
Media Contact: Christine Needles Global Corporate Communications Christine.Needles@interface.com +1 404-491-4660 | Investor Contact: Bruce Hausmann Chief Financial Officer Bruce.Hausmann@interface.com +1 770-437-6802 | ||||
| Consolidated Results Summary (Unaudited) | Three Months Ended | Six Months Ended | |||||||||||||||||||||
| (in millions, except percentages and per share data) | 7/5/2026 | 6/29/2025 | Change | 7/5/2026 | 6/29/2025 | Change | |||||||||||||||||
| GAAP | |||||||||||||||||||||||
| Net Sales | $ | 395.7 | $ | 375.5 | 5.4 | % | $ | 726.7 | $ | 672.9 | 8.0 | % | |||||||||||
| Gross Profit Margin % of Net Sales | 45.0 | % | 39.4 | % | 560 bps | 41.9 | % | 38.5 | % | 346 bps | |||||||||||||
| SG&A Expenses | $ | 103.2 | $ | 95.9 | 7.5 | % | $ | 197.6 | $ | 183.7 | 7.6 | % | |||||||||||
| SG&A Expenses % of Net Sales | 26.1 | % | 25.5 | % | 53 bps | 27.2 | % | 27.3 | % | (11) bps | |||||||||||||
| Operating Income | $ | 74.9 | $ | 52.0 | 43.9 | % | $ | 107.2 | $ | 75.3 | 42.5 | % | |||||||||||
| Net Income | $ | 51.4 | $ | 32.6 | 57.9 | % | $ | 75.0 | $ | 45.6 | 64.6 | % | |||||||||||
| Earnings per Diluted Share | $ | 0.88 | $ | 0.55 | 60.0 | % | $ | 1.28 | $ | 0.77 | 66.2 | % | |||||||||||
| Non-GAAP | |||||||||||||||||||||||
| Currency-Neutral Net Sales | $ | 389.9 | $ | 375.5 | 3.8 | % | $ | 707.6 | $ | 672.9 | 5.1 | % | |||||||||||
| Adjusted Gross Profit Margin % of Net Sales | 45.0 | % | 39.8 | % | 524 bps | 41.9 | % | 38.9 | % | 308 bps | |||||||||||||
| Adjusted SG&A Expenses | $ | 103.1 | $ | 93.4 | 10.4 | % | $ | 197.1 | $ | 180.2 | 9.4 | % | |||||||||||
| Adjusted SG&A Expenses % of Net Sales | 26.1 | % | 24.9 | % | 119 bps | 27.1 | % | 26.8 | % | 35 bps | |||||||||||||
| Adjusted Operating Income | $ | 74.9 | $ | 55.9 | 34.1 | % | $ | 107.7 | $ | 81.4 | 32.3 | % | |||||||||||
| Adjusted Net Income | $ | 51.5 | $ | 35.4 | 45.4 | % | $ | 75.4 | $ | 50.0 | 50.7 | % | |||||||||||
| Adjusted Earnings per Diluted Share | $ | 0.88 | $ | 0.60 | 46.7 | % | $ | 1.28 | $ | 0.85 | 50.6 | % | |||||||||||
| Adjusted EBITDA | $ | 87.7 | $ | 64.8 | 35.2 | % | $ | 134.4 | $ | 101.8 | 32.0 | % | |||||||||||
| Currency-Neutral Orders Increase Year-Over-Year | 5.4 | % | |||||||||||||||||||||
•Second quarter 2026 adjusted gross profit margin increased 524 basis points year-over-year due to favorable price/mix, lower manufacturing costs on higher sales volumes and manufacturing efficiency initiatives, and IEEPA tariff refunds. | |||||||||||||||||||||||
•Second quarter 2026 adjusted SG&A expenses increased $9.7 million year-over-year due to higher sales commissions and variable compensation on increased sales and profits, and foreign currency exchange variances. | |||||||||||||||||||||||
| Additional Metrics | 7/5/2026 | 12/28/2025 | Change | ||||||||||||||||||||
| Cash | $ | 81.5 | $ | 71.3 | 14.3 | % | |||||||||||||||||
| Total Debt | $ | 204.4 | $ | 181.6 | 12.5 | % | |||||||||||||||||
| Total Debt Minus Cash ("Net Debt") | $ | 122.8 | $ | 110.3 | 11.4 | % | |||||||||||||||||
| Last 12-Months Adjusted EBITDA | $ | 250.5 | |||||||||||||||||||||
| Total Debt divided by Last 12-Months Net Income | 1.4x | ||||||||||||||||||||||
| Net Debt divided by Last 12-Months Adjusted EBITDA ("Net Leverage Ratio") | 0.5x | ||||||||||||||||||||||
| Segment Results Summary (Unaudited) | Three Months Ended | Six Months Ended | ||||||||||||||||||||||||
| (in millions, except percentages) | 7/5/2026 | 6/29/2025 | Change | 7/5/2026 | 6/29/2025 | Change | ||||||||||||||||||||
| AMS | ||||||||||||||||||||||||||
| Net Sales | $ | 247.7 | $ | 239.4 | 3.4 | % | $ | 443.3 | $ | 419.4 | 5.7 | % | ||||||||||||||
| Currency-Neutral Net Sales | $ | 247.7 | $ | 239.4 | 3.5 | % | $ | 442.8 | $ | 419.4 | 5.6 | % | ||||||||||||||
| Operating Income | $ | 61.0 | $ | 48.8 | 24.9 | % | $ | 84.9 | $ | 68.0 | 24.8 | % | ||||||||||||||
| Adjusted Operating Income | $ | 61.0 | $ | 48.8 | 24.9 | % | $ | 84.9 | $ | 68.7 | 23.5 | % | ||||||||||||||
| Currency-Neutral Orders Increase Year-Over-Year | 4.8 | % | ||||||||||||||||||||||||
| EAAA | ||||||||||||||||||||||||||
| Net Sales | $ | 148.0 | $ | 136.1 | 8.8 | % | $ | 283.4 | $ | 253.6 | 11.8 | % | ||||||||||||||
| Currency-Neutral Net Sales | $ | 142.2 | $ | 136.1 | 4.5 | % | $ | 264.8 | $ | 253.6 | 4.4 | % | ||||||||||||||
| Operating Income | $ | 13.9 | $ | 3.2 | 334.6 | % | $ | 22.4 | $ | 7.3 | 206.7 | % | ||||||||||||||
| Adjusted Operating Income | $ | 14.0 | $ | 7.1 | 97.6 | % | $ | 22.8 | $ | 12.7 | 80.1 | % | ||||||||||||||
| Currency-Neutral Orders Increase Year-Over-Year | 6.4 | % | ||||||||||||||||||||||||
| Note: Sum of segment items may differ from consolidated due to rounding of individual components | ||||||||||||||||||||||||||
| Q3 Fiscal Year 2026 Outlook | ||||||||||||||
| Net sales | $370 to $380 million | |||||||||||||
| Adjusted gross profit margin | 40.8% of net sales | |||||||||||||
| Adjusted SG&A expenses | $100 million | |||||||||||||
| Adjusted interest & other expenses | $4 million | |||||||||||||
| Adjusted effective income tax rate | 27.5% | |||||||||||||
| Fully diluted weighted average share count | 58.2 million shares | |||||||||||||
| Note: All figures are approximate | ||||||||||||||
| Full Fiscal Year 2026 Outlook | Previous Full Fiscal Year 2026 Outlook | |||||||||||||
| Net sales | $1.455 to $1.485 billion | $1.450 to $1.480 billion | ||||||||||||
| Adjusted gross profit margin | 40.6% of net sales | 38.8% to 39.0% of net sales | ||||||||||||
| Adjusted SG&A expenses | $395 million | 26.2% to 26.4% of net sales | ||||||||||||
| Adjusted interest & other expenses | $15 million | $14 to $16 million | ||||||||||||
| Adjusted effective income tax rate | 26.0% | 26.0% | ||||||||||||
| Capital expenditures | $60 million | $60 million | ||||||||||||
| Note: All figures are approximate and updated guidance includes Q2 2026 IEEPA tariff refund | ||||||||||||||
| Consolidated Statements of Operations (Unaudited) | Three Months Ended | Six Months Ended | ||||||||||||||||||||||||
| (In thousands, except per share data) | 7/5/2026 | 6/29/2025 | 7/5/2026 | 6/29/2025 | ||||||||||||||||||||||
| Net Sales | $ | 395,698 | $ | 375,522 | $ | 726,735 | $ | 672,935 | ||||||||||||||||||
| Cost of Sales | 217,616 | 227,545 | 421,930 | 413,995 | ||||||||||||||||||||||
| Gross Profit | 178,082 | 147,977 | 304,805 | 258,940 | ||||||||||||||||||||||
| Selling, General & Administrative Expenses | 103,166 | 95,930 | 197,559 | 183,666 | ||||||||||||||||||||||
| Operating Income | 74,916 | 52,047 | 107,246 | 75,274 | ||||||||||||||||||||||
| Interest Expense, net | 2,374 | 4,443 | 5,039 | 8,858 | ||||||||||||||||||||||
| Other Expense, net | 1,717 | 3,411 | 2,491 | 5,114 | ||||||||||||||||||||||
| Income Before Income Tax Expense | 70,825 | 44,193 | 99,716 | 61,302 | ||||||||||||||||||||||
| Income Tax Expense | 19,418 | 11,632 | 24,698 | 15,739 | ||||||||||||||||||||||
| Net Income | $ | 51,407 | $ | 32,561 | $ | 75,018 | $ | 45,563 | ||||||||||||||||||
| Earnings Per Share – Basic | $ | 0.89 | $ | 0.56 | $ | 1.29 | $ | 0.78 | ||||||||||||||||||
| Earnings Per Share – Diluted | $ | 0.88 | $ | 0.55 | $ | 1.28 | $ | 0.77 | ||||||||||||||||||
Common Shares Outstanding – Basic | 57,919 | 58,555 | 58,012 | 58,495 | ||||||||||||||||||||||
Common Shares Outstanding – Diluted | 58,296 | 59,073 | 58,656 | 59,123 | ||||||||||||||||||||||
| Consolidated Balance Sheets (Unaudited) | |||||||||||
| (In thousands) | 7/5/2026 | 12/28/2025 | |||||||||
| Assets | |||||||||||
| Cash and Cash Equivalents | $ | 81,528 | $ | 71,323 | |||||||
| Accounts Receivable, net | 209,982 | 174,457 | |||||||||
| Inventories, net | 291,598 | 275,014 | |||||||||
Other Current Assets | 42,465 | 34,048 | |||||||||
Total Current Assets | 625,573 | 554,842 | |||||||||
| Property, Plant and Equipment, net | 313,478 | 309,449 | |||||||||
| Operating Lease Right-of-Use Assets | 69,944 | 78,191 | |||||||||
| Goodwill and Intangibles Assets, net | 158,471 | 163,012 | |||||||||
Other Assets | 102,774 | 101,028 | |||||||||
Total Assets | $ | 1,270,240 | $ | 1,206,522 | |||||||
| Liabilities | |||||||||||
Accounts Payable | $ | 87,133 | $ | 64,768 | |||||||
| Accrued Expenses | 137,058 | 147,770 | |||||||||
Current Portion of Operating Lease Liabilities | 14,537 | 15,748 | |||||||||
Current Portion of Long-Term Debt | 8,790 | 8,778 | |||||||||
Total Current Liabilities | 247,518 | 237,064 | |||||||||
Long-Term Debt | 195,566 | 172,801 | |||||||||
Operating Lease Liabilities | 60,058 | 67,205 | |||||||||
Other Long-Term Liabilities | 88,733 | 88,778 | |||||||||
Total Liabilities | 591,875 | 565,848 | |||||||||
Shareholders’ Equity | 678,365 | 640,674 | |||||||||
Total Liabilities and Shareholders’ Equity | $ | 1,270,240 | $ | 1,206,522 | |||||||
| Consolidated Statements of Cash Flows (Unaudited) | Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||
| (In thousands) | 7/5/2026 | 6/29/2025 | 7/5/2026 | 6/29/2025 | |||||||||||||||||||||||||
| OPERATING ACTIVITIES | |||||||||||||||||||||||||||||
| Net Income | $ | 51,407 | $ | 32,561 | $ | 75,018 | $ | 45,563 | |||||||||||||||||||||
| Adjustments to Reconcile Net Income to Cash Provided by Operating Activities: | |||||||||||||||||||||||||||||
| Depreciation and Amortization | 9,920 | 9,829 | 19,796 | 19,230 | |||||||||||||||||||||||||
| Share-Based Compensation Expense | 4,606 | 2,771 | 9,639 | 6,917 | |||||||||||||||||||||||||
| Amortization of Acquired Intangible Assets | — | 1,352 | — | 2,606 | |||||||||||||||||||||||||
| Deferred Taxes | 213 | 1,091 | 890 | 254 | |||||||||||||||||||||||||
| Other | (4,584) | (1,959) | (4,123) | 1,111 | |||||||||||||||||||||||||
| Change in Working Capital | |||||||||||||||||||||||||||||
| Accounts Receivable | (46,995) | (25,414) | (36,530) | (14,739) | |||||||||||||||||||||||||
| Inventories | 1,858 | 4,238 | (19,327) | (12,101) | |||||||||||||||||||||||||
| Prepaid Expenses and Other Current Assets | 965 | (970) | (8,772) | (4,408) | |||||||||||||||||||||||||
| Accounts Payable and Accrued Expenses | 20,960 | 6,629 | 15,297 | (2,566) | |||||||||||||||||||||||||
| Cash Provided by Operating Activities | 38,350 | 30,128 | 51,888 | 41,867 | |||||||||||||||||||||||||
| INVESTING ACTIVITIES | |||||||||||||||||||||||||||||
| Capital Expenditures | (12,200) | (7,354) | (22,527) | (14,821) | |||||||||||||||||||||||||
| Cash Used in Investing Activities | (12,200) | (7,354) | (22,527) | (14,821) | |||||||||||||||||||||||||
| FINANCING ACTIVITIES | |||||||||||||||||||||||||||||
| Repayments of Long-term Debt | (43,207) | (131) | (70,283) | (253) | |||||||||||||||||||||||||
| Borrowings of Long-term Debt | 51,011 | 1,306 | 92,763 | 1,306 | |||||||||||||||||||||||||
| Repurchases of Common Stock | (8,795) | (4,286) | (20,795) | (4,286) | |||||||||||||||||||||||||
| Tax Withholding Payments for Share-Based Compensation | (53) | (6) | (13,990) | (7,736) | |||||||||||||||||||||||||
| Dividends Paid | (3,483) | (1,173) | (3,621) | (1,227) | |||||||||||||||||||||||||
| Finance Lease Payments | (939) | (782) | (1,922) | (1,544) | |||||||||||||||||||||||||
| Cash Used in Financing Activities | (5,466) | (5,072) | (17,848) | (13,740) | |||||||||||||||||||||||||
| Net Cash Provided by Operating, Investing and Financing Activities | 20,684 | 17,702 | 11,513 | 13,306 | |||||||||||||||||||||||||
| Effect of Exchange Rate Changes on Cash | (387) | 6,242 | (1,308) | 9,169 | |||||||||||||||||||||||||
| CASH AND CASH EQUIVALENTS | |||||||||||||||||||||||||||||
| Net Change During the Period | 20,297 | 23,944 | 10,205 | 22,475 | |||||||||||||||||||||||||
| Balance at Beginning of Period | 61,231 | 97,757 | 71,323 | 99,226 | |||||||||||||||||||||||||
| Balance at End of Period | $ | 81,528 | $ | 121,701 | $ | 81,528 | $ | 121,701 | |||||||||||||||||||||
| Second Quarter 2026 | Second Quarter 2025 | ||||||||||||||||||||||||||||||||||||||||||||||
| Adjustments | Adjustments | ||||||||||||||||||||||||||||||||||||||||||||||
| Gross Profit | SG&A Expenses | Operating Income (Loss) | Pre-tax | Tax Effect | Net Income (Loss) | Diluted EPS | Gross Profit | SG&A Expenses | Operating Income (Loss) | Pre-tax | Tax Effect | Net Income (Loss) | Diluted EPS | ||||||||||||||||||||||||||||||||||
| GAAP As Reported | $ | 178.1 | $ | 103.2 | $ | 74.9 | $ | 51.4 | $ | 0.88 | $ | 148.0 | $ | 95.9 | $ | 52.0 | $ | 32.6 | $ | 0.55 | |||||||||||||||||||||||||||
| Non-GAAP Adjustments: | |||||||||||||||||||||||||||||||||||||||||||||||
| Purchase Accounting Amortization | — | — | — | — | — | — | — | 1.4 | — | 1.4 | 1.4 | (0.4) | 1.0 | 0.02 | |||||||||||||||||||||||||||||||||
| Restructuring, Asset Impairment, Severance, and Other, net | — | 0.0 | 0.0 | — | — | 0.1 | — | — | (2.5) | 2.5 | 2.5 | (0.6) | 1.9 | 0.03 | |||||||||||||||||||||||||||||||||
| Adjustments Subtotal * | — | — | — | — | — | 0.1 | — | 1.4 | (2.5) | 3.9 | 3.9 | (1.0) | 2.8 | 0.05 | |||||||||||||||||||||||||||||||||
| Adjusted (non-GAAP) * | $ | 178.1 | $ | 103.1 | $ | 74.9 | $ | 51.5 | $ | 0.88 | $ | 149.3 | $ | 93.4 | $ | 55.9 | $ | 35.4 | $ | 0.60 | |||||||||||||||||||||||||||
| * Note: Sum of reconciling items may differ from total due to rounding of individual components | |||||||||||||||||||||||||||||||||||||||||||||||
| First Six Months 2026 | First Six Months 2025 | ||||||||||||||||||||||||||||||||||||||||||||||
| Adjustments | Adjustments | ||||||||||||||||||||||||||||||||||||||||||||||
| Gross Profit | SG&A Expenses | Operating Income (Loss) | Pre-tax | Tax Effect | Net Income (Loss) | Diluted EPS | Gross Profit | SG&A Expenses | Operating Income (Loss) | Pre-tax | Tax Effect | Net Income (Loss) | Diluted EPS | ||||||||||||||||||||||||||||||||||
| GAAP As Reported | $ | 304.8 | $ | 197.6 | $ | 107.2 | $ | 75.0 | $ | 1.28 | $ | 258.9 | $ | 183.7 | $ | 75.3 | $ | 45.6 | $ | 0.77 | |||||||||||||||||||||||||||
| Non-GAAP Adjustments: | |||||||||||||||||||||||||||||||||||||||||||||||
| Purchase Accounting Amortization | — | — | — | — | — | — | — | 2.6 | — | 2.6 | 2.6 | (0.8) | 1.8 | 0.03 | |||||||||||||||||||||||||||||||||
| Restructuring, Asset Impairment, Severance, and Other, net | — | (0.4) | 0.4 | 0.4 | (0.1) | 0.3 | 0.01 | — | (3.5) | 3.5 | 3.5 | (0.9) | 2.6 | 0.04 | |||||||||||||||||||||||||||||||||
| Adjustments Subtotal * | — | (0.4) | 0.4 | 0.4 | (0.1) | 0.3 | 0.01 | 2.6 | (3.5) | 6.1 | 6.1 | (1.6) | 4.5 | 0.08 | |||||||||||||||||||||||||||||||||
| Adjusted (non-GAAP) * | $ | 304.8 | $ | 197.1 | $ | 107.7 | $ | 75.4 | $ | 1.28 | $ | 261.5 | $ | 180.2 | $ | 81.4 | $ | 50.0 | $ | 0.85 | |||||||||||||||||||||||||||
| * Note: Sum of reconciling items may differ from total due to rounding of individual components | |||||||||||||||||||||||||||||||||||||||||||||||
| Second Quarter 2026 | Second Quarter 2025 | ||||||||||||||||||||||
| AMS Segment | EAAA Segment | Consolidated * | AMS Segment | EAAA Segment | Consolidated * | ||||||||||||||||||
| Net Sales as Reported (GAAP) | $ | 247.7 | $ | 148.0 | $ | 395.7 | $ | 239.4 | $ | 136.1 | $ | 375.5 | |||||||||||
| Impact of Changes in Currency | — | (5.8) | (5.8) | — | — | — | |||||||||||||||||
| Currency-Neutral Net Sales | $ | 247.7 | $ | 142.2 | $ | 389.9 | $ | 239.4 | $ | 136.1 | $ | 375.5 | |||||||||||
| * Note: Sum of reconciling items may differ from total due to rounding of individual components | |||||||||||||||||||||||
| First Six Months 2026 | First Six Months 2025 | ||||||||||||||||||||||
| AMS Segment | EAAA Segment | Consolidated * | AMS Segment | EAAA Segment | Consolidated * | ||||||||||||||||||
| Net Sales as Reported (GAAP) | $ | 443.3 | $ | 283.4 | $ | 726.7 | $ | 419.4 | $ | 253.6 | $ | 672.9 | |||||||||||
| Impact of Changes in Currency | (0.6) | (18.6) | (19.2) | — | — | — | |||||||||||||||||
| Currency-Neutral Net Sales | $ | 442.8 | $ | 264.8 | $ | 707.6 | $ | 419.4 | $ | 253.6 | $ | 672.9 | |||||||||||
| * Note: Sum of reconciling items may differ from total due to rounding of individual components | |||||||||||||||||||||||
| Second Quarter 2026 | Second Quarter 2025 | ||||||||||||||||||||||||||||||||||
| AMS Segment | EAAA Segment | Consolidated * | AMS Segment | EAAA Segment | Consolidated * | ||||||||||||||||||||||||||||||
| GAAP Operating Income (Loss) | $ | 61.0 | $ | 13.9 | $ | 74.9 | $ | 48.8 | $ | 3.2 | $ | 52.0 | |||||||||||||||||||||||
| Non-GAAP Adjustments: | |||||||||||||||||||||||||||||||||||
| Purchase Accounting Amortization | — | — | — | — | 1.4 | 1.4 | |||||||||||||||||||||||||||||
| Restructuring, Asset Impairment, Severance, and Other, net | — | 0.0 | — | — | 2.5 | 2.5 | |||||||||||||||||||||||||||||
| Adjustments Subtotal | — | — | — | — | 3.9 | 3.9 | |||||||||||||||||||||||||||||
| AOI | $ | 61.0 | $ | 14.0 | $ | 74.9 | $ | 48.8 | $ | 7.1 | $ | 55.9 | |||||||||||||||||||||||
| * Note: Sum of reconciling items may differ from total due to rounding of individual components | |||||||||||||||||||||||||||||||||||
| First Six Months 2026 | First Six Months 2025 | ||||||||||||||||||||||
| AMS Segment | EAAA Segment | Consolidated * | AMS Segment | EAAA Segment | Consolidated * | ||||||||||||||||||
| GAAP Operating Income (Loss) | $ | 84.9 | $ | 22.4 | $ | 107.2 | $ | 68.0 | $ | 7.3 | $ | 75.3 | |||||||||||
| Non-GAAP Adjustments: | |||||||||||||||||||||||
| Purchase Accounting Amortization | — | — | — | — | 2.6 | 2.6 | |||||||||||||||||
| Restructuring, Asset Impairment, Severance, and Other, net | — | 0.4 | 0.4 | 0.7 | 2.8 | 3.5 | |||||||||||||||||
| Adjustments Subtotal | — | 0.4 | 0.4 | 0.7 | 5.4 | 6.1 | |||||||||||||||||
| AOI | $ | 84.9 | $ | 22.8 | $ | 107.7 | $ | 68.7 | $ | 12.7 | $ | 81.4 | |||||||||||
| * Note: Sum of reconciling items may differ from total due to rounding of individual components | |||||||||||||||||||||||
| (in millions) | Second Quarter 2026 | Second Quarter 2025 | First Six Months 2026 | First Six Months 2025 | Last Twelve Months (LTM) Ended 7/5/26 | Fiscal Year 2025 | |||||||||||||||||||||||||||||||||||
| Net Income as Reported (GAAP) | $ | 51.4 | $ | 32.6 | $ | 75.0 | $ | 45.6 | $ | 145.6 | $ | 116.1 | |||||||||||||||||||||||||||||
| Income Tax Expense | 19.4 | 11.6 | 24.7 | 15.7 | 29.7 | 20.8 | |||||||||||||||||||||||||||||||||||
Interest Expense (including debt issuance cost amortization) | 2.4 | 4.4 | 5.0 | 8.9 | 15.7 | 19.5 | |||||||||||||||||||||||||||||||||||
Depreciation and Amortization (excluding debt issuance cost amortization) | 9.8 | 9.6 | 19.6 | 18.7 | 38.8 | 37.9 | |||||||||||||||||||||||||||||||||||
| Share-based Compensation Expense | 4.6 | 2.8 | 9.6 | 6.9 | 17.1 | 14.4 | |||||||||||||||||||||||||||||||||||
| Purchase Accounting Amortization | — | 1.4 | — | 2.6 | 0.5 | 3.1 | |||||||||||||||||||||||||||||||||||
| Restructuring, Asset Impairment, Severance, and Other, net | 0.0 | 2.5 | 0.4 | 3.5 | 3.6 | 6.7 | |||||||||||||||||||||||||||||||||||
Warehouse Fire Recovery(1) | — | — | — | — | (0.6) | (0.6) | |||||||||||||||||||||||||||||||||||
| Adjusted Earnings before Interest, Taxes, Depreciation and Amortization (AEBITDA) * | $ | 87.7 | $ | 64.8 | $ | 134.4 | $ | 101.8 | $ | 250.5 | $ | 217.9 | |||||||||||||||||||||||||||||
| (1) Represents insurance recovery of loss recognized in the second quarter 2020. | |||||||||||||||||||||||||||||||||||||||||
| * Note: Sum of reconciling items may differ from total due to rounding of individual components | |||||||||||||||||||||||||||||||||||||||||
| As of 7/5/26 | |||||||||||||||||||||||||||||||||||||||||
| Total Debt, net | $ | 204.4 | |||||||||||||||||||||||||||||||||||||||
| Total Cash on Hand | (81.5) | ||||||||||||||||||||||||||||||||||||||||
| Total Debt, Net of Cash on Hand (Net Debt) | $ | 122.8 | |||||||||||||||||||||||||||||||||||||||