INNOVATE Corp. Announces Fourth Quarter and Full Year 2023 Results
- Infrastructure: DBM Global achieved fourth quarter revenue of
- Life Sciences: R2 experienced strong
- Spectrum: Broadcasting entered into agreements with
Financial Summary
(in millions, except per share amounts) | Three Months Ended |
Year Ended |
||||||||||||||||||
2023 | 2022 | Increase / (Decrease) |
2023 | 2022 | Increase / (Decrease) |
|||||||||||||||
Revenue | $ | 361.0 | $ | 409.3 | (11.8)% | $ | 1,423.0 | $ | 1,637.3 | (13.1) | % | |||||||||
Net loss attributable to common stockholders | $ | (9.6 | ) | $ | (7.0 | ) | (37.1)% | $ | (37.6 | ) | $ | (40.8 | ) | 7.8 | % | |||||
Basic and Diluted loss per share - Net loss attributable to common stockholders | $ | (0.12 | ) | $ | (0.09 | ) | (33.3)% | $ | (0.48 | ) | $ | (0.53 | ) | 9.4 | % | |||||
Total Adjusted EBITDA(1) | $ | 21.5 | $ | 28.1 | (23.5)% | $ | 65.0 | $ | 68.1 | (4.6) | % | |||||||||
(1) Reconciliation of GAAP to Non-GAAP measures follows
Commentary
“2023 was another successful year for INNOVATE, with a number of exciting developments across the three operating segments,” said
“We are pleased with INNOVATE's 2023 results,” said
Fourth Quarter 2023 Highlights
Infrastructure
- DBM Global Inc. ("DBMG") reported fourth quarter 2023 revenue of
$353.8 million , a decrease of 10.9%, compared to$397.3 million in the prior year quarter. Net Income was$8.9 million , compared to$5 .9 million for the prior year quarter. Adjusted EBITDA decreased to$30 .0 million from$32 .7 million in the prior year quarter. - DBM Global grew gross margin to 16.4% in the fourth quarter, an expansion of approximately 200 basis points year-over-year and Adjusted EBITDA margin to 8.5% in the fourth quarter, an expansion of approximately 25 basis points year-over-year.
- The tightening in the credit markets continued to impact the commercial space, however, DBM remained focused on protecting margins and delivered sequential Adjusted EBITDA margin expansion for the last three quarters in 2023.
- DBM Global’s reported backlog and adjusted backlog, which takes into consideration awarded but not yet signed contracts, was
$1 .1 billion and$1 .2 billion as ofDecember 31, 2023 , respectively, compared to reported and adjusted backlog of$1 .8 billion as ofDecember 31, 2022 .
Life Sciences
- R2 Technologies, Inc. ("R2") once again achieved record growth in
North America for both system sales and number of patients treated. - R2 sold out of all Glacial fx inventory in the fourth quarter.
- R2 received market approval in
Saudi Arabia andUnited Arab Emirates ("UAE"). - MediBeacon remains optimistic regarding the FDA approval as it continues to answer outstanding questions from the FDA. As these final questions are resolved, MediBeacon’s goal is to achieve full FDA approval status and gain agreement on product labeling in 2024.
- On
November 30, 2023 , the Company sold a portion of its ownership in Triple Ring and received$5 .0 million in cash proceeds and shares of Scaled Cell valued at$0 .9 million.
Spectrum
- Gaining considerable traction with new network launches across the platform as evidenced by the launch of FreeTV and three large sport networks.
- Entered into agreements with
PBS stations to provide ATSC 3.0 "lighthousing" along with commercial joint ventures in datacasting and other areas. - Actively exploring 5G broadcasting opportunities in the
U.S. and have filled an application with theFederal Communications Commission to convert an existing station to 5G broadcast in order to participate in Phase 2 proof of concept. - For the fourth quarter of 2023, Broadcasting reported revenue of
$5.7 million , compared to$10 .7 million in the prior year quarter. The decrease was primarily driven by the elimination of advertising revenues at Azteca America network ("Azteca"), which ceased operations onDecember 31, 2022 . This was partially offset by an increase in station revenues, which launched new markets and networks with its customers during 2023. - For the fourth quarter of 2023, Broadcasting reported a Net Loss of
$5.4 million compared to$2.8 million in the prior year quarter. Adjusted EBITDA was$1 .1 million, compared to$2 .5 million in the prior year quarter.
Fourth Quarter 2023 Financial Highlights
- Revenue: For the fourth quarter of 2023, INNOVATE's consolidated revenue was
$361.0 million , a decrease of 11.8%, compared to$409.3 million for the prior year quarter. The decrease was primarily driven by our Infrastructure segment, and, to a lesser extent, our Spectrum segment. The decline at our Infrastructure segment was driven by timing and size of projects, mostly from DBMG's commercial structural steel fabrication and erection business, which was partially offset by increases at the industrial maintenance and repair business and at Banker Steel, while revenues at our Spectrum segment decreased primarily as a result of the termination ofHC2 Network, Inc. ("Network") and its associated Azteca content onDecember 31, 2022 .
REVENUE by OPERATING SEGMENT | |||||||||||||||||||
(in millions) | Three Months Ended |
Year Ended |
|||||||||||||||||
2023 |
2022 |
Increase / (Decrease) |
2023 |
2022 |
Increase / (Decrease) |
||||||||||||||
Infrastructure | $ | 353.8 | $ | 397.3 | $ | (43.5 | ) | $ | 1,397.2 | $ | 1,594.3 | $ | (197.1 | ) | |||||
Life Sciences | 1.5 | 1.3 | 0.2 | 3.3 | 4.3 | (1.0 | ) | ||||||||||||
Spectrum | 5.7 | 10.7 | (5.0 | ) | 22.5 | 38.7 | (16.2 | ) | |||||||||||
Consolidated INNOVATE | $ | 361.0 | $ | 409.3 | $ | (48.3 | ) | $ | 1,423.0 | $ | 1,637.3 | $ | (214.3 | ) | |||||
- Net Loss: For the fourth quarter of 2023, INNOVATE reported a Net Loss attributable to common stockholders of
$9 .6 million, or$0.12 per fully diluted share, compared to a Net Loss of$7 .0 million, or$0.09 per fully diluted share, for the prior year quarter. The increase in Net Loss was primarily due to an increase in interest expense from higher interest rates, increased amortization of debt issuance costs on the debt, and higher outstanding principal balances at all segments, as a result of new debt issued subsequent to the comparable period, an increase in net loss from our Life Sciences segment primarily as a result of higher equity method losses recognized from Pansend's investment in MediBeacon due to additional investments during 2023, which resulted in previously suspended losses being recognized as the investment's carrying amount was reduced to zero, an increase in net loss from our Spectrum segment related to a one-time benefit from the termination of Azteca in the comparable period, an increase in tax expense as a result of current state tax expense at certain tax paying entities due to increase in taxable income, an increase in net loss from our Other segment as a result of a write-off of prepaid rent, and an impairment of leasehold improvements as a result of unutilized space at our Non-Operating Corporate segment. The increase in Net Loss was partially offset by a decrease in selling, general and administrative expenses ("SG&A"), and decrease in depreciation and amortization. The overall decrease in SG&A was primarily driven by the unrepeated internal operational restructuring project in the comparable period at our Infrastructure segment, as well as decreases in SG&A at our Non-Operating Corporate segment and our Life Sciences segment driven primarily by R2 as a result of cost reduction initiatives. The overall decrease in depreciation and amortization was driven by Banker Steel, as certain intangibles were fully amortized subsequent to the comparable period.
NET INCOME (LOSS) by OPERATING SEGMENT | |||||||||||||||||||||||
(in millions) | Three Months Ended |
Year Ended |
|||||||||||||||||||||
2023 |
2022 |
Increase / (Decrease) |
2023 |
2022 |
Increase / (Decrease) |
||||||||||||||||||
Infrastructure | $ | 8.9 | $ | 5.9 | $ | 3.0 | $ | 28.7 | $ | 29.2 | $ | (0.5 | ) | ||||||||||
Life Sciences | (6.2 | ) | (4.3 | ) | (1.9 | ) | (15.5 | ) | (19.2 | ) | 3.7 | ||||||||||||
Spectrum | (5.4 | ) | (2.8 | ) | (2.6 | ) | (22.2 | ) | (13.3 | ) | (8.9 | ) | |||||||||||
Non-Operating Corporate | (5.4 | ) | (4.9 | ) | (0.5 | ) | (33.2 | ) | (35.3 | ) | 2.1 | ||||||||||||
Other and eliminations | (1.2 | ) | 0.4 | (1.6 | ) | 7.0 | 2.7 | 4.3 | |||||||||||||||
Net loss attributable to |
$ | (9.3 | ) | $ | (5.7 | ) | (3.6 | ) | $ | (35.2 | ) | $ | (35.9 | ) | $ | 0.7 | |||||||
Less: Preferred dividends | 0.3 | 1.3 | (1.0 | ) | 2.4 | 4.9 | (2.5 | ) | |||||||||||||||
Net loss attributable to common stockholders | $ | (9.6 | ) | $ | (7.0 | ) | $ | (2.6 | ) | $ | (37.6 | ) | $ | (40.8 | ) | $ | 3.2 | ||||||
- Adjusted EBITDA: For the fourth quarter of 2023, total Adjusted EBITDA, was
$21.5 million , compared to total Adjusted EBITDA of$28 .1 million for the prior year quarter. The decrease in Adjusted EBITDA was primarily driven by an increase in recurring SG&A expenses at our Infrastructure segment and by our Life Sciences segment primarily as a result of higher equity method losses recognized from Pansend's investment in MediBeacon due to additional investments during 2023 resulting in previously suspended losses being recognized as the investment's carrying amount was reduced to zero. Additionally contributing to the decrease in Adjusted EBITDA was our Spectrum segment as a result of a one-time benefit from the termination of Azteca in the comparable period and by our Other segment from the elimination of equity method income from our investment in HMN, which was sold onMarch 6, 2023 . The decrease was partially offset by our Non-Operating Corporate segment due to a decrease in SG&A expenses and our Life Sciences segment driven by R2 due to a decrease in SG&A expenses as a result of cost reduction initiatives.
ADJUSTED EBITDA by OPERATING SEGMENT | |||||||||||||||||||||||
(in millions) | Three Months Ended |
Year Ended |
|||||||||||||||||||||
2023 |
2022 |
Increase / (Decrease) |
2023 |
2022 |
Increase/ (Decrease) |
||||||||||||||||||
Infrastructure | $ | 30.0 | $ | 32.7 | $ | (2.7 | ) | $ | 100.6 | $ | 101.7 | $ | (1.1 | ) | |||||||||
Life Sciences | (7.1 | ) | (4.5 | ) | (2.6 | ) | (23.1 | ) | (25.4 | ) | 2.3 | ||||||||||||
Spectrum | 1.1 | 2.5 | (1.4 | ) | 2.0 | 4.5 | (2.5 | ) | |||||||||||||||
Non-Operating Corporate | (2.5 | ) | (3.7 | ) | 1.2 | (13.5 | ) | (16.7 | ) | 3.2 | |||||||||||||
Other and eliminations | — | 1.1 | (1.1 | ) | (1.0 | ) | 4.0 | (5.0 | ) | ||||||||||||||
Total Adjusted EBITDA | $ | 21.5 | $ | 28.1 | $ | (6.6 | ) | $ | 65.0 | $ | 68.1 | $ | (3.1 | ) | |||||||||
- Balance Sheet: As of
December 31, 2023 , INNOVATE had cash and cash equivalents, excluding restricted cash, of$80.8 million compared to$80.4 million as ofDecember 31, 2022 . On a stand-alone basis, as ofDecember 31, 2023 , our Non-Operating Corporate segment had cash and cash equivalents of$2.5 million compared to$9.1 million atDecember 31, 2022 .
New York Stock Exchange Continued Listing Standards Notice
On
The Company plans to notify the NYSE that it intends to regain compliance and is considering all available options that are in the best interests of the Company and its shareholders. The Company has six months ("the Cure Period") following receipt of the notice to regain compliance with the minimum share price requirement. The Company can regain compliance at any time during the Cure Period if on the last trading day of any calendar month during the Cure Period the Company has a closing share price of at least
Under NYSE rules, the Company’s common stock will continue to be listed on the NYSE during the Cure Period, subject to the Company’s compliance with other NYSE continued listing requirements.
The Notice does not affect the Company’s business operations, or its
Conference Call
INNOVATE will host a live conference call to discuss its fourth quarter and full year 2023 financial results and operations today at
- Live Webcast and Call. A live webcast of the conference call can be accessed by interested parties through the Investor Relations section of the INNOVATE website at innovate-ir.com.
- Dial-in: 1-888-886-7786 (Domestic Toll Free) / 1-416-764-8658 (Toll/International)
- Participant Entry Number: 25925635
- Conference Replay*
- Dial-in: 1-844-512-2921 (Domestic Toll Free) / 1-412-317-6671 (Toll/International)
- Conference Number: 25925635
*Available approximately two hours after the end of the conference call through
About
Contacts
Investor Contact:
ir@innovatecorp.com
(212) 235-2691
Non-GAAP Financial Measures
In this press release, INNOVATE refers to certain financial measures that are not presented in accordance with
Adjusted EBITDA
Management believes that Adjusted EBITDA provides investors with meaningful information for gaining an understanding of our results as it is frequently used by the financial community to provide insight into an organization’s operating trends and facilitates comparisons between peer companies, since interest, taxes, depreciation, amortization and the other items listed in the definition of Adjusted EBITDA below can differ greatly between organizations as a result of differing capital structures and tax strategies. Adjusted EBITDA can also be a useful measure of a company’s ability to service debt. While management believes that non-
The calculation of Adjusted EBITDA, as defined by us, consists of Net income (loss) attributable to
Cautionary Statement Regarding Forward-Looking Statements
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995: This press release contains, and certain oral statements made by our representatives from time to time may contain, "forward-looking statements." Generally, forward-looking statements include information describing actions, events, results, strategies and expectations and are generally identifiable by use of the words “believes,” “expects,” “intends,” “anticipates,” “plans,” “seeks,” “estimates,” “projects,” “may,” “will,” “could,” “might,” or “continues” or similar expressions. Such forward-looking statements are based on current expectations and inherently involve certain risks, assumptions and uncertainties. The forward-looking statements in this press release include, without limitation, any statements regarding INNOVATE’s plans and expectations for future growth and ability to capitalize on potential opportunities, the achievement of INNOVATE’s strategic objectives, expectations for performance of new projects and realization of revenue from the backlog at DBM Global, anticipated success from the continued sale of new products in the Life Sciences segment, anticipated developments regarding the FDA approval process at MediBeacon, anticipated performance of new channels and LPTV frequencies, expanded uses for LPTV channels in the Spectrum segment and the deployment of datacasting, anticipated agreements in the Spectrum segment with public broadcast networks, anticipated 5G broadcasting opportunities in the Spectrum segment, anticipated developments regarding
The Company believes these judgments are reasonable, but you should understand that these statements are not guarantees of performance, results or the creation of stockholder value and the Company’s actual results could differ materially from those expressed or implied in the forward-looking statements due to a variety of important factors, both positive and negative, including those that may be identified in subsequent statements and reports filed with the
Although INNOVATE believes its expectations and assumptions regarding its future operating performance are reasonable, there can be no assurance that the expectations reflected herein will be achieved. These risks and other important factors discussed under the caption “Risk Factors” in our most recent Annual Report on Form 10-K filed with the
You should not place undue reliance on forward-looking statements. All forward-looking statements attributable to INNOVATE or persons acting on its behalf are expressly qualified in their entirety by the foregoing cautionary statements. All such statements speak only as of the date made, and unless legally required, INNOVATE undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
(in millions, except per share amounts) | |||||||||||||||
(Unaudited) | (Unaudited) | ||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||
2023 |
2022 |
2023 |
2022 |
||||||||||||
Revenue | $ | 361.0 | $ | 409.3 | $ | 1,423.0 | $ | 1,637.3 | |||||||
Cost of revenue | 299.9 | 346.4 | 1,207.0 | 1,415.9 | |||||||||||
Gross profit | 61.1 | 62.9 | 216.0 | 221.4 | |||||||||||
Operating expenses: | |||||||||||||||
Selling, general and administrative | 41.4 | 49.8 | 168.0 | 180.1 | |||||||||||
Depreciation and amortization | 4.3 | 6.6 | 20.2 | 27.2 | |||||||||||
Other operating loss | 1.4 | — | 1.3 | 0.7 | |||||||||||
Income from operations | 14.0 | 6.5 | 26.5 | 13.4 | |||||||||||
Other (expense) income: | |||||||||||||||
Interest expense | (19.2 | ) | (13.6 | ) | (68.2 | ) | (52.0 | ) | |||||||
(Loss) income from equity investees | (3.6 | ) | 0.8 | (9.4 | ) | (1.3 | ) | ||||||||
Other (expense) income, net | (0.5 | ) | (1.7 | ) | 16.7 | (1.2 | ) | ||||||||
Loss from operations before income taxes | (9.3 | ) | (8.0 | ) | (34.4 | ) | (41.1 | ) | |||||||
Income tax (expense) benefit | (1.3 | ) | 0.7 | (4.5 | ) | (0.9 | ) | ||||||||
Net loss | (10.6 | ) | (7.3 | ) | (38.9 | ) | (42.0 | ) | |||||||
Net loss attributable to non-controlling interests and redeemable non-controlling interests | 1.3 | 1.6 | 3.7 | 6.1 | |||||||||||
Net loss attributable to |
(9.3 | ) | (5.7 | ) | (35.2 | ) | (35.9 | ) | |||||||
Less: Preferred dividends | 0.3 | 1.3 | 2.4 | 4.9 | |||||||||||
Net loss attributable to common stockholders | $ | (9.6 | ) | $ | (7.0 | ) | $ | (37.6 | ) | $ | (40.8 | ) | |||
Loss per share - basic and diluted | $ | (0.12 | ) | $ | (0.09 | ) | $ | (0.48 | ) | $ | (0.53 | ) | |||
Weighted average common shares outstanding - basic and diluted | 78.5 | 77.6 | 78.1 | 77.5 | |||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(in millions, except share amounts) |
|||||||
(Unaudited) | |||||||
2023 |
2022 |
||||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 80.8 | $ | 80.4 | |||
Accounts receivable, net | 278.4 | 254.9 | |||||
Contract assets | 118.6 | 165.1 | |||||
Inventory | 22.4 | 18.9 | |||||
Assets held for sale | 3.1 | — | |||||
Other current assets | 14.6 | 17.1 | |||||
Total current assets | 517.9 | 536.4 | |||||
Investments | 1.8 | 59.5 | |||||
Deferred tax asset | 2.0 | 1.7 | |||||
Property, plant and equipment, net | 154.6 | 165.0 | |||||
127.1 | 127.1 | ||||||
Intangibles, net | 178.9 | 190.1 | |||||
Other assets | 61.3 | 71.9 | |||||
Total assets | $ | 1,043.6 | $ | 1,151.7 | |||
Liabilities, temporary equity and stockholders’ deficit | |||||||
Current liabilities | |||||||
Accounts payable | $ | 142.9 | $ | 202.5 | |||
Accrued liabilities | 70.8 | 65.4 | |||||
Current portion of debt obligations | 30.5 | 30.6 | |||||
Contract liabilities | 153.5 | 98.6 | |||||
Other current liabilities | 16.1 | 20.1 | |||||
Total current liabilities | 413.8 | 417.2 | |||||
Deferred tax liability | 4.1 | 9.1 | |||||
Debt obligations | 679.3 | 683.8 | |||||
Other liabilities | 82.7 | 71.2 | |||||
Total liabilities | 1,179.9 | 1,181.3 | |||||
Commitments and contingencies | |||||||
Temporary equity | |||||||
Preferred stock Series A-3 and Series A-4, |
16.4 | 17.6 | |||||
Shares authorized: 20,000,000 as of both |
|||||||
Shares issued and outstanding: 6,125 of Series A-3 and 10,000 of Series A-4 as of both |
|||||||
Redeemable non-controlling interest | (1.0 | ) | 43.4 | ||||
Total temporary equity | 15.4 | 61.0 | |||||
Stockholders’ deficit | |||||||
Common stock, |
0.1 | 0.1 | |||||
Shares authorized: 160,000,000 as of both |
|||||||
Shares issued: 80,722,983 and 80,216,028 as of |
|||||||
Shares outstanding: 79,234,991 and 78,787,768 as of |
|||||||
Additional paid-in capital | 328.2 | 330.1 | |||||
(5.4 | ) | (5.3 | ) | ||||
Accumulated deficit | (487.3 | ) | (452.1 | ) | |||
Accumulated other comprehensive (loss) income | (1.1 | ) | 5.9 | ||||
(165.5 | ) | (121.3 | ) | ||||
Non-controlling interest | 13.8 | 30.7 | |||||
Total stockholders’ deficit | (151.7 | ) | (90.6 | ) | |||
Total liabilities, temporary equity and stockholders’ deficit | $ | 1,043.6 | $ | 1,151.7 | |||
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
(in millions) | Three Months Ended |
|||||||||||||||||||||
Infrastructure | Life Sciences | Spectrum | Non- Operating Corporate |
Other and Eliminations |
INNOVATE | |||||||||||||||||
Net income (loss) attributable to |
$ | 8.9 | $ | (6.2 | ) | $ | (5.4 | ) | $ | (5.4 | ) | $ | (1.2 | ) | $ | (9.3 | ) | |||||
Adjustments to reconcile net income (loss) to Adjusted EBITDA: | ||||||||||||||||||||||
Depreciation and amortization | 2.8 | 0.2 | 1.3 | — | — | 4.3 | ||||||||||||||||
Depreciation and amortization (included in cost of revenue) | 4.0 | — | — | — | — | 4.0 | ||||||||||||||||
Other operating (income) loss | — | — | (0.2 | ) | 0.5 | 1.1 | 1.4 | |||||||||||||||
Interest expense | 3.5 | 0.8 | 3.4 | 11.5 | — | 19.2 | ||||||||||||||||
Other (income) expense, net | — | — | 2.2 | (1.8 | ) | 0.1 | 0.5 | |||||||||||||||
Income tax expense (benefit) | 9.2 | — | 0.3 | (8.2 | ) | — | 1.3 | |||||||||||||||
Non-controlling interest | 0.9 | (1.7 | ) | (0.5 | ) | — | — | (1.3 | ) | |||||||||||||
Share-based compensation expense | — | (0.3 | ) | — | 0.5 | — | 0.2 | |||||||||||||||
Acquisition and disposition costs | 0.7 | 0.1 | — | 0.4 | — | 1.2 | ||||||||||||||||
Adjusted EBITDA | $ | 30.0 | $ | (7.1 | ) | $ | 1.1 | $ | (2.5 | ) | $ | — | $ | 21.5 | ||||||||
(in millions) | Three Months Ended |
|||||||||||||||||||||
Infrastructure | Life Sciences | Spectrum | Non- Operating Corporate |
Other and Eliminations |
INNOVATE | |||||||||||||||||
Net income (loss) attributable to |
$ | 5.9 | $ | (4.3 | ) | $ | (2.8 | ) | $ | (4.9 | ) | $ | 0.4 | $ | (5.7 | ) | ||||||
Adjustments to reconcile net income (loss) to Adjusted EBITDA: | ||||||||||||||||||||||
Depreciation and amortization | 5.1 | 0.1 | 1.4 | — | — | 6.6 | ||||||||||||||||
Depreciation and amortization (included in cost of revenue) | 3.8 | — | — | — | — | 3.8 | ||||||||||||||||
Interest expense | 3.1 | 0.6 | 1.3 | 8.6 | — | 13.6 | ||||||||||||||||
Other expense (income), net | 0.9 | 0.8 | 2.1 | (1.9 | ) | (0.2 | ) | 1.7 | ||||||||||||||
Income tax expense (benefit) | 5.1 | — | (0.1 | ) | (6.4 | ) | 0.7 | (0.7 | ) | |||||||||||||
Non-controlling interest | 0.5 | (1.9 | ) | (0.4 | ) | — | 0.2 | (1.6 | ) | |||||||||||||
Share-based compensation expense | — | 0.2 | — | 0.5 | — | 0.7 | ||||||||||||||||
Restructuring and exit costs | 6.4 | — | 0.7 | — | — | 7.1 | ||||||||||||||||
Acquisition and disposition costs | 1.9 | — | 0.3 | 0.4 | — | 2.6 | ||||||||||||||||
Adjusted EBITDA | $ | 32.7 | $ | (4.5 | ) | $ | 2.5 | $ | (3.7 | ) | $ | 1.1 | $ | 28.1 | ||||||||
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
(in millions) | Year Ended |
||||||||||||||||||||||
Infrastructure | Life Sciences | Spectrum | Non- Operating Corporate |
Other and Eliminations |
INNOVATE | ||||||||||||||||||
Net income (loss) attributable to |
$ | 28.7 | $ | (15.5 | ) | $ | (22.2 | ) | $ | (33.2 | ) | $ | 7.0 | $ | (35.2 | ) | |||||||
Adjustments to reconcile net income (loss) to Adjusted EBITDA: | |||||||||||||||||||||||
Depreciation and amortization | 14.4 | 0.5 | 5.2 | 0.1 | — | 20.2 | |||||||||||||||||
Depreciation and amortization (included in cost of revenue) | 15.7 | 0.1 | — | — | — | 15.8 | |||||||||||||||||
Other operating (income) loss | (0.2 | ) | — | (0.1 | ) | 0.5 | 1.1 | 1.3 | |||||||||||||||
Interest expense | 13.8 | 2.9 | 13.4 | 38.1 | — | 68.2 | |||||||||||||||||
Other (income) expense, net | (1.2 | ) | (4.1 | ) | 7.7 | (6.7 | ) | (12.4 | ) | (16.7 | ) | ||||||||||||
Income tax expense (benefit) | 20.2 | — | 0.3 | (14.8 | ) | (1.2 | ) | 4.5 | |||||||||||||||
Non-controlling interest | 2.8 | (7.3 | ) | (2.5 | ) | — | 3.3 | (3.7 | ) | ||||||||||||||
Share-based compensation expense | — | 0.2 | — | 2.0 | — | 2.2 | |||||||||||||||||
Legacy accounts receivable expense | 2.2 | — | — | — | — | 2.2 | |||||||||||||||||
Restructuring and exit costs | 2.1 | — | 0.1 | — | — | 2.2 | |||||||||||||||||
Acquisition and disposition costs | 2.1 | 0.1 | 0.1 | 0.5 | 1.2 | 4.0 | |||||||||||||||||
Adjusted EBITDA | $ | 100.6 | $ | (23.1 | ) | $ | 2.0 | $ | (13.5 | ) | $ | (1.0 | ) | $ | 65.0 | ||||||||
(in millions) | Year Ended |
||||||||||||||||||||||
Infrastructure | Life Sciences | Spectrum | Non- Operating Corporate |
Other and Eliminations |
INNOVATE | ||||||||||||||||||
Net income (loss) attributable to |
$ | 29.2 | $ | (19.2 | ) | $ | (13.3 | ) | $ | (35.3 | ) | $ | 2.7 | $ | (35.9 | ) | |||||||
Adjustments to reconcile net income (loss) to Adjusted EBITDA: | |||||||||||||||||||||||
Depreciation and amortization | 21.0 | 0.3 | 5.8 | 0.1 | — | 27.2 | |||||||||||||||||
Depreciation and amortization (included in cost of revenue) | 15.0 | — | — | — | — | 15.0 | |||||||||||||||||
Other operating (income) loss | (0.6 | ) | — | 1.3 | — | — | 0.7 | ||||||||||||||||
Interest expense | 10.1 | 0.8 | 7.4 | 33.7 | — | 52.0 | |||||||||||||||||
Other (income) expense, net | (1.0 | ) | 0.4 | 3.9 | (1.9 | ) | (0.2 | ) | 1.2 | ||||||||||||||
Income tax expense (benefit) | 16.5 | — | (0.1 | ) | (16.2 | ) | 0.7 | 0.9 | |||||||||||||||
Non-controlling interest | 2.8 | (8.2 | ) | (1.9 | ) | — | 1.2 | (6.1 | ) | ||||||||||||||
Share-based compensation expense | — | 0.5 | — | 1.9 | — | 2.4 | |||||||||||||||||
Restructuring and exit costs | 6.5 | — | 0.7 | — | — | 7.2 | |||||||||||||||||
Acquisition and disposition costs | 2.2 | — | 0.7 | 1.0 | (0.4 | ) | 3.5 | ||||||||||||||||
Adjusted EBITDA | $ | 101.7 | $ | (25.4 | ) | $ | 4.5 | $ | (16.7 | ) | $ | 4.0 | $ | 68.1 |
Source: INNOVATE Corp.