Exhibit 99.1
For More Information:
Investor contact: Barbara Bolens 414-438-6940
Media contact: Carole Herbstreit 414-438-6882
Brady Corporation reports earnings for fiscal 2009 fourth quarter and year end
MILWAUKEE (September 11, 2009)—Brady Corporation (NYSE:BRC) today reported results for its fiscal 2009 fourth quarter and fiscal year ended July 31, 2009.
Sales in the fiscal 2009 fourth quarter were $287.2 million compared to $396.8 million in the fourth quarter of fiscal 2008. Organic sales declined 23 percent, acquisition growth was flat, and foreign currency translation reduced sales by 5 percent. Regionally, organic sales were down 25 percent in Europe, 24 percent in the Americas, and 15 percent in Asia/Pacific.
Net income for the fiscal 2009 fourth quarter was $19.2 million or $0.37 per diluted Class A Common share, compared to $34.8 million or $0.64 per share in the fourth quarter of fiscal 2008. Results included cost-reduction charges of $3.4 million after tax in the quarter or $0.06 per share.
Brady’s fiscal 2009 net sales were $1.209 billion compared to $1.523 billion in sales in fiscal 2008. Organic sales were down 16 percent, acquisitions added 1 percent to sales results, and foreign currency translation reduced sales by 5 percent. Net income for fiscal 2009, including after-tax restructuring charges of $20.2 million or $0.38 per share, was $70.1 million or $1.33 per share compared to $132.2 million or $2.41 per share in fiscal 2008.
“After a strong first quarter, the global economic downturn caused a 27 percent drop in our sales over the balance of the year. Despite this, we were able to earn $90 million in net income excluding restructuring charges and generate $126 million in cash flow from operations,” said Brady President and CEO Frank M. Jaehnert. “In the second quarter, we took quick and aggressive actions to adjust our cost structure, including a more than 20 percent workforce reduction. We also continued to invest for our future and position the company for growth going forward by focusing on new product development, acquisition strategy, e-business opportunities and continued productivity improvement initiatives like the Brady Business Performance System. We believe that these strategic investments along with our reduced cost structure position us well for the current economic climate as well as for future economic recovery.”
“We expect that the challenges of the global recession will continue into at least the first half of fiscal 2010. As a result, we expect current fiscal year net income to be between $85 and 95 million and earnings per diluted share of between $1.60 and $1.80. This guidance is based on current exchange rates and assumes that sales will continue at or near current levels through the first half of our fiscal year, followed by modest growth in the second half of the year, resulting in a greater increase in earnings in the second half due to our reduced cost structure,” said Brady Chief Financial Officer Thomas J. Felmer. “Our guidance also excludes additional expected aftertax restructuring charges of approximately $11 million ($15 million pretax) or $0.21 per share, which will result in annualized aftertax savings of $11 million ($15 million pretax), with $7 million ($10 million pretax) in savings in the second half of fiscal 2010 and the balance in fiscal 2011.
“Fiscal 2009 restructuring and other cost-related actions resulted in approximately $100 million in cost reductions, $60 million of which is expected to carry through fiscal 2010, with the remaining costs expected to return starting in the first quarter. We also expect capital expenditures in fiscal 2010 of approximately $25 million, with depreciation and amortization consistent with fiscal 2009 levels.”
A Webcast regarding fiscal 2009 results will be available at www.investor.bradycorp.com beginning at 9:30 a.m. Central Daylight Time today.
Brady Corporation is an international manufacturer and marketer of complete solutions that identify and protect premises, products and people. Its products include high-performance labels and signs, safety devices, printing systems and software, and precision die-cut materials. Founded in 1914, the company has more than 500,000 customers in electronics, telecommunications, manufacturing, electrical, construction, education, medical and a variety of other industries. Brady is headquartered in Milwaukee and employs approximately 7,000 people at operations in the Americas, Europe and Asia/Pacific. More information is available on the Internet at www.bradycorp.com.
###
Brady believes that certain statements in this news release are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements related to future, not past, events included in this news release, including, without limitation, statements regarding Brady’s future financial position, business strategy, targets, projected sales, costs, earnings, capital expenditures, debt levels and cash flows, and plans and objectives of management for future operations are forward-looking statements. When used in this news release, words such as “may,” “will,” “expect,” “intend,” “estimate,” “anticipate,” “believe,” “should,” “project” or “plan” or similar terminology are generally intended to identify forward-looking statements. These forward-looking statements by their nature address matters that are, to different degrees, uncertain and are subject to risks, assumptions and other factors, some of which are beyond Brady’s control, that could cause actual results to differ materially from those expressed or implied by such forward-looking statements. For Brady, uncertainties arise from future financial performance of major markets Brady serves, which include, without limitation, telecommunications, manufacturing, electrical, construction, laboratory, education, governmental, public utility, computer, transportation; difficulties in making and integrating acquisitions; risks associated with newly acquired businesses; Brady’s ability to retain significant contracts and
customers; future competition; Brady’s ability to develop and successfully market new products; changes in the supply of, or price for, parts and components; increased price pressure from suppliers and customers; interruptions to sources of supply; environmental, health and safety compliance costs and liabilities; Brady’s ability to realize cost savings from operating initiatives; Brady’s ability to attract and retain key talent; difficulties associated with exports; risks associated with international operations; fluctuations in currency rates versus the US dollar; technology changes; potential write-offs of Brady’s substantial intangible assets; risks associated with obtaining governmental approvals and maintaining regulatory compliance for new and existing products; business interruptions due to implementing business systems; and numerous other matters of national, regional and global scale, including those of a political, economic, business, competitive and regulatory nature contained from time to time in Brady’s U.S. Securities and Exchange Commission filings, including, but not limited to, those factors listed in the “Risk Factors” section located in Item 1A of Part II of Brady’s Annual Report on Form 10-K for the period ended July 31, 2008. These uncertainties may cause Brady’s actual future results to be materially different than those expressed in its forward-looking statements. Brady does not undertake to update its forward-looking statements.
BRADY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in Thousands)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | (Unaudited) | |
| | Three Months Ended July 31, | | | Twelve Months Ended July 31, | |
| | | | | | | | | | Percentage | | | | | | | | | | | Percentage | |
| | 2009 | | | 2008 | | | Change | | | 2009 | | | 2008 | | | Change | |
Net sales | | $ | 287,203 | | | $ | 396,849 | | | | -27.6 | % | | $ | 1,208,702 | | | $ | 1,523,016 | | | | -20.6 | % |
Cost of products sold | | | 151,081 | | | | 204,920 | | | | -26.3 | % | | | 631,119 | | | | 778,821 | | | | -19.0 | % |
| | | | | | | | | | | | | | | | | | | | |
Gross margin | | | 136,122 | | | | 191,929 | | | | -29.1 | % | | | 577,583 | | | | 744,195 | | | | -22.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | 8,856 | | | | 11,284 | | | | -21.5 | % | | | 34,181 | | | | 40,607 | | | | -15.8 | % |
Selling, general and administrative | | | 94,404 | | | | 126,325 | | | | -25.3 | % | | | 397,180 | | | | 495,904 | | | | -19.9 | % |
Restructuring charges | | | 2,573 | | | | — | | | | — | | | | 25,849 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total operating expenses | | | 105,833 | | | | 137,609 | | | | -23.1 | % | | | 457,210 | | | | 536,511 | | | | -14.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating income | | | 30,289 | | | | 54,320 | | | | -44.2 | % | | | 120,373 | | | | 207,684 | | | | -42.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Other income and (expense): | | | | | | | | | | | | | | | | | | | | | | | | |
Investment and other income | | | 657 | | | | 1,581 | | | | -58.4 | % | | | 1,800 | | | | 4,888 | | | | -63.2 | % |
Interest expense | | | (5,919 | ) | | | (5,956 | ) | | | -0.6 | % | | | (24,901 | ) | | | (26,385 | ) | | | -5.6 | % |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | | 25,027 | | | | 49,945 | | | | -49.9 | % | | | 97,272 | | | | 186,187 | | | | -47.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income taxes (2009 Q4 Restructuring — $1.6 million) | | | 5,825 | | | | 15,170 | | | | -61.6 | % | | | 27,150 | | | | 53,999 | | | | -49.7 | % |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 19,202 | | | $ | 34,775 | | | | -44.8 | % | | $ | 70,122 | | | $ | 132,188 | | | | -47.0 | % |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Per Class A Nonvoting Common Share: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic net income | | $ | 0.37 | | | $ | 0.65 | | | | -43.1 | % | | $ | 1.33 | | | $ | 2.45 | | | | -45.7 | % |
Diluted net income | | $ | 0.37 | | | $ | 0.64 | | | | -42.2 | % | | $ | 1.33 | | | $ | 2.41 | | | | -44.8 | % |
Dividends | | $ | 0.17 | | | $ | 0.15 | | | | 13.3 | % | | $ | 0.68 | | | $ | 0.60 | | | | 13.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Per Class B Voting Common Share: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic net income | | $ | 0.37 | | | $ | 0.65 | | | | -43.1 | % | | $ | 1.32 | | | $ | 2.43 | | | | -45.7 | % |
Diluted net income | | $ | 0.37 | | | $ | 0.64 | | | | -42.2 | % | | $ | 1.31 | | | $ | 2.39 | | | | -45.2 | % |
Dividends | | $ | 0.17 | | | $ | 0.15 | | | | 13.3 | % | | $ | 0.66 | | | $ | 0.58 | | | | 13.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding (in Thousands): | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | 52,308 | | | | 53,790 | | | | | | | | 52,559 | | | | 54,168 | | | | | |
Diluted | | | 52,583 | | | | 54,514 | | | | | | | | 52,866 | | | | 54,873 | | | | | |
BRADY CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)
| | | | | | | | |
| | (Unaudited) | |
| | July 31, 2009 | | | July 31, 2008 | |
ASSETS
|
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 188,156 | | | $ | 258,355 | |
Accounts receivable, less allowance for losses ($7,931 and $10,059, respectively) | | | 191,189 | | | | 262,461 | |
Inventories: | | | | | | | | |
Finished products | | | 53,244 | | | | 75,665 | |
Work-in-process | | | 13,159 | | | | 21,187 | |
Raw materials and supplies | | | 27,405 | | | | 37,767 | |
| | | | | | |
Total inventories | | | 93,808 | | | | 134,619 | |
Prepaid expenses and other current assets | | | 36,274 | | | | 43,650 | |
| | | | | | |
| | | | | | | | |
| | | | | | | | |
Total current assets | | | 509,427 | | | | 699,085 | |
| | | | | | | | |
Other assets: | | | | | | | | |
Goodwill | | | 751,173 | | | | 789,107 | |
Other intangible assets, net | | | 115,754 | | | | 144,791 | |
Deferred income taxes | | | 36,374 | | | | 25,943 | |
Other | | | 18,551 | | | | 21,381 | |
| | | | | | |
| | | | | | | | |
| | | | | | | | |
Total other assets | | | 921,852 | | | | 981,222 | |
| | | | | | | | |
Property, plant and equipment: | | | | | | | | |
Cost: | | | | | | | | |
Land | | | 6,335 | | | | 6,490 | |
Buildings and improvements | | | 96,968 | | | | 98,646 | |
Machinery and equipment | | | 283,301 | | | | 282,232 | |
Construction in progress | | | 7,869 | | | | 6,040 | |
| | | | | | |
| | | 394,473 | | | | 393,408 | |
| | | | | | | | |
Less accumulated depreciation | | | 242,485 | | | | 223,202 | |
| | | | | | |
| | | | | | | | |
| | | | | | | | |
Net property, plant and equipment | | | 151,988 | | | | 170,206 | |
| | | | | | |
| | | | | | | | |
| | | | | | | | |
Total | | $ | 1,583,267 | | | $ | 1,850,513 | |
| | | | | | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ INVESTMENT
|
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 83,793 | | | $ | 118,209 | |
Wages and amounts withheld from employees | | | 36,313 | | | | 82,354 | |
Taxes, other than income taxes | | | 6,262 | | | | 10,234 | |
Accrued income taxes | | | 5,964 | | | | 21,523 | |
Other current liabilities | | | 45,247 | | | | 54,810 | |
Current maturities on long-term debt | | | 44,893 | | | | 21,431 | |
| | | | | | |
| | | | | | | | |
| | | | | | | | |
Total current liabilities | | | 222,472 | | | | 308,561 | |
| | | | | | | | |
Long-term obligations, less current maturities | | | 346,457 | | | | 457,143 | |
| | | | | | | | |
Other liabilities | | | 63,246 | | | | 63,001 | |
| | | | | | |
| | | | | | | | |
| | | | | | | | |
Total liabilities | | | 632,175 | | | | 828,705 | |
| | | | | | | | |
Stockholders’ investment: | | | | | | | | |
Common stock: | | | | | | | | |
Class A nonvoting common stock — Issued 51,261,487 and 51,261,487 shares, respectively and outstanding 48,780,560 and 50,005,296 shares, respectively | | | 513 | | | | 513 | |
| | | | | | | | |
Class B voting common stock — Issued and outstanding, 3,538,628 shares | | | 35 | | | | 35 | |
Additional paid-in capital | | | 298,466 | | | | 292,769 | |
Income retained in the business | | | 673,342 | | | | 639,059 | |
Treasury stock - 2,270,927 and 1,046,191 shares, respectively of Class A nonvoting common stock, at cost | | | (69,823 | ) | | | (33,234 | ) |
Accumulated other comprehensive income | | | 53,051 | | | | 128,161 | |
Other | | | (4,492 | ) | | | (5,495 | ) |
| | | | | | |
| | | | | | | | |
Total stockholders’ investment | | | 951,092 | | | | 1,021,808 | |
| | | | | | |
| | | | | | | | |
Total | | $ | 1,583,267 | | | $ | 1,850,513 | |
| | | | | | |
BRADY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in Thousands)
| | | | | | | | | | | | |
| | (Unaudited) | |
| | Twelve Months Ended | |
| | July 31, | |
| | 2009 | | | 2008 | | | 2007 | |
Operating activities: | | | | | | | | | | | | |
Net income | | $ | 70,122 | | | $ | 132,188 | | | $ | 109,388 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | |
Depreciation and amortization | | | 54,851 | | | | 60,587 | | | | 53,856 | |
Deferred income taxes | | | (8,640 | ) | | | (1,501 | ) | | | 70 | |
Loss (gain) on disposal of property, plant & equipment | | | 383 | | | | 1,672 | | | | 13 | |
Non-cash portion of stock-based compensation expense | | | 7,731 | | | | 10,228 | | | | 6,907 | |
Non-cash portion of restructuring charges | | | 2,469 | | | | — | | | | — | |
Changes in operating assets and liabilities (net of effects of business acquisitions): | | | | | | | | | | | | |
Accounts receivable | | | 53,389 | | | | (3,704 | ) | | | (17,021 | ) |
Inventories | | | 34,749 | | | | 16,224 | | | | (12,323 | ) |
Prepaid expenses and other assets | | | (2,423 | ) | | | (629 | ) | | | (13,307 | ) |
Accounts payable and accrued liabilities | | | (78,684 | ) | | | 18,641 | | | | 8,058 | |
Income taxes | | | (9,673 | ) | | | (8,492 | ) | | | (6,821 | ) |
Other liabilities | | | 2,371 | | | | 340 | | | | 7,198 | |
| | | | | | | | | |
Net cash provided by operating activities | | | 126,645 | | | | 225,554 | | | | 136,018 | |
| | | | | | | | | | | | |
Investing activities: | | | | | | | | | | | | |
Acquisition of businesses, net of cash acquired | | | — | | | | (29,346 | ) | | | (159,475 | ) |
Payments of contingent consideration | | | (1,405 | ) | | | (5,798 | ) | | | (10,906 | ) |
Purchases of short-term investments | | | — | | | | (10,350 | ) | | | (68,100 | ) |
Sales of short-term investments | | | — | | | | 29,550 | | | | 60,400 | |
Purchases of property, plant and equipment | | | (24,027 | ) | | | (26,407 | ) | | | (51,940 | ) |
Purchase price adjustment | | | 3,514 | | | | | | | | | |
Net settlement of foreign currency contract | | | — | | | | | | | | | |
Proceeds from sale of property, plant and equipment | | | 796 | | | | 880 | | | | 2,166 | |
Other | | | 2,078 | | | | 2,263 | | | | (9,184 | ) |
| | | | | | | | | |
Net cash used in investing activities | | | (19,044 | ) | | | (39,208 | ) | | | (237,039 | ) |
| | | | | | | | | | | | |
Financing activities: | | | | | | | | | | | | |
Payment of dividends | | | (35,839 | ) | | | (32,464 | ) | | | (30,141 | ) |
Proceeds from issuance of common stock | | | 1,683 | | | | 14,500 | | | | 6,829 | |
Principal payments on debt | | | (87,224 | ) | | | (39,443 | ) | | | (110,870 | ) |
Proceeds from issuance of debt | | | — | | | | 18,000 | | | | 259,300 | |
Purchase of treasury stock | | | (40,267 | ) | | | (42,175 | ) | | | — | |
Excess income tax benefit from the exercise of stock options & deferred comp | | | 1,336 | | | | 4,638 | | | | 4,303 | |
| | | | | | | | | |
Net (used in) provided by financing activities | | | (160,311 | ) | | | (76,944 | ) | | | 129,421 | |
Effect of exchange rate changes on cash | | | (17,489 | ) | | | 6,107 | | | | 1,438 | |
| | | | | | | | | | | | |
Net (decrease) increase in cash and cash equivalents | | | (70,199 | ) | | | 115,509 | | | | 29,838 | |
Cash and cash equivalents, beginning of period | | | 258,355 | | | | 142,846 | | | | 113,008 | |
| | | | | | | | | |
| | | | | | | | | | | | |
Cash and cash equivalents, end of period | | | 188,156 | | | | 258,355 | | | | 142,846 | |
| | | | | | | | | |
| | | | | | | | | | | | |
Supplemental disclosures: | | | | | | | | | | | | |
Cash paid during the period for: | | | | | | | | | | | | |
Interest, net of capitalized interest | | $ | 21,899 | | | | 26,308 | | | $ | 19,842 | |
Income taxes, net of refunds | | | 32,995 | | | | 51,834 | | | | 49,233 | |
| | | | | | | | | | | | |
Acquisitions: | | | | | | | | | | | | |
Fair value of assets acquired, net of cash | | $ | — | | | | 21,508 | | | $ | 87,398 | |
Liabilities assumed | | | — | | | | (9,038 | ) | | | (33,248 | ) |
Goodwill | | | — | | | | 16,876 | | | | 105,325 | |
| | | | | | | | | |
Net cash paid for acquisitions | | $ | | | | | 29,346 | | | $ | 159,475 | |
| | | | | | | | | |
Information by regional segment for the three and twelve months ended July 31, 2009 and 2008 is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Corporate and | | Total |
(in thousands) | | Americas | | Europe | | Asia-Pacific | | Total Region | | Eliminations | | Company |
SALES TO EXTERNAL CUSTOMERS | | | | | | | | | | | | | | | | | | | | | | | | |
Three months ended: | | | | | | | | | | | | | | | | | | | | | | | | |
July 31, 2009 | | $ | 124,867 | | | $ | 86,567 | | | $ | 75,769 | | | $ | 287,203 | | | | — | | | $ | 287,203 | |
July 31, 2008 | | | 169,303 | | | | 131,765 | | | | 95,781 | | | | 396,849 | | | | — | | | | 396,849 | |
July 31, 2007 | | | 169,063 | | | | 114,037 | | | | 79,665 | | | | 362,765 | | | | — | | | | 362,765 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Twelve months ended: | | | | | | | | | | | | | | | | | | | | | | | | |
July 31, 2009 | | $ | 534,440 | | | $ | 367,156 | | | $ | 307,106 | | | $ | 1,208,702 | | | | — | | | $ | 1,208,702 | |
July 31, 2008 | | | 667,106 | | | | 496,715 | | | | 359,195 | | | | 1,523,016 | | | | — | | | | 1,523,016 | |
July 31, 2007 | | | 609,855 | | | | 416,514 | | | | 336,262 | | | | 1,362,631 | | | | — | | | | 1,362,631 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
SALES GROWTH INFORMATION | | | | | | | | | | | | | | | | | | | | | | | | |
Three months ended July 31, 2009: | | | | | | | | | | | | | | | | | | | | | | | | |
Base | | | -24.5 | % | | | -25.0 | % | | | -15.0 | % | | | -22.4 | % | | | — | | | | -22.4 | % |
Currency | | | -1.7 | % | | | -9.3 | % | | | -5.9 | % | | | -5.3 | % | | | — | | | | -5.3 | % |
Acquisitions | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | — | | | | 0.0 | % |
Total | | | -26.2 | % | | | -34.3 | % | | | -20.9 | % | | | -27.7 | % | | | — | | | | -27.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Twelve months ended July 31, 2009: | | | | | | | | | | | | | | | | | | | | | | | | |
Base | | | -18.5 | % | | | -18.1 | % | | | -10.3 | % | | | -16.4 | % | | | — | | | | -16.4 | % |
Currency | | | -1.7 | % | | | -9.4 | % | | | -4.2 | % | | | -4.8 | % | | | — | | | | -4.8 | % |
Acquisitions | | | 0.3 | % | | | 1.4 | % | | | 0.0 | % | | | 0.6 | % | | | — | | | | 0.6 | % |
Total | | | -19.9 | % | | | -26.1 | % | | | -14.5 | % | | | -20.6 | % | | | — | | | | -20.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
SEGMENT PROFIT (LOSS) | | | | | | | | | | | | | | | | | | | | | | | | |
Three months ended: | | | | | | | | | | | | | | | | | | | | | | | | |
July 31, 2009 | | $ | 28,300 | | | $ | 22,018 | | | $ | 9,072 | | | $ | 59,390 | | | $ | (1,320 | ) | | | 58,070 | |
July 31, 2008 | | $ | 41,212 | | | $ | 38,214 | | | $ | 15,129 | | | $ | 94,555 | | | $ | (2,648 | ) | | | 91,907 | |
Percentage increase (decrease) | | | -31.3 | % | | | -42.4 | % | | | -40.0 | % | | | -37.2 | % | | | -50.2 | % | | | -36.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Twelve months ended: | | | | | | | | | | | | | | | | | | | | | | | | |
July 31, 2009 | | $ | 114,404 | | | $ | 99,875 | | | $ | 42,575 | | | $ | 256,854 | | | $ | (7,952 | ) | | $ | 248,902 | |
July 31, 2008 | | $ | 157,523 | | | $ | 135,426 | | | $ | 58,234 | | | $ | 351,183 | | | $ | (9,048 | ) | | $ | 342,135 | |
Percentage increase (decrease) | | | -27.4 | % | | | -26.3 | % | | | -26.9 | % | | | -26.9 | % | | | -12.1 | % | | | -27.3 | % |
NET INCOME RECONCILIATION(in thousands)
| | | | | | | | | | | | | | | | |
| | Three months ended: | | | Twelve months ended: | |
| | July 31, 2009 | | | July 31, 2008 | | | July 31, 2009 | | | July 31, 2008 | |
Total profit for reportable segments | | $ | 59,390 | | | $ | 94,555 | | | $ | 256,854 | | | $ | 351,183 | |
Corporate and eliminations | | | (1,320 | ) | | $ | (2,648 | ) | | $ | (7,952 | ) | | $ | (9,048 | ) |
Unallocated amounts: | | | | | | | | | | | | | | | | |
Administrative costs | | | (25,208 | ) | | | (37,587 | ) | | | (102,680 | ) | | | (134,451 | ) |
Restructuring costs | | | (2,573 | ) | | | | | | | (25,849 | ) | | | | |
Investment and other income | | | 657 | | | | 1,581 | | | | 1,800 | | | | 4,888 | |
Interest expense | | | (5,919 | ) | | | (5,956 | ) | | | (24,901 | ) | | | (26,385 | ) |
Income before income taxes | | | 25,027 | | | | 49,945 | | | $ | 97,272 | | | | 186,187 | |
Income taxes (2009 Q4 Restructuring — $1.6 million) | | | (5,825 | ) | | | (15,170 | ) | | | (27,150 | ) | | | (53,999 | ) |
Net income | | $ | 19,202 | | | $ | 34,775 | | | $ | 70,122 | | | $ | 132,188 | |
RECONCILIATION OF GAAP MEASURES TO NON-GAAP MEASURES
(in thousands)
| | | | | | | | | | | | | | | | | | | | |
| | Fiscal 2008 | |
| | Q1 | | | Q2 | | | Q3 | | | Q4 | | | Total | |
EBITDA (1) | | | | | �� | | | | | | | | | | | | | | | |
Net income | | $ | 36,370 | | | $ | 26,690 | | | $ | 34,353 | | | $ | 34,775 | | | $ | 132,188 | |
Interest expense | | | 6,720 | | | | 6,747 | | | | 6,962 | | | | 5,956 | | | | 26,385 | |
Income taxes | | | 15,366 | | | | 11,276 | | | | 12,187 | | | | 15,170 | | | | 53,999 | |
Depreciation and amortization | | | 14,168 | | | | 15,501 | | | | 16,013 | | | | 14,905 | | | | 60,587 | |
| | |
| | | | | | | | | | | | | | | | | | | | |
EBITDA (non-GAAP measure) | | $ | 72,624 | | | $ | 60,214 | | | $ | 69,515 | | | $ | 70,806 | | | $ | 273,159 | |
| | | | | | | | | | | | | | | | | | | | |
| | Fiscal 2009 |
| | Q1 | | Q2 | | Q3 | | Q4 | | Total |
| | |
EBITDA (1) | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 37,110 | | | $ | (4,150 | ) | | $ | 17,960 | | | $ | 19,202 | | | $ | 70,122 | |
Interest expense | | | 6,361 | | | | 6,314 | | | | 6,307 | | | | 5,919 | | | | 24,901 | |
Income taxes | | | 14,575 | | | | 756 | | | | 5,994 | | | | 5,825 | | | | 27,150 | |
Depreciation and amortization | | | 13,712 | | | | 13,481 | | | | 13,479 | | | | 14,179 | | | | 54,851 | |
| | |
| | | | | | | | | | | | | | | | | | | | |
EBITDA (non-GAAP measure) | | $ | 71,758 | | | $ | 16,401 | | | $ | 43,740 | | | $ | 45,125 | | | $ | 177,024 | |
| | |
(1) | | Brady is presenting EBITDA because it is used by many of our investors and lenders, and is presented as a convenience to them. EBITDA represents net income before interest expense, income taxes and depreciation and amortization. EBITDA is not a calculation based on generally accepted accounting principles (GAAP). The amounts included in the EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Income data. EBITDA should not be considered as an alternative to net income or operating income as an indicator of the company’s operating performance, or as an alternative to operating cash flows as a measure of liquidity. 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. |