Continued growth in targeted markets and
outstanding gross margin improvement provided a strong finish to
fiscal 2024
Fiscal 2025 outlook indicates revenue growth
driven by Climate Solutions and strong earnings and margin
expansion across both segments
RACINE,
Wisc., May 21, 2024 /PRNewswire/ -- Modine (NYSE:
MOD), a diversified global leader in thermal management technology
and solutions, today reported financial results for the quarter and
fiscal year ended March 31, 2024.
Fourth Quarter Highlights:
- Net sales of $603.5 million
decreased 2 percent from the prior year, organic sales were
flat
- Operating income of $46.8 million
decreased $1.7 million from the prior
year, including $12.9 million of
restructuring expenses
- Adjusted EBITDA of $78.8 million
increased $13.3 million, or 20
percent, from the prior year
- Earnings per share of $0.48
decreased $1.21, largely due to the
reversal of a tax valuation allowance in the prior year
- Adjusted earnings per share of $0.77 increased $0.10, or 15 percent, from the prior year
Full Year Highlights:
- Net sales of $2.4 billion
increased 5 percent from the prior year
- Operating income of $240.7
million increased $90.3
million, or 60 percent, from the prior year
- Adjusted EBITDA of $314.3 million
increased $102.2 million, or 48
percent, from the prior year
- Earnings per share of $3.03
compared to $2.90 in the prior year,
and adjusted earnings per share of $3.25 increased $1.30, or 67 percent, from the prior year
Fiscal 2025 Outlook:
- Net sales growth between 5% to 10%
- Adjusted EBITDA growth of 16% to 22%, resulting in an Adjusted
EBITDA range of $365 million to
$385 million
- Adjusted earnings per share of $3.55 to $3.85
"Our fiscal 2024 results were among the best in the company's
history, clearly benefiting from our actions to transform Modine
and drive sustainable margin improvement," said Modine President and Chief Executive Officer,
Neil D. Brinker. "We delivered
another year of record sales and adjusted EBITDA, led by our data
center business with revenues increasing 69 percent from the prior
year. Performance Technologies showed tremendous improvement, with
gross margin increasing by 600 basis points to 20 percent in the
fourth quarter and delivering a gross margin of 18.2 percent for
the fiscal year. Our adjusted EBITDA margin of 13.1 percent in
fiscal 2024 was comfortably above the high end of the 10 to 12
percent range we laid out at our 2022 Investor Day. We continue to
track ahead of those initial expectations and expect these
improvements to continue into fiscal 2025."
Fourth Quarter Financial Results
Net sales decreased 2 percent to $603.5
million, compared with $618.1
million in the prior year, including a $24.2 million impact from businesses divested in
the third fiscal quarter. Organic sales were flat compared with the
prior year.
Gross profit increased 21 percent to $135.3 million and gross margin improved by 420
basis points to 22.4 percent, primarily due to the benefits from
ongoing 80/20 initiatives, higher average selling prices, lower
material costs and favorable sales mix.
Selling, general and administrative ("SG&A") expenses
increased $14.7 million to
$75.6 million. The increase was
primarily due to higher compensation-related expenses, including
higher incentive compensation driven by improved financial results
and acquisition and integration costs.
Operating income was $46.8
million, compared to $48.5
million in the prior year. The decrease was driven by higher
SG&A and restructuring expenses as compared to the prior year,
partially offset by higher gross profit. During the fourth quarter
of fiscal 2024, the Company recorded $12.9
million of restructuring expenses, primarily related to
targeted headcount reductions to reduce overhead costs by
consolidating technical services, and $4.1
million of acquisition and integration costs. During the
fourth quarter of fiscal 2023, the Company recorded $2.8 million of restructuring expenses, and
environmental charges of $0.4
million. Adjusted EBITDA, which excludes restructuring
expenses, certain other charges, and depreciation and amortization
expense, was $78.8 million, an
increase of $13.3 million, or 20
percent, compared with $65.5 million
in the prior year.
Earnings per share was $0.48,
compared with $1.69 in the prior
year. This decrease was primarily due to the reversal of a tax
valuation allowance in the prior year. Adjusted earnings per
share was $0.77, compared with
adjusted earnings per share of $0.67
in the prior year. This improvement of $0.10, or 15 percent, was primarily driven by
higher gross profit.
Fourth Quarter Segment Review
- Climate Solutions segment sales were $264.5 million, compared with $263.0 million one year ago, an increase of 1
percent. This increase was driven by higher sales of data center
cooling products including the impact from the acquisition of Scott
Springfield Manufacturing on March 1,
2024, partially offset by lower sales of heat transfer
products. The segment reported gross margin of 25.9 percent, which
was 270 basis points higher than the prior year, primarily due to
favorable sales mix and improved operating efficiencies. The
segment reported operating income of $39.2
million, a 15 percent increase from the prior year. Adjusted
EBITDA was $47.5 million, an increase
of $5.7 million, or 14 percent, from
the prior year.
- Performance Technologies segment sales were $344.4 million, compared with $364.1 million one year ago, a decrease of 5
percent. Excluding the impact of divestitures, organic sales grew 2
percent. This increase primarily resulted from higher sales to
off-highway and specialty vehicle customers partially offset by
lower sales to automotive customers. The segment reported gross
margin of 20.0 percent, up 600 basis points from the prior year.
The segment reported operating income of $26.6 million, a $2.1
million improvement compared to the prior year, primarily
due to higher gross profit partially offset by higher SG&A and
restructuring expenses as compared to the prior year. Adjusted
EBITDA was $46.1 million, an increase
of $12.8 million, or 38 percent, from
the prior year.
Full-Year Financial Results
Net sales increased 5 percent to $2,407.8
million. The increase was driven by higher sales in both
segments, with particularly strong gains in sales of data center
products. Gross margin increased 490 basis points to 21.8 percent,
primarily due to higher average selling prices, lower material
costs, and improved operating efficiencies, partially offset by
higher labor and inflationary costs, as compared to the prior
year.
The Company reported operating income of $240.7 million compared to $150.4 million in the prior year, an improvement
of $90.3 million, or 60 percent.
During fiscal 2024, the Company recorded a $4.0 million gain on the sale of German
automotive businesses, $15.0 million
in restructuring expenses, and $6.5
million of other charges including acquisition-related costs
and environmental charges. During fiscal 2023, the Company recorded
restructuring expenses and other charges totaling $7.2 million. Excluding these items and
depreciation and amortization expense, adjusted EBITDA was
$314.3 million in fiscal 2024
and $212.1 million in fiscal 2023, an
improvement of $102.2 million, or
48%. Earnings per share in fiscal 2024 was $3.03 compared with $2.90 in fiscal 2023, and adjusted earnings per
share in fiscal 2024 was $3.25,
compared with $1.95 in fiscal
2023.
Balance Sheet & Liquidity
Net cash provided by operating activities for the year ended
March 31, 2024 was $214.6 million, an increase of $107.1 million compared to the prior year. Free
cash flow for the year ended March 31,
2024 was $126.9 million, an
improvement of $70.1 million from the
prior year, primarily resulting from higher operating earnings and
favorable net changes in working capital as compared to the prior
year. Cash payments for restructuring activities, acquisition and
integration costs, environmental costs and certain other items
during the year ended March 31, 2024
totaled $14.2 million.
Total debt was $431.6 million as
of March 31, 2024. Cash and cash
equivalents at March 31, 2024 were
$60.1 million. Net debt was
$371.5 million as of March 31, 2024, an increase of $85.9 million from the end of fiscal 2023.
This increase was primarily due to incremental borrowings to fund
the acquisition of Scott Springfield Manufacturing in the fourth
quarter of fiscal 2024, partially offset by free cash flow
generated throughout fiscal 2024.
Outlook
"Our strong fiscal 2024 results and the redeployment of capital
to our highest return opportunities provide momentum as we enter
fiscal 2025," added Brinker. "The Climate Solutions segment will
continue to leverage revenue growth in our targeted markets, along
with the benefit of our most recent acquisition of Scott
Springfield Manufacturing. Supported by a strong backlog and
pipeline, we are adding additional data center manufacturing
capacity in the US, Canada and in
the UK to ensure that we can meet demand from our customers in the
future. Our Performance Technologies segment will remain focused on
driving favorable changes in the mix of revenue, resulting in
higher margins and earnings. Overall, we expect revenue growth to
be driven by continued strength in the data center market and
growth in other targeted markets, partially offset by lower sales
resulting from the impact of Performance Technologies divestitures
and other planned reductions. We expect further margin improvements
in both segments as we leverage 80/20 to focus our investments,
improve our sales mix, and increase our operational efficiency. I
am proud of what this team has accomplished, and am confident that
our strategies will result in further improvements as we work to
meet our commitments and reach our goals."
Based on current exchange rates and market outlook, Modine
provides its outlook for fiscal 2025:
Fiscal
2025
|
Current
Outlook
|
Net
Sales
|
+5% to 10%
|
Adjusted
EBITDA
|
$365 to $385
million
|
Adjusted
EPS
|
$3.55 to
$3.85
|
Conference Call and Webcast
Modine will conduct a conference call and live webcast, with a
slide presentation, on Wednesday, May 22,
2024 at 10:00 a.m. Central
Time (11:00 a.m. Eastern Time)
to discuss its fourth quarter and fiscal year 2024 financial
results. The webcast and accompanying slides will be available on
the Investor Relations section of the Modine website at
www.modine.com. Participants are encouraged to log on to the
webcast and conference call about ten minutes prior to the start of
the event. A replay of the audio and slides will be available on
the Investor Relations section of the Modine website at
www.modine.com on or after May 22,
2024. A call-in replay will be available through midnight on
May 29, 2024 at 877-660-6853,
(international replay 201-612-7415); Conference ID# 13745088. The
Company will post a transcript of the call on its website on or
after May 28, 2024.
About Modine
At Modine, we are Engineering a Cleaner, Healthier World™.
Building on more than 100 years of excellence in thermal
management, we provide trusted systems and solutions that improve
air quality and conserve natural resources. More than 11,000
employees are at work in every corner of the globe, delivering the
solutions our customers need, where they need them. Our Climate
Solutions and Performance Technologies segments support our purpose
by improving air quality, reducing energy and water consumption,
lowering harmful emissions and enabling cleaner running vehicles
and environmentally friendly refrigerants. Modine is a global
company headquartered in Racine,
Wisconsin (U.S.), with operations in North America, South
America, Europe and
Asia. For more information about
Modine, visit www.modine.com.
Forward-Looking Statements
This press release contains statements, including information
about future financial performance and market conditions,
accompanied by phrases such as "believes," "estimates," "expects,"
"plans," "anticipates," "intends," "projects," and other similar
"forward-looking" statements, as defined in the Private Securities
Litigation Reform Act of 1995. Modine's actual results, performance
or achievements may differ materially from those expressed or
implied in these statements because of certain risks and
uncertainties, including, but not limited to those described under
"Risk Factors" in Item 1A of Part I of the Company's Annual Report
on Form 10-K for the year ended March 31,
2023 and under Forward-Looking Statements in Item 7 of Part
II of that same report and in the Company's Quarterly Report on
Form 10-Q for the quarters ended June 30,
2023, September 30, 2023, and
December 31, 2023. Other risks and
uncertainties include, but are not limited to, the following: the
impact of potential adverse developments or disruptions in the
global economy and financial markets, including impacts related to
inflation, energy costs, supply chain challenges or supplier
constraints, tariffs, sanctions and other trade issues or
cross-border trade restrictions; the impact of other economic,
social and political conditions, changes and challenges in the
markets where we operate and compete, including foreign currency
exchange rate fluctuations, increases in interest rates or
tightening of the credit markets, recession or recovery therefrom,
restrictions associated with importing and exporting and foreign
ownership, public health crises, and the general uncertainties,
including the impact on demand for our products and the markets we
serve from regulatory and/or policy changes that have been or may
be implemented in the U.S. or abroad, including those related to
tax and trade, climate change, COVID-19 or future public health
threats, and military conflicts, including the current conflicts in
Ukraine and in the Middle East and heightened tensions in the Red
Sea; the overall health and pricing focus of our customers; our
ability to successfully realize anticipated benefits, including
improved profit margins and cash flow, from our strategic
initiatives and our application of 80/20 principles across our
businesses; our ability to be at the forefront of technological
advances and the impacts of any changes in the adoption rate of
technologies that we expect to drive sales growth; our ability to
accelerate growth organically and through acquisitions and
successfully integrate acquired businesses; our ability to
effectively and efficiently manage our operations in response to
sales volume changes, including maintaining adequate production
capacity to meet demand in our growing businesses while also
completing restructuring activities and realizing benefits thereof;
our ability to fund our global liquidity requirements efficiently
and comply with the financial covenants in our credit agreements;
operational inefficiencies as a result of product or program
launches, unexpected volume increases or decreases, product
transfers and warranty claims; the impact on Modine of any
significant increases in commodity prices, particularly aluminum,
copper, steel and stainless steel (nickel) and other purchased
components and related costs, and our ability to adjust product
pricing in response to any such increases; our ability to recruit
and maintain talent in managerial, leadership, operational and
administrative functions and to mitigate increased labor costs; our
ability to protect our proprietary information and intellectual
property from theft or attack; the impact of any substantial
disruption or material breach of our information technology ("IT")
systems; the impact of a material weakness identified in our
internal controls related to IT system access in Europe on our financial reporting process;
costs and other effects of environmental investigation, remediation
or litigation and the increasing emphasis on environmental, social
and corporate governance matters; our ability to realize the
benefits of deferred tax assets; and other risks and uncertainties
identified in our public filings with the U.S. Securities and
Exchange Commission. Forward-looking statements are as of the date
of this press release, and we do not assume any obligation to
update any forward-looking statements.
Non-GAAP Financial Disclosures
Adjusted EBITDA, adjusted EBITDA margin, adjusted earnings per
share, net debt, free cash flow, organic sales and organic sales
growth (which are defined below) as used in this press release are
not measures that are defined in generally accepted accounting
principles (GAAP). These non-GAAP measures are used by management
as performance measures to evaluate the Company's overall financial
performance and liquidity. These measures are not, and should not
be viewed as, substitutes for the applicable GAAP measures, and may
be different from similarly-titled measures used by other
companies.
Definition – Adjusted EBITDA and adjusted EBITDA
margin
The Company defines adjusted EBITDA as net earnings excluding
interest expense, the provision or benefit for income taxes,
depreciation and amortization expenses, other income and expense,
restructuring expenses, acquisition and integration costs, and
certain other gains or charges. Adjusted EBITDA margin
represents adjusted EBITDA as a percentage of net sales. The
Company believes that adjusted EBITDA and adjusted EBITDA margin
provide relevant measures of profitability and earnings power. The
Company views these financial metrics as being useful in assessing
operating performance from period to period by excluding certain
items that it believes are not representative of its core business.
Adjusted EBITDA, when calculated for the business segments, is
defined as GAAP operating income excluding depreciation and
amortization expenses, restructuring expenses, and certain other
gains or charges.
Definition – Adjusted earnings per share
Diluted earnings per share plus restructuring expenses,
acquisition and integration costs, and excluding changes in income
tax valuation allowances and certain other gains or charges.
Adjusted earnings per share is an overall performance measure, not
including costs associated with restructuring and acquisitions and
certain other gains or charges.
Definition – Net debt
The sum of debt due within one year and long-term debt, less
cash and cash equivalents. Net debt is an indicator of the
Company's debt position after considering on-hand cash
balances.
Definition – Free cash flow
Free cash flow represents net cash provided by operating
activities less expenditures for property, plant and equipment.
Free cash flow presents cash generated from operations during the
period that is available for strategic capital decisions.
Definition – Organic sales and organic sales growth
Net sales and net sales growth can be impacted by acquisitions,
dispositions, and foreign currency exchange rate
fluctuations. The Company defines organic sales as external
net sales excluding the impact of acquisitions and the effects of
foreign currency exchange rate fluctuations. Organic sales
growth represents the percentage change of organic sales compared
to prior year external net sales, excluding the impact of
dispositions. The effect of exchange rate changes is
calculated by using the same foreign currency exchange rates as
those used to translate financial data for the prior period.
The Company adjusts for acquisitions and dispositions by excluding
net sales in the current and prior periods, respectively, for which
there are no comparable sales in the reported periods. These
sales growth measures provide a more consistent indication of our
performance, without the effects of foreign currency exchange rate
fluctuations or acquisitions and dispositions.
Forward-looking non-GAAP financial measures
The Company's fiscal 2025 guidance includes adjusted EBITDA and
adjusted earnings per share, as defined above, which are non-GAAP
financial measures. The full-year fiscal 2025 guidance includes the
Company's estimates for interest expense of approximately
$28 to $30
million, a provision for income taxes of approximately
$64 to $68
million, and depreciation and amortization expense of
approximately $80 to $84 million. The non-GAAP financial measures also
exclude certain cash and non-cash expenses or gains. These expenses
and gains may be significant and include items such as
restructuring expenses (including severance costs and plant
consolidation and relocation expenses), acquisition and integration
costs, impairment charges and certain other items. Beyond a
$1.6 million inventory purchase
accounting adjustment related to the acquisition of Scott
Springfield Manufacturing, which we expect to charge to cost of
sales during the first quarter of fiscal 2025, estimates of these
expenses and gains for fiscal 2025 are not available due to the low
visibility and unpredictability of these items.
Modine Manufacturing
Company
|
|
|
|
|
|
|
|
Consolidated
statements of operations (unaudited)
|
|
|
|
|
|
|
|
(In millions, except
per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31,
|
|
Twelve months ended
March 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net sales
|
$
603.5
|
|
$
618.1
|
|
$
2,407.8
|
|
$
2,297.9
|
Cost of
sales
|
468.2
|
|
505.9
|
|
1,882.2
|
|
1,908.5
|
Gross
profit
|
135.3
|
|
112.2
|
|
525.6
|
|
389.4
|
Selling, general &
administrative expenses
|
75.6
|
|
60.9
|
|
273.9
|
|
234.0
|
Restructuring
expenses
|
12.9
|
|
2.8
|
|
15.0
|
|
5.0
|
Gain on sale of
assets
|
-
|
|
-
|
|
(4.0)
|
|
-
|
Operating
income
|
46.8
|
|
48.5
|
|
240.7
|
|
150.4
|
Interest
expense
|
(6.3)
|
|
(6.0)
|
|
(24.1)
|
|
(20.7)
|
Other expense –
net
|
(1.0)
|
|
(0.3)
|
|
(2.0)
|
|
(4.4)
|
Earnings before
income taxes
|
39.5
|
|
42.2
|
|
214.6
|
|
125.3
|
(Provision) benefit for
income taxes
|
(13.4)
|
|
48.1
|
|
(51.2)
|
|
28.3
|
Net
earnings
|
26.1
|
|
90.3
|
|
163.4
|
|
153.6
|
Net earnings
attributable to noncontrolling interest
|
(0.3)
|
|
(0.4)
|
|
(1.9)
|
|
(0.5)
|
Net earnings
attributable to Modine
|
$
25.8
|
|
$
89.9
|
|
$
161.5
|
|
$
153.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share
attributable to Modine shareholders – diluted
|
$
0.48
|
|
$
1.69
|
|
$
3.03
|
|
$
2.90
|
|
|
|
|
|
|
|
|
Weighted-average shares
outstanding – diluted
|
53.8
|
|
53.1
|
|
53.4
|
|
52.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed
consolidated balance sheets (unaudited)
|
|
|
|
|
(In
millions)
|
|
|
|
|
|
|
|
|
March 31,
2024
|
|
March 31,
2023
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
60.1
|
|
$
67.1
|
|
|
|
|
Trade
receivables
|
422.9
|
|
398.0
|
|
|
|
|
Inventories
|
357.9
|
|
324.9
|
|
|
|
|
Other current
assets
|
53.1
|
|
56.4
|
|
|
|
|
Total current
assets
|
894.0
|
|
846.4
|
|
|
|
|
Property, plant and
equipment – net
|
365.7
|
|
314.5
|
|
|
|
|
Intangible assets –
net
|
188.3
|
|
81.1
|
|
|
|
|
Goodwill
|
230.9
|
|
165.6
|
|
|
|
|
Deferred income
taxes
|
75.1
|
|
83.7
|
|
|
|
|
Other noncurrent
assets
|
97.5
|
|
74.6
|
|
|
|
|
Total
assets
|
$
1,851.5
|
|
$
1,565.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders'
equity
|
|
|
|
|
|
|
|
Debt due within one
year
|
$
31.7
|
|
$
23.4
|
|
|
|
|
Accounts
payable
|
283.4
|
|
332.8
|
|
|
|
|
Other current
liabilities
|
230.7
|
|
150.9
|
|
|
|
|
Total current
liabilities
|
545.8
|
|
507.1
|
|
|
|
|
Long-term
debt
|
399.9
|
|
329.3
|
|
|
|
|
Other noncurrent
liabilities
|
150.3
|
|
129.9
|
|
|
|
|
Total
liabilities
|
1,096.0
|
|
966.3
|
|
|
|
|
Total equity
|
755.5
|
|
599.6
|
|
|
|
|
Total liabilities
& equity
|
$
1,851.5
|
|
$
1,565.9
|
|
|
|
|
Modine Manufacturing Company
|
|
|
|
|
|
Condensed consolidated statements of cash flows
(unaudited)
|
|
|
|
|
|
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended
March 31,
|
|
2024
|
|
2023
|
Cash flows from operating
activities:
|
|
|
|
|
|
Net earnings
|
$
163.4
|
|
$
153.6
|
Adjustments to
reconcile net earnings to net cash provided by
|
|
|
|
|
|
operating
activities:
|
|
|
|
|
|
Depreciation and
amortization
|
|
56.1
|
|
|
54.5
|
Gain on sale of
assets
|
|
(4.0)
|
|
|
-
|
Stock-based
compensation expense
|
|
10.8
|
|
|
6.6
|
Deferred income
taxes
|
|
6.2
|
|
|
(59.6)
|
Other –
net
|
|
6.1
|
|
|
4.8
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
Trade accounts
receivable
|
|
(8.3)
|
|
|
(40.7)
|
Inventories
|
|
(17.3)
|
|
|
(49.4)
|
Accounts
payable
|
|
(59.1)
|
|
|
10.2
|
Accrued compensation
and employee benefits
|
|
15.2
|
|
|
6.4
|
Other assets
|
|
12.0
|
|
|
19.6
|
Other
liabilities
|
|
33.5
|
|
|
1.5
|
Net cash provided by operating
activities
|
|
214.6
|
|
|
107.5
|
|
|
|
|
|
|
Cash flows from investing
activities:
|
|
|
|
|
|
Expenditures for
property, plant and equipment
|
|
(87.7)
|
|
|
(50.7)
|
Business acquisitions,
net of cash acquired
|
|
(186.2)
|
|
|
-
|
Purchase of TMGcore,
Inc. technology and related assets
|
|
(12.0)
|
|
|
-
|
Proceeds from (payments
for) disposition of assets
|
|
(0.8)
|
|
|
0.3
|
Other – net
|
|
3.3
|
|
|
-
|
Net cash used for investing
activities
|
|
(283.4)
|
|
|
(50.4)
|
|
|
|
|
|
|
Cash flows from financing
activities:
|
|
|
|
|
|
Net increase (decrease)
in debt
|
|
78.4
|
|
|
(26.1)
|
Purchase of treasury
stock under share repurchase program
|
|
(13.3)
|
|
|
(7.3)
|
Other –
net
|
|
(2.4)
|
|
|
0.1
|
Net cash provided by (used for) financing
activities
|
|
62.7
|
|
|
(33.3)
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash
|
|
(0.8)
|
|
|
(2.0)
|
|
|
|
|
|
|
Net (decrease) increase in cash, cash equivalents and
restricted cash
|
|
(6.9)
|
|
|
21.8
|
|
|
|
|
|
|
Cash, cash equivalents
and restricted cash - beginning of period
|
|
67.2
|
|
|
45.4
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash - end of
period
|
$
60.3
|
|
$
67.2
|
|
|
|
|
|
|
|
|
|
|
|
|
Modine Manufacturing Company
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating results
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31,
|
|
Twelve months ended
March 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
Climate
Solutions
|
$
264.5
|
|
$
263.0
|
|
$
1,054.6
|
|
$
1,011.9
|
Performance
Technologies
|
344.4
|
|
|
364.1
|
|
|
1,378.0
|
|
|
1,316.2
|
Segment total
|
608.9
|
|
|
627.1
|
|
|
2,432.6
|
|
|
2,328.1
|
Corporate and
eliminations
|
(5.4)
|
|
|
(9.0)
|
|
|
(24.8)
|
|
|
(30.2)
|
Net sales
|
$
603.5
|
|
$
618.1
|
|
$
2,407.8
|
|
$
2,297.9
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31,
|
|
Twelve months ended
March 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Gross
profit:
|
$'s
|
% of
sales
|
|
$'s
|
% of
sales
|
|
$'s
|
% of
sales
|
|
$'s
|
% of
sales
|
Climate
Solutions
|
$
68.5
|
25.9 %
|
|
$
61.1
|
23.2 %
|
|
$
275.4
|
26.1 %
|
|
$
223.6
|
22.1 %
|
Performance
Technologies
|
68.7
|
20.0 %
|
|
50.9
|
14.0 %
|
|
251.1
|
18.2 %
|
|
166.1
|
12.6 %
|
Segment total
|
137.2
|
22.5 %
|
|
112.0
|
17.9 %
|
|
526.5
|
21.6 %
|
|
389.7
|
16.7 %
|
Corporate and
eliminations
|
(1.9)
|
-
|
|
0.2
|
-
|
|
(0.9)
|
-
|
|
(0.3)
|
-
|
Gross profit
|
$
135.3
|
22.4 %
|
|
$
112.2
|
18.2 %
|
|
$
525.6
|
21.8 %
|
|
$
389.4
|
16.9 %
|
|
|
|
|
|
Three months ended
March 31,
|
|
Twelve months ended
March 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operating
income:
|
|
|
|
|
|
|
|
|
|
|
|
Climate
Solutions
|
$
39.2
|
|
$
34.2
|
|
$
166.9
|
|
$
124.1
|
Performance
Technologies
|
|
26.6
|
|
|
24.5
|
|
|
123.4
|
|
|
65.6
|
Segment total
|
|
65.8
|
|
|
58.7
|
|
|
290.3
|
|
|
189.7
|
Corporate and
eliminations
|
|
(19.0)
|
|
|
(10.2)
|
|
|
(49.6)
|
|
|
(39.3)
|
Operating income
|
$
46.8
|
|
$
48.5
|
|
$
240.7
|
|
$
150.4
|
Modine Manufacturing
Company
|
|
|
|
|
|
|
|
|
Adjusted financial
results (unaudited)
|
|
|
|
|
|
|
|
|
(In millions, except
per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31,
|
|
Twelve months ended
March 31,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
Net earnings
|
$
26.1
|
|
$
90.3
|
|
$
163.4
|
|
$
153.6
|
|
Interest
expense
|
6.3
|
|
6.0
|
|
24.1
|
|
20.7
|
|
Provision (benefit) for
income taxes
|
13.4
|
|
(48.1)
|
|
51.2
|
|
(28.3)
|
|
Depreciation and
amortization expense
|
15.0
|
|
13.8
|
|
56.1
|
|
54.5
|
|
Other expense –
net
|
1.0
|
|
0.3
|
|
2.0
|
|
4.4
|
|
Restructuring expenses
(a)
|
12.9
|
|
2.8
|
|
15.0
|
|
5.0
|
|
Gain on sale of assets
(b)
|
-
|
|
-
|
|
(4.0)
|
|
-
|
|
Acquisition and
integration costs (c)
|
4.1
|
|
-
|
|
4.1
|
|
-
|
|
Environmental charges
(d)
|
-
|
|
0.4
|
|
2.4
|
|
2.2
|
|
Adjusted
EBITDA
|
$
78.8
|
|
$
65.5
|
|
$
314.3
|
|
$
212.1
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share
attributable to Modine shareholders - diluted
|
$
0.48
|
|
$
1.69
|
|
$
3.03
|
|
$
2.90
|
|
Restructuring expenses
(a)
|
0.23
|
|
0.05
|
|
0.26
|
|
0.08
|
|
Gain on sale of assets
(b)
|
-
|
|
-
|
|
(0.13)
|
|
-
|
|
Acquisition and
integration costs (c)
|
0.06
|
|
-
|
|
0.06
|
|
-
|
|
Environmental charges
(d)
|
-
|
|
0.01
|
|
0.03
|
|
0.04
|
|
Debt amendment costs
(e)
|
-
|
|
-
|
|
-
|
|
0.01
|
|
Tax valuation
allowances (f)
|
-
|
|
(1.08)
|
|
-
|
|
(1.08)
|
|
Adjusted earnings
per share
|
$
0.77
|
|
$
0.67
|
|
$
3.25
|
|
$
1.95
|
|
|
|
|
|
|
|
|
|
|
(a)
Restructuring expenses primarily consist of employee severance
expenses related to targeted headcount reductions and equipment
transfer costs. The restructuring expenses
recorded during the fourth quarter of
fiscal 2024 primarily relate to severance expenses associated with
the pending closure of a technical service center in Europe within
the
Performance Technologies segment.
The tax benefit related to restructuring expenses during the fourth
quarter of fiscal 2024 and fiscal 2023 was $0.5 million and $0.3
million,
respectively. The tax benefit
related to restructuring expenses during fiscal 2024 and fiscal
2023 was $1.0 million and $0.6 million,
respectively.
|
|
(b)
The Company's sale of three
automotive businesses based in Germany closed on October 31,
2023. As a result of the sale, the Company recorded a $4.0
million gain on sale
at Corporate during the third quarter of
fiscal 2024. The tax benefit associated with the sale totaled
$3.1 million.
|
|
(c) On March 1, 2024, the Company acquired Scott
Springfield Manufacturing, a leading provider of air handling units
for the data center, telecommunications, healthcare, and
aerospace
markets. In addition, the Company
purchased liquid immersion cooling technology from TMGcore, Inc. in
January 2024. Acquisition and integration costs in fiscal
2024, recorded
as SG&A expenses at Corporate,
primarily include fees for i) transaction advisors, ii) legal,
accounting, and other professional services, and iii) incremental
costs directly associated
with integration activities. In
addition, the adjustment includes $1.6 million, also recorded at
Corporate, for the impact of an inventory purchase accounting
adjustment. The Company
wrote up acquired inventory to its
estimated fair value and is charging the write-up to cost of sales
as the underlying inventory is sold. The tax benefit related
to the acquisition-
related costs and adjustments for fiscal
2024 was $0.8 million.
|
|
(d) Environmental charges, including related legal costs,
are recorded as SG&A expenses at Corporate and relate to a
previously-owned U.S. manufacturing facility. The tax
benefit
related to environmental charges during
fiscal 2024 and fiscal 2023 was $0.6 million and $0,
respectively.
|
|
(e)
In fiscal 2023, the Company amended
and extended its primary debt agreement in the U.S. In
connection with the credit agreement modification, the Company
recorded
$0.7 million of costs as interest expense
during the third quarter of fiscal 2023. There was no tax
benefit associated with these costs.
|
|
(f) During the fourth quarter of fiscal 2023, the Company
reversed the valuation allowance on certain deferred tax assets in
the U.S. As a result, the Company recorded an income tax
benefit of $57.3
million.
|
|
Modine Manufacturing
Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment adjusted
financial results (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31, 2024
|
|
Three months ended
March 31, 2023
|
|
|
Climate
Solutions
|
|
Performance
Technologies
|
|
Corporate and
eliminations
|
|
Total
|
|
Climate
Solutions
|
|
Performance
Technologies
|
|
Corporate and
eliminations
|
|
Total
|
Operating
income
|
|
$ 39.2
|
|
$
26.6
|
|
$
(19.0)
|
|
$
46.8
|
|
$
34.2
|
|
$
24.5
|
|
$
(10.2)
|
|
$
48.5
|
Depreciation and
amortization expense
|
|
7.0
|
|
7.9
|
|
0.1
|
|
15.0
|
|
5.7
|
|
7.9
|
|
0.2
|
|
13.8
|
Restructuring expenses
(a)
|
|
1.3
|
|
11.6
|
|
-
|
|
12.9
|
|
1.9
|
|
0.9
|
|
-
|
|
2.8
|
Acquisition and
integration costs (a)
|
|
-
|
|
-
|
|
4.1
|
|
4.1
|
|
-
|
|
-
|
|
-
|
|
-
|
Environmental charges
(a)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
0.4
|
|
0.4
|
Adjusted
EBITDA
|
|
$ 47.5
|
|
$
46.1
|
|
$
(14.8)
|
|
$
78.8
|
|
$
41.8
|
|
$
33.3
|
|
$
(9.6)
|
|
$
65.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
sales
|
|
$ 264.5
|
|
$
344.4
|
|
$
(5.4)
|
|
$
603.5
|
|
$ 263.0
|
|
$
364.1
|
|
$
(9.0)
|
|
$
618.1
|
Adjusted EBITDA
margin
|
|
18.0 %
|
|
13.4 %
|
|
|
|
13.1 %
|
|
15.9 %
|
|
9.1 %
|
|
|
|
10.6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended
March 31, 2024
|
|
Twelve months ended
March 31, 2023
|
|
|
Climate
Solutions
|
|
Performance
Technologies
|
|
Corporate and
eliminations
|
|
Total
|
|
Climate
Solutions
|
|
Performance
Technologies
|
|
Corporate and
eliminations
|
|
Total
|
Operating
income
|
|
$ 166.9
|
|
$
123.4
|
|
$
(49.6)
|
|
$
240.7
|
|
$ 124.1
|
|
$
65.6
|
|
$
(39.3)
|
|
$
150.4
|
Depreciation and
amortization expense
|
|
23.5
|
|
31.7
|
|
0.9
|
|
56.1
|
|
21.7
|
|
31.8
|
|
1.0
|
|
54.5
|
Restructuring expenses
(a)
|
|
3.0
|
|
12.0
|
|
-
|
|
15.0
|
|
2.2
|
|
2.8
|
|
-
|
|
5.0
|
Gain on sale of assets
(a)
|
|
-
|
|
-
|
|
(4.0)
|
|
(4.0)
|
|
-
|
|
-
|
|
-
|
|
-
|
Acquisition and
integration costs (a)
|
|
-
|
|
-
|
|
4.1
|
|
4.1
|
|
-
|
|
-
|
|
-
|
|
-
|
Environmental charges
(a)
|
|
-
|
|
-
|
|
2.4
|
|
2.4
|
|
-
|
|
-
|
|
2.2
|
|
2.2
|
Adjusted
EBITDA
|
|
$ 193.4
|
|
$
167.1
|
|
$
(46.2)
|
|
$
314.3
|
|
$ 148.0
|
|
$
100.2
|
|
$
(36.1)
|
|
$
212.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
sales
|
|
$
1,054.6
|
|
$
1,378.0
|
|
$
(24.8)
|
|
$
2,407.8
|
|
$
1,011.9
|
|
$
1,316.2
|
|
$
(30.2)
|
|
$
2,297.9
|
Adjusted EBITDA
margin
|
|
18.3 %
|
|
12.1 %
|
|
|
|
13.1 %
|
|
14.6 %
|
|
7.6 %
|
|
|
|
9.2 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
See the Adjusted EBITDA reconciliation
above for information on restructuring expenses and other
adjustments.
|
|
|
|
|
Modine Manufacturing
Company
|
|
|
|
|
|
|
|
Net debt
(unaudited)
|
|
|
|
|
|
|
|
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2024
|
|
March 31,
2023
|
|
|
|
|
Debt due within one
year
|
$
31.7
|
|
$
23.4
|
|
|
|
|
Long-term
debt
|
399.9
|
|
329.3
|
|
|
|
|
Total debt
|
431.6
|
|
352.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: cash and cash
equivalents
|
60.1
|
|
67.1
|
|
|
|
|
Net
debt
|
$
371.5
|
|
$
285.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow
(unaudited)
|
|
|
|
|
|
|
|
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31,
|
|
Twelve months ended
March 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net cash provided by
operating activities
|
$
39.6
|
|
$
39.6
|
|
$
214.6
|
|
$
107.5
|
Expenditures for
property, plant and equipment
|
(43.9)
|
|
(15.5)
|
|
(87.7)
|
|
(50.7)
|
Free cash
flow
|
$
(4.3)
|
|
$
24.1
|
|
$
126.9
|
|
$
56.8
|
Modine Manufacturing
Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic sales and
organic sales growth (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31, 2024
|
|
Three months
ended March 31, 2023
|
|
|
|
External
Sales
|
|
Effect of
Exchange Rate
Changes
|
|
Effect of
Acquisitions
|
|
Organic
Sales
|
|
External
Sales
|
|
Effect of
Dispositions
|
|
Sales
Excluding
Dispositions
|
|
Organic
Sales
Growth
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Climate
Solutions
|
$
264.5
|
|
$
(2.0)
|
|
$
(9.8)
|
|
$
252.7
|
|
$
262.9
|
|
$
-
|
|
$
262.9
|
|
-4 %
|
Performance
Technologies
|
339.0
|
|
(0.4)
|
|
-
|
|
338.6
|
|
355.2
|
|
(24.2)
|
|
331.0
|
|
2 %
|
Net Sales
|
$
603.5
|
|
$
(2.4)
|
|
$
(9.8)
|
|
$
591.3
|
|
$
618.1
|
|
$
(24.2)
|
|
$
593.9
|
|
0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended
March 31, 2024
|
|
Twelve months
ended March 31, 2023
|
|
|
|
External
Sales
|
|
Effect of
Exchange Rate
Changes
|
|
Effect of
Acquisitions
|
|
Organic
Sales
|
|
External
Sales
|
|
Effect of
Dispositions
|
|
Sales
Excluding
Dispositions
|
|
Organic
Sales
Growth
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Climate
Solutions
|
$ 1,054.6
|
|
$
(13.7)
|
|
$
(12.4)
|
|
$
1,028.5
|
|
$ 1,011.5
|
|
$
-
|
|
$
1,011.5
|
|
2 %
|
Performance
Technologies
|
1,353.2
|
|
(13.8)
|
|
-
|
|
1,339.4
|
|
1,286.4
|
|
(36.4)
|
|
1,250.0
|
|
7 %
|
Net Sales
|
$ 2,407.8
|
|
$
(27.5)
|
|
$
(12.4)
|
|
$
2,367.9
|
|
$ 2,297.9
|
|
$
(36.4)
|
|
$
2,261.5
|
|
5 %
|
Kathleen Powers
(262) 636-1687
kathleen.t.powers@modine.com
View original content to download
multimedia:https://www.prnewswire.com/news-releases/modine-reports-fourth-quarter-fiscal-2024-results-302151849.html
SOURCE Modine