Stepan Company
07/31/2024 | Press release | Distributed by Public on 07/31/2024 05:01
Stepan Reports Second Quarter 2024 Results Form 8 K
Stepan Reports Second Quarter 2024 Results
Northbrook, Illinois, July 31, 2024 -- Stepan Company (NYSE: SCL) today reported:
Second Quarter 2024 Highlights
•
Reported net income was $9.5 million, down 25% versus prior year. Adjusted net income(1) was $9.4 million, down 22% versus prior year, largely due to a higher effective tax rate in 2024.
•
Pre-tax earnings were negatively impacted by $18.9 million due to higher operating costs at our Millsdale site, primarily related to a flood event ($11.8 million), pre-commissioning expenses at our new Alkoxylation investment in Pasadena, Texas ($3.6 million) and expenses related to a criminal fraud event at a subsidiary in Asia ($3.5 million).
•
EBITDA(2) was $47.9 million and Adjusted EBITDA(2) was $47.7 million, up 3% and 4% respectively, year-over-year.
•
Global sales volume was up 4% year-over-year. Surfactant and Polymer sales volume was up 5% and 2%, respectively.
•
Cash from Operations was $29.5 million during the quarter. Free cash flow(3) for the quarter was slightly negative due to the higher expenses noted above.
•
The Company is on track to deliver its $50 million cost out goal for 2024 and recognized $2.7 million in pre-tax savings, net of the higher operating costs at Millsdale, in the second quarter.
First Half 2024 Highlights
•
Reported net income was $23.4 million, down 19% versus prior year. Adjusted net income(1) was $24.1 million, down 16% year-over-year, largely due to a higher effective tax rate in 2024.
•
EBITDA(2) was $98.0 million and Adjusted EBITDA(2) was $98.9 million, up 3% and 5% respectively, year-over-year.
•
Global sales volume was up 2% year-over-year. Global sales volume, excluding declines in our Agricultural and commodity Phthalic Anhydride businesses, was up 5%.
"Second quarter earnings were significantly impacted by higher operational expenses at our Millsdale site, start up costs related to our new Pasadena investment and a criminal social engineering event that targeted one of our Asia subsidiaries, leading to unexpected expense in the quarter. We are actively investigating this fraud event with the assistance of outside counsel, and to date, we have not found any evidence of additional fraudulent activity," said Scott Behrens, President and Chief Executive Officer. "From a top line perspective, we
1
continue to be pleased with several of our core markets continuing to deliver volume growth. Surfactants experienced double-digit volume growth within the Laundry and Cleaning, Construction and Industrial Solutions and Oilfield end markets and also with our Distribution partners. Latin America Surfactant volumes grew double digits as we recovered Consumer volumes in Mexico and we experienced strong volume growth within several end markets in Brazil, inclusive of double digit Agricultural growth. North American and European Agricultural volumes remained soft and below our second quarter expectations. Rigid and Specialty Polyols volumes grew during the quarter. Global margins were in line with expectations despite unfavorable product mix. Despite the significant expenses incurred during the quarter, we delivered adjusted EBITDA growth of 4%."
Financial Summary
|
Three Months Ended |
Six Months Ended |
|||||||||||
|
($ in thousands, except per share data) |
2024 |
2023 |
% |
2024 |
2023 |
% |
||||||
|
Net Sales |
$ |
556,405 |
$ |
579,975 |
(4 |
)% |
$ |
1,107,823 |
$ |
1,231,411 |
(10 |
)% |
|
Operating Income |
$ |
18,667 |
$ |
17,809 |
5 |
% |
$ |
38,836 |
$ |
38,866 |
(0 |
)% |
|
Net Income |
$ |
9,521 |
$ |
12,684 |
(25 |
)% |
$ |
23,414 |
$ |
28,826 |
(19 |
)% |
|
Earnings per Diluted Share |
$ |
0.42 |
$ |
0.55 |
(24 |
)% |
$ |
1.02 |
$ |
1.25 |
(18 |
)% |
|
Adjusted Net Income * |
$ |
9,396 |
$ |
12,057 |
(22 |
)% |
$ |
24,052 |
$ |
28,476 |
(16 |
)% |
|
Adjusted Earnings per |
$ |
0.41 |
$ |
0.53 |
(23 |
)% |
$ |
1.05 |
$ |
1.24 |
(15 |
)% |
|
* See Table II for reconciliations of non-GAAP adjusted net income and adjusted earnings per diluted share. |
Percentage Change in Net Sales
Net sales in the second quarter of 2024 decreased 4% year-over-year primarily due to lower selling prices that were mainly attributable to the pass-through of lower raw material costs and less favorable product mix. These lower selling prices were partially offset by a 4% increase in global sales volume.
|
Three Months Ended |
Six Months Ended |
|||
|
Volume |
4 |
% |
2 |
% |
|
Selling Price & Mix |
(8 |
)% |
(13 |
)% |
|
Foreign Translation |
(- |
)% |
1 |
% |
|
Total |
(4 |
)% |
(10 |
)% |
Segment Results
|
Three Months Ended |
Six Months Ended |
|||||||||||
|
($ in thousands) |
2024 |
2023 |
% |
2024 |
2023 |
% |
||||||
|
Net Sales |
||||||||||||
|
Surfactants |
$ |
379,795 |
$ |
391,686 |
(3 |
)% |
$ |
770,615 |
$ |
859,514 |
(10 |
)% |
|
Polymers |
$ |
159,757 |
$ |
164,515 |
(3 |
)% |
$ |
305,265 |
$ |
325,642 |
(6 |
)% |
|
Specialty Products |
$ |
16,853 |
$ |
23,774 |
(29 |
)% |
$ |
31,943 |
$ |
46,255 |
(31 |
)% |
|
Total Net Sales |
$ |
556,405 |
$ |
579,975 |
(4 |
)% |
$ |
1,107,823 |
$ |
1,231,411 |
(10 |
)% |
2
|
Three Months Ended |
Six Months Ended |
|||||||||||||||
|
($ in thousands, all amounts pre-tax) |
2024 |
2023 |
% |
2024 |
2023 |
% |
||||||||||
|
Operating Income |
||||||||||||||||
|
Surfactants |
$ |
17,062 |
$ |
15,140 |
13 |
% |
$ |
43,142 |
$ |
42,196 |
2 |
% |
||||
|
Polymers |
$ |
13,597 |
$ |
16,321 |
(17 |
)% |
$ |
21,979 |
$ |
26,325 |
(17 |
)% |
||||
|
Specialty Products |
$ |
7,319 |
$ |
3,773 |
94 |
% |
$ |
11,587 |
$ |
6,302 |
84 |
% |
||||
|
Total Segment |
$ |
37,978 |
$ |
35,234 |
8 |
% |
$ |
76,708 |
$ |
74,823 |
3 |
% |
||||
|
Corporate Expenses |
$ |
(19,311 |
) |
$ |
(17,425 |
) |
11 |
% |
$ |
(37,872 |
) |
$ |
(35,957 |
) |
5 |
% |
|
Consolidated |
$ |
18,667 |
$ |
17,809 |
5 |
% |
$ |
38,836 |
$ |
38,866 |
(0 |
)% |
|
Three Months Ended |
Six Months Ended |
|||||||||||||||
|
($ in millions) |
2024 |
2023 |
% |
2024 |
2023 |
% |
||||||||||
|
EBITDA |
||||||||||||||||
|
Surfactants |
$ |
35.0 |
$ |
31.1 |
13 |
% |
$ |
78.6 |
$ |
73.5 |
7 |
% |
||||
|
Polymers |
$ |
21.8 |
$ |
24.6 |
(11 |
)% |
$ |
38.2 |
$ |
42.9 |
(11 |
)% |
||||
|
Specialty Products |
$ |
8.8 |
$ |
5.2 |
69 |
% |
$ |
14.6 |
$ |
9.1 |
60 |
% |
||||
|
Unallocated Corporate |
$ |
(17.7 |
) |
$ |
(14.2 |
) |
25 |
% |
$ |
(33.4 |
) |
$ |
(30.6 |
) |
9 |
% |
|
Consolidated EBITDA |
$ |
47.9 |
$ |
46.7 |
3 |
% |
$ |
98.0 |
$ |
94.9 |
3 |
% |
||||
|
Adjusted EBITDA |
||||||||||||||||
|
Surfactants |
$ |
35.0 |
$ |
31.0 |
13 |
% |
$ |
78.6 |
$ |
73.4 |
7 |
% |
||||
|
Polymers |
$ |
21.8 |
$ |
24.6 |
(11 |
)% |
$ |
38.2 |
$ |
42.9 |
(11 |
)% |
||||
|
Specialty Products |
$ |
8.8 |
$ |
5.2 |
69 |
% |
$ |
14.6 |
$ |
9.1 |
60 |
% |
||||
|
Unallocated Corporate |
$ |
(17.9 |
) |
$ |
(15.0 |
) |
19 |
% |
$ |
(32.5 |
) |
$ |
(30.9 |
) |
5 |
% |
|
Consolidated Adjusted EBITDA |
$ |
47.7 |
$ |
45.8 |
4 |
% |
$ |
98.9 |
$ |
94.5 |
5 |
% |
Consolidated adjusted EBITDA increased $1.9 million, or 4%, year-over-year as a 4% increase in sales volume and slight margin improvement more than offset $11.8 million of negative impact associated with the operational and infrastructure issues at the Millsdale site.
•
Surfactant net sales were $379.8 million for the quarter, a 3% decrease versus the prior year. Selling prices were down 8% primarily due to the pass-through of lower raw material costs, less favorable product mix and competitive pricing pressures in Latin America. Sales volume was up 5% year-over-year as double digit growth within the Laundry and Cleaning, Construction and Industrial Solutions and Oilfield end markets and with our distribution partners was offset by lower Agricultural demand due to continued customer and channel inventory destocking. Foreign currency translation had a negligible impact on net sales. Surfactant adjusted EBITDA(2) for the quarter increased $4.0 million, or 13%, versus the prior year. This increase was primarily driven by the 5% growth in sales volume and slight margin improvement that was partially offset by pre-operating expenses at the Company's new alkoxylation facility being built in Pasadena, Texas and higher expenses associated with operational and infrastructure issues at the Millsdale plant.
•
Polymer net sales were $159.8 million for the quarter, a 3% decrease versus the prior year. Selling prices decreased 6%, primarily due to the pass-through of lower raw material costs. Sales volume increased 2% in the quarter as a 2% increase in global Rigid Polyols demand and a 28% increase within the Specialty Polyols
3
business was partially offset by lower commodity Phthalic Anhydride volume. Foreign currency translation positively impacted net sales by 1%. Polymer adjusted EBITDA(2) decreased $2.8 million, or 11%, versus the prior year driven by a non-cash Phthalic Anhydride-related catalyst write-off at the Millsdale site and higher costs incurred at Millsdale due to operational and infrastructure issues.
•
Specialty Product net sales were $16.9 million for the quarter, a 29% decrease versus the prior year, primarily due to lower prices. Sales volume was down 2% versus the prior year while adjusted EBITDA(2) increased $3.6 million, or 69%. The increase in adjusted EBITDA(2) was primarily due to higher unit margins within the medium chain triglycerides product line.
Asia Event
On July 18, 2024, we determined that a Company subsidiary in Asia had been the victim of a criminal social engineering scheme which resulted in fraudulently induced outbound payments. The Company immediately launched an investigation, led by outside counsel, to determine the full extent of the fraud scheme and related potential exposure. The investigation is ongoing. We initiated contact with our banks and law enforcement authorities in an effort to, among other things, recover the transferred funds. We have not found any evidence of additional fraudulent activity and we believe this is an isolated and contained event. This incident did not result in any unauthorized access to our information systems or any confidential customer information or other data that we maintain. The Company has recognized a $3.5 million pre-tax charge for the quarter ended June 30, 2024, and, while the investigation is ongoing, the Company expects to record a charge in a similar amount in the third quarter of 2024 as a result of this event. While this matter will result in some additional near-term expenses, the Company does not expect this incident to otherwise have a material impact on its business.
Outlook
"We expect second half EBITDA to improve versus the prior year based on continued volume growth and a significant reduction in second half operational expenses at our Millsdale site, which was the majority of the significant variance in second quarter expenses. The on-going recovery in Rigid Polyols and the expected second half of the year recovery of the Agricultural Chemicals business should drive improved earnings," said Scott Behrens, President and Chief Executive Officer. "Free cash flow should continue to improve versus prior year driven by the completion of our Pasadena investment, the growth in market volumes, and our continued focus on cost reduction. We believe we are positioned to deliver full year Adjusted EBITDA growth and positive free cash flow."
Notes
(1) Adjusted net income and adjusted earnings per share are non-GAAP measures which exclude deferred compensation income/expense, cash-settled stock appreciation rights (SARs) income/expense, certain environmental remediation-related costs as well as other significant and infrequent/non-recurring items. See Table II for reconciliations of non-GAAP adjusted net income and adjusted earnings per diluted share.
(2) EBITDA and adjusted EBITDA are non-GAAP measures. See Table VI for calculations and GAAP reconciliations of EBITDA and adjusted EBITDA.
(3) Free Cash Flow is a non-GAAP measure and reflects cash generated from operations minus capital expenditures.
4
Conference Call
Stepan Company will host a conference call to discuss its second quarter results at 9:00 a.m. ET (8:00 a.m. CT) on July 31, 2024. The call can be accessed by phone and webcast. To access the call by phone, please click on this Registration Link, complete the form and you will be provided with dial in details and a PIN. To avoid delays, we encourage participants to dial into the conference call ten minutes ahead of the scheduled start time. The webcast can be accessed through the Investors/Conference Calls page at www.stepan.com. A webcast replay of the conference call will be available at the same location shortly after the call.
Supporting Slides
Slides supporting this press release will be made available at www.stepan.com through the Investors/Presentations page at approximately the same time as this press release is issued.
Corporate Profile
Stepan Company is a major manufacturer of specialty and intermediate chemicals used in a broad range of industries. Stepan is a leading merchant producer of surfactants, which are the key ingredients in consumer and industrial cleaning and disinfection compounds and in agricultural and oilfield solutions. The Company is also a leading supplier of polyurethane polyols used in the expanding thermal insulation market, and CASE (Coatings, Adhesives, Sealants, and Elastomers) industries.
Headquartered in Northbrook, Illinois, Stepan utilizes a network of modern production facilities located in North and South America, Europe and Asia.
The Company's common stock is traded on the New York Stock Exchange (NYSE) under the symbol SCL. For more information about Stepan Company please visit the Company online at www.stepan.com
More information about Stepan's sustainability program can be found on the Sustainability page at www.stepan.com
Contact: Luis E. Rojo 847-446-7500
Certain information in this news release consists of forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements include statements about Stepan Company's plans, objectives, strategies, financial performance and outlook, trends, the amount and timing of future cash distributions, prospects or future events and involve known and unknown risks that are difficult to predict. As a result, Stepan Company's actual financial results, performance, achievements or prospects may differ materially from those expressed or implied by these forward-looking statements. In some cases, you can identify forward-looking statements by the use of words such as "may," "could," "expect," "intend," "plan," "seek," "anticipate," "believe," "estimate," "guidance," "predict," "potential," "continue," "likely," "will," "would," "should," "illustrative" and variations of these terms and similar expressions, or the negative of these terms or similar expressions. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by Stepan Company and its management based on their knowledge and understanding of the business and industry, are inherently uncertain. These statements are not guarantees of future performance, and stockholders should not place undue reliance on forward-looking statements.
5
There are a number of risks, uncertainties and other important factors, many of which are beyond Stepan Company's control, that could cause actual results to differ materially from the forward-looking statements contained in this news release. Such risks, uncertainties and other important factors include, among other factors, the risks, uncertainties and factors described in Stepan Company's Form 10-K, Form 10-Q and Form 8-K reports and exhibits to those reports, and include (but are not limited to) risks and uncertainties related to accidents, unplanned production shutdowns or disruptions in manufacturing facilities; reduced demand due to customer product reformulations or new technologies; our inability to successfully develop or introduce new products; compliance with laws; our ability to identify suitable acquisition candidates and successfully complete and integrate acquisitions; global competition; volatility of raw material and energy costs and supply; disruptions in transportation or significant changes in transportation costs; downturns in certain industries and general economic downturns; international business risks, including currency exchange rate fluctuations, legal restrictions and taxes; unfavorable resolution of litigation against us; maintaining and protecting intellectual property rights; our ability to access capital markets; global political, military, security or other instability; costs related to expansion or other capital projects; interruption or breaches of information technology systems; our ability to retain executive management and key personnel; and our debt covenants.
These forward-looking statements are made only as of the date hereof, and Stepan Company undertakes no obligation to update or revise these forward-looking statements, whether as a result of new information, future events or otherwise.
* * * * *
Tables follow
6
Table I
STEPAN COMPANY
For the Three and Six Months Ended June 30, 2024 and 2023
(Unaudited - in 000's, except per share data)
|
Three Months Ended |
Six Months Ended |
|||||||
|
2024 |
2023 |
2024 |
2023 |
|||||
|
Net Sales |
$ |
556,405 |
$ |
579,975 |
$ |
1,107,823 |
$ |
1,231,411 |
|
Cost of Sales |
486,853 |
513,578 |
967,990 |
1,091,454 |
||||
|
Gross Profit |
69,552 |
66,397 |
139,833 |
139,957 |
||||
|
Operating Expenses: |
||||||||
|
Selling |
11,828 |
11,109 |
23,216 |
24,176 |
||||
|
Administrative |
24,569 |
22,589 |
47,259 |
45,228 |
||||
|
Research, Development and Technical Services |
14,093 |
14,105 |
28,349 |
29,243 |
||||
|
Deferred Compensation Expense |
395 |
743 |
2,173 |
2,245 |
||||
|
50,885 |
48,546 |
100,997 |
100,892 |
|||||
|
Business Restructuring Expense |
- |
42 |
- |
199 |
||||
|
Operating Income |
18,667 |
17,809 |
38,836 |
38,866 |
||||
|
Other Income (Expense): |
||||||||
|
Interest, Net |
(2,661 |
) |
(3,865 |
) |
(5,732 |
) |
(6,687 |
) |
|
Other, Net |
1,200 |
2,370 |
3,562 |
4,038 |
||||
|
(1,461 |
) |
(1,495 |
) |
(2,170 |
) |
(2,649 |
) |
|
|
Income Before Provision for Income Taxes |
17,206 |
16,314 |
36,666 |
36,217 |
||||
|
Provision for Income Taxes |
7,685 |
3,630 |
13,252 |
7,391 |
||||
|
Net Income |
9,521 |
12,684 |
23,414 |
28,826 |
||||
|
Net Income Per Common Share |
||||||||
|
Basic |
$ |
0.42 |
$ |
0.56 |
$ |
1.03 |
$ |
1.27 |
|
Diluted |
$ |
0.42 |
$ |
0.55 |
$ |
1.02 |
$ |
1.25 |
|
Shares Used to Compute Net Income Per |
||||||||
|
Basic |
22,827 |
22,768 |
22,825 |
22,763 |
||||
|
Diluted |
22,936 |
22,945 |
22,942 |
22,970 |
7
Table II
Reconciliation of Non-GAAP Net Income and Earnings per Diluted Share*
|
Three Months Ended |
Six Months Ended |
|||||||||||||||||||||||
|
($ in thousands, except per share amounts) |
2024 |
EPS |
2023 |
EPS |
2024 |
EPS |
2023 |
EPS |
||||||||||||||||
|
Net Income Reported |
$ |
9,521 |
$ |
0.42 |
$ |
12,684 |
$ |
0.55 |
$ |
23,414 |
$ |
1.02 |
$ |
28,826 |
$ |
1.25 |
||||||||
|
Deferred Compensation |
$ |
(305 |
) |
$ |
(0.01 |
) |
$ |
(653 |
) |
$ |
(0.02 |
) |
$ |
(693 |
) |
$ |
(0.03 |
) |
$ |
(757 |
) |
$ |
(0.03 |
) |
|
Business Restructuring Expense |
$ |
- |
$ |
- |
$ |
31 |
$ |
- |
$ |
- |
$ |
- |
$ |
146 |
$ |
0.01 |
||||||||
|
Cash-Settled SARs Income |
$ |
- |
$ |
- |
$ |
(44 |
) |
$ |
- |
$ |
- |
$ |
- |
$ |
(84 |
) |
$ |
- |
||||||
|
Environmental Remediation |
$ |
180 |
$ |
- |
$ |
39 |
$ |
- |
$ |
1,331 |
$ |
0.06 |
$ |
345 |
$ |
0.01 |
||||||||
|
Adjusted Net Income |
$ |
9,396 |
$ |
0.41 |
$ |
12,057 |
$ |
0.53 |
$ |
24,052 |
$ |
1.05 |
$ |
28,476 |
$ |
1.24 |
* All amounts in this table are presented after-tax
The Company believes that certain non-GAAP measures, in conjunction with comparable GAAP measures, are useful for evaluating the Company's operating performance and financial condition. The Company uses this non-GAAP information as an indicator of business performance and evaluates management's effectiveness with specific reference to these indicators. Management believes that these non-GAAP financial measures provide useful supplemental information because they exclude non-operational items that affect comparability between years. These measures should be considered in addition to, not as substitutes for or superior to, measures of financial performance prepared in accordance with GAAP and may differ from similarly titled measures presented by other companies. The Company's Annual Report on Form 10-K for the year ended December 31, 2023 contains additional information regarding the use of non-GAAP financial measures.
Summary of Second Quarter 2024 Adjusted Net Income Items
Adjusted net income excludes non-operational deferred compensation income/expense, cash-settled SARs income/expense, certain environmental remediation costs and other significant and infrequent or non-recurring items.
•
Deferred Compensation: The second quarter of 2024 reported net income includes $0.3 million of after-tax income versus $0.7 million of after-tax income in the prior year.
•
Environmental Remediation - The second quarter of 2024 reported net income includes $0.2 million of after-tax expense versus less than $0.1 million of after-tax expense in the prior year.
8
Table III
Reconciliation of Pre-Tax to After-Tax Adjustments
Management uses the non-GAAP adjusted net income metric to evaluate the Company's operating performance. Management excludes the items listed in the table below because they are non-operational items. The cumulative tax effect was calculated using the statutory tax rates for the jurisdictions in which the transactions occurred.
|
Three Months Ended |
Six Months Ended |
||||||||||||||||||||
|
($ in thousands, except per share amounts) |
2024 |
EPS |
2023 |
EPS |
2024 |
EPS |
2023 |
EPS |
|||||||||||||
|
Pre-Tax Adjustments |
|||||||||||||||||||||
|
Deferred Compensation |
$ |
(407 |
) |
$ |
(871 |
) |
$ |
(924 |
) |
$ |
(1,009 |
) |
|||||||||
|
Business Restructuring Expense |
$ |
- |
$ |
42 |
$ |
- |
$ |
199 |
|||||||||||||
|
Cash-Settled SARs Income |
$ |
- |
$ |
(58 |
) |
$ |
- |
$ |
(111 |
) |
|||||||||||
|
Environmental Remediation |
$ |
240 |
$ |
52 |
$ |
1,774 |
$ |
461 |
|||||||||||||
|
Total Pre-Tax Adjustments |
$ |
(167 |
) |
$ |
(835 |
) |
$ |
850 |
$ |
(460 |
) |
||||||||||
|
Cumulative Tax Effect |
$ |
42 |
$ |
208 |
$ |
(212 |
) |
$ |
110 |
||||||||||||
|
After-Tax Adjustments |
$ |
(125 |
) |
$ |
- |
$ |
(627 |
) |
$ |
(0.02 |
) |
$ |
638 |
$ |
0.03 |
$ |
(350 |
) |
$ |
(0.01 |
) |
9
Table IV
Deferred Compensation Plans
The full effect of the deferred compensation plans on quarterly pre-tax income was $0.4 million of income versus $0.9 million of income in the prior year. The quarter-end market prices of Company stock and the impact of deferred compensation on specific income statement line items is summarized below:
|
2024 |
2023 |
|||||||||||
|
6/30 |
3/31 |
12/31 |
9/30 |
6/30 |
3/31 |
|||||||
|
Stepan Company |
$ |
83.96 |
$ |
90.04 |
$ |
94.55 |
$ |
74.97 |
$ |
95.56 |
$ |
103.03 |
|
Three Months Ended |
Six Months Ended |
|||||||||||
|
($ in thousands) |
2024 |
2023 |
2024 |
2023 |
||||||||
|
Deferred Compensation |
||||||||||||
|
Operating Expense |
$ |
(395 |
) |
$ |
(743 |
) |
$ |
(2,173 |
) |
$ |
(2,245 |
) |
|
Other, net - Mutual Fund Gain |
802 |
1,614 |
3,097 |
3,254 |
||||||||
|
Total Pre-Tax |
$ |
407 |
$ |
871 |
$ |
924 |
$ |
1,009 |
||||
|
Total After-Tax |
$ |
305 |
$ |
653 |
$ |
693 |
$ |
757 |
Effects of Foreign Currency Translation
The Company's foreign subsidiaries transact business and report financial results in their respective local currencies. These results are translated into U.S. dollars at average foreign exchange rates appropriate for the reporting period. The table below presents the impact that foreign currency translation had on select income statement line items.
|
($ in millions) |
Three Months Ended |
Change |
Change |
Six Months Ended |
Change |
Change |
||||||||||||
|
2024 |
2023 |
2024 |
2023 |
|||||||||||||||
|
Net Sales |
$ |
556.4 |
$ |
580.0 |
$ |
(23.6 |
) |
$ |
0.8 |
$ |
1,107.8 |
$ |
1,231.4 |
$ |
(123.6 |
) |
$ |
12.6 |
|
Gross Profit |
69.6 |
66.4 |
$ |
3.2 |
(0.2 |
) |
139.8 |
140.0 |
$ |
(0.2 |
) |
1.1 |
||||||
|
Operating Income |
18.7 |
17.8 |
$ |
0.9 |
- |
38.8 |
38.9 |
$ |
(0.1 |
) |
0.6 |
|||||||
|
Pretax Income |
17.2 |
16.3 |
$ |
0.9 |
(0.1 |
) |
36.7 |
36.2 |
$ |
0.5 |
0.5 |
Corporate Expenses
|
Three Months Ended |
Six Months Ended |
|||||||||||
|
($ in thousands) |
2024 |
2023 |
% |
2024 |
2023 |
% |
||||||
|
Total Corporate Expenses |
$ |
19,311 |
$ |
17,424 |
11 |
% |
$ |
37,872 |
$ |
35,957 |
5 |
% |
|
Less: |
||||||||||||
|
Deferred Compensation Expense |
$ |
395 |
$ |
743 |
(47 |
)% |
$ |
2,173 |
$ |
2,245 |
(3 |
)% |
|
Business Restructuring Expense |
$ |
- |
$ |
42 |
(100 |
)% |
$ |
- |
$ |
199 |
(100 |
)% |
|
Environmental Remediation |
$ |
240 |
$ |
52 |
362 |
% |
$ |
1,774 |
$ |
461 |
285 |
% |
|
Adjusted Corporate Expenses |
$ |
18,676 |
$ |
16,587 |
13 |
% |
$ |
33,925 |
$ |
33,052 |
3 |
% |
Adjusted Corporate expenses increased $2.1 million, or 13% for the quarter. This increase was primarily due to $3.5 million of higher expenses associated with a criminal social engineering scheme at one of the Company's subsidiaries in Asia, partially offset by productivity measures implemented in late 2023.
10
Table V
Stepan Company
Consolidated Balance Sheets
June 30, 2024 and December 31, 2023
|
June 30, 2024 |
December 31, 2023 |
|||
|
ASSETS |
||||
|
Current Assets |
$ |
867,140 |
$ |
851,883 |
|
Property, Plant & Equipment, Net |
1,195,117 |
1,206,665 |
||
|
Other Assets |
286,333 |
304,806 |
||
|
Total Assets |
$ |
2,348,590 |
$ |
2,363,354 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||
|
Current Liabilities |
$ |
655,195 |
$ |
607,870 |
|
Deferred Income Taxes |
10,224 |
10,373 |
||
|
Long-term Debt |
374,708 |
401,248 |
||
|
Other Non-current Liabilities |
116,027 |
127,373 |
||
|
Total Stepan Company Stockholders' Equity |
1,192,436 |
1,216,490 |
||
|
Total Liabilities and Stockholders' Equity |
$ |
2,348,590 |
$ |
2,363,354 |
Selected Balance Sheet Information
The Company's total debt increased by $11.1 million and cash decreased by $1.1 million versus March 31, 2024. The increase in debt primarily reflects higher borrowings against the Company's revolving credit facility that were partially offset by scheduled debt repayments. The Company's net debt level increased $12.2 million versus March 31, 2024 and the net debt ratio increased from 30% to 31% in the quarter (Net Debt and Net Debt Ratios are non-GAAP measures, reconciliations of which are shown in the table below). Management uses the non-GAAP net debt metric to show a more complete picture of the Company's overall liquidity, financial flexibility and leverage level.
|
($ in millions) |
June 30, 2024 |
March 31, 2024 |
December 31, 2023 |
|||
|
Net Debt |
||||||
|
Total Debt |
$ |
657.1 |
$ |
646.0 |
$ |
654.1 |
|
Cash |
124.7 |
125.8 |
129.8 |
|||
|
Net Debt |
$ |
532.4 |
$ |
520.2 |
$ |
524.3 |
|
Equity |
1,192.4 |
1,214.5 |
1,216.5 |
|||
|
Net Debt + Equity |
$ |
1,724.8 |
$ |
1,734.7 |
$ |
1,740.8 |
|
Net Debt / (Net Debt + Equity) |
31 |
% |
30 |
% |
30 |
% |
The major working capital components were:
|
($ in millions) |
June 30, 2024 |
March 31, 2024 |
December 31, 2023 |
|||
|
Net Receivables |
$ |
437.3 |
$ |
446.6 |
$ |
422.1 |
|
Inventories |
266.0 |
257.1 |
265.6 |
|||
|
Accounts Payable |
(251.2 |
) |
(256.9 |
) |
(233.0 |
) |
|
$ |
452.1 |
$ |
446.8 |
$ |
454.7 |
11
Table VI
Reconciliations of Non-GAAP EBITDA and Adjusted EBITDA to Operating Income
Management uses the non-GAAP EBITDA and adjusted EBITDA metrics to evaluate the Company's operating performance. Management excludes the items listed in the table below because they are non-operational items.
|
Three Months Ended |
||||||||||||
|
($ in millions) |
Surfactants |
Polymers |
Specialty |
Unallocated |
Consolidated |
|||||||
|
Operating Income |
$ |
17.1 |
$ |
13.6 |
$ |
7.3 |
$ |
(19.3 |
) |
$ |
18.7 |
|
|
Depreciation and Amortization |
$ |
17.9 |
$ |
8.2 |
$ |
1.5 |
$ |
0.4 |
$ |
28.0 |
||
|
Other, Net Income |
$ |
- |
$ |
- |
$ |
- |
$ |
1.2 |
$ |
1.2 |
||
|
EBITDA |
$ |
35.0 |
$ |
21.8 |
$ |
8.8 |
$ |
(17.7 |
) |
$ |
47.9 |
|
|
Deferred Compensation |
$ |
- |
$ |
- |
$ |
- |
$ |
(0.4 |
) |
$ |
(0.4 |
) |
|
Environmental Remediation |
$ |
- |
$ |
- |
$ |
- |
$ |
0.2 |
$ |
0.2 |
||
|
Adjusted EBITDA |
$ |
35.0 |
$ |
21.8 |
$ |
8.8 |
$ |
(17.9 |
) |
$ |
47.7 |
|
|
Three Months Ended |
||||||||||||
|
($ in millions) |
Surfactants |
Polymers |
Specialty |
Unallocated |
Consolidated |
|||||||
|
Operating Income |
$ |
15.1 |
$ |
16.3 |
$ |
3.8 |
$ |
(17.4 |
) |
$ |
17.8 |
|
|
Depreciation and Amortization |
$ |
16.0 |
$ |
8.3 |
$ |
1.4 |
$ |
0.8 |
$ |
26.5 |
||
|
Other, Net Income |
$ |
- |
$ |
- |
$ |
- |
$ |
2.4 |
$ |
2.4 |
||
|
EBITDA |
$ |
31.1 |
$ |
24.6 |
$ |
5.2 |
$ |
(14.2 |
) |
$ |
46.7 |
|
|
Deferred Compensation |
$ |
- |
$ |
- |
$ |
- |
$ |
(0.9 |
) |
$ |
(0.9 |
) |
|
Cash Settled SARs |
$ |
(0.1 |
) |
$ |
- |
$ |
- |
$ |
- |
$ |
(0.1 |
) |
|
Business Restructuring |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||
|
Environmental Remediation |
$ |
- |
$ |
- |
$ |
- |
$ |
0.1 |
$ |
0.1 |
||
|
Adjusted EBITDA |
$ |
31.0 |
$ |
24.6 |
$ |
5.2 |
$ |
(15.0 |
) |
$ |
45.8 |
|
Six Months Ended |
||||||||||||
|
($ in millions) |
Surfactants |
Polymers |
Specialty |
Unallocated |
Consolidated |
|||||||
|
Operating Income |
$ |
43.1 |
$ |
22.0 |
$ |
11.6 |
$ |
(37.9 |
) |
$ |
38.8 |
|
|
Depreciation and Amortization |
$ |
35.5 |
$ |
16.2 |
$ |
3.0 |
$ |
0.9 |
$ |
55.6 |
||
|
Other, Net Income |
$ |
- |
$ |
- |
$ |
- |
$ |
3.6 |
$ |
3.6 |
||
|
EBITDA |
$ |
78.6 |
$ |
38.2 |
$ |
14.6 |
$ |
(33.4 |
) |
$ |
98.0 |
|
|
Deferred Compensation |
$ |
- |
$ |
- |
$ |
- |
$ |
(0.9 |
) |
$ |
(0.9 |
) |
|
Environmental Remediation |
$ |
- |
$ |
- |
$ |
- |
$ |
1.8 |
$ |
1.8 |
||
|
Adjusted EBITDA |
$ |
78.6 |
$ |
38.2 |
$ |
14.6 |
$ |
(32.5 |
) |
$ |
98.9 |
|
|
Six Months Ended |
||||||||||||
|
($ in millions) |
Surfactants |
Polymers |
Specialty |
Unallocated |
Consolidated |
|||||||
|
Operating Income |
$ |
42.2 |
$ |
26.3 |
$ |
6.3 |
$ |
(35.9 |
) |
$ |
38.9 |
|
|
Depreciation and Amortization |
$ |
31.3 |
$ |
16.6 |
$ |
2.8 |
$ |
1.3 |
$ |
52.0 |
||
|
Other, Net Income (Expense) |
$ |
- |
$ |
- |
$ |
- |
$ |
4.0 |
$ |
4.0 |
||
|
EBITDA |
$ |
73.5 |
$ |
42.9 |
$ |
9.1 |
$ |
(30.6 |
) |
$ |
94.9 |
|
|
Deferred Compensation |
$ |
- |
$ |
- |
$ |
- |
$ |
(1.0 |
) |
$ |
(1.0 |
) |
|
Cash Settled SARs |
$ |
(0.1 |
) |
$ |
- |
$ |
- |
$ |
- |
$ |
(0.1 |
) |
|
Business Restructuring |
$ |
- |
$ |
- |
$ |
- |
$ |
0.2 |
$ |
0.2 |
||
|
Environmental Remediation |
$ |
- |
$ |
- |
$ |
- |
$ |
0.5 |
$ |
0.5 |
||
|
Adjusted EBITDA |
$ |
73.4 |
$ |
42.9 |
$ |
9.1 |
$ |
(30.9 |
) |
$ |
94.5 |
12