Stepan Reports Fourth Quarter and Full Year 2023 Results
Fourth Quarter Highlights
- The Company incurred a reported net loss of
$1.2 million , or negative$0.05 per diluted share, versus$10.8 million of reported net income, or$0.47 per diluted share, in the prior year. Adjusted net income* was$7.5 million , or$0.33 per diluted share, versus$13.5 million , or$0.59 per diluted share, in the prior year.Total Company sales volume increased 3% versus the prior year. - Surfactant operating income was
$14.8 million versus$21.8 million in the prior year. This decrease was primarily due to lower unit margins that were partially offset by a 1% increase in global sales volume. The lower unit margins primarily reflect less favorable product mix. Strong double digit volume growth within the Personal Care end market and to our Distribution partners was largely offset by lower demand within the Agricultural end markets in theAmericas due to continued customer and channel inventory destocking. - Polymer operating income was
$12.6 million versus$3.0 million in the prior year. This increase was primarily due to a 10% increase in global sales volume. Global Rigid Polyols grew 12% due to strong double digit growth inNorth America andEurope . - Specialty Product operating income was
$2.8 million versus$6.6 million in the prior year. This decrease was primarily attributable to lower unit margins and sales volume within the medium chain triglycerides (MCT) product line. - The Company increased its quarterly cash dividend in the fourth quarter of 2023 by
$0.01 per share, or 3%, marking the 56th consecutive year that the Company has increased its cash dividend to stockholders. - EBITDA** was
$25.8 million during the fourth quarter of 2023 versus$36.6 million in the prior year. Adjusted EBITDA** was$37.5 million versus$40.0 million in the prior year. - The Company recorded
$6.0 million of after-tax restructuring and impairment expenses in the quarter, inclusive of$2.3 million associated with workforce reductions and$3.7 million of non-cash asset and goodwill/intangible impairments. As previously announced, the Company expects to realize$50.0 million of pre-tax cost savings in 2024 to help offset inflationary pressures, increased expenses related to the Company's newPasadena alkoxylation investment and higher incentive-based compensation expenses. - Free cash flow for the quarter was a positive
$22.3 million and is comprised of$69.0 million of cash generated from operations less$46.7 million of capital expenditures (Free cash flow is a non-GAAP measure).
* Adjusted net income and adjusted earnings per share are non-GAAP measures which exclude deferred compensation income/expense, cash-settled stock appreciation rights (SARs) income/expense, certain environmental remediation-related costs as well as other significant and infrequent/non-recurring items. See Table II for reconciliations of non-GAAP adjusted net income and adjusted earnings per diluted share.
** EBITDA and adjusted EBITDA are non-GAAP measures. See Table VI for calculations and GAAP reconciliations of EBITDA and adjusted EBITDA.
Full Year Highlights
- Reported net income for the full year 2023 was
$40.2 million , or$1.75 per diluted share, versus a record$147.2 million , or$6.38 per diluted share, in the prior year. Adjusted net income* was$50.7 million , or$2.21 per diluted share, versus a record$153.5 million , or$6.65 per diluted share, in the prior year.Total Company sales volume declined 11% versus the prior year primarily due to significant customer and channel inventory destocking across most of the Company's markets. - Cash generated from operations during full year 2023 was
$174.9 million , up$14.1 million or 9% versus 2022. Free cash flow was negative due to$260.3 million of capital expenditures (Free cash flow is a non-GAAP measure and reflects net cash provided by operations less capital expenditures).
"The Company had a challenging 2023 due to a slow down in demand across most end use markets and significant customer and channel inventory destocking. While we believe the negative impacts of destocking are mostly behind us, we continue to experience significant destocking within our agricultural business and expect this to continue through the first half of 2024," said
Financial Summary
Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||||||
($ in thousands, except per share data) |
2023 |
2022 |
% |
2023 |
2022 |
% |
||||||||||||||||||
|
$ |
532,131 |
$ |
627,176 |
(15) |
% |
$ |
2,325,768 |
$ |
2,773,270 |
(16) |
% |
||||||||||||
Operating Income |
$ |
230 |
$ |
11,691 |
(98) |
% |
$ |
58,613 |
$ |
207,336 |
(72) |
% |
||||||||||||
Net Income |
$ |
(1,193) |
$ |
10,834 |
(111) |
% |
$ |
40,204 |
$ |
147,153 |
(73) |
% |
||||||||||||
Earnings per Diluted Share |
$ |
(0.05) |
$ |
0.47 |
(111) |
% |
$ |
1.75 |
$ |
6.38 |
(73) |
% |
||||||||||||
Adjusted Net Income * |
$ |
7,485 |
$ |
13,456 |
(44) |
% |
$ |
50,692 |
$ |
153,473 |
(67) |
% |
||||||||||||
Adjusted Earnings per |
$ |
0.33 |
$ |
0.59 |
(44) |
% |
$ |
2.21 |
$ |
6.65 |
(67) |
% |
* See Table II for reconciliations of non-GAAP adjusted net income and adjusted earnings per diluted share. |
Summary of Fourth Quarter Adjusted Net Income Items
Adjusted net income excludes non-operational deferred compensation income/expense, cash-settled SARs income/expense, certain environmental remediation costs and other significant and infrequent or non-recurring items.
- Deferred Compensation: The 2023 fourth quarter reported net income includes
$2.2 million of after-tax expense versus$2.0 million of after-tax expense in the prior year. - Cash-Settled SARs: These management incentive instruments provide cash to participants equal to the appreciation on the price of specified shares of Company stock over a specified period of time. Because income or expense is recognized merely on the movement in the price of Company stock it has been excluded, similar to deferred compensation, to arrive at adjusted net income. The current year fourth quarter reported net income includes
$0.1 million of after-tax expense versus$0.2 million of after-tax expense in the prior year. - Business Restructuring and Asset Impairments: The 2023 fourth quarter reported net income includes
$4.6 million of after-tax expense versus$0.1 million of after-tax expense in the prior year. The 2023 fourth quarter includes$2.3 million of after-tax restructuring expense associated with workforce reductions and$2.3 million of non-cash after-tax expense associated with asset impairments. Goodwill and Other Intangibles Impairment: The 2023 fourth quarter reported net income includes$1.4 million of non-cash after-tax goodwill/intangible impairment expense associated with the Company'sColombia and Lipid Nutrition businesses.- Environmental Remediation – Both the 2023 and 2022 fourth quarter reported net income include
$0.4 million of after-tax expense.
Percentage Change in
Net sales in the fourth quarter of 2023 decreased 15% year-over-year primarily due to lower selling prices that were mainly attributable to the pass-through of lower raw material costs, less favorable product/customer mix and competitive pressures. These lower selling prices were partially offset by a 3% increase in global sales volume and the favorable impact of foreign currency translation.
Three Months Ended |
Twelve Months Ended |
|||||||
Volume |
3 |
% |
(11) |
% |
||||
Selling Price & Mix |
(21) |
% |
(6) |
% |
||||
Foreign Translation |
3 |
% |
1 |
% |
||||
Total |
(15) |
% |
(16) |
% |
Segment Results
Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||||||
($ in thousands) |
2023 |
2022 |
% |
2023 |
2022 |
% |
||||||||||||||||||
|
||||||||||||||||||||||||
Surfactants |
$ |
369,468 |
$ |
454,534 |
(19) |
% |
$ |
1,602,819 |
$ |
1,882,745 |
(15) |
% |
||||||||||||
Polymers |
$ |
147,271 |
$ |
148,309 |
(1) |
% |
$ |
642,471 |
$ |
789,080 |
(19) |
% |
||||||||||||
Specialty Products |
$ |
15,392 |
$ |
24,333 |
(37) |
% |
$ |
80,478 |
$ |
101,445 |
(21) |
% |
||||||||||||
Total |
$ |
532,131 |
$ |
627,176 |
(15) |
% |
$ |
2,325,768 |
$ |
2,773,270 |
(16) |
% |
||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||||||
($ in thousands, all amounts pre-tax) |
2023 |
2022 |
% |
2023 |
2022 |
% |
||||||||||||||||||
Operating Income |
||||||||||||||||||||||||
Surfactants |
$ |
14,830 |
$ |
21,752 |
(32) |
% |
$ |
72,399 |
$ |
162,746 |
(56) |
% |
||||||||||||
Polymers |
$ |
12,632 |
$ |
2,992 |
322 |
% |
$ |
60,770 |
$ |
82,897 |
(27) |
% |
||||||||||||
Specialty Products |
$ |
2,773 |
$ |
6,649 |
(58) |
% |
$ |
11,476 |
$ |
29,895 |
(62) |
% |
||||||||||||
Total Segment |
$ |
30,235 |
$ |
31,393 |
(4) |
% |
$ |
144,645 |
$ |
275,538 |
(48) |
% |
||||||||||||
Corporate Expenses |
$ |
(30,005) |
$ |
(19,702) |
52 |
% |
$ |
(86,032) |
$ |
(68,202) |
26 |
% |
||||||||||||
Consolidated |
$ |
230 |
$ |
11,691 |
(98) |
% |
$ |
58,613 |
$ |
207,336 |
(72) |
% |
Total segment operating income for the fourth quarter of 2023 decreased
- Surfactant net sales were
$369.5 million for the quarter, a 19% decrease versus the prior year. Selling prices were down 22% primarily due to the pass-through of lower raw material costs, less favorable product/customer mix and competitive pricing pressures in Latin America. Sales volume increased 1% year-over-year primarily due to strong double digit growth within the Personal Care and Industrial Cleaning end markets, largely attributable to our recent low 1,4 dioxane investments, and higher demand from our Distribution partners. This growth was largely offset by lower demand within the Agricultural end markets due to continued customer and channel inventory destocking. Foreign currency translation positively impacted net sales by 2%. Surfactant operating income for the quarter decreased$6.9 million , or 32%, primarily due to lower unit margins. The lower unit margins reflect less favorable product/customer mix and increased competitive pricing pressures in Latin America. Higher pre-operating expenses associated with the Company's new alkoxylation production facility that is being built inPasadena, Texas were also a headwind during the quarter. - Polymer net sales were
$147.3 million for the quarter, a 1% decrease versus the prior year. Sales volume increased 10% in the quarter, including a 12% increase in global Rigid Polyols and higher demand within the Specialty Polyols business. Rigid Polyols experienced strong growth in all regions. Selling prices decreased 15%, primarily due to the pass-through of lower raw material costs. Foreign currency translation positively impacted net sales by 4%. Polymer operating income increased$9.6 million , or 322%, primarily due to the 10% increase in global sales volume. - Specialty Product net sales were
$15.4 million for the quarter, a 37% decrease versus the prior year. Sales volume was down 27% versus the prior year while operating income decreased$3.9 million , or 58%. The decline in operating income was primarily attributable to lower unit margins and sales volume within the MCT product line. The lower unit margins were primarily due to high-cost raw material inventory and competitive pricing pressures.
Three Months Ended |
% |
Year Ended |
% |
|||||||||||||||||||||
($ in millions) |
2023 |
2022 |
2023 |
2022 |
||||||||||||||||||||
EBITDA |
||||||||||||||||||||||||
Surfactants |
$ |
31.5 |
$ |
36.6 |
(14) |
% |
$ |
136.8 |
$ |
218.0 |
(37) |
% |
||||||||||||
Polymers |
$ |
20.5 |
$ |
10.9 |
88 |
% |
$ |
93.2 |
$ |
114.3 |
(18) |
% |
||||||||||||
Specialty Products |
$ |
4.3 |
$ |
8.0 |
(46) |
% |
$ |
17.3 |
$ |
35.7 |
(52) |
% |
||||||||||||
Unallocated Corporate |
$ |
(30.5) |
$ |
(18.9) |
61 |
% |
$ |
(81.5) |
$ |
(74.8) |
9 |
% |
||||||||||||
Consolidated EBITDA |
$ |
25.8 |
$ |
36.6 |
(30) |
% |
$ |
165.8 |
$ |
293.2 |
(43) |
% |
||||||||||||
Adjusted EBITDA |
||||||||||||||||||||||||
Surfactants |
$ |
31.6 |
$ |
36.8 |
(14) |
% |
$ |
136.7 |
$ |
217.8 |
(37) |
% |
||||||||||||
Polymers |
$ |
20.5 |
$ |
10.9 |
88 |
% |
$ |
93.2 |
$ |
114.2 |
(18) |
% |
||||||||||||
Specialty Products |
$ |
4.3 |
$ |
8.0 |
(46) |
% |
$ |
17.3 |
$ |
35.7 |
(52) |
% |
||||||||||||
Unallocated Corporate |
$ |
(18.9) |
$ |
(15.7) |
20 |
% |
$ |
(67.2) |
$ |
(66.2) |
2 |
% |
||||||||||||
Consolidated Adjusted EBITDA |
$ |
37.5 |
$ |
40.0 |
(6) |
% |
$ |
180.0 |
$ |
301.5 |
(40) |
% |
- Consolidated EBITDA was
$25.8 million for the quarter, a 30% decrease versus the prior year. Adjusted EBITDA was$37.5 million , down 6% versus the prior year.
Corporate Expenses
Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||||||
($ in thousands) |
2023 |
2022 |
% |
2023 |
2022 |
% |
||||||||||||||||||
Total Corporate Expenses |
$ |
30,005 |
$ |
19,702 |
52 |
% |
$ |
86,032 |
$ |
68,202 |
26 |
% |
||||||||||||
Less: |
||||||||||||||||||||||||
Deferred Compensation Expense |
$ |
5,227 |
$ |
3,645 |
43 |
% |
$ |
4,371 |
$ |
(9,393) |
NM |
|||||||||||||
Business Restructuring and Asset |
$ |
6,141 |
$ |
83 |
NM |
$ |
11,968 |
$ |
308 |
NM |
||||||||||||||
|
$ |
2,038 |
$ |
- |
NM |
$ |
2,038 |
$ |
- |
NM |
||||||||||||||
Environmental Remediation |
$ |
504 |
$ |
481 |
5 |
% |
$ |
1,017 |
$ |
11,483 |
(91) |
% |
||||||||||||
Adjusted Corporate Expenses |
$ |
16,095 |
$ |
15,493 |
4 |
% |
$ |
66,638 |
$ |
65,804 |
1 |
% |
* See Table III for a discussion of deferred compensation plan accounting. |
- Corporate expenses, excluding deferred compensation, business restructuring, asset impairments, goodwill/intangible impairments and certain environmental remediation costs, increased
$0.6 million , or 4% for the quarter. Higher salaries, mostly due to the reallocation of some employee costs from the business units to corporate during the first quarter of 2023, and higher consulting/legal expenses were largely offset by lower incentive-based compensation expenses.
Income Taxes
The Company's full year effective tax rate was 16.9% in 2023 versus 22.0% in 2022. This year-over-year decrease was primarily attributable to more favorable tax benefits derived from stock-based compensation awards exercised or distributed in 2023 versus 2022 and R&D tax credits.
Shareholder Return
The Company paid
Selected Balance Sheet Information
The Company's total debt increased by
($ in millions) |
|
|
|
|
|
||||||||||||||
Net Debt |
|||||||||||||||||||
Total Debt |
$ |
654.1 |
$ |
649.4 |
$ |
682.6 |
$ |
711.0 |
$ |
587.1 |
|||||||||
Cash |
129.8 |
105.5 |
133.9 |
127.0 |
173.8 |
||||||||||||||
Net Debt |
$ |
524.3 |
$ |
543.9 |
$ |
548.7 |
$ |
584.0 |
$ |
413.3 |
|||||||||
Equity |
1,216.5 |
1,202.8 |
1,215.1 |
1,189.9 |
1,166.1 |
||||||||||||||
Net Debt + Equity |
$ |
1,740.8 |
$ |
1,746.7 |
$ |
1,763.8 |
$ |
1,773.9 |
$ |
1,579.4 |
|||||||||
Net Debt / (Net Debt + Equity) |
30 |
% |
31 |
% |
31 |
% |
33 |
% |
26 |
% |
The major working capital components were:
($ in millions) |
|
|
|
|
|
||||||||||||||
Net Receivables |
$ |
422.1 |
$ |
418.2 |
$ |
423.4 |
$ |
470.3 |
$ |
436.9 |
|||||||||
Inventories |
265.6 |
284.5 |
340.0 |
368.4 |
402.5 |
||||||||||||||
Accounts Payable |
(233.0) |
(242.6) |
(287.6) |
(289.1) |
(375.7) |
||||||||||||||
$ |
454.7 |
$ |
460.1 |
$ |
475.8 |
$ |
549.6 |
$ |
463.7 |
The Company had full year capital expenditures of
Outlook
"As we look toward 2024, we believe volumes and margins will improve due to continued recovery in Rigid Polyols demand, growth in Surfactant volumes driven by contracted business along with the expected recovery of the agricultural business in the second half of the year, and lower raw material costs across the business versus 2023," said
Conference Call
Supporting Slides
Slides supporting this press release will be made available at www.stepan.com through the Investors/Presentations page at approximately the same time as this press release is issued.
Corporate Profile
Headquartered in
The Company's common stock is traded on the
More information about Stepan's sustainability program can be found on the Sustainability page at www.stepan.com
Contact:
Certain information in this news release consists of forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements include statements about
There are a number of risks, uncertainties and other important factors, many of which are beyond
These forward-looking statements are made only as of the date hereof, and
* * * * *
Tables follow
Table I |
||||||||||||||||
|
||||||||||||||||
For the Three and Twelve Months Ended |
||||||||||||||||
(Unaudited – in 000's, except per share data) |
||||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
2023 |
2022 |
2023 |
2022 |
|||||||||||||
|
$ |
532,131 |
$ |
627,176 |
$ |
2,325,768 |
$ |
2,773,270 |
||||||||
Cost of Sales |
465,726 |
559,416 |
2,048,170 |
2,346,201 |
||||||||||||
Gross Profit |
66,405 |
67,760 |
277,598 |
427,069 |
||||||||||||
Operating Expenses: |
||||||||||||||||
Selling |
12,380 |
13,122 |
48,367 |
59,030 |
||||||||||||
Administrative |
25,070 |
22,678 |
93,202 |
102,177 |
||||||||||||
Research, Development and Technical |
15,319 |
16,541 |
59,039 |
66,633 |
||||||||||||
Deferred Compensation Expense (Income) |
5,227 |
3,645 |
4,371 |
(9,393) |
||||||||||||
57,996 |
55,986 |
204,979 |
218,447 |
|||||||||||||
|
2,038 |
- |
2,038 |
978 |
||||||||||||
Business Restructuring and Assets |
6,141 |
83 |
11,968 |
308 |
||||||||||||
Operating Income |
230 |
11,691 |
58,613 |
207,336 |
||||||||||||
Other Income (Expense): |
||||||||||||||||
Interest, Net |
(2,429) |
(2,555) |
(12,103) |
(9,809) |
||||||||||||
Other, Net |
(1,467) |
175 |
1,881 |
(8,824) |
||||||||||||
(3,896) |
(2,380) |
(10,222) |
(18,633) |
|||||||||||||
Income (Loss) Before Income Taxes |
(3,666) |
9,311 |
48,391 |
188,703 |
||||||||||||
Provision for Income Taxes |
(2,473) |
(1,523) |
8,187 |
41,550 |
||||||||||||
Net Income (Loss) |
(1,193) |
10,834 |
40,204 |
147,153 |
||||||||||||
Net Income (Loss) Per Common Share |
||||||||||||||||
Basic |
$ |
(0.05) |
$ |
0.48 |
$ |
1.77 |
$ |
6.46 |
||||||||
Diluted |
$ |
(0.05) |
$ |
0.47 |
$ |
1.75 |
$ |
6.38 |
||||||||
Shares Used to Compute Net Income Per |
||||||||||||||||
Basic |
22,794 |
22,685 |
22,777 |
22,781 |
||||||||||||
Diluted |
22,912 |
22,994 |
22,946 |
23,064 |
Table II |
||||||||||||||||||||||||||||||||
Reconciliation of Non-GAAP Net Income and Earnings per Diluted Share* |
||||||||||||||||||||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||||||||||||||
($ in thousands, except per share amounts) |
2023 |
EPS |
2022 |
EPS |
2023 |
EPS |
2022 |
EPS |
||||||||||||||||||||||||
Net Income Reported |
$ |
(1,193) |
$ |
(0.05) |
$ |
10,834 |
$ |
0.47 |
$ |
40,204 |
$ |
1.75 |
$ |
147,153 |
$ |
6.38 |
||||||||||||||||
Deferred Compensation |
$ |
2,243 |
$ |
0.10 |
$ |
2,000 |
$ |
0.09 |
$ |
(551) |
$ |
(0.02) |
$ |
(2,369) |
$ |
(0.10) |
||||||||||||||||
Business Restructuring and |
$ |
4,564 |
$ |
0.20 |
$ |
62 |
$ |
- |
$ |
8,929 |
$ |
0.39 |
$ |
231 |
$ |
0.01 |
||||||||||||||||
|
$ |
1,422 |
$ |
0.06 |
$ |
- |
$ |
- |
$ |
1,422 |
$ |
0.06 |
$ |
- |
$ |
- |
||||||||||||||||
Cash-Settled SARs (Income) |
$ |
71 |
$ |
0.00 |
$ |
194 |
$ |
0.01 |
$ |
(74) |
$ |
- |
$ |
(270) |
$ |
(0.01) |
||||||||||||||||
Environmental Remediation |
$ |
378 |
$ |
0.02 |
$ |
366 |
$ |
0.02 |
$ |
762 |
$ |
0.03 |
$ |
8,728 |
$ |
0.37 |
||||||||||||||||
Adjusted Net Income |
$ |
7,485 |
$ |
0.33 |
$ |
13,456 |
$ |
0.59 |
$ |
50,692 |
$ |
2.21 |
$ |
153,473 |
$ |
6.65 |
* All amounts in this table are presented after-tax
The Company believes that certain measures that are not in accordance with generally accepted accounting principles (GAAP), when presented in conjunction with comparable GAAP measures, are useful for evaluating the Company's operating performance and provide better clarity on the impact of non-operational items. Internally, the Company uses this non-GAAP information as an indicator of business performance and evaluates management's effectiveness with specific reference to these indicators. These measures should be considered in addition to, and are neither a substitute for, nor superior to, measures of financial performance prepared in accordance with GAAP.
Reconciliation of Pre-Tax to After-Tax Adjustments |
||||||||||||||||||||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||||||||||||||
($ in thousands, except per share amounts) |
2023 |
EPS |
2022 |
EPS |
2023 |
EPS |
2022 |
EPS |
||||||||||||||||||||||||
Pre-Tax Adjustments |
||||||||||||||||||||||||||||||||
Deferred Compensation |
$ |
2,991 |
$ |
2,631 |
$ |
(735) |
$ |
(3,117) |
||||||||||||||||||||||||
Business Restructuring and |
$ |
6,141 |
$ |
83 |
$ |
11,968 |
$ |
308 |
||||||||||||||||||||||||
|
$ |
2,038 |
$ |
- |
$ |
2,038 |
$ |
- |
||||||||||||||||||||||||
Cash-Settled SARs (Income) |
$ |
95 |
$ |
255 |
$ |
(98) |
$ |
(354) |
||||||||||||||||||||||||
Environmental Remediation |
$ |
504 |
$ |
481 |
$ |
1,017 |
$ |
11,483 |
||||||||||||||||||||||||
Total Pre-Tax Adjustments |
$ |
11,769 |
$ |
3,450 |
$ |
14,190 |
$ |
8,320 |
||||||||||||||||||||||||
Cumulative Tax Effect |
$ |
(3,091) |
$ |
(828) |
$ |
(3,702) |
$ |
(2,000) |
||||||||||||||||||||||||
After-Tax Adjustments |
$ |
8,678 |
$ |
0.38 |
$ |
2,622 |
$ |
0.12 |
$ |
10,488 |
$ |
0.46 |
$ |
6,320 |
$ |
0.27 |
||||||||||||||||
Table III |
||||||||||||||||||||||||||||||||
Deferred Compensation Plans |
||||||||||||||||||||||||||||||||
The full effect of the deferred compensation plans on quarterly pre-tax income was |
||||||||||||||||||||||||||||||||
2023 |
2022 |
|||||||||||||||||||||||||||||||
12/31 |
9/30 |
6/30 |
3/31 |
12/31 |
9/30 |
6/30 |
3/31 |
|||||||||||||||||||||||||
|
$ |
94.55 |
$ |
74.97 |
$ |
95.56 |
$ |
103.03 |
$ |
106.46 |
$ |
93.67 |
$ |
101.35 |
$ |
98.81 |
||||||||||||||||
The deferred compensation income statement impact is summarized below:
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
($ in thousands) |
2023 |
2022 |
2023 |
2022 |
||||||||||||
Deferred Compensation |
||||||||||||||||
Operating Income (Expense) |
$ |
(5,227) |
$ |
(3,645) |
$ |
(4,371) |
$ |
9,393 |
||||||||
Other, net – Mutual Fund Gain (Loss) |
2,236 |
1,014 |
5,106 |
(6,276) |
||||||||||||
Total Pre-Tax |
$ |
(2,991) |
$ |
(2,631) |
$ |
735 |
$ |
3,117 |
||||||||
Total After-Tax |
$ |
(2,243) |
$ |
(2,000) |
$ |
551 |
$ |
2,369 |
Table IV |
||||||||||||||||||||||||||||||||
Effects of Foreign Currency Translation |
||||||||||||||||||||||||||||||||
The Company's foreign subsidiaries transact business and report financial results in their respective local currencies. As a result, foreign subsidiary income statements are translated into |
||||||||||||||||||||||||||||||||
($ in millions) |
Three Months Ended |
Decrease |
Change |
Twelve Months Ended |
Decrease |
Change |
||||||||||||||||||||||||||
2023 |
2022 |
2023 |
2022 |
|||||||||||||||||||||||||||||
|
$ |
532.1 |
$ |
627.2 |
$ |
(95.1) |
$ |
16.0 |
$ |
2,325.8 |
$ |
2,773.3 |
$ |
(447.5) |
$ |
27.1 |
||||||||||||||||
Gross Profit |
66.4 |
67.8 |
$ |
(1.4) |
1.4 |
277.6 |
427.1 |
$ |
(149.5) |
2.1 |
||||||||||||||||||||||
Operating Income |
0.2 |
11.7 |
$ |
(11.5) |
0.6 |
58.6 |
207.3 |
$ |
(148.7) |
0.6 |
||||||||||||||||||||||
Pretax Income |
(3.7) |
9.3 |
$ |
(13.0) |
0.2 |
48.4 |
188.7 |
$ |
(140.3) |
0.2 |
Table V |
||||||||
|
||||||||
Consolidated Balance Sheets |
||||||||
|
||||||||
|
|
|||||||
ASSETS |
||||||||
Current Assets |
$ |
851,883 |
$ |
1,044,802 |
||||
Property, Plant & Equipment, Net |
1,206,665 |
1,073,297 |
||||||
Other Assets |
304,806 |
315,073 |
||||||
Total Assets |
$ |
2,363,354 |
$ |
2,433,172 |
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||
Current Liabilities |
$ |
607,870 |
$ |
670,649 |
||||
Deferred Income Taxes |
10,373 |
10,179 |
||||||
Long-term Debt |
401,248 |
455,029 |
||||||
Other Non-current Liabilities |
127,373 |
131,250 |
||||||
Total Stepan Company Stockholders' Equity |
1,216,490 |
1,166,065 |
||||||
Total Liabilities and Stockholders' Equity |
$ |
2,363,354 |
$ |
2,433,172 |
Table VI |
||||||||||||||||||||
Reconciliations of Non-GAAP EBITDA and Adjusted EBITDA to Operating Income |
||||||||||||||||||||
Three Months Ended |
||||||||||||||||||||
($ in millions) |
Surfactants |
Polymers |
Specialty |
Unallocated |
Consolidated |
|||||||||||||||
Operating Income |
$ |
14.8 |
$ |
12.6 |
$ |
2.8 |
$ |
(30.0) |
$ |
0.2 |
||||||||||
Depreciation and Amortization |
$ |
16.7 |
$ |
7.9 |
$ |
1.5 |
$ |
1.0 |
$ |
27.1 |
||||||||||
Other, Net Income (Expense) |
$ |
- |
$ |
- |
$ |
- |
$ |
(1.5) |
$ |
(1.5) |
||||||||||
EBITDA |
$ |
31.5 |
$ |
20.5 |
$ |
4.3 |
$ |
(30.5) |
$ |
25.8 |
||||||||||
Deferred Compensation |
$ |
- |
$ |
- |
$ |
- |
$ |
3.0 |
$ |
3.0 |
||||||||||
Cash Settled SARs |
$ |
0.1 |
$ |
- |
$ |
- |
$ |
- |
$ |
0.1 |
||||||||||
|
$ |
- |
$ |
- |
$ |
- |
$ |
2.0 |
$ |
2.0 |
||||||||||
Business Restructuring/ |
$ |
- |
$ |
- |
$ |
- |
$ |
6.1 |
$ |
6.1 |
||||||||||
Environmental Remediation |
$ |
- |
$ |
- |
$ |
- |
$ |
0.5 |
$ |
0.5 |
||||||||||
Adjusted EBITDA |
$ |
31.6 |
$ |
20.5 |
$ |
4.3 |
$ |
(18.9) |
$ |
37.5 |
||||||||||
Three Months Ended |
||||||||||||||||||||
($ in millions) |
Surfactants |
Polymers |
Specialty |
Unallocated |
Consolidated |
|||||||||||||||
Operating Income |
$ |
21.8 |
$ |
3.0 |
$ |
6.6 |
$ |
(19.7) |
$ |
11.7 |
||||||||||
Depreciation and Amortization |
$ |
14.8 |
$ |
7.9 |
$ |
1.4 |
$ |
0.6 |
$ |
24.7 |
||||||||||
Other, Net Income (Expense) |
$ |
- |
$ |
- |
$ |
- |
$ |
0.2 |
$ |
0.2 |
||||||||||
EBITDA |
$ |
36.6 |
$ |
10.9 |
$ |
8.0 |
$ |
(18.9) |
$ |
36.6 |
||||||||||
Deferred Compensation |
$ |
- |
$ |
- |
$ |
- |
$ |
2.6 |
$ |
2.6 |
||||||||||
Cash Settled SARs |
$ |
0.2 |
$ |
- |
$ |
- |
$ |
- |
$ |
0.2 |
||||||||||
Business Restructuring |
$ |
- |
$ |
- |
$ |
- |
$ |
0.1 |
$ |
0.1 |
||||||||||
Environmental Remediation |
$ |
- |
$ |
- |
$ |
- |
$ |
0.5 |
$ |
0.5 |
||||||||||
Adjusted EBITDA |
$ |
36.8 |
$ |
10.9 |
$ |
8.0 |
$ |
(15.7) |
$ |
40.0 |
||||||||||
Twelve Months Ended |
||||||||||||||||||||
($ in millions) |
Surfactants |
Polymers |
Specialty |
Unallocated |
Consolidated |
|||||||||||||||
Operating Income |
$ |
72.4 |
$ |
60.8 |
$ |
11.5 |
$ |
(86.0) |
$ |
58.6 |
||||||||||
Depreciation and Amortization |
$ |
64.4 |
$ |
32.4 |
$ |
5.8 |
$ |
2.7 |
$ |
105.3 |
||||||||||
Other, Net Income (Expense) |
$ |
- |
$ |
- |
$ |
- |
$ |
1.9 |
$ |
1.9 |
||||||||||
EBITDA |
$ |
136.8 |
$ |
93.2 |
$ |
17.3 |
$ |
(81.5) |
$ |
165.8 |
||||||||||
Deferred Compensation |
$ |
- |
$ |
- |
$ |
- |
$ |
(0.7) |
$ |
(0.7) |
||||||||||
Cash Settled SARs |
$ |
(0.1) |
$ |
- |
$ |
- |
$ |
- |
$ |
(0.1) |
||||||||||
|
$ |
- |
$ |
- |
$ |
- |
$ |
2.0 |
$ |
2.0 |
||||||||||
Business Restructuring/ |
$ |
- |
$ |
- |
$ |
- |
$ |
12.0 |
$ |
12.0 |
||||||||||
Environmental Remediation |
$ |
- |
$ |
- |
$ |
- |
$ |
1.0 |
$ |
1.0 |
||||||||||
Adjusted EBITDA |
$ |
136.7 |
$ |
93.2 |
$ |
17.3 |
$ |
(67.2) |
$ |
180.0 |
||||||||||
Twelve Months Ended |
||||||||||||||||||||
($ in millions) |
Surfactants |
Polymers |
Specialty |
Unallocated |
Consolidated |
|||||||||||||||
Operating Income |
$ |
162.7 |
$ |
82.9 |
$ |
29.9 |
$ |
(68.2) |
$ |
207.3 |
||||||||||
Depreciation and Amortization |
$ |
55.3 |
$ |
31.4 |
$ |
5.8 |
$ |
2.2 |
$ |
94.7 |
||||||||||
Other, Net Income (Expense) |
$ |
- |
$ |
- |
$ |
- |
$ |
(8.8) |
$ |
(8.8) |
||||||||||
EBITDA |
$ |
218.0 |
$ |
114.3 |
$ |
35.7 |
$ |
(74.8) |
$ |
293.2 |
||||||||||
Deferred Compensation |
$ |
- |
$ |
- |
$ |
- |
$ |
(3.1) |
$ |
(3.1) |
||||||||||
Cash Settled SARs |
$ |
(0.2) |
$ |
(0.1) |
$ |
- |
$ |
(0.1) |
$ |
(0.4) |
||||||||||
Business Restructuring |
$ |
- |
$ |
- |
$ |
- |
$ |
0.3 |
$ |
0.3 |
||||||||||
Environmental Remediation |
$ |
- |
$ |
- |
$ |
- |
$ |
11.5 |
$ |
11.5 |
||||||||||
Adjusted EBITDA |
$ |
217.8 |
$ |
114.2 |
$ |
35.7 |
$ |
(66.2) |
$ |
301.5 |
View original content:https://www.prnewswire.com/news-releases/stepan-reports-fourth-quarter-and-full-year-2023-results-302065799.html
SOURCE