News Details

View all news

H.B. Fuller Reports Second Quarter Fiscal 2021 Results

06/23/2021

Net revenue growth of 23% and organic revenue growth of 19% driven by share gains and strong demand
Net income of $49 million and EPS of $0.90; adjusted EPS of $0.94 up 38% year over year
Adjusted EBITDA of $122 million up 21% year over year

H.B. Fuller Company (NYSE: FUL) today reported financial results for its second quarter ended May 29, 2021.

Items of Note for Second Quarter 2021

  • Strong operational execution, benefits from restructuring efficiencies and improved global industrial demand drove significant revenue and earnings growth versus the second quarter of fiscal 2020.
  • Revenue was up 22.7% versus the second quarter of last year. Organic revenue increased 18.8% versus the second quarter last year. Organic revenue was up 9.5% when compared with the non-COVID-impacted second quarter of 2019.
  • Net income increased to $49 million; volume leverage, pricing and operational efficiencies offset higher raw material costs and drove a 21% year-over-year increase in adjusted EBITDA to $122 million.
  • Earnings per diluted share (EPS) were $0.90; adjusted EPS of $0.94 increased 38% year over year, driven primarily by strong operating income growth and lower interest expense associated with reduced debt.
  • Year-to-date debt paydown of $61.5 million was 20% higher than the same period last year. The company remains on track to its $200 million debt reduction target for the full year.

Summary of Second Quarter 2021 Results

Net revenue of $828 million increased 22.7% compared with the second quarter of 2020. Foreign currency exchange rates favorably impacted revenue by 3.9%. Organic revenue, which excludes impacts from foreign currency translation, increased 18.8% versus last year, with organic growth in all three Global Business Units (GBUs) including strong, double-digit growth in Engineering Adhesives and Construction Adhesives. Organic revenue also significantly increased by 9.5% when compared with the non-COVID impacted second quarter of 2019, with strong organic growth in all three GBUs.

Gross profit was $218 million. Adjusted gross profit of $219 million increased 18% versus the same period last year. Adjusted gross profit margin declined by 120 basis points year over year as higher sales volume and pricing gains were offset by higher raw material costs. Selling, General and Administrative (SG&A) expense was $148 million. Adjusted SG&A expense of $142 million improved by 130 basis points as a percent of revenue versus the second quarter last year, resulting from strong volume leverage and savings related to the business reorganization to our three GBUs.

As a result of these factors, net income attributable to H.B. Fuller in the quarter was $49 million, or $0.90 per diluted share. Adjusted net income attributable to H.B. Fuller of $51 million and adjusted EPS of $0.94 increased by 45% and 38%, respectively, compared with $35 million and $0.68 in the same period last year. Adjusted EBITDA of $122 million increased 21% compared with $101 million in the prior year.

“H.B. Fuller did an outstanding job supporting customers during the quarter, and we delivered another quarter of strong sales and earnings growth,” said Jim Owens, H.B. Fuller president and chief executive officer. “Despite considerable raw material and packaging shortages, H.B. Fuller was able to meet a sizeable increase in demand by leveraging our extensive global network and partnering with customers and suppliers. Raw material costs increased substantially in the second quarter, exacerbated by shortages and impacts from Storm Uri earlier this year. We have implemented significant price adjustments and delivered efficiencies through our streamlined global business unit structure and operational excellence programs. These actions are enabling us to seamlessly serve our customers, achieve our profit targets, and increase our debt paydown over last year’s level, in line with our target for $200 million of debt reduction in 2021. Our effective sourcing strategies, market-driven innovation and operational agility are supporting H.B. Fuller’s profitable business growth in the current supply-constrained environment. We continue to demonstrate the resiliency of our business, and our ability to grow, gain share and deliver value for shareholders.”

Other Financial Metrics

At the end of the second quarter of fiscal 2021, the company had cash and equivalents of $70 million and total debt equal to $1,712 million. This compares to cash and debt levels equal to $70 million and $1,928 million, respectively, at the end of the second quarter of 2020. Capital expenditures for the six-month period were $51 million compared with $55 million in the same period last year.

2021 Planning Assumptions

  • Based on current assumptions, full year 2021 revenue growth is anticipated to be in the low double-digits versus 2020.
  • The company expects raw material cost increases to exceed 10% on a full year basis versus 2020, with the most significant margin head winds expected in the third quarter. The company has implemented annualized price adjustments of $150 million effective March 1 through July 15 and is planning additional increases of $75 million in August and September to offset higher raw material costs. The company is prepared to implement further increases as necessary.
  • Given these assumptions, the company’s prior outlook for full year adjusted EBITDA in the range of $455 million to $475 million remains unchanged. This reflects adjusted EBTIDA growth of 12% to 17% versus 2020, which is supported by share gains, on-going recovery in global industrial production, pricing actions balancing higher input costs, and benefits from the company’s operational improvement projects.

Conference Call

The company will hold a conference call on June 24, 2021, at 9:30 a.m. CDT (10:30 a.m. EDT) 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 audio software. A telephone replay of the conference call will be available from 12:30 p.m. CDT on June 24, 2021 through July 1, 2021. To access the telephone replay dial (800) 585-8367 or (416) 621-4642 and enter Conference ID: 9378807.

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 2021 Planning Assumptions, 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 2020 net revenue of $2.8 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

 

Percent of

 

Three Months
Ended

 

Percent of

 

 

May 29, 2021

 

Net Revenue

 

May 30, 2020

 

Net Revenue

Net revenue

 

$

827,873

 

 

 

100.0

%

 

$

674,602

 

 

 

100.0

%

Cost of sales

 

 

(610,323

)

 

 

(73.7

)%

 

 

(489,701

)

 

 

(72.6

)%

Gross profit

 

 

217,550

 

 

 

26.3

%

 

 

184,901

 

 

 

27.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

(148,409

)

 

 

(17.9

)%

 

 

(127,998

)

 

 

(19.0

)%

Other income, net

 

 

11,879

 

 

 

1.4

%

 

 

3,049

 

 

 

0.5

%

Interest expense

 

 

(19,942

)

 

 

(2.4

)%

 

 

(21,644

)

 

 

(3.2

)%

Interest income

 

 

2,530

 

 

 

0.3

%

 

 

2,898

 

 

 

0.4

%

Income before income taxes and income from equity method investments

 

 

63,608

 

 

 

7.7

%

 

 

41,206

 

 

 

6.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

(16,660

)

 

 

(2.0

)%

 

 

(11,471

)

 

 

(1.7

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from equity method investments

 

 

2,176

 

 

 

0.3

%

 

 

1,893

 

 

 

0.3

%

Net income including non-controlling interest

 

 

49,124

 

 

 

5.9

%

 

 

31,628

 

 

 

4.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interest

 

 

(22

)

 

 

(0.0

)%

 

 

(15

)

 

 

(0.0

)%

Net income attributable to H.B. Fuller

 

$

49,102

 

 

 

5.9

%

 

$

31,613

 

 

 

4.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income per common share attributable to H.B. Fuller

 

$

0.93

 

 

 

 

 

 

$

0.61

 

 

 

 

 

Diluted income per common share attributable to H.B. Fuller

 

$

0.90

 

 

 

 

 

 

$

0.61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

52,839

 

 

 

 

 

 

 

51,420

 

 

 

 

 

Diluted

 

 

54,294

 

 

 

 

 

 

 

52,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

                   

 

 

May 29, 2021

 

 

November 28, 2020

 

 

May 30, 2020

 

Cash & cash equivalents

 

$

69,597

 

 

$

100,534

 

 

$

70,346

 

Trade accounts receivable, net

 

 

583,270

 

 

 

514,916

 

 

 

448,126

 

Inventories

 

 

427,835

 

 

 

323,213

 

 

 

388,698

 

Trade payables

 

 

433,515

 

 

 

316,460

 

 

 

319,616

 

Total assets

 

 

4,266,927

 

 

 

4,036,704

 

 

 

3,979,060

 

Total debt

 

 

1,712,410

 

 

 

1,773,910

 

 

 

1,928,055

 
 

H.B. FULLER COMPANY AND SUBSIDIARIES

CONSOLIDATED FINANCIAL INFORMATION

In thousands, except per share amounts (unaudited)

                 

 

 

Six Months
Ended

 

Percent of

 

Six Months
Ended

 

Percent of

 

 

May 29, 2021

 

Net Revenue

 

May 30, 2020

 

Net Revenue

Net revenue

 

$

1,553,777

 

 

 

100.0

%

 

$

1,321,166

 

 

 

100.0

%

Cost of sales

 

 

(1,143,863

)

 

 

(73.6

)%

 

 

(966,003

)

 

 

(73.1

)%

Gross profit

 

 

409,914

 

 

 

26.4

%

 

 

355,163

 

 

 

26.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

(292,423

)

 

 

(18.8

)%

 

 

(269,507

)

 

 

(20.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income, net

 

 

19,748

 

 

 

1.3

%

 

 

8,018

 

 

 

0.6

%

Interest expense

 

 

(40,303

)

 

 

(2.6

)%

 

 

(44,401

)

 

 

(3.4

)%

Interest income

 

 

5,189

 

 

 

0.3

%

 

 

5,816

 

 

 

0.4

%

Income before income taxes and income from equity method investments

 

 

102,125

 

 

 

6.6

%

 

 

55,089

 

 

 

4.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

(27,267

)

 

 

(1.8

)%

 

 

(17,082

)

 

 

(1.3

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from equity method investments

 

 

4,072

 

 

 

0.3

%

 

 

3,527

 

 

 

0.3

%

Net income including non-controlling interest

 

 

78,930

 

 

 

5.1

%

 

 

41,534

 

 

 

3.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interest

 

 

(37

)

 

 

(0.0

)%

 

 

(26

)

 

 

(0.0

)%

Net income attributable to H.B. Fuller

 

$

78,893

 

 

 

5.1

%

 

$

41,508

 

 

 

3.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income per common share attributable to H.B. Fuller

 

$

1.50

 

 

 

 

 

 

$

0.80

 

 

 

 

 

Diluted income per common share attributable to H.B. Fuller

 

$

1.47

 

 

 

 

 

 

$

0.79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

52,666

 

 

 

 

 

 

 

51,874

 

 

 

 

 

Diluted

 

 

53,817

 

 

 

 

 

 

 

52,305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.330

 

 

 

 

 

 

$

0.323

 

 

 

 

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

         

 

 

Three Months Ended

 

Six Months Ended

 

 

May 29,

 

May 30,

 

May 29,

 

May 30,

 

 

2021

 

2020

 

2021

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to H.B. Fuller

 

$

49,102

 

 

$

31,613

 

 

$

78,893

 

 

$

41,508

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition project costs

 

 

1,302

 

 

 

(1,725

)

 

 

1,376

 

 

 

(1,512

)

Organizational realignment 1

 

 

2,307

 

 

 

2,113

 

 

 

5,942

 

 

 

4,978

 

Royal restructuring and integration 2

 

 

1,239

 

 

 

2,603

 

 

 

2,521

 

 

 

5,589

 

Project One

 

 

1,959

 

 

 

1,165

 

 

 

4,164

 

 

 

2,540

 

Other 3

 

 

(3,857

)

 

 

598

 

 

 

(3,812

)

 

 

1,036

 

Discrete tax items

 

 

(600

)

 

 

45

 

 

 

(558

)

 

 

1,959

 

Income tax effect on adjustments 4

 

 

(594

)

 

 

(1,266

)

 

 

(2,613

)

 

 

(3,162

)

Adjusted net income attributable to H.B. Fuller 5

 

 

50,858

 

 

 

35,146

 

 

 

85,913

 

 

 

52,936

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

19,965

 

 

 

21,670

 

 

 

40,357

 

 

 

44,431

 

Interest income

 

 

(2,530

)

 

 

(2,898

)

 

 

(5,189

)

 

 

(5,816

)

Income taxes

 

 

17,854

 

 

 

12,692

 

 

 

30,437

 

 

 

18,284

 

Depreciation and Amortization expense 6

 

 

35,389

 

 

 

34,009

 

 

 

70,891

 

 

 

68,561

 

Adjusted EBITDA 5

 

 

121,536

 

 

 

100,619

 

 

 

222,409

 

 

 

178,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Shares

 

 

54,294

 

 

 

52,029

 

 

 

53,817

 

 

 

52,305

 

Adjusted diluted income per common share attributable to

H.B. Fuller 5

 

$

0.94

 

 

$

0.68

 

 

$

1.60

 

 

$

1.01

 

Revenue

 

$

827,873

 

 

$

674,602

 

 

$

1,553,777

 

 

$

1,321,166

 

Adjusted EBITDA margin 5

 

 

14.7

%

 

 

14.9

%

 

 

14.3

%

 

 

13.5

%

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 Three and six months ended May 29, 2021 includes one-time, non-cash gains related to a transactional tax legal settlement in Brazil and a legal entity merger.

4 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.

5 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.

6 Depreciation and amortization expense added back for EBITDA is adjusted for amounts already included in Adjusted net income attributable to H.B. Fuller totaling ($507) and ($63) for the three months ended May 29, 2021 and May 30, 2020, respectively and ($734) and ($96) for the six months ended May 29, 2021 and May 30, 2020, respectively.

 

H.B. FULLER COMPANY AND SUBSIDIARIES

SEGMENT FINANCIAL INFORMATION

In thousands (unaudited)

             

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

May 29,

 

 

May 30,

 

 

May 29,

 

 

May 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hygiene, Health and Consumable Adhesives

 

$

364,814

 

 

$

344,673

 

 

$

700,482

 

 

$

657,185

 

Engineering Adhesives

 

 

345,373

 

 

 

236,063

 

 

 

658,037

 

 

 

484,958

 

Construction Adhesives

 

 

117,686

 

 

 

93,866

 

 

 

195,258

 

 

 

179,023

 

Corporate unallocated

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total H.B. Fuller

 

$

827,873

 

 

$

674,602

 

 

$

1,553,777

 

 

$

1,321,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Operating Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hygiene, Health and Consumable Adhesives

 

$

38,929

 

 

$

35,009

 

 

$

68,840

 

 

$

57,673

 

Engineering Adhesives

 

 

32,075

 

 

 

20,149

 

 

 

62,493

 

 

 

35,514

 

Construction Adhesives

 

 

6,338

 

 

 

6,527

 

 

 

1,635

 

 

 

5,152

 

Corporate unallocated

 

 

(8,201

)

 

 

(4,782

)

 

 

(15,477

)

 

 

(12,683

)

Total H.B. Fuller

 

$

69,141

 

 

$

56,903

 

 

$

117,491

 

 

$

85,656

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hygiene, Health and Consumable Adhesives

 

$

53,569

 

 

$

48,321

 

 

$

98,175

 

 

$

84,217

 

Engineering Adhesives

 

 

49,864

 

 

 

35,172

 

 

 

98,032

 

 

 

66,087

 

Construction Adhesives

 

 

17,252

 

 

 

16,626

 

 

 

23,539

 

 

 

25,499

 

Corporate unallocated

 

 

851

 

 

 

500

 

 

 

2,663

 

 

 

2,593

 

Total H.B. Fuller

 

$

121,536

 

 

$

100,619

 

 

$

222,409

 

 

$

178,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA Margin 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hygiene, Health and Consumable Adhesives

 

 

14.7

%

 

 

14.0

%

 

 

14.0

%

 

 

12.8

%

Engineering Adhesives

 

 

14.4

%

 

 

14.9

%

 

 

14.9

%

 

 

13.6

%

Construction Adhesives

 

 

14.7

%

 

 

17.7

%

 

 

12.1

%

 

 

14.2

%

Corporate unallocated

 

NMP

 

 

NMP

 

 

NMP

 

 

NMP

 

Total H.B. Fuller

 

 

14.7

%

 

 

14.9

%

 

 

14.3

%

 

 

13.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NMP = non-meaningful percentage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

May 29,

 

May 30,

 

May 29,

 

May 30,

 

 

2021

 

2020

 

2021

 

2020

Income before income taxes and income from equity method investments

 

$

63,608

 

 

$

41,206

 

 

$

102,125

 

 

$

55,089

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition project costs

 

 

1,302

 

 

 

(1,725

)

 

 

1,376

 

 

 

(1,512

)

Organizational realignment

 

 

2,307

 

 

 

2,113

 

 

 

5,942

 

 

 

4,978

 

Royal restructuring and integration

 

 

1,239

 

 

 

2,603

 

 

 

2,521

 

 

 

5,589

 

Project One

 

 

1,959

 

 

 

1,165

 

 

 

4,164

 

 

 

2,540

 

Other 3

 

 

(3,857

)

 

 

598

 

 

 

(3,812

)

 

 

1,036

 

Adjusted income before income taxes and income from equity method investments 7

 

$

66,558

 

 

$

45,960

 

 

$

112,316

 

 

$

67,720

 
 

7 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

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

         

 

 

Three Months Ended

 

Six Months Ended

 

 

May 29,

 

May 30,

 

May 29,

 

May 30,

 

 

2021

 

2020

 

2021

 

2020

Income Taxes

 

$

(16,660

)

 

$

(11,471

)

 

$

(27,267

)

 

$

(17,082

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition project costs

 

 

(262

)

 

 

459

 

 

 

(283

)

 

 

514

 

Organizational realignment

 

 

(465

)

 

 

(562

)

 

 

(1,478

)

 

 

177

 

Royal restructuring and integration

 

 

(249

)

 

 

(693

)

 

 

(606

)

 

 

71

 

Project One

 

 

(395

)

 

 

(310

)

 

 

(1,009

)

 

 

42

 

Other

 

 

177

 

 

 

(115

)

 

 

206

 

 

 

(2,006

)

Adjusted income taxes 8

 

$

(17,854

)

 

$

(12,692

)

 

$

(30,437

)

 

$

(18,284

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted income before income taxes and income from equity method investments

 

$

66,558

 

 

$

45,960

 

 

$

112,316

 

 

$

67,720

 

Adjusted effective income tax rate 8

 

 

26.8

%

 

 

27.6

%

 

 

27.1

%

 

 

27.0

%

 

8 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

 

Six Months Ended

 

 

May 29,

 

May 30,

 

May 29,

 

May 30,

 

 

2021

 

2020

 

2021

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

827,873

 

 

$

674,602

 

 

$

1,553,777

 

 

$

1,321,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

217,550

 

 

$

184,901

 

 

$

409,914

 

 

$

355,163

 

Gross profit margin

 

 

26.3

%

 

 

27.4

%

 

 

26.4

%

 

 

26.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition project costs

 

 

63

 

 

 

-

 

 

 

63

 

 

 

-

 

Organizational realignment

 

 

544

 

 

 

70

 

 

 

793

 

 

 

151

 

Royal restructuring and integration

 

 

578

 

 

 

697

 

 

 

1,319

 

 

 

1,598

 

Project ONE

 

 

(725

)

 

 

-

 

 

 

-

 

 

 

-

 

Other

 

 

1,378

 

 

 

981

 

 

 

1,386

 

 

 

991

 

Adjusted gross profit 9

 

$

219,388

 

 

$

186,649

 

 

$

413,475

 

 

$

357,903

 

Adjusted gross profit margin 9

 

 

26.5

%

 

 

27.7

%

 

 

26.6

%

 

 

27.1

%

9 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

 

Six Months Ended

 

 

May 29,

 

May 30,

 

May 29,

 

May 30,

 

 

2021

 

2020

 

2021

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

$

(148,409

)

 

$

(127,998

)

 

$

(292,423

)

 

$

(269,507

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition project costs

 

 

1,239

 

 

 

(1,725

)

 

 

1,313

 

 

 

(1,512

)

Organizational realignment

 

 

1,818

 

 

 

2,042

 

 

 

5,205

 

 

 

4,826

 

Royal restructuring and integration

 

 

683

 

 

 

1,932

 

 

 

1,255

 

 

 

4,043

 

Project ONE

 

 

2,684

 

 

 

1,166

 

 

 

4,164

 

 

 

2,541

 

Other

 

 

(59

)

 

 

(382

)

 

 

(23

)

 

 

45

 

Adjusted selling, general and administrative expenses 10

 

$

(142,044

)

 

$

(124,965

)

 

$

(280,509

)

 

$

(259,564

)

 

10 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

May 29, 2021

 

Adhesives

 

 

Adhesives

 

 

Adhesives

 

 

Total

 

 

Unallocated

 

 

Consolidated

Net income attributable to H.B. Fuller

 

$

42,197

 

 

$

34,584

 

 

$

8,515

 

 

$

85,296

 

 

$

(36,194

)

 

$

49,102

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition project costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,302

 

 

 

1,302

 

Organizational realignment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,307

 

 

 

2,307

 

Royal Restructuring

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,239

 

 

 

1,239

 

Project One

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,959

 

 

 

1,959

 

Other 3

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,857

)

 

 

(3,857

)

Discrete tax items

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(600

)

 

 

(600

)

Income tax effect on adjustments 4

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(594

)

 

 

(594

)

Adjusted net income attributable to H.B. Fuller 5

 

 

42,197

 

 

 

34,584

 

 

 

8,515

 

 

 

85,296

 

 

 

(34,438

)

 

 

50,858

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

19,965

 

 

 

19,965

 

Interest income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,530

)

 

 

(2,530

)

Income taxes

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

17,854

 

 

 

17,854

 

Depreciation and amortization expense

 

 

11,372

 

 

 

15,280

 

 

 

8,737

 

 

 

35,389

 

 

 

-

 

 

 

35,389

 

Adjusted EBITDA 5

 

$

53,569

 

 

$

49,864

 

 

$

17,252

 

 

$

120,685

 

 

$

851

 

 

$

121,536

 

Revenue

 

$

364,814

 

 

$

345,373

 

 

$

117,686

 

 

$

827,873

 

 

 

-

 

 

$

827,873

 

Adjusted EBITDA Margin 5

 

 

14.7

%

 

 

14.4

%

 

 

14.7

%

 

 

14.6

%

 

NMP

 

 

 

14.7

%

 

 

Hygiene, Health

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended:

 

and Consumable

 

 

Engineering

 

 

Construction

 

 

 

 

 

 

Corporate

 

 

H.B. Fuller

May 29, 2021

 

Adhesives

 

 

Adhesives

 

 

Adhesives

 

 

Total

 

 

Unallocated

 

 

Consolidated

Net income attributable to H.B. Fuller

 

$

75,367

 

 

$

67,500

 

 

$

5,988

 

 

$

148,855

 

 

$

(69,962

)

 

$

78,893

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition project costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,376

 

 

 

1,376

 

Organizational realignment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,942

 

 

 

5,942

 

Royal Restructuring

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,521

 

 

 

2,521

 

Project One

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,164

 

 

 

4,164

 

Other 3

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,812

)

 

 

(3,812

)

Discrete tax items

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(558

)

 

 

(558

)

Income tax effect on adjustments 4

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,613

)

 

 

(2,613

)

Adjusted net income attributable to H.B. Fuller 5

 

 

75,367

 

 

 

67,500

 

 

 

5,988

 

 

 

148,855

 

 

 

(62,942

)

 

 

85,913

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

40,357

 

 

 

40,357

 

Interest income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(5,189

)

 

 

(5,189

)

Income taxes

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

30,437

 

 

 

30,437

 

Depreciation and amortization expense

 

 

22,808

 

 

 

30,532

 

 

 

17,551

 

 

 

70,891

 

 

 

-

 

 

 

70,891

 

Adjusted EBITDA 5

 

$

98,175

 

 

$

98,032

 

 

$

23,539

 

 

$

219,746

 

 

$

2,663

 

 

$

222,409

 

Revenue

 

 

700,482

 

 

 

658,037

 

 

 

195,258

 

 

 

1,553,777

 

 

 

-

 

 

 

1,553,777

 

Adjusted EBITDA Margin 5

 

 

14.0

%

 

 

14.9

%

 

 

12.1

%

 

 

14.1

%

 

NMP

 

 

 

14.3

%

 

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

May 30, 2020

 

Adhesives

 

 

Adhesives

 

 

Adhesives

 

 

Total

 

 

Unallocated

 

Consolidated

Net income attributable to H.B. Fuller

 

$

36,804

 

 

$

21,598

 

 

$

7,708

 

 

$

66,110

 

 

$

(34,497

)

 

$

31,613

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition project costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,725

)

 

 

(1,725

)

Organizational realignment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,113

 

 

 

2,113

 

Royal Restructuring

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,603

 

 

 

2,603

 

Project One

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,165

 

 

 

1,165

 

Other

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

598

 

 

 

598

 

Discrete tax items

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

45

 

 

 

45

 

Income tax effect on adjustments 4

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,266

)

 

 

(1,266

)

Adjusted net income attributable to H.B. Fuller 5

 

 

36,804

 

 

 

21,598

 

 

 

7,708

 

 

 

66,110

 

 

 

(30,964

)

 

 

35,146

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

21,670

 

 

 

21,670

 

Interest income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,898

)

 

 

(2,898

)

Income taxes

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

12,692

 

 

 

12,692

 

Depreciation and amortization expense

 

 

11,517

 

 

 

13,574

 

 

 

8,918

 

 

 

34,009

 

 

 

-

 

 

 

34,009

 

Adjusted EBITDA 5

 

$

48,321

 

 

$

35,172

 

 

$

16,626

 

 

$

100,119

 

 

$

500

 

 

$

100,619

 

Revenue

 

$

344,673

 

 

$

236,063

 

 

$

93,866

 

 

$

674,602

 

 

 

-

 

 

$

674,602

 

Adjusted EBITDA Margin 5

 

 

14.0

%

 

 

14.9

%

 

 

17.7

%

 

 

14.8

%

 

NMP

 

 

 

14.9

%

 

 

 

Hygiene, Health

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended:

 

 

and Consumable

 

 

Engineering

 

 

Construction

 

 

 

 

 

 

Corporate

 

 

H.B. Fuller

 

May 30, 2020

 

 

Adhesives

 

 

Adhesives

 

 

Adhesives

 

 

Total

 

 

Unallocated

 

 

Consolidated

 

Net income attributable to H.B. Fuller

 

 

$

61,291

 

 

$

38,433

 

 

$

7,518

 

 

$

107,242

 

 

$

(65,734

)

 

$

41,508

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition project costs

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,512

)

 

 

(1,512

)

Organizational realignment

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,978

 

 

 

4,978

 

Royal Restructuring

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,589

 

 

 

5,589

 

Project One

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,540

 

 

 

2,540

 

Other

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,036

 

 

 

1,036

 

Discrete tax items

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,959

 

 

 

1,959

 

Income tax effect on adjustments 4

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,162

)

 

 

(3,162

)

Adjusted net income attributable to H.B. Fuller 5

 

 

 

61,291

 

 

 

38,433

 

 

 

7,518

 

 

 

107,242

 

 

 

(54,306

)

 

 

52,936

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

44,431

 

 

 

44,431

 

Interest income

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(5,816

)

 

 

(5,816

)

Income taxes

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

18,284

 

 

 

18,284

 

Depreciation and amortization expense

 

 

 

22,926

 

 

 

27,654

 

 

 

17,981

 

 

 

68,561

 

 

 

-

 

 

 

68,561

 

Adjusted EBITDA 5

 

 

$

84,217

 

 

$

66,087

 

 

$

25,499

 

 

$

175,803

 

 

$

2,593

 

 

$

178,396

 

Revenue

 

 

$

657,185

 

 

$

484,958

 

 

$

179,023

 

 

$

1,321,166

 

 

 

-

 

 

$

1,321,166

 

Adjusted EBITDA Margin 5

 

 

 

12.8

%

 

 

13.6

%

 

 

14.2

%

 

 

13.3

%

 

NMP

 

 

 

13.5

%

 

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)

(unaudited)

 

 

Three Months
Ended

 

Six Months
Ended

 

 

May 29, 2021

 

May 29, 2021

Price

 

 

1.4

%

 

 

0.7

%

Volume

 

 

17.4

%

 

 

14.0

%

Organic Growth (Decline) 11

 

 

18.8

%

 

 

14.7

%

M&A

 

 

0.0

%

 

 

0.0

%

F/X

 

 

3.9

%

 

 

2.8

%

Total H.B. Fuller Net Revenue Growth (Decline)

 

 

22.7

%

 

 

17.5

%

Revenue growth versus 2020

 

Three Months Ended

 

 

Six Months Ended

 

 

 

May 29, 2021

 

 

May 29, 2021

 

 

 

Net
Revenue

 

 

 

 

 

Organic
Growth
 11

 

Net
Revenue

 

 

 

Organic
Growth
 11

 

 

 

F/X and
M&A

 

 

 

F/X and
M&A

 

Hygiene, Health and Consumable Adhesives

 

 

5.8

%

 

 

2.5

%

 

 

3.3

%

 

 

6.6

%

 

 

1.2

%

 

 

5.4

%

Engineering Adhesives

 

 

46.3

%

 

 

6.6

%

 

 

39.7

%

 

 

35.7

%

 

 

5.5

%

 

 

30.2

%

Construction Adhesives

 

 

25.4

%

 

 

2.2

%

 

 

23.2

%

 

 

9.1

%

 

 

1.7

%

 

 

7.4

%

Total H.B. Fuller

 

 

22.7

%

 

 

3.9

%

 

 

18.8

%

 

 

17.5

%

 

 

2.8

%

 

 

14.7

%

 

Revenue growth versus 2019

 

Three Months Ended

 

 

 

May 29, 2021

 

 

 

 

 

 

 

 

 

 

 

Organic
Growth
 11

 

 

Net
Revenue

 

F/X and
M&A

 

Hygiene, Health and Consumable Adhesives

 

 

8.0

%

 

 

(2.3

)%

 

 

10.3

%

Engineering Adhesives

 

 

13.6

%

 

 

2.9

%

 

 

10.7

%

Construction Adhesives

 

 

5.3

%

 

 

1.1

%

 

 

4.2

%

Total H.B. Fuller

 

 

9.0

%

 

 

(0.5

)%

 

 

9.5

%

11 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.

H.B. FULLER COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET

In thousands, except share and per share amounts (unaudited)

 

 

May 29,

 

November 28,

 

 

2021

 

2020

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

69,597

 

 

$

100,534

 

Trade receivables (net of allowances of $11,486 and $12,905, as of May 29, 2021 and November 28, 2020, respectively)

 

 

583,270

 

 

 

514,916

 

Inventories

 

 

427,835

 

 

 

323,213

 

Other current assets

 

 

86,242

 

 

 

81,113

 

Total current assets

 

 

1,166,944

 

 

 

1,019,776

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

 

1,476,601

 

 

 

1,428,183

 

Accumulated depreciation

 

 

(795,025

)

 

 

(757,439

)

Property, plant and equipment, net

 

 

681,576

 

 

 

670,744

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

1,330,535

 

 

 

1,312,003

 

Other intangibles, net

 

 

732,760

 

 

 

755,968

 

Other assets

 

 

355,112

 

 

 

278,213

 

Total assets

 

$

4,266,927

 

 

$

4,036,704

 

 

 

 

 

 

 

 

 

 

Liabilities, non-controlling interest and total equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Notes payable

 

$

26,857

 

 

$

16,925

 

Trade payables

 

 

433,515

 

 

 

316,460

 

Accrued compensation

 

 

75,902

 

 

 

83,598

 

Income taxes payable

 

 

28,074

 

 

 

29,173

 

Other accrued expenses

 

 

87,324

 

 

 

83,976

 

Total current liabilities

 

 

651,672

 

 

 

530,132

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

1,685,553

 

 

 

1,756,985

 

Accrued pension liabilities

 

 

89,145

 

 

 

88,806

 

Other liabilities

 

 

277,345

 

 

 

278,919

 

Total liabilities

 

 

2,703,715

 

 

 

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 – 52,499,414 and 51,906,663, as of May 29, 2021 and November 28, 2020, respectively

 

 

52,499

 

 

 

51,907

 

Additional paid-in capital

 

 

190,243

 

 

 

157,867

 

Retained earnings

 

 

1,535,887

 

 

 

1,474,406

 

Accumulated other comprehensive loss

 

 

(215,997

)

 

 

(302,859

)

Total H.B. Fuller stockholders' equity

 

 

1,562,632

 

 

 

1,381,321

 

Non-controlling interest

 

 

580

 

 

 

541

 

Total equity

 

 

1,563,212

 

 

 

1,381,862

 

Total liabilities, non-controlling interest and total equity

 

$

4,266,927

 

 

$

4,036,704

 

H.B. FULLER COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

In thousands (unaudited)

 

 

Six Months Ended

 

 

May 29, 2021

 

May 30, 2020

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income including non-controlling interest

 

$

78,930

 

 

$

41,534

 

Adjustments to reconcile net income including non-controlling interest to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

35,976

 

 

 

33,198

 

Amortization

 

 

35,649

 

 

 

35,458

 

Deferred income taxes

 

 

(1,167

)

 

 

(10,412

)

Income from equity method investments, net of dividends received

 

 

(4,072

)

 

 

(3,527

)

Share-based compensation

 

 

12,486

 

 

 

9,236

 

Pension and other post-retirement benefit plan activity

 

 

(15,927

)

 

 

(2,993

)

Change in assets and liabilities, net of effects of acquisitions:

 

 

 

 

 

 

 

 

Trade receivables, net

 

 

(43,191)

 

 

 

33,867

 

Inventories

 

 

(100,358

)

 

 

(59,232

)

Other assets

 

 

(21,709

)

 

 

(13,070

)

Trade payables

 

 

115,488

 

 

 

42,182

 

Accrued compensation

 

 

(8,760

)

 

 

(21,587

)

Other accrued expenses

 

 

1,925

 

 

 

8,981

 

Income taxes payable

 

 

(1,513)

 

 

 

(2,728

)

Other liabilities

 

 

(28,980

)

 

 

24,705

 

Other

 

 

25,055

 

 

 

(7,199

)

Net cash provided by operating activities

 

 

79,832

 

 

 

108,413

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchased property, plant and equipment

 

 

(50,726

)

 

 

(54,533

)

Purchased businesses, net of cash acquired

 

 

(5,445

)

 

 

(9,500

)

Purchase of assets

 

 

-

 

 

 

(3,998

)

Proceeds from sale of property, plant and equipment

 

 

1,237

 

 

 

1,416

 

Cash payments related to government grant

 

 

(1,526

)

 

 

(2,331

)

Net cash used in investing activities

 

 

(56,460

)

 

 

(68,946

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Repayment of long-term debt

 

 

(68,000

)

 

 

(67,000

)

Net (payments) proceeds of notes payable

 

 

9,335

 

 

 

6,994

 

Dividends paid

 

 

(17,244

)

 

 

(16,577

)

Proceeds from stock options exercised

 

 

20,621

 

 

 

1,557

 

Repurchases of common stock

 

 

(2,628

)

 

 

(3,246

)

Net cash used in financing activities

 

 

(57,916

)

 

 

(78,272

)

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

3,607

 

 

 

(3,040

)

Net change in cash and cash equivalents

 

 

(30,937

)

 

 

(41,845

)

Cash and cash equivalents at beginning of period

 

 

100,534

 

 

 

112,191

 

Cash and cash equivalents at end of period

 

$

69,597

 

 

$

70,346

 

 

Barbara Doyle
Investor Relations contact
651-236-5023

Source: H.B. Fuller Company

Multimedia Files:

View all news