CHICAGO--(BUSINESS WIRE)--
Donnelley Financial Solutions (NYSE: DFIN) today reported
financial results for the fourth quarter and full year of 2016.
Highlights:
|
|
|
|
|
|
| Fourth-quarter 2016 |
| Full-year 2016 |
Net Sales
|
| $221.0 million |
| $983.5 million |
GAAP Net earnings (loss)
|
| ($0.8) million |
| $59.1 million |
Non-GAAP Adjusted EBITDA(1) |
| $27.7 million |
| $162.1 million |
Operating Cash Flow
|
| $49.2 million |
| $106.0 million |
Free Cash Flow(1) |
| $37.0 million |
| $79.8 million |
(1) Non-GAAP Adjusted EBITDA and Free Cash Flow are non-GAAP measures
that exclude the impact of items noted in the reconciliation tables
below. See the tables below for amounts and reconciliations to the most
comparable GAAP measures.
-
Reduced outstanding debt by $49.5 million since the October 1, 2016
spin-off from RR Donnelley
-
Company issues full-year 2017 guidance
“Though we experienced strong growth in our Venue, Active Disclosure and
Language Solutions offerings, softness in global capital markets
transactional activity made 2016 a challenging year,” said Daniel N.
Leib, Donnelley Financial’s President and Chief Executive Officer.
“While we are encouraged by the post-election improvement in capital
markets activity and the corresponding strong activity levels that we
have seen in the first two months of 2017, we developed plans to
permanently reduce our cost structure with actions having commenced near
the end of the fourth quarter.”
Leib continued, “Our focus continues to be on serving our customers and
targeting areas for profitable growth, while at the same time
aggressively managing our costs. This focus will allow us to invest in
adjacent offerings and accelerate growth, while migrating toward our
targeted gross leverage range of 2.25x to 2.75x. During 2016, we
generated free cash flow of nearly $80 million, and in the first three
months as a standalone company, reduced our outstanding debt by nearly
$50 million. Further, the proceeds of the $68 million cash payment due
from RR Donnelley on April 1, 2017 will be used for additional debt
repayment. While this quarter was our first as a standalone company, we
are enthusiastic about the opportunities ahead of us.”
Net Sales
Net sales in the fourth quarter of 2016 were $221.0 million, a decrease
of $17.6 million, or 7.4%, from the fourth quarter of 2015. After
adjusting for changes in foreign exchange rates, organic sales decreased
6.5% from the fourth quarter of 2015, as an increase in the
International segment only partially offset declines in the U.S. segment
driven by lower capital markets transactions and compliance volume.
GAAP Earnings (loss)
Fourth-quarter 2016 net loss was $0.8 million, or $0.02 per diluted
share, compared to net earnings of $23.2 million, or $0.72 per diluted
share, in the fourth quarter of 2015. The fourth-quarter net earnings
included pre-tax charges of $8.0 million and $1.4 million in 2016 and
2015, respectively, all of which are excluded from the presentation of
non-GAAP net earnings. Additional details regarding the amount and
nature of these and other items are included in the attached schedules.
Non-GAAP Earnings
Non-GAAP adjusted EBITDA in the fourth quarter of 2016 was $27.7
million, or 12.5% of net sales, compared to $49.2 million, or 20.6% of
net sales, in the fourth quarter of 2015. The decrease in non-GAAP
adjusted EBITDA and non-GAAP adjusted EBITDA margin was primarily due to
lower capital markets transactions and compliance volume, and an
increase in selling, general, and administrative costs driven by the
separation from RR Donnelley.
Non-GAAP net earnings totaled $4.1 million, or $0.13 per diluted share,
in the fourth quarter of 2016 compared to $24.1 million, or $0.74 per
diluted share, in the fourth quarter of 2015. Reconciliations of net
earnings to non-GAAP adjusted EBITDA and non-GAAP net earnings are
presented in the attached schedules.
Dis-synergies and Allocation of Costs in Historical Carve-out
Accounting
Run-rate dis-synergies related to the separation from RR Donnelley are
expected to be approximately $15.5 million, of which approximately $7.0
million was recognized in 2016, with the remaining $8.5 million expected
to be recognized during 2017.
In addition, the Company expects to recognize run-rate expenses of
approximately $14.3 million for resources that support the business but,
based on the carve-out accounting methodology, were in excess of the
costs allocated to the Company in 2015. Of this $14.3 million expected
run rate, approximately $9.5 million was recognized in 2016, with the
remaining $4.8 million expected to be recognized during 2017.
The combination of dis-synergies and recognition of ongoing costs in
excess of the costs allocated to the Company in 2015 results in
incremental cost of approximately $29.8 million, of which approximately
$16.5 million was recognized in 2016 ($6.3 million in the fourth
quarter) with an incremental increase of approximately $13.3 million
expected in 2017.
2017 Guidance
The Company provides the following full-year guidance for 2017, which
assumes a modest recovery in capital markets transactions activity for
the full year, the negative impact of the incremental dis-synergies and
ongoing costs not fully allocated in the historical periods, as well as
the planned cost reduction actions as noted above:
-
Revenue of approximately $1 billion, representing organic growth in
the range of 1% to 2%
-
Non-GAAP adjusted EBITDA in the range of $165 - $175 million,
including corporate costs in the range of $15 – $20 million
-
Free cash flow1 in the range of $45 - $55 million, which
includes an assumption of capital spending in the range of $30 - $35
million
(1) Defined as operating cash flow less capital expenditures
Certain components of the guidance given above are provided on a
non-GAAP basis only, without providing a reconciliation to guidance
provided on a GAAP basis. Information is presented in this manner,
consistent with SEC rules, because the preparation of such a
reconciliation could not be accomplished without “unreasonable efforts.”
The Company does not have access to certain information that would be
necessary to provide such a reconciliation, including non-recurring
items that are not indicative of the Company’s ongoing operations. Such
items include, but are not limited to, restructuring charges, impairment
charges, spinoff-related transaction expenses, pension settlement
charges, acquisition-related expenses, gains or losses on investments
and business disposals, losses on debt extinguishment and other similar
gains or losses not reflective of the Company's ongoing operations. The
Company does not believe that this information is likely to be
significant to an assessment of the Company’s ongoing operations, given
that it is not an indicator of business performance.
Conference Call
Donnelley Financial will host a conference call and simultaneous webcast
to discuss its fourth-quarter results today, Tuesday, February 28, at
9:00 a.m. Eastern Time (8:00 a.m. Central Time). The live webcast will
be accessible on Donnelley Financial’s web site: www.dfsco.com.
Individuals wishing to participate must
register in advance at http://www.meetme.net/DFIN.
After registering, participants will receive dial-in numbers, a
passcode, and a personal identification number (PIN) that is used to
uniquely identify their presence and automatically join them into the
audio conference. A webcast replay will be archived on the Company’s web
site for 30 days after the call. In addition, a telephonic replay of the
call will be available for seven days at 630.652.3042, passcode 8403075#.
About Donnelley Financial
Donnelley Financial (NYSE: DFIN) provides software and services that
enable clients to communicate with confidence in a complex regulatory
environment. With 3,600 employees in 61 locations across 18 countries,
we provide thousands of clients globally with innovative tools for
content creation, management and distribution, as well as data analytics
and multi-lingual localization services. Leveraging advanced technology,
deep-domain expertise and 24/7 support, we deliver cost-effective
solutions to meet the evolving needs of our clients.
For more information about Donnelley Financial, visit dfsco.com.
Use of non-GAAP Information
Non-GAAP adjusted EBITDA and free cash flow are non-GAAP financial
measures as defined under the rules of the SEC. As calculated in the
tables below, non-GAAP adjusted EBITDA is defined as GAAP net earnings
(loss) adjusted for income taxes, interest expense, depreciation and
amortization, restructurings and impairments, acquisition-related
expenses, share-based compensation expense, spin-off related transaction
expenses and certain other charges or credits; free cash flow is defined
as net cash provided by operating activities less capital expenditures.
The Company believes that these non-GAAP measures, when presented in
conjunction with comparable GAAP measures, are useful because that
information is an appropriate measure for evaluating the Company’s
operating performance. Internally, the Company uses this non-GAAP
information as an indicator of business performance, and evaluates
management’s effectiveness with specific reference to these indicators.
These measures should be considered in addition to, not a substitute
for, or superior to, measures of financial performance prepared in
accordance with GAAP.
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 Donnelley Financial and its expectations
relating to future financial condition and performance. Statements that
are not historical facts, including statements about Donnelley Financial
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 Donnelley Financial 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 Donnelley
Financial’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 Donnelley Financial’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 Donnelley Financial’s
information statement, dated September 23, 2016, filed as an exhibit to
our Current Report on Form 8-K filed on September 23, 2016 and Donnelley
Financial’s periodic public filings with the SEC and in other investor
communications of Donnelley Financial’s from time to time. Donnelley
Financial 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. |
Consolidated and Combined Balance Sheets
|
As of December 31, 2016 and December 31, 2015
|
(UNAUDITED) |
(in millions, except per share data) |
|
|
|
|
|
| | December 31, 2016 |
| December 31, 2015 |
Assets | | |
| |
| | | |
|
Cash and cash equivalents
| |
$
|
36.2
| | |
$
|
15.1
| |
Receivables, less allowances for doubtful accounts of $6.4 in 2016
(2015 - $4.6)
| | |
156.2
| | | |
146.2
| |
Receivable from RR Donnelley
| | |
96.0
| | | |
-
| |
Inventories
| | |
24.1
| | | |
22.2
| |
Prepaid expenses and other current assets
| |
|
17.1
|
|
|
|
7.3
|
|
Total Current Assets
| |
| 329.6 |
|
|
| 190.8 |
|
Property, plant and equipment - net
| | |
35.5
| | | |
33.0
| |
Goodwill
| | |
446.4
| | | |
446.8
| |
Other intangible assets - net
| | |
54.3
| | | |
69.3
| |
Software-net
| | |
41.6
| | | |
43.4
| |
Deferred income taxes
| | |
37.0
| | | |
10.6
| |
Other noncurrent assets
|
|
|
34.5
|
|
|
|
23.7
|
|
Total Assets |
| $ | 978.9 |
|
| $ | 817.6 |
|
| | | |
|
Liabilities | | | | |
| | | |
|
Accounts payable
| |
$
|
85.3
| | |
$
|
39.5
| |
Accrued liabilities
| | |
100.7
| | | |
75.4
| |
Short-term debt
| |
|
-
|
|
|
|
8.8
|
|
Total Current Liabilities
| |
| 186.0 |
|
|
| 123.7 |
|
Long-term debt
| | |
587.0
| | | |
-
| |
Note payable with an RRD affiliate
| | |
-
| | | |
29.2
| |
Deferred compensation liabilities
| | |
24.4
| | | |
28.5
| |
Pension and other postretirement benefits plan liabilities
| | |
56.4
| | | |
-
| |
Other noncurrent liabilities
|
|
|
14.0
|
|
|
|
12.7
|
|
Total Liabilities |
|
| 867.8 |
|
|
| 194.1 |
|
| | | |
|
Equity | | | | |
| | | |
|
Common stock, $0.01 par value
| | | | |
Authorized: 65.0 shares
| | |
-
| | | |
-
| |
Issued: 32.6 shares in 2016
| | |
0.3
| | | |
-
| |
Additional paid-in capital
| | |
179.9
| | | |
-
| |
Net parent company investment
| | |
-
| | | |
639.5
| |
Retained deficit
| | |
(0.8
|
)
| | |
-
| |
Accumulated other comprehensive loss
|
|
|
(68.3
|
)
|
|
|
(16.0
|
)
|
Total Equity |
|
| 111.1 |
|
|
| 623.5 |
|
Total Liabilities and Equity |
| $ | 978.9 |
|
| $ | 817.6 |
|
| | |
|
Donnelley Financial Solutions, Inc. |
Consolidated and Combined Statements of Operations
|
For the Three and Twelve Months Ended December 31, 2016 and 2015
|
(UNAUDITED) |
(in millions, except per share data) |
|
| | | |
| | | |
| |
| |
| |
|
| |
| |
| | |
| |
| |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| | |
|
|
|
|
|
|
|
|
|
|
|
|
| | For the Three Months Ended December 31, | | | For the Twelve Months Ended December 31, |
| | 2 0 1 6 GAAP |
| ADJUSTMENTS TO NON-GAAP |
| 2 0 1 6 NON-GAAP |
| 2 0 1 5 GAAP |
| ADJUSTMENTS TO NON-GAAP |
| 2 0 1 5 NON-GAAP | | | 2 0 1 6 GAAP |
| ADJUSTMENTS TO NON-GAAP |
| 2 0 1 6 NON-GAAP |
| 2 0 1 5 GAAP |
| ADJUSTMENTS TO NON-GAAP |
| 2 0 1 5 NON-GAAP |
Services net sales
| |
$
|
144.5
| |
$
|
-
| | |
$
|
144.5
| | | |
$
|
148.7
| | |
$
|
-
| | |
$
|
148.7
| | | |
$
|
598.6
| | |
$
|
-
| | |
$
|
598.6
| | | |
$
|
628.6
| | |
$
|
-
| | |
$
|
628.6
| |
Products net sales
|
|
|
76.5
|
|
|
-
|
|
|
|
76.5
|
|
|
|
|
89.9
|
|
|
|
-
|
|
|
|
89.9
|
| | |
|
384.9
|
|
|
|
-
|
|
|
|
384.9
|
|
|
|
|
420.9
|
|
|
|
-
|
|
|
|
420.9
|
|
Total net sales |
|
| 221.0 |
|
| - |
|
|
| 221.0 |
|
|
|
| 238.6 |
|
|
| - |
|
|
| 238.6 |
| | |
| 983.5 |
|
|
| - |
|
|
| 983.5 |
|
|
|
| 1,049.5 |
|
|
| - |
|
|
| 1,049.5 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Services cost of sales (1)
| | |
82.5
| | |
-
| | | |
82.5
| | | | |
69.5
| | | |
-
| | | |
69.5
| | | | |
297.1
| | | |
-
| | | |
297.1
| | | | |
291.9
| | | |
-
| | | |
291.9
| |
Services cost of sales with RR Donnelley affiliates(1)
| | |
8.4
| | |
-
| | | |
8.4
| | | | |
8.9
| | | |
-
| | | |
8.9
| | | | |
37.8
| | | |
-
| | | |
37.8
| | | | |
40.4
| | | |
-
| | | |
40.4
| |
Products cost of sales (1)
| | |
46.3
| | |
-
| | | |
46.3
| | | | |
53.4
| | | |
-
| | | |
53.4
| | | | |
226.2
| | | |
-
| | | |
226.2
| | | | |
230.9
| | | |
-
| | | |
230.9
| |
Products cost of sales with RR Donnelley affiliates(1)
|
|
|
9.3
|
|
|
-
|
|
|
|
9.3
|
|
|
|
|
9.9
|
|
|
|
-
|
|
|
|
9.9
|
| | |
|
57.9
|
|
|
|
-
|
|
|
|
57.9
|
|
|
|
|
68.3
|
|
|
|
-
|
|
|
|
68.3
|
|
Total cost of sales(1) |
|
| 146.5 |
|
| - |
|
|
| 146.5 |
|
|
|
| 141.7 |
|
|
| - |
|
|
| 141.7 |
| | |
| 619.0 |
|
|
| - |
|
|
| 619.0 |
|
|
|
| 631.5 |
|
|
| - |
|
|
| 631.5 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, general and administrative expenses (SG&A)(1)
| | |
53.0
| | |
(6.2
|
)
| | |
46.8
| | | | |
48.0
| | | |
(0.3
|
)
| | |
47.7
| | | | |
209.8
| | | |
(7.4
|
)
| | |
202.4
| | | | |
199.2
| | | |
(1.6
|
)
| |
|
197.6
| |
Restructuring, impairment and other charges - net
| | |
1.8
| | |
(1.8
|
)
| | |
-
| | | | |
1.1
| | | |
(1.1
|
)
| | |
-
| | | | |
5.4
| | | |
(5.4
|
)
| | |
-
| | | | |
4.4
| | | |
(4.4
|
)
| |
|
-
| |
Depreciation and amortization
| | |
13.2
| | |
-
| | | |
13.2
| | | | |
9.7
| | | |
-
| | | |
9.7
| | | | |
43.3
| | | |
-
| | | |
43.3
| | | | |
41.7
| | | |
-
| | |
|
41.7
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | |
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
| 6.5 |
|
| 8.0 |
|
|
| 14.5 |
|
|
|
| 38.1 |
|
|
| 1.4 |
|
|
| 39.5 |
| | |
| 106.0 |
|
|
| 12.8 |
|
|
| 118.8 |
|
|
|
| 172.7 |
|
|
| 6.0 |
|
|
| 178.7 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense - net
| | |
11.4
| | |
-
| | | |
11.4
| | | | |
0.2
| | | |
-
| | | |
0.2
| | | | |
11.7
| | | |
-
| | | |
11.7
| | | | |
1.1
| | | |
-
| | |
|
1.1
| |
Investment and other income - net
| | |
-
| | |
-
| | | |
-
| | | | |
(0.1
|
)
| | |
-
| | | |
(0.1
|
)
| | | |
-
| | | |
-
| | | |
-
| | | | |
(0.1
|
)
| | |
-
| | |
|
(0.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) before income taxes |
|
| (4.9 | ) |
| 8.0 |
|
|
| 3.1 |
|
|
|
| 38.0 |
|
|
| 1.4 |
|
|
| 39.4 |
| | |
| 94.3 |
|
|
| 12.8 |
|
|
| 107.1 |
|
|
|
| 171.7 |
|
|
| 6.0 |
|
|
| 177.7 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income tax (benefit) expense
| | |
(4.1
|
)
| |
3.1
| | | |
(1.0
|
)
| | | |
14.8
| | | |
0.5
| | | |
15.3
| | | | |
35.2
| | | |
5.0
| | | |
40.2
| | | | |
67.4
| | | |
2.2
| | |
|
69.6
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | |
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) |
| $ | (0.8 | ) | $ | 4.9 |
|
| $ | 4.1 |
|
|
| $ | 23.2 |
|
| $ | 0.9 |
|
| $ | 24.1 |
| | | $ | 59.1 |
|
| $ | 7.8 |
|
| $ | 66.9 |
|
|
| $ | 104.3 |
|
| $ | 3.8 |
|
| $ | 108.1 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic net earnings (loss) per share
| | $ | (0.02 | ) | | | $ | 0.13 | | | | $ | 0.72 | | | | | $ | 0.74 | | | | $ | 1.81 | | | | | $ | 2.05 | | | | $ | 3.22 | | | | | $ | 3.34 | |
Diluted net earnings (loss) per share
| | $ | (0.02 | ) | | | $ | 0.13 | | | | $ | 0.72 | | | | | $ | 0.74 | | | | $ | 1.80 | | | | | $ | 2.04 | | | | $ | 3.22 | | | | | $ | 3.34 | |
Weighted average number of common shares outstanding (2): | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
| | | 32.6 | | | | | 32.6 | | | | | 32.4 | | | | | | 32.4 | | | | | 32.6 | | | | | | 32.6 | | | | | 32.4 | | | | | | 32.4 | |
Diluted
| | | 32.6 | | | | | 32.6 | | | | | 32.4 | | | | | | 32.4 | | | | | 32.8 | | | | | | 32.8 | | | | | 32.4 | | | | | | 32.4 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Additional information: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross margin (1)
| | |
33.7
|
%
| | | |
33.7
|
%
| | | |
40.6
|
%
| | | | |
40.6
|
%
| | | |
37.1
|
%
| | | | |
37.1
|
%
| | | |
39.8
|
%
| | | | |
39.8
|
%
|
SG&A as a % of total net sales (1)
| | |
24.0
|
%
| | | |
21.2
|
%
| | | |
20.1
|
%
| | | | |
20.0
|
%
| | | |
21.3
|
%
| | | | |
20.6
|
%
| | | |
19.0
|
%
| | | | |
18.8
|
%
|
Operating margin
| | |
2.9
|
%
| | | |
6.6
|
%
| | | |
16.0
|
%
| | | | |
16.6
|
%
| | | |
10.8
|
%
| | | | |
12.1
|
%
| | | |
16.5
|
%
| | | | |
17.0
|
%
|
Effective tax rate
| |
nm
| | | |
nm
| | | | |
38.9
|
%
| | | | |
38.8
|
%
| | | |
37.3
|
%
| | | | |
37.5
|
%
| | | |
39.3
|
%
| | | | |
39.2
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) Exclusive of depreciation and amortization
|
(2) For periods prior to the Separation, basic and diluted earnings
per share were calculated using the number of shares distributed and
retained by RR Donnelley ("RRD"), totaling 32.4 million. The same
number of shares was used to calculate basic and diluted earnings
per share since there were no Donnelley Financial equity awards
outstanding prior to the spin-off.
|
nm Not meaningful
|
|
The Company believes that certain non-GAAP measures, when
presented in conjunction with comparable GAAP measures, are useful
because that information is an appropriate measure for evaluating
the Company’s operating performance. Internally, the Company uses
this non-GAAP information as an indicator of business performance,
and evaluates management’s effectiveness with specific reference
to this indicator. These measures should be considered in addition
to, not a substitute for, or superior to, measures of financial
performance prepared in accordance with GAAP.
|
|
| |
| |
| |
| |
| |
|
| |
| |
| |
| |
| |
Donnelley Financial Solutions, Inc. |
Reconciliation of GAAP to Non-GAAP Measures
|
For the Three Months Ended December 31, 2016 and 2015
|
(UNAUDITED) |
(in millions, except per share data) |
| | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | |
|
| | |
For the Three Months Ended December 31, 2016
| | |
For the Three Months Ended December 31, 2015
|
| | | SG&A | | Income from operations | | Operating margin | | Net earnings (loss) | | Net earnings (loss) per diluted share | | | SG&A | | Income from operations | | Operating margin | | Net earnings | | Net earnings per diluted share (4) |
GAAP basis measures
| |
$
|
53.0
| | |
$
|
6.5
| | |
2.9
|
%
| |
$
|
(0.8
|
)
| |
$
|
(0.02
|
)
| | |
$
|
48.0
| | |
$
|
38.1
| |
16.0
|
%
| |
$
|
23.2
| |
$
|
0.72
|
| | | | | | | | | | | | | | | | | | | | | |
|
Non-GAAP adjustments:
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
|
|
Restructuring, impairment and other charges - net (1)
| | |
-
| | | |
1.8
| | |
0.8
|
%
| | |
1.1
| | | |
0.03
| | | | |
-
| | | |
1.1
| |
0.5
|
%
| | |
0.7
| | |
0.02
|
|
Spinoff-related transaction expenses (2)
| | |
(4.9
|
)
| | |
4.9
| | |
2.2
|
%
| | |
3.0
| | | |
0.09
| | | | |
-
| | | |
-
| |
-
| | | |
-
| | |
-
|
|
Share-based compensation expense (3)
| |
|
(1.3
|
)
|
|
|
1.3
|
|
|
0.7
|
%
|
|
|
0.8
|
|
|
|
0.03
|
| | |
|
(0.3
|
)
|
|
|
0.3
|
|
0.1
|
%
|
|
|
0.2
|
|
|
0.00
|
|
Total Non-GAAP adjustments
| |
|
(6.2
|
)
|
|
|
8.0
|
|
|
3.7
|
%
|
|
|
4.9
|
|
|
|
0.15
|
| | |
|
(0.3
|
)
|
|
|
1.4
|
|
0.6
|
%
|
|
|
0.9
|
|
|
0.02
|
Non-GAAP measures
| |
$
|
46.8
|
|
|
$
|
14.5
|
|
|
6.6
|
%
|
|
$
|
4.1
|
|
|
$
|
0.13
|
| | |
$
|
47.7
|
|
|
$
|
39.5
|
|
16.6
|
%
|
|
$
|
24.1
|
|
$
|
0.74
|
| | | | | | | | | | | | | | | | | | | | | |
|
(1)
|
Restructuring charges - net: Operating results for the three months
ended December 31, 2016 and 2015 were affected by the following
restructuring charges:
|
| | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | 2016 | | 2015 | | | | | | | | | | | | | |
|
Employee termination costs (a)
| | | | | |
$
|
1.4
| | |
$
|
0.6
| | | | | | | | | | | | | | |
|
Other restructuring charges (b)
| | | | | | |
0.3
| | | |
0.4
| | | | | | | | | | | | | | |
|
Other charges (c)
| | | | | |
|
0.1
|
|
|
|
0.1
|
| | | | | | | | | | | | | |
| Total restructuring charges - net | | | | | | $ | 1.8 |
|
| $ | 1.1 |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
|
|
(a) For the three months ended December 31, 2016 and 2015,
employee termination costs primarily related to the reorganization
of certain administrative functions.
|
|
(b) Includes lease termination and other facility costs.
|
|
(c) Recognition of charges related to the Company's multi-employer
pension plan withdrawal obligations unrelated to facility closures.
|
| | | | | | | | | | | | | | | | | | | | | |
|
(2)
|
Spinoff-related transaction expenses: Included pre-tax charges of
$4.9 million ($3.0 million after-tax) related to third-party
consulting fees, employee retention payments, legal fees and other
costs related to the Separation for the three months ended December
31, 2016.
|
| | | | | | | | | | | | | | | | | | | | | |
|
(3)
|
Share-based compensation expense: Included pre-tax charges of $1.3
million ($0.8 million after-tax) and $0.3 million ($0.2 million
after-tax) for the three months ended December 31, 2016 and 2015,
respectively.
|
| | | | | | | | | | | | | | | | | | | | | |
|
(4)
|
For periods prior to the Separation, basic and diluted earnings per
share were calculated using the number of shares distributed and
retained by RRD, totaling 32.4 million. The same number of shares
was used to calculate basic and diluted earnings per share since
there were no Donnelley Financial equity awards outstanding prior to
the spin-off.
|
|
| |
| |
| |
| |
| |
|
| |
| |
| |
| |
| |
Donnelley Financial Solutions, Inc. |
Reconciliation of GAAP to Non-GAAP Measures
|
For the Twelve Months Ended December 31, 2016 and 2015
|
(UNAUDITED) |
(in millions, except per share data) |
| | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | |
|
| | |
For the Twelve Months Ended December 31, 2016
| | |
For the Twelve Months Ended December 31, 2015
|
| | | SG&A | | Income from operations | | Operating margin | | Net earnings | | Net earnings per diluted share | |
| SG&A | | Income from operations | | Operating margin | | Net earnings | | Net earnings per diluted share (4) |
GAAP basis measures
| |
$
|
209.8
| | |
$
|
106.0
| | |
10.8
|
%
| |
$
|
59.1
| |
$
|
1.80
| | |
$
|
199.2
| | |
$
|
172.7
| |
16.5
|
%
| |
$
|
104.3
| |
$
|
3.22
|
| | | | | | | | | | | | | | | | | | | | | |
|
Non-GAAP adjustments:
| | | | | | | | | | | | | | | | | | | | | |
|
Restructuring, impairment and other charges - net (1)
| | |
-
| | | |
5.4
| | |
0.5
|
%
| | |
3.3
| | |
0.10
| | | |
-
| | | |
4.4
| |
0.4
|
%
| | |
2.8
| | |
0.09
|
|
Spinoff-related transaction expenses (2)
| | |
(4.9
|
)
| | |
4.9
| | |
0.5
|
%
| | |
3.0
| | |
0.09
| | | |
-
| | | |
-
| |
-
| | | |
-
| | |
-
|
|
Share-based compensation expense (3)
| |
|
(2.5
|
)
|
|
|
2.5
|
|
|
0.3
|
%
|
|
|
1.5
|
|
|
0.05
| | |
|
(1.6
|
)
|
|
|
1.6
|
|
0.1
|
%
|
|
|
1.0
|
|
|
0.03
|
|
Total Non-GAAP adjustments
| |
|
(7.4
|
)
|
|
|
12.8
|
|
|
1.3
|
%
|
|
|
7.8
|
|
|
0.24
| | |
|
(1.6
|
)
|
|
|
6.0
|
|
0.5
|
%
|
|
|
3.8
|
|
|
0.12
|
Non-GAAP measures
| |
$
|
202.4
|
|
|
$
|
118.8
|
|
|
12.1
|
%
|
|
$
|
66.9
|
|
$
|
2.04
| | |
$
|
197.6
|
|
|
$
|
178.7
|
|
17.0
|
%
|
|
$
|
108.1
|
|
$
|
3.34
|
| | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | |
|
(1)
|
Restructuring charges - net: Operating results for the year ended
December 31, 2016 and 2015 were affected by the following
restructuring charges:
|
| | | | | | | | | | | | | | | | | | | | | |
|
| | | | | 2016 | | 2015 | | | | | | | | | | | | | | | |
|
Employee termination costs (a)
| | | |
$
|
3.7
| |
$
|
2.3
| | | | | | | | | | | | | | | | |
|
Other restructuring charges (b)
| | | | |
1.5
| | |
1.9
| | | | | | | | | | | | | | | | |
|
Other charges (c)
| | | |
|
0.2
|
|
|
0.2
|
| | | | | | | | | | | | | | | |
| Total restructuring charges - net | | | | $ | 5.4 |
| $ | 4.4 |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
|
|
(a) For the years ended December 31, 2016 and 2015, employee
termination costs primarily related to the reorganization of
certain administrative functions.
|
|
(b) Includes lease termination and other facility costs.
|
|
(c) Recognition of charges related to the Company's multi-employer
pension plan withdrawal obligations unrelated to facility closures.
|
| | | | | | | | | | | | | | | | | | | | | |
|
(2)
|
Spinoff-related transaction expenses: Included pre-tax charges of
$4.9 million ($3.0 million after-tax) related to third-party
consulting fees, employee retention payments, legal fees and other
costs related to the Separation for the year ended December 31, 2016.
|
| | | | | | | | | | | | | | | | | | | | | |
|
(3)
|
Share-based compensation expense: Included pre-tax charges of $2.5
million ($1.5 million after-tax) and $1.6 million ($1.0 million
after-tax) for the years ended December 31, 2016 and 2015,
respectively.
|
| | | | | | | | | | | | | | | | | | | | | |
|
(4)
|
For periods prior to the Separation, basic and diluted earnings per
share were calculated using the number of shares distributed and
retained by RRD, totaling 32.4 million. The same number of shares
was used to calculate basic and diluted earnings per share since
there were no Donnelley Financial equity awards outstanding prior to
the spin-off.
|
|
|
Donnelley Financial Solutions, Inc. |
Segment GAAP to Non-GAAP Operating Income and Non-GAAP Adjusted
EBITDA and Margin Reconciliation
|
For the Three Months Ended December 31, 2016 and 2015
|
(UNAUDITED) |
(in millions) |
|
| |
| |
| | |
| |
| | | | | | | | |
|
| | U.S. |
|
International
|
|
Corporate
|
|
Consolidated
|
| | | | | | | | |
|
For the Three Months Ended December 31,
2016 | | | | | | | | | |
Net sales
| |
$
|
182.8
| | |
$
|
38.2
| | |
$
|
-
| | |
$
|
221.0
| |
Income (loss) from operations
| | |
18.4
| | | |
2.4
| | | |
(14.3
|
)
| | |
6.5
| |
Operating margin %
| | |
10.1
|
%
| | |
6.3
|
%
| |
nm
| | | |
2.9
|
%
|
| | | | | | | | |
|
Non-GAAP Adjustments | | | | | | | | | |
Restructuring, impairment and other charges - net
| | |
1.6
| | | |
0.1
| | | |
0.1
| | | |
1.8
| |
Spinoff-related transaction expenses
| | |
0.3
| | | |
-
| | | |
4.6
| | | |
4.9
| |
Share-based compensation expense
| |
|
-
|
|
|
|
-
|
|
|
|
1.3
|
|
|
|
1.3
|
|
Total Non-GAAP adjustments
| | |
1.9
| | | |
0.1
| | | |
6.0
| | | |
8.0
| |
| | | | | | | | |
|
Non-GAAP income (loss) from operations
| |
$
|
20.3
| | |
$
|
2.5
| | |
$
|
(8.3
|
)
| |
$
|
14.5
| |
Non-GAAP operating margin %
| | |
11.1
|
%
| | |
6.5
|
%
| |
nm
| | | |
6.6
|
%
|
| | | | | | | | |
|
Depreciation and amortization
| |
|
8.3
|
|
|
|
1.4
|
|
|
|
3.5
|
|
|
|
13.2
|
|
Non-GAAP Adjusted EBITDA
| |
$
|
28.6
| | |
$
|
3.9
| | |
$
|
(4.8
|
)
| |
$
|
27.7
| |
Non-GAAP Adjusted EBITDA margin %
| | |
15.6
|
%
| | |
10.2
|
%
| |
nm
| | | |
12.5
|
%
|
| | | | | | | | |
|
Capital expenditures
| |
$
|
10.3
| | |
$
|
1.4
| | |
$
|
0.5
| | |
$
|
12.2
| |
| | | | | | | | |
|
For the Three Months Ended December 31,
2015 | | | | | | | | | |
Net sales
| |
$
|
198.6
| | |
$
|
40.0
| | |
$
|
-
| | |
$
|
238.6
| |
Income from operations
| | |
31.7
| | | |
5.3
| | | |
1.1
| | | |
38.1
| |
Operating margin %
| | |
16.0
|
%
| | |
13.3
|
%
| |
nm
| | | |
16.0
|
%
|
| | | | | | | | |
|
Non-GAAP Adjustments | | | | | | | | | |
Restructuring, impairment and other charges - net
| | |
0.6
| | | |
0.5
| | | |
-
| | | |
1.1
| |
Share-based compensation expense
| |
|
-
|
|
|
|
-
|
|
|
|
0.3
|
|
|
|
0.3
|
|
Total Non-GAAP adjustments
| | |
0.6
| | | |
0.5
| | | |
0.3
| | | |
1.4
| |
| | | | | | | | |
|
Non-GAAP income from operations
| |
$
|
32.3
| | |
$
|
5.8
| | |
$
|
1.4
| | |
$
|
39.5
| |
Non-GAAP operating margin %
| | |
16.3
|
%
| | |
14.5
|
%
| |
nm
| | | |
16.6
|
%
|
| | | | | | | | |
|
Depreciation and amortization
| |
|
8.6
|
|
|
|
1.1
|
|
|
|
-
|
|
|
|
9.7
|
|
Non-GAAP Adjusted EBITDA
| |
$
|
40.9
| | |
$
|
6.9
| | |
$
|
1.4
| | |
$
|
49.2
| |
Non-GAAP Adjusted EBITDA margin %
| | |
20.6
|
%
| | |
17.3
|
%
| |
nm
| | | |
20.6
|
%
|
| | | | | | | | |
|
Capital expenditures
| |
$
|
9.8
| | |
$
|
0.4
| | |
$
|
-
| | |
$
|
10.2
| |
|
Donnelley Financial Solutions, Inc. |
Segment GAAP to Non-GAAP Operating Income and Non-GAAP Adjusted
EBITDA and Margin Reconciliation
|
For the Twelve Months Ended December 31, 2016 and 2015
|
(UNAUDITED) |
(in millions) |
|
| |
| |
| | |
| |
| | | | | | | | |
|
| | U.S. |
|
International
|
|
Corporate
|
|
Consolidated
|
| | | | | | | | |
|
For the Twelve Months Ended December 31,
2016 | | | | | | | | | |
Net sales
| |
$
|
845.2
| | |
$
|
138.3
| | |
$
|
-
| | |
$
|
983.5
| |
Income (loss) from operations
| | |
118.4
| | | |
9.6
| | | |
(22.0
|
)
| | |
106.0
| |
Operating margin %
| | |
14.0
|
%
| | |
6.9
|
%
| |
nm
| | | |
10.8
|
%
|
| | | | | | | | |
|
Non-GAAP Adjustments | | | | | | | | | |
Restructuring, impairment and other charges - net
| | |
4.7
| | | |
0.6
| | | |
0.1
| | | |
5.4
| |
Spinoff-related transaction expenses
| | |
0.3
| | | |
-
| | | |
4.6
| | | |
4.9
| |
Share-based compensation expense
| |
|
-
|
|
|
|
-
|
|
|
|
2.5
|
|
|
|
2.5
|
|
Total Non-GAAP adjustments
| | |
5.0
| | | |
0.6
| | | |
7.2
| | | |
12.8
| |
| | | | | | | | |
|
Non-GAAP income (loss) from operations
| |
$
|
123.4
| | |
$
|
10.2
| | |
$
|
(14.8
|
)
| |
$
|
118.8
| |
Non-GAAP operating margin %
| | |
14.6
|
%
| | |
7.4
|
%
| |
nm
| | | |
12.1
|
%
|
| | | | | | | | |
|
Depreciation and amortization
| |
|
34.5
|
|
|
|
4.6
|
|
|
|
4.2
|
|
|
|
43.3
|
|
Non-GAAP Adjusted EBITDA
| |
$
|
157.9
| | |
$
|
14.8
| | |
$
|
(10.6
|
)
| |
$
|
162.1
| |
Non-GAAP Adjusted EBITDA margin %
| | |
18.7
|
%
| | |
10.7
|
%
| |
nm
| | | |
16.5
|
%
|
| | | | | | | | |
|
Capital expenditures
| |
$
|
20.5
| | |
$
|
2.6
| | |
$
|
3.1
| | |
$
|
26.2
| |
| | | | | | | | |
|
For the Twelve Months Ended December 31,
2015 | | | | | | | | | |
Net sales
| |
$
|
900.8
| | |
$
|
148.7
| | |
$
|
-
| | |
$
|
1,049.5
| |
Income (loss) from operations
| | |
160.3
| | | |
15.3
| | | |
(2.9
|
)
| | |
172.7
| |
Operating margin %
| | |
17.8
|
%
| | |
10.3
|
%
| |
nm
| | | |
16.5
|
%
|
| | | | | | | | |
|
Non-GAAP Adjustments | | | | | | | | | |
Restructuring, impairment and other charges - net
| | |
3.5
| | | |
0.9
| | | |
-
| | | |
4.4
| |
Share-based compensation expense
| |
|
-
|
|
|
|
-
|
|
|
|
1.6
|
|
|
|
1.6
|
|
Total Non-GAAP adjustments
| | |
3.5
| | | |
0.9
| | | |
1.6
| | | |
6.0
| |
| | | | | | | | |
|
Non-GAAP income (loss) from operations
| |
$
|
163.8
| | |
$
|
16.2
| | |
$
|
(1.3
|
)
| |
$
|
178.7
| |
Non-GAAP operating margin %
| | |
18.2
|
%
| | |
10.9
|
%
| |
nm
| | | |
17.0
|
%
|
| | | | | | | | |
|
Depreciation and amortization
| |
|
37.0
|
|
|
|
4.4
|
|
|
|
0.3
|
|
|
|
41.7
|
|
Non-GAAP Adjusted EBITDA
| |
$
|
200.8
| | |
$
|
20.6
| | |
$
|
(1.0
|
)
| |
$
|
220.4
| |
Non-GAAP Adjusted EBITDA margin %
| | |
22.3
|
%
| | |
13.9
|
%
| |
nm
| | | |
21.0
|
%
|
| | | | | | | | |
|
Capital expenditures
| |
$
|
25.9
| | |
$
|
1.2
| | |
$
|
-
| | |
$
|
27.1
| |
|
|
Donnelley Financial Solutions, Inc. |
Segment GAAP to Non-GAAP Operating Income and Non-GAAP Adjusted
EBITDA and Margin Reconciliation
|
For the Three Months Ended September 30, 2016 and 2015
|
(UNAUDITED) |
(in millions) |
|
| |
| |
| | |
| |
| | | | | | | | |
|
| | U.S. |
|
International
|
|
Corporate
|
|
Consolidated
|
| | | | | | | | |
|
For the Three Months Ended September 30,
2016 | | | | | | | | | |
Net sales
| |
$
|
192.3
| | |
$
|
32.1
| | |
$
|
-
| | |
$
|
224.4
| |
Income (loss) from operations
| | |
18.7
| | | |
1.1
| | | |
(1.8
|
)
| | |
18.0
| |
Operating margin %
| | |
9.7
|
%
| | |
3.4
|
%
| |
nm
| | | |
8.0
|
%
|
| | | | | | | | |
|
Non-GAAP Adjustments | | | | | | | | | |
Restructuring, impairment and other charges - net
| | |
1.4
| | | |
0.3
| | | |
-
| | | |
1.7
| |
Share-based compensation expense
| |
|
-
|
|
|
|
-
|
|
|
|
0.2
|
|
|
|
0.2
|
|
Total Non-GAAP adjustments
| | |
1.4
| | | |
0.3
| | | |
0.2
| | | |
1.9
| |
| | | | | | | | |
|
Non-GAAP income (loss) from operations
| |
$
|
20.1
| | |
$
|
1.4
| | |
$
|
(1.6
|
)
| |
$
|
19.9
| |
Non-GAAP operating margin %
| | |
10.5
|
%
| | |
4.4
|
%
| |
nm
| | | |
8.9
|
%
|
| | | | | | | | |
|
Depreciation and amortization
| |
|
8.5
|
|
|
|
1.1
|
|
|
|
0.2
|
|
|
|
9.8
|
|
Non-GAAP Adjusted EBITDA
| |
$
|
28.6
| | |
$
|
2.5
| | |
$
|
(1.4
|
)
| |
$
|
29.7
| |
Non-GAAP Adjusted EBITDA margin %
| | |
14.9
|
%
| | |
7.8
|
%
| |
nm
| | | |
13.2
|
%
|
| | | | | | | | |
|
Capital expenditures
| |
$
|
1.3
| | |
$
|
-
| | |
$
|
0.4
| | |
$
|
1.7
| |
| | | | | | | | |
|
For the Three Months Ended September 30,
2015 | | | | | | | | | |
Net sales
| |
$
|
201.6
| | |
$
|
30.0
| | |
$
|
-
| | |
$
|
231.6
| |
Income (loss) from operations
| | |
28.2
| | | |
0.2
| | | |
(0.2
|
)
| | |
28.2
| |
Operating margin %
| | |
14.0
|
%
| | |
0.7
|
%
| |
nm
| | | |
12.2
|
%
|
| | | | | | | | |
|
Non-GAAP Adjustments | | | | | | | | | |
Restructuring, impairment and other charges - net
| | |
1.1
| | | |
0.3
| | | |
-
| | | |
1.4
| |
Share-based compensation expense
| |
|
-
|
|
|
|
-
|
|
|
|
0.3
|
|
|
|
0.3
|
|
Total Non-GAAP adjustments
| | |
1.1
| | | |
0.3
| | | |
0.3
| | | |
1.7
| |
| | | | | | | | |
|
Non-GAAP income from operations
| |
$
|
29.3
| | |
$
|
0.5
| | |
$
|
0.1
| | |
$
|
29.9
| |
Non-GAAP operating margin %
| | |
14.5
|
%
| | |
1.7
|
%
| |
nm
| | | |
12.9
|
%
|
| | | | | | | | |
|
Depreciation and amortization
| |
|
9.1
|
|
|
|
1.1
|
|
|
|
0.1
|
|
|
|
10.3
|
|
Non-GAAP Adjusted EBITDA
| |
$
|
38.4
| | |
$
|
1.6
| | |
$
|
0.2
| | |
$
|
40.2
| |
Non-GAAP Adjusted EBITDA margin %
| | |
19.0
|
%
| | |
5.3
|
%
| |
nm
| | | |
17.4
|
%
|
| | | | | | | | |
|
Capital expenditures
| |
$
|
5.7
| | |
$
|
0.4
| | |
$
|
-
| | |
$
|
6.1
| |
| |
| |
| | |
| |
Donnelley Financial Solutions, Inc. |
Segment GAAP to Non-GAAP Operating Income and Non-GAAP Adjusted
EBITDA and Margin Reconciliation
|
For the Three Months Ended June 30, 2016 and 2015
|
(UNAUDITED) |
(in millions) |
| | | | | | | | |
|
| | | | | | | | |
|
| | U.S. |
|
International
|
|
Corporate
|
|
Consolidated
|
| | | | | | | | |
|
For the Three Months Ended June 30, 2016 | | | | | | | | | |
Net sales
| |
$
|
262.0
| | |
$
|
36.0
| | |
$
|
-
| | |
$
|
298.0
| |
Income (loss) from operations
| | |
59.3
| | | |
3.1
| | | |
(3.4
|
)
| | |
59.0
| |
Operating margin %
| | |
22.6
|
%
| | |
8.6
|
%
| |
nm
| | | |
19.8
|
%
|
| | | | | | | | |
|
Non-GAAP Adjustments | | | | | | | | | |
Restructuring, impairment and other charges - net
| | |
1.1
| | | |
0.2
| | | |
-
| | | |
1.3
| |
Share-based compensation expense
| |
|
-
|
|
|
|
-
|
|
|
|
0.7
|
|
|
|
0.7
|
|
Total Non-GAAP adjustments
| | |
1.1
| | | |
0.2
| | | |
0.7
| | | |
2.0
| |
| | | | | | | | |
|
Non-GAAP income (loss) from operations
| |
$
|
60.4
| | |
$
|
3.3
| | |
$
|
(2.7
|
)
| |
$
|
61.0
| |
Non-GAAP operating margin %
| | |
23.1
|
%
| | |
9.2
|
%
| |
nm
| | | |
20.5
|
%
|
| | | | | | | | |
|
Depreciation and amortization
| |
|
9.4
|
|
|
|
1.0
|
|
|
|
0.4
|
|
|
|
10.8
|
|
Non-GAAP Adjusted EBITDA
| |
$
|
69.8
| | |
$
|
4.3
| | |
$
|
(2.3
|
)
| |
$
|
71.8
| |
Non-GAAP Adjusted EBITDA margin %
| | |
26.6
|
%
| | |
11.9
|
%
| |
nm
| | | |
24.1
|
%
|
| | | | | | | | |
|
Capital expenditures
| |
$
|
2.9
| | |
$
|
0.9
| | |
$
|
-
| | |
$
|
3.8
| |
| | | | | | | | |
|
For the Three Months Ended June 30, 2015 | | | | | | | | | |
Net sales
| |
$
|
266.0
| | |
$
|
42.9
| | |
$
|
-
| | |
$
|
308.9
| |
Income (loss) from operations
| | |
62.0
| | | |
6.5
| | | |
(1.9
|
)
| | |
66.6
| |
Operating margin %
| | |
23.3
|
%
| | |
15.2
|
%
| |
nm
| | | |
21.6
|
%
|
| | | | | | | | |
|
Non-GAAP Adjustments | | | | | | | | | |
Restructuring, impairment and other charges - net
| | |
1.3
| | | |
0.1
| | | |
-
| | | |
1.4
| |
Share-based compensation expense
| |
|
-
|
|
|
|
-
|
|
|
|
0.6
|
|
|
|
0.6
|
|
Total Non-GAAP adjustments
| | |
1.3
| | | |
0.1
| | | |
0.6
| | | |
2.0
| |
| | | | | | | | |
|
Non-GAAP income (loss) from operations
| |
$
|
63.3
| | |
$
|
6.6
| | |
$
|
(1.3
|
)
| |
$
|
68.6
| |
Non-GAAP operating margin %
| | |
23.8
|
%
| | |
15.4
|
%
| |
nm
| | | |
22.2
|
%
|
| | | | | | | | |
|
Depreciation and amortization
| |
|
9.5
|
|
|
|
1.1
|
|
|
|
0.1
|
|
|
|
10.7
|
|
Non-GAAP Adjusted EBITDA
| |
$
|
72.8
| | |
$
|
7.7
| | |
$
|
(1.2
|
)
| |
$
|
79.3
| |
Non-GAAP Adjusted EBITDA margin %
| | |
27.4
|
%
| | |
17.9
|
%
| |
nm
| | | |
25.7
|
%
|
| | | | | | | | |
|
Capital expenditures
| |
$
|
5.3
| | |
$
|
-
| | |
$
|
-
| | |
$
|
5.3
| |
|
|
Donnelley Financial Solutions, Inc. |
Segment GAAP to Non-GAAP Operating Income and Non-GAAP Adjusted
EBITDA and Margin Reconciliation
|
For the Three Months Ended March 31, 2016 and 2015
|
(UNAUDITED) |
(in millions) |
|
| |
| |
| | |
| |
| | | | | | | | |
|
| | U.S. |
|
International
|
|
Corporate
|
|
Consolidated
|
| | | | | | | | |
|
For the Three Months Ended March 31, 2016 | | | | | | | | | |
Net sales
| |
$
|
208.1
| | |
$
|
32.0
| | |
$
|
-
| | |
$
|
240.1
| |
Income (loss) from operations
| | |
22.0
| | | |
3.0
| | | |
(2.5
|
)
| | |
22.5
| |
Operating margin %
| | |
10.6
|
%
| | |
9.4
|
%
| |
nm
| | | |
9.4
|
%
|
| | | | | | | | |
|
Non-GAAP Adjustments | | | | | | | | | |
Restructuring, impairment and other charges - net
| | |
0.6
| | | |
-
| | | |
-
| | | |
0.6
| |
Share-based compensation expense
| |
|
-
|
|
|
|
-
|
|
|
|
0.3
|
|
|
|
0.3
|
|
Total Non-GAAP adjustments
| | |
0.6
| | | |
-
| | | |
0.3
| | | |
0.9
| |
| | | | | | | | |
|
Non-GAAP income (loss) from operations
| |
$
|
22.6
| | |
$
|
3.0
| | |
$
|
(2.2
|
)
| |
$
|
23.4
| |
Non-GAAP operating margin %
| | |
10.9
|
%
| | |
9.4
|
%
| |
nm
| | | |
9.7
|
%
|
| | | | | | | | |
|
Depreciation and amortization
| |
|
8.3
|
|
|
|
1.1
|
|
|
|
0.1
|
|
|
|
9.5
|
|
Non-GAAP Adjusted EBITDA
| |
$
|
30.9
| | |
$
|
4.1
| | |
$
|
(2.1
|
)
| |
$
|
32.9
| |
Non-GAAP Adjusted EBITDA margin %
| | |
14.8
|
%
| | |
12.8
|
%
| |
nm
| | | |
13.7
|
%
|
| | | | | | | | |
|
Capital expenditures
| |
$
|
6.0
| | |
$
|
0.3
| | |
$
|
2.2
| | |
$
|
8.5
| |
| | | | | | | | |
|
For the Three Months Ended March 31, 2015 | | | | | | | | | |
Net sales
| |
$
|
234.6
| | |
$
|
35.8
| | |
$
|
-
| | |
$
|
270.4
| |
Income (loss) from operations
| | |
38.4
| | | |
3.3
| | | |
(1.9
|
)
| | |
39.8
| |
Operating margin %
| | |
16.4
|
%
| | |
9.2
|
%
| |
nm
| | | |
14.7
|
%
|
| | | | | | | | |
|
Non-GAAP Adjustments | | | | | | | | | |
Restructuring, impairment and other charges - net
| | |
0.5
| | | |
-
| | | |
-
| | | |
0.5
| |
Share-based compensation expense
| |
|
-
|
|
|
|
-
|
|
|
|
0.4
|
|
|
|
0.4
|
|
Total Non-GAAP adjustments
| | |
0.5
| | | |
-
| | | |
0.4
| | | |
0.9
| |
| | | | | | | | |
|
Non-GAAP income (loss) from operations
| |
$
|
38.9
| | |
$
|
3.3
| | |
$
|
(1.5
|
)
| |
$
|
40.7
| |
Non-GAAP operating margin %
| | |
16.6
|
%
| | |
9.2
|
%
| |
nm
| | | |
15.1
|
%
|
| | | | | | | | |
|
Depreciation and amortization
| |
|
9.8
|
|
|
|
1.1
|
|
|
|
0.1
|
|
|
|
11.0
|
|
Non-GAAP Adjusted EBITDA
| |
$
|
48.7
| | |
$
|
4.4
| | |
$
|
(1.4
|
)
| |
$
|
51.7
| |
Non-GAAP Adjusted EBITDA margin %
| | |
20.8
|
%
| | |
12.3
|
%
| |
nm
| | | |
19.1
|
%
|
| | | | | | | | |
|
Capital expenditures
| |
$
|
5.1
| | |
$
|
0.4
| | |
$
|
-
| | |
$
|
5.5
| |
|
Donnelley Financial Solutions, Inc. |
Condensed Consolidated and Combined Statements of Cash Flows
|
For the Twelve Months Ended December 31, 2016 and 2015
|
(UNAUDITED) |
(in millions) |
| |
| |
| |
| | | | |
|
| | |
|
|
|
| | | 2016 |
| 2015 |
| | | | |
|
| | | | |
|
|
Net earnings
| |
$
|
59.1
| | |
$
|
104.3
| |
|
Adjustment to reconcile net earnings to net cash provided by
operating activities
| | |
44.0
| | | |
54.5
| |
|
Changes in operating assets and liabilities
|
|
|
2.9
|
|
|
|
(37.9
|
)
|
Net cash provided by operating activities |
| $ | 106.0 |
|
| $ | 120.9 |
|
| | | | |
|
|
Capital expenditures
| | |
(26.2
|
)
| | |
(27.1
|
)
|
|
All other cash used in investing activities
|
|
|
(3.1
|
)
|
|
|
(10.0
|
)
|
Net cash used in investing activities |
| $ | (29.3 | ) |
| $ | (37.1 | ) |
|
|
|
|
|
|
Net cash used in financing activities |
| $ | (60.0 | ) |
| $ | (94.8 | ) |
| | | | |
|
Effect of exchange rate on cash and cash equivalents
| | |
4.4
| | | |
(2.5
|
)
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
| $ | 21.1 |
|
| $ | (13.5 | ) |
| | | | |
|
Cash and cash equivalents at beginning of period
| | |
15.1
| | | |
28.6
| |
|
|
|
|
|
|
Cash and cash equivalents at end of period |
| $ | 36.2 |
|
| $ | 15.1 |
|
| | | | |
|
| | | | |
|
Additional Information: | |
|
|
|
| | | 2016 |
| 2015 |
For the Twelve Months Ended December 31: | | | | |
Net cash provided by operating activities
| |
$
|
106.0
| | |
$
|
120.9
| |
Less: capital expenditures
| |
|
26.2
|
|
|
|
27.1
|
|
Free cash flow
| |
$
|
79.8
| | |
$
|
93.8
| |
| | | | |
|
For the Nine Months Ended September 30: | | | | |
Net cash provided by operating activities
| |
$
|
56.8
| | |
$
|
59.0
| |
Less: capital expenditures
| |
|
14.0
|
|
|
|
16.9
|
|
Free cash flow
| |
$
|
42.8
| | |
$
|
42.1
| |
| | | | |
|
For the Three Months Ended December 31: | | | | |
Net cash provided by operating activities
| |
$
|
49.2
| | |
$
|
61.9
| |
Less: capital expenditures
| |
|
12.2
|
|
|
|
10.2
|
|
Free cash flow
| |
$
|
37.0
| | |
$
|
51.7
| |
|
| |
| |
Donnelley Financial Solutions, Inc. |
Reconciliation of Reported to Organic Net Sales
|
For the Three and Twelve Months Ended December 31, 2016 and 2015
|
(UNAUDITED) |
(in millions) |
| | | |
|
| | | |
|
| | For the Three Months Ended | | For the Twelve Months Ended |
| | Reported net sales | | Reported net sales |
December 31, 2016 | | | | |
U.S. | |
$
|
182.8
| | |
$
|
845.2
| |
International
| |
|
38.2
|
| |
|
138.3
|
|
Consolidated
| |
$
|
221.0
| | |
$
|
983.5
| |
| | | |
|
December 31, 2015 | | | | |
U.S. | |
$
|
198.6
| | |
$
|
900.8
| |
International
| |
|
40.0
|
| |
|
148.7
|
|
Consolidated
| |
$
|
238.6
| | |
$
|
1,049.5
| |
|
|
|
|
|
Net sales change | | | | |
U.S. | | |
(8.0
|
%)
| | |
(6.2
|
%)
|
International
| | |
(4.5
|
%)
| | |
(7.0
|
%)
|
Consolidated
|
|
|
(7.4
|
%)
|
|
|
(6.3
|
%)
|
| | | |
|
Supplementary non-GAAP information: | | | | |
| | | |
|
Year-over-year impact of changes in
foreign exchange (FX) rates |
U.S. | | |
---
|
%
| | |
---
|
%
|
International
| | |
(5.0
|
%)
| | |
(3.6
|
%)
|
Consolidated
| | |
(0.9
|
%)
| | |
(0.5
|
%)
|
|
|
|
|
|
Net organic sales change (1) | | | | |
U.S. | | |
(8.0
|
%)
| | |
(6.2
|
%)
|
International
| | |
0.5
|
%
| | |
(3.4
|
%)
|
Consolidated
|
|
|
(6.5
|
%)
|
|
|
(5.8
|
%)
|
| | | |
|
(1) Adjusted for the impact of changes in FX rates
|
| |
| |
| |
| |
| |
| |
Donnelley Financial Solutions, Inc. |
Reconciliation of GAAP Net Earnings (Loss) to Non-GAAP Adjusted
EBITDA
|
For the Three and Twelve Months Ended December 31, 2016 and 2015
|
(UNAUDITED) |
(in millions) |
| | | | | | | | | | |
|
| | |
| | | | | | | |
| | |
For the Twelve Months Ended
| |
For the Three Months Ended
|
| | |
December 31,
2016
| |
December 31,
2016
|
|
September 30,
2016
|
|
June 30,
2016
|
|
March 31,
2016
|
| | | | | | | | | | |
|
| GAAP net earnings (loss) | | $ | 59.1 | | | $ | (0.8 | ) | | $ | 10.2 | | | $ | 36.3 | | | $ | 13.4 | |
| | | | | | | | | | |
|
| Adjustments | | | | | | | | | | |
|
Income tax expense (benefit)
| | |
35.2
| | | |
(4.1
|
)
| | |
7.9
| | | |
22.6
| | | |
8.8
| |
|
Interest expense (income)-net
| | |
11.7
| | | |
11.4
| | | |
(0.1
|
)
| | |
0.1
| | | |
0.3
| |
|
Depreciation and amortization
| | |
43.3
| | | |
13.2
| | | |
9.8
| | | |
10.8
| | | |
9.5
| |
|
Restructuring, impairment and other charges-net (1)
| | |
5.4
| | | |
1.8
| | | |
1.7
| | | |
1.3
| | | |
0.6
| |
|
Share-based compensation expense
| | |
2.5
| | | |
1.3
| | | |
0.2
| | | |
0.7
| | | |
0.3
| |
|
Spin-off related transaction expenses (2)
| |
|
4.9
|
| |
|
4.9
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Total Non-GAAP adjustments
| | |
103.0
| | | |
28.5
| | | |
19.5
| | | |
35.5
| | | |
19.5
| |
| | | | | | | | | | |
|
| Non-GAAP adjusted EBITDA | | $ | 162.1 |
| | $ | 27.7 |
|
| $ | 29.7 |
|
| $ | 71.8 |
|
| $ | 32.9 |
|
| | | | | | | | | | |
|
|
Net sales
| |
$
|
983.5
| | |
$
|
221.0
| | |
$
|
224.4
| | |
$
|
298.0
| | |
$
|
240.1
| |
|
Non-GAAP adjusted EBITDA margin %
| | |
16.5
|
%
| | |
12.5
|
%
| | |
13.2
|
%
| | |
24.1
|
%
| | |
13.7
|
%
|
| | | | | | | | | | |
|
| | |
| | | | | | | |
| | |
For the Twelve Months Ended
| |
For the Three Months Ended
|
| | |
December 31,
2015
| |
December 31,
2015
|
|
September 30,
2015
|
|
June 30,
2015
|
|
March 31,
2015
|
| | | | | | | | | | |
|
| GAAP net earnings | | $ | 104.3 | | | $ | 23.2 | | | $ | 16.8 | | | $ | 40.5 | | | $ | 23.8 | |
| | | | | | | | | | |
|
| Adjustments | | | | | | | | | | |
|
Income tax expense
| | |
67.4
| | | |
14.8
| | | |
11.1
| | | |
25.8
| | | |
15.7
| |
|
Interest expense-net
| | |
1.1
| | | |
0.2
| | | |
0.3
| | | |
0.3
| | | |
0.3
| |
|
Investment and other income-net
| | |
(0.1
|
)
| | |
(0.1
|
)
| | |
-
| | | |
-
| | | |
-
| |
|
Depreciation and amortization
| | |
41.7
| | | |
9.7
| | | |
10.3
| | | |
10.7
| | | |
11.0
| |
|
Restructuring, impairment and other charges-net (1)
| | |
4.4
| | | |
1.1
| | | |
1.4
| | | |
1.4
| | | |
0.5
| |
|
Share-based compensation expense
| |
|
1.6
|
| |
|
0.3
|
|
|
|
0.3
|
|
|
|
0.6
|
|
|
|
0.4
|
|
|
Total Non-GAAP adjustments
| | |
116.1
| | | |
26.0
| | | |
23.4
| | | |
38.8
| | | |
27.9
| |
| | | | | | | | | | |
|
| Non-GAAP adjusted EBITDA | | $ | 220.4 |
| | $ | 49.2 |
|
| $ | 40.2 |
|
| $ | 79.3 |
|
| $ | 51.7 |
|
| | | | | | | | | | |
|
|
Net sales
| |
$
|
1,049.5
| | |
$
|
238.6
| | |
$
|
231.6
| | |
$
|
308.9
| | |
$
|
270.4
| |
|
Non-GAAP adjusted EBITDA margin %
| | |
21.0
|
%
| | |
20.6
|
%
| | |
17.4
|
%
| | |
25.7
|
%
| | |
19.1
|
%
|
| | | | | | | | | | |
|
| | | | | | | | | | |
|
(1)
|
Restructuring, impairment and other charges - net: Pre-tax charges
for employee termination costs, lease termination and other costs,
and multi-employer pension plan withdrawal obligations unrelated to
facility closures.
|
| | | | | | | | | | |
|
(2)
|
Spinoff-related transaction expenses: Third-party consulting fees,
employee retention payments, legal fees and other costs related to
the Separation.
|
| | |
| |
| |
Donnelley Financial Solutions, Inc. |
Debt and Liquidity Summary
|
As of December 31, 2016 and 2015
|
(UNAUDITED) |
(in millions) |
| | | | | | |
|
| | | | | | |
|
| | | | | | |
|
| | | | | | |
|
Total Liquidity (1) | |
December 31, 2016
| |
December 31, 2015
|
Cash (2) | |
$
|
36.2
| |
$
|
15.1
|
Amount available under the Revolving Facility (3) | |
|
154.6
| |
|
-
|
| | | | | |
190.8
| | |
15.1
|
Usage | | | | |
Borrowings under the Revolving Facility (3) | | |
-
| | |
-
|
Impact on availability related to outstanding letters of credit
| |
|
0.9
| |
|
-
|
| | | | | | |
|
Net Available Liquidity
| |
$
|
189.9
| |
$
|
15.1
|
| | | | | | |
|
| | | | | | |
|
|
|
|
|
|
|
|
|
Short-term and current portion of long-term debt
| |
$
|
-
| |
$
|
8.8
|
Long-term debt
| |
|
587.0
| |
|
-
|
Total debt
| |
$
|
587.0
| |
$
|
8.8
|
| | | | | | |
|
Non-GAAP adjusted EBITDA for the twelve months ended December 31,
2016 and 2015
| |
$
|
162.1
| |
$
|
220.4
|
| | | | | | |
|
Non-GAAP Gross Leverage (defined as total debt divided by
non-GAAP adjusted EBITDA) |
| 3.6x |
| nm |
| | | | | | |
|
| | | | | | |
|
| | | | | | |
|
(1)
|
Liquidity does not include uncommitted credit facilities, located
primarily outside of the U.S. |
| | | | | | |
|
(2)
|
Approximately 46% and 41% of cash as of December 31, 2016 and 2015,
respectively, was located outside of the U.S. Certain cash balances
of foreign subsidiaries may be subject to U.S. or local country
taxes if repatriated to the U.S. In addition, repatriation of some
foreign cash balances is further restricted by local laws.
|
| | | | | | |
|
(3)
|
On September 30, 2016, the Company entered into 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 Leverage
Ratio, both as defined and calculated in the Credit Agreement. There
were no borrowings under the Revolving Facility as of December 31,
2016. Based on the Company’s results of operations for the twelve
months ended December 31, 2016 and existing debt, the Company would
have had the ability to utilize $153.7 million of the $300.0 million
Revolving Facility and not have been in violation of the terms of
the agreement.
|
| | | | | | |
|
| | | | | | |
|
| | | | | | |
|
| | | | | | |
|
| |
December 31, 2016
| | | | | |
|
Stated amount of the Revolving Facility
|
$
|
300.0
| | | | | |
|
Less: availability reduction from covenants
|
|
145.4
| | | | | |
|
Total amount available
| |
154.6
| | | | | |
| | | | | | |
|
|
Less: borrowings under the Revolving Facility
| |
-
| | | | | |
|
Impact on availability related to outstanding letters of credit
|
|
0.9
| | | | | |
|
Availability under the Revolving Facility
|
$
|
153.7
| | | | | |

View source version on businesswire.com: http://www.businesswire.com/news/home/20170228005592/en/
Investor Contact:
Sloan Bohlen
Solebury Communications
Group
investors@dfsco.com
Source: Donnelley Financial Solutions