0001020710--12-312024Q2falsexbrli:sharesiso4217:USDiso4217:USDxbrli:sharesdxpe:segmentxbrli:puredxpe:business_acquired00010207102024-01-012024-06-3000010207102024-08-0300010207102024-04-012024-06-3000010207102023-04-012023-06-3000010207102023-01-012023-06-3000010207102024-06-3000010207102023-12-310001020710us-gaap:SeriesAPreferredStockMember2024-06-300001020710us-gaap:SeriesBPreferredStockMember2023-12-310001020710us-gaap:SeriesBPreferredStockMember2024-06-300001020710us-gaap:SeriesAPreferredStockMember2023-12-3100010207102022-12-3100010207102023-06-300001020710us-gaap:PreferredStockMemberus-gaap:SeriesAPreferredStockMember2023-12-310001020710us-gaap:PreferredStockMemberus-gaap:SeriesBPreferredStockMember2023-12-310001020710us-gaap:CommonStockMember2023-12-310001020710us-gaap:AdditionalPaidInCapitalMember2023-12-310001020710us-gaap:RetainedEarningsMember2023-12-310001020710us-gaap:TreasuryStockCommonMember2023-12-310001020710us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-310001020710us-gaap:RetainedEarningsMember2024-01-012024-03-3100010207102024-01-012024-03-310001020710us-gaap:AdditionalPaidInCapitalMember2024-01-012024-03-310001020710us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-03-310001020710us-gaap:TreasuryStockCommonMember2024-01-012024-03-310001020710us-gaap:PreferredStockMemberus-gaap:SeriesAPreferredStockMember2024-03-310001020710us-gaap:PreferredStockMemberus-gaap:SeriesBPreferredStockMember2024-03-310001020710us-gaap:CommonStockMember2024-03-310001020710us-gaap:AdditionalPaidInCapitalMember2024-03-310001020710us-gaap:RetainedEarningsMember2024-03-310001020710us-gaap:TreasuryStockCommonMember2024-03-310001020710us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-03-3100010207102024-03-310001020710us-gaap:RetainedEarningsMember2024-04-012024-06-300001020710us-gaap:AdditionalPaidInCapitalMember2024-04-012024-06-300001020710us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-04-012024-06-300001020710us-gaap:TreasuryStockCommonMember2024-04-012024-06-300001020710us-gaap:PreferredStockMemberus-gaap:SeriesAPreferredStockMember2024-06-300001020710us-gaap:PreferredStockMemberus-gaap:SeriesBPreferredStockMember2024-06-300001020710us-gaap:CommonStockMember2024-06-300001020710us-gaap:AdditionalPaidInCapitalMember2024-06-300001020710us-gaap:RetainedEarningsMember2024-06-300001020710us-gaap:TreasuryStockCommonMember2024-06-300001020710us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-300001020710us-gaap:PreferredStockMemberus-gaap:SeriesAPreferredStockMember2022-12-310001020710us-gaap:PreferredStockMemberus-gaap:SeriesBPreferredStockMember2022-12-310001020710us-gaap:CommonStockMember2022-12-310001020710us-gaap:AdditionalPaidInCapitalMember2022-12-310001020710us-gaap:RetainedEarningsMember2022-12-310001020710us-gaap:TreasuryStockCommonMember2022-12-310001020710us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310001020710us-gaap:RetainedEarningsMember2023-01-012023-03-3100010207102023-01-012023-03-310001020710us-gaap:AdditionalPaidInCapitalMember2023-01-012023-03-310001020710us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-03-310001020710us-gaap:TreasuryStockCommonMember2023-01-012023-03-310001020710us-gaap:PreferredStockMemberus-gaap:SeriesAPreferredStockMember2023-03-310001020710us-gaap:PreferredStockMemberus-gaap:SeriesBPreferredStockMember2023-03-310001020710us-gaap:CommonStockMember2023-03-310001020710us-gaap:AdditionalPaidInCapitalMember2023-03-310001020710us-gaap:RetainedEarningsMember2023-03-310001020710us-gaap:TreasuryStockCommonMember2023-03-310001020710us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-03-3100010207102023-03-310001020710us-gaap:RetainedEarningsMember2023-04-012023-06-300001020710us-gaap:AdditionalPaidInCapitalMember2023-04-012023-06-300001020710us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-04-012023-06-300001020710us-gaap:TreasuryStockCommonMember2023-04-012023-06-300001020710us-gaap:PreferredStockMemberus-gaap:SeriesAPreferredStockMember2023-06-300001020710us-gaap:PreferredStockMemberus-gaap:SeriesBPreferredStockMember2023-06-300001020710us-gaap:CommonStockMember2023-06-300001020710us-gaap:AdditionalPaidInCapitalMember2023-06-300001020710us-gaap:RetainedEarningsMember2023-06-300001020710us-gaap:TreasuryStockCommonMember2023-06-300001020710us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-06-300001020710us-gaap:FairValueInputsLevel3Memberdxpe:ContingentConsiderationLiabilityMemberus-gaap:FairValueMeasurementsRecurringMember2024-01-012024-06-300001020710us-gaap:FairValueInputsLevel3Memberdxpe:ContingentConsiderationLiabilityMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-310001020710us-gaap:FairValueInputsLevel3Memberdxpe:ContingentConsiderationLiabilityMemberus-gaap:FairValueMeasurementsRecurringMember2024-06-300001020710us-gaap:FairValueInputsLevel3Memberdxpe:ContingentConsiderationLiabilityMemberus-gaap:OtherCurrentLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMember2024-06-300001020710us-gaap:FairValueInputsLevel3Memberdxpe:ContingentConsiderationLiabilityMemberus-gaap:OtherCurrentLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-310001020710us-gaap:FairValueInputsLevel3Memberdxpe:ContingentConsiderationLiabilityMemberus-gaap:OtherNoncurrentLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMember2024-06-300001020710us-gaap:FairValueInputsLevel3Memberdxpe:ContingentConsiderationLiabilityMemberus-gaap:OtherNoncurrentLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-310001020710dxpe:PMIBurlingameDrydonCiscoAndSullivanMembersrt:MinimumMemberus-gaap:FairValueInputsLevel3Memberdxpe:AnnualizedEBITDAAndProbabilityOfAchievementMemberdxpe:ValuationTechniqueDiscountedCashFlowAndWeightedProbabilityOfPossiblePaymentsMember2024-06-300001020710dxpe:ABLRevolverMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2024-06-300001020710dxpe:ABLRevolverMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2023-12-310001020710dxpe:SeniorSecuredTermLoanBMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2024-06-300001020710dxpe:SeniorSecuredTermLoanBMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2023-12-310001020710us-gaap:CarryingReportedAmountFairValueDisclosureMember2024-06-300001020710us-gaap:CarryingReportedAmountFairValueDisclosureMember2023-12-310001020710dxpe:SeniorSecuredTermLoanBMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-06-300001020710dxpe:SeniorSecuredTermLoanBMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-310001020710dxpe:SeniorSecuredTermLoanBMemberus-gaap:SecuredDebtMember2023-10-132023-10-130001020710dxpe:SeniorSecuredTermLoanBMemberus-gaap:SecuredDebtMember2023-10-130001020710dxpe:SeniorSecuredTermLoanBMemberus-gaap:SecuredDebtMember2024-06-300001020710dxpe:SeniorSecuredTermLoanBMemberus-gaap:SecuredDebtMember2023-12-310001020710dxpe:SeniorSecuredTermLoanBMemberus-gaap:SecuredDebtMember2023-01-012023-12-310001020710dxpe:SeniorSecuredTermLoanBMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2023-10-130001020710dxpe:SeniorSecuredTermLoanBMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2023-10-132023-10-130001020710dxpe:SeniorSecuredTermLoanBMemberus-gaap:SecuredDebtMemberus-gaap:BaseRateMember2023-10-132023-10-130001020710dxpe:ABLRevolverMemberus-gaap:RevolvingCreditFacilityMember2022-07-190001020710dxpe:ABLRevolverMemberus-gaap:RevolvingCreditFacilityMember2022-07-192022-07-190001020710dxpe:ABLRevolverMemberus-gaap:RevolvingCreditFacilityMemberdxpe:SecuredOvernightFinancingRateSOFROrCanadianDollarOfferedRateCDORMembersrt:MinimumMember2022-07-192022-07-190001020710dxpe:ABLRevolverMemberus-gaap:RevolvingCreditFacilityMemberdxpe:SecuredOvernightFinancingRateSOFROrCanadianDollarOfferedRateCDORMembersrt:MaximumMember2022-07-192022-07-190001020710dxpe:ABLRevolverMemberus-gaap:RevolvingCreditFacilityMemberdxpe:CanadianPrimeRateOrCanadianBaseRateMembersrt:MinimumMember2022-07-192022-07-190001020710dxpe:ABLRevolverMemberus-gaap:RevolvingCreditFacilityMemberdxpe:CanadianPrimeRateOrCanadianBaseRateMembersrt:MaximumMember2022-07-192022-07-190001020710dxpe:ABLRevolverMemberus-gaap:RevolvingCreditFacilityMembersrt:MinimumMember2022-07-192022-07-190001020710dxpe:ABLRevolverMemberus-gaap:RevolvingCreditFacilityMembersrt:MaximumMember2022-07-192022-07-190001020710dxpe:ABLRevolverMemberus-gaap:RevolvingCreditFacilityMember2024-01-012024-06-300001020710dxpe:ABLRevolverMemberus-gaap:RevolvingCreditFacilityMember2024-06-300001020710dxpe:ABLRevolverMemberus-gaap:RevolvingCreditFacilityMember2023-12-310001020710dxpe:ServiceCentersMember2024-04-012024-06-300001020710dxpe:ServiceCentersMember2023-04-012023-06-300001020710dxpe:ServiceCentersMember2024-01-012024-06-300001020710dxpe:ServiceCentersMember2023-01-012023-06-300001020710dxpe:InnovativePumpingSolutionsMember2024-04-012024-06-300001020710dxpe:InnovativePumpingSolutionsMember2023-04-012023-06-300001020710dxpe:InnovativePumpingSolutionsMember2024-01-012024-06-300001020710dxpe:InnovativePumpingSolutionsMember2023-01-012023-06-300001020710dxpe:SupplyChainServicesMember2024-04-012024-06-300001020710dxpe:SupplyChainServicesMember2023-04-012023-06-300001020710dxpe:SupplyChainServicesMember2024-01-012024-06-300001020710dxpe:SupplyChainServicesMember2023-01-012023-06-300001020710dxpe:Acquisitions2024Member2024-01-012024-06-300001020710dxpe:Acquisitions2024Member2024-06-300001020710dxpe:ServiceCentersMember2024-06-300001020710dxpe:InnovativePumpingSolutionsMember2024-06-300001020710dxpe:Acquisitions2024Memberus-gaap:NoncompeteAgreementsMember2024-06-300001020710dxpe:Acquisitions2024Memberus-gaap:NoncompeteAgreementsMember2024-01-012024-06-300001020710dxpe:Acquisitions2024Memberus-gaap:TradeNamesMember2024-06-300001020710dxpe:Acquisitions2024Memberus-gaap:TradeNamesMember2024-01-012024-06-300001020710dxpe:Acquisitions2024Memberus-gaap:CustomerRelationshipsMember2024-06-300001020710dxpe:Acquisitions2024Memberus-gaap:CustomerRelationshipsMember2024-01-012024-06-300001020710us-gaap:CommonStockMember2024-01-012024-06-300001020710dxpe:ShareRepurchaseProgramDecember2022Memberus-gaap:CommonStockMember2022-12-150001020710dxpe:ShareRepurchaseProgramDecember2022Member2022-12-152022-12-150001020710us-gaap:CommonStockMember2024-04-012024-06-300001020710us-gaap:CommonStockMember2023-04-012023-06-300001020710us-gaap:CommonStockMember2024-01-012024-06-300001020710us-gaap:CommonStockMember2023-01-012023-06-30
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
| | | | | | | |
| ☒ | | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934. For the quarterly period ended June 30, 2024 |
OR
| | | | | | | |
| ☐ | | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934. For the transition period from __________ to __________ |
Commission file number 0-21513
DXP Enterprises, Inc.
(Exact name of registrant as specified in its charter)
| | | | | | | | |
Texas | | 76-0509661 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification Number) |
| | |
5301 Hollister, Houston, Texas 77040
| | | | | | | | | | | | | | |
(Address of principal executive offices, including zip code) |
(713) 996-4700
| | |
(Registrant's telephone number, including area code) |
Securities registered pursuant to Section 12(b) of the Exchange Act:
| | | | | | | | | | | | | | |
Title of Each Class | | Trading Symbol | | Name of Exchange on which Registered |
Common Stock par value $0.01 | | DXPE | | NASDAQ Global Select Market |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of "large accelerated filer," "accelerated filer," "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☒ Non-accelerated filer ☐ Smaller reporting company ☐
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Number of shares of registrant's Common Stock, par value $0.01 per share outstanding as of August 3, 2024: 15,788,714.
DXP ENTERPRISES, INC. AND SUBSIDIARIES
TABLE OF CONTENTS
PART I: FINANCIAL INFORMATION
ITEM 1: FINANCIAL STATEMENTS
DXP ENTERPRISES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME
(in thousands, except per share amounts) (unaudited)
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2024 | | 2023 | | 2024 | | 2023 |
| | | | | | | |
Sales | $ | 445,556 | | | $ | 428,040 | | | $ | 858,191 | | | $ | 852,307 | |
Cost of sales | 307,763 | | | 296,188 | | | 596,516 | | | 595,414 | |
Gross profit | 137,793 | | | 131,852 | | | 261,675 | | | 256,893 | |
Selling, general and administrative expenses | 100,441 | | | 94,372 | | | 195,192 | | | 184,014 | |
Income from operations | 37,352 | | | 37,480 | | | 66,483 | | | 72,879 | |
Other income, net | (1,035) | | | (242) | | | (3,004) | | | (712) | |
Interest expense | 15,384 | | | 11,863 | | | 30,928 | | | 23,384 | |
Income before income taxes | 23,003 | | | 25,859 | | | 38,559 | | | 50,207 | |
Provision for income taxes | 6,310 | | | 6,805 | | | 10,534 | | | 13,573 | |
Net income | 16,693 | | | 19,054 | | | 28,025 | | | 36,634 | |
| | | | | | | |
| | | | | | | |
Preferred stock dividend | 22 | | | 22 | | | 45 | | | 45 | |
Net income attributable to common shareholders | $ | 16,671 | | | $ | 19,032 | | | $ | 27,980 | | | $ | 36,589 | |
| | | | | | | |
Net income | $ | 16,693 | | | $ | 19,054 | | | $ | 28,025 | | | $ | 36,634 | |
Foreign currency translation adjustments | 93 | | | 659 | | | (521) | | | 757 | |
Comprehensive income | $ | 16,786 | | | $ | 19,713 | | | $ | 27,504 | | | $ | 37,391 | |
| | | | | | | |
| | | | | | | |
Basic | $ | 1.05 | | | $ | 1.11 | | | $ | 1.75 | | | $ | 2.10 | |
Diluted | $ | 1.00 | | | $ | 1.06 | | | $ | 1.66 | | | $ | 2.01 | |
| | | | | | | |
Weighted average common shares outstanding: | | | | | | | |
Basic | 15,868 | | | 17,211 | | | 15,998 | | | 17,402 | |
Diluted | 16,708 | | | 18,051 | | | 16,838 | | | 18,242 | |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
DXP ENTERPRISES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share amounts) (unaudited)
| | | | | | | | | | | |
| |
| June 30, 2024 | | December 31, 2023 |
ASSETS | | | |
Current assets: | | | |
Cash | $ | 49,936 | | | $ | 173,120 | |
Restricted cash | 90 | | | 91 | |
Accounts receivable, net of allowance of $5,511 and $5,584, respectively | 326,583 | | | 311,171 | |
Inventories | 107,483 | | | 103,805 | |
Costs and estimated profits in excess of billings | 36,741 | | | 42,323 | |
Prepaid expenses and other current assets | 23,262 | | | 18,044 | |
| | | |
Total current assets | 544,095 | | | 648,554 | |
Property and equipment, net | 68,407 | | | 61,618 | |
Goodwill | 426,821 | | | 343,991 | |
Other intangible assets, net | 85,895 | | | 63,895 | |
Operating lease right of use assets, net | 50,520 | | | 48,729 | |
Other long-term assets | 13,408 | | | 10,649 | |
Total assets | $ | 1,189,146 | | | $ | 1,177,436 | |
| | | |
LIABILITIES AND EQUITY | | | |
Current liabilities: | | | |
Current maturities of debt | $ | 5,500 | | | $ | 5,500 | |
Trade accounts payable | 101,185 | | | 96,469 | |
Accrued wages and benefits | 32,987 | | | 36,238 | |
Customer advances | 13,286 | | | 12,160 | |
Billings in excess of costs and estimated profits | 12,080 | | | 9,506 | |
| | | |
Short-term operating lease liabilities | 15,218 | | | 15,438 | |
Other current liabilities | 47,447 | | | 48,854 | |
Total current liabilities | 227,703 | | | 224,165 | |
| | | |
Long-term debt, net of unamortized debt issuance costs and discounts | 519,735 | | | 520,697 | |
Long-term operating lease liabilities | 36,617 | | | 34,336 | |
Other long-term liabilities | 20,410 | | | 17,359 | |
| | | |
Total long-term liabilities | 576,762 | | | 572,392 | |
Total liabilities | 804,465 | | | 796,557 | |
Commitments and Contingencies (Note 10) | | | |
Shareholders' equity: | | | |
Series A preferred stock, $1.00 par value; 1,000,000 shares authorized | 1 | | 1 |
Series B preferred stock, $1.00 par value; 1,000,000 shares authorized | 15 | | | 15 | |
Common stock, $0.01 par value, 100,000,000 shares authorized; 15,788,714 and 16,177,237 outstanding, respectively | 345 | | | 345 | |
Additional paid-in capital | 216,803 | | | 216,482 | |
Retained earnings | 347,251 | | | 319,271 | |
Accumulated other comprehensive loss | (31,761) | | | (31,240) | |
Treasury stock, at cost 4,607,773 and 4,141,989 shares, respectively | (147,973) | | | (123,995) | |
Total DXP Enterprises, Inc. equity | 384,681 | | | 380,879 | |
| | | |
| | | |
Total liabilities and equity | $ | 1,189,146 | | | $ | 1,177,436 | |
| | | |
| | | |
| | | |
| | | |
| | | |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
DXP ENTERPRISES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands) (unaudited)
| | | | | | | | | | | |
| Six Months Ended June 30, |
| 2024 | | 2023 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | |
Net income | 28,025 | | | 36,634 | |
Reconciliation of net income to net cash provided by operating activities: | | | |
Depreciation | 4,456 | | | 4,145 | |
Amortization of intangibles and fixed assets | 11,209 | | | 9,340 | |
| | | |
(Recovery of) provision for credit losses | (771) | | | 1,001 | |
Payment of contingent consideration liability in excess of acquisition-date fair value | (17) | | | (79) | |
Fair value adjustment on contingent consideration | (305) | | | 839 | |
Amortization of debt issuance costs | 1,788 | | | 1,409 | |
Restricted stock compensation expense | 2,076 | | | 1,347 | |
Deferred income taxes | (4,944) | | | (6,313) | |
Changes in operating assets and liabilities, net of effects of businesses acquired: | | | |
Accounts receivable, net | (3,085) | | | 3,815 | |
Costs and estimated profits in excess of billings | 5,561 | | | (23,151) | |
Accounts payable and accrued expenses | (3,018) | | | 1,721 | |
Prepaid expenses and other assets | 2,267 | | | 5,226 | |
Inventories | 2,548 | | | (3,179) | |
Billings in excess of costs and estimated profits | 2,591 | | | (5,095) | |
Other long-term liabilities | (6,657) | | | (3,643) | |
Net cash provided by operating activities | $ | 41,724 | | | $ | 24,017 | |
| | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | |
Purchase of property and equipment | (11,719) | | | (5,617) | |
| | | |
Acquisition of businesses, net of cash acquired | (119,017) | | | (8,488) | |
Net cash used in investing activities | $ | (130,736) | | | $ | (14,105) | |
| | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | |
Borrowings on asset-backed credit facility | — | | | 7,870 | |
Repayments on asset-backed credit facility | — | | | (7,870) | |
Repayments under term loan facility | (2,750) | | | (2,184) | |
| | | |
Payment for acquisition contingent consideration liability | (4,483) | | | (3,921) | |
Preferred stock dividends paid | (45) | | | (45) | |
Shares repurchased held in treasury | (23,978) | | | (33,583) | |
Payment for employee taxes withheld from stock awards | (1,755) | | | (432) | |
Principal payments on finance leases | (1,992) | | | — | |
Net cash used in financing activities | $ | (35,003) | | | $ | (40,165) | |
Effect of foreign currency on cash | 830 | | | (240) | |
Net change in cash and restricted cash | (123,185) | | | (30,493) | |
Cash and restricted cash at beginning of period | 173,211 | | | 46,117 | |
Cash and restricted cash at end of period | $ | 50,026 | | | $ | 15,624 | |
| | | |
Supplemental cash flow information (Note 14) | | | |
| | | |
| | | |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
DXP ENTERPRISES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY
(in thousands) (unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Series A preferred stock | | Series B preferred stock | | Common stock | | Paid-in capital | | Retained earnings | | Treasury stock | | | | Accum other comp loss | | Total equity |
Balance at December 31, 2023 | $ | 1 | | | $ | 15 | | | $ | 345 | | | $ | 216,482 | | | $ | 319,271 | | | $ | (123,995) | | | | | $ | (31,240) | | | $ | 380,879 | |
Preferred dividends paid | — | | | — | | | — | | | — | | | (23) | | | — | | | | | — | | | (23) | |
Compensation expense for restricted stock | — | | | — | | | — | | | 864 | | | — | | | — | | | | | — | | | 864 | |
| | | | | | | | | | | | | | | | | |
Tax related items for share based awards | — | | | — | | | — | | | (54) | | | — | | | — | | | | | — | | | (54) | |
| | | | | | | | | | | | | | | | | |
Currency translation adjustment | — | | | — | | | — | | | — | | | — | | | — | | | | | (614) | | | (614) | |
Repurchases of shares | — | | | — | | | — | | | — | | | — | | | (16,920) | | | | | — | | | (16,920) | |
Net income | — | | | — | | | — | | | — | | | 11,332 | | | — | | | | | — | | | 11,332 | |
Balance at March 31, 2024 | $ | 1 | | | $ | 15 | | | $ | 345 | | | $ | 217,292 | | | $ | 330,580 | | | $ | (140,915) | | | | | $ | (31,854) | | | $ | 375,464 | |
Preferred dividends paid | — | | | — | | | — | | | — | | | (22) | | | — | | | | | — | | | (22) | |
Compensation expense for restricted stock | — | | | — | | | — | | | 1,212 | | | — | | | — | | | | | — | | | 1,212 | |
| | | | | | | | | | | | | | | | | |
Tax related items for share based awards | — | | | — | | | — | | | (1,701) | | | — | | | — | | | | | — | | | (1,701) | |
| | | | | | | | | | | | | | | | | |
Currency translation adjustment | — | | | — | | | — | | | — | | | — | | | — | | | | | 93 | | | 93 | |
Repurchases of shares | — | | | — | | | — | | | — | | | — | | | (7,058) | | | | | — | | | (7,058) | |
Net income | — | | | — | | | — | | | — | | | 16,693 | | | — | | | | | — | | | 16,693 | |
Balance at June 30, 2024 | $ | 1 | | | $ | 15 | | | $ | 345 | | | $ | 216,803 | | | $ | 347,251 | | | $ | (147,973) | | | | | $ | (31,761) | | | $ | 384,681 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Series A preferred stock | | Series B preferred stock | | Common stock | | Paid-in capital | | Retained earnings | | Treasury stock | | | | Accum other comp loss | | Total equity |
Balance at December 31, 2022 | $ | 1 | | | $ | 15 | | | $ | 345 | | | $ | 213,937 | | | $ | 250,549 | | | $ | (67,780) | | | | | $ | (31,675) | | | $ | 365,392 | |
Preferred dividends paid | — | | | — | | | — | | | — | | | (23) | | | — | | | | | — | | | (23) | |
Compensation expense for restricted stock | — | | | — | | | — | | | 476 | | | — | | | — | | | | | — | | | 476 | |
| | | | | | | | | | | | | | | | | |
Tax related items for share based awards | — | | | — | | | — | | | (104) | | | — | | | — | | | | | — | | | (104) | |
| | | | | | | | | | | | | | | | | |
Currency translation adjustment | — | | | — | | | — | | | — | | | — | | | — | | | | | 98 | | | 98 | |
Repurchases of shares | — | | | — | | | — | | | — | | | — | | | (9,135) | | | | | — | | | (9,135) | |
Net income | — | | | — | | | — | | | — | | | 17,580 | | | — | | | | | — | | | 17,580 | |
Balance at March 31, 2023 | $ | 1 | | | $ | 15 | | | $ | 345 | | | $ | 214,309 | | | $ | 268,106 | | | $ | (76,915) | | | | | $ | (31,577) | | | $ | 374,284 | |
Preferred dividends paid | — | | | — | | | — | | | — | | | (22) | | | — | | | | | — | | | (22) | |
Restricted stock compensation expense | — | | | — | | | — | | | 871 | | | — | | | — | | | | | — | | | 871 | |
| | | | | | | | | | | | | | | | | |
Tax related items for share based awards | — | | | — | | | — | | | (328) | | | — | | | — | | | | | — | | | (328) | |
| | | | | | | | | | | | | | | | | |
Currency translation adjustment | — | | | — | | | — | | | — | | | — | | | — | | | | | 659 | | | 659 | |
Repurchases of shares | — | | | — | | | — | | | — | | | — | | | (25,053) | | | | | — | | | (25,053) | |
Net income | — | | | — | | | — | | | — | | | 19,054 | | | — | | | | | — | | | 19,054 | |
Balance at June 30, 2023 | $ | 1 | | | $ | 15 | | | $ | 345 | | | $ | 214,852 | | | $ | 287,138 | | | $ | (101,968) | | | | | $ | (30,918) | | | $ | 369,465 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements
DXP ENTERPRISES, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - THE COMPANY
DXP Enterprises, Inc. together with its subsidiaries (collectively "DXP," the "Company," "us," "we," or "our") was incorporated in Texas on July 26, 1996. DXP Enterprises, Inc. and its subsidiaries are engaged in the business of distributing maintenance, repair and operating ("MRO") products and services to a variety of end markets and business-to-business customers. Additionally, DXP provides integrated, custom pump skid packages, pump remanufacturing and manufactures branded private label pumps to energy and broad industrial customers. The Company is currently organized into three business segments: Service Centers ("SC"), Innovative Pumping Solutions ("IPS"), and Supply Chain Services ("SCS"). See Note 11 - Segment Reporting for discussion of the business segments.
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING AND BUSINESS POLICIES
Basis of Presentation
The Company's financial statements are prepared in accordance with generally accepted accounting principles in the United States of America ("U.S. GAAP"). For interim financial reporting not all disclosures normally required in annual consolidated financial statements prepared in accordance with U.S. GAAP are required. The unaudited condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements for the year ended December 31, 2023 that are included in our annual report on Form 10-K filed with the SEC on March 11, 2024 (“Annual Report”).
The results of operations for the six months ended June 30, 2024 are not necessarily indicative of results expected for the full fiscal year. In the opinion of management, the accompanying unaudited condensed consolidated financial statements reflect all normal recurring adjustments necessary for the fair statement of the Company's financial position, results of operations and cash flows for the interim periods presented.
All intercompany accounts and transactions have been eliminated in consolidation.
NOTE 3 - RECENT ACCOUNTING PRONOUNCEMENTS
The Company considers the applicability and impact of all Accounting Standard Updates (“ASUs”) issued by the Financial Accounting Standards Board (“FASB”). ASUs not listed within this Quarterly Report on Form 10-Q were assessed and determined as either not applicable or not material to the Company’s consolidated financial position or result of operations.
Recent Accounting Standards or Updates Not Yet Effective
Segment Reporting In November 2023, the FASB issued an accounting standard update that expands the disclosure requirements for reportable segments, primarily through enhanced disclosures around significant segment expenses. The accounting standard update will be effective for our fiscal 2024 Form 10-K on a retrospective basis, and early adoption is permitted. We are currently evaluating the impact of this accounting standard update on our segment disclosures.
Improvements on Income Tax Disclosures In December 2023, the FASB issued an accounting standard update expanding the requirements for disclosure of disaggregated information about the effective tax rate reconciliation and income taxes paid. The accounting standard update will be effective for our fiscal 2025 Form 10-K. We are currently evaluating the impact of this accounting standard update on our income tax disclosures.
NOTE 4 - FAIR VALUE OF FINANCIAL ASSETS AND LIABILITIES
Our acquisitions may include contingent consideration as part of the purchase price. The fair value of the contingent consideration is estimated as of the acquisition date based on the present value of the contingent payments to be made using a weighted probability of possible payments. The unobservable inputs used in the determination of the fair value of the contingent consideration include management's assumptions about the likelihood of payment based on the established benchmarks, discount rates, and an internal rate of return analysis. The fair value measurement includes inputs that are Level 3 inputs as they are not observable in the market. Should actual results increase or decrease as compared to the assumptions used in our analysis, the fair value of the contingent consideration obligations will increase or decrease, up to the contracted limit, as applicable. Changes in the fair value of the contingent consideration are measured each reporting period and reflected in our results of operations.
As of June 30, 2024, we recorded $6.1 million in other current and other long-term liabilities for contingent consideration associated with the recent acquisitions.
The following table provides a reconciliation of the beginning and ending balances and gains or losses recognized during the six months ended June 30, 2024 (in thousands):
| | | | | |
|
| Contingent Consideration |
| |
*Beginning balance at December 31, 2023 | $ | 8,753 | |
| |
| 6,108 | |
Settlements | (4,500) | |
Total remeasurement adjustments: | |
Changes in fair value recorded in other income, net | (305) | |
*Ending Balance at June 30, 2024 | $ | 10,056 | |
| |
| |
| |
*Amounts included in other current liabilities were $5.6 million and $5.4 million for the periods ending June 30, 2024 and December 31, 2023, respectively. Amounts included in other long-term liabilities were $4.5 million and $3.4 million for the periods ending June 30, 2024 and December 31, 2023, respectively. |
Sensitivity to Changes in Significant Unobservable Inputs
The significant Level 3 unobservable inputs used in the fair value measurement of contingent consideration related to the acquisitions are annualized EBITDA forecasts developed by the Company's management and the probability of achievement of those EBITDA results. The discount rate used in the calculations was 10.1 percent. Changes in our unobservable inputs in isolation would result in a change to our fair value measurement. As of June 30, 2024, the maximum amount of contingent consideration payable under these arrangements is $12.7 million.
Other financial instruments not measured at fair value on the Company's unaudited condensed consolidated balance sheets at June 30, 2024 and December 31, 2023, but which require disclosure of their fair values include: cash, restricted cash, accounts receivable, trade accounts payable and accrued expenses. The Company believes that the estimated fair value of such instruments at June 30, 2024 and December 31, 2023 approximates their carrying value as reported on the unaudited condensed consolidated balance sheets due to the relative short maturity of these instruments. See Note 8 - Long-term Debt for fair value disclosures on our asset-backed line of credit and term loan debt under our syndicated credit agreement facilities.
NOTE 5 – INVENTORIES
Inventories are made up of equipment purchased for resale, and materials utilized in the fabrication of industrial and wastewater equipment stated at lower of cost and net realizable value, primarily determined using the weighted average cost method. The Company reviews inventory and records provisions for the difference between cost and net realizable value arising from excess and obsolete items on hand based upon the aging of the inventories, market trends, and continued demand.
The carrying values of inventories are as follows (in thousands):
| | | | | | | | | | | |
| June 30, 2024 | | December 31, 2023 |
Finished goods | $ | 94,104 | | | $ | 94,031 | |
Work in process | 13,379 | | | 9,774 | |
Inventories | $ | 107,483 | | | $ | 103,805 | |
NOTE 6 – CONTRACT ASSETS AND LIABILITIES
Under our customized pump production and water and wastewater project contracts, amounts are billed as work progresses in accordance with agreed-upon contractual terms, upon various measures of performance, including achievement of certain milestones, completion of specified units, or completion of a contract. Generally, billing occurs subsequent to revenue recognition, resulting in contract assets presented as "Costs and estimated profits in excess of billings". However, we sometimes receive advances or deposits from our customers before revenue is recognized, resulting in contract liabilities that are presented as “Billings in excess of costs and estimated profits” on our unaudited condensed consolidated balance sheets.
Costs and estimated profits on uncompleted contracts and related amounts billed were as follows (in thousands):
| | | | | | | | | | | |
| June 30, 2024 | | December 31, 2023 |
Costs incurred on uncompleted contracts | $ | 95,844 | | | $ | 92,363 | |
Estimated profits, thereon | 47,723 | | | 37,379 | |
Total costs and estimated profits on uncompleted contracts | 143,567 | | | 129,742 | |
Less: billings to date | 119,118 | | | 96,928 | |
Net | $ | 24,449 | | | $ | 32,814 | |
Such amounts were included in the accompanying unaudited condensed consolidated balance sheets for June 30, 2024 and December 31, 2023 under the following captions (in thousands):
| | | | | | | | | | | |
| June 30, 2024 | | December 31, 2023 |
Costs and estimated profits in excess of billings | $ | 36,741 | | | $ | 42,323 | |
Billings in excess of costs and estimated profits | (12,080) | | | (9,506) | |
Translation adjustment | (212) | | | (3) | |
Net | $ | 24,449 | | | $ | 32,814 | |
During the six months ended June 30, 2024 and 2023, $2.9 million and $10.0 million of the balances that were previously classified as contract liabilities at the beginning of the period were recognized in revenues, respectively. Contract asset and liability changes were primarily due to normal activity and timing differences between our performance and customer payments.
NOTE 7 – INCOME TAXES
Income tax expense during interim periods is based on our estimated annual effective income tax rate plus any discrete items, which are recorded in the period in which they occur.
Our effective tax rate from continuing operations was a tax expense of 27.4 percent for the three months ended June 30, 2024 compared to a tax expense of 26.3 percent for the three months ended June 30, 2023. Compared to the U.S. statutory rate for the three months ended June 30, 2024, the effective tax rate was increased by state taxes, foreign taxes, nondeductible expenses, contingent consideration payments, and uncertain tax positions recorded for research and development tax credits and was partially offset by research and development tax credits and other tax credits.
Our effective tax rate from continuing operations was a tax expense of 27.3 percent for the six months ended June 30, 2024, compared to a tax expense of 27.0 percent for the six months ended June 30, 2023. Compared to the U.S. statutory rate for the six months ended June 30, 2024, the effective tax rate was increased by state taxes, foreign taxes, nondeductible expenses, contingent consideration payments, and uncertain tax positions recorded for research and development tax credits and was partially offset by research and development tax credits and other tax credits.
To the extent penalties and interest would be assessed on any underpayment of income tax, such accrued amounts would be classified as a component of income tax provision (benefit) in the financial statements consistent with the Company’s policy.
The Organization of Economic Cooperation and Development (OECD) continues to release additional guidance, including administrative guidance on how Pillar Two rules should be interpreted and applied by jurisdictions as they adopt Pillar Two. A number of countries have utilized the administrative guidance as a starting point for legislation that went into effect January 1, 2024. As of June 30, 2024, DXP anticipates the impact of Pillar Two to be immaterial to the Company based on current legislation that has been enacted to date.
NOTE 8 – LONG-TERM DEBT
The components of the Company's long-term debt consisted of the following (in thousands):
| | | | | | | | | | | | | | | |
| June 30, 2024 | | December 31, 2023 |
| | | | | | | |
ABL Revolver | $ | — | | | | | $ | — | | | |
Senior Secured Term Loan B due October 13, 2030(1) | 545,875 | | | | | 548,625 | | | |
Total debt | 545,875 | | | | | 548,625 | | | |
Less: current maturities | (5,500) | | | | | (5,500) | | | |
Total long-term debt | $ | 540,375 | | | | | $ | 543,125 | | | |
Unamortized discount and debt issuance costs | 20,640 | | | | | 22,428 | | | |
Long-term debt, net of unamortized discount and debt issuance costs | $ | 519,735 | | | | | $ | 520,697 | | | |
(1) The fair value of the Term Loan B due October 13, 2030 was $550.7 million and $554.1 million as of June 30, 2024 and December 31, 2023, respectively.
Senior Secured Term Loan B:
On October 13, 2023, the Company entered into an amendment on its existing Senior Secured Term Loan B (the "Term Loan Amendment"), which provides for, among other things, an additional $125 million in new incremental commitments. The Term Loan Amendment refinanced the existing Senior Term Loan B and replaced it with a new Senior Secured Term Loan B with total borrowings of $550.0 million. The new Senior Secured Term Loan B amortizes in equal quarterly installments of 0.25%, with the remaining balance being payable on October 13, 2030, when the facility matures.
Deferred financing costs associated with the Term Loan Amendment were $11.7 million, which is being amortized to interest expense using the interest method over the remaining maturity of the Senior Secured Term Loan B. The interest rate for the Senior Secured Term Loan B was 10.16% and 10.44% as of June 30, 2024 and December 31, 2023, respectively.
In connection with the Term Loan Amendment the Company expensed third-party fees of $0.8 million and recognized a $1.2 million loss on debt extinguishment, which were included in interest expense during 2023. Quarterly interest payments accrue on outstanding borrowings under the new Senior Secured Term Loan B at a rate equal to Term SOFR (with a floor of 1.00%) plus 4.75%, or base rate plus 3.75%. The new Senior Secured Term Loan B is guaranteed by each of the Company’s direct and indirect material wholly owned subsidiaries, other than any of the Company’s Canadian subsidiaries and certain other excluded subsidiaries.
As of June 30, 2024 there was $545.9 million outstanding under the Senior Secured Term Loan B.
ABL Revolver:
On July 19, 2022, the Company entered into an Amended and Restated Loan and Security Agreement (the “ABL Credit Agreement”) that provided for a $135.0 million asset-backed revolving line of credit (the "ABL Revolver"). Subject to the conditions set forth in the ABL Credit Agreement, the ABL Revolver may be increased in increments of $10.0 million up to an aggregate of $50.0 million. The ABL Revolver matures on July 19, 2027. Interest accrues on outstanding borrowings at a rate equal to SOFR plus a margin ranging from 1.25% to 1.75% per annum, or at an alternate base rate, Canadian prime rate or Canadian base rate plus a margin ranging from 0.25% to 0.75% per annum, in each case, based upon the average daily excess availability under the ABL Revolver for the most recently completed calendar quarter. Fees payable on the unused portion of the facility range from 0.25% to 0.375% per annum. At June 30, 2024 the unused line fee was 0.375% and there were no amounts outstanding under the ABL Revolver.
As of June 30, 2024, the borrowing availability under our credit facility was $131.4 million compared to $132.1 million at December 31, 2023, primarily as a result of outstanding letters of credit.
The interest rate for the ABL Revolver was 8.75% as of June 30, 2024 and December 31, 2023, respectively.
As of June 30, 2024, the maturities of long-term debt for the next five years and thereafter were as follows (in thousands):
| | | | | | | | |
| | Amount |
2024 | | $ | 2,750 | |
2025 | | 5,500 | |
2026 | | 5,500 | |
2027 | | 5,500 | |
2028 | | 5,500 | |
Thereafter | | 521,125 | |
Total | | $ | 545,875 | |
NOTE 9 - EARNINGS PER SHARE
Basic earnings per share is computed based on weighted average shares outstanding and excludes dilutive securities. Diluted earnings per share is computed including the impacts of all potentially dilutive securities.
The following table sets forth the computation of basic and diluted earnings per share for the periods indicated (in thousands, except per share data):
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2024 | | 2023 | | 2024 | | 2023 |
Basic earnings per share: | | | | | | | |
Weighted average shares outstanding | 15,868 | | | 17,211 | | | 15,998 | | | 17,402 | |
Net income attributable to DXP Enterprises, Inc. | $ | 16,693 | | | $ | 19,054 | | | $ | 28,025 | | | $ | 36,634 | |
Convertible preferred stock dividend | 22 | | | 22 | | | 45 | | | 45 | |
Net income attributable to common shareholders | $ | 16,671 | | | $ | 19,032 | | | $ | 27,980 | | | $ | 36,589 | |
Per share amount | $ | 1.05 | | | $ | 1.11 | | | $ | 1.75 | | | $ | 2.10 | |
| | | | | | | |
Diluted earnings per share: | | | | | | | |
Weighted average shares outstanding | 15,868 | | | 17,211 | | | 15,998 | | | 17,402 | |
Assumed conversion of convertible preferred stock | 840 | | | 840 | | | 840 | | | 840 | |
Total dilutive shares | 16,708 | | | 18,051 | | | 16,838 | | | 18,242 | |
Net income attributable to common shareholders | $ | 16,671 | | | $ | 19,032 | | | $ | 27,980 | | | $ | 36,589 | |
Convertible preferred stock dividend | 22 | | | 22 | | | 45 | | | 45 | |
Net income attributable to DXP Enterprises, Inc. | $ | 16,693 | | | $ | 19,054 | | | $ | 28,025 | | | $ | 36,634 | |
Per share amount | $ | 1.00 | | | $ | 1.06 | | | $ | 1.66 | | | $ | 2.01 | |
NOTE 10 - COMMITMENTS AND CONTINGENCIES
From time to time, the Company is a party to various legal proceedings arising in the ordinary course of business. While DXP is unable to predict the outcome or estimate the financial impact of these disputes, it believes that the ultimate resolution will not have, either individually or in the aggregate, a material adverse effect on DXP's consolidated financial position, cash flows, or results of operations.
NOTE 11 - SEGMENT REPORTING
The Company's reportable business segments are: Service Centers ("SC"), Innovative Pumping Solutions ("IPS"), and Supply Chain Services ("SCS").
The Service Centers segment is engaged in providing MRO products, equipment and integrated services, including logistics capabilities, to business-to-business customers. The Service Centers segment provides a wide range of MRO products in the rotating equipment, bearing, power transmission, hose, fluid power, metal working, industrial supply, safety products and safety services categories.
The Innovative Pumping Solutions segment fabricates and assembles custom-made pump packages, re-manufactures pumps, manufactures branded private label pumps and provides products and process lines for the water and wastewater treatment industries.
The Supply Chain Services segment provides a wide range of MRO products and manages all or part of a customer's supply chain, including warehouse and inventory management.
Sales are shown net of inter-segment eliminations.
Our chief operating decision maker ("CODM") is the Chief Executive Officer. The Company's CODM directs the allocation of resources to operating or business segments based on revenue and operating income of each respective segment.
As a part of the Company's annual business planning, the CODM reviews our reportable segment composition and financial performance. As a result of this review, on January 1st, 2024, we moved certain branch locations previously reported under our IPS segment to our SC segment. Prior period segment disclosures have been recast.
The following table sets out financial information related to the Company's segments excluding amortization (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2024 | | 2023 | | | | 2024 | | 2023 |
Sales | | | | | | | | | |
Service Centers | $ | 306,516 | | | $ | 313,806 | | | | | $ | 594,952 | | | $ | 619,619 | |
Innovative Pumping Solutions | 73,377 | | | 48,067 | | | | | 135,592 | | | 99,478 | |
Supply Chain Services | 65,663 | | | 66,167 | | | | | 127,647 | | | 133,210 | |
Total Sales | $ | 445,556 | | | $ | 428,040 | | | | | $ | 858,191 | | | $ | 852,307 | |
| | | | | | | | | |
Operating Income | | | | | | | | | |
Service Centers | $ | 43,855 | | | $ | 46,823 | | | | | $ | 84,175 | | | $ | 92,637 | |
Innovative Pumping Solutions | 13,366 | | | 6,760 | | | | | 20,336 | | | 15,956 | |
Supply Chain Services | 5,823 | | | 5,416 | | | | | 11,085 | | | 10,930 | |
Total Segments Operating Income | $ | 63,044 | | | $ | 58,999 | | | | | $ | 115,596 | | | $ | 119,523 | |
| | | | | | |
The following table presents reconciliations of income from operations for reportable segments to the consolidated income before taxes (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2024 | | 2023 | | 2024 | | 2023 |
| | | | | | | |
Income from operations for reportable segments | $ | 63,044 | | | $ | 58,999 | | | $ | 115,596 | | | $ | 119,523 | |
Adjustment for: | | | | | | | |
Amortization of intangible assets | 4,719 | | | 4,582 | | | 9,088 | | | 9,340 | |
Corporate expenses | 20,973 | | | 16,937 | | | 40,025 | | | 37,304 | |
Income from operations | $ | 37,352 | | | $ | 37,480 | | | 66,483 | | | 72,879 | |
Interest expense | 15,384 | | | 11,863 | | | 30,928 | | | 23,384 | |
Other income, net | (1,035) | | | (242) | | | (3,004) | | | (712) | |
Income before income taxes | $ | 23,003 | | | $ | 25,859 | | | $ | 38,559 | | | $ | 50,207 | |
NOTE 12 - BUSINESS ACQUISITIONS
The Company enters into strategic acquisitions in an effort to better service existing customers and to attract new customers.
The Company makes an initial allocation of the purchase price at the date of acquisition based upon its estimate of the fair value of the acquired assets and assumed liabilities. Subsequent to the acquisition, and not later than one year from the acquisition date, we will record any material adjustments to the initial estimate in the reporting period in which the adjustment amounts are determined based on facts and circumstances that existed as of the acquisition date, as applicable.
A summary of the allocation of the total purchase consideration of our four business acquisitions during the six months ended June 30, 2024 is presented as follows (in thousands):
| | | | | | | | |
| | Purchase Price Consideration |
| | |
Cash payments | | $ | 121,377 | |
| | |
Future consideration | | 6,108 | |
Total purchase price consideration | | 127,485 | |
Net Tangible Assets Acquired | | 13,091 | |
Purchased Intangible Assets | | 31,095 | |
Goodwill | | $ | 83,299 | |
The total purchase consideration related to our acquisitions during the period consisted primarily of cash consideration. The total cash and cash equivalents acquired for these acquisitions was $2.5 million. Transaction-related costs included within selling, general, and administrative expenses in the consolidated statements of operations were not material for the three months ended June 30, 2024.
The goodwill total of approximately $83.3 million is attributable primarily to expected synergies and the assembled workforce of each entity and is generally not deductible for tax purposes. Goodwill assigned to our SC and IPS segments was $63.0 million and $20.3 million, respectively.
The operating results of these acquisitions are included within the Company's consolidated statements of operations from the date of acquisition, which were not material for the three and six months ended June 30, 2024. Pro forma results of operations information have not been presented, as the effects of the acquisitions were not material to our financial results.
Of the $31.1 million of acquired intangible assets, $1.9 million was provisionally assigned to non-compete agreements that are subject to amortization over 5 years and $3.6 million was assigned to trade name and will be amortized over a period of 10 years. In addition, $25.6 million was assigned to customer relationships and will be amortized over a period of 8 years.
NOTE 13 - COMMON STOCK AND SHARE REPURCHASES
The following is a summary of changes in outstanding common stock for the period indicated (in thousands):
| | | | | |
| Common stock |
Common stock outstanding at December 31, 2023 | 16,177.2 | |
Common stock issued related to stock compensation expense(1) | 77.3 | |
Total number of shares purchased | (465.8) | |
Common stock outstanding at June 30, 2024 | 15,788.7 | |
(1) The number of common stock issued represents issuance net of tax withholding. |
On December 15, 2022, the Company announced a new Share Repurchase Program pursuant to which it may repurchase up to $85.0 million worth, or 2.8 million shares, of the Company's outstanding common stock over the next 24 months from the date of the announcement.
Total consideration paid to repurchase the shares was recorded in shareholders’ equity as treasury stock.
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
(in thousands, except per share data) | 2024 | | 2023 | | 2024 | | 2023 |
| | | | | | | |
Total number of shares purchased | 139.4 | | | 748.8 | | | 465.8 | | | 1,088.4 | |
Amount paid | $ | 6,992 | | | $ | 23,935 | | | $ | 23,798 | | | $ | 33,182 | |
Average price paid per share | $ | 50.15 | | | $ | 31.96 | | | $ | 51.09 | | | $ | 30.49 | |
NOTE 14 - SUPPLEMENTAL CASH FLOW INFORMATION
| | | | | | | | | | | |
| |
| Six Months Ended June 30, |
(in thousands) | 2024 | | 2023 |
Supplemental disclosures of cash flow information: | | | |
Cash paid for interest | $ | 29,140 | | | $ | 21,975 | |
Cash paid for income taxes | 15,456 | | | 16,307 | |
| | | |
| | | |
| | | |
Non-cash investing and financing activities: | | | |
| | | |
| | | |
| | | |
Treasury shares repurchase accruals | $ | — | | | $ | (605) | |
ITEM 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following management discussion and analysis ("MD&A") of the financial condition and results of operations of DXP Enterprises, Inc. together with its subsidiaries (collectively "DXP," "Company," "us," "we," or "our") for the three and six months ended June 30, 2024 should be read in conjunction with our previous Annual Report on Form 10-K and our Quarterly Reports on Form 10-Q, and the consolidated financial statements and notes thereto included in such reports. The Company's consolidated financial statements are prepared in accordance with U.S. GAAP.
DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q (this "Report") contains statements that constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. These forward-looking statements include without limitation those about the Company’s expectations regarding the Company’s business, the Company’s future profitability, cash flow, liquidity, and growth. Such forward-looking statements can be identified by the use of forward-looking terminology such as "believes", "expects", "may", "might", "estimates", "will", "should", "could", "would", "suspect", "potential", "current", "achieve", "plans" or "anticipates" or the negative thereof or other variations thereon or comparable terminology, or by discussions of strategy. Any such forward-looking statements are not guarantees of future performance and may involve significant risks and uncertainties, and actual results may vary materially from those discussed in the forward-looking statements or historical performance as a result of various factors. These factors include, but are not limited to, the effectiveness of management's strategies and decisions; our ability to implement our internal growth and acquisition growth strategies; general economic and business conditions specific to our primary customers; changes in government regulations; our ability to effectively integrate businesses we may acquire; new or modified statutory or regulatory requirements; availability of materials and labor; inability to obtain or delay in obtaining government or third-party approvals and permits; non-performance by third parties of their contractual obligations; unforeseen hazards such as weather conditions, acts of war or terrorist acts and the governmental or military response thereto; cyber-attacks adversely affecting our operations; other geological, operating and economic considerations and declining prices and market conditions, including reduced oil and gas prices and supply or demand for maintenance, repair and operating products, equipment and service; decreases in oil and natural gas industry capital expenditure levels, which may result from decreased oil and natural gas prices or other factors; our ability to manage changes and the continued health or availability of management personnel; and our ability to obtain financing on favorable terms or amend our credit facilities, as needed. This Report identifies other factors that could cause such differences. We cannot assure that these are all of the factors that could cause actual results to vary materially from the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed in "Risk Factors", in our Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 11, 2024. We assume no obligation and do not intend to update these forward-looking statements. Unless the context otherwise requires, references in this Report to the "Company", "DXP", "we" or "our" shall mean DXP Enterprises, Inc., a Texas corporation, together with its subsidiaries.
NON-GAAP FINANCIAL MEASURES
In an effort to provide investors with additional information regarding our results of operations as determined by accounting principles generally accepted in the United States of America ("U.S. GAAP"), we disclose non-GAAP financial measures. The non-GAAP financial measures we provide in this report should be viewed in addition to, and not as an alternative for, results prepared in accordance with U.S. GAAP.
Our primary non-GAAP financial measures are organic sales ("Organic Sales"), sales per business day ("Sales per Business Day"), organic sales per business day ("Organic Sales per Business Day"), free cash flow ("Free Cash Flow"), earnings before interest, taxes, depreciation and amortization ("EBITDA") adjusted EBITDA ("Adjusted EBITDA"), EBITDA Margin, and Adjusted EBITDA Margin. The non-GAAP financial measures presented may differ from similarly titled non-GAAP financial measures presented by other companies, and other companies may not define these non-GAAP financial measures in the same way. These measures are not substitutes for their comparable U.S. GAAP financial measures.
Management uses these non-GAAP financial measures to assist in comparing our performance on a consistent basis for purposes of business decision making by removing the impact of certain items that management believes do not directly reflect our underlying operations. Management believes that presenting our non-GAAP financial measures are useful to investors because it (i) provides investors with meaningful supplemental information regarding financial performance by excluding certain items, (ii) permits investors to view performance using the same tools that management uses to budget, make operating and strategic decisions, and evaluate historical performance, and (iii) otherwise provides supplemental information that may be useful to investors in evaluating our results. We believe that the presentation of these non-GAAP financial measures, when considered together with the corresponding U.S. GAAP financial measures and the reconciliations to those measures, provides investors with additional understanding of the factors and trends affecting our business than could be obtained absent these disclosures.
Refer to the Non-GAAP Financial Measures and Reconciliation section below for detailed reconciliations of our non-GAAP financial measures.
GENERAL BUSINESS OVERVIEW
General
DXP Enterprises, Inc. is a business-to-business distributor of MRO products and services to a variety of customers in different end markets across North America and Dubai. Additionally, we fabricate, remanufacture, and assemble custom pump packages along with manufacturing branded private label pumps.
Key Business Metrics
We regularly monitor several financial and operating metrics to evaluate our business, measure our performance, identify trends affecting our business, formulate financial projections and make strategic decisions. Our key non-GAAP business metrics may be calculated in a different manner than similarly titled metrics used by other companies. See “Non-GAAP Financial Measures and Reconciliations” for additional information on non-GAAP financial measures and a reconciliation to the most comparable GAAP measures.
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2024 | | 2023(1) | | 2024 | | 2023(1) |
Sales by Business Segment | | | | | | | |
Service Centers | $ | 306,516 | | | $ | 313,806 | | | $ | 594,952 | | | $ | 619,619 | |
Innovative Pumping Solutions | 73,377 | | | 48,067 | | | 135,592 | | | 99,478 | |
Supply Chain Services | 65,663 | | | 66,167 | | | 127,647 | | | 133,210 | |
Total DXP Sales | $ | 445,556 | | | $ | 428,040 | | | $ | 858,191 | | | $ | 852,307 | |
Acquisition Sales | 23,403 | | | 7,265 | | | 35,178 | | | 26,398 | |
Organic Sales | $ | 422,153 | | | $ | 420,775 | | | $ | 823,013 | | | $ | 825,909 | |
| | | | | | | |
Business Days | 64 | | 64 | | 127 | | 128 |
Sales per Business Day | $ | 6,962 | | | $ | 6,688 | | | $ | 6,757 | | | $ | 6,659 | |
Organic Sales per Business Day | $ | 6,596 | | | $ | 6,575 | | | $ | 6,480 | | | $ | 6,452 | |
| | | | | | | |
Gross Profit | $ | 137,793 | | | $ | 131,852 | | | $ | 261,675 | | | $ | 256,893 | |
Gross Profit Margin | 30.9 | % | | 30.8 | % | | 30.5 | % | | 30.1 | % |
EBITDA | $ | 46,514 | | | $ | 44,425 | | | $ | 85,152 | | | $ | 87,076 | |
EBITDA Margin | 10.4 | % | | 10.4 | % | | 9.9 | % | | 10.2 | % |
Adjusted EBITDA | $ | 48,226 | | | $ | 45,296 | | | $ | 88,570 | | | $ | 88,423 | |
Adjusted EBITDA Margin | 10.8 | % | | 10.6 | % | | 10.3 | % | | 10.4 | % |
Free Cash Flow | $ | 5,910 | | | $ | (4,243) | | | $ | 30,005 | | | $ | 18,400 | |
|
Organic Sales and Acquisition Sales
We define and calculate organic sales to include locations and acquisitions under our ownership for at least twelve months. "Acquisition Sales" are sales from acquisitions that have been under our ownership for less than twelve months and are excluded in our calculation of Organic Sales.
Business Days
"Business Days" are days of the week, excluding Saturdays, Sundays, and holidays, that our locations are open during the year. Depending on the location and the season, our branches may be open on Saturdays and Sundays; however, for consistency, those days have been excluded from the calculation of Business Days.
Sales per Business Day
We define and calculate Sales per Business Day as sales divided by the number of Business Days in the relevant reporting period.
Organic Sales per Business Days
We define and calculate Organic Sales per Business Day as Organic Sales divided by the number of Business Days in the relevant reporting period.
EBITDA and Adjusted EBITDA
We define and calculate EBITDA as Net income attributable to DXP Enterprises, Inc., plus interest, taxes, depreciation, amortization, and non-controlling interest. We define and calculate Adjusted EBITDA as Net income attributable to DXP Enterprises, Inc., plus interest, taxes, depreciation, amortization minus stock-based compensation expense, non-controlling interest before taxes and all other non-cash charges, adjustments, and non-recurring items. We identify the impact of all other non-cash charges, adjustments and non-recurring items because we believe these items do not directly reflect our underlying operations.
EBITDA Margin and Adjusted EBITDA Margin
We define and calculate EBITDA Margin as EBITDA divided by sales. We define and calculate Adjusted EBITDA Margin as Adjusted EBITDA divided by sales.
Free Cash Flow
We define and calculate free cash flow as net cash (used in) provided by operating activities less net purchases of property and equipment.
Matters Affecting Comparability
There were 127 business days during the six months ended June 30, 2024 and 128 business days during the six months ended June 30, 2023.
CURRENT MARKET CONDITIONS AND OUTLOOK
Service Centers and Innovative Pumping Solutions Segments
The replacement and mission-critical nature of our products and services within the Company's Service Centers and Innovative Pumping Solutions business segments and industrial and manufacturing environments and processes drives a demand and outlook that are correlated with global, national and regional industrial production, capacity utilization and long-term GDP growth. The Company's recent order activity improved as markets strengthened. For the six months ended June 30, 2024, we had approximately $730.5 million in sales in our Service Centers and Innovative Pumping Solutions segments, an increase of approximately 1.6% compared to the six months ended June 30, 2023. Our performance has been strengthened by price increases from our vendors and suppliers. During the six months ended June 30, 2024, $25.0 million was associated with recent acquisitions in the water and wastewater markets. We expect to continue to benefit from the increased oil and gas activity throughout the remainder of 2024. Additionally, we expect to benefit from the recent water and wastewater acquisitions as we continue to scale this platform both organically and by positioning DXP Water to bid on projects that historically may have not been available to the separate acquisitions on a standalone basis.
Supply Chain Services Segment
For the six months ended June 30, 2024, we had approximately $127.6 million in sales in our Supply Chain Services segment, a decrease of approximately 4.2 percent compared to the six months ended June 30, 2023 due to some facility closures with some of our customers as well as efficiencies we brought to our new diversified chemical customer that we added last year. As we move forward and given our increasing demand, we expect our performance to be driven by either the addition of new customers or an increase in spend by our existing customers.
RESULTS OF OPERATIONS
(in thousands, except percentages and per share data)
DXP is organized into three business segments: Service Centers, Innovative Pumping Solutions, and Supply Chain Services. The Service Centers are engaged in providing MRO products, equipment and integrated services, including technical expertise and logistics capabilities, to industrial customers with the ability to provide same day delivery. The Service Centers provide a wide range of MRO products and services in the rotating equipment, bearing, power transmission, hose, fluid power, metal working, industrial supply and safety product and service categories. The IPS segment provides products and services to the water and wastewater market and fabricates and assembles integrated pump system packages custom made to customer specifications, remanufactures pumps, and manufactures branded private label pumps. The SCS segment provides a wide range of MRO products and manages all or part of our customer's supply chain function, and inventory management.
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, |
| 2024 | | % | | 2023 | | % |
| | | | | | | |
Sales | $ | 445,556 | | | 100.0% | | $ | 428,040 | | | 100.0% |
Cost of sales | 307,763 | | | 69.1% | | 296,188 | | | 69.2% |
Gross profit | 137,793 | | | 30.9% | | 131,852 | | | 30.8% |
Selling, general and administrative expenses | 100,441 | | | 22.5% | | 94,372 | | | 22.0% |
Income from operations | 37,352 | | | 8.4% | | 37,480 | | | 8.8% |
Other income, net | (1,035) | | | (0.2)% | | (242) | | | (0.1)% |
Interest expense | 15,384 | | | 3.5% | | 11,863 | | | 2.8% |
Income before income taxes | 23,003 | | | 5.2% | | 25,859 | | | 6.0% |
Provision for income tax expense | 6,310 | | | 1.4% | | 6,805 | | | 1.6% |
Net income | $ | 16,693 | | | 3.7% | | $ | 19,054 | | | 4.5% |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Earnings per share: | | | | | | | |
Basic | $ | 1.05 | | | | | $ | 1.11 | | | |
Diluted | $ | 1.00 | | | | | $ | 1.06 | | | |
Three Months Ended June 30, 2024 compared to Three Months Ended June 30, 2023
SALES. Sales for the three months ended June 30, 2024 increased $17.5 million, or 4.1 percent, to approximately $445.6 million from $428.0 million for the prior year's corresponding period. The overall increase in sales was the result of an increase in sales in our IPS segment of $25.3 million, offset by a decrease in sales in our SC and SCS segments of $7.3 million and $0.5 million, respectively. The fluctuations in sales are further explained in our business segment discussions below.
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, |
| 2024 | | 2023(1) | | Change | | Change% |
Sales by Business Segment | | | | | | | |
Service Centers | $ | 306,516 | | | $ | 313,806 | | | $ | (7,290) | | | (2.3) | % |
Innovative Pumping Solutions | 73,377 | | | 48,067 | | | 25,310 | | | 52.7 | % |
Supply Chain Services | 65,663 | | | 66,167 | | | (504) | | | (0.8) | % |
Total DXP Sales | $ | 445,556 | | | $ | 428,040 | | | $ | 17,516 | | | 4.1 | % |
|
Service Centers segment. Sales for the SC segment decreased $7.3 million, or 2.3 percent, for the three months ended June 30, 2024, compared to the prior year's corresponding period. This sales decrease is primarily the result of the timing of jobs and business mix.
Innovative Pumping Solutions segment. Sales for the IPS segment increased $25.3 million, or 52.7 percent, for the three months ended June 30, 2024, compared to the prior year's corresponding period. $14.7 million was associated with recent acquisitions in the water and wastewater markets.
Supply Chain Services segment. Sales for the SCS segment decreased by $0.5 million, or 0.8 percent, for the three months ended June 30, 2024, compared to the prior year's corresponding period. The decrease in sales was primarily the result of facility closures with existing customers.
GROSS PROFIT. Gross profit as a percentage of sales for the three months ended June 30, 2024 was 30.9 percent versus 30.8 percent in the prior year's corresponding period. The increase in the gross profit percentage is primarily the result of an increase in gross profit within our IPS segment.
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES ("SG&A"). SG&A for the three months ended June 30, 2024 increased by $6.1 million, or 6.4 percent, to $100.4 million from $94.4 million for the prior year's corresponding period. The increase in SG&A is primarily the result of increased payroll, incentive compensation and related taxes and 401(k) expenses.
OPERATING INCOME. Operating income for the second quarter of 2024 decreased by $0.1 million to $37.4 million, from $37.5 million in the prior year's corresponding period. This decrease in operating income was driven by the increase in SG&A during the period.
INTEREST EXPENSE. Interest expense for the second quarter of 2024 increased $3.5 million compared to the prior year's corresponding period. This increase was primarily due to the Company borrowing an additional $125.0 million on its Term Loan during the fourth quarter of 2023 and incurring higher than average interest rates on such debt due to changes in the macroeconomic environment and the associated increasing interest rate policy by the U.S. Federal Reserve Bank.
INCOME TAXES. Our effective tax rate from continuing operations was a tax expense of 27.4 percent for the three months ended June 30, 2024, compared to a tax expense of 26.3 percent for the three months ended June 30, 2023. Compared to the U.S. statutory rate for the three months ended June 30, 2024, the effective tax rate was increased by state taxes, foreign taxes, nondeductible expenses, contingent consideration payments, and uncertain tax positions recorded for research and development tax credits and was partially offset by research and development tax credits and other tax credits.
Six Months Ended June 30, 2024 compared to Six Months Ended June 30, 2023
| | | | | | | | | | | | | | | | | | | | | | | | |
| Six Months Ended June 30, | |
| 2024 | | % | | 2023 | | % | |
| | | | | | | | |
Sales | $ | 858,191 | | | 100.0% | | $ | 852,307 | | | 100.0% | |
Cost of sales | 596,516 | | | 69.5% | | 595,414 | | | 69.9% | |
Gross profit | 261,675 | | | 30.5% | | 256,893 | | | 30.1% | |
Selling, general and administrative expenses | 195,192 | | | 22.7% | | 184,014 | | | 21.6% | |
Income from operations | 66,483 | | | 7.7% | | 72,879 | | | 8.6% | |
Other income, net | (3,004) | | | (0.4)% | | (712) | | | (0.1)% | |
Interest expense | 30,928 | | | 3.6% | | 23,384 | | | 2.7% | |
Income before income taxes | 38,559 | | | 4.5% | | 50,207 | | | 5.9% | |
Provision for income taxes | 10,534 | | | 1.2% | | 13,573 | | | 1.6% | |
| | | | | | | | |
| | | | | | | | |
Net income | $ | 28,025 | | | 3.3% | | $ | 36,634 | | | 4.3% | |
| | | | | | | | |
Earnings per share: | | | | | | | | |
Basic | $ | 1.75 | | | | | $ | 2.10 | | | | |
Diluted | $ | 1.66 | | | | | $ | 2.01 | | | | |
SALES. Sales for the six months ended June 30, 2024 increased $5.9 million, or 0.7 percent, to approximately $858.2 million from $852.3 million for the prior year's corresponding period. The overall increase in sales was the result of an increase in sales within our IPS of $36.1 million, offset by decreases in sales in our SC and SCS segments of $24.7 million and $5.6 million respectively. The fluctuations in sales are further explained in our business segment discussions below.
| | | | | | | | | | | | | | | | | | | | | | | |
| Six Months Ended June 30, |
| 2024 | | 2023(1) | | Change | | Change% |
Sales by Business Segment | (in thousands, except change %) |
Service Centers | $ | 594,952 | | | $ | 619,619 | | | $ | (24,667) | | | (4.0) | % |
Innovative Pumping Solutions | 135,592 | | | 99,478 | | | 36,114 | | | 36.3 | % |
Supply Chain Services | 127,647 | | | 133,210 | | | (5,563) | | | (4.2) | % |
Total DXP Sales | $ | 858,191 | | | $ | 852,307 | | | $ | 5,884 | | | 0.7 | % |
|
Service Centers segment. Sales for the SC segment decreased by $24.7 million, or 4.0 percent for the six months ended June 30, 2024, compared to the prior year's corresponding period. Sales from acquisitions for the SC segment decreased $8.9 million compared to the corresponding period. Total sales for the SC segment excluding acquisitions decreased $15.8 million from the prior year's corresponding period. This sales decrease is primarily the result of timing and business mix within the segment.
Innovative Pumping Solutions segment. Sales for the IPS segment increased by $36.1 million, or 36.3 percent for the six months ended June 30, 2024 compared to the prior year's corresponding period. Sales from acquisitions for the IPS segment increased $17.7 million compared to the corresponding period. Total sales for the IPS segment excluding acquisitions increased $18.4 million from the prior year's corresponding period. This increase was primarily the result of an increase in the capital spending by oil and gas producers and renewables sector.
Supply Chain Services segment. Sales for the SCS segment decreased by $5.6 million, or 4.2 percent, for the six months ended June 30, 2024, compared to the prior year's corresponding period. The decrease in sales was primarily the result of facility closures with existing customers.
GROSS PROFIT. Gross profit as a percentage of sales for the six months ended June 30, 2024 increased by approximately 35 basis points from the prior year's corresponding period. The increase in the gross profit percentage is primarily the result of an approximate 62 basis point increase in our SC segment, a 131 basis point increase in our SCS segment, and a 322 basis point decrease in the gross profit percentage in our IPS segments.
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES ("SG&A"). SG&A for the six months ended June 30, 2024 increased by approximately $11.2 million, or 6.1 percent, to $195.2 million from $184.0 million for the prior year's corresponding period. The increase in SG&A is primarily the result of increased payroll, incentive compensation and related taxes and 401(k) expenses as a result of increased business activity.
OPERATING INCOME. Operating income for the six months ended June 30, 2024 decreased by $6.4 million or 8.8% to $66.5 million from $72.9 million in the prior year's corresponding period. This decrease in operating income is primarily related to the aforementioned increase in SG&A.
INTEREST EXPENSE. Interest expense for the six months ended June 30, 2024 increased $7.5 million compared with the prior year's corresponding period. This increase was primarily due to the Company borrowing an additional $125.0 million on its Term Loan during the fourth quarter of 2023 and incurring higher than average interest rates on such debt due to changes in the macroeconomic environment and the associated increasing interest rate policy by the U.S. Federal Reserve Bank.
INCOME TAXES. Our effective tax rate from continuing operations was a tax expense of 27.3 percent for the six months ended June 30, 2024, compared to a tax expense of 27.0 percent for the six months ended June 30, 2023. Compared to the U.S. statutory rate for the six months ended June 30, 2024, the effective tax rate was increased by state taxes, foreign taxes, nondeductible expenses, contingent consideration payments, and uncertain tax positions recorded for research and development tax credits and was partially offset by research and development tax credits and other tax credits.
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS
Organic Sales and Acquisition Sales
We define and calculate organic sales to include locations and acquisitions under our ownership for at least twelve months. "Acquisition Sales" are sales from acquisitions that have been under our ownership for less than twelve months and are excluded in our calculation of Organic Sales.
The following table sets forth the reconciliation of Acquisition Sales and Organic Sales to the most comparable U.S. GAAP financial measure (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2024 | | 2023(1) | | 2024 | | 2023(1) |
Service Centers | | $ | 306,516 | | | $ | 313,806 | | | $ | 594,952 | | | $ | 619,619 | |
Innovative Pumping Solutions | | 73,377 | | | 48,067 | | | 135,592 | | | 99,478 | |
Supply Chain Services | | 65,663 | | | 66,167 | | | 127,647 | | | 133,210 | |
Total DXP Sales | | $ | 445,556 | | | $ | 428,040 | | | 858,191 | | | 852,307 | |
Acquisition Sales | | 23,403 | | | 7,265 | | | 35,178 | | | 26,398 | |
Organic Sales | | $ | 422,153 | | | $ | 420,775 | | | $ | 823,013 | | | $ | 825,909 | |
|
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
EBITDA, Adjusted EBITDA, EBITDA Margin, and Adjusted EBITDA Margin
We define and calculate EBITDA as Net income attributable to DXP Enterprises, Inc., plus interest, taxes, depreciation, amortization, and non-controlling interest. We define and calculate Adjusted EBITDA as Net income attributable to DXP Enterprises, Inc., plus interest, taxes, depreciation, amortization minus stock-based compensation expense, non-controlling interest before taxes and all other non-cash charges, adjustments, and non-recurring items. We identify the impact of all other non-cash charges, adjustments and non-recurring items because we believe these items do not directly reflect our underlying operations.
We define and calculate EBITDA Margin as EBITDA divided by sales. We define and calculate Adjusted EBITDA Margin as Adjusted EBITDA divided by sales.
The following table sets forth the reconciliation of EBITDA, EBITDA Margin, Adjusted EBITDA, and Adjusted EBITDA Margin to the most comparable U.S. GAAP financial measure (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2024 | | 2023 | | 2024 | | 2023 |
| | | | | | | |
| | | | | | | |
Net income attributable to DXP Enterprises, Inc. | $ | 16,693 | | | $ | 19,054 | | | $ | 28,025 | | | $ | 36,634 | |
| | | | | | | |
Plus: Interest expense | 15,384 | | | 11,863 | | | 30,928 | | | 23,384 | |
Plus: Provision for income tax expense | 6,310 | | | 6,805 | | | 10,534 | | | 13,573 | |
Plus: Depreciation and amortization | 8,127 | | | 6,703 | | | 15,665 | | | 13,485 | |
EBITDA | $ | 46,514 | | | $ | 44,425 | | | $ | 85,152 | | | $ | 87,076 | |
| | | | | | | |
| | | | | | | |
Plus: other non-recurring items(1) | 500 | | | — | | | 1,342 | | | — | |
Plus: stock compensation expense | 1,212 | | | 871 | | | 2,076 | | | 1,347 | |
Adjusted EBITDA | $ | 48,226 | | | $ | 45,296 | | | $ | 88,570 | | | $ | 88,423 | |
| | | | | | | |
Operating Income Margin | 8.4 | % | | 8.8 | % | | 7.7 | % | | 8.6 | % |
EBITDA Margin | 10.4 | % | | 10.4 | % | | 9.9 | % | | 10.2 | % |
Adjusted EBITDA Margin | 10.8 | % | | 10.6 | % | | 10.3 | % | | 10.4 | % |
| | | | | | | |
(1) Other non-recurring items includes unique acquisition integration costs and other non-cash, non-recurring costs not related to continuing business operations. |
Free Cash Flow
We define and calculate free cash flow as net cash (used in) provided by operating activities less net purchases of property and equipment.
The following table sets forth the reconciliation of Free Cash Flow to the most comparable U.S. GAAP financial measure (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2024 | | 2023 | | 2024 | | 2023 |
Net cash provided by (used in) operating activities | $ | 14,735 | | | $ | (2,430) | | | $ | 41,724 | | | $ | 24,017 | |
Less: purchases of property and equipment | (8,825) | | | (1,813) | | | (11,719) | | | (5,617) | |
| | | | | | | |
Free Cash Flow | $ | 5,910 | | | $ | (4,243) | | | $ | 30,005 | | | $ | 18,400 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
LIQUIDITY AND CAPITAL RESOURCES
General Overview
As of June 30, 2024, we had available cash of $49.9 million and credit facility availability of $131.4 million. We have a $135.0 million asset-backed line of credit (the "ABL Revolver"), partially offset by letters of credit of $3.6 million. We had no borrowings outstanding on our ABL Revolver as of June 30, 2024. During the six months ended June 30, 2024, we did not draw down on our ABL Revolver.
Our primary source of capital is cash flow from operations, supplemented as necessary by bank borrowings or other sources of financing. As a distributor of MRO products and services and fabricator of custom pumps and packages, working capital can fluctuate as a result of changes in inventory levels, accounts receivable and costs in excess of billings for project work. Additional cash is required for capital items for information technology, warehouse equipment, leasehold improvements, pump manufacturing and safety services equipment. We also require cash to pay our lease obligations and to service our debt.
The following table summarizes our net cash flows provided by and used in operating activities, investing activities and financing activities for the periods presented (in thousands):
| | | | | | | | | | | |
| Six Months Ended June 30, |
| 2024 | | 2023 |
Net Cash Provided by (Used in): | | | |
Operating Activities | $ | 41,724 | | | $ | 24,017 | |
Investing Activities | (130,736) | | | (14,105) | |
Financing Activities | (35,003) | | | (40,165) | |
Effect of Foreign Currency | 830 | | | (240) | |
Net Change in Cash | $ | (123,185) | | | $ | (30,493) | |
Operating Activities
The Company generated $41.7 million of cash from operating activities during the six months ended June 30, 2024 compared to $24.0 million of cash generated during the prior year's corresponding period.
Investing Activities
For the six months ended June 30, 2024, net cash used in investing activities was $130.7 million compared to a $14.1 million use of cash during the prior year’s corresponding period. This $116.6 million increase was primarily driven by acquisition activity during the six months ended June 30, 2024. Total cash paid for acquisitions, net of cash acquired, was $119.0 million compared to $8.5 million for the six months ended June 30, 2023. The increase was partially offset by purchases of property and equipment of $11.7 million for the six months ended June 30, 2024 compared to $5.6 million for the six months ended June 30, 2023.
Financing Activities
For the six months ended June 30, 2024, net cash used in financing activities was $35.0 million, compared to net cash used in financing activities of $40.2 million during the prior year’s corresponding period. The increase was primarily due to share repurchases of $24.0 million for the six months ended June 30, 2024 compared to $33.6 million for the six months ended June 30, 2023. The Company also paid contingent consideration of $4.5 million for the six months ended June 30, 2024 compared to $4.0 million for the six months ended June 30, 2023.
Financial Covenants:
The Company's principal financial covenants under the ABL Credit Agreement and Term Loan B Agreement include:
Fixed Charge Coverage Ratio – The Fixed Charge Coverage Ratio under the ABL Credit Agreement is defined as the ratio for the most recently completed four-fiscal quarter period, of (a) EBITDA minus capital expenditures (excluding (i) those financed or funded with debt (other than the ABL Loans), (ii) the portion thereof funded with the net proceeds from asset dispositions of equipment or real property which the Company is permitted to reinvest pursuant to the Term Loan and (iii) the portion thereof funded with the net proceeds of casualty insurance or condemnation awards in respect of any equipment and real estate which DXP is not required to use to prepay the ABL Loans pursuant to the Term Loan B Agreement or with the proceeds of casualty insurance or condemnation awards in respect of any other property) minus cash taxes paid (net of cash tax refunds received during such period), to (b) fixed charges. The Company is restricted from allowing its fixed charge coverage ratio to be less than 1.00 to 1.00 during a compliance period, which is triggered when the availability under the ABL Revolver falls below a threshold set forth in the ABL Credit Agreement.
As of June 30, 2024, the Company's Fixed Charge Coverage Ratio was 1.39 to 1.00.
Secured Leverage Ratio – The Term Loan B Agreement requires that the Company’s Secured Leverage Ratio, defined as the ratio, as of the last day of any fiscal quarter of consolidated secured debt (net of unrestricted cash, not to exceed $200 million) as of such day to EBITDA, beginning with the fiscal quarter ending June 30, 2024, is either equal to or less than as indicated in the table below:
| | | | | | | | | |
Fiscal Quarter | | Secured Leverage Ratio | |
| | | |
| | | |
June 30, 2024 | | 5.50:1.00 | |
September 30, 2024 | | 5.50:1.00 | |
December 31, 2024 | | 5.50:1.00 | |
March 31, 2025 | | 5.25:1.00 | |
June 30, 2025 | | 5.25:1.00 | |
September 30, 2025 | | 5.25:1.00 | |
December 31, 2025 | | 5.00:1.00 | |
March 31, 2026 | | 5.00:1.00 | |
June 30, 2026 | | 4.75:1.00 | |
September 30, 2026 and thereafter | | 4.75:1.00 | |
As of June 30, 2024, the Company’s Secured Leverage Ratio was 2.64 to 1.00.
EBITDA as defined under the Term Loan B Agreement for financial covenant purposes means, without duplication, for any period of determination, the sum of, consolidated net income during such period; plus to the extent deducted from consolidated net income in such period: (i) income tax expense, (ii) franchise tax expense, (iii) interest expense, (iv) amortization and depreciation during such period, (v) all non-cash charges and adjustments, and (vi) non-recurring cash expenses related to the Term Loan, provided, that if the Company acquires or disposes of any property during such period (other than under certain exceptions specified in the Term Loan B Agreement, including the sale of inventory in the ordinary course of business), then EBITDA shall be calculated, after giving pro forma effect to such acquisition or disposition, as if such acquisition or disposition had occurred on the first day of such period.
The Company was in compliance with all financial covenants as of June 30, 2024.
Funding Commitments
We intend to pursue additional acquisition targets, but the timing, size or success of any acquisition and the related potential capital commitments cannot be determined with certainty. We continue to expect to fund future acquisitions primarily with cash flows from operations and borrowings, including the undrawn portion of the credit facility or new debt issuances, but may also issue additional equity either directly or in connection with acquisitions. There can be no assurance that additional financing for acquisitions will be available at terms acceptable to the Company.
The Company believes it has adequate funding and liquidity to meet its normal working capital needs during the next twelve months. However, the Company may require additional debt outside of our credit facilities or equity financing to fund potential acquisitions. Such additional financings may include additional bank debt or the public or private sale of debt or equity securities. In connection with any such financing, the Company may issue securities that dilute the interests of our shareholders.
DISCUSSION OF SIGNIFICANT ACCOUNTING AND BUSINESS POLICIES
Critical accounting and business policies are those that are both most important to the portrayal of a company's financial position and results of operations, and require management's subjective or complex judgments. These policies have been discussed with the Audit Committee of the Board of Directors of DXP.
The Company's unaudited condensed financial statements are prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). The accompanying unaudited Condensed Consolidated Financial Statements have been prepared on substantially the same basis as our annual Consolidated Financial Statements and should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2023. For a more complete discussion of our significant accounting policies and business practices, refer to the consolidated Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 11, 2024. The results of operations for the six months ended June 30, 2024 are not necessarily indicative of results expected for the full fiscal year.
RECENT ACCOUNTING PRONOUNCEMENTS
ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
For quantitative and qualitative disclosures about market risk, see Item 7A, 'Quantitative and Qualitative Disclosures About Market Risk' of our Annual Report on Form 10-K for the year ended December 31, 2023. Our exposures to market risk have not changed materially since December 31, 2023.
ITEM 4: CONTROLS AND PROCEDURES.
Evaluation of Disclosure Controls and Procedures
With the participation of management, our principal executive officer and principal financial officer carried out an evaluation, pursuant to Rule 13a-15(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Exchange Act) as of the end of the period covered by this report. Based upon that evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were not effective as of June 30, 2024 because of the existing material weaknesses in internal control over financial reporting as previously disclosed in our Annual Report on Form 10-K for the year end December 31, 2023.
Notwithstanding these material weaknesses, our management, including our principal executive officer and principal financial officer, has concluded that the condensed consolidated financial statements included in this Quarterly Report on Form 10-Q are fairly stated in all material respects in accordance with GAAP for each of the periods presented.
Management's Plan to Remediate the Material Weaknesses
Related to the material weakness on revenue recognition, the necessary controls have been designed, implemented, and tested for operating effectiveness as of June 30, 2024. Further enhancements and modifications have been made to some controls during this quarter. The material weakness will not be considered remediated until the applicable controls operate for a sufficient period of time for management to conclude, through testing, that such controls are operating effectively.
In relation to the material weakness in our control environment, and as disclosed in our Form 10-K and prior quarter Form 10-Q, the remediation of this material weakness is only dependent on additional time to remediate the remaining material weakness.
Changes in Internal Control Over Financial Reporting
Except as described above, there were no other changes in internal control over financial reporting identified in the evaluation for the quarter ended June 30, 2024, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II: OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS.
From time to time, the Company is a party to various legal proceedings arising in the ordinary course of business. While DXP is unable to predict the outcome of these lawsuits, it believes that the ultimate resolution will not have, either individually or in the aggregate, a material adverse effect on DXP's consolidated financial position, cash flows, or results of operations.
ITEM 1A. RISK FACTORS.
There have been no material changes to the risk factors as previously disclosed in “Part I. Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year end December 31, 2023.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
Recent Sales of Unregistered Securities
The Company did not sell any unregistered securities during the three months ended June 30, 2024.
Issuer Purchases of Equity Securities
A summary of our repurchases of DXP Enterprises, Inc. common stock under our current share repurchase program and employee stock awards withheld for certain tax obligations during the second quarter of fiscal year 2024 is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Total Number of Shares Purchased (1) | | Average Price Paid per Share | | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (2) | | Maximum Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (in thousands) (2) |
| April 1 - April 30, 2024 | 1,779 | | | $ | 55.64 | | | — | | | $ | 9,607 | |
| May 1 – May 31, 2024 | 108,790 | | | 50.86 | | | 108,536 | | | 4,086 | |
| June 1 – June 30, 2024 | 30,883 | | | 47.66 | | | 30,883 | | | 2,614 | |
| Total | 141,452 | | | $ | 50.22 | | | 139,419 | | | $ | 2,614 | |
| | | | | | | | |
| (1) There were 2,033 shares transferred from employees in satisfaction of minimum statutory tax withholding obligations upon the vesting of restricted stock during the three months ended June 30, 2024. |
| (2) On December 15, 2022, the Company announced a new Share Repurchase Program pursuant to which it may repurchase up to $85.0 million worth, or 2.8 million shares, of the Company's outstanding common stock over the next 24 months from the date of announcement. As of June 30, 2024, approximately $2.6 million worth of, or approximately 0.5 million, shares remained available under the $85.0 million Share Repurchase Program. |
ITEM 3. DEFAULTS UPON SENIOR SECURITIES.
None.
ITEM 4. MINE SAFETY DISCLOSURES.
None.
ITEM 5. OTHER INFORMATION.
None.
ITEM 6. EXHIBITS.
Exhibits designated by the symbol * are filed or furnished with this Quarterly Report on Form 10-Q. All exhibits not so designated are incorporated by reference to a prior filing with the Commission as indicated.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
DXP ENTERPRISES, INC.
(Registrant)
By: /s/ Kent Yee
Kent Yee
Senior Vice President and Chief Financial Officer
(Duly Authorized Signatory and Principal Financial Officer)
Dated: August 8, 2024