Revenue increased 15% year over year in Q4 and 17.5% for full year
Net income in Q4 of $65 million and diluted EPS of $1.18; adjusted EPS of $1.09
Adjusted EBITDA of $134 million increased 9% leveraging volume growth and accelerated pricing
H.B. Fuller Company (NYSE: FUL) today reported financial results for its fourth quarter and fiscal year ended Nov. 27, 2021.
Items of Note for the Fourth Quarter
- Net and organic revenue increased 15% versus the fourth quarter of 2020.
- Volume growth and more than $100 million of pricing realized in the quarter drove 340 basis points of sequential gross margin improvement versus the third quarter of 2021.
- Net income increased year over year to $65 million; adjusted EBITDA increased 9% to $134 million as volume leverage and accelerated pricing offset raw material cost inflation.
- Earnings per diluted share (EPS) was $1.18 and adjusted EPS was $1.09.
- Strong debt paydown and EBITDA growth reduced net debt leverage to 3.3x adjusted EBITDA, compared with 4.1x at year-end 2020.
Items of Note for Fiscal 2022 Guidance
- Double-digit organic revenue growth of 10% to 15% including strong contribution from pricing.
- Adjusted diluted EPS of $4.00 to $4.25; up between 15% and 22% year over year.
- Adjusted EBITDA of $515 to $535 million; up between 10% and 15% year over year.
- Note that fiscal year 2022 has 53 weeks of activity versus the normal 52 week fiscal period.
Summary of Fourth Quarter 2021 Results
Net revenue of $897 million increased 15.4% compared with the fourth quarter of 2020. Foreign currency exchange rates favorably impacted revenue by 0.5%. Organic revenue, which excludes impacts from foreign currency translation, increased 14.9% versus last year, with double-digit organic growth in all three Global Business Units (GBUs). Organic revenue also significantly increased by more than 20% when compared with the non-COVID impacted fourth quarter of 2019.
Gross profit was $241 million. Adjusted gross profit of $244 million increased 14% versus the same period last year. Adjusted gross profit margin of 27.1% declined 40 basis points year over year reflecting elevated raw material and freight costs and improved 340 basis points sequentially versus the third quarter of 2021 driven by strong volumes and pricing benefits realized in the quarter. Selling, General and Administrative (SG&A) expense was $166 million. Adjusted SG&A expense of $155 million reflects higher travel and other investments to support growth as well as higher variable compensation related to the company’s strong fiscal 2021 performance. Adjusted SG&A as a percent of revenue remained stable at 17% in both comparable periods.
As a result of these factors, net income attributable to H.B. Fuller in the quarter was $65 million, or $1.18 per diluted share. Adjusted net income attributable to H.B. Fuller was $60 million and adjusted EPS was $1.09, compared with $56 million and $1.06 in the same period last year. A higher adjusted tax rate unfavorably impacted adjusted EPS by $0.10 in the fourth quarter of 2021 relative to the fourth quarter of 2020. Adjusted EBITDA of $134 million increased 9% compared with $123 million in the prior year.
Jim Owens, H.B. Fuller’s president and chief executive officer, said, “Our business momentum continued in the fourth quarter with 15% organic revenue growth and improved margin performance. We successfully executed on our 2021 priorities of volume growth, pricing to value and greater productivity. We drove double-digit organic revenue growth relative to both 2019 and 2020, and we further improved our net debt to EBITDA ratio.”
“H.B. Fuller’s full year results exceeded the goals we set at the beginning of the year despite extraordinary business challenges, demonstrating the resiliency of our global team. Throughout the year, we took decisive actions to deliver strong results against complex supply chain constraints and unprecedented inflationary pressures. We implemented $450M of annualized price adjustments, gained share through innovation, drove operating efficiencies, and maintained unwavering focus on supporting our customers’ success. In 2022, we are focused on enhancing our portfolio of specialized adhesives, capitalizing on the tremendous growth opportunities for advanced and sustainable solutions, and continuing to demonstrate strong cash generation and earnings power to deliver double digit organic revenue and adjusted EBITDA growth and 20% adjusted EPS growth for shareholders.”
Full Year 2021 Summary
Net revenue for fiscal 2021 of $3.3 billion increased 17.5% compared with fiscal 2020 and increased 13.1% compared with pre-COVID results in fiscal 2019. Foreign currency exchange rates favorably impacted full year revenue by 2.3% compared with fiscal 2020. Full year organic revenue increased by 15.2% year-over-year. Full year gross profit margin was 25.8%. Adjusted gross profit margin of 26.0% decreased 130 basis points driven by the impact of historic levels of raw material cost inflation and freight costs, partially offset by more than $150 million of customer price increases realized during the fiscal year. Adjusted SG&A decreased from 18.5% of revenue to 17.2% of revenue. Net income attributable to H.B. Fuller for fiscal 2021 was $175 million, or $3.23 per diluted share. Adjusted net income attributable to H.B. Fuller was $189 million, or $3.47 per diluted share, compared with $149 million, or $2.84 per diluted share, in fiscal 2020. Adjusted EBITDA for the full year of $467 million increased 15% compared with $407 million in 2020.
Other Financial Metrics
At the end of fiscal 2021, the company had cash and equivalents of $62 million and total debt equal to $1,616 million. This compares to cash and debt levels equal to $101 million and $1,774 million, respectively, at the end of fiscal 2020. Capital expenditures for fiscal year 2021 were $96 million compared with $87 million in fiscal 2020. Net working capital in 2021 increased 8% from year-end 2020 primarily as a result of increased inventory to support higher sales and higher raw material costs. Net working capital as a percent of revenue decreased from 18.7% at year-end 2020 to 17.2% at year-end 2021.
Fiscal 2022 Outlook
The company is providing financial guidance for fiscal 2022 based on current economic views and assumptions for global commercial activity. Full year organic sales are expected to increase between 10% and 15% year over year. Foreign currency exchange rates are anticipated to have an unfavorable impact of 2% to 3% on full year net revenue growth versus fiscal 2021. Management anticipates annual adjusted EPS in the range of $4.00 to $4.25, and annual adjusted EBITDA in the range of $515 to $535 million. The company’s core tax rate, excluding the impact of discrete items, is anticipated to be between 27% and 29%, full year interest expense is estimated to be between $65 million and $70 million, with average diluted share count of approximately 55 million shares. Capital investments are planned to be in the range of $100 to $110 million. The company notes that fiscal 2022 has an extra week in the fourth quarter for 53 weeks of activity versus the normal 52 week fiscal year, which is included in its financial guidance.
Conference Call
The company will hold a conference call on Jan. 20, 2022, at 9:30 a.m. CST (10:30 a.m. EST) to discuss its results. Interested parties may listen to the conference call on a live webcast. The webcast, along with a supplemental presentation, may be accessed from the company’s website at https://investors.hbfuller.com. Participants should access the webcast 10 minutes prior to the start of the call to install and test any necessary software and audio connections. A telephone replay of the conference call will be available from 12:30 p.m. CST on Jan. 20, 2022 through 10:59 p.m. CST on Jan. 27, 2022. To access the telephone replay dial (800) 585-8367 or (416) 621-4642, and enter Conference ID: 7892099.
Regulation G
The information presented in this earnings release regarding consolidated and segment organic revenue growth, operating income, adjusted gross profit, adjusted gross profit margin, adjusted selling, general and administrative expense, adjusted income before income taxes and income from equity investments, adjusted income taxes, adjusted effective tax rate, adjusted net income, adjusted diluted earnings per share and adjusted earnings before interest, taxes, depreciation, and amortization (EBITDA) does not conform to U.S. generally accepted accounting principles (U.S. GAAP) and should not be construed as an alternative to the reported results determined in accordance with U.S. GAAP. Management has included this non-GAAP information to assist in understanding the operating performance of the company and its operating segments as well as the comparability of results to the results of other companies. The non-GAAP information provided may not be consistent with the methodologies used by other companies. All non-GAAP information is reconciled with reported U.S. GAAP results in the “Regulation G Reconciliation” tables in this press release with the exception of our forward-looking non-GAAP measures contained above in our Fiscal 2022 Guidance, which the company cannot reconcile to forward-looking GAAP results without unreasonable effort.
About H.B. Fuller
Since 1887, H.B. Fuller has been a leading global adhesives provider focusing on perfecting adhesives, sealants and other specialty chemical products to improve products and lives. With fiscal 2021 net revenue of $3.3 billion, H.B. Fuller’s commitment to innovation brings together people, products and processes that answer and solve some of the world's biggest challenges. Our reliable, responsive service creates lasting, rewarding connections with customers in electronics, disposable hygiene, medical, transportation, aerospace, clean energy, packaging, construction, woodworking, general industries and other consumer businesses. And, our promise to our people connects them with opportunities to innovate and thrive. For more information, visit us at https://www.hbfuller.com/.
Safe Harbor for Forward-Looking Statements
Certain statements in this press release may be considered forward-looking statements within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements often address expected future business and financial performance, financial condition, and other matters, and often contain words or phrases such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “opportunity,” “outlook,” “plan,” “project,” “seek,” “should,” “strategy,” "target," “will,” “will be,” “will continue,” “will likely result,” “would” and similar expressions, and variations or negatives of these words or phrases. These statements are subject to various risks and uncertainties that could cause our actual results to differ materially from those in the forward-looking statements, including but not limited to the following: the consequences of the COVID-19 outbreak and other pandemics on our operations and financial results; the substantial amount of debt we have incurred to finance our acquisition of Royal, our ability to repay or refinance our debt or to incur additional debt in the future, our need for a significant amount of cash to service and repay the debt and to pay dividends on our common stock, the effect of debt covenants that limit the discretion of management in operating the business or in paying dividends; our ability to pay dividends and to pursue growth opportunities if we continue to pay dividends according to the current dividend policy; our ability to achieve expected synergies, cost savings and operating efficiencies from our restructuring initiatives and operational improvement projects within the expected time frames or at all; our ability to effectively implement Project ONE; uncertain political and economic conditions; fluctuations in product demand; competing products and pricing; our geographic and product mix; availability and price of raw materials; disruptions to our relationships with our major customers and suppliers; failures in our information technology systems; regulatory compliance across our global footprint; trade policies and economic sanctions impacting our markets; changes in tax laws and tariffs; devaluations and other foreign exchange rate fluctuations; the impact of litigation and investigations, including for product liability and environmental matters; impairment charges on our goodwill or long-lived assets; the effect of new accounting pronouncements and accounting charges and credits; and similar matters. Many of the foregoing risks and uncertainties are, and will be, exacerbated by COVID-19 and resulting deterioration of the global business and economic environment.
Additional information about these various risks and uncertainties can be found in the “Risk Factors” section of our Form 10-K filings, and any updates to the risk factors in our Form 10-Q and 8-K filings with the SEC, but there may be other risks and uncertainties that we are unable to identify at this time or that we do not currently expect to have a material impact on the business. You should not place undue reliance on forward-looking statements, which speak only as of the date they are made. We do not undertake to update or revise any forward-looking statements, except as required by law.
H.B. FULLER COMPANY AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
In thousands, except per share amounts (unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
|
|
|
Three Months Ended |
|
|
|
||||||
|
|
November 27, 2021 |
|
|
Percent of Net Revenue |
|
|
November 28, 2020 |
|
|
Percent of Net Revenue |
|
||||
Net revenue |
|
$ |
897,424 |
|
|
|
100.0 |
% |
|
$ |
777,640 |
|
|
|
100.0 |
% |
Cost of sales |
|
|
(655,965 |
) |
|
|
(73.1 |
)% |
|
|
(563,998 |
) |
|
|
(72.5 |
)% |
Gross profit |
|
|
241,459 |
|
|
|
26.9 |
% |
|
|
213,642 |
|
|
|
27.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
(165,789 |
) |
|
|
(18.5 |
)% |
|
|
(139,712 |
) |
|
|
(18.0 |
)% |
Other income, net |
|
|
6,954 |
|
|
|
0.8 |
% |
|
|
3,658 |
|
|
|
0.5 |
% |
Interest expense |
|
|
(18,392 |
) |
|
|
(2.0 |
)% |
|
|
(22,179 |
) |
|
|
(2.9 |
)% |
Interest income |
|
|
1,767 |
|
|
|
0.2 |
% |
|
|
2,656 |
|
|
|
0.3 |
% |
Income before income taxes and income from equity method investments |
|
|
65,999 |
|
|
|
7.4 |
% |
|
|
58,065 |
|
|
|
7.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
(2,814 |
) |
|
|
(0.3 |
)% |
|
|
(19,727 |
) |
|
|
(2.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from equity method investments |
|
|
1,587 |
|
|
|
0.2 |
% |
|
|
2,285 |
|
|
|
0.3 |
% |
Net income including non-controlling interest |
|
|
64,772 |
|
|
|
7.2 |
% |
|
|
40,623 |
|
|
|
5.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to non-controlling interest |
|
|
(31 |
) |
|
|
(0.0 |
)% |
|
|
(19 |
) |
|
|
(0.0 |
)% |
Net income attributable to H.B. Fuller |
|
$ |
64,741 |
|
|
|
7.2 |
% |
|
$ |
40,604 |
|
|
|
5.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per common share attributable to H.B. Fuller |
|
$ |
1.22 |
|
|
|
|
|
|
$ |
0.78 |
|
|
|
|
|
Diluted income per common share attributable to H.B. Fuller |
|
$ |
1.18 |
|
|
|
|
|
|
$ |
0.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
53,168 |
|
|
|
|
|
|
|
52,276 |
|
|
|
|
|
Diluted |
|
|
54,980 |
|
|
|
|
|
|
|
52,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share |
|
$ |
0.168 |
|
|
|
|
|
|
$ |
0.163 |
|
|
|
|
|
Selected Balance Sheet Information (subject to change prior to filing of the Company's Annual Report on Form 10-K) |
|
|
November 27, 2021 |
|
|
November 28, 2020 |
|
|
November 30, 2019 |
|
|||
Cash & cash equivalents |
|
$ |
61,786 |
|
|
$ |
100,534 |
|
|
$ |
112,191 |
|
Trade accounts receivable, net |
|
|
614,645 |
|
|
|
514,916 |
|
|
|
493,181 |
|
Inventories |
|
|
448,404 |
|
|
|
323,213 |
|
|
|
337,267 |
|
Trade payables |
|
|
500,321 |
|
|
|
316,460 |
|
|
|
298,869 |
|
Total assets |
|
|
4,274,530 |
|
|
|
4,036,704 |
|
|
|
3,985,734 |
|
Total debt |
|
|
1,616,462 |
|
|
|
1,773,910 |
|
|
|
1,979,116 |
|
H.B. FULLER COMPANY AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
In thousands, except per share amounts (unaudited) |
||||||||||||||||
|
|
Year Ended |
|
|
|
|
Year Ended |
|
|
|
||||||
|
|
November 27, 2021 |
|
|
Percent of
|
|
|
November 28, 2020 |
|
|
Percent of
|
|
||||
Net revenue |
|
$ |
3,278,031 |
|
|
|
100.0 |
% |
|
$ |
2,790,269 |
|
|
|
100.0 |
% |
Cost of sales |
|
|
(2,432,709 |
) |
|
|
(74.2 |
)% |
|
|
(2,033,620 |
) |
|
|
(72.9 |
)% |
Gross profit |
|
|
845,322 |
|
|
|
25.8 |
% |
|
|
756,649 |
|
|
|
27.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
(592,710 |
) |
|
|
(18.1 |
)% |
|
|
(538,332 |
) |
|
|
(19.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net |
|
|
32,855 |
|
|
|
1.0 |
% |
|
|
15,398 |
|
|
|
0.6 |
% |
Interest expense |
|
|
(78,092 |
) |
|
|
(2.4 |
)% |
|
|
(86,776 |
) |
|
|
(3.1 |
)% |
Interest income |
|
|
9,476 |
|
|
|
0.3 |
% |
|
|
11,417 |
|
|
|
0.4 |
% |
Income before income taxes and income from equity method investments |
|
|
216,851 |
|
|
|
6.6 |
% |
|
|
158,356 |
|
|
|
5.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
(49,176 |
) |
|
|
(1.5 |
)% |
|
|
(41,921 |
) |
|
|
(1.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from equity method investments |
|
|
7,657 |
|
|
|
0.2 |
% |
|
|
7,353 |
|
|
|
0.3 |
% |
Net income including non-controlling interest |
|
|
175,332 |
|
|
|
5.3 |
% |
|
|
123,788 |
|
|
|
4.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to non-controlling interest |
|
|
(82 |
) |
|
|
(0.0 |
)% |
|
|
(69 |
) |
|
|
(0.0 |
)% |
Net income attributable to H.B. Fuller |
|
$ |
175,250 |
|
|
|
5.3 |
% |
|
$ |
123,719 |
|
|
|
4.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per common share attributable to H.B. Fuller |
|
$ |
3.31 |
|
|
|
|
|
|
$ |
2.38 |
|
|
|
|
|
Diluted income per common share attributable to H.B. Fuller |
|
$ |
3.23 |
|
|
|
|
|
|
$ |
2.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
52,887 |
|
|
|
|
|
|
|
52,039 |
|
|
|
|
|
Diluted |
|
|
54,315 |
|
|
|
|
|
|
|
52,520 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share |
|
$ |
0.665 |
|
|
|
|
|
|
$ |
0.648 |
|
|
|
|
|
H.B. FULLER COMPANY AND SUBSIDIARIES
REGULATION G RECONCILIATION
In thousands, except per share amounts (unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
Nov 27, |
|
|
Nov 28, |
|
|
Nov 27, |
|
|
Nov 28, |
|
||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Net income attributable to H.B. Fuller |
|
$ |
64,741 |
|
|
$ |
40,604 |
|
|
$ |
175,250 |
|
|
$ |
123,719 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition project costs |
|
|
3,344 |
|
|
|
1,082 |
|
|
|
5,622 |
|
|
|
(502 |
) |
Organizational realignment1 |
|
|
3,670 |
|
|
|
5,685 |
|
|
|
12,699 |
|
|
|
13,971 |
|
Royal restructuring and integration2 |
|
|
658 |
|
|
|
2,051 |
|
|
|
4,195 |
|
|
|
9,430 |
|
Tax reform |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(35 |
) |
Project One |
|
|
2,958 |
|
|
|
1,260 |
|
|
|
9,426 |
|
|
|
5,402 |
|
Other3 |
|
|
3,554 |
|
|
|
(264 |
) |
|
|
(146 |
) |
|
|
1,459 |
|
Discrete tax items4 |
|
|
(14,654 |
) |
|
|
6,280 |
|
|
|
(9,586 |
) |
|
|
1,152 |
|
Income tax effect on adjustments5 |
|
|
(4,510 |
) |
|
|
(676 |
) |
|
|
(8,871 |
) |
|
|
(5,687 |
) |
Adjusted net income attributable to H.B. Fuller6 |
|
|
59,761 |
|
|
|
56,022 |
|
|
|
188,589 |
|
|
|
148,909 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
18,406 |
|
|
|
19,969 |
|
|
|
78,175 |
|
|
|
84,619 |
|
Interest income |
|
|
(1,767 |
) |
|
|
(2,656 |
) |
|
|
(9,476 |
) |
|
|
(11,417 |
) |
Income taxes |
|
|
21,978 |
|
|
|
14,122 |
|
|
|
67,632 |
|
|
|
46,456 |
|
Depreciation and Amortization expense7 |
|
|
35,407 |
|
|
|
35,249 |
|
|
|
142,003 |
|
|
|
138,242 |
|
Adjusted EBITDA6 |
|
|
133,785 |
|
|
|
122,706 |
|
|
|
466,923 |
|
|
|
406,809 |
|
Diluted Shares |
|
|
54,980 |
|
|
|
52,879 |
|
|
|
54,315 |
|
|
|
52,520 |
|
Adjusted diluted income per common share attributable to H.B. Fuller6 |
|
$ |
1.09 |
|
|
$ |
1.06 |
|
|
$ |
3.47 |
|
|
$ |
2.84 |
|
Revenue |
|
$ |
897,424 |
|
|
$ |
777,640 |
|
|
$ |
3,278,031 |
|
|
$ |
2,790,269 |
|
Adjusted EBITDA margin6 |
|
|
14.9 |
% |
|
|
15.8 |
% |
|
|
14.2 |
% |
|
|
14.6 |
% |
1 Includes costs incurred as a direct result of the organizational realignment program, including compensation for employees supporting the program, consulting expense and operational inefficiencies related to the closure of production facilities and consolidation of business activities. |
|
2 Costs incurred as a direct result of the Royal restructuring and integration program including compensation for employees supporting the program, consulting expense and operational inefficiencies related to the closure of production facilities and consolidation of business activities. |
|
3 Includes costs incurred for COVID-19 testing, vaccinations, personal protective equipment and exceptional medical claims, COVID-related payroll tax benefits received in 2020, and non-cash gains related to legal entity consolidations and a tax legal settlement in Brazil. |
|
4 Includes adjustment of ($14,654) and ($9,586) for discrete tax benefits in the three months and fiscal year ended November 27, 2021, respectively, primarily relating to an outside basis difference in the stock of certain U.S. subsidiaries classified as held for sale, the revaluation of cross-currency swap agreements due to change in the value of the Euro versus U.S. dollar, changes in valuation allowances and various foreign tax matters. Includes adjustment of $6,280 and $1,152 for discrete tax expense in the quarter and fiscal year ended November 28, 2020, respectively, primarily relating to foreign tax matters and audit settlements, partially offset by discrete tax benefit associated with the revaluation of cross-currency swap agreements due to change in the value of the Euro versus U.S. dollar. |
|
5 The income tax effect on adjustments represents the difference between income taxes on net income before income taxes and income from equity method investments reported in accordance with U.S. GAAP and adjusted net income before income taxes and income from equity method investments. |
|
6 Adjusted net income attributable to H.B. Fuller, adjusted diluted income per common share attributable to H.B. Fuller, adjusted EBITDA and adjusted EBITDA margin are non-GAAP financial measures. Adjusted net income attributable to H.B. Fuller is defined as net income before the specific adjustments shown above. Adjusted diluted income per common share is defined as adjusted net income attributable to H.B. Fuller divided by the number of diluted common shares. Adjusted EBITDA is defined as net income before interest, income taxes, depreciation, amortization and the specific adjustments shown above. Adjusted EBITDA margin is defined as adjusted EBITDA divided by net revenue. The table above provides a reconciliation of adjusted net income attributable to H.B. Fuller, adjusted diluted income per common share attributable to H.B. Fuller, adjusted EBITDA and adjusted EBITDA margin to net income attributable to H.B. Fuller, the most directly comparable financial measure determined and reported in accordance with U.S. GAAP. |
|
7 Depreciation and amortization expense added back for EBITDA is adjusted for amounts already included in adjusted net income attributable to H.B. Fuller totaling ($145) and ($67) for the three months ended November 27, 2021 and November 28, 2020, respectively and ($1,171) and ($575) for the fiscal years ended November 27, 2021 and November 28, 2020, respectively. |
H.B. FULLER COMPANY AND SUBSIDIARIES SEGMENT FINANCIAL INFORMATION In thousands (unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
Nov 27, |
|
|
Nov 28, |
|
|
Nov 27, |
|
|
Nov 28, |
|
||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Net Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hygiene, Health and Consumable Adhesives |
|
$ |
402,834 |
|
|
$ |
355,413 |
|
|
$ |
1,472,756 |
|
|
$ |
1,332,786 |
|
Engineering Adhesives |
|
|
371,419 |
|
|
|
327,273 |
|
|
|
1,371,756 |
|
|
|
1,088,313 |
|
Construction Adhesives |
|
|
123,171 |
|
|
|
94,954 |
|
|
|
433,519 |
|
|
|
369,170 |
|
Corporate unallocated |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Total H.B. Fuller |
|
$ |
897,424 |
|
|
$ |
777,640 |
|
|
$ |
3,278,031 |
|
|
$ |
2,790,269 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Operating Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hygiene, Health and Consumable Adhesives |
|
$ |
39,874 |
|
|
$ |
41,233 |
|
|
$ |
138,366 |
|
|
$ |
130,789 |
|
Engineering Adhesives |
|
|
39,333 |
|
|
|
38,588 |
|
|
|
135,913 |
|
|
|
103,974 |
|
Construction Adhesives |
|
|
9,174 |
|
|
|
1,712 |
|
|
|
14,148 |
|
|
|
11,148 |
|
Corporate unallocated |
|
|
(12,711 |
) |
|
|
(7,603 |
) |
|
|
(35,815 |
) |
|
|
(27,594 |
) |
Total H.B. Fuller |
|
$ |
75,670 |
|
|
$ |
73,930 |
|
|
$ |
252,612 |
|
|
$ |
218,317 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hygiene, Health and Consumable Adhesives |
|
$ |
54,808 |
|
|
$ |
54,533 |
|
|
$ |
197,479 |
|
|
$ |
182,448 |
|
Engineering Adhesives |
|
|
57,097 |
|
|
|
54,997 |
|
|
|
207,131 |
|
|
|
167,915 |
|
Construction Adhesives |
|
|
20,105 |
|
|
|
11,799 |
|
|
|
57,890 |
|
|
|
51,692 |
|
Corporate unallocated |
|
|
1,775 |
|
|
|
1,377 |
|
|
|
4,423 |
|
|
|
4,754 |
|
Total H.B. Fuller |
|
$ |
133,785 |
|
|
$ |
122,706 |
|
|
$ |
466,923 |
|
|
$ |
406,809 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hygiene, Health and Consumable Adhesives |
|
|
13.6 |
% |
|
|
15.3 |
% |
|
|
13.4 |
% |
|
|
13.7 |
% |
Engineering Adhesives |
|
|
15.4 |
% |
|
|
16.8 |
% |
|
|
15.1 |
% |
|
|
15.4 |
% |
Construction Adhesives |
|
|
16.3 |
% |
|
|
12.4 |
% |
|
|
13.4 |
% |
|
|
14.0 |
% |
Corporate unallocated |
|
NMP |
|
|
NMP |
|
|
NMP |
|
|
NMP |
|
||||
Total H.B. Fuller |
|
|
14.9 |
% |
|
|
15.8 |
% |
|
|
14.2 |
% |
|
|
14.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NMP = non-meaningful percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
H.B. FULLER COMPANY AND SUBSIDIARIES |
REGULATION G RECONCILIATION |
In thousands, except per share amounts (unaudited) |
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
Nov 27, |
|
|
Nov 28, |
|
|
Nov 27, |
|
|
Nov 28, |
|
||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Income before income taxes and income from equity method investments |
|
$ |
65,999 |
|
|
$ |
58,065 |
|
|
$ |
216,851 |
|
|
$ |
158,356 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition project costs |
|
|
3,344 |
|
|
|
1,082 |
|
|
|
5,622 |
|
|
|
(502 |
) |
Organizational realignment |
|
|
3,670 |
|
|
|
5,685 |
|
|
|
12,699 |
|
|
|
13,971 |
|
Royal restructuring and integration |
|
|
658 |
|
|
|
2,051 |
|
|
|
4,195 |
|
|
|
9,430 |
|
Tax reform |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(35 |
) |
Project One |
|
|
2,958 |
|
|
|
1,260 |
|
|
|
9,426 |
|
|
|
5,402 |
|
Other3 |
|
|
3,554 |
|
|
|
(264 |
) |
|
|
(146 |
) |
|
|
1,459 |
|
Adjusted income before income taxes and income from equity method investments8 |
|
$ |
80,183 |
|
|
$ |
67,879 |
|
|
$ |
248,647 |
|
|
$ |
188,081 |
|
8 Adjusted income before income taxes and income from equity investments is a non-GAAP financial measure. Adjusted income before income taxes and income from equity investments is defined as income before income taxes and income from equity investments before the specific adjustments shown above. The table above provides a reconciliation of adjusted income before income taxes and income from equity investments to income before income taxes and income from equity investments, the most directly comparable financial measure determined and reported in accordance with U.S. GAAP.
|
H.B. FULLER COMPANY AND SUBSIDIARIES
|
||||||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
Nov 27, |
|
|
Nov 28, |
|
|
Nov 27, |
|
|
Nov 28, |
|
||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Income Taxes |
|
$ |
(2,814 |
) |
|
$ |
(19,727 |
) |
|
$ |
(49,176 |
) |
|
$ |
(41,921 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition project costs |
|
|
(1,064 |
) |
|
|
(82 |
) |
|
|
(1,559 |
) |
|
|
340 |
|
Organizational realignment |
|
|
(1,167 |
) |
|
|
(435 |
) |
|
|
(3,372 |
) |
|
|
(2,522 |
) |
Royal restructuring and integration |
|
|
(209 |
) |
|
|
(157 |
) |
|
|
(1,055 |
) |
|
|
(2,034 |
) |
Tax reform |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
9 |
|
Project One |
|
|
(940 |
) |
|
|
(95 |
) |
|
|
(2,492 |
) |
|
|
(1,138 |
) |
Other4 |
|
|
(15,784 |
) |
|
|
6,374 |
|
|
|
(9,978 |
) |
|
|
810 |
|
Adjusted income taxes9 |
|
$ |
(21,978 |
) |
|
$ |
(14,122 |
) |
|
$ |
(67,632 |
) |
|
$ |
(46,456 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted income before income taxes and income from equity method investments |
|
$ |
80,183 |
|
|
$ |
67,879 |
|
|
$ |
248,647 |
|
|
$ |
188,081 |
|
Adjusted effective income tax rate9 |
|
|
27.4 |
% |
|
|
20.8 |
% |
|
|
27.2 |
% |
|
|
24.7 |
% |
9 Adjusted income taxes and adjusted effective income tax rate are non-GAAP financial measures. Adjusted income taxes are defined as income taxes before the specific adjustments shown above. Adjusted effective income tax rate is defined as income taxes divided by adjusted income before income taxes and income from equity method investments. The table above provides a reconciliation of adjusted income taxes and adjusted effective income tax rate to income taxes, the most directly comparable financial measure determined and reported in accordance with U.S. GAAP.
|
H.B. FULLER COMPANY AND SUBSIDIARIES
REGULATION G RECONCILIATION
In thousands (unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
Nov 27, |
|
|
Nov 28, |
|
|
Nov 27, |
|
|
Nov 28, |
|
||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue |
|
$ |
897,424 |
|
|
$ |
777,640 |
|
|
$ |
3,278,031 |
|
|
$ |
2,790,269 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
$ |
241,459 |
|
|
$ |
213,642 |
|
|
$ |
845,322 |
|
|
$ |
756,649 |
|
Gross profit margin |
|
|
26.9 |
% |
|
|
27.5 |
% |
|
|
25.8 |
% |
|
|
27.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition project costs |
|
|
156 |
|
|
|
85 |
|
|
|
219 |
|
|
|
85 |
|
Organizational realignment |
|
|
1,585 |
|
|
|
219 |
|
|
|
3,851 |
|
|
|
166 |
|
Royal restructuring and integration |
|
|
138 |
|
|
|
953 |
|
|
|
2,100 |
|
|
|
3,682 |
|
Project ONE |
|
|
- |
|
|
|
- |
|
|
|
(22 |
) |
|
|
- |
|
Other3 |
|
|
204 |
|
|
|
(821 |
) |
|
|
1,839 |
|
|
|
443 |
|
Adjusted gross profit10 |
|
$ |
243,542 |
|
|
$ |
214,078 |
|
|
$ |
853,309 |
|
|
$ |
761,025 |
|
Adjusted gross profit margin10 |
|
|
27.1 |
% |
|
|
27.5 |
% |
|
|
26.0 |
% |
|
|
27.3 |
% |
10 Adjusted gross profit and adjusted gross profit margin are non-GAAP financial measures. Adjusted gross profit and adjusted gross profit margin is defined as gross profit and gross profit margin excluding the specific adjustments shown above. The table above provides a reconciliation of adjusted gross profit and gross profit margin to gross profit and gross profit margin, the most directly comparable financial measure determined and reported in accordance with U.S. GAAP. |
H.B. FULLER COMPANY AND SUBSIDIARIES
REGULATION G RECONCILIATION
In thousands (unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
Nov 27, |
|
|
Nov 28, |
|
|
Nov 27, |
|
|
Nov 28, |
|
||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
$ |
(165,789 |
) |
|
$ |
(139,712 |
) |
|
$ |
(592,710 |
) |
|
$ |
(538,332 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition project costs |
|
|
3,189 |
|
|
|
997 |
|
|
|
5,402 |
|
|
|
(587 |
) |
Organizational realignment |
|
|
1,420 |
|
|
|
5,466 |
|
|
|
8,239 |
|
|
|
13,809 |
|
Royal restructuring and integration |
|
|
533 |
|
|
|
1,125 |
|
|
|
2,177 |
|
|
|
5,851 |
|
Tax reform |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(35 |
) |
Project ONE |
|
|
2,957 |
|
|
|
1,260 |
|
|
|
9,449 |
|
|
|
5,402 |
|
Other3 |
|
|
2,529 |
|
|
|
(1,682 |
) |
|
|
2,561 |
|
|
|
(1,222 |
) |
Adjusted selling, general and administrative expenses11 |
|
$ |
(155,161 |
) |
|
$ |
(132,546 |
) |
|
$ |
(564,882 |
) |
|
$ |
(515,114 |
) |
11 Adjusted selling, general and administrative expenses is a non-GAAP financial measure. Adjusted selling, general and administrative expenses is defined as selling, general and administrative expenses excluding the specific adjustments shown above. The table above provides a reconciliation of adjusted selling, general and administrative expenses to selling, general and administrative expenses, the most directly comparable financial measure determined and reported in accordance with U.S. GAAP.
|
H.B. FULLER COMPANY AND SUBSIDIARIES
REGULATION G RECONCILIATION
In thousands (unaudited) |
||||||||||||||||||||||||
|
|
Hygiene, Health |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended: |
|
and Consumable |
|
|
Engineering |
|
|
Construction |
|
|
|
|
|
|
Corporate |
|
|
H.B. Fuller |
|
|||||
November 27, 2021 |
|
Adhesives |
|
|
Adhesives |
|
|
Adhesives |
|
|
Total |
|
|
Unallocated |
|
|
Consolidated |
|
||||||
Net income attributable to H.B. Fuller |
|
$ |
43,269 |
|
|
$ |
41,950 |
|
|
$ |
11,384 |
|
|
$ |
96,603 |
|
|
$ |
(31,862 |
) |
|
$ |
64,741 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition project costs |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,344 |
|
|
|
3,344 |
|
Organizational realignment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,670 |
|
|
|
3,670 |
|
Royal Restructuring |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
658 |
|
|
|
658 |
|
Project One |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,958 |
|
|
|
2,958 |
|
Other3 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,554 |
|
|
|
3,554 |
|
Discrete tax items4 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(14,654 |
) |
|
|
(14,654 |
) |
Income tax effect on adjustments5 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(4,510 |
) |
|
|
(4,510 |
) |
Adjusted net income attributable to H.B. Fuller6 |
|
|
43,269 |
|
|
|
41,950 |
|
|
|
11,384 |
|
|
|
96,603 |
|
|
|
(36,842 |
) |
|
|
59,761 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
18,406 |
|
|
|
18,406 |
|
Interest income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,767 |
) |
|
|
(1,767 |
) |
Income taxes |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
21,978 |
|
|
|
21,978 |
|
Depreciation and amortization expense |
|
|
11,539 |
|
|
|
15,147 |
|
|
|
8,721 |
|
|
|
35,407 |
|
|
|
- |
|
|
|
35,407 |
|
Adjusted EBITDA6 |
|
$ |
54,808 |
|
|
$ |
57,097 |
|
|
$ |
20,105 |
|
|
$ |
132,010 |
|
|
$ |
1,775 |
|
|
$ |
133,785 |
|
Revenue |
|
$ |
402,834 |
|
|
$ |
371,419 |
|
|
$ |
123,171 |
|
|
$ |
897,424 |
|
|
|
- |
|
|
$ |
897,424 |
|
Adjusted EBITDA Margin6 |
|
|
13.6 |
% |
|
|
15.4 |
% |
|
|
16.3 |
% |
|
|
14.7 |
% |
|
NMP |
|
|
|
14.9 |
% |
|
|
Hygiene, Health |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
and Consumable |
|
|
Engineering |
|
|
Construction |
|
|
|
|
|
|
Corporate |
|
|
H.B. Fuller |
|
|||||
November 27, 2021 |
|
Adhesives |
|
|
Adhesives |
|
|
Adhesives |
|
|
Total |
|
|
Unallocated |
|
|
Consolidated |
|
||||||
Net income attributable to H.B. Fuller |
|
$ |
151,560 |
|
|
$ |
146,050 |
|
|
$ |
22,887 |
|
|
$ |
320,497 |
|
|
$ |
(145,247 |
) |
|
$ |
175,250 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition project costs |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,622 |
|
|
|
5,622 |
|
Organizational realignment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
12,699 |
|
|
|
12,699 |
|
Royal Restructuring |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,195 |
|
|
|
4,195 |
|
Project One |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
9,426 |
|
|
|
9,426 |
|
Other3 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(146 |
) |
|
|
(146 |
) |
Discrete tax items4 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(9,586 |
) |
|
|
(9,586 |
) |
Income tax effect on adjustments5 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(8,871 |
) |
|
|
(8,871 |
) |
Adjusted net income attributable to H.B. Fuller6 |
|
|
151,560 |
|
|
|
146,050 |
|
|
|
22,887 |
|
|
|
320,497 |
|
|
|
(131,908 |
) |
|
|
188,589 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
78,175 |
|
|
|
78,175 |
|
Interest income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(9,476 |
) |
|
|
(9,476 |
) |
Income taxes |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
67,632 |
|
|
|
67,632 |
|
Depreciation and amortization expense |
|
|
45,919 |
|
|
|
61,081 |
|
|
|
35,003 |
|
|
|
142,003 |
|
|
|
- |
|
|
|
142,003 |
|
Adjusted EBITDA6 |
|
$ |
197,479 |
|
|
$ |
207,131 |
|
|
$ |
57,890 |
|
|
$ |
462,500 |
|
|
$ |
4,423 |
|
|
$ |
466,923 |
|
Revenue |
|
|
1,472,756 |
|
|
|
1,371,756 |
|
|
|
433,519 |
|
|
|
3,278,031 |
|
|
|
- |
|
|
|
3,278,031 |
|
Adjusted EBITDA Margin6 |
|
|
13.4 |
% |
|
|
15.1 |
% |
|
|
13.4 |
% |
|
|
14.1 |
% |
|
NMP |
|
|
|
14.2 |
% |
Note: Adjusted EBITDA is a non-GAAP financial measure. The table above provides a reconciliation of adjusted EBITDA for each segment to net income attributable to H.B. Fuller for each segment, the most directly comparable financial measure determined and reported in accordance with U.S. GAAP. |
NMP = Non-meaningful percentage
|
H.B. FULLER COMPANY AND SUBSIDIARIES REGULATION G RECONCILIATION In thousands (unaudited) |
||||||||||||||||||||||||
|
Hygiene, Health |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Three Months Ended: |
|
and Consumable |
|
|
Engineering |
|
|
Construction |
|
|
|
|
|
|
Corporate |
|
|
H.B. Fuller |
|
|||||
November 28, 2020 |
|
Adhesives |
|
|
Adhesives |
|
|
Adhesives |
|
|
Total |
|
|
Unallocated |
|
|
Consolidated |
|
||||||
Net income attributable to H.B. Fuller |
|
$ |
43,140 |
|
|
$ |
40,046 |
|
|
$ |
2,894 |
|
|
$ |
86,080 |
|
|
$ |
(45,476 |
) |
|
$ |
40,604 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition project costs |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,082 |
|
|
|
1,082 |
|
Organizational realignment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,685 |
|
|
|
5,685 |
|
Royal Restructuring |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,051 |
|
|
|
2,051 |
|
Project One |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,260 |
|
|
|
1,260 |
|
Other3 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(264 |
) |
|
|
(264 |
) |
Discrete tax items4 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
6,280 |
|
|
|
6,280 |
|
Income tax effect on adjustments5 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(676 |
) |
|
|
(676 |
) |
Adjusted net income attributable to H.B. Fuller6 |
|
|
43,140 |
|
|
|
40,046 |
|
|
|
2,894 |
|
|
|
86,080 |
|
|
|
(30,058 |
) |
|
|
56,022 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
19,969 |
|
|
|
19,969 |
|
Interest income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(2,656 |
) |
|
|
(2,656 |
) |
Income taxes |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
14,122 |
|
|
|
14,122 |
|
Depreciation and amortization expense |
|
|
11,393 |
|
|
|
14,951 |
|
|
|
8,905 |
|
|
|
35,249 |
|
|
|
- |
|
|
|
35,249 |
|
Adjusted EBITDA6 |
|
$ |
54,533 |
|
|
$ |
54,997 |
|
|
$ |
11,799 |
|
|
$ |
121,329 |
|
|
$ |
1,377 |
|
|
$ |
122,706 |
|
Revenue |
|
$ |
355,413 |
|
|
$ |
327,273 |
|
|
$ |
94,954 |
|
|
$ |
777,640 |
|
|
|
- |
|
|
$ |
777,640 |
|
Adjusted EBITDA Margin6 |
|
|
15.3 |
% |
|
|
16.8 |
% |
|
|
12.4 |
% |
|
|
15.6 |
% |
|
NMP |
|
|
|
15.8 |
% |
|
|
Hygiene, Health |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
and Consumable |
|
|
Engineering |
|
|
Construction |
|
|
|
|
|
|
Corporate |
|
|
H.B. Fuller |
|
|||||
November 28, 2020 |
|
Adhesives |
|
|
Adhesives |
|
|
Adhesives |
|
|
Total |
|
|
Unallocated |
|
|
Consolidated |
|
||||||
Net income attributable to H.B. Fuller |
|
$ |
138,119 |
|
|
$ |
109,813 |
|
|
$ |
15,881 |
|
|
$ |
263,813 |
|
|
$ |
(140,094 |
) |
|
$ |
123,719 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition project costs |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(502 |
) |
|
|
(502 |
) |
Organizational realignment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
13,971 |
|
|
|
13,971 |
|
Royal Restructuring |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
9,430 |
|
|
|
9,430 |
|
Tax reform |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(35 |
) |
|
|
(35 |
) |
Project One |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,402 |
|
|
|
5,402 |
|
Other3 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,459 |
|
|
|
1,459 |
|
Discrete tax items4 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,152 |
|
|
|
1,152 |
|
Income tax effect on adjustments5 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(5,687 |
) |
|
|
(5,687 |
) |
Adjusted net income attributable to H.B. Fuller6 |
|
|
138,119 |
|
|
|
109,813 |
|
|
|
15,881 |
|
|
|
263,813 |
|
|
|
(114,904 |
) |
|
|
148,909 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
84,619 |
|
|
|
84,619 |
|
Interest income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(11,417 |
) |
|
|
(11,417 |
) |
Income taxes |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
46,456 |
|
|
|
46,456 |
|
Depreciation and amortization expense |
|
|
44,329 |
|
|
|
58,102 |
|
|
|
35,811 |
|
|
|
138,242 |
|
|
|
- |
|
|
|
138,242 |
|
Adjusted EBITDA6 |
|
$ |
182,448 |
|
|
$ |
167,915 |
|
|
$ |
51,692 |
|
|
$ |
402,055 |
|
|
$ |
4,754 |
|
|
$ |
406,809 |
|
Revenue |
|
$ |
1,332,786 |
|
|
$ |
1,088,313 |
|
|
$ |
369,170 |
|
|
$ |
2,790,269 |
|
|
|
- |
|
|
$ |
2,790,269 |
|
Adjusted EBITDA Margin6 |
|
|
13.7 |
% |
|
|
15.4 |
% |
|
|
14.0 |
% |
|
|
14.4 |
% |
|
NMP |
|
|
|
14.6 |
% |
Note: Adjusted EBITDA is a non-GAAP financial measure. The table above provides a reconciliation of adjusted EBITDA for each segment to net income attributable to H.B. Fuller for each segment, the most directly comparable financial measure determined and reported in accordance with U.S. GAAP. |
NMP = Non-meaningful percentage
|
H.B. FULLER COMPANY AND SUBSIDIARIES
SEGMENT FINANCIAL INFORMATION
NET REVENUE GROWTH (DECLINE)
|
||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||
|
|
November 27, 2021 |
|
|
November 27, 2021 |
|
||
Price |
|
|
13.5 |
% |
|
|
5.6 |
% |
Volume |
|
|
1.4 |
% |
|
|
9.6 |
% |
Organic Growth12 |
|
|
14.9 |
% |
|
|
15.2 |
% |
F/X |
|
|
0.5 |
% |
|
|
2.3 |
% |
Total H.B. Fuller Net Revenue Growth |
|
|
15.4 |
% |
|
|
17.5 |
% |
Revenue growth versus 2020 |
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||||||||||
|
|
November 27, 2021 |
|
|
November 27, 2021 |
|
||||||||||||||||||
|
|
Net Revenue |
|
|
F/X |
|
|
Organic Growth12 |
|
|
Net Revenue |
|
|
F/X |
|
|
Organic Growth12 |
|
||||||
Hygiene, Health and Consumable Adhesives |
|
|
13.3 |
% |
|
|
0.5 |
% |
|
|
12.8 |
% |
|
|
10.5 |
% |
|
|
1.3 |
% |
|
|
9.2 |
% |
Engineering Adhesives |
|
|
13.5 |
% |
|
|
0.6 |
% |
|
|
12.9 |
% |
|
|
26.1 |
% |
|
|
3.9 |
% |
|
|
22.2 |
% |
Construction Adhesives |
|
|
29.7 |
% |
|
|
0.4 |
% |
|
|
29.3 |
% |
|
|
17.4 |
% |
|
|
1.3 |
% |
|
|
16.1 |
% |
Total H.B. Fuller |
|
|
15.4 |
% |
|
|
0.5 |
% |
|
|
14.9 |
% |
|
|
17.5 |
% |
|
|
2.3 |
% |
|
|
15.2 |
% |
Revenue growth versus 2019 |
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||||||||||
|
|
November 27, 2021 |
|
|
November 27, 2021 |
|
||||||||||||||||||
|
|
Net Revenue |
|
|
F/X |
|
|
Organic Growth12 |
|
|
Net Revenue |
|
|
F/X and M&A |
|
|
Organic Growth12 |
|
||||||
Hygiene, Health and Consumable Adhesives |
|
|
17.8 |
% |
|
|
(0.6 |
)% |
|
|
18.4 |
% |
|
|
10.8 |
% |
|
|
(1.7 |
)% |
|
|
12.5 |
% |
Engineering Adhesives |
|
|
22.4 |
% |
|
|
3.0 |
% |
|
|
19.4 |
% |
|
|
18.3 |
% |
|
|
3.1 |
% |
|
|
15.2 |
% |
Construction Adhesives |
|
|
31.7 |
% |
|
|
1.0 |
% |
|
|
30.7 |
% |
|
|
9.3 |
% |
|
|
1.0 |
% |
|
|
8.3 |
% |
Total H.B. Fuller |
|
|
21.5 |
% |
|
|
1.1 |
% |
|
|
20.4 |
% |
|
|
13.1 |
% |
|
|
0.1 |
% |
|
|
13.0 |
% |
12 We use the term “organic revenue” to refer to net revenue, excluding the effect of foreign currency changes and acquisitions and divestitures. Organic growth reflects adjustments for the impact of period-over-period changes in foreign currency exchange rates on revenues and the revenues associated with acquisitions and divestitures.
CONSOLIDATED BALANCE SHEETS
H.B. FULLER COMPANY AND SUBSIDIARIES
(In thousands, except share and per share amounts) |
||||||||
|
|
November 27, |
|
|
November 28, |
|
||
|
|
2021 |
|
|
2020 |
|
||
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
61,786 |
|
|
$ |
100,534 |
|
Trade receivables, net |
|
|
614,645 |
|
|
|
514,916 |
|
Inventories |
|
|
448,404 |
|
|
|
323,213 |
|
Other current assets |
|
|
96,335 |
|
|
|
81,113 |
|
Total current assets |
|
|
1,221,170 |
|
|
|
1,019,776 |
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
695,367 |
|
|
|
670,744 |
|
Goodwill |
|
|
1,298,845 |
|
|
|
1,312,003 |
|
Other intangibles, net |
|
|
687,075 |
|
|
|
755,968 |
|
Other assets |
|
|
372,073 |
|
|
|
278,213 |
|
Total assets |
|
$ |
4,274,530 |
|
|
$ |
4,036,704 |
|
|
|
|
|
|
|
|
|
|
Liabilities, non-controlling interest and total equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Notes payable |
|
$ |
24,983 |
|
|
$ |
16,925 |
|
Current maturities of long-term debt |
|
|
- |
|
|
|
- |
|
Trade payables |
|
|
500,321 |
|
|
|
316,460 |
|
Accrued compensation |
|
|
109,542 |
|
|
|
83,598 |
|
Income taxes payable |
|
|
15,943 |
|
|
|
29,173 |
|
Other accrued expenses |
|
|
86,061 |
|
|
|
83,976 |
|
Total current liabilities |
|
|
736,850 |
|
|
|
530,132 |
|
|
|
|
|
|
|
|
|
|
Long-term debt, net of current maturities |
|
|
1,591,479 |
|
|
|
1,756,985 |
|
Accrued pension liabilities |
|
|
71,651 |
|
|
|
88,806 |
|
Other liabilities |
|
|
263,333 |
|
|
|
278,919 |
|
Total liabilities |
|
$ |
2,663,313 |
|
|
$ |
2,654,842 |
|
|
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
|
H.B. Fuller stockholders' equity: |
|
|
|
|
|
|
|
|
Preferred stock (no shares outstanding) Shares authorized – 10,045,900 |
|
|
- |
|
|
|
- |
|
Common stock, par value $1.00 per share, Shares authorized – 160,000,000, Shares outstanding – 52,777,753 and 51,906,663 for 2021 and 2020, respectively |
|
$ |
52,778 |
|
|
$ |
51,907 |
|
Additional paid-in capital |
|
|
213,637 |
|
|
|
157,867 |
|
Retained earnings |
|
|
1,614,458 |
|
|
|
1,474,406 |
|
Accumulated other comprehensive loss |
|
|
(270,247 |
) |
|
|
(302,859 |
) |
Total H.B. Fuller stockholders' equity |
|
|
1,610,626 |
|
|
|
1,381,321 |
|
Non-controlling interest |
|
|
591 |
|
|
|
541 |
|
Total equity |
|
|
1,611,217 |
|
|
|
1,381,862 |
|
Total liabilities, non-controlling interest and total equity |
|
$ |
4,274,530 |
|
|
$ |
4,036,704 |
|
CONSOLIDATED STATEMENTS of CASH FLOWS
H.B. FULLER COMPANY AND SUBSIDIARIES
(In thousands) |
||||||||||||
|
|
Fiscal Years |
|
|||||||||
|
|
November 27, |
|
|
November 28, |
|
|
November 30, |
|
|||
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income including non-controlling interest |
|
$ |
175,332 |
|
|
$ |
123,788 |
|
|
$ |
130,844 |
|
Adjustments to reconcile net income including non-controlling interest to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
72,106 |
|
|
|
68,226 |
|
|
|
67,115 |
|
Amortization |
|
|
71,068 |
|
|
|
70,591 |
|
|
|
74,091 |
|
Deferred income taxes |
|
|
2,335 |
|
|
|
(24,730 |
) |
|
|
(29,028 |
) |
Income from equity method investments, net of dividends received |
|
|
2,776 |
|
|
|
375 |
|
|
|
(39 |
) |
Loss (gain) on sale of assets |
|
|
648 |
|
|
|
86 |
|
|
|
(24,104 |
) |
Share-based compensation |
|
|
22,366 |
|
|
|
16,914 |
|
|
|
24,003 |
|
Pension and other postretirement benefit plan contributions |
|
|
(3,840 |
) |
|
|
(5,479 |
) |
|
|
(8,063 |
) |
Pension and other postretirement benefit plan income |
|
|
(28,662 |
) |
|
|
(14,763 |
) |
|
|
(11,300 |
) |
Mark to market related to contingent consideration liabilities |
|
|
2,300 |
|
|
|
800 |
|
|
|
- |
|
Change in assets and liabilities, net of effects of acquisitions: |
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables, net |
|
|
(124,849 |
) |
|
|
(14,842 |
) |
|
|
(25,632 |
) |
Inventories |
|
|
(135,351 |
) |
|
|
15,708 |
|
|
|
19,584 |
|
Other assets |
|
|
(79,097 |
) |
|
|
38,412 |
|
|
|
(18,316 |
) |
Trade payables |
|
|
176,337 |
|
|
|
23,130 |
|
|
|
11,553 |
|
Accrued compensation |
|
|
27,741 |
|
|
|
2,588 |
|
|
|
1,342 |
|
Other accrued expenses |
|
|
1,186 |
|
|
|
16,361 |
|
|
|
(1,882 |
) |
Income taxes payable |
|
|
(4,137 |
) |
|
|
5,511 |
|
|
|
21,043 |
|
Other liabilities |
|
|
(73,508 |
) |
|
|
24,566 |
|
|
|
448 |
|
Other |
|
|
108,566 |
|
|
|
(15,683 |
) |
|
|
37,518 |
|
Net cash provided by operating activities |
|
|
213,317 |
|
|
|
331,559 |
|
|
|
269,177 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Purchased property, plant and equipment |
|
|
(96,089 |
) |
|
|
(87,288 |
) |
|
|
(61,982 |
) |
Purchased businesses, net of cash acquired |
|
|
(5,445 |
) |
|
|
(9,500 |
) |
|
|
(8,292 |
) |
Purchased business assets |
|
|
- |
|
|
|
(5,623 |
) |
|
|
- |
|
Purchased business remaining equity |
|
|
- |
|
|
|
- |
|
|
|
(9,870 |
) |
Proceeds from sale of property, plant and equipment |
|
|
2,896 |
|
|
|
1,506 |
|
|
|
11,133 |
|
Proceeds from sale of business |
|
|
- |
|
|
|
- |
|
|
|
70,293 |
|
Cash received from government grant |
|
|
5,800 |
|
|
|
- |
|
|
|
8,881 |
|
Cash outflow related to government grant |
|
|
(1,822 |
) |
|
|
(8,555 |
) |
|
|
(2,758 |
) |
Net cash (used in) provided by investing activities |
|
|
(94,660 |
) |
|
|
(109,460 |
) |
|
|
7,405 |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of long-term debt |
|
|
- |
|
|
|
300,000 |
|
|
|
- |
|
Repayment of long-term debt |
|
|
(156,500 |
) |
|
|
(518,000 |
) |
|
|
(288,600 |
) |
Net proceeds from (payments on) notes payable |
|
|
9,346 |
|
|
|
4,128 |
|
|
|
1,662 |
|
Dividends paid |
|
|
(34,859 |
) |
|
|
(33,461 |
) |
|
|
(32,357 |
) |
Contingent consideration payment |
|
|
(1,700 |
) |
|
|
(767 |
) |
|
|
(3,610 |
) |
Proceeds from stock options exercised |
|
|
32,325 |
|
|
|
12,321 |
|
|
|
10,885 |
|
Repurchases of common stock |
|
|
(2,682 |
) |
|
|
(3,432 |
) |
|
|
(3,026 |
) |
Net cash used in financing activities |
|
|
(154,070 |
) |
|
|
(239,211 |
) |
|
|
(315,046 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
|
(3,335 |
) |
|
|
5,455 |
|
|
|
(138 |
) |
Net change in cash and cash equivalents |
|
|
(38,748 |
) |
|
|
(11,657 |
) |
|
|
(38,602 |
) |
Cash and cash equivalents at beginning of year |
|
|
100,534 |
|
|
|
112,191 |
|
|
|
150,793 |
|
Cash and cash equivalents at end of year |
|
$ |
61,786 |
|
|
$ |
100,534 |
|
|
$ |
112,191 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220118006293/en/
Contacts
Barbara Doyle
Investor Relations contact
651-236-5023