Exhibit 99.1
Actuant Reports Second Quarter Results; Reaffirms Fiscal 2014 Guidance; New Share Repurchase Program Announced
MILWAUKEE--(BUSINESS WIRE)--March 19, 2014--Actuant Corporation (NYSE: ATU) today announced results for its second quarter ended February 28, 2014.
Highlights
- Total sales increased 9% compared to the prior year with core sales growth of 4% (total sales excluding the impact of acquisitions, divestitures and foreign exchange rates) and acquisitions contributing 5%.
- Diluted earnings per share from continuing operations (“EPS”) were $0.30, down from $0.35 in the prior year comparable quarter due to a higher effective income tax rate.
- Repurchased 2.6 million shares of common stock for $94 million in the quarter, completing the prior seven million share repurchase authorization. Actuant’s Board of Directors approved a new seven million share buy-back program.
- Finalized the sale of the Electrical business which resulted in a net gain in discontinued operations. Proceeds were used to reduce debt and fund share repurchases.
- Introduced third quarter EPS guidance in the range of $0.60-0.65 per share.
Mark E. Goldstein, Chief Executive Officer of Actuant commented, “On a consolidated basis, results in the quarter were generally in line with our forecast and reflected the normal seasonal slowdown. The 4% core sales growth includes significantly improved activity in Energy and continued solid growth in Engineered Solutions. Industrial’s core sales decline reflected cautious spending patterns by customers as well as negative North American weather and facility relocation impacts. We are pleased with the progress we are making on some of the operational issues within Energy that we highlighted last quarter. However, the impact of segment mix, choppy demand, and other inefficiencies related to facility closures and relocations weighed on consolidated profit margins. While our pre-tax income increased year-over-year, tax expense doubled, resulting in a decline in year-over-year second quarter EPS.”
Consolidated Results
Continuing Operations
Consolidated sales for the second quarter were $328 million, 9% higher than the $300 million in the comparable prior year quarter. Core sales increased 4% while acquisitions contributed 5% to total sales. Despite sizeable movements in emerging market currency exchange rates, the net foreign currency translation impact on a consolidated basis was negligible due to the stronger Euro and British Pound. Fiscal 2014 second quarter net earnings and EPS from continuing operations were $22.3 million, or $0.30 per share, compared to $25.8 million and $0.35, respectively, in the comparable prior year quarter.
Sales for the six months ended February 28, 2014 were $667 million, 10% higher than the $608 million in the comparable prior year period. Excluding the 6% benefit of acquisitions, year-to-date core sales increased 4%. Earnings and EPS for the six months ended February 28, 2014 were $55.3 million, or $0.74 per diluted share, compared to $56.4 million, or $0.76 per diluted share for the comparable prior year period
Discontinued Operations
Results from discontinued operations represent the financial results of the Electrical business for all periods presented. The Company completed the sale of the segment on December 13, 2013 and the $19.1 million of earnings from discontinued operations in the second quarter of fiscal 2014 includes the net gain on the divestiture.
New Seven Million Share Repurchase Authorization
The Company also announced that its Board of Directors approved a new seven million share repurchase program. During the quarter, the Company completed its prior share repurchase authorization. “Since the approval of the initial seven million share buy-back authorization, $214 million of capital was returned to shareholders, and over $300 million was deployed on acquisitions,” stated Goldstein. “We have the strongest balance sheet in our history and will continue to deploy capital with our priorities being internal growth, acquisitions, and opportunistic share repurchases.”
Segment Results
Industrial Segment |
(US $ in millions) |
| | Three Months Ended | | Six Months Ended |
| | February 28, | | February 28, |
| | 2014 | | 2013 | | 2014 | | 2013 |
Sales | | $93.6 | | $99.0 | | $192.2 | | $200.1 |
Operating Profit | | $26.5 | | $26.4 | | $53.4 | | $53.4 |
Operating Profit % | | 28.3% | | 26.6% | | 27.8% | | 26.7% |
| | | | | | | | |
Second quarter fiscal 2014 Industrial segment sales were $94 million, 5% lower than the prior year. This 5% core sales decline was due to lower global Integrated Solutions activity compared to the prior year’s robust levels as well as continued tepid Industrial Tool demand, notably in the mining maintenance market. In addition, a plant relocation and severe weather hindered North American volumes in the quarter. Second quarter operating profit margin of 28.3% was 170 basis points higher than the comparable prior year period due to favorable mix and effective cost management.
|
Energy Segment |
(US $ in millions) |
| | Three Months Ended | | Six Months Ended |
| | February 28, | | February 28, |
| | 2014 | | 2013 | | 2014 | | 2013 |
Sales | | $106.0 | | $80.8 | | $214.0 | | $171.6 |
Operating Profit | | $9.5 | | $9.7 | | $18.4 | | $25.1 |
Operating Profit % | | 9.0% | | 12.0% | | 8.6% | | 14.6% |
| | | | | | | | |
Fiscal 2014 second quarter year-over-year Energy segment sales increased 31% to $106 million. Excluding the 21% benefit from acquisitions and the unfavorable 1% foreign currency exchange rate change impact, core sales increased 11% from the prior year. Hydratight experienced a significant sequential improvement in core sales growth, notably in North American and Asia Pacific maintenance activity. Cortland’s core sales growth reflects higher demand for synthetic rope, seismic and defense products. Viking revenues in the quarter continue to be impacted by mobilization delays on secured contracts and delayed decisions by project sponsors on active bids. While margins declined year-over-year due to acquisition and sales mix, they improved 70 basis points sequentially from the first quarter level, despite seasonally weaker second quarter revenue.
|
Engineered Solutions Segment |
(US $ in millions) |
| | Three Months Ended | | Six Months Ended |
| | February 28, | | February 28, |
| | 2014 | | 2013 | | 2014 | | 2013 |
Sales | | $128.2 | | $120.7 | | $261.2 | | $236.6 |
Operating Profit | | $9.5 | | $8.3 | | $22.7 | | $15.9 |
Operating Profit % | | 7.4% | | 6.9% | | 8.7% | | 6.7% |
| | | | | | | | |
Second quarter fiscal 2014 Engineered Solutions segment sales increased 6% from the prior year to $128 million. Excluding the 1% decline from product line divestitures, core sales increased 7%. Second quarter sales continued to benefit from strong European heavy-duty truck demand. In addition, the segment experienced higher activity in the China truck market along with increased agriculture sales, notably from new products. Second quarter operating profit margin increased 50 basis points year-over-year due to the higher volumes, partially offset by relocation inefficiencies associated with several complex facility moves.
Corporate and Income Taxes
Corporate expenses for the second quarter of fiscal 2014 were $6.5 million, $0.9 million below the comparable prior year period due to cost reduction efforts. The Company’s effective income tax rate for the quarter of 29.0% was higher than the prior year’s 15.7%. It was also above the approximate 25% guidance provided for the quarter due primarily to the mix of global earnings by tax jurisdiction.
Financial Position
Net debt declined approximately $158 million in the quarter to $235 million (total debt of $390 million less $155 million of cash). The Company received gross proceeds of approximately $258 million from the December 2013 sale of the Electrical business which were used to fund divestiture costs, reduce debt and repurchase approximately $94 million of common stock. Free cash flow in the quarter was impacted by a build in working capital, which should reverse later in the year, and higher capital spending. At February 28, 2014, the Company had a net debt to EBITDA leverage ratio of 0.9, and $600 million in revolver availability.
Outlook
Goldstein continued, “We are seeing modestly improving order activity and trends. This, coupled with the progress our businesses continue to make on operating efficiencies and processes, provides optimism for stronger financial performance in the second half of fiscal year 2014. We are maintaining our expectation for full year core sales growth of 3-5% and revenue of $1.410-$1.450 billion. EPS is expected to be at the lower end of our $2.00-2.10 forecast based on our current visibility. We continue to anticipate full year free cash flow of approximately $190 million.
We expect third quarter sales to be in the $370-380 million range, with EPS of $0.60-0.65. The third quarter outlook incorporates the normal sequential uptick in activity experienced across nearly all of our underlying businesses, as well as an effective income tax rate in the low teens.
Actuant’s continued focus on our core strategies of operational excellence, high growth market expansion, Growth + Innovation, and strategic acquisitions positions us well for 2014 and beyond."
Conference Call Information
An investor conference call is scheduled for 10 am CT today, March 19, 2014. Webcast information and conference call materials will be made available on the Actuant company website (www.actuant.com) prior to the start of the call.
Safe Harbor Statement
Certain of the above comments represent forward-looking statements made pursuant to the provisions of the Private Securities Litigation Reform Act of 1995. Management cautions that these statements are based on current estimates of future performance and are highly dependent upon a variety of factors, which could cause actual results to differ from these estimates. Actuant’s results are also subject to general economic conditions, variation in demand from customers, the impact of geopolitical activity on the economy, continued market acceptance of the Company’s new product introductions, the successful integration of acquisitions, restructuring, operating margin risk due to competitive pricing and operating efficiencies, supply chain risk, material and labor cost increases, foreign currency fluctuations and interest rate risk. See the Company’s Form 10-K filed with the Securities and Exchange Commission for further information regarding risk factors. Actuant disclaims any obligation to publicly update or revise any forward-looking statements as a result of new information, future events or any other reason.
About Actuant Corporation
Actuant Corporation is a diversified industrial company serving customers from operations in more than 30 countries. The Actuant businesses are leaders in a broad array of niche markets including branded hydraulic tools and solutions; specialized products and services for energy markets and highly engineered position and motion control systems. The Company was founded in 1910 and is headquartered in Menomonee Falls, Wisconsin. Actuant trades on the NYSE under the symbol ATU. For further information on Actuant and its businesses, visit the Company's website at www.actuant.com.
(tables follow)
|
Actuant Corporation |
Condensed Consolidated Balance Sheets |
(Dollars in thousands) |
(Unaudited) |
| | | | | | | | | |
| | | | | | | February 28, | | August 31, |
| | | | | | | 2014 | | 2013 |
| | | | | | | | | |
ASSETS | | | | |
Current assets | | | | |
| Cash and cash equivalents | | $ | 155,017 | | | $ | 103,986 | |
| Accounts receivable, net | | | 233,951 | | | | 219,075 | |
| Inventories, net | | | 164,994 | | | | 142,549 | |
| Deferred income taxes | | | 16,326 | | | | 18,796 | |
| Other current assets | | | 30,116 | | | | 28,228 | |
| Assets of discontinued operations | | | - | | | | 272,606 | |
| | Total current assets | | | 600,404 | | | | 785,240 | |
| | | | | | | | | |
Property, plant and equipment, net | | | 208,179 | | | | 201,496 | |
Goodwill | | | 749,782 | | | | 734,952 | |
Other intangible assets, net | | | 372,034 | | | | 376,692 | |
Other long-term assets | | | 28,735 | | | | 20,952 | |
| | | | | | | | | |
| | Total assets | | $ | 1,959,134 | | | $ | 2,119,332 | |
| | | | | | | | | |
| | | | | | | | | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | |
Current liabilities | | | | |
| Trade accounts payable | | $ | 153,726 | | | $ | 154,049 | |
| Accrued compensation and benefits | | | 45,824 | | | | 43,800 | |
| Current maturities of debt | | | 2,250 | | | | - | |
| Income taxes payable | | | 32,849 | | | | 14,014 | |
| Other current liabilities | | | 63,646 | | | | 56,899 | |
| Liabilities of discontinued operations | | | - | | | | 53,080 | |
| | Total current liabilities | | | 298,295 | | | | 321,842 | |
| | | | | | | | | |
Long-term debt | | | 387,750 | | | | 515,000 | |
Deferred income taxes | | | 95,114 | | | | 115,865 | |
Pension and postretirement benefit accruals | | | 12,283 | | | | 20,698 | |
Other long-term liabilities | | | 64,591 | | | | 65,660 | |
| | | | | | | | | |
Shareholders' equity | | | | |
| Capital stock | | | 15,633 | | | | 15,399 | |
| Additional paid-in capital | | | 80,622 | | | | 49,758 | |
| Treasury stock | | | (214,010 | ) | | | (104,915 | ) |
| Retained earnings | | | 1,266,116 | | | | 1,188,685 | |
| Accumulated other comprehensive loss | | | (47,260 | ) | | | (68,660 | ) |
| Stock held in trust | | | (4,123 | ) | | | (3,124 | ) |
| Deferred compensation liability | | | 4,123 | | | | 3,124 | |
| | Total shareholders' equity | | | 1,101,101 | | | | 1,080,267 | |
| | | | | | | | | |
Total liabilities and shareholders' equity | | $ | 1,959,134 | | | $ | 2,119,332 | |
|
Actuant Corporation |
Condensed Consolidated Statements of Earnings |
(Dollars in thousands except per share amounts) |
(Unaudited) |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | Three Months Ended | | Six Months Ended |
| | | | February 28, | | February 28, | | February 28, | | February 28, |
| | | | 2014 | | 2013 | | 2014 | | 2013 |
| | | | | | | | | | |
Net sales | | $ | 327,770 | | $ | 300,468 | | | $ | 667,326 | | $ | 608,277 |
Cost of products sold | | | 203,323 | | | 184,290 | | | | 411,099 | | | 367,731 |
| Gross profit | | | 124,447 | | | 116,178 | | | | 256,227 | | | 240,546 |
| | | | | | | | | | |
Selling, administrative and engineering expenses | | | 79,240 | | | 73,339 | | | | 161,158 | | | 148,199 |
Amortization of intangible assets | | | 6,226 | | | 5,968 | | | | 12,441 | | | 12,002 |
| Operating profit | | | 38,981 | | | 36,871 | | | | 82,628 | | | 80,345 |
| | | | | | | | | | |
Financing costs, net | | | 6,262 | | | 6,260 | | | | 13,012 | | | 12,582 |
Other expense (income), net | | | 1,326 | | | (37 | ) | | | 2,467 | | | 607 |
| Earnings from continuing operations before income tax expense | | | 31,393 | | | 30,648 | | | | 67,149 | | | 67,156 |
| | | | | | | | | | |
Income tax expense | | | 9,089 | | | 4,814 | | | | 11,840 | | | 10,771 |
Earnings from continuing operations | | | 22,304 | | | 25,834 | | | | 55,309 | | | 56,385 |
Earnings from discontinued operations, net of income taxes | | | 19,088 | | | 2,601 | | | | 22,120 | | | 8,393 |
Net earnings | | $ | 41,392 | | $ | 28,435 | | | $ | 77,429 | | $ | 64,778 |
| | | | | | | | | | |
Earnings from continuing operations per share | | | | | | | | |
| Basic | | $ | 0.31 | | $ | 0.35 | | | $ | 0.76 | | $ | 0.77 |
| Diluted | | | 0.30 | | | 0.35 | | | | 0.74 | | | 0.76 |
| | | | | | | | | | |
Earnings per share | | | | | | | | |
| Basic | | $ | 0.57 | | $ | 0.39 | | | $ | 1.07 | | $ | 0.89 |
| Diluted | | | 0.56 | | | 0.38 | | | | 1.04 | | | 0.87 |
| | | | | | | | | | |
Weighted average common shares outstanding | | | | | | | | |
| Basic | | | 72,227 | | | 72,946 | | | | 72,656 | | | 72,869 |
| Diluted | | | 73,773 | | | 74,416 | | | | 74,392 | | | 74,343 |
|
Actuant Corporation |
Condensed Consolidated Statements of Cash Flows |
(In thousands) |
(Unaudited) |
| | | | | | | | |
| | | | | | | | |
| | Three Months Ended | | Six Months Ended |
| | February 28, | | February 28, | | February 28, | | February 28, |
| | 2014 | | 2013 | | 2014 | | 2013 |
| | | | | | | | |
Operating Activities | | | | | | | | |
Net earnings | | $ | 41,392 | | | $ | 28,435 | | | $ | 77,429 | | | $ | 64,778 | |
Adjustments to reconcile net earnings to net cash provided by | | | | | | | | |
operating activities: | | | | | | | | |
Depreciation and amortization | | | 15,761 | | | | 14,451 | | | | 31,965 | | | | 28,898 | |
Net gain on disposal of businesses | | | (26,339 | ) | | | - | | | | (26,339 | ) | | | - | |
Stock-based compensation expense | | | 6,509 | | | | 3,651 | | | | 10,612 | | | | 7,128 | |
Benefit for deferred income taxes | | | (2,656 | ) | | | (2,862 | ) | | | (11,064 | ) | | | (6,018 | ) |
Amortization of debt discount and debt issuance costs | | | 423 | | | | 496 | | | | 983 | | | | 992 | |
Other non-cash adjustments | | | 124 | | | | 5 | | | | (743 | ) | | | (172 | ) |
Changes in components of working capital and other: | | | | | | | | |
Accounts receivable | | | (2,271 | ) | | | (8,260 | ) | | | 4,769 | | | | (3,721 | ) |
Inventories | | | (10,149 | ) | | | 7,166 | | | | (21,783 | ) | | | (4,152 | ) |
Prepaid expenses and other assets | | | 1,978 | | | | 4,939 | | | | (1,071 | ) | | | (1,204 | ) |
Trade accounts payable | | | (15,395 | ) | | | (10,733 | ) | | | (12,835 | ) | | | (22,281 | ) |
Income taxes payable | | | (10,210 | ) | | | (3,883 | ) | | | (13,399 | ) | | | (2,722 | ) |
Accrued compensation and benefits | | | 6,268 | | | | 1,526 | | | | 3,673 | | | | (12,427 | ) |
Other accrued liabilities | | | (1,498 | ) | | | (6,883 | ) | | | (5,314 | ) | | | (8,776 | ) |
Net cash provided by operating activities | | | 3,937 | | | | 28,048 | | | | 36,883 | | | | 40,323 | |
| | | | | | | | |
Investing Activities | | | | | | | | |
Proceeds from sale of property, plant and equipment | | | 95 | | | | 200 | | | | 2,008 | | | | 1,177 | |
Proceeds from sale of businesses, net of transaction costs | | | 243,386 | | | | - | | | | 243,386 | | | | - | |
Capital expenditures | | | (10,969 | ) | | | (4,037 | ) | | | (22,226 | ) | | | (11,726 | ) |
Business acquisitions, net of cash acquired | | | - | | | | - | | | | - | | | | (83 | ) |
Net cash provided by (used in) investing activities | | | 232,512 | | | | (3,837 | ) | | | 223,168 | | | | (10,632 | ) |
| | | | | | | | |
Financing Activities | | | | | | | | |
Net repayments on revolving credit facilities and other debt | | | (113,000 | ) | | | - | | | | (125,000 | ) | | | - | |
Principal repayments on term loan | | | - | | | | (1,250 | ) | | | - | | | | (2,500 | ) |
Purchase of treasury shares | | | (93,743 | ) | | | (1,679 | ) | | | (109,095 | ) | | | (8,821 | ) |
Payment of contingent consideration | | | (339 | ) | | | (1,350 | ) | | | (753 | ) | | | (1,350 | ) |
Stock option exercises and related tax benefits | | | 15,241 | | | | 5,299 | | | | 25,803 | | | | 10,772 | |
Cash dividend | | | - | | | | - | | | | (2,919 | ) | | | (2,911 | ) |
Net cash provided by (used in) financing activities | | | (191,841 | ) | | | 1,020 | | | | (211,964 | ) | | | (4,810 | ) |
| | | | | | | | |
Effect of exchange rate changes on cash | | | 867 | | | | (2,719 | ) | | | 2,944 | | | | (2,242 | ) |
Net increase in cash and cash equivalents | | | 45,475 | | | | 22,512 | | | | 51,031 | | | | 22,639 | |
Cash and cash equivalents - beginning of period | | | 109,542 | | | | 68,311 | | | | 103,986 | | | | 68,184 | |
Cash and cash equivalents - end of period | | $ | 155,017 | | | $ | 90,823 | | | $ | 155,017 | | | $ | 90,823 | |
|
ACTUANT CORPORATION |
SUPPLEMENTAL UNAUDITED DATA FROM CONTINUING OPERATIONS |
(Dollars in thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | FISCAL 2013 | | FISCAL 2014 |
| | | | Q1 | | Q2 | | Q3 | | Q4 | | TOTAL | | Q1 | | Q2 | | | Q3 | | | Q4 | | | TOTAL |
SALES | | | | | | | | | | | | | | | | | | | | | | | |
| INDUSTRIAL SEGMENT | | $ | 101,122 | | | $ | 98,999 | | | $ | 111,308 | | | $ | 111,191 | | | $ | 422,620 | | | $ | 98,641 | | | $ | 93,571 | | | | | | | | | | $ | 192,212 | |
| ENERGY SEGMENT | | | 90,769 | | | | 80,794 | | | | 99,158 | | | | 92,651 | | | | 363,372 | | | | 107,925 | | | | 106,031 | | | | | | | | | | | 213,956 | |
| ENGINEERED SOLUTIONS SEGMENT | | | 115,918 | | | | 120,675 | | | | 133,739 | | | | 123,418 | | | | 493,750 | | | | 132,990 | | | | 128,168 | | | | | | | | | | | 261,158 | |
| | TOTAL | | $ | 307,809 | | | $ | 300,468 | | | $ | 344,205 | | | $ | 327,260 | | | $ | 1,279,742 | | | $ | 339,556 | | | $ | 327,770 | | | | | | | | | | $ | 667,326 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
% SALES GROWTH | | | | | | | | | | | | | | | | | | | | | | | |
| INDUSTRIAL SEGMENT | | | 1 | % | | | 1 | % | | | 1 | % | | | 1 | % | | | 1 | % | | | -2 | % | | | -5 | % | | | | | | | | | | -4 | % |
| ENERGY SEGMENT | | | 13 | % | | | 2 | % | | | 3 | % | | | -1 | % | | | 4 | % | | | 19 | % | | | 31 | % | | | | | | | | | | 25 | % |
| ENGINEERED SOLUTIONS SEGMENT | | | -10 | % | | | -2 | % | | | -2 | % | | | 4 | % | | | -3 | % | | | 15 | % | | | 6 | % | | | | | | | | | | 10 | % |
| | TOTAL | | | -1 | % | | | 0 | % | | | 0 | % | | | 2 | % | | | 0 | % | | | 10 | % | | | 9 | % | | | | | | | | | | 10 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | |
OPERATING PROFIT (LOSS) | | | | | | | | | | | | | | | | | | | | | | | |
| INDUSTRIAL SEGMENT | | $ | 27,006 | | | $ | 26,350 | | | $ | 32,426 | | | $ | 31,862 | | | $ | 117,644 | | | $ | 26,897 | | | $ | 26,477 | | | | | | | | | | $ | 53,374 | |
| ENERGY SEGMENT | | | 15,387 | | | | 9,677 | | | | 19,736 | | | | 18,480 | | | | 63,280 | | | | 8,923 | | | | 9,504 | | | | | | | | | | | 18,427 | |
| ENGINEERED SOLUTIONS SEGMENT | | | 7,625 | | | | 8,275 | | | | 12,754 | | | | 11,674 | | | | 40,328 | | | | 13,190 | | | | 9,548 | | | | | | | | | | | 22,738 | |
| CORPORATE / GENERAL | | | (6,544 | ) | | | (7,431 | ) | | | (7,874 | ) | | | (9,258 | ) | | | (31,107 | ) | | | (5,363 | ) | | | (6,548 | ) | | | | | | | | | | (11,911 | ) |
| | TOTAL | | $ | 43,474 | | | $ | 36,871 | | | $ | 57,042 | | | $ | 52,758 | | | $ | 190,145 | | | $ | 43,647 | | | $ | 38,981 | | | | | | | | | | $ | 82,628 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
OPERATING PROFIT % | | | | | | | | | | | | | | | | | | | | | | | |
| INDUSTRIAL SEGMENT | | | 26.7 | % | | | 26.6 | % | | | 29.1 | % | | | 28.7 | % | | | 27.8 | % | | | 27.3 | % | | | 28.3 | % | | | | | | | | | | 27.8 | % |
| ENERGY SEGMENT | | | 17.0 | % | | | 12.0 | % | | | 19.9 | % | | | 19.9 | % | | | 17.4 | % | | | 8.3 | % | | | 9.0 | % | | | | | | | | | | 8.6 | % |
| ENGINEERED SOLUTIONS SEGMENT | | | 6.6 | % | | | 6.9 | % | | | 9.5 | % | | | 9.5 | % | | | 8.2 | % | | | 9.9 | % | | | 7.4 | % | | | | | | | | | | 8.7 | % |
| | TOTAL (INCLUDING CORPORATE) | | | 14.1 | % | | | 12.3 | % | | | 16.6 | % | | | 16.1 | % | | | 14.9 | % | | | 12.9 | % | | | 11.9 | % | | | | | | | | | | 12.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | | | | | | | | | | | | | | | | | | | | | | |
| INDUSTRIAL SEGMENT | | $ | 29,033 | | | $ | 28,471 | | | $ | 34,374 | | | $ | 33,742 | | | $ | 125,620 | | | $ | 28,657 | | | $ | 27,907 | | | | | | | | | | $ | 56,564 | |
| ENERGY SEGMENT | | | 19,694 | | | | 14,278 | | | | 23,977 | | | | 22,185 | | | | 80,134 | | | | 17,923 | | | | 18,130 | | | | | | | | | | | 36,053 | |
| ENGINEERED SOLUTIONS SEGMENT | | | 12,047 | | | | 12,611 | | | | 16,700 | | | | 15,659 | | | | 57,017 | | | | 17,365 | | | | 13,581 | | | | | | | | | | | 30,946 | |
| CORPORATE / GENERAL | | | (6,195 | ) | | | (6,582 | ) | | | (7,556 | ) | | | (8,556 | ) | | | (28,889 | ) | | | (5,235 | ) | | | (6,202 | ) | | | | | | | | | | (11,437 | ) |
| | TOTAL | | $ | 54,579 | | | $ | 48,778 | | | $ | 67,495 | | | $ | 63,030 | | | $ | 233,882 | | | $ | 58,710 | | | $ | 53,416 | | | | | | | | | | $ | 112,126 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA % | | | | | | | | | | | | | | | | | | | | | | | |
| INDUSTRIAL SEGMENT | | | 28.7 | % | | | 28.8 | % | | | 30.9 | % | | | 30.3 | % | | | 29.7 | % | | | 29.1 | % | | | 29.8 | % | | | | | | | | | | 29.4 | % |
| ENERGY SEGMENT | | | 21.7 | % | | | 17.7 | % | | | 24.2 | % | | | 23.9 | % | | | 22.1 | % | | | 16.6 | % | | | 17.1 | % | | | | | | | | | | 16.9 | % |
| ENGINEERED SOLUTIONS SEGMENT | | | 10.4 | % | | | 10.5 | % | | | 12.5 | % | | | 12.7 | % | | | 11.5 | % | | | 13.1 | % | | | 10.6 | % | | | | | | | | | | 11.8 | % |
| | TOTAL (INCLUDING CORPORATE) | | | 17.7 | % | | | 16.2 | % | | | 19.6 | % | | | 19.3 | % | | | 18.3 | % | | | 17.3 | % | | | 16.3 | % | | | | | | | | | | 16.8 | % |
|
ACTUANT CORPORATION |
SUPPLEMENTAL UNAUDITED DATA |
RECONCILIATION OF GAAP MEASURE TO NON-GAAP MEASURES |
(Dollars in thousands, except for per share amounts) |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | FISCAL 2013 | | FISCAL 2014 |
| | | | | Q1 | | Q2 | | Q3 | | Q4 | | TOTAL | | Q1 | | Q2 | | | Q3 | | | Q4 | | | TOTAL |
EARNINGS (LOSS) BEFORE SPECIAL ITEMS (1) | | | | | | | | | | | | | | | | | | | | | | | |
| NET EARNINGS (LOSS) | | $ | 36,343 | | | $ | 28,435 | | | $ | (92,983 | ) | | $ | 58,253 | | | $ | 30,048 | | | $ | 36,037 | | | $ | 41,392 | | | | | | | | | | $ | 77,429 | |
| LOSS (EARNINGS) FROM DISCONTINUED OPERATIONS, NET OF INCOME TAX | | | (5,792 | ) | | | (2,601 | ) | | | 139,060 | | | | (13,138 | ) | | | 117,529 | | | | (3,032 | ) | | | (19,088 | ) | | | | | | | | | | (22,120 | ) |
| | EARNINGS FROM CONTINUING OPERATIONS | | | 30,551 | | | | 25,834 | | | | 46,077 | | | | 45,115 | | | | 147,577 | | | | 33,005 | | | | 22,304 | | | | | | | | | | | 55,309 | |
| INCOME TAX ADJUSTMENT | | | - | | | | - | | | | - | | | | (10,596 | ) | | | (10,596 | ) | | | - | | | | - | | | | | | | | | | | - | |
| | TOTAL | | $ | 30,551 | | | $ | 25,834 | | | $ | 46,077 | | | $ | 34,519 | | | $ | 136,981 | | | $ | 33,005 | | | $ | 22,304 | | | | | | | | | | $ | 55,309 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
DILUTED EARNINGS (LOSS) PER SHARE, BEFORE | | | | | | | | | | | | | | | | | | | | | | | |
SPECIAL ITEMS (1) | | | | | | | | | | | | | | | | | | | | | | | |
| NET EARNINGS (LOSS) | | $ | 0.49 | | | $ | 0.38 | | | $ | (1.24 | ) | | $ | 0.78 | | | $ | 0.40 | | | $ | 0.48 | | | $ | 0.56 | | | | | | | | | | $ | 1.04 | |
| LOSS (EARNINGS) FROM DISCONTINUED OPERATIONS, NET OF INCOME TAX | | | (0.08 | ) | | | (0.03 | ) | | | 1.86 | | | | (0.18 | ) | | | 1.58 | | | | (0.04 | ) | | | (0.26 | ) | | | | | | | | | | (0.30 | ) |
| | EARNINGS FROM CONTINUING OPERATIONS | | | 0.41 | | | | 0.35 | | | | 0.62 | | | | 0.60 | | | | 1.98 | | | | 0.44 | | | | 0.30 | | | | | | | | | | | 0.74 | |
| INCOME TAX ADJUSTMENT | | | - | | | | - | | | | - | | | | (0.14 | ) | | | (0.14 | ) | | | - | | | | - | | | | | | | | | | | - | |
| | TOTAL | | $ | 0.41 | | | $ | 0.35 | | | $ | 0.62 | | | $ | 0.46 | | | $ | 1.84 | | | $ | 0.44 | | | $ | 0.30 | | | | | | | | | | $ | 0.74 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA (2) | | | | | | | | | | | | | | | | | | | | | | | |
| NET EARNINGS (LOSS) (GAAP MEASURE) | | $ | 36,343 | | | $ | 28,435 | | | $ | (92,983 | ) | | $ | 58,253 | | | $ | 30,048 | | | $ | 36,037 | | | $ | 41,392 | | | | | | | | | | $ | 77,429 | |
| LOSS (EARNINGS) FROM DISCONTINUED OPERATIONS, NET OF INCOME TAX | | | (5,792 | ) | | | (2,601 | ) | | | 139,060 | | | | (13,138 | ) | | | 117,529 | | | | (3,032 | ) | | | (19,088 | ) | | | | | | | | | | (22,120 | ) |
| | EARNINGS FROM CONTINUING OPERATIONS | | | 30,551 | | | | 25,834 | | | | 46,077 | | | | 45,115 | | | | 147,577 | | | | 33,005 | | | | 22,304 | | | | | | | | | | | 55,309 | |
| FINANCING COSTS, NET | | | 6,322 | | | | 6,260 | | | | 6,229 | | | | 6,026 | | | | 24,837 | | | | 6,750 | | | | 6,262 | | | | | | | | | | | 13,012 | |
| INCOME TAX EXPENSE | | | 5,957 | | | | 4,814 | | | | 3,825 | | | | 776 | | | | 15,372 | | | | 2,751 | | | | 9,089 | | | | | | | | | | | 11,840 | |
| DEPRECIATION & AMORTIZATION | | | 11,749 | | | | 11,870 | | | | 11,364 | | | | 11,113 | | | | 46,096 | | | | 16,204 | | | | 15,761 | | | | | | | | | | | 31,965 | |
| | EBITDA - EXCLUDING DISCONTINUED OPERATIONS (NON-GAAP MEASURE) | | $ | 54,579 | | | $ | 48,778 | | | $ | 67,495 | | | $ | 63,030 | | | $ | 233,882 | | | $ | 58,710 | | | $ | 53,416 | | | | | | | | | | $ | 112,126 | |
|
FOOTNOTES |
| | | |
NOTE: | | The total of the individual quarters may not equal the annual total due to rounding. |
| | | |
(1) | | | Earnings (loss) and diluted earnings (loss) per share, excluding special items (income tax adjustments and discontinued operations), represent net earnings (loss) and diluted earnings (loss) per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures should not be considered as an alternative to net earnings (loss) or diluted earnings (loss) per share as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Actuant companies. The total of the individual components may not equal due to rounding. |
| | | |
(2) | | | EBITDA represents net earnings (loss) before financing costs, net, income tax expense, discontinued operations and depreciation & amortization. EBITDA is not a calculation based upon generally accepted accounting principles (GAAP). The amounts included in the EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings data. EBITDA should not be considered as an alternative to net earnings or operating profit as an indicator of the Company's operating performance, or as an alternative to operating cash flows as a measure of liquidity. Actuant has presented EBITDA because it regularly reviews this as a measure of the Company's ability to incur and service debt. In addition, EBITDA is used by many of our investors and lenders, and is presented as a convenience to them. However, the EBITDA measure presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. |
| | | |
CONTACT:
Actuant Corporation
Karen Bauer
Communications & Investor Relations Leader
262-293-1562