Rogers Corporation Reports Fourth Quarter and Full Year 2023 Results

Non-GAAP financial measures:

This earnings release includes the following financial measures that are not presented in accordance with generally accepted accounting principles in the United States of America (“GAAP”):

(1) Adjusted operating margin, which the Company defines as operating margin excluding acquisition-related amortization of intangible assets and discrete items, which are acquisition and related integration costs, dispositions, gains or losses on the sale or disposal of property, plant and equipment, restructuring, severance, impairment and other related costs, non-routine shareholder advisory costs, (income) costs associated with terminated merger, UTIS fire (recovery) charges and the related income tax effect on these items (collectively, “discrete items”);

(2) Adjusted net income, which the Company defines as net income (loss) excluding amortization of acquisition intangible assets, pension settlement charges and discrete items;

(3) Adjusted earnings per diluted share, which the Company defines as earnings per diluted share excluding amortization of acquisition intangible assets, pension settlement charges and discrete items, divided by adjusted weighted average shares outstanding - diluted;

(4) Adjusted EBITDA, which the Company defines as net income (loss) excluding interest expense, net, income tax expense (benefit), depreciation and amortization, stock-based compensation expense, pension settlement charges and discrete items;

(5) Adjusted EBITDA Margin, which the Company defines as the percentage that results from dividing Adjusted EBITDA by total net sales;

(6) Free cash flow, which the Company defines as net cash provided by (used in) operating activities less non-acquisition capital expenditures.

Management believes adjusted operating margin, adjusted net income, adjusted earnings per diluted share, adjusted EBITDA and adjusted EBITDA margin are useful to investors because they allow for comparison to the Company’s performance in prior periods without the effect of items that, by their nature, tend to obscure the Company’s core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. As a result, management believes that these measures enhance the ability of investors to analyze trends in the Company’s business and evaluate the Company’s performance relative to peer companies. Management also believes free cash flow is useful to investors as an additional way of viewing the Company's liquidity and provides a more complete understanding of factors and trends affecting the Company's cash flows. However, non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation from, or as alternatives to, financial measures prepared in accordance with GAAP. In addition, these non-GAAP financial measures may differ from, and should not be compared to, similarly named measures used by other companies. Reconciliations of the differences between these non-GAAP financial measures and their most directly comparable financial measures calculated in accordance with GAAP are set forth below.

Reconciliation of GAAP operating margin to adjusted operating margin*:

 

2023

2022

Operating margin

Q4

Q3

YTD

Q4

YTD

GAAP operating margin (%)

14.9

%

11.8

%

9.4

%

37.0

%

14.9

%

 

 

 

 

 

 

Acquisition and divestiture related costs:

 

 

 

 

 

Acquisition and related integration costs

%

%

%

0.1

%

0.1

%

Dispositions

0.5

%

(0.3

)%

0.2

%

1.4

%

0.3

%

Loss/(gain) on sale or disposal of assets

(0.9

)%

(0.1

)%

(0.3

)%

0.2

%

%

 

 

 

 

 

 

Restructuring, business realignment and other cost saving initiatives:

 

 

 

 

 

Restructuring, severance, impairment and other related costs

0.7

%

1.0

%

2.2

%

30.7

%

7.4

%

 

 

 

 

 

 

Non-routine shareholder advisory costs

0.3

%

%

0.9

%

%

%

(Income) costs associated with terminated merger

0.5

%

0.6

%

0.7

%

(62.0

)%

(12.4

)%

UTIS fire (recovery)/charges

(11.5

)%

(0.3

)%

(3.4

)%

0.2

%

(0.2

)%

Asbestos-related charges

0.1

%

%

%

%

%

Total discrete items

(10.3

)%

1.0

%

0.4

%

(29.4

)%

(4.9

)%

Operating margin adjusted for discrete items

4.6

%

12.8

%

9.8

%

7.6

%

10.0

%

 

 

 

 

 

 

Acquisition intangible amortization

1.6

%

1.5

%

1.5

%

1.7

%

1.7

%

 

 

 

 

 

 

Adjusted operating margin

6.3

%

14.3

%

11.2

%

9.3

%

11.7

%

*Percentages in table may not add due to rounding.

Reconciliation of GAAP net income to adjusted net income*:

 

(amounts in millions)

2023

2022

Net income

Q4

Q3

YTD

Q4

YTD

GAAP net income (loss)

$

23.2

 

$

19.0

 

$

56.6

 

$

67.3

 

$

116.6

 

 

 

 

 

 

 

Acquisition and divestiture related costs:

 

 

 

 

 

Acquisition and related integration costs

 

 

 

 

 

0.1

 

 

0.1

 

 

0.8

 

Acquisition intangible amortization

 

3.3

 

 

3.4

 

 

13.4

 

 

3.8

 

 

16.4

 

Dispositions

 

1.1

 

 

(0.7

)

 

1.6

 

 

3.2

 

 

3.2

 

Loss/(gain) on sale or disposal of assets

 

(1.9

)

 

(0.2

)

 

(2.6

)

 

0.5

 

 

0.5

 

 

 

 

 

 

 

Restructuring, business realignment and other cost saving initiatives:

 

 

 

 

 

Restructuring, severance, impairment and other related costs

 

1.4

 

 

2.3

 

 

20.2

 

 

68.6

 

 

71.4

 

 

 

 

 

 

 

Non-routine shareholder advisory costs

 

0.6

 

 

 

 

8.3

 

 

 

 

 

(Income) costs associated with terminated merger

 

1.1

 

 

1.4

 

 

6.0

 

 

(138.6

)

 

(120.3

)

UTIS fire (recovery)/charges

 

(23.6

)

 

(0.7

)

 

(30.5

)

 

0.4

 

 

(2.4

)

Asbestos-related charges

 

0.2

 

 

 

 

0.2

 

 

0.1

 

 

0.1

 

Pension settlement charges

 

0.1

 

 

 

 

0.1

 

 

 

 

 

Income tax effect of non-GAAP adjustments and intangible amortization

 

5.6

 

 

(1.4

)

 

(2.8

)

 

14.1

 

 

6.8

 

Adjusted net income

$

11.3

 

$

23.2

 

$

70.7

 

$

19.5

 

$

93.0

 

*Values in table may not add due to rounding.

Reconciliation of GAAP earnings per diluted share to adjusted earnings per diluted share*:

 

 

2023

2022

Earnings per diluted share

Q4

Q3

YTD

Q4

YTD

GAAP earnings per diluted share

$

1.24

 

$

1.02

 

$

3.03

 

$

3.58

 

$

6.15

 

 

 

 

 

 

 

Acquisition and divestiture related costs:

 

 

 

 

 

Acquisition and related integration costs

 

 

 

 

 

0.01

 

 

 

 

0.03

 

Dispositions

 

0.13

 

 

(0.03

)

 

0.15

 

 

0.13

 

 

0.13

 

Loss/(gain) on sale or disposal of assets

 

(0.07

)

 

(0.01

)

 

(0.11

)

 

0.02

 

 

0.02

 

 

 

 

 

 

 

Restructuring, business realignment and other cost saving initiatives:

 

 

 

 

 

Restructuring, severance, impairment and other related costs

 

0.06

 

 

0.09

 

 

0.82

 

 

2.81

 

 

2.90

 

 

 

 

 

 

 

Non-routine shareholder advisory costs

 

0.03

 

 

 

 

0.34

 

 

 

 

 

(Income) costs associated with terminated merger

 

0.05

 

 

0.06

 

 

0.25

 

 

(5.67

)

 

(4.88

)

UTIS fire (recovery)/charges

 

(0.97

)

 

(0.03

)

 

(1.25

)

 

0.02

 

 

(0.10

)

Asbestos-related charges

 

0.01

 

 

 

 

0.01

 

 

 

 

 

Pension settlement charges

 

0.01

 

 

 

 

0.01

 

 

 

 

 

Total discrete items

$

(0.77

)

$

0.09

 

$

0.22

 

$

(2.69

)

$

(1.91

)

 

 

 

 

 

 

Earnings per diluted share adjusted for discrete items

 

0.47

 

 

1.11

 

 

3.25

 

 

0.89

 

 

4.25

 

 

 

 

 

 

 

Acquisition intangible amortization

$

0.14

 

$

0.13

 

$

0.54

 

$

0.15

 

$

0.66

 

 

 

 

 

 

 

Adjusted earnings per diluted share

$

0.60

 

$

1.24

 

$

3.78

 

$

1.04

 

$

4.91

 

*Values in table may not add due to rounding.

Reconciliation of GAAP net income to adjusted EBITDA*:

 

 

2023

2022

(amounts in millions)

Q4

Q3

YTD

Q4

YTD

GAAP net income (loss)

$

23.2

 

$

19.0

 

$

56.6

 

$

67.3

 

$

116.6

 

 

 

 

 

 

 

Interest expense, net

 

1.4

 

 

2.3

 

 

10.1

 

 

4.0

 

 

9.5

 

Income tax expense (benefit)

 

5.4

 

 

7.2

 

 

19.7

 

 

11.1

 

 

23.8

 

Depreciation

 

7.9

 

 

8.1

 

 

37.7

 

 

7.7

 

 

29.5

 

Amortization

 

3.3

 

 

3.4

 

 

13.4

 

 

3.8

 

 

16.4

 

Stock-based compensation expense

 

3.4

 

 

3.8

 

 

14.3

 

 

0.2

 

 

11.8

 

 

 

 

 

 

 

Acquisition and divestiture related costs:

 

 

 

 

 

Acquisition and related integration costs

 

 

 

 

 

0.1

 

 

0.1

 

 

0.8

 

Dispositions

 

1.1

 

 

(0.7

)

 

1.6

 

 

3.2

 

 

3.2

 

Loss/(gain) on sale or disposal of assets

 

(1.9

)

 

(0.2

)

 

(2.6

)

 

0.5

 

 

0.5

 

 

 

 

 

 

 

Restructuring, business realignment and other cost saving initiatives:

 

 

 

 

 

Restructuring, severance, impairment and other related costs

 

1.4

 

 

2.3

 

 

14.6

 

 

68.1

 

 

70.9

 

 

 

 

 

 

 

Non-routine shareholder advisory costs

 

0.6

 

 

 

 

8.3

 

 

 

 

 

(Income) costs associated with terminated merger

 

0.7

 

 

0.9

 

 

4.0

 

 

(138.6

)

 

(120.3

)

UTIS fire (recovery)/charges

 

(23.6

)

 

(0.7

)

 

(30.5

)

 

0.4

 

 

(2.4

)

Asbestos-related charges

 

0.2

 

 

 

 

0.2

 

 

0.1

 

 

0.1

 

Pension settlement charges

 

0.1

 

 

 

 

0.1

 

 

 

 

 

Adjusted EBITDA

$

23.4

 

$

45.4

 

$

147.7

 

$

27.8

 

$

160.2

 

*Values in table may not add due to rounding.

Calculation of adjusted EBITDA margin*:

 

 

2023

2022

 

Q4

Q3

YTD

Q4

YTD

Adjusted EBITDA (in millions)

$

23.4

 

$

45.4

 

$

147.7

 

$

27.8

 

$

160.2

 

Divided by Total Net Sales (in millions)

 

204.6

 

 

229.1

 

 

908.4

 

 

223.7

 

 

971.2

 

Adjusted EBITDA Margin

 

11.4

%

 

19.8

%

 

16.3

%

 

12.5

%

 

16.5

%

*Values in table may not add due to rounding.

Reconciliation of net cash provided by (used in) operating activities to free cash flow*:

 

 

2023

2022

(amounts in millions)

Q4

Q3

YTD

Q4

YTD

Net cash provided by (used in) operating activities

$

71.9

 

$

42.0

 

$

131.4

 

$

127.6

 

$

129.5

 

Non-acquisition capital expenditures

 

(22.5

)

 

(6.7

)

 

(57.0

)

 

(29.8

)

(116.8

)

Free cash flow

$

49.4

 

$

35.3

 

$

74.4

 

$

97.8

 

$

12.7

 

*Values in table may not add due to rounding.

Reconciliation of GAAP earnings per diluted share to adjusted earnings per diluted share guidance for the 2024 first quarter:

 

 

Guidance
Q1 2024

GAAP earnings per diluted share

$0.30 to $0.50

 

 

Discrete items

$0.03

 

 

Acquisition intangible amortization

$0.12

 

 

Adjusted earnings per diluted share

$0.45 - $0.65


« Previous Page 1 | 2 | 3 | 4 | 5  Next Page »
Featured Video
Jobs
Senior Firmware Architect - Server Manageability for Nvidia at Santa Clara, California
Senior Platform Software Engineer, AI Server - GPU for Nvidia at Santa Clara, California
Design Verification Engineer for Blockwork IT at Milpitas, California
GPU Design Verification Engineer for AMD at Santa Clara, California
Sr. Silicon Design Engineer for AMD at Santa Clara, California
CAD Engineer for Nvidia at Santa Clara, California
Upcoming Events
SEMICON Japan 2024 at Tokyo Big Sight Tokyo Japan - Dec 11 - 13, 2024
PDF Solutions AI Executive Conference at St. Regis Hotel San Francisco - Dec 12, 2024
DVCon U.S. 2025 at United States - Feb 24 - 27, 2025



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering TechJobsCafe - Technical Jobs and Resumes GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise