Exhibit 99.1
 |
Contact:
Amy Agallar
(414) 347-3706
investor.relations@sensient.com
|
Sensient Technologies Corporation
Reports Results for the Quarter Ended December 31, 2024
MILWAUKEE— February 14, 2025 — Sensient Technologies Corporation (NYSE: SXT), a leading provider of flavors and
colors for the food, pharmaceutical, and personal care markets, today reported financial results for the fourth quarter ended December 31, 2024.
Fourth Quarter Consolidated Results
| • |
Reported revenue increased 7.8% to $376.4 million in the fourth quarter of 2024 versus last year’s fourth quarter results of $349.3 million. On a local currency basis(1), revenue
increased 8.9%.
|
| • |
Reported operating income increased to $42.0 million compared to $8.1 million recorded in the fourth quarter of 2023. In the fourth quarter of 2024, the Company recorded $0.9 million of costs
related to its Portfolio Optimization Plan versus last year’s $27.8 million in the fourth quarter. Local currency adjusted operating income(1) and local currency adjusted EBITDA(1) increased 20.8% and 18.8%,
respectively, in the fourth quarter, with each increasing primarily as a result of higher sales volumes.
|
| • |
Reported earnings per share was 71 cents in the fourth quarter of 2024 compared to a loss of 14 cents in the fourth quarter of 2023. Local currency adjusted EPS(1) increased 29.4% in the
fourth quarter.
|
“As expected, Sensient delivered strong performance in 2024, driven by solid volume
growth and sales wins, particularly in natural colors. Our results demonstrate our ability to succeed in the markets we participate in and the strength of our product portfolio,” said Paul Manning,
Sensient’s Chairman, President, and Chief Executive Officer.
|
Sensient Technologies Corporation
Earnings Release – Quarter Ended December 31, 2024
February 14, 2025
|
Page 2
|
Fourth Quarter Group Results
|
Reported
|
Local Currency(1)
|
|||||||||||||||
|
Revenue
|
Quarter
|
Year-to-Date
|
Quarter
|
Year-to-Date
|
||||||||||||
|
Flavors & Extracts
|
2.8
|
%
|
7.1
|
%
|
3.4
|
%
|
7.1
|
%
|
||||||||
|
Color
|
11.8
|
%
|
6.6
|
%
|
14.0
|
%
|
7.3
|
%
|
||||||||
|
Asia Pacific
|
26.1
|
%
|
11.2
|
%
|
25.2
|
%
|
13.0
|
%
|
||||||||
|
Total Revenue
|
7.8
|
%
|
6.9
|
%
|
8.9
|
%
|
7.4
|
%
|
||||||||
|
Reported
|
Adjusted Local Currency(1)
|
|||||||||||||||
|
Operating Income
|
Quarter
|
Year-to-Date
|
Quarter
|
Year-to-Date
|
||||||||||||
|
Flavors & Extracts
|
18.2
|
%
|
10.6
|
%
|
18.4
|
%
|
10.8
|
%
|
||||||||
|
Color
|
24.4
|
%
|
13.4
|
%
|
27.4
|
%
|
14.2
|
%
|
||||||||
|
Asia Pacific
|
44.3
|
%
|
11.9
|
%
|
41.7
|
%
|
14.1
|
%
|
||||||||
|
Total Operating Income
|
420.8
|
%
|
23.6
|
%
|
20.8
|
%
|
9.3
|
%
|
||||||||
The Flavors & Extracts Group reported fourth quarter 2024 revenue of $188.1 million, an increase of $5.2 million versus the prior year’s fourth
quarter. The Group’s revenue benefited from favorable pricing and higher volumes. Segment operating income was $21.3 million in the fourth quarter of 2024, an increase of $3.3 million compared to the prior year’s fourth quarter. The higher
operating income was also driven by the favorable pricing and higher volumes.
The Color Group reported revenue of $158.1 million in the fourth quarter of 2024, an increase of $16.7 million compared to the prior year’s fourth
quarter. The Group’s revenue increase was driven primarily by higher volumes in both the food and pharmaceutical and personal care product lines. Segment operating income was $26.5 million in the fourth quarter of 2024, an increase of $5.2 million
compared to the prior year’s fourth quarter results. The higher operating income was primarily a result of the higher volumes, along with favorable pricing.
|
Sensient Technologies Corporation
Earnings Release – Quarter Ended December 31, 2024
February 14, 2025
|
Page 3
|
The Asia Pacific Group reported revenue of $41.9 million in the fourth quarter of 2024, an increase of $8.7 million compared to the prior year’s
fourth quarter. The Group’s revenue benefited primarily by higher volumes across nearly all geographies. Segment operating income was $8.5 million in the quarter, an increase of $2.6 million compared to the prior year’s fourth quarter. The higher
operating income was primarily a result of the higher volumes.
Corporate & Other reported operating expenses of $14.4 million in the fourth quarter of 2024, compared to $37.2 million of operating expenses
reported in the prior year’s fourth quarter. The decrease was primarily due to the Portfolio Optimization Plan costs of $27.8 million recorded in the fourth quarter of 2023, which were primarily non-cash costs. Local currency adjusted operating
expenses(1) for Corporate & Other increased $4.1 million compared to the prior year’s fourth quarter, primarily due to higher performance-based compensation costs recorded in 2024.
2025 OUTLOOK
|
Metric
|
Current Guidance
|
|
|
Local Currency Revenue(1)
|
Mid-Single-Digit Growth
|
|
|
Local Currency Adjusted EBITDA(1)
|
Mid-Single-Digit to High Single-Digit Growth
|
|
|
Diluted EPS (GAAP)
|
Between $3.05 and $3.15*
|
|
|
Local Currency Adjusted Diluted EPS(1)
|
High Single-Digit to Double-Digit Growth
|
|
|
*Includes approximately 13 cents of Portfolio Optimization Plan costs and 10 to 15 cents of foreign currency headwinds based on current
exchange rates
|
The Company’s guidance is based on current conditions and economic and market trends in the markets in which the Company operates and is subject to
various risks and uncertainties as described below.
| (1) |
Please refer to “Reconciliation of Non-GAAP Amounts” at the end of this release for more information regarding our non-GAAP
financial measures.
|
|
Sensient Technologies Corporation
Earnings Release – Quarter Ended December 31, 2024
February 14, 2025
|
Page 4
|
USE OF NON-GAAP FINANCIAL MEASURES
The Company’s non-GAAP financial measures eliminate the impact of certain items, which, depending on the measure, include: currency movements,
depreciation and amortization, Portfolio Optimization Plan costs, and non-cash share-based compensation. These measures are provided to enhance the overall understanding of the Company’s performance when viewed together with the GAAP results. Refer
to “Reconciliation of Non-GAAP Amounts” at the end of this release.
CONFERENCE CALL
The Company will host a conference call to discuss its 2024 fourth quarter financial results at 8:30 a.m. CST on Friday, February 14, 2025. To
participate in the conference call, contact Chorus Call Inc. at (844) 492-3726 or (412) 317-1078, and ask to join the Sensient Technologies Corporation conference call. Alternatively, the call can be accessed by using the webcast link that is
available on the Investor Information section of the Company’s web site at www.sensient.com.
A replay of the call will be available one hour after the end of the conference call through February 21, 2025, by calling (877) 344-7529 and using
access code 3864433. An audio replay and written transcript of the call will also be posted on the Investor Information section of the Company’s web site at www.sensient.com on or after February 18, 2025.
|
Sensient Technologies Corporation
Earnings Release – Quarter Ended December 31, 2024
February 14, 2025
|
Page 5
|
This release contains statements that may constitute “forward-looking statements” within the meaning of Federal securities laws
including under “2025 Outlook” above. Such forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties, and other factors concerning the Company’s operations and business environment.
Important factors that could cause actual results to differ materially from those suggested by these forward-looking statements and that could adversely affect the Company’s future financial performance include the following: the Company’s ability
to manage general business, economic, and capital market conditions, including actions taken by customers in response to such market conditions, and the impact of recessions and economic downturns; the impact of macroeconomic and geopolitical
volatility, including inflation and shortages impacting the availability and cost of raw materials, energy, and other supplies, disruptions and delays in the Company’s supply chain, and the conflicts between Russia and Ukraine and in the Middle
East; industry, regulatory, legal, and economic factors related to the Company’s domestic and international business; the effects of tariffs, trade barriers, and disputes; the availability and cost of labor, logistics, and transportation; the pace
and nature of new product introductions by the Company and the Company’s customers; the Company’s ability to anticipate and respond to changing consumer preferences, changing technologies, and changing regulations; the Company’s ability to
successfully implement its growth strategies; the outcome of the Company’s various productivity-improvement and cost-reduction efforts, acquisition and divestiture activities, and Portfolio Optimization Plan; growth in markets for products in which
the Company competes; industry and customer acceptance of price increases; actions by competitors; the Company’s ability to enhance its innovation efforts and drive cost efficiencies; currency exchange rate fluctuations; and other factors included
in “Risk Factors” in the Company's Annual Report on Form 10-K for the year ended December 31, 2024, and in other documents that the Company files with the SEC. The risks and uncertainties identified above are not the only risks the Company faces.
Additional risks and uncertainties not presently known to the Company or that it currently believes to be immaterial also may adversely affect the Company. Should any known or unknown risks and uncertainties develop into actual events, these
developments could have material adverse effects on our business, financial condition, and results of operations. This release contains time-sensitive information that reflects management’s best analysis only as of the date of this release. Except
to the extent required by applicable laws, the Company does not undertake to publicly update or revise its forward-looking statements even if experience or future changes make it clear that any projected results expressed or implied herein will not
be realized.
ABOUT SENSIENT TECHNOLOGIES
Sensient Technologies Corporation is a leading global manufacturer and marketer of colors, flavors, and other specialty ingredients. Sensient uses
advanced technologies and robust global supply chain capabilities to develop specialized solutions for food and beverages, as well as products that serve the pharmaceutical, nutraceutical, and personal care industries. Sensient’s customers range in
size from small entrepreneurial businesses to major international manufacturers representing some of the world’s best-known brands. Sensient is headquartered in Milwaukee, Wisconsin.
www.sensient.com
|
Page 6
|
Sensient Technologies Corporation
(In thousands, except percentages and per share amounts)
(Unaudited)
|
Consolidated Statements of Earnings
|
Three Months Ended December 31,
|
Year Ended December 31,
|
||||||||||||||||||||||
|
2024
|
2023
|
% Change
|
2024
|
2023
|
% Change
|
|||||||||||||||||||
|
Revenue
|
$
|
376,420
|
$
|
349,302
|
7.8
|
%
|
$
|
1,557,228
|
$
|
1,456,450
|
6.9
|
%
|
||||||||||||
|
|
||||||||||||||||||||||||
|
Cost of products sold
|
257,002
|
249,472
|
3.0
|
%
|
1,050,135
|
996,153
|
5.4
|
%
|
||||||||||||||||
|
Selling and administrative expenses
|
77,422
|
91,767
|
(15.6
|
%)
|
315,514
|
305,274
|
3.4
|
%
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating income
|
41,996
|
8,063
|
420.8
|
%
|
191,579
|
155,023
|
23.6
|
%
|
||||||||||||||||
|
Interest expense
|
6,387
|
6,524
|
28,781
|
25,172
|
||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Earnings before income taxes
|
35,609
|
1,539
|
162,798
|
129,851
|
||||||||||||||||||||
|
Income taxes
|
5,505
|
7,372
|
38,132
|
36,457
|
||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net earnings
|
$
|
30,104
|
$
|
(5,833
|
)
|
616.1
|
%
|
$
|
124,666
|
$
|
93,394
|
33.5
|
%
|
|||||||||||
|
|
||||||||||||||||||||||||
|
Earnings per share of common stock:
|
||||||||||||||||||||||||
|
Basic
|
$
|
0.71
|
$
|
(0.14
|
)
|
$
|
2.96
|
$
|
2.22
|
|||||||||||||||
|
Diluted
|
$
|
0.71
|
$
|
(0.14
|
)
|
$
|
2.94
|
$
|
2.21
|
|||||||||||||||
|
|
||||||||||||||||||||||||
|
Average common shares outstanding:
|
||||||||||||||||||||||||
|
Basic
|
42,163
|
42,051
|
42,145
|
42,027
|
||||||||||||||||||||
|
Diluted
|
42,454
|
42,051
|
42,396
|
42,242
|
||||||||||||||||||||
|
Results by Segment
|
Three Months Ended December 31,
|
Year Ended December 31,
|
||||||||||||||||||||||
|
Revenue
|
2024
|
2023
|
% Change
|
2024
|
2023
|
% Change
|
||||||||||||||||||
|
Flavors & Extracts
|
$
|
188,114
|
$
|
182,939
|
2.8
|
%
|
$
|
793,698
|
$
|
741,072
|
7.1
|
%
|
||||||||||||
|
Color
|
158,134
|
141,396
|
11.8
|
%
|
647,939
|
607,959
|
6.6
|
%
|
||||||||||||||||
|
Asia Pacific
|
41,861
|
33,202
|
26.1
|
%
|
162,525
|
146,090
|
11.2
|
%
|
||||||||||||||||
|
Intersegment elimination
|
(11,689
|
)
|
(8,235
|
)
|
(46,934
|
)
|
(38,671
|
)
|
||||||||||||||||
|
Consolidated
|
$
|
376,420
|
$
|
349,302
|
7.8
|
%
|
$
|
1,557,228
|
$
|
1,456,450
|
6.9
|
%
|
||||||||||||
|
Operating Income
|
||||||||||||||||||||||||
|
Flavors & Extracts
|
$
|
21,345
|
$
|
18,059
|
18.2
|
%
|
$
|
97,094
|
$
|
87,773
|
10.6
|
%
|
||||||||||||
|
Color
|
26,542
|
21,343
|
24.4
|
%
|
119,529
|
105,370
|
13.4
|
%
|
||||||||||||||||
|
Asia Pacific
|
8,495
|
5,889
|
44.3
|
%
|
34,458
|
30,800
|
11.9
|
%
|
||||||||||||||||
|
Corporate & Other
|
(14,386
|
)
|
(37,228
|
)
|
(59,502
|
)
|
(68,920
|
)
|
||||||||||||||||
|
Consolidated
|
$
|
41,996
|
$
|
8,063
|
420.8
|
%
|
$
|
191,579
|
$
|
155,023
|
23.6
|
%
|
||||||||||||
|
Page 7
|
Sensient Technologies Corporation
(In thousands)
(Unaudited)
|
Consolidated Condensed Balance Sheets
|
December 31,
2024
|
December 31,
2023
|
||||||
|
Cash and cash equivalents
|
$
|
26,626
|
$
|
28,934
|
||||
|
Trade accounts receivable
|
290,087
|
272,164
|
||||||
|
Inventories
|
600,302
|
598,399
|
||||||
|
Prepaid expenses and other current assets
|
44,871
|
37,119
|
||||||
|
Total Current Assets
|
961,886
|
936,616
|
||||||
|
Goodwill & intangible assets (net)
|
423,658
|
436,177
|
||||||
|
Property, plant, and equipment (net)
|
491,587
|
505,277
|
||||||
|
Other assets
|
146,663
|
136,437
|
||||||
|
Total Assets
|
$
|
2,023,794
|
$
|
2,014,507
|
||||
|
Trade accounts payable
|
$
|
139,052
|
$
|
131,114
|
||||
|
Short-term borrowings
|
19,848
|
13,460
|
||||||
|
Other current liabilities
|
111,739
|
91,732
|
||||||
|
Total Current Liabilities
|
270,639
|
236,306
|
||||||
|
Long-term debt
|
613,523
|
645,085
|
||||||
|
Accrued employee and retiree benefits
|
24,499
|
27,715
|
||||||
|
Other liabilities
|
54,147
|
52,077
|
||||||
|
Shareholders' Equity
|
1,060,986
|
1,053,324
|
||||||
|
Total Liabilities and Shareholders' Equity
|
$
|
2,023,794
|
$
|
2,014,507
|
||||
|
Page 8
|
Sensient Technologies Corporation
(In thousands, except per share amounts)
(Unaudited)
Consolidated Statements of Cash Flows
Year Ended December 31,
|
2024
|
2023
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net earnings
|
$
|
124,666
|
$
|
93,394
|
||||
|
Adjustments to arrive at net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
60,329
|
57,820
|
||||||
|
Share-based compensation expense
|
10,084
|
8,933
|
||||||
|
Net (gain) loss on assets
|
(140
|
)
|
541
|
|||||
|
Portfolio Optimization Plan costs
|
1,415
|
24,089
|
||||||
|
Deferred income taxes
|
(18,598
|
)
|
(5,100
|
)
|
||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Trade accounts receivable
|
(29,638
|
)
|
35,801
|
|||||
|
Inventories
|
(18,295
|
)
|
(28,193
|
)
|
||||
|
Prepaid expenses and other assets
|
(5,407
|
)
|
5,767
|
|||||
|
Trade accounts payable and other accrued expenses
|
8,995
|
(5,978
|
)
|
|||||
|
Accrued salaries, wages, and withholdings
|
22,518
|
(17,830
|
)
|
|||||
|
Income taxes
|
(810
|
)
|
(1,175
|
)
|
||||
|
Other liabilities
|
2,032
|
1,628
|
||||||
|
Net cash provided by operating activities
|
157,151
|
169,697
|
||||||
|
Cash flows from investing activities:
|
||||||||
|
Acquisition of property, plant, and equipment
|
(59,212
|
)
|
(87,868
|
)
|
||||
|
Proceeds from sale of assets
|
339
|
156
|
||||||
|
Acquisiton of new businesses
|
-
|
(1,650
|
)
|
|||||
|
Other investing activities
|
(336
|
)
|
1,741
|
|||||
|
Net cash used in investing activities
|
(59,209
|
)
|
(87,621
|
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from additional borrowings
|
159,321
|
351,662
|
||||||
|
Debt payments
|
(167,073
|
)
|
(355,161
|
)
|
||||
|
Dividends paid
|
(69,399
|
)
|
(69,222
|
)
|
||||
|
Other financing activities
|
(4,395
|
)
|
(9,278
|
)
|
||||
|
Net cash used in financing activities
|
(81,546
|
)
|
(81,999
|
)
|
||||
|
Effect of exchange rate changes on cash and cash equivalents
|
(18,704
|
)
|
7,936
|
|||||
|
Net (decrease) increase in cash and cash equivalents
|
(2,308
|
)
|
8,013
|
|||||
|
Cash and cash equivalents at beginning of period
|
28,934
|
20,921
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
26,626
|
$
|
28,934
|
||||
|
Supplemental Information
|
||||||||
|
Year Ended December 31,
|
2024
|
2023
|
||||||
|
Dividends paid per share
|
$
|
1.64
|
$
|
1.64
|
||||
|
Page 9
|
Sensient Technologies Corporation
(In thousands, except percentages and per share amounts)
(Unaudited)
Reconciliation of Non-GAAP Amounts
The Company's results for the three and twelve months ended December 31, 2024 and 2023 include adjusted operating income, adjusted net earnings, and adjusted diluted
earnings per share, which, in each case, exclude Portfolio Optimization Plan costs.
|
|
Three Months Ended December 31,
|
Year Ended December 31,
|
||||||||||||||||||||||
|
|
2024
|
2023
|
% Change
|
2024
|
2023
|
% Change
|
||||||||||||||||||
|
Operating income (GAAP)
|
$
|
41,996
|
$
|
8,063
|
420.8
|
%
|
$
|
191,579
|
$
|
155,023
|
23.6
|
%
|
||||||||||||
|
Portfolio Optimization Plan costs – Cost of products sold
|
839
|
3,135
|
1,362
|
3,135
|
||||||||||||||||||||
|
Portfolio Optimization Plan costs – Selling and administrative expenses
|
17
|
24,706
|
5,269
|
24,706
|
||||||||||||||||||||
|
Adjusted operating income
|
$
|
42,852
|
$
|
35,904
|
19.4
|
%
|
$
|
198,210
|
$
|
182,864
|
8.4
|
%
|
||||||||||||
|
|
||||||||||||||||||||||||
|
Net earnings (GAAP)
|
$
|
30,104
|
$
|
(5,833
|
)
|
616.1
|
%
|
$
|
124,666
|
$
|
93,394
|
33.5
|
%
|
|||||||||||
|
Portfolio Optimization Plan costs, before tax
|
856
|
27,841
|
6,631
|
27,841
|
||||||||||||||||||||
|
Tax impact of Portfolio Optimization Plan costs(1)
|
(3,570
|
)
|
(415
|
)
|
(4,156
|
)
|
(415
|
)
|
||||||||||||||||
|
Adjusted net earnings
|
$
|
27,390
|
$
|
21,593
|
26.8
|
%
|
$
|
127,141
|
$
|
120,820
|
5.2
|
%
|
||||||||||||
|
|
||||||||||||||||||||||||
|
Diluted earnings per share (GAAP)
|
$
|
0.71
|
$
|
(0.14
|
)
|
607.1
|
%
|
$
|
2.94
|
$
|
2.21
|
33.0
|
%
|
|||||||||||
|
Portfolio Optimization Plan costs, net of tax
|
(0.06
|
)
|
0.65
|
0.06
|
0.65
|
|||||||||||||||||||
|
Adjusted diluted earnings per share
|
$
|
0.65
|
$
|
0.51
|
27.5
|
%
|
$
|
3.00
|
$
|
2.86
|
4.9
|
%
|
||||||||||||
Note: Earnings per share calculations may not foot due to rounding differences.
|
(1)
|
Tax impact adjustments were determined based on the nature of the underlying non-GAAP adjustments and their relevant jurisdictional tax rates.
|
|
Results by Segment
|
Three Months Ended December 31,
|
|||||||||||||||||||||||
|
Operating Income
|
2024
|
Adjustments(2)
|
Adjusted
2024
|
2023
|
Adjustments(2)
|
Adjusted
2023
|
||||||||||||||||||
|
Flavors & Extracts
|
$
|
21,345
|
$
|
-
|
$
|
21,345
|
$
|
18,059
|
$
|
-
|
$
|
18,059
|
||||||||||||
|
Color
|
26,542
|
-
|
26,542
|
21,343
|
-
|
21,343
|
||||||||||||||||||
|
Asia Pacific
|
8,495
|
-
|
8,495
|
5,889
|
-
|
5,889
|
||||||||||||||||||
|
Corporate & Other
|
(14,386
|
)
|
856
|
(13,530
|
)
|
(37,228
|
)
|
27,841
|
(9,387
|
)
|
||||||||||||||
|
|
||||||||||||||||||||||||
|
Consolidated
|
$
|
41,996
|
$
|
856
|
$
|
42,852
|
$
|
8,063
|
$
|
27,841
|
$
|
35,904
|
||||||||||||
|
Results by Segment
|
Year Ended December 31,
|
|||||||||||||||||||||||
|
Operating Income
|
2024
|
Adjustments(2)
|
Adjusted
2024
|
2023 |
Adjustments(2)
|
Adjusted
2023
|
||||||||||||||||||
|
Flavors & Extracts
|
$
|
97,094
|
$
|
-
|
$
|
97,094
|
$
|
87,773
|
$
|
-
|
$
|
87,773
|
||||||||||||
|
Color
|
119,529
|
-
|
119,529
|
105,370
|
-
|
105,370
|
||||||||||||||||||
|
Asia Pacific
|
34,458
|
-
|
34,458
|
30,800
|
-
|
30,800
|
||||||||||||||||||
|
Corporate & Other
|
(59,502
|
)
|
6,631
|
(52,871
|
)
|
(68,920
|
)
|
27,841
|
(41,079
|
)
|
||||||||||||||
|
Consolidated
|
$
|
191,579
|
$
|
6,631
|
$
|
198,210
|
$
|
155,023
|
$
|
27,841
|
$
|
182,864
|
||||||||||||
|
(2)
|
Adjustments consist of Portfolio Optimization Plan costs.
|
|
Page 10
|
Sensient Technologies Corporation
(In thousands, except percentages)
(Unaudited)
Reconciliation of Non-GAAP Amounts - Continued
The following table summarizes the percentage change in the 2024 results compared to the 2023 results for the corresponding periods.
|
Three Months Ended December 31, 2024
|
||||||||||||||||
|
Revenue
|
Total
|
Foreign
Exchange
Rates
|
Adjustments(3)
|
Adjusted
Local
Currency
|
||||||||||||
|
Flavors & Extracts
|
2.8
|
%
|
(0.6
|
%)
|
N/A
|
3.4
|
%
|
|||||||||
|
Color
|
11.8
|
%
|
(2.2
|
%)
|
N/A
|
14.0
|
%
|
|||||||||
|
Asia Pacific
|
26.1
|
%
|
0.9
|
%
|
N/A
|
25.2
|
%
|
|||||||||
|
Total Revenue
|
7.8
|
%
|
(1.1
|
%)
|
N/A
|
8.9
|
%
|
|||||||||
|
Operating Income
|
||||||||||||||||
|
Flavors & Extracts
|
18.2
|
%
|
(0.2
|
%)
|
0.0
|
%
|
18.4
|
%
|
||||||||
|
Color
|
24.4
|
%
|
(3.0
|
%)
|
0.0
|
%
|
27.4
|
%
|
||||||||
|
Asia Pacific
|
44.3
|
%
|
2.6
|
%
|
0.0
|
%
|
41.7
|
%
|
||||||||
|
Corporate & Other
|
(61.4
|
%)
|
0.0
|
%
|
(105.5
|
%)
|
44.1
|
%
|
||||||||
|
Total Operating Income
|
420.8
|
%
|
(6.7
|
%)
|
406.7
|
%
|
20.8
|
%
|
||||||||
|
Diluted Earnings Per Share
|
607.1
|
%
|
(7.2
|
%)
|
584.9
|
%
|
29.4
|
%
|
||||||||
|
Adjusted EBITDA
|
17.5
|
%
|
(1.3
|
%)
|
N/A
|
18.8
|
%
|
|||||||||
|
Year Ended December 31, 2024
|
||||||||||||||||
|
Revenue
|
Total
|
Foreign Exchange
Rates
|
Adjustments(3)
|
Adjusted
Local
Currency
|
||||||||||||
|
Flavors & Extracts
|
7.1
|
%
|
0.0
|
%
|
N/A
|
7.1
|
%
|
|||||||||
|
Color
|
6.6
|
%
|
(0.7
|
%)
|
N/A
|
7.3
|
%
|
|||||||||
|
Asia Pacific
|
11.2
|
%
|
(1.8
|
%)
|
N/A
|
13.0
|
%
|
|||||||||
|
Total Revenue
|
6.9
|
%
|
(0.5
|
%)
|
N/A
|
7.4
|
%
|
|||||||||
|
Operating Income
|
||||||||||||||||
|
Flavors & Extracts
|
10.6
|
%
|
(0.2
|
%)
|
0.0
|
%
|
10.8
|
%
|
||||||||
|
Color
|
13.4
|
%
|
(0.8
|
%)
|
0.0
|
%
|
14.2
|
%
|
||||||||
|
Asia Pacific
|
11.9
|
%
|
(2.2
|
%)
|
0.0
|
%
|
14.1
|
%
|
||||||||
|
Corporate & Other
|
(13.7
|
%)
|
0.0
|
%
|
(42.4
|
%)
|
28.7
|
%
|
||||||||
|
Total Operating Income
|
23.6
|
%
|
(1.0
|
%)
|
15.3
|
%
|
9.3
|
%
|
||||||||
|
Diluted Earnings Per Share
|
33.0
|
%
|
(1.4
|
%)
|
28.5
|
%
|
5.9
|
%
|
||||||||
|
Adjusted EBITDA
|
7.6
|
%
|
(0.7
|
%)
|
N/A
|
8.3
|
%
|
|||||||||
|
(3)
|
Adjustments consist of Portfolio Optimization Plan costs.
|
|
|
Page 11
|
Sensient Technologies Corporation
(In thousands, except percentages)
(Unaudited)
Reconciliation of Non-GAAP Amounts - Continued
The following table summarizes the reconciliation between Consolidated Operating Income (GAAP) and Adjusted EBITDA for the three and twelve months ended December 31, 2024
and 2023.
|
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||||||||||
|
|
2024
|
2023
|
% Change
|
2024
|
2023
|
% Change
|
||||||||||||||||||
|
Operating income (GAAP)
|
$
|
41,996
|
$
|
8,063
|
420.8
|
%
|
$
|
191,579
|
$
|
155,023
|
23.6
|
%
|
||||||||||||
|
Depreciation and amortization
|
15,144
|
14,460
|
60,329
|
57,820
|
||||||||||||||||||||
|
Share-based compensation expense
|
3,104
|
1,648
|
10,084
|
8,933
|
||||||||||||||||||||
|
Portfolio Optimization Plan costs, before tax
|
856
|
27,841
|
6,631
|
27,841
|
||||||||||||||||||||
|
Adjusted EBITDA
|
$
|
61,100
|
$
|
52,012
|
17.5
|
%
|
$
|
268,623
|
$
|
249,617
|
7.6
|
%
|
||||||||||||
The following table summarizes the reconciliation between Debt (GAAP) and Net Debt, and Operating Income (GAAP) and Credit Adjusted EBITDA for the year ended December 31,
2024 and 2023.
|
Year Ended December 31,
|
||||||||
|
Debt
|
2024
|
2023
|
||||||
|
Short-term borrowings
|
$
|
19,848
|
$
|
13,460
|
||||
|
Long-term debt
|
613,523
|
645,085
|
||||||
|
Credit Agreement adjustments(4)
|
(13,129
|
)
|
(16,743
|
)
|
||||
|
Net Debt
|
$
|
620,242
|
$
|
641,802
|
||||
|
Operating income (GAAP)
|
$
|
191,579
|
$
|
155,023
|
||||
|
Depreciation and amortization
|
60,329
|
57,820
|
||||||
|
Share-based compensation expense
|
10,084
|
8,933
|
||||||
|
Portfolio Optimization Plan costs, before tax
|
6,631
|
27,841
|
||||||
|
Other non-operating gains(5)
|
(905
|
)
|
(762
|
)
|
||||
|
Credit Adjusted EBITDA
|
$
|
267,718
|
$
|
248,855
|
||||
|
Net Debt to Credit Adjusted EBITDA
|
2.3
|
x
|
2.6
|
x
|
||||
(4) Adjustments include cash and cash equivalents, as described in the Company's Third Amended and Restated Credit Agreement (Credit
Agreement), and certain letters of credit and hedge contracts.
(5) Adjustments consist of certain financing transaction costs, certain non-financing interest items, and gains and losses related to
certain non-cash, non-operating, and/or non-recurring items as described in the Credit Agreement.
We have included each of these non-GAAP measures in order to provide additional information regarding our underlying operating results and comparable period-over-period
performance. Such information is supplemental to information presented in accordance with GAAP and is not intended to represent a presentation in accordance with GAAP. These non-GAAP measures should not be considered in isolation. Rather, they
should be considered together with GAAP measures and the rest of the information included in this release and our SEC filings. Management internally reviews each of these non-GAAP measures to evaluate performance on a comparative period-to-period
basis and to gain additional insight into underlying operating and performance trends, and we believe the information can be beneficial to investors for the same purposes. These non-GAAP measures may not be comparable to similarly titled measures
used by other companies.