MILWAUKEE--(BUSINESS WIRE)--March 19, 2020--Enerpac Tool Group Corp. (NYSE: EPAC) (the “Company”), today announced results for its fiscal 2020 second quarter ended February 29, 2020.
“Despite global economic uncertainty along with the early impact of the coronavirus that affected our China results for the second quarter, we continued to execute on our strategic initiatives. We are pleased to have completed the acquisition of HTL Group in the quarter, which is the UK’s leading provider of controlled bolting products. This transaction expands our portfolio of bolting products as well as our global rental offering. In addition, our efforts around new product development have continued to be effective as we achieved greater than 10% of sales from new products for a second consecutive quarter. As recently announced, Jeff Schmaling will be moving into his new role as Chief Operating Officer and will continue to drive these growth initiatives,” commented Randy Baker, Enerpac Tool Group’s President and CEO.
Mr. Baker continued, “Given the high degree of uncertainty and continued market softness that impacted our business in the second quarter, we have accelerated our restructuring efforts to reduce redundant segment and corporate costs while enhancing our commercial and marketing processes to become even closer to our customers. These changes to our structure continue to be a key component of our EBITDA margin progression and taking these actions now will allow us to realize the projected $10 million of savings sooner.”
Consolidated Results from Continuing Operations |
(US$ in millions) |
|
| Three Months Ended | | Six Months Ended |
|
| February 29, 2020 | | February 28, 2019 | | February 29, 2020 | | February 28, 2019 |
Net Sales |
| $133.4 | | $159.8 | | $280.1 | | $318.3 |
Net Income (Loss) |
| $3.9 | | $0.8 | | $10.3 | | ($15.7) |
Earnings (Loss) Per Share |
| $0.06 | | $0.01 | | $0.17 | | ($0.26) |
Adjusted Earnings Per Share |
| $0.09 | | $0.12 | | $0.21 | | $0.23 |
- Consolidated net sales from continuing operations for the second quarter were $133.4 million, compared to $159.8 million in the prior year second quarter. Core sales decreased 10% year-over-year with product sales down 4% and service down 28%. The net impact of acquisitions and divestitures/strategic exits decreased net sales by an additional 6% and the impact of foreign currency was minimal.
- Fiscal 2020 second quarter net income and EPS from continuing operations were $3.9 million and $0.06, respectively, compared to a net income and EPS from continuing operations of $0.8 million and $0.01, respectively, in the second quarter of fiscal 2019. Fiscal 2020 second quarter earnings from continuing operations included:
- A net impairment and divestiture gain of $0.8 million ($0.5 million, or $0.01 per share after tax);
- Restructuring charges of $1.9 million ($1.7 million, or $0.04 per share after tax), related to the restructuring plan announced in fiscal 2019 and facility consolidations; and
- Purchase accounting charges of $0.2 million ($0.2 million after tax).
- The fiscal 2019 second quarter net loss from continuing operations included impairment charges of $3.5 million ($3.5 million or $0.06 per share, after tax) related to the then held for sale treatment of the Cortland U.S. business, which sale process was subsequently terminated, along with $3.2 million ($0.05 per share) of charges primarily related to U.S. tax reform.
- Excluding restructuring, impairment & divestiture charges and purchase accounting charges, adjusted EPS from continuing operations was $0.09 for the second quarter of fiscal 2020 compared to $0.12 in the comparable prior year period.
- The impact of COVID-19 on China core product sales and adjusted operating income in the second quarter of fiscal 2020 was approximately $2 million and $1 million, respectively.
- Consolidated net sales for the six months ended February 29, 2020 were $280.1 million, compared to $318.3 million in the prior year period. Core sales decreased 5% year-over-year, while the net impact of acquisitions and divestitures/strategic exits decreased net sales by 6% and the impact of foreign currency was minimal.
- Fiscal 2020’s first half net income from continuing operations and EPS from continuing operations were $10.3 million and $0.17, respectively, compared to a net loss from continuing operations and loss per share from continuing operations of $(15.7) million and $(0.26), respectively, in the comparable prior year period.
Industrial Tools & Services |
(US$ in millions) |
|
| Three Months Ended | | Six Months Ended |
|
| February 29, 2020 | | February 28, 2019 | | February 29, 2020 | | February 28, 2019 |
Sales |
| $123.4 | | $149.5 | | $259.0 | | $298.2 |
Operating Profit |
| $20.6 | | $26.5 | | $46.6 | | $52.9 |
Adjusted Op Profit (1) |
| $21.0 | | $26.6 | | $46.9 | | $52.9 |
Adjusted Op Profit % (1) |
| 17.0% | | 17.8% | | 18.1% | | 17.8% |
(1) Excludes $1.0 million of restructuring charges, $0.8 million of net impairment and divestiture gains, along with $0.2 million of purchase accounting charges in the second quarter of fiscal 2020 compared to minimal restructuring charges in the second quarter of fiscal 2019. The six months ended February 29, 2020 excludes $2.2 million of restructuring charges, $2.1 million of net impairment and divestiture gains and $0.2 million of purchase accounting charges.
- Second quarter fiscal 2020 net sales were $123.4 million, 17% lower than the prior fiscal year’s second quarter. Core sales decreased 11% year-over-year, while the net impact of acquisitions and divestitures/strategic exits decreased net sales 7% and the impact of foreign currency was minimal.
- The decrease in revenue is attributable to the anticipated year-over-year service decline in the Middle East and Asia as well as the impact from continued global economic uncertainty.
- The impact of COVID-19 on China core product sales and adjusted operating income in the second quarter of fiscal 2020 was approximately $2 million and $1 million, respectively.
- Adjusted operating profit margin of 17.0% in the quarter decreased year-over-year primarily due to reduced volume.
Corporate Expenses and Income Taxes (excluding restructuring items)
- Corporate expenses from continuing operations for the second quarter of fiscal 2020 were $10.3 million, $1.3 million lower than the comparable prior year period, primarily resulting from lower medical claims, reduced business travel and lower legal costs. Corporate costs included $3.6 million and $2.9 million of costs previously allocated to the EC&S segment in the second quarters of fiscal 2020 and 2019, respectively, some of which were partially offset by recovered costs under the EC&S transition services agreement in the second quarter of fiscal 2020 recorded in other income.
- The second quarter effective income tax rate from continuing operations of approximately 15% was higher than the second quarter fiscal 2019 rate of approximately 12%.
Discontinued Operations
Discontinued operations represent the normal operating results for the divested EC&S segment through the October 31, 2019 completion date of the divestiture as well as the ancillary impacts from certain retained liabilities subsequent to the completion date. The second quarter of fiscal 2020 includes a $1.8 million, after-tax loss related to EC&S segment.
Balance Sheet and Leverage |
(US$ in millions) |
| | Period Ended |
| | February 29, 2020 | | August 31, 2019 | | February 28, 2019 |
Cash Balance | | $163.4 | | $211.2 | | $170.4 |
Debt Balance | | $286.4 | | $460.4 | | $485.6 |
Net Debt to Adjusted EBITDA** | | 1.3 | | 1.7 | | 2.1 |
Net debt at February 29, 2020 was approximately $123 million (total debt of $286 million less $163 million of cash), which increased approximately $44 million from the prior quarter primarily due to the acquisition of HTL and decreased $192 million from the second quarter of fiscal 2019 resulting largely from paying down debt with the proceeds from the EC&S divestiture. Net Debt to Adjusted EBITDA was 1.3x at February 29, 2020.
**Adjusted EBITDA is calculated for the twelve months then ended.
Outlook
Due to ongoing market disruptions from the COVID-19 pandemic and volatile oil pricing, the duration and extent of which are unpredictable at this time, the Company is suspending its outlook for the remainder of fiscal 2020.
Mr. Baker said, “As we move forward to the second half of fiscal 2020, we believe we are taking the appropriate cost savings actions to create a cost structure that will support a 20% EBITDA margin run rate. We continue to execute our strategy to drive best in class returns for our shareholders, demonstrated by our acquisition of HTL. We are confident in the progress we are making on our strategy, and once the current macro situation stabilizes, we intend to provide an update on our outlook for the remainder of the year.”
Conference Call Information
An investor conference call is scheduled for 10:00 am CT today, March 19, 2020. Webcast information and conference call materials are available on the Enerpac Tool Group company website (www.enerpactoolgroup.com).
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. Among other risks and factors, Enerpac Tool Group’s results are subject to general economic conditions, the COVID-19 pandemic, volatile oil pricing, 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, tax reform, foreign currency fluctuations and interest rate risk. See the Company’s Form 10-K for the fiscal year ended August 31, 2019 filed with the Securities and Exchange Commission for further information regarding risk factors. Enerpac Tool Group disclaims any obligation to publicly update or revise any forward-looking statements as a result of new information, future events or any other reason.
Non-GAAP Financial Information
This press release contains financial measures that are not measures presented in conformity with GAAP. They include EBITDA from continuing operations, adjusted EBITDA from continuing operations, adjusted EPS from continuing operations, adjusted operating profit from continuing operations, free cash flow and net debt. This press release includes reconciliations of these non-GAAP measures to the most comparable GAAP measure, including in the tables attached to this press release. Management believes these non-GAAP measures are commonly used financial measures for investors to evaluate Enerpac Tool Group’s operating performance and financial position with respect to the periods presented and, when read in conjunction with the condensed consolidated financial statements, present a useful tool to evaluate ongoing operations and provide investors with metrics they can use to evaluate aspects of the Company’s performance from period to period. In addition, these are some of the factors management uses in internal evaluations of the overall performance of the Company’s business. Management acknowledges that there are many items that impact a company’s reported results and the adjustments reflected in these non-GAAP measures are not intended to present all items that may have impacted these results. In addition, these non-GAAP measures are not necessarily comparable to similarly-titled measures used by other companies.
About Enerpac Tool Group
Enerpac Tool Group Corp. is a premier industrial tools and services company serving a broad and diverse set of customers in more than 90 countries. The Company’s businesses are global leaders in high pressure hydraulic tools, controlled force products and solutions for precise positioning of heavy loads that help customers safely and reliably tackle some of the most challenging jobs around the world. The Company was founded in 1910 and is headquartered in Menomonee Falls, Wisconsin. Enerpac Tool Group trades on the NYSE under the symbol EPAC. For further information on Enerpac Tool Group and its businesses, visit the Company's website at www.enerpactoolgroup.com.
| Enerpac Tool Group Corp. |
| Condensed Consolidated Balance Sheets |
| (Dollars in thousands) |
| (Unaudited) |
|
| February 29, | | August 31, |
|
| 2020 | | 2019 |
| ASSETS |
|
|
|
|
| Current assets |
|
|
|
|
| Cash and cash equivalents |
| $ | 163,437 | |
| $ | 211,151 | |
| Accounts receivable, net |
| | 113,294 | |
| | 125,883 | |
| Inventories, net |
| | 78,046 | |
| | 77,187 | |
| Assets from discontinued operations |
| | - | |
| | 285,578 | |
| Other current assets |
| | 43,386 | |
| | 30,526 | |
| Total current assets |
| | 398,163 | |
| | 730,325 | |
|
|
|
| |
| Property, plant and equipment, net |
| | 63,065 | |
| | 56,729 | |
| Goodwill |
| | 271,828 | |
| | 260,415 | |
| Other intangible assets, net |
| | 66,501 | |
| | 52,375 | |
| Other long-term assets |
| | 79,785 | |
| | 24,430 | |
|
|
|
| |
| Total assets |
| $ | 879,342 | |
| $ | 1,124,274 | |
|
|
|
| |
| LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
| Current liabilities |
|
|
|
|
| Trade accounts payable |
| $ | 62,291 | |
| $ | 76,914 | |
| Accrued compensation and benefits |
| | 19,333 | |
| | 26,421 | |
| Current maturities of debt |
| | - | |
| | 7,500 | |
| Income taxes payable |
| | 4,250 | |
| | 4,838 | |
| Liabilities from discontinued operations |
| | - | |
| | 143,763 | |
| Other current liabilities |
| | 43,687 | |
| | 40,965 | |
| Total current liabilities |
| | 129,561 | |
| | 300,401 | |
|
|
|
| |
| Long-term debt, net |
| | 286,367 | |
| | 452,945 | |
| Deferred income taxes |
| | 1,782 | |
| | 1,564 | |
| Pension and postretirement benefit liabilities |
| | 19,742 | |
| | 20,213 | |
| Other long-term liabilities |
| | 87,525 | |
| | 47,972 | |
| Total liabilities |
| | 524,977 | |
| | 823,095 | |
|
|
|
| |
| Shareholders' equity |
|
|
|
|
| Capital stock |
| | 16,508 | |
| | 16,384 | |
| Additional paid-in capital |
| | 189,716 | |
| | 181,213 | |
| Treasury stock |
| | (658,017 | ) |
| | (640,212 | ) |
| Retained earnings |
| | 923,622 | |
| | 915,466 | |
| Accumulated other comprehensive loss |
| | (117,464 | ) |
| | (171,672 | ) |
| Stock held in trust |
| | (2,434 | ) |
| | (3,070 | ) |
| Deferred compensation liability |
| | 2,434 | |
| | 3,070 | |
| Total shareholders' equity |
| | 354,365 | |
| | 301,179 | |
|
|
|
| |
| Total liabilities and shareholders' equity |
| $ | 879,342 | |
| $ | 1,124,274 | |
| Enerpac Tool Group Corp. |
| Condensed Consolidated Statements of Operations |
| (Dollars in thousands, except per share amounts) |
| (Unaudited) |
|
| Three Months Ended | | Six Months Ended |
|
| February 29, | | February 28, | | February 29, | | February 28, |
|
| 2020 | | 2019 | | 2020 | | 2019 |
| Net sales |
| $ | 133,386 | |
| $ | 159,788 |
| $ | 280,060 | |
| $ | 318,340 | |
| Cost of products sold |
| | 71,293 | |
| | 88,473 |
| | 149,278 | |
| | 176,712 | |
| Gross profit |
| | 62,093 | |
| | 71,315 |
| | 130,782 | |
| | 141,628 | |
|
|
|
|
|
|
|
| |
| Selling, administrative and engineering expenses |
| | 50,245 | |
| | 53,433 |
| | 102,076 | |
| | 106,554 | |
| Amortization of intangible assets |
| | 2,120 | |
| | 1,854 |
| | 3,993 | |
| | 4,151 | |
| Restructuring charges |
| | 1,929 | |
| | 46 |
| | 3,900 | |
| | 17 | |
| Impairment & divestiture (benefit) charges |
| | (768 | ) |
| | 3,543 |
| | (2,124 | ) |
| | 27,019 | |
| Operating profit |
| | 8,567 | |
| | 12,439 |
| | 22,937 | |
| | 3,887 | |
|
|
|
|
|
|
|
| |
| Financing costs, net |
| | 4,630 | |
| | 7,157 |
| | 11,359 | |
| | 14,455 | |
| Other expense, net |
| | (787 | ) |
| | 515 |
| | (468 | ) |
| | 1,021 | |
| Income (loss) before income tax expense |
| | 4,724 | |
| | 4,767 |
| | 12,046 | |
| | (11,589 | ) |
|
|
|
|
|
|
|
| |
| Income tax expense |
| | 806 | |
| | 4,002 |
| | 1,756 | |
| | 4,068 | |
| Earnings (loss) from continuing operations |
| | 3,918 | |
| | 765 |
| | 10,290 | |
| | (15,657 | ) |
| (Loss) earnings from discontinued operations, net of income taxes |
| | (1,756 | ) |
| | 1,988 |
| | (6,007 | ) |
| | 958 | |
| Net earnings (loss) |
| $ | 2,162 | |
| $ | 2,753 |
| $ | 4,283 | |
| $ | (14,699 | ) |
|
|
|
|
|
|
|
| |
| Earnings (loss) from continuing operations per share |
|
|
|
|
|
|
|
|
| Basic |
| $ | 0.07 | |
| $ | 0.01 |
| $ | 0.17 | |
| $ | (0.26 | ) |
| Diluted |
| | 0.06 | |
| | 0.01 |
| | 0.17 | |
| | (0.26 | ) |
|
|
|
|
|
|
|
| |
| (Loss) earnings from discontinued operations |
|
|
|
|
|
|
|
|
| Basic |
| $ | (0.03 | ) |
| $ | 0.03 |
| $ | (0.10 | ) |
| $ | 0.02 | |
| Diluted |
| | (0.03 | ) |
| | 0.03 |
| | (0.10 | ) |
| | 0.02 | |
|
|
|
|
|
|
|
| |
| Earnings (loss) per share |
|
|
|
|
|
|
|
|
| Basic |
| $ | 0.04 | |
| $ | 0.04 |
| $ | 0.07 | |
| $ | (0.24 | ) |
| Diluted |
| | 0.04 | |
| | 0.04 |
| | 0.07 | |
| | (0.24 | ) |
|
|
|
|
|
|
|
| |
| Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
| Basic |
| | 60,130 | |
| | 61,243 |
| | 60,106 | |
| | 61,137 | |
| Diluted |
| | 60,513 | |
| | 61,607 |
| | 60,557 | |
| | 61,137 | |
Enerpac Tool Group Corp. |
Condensed Consolidated Statements of Cash Flows |
(In thousands) |
(Unaudited) |
| | Three Months Ended | | Six Months Ended |
| | February 29, | | February 28, | | February 29, | | February 28, |
| | 2020 | | 2019 | | 2020 | | 2019 |
| Operating Activities |
|
|
|
|
|
|
|
|
| Cash used by operating activities |
| $ | (5,814 | ) |
| $ | (22,204 | ) |
| $ | (28,741 | ) |
| $ | (51,314 | ) |
|
|
|
|
|
|
|
| |
| Investing Activities |
|
|
|
|
|
|
|
|
| Capital expenditures |
| | (3,780 | ) |
| | (8,001 | ) |
| | (8,382 | ) |
| | (15,667 | ) |
| Proceeds from sale of property, plant and equipment |
| | 288 | |
| | 41 | |
| | 605 | |
| | 52 | |
| Lease buyout for divested business |
| | (575 | ) |
| | - | |
| | (575 | ) |
| | - | |
| Proceeds from sale of EC&S segment, net of transaction costs |
| | 750 | |
| | - | |
| | 209,651 | |
| | - | |
| Proceeds from sale of IT&S product lines, net of transaction costs |
| | - | |
| | - | |
| | 8,726 | |
| | - | |
| Proceeds from sale of businesses, net of transaction costs |
| | - | |
| | 36,159 | |
| | - | |
| | 36,159 | |
| Cash paid for business acquisitions, net of cash acquired |
| | (33,444 | ) |
| | - | |
| | (33,444 | ) |
| | - | |
| Cash (used in) provided by investing activities |
| | (36,761 | ) |
| | 28,199 | |
| | 176,581 | |
| | 20,544 | |
|
|
|
|
|
|
|
| |
| Financing Activities |
|
|
|
|
|
|
|
|
| Principal repayments on term loan |
| | - | |
| | (40,000 | ) |
| | (175,000 | ) |
| | (47,500 | ) |
| Borrowings on revolver |
| | - | |
| | - | |
| | 100,000 | |
| | - | |
| Principal payments on revolver |
| | - | |
| | - | |
| | (100,000 | ) |
| | - | |
| Purchase of treasury shares |
| | - | |
| | - | |
| | (17,805 | ) |
| | - | |
| Taxes paid related to the net share settlement of equity awards |
| | (1,425 | ) |
| | (1,288 | ) |
| | (4,063 | ) |
| | (1,489 | ) |
| Stock option exercises & other |
| | 248 | |
| | 479 | |
| | 2,888 | |
| | 1,031 | |
| Payment of cash dividend |
| | - | |
| | - | |
| | (2,419 | ) |
| | (2,439 | ) |
| Cash used in financing activities |
| | (1,177 | ) |
| | (40,809 | ) |
| | (196,399 | ) |
| | (50,397 | ) |
|
|
|
|
|
|
|
| |
| Effect of exchange rate changes on cash |
| | 409 | |
| | 1,759 | |
| | 845 | |
| | 1,065 | |
| Net decrease in cash and cash equivalents |
| | (43,343 | ) |
| | (33,055 | ) |
| | (47,714 | ) |
| | (80,102 | ) |
| Cash and cash equivalents - beginning of period |
| | 206,780 | |
| | 203,443 | |
| | 211,151 | |
| | 250,490 | |
| Cash and cash equivalents - end of period |
| $ | 163,437 | |
| $ | 170,388 | |
| $ | 163,437 | |
| $ | 170,388 | |
| Enerpac Tool Group Corp. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| SUPPLEMENTAL UNAUDITED DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| FISCAL 2019 | | FISCAL 2020 |
|
| Q1 | | Q2 | | Q3 | | Q4 | | TOTAL | | Q1 | | Q2 | | Q3 | | Q4 | | TOTAL |
| SALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| INDUSTRIAL TOOLS & SERVICES SEGMENT |
| $ | 148,655 | |
| $ | 149,521 | |
| $ | 166,732 | |
| $ | 144,607 | |
| $ | 609,515 | |
| $ | 135,592 | |
| $ | 123,361 | |
| $ | - | |
| $ | - | |
| $ | 258,953 | |
| OTHER |
| | 9,896 | |
| | 10,267 | |
| | 11,363 | |
| | 13,717 | |
| | 45,243 | |
| | 11,082 | |
| | 10,025 | |
| | - | |
| | - | |
| | 21,107 | |
| TOTAL |
| $ | 158,551 | |
| $ | 159,788 | |
| $ | 178,095 | |
| $ | 158,324 | |
| $ | 654,758 | |
| $ | 146,674 | |
| $ | 133,386 | |
| $ | - | |
| $ | - | |
| $ | 280,060 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| % SALES GROWTH |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| INDUSTRIAL TOOLS & SERVICES SEGMENT |
| | 5 | % |
| | 9 | % |
| | 5 | % |
| | -6 | % |
| | 3 | % |
| | -9 | % |
| | -17 | % |
| | 0 | % |
| | 0 | % |
| | -13 | % |
| OTHER |
| | -28 | % |
| | -12 | % |
| | -3 | % |
| | 5 | % |
| | -10 | % |
| | 12 | % |
| | -2 | % |
| | 0 | % |
| | 0 | % |
| | 5 | % |
| TOTAL |
| | 2 | % |
| | 8 | % |
| | 4 | % |
| | -5 | % |
| | 2 | % |
| | -7 | % |
| | -17 | % |
| | 0 | % |
| | 0 | % |
| | -12 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| OPERATING PROFIT (LOSS) FROM CONTINUING OPERATIONS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| INDUSTRIAL TOOLS & SERVICES SEGMENT |
| $ | 26,345 | |
| $ | 26,596 | |
| $ | 35,992 | |
| $ | 27,252 | |
| $ | 116,185 | |
| $ | 25,928 | |
| $ | 20,963 | |
| $ | - | |
| $ | - | |
| $ | 46,891 | |
| OTHER |
| | (484 | ) |
| | 1,091 | |
| | 1,787 | |
| | 1,515 | |
| | 3,910 | |
| | 399 | |
| | (684 | ) |
| | - | |
| | - | |
| | (285 | ) |
| CORPORATE / GENERAL |
| | (10,967 | ) |
| | (11,659 | ) |
| | (9,481 | ) |
| | (9,679 | ) |
| | (41,787 | ) |
| | (11,342 | ) |
| | (10,349 | ) |
| | - | |
| | - | |
| | (21,691 | ) |
| ADJUSTED OPERATING PROFIT |
| $ | 14,894 | |
| $ | 16,028 | |
| $ | 28,298 | |
| $ | 19,088 | |
| $ | 78,308 | |
| $ | 14,985 | |
| $ | 9,930 | |
| $ | - | |
| $ | - | |
| $ | 24,915 | |
| IMPAIRMENT & DIVESTITURE CHARGES |
| | (23,477 | ) |
| | (3,543 | ) |
| | 12,988 | |
| | (8,796 | ) |
| | (22,827 | ) |
| | 1,356 | |
| | 768 | |
| | - | |
| | - | |
| | 2,124 | |
| RESTRUCTURING & OTHER EXIT CHARGES (1) |
| | 29 | |
| | (46 | ) |
| | (1,115 | ) |
| | (4,842 | ) |
| | (5,973 | ) |
| | (1,972 | ) |
| | (1,929 | ) |
| | - | |
| | - | |
| | (3,900 | ) |
| DEBT MODIFICATION COSTS |
| | - | |
| | - | |
| | (288 | ) |
| | - | |
| | (288 | ) |
| | - | |
| | - | |
| | - | |
| | - | |
| | - | |
| PURCHASE ACCOUNTING INVENTORY STEP-UP CHARGE |
| | - | |
| | - | |
| | - | |
| | - | |
| | - | |
| | - | |
| | (202 | ) |
| | - | |
| | - | |
| | (202 | ) |
| DEPRECIATION & AMORTIZATION TRUE UP (2) |
| | - | |
| | - | |
| | (1,704 | ) |
| | - | |
| | (1,704 | ) |
| | - | |
| | - | |
| | - | |
| | - | |
| | - | |
| OPERATING PROFIT (LOSS) |
| $ | (8,554 | ) |
| $ | 12,439 | |
| $ | 38,179 | |
| $ | 5,450 | |
| $ | 47,516 | |
| $ | 14,369 | |
| $ | 8,567 | |
| $ | - | |
| $ | - | |
| $ | 22,937 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| ADJUSTED OPERATING PROFIT % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| INDUSTRIAL TOOLS & SERVICES SEGMENT |
| | 17.7 | % |
| | 17.8 | % |
| | 21.6 | % |
| | 18.8 | % |
| | 19.1 | % |
| | 19.1 | % |
| | 17.0 | % |
| | 0.0 | % |
| | 0.0 | % |
| | 18.1 | % |
| OTHER |
| | -4.9 | % |
| | 10.6 | % |
| | 15.7 | % |
| | 11.0 | % |
| | 8.6 | % |
| | 3.6 | % |
| | -6.8 | % |
| | 0.0 | % |
| | 0.0 | % |
| | -1.4 | % |
| ADJUSTED OPERATING PROFIT % |
| | 9.4 | % |
| | 10.0 | % |
| | 15.9 | % |
| | 12.1 | % |
| | 12.0 | % |
| | 10.2 | % |
| | 7.4 | % |
| | 0.0 | % |
| | 0.0 | % |
| | 8.9 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| EBITDA FROM CONTINUING OPERATIONS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EARNINGS (LOSS) FROM CONTINUING OPERATIONS |
| $ | (16,423 | ) |
| $ | 765 | |
| $ | 26,858 | |
| $ | (3,133 | ) |
| $ | 8,067 | |
| $ | 6,372 | |
| $ | 3,918 | |
| $ | - | |
| $ | - | |
| $ | 10,290 | |
| FINANCING COSTS, NET |
| | 7,298 | |
| | 7,157 | |
| | 7,146 | |
| | 6,563 | |
| | 28,163 | |
| | 6,729 | |
| | 4,630 | |
| | - | |
| | - | |
| | 11,359 | |
| INCOME TAX EXPENSE |
| | 66 | |
| | 4,002 | |
| | 4,962 | |
| | 1,626 | |
| | 10,657 | |
| | 950 | |
| | 806 | |
| | - | |
| | - | |
| | 1,756 | |
| DEPRECIATION & AMORTIZATION |
| | 5,056 | |
| | 4,305 | |
| | 6,109 | |
| | 4,746 | |
| | 20,217 | |
| | 4,779 | |
| | 5,277 | |
| | - | |
| | - | |
| | 10,056 | |
| EBITDA |
| $ | (4,003 | ) |
| $ | 16,229 | |
| $ | 45,075 | |
| $ | 9,802 | |
| $ | 67,104 | |
| $ | 18,830 | |
| $ | 14,631 | |
| $ | - | |
| $ | - | |
| $ | 33,461 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| ADJUSTED EBITDA FROM CONTINUING OPERATIONS (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| INDUSTRIAL TOOLS & SERVICES SEGMENT |
| $ | 30,038 | |
| $ | 30,153 | |
| $ | 40,015 | |
| $ | 29,964 | |
| $ | 130,171 | |
| $ | 28,996 | |
| $ | 24,022 | |
| $ | - | |
| $ | - | |
| $ | 53,017 | |
| OTHER |
| | 337 | |
| | 1,087 | |
| | 1,786 | |
| | 2,395 | |
| | 5,605 | |
| | 1,275 | |
| | 244 | |
| | - | |
| | - | |
| | 1,519 | |
| CORPORATE / GENERAL |
| | (10,930 | ) |
| | (11,422 | ) |
| | (8,311 | ) |
| | (8,919 | ) |
| | (39,584 | ) |
| | (10,825 | ) |
| | (8,272 | ) |
| | - | |
| | - | |
| | (19,097 | ) |
| ADJUSTED EBITDA |
| $ | 19,445 | |
| $ | 19,818 | |
| $ | 33,490 | |
| $ | 23,440 | |
| $ | 96,192 | |
| $ | 19,446 | |
| $ | 15,994 | |
| $ | - | |
| $ | - | |
| $ | 35,439 | |
| IMPAIRMENT & DIVESTITURE CHARGES |
| | (23,477 | ) |
| | (3,543 | ) |
| | 12,988 | |
| | (8,796 | ) |
| | (22,827 | ) |
| | 1,356 | |
| | 768 | |
| | - | |
| | - | |
| | 2,124 | |
| RESTRUCTURING & OTHER EXIT CHARGES (1) |
| | 29 | |
| | (46 | ) |
| | (1,115 | ) |
| | (4,842 | ) |
| | (5,973 | ) |
| | (1,972 | ) |
| | (1,929 | ) |
| | - | |
| | - | |
| | (3,900 | ) |
| DEBT MODIFICATION COSTS |
| | - | |
| | - | |
| | (288 | ) |
| | - | |
| | (288 | ) |
| | - | |
| | - | |
| | - | |
| | - | |
| | - | |
| PURCHASE ACCOUNTING INVENTORY STEP-UP CHARGE |
| | - | |
| | - | |
| | - | |
| | - | |
| | - | |
| | - | |
| | (202 | ) |
| | - | |
| | - | |
| | (202 | ) |
| EBITDA |
| $ | (4,003 | ) |
| $ | 16,229 | |
| $ | 45,075 | |
| $ | 9,802 | |
| $ | 67,104 | |
| $ | 18,830 | |
| $ | 14,631 | |
| $ | - | |
| $ | - | |
| $ | 33,461 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| ADJUSTED EBITDA % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| INDUSTRIAL TOOLS & SERVICES SEGMENT |
| | 20.2 | % |
| | 20.2 | % |
| | 24.0 | % |
| | 20.7 | % |
| | 21.4 | % |
| | 21.4 | % |
| | 19.5 | % |
| | 0.0 | % |
| | 0.0 | % |
| | 20.5 | % |
| OTHER |
| | 3.4 | % |
| | 10.6 | % |
| | 15.7 | % |
| | 17.5 | % |
| | 12.4 | % |
| | 11.5 | % |
| | 2.4 | % |
| | 0.0 | % |
| | 0.0 | % |
| | 7.2 | % |
| ADJUSTED EBITDA % |
| | 12.3 | % |
| | 12.4 | % |
| | 18.8 | % |
| | 14.8 | % |
| | 14.7 | % |
| | 13.3 | % |
| | 12.0 | % |
| | 0.0 | % |
| | 0.0 | % |
| | 12.7 | % |
Notes: |
(1) | Approximately $1.8 million of the Q4 fiscal 2019 restructuring & exit charges were recorded in cost of products sold. |
(2) | Represents the depreciation and amortization expense true up for the Cortland business assets that were reclassified out of held for sale in Q3 fiscal 2019, as though the assets had never been classified as held for sale. |
(3) | EBITDA represents net earnings (loss) from continuing operations before financing costs, net, income tax (benefit) expense, and depreciation & amortization. EBITDA is not a calculation based upon 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. |
| Enerpac Tool Group Corp. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| SUPPLEMENTAL UNAUDITED DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| RECONCILIATION OF GAAP MEASURES TO NON-GAAP MEASURES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Dollars in thousands, except for per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| FISCAL 2019 |
| FISCAL 2020 |
|
| Q1 |
| Q2 |
| Q3 |
| Q4 |
| TOTAL |
| Q1 |
| Q2 |
| Q3 |
| Q4 |
| TOTAL |
| ADJUSTED EARNINGS (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| NET EARNINGS (LOSS) (GAAP MEASURE) |
| $ | (17,452 | ) |
| $ | 2,753 | |
| $ | 32,418 | |
| $ | (266,864 | ) |
| $ | (249,145 | ) |
| $ | 2,121 | |
| $ | 2,162 | |
| $ | - |
| $ | - |
| $ | 4,283 | |
| DISCONTINUED OPERATIONS, NET OF INCOME TAX |
| | (1,029 | ) |
| | 1,988 | |
| | 5,560 | |
| | (263,731 | ) |
| | (257,212 | ) |
| | (4,251 | ) |
| | (1,756 | ) |
| | - |
| | - |
| | (6,007 | ) |
| EARNINGS (LOSS) FROM CONTINUING OPERATIONS |
| $ | (16,423 | ) |
| $ | 765 | |
| $ | 26,858 | |
| $ | (3,133 | ) |
| $ | 8,067 | |
| $ | 6,372 | |
| $ | 3,918 | |
| $ | - |
| $ | - |
| $ | 10,290 | |
| IMPAIRMENT & DIVESTITURE CHARGES, NET OF TAX EFFECT |
| | 23,477 | |
| | 3,543 | |
| | (13,001 | ) |
| | 6,912 | |
| | 20,930 | |
| | (1,095 | ) |
| | (534 | ) |
| | - |
| | - |
| | (1,629 | ) |
| RESTRUCTURING & OTHER EXIT CHARGES, NET OF TAX EFFECT |
| | (90 | ) |
| | (148 | ) |
| | (766 | ) |
| | 6,262 | |
| | 5,257 | |
| | 1,805 | |
| | 1,675 | |
| | - |
| | - |
| | 3,479 | |
| ACCELERATED DEBT ISSUANCES & MODIFICATION COSTS, |
| | - | |
| | - | |
| | 358 | |
| | - | |
| | 358 | |
| | 479 | |
| | - | |
| | - |
| | - |
| | 479 | |
| NET OF TAX EFFECT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PURCHASE ACCOUNTING INVENTORY STEP-UP CHARGE |
| | - | |
| | - | |
| | - | |
| | - | |
| | - | |
| | - | |
| | 165 | |
| | - |
| | - |
| | 165 | |
| NET OF TAX EFFECT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| DEPRECIATION & AMORTIZATION TRUE UP, NET OF TAX EFFECT |
| | - | |
| | - | |
| | 1,302 | |
| | - | |
| | 1,302 | |
| | - | |
| | - | |
| | - |
| | - |
| | - | |
| OTHER INCOME TAX EXPENSE |
| | - | |
| | 3,160 | |
| | 3,076 | |
| | 2,709 | |
| | 8,945 | |
| | - | |
| | (74 | ) |
| | - |
| | - |
| | (74 | ) |
| ADJUSTED EARNINGS FROM CONTINUING OPERATIONS |
| $ | 6,964 | |
| $ | 7,320 | |
| $ | 17,827 | |
| $ | 12,750 | |
| $ | 44,859 | |
| $ | 7,561 | |
| $ | 5,150 | |
| $ | - |
| $ | - |
| $ | 12,710 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| ADJUSTED DILUTED EARNINGS PER SHARE (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| NET EARNINGS (LOSS) (GAAP MEASURE) |
| $ | (0.29 | ) |
| $ | 0.04 | |
| $ | 0.52 | |
| $ | (4.38 | ) |
| $ | (4.04 | ) |
| $ | 0.03 | |
| $ | 0.04 | |
| $ | - |
| $ | - |
| $ | 0.07 | |
| DISCONTINUED OPERATIONS, NET OF INCOME TAX |
| | (0.02 | ) |
| | 0.03 | |
| | 0.09 | |
| | (4.33 | ) |
| | (4.18 | ) |
| | (0.07 | ) |
| | (0.03 | ) |
| | - |
| | - |
| | (0.10 | ) |
| EARNINGS (LOSS) FROM CONTINUING OPERATIONS |
| $ | (0.27 | ) |
| $ | 0.01 | |
| $ | 0.43 | |
| $ | (0.05 | ) |
| $ | 0.13 | |
| $ | 0.11 | |
| $ | 0.06 | |
| $ | - |
| $ | - |
| $ | 0.17 | |
| IMPAIRMENT & DIVESTITURE CHARGES, NET OF TAX EFFECT |
| | 0.38 | |
| | 0.06 | |
| | (0.21 | ) |
| | 0.11 | |
| | 0.34 | |
| | (0.02 | ) |
| | (0.01 | ) |
| | - |
| | - |
| | (0.03 | ) |
| RESTRUCTURING & OTHER EXIT CHARGES, NET OF TAX EFFECT |
| | - | |
| | - | |
| | (0.01 | ) |
| | 0.10 | |
| | 0.09 | |
| | 0.02 | |
| | 0.04 | |
| | - |
| | - |
| | 0.06 | |
| ACCELERATED DEBT ISSUANCES & MODIFICATION COSTS, |
| | - | |
| | - | |
| | 0.01 | |
| | - | |
| | 0.01 | |
| | 0.01 | |
| | - | |
| | - |
| | - |
| | 0.01 | |
| NET OF TAX EFFECT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PURCHASE ACCOUNTING INVENTORY STEP-UP CHARGE |
| | - | |
| | - | |
| | - | |
| | - | |
| | - | |
| | - | |
| | - | |
| | - |
| | - |
| | - | |
| NET OF TAX EFFECT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| DEPRECIATION & AMORTIZATION TRUE UP, NET OF TAX EFFECT |
| | - | |
| | - | |
| | 0.02 | |
| | - | |
| | 0.02 | |
| | - | |
| | - | |
| | - |
| | - |
| | - | |
| OTHER INCOME TAX EXPENSE |
| | - | |
| | 0.05 | |
| | 0.05 | |
| | 0.05 | |
| | 0.14 | |
| | - | |
| | - | |
| | - |
| | - |
| | - | |
| ADJUSTED DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS |
| $ | 0.11 | |
| $ | 0.12 | |
| $ | 0.29 | |
| $ | 0.21 | |
| $ | 0.73 | |
| $ | 0.12 | |
| $ | 0.09 | |
| $ | - |
| $ | - |
| $ | 0.21 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
FOOTNOTES |
Note: The total of the individual quarters may not equal the annual or year-to-date total due to rounding. The continuing operations and discontinued operations earning (loss) per share may not equal total earning (loss) per share due to rounding. |
(1) | Adjusted earnings from continuing operations and adjusted diluted earnings per share represent net earnings (loss) and diluted earnings (loss) per share per the Condensed Consolidated Statements of Operations net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon generally accepted accounting principles (GAAP) and should not be considered as an alternative to net earnings (loss) or diluted earnings (loss) per share or 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 and the impact of share dilution on the calculation of the net loss per share and discontinued operations per share. |
