CHICAGO, May 1, 2024
/PRNewswire/ -- Donnelley Financial Solutions, Inc. (NYSE:
DFIN) (the "Company" or "DFIN") today reported financial
results for the first quarter of 2024.
|
First-quarter
2024
|
First-quarter
2023
|
$
Change
|
%
Change
|
Net Sales
|
$203.4
million
|
$198.6
million
|
$4.8 million
|
2.4 %
|
Net Earnings
|
$33.3
million
|
$15.8
million
|
$17.5
million
|
110.8 %
|
Adjusted
EBITDA(a)
|
$55.2
million
|
$42.4
million
|
$12.8
million
|
30.2 %
|
Operating Cash Flow
(b)
|
($27.9
million)
|
($51.5
million)
|
$23.6
million
|
45.8 %
|
Free Cash Flow
(a)
|
($40.2
million)
|
($62.1
million)
|
$21.9
million
|
35.3 %
|
Highlights for the first quarter of 2024:
- Total net sales of $203.4
million, an increase of 2.4%, or 2.8% on an organic
basis(a), from the first quarter of 2023, driven by
growth in software solutions and tech-enabled services, partially
offset by lower print and distribution net sales.
- Record quarterly software solutions net sales of $80.3 million, an increase of 14.6%, or 16.0% on
an organic basis(a), from the first quarter of 2023;
Software solutions net sales accounted for 39.5% of total net
sales, up from 35.3% in the first quarter of 2023.
- Net earnings of $33.3 million, or
$1.09 per diluted share, as compared
to $15.8 million, or $0.52 per diluted share, in the first quarter of
2023.
- Adjusted EBITDA of $55.2 million,
up $12.8 million, or 30.2%, from the
first quarter of 2023; Adjusted EBITDA margin(a) of
27.1%, up approximately 580 basis points from the first quarter of
2023.
- Operating Cash Flow improvement of $23.6
million and Free Cash Flow improvement of $21.9 million from the first quarter of
2023.
- Gross leverage(a) of 0.9x and net
leverage(a) of 0.7x as of March
31, 2024.
- During the first quarter, the Company repurchased 139,893
shares for approximately $8.8 million
at an average price of $62.61 per
share. As of March 31, 2024, the
remaining share repurchase authorization was $141.2 million.
(a) Adjusted EBITDA,
Adjusted EBITDA margin, Free Cash Flow, organic net sales, 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.
|
(b) Defined as net cash
used in operating activities
|
"We are pleased with the continued momentum in our performance
during the first quarter, including consolidated net sales growth
and an improved sales mix, an increase in Adjusted EBITDA, and
Adjusted EBITDA margin expansion compared to the first quarter of
2023. Software solutions net sales increased 16.0% on an organic
basis versus the first quarter of 2023, driven by the performance
of Venue, our virtual dataroom product, which grew approximately
43%. The growth in software solutions net sales, combined with
lower print and distribution net sales, resulted in software
solutions accounting for 39.5% of total first-quarter net sales, up
approximately 420 basis points from last year's first quarter sales
mix. In addition, capital markets transactional revenue increased
approximately $7 million, or 17%,
compared to last year's first quarter, a result of improving market
activity, though still softer than historical averages," said
Daniel N. Leib, DFIN's president and
chief executive officer.
Leib continued, "Adjusted EBITDA increased by $12.8 million, or 30.2%, and Adjusted EBITDA
margin expanded to 27.1%, approximately 580 basis points higher
than last year's first quarter, reflecting not only the growth in
our high-margin Venue and capital market transactional offerings,
but also the benefits from the improved mix of sales and permanent
changes we have made to our cost structure. Additionally, our
strong Adjusted EBITDA, combined with improved working capital,
helped to deliver year-over-year improvements in both operating
cash flow and free cash flow. Our first-quarter performance
highlights the continued progress we are making in our
transformation."
"Moving forward, our focus remains on investing to drive toward
a more recurring sales mix, aggressively managing our cost
structure, and allocating capital in a disciplined manner – all
aimed toward delivering sustainable, long-term value for our
clients, employees, and shareholders," Leib concluded.
Net Sales
Net sales in the first quarter of 2024 were $203.4 million, an increase of $4.8 million, or 2.4% (an increase of 2.8% on an
organic basis), from the first quarter of 2023. Net sales increased
primarily due to growth in software solutions net sales in Venue
and Arc Suite and higher capital markets transactional volumes,
partially offset by lower print and distribution volume within the
capital markets and investment companies compliance offerings and
the impact of the eBrevia disposition.
Net Earnings
For the first quarter of 2024, net earnings were $33.3 million, or $1.09 per diluted share, as compared to
$15.8 million, or $0.52 per diluted share, in the first quarter of
2023. Net earnings in the first quarter of 2024 included after-tax
benefits of $5.5 million, or
$0.18 per diluted share, primarily
related to a gain on the sale of land, partially offset by
restructuring, impairment and other charges, net. Net earnings in
the first quarter of 2023 included after-tax charges of
$3.2 million, or $0.10 per diluted share, primarily related to
restructuring, impairment and other charges, net, partially offset
by a net realized gain on the sale of an investment in an equity
security.
Adjusted EBITDA and Non-GAAP Net Earnings
For the first quarter of 2024, Adjusted EBITDA was $55.2 million, an increase of $12.8 million as compared to the first quarter of
2023. Adjusted EBITDA margin was 27.1%, an increase of
approximately 580 basis points as compared to the first quarter of
2023. The increase in Adjusted EBITDA and Adjusted EBITDA margin
was primarily due to higher sales volumes, a favorable sales mix,
and cost control initiatives, partially offset by higher selling
expenses as result of increased sales volumes and higher incentive
compensation expense.
For the first quarter of 2024, non-GAAP net earnings were
$27.8 million, or $0.91 per diluted share, as compared to
$19.0 million, or $0.62 per diluted share, in the first quarter of
2023.
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.
Company Results and Conference Call
DFIN's earnings press release for the first quarter of 2024,
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 May 1, 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 May 1, 2024, at 9:00 a.m.
Eastern time to discuss financial results for the first
quarter of 2024, 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)
|
|
|
|
March 31,
2024
|
|
|
December 31,
2023
|
|
Assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
43.7
|
|
|
$
|
23.1
|
|
Receivables, less
allowances for expected losses of $20.7 in 2024 (2023 -
$18.9)
|
|
|
194.2
|
|
|
|
151.8
|
|
Prepaid expenses and
other current assets
|
|
|
30.2
|
|
|
|
31.0
|
|
Assets held for
sale
|
|
|
—
|
|
|
|
2.6
|
|
Total current
assets
|
|
|
268.1
|
|
|
|
208.5
|
|
Property, plant and
equipment, net
|
|
|
12.7
|
|
|
|
13.5
|
|
Operating lease
right-of-use assets
|
|
|
14.3
|
|
|
|
16.4
|
|
Software,
net
|
|
|
90.5
|
|
|
|
87.6
|
|
Goodwill
|
|
|
405.7
|
|
|
|
405.8
|
|
Deferred income taxes,
net
|
|
|
47.0
|
|
|
|
45.8
|
|
Other noncurrent
assets
|
|
|
29.5
|
|
|
|
29.3
|
|
Total
assets
|
|
$
|
867.8
|
|
|
$
|
806.9
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
44.0
|
|
|
$
|
33.9
|
|
Operating lease
liabilities
|
|
|
13.0
|
|
|
|
14.0
|
|
Accrued
liabilities
|
|
|
122.9
|
|
|
|
153.7
|
|
Total current
liabilities
|
|
|
179.9
|
|
|
|
201.6
|
|
Long-term
debt
|
|
|
204.5
|
|
|
|
124.5
|
|
Deferred compensation
liabilities
|
|
|
13.4
|
|
|
|
13.1
|
|
Pension and other
postretirement benefits plans liabilities
|
|
|
33.4
|
|
|
|
34.4
|
|
Noncurrent operating
lease liabilities
|
|
|
9.4
|
|
|
|
12.1
|
|
Other noncurrent
liabilities
|
|
|
18.3
|
|
|
|
19.0
|
|
Total
liabilities
|
|
|
458.9
|
|
|
|
404.7
|
|
|
|
|
|
|
|
|
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: 38.8 shares and 29.4 shares in 2024 (2023 - 38.0
shares and 29.1 shares)
|
|
|
0.4
|
|
|
|
0.4
|
|
Treasury stock, at
cost: 9.4 shares in 2024 (2023 - 8.9 shares)
|
|
|
(293.4)
|
|
|
|
(262.1)
|
|
Additional paid-in
capital
|
|
|
310.7
|
|
|
|
305.7
|
|
Retained
earnings
|
|
|
469.4
|
|
|
|
436.1
|
|
Accumulated other
comprehensive loss
|
|
|
(78.2)
|
|
|
|
(77.9)
|
|
Total
equity
|
|
|
408.9
|
|
|
|
402.2
|
|
Total liabilities
and equity
|
|
$
|
867.8
|
|
|
$
|
806.9
|
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
Condensed Consolidated
Statements of Operations
(UNAUDITED)
(in millions, except
per share data)
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2024
|
|
|
2023
|
|
Net sales
|
|
|
|
|
|
|
Tech-enabled
services
|
|
$
|
82.9
|
|
|
$
|
78.4
|
|
Software
solutions
|
|
|
80.3
|
|
|
|
70.1
|
|
Print and
distribution
|
|
|
40.2
|
|
|
|
50.1
|
|
Total net
sales
|
|
|
203.4
|
|
|
|
198.6
|
|
Cost of sales
(a)
|
|
|
|
|
|
|
Tech-enabled
services
|
|
|
30.6
|
|
|
|
33.3
|
|
Software
solutions
|
|
|
27.3
|
|
|
|
28.4
|
|
Print and
distribution
|
|
|
22.2
|
|
|
|
28.6
|
|
Total cost of
sales
|
|
|
80.1
|
|
|
|
90.3
|
|
Selling, general and
administrative expenses (a)
|
|
|
72.8
|
|
|
|
70.5
|
|
Depreciation and
amortization
|
|
|
13.9
|
|
|
|
12.4
|
|
Restructuring,
impairment and other charges, net
|
|
|
1.8
|
|
|
|
10.9
|
|
Other operating income,
net
|
|
|
(9.8)
|
|
|
|
(0.3)
|
|
Income from
operations
|
|
|
44.6
|
|
|
|
14.8
|
|
Interest expense,
net
|
|
|
3.6
|
|
|
|
3.5
|
|
Investment and other
income, net
|
|
|
(0.4)
|
|
|
|
(6.9)
|
|
Earnings before
income taxes
|
|
|
41.4
|
|
|
|
18.2
|
|
Income tax
expense
|
|
|
8.1
|
|
|
|
2.4
|
|
Net
earnings
|
|
$
|
33.3
|
|
|
$
|
15.8
|
|
|
|
|
|
|
|
|
Net earnings per
share:
|
|
|
|
|
|
|
Basic
|
|
$
|
1.14
|
|
|
$
|
0.54
|
|
Diluted
|
|
$
|
1.09
|
|
|
$
|
0.52
|
|
Weighted average
number of common shares outstanding:
|
|
|
|
|
|
|
Basic
|
|
|
29.3
|
|
|
|
29.2
|
|
Diluted
|
|
|
30.5
|
|
|
|
30.5
|
|
|
|
|
|
|
|
|
|
|
|
(a)
Exclusive of depreciation and amortization
|
|
|
Three Months Ended
March 31,
|
|
Components of
depreciation and amortization:
|
|
2024
|
|
|
2023
|
|
Cost of
sales
|
|
$
|
13.3
|
|
|
$
|
11.5
|
|
Selling, general and
administrative expenses
|
|
|
0.6
|
|
|
|
0.9
|
|
Total depreciation and
amortization
|
|
$
|
13.9
|
|
|
$
|
12.4
|
|
|
|
|
|
|
|
|
Additional
information:
|
|
|
|
|
|
|
Gross profit
(b)
|
|
$
|
110.0
|
|
|
$
|
96.8
|
|
Exclude: Depreciation
and amortization
|
|
|
13.3
|
|
|
|
11.5
|
|
Non-GAAP gross
profit
|
|
$
|
123.3
|
|
|
$
|
108.3
|
|
Gross margin
(b)
|
|
|
54.1
|
%
|
|
|
48.7
|
%
|
Non-GAAP gross
margin
|
|
|
60.6
|
%
|
|
|
54.5
|
%
|
|
|
|
|
|
|
|
SG&A as a % of
total net sales (a)
|
|
|
35.8
|
%
|
|
|
35.5
|
%
|
Operating
margin
|
|
|
21.9
|
%
|
|
|
7.5
|
%
|
Effective tax
rate
|
|
|
19.6
|
%
|
|
|
13.2
|
%
|
|
|
|
|
|
|
|
|
|
|
(b) Inclusive of
depreciation and amortization
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
Reconciliation of GAAP
to Non-GAAP Measures
For the Three Months
Ended March 31, 2024 and 2023
(UNAUDITED)
(in millions, except
per share data)
|
|
|
For the Three Months
Ended March 31, 2024
|
|
|
Gross
profit
|
|
|
SG&A
(a)
|
|
|
Income (loss)
from
operations
|
|
|
Operating
margin
|
|
|
Net
earnings (loss)
|
|
|
Net
earnings (loss)
per diluted
share
|
|
GAAP basis
measures
|
$
|
110.0
|
|
|
$
|
72.8
|
|
|
$
|
44.6
|
|
|
|
21.9
|
%
|
|
$
|
33.3
|
|
|
$
|
1.09
|
|
Exclude: Depreciation
and amortization
|
|
13.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
measures
|
|
123.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP % of total
net sales
|
|
60.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
—
|
|
|
|
—
|
|
|
|
1.8
|
|
|
|
0.9
|
%
|
|
|
1.3
|
|
|
|
0.04
|
|
Share-based
compensation expense
|
|
—
|
|
|
|
(5.1)
|
|
|
|
5.1
|
|
|
|
2.5
|
%
|
|
|
0.6
|
|
|
|
0.02
|
|
Gain on sale of
long-lived assets
|
|
—
|
|
|
|
—
|
|
|
|
(9.8)
|
|
|
|
(4.8)
|
%
|
|
|
(7.0)
|
|
|
|
(0.23)
|
|
Non-income tax,
net
|
|
—
|
|
|
|
0.4
|
|
|
|
(0.4)
|
|
|
|
(0.2)
|
%
|
|
|
(0.3)
|
|
|
|
(0.01)
|
|
Gain on investments in
equity securities (c)
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.1)
|
|
|
|
—
|
|
Total Non-GAAP
adjustments (b)
|
|
—
|
|
|
|
(4.7)
|
|
|
|
(3.3)
|
|
|
|
(1.6)
|
%
|
|
|
(5.5)
|
|
|
|
(0.18)
|
|
Adjusted Non-GAAP
measures (b)
|
$
|
123.3
|
|
|
$
|
68.1
|
|
|
$
|
41.3
|
|
|
|
20.3
|
%
|
|
$
|
27.8
|
|
|
$
|
0.91
|
|
Adjusted Non-GAAP %
of total net sales
|
|
60.6
|
%
|
|
|
33.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended March 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
|
$
|
96.8
|
|
|
$
|
70.5
|
|
|
$
|
14.8
|
|
|
|
7.5
|
%
|
|
$
|
15.8
|
|
|
$
|
0.52
|
|
Exclude: Depreciation
and amortization
|
|
11.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
measures
|
|
108.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP % of total
net sales
|
|
54.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
—
|
|
|
|
—
|
|
|
|
10.9
|
|
|
|
5.5
|
%
|
|
|
7.8
|
|
|
|
0.26
|
|
Share-based
compensation expense
|
|
—
|
|
|
|
(4.3)
|
|
|
|
4.3
|
|
|
|
2.2
|
%
|
|
|
0.2
|
|
|
|
0.01
|
|
Accelerated rent
expense
|
|
0.4
|
|
|
|
(0.1)
|
|
|
|
0.5
|
|
|
|
0.3
|
%
|
|
|
0.3
|
|
|
|
0.01
|
|
Gain on sale of
long-lived assets
|
|
—
|
|
|
|
—
|
|
|
|
(0.3)
|
|
|
|
(0.2)
|
%
|
|
|
(0.2)
|
|
|
|
(0.01)
|
|
Non-income tax,
net
|
|
—
|
|
|
|
0.2
|
|
|
|
(0.2)
|
|
|
|
(0.1)
|
%
|
|
|
(0.1)
|
|
|
|
—
|
|
Gain on investment in
an equity security (c)
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(4.8)
|
|
|
|
(0.16)
|
|
Total Non-GAAP
adjustments (b)
|
|
0.4
|
|
|
|
(4.2)
|
|
|
|
15.2
|
|
|
|
7.7
|
%
|
|
|
3.2
|
|
|
|
0.10
|
|
Adjusted Non-GAAP
measures (b)
|
$
|
108.7
|
|
|
$
|
66.3
|
|
|
$
|
30.0
|
|
|
|
15.1
|
%
|
|
$
|
19.0
|
|
|
$
|
0.62
|
|
Adjusted Non-GAAP %
of total net sales
|
|
54.7
|
%
|
|
|
33.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Exclusive of
depreciation and amortization.
|
(b)
|
Totals may not foot due
to rounding.
|
(c)
|
Gain on investments in
equity securities is included in 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 March 31, 2024 and 2023
(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 March 31, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
53.0
|
|
|
$
|
91.1
|
|
|
$
|
27.3
|
|
|
$
|
32.0
|
|
|
$
|
—
|
|
|
$
|
203.4
|
|
Income (loss) from
operations
|
|
|
9.5
|
|
|
|
38.6
|
|
|
|
3.8
|
|
|
|
7.1
|
|
|
|
(14.4)
|
|
|
|
44.6
|
|
Operating margin
%
|
|
|
17.9
|
%
|
|
|
42.4
|
%
|
|
|
13.9
|
%
|
|
|
22.2
|
%
|
|
nm
|
|
|
|
21.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
—
|
|
|
|
0.6
|
|
|
|
0.1
|
|
|
|
—
|
|
|
|
1.1
|
|
|
|
1.8
|
|
Share-based
compensation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
5.1
|
|
|
|
5.1
|
|
Gain on sale of
long-lived assets
|
|
|
—
|
|
|
|
(9.8)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(9.8)
|
|
Non-income tax,
net
|
|
|
(0.2)
|
|
|
|
(0.1)
|
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.4)
|
|
Total Non-GAAP
adjustments
|
|
|
(0.2)
|
|
|
|
(9.3)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6.2
|
|
|
|
(3.3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss)
from operations
|
|
$
|
9.3
|
|
|
$
|
29.3
|
|
|
$
|
3.8
|
|
|
$
|
7.1
|
|
|
$
|
(8.2)
|
|
|
$
|
41.3
|
|
Non-GAAP operating
margin %
|
|
|
17.5
|
%
|
|
|
32.2
|
%
|
|
|
13.9
|
%
|
|
|
22.2
|
%
|
|
nm
|
|
|
|
20.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
6.5
|
|
|
|
2.1
|
|
|
|
4.2
|
|
|
|
1.1
|
|
|
|
—
|
|
|
|
13.9
|
|
Adjusted
EBITDA
|
|
$
|
15.8
|
|
|
$
|
31.4
|
|
|
$
|
8.0
|
|
|
$
|
8.2
|
|
|
$
|
(8.2)
|
|
|
$
|
55.2
|
|
Adjusted EBITDA margin
%
|
|
|
29.8
|
%
|
|
|
34.5
|
%
|
|
|
29.3
|
%
|
|
|
25.6
|
%
|
|
nm
|
|
|
|
27.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
$
|
3.7
|
|
|
$
|
1.9
|
|
|
$
|
5.1
|
|
|
$
|
1.1
|
|
|
$
|
0.5
|
|
|
$
|
12.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended March 31, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
43.7
|
|
|
$
|
94.1
|
|
|
$
|
26.4
|
|
|
$
|
34.4
|
|
|
$
|
—
|
|
|
$
|
198.6
|
|
(Loss) income from
operations
|
|
|
(0.6)
|
|
|
|
16.6
|
|
|
|
5.0
|
|
|
|
8.1
|
|
|
|
(14.3)
|
|
|
|
14.8
|
|
Operating margin
%
|
|
|
(1.4)
|
%
|
|
|
17.6
|
%
|
|
|
18.9
|
%
|
|
|
23.5
|
%
|
|
nm
|
|
|
|
7.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
2.0
|
|
|
|
8.3
|
|
|
|
(0.1)
|
|
|
|
0.2
|
|
|
|
0.5
|
|
|
|
10.9
|
|
Share-based
compensation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4.3
|
|
|
|
4.3
|
|
Accelerated rent
expense
|
|
|
—
|
|
|
|
0.5
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.5
|
|
Gain on sale of
long-lived assets
|
|
|
—
|
|
|
|
(0.3)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.3)
|
|
Non-income tax,
net
|
|
|
(0.2)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.2)
|
|
Total Non-GAAP
adjustments
|
|
|
1.8
|
|
|
|
8.5
|
|
|
|
(0.1)
|
|
|
|
0.2
|
|
|
|
4.8
|
|
|
|
15.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss)
from operations
|
|
$
|
1.2
|
|
|
$
|
25.1
|
|
|
$
|
4.9
|
|
|
$
|
8.3
|
|
|
$
|
(9.5)
|
|
|
$
|
30.0
|
|
Non-GAAP operating
margin %
|
|
|
2.7
|
%
|
|
|
26.7
|
%
|
|
|
18.6
|
%
|
|
|
24.1
|
%
|
|
nm
|
|
|
|
15.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
6.2
|
|
|
|
1.8
|
|
|
|
3.3
|
|
|
|
1.1
|
|
|
|
—
|
|
|
|
12.4
|
|
Adjusted
EBITDA
|
|
$
|
7.4
|
|
|
$
|
26.9
|
|
|
$
|
8.2
|
|
|
$
|
9.4
|
|
|
$
|
(9.5)
|
|
|
$
|
42.4
|
|
Adjusted EBITDA margin
%
|
|
|
16.9
|
%
|
|
|
28.6
|
%
|
|
|
31.1
|
%
|
|
|
27.3
|
%
|
|
nm
|
|
|
|
21.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
$
|
5.5
|
|
|
$
|
1.1
|
|
|
$
|
3.5
|
|
|
$
|
0.3
|
|
|
$
|
0.2
|
|
|
$
|
10.6
|
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
Condensed Consolidated
Statements of Cash Flows
(UNAUDITED)
(in
millions)
|
|
|
|
For the Three Months
Ended March 31,
|
|
|
|
2024
|
|
|
2023
|
|
Operating
Activities
|
|
|
|
|
|
|
Net earnings
|
|
$
|
33.3
|
|
|
$
|
15.8
|
|
Adjustments to
reconcile net earnings to net cash used in operating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
13.9
|
|
|
|
12.4
|
|
Provision for expected
losses on accounts receivable
|
|
|
4.5
|
|
|
|
3.6
|
|
Share-based
compensation expense
|
|
|
5.1
|
|
|
|
4.3
|
|
Deferred income
taxes
|
|
|
(1.4)
|
|
|
|
(2.9)
|
|
Net pension plan
income
|
|
|
(0.3)
|
|
|
|
(0.2)
|
|
Gain on sale of
long-lived assets
|
|
|
(9.8)
|
|
|
|
(0.3)
|
|
Gain on investments in
equity securities
|
|
|
(0.1)
|
|
|
|
(6.7)
|
|
Amortization of
operating lease right-of-use assets
|
|
|
2.3
|
|
|
|
3.7
|
|
Other
|
|
|
0.3
|
|
|
|
0.2
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
Receivables,
net
|
|
|
(47.2)
|
|
|
|
(39.7)
|
|
Prepaid expenses and
other current assets
|
|
|
(6.4)
|
|
|
|
(7.2)
|
|
Accounts
payable
|
|
|
6.4
|
|
|
|
0.6
|
|
Income taxes payable
and receivable
|
|
|
7.5
|
|
|
|
2.2
|
|
Accrued liabilities
and other
|
|
|
(31.9)
|
|
|
|
(32.8)
|
|
Operating lease
liabilities
|
|
|
(3.7)
|
|
|
|
(4.1)
|
|
Pension and other
postretirement benefits plans contributions
|
|
|
(0.4)
|
|
|
|
(0.4)
|
|
Net cash used in
operating activities
|
|
|
(27.9)
|
|
|
|
(51.5)
|
|
Investing
Activities
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
(12.3)
|
|
|
|
(10.6)
|
|
Proceeds from sale of
long-lived assets
|
|
|
12.4
|
|
|
|
—
|
|
Proceeds from sales of
investments in equity securities
|
|
|
0.1
|
|
|
|
8.9
|
|
Net cash provided by
(used in) investing activities
|
|
|
0.2
|
|
|
|
(1.7)
|
|
Financing
Activities
|
|
|
|
|
|
|
Revolving facility
borrowings
|
|
|
138.5
|
|
|
|
99.0
|
|
Payments on revolving
facility borrowings
|
|
|
(58.5)
|
|
|
|
(33.5)
|
|
Treasury share
repurchases
|
|
|
(30.8)
|
|
|
|
(18.4)
|
|
Cash received for
common stock issuances
|
|
|
—
|
|
|
|
1.2
|
|
Finance lease
payments
|
|
|
(0.6)
|
|
|
|
(0.6)
|
|
Net cash provided by
financing activities
|
|
|
48.6
|
|
|
|
47.7
|
|
Effect of exchange rate
on cash and cash equivalents
|
|
|
(0.3)
|
|
|
|
0.1
|
|
Net increase
(decrease) in cash and cash equivalents
|
|
|
20.6
|
|
|
|
(5.4)
|
|
Cash and cash
equivalents at beginning of year
|
|
|
23.1
|
|
|
|
34.2
|
|
Cash and cash
equivalents at end of period
|
|
$
|
43.7
|
|
|
$
|
28.8
|
|
Supplemental cash
flow information:
|
|
|
|
|
|
|
Income taxes paid (net
of refunds)
|
|
$
|
1.9
|
|
|
$
|
2.7
|
|
Interest
paid
|
|
$
|
2.8
|
|
|
$
|
4.1
|
|
Non-cash investing
activities:
|
|
|
|
|
|
|
Non-cash consideration
from sale of investment in an equity security
|
|
$
|
—
|
|
|
$
|
2.9
|
|
Capitalized software
included in accounts payable
|
|
$
|
3.8
|
|
|
$
|
3.7
|
|
Additional
Information:
|
|
|
|
|
|
|
|
|
For the Three Months
Ended March 31,
|
|
|
|
2024
|
|
|
2023
|
|
Net cash used in
operating activities
|
|
$
|
(27.9)
|
|
|
$
|
(51.5)
|
|
Less: capital
expenditures
|
|
|
12.3
|
|
|
|
10.6
|
|
Free Cash
Flow
|
|
$
|
(40.2)
|
|
|
$
|
(62.1)
|
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
Reconciliation of
Reported to Organic Net Sales - By Segment and By Services and
Products
(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 March 31, 2024
|
|
$
|
53.0
|
|
|
$
|
91.1
|
|
|
$
|
27.3
|
|
|
$
|
32.0
|
|
|
$
|
203.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended March 31, 2023
|
|
$
|
43.7
|
|
|
$
|
94.1
|
|
|
$
|
26.4
|
|
|
$
|
34.4
|
|
|
$
|
198.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
change
|
|
|
21.3
|
%
|
|
|
(3.2)
|
%
|
|
|
3.4
|
%
|
|
|
(7.0)
|
%
|
|
|
2.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary
non-GAAP information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of changes in foreign exchange rates
|
|
|
0.2
|
%
|
|
|
0.1
|
%
|
|
|
0.4
|
%
|
|
|
—
|
|
|
|
0.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of the eBrevia disposition
|
|
|
(2.7)
|
%
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.6)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net organic sales
change
|
|
|
23.8
|
%
|
|
|
(3.3)
|
%
|
|
|
3.0
|
%
|
|
|
(7.0)
|
%
|
|
|
2.8
|
%
|
|
|
Tech-enabled
Services
|
|
|
Software
Solutions
|
|
|
Print and
Distribution
|
|
|
Consolidated
|
|
Reported Net
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended March 31, 2024
|
|
$
|
82.9
|
|
|
$
|
80.3
|
|
|
$
|
40.2
|
|
|
$
|
203.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended March 31, 2023
|
|
$
|
78.4
|
|
|
$
|
70.1
|
|
|
$
|
50.1
|
|
|
$
|
198.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
change
|
|
|
5.7
|
%
|
|
|
14.6
|
%
|
|
|
(19.8)
|
%
|
|
|
2.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary
non-GAAP information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of changes in foreign exchange rates
|
|
|
0.1
|
%
|
|
|
0.3
|
%
|
|
|
—
|
|
|
|
0.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of the eBrevia disposition
|
|
|
—
|
|
|
|
(1.7)
|
%
|
|
|
—
|
|
|
|
(0.6)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net organic sales
change
|
|
|
5.6
|
%
|
|
|
16.0
|
%
|
|
|
(19.8)
|
%
|
|
|
2.8
|
%
|
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
|
|
|
|
March 31,
2024
|
|
|
March 31,
2024
|
|
|
December 31,
2023
|
|
|
September 30,
2023
|
|
|
June 30,
2023
|
|
Net
earnings
|
|
$
|
99.7
|
|
|
$
|
33.3
|
|
|
$
|
10.6
|
|
|
$
|
18.1
|
|
|
$
|
37.7
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
0.7
|
|
|
|
1.8
|
|
|
|
1.4
|
|
|
|
(0.3)
|
|
|
|
(2.2)
|
|
Share-based
compensation expense
|
|
|
23.3
|
|
|
|
5.1
|
|
|
|
5.4
|
|
|
|
6.1
|
|
|
|
6.7
|
|
Loss on sale of a
business
|
|
|
6.1
|
|
|
|
—
|
|
|
|
6.1
|
|
|
|
—
|
|
|
|
—
|
|
Accelerated rent
expense
|
|
|
3.2
|
|
|
|
—
|
|
|
|
3.1
|
|
|
|
—
|
|
|
|
0.1
|
|
Disposition-related
expenses
|
|
|
0.3
|
|
|
|
—
|
|
|
|
0.3
|
|
|
|
—
|
|
|
|
—
|
|
Gain on sale of
long-lived assets
|
|
|
(10.3)
|
|
|
|
(9.8)
|
|
|
|
(0.2)
|
|
|
|
(0.2)
|
|
|
|
(0.1)
|
|
Non-income tax,
net
|
|
|
(1.1)
|
|
|
|
(0.4)
|
|
|
|
(0.1)
|
|
|
|
(0.4)
|
|
|
|
(0.2)
|
|
Gain on investments in
equity securities
|
|
|
(0.4)
|
|
|
|
(0.1)
|
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
(0.2)
|
|
Depreciation and
amortization
|
|
|
58.2
|
|
|
|
13.9
|
|
|
|
15.5
|
|
|
|
14.4
|
|
|
|
14.4
|
|
Interest expense,
net
|
|
|
15.9
|
|
|
|
3.6
|
|
|
|
3.6
|
|
|
|
4.1
|
|
|
|
4.6
|
|
Investment and other
income, net
|
|
|
(0.9)
|
|
|
|
(0.3)
|
|
|
|
(0.4)
|
|
|
|
(0.1)
|
|
|
|
(0.1)
|
|
Income tax expense
(benefit)
|
|
|
25.5
|
|
|
|
8.1
|
|
|
|
(3.9)
|
|
|
|
7.7
|
|
|
|
13.6
|
|
Total Non-GAAP
adjustments
|
|
|
120.5
|
|
|
|
21.9
|
|
|
|
30.7
|
|
|
|
31.3
|
|
|
|
36.6
|
|
Adjusted
EBITDA
|
|
$
|
220.2
|
|
|
$
|
55.2
|
|
|
$
|
41.3
|
|
|
$
|
49.4
|
|
|
$
|
74.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech-enabled
services
|
|
$
|
341.4
|
|
|
$
|
82.9
|
|
|
$
|
73.6
|
|
|
$
|
80.4
|
|
|
$
|
104.5
|
|
Software
solutions
|
|
|
302.9
|
|
|
|
80.3
|
|
|
|
73.7
|
|
|
|
73.2
|
|
|
|
75.7
|
|
Print and
distribution
|
|
|
157.7
|
|
|
|
40.2
|
|
|
|
29.2
|
|
|
|
26.4
|
|
|
|
61.9
|
|
Total net
sales
|
|
$
|
802.0
|
|
|
$
|
203.4
|
|
|
$
|
176.5
|
|
|
$
|
180.0
|
|
|
$
|
242.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin
%
|
|
|
27.5
|
%
|
|
|
27.1
|
%
|
|
|
23.4
|
%
|
|
|
27.4
|
%
|
|
|
30.7
|
%
|
|
|
For the Twelve
Months Ended
|
|
|
For the Three Months
Ended
|
|
|
|
March 31,
2023
|
|
|
March 31,
2023
|
|
|
December 31,
2022
|
|
|
September 30,
2022
|
|
|
June 30,
2022
|
|
Net
earnings
|
|
$
|
91.9
|
|
|
$
|
15.8
|
|
|
$
|
10.9
|
|
|
$
|
19.2
|
|
|
$
|
46.0
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
16.8
|
|
|
|
10.9
|
|
|
|
3.1
|
|
|
|
2.6
|
|
|
|
0.2
|
|
Share-based
compensation expense
|
|
|
20.0
|
|
|
|
4.3
|
|
|
|
5.4
|
|
|
|
4.4
|
|
|
|
5.9
|
|
Accelerated rent
expense
|
|
|
1.3
|
|
|
|
0.5
|
|
|
|
0.6
|
|
|
|
0.2
|
|
|
|
—
|
|
Loss on sale of a
business
|
|
|
0.7
|
|
|
|
—
|
|
|
|
0.7
|
|
|
|
—
|
|
|
|
—
|
|
Disposition-related
expenses
|
|
|
0.1
|
|
|
|
—
|
|
|
|
0.1
|
|
|
|
—
|
|
|
|
—
|
|
Gain on investments in
equity securities
|
|
|
(7.2)
|
|
|
|
(6.7)
|
|
|
|
—
|
|
|
|
(0.5)
|
|
|
|
—
|
|
Non-income tax,
net
|
|
|
(0.8)
|
|
|
|
(0.2)
|
|
|
|
(0.2)
|
|
|
|
(0.2)
|
|
|
|
(0.2)
|
|
Gain on sale of
long-lived assets
|
|
|
(0.5)
|
|
|
|
(0.3)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.2)
|
|
COVID-19 related
recoveries
|
|
|
(0.5)
|
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
(0.1)
|
|
|
|
(0.2)
|
|
Depreciation and
amortization
|
|
|
48.0
|
|
|
|
12.4
|
|
|
|
12.7
|
|
|
|
11.7
|
|
|
|
11.2
|
|
Interest expense,
net
|
|
|
11.2
|
|
|
|
3.5
|
|
|
|
3.3
|
|
|
|
2.3
|
|
|
|
2.1
|
|
Investment and other
income, net
|
|
|
(3.0)
|
|
|
|
(0.2)
|
|
|
|
(0.2)
|
|
|
|
(2.3)
|
|
|
|
(0.3)
|
|
Income tax
expense
|
|
|
31.6
|
|
|
|
2.4
|
|
|
|
3.1
|
|
|
|
8.0
|
|
|
|
18.1
|
|
Total Non-GAAP
adjustments
|
|
|
117.7
|
|
|
|
26.6
|
|
|
|
28.4
|
|
|
|
26.1
|
|
|
|
36.6
|
|
Adjusted
EBITDA
|
|
$
|
209.6
|
|
|
$
|
42.4
|
|
|
$
|
39.3
|
|
|
$
|
45.3
|
|
|
$
|
82.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech-enabled
services
|
|
$
|
367.6
|
|
|
$
|
78.4
|
|
|
$
|
68.5
|
|
|
$
|
87.4
|
|
|
$
|
133.3
|
|
Software
solutions
|
|
|
279.9
|
|
|
|
70.1
|
|
|
|
68.7
|
|
|
|
69.5
|
|
|
|
71.6
|
|
Print and
distribution
|
|
|
173.7
|
|
|
|
50.1
|
|
|
|
30.5
|
|
|
|
31.8
|
|
|
|
61.3
|
|
Total net
sales
|
|
$
|
821.2
|
|
|
$
|
198.6
|
|
|
$
|
167.7
|
|
|
$
|
188.7
|
|
|
$
|
266.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin
%
|
|
|
25.5
|
%
|
|
|
21.3
|
%
|
|
|
23.4
|
%
|
|
|
24.0
|
%
|
|
|
31.0
|
%
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
Debt and Liquidity
Summary
(UNAUDITED)
(in
millions)
|
|
Total
Liquidity
|
|
March 31,
2024
|
|
|
December 31,
2023
|
|
|
March 31,
2023
|
|
Availability
|
|
|
|
|
|
|
|
|
|
Stated amount of the
Revolving Facility (a)
|
|
$
|
300.0
|
|
|
$
|
300.0
|
|
|
$
|
300.0
|
|
Less: availability
reduction from covenants
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Amount available under
the Revolving Facility
|
|
|
300.0
|
|
|
|
300.0
|
|
|
|
300.0
|
|
|
|
|
|
|
|
|
|
|
|
Usage
|
|
|
|
|
|
|
|
|
|
Borrowings under the
Revolving Facility
|
|
|
80.0
|
|
|
|
—
|
|
|
|
110.5
|
|
Impact on availability
related to outstanding
letters of credit
|
|
|
1.0
|
|
|
|
1.0
|
|
|
|
—
|
|
Amount used under the
Revolving Facility
|
|
|
81.0
|
|
|
|
1.0
|
|
|
|
110.5
|
|
|
|
|
|
|
|
|
|
|
|
Availability under the
Revolving Facility
|
|
|
219.0
|
|
|
|
299.0
|
|
|
|
189.5
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
43.7
|
|
|
|
23.1
|
|
|
|
28.8
|
|
|
|
|
|
|
|
|
|
|
|
Net Available
Liquidity
|
|
$
|
262.7
|
|
|
$
|
322.1
|
|
|
$
|
218.3
|
|
|
|
|
|
|
|
|
|
|
|
Term Loan A
Facility
|
|
$
|
125.0
|
|
|
$
|
125.0
|
|
|
$
|
125.0
|
|
Borrowings under the
Revolving Facility
|
|
|
80.0
|
|
|
|
—
|
|
|
|
110.5
|
|
Unamortized debt
issuance costs
|
|
|
(0.5)
|
|
|
|
(0.5)
|
|
|
|
(0.7)
|
|
Total debt
|
|
$
|
204.5
|
|
|
$
|
124.5
|
|
|
$
|
234.8
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA for the
twelve months ended March 31, 2024 and 2023, and the year ended
December 31, 2023
|
|
$
|
220.2
|
|
|
$
|
207.4
|
|
|
$
|
209.6
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Gross
Leverage (defined as total debt divided by Adjusted
EBITDA)
|
|
|
0.9x
|
|
|
|
0.6x
|
|
|
|
1.1x
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net Debt
(defined as total debt less cash and cash equivalents)
|
|
|
160.8
|
|
|
|
101.4
|
|
|
|
206.0
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net
Leverage (defined as non-GAAP Net Debt divided by Adjusted
EBITDA)
|
|
|
0.7x
|
|
|
|
0.5x
|
|
|
|
1.0x
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 March 31, 2024, there
were $80.0 million of borrowings outstanding under the Revolving
Facility as well as $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 March 31, 2024 and existing debt, the Company
would have had the ability to utilize the remaining $219.0 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-first-quarter-2024-results-302132260.html
SOURCE Donnelley Financial LLC