Enerpac Tool (EPAC) 8-K Results of Operations and Financial Condition

Exhibit 99.1

Actuant Provides Details of Business Segment Realignment

MILWAUKEE--(BUSINESS WIRE)--October 4, 2018--As previously announced, Actuant Corporation (the “Company”) has realigned its financial reporting segments. The change is effective for the Company’s fourth quarter of 2018. The realignment reflects changes in the operating structure of the Company with the combination of the Company’s tools and services business and all OEM-related businesses into two operating segments: Industrial Tools & Services (“IT&S”) and Engineered Components & Systems (“EC&S”), respectively.

The IT&S segment results from the consolidation of the former Industrial segment, excluding the Precision-Hayes business, with the Hydratight and Mirage businesses from the former Energy segment. The new segment concentrates on product sales and service as well as rental capabilities. Executive Vice President Jeff Schmaling will lead the segment.

The EC&S segment is comprised of the former Engineered Solutions segment and now includes the Precision-Hayes business and the former Energy segment businesses, Cortland and Viking (which was divested in the second quarter of Fiscal 2018). The segment is focused on highly engineered components for transportation, agricultural, construction and other vertical markets and will be led by Executive Vice President, Roger Roundhouse.

In addition, the Company’s reportable product lines are being reorganized into the following structure: IT&S product lines - Product and Service & Rental; and EC&S product lines - On-Highway; Agriculture, Off-Highway and Other; Rope & Cable Solutions; Concrete Tensioning; and Off-Shore Mooring (divested in connection with the sale of the Viking business). The product line reporting change is also effective for the Company’s fourth quarter of 2018.

For comparative purposes, the Company has included as an attachment to this release certain unaudited historical financial results for both the new and prior segment and product line reporting. The updated segment presentation will be reflected in the Company’s forthcoming Annual Report on Form 10-K. The segment and product line reorganizations do not impact the Company’s audited consolidated financial statements.

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
SUPPLEMENTAL UNAUDITED DATA
	(Dollars in thousands)
RESULTS BY REPORTING SEGMENT
NEW REPORTING STRUCTURE												FORMER REPORTING STRUCTURE
			FISCAL			FISCAL			FISCAL						FISCAL			FISCAL			FISCAL
			2016			2017			2018						2016			2017			2018
SALES												SALES
	INDUSTRIAL TOOLS & SERVICES SEGMENT		$	588,207		$	552,582		$	591,085			INDUSTRIAL SEGMENT		$	359,817		$	379,755		$	415,897
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			561,203			543,202			591,526			ENERGY SEGMENT			392,731			309,594			303,144
		TOTAL	$	1,149,410		$	1,095,784		$	1,182,611			ENGINEERED SOLUTIONS SEGMENT			396,862			406,435			463,570
														TOTAL	$	1,149,410		$	1,095,784		$	1,182,611
OPERATING PROFIT (LOSS)												OPERATING PROFIT (LOSS)
	INDUSTRIAL TOOLS & SERVICES SEGMENT		$	123,809		$	98,377		$	103,718			INDUSTRIAL SEGMENT		$	82,929		$	86,623		$	90,396
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			11,173			8,501			24,787			ENERGY SEGMENT			38,851			(99	)		12,340
	CORPORATE / GENERAL			(29,025	)		(25,123	)		(24,404	)		ENGINEERED SOLUTIONS SEGMENT			13,187			20,359			25,698
		ADJUSTED OPERATING PROFIT	$	105,957		$	81,755		$	104,101			CORPORATE / GENERAL			(29,010	)		(25,128	)		(24,333	)
	IMPAIRMENT & DIVESTITURE CHARGES			(186,511	)		(116,979	)		(73,058	)			ADJUSTED OPERATING PROFIT	$	105,957		$	81,755		$	104,101
	RESTRUCTURING CHARGES			(14,571	)		(7,228	)		(12,845	)		IMPAIRMENT & DIVESTITURE CHARGES			(186,511	)		(116,979	)		(73,058	)
	LOSS ON SALE OF PRODUCT LINE DIVESTITURE			(5,092	)		-			-			RESTRUCTURING CHARGES			(14,571	)		(7,228	)		(12,845	)
	DIRECTOR & OFFICER TRANSITION CHARGES			-			(7,784	)		-			LOSS ON SALE OF PRODUCT LINE DIVESTITURE			(5,092	)		-			-
		OPERATING PROFIT (LOSS)	$	(100,217	)	$	(50,236	)	$	18,198			DIRECTOR & OFFICER TRANSITION CHARGES			-			(7,784	)		-
														OPERATING PROFIT (LOSS)	$	(100,217	)	$	(50,236	)	$	18,198
ADJUSTED OPERATING PROFIT %												ADJUSTED OPERATING PROFIT %
	INDUSTRIAL TOOLS & SERVICES SEGMENT			21.0	%		17.8	%		17.5	%		INDUSTRIAL SEGMENT			23.0	%		22.8	%		21.7	%
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			2.0	%		1.6	%		4.2	%		ENERGY SEGMENT			9.9	%		0.0	%		4.1	%
		ADJUSTED OPERATING PROFIT %		9.2	%		7.5	%		8.8	%		ENGINEERED SOLUTIONS SEGMENT			3.3	%		5.0	%		5.5	%
														ADJUSTED OPERATING PROFIT %		9.2	%		7.5	%		8.8	%
EBITDA												EBITDA
	INDUSTRIAL TOOLS & SERVICES SEGMENT		$	137,923		$	111,097		$	119,318			INDUSTRIAL SEGMENT		$	90,858		$	93,707		$	98,371
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			42,092			34,911			48,478			ENERGY SEGMENT			59,852			16,826			28,938
	CORPORATE / GENERAL			(27,640	)		(23,896	)		(22,366	)		ENGINEERED SOLUTIONS SEGMENT			29,154			34,807			40,619
		ADJUSTED EBITDA	$	152,375		$	122,112		$	145,430			CORPORATE / GENERAL			(27,489	)		(23,228	)		(22,498	)
	IMPAIRMENT & DIVESTITURE CHARGES			(186,511	)		(116,979	)		(73,058	)			ADJUSTED EBITDA	$	152,375		$	122,112		$	145,430
	RESTRUCTURING CHARGES			(14,571	)		(7,228	)		(12,845	)		IMPAIRMENT & DIVESTITURE CHARGES			(186,511	)		(116,979	)		(73,058	)
	LOSS ON SALE OF PRODUCT LINE DIVESTITURE			(5,092	)		-			-			RESTRUCTURING CHARGES			(14,571	)		(7,228	)		(12,845	)
	DIRECTOR & OFFICER TRANSITION CHARGES			-			(7,784	)		-			LOSS ON SALE OF PRODUCT LINE DIVESTITURE			(5,092	)		-			-
		EBITDA	$	(53,799	)	$	(9,879	)	$	59,527			DIRECTOR & OFFICER TRANSITION CHARGES			-			(7,784	)		-
														EBITDA	$	(53,799	)	$	(9,879	)	$	59,527
ADJUSTED EBITDA %												ADJUSTED EBITDA %
	INDUSTRIAL TOOLS & SERVICES SEGMENT			23.4	%		20.1	%		20.2	%		INDUSTRIAL SEGMENT			25.3	%		24.7	%		23.7	%
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			7.5	%		6.4	%		8.2	%		ENERGY SEGMENT			15.2	%		5.4	%		9.5	%
		ADJUSTED EBITDA %		13.3	%		11.1	%		12.3	%		ENGINEERED SOLUTIONS SEGMENT			7.3	%		8.6	%		8.8	%
														ADJUSTED EBITDA %		13.3	%		11.1	%		12.3	%
DEPRECIATION & AMORTIZATION												DEPRECIATION & AMORTIZATION
	INDUSTRIAL TOOLS & SERVICES SEGMENT		$	14,999		$	15,026		$	15,301			INDUSTRIAL SEGMENT		$	8,175		$	7,583		$	7,710
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			31,030			26,072			23,423			ENERGY SEGMENT			21,944			18,943			16,652
	CORPORATE / GENERAL			1,748			2,012			1,984			ENGINEERED SOLUTIONS SEGMENT			15,910			14,572			14,362
		TOTAL DEPRECIATION & AMORTIZATION	$	47,777		$	43,110		$	40,708			CORPORATE / GENERAL			1,748			2,012			1,984
														TOTAL DEPRECIATION & AMORTIZATION	$	47,777		$	43,110		$	40,708

ACTUANT CORPORATION
SUPPLEMENTAL UNAUDITED DATA
	(Dollars in thousands)
NET SALES BY PRODUCT LINE
NEW REPORTING STRUCTURE								FORMER REPORTING STRUCTURE
		FISCAL		FISCAL		FISCAL				FISCAL		FISCAL		FISCAL
		2016		2017		2018				2016		2017		2018
INDUSTRIAL TOOLS & SERVICES SEGMENT								INDUSTRIAL SEGMENT
	PRODUCT	$	400,780	$	396,381	$	439,405		INDUSTRIAL TOOLS	$	314,832	$	335,569	$	369,546
	SERVICE & RENTAL		187,427		156,201		151,680		HEAVY LIFTING TECHNOLOGY		44,985		44,186		46,351
ENGINEERED COMPONENTS & SYSTEMS SEGMENT								ENERGY SEGMENT
	ON-HIGHWAY		209,575		215,831		248,083		ENERGY MAINTENANCE & INTEGRITY		278,881		225,716		224,386
	AGRICULTURE, OFF-HIGHWAY AND OTHER		187,287		190,604		215,487		OTHER ENERGY SOLUTIONS		113,850		83,878		78,758
	ROPE & CABLE SOLUTIONS		73,813		65,169		76,011
	CONCRETE TENSIONING		50,491		52,889		49,198	ENGINEERED SOLUTIONS SEGMENT
	OFF-SHORE MOORING		40,037		18,709		2,747		ON-HIGHWAY		209,575		215,831		248,083
									AGRICULTURE, OFF-HIGHWAY AND OTHER		187,287		190,604		215,487
TOTAL		$	1,149,410	$	1,095,784	$	1,182,611
								TOTAL		$	1,149,410	$	1,095,784	$	1,182,611

ACTUANT CORPORATION
SUPPLEMENTAL UNAUDITED DATA
	(Dollars in thousands)
RESULTS BY REPORTING SEGMENT
NEW REPORTING STRUCTURE																		FORMER REPORTING STRUCTURE
			FISCAL 2016																		FISCAL 2016
			Q1			Q2			Q3			Q4			TOTAL						Q1			Q2			Q3			Q4			TOTAL
SALES																		SALES
	INDUSTRIAL TOOLS & SERVICES SEGMENT		$	154,500		$	128,811		$	156,210		$	148,686		$	588,207			INDUSTRIAL SEGMENT		$	88,870		$	81,188		$	95,750		$	94,009		$	359,817
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			150,511			134,478			149,131			127,083			561,203			ENERGY SEGMENT			113,764			86,225			101,300			91,442			392,731
		TOTAL	$	305,011		$	263,289		$	305,341		$	275,769		$	1,149,410			ENGINEERED SOLUTIONS SEGMENT			102,377			95,876			108,291			90,318			396,862
																				TOTAL	$	305,011		$	263,289		$	305,341		$	275,769		$	1,149,410
OPERATING PROFIT (LOSS)																		OPERATING PROFIT (LOSS)
	INDUSTRIAL TOOLS & SERVICES SEGMENT		$	32,390		$	23,938		$	35,420		$	32,061		$	123,809			INDUSTRIAL SEGMENT		$	21,263		$	17,003		$	22,519		$	22,144		$	82,929
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			5,934			968			4,320			(49	)		11,173			ENERGY SEGMENT			12,124			5,348			12,438			8,941			38,851
	CORPORATE / GENERAL			(8,573	)		(6,928	)		(7,901	)		(5,623	)		(29,025	)		ENGINEERED SOLUTIONS SEGMENT			4,937			2,555			4,768			927			13,187
		ADJUSTED OPERATING PROFIT	$	29,751		$	17,978		$	31,839		$	26,389		$	105,957			CORPORATE / GENERAL			(8,573	)		(6,928	)		(7,886	)		(5,623	)		(29,010	)
	IMPAIRMENT & DIVESTITURE CHARGES			-			(186,511	)		-			-			(186,511	)			ADJUSTED OPERATING PROFIT	$	29,751		$	17,978		$	31,839		$	26,389		$	105,957
	RESTRUCTURING CHARGES			(4,380	)		(3,582	)		(3,496	)		(3,113	)		(14,571	)		IMPAIRMENT & DIVESTITURE CHARGES			-			(186,511	)		-			-			(186,511	)
	LOSS ON SALE OF PRODUCT LINE DIVESTITURE			-			-			-			(5,092	)		(5,092	)		RESTRUCTURING CHARGES			(4,380	)		(3,582	)		(3,496	)		(3,113	)		(14,571	)
		OPERATING PROFIT (LOSS)	$	25,371		$	(172,115	)	$	28,343		$	18,184		$	(100,217	)		LOSS ON SALE OF PRODUCT LINE DIVESTITURE			-			-			-			(5,092	)		(5,092	)
																				OPERATING PROFIT (LOSS)	$	25,371		$	(172,115	)	$	28,343		$	18,184		$	(100,217	)
ADJUSTED OPERATING PROFIT %																		ADJUSTED OPERATING PROFIT %
	INDUSTRIAL TOOLS & SERVICES SEGMENT			21.0	%		18.6	%		22.7	%		21.6	%		21.0	%		INDUSTRIAL SEGMENT			23.9	%		20.9	%		23.5	%		23.6	%		23.0	%
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			3.9	%		0.7	%		2.9	%		0.0	%		2.0	%		ENERGY SEGMENT			10.7	%		6.2	%		12.3	%		9.8	%		9.9	%
		ADJUSTED OPERATING PROFIT %		9.8	%		6.8	%		10.4	%		9.6	%		9.2	%		ENGINEERED SOLUTIONS SEGMENT			4.8	%		2.7	%		4.4	%		1.0	%		3.3	%
																				ADJUSTED OPERATING PROFIT %		9.8	%		6.8	%		10.4	%		9.6	%		9.2	%
EBITDA																		EBITDA
	INDUSTRIAL TOOLS & SERVICES SEGMENT		$	35,766		$	27,131		$	39,101		$	35,925		$	137,923			INDUSTRIAL SEGMENT		$	22,959		$	18,829		$	24,686		$	24,384		$	90,858
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			13,482			9,863			11,210			7,537			42,092			ENERGY SEGMENT			18,348			10,968			16,819			13,717			59,852
	CORPORATE / GENERAL			(7,644	)		(6,867	)		(7,862	)		(5,267	)		(27,640	)		ENGINEERED SOLUTIONS SEGMENT			8,498			6,882			8,504			5,270			29,154
		ADJUSTED EBITDA	$	41,604		$	30,127		$	42,449		$	38,195		$	152,375			CORPORATE / GENERAL			(8,201	)		(6,552	)		(7,560	)		(5,176	)		(27,489	)
	IMPAIRMENT & DIVESTITURE CHARGES			-			(186,511	)		-			-			(186,511	)			ADJUSTED EBITDA	$	41,604		$	30,127		$	42,449		$	38,195		$	152,375
	RESTRUCTURING CHARGES			(4,380	)		(3,582	)		(3,496	)		(3,113	)		(14,571	)		IMPAIRMENT & DIVESTITURE CHARGES			-			(186,511	)		-			-			(186,511	)
	LOSS ON SALE OF PRODUCT LINE DIVESTITURE			-			-			-			(5,092	)		(5,092	)		RESTRUCTURING CHARGES			(4,380	)		(3,582	)		(3,496	)		(3,113	)		(14,571	)
		EBITDA	$	37,224		$	(159,966	)	$	38,953		$	29,990		$	(53,799	)		LOSS ON SALE OF PRODUCT LINE DIVESTITURE			-			-			-			(5,092	)		(5,092	)
																				EBITDA	$	37,224		$	(159,966	)	$	38,953		$	29,990		$	(53,799	)
ADJUSTED EBITDA %																		ADJUSTED EBITDA %
	INDUSTRIAL TOOLS & SERVICES SEGMENT			23.1	%		21.1	%		25.0	%		24.2	%		23.4	%		INDUSTRIAL SEGMENT			25.8	%		23.2	%		25.8	%		25.9	%		25.3	%
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			9.0	%		7.3	%		7.5	%		5.9	%		7.5	%		ENERGY SEGMENT			16.1	%		12.7	%		16.6	%		15.0	%		15.2	%
		ADJUSTED EBITDA %		13.6	%		11.4	%		13.9	%		13.9	%		13.3	%		ENGINEERED SOLUTIONS SEGMENT			8.3	%		7.2	%		7.9	%		5.8	%		7.3	%
																				ADJUSTED EBITDA %		13.6	%		11.4	%		13.9	%		13.9	%		13.3	%
NOTE: The total of the individual quarters may not equal the annual total due to rounding

ACTUANT CORPORATION
SUPPLEMENTAL UNAUDITED DATA
	(Dollars in thousands)
RESULTS BY REPORTING SEGMENT
NEW REPORTING STRUCTURE																		FORMER REPORTING STRUCTURE
			FISCAL 2017																		FISCAL 2017
			Q1			Q2			Q3			Q4			TOTAL						Q1			Q2			Q3			Q4			TOTAL
SALES																		SALES
	INDUSTRIAL TOOLS & SERVICES SEGMENT		$	138,628		$	130,166		$	147,224		$	136,564		$	552,582			INDUSTRIAL SEGMENT		$	87,290		$	91,648		$	100,503		$	100,314		$	379,755
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			127,165			128,703			148,203			139,131			543,202			ENERGY SEGMENT			84,646			72,884			83,480			68,584			309,594
		TOTAL	$	265,793		$	258,869		$	295,427		$	275,695		$	1,095,784			ENGINEERED SOLUTIONS SEGMENT			93,857			94,337			111,444			106,797			406,435
																				TOTAL	$	265,793		$	258,869		$	295,427		$	275,695		$	1,095,784
OPERATING PROFIT (LOSS)																		OPERATING PROFIT (LOSS)
	INDUSTRIAL TOOLS & SERVICES SEGMENT		$	27,090		$	21,583		$	27,550		$	22,154		$	98,377			INDUSTRIAL SEGMENT		$	19,491		$	19,037		$	24,019		$	24,076		$	86,623
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			(1,436	)		89			5,539			4,309			8,501			ENERGY SEGMENT			3,328			(647	)		895			(3,675	)		(99	)
	CORPORATE / GENERAL			(6,451	)		(6,372	)		(5,373	)		(6,928	)		(25,123	)		ENGINEERED SOLUTIONS SEGMENT			2,834			3,282			8,174			6,069			20,359
		ADJUSTED OPERATING PROFIT	$	19,203		$	15,300		$	27,716		$	19,535		$	81,755			CORPORATE / GENERAL			(6,450	)		(6,372	)		(5,372	)		(6,935	)		(25,128	)
	IMPAIRMENT & DIVESTITURE CHARGES			-			-			-			(116,979	)		(116,979	)			ADJUSTED OPERATING PROFIT	$	19,203		$	15,300		$	27,716		$	19,535		$	81,755
	RESTRUCTURING CHARGES			(2,948	)		(2,101	)		(384	)		(1,795	)		(7,228	)		IMPAIRMENT & DIVESTITURE CHARGES			-			-			-			(116,979	)		(116,979	)
	DIRECTOR & OFFICER TRANSITION CHARGES			(7,784	)		-			-			-			(7,784	)		RESTRUCTURING CHARGES			(2,948	)		(2,101	)		(384	)		(1,795	)		(7,228	)
		OPERATING PROFIT (LOSS)	$	8,471		$	13,199		$	27,332		$	(99,239	)	$	(50,236	)		DIRECTOR & OFFICER TRANSITION CHARGES			(7,784	)		-			-			-			(7,784	)
																				OPERATING PROFIT (LOSS)	$	8,471		$	13,199		$	27,332		$	(99,239	)	$	(50,236	)
ADJUSTED OPERATING PROFIT %																		ADJUSTED OPERATING PROFIT %
	INDUSTRIAL TOOLS & SERVICES SEGMENT			19.5	%		16.6	%		18.7	%		16.2	%		17.8	%		INDUSTRIAL SEGMENT			22.3	%		20.8	%		23.9	%		24.0	%		22.8	%
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			-1.1	%		0.1	%		3.7	%		3.1	%		1.6	%		ENERGY SEGMENT			3.9	%		-0.9	%		1.1	%		-5.4	%		0.0	%
		ADJUSTED OPERATING PROFIT %		7.2	%		5.9	%		9.4	%		7.1	%		7.5	%		ENGINEERED SOLUTIONS SEGMENT			3.0	%		3.5	%		7.3	%		5.7	%		5.0	%
																				ADJUSTED OPERATING PROFIT %		7.2	%		5.9	%		9.4	%		7.1	%		7.5	%
EBITDA																		EBITDA
	INDUSTRIAL TOOLS & SERVICES SEGMENT		$	31,571		$	24,439		$	30,103		$	24,984		$	111,097			INDUSTRIAL SEGMENT		$	21,217		$	21,064		$	25,575		$	25,851		$	93,707
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			4,608			6,832			12,402			11,069			34,911			ENERGY SEGMENT			9,108			2,943			4,633			142			16,826
	CORPORATE / GENERAL			(5,452	)		(5,833	)		(5,449	)		(7,163	)		(23,896	)		ENGINEERED SOLUTIONS SEGMENT			6,281			7,277			11,716			9,533			34,807
		ADJUSTED EBITDA	$	30,727		$	25,438		$	37,056		$	28,890		$	122,112			CORPORATE / GENERAL			(5,879	)		(5,846	)		(4,868	)		(6,636	)		(23,228	)
	IMPAIRMENT & DIVESTITURE CHARGES			-			-			-			(116,979	)		(116,979	)			ADJUSTED EBITDA	$	30,727		$	25,438		$	37,056		$	28,890		$	122,112
	RESTRUCTURING CHARGES			(2,948	)		(2,101	)		(384	)		(1,795	)		(7,228	)		IMPAIRMENT & DIVESTITURE CHARGES			-			-			-			(116,979	)		(116,979	)
	DIRECTOR & OFFICER TRANSITION CHARGES			(7,784	)		-			-			-			(7,784	)		RESTRUCTURING CHARGES			(2,948	)		(2,101	)		(384	)		(1,795	)		(7,228	)
		EBITDA	$	19,995		$	23,337		$	36,672		$	(89,884	)	$	(9,879	)		DIRECTOR & OFFICER TRANSITION CHARGES			(7,784	)		-			-			-			(7,784	)
																				EBITDA	$	19,995		$	23,337		$	36,672		$	(89,884	)	$	(9,879	)
ADJUSTED EBITDA %																		ADJUSTED EBITDA %
	INDUSTRIAL TOOLS & SERVICES SEGMENT			22.8	%		18.8	%		20.4	%		18.3	%		20.1	%		INDUSTRIAL SEGMENT			24.3	%		23.0	%		25.4	%		25.8	%		24.7	%
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			3.6	%		5.3	%		8.4	%		8.0	%		6.4	%		ENERGY SEGMENT			10.8	%		4.0	%		5.5	%		0.2	%		5.4	%
		ADJUSTED EBITDA %		11.6	%		9.8	%		12.5	%		10.5	%		11.1	%		ENGINEERED SOLUTIONS SEGMENT			6.7	%		7.7	%		10.5	%		8.9	%		8.6	%
																				ADJUSTED EBITDA %		11.6	%		9.8	%		12.5	%		10.5	%		11.1	%
NOTE: The total of the individual quarters may not equal the annual total due to rounding

ACTUANT CORPORATION
SUPPLEMENTAL UNAUDITED DATA
	(Dollars in thousands)
RESULTS BY REPORTING SEGMENT
NEW REPORTING STRUCTURE																		FORMER REPORTING STRUCTURE
			FISCAL 2018																		FISCAL 2018
			Q1			Q2			Q3			Q4			TOTAL						Q1			Q2			Q3			Q4			TOTAL
SALES																		SALES
	INDUSTRIAL TOOLS & SERVICES SEGMENT		$	141,991		$	136,986		$	158,735		$	153,373		$	591,085			INDUSTRIAL SEGMENT		$	96,916		$	99,081		$	108,297		$	111,603		$	415,897
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			146,964			138,179			158,361			148,022			591,526			ENERGY SEGMENT			75,841			65,992			83,857			77,454			303,144
		TOTAL	$	288,955		$	275,165		$	317,096		$	301,395		$	1,182,611			ENGINEERED SOLUTIONS SEGMENT			116,198			110,092			124,942			112,338			463,570
																				TOTAL	$	288,955		$	275,165		$	317,096		$	301,395		$	1,182,611
OPERATING PROFIT (LOSS)																		OPERATING PROFIT (LOSS)
	INDUSTRIAL TOOLS & SERVICES SEGMENT		$	22,218		$	20,510		$	32,206		$	28,783		$	103,718			INDUSTRIAL SEGMENT		$	19,482		$	18,493		$	25,845		$	26,576		$	90,396
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			5,107			1,177			9,714			8,789			24,787			ENERGY SEGMENT			1,224			747			7,033			3,336			12,340
	CORPORATE / GENERAL			(6,023	)		(4,827	)		(8,149	)		(5,404	)		(24,404	)		ENGINEERED SOLUTIONS SEGMENT			6,618			2,409			9,039			7,633			25,698
		ADJUSTED OPERATING PROFIT	$	21,302		$	16,860		$	33,771		$	32,168		$	104,101			CORPORATE / GENERAL			(6,022	)		(4,789	)		(8,146	)		(5,377	)		(24,333	)
	IMPAIRMENT & DIVESTITURE CHARGES			-			(2,987	)		-			(70,071	)		(73,058	)			ADJUSTED OPERATING PROFIT	$	21,302		$	16,860		$	33,771		$	32,168		$	104,101
	RESTRUCTURING CHARGES			(6,629	)		(4,284	)		(1,186	)		(746	)		(12,845	)		IMPAIRMENT & DIVESTITURE CHARGES			-			(2,987	)		-			(70,071	)		(73,058	)
		OPERATING PROFIT (LOSS)	$	14,673		$	9,589		$	32,585		$	(38,649	)	$	18,198			RESTRUCTURING CHARGES			(6,629	)		(4,284	)		(1,186	)		(746	)		(12,845	)
																				OPERATING PROFIT (LOSS)	$	14,673		$	9,589		$	32,585		$	(38,649	)	$	18,198
ADJUSTED OPERATING PROFIT %																		ADJUSTED OPERATING PROFIT %
	INDUSTRIAL TOOLS & SERVICES SEGMENT			15.6	%		15.0	%		20.3	%		18.8	%		17.5	%		INDUSTRIAL SEGMENT			20.1	%		18.7	%		23.9	%		23.8	%		21.7	%
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			3.5	%		0.9	%		6.1	%		5.9	%		4.2	%		ENERGY SEGMENT			1.6	%		1.1	%		8.4	%		4.3	%		4.1	%
		ADJUSTED OPERATING PROFIT %		7.4	%		6.1	%		10.7	%		10.7	%		8.8	%		ENGINEERED SOLUTIONS SEGMENT			5.7	%		2.2	%		7.2	%		6.8	%		5.5	%
																				ADJUSTED OPERATING PROFIT %		7.4	%		6.1	%		10.7	%		10.7	%		8.8	%
EBITDA																		EBITDA
	INDUSTRIAL TOOLS & SERVICES SEGMENT		$	25,567		$	24,594		$	36,394		$	32,763		$	119,318			INDUSTRIAL SEGMENT		$	21,202		$	21,034		$	27,823		$	28,312		$	98,371
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			11,004			7,267			15,093			15,114			48,478			ENERGY SEGMENT			5,125			4,533			11,554			7,726			28,938
	CORPORATE / GENERAL			(5,508	)		(5,073	)		(7,113	)		(4,672	)		(22,366	)		ENGINEERED SOLUTIONS SEGMENT			10,254			6,020			12,566			11,779			40,619
		ADJUSTED EBITDA	$	31,063		$	26,788		$	44,374		$	43,205		$	145,430			CORPORATE / GENERAL			(5,518	)		(4,799	)		(7,569	)		(4,612	)		(22,498	)
	IMPAIRMENT & DIVESTITURE CHARGES			-			(2,987	)		-			(70,071	)		(73,058	)			ADJUSTED EBITDA	$	31,063		$	26,788		$	44,374		$	43,205		$	145,430
	RESTRUCTURING CHARGES			(6,629	)		(4,284	)		(1,186	)		(746	)		(12,845	)		IMPAIRMENT & DIVESTITURE CHARGES			-			(2,987	)		-			(70,071	)		(73,058	)
		EBITDA	$	24,434		$	19,517		$	43,188		$	(27,612	)	$	59,527			RESTRUCTURING CHARGES			(6,629	)		(4,284	)		(1,186	)		(746	)		(12,845	)
																				EBITDA	$	24,434		$	19,517		$	43,188		$	(27,612	)	$	59,527
ADJUSTED EBITDA %																		ADJUSTED EBITDA %
	INDUSTRIAL TOOLS & SERVICES SEGMENT			18.0	%		18.0	%		22.9	%		21.4	%		20.2	%		INDUSTRIAL SEGMENT			21.9	%		21.2	%		25.7	%		25.4	%		23.7	%
	ENGINEERED COMPONENTS & SYSTEMS SEGMENT			7.5	%		5.3	%		9.5	%		10.2	%		8.2	%		ENERGY SEGMENT			6.8	%		6.9	%		13.8	%		10.0	%		9.5	%
		ADJUSTED EBITDA %		10.8	%		9.7	%		14.0	%		14.3	%		12.3	%		ENGINEERED SOLUTIONS SEGMENT			8.8	%		5.5	%		10.1	%		10.5	%		8.8	%
																				ADJUSTED EBITDA %		10.8	%		9.7	%		14.0	%		14.3	%		12.3	%
NOTE: The total of the individual quarters may not equal the annual total due to rounding

ACTUANT CORPORATION
SUPPLEMENTAL UNAUDITED DATA
	(Dollars in thousands)
NET SALES BY PRODUCT LINE
NEW REPORTING STRUCTURE												FORMER REPORTING STRUCTURE
		FISCAL 2016												FISCAL 2016
		Q1		Q2		Q3		Q4		TOTAL				Q1		Q2		Q3		Q4		TOTAL
INDUSTRIAL TOOLS & SERVICES SEGMENT												INDUSTRIAL SEGMENT
	PRODUCT	$	92,975	$	90,362	$	109,490	$	107,953	$	400,780		INDUSTRIAL TOOLS	$	79,733	$	72,095	$	81,770	$	81,234	$	314,832
	SERVICE & RENTAL		61,525		38,449		46,720		40,733		187,427		HEAVY LIFTING TECHNOLOGY		9,137		9,093		13,980		12,775		44,985
ENGINEERED COMPONENTS & SYSTEMS SEGMENT												ENERGY SEGMENT
	ON-HIGHWAY		54,075		49,434		58,440		47,626		209,575		ENERGY MAINTENANCE & INTEGRITY		78,835		58,551		73,377		68,118		278,881
	AGRICULTURE, OFF-HIGHWAY AND OTHER		48,302		46,442		49,851		42,692		187,287		OTHER ENERGY SOLUTIONS		34,929		27,674		27,923		23,324		113,850
	ROPE & CABLE SOLUTIONS		22,391		15,938		18,231		17,253		73,813
	CONCRETE TENSIONING		13,205		10,928		12,917		13,441		50,491	ENGINEERED SOLUTIONS SEGMENT
	OFF-SHORE MOORING		12,538		11,736		9,692		6,071		40,037		ON-HIGHWAY		54,075		49,434		58,440		47,626		209,575
													AGRICULTURE, OFF-HIGHWAY AND OTHER		48,302		46,442		49,851		42,692		187,287
TOTAL		$	305,011	$	263,289	$	305,341	$	275,769	$	1,149,410
												TOTAL		$	305,011	$	263,289	$	305,341	$	275,769	$	1,149,410
NOTE: The total of the individual quarters may not equal the annual total due to rounding

ACTUANT CORPORATION
SUPPLEMENTAL UNAUDITED DATA
	(Dollars in thousands)
NET SALES BY PRODUCT LINE
NEW REPORTING STRUCTURE												FORMER REPORTING STRUCTURE
		FISCAL 2017												FISCAL 2017
		Q1		Q2		Q3		Q4		TOTAL				Q1		Q2		Q3		Q4		TOTAL
INDUSTRIAL TOOLS & SERVICES SEGMENT												INDUSTRIAL SEGMENT
	PRODUCT	$	93,415	$	94,406	$	105,615	$	102,945	$	396,381		INDUSTRIAL TOOLS	$	79,039	$	78,679	$	87,404	$	90,447	$	335,569
	SERVICE & RENTAL		45,213		35,760		41,609		33,619		156,201		HEAVY LIFTING TECHNOLOGY		8,251		12,969		13,099		9,867		44,186
ENGINEERED COMPONENTS & SYSTEMS SEGMENT												ENERGY SEGMENT
	ON-HIGHWAY		51,630		50,611		57,710		55,880		215,831		ENERGY MAINTENANCE & INTEGRITY		64,821		51,590		59,905		49,400		225,716
	AGRICULTURE, OFF-HIGHWAY AND OTHER		42,227		43,726		53,734		50,917		190,604		OTHER ENERGY SOLUTIONS		19,825		21,294		23,575		19,184		83,878
	ROPE & CABLE SOLUTIONS		14,293		15,342		19,439		16,095		65,169
	CONCRETE TENSIONING		13,483		13,072		13,184		13,150		52,889	ENGINEERED SOLUTIONS SEGMENT
	OFF-SHORE MOORING		5,532		5,952		4,136		3,089		18,709		ON-HIGHWAY		51,630		50,611		57,710		55,880		215,831
													AGRICULTURE, OFF-HIGHWAY AND OTHER		42,227		43,726		53,734		50,917		190,604
TOTAL		$	265,793	$	258,869	$	295,427	$	275,695	$	1,095,784
												TOTAL		$	265,793	$	258,869	$	295,427	$	275,695	$	1,095,784
NOTE: The total of the individual quarters may not equal the annual total due to rounding

ACTUANT CORPORATION
SUPPLEMENTAL UNAUDITED DATA
	(Dollars in thousands)
NET SALES BY PRODUCT LINE
NEW REPORTING STRUCTURE							FORMER REPORTING STRUCTURE
		FISCAL 2018							FISCAL 2018
		Q1	Q2	Q3	Q4	TOTAL			Q1	Q2	Q3	Q4	TOTAL
INDUSTRIAL TOOLS & SERVICES SEGMENT							INDUSTRIAL SEGMENT
	PRODUCT	$ 101,120	$ 105,301	$ 115,722	$ 117,262	$ 439,405		INDUSTRIAL TOOLS	$ 84,510	$ 87,438	$ 98,970	$ 98,628	$ 369,546
	SERVICE & RENTAL	40,871	31,685	43,013	36,111	151,680		HEAVY LIFTING TECHNOLOGY	12,406	11,643	9,327	12,975	46,351
ENGINEERED COMPONENTS & SYSTEMS SEGMENT							ENERGY SEGMENT
	ON-HIGHWAY	64,882	59,297	66,556	57,348	248,083		ENERGY MAINTENANCE & INTEGRITY	56,710	48,889	63,421	55,366	224,386
	AGRICULTURE, OFF-HIGHWAY AND OTHER	51,316	50,795	58,386	54,990	215,487		OTHER ENERGY SOLUTIONS	19,131	17,103	20,436	22,088	78,758
	ROPE & CABLE SOLUTIONS	16,386	17,101	20,436	22,088	76,011
	CONCRETE TENSIONING	11,635	10,984	12,983	13,596	49,198	ENGINEERED SOLUTIONS SEGMENT
	OFF-SHORE MOORING	2,745	2	-	-	2,747		ON-HIGHWAY	64,882	59,297	66,556	57,348	248,083
								AGRICULTURE, OFF-HIGHWAY AND OTHER	51,316	50,795	58,386	54,990	215,487
TOTAL		$ 288,955	$ 275,165	$ 317,096	$ 301,395	$ 1,182,611
							TOTAL		$ 288,955	$ 275,165	$ 317,096	$ 301,395	$ 1,182,611
NOTE: The total of the individual quarters may not equal the annual total due to rounding

ACTUANT CORPORATION
SUPPLEMENTAL UNAUDITED DATA
	(Dollars in thousands)
				FISCAL 2016					FISCAL 2017					FISCAL 2018
				Q1	Q2	Q3	Q4	TOTAL	Q1	Q2	Q3	Q4	TOTAL	Q1	Q2	Q3	Q4	TOTAL
ADJUSTED EBITDA
	NET EARNINGS (LOSS) (GAAP MEASURE)			$ 15,448	$ (159,190)	$ 21,166	$ 17,402	$ (105,174)	$ 4,965	$ 5,074	$ 22,511	$ (98,764)	$ (66,213)	$ 5,226	$ (18,221)	$ 29,012	$ (37,664)	$ (21,648)
	FINANCING COSTS, NET			7,117	6,866	7,253	7,532	28,768	7,132	7,334	7,553	7,683	29,703	7,514	7,604	7,756	8,617	31,491
	INCOME TAX (BENEFIT) EXPENSE			2,187	(20,026)	(827)	(6,504)	(25,170)	(2,998)	200	(4,029)	(9,651)	(16,478)	1,604	19,839	(3,995)	(8,472)	8,976
	DEPRECIATION & AMORTIZATION			12,472	12,384	11,361	11,560	47,777	10,896	10,729	10,637	10,848	43,110	10,090	10,295	10,415	9,907	40,708
		EBITDA		$ 37,224	$ (159,966)	$ 38,953	$ 29,990	$ (53,799)	$ 19,995	$ 23,337	$ 36,672	$ (89,884)	$ (9,879)	$ 24,434	$ 19,517	$ 43,188	$ (27,612)	$ 59,527
	IMPAIRMENT & OTHER DIVESTITURE CHARGES			-	186,511	-		186,511	-	-	-	116,979	116,979	-	2,987	-	70,071	73,058
	DIRECTOR & OFFICER TRANSITION CHARGES			-	-	-	-	-	7,784	-	-	-	7,784	-	-	-	-	-
	LOSS ON SANLO PRODUCT LINE DIVESTITURE			-	-	-	5,092	5,092	-	-	-	-	-	-	-	-	-	-
	RESTRUCTURING CHARGES			4,380	3,582	3,496	3,113	14,571	2,948	2,101	384	1,795	7,228	6,629	4,284	1,186	746	12,845
		ADJUSTED EBITDA		$ 41,604	$ 30,127	$ 42,449	$ 38,195	$ 152,375	$ 30,727	$ 25,438	$ 37,056	$ 28,890	$ 122,112	$ 31,063	$ 26,788	$ 44,374	$ 43,205	$ 145,430
NOTES:			The total of the individual quarters may not equal the annual total due to rounding.
			EBITDA represents net earnings (loss) before financing costs, net, income tax (benefit) expense, and depreciation & amortization. EBITDA is not a calculation based upon generally accepted accounting principles (GAAP). The amounts included in the EBITDA and Adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Operations. EBITDA should not be considered as an alternative to net earnings (loss), operating profit (loss) or operating cash flows. Actuant has presented EBITDA because it regularly reviews this performance measure. In addition, EBITDA is used by many of our investors and lenders, and is presented as a convenience to them. 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
Barb Bolens
VP Corporate Strategy & Investor Relations
262-293-1562