Hillman Reports Second Quarter 2024 Results


CINCINNATI, Aug. 06, 2024 (GLOBE NEWSWIRE) -- Hillman Solutions Corp. (Nasdaq: HLMN) (the “Company” or “Hillman”), a leading provider of hardware products and merchandising solutions, reported financial results for the thirteen and twenty-six weeks ended June 29, 2024.

Second Quarter 2024 Highlights (Thirteen weeks ended June 29, 2024)

  • Net sales decreased (0.2)% to $379.4 million compared to $380.0 million in the prior year quarter
  • Net income totaled $12.5 million, or $0.06 per diluted share, compared to $4.5 million, or $0.02 per diluted share, in the prior year quarter
  • Adjusted diluted EPS1 was $0.16 per diluted share compared to $0.13 per diluted share in the prior year quarter
  • Adjusted EBITDA1 totaled $68.4 million compared to $58.0 million in the prior year quarter

Second Quarter YTD 2024 Highlights (Twenty-six weeks ended June 29, 2024)

  • Net sales were $729.7 million, unchanged versus the prior year period
  • Net income totaled $11.0 million, or $0.06 per diluted share, compared to net loss of $(4.6) million, or $(0.02) per diluted share, in the prior year period
  • Adjusted diluted EPS1 was $0.25 per diluted share compared to $0.19 per diluted share in the prior year period
  • Adjusted EBITDA1 totaled $120.7 million compared to $98.2 million in the prior year period
  • Net cash provided by operating activities was $76.5 million compared to $115.0 million in the prior year period
  • Free Cash Flow1 totaled $36.4 million compared to $78.0 million in the prior year period

Balance Sheet and Liquidity at June 29, 2024

  • Gross debt was $759.4 million, compared to $760.9 million on December 30, 2023, and $851.5 million on July 1, 2023
  • Net debt1 outstanding decreased to $705.3 million, compared to $722.4 million on December 30, 2023, and $813.8 million on July 1, 2023
  • Liquidity available totaled approximately $305.3 million, consisting of $251.2 million of available borrowing under the revolving credit facility and $54.0 million of cash and equivalents
  • Net debt1 to trailing twelve month Adjusted EBITDA improved to 2.9x from 3.3x on December 30, 2023, and 4.0x on July 1, 2023

Management Commentary

"During the second quarter we delivered outstanding bottom-line performance resulting from improved efficiencies and strong margins," commented Doug Cahill, Chairman, President, and Chief Executive Officer of Hillman. "We took great care of our customers during the quarter with exceptional fill rates of 95%, which ensures that our products are in stock and on the shelves of our retail partners. Although sales were impacted by prevailing market conditions, we continued to roll out new business wins and improve our financial position by strengthening our balance sheet."

"As we navigate the market, we remain steadfast in our commitment to adding value to our customers, associates and stakeholders. Our strategic focus remains 'controlling the controllables' and positioning Hillman for future growth. We look forward to building the foundation for continued success in the years to come."

Full Year 2024 Guidance - Updated

Based on year-to-date performance and improved visibility on the remainder of the year, management is updating its full year 2024 guidance originally provided on February 22, 2024 with Hillman's fourth quarter 2023 results.

 Original 2024 GuidanceFull year 2024 Guidance
Net Sales$1.475 to $1.555 billion$1.44 to $1.48 billion
Adjusted EBITDA1$230 to $240 million$240 to $250 million
Free Cash Flow1$100 to $120 million$100 to $120 million


Rocky Kraft, Hillman's chief financial officer, commented: "We are adjusting our guidance to better align with the current market landscape. Specifically, we are lowering our top-line revenue expectations while simultaneously increasing our bottom-line guidance, underscoring our confidence in our ability to drive profitability through operations and margin management. Our cash flow guidance remains unchanged, reflecting the net impact of our top and bottom line expectations."

1) Denotes Non-GAAP metric. For additional information, including our definitions, use of, and reconciliations of these metrics to the most directly comparable financial measures under GAAP, please see the reconciliations toward the end of the press release.

Leadership Succession

In a separate press release issued this morning, Hillman announced the following planned transition effective January 1, 2025:

  • Jon Michael Adinolfi will transition to the role of President and Chief Executive Officer
  • Doug Cahill will transition to the role of Executive Chairman

This leadership succession ensures the continuity of Hillman’s current leadership and strategy.

Second Quarter 2024 Results Presentation

Hillman plans to host a conference call and webcast presentation today, August 6, 2024, at 8:30 a.m. Eastern Time to discuss its results. Chairman, President, and Chief Executive Officer Doug Cahill; Chief Operating Officer Jon Michael Adinolfi, and Chief Financial Officer Rocky Kraft will host the results presentation.

Date: Tuesday, August 6, 2024

Time: 8:30 a.m. Eastern Time

Listen-Only Webcast: https://edge.media-server.com/mmc/p/rc53kxup

A webcast replay will be available approximately one hour after the conclusion of the call using the link above.

Hillman’s quarterly presentation and Form 10-Q are expected to be filed with the SEC and posted to its Investor Relations website, https://ir.hillmangroup.com, prior to the webcast presentation.

About Hillman Solutions Corp.

Founded in 1964 and headquartered in Cincinnati, Ohio, Hillman Solutions Corp. (“Hillman”) and its subsidiaries are leading North American providers of complete hardware solutions, delivered with outstanding customer service to over 46,000 locations. Hillman is celebrating 60 years of service this year, a significant milestone achieved by maintaining strong company values, an innovative culture, and delivering a “small business” experience with “big business” efficiency. Hillman designs innovative product and merchandising solutions for complex categories that deliver an outstanding customer experience to home improvement centers, mass merchants, national and regional hardware stores, pet supply stores, and OEM & industrial customers. For more information on Hillman, visit www.hillman.com.

Forward Looking Statements

All statements made in this press release that are consider to be forward-looking are made in good faith by the Company and are intended to qualify for the safe harbor from liability established by Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934, and the Private Securities Litigation Reform Act of 1995. You should not rely on these forward-looking statements as predictions of future events. Words such as "expect," "estimate," "project," "budget," "forecast," "anticipate," "intend," "plan," “target”, “goal”, "may," "will," "could," "should," "believes," "predicts," "potential," "continue," and similar expressions are intended to identify such forward-looking statements. These forward-looking statements include, without limitation, the Company’s expectations with respect to future performance. These forward-looking statements involve significant risks and uncertainties that could cause the actual results to differ materially from the expected results. Most of these factors are outside the Company's control and are difficult to predict. Factors that may cause such differences include, but are not limited to: (1) unfavorable economic conditions that may affect operations, financial condition and cash flows including spending on home renovation or construction projects, inflation, recessions, instability in the financial markets or credit markets; (2) increased supply chain costs, including raw materials, sourcing, transportation and energy; (3) the highly competitive nature of the markets that we serve; (4) the ability to continue to innovate with new products and services; (5) direct and indirect costs associated with the May 2023 ransomware attack, and our receipt of expected insurance receivables associated with that cyber security incident; (6) seasonality; (7) large customer concentration; (8) the ability to recruit and retain qualified employees; (9) the outcome of any legal proceedings that may be instituted against the Company; (10) adverse changes in currency exchange rates; or (11) regulatory changes and potential legislation that could adversely impact financial results. The foregoing list of factors is not exclusive, and readers should also refer to those risks that are included in the Company’s filings with the Securities and Exchange Commission (“SEC”), including the Annual Report on Form 10-K filed on February 22, 2024. Given these uncertainties, current or prospective investors are cautioned not to place undue reliance on any such forward looking statements.

Except as required by applicable law, the Company does not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements in this communication to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based.

Contact:

Michael Koehler
Vice President of Investor Relations & Treasury
513-826-5495
IR@hillmangroup.com

 
HILLMAN SOLUTIONS CORP.

Condensed Consolidated Statement of Net Income (Loss), GAAP Basis
(dollars in thousands) Unaudited
               
 Thirteen
Weeks Ended

June 29, 2024
 Thirteen
Weeks Ended
July 1, 2023
 Twenty-six
Weeks ended
June 29, 2024
 Twenty-six
Weeks Ended
July 1, 2023
Net sales$379,432 $380,019  $729,737  $729,726 
Cost of sales (exclusive of depreciation and amortization shown separately below) 194,672  216,499   378,106   421,008 
Selling, warehouse, general and administrative expenses 121,154  111,452   239,719   222,517 
Depreciation 16,297  13,800   32,635   30,505 
Amortization 15,249  15,578   30,503   31,150 
Other expense 474  1,893   884   2,660 
Income from operations 31,586  20,797   47,890   21,886 
Interest expense, net 13,937  18,075   29,208   36,152 
Refinancing costs      3,008    
Income (loss) before income taxes 17,649  2,722   15,674   (14,266)
Income tax expense (benefit) 5,114  (1,823)  4,631   (9,679)
Net income (loss)$12,535 $4,545  $11,043  $(4,587)
        
Basic income (loss) per share$0.06 $0.02  $0.06  $(0.02)
Weighted average basic shares outstanding 196,075  194,644   195,721   194,596 
        
Diluted income (loss) per share$0.06 $0.02  $0.06  $(0.02)
Weighted average diluted shares outstanding 198,420  195,528   198,037   194,596 


 
HILLMAN SOLUTIONS CORP.

Condensed Consolidated Balance Sheets
(dollars in thousands)
Unaudited
 
 June 29,
2024
 December 30,
2023
ASSETS   
Current assets:   
Cash and cash equivalents$54,016  $38,553 
Accounts receivable, net of allowances of 2,477 (2,770 - 2023) 130,505   103,482 
Inventories, net 411,928   382,710 
Other current assets 21,324   23,235 
Total current assets 617,773   547,980 
Property and equipment, net of accumulated depreciation of 358,874 (333,875 - 2023) 212,428   200,553 
Goodwill 827,400   825,042 
Other intangibles, net of accumulated amortization of 500,617 (470,791 - 2023) 627,671   655,293 
Operating lease right of use assets 83,539   87,479 
Other assets 16,305   14,754 
Total assets$2,385,116  $2,331,101 
LIABILITIES AND STOCKHOLDERS’ EQUITY   
Current liabilities:   
Accounts payable$170,548  $140,290 
Current portion of debt and financing lease liabilities 11,416   9,952 
Current portion of operating lease liabilities 15,459   14,407 
Accrued expenses:   
Salaries and wages 28,324   22,548 
Pricing allowances 6,287   8,145 
Income and other taxes 10,021   6,469 
Other accrued liabilities 24,504   21,309 
Total current liabilities 266,559   223,120 
Long-term debt 732,097   731,708 
Deferred tax liabilities 129,748   131,552 
Operating lease liabilities 74,794   79,994 
Other non-current liabilities 7,476   10,198 
Total liabilities$1,210,674  $1,176,572 
Commitments and contingencies (Note 6)   
Stockholders' equity:   
Common stock, 0.0001 par, 500,000,000 shares authorized, 196,156,159 issued and outstanding at June 29, 2024 and 194,913,124 issued and outstanding at December 30, 2023 20   20 
Additional paid-in capital 1,431,862   1,418,535 
Accumulated deficit (225,163)  (236,206)
Accumulated other comprehensive loss (32,277)  (27,820)
Total stockholders' equity 1,174,442   1,154,529 
Total liabilities and stockholders' equity$2,385,116  $2,331,101 


 
HILLMAN SOLUTIONS CORP.

Condensed Consolidated Statement of Cash Flows
(dollars in thousands)
Unaudited
 
 Twenty-six Weeks
Ended

June 29, 2024
 Twenty-six Weeks
Ended

July 1, 2023
Cash flows from operating activities:   
Net income (loss)$11,043  $(4,587)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:   
Depreciation and amortization 63,138   61,655 
Deferred income taxes (1,706)  (5,232)
Deferred financing and original issue discount amortization 2,551   2,663 
Stock-based compensation expense 6,484   6,044 
Loss on debt restructuring 3,008    
Cash paid to third parties in connection with debt restructuring  (1,554)   
Loss on disposal of property and equipment 56   123 
Change in fair value of contingent consideration 780   4,167 
Changes in operating items:   
Accounts receivable, net (28,413)  (43,458)
Inventories, net (10,929)  62,208 
Other assets (4,409)  (4,514)
Accounts payable 28,683   43,845 
Other accrued liabilities 7,744   (7,868)
Net cash provided by operating activities 76,476   115,046 
Net cash from investing activities   
Acquisition of business, net of cash received (23,783)  (300)
Capital expenditures (40,078)  (37,029)
Other investing activities (153)  (225)
Net cash used for investing activities (64,014)  (37,554)
Cash flows from financing activities:   
Repayments of senior term loans (4,255)  (4,255)
Financing fees (33)   
Borrowings on revolving credit loans 65,000   58,000 
Repayments of revolving credit loans (65,000)  (122,000)
Principal payments under finance lease obligations (1,758)  (1,039)
Proceeds from exercise of stock options 6,379   611 
Payments of contingent consideration  (133)  (1,125)
Other financing activities 570   (155)
Net cash provided by (used for) financing activities 770   (69,963)
Effect of exchange rate changes on cash 2,231   (954)
Net increase in cash and cash equivalents 15,463   6,575 
Cash and cash equivalents at beginning of period 38,553   31,081 
Cash and cash equivalents at end of period$54,016  $37,656 
        

Reconciliations of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures

The Company uses non-GAAP financial measures to analyze underlying business performance and trends. The Company believes that providing these non-GAAP financial measures enhances the Company’s and investors’ ability to compare the Company’s past financial performance with its current performance. These non-GAAP financial measures are provided as supplemental information to the financial measures presented in this press release that are calculated and presented in accordance with GAAP. Non-GAAP financial measures should not be considered a substitute for, or superior to, financial measures determined or calculated in accordance with GAAP. The Company’s definitions of its non-GAAP financial measures may not be comparable to similarly titled measures reported by other companies. Because GAAP financial measures on a forward-looking basis are not accessible, and reconciling information is not available without unreasonable effort, reconciliations to GAAP financial measures are not provided for forward-looking non-GAAP measures. For the same reasons, the Company is unable to address the probable significance of the unavailable information, which could be material to future results.

Non-GAAP financial measures such as consolidated adjusted EBITDA and Adjusted Diluted Earnings per Share (EPS) exclude from the relevant GAAP metrics items that neither relate to the ordinary course of the Company’s business, nor reflect the Company’s underlying business performance.

Reconciliation of Adjusted EBITDA (Unaudited)

(dollars in thousands)

Adjusted EBITDA is a non-GAAP financial measure and is the primary basis used to measure the operational strength and performance of our businesses as well as to assist in the evaluation of underlying trends in our businesses. This measure eliminates the significant level of noncash depreciation and amortization expense that results from the capital-intensive nature of our businesses and from intangible assets recognized in business combinations. It is also unaffected by our capital and tax structures, as our management excludes these results when evaluating our operating performance. Our management use this financial measure to evaluate our consolidated operating performance and the operating performance of our operating segments as well as to allocate resources and capital to our operating segments. Additionally, we believe that Adjusted EBITDA is useful to investors because it is one of the bases for comparing our operating performance with that of other companies in our industries, although our measure of Adjusted EBITDA may not be directly comparable to similar measures used by other companies.

 Thirteen Weeks
Ended
June 29, 2024
 Thirteen Weeks
Ended

July 1, 2023
 Twenty-six Weeks
Ended

June 29, 2024
 Twenty-six Weeks
Ended

July 1, 2023
Net income (loss)$12,535 $4,545  $11,043 $(4,587)
Income tax expense (benefit) 5,114  (1,823)  4,631  (9,679)
Interest expense, net 13,937  18,075   29,208  36,152 
Depreciation 16,297  13,800   32,635  30,505 
Amortization 15,249  15,578   30,503  31,150 
EBITDA$63,132 $50,175  $108,020 $83,541 
        
Stock compensation expense 3,656  3,405   6,485  6,042 
Restructuring and other (1) 879  1,440   1,870  2,848 
Litigation expense (2)        260 
Transaction and integration expense (3) 242  510   516  1,310 
Change in fair value of contingent consideration 448  2,452   780  4,167 
Refinancing costs (4)      3,008 $ 
Total adjusting items  5,225  7,807   12,659  14,627 
Adjusted EBITDA$68,357 $57,982  $120,679 $98,168 


(1) Includes consulting and other costs associated with severance related to our distribution center relocations and corporate restructuring activities.
(2) Litigation expense includes legal fees associated with our litigation with Hy-Ko Products Company LLC.
(3) Transaction and integration expense includes professional fees and other costs related to the Koch Industries, Inc acquisition and the CCMP secondary offerings in 2023.
(4) In the first quarter of 2024, we entered into a Repricing Amendment (2024 Repricing Amendment) on our existing Senior Term Loan due July 14, 2028.
   

Reconciliation of Adjusted Diluted Earnings Per Share

(in thousands, except per share data)
Unaudited

We define Adjusted Diluted EPS as reported diluted EPS excluding the effect of one-time, non-recurring activity and volatility associated with our income tax expense. The Company believes that Adjusted Diluted EPS provides further insight and comparability in operating performance as it eliminates the effects of certain items that are not comparable from one period to the next. The following is a reconciliation of reported diluted EPS from continuing operations to Adjusted Diluted EPS from continuing operations:

 Thirteen Weeks
Ended

June 29, 2024
 Thirteen Weeks
Ended

July 1, 2023
 Twenty-six Weeks
Ended

June 29, 2024
 Twenty-six Weeks
Ended

July 1, 2023
Reconciliation to Adjusted Net Income        
Net income (loss)$12,535  $4,545  $11,043  $(4,587)
Remove adjusting items (1) 5,225   7,807   12,659   14,627 
Remove amortization expense 15,249   15,578   30,503   31,150 
Remove tax benefit on adjusting items and amortization expense (2) (1,544)  (2,190)  (3,780)  (3,851)
Adjusted Net Income$31,465  $25,740  $50,425  $37,339 
        
Reconciliation to Adjusted Diluted Earnings per Share       
Diluted Earnings per Share $0.06  $0.02  $0.06  $(0.02)
Remove adjusting items (1) 0.03   0.04   0.06   0.07 
Remove amortization expense 0.08   0.08   0.15   0.16 
Remove tax benefit on adjusting items and amortization expense (2) (0.01)  (0.01)  (0.02)  (0.02)
Adjusted Diluted Earnings per Share $0.16  $0.13  $0.25  $0.19 
        
Reconciliation to Adjusted Diluted Shares Outstanding       
Diluted Shares, as reported 198,420   195,528   198,037   194,596 
Non-GAAP dilution adjustments:       
Dilutive effect of stock options and awards          865 
Adjusted Diluted Shares 198,420   195,528   198,037   195,461 

Note: Adjusted EPS may not add due to rounding.

(1) Please refer to "Reconciliation of Adjusted EBITDA" table above for additional information on adjusting items. See "Per share impact of Adjusting Items" table below for the per share impact of each adjustment.
(2) We have calculated the income tax effect of the non-GAAP adjustments shown above at the applicable statutory rate of 25.1% for the U.S. and 26.2% for Canada except for the following items:
   a. The tax impact of stock compensation expense was calculated using the statutory rate of 25.1%, excluding certain awards that are non-deductible.
   b. The tax impact of acquisition and integration expense was calculated using the statutory rate of 25.1%, excluding certain charges that were non-deductible.
   c. Amortization expense for financial accounting purposes was offset by the tax benefit of deductible amortization expense using the statutory rate of 25.1%.
(3) Diluted shares on a GAAP basis for thirteen and twenty-six weeks ended June 29, 2024 include the dilutive impact of 2,345 and 2,316 options and awards, respectfully. Diluted shares on a GAAP basis for the thirteen weeks ended July 1, 2023 include the dilutive impact of 884 options and awards.
      

Per Share Impact of Adjusting Items

  Thirteen Weeks
Ended

June 29, 2024
 Thirteen Weeks
Ended

July 1, 2023
 Twenty-six Weeks
Ended

June 29, 2024
 Twenty-six Weeks
Ended

July 1, 2023
Stock compensation expense $0.02 $0.02 $0.03 $0.03
Restructuring and other costs  0.00  0.01  0.01  0.01
Litigation expense        0.00
Transaction and integration expense   0.00  0.00  0.00  0.01
Change in fair value of contingent consideration  0.00  0.01  0.00  0.02
Refinancing costs      0.02 $
Total adjusting items $0.03 $0.04 $0.06 $0.07
             

Note: Adjusting items may not add due to rounding.

Reconciliation of Net Debt

We define Net Debt as reported gross debt less cash on hand. Net debt is not defined under U.S. GAAP and may not be computed the same as similarly titled measures used by other companies. The Company believes that Net Debt provides further insight and comparability into liquidity and capital structure. The following is the calculation of Net Debt:

 June 29,
2024
 December 30,
2023
Revolving loans$ $
Senior term loan, due 2028 747,597  751,852
Finance leases and other obligations 11,759  9,097
Gross debt $759,356 $760,949
Less cash  54,016  38,553
Net debt$705,340 $722,396
      

Reconciliation of Free Cash Flow

We calculate free cash flow as cash flows from operating activities less capital expenditures. Free cash flow is not defined under U.S. GAAP and may not be computed the same as similarly titled measures used by other companies. We believe free cash flow is an important indicator of how much cash is generated by our business operations and is a measure of incremental cash available to invest in our business and meet our debt obligations.

 Twenty-six Weeks
Ended

June 29, 2024
 Twenty-six Weeks
Ended

July 1, 2023
Net cash provided by operating activities$76,476  $115,046 
Capital expenditures (40,078)  (37,029)
Free cash flow$36,398  $78,017 

Source: Hillman Solutions Corp.