Reduced Net Debt Leverage to 1.6x
Increased Quarterly Dividend by 50% from
$0.05 Per Share to $0.075 Per Share
Introduces 2025 Guidance
SUSSEX,
Wisc., Feb. 18, 2025 /PRNewswire/ --
Quad/Graphics, Inc. (NYSE: QUAD) ("Quad" or the "Company"), a
marketing experience company that solves complex marketing
challenges for its clients, today reported results for the fourth
quarter and fiscal year ended December 31,
2024.
Recent Highlights
- Recognized Net Sales of $2.7
billion in 2024 compared to $3.0
billion in 2023.
- Reported a Net Loss of $51
million or $1.07 Diluted Loss
Per Share in 2024 compared to a Net Loss of $55 million or $1.14 Diluted Loss Per Share in 2023.
- Achieved Non-GAAP Adjusted EBITDA of $224 million in 2024 compared to $234 million in 2023 and reported $0.85 Adjusted Diluted Earnings Per Share in 2024
compared to $0.52 in 2023.
- Increased Adjusted EBITDA Margin by 48 basis points to 8.4% in
2024 compared to 7.9% in 2023.
- Delivered $113 million of Net
Cash Provided by Operating Activities and $56 million of Free Cash Flow, while also
generating $71 million of cash from
asset sales in 2024.
- Continued to invest in Company's proprietary,
household-based data stack to drive new revenue streams through
expanded audience intelligence and activation services.
- Enhanced brands' ability to connect with consumers through the
launch of At-Home Connect, an intelligent, automated direct
mail platform, while continuing to build sales momentum for its
In-Store Connect retail media network.
- Progressed on the sale of its European operations to Capmont
and expects to complete the sale in early 2025.
- Reduced Net Debt to $350 million
and achieved Net Debt Leverage of 1.6x at December 31, 2024, representing a reduction of
$684 million or 66% over the past
five years as part of a multi-year debt reduction strategy.
- Increased the quarterly dividend by 50% from $0.05 per share to $0.075 per share.
- Introduces 2025 guidance, including using continued strong cash
generation to lower Net Debt Leverage to approximately 1.5x.
Joel Quadracci, Chairman,
President and Chief Executive Officer of Quad, said: "I am proud of
the strategic and financial progress we made in 2024 as we continue
to advance our revenue diversification strategy on our path to Net
Sales growth, which we estimate in our mid-term outlook will happen
between 2027 and 2028. Our full-year 2024 results reflect our
disciplined operating performance, including increased
profitability margins and continued strong cash generation that we
used to further reduce debt despite the expected decrease in
sales.
"As we communicated at our 2024 Investor Day in November, we are
confident in our vision, the Quad brand and our market positioning
for driving future diversified growth. Through our conversations
with existing and prospective clients, we continue to win print
segment share and gain distinction as a marketing experience, or
MX, company with a tailored suite of solutions that is uniquely
flexible, scalable and connected. Not only are we able to remove
friction from wherever it occurs in the marketing journey, we also
optimize media and marketing performance through integration, which
improves outcomes for our clients as they move seamlessly across
all our services.
"For the modern marketer, nothing matters more than audience
data, and we have built a superior household-based data stack for
smarter audience intelligence and activation across all online and
offline media channels. Anchored in household-centric data, our
stack brings unparalleled consistency and elevated insights to
audience targeting that includes hundreds of proprietary
identifiers related to consumer interests or passions, which help
drive deeper, more meaningful consumer engagement and improved
business outcomes. We will continue to invest in our
industry-differentiating data capability, including AI optimization
tools, to drive new revenue streams.
"Our powerful data capability is at the core of our MX Solutions
Suite and is enabled by technology to help our clients connect the
right message with the right audience at the right time, whether in
the home, in-store or online. For example, we recently launched
At-Home Connect, which modernizes the direct mail channel
with an intelligent, automated platform that connects online
engagement and offline impact. Our solution makes it easy for
marketers to trigger personalized direct mail based on online
consumer interactions or life events – and with the scale,
automation and efficiency of digital marketing. Similarly, our
In-Store Connect retail media network makes it easy for
retailers and brands to make consumer connections where the vast
majority of retail sales still happen – in brick-and-mortar stores.
We continue to build sales momentum, particularly among mid-market
grocery clients, and are currently onboarding our first
Midwest-based grocery banner. We look forward to expanding
relationships with existing and new retailers and CPG brand
marketers in 2025."
Added Tony Staniak, Chief
Financial Officer of Quad: "In 2024, we were pleased to reduce Net
Debt Leverage to 1.6x and Net Debt to $350
million, representing a reduction of $684 million or 66% over the past five years as
part of a multi-year debt reduction strategy. In addition, our
flexible operating model, higher labor productivity and disciplined
approach to managing all aspects of our business enabled us to
increase our Adjusted EBITDA Margin by 48 basis points in 2024
compared to the prior year. We also continued to be a strong cash
generator with $56 million of Free
Cash Flow as well as $71 million of
cash from asset sales. In 2025, we will shift our capital
allocation priorities and use our strong cash generation to (1)
amplify our strategic investments in innovation and accelerate our
offerings to drive future diversified revenue growth, (2) increase
return of capital to shareholders through a 50% higher quarterly
dividend and opportunistic share repurchases, and (3) further
reduce our debt leverage to approximately 1.5x, which is the low
end of our long-term targeted debt leverage range."
Fourth Quarter 2024 Financial Results
- Net Sales were $708 million in
the fourth quarter of 2024, a decrease of 10.1% compared to the
same period in 2023 primarily due to lower paper, agency solutions
and print sales, including the loss of a large grocery client.
- Net Earnings were $5 million in
the fourth quarter of 2024 compared to a Net Loss of $22 million in the same period in 2023. The
improvement was primarily due to benefits from increased
manufacturing productivity, savings from cost reduction
initiatives, lower restructuring, impairment and
transaction-related charges, lower depreciation and amortization,
and lower interest expense, partially offset by the impact from
lower Net Sales.
- Adjusted EBITDA was $63 million
in the fourth quarter of 2024 compared to $66 million in the same period in 2023. The
decrease was due to lower Net Sales, partially offset by benefits
from increased manufacturing productivity and savings from cost
reduction initiatives.
- Adjusted Diluted Earnings Per Share was $0.36 in the fourth quarter of 2024, increased
from $0.23 in the same period in
2023.
Full-Year 2024 Financial Results
- Net Sales were $2.7 billion in
2024, a decrease of 9.7% compared to 2023 primarily due to lower
paper sales and lower print volumes, including the impact from
client mix and increased gravure volume that has a lower unit price
with a higher profit margin, as well as lower agency solutions
sales, including the loss of a large grocery client.
- Net Loss was $51 million in 2024
compared to a Net Loss of $55 million
in 2023. The improvement was primarily due to benefits from
increased manufacturing productivity, savings from cost reduction
initiatives, lower depreciation and amortization, and lower
interest expense, partially offset by higher restructuring,
impairment and transaction-related charges and the impact from
lower Net Sales.
- Adjusted EBITDA was $224 million
in 2024, a decrease of $10 million
compared to 2023. The decrease was due to lower Net Sales and
$11 million of unfavorable foreign
exchange impacts in Selling, General and Administrative Expenses,
partially offset by benefits from increased manufacturing
productivity and savings from cost reduction initiatives.
- Adjusted Diluted Earnings Per Share was $0.85 in 2024, increased from $0.52 in 2023, primarily due to higher Adjusted
Net Earnings and the beneficial impact from the Company
repurchasing Class A shares. The Company repurchased approximately
11% of its outstanding shares since the second quarter of
2022.
- Net Cash Provided by Operating Activities was $113 million in 2024 compared to $148 million in 2023. Free Cash Flow was
$56 million in 2024 compared to
$77 million in 2023. The decline in
Free Cash Flow was primarily due to a $35
million decrease in Net Cash Provided by Operating
Activities mainly driven by reduced working capital benefits,
partially offset by a $14 million
decrease in capital expenditures.
- Net Debt was $350 million at
December 31, 2024, compared to
$470 million at December 31, 2023. The Debt Leverage Ratio
decreased to 1.6x at December 31,
2024, from 2.0x at December 31,
2023.
Dividend
Quad's Board of Directors approved an increase in the regular
quarterly cash dividend from $0.05
per share, or $0.20 per share on an
annualized basis, to $0.075 per
share, or $0.30 per share on an
annualized basis. The dividend will be payable on March 14, 2025, to shareholders of record as of
February 28, 2025.
2025 Guidance
The Company's full-year 2025 financial guidance excludes the
European operations to be divested and is as follows:
Financial
Metric
|
2025
Guidance
|
Organic Annual Net
Sales Change (1)
|
2% to 6%
decline
|
Full-Year Adjusted
EBITDA
|
$180 million to $220
million
|
Free Cash
Flow
|
$40 million to $60
million
|
Capital
Expenditures
|
$65 million to $75
million
|
Year-End Debt Leverage
Ratio (2)
|
Approximately
1.5x
|
|
(1) Organic
Annual Net Sales Change excludes the 2024 Net Sales of $153 million
from the Company's European operations.
|
(2) Debt
Leverage Ratio is calculated at the midpoint of the Adjusted EBITDA
guidance.
|
Conference Call and Webcast Information
Quad will hold a conference call at 8:30 a.m. ET on Wednesday, February 19, 2025, hosted by
Joel Quadracci, Chairman, President
and CEO of Quad, and Tony Staniak,
Chief Financial Officer of Quad. The full earnings release and
slide presentation will be concurrently available on the Investors
section of Quad's website at
http://www.quad.com/investor-relations. As part of the conference
call, Quad will conduct a question and answer session.
Participants can pre-register for the webcast by navigating to
https://dpregister.com/sreg/10196048/fe4fe0fce0. Participants will
be given a unique PIN to access the call on February 19. Participants may pre-register at any
time, including up to and after the call start time.
Alternatively, participants may dial in on the day of the call
as follows:
- U.S. Toll-Free: 1-877-328-5508
- International Toll: 1-412-317-5424
An audio replay of the call will be posted on the Investors
section of Quad's website shortly after the conference call
ends. In addition, telephone playback will also be available
until March 19, 2025, accessible as
follows:
- U.S. Toll-Free: 1-877-344-7529
- International Toll: 1-412-317-0088
- Replay Access Code: 6443668
About Quad
Quad (NYSE: QUAD) is a marketing experience, or MX, company that
helps brands make direct consumer connections, from household to
in-store to online. The company does this through its MX Solutions
Suite, a comprehensive range of marketing and print services that
seamlessly integrate creative, production and media solutions
across online and offline channels. Supported by state-of-the-art
technology and data-driven intelligence, Quad simplifies the
complexities of marketing by removing friction wherever it occurs
along the marketing journey. The company tailors its uniquely
flexible, scalable and connected solutions to each clients'
objectives, driving cost efficiencies, improving speed-to-market,
strengthening marketing effectiveness and delivering value on
client investments.
Quad employs more than 12,000 people in 14 countries and serves
approximately 2,500 clients including industry leading blue-chip
companies that serve both businesses and consumers in multiple
industry verticals, with a particular focus on commerce, including
retail, consumer packaged goods, and direct-to-consumer; financial
services; and health. Quad is ranked among the largest agency
companies in the U.S. by Ad Age, buoyed by its full-service media
agency, Rise, and creative agency, Betty. Quad is also one of the
largest commercial printers in North
America, according to Printing Impressions.
For more information about Quad, including its commitment to
operating responsibly, intentional innovation and values-driven
culture, visit quad.com.
Forward-Looking Statements
This press release contains certain "forward-looking statements"
within the meaning of the Private Securities Litigation Reform Act
of 1995. Forward-looking statements include statements
regarding, among other things, our current expectations about the
Company's future results, financial condition, sales, earnings,
free cash flow, margins, objectives, goals, strategies, beliefs,
intentions, plans, estimates, prospects, projections and outlook of
the Company and can generally be identified by the use of words or
phrases such as "may," "will," "expect," "intend," "estimate,"
"anticipate," "plan," "foresee," "project," "believe," "continue"
or the negatives of these terms, variations on them and other
similar expressions. These forward-looking statements involve known
and unknown risks, uncertainties and other factors which may cause
actual results to be materially different from those expressed in
or implied by such forward-looking statements. Forward-looking
statements are based largely on the Company's expectations and
judgments and are subject to a number of risks and uncertainties,
many of which are unforeseeable and beyond our control.
The factors that could cause actual results to materially differ
include, among others: the impact of increased business complexity
as a result of the Company's transformation to a marketing
experience company, including adapting marketing offerings and
business processes as required by new markets and technologies,
such as artificial intelligence; the impact of decreasing demand
for printing services and significant overcapacity in a highly
competitive environment creates downward pricing pressures and
potential under-utilization of assets; the impact of increases in
its operating costs, including the cost and availability of raw
materials (such as paper, ink components and other materials),
inventory, parts for equipment, labor, fuel and other energy costs
and freight rates; the impact of changes in postal rates, service
levels or regulations; the impact macroeconomic conditions,
including inflation and elevated interest rates, as well as postal
rate increases, tariffs, trade restrictions, cost pressures and the
price and availability of paper, have had, and may continue to
have, on the Company's business, financial condition, cash flows
and results of operations (including future uncertain impacts); the
inability of the Company to reduce costs and improve operating
efficiency rapidly enough to meet market conditions; the impact of
a data-breach of sensitive information, ransomware attack or other
cyber incident on the Company; the fragility and decline in overall
distribution channels; the failure to attract and retain qualified
talent across the enterprise; the impact of digital media and
similar technological changes, including digital substitution by
consumers; the failure of clients to perform under contracts or to
renew contracts with clients on favorable terms or at all; the
impact of risks associated with the operations outside of
the United States ("U.S."),
including trade restrictions, currency fluctuations, the global
economy, costs incurred or reputational damage suffered due to
improper conduct of its employees, contractors or agents, and
geopolitical events like war and terrorism; the impact negative
publicity could have on our business and brand reputation; the
failure to successfully identify, manage, complete and integrate
acquisitions, investment opportunities or other significant
transactions, as well as the successful identification and
execution of strategic divestitures; the impact of significant
capital expenditures and investments that may be needed to sustain
and grow the Company's platforms, processes, systems, client and
product technology, marketing and talent, to remain technologically
and economically competitive, and to adapt to future changes, such
as artificial intelligence; the impact of the various restrictive
covenants in the Company's debt facilities on the Company's ability
to operate its business, as well as the uncertain negative impacts
macroeconomic conditions may have on the Company's ability to
continue to be in compliance with these restrictive covenants; the
impact of an other than temporary decline in operating results and
enterprise value that could lead to non-cash impairment charges due
to the impairment of property, plant and equipment and other
intangible assets; the impact of regulatory matters and legislative
developments or changes in laws, including changes in
cyber-security, privacy and environmental laws; and the impact on
the holders of Quad's class A common stock of a limited active
market for such shares and the inability to independently elect
directors or control decisions due to the voting power of the class
B common stock; and the other risk factors identified in the
Company's most recent Annual Report on Form 10-K, which may be
amended or supplemented by subsequent Quarterly Reports on Form
10-Q or other reports filed with the Securities and Exchange
Commission.
Except to the extent required by the federal securities laws,
the Company undertakes no obligation to publicly update or revise
any forward-looking statements, whether as a result of new
information, future events or otherwise.
Non-GAAP Financial Measures
This press release contains financial measures not prepared in
accordance with generally accepted accounting principles (referred
to as non-GAAP), specifically EBITDA, EBITDA Margin, Adjusted
EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Net Debt, Debt
Leverage Ratio and Adjusted Diluted Earnings Per Share. Adjusted
EBITDA is defined as net earnings (loss) excluding interest
expense, income tax expense, depreciation and amortization (EBITDA)
and restructuring, impairment and transaction-related charges, net.
EBITDA Margin and Adjusted EBITDA Margin are defined as either
EBITDA or Adjusted EBITDA divided by net sales. Free Cash Flow is
defined as net cash provided by operating activities less purchases
of property, plant and equipment. Debt Leverage Ratio is defined as
total debt and finance lease obligations less cash and cash
equivalents (Net Debt) divided by the last twelve months of
Adjusted EBITDA. Adjusted Diluted Earnings Per Share is defined as
earnings (loss) before income taxes excluding restructuring,
impairment and transaction-related charges, net, and adjusted for
income tax expense at a normalized tax rate, divided by diluted
weighted average number of common shares outstanding.
The Company believes that these non-GAAP measures, when
presented in conjunction with comparable GAAP measures, provide
additional information for evaluating Quad's performance and are
important measures by which Quad's management assesses the
profitability and liquidity of its business. These non-GAAP
measures should be considered in addition to, not as a substitute
for or superior to, net earnings (loss) as a measure of operating
performance or to cash flows provided by operating activities as a
measure of liquidity. These non-GAAP measures may be different than
non-GAAP financial measures used by other companies.
Reconciliations to the GAAP equivalent of these non-GAAP measures
are contained in tabular form on the attached unaudited financial
statements.
Investor Relations Contact
Don Pontes
Executive Director of Investor Relations
916-532-7074
dwpontes@quad.com
Media Contact
Claire Ho
Director of Corporate Communications
414-566-2955
cho@quad.com
QUAD/GRAPHICS, INC
CONDENSED CONSOLIDATED
STATEMENTS OF OPERATIONS
For the Three Months
Ended December 31, 2024 and 2023
(in millions, except
per share data)
(UNAUDITED)
|
|
Three Months Ended
December 31,
|
|
2024
|
|
2023
|
Net sales
|
$
708.4
|
|
$
787.9
|
Cost of
sales
|
549.4
|
|
633.1
|
Selling, general and
administrative expenses
|
96.6
|
|
89.5
|
Depreciation and
amortization
|
23.1
|
|
31.1
|
Restructuring,
impairment and transaction-related charges, net
|
19.6
|
|
30.7
|
Total operating
expenses
|
688.7
|
|
784.4
|
Operating
income
|
19.7
|
|
3.5
|
Interest
expense
|
15.1
|
|
19.0
|
Net pension
income
|
(0.2)
|
|
(0.4)
|
Earnings (loss) before
income taxes
|
4.8
|
|
(15.1)
|
Income tax
expense
|
0.1
|
|
6.9
|
Net earnings
(loss)
|
$
4.7
|
|
$
(22.0)
|
|
|
|
|
Earnings (loss) per
share
|
|
|
|
Basic
|
$
0.10
|
|
$
(0.47)
|
Diluted
|
$
0.09
|
|
$
(0.47)
|
|
|
|
|
Weighted average
number of common shares outstanding
|
|
|
|
Basic
|
47.8
|
|
47.2
|
Diluted
|
51.2
|
|
47.2
|
QUAD/GRAPHICS, INC
CONDENSED CONSOLIDATED
STATEMENTS OF OPERATIONS
For the Years Ended
December 31, 2024 and 2023
(in millions, except
per share data)
|
|
Year Ended December
31,
|
|
(UNAUDITED)
|
|
|
|
2024
|
|
2023
|
Net sales
|
$
2,672.2
|
|
$
2,957.7
|
Cost of
sales
|
2,092.2
|
|
2,381.2
|
Selling, general and
administrative expenses
|
356.8
|
|
344.5
|
Depreciation and
amortization
|
102.5
|
|
128.8
|
Restructuring,
impairment and transaction-related charges, net
|
101.5
|
|
77.5
|
Total operating
expenses
|
2,653.0
|
|
2,932.0
|
Operating
income
|
19.2
|
|
25.7
|
Interest
expense
|
64.5
|
|
70.0
|
Net pension
income
|
(0.8)
|
|
(1.7)
|
Loss before income
taxes
|
(44.5)
|
|
(42.6)
|
Income tax
expense
|
6.4
|
|
12.8
|
Net
loss
|
$
(50.9)
|
|
$
(55.4)
|
|
|
|
|
Loss per
share
|
|
|
|
Basic and
Diluted
|
$
(1.07)
|
|
$
(1.14)
|
|
|
|
|
Weighted average
number of common shares outstanding
|
|
|
|
Basic and
Diluted
|
47.6
|
|
48.4
|
QUAD/GRAPHICS, INC
CONDENSED CONSOLIDATED
BALANCE SHEETS
As of December 31,
2024 and 2023
(in
millions)
|
|
(UNAUDITED)
|
|
|
|
December 31,
2024
|
|
December 31,
2023
|
ASSETS
|
|
|
|
Cash and cash
equivalents
|
$
29.2
|
|
$
52.9
|
Receivables, less
allowances for credit losses
|
273.2
|
|
316.2
|
Inventories
|
162.4
|
|
178.8
|
Prepaid expenses and
other current assets
|
69.5
|
|
39.8
|
Total current
assets
|
534.3
|
|
587.7
|
|
|
|
|
Property, plant and
equipment—net
|
499.7
|
|
620.6
|
Operating lease
right-of-use assets—net
|
78.9
|
|
96.6
|
Goodwill
|
100.3
|
|
103.0
|
Other intangible
assets—net
|
7.2
|
|
21.8
|
Other long-term
assets
|
78.6
|
|
80.0
|
Total
assets
|
$
1,299.0
|
|
$
1,509.7
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
Accounts
payable
|
$
356.7
|
|
$
373.6
|
Other current
liabilities
|
289.2
|
|
237.6
|
Short-term debt and
current portion of long-term debt
|
28.0
|
|
151.7
|
Current portion of
finance lease obligations
|
0.8
|
|
2.5
|
Current portion of
operating lease obligations
|
24.0
|
|
25.4
|
Total current
liabilities
|
698.7
|
|
790.8
|
|
|
|
|
Long-term
debt
|
349.1
|
|
362.5
|
Finance lease
obligations
|
1.3
|
|
6.0
|
Operating lease
obligations
|
61.4
|
|
77.2
|
Deferred income
taxes
|
3.2
|
|
5.1
|
Other long-term
liabilities
|
135.4
|
|
148.6
|
Total
liabilities
|
1,249.1
|
|
1,390.2
|
|
|
|
|
Shareholders'
Equity
|
|
|
|
Preferred
stock
|
—
|
|
—
|
Common
stock
|
1.4
|
|
1.4
|
Additional paid-in
capital
|
842.8
|
|
842.7
|
Treasury stock, at
cost
|
(28.0)
|
|
(33.1)
|
Accumulated
deficit
|
(635.1)
|
|
(573.9)
|
Accumulated other
comprehensive loss
|
(131.2)
|
|
(117.6)
|
Total shareholders'
equity
|
49.9
|
|
119.5
|
Total liabilities and
shareholders' equity
|
$
1,299.0
|
|
$
1,509.7
|
QUAD/GRAPHICS, INC
CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS
For the Years Ended
December 31, 2024 and 2023
(in
millions)
|
|
Year Ended December
31,
|
|
(UNAUDITED)
|
|
|
|
2024
|
|
2023
|
OPERATING
ACTIVITIES
|
|
|
|
Net loss
|
$
(50.9)
|
|
$
(55.4)
|
Adjustments to
reconcile net loss to net cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization
|
102.5
|
|
128.8
|
Impairment
charges
|
74.9
|
|
25.2
|
Amortization of debt
issuance costs and original issue discount
|
1.6
|
|
2.0
|
Stock-based
compensation
|
7.3
|
|
5.6
|
Gain on the sale of an
investment
|
(4.1)
|
|
—
|
Gains on the sale or
disposal of property, plant and equipment, net
|
(22.5)
|
|
(10.9)
|
Deferred income
taxes
|
(2.0)
|
|
(3.7)
|
Changes in operating
assets and liabilities - net of acquisitions and
divestitures
|
6.1
|
|
56.0
|
Net cash provided by
operating activities
|
112.9
|
|
147.6
|
|
|
|
|
INVESTING
ACTIVITIES
|
|
|
|
Purchases of property,
plant and equipment
|
(57.2)
|
|
(70.8)
|
Cost investment in
unconsolidated entities
|
(0.2)
|
|
(0.7)
|
Proceeds from the sale
of property, plant and equipment
|
49.1
|
|
31.7
|
Proceeds from the sale
of an investment
|
22.2
|
|
—
|
Loan to an
unconsolidated entity
|
—
|
|
(0.6)
|
Acquisition of a
business
|
—
|
|
(1.5)
|
Other investing
activities
|
(1.2)
|
|
(4.5)
|
Net cash provided by
(used in) investing activities
|
12.7
|
|
(46.4)
|
|
|
|
|
FINANCING
ACTIVITIES
|
|
|
|
Payments of current
and long-term debt
|
(183.7)
|
|
(51.9)
|
Payments of finance
lease obligations
|
(2.7)
|
|
(2.6)
|
Borrowings on
revolving credit facilities
|
1,458.1
|
|
1,437.9
|
Payments on revolving
credit facilities
|
(1,457.8)
|
|
(1,442.6)
|
Proceeds from issuance
of long-term debt
|
53.1
|
|
0.6
|
Payments of debt
issuance costs and financing fees
|
(4.4)
|
|
—
|
Purchases of treasury
stock
|
—
|
|
(12.6)
|
Equity awards redeemed
to pay employees' tax obligations
|
(2.1)
|
|
(1.7)
|
Payment of cash
dividends
|
(9.4)
|
|
(0.1)
|
Other financing
activities
|
(0.2)
|
|
(0.6)
|
Net cash used in
financing activities
|
(149.1)
|
|
(73.6)
|
|
|
|
|
Effect of exchange
rates on cash and cash equivalents
|
(0.2)
|
|
0.1
|
|
|
|
|
Net increase (decrease)
in cash and cash equivalents
|
(23.7)
|
|
27.7
|
|
|
|
|
Cash and cash
equivalents at beginning of year
|
52.9
|
|
25.2
|
|
|
|
|
Cash and cash
equivalents at end of year
|
$
29.2
|
|
$
52.9
|
QUAD/GRAPHICS, INC
SEGMENT FINANCIAL
INFORMATION
For the Three Months
and Years Ended December 31, 2024 and 2023
(in
millions)
|
|
Net Sales
|
|
Operating
Income
(Loss)
|
|
Restructuring,
Impairment and
Transaction-Related
Charges, Net
(1)
|
Three months
ended December 31, 2024 (UNAUDITED)
|
|
|
|
|
|
United States Print and
Related Services
|
$
627.2
|
|
$
37.5
|
|
$
14.6
|
International
|
81.2
|
|
(4.9)
|
|
8.4
|
Total operating
segments
|
708.4
|
|
32.6
|
|
23.0
|
Corporate
|
—
|
|
(12.9)
|
|
(3.4)
|
Total
|
$
708.4
|
|
$
19.7
|
|
$
19.6
|
|
|
|
|
|
|
Three months
ended December 31, 2023 (UNAUDITED)
|
|
|
|
|
|
United States Print and
Related Services
|
$
700.2
|
|
$
18.6
|
|
$
24.5
|
International
|
87.7
|
|
(1.9)
|
|
5.4
|
Total operating
segments
|
787.9
|
|
16.7
|
|
29.9
|
Corporate
|
—
|
|
(13.2)
|
|
0.8
|
Total
|
$
787.9
|
|
$
3.5
|
|
$
30.7
|
|
|
|
|
|
|
Year
ended December 31, 2024 (UNAUDITED)
|
|
|
|
|
|
United States Print and
Related Services
|
$
2,329.5
|
|
$
112.8
|
|
$
42.8
|
International
|
342.7
|
|
(45.7)
|
|
61.9
|
Total operating
segments
|
2,672.2
|
|
67.1
|
|
104.7
|
Corporate
|
—
|
|
(47.9)
|
|
(3.2)
|
Total
|
$
2,672.2
|
|
$
19.2
|
|
$
101.5
|
|
|
|
|
|
|
Year
ended December 31, 2023
|
|
|
|
|
|
United States Print and
Related Services
|
$
2,554.3
|
|
$
56.6
|
|
$
66.3
|
International
|
403.4
|
|
18.3
|
|
9.6
|
Total operating
segments
|
2,957.7
|
|
74.9
|
|
75.9
|
Corporate
|
—
|
|
(49.2)
|
|
1.6
|
Total
|
$
2,957.7
|
|
$
25.7
|
|
$
77.5
|
______________________________
|
(1)
Restructuring, impairment and transaction-related charges, net are
included within operating income (loss).
|
QUAD/GRAPHICS, INC
RECONCILIATION OF GAAP
TO NON-GAAP MEASURES
EBITDA, EBITDA MARGIN,
ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN
For the Three Months
Ended December 31, 2024 and 2023
(in millions, except
margin data)
(UNAUDITED)
|
|
Three Months Ended
December 31,
|
|
2024
|
|
2023
|
Net earnings
(loss)
|
$
4.7
|
|
$
(22.0)
|
Interest
expense
|
15.1
|
|
19.0
|
Income tax
expense
|
0.1
|
|
6.9
|
Depreciation and
amortization
|
23.1
|
|
31.1
|
EBITDA
(non-GAAP)
|
$
43.0
|
|
$
35.0
|
EBITDA Margin
(non-GAAP)
|
6.1 %
|
|
4.4 %
|
|
|
|
|
Restructuring,
impairment and transaction-related charges, net
(1)
|
19.6
|
|
30.7
|
Adjusted EBITDA
(non-GAAP)
|
$
62.6
|
|
$
65.7
|
Adjusted EBITDA
Margin (non-GAAP)
|
8.8 %
|
|
8.3 %
|
______________________________
|
(1)
|
Operating results for
the three months ended December 31, 2024 and 2023, were
affected by the following restructuring, impairment and
transaction-related charges, net:
|
|
|
|
Three Months Ended
December 31,
|
|
2024
|
|
2023
|
Employee termination
charges (a)
|
$
11.4
|
|
$
18.5
|
Impairment charges
(b)
|
9.0
|
|
9.4
|
Transaction-related
charges (income) (c)
|
(2.4)
|
|
3.1
|
Integration costs
(d)
|
0.1
|
|
—
|
Other restructuring
charges (income) (e)
|
1.5
|
|
(0.3)
|
Restructuring,
impairment and transaction-related charges, net
|
$
19.6
|
|
$
30.7
|
______________________________
|
(a)
|
Employee termination
charges were related to workforce reductions through facility
consolidations and separation programs.
|
(b)
|
Impairment charges were
for certain property, plant and equipment no longer being utilized
in production as a result of facility consolidations and other
capacity reduction and strategic divestiture activities.
|
(c)
|
Transaction-related
charges (income) consisted of professional service fees related to
business acquisition and divestiture activities, as well as
adjustments to estimated acquisition consideration.
|
(d)
|
Integration costs were
primarily costs related to the integration of acquired
companies.
|
(e)
|
Other restructuring
charges (income) primarily include costs to maintain and exit
closed facilities, as well as lease exit charges, and are presented
net of a $9.2 million gain on the sale of the Merced, California
facility during the three months ended December 31,
2023.
|
In addition to financial measures prepared in accordance with
accounting principles generally accepted in the United States of America (GAAP), this
earnings announcement also contains non-GAAP financial measures,
specifically EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted
EBITDA Margin, Free Cash Flow, Net Debt, Debt Leverage Ratio and
Adjusted Diluted Earnings Per Share. The Company believes
that these non-GAAP measures, when presented in conjunction with
comparable GAAP measures, provide additional information for
evaluating Quad's performance and are important measures by which
Quad's management assesses the profitability and liquidity of its
business. These non-GAAP measures should be considered in
addition to, not as a substitute for or superior to, net earnings
(loss) as a measure of operating performance or to cash flows
provided by operating activities as a measure of liquidity.
These non-GAAP measures may be different than non-GAAP financial
measures used by other companies.
QUAD/GRAPHICS, INC
RECONCILIATION OF GAAP
TO NON-GAAP MEASURES
EBITDA, EBITDA MARGIN,
ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN
For the Years Ended
December 31, 2024 and 2023
(in millions, except
margin data)
(UNAUDITED)
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
Net loss
|
$
(50.9)
|
|
$
(55.4)
|
Interest
expense
|
64.5
|
|
70.0
|
Income tax
expense
|
6.4
|
|
12.8
|
Depreciation and
amortization
|
102.5
|
|
128.8
|
EBITDA
(non-GAAP)
|
$
122.5
|
|
$
156.2
|
EBITDA Margin
(non-GAAP)
|
4.6 %
|
|
5.3 %
|
|
|
|
|
Restructuring,
impairment and transaction-related charges, net
(1)
|
101.5
|
|
77.5
|
Adjusted EBITDA
(non-GAAP)
|
$
224.0
|
|
$
233.7
|
Adjusted EBITDA
Margin (non-GAAP)
|
8.4 %
|
|
7.9 %
|
_________________________________
|
(1)
|
Operating results for
the years ended December 31, 2024 and 2023, were affected by
the following restructuring, impairment and transaction-related
charges, net:
|
|
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
Employee termination
charges (a)
|
$
30.5
|
|
$
35.1
|
Impairment charges
(b)
|
74.9
|
|
25.2
|
Transaction-related
charges (income) (c)
|
(0.6)
|
|
4.2
|
Integration costs
(d)
|
0.4
|
|
1.0
|
Other restructuring
charges (income) (e)
|
(3.7)
|
|
12.0
|
Restructuring,
impairment and transaction-related charges, net
|
$
101.5
|
|
$
77.5
|
________________________________________________
|
(a)
|
Employee termination
charges were related to workforce reductions through facility
consolidations and separation programs.
|
(b)
|
Impairment charges were
for certain property, plant and equipment no longer being utilized
in production as a result of facility consolidations and other
capacity reduction and strategic divestiture activities, including
$57.6 million related to the expected sale of the European
operations to reduce the carrying value to its estimated fair value
during the year ended December 31, 2024, as well as charges for
operating lease right-of-use assets.
|
(c)
|
Transaction-related
charges (income) consisted of professional service fees related to
business acquisition and divestiture activities, as well as
adjustments to estimated acquisition consideration.
|
(d)
|
Integration costs were
primarily related to the integration of acquired
companies.
|
(e)
|
Other restructuring
charges (income) primarily include costs to maintain and exit
closed facilities, as well as lease exit charges, and are presented
net of a $20.5 million gain on the sale of the Saratoga Springs,
New York facility during the year ended December 31, 2024 and a
$9.2 million gain on the sale of the Merced, California facility
during the year ended December 31, 2023.
|
In addition to financial measures prepared in accordance with
accounting principles generally accepted in the United States of America (GAAP), this
earnings announcement also contains non-GAAP financial measures,
specifically EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted
EBITDA Margin, Free Cash Flow, Net Debt, Debt Leverage Ratio and
Adjusted Diluted Earnings Per Share. The Company believes
that these non-GAAP measures, when presented in conjunction with
comparable GAAP measures, provide additional information for
evaluating Quad's performance and are important measures by which
Quad's management assesses the profitability and liquidity of its
business. These non-GAAP measures should be considered in
addition to, not as a substitute for or superior to, net earnings
(loss) as a measure of operating performance or to cash flows
provided by operating activities as a measure of liquidity.
These non-GAAP measures may be different than non-GAAP financial
measures used by other companies.
QUAD/GRAPHICS, INC
RECONCILIATION OF GAAP
TO NON-GAAP MEASURES
FREE CASH
FLOW
For the Years Ended
December 31, 2024 and 2023
(in
millions)
(UNAUDITED)
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
Net cash provided by
operating activities
|
$
112.9
|
|
$
147.6
|
|
|
|
|
Less: purchases of
property, plant and equipment
|
57.2
|
|
70.8
|
|
|
|
|
Free Cash Flow
(non-GAAP)
|
$
55.7
|
|
$
76.8
|
In addition to financial measures prepared in accordance with
accounting principles generally accepted in the United States of America (GAAP), this
earnings announcement also contains non-GAAP financial measures,
specifically EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted
EBITDA Margin, Free Cash Flow, Net Debt, Debt Leverage Ratio and
Adjusted Diluted Earnings Per Share. The Company believes
that these non-GAAP measures, when presented in conjunction with
comparable GAAP measures, provide additional information for
evaluating Quad's performance and are important measures by which
Quad's management assesses the profitability and liquidity of its
business. These non-GAAP measures should be considered in
addition to, not as a substitute for or superior to, net earnings
(loss) as a measure of operating performance or to cash flows
provided by operating activities as a measure of liquidity.
These non-GAAP measures may be different than non-GAAP financial
measures used by other companies.
QUAD/GRAPHICS, INC
RECONCILIATION OF GAAP
TO NON-GAAP MEASURES
NET DEBT AND DEBT
LEVERAGE RATIO
As of December 31,
2024 and 2023
(in millions, except
ratio)
(UNAUDITED)
|
|
December 31,
2024
|
|
December 31,
2023
|
Total debt and finance
lease obligations on the condensed consolidated balance
sheets
|
$
379.2
|
|
$
522.7
|
Less: Cash and cash
equivalents
|
29.2
|
|
52.9
|
Net Debt
(non-GAAP)
|
$
350.0
|
|
$
469.8
|
|
|
|
|
Divided by: Adjusted
EBITDA for the year ended (non-GAAP)
|
$
224.0
|
|
$
233.7
|
|
|
|
|
Debt Leverage Ratio
(non-GAAP)
|
1.56 x
|
|
2.01 x
|
In addition to financial measures prepared in accordance with
accounting principles generally accepted in the United States of America (GAAP), this
earnings announcement also contains non-GAAP financial measures,
specifically EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted
EBITDA Margin, Free Cash Flow, Net Debt, Debt Leverage Ratio and
Adjusted Diluted Earnings Per Share. The Company believes
that these non-GAAP measures, when presented in conjunction with
comparable GAAP measures, provide additional information for
evaluating Quad's performance and are important measures by which
Quad's management assesses the profitability and liquidity of its
business. These non-GAAP measures should be considered in
addition to, not as a substitute for or superior to, net earnings
(loss) as a measure of operating performance or to cash flows
provided by operating activities as a measure of liquidity.
These non-GAAP measures may be different than non-GAAP financial
measures used by other companies.
QUAD/GRAPHICS, INC
RECONCILIATION OF GAAP
TO NON-GAAP MEASURES
ADJUSTED DILUTED
EARNINGS PER SHARE
For the Three Months
Ended December 31, 2024 and 2023
(in millions, except
per share data)
(UNAUDITED)
|
|
Three Months Ended
December 31,
|
|
2024
|
|
2023
|
Earnings (loss) before
income taxes
|
$
4.8
|
|
$
(15.1)
|
|
|
|
|
Restructuring,
impairment and transaction-related charges, net
|
19.6
|
|
30.7
|
Adjusted net earnings,
before income taxes (non-GAAP)
|
24.4
|
|
15.6
|
|
|
|
|
Income tax expense at
25% normalized tax rate
|
6.1
|
|
3.9
|
Adjusted net earnings
(non-GAAP)
|
$
18.3
|
|
$
11.7
|
|
|
|
|
Basic weighted average
number of common shares outstanding
|
47.8
|
|
47.2
|
Plus: effect of
dilutive equity incentive instruments (1)
|
3.4
|
|
2.8
|
Diluted weighted
average number of common shares outstanding (non-GAAP)
|
51.2
|
|
50.0
|
|
|
|
|
Adjusted diluted
earnings per share (non-GAAP) (2)
|
$
0.36
|
|
$
0.23
|
|
|
|
|
Diluted earnings (loss)
per share (GAAP)
|
$
0.09
|
|
$
(0.47)
|
Restructuring,
impairment and transaction-related charges, net per
share
|
0.38
|
|
0.61
|
Income tax expense
from condensed consolidated statement of operations per
share
|
—
|
|
0.14
|
Income tax expense at
25% normalized tax rate per share
|
(0.12)
|
|
(0.08)
|
Effect of dilutive
equity incentive instruments
|
0.01
|
|
0.03
|
Adjusted diluted
earnings per share (non-GAAP) (2)
|
$
0.36
|
|
$
0.23
|
______________________________
|
(1)
|
Effect of dilutive
equity incentive instruments for the three months ended ended
December 31, 2023 is non-GAAP.
|
(2)
|
Adjusted diluted
earnings per share excludes the following: (i) restructuring,
impairment and transaction-related charges, net and
(ii) discrete income tax items.
|
In addition to financial measures prepared in accordance with
accounting principles generally accepted in the United States of America (GAAP), this
earnings announcement also contains non-GAAP financial measures,
specifically EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted
EBITDA Margin, Free Cash Flow, Net Debt, Debt Leverage Ratio and
Adjusted Diluted Earnings Per Share. The Company believes
that these non-GAAP measures, when presented in conjunction with
comparable GAAP measures, provide additional information for
evaluating Quad's performance and are important measures by which
Quad's management assesses the profitability and liquidity of its
business. These non-GAAP measures should be considered in
addition to, not as a substitute for or superior to, net earnings
(loss) as a measure of operating performance or to cash flows
provided by operating activities as a measure of liquidity.
These non-GAAP measures may be different than non-GAAP financial
measures used by other companies.
QUAD/GRAPHICS, INC
RECONCILIATION OF GAAP
TO NON-GAAP MEASURES
ADJUSTED DILUTED
EARNINGS PER SHARE
For the Years Ended
December 31, 2024 and 2023
(in millions, except
per share data)
(UNAUDITED)
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
Loss before income
taxes
|
$
(44.5)
|
|
$
(42.6)
|
|
|
|
|
Restructuring,
impairment and transaction-related charges, net
|
101.5
|
|
77.5
|
Adjusted net earnings,
before income taxes (non-GAAP)
|
57.0
|
|
34.9
|
|
|
|
|
Income tax expense at
25% normalized tax rate
|
14.3
|
|
8.7
|
Adjusted net earnings
(non-GAAP)
|
$
42.7
|
|
$
26.2
|
|
|
|
|
Basic weighted average
number of common shares outstanding
|
47.6
|
|
48.4
|
Plus: effect of
dilutive equity incentive instruments (non-GAAP)
|
2.8
|
|
2.3
|
Diluted weighted
average number of common shares outstanding (non-GAAP)
|
50.4
|
|
50.7
|
|
|
|
|
Adjusted diluted
earnings per share (non-GAAP) (1)
|
$
0.85
|
|
$
0.52
|
|
|
|
|
Diluted loss per share
(GAAP)
|
$
(1.07)
|
|
$
(1.14)
|
Restructuring,
impairment and transaction-related charges, net per
share
|
2.01
|
|
1.53
|
Income tax expense
from condensed consolidated statement of operations per
share
|
0.13
|
|
0.25
|
Income tax expense at
25% normalized tax rate per share
|
(0.28)
|
|
(0.17)
|
Effect of dilutive
equity incentive instruments
|
0.06
|
|
0.05
|
Adjusted diluted
earnings per share (non-GAAP) (1)
|
$
0.85
|
|
$
0.52
|
______________________________
|
(1)
|
Adjusted diluted
earnings per share excludes the following: (i) restructuring,
impairment and transaction-related charges, net and (ii) discrete
income tax items.
|
In addition to financial measures prepared in accordance with
accounting principles generally accepted in the United States of America (GAAP), this
earnings announcement also contains non-GAAP financial measures,
specifically EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted
EBITDA Margin, Free Cash Flow, Net Debt, Debt Leverage Ratio and
Adjusted Diluted Earnings Per Share. The Company believes
that these non-GAAP measures, when presented in conjunction with
comparable GAAP measures, provide additional information for
evaluating Quad's performance and are important measures by which
Quad's management assesses the profitability and liquidity of its
business. These non-GAAP measures should be considered in
addition to, not as a substitute for or superior to, net earnings
(loss) as a measure of operating performance or to cash flows
provided by operating activities as a measure of liquidity.
These non-GAAP measures may be different than non-GAAP financial
measures used by other companies.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/quad-reports-fourth-quarter-and-full-year-2024-results-302379499.html
SOURCE Quad