CHICAGO, Oct. 31,
2024 /PRNewswire/ -- Donnelley Financial
Solutions, Inc. (NYSE: DFIN) (the "Company" or "DFIN") today
reported financial results for the third quarter of 2024.
Highlights for the third quarter of 2024:
- Record third-quarter software solutions net sales of
$82.2 million, an increase of 12.3%,
or 13.6% on an organic basis(a), from the third quarter
of 2023; Software solutions net sales accounted for 45.8% of total
net sales, up from 40.7% in the third quarter of 2023.
- Total net sales of $179.5
million, a decrease of 0.3%, or an increase of 0.2% on an
organic basis(a), from the third quarter of 2023; net
sales change was comprised of:
- Increase in software solutions net sales of $9.0 million (a 12.3% increase, or 13.6% on an
organic basis(a)),
- Decrease in tech-enabled services net sales of $5.2 million (a 6.5% decrease), and
- Decrease in print and distribution net sales of $4.3 million (a 16.3% decrease)
- Net earnings of $8.7 million, or
$0.29 per diluted share; Adjusted
EBITDA(a) of $43.2 million
and Adjusted EBITDA margin(a) of 24.1%.
- Operating Cash Flow(b) of $86.4 million and Free Cash Flow(a) of
$67.3 million, improvements of
$5.9 million and $6.0 million, respectively, from the third
quarter of 2023.
- Gross leverage(a) of 0.5x and net
leverage(a) of 0.4x as of September 30, 2024.
- The Company repurchased 208,254 shares for approximately
$13.3 million at an average price of
$63.96 per share. As of
September 30, 2024, the remaining share repurchase
authorization was $108.7
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 continued momentum in the growth of our
software solutions net sales, which increased 13.6% on an organic
basis versus third quarter of 2023, marking the third consecutive
quarter of double-digit organic net sales growth. The growth in
software solutions net sales continues to be led by the performance
of Venue, our virtual dataroom offering, which grew approximately
27% year-over-year. In addition, we experienced improvements in the
growth rates of our recurring compliance software products, Arc
Suite and ActiveDisclosure. Arc Suite posted stronger sales growth
in the third quarter compared to recent trend, reflecting
incremental revenue from our Tailored Shareholder Reports offering.
Further, ActiveDisclosure subscription revenue growth also improved
relative to trend, as we continue to make progress to increase the
adoption of ActiveDisclosure," said Daniel
N. Leib, DFIN's president and chief executive officer.
Leib continued, "As we anticipated, the level of capital markets
deal activity remained soft during the third quarter, with new
equity issuances and M&A activity remaining well below
historical levels. Despite the ongoing weakness in the capital
markets transactional environment that resulted in our
third-quarter transactional revenue being down nearly 8% from the
prior year, our margin performance remained resilient. Adjusted
EBITDA margin in the quarter was 24.1%, which demonstrates our
ability to sustainably deliver a solid level of profitability
across various market conditions. Additionally, consistent with our
first-half performance, we delivered higher year-over-year
operating cash flow and free cash flow during the third quarter,
primarily as a result of continued improvement in working capital
management."
"Moving forward, our solid financial results and strong balance
sheet provide us with the financial flexibility to continue to
invest in generating a more favorable recurring revenue mix,
including capturing recurring revenue opportunities from current
and future regulatory changes. In addition, we will continue to
prudently manage our cost structure and remain disciplined in the
allocation of capital as we execute our transformation to become
the market leading provider of regulatory and compliance
solutions," Leib concluded.
Net Sales
Net sales in the third quarter of 2024 were $179.5 million, a decrease of $0.5 million, or 0.3% (an increase of 0.2% on an
organic basis), from the third quarter of 2023. Net sales decreased
primarily due to lower capital markets and investment companies
compliance revenue, part of which is related to a reduction in
print and distribution volumes, lower capital markets transactional
revenue, which decreased $3.8 million
year-over-year, and the impact of the eBrevia disposition,
partially offset by higher software solutions net sales primarily
driven by Venue and Arc Suite.
Net Earnings
For the third quarter of 2024, net earnings were $8.7 million, or $0.29 per diluted share, as compared to
$18.1 million, or $0.60 per diluted share, in the third quarter of
2023. Net earnings in the third quarter of 2024 included after-tax
charges of $5.6 million, or
$0.19 per diluted share, primarily
related to share-based compensation expense. Net earnings in the
third quarter of 2023 included after-tax charges of $3.6 million, or $0.12 per diluted share, primarily related to
share-based compensation expense.
Adjusted EBITDA and Non-GAAP Net Earnings
For the third quarter of 2024, Adjusted EBITDA was $43.2 million, a decrease of $6.2 million as compared to the third quarter of
2023. Adjusted EBITDA margin was 24.1%, a decrease of approximately
330 basis points as compared to the third quarter of 2023. The
decrease in Adjusted EBITDA and Adjusted EBITDA margin was
primarily due to higher compensation-related expense compared to
the third quarter of 2023, part of which is related to overlapping
favorable changes in accruals in the third quarter of 2023, and
lower capital markets transactional and compliance volumes,
partially offset by higher software solutions net sales and cost
control initiatives.
For the third quarter of 2024, non-GAAP net earnings were
$14.3 million, or $0.48 per diluted share, as compared to
$21.7 million, or $0.72 per diluted share, in the third 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 third 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 October 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 October 31, 2024, at 9:00
a.m. Eastern time to discuss financial results for the third
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)
|
|
|
|
September 30,
2024
|
|
|
December 31,
2023
|
|
Assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
33.6
|
|
|
$
|
23.1
|
|
Receivables, less
allowances for expected losses of $24.4 in 2024 (2023 -
$18.9)
|
|
|
178.0
|
|
|
|
151.8
|
|
Prepaid expenses and
other current assets
|
|
|
25.7
|
|
|
|
31.0
|
|
Assets held for
sale
|
|
|
—
|
|
|
|
2.6
|
|
Total current
assets
|
|
|
237.3
|
|
|
|
208.5
|
|
Property, plant and
equipment, net
|
|
|
11.5
|
|
|
|
13.5
|
|
Operating lease
right-of-use assets
|
|
|
11.8
|
|
|
|
16.4
|
|
Software,
net
|
|
|
95.0
|
|
|
|
87.6
|
|
Goodwill
|
|
|
405.9
|
|
|
|
405.8
|
|
Deferred income taxes,
net
|
|
|
51.2
|
|
|
|
45.8
|
|
Other noncurrent
assets
|
|
|
30.9
|
|
|
|
29.3
|
|
Total
assets
|
|
$
|
843.6
|
|
|
$
|
806.9
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
33.8
|
|
|
$
|
33.9
|
|
Operating lease
liabilities
|
|
|
11.2
|
|
|
|
14.0
|
|
Accrued
liabilities
|
|
|
162.1
|
|
|
|
153.7
|
|
Total current
liabilities
|
|
|
207.1
|
|
|
|
201.6
|
|
Long-term
debt
|
|
|
124.6
|
|
|
|
124.5
|
|
Deferred compensation
liabilities
|
|
|
13.9
|
|
|
|
13.1
|
|
Pension and other
postretirement benefits plans liabilities
|
|
|
31.2
|
|
|
|
34.4
|
|
Noncurrent operating
lease liabilities
|
|
|
6.3
|
|
|
|
12.1
|
|
Other noncurrent
liabilities
|
|
|
16.0
|
|
|
|
19.0
|
|
Total
liabilities
|
|
|
399.1
|
|
|
|
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 28.9 shares in 2024 (2023 - 38.0
shares and 29.1 shares)
|
|
|
0.4
|
|
|
|
0.4
|
|
Treasury stock, at
cost: 9.9 shares in 2024 (2023 - 8.9 shares)
|
|
|
(326.6)
|
|
|
|
(262.1)
|
|
Additional paid-in
capital
|
|
|
325.4
|
|
|
|
305.7
|
|
Retained
earnings
|
|
|
522.2
|
|
|
|
436.1
|
|
Accumulated other
comprehensive loss
|
|
|
(76.9)
|
|
|
|
(77.9)
|
|
Total
equity
|
|
|
444.5
|
|
|
|
402.2
|
|
Total liabilities
and equity
|
|
$
|
843.6
|
|
|
$
|
806.9
|
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Condensed Consolidated
Statements of Operations
|
(UNAUDITED)
|
(in millions, except
per share data)
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech-enabled
services
|
|
$
|
75.2
|
|
|
$
|
80.4
|
|
|
$
|
260.3
|
|
|
$
|
263.3
|
|
Software
solutions
|
|
|
82.2
|
|
|
|
73.2
|
|
|
|
248.1
|
|
|
|
219.0
|
|
Print and
distribution
|
|
|
22.1
|
|
|
|
26.4
|
|
|
|
117.2
|
|
|
|
138.4
|
|
Total net
sales
|
|
|
179.5
|
|
|
|
180.0
|
|
|
|
625.6
|
|
|
|
620.7
|
|
Cost of sales
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech-enabled
services
|
|
|
29.2
|
|
|
|
29.3
|
|
|
|
93.7
|
|
|
|
99.6
|
|
Software
solutions
|
|
|
27.6
|
|
|
|
25.9
|
|
|
|
80.3
|
|
|
|
81.2
|
|
Print and
distribution
|
|
|
11.9
|
|
|
|
15.7
|
|
|
|
61.3
|
|
|
|
78.6
|
|
Total cost of
sales
|
|
|
68.7
|
|
|
|
70.9
|
|
|
|
235.3
|
|
|
|
259.4
|
|
Selling, general and
administrative expenses (a)
|
|
|
74.0
|
|
|
|
65.4
|
|
|
|
222.9
|
|
|
|
212.1
|
|
Depreciation and
amortization
|
|
|
17.2
|
|
|
|
14.4
|
|
|
|
45.4
|
|
|
|
41.2
|
|
Restructuring,
impairment and other charges, net
|
|
|
1.4
|
|
|
|
(0.3)
|
|
|
|
4.5
|
|
|
|
8.4
|
|
Other operating income,
net
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
(9.8)
|
|
|
|
(0.6)
|
|
Income from
operations
|
|
|
18.2
|
|
|
|
29.8
|
|
|
|
127.3
|
|
|
|
100.2
|
|
Interest expense,
net
|
|
|
3.1
|
|
|
|
4.1
|
|
|
|
10.4
|
|
|
|
12.2
|
|
Investment and other
income, net
|
|
|
(0.3)
|
|
|
|
(0.1)
|
|
|
|
(1.1)
|
|
|
|
(7.3)
|
|
Earnings before
income taxes
|
|
|
15.4
|
|
|
|
25.8
|
|
|
|
118.0
|
|
|
|
95.3
|
|
Income tax
expense
|
|
|
6.7
|
|
|
|
7.7
|
|
|
|
31.9
|
|
|
|
23.7
|
|
Net
earnings
|
|
$
|
8.7
|
|
|
$
|
18.1
|
|
|
$
|
86.1
|
|
|
$
|
71.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.30
|
|
|
$
|
0.62
|
|
|
$
|
2.94
|
|
|
$
|
2.44
|
|
Diluted
|
|
$
|
0.29
|
|
|
$
|
0.60
|
|
|
$
|
2.86
|
|
|
$
|
2.36
|
|
Weighted average
number of common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
29.1
|
|
|
|
29.4
|
|
|
|
29.3
|
|
|
|
29.4
|
|
Diluted
|
|
|
29.9
|
|
|
|
30.3
|
|
|
|
30.1
|
|
|
|
30.4
|
|
__________
(a) Exclusive of
depreciation and amortization
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
Components of
depreciation and amortization:
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Cost of
sales
|
|
$
|
16.7
|
|
|
$
|
12.8
|
|
|
$
|
43.8
|
|
|
$
|
37.1
|
|
Selling, general and
administrative expenses
|
|
|
0.5
|
|
|
|
1.6
|
|
|
|
1.6
|
|
|
|
4.1
|
|
Total depreciation and
amortization
|
|
$
|
17.2
|
|
|
$
|
14.4
|
|
|
$
|
45.4
|
|
|
$
|
41.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
(b)
|
|
$
|
94.1
|
|
|
$
|
96.3
|
|
|
$
|
346.5
|
|
|
$
|
324.2
|
|
Exclude: Depreciation
and amortization
|
|
|
16.7
|
|
|
|
12.8
|
|
|
|
43.8
|
|
|
|
37.1
|
|
Non-GAAP gross
profit
|
|
$
|
110.8
|
|
|
$
|
109.1
|
|
|
$
|
390.3
|
|
|
$
|
361.3
|
|
Gross margin
(b)
|
|
|
52.4
|
%
|
|
|
53.5
|
%
|
|
|
55.4
|
%
|
|
|
52.2
|
%
|
Non-GAAP gross
margin
|
|
|
61.7
|
%
|
|
|
60.6
|
%
|
|
|
62.4
|
%
|
|
|
58.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A as a % of
total net sales (a)
|
|
|
41.2
|
%
|
|
|
36.3
|
%
|
|
|
35.6
|
%
|
|
|
34.2
|
%
|
Operating
margin
|
|
|
10.1
|
%
|
|
|
16.6
|
%
|
|
|
20.3
|
%
|
|
|
16.1
|
%
|
Effective tax
rate
|
|
|
43.5
|
%
|
|
|
29.8
|
%
|
|
|
27.0
|
%
|
|
|
24.9
|
%
|
__________
(b) Inclusive of depreciation
and amortization
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Reconciliation of GAAP
to Non-GAAP Measures
|
For the Three and Nine
Months Ended September 30, 2024
|
(UNAUDITED)
|
(in millions, except
per share data)
|
|
|
For the Three Months
Ended September 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
|
$
|
94.1
|
|
|
$
|
74.0
|
|
|
$
|
18.2
|
|
|
|
10.1
|
%
|
|
$
|
8.7
|
|
|
$
|
0.29
|
|
Exclude: Depreciation
and amortization
|
|
16.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
measures
|
|
110.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP % of total
net sales
|
|
61.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
—
|
|
|
|
—
|
|
|
|
1.4
|
|
|
|
0.8
|
%
|
|
|
1.0
|
|
|
|
0.03
|
|
Share-based
compensation expense
|
|
—
|
|
|
|
(6.7)
|
|
|
|
6.7
|
|
|
|
3.7
|
%
|
|
|
4.7
|
|
|
|
0.16
|
|
Non-income tax,
net
|
|
—
|
|
|
|
0.3
|
|
|
|
(0.3)
|
|
|
|
(0.2)
|
%
|
|
|
(0.1)
|
|
|
|
—
|
|
Total Non-GAAP
adjustments (b)
|
|
—
|
|
|
|
(6.4)
|
|
|
|
7.8
|
|
|
|
4.3
|
%
|
|
|
5.6
|
|
|
|
0.19
|
|
Adjusted Non-GAAP
measures (b)
|
$
|
110.8
|
|
|
$
|
67.6
|
|
|
$
|
26.0
|
|
|
|
14.5
|
%
|
|
$
|
14.3
|
|
|
$
|
0.48
|
|
Adjusted Non-GAAP %
of total net sales
|
|
61.7
|
%
|
|
|
37.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months
Ended September 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
|
$
|
346.5
|
|
|
$
|
222.9
|
|
|
$
|
127.3
|
|
|
|
20.3
|
%
|
|
$
|
86.1
|
|
|
$
|
2.86
|
|
Exclude: Depreciation
and amortization
|
|
43.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
measures
|
|
390.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP % of total
net sales
|
|
62.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
—
|
|
|
|
—
|
|
|
|
4.5
|
|
|
|
0.7
|
%
|
|
|
3.3
|
|
|
|
0.11
|
|
Share-based
compensation expense
|
|
—
|
|
|
|
(19.2)
|
|
|
|
19.2
|
|
|
|
3.1
|
%
|
|
|
10.4
|
|
|
|
0.35
|
|
Gain on sale of
long-lived assets
|
|
—
|
|
|
|
—
|
|
|
|
(9.8)
|
|
|
|
(1.6)
|
%
|
|
|
(7.0)
|
|
|
|
(0.23)
|
|
Non-income tax,
net
|
|
—
|
|
|
|
1.0
|
|
|
|
(1.0)
|
|
|
|
(0.2)
|
%
|
|
|
(0.6)
|
|
|
|
(0.02)
|
|
Gain on investments in
equity securities (c)
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.3)
|
|
|
|
(0.01)
|
|
Total non-GAAP
adjustments (b)
|
|
—
|
|
|
|
(18.2)
|
|
|
|
12.9
|
|
|
|
2.1
|
%
|
|
|
5.8
|
|
|
|
0.19
|
|
Adjusted Non-GAAP
measures (b)
|
$
|
390.3
|
|
|
$
|
204.7
|
|
|
$
|
140.2
|
|
|
|
22.4
|
%
|
|
$
|
91.9
|
|
|
$
|
3.05
|
|
Adjusted Non-GAAP %
of total net sales
|
|
62.4
|
%
|
|
|
32.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
__________
(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 Nine
Months Ended September 30, 2023
|
(UNAUDITED)
|
(in millions, except
per share data)
|
|
|
For the Three Months
Ended September 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
|
$
|
96.3
|
|
|
$
|
65.4
|
|
|
$
|
29.8
|
|
|
|
16.6
|
%
|
|
$
|
18.1
|
|
|
$
|
0.60
|
|
Exclude: Depreciation
and amortization
|
|
12.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
measures
|
|
109.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP % of total
net sales
|
|
60.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
—
|
|
|
|
—
|
|
|
|
(0.3)
|
|
|
|
(0.2)
|
%
|
|
|
(0.3)
|
|
|
|
(0.01)
|
|
Share-based
compensation expense
|
|
—
|
|
|
|
(6.1)
|
|
|
|
6.1
|
|
|
|
3.4
|
%
|
|
|
4.2
|
|
|
|
0.14
|
|
Non-income tax,
net
|
|
—
|
|
|
|
0.4
|
|
|
|
(0.4)
|
|
|
|
(0.2)
|
%
|
|
|
(0.2)
|
|
|
|
(0.01)
|
|
Gain on sale of
long-lived assets
|
|
—
|
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
(0.1)
|
%
|
|
|
(0.1)
|
|
|
|
—
|
|
Total Non-GAAP
adjustments (b)
|
|
—
|
|
|
|
(5.7)
|
|
|
|
5.2
|
|
|
|
2.9
|
%
|
|
|
3.6
|
|
|
|
0.12
|
|
Adjusted Non-GAAP
measures (b)
|
$
|
109.1
|
|
|
$
|
59.7
|
|
|
$
|
35.0
|
|
|
|
19.4
|
%
|
|
$
|
21.7
|
|
|
$
|
0.72
|
|
Adjusted Non-GAAP %
of total net sales
|
|
60.6
|
%
|
|
|
33.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months
Ended September 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
|
$
|
324.2
|
|
|
$
|
212.1
|
|
|
$
|
100.2
|
|
|
|
16.1
|
%
|
|
$
|
71.6
|
|
|
$
|
2.36
|
|
Exclude: Depreciation
and amortization
|
|
37.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
measures
|
|
361.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP % of total
net sales
|
|
58.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
—
|
|
|
|
—
|
|
|
|
8.4
|
|
|
|
1.4
|
%
|
|
|
6.1
|
|
|
|
0.20
|
|
Share-based
compensation expense
|
|
—
|
|
|
|
(17.1)
|
|
|
|
17.1
|
|
|
|
2.8
|
%
|
|
|
9.1
|
|
|
|
0.30
|
|
Accelerated rent
expense
|
|
0.5
|
|
|
|
(0.1)
|
|
|
|
0.6
|
|
|
|
0.1
|
%
|
|
|
0.4
|
|
|
|
0.01
|
|
Non-income tax,
net
|
|
—
|
|
|
|
0.8
|
|
|
|
(0.8)
|
|
|
|
(0.1)
|
%
|
|
|
(0.5)
|
|
|
|
(0.02)
|
|
Gain on sale of
long-lived assets
|
|
—
|
|
|
|
—
|
|
|
|
(0.6)
|
|
|
|
(0.1)
|
%
|
|
|
(0.4)
|
|
|
|
(0.01)
|
|
Gain on investments in
equity securities (c)
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(5.0)
|
|
|
|
(0.16)
|
|
Total non-GAAP
adjustments (b)
|
|
0.5
|
|
|
|
(16.4)
|
|
|
|
24.7
|
|
|
|
4.0
|
%
|
|
|
9.7
|
|
|
|
0.31
|
|
Adjusted Non-GAAP
measures (b)
|
$
|
361.8
|
|
|
$
|
195.7
|
|
|
$
|
124.9
|
|
|
|
20.1
|
%
|
|
$
|
81.3
|
|
|
$
|
2.67
|
|
Adjusted Non-GAAP %
of total net sales
|
|
58.3
|
%
|
|
|
31.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
__________
(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 September 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 September 30, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
53.3
|
|
|
$
|
63.5
|
|
|
$
|
28.9
|
|
|
$
|
33.8
|
|
|
$
|
—
|
|
|
$
|
179.5
|
|
Income (loss) from
operations
|
|
|
6.2
|
|
|
|
14.8
|
|
|
|
4.2
|
|
|
|
9.1
|
|
|
|
(16.1)
|
|
|
|
18.2
|
|
Operating margin
%
|
|
|
11.6
|
%
|
|
|
23.3
|
%
|
|
|
14.5
|
%
|
|
|
26.9
|
%
|
|
nm
|
|
|
|
10.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
—
|
|
|
|
1.0
|
|
|
|
0.3
|
|
|
|
—
|
|
|
|
0.1
|
|
|
|
1.4
|
|
Share-based
compensation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6.7
|
|
|
|
6.7
|
|
Non-income tax,
net
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
(0.1)
|
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
(0.3)
|
|
Total Non-GAAP
adjustments
|
|
|
(0.1)
|
|
|
|
1.0
|
|
|
|
0.2
|
|
|
|
(0.1)
|
|
|
|
6.8
|
|
|
|
7.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss)
from operations
|
|
$
|
6.1
|
|
|
$
|
15.8
|
|
|
$
|
4.4
|
|
|
$
|
9.0
|
|
|
$
|
(9.3)
|
|
|
$
|
26.0
|
|
Non-GAAP operating
margin %
|
|
|
11.4
|
%
|
|
|
24.9
|
%
|
|
|
15.2
|
%
|
|
|
26.6
|
%
|
|
nm
|
|
|
|
14.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
7.1
|
|
|
|
4.3
|
|
|
|
4.5
|
|
|
|
1.2
|
|
|
|
0.1
|
|
|
|
17.2
|
|
Adjusted
EBITDA
|
|
$
|
13.2
|
|
|
$
|
20.1
|
|
|
$
|
8.9
|
|
|
$
|
10.2
|
|
|
$
|
(9.2)
|
|
|
$
|
43.2
|
|
Adjusted EBITDA margin
%
|
|
|
24.8
|
%
|
|
|
31.7
|
%
|
|
|
30.8
|
%
|
|
|
30.2
|
%
|
|
nm
|
|
|
|
24.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
$
|
9.9
|
|
|
$
|
2.1
|
|
|
$
|
6.0
|
|
|
$
|
0.5
|
|
|
$
|
0.6
|
|
|
$
|
19.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended September 30, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
46.5
|
|
|
$
|
70.1
|
|
|
$
|
26.7
|
|
|
$
|
36.7
|
|
|
$
|
—
|
|
|
$
|
180.0
|
|
Income (loss) from
operations
|
|
|
4.9
|
|
|
|
24.9
|
|
|
|
6.6
|
|
|
|
11.2
|
|
|
|
(17.8)
|
|
|
|
29.8
|
|
Operating margin
%
|
|
|
10.5
|
%
|
|
|
35.5
|
%
|
|
|
24.7
|
%
|
|
|
30.5
|
%
|
|
nm
|
|
|
|
16.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
(0.5)
|
|
|
|
0.1
|
|
|
|
(0.1)
|
|
|
|
0.1
|
|
|
|
0.1
|
|
|
|
(0.3)
|
|
Share-based
compensation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6.1
|
|
|
|
6.1
|
|
Non-income tax,
net
|
|
|
(0.2)
|
|
|
|
(0.1)
|
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.4)
|
|
Gain on sale of
long-lived assets
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.2)
|
|
Total Non-GAAP
adjustments
|
|
|
(0.7)
|
|
|
|
(0.2)
|
|
|
|
(0.2)
|
|
|
|
0.1
|
|
|
|
6.2
|
|
|
|
5.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss)
from operations
|
|
$
|
4.2
|
|
|
$
|
24.7
|
|
|
$
|
6.4
|
|
|
$
|
11.3
|
|
|
$
|
(11.6)
|
|
|
$
|
35.0
|
|
Non-GAAP operating
margin %
|
|
|
9.0
|
%
|
|
|
35.2
|
%
|
|
|
24.0
|
%
|
|
|
30.8
|
%
|
|
nm
|
|
|
|
19.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
7.7
|
|
|
|
1.9
|
|
|
|
3.5
|
|
|
|
1.2
|
|
|
|
0.1
|
|
|
|
14.4
|
|
Adjusted
EBITDA
|
|
$
|
11.9
|
|
|
$
|
26.6
|
|
|
$
|
9.9
|
|
|
$
|
12.5
|
|
|
$
|
(11.5)
|
|
|
$
|
49.4
|
|
Adjusted EBITDA margin
%
|
|
|
25.6
|
%
|
|
|
37.9
|
%
|
|
|
37.1
|
%
|
|
|
34.1
|
%
|
|
nm
|
|
|
|
27.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
$
|
11.6
|
|
|
$
|
1.8
|
|
|
$
|
5.0
|
|
|
$
|
0.4
|
|
|
$
|
0.4
|
|
|
$
|
19.2
|
|
__________
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Segment GAAP to
Non-GAAP Reconciliation and Supplementary Information
|
For the Nine Months
Ended September 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 Nine Months
Ended September 30, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
163.6
|
|
|
$
|
268.4
|
|
|
$
|
84.5
|
|
|
$
|
109.1
|
|
|
$
|
—
|
|
|
$
|
625.6
|
|
Income (loss) from
operations
|
|
|
30.1
|
|
|
|
96.4
|
|
|
|
14.8
|
|
|
|
33.2
|
|
|
|
(47.2)
|
|
|
|
127.3
|
|
Operating margin
%
|
|
|
18.4
|
%
|
|
|
35.9
|
%
|
|
|
17.5
|
%
|
|
|
30.4
|
%
|
|
nm
|
|
|
|
20.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
0.3
|
|
|
|
2.4
|
|
|
|
0.4
|
|
|
|
0.1
|
|
|
|
1.3
|
|
|
|
4.5
|
|
Share-based
compensation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
19.2
|
|
|
|
19.2
|
|
Gain on sale of
long-lived assets
|
|
|
—
|
|
|
|
(9.8)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(9.8)
|
|
Non-income tax,
net
|
|
|
(0.5)
|
|
|
|
(0.1)
|
|
|
|
(0.3)
|
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
(1.0)
|
|
Total Non-GAAP
adjustments
|
|
|
(0.2)
|
|
|
|
(7.5)
|
|
|
|
0.1
|
|
|
|
—
|
|
|
|
20.5
|
|
|
|
12.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss)
from operations
|
|
$
|
29.9
|
|
|
$
|
88.9
|
|
|
$
|
14.9
|
|
|
$
|
33.2
|
|
|
$
|
(26.7)
|
|
|
$
|
140.2
|
|
Non-GAAP operating
margin %
|
|
|
18.3
|
%
|
|
|
33.1
|
%
|
|
|
17.6
|
%
|
|
|
30.4
|
%
|
|
nm
|
|
|
|
22.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
20.3
|
|
|
|
8.4
|
|
|
|
13.1
|
|
|
|
3.5
|
|
|
|
0.1
|
|
|
|
45.4
|
|
Adjusted
EBITDA
|
|
$
|
50.2
|
|
|
$
|
97.3
|
|
|
$
|
28.0
|
|
|
$
|
36.7
|
|
|
$
|
(26.6)
|
|
|
$
|
185.6
|
|
Adjusted EBITDA margin
%
|
|
|
30.7
|
%
|
|
|
36.3
|
%
|
|
|
33.1
|
%
|
|
|
33.6
|
%
|
|
nm
|
|
|
|
29.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
$
|
24.3
|
|
|
$
|
5.9
|
|
|
$
|
17.0
|
|
|
$
|
2.3
|
|
|
$
|
1.3
|
|
|
$
|
50.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months
Ended September 30, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
137.9
|
|
|
$
|
287.1
|
|
|
$
|
81.1
|
|
|
$
|
114.6
|
|
|
$
|
—
|
|
|
$
|
620.7
|
|
Income (loss) from
operations
|
|
|
8.7
|
|
|
|
88.5
|
|
|
|
18.3
|
|
|
|
35.4
|
|
|
|
(50.7)
|
|
|
|
100.2
|
|
Operating margin
%
|
|
|
6.3
|
%
|
|
|
30.8
|
%
|
|
|
22.6
|
%
|
|
|
30.9
|
%
|
|
nm
|
|
|
|
16.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
2.5
|
|
|
|
4.4
|
|
|
|
0.5
|
|
|
|
0.1
|
|
|
|
0.9
|
|
|
|
8.4
|
|
Share-based
compensation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
17.1
|
|
|
|
17.1
|
|
Accelerated rent
expense
|
|
|
—
|
|
|
|
0.6
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.6
|
|
Non-income tax,
net
|
|
|
(0.5)
|
|
|
|
(0.1)
|
|
|
|
(0.2)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.8)
|
|
Gain on sale of
long-lived assets
|
|
|
—
|
|
|
|
(0.6)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.6)
|
|
Total Non-GAAP
adjustments
|
|
|
2.0
|
|
|
|
4.3
|
|
|
|
0.3
|
|
|
|
0.1
|
|
|
|
18.0
|
|
|
|
24.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss)
from operations
|
|
$
|
10.7
|
|
|
$
|
92.8
|
|
|
$
|
18.6
|
|
|
$
|
35.5
|
|
|
$
|
(32.7)
|
|
|
$
|
124.9
|
|
Non-GAAP operating
margin %
|
|
|
7.8
|
%
|
|
|
32.3
|
%
|
|
|
22.9
|
%
|
|
|
31.0
|
%
|
|
nm
|
|
|
|
20.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
21.8
|
|
|
|
5.6
|
|
|
|
10.2
|
|
|
|
3.5
|
|
|
|
0.1
|
|
|
|
41.2
|
|
Adjusted
EBITDA
|
|
$
|
32.5
|
|
|
$
|
98.4
|
|
|
$
|
28.8
|
|
|
$
|
39.0
|
|
|
$
|
(32.6)
|
|
|
$
|
166.1
|
|
Adjusted EBITDA margin
%
|
|
|
23.6
|
%
|
|
|
34.3
|
%
|
|
|
35.5
|
%
|
|
|
34.0
|
%
|
|
nm
|
|
|
|
26.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
$
|
23.4
|
|
|
$
|
4.8
|
|
|
$
|
12.3
|
|
|
$
|
1.4
|
|
|
$
|
1.1
|
|
|
$
|
43.0
|
|
__________
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Condensed Consolidated
Statements of Cash Flows
|
(UNAUDITED)
|
(in
millions)
|
|
|
|
For the Nine Months
Ended September 30,
|
|
|
|
2024
|
|
|
2023
|
|
Operating
Activities
|
|
|
|
|
|
|
Net earnings
|
|
$
|
86.1
|
|
|
$
|
71.6
|
|
Adjustments to
reconcile net earnings to net cash provided by operating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
45.4
|
|
|
|
41.2
|
|
Provision for expected
losses on accounts receivable
|
|
|
14.3
|
|
|
|
10.8
|
|
Share-based
compensation expense
|
|
|
19.2
|
|
|
|
17.1
|
|
Deferred income
taxes
|
|
|
(5.7)
|
|
|
|
(10.2)
|
|
Net pension plan
income
|
|
|
(0.8)
|
|
|
|
(0.5)
|
|
Gain on sale of
long-lived assets
|
|
|
(9.8)
|
|
|
|
(0.6)
|
|
Gain on sale of
investments in equity securities
|
|
|
(0.2)
|
|
|
|
(6.9)
|
|
Amortization of
operating lease right-of-use assets
|
|
|
6.9
|
|
|
|
9.5
|
|
Other
|
|
|
1.6
|
|
|
|
0.7
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
Receivables,
net
|
|
|
(40.2)
|
|
|
|
(37.0)
|
|
Prepaid expenses and
other current assets
|
|
|
0.4
|
|
|
|
1.8
|
|
Accounts
payable
|
|
|
—
|
|
|
|
(13.8)
|
|
Income taxes payable
and receivable
|
|
|
4.0
|
|
|
|
1.3
|
|
Accrued liabilities
and other
|
|
|
5.5
|
|
|
|
(22.1)
|
|
Operating lease
liabilities
|
|
|
(10.6)
|
|
|
|
(12.3)
|
|
Pension and other
postretirement benefits plans contributions
|
|
|
(1.4)
|
|
|
|
(1.4)
|
|
Net cash provided by
operating activities
|
|
|
114.7
|
|
|
|
49.2
|
|
Investing
Activities
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
(50.8)
|
|
|
|
(43.0)
|
|
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
|
|
|
(38.2)
|
|
|
|
(33.1)
|
|
Financing
Activities
|
|
|
|
|
|
|
Revolving facility
borrowings
|
|
|
159.5
|
|
|
|
218.0
|
|
Payments on revolving
facility borrowings
|
|
|
(159.5)
|
|
|
|
(221.5)
|
|
Treasury share
repurchases
|
|
|
(64.4)
|
|
|
|
(35.4)
|
|
Cash received for
common stock issuances
|
|
|
0.6
|
|
|
|
1.9
|
|
Finance lease
payments
|
|
|
(2.1)
|
|
|
|
(1.7)
|
|
Net cash used in
financing activities
|
|
|
(65.9)
|
|
|
|
(38.7)
|
|
Effect of exchange rate
on cash and cash equivalents
|
|
|
(0.1)
|
|
|
|
0.1
|
|
Net increase
(decrease) in cash and cash equivalents
|
|
|
10.5
|
|
|
|
(22.5)
|
|
Cash and cash
equivalents at beginning of year
|
|
|
23.1
|
|
|
|
34.2
|
|
Cash and cash
equivalents at end of period
|
|
$
|
33.6
|
|
|
$
|
11.7
|
|
Supplemental cash
flow information:
|
|
|
|
|
|
|
Income taxes paid (net
of refunds)
|
|
$
|
33.5
|
|
|
$
|
32.4
|
|
Interest
paid
|
|
$
|
10.7
|
|
|
$
|
12.8
|
|
Non-cash investing
activities:
|
|
|
|
|
|
|
Capitalized software
included in accounts payable
|
|
$
|
0.1
|
|
|
$
|
1.7
|
|
Non-cash consideration
from sale of investment in an equity security
|
|
$
|
—
|
|
|
$
|
2.9
|
|
Additional
Information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
September 30,
|
|
|
For the Nine Months
Ended
September 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net cash provided by
operating activities
|
|
$
|
86.4
|
|
|
$
|
80.5
|
|
|
$
|
114.7
|
|
|
$
|
49.2
|
|
Less: capital
expenditures
|
|
|
19.1
|
|
|
|
19.2
|
|
|
|
50.8
|
|
|
|
43.0
|
|
Free Cash
Flow
|
|
$
|
67.3
|
|
|
$
|
61.3
|
|
|
$
|
63.9
|
|
|
$
|
6.2
|
|
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 September 30, 2024
|
|
$
|
53.3
|
|
|
$
|
63.5
|
|
|
$
|
28.9
|
|
|
$
|
33.8
|
|
|
$
|
179.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended September 30, 2023
|
|
$
|
46.5
|
|
|
$
|
70.1
|
|
|
$
|
26.7
|
|
|
$
|
36.7
|
|
|
$
|
180.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
change
|
|
|
14.6
|
%
|
|
|
(9.4)
|
%
|
|
|
8.2
|
%
|
|
|
(7.9)
|
%
|
|
|
(0.3)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary
non-GAAP information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of changes in foreign exchange rates
|
|
|
—
|
|
|
|
—
|
|
|
|
0.4
|
%
|
|
|
—
|
|
|
|
0.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of the eBrevia disposition
|
|
|
(2.2)
|
%
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.6)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net organic sales
change
|
|
|
16.8
|
%
|
|
|
(9.4)
|
%
|
|
|
7.8
|
%
|
|
|
(7.9)
|
%
|
|
|
0.2
|
%
|
|
|
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 Nine Months
Ended September 30, 2024
|
|
$
|
163.6
|
|
|
$
|
268.4
|
|
|
$
|
84.5
|
|
|
$
|
109.1
|
|
|
$
|
625.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months
Ended September 30, 2023
|
|
$
|
137.9
|
|
|
$
|
287.1
|
|
|
$
|
81.1
|
|
|
$
|
114.6
|
|
|
$
|
620.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
change
|
|
|
18.6
|
%
|
|
|
(6.5)
|
%
|
|
|
4.2
|
%
|
|
|
(4.8)
|
%
|
|
|
0.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary
non-GAAP information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of changes in foreign exchange rates
|
|
|
—
|
|
|
|
—
|
|
|
|
0.2
|
%
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of the eBrevia disposition
|
|
|
(2.2)
|
%
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.5)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net organic sales
change
|
|
|
20.8
|
%
|
|
|
(6.5)
|
%
|
|
|
4.0
|
%
|
|
|
(4.8)
|
%
|
|
|
1.3
|
%
|
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 September 30, 2024
|
|
$
|
75.2
|
|
|
$
|
82.2
|
|
|
$
|
22.1
|
|
|
$
|
179.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended September 30, 2023
|
|
$
|
80.4
|
|
|
$
|
73.2
|
|
|
$
|
26.4
|
|
|
$
|
180.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
change
|
|
|
(6.5)
|
%
|
|
|
12.3
|
%
|
|
|
(16.3)
|
%
|
|
|
(0.3)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary
non-GAAP information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of changes in foreign exchange rates
|
|
|
—
|
|
|
|
0.1
|
%
|
|
|
—
|
|
|
|
0.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact
of the eBrevia disposition
|
|
|
—
|
|
|
|
(1.4)
|
%
|
|
|
—
|
|
|
|
(0.6)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net organic sales
change
|
|
|
(6.5)
|
%
|
|
|
13.6
|
%
|
|
|
(16.3)
|
%
|
|
|
0.2
|
%
|
|
|
Tech-enabled
Services
|
|
|
Software
Solutions
|
|
|
Print and
Distribution
|
|
|
Consolidated
|
|
Reported Net
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months
Ended September 30, 2024
|
|
$
|
260.3
|
|
|
$
|
248.1
|
|
|
$
|
117.2
|
|
|
$
|
625.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months
Ended September 30, 2023
|
|
$
|
263.3
|
|
|
$
|
219.0
|
|
|
$
|
138.4
|
|
|
$
|
620.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
change
|
|
|
(1.1)
|
%
|
|
|
13.3
|
%
|
|
|
(15.3)
|
%
|
|
|
0.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
(1.1)
|
%
|
|
|
14.6
|
%
|
|
|
(15.3)
|
%
|
|
|
1.3
|
%
|
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
|
|
|
|
September 30,
2024
|
|
|
September 30,
2024
|
|
|
June 30,
2024
|
|
|
March 31,
2024
|
|
|
December 31,
2023
|
|
Net
earnings
|
|
$
|
96.7
|
|
|
$
|
8.7
|
|
|
$
|
44.1
|
|
|
$
|
33.3
|
|
|
$
|
10.6
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
5.9
|
|
|
|
1.4
|
|
|
|
1.3
|
|
|
|
1.8
|
|
|
|
1.4
|
|
Share-based
compensation expense
|
|
|
24.6
|
|
|
|
6.7
|
|
|
|
7.4
|
|
|
|
5.1
|
|
|
|
5.4
|
|
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
|
|
|
(10.0)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(9.8)
|
|
|
|
(0.2)
|
|
Non-income tax,
net
|
|
|
(1.1)
|
|
|
|
(0.3)
|
|
|
|
(0.3)
|
|
|
|
(0.4)
|
|
|
|
(0.1)
|
|
Gain on investments in
equity securities
|
|
|
(0.5)
|
|
|
|
—
|
|
|
|
(0.3)
|
|
|
|
(0.1)
|
|
|
|
(0.1)
|
|
Depreciation and
amortization
|
|
|
60.9
|
|
|
|
17.2
|
|
|
|
14.3
|
|
|
|
13.9
|
|
|
|
15.5
|
|
Interest expense,
net
|
|
|
14.0
|
|
|
|
3.1
|
|
|
|
3.7
|
|
|
|
3.6
|
|
|
|
3.6
|
|
Investment and other
income, net
|
|
|
(1.1)
|
|
|
|
(0.3)
|
|
|
|
(0.1)
|
|
|
|
(0.3)
|
|
|
|
(0.4)
|
|
Income tax expense
(benefit)
|
|
|
28.0
|
|
|
|
6.7
|
|
|
|
17.1
|
|
|
|
8.1
|
|
|
|
(3.9)
|
|
Total Non-GAAP
adjustments
|
|
|
130.2
|
|
|
|
34.5
|
|
|
|
43.1
|
|
|
|
21.9
|
|
|
|
30.7
|
|
Adjusted
EBITDA
|
|
$
|
226.9
|
|
|
$
|
43.2
|
|
|
$
|
87.2
|
|
|
$
|
55.2
|
|
|
$
|
41.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech-enabled
services
|
|
$
|
333.9
|
|
|
$
|
75.2
|
|
|
$
|
102.2
|
|
|
$
|
82.9
|
|
|
$
|
73.6
|
|
Software
solutions
|
|
|
321.8
|
|
|
|
82.2
|
|
|
|
85.6
|
|
|
|
80.3
|
|
|
|
73.7
|
|
Print and
distribution
|
|
|
146.4
|
|
|
|
22.1
|
|
|
|
54.9
|
|
|
|
40.2
|
|
|
|
29.2
|
|
Total net
sales
|
|
$
|
802.1
|
|
|
$
|
179.5
|
|
|
$
|
242.7
|
|
|
$
|
203.4
|
|
|
$
|
176.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin
%
|
|
|
28.3
|
%
|
|
|
24.1
|
%
|
|
|
35.9
|
%
|
|
|
27.1
|
%
|
|
|
23.4
|
%
|
|
|
For the Twelve
Months Ended
|
|
|
For the Three Months
Ended
|
|
|
|
September 30,
2023
|
|
|
September 30,
2023
|
|
|
June 30,
2023
|
|
|
March 31,
2023
|
|
|
December 31,
2022
|
|
Net
earnings
|
|
$
|
82.5
|
|
|
$
|
18.1
|
|
|
$
|
37.7
|
|
|
$
|
15.8
|
|
|
$
|
10.9
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring,
impairment and other charges, net
|
|
|
11.5
|
|
|
|
(0.3)
|
|
|
|
(2.2)
|
|
|
|
10.9
|
|
|
|
3.1
|
|
Share-based
compensation expense
|
|
|
22.5
|
|
|
|
6.1
|
|
|
|
6.7
|
|
|
|
4.3
|
|
|
|
5.4
|
|
Accelerated rent
expense
|
|
|
1.2
|
|
|
|
—
|
|
|
|
0.1
|
|
|
|
0.5
|
|
|
|
0.6
|
|
Loss on sale of a
business
|
|
|
0.7
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.7
|
|
Disposition-related
expenses
|
|
|
0.1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.1
|
|
Gain on investments in
equity securities
|
|
|
(6.9)
|
|
|
|
—
|
|
|
|
(0.2)
|
|
|
|
(6.7)
|
|
|
|
—
|
|
Non-income tax,
net
|
|
|
(1.0)
|
|
|
|
(0.4)
|
|
|
|
(0.2)
|
|
|
|
(0.2)
|
|
|
|
(0.2)
|
|
Gain on sale of
long-lived assets
|
|
|
(0.6)
|
|
|
|
(0.2)
|
|
|
|
(0.1)
|
|
|
|
(0.3)
|
|
|
|
—
|
|
COVID-19 related
recoveries
|
|
|
(0.2)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.2)
|
|
Depreciation and
amortization
|
|
|
53.9
|
|
|
|
14.4
|
|
|
|
14.4
|
|
|
|
12.4
|
|
|
|
12.7
|
|
Interest expense,
net
|
|
|
15.5
|
|
|
|
4.1
|
|
|
|
4.6
|
|
|
|
3.5
|
|
|
|
3.3
|
|
Investment and other
income, net
|
|
|
(0.6)
|
|
|
|
(0.1)
|
|
|
|
(0.1)
|
|
|
|
(0.2)
|
|
|
|
(0.2)
|
|
Income tax
expense
|
|
|
26.8
|
|
|
|
7.7
|
|
|
|
13.6
|
|
|
|
2.4
|
|
|
|
3.1
|
|
Total Non-GAAP
adjustments
|
|
|
122.9
|
|
|
|
31.3
|
|
|
|
36.6
|
|
|
|
26.6
|
|
|
|
28.4
|
|
Adjusted
EBITDA
|
|
$
|
205.4
|
|
|
$
|
49.4
|
|
|
$
|
74.3
|
|
|
$
|
42.4
|
|
|
$
|
39.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech-enabled
services
|
|
$
|
331.8
|
|
|
$
|
80.4
|
|
|
$
|
104.5
|
|
|
$
|
78.4
|
|
|
$
|
68.5
|
|
Software
solutions
|
|
|
287.7
|
|
|
|
73.2
|
|
|
|
75.7
|
|
|
|
70.1
|
|
|
|
68.7
|
|
Print and
distribution
|
|
|
168.9
|
|
|
|
26.4
|
|
|
|
61.9
|
|
|
|
50.1
|
|
|
|
30.5
|
|
Total net
sales
|
|
$
|
788.4
|
|
|
$
|
180.0
|
|
|
$
|
242.1
|
|
|
$
|
198.6
|
|
|
$
|
167.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin
%
|
|
|
26.1
|
%
|
|
|
27.4
|
%
|
|
|
30.7
|
%
|
|
|
21.3
|
%
|
|
|
23.4
|
%
|
Donnelley Financial
Solutions, Inc. and Subsidiaries ("DFIN")
|
Debt and Liquidity
Summary
|
(UNAUDITED)
|
(in
millions)
|
|
Total
Liquidity
|
|
September 30,
2024
|
|
|
December 31,
2023
|
|
|
September 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
|
|
|
—
|
|
|
|
—
|
|
|
|
41.5
|
|
Impact on availability
related to outstanding
letters of credit
|
|
|
1.0
|
|
|
|
1.0
|
|
|
|
1.0
|
|
Amount used under the
Revolving Facility
|
|
|
1.0
|
|
|
|
1.0
|
|
|
|
42.5
|
|
|
|
|
|
|
|
|
|
|
|
Availability under the
Revolving Facility
|
|
|
299.0
|
|
|
|
299.0
|
|
|
|
257.5
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
33.6
|
|
|
|
23.1
|
|
|
|
11.7
|
|
|
|
|
|
|
|
|
|
|
|
Net Available
Liquidity
|
|
$
|
332.6
|
|
|
$
|
322.1
|
|
|
$
|
269.2
|
|
|
|
|
|
|
|
|
|
|
|
Term Loan A
Facility
|
|
$
|
125.0
|
|
|
$
|
125.0
|
|
|
$
|
125.0
|
|
Borrowings under the
Revolving Facility
|
|
|
—
|
|
|
|
—
|
|
|
|
41.5
|
|
Unamortized debt
issuance costs
|
|
|
(0.4)
|
|
|
|
(0.5)
|
|
|
|
(0.6)
|
|
Total debt
|
|
$
|
124.6
|
|
|
$
|
124.5
|
|
|
$
|
165.9
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA for the
twelve months ended September 30, 2024 and 2023, and the year ended
December 31, 2023
|
|
$
|
226.9
|
|
|
$
|
207.4
|
|
|
$
|
205.4
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Gross
Leverage (defined as total debt divided by Adjusted
EBITDA)
|
|
|
0.5
|
x
|
|
|
0.6
|
x
|
|
|
0.8
|
x
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net Debt
(defined as total debt less cash and cash equivalents)
|
|
|
91.0
|
|
|
|
101.4
|
|
|
|
154.2
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net
Leverage (defined as non-GAAP Net Debt divided by Adjusted
EBITDA)
|
|
|
0.4
|
x
|
|
|
0.5
|
x
|
|
|
0.8
|
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 September 30, 2024, there
were no 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
September 30, 2024 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-third-quarter-2024-results-302292058.html
SOURCE Donnelley Financial LLC