CHICAGO, Feb. 20,
2024 /PRNewswire/ -- Donnelley Financial
Solutions, Inc. (NYSE: DFIN) (the "Company" or "DFIN") today
reported financial results for the fourth quarter and full year of
2023.
Highlights:
- Fourth-quarter total net sales of $176.5
million, an increase of 5.2%, or 5.4% on an organic
basis(a), from the fourth quarter of 2022; Full-year
total net sales of $797.2
million.
- Fourth-quarter software solutions net sales of $73.7 million, an increase of 7.3%, or 8.2% on an
organic basis(a), from the fourth quarter of 2022;
Software solutions net sales accounted for 41.8% of total
fourth-quarter net sales.
- Full-year software solutions net sales of $292.7 million, an increase of 4.7%, or 6.6% on
an organic basis(a), from the full year of 2022;
Software solutions net sales accounted for 36.7% of total full-year
net sales.
- Fourth-quarter net earnings of $10.6
million, or $0.35 per diluted
share, as compared to $10.9 million,
or $0.36 per diluted share, in the
fourth quarter of 2022; Net earnings of $82.2 million, or $2.69 per diluted share, for the full year of
2023.
- Fourth-quarter Adjusted EBITDA(a) of $41.3 million, up $2.0
million, or 5.1%, from the fourth quarter of 2022;
Fourth-quarter Adjusted EBITDA margin(a) of 23.4%, flat
compared to the fourth quarter of 2022.
- Full-year Adjusted EBITDA(a) of $207.4 million; Full-year Adjusted EBITDA
margin(a) of 26.0%.
- Fourth-quarter net cash provided by operating activities of
$74.8 million; Fourth-quarter Free
Cash Flow(a) of $56.0
million.
- Gross leverage(a) of 0.6x and net
leverage(a) of 0.5x as of December 31, 2023.
- During the fourth quarter, the Company repurchased 82,445
shares for $4.6 million at an average
price of $56.07 per share. The Board
of Directors authorized a new stock repurchase program of up to
$150 million commencing on
January 1, 2024, with an expiration
date of December 31, 2025; this
replaces the previous authorization, which expired on December 31, 2023.
(a) Organic net sales, Adjusted EBITDA, Adjusted EBITDA margin,
Free Cash Flow, gross leverage and net leverage are non-GAAP
financial measures that exclude the impact of certain items noted
in the reconciliation tables below. The tables below provide
reconciliations to the most comparable GAAP measures.
"We are pleased with the strong performance in the quarter,
including organic consolidated net sales growth of 5.4%. Total
software solutions net sales increased 8.2% on an organic basis,
compared to the fourth quarter of 2022, which is a continuation of
the recent growth trend. Software solutions net sales growth was
led by Venue, our dataroom offering, which grew approximately 26%
compared to the fourth quarter of 2022 and achieved record
quarterly net sales. In addition, we delivered Adjusted EBITDA
margin of 23.4% in the quarter, in line with last year's fourth
quarter despite the continued weakness in the capital markets
transactional environment," said Daniel N.
Leib, DFIN's president and chief executive officer.
Leib continued, "Throughout 2023, the focused execution of our
strategy enabled us to achieve solid financial and operational
results, in light of challenging market conditions. We delivered
$207.4 million of Adjusted EBITDA and
Adjusted EBITDA margin of 26.0% for the full-year 2023, despite
event-driven capital markets transactional revenue being down
nearly $52 million, or 22%. Further,
we continued to make solid progress in expanding the adoption of
our recurring regulatory and compliance offerings to drive more
predictable performance. We recorded $292.7
million of software solutions net sales in 2023, which
represents approximately 37% of our full-year net sales, up from
approximately 34% of total net sales in 2022. Our efforts in 2023
to scale our portfolio of recurring compliance software solutions
while advancing toward our compliance platform vision create a
strong foundation to achieve our long-term goals."
"Heading into 2024, we look forward to opportunities created by
new regulations such as Tailored Shareholder Reports and stand
ready to assist our clients in complying with future regulatory
changes. We are also encouraged by the uptick in capital markets
transactional activity to start the year, though the outlook for
the transactional market remains uncertain. Our portfolio of
market-leading regulatory and compliance offerings and deep domain
and service expertise position us well to serve our clients when
capital markets transactional activity returns to a normalized
level. Based on the combination of our market position, cost
structure, and financial flexibility, we are very well positioned
to execute our strategy of becoming the market leading provider of
regulatory and compliance solutions," Leib concluded.
Net Sales
Net sales in the fourth quarter of 2023 were $176.5 million, an increase of $8.8 million, or 5.2% (an increase of 5.4% on an
organic basis), from the fourth quarter of 2022. Net sales
increased primarily due to growth in Investment Companies –
Compliance and Communications Management segment as a result of
increased mutual fund proxy activity and higher software solutions
net sales in Venue and Arc Suite, partially offset by lower capital
markets transactional volumes and the impact of the EdgarOnline and
eBrevia dispositions.
Net Earnings
For the fourth quarter of 2023, net earnings were $10.6 million, or $0.35 per diluted share, as compared to
$10.9 million, or $0.36 per diluted share, in the fourth quarter of
2022. Net earnings in the fourth quarter of 2023 included after-tax
charges of $8.2 million, or
$0.26 per diluted share, primarily
related to share-based compensation expense, the acceleration of
rent expense associated with abandoned operating leases and
restructuring, impairment and other charges, net. Net earnings in
the fourth quarter of 2022 included after-tax charges of
$7.1 million, or $0.23 per diluted share, primarily related to
share-based compensation expense and restructuring, impairment and
other charges, net.
Adjusted EBITDA and Non-GAAP Net Earnings
For the fourth quarter of 2023, Adjusted EBITDA was $41.3 million, an increase of $2.0 million as compared to the fourth quarter of
2022. Adjusted EBITDA margin of 23.4% was flat compared to the
fourth quarter of 2022. The increase in Adjusted EBITDA was
primarily due to higher sales volumes, cost control initiatives,
and price uplifts, partially offset by incremental investments to
accelerate the Company's transformation and higher selling expenses
as a result of increased sales volumes.
For the fourth quarter of 2023, non-GAAP net earnings were
$18.8 million, or $0.61 per diluted share, as compared to
$18.0 million, or $0.59 per diluted share, in the fourth quarter of
2022.
Reconciliations of net sales to organic net sales, net earnings
to Adjusted EBITDA, Adjusted EBITDA margin and non-GAAP net
earnings are presented in the tables.
Regulatory Impacts
On October 26, 2022, the SEC
announced that it adopted the Tailored Shareholder Reports ("TSR")
for Mutual Funds and Exchange-Traded Funds rule which requires
certain investment companies to complete a new concise and visually
engaging annual and semi-annual reports that highlights key
information that is particularly important for retail investors to
assess and monitor their investments. The TSR, which can be printed
and mailed or delivered electronically upon request of the
investor, replaces SEC Rule 30e-3 and will require iXBRL tagging.
The rule went into effect on January 24,
2023 and compliance is required by July 24, 2024.
As a result of this regulatory change, the Company expects an
annual net sales increase of $20
million to $25 million in
2025, with approximately a half-year impact in 2024. The increase
in net sales is expected to impact each of the Company's software
solutions, tech-enabled services, and print and distribution
product lines within our Investment Companies operating segments.
Due to increased investment levels in 2024 to support software
product development and sales and marketing initiatives, the
Company expects the TSR rule to be slightly dilutive to
consolidated net earnings and Adjusted EBITDA in 2024 and accretive
to consolidated net earnings and Adjusted EBITDA in 2025.
Company Results and Conference Call
DFIN's earnings press release for the fourth-quarter and
full-year 2023, which is included as Exhibit 99.1 to the Company's
Current Report on Form 8-K that has been furnished to the SEC on
February 20, 2024, is available on
the Company's investor relations website at
investor.dfinsolutions.com. A supplemental trending schedule of
historical results, including additional breakouts of segment-level
net sales, is also available on the Company's investor relations
website.
DFIN will hold a conference call and webcast on February 20, 2024, at 9:00
a.m. Eastern time to discuss financial results for the
fourth quarter of 2023, provide a general business update and
respond to analyst questions.
A live webcast of the call will also be available on the
Company's investor relations website. Please visit
investor.dfinsolutions.com at least fifteen minutes prior to
the start of the event to register, download and install any
necessary audio software.
If you are unable to participate live, a replay of the webcast
will be available following the conference call on the Company's
investor relations website, along with the earnings press release
and related financial tables.
About DFIN
DFIN is a leading global provider of innovative software and
technology-enabled financial regulatory and compliance solutions.
We provide domain expertise, enterprise software and data analytics
for every stage of our clients' business and investment lifecycles.
Markets fluctuate, regulations evolve, technology advances, and
through it all, DFIN delivers confidence with the right solutions
in moments that matter. Learn about DFIN's end-to-end risk and
compliance solutions online at DFINsolutions.com or you can
also follow us on X (formerly Twitter) @DFINSolutions or on
LinkedIn.
Use of Non-GAAP Information
This news release contains certain non-GAAP financial measures,
including non-GAAP gross profit, adjusted non-GAAP gross profit,
non-GAAP gross margin, adjusted non-GAAP selling, general and
administrative expenses ("SG&A"), adjusted non-GAAP income from
operations, adjusted non-GAAP operating margin, Adjusted EBITDA,
Adjusted EBITDA margin, non-GAAP effective tax rate, adjusted
non-GAAP net earnings, adjusted non-GAAP diluted earnings per
share, Free Cash Flow and organic net sales. The Company believes
that these non-GAAP financial measures, when presented in
conjunction with comparable GAAP measures, provide useful
information about the Company's operating results and liquidity and
enhance the overall ability to assess the Company's financial
performance. The Company uses these measures, together with other
measures of performance under GAAP, to compare the relative
performance of operations in planning, budgeting and reviewing the
performance of its business.
The Company's non-GAAP statement of operations measures, which
include non-GAAP gross profit, adjusted non-GAAP gross profit,
non-GAAP gross margin, adjusted non-GAAP SG&A, adjusted
non-GAAP income from operations, adjusted non-GAAP operating
margin, Adjusted EBITDA, Adjusted EBITDA margin, non-GAAP effective
tax rate, adjusted non-GAAP net earnings and adjusted non-GAAP
diluted earnings per share, are adjusted to exclude the impact of
certain costs, expenses, gains and losses and other specified items
that management believes are not indicative of our ongoing
operations. These adjusted measures exclude the impact of expenses
associated with the Company's non-income tax, net, accelerated rent
expense, share-based compensation and eliminate potential
differences in results of operations between periods caused by
factors such as historic cost and age of assets, financing and
capital structures, taxation positions or regimes, restructuring,
impairment and other charges, net and gain or loss on certain
investments, business sales and asset sales.
Free Cash Flow is a non-GAAP financial measure and is defined by
the Company as net cash flow provided by operating activities less
capital expenditures. By adjusting for the level of capital
investment in operations, the Company believes that free cash flow
can provide useful additional basis for understanding the Company's
ability to generate cash after capital investment and provides a
comparison to peers with differing capital intensity.
Organic net sales is a non-GAAP financial measure and is defined
by the Company as reported net sales adjusted for the changes in
foreign currency exchange rates and the impact of dispositions.
These non-GAAP financial measures should be considered in
addition to, not a substitute for, or superior to, measures of
financial performance prepared in accordance with GAAP. In
addition, these measures are defined differently by different
companies in our industry and, accordingly, such measures may not
be comparable to similarly-titled measures of other companies.
Use of Forward-Looking Statements
This news release includes certain "forward-looking statements"
within the meaning of, and subject to the safe harbor created by,
Section 21E of the Securities Exchange Act of 1934, as amended,
with respect to the business, strategy and plans of DFIN and its
expectations relating to future financial condition and
performance. Statements that are not historical facts, including
statements about DFIN management's beliefs and expectations, are
forward-looking statements. Words such as "believes,"
"anticipates," "estimates," "expects," "intends," "aims,"
"potential," "will," "would," "could," "considered," "likely,"
"estimate" and variations of these words and similar future or
conditional expressions are intended to identify forward-looking
statements but are not the exclusive means of identifying such
statements. While DFIN believes these expectations, assumptions,
estimates and projections are reasonable, such forward-looking
statements are only predictions and involve known and unknown risks
and uncertainties, many of which are beyond DFIN's control. By
their nature, forward-looking statements involve risk and
uncertainty because they relate to events and depend upon future
circumstances that may or may not occur. Actual results may differ
materially from DFIN's current expectations depending upon a number
of factors affecting the business and risks associated with the
performance of the business. These factors include such risks and
uncertainties detailed in DFIN periodic public filings with the
SEC, including but not limited to those discussed under "Special
Note Regarding Forward-Looking Statements" and in Part I, Item 1A.
Risk Factors of DFIN's Annual Report on Form 10-K for the
fiscal year ended December 31, 2023,
those discussed under "Special Note Regarding Forward-Looking
Statements" in DFIN's Quarterly Reports on Form 10-Q and in other
investor communications of DFIN's from time to time. DFIN does not
undertake to and specifically declines any obligation to publicly
release the results of any revisions to these forward-looking
statements that may be made to reflect future events or
circumstances after the date of such statement or to reflect the
occurrence of anticipated or unanticipated events.
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Condensed Consolidated
Balance Sheets
|
(UNAUDITED)
|
(in millions, except
per share data)
|
|
|
|
December 31,
2023
|
|
|
December 31,
2022
|
|
Assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
23.1
|
|
|
|
34.2
|
|
Receivables, less
allowances for expected losses of $18.9 in 2023 (2022 -
$17.1)
|
|
|
151.8
|
|
|
|
163.5
|
|
Prepaid expenses and
other current assets
|
|
|
31.0
|
|
|
|
28.1
|
|
Assets held for
sale
|
|
|
2.6
|
|
|
|
2.6
|
|
Total current
assets
|
|
|
208.5
|
|
|
|
228.4
|
|
Property, plant and
equipment, net
|
|
|
13.5
|
|
|
|
17.6
|
|
Operating lease
right-of-use assets
|
|
|
16.4
|
|
|
|
33.3
|
|
Software,
net
|
|
|
87.6
|
|
|
|
75.6
|
|
Goodwill
|
|
|
405.8
|
|
|
|
405.8
|
|
Other intangible
assets, net
|
|
|
—
|
|
|
|
7.8
|
|
Deferred income taxes,
net
|
|
|
45.8
|
|
|
|
33.4
|
|
Other noncurrent
assets
|
|
|
29.3
|
|
|
|
26.4
|
|
Total
assets
|
|
$
|
806.9
|
|
|
$
|
828.3
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
33.9
|
|
|
$
|
49.2
|
|
Operating lease
liabilities
|
|
|
14.0
|
|
|
|
16.3
|
|
Accrued
liabilities
|
|
|
153.7
|
|
|
|
159.3
|
|
Total current
liabilities
|
|
|
201.6
|
|
|
|
224.8
|
|
Long-term
debt
|
|
|
124.5
|
|
|
|
169.2
|
|
Deferred compensation
liabilities
|
|
|
13.1
|
|
|
|
13.6
|
|
Pension and other
postretirement benefits plans liabilities
|
|
|
34.4
|
|
|
|
42.9
|
|
Noncurrent operating
lease liabilities
|
|
|
12.1
|
|
|
|
28.4
|
|
Other noncurrent
liabilities
|
|
|
19.0
|
|
|
|
19.9
|
|
Total
liabilities
|
|
|
404.7
|
|
|
|
498.8
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Preferred stock, $0.01
par value
|
|
|
|
|
|
|
Authorized: 1.0
shares; Issued: None
|
|
|
—
|
|
|
|
—
|
|
Common stock, $0.01
par value
|
|
|
|
|
|
|
Authorized: 65.0
shares;
|
|
|
|
|
|
|
Issued and
outstanding: 38.0 shares and 29.1 shares in 2023 (2022 - 36.9
shares and 28.9 shares)
|
|
|
0.4
|
|
|
|
0.4
|
|
Treasury stock, at
cost: 8.9 shares in 2023 (2022 - 8.0 shares)
|
|
|
(262.1)
|
|
|
|
(221.8)
|
|
Additional paid-in
capital
|
|
|
305.7
|
|
|
|
280.2
|
|
Retained
earnings
|
|
|
436.1
|
|
|
|
353.9
|
|
Accumulated other
comprehensive loss
|
|
|
(77.9)
|
|
|
|
(83.2)
|
|
Total
equity
|
|
|
402.2
|
|
|
|
329.5
|
|
Total liabilities
and equity
|
|
$
|
806.9
|
|
|
$
|
828.3
|
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Condensed Consolidated
Statements of Operations
|
(UNAUDITED)
|
(in millions, except
per share data)
|
|
|
|
Three Months
Ended
December 31,
|
|
|
Twelve Months
Ended
December 31,
|
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech-enabled
services
|
|
$
|
73.6
|
|
|
$
|
68.5
|
|
|
$
|
336.9
|
|
|
$
|
380.9
|
|
Software
solutions
|
|
|
73.7
|
|
|
|
68.7
|
|
|
|
292.7
|
|
|
|
279.6
|
|
Print and
distribution
|
|
|
29.2
|
|
|
|
30.5
|
|
|
|
167.6
|
|
|
|
173.1
|
|
Total net
sales
|
|
|
176.5
|
|
|
|
167.7
|
|
|
|
797.2
|
|
|
|
833.6
|
|
Cost of sales
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech-enabled
services
|
|
|
28.0
|
|
|
|
27.9
|
|
|
|
127.6
|
|
|
|
141.1
|
|
Software
solutions
|
|
|
27.5
|
|
|
|
28.3
|
|
|
|
108.7
|
|
|
|
113.4
|
|
Print and
distribution
|
|
|
18.4
|
|
|
|
19.5
|
|
|
|
97.0
|
|
|
|
115.7
|
|
Total cost of
sales
|
|
|
73.9
|
|
|
|
75.7
|
|
|
|
333.3
|
|
|
|
370.2
|
|
Selling, general and
administrative expenses (a)
|
|
|
70.0
|
|
|
|
58.5
|
|
|
|
282.1
|
|
|
|
264.0
|
|
Depreciation and
amortization
|
|
|
15.5
|
|
|
|
12.7
|
|
|
|
56.7
|
|
|
|
46.3
|
|
Restructuring,
impairment and other charges, net
|
|
|
1.4
|
|
|
|
3.1
|
|
|
|
9.8
|
|
|
|
7.7
|
|
Other operating loss,
net
|
|
|
5.9
|
|
|
|
0.6
|
|
|
|
5.3
|
|
|
|
0.4
|
|
Income from
operations
|
|
|
9.8
|
|
|
|
17.1
|
|
|
|
110.0
|
|
|
|
145.0
|
|
Interest expense,
net
|
|
|
3.6
|
|
|
|
3.3
|
|
|
|
15.8
|
|
|
|
9.2
|
|
Investment and other
income, net
|
|
|
(0.5)
|
|
|
|
(0.2)
|
|
|
|
(7.8)
|
|
|
|
(3.5)
|
|
Earnings before
income taxes
|
|
|
6.7
|
|
|
|
14.0
|
|
|
|
102.0
|
|
|
|
139.3
|
|
Income tax (benefit)
expense
|
|
|
(3.9)
|
|
|
|
3.1
|
|
|
|
19.8
|
|
|
|
36.8
|
|
Net
earnings
|
|
$
|
10.6
|
|
|
$
|
10.9
|
|
|
$
|
82.2
|
|
|
$
|
102.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.36
|
|
|
$
|
0.37
|
|
|
$
|
2.81
|
|
|
$
|
3.33
|
|
Diluted
|
|
$
|
0.35
|
|
|
$
|
0.36
|
|
|
$
|
2.69
|
|
|
$
|
3.17
|
|
Weighted-average
number of common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
29.2
|
|
|
|
29.1
|
|
|
|
29.3
|
|
|
|
30.8
|
|
Diluted
|
|
|
30.6
|
|
|
|
30.7
|
|
|
|
30.6
|
|
|
|
32.3
|
|
__________
(a)
|
Exclusive of
depreciation and amortization
|
|
|
Three Months
Ended
December 31,
|
|
|
Twelve Months
Ended
December 31,
|
|
Components of
depreciation and amortization:
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
Cost of
sales
|
|
$
|
14.1
|
|
|
$
|
11.7
|
|
|
$
|
51.2
|
|
|
$
|
43.0
|
|
Selling, general and
administrative expenses
|
|
|
1.4
|
|
|
|
1.0
|
|
|
|
5.5
|
|
|
|
3.3
|
|
Total depreciation and
amortization
|
|
$
|
15.5
|
|
|
$
|
12.7
|
|
|
$
|
56.7
|
|
|
$
|
46.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
(b)
|
|
$
|
88.5
|
|
|
$
|
80.3
|
|
|
$
|
412.7
|
|
|
$
|
420.4
|
|
Exclude: Depreciation
and amortization
|
|
|
14.1
|
|
|
|
11.7
|
|
|
|
51.2
|
|
|
|
43.0
|
|
Non-GAAP gross
profit
|
|
$
|
102.6
|
|
|
$
|
92.0
|
|
|
$
|
463.9
|
|
|
$
|
463.4
|
|
Gross margin
(b)
|
|
|
50.1
|
%
|
|
|
47.9
|
%
|
|
|
51.8
|
%
|
|
|
50.4
|
%
|
Non-GAAP gross
margin
|
|
|
58.1
|
%
|
|
|
54.9
|
%
|
|
|
58.2
|
%
|
|
|
55.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A as a % of
total net sales (a)
|
|
|
39.7
|
%
|
|
|
34.9
|
%
|
|
|
35.4
|
%
|
|
|
31.7
|
%
|
Operating
margin
|
|
|
5.6
|
%
|
|
|
10.2
|
%
|
|
|
13.8
|
%
|
|
|
17.4
|
%
|
Effective tax
rate
|
|
nm
|
|
|
|
22.1
|
%
|
|
|
19.4
|
%
|
|
|
26.4
|
%
|
__________
(b)
|
Inclusive of
depreciation and amortization
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Reconciliation of GAAP
to Non-GAAP Measures
|
For the Three and
Twelve Months Ended December 31, 2023
|
(UNAUDITED)
|
(in millions, except
per share data)
|
|
|
For the Three Months
Ended December 31, 2023
|
|
|
Gross
profit
|
|
|
SG&A
(a)
|
|
|
Income (loss)
from
operations
|
|
|
Operating
margin
|
|
|
Net
earnings
(loss)
|
|
|
Net
earnings (loss)
per diluted
share
|
|
GAAP basis
measures
|
$
|
88.5
|
|
|
$
|
70.0
|
|
|
$
|
9.8
|
|
|
|
5.6
|
%
|
|
$
|
10.6
|
|
|
$
|
0.35
|
|
Exclude: Depreciation
and amortization
|
|
14.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
measures
|
|
102.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP % of total
net sales
|
|
58.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
—
|
|
|
|
—
|
|
|
|
1.4
|
|
|
|
0.8
|
%
|
|
|
1.4
|
|
|
|
0.05
|
|
Share-based
compensation expense
|
|
—
|
|
|
|
(5.4)
|
|
|
|
5.4
|
|
|
|
3.1
|
%
|
|
|
4.2
|
|
|
|
0.14
|
|
Loss on sale of a
business
|
|
—
|
|
|
|
—
|
|
|
|
6.1
|
|
|
|
3.5
|
%
|
|
|
—
|
|
|
|
—
|
|
Accelerated rent
expense
|
|
2.9
|
|
|
|
(0.2)
|
|
|
|
3.1
|
|
|
|
1.8
|
%
|
|
|
2.8
|
|
|
|
0.09
|
|
Disposition-related
expenses
|
|
—
|
|
|
|
(0.3)
|
|
|
|
0.3
|
|
|
|
0.2
|
%
|
|
|
0.2
|
|
|
|
0.01
|
|
Gain on sale of
long-lived assets
|
|
—
|
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
(0.1)
|
%
|
|
|
(0.2)
|
|
|
|
(0.01)
|
|
Non-income tax,
net
|
|
—
|
|
|
|
0.1
|
|
|
|
(0.1)
|
|
|
|
(0.1)
|
%
|
|
|
(0.1)
|
|
|
|
—
|
|
Gain on investments in
equity securities (c)
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.1)
|
|
|
|
—
|
|
Total Non-GAAP
adjustments (b)
|
|
2.9
|
|
|
|
(5.8)
|
|
|
|
16.0
|
|
|
|
9.0
|
%
|
|
|
8.2
|
|
|
|
0.26
|
|
Adjusted Non-GAAP
measures (b)
|
$
|
105.5
|
|
|
$
|
64.2
|
|
|
$
|
25.8
|
|
|
|
14.6
|
%
|
|
$
|
18.8
|
|
|
$
|
0.61
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Twelve
Months Ended December 31, 2023
|
|
|
Gross
profit
|
|
|
SG&A
(a)
|
|
|
Income (loss)
from
operations
|
|
|
Operating
margin
|
|
|
Net
earnings
(loss)
|
|
|
Net
earnings (loss)
per diluted
share
|
|
GAAP basis
measures
|
$
|
412.7
|
|
|
$
|
282.1
|
|
|
$
|
110.0
|
|
|
|
13.8
|
%
|
|
$
|
82.2
|
|
|
$
|
2.69
|
|
Exclude: Depreciation
and amortization
|
|
51.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
measures
|
|
463.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP % of total
net sales
|
|
58.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
—
|
|
|
|
—
|
|
|
|
9.8
|
|
|
|
1.2
|
%
|
|
|
7.5
|
|
|
|
0.25
|
|
Share-based
compensation expense
|
|
—
|
|
|
|
(22.5)
|
|
|
|
22.5
|
|
|
|
2.8
|
%
|
|
|
13.3
|
|
|
|
0.43
|
|
Loss on sale of a
business
|
|
—
|
|
|
|
—
|
|
|
|
6.1
|
|
|
|
0.8
|
%
|
|
|
—
|
|
|
|
—
|
|
Accelerated rent
expense
|
|
3.4
|
|
|
|
(0.3)
|
|
|
|
3.7
|
|
|
|
0.5
|
%
|
|
|
3.2
|
|
|
|
0.10
|
|
Disposition-related
expenses
|
|
—
|
|
|
|
(0.3)
|
|
|
|
0.3
|
|
|
|
—
|
|
|
|
0.2
|
|
|
|
0.01
|
|
Non-income tax,
net
|
|
—
|
|
|
|
0.9
|
|
|
|
(0.9)
|
|
|
|
(0.1)
|
%
|
|
|
(0.6)
|
|
|
|
(0.02)
|
|
Gain on sale of
long-lived assets
|
|
—
|
|
|
|
—
|
|
|
|
(0.8)
|
|
|
|
(0.1)
|
%
|
|
|
(0.6)
|
|
|
|
(0.02)
|
|
Gain on investments in
equity securities (c)
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(5.1)
|
|
|
|
(0.17)
|
|
Total non-GAAP
adjustments (b)
|
|
3.4
|
|
|
|
(22.2)
|
|
|
|
40.7
|
|
|
|
5.1
|
%
|
|
|
17.9
|
|
|
|
0.58
|
|
Adjusted non-GAAP
measures (b)
|
$
|
467.3
|
|
|
$
|
259.9
|
|
|
$
|
150.7
|
|
|
|
18.9
|
%
|
|
$
|
100.1
|
|
|
$
|
3.27
|
|
__________
(a)
|
Exclusive of
depreciation and amortization.
|
(b)
|
Totals may not foot due
to rounding.
|
(c)
|
Gain on investments in
equity securities is recorded within investment and other income,
net on the Company's Unaudited Condensed Consolidated Statements of
Operations.
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Reconciliation of GAAP
to Non-GAAP Measures
|
For the Three and
Twelve Months Ended December 31, 2022
|
(UNAUDITED)
|
(in millions, except
per share data)
|
|
|
For the Three Months
Ended December 31, 2022
|
|
|
Gross
profit
|
|
|
SG&A
(a)
|
|
|
Income (loss)
from
operations
|
|
|
Operating
margin
|
|
|
Net
earnings
(loss)
|
|
|
Net
earnings (loss)
per diluted
share
|
|
GAAP basis
measures
|
$
|
80.3
|
|
|
$
|
58.5
|
|
|
$
|
17.1
|
|
|
|
10.2
|
%
|
|
$
|
10.9
|
|
|
$
|
0.36
|
|
Exclude: Depreciation
and amortization
|
|
11.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
measures
|
|
92.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP % of total
net sales
|
|
54.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
—
|
|
|
|
—
|
|
|
|
3.1
|
|
|
|
1.8
|
%
|
|
|
2.3
|
|
|
|
0.07
|
|
Share-based
compensation expense
|
|
—
|
|
|
|
(5.4)
|
|
|
|
5.4
|
|
|
|
3.2
|
%
|
|
|
4.0
|
|
|
|
0.13
|
|
Loss on sale of a
business
|
|
—
|
|
|
|
—
|
|
|
|
0.7
|
|
|
|
0.4
|
%
|
|
|
0.4
|
|
|
|
0.01
|
|
Accelerated rent
expense
|
|
0.5
|
|
|
|
(0.1)
|
|
|
|
0.6
|
|
|
|
0.4
|
%
|
|
|
0.5
|
|
|
|
0.02
|
|
Disposition-related
expenses
|
|
—
|
|
|
|
—
|
|
|
|
0.1
|
|
|
|
0.1
|
%
|
|
|
0.1
|
|
|
|
—
|
|
Non-income tax,
net
|
|
—
|
|
|
|
0.2
|
|
|
|
(0.2)
|
|
|
|
(0.1)
|
%
|
|
|
(0.1)
|
|
|
|
—
|
|
COVID-19 related
recoveries
|
|
(0.2)
|
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
(0.1)
|
%
|
|
|
(0.1)
|
|
|
|
—
|
|
Total Non-GAAP
adjustments (b)
|
|
0.3
|
|
|
|
(5.3)
|
|
|
|
9.5
|
|
|
|
5.7
|
%
|
|
|
7.1
|
|
|
|
0.23
|
|
Adjusted Non-GAAP
measures (b)
|
$
|
92.3
|
|
|
$
|
53.2
|
|
|
$
|
26.6
|
|
|
|
15.9
|
%
|
|
$
|
18.0
|
|
|
$
|
0.59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Twelve
Months Ended December 31, 2022
|
|
|
Gross
profit
|
|
|
SG&A
(a)
|
|
|
Income (loss)
from
operations
|
|
|
Operating
margin
|
|
|
Net
earnings
(loss)
|
|
|
Net
earnings (loss)
per diluted
share
|
|
GAAP basis
measures
|
$
|
420.4
|
|
|
$
|
264.0
|
|
|
$
|
145.0
|
|
|
|
17.4
|
%
|
|
$
|
102.5
|
|
|
$
|
3.17
|
|
Exclude: Depreciation
and amortization
|
|
43.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
measures
|
|
463.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP % of total
net sales
|
|
55.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
—
|
|
|
|
—
|
|
|
|
7.7
|
|
|
|
0.9
|
%
|
|
|
5.7
|
|
|
|
0.18
|
|
Share-based
compensation expense
|
|
—
|
|
|
|
(19.3)
|
|
|
|
19.3
|
|
|
|
2.3
|
%
|
|
|
12.1
|
|
|
|
0.37
|
|
Accelerated rent
expense
|
|
0.6
|
|
|
|
(0.2)
|
|
|
|
0.8
|
|
|
|
0.1
|
%
|
|
|
0.6
|
|
|
|
0.02
|
|
Loss on sale of a
business
|
|
—
|
|
|
|
—
|
|
|
|
0.7
|
|
|
|
0.1
|
%
|
|
|
0.4
|
|
|
|
0.01
|
|
Disposition-related
expenses
|
|
—
|
|
|
|
—
|
|
|
|
0.1
|
|
|
|
—
|
|
|
|
0.1
|
|
|
|
—
|
|
Non-income tax,
net
|
|
—
|
|
|
|
0.9
|
|
|
|
(0.9)
|
|
|
|
(0.1)
|
%
|
|
|
(0.6)
|
|
|
|
(0.02)
|
|
COVID-19 related
recoveries
|
|
(0.4)
|
|
|
|
0.1
|
|
|
|
(0.5)
|
|
|
|
(0.1)
|
%
|
|
|
(0.3)
|
|
|
|
(0.01)
|
|
Gain on sale of
long-lived assets
|
|
—
|
|
|
|
0.2
|
|
|
|
(0.2)
|
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
(0.01)
|
|
Gain on investment in
an equity security (c)
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.4)
|
|
|
|
(0.01)
|
|
Total non-GAAP
adjustments (b)
|
|
0.2
|
|
|
|
(18.3)
|
|
|
|
27.0
|
|
|
|
3.2
|
%
|
|
|
17.4
|
|
|
|
0.54
|
|
Adjusted non-GAAP
measures (b)
|
$
|
463.6
|
|
|
$
|
245.7
|
|
|
$
|
172.0
|
|
|
|
20.6
|
%
|
|
$
|
119.9
|
|
|
$
|
3.71
|
|
__________
(a)
|
Exclusive of
depreciation and amortization.
|
(b)
|
Totals may not foot due
to rounding.
|
(c)
|
Gain on investment in
an equity security is recorded within investment and other income,
net on the Company's Unaudited Condensed Consolidated Statements of
Operations.
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Segment GAAP to
Non-GAAP Reconciliation and Supplementary Information
|
For the Three Months
Ended December 31, 2023 and 2022
|
(UNAUDITED)
|
(in
millions)
|
|
|
|
Capital
Markets -
Software
Solutions
|
|
|
Capital Markets
-
Compliance and
Communications
Management
|
|
|
Investment
Companies -
Software
Solutions
|
|
|
Investment
Companies -
Compliance and
Communications
Management
|
|
|
Corporate
|
|
|
Consolidated
|
|
For the Three Months
Ended December 31, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
48.0
|
|
|
$
|
68.3
|
|
|
$
|
25.7
|
|
|
$
|
34.5
|
|
|
$
|
—
|
|
|
$
|
176.5
|
|
(Loss) income from
operations
|
|
|
(1.9)
|
|
|
|
15.4
|
|
|
|
3.8
|
|
|
|
9.3
|
|
|
|
(16.8)
|
|
|
|
9.8
|
|
Operating margin
%
|
|
|
(4.0)
|
%
|
|
|
22.5
|
%
|
|
|
14.8
|
%
|
|
|
27.0
|
%
|
|
nm
|
|
|
|
5.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
0.2
|
|
|
|
0.9
|
|
|
|
0.1
|
|
|
|
—
|
|
|
|
0.2
|
|
|
|
1.4
|
|
Share-based
compensation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
5.4
|
|
|
|
5.4
|
|
Loss on sale of a
business
|
|
|
6.1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6.1
|
|
Accelerated rent
expense
|
|
|
0.4
|
|
|
|
2.5
|
|
|
|
0.2
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3.1
|
|
Disposition-related
expenses
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.3
|
|
|
|
0.3
|
|
Gain on sale of
long-lived assets
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.2)
|
|
Non-income tax,
net
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.1)
|
|
Total Non-GAAP
adjustments
|
|
|
6.6
|
|
|
|
3.2
|
|
|
|
0.3
|
|
|
|
—
|
|
|
|
5.9
|
|
|
|
16.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss)
from operations
|
|
$
|
4.7
|
|
|
$
|
18.6
|
|
|
$
|
4.1
|
|
|
$
|
9.3
|
|
|
$
|
(10.9)
|
|
|
$
|
25.8
|
|
Non-GAAP operating
margin %
|
|
|
9.8
|
%
|
|
|
27.2
|
%
|
|
|
16.0
|
%
|
|
|
27.0
|
%
|
|
nm
|
|
|
|
14.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
8.0
|
|
|
|
2.4
|
|
|
|
4.0
|
|
|
|
1.1
|
|
|
|
—
|
|
|
|
15.5
|
|
Adjusted
EBITDA
|
|
$
|
12.7
|
|
|
$
|
21.0
|
|
|
$
|
8.1
|
|
|
$
|
10.4
|
|
|
$
|
(10.9)
|
|
|
$
|
41.3
|
|
Adjusted EBITDA margin
%
|
|
|
26.5
|
%
|
|
|
30.7
|
%
|
|
|
31.5
|
%
|
|
|
30.1
|
%
|
|
nm
|
|
|
|
23.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
$
|
8.1
|
|
|
$
|
2.6
|
|
|
$
|
6.5
|
|
|
$
|
0.4
|
|
|
$
|
1.2
|
|
|
$
|
18.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended December 31, 2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
43.4
|
|
|
$
|
73.4
|
|
|
$
|
25.3
|
|
|
$
|
25.6
|
|
|
$
|
—
|
|
|
$
|
167.7
|
|
Income (loss) from
operations
|
|
|
1.7
|
|
|
|
19.8
|
|
|
|
5.9
|
|
|
|
3.4
|
|
|
|
(13.7)
|
|
|
|
17.1
|
|
Operating margin
%
|
|
|
3.9
|
%
|
|
|
27.0
|
%
|
|
|
23.3
|
%
|
|
|
13.3
|
%
|
|
nm
|
|
|
|
10.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
0.4
|
|
|
|
1.5
|
|
|
|
0.3
|
|
|
|
0.8
|
|
|
|
0.1
|
|
|
|
3.1
|
|
Share-based
compensation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
5.4
|
|
|
|
5.4
|
|
Loss on sale of a
business
|
|
|
0.7
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.7
|
|
Accelerated rent
expense
|
|
|
0.2
|
|
|
|
0.3
|
|
|
|
—
|
|
|
|
0.1
|
|
|
|
—
|
|
|
|
0.6
|
|
Disposition-related
expenses
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.1
|
|
|
|
0.1
|
|
Non-income tax,
net
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.2)
|
|
COVID-19 related
recoveries
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.2)
|
|
Total Non-GAAP
adjustments
|
|
|
1.2
|
|
|
|
1.6
|
|
|
|
0.2
|
|
|
|
0.9
|
|
|
|
5.6
|
|
|
|
9.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss)
from operations
|
|
$
|
2.9
|
|
|
$
|
21.4
|
|
|
$
|
6.1
|
|
|
$
|
4.3
|
|
|
$
|
(8.1)
|
|
|
$
|
26.6
|
|
Non-GAAP operating
margin %
|
|
|
6.7
|
%
|
|
|
29.2
|
%
|
|
|
24.1
|
%
|
|
|
16.8
|
%
|
|
nm
|
|
|
|
15.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
6.3
|
|
|
|
2.0
|
|
|
|
3.2
|
|
|
|
1.2
|
|
|
|
—
|
|
|
|
12.7
|
|
Adjusted
EBITDA
|
|
$
|
9.2
|
|
|
$
|
23.4
|
|
|
$
|
9.3
|
|
|
$
|
5.5
|
|
|
$
|
(8.1)
|
|
|
$
|
39.3
|
|
Adjusted EBITDA margin
%
|
|
|
21.2
|
%
|
|
|
31.9
|
%
|
|
|
36.8
|
%
|
|
|
21.5
|
%
|
|
nm
|
|
|
|
23.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
$
|
7.4
|
|
|
$
|
1.4
|
|
|
$
|
3.8
|
|
|
$
|
0.9
|
|
|
$
|
1.3
|
|
|
$
|
14.8
|
|
__________
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Segment GAAP to
Non-GAAP Reconciliation and Supplementary Information
|
For the Twelve Months
Ended December 31, 2023 and 2022
|
(UNAUDITED)
|
(in
millions)
|
|
|
|
Capital
Markets -
Software
Solutions
|
|
|
Capital Markets
-
Compliance and
Communications
Management
|
|
|
Investment
Companies -
Software
Solutions
|
|
|
Investment
Companies -
Compliance and
Communications
Management
|
|
|
Corporate
|
|
|
Consolidated
|
|
For the Twelve
Months Ended December 31, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
185.9
|
|
|
$
|
355.4
|
|
|
$
|
106.8
|
|
|
$
|
149.1
|
|
|
$
|
—
|
|
|
$
|
797.2
|
|
Income (loss) from
operations
|
|
|
6.8
|
|
|
|
103.9
|
|
|
|
22.1
|
|
|
|
44.7
|
|
|
|
(67.5)
|
|
|
|
110.0
|
|
Operating margin
%
|
|
|
3.7
|
%
|
|
|
29.2
|
%
|
|
|
20.7
|
%
|
|
|
30.0
|
%
|
|
nm
|
|
|
|
13.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
2.7
|
|
|
|
5.3
|
|
|
|
0.6
|
|
|
|
0.1
|
|
|
|
1.1
|
|
|
|
9.8
|
|
Share-based
compensation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
22.5
|
|
|
|
22.5
|
|
Loss on sale of a
business
|
|
|
6.1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6.1
|
|
Accelerated rent
expense
|
|
|
0.4
|
|
|
|
3.1
|
|
|
|
0.2
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3.7
|
|
Disposition-related
expenses
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.3
|
|
|
|
0.3
|
|
Non-income tax,
net
|
|
|
(0.6)
|
|
|
|
(0.1)
|
|
|
|
(0.2)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.9)
|
|
Gain on sale of
long-lived assets
|
|
|
—
|
|
|
|
(0.8)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.8)
|
|
Total Non-GAAP
adjustments
|
|
|
8.6
|
|
|
|
7.5
|
|
|
|
0.6
|
|
|
|
0.1
|
|
|
|
23.9
|
|
|
|
40.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss)
from operations
|
|
$
|
15.4
|
|
|
$
|
111.4
|
|
|
$
|
22.7
|
|
|
$
|
44.8
|
|
|
$
|
(43.6)
|
|
|
$
|
150.7
|
|
Non-GAAP operating
margin %
|
|
|
8.3
|
%
|
|
|
31.3
|
%
|
|
|
21.3
|
%
|
|
|
30.0
|
%
|
|
nm
|
|
|
|
18.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
29.8
|
|
|
|
8.0
|
|
|
|
14.2
|
|
|
|
4.6
|
|
|
|
0.1
|
|
|
|
56.7
|
|
Adjusted
EBITDA
|
|
$
|
45.2
|
|
|
$
|
119.4
|
|
|
$
|
36.9
|
|
|
$
|
49.4
|
|
|
$
|
(43.5)
|
|
|
$
|
207.4
|
|
Adjusted EBITDA margin
%
|
|
|
24.3
|
%
|
|
|
33.6
|
%
|
|
|
34.6
|
%
|
|
|
33.1
|
%
|
|
nm
|
|
|
|
26.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
$
|
31.5
|
|
|
$
|
7.4
|
|
|
$
|
18.8
|
|
|
$
|
1.8
|
|
|
$
|
2.3
|
|
|
$
|
61.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Twelve
Months Ended December 31, 2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
180.2
|
|
|
$
|
410.3
|
|
|
$
|
99.4
|
|
|
$
|
143.7
|
|
|
$
|
—
|
|
|
$
|
833.6
|
|
Income (loss) from
operations
|
|
|
13.5
|
|
|
|
131.4
|
|
|
|
21.9
|
|
|
|
35.7
|
|
|
|
(57.5)
|
|
|
|
145.0
|
|
Operating margin
%
|
|
|
7.5
|
%
|
|
|
32.0
|
%
|
|
|
22.0
|
%
|
|
|
24.8
|
%
|
|
nm
|
|
|
|
17.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
1.5
|
|
|
|
3.7
|
|
|
|
0.5
|
|
|
|
1.4
|
|
|
|
0.6
|
|
|
|
7.7
|
|
Share-based
compensation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
19.3
|
|
|
|
19.3
|
|
Accelerated rent
expense
|
|
|
0.2
|
|
|
|
0.4
|
|
|
|
—
|
|
|
|
0.1
|
|
|
|
0.1
|
|
|
|
0.8
|
|
Loss on sale of a
business
|
|
|
0.7
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.7
|
|
Disposition-related
expenses
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.1
|
|
|
|
0.1
|
|
Non-income tax,
net
|
|
|
(0.6)
|
|
|
|
(0.1)
|
|
|
|
(0.2)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.9)
|
|
COVID-19 related
recoveries
|
|
|
—
|
|
|
|
(0.5)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.5)
|
|
Gain on sale of
long-lived assets
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.2)
|
|
Total Non-GAAP
adjustments
|
|
|
1.8
|
|
|
|
3.3
|
|
|
|
0.3
|
|
|
|
1.5
|
|
|
|
20.1
|
|
|
|
27.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss)
from operations
|
|
$
|
15.3
|
|
|
$
|
134.7
|
|
|
$
|
22.2
|
|
|
$
|
37.2
|
|
|
$
|
(37.4)
|
|
|
$
|
172.0
|
|
Non-GAAP operating
margin %
|
|
|
8.5
|
%
|
|
|
32.8
|
%
|
|
|
22.3
|
%
|
|
|
25.9
|
%
|
|
nm
|
|
|
|
20.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
23.0
|
|
|
|
6.7
|
|
|
|
11.9
|
|
|
|
4.6
|
|
|
|
0.1
|
|
|
|
46.3
|
|
Adjusted
EBITDA
|
|
$
|
38.3
|
|
|
$
|
141.4
|
|
|
$
|
34.1
|
|
|
$
|
41.8
|
|
|
$
|
(37.3)
|
|
|
$
|
218.3
|
|
Adjusted EBITDA margin
%
|
|
|
21.3
|
%
|
|
|
34.5
|
%
|
|
|
34.3
|
%
|
|
|
29.1
|
%
|
|
nm
|
|
|
|
26.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
$
|
27.0
|
|
|
$
|
5.0
|
|
|
$
|
15.6
|
|
|
$
|
3.0
|
|
|
$
|
3.6
|
|
|
$
|
54.2
|
|
__________
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Condensed Consolidated
Statements of Cash Flows
|
(UNAUDITED)
|
(in
millions)
|
|
|
|
For the Twelve
Months Ended December 31,
|
|
|
|
2023
|
|
|
2022
|
|
Operating
Activities
|
|
|
|
|
|
|
Net earnings
|
|
$
|
82.2
|
|
|
$
|
102.5
|
|
Adjustments to
reconcile net earnings to net cash provided by operating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
56.7
|
|
|
|
46.3
|
|
Provision for expected
losses on accounts receivable
|
|
|
13.7
|
|
|
|
8.4
|
|
Impairment
charges
|
|
|
0.1
|
|
|
|
0.1
|
|
Share-based
compensation expense
|
|
|
22.5
|
|
|
|
19.3
|
|
Deferred income
taxes
|
|
|
(14.6)
|
|
|
|
(0.5)
|
|
Net pension plan
income
|
|
|
(0.5)
|
|
|
|
(0.9)
|
|
Gain on investments in
equity securities
|
|
|
(7.0)
|
|
|
|
—
|
|
Loss on sale of
businesses
|
|
|
6.1
|
|
|
|
0.7
|
|
Amortization of
right-of-use assets
|
|
|
15.4
|
|
|
|
16.4
|
|
Other
|
|
|
1.4
|
|
|
|
1.1
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
Accounts receivable,
net
|
|
|
(2.3)
|
|
|
|
24.4
|
|
Prepaid expenses and
other current assets
|
|
|
1.7
|
|
|
|
(3.2)
|
|
Accounts
payable
|
|
|
(15.3)
|
|
|
|
12.1
|
|
Income taxes payable
and receivable
|
|
|
(3.6)
|
|
|
|
(2.1)
|
|
Accrued liabilities
and other
|
|
|
(14.6)
|
|
|
|
(53.9)
|
|
Operating lease
liabilities
|
|
|
(16.1)
|
|
|
|
(18.9)
|
|
Pension and other
postretirement benefits plans contributions
|
|
|
(1.8)
|
|
|
|
(1.6)
|
|
Net cash provided by
operating activities
|
|
|
124.0
|
|
|
|
150.2
|
|
Investing
Activities
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
(61.8)
|
|
|
|
(54.2)
|
|
Proceeds from sales of
investments in equity securities
|
|
|
10.0
|
|
|
|
—
|
|
Proceeds from sale of
businesses
|
|
|
0.5
|
|
|
|
3.3
|
|
Net cash used in
investing activities
|
|
|
(51.3)
|
|
|
|
(50.9)
|
|
Financing
Activities
|
|
|
|
|
|
|
Revolving facility
borrowings
|
|
|
302.0
|
|
|
|
345.5
|
|
Payments on revolving
facility borrowings
|
|
|
(347.0)
|
|
|
|
(300.5)
|
|
Treasury share
repurchases
|
|
|
(40.3)
|
|
|
|
(164.7)
|
|
Cash received for
common stock issuances
|
|
|
3.1
|
|
|
|
0.4
|
|
Finance lease
payments
|
|
|
(2.4)
|
|
|
|
(1.8)
|
|
Net cash used in
financing activities
|
|
|
(84.6)
|
|
|
|
(121.1)
|
|
Effect of exchange rate
on cash and cash equivalents
|
|
|
0.8
|
|
|
|
1.5
|
|
Net decrease in cash
and cash equivalents
|
|
|
(11.1)
|
|
|
|
(20.3)
|
|
Cash and cash
equivalents at beginning of year
|
|
|
34.2
|
|
|
|
54.5
|
|
Cash and cash
equivalents at end of year
|
|
$
|
23.1
|
|
|
$
|
34.2
|
|
Supplemental cash
flow information:
|
|
|
|
|
|
|
Income taxes paid (net
of refunds)
|
|
$
|
38.3
|
|
|
$
|
38.4
|
|
Interest
paid
|
|
$
|
16.6
|
|
|
$
|
7.6
|
|
Non-cash investing
activities:
|
|
|
|
|
|
|
Non-cash consideration
from sale of investment in an equity security
|
|
$
|
2.9
|
|
|
$
|
—
|
|
Capitalized software
included in accounts payable
|
|
$
|
0.1
|
|
|
$
|
1.5
|
|
Additional
Information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
December 31,
|
|
|
For the Twelve
Months Ended
December 31,
|
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
Net cash provided by
operating activities
|
|
$
|
74.8
|
|
|
$
|
73.3
|
|
|
$
|
124.0
|
|
|
$
|
150.2
|
|
Less: capital
expenditures
|
|
|
18.8
|
|
|
|
14.8
|
|
|
|
61.8
|
|
|
|
54.2
|
|
Free Cash
Flow
|
|
$
|
56.0
|
|
|
$
|
58.5
|
|
|
$
|
62.2
|
|
|
$
|
96.0
|
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Reconciliation of
Reported to Organic Net Sales - By Segment
|
(UNAUDITED)
|
(in
millions)
|
|
|
|
Capital
Markets -
Software
Solutions
|
|
|
Capital Markets
-
Compliance and
Communications
Management
|
|
|
Investment
Companies -
Software
Solutions
|
|
|
Investment
Companies -
Compliance and
Communications
Management
|
|
|
Consolidated
|
|
Reported Net
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended December 31, 2023
|
|
$
|
48.0
|
|
|
$
|
68.3
|
|
|
$
|
25.7
|
|
|
$
|
34.5
|
|
|
$
|
176.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended December 31, 2022
|
|
$
|
43.4
|
|
|
$
|
73.4
|
|
|
$
|
25.3
|
|
|
$
|
25.6
|
|
|
$
|
167.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
change
|
|
|
10.6
|
%
|
|
|
(6.9)
|
%
|
|
|
1.6
|
%
|
|
|
34.8
|
%
|
|
|
5.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary
non-GAAP information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of changes in foreign exchange rates
|
|
|
0.5
|
%
|
|
|
0.3
|
%
|
|
|
0.8
|
%
|
|
|
—
|
|
|
|
0.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of dispositions
|
|
|
(2.3)
|
%
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.6)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net organic sales
change
|
|
|
12.4
|
%
|
|
|
(7.2)
|
%
|
|
|
0.8
|
%
|
|
|
34.8
|
%
|
|
|
5.4
|
%
|
|
|
Capital
Markets -
Software
Solutions
|
|
|
Capital Markets
-
Compliance and
Communications
Management
|
|
|
Investment
Companies -
Software
Solutions
|
|
|
Investment
Companies -
Compliance and
Communications
Management
|
|
|
Consolidated
|
|
Reported Net
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Twelve Months
Ended December 31, 2023
|
|
$
|
185.9
|
|
|
$
|
355.4
|
|
|
$
|
106.8
|
|
|
$
|
149.1
|
|
|
$
|
797.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Twelve Months
Ended December 31, 2022
|
|
$
|
180.2
|
|
|
$
|
410.3
|
|
|
$
|
99.4
|
|
|
$
|
143.7
|
|
|
$
|
833.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
change
|
|
|
3.2
|
%
|
|
|
(13.4)
|
%
|
|
|
7.4
|
%
|
|
|
3.8
|
%
|
|
|
(4.4)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary
non-GAAP information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of changes in foreign exchange rates
|
|
|
—
|
|
|
|
(0.2)
|
%
|
|
|
0.2
|
%
|
|
|
(0.1)
|
%
|
|
|
(0.1)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of dispositions
|
|
|
(3.2)
|
%
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.7)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net organic sales
change
|
|
|
6.4
|
%
|
|
|
(13.2)
|
%
|
|
|
7.2
|
%
|
|
|
3.9
|
%
|
|
|
(3.6)
|
%
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Reconciliation of
Reported to Organic Net Sales - By Services and Products
|
(UNAUDITED)
|
(in
millions)
|
|
|
|
Tech-enabled
Services
|
|
|
Software
Solutions
|
|
|
Print and
Distribution
|
|
|
Consolidated
|
|
Reported Net
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended December 31, 2023
|
|
$
|
73.6
|
|
|
$
|
73.7
|
|
|
$
|
29.2
|
|
|
$
|
176.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended December 31, 2022
|
|
$
|
68.5
|
|
|
$
|
68.7
|
|
|
$
|
30.5
|
|
|
$
|
167.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
change
|
|
|
7.4
|
%
|
|
|
7.3
|
%
|
|
|
(4.3)
|
%
|
|
|
5.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary
non-GAAP information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of changes in foreign exchange rates
|
|
|
0.1
|
%
|
|
|
0.6
|
%
|
|
|
0.3
|
%
|
|
|
0.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of dispositions
|
|
|
—
|
|
|
|
(1.5)
|
%
|
|
|
—
|
|
|
|
(0.6)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net organic sales
change
|
|
|
7.3
|
%
|
|
|
8.2
|
%
|
|
|
(4.6)
|
%
|
|
|
5.4
|
%
|
|
|
Tech-enabled
Services
|
|
|
Software
Solutions
|
|
|
Print and
Distribution
|
|
|
Consolidated
|
|
Reported Net
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Twelve Months
Ended December 31, 2023
|
|
$
|
336.9
|
|
|
$
|
292.7
|
|
|
$
|
167.6
|
|
|
$
|
797.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Twelve Months
Ended December 31, 2022
|
|
$
|
380.9
|
|
|
$
|
279.6
|
|
|
$
|
173.1
|
|
|
$
|
833.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
change
|
|
|
(11.6)
|
%
|
|
|
4.7
|
%
|
|
|
(3.2)
|
%
|
|
|
(4.4)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary
non-GAAP information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of changes in foreign exchange rates
|
|
|
(0.2)
|
%
|
|
|
0.1
|
%
|
|
|
(0.2)
|
%
|
|
|
(0.1)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of dispositions
|
|
|
—
|
|
|
|
(2.0)
|
%
|
|
|
—
|
|
|
|
(0.7)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net organic sales
change
|
|
|
(11.4)
|
%
|
|
|
6.6
|
%
|
|
|
(3.0)
|
%
|
|
|
(3.6)
|
%
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Reconciliation of Net
Earnings to Adjusted EBITDA
|
(UNAUDITED)
|
(in
millions)
|
|
|
|
For the Twelve
Months Ended
|
|
|
For the Three Months
Ended
|
|
|
|
December 31,
2023
|
|
|
December 31,
2023
|
|
|
September 30,
2023
|
|
|
June 30,
2023
|
|
|
March 31,
2023
|
|
Net
earnings
|
|
$
|
82.2
|
|
|
$
|
10.6
|
|
|
$
|
18.1
|
|
|
$
|
37.7
|
|
|
$
|
15.8
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
9.8
|
|
|
|
1.4
|
|
|
|
(0.3)
|
|
|
|
(2.2)
|
|
|
|
10.9
|
|
Share-based
compensation expense
|
|
|
22.5
|
|
|
|
5.4
|
|
|
|
6.1
|
|
|
|
6.7
|
|
|
|
4.3
|
|
Loss on sale of a
business
|
|
|
6.1
|
|
|
|
6.1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Accelerated rent
expense
|
|
|
3.7
|
|
|
|
3.1
|
|
|
|
—
|
|
|
|
0.1
|
|
|
|
0.5
|
|
Disposition-related
expenses
|
|
|
0.3
|
|
|
|
0.3
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Gain on investments in
equity securities
|
|
|
(7.0)
|
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
(6.7)
|
|
Non-income tax,
net
|
|
|
(0.9)
|
|
|
|
(0.1)
|
|
|
|
(0.4)
|
|
|
|
(0.2)
|
|
|
|
(0.2)
|
|
Gain on sale of
long-lived assets
|
|
|
(0.8)
|
|
|
|
(0.2)
|
|
|
|
(0.2)
|
|
|
|
(0.1)
|
|
|
|
(0.3)
|
|
Depreciation and
amortization
|
|
|
56.7
|
|
|
|
15.5
|
|
|
|
14.4
|
|
|
|
14.4
|
|
|
|
12.4
|
|
Interest expense,
net
|
|
|
15.8
|
|
|
|
3.6
|
|
|
|
4.1
|
|
|
|
4.6
|
|
|
|
3.5
|
|
Investment and other
income, net
|
|
|
(0.8)
|
|
|
|
(0.4)
|
|
|
|
(0.1)
|
|
|
|
(0.1)
|
|
|
|
(0.2)
|
|
Income tax
expense
|
|
|
19.8
|
|
|
|
(3.9)
|
|
|
|
7.7
|
|
|
|
13.6
|
|
|
|
2.4
|
|
Total Non-GAAP
adjustments
|
|
|
125.2
|
|
|
|
30.7
|
|
|
|
31.3
|
|
|
|
36.6
|
|
|
|
26.6
|
|
Adjusted
EBITDA
|
|
$
|
207.4
|
|
|
$
|
41.3
|
|
|
$
|
49.4
|
|
|
$
|
74.3
|
|
|
$
|
42.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech-enabled
services
|
|
$
|
336.9
|
|
|
$
|
73.6
|
|
|
$
|
80.4
|
|
|
$
|
104.5
|
|
|
$
|
78.4
|
|
Software
solutions
|
|
|
292.7
|
|
|
|
73.7
|
|
|
|
73.2
|
|
|
|
75.7
|
|
|
|
70.1
|
|
Print and
distribution
|
|
|
167.6
|
|
|
|
29.2
|
|
|
|
26.4
|
|
|
|
61.9
|
|
|
|
50.1
|
|
Total net
sales
|
|
$
|
797.2
|
|
|
$
|
176.5
|
|
|
$
|
180.0
|
|
|
$
|
242.1
|
|
|
$
|
198.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin
%
|
|
|
26.0
|
%
|
|
|
23.4
|
%
|
|
|
27.4
|
%
|
|
|
30.7
|
%
|
|
|
21.3
|
%
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Reconciliation of Net
Earnings to Adjusted EBITDA
|
(UNAUDITED)
|
(in
millions)
|
|
|
|
For the Twelve
Months Ended
|
|
|
For the Three Months
Ended
|
|
|
|
December 31,
2022
|
|
|
December 31,
2022
|
|
|
September 30,
2022
|
|
|
June 30,
2022
|
|
|
March 31,
2022
|
|
Net
earnings
|
|
$
|
102.5
|
|
|
$
|
10.9
|
|
|
$
|
19.2
|
|
|
$
|
46.0
|
|
|
$
|
26.4
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
7.7
|
|
|
|
3.1
|
|
|
|
2.6
|
|
|
|
0.2
|
|
|
|
1.8
|
|
Share-based
compensation expense
|
|
|
19.3
|
|
|
|
5.4
|
|
|
|
4.4
|
|
|
|
5.9
|
|
|
|
3.6
|
|
Accelerated rent
expense
|
|
|
0.8
|
|
|
|
0.6
|
|
|
|
0.2
|
|
|
|
—
|
|
|
|
—
|
|
Loss on sale of a
business
|
|
|
0.7
|
|
|
|
0.7
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Disposition-related
expenses
|
|
|
0.1
|
|
|
|
0.1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Non-income tax,
net
|
|
|
(0.9)
|
|
|
|
(0.2)
|
|
|
|
(0.2)
|
|
|
|
(0.2)
|
|
|
|
(0.3)
|
|
COVID-19 related
recoveries
|
|
|
(0.5)
|
|
|
|
(0.2)
|
|
|
|
(0.1)
|
|
|
|
(0.2)
|
|
|
|
—
|
|
Gain on investment in
an equity security
|
|
|
(0.5)
|
|
|
|
—
|
|
|
|
(0.5)
|
|
|
|
—
|
|
|
|
—
|
|
Gain on sale of
long-lived assets
|
|
|
(0.2)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
—
|
|
Depreciation and
amortization
|
|
|
46.3
|
|
|
|
12.7
|
|
|
|
11.7
|
|
|
|
11.2
|
|
|
|
10.7
|
|
Interest expense,
net
|
|
|
9.2
|
|
|
|
3.3
|
|
|
|
2.3
|
|
|
|
2.1
|
|
|
|
1.5
|
|
Investment and other
income, net
|
|
|
(3.0)
|
|
|
|
(0.2)
|
|
|
|
(2.3)
|
|
|
|
(0.3)
|
|
|
|
(0.2)
|
|
Income tax
expense
|
|
|
36.8
|
|
|
|
3.1
|
|
|
|
8.0
|
|
|
|
18.1
|
|
|
|
7.6
|
|
Total Non-GAAP
adjustments
|
|
|
115.8
|
|
|
|
28.4
|
|
|
|
26.1
|
|
|
|
36.6
|
|
|
|
24.7
|
|
Adjusted
EBITDA
|
|
$
|
218.3
|
|
|
$
|
39.3
|
|
|
$
|
45.3
|
|
|
$
|
82.6
|
|
|
$
|
51.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech-enabled
services
|
|
$
|
380.9
|
|
|
$
|
68.5
|
|
|
$
|
87.4
|
|
|
$
|
133.3
|
|
|
$
|
91.7
|
|
Software
solutions
|
|
|
279.6
|
|
|
|
68.7
|
|
|
|
69.5
|
|
|
|
71.6
|
|
|
|
69.8
|
|
Print and
distribution
|
|
|
173.1
|
|
|
|
30.5
|
|
|
|
31.8
|
|
|
|
61.3
|
|
|
|
49.5
|
|
Total net
sales
|
|
$
|
833.6
|
|
|
$
|
167.7
|
|
|
$
|
188.7
|
|
|
$
|
266.2
|
|
|
$
|
211.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin
%
|
|
|
26.2
|
%
|
|
|
23.4
|
%
|
|
|
24.0
|
%
|
|
|
31.0
|
%
|
|
|
24.2
|
%
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Debt and Liquidity
Summary
|
(UNAUDITED)
|
(in
millions)
|
|
Total
Liquidity
|
|
December 31,
2023
|
|
|
December 31,
2022
|
|
Availability
|
|
|
|
|
|
|
Stated amount of the
Revolving Facility (a)
|
|
$
|
300.0
|
|
|
$
|
300.0
|
|
Less: availability
reduction from covenants
|
|
|
—
|
|
|
|
—
|
|
Amount available under
the Revolving Facility
|
|
|
300.0
|
|
|
|
300.0
|
|
|
|
|
|
|
|
|
Usage
|
|
|
|
|
|
|
Borrowings under the
Revolving Facility
|
|
|
—
|
|
|
|
45.0
|
|
Impact on availability
related to outstanding
letters of credit
|
|
|
1.0
|
|
|
|
—
|
|
Amount used under the
Revolving Facility
|
|
|
1.0
|
|
|
|
45.0
|
|
|
|
|
|
|
|
|
Availability under the
Revolving Facility
|
|
|
299.0
|
|
|
|
255.0
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
23.1
|
|
|
|
34.2
|
|
|
|
|
|
|
|
|
Net Available
Liquidity
|
|
$
|
322.1
|
|
|
$
|
289.2
|
|
|
|
|
|
|
|
|
Term Loan A
Facility
|
|
$
|
125.0
|
|
|
$
|
125.0
|
|
Borrowings under the
Revolving Facility
|
|
|
—
|
|
|
|
45.0
|
|
Unamortized debt
issuance costs
|
|
|
(0.5)
|
|
|
|
(0.8)
|
|
Total debt
|
|
$
|
124.5
|
|
|
$
|
169.2
|
|
|
|
|
|
|
|
|
Adjusted EBITDA for the
twelve months ended December 31, 2023 and 2022
|
|
$
|
207.4
|
|
|
$
|
218.3
|
|
|
|
|
|
|
|
|
Non-GAAP Gross
Leverage (defined as total debt divided by Adjusted
EBITDA)
|
|
|
0.6
|
x
|
|
|
0.8
|
x
|
|
|
|
|
|
|
|
Non-GAAP Net Debt
(defined as total debt less cash and cash equivalents)
|
|
|
101.4
|
|
|
|
135.0
|
|
|
|
|
|
|
|
|
Non-GAAP Net
Leverage (defined as non-GAAP Net Debt divided by Adjusted
EBITDA)
|
|
|
0.5
|
x
|
|
|
0.6
|
x
|
__________
(a)
|
The Company has a
$300.0 million senior secured revolving credit facility (the
"Revolving Facility"). The Revolving Facility is subject to a
number of covenants, including a minimum Interest Coverage Ratio
and a maximum Consolidated Net Leverage Ratio, both as defined and
calculated in the credit agreement. As of December 31, 2023, there
were no borrowings outstanding under the Revolving Facility and
$2.5 million in outstanding letters of credit and bank guarantees,
of which $1.0 million of the outstanding letters of credit reduced
the availability under the Revolving Facility. Based on the
Company's results of operations for the twelve months ended
December 31, 2023 and existing debt, the Company would have had the
ability to utilize the remaining $299.0 million of the $300.0
million Revolving Facility and not have been in violation of the
terms of the Revolving Facility agreement.
|
View original
content:https://www.prnewswire.com/news-releases/dfin-reports-fourth-quarter-and-full-year-2023-results-302065464.html
SOURCE Donnelley Financial LLC