DFIN Reports Third Quarter 2020 Results

Nachrichtenquelle: Business Wire (engl.)
04.11.2020, 13:00  |  96   |   |   

Donnelley Financial Solutions, Inc. (NYSE: DFIN), (the “Company”) today reported financial results for the third quarter of 2020.

 

Third-quarter 2020

Third-quarter 2019

Net Sales

$209.5 million

$195.9 million

GAAP Net Earnings

$7.1 million

$14.7 million

Non-GAAP Adjusted EBITDA(1)

$47.6 million

$31.1 million

Operating Cash Flow

$76.4 million

$61.1 million

Free Cash Flow(1) (2)

$67.6 million

$52.2 million

(1)

Non-GAAP Adjusted EBITDA (“Adjusted EBITDA”) and Free Cash Flow are non-GAAP measures that exclude the impact of items noted in the reconciliation tables below. The tables below provide reconciliations to the most comparable GAAP measures.

 

(2)

Defined as operating cash flow less capital expenditures.

 

Third-quarter 2020 highlights:

  • Net sales of $209.5 million, up $13.6 million, or 6.9%, from the third quarter of 2019, driven by growth in software solutions and a strong IPO market, partially offset by declining print-based net sales
  • Record quarterly software solutions net sales of $51.1 million, up $4.5 million, or 9.7%, from the third quarter of 2019; software solutions net sales accounted for 24.4% of total third-quarter 2020 net sales, up 60 basis points from 23.8% in the third quarter of 2019
  • Net earnings per diluted share of $0.21, down $0.22 from the third quarter of 2019; non-GAAP net earnings per diluted share of $0.63, up $0.50 from the third quarter of 2019, primarily due to continued focus on cost control initiatives and an improved business mix
  • Adjusted EBITDA of $47.6 million, up $16.5 million, or 53.1%, from last year; adjusted EBITDA margin of 22.7%, up 680 basis points from the third quarter of 2019
  • Operating cash flow of $76.4 million, an increase of $15.3 million, or 25.0%, from the third quarter of 2019; free cash flow of $67.6 million, an increase of $15.4 million, or 29.5%, from the third quarter of 2019
  • Gross leverage and non-GAAP net leverage of 1.8x and 1.5x, respectively, each down 1.0x from September 30, 2019; total debt and non-GAAP net debt down by $72.2 million and $81.0 million, respectively, from September 30, 2019
  • Company repurchased approximately 444,000 shares of its common stock during the quarter for $5.1 million at an average price of $11.54 per share; Year to date, the Company has repurchased over 1 million shares of its common stock for $8.9 million at an average price of $8.43 per share, and has approximately $16.1 million remaining on its $25 million stock repurchase program

“We are pleased with the very strong performance in the quarter, which included both a return to more normalized levels of software solutions sales growth and a significant increase in transactional activity, driven by strong performance in a robust IPO market. The influx of higher-margin tech-enabled services and software solutions net sales, along with the significant impact of our ongoing cost control efforts, led to a 680 basis point year-over-year improvement in our third-quarter adjusted EBITDA margin, marking the fifth consecutive quarter of year-over-year margin expansion,” said Daniel N. Leib, DFIN’s president and chief executive officer.

Leib continued, “The year over year increase in IPO activity that we saw starting in June accelerated throughout the third quarter. The robust third-quarter IPO activity, combined with an increase in M&A activity starting in September, led to a rebound in Venue net sales, while also driving strong growth in our client count and associated net sales in ActiveDisclosure. We also continued to strengthen our balance sheet, ending the quarter with non-GAAP net leverage of 1.5x, down from 2.5x in the third quarter of 2019. Our financial flexibility allows us to continue to invest in growth opportunities and repurchase shares, while also preserving ample liquidity.”

“We are excited about the pace of development of, and demand for, our software solutions. We signed the largest ever software contract in the company’s history in the third quarter. This multi-year contract further deepens a key Investment Companies’ customer relationship and represents an expansion of their end-investor financial reporting capabilities on a global basis leveraging our ArcReporting solution. We also saw significant demand for ArcDigital from our Investment Companies clients’ as they look to DFIN to help in their transition to a post SEC Rule 30e-3 environment. These successes, along with many others throughout the business, support our “44 in ‘24” strategy and the associated financial projections,” Leib concluded.

Net Sales

Net sales in the third quarter of 2020 were $209.5 million, an increase of $13.6 million, or 6.9%, from the third quarter of 2019. Net sales increased primarily due to higher capital markets transaction and compliance volume, increased volume in FundSuiteArc, Venue data rooms and ActiveDisclosure and price increases in other compliance software solutions, partially offset by lower commercial, mutual fund transaction and compliance print volume.

Net Earnings

Net earnings in the third quarter of 2020 were $7.1 million, or $0.21 per diluted share, compared to net earnings of $14.7 million, or $0.43 per diluted share, in the third quarter of 2019. Net earnings in the third of 2020 included after-tax charges of $14.4 million, or $0.42 per diluted share, primarily related to restructuring, impairment and other charges, estimated multiemployer pension plan obligations arising from the bankruptcy of LSC Communications and share-based compensation expense. Net earnings in the third quarter of 2019 included after-tax gain of $10.1 million, or $0.30 per diluted share, including an after-tax gain of $14.3 million, or $0.41 per diluted share, related to the sale of the Company’s Secaucus, New Jersey facility, partially offset by charges of $4.2 million, or $0.11 per diluted share, primarily related to restructuring, impairment and other charges and share-based compensation expense, all of which are excluded from the presentation of non-GAAP earnings. Additional details regarding the amount and nature of these and other items are included in the attached schedules.

Adjusted EBITDA and Non-GAAP Net Earnings

Adjusted EBITDA in the third quarter of 2020 was $47.6 million, compared to $31.1 million in the third quarter of 2019. Adjusted EBITDA margin in the third quarter of 2020 was 22.7%, an improvement of 680 basis points versus the third quarter of 2019. The increase in Adjusted EBITDA was primarily driven by the impact of cost control initiatives, higher sales volume and improved business mix, partially offset by increases in incentive compensation and employee benefits expense.

Non-GAAP net earnings in the third quarter of 2020 totaled $21.5 million, or $0.63 per diluted share, compared to non-GAAP net earnings in the third quarter of 2019 of $4.6 million, or $0.13 per diluted share. Reconciliations of net earnings to Adjusted EBITDA, non-GAAP net earnings and Adjusted EBITDA margin, are presented in the attached schedules.

Regulatory Impacts

As previously disclosed on Form 8-K on July 22, 2020, the implementation of SEC Rule 30e-3 (elimination or reduction of print annual & semi-annual reports), Rule 498A (elimination or reduction of print summary prospectus) and the Company’s exiting of certain printing and distribution relationships is expected to reduce the Company’s print-related net sales by approximately $130 million to $140 million, and the associated reduction in non-GAAP adjusted EBITDA is expected to be approximately $5 million to $10 million in 2021. The Company reaffirms these estimates at this time.

Reconciliations of the net earnings to Non-GAAP Adjusted EBITDA impact are presented in the attached tables.

Conference Call Details

DFIN will hold a conference call and webcast on November 4, 2020 at 9:00 a.m. Eastern time to discuss its third-quarter fiscal year 2020 financial results, provide a general business update and respond to analyst questions.

A live webcast of the call will also be available on the Company’s investor relations website. Please visit investor.dfinsolutions.com at least fifteen minutes prior to the start of the event to register, download and install any necessary audio software.

If you are unable to participate live, a replay of the webcast will be available following the conference call on the Company’s investor relations website, along with the earnings press release, and related financial tables.

About DFIN

DFIN is a leading global risk and compliance solutions company. We provide domain expertise, enterprise software and data analytics for every stage of our clients’ business and investment lifecycles. Markets fluctuate, regulations evolve, technology advances, and through it all, DFIN delivers confidence with the right solutions in moments that matter. Learn about DFIN’s end-to-end risk and compliance solutions online at DFINsolutions.com or you can also follow us on Twitter @DFINSolutions or on LinkedIn.

Use of non-GAAP Information

This news release may contain certain non-GAAP measures, including non-GAAP selling, general, and administrative expenses (“SG&A”), non-GAAP income from operations, non-GAAP operating margin, Adjusted EBITDA, Adjusted EBITDA margin, non-GAAP effective tax rate, non-GAAP net earnings, non-GAAP diluted earnings per share, free cash flow and organic net sales. The Company believes that these non-GAAP measures, when presented in conjunction with comparable GAAP measures, provide useful information about the Company’s operating results and liquidity and enhance the overall ability to assess the Company’s financial performance. The Company uses these measures, together with other measures of performance under GAAP, to compare the relative performance of operations in planning, budgeting and reviewing the performance of its business.

The Company’s non-GAAP statement of operations measures, non-GAAP SG&A, non-GAAP SG&A as % of total net sales, non-GAAP income from operations, non-GAAP operating margin, Adjusted EBITDA, Adjusted EBITDA margin, non-GAAP effective tax rate, non-GAAP net earnings and non-GAAP diluted earnings per share, are adjusted to exclude the impact of certain costs, expenses, gains and losses and other specified items that management believes are not indicative of our ongoing operations. These adjusted measures exclude the impact of expenses associated with the Company’s acquisition activities, COVID-19 related sales surcharges and expenses, LSC multiemployer pension plan obligations, non-income tax charges, accelerated rent expense, spin-off related expenses, non-recurring investor-related fees, share-based compensation and eliminate potential differences in results of operations between periods caused by factors such as historic cost and age of assets, financing and capital structures, taxation positions or regimes, restructuring, impairment and other charges and gain or loss on certain equity investments and asset sales.

Free cash flow is a non-GAAP financial measure and is defined by the Company as net cash flow provided by operating activities less capital expenditures. By adjusting for the level of capital investment in operations, the Company believes that free cash flow can provide useful additional basis for understanding the Company’s ability to generate cash after capital investment and provides a comparison to peers with differing capital intensity.

Organic net sales is a non-GAAP financial measure and is defined by the Company as reported net sales adjusted for the changes in foreign exchange rates.

These non-GAAP measures should be considered in addition to, not a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. In addition, these measures are defined differently by different companies in our industry and, accordingly, such measures may not be comparable to similarly-titled measures of other companies.

Use of Forward-Looking Statements

This news release includes certain "forward-looking statements" within the meaning of, and subject to the safe harbor created by, Section 21E of the Securities Exchange Act of 1934, as amended, with respect to the business, strategy and plans of DFIN and its expectations relating to future financial condition and performance. Statements that are not historical facts, including statements about DFIN management’s beliefs and expectations, are forward-looking statements. Words such as "believes," "anticipates," "estimates," "expects," "intends," "aims," "potential," "will," "would," "could," "considered," "likely," "estimate" and variations of these words and similar future or conditional expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. While DFIN believes these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond DFIN’s control. By their nature, forward-looking statements involve risk and uncertainty because they relate to events and depend upon future circumstances that may or may not occur. Actual results may differ materially from DFIN’s current expectations depending upon a number of factors affecting the business and risks associated with the performance of the business. These factors include such risks and uncertainties detailed in DFIN periodic public filings with the SEC, including but not limited to those discussed under "Risk Factors" in DFIN's Form 10-K for the fiscal year ended December 31, 2019, those discussed under “Cautionary Statement” in DFIN’s quarterly Form 10-Q filings, and in other investor communications of DFIN’s from time to time. DFIN does not undertake to and specifically declines any obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect future events or circumstances after the date of such statement or to reflect the occurrence of anticipated or unanticipated events.

Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")

Condensed Consolidated Balance Sheets

(UNAUDITED)

(in millions, except per share data)

 

 

 

September 30, 2020

 

 

December 31, 2019

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

40.9

 

 

$

17.2

 

Receivables, less allowances for expected losses of $11.2 in 2020 (2019 - $7.7)

 

 

217.0

 

 

 

161.4

 

Inventories

 

 

9.9

 

 

 

11.1

 

Prepaid expenses and other current assets

 

 

24.3

 

 

 

15.9

 

Assets held for sale

 

 

5.5

 

 

 

5.6

 

Total current assets

 

 

297.6

 

 

 

211.2

 

Property, plant and equipment, net

 

 

12.3

 

 

 

17.5

 

Right-of-use assets

 

 

58.8

 

 

 

80.7

 

Software, net

 

 

52.6

 

 

 

55.0

 

Goodwill

 

 

450.1

 

 

 

450.3

 

Other intangible assets, net

 

 

12.0

 

 

 

21.9

 

Deferred income taxes, net

 

 

18.1

 

 

 

9.0

 

Other noncurrent assets

 

 

28.8

 

 

 

41.3

 

Total assets

 

$

930.3

 

 

$

886.9

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

$

47.3

 

 

$

58.5

 

Accrued liabilities

 

 

160.3

 

 

 

121.0

 

Total current liabilities

 

 

207.6

 

 

 

179.5

 

Long-term debt

 

 

291.9

 

 

 

296.0

 

Deferred compensation liabilities

 

 

20.1

 

 

 

20.0

 

Pension and other postretirement benefits plan liabilities

 

 

54.2

 

 

 

58.8

 

Noncurrent lease liabilities

 

 

55.5

 

 

 

57.9

 

Other noncurrent liabilities

 

 

23.3

 

 

 

6.1

 

Total liabilities

 

 

652.6

 

 

 

618.3

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

Preferred stock, $0.01 par value

 

 

 

 

 

 

 

 

Authorized: 1.0 shares; Issued: None

 

 

 

 

 

 

Common stock, $0.01 par value

 

 

 

 

 

 

 

 

Authorized: 65.0 shares;

 

 

 

 

 

 

 

 

Issued and outstanding: 34.9 shares and 33.4 shares in 2020 (2019 - 34.5 shares and 34.2 shares)

 

 

0.3

 

 

 

0.3

 

Treasury stock, at cost: 1.5 shares in 2020 (2019 - 0.3 shares)

 

 

(14.6

)

 

 

(4.2

)

Additional paid-in capital

 

 

235.0

 

 

 

225.2

 

Retained earnings

 

 

141.3

 

 

 

131.9

 

Accumulated other comprehensive loss

 

 

(84.3

)

 

 

(84.6

)

Total equity

 

 

277.7

 

 

 

268.6

 

Total liabilities and equity

 

$

930.3

$

886.9

Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")

Condensed Consolidated Statements of Operations

(UNAUDITED)

(in millions, except per share data)

 

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tech-enabled services

 

$

104.5

 

 

$

83.9

 

 

$

301.8

 

 

$

280.5

 

Software solutions

 

 

51.1

 

 

 

46.6

 

 

 

146.0

 

 

 

139.1

 

Print and distribution

 

 

53.9

 

 

 

65.4

 

 

 

236.4

 

 

 

264.8

 

Total net sales

 

 

209.5

 

 

 

195.9

 

 

 

684.2

 

 

 

684.4

 

Cost of sales (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tech-enabled services

 

 

42.6

 

 

 

41.7

 

 

 

132.9

 

 

 

141.1

 

Software solutions

 

 

23.3

 

 

 

25.2

 

 

 

71.8

 

 

 

76.8

 

Print and distribution

 

 

46.6

 

 

 

54.4

 

 

 

181.6

 

 

 

206.3

 

Total cost of sales

 

 

112.5

 

 

 

121.3

 

 

 

386.3

 

 

 

424.2

 

Selling, general and administrative expenses (1)

 

 

62.2

 

 

 

46.2

 

 

 

192.0

 

 

 

159.0

 

Depreciation and amortization

 

 

12.6

 

 

 

12.7

 

 

 

39.7

 

 

 

36.8

 

Restructuring, impairment and other charges, net

 

 

7.0

 

 

 

2.8

 

 

 

35.2

 

 

 

8.7

 

Other operating income, net

 

 

 

 

 

(19.2

)

 

 

 

 

 

(16.4

)

Income from operations

 

 

15.2

 

 

 

32.1

 

 

 

31.0

 

 

 

72.1

 

Interest expense, net

 

 

5.9

 

 

 

8.6

 

 

 

16.8

 

 

 

26.6

 

Investment and other income, net

 

 

(0.4

)

 

 

(0.5

)

 

 

(1.3

)

 

 

(1.6

)

Earnings before income taxes

 

 

9.7

 

 

 

24.0

 

 

 

15.5

 

 

 

47.1

 

Income tax expense

 

 

2.6

 

 

 

9.3

 

 

 

5.6

 

 

 

16.5

 

Net earnings

 

$

7.1

 

 

$

14.7

 

 

$

9.9

 

 

$

30.6

 

Net earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.21

 

 

$

0.43

 

 

$

0.29

 

 

$

0.90

 

Diluted

 

$

0.21

 

 

$

0.43

 

 

$

0.29

 

 

$

0.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

34.0

 

 

 

34.2

 

 

 

34.0

 

 

 

34.1

 

Diluted

 

 

34.2

 

 

 

34.3

 

 

 

34.0

 

 

 

34.2

 

Additional information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin (1)

 

 

46.3

%

 

 

38.1

%

 

 

43.5

%

 

 

38.0

%

SG&A as a % of total net sales (1)

 

 

29.7

%

 

 

23.6

%

 

 

28.1

%

 

 

23.2

%

Operating margin

 

 

7.3

%

 

 

16.4

%

 

 

4.5

%

 

 

10.5

%

Effective tax rate

 

 

26.8

%

 

 

38.8

%

 

 

36.1

%

 

 

35.0

%

__________

(1)

Exclusive of depreciation and amortization

Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")

Reconciliation of GAAP to Non-GAAP Measures

For the Three and Nine Months Ended September 30, 2020 and 2019

(UNAUDITED)

(in millions, except per share data)

 

 

 

For the Three Months Ended September 30, 2020

 

 

For the Nine Months Ended September 30, 2020

 

 

 

SG&A

 

 

Income
(loss)
from
operations

 

 

Operating
margin

 

 

Net
earnings
(loss)

 

 

Net
earnings
(loss)
per diluted
share (1)

 

 

SG&A

 

 

Income
(loss)
from
operations

 

 

Operating
margin

 

 

Net
earnings
(loss)

 

 

Net
earnings
(loss)
per diluted
share (1)

 

GAAP basis measures

 

$

62.2

 

 

$

15.2

 

 

 

7.3

%

 

 

7.1

 

 

$

0.21

 

 

$

192.0

 

 

$

31.0

 

 

 

4.5

%

 

$

9.9

 

 

$

0.29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring, impairment and other charges, net

 

 

 

 

 

7.0

 

 

 

3.3

%

 

 

5.2

 

 

 

0.15

 

 

 

 

 

 

35.2

 

 

 

5.1

%

 

 

25.7

 

 

 

0.75

 

Share-based compensation expense

 

 

(4.4

)

 

 

4.4

 

 

 

2.1

%

 

 

3.2

 

 

 

0.09

 

 

 

(9.8

)

 

 

9.8

 

 

 

1.4

%

 

 

8.0

 

 

 

0.24

 

LSC multiemployer pension plans obligation

 

 

(5.8

)

 

 

5.8

 

 

 

2.8

%

 

 

4.2

 

 

 

0.12

 

 

 

(18.1

)

 

 

18.1

 

 

 

2.6

%

 

 

13.2

 

 

 

0.39

 

Non-income tax expense

 

 

(2.7

)

 

 

2.7

 

 

 

1.3

%

 

 

2.0

 

 

 

0.06

 

 

 

(2.7

)

 

 

2.7

 

 

 

0.4

%

 

 

2.0

 

 

 

0.06

 

COVID-19 sales surcharges and related expenses

 

 

0.2

 

 

 

(1.0

)

 

 

(0.5

%)

 

 

(0.8

)

 

 

(0.02

)

 

 

0.3

 

 

 

0.9

 

 

 

0.1

%

 

 

0.6

 

 

 

0.02

 

Accelerated rent expense

 

 

(0.2

)

 

 

1.3

 

 

 

0.6

%

 

 

1.0

 

 

 

0.03

 

 

 

(0.3

)

 

 

1.9

 

 

 

0.3

%

 

 

1.4

 

 

 

0.04

 

Gain on debt extinguishment (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1.7

)

 

 

(0.05

)

eBrevia contingent consideration

 

 

0.4

 

 

 

(0.4

)

 

 

(0.2

%)

 

 

(0.4

)

 

 

(0.01

)

 

 

0.8

 

 

 

(0.8

)

 

 

(0.1

%)

 

 

(0.8

)

 

 

(0.02

)

Total Non-GAAP adjustments

 

 

(12.5

)

 

 

19.8

 

 

 

9.4

%

 

 

14.4

 

 

 

0.42

 

 

 

(29.8

)

 

 

67.8

 

 

 

9.8

%

 

 

48.4

 

 

 

1.42

 

Non-GAAP measures

 

$

49.7

 

 

$

35.0

 

 

 

16.7

%

 

$

21.5

 

 

$

0.63

 

 

$

162.2

 

 

$

98.8

 

 

 

14.3

%

 

$

58.3

 

 

$

1.71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2019

 

 

For the Nine Months Ended September 30, 2019

 

 

 

SG&A

 

 

Income
(loss)
from
operations

 

 

Operating
margin

 

 

Net
earnings
(loss)

 

 

Net
earnings
(loss)
per diluted
share (1)

 

 

SG&A

 

 

Income
(loss)
from
operations

 

 

Operating
margin

 

 

Net
earnings
(loss)

 

 

Net
earnings
(loss)
per diluted
share (1)

 

GAAP basis measures

 

$

46.2

 

 

$

32.1

 

 

 

16.4

%

 

$

14.7

 

 

$

0.43

 

 

$

159.0

 

 

$

72.1

 

 

 

10.5

%

 

$

30.6

 

 

$

0.89

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of building

 

 

 

 

 

(19.2

)

 

 

(9.8

%)

 

 

(14.3

)

 

 

(0.41

)

 

 

 

 

 

(19.2

)

 

 

(2.8

%)

 

 

(14.3

)

 

 

(0.41

)

Restructuring, impairment and other charges, net

 

 

 

 

 

2.8

 

 

 

1.4

%

 

 

2.0

 

 

 

0.06

 

 

 

 

 

 

8.7

 

 

 

1.3

%

 

 

6.5

 

 

 

0.19

 

Share-based compensation expense

 

 

(2.6

)

 

 

2.6

 

 

 

1.3

%

 

 

1.9

 

 

 

0.05

 

 

 

(7.7

)

 

 

7.7

 

 

 

1.1

%

 

 

5.7

 

 

 

0.17

 

Loss on sale of Language Solutions business

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2.8

 

 

 

0.4

%

 

 

2.1

 

 

 

0.06

 

Investor-related expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1.5

)

 

 

1.5

 

 

 

0.2

%

 

 

1.1

 

 

 

0.03

 

Spin-off related transaction expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0.4

)

 

 

0.4

 

 

 

0.1

%

 

 

0.3

 

 

 

0.01

 

Acquisition-related expenses

 

 

(0.1

)

 

 

0.1

 

 

 

0.1

%

 

 

0.1

 

 

 

 

 

 

(0.1

)

 

 

0.1

 

 

 

0.0

%

 

 

0.1

 

 

 

 

Income tax adjustments

 

 

 

 

 

 

 

 

 

 

 

0.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.1

 

 

 

 

Total Non-GAAP adjustments

 

 

(2.7

)

 

 

(13.7

)

 

 

(7.0

%)

 

 

(10.1

)

 

 

(0.30

)

 

 

(9.7

)

 

 

2.0

 

 

 

0.3

%

 

 

1.6

 

 

 

0.05

 

Non-GAAP measures

 

$

43.5

 

 

$

18.4

 

 

 

9.4

%

 

$

4.6

 

 

$

0.13

 

 

$

149.3

 

 

$

74.1

 

 

 

10.8

%

 

$

32.2

 

 

$

0.94

 

__________

(1)

Net earnings per diluted share totals may not foot due to rounding.

(2)

Gain on debt extinguishment is recorded within interest expense, net in the Company’s Unaudited Condensed Consolidated Statements of Operations.

 

The Company believes that certain non-GAAP measures, when presented in conjunction with comparable GAAP measures, are useful because that information is an appropriate measure for evaluating the Company’s operating performance. Internally, the Company uses this non-GAAP information as an indicator of business performance, and evaluates management’s effectiveness with specific reference to this indicator. These measures should be considered in addition to, not a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP.

Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")

Segment GAAP to Non-GAAP Operating Income and Adjusted EBITDA and Margin Reconciliation

For the Three Months Ended September 30, 2020 and 2019

(UNAUDITED)

(in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital

Markets -

Software

Solutions

 

 

Capital Markets -

Compliance and

Communications

Management

 

 

Investment

Companies -

Software

Solutions

 

 

Investment

Companies -

Compliance and

Communications

Management

 

 

Corporate

 

 

Consolidated

 

For the Three Months Ended September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

34.1

 

 

$

96.1

 

 

$

17.0

 

 

$

62.3

 

 

$

 

 

$

209.5

 

Income (loss) from operations

 

 

2.1

 

 

 

37.2

 

 

 

(0.8

)

 

 

(0.9

)

 

 

(22.4

)

 

 

15.2

 

Operating margin %

 

 

6.2

%

 

 

38.7

%

 

 

(4.7

%)

 

 

(1.4

%)

 

nm

 

 

 

7.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring, impairment and other charges, net

 

 

0.2

 

 

 

2.5

 

 

 

2.2

 

 

 

0.2

 

 

 

1.9

 

 

 

7.0

 

Share-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4.4

 

 

 

4.4

 

LSC multiemployer pension plans obligation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5.8

 

 

 

5.8

 

Non-income tax expense

 

 

2.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2.7

 

COVID-19 related sales surcharges and expenses, net

 

 

 

 

 

(0.8

)

 

 

 

 

 

(0.2

)

 

 

 

 

 

(1.0

)

eBrevia contingent consideration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0.4

)

 

 

(0.4

)

Accelerated rent expense

 

 

0.4

 

 

 

0.6

 

 

 

0.1

 

 

 

0.1

 

 

 

0.1

 

 

 

1.3

 

Total Non-GAAP adjustments

 

 

3.3

 

 

 

2.3

 

 

 

2.3

 

 

 

0.1

 

 

 

11.8

 

 

 

19.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP income (loss) from operations

 

$

5.4

 

 

$

39.5

 

 

$

1.5

 

 

$

(0.8

)

 

$

(10.6

)

 

$

35.0

 

Non-GAAP operating margin %

 

 

15.8

%

 

 

41.1

%

 

 

8.8

%

 

 

(1.3

%)

 

nm

 

 

 

16.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

3.2

 

 

 

3.6

 

 

 

2.9

 

 

 

2.8

 

 

 

0.1

 

 

 

12.6

 

Adjusted EBITDA

 

$

8.6

 

 

$

43.1

 

 

$

4.4

 

 

$

2.0

 

 

$

(10.5

)

 

$

47.6

 

Adjusted EBITDA margin %

 

 

25.2

%

 

 

44.8

%

 

 

25.9

%

 

 

3.2

%

 

nm

 

 

 

22.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

31.5

 

 

$

82.2

 

 

$

15.1

 

 

$

67.1

 

 

$

 

 

$

195.9

 

Income (loss) from operations

 

 

2.8

 

 

 

16.8

 

 

 

(1.7

)

 

 

20.1

 

 

 

(5.9

)

 

 

32.1

 

Operating margin %

 

 

8.9

%

 

 

20.4

%

 

 

(11.3

%)

 

 

30.0

%

 

nm

 

 

 

16.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of building

 

 

 

 

 

 

 

 

 

 

 

(19.2

)

 

 

 

 

 

(19.2

)

Restructuring, impairment and other charges, net

 

 

0.3

 

 

 

1.6

 

 

 

 

 

 

0.2

 

 

 

0.7

 

 

 

2.8

 

Share-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2.6

 

 

 

2.6

 

Acquisition-related expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.1

 

 

 

0.1

 

Total Non-GAAP adjustments

 

 

0.3

 

 

 

1.6

 

 

 

 

 

 

(19.0

)

 

 

3.4

 

 

 

(13.7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP income (loss) from operations

 

$

3.1

 

 

$

18.4

 

 

$

(1.7

)

 

$

1.1

 

 

$

(2.5

)

 

$

18.4

 

Non-GAAP operating margin %

 

 

9.8

%

 

 

22.4

%

 

 

(11.3

%)

 

 

1.6

%

 

nm

 

 

 

9.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

3.2

 

 

 

4.0

 

 

 

3.1

 

 

 

2.4

 

 

 

 

 

 

12.7

 

Adjusted EBITDA

 

$

6.3

 

 

$

22.4

 

 

$

1.4

 

 

$

3.5

 

 

$

(2.5

)

 

$

31.1

 

Adjusted EBITDA margin %

 

 

20.0

%

 

 

27.3

%

 

 

9.3

%

 

 

5.2

%

 

nm

 

 

 

15.9

%

__________

nm - Not meaningful

Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")

Segment GAAP to Non-GAAP Operating Income and Adjusted EBITDA and Margin Reconciliation

For the Nine Months Ended September 30, 2020 and 2019

(UNAUDITED)

(in millions)

 

 

Capital

Markets -

Software

Solutions

 

 

Capital Markets -

Compliance and

Communications

Management

 

 

Investment

Companies -

Software

Solutions

 

 

Investment

Companies -

Compliance and

Communications

Management

 

 

Corporate

 

 

Consolidated

 

For the Nine Months Ended September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

97.1

 

 

$

316.0

 

 

$

48.9

 

 

$

222.2

 

 

$

 

 

$

684.2

 

Income (loss) from operations

 

 

4.9

 

 

 

87.9

 

 

 

(0.3

)

 

 

3.2

 

 

 

(64.7

)

 

 

31.0

 

Operating margin %

 

 

5.0

%

 

 

27.8

%

 

 

(0.6

%)

 

 

1.4

%

 

nm

 

 

 

4.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring, impairment and other charges, net

 

 

1.0

 

 

 

19.9

 

 

 

2.6

 

 

 

5.4

 

 

 

6.3

 

 

 

35.2

 

Share-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9.8

 

 

 

9.8

 

LSC multiemployer pension plans obligation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18.1

 

 

 

18.1

 

Non-income tax expense

 

 

2.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2.7

 

COVID-19 related sales surcharges and expenses, net

 

 

 

 

 

(1.6

)

 

 

 

 

 

2.4

 

 

 

0.1

 

 

 

0.9

 

eBrevia contingent consideration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0.8

)

 

 

(0.8

)

Accelerated rent expense

 

 

0.5

 

 

 

0.8

 

 

 

0.1

 

 

 

0.4

 

 

 

0.1

 

 

 

1.9

 

Total Non-GAAP adjustments

 

 

4.2

 

 

 

19.1

 

 

 

2.7

 

 

 

8.2

 

 

 

33.6

 

 

 

67.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP income (loss) from operations

 

$

9.1

 

 

$

107.0

 

 

$

2.4

 

 

$

11.4

 

 

$

(31.1

)

 

$

98.8

 

Non-GAAP operating margin %

 

 

9.4

%

 

 

33.9

%

 

 

4.9

%

 

 

5.1

%

 

nm

 

 

 

14.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

9.9

 

 

 

11.6

 

 

 

9.0

 

 

 

7.8

 

 

 

1.4

 

 

 

39.7

 

Adjusted EBITDA

 

$

19.0

 

 

$

118.6

 

 

$

11.4

 

 

$

19.2

 

 

$

(29.7

)

 

$

138.5

 

Adjusted EBITDA margin %

 

 

19.6

%

 

 

37.5

%

 

 

23.3

%

 

 

8.6

%

 

nm

 

 

 

20.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

94.2

 

 

$

311.4

 

 

$

44.9

 

 

$

233.9

 

 

$

 

 

$

684.4

 

Income (loss) from operations

 

$

6.3

 

 

$

69.8

 

 

$

(7.9

)

 

$

32.6

 

 

$

(28.7

)

 

 

72.1

 

Operating margin %

 

 

6.7

%

 

 

22.4

%

 

 

(17.6

%)

 

 

13.9

%

 

nm

 

 

 

10.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of building

 

 

 

 

 

 

 

 

 

 

 

(19.2

)

 

 

 

 

 

(19.2

)

Restructuring, impairment and other charges, net

 

 

1.3

 

 

 

5.0

 

 

 

0.1

 

 

 

1.1

 

 

 

1.2

 

 

 

8.7

 

Share-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7.7

 

 

 

7.7

 

Loss on sale of Language Solutions business

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2.8

 

 

 

2.8

 

Investor-related expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.5

 

 

 

1.5

 

Spin-off related transaction expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.4

 

 

 

0.4

 

Acquisition-related expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.1

 

 

 

0.1

 

Total Non-GAAP adjustments

 

 

1.3

 

 

 

5.0

 

 

 

0.1

 

 

 

(18.1

)

 

 

13.7

 

 

 

2.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP income (loss) from operations

 

$

7.6

 

 

$

74.8

 

 

$

(7.8

)

 

$

14.5

 

 

$

(15.0

)

 

$

74.1

 

Non-GAAP operating margin %

 

 

8.1

%

 

 

24.0

%

 

 

(17.4

%)

 

 

6.2

%

 

nm

 

 

 

10.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

9.3

 

 

 

11.3

 

 

 

9.5

 

 

 

6.7

 

 

 

 

 

 

36.8

 

Adjusted EBITDA

 

$

16.9

 

 

$

86.1

 

 

$

1.7

 

 

$

21.2

 

 

$

(15.0

)

 

$

110.9

 

Adjusted EBITDA margin %

 

 

17.9

%

 

 

27.6

%

 

 

3.8

%

 

 

9.1

%

 

nm

 

 

 

16.2

%

__________

nm - Not meaningful

Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")

Condensed Consolidated Statements of Cash Flows

(UNAUDITED)

(in millions)

 

 

 

 

 

 

For the Nine Months Ended September 30,

 

 

 

2020

 

 

2019

 

Operating Activities

 

 

 

 

 

 

 

 

Net earnings

 

$

9.9

 

 

$

30.6

 

Adjustments to reconcile net earnings to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

39.7

 

 

 

36.8

 

Provision for expected losses on accounts receivable

 

 

4.0

 

 

 

3.3

 

Impairment charges

 

 

17.6

 

 

 

0.4

 

Share-based compensation

 

 

9.8

 

 

 

7.7

 

Gain on debt extinguishment

 

 

(2.3

)

 

 

 

Deferred income taxes

 

 

(9.8

)

 

 

(1.6

)

Net pension plan income

 

 

(1.5

)

 

 

(1.5

)

Gain on sale of building

 

 

 

 

 

(19.2

)

Net loss on disposition of Language Solutions business

 

 

 

 

 

2.8

 

Amortization of right-of-use assets

 

 

18.4

 

 

 

16.6

 

Other

 

 

 

 

 

2.9

 

Changes in operating assets and liabilities - net of acquisitions:

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

(59.4

)

 

 

(31.9

)

Inventories

 

 

1.1

 

 

 

(1.6

)

Prepaid expenses and other current assets

 

 

(8.3

)

 

 

0.9

 

Accounts payable

 

 

(10.3

)

 

 

(22.3

)

Income taxes payable and receivable

 

 

2.9

 

 

 

(3.2

)

Accrued liabilities and other

 

 

57.6

 

 

 

(6.4

)

Lease liabilities

 

 

(16.2

)

 

 

(17.7

)

Pension and other postretirement benefits plan contributions

 

 

(0.7

)

 

 

(0.8

)

Net cash provided by (used in) operating activities

 

 

52.5

 

 

 

(4.2

)

Investing Activities

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(24.5

)

 

 

(35.1

)

Proceeds from sale of building

 

 

 

 

 

30.6

 

Acquisition of business, net of cash acquired

 

 

 

 

 

(2.6

)

Purchase of investments

 

 

(1.2

)

 

 

(2.3

)

Proceeds from sale of investment

 

 

12.8

 

 

 

 

Other investing activities

 

 

(0.3

)

 

 

 

Net cash used in investing activities

 

 

(13.2

)

 

 

(9.4

)

Financing Activities

 

 

 

 

 

 

 

 

Revolving facility borrowings

 

 

305.5

 

 

 

413.0

 

Payments on revolving facility borrowings

 

 

(244.0

)

 

 

(413.0

)

Payments on long-term debt

 

 

(63.8

)

 

 

 

Treasury share repurchases

 

 

(10.3

)

 

 

(1.3

)

Debt issuance costs

 

 

 

 

 

(0.2

)

Other financing activities

 

 

(1.9

)

 

 

 

Net cash used in financing activities

 

 

(14.5

)

 

 

(1.5

)

Effect of exchange rate on cash and cash equivalents

 

 

(1.1

)

 

 

2.2

 

Net increase (decrease) in cash and cash equivalents

 

 

23.7

 

 

 

(12.9

)

Cash and cash equivalents at beginning of year

 

 

17.2

 

 

 

47.4

 

Cash and cash equivalents at end of period

 

$

40.9

 

 

$

34.5

 

Supplemental cash flow information

 

 

 

 

 

 

 

 

Income taxes paid (net of refunds)

 

$

12.4

 

 

$

23.7

 

Interest paid

 

$

14.6

 

 

$

19.0

 

Non-cash investing activities:

 

 

 

 

 

 

 

 

Other investing activities

 

$

0.7

 

 

$

 

Conversion of note receivable to equity of investee

 

$

(1.0

)

 

$

 

Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")

Condensed Consolidated Statements of Cash Flows

(UNAUDITED)

(in millions)

 

Additional Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

September 30,

 

 

For the Nine Months Ended

September 30,

 

 

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

Net cash provided by (used in) operating activities

 

$

76.4

 

 

$

61.1

 

 

$

52.5

 

 

$

(4.2

)

Less: capital expenditures

 

 

8.8

 

 

 

8.9

 

 

 

24.5

 

 

 

35.1

 

Free Cash Flow

 

$

67.6

 

 

$

52.2

 

 

$

28.0

 

 

$

(39.3

)

Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")

Reconciliation of Reported to Organic Net Sales

(UNAUDITED)

(in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital

Markets -

Software

Solutions

 

 

Capital Markets -

Compliance and

Communications

Management

 

 

Investment

Companies -

Software

Solutions

 

 

Investment

Companies -

Compliance and

Communications

Management

 

 

Consolidated

 

Reported Net Sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2020

 

$

34.1

 

 

$

96.1

 

 

$

17.0

 

 

$

62.3

 

 

$

209.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2019

 

 

31.5

 

 

 

82.2

 

 

 

15.1

 

 

 

67.1

 

 

 

195.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales change

 

 

8.3

%

 

 

16.9

%

 

 

12.6

%

 

 

(7.2

%)

 

 

6.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplementary non-GAAP information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-over-year impact of changes in foreign exchange (FX) rates

 

 

(0.3

%)

 

 

0.2

%

 

 

1.3

%

 

 

0.0

%

 

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net organic sales change

 

 

8.6

%

 

 

16.7

%

 

 

11.3

%

 

 

(7.2

%)

 

 

6.7

%

 

 

Capital

Markets -

Software

Solutions

 

 

Capital Markets -

Compliance and

Communications

Management

 

 

Investment

Companies -

Software

Solutions

 

 

Investment

Companies -

Compliance and

Communications

Management

 

 

Consolidated

 

Reported Net Sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2020

 

$

97.1

 

 

$

316.0

 

 

$

48.9

 

 

$

222.2

 

 

$

684.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2019

 

 

94.2

 

 

 

311.4

 

 

 

44.9

 

 

 

233.9

 

 

 

684.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales change

 

 

3.1

%

 

 

1.5

%

 

 

8.9

%

 

 

(5.0

%)

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplementary non-GAAP information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-over-year impact of changes in foreign exchange (FX) rates

 

 

(0.4

%)

 

 

(0.1

%)

 

 

0.0

%

 

 

0.0

%

 

 

(0.1

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net organic sales change

 

 

3.5

%

 

 

1.6

%

 

 

8.9

%

 

 

(5.0

%)

 

 

0.1

%

Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")

Reconciliation of GAAP Net Earnings (Loss) to Adjusted EBITDA

(UNAUDITED)

(in millions)

 

 

 

For the Twelve

Months Ended

 

 

For the Three Months Ended

 

 

 

September 30,

2020

 

 

September 30,

2020

 

 

June 30,

2020

 

 

March 31,

2020

 

 

December 31,

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net earnings (loss)

 

$

16.9

 

 

$

7.1

 

 

$

(1.3

)

 

$

4.1

 

 

$

7.0

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on equity investment

 

 

(13.6

)

 

 

 

 

 

 

 

 

 

 

 

(13.6

)

Restructuring, impairment and other charges, net

 

 

40.1

 

 

 

7.0

 

 

 

25.1

 

 

 

3.1

 

 

 

4.9

 

Share-based compensation expense

 

 

11.0

 

 

 

4.4

 

 

 

3.1

 

 

 

2.3

 

 

 

1.2

 

LSC multiemployer pension plans obligation

 

 

18.1

 

 

 

5.8

 

 

 

12.3

 

 

 

 

 

 

 

Non-income tax expense

 

 

2.7

 

 

 

2.7

 

 

 

 

 

 

 

 

 

 

COVID-19 related sales surcharges and expenses, net

 

 

0.9

 

 

 

(1.0

)

 

 

1.1

 

 

 

0.8

 

 

 

 

Accelerated rent expense

 

 

1.9

 

 

 

1.3

 

 

 

0.6

 

 

 

 

 

 

 

eBrevia contingent consideration

 

 

(0.8

)

 

 

(0.4

)

 

 

 

 

 

(0.4

)

 

 

 

Net loss on sale of Language Solutions business

 

 

1.2

 

 

 

 

 

 

 

 

 

 

 

 

1.2

 

Pension settlement charges

 

 

3.9

 

 

 

 

 

 

 

 

 

 

 

 

3.9

 

Spin-off related transaction expenses

 

 

(0.4

)

 

 

 

 

 

 

 

 

 

 

 

(0.4

)

Depreciation and amortization

 

 

52.5

 

 

 

12.6

 

 

 

14.7

 

 

 

12.4

 

 

 

12.8

 

Interest expense, net

 

 

28.3

 

 

 

5.9

 

 

 

6.3

 

 

 

4.6

 

 

 

11.5

 

Pension income and other income, net

 

 

(1.7

)

 

 

(0.4

)

 

 

(0.5

)

 

 

(0.4

)

 

 

(0.4

)

Income tax expense (benefit)

 

 

3.6

 

 

 

2.6

 

 

 

(0.6

)

 

 

3.6

 

 

 

(2.0

)

Total Non-GAAP adjustments

 

 

147.7

 

 

 

40.5

 

 

 

62.1

 

 

 

26.0

 

 

 

19.1

 

Adjusted EBITDA

 

$

164.6

 

 

$

47.6

 

 

$

60.8

 

 

$

30.1

 

 

$

26.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

874.5

 

 

$

209.5

 

 

$

254.0

 

 

$

220.7

 

 

$

190.3

 

Adjusted EBITDA margin %

 

 

18.8

%

 

 

22.7

%

 

 

23.9

%

 

 

13.6

%

 

 

13.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Twelve

Months Ended

 

 

For the Three Months Ended

 

 

 

September 30,

2019

 

 

September 30,

2019

 

 

June 30,

2019

 

 

March 31,

2019

 

 

December 31,

2018

 

GAAP net earnings (loss)

 

 

29.6

 

 

$

14.7

 

 

$

17.3

 

 

$

(1.4

)

 

$

(1.0

)

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain on sale of building

 

 

(19.2

)

 

 

(19.2

)

 

 

 

 

 

 

 

 

 

Restructuring, impairment and other charges, net

 

 

9.0

 

 

 

2.8

 

 

 

3.8

 

 

 

2.1

 

 

 

0.3

 

Share-based compensation expense

 

 

9.7

 

 

 

2.6

 

 

 

3.6

 

 

 

1.5

 

 

 

2.0

 

Net (gain) loss on sale of Language Solutions business

 

 

2.5

 

 

 

 

 

 

2.8

 

 

 

 

 

 

(0.3

)

Investor-related expenses

 

 

2.0

 

 

 

 

 

 

0.5

 

 

 

1.0

 

 

 

0.5

 

Acquisition-related expenses

 

 

0.4

 

 

 

0.1

 

 

 

 

 

 

 

 

 

0.3

 

Gain on e-Brevia investment

 

 

(1.8

)

 

 

 

 

 

 

 

 

 

 

 

(1.8

)

Spin-off related transaction expenses

 

 

0.6

 

 

 

 

 

 

 

 

 

0.4

 

 

 

0.2

 

Disposition-related expenses

 

 

0.3

 

 

 

 

 

 

 

 

 

 

 

 

0.3

 

Depreciation and amortization

 

 

49.5

 

 

 

12.7

 

 

 

12.0

 

 

 

12.1

 

 

 

12.7

 

Interest expense, net

 

 

36.1

 

 

 

8.6

 

 

 

9.1

 

 

 

8.9

 

 

 

9.5

 

Pension income and other income, net

 

 

(2.5

)

 

 

(0.5

)

 

 

(0.5

)

 

 

(0.6

)

 

 

(0.9

)

Income tax expense (benefit)

 

 

14.1

 

 

 

9.3

 

 

 

7.5

 

 

 

(0.3

)

 

 

(2.4

)

Total Non-GAAP adjustments

 

 

100.7

 

 

 

16.4

 

 

 

38.8

 

 

 

25.1

 

 

 

20.4

 

Adjusted EBITDA

 

$

130.3

 

 

$

31.1

 

 

$

56.1

 

 

$

23.7

 

 

$

19.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

884.7

 

 

$

195.9

 

 

$

258.9

 

 

$

229.6

 

 

$

200.3

 

Adjusted EBITDA margin %

 

 

14.7

%

 

 

15.9

%

 

 

21.7

%

 

 

10.3

%

 

 

9.7

%

Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")

Reconciliation of GAAP Net Earnings (Loss) to Non-GAAP Adjusted EBITDA

Estimated impact of regulatory changes and exit from certain print-related relationships

(UNAUDITED)

(in millions)

 

For the Twelve Months Ended

December 31, 2021

 

 

Low end of Expected

Range

 

 

High end of Expected

Range

 

 

 

 

 

 

 

 

 

Estimated GAAP net earnings impact

$

(3.9

)

 

$

(7.4

)

Adjustments

 

 

 

 

 

 

 

Restructuring

 

0.5

 

 

 

0.5

 

Income tax expense (benefit)

 

(1.6

)

 

 

(3.1

)

Total Adjustments

 

(1.1

)

 

 

(2.6

)

Estimated Non-GAAP Adjusted EBITDA impact

$

(5.0

)

 

$

(10.0

)

Donnelley Financial Solutions, Inc. and Subsidiaries ("DFIN")

Debt and Liquidity Summary

(UNAUDITED)

(in millions)

 

Total Liquidity

 

September 30,

2020

 

 

December 31,

2019

 

 

September 30,

2019

 

Availability

 

 

 

 

 

 

 

 

 

 

 

 

Stated amount of the Revolving Facility (1)

 

$

300.0

 

 

$

300.0

 

 

$

300.0

 

Less: availability reduction from covenants

 

 

 

 

 

68.4