11/04/2025 | Press release | Distributed by Public on 11/04/2025 10:41
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||
|
(In thousands, except per share amounts)
|
2025
|
2024
|
% Change
|
2025
|
2024
|
% Change
|
||||||||||||||||||
|
Operating Income (GAAP)
|
$
|
57,706
|
$
|
50,520
|
14.2
|
%
|
$
|
168,942
|
$
|
149,583
|
12.9
|
%
|
||||||||||||
|
Portfolio Optimization Plan costs - Cost of products sold
|
649
|
209
|
4,252
|
523
|
||||||||||||||||||||
|
Portfolio Optimization Plan costs - Selling and administrative expenses
|
2,674
|
1,002
|
5,274
|
5,252
|
||||||||||||||||||||
|
Adjusted operating income
|
$
|
61,029
|
$
|
51,731
|
18.0
|
%
|
$
|
178,468
|
$
|
155,358
|
14.9
|
%
|
||||||||||||
|
Net Earnings (GAAP)
|
$
|
36,956
|
$
|
32,690
|
13.0
|
%
|
$
|
109,005
|
$
|
94,562
|
15.3
|
%
|
||||||||||||
|
Portfolio Optimization Plan costs, before tax
|
3,323
|
1,211
|
9,526
|
5,775
|
||||||||||||||||||||
|
Tax impact of Portfolio Optimization Plan costs(1)
|
649
|
(17
|
)
|
(868
|
)
|
(586
|
)
|
|||||||||||||||||
|
Adjusted net earnings
|
$
|
40,928
|
$
|
33,884
|
20.8
|
%
|
$
|
117,663
|
$
|
99,751
|
18.0
|
%
|
||||||||||||
|
Diluted earnings per share (GAAP)
|
$
|
0.87
|
$
|
0.77
|
13.0
|
%
|
$
|
2.56
|
$
|
2.23
|
14.8
|
%
|
||||||||||||
|
Portfolio Optimization Plan costs, net of tax
|
0.09
|
0.03
|
0.20
|
0.12
|
||||||||||||||||||||
|
Adjusted diluted earnings per share
|
$
|
0.96
|
$
|
0.80
|
20.0
|
%
|
$
|
2.76
|
$
|
2.35
|
17.4
|
%
|
||||||||||||
|
Operating Income (GAAP)
|
$
|
57,706
|
$
|
50,520
|
14.2
|
%
|
$
|
168,942
|
149,583
|
12.9
|
%
|
|||||||||||||
|
Depreciation and amortization
|
15,556
|
15,460
|
45,890
|
45,185
|
||||||||||||||||||||
|
Share-based compensation expense
|
3,945
|
2,069
|
10,584
|
6,980
|
||||||||||||||||||||
|
Portfolio Optimization Plan costs, before tax
|
3,323
|
1,211
|
9,526
|
5,775
|
||||||||||||||||||||
|
Adjusted EBITDA
|
$
|
80,530
|
$
|
69,260
|
16.3
|
%
|
$
|
234,942
|
$
|
207,523
|
13.2
|
%
|
||||||||||||
|
(1)
|
Tax impact adjustments were determined based on the nature of the underlying non-GAAP adjustments and their relevant jurisdictional tax rates.
|
|
Three Months Ended September 30, 2025
|
Nine Months Ended September 30, 2025
|
|||||||||||||||||||||||||||||||
|
Revenue
|
Total
|
Foreign
Exchange
Rates
|
Adjustments(1)
|
Adjusted
Local
Currency
|
Total
|
Foreign
Exchange
Rates
|
Adjustments(1)
|
Adjusted
Local
Currency
|
||||||||||||||||||||||||
|
Flavors & Extracts
|
(0.2
|
%)
|
1.0
|
%
|
N/A
|
(1.2
|
%)
|
(0.9
|
%)
|
0.1
|
%
|
N/A
|
(1.0
|
%)
|
||||||||||||||||||
|
Color
|
9.9
|
%
|
2.0
|
%
|
N/A
|
7.9
|
%
|
7.2
|
%
|
(0.4
|
%)
|
N/A
|
7.6
|
%
|
||||||||||||||||||
|
Asia Pacific
|
0.7
|
%
|
1.0
|
%
|
N/A
|
(0.3
|
%)
|
5.0
|
%
|
1.1
|
%
|
N/A
|
3.9
|
%
|
||||||||||||||||||
|
Total Revenue
|
5.0
|
%
|
1.5
|
%
|
N/A
|
3.5
|
%
|
3.2
|
%
|
0.0
|
%
|
N/A
|
3.2
|
%
|
||||||||||||||||||
|
Operating Income
|
||||||||||||||||||||||||||||||||
|
Flavors & Extracts
|
8.4
|
%
|
0.6
|
%
|
0.0
|
%
|
7.8
|
%
|
7.6
|
%
|
0.0
|
%
|
0.0
|
%
|
7.6
|
%
|
||||||||||||||||
|
Color
|
26.6
|
%
|
2.8
|
%
|
0.0
|
%
|
23.8
|
%
|
19.9
|
%
|
0.2
|
%
|
0.0
|
%
|
19.7
|
%
|
||||||||||||||||
|
Asia Pacific
|
2.5
|
%
|
2.3
|
%
|
0.0
|
%
|
0.2
|
%
|
7.6
|
%
|
2.7
|
%
|
0.0
|
%
|
4.9
|
%
|
||||||||||||||||
|
Corporate & Other
|
21.8
|
%
|
0.0
|
%
|
13.9
|
%
|
7.9
|
%
|
15.3
|
%
|
0.0
|
%
|
7.3
|
%
|
8.0
|
%
|
||||||||||||||||
|
Total Operating Income
|
14.2
|
%
|
2.4
|
%
|
(3.9
|
%)
|
15.7
|
%
|
12.9
|
%
|
0.6
|
%
|
(2.0
|
%)
|
14.3
|
%
|
||||||||||||||||
|
Diluted Earnings per Share
|
13.0
|
%
|
2.6
|
%
|
(7.1
|
%)
|
17.5
|
%
|
14.8
|
%
|
0.5
|
%
|
(2.3
|
%)
|
16.6
|
%
|
||||||||||||||||
|
Adjusted EBITDA
|
16.3
|
%
|
2.0
|
%
|
N/A
|
14.3
|
%
|
13.2
|
%
|
0.4
|
%
|
N/A
|
12.8
|
%
|
||||||||||||||||||
|
|
(1) |
Adjustments consist of Portfolio Optimization Plan costs.
|