Revenue and gross margin growth driven by
strong data center sales, including benefit from Scott Springfield
acquisition
RACINE,
Wis., Feb. 4, 2025 /PRNewswire/ -- Modine
(NYSE: MOD), a diversified global leader in thermal management
technology and solutions, today reported financial results for the
quarter ended December 31, 2024.
Third Quarter Highlights:
- Net sales of $616.8 million
increased 10 percent from the prior year
- Net earnings of $41.2 million
decreased $3.9 million, or 9 percent,
from the prior year
- Adjusted EBITDA of $87.3 million
increased $13.4 million, or 18
percent, from the prior year
- Earnings per share of $0.76
decreased $0.07, or 8 percent, from
the prior year
- Adjusted earnings per share of $0.92 increased $0.18, or 24 percent, from the prior year
"Our third quarter results were largely in line with our
expectations and a continuation of the trends outlined last
quarter, with strong data center sales leading the year-over-year
revenue improvement," said Modine
President and Chief Executive Officer, Neil D. Brinker. "The Scott Springfield
acquisition continues to perform exceptionally well, accelerating
our growth and providing revenue synergies with numerous cross
selling opportunities. This, along with strong organic data center
growth, more than offset lower volumes in other areas of the
business. Overall, I am pleased with our performance as we continue
to grow and deliver strong results, while successfully managing
through down cycles in many of Performance Technologies' end
markets."
Third Quarter Financial Results
Net sales increased 10 percent to $616.8
million, compared with $561.4
million in the prior year. Sales growth was primarily driven
by higher sales of data center cooling and HVAC and refrigeration
("HVAC&R") products, partially offset by lower sales of heat
transfer products and lower sales to automotive, commercial vehicle
and off-highway customers.
Gross profit increased 18 percent to $149.6 million and gross margin improved by 160
basis points to 24.3 percent, which was primarily driven by
favorable sales mix, including sales from the recently acquired
Scott Springfield Manufacturing business and organic data center
sales growth.
Selling, general and administrative ("SG&A") expenses
increased $14.0 million to
$82.0 million. The increase was
primarily due to higher compensation-related expenses, including
increased incentive compensation resulting from improved financial
results, and SG&A expenses from the acquired Scott Springfield
Manufacturing business, including $4.6
million of incremental amortization expense for acquired
intangible assets.
Operating income was $59.3
million, compared to $61.7
million in the prior year, a decrease of 4 percent. The
decrease was driven by higher SG&A and restructuring expenses
as compared to the prior year and the absence of a $4.0 million gain on the sale of three automotive
businesses in Germany in fiscal
2024. These decreases are partially offset by higher gross profit
on the higher sales volume. The Company recorded $8.3 million of restructuring expenses during the
third quarter of fiscal 2025, primarily for severance-related
expenses within the Performance Technologies segment. Net earnings
of $41.2 million decreased
$3.9 million, or 9 percent, compared
to $45.1 million in the prior year.
Adjusted EBITDA, which excludes restructuring expenses, certain
other charges, interest expense, the provision for income taxes,
and depreciation and amortization expense, was $87.3 million, an increase of $13.4 million, or 18 percent, compared to
$73.9 million in the prior
year.
Earnings per share was $0.76,
compared with $0.83 in the prior
year. Adjusted earnings per share was $0.92, compared with adjusted earnings per share
of $0.74 in the prior year.
Third Quarter Segment Review
- Climate Solutions segment sales were $360.8 million, compared with $254.0 million one year ago, an increase of 42
percent, including $73.6 million of
sales from the acquired Scott Springfield Manufacturing business.
This increase was driven by higher sales of data center cooling and
HVAC&R products, partially offset by lower sales of heat
transfer products. The segment reported gross margin of 28.6
percent, which was 100 basis points higher than the prior year,
primarily due to higher sales volume and favorable sales mix. The
segment reported operating income of $62.4
million, a 54 percent increase from the prior year. Adjusted
EBITDA was $75.7 million, an increase
of $27.5 million, or 57 percent, from
the prior year.
- Performance Technologies segment sales were $262.2 million, compared with $310.9 million one year ago, a decrease of 16
percent. This decrease primarily resulted from market-related
declines to automotive, off-highway and commercial vehicle
customers and the impact of dispositions in the prior year. The
segment reported gross margin of 17.8 percent, down 50 basis points
primarily due to lower sales volume, partially offset by improved
operating efficiencies. The segment reported operating income of
$15.8 million, a $13.7 million decrease compared to the prior
year, primarily due to lower gross profit and higher restructuring
expenses. Adjusted EBITDA was $28.4
million, a decrease of $8.0
million, or 22 percent, from the prior year.
Balance Sheet & Liquidity
Net cash provided by operating activities for the nine months
ended December 31, 2024 was
$158.5 million, a decrease of
$16.5 million compared to the prior
year. Free cash flow for the nine months ended December 31, 2024 was $102.2 million, a decrease of $29.0 million from the prior year. Higher
operating earnings in the current year was more than offset by a
decrease in customer deposits associated with sales contracts with
long inventory lead times and higher capital expenditures to
support long- and short-term growth. In addition, cash payments for
restructuring activities, acquisition and integration costs, and
environmental charges during the nine months ended December 31, 2024 increased by $15.8 million from the prior year to $25.5 million.
Total debt was $370.8 million as
of December 31, 2024. Cash and cash
equivalents at December 31, 2024 were
$83.8 million. Net debt was
$287.0 million as of December 31, 2024, a decrease of $84.5 million from the end of fiscal
2024.
Outlook
"We are reaffirming our previously announced guidance for Fiscal
2025, which would result in our third consecutive year of record
results," added Brinker. "Our outlook for the data center business
remains strong, driven by both organic growth and the Scott
Springfield acquisition. The investments we've made to expand our
technology offerings, accelerate new product development, and add
manufacturing capacity are all contributing to above-market growth.
In the Performance Technologies segment, we have taken aggressive
cost actions as vehicular end-markets remain challenged. We
continue to believe that this, along with our 80/20 focus, will
allow us to drive higher margins and earnings."
Conference Call and Webcast
Modine will conduct a conference call and live webcast, with a
slide presentation, on Wednesday, February
5, 2025, at 10:00 a.m. Central
Time (11:00 a.m. Eastern Time)
to discuss its third quarter financial results. The webcast and
accompanying slides will be available on the Investor Relations
section of the Modine website at www.modine.com. Participants are
encouraged to log on to the webcast and conference call about ten
minutes prior to the start of the event. A replay of the audio and
slides will be available on the Investor Relations section of the
Modine website at www.modine.com on or after February 5, 2025. A call-in replay will be
available through midnight on February 12,
2025, at 877-660-6853, (international replay 201-612-7415);
Conference ID# 13750330. The Company will post a transcript of the
call on its website on or after February 7,
2025.
About Modine
At Modine, we are Engineering a Cleaner, Healthier World™.
Building on more than 100 years of excellence in thermal
management, we provide trusted systems and solutions that improve
air quality and conserve natural resources. More than 11,000
employees are at work in every corner of the globe, delivering the
solutions our customers need, where they need them. Our Climate
Solutions and Performance Technologies segments support our purpose
by improving air quality, reducing energy and water consumption,
lowering harmful emissions and enabling cleaner running vehicles
and environmentally friendly refrigerants. Modine is a global
company headquartered in Racine,
Wisconsin (U.S.), with operations in North America, South
America, Europe and
Asia. For more information about
Modine, visit www.modine.com.
Forward-Looking Statements
This press release contains statements, including information
about future financial performance and market conditions,
accompanied by phrases such as "believes," "estimates," "expects,"
"plans," "anticipates," "intends," "projects," and other similar
"forward-looking" statements, as defined in the Private Securities
Litigation Reform Act of 1995. Modine's actual results, performance
or achievements may differ materially from those expressed or
implied in these statements because of certain risks and
uncertainties, including, but not limited to those described under
"Risk Factors" in Item 1A of Part I of the Company's Annual Report
on Form 10-K for the year ended March 31,
2024 and under Forward-Looking Statements in Item 7 of Part
II of that same report and in the Company's Quarterly Report on
Form 10-Q for the quarters ended June
30, and September 30, 2024.
Other risks and uncertainties include, but are not limited to, the
following: the impact of potential adverse developments or
disruptions in the global economy and financial markets, including
impacts related to inflation, energy costs, government incentive or
funding programs, supply chain challenges or supplier constraints,
logistical disruptions, tariffs, sanctions and other trade issues
or cross-border trade restrictions; the impact of other economic,
social and political conditions, changes and challenges in the
markets where we operate and compete, including foreign currency
exchange rate fluctuations, changes in interest rates, tightening
of the credit markets, recession or recovery therefrom,
restrictions associated with importing and exporting and foreign
ownership, public health crises, and the general uncertainties,
including the impact on demand for our products and the markets we
serve from regulatory and/or policy changes that have been or may
be implemented in the U.S. or abroad, including those related to
tax and trade, climate change, public health threats, and military
conflicts, including the conflicts in Ukraine and in the Middle East and tensions in the Red Sea; the
overall health and pricing focus of our customers; changes or
threats to the market growth prospects for our customers; our
ability to successfully realize anticipated benefits, including
improved profit margins and cash flow, from our strategic
initiatives and our application of 80/20 principles across our
businesses; our ability to be at the forefront of technological
advances and the impacts of any changes in the adoption rate of
technologies that we expect to drive sales growth; our ability to
accelerate growth organically and through acquisitions and
successfully integrate acquired businesses; our ability to
effectively and efficiently manage our operations in response to
sales volume changes, including maintaining adequate production
capacity to meet demand in our growing businesses while also
completing restructuring activities and realizing benefits thereof;
our ability to fund our global liquidity requirements efficiently
and comply with the financial covenants in our credit agreements;
operational inefficiencies as a result of product or program
launches, unexpected volume increases or decreases, product
transfers and warranty claims; the impact on Modine of any
significant increases in commodity prices, particularly aluminum,
copper, steel and stainless steel (nickel) and other purchased
components and related costs, and our ability to adjust product
pricing in response to any such increases; our ability to recruit
and maintain talent in managerial, leadership, operational and
administrative functions and to mitigate increased labor costs; our
ability to protect our proprietary information and intellectual
property from theft or attack; the impact of any substantial
disruption or material breach of our information technology ("IT")
systems; the impact of a material weakness identified in our
internal controls related to IT system access in Europe on our financial reporting process;
costs and other effects of environmental investigation, remediation
or litigation and the increasing emphasis on environmental, social
and corporate governance matters; our ability to realize the
benefits of deferred tax assets; and other risks and uncertainties
identified in our public filings with the U.S. Securities and
Exchange Commission. Forward-looking statements are as of the date
of this press release, and we do not assume any obligation to
update any forward-looking statements.
Non-GAAP Financial Disclosures
Adjusted EBITDA, adjusted EBITDA margin, adjusted earnings per
share, net debt, free cash flow, organic sales and organic sales
growth (which are defined below) as used in this press release are
not measures that are defined in generally accepted accounting
principles (GAAP). These non-GAAP measures are used by management
as performance measures to evaluate the Company's overall financial
performance and liquidity. These measures are not, and should not
be viewed as, substitutes for the applicable GAAP measures, and may
be different from similarly titled measures used by other
companies.
Definition – Adjusted EBITDA and adjusted EBITDA
margin
The Company defines adjusted EBITDA as net earnings excluding
interest expense, the provision or benefit for income taxes,
depreciation and amortization expenses, other income and expense,
restructuring expenses, acquisition and integration costs, and
certain other gains or charges. Adjusted EBITDA margin represents
adjusted EBITDA as a percentage of net sales. The Company believes
that adjusted EBITDA and adjusted EBITDA margin provide relevant
measures of profitability and earnings power. The Company views
these financial metrics as being useful in assessing operating
performance from period to period by excluding certain items that
it believes are not representative of its core business. Adjusted
EBITDA, when calculated for the business segments, is defined as
operating income excluding depreciation and amortization expenses,
restructuring expenses, and certain other gains or
charges.
Definition – Adjusted earnings per share
Diluted earnings per share plus restructuring expenses,
acquisition and integration costs, and excluding changes in income
tax valuation allowances and certain other gains or charges.
Adjusted earnings per share is an overall performance measure, not
including costs associated with restructuring and acquisitions and
certain other gains or charges.
Definition – Net debt
The sum of debt due within one year and long-term debt, less
cash and cash equivalents. Net debt is an indicator of the
Company's debt position after considering on-hand cash
balances.
Definition – Free cash flow
Free cash flow represents net cash provided by operating
activities less expenditures for property, plant and equipment.
Free cash flow presents cash generated from operations during the
period that is available for strategic capital decisions.
Definition – Organic sales and organic sales growth
Net sales and net sales growth can be impacted by acquisitions,
dispositions, and foreign currency exchange rate
fluctuations. The Company defines organic sales as external
net sales excluding the impact of acquisitions and the effects of
foreign currency exchange rate fluctuations. Organic sales growth
represents the percentage change of organic sales compared to prior
year external net sales, excluding the impact of dispositions. The
effect of exchange rate changes is calculated by using the same
foreign currency exchange rates as those used to translate
financial data for the prior period. The Company adjusts for
acquisitions and dispositions by excluding net sales in the current
and prior periods, respectively, for which there are no comparable
sales in the reported periods. These sales growth measures provide
a more consistent indication of our performance, without the
effects of foreign currency exchange rate fluctuations or
acquisitions and dispositions.
Modine Manufacturing
Company
Consolidated
statements of operations (unaudited)
(In millions, except
per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31,
|
|
Nine months ended
December 31,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net sales
|
|
$
|
616.8
|
|
$
|
561.4
|
|
$
|
1,936.3
|
|
$
|
1,804.3
|
Cost of
sales
|
|
|
467.2
|
|
|
434.1
|
|
|
1,458.5
|
|
|
1,414.0
|
Gross profit
|
|
|
149.6
|
|
|
127.3
|
|
|
477.8
|
|
|
390.3
|
Selling, general &
administrative expenses
|
|
|
82.0
|
|
|
68.0
|
|
|
250.6
|
|
|
198.3
|
Restructuring
expenses
|
|
|
8.3
|
|
|
1.6
|
|
|
18.2
|
|
|
2.1
|
Gain on sale of
assets
|
|
|
—
|
|
|
(4.0)
|
|
|
—
|
|
|
(4.0)
|
Operating income
|
|
|
59.3
|
|
|
61.7
|
|
|
209.0
|
|
|
193.9
|
Interest
expense
|
|
|
(6.2)
|
|
|
(5.8)
|
|
|
(21.1)
|
|
|
(17.8)
|
Other income (expense)
– net
|
|
|
1.1
|
|
|
(0.5)
|
|
|
(0.7)
|
|
|
(1.0)
|
Earnings before income taxes
|
|
|
54.2
|
|
|
55.4
|
|
|
187.2
|
|
|
175.1
|
Provision for income
taxes
|
|
|
(13.0)
|
|
|
(10.3)
|
|
|
(51.8)
|
|
|
(37.8)
|
Net earnings
|
|
|
41.2
|
|
|
45.1
|
|
|
135.4
|
|
|
137.3
|
Net earnings
attributable to noncontrolling interest
|
|
|
(0.2)
|
|
|
(0.7)
|
|
|
(1.0)
|
|
|
(1.6)
|
Net earnings attributable to
Modine
|
|
$
|
41.0
|
|
$
|
44.4
|
|
$
|
134.4
|
|
$
|
135.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share
attributable to Modine shareholders – diluted
|
|
$
|
0.76
|
|
$
|
0.83
|
|
$
|
2.49
|
|
$
|
2.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
outstanding – diluted
|
|
|
53.9
|
|
|
53.2
|
|
|
53.9
|
|
|
53.2
|
|
Condensed
consolidated balance sheets (unaudited)
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2024
|
|
March 31, 2024
|
Assets
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
$
|
83.8
|
|
$
|
60.1
|
Trade
receivables
|
|
|
|
423.0
|
|
|
422.9
|
Inventories
|
|
|
|
336.7
|
|
|
357.9
|
Other current
assets
|
|
|
|
62.1
|
|
|
53.1
|
Total current assets
|
|
|
|
905.6
|
|
|
894.0
|
Property, plant and
equipment – net
|
|
|
|
354.8
|
|
|
365.7
|
Intangible assets –
net
|
|
|
|
152.3
|
|
|
188.3
|
Goodwill
|
|
|
|
232.6
|
|
|
230.9
|
Deferred income
taxes
|
|
|
|
61.9
|
|
|
75.1
|
Other noncurrent
assets
|
|
|
|
122.6
|
|
|
97.5
|
Total assets
|
|
|
$
|
1,829.8
|
|
$
|
1,851.5
|
|
|
|
|
|
|
|
|
Liabilities and shareholders'
equity
|
|
|
|
|
|
|
|
Debt due within one
year
|
|
|
$
|
40.8
|
|
$
|
31.7
|
Accounts
payable
|
|
|
|
244.0
|
|
|
283.4
|
Other current
liabilities
|
|
|
|
198.7
|
|
|
230.7
|
Total current liabilities
|
|
|
|
483.5
|
|
|
545.8
|
Long-term
debt
|
|
|
|
330.0
|
|
|
399.9
|
Other noncurrent
liabilities
|
|
|
|
153.1
|
|
|
150.3
|
Total liabilities
|
|
|
|
966.6
|
|
|
1,096.0
|
Total equity
|
|
|
|
863.2
|
|
|
755.5
|
Total liabilities & equity
|
|
|
$
|
1,829.8
|
|
$
|
1,851.5
|
|
Modine Manufacturing
Company
Condensed
consolidated statements of cash flows (unaudited)
(In
millions)
|
|
|
|
|
|
|
|
|
|
Nine months ended
December 31,
|
|
|
2024
|
|
2023
|
Cash flows from operating
activities:
|
|
|
|
|
|
|
Net earnings
|
|
$
|
135.4
|
|
$
|
137.3
|
Adjustments to
reconcile net earnings to net cash provided by operating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
58.5
|
|
|
41.1
|
Gain on sale of
assets
|
|
|
—
|
|
|
(4.0)
|
Stock-based
compensation expense
|
|
|
16.7
|
|
|
7.7
|
Deferred income
taxes
|
|
|
8.5
|
|
|
4.7
|
Other – net
|
|
|
5.2
|
|
|
4.7
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
Trade accounts
receivable
|
|
|
(11.6)
|
|
|
26.9
|
Inventories
|
|
|
13.2
|
|
|
(18.5)
|
Accounts
payable
|
|
|
(19.3)
|
|
|
(67.8)
|
Other assets
and liabilities
|
|
|
(48.1)
|
|
|
42.9
|
Net cash provided by operating
activities
|
|
|
158.5
|
|
|
175.0
|
|
|
|
|
|
|
|
Cash flows from investing
activities:
|
|
|
|
|
|
|
Expenditures for
property, plant and equipment
|
|
|
(56.3)
|
|
|
(43.8)
|
Payments for business
acquisitions
|
|
|
(3.4)
|
|
|
(4.8)
|
Other – net
|
|
|
0.6
|
|
|
(5.9)
|
Net cash used for investing
activities
|
|
|
(59.1)
|
|
|
(54.5)
|
|
|
|
|
|
|
|
Cash flows from financing
activities:
|
|
|
|
|
|
|
Net decrease in
debt
|
|
|
(60.6)
|
|
|
(20.7)
|
Purchases of treasury
stock
|
|
|
(12.3)
|
|
|
(17.6)
|
Other – net
|
|
|
0.5
|
|
|
0.9
|
Net cash used for financing
activities
|
|
|
(72.4)
|
|
|
(37.4)
|
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash
|
|
|
(3.2)
|
|
|
0.9
|
|
|
|
|
|
|
|
Net increase in cash, cash equivalents and restricted
cash
|
|
|
23.8
|
|
|
84.0
|
|
|
|
|
|
|
|
Cash, cash equivalents
and restricted cash - beginning of period
|
|
|
60.3
|
|
|
67.2
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash - end of
period
|
|
$
|
84.1
|
|
$
|
151.2
|
|
Modine Manufacturing
Company
Segment operating
results (unaudited)
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31,
|
|
Nine months ended
December 31,
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Climate
Solutions
|
|
|
$
|
360.8
|
|
$
|
254.0
|
|
$
|
1,084.5
|
|
$
|
829.9
|
Performance
Technologies
|
|
|
|
262.2
|
|
|
310.9
|
|
|
868.7
|
|
|
991.3
|
Segment total
|
|
|
|
623.0
|
|
|
564.9
|
|
|
1,953.2
|
|
|
1,821.2
|
Corporate and
eliminations
|
|
|
|
(6.2)
|
|
|
(3.5)
|
|
|
(16.9)
|
|
|
(16.9)
|
Net sales
|
|
|
$
|
616.8
|
|
$
|
561.4
|
|
$
|
1,936.3
|
|
$
|
1,804.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31,
|
|
|
Nine months ended
December 31,
|
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
|
$'s
|
|
% of
sales
|
|
|
$'s
|
|
% of
sales
|
|
|
$'s
|
|
% of
sales
|
|
|
$'s
|
|
% of
sales
|
|
Gross
profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Climate
Solutions
|
|
|
$
|
103.1
|
|
28.6
|
%
|
|
$
|
70.1
|
|
27.6
|
%
|
|
$
|
310.2
|
|
28.6
|
%
|
|
$
|
222.8
|
|
26.8
|
%
|
Performance
Technologies
|
|
|
|
46.7
|
|
17.8
|
%
|
|
|
57.0
|
|
18.3
|
%
|
|
|
170.3
|
|
19.6
|
%
|
|
|
166.5
|
|
16.8
|
%
|
Segment total
|
|
|
|
149.8
|
|
24.0
|
%
|
|
|
127.1
|
|
22.5
|
%
|
|
|
480.5
|
|
24.6
|
%
|
|
|
389.3
|
|
21.4
|
%
|
Corporate and
eliminations
|
|
|
|
(0.2)
|
|
—
|
|
|
|
0.2
|
|
—
|
|
|
|
(2.7)
|
|
—
|
|
|
|
1.0
|
|
—
|
|
Gross profit
|
|
|
$
|
149.6
|
|
24.3
|
%
|
|
$
|
127.3
|
|
22.7
|
%
|
|
$
|
477.8
|
|
24.7
|
%
|
|
$
|
390.3
|
|
21.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31,
|
|
Nine months ended
December 31,
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operating
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Climate
Solutions
|
|
|
$
|
62.4
|
|
$
|
40.4
|
|
$
|
186.9
|
|
$
|
136.1
|
Performance
Technologies
|
|
|
|
15.8
|
|
|
29.5
|
|
|
78.1
|
|
|
88.3
|
Segment total
|
|
|
|
78.2
|
|
|
69.9
|
|
|
265.0
|
|
|
224.4
|
Corporate and
eliminations
|
|
|
|
(18.9)
|
|
|
(8.2)
|
|
|
(56.0)
|
|
|
(30.5)
|
Operating income
|
|
|
$
|
59.3
|
|
$
|
61.7
|
|
$
|
209.0
|
|
$
|
193.9
|
|
Modine Manufacturing
Company
Adjusted financial
results (unaudited)
(In millions, except
per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31,
|
|
Nine months ended
December 31,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net earnings
|
|
$
|
41.2
|
|
$
|
45.1
|
|
$
|
135.4
|
|
$
|
137.3
|
Interest
expense
|
|
|
6.2
|
|
|
5.8
|
|
|
21.1
|
|
|
17.8
|
Provision for income
taxes
|
|
|
13.0
|
|
|
10.3
|
|
|
51.8
|
|
|
37.8
|
Depreciation and
amortization expense
|
|
|
19.4
|
|
|
13.4
|
|
|
58.5
|
|
|
41.1
|
Other (income) expense
– net
|
|
|
(1.1)
|
|
|
0.5
|
|
|
0.7
|
|
|
1.0
|
Restructuring expenses
(a)
|
|
|
8.3
|
|
|
1.6
|
|
|
18.2
|
|
|
2.1
|
Acquisition and
integration costs (b)
|
|
|
0.1
|
|
|
—
|
|
|
2.0
|
|
|
—
|
Environmental charges
(c)
|
|
|
0.2
|
|
|
1.2
|
|
|
0.3
|
|
|
2.4
|
Gain on sale of assets
(d)
|
|
|
—
|
|
|
(4.0)
|
|
|
—
|
|
|
(4.0)
|
Adjusted EBITDA
|
|
$
|
87.3
|
|
$
|
73.9
|
|
$
|
288.0
|
|
$
|
235.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share
attributable to Modine shareholders
- diluted
|
|
$
|
0.76
|
|
$
|
0.83
|
|
$
|
2.49
|
|
$
|
2.55
|
Restructuring expenses
(a)
|
|
|
0.12
|
|
|
0.02
|
|
|
0.29
|
|
|
0.03
|
Acquisition and
integration costs (b)
|
|
|
0.04
|
|
|
—
|
|
|
0.15
|
|
|
—
|
Environmental charges
(c)
|
|
|
—
|
|
|
0.02
|
|
|
—
|
|
|
0.03
|
Gain on sale of assets
(d)
|
|
|
—
|
|
|
(0.13)
|
|
|
—
|
|
|
(0.13)
|
Adjusted earnings per share
|
|
$
|
0.92
|
|
$
|
0.74
|
|
$
|
2.93
|
|
$
|
2.48
|
____
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Restructuring expenses
primarily consist of employee severance expenses, the majority of
which were recorded within the Performance Technologies segment,
and equipment transfer costs. The tax benefit related to
restructuring expenses during the third quarter of fiscal 2025 and
fiscal 2024 was $1.7 million and $0.4 million, respectively. The
tax benefit related to restructuring expenses during the first nine
months of fiscal 2025 and fiscal 2024 was $2.5 million and $0.5
million, respectively.
|
|
|
(b)
|
On March 1, 2024, the
Company acquired Scott Springfield Manufacturing, a leading
provider of air handling units for the data center,
telecommunications, healthcare, and aerospace markets. The
adjustment in fiscal 2025 includes $1.6 million recorded at
Corporate for the impact of an inventory purchase accounting
adjustment. The Company wrote up acquired inventory to its
estimated fair value and charged the write-up to cost of sales as
the underlying inventory was sold. The fiscal 2025 costs also
include fees for accounting and legal professional services and
incremental costs directly associated with integration activities.
In addition, for purposes of calculating adjusted EPS, the Company
also adjusted for $8.0 million of incremental amortization expense
recorded in the Climate Solutions segment during the first nine
months of fiscal 2025 associated with an acquired order backlog
intangible asset, which will be substantially amortized by the end
of fiscal 2025. The tax benefit related to the acquisition related
costs and adjustments for the third quarter and first nine months
of fiscal 2025 was $0.6 million and $2.2 million,
respectively.
|
|
|
(c)
|
Environmental charges,
including related legal costs, are recorded as SG&A expenses at
Corporate and relate to previously owned facilities. The tax
benefit related to environmental charges during the first nine
months of fiscal 2025 and fiscal 2024 was $0.1 million and $0.6
million, respectively.
|
|
|
(d)
|
The Company's sale of
three automotive businesses based in Germany closed on October 31,
2023. As a result of the sale, the Company recorded a $4.0 million
gain on sale at Corporate during the third quarter of fiscal 2024.
The tax benefit associated with the sale totaled $3.1
million.
|
Modine Manufacturing
Company
Segment adjusted
financial results (unaudited)
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31, 2024
|
|
Three months ended
December 31, 2023
|
|
|
|
Climate
|
|
Performance
|
|
Corporate and
|
|
|
|
|
Climate
|
|
Performance
|
|
Corporate and
|
|
|
|
|
|
|
Solutions
|
|
Technologies
|
|
eliminations
|
|
Total
|
|
Solutions
|
|
Technologies
|
|
eliminations
|
|
Total
|
|
Operating
income
|
|
$
|
62.4
|
|
$
|
15.8
|
|
$
|
(18.9)
|
|
$
|
59.3
|
|
$
|
40.4
|
|
$
|
29.5
|
|
$
|
(8.2)
|
|
$
|
61.7
|
|
Depreciation and
amortization
expense
|
|
|
12.2
|
|
|
7.1
|
|
|
0.1
|
|
|
19.4
|
|
|
6.4
|
|
|
6.7
|
|
|
0.3
|
|
|
13.4
|
|
Restructuring expenses
(a)
|
|
|
1.1
|
|
|
5.5
|
|
|
1.7
|
|
|
8.3
|
|
|
1.4
|
|
|
0.2
|
|
|
—
|
|
|
1.6
|
|
Acquisition and
integration costs (a)
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Environmental charges
(a)
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
1.2
|
|
|
1.2
|
|
Gain on sale of assets
(a)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4.0)
|
|
|
(4.0)
|
|
Adjusted EBITDA
|
|
$
|
75.7
|
|
$
|
28.4
|
|
$
|
(16.8)
|
|
$
|
87.3
|
|
$
|
48.2
|
|
$
|
36.4
|
|
$
|
(10.7)
|
|
$
|
73.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
360.8
|
|
$
|
262.2
|
|
$
|
(6.2)
|
|
$
|
616.8
|
|
$
|
254.0
|
|
$
|
310.9
|
|
$
|
(3.5)
|
|
$
|
561.4
|
|
Adjusted EBITDA margin
|
|
|
21.0
|
%
|
|
10.8
|
%
|
|
|
|
|
14.2
|
%
|
|
19.0
|
%
|
|
11.7
|
%
|
|
|
|
|
13.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
December 31, 2024
|
|
Nine months ended
December 31, 2023
|
|
|
|
Climate
|
|
Performance
|
|
Corporate and
|
|
|
|
|
Climate
|
|
Performance
|
|
Corporate and
|
|
|
|
|
|
|
Solutions
|
|
Technologies
|
|
eliminations
|
|
Total
|
|
Solutions
|
|
Technologies
|
|
eliminations
|
|
Total
|
|
Operating
income
|
|
$
|
186.9
|
|
$
|
78.1
|
|
$
|
(56.0)
|
|
$
|
209.0
|
|
$
|
136.1
|
|
$
|
88.3
|
|
$
|
(30.5)
|
|
$
|
193.9
|
|
Depreciation and
amortization
expense
|
|
|
36.7
|
|
|
21.3
|
|
|
0.5
|
|
|
58.5
|
|
|
18.7
|
|
|
21.6
|
|
|
0.8
|
|
|
41.1
|
|
Restructuring expenses
(a)
|
|
|
2.8
|
|
|
13.7
|
|
|
1.7
|
|
|
18.2
|
|
|
1.7
|
|
|
0.4
|
|
|
—
|
|
|
2.1
|
|
Acquisition and
integration costs (a)
|
|
|
—
|
|
|
—
|
|
|
2.0
|
|
|
2.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Environmental charges
(a)
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
|
0.3
|
|
|
—
|
|
|
—
|
|
|
2.4
|
|
|
2.4
|
|
Gain on sale of assets
(a)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4.0)
|
|
|
(4.0)
|
|
Adjusted EBITDA
|
|
$
|
226.4
|
|
$
|
113.1
|
|
$
|
(51.5)
|
|
$
|
288.0
|
|
$
|
156.5
|
|
$
|
110.3
|
|
$
|
(31.3)
|
|
$
|
235.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
1,084.5
|
|
$
|
868.7
|
|
$
|
(16.9)
|
|
$
|
1,936.3
|
|
$
|
829.9
|
|
$
|
991.3
|
|
$
|
(16.9)
|
|
$
|
1,804.3
|
|
Adjusted EBITDA margin
|
|
|
20.9
|
%
|
|
13.0
|
%
|
|
|
|
|
14.9
|
%
|
|
18.9
|
%
|
|
11.1
|
%
|
|
|
|
|
13.1
|
%
|
____
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
See the Adjusted EBITDA reconciliations above for
information on restructuring expenses and other
adjustments.
|
|
|
|
|
|
Modine Manufacturing
Company
Net debt
(unaudited)
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2024
|
|
March 31, 2024
|
Debt due within one
year
|
|
|
$
|
40.8
|
|
$
|
31.7
|
Long-term
debt
|
|
|
|
330.0
|
|
|
399.9
|
Total debt
|
|
|
|
370.8
|
|
|
431.6
|
|
|
|
|
|
|
|
|
Less: cash and cash
equivalents
|
|
|
|
83.8
|
|
|
60.1
|
Net debt
|
|
|
$
|
287.0
|
|
$
|
371.5
|
|
Free cash flow
(unaudited)
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31,
|
|
Nine months ended
December 31,
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net cash provided by
operating activities
|
|
|
$
|
60.7
|
|
$
|
64.2
|
|
$
|
158.5
|
|
$
|
175.0
|
Expenditures for
property, plant and equipment
|
|
|
|
(16.0)
|
|
|
(17.6)
|
|
|
(56.3)
|
|
|
(43.8)
|
Free cash flow
|
|
|
$
|
44.7
|
|
$
|
46.6
|
|
$
|
102.2
|
|
$
|
131.2
|
|
Organic sales and
organic sales growth (unaudited)
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31, 2024
|
|
Three months ended
December 31, 2023
|
|
|
|
|
|
|
|
|
Effect of
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
Organic
|
|
|
|
External
|
|
Exchange
Rate
|
|
Effect of
|
|
Organic
|
|
External
|
|
Effect of
|
|
Excluding
|
|
Sales
|
|
|
|
Sales
|
|
Changes
|
|
Acquisitions
|
|
Sales
|
|
Sales
|
|
Dispositions
|
|
Dispositions
|
|
Growth
|
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Climate
Solutions
|
|
$
|
360.7
|
|
$
|
(1.1)
|
|
$
|
(73.6)
|
|
$
|
286.0
|
|
$
|
254.0
|
|
$
|
—
|
|
$
|
254.0
|
|
13
|
%
|
Performance
Technologies
|
|
|
256.1
|
|
|
3.8
|
|
|
—
|
|
|
259.9
|
|
|
307.4
|
|
|
(8.0)
|
|
|
299.4
|
|
(13)
|
%
|
Net
Sales
|
|
$
|
616.8
|
|
$
|
2.7
|
|
$
|
(73.6)
|
|
$
|
545.9
|
|
$
|
561.4
|
|
$
|
(8.0)
|
|
$
|
553.4
|
|
(1)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
December 31, 2024
|
|
Nine months ended
December 31, 2023
|
|
|
|
|
|
|
|
|
Effect of
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
Organic
|
|
|
|
External
|
|
Exchange
Rate
|
|
Effect of
|
|
Organic
|
|
External
|
|
Effect of
|
|
Excluding
|
|
Sales
|
|
|
|
Sales
|
|
Changes
|
|
Acquisitions
|
|
Sales
|
|
Sales
|
|
Dispositions
|
|
Dispositions
|
|
Growth
|
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Climate
Solutions
|
|
$
|
1,084.3
|
|
$
|
(2.8)
|
|
$
|
(168.1)
|
|
$
|
913.4
|
|
$
|
829.9
|
|
$
|
—
|
|
$
|
829.9
|
|
10
|
%
|
Performance
Technologies
|
|
|
852.0
|
|
|
9.8
|
|
|
—
|
|
|
861.8
|
|
|
974.4
|
|
|
(54.2)
|
|
|
920.2
|
|
(6)
|
%
|
Net
Sales
|
|
$
|
1,936.3
|
|
$
|
7.0
|
|
$
|
(168.1)
|
|
$
|
1,775.2
|
|
$
|
1,804.3
|
|
$
|
(54.2)
|
|
$
|
1,750.1
|
|
1
|
%
|
|
Kathleen Powers
(262) 636-1687
kathleen.t.powers@modine.com
View original content to download
multimedia:https://www.prnewswire.com/news-releases/modine-reports-third-quarter-fiscal-2025-results-302367609.html
SOURCE Modine