-
Delivers Topline Growth and Improved Adjusted Operating Profit & Margin
-
Sales of $339 million, up 6% versus prior year period; Organic Sales up 5%
-
Operating Margin of 7.7%; Adjusted Operating Margin of 12.8%, up 30 bps from a year ago
-
GAAP EPS of $0.34; Adjusted EPS of $0.58, up 4% versus prior year period
-
Forecasts 2023 Organic Sales Growth of +7% to +9%
-
Maintains 2023 Adjusted EPS Forecast of $2.15 to $2.30; Up 9% to 16% from 2022 Adjusted EPS of $1.98
BRISTOL, Conn.--(BUSINESS WIRE)--
Barnes Group Inc. (NYSE: B), a global provider of highly engineered products, differentiated industrial technologies, and innovative solutions, today reported financial results for the second quarter 2023.
“Barnes highest priorities remain delivering topline growth and improving operational profitability driven by core business execution and transformational initiatives”, said Thomas J. Hook, President and Chief Executive Officer of Barnes. “During the second quarter, we grew revenues, advanced margins, and generated higher free cash flow as compared to a year ago. While significant work remains to drive commercial and operational excellence, our efforts to integrate our businesses, reduce complexity, and generate enhanced profitability continue to unlock the value embedded in Barnes,” added Hook.
Second Quarter 2023 Highlights
Second quarter 2023 net sales of $339 million were up 6% compared to the prior year period, with organic sales (1) increasing 5%. Foreign exchange had a modest positive impact of approximately 0.5%. Operating income was $26.0 million versus a loss of $28.2 million a year ago. Operating margin was 7.7%. Excluding restructuring & transformation related charges and acquisition transaction costs in the current year quarter, and a goodwill impairment charge and restructuring charges a year ago, adjusted operating income was $43.5 million, up 8%, and adjusted operating margin was 12.8%, up 30 bps. Acquisition transaction costs relate to the previously announced pending MB Aerospace acquisition which is expected to close later this year.
Interest expense in the second quarter of 2023 was $6.5 million, an increase of $3.2 million from the prior year due to a higher average interest rate. Other Income was $2.9 million, an increase of $2.5 million from last year, primarily driven by an increase in non-operating pension income.
The Company’s effective tax rate in the second quarter of 2023 was 22.5% compared to -27.1% in the year ago period (22.8% excluding the goodwill impairment charge) and 64.7% for the full year 2022. The decrease in the second quarter 2023 effective tax rate from the full year 2022 rate is primarily due to the absence of a goodwill impairment charge incurred in 2022, which is not tax deductible for book purposes.
Net income for the second quarter was $17.4 million, or $0.34 per share, compared to a loss of $39.6 million, or -$0.78 per share, a year ago. On an adjusted basis, net income per share of $0.58 was up 4% from $0.56 a year ago. Adjusted net income per share in the second quarter of 2023 excludes $0.19 of restructuring and transformation related charges and $0.05 of acquisition transaction costs.
Year-to-date cash provided by operating activities was $42.5 million versus $8.5 million a year ago primarily due to lower paid incentive compensation and a lower increase in working capital. Free cash flow was a positive $20.9 million compared to a negative $5.0 million last year. Capital expenditures were $21.6 million, an increase of $8.1 million.
A table reconciling non-GAAP to GAAP financial measures, including forward looking outlook information, is presented at the end of this press release.
Segment Performance
Industrial
Second quarter sales were $217 million, up 2% from $212 million in the prior year period. Organic sales increased approximately 2% while favorable foreign exchange increased sales by approximately 1%. Operating profit was $9.4 million versus a loss of $48.7 million in the prior year period. Excluding restructuring and transformation related charges of $13.4 million, adjusted operating profit of $22.8 million was up 17% and adjusted operating margin of 10.5% was up 130 bps. Adjusted operating profit benefited from positive pricing and favorable productivity.
Aerospace
Second quarter sales were $122 million, up 12% from $109 million last year. Aerospace original equipment manufacturing (“OEM”) sales increased 8%, while aftermarket sales increased 18%. Operating profit was $16.6 million, down 19% from $20.6 million in the prior year period. Excluding restructuring and transformation related charges of $0.5 million and acquisition transaction costs of $3.6 million, adjusted operating profit of $20.7 million was flat versus a year ago. Adjusted operating margin was 17.0%, down 190 bps from a year ago. Adjusted operating profit and adjusted operating margin were unfavorably impacted by productivity and product mix within the OEM business, offset in part by the benefits of higher sales volumes.
Aerospace OEM backlog was $805 million at the end of the second quarter, up 2% sequentially from March 2023 and up 7% from a year ago. The Company expects to convert approximately 50% of this backlog to revenue over the next 12 months.
Balance Sheet and Liquidity
Barnes’ balance sheet and liquidity profile remain well-positioned. The Company has liquidity of $75 million in cash and $537 million available under the revolving credit facility, subject to covenants which would have allowed $154 million under our current credit agreements. With respect to the balance sheet, our “Debt to EBITDA” ratio, as defined in our credit agreements, was approximately 2.56 times at quarter end.
2023 Full Year Outlook
Barnes forecasts organic sales growth of 7% to 9% for 2023 with adjusted operating margin in the range of 12.5% to 13.5%. Adjusted earnings are expected to be in the range of $2.15 to $2.30 per share, up 9% to 16% from 2022’s adjusted earnings of $1.98 per share, consistent with our previous outlook. 2023 adjusted earnings per share are anticipated to exclude $0.54 related to the restructuring and transformation related activities announced to date and $0.08 related to the pending MB Aerospace acquisition. Capital expenditures are forecast to be approximately $50 million and cash conversion to be approximately 100% of net income. The adjusted effective tax rate for 2023 is expected to be between 24% and 25%, a reduction from our prior view driven by a change in geographic profit expectations. Aside from the acquisition transaction costs noted in our adjusted earnings, our 2023 outlook excludes any impacts from the pending MB Aerospace acquisition.
Conference Call Information
Barnes will conduct a conference call with investors to discuss the second quarter 2023 results at 8:30 a.m. ET today, July 28, 2023. The public may access the conference through a live audio webcast available on the Investor Relations section of Barnes’ website at www.onebarnes.com.
The conference is also available by direct dial at (888) 510-2379 in the U.S. or (646) 960-0691 outside of the U.S.; Conference ID 1137078. Supplemental materials will be posted to the Investor Relations section of the Company's website prior to the conference call.
In addition, the call will be recorded and available for playback from 12:00 p.m. (ET) on Friday, July 28, 2023, until 11:59 p.m. (ET) on Friday August 4, 2023, by dialing (647) 362-9199; Conference ID 1137078.
Note:
(1) Organic sales growth represents the total reported sales increase within the Company’s ongoing business less the impact of foreign currency translation and acquisition and divestitures completed in the preceding twelve months.
About Barnes
Barnes Group Inc. (NYSE: B) pioneers technologies to help change the world. Leveraging world-class manufacturing capabilities and market-leading engineering, we develop advanced processes, automation solutions and applied technologies for industries ranging from medical and personal care to mobility, packaging and aerospace. Customers benefit from our integrated hardware and software capabilities focused on improving the processing, control, service and sustainability of engineered plastics, factory automation technologies and precision components. For more information, please visit www.onebarnes.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended and the Private Securities Litigation Reform Act of 1995. Forward-looking statements often address our expected future operating and financial performance and financial condition, and often contain words such as "anticipate," "believe," "expect," "plan," "estimate," "project," "continue," "will," "should," "may," and similar terms. These forward-looking statements do not constitute guarantees of future performance and are subject to a variety of risks and uncertainties that may cause actual results to differ materially from those expressed in the forward-looking statements. These risks and uncertainties include, among others: the Company’s ability to manage economic, business and geopolitical conditions, including rising interest rates, global price inflation and shortages impacting the availability of materials; the duration and severity of unforeseen events such as an epidemic or a pandemic, including their impacts across our business on demand, supply chains, operations and liquidity; failure to successfully negotiate collective bargaining agreements or potential strikes, work stoppages or other similar events; changes in market demand for our products and services; rapid technological and market change; the ability to protect and avoid infringing upon intellectual property rights; challenges associated with the introduction or development of new products or transfer of work; higher risks in global operations and markets; the impact of intense competition; the physical and operational risks from natural disasters, severe weather events, and climate change which may limit accessibility to sufficient water resources, outbreaks of contagious diseases and other adverse public health developments; acts of war, terrorism and other international conflicts; the failure to achieve anticipated cost savings and benefits associated with workforce reductions and restructuring actions; currency fluctuations and foreign currency exposure; impacts from goodwill impairment and related charges; our dependence upon revenues and earnings from a small number of significant customers; a major loss of customers; inability to realize expected sales or profits from existing backlog due to a range of factors, including changes in customer sourcing decisions, material changes, production schedules and volumes of specific programs; the impact of government budget and funding decisions; government-imposed sanctions, tariffs, trade agreements and trade policies; changes or uncertainties in laws, regulations, rates, policies or interpretations that impact the Company’s business operations or tax status, including those that address climate change, environmental, health and safety matters, and the materials processed by our products or their end markets; fluctuations in the pricing or availability of raw materials, freight, transportation, energy, utilities and other items required by our operations; labor shortages or other business interruptions at transportation centers, shipping ports, our suppliers’ facilities or our facilities; disruptions in information technology systems, including as a result of cybersecurity attacks or data security breaches; the ability to hire and retain senior management and qualified personnel; the ability to consummate the pending acquisition of MB Aerospace Group Holdings Limited in a timely manner or at all, including the ability to obtain required regulatory approvals, the ability of the parties to satisfy other conditions to the consummation of such acquisition, and the costs and other conditions relating to the financing of such transaction; the continuing impact of prior acquisitions and divestitures, and any other future strategic actions, and our ability to achieve the financial and operational targets set in connection with any such actions; the ability to achieve social and environmental performance goals; the outcome of pending and future litigation and governmental proceedings; the impact of actual, potential or alleged defects or failures of our products or third-party products within which our products are integrated, including product liabilities, product recall costs and uninsured claims; future repurchases of common stock; future levels of indebtedness; the impact of shareholder activism; and other risks and uncertainties described in documents filed with or furnished to the Securities and Exchange Commission ("SEC") by the Company, including, among others, those in the Management's Discussion and Analysis of Financial Condition and Results of Operations and Risk Factors sections of the Company's filings. The Company assumes no obligation to update its forward-looking statements.
BARNES GROUP INC.
|
CONSOLIDATED STATEMENTS OF INCOME (LOSS)
|
(Dollars in thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
|
|
2023
|
|
|
|
2022
|
|
|
% Change
|
|
|
2023
|
|
|
|
2022
|
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
$
|
338,984
|
|
|
$
|
321,268
|
|
|
5.5
|
|
|
$
|
674,341
|
|
|
$
|
633,651
|
|
|
6.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
224,625
|
|
|
|
212,754
|
|
|
5.6
|
|
|
|
450,868
|
|
|
|
419,944
|
|
|
7.4
|
|
Selling and administrative expenses |
|
88,350
|
|
|
|
68,507
|
|
|
29.0
|
|
|
|
174,180
|
|
|
|
142,587
|
|
|
22.2
|
|
Goodwill impairment charge |
|
-
|
|
|
|
68,194
|
|
|
NM
|
|
|
|
-
|
|
|
|
68,194
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
312,975
|
|
|
|
349,455
|
|
|
(10.4
|
)
|
|
|
625,048
|
|
|
|
630,725
|
|
|
(0.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
26,009
|
|
|
|
(28,187
|
)
|
|
NM
|
|
|
|
49,293
|
|
|
|
2,926
|
|
|
1,584.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin |
|
7.7
|
%
|
|
|
-8.8
|
%
|
|
|
|
|
7.3
|
%
|
|
|
0.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
6,512
|
|
|
|
3,325
|
|
|
95.8
|
|
|
|
11,819
|
|
|
|
6,893
|
|
|
71.5
|
|
Other expense (income), net |
|
(2,894
|
)
|
|
|
(403
|
)
|
|
618.1
|
|
|
|
(1,553
|
)
|
|
|
1,226
|
|
|
(226.7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
22,391
|
|
|
|
(31,109
|
)
|
|
NM
|
|
|
|
39,027
|
|
|
|
(5,193
|
)
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
5,039
|
|
|
|
8,443
|
|
|
(40.3
|
)
|
|
|
8,516
|
|
|
|
13,875
|
|
|
(38.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
$
|
17,352
|
|
|
$
|
(39,552
|
)
|
|
NM
|
|
|
$
|
30,511
|
|
|
$
|
(19,068
|
)
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common dividends |
$
|
8,099
|
|
|
$
|
8,081
|
|
|
0.2
|
|
|
$
|
16,195
|
|
|
$
|
16,192
|
|
|
0.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss): |
|
|
|
|
|
|
|
|
|
|
|
Basic |
$
|
0.34
|
|
|
$
|
(0.78
|
)
|
|
NM
|
|
|
$
|
0.60
|
|
|
$
|
(0.37
|
)
|
|
NM
|
|
Diluted |
|
0.34
|
|
|
|
(0.78
|
)
|
|
NM
|
|
|
|
0.60
|
|
|
|
(0.37
|
)
|
|
NM
|
|
Dividends |
|
0.16
|
|
|
|
0.16
|
|
|
-
|
|
|
|
0.32
|
|
|
|
0.32
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
51,051,780
|
|
|
|
51,004,375
|
|
|
0.1
|
|
|
|
51,020,648
|
|
|
|
51,013,346
|
|
|
0.0
|
|
Diluted |
|
51,225,545
|
|
|
|
51,004,375
|
|
|
0.4
|
|
|
|
51,245,163
|
|
|
|
51,013,346
|
|
|
0.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM - Not meaningful |
|
|
|
|
|
|
|
|
|
|
|
BARNES GROUP INC.
|
|
OPERATIONS BY REPORTABLE BUSINESS SEGMENT
|
|
(Dollars in thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
|
|
|
2023
|
|
|
|
2022
|
|
|
% Change
|
|
|
2023
|
|
|
|
2022
|
|
|
% Change
|
|
Net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
$
|
216,971
|
|
|
$
|
212,115
|
|
|
2.3
|
|
|
$
|
435,079
|
|
|
$
|
423,787
|
|
|
2.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aerospace |
|
122,015
|
|
|
|
109,153
|
|
|
11.8
|
|
|
|
239,272
|
|
|
|
209,864
|
|
|
14.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intersegment sales |
|
(2
|
)
|
|
|
-
|
|
|
|
|
|
(10
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net sales |
$
|
338,984
|
|
|
$
|
321,268
|
|
|
5.5
|
|
|
$
|
674,341
|
|
|
$
|
633,651
|
|
|
6.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
$
|
9,429
|
|
|
$
|
(48,743
|
)
|
|
NM
|
|
|
$
|
13,962
|
|
|
$
|
(33,990
|
)
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aerospace |
|
16,580
|
|
|
|
20,556
|
|
|
(19.3
|
)
|
|
|
35,331
|
|
|
|
36,916
|
|
|
(4.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating profit (loss) |
$
|
26,009
|
|
|
$
|
(28,187
|
)
|
|
NM
|
|
|
$
|
49,293
|
|
|
$
|
2,926
|
|
|
1,584.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin |
|
|
|
|
Change
|
|
|
|
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
|
4.3
|
%
|
|
|
-23.0
|
%
|
|
2,730
|
|
bps. |
|
3.2
|
%
|
|
|
-8.0
|
%
|
|
1,120
|
|
bps. |
|
|
|
|
|
|
|
|
|
|
|
|
|
Aerospace |
|
13.6
|
%
|
|
|
18.8
|
%
|
|
(520
|
)
|
bps. |
|
14.8
|
%
|
|
|
17.6
|
%
|
|
(280
|
)
|
bps. |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating margin |
|
7.7
|
%
|
|
|
-8.8
|
%
|
|
1,650
|
|
bps. |
|
7.3
|
%
|
|
|
0.5
|
%
|
|
680
|
|
bps. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM - Not meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
BARNES GROUP INC.
|
CONSOLIDATED BALANCE SHEETS
|
(Dollars in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
June 30, 2023
|
|
December 31, 2022
|
Assets
|
|
|
|
|
|
Current assets |
|
|
|
|
|
Cash and cash equivalents |
|
|
$
|
74,673
|
|
$
|
76,858
|
Accounts receivable |
|
|
|
311,977
|
|
|
291,883
|
Inventories |
|
|
|
294,872
|
|
|
283,402
|
Prepaid expenses and other current assets |
|
|
|
85,395
|
|
|
80,161
|
|
|
|
|
|
|
Total current assets |
|
|
|
766,917
|
|
|
732,304
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
|
12,138
|
|
|
18,028
|
Property, plant and equipment, net |
|
|
|
320,461
|
|
|
320,139
|
Goodwill |
|
|
|
842,152
|
|
|
835,472
|
Other intangible assets, net |
|
|
|
422,922
|
|
|
442,492
|
Other assets |
|
|
|
76,089
|
|
|
65,295
|
|
|
|
|
|
|
Total assets |
|
|
$
|
2,440,679
|
|
$
|
2,413,730
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Notes and overdrafts payable |
|
|
$
|
8,011
|
|
$
|
8
|
Accounts payable |
|
|
|
144,137
|
|
|
145,060
|
Accrued liabilities |
|
|
|
181,121
|
|
|
158,568
|
Long-term debt - current |
|
|
|
1,487
|
|
|
1,437
|
|
|
|
|
|
|
Total current liabilities |
|
|
|
334,756
|
|
|
305,073
|
|
|
|
|
|
|
Long-term debt |
|
|
|
564,930
|
|
|
569,639
|
Accrued retirement benefits |
|
|
|
44,852
|
|
|
54,352
|
Deferred income taxes |
|
|
|
61,422
|
|
|
62,562
|
Long-term tax liability |
|
|
|
21,714
|
|
|
39,086
|
Other liabilities |
|
|
|
36,018
|
|
|
36,691
|
|
|
|
|
|
|
Total stockholders' equity |
|
|
|
1,376,987
|
|
|
1,346,327
|
|
|
|
|
|
|
Total liabilities and stockholders' equity |
|
|
$
|
2,440,679
|
|
$
|
2,413,730
|
BARNES GROUP INC.
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(Dollars in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30,
|
|
|
|
|
2023
|
|
|
|
2022
|
|
Operating activities:
|
|
|
|
|
|
Net income (loss) |
|
|
$
|
30,511
|
|
|
$
|
(19,068
|
)
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
Depreciation and amortization |
|
|
|
46,913
|
|
|
|
44,861
|
|
(Gain) loss on disposition of property, plant and equipment |
|
|
|
(180
|
)
|
|
|
47
|
|
Stock compensation expense |
|
|
|
4,832
|
|
|
|
6,015
|
|
Non-cash goodwill impairment charge |
|
|
|
-
|
|
|
|
68,194
|
|
Changes in assets and liabilities: |
|
|
|
|
|
Accounts receivable |
|
|
|
(18,102
|
)
|
|
|
(30,232
|
)
|
Inventories |
|
|
|
(9,743
|
)
|
|
|
(26,671
|
)
|
Prepaid expenses and other current assets |
|
|
|
(5,183
|
)
|
|
|
(5,165
|
)
|
Accounts payable |
|
|
|
(2,300
|
)
|
|
|
10,196
|
|
Accrued liabilities |
|
|
|
16,745
|
|
|
|
(30,674
|
)
|
Deferred income taxes |
|
|
|
779
|
|
|
|
(1,261
|
)
|
Long-term retirement benefits |
|
|
|
(10,636
|
)
|
|
|
(1,871
|
)
|
Long-term tax liability |
|
|
|
(13,029
|
)
|
|
|
(6,949
|
)
|
Other |
|
|
|
1,860
|
|
|
|
1,097
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
|
42,467
|
|
|
|
8,519
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
Proceeds from disposition of property, plant and equipment |
|
|
|
149
|
|
|
|
92
|
|
Capital expenditures |
|
|
|
(21,617
|
)
|
|
|
(13,523
|
)
|
Other |
|
|
|
(722
|
)
|
|
|
(1,645
|
)
|
|
|
|
|
|
|
Net cash used by investing activities |
|
|
|
(22,190
|
)
|
|
|
(15,076
|
)
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
Net change in other borrowings |
|
|
|
7,775
|
|
|
|
(1,372
|
)
|
Payments on long-term debt |
|
|
|
(112,927
|
)
|
|
|
(70,369
|
)
|
Proceeds from the issuance of long-term debt |
|
|
|
101,208
|
|
|
|
80,000
|
|
Proceeds from the issuance of common stock |
|
|
|
189
|
|
|
|
246
|
|
Common stock repurchases |
|
|
|
-
|
|
|
|
(6,721
|
)
|
Dividends paid |
|
|
|
(16,195
|
)
|
|
|
(16,192
|
)
|
Withholding taxes paid on stock issuances |
|
|
|
(376
|
)
|
|
|
(154
|
)
|
Other |
|
|
|
(3,764
|
)
|
|
|
(9,825
|
)
|
|
|
|
|
|
|
Net cash used by financing activities |
|
|
|
(24,090
|
)
|
|
|
(24,387
|
)
|
|
|
|
|
|
|
Effect of exchange rate changes on cash flows |
|
|
|
(466
|
)
|
|
|
(4,475
|
)
|
|
|
|
|
|
|
Decrease in cash, cash equivalents and restricted cash |
|
|
|
(4,279
|
)
|
|
|
(35,419
|
)
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash at beginning of period |
|
|
|
81,128
|
|
|
|
111,909
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash at end of period |
|
|
|
76,849
|
|
|
|
76,490
|
|
|
|
|
|
|
|
Less: Restricted cash, included in Prepaid expenses and other current assets |
|
|
|
(2,176
|
)
|
|
|
(2,122
|
)
|
Less: Restricted cash, included in Other assets |
|
|
|
-
|
|
|
|
(2,090
|
)
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
|
$
|
74,673
|
|
|
$
|
72,278
|
|
|
|
|
|
|
|
BARNES GROUP INC.
|
|
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW
|
|
(Dollars in thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30,
|
|
|
|
|
|
|
2023
|
|
|
|
2022
|
|
|
|
Free cash flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
$
|
42,467
|
|
|
$
|
8,519
|
|
|
|
Capital expenditures |
|
|
|
(21,617
|
)
|
|
|
(13,523
|
)
|
|
|
|
|
|
|
|
|
|
|
Free cash flow(1) |
|
|
$
|
20,850
|
|
|
$
|
(5,004
|
)
|
|
|
Notes:
(1) The Company defines free cash flow as net cash provided by operating activities less capital expenditures. The Company believes that the free cash flow metric is useful to investors and management as a measure of cash generated by business operations that can be used to invest in future growth, pay dividends, repurchase stock and reduce debt. This metric can also be used to evaluate the Company's ability to generate cash flow from business operations and the impact that this cash flow has on the Company's liquidity.
BARNES GROUP INC.
|
|
NON-GAAP FINANCIAL MEASURE RECONCILIATION
|
|
(Dollars in thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
|
|
|
2023
|
|
|
|
2022
|
|
|
% Change
|
|
|
2023
|
|
|
|
2022
|
|
|
% Change
|
|
SEGMENT RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Profit (Loss) - Industrial Segment (GAAP)
|
$
|
9,429
|
|
|
$
|
(48,743
|
)
|
|
|
NM
|
|
|
$
|
13,962
|
|
|
$
|
(33,990
|
)
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring/reduction in force and transformation related charges |
|
13,351
|
|
|
|
55
|
|
|
|
|
|
25,461
|
|
|
|
359
|
|
|
|
|
Goodwill impairment charge |
|
-
|
|
|
|
68,194
|
|
|
|
|
|
-
|
|
|
|
68,194
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Profit - Industrial Segment as adjusted (Non-GAAP) (1)
|
$
|
22,780
|
|
|
$
|
19,506
|
|
|
|
16.8
|
|
|
$
|
39,423
|
|
|
$
|
34,563
|
|
|
14.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margin - Industrial Segment (GAAP)
|
|
4.3
|
%
|
|
|
-23.0
|
%
|
|
|
2,730
|
|
bps. |
|
3.2
|
%
|
|
|
-8.0
|
%
|
|
1,120
|
|
bps. |
Operating Margin - Industrial Segment as adjusted (Non-GAAP) (1)
|
|
10.5
|
%
|
|
|
9.2
|
%
|
|
|
130
|
|
bps. |
|
9.1
|
%
|
|
|
8.2
|
%
|
|
90
|
|
bps. |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Profit - Aerospace Segment (GAAP)
|
$
|
16,580
|
|
|
$
|
20,556
|
|
|
|
(19.3
|
)
|
|
$
|
35,331
|
|
|
$
|
36,916
|
|
|
(4.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring/reduction in force and transformation related charges |
|
545
|
|
|
|
71
|
|
|
|
|
|
2,314
|
|
|
|
425
|
|
|
|
|
Acquisition transaction costs |
|
3,559
|
|
|
|
-
|
|
|
|
|
|
3,559
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Profit - Aerospace Segment as adjusted (Non-GAAP) (1)
|
$
|
20,684
|
|
|
$
|
20,627
|
|
|
|
0.3
|
|
|
$
|
41,204
|
|
|
$
|
37,341
|
|
|
10.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margin - Aerospace Segment (GAAP)
|
|
13.6
|
%
|
|
|
18.8
|
%
|
|
|
(520
|
)
|
bps. |
|
14.8
|
%
|
|
|
17.6
|
%
|
|
(280
|
)
|
bps. |
Operating Margin - Aerospace Segment as adjusted (Non-GAAP) (1)
|
|
17.0
|
%
|
|
|
18.9
|
%
|
|
|
(190
|
)
|
bps. |
|
17.2
|
%
|
|
|
17.8
|
%
|
|
(60
|
)
|
bps. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss) (GAAP)
|
$
|
26,009
|
|
|
$
|
(28,187
|
)
|
|
|
NM
|
|
|
$
|
49,293
|
|
|
$
|
2,926
|
|
|
1,584.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring/reduction in force and transformation related charges |
|
13,896
|
|
|
|
126
|
|
|
|
|
|
27,775
|
|
|
|
784
|
|
|
|
|
Acquisition transaction costs |
|
3,559
|
|
|
|
-
|
|
|
|
|
|
3,559
|
|
|
|
-
|
|
|
|
|
Goodwill impairment charge |
|
-
|
|
|
|
68,194
|
|
|
|
|
|
-
|
|
|
|
68,194
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income as adjusted (Non-GAAP) (1)
|
$
|
43,464
|
|
|
$
|
40,133
|
|
|
|
8.3
|
|
|
$
|
80,627
|
|
|
$
|
71,904
|
|
|
12.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margin (GAAP)
|
|
7.7
|
%
|
|
|
-8.8
|
%
|
|
|
1,650
|
|
bps. |
|
7.3
|
%
|
|
|
0.5
|
%
|
|
680
|
|
bps. |
Operating Margin as adjusted (Non-GAAP) (1)
|
|
12.8
|
%
|
|
|
12.5
|
%
|
|
|
30
|
|
bps. |
|
12.0
|
%
|
|
|
11.3
|
%
|
|
70
|
|
bps. |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Net Income (Loss) per Share (GAAP)
|
$
|
0.34
|
|
|
$
|
(0.78
|
)
|
|
|
NM
|
|
|
$
|
0.60
|
|
|
$
|
(0.37
|
)
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring/reduction in force and transformation related charges |
|
0.19
|
|
|
|
-
|
|
|
|
|
|
0.39
|
|
|
|
0.01
|
|
|
|
|
Acquisition transaction costs |
|
0.05
|
|
|
|
-
|
|
|
|
|
|
0.05
|
|
|
|
-
|
|
|
|
|
Goodwill impairment charge |
|
-
|
|
|
|
1.34
|
|
|
|
|
|
-
|
|
|
|
1.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Net Income per Share as adjusted (Non-GAAP) (1)
|
$
|
0.58
|
|
|
$
|
0.56
|
|
|
|
3.6
|
|
|
$
|
1.04
|
|
|
$
|
0.98
|
|
|
6.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full-Year 2022
|
|
Full-Year 2023 Outlook
|
|
|
|
|
|
|
|
Operating Margin (GAAP)
|
|
4.5
|
%
|
|
|
9.4
|
%
|
to
|
|
10.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring/reduction in force and transformation related charges |
|
1.6
|
%
|
|
|
2.7
|
%
|
|
|
|
|
|
|
|
|
Acquisition transaction costs |
|
-
|
|
|
|
0.4
|
%
|
|
|
|
|
|
|
|
|
Goodwill impairment charge |
|
5.4
|
%
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margin as adjusted (Non-GAAP) (1)
|
|
11.6
|
%
|
|
|
12.5
|
%
|
to |
|
13.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Net Income per Share (GAAP)
|
$
|
0.26
|
|
|
$
|
1.53
|
|
to |
$
|
1.68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring/reduction in force and transformation related charges |
|
0.33
|
|
|
|
0.54
|
|
|
|
|
|
|
|
|
|
Acquisition transaction costs |
|
-
|
|
|
|
0.08
|
|
|
|
|
|
|
|
|
|
Tax related CEO transition costs |
|
0.06
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Goodwill impairment charge |
|
1.33
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Net Income per Share as adjusted (Non-GAAP) (1)
|
$
|
1.98
|
|
|
$
|
2.15
|
|
to |
$
|
2.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM - Not meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
(1) The Company has excluded the following from its "as adjusted" financial measurements for 2023: 1) charges related to restructuring/reduction in force actions at certain businesses and business transformation costs (consulting fees related to transformation initiatives), including $27.8M reflected within operating profit ($13.9M in the second quarter) and ($1.1M) reflected within other expense (income), net, for both the year-to-date and quarter-to-date periods and 2) acquisition transaction costs related to the planned acquisition of MB Aerospace. The Company has excluded the following from its "as adjusted" financial measurements for 2022: 1) charges related to restructuring actions at certain businesses and 2) the goodwill impairment charge recorded in the second quarter of 2022 related to the Automation reporting unit. The tax effects of the restructuring actions and acquisition actions were calculated based on the respective tax jurisdictions and ranged from approximately 15% to approximately 30%. The goodwill impairment charge did not have a tax effect as it is not deductible for book purposes. Management believes that these adjustments provide the Company and its investors with an indication of our baseline performance excluding items that are not considered to be reflective of our ongoing results. Management does not intend results excluding the adjustments to represent results as defined by GAAP, and the reader should not consider it as an alternative measurement calculated in accordance with GAAP, or as an indicator of the Company's performance. Accordingly, the measurements have limitations depending on their use.
Category: Earnings
Source: Barnes Group Inc.