Innospec Inc. (NASDAQ: IOSP) today announced its financial results
for the fourth quarter and full year ended December 31, 2024.
Total revenues for the fourth quarter were
$466.8 million, a decrease of 6 percent from $494.7 million in the
corresponding period last year. There was a net loss of $70.4
million, or $2.80 per diluted share, driven by the buy out of the
UK pension scheme, compared to net income of $37.8 million or $1.51
per diluted share recorded last year. Adjusted EBITDA for the
quarter was $56.6 million compared to $61.6 million reported in the
same period a year ago.
Results for this quarter include some special
items, which are summarized in the table below. Excluding these
items, adjusted non-GAAP EPS in the fourth quarter was $1.41 per
diluted share, compared to $1.84 per diluted share a year ago.
Innospec generated cash from operating
activities of $25.7 million before capital expenditures of $20.6
million in the quarter and closed the year with net cash of $289.2
million.
Adjusted EBITDA, income before income taxes
excluding special items, net income excluding special items, and
related per-share amounts, together with net cash, are non-GAAP
financial measures that are defined and reconciled with GAAP
results herein and in the schedules below.
|
|
Quarter ended December 31, 2024 |
|
Quarter ended December 31, 2023 |
(in
millions, except share and per share data) |
|
(Loss)/ income before income
taxes |
|
Net (loss)/ income |
|
Per diluted share |
|
Income before income
taxes |
|
Net income |
|
Per diluted share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported GAAP amounts |
$ |
(102.6 |
) |
$ |
(70.4 |
) |
$ |
(2.80 |
) |
$ |
45.3 |
|
$ |
37.8 |
|
$ |
1.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Settlement charge
on UK pension scheme buy-out |
|
155.6 |
|
|
116.7 |
|
|
4.65 |
|
|
- |
|
|
- |
|
|
- |
|
Adjustment of
income tax provisions |
|
- |
|
|
(11.0 |
) |
|
(0.44 |
) |
|
- |
|
|
0.5 |
|
|
0.02 |
|
Foreign currency
exchange (gains)/losses |
|
(8.0 |
) |
|
(5.7 |
) |
|
(0.23 |
) |
|
2.6 |
|
|
2.0 |
|
|
0.08 |
|
Adjustment to fair
value of contingent consideration |
|
1.3 |
|
|
2.0 |
|
|
0.08 |
|
|
- |
|
|
- |
|
|
- |
|
Amortization of
acquired intangible assets |
|
2.3 |
|
|
1.7 |
|
|
0.07 |
|
|
2.6 |
|
|
2.0 |
|
|
0.08 |
|
Legacy costs of
closed operations |
|
1.4 |
|
|
1.1 |
|
|
0.04 |
|
|
3.7 |
|
|
2.8 |
|
|
0.11 |
|
Impact of internal
reorganizations |
|
0.6 |
|
|
1.1 |
|
|
0.04 |
|
|
- |
|
|
- |
|
|
- |
|
Acquisition
related costs |
|
- |
|
|
- |
|
|
- |
|
|
1.3 |
|
|
1.0 |
|
|
0.04 |
|
|
|
153.2 |
|
|
105.9 |
|
|
4.21 |
|
|
10.2 |
|
|
8.3 |
|
|
0.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
non-GAAP amounts |
$ |
50.6 |
|
$ |
35.5 |
|
$ |
1.41 |
|
$ |
55.5 |
|
$ |
46.1 |
|
$ |
1.84 |
|
For the full year, total revenues of $1.85
billion decreased by 5 percent from $1.95 billion in the prior
year. Net income for 2024 was $35.6 million or $1.42 per diluted
share, driven by the buy out of the UK pension scheme, compared to
the prior year net income of $139.1 million, or $5.56 per diluted
share. Adjusted EBITDA for the year was $225.2 million up 4 percent
from $216.0 million in 2023.
Results for the full year include some special
items, which are summarized in the table below. Excluding these
items, adjusted non-GAAP EPS for the full year was $5.92 per
diluted share, compared to $6.09 per diluted share a year ago.
|
|
Year ended December 31, 2024 |
|
Year ended December 31, 2023 |
(in millions, except
share and per share data) |
|
Income before income
taxes |
|
Net income |
|
Diluted EPS |
|
Income before income
taxes |
|
Net income |
|
Diluted EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported GAAP amounts |
$ |
41.2 |
|
$ |
35.6 |
|
$ |
1.42 |
|
$ |
174.4 |
|
$ |
139.1 |
|
$ |
5.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Settlement charge on UK
pension scheme buy out |
|
155.6 |
|
|
116.7 |
|
|
4.65 |
|
|
- |
|
|
- |
|
|
- |
|
Adjustment of income tax
provisions |
|
- |
|
|
(11.4 |
) |
|
(0.45 |
) |
|
- |
|
|
1.2 |
|
|
0.05 |
|
Amortization of acquired
intangible assets |
|
11.3 |
|
|
8.6 |
|
|
0.34 |
|
|
10.5 |
|
|
8.0 |
|
|
0.32 |
|
Recovery of historical pension
costs |
|
(8.4 |
) |
|
(6.3 |
) |
|
(0.25 |
) |
|
- |
|
|
- |
|
|
- |
|
Foreign currency exchange
gains |
|
(4.9 |
) |
|
(3.6 |
) |
|
(0.14 |
) |
|
(3.8 |
) |
|
(2.9 |
) |
|
(0.12 |
) |
Adjustment to fair value of
contingent consideration |
|
3.4 |
|
|
3.4 |
|
|
0.14 |
|
|
- |
|
|
- |
|
|
- |
|
Legacy costs of closed
operations |
|
4.0 |
|
|
3.0 |
|
|
0.12 |
|
|
6.1 |
|
|
4.6 |
|
|
0.18 |
|
Settlement of historical tax
audits |
|
- |
|
|
1.3 |
|
|
0.05 |
|
|
- |
|
|
- |
|
|
- |
|
Impact of internal
reorganizations |
|
0.6 |
|
|
1.1 |
|
|
0.04 |
|
|
- |
|
|
- |
|
|
- |
|
Acquisition related costs |
|
- |
|
|
- |
|
|
- |
|
|
3.1 |
|
|
2.4 |
|
|
0.10 |
|
|
|
161.6 |
|
|
112.8 |
|
|
4.50 |
|
|
15.9 |
|
|
13.3 |
|
|
0.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted non-GAAP
amounts |
$ |
202.8 |
|
$ |
148.4 |
|
$ |
5.92 |
|
$ |
190.3 |
|
$ |
152.4 |
|
$ |
6.09 |
|
Commenting on the fourth quarter results,
Patrick S. Williams, President and Chief Executive Officer,
said,
“This was another good quarter for Innospec.
Fuel Specialties and Performance Chemicals delivered strong
operating income growth over the prior year, and Oilfield Services
remained in line with expectations, despite continuing weak
production chemicals activity in Latin America.
Performance Chemicals delivered double-digit
operating income growth over last year. Moving through 2025, our
outlook continues to target operating income and margin improvement
to levels consistent with the full year 2022. The team has an
exciting mix of growth opportunities across our global personal
care, home care, agriculture, construction and other industrial
markets.
In Fuel Specialties, gross margins were at the
upper end of our targeted 32 to 35 percent range and operating
income increased by 7 percent on the prior year. Full year
operating margins improved to just below our target of 19 to 21
percent, and we remain focused on further growth and margin
improvement. Entering 2025, the team is pursuing a broad set of
regional and end-market opportunities in traditional fuel,
renewable fuel and non-fuel applications.
In Oilfield Services, as expected, results
remained similar to the third quarter with no recovery in Latin
America production chemical activity. We currently do not expect
this activity to resume in the coming quarters. In 2025, we remain
focused on opportunities in our other oilfield segments, which we
believe will drive sequential quarterly improvements. These include
opportunities in US completions and production, DRA and continued
momentum in the Middle East.”
Revenues in Performance Chemicals of $169.2
million were up 23 percent over the fourth quarter of last year,
with acquisition growth of 7 percent, volume growth of 17 percent,
an adverse price/mix of 2 percent and a positive currency impact of
1 percent. Gross margins of 22.7 percent increased by 1.4
percentage points from the same quarter last year. Operating income
of $20.6 million increased 14 percent from $18.0 million in the
prior year period. For the full year, revenues were up 16 percent
to $653.7 million and operating income increased 52 percent to
$82.9 million.
Revenues in Fuel Specialties of $191.8 million
were up 5 percent from $182.1 million in the fourth quarter of last
year. Volumes were up 9 percent with an adverse price/mix of 5
percent and a positive currency impact of 1 percent. Gross margins
of 34.4 percent increased by 1.5 percentage points over last year.
Operating income of $34.9 million was up 7 percent from $32.6
million a year ago. For the full year, revenues were up 1 percent
to $701.1 million and operating income increased 18 percent to
$129.6 million. Adjusting for the impact of non-recurring Brazil
inventory charges in the first half of 2023, full year operating
income grew by 4 percent.
Revenues in Oilfield Services of $105.8 million
for the quarter were down 40 percent from $175.4 million in the
fourth quarter of last year. Gross margins of 30.1 percent
decreased by 7.9 percentage points from the same quarter last year
on a weaker sales mix. Operating income of $7.5 million decreased
59 percent from $18.3 million in the prior year period. For the
full year, revenues were down 29 percent to $490.6 million and
operating income decreased 51 percent to $38.8 million.
Corporate costs of $20.6 million decreased by
$3.8 million from last year which included $1.3 million relating to
acquisition costs. The full year adjusted effective tax rate for
2024 was 26.4 percent compared to 23.0 percent last year, due to
the geographical mix of taxable profits. In the fourth quarter the
Company concluded the buy out of the UK pension scheme and incurred
a non-cash settlement charge of $155.6m. All UK liabilities are now
removed from the Company’s balance sheet.
For the quarter, cash provided by operating
activities after capital expenditures was $5.1 million compared to
$51.3 million a year ago. For the full year, cash from operations
after capital expenditures was $122.7 million compared to $130.2
million in 2023. As of December 31, 2024, Innospec had net cash of
$289.2 million compared to net cash of $203.7 million a year
ago.
Mr. Williams concluded,
“Our business teams delivered a strong quarter
and full year. Entering 2025, we are well positioned for continued
full year growth in Performance Chemicals and Fuel Specialties and
sequential quarterly recovery in Oilfield Services.
Operating cash generation was positive in the
quarter, and our net cash position closed at over $289 million. Our
balance sheet continues to support organic growth, further dividend
increases and flexibility for share repurchases. In parallel, we
continue to pursue M&A that complements our geographic,
technology and end-market footprint.”
Use of Non-GAAP Financial
Measures
The information presented in this press release
includes financial measures that are not calculated or presented in
accordance with Generally Accepted Accounting Principles in the
United States (GAAP). These non-GAAP financial measures comprise
adjusted EBITDA, income before income taxes excluding special
items, net income excluding special items and related per share
amounts together with net cash. Adjusted EBITDA is net
(loss)/income per our consolidated financial statements adjusted
for the exclusion of interest (income)/expense, net, income taxes,
depreciation and amortization, pension scheme settlement charge,
recovery of historical pension costs, foreign currency exchange
(gains)/losses, legacy costs of closed operations, adjustment to
fair value of contingent consideration and acquisition related
costs. Income before income taxes, net income and diluted EPS,
excluding special items, per our consolidated financial statements
are adjusted for the exclusion of settlement charge on UK pension
scheme buy out, adjustment of income tax provisions, amortization
of acquired intangible assets, recovery of historical pension
costs, foreign currency exchange (gains)/losses, adjustment to fair
value of contingent consideration, legacy costs of closed
operations, settlement of historical tax audits, impact of internal
reorganizations and acquisition related costs. Net cash is cash and
cash equivalents less total debt. Reconciliations of these non-GAAP
financial measures to their most directly comparable GAAP financial
measures are provided herein and in the schedules below. The
Company believes that such non-GAAP financial measures provide
useful information to investors and may assist them in evaluating
the Company’s underlying performance and identifying operating
trends. In addition, these non-GAAP measures address questions the
Company routinely receives from analysts and investors and the
Company has determined that it is appropriate to make this data
available to all investors. While the Company believes that such
measures are useful in evaluating the Company’s performance,
investors should not consider them to be a substitute for financial
measures prepared in accordance with GAAP. In addition, these
non-GAAP financial measures may differ from similarly titled
non-GAAP financial measures used by other companies and do not
provide a comparable view of the Company’s performance relative to
other companies in similar industries. Management uses adjusted EPS
(the most directly comparable GAAP financial measure for which is
GAAP EPS) and net income excluding special items and adjusted
EBITDA (the most directly comparable GAAP financial measure for
which is GAAP net (loss)/income) to allocate resources and evaluate
the performance of the Company’s operations and has provided a
reconciliation of adjusted EBITDA and net income excluding special
items, and related per share amounts, to GAAP net (loss)/income
herein and in the schedules below.
About Innospec Inc.
Innospec Inc. is an international specialty
chemicals company with approximately 2,450 employees in 22
countries. Innospec manufactures and supplies a wide range of
specialty chemicals to markets in the Americas, Europe, the Middle
East, Africa and Asia-Pacific. The Performance Chemicals business
creates innovative technology-based solutions for our customers in
the Personal Care, Home Care, Agrochemical, Mining and Industrial
markets. The Fuel Specialties business specializes in manufacturing
and supplying fuel additives that improve fuel efficiency, boost
engine performance and reduce harmful emissions. Oilfield Services
provides specialty chemicals to all elements of the oil and gas
exploration and production industry.
Forward-Looking Statements
This press release contains certain
"forward-looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995. All statements other than
statements of historical facts included or incorporated herein may
constitute forward-looking statements. Such forward-looking
statements include statements (covered by words like “expects,”
“estimates,” “anticipates,” “may,” “could,” “believes,” “feels,”
“plans,” “intends,” “outlook” or similar words or expressions, for
example) which relate to earnings, growth potential, operating
performance, events or developments that we expect or anticipate
will or may occur in the future. Although forward-looking
statements are believed by management to be reasonable when made,
they are subject to certain risks, uncertainties and assumptions,
and our actual performance or results may differ materially from
these forward-looking statements. Additional information regarding
risks, uncertainties and assumptions relating to Innospec and
affecting our business operations and prospects are described in
Innospec’s Annual Report on Form 10-K for the year ended December
31, 2023, Innospec’s Quarterly Report on Form 10-Q for the quarter
ended September 30, 2024 and other reports filed with the U.S.
Securities and Exchange Commission. You are urged to review our
discussion of risks and uncertainties that could cause actual
results to differ from forward-looking statements under the heading
"Risk Factors” in such reports. Innospec undertakes no obligation
to publicly update or revise any forward-looking statements,
whether as a result of new information, future events or
otherwise.
Contacts:
Corbin BarnesInnospec
Inc.+44-151-355-3611corbin.barnes@innospecinc.com
|
INNOSPEC INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
|
Schedule 1 |
|
(in
millions, except share and per share data) |
|
Three Months EndedDecember
31 |
|
Twelve Months EndedDecember 31 |
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
|
Net sales |
$ |
466.8 |
|
$ |
494.7 |
|
$ |
1,845.4 |
|
$ |
1,948.8 |
|
Cost of goods sold |
|
(330.6 |
) |
|
(339.0 |
) |
|
(1,302.5 |
) |
|
(1,357.7 |
) |
Gross profit |
|
136.2 |
|
|
155.7 |
|
|
542.9 |
|
|
591.1 |
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
(81.1 |
) |
|
(102.3 |
) |
|
(314.0 |
) |
|
(387.8 |
) |
Research and development |
|
(12.7 |
) |
|
(8.9 |
) |
|
(47.8 |
) |
|
(41.7 |
) |
Adjustment to fair value of contingent consideration |
|
(1.3 |
) |
|
- |
|
|
(3.4 |
) |
|
- |
|
Profit on disposal of property, plant and equipment |
|
- |
|
|
- |
|
|
0.2 |
|
|
- |
|
Total operating expenses |
|
(95.1 |
) |
|
(111.2 |
) |
|
(365.0 |
) |
|
(429.5 |
) |
Operating income |
|
41.1 |
|
|
44.5 |
|
|
177.9 |
|
|
161.6 |
|
Other income/(expense),
net |
|
9.5 |
|
|
(0.7 |
) |
|
9.6 |
|
|
10.5 |
|
Pension scheme settlement
charge |
|
(155.6 |
) |
|
- |
|
|
(155.6 |
) |
|
- |
|
Interest income, net |
|
2.4 |
|
|
1.5 |
|
|
9.3 |
|
|
2.3 |
|
(Loss)/income before income
taxes |
|
(102.6 |
) |
|
45.3 |
|
|
41.2 |
|
|
174.4 |
|
Income taxes |
|
32.2 |
|
|
(7.5 |
) |
|
(5.6 |
) |
|
(35.3 |
) |
Net (loss)/income |
$ |
(70.4 |
) |
$ |
37.8 |
|
$ |
35.6 |
|
$ |
139.1 |
|
|
|
|
|
|
|
|
|
|
(Loss)/earnings per
share: |
|
|
|
|
|
|
|
|
Basic |
$ |
(2.82 |
) |
$ |
1.52 |
|
$ |
1.43 |
|
$ |
5.60 |
|
Diluted |
$ |
(2.80 |
) |
$ |
1.51 |
|
$ |
1.42 |
|
$ |
5.56 |
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding (in thousands): |
|
|
|
|
|
|
|
|
Basic |
|
24,949 |
|
|
24,867 |
|
|
24,932 |
|
|
24,851 |
|
Diluted |
|
25,115 |
|
|
25,030 |
|
|
25,119 |
|
|
25,022 |
|
INNOSPEC INC. AND SUBSIDIARIES |
|
Schedule 2A |
|
SEGMENTAL ANALYSIS OF
RESULTS |
|
Three Months EndedDecember 31 |
|
Twelve Months EndedDecember 31 |
(in
millions) |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
|
Net sales: |
|
|
|
|
|
|
|
|
Performance Chemicals |
$ |
169.2 |
|
$ |
137.2 |
|
$ |
653.7 |
|
$ |
561.6 |
|
Fuel Specialties |
|
191.8 |
|
|
182.1 |
|
|
701.1 |
|
|
695.9 |
|
Oilfield Services |
|
105.8 |
|
|
175.4 |
|
|
490.6 |
|
|
691.3 |
|
|
|
466.8 |
|
|
494.7 |
|
|
1,845.4 |
|
|
1,948.8 |
|
|
|
|
|
|
|
|
|
|
Gross profit: |
|
|
|
|
|
|
|
|
Performance Chemicals |
|
38.4 |
|
|
29.2 |
|
|
148.4 |
|
|
105.6 |
|
Fuel Specialties |
|
66.0 |
|
|
59.9 |
|
|
239.9 |
|
|
215.1 |
|
Oilfield Services |
|
31.8 |
|
|
66.6 |
|
|
154.6 |
|
|
270.4 |
|
|
|
136.2 |
|
|
155.7 |
|
|
542.9 |
|
|
591.1 |
|
|
|
|
|
|
|
|
|
|
Operating income: |
|
|
|
|
|
|
|
|
Performance Chemicals |
|
20.6 |
|
|
18.0 |
|
|
82.9 |
|
|
54.5 |
|
Fuel Specialties |
|
34.9 |
|
|
32.6 |
|
|
129.6 |
|
|
109.7 |
|
Oilfield Services |
|
7.5 |
|
|
18.3 |
|
|
38.8 |
|
|
78.6 |
|
Corporate costs |
|
(20.6 |
) |
|
(24.4 |
) |
|
(70.2 |
) |
|
(81.2 |
) |
|
|
42.4 |
|
|
44.5 |
|
|
181.1 |
|
|
161.6 |
|
Adjustment to fair value of
contingent consideration |
|
(1.3 |
) |
|
- |
|
|
(3.4 |
) |
|
- |
|
Profit on disposal of
property, plant and equipment |
|
- |
|
|
- |
|
|
0.2 |
|
|
- |
|
Total operating income |
$ |
41.1 |
|
$ |
44.5 |
|
$ |
177.9 |
|
$ |
161.6 |
|
Schedule 2B |
|
NON-GAAP
MEASURES |
|
Three Months EndedDecember 31 |
|
Twelve Months EndedDecember 31 |
(in
millions) |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
|
Net (loss)/income |
$ |
(70.4 |
) |
$ |
37.8 |
|
$ |
35.6 |
|
$ |
139.1 |
|
Interest income, net |
|
(2.4 |
) |
|
(1.5 |
) |
|
(9.3 |
) |
|
(2.3 |
) |
Income taxes |
|
(32.2 |
) |
|
7.5 |
|
|
5.6 |
|
|
35.3 |
|
Depreciation and
amortization |
|
11.3 |
|
|
10.2 |
|
|
43.6 |
|
|
38.5 |
|
Pension scheme settlement
charge |
|
155.6 |
|
|
- |
|
|
155.6 |
|
|
- |
|
Recovery of historical pension
costs |
|
- |
|
|
- |
|
|
(8.4 |
) |
|
- |
|
Foreign currency exchange
(gains)/losses |
|
(8.0 |
) |
|
2.6 |
|
|
(4.9 |
) |
|
(3.8 |
) |
Legacy costs of closed
operations |
|
1.4 |
|
|
3.7 |
|
|
4.0 |
|
|
6.1 |
|
Adjustment to fair value of
contingent consideration |
|
1.3 |
|
|
- |
|
|
3.4 |
|
|
- |
|
Acquisition related costs |
|
- |
|
|
1.3 |
|
|
- |
|
|
3.1 |
|
Adjusted EBITDA |
$ |
56.6 |
|
$ |
61.6 |
|
$ |
225.2 |
|
$ |
216.0 |
|
Schedule 3 |
|
INNOSPEC INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATED BALANCE SHEETS |
|
(in
millions) |
|
December 31,2024 |
|
December 31,2023 |
Assets |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
$ |
289.2 |
|
$ |
203.7 |
|
Trade and other accounts receivable |
|
341.7 |
|
|
359.8 |
|
Inventories |
|
301.0 |
|
|
300.1 |
|
Prepaid expenses |
|
21.0 |
|
|
18.7 |
|
Prepaid income taxes |
|
3.1 |
|
|
2.8 |
|
Other current assets |
|
0.6 |
|
|
0.6 |
|
Total current assets |
|
956.6 |
|
|
885.7 |
|
|
|
|
|
|
|
|
Net property, plant and
equipment |
|
269.7 |
|
|
268.3 |
|
Operating lease right-of-use
assets |
|
44.8 |
|
|
45.1 |
|
Goodwill |
|
382.5 |
|
|
399.3 |
|
Other intangible assets |
|
65.4 |
|
|
57.3 |
|
Deferred tax assets |
|
9.4 |
|
|
10.4 |
|
Pension asset |
|
2.4 |
|
|
35.1 |
|
Other non-current assets |
|
3.9 |
|
|
6.2 |
|
Total assets |
$ |
1,734.7 |
|
$ |
1,707.4 |
|
Liabilities and Stockholders’
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable |
$ |
163.8 |
|
$ |
163.6 |
|
Accrued liabilities |
|
169.1 |
|
|
185.9 |
|
Current portion of operating lease liabilities |
|
13.9 |
|
|
13.6 |
|
Current portion of plant closure provisions |
|
5.0 |
|
|
4.6 |
|
Current portion of accrued income taxes |
|
19.6 |
|
|
2.6 |
|
Current portion of unrecognized tax benefits |
|
- |
|
|
1.2 |
|
Total current liabilities |
|
371.4 |
|
|
371.5 |
|
|
|
|
|
|
|
|
Operating lease liabilities,
net of current portion |
|
31.0 |
|
|
31.6 |
|
Plant closure provisions, net
of current portion |
|
55.3 |
|
|
57.0 |
|
Accrued income taxes, net of
current portion |
|
- |
|
|
11.6 |
|
Unrecognized tax benefits, net
of current portion |
|
- |
|
|
13.6 |
|
Deferred tax liabilities |
|
23.5 |
|
|
33.5 |
|
Pension liabilities and
post-employment benefits |
|
13.1 |
|
|
13.3 |
|
Acquisition-related contingent
consideration |
|
20.1 |
|
|
23.4 |
|
Other non-current
liabilities |
|
4.2 |
|
|
2.3 |
|
Equity |
|
1,216.1 |
|
|
1,149.6 |
|
Total liabilities and
equity |
$ |
1,734.7 |
|
$ |
1,707.4 |
|
Schedule 4 |
|
INNOSPEC INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATED STATEMENTS OF CASH
FLOWS |
|
|
|
Twelve Months EndedDecember
31 |
(in
millions) |
|
2024 |
|
2023 |
Cash Flows from Operating
Activities |
|
|
|
|
|
|
|
|
|
Net income |
$ |
35.6 |
|
$ |
139.1 |
|
Adjustments to reconcile net
income to cash provided by operating activities: |
|
|
|
|
Depreciation and amortization |
|
43.5 |
|
|
39.3 |
|
Adjustment to fair value of contingent consideration |
|
3.4 |
|
|
- |
|
Deferred taxes |
|
(39.3 |
) |
|
3.6 |
|
Profit on disposal of property, plant and equipment |
|
(0.2 |
) |
|
- |
|
Non-cash movements on defined benefit pension plans |
|
151.9 |
|
|
(3.3 |
) |
Stock option compensation |
|
8.5 |
|
|
8.0 |
|
Changes in working capital |
|
(14.8 |
) |
|
39.3 |
|
Movements in plant closure provisions |
|
0.9 |
|
|
4.0 |
|
Movements in income taxes |
|
6.3 |
|
|
(25.9 |
) |
Movements in unrecognized tax benefits |
|
(14.8 |
) |
|
1.4 |
|
Movements in other assets and liabilities |
|
3.5 |
|
|
1.8 |
|
Net cash provided by operating
activities |
|
184.5 |
|
|
207.3 |
|
Cash Flows from Investing
Activities |
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
(41.4 |
) |
|
(62.1 |
) |
Proceeds on disposal of
property, plant and equipment |
|
0.5 |
|
|
0.1 |
|
Business combinations, net of
cash acquired |
|
(0.2 |
) |
|
(34.7 |
) |
Internally developed
software |
|
(20.9 |
) |
|
(15.1 |
) |
Net cash used in investing
activities |
|
(62.0 |
) |
|
(111.8 |
) |
Cash Flows from Financing
Activities |
|
|
|
|
|
|
|
|
|
Non-controlling interest |
|
2.4 |
|
|
- |
|
Repayment of acquired term
loan |
|
- |
|
|
(2.3 |
) |
Refinancing costs |
|
(0.3 |
) |
|
(1.4 |
) |
Dividend paid |
|
(38.8 |
) |
|
(35.1 |
) |
Issue of treasury stock |
|
2.1 |
|
|
0.9 |
|
Repurchase of common
stock |
|
(0.7 |
) |
|
(1.1 |
) |
Net cash used in financing
activities |
|
(35.3 |
) |
|
(39.0 |
) |
|
|
|
|
|
Effect of foreign currency
exchange rate changes on cash |
|
(1.7 |
) |
|
0.1 |
|
Net change in cash and cash
equivalents |
|
85.5 |
|
|
56.6 |
|
Cash and cash equivalents at
beginning of period |
|
203.7 |
|
|
147.1 |
|
Cash and cash equivalents at
end of period |
$ |
289.2 |
|
$ |
203.7 |
|
|
Amortization of deferred finance costs of $0.4 million (2023 – $0.8
million) are included in depreciation and amortization in the
condensed consolidated statements of cash flows and in interest
expense, net in the condensed consolidated statements of
income. |
Innospec (NASDAQ:IOSP)
Graphique Historique de l'Action
De Jan 2025 à Fév 2025
Innospec (NASDAQ:IOSP)
Graphique Historique de l'Action
De Fév 2024 à Fév 2025