Upgrade to SI Premium - Free Trial

Quad Reports Fourth Quarter and Full-Year 2022 Results

February 21, 2023 4:30 PM

Full-Year Results Meet or Exceed Guidance Across All Metrics; Outperformance Exhibited by Net Sales Growth of 11% When Excluding Divestitures, and Reduction of Net Debt Leverage to 2.16x

SUSSEX, Wis.--(BUSINESS WIRE)-- Quad/Graphics, Inc. (NYSE: QUAD) (“Quad” or the “Company”), today reported results for the fourth quarter and full-year ended December 31, 2022.

Recent Highlights

Joel Quadracci, Chairman, President & CEO of Quad, said: “We delivered strong 2022 results, outperforming our top-line guidance with an 11% increase in Net Sales when excluding divestitures. These results reflect increased sales in all our offerings, including increases in pricing to partially offset inflationary costs, print segment share gains from both new and existing clients, as well as continued growth in our Agency Solutions offerings and international locations. Our strategy as a marketing experience, or MX, company is effective. Increasingly, brands and marketers recognize the unique value that only Quad can provide through our integrated marketing platform. They are engaging us for holistic, multichannel, through-the-line solutions that remove friction and speed the marketing process, while improving results.

“Throughout 2022, we navigated multiple challenges, including paper and supply chain disruptions, inflationary cost pressures and labor shortages. We worked thoughtfully and diligently to mitigate the impact of these external factors on our business while proactively managing client expectations. Of note, we reduced Net Debt by 47% over the past three years and have a strong balance sheet that allows us to continue to make strategic investments in our business, accelerate our competitive position and drive profitable long-term growth.

“While we continue to see growth in the Agency Solutions part of our business, economic uncertainty has prompted some clients to take a more conservative approach to the start of the year and pull back on their near-term print advertising spend. As always, we take a disciplined approach to managing all aspects of our business and will continue to align our cost structure to revenue opportunities. At the same time, we will aggressively push forward on our growth strategy as an MX company. This includes increased investment in our people, processes and technology, including enhancing our Agency Solutions offerings and bringing aboard experienced business development professionals who can sell into our critical growth verticals.

“We remain committed to creating a better, more purposeful and sustainable way forward for all our stakeholders. We will remain nimble and adjust as necessary to changing economic conditions, while looking ahead for growth opportunities as an MX company.”

Summary Results

Results for the fourth quarter ended December 31, 2022, include:

Results for the year ended December 31, 2022, include:

Financial Metric

2022 Results

2022 Guidance

Annual Net Sales Change (1)

11% growth

8% to 10% growth

Full-Year Adjusted EBITDA

$252 million

$235 million to $255 million

Free Cash Flow

$94 million

$70 million to $90 million

Capital Expenditures

$60 million

$55 million to $65 million

Year-End Debt Leverage Ratio

2.16x

Approximately 2.25x

(1) Annual Net Sales Change excludes the Net Sales impact from the divestiture of QuadExpress, which was sold on June 30, 2021.

2023 Guidance

The Company’s full-year 2023 financial guidance is as follows:

Financial Metric

2023 Guidance

Annual Net Sales Change

0% to 5% decline

Full-Year Adjusted EBITDA

$210 million to $250 million

Free Cash Flow

$50 million to $90 million

Capital Expenditures

$65 million to $75 million

Year-End Debt Leverage Ratio (1)

Approximately 2.0x

(1) Debt Leverage Ratio is calculated at the midpoint of the Adjusted EBITDA guidance.

Tony Staniak, CFO of Quad, said: “We ended 2022 strong and exceeded our guidance ranges by delivering 11% Net Sales growth in 2022, excluding divestitures, and generating Free Cash Flow of $94 million to reduce Net Debt Leverage to 2.16x. As we look forward, in 2023 we anticipate continued growth in our Agency Solutions offerings; however, with economic uncertainty, we expect the decrease in Net Sales and Adjusted EBITDA from lower print volumes will exceed the benefits from ongoing Agency growth. We are a strong Free Cash Flow generator and we plan to continue using our Free Cash Flow to reduce debt and achieve Net Debt Leverage of 2.0x by the end of 2023, at the low end of our long-term desired range of 2.0x-2.5x. By the end of 2023, we expect to have paid off $564 million of debt, which would be a 55% debt reduction, since January 1, 2020. This significant progress will enable us to continue to invest in our growth as a marketing experience company and seek opportunities to return capital to shareholders, while ensuring Quad’s continued financial strength.”

Quarterly Conference Call

Quad will hold a conference call at 10 a.m. ET on Wednesday, February 22, to discuss fourth quarter and full-year 2022 results. As part of the conference call, Quad will conduct a question-and-answer session. Investors are invited to email their questions in advance to [email protected].

Participants can pre-register for the webcast by navigating to https://dpregister.com/sreg/10174410/f584df1a04. Participants will be given a unique PIN to gain immediate access to the call on February 22, bypassing the live operator. Participants may pre-register at any time, including up to and after the call start time.

Alternatively, participants without internet access may dial in on the day of the call as follows:

An audio replay of the call will be posted on the Investors section of Quad’s website shortly after the conference call ends. In addition, telephone playback will also be available until March 22, 2023, accessible as follows:

Forward-Looking Statements

This press release contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements regarding, among other things, our current expectations about the Company’s future results, financial condition, sales, earnings, free cash flow, margins, objectives, goals, strategies, beliefs, intentions, plans, estimates, prospects, projections and outlook of the Company and can generally be identified by the use of words or phrases such as “may,” “will,” “expect,” “intend,” “estimate,” “anticipate,” “plan,” “foresee,” “project,” “believe,” “continue” or the negatives of these terms, variations on them and other similar expressions. These forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause actual results to be materially different from those expressed in or implied by such forward-looking statements. Forward-looking statements are based largely on the Company’s expectations and judgments and are subject to a number of risks and uncertainties, many of which are unforeseeable and beyond our control.

The factors that could cause actual results to materially differ include, among others: the impact of decreasing demand for printed materials and significant overcapacity in a highly competitive environment creates downward pricing pressures and potential under-utilization of assets; the impact of fluctuations in costs (including labor and labor-related costs, energy costs, freight rates and raw materials, including paper and the materials to manufacture ink) and the impact of fluctuations in the availability of raw materials, including paper, parts for equipment and the materials to manufacture ink; the impact macroeconomic conditions, including inflation, rising interest rates and recessionary concerns, as well as ongoing supply chain challenges, labor availability and cost pressures, distribution challenges and the COVID-19 pandemic, have had, and may continue to have, on the Company’s business, financial condition, cash flows and results of operations (including future uncertain impacts); the impact of increased business complexity as a result of the Company’s transformation to a marketing experience company; the inability of the Company to reduce costs and improve operating efficiency rapidly enough to meet market conditions; the impact of changes in postal rates, service levels or regulations, including delivery delays; the failure to attract and retain qualified talent across the enterprise; the impact of a data-breach of sensitive information, ransomware attack or other cyber incident on the Company; the fragility and decline in overall distribution channels; the impact of digital media and similar technological changes, including digital substitution by consumers; the impact negative publicity could have on our business and brand reputation; the failure of clients to perform under contracts or to renew contracts with clients on favorable terms or at all; the impact of risks associated with the operations outside of the United States, including trade restrictions, currency fluctuations, the global economy, costs incurred or reputational damage suffered due to improper conduct of its employees, contractors or agents, and geopolitical events like war and terrorism; the COVID-19 pandemic continues to negatively affect the Company’s business, financial condition, cash flows, results of operations, supply chain and raw materials availability, as well as client demand (including future uncertain impacts); the failure to successfully identify, manage, complete and integrate acquisitions, investment opportunities or other significant transactions, as well as the successful identification and execution of strategic divestitures; significant investments may be needed to maintain the Company’s platforms, processes, systems, client and product technology, marketing and talent, and to remain technologically and economically competitive; the impact of the various restrictive covenants in the Company’s debt facilities on the Company’s ability to operate its business, as well as the uncertain negative impacts macroeconomic conditions may have on the Company’s ability to continue to be in compliance with these restrictive covenants; the impact of an other than temporary decline in operating results and enterprise value that could lead to non-cash impairment charges due to the impairment of property, plant and equipment and other intangible assets; the impact of regulatory matters and legislative developments or changes in laws, including changes in cyber-security, privacy and environmental laws; the impact on the holders of Quad’s class A common stock of a limited active market for such shares and the inability to independently elect directors or control decisions due to the voting power of the class B common stock; and the other risk factors identified in the Company’s most recent Annual Report on Form 10-K, which may be amended or supplemented by subsequent Quarterly Reports on Form 10-Q or other reports filed with the Securities and Exchange Commission.

Except to the extent required by the federal securities laws, the Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

This press release contains financial measures not prepared in accordance with generally accepted accounting principles (referred to as Non-GAAP), specifically Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Net Debt, Debt Leverage Ratio and Adjusted Diluted Earnings Per Share. Adjusted EBITDA is defined as net earnings (loss) excluding interest expense, income tax expense, depreciation and amortization, restructuring, impairment and transaction-related charges, gains from sale and leaseback, loss on debt extinguishment, equity in earnings of unconsolidated entity, and the Adjusted EBITDA for unconsolidated equity method investments (calculated in a consistent manner with the calculation for Quad). Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by net sales. Free Cash Flow is defined as net cash provided by operating activities less purchases of property, plant and equipment. Debt Leverage Ratio is defined as total debt and finance lease obligations less cash and cash equivalents (Net Debt) divided by the last twelve months of Adjusted EBITDA. Adjusted Diluted Earnings Per Share is defined as earnings (loss) before income taxes and equity in earnings of unconsolidated entity excluding restructuring, impairment and transaction-related charges, gains from sale and leaseback, loss on debt extinguishment and adjusted for income tax expense at a normalized tax rate, divided by diluted weighted average number of common shares outstanding.

The Company believes that these Non-GAAP measures, when presented in conjunction with comparable GAAP measures, provide additional information for evaluating Quad’s performance and are important measures by which Quad’s management assesses the profitability and liquidity of its business. These Non-GAAP measures should be considered in addition to, not as a substitute for or superior to, net earnings (loss) as a measure of operating performance or to cash flows provided by operating activities as a measure of liquidity. These Non-GAAP measures may be different than Non-GAAP financial measures used by other companies. Reconciliation to the GAAP equivalent of these Non-GAAP measures are contained in tabular form on the attached unaudited financial statements.

About Quad

Quad (NYSE: QUAD) is a global marketing experience company that gives brands a more streamlined, impactful, flexible and frictionless way to go to market and reach consumers. Quad’s strategic priorities are powered by three key competitive advantages that include integrated marketing platform excellence, ongoing innovation, and culture and social purpose. The company’s integrated marketing platform is powered by a set of core specialties including strategy and consulting, data and analytics, technology solutions, media services, creative and content solutions, and managed services.

Serving more than 2,900 clients, Quad has approximately 15,000 people working in 14 countries around the world.

Please visit quad.com for more information.

QUAD/GRAPHICS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

For the Three Months Ended December 31, 2022 and 2021

(in millions, except per share data)

(UNAUDITED)

Three Months Ended December 31,

2022

2021

Net sales

$

885.2

$

854.6

Cost of sales

707.6

701.8

Selling, general and administrative expenses

101.8

96.7

Depreciation and amortization

34.7

38.0

Restructuring, impairment and transaction-related charges

32.4

22.3

Total operating expenses

876.5

858.8

Operating income (loss)

8.7

(4.2

)

Interest expense

16.1

14.5

Net pension income

(3.1

)

(3.5

)

Loss on debt extinguishment

0.7

Loss before income taxes and equity in earnings of unconsolidated entity

(4.3

)

(15.9

)

Income tax expense

4.4

5.4

Loss before equity in earnings of unconsolidated entity

(8.7

)

(21.3

)

Equity in earnings of unconsolidated entity

(0.2

)

Net loss

$

(8.7

)

$

(21.1

)

Loss per share

Basic and diluted

$

(0.18

)

$

(0.41

)

Weighted average number of common shares outstanding

Basic and diluted

49.1

51.3

QUAD/GRAPHICS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

For the Years Ended December 31, 2022 and 2021

(in millions, except per share data)

(UNAUDITED)

Year Ended December 31,

2022

2021

Net sales

$

3,217.0

$

2,960.4

Cost of sales

2,618.8

2,389.9

Selling, general and administrative expenses

358.6

326.0

Gains from sale and leaseback

(24.5

)

Depreciation and amortization

141.3

157.3

Restructuring, impairment and transaction-related charges

44.8

18.9

Total operating expenses

3,163.5

2,867.6

Operating income

53.5

92.8

Interest expense

48.4

59.6

Net pension income

(12.6

)

(14.5

)

Loss on debt extinguishment

0.7

Earnings before income taxes and equity in earnings of unconsolidated entity

17.7

47.0

Income tax expense

8.4

9.5

Earnings before equity in earnings of unconsolidated entity

9.3

37.5

Equity in earnings of unconsolidated entity

(0.3

)

Net earnings

$

9.3

$

37.8

Earnings per share

Basic

$

0.18

$

0.74

Diluted

$

0.18

$

0.71

Weighted average number of common shares outstanding

Basic

50.7

51.3

Diluted

52.5

53.0

QUAD/GRAPHICS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

As of December 31, 2022 and 2021

(in millions)

(UNAUDITED)

December 31, 2022

December 31, 2021

ASSETS

Cash and cash equivalents

$

25.2

$

179.9

Receivables, less allowances for credit losses

372.6

362.0

Inventories

260.7

226.2

Prepaid expenses and other current assets

46.0

41.0

Total current assets

704.5

809.1

Property, plant and equipment—net

672.1

727.0

Operating lease right-of-use assets—net

111.1

125.7

Goodwill

86.4

86.4

Other intangible assets—net

46.9

75.3

Other long-term assets

80.8

66.5

Total assets

$

1,701.8

$

1,890.0

LIABILITIES AND SHAREHOLDERS’ EQUITY

Accounts payable

$

456.6

$

367.3

Other current liabilities

249.1

314.3

Short-term debt and current portion of long-term debt

61.1

245.6

Current portion of finance lease obligations

0.8

1.8

Current portion of operating lease obligations

27.8

28.1

Total current liabilities

795.4

957.1

Long-term debt

506.7

554.9

Finance lease obligations

1.6

1.4

Operating lease obligations

87.1

99.8

Deferred income taxes

9.3

11.9

Other long-term liabilities

128.8

128.1

Total liabilities

1,528.9

1,753.2

Shareholders’ Equity

Preferred stock

Common stock

1.4

1.4

Additional paid-in capital

841.8

839.3

Treasury stock, at cost

(23.5

)

(14.9

)

Accumulated deficit

(518.5

)

(527.8

)

Accumulated other comprehensive loss

(128.3

)

(161.2

)

Total shareholders’ equity

172.9

136.8

Total liabilities and shareholders’ equity

$

1,701.8

$

1,890.0

QUAD/GRAPHICS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Years Ended December 31, 2022 and 2021

(in millions)

(UNAUDITED)

Year Ended December 31,

2022

2021

OPERATING ACTIVITIES

Net earnings

$

9.3

$

37.8

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

Depreciation and amortization

141.3

157.3

Impairment charges

2.2

34.9

Stock-based compensation

6.0

6.2

Gain on the sale or disposal of property, plant and equipment

(2.3

)

(49.0

)

(Gain) loss on the sale of a business

23.1

(20.9

)

Gain from a property insurance claim

(13.4

)

Deferred income taxes

2.4

5.3

Other non-cash adjustments to net earnings

2.2

1.6

Changes in operating assets and liabilities - net of acquisitions and divestitures

(29.6

)

(23.3

)

Net cash provided by operating activities

154.6

136.5

INVESTING ACTIVITIES

Purchases of property, plant and equipment

(60.3

)

(50.0

)

Cost investment in unconsolidated entities

(3.3

)

(1.4

)

Proceeds from the sale of property, plant and equipment

4.6

126.3

Proceeds from the sale of a business

39.7

Proceeds from a property insurance claim

15.0

Acquisition of a business

(2.6

)

Other investing activities

1.1

(0.2

)

Net cash (used in) provided by investing activities

(60.5

)

129.4

FINANCING ACTIVITIES

Payments of current and long-term debt

(235.9

)

(139.5

)

Payments of finance lease obligations

(2.1

)

(3.0

)

Borrowings on revolving credit facilities

995.7

445.1

Payments on revolving credit facilities

(995.0

)

(440.5

)

Proceeds from issuance of long-term debt

3.1

15.9

Payments of debt issuance costs and financing fees

(5.9

)

Change in ownership of noncontrolling interests

(1.9

)

Purchases of treasury stock

(10.0

)

Equity awards redeemed to pay employees’ tax obligations

(2.5

)

(1.1

)

Payment of cash dividends

(1.4

)

(1.4

)

Other financing activities

(0.6

)

(8.6

)

Net cash used in financing activities

(248.7

)

(140.9

)

Effect of exchange rates on cash and cash equivalents

(0.1

)

(0.3

)

Net increase (decrease) in cash and cash equivalents

(154.7

)

124.7

Cash and cash equivalents at beginning of year

179.9

55.2

Cash and cash equivalents at end of year

$

25.2

$

179.9

QUAD/GRAPHICS, INC.

SEGMENT FINANCIAL INFORMATION

For the Three Months and Years Ended December 31, 2022 and 2021

(in millions)

(UNAUDITED)

Net Sales

Operating

Income (Loss)

Restructuring,

Impairment and

Transaction-Related

Charges (1)

Three months ended December 31, 2022

United States Print and Related Services

$

781.1

$

43.3

$

5.0

International

104.1

(20.0

)

26.2

Total operating segments

885.2

23.3

31.2

Corporate

(14.6

)

1.2

Total

$

885.2

$

8.7

$

32.4

Three months ended December 31, 2021

United States Print and Related Services

$

758.8

$

38.7

$

(8.4

)

International

95.8

(24.2

)

29.5

Total operating segments

854.6

14.5

21.1

Corporate

(18.7

)

1.2

Total

$

854.6

$

(4.2

)

$

22.3

Year ended December 31, 2022

United States Print and Related Services

$

2,794.7

$

108.3

$

12.1

International

422.3

(4.5

)

30.7

Total operating segments

3,217.0

103.8

42.8

Corporate

(50.3

)

2.0

Total

$

3,217.0

$

53.5

$

44.8

Year ended December 31, 2021

United States Print and Related Services

$

2,628.6

$

163.1

$

(14.5

)

International

331.8

(16.1

)

31.3

Total operating segments

2,960.4

147.0

16.8

Corporate

(54.2

)

2.1

Total

$

2,960.4

$

92.8

$

18.9

___________________________

(1) Restructuring, impairment and transaction-related charges are included within operating income (loss).

QUAD/GRAPHICS, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

EBITDA, EBITDA MARGIN, ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN

For the Three Months Ended December 31, 2022 and 2021

(in millions)

(UNAUDITED)

Three Months Ended December 31,

2022

2021

Net loss

$

(8.7

)

$

(21.1

)

Interest expense

16.1

14.5

Income tax expense

4.4

5.4

Depreciation and amortization

34.7

38.0

EBITDA (Non-GAAP)

$

46.5

$

36.8

EBITDA Margin (Non-GAAP)

5.3

%

4.3

%

Restructuring, impairment and transaction-related charges (1)

32.4

22.3

Loss on debt extinguishment (2)

0.7

Other (3)

0.1

Adjusted EBITDA (Non-GAAP) (4)

$

78.9

$

59.9

Adjusted EBITDA Margin (Non-GAAP)

8.9

%

7.0

%

______________________________

(1)

Operating results for the three months ended December 31, 2022 and 2021, were affected by the following restructuring, impairment and transaction-related charges:

Three Months Ended December 31,

2022

2021

Employee termination charges (a)

$

4.5

$

1.4

Impairment charges (b)

1.6

32.9

Transaction-related charges (c)

1.2

0.2

Integration costs (d)

0.3

Other restructuring charges (e)

24.8

(12.2

)

Restructuring, impairment and transaction-related charges

$

32.4

$

22.3

______________________________

(a)

Employee termination charges were related to workforce reductions through facility consolidations and separation programs.

(b)

Impairment charges were primarily for certain property, plant and equipment no longer being utilized in production as a result of facility consolidations, as well as other capacity reduction and strategic divestiture activities, including a $32.1 million non-cash impairment charge related to the Company’s decision to sell the investment in Brazil during the three months ended December 31, 2021.

(c)

Transaction-related charges consisted primarily of professional service fees related to business acquisition and divestiture activities.

(d)

Integration costs were primarily related to the integration of acquired companies.

(e)

Other restructuring charges include costs to maintain and exit closed facilities, as well as lease exit charges, and are presented net of gains on the sale of facilities for the three months ended December 31, 2021. A $23.1 million loss on the sale of its Argentina print business was recognized during the three months ended December 31, 2022.

(2)

The $0.7 million loss on debt extinguishment recorded during the year ended December 31, 2021, relates to a $0.5 million non-cash loss on debt extinguishment recorded during the fourth quarter of 2021, primarily related to the repurchase of the Company’s unsecured 7.0% senior notes due May 1, 2022, and a $0.2 million non-cash loss on debt extinguishment from the fifth amendment to the Company’s April 28, 2014 Senior Secured Credit Facility, completed on November 2, 2021.

(3)

Other includes the following items: (a) the equity in earnings of unconsolidated entity, which includes the results of operations for an investment in an entity where Quad has the ability to exert significant influence, but not control, and is accounted for using the equity method of accounting; and (b) the Adjusted EBITDA for unconsolidated equity method investments, which was calculated in a consistent manner with the calculation above for Quad.

(4)

The Company made a change in its definition of Adjusted EBITDA to include net pension income. This change is reflected in both periods presented.

In addition to financial measures prepared in accordance with accounting principles generally accepted in the United States of America (GAAP), this earnings announcement also contains Non-GAAP financial measures, specifically EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Net Debt, Debt Leverage Ratio and Adjusted Diluted Earnings Per Share. The Company believes that these Non-GAAP measures, when presented in conjunction with comparable GAAP measures, provide additional information for evaluating Quad’s performance and are important measures by which Quad’s management assesses the profitability and liquidity of its business. These Non-GAAP measures should be considered in addition to, not as a substitute for or superior to, net earnings (loss) as a measure of operating performance or to cash flows provided by operating activities as a measure of liquidity. These Non-GAAP measures may be different than Non-GAAP financial measures used by other companies.

QUAD/GRAPHICS, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

EBITDA, EBITDA MARGIN, ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN

For the Years Ended December 31, 2022 and 2021

(in millions)

(UNAUDITED)

Year Ended December 31,

2022

2021

Net earnings

$

9.3

$

37.8

Interest expense

48.4

59.6

Income tax expense

8.4

9.5

Depreciation and amortization

141.3

157.3

EBITDA (Non-GAAP)

$

207.4

$

264.2

EBITDA Margin (Non-GAAP)

6.4

%

8.9

%

Restructuring, impairment and transaction-related charges (1)

44.8

18.9

Gains from sale and leaseback (2)

(24.5

)

Loss on debt extinguishment (3)

0.7

Other (4)

1.2

Adjusted EBITDA (Non-GAAP) (5)

$

252.2

$

260.5

Adjusted EBITDA Margin (Non-GAAP)

7.8

%

8.8

%

_________________________________

(1)

Operating results for the years ended December 31, 2022 and 2021, were affected by the following restructuring, impairment and transaction-related charges:

Year Ended December 31,

2022

2021

Employee termination charges (a)

$

7.3

$

9.9

Impairment charges (b)

2.2

34.9

Transaction-related charges (c)

2.0

0.6

Integration costs (d)

0.7

Other restructuring charges (e)

32.6

(26.5

)

Restructuring, impairment and transaction-related charges

$

44.8

$

18.9

_________________________________

(a)

Employee termination charges were related to workforce reductions through facility consolidations and separation programs.

(b)

Impairment charges were primarily for certain property, plant and equipment no longer being utilized in production as a result of facility consolidations, as well as other capacity reduction and strategic divestiture activities, including a $32.1 million non-cash impairment charge related to the Company’s decision to sell the investment in Brazil during the year ended December 31, 2021.

(c)

Transaction-related charges consisted of professional service fees related to business acquisition and divestiture activities.

(d)

Integration costs were primarily related to the integration of acquired companies.

(e)

Other restructuring charges include costs to maintain and exit closed facilities, as well as lease exit charges, and are presented net of gains on the sale of facilities for the year ended December 31, 2021. A $23.1 million loss on the sale of its Argentina print business and a $20.9 million gain on the sale of the Company’s third party logistics business were recognized during the years ended December 31, 2022 and 2021, respectively.

(2)

The Company executed sale and leaseback transactions of its Chalfont, Pennsylvania and West Allis, Wisconsin facilities resulting in $24.5 million in gains during the year ended December 31, 2021.

(3)

The $0.7 million loss on debt extinguishment recorded during the year ended December 31, 2021, relates to a $0.5 million non-cash loss on debt extinguishment recorded during the fourth quarter of 2021, primarily related to the repurchase of the Company’s unsecured 7.0% senior notes due May 1, 2022, and a $0.2 million non-cash loss on debt extinguishment from the fifth amendment to the Company’s April 28, 2014 Senior Secured Credit Facility, completed on November 2, 2021.

(4)

Other includes the following items: (a) the equity in earnings of unconsolidated entity, which includes the results of operations for an investment in an entity where Quad has the ability to exert significant influence, but not control, and is accounted for using the equity method of accounting; and (b) the Adjusted EBITDA for unconsolidated equity method investments, which was calculated in a consistent manner with the calculation above for Quad.

(5)

The Company made a change in its definition of Adjusted EBITDA to include net pension income. This change is reflected in both periods presented.

In addition to financial measures prepared in accordance with accounting principles generally accepted in the United States of America (GAAP), this earnings announcement also contains Non-GAAP financial measures, specifically EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Net Debt, Debt Leverage Ratio and Adjusted Diluted Earnings Per Share. The Company believes that these Non-GAAP measures, when presented in conjunction with comparable GAAP measures, provide additional information for evaluating Quad’s performance and are important measures by which Quad’s management assesses the profitability and liquidity of its business. These Non-GAAP measures should be considered in addition to, not as a substitute for or superior to, net earnings (loss) as a measure of operating performance or to cash flows provided by operating activities as a measure of liquidity. These Non-GAAP measures may be different than Non-GAAP financial measures used by other companies.

QUAD/GRAPHICS, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

FREE CASH FLOW

For the Years Ended December 31, 2022 and 2021

(in millions)

(UNAUDITED)

Year Ended December 31,

2022

2021

Net cash provided by operating activities

$

154.6

$

136.5

Less: purchases of property, plant and equipment

(60.3

)

(50.0

)

Free Cash Flow (Non-GAAP)

$

94.3

$

86.5

In addition to financial measures prepared in accordance with accounting principles generally accepted in the United States of America (GAAP), this earnings announcement also contains Non-GAAP financial measures, specifically EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Net Debt, Debt Leverage Ratio and Adjusted Diluted Earnings Per Share. The Company believes that these Non-GAAP measures, when presented in conjunction with comparable GAAP measures, provide additional information for evaluating Quad’s performance and are important measures by which Quad’s management assesses the profitability and liquidity of its business. These Non-GAAP measures should be considered in addition to, not as a substitute for or superior to, net earnings (loss) as a measure of operating performance or to cash flows provided by operating activities as a measure of liquidity. These Non-GAAP measures may be different than Non-GAAP financial measures used by other companies.

QUAD/GRAPHICS, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

NET DEBT AND DEBT LEVERAGE RATIO

As of December 31, 2022 and 2021

(in millions, except ratio)

(UNAUDITED)

December 31, 2022

December 31, 2021

Total debt and finance lease obligations on the condensed consolidated balance sheets

$

570.2

$

803.7

Less: Cash and cash equivalents

25.2

179.9

Net Debt (Non-GAAP)

$

545.0

$

623.8

Divided by: Adjusted EBITDA for the year ended (Non-GAAP) (1)

$

252.2

$

260.5

Debt Leverage Ratio (Non-GAAP)

2.16 x

2.39 x

______________________________

(1) The Company made a change in its definition of Adjusted EBITDA to include net pension income. This change is reflected in both periods presented.

In addition to financial measures prepared in accordance with accounting principles generally accepted in the United States of America (GAAP), this earnings announcement also contains Non-GAAP financial measures, specifically EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Net Debt, Debt Leverage Ratio and Adjusted Diluted Earnings Per Share. The Company believes that these Non-GAAP measures, when presented in conjunction with comparable GAAP measures, provide additional information for evaluating Quad’s performance and are important measures by which Quad’s management assesses the profitability and liquidity of its business. These Non-GAAP measures should be considered in addition to, not as a substitute for or superior to, net earnings (loss) as a measure of operating performance or to cash flows provided by operating activities as a measure of liquidity. These Non-GAAP measures may be different than Non-GAAP financial measures used by other companies.

QUAD/GRAPHICS, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

ADJUSTED DILUTED EARNINGS PER SHARE

For the Three Months Ended December 31, 2022 and 2021

(in millions, except per share data)

(UNAUDITED)

Three Months Ended December 31,

2022

2021

Loss before income taxes and equity in earnings of unconsolidated entity

$

(4.3

)

$

(15.9

)

Restructuring, impairment and transaction-related charges

32.4

22.3

Loss on debt extinguishment

0.7

Adjusted net earnings, before income taxes (Non-GAAP)

28.1

7.1

Income tax expense at 25% normalized tax rate

7.0

1.8

Adjusted net earnings (Non-GAAP)

$

21.1

$

5.3

Basic weighted average number of common shares outstanding

49.1

51.3

Plus: effect of dilutive equity incentive instruments (Non-GAAP)

1.8

2.2

Diluted weighted average number of common shares outstanding (Non-GAAP)

50.9

53.5

Adjusted diluted earnings per share (Non-GAAP) (1)

$

0.41

$

0.10

Diluted loss per share (GAAP)

$

(0.18

)

$

(0.41

)

Restructuring, impairment and transaction-related charges per share

0.64

0.42

Income tax expense from condensed consolidated statement of operations per share

0.09

0.11

Income tax expense at 25% normalized tax rate per share

(0.14

)

(0.02

)

Adjusted diluted earnings per share (Non-GAAP) (1)

$

0.41

$

0.10

______________________________

(1) Adjusted diluted earnings per share excludes the following: (i) restructuring, impairment and transaction-related charges; (ii) loss on debt extinguishment; (iii) discrete income tax items; and (iv) equity in earnings of unconsolidated entity.

In addition to financial measures prepared in accordance with accounting principles generally accepted in the United States of America (GAAP), this earnings announcement also contains Non-GAAP financial measures, specifically EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Net Debt, Debt Leverage Ratio and Adjusted Diluted Earnings Per Share. The Company believes that these Non-GAAP measures, when presented in conjunction with comparable GAAP measures, provide additional information for evaluating Quad’s performance and are important measures by which Quad’s management assesses the profitability and liquidity of its business. These Non-GAAP measures should be considered in addition to, not as a substitute for or superior to, net earnings (loss) as a measure of operating performance or to cash flows provided by operating activities as a measure of liquidity. These Non-GAAP measures may be different than Non-GAAP financial measures used by other companies.

QUAD/GRAPHICS, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

ADJUSTED DILUTED EARNINGS PER SHARE

For the Years Ended December 31, 2022 and 2021

(in millions, except per share data)

(UNAUDITED)

Year Ended December 31,

2022

2021

Earnings before income taxes and equity in earnings of unconsolidated entity

$

17.7

$

47.0

Restructuring, impairment and transaction-related charges

44.8

18.9

Gains from sale and leaseback

(24.5

)

Loss on debt extinguishment

0.7

Adjusted net earnings, before income taxes (Non-GAAP)

62.5

42.1

Income tax expense at 25% normalized tax rate

15.6

10.5

Adjusted net earnings (Non-GAAP)

$

46.9

$

31.6

Basic weighted average number of common shares outstanding

50.7

51.3

Plus: effect of dilutive equity incentive instruments

1.8

1.7

Diluted weighted average number of common shares outstanding

52.5

53.0

Adjusted diluted earnings per share (Non-GAAP) (1)

$

0.89

$

0.60

Diluted earnings per share (GAAP)

$

0.18

$

0.71

Restructuring, impairment and transaction-related charges per share

0.85

0.36

Gains from sale and leaseback per share

(0.46

)

Loss on debt extinguishment per share

0.01

Income tax expense from condensed consolidated statement of operations per share

0.16

0.18

Income tax expense at 25% normalized tax rate per share

(0.30

)

(0.20

)

Adjusted diluted earnings per share (Non-GAAP) (1)

$

0.89

$

0.60

______________________________

(1) Adjusted diluted earnings per share excludes the following: (i) restructuring, impairment and transaction-related charges; (ii) gains from sale and leaseback; (iii) loss on debt extinguishment; (iv) discrete income tax items; and (v) equity in earnings of unconsolidated entity.

In addition to financial measures prepared in accordance with accounting principles generally accepted in the United States of America (GAAP), this earnings announcement also contains Non-GAAP financial measures, specifically EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Net Debt, Debt Leverage Ratio and Adjusted Diluted Earnings Per Share. The Company believes that these Non-GAAP measures, when presented in conjunction with comparable GAAP measures, provide additional information for evaluating Quad’s performance and are important measures by which Quad’s management assesses the profitability and liquidity of its business. These Non-GAAP measures should be considered in addition to, not as a substitute for or superior to, net earnings (loss) as a measure of operating performance or to cash flows provided by operating activities as a measure of liquidity. These Non-GAAP measures may be different than Non-GAAP financial measures used by other companies.

Investor Relations:

Katie Krebsbach

Investor Relations Manager, Quad

414-566-4247

[email protected]

Media:

Claire Ho

Director of Corporate Communications, Quad

414-566-2955

[email protected]

Source: Quad/Graphics, Inc.

Categories

Business Wire Press Releases

Next Articles