First Quarter of Fiscal 2022 Highlights*
- Net sales from continuing operations were $131 million in the first quarter of fiscal 2022.
- Consolidated core sales for the quarter increased 9% year over year.
- GAAP operating margin from continuing operations was 4.9% and adjusted operating margin from continuing operations was 9.9% for the quarter ended November 30, 2021.
- Adjusted EBITDA margin from continuing operations was 13.4% in the first quarter of fiscal 2022.
- GAAP diluted earnings per share (“EPS”) from continuing operations was $0.05 and adjusted diluted EPS from continuing operations was $0.16 in the first quarter of fiscal 2022.
- Leverage (Net Debt to Adjusted EBITDA) was 0.7x at November 30, 2021.
-
Reiterating full-year guidance for fiscal 2022.
*This news release contains financial measures in accordance with US Generally Accepted Accounting Principles (“GAAP”) in addition to non-GAAP financial measures. Reconciliations of the GAAP to non-GAAP historical financial measures can be found in the tables accompanying this release.
Enerpac Tool Group Corp. (NYSE: EPAC) (the “Company”) today announced results for its fiscal first quarter ended November 30, 2021.
“Since joining Enerpac Tool Group in early October, I have been excited by our solid foundation, exceptional products, global footprint and strong balance sheet. I believe that Enerpac is well positioned for further growth and profitability,” said Paul Sternlieb, Enerpac Tool Group’s President & CEO. “As we expected, our performance in the first quarter was impacted by global supply chain, logistics and inflationary pressures. That said, we continued to see solid demand for our products and we are encouraged by the continued improvements in many of our vertical markets.”
Consolidated Results from Continuing Operations |
|
|||||
(US$ in millions, except per share) |
|
|
||||
Three Months Ended |
|
|||||
November 30, 2021 |
November 30, 2020 |
|
||||
Net Sales |
$130.9 |
$119.4 |
|
|||
Net Income |
$3.2 |
|
$4.8 |
|
||
Earnings Per Share |
$0.05 |
$0.08 |
|
|||
Adjusted Diluted Earnings Per Share |
$0.16 |
$0.09 |
|
- Consolidated net sales from continuing operations for the first quarter of fiscal 2022 were $130.9 million compared to $119.4 million in the prior year first quarter. Core sales improved 9% year over year, with product sales up 14% and service revenues down 3%. There was minimal impact from foreign currency exchange rates in the quarter.
-
Fiscal 2022 first quarter GAAP net income from continuing operations and diluted earnings per share from continuing operations were $3.2 million and $0.05, respectively, compared to net income from continuing operations and diluted EPS of $4.8 million and $0.08, respectively, in the first quarter of fiscal 2021. Fiscal 2022 first quarter net income from continuing operations included:
- a restructuring charge of $2.7 million ($2.7 million, or $0.04 per share, after tax) attributable to the recently announced changes to flatten and simplify the organizational structure; and
- Executive transition and Board search charges of $3.8 million ($3.8 million, or $0.06 per share, after tax).
- Fiscal 2021 first quarter net income from continuing operations included an impairment & divestiture charge of $0.1 million ($0.1 million, or $0.00 per share, after tax); and restructuring charges of $0.2 million ($0.2 million, or $0.00 per share, after tax), primarily related to footprint optimization.
- Excluding the items detailed above, adjusted diluted EPS from continuing operations was $0.16 for the first quarter of fiscal 2022 compared to $0.09 in the comparable prior year period.
Industrial Tools & Services (IT&S) |
|
|
||
(US$ in millions) |
|
|
||
|
Three Months Ended |
|
||
November 30, 2021 |
November 30, 2020 |
|
||
Sales |
$121.3 |
$112.2 |
|
|
Operating Profit |
$18.1 |
$17.2 |
|
|
Adjusted Op Profit (1) |
$19.6 |
$17.4 |
|
|
Adjusted Op Profit % (1) |
16.2% |
15.5% |
|
|
(1) Excludes $1.6 million of restructuring charges in the first quarter of fiscal 2022 compared to
|
- First quarter fiscal 2022 net sales were $121.3 million, 8% higher than the prior fiscal year’s first quarter net sales. Core sales also increased 8% year over year.
- The increase in revenue is attributable to the global market recovery from the COVID-19 pandemic and to a lesser extent the impact of pricing actions taken to offset inflationary pressures.
- Despite increased material and freight costs, adjusted operating profit margin increased year over year to 16.2% primarily due to increased product sales volume and the associated operating leverage generated in our manufacturing facilities offset by lower service margins due largely to regional mix.
Corporate Expenses and Income Taxes (excluding non-GAAP adjustments)
- Corporate expenses from continuing operations of $5.5 million for the first quarter of fiscal 2022 were $0.8 million lower than the comparable prior year period, primarily resulting from lower equity compensation and health insurance costs offset by higher outside services and wages.
- The fiscal 2022 first quarter effective income tax rate from continuing operations of approximately 15% was lower than the first quarter fiscal 2021 rate of approximately 31%.
Discontinued Operations
Discontinued operations represent the impacts from certain retained liabilities associated with the divestiture of the former EC&S segment on October 31, 2019.
Balance Sheet and Leverage |
|
|||||
(US$ in millions) |
|
|||||
|
Period Ended |
|||||
|
November 30, 2021 |
August 31, 2021 |
November 30, 2020 |
|||
Cash Balance |
|
$126.5 |
$140.4 |
$158.6 |
||
Debt Balance |
|
$175.0 |
$175.0 |
$255.0 |
||
Net Debt to Adjusted EBITDA** |
|
0.7 |
0.6 |
1.9 |
Net debt at November 30, 2021 was approximately $48 million (total debt of $175 million less $127 million of cash), which increased approximately $14 million from the prior quarter. Net Debt to Adjusted EBITDA from continuing operations was 0.7x at November 30, 2021.
**Calculated in accordance with the terms of the Company’s March 2019 Senior Credit Facility
Outlook
Mr. Sternlieb continued, “While we anticipate the macroeconomic headwinds to sustain into the back half of fiscal 2022, our focus remains on growing the business, improving margins and delivering value to all of our stakeholders. We are reviewing all aspects of our business and are looking for opportunities to drive growth and become an even more efficient organization. The actions we are taking, along with the strength of our offerings and the depth of our global relationships, drive our confidence in Enerpac as we move forward. Based on the expectation of continued solid customer demand along with macroeconomic challenges, we are reiterating our full year guidance for fiscal 2022 and continue to expect full year sales in the range of $590 million to $610 million with incremental adjusted EBITDA margins*** of 35% to 45%, excluding the impact of any changes in foreign currency rates.”
***Incremental (or decremental) adjusted EBITDA margin is equivalent to the change in adjusted EBITDA divided by the change in Net Sales for the comparable periods.
Organizational Appointment
In a separate press release issued today, the Company announced the appointment of Mr. Scott Vuchetich as EVP, Marketing and President-Americas.
Conference Call Information
An investor conference call is scheduled for 10:00 am CT today, December 21, 2021. Webcast information and conference call materials, including an earnings presentation, 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 uncertainties, Enerpac Tool Group’s results are subject to risks and uncertainties arising from general economic conditions, supply chain risk, material and labor cost increases, the COVID-19 pandemic, including the impact of the pandemic or related government responses on the Company’s business, the businesses of the Company’s customers and vendors, and employee mobility, and whether site-specific health and safety concerns related to COVID-19 might require operations to be halted for some period of time, 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, the impact of restructurings, operating margin risk due to competitive pricing and operating efficiencies, tax law changes, foreign currency fluctuations and interest rate risk. See the Company’s Form 10-K for the fiscal year ended August 31, 2021 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. These non-GAAP measures include EBITDA from continuing operations, adjusted EBITDA from continuing operations, adjusted earnings (loss) from continuing operations, adjusted diluted earnings (loss) per share from continuing operations, adjusted operating profit from continuing operations, segment adjusted operating profit, free cash flow and net debt. This press release includes reconciliations of historical non-GAAP measures to the most comparable GAAP measure, including in the tables attached to this press release. This press release does not include a quantitative reconciliation of non-GAAP measures presented for any future period as such a reconciliation is not practicable. Such future-period measures are presented in a manner consistent with the presentation thereof for historical periods. Management believes the non-GAAP measures presented in this press release 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 financial metrics 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 100 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 common stock 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.
(tables follow)
Enerpac Tool Group Corp. | |||||||
Condensed Consolidated Balance Sheets | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
November 30, | August 31, | ||||||
2021 |
2021 |
||||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ |
126,533 |
|
$ |
140,352 |
|
|
Accounts receivable, net |
|
112,293 |
|
|
103,233 |
|
|
Inventories, net |
|
83,614 |
|
|
75,347 |
|
|
Other current assets |
|
38,649 |
|
|
38,503 |
|
|
Total current assets |
|
361,089 |
|
|
357,435 |
|
|
Property, plant and equipment, net |
|
47,732 |
|
|
48,590 |
|
|
Goodwill |
|
273,297 |
|
|
277,593 |
|
|
Other intangible assets, net |
|
51,400 |
|
|
54,545 |
|
|
Other long-term assets |
|
78,950 |
|
|
82,084 |
|
|
Total assets | $ |
812,468 |
|
$ |
820,247 |
|
|
Liabilities and Shareholders' Equity | |||||||
Current liabilities | |||||||
Trade accounts payable | $ |
63,474 |
|
$ |
61,958 |
|
|
Accrued compensation and benefits |
|
17,712 |
|
|
21,597 |
|
|
Income taxes payable |
|
5,378 |
|
|
5,674 |
|
|
Other current liabilities |
|
45,072 |
|
|
45,535 |
|
|
Total current liabilities |
|
131,636 |
|
|
134,764 |
|
|
Long-term debt, net |
|
175,000 |
|
|
175,000 |
|
|
Deferred income taxes |
|
4,354 |
|
|
4,397 |
|
|
Pension and postretirement benefit liabilities |
|
17,356 |
|
|
17,783 |
|
|
Other long-term liabilities |
|
74,316 |
|
|
76,105 |
|
|
Total liabilities |
|
402,662 |
|
|
408,049 |
|
|
Shareholders' equity | |||||||
Capital stock |
|
16,622 |
|
|
16,604 |
|
|
Additional paid-in capital |
|
207,817 |
|
|
202,971 |
|
|
Treasury stock |
|
(667,732 |
) |
|
(667,732 |
) |
|
Retained earnings |
|
956,127 |
|
|
953,339 |
|
|
Accumulated other comprehensive loss |
|
(103,028 |
) |
|
(92,984 |
) |
|
Stock held in trust |
|
(3,092 |
) |
|
(3,067 |
) |
|
Deferred compensation liability |
|
3,092 |
|
|
3,067 |
|
|
Total shareholders' equity |
|
409,806 |
|
|
412,198 |
|
|
Total liabilities and shareholders' equity | $ |
812,468 |
|
$ |
820,247 |
|
Enerpac Tool Group Corp. | ||||||
Condensed Consolidated Statements of Earnings | ||||||
(Dollars in thousands, except per share amounts) | ||||||
(Unaudited) | ||||||
Three Months Ended | ||||||
November 30, | November 30, | |||||
2021 |
2020 |
|||||
Net sales | $ |
130,903 |
|
$ |
119,430 |
|
Cost of products sold |
|
71,277 |
|
|
64,166 |
|
Gross profit |
|
59,626 |
|
|
55,264 |
|
Selling, general and administrative expenses |
|
48,477 |
|
|
43,710 |
|
Amortization of intangible assets |
|
2,005 |
|
|
2,136 |
|
Restructuring charges |
|
2,737 |
|
|
210 |
|
Impairment & divestiture charges |
|
- |
|
|
139 |
|
Operating profit |
|
6,407 |
|
|
9,069 |
|
Financing costs, net |
|
961 |
|
|
1,716 |
|
Other expense, net |
|
480 |
|
|
273 |
|
Earnings before income tax expense |
|
4,966 |
|
|
7,080 |
|
Income tax expense |
|
1,781 |
|
|
2,258 |
|
Net earnings from continuing operations |
|
3,185 |
|
|
4,822 |
|
Loss from discontinued operations, net of income taxes |
|
(397 |
) |
|
(224 |
) |
Net earnings | $ |
2,788 |
|
$ |
4,598 |
|
Earnings per share from continuing operations | ||||||
Basic | $ |
0.05 |
|
$ |
0.08 |
|
Diluted |
|
0.05 |
|
|
0.08 |
|
Loss per share from discontinued operations | ||||||
Basic | $ |
(0.01 |
) |
$ |
(0.00 |
) |
Diluted |
|
(0.01 |
) |
|
(0.00 |
) |
Earnings per share* | ||||||
Basic | $ |
0.05 |
|
$ |
0.08 |
|
Diluted |
|
0.05 |
|
|
0.08 |
|
Weighted average common shares outstanding | ||||||
Basic |
|
60,261 |
|
|
59,811 |
|
Diluted |
|
60,621 |
|
|
60,092 |
|
*The total of Earnings per share from continuing operations and Loss per share from discontinued operations may not equal Earnings per share due to rounding. |
Enerpac Tool Group Corp. | |||||||
Condensed Consolidated Statements of Cash Flows | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
Three Months Ended | |||||||
November 30, | November 30, | ||||||
2021 |
2020 |
||||||
Operating Activities | |||||||
Cash (used in) provided by operating activities - continuing operations | $ |
(3,941 |
) |
$ |
8,892 |
|
|
Cash used in operating activities - discontinued operations |
|
(785 |
) |
|
(225 |
) |
|
Cash (used in) provided by operating activities | $ |
(4,726 |
) |
$ |
8,667 |
|
|
Investing Activities | |||||||
Capital expenditures |
|
(3,293 |
) |
|
(1,905 |
) |
|
Proceeds from sale of property, plant and equipment |
|
133 |
|
|
47 |
|
|
Cash used in investing activities - continuing operations |
|
(3,160 |
) |
|
(1,858 |
) |
|
Cash provided by investing activities - discontinued operations |
|
- |
|
|
- |
|
|
Cash used in investing activities | $ |
(3,160 |
) |
$ |
(1,858 |
) |
|
Financing Activities | |||||||
Borrowings on revolving credit facility |
|
5,000 |
|
|
10,000 |
|
|
Principal repayments on revolving credit facility |
|
(5,000 |
) |
|
(10,000 |
) |
|
Stock options, taxes paid related to the net share settlement of equity awards & other |
|
(1,308 |
) |
|
(174 |
) |
|
Payment of cash dividend |
|
(2,409 |
) |
|
(2,394 |
) |
|
Cash used in financing activities - continuing operations | $ |
(3,717 |
) |
$ |
(2,568 |
) |
|
Cash provided by financing activities - discontinued operations |
|
- |
|
|
750 |
|
|
Cash used in financing activities | $ |
(3,717 |
) |
$ |
(1,818 |
) |
|
Effect of exchange rate changes on cash |
|
(2,216 |
) |
|
1,407 |
|
|
Net cash (decrease) increase from continuing operations |
|
(13,034 |
) |
|
5,873 |
|
|
Net cash (decrease) increase from discontinued operations |
|
(785 |
) |
|
525 |
|
|
Net (decrease) increase from cash and cash equivalents | $ |
(13,819 |
) |
$ |
6,398 |
|
|
Cash and cash equivalents - beginning of period |
|
140,352 |
|
|
152,170 |
|
|
Cash and cash equivalents - end of period | $ |
126,533 |
|
$ |
158,568 |
|
Enerpac Tool Group Corp. | ||||||||||||||||||||||||||||
Supplemental Unaudited Data | ||||||||||||||||||||||||||||
Reconciliation of GAAP Measures to Non-GAAP Measures | ||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||
Fiscal 2021 | Fiscal 2022 | |||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | TOTAL | Q1 | Q2 | Q3 | Q4 | TOTAL | |||||||||||||||||||
Sales | ||||||||||||||||||||||||||||
Industrial Tool & Services Segment | $ |
112,175 |
|
$ |
112,739 |
|
$ |
133,400 |
|
$ |
134,811 |
|
$ |
493,125 |
|
$ |
121,313 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
121,313 |
|
|
Other |
|
7,255 |
|
|
7,915 |
|
|
9,749 |
|
|
10,616 |
|
|
35,535 |
|
|
9,590 |
|
|
- |
|
- |
|
- |
|
9,590 |
|
|
Total | $ |
119,430 |
|
$ |
120,654 |
|
$ |
143,149 |
|
$ |
145,427 |
|
$ |
528,660 |
|
$ |
130,903 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
130,903 |
|
|
% Sales Growth | ||||||||||||||||||||||||||||
Industrial Tool & Services Segment |
|
-17 |
% |
|
-9 |
% |
|
44 |
% |
|
31 |
% |
|
8 |
% |
|
8 |
% |
|
- |
|
- |
|
- |
|
8 |
% |
|
Other |
|
-35 |
% |
|
-21 |
% |
|
8 |
% |
|
28 |
% |
|
-8 |
% |
|
32 |
% |
|
- |
|
- |
|
- |
|
32 |
% |
|
Total |
|
-19 |
% |
|
-10 |
% |
|
41 |
% |
|
31 |
% |
|
7 |
% |
|
10 |
% |
|
- |
|
- |
|
- |
|
10 |
% |
|
Operating Profit from Continuing Operations | ||||||||||||||||||||||||||||
Industrial Tool & Services Segment | $ |
17,362 |
|
$ |
14,880 |
|
$ |
25,304 |
|
$ |
26,772 |
|
$ |
84,318 |
|
$ |
19,646 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
19,646 |
|
|
Other |
|
(1,662 |
) |
|
(1,834 |
) |
|
14 |
|
|
(968 |
) |
|
(4,450 |
) |
|
(1,257 |
) |
|
- |
|
- |
|
- |
|
(1,257 |
) |
|
Corporate / General |
|
(6,282 |
) |
|
(6,289 |
) |
|
(5,808 |
) |
|
(6,535 |
) |
|
(24,915 |
) |
|
(5,486 |
) |
|
- |
|
- |
|
- |
|
(5,486 |
) |
|
Adjusted operating profit | $ |
9,418 |
|
$ |
6,757 |
|
$ |
19,510 |
|
$ |
19,269 |
|
$ |
54,953 |
|
$ |
12,903 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
12,903 |
|
|
Impairment & divestiture charges |
|
(139 |
) |
|
(401 |
) |
|
- |
|
|
(5,659 |
) |
|
(6,198 |
) |
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Restructuring charges |
|
(210 |
) |
|
(649 |
) |
|
(1,571 |
) |
|
37 |
|
|
(2,392 |
) |
|
(2,737 |
) |
|
- |
|
- |
|
- |
|
(2,737 |
) |
|
Gain on sale of facility, net of transaction charges |
|
- |
|
|
- |
|
|
5,359 |
|
|
- |
|
|
5,359 |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Executive transition & board search charges (2) |
|
- |
|
|
- |
|
|
(551 |
) |
|
(58 |
) |
|
(609 |
) |
|
(3,759 |
) |
|
- |
|
- |
|
- |
|
(3,759 |
) |
|
Operating profit | $ |
9,069 |
|
$ |
5,707 |
|
$ |
22,747 |
|
$ |
13,589 |
|
$ |
51,113 |
|
$ |
6,407 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
6,407 |
|
|
Adjusted Operating Profit % | ||||||||||||||||||||||||||||
Industrial Tool & Services Segment |
|
15.5 |
% |
|
13.2 |
% |
|
19.0 |
% |
|
19.9 |
% |
|
17.1 |
% |
|
16.2 |
% |
|
- |
|
- |
|
- |
|
16.2 |
% |
|
Other |
|
-22.9 |
% |
|
-23.2 |
% |
|
0.1 |
% |
|
-9.1 |
% |
|
-12.5 |
% |
|
-13.1 |
% |
|
- |
|
- |
|
- |
|
-13.1 |
% |
|
Adjusted Operating Profit % |
|
7.9 |
% |
|
5.6 |
% |
|
13.6 |
% |
|
13.2 |
% |
|
10.4 |
% |
|
9.9 |
% |
|
- |
|
- |
|
- |
|
9.9 |
% |
|
EBITDA from Continuing Operations (1) | ||||||||||||||||||||||||||||
Earnings from continuing operations | $ |
4,822 |
|
$ |
3,584 |
|
$ |
25,257 |
|
$ |
6,549 |
|
$ |
40,212 |
|
$ |
3,185 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
3,185 |
|
|
Financing costs, net |
|
1,716 |
|
|
1,338 |
|
|
1,340 |
|
|
870 |
|
|
5,266 |
|
|
961 |
|
|
- |
|
- |
|
- |
|
961 |
|
|
Income tax expense (benefit) |
|
2,258 |
|
|
1 |
|
|
(4,390 |
) |
|
5,895 |
|
|
3,763 |
|
|
1,781 |
|
|
- |
|
- |
|
- |
|
1,781 |
|
|
Depreciation & amortization |
|
5,458 |
|
|
5,507 |
|
|
5,473 |
|
|
5,173 |
|
|
21,611 |
|
|
5,175 |
|
|
- |
|
- |
|
- |
|
5,175 |
|
|
EBITDA | $ |
14,254 |
|
$ |
10,430 |
|
$ |
27,680 |
|
$ |
18,487 |
|
$ |
70,852 |
|
$ |
11,102 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
11,102 |
|
|
Adjusted EBITDA from Continuing Operations (1) | ||||||||||||||||||||||||||||
Industrial Tool & Services Segment | $ |
21,002 |
|
$ |
18,210 |
|
$ |
28,873 |
|
$ |
30,421 |
|
$ |
98,506 |
|
$ |
22,996 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
22,996 |
|
|
Other |
|
(740 |
) |
|
(942 |
) |
|
897 |
|
|
(133 |
) |
|
(918 |
) |
|
(263 |
) |
|
- |
|
- |
|
- |
|
(263 |
) |
|
Corporate / General |
|
(5,659 |
) |
|
(5,788 |
) |
|
(5,327 |
) |
|
(6,121 |
) |
|
(22,896 |
) |
|
(5,135 |
) |
|
- |
|
- |
|
- |
|
(5,135 |
) |
|
Adjusted EBITDA | $ |
14,603 |
|
$ |
11,480 |
|
$ |
24,443 |
|
$ |
24,167 |
|
$ |
74,692 |
|
$ |
17,598 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
17,598 |
|
|
Impairment & divestiture charges |
|
(139 |
) |
|
(401 |
) |
|
- |
|
|
(5,659 |
) |
|
(6,198 |
) |
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Restructuring charges |
|
(210 |
) |
|
(649 |
) |
|
(1,571 |
) |
|
37 |
|
|
(2,392 |
) |
|
(2,737 |
) |
|
- |
|
- |
|
- |
|
(2,737 |
) |
|
Gain on sale of facility, net of transaction charges |
|
- |
|
|
- |
|
|
5,359 |
|
|
- |
|
|
5,359 |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Executive transition & board search charges (2) |
|
- |
|
|
- |
|
|
(551 |
) |
|
(58 |
) |
|
(609 |
) |
|
(3,759 |
) |
|
- |
|
- |
|
- |
|
(3,759 |
) |
|
EBITDA | $ |
14,254 |
|
$ |
10,430 |
|
$ |
27,680 |
|
$ |
18,487 |
|
$ |
70,852 |
|
$ |
11,102 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
11,102 |
|
|
Adjusted EBITDA % | ||||||||||||||||||||||||||||
Industrial Tool & Services Segment |
|
18.7 |
% |
|
16.2 |
% |
|
21.6 |
% |
|
22.6 |
% |
|
20.0 |
% |
|
19.0 |
% |
|
- |
|
- |
|
- |
|
19.0 |
% |
|
Other |
|
-10.2 |
% |
|
-11.9 |
% |
|
9.2 |
% |
|
-1.3 |
% |
|
-2.6 |
% |
|
-2.7 |
% |
|
- |
|
- |
|
- |
|
-2.7 |
% |
|
Adjusted EBITDA % |
|
12.2 |
% |
|
9.5 |
% |
|
17.1 |
% |
|
16.6 |
% |
|
14.1 |
% |
|
13.4 |
% |
|
- |
|
- |
|
- |
|
13.4 |
% |
|
Notes: | ||||||||||||||||||||||||||||
(1) EBITDA represents net earnings 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 Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | ||||||||||||||||||||||||||||
(2) Caption updated from "Corporate development & board search fees" used during Fiscal 2021. Costs included have not been altered. |
Enerpac Tool Group Corp. | ||||||||||||||||||||||||||||
Supplemental Unaudited Data | ||||||||||||||||||||||||||||
Reconciliation of GAAP Measures to Non-GAAP Measures (Continued) | ||||||||||||||||||||||||||||
(Dollars in thousands, except for per share amounts) | ||||||||||||||||||||||||||||
Fiscal 2021 | Fiscal 2022 | |||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | TOTAL | Q1 | Q2 | Q3 | Q4 | TOTAL | |||||||||||||||||||
Adjusted Earnings (3) | ||||||||||||||||||||||||||||
Net Earnings | $ |
4,598 |
|
$ |
3,182 |
|
$ |
25,031 |
|
$ |
5,266 |
|
$ |
38,077 |
|
$ |
2,788 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
2,788 |
|
|
Loss from Discontinued Operations, net of income tax |
|
(224 |
) |
|
(402 |
) |
|
(226 |
) |
|
(1,283 |
) |
|
(2,135 |
) |
|
(397 |
) |
|
- |
|
- |
|
- |
|
(397 |
) |
|
Earnings from Continuing Operations | $ |
4,822 |
|
$ |
3,584 |
|
$ |
25,257 |
|
$ |
6,549 |
|
$ |
40,212 |
|
$ |
3,185 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
3,185 |
|
|
Impairment & divestiture charges |
|
139 |
|
|
401 |
|
|
- |
|
|
5,659 |
|
|
6,198 |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Restructuring charges |
|
210 |
|
|
649 |
|
|
1,571 |
|
|
(37 |
) |
|
2,392 |
|
|
2,737 |
|
|
- |
|
- |
|
- |
|
2,737 |
|
|
Gain on sale of facility, net of transaction charges |
|
- |
|
|
- |
|
|
(5,359 |
) |
|
- |
|
|
(5,359 |
) |
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Executive transition & board search charges |
|
- |
|
|
- |
|
|
551 |
|
|
58 |
|
|
609 |
|
|
3,759 |
|
|
- |
|
- |
|
- |
|
3,759 |
|
|
Net tax effect of reconciling items above |
|
(15 |
) |
|
(100 |
) |
|
2,647 |
|
|
(548 |
) |
|
1,984 |
|
|
42 |
|
|
- |
|
- |
|
- |
|
42 |
|
|
Other income tax benefit |
|
- |
|
|
(632 |
) |
|
(7,523 |
) |
|
- |
|
|
(8,155 |
) |
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Adjusted Earnings from Continuing Operations | $ |
5,156 |
|
$ |
3,902 |
|
$ |
17,144 |
|
$ |
11,681 |
|
$ |
37,881 |
|
$ |
9,723 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
9,723 |
|
|
Adjusted Diluted Earnings per share (3) | ||||||||||||||||||||||||||||
Net Earnings | $ |
0.08 |
|
$ |
0.05 |
|
$ |
0.41 |
|
$ |
0.09 |
|
$ |
0.63 |
|
$ |
0.05 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
0.05 |
|
|
Loss from Discontinued Operations, net of income tax |
|
(0.00 |
) |
|
(0.01 |
) |
|
(0.00 |
) |
|
(0.02 |
) |
|
(0.04 |
) |
|
(0.01 |
) |
|
- |
|
- |
|
- |
|
(0.01 |
) |
|
Earnings from Continuing Operations | $ |
0.08 |
|
$ |
0.06 |
|
$ |
0.42 |
|
$ |
0.11 |
|
$ |
0.67 |
|
$ |
0.05 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
0.05 |
|
|
Impairment & divestiture charges, net of tax effect |
|
0.00 |
|
|
0.01 |
|
|
- |
|
|
0.08 |
|
|
0.09 |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Restructuring charges, net of tax effect |
|
0.00 |
|
|
0.01 |
|
|
0.02 |
|
|
0.00 |
|
|
0.03 |
|
|
0.04 |
|
|
- |
|
- |
|
- |
|
0.04 |
|
|
Gain on sale of facility, net of transaction charges, net of tax effect |
|
- |
|
|
- |
|
|
(0.04 |
) |
|
0.00 |
|
|
(0.04 |
) |
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Executive transition & board search charges, net of tax effect |
|
- |
|
|
- |
|
|
0.01 |
|
|
0.00 |
|
|
0.01 |
|
|
0.06 |
|
|
- |
|
- |
|
- |
|
0.06 |
|
|
Other income tax benefit |
|
- |
|
|
(0.01 |
) |
|
(0.12 |
) |
|
- |
|
|
(0.14 |
) |
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Adjusted Diluted Earnings per share from Continuing Operations | $ |
0.09 |
|
$ |
0.06 |
|
$ |
0.28 |
|
$ |
0.19 |
|
$ |
0.63 |
|
$ |
0.16 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
0.16 |
|
|
Free Cash Flow (4) | ||||||||||||||||||||||||||||
Cash (used in) provided by operating activities | $ |
8,667 |
|
$ |
4,579 |
|
$ |
11,643 |
|
$ |
29,294 |
|
$ |
54,183 |
|
$ |
(4,726 |
) |
$ |
- |
$ |
- |
$ |
- |
$ |
(4,726 |
) |
|
Capital expenditures |
|
(1,905 |
) |
|
(3,725 |
) |
|
(3,874 |
) |
|
(2,515 |
) |
|
(12,019 |
) |
|
(3,293 |
) |
|
- |
|
- |
|
- |
|
(3,293 |
) |
|
Proceeds from sale of property, plant and equipment |
|
47 |
|
|
548 |
|
|
21,806 |
|
|
8 |
|
|
22,409 |
|
|
133 |
|
|
- |
|
- |
|
- |
|
133 |
|
|
Other |
|
(2 |
) |
|
(518 |
) |
|
4,937 |
|
|
182 |
|
|
4,599 |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Free Cash Flow | $ |
6,807 |
|
$ |
884 |
|
$ |
34,512 |
|
$ |
26,969 |
|
$ |
69,172 |
|
$ |
(7,886 |
) |
$ |
- |
$ |
- |
$ |
- |
$ |
(7,886 |
) |
|
Notes continued: | ||||||||||||||||||||||||||||
(3) Adjusted earnings from continuing operations and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings 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 or diluted earnings 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 Enerpac Tool Group companies. | ||||||||||||||||||||||||||||
(4) Free cash flow primarily represents the operating cash flow, proceeds from the sale of property, plant and equipment combined with capital expenditures. | ||||||||||||||||||||||||||||
For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding. With respect to the earnings per share reconciliations the impact of share dilution on the calculation of the net earnings or loss per share and discontinued operations per share may result in the summation of these components not equaling the total earnings per share from continuing operations. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211221005146/en/
Contacts
Bobbi Belstner
Senior Director, Investor Relations and Strategy
262.293.1912