Acuity Brands Reports Fiscal 2024 Fourth-Quarter and Full-Year Results

• Increased Fiscal Q4 2024 Net Sales 2% to $1.03B Compared to the Prior Year
• Reported Fiscal Q4 2024 Diluted EPS of $3.77, up 43% Over the Prior Year; Adjusted Diluted EPS of $4.30, up 8% Over the Prior Year
• Delivered Fiscal 2024 Net Sales of $3.8B, a 3% Decline Compared to the Prior Year
• Reported Fiscal 2024 Diluted EPS of $13.44, up 25% Over the Prior Year; Adjusted Diluted EPS of $15.56, up 11% Over the Prior Year
• Generated $619M in Cash Flow from Operations in Fiscal 2024, up 7% Over the Prior Year

ATLANTA, Oct. 01, 2024 (GLOBE NEWSWIRE) -- Acuity Brands, Inc. (NYSE:AYI) (the "Company"), a market-leading industrial technology company, announced net sales of $1.03 billion in the fourth quarter of fiscal 2024 ended August 31, 2024, an increase of $21.9 million, or 2.2 percent, compared to the prior year.

"Our fiscal 2024 fourth quarter performance was strong. We grew net sales in both Lighting and Spaces, delivered margin expansion and increased earnings per share," stated Neil Ashe, Chairman, President and Chief Executive Officer of Acuity Brands, Inc. "Fiscal 2024 was a successful year of improved operating performance that delivered increased end-user satisfaction and financial results."

Operating profit was $157.0 million in the fourth quarter of fiscal 2024, an increase of $47.3 million, compared to the prior year. Operating profit as a percent of net sales was 15.2 percent in the fourth quarter of fiscal 2024, an increase of approximately 430 basis points compared to the prior year. Adjusted operating profit was $178.5 million in the fourth quarter of fiscal 2024, an increase of $16.2 million compared to the prior year. Adjusted operating profit as a percent of net sales was 17.3 percent in the fourth quarter of fiscal 2024, an increase of approximately 120 basis points compared to the prior year.

Diluted earnings per share was $3.77 in the fourth quarter of fiscal 2024, an increase of $1.14, or 43.3 percent, compared to the prior year. Adjusted diluted earnings per share was $4.30 in the fourth quarter of fiscal 2024, an increase of $0.33, or 8.3 percent from $3.97 in the prior year.

Full-Year 2024 Summary

Net sales of $3.84 billion for the full year of fiscal 2024 decreased $111.2 million, or 2.8 percent, from $3.95 billion in the full year of fiscal 2023.

Operating profit was $553.3 million for the full year of fiscal 2024, an increase of $79.9 million compared to the prior year. Operating profit as a percent of net sales was 14.4 percent for the full year of fiscal 2024, an increase of approximately 240 basis points compared to the prior year. Adjusted operating profit was $639.6 million for the full year of fiscal 2024, an increase of $42.2 million compared to the prior year. Adjusted operating profit as a percent of net sales was 16.7 percent for the full year of fiscal 2024, an increase of approximately 160 basis points compared to the prior year.

Diluted earnings per share was $13.44 for the full year of fiscal 2024, an increase of $2.68 or 24.9 percent, compared to the prior year. Adjusted diluted earnings per share was $15.56, an increase of $1.51, or 10.7 percent, from $14.05 in the prior year.

Segment Performance

Acuity Brands Lighting and Lighting Controls ("ABL")

Fourth-Quarter Results

ABL generated net sales of $955.0 million in the fourth quarter of fiscal 2024, an increase of $10.8 million, or 1.1 percent, compared to the prior year.

ABL operating profit was $161.5 million in the fourth quarter of fiscal 2024, an increase of $43.7 million compared to the prior year. ABL operating profit as a percent of ABL net sales was 16.9 percent in the fourth quarter of fiscal 2024, an increase of approximately 440 basis points compared to the prior year. ABL adjusted operating profit was $171.9 million in the fourth quarter of fiscal 2024, an increase of $13.2 million compared to the prior year. ABL adjusted operating profit as a percent of ABL net sales was 18.0 percent in the fourth quarter of fiscal 2024, an increase of approximately 120 basis points compared to the prior year.

Full-Year Results

ABL generated net sales of $3.6 billion for the full year of fiscal 2024, a decrease of $149.4 million, or 4.0 percent, as compared to the prior year.

ABL operating profit was $582.8 million for the full year of fiscal 2024, an increase of $73.3 million, or 14.4 percent, compared to the prior year. ABL operating profit as a percent of ABL net sales was 16.3 percent for the full year of fiscal 2024, an increase of approximately 260 basis points compared to the prior year. ABL adjusted operating profit was $624.2 million for the full year of fiscal 2024, an increase of $33.7 million, or 5.7 percent, from the same period of fiscal 2024. ABL adjusted operating profit as a percent of ABL net sales was 17.5 percent for the full year of fiscal 2024, an increase of approximately 160 basis points compared to the prior year.

Intelligent Spaces Group ("ISG")

Fourth-Quarter Results

ISG generated net sales of $83.9 million in the fourth quarter of fiscal 2024, an increase of $12.0 million, or 16.7 percent, compared to the prior year.

ISG operating profit was $16.7 million in the fourth quarter of fiscal 2024, an increase of $7.3 million compared to the prior year. ISG operating profit as a percent of ISG net sales was 19.9 percent in the fourth quarter of fiscal 2024. ISG adjusted operating profit was $21.5 million in the fourth quarter of fiscal 2024, an increase of $7.3 million compared to the prior year. ISG adjusted operating profit as a percent of ISG net sales was 25.6 percent in the fourth quarter of fiscal 2024.

Full-Year Results

ISG generated net sales of $291.9 million for the full year of fiscal 2024, an increase of $39.2 million, or 15.5 percent, as compared to the prior year.

ISG operating profit was $43.6 million for the full year of fiscal 2024, an increase of $11.5 million compared to the prior year. ISG operating profit as a percent of ISG net sales was 14.9 percent for the full year of fiscal 2024. ISG adjusted operating profit was $63.4 million for the full year of fiscal 2024, an increase of $13.3 million as compared to the prior year. ISG adjusted operating profit as a percent of ISG net sales was 21.7 percent for the full year of fiscal 2024.

Cash Flow and Capital Allocation

Net cash from operating activities was $619.2 million for the full year of fiscal 2024, an increase of $41.1 million compared to the prior year.

During fiscal 2024, the Company repurchased approximately 454,000 shares of common stock for a total of approximately $89 million.

Form 10-K Filing

The independent registered public accounting firm's audit report with respect to the Company's fiscal year-end financial statements will not be issued until the Company files its annual report on Form 10-K, including its evaluation of the effectiveness of internal controls over financial reporting. Accordingly, the financial results reported in this earnings release are preliminary pending completion of the audit.

Today's Call Details

The Company will host a conference call at 8:00 a.m. (ET) today, Tuesday, October 1, 2024. Neil Ashe, Chairman, President and Chief Executive Officer of Acuity Brands, Inc. will lead the call. The conference call and earnings release can be accessed via the Investor Relations section of the Company's website at www.investors.acuitybrands.com. A replay of the call will also be posted to the Investor Relations website within two hours of the completion of the conference call and will be available on the website for a limited time.

About Acuity Brands

Acuity Brands, Inc. (NYSE:AYI) is a market-leading industrial technology company. We use technology to solve problems in spaces, light, and more things to come. Through our two business segments, Acuity Brands Lighting and Lighting Controls (ABL) and the Intelligent Spaces Group (ISG), we design, manufacture, and bring to market products and services that make a valuable difference in people's lives.

We achieve growth through the development of innovative new products and services, including lighting, lighting controls, building management solutions, and location-aware applications. We achieve customer-focused efficiencies that allow us to increase market share and deliver superior returns. We look to aggressively deploy capital to grow the business and to enter attractive new verticals.

Acuity Brands, Inc. is based in Atlanta, Georgia, with operations across North America, Europe, and Asia. The Company is powered by more than 12,000 dedicated and talented associates. Visit us at www.acuitybrands.com.

Non-GAAP Financial Measures

This news release includes the following non-generally accepted accounting principles ("GAAP") financial measures: "adjusted gross profit", and "adjusted gross profit margin" for total company; "adjusted operating profit" and "adjusted operating profit margin" for total company and by segment; "adjusted net income;" "adjusted diluted EPS;" "earnings before interest, taxes, depreciation, and amortization ("EBITDA");" "EBITDA margin;" "adjusted EBITDA;" and "adjusted EBITDA margin". These non-GAAP financial measures are provided to enhance the reader's overall understanding of the Company's current financial performance and prospects for the future. Specifically, management believes that these non-GAAP measures provide useful information to investors by excluding or adjusting items for amortization of acquired intangible assets, share-based payment expense, supplier recovery charge, loss on sale of business, and special charges associated with continued efforts to streamline the organization and integrate recent acquisitions.

We also provide "free cash flow" ("FCF") to enhance the reader's understanding of the Company's ability to generate additional cash from its business.

Management typically adjusts for these items for internal reviews of performance and uses the above non-GAAP measures for baseline comparative operational analysis, decision making, and other activities. Management believes these non-GAAP measures provide greater comparability and enhanced visibility into the Company's results of operations as well as comparability with many of its peers, especially those companies focused more on technology and software. Non-GAAP financial measures included in this news release should be considered in addition to, and not as a substitute for or superior to, results prepared in accordance with GAAP.

The most directly comparable GAAP measures for adjusted gross profit and adjusted gross profit margin for total company are "gross profit" and "gross profit margin," respectively, which include the impact of supplier recovery charge. Adjusted gross profit margin is adjusted gross profit divided by net sales for total company. The most directly comparable GAAP measures for adjusted operating profit and adjusted operating profit margin for total company and by segment are "operating profit" and "operating profit margin," respectively, which include the impact of amortization of acquired intangible assets, share-based payment expense, supplier recovery charge, impairment of investments, and special charges. Adjusted operating profit margin is adjusted operating profit divided by net sales for total company and by segment. The most directly comparable GAAP measures for adjusted net income and adjusted diluted EPS are "net income" and "diluted EPS," respectively, which include the impact of amortization of acquired intangible assets, loss on sale of business, share-based payment expense, impairments of investment, supplier recovery charge and special charges. Adjusted diluted EPS is adjusted net income divided by diluted weighted average shares outstanding. The most directly comparable GAAP measure for EBITDA is "net income", which includes the impact of net interest expense, income taxes, depreciation, and amortization of acquired intangible assets. The most directly comparable GAAP measure for adjusted EBITDA is "net income", which includes the impact of net interest expense, income taxes, depreciation, amortization of acquired intangible assets, share-based payment expense, special charges, supplier recovery charge and miscellaneous (income) expense, net. The most directly comparable GAAP measure for FCF is net cash provided by operating activities. A calculation of this measure is available in this news release. A reconciliation of each measure to the most directly comparable GAAP measure is available in this news release.

The Company defines FCF as net cash provided by operating activities less purchases of property, plant and equipment. A calculation of this measure is available in this news release.

The Company's non-GAAP financial measures may not be comparable to similarly titled non-GAAP financial measures used by other companies, have limitations as an analytical tool, and should not be considered in isolation or as a substitute for GAAP financial measures. Our presentation of such measures, which may include adjustments to exclude unusual or non-recurring items, should not be construed as an inference that our future results will be unaffected by other unusual or non-recurring items.

Forward-Looking Information

This press release includes "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 (the "Act"). Forward-looking statements use words such as "expect," "believe," "intend," "anticipate," "indicative," "projection," "predict," "plan," "may," "could," "should," "would," "potential," and words of similar meaning, as well as other words or expressions referencing future events, conditions, or circumstances. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Act. Statements that describe or relate to the Company's plans, goals, intentions, strategies, or financial outlook, and statements that do not relate to historical or current fact, are examples of forward-looking statements. Forward-looking statements are not guarantees of future performance. Our forward-looking statements are based on our current beliefs, expectations, and assumptions, which may not prove to be accurate, and are subject to known and unknown risks and uncertainties, many of which are outside of our control. These risks and uncertainties could cause actual results to differ materially from our historical experience and management's present expectations or projections. These risks and uncertainties are discussed in our filings with the U.S. Securities and Exchange Commission, including our most recent annual report on Form 10-K (including, but not limited to, Part I, Item 1A Risk Factors), quarterly reports on Form 10-Q, and current reports on Form 8-K. Any forward-looking statement speaks only as of the date on which it is made. You are cautioned not to place undue reliance on any forward-looking statements. Except as required by law, we undertake no obligation to publicly update or release any revisions to these forward-looking statements to reflect any events or circumstances after the date of this press release or to reflect the occurrence of unanticipated events, whether as a result of new information, future events, or otherwise.

ACUITY BRANDS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (In millions)
	August 31,
	2024				2023
ASSETS
Current assets:
Cash and cash equivalents	$	845.8			$	397.9
Accounts receivable, net		563.0				555.3
Inventories		387.6				368.5
Prepayments and other current assets		75.1				73.5
Total current assets		1,871.5				1,395.2
Property, plant, and equipment, net		303.9				297.6
Other long-term assets		1,639.2				1,715.7
Total assets	$	3,814.6			$	3,408.5
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable	$	352.3			$	285.7
Other current liabilities		335.6				309.7
Total current liabilities		687.9				595.4
Long-term debt		496.2				495.6
Other long-term liabilities		251.7				302.1
Total stockholders' equity		2,378.8				2,015.4
Total liabilities and stockholders' equity	$	3,814.6			$	3,408.5

ACUITY BRANDS, INC. CONDENSED STATEMENTS OF INCOME (In millions, except per-share data)
	Three Months Ended August 31,								Year Ended August 31,
	2024				2023				2024				2023
Net sales	$	1,032.3			$	1,010.4			$	3,841.0			$	3,952.2
Cost of products sold		543.6				567.7				2,059.3				2,239.0
Gross profit		488.7				442.7				1,781.7				1,713.2
Selling, distribution, and administrative expenses		331.7				313.0				1,228.4				1,212.9
Special charges		—				20.0				—				26.9
Operating profit		157.0				109.7				553.3				473.4
Other expense:
Interest (income) expense, net		(3.5	)			2.7				(4.5	)			18.9
Miscellaneous expense, net		8.0				1.7				9.2				7.8
Total other expense		4.5				4.4				4.7				26.7
Income before income taxes		152.5				105.3				548.6				446.7
Income tax expense		33.6				22.4				126.0				100.7
Net income	$	118.9			$	82.9			$	422.6			$	346.0
Earnings per share(1):
Basic earnings per share	$	3.86			$	2.66			$	13.68			$	10.88
Basic weighted average number of shares outstanding		30.813				31.190				30.885				31.806
Diluted earnings per share	$	3.77			$	2.63			$	13.44			$	10.76
Diluted weighted average number of shares outstanding		31.512				31.562				31.445				32.164
Dividends declared per share	$	0.15			$	0.13			$	0.58			$	0.52

^{______________________________}

(1)	Earnings per share is calculated using unrounded numbers. Amounts in the table may not recalculate exactly due to rounding.

ACUITY BRANDS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions)
	Year Ended August 31,
	2024				2023
Cash flows from operating activities:
Net income	$	422.6			$	346.0
Adjustments to reconcile net income to net cash flows from operating activities:
Depreciation and amortization		91.1				93.2
Share-based payment expense		46.6				42.0
Loss on sale of a business		—				11.2
Asset impairments		3.0				20.8
Other operating activities		55.9				64.9
Net cash provided by operating activities		619.2				578.1
Cash flows from investing activities:
Purchases of property, plant, and equipment		(64.0	)			(66.7	)
Acquisitions of businesses, net of cash acquired		—				(35.5	)
Other investing activities		(1.1	)			11.5
Net cash used for investing activities		(65.1	)			(90.7	)
Cash flows from financing activities:
Borrowings on credit facility, net of repayments		—				(18.0	)
Repurchases of common stock		(88.7	)			(266.6	)
Proceeds from stock option exercises and other		13.5				2.7
Payments of taxes withheld on net settlement of equity awards		(11.1	)			(14.2	)
Dividends paid		(18.2	)			(16.8	)
Net cash used for financing activities		(104.5	)			(312.9	)
Effect of exchange rate changes on cash and cash equivalents		(1.7	)			0.2
Net change in cash and cash equivalents		447.9				174.7
Cash and cash equivalents at beginning of year		397.9				223.2
Cash and cash equivalents at end of year	$	845.8			$	397.9

ACUITY BRANDS, INC. DISAGGREGATED NET SALES (In millions)

The following table shows net sales by channel for the periods presented:

	Three Months Ended August 31,
	2024				2023				Increase (Decrease)				Percent Change
ABL:
Independent sales network	$	677.1			$	676.0			$	1.1				0.2	%
Direct sales network		109.6				109.4				0.2				0.2	%
Retail sales		42.6				46.6				(4.0	)			(8.6	)%
Corporate accounts		65.8				52.8				13.0				24.6	%
Original equipment manufacturer and other		59.9				59.4				0.5				0.8	%
Total ABL		955.0				944.2				10.8				1.1	%
ISG		83.9				71.9				12.0				16.7	%
Eliminations		(6.6	)			(5.7	)			(0.9	)			15.8	%
Total	$	1,032.3			$	1,010.4			$	21.9				2.2	%

	Year Ended August 31,
	2024				2023				Increase (Decrease)				Percent Change
ABL:
Independent sales network	$	2,551.7			$	2,671.0			$	(119.3	)			(4.5	)%
Direct sales network		397.0				414.4				(17.4	)			(4.2	)%
Retail sales		190.3				194.9				(4.6	)			(2.4	)%
Corporate accounts		205.9				200.3				5.6				2.8	%
Original equipment manufacturer and other		228.5				242.2				(13.7	)			(5.7	)%
Total ABL		3,573.4				3,722.8				(149.4	)			(4.0	)%
ISG		291.9				252.7				39.2				15.5	%
Eliminations		(24.3	)			(23.3	)			(1.0	)			4.3	%
Total	$	3,841.0			$	3,952.2			$	(111.2	)			(2.8	)%

ACUITY BRANDS, INC. Reconciliation of Non-U.S. GAAP Measures

The tables below reconcile certain GAAP financial measures to the corresponding non-GAAP measures for total company as well as our reportable operating segments:

(In millions except per share data)	Three Months Ended August 31,
	2024								2023								Increase (Decrease)			Percent Change
Net sales	$	1,032.3							$	1,010.4							$	21.9			2.2	%
Gross profit (GAAP)	$	488.7							$	442.7							$	46.0			10.4	%
Percent of net sales (GAAP)						47.3	%							43.8	%			350		bps
Add-back: Supplier recovery charge		—								13.0
Adjusted gross profit (Non-GAAP)	$	488.7							$	455.7							$	33.0			7.2	%
Percent of net sales (Non-GAAP)						47.3	%							45.1	%			220		bps
Operating profit (GAAP)	$	157.0							$	109.7							$	47.3			43.1	%
Percent of net sales (GAAP)						15.2	%							10.9	%			430		bps
Add-back: Amortization of acquired intangible assets		9.8								10.0
Add-back: Share-based payment expense		11.7								9.6
Add-back: Supplier recovery charge		—								13.0
Add-back: Special charges		—								20.0
Adjusted operating profit (Non-GAAP)	$	178.5							$	162.3							$	16.2			10.0	%
Percent of net sales (Non-GAAP)						17.3	%							16.1	%			120		bps
Net income (GAAP)	$	118.9							$	82.9							$	36.0			43.4	%
Add-back: Amortization of acquired intangible assets		9.8								10.0
Add-back: Share-based payment expense		11.7								9.6
Add-back: Supplier recovery charge		—								13.0
Add-back: Special charges		—								20.0
Add-back: Impairment on investment		—								2.5
Total pre-tax adjustments to net income		21.5								55.1
Income tax effects		(4.9	)							(12.6	)
Adjusted net income (Non-GAAP)	$	135.5							$	125.4							$	10.1			8.1	%
Diluted earnings per share (GAAP)(1)	$	3.77							$	2.63							$	1.14			43.3	%
Adjusted diluted earnings per share (Non-GAAP)(1)	$	4.30							$	3.97							$	0.33			8.3	%
Net income (GAAP)	$	118.9							$	82.9							$	36.0			43.4	%
Percent of net sales (GAAP)						11.5	%							8.2	%			330		bps
Interest (income) expense, net		(3.5	)							2.7
Income tax expense		33.6								22.4
Depreciation		12.8								12.8
Amortization		9.8								10.0
EBITDA (Non-GAAP)		171.6								130.8								40.8			31.2	%
Percent of net sales (Non-GAAP)						16.6	%							12.9	%			370		bps
Share-based payment expense		11.7								9.6
Miscellaneous expense, net		8.0								1.7
Special charges		—								20.0
Supplier recovery charge		—								13.0
Adjusted EBITDA (Non-GAAP)	$	191.3							$	175.1							$	16.2			9.3	%
Percent of net sales (Non-GAAP)						18.5	%							17.3	%			120		bps

^{______________________________}

(1)	Earnings per share is calculated using unrounded numbers. Amounts in the table may not recalculate exactly due to rounding.

(In millions)		Three Months Ended August 31,
ABL		2024				2023				Increase (Decrease)				Percent Change
Net sales		$	955.0			$	944.2			$	10.8				1.1	%
Operating profit (GAAP)		$	161.5			$	117.8			$	43.7				37.1	%
Add-back: Amortization of acquired intangible assets			6.5				6.5
Add-back: Share-based payment expense			3.9				3.3
Add back: Special charges			—				18.1
Add-back: Supplier recovery charge			—				13.0
Adjusted operating profit (Non-GAAP)		$	171.9			$	158.7			$	13.2				8.3	%
Operating profit margin (GAAP)			16.9	%			12.5	%			440			bps
Adjusted operating profit margin (Non-GAAP)			18.0	%			16.8	%			120			bps

(In millions)		Three Months Ended August 31,
ISG			2024				2023			Increase (Decrease)				Percent Change
Net sales		$	83.9			$	71.9			$	12.0				16.7	%
Operating profit (GAAP)		$	16.7			$	9.4			$	7.3				77.7	%
Add-back: Amortization of acquired intangible assets			3.3				3.5
Add-back: Share-based payment expense			1.5				1.3
Adjusted operating profit (Non-GAAP)		$	21.5			$	14.2			$	7.3				51.4	%
Operating profit margin (GAAP)			19.9	%			13.1	%			680			bps
Adjusted operating profit margin (Non-GAAP)			25.6	%			19.7	%			590			bps

(In millions, except per share data)	Year Ended August 31,
		2024								2023							Increase (Decrease)			Percent Change
Net sales	$	3,841.0							$	3,952.2							$	(111.2	)		(2.8	)%
Gross profit (GAAP)	$	1,781.7							$	1,713.2							$	68.5			4.0	%
Percent of net sales (GAAP)						46.4	%							43.3	%			310		bps
Add-back: Supplier recovery charge		—								13.0
Adjusted gross profit (Non-GAAP)	$	1,781.7							$	1,726.2							$	55.5			3.2	%
Percent of net sales (Non-GAAP)						46.4	%							43.7	%			270		bps
Operating profit (GAAP)	$	553.3							$	473.4							$	79.9			16.9	%
Percent of net sales (GAAP)						14.4	%							12.0	%			240		bps
Add-back: Amortization of acquired intangible assets (1)		39.7								42.1
Add-back: Share-based payment expense		46.6								42.0
Add-back: Supplier recovery charge		—								13.0
Add-back: Special charges		—								26.9
Adjusted operating profit (Non-GAAP)	$	639.6							$	597.4							$	42.2			7.1	%
Percent of net sales (Non-GAAP)						16.7	%							15.1	%			160		bps
Net income (GAAP)	$	422.6							$	346.0							$	76.6			22.1	%
Add-back: Amortization of acquired intangible asset (1)		39.7								42.1
Add-back: Share-based payment expense		46.6								42.0
Add-back: Supplier recovery charge		—								13.0
Add-back: Loss on sale of a business		—								11.2
Add-back: Special charges		—								26.9
Add-back: Impairments of investments		—								2.5
Total pre-tax adjustments to net income		86.3								137.7
Income tax effect		(19.8	)							(31.7	)
Adjusted net income (Non-GAAP)	$	489.1							$	452.0							$	37.1			8.2	%
Diluted earnings per share (GAAP)(2)	$	13.44							$	10.76							$	2.68			24.9	%
Adjusted diluted earnings per share (Non-GAAP)(2)	$	15.56							$	14.05							$	1.51			10.7	%
Net income (GAAP)	$	422.6							$	346.0							$	76.6			22.1	%
Percent of net sales (GAAP)						11.0	%							8.8	%			220		bps
Interest (income) expense, net		(4.5	)							18.9
Income tax expense		126.0								100.7
Depreciation		51.4								51.1
Amortization		39.7								42.1
EBITDA (Non-GAAP)		635.2								558.8								76.4			13.7	%
Percent of net sales (Non-GAAP)						16.5	%							14.1	%			240		bps
Share-based payment expense		46.6								42.0
Miscellaneous expense, net		9.2								7.8
Special charges		—								26.9
Supplier recovery charge		—								13.0
Adjusted EBITDA (Non-GAAP)	$	691.0							$	648.5							$	42.5			6.6	%
Percent of net sales (Non-GAAP)						18.0	%							16.4	%			160		bps

^{______________________________}

(1)	Amortization expense for fiscal 2023 includes accelerated amortization of $4.0 million for certain discontinued brands.
(2)	Earnings per share is calculated using unrounded numbers. Amounts in the table may not recalculate exactly due to rounding.

(In millions)		Year Ended August 31,
ABL		2024				2023				Increase (Decrease)				Percent Change
Net sales		$	3,573.4			$	3,722.8			$	(149.4	)			(4.0	)%
Operating profit (GAAP)		$	582.8			$	509.5			$	73.3				14.4	%
Add-back: Amortization of acquired intangible assets			26.2				29.3
Add-back: Share-based payment expense			15.2				13.7
Add back: Special charges			—				25.0
Add-back: Supplier recovery charge			—				13.0
Adjusted operating profit (Non-GAAP)		$	624.2			$	590.5			$	33.7				5.7	%
Operating profit margin (GAAP)			16.3	%			13.7	%			260			bps
Adjusted operating profit margin (Non-GAAP)			17.5	%			15.9	%			160			bps

(In millions)		Year Ended August 31,
ISG		2024				2023				Increase (Decrease)				Percent Change
Net sales		$	291.9			$	252.7			$	39.2				15.5	%
Operating profit (GAAP)		$	43.6			$	32.1			$	11.5				35.8	%
Add-back: Amortization of acquired intangible assets			13.5				12.8
Add-back: Share-based payment expense			6.3				5.2
Adjusted operating profit (Non-GAAP)		$	63.4			$	50.1			$	13.3				26.5	%
Operating profit margin (GAAP)			14.9	%			12.7	%			220			bps
Adjusted operating profit margin (Non-GAAP)			21.7	%			19.8	%			190			bps

(In millions)	Year Ended August 31,
	2024				2023				Increase (Decrease)				Percent Change
Net cash provided by operating activities (GAAP)	$	619.2			$	578.1			$	41.1				7.1	%
Less: Purchases of property, plant, and equipment		(64.0	)			(66.7	)
Free cash flow (Non-GAAP)	$	555.2			$	511.4			$	43.8				8.6	%

Investor Contact:

Charlotte McLaughlin

Vice President, Investor Relations

(404) 853-1456

[email protected]

Media Contact:

April Appling

Vice President, Corporate Communications

[email protected]