The Shyft Group Reports Fourth Quarter and Full-Year 2022 Results
Advertisement
U.S. markets open in 2 hours 39 minutes
  • S&P Futures

    5,248.75
    -4.25 (-0.08%)
     
  • Dow Futures

    39,203.00
    -20.00 (-0.05%)
     
  • Nasdaq Futures

    18,291.25
    -9.50 (-0.05%)
     
  • Russell 2000 Futures

    2,081.30
    -1.00 (-0.05%)
     
  • Crude Oil

    86.23
    -0.68 (-0.78%)
     
  • Gold

    2,361.60
    +16.20 (+0.69%)
     
  • Silver

    27.94
    +0.44 (+1.61%)
     
  • EUR/USD

    1.0834
    -0.0007 (-0.07%)
     
  • 10-Yr Bond

    4.3780
    0.0000 (0.00%)
     
  • Vix

    16.25
    +0.22 (+1.37%)
     
  • GBP/USD

    1.2631
    -0.0007 (-0.05%)
     
  • USD/JPY

    151.8490
    +0.2400 (+0.16%)
     
  • Bitcoin USD

    72,281.74
    +2,844.02 (+4.10%)
     
  • CMC Crypto 200

    885.54
    0.00 (0.00%)
     
  • FTSE 100

    7,921.61
    +10.45 (+0.13%)
     
  • Nikkei 225

    39,347.04
    +354.96 (+0.91%)
     

The Shyft Group Reports Fourth Quarter and Full-Year 2022 Results

The Shyft Group, Inc.
The Shyft Group, Inc.
  • Reports Q4 sales of $302 million, growth of 9% versus prior year; Achieved record full year sales of $1.0 billion

  • Remain on target for Blue Arc Electric Vehicle (EV) production in the second half of 2023

  • Introduce 2023 outlook with sales of $1.0 to $1.2 billion; Adjusted EBITDA of $70 to $100 million, up 20% year-over-year at the midpoint

NOVI, Mich., Feb. 23, 2023 (GLOBE NEWSWIRE) -- The Shyft Group, Inc. (NASDAQ: SHYF) (“Shyft” or the “Company”), the North American leader in specialty vehicle manufacturing, assembly and upfit for the commercial, retail and service specialty vehicle markets, today reported operating results for the fourth quarter and full-year ending December 31, 2022.

Fourth Quarter 2022 Financial Highlights1        
For the fourth quarter of 2022 compared to the fourth quarter of 2021:

  • Sales of $302.0 million, an increase of $24.7 million, or 8.9%, from $277.3 million

  • Income from continuing operations of $17.8 million, or $0.50 per share, compared to $20.5 million, or $0.56 per share

  • Adjusted EBITDA of $30.7 million, or 10.2% of sales, an increase of $4.1 million, from $26.6 million, or 9.6% of sales; Results include $7.6 million of EV development costs versus $4.0 million in the prior year

  • Adjusted net income of $20.5 million, or $0.58 per share, compared to adjusted net income of $20.2 million, or $0.56 per share in the fourth quarter of 2021

  • Consolidated backlog of $832.7 million as of December 31, 2022, down $130.9 million, or 13.6%, compared to $963.6 million as of December 31, 2021

Full-Year 2022 Financial Highlights1
For the full-year 2022 compared to the full-year 2021:

  • Sales of $1.0 billion, an increase of $35.4 million, or 3.6%, from $991.8 million

  • Income from continuing operations of $36.6 million, or $1.03 per share, compared to $70.0 million, or $1.91 per share; The current year reflects an effective income tax rate of 16.8%

  • Adjusted EBITDA of $70.8 million, or 6.9% of sales, a decrease of $37.3 million, from $108.1 million, or 10.9% of sales; Results include $26.9 million of EV development costs versus $6.4 million in the prior year

  • Adjusted net income of $44.5 million, or $1.25 per share, compared to adjusted net income of $75.0 million, or $2.08 per share in 2021

  • Net leverage ratio of 0.93x times adjusted EBITDA as of December 31, 2022

“I am proud of the Shyft Group team’s ability to execute and close out the year strong, with solid growth in sales and adjusted EBITDA for the fourth quarter. We overcame dynamic challenges in our supply chain and inflationary pressures, remaining nimble and responsive to the needs of our customers while taking advantage of opportunities to invest in future growth,” said Daryl Adams, President and CEO.

Fourth Quarter 2022 Business Segment Financial Highlights

Fleet Vehicles and Services (FVS)

  • Sales were $212.9 million for the fourth quarter of 2022, up 16.6% or $30.3 million year over year

  • Adjusted EBITDA for the fourth quarter of 2022 increased 5.6% to $27.7 million, or 13.0% of sales, compared to $26.2 million, or 14.4% of sales, a year ago

  • Segment backlog was $736.7 million as of December 31, 2022, down 14.3% compared to $859.4 million as of December 31, 2021

Specialty Vehicles (SV)

  • Sales were $93.2 million for the fourth quarter of 2022, a decrease of $1.5 million, or 1.5%, from $94.7 million a year ago

  • Adjusted EBITDA for the fourth quarter of 2022 was $15.9 million, or 17.1% of sales, an increase of $5.6 million, or 55.2%, from $10.3 million, or 10.8% of sales, a year ago

  • Segment backlog was $96.0 million as of December 31, 2022, down 7.8% compared to $104.1 million as of December 31, 2021

2023 Financial Outlook
“We are focused on delivering improved profitability in 2023. Current uncertainty surrounding broader macroeconomic conditions has led us to take a cautious approach to our outlook,” said Jon Douyard, Chief Financial Officer. “Our balance sheet strength and ample liquidity provide financial flexibility to fund operations and growth investments.”

Guidance for full-year 2023, notwithstanding further changes in the operating environment, is as follows:

  • Sales to be in the range of $1.0 billion to $1.2 billion

  • Adjusted EBITDA of $70 to $100 million

  • Net income of $28 to $50 million, with an income tax rate of approximately 25%

  • Earnings per share of $0.77 to $1.38

  • Adjusted earnings per share of $0.97 to $1.59

  • Capital expenditures of approximately $35 million

  • Free cash flow conversion ratio as a percent of net income greater than 100%

Adams concluded, “Our Blue Arc EV timeline remains on track with vehicle production planned for the second half of the year. We are differentiating the Shyft Group by investing in transformative initiatives that will deliver meaningful long-term growth and value for our customers and shareholders.”

Conference Call and Webcast Information

The Shyft Group will host a conference call at 10 a.m. ET today to discuss these results and current business trends. The conference call and webcast will be available via:

Webcast: www.the shyftgroup.com/webcasts
Conference Call: 1-844-868-8845 (domestic) or 412-317-6591 (international); passcode: 10174805

For more information about Shyft, please visit www.theshyftgroup.com.

About The Shyft Group

The Shyft Group is the North American leader in specialty vehicle manufacturing, assembly, and upfit for the commercial, retail, and service specialty vehicle markets. Our customers include first-to-last mile delivery companies across vocations, federal, state, and local government entities; the trades; and utility and infrastructure segments. The Shyft Group is organized into two core business units: Shyft Fleet Vehicles & Services™ and Shyft Specialty Vehicles™. Today, its family of brands include Blue Arc™ EV Solutions, Utilimaster®, Royal Truck Body™, DuraMag® and Magnum®, Strobes-R-Us™, Spartan RV Chassis™, Red Diamond™ Aftermarket Solutions, and Builtmore Contract Manufacturing™. The Shyft Group and its go-to-market brands are well known in their respective industries for quality, durability, and first-to-market innovation. The Company employs approximately 4,200 employees and contractors across campuses, and operates facilities in Michigan, Indiana, Maine, Pennsylvania, South Carolina, Florida, Missouri, California, Arizona, Texas, and Saltillo, Mexico. The Company reported sales of $1.0 billion in 2022. Learn more about The Shyft Group at TheShyftGroup.com.

This release contains information, including our sales and earnings guidance, all other information provided with respect to our outlook for 2023 and future periods, and other statements concerning our business, strategic position, financial projections, financial strength, future plans, objectives, and the performance of our products and operations that may constitute “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. We intend the forward-looking statements to be covered by the safe harbor provisions for forward-looking statements in those sections. Generally, we have identified such forward-looking statements by using words such as “believe,” “expect,” “intend,” “potential,” “future,” “may,” “will,” “should,” and similar expressions or by using future dates in connection with any discussion of, among other things, the construction or operation of new or existing facilities, operating performance, trends, events or developments that we expect or anticipate will occur in the future, statements relating to volume changes, share of sales and earnings per share changes, anticipated cost savings, potential capital and operational cash improvements, anticipated disruptions to our operations and industry due to the COVID-19 pandemic, changes in supply and demand conditions and prices for our products, trade duties and other aspects of trade policy, statements regarding our future strategies, products and innovations, and statements expressing general views about future operating results. However, the absence of these words or similar expressions does not mean that a statement is not forward-looking. Forward-looking statements are not historical facts, but instead represent only the Company’s beliefs regarding future events, many of which, by their nature, are inherently uncertain and outside of the Company’s control. It is possible that the Company’s actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. Management believes that these forward-looking statements are reasonable as of the time made. However, caution should be taken not to place undue reliance on any such forward-looking statements because such statements speak only as of the date when made. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. In addition, forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from the Company’s historical experience and our present expectations or projections. In addition, forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from the Company’s historical experience and our present expectations or projections. These risks and uncertainties include, but are not limited to the risks and uncertainties described in “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2022, and those described from time to time in our future reports filed with the Securities and Exchange Commission (SEC), which are available at www.sec.gov or our website. All forward-looking statements in this release are qualified by this paragraph. Investors should not place undue reliance on forward-looking statements as a prediction of actual results. We undertake no obligation to publicly update or revise any forward-looking statements in this release, whether as a result of new information, future events, or otherwise.

Contact
Randy Wilson
Vice President, Investor Relations and Treasury
Randy.Wilson@theshyftgroup.com
248.727.3755



The Shyft Group, Inc. and Subsidiaries

Consolidated Balance Sheets

(In thousands)

(Unaudited)

 

December 31,

 

December 31,

 

 

2022

 

 

2021

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

11,548

 

$

37,158

Accounts receivable, less allowance of $246 and $187

 

115,742

 

 

87,262

Contract assets

 

86,993

 

 

21,483

Inventories

 

100,161

 

 

67,184

Other receivables - chassis pool agreements

 

19,544

 

 

9,926

Other current assets

 

11,779

 

 

10,813

Total current assets

 

345,767

 

 

233,826

 

 

 

 

Property, plant and equipment, net

 

70,753

 

 

61,057

Right of use assets – operating leases

 

53,386

 

 

43,316

Goodwill

 

48,880

 

 

48,880

Intangible assets, net

 

49,078

 

 

52,981

Net deferred tax asset

 

10,390

 

 

4,880

Other assets

 

2,227

 

 

2,927

TOTAL ASSETS

$

580,481

 

$

447,867

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

124,309

 

$

82,442

Accrued warranty

 

7,161

 

 

5,975

Accrued compensation and related taxes

 

14,434

 

 

19,064

Contract liabilities

 

5,255

 

 

988

Operating lease liability

 

10,888

 

 

7,934

Other current liabilities and accrued expenses

 

19,452

 

 

9,256

Short-term debt - chassis pool agreements

 

19,544

 

 

9,926

Current portion of long-term debt

 

189

 

 

252

Total current liabilities

 

201,232

 

 

135,837

 

 

 

 

Other non-current liabilities

 

10,033

 

 

8,108

Long-term operating lease liability

 

44,256

 

 

36,329

Long-term debt, less current portion

 

56,266

 

 

738

Total liabilities

 

311,787

 

 

181,012

Shareholders' equity:

 

 

 

Preferred stock, no par value: 2,000 shares authorized (none issued)

 

-

 

 

-

Common stock, no par value : 80,000 shares authorized; 35,066 and 35,416 outstanding

 

92,982

 

 

95,375

Retained earnings

 

175,611

 

 

171,379

Total The Shyft Group, Inc. shareholders' equity

 

268,593

 

 

266,754

Non-controlling interest

 

101

 

 

101

Total shareholders' equity

 

268,694

 

 

266,855

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$

580,481

 

$

447,867



The Shyft Group, Inc. and Subsidiaries
Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

Sales

$

302,011

 

$

277,300

 

$

1,027,164

 

$

991,792

 

Cost of products sold

 

243,723

 

 

225,985

 

 

846,731

 

 

792,527

 

Gross profit

 

58,288

 

 

51,315

 

 

180,433

 

 

199,265

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

5,783

 

 

4,237

 

 

25,324

 

 

8,541

 

Selling, general and administrative

 

29,155

 

 

28,027

 

 

107,600

 

 

106,672

 

Total operating expenses

 

34,938

 

 

32,264

 

 

132,924

 

 

115,213

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

23,350

 

 

19,051

 

 

47,509

 

 

84,052

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(1,079

)

 

(104

)

 

(2,833

)

 

(414)

 

Other income (expense)

 

(408

)

 

99

 

 

(750

)

 

842

 

Total other income (expense)

 

(1,487

)

 

(5

)

 

(3,583

)

 

428

 

Income from continuing operations before income taxes

 

21,863

 

 

19,046

 

 

43,926

 

 

84,480

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

4,022

 

 

(1,446

)

 

7,368

 

 

14,506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

17,841

 

 

20,492

 

 

36,558

 

 

69,974

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations, net of income taxes

 

-

 

 

100

 

 

-

 

 

181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

17,841

 

 

20,592

 

 

36,558

 

 

70,155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: net income attributable to non-controlling interest

 

-

 

 

128

 

 

-

 

 

1,230

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to The Shyft Group, Inc.

$

17,841

 

$

20,464

 

$

36,558

 

$

68,925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.51

 

$

0.58

 

$

1.04

 

$

1.94

 

Discontinued operations

 

-

 

 

-

 

 

-

 

 

0.01

 

Basic earnings per share

$

0.51

 

$

0.58

 

$

1.04

 

$

1.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.50

 

$

0.56

 

$

1.03

 

$

1.91

 

Discontinued operations

 

-

 

 

-

 

 

-

 

 

-

 

Diluted earnings per share

$

0.50

 

$

0.56

 

$

1.03

 

$

1.91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 

35,067

 

 

35,341

 

 

35,073

 

 

35,333

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average common shares outstanding

 

35,443

 

 

36,185

 

 

35,494

 

 

36,097



The Shyft Group, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(In thousands, except par value)

(Unaudited)

 

Year Ended December 31,

 

 

2022

 

 

2021

 

Cash flows from operating activities:

 

 

 

 

 

 

Net income

$

36,558

 

$

70,155

 

Adjustments to reconcile net income to net cash used in operating activities

 

 

 

 

 

 

Depreciation and amortization

 

14,774

 

 

11,536

 

Non-cash stock based compensation expense

 

7,619

 

 

8,745

 

Deferred income taxes

 

(5,510

)

 

880

 

Loss (gain) on disposal of assets

 

826

 

 

(110

)

Changes in accounts receivable and contract assets

 

(93,989

)

 

(34,522

)

Changes in inventories

 

(32,977

)

 

(20,756

)

Changes in accounts payable

 

41,302

 

 

34,954

 

Changes in accrued compensation and related taxes

 

(4,630

)

 

1,930

 

Changes in accrued warranty

 

1,186

 

 

53

 

Changes in other assets and liabilities

 

15,998

 

 

1,324

 

Net cash provided by (used in) operating activities

 

(18,843

)

 

74,009

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property, plant and equipment

 

(20,564

)

 

(23,002

)

Proceeds from sale of property, plant and equipment

 

148

 

 

22

 

Acquisition of business, net of cash acquired

 

-

 

 

904

 

Net cash used in investing activities

 

(20,416

)

 

(22,076

)

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from long-term debt

 

145,000

 

 

45,000

 

Payments on long-term debt

 

(89,000

)

 

(67,400

)

Payments of debt issuance costs

 

-

 

 

(1,360

)

Payments of dividends

 

(7,148

)

 

(3,551

)

Purchase and retirement of common stock

 

(26,789

)

 

(3,348

)

Issuance and vesting of stock incentive awards

 

(8,414

)

 

(2,949

)

Purchase of non-controlling interest

 

-

 

 

(2,162

)

Net cash provided by (used in) financing activities

 

13,649

 

 

(35,770

)

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

(25,610

)

 

16,163

 

Cash and cash equivalents at beginning of year

 

37,158

 

 

20,995

 

Cash and cash equivalents at end of year

$

11,548

 

$

37,158

 



The Shyft Group, Inc. and Subsidiaries
Sales and Other Financial Information by Business Segment
(Unaudited)


 

Quarter Ended December 31, 2022 (in thousands of dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business Segments

 

 

 

 

 

 

 

 

 

 

 

 

Fleet Vehicles

 

 

 

Specialty

 

 

 

Eliminations &

 

 

 

 

 

 

 

 

 

& Services

 

 

 

Vehicles

 

 

 

Other

 

 

Consolidated

 

 

 

Fleet vehicle sales

$

202,257

 

$

-

 

$

-

 

$

202,257

 

 

Motorhome chassis sales

 

 

-

 

 

 

37,030

 

 

-

 

 

37,030

 

 

Other specialty vehicles sales

 

 

-

 

 

 

51,562

 

 

(4,148

)

 

47,414

 

 

Aftermarket parts and accessories sales

 

 

10,658

 

 

 

4,652

 

 

-

 

 

15,310

 

 

Total Sales

$

212,915

 

$

93,244

$

(4,148

)

$

302,011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

27,704

 

$

15,905

$

(12,924

)

$

30,685

 


The Shyft Group, Inc. and Subsidiaries
Sales and Other Financial Information by Business Segment
(Unaudited)


 

Quarter Ended December 31, 2021 (in thousands of dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business Segments

 

 

 

 

 

 

 

 

 

 

 

 

Fleet Vehicles

 

 

Specialty

 

 

Eliminations &

 

 

 

 

 

 

 

 

 

& Services

 

 

 

Vehicles

 

 

Other

 

 

Consolidated

 

 

 

Fleet vehicle sales

$

172,240

$

-

$

-

 

$

172,240

 

 

Motorhome chassis sales

 

 

-

 

 

49,500

 

 

-

 

 

49,500

 

 

Other specialty vehicles sales

 

 

-

 

 

40,562

 

 

-

 

 

40,562

 

 

Aftermarket parts and accessories sales

 

 

10,364

 

 

4,634

 

 

-

 

 

14,998

 

 

    Total Sales

 

$

182,604

 

$

94,696

 

$

-

 

$

277,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

26,246

$

10,251

$

(9,912

)

$

26,585

 



The Shyft Group, Inc. and Subsidiaries
Sales and Other Financial Information by Business Segment
(Unaudited)


 

Year Ended December 31, 2022 (in thousands of dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business Segments

 

 

 

 

 

 

 

 

 

 

 

 

Fleet Vehicles

 

 

Specialty

 

 

Eliminations &

 

 

 

 

 

 

 

 

 

& Services

 

 

 

Vehicles

 

 

Other

 

 

Consolidated

 

 

 

Fleet vehicle sales

$

605,253

$

-

$

-

 

$

605,253

 

 

Motorhome chassis sales

 

 

-

 

 

175,030

 

 

-

 

 

175,030

 

 

Other specialty vehicles sales

 

 

-

 

 

191,882

 

 

(6,483

)

 

185,399

 

 

Aftermarket parts and accessories sales

 

 

41,750

 

 

19,732

 

 

-

 

 

61,482

 

 

  Total Sales

 

$

647,003

 

$

386,644

 

$

(6,483

)

$

1,027,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

65,719

$

54,413

$

(49,339

)

$

70,793

 



The Shyft Group, Inc. and Subsidiaries
Sales and Other Financial Information by Business Segment
(Unaudited)


 

Year Ended December 31, 2021 (in thousands of dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business Segments

 

 

 

 

 

 

 

 

 

 

 

 

Fleet Vehicles

 

 

Specialty

 

 

Eliminations &

 

 

 

 

 

 

 

 

 

& Services

 

 

 

Vehicles

 

 

Other

 

 

Consolidated

 

 

 

Fleet vehicle sales

$

624,874

$

-

$

-

 

$

624,874

 

 

Motorhome chassis sales

 

 

-

 

 

168,166

 

 

-

 

 

168,166

 

 

Other specialty vehicles sales

 

 

-

 

 

145,134

 

 

-

 

 

145,134

 

 

Aftermarket parts and accessories sales

 

 

34,558

 

 

19,060

 

 

-

 

 

53,618

 

 

Total Sales

$

659,432

$

332,360

$

-

 

$

991,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

108,621

$

32,668

$

(33,223

)

$

108,066

 



The Shyft Group, Inc. and Subsidiaries
Sales and Other Financial Information by Business Segment
(Unaudited)


Period End Backlog (amounts in thousands of dollars)

 

 

 

Dec. 31, 2022

 

 

Sept. 30, 2022

 

 

Jun. 30, 2022

 

 

Mar. 31, 2022

 

 

Dec. 31, 2021

Fleet Vehicles and Services

 

$

736,690

 

$

915,135

 

$

1,000,021

 

$

1,148,700

 

$

859,442

Motorhome Chassis

 

 

35,471

 

 

49,769

 

 

62,811

 

 

61,297

 

 

54,583

Other Specialty Vehicles

 

 

60,417

 

 

78,794

 

 

72,058

 

 

62,406

 

 

49,407

Aftermarket Parts and Accessories

 

 

135

 

 

206

 

 

293

 

 

296

 

 

127

 Total Specialty Vehicles

 

 

96,023

 

 

128,769

 

 

135,162

 

 

123,999

 

 

104,117

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total Backlog

 

$

832,713

 

$

1,043,904

 

$

1,135,183

 

$

1,272,699

 

$

963,559


Reconciliation of Non-GAAP Financial Measures
This release presents Adjusted EBITDA (earnings before interest, taxes, depreciation and amortization), adjusted net income, and adjusted earnings per share, each of which is a non-GAAP financial measure. These non-GAAP measures are calculated by excluding items that we believe to be infrequent or not indicative of our underlying operating performance, as well as certain non-cash expenses. We define Adjusted EBITDA as income from continuing operations before interest, income taxes, depreciation and amortization, as adjusted to eliminate the impact of restructuring charges, acquisition related expenses and adjustments, non-cash stock-based compensation expenses, and other gains and losses not reflective of our ongoing operations.

We present the non-GAAP measure Adjusted EBITDA because we consider it to be an important supplemental measure of our performance. The presentation of Adjusted EBITDA enables investors to better understand our operations by removing items that we believe are not representative of our continuing operations and may distort our longer-term operating trends. We believe this measure to be useful to improve the comparability of our results from period to period and with our competitors, as well as to show ongoing results from operations distinct from items that are infrequent or not indicative of our continuing operating performance. We believe that presenting this non-GAAP measure is useful to investors because it permits investors to view performance using the same tools that management uses to budget, make operating and strategic decisions, and evaluate our historical performance. We believe that the presentation of this non-GAAP measure, when considered together with the corresponding GAAP financial measures and the reconciliations to that measure, provides investors with additional understanding of the factors and trends affecting our business than could be obtained in the absence of this disclosure.

Our management uses Adjusted EBITDA to evaluate the performance of and allocate resources to our segments. Adjusted EBITDA is also used, along with other financial and non-financial measures, for purposes of determining annual incentive compensation for our management team and long-term incentive compensation for certain members of our management team.



The Shyft Group, Inc. and Subsidiaries
Consolidated Financial Summary (Non-GAAP)
(In thousands, except per share data)

(Unaudited)

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

The Shyft Group, Inc.

 

2022

 

% of sales

 

 

2021

 

% of sales

 

 

2022

 

% of sales

 

 

2021

 

% of sales

Income from continuing operations

$

17,841

 

5.9

%

 

$

20,492

 

7.4

%

 

$

36,558

 

3.6

%

 

$

69,974

 

7.0

%

Net (income) attributable to non-controlling interest

 



-

 

 

 

 



(128



)

 

 

 



-

 

 

 

 



(1,230



)

 

Add (subtract):

 

 

 

 

 

 

 

 

 

 

 

Restructuring and other related charges

 

243

 

 

 

 

-

 

 

 

 

757

 

 

 

 

505

 

 

Acquisition related expenses and adjustments

 

84

 

 

 

 

777

 

 

 

 

884

 

 

 

 

1,585

 

 

Non-cash stock-based compensation expense

 

2,697

 

 

 

 

2,174

 

 

 

 

7,619

 

 

 

 

8,745

 

 

Non-recurring professional fees

 

-

 

 

 

 

1,568

 

 

 

 

-

 

 

 

 

1,568

 

 

Loss from liquidation of JV

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

643

 

 

Non-recurring tax benefits

 

-

 

 

 

 

(4,392

)

 

 

 

-

 

 

 

 

(4,392

)

 

Tax effect of adjustments

 

(371

)

 

 

 

(266

)

 

 

 

(1,348

)

 

 

 

(2,429

)

 

Adjusted net income

$

20,494

 

6.8

%

 

$

20,225

 

7.3

%

 

$

44,470

 

4.3

%

 

$

74,969

 

7.6

%

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

$

17,841

 

5.9

%

 

$

20,492

 

7.4

%

 

$

36,558

 

3.6

%

 

$

69,974

 

7.1

%

Net (income) attributable to non-controlling interest

 



-

 

 

 

 



(128



)

 

 

 



-

 

 

 

 



(1,230



)

 

Add (subtract):

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

4,719

 

 

 

 

3,044

 

 

 

 

14,774

 

 

 

 

11,356

 

 

Taxes on income

 

4,022

 

 

 

 

(1,446

)

 

 

 

7,368

 

 

 

 

14,506

 

 

Interest expense

 

1,079

 

 

 

 

104

 

 

 

 

2,833

 

 

 

 

414

 

 

EBITDA

$

27,661

 

9.2

%

 

$

22,066

 

8.0

%

 

$

61,533

 

6.0

%

 

$

95,020

 

9.6

%

 

 

 

 

 

 

 

 

 

 

 

 

Add (subtract):

 

 

 

 

 

 

 

 

 

 

 

Restructuring and other related charges

 

243

 

 

 

 

-

 

 

 

 

757

 

 

 

 

505

 

 

Acquisition related expenses and adjustments

 

84

 

 

 

 

777

 

 

 

 

884

 

 

 

 

1,585

 

 

Non-cash stock-based compensation expense

 

2,697

 

 

 

 

2,174

 

 

 

 

7,619

 

 

 

 

8,745

 

 

Non-recurring professional fees

 

-

 

 

 

 

1,568

 

 

 

 

-

 

 

 

 

1,568

 

 

Loss from liquidation of JV

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

643

 

 

Adjusted EBITDA

$

30,685

 

10.2

%

 

$

26,585

 

9.6

%

 

$

70,793

 

6.9

%

 

$

108,066

 

10.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net earnings per share

$

0.50

 

 

 

$

0.56

 

 

 

$

     1.03

 

 

 

$

1.91

 

 

Add (subtract):

 

 

 

 

 

 

 

 

 

 

 

Restructuring and other related charges

 

0.01

 

 

 

 

-

 

 

 

 

0.02

 

 

 

 

0.01

 

 

Acquisition related expenses and adjustments

 

-

 

 

 

 

0.02

 

 

 

 

0.02

 

 

 

 

0.04

 

 

Non-cash stock-based compensation expense

 

0.08

 

 

 

 

0.07

 

 

 

 

0.21

 

 

 

 

0.24

 

 

Non-recurring professional fees

 

-

 

 

 

 

0.04

 

 

 

 

-

 

 

 

 

0.04

 

 

Loss from liquidation of JV

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

0.02

 

 

Non-recurring tax benefits

 

-

 

 

 

 

(0.12

)

 

 

 

-

 

 

 

 

(0.12

)

 

Tax effect of adjustments

 

(0.01

)

 

 

 

(0.01

)

 

 

 

(0.03

)

 

 

 

(0.06

)

 

Adjusted diluted net earnings per share

$

0.58

 

 

 

$

0.56

 

 

 

$

1.25

 

 

 

$

2.08

 

 



The Shyft Group, Inc. and Subsidiaries
Consolidated Financial Summary (Non-GAAP)
(In thousands, except per share data)

(Unaudited)

 

 

 

Outlook

 

 

 

Twelve Months Ended December 31, 2023

The Shyft Group, Inc.

 

 

Low

 

Mid

 

High

Income from continuing operations

 

 

$

27,562

 

 

$

38,681

 

 

$

49,800

 

Add:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

19,250

 

 

 

19,925

 

 

 

20,600

 

Interest expense

 

 

 

4,000

 

 

 

3,500

 

 

 

3,000

 

Taxes

 

 

 

9,188

 

 

 

12,894

 

 

 

16,600

 

EBITDA

 

 

$

60,000

 

 

$

75,000

 

 

$

90,000

 

Add:

 

 

 

 

 

 

 

Non-cash stock-based compensation and other charges

 

 

10,000

 

 

 

10,000

 

 

 

10,000

 

Adjusted EBITDA

 

 

$

70,000

 

 

$

85,000

 

 

$

100,000

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

$

0.77

 

 

$

1.07

 

 

$

1.38

 

Add:

 

 

 

 

 

 

 

Non-cash stock-based compensation and other charges

 

 

0.28

 

 

 

0.28

 

 

 

0.28

 

Less tax effect of adjustments

 

 

 

(0.07

)

 

 

(0.07

)

 

 

(0.07

)

Adjusted earnings per share

 

 

$

0.97

 

 

$

1.28

 

 

$

1.59

 

*Total amounts may not add due to rounding.

1 Results reflected are for Continuing Operations; The Company divested its Emergency Response Vehicles (ERV) business effective February 1, 2020. Accordingly, the financial results of ERV have been classified as discontinued operations for all periods presented. Unless otherwise noted, financial results presented are based on continuing operations.


Advertisement