|
47,092 |
|
Loss from continuing operations before income taxes |
|
|
(62,810 |
) |
|
|
(40,348 |
) |
Benefit from income taxes for continuing operations |
|
|
(13,703 |
) |
|
|
(5,978 |
) |
Net loss from continuing operations |
|
|
(49,107 |
) |
|
|
(34,370 |
) |
Net income (loss) from discontinued operations, net of tax |
|
|
45,992 |
|
|
|
(13,308 |
) |
Net loss |
|
|
(3,115 |
) |
|
|
(47,678 |
) |
Less: net income (loss) from discontinued operations attributable
to noncontrolling interest |
|
|
2,192 |
|
|
|
(91 |
) |
Net loss attributable to stockholders of Advantage Solutions
Inc. |
|
$ |
(5,307 |
) |
|
$ |
(47,587 |
) |
|
|
|
|
|
|
|
Net loss per common share: |
|
|
|
|
|
|
Basic net loss per common share from continuing operations |
|
$ |
(0.15 |
) |
|
$ |
(0.11 |
) |
Basic net income (loss) per common share from discontinued
operations |
|
$ |
0.14 |
|
|
$ |
(0.04 |
) |
Basic net loss per common share attributable to stockholders of
Advantage Solutions Inc. |
|
$ |
(0.02 |
) |
|
$ |
(0.15 |
) |
|
|
|
|
|
|
|
Diluted net loss per share: |
|
|
|
|
|
|
Diluted net loss per common share from continuing operations |
|
$ |
(0.15 |
) |
|
$ |
(0.11 |
) |
Diluted net income (loss) per common share from discontinued
operations |
|
$ |
0.14 |
|
|
$ |
(0.04 |
) |
Diluted net loss per common share attributable to stockholders of
Advantage Solutions Inc. |
|
$ |
(0.02 |
) |
|
$ |
(0.15 |
) |
|
|
|
|
|
|
|
Weighted-average number of common shares: |
|
|
|
|
|
|
Basic |
|
|
321,458,155 |
|
|
|
321,135,117 |
|
Diluted |
|
|
321,458,155 |
|
|
|
321,135,117 |
|
|
|
|
|
|
|
|
Comprehensive (Loss) Income: |
|
|
|
|
|
|
Net loss attributable to stockholders of Advantage Solutions
Inc. |
|
$ |
(5,307 |
) |
|
$ |
(47,587 |
) |
Other comprehensive loss, net of tax: |
|
|
|
|
|
|
Foreign currency translation adjustments |
|
|
(2,717 |
) |
|
|
1,524 |
|
Total comprehensive loss attributable to stockholders of Advantage
Solutions Inc. |
|
$ |
(8,024 |
) |
|
$ |
(46,063 |
) |
|
|
|
|
|
|
|
|
Advantage
Solutions Inc. Reconciliation of Net Income (Loss)
to Adjusted EBITDA (Unaudited) |
|
Consolidated |
Three Months Ended |
|
|
2024 |
|
|
2023 |
|
(in thousands) |
|
|
|
|
|
Net loss |
$ |
(3,115 |
) |
|
$ |
(47,678 |
) |
Add: |
|
|
|
|
|
Interest expense, net |
|
35,793 |
|
|
|
47,191 |
|
Benefit from income taxes |
|
(1,628 |
) |
|
|
(7,696 |
) |
Depreciation and amortization |
|
52,356 |
|
|
|
57,104 |
|
Equity-based compensation of Karman Topco L.P.(a) |
|
392 |
|
|
|
(2,269 |
) |
Change in fair value of warrant liability |
|
287 |
|
|
|
(73 |
) |
Fair value adjustments related to contingent
consideration related to acquisitions(b) |
|
689 |
|
|
|
4,292 |
|
Acquisition and divestiture related expenses(c) |
|
1,319 |
|
|
|
2,432 |
|
(Gain) loss on divestitures |
|
(57,016 |
) |
|
|
16,497 |
|
Reorganization expenses(d) |
|
37,126 |
|
|
|
11,148 |
|
Litigation expenses(e) |
|
284 |
|
|
|
— |
|
Costs associated with COVID-19, net of benefits received(f) |
|
— |
|
|
|
1,017 |
|
Costs associated with the Take 5 Matter(g) |
|
240 |
|
|
|
80 |
|
Stock-based compensation expense(h) |
|
7,220 |
|
|
|
11,210 |
|
EBITDA for economic interests in investments(i) |
|
4,813 |
|
|
|
(1,185 |
) |
Adjusted EBITDA |
$ |
78,760 |
|
|
$ |
92,070 |
|
Branded Services Segment |
Three Months Ended |
|
|
2024 |
|
|
2023 |
|
(in thousands) |
|
|
|
|
|
Operating (loss) income from continuing operations |
$ |
(16,776 |
) |
|
$ |
6,176 |
|
Operating income (loss) from discontinued operations |
|
52,681 |
|
|
|
(14,470 |
) |
Add: |
|
|
|
|
|
Depreciation and amortization |
|
34,254 |
|
|
|
39,530 |
|
Equity-based compensation of Karman Topco L.P.(a) |
|
498 |
|
|
|
(1,021 |
) |
Fair value adjustments related to contingent
consideration related to acquisitions(b) |
|
689 |
|
|
|
4,292 |
|
Acquisition and divestiture related expenses(c) |
|
476 |
|
|
|
1,125 |
|
(Gain) loss on divestitures |
|
(57,016 |
) |
|
|
16,497 |
|
Reorganization expenses(d) |
|
18,777 |
|
|
|
6,545 |
|
Litigation expenses(e) |
|
191 |
|
|
|
— |
|
Costs associated with COVID-19, net of benefits received(f) |
|
— |
|
|
|
29 |
|
Costs associated with the Take 5 Matter(g) |
|
240 |
|
|
|
80 |
|
Stock-based compensation expense(h) |
|
2,283 |
|
|
|
3,685 |
|
EBITDA for economic interests in investments(i) |
|
5,103 |
|
|
|
(1,275 |
) |
Branded Services Segment Adjusted EBITDA |
$ |
41,400 |
|
|
$ |
61,193 |
|
Experiential Services Segment |
Three Months Ended |
|
|
2024 |
|
|
2023 |
|
(in thousands) |
|
|
|
|
|
Operating loss from continuing operations |
$ |
(5,027 |
) |
|
$ |
(4,678 |
) |
Operating income (loss) from discontinued operations |
|
5,504 |
|
|
|
(211 |
) |
Add: |
|
|
|
|
|
Depreciation and amortization |
|
9,921 |
|
|
|
9,065 |
|
Equity-based compensation of Karman Topco L.P.(a) |
|
(44 |
) |
|
|
(547 |
) |
Acquisition and divestiture expenses(c) |
|
315 |
|
|
|
392 |
|
Reorganization expenses(d) |
|
4,350 |
|
|
|
1,966 |
|
Litigation expenses (e) |
|
173 |
|
|
|
— |
|
Costs associated with COVID-19, net of benefits received(f) |
|
— |
|
|
|
912 |
|
Stock-based compensation expense(h) |
|
2,223 |
|
|
|
(101 |
) |
EBITDA for economic interests in investments(i) |
|
(290 |
) |
|
|
64 |
|
Experiential Services Segment Adjusted EBITDA |
$ |
17,125 |
|
|
$ |
6,862 |
|
Retailer Services Segment |
Three Months Ended |
|
|
2024 |
|
|
2023 |
|
(in
thousands) |
|
|
|
|
|
Operating (loss) income from continuing operations |
$ |
(4,959 |
) |
|
$ |
5,246 |
|
Operating loss from discontinued operations |
|
(86 |
) |
|
|
(319 |
) |
Add: |
|
|
|
|
|
Depreciation and amortization |
|
8,181 |
|
|
|
8,509 |
|
Equity-based compensation of Karman Topco L.P.(a) |
|
(62 |
) |
|
|
(701 |
) |
Acquisition and divestiture related expenses(c) |
|
528 |
|
|
|
915 |
|
Reorganization expenses(d) |
|
13,999 |
|
|
|
2,637 |
|
Litigation recovery(e) |
|
(80 |
) |
|
|
— |
|
Costs associated with COVID-19, net of benefits received(f) |
|
— |
|
|
|
76 |
|
Stock-based compensation expense(h) |
|
2,714 |
|
|
|
7,626 |
|
EBITDA for economic interests in investments(i) |
|
— |
|
|
|
26 |
|
Retailer Services Segment Adjusted EBITDA |
$ |
20,235 |
|
|
$ |
24,015 |
|
|
Advantage
Solutions Inc. Adjusted Unlevered Free Cash Flow
Reconciliation (Unaudited) |
|
|
|
Three Months Ended March 31, |
|
(in thousands) |
|
2024 |
|
Net cash (used in) provided by operating activities |
|
$ |
(8,894 |
) |
Less: |
|
|
|
Purchase of property and equipment |
|
|
(16,155 |
) |
Cash received from interest rate derivatives |
|
|
(7,969 |
) |
Add: |
|
|
|
Cash payments for interest |
|
|
30,838 |
|
Cash payments for income taxes |
|
|
3,727 |
|
Cash paid for acquisition and divestiture related expenses(k) |
|
|
551 |
|
Cash paid for reorganization expenses(l) |
|
|
34,323 |
|
Cash paid for contingent consideration included in operating
activities(m) |
|
|
4,808 |
|
Cash paid for costs associated with COVID-19, net of benefits
received(n) |
|
|
— |
|
Cash paid for costs associated with the Take 5 Matter(o) |
|
|
— |
|
Net effect of foreign currency fluctuations on cash |
|
|
(2,136 |
) |
Adjusted Unlevered Free Cash Flow |
|
$ |
39,093 |
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2024 |
|
(amounts in thousands) |
|
|
|
Numerator - Adjusted Unlevered Free Cash Flow |
|
$ |
39,093 |
|
Denominator - Adjusted EBITDA |
|
|
78,760 |
|
Adjusted Unlevered Free Cash Flow as a percentage of Adjusted
EBITDA |
|
|
49.6 |
% |
|
Advantage
Solutions Inc. Reconciliation of Total Debt to Net
Debt (Unaudited) |
|
(amounts in millions) |
|
March 31, 2024 |
|
Current portion of long-term debt |
|
$ |
13.3 |
|
Long-term debt, net of current portion |
|
|
1,795.9 |
|
Debt classified as held for sale |
|
|
4.8 |
|
Less: Debt issuance costs |
|
|
(28.7 |
) |
Total Debt |
|
|
1,842.7 |
|
Less: Cash and cash equivalents |
|
|
112.3 |
|
Cash classified as held for
sale |
|
|
5.3 |
|
Total Net Debt |
|
$ |
1,725.1 |
|
|
|
|
|
LTM Adjusted EBITDA (j) |
|
$ |
411.0 |
|
Net Debt / LTM Adjusted EBITDA ratio |
|
4.2x |
|
_______________________
(a) |
Represents expenses related to (i) equity-based compensation
expense associated with grants of Common Series D Units of Karman
Topco L.P. ("Topco") made to one of the equity holders of Topco and
(ii) equity-based compensation expense associated with the Common
Series C Units of Topco. |
(b) |
Represents adjustments to the estimated fair value of our
contingent consideration liabilities related to our
acquisitions. |
(c) |
Represents fees and costs associated with activities related to our
acquisitions, divestitures, and related reorganization activities,
including professional fees, due diligence, and integration
activities. |
(d) |
Represents fees and costs associated with various internal
reorganization activities, including professional fees, lease exit
costs, severance, and nonrecurring compensation costs. |
(e) |
Represents legal settlements, reserves, and expenses that are
unusual or infrequent costs associated with our operating
activities. |
(f) |
Represents (i) costs related to implementation of strategies for
workplace safety in response to COVID-19, including additional sick
pay for front-line associates and personal protective equipment;
and (ii) benefits received from government grants for COVID-19
relief. |
(g) |
Represents (i) cash receipts from an insurance policy for claims
related to the Take 5 Matter; and (ii) costs associated with the
Take 5 Matter, primarily, professional fees and other related
costs. |
(h) |
Represents non-cash compensation expense related to the 2020
Incentive Award Plan and the 2020 Employee Stock Purchase
Plan. |
(i) |
Represents additions to reflect our proportional share of Adjusted
EBITDA related to our equity method investments and reductions to
remove the Adjusted EBITDA related to the minority ownership
percentage of the entities that we fully consolidate in our
financial statements. |
(j) |
Represents unaudited periods April 1, 2023 to March 31, 2024 to sum
up to last twelve months of financials (summations are
unaudited). |
(k) |
Represents cash paid for fees and costs associated with activities
related to our acquisitions, divestitures and reorganization
activities including professional fees, due diligence, and
integration activities. |
(l) |
Represents cash paid for fees and costs associated with various
reorganization activities, including professional fees, lease exit
costs, severance, and nonrecurring compensation costs. |
(m) |
Represents cash paid included in operating cash flow for our
contingent consideration liabilities related to our
acquisitions. |
(n) |
Represents cash paid or (cash received) for (a) costs related to
implementation of strategies for workplace safety in response to
COVID-19, including additional sick pay for front-line associates
and personal protective equipment; and (b) benefits received from
government grants for COVID-19 relief. |
(o) |
Represents cash paid for costs associated with the Take 5 Matter,
primarily, professional fees and other related costs. |
|
|
Investor Contacts:
Ruben Mella ruben.mella@advantagesolutions.net
Media Contacts: Peter Frost
peter.frost@advantagesolutions.net
Grafico Azioni Advantage Solutions (NASDAQ:ADV)
Storico
Da Feb 2025 a Mar 2025
Grafico Azioni Advantage Solutions (NASDAQ:ADV)
Storico
Da Mar 2024 a Mar 2025