Le Lézard
Classified in: Business, Covid-19 virus
Subjects: EARNINGS, Conference Call, Webcast

Materion Corporation Reports Record Third Quarter Results and Updates Full Year 2022 Outlook


Materion Corporation (NYSE: MTRN), a world leader in high performance advanced materials, today reported record third quarter financial results, updated 2022 earnings guidance and shared an update on key strategic initiatives.

Third Quarter 2022 Highlights

Accelerating Organic Outgrowth with Key Investments

"I am extremely proud of our global team for making substantial progress on our many organic growth initiatives and for leading Materion to another record quarter of sales and earnings," Jugal Vijayvargiya, Materion President and CEO said. "Although our bottom-line results fell short of our expectations due to some short-term headwinds and operational challenges, we are headed into the fourth quarter with good momentum. I remain confident that the benefit of our organic outgrowth efforts coupled with continued solid end market demand, will deliver even stronger results in the fourth quarter and position us well for 2023."

THIRD QUARTER 2022 RESULTS

Net sales for the third quarter of 2022 were $428.2 million, compared to $388.0 million in the prior year period. Value-added sales of $290.4 million were a quarterly record, up 35% from the prior year. In addition to the benefit of the HCS-Electronic Materials acquisition, value-added sales were up 15% organically, excluding the impact of currency, driven by strong performance across several major end markets including semiconductor, industrial, aerospace and energy.

Operating profit for the third quarter was $29.1 million and net income was $20.0 million, or $0.96 per diluted share, compared to operating profit of $21.2 million and net income of $18.2 million, or $0.88 per diluted share in the prior year period.

Excluding special items, detailed in the attached tables, adjusted EBITDA was $48.8 million in the third quarter, another quarterly record for the company, compared to $41.2 million in the prior year. The increase was driven by higher volume and favorable pricing, partially offset by short term unmitigated tantalum costs, a weaker mix within semiconductor, and lower yields from a large Performance Materials facility.

Adjusted net income was $27.3 million excluding acquisition amortization, or $1.31 per diluted share, an increase of 14% compared to $1.15 per share in the prior year period.

OUTLOOK

While we continue to expect strong end market demand and growth from our strategic initiatives, we are updating the 2022 adjusted earnings per share guidance to the range of $5.15 to $5.25 to adjust for the impact of the aforementioned headwinds. This updated range represents a ~30% increase from the prior year at the midpoint.

ADJUSTED EARNINGS GUIDANCE

It is not possible for the Company to identify the amount or significance of future adjustments associated with potential insurance and litigation claims, legacy environmental costs, acquisition and integration costs, certain income tax items, or other non-routine costs that the Company adjusts in the presentation of adjusted earnings guidance. These items are dependent on future events that are not reasonably estimable at this time. Accordingly, the Company is unable to reconcile without unreasonable effort the forecasted range of adjusted earnings guidance for the full year to a comparable GAAP range. However, items excluded from the Company's adjusted earnings guidance include the historical adjustments noted in Attachments 4 through 7 to this press release.

CONFERENCE CALL

Materion Corporation will host an investor conference call with analysts at 9:00 a.m. Eastern Time, November 2, 2022. The conference call will be available via webcast through the Company's website at www.materion.com. By phone, please dial (888) 506-0062. Calls outside the U.S. can dial (973) 528-0011; please reference participant access code of 508461. A replay of the call will be available until November 16, 2022 by dialing (877) 481-4010 or (919) 882-2331 if international; please reference replay ID number 44235. The call will also be archived on the Company's website.

FORWARD-LOOKING STATEMENTS

Portions of the narrative set forth in this document that are not statements of historical or current facts are forward-looking statements. Our actual future performance may materially differ from that contemplated by the forward-looking statements as a result of a variety of factors. These factors include, in addition to those mentioned elsewhere herein: our ability to achieve the strategic and other objectives related to the acquisition of HCS-Electronic Materials, including any expected synergies; our ability to successfully integrate the HCS-Electronic Materials business and other such acquisitions and achieve the expected results of the acquisition, the ultimate impact of the COVID-19 pandemic on our business, results of operations, financial condition, and liquidity; the global economy, including inflationary pressures, potential future recessionary conditions, and the impact of tariffs and trade agreements; the condition of the markets which we serve, whether defined geographically or by segment; changes in product mix and the financial condition of customers; our success in developing and introducing new products and new product ramp-up rates; our success in passing through the costs of raw materials to customers or otherwise mitigating fluctuating prices for those materials, including the impact of fluctuating prices on inventory values; our success implementing our strategic plans and the timely and successful completion and start-up of any capital projects; other financial and economic factors, including the cost and availability of raw materials (both base and precious metals), physical inventory valuations, metal consignment fees, tax rates, exchange rates, interest rates, pension costs and required cash contributions and other employee benefit costs, energy costs, regulatory compliance costs, the cost and availability of insurance, credit availability, and the impact of the Materion's stock price on the cost of incentive compensation plans; the uncertainties related to the impact of war, terrorist activities, and acts of God; changes in government regulatory requirements and the enactment of new legislation that impacts our obligations and operations; the conclusion of pending litigation matters in accordance with our expectation that there will be no material adverse effects; the disruptions on operations from, and other effects of, catastrophic and other extraordinary events; and the risk factors set forth in Part 1, Item 1A of our 2021 Annual Report on Form 10-K.

Materion Corporation is headquartered in Mayfield Heights, Ohio. The Company, through its wholly owned subsidiaries, supplies highly engineered advanced enabling materials to global markets. Products include precious and non-precious specialty metals, inorganic chemicals and powders, specialty coatings, specialty engineered beryllium alloys, beryllium and beryllium composites, and engineered clad and plated metal systems.

 Attachment 1

Materion Corporation and Subsidiaries

Consolidated Statements of Income

(Unaudited)

 

 

Third Quarter Ended

 

Nine Months Ended

(In thousands except per share amounts)

September 30, 2022

 

October 1, 2021

 

September 30, 2022

 

October 1, 2021

Net sales

$

428,191

 

 

$

388,028

 

 

$

1,322,531

 

 

$

1,113,413

 

Cost of sales

 

345,448

 

 

 

313,715

 

 

 

1,077,070

 

 

 

902,723

 

Gross margin

 

82,743

 

 

 

74,313

 

 

 

245,461

 

 

 

210,690

 

Selling, general, and administrative expense

 

38,958

 

 

 

43,195

 

 

 

122,666

 

 

 

118,031

 

Research and development expense

 

7,430

 

 

 

6,354

 

 

 

22,096

 

 

 

19,164

 

Restructuring expense (income)

 

484

 

 

 

?

 

 

 

1,560

 

 

 

(378

)

Other ? net

 

6,774

 

 

 

3,604

 

 

 

18,575

 

 

 

12,272

 

Operating profit

 

29,097

 

 

 

21,160

 

 

 

80,564

 

 

 

61,601

 

Other non-operating income?net

 

(1,175

)

 

 

(1,279

)

 

 

(3,512

)

 

 

(3,832

)

Interest expense ? net

 

5,888

 

 

 

861

 

 

 

14,325

 

 

 

2,480

 

Income before income taxes

 

24,384

 

 

 

21,578

 

 

 

69,751

 

 

 

62,953

 

Income tax expense

 

4,432

 

 

 

3,422

 

 

 

12,525

 

 

 

10,162

 

Net income

$

19,952

 

 

$

18,156

 

 

$

57,226

 

 

$

52,791

 

Basic earnings per share:

 

 

 

 

 

 

 

Net income per share of common stock

$

0.97

 

 

$

0.89

 

 

$

2.79

 

 

$

2.59

 

Diluted earnings per share:

 

 

 

 

 

 

 

Net income per share of common stock

$

0.96

 

 

$

0.88

 

 

$

2.76

 

 

$

2.56

 

Weighted-average number of shares of common stock outstanding:

 

 

 

 

 

 

 

Basic

 

20,526

 

 

 

20,439

 

 

 

20,502

 

 

 

20,414

 

Diluted

 

20,780

 

 

 

20,657

 

 

 

20,756

 

 

 

20,659

 

 Attachment 2

Materion Corporation and Subsidiaries

Consolidated Balance Sheets

 

 

 

(Unaudited)

 

 

(Thousands)

 

September 30, 2022

 

December 31, 2021

Assets

 

 

 

 

Current assets

 

 

 

 

Cash and cash equivalents

 

$

20,682

 

 

$

14,462

 

Accounts receivable, net

 

 

238,975

 

 

 

223,553

 

Inventories, net

 

 

420,299

 

 

 

361,115

 

Prepaid and other current assets

 

 

29,708

 

 

 

28,122

 

Total current assets

 

 

709,664

 

 

 

627,252

 

Deferred income taxes

 

 

4,701

 

 

 

5,431

 

Property, plant, and equipment

 

 

1,173,073

 

 

 

1,132,223

 

Less allowances for depreciation, depletion, and amortization

 

 

(746,966

)

 

 

(723,248

)

Property, plant, and equipment?net

 

 

426,107

 

 

 

408,975

 

Operating lease, right-of-use assets

 

 

65,716

 

 

 

63,096

 

Intangible assets, net

 

 

145,089

 

 

 

156,736

 

Other assets

 

 

32,475

 

 

 

27,369

 

Goodwill

 

 

318,571

 

 

 

318,620

 

Total Assets

 

$

1,702,323

 

 

$

1,607,479

 

Liabilities and Shareholders' Equity

 

 

 

 

Current liabilities

 

 

 

 

Short-term debt

 

$

19,747

 

 

$

15,359

 

Accounts payable

 

 

96,482

 

 

 

86,243

 

Salaries and wages

 

 

29,974

 

 

 

37,544

 

Other liabilities and accrued items

 

 

47,949

 

 

 

53,388

 

Income taxes

 

 

1,542

 

 

 

4,205

 

Unearned revenue

 

 

6,596

 

 

 

7,770

 

Total current liabilities

 

 

202,290

 

 

 

204,509

 

Other long-term liabilities

 

 

13,991

 

 

 

14,954

 

Operating lease liabilities

 

 

60,248

 

 

 

57,099

 

Finance lease liabilities

 

 

13,009

 

 

 

16,327

 

Retirement and post-employment benefits

 

 

29,421

 

 

 

33,394

 

Unearned income

 

 

110,723

 

 

 

97,962

 

Long-term income taxes

 

 

1,257

 

 

 

1,190

 

Deferred income taxes

 

 

30,427

 

 

 

27,216

 

Long-term debt

 

 

474,280

 

 

 

434,388

 

Shareholders' equity

 

 

766,677

 

 

 

720,440

 

Total Liabilities and Shareholders' Equity

 

$

1,702,323

 

 

$

1,607,479

 

 Attachment 3

Materion Corporation and Subsidiaries

Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

Nine Months Ended

(Thousands)

 

September 30, 2022

 

October 1, 2021

Cash flows from operating activities:

 

 

 

 

Net income

 

$

57,226

 

 

$

52,791

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

Depreciation, depletion, and amortization

 

 

39,223

 

 

 

32,478

 

Amortization of deferred financing costs in interest expense

 

 

1,310

 

 

 

546

 

Stock-based compensation expense (non-cash)

 

 

5,997

 

 

 

4,924

 

Deferred income tax expense (benefit)

 

 

1,825

 

 

 

(263

)

Changes in assets and liabilities:

 

 

 

 

Accounts receivable

 

 

(20,964

)

 

 

(26,041

)

Inventory

 

 

(64,832

)

 

 

(62,353

)

Prepaid and other current assets

 

 

(3,019

)

 

 

(7,020

)

Accounts payable and accrued expenses

 

 

(1,785

)

 

 

35,314

 

Unearned revenue

 

 

(2,191

)

 

 

650

 

Interest and taxes payable

 

 

(1,741

)

 

 

(1,504

)

Unearned income due to customer prepayments

 

 

17,501

 

 

 

9,022

 

Other-net

 

 

5,654

 

 

 

1,974

 

Net cash provided by operating activities

 

 

34,204

 

 

 

40,518

 

Cash flows from investing activities:

 

 

 

 

Payments for purchase of property, plant, and equipment

 

 

(54,236

)

 

 

(77,640

)

Proceeds from sale of property, plant, and equipment

 

 

827

 

 

 

686

 

Payments for acquisition

 

 

(2,971

)

 

 

?

 

Net cash used in investing activities

 

 

(56,380

)

 

 

(76,954

)

Cash flows from financing activities:

 

 

 

 

Proceeds from borrowings under revolving credit agreement, net

 

 

49,092

 

 

 

43,010

 

Proceeds from issuance of debt

 

 

6,643

 

 

 

?

 

Repayment of long-term debt

 

 

(11,761

)

 

 

(1,803

)

Principal payments under finance lease obligations

 

 

(1,985

)

 

 

(2,152

)

Cash dividends paid

 

 

(7,584

)

 

 

(7,243

)

Payments of withholding taxes for stock-based compensation awards

 

 

(3,056

)

 

 

(3,033

)

Net cash provided by financing activities

 

 

31,349

 

 

 

28,779

 

Effects of exchange rate changes

 

 

(2,953

)

 

 

(212

)

Net change in cash and cash equivalents

 

 

6,220

 

 

 

(7,869

)

Cash and cash equivalents at beginning of period

 

 

14,462

 

 

 

25,878

 

Cash and cash equivalents at end of period

 

$

20,682

 

 

$

18,009

 

 Attachment 4

Materion Corporation and Subsidiaries

Reconciliation of Non-GAAP Measure - Value-added Sales, Operating Profit, and EBITDA

(Unaudited)

 

 

Third Quarter Ended

 

Nine Months Ended

(Millions)

September 30, 2022

 

October 1, 2021

 

September 30, 2022

 

October 1, 2021

Net Sales

 

 

 

 

 

 

 

Performance Materials(1)

$

169.4

 

 

$

136.1

 

 

$

473.9

 

 

$

375.5

 

Electronic Materials(1)

 

230.8

 

 

 

220.7

 

 

 

762.6

 

 

 

638.5

 

Precision Optics

 

28.0

 

 

 

31.2

 

 

 

86.0

 

 

 

99.4

 

Other

 

?

 

 

 

?

 

 

 

?

 

 

 

?

 

Total

$

428.2

 

 

$

388.0

 

 

$

1,322.5

 

 

$

1,113.4

 

 

 

 

 

 

 

 

 

Less: Pass-through Metal Cost

 

 

 

 

 

 

 

Performance Materials(1)

$

20.6

 

 

$

20.9

 

 

$

62.0

 

 

$

50.9

 

Electronic Materials(1)

 

116.9

 

 

 

151.0

 

 

 

424.7

 

 

 

439.0

 

Precision Optics

 

?

 

 

 

?

 

 

 

0.1

 

 

 

?

 

Other

 

0.3

 

 

 

0.3

 

 

 

1.3

 

 

 

1.2

 

Total

$

137.8

 

 

$

172.2

 

 

$

488.1

 

 

$

491.1

 

 

 

 

 

 

 

 

 

Value-added Sales (non-GAAP)

 

 

 

 

 

 

 

Performance Materials(1)

$

148.8

 

 

$

115.2

 

 

$

411.9

 

 

$

324.6

 

Electronic Materials(1)

 

113.9

 

 

 

69.7

 

 

 

337.9

 

 

 

199.5

 

Precision Optics

 

28.0

 

 

 

31.2

 

 

 

85.9

 

 

 

99.4

 

Other

 

(0.3

)

 

 

(0.3

)

 

 

(1.3

)

 

 

(1.2

)

Total

$

290.4

 

 

$

215.8

 

 

$

834.4

 

 

$

622.3

 

 

 

 

 

 

 

 

 

Gross Margin

 

 

 

 

 

 

 

Performance Materials(1)(2)

$

41.1

 

 

$

36.8

 

 

$

117.4

 

 

$

99.4

 

Electronic Materials(1)(2)

 

31.9

 

 

 

24.7

 

 

 

100.0

 

 

 

73.5

 

Precision Optics

 

9.8

 

 

 

12.7

 

 

 

28.1

 

 

 

38.5

 

Other

 

?

 

 

 

0.1

 

 

 

?

 

 

 

(0.7

)

Total(2)

$

82.8

 

 

$

74.3

 

 

$

245.5

 

 

$

210.7

 

(1)The Company changed two segment names during the first quarter of 2022: Performance Alloys and Composites became Performance Materials, and Advanced Materials became Electronic Materials. See further discussion in the Form 10-Q for the period ended April 1, 2022.

(2)Adjusted gross margin without special items impacting COGS for Performance Materials for the three months and nine months ended September 30, 2022 was $45.2 million and $124.1 million, respectively. Adjusted gross margin without special items impacting COGS for Electronic Materials for the nine months ended September 30, 2022 was $105.0 million. Consolidated adjusted gross margin without special items impacting COGS for the three months and nine months ended September 30, 2022 was $86.9 million and $257.2 million, respectively.

Note: Quarterly information presented within this document and previously disclosed quarterly information may not equal the total computed for the year due to rounding

 

Third Quarter Ended

 

Nine Months Ended

(Millions)

September 30, 2022

 

October 1, 2021

 

September 30, 2022

 

October 1, 2021

Operating Profit

 

 

 

 

 

 

 

Performance Materials

$

22.9

 

 

$

20.9

 

 

$

63.8

 

 

$

51.7

 

Electronic Materials

 

12.8

 

 

 

9.3

 

 

 

39.0

 

 

 

26.6

 

Precision Optics

 

0.8

 

 

 

3.3

 

 

 

0.8

 

 

 

10.5

 

Other

 

(7.4

)

 

 

(12.3

)

 

 

(23.0

)

 

 

(27.2

)

Total

$

29.1

 

 

$

21.2

 

 

$

80.6

 

 

$

61.6

 

 

 

 

 

 

 

 

 

Non-Operating (Income)/Expense

 

 

 

 

 

 

 

Performance Materials

$

0.1

 

 

$

0.2

 

 

$

0.4

 

 

$

0.4

 

Electronic Materials

 

?

 

 

 

0.1

 

 

 

?

 

 

 

0.1

 

Precision Optics

 

(0.2

)

 

 

(0.3

)

 

 

(0.6

)

 

 

(0.6

)

Other

 

(1.1

)

 

 

(1.2

)

 

 

(3.3

)

 

 

(3.7

)

Total

$

(1.2

)

 

$

(1.2

)

 

$

(3.5

)

 

$

(3.8

)

 

 

 

 

 

 

 

 

Depreciation, Depletion, and Amortization

 

 

 

 

 

 

 

Performance Materials

$

6.1

 

 

$

8.1

 

 

$

17.5

 

 

$

16.7

 

Electronic Materials

 

4.0

 

 

 

2.1

 

 

 

12.3

 

 

 

6.2

 

Precision Optics

 

2.6

 

 

 

2.7

 

 

 

7.9

 

 

 

8.2

 

Other

 

0.4

 

 

 

0.5

 

 

 

1.5

 

 

 

1.4

 

Total

$

13.1

 

 

$

13.4

 

 

$

39.2

 

 

$

32.5

 

 

 

 

 

 

 

 

 

Segment EBITDA

 

 

 

 

 

 

 

Performance Materials

$

28.9

 

 

$

28.8

 

 

$

80.9

 

 

$

68.0

 

Electronic Materials

 

16.8

 

 

 

11.3

 

 

 

51.3

 

 

 

32.7

 

Precision Optics

 

3.6

 

 

 

6.3

 

 

 

9.3

 

 

 

19.3

 

Other

 

(5.9

)

 

 

(10.6

)

 

 

(18.2

)

 

 

(22.1

)

Total

$

43.4

 

 

$

35.8

 

 

$

123.3

 

 

$

97.9

 

 

 

 

 

 

 

 

 

Special Items

 

 

 

 

 

 

 

Performance Materials

$

4.1

 

 

$

?

 

 

$

6.8

 

 

$

?

 

Electronic Materials

 

0.4

 

 

 

?

 

 

 

7.6

 

 

 

?

 

Precision Optics

 

0.4

 

 

 

0.1

 

 

 

0.7

 

 

 

0.5

 

Other

 

0.5

 

 

 

5.3

 

 

 

2.0

 

 

 

5.4

 

Total

$

5.4

 

 

$

5.4

 

 

$

17.1

 

 

$

5.9

 

 

 

 

 

 

 

 

 

Adjusted EBITDA Excluding Special Items

 

 

 

 

 

 

 

Performance Materials

$

33.0

 

 

$

28.8

 

 

$

87.7

 

 

$

68.0

 

Electronic Materials

 

17.2

 

 

 

11.3

 

 

 

58.9

 

 

 

32.7

 

Precision Optics

 

4.0

 

 

 

6.4

 

 

 

10.0

 

 

 

19.8

 

Other

 

(5.4

)

 

 

(5.3

)

 

 

(16.2

)

 

 

(16.7

)

Total

$

48.8

 

 

$

41.2

 

 

$

140.4

 

 

$

103.8

 

The cost of gold, silver, platinum, palladium, copper, ruthenium, iridium, rhodium, rhenium, and osmium is passed through to customers and, therefore, the trends and comparisons of net sales are affected by movements in the market price of these metals. Internally, management also reviews net sales on a value-added basis. Value-added sales is a non-GAAP financial measure that deducts the value of the pass-through metals sold from net sales. Value-added sales allows management to assess the impact of differences in net sales between periods or segments and analyze the resulting margins and profitability without the distortion of the movements in pass-through market metal prices. The dollar amount of gross margin and operating profit is not affected by the value-added sales calculation. The Company sells other metals and materials that are not considered direct pass throughs, and these costs are not deducted from net sales to calculate value-added sales.

The Company's pricing policy is to pass the cost of these metals on to customers in order to mitigate the impact of price volatility on the Company's results from operations. Value-added information is being presented since changes in metal prices may not directly impact profitability. It is the Company's intent to allow users of the financial statements to review sales with and without the impact of the pass-through metals.

Attachment 5

Materion Corporation and Subsidiaries

Reconciliation of Net Sales to Value-added Sales, Net Income to EBITDA and Adjusted EBITDA

(Unaudited)

 

 

Third Quarter Ended

 

Nine Months Ended

(Millions)

September 30, 2022

 

% of VA

 

October 1, 2021

 

% of VA

 

September 30, 2022

 

% of VA

 

October 1, 2021

 

% of VA

Net sales

$

428.2

 

 

 

$

388.0

 

 

 

$

1,322.5

 

 

 

$

1,113.4

 

 

Pass-through metal cost

 

137.8

 

 

 

 

172.2

 

 

 

 

488.1

 

 

 

 

491.1

 

 

Value-added sales

$

290.4

 

 

 

$

215.8

 

 

 

$

834.4

 

 

 

$

622.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

20.0

 

6.9

%

 

 

18.1

 

8.4

%

 

$

57.2

 

6.9

%

 

$

52.8

 

8.5

%

Income tax expense

 

4.4

 

1.5

%

 

 

3.4

 

1.6

%

 

 

12.6

 

1.5

%

 

 

10.1

 

1.6

%

Interest expense - net

 

5.9

 

2.0

%

 

 

0.9

 

0.4

%

 

 

14.3

 

1.7

%

 

 

2.5

 

0.4

%

Depreciation, depletion and amortization

 

13.1

 

4.5

%

 

 

13.4

 

6.2

%

 

 

39.2

 

4.7

%

 

 

32.5

 

5.2

%

Consolidated EBITDA

$

43.4

 

14.9

%

 

$

35.8

 

16.6

%

 

$

123.3

 

14.8

%

 

$

97.9

 

15.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring and cost reduction

$

0.4

 

0.1

%

 

$

?

 

?

%

 

$

1.5

 

0.2

%

 

$

0.4

 

0.1

%

Additional start up resources and scrap

 

4.1

 

1.4

%

 

 

?

 

?

%

 

 

4.1

 

0.5

%

 

 

?

 

?

%

Merger and acquisition costs

 

0.9

 

0.3

%

 

 

5.4

 

2.5

%

 

 

11.5

 

1.4

%

 

 

5.5

 

0.9

%

Total special items

 

5.4

 

1.9

%

 

 

5.4

 

2.5

%

 

 

17.1

 

2.0

%

 

 

5.9

 

0.9

%

Adjusted EBITDA

$

48.8

 

16.8

%

 

$

41.2

 

19.1

%

 

$

140.4

 

16.8

%

 

$

103.8

 

16.7

%

In addition to presenting financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP), this earnings release contains financial measures, including operating profit, segment operating profit, earnings before interest, taxes, depreciation, depletion and amortization (EBITDA), net income, and earnings per share, on a non-GAAP basis. As detailed in the above reconciliation and Attachment 6, we have adjusted the results for certain special items such as restructuring and cost reductions, additional start up resources and scrap and merger and acquisition costs. Internally, management reviews the results of operations without the impact of these costs in order to assess the profitability from ongoing activities. We are providing this information because we believe it will assist investors in analyzing our financial results and, when viewed in conjunction with the GAAP results, provide a more comprehensive understanding of the factors and trends affecting our operations.

Attachment 6

Materion Corporation and Subsidiaries

Reconciliation of Net Income to Adjusted Net Income

and Diluted Earnings per Share to Adjusted Diluted Earnings per Share (Unaudited)

 

 

Third Quarter Ended

 

Nine Months Ended

(Millions)

September 30, 2022

 

Diluted EPS

 

October 1, 2021

 

Diluted EPS

 

September 30, 2022

 

Diluted EPS

 

October 1, 2021

 

Diluted EPS

Net income and EPS

$

20.0

 

 

$

0.96

 

$

18.2

 

 

$

0.88

 

$

57.2

 

 

$

2.76

 

$

52.8

 

 

$

2.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring and cost reduction

 

0.4

 

 

 

 

 

?

 

 

 

 

 

1.5

 

 

 

 

 

0.4

 

 

 

Additional start up resources and scrap

 

4.1

 

 

 

 

 

?

 

 

 

 

 

4.1

 

 

 

 

 

?

 

 

 

Merger and acquisition costs

 

0.9

 

 

 

 

 

5.4

 

 

 

 

 

11.5

 

 

 

 

 

5.5

 

 

 

Provision for income taxes(1)

 

(0.5

)

 

 

 

 

(0.9

)

 

 

 

 

(3.1

)

 

 

 

 

(1.3

)

 

 

Total special items

 

4.9

 

 

 

0.23

 

 

4.5

 

 

 

0.22

 

 

14.0

 

 

 

0.67

 

 

4.6

 

 

 

0.22

Adjusted net income and adjusted EPS

$

24.9

 

 

$

1.19

 

$

22.7

 

 

$

1.10

 

$

71.2

 

 

$

3.43

 

$

57.4

 

 

$

2.78

Acquisition amortization (net of tax)

 

2.4

 

 

 

0.12

 

 

1.0

 

 

 

0.05

 

 

7.3

 

 

 

0.35

 

 

3.1

 

 

 

0.15

Adjusted net income and adjusted EPS excl. amortization

$

27.3

 

 

$

1.31

 

$

23.7

 

 

$

1.15

 

$

78.5

 

 

$

3.78

 

$

60.5

 

 

$

2.93

(1) Provision for income taxes includes the net tax impact on pre-tax adjustments (listed above), the impact of certain discrete tax items recorded during the respective periods as well as other adjustments to reflect the use of one overall effective tax rate on adjusted pre-tax income in interim periods.

 Attachment 7

Reconciliation of Segment Net sales to Segment Value-added sales and Segment EBITDA to Adjusted Segment EBITDA (Unaudited)

Performance Materials

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter Ended

 

Nine Months Ended

(Millions)

September 30, 2022

 

% of VA

 

October 1, 2021

 

% of VA

 

September 30, 2022

 

% of VA

 

October 1, 2021

 

% of VA

Net sales

$

169.4

 

 

 

 

$

136.1

 

 

 

 

$

473.9

 

 

 

 

$

375.5

 

 

 

Pass-through metal cost

 

20.6

 

 

 

 

 

20.9

 

 

 

 

 

62.0

 

 

 

 

 

50.9

 

 

 

Value-added sales

$

148.8

 

 

 

 

$

115.2

 

 

 

 

$

411.9

 

 

 

 

$

324.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

$

28.9

 

 

19.4

%

 

$

28.8

 

 

25.0

%

 

$

80.9

 

 

19.6

%

 

$

68.0

 

 

20.9

%

Additional start up resources and scrap

 

4.1

 

 

2.8

%

 

 

?

 

 

?

%

 

 

4.1

 

 

1.0

%

 

 

?

 

 

?

%

Merger and acquisition costs

 

?

 

 

?

%

 

 

?

 

 

?

%

 

 

2.7

 

 

0.7

%

 

 

?

 

 

?

%

Adjusted EBITDA

$

33.0

 

 

22.2

%

 

$

28.8

 

 

25.0

%

 

$

87.7

 

 

21.3

%

 

$

68.0

 

 

20.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronic Materials

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter Ended

 

Nine Months Ended

(Millions)

September 30, 2022

 

% of VA

 

October 1, 2021

 

% of VA

 

September 30, 2022

 

% of VA

 

October 1, 2021

 

% of VA

Net sales

$

230.8

 

 

 

 

$

220.7

 

 

 

 

$

762.6

 

 

 

 

$

638.5

 

 

 

Pass-through metal cost

 

116.9

 

 

 

 

 

151.0

 

 

 

 

 

424.7

 

 

 

 

 

439.0

 

 

 

Value-added sales

$

113.9

 

 

 

 

$

69.7

 

 

 

 

$

337.9

 

 

 

 

$

199.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

$

16.8

 

 

14.7

%

 

$

11.3

 

 

16.2

%

 

$

51.3

 

 

15.2

%

 

$

32.7

 

 

16.4

%

Restructuring and cost reduction

 

?

 

 

?

%

 

 

?

 

 

?

%

 

 

0.8

 

 

0.2

%

 

 

?

 

 

?

%

Merger and acquisition costs

 

0.4

 

 

0.4

%

 

 

?

 

 

?

%

 

 

6.8

 

 

2.0

%

 

 

?

 

 

?

%

Adjusted EBITDA

$

17.2

 

 

15.1

%

 

$

11.3

 

 

16.2

%

 

$

58.9

 

 

17.4

%

 

$

32.7

 

 

16.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Precision Optics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter Ended

 

Nine Months Ended

(Millions)

September 30, 2022

 

% of VA

 

October 1, 2021

 

% of VA

 

September 30, 2022

 

% of VA

 

October 1, 2021

 

% of VA

Net sales

$

28.0

 

 

 

 

$

31.2

 

 

 

 

$

86.0

 

 

 

 

$

99.4

 

 

 

Pass-through metal cost

 

?

 

 

 

 

 

?

 

 

 

 

 

0.1

 

 

 

 

 

?

 

 

 

Value-added sales

$

28.0

 

 

 

 

$

31.2

 

 

 

 

$

85.9

 

 

 

 

$

99.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

$

3.6

 

 

12.9

%

 

$

6.3

 

 

20.1

%

 

$

9.3

 

 

10.8

%

 

$

19.3

 

 

19.4

%

Restructuring and cost reduction

 

0.4

 

 

1.6

%

 

 

?

 

 

?

%

 

 

0.6

 

 

0.7

%

 

 

0.4

 

 

0.4

%

Merger and acquisition costs

 

?

 

 

?

%

 

 

0.1

 

 

0.3

%

 

 

0.1

 

 

0.1

%

 

 

0.1

 

 

0.1

%

Adjusted EBITDA

$

4.0

 

 

14.5

%

 

$

6.4

 

 

20.4

%

 

$

10.0

 

 

11.6

%

 

$

19.8

 

 

19.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter Ended

 

Nine Months Ended

(Millions)

September 30, 2022

 

% of VA

 

October 1, 2021

 

% of VA

 

September 30, 2022

 

% of VA

 

October 1, 2021

 

% of VA

EBITDA

$

(5.9

)

 

 

 

$

(10.6

)

 

 

 

$

(18.2

)

 

 

 

$

(22.1

)

 

 

Restructuring and cost reduction

 

?

 

 

 

 

 

?

 

 

 

 

 

0.1

 

 

 

 

 

?

 

 

 

Merger and acquisition costs

 

0.5

 

 

 

 

 

5.3

 

 

 

 

 

1.9

 

 

 

 

 

5.4

 

 

 

Adjusted EBITDA

$

(5.4

)

 

 

 

$

(5.3

)

 

 

 

$

(16.2

)

 

 

 

$

(16.7

)

 

 

 


These press releases may also interest you

at 05:20
Engel & Völkers Florida today announced the outstanding achievement of Michael Ledwitz, Broker/Owner of Engel & Völkers Boca Raton, who has been recognized as the Top Advisor in GCI for his outstanding performance in 2023. This prestigious accolade...

at 05:05
Building upon its recent success in revamping its indices product offering, leading CFD broker Vantage Markets ("Vantage") is thrilled to announce the introduction of enhanced website features and app enhancements, further solidifying its position as...

at 05:04
Sirnaomics Ltd. (the "Company"; together with its subsidiaries, "Sirnaomics" or the "Group"; stock code: 2257), a leading biopharmaceutical company engaged in the discovery and development of advanced RNAi therapeutics, has announced its audited...

at 05:00
AM...

at 05:00
36Kr Holdings Inc. ("36Kr" or the "Company" or "We") , a prominent brand and a pioneering platform dedicated to serving New Economy participants in China, today announced its unaudited financial results for the fourth quarter and fiscal year ended...

at 05:00
Media are invited to join Kody Blois, Member of Parliament for Kings-Hants, on behalf of the Honourable Sean Fraser, Minister of Housing, Infrastructure and Communities, and Eleanor Roulston, Warden of the Municipality of East Hants, for a housing...



News published on and distributed by: