CHICAGO, July 31,
2024 /PRNewswire/ -- Donnelley Financial
Solutions, Inc. (NYSE: DFIN) (the "Company" or "DFIN")
today reported financial results for the second quarter of
2024.
|
Second-quarter
2024
|
Second-quarter
2023
|
$
Change
|
%
Change
|
Net Sales
|
$242.7
million
|
$242.1
million
|
$0.6 million
|
0.2 %
|
Net Earnings
|
$44.1
million
|
$37.7
million
|
$6.4 million
|
17.0 %
|
Adjusted
EBITDA(a)
|
$87.2
million
|
$74.3
million
|
$12.9
million
|
17.4 %
|
Operating Cash
Flow(b)
|
$56.2
million
|
$20.2
million
|
$36.0
million
|
178.2 %
|
Free Cash
Flow(a)
|
$36.8
million
|
$7.0 million
|
$29.8
million
|
425.7 %
|
Highlights for the second quarter of 2024:
- Record quarterly software solutions net sales of $85.6 million, an increase of 13.1%, or 14.4% on
an organic basis(a), from the second quarter of 2023;
Software solutions net sales accounted for 35.3% of total net
sales, up from 31.3% in the second quarter of 2023.
- Total net sales of $242.7
million, an increase of 0.2%, or 0.7% on an organic
basis(a), from the second quarter of 2023.
- Net earnings of $44.1 million, or
$1.47 per diluted share, as compared
to $37.7 million, or $1.24 per diluted share, in the second quarter of
2023.
- Adjusted EBITDA(a) of $87.2
million, up $12.9 million, or
17.4%, from the second quarter of 2023; Adjusted EBITDA
margin(a) of 35.9%, up approximately 520 basis points
from the second quarter of 2023.
- Operating Cash Flow(b) improvement of $36.0 million and Free Cash Flow(a)
improvement of $29.8 million from the
second quarter of 2023.
- Gross leverage(a) of 0.8x and net
leverage(a) of 0.6x as of June 30, 2024.
- The Company repurchased 317,388 shares for approximately
$19.2 million at an average price of
$60.65 per share. As of June 30,
2024, the remaining share repurchase authorization was $122.0 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
provided by operating activities.
|
"We are pleased with the results for the second quarter, as we
continue to make progress in our strategic transformation by
delivering an improved sales mix, an increase in Adjusted EBITDA,
and Adjusted EBITDA margin expansion compared to the second quarter
of 2023. We experienced continued momentum in the growth of our
software solutions net sales, which increased 14.4% on an organic
basis versus the second quarter of 2023, driven by the performance
of Venue, our virtual dataroom product, which recorded sales growth
of approximately 38%. The growth in software solutions net sales,
combined with lower print and distribution net sales, resulted in
software solutions accounting for 35.3% of total second-quarter net
sales, up approximately 400 basis points from last year's second
quarter sales mix," said Daniel N.
Leib, DFIN's president and chief executive officer.
Leib continued, "Our evolving sales mix, combined with permanent
changes to our cost structure and disciplined cost control, enabled
us to deliver record quarterly Adjusted EBITDA and Adjusted EBITDA
margin despite continued softness in the capital markets
transactional environment which resulted in approximately flat
capital markets transactional revenue year-over-year. We delivered
$87.2 million of Adjusted EBITDA, an
increase of $12.9 million, or 17.4%,
year-over-year, with the corresponding Adjusted EBITDA margin
expanding to 35.9%, approximately 520 basis points higher than last
year's second quarter. Consistent with our first-quarter
performance, our strong Adjusted EBITDA, combined with improved
working capital management once again resulted in year-over-year
improvements in both operating cash flow and free cash flow."
"As we enter the second half of the year, we remain focused on
investing to drive profitable, recurring revenue growth, including
realizing opportunities from the Tailored Shareholder Reports
regulation, which became mandatory in late July. We are encouraged
by the positive market response to our ArcReporting software
offering, which is a component of our end-to-end portfolio of
solutions helping clients seamlessly comply with the Tailored
Shareholder Reports regulation. In addition to this opportunity,
the combination of our leading compliance software platform and
deep domain service expertise positions DFIN well to capture
recurring revenue opportunities from current and future
regulations," Leib concluded.
Net Sales
Net sales in the second quarter of 2024 were $242.7 million, an increase of $0.6 million, or 0.2% (an increase of 0.7% on an
organic basis), from the second quarter of 2023. Net sales
increased primarily due to growth in software solutions net sales
driven by Venue, partially offset by lower capital markets and
investment companies compliance volumes and the impact of the
eBrevia disposition.
Net Earnings
For the second quarter of 2024, net earnings were $44.1 million, or $1.47 per diluted share, as compared to
$37.7 million, or $1.24 per diluted share, in the second quarter of
2023. Net earnings in the second quarter of 2024 included after-tax
charges of $5.7 million, or
$0.19 per diluted share, primarily
related to share-based compensation expense and restructuring,
impairment and other charges, net. Net earnings in the second
quarter of 2023 included after-tax charges of $2.9 million, or $0.10 per diluted share, primarily related to
share-based compensation expense, partially offset by a credit in
restructuring, impairment and other charges, net. The increase in
after-tax charges was primarily related to restructuring,
impairment and other charges, net.
Adjusted EBITDA and Non-GAAP Net Earnings
For the second quarter of 2024, Adjusted EBITDA was $87.2 million, an increase of $12.9 million as compared to the second quarter
of 2023. Adjusted EBITDA margin was 35.9%, an increase of
approximately 520 basis points as compared to the second quarter of
2023. The increase in Adjusted EBITDA and Adjusted EBITDA margin
was primarily due to higher software solutions net sales, a
favorable sales mix, and cost control initiatives, partially offset
by lower capital markets and investment companies compliance
volumes and higher selling expense as result of changes in the
business mix.
For the second quarter of 2024, non-GAAP net earnings were
$49.8 million, or $1.66 per diluted share, as compared to
$40.6 million, or $1.34 per diluted share, in the second 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 second 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 July 31, 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 July 31, 2024, at 9:00
a.m. Eastern time to discuss financial results for the
second 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)
|
|
|
June 30,
2024
|
|
|
December 31,
2023
|
|
Assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
35.0
|
|
|
$
|
23.1
|
|
Receivables, less
allowances for expected losses of $24.5 in 2024 (2023
- $18.9)
|
|
|
217.0
|
|
|
|
151.8
|
|
Prepaid expenses and
other current assets
|
|
|
26.6
|
|
|
|
31.0
|
|
Assets held for
sale
|
|
|
—
|
|
|
|
2.6
|
|
Total current
assets
|
|
|
278.6
|
|
|
|
208.5
|
|
Property, plant and
equipment, net
|
|
|
12.5
|
|
|
|
13.5
|
|
Operating lease
right-of-use assets
|
|
|
12.1
|
|
|
|
16.4
|
|
Software,
net
|
|
|
95.2
|
|
|
|
87.6
|
|
Goodwill
|
|
|
405.6
|
|
|
|
405.8
|
|
Deferred income taxes,
net
|
|
|
48.9
|
|
|
|
45.8
|
|
Other noncurrent
assets
|
|
|
30.0
|
|
|
|
29.3
|
|
Total
assets
|
|
$
|
882.9
|
|
|
$
|
806.9
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
35.6
|
|
|
$
|
33.9
|
|
Operating lease
liabilities
|
|
|
11.9
|
|
|
|
14.0
|
|
Accrued
liabilities
|
|
|
145.0
|
|
|
|
153.7
|
|
Total current
liabilities
|
|
|
192.5
|
|
|
|
201.6
|
|
Long-term
debt
|
|
|
179.6
|
|
|
|
124.5
|
|
Deferred compensation
liabilities
|
|
|
13.5
|
|
|
|
13.1
|
|
Pension and other
postretirement benefits plans liabilities
|
|
|
32.3
|
|
|
|
34.4
|
|
Noncurrent operating
lease liabilities
|
|
|
7.0
|
|
|
|
12.1
|
|
Other noncurrent
liabilities
|
|
|
16.5
|
|
|
|
19.0
|
|
Total
liabilities
|
|
|
441.4
|
|
|
|
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 29.1 shares in 2024 (2023 -
38.0 shares and 29.1 shares)
|
|
|
0.4
|
|
|
|
0.4
|
|
Treasury stock, at
cost: 9.7 shares in 2024 (2023 - 8.9 shares)
|
|
|
(313.0)
|
|
|
|
(262.1)
|
|
Additional paid-in
capital
|
|
|
318.7
|
|
|
|
305.7
|
|
Retained
earnings
|
|
|
513.5
|
|
|
|
436.1
|
|
Accumulated other
comprehensive loss
|
|
|
(78.1)
|
|
|
|
(77.9)
|
|
Total
equity
|
|
|
441.5
|
|
|
|
402.2
|
|
Total liabilities
and equity
|
|
$
|
882.9
|
|
|
$
|
806.9
|
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Condensed Consolidated
Statements of Operations
|
(UNAUDITED)
|
(in millions, except
per share data)
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech-enabled
services
|
|
$
|
102.2
|
|
|
$
|
104.5
|
|
|
$
|
185.1
|
|
|
$
|
182.9
|
|
Software
solutions
|
|
|
85.6
|
|
|
|
75.7
|
|
|
|
165.9
|
|
|
|
145.8
|
|
Print and
distribution
|
|
|
54.9
|
|
|
|
61.9
|
|
|
|
95.1
|
|
|
|
112.0
|
|
Total net
sales
|
|
|
242.7
|
|
|
|
242.1
|
|
|
|
446.1
|
|
|
|
440.7
|
|
Cost of sales
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech-enabled
services
|
|
|
33.9
|
|
|
|
37.0
|
|
|
|
64.5
|
|
|
|
70.3
|
|
Software
solutions
|
|
|
25.4
|
|
|
|
26.9
|
|
|
|
52.7
|
|
|
|
55.3
|
|
Print and
distribution
|
|
|
27.2
|
|
|
|
34.3
|
|
|
|
49.4
|
|
|
|
62.9
|
|
Total cost of
sales
|
|
|
86.5
|
|
|
|
98.2
|
|
|
|
166.6
|
|
|
|
188.5
|
|
Selling, general and
administrative expenses (a)
|
|
|
76.1
|
|
|
|
76.2
|
|
|
|
148.9
|
|
|
|
146.7
|
|
Depreciation and
amortization
|
|
|
14.3
|
|
|
|
14.4
|
|
|
|
28.2
|
|
|
|
26.8
|
|
Restructuring,
impairment and other charges, net
|
|
|
1.3
|
|
|
|
(2.2)
|
|
|
|
3.1
|
|
|
|
8.7
|
|
Other operating income,
net
|
|
|
—
|
|
|
|
(0.1)
|
|
|
|
(9.8)
|
|
|
|
(0.4)
|
|
Income from
operations
|
|
|
64.5
|
|
|
|
55.6
|
|
|
|
109.1
|
|
|
|
70.4
|
|
Interest expense,
net
|
|
|
3.7
|
|
|
|
4.6
|
|
|
|
7.3
|
|
|
|
8.1
|
|
Investment and other
income, net
|
|
|
(0.4)
|
|
|
|
(0.3)
|
|
|
|
(0.8)
|
|
|
|
(7.2)
|
|
Earnings before
income taxes
|
|
|
61.2
|
|
|
|
51.3
|
|
|
|
102.6
|
|
|
|
69.5
|
|
Income tax
expense
|
|
|
17.1
|
|
|
|
13.6
|
|
|
|
25.2
|
|
|
|
16.0
|
|
Net
earnings
|
|
$
|
44.1
|
|
|
$
|
37.7
|
|
|
$
|
77.4
|
|
|
$
|
53.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
1.50
|
|
|
$
|
1.28
|
|
|
$
|
2.63
|
|
|
$
|
1.83
|
|
Diluted
|
|
$
|
1.47
|
|
|
$
|
1.24
|
|
|
$
|
2.56
|
|
|
$
|
1.76
|
|
Weighted average
number of common shares
outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
29.4
|
|
|
|
29.5
|
|
|
|
29.4
|
|
|
|
29.3
|
|
Diluted
|
|
|
30.0
|
|
|
|
30.4
|
|
|
|
30.2
|
|
|
|
30.4
|
|
__________
(a) Exclusive of
depreciation and amortization
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
Components of
depreciation and amortization:
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Cost of
sales
|
|
$
|
13.8
|
|
|
$
|
12.8
|
|
|
$
|
27.1
|
|
|
$
|
24.3
|
|
Selling, general and
administrative expenses
|
|
|
0.5
|
|
|
|
1.6
|
|
|
|
1.1
|
|
|
|
2.5
|
|
Total depreciation and
amortization
|
|
$
|
14.3
|
|
|
$
|
14.4
|
|
|
$
|
28.2
|
|
|
$
|
26.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
(b)
|
|
$
|
142.4
|
|
|
$
|
131.1
|
|
|
$
|
252.4
|
|
|
$
|
227.9
|
|
Exclude: Depreciation
and amortization
|
|
|
13.8
|
|
|
|
12.8
|
|
|
|
27.1
|
|
|
|
24.3
|
|
Non-GAAP gross
profit
|
|
$
|
156.2
|
|
|
$
|
143.9
|
|
|
$
|
279.5
|
|
|
$
|
252.2
|
|
Gross margin
(b)
|
|
|
58.7
|
%
|
|
|
54.2
|
%
|
|
|
56.6
|
%
|
|
|
51.7
|
%
|
Non-GAAP gross
margin
|
|
|
64.4
|
%
|
|
|
59.4
|
%
|
|
|
62.7
|
%
|
|
|
57.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A as a % of
total net sales (a)
|
|
|
31.4
|
%
|
|
|
31.5
|
%
|
|
|
33.4
|
%
|
|
|
33.3
|
%
|
Operating
margin
|
|
|
26.6
|
%
|
|
|
23.0
|
%
|
|
|
24.5
|
%
|
|
|
16.0
|
%
|
Effective tax
rate
|
|
|
27.9
|
%
|
|
|
26.5
|
%
|
|
|
24.6
|
%
|
|
|
23.0
|
%
|
__________
(b) Inclusive of depreciation
and amortization
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Reconciliation of GAAP
to Non-GAAP Measures
|
For the Three and Six
Months Ended June 30, 2024
|
(UNAUDITED)
|
(in millions, except
per share data)
|
|
|
For the Three Months
Ended June 30, 2024
|
|
|
Gross
profit
|
|
|
SG&A
(a)
|
|
|
Income (loss)
from
operations
|
|
|
Operating
margin
|
|
|
Net
earnings (loss)
|
|
|
Net
earnings (loss)
per diluted
share
|
|
GAAP basis
measures
|
$
|
142.4
|
|
|
$
|
76.1
|
|
|
$
|
64.5
|
|
|
|
26.6
|
%
|
|
$
|
44.1
|
|
|
$
|
1.47
|
|
Exclude: Depreciation
and amortization
|
|
13.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
measures
|
|
156.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP % of total
net sales
|
|
64.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges,
net
|
|
—
|
|
|
|
—
|
|
|
|
1.3
|
|
|
|
0.5
|
%
|
|
|
1.0
|
|
|
|
0.03
|
|
Share-based
compensation expense
|
|
—
|
|
|
|
(7.4)
|
|
|
|
7.4
|
|
|
|
3.0
|
%
|
|
|
5.1
|
|
|
|
0.17
|
|
Non-income tax,
net
|
|
—
|
|
|
|
0.3
|
|
|
|
(0.3)
|
|
|
|
(0.1)
|
%
|
|
|
(0.2)
|
|
|
|
(0.01)
|
|
Gain on investments in
equity securities (c)
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
(0.01)
|
|
Total Non-GAAP
adjustments (b)
|
|
—
|
|
|
|
(7.1)
|
|
|
|
8.4
|
|
|
|
3.5
|
%
|
|
|
5.7
|
|
|
|
0.19
|
|
Adjusted Non-GAAP
measures (b)
|
$
|
156.2
|
|
|
$
|
69.0
|
|
|
$
|
72.9
|
|
|
|
30.0
|
%
|
|
$
|
49.8
|
|
|
$
|
1.66
|
|
Adjusted Non-GAAP %
of total net sales
|
|
64.4
|
%
|
|
|
28.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months
Ended June 30, 2024
|
|
|
Gross
profit
|
|
|
SG&A
(a)
|
|
|
Income (loss)
from
operations
|
|
|
Operating
margin
|
|
|
Net
earnings (loss)
|
|
|
Net
earnings (loss)
per diluted
share
|
|
GAAP basis
measures
|
$
|
252.4
|
|
|
$
|
148.9
|
|
|
$
|
109.1
|
|
|
|
24.5
|
%
|
|
$
|
77.4
|
|
|
$
|
2.56
|
|
Exclude: Depreciation
and amortization
|
|
27.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
measures
|
|
279.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP % of total
net sales
|
|
62.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges,
net
|
|
—
|
|
|
|
—
|
|
|
|
3.1
|
|
|
|
0.7
|
%
|
|
|
2.3
|
|
|
|
0.08
|
|
Share-based
compensation expense
|
|
—
|
|
|
|
(12.5)
|
|
|
|
12.5
|
|
|
|
2.8
|
%
|
|
|
5.7
|
|
|
|
0.19
|
|
Gain on sale of
long-lived assets
|
|
—
|
|
|
|
—
|
|
|
|
(9.8)
|
|
|
|
(2.2)
|
%
|
|
|
(7.0)
|
|
|
|
(0.23)
|
|
Non-income tax,
net
|
|
—
|
|
|
|
0.7
|
|
|
|
(0.7)
|
|
|
|
(0.2)
|
%
|
|
|
(0.5)
|
|
|
|
(0.02)
|
|
Gain on investments in
equity securities (c)
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.3)
|
|
|
|
(0.01)
|
|
Total non-GAAP
adjustments (b)
|
|
—
|
|
|
|
(11.8)
|
|
|
|
5.1
|
|
|
|
1.1
|
%
|
|
|
0.2
|
|
|
|
0.01
|
|
Adjusted non-GAAP
measures (b)
|
$
|
279.5
|
|
|
$
|
137.1
|
|
|
$
|
114.2
|
|
|
|
25.6
|
%
|
|
$
|
77.6
|
|
|
$
|
2.57
|
|
Adjusted Non-GAAP %
of total net sales
|
|
62.7
|
%
|
|
|
30.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
__________
(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")
|
Reconciliation of GAAP
to Non-GAAP Measures
|
For the Three and Six
Months Ended June 30, 2023
|
(UNAUDITED)
|
(in millions, except
per share data)
|
|
|
For the Three Months
Ended June 30, 2023
|
|
|
Gross
profit
|
|
|
SG&A
(a)
|
|
|
Income (loss)
from
operations
|
|
|
Operating
margin
|
|
|
Net
earnings (loss)
|
|
|
Net
earnings (loss)
per diluted
share
|
|
GAAP basis
measures
|
$
|
131.1
|
|
|
$
|
76.2
|
|
|
$
|
55.6
|
|
|
|
23.0
|
%
|
|
$
|
37.7
|
|
|
$
|
1.24
|
|
Exclude: Depreciation
and amortization
|
|
12.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
measures
|
|
143.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP % of total
net sales
|
|
59.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges,
net
|
|
—
|
|
|
|
—
|
|
|
|
(2.2)
|
|
|
|
(0.9)
|
%
|
|
|
(1.4)
|
|
|
|
(0.04)
|
|
Share-based
compensation expense
|
|
—
|
|
|
|
(6.7)
|
|
|
|
6.7
|
|
|
|
2.8
|
%
|
|
|
4.7
|
|
|
|
0.15
|
|
Accelerated rent
expense
|
|
0.1
|
|
|
|
—
|
|
|
|
0.1
|
|
|
|
—
|
|
|
|
0.1
|
|
|
|
—
|
|
Non-income tax,
net
|
|
—
|
|
|
|
0.2
|
|
|
|
(0.2)
|
|
|
|
(0.1)
|
%
|
|
|
(0.2)
|
|
|
|
(0.01)
|
|
Gain on sale of
long-lived assets
|
|
—
|
|
|
|
—
|
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
(0.1)
|
|
|
|
—
|
|
Gain on investments in
equity securities (c)
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
(0.01)
|
|
Total Non-GAAP
adjustments (b)
|
|
0.1
|
|
|
|
(6.5)
|
|
|
|
4.3
|
|
|
|
1.8
|
%
|
|
|
2.9
|
|
|
|
0.10
|
|
Adjusted Non-GAAP
measures (b)
|
$
|
144.0
|
|
|
$
|
69.7
|
|
|
$
|
59.9
|
|
|
|
24.7
|
%
|
|
$
|
40.6
|
|
|
$
|
1.34
|
|
Adjusted Non-GAAP %
of total net sales
|
|
59.5
|
%
|
|
|
28.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months
Ended June 30, 2023
|
|
|
Gross
profit
|
|
|
SG&A
(a)
|
|
|
Income (loss)
from
operations
|
|
|
Operating
margin
|
|
|
Net
earnings (loss)
|
|
|
Net
earnings (loss)
per diluted
share
|
|
GAAP basis
measures
|
$
|
227.9
|
|
|
$
|
146.7
|
|
|
$
|
70.4
|
|
|
|
16.0
|
%
|
|
$
|
53.5
|
|
|
$
|
1.76
|
|
Exclude: Depreciation
and amortization
|
|
24.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
measures
|
|
252.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP % of total
net sales
|
|
57.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges,
net
|
|
—
|
|
|
|
—
|
|
|
|
8.7
|
|
|
|
2.0
|
%
|
|
|
6.4
|
|
|
|
0.21
|
|
Share-based
compensation expense
|
|
—
|
|
|
|
(11.0)
|
|
|
|
11.0
|
|
|
|
2.5
|
%
|
|
|
4.9
|
|
|
|
0.16
|
|
Accelerated rent
expense
|
|
0.5
|
|
|
|
(0.1)
|
|
|
|
0.6
|
|
|
|
0.1
|
%
|
|
|
0.4
|
|
|
|
0.01
|
|
Gain on sale of
long-lived assets
|
|
—
|
|
|
|
—
|
|
|
|
(0.4)
|
|
|
|
(0.1)
|
%
|
|
|
(0.3)
|
|
|
|
(0.01)
|
|
Non-income tax,
net
|
|
—
|
|
|
|
0.4
|
|
|
|
(0.4)
|
|
|
|
(0.1)
|
%
|
|
|
(0.3)
|
|
|
|
(0.01)
|
|
Gain on investments in
equity securities (c)
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(5.0)
|
|
|
|
(0.16)
|
|
Total non-GAAP
adjustments (b)
|
|
0.5
|
|
|
|
(10.7)
|
|
|
|
19.5
|
|
|
|
4.4
|
%
|
|
|
6.1
|
|
|
|
0.20
|
|
Adjusted non-GAAP
measures (b)
|
$
|
252.7
|
|
|
$
|
136.0
|
|
|
$
|
89.9
|
|
|
|
20.4
|
%
|
|
$
|
59.6
|
|
|
$
|
1.96
|
|
Adjusted Non-GAAP %
of total net sales
|
|
57.3
|
%
|
|
|
30.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
__________
(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 June 30, 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 June
30, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
57.3
|
|
|
$
|
113.8
|
|
|
$
|
28.3
|
|
|
$
|
43.3
|
|
|
$
|
—
|
|
|
$
|
242.7
|
|
Income (loss) from
operations
|
|
|
14.4
|
|
|
|
43.0
|
|
|
|
6.8
|
|
|
|
17.0
|
|
|
|
(16.7)
|
|
|
|
64.5
|
|
Operating margin
%
|
|
|
25.1
|
%
|
|
|
37.8
|
%
|
|
|
24.0
|
%
|
|
|
39.3
|
%
|
|
nm
|
|
|
|
26.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other
charges, net
|
|
|
0.3
|
|
|
|
0.8
|
|
|
|
—
|
|
|
|
0.1
|
|
|
|
0.1
|
|
|
|
1.3
|
|
Share-based
compensation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
7.4
|
|
|
|
7.4
|
|
Non-income tax,
net
|
|
|
(0.2)
|
|
|
|
—
|
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.3)
|
|
Total Non-GAAP
adjustments
|
|
|
0.1
|
|
|
|
0.8
|
|
|
|
(0.1)
|
|
|
|
0.1
|
|
|
|
7.5
|
|
|
|
8.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss)
from
operations
|
|
$
|
14.5
|
|
|
$
|
43.8
|
|
|
$
|
6.7
|
|
|
$
|
17.1
|
|
|
$
|
(9.2)
|
|
|
$
|
72.9
|
|
Non-GAAP operating
margin %
|
|
|
25.3
|
%
|
|
|
38.5
|
%
|
|
|
23.7
|
%
|
|
|
39.5
|
%
|
|
nm
|
|
|
|
30.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
6.7
|
|
|
|
2.0
|
|
|
|
4.4
|
|
|
|
1.2
|
|
|
|
—
|
|
|
|
14.3
|
|
Adjusted
EBITDA
|
|
$
|
21.2
|
|
|
$
|
45.8
|
|
|
$
|
11.1
|
|
|
$
|
18.3
|
|
|
$
|
(9.2)
|
|
|
$
|
87.2
|
|
Adjusted EBITDA margin
%
|
|
|
37.0
|
%
|
|
|
40.2
|
%
|
|
|
39.2
|
%
|
|
|
42.3
|
%
|
|
nm
|
|
|
|
35.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
$
|
10.7
|
|
|
$
|
1.9
|
|
|
$
|
5.9
|
|
|
$
|
0.7
|
|
|
$
|
0.2
|
|
|
$
|
19.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended June
30, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
47.7
|
|
|
$
|
122.9
|
|
|
$
|
28.0
|
|
|
$
|
43.5
|
|
|
$
|
—
|
|
|
$
|
242.1
|
|
Income (loss) from
operations
|
|
|
4.4
|
|
|
|
47.0
|
|
|
|
6.7
|
|
|
|
16.1
|
|
|
|
(18.6)
|
|
|
|
55.6
|
|
Operating margin
%
|
|
|
9.2
|
%
|
|
|
38.2
|
%
|
|
|
23.9
|
%
|
|
|
37.0
|
%
|
|
nm
|
|
|
|
23.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other
charges, net
|
|
|
1.0
|
|
|
|
(4.0)
|
|
|
|
0.7
|
|
|
|
(0.2)
|
|
|
|
0.3
|
|
|
|
(2.2)
|
|
Share-based
compensation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6.7
|
|
|
|
6.7
|
|
Accelerated rent
expense
|
|
|
—
|
|
|
|
0.1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.1
|
|
Gain on sale of
long-lived assets
|
|
|
—
|
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.1)
|
|
Non-income tax,
net
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.2)
|
|
Total Non-GAAP
adjustments
|
|
|
0.9
|
|
|
|
(4.0)
|
|
|
|
0.6
|
|
|
|
(0.2)
|
|
|
|
7.0
|
|
|
|
4.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss)
from
operations
|
|
$
|
5.3
|
|
|
$
|
43.0
|
|
|
$
|
7.3
|
|
|
$
|
15.9
|
|
|
$
|
(11.6)
|
|
|
$
|
59.9
|
|
Non-GAAP operating
margin %
|
|
|
11.1
|
%
|
|
|
35.0
|
%
|
|
|
26.1
|
%
|
|
|
36.6
|
%
|
|
nm
|
|
|
|
24.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
7.9
|
|
|
|
1.9
|
|
|
|
3.4
|
|
|
|
1.2
|
|
|
|
—
|
|
|
|
14.4
|
|
Adjusted
EBITDA
|
|
$
|
13.2
|
|
|
$
|
44.9
|
|
|
$
|
10.7
|
|
|
$
|
17.1
|
|
|
$
|
(11.6)
|
|
|
$
|
74.3
|
|
Adjusted EBITDA margin
%
|
|
|
27.7
|
%
|
|
|
36.5
|
%
|
|
|
38.2
|
%
|
|
|
39.3
|
%
|
|
nm
|
|
|
|
30.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
$
|
6.3
|
|
|
$
|
1.9
|
|
|
$
|
3.8
|
|
|
$
|
0.7
|
|
|
$
|
0.5
|
|
|
$
|
13.2
|
|
__________
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Segment GAAP to
Non-GAAP Reconciliation and Supplementary Information
|
For the Six Months
Ended June 30, 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 Six Months
Ended June
30, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
110.3
|
|
|
$
|
204.9
|
|
|
$
|
55.6
|
|
|
$
|
75.3
|
|
|
$
|
—
|
|
|
$
|
446.1
|
|
Income (loss) from
operations
|
|
|
23.9
|
|
|
|
81.6
|
|
|
|
10.6
|
|
|
|
24.1
|
|
|
|
(31.1)
|
|
|
|
109.1
|
|
Operating margin
%
|
|
|
21.7
|
%
|
|
|
39.8
|
%
|
|
|
19.1
|
%
|
|
|
32.0
|
%
|
|
nm
|
|
|
|
24.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other
charges, net
|
|
|
0.3
|
|
|
|
1.4
|
|
|
|
0.1
|
|
|
|
0.1
|
|
|
|
1.2
|
|
|
|
3.1
|
|
Share-based
compensation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
12.5
|
|
|
|
12.5
|
|
Gain on sale of
long-lived assets
|
|
|
—
|
|
|
|
(9.8)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(9.8)
|
|
Non-income tax,
net
|
|
|
(0.4)
|
|
|
|
(0.1)
|
|
|
|
(0.2)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.7)
|
|
Total Non-GAAP
adjustments
|
|
|
(0.1)
|
|
|
|
(8.5)
|
|
|
|
(0.1)
|
|
|
|
0.1
|
|
|
|
13.7
|
|
|
|
5.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss)
from
operations
|
|
$
|
23.8
|
|
|
$
|
73.1
|
|
|
$
|
10.5
|
|
|
$
|
24.2
|
|
|
$
|
(17.4)
|
|
|
$
|
114.2
|
|
Non-GAAP operating
margin %
|
|
|
21.6
|
%
|
|
|
35.7
|
%
|
|
|
18.9
|
%
|
|
|
32.1
|
%
|
|
nm
|
|
|
|
25.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
13.2
|
|
|
|
4.1
|
|
|
|
8.6
|
|
|
|
2.3
|
|
|
|
—
|
|
|
|
28.2
|
|
Adjusted
EBITDA
|
|
$
|
37.0
|
|
|
$
|
77.2
|
|
|
$
|
19.1
|
|
|
$
|
26.5
|
|
|
$
|
(17.4)
|
|
|
$
|
142.4
|
|
Adjusted EBITDA margin
%
|
|
|
33.5
|
%
|
|
|
37.7
|
%
|
|
|
34.4
|
%
|
|
|
35.2
|
%
|
|
nm
|
|
|
|
31.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
$
|
14.4
|
|
|
$
|
3.8
|
|
|
$
|
11.0
|
|
|
$
|
1.8
|
|
|
$
|
0.7
|
|
|
$
|
31.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months
Ended June
30, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
91.4
|
|
|
$
|
217.0
|
|
|
$
|
54.4
|
|
|
$
|
77.9
|
|
|
$
|
—
|
|
|
$
|
440.7
|
|
Income (loss) from
operations
|
|
|
3.8
|
|
|
|
63.6
|
|
|
|
11.7
|
|
|
|
24.2
|
|
|
|
(32.9)
|
|
|
|
70.4
|
|
Operating margin
%
|
|
|
4.2
|
%
|
|
|
29.3
|
%
|
|
|
21.5
|
%
|
|
|
31.1
|
%
|
|
nm
|
|
|
|
16.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other
charges, net
|
|
|
3.0
|
|
|
|
4.3
|
|
|
|
0.6
|
|
|
|
—
|
|
|
|
0.8
|
|
|
|
8.7
|
|
Share-based
compensation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
11.0
|
|
|
|
11.0
|
|
Accelerated rent
expense
|
|
|
—
|
|
|
|
0.6
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.6
|
|
Gain on sale of
long-lived assets
|
|
|
—
|
|
|
|
(0.4)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.4)
|
|
Non-income tax,
net
|
|
|
(0.3)
|
|
|
|
—
|
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.4)
|
|
Total Non-GAAP
adjustments
|
|
|
2.7
|
|
|
|
4.5
|
|
|
|
0.5
|
|
|
|
—
|
|
|
|
11.8
|
|
|
|
19.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss)
from operations
|
|
$
|
6.5
|
|
|
$
|
68.1
|
|
|
$
|
12.2
|
|
|
$
|
24.2
|
|
|
$
|
(21.1)
|
|
|
$
|
89.9
|
|
Non-GAAP operating
margin %
|
|
|
7.1
|
%
|
|
|
31.4
|
%
|
|
|
22.4
|
%
|
|
|
31.1
|
%
|
|
nm
|
|
|
|
20.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
14.1
|
|
|
|
3.7
|
|
|
|
6.7
|
|
|
|
2.3
|
|
|
|
—
|
|
|
|
26.8
|
|
Adjusted
EBITDA
|
|
$
|
20.6
|
|
|
$
|
71.8
|
|
|
$
|
18.9
|
|
|
$
|
26.5
|
|
|
$
|
(21.1)
|
|
|
$
|
116.7
|
|
Adjusted EBITDA margin
%
|
|
|
22.5
|
%
|
|
|
33.1
|
%
|
|
|
34.7
|
%
|
|
|
34.0
|
%
|
|
nm
|
|
|
|
26.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
$
|
11.8
|
|
|
$
|
3.0
|
|
|
$
|
7.3
|
|
|
$
|
1.0
|
|
|
$
|
0.7
|
|
|
$
|
23.8
|
|
__________
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Condensed Consolidated
Statements of Cash Flows
|
(UNAUDITED)
|
(in
millions)
|
|
|
|
For the Six Months
Ended June 30,
|
|
|
|
2024
|
|
|
2023
|
|
Operating
Activities
|
|
|
|
|
|
|
Net earnings
|
|
$
|
77.4
|
|
|
$
|
53.5
|
|
Adjustments to
reconcile net earnings to net cash provided by (used in)
operating activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
28.2
|
|
|
|
26.8
|
|
Provision for expected
losses on accounts receivable
|
|
|
10.1
|
|
|
|
7.7
|
|
Share-based
compensation expense
|
|
|
12.5
|
|
|
|
11.0
|
|
Deferred income
taxes
|
|
|
(3.3)
|
|
|
|
(5.5)
|
|
Net pension plan
income
|
|
|
(0.6)
|
|
|
|
(0.3)
|
|
Gain on sale of
long-lived assets
|
|
|
(9.8)
|
|
|
|
(0.4)
|
|
Gain on sale of
investments in equity securities
|
|
|
(0.2)
|
|
|
|
(6.9)
|
|
Amortization of
operating lease right-of-use assets
|
|
|
4.6
|
|
|
|
6.7
|
|
Other
|
|
|
0.8
|
|
|
|
0.3
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
Receivables,
net
|
|
|
(75.6)
|
|
|
|
(86.7)
|
|
Prepaid expenses and
other current assets
|
|
|
(3.1)
|
|
|
|
(2.9)
|
|
Accounts
payable
|
|
|
(0.6)
|
|
|
|
(2.9)
|
|
Income taxes payable
and receivable
|
|
|
7.3
|
|
|
|
0.6
|
|
Accrued liabilities
and other
|
|
|
(11.3)
|
|
|
|
(23.2)
|
|
Operating lease
liabilities
|
|
|
(7.2)
|
|
|
|
(8.2)
|
|
Pension and other
postretirement benefits plans contributions
|
|
|
(0.9)
|
|
|
|
(0.9)
|
|
Net cash provided by
(used in) operating activities
|
|
|
28.3
|
|
|
|
(31.3)
|
|
Investing
Activities
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
(31.7)
|
|
|
|
(23.8)
|
|
Proceeds from sale of
long-lived assets
|
|
|
12.4
|
|
|
|
—
|
|
Proceeds from sales of
investments in equity securities
|
|
|
0.2
|
|
|
|
9.9
|
|
Net cash used in
investing activities
|
|
|
(19.1)
|
|
|
|
(13.9)
|
|
Financing
Activities
|
|
|
|
|
|
|
Revolving facility
borrowings
|
|
|
139.0
|
|
|
|
169.0
|
|
Payments on revolving
facility borrowings
|
|
|
(84.0)
|
|
|
|
(118.5)
|
|
Treasury share
repurchases
|
|
|
(50.7)
|
|
|
|
(20.6)
|
|
Cash received for
common stock issuances
|
|
|
0.6
|
|
|
|
1.3
|
|
Finance lease
payments
|
|
|
(1.4)
|
|
|
|
(1.2)
|
|
Net cash provided by
financing activities
|
|
|
3.5
|
|
|
|
30.0
|
|
Effect of exchange rate
on cash and cash equivalents
|
|
|
(0.8)
|
|
|
|
0.4
|
|
Net increase
(decrease) in cash and cash equivalents
|
|
|
11.9
|
|
|
|
(14.8)
|
|
Cash and cash
equivalents at beginning of year
|
|
|
23.1
|
|
|
|
34.2
|
|
Cash and cash
equivalents at end of period
|
|
$
|
35.0
|
|
|
$
|
19.4
|
|
Supplemental cash
flow information:
|
|
|
|
|
|
|
Income taxes paid (net
of refunds)
|
|
$
|
21.3
|
|
|
$
|
20.8
|
|
Interest
paid
|
|
$
|
7.5
|
|
|
$
|
8.7
|
|
Non-cash investing
activities:
|
|
|
|
|
|
|
Capitalized software
included in accounts payable
|
|
$
|
2.4
|
|
|
$
|
5.1
|
|
Non-cash consideration
from sale of investment in an equity security
|
|
$
|
—
|
|
|
$
|
2.9
|
|
Additional
Information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended June 30,
|
|
|
For the Six Months
Ended June 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net cash provided by
(used in) operating activities
|
|
$
|
56.2
|
|
|
$
|
20.2
|
|
|
$
|
28.3
|
|
|
$
|
(31.3)
|
|
Less: capital
expenditures
|
|
|
19.4
|
|
|
|
13.2
|
|
|
|
31.7
|
|
|
|
23.8
|
|
Free Cash
Flow
|
|
$
|
36.8
|
|
|
$
|
7.0
|
|
|
$
|
(3.4)
|
|
|
$
|
(55.1)
|
|
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
June 30, 2024
|
|
$
|
57.3
|
|
|
$
|
113.8
|
|
|
$
|
28.3
|
|
|
$
|
43.3
|
|
|
$
|
242.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
June 30, 2023
|
|
$
|
47.7
|
|
|
$
|
122.9
|
|
|
$
|
28.0
|
|
|
$
|
43.5
|
|
|
$
|
242.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
change
|
|
|
20.1
|
%
|
|
|
(7.4)
|
%
|
|
|
1.1
|
%
|
|
|
(0.5)
|
%
|
|
|
0.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary
non-GAAP information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of changes in foreign
exchange rates
|
|
|
(0.2)
|
%
|
|
|
(0.1)
|
%
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.1)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of the eBrevia disposition
|
|
|
(1.9)
|
%
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.4)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net organic sales
change
|
|
|
22.2
|
%
|
|
|
(7.3)
|
%
|
|
|
1.1
|
%
|
|
|
(0.5)
|
%
|
|
|
0.7
|
%
|
|
|
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 Six Months June
30, 2024
|
|
$
|
110.3
|
|
|
$
|
204.9
|
|
|
$
|
55.6
|
|
|
$
|
75.3
|
|
|
$
|
446.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months June
30, 2023
|
|
$
|
91.4
|
|
|
$
|
217.0
|
|
|
$
|
54.4
|
|
|
$
|
77.9
|
|
|
$
|
440.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
change
|
|
|
20.7
|
%
|
|
|
(5.6)
|
%
|
|
|
2.2
|
%
|
|
|
(3.3)
|
%
|
|
|
1.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary
non-GAAP information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of changes in foreign
exchange rates
|
|
|
—
|
|
|
|
—
|
|
|
|
0.2
|
%
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of the eBrevia disposition
|
|
|
(2.3)
|
%
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.5)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net organic sales
change
|
|
|
23.0
|
%
|
|
|
(5.6)
|
%
|
|
|
2.0
|
%
|
|
|
(3.3)
|
%
|
|
|
1.7
|
%
|
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
June 30, 2024
|
|
$
|
102.2
|
|
|
$
|
85.6
|
|
|
$
|
54.9
|
|
|
$
|
242.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
June 30, 2023
|
|
$
|
104.5
|
|
|
$
|
75.7
|
|
|
$
|
61.9
|
|
|
$
|
242.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
change
|
|
|
(2.2)
|
%
|
|
|
13.1
|
%
|
|
|
(11.3)
|
%
|
|
|
0.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary
non-GAAP information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of changes in foreign exchange
rates
|
|
|
(0.1)
|
%
|
|
|
(0.1)
|
%
|
|
|
—
|
|
|
|
(0.1)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of the eBrevia disposition
|
|
|
—
|
|
|
|
(1.2)
|
%
|
|
|
—
|
|
|
|
(0.4)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net organic sales
change
|
|
|
(2.1)
|
%
|
|
|
14.4
|
%
|
|
|
(11.3)
|
%
|
|
|
0.7
|
%
|
|
|
Tech-enabled
Services
|
|
|
Software
Solutions
|
|
|
Print and
Distribution
|
|
|
Consolidated
|
|
Reported Net
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months June
30, 2024
|
|
$
|
185.1
|
|
|
$
|
165.9
|
|
|
$
|
95.1
|
|
|
$
|
446.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months June
30, 2023
|
|
$
|
182.9
|
|
|
$
|
145.8
|
|
|
$
|
112.0
|
|
|
$
|
440.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
change
|
|
|
1.2
|
%
|
|
|
13.8
|
%
|
|
|
(15.1)
|
%
|
|
|
1.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary
non-GAAP information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of changes in foreign exchange
rates
|
|
|
—
|
|
|
|
0.1
|
%
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of the eBrevia disposition
|
|
|
—
|
|
|
|
(1.4)
|
%
|
|
|
—
|
|
|
|
(0.5)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net organic sales
change
|
|
|
1.2
|
%
|
|
|
15.1
|
%
|
|
|
(15.1)
|
%
|
|
|
1.7
|
%
|
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
|
|
|
|
June 30,
2024
|
|
|
June 30,
2024
|
|
|
March 31,
2024
|
|
|
December 31,
2023
|
|
|
September 30,
2023
|
|
Net
earnings
|
|
$
|
106.1
|
|
|
$
|
44.1
|
|
|
$
|
33.3
|
|
|
$
|
10.6
|
|
|
$
|
18.1
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other
charges, net
|
|
|
4.2
|
|
|
|
1.3
|
|
|
|
1.8
|
|
|
|
1.4
|
|
|
|
(0.3)
|
|
Share-based
compensation expense
|
|
|
24.0
|
|
|
|
7.4
|
|
|
|
5.1
|
|
|
|
5.4
|
|
|
|
6.1
|
|
Loss on sale of a
business
|
|
|
6.1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6.1
|
|
|
|
—
|
|
Accelerated rent
expense
|
|
|
3.1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3.1
|
|
|
|
—
|
|
Disposition-related
expenses
|
|
|
0.3
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.3
|
|
|
|
—
|
|
Gain on sale of
long-lived assets
|
|
|
(10.2)
|
|
|
|
—
|
|
|
|
(9.8)
|
|
|
|
(0.2)
|
|
|
|
(0.2)
|
|
Non-income tax,
net
|
|
|
(1.2)
|
|
|
|
(0.3)
|
|
|
|
(0.4)
|
|
|
|
(0.1)
|
|
|
|
(0.4)
|
|
Gain on investments in
equity
securities
|
|
|
(0.5)
|
|
|
|
(0.3)
|
|
|
|
(0.1)
|
|
|
|
(0.1)
|
|
|
|
—
|
|
Depreciation and
amortization
|
|
|
58.1
|
|
|
|
14.3
|
|
|
|
13.9
|
|
|
|
15.5
|
|
|
|
14.4
|
|
Interest expense,
net
|
|
|
15.0
|
|
|
|
3.7
|
|
|
|
3.6
|
|
|
|
3.6
|
|
|
|
4.1
|
|
Investment and other
income, net
|
|
|
(0.9)
|
|
|
|
(0.1)
|
|
|
|
(0.3)
|
|
|
|
(0.4)
|
|
|
|
(0.1)
|
|
Income tax expense
(benefit)
|
|
|
29.0
|
|
|
|
17.1
|
|
|
|
8.1
|
|
|
|
(3.9)
|
|
|
|
7.7
|
|
Total Non-GAAP
adjustments
|
|
|
127.0
|
|
|
|
43.1
|
|
|
|
21.9
|
|
|
|
30.7
|
|
|
|
31.3
|
|
Adjusted
EBITDA
|
|
$
|
233.1
|
|
|
$
|
87.2
|
|
|
$
|
55.2
|
|
|
$
|
41.3
|
|
|
$
|
49.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech-enabled
services
|
|
$
|
339.1
|
|
|
$
|
102.2
|
|
|
$
|
82.9
|
|
|
$
|
73.6
|
|
|
$
|
80.4
|
|
Software
solutions
|
|
|
312.8
|
|
|
|
85.6
|
|
|
|
80.3
|
|
|
|
73.7
|
|
|
|
73.2
|
|
Print and
distribution
|
|
|
150.7
|
|
|
|
54.9
|
|
|
|
40.2
|
|
|
|
29.2
|
|
|
|
26.4
|
|
Total net
sales
|
|
$
|
802.6
|
|
|
$
|
242.7
|
|
|
$
|
203.4
|
|
|
$
|
176.5
|
|
|
$
|
180.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin
%
|
|
|
29.0
|
%
|
|
|
35.9
|
%
|
|
|
27.1
|
%
|
|
|
23.4
|
%
|
|
|
27.4
|
%
|
|
|
For the Twelve
Months Ended
|
|
|
For the Three Months
Ended
|
|
|
|
June 30,
2023
|
|
|
June 30,
2023
|
|
|
March 31,
2023
|
|
|
December 31,
2022
|
|
|
September 30,
2022
|
|
Net
earnings
|
|
$
|
83.6
|
|
|
$
|
37.7
|
|
|
$
|
15.8
|
|
|
$
|
10.9
|
|
|
$
|
19.2
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other
charges, net
|
|
|
14.4
|
|
|
|
(2.2)
|
|
|
|
10.9
|
|
|
|
3.1
|
|
|
|
2.6
|
|
Share-based
compensation expense
|
|
|
20.8
|
|
|
|
6.7
|
|
|
|
4.3
|
|
|
|
5.4
|
|
|
|
4.4
|
|
Accelerated rent
expense
|
|
|
1.4
|
|
|
|
0.1
|
|
|
|
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
|
|
|
(7.4)
|
|
|
|
(0.2)
|
|
|
|
(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
|
|
|
(0.4)
|
|
|
|
(0.1)
|
|
|
|
(0.3)
|
|
|
|
—
|
|
|
|
—
|
|
COVID-19 related
recoveries
|
|
|
(0.3)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
(0.1)
|
|
Depreciation and
amortization
|
|
|
51.2
|
|
|
|
14.4
|
|
|
|
12.4
|
|
|
|
12.7
|
|
|
|
11.7
|
|
Interest expense,
net
|
|
|
13.7
|
|
|
|
4.6
|
|
|
|
3.5
|
|
|
|
3.3
|
|
|
|
2.3
|
|
Investment and other
income, net
|
|
|
(2.8)
|
|
|
|
(0.1)
|
|
|
|
(0.2)
|
|
|
|
(0.2)
|
|
|
|
(2.3)
|
|
Income tax
expense
|
|
|
27.1
|
|
|
|
13.6
|
|
|
|
2.4
|
|
|
|
3.1
|
|
|
|
8.0
|
|
Total Non-GAAP
adjustments
|
|
|
117.7
|
|
|
|
36.6
|
|
|
|
26.6
|
|
|
|
28.4
|
|
|
|
26.1
|
|
Adjusted
EBITDA
|
|
$
|
201.3
|
|
|
$
|
74.3
|
|
|
$
|
42.4
|
|
|
$
|
39.3
|
|
|
$
|
45.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech-enabled
services
|
|
$
|
338.8
|
|
|
$
|
104.5
|
|
|
$
|
78.4
|
|
|
$
|
68.5
|
|
|
$
|
87.4
|
|
Software
solutions
|
|
|
284.0
|
|
|
|
75.7
|
|
|
|
70.1
|
|
|
|
68.7
|
|
|
|
69.5
|
|
Print and
distribution
|
|
|
174.3
|
|
|
|
61.9
|
|
|
|
50.1
|
|
|
|
30.5
|
|
|
|
31.8
|
|
Total net
sales
|
|
$
|
797.1
|
|
|
$
|
242.1
|
|
|
$
|
198.6
|
|
|
$
|
167.7
|
|
|
$
|
188.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin
%
|
|
|
25.3
|
%
|
|
|
30.7
|
%
|
|
|
21.3
|
%
|
|
|
23.4
|
%
|
|
|
24.0
|
%
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Debt and Liquidity
Summary
|
(UNAUDITED)
|
(in
millions)
|
|
Total
Liquidity
|
|
June 30,
2024
|
|
|
December 31,
2023
|
|
|
June 30,
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
|
|
|
55.0
|
|
|
|
—
|
|
|
|
95.5
|
|
Impact on availability
related to outstanding
letters of credit
|
|
|
1.0
|
|
|
|
1.0
|
|
|
|
1.0
|
|
Amount used under the
Revolving Facility
|
|
|
56.0
|
|
|
|
1.0
|
|
|
|
96.5
|
|
|
|
|
|
|
|
|
|
|
|
Availability under the
Revolving Facility
|
|
|
244.0
|
|
|
|
299.0
|
|
|
|
203.5
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
35.0
|
|
|
|
23.1
|
|
|
|
19.4
|
|
|
|
|
|
|
|
|
|
|
|
Net Available
Liquidity
|
|
$
|
279.0
|
|
|
$
|
322.1
|
|
|
$
|
222.9
|
|
|
|
|
|
|
|
|
|
|
|
Term Loan A
Facility
|
|
$
|
125.0
|
|
|
$
|
125.0
|
|
|
$
|
125.0
|
|
Borrowings under the
Revolving Facility
|
|
|
55.0
|
|
|
|
—
|
|
|
|
95.5
|
|
Unamortized debt
issuance costs
|
|
|
(0.4)
|
|
|
|
(0.5)
|
|
|
|
(0.7)
|
|
Total debt
|
|
$
|
179.6
|
|
|
$
|
124.5
|
|
|
$
|
219.8
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA for the
twelve months ended June
30, 2024 and 2023, and the year ended December
31, 2023
|
|
$
|
233.1
|
|
|
$
|
207.4
|
|
|
$
|
201.3
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Gross
Leverage (defined as total debt
divided by Adjusted EBITDA)
|
|
|
0.8
|
x
|
|
|
0.6
|
x
|
|
|
1.1
|
x
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net Debt
(defined as total debt less cash
and cash equivalents)
|
|
|
144.6
|
|
|
|
101.4
|
|
|
|
200.4
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net
Leverage (defined as non-GAAP
Net Debt divided by Adjusted EBITDA)
|
|
|
0.6
|
x
|
|
|
0.5
|
x
|
|
|
1.0
|
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 June 30, 2024, there
were $55.0 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 June 30, 2024 and existing debt, the
Company would have had the ability to utilize the remaining $244.0
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-second-quarter-2024-results-302210107.html
SOURCE Donnelley Financial LLC