Attached files
| file | filename |
|---|---|
| 8-K - 8-K - RR Donnelley & Sons Co | rrd-8k_20181030.htm |
Exhibit 99.1
RRD REPORTS THIRD QUARTER 2018 RESULTS
REPORTS FOURTH CONSECUTIVE QUARTER OF ORGANIC SALES GROWTH
INCOME FROM OPERATIONS AND OPERATING CASH FLOW BOTH INCREASE
Chicago, October 30, 2018 – R.R. Donnelley & Sons Company (NYSE: RRD) (“RRD”) today reported financial results for the third quarter of 2018.
“Our third quarter performance was in-line with our expectations as we continue to help our clients create better connections with their customers through the execution of their multichannel marketing and business communications," said Dan Knotts, RRD's President and Chief Executive Officer. “We delivered our fourth consecutive quarter of organic sales growth, made meaningful progress in executing our plans to lower our overall cost structure and delivered improved operating cash flow. We also took an important step to reposition our balance sheet through a successful debt refinancing. As we enter our seasonally strongest quarter, we are well positioned for a solid finish to the year.”
Financial highlights
The following table provides an overview of RRD’s financial performance:
|
|
Q3 2018 |
Q3 2017 |
% Change |
|
|
|
Net sales |
$1.65 billion |
$1.73 billion |
(4.9%) |
|
|
|
Income from operations |
$60.9 million |
$31.8 million |
91.5% |
|
|
|
Net earnings (loss) attributable to common stockholders |
$34.3 million |
$(8.0) million |
nm |
|
|
|
Diluted earnings (loss) per share |
$0.49 |
$(0.11) |
nm |
|
|
|
|
|
|
|
|
|
|
Adjusted income from operations - non-GAAP (1) |
$67.4 million |
$65.6 million |
2.7% |
|
|
|
Adjusted net earnings attributable to common stockholders - non-GAAP (1) |
$17.7 million |
$21.1 million |
(16.1%) |
|
|
|
Adjusted diluted earnings per share - non-GAAP (1) |
$0.25 |
$0.30 |
(16.7%) |
|
|
|
(1) |
See page 8 for a complete listing of items excluded and a reconciliation of GAAP to non-GAAP amounts. |
Net sales in the quarter were $1.65 billion, down $85.4 million or 4.9% from the third quarter of 2017, which included a decline of $106.4 million related to the sale of the Print Logistics business. On an organic basis, consolidated net sales increased 1.8% primarily driven by higher volume in the Business Services segment.
Gross profit in the third quarter of 2018 was $315.4 million or 19.1% of net sales versus $323.5 million or 18.6% of net sales in the prior year quarter. The favorable impact of cost reduction initiatives was more than offset by unfavorable mix, modest price pressure and the disposition of the Company’s Print Logistics business. In addition, a favorable impact from changes in foreign exchange rates of approximately $5 million was offset by an inventory reserve benefit recorded in 2017.
Selling, general and administrative expenses (“SG&A”) of $203.8 million, or 12.4% of net sales, in the third quarter of 2018 decreased from $210.9 million, or 12.2% of net sales, in the prior year. The improvement was primarily due to cost reduction initiatives and favorable exchange rate changes of $8 million, partially offset by higher health care and variable compensation expenses and a favorable legal settlement recorded in 2017.
Income from operations was $60.9 million in the third quarter compared to $31.8 million in the third quarter of 2017. The third quarter of 2018 included pre-tax restructuring and other charges of $11.0 million and a pre-tax gain of $4.5 million related to the sale of the Print Logistics business. The prior year period included pre-tax restructuring and other charges of $33.8 million, including a $21.3 million impairment of goodwill. Non-GAAP income from operations of $67.4 million, or 4.1% of net sales, increased $1.8 million from $65.6 million, or 3.8% of net sales, reported in the prior year period.
Net earnings attributable to common stockholders of $34.3 million in the third quarter compared to net loss of $8.0 million in the third quarter of 2017. The third quarter of 2018 included favorable income tax adjustments of $19.6 million to the provisional amounts recorded at December 31, 2017 for the impact of the Tax Cuts and Jobs Act of 2017. The third quarter of 2017 included a loss on debt extinguishments primarily related to the amendment of the Company’s credit agreement and a net gain on investments resulting from a debt-for-equity exchange. Non-GAAP net earnings attributable to common stockholders was $17.7 million, a decrease of $3.4 million compared to $21.1 million in the third quarter of 2017, driven by higher income from operations and lower interest expense, which were more than offset by higher taxes.
Third quarter 2018 diluted earnings per share attributable to common stockholders was $0.49 compared to diluted loss per share of $0.11 in the third quarter of 2017. Non-GAAP diluted earnings per share attributable to common stockholders of $0.25 in 2018 compared to $0.30 reported in 2017.
Other highlights and information
Cash provided by operating activities of $64.1 million in the third quarter of 2018 increased $26.4 million versus the prior year period amount. Cash used in operating activities during the nine months ended September 30, 2018 was $63.9 million compared to $3.2 million in the prior year period. The year to date increase primarily related to net unfavorable changes in working capital. Capital expenditures in the nine months ended September 30, 2018 were $72.7 million versus $77.2 million in the prior year period and proceeds from dispositions and other asset sales, including non-refundable deposits collected were $100.4 million in 2018.
As of September 30, 2018, cash on hand was $247.0 million and total debt outstanding was $2.18 billion, including $242.0 million drawn against the credit facility. Availability under the credit facility was $445.2 million at September 30, 2018.
On October 15, 2018, the Company issued $550 million of Term Loan B notes, due in 2024. Net proceeds from the issuance were used to retire $430 million of certain notes due in 2020 and 2021 and reduce borrowings under the credit facility by approximately $75 million.
2018 guidance
The Company provides its full year guidance as follows:
|
|
Current Guidance |
Previous Guidance |
|
|
October 30, 2018 |
August 1, 2018 |
|
Net sales |
$6.75 billion to $6.90 billion |
$6.75 billion to $6.90 billion |
|
Adjusted diluted EPS - non-GAAP (1) |
$0.80 to $1.10 |
$0.80 to $1.10 |
|
Cash flow from operations |
$175 million to $210 million |
$175 million to $210 million |
|
|
|
|
|
Depreciation and amortization |
Approximately $180 million |
Approximately $185 million |
|
Interest expense - net |
Approximately $170 million |
$165 million to $170 million |
|
Adjusted effective tax rate - non-GAAP (1) |
Approximately 40% |
Approximately 40% |
|
Capital expenditures |
Approximately $105 million |
$100 million to $110 million |
2
|
it will not be reflected in the Company’s non-GAAP results. The Company does not believe that excluding such items is likely to be significant to an assessment of the Company's ongoing operations, given that such excluded items are not believed to be indicators of business performance. |
Conference call
RRD will host a conference call to discuss its third quarter results Wednesday, October 31, 2018 at 11:00 a.m. Eastern Time (10:00 a.m. Central Time). Participants may listen to the call by dialing 612.288.0340 (access code 455735#). For those unable to listen live, a telephonic replay of the call will be available until December 31, 2018 at 320.365.3844 (access code 455735#).
A slide presentation will be available on the Investors section of the RRD website at www.rrd.com.
Upcoming conference
RRD will be participating in the Bank of America Merrill Lynch 2018 Leveraged Finance Conference on Tuesday, December 4, 2018 in Boca Raton, FL. A copy of the presentation will be posted on RRD’s web site prior to the conference.
About RRD
RRD is a leading global provider of multichannel business communications services and marketing solutions. With more than 50,000 customers and 43,000 employees across 34 countries, RRD offers the industry’s most comprehensive offering of solutions designed to help companies—from Main Street to Wall Street—optimize customer engagement and streamline business operations across the complete customer journey. RRD offers a comprehensive portfolio of capabilities, experience and scale that enables organizations around the world to create, manage, deliver, and optimize their marketing and business communications strategies.
For more information, visit the Company's web site at www.rrd.com.
Use of non-GAAP information
This news release contains non-GAAP financial measures, including non-GAAP SG&A, non-GAAP income from operations, non-GAAP Adjusted EBITDA, non-GAAP effective tax rate, non-GAAP net earnings (loss) attributable to common stockholders, non-GAAP diluted earnings (loss) per share and non-GAAP organic net sales. The Company believes that these non-GAAP measures, when presented in conjunction with comparable GAAP measures, provide useful information about its operating results and enhance the overall ability to assess the Company’s financial performance. These measures should be considered in addition to, and not as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. RRD uses these non-GAAP measures, together with other measures of performance under GAAP, to compare the relative performance of operations in planning, budgeting and reviewing the performance of its business. Additional information relating to the adjustments for the non-GAAP SG&A, non-GAAP income from operations, non-GAAP Adjusted EBITDA, non-GAAP effective tax rate, non-GAAP net earnings (loss) attributable to common stockholders, non-GAAP diluted earnings (loss) per share and non-GAAP organic net sales for RRD is set forth in the attached schedules.
Use of forward-looking statements
This news release includes certain “forward-looking statements” within the meaning of, and subject to the safe harbor created by, Section 21E of the Securities Exchange Act of 1934, as amended, with respect to the business, strategy and plans of the Company and its expectations relating to future financial condition and performance. These statements include all those under the column labeled “Current Guidance October 30,
3
2018” in the table included under the “2018 Guidance” section. Statements that are not historical facts, including statements about RRD’s management’s beliefs and expectations, are forward-looking statements. Words such as “believes,” “anticipates,” “estimates,” “expects,” “intends,” “aims,” “potential,” “will,” “would,” “could,” “considered,” “likely,” “estimate” and variations of these words and similar future or conditional expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. While RRD believes these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond RRD’s control. By their nature, forward-looking statements involve risk and uncertainty because they relate to events and depend upon future circumstances that may or may not occur. Actual results may differ materially from RRD’s current expectations depending upon a number of factors affecting the business and risks associated with the performance of the business. These factors include such risks and uncertainties detailed in RRD’s periodic public filings with the SEC, including but not limited to those discussed under the “Risk Factors” section in RRD’s Form 10-K for the fiscal year ended December 31, 2017, and other filings with the SEC and in other investor communications of RRD from time to time. RRD does not undertake to and specifically disclaims any obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect future events or circumstances after the date of such statement or to reflect the occurrence of anticipated or unanticipated events.
Investor Contact:
Brian Feeney, Senior Vice President, Investor Relations
Telephone: 630-322-6908
E-mail: brian.feeney@rrd.com
Source: RRD
4
|
R.R. Donnelley & Sons Company |
|
||||||||||||||
|
Condensed Consolidated Statements of Operations |
|
||||||||||||||
|
For the Three and Nine Months Ended September 30, 2018 and 2017 |
|
||||||||||||||
|
(UNAUDITED) |
|
||||||||||||||
|
(in millions, except per share data) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
|
Total net sales |
$ |
1,649.5 |
|
|
$ |
1,734.9 |
|
|
$ |
5,036.8 |
|
|
$ |
5,013.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of sales (1) |
|
1,334.1 |
|
|
|
1,411.4 |
|
|
|
4,136.1 |
|
|
|
4,061.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross profit (1) |
|
315.4 |
|
|
|
323.5 |
|
|
|
900.7 |
|
|
|
952.3 |
|
|
Selling, general and administrative expenses (SG&A) (1) |
|
203.8 |
|
|
|
210.9 |
|
|
|
626.4 |
|
|
|
653.0 |
|
|
Restructuring and other - net |
|
11.0 |
|
|
|
33.8 |
|
|
|
22.8 |
|
|
|
46.7 |
|
|
Depreciation and amortization |
|
44.2 |
|
|
|
47.0 |
|
|
|
137.5 |
|
|
|
143.1 |
|
|
Other operating income |
|
(4.5 |
) |
|
|
— |
|
|
|
(4.6 |
) |
|
|
— |
|
|
Income from operations |
|
60.9 |
|
|
|
31.8 |
|
|
|
118.6 |
|
|
|
109.5 |
|
|
Interest expense - net |
|
42.0 |
|
|
|
43.5 |
|
|
|
125.7 |
|
|
|
137.3 |
|
|
Investment and other income - net |
|
(5.5 |
) |
|
|
(6.9 |
) |
|
|
(14.7 |
) |
|
|
(59.6 |
) |
|
Loss on debt extinguishment |
|
— |
|
|
|
6.5 |
|
|
|
0.1 |
|
|
|
20.1 |
|
|
Income (loss) before income taxes |
|
24.4 |
|
|
|
(11.3 |
) |
|
|
7.5 |
|
|
|
11.7 |
|
|
Income tax benefit |
|
(10.4 |
) |
|
|
(3.5 |
) |
|
|
(5.4 |
) |
|
|
(7.4 |
) |
|
Net income (loss) |
|
34.8 |
|
|
|
(7.8 |
) |
|
|
12.9 |
|
|
|
19.1 |
|
|
Less: Income attributable to noncontrolling interests |
|
0.5 |
|
|
|
0.2 |
|
|
|
1.2 |
|
|
|
0.7 |
|
|
Net income (loss) attributable to RRD common stockholders |
$ |
34.3 |
|
|
$ |
(8.0 |
) |
|
$ |
11.7 |
|
|
$ |
18.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share attributable to RRD common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per share |
$ |
0.49 |
|
|
$ |
(0.11 |
) |
|
$ |
0.17 |
|
|
$ |
0.26 |
|
|
Diluted net income (loss) per share |
$ |
0.49 |
|
|
$ |
(0.11 |
) |
|
$ |
0.17 |
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
70.6 |
|
|
|
70.2 |
|
|
|
70.5 |
|
|
|
70.1 |
|
|
Diluted |
|
70.7 |
|
|
|
70.2 |
|
|
|
70.8 |
|
|
|
70.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin (1) |
|
19.1 |
% |
|
|
18.6 |
% |
|
|
17.9 |
% |
|
|
19.0 |
% |
|
SG&A as a % of total net sales (1) |
|
12.4 |
% |
|
|
12.2 |
% |
|
|
12.4 |
% |
|
|
13.0 |
% |
|
Operating margin |
|
3.7 |
% |
|
|
1.8 |
% |
|
|
2.4 |
% |
|
|
2.2 |
% |
|
Effective tax rate |
|
(42.6 |
%) |
|
|
31.0 |
% |
|
|
(72.0 |
%) |
|
|
(63.2 |
%) |
|
(1) |
Exclusive of depreciation and amortization. |
5
|
R.R. Donnelley & Sons Company |
|
|||||
|
Condensed Consolidated Balance Sheets |
|
|||||
|
As of September 30, 2018 and December 31, 2017 |
|
|||||
|
(UNAUDITED) |
|
|||||
|
(in millions, except per share data) |
|
|||||
|
|
|
|
|
|
|
|
|
|
9/30/2018 |
|
12/31/2017 |
|
||
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
247.0 |
|
$ |
273.4 |
|
|
Receivables, less allowances for doubtful accounts |
|
1,359.5 |
|
|
1,417.6 |
|
|
Inventories |
|
361.8 |
|
|
416.8 |
|
|
Prepaid expenses and other current assets |
|
176.9 |
|
|
109.1 |
|
|
Total Current Assets |
|
2,145.2 |
|
|
2,216.9 |
|
|
Property, plant and equipment - net |
|
545.7 |
|
|
615.1 |
|
|
Goodwill |
|
554.3 |
|
|
588.5 |
|
|
Other intangible assets - net |
|
120.2 |
|
|
143.3 |
|
|
Deferred income taxes |
|
66.1 |
|
|
81.7 |
|
|
Other noncurrent assets |
|
266.5 |
|
|
259.0 |
|
|
Total Assets |
$ |
3,698.0 |
|
$ |
3,904.5 |
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
897.6 |
|
|
1,094.7 |
|
|
Accrued liabilities and other |
|
390.5 |
|
|
447.5 |
|
|
Short-term and current portion of long-term debt |
|
222.0 |
|
|
10.8 |
|
|
Total Current Liabilities |
|
1,510.1 |
|
|
1,553.0 |
|
|
Long-term debt |
|
1,955.3 |
|
|
2,098.9 |
|
|
Pension liabilities |
|
83.1 |
|
|
102.7 |
|
|
Other postretirement benefits plan liabilities |
|
97.2 |
|
|
113.2 |
|
|
Long-term income tax liability |
|
69.7 |
|
|
59.4 |
|
|
Other noncurrent liabilities |
|
202.1 |
|
|
180.2 |
|
|
Total Liabilities |
$ |
3,917.5 |
|
$ |
4,107.4 |
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, $0.01 par value |
|
|
|
|
|
|
|
Authorized: 165.0 shares; |
|
|
|
|
|
|
|
Issued: 89.0 shares in 2018 and 2017 |
|
0.9 |
|
|
0.9 |
|
|
|
|
|
|
|
|
|
|
Additional paid-in capital |
|
3,412.3 |
|
|
3,444.0 |
|
|
Accumulated deficit |
|
(2,200.8 |
) |
|
(2,225.7 |
) |
|
Accumulated other comprehensive loss |
|
(150.5 |
) |
|
(103.7 |
) |
|
Treasury stock, at cost, 18.6 shares in 2018 (2017 - 18.9 shares) |
|
(1,295.8 |
) |
|
(1,333.1 |
) |
|
Total RRD stockholders' equity |
|
(233.9 |
) |
|
(217.6 |
) |
|
Noncontrolling interests |
|
14.4 |
|
|
14.7 |
|
|
Total Equity |
$ |
(219.5 |
) |
$ |
(202.9 |
) |
|
Total Liabilities and Equity |
$ |
3,698.0 |
|
$ |
3,904.5 |
|
6
|
R.R. Donnelley & Sons Company |
|
|||||
|
Condensed Consolidated Statements of Cash Flows |
|
|||||
|
For the Nine Months Ended September 30, 2018 and 2017 |
|
|||||
|
(UNAUDITED) |
|
|||||
|
(in millions) |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
2018 |
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
12.9 |
|
$ |
19.1 |
|
|
Adjustment to reconcile net income to net cash used in operating activities |
|
140.0 |
|
|
142.2 |
|
|
Changes in operating assets and liabilities |
|
(203.3 |
) |
|
(152.1 |
) |
|
Pension and other postretirement benefits plan contributions |
|
(13.5 |
) |
|
(12.4 |
) |
|
Net cash used in operating activities |
$ |
(63.9 |
) |
$ |
(3.2 |
) |
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
(72.7 |
) |
|
(77.2 |
) |
|
All other cash provided by investing activities |
|
98.6 |
|
|
120.1 |
|
|
Net cash provided by investing activities |
$ |
25.9 |
|
$ |
42.9 |
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
$ |
46.7 |
|
$ |
(141.0 |
) |
|
|
|
|
|
|
|
|
|
Effect of exchange rate on cash, cash equivalents and restricted cash |
|
(14.0 |
) |
|
13.2 |
|
|
|
|
|
|
|
|
|
|
Net decrease in cash, cash equivalents and restricted cash |
$ |
(5.3 |
) |
$ |
(88.1 |
) |
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash at beginning of year |
|
301.5 |
|
|
335.9 |
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash at end of period |
$ |
296.2 |
|
$ |
247.8 |
|
7
|
R.R. Donnelley & Sons Company |
|
|||||||||||||||||||||||||||||||
|
Reconciliation of GAAP to Non-GAAP Measures |
|
|||||||||||||||||||||||||||||||
|
For the Three Months Ended September 30, 2018 and 2017 |
|
|||||||||||||||||||||||||||||||
|
(UNAUDITED) |
|
|||||||||||||||||||||||||||||||
|
(in millions, except per share data) |
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2018 |
|
|
For the Three Months Ended September 30, 2017 |
|
||||||||||||||||||||||||||
|
|
|
Income from operations |
|
Investment and other income - net |
|
Income tax (benefit) expense |
|
Net earnings attributable to common stockholders |
|
Net earnings attributable to common stockholders per diluted share |
|
|
Income from operations |
|
Investment and other income - net |
|
Income tax (benefit) expense |
|
Net (loss) earnings attributable to common stockholders |
|
Net (loss) earnings attributable to common stockholders per diluted share |
|
||||||||||
|
GAAP basis measures |
$ |
60.9 |
|
$ |
(5.5 |
) |
$ |
(10.4 |
) |
$ |
34.3 |
|
$ |
0.49 |
|
|
$ |
31.8 |
|
$ |
(6.9 |
) |
$ |
(3.5 |
) |
$ |
(8.0 |
) |
$ |
(0.11 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other-net (2) |
|
11.0 |
|
|
— |
|
|
2.1 |
|
|
8.9 |
|
|
0.13 |
|
|
|
33.8 |
|
|
— |
|
|
7.3 |
|
|
26.5 |
|
|
0.37 |
|
|
|
Pension settlement charges |
|
— |
|
|
(0.2 |
) |
|
— |
|
|
0.2 |
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
Loss on debt extinguishments (3) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
2.2 |
|
|
4.3 |
|
|
0.06 |
|
|
|
Net gain on investments (4) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
1.6 |
|
|
0.1 |
|
|
(1.7 |
) |
|
(0.02 |
) |
|
|
Gain on disposal of business (5) |
|
(4.5 |
) |
|
— |
|
|
1.5 |
|
|
(6.1 |
) |
|
(0.09 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
Income tax adjustment (6) |
|
— |
|
|
— |
|
|
19.6 |
|
|
(19.6 |
) |
|
(0.28 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
Total Non-GAAP adjustments |
|
6.5 |
|
|
(0.2 |
) |
|
23.2 |
|
|
(16.6 |
) |
|
(0.24 |
) |
|
|
33.8 |
|
|
1.6 |
|
|
9.6 |
|
|
29.1 |
|
|
0.41 |
|
|
Non-GAAP measures |
$ |
67.4 |
|
$ |
(5.7 |
) |
$ |
12.8 |
|
$ |
17.7 |
|
$ |
0.25 |
|
|
$ |
65.6 |
|
$ |
(5.3 |
) |
$ |
6.1 |
|
$ |
21.1 |
|
$ |
0.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 |
|
2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
GAAP diluted weighted average common shares outstanding |
|
|
|
|
|
70.7 |
|
|
70.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Dilutive impact of change in earnings |
|
|
|
|
|
|
|
|
— |
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Non-GAAP diluted weighted average common shares outstanding |
|
|
70.7 |
|
|
70.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Additional non-GAAP information: |
|
|
|
|
2018 |
|
2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross margin (1) |
|
|
|
|
|
19.1 |
% |
|
18.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted operating margin |
|
|
|
|
|
4.1 |
% |
|
3.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted effective tax rate |
|
|
|
|
|
41.2 |
% |
|
22.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
(1) |
Exclusive of depreciation and amortization. |
|
|
(2) |
Restructuring and other - net: charges incurred in the third quarter of 2018 included pre-tax charges of $2.8 million for employee termination costs; $6.6 million of lease termination and other restructuring costs; $1.1 million related to impairment of buildings, machinery and equipment associated with facility closures; and $0.5 million for multi-employer pension plan withdrawal obligations unrelated to facility closures. Charges incurred in the third quarter of 2017 included pre-tax charges of $21.3 million for the impairment of goodwill in the Marketing Solutions segment; $10.7 million for employee termination costs; $1.1 million of lease termination and other restructuring costs; $0.5 million for multi-employer pension plan withdrawal obligations unrelated to facility closures; and $0.2 million of impairment charges of other long-lived assets related to facility closures. |
|
|
(3) |
Loss on debt extinguishments: related to unamortized debt issuance costs, premiums paid and other expenses due to the amendment and restatement of the credit agreement and the debt-for-equity exchange of senior notes during the three months ended September 30, 2017. |
|
|
(4) |
Net gain on investments: included pre-tax non-cash net realized gain of $1.6 million ($1.7 million after-tax) for the three months ended September 30, 2017, resulting from the debt-for-equity exchange of the remaining portion of the Company’s retained shares of Donnelley Financial for certain outstanding senior notes. |
|
|
(5) |
Gain on disposal of business: included a gain on the sale of the Print Logistics business within the Business Services segment during the three months ended September 30, 2018. |
|
|
(6) |
Income tax adjustment: included adjustments to the provisional amounts recorded at December 31, 2017 for the impact of the Tax Cuts and Jobs Act of 2017, including a $19.0 million decrease related to the one-time transition tax and a $0.6 million decrease related to the change in Federal income tax rate, during the three months ended September 30, 2018. |
8
|
R.R. Donnelley & Sons Company |
|
||||||||||||||||||||||||||||||||||
|
Reconciliation of GAAP to Non-GAAP Measures |
|
||||||||||||||||||||||||||||||||||
|
For the Nine Months Ended September 30, 2018 and 2017 |
|
||||||||||||||||||||||||||||||||||
|
(UNAUDITED) |
|
||||||||||||||||||||||||||||||||||
|
(in millions, except per share data) |
|
||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2018 |
|
|
For the Nine Months Ended September 30, 2017 |
|
|||||||||||||||||||||||||||||
|
|
|
Income from operations |
|
Investment and other income - net |
|
Income tax (benefit) expense |
|
Net earnings attributable to common stockholders |
|
Net earnings attributable to common stockholders per diluted share |
|
|
SG&A (1) |
|
Income from operations |
|
Investment and other income - net |
|
Income tax (benefit) expense |
|
Net earnings attributable to common stockholders |
|
Net earnings attributable to common stockholders per diluted share |
|
|||||||||||
|
GAAP basis measures |
$ |
118.6 |
|
$ |
(14.7 |
) |
$ |
(5.4 |
) |
$ |
11.7 |
|
$ |
0.17 |
|
|
$ |
653.0 |
|
$ |
109.5 |
|
$ |
(59.6 |
) |
$ |
(7.4 |
) |
$ |
18.4 |
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other-net (2) |
|
22.8 |
|
|
— |
|
|
6.4 |
|
|
16.4 |
|
|
0.23 |
|
|
|
— |
|
|
46.7 |
|
|
— |
|
|
7.8 |
|
|
38.9 |
|
|
0.55 |
|
|
|
Spinoff-related transaction expenses (3) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(3.3 |
) |
|
3.3 |
|
|
— |
|
|
1.2 |
|
|
2.1 |
|
|
0.03 |
|
|
|
Pension settlement charges |
|
— |
|
|
(1.5 |
) |
|
0.3 |
|
|
1.2 |
|
|
0.02 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
Loss on debt extinguishments (4) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
7.3 |
|
|
12.8 |
|
|
0.18 |
|
|
|
Net gain on investments (5) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
43.7 |
|
|
1.5 |
|
|
(45.2 |
) |
|
(0.64 |
) |
|
|
Gain on disposal of business (6) |
|
(4.6 |
) |
|
— |
|
|
1.4 |
|
|
(6.0 |
) |
|
(0.09 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
Income tax adjustment (7) |
|
— |
|
|
— |
|
|
19.1 |
|
|
(19.1 |
) |
|
(0.27 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
Total Non-GAAP adjustments |
|
18.2 |
|
|
(1.5 |
) |
|
27.2 |
|
|
(7.5 |
) |
|
(0.11 |
) |
|
|
(3.3 |
) |
|
50.0 |
|
|
43.7 |
|
|
17.8 |
|
|
8.6 |
|
|
0.12 |
|
|
Non-GAAP measures |
$ |
136.8 |
|
$ |
(16.2 |
) |
$ |
21.8 |
|
$ |
4.2 |
|
$ |
0.06 |
|
|
$ |
649.7 |
|
$ |
159.5 |
|
$ |
(15.9 |
) |
$ |
10.4 |
|
$ |
27.0 |
|
$ |
0.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional non-GAAP information: |
|
2018 |
|
2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross margin (1) |
|
|
17.9 |
% |
|
19.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted SG&A as a % of total net sales (1) |
|
|
12.4 |
% |
|
13.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted operating margin |
|
|
2.7 |
% |
|
3.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted effective tax rate |
|
|
79.9 |
% |
|
27.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
(1) |
Exclusive of depreciation and amortization. |
|
|
(2) |
Restructuring and other - net: charges incurred in the nine months ended September 30, 2018 included pre-tax charges of $11.2 million for employee termination costs; $12.0 million of lease termination and other restructuring costs; a $5.4 million net gain on the sale of previously impaired assets; $3.3 million related to impairment of buildings, machinery and equipment associated with facility closures; and $1.7 million for multi-employer pension plan withdrawal obligations unrelated to facility closures. Charges incurred in the nine months ended September 30, 2017 included pre-tax charges of $21.3 million for the impairment of goodwill in the Marketing Solutions segment; $19.5 million for employee termination costs; $3.8 million of lease termination and other restructuring costs; $1.7 million for multi-employer pension plan withdrawal obligations unrelated to facility closures; and $0.4 million of net impairment charges of long-lived assets. |
|
|
(3) |
Spinoff-related transaction expenses: included charges related to consulting and other expenses for the nine months ended September 30, 2017 associated with the 2016 spinoff transactions. |
|
|
(4) |
Loss on debt extinguishments: related to the premiums paid in connection with the tenders, unamortized debt issuance costs and other expenses due to the repurchase of debentures and senior notes, the debt-for-equity exchange of senior notes and the amendment and restatement of the credit agreement during the nine months ended September 30, 2017. |
|
|
(5) |
Net gain on investments: pre-tax non-cash net realized gain of $94.0 million ($96.1 million after-tax) resulting from the debt-for-equity exchange of the Company’s retained shares of Donnelley Financial for certain outstanding senior notes and a pre-tax gain of $1.3 million ($0.7 million after-tax) resulting from the sale of certain of the Company’s affordable housing investments, partially offset by a pre-tax loss of $51.6 million ($51.6 million after-tax) resulting from the sale of the Company’s retained shares in LSC during the nine months ended September 30, 2017. |
|
|
(6) |
Gain on disposal of business: primarily included a gain on the sale of the Print Logistics business within the Business Services segment during the nine months ended September 30, 2018. |
|
|
(7) |
Income tax adjustment: included adjustments to the provisional amounts recorded at December 31, 2017 for the impact of the Tax Cuts and Jobs Act of 2017, offset by the recognition of a deferred income tax benefit during the nine months ended September 30, 2018. |
9
|
R.R. Donnelley & Sons Company |
|
|||||||||||
|
Segment GAAP to Non-GAAP Income from Operations and Non-GAAP Adjusted EBITDA and Margin Reconciliation |
|
|||||||||||
|
For the Three Months Ended September 30, 2018 and 2017 |
|
|||||||||||
|
(UNAUDITED) |
|
|||||||||||
|
(in millions) |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Services |
|
Marketing Solutions |
|
Corporate |
|
Consolidated |
|
||||
|
For the Three Months Ended September 30, 2018 |
|
|||||||||||
|
Net sales |
$ |
1,363.2 |
|
$ |
286.3 |
|
$ |
— |
|
$ |
1,649.5 |
|
|
Income (loss) from operations |
|
74.8 |
|
|
11.8 |
|
|
(25.7 |
) |
|
60.9 |
|
|
Operating margin % |
|
5.5 |
% |
|
4.1 |
% |
nm |
|
|
3.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other-net |
|
7.1 |
|
|
0.2 |
|
|
3.7 |
|
|
11.0 |
|
|
Gain on disposal of business |
|
(4.5 |
) |
|
— |
|
|
— |
|
|
(4.5 |
) |
|
Total Non-GAAP adjustments |
|
2.6 |
|
|
0.2 |
|
|
3.7 |
|
|
6.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss) from operations |
$ |
77.4 |
|
$ |
12.0 |
|
$ |
(22.0 |
) |
$ |
67.4 |
|
|
Non-GAAP operating margin % |
|
5.7 |
% |
|
4.2 |
% |
nm |
|
|
4.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
31.5 |
|
|
11.7 |
|
|
1.0 |
|
|
44.2 |
|
|
Investment and other income-net |
|
1.6 |
|
|
— |
|
|
4.1 |
|
|
5.7 |
|
|
Non-GAAP Adjusted EBITDA |
$ |
110.5 |
|
$ |
23.7 |
|
$ |
(16.9 |
) |
$ |
117.3 |
|
|
Non-GAAP Adjusted EBITDA margin % |
|
8.1 |
% |
|
8.3 |
% |
nm |
|
|
7.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2017 |
|
|||||||||||
|
Net sales |
$ |
1,440.6 |
|
$ |
294.3 |
|
$ |
— |
|
$ |
1,734.9 |
|
|
Income (loss) from operations |
|
51.0 |
|
|
(6.9 |
) |
|
(12.3 |
) |
|
31.8 |
|
|
Operating margin % |
|
3.5 |
% |
|
(2.3 |
%) |
nm |
|
|
1.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other-net |
|
5.7 |
|
|
22.8 |
|
|
5.3 |
|
|
33.8 |
|
|
Total Non-GAAP adjustments |
|
5.7 |
|
|
22.8 |
|
|
5.3 |
|
|
33.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss) from operations |
$ |
56.7 |
|
$ |
15.9 |
|
$ |
(7.0 |
) |
$ |
65.6 |
|
|
Non-GAAP operating margin % |
|
3.9 |
% |
|
5.4 |
% |
nm |
|
|
3.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
35.0 |
|
|
11.0 |
|
|
1.0 |
|
|
47.0 |
|
|
Investment and other income-net (1) |
|
0.9 |
|
|
— |
|
|
4.4 |
|
|
5.3 |
|
|
Non-GAAP Adjusted EBITDA |
$ |
92.6 |
|
$ |
26.9 |
|
$ |
(1.6 |
) |
$ |
117.9 |
|
|
Non-GAAP Adjusted EBITDA margin % |
|
6.4 |
% |
|
9.1 |
% |
nm |
|
|
6.8 |
% |
|
|
(1) |
Represents amounts in investment and other income-net that are not non-GAAP adjustments, and primarily includes pension and postretirement benefits interest cost, expected return on plan assets and net amortization; dividend income from LSC; and proceeds from company-owned life insurance. Non-GAAP adjustments from investment and other income-net for the three months ended September 30, 2017, included a pre-tax non-cash net realized gain of $1.6 million ($1.7 million after-tax) resulting from the debt-for-equity exchange of the remaining portion of the Company’s retained shares of Donnelley Financial for certain outstanding senior notes. |
10
|
R.R. Donnelley & Sons Company |
|
|||||||||||
|
Segment GAAP to Non-GAAP Income from Operations and Non-GAAP Adjusted EBITDA and Margin Reconciliation |
|
|||||||||||
|
For the Nine Months Ended September 30, 2018 and 2017 |
|
|||||||||||
|
(UNAUDITED) |
|
|||||||||||
|
(in millions) |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Services |
|
Marketing Solutions |
|
Corporate |
|
Consolidated |
|
||||
|
For the Nine Months Ended September 30, 2018 |
|
|||||||||||
|
Net sales |
$ |
4,188.3 |
|
$ |
848.5 |
|
$ |
— |
|
$ |
5,036.8 |
|
|
Income (loss) from operations |
|
152.9 |
|
|
32.7 |
|
|
(67.0 |
) |
|
118.6 |
|
|
Operating margin % |
|
3.7 |
% |
|
3.9 |
% |
nm |
|
|
2.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other-net |
|
11.6 |
|
|
3.7 |
|
|
7.5 |
|
|
22.8 |
|
|
Net gain on disposal of business |
|
(4.6 |
) |
|
— |
|
|
— |
|
|
(4.6 |
) |
|
Total Non-GAAP adjustments |
|
7.0 |
|
|
3.7 |
|
|
7.5 |
|
|
18.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss) from operations |
$ |
159.9 |
|
$ |
36.4 |
|
$ |
(59.5 |
) |
$ |
136.8 |
|
|
Non-GAAP operating margin % |
|
3.8 |
% |
|
4.3 |
% |
nm |
|
|
2.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
98.7 |
|
|
35.3 |
|
|
3.5 |
|
|
137.5 |
|
|
Investment and other income-net |
|
2.5 |
|
|
— |
|
|
13.7 |
|
|
16.2 |
|
|
Non-GAAP Adjusted EBITDA |
$ |
261.1 |
|
$ |
71.7 |
|
$ |
(42.3 |
) |
$ |
290.5 |
|
|
Non-GAAP Adjusted EBITDA margin % |
|
6.2 |
% |
|
8.5 |
% |
nm |
|
|
5.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2017 |
|
|||||||||||
|
Net sales |
$ |
4,165.7 |
|
$ |
848.1 |
|
$ |
— |
|
$ |
5,013.8 |
|
|
Income (loss) from operations |
|
152.8 |
|
|
5.4 |
|
|
(48.7 |
) |
|
109.5 |
|
|
Operating margin % |
|
3.7 |
% |
|
0.6 |
% |
nm |
|
|
2.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other-net |
|
14.0 |
|
|
25.0 |
|
|
7.7 |
|
|
46.7 |
|
|
Spinoff-related transaction expenses |
|
— |
|
|
— |
|
|
3.3 |
|
|
3.3 |
|
|
Total Non-GAAP adjustments |
|
14.0 |
|
|
25.0 |
|
|
11.0 |
|
|
50.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss) from operations |
$ |
166.8 |
|
$ |
30.4 |
|
$ |
(37.7 |
) |
$ |
159.5 |
|
|
Non-GAAP operating margin % |
|
4.0 |
% |
|
3.6 |
% |
nm |
|
|
3.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
105.0 |
|
|
34.9 |
|
|
3.2 |
|
|
143.1 |
|
|
Investment and other income-net (1) |
|
2.8 |
|
|
— |
|
|
13.1 |
|
|
15.9 |
|
|
Non-GAAP Adjusted EBITDA |
$ |
274.6 |
|
$ |
65.3 |
|
$ |
(21.4 |
) |
$ |
318.5 |
|
|
Non-GAAP Adjusted EBITDA margin % |
|
6.6 |
% |
|
7.7 |
% |
nm |
|
|
6.4 |
% |
|
|
(1) |
Represents amounts in investment and other income-net that are not non-GAAP adjustments, and primarily includes pension and postretirement benefits interest cost, expected return on plan assets and net amortization; dividend income from LSC; and proceeds from company-owned life insurance. Non-GAAP adjustments from investment and other income-net for the nine months ended September 30, 2017, included a pre-tax non-cash net realized gain of $94.0 million ($96.1 million after-tax) resulting from the debt-for-equity exchange of the Company’s retained shares of Donnelley Financial for certain outstanding senior notes and a pre-tax gain of $1.3 million ($0.7 million after-tax) resulting from the sale of certain of the Company’s affordable housing investments, partially offset by a pre-tax loss of $51.6 million ($51.6 million after-tax) resulting from the sale of the Company’s retained shares in LSC. |
11
|
R.R. Donnelley & Sons Company |
|
||||||||||
|
Reconciliation of Reported to Organic Net Sales |
|
||||||||||
|
For the Three Months Ended September 30, 2018 |
|
||||||||||
|
(UNAUDITED) |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Services |
|
|
Marketing Solutions |
|
|
Consolidated |
|
|||
|
Reported net sales change |
|
(5.4 |
%) |
|
|
(2.7 |
%) |
|
|
(4.9 |
%) |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact of changes in foreign currency rates |
|
(0.7 |
%) |
|
|
--- |
% |
|
|
(0.6 |
%) |
|
Year-over-year impact of dispositions (1) |
|
(7.4 |
%) |
|
|
--- |
% |
|
|
(6.1 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net organic sales change |
|
2.7 |
% |
|
|
(2.7 |
%) |
|
|
1.8 |
% |
|
(1) |
Adjusted for net sales of the Company’s Print Logistics business, disposed in the third quarter of 2018. |
12
|
R.R. Donnelley & Sons Company |
|
||||||||||
|
Reconciliation of Reported to Organic Net Sales |
|
||||||||||
|
For the Nine Months Ended September 30, 2018 |
|
||||||||||
|
(UNAUDITED) |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Services |
|
|
Marketing Solutions |
|
|
Consolidated |
|
|||
|
Reported net sales change |
|
0.5 |
% |
|
|
--- |
% |
|
|
0.5 |
% |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year impact of changes in foreign currency rates |
|
0.8 |
% |
|
|
--- |
% |
|
|
0.7 |
% |
|
Year-over-year impact of dispositions (1) |
|
(2.6 |
%) |
|
|
--- |
% |
|
|
(2.1 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net organic sales change |
|
2.3 |
% |
|
|
--- |
% |
|
|
1.9 |
% |
|
(1) |
Adjusted for net sales of the Company’s Print Logistics business, disposed in the third quarter of 2018. |
13
|
R.R. Donnelley & Sons Company |
|
||||||
|
Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted EBITDA |
|
||||||
|
For the Three Months Ended September 30, 2018 and 2017 |
|
||||||
|
(UNAUDITED) |
|
||||||
|
(in millions) |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
|||||
|
|
2018 |
|
|
2017 |
|
||
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) attributable to RRD common stockholders |
$ |
34.3 |
|
|
$ |
(8.0 |
) |
|
|
|
|
|
|
|
|
|
|
Adjustments |
|
|
|
|
|
|
|
|
Income attributable to noncontrolling interests |
|
0.5 |
|
|
|
0.2 |
|
|
Income tax benefit |
|
(10.4 |
) |
|
|
(3.5 |
) |
|
Interest expense - net |
|
42.0 |
|
|
|
43.5 |
|
|
Net gain on investments |
|
— |
|
|
|
(1.6 |
) |
|
Depreciation and amortization |
|
44.2 |
|
|
|
47.0 |
|
|
Restructuring and other-net |
|
11.0 |
|
|
|
33.8 |
|
|
Net loss on debt extinguishments |
|
— |
|
|
|
6.5 |
|
|
Gain on disposal of business |
|
(4.5 |
) |
|
|
— |
|
|
Pension settlement charges |
|
0.2 |
|
|
|
— |
|
|
Total Non-GAAP adjustments |
|
83.0 |
|
|
|
125.9 |
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted EBITDA |
$ |
117.3 |
|
|
$ |
117.9 |
|
|
|
|
|
|
|
|
|
|
|
Net sales |
$ |
1,649.5 |
|
|
$ |
1,734.9 |
|
|
Non-GAAP adjusted EBITDA margin % |
|
7.1 |
% |
|
|
6.8 |
% |
14