CINCINNATI, Aug. 08, 2023 (GLOBE NEWSWIRE) -- Hillman Solutions Corp. ( HLMN) (the “Company” or “Hillman”), a leading provider of hardware products and merchandising solutions, reported financial results for the thirteen and twenty-six weeks ended July 1, 2023.
Second Quarter 2023 Highlights (Thirteen weeks ended July 1, 2023)
- Net sales decreased (3.6)% to $380.0 million compared to $394.1 million in the prior year quarter
- Net income totaled $4.5 million, or $0.02 per diluted share, compared to $8.8 million, or $0.04 per diluted share, in the prior year quarter
- Adjusted diluted EPS1 was $0.13 per diluted share compared to $0.14 per diluted share in the prior year quarter
- Adjusted EBITDA1 totaled $58.0 million compared to $62.3 million in the prior year quarter
Second Quarter YTD 2023 Highlights (Twenty-six weeks ended July 1, 2023)
- Net sales decreased (3.6)% to $729.7 million compared to $757.1 million in the prior year period
- Net loss totaled $(4.6) million, or $(0.02) per diluted share, compared to net income of $6.9 million, or $0.04 per diluted share, in the prior year period
- Adjusted diluted EPS1 was $0.19 per diluted share compared to $0.24 per diluted share in the prior year period
- Adjusted EBITDA1 totaled $98.2 million compared to $106.3 million in the prior year period
- Net cash provided by operating activities totaled $115.0 million compared to $14.8 million in the prior year period
- Free Cash Flow1 totaled $78.0 million compared to $(14.1) million in the prior year period
Balance Sheet and Liquidity at July 1, 2023
- Gross debt was $851.5 million, compared to $918.8 million on December 31, 2022; net debt1 outstanding was $813.8 million, compared to $887.7 million on December 31, 2022
- Liquidity available totaled approximately $320.7 million, consisting of $283.1 million of available borrowing under the revolving credit facility and $37.7 million of cash and equivalents
- Net debt1 to trailing twelve month Adjusted EBITDA1 was 4.0x times as compared to 4.2x on December 31, 2022
1) Denotes Non-GAAP metric. For additional information, including our definitions, use of, and reconciliations of these metrics to the most directly comparable financial measures under GAAP, please see the reconciliations toward the end of the press release.
Management Commentary
“Our strong second quarter results reflect the dedicated efforts of our associates and the resiliency of the competitive moat we have created here at Hillman,” commented Doug Cahill, chairman, president and chief executive officer of Hillman. “We have navigated a complex market environment, carefully controlling our costs to produce strong bottom line results with gross margins that came in line with our expectations. We effectively worked down inventory levels, which translated into exceptional free cash flow of $78 million for the year-to-date. We further improved our leverage profile with a net debt to adjusted EBITDA ratio of 4.0 times as of the quarter end, which we expect will continue to improve in the second half of 2023.”
“While sales volume on existing products was lower than expected during the quarter, our business remains on sound footing and we expect to reap the benefits of several new business wins in the months ahead. We expect to continue generating healthy free cash flow in the second half of the year while margins expand sequentially during the third and fourth quarter. We believe we have the right strategy and a talented team in place to continue taking care of our customers across North America and believe we are on track to achieve our reiterated full year financial outlook.”
Full Year 2023 Guidance – Reiterated
Hillman reiterated the following guidance based on its current view of the market and its performance expectations for the fifty-two weeks ending December 30, 2023. This guidance was originally provided on February 27, 2023 with Hillman's fourth quarter 2022 results.
| Full Year 2023 Guidance | |
| Net Sales | $1.45 to $1.55 billion |
| Adjusted EBITDA1 | $215 to $235 million |
| Free Cash Flow1 | $125 to $145 million |
Second Quarter 2023 Results Presentation
Hillman plans to host a conference call and webcast presentation today, August 8, 2023, at 8:30 a.m. Eastern Time to discuss its results. Chairman, President, and Chief Executive Officer Doug Cahill and Chief Financial Officer Rocky Kraft will host the results presentation.
Date: Tuesday, August 8, 2023
Time: 8:30 a.m. Eastern Time
Listen-Only Webcast: https://edge.media-server.com/mmc/p/ymk8yo34
A webcast replay will be available approximately one hour after the conclusion of the call using the link above.
Hillman’s quarterly presentation and Form 10-Q are expected to be filed with the SEC and posted to its Investor Relations website, https://ir.hillmangroup.com, before the webcast presentation begins.
About Hillman Solutions Corp.
Founded in 1964 and headquartered in Cincinnati, Ohio, Hillman is a leading North American provider of complete hardware solutions, delivered with industry best customer service to over 40,000 locations. Hillman designs innovative product and merchandising solutions for complex categories that deliver an outstanding customer experience to home improvement centers, mass merchants, national and regional hardware stores, pet supply stores, and OEM & Industrial customers. Leveraging a world-class distribution and sales network, Hillman delivers a “small business” experience with “big business” efficiency. For more information on Hillman, visit www.hillmangroup.com.
Forward Looking Statements
All statements made in this press release that are consider to be forward-looking are made in good faith by the Company and are intended to qualify for the safe harbor from liability established by Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934, and the Private Securities Litigation Reform Act of 1995. You should not rely on these forward-looking statements as predictions of future events. Words such as "expect," "estimate," "project," "budget," "forecast," "anticipate," "intend," "plan," “target”, “goal”, "may," "will," "could," "should," "believes," "predicts," "potential," "continue," and similar expressions are intended to identify such forward-looking statements. These forward-looking statements include, without limitation, the Company’s expectations with respect to future performance. These forward-looking statements involve significant risks and uncertainties that could cause the actual results to differ materially from the expected results. Most of these factors are outside the Company's control and are difficult to predict. Factors that may cause such differences include, but are not limited to: (1) unfavorable economic conditions that may affect operations, financial condition and cash flows including spending on home renovation or construction projects, inflation, recessions, instability in the financial markets or credit markets; (2) increased supply chain costs, including raw materials, sourcing, transportation and energy; (3) the highly competitive nature of the markets that we serve; (4) the ability to continue to innovate with new products and services; (5) direct and indirect costs associated with the May 2023 ransomware attack, and our receipt of expected insurance receivables associated with that cybersecurity incident; (6) seasonality; (7) large customer concentration; (8) the ability to recruit and retain qualified employees; (9) the outcome of any legal proceedings that may be instituted against the Company; (10) adverse changes in currency exchange rates; (11) the impact of COVID-19 on the Company’s business; or (12) regulatory changes and potential legislation that could adversely impact financial results. The foregoing list of factors is not exclusive, and readers should also refer to those risks that are included in the Company’s filings with the Securities and Exchange Commission (“SEC”), including this Annual Report on Form 10-K filed on February 27, 2023. Given these uncertainties, current or prospective investors are cautioned not to place undue reliance on any such forward looking statements.
Except as required by applicable law, the Company does not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements in this communication to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based.
Contact:
Michael Koehler
Vice President of Investor Relations & Treasury
513-826-5495
[email protected]
(dollars in thousands) Unaudited
Thirteen Weeks Ended
July 1, 2023 Thirteen Weeks Ended
June 25, 2022 Twenty-six Weeks Ended
July 1, 2023 Twenty-six Weeks Ended
June 25, 2022Net sales$380,019 $394,114 $729,726 $757,127 Cost of sales (exclusive of depreciation and amortization shown separately below) 216,499 220,146 421,008 433,419 Selling, warehouse, general and administrative expenses 111,452 118,229 222,517 232,767 Depreciation 13,800 14,172 30,505 27,426 Amortization 15,578 15,566 31,150 31,087 Other expense (income), net 1,893 (1,772) 2,660 (4,194)Income from operations 20,797 27,773 21,886 36,622 Interest expense, net 18,075 12,533 36,152 24,161 Income (loss) before income taxes 2,722 15,240 (14,266) 12,461 Income tax (benefit) expense (1,823) 6,424 (9,679) 5,532 Net income (loss)$4,545 $8,816 $(4,587) $6,929 Basic income (loss) per share$0.02 $0.05 $(0.02) $0.04 Weighted average basic shares outstanding 194,644 194,135 194,596 194,071 Diluted income (loss) per share$0.02 $0.04 $(0.02) $0.04 Weighted average diluted shares outstanding 195,528 196,686 194,596 195,932
Condensed Consolidated Balance Sheets
(dollars in thousands)
Unaudited
July 1, 2023 December 31, 2022ASSETS Current assets: Cash and cash equivalents$37,656 $31,081 Accounts receivable, net of allowances of $2,211 ($2,405 - 2022) 130,276 86,985 Inventories, net 430,013 489,326 Other current assets 39,285 24,227 Total current assets 637,230 631,619 Property and equipment, net of accumulated depreciation of $351,482 ($333,452 - 2022) 192,451 190,258 Goodwill 824,973 823,812 Other intangibles, net of accumulated amortization of $445,984 ($414,275 - 2022) 704,466 734,460 Operating lease right of use assets 89,861 66,955 Other assets 21,355 23,586 Total assets$2,470,336 $2,470,690 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable$176,802 $131,751 Current portion of debt and financing lease liabilities 11,240 10,570 Current portion of operating lease liabilities 13,211 12,285 Accrued expenses: Salaries and wages 12,333 15,709 Pricing allowances 8,100 9,246 Income and other taxes 6,292 5,300 Interest 397 697 Other accrued liabilities 25,232 29,854 Total current liabilities 253,607 215,412 Long-term debt 818,798 884,636 Deferred tax liabilities 139,822 140,091 Operating lease liabilities 84,206 61,356 Other non-current liabilities 16,088 12,456 Total liabilities$1,312,521 $1,313,951 Commitments and contingencies (Note 6) Stockholders' equity: Common stock, $0.0001 par, 500,000,000 shares authorized, 194,707,000 issued and outstanding at July 1, 2023 and 194,548,411 issued and outstanding at December 31, 2022 20 20 Additional paid-in capital 1,411,080 1,404,360 Accumulated deficit (231,204) (226,617)Accumulated other comprehensive loss (22,081) (21,024)Total stockholders' equity 1,157,815 1,156,739 Total liabilities and stockholders' equity$2,470,336 $2,470,690
July 1, 2023 Twenty-six Weeks Ended
June 25, 2022Cash flows from operating activities: Net (loss) income$(4,587) $6,929 Adjustments to reconcile net (loss) income to net cash provided by operating activities: Depreciation and amortization 61,655 58,513 Deferred income taxes (5,232) 8,230 Deferred financing and original issue discount amortization 2,663 2,598 Stock-based compensation expense 6,044 8,304 Loss on disposal of property and equipment 123 — Change in fair value of contingent consideration 4,167 (3,645)Changes in operating items: Accounts receivable, net (43,458) (25,163)Inventories, net 62,208 (42,973)Other assets (4,514) (4,125)Accounts payable 43,845 1,502 Other accrued liabilities (7,868) 4,603 Net cash provided by operating activities 115,046 14,773 Net cash from investing activities Acquisition of business, net of cash received (300) (2,500)Capital expenditures (37,029) (28,921)Other investing activities (225) — Net cash used for investing activities (37,554) (31,421)Cash flows from financing activities: Repayments of senior term loans (4,255) (4,256)Borrowings on revolving credit loans 58,000 121,000 Repayments of revolving credit loans (122,000) (97,000)Principal payments under finance lease obligations (1,039) (556)Proceeds from exercise of stock options 611 1,149 Payments of contingent consideration (1,125) (103)Other financing activities (155) — Cash payments related to hedging activities — (944)Net cash (used for) provided by financing activities (69,963) 19,290 Effect of exchange rate changes on cash (954) 476 Net increase in cash and cash equivalents 6,575 3,118 Cash and cash equivalents at beginning of period 31,081 14,605 Cash and cash equivalents at end of period$37,656 $17,723
Reconciliations of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures
The Company uses non-GAAP financial measures to analyze underlying business performance and trends. The Company believes that providing these non-GAAP financial measures enhances the Company’s and investors’ ability to compare the Company’s past financial performance with its current performance. These non-GAAP financial measures are provided as supplemental information to the financial measures presented in this press release that are calculated and presented in accordance with GAAP. Non-GAAP financial measures should not be considered a substitute for, or superior to, financial measures determined or calculated in accordance with GAAP. The Company’s definitions of its non-GAAP financial measures may not be comparable to similarly titled measures reported by other companies. Because GAAP financial measures on a forward-looking basis are not accessible, and reconciling information is not available without unreasonable effort, reconciliations to GAAP financial measures are not provided for forward-looking non-GAAP measures. For the same reasons, the Company is unable to address the probable significance of the unavailable information, which could be material to future results.
Non-GAAP financial measures such as consolidated adjusted EBITDA and Adjusted Diluted Earnings per Share (EPS) exclude from the relevant GAAP metrics items that neither relate to the ordinary course of the Company’s business, nor reflect the Company’s underlying business performance.
Reconciliation of Adjusted EBITDA (Unaudited)
(dollars in thousands)
Adjusted EBITDA is a non-GAAP financial measure and is the primary basis used to measure the operational strength and performance of our businesses as well as to assist in the evaluation of underlying trends in our businesses. This measure eliminates the significant level of noncash depreciation and amortization expense that results from the capital-intensive nature of our businesses and from intangible assets recognized in business combinations. It is also unaffected by our capital and tax structures, as our management excludes these results when evaluating our operating performance. Our management use this financial measure to evaluate our consolidated operating performance and the operating performance of our operating segments and to allocate resources and capital to our operating segments. Additionally, we believe that Adjusted EBITDA is useful to investors because it is one of the bases for comparing our operating performance with that of other companies in our industries, although our measure of Adjusted EBITDA may not be directly comparable to similar measures used by other companies.
July 1, 2023 Thirteen Weeks Ended
June 25, 2022 Twenty-six Weeks Ended
July 1, 2023 Twenty-six Weeks Ended
June 25, 2022Net income (loss)$4,545 $8,816 $(4,587) $6,929 Income tax (benefit) expense (1,823) 6,424 (9,679) 5,532 Interest expense, net 18,075 12,533 36,152 24,161 Depreciation 13,800 14,172 30,505 27,426 Amortization 15,578 15,566 31,150 31,087 EBITDA$50,175 $57,511 $83,541 $95,135 Stock compensation expense 3,405 2,286 6,042 8,304 Restructuring and other (1) 1,440 513 2,848 565 Litigation expense (2) — 2,703 260 3,713 Transaction and integration expense (3) 510 1,438 1,310 2,215 Change in fair value of contingent consideration 2,452 (2,175) 4,167 (3,645)Total adjusting items 7,807 4,765 14,627 11,152 Adjusted EBITDA$57,982 $62,276 $98,168 $106,287
(1) Includes consulting and other costs associated with distribution center relocations and corporate restructuring activities. 2023 includes costs associated with the cybersecurity event that occurred in May 2023.
(2) Litigation expense includes legal fees associated with our litigation with Hy-Ko Products Company LLC.
(3) Transaction and integration expense includes professional fees and other costs related to the CCMP secondary offerings in 2022 and 2023.
Reconciliation of Adjusted Diluted Earnings Per Share
(in thousands, except per share data)
Unaudited
We define Adjusted Diluted EPS as reported diluted EPS excluding the effect of one-time, non-recurring activity and volatility associated with our income tax expense. The Company believes that Adjusted Diluted EPS provides further insight and comparability in operating performance as it eliminates the effects of certain items that are not comparable from one period to the next. The following is a reconciliation of reported diluted EPS from continuing operations to Adjusted Diluted EPS from continuing operations:
Thirteen Weeks EndedJuly 1, 2023 Thirteen Weeks Ended
June 25, 2022 Twenty-six Weeks Ended
July 1, 2023 Twenty-six Weeks Ended
June 25, 2022Reconciliation to Adjusted Net Income Net Income (Loss)$4,545 $8,816 $(4,587) $6,929 Remove adjusting items (1) 7,807 4,765 14,627 11,152 Remove amortization expense 15,578 15,566 31,150 31,087 Remove tax benefit on adjusting items and amortization expense (2) (2,190) (1,529) (3,851.19) (3,035)Adjusted Net Income$25,740 $27,618 $37,339 $46,133 Reconciliation to Adjusted Diluted Earnings per Share Diluted Earnings per Share$0.02 $0.04 $(0.02) $0.04 Remove adjusting items (1) 0.04 0.02 0.07 0.06 Remove amortization expense 0.08 0.08 0.16 0.16 Remove tax benefit on adjusting items and amortization expense (2) (0.01) (0.01) (0.02) (0.02)Adjusted Diluted Earnings per Share$0.13 $0.14 $0.19 $0.24 Reconciliation to Adjusted Diluted Shares Outstanding (3) Diluted Shares, as reported 195,528 196,686 194,596 195,932 Non-GAAP dilution adjustments: Dilutive effect of stock options and awards — — 865 — Adjusted Diluted Shares 195,528 196,686 195,461 195,932
Note: Adjusted EPS may not add due to rounding.
(1) Please refer to "Reconciliation of Adjusted EBITDA" table above for additional information on adjusting items. See "Per share impact of Adjusting Items" table below for the per share impact of each adjustment.
(2) We have calculated the income tax effect of the non-GAAP adjustments shown above at the applicable statutory rate of 25.1% for the U.S. and 26.2% for Canada except for the following items:
a. The tax impact of stock compensation expense was calculated using the statutory rate of 25.1%, excluding certain awards that are non-deductible.
b. The tax impact of acquisition and integration expense was calculated using the statutory rate of 25.1%, excluding certain charges that were non-deductible.
i. Amortization expense for financial accounting purposes was offset by the tax benefit of deductible amortization expense using the statutory rate of 25.1%.
(3) Diluted shares on a GAAP basis for the thirteen weeks ended July 1, 2023 and thirteen weeks ended June 25, 2022 include the dilutive impact of 884 and 2,551 options and awards, respectively. Diluted shares on a GAAP basis for the twenty-six weeks ended June 25, 2022 includes the dilutive impact of 1,861 options and awards.
Per Share Impact of Adjusting Items
Thirteen Weeks EndedJuly 1, 2023 Thirteen Weeks Ended
June 25, 2022 Twenty-six Weeks Ended
July 1, 2023 Twenty-six Weeks Ended
June 25, 2022Stock compensation expense $0.02 $0.01 $0.03 $0.04 Restructuring and other costs 0.01 — 0.01 — Litigation expense — 0.01 — 0.02 Transaction and integration expense — 0.01 0.01 0.01 Change in fair value of contingent consideration 0.01 (0.01) 0.02 (0.02)Total adjusting items $0.04 $0.02 $0.07 $0.06
Note: Adjusting items may not add due to rounding.
Reconciliation of Net Debt
We define Net Debt as reported gross debt less cash on hand. Net debt is not defined under U.S. GAAP and may not be computed the same as similarly titled measures used by other companies. The Company believes that Net Debt provides further insight and comparability into liquidity and capital structure. The following is a the calculation of Net Debt:
July 1, 2023 December 31, 2022Revolving loans$8,000 $72,000 Senior term loan, due 2028 836,108 840,363 Finance leases and other obligations 7,356 6,406 Gross debt$851,464 $918,769 Less cash 37,656 31,081 Net debt$813,808 $887,688
Reconciliation of Free Cash Flow
We calculate free cash flow as cash flows from operating activities less capital expenditures. Free cash flow is not defined under U.S. GAAP and may not be computed the same as similarly titled measures used by other companies. We believe free cash flow is an important indicator of how much cash is generated by our business operations and is a measure of incremental cash available to invest in our business and meet our debt obligations.
Twenty-six Weeks EndedJuly 1, 2023 Twenty-six Weeks Ended
June 25, 2022Net cash provided by operating activities$115,046 $14,773 Capital expenditures (37,029) (28,921)Free cash flow$78,017 $(14,148)
Source: Hillman Solutions Corp.
