免费吃瓜

NEWS RELEASE

免费吃瓜 Builds Momentum With Strong Results In The First Half Of 2021

Company Well-Positioned for Growth and Margin Expansion

Second Quarter Highlights:

- Organic orders increased 16% YoY, with 80/20 segmentation driving mix improvement

- Organic revenue grew 14% with strength across all geographies and both segments

- Reported operating margin of 7.6%; Adjusted operating margin of 11.2% up 260 points year-over-year

- Structural SG&A productivity plans progressing better than expectations

- Balanced capital allocation framework resulted in a quarterly dividend payment, share repurchases, and programmatic M&A

- Debt refinancing supports growth strategies, increases flexibility, lowers cash interest and extends maturity

CHARLOTTE, N.C.,听Aug. 4, 2021听// --听免费吃瓜, Inc. (NYSE:FLOW), a leading provider of process solutions for the nutrition, health and precision solutions markets, today reported results for the quarter ended July听3, 2021.

"Our strong first half results demonstrate significant progress in the strategic plan the Company outlined at the start of 2021. We are demonstrating the ability to deliver organic growth, meaningful margin expansion, and strong free cash flow," said听Marc Michael, 免费吃瓜 President and CEO. "The strategic assessments we conducted over the past two years created clarity on the products, services and markets that allow us to grow profitably with our customers. And the deployment of 80/20 and our business operating system has supported our strong execution of this strategy, evidenced by growth in our highest margin product categories, investment in new product development and CAPEX, and outstanding progress on our SG&A productivity plans. By instilling the 80/20 mindset company-wide, we see sustainable margin expansion and increased free cash flow over the coming years."听

"We are also executing on our commitment to systematically allocate capital within our balanced and disciplined framework," Michael said. "We have increased investments in high returning CAPEX projects, R&D programs and customer innovation. We closed two acquisitions this year that are great strategic fits and enhance our ability to create profitable growth. 听We are also returning capital to shareholders through our share repurchase program and dividend."

"We are proud of the outcomes our solutions makers have delivered through the first half of 2021, and confident we are building the capabilities and culture to deliver on our long-term commitments. The momentum we are seeing in our operating performance is a testament to strong teams, customer focus, high quality offerings and strategic clarity. We are focused on creating value for shareholders through earnings growth, reinvesting in the business, executing strategic acquisitions and distributing excess cash to our shareholders." concluded Michael.

Outlook:

The company anticipates mid-single digit organic revenue growth in 2021 with meaningful improvement in operating margins continuing in the second half of the year. The long-term strategy is to generate higher organic growth driven by 80/20 segmentation, with improved quality and mix of revenue, supported by a lean and dynamic cost structure. These building blocks, together with continuous manufacturing and supply chain productivity, are leading to an accelerated shift in fundamental performance of the Company.

Second Quarter 2021 Consolidated Results (continuing operations unless otherwise noted)

听

$ millions

Q2 2021

听

Q2 2020

听

Variance

听

Organic
Variance

Backlog

608.5

听

546.3

听

11.4

听

(1.6)

Orders

405.0

听

320.4

听

26.4

听

15.5

Revenues

381.6

听

308.1

听

23.9

听

14.1

听

Operating income

28.9

听

14.2

听

103.5

听

听听听 Margin %

7.6

听

4.6

听

300 bps

听

Adjusted operating income*

42.7

听

26.6

听

60.5

听

听听听 Margin %

11.2

听

8.6

听

260 bps

听

Segment income

50.0

听

39.0

听

28.2

听

Margin %

13.1

听

12.7

听

40 bps

听

Operating cash flow from continuing operations

28.6

听

24.7

听

Adjusted free cash flow from continuing operations*

30.7

听

23.6

听

Income from continuing operations, net of tax

11.4

听

6.5

听

Adjusted EBITDA from continuing operations*

49.5

听

32.7

听

Note: The commentary below is compared to the prior-year period. All comments refer to continuing operations unless otherwise noted. During the quarter ended July 3, 2021, we renamed our Industrial segment as the Precision Solutions segment, with no changes to the composition of the segment.

Backlog was up 11.4%, or听$62.2 million听primarily due to the positive impact of foreign exchange rates and the impact of current period acquisitions. Organically, backlog decreased 4.8%听 in the Nutrition & Health segment, partially offset by a slight increase of听 1.4% in the Precision Solutions segment.
Orders increased 15.5% organically, or听$49.7 million, driven by a 7.4% increase in Nutrition & Health segment orders and a 22.8% increase in Precision Solutions segment orders.
Revenues increased 23.9%, or听$73.5 million听driven by an 14.1% increase in organic revenues, with 10.5% organic growth in the Nutrition & Health segment and 17.3% organic growth in the Precision Solutions segment.
Operating income was听$28.9 million, or 7.6% of revenues. After excluding discrete, non-operational and non-cash items and reclassifying transitional services income, adjusted operating income* was听$42.7 million, or 11.2% of revenues, representing an increase of approximately 260 basis points year-over-year on a comparable basis.
Segment income was听$50.0 million, up 28.2%, and segment margin increased by 40 basis points to 13.1%. The increase in segment income was primarily driven by operating leverage related to meaningful volume recovery across both segments, price realization and structural SG&A cost savings and was only partially offset by increased intangible amortization charges and the impact of fair value adjustments to inventory directly attributable to the company's acquisition strategy.
Adjusted free cash flow* from continuing operations was听$30.7 million, including investments of听$5.1 million听on capital expenditures and excluding听$4.8 million听on restructuring actions and听$2.4 million听on certain M&A activities.
Nutrition & Health segment revenues increased 16.3% primarily driven by a 10.5% increase in organic revenues related to a higher shippable backlog entering the quarter and elevated short cycle book and turn activity. Segment income was听$26.4 million, up 38.2%, and margin increased by 250 basis points to 15.7%. The increase in segment income was primarily driven by an improved mix of higher quality revenue, pricing and SG&A cost reductions.
Precision Solutions segment revenues increased 30.5%, primarily driven by a 17.3% increase in organic revenues related to a higher shippable backlog to start the quarter and volume recovery in short cycle end markets. Segment income was听$23.6 million, up 18.6% and margin decreased by 110 basis points to 11.1%. The increase in segment income was primarily driven by increased price realization, operating leverage related to meaningful volume recovery and SG&A cost reductions and was partially offset by increased intangible amortization charges and the impact of fair value adjustments to inventory directly attributable to the company's acquisition strategy.

OTHER ITEMS

免费吃瓜免费吃瓜, Inc.:听Based in听Charlotte, N.C., 免费吃瓜, Inc. (NYSE: FLOW) improves the world through innovative and sustainable solutions. The company's product offering is concentrated in process technologies that perform mixing, blending, fluid handling, separation, thermal heat transfer and other activities that are integral to processes performed across a wide variety of nutrition, health and precision solutions markets. 免费吃瓜 had approximately听$1.4 billion听in 2020 annual revenues and has operations in more than 30 countries and sales in more than 140 countries. To learn more about 免费吃瓜, please visit听.

*Non-GAAP measure. See attached schedules for reconciliation from most comparable GAAP measure. Management believes these non-GAAP metrics are commonly used financial measures for investors to evaluate our operating performance for the periods presented, and when read in conjunction with our condensed consolidated financial statements, present a useful tool to evaluate continuing operations and provide investors with metrics they can use to evaluate our management of the business from period to period. In addition, these are some of the factors we use in internal evaluations of the overall performance of our business.

On听July 26, 2021听we announced that our Board of Directors authorized a review of strategic alternatives, including a possible sale or merger of the Company and the continued execution of the Company's standalone strategy. No assurances can be given regarding the outcome or timing of the review process. Until completed or until we deem appropriate, we do not intend to make any further public comments around the process.听

Management acknowledges that there are many items that impact a company's reported results and the adjustments reflected in these non-GAAP measures are not intended to present all items that may have impacted these results. In addition, these non-GAAP measures are not necessarily comparable to similarly-titled measures used by other companies.

Certain statements in this press release are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbor created thereby. The words "expects," "anticipates," "plans," "targets," "projects," "believes," "estimates," "forecasts," "intends," "should," "could," "would," "will," "may" and similar expressions identify forward-looking statements. Although the company believes that the expectations reflected in its forward-looking statements are reasonable, it can give no assurance that such expectations will prove to be correct. These statements are only predictions. Actual events or results may differ materially because of market conditions or other factors, and forward-looking statements should not be relied upon as a prediction of actual results. Among other factors that may affect future performance are: the impact of the COVID-19 pandemic and governmental and other actions taken in response; cyclical changes and specific industry events in the company's markets; changes in anticipated capital investment and maintenance expenditures by customers; availability, limitations or cost increases of raw materials, component products and/or commodities that cannot be recovered in product pricing; overruns, the incurrence of delays, penalties or liquidated damages with respect to long-term fixed-price contracts; international economic, political, legal, accounting and business developments adversely affecting the company's ability to do business in emerging markets; ability to identify acceptable strategic acquisition targets; uncertainties surrounding timing, successful completion or integration of acquisitions and similar transactions; inadequate performance by third-party suppliers and subcontractors for outsourced products; defects or errors in current or planned products; potential labor disputes, extreme weather conditions and natural and other disasters; compliance costs associated with environmental laws and regulations; threats associated with and efforts to combat terrorism and cyber-security risks; global competitive market conditions, including global reactions to U.S. trade policies, and resulting effects on sales and pricing; and global economic factors, including currency exchange rates, difficulties entering new markets and general economic conditions such as inflation, deflation, interest rates and credit availability. These risk factors may not be exhaustive. Further, the company operates in a continually changing business environment and cannot predict new risk factors that may arise as a result of these and other changes. Statements in this press release speak only as of the date of this press release, and 免费吃瓜 disclaims any responsibility to update or revise such statements.

Investor Contact:
Scott Gaffner
VP, Investor Relations and Strategic Insights
704-752-4485
investor@免费吃瓜.com

Media Contact:
Peter Smolowitz
External Communications Manager
704-341-2915
peter.smolowitz@免费吃瓜.com

听

免费吃瓜, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited; in millions, except per share amounts)

听

Three months ended

听

Six months ended

听

July 3, 2021

听

June 27, 2020

听

July 3, 2021

听

June 27, 2020

Revenues

381.6

听

308.1

听

745.4

听

597.6

听

Cost of products sold

249.9

听

194.6

听

485.2

听

383.0

听

听听听听听Gross profit

131.7

听

113.5

听

260.2

听

214.6

听

Selling, general and administrative

93.8

听

90.8

听

184.2

听

176.0

听

Intangible amortization

4.7

听

2.9

听

7.7

听

5.7

听

Asset impairment charges

鈥�

听

0.8

听

鈥�

听

2.7

听

Restructuring and other related charges

4.3

听

4.8

听

13.5

听

7.4

听

听听听听听Operating income

28.9

听

14.2

听

54.8

听

22.8

听

Other income, net

2.3

听

5.8

听

8.6

听

4.3

听

Interest expense, net

(4.9)

听

(9.4)

听

(9.8)

听

(17.5)

听

听听听听听Income from continuing operations before income taxes

26.3

听

10.6

听

53.6

听

9.6

听

Income tax provision

(14.7)

听

(3.9)

听

(23.0)

听

(3.0)

听

Income from continuing operations

11.6

听

6.7

听

30.6

听

6.6

听

Loss from discontinued operations, net of tax

(0.6)

听

(31.6)

听

(0.9)

听

(36.7)

听

Net income (loss)

11.0

听

(24.9)

听

29.7

听

(30.1)

听

Less: Net income attributable to noncontrolling interests

0.2

听

0.2

听

0.3

听

0.3

听

Net income (loss) attributable to 免费吃瓜, Inc.

10.8

听

(25.1)

听

29.4

听

(30.4)

听

Amounts attributable to听免费吃瓜, Inc.听common shareholders:

听

Income from continuing operations, net of tax

11.4

听

6.5

听

30.3

听

6.2

听

Loss from discontinued operations, net of tax

(0.6)

听

(31.6)

听

(0.9)

听

(36.6)

听

Net income (loss) attributable to听免费吃瓜, Inc.

10.8

听

(25.1)

听

29.4

听

(30.4)

听

Basic income (loss) per share of common stock:

听

Income per share from continuing operations

0.27

听

0.15

听

0.72

听

0.15

听

Loss per share from discontinued operations

(0.01)

听

(0.75)

听

(0.02)

听

(0.86)

听

Net income (loss) per share attributable to 免费吃瓜, Inc.

0.26

听

(0.59)

听

0.70

听

(0.71)

听

Diluted income (loss) per share of common stock:

听

Income per share from continuing operations

0.27

听

0.15

听

0.72

听

0.15

听

Loss per share from discontinued operations

(0.01)

听

(0.74)

听

(0.02)

听

(0.86)

听

Net income (loss) per share attributable to 免费吃瓜, Inc.

0.26

听

(0.59)

听

0.70

听

(0.71)

听

Weighted average number of common shares outstanding - basic

41.822

听

42.397

听

41.910

听

42.524

听

Weighted average number of common shares outstanding - diluted

41.840

听

42.505

听

41.954

听

42.703

听

免费吃瓜, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited; in millions)
听
听	July 3, 2021			听	December 31, 2020
ASSETS	听			听	听
Current assets:	听			听	听
Cash and equivalents	$	324.1	听	听	$	441.5	听
Accounts receivable, net	251.0		听	听	232.6		听
Contract assets	23.3		听	听	24.4		听
Inventories, net	238.6		听	听	199.3		听
Other current assets	39.7		听	听	27.4		听
Total current assets	876.7		听	听	925.2		听
Property, plant and equipment:	听			听	听
Land	22.3		听	听	22.8		听
Buildings and leasehold improvements	171.2		听	听	176.8		听
Machinery and equipment	353.4		听	听	349.1		听
听	546.9		听	听	548.7		听
Accumulated depreciation	(312.8)		听	听	(320.6)		听
Property, plant and equipment, net	234.1		听	听	228.1		听
Goodwill	616.4		听	听	569.7		听
Intangibles, net	228.2		听	听	206.0		听
Other assets	176.5		听	听	169.5		听
TOTAL ASSETS	$	2,131.9	听	听	$	2,098.5	听
听	听			听	听
LIABILITIES, MEZZANINE EQUITY AND EQUITY	听			听	听
Current liabilities:	听			听	听
Accounts payable	$	178.1	听	听	$	149.1	听
Contract liabilities	123.8		听	听	119.5		听
Accrued expenses	185.7		听	听	178.7		听
Income taxes payable	27.6		听	听	23.0		听
Short-term debt	15.5		听	听	12.5		听
Current maturities of long-term debt	0.1		听	听	0.1		听
Total current liabilities	530.8		听	听	482.9		听
Long-term debt	397.6		听	听	397.3		听
Deferred and other income taxes	43.0		听	听	36.6		听
Other long-term liabilities	117.7		听	听	117.5		听
Total long-term liabilities	558.3		听	听	551.4		听
Mezzanine equity	3.4		听	听	3.4		听
Equity:	听			听	听
免费吃瓜, Inc. shareholders' equity:	听			听	听
Common stock	0.4		听	听	0.4		听
Paid-in capital	1,720.2		听	听	1,696.9		听
Accumulated deficit	(341.5)		听	听	(363.3)		听
Accumulated other comprehensive loss	(251.9)		听	听	(226.4)		听
Common stock in treasury	(86.9)		听	听	(46.2)		听
Total 免费吃瓜, Inc. shareholders' equity	1,040.3		听	听	1,061.4		听
Noncontrolling interests	(0.9)		听	听	(0.6)		听
Total equity	1,039.4		听	听	1,060.8		听
TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY	$	2,131.9	听	听	$	2,098.5	听

听

免费吃瓜, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited; in millions)

听

Three months ended

听

Six months ended

听

July 3, 2021

听

June 27, 2020

听

July 3, 2021

听

June 27, 2020

Cash flows from (used in) operating activities:

听

Net income (loss)

11.0

听

(24.9)

听

29.7

听

(30.1)

听

Less: Loss from discontinued operations, net of tax

(0.6)

听

(31.6)

听

(0.9)

听

(36.7)

听

Income from continuing operations

11.6

听

6.7

听

30.6

听

6.6

听

Adjustments to reconcile income from continuing operations to net cash from (used in) operating activities:

听

Restructuring and other related charges

4.3

听

4.8

听

13.5

听

7.4

听

Asset impairment charges

鈥�

听

0.8

听

鈥�

听

2.7

听

Deferred income taxes

6.9

听

18.8

听

7.7

听

18.8

听

Depreciation and amortization

12.2

听

10.2

听

22.0

听

20.0

听

Stock-based compensation

3.0

听

3.8

听

5.8

听

7.0

听

Pension and other employee benefits

0.3

听

0.3

听

0.6

听

0.7

听

Losses (gains) on asset sales and other, net

(0.2)

听

(0.1)

听

(0.3)

听

0.4

听

Gains on changes in fair value of investment in equity security

(2.1)

听

(5.3)

听

(7.5)

听

(5.3)

听

Changes in operating assets and liabilities, net of effects from business acquisitions and discontinued operations:

听

Accounts receivable and other assets

(1.3)

听

11.0

听

(19.5)

听

28.3

听

Contract assets and liabilities, net

(2.1)

听

5.0

听

1.9

听

3.3

听

Inventories

(14.6)

听

(13.9)

听

(27.7)

听

(29.1)

听

Accounts payable, accrued expenses and other

15.4

听

(15.0)

听

14.7

听

(63.6)

听

Cash spending on restructuring actions

(4.8)

听

(2.4)

听

(7.9)

听

(4.7)

听

Net cash from (used in) continuing operations

28.6

听

24.7

听

33.9

听

(7.5)

听

Net cash used in discontinued operations

(0.5)

听

(5.9)

听

(0.7)

听

(6.4)

听

Net cash from (used in) operating activities

28.1

听

18.8

听

33.2

听

(13.9)

听

Cash flows from (used in) investing activities:

听

Proceeds from asset sales and other, net

0.4

听

0.2

听

0.6

听

0.2

听

Capital expenditures

(5.1)

听

(7.1)

听

(14.4)

听

(11.8)

听

Business acquisitions, net of cash acquired of $1.6 and $4.5, in the three and six months ended July 3, 2021, respectively

(64.6)

听

鈥�

听

(102.6)

听

鈥�

听

Net cash used in continuing operations

(69.3)

听

(6.9)

听

(116.4)

听

(11.6)

听

Net cash from discontinued operations (includes proceeds from disposition of $406.2, less cash and restricted cash disposed of $7.3, in the three and six months ended June 27, 2020)

鈥�

听

398.9

听

鈥�

听

393.4

听

Net cash from (used in) investing activities

(69.3)

听

392.0

听

(116.4)

听

381.8

听

Cash flows used in financing activities:

听

Borrowings under (repayments of) purchase card program, net

3.4

听

2.9

听

2.8

听

(4.8)

听

Repayments of other financing arrangements

鈥�

听

(0.1)

听

(1.2)

听

(0.3)

听

Purchases of common stock

(24.6)

听

(6.2)

听

(34.5)

听

(6.2)

听

Minimum withholdings paid on behalf of employees for net share settlements, net

0.1

听

(0.4)

听

(6.3)

听

(6.8)

听

Proceeds from the exercise of employee stock options

7.2

听

鈥�

听

17.6

听

鈥�

听

Dividends paid (includes noncontrolling interests distribution of $1.2 in the six months ended June 27, 2020)

(3.8)

听

鈥�

听

(3.8)

听

(1.2)

听

Purchase of noncontrolling interest

(0.6)

听

鈥�

听

(0.6)

听

鈥�

听

Net cash used in continuing operations

(18.3)

听

(3.8)

听

(26.0)

听

(19.3)

听

Net cash used in discontinued operations

鈥�

听

鈥�

听

鈥�

听

(0.3)

听

Net cash used in financing activities

(18.3)

听

(3.8)

听

(26.0)

听

(19.6)

听

Change in cash, cash equivalents and restricted cash due to changes in foreign currency exchange rates

3.0

听

6.3

听

(8.2)

听

5.4

听

Net change in cash, cash equivalents and restricted cash

(56.5)

听

413.3

听

(117.4)

听

353.7

听

Consolidated cash, cash equivalents and restricted cash, beginning of period

380.7

听

243.8

听

441.6

听

303.4

听

Consolidated cash, cash equivalents and restricted cash, end of period

324.2

听

657.1

听

324.2

听

657.1

听

免费吃瓜, INC. AND SUBSIDIARIES

ADJUSTED FREE CASH FLOW RECONCILIATION

(Unaudited; in millions)

听

Three months ended

听

Six months ended

听

July 3, 2021

听

June 27, 2020

听

July 3, 2021

听

June 27, 2020

Net cash flow from (used in) operating activities - continuing and discontinued operations

28.1

听

18.8

听

33.2

听

(13.9)

听

Less: Net cash flow used in operating activities - discontinued operations

(0.5)

听

(5.9)

听

(0.7)

听

(6.4)

听

Net cash flow from (used in) operating activities - continuing operations

28.6

听

24.7

听

33.9

听

(7.5)

听

Capital expenditures听 - continuing operations

(5.1)

听

(7.1)

听

(14.4)

听

(11.8)

听

Free cash flow from (used in) operations听 - continuing operations

23.5

听

17.6

听

19.5

听

(19.3)

听

Cash spending on restructuring actions

4.8

听

2.4

听

7.9

听

4.7

听

Cash spending on certain M&A activities

2.4

听

鈥�

听

3.9

听

鈥�

听

Cash spending on strategic actions

鈥�

听

1.0

听

鈥�

听

4.2

听

Discrete cash tax payments

鈥�

听

2.6

听

鈥�

听

17.1

听

Adjusted free cash flow from operations

30.7

听

23.6

听

31.3

听

6.7

听

免费吃瓜, INC. AND SUBSIDIARIES

RESULTS OF REPORTABLE SEGMENTS

(Unaudited; in millions)

听

As of and for the three
months ended

听

As of and for the six

months ended

听

July 3, 2021

听

June 27, 2020

听

螖

听

%/bps

听

July 3, 2021

听

June 27, 2020

听

螖

听

%/bps

Nutrition and Health

Backlog

267.1

听

263.5

听

3.6

听

1.4

听

267.1

听

263.5

听

3.6

听

1.4

Orders

171.0

听

150.9

听

20.1

听

13.3

听

343.8

听

276.1

听

67.7

听

24.5

Revenues

168.3

听

144.7

听

23.6

听

16.3

听

339.9

听

282.5

听

57.4

听

20.3

听

Segment income

26.4

听

19.1

听

7.3

听

38.2

听

55.0

听

38.5

听

16.5

听

42.9

Intangible amortization expense

1.6

听

1.6

听

鈥�

听

3.2

听

3.1

听

0.1

听

Adjusted segment income

28.0

听

20.7

听

7.3

听

35.3

听

58.2

听

41.6

听

16.6

听

39.9

as a percent of revenues

16.6

听

14.3

听

230bps

听

17.1

听

14.7

听

240bps

听

Precision Solutions

Backlog

341.4

听

282.8

听

58.6

听

20.7

听

341.4

听

282.8

听

58.6

听

20.7

Orders

234.0

听

169.5

听

64.5

听

38.1

听

432.7

听

361.3

听

71.4

听

19.8

Revenues

213.3

听

163.4

听

49.9

听

30.5

听

405.5

听

315.1

听

90.4

听

28.7

听

Segment income

23.6

听

19.9

听

3.7

听

18.6

听

45.0

听

29.3

听

15.7

听

53.6

Intangible amortization expense

3.1

听

1.3

听

1.8

听

4.5

听

2.6

听

1.9

听

Purchase accounting - amortization of inventory fair value adjustment

1.0

听

鈥�

听

1.0

听

1.5

听

鈥�

听

1.5

听

Adjusted segment income

27.7

听

21.2

听

6.5

听

30.7

听

51.0

听

31.9

听

19.1

听

59.9

as a percent of revenues

13.0

听

13.0

听

鈥攂辫蝉

听

12.6

听

10.1

听

250bps

听

Consolidated Backlog

608.5

听

546.3

听

62.2

听

11.4

听

608.5

听

546.3

听

62.2

听

11.4

Consolidated Orders

405.0

听

320.4

听

84.6

听

26.4

听

776.5

听

637.4

听

139.1

听

21.8

Consolidated Revenues

381.6

听

308.1

听

73.5

听

23.9

听

745.4

听

597.6

听

147.8

听

24.7

听

Consolidated Segment Income

50.0

听

39.0

听

11.0

听

28.2

听

100.0

听

67.8

听

32.2

听

47.5

Consolidated Adjusted Segment Income

55.7

听

41.9

听

13.8

听

32.9

听

109.2

听

73.5

听

35.7

听

48.6

as a percent of revenues

14.6

听

13.6

听

100bps

听

14.6

听

12.3

听

230bps

听

Consolidated Adjusted Segment Income

55.7

听

41.9

听

13.8

听

109.2

听

73.5

听

35.7

听

Less: Intangible amortization expense

(4.7)

听

(2.9)

听

(1.8)

听

(7.7)

听

(5.7)

听

(2.0)

听

Less: Purchase accounting - amortization of inventory fair value adjustment

(1.0)

听

鈥�

听

(1.0)

听

(1.5)

听

鈥�

听

(1.5)

听

Consolidated Segment Income

50.0

听

39.0

听

11.0

听

100.0

听

67.8

听

32.2

听

Corporate expense

16.6

听

19.0

听

(2.4)

听

31.3

听

34.5

听

(3.2)

听

Pension and postretirement service costs

0.2

听

0.2

听

鈥�

听

0.4

听

0.4

听

鈥�

听

Asset impairment charges

鈥�

听

0.8

听

(0.8)

听

鈥�

听

2.7

听

(2.7)

听

Restructuring and other related charges

4.3

听

4.8

听

(0.5)

听

13.5

听

7.4

听

6.1

听

Consolidated Operating Income

28.9

听

14.2

听

14.7

听

103.5

听

54.8

听

22.8

听

32.0

听

140.4

as a percent of revenues

7.6

听

4.6

听

300bps

听

7.4

听

3.8

听

360bps

听

免费吃瓜, INC. AND SUBSIDIARIES

ADJUSTED OPERATING INCOME RECONCILIATION

(Unaudited; in millions)

听

Three months ended

听

Six months ended

听

July 3, 2021

听

June 27, 2020

听

July 3, 2021

听

June 27, 2020

Operating income

28.9

听

14.2

听

54.8

听

22.8

听

Charges and fees associated with strategic actions

鈥�

听

2.4

听

鈥�

听

3.2

听

Charges associated with certain M&A activities

3.3

听

鈥�

听

4.8

听

鈥�

听

Restructuring and other related charges

4.3

听

4.8

听

13.5

听

7.4

听

Asset impairment charges

鈥�

听

0.8

听

鈥�

听

2.7

听

Reduction of SG&A costs associated with transition services income

0.5

听

1.5

听

1.5

听

1.5

听

Purchase accounting - amortization of inventory fair value adjustment

1.0

听

鈥�

听

1.5

听

鈥�

听

Intangible amortization

4.7

听

2.9

听

7.7

听

5.7

听

Adjusted operating income

42.7

听

26.6

听

83.8

听

43.3

听

免费吃瓜, INC. AND SUBSIDIARIES ORGANIC REVENUE RECONCILIATION (Unaudited)
听
听	Three months ended July 3, 2021
听	Net Revenue Growth		听	Foreign Currency		听	Business Combinations		听	Organic Revenue Growth
Nutrition and Health	16.3	%	听	5.8	%	听	鈥�	%	听	10.5	%
Precision Solutions	30.5	%	听	5.1	%	听	8.1	%	听	17.3	%
Consolidated	23.9	%	听	5.5	%	听	4.3	%	听	14.1	%
听
听
听	Six months ended July 3, 2021
听	Net Revenue Growth		听	Foreign Currency		听	Business Combinations		听	Organic Revenue Growth
Nutrition and Health	20.3	%	听	5.6	%	听	鈥�	%	听	14.7	%
Precision Solutions	28.7	%	听	5.0	%	听	6.1	%	听	17.6	%
Consolidated	24.7	%	听	5.3	%	听	3.2	%	听	16.2	%

听

免费吃瓜, INC. AND SUBSIDIARIES

ADJUSTED EBITDA FROM CONTINUING OPERATIONS RECONCILIATION

(Unaudited; in millions)

听

Three months ended

听

Six months ended

听

July 3, 2021

听

June 27, 2020

听

July 3, 2021

听

June 27, 2020

Net income attributable to 免费吃瓜, Inc. from continuing operations

11.4

听

6.5

听

30.3

听

6.2

听

Income tax provision

14.7

听

3.9

听

23.0

听

3.0

听

Interest expense, net

4.9

听

9.4

听

9.8

听

17.5

听

Depreciation and amortization

12.2

听

10.2

听

22.0

听

20.0

听

EBITDA from continuing operations

43.2

听

30.0

听

85.1

听

46.7

听

Charges and fees associated with strategic actions

鈥�

听

2.4

听

鈥�

听

3.2

听

Charges associated with certain M&A activities

3.3

听

鈥�

听

4.8

听

鈥�

听

Restructuring and other related charges

4.3

听

4.8

听

13.5

听

7.4

听

Asset impairment charges

鈥�

听

0.8

听

鈥�

听

2.7

听

Fair value adjustment related to an equity security

(2.1)

听

(5.3)

听

(7.5)

听

(5.3)

听

Gains on certain asset sales and other, net

(0.2)

听

鈥�

听

(0.3)

听

鈥�

听

Purchase accounting - amortization of inventory fair value adjustment

1.0

听

鈥�

听

1.5

听

鈥�

听

Adjusted EBITDA from continuing operations

49.5

听

32.7

听

97.1

听

54.7

听

免费吃瓜, INC. AND SUBSIDIARIES

ADJUSTED DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS RECONCILIATION

(Unaudited)

听

Three months ended

听

Six months ended

听

July 3, 2021

听

June 27, 2020

听

July 3, 2021

听

June 27, 2020

Diluted earnings per share from continuing operations

0.27

听

0.15

听

0.72

听

0.15

听

Charges and fees associated with strategic actions, net of tax

鈥�

听

0.04

听

鈥�

听

0.05

听

Charges associated with certain M&A activities, net of tax

0.06

听

鈥�

听

0.09

听

鈥�

听

Restructuring and other related charges, net of tax

0.09

听

0.09

听

0.26

听

0.14

听

Asset impairment charges, net of tax

鈥�

听

0.01

听

鈥�

听

0.04

听

Fair value adjustment related to an equity security, net of tax

(0.04)

听

(0.09)

听

(0.14)

听

(0.09)

听

Purchase accounting - amortization of inventory fair value adjustment, net of tax

0.02

听

鈥�

听

0.03

听

鈥�

听

Intangible amortization, net of tax

0.09

听

0.05

听

0.14

听

0.10

听

Discrete tax charges

0.14

听

0.02

听

0.14

听

鈥�

听

Adjusted diluted earnings per share from continuing operations

0.63

听

0.27

听

1.24

听

0.39

听

SOURCE 免费吃瓜, Inc.

Previous Next