Enerpac Tool Group Reports First Quarter Fiscal 2021 Results
Enerpac Tool Group Corp. (NYSE: EPAC) reported fiscal Q1 results for the period ending November 30, 2020. Net sales decreased to $119.4 million, down 18% year-over-year, with net income falling to $4.8 million or $0.08 per share. The company faced challenges from COVID-19 impacts, with core sales declining 17%. Despite these setbacks, management noted effective cost management and cash flow generation. The company remains cautious, refraining from fiscal 2021 guidance due to ongoing uncertainties while expressing confidence in long-term growth and strategic initiatives.
- Successfully generated cash flow from operations during Q1.
- Effective cost management led to lower corporate expenses by $5.1 million year-over-year.
- Strategic actions taken in the past year continue to show favorable trends.
- Net sales decreased by 18% compared to the prior year.
- Net income dropped from $6.4 million to $4.8 million year-over-year.
- Uncertainty from COVID-19 led to the absence of fiscal 2021 guidance.
Enerpac Tool Group Corp. (NYSE: EPAC) (the “Company”), today announced results for its fiscal first quarter ended November 30, 2020.
“We are pleased with the continued sequential improvement in sales and profit that we are delivering across the business as we benefit from the strategic actions taken over the last year. Our teams continued their strong execution by investing prudently in our business, supporting our customers and managing costs during these unprecedented times. This has enabled us to achieve another quarter of favorable decremental margins, sustain new product development and commercial effectiveness and generate cash flow from operations in the quarter. Looking ahead, we are seeing improved confidence in some of our end markets as well as in our customers’ ability to navigate the challenges of the pandemic. While we are not out of the woods, we are pleased with our progress, especially in our European region where we returned to pre-COVID levels in the quarter,” said Randy Baker, Enerpac Tool Group’s President and CEO.
Mr. Baker continued, “I want to thank all the Enerpac Tool Group team members worldwide for their efforts during these challenging times. With the significant adjustments our associates have had to make to support the business whether they are working from home or in a company location, these last nine months have put a tremendous amount of pressure on our workforce. I am proud of what our team has accomplished in these unprecedented circumstances. We have consistently met our customers’ needs, taken swift cost actions to right size the business, and protected our balance sheet. Those actions have positioned the company for success and ensured that we are able to continue executing our long-term strategy. And, amidst these achievements, we have put the safety and health of our employees and their families first.”
Consolidated Results from Continuing Operations |
|
||||||
(US$ in millions, except per share) |
|
||||||
Three Months Ended
|
|||||||
2020 |
2019 |
||||||
Net Sales |
|
|
|||||
Net Income |
|
|
|
|
|||
Earnings Per Share |
|
|
|||||
Adjusted Diluted Earnings Per Share |
|
|
-
Consolidated net sales from continuing operations for the first quarter were
$119.4 million compared to$146.7 million in the prior year first quarter. Core sales decreased18% year-over-year, with product sales down16% and service down24% . The net impact of acquisitions and divestitures/strategic exits decreased net sales by an additional2% , and the impact of foreign currency had a minimal impact on net sales. -
Fiscal 2021 first quarter net income from continuing operations and diluted earnings per share from continuing operations were
$4.8 million and$0.08 , respectively, compared to net income from continuing operations of$6.4 million and diluted earnings per share from continuing operations of$0.11 in the first quarter of fiscal 2020. 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.
-
An impairment & divestiture charge of
-
Fiscal 2020 first quarter net income from continuing operations included a net impairment and divestiture gain of
$1.4 million ($1.1 million or$0.02 per share, after tax), restructuring charges of$2.0 million ($1.8 million or$0.02 per share, after tax) related to the restructuring plan announced in fiscal 2019 and facility consolidations, and accelerated debt issuance costs of$0.6 million ($0.5 million or$0.01 per share, after tax) related to the payoff of the term loan. -
Excluding restructuring and impairment & divestiture charges, adjusted diluted EPS from continuing operations was
$0.09 for the first quarter of fiscal 2021 compared to$0.12 in the comparable prior year period.
Industrial Tools & Services |
||||
(US$ in millions) |
|
|
||
|
Three Months Ended
|
|
||
2020 |
2019 |
|
||
Sales |
|
|
|
|
Operating Profit |
|
|
|
|
Adjusted Op Profit (1) |
|
|
|
|
Adjusted Op Profit % (1) |
|
|
|
|
(1) Excludes |
-
First quarter fiscal 2021 net sales were
$112.2 million ,17% lower than the prior fiscal year’s first quarter net sales. Core sales decreased17% year-over-year, while the net impact of acquisitions and divestitures/strategic exits decreased net sales2% and the impact of foreign currency increased net sales2% . - The decrease in revenue is attributable to the decline in demand driven by the COVID-19 pandemic and continued sluggish oil prices.
-
Adjusted operating profit margin of
15.5% in the quarter decreased year-over-year primarily due to reduced sales volume, partially offset by significant savings from effective cost management and restructuring initiatives.
Corporate Expenses and Income Taxes (excluding restructuring items)
-
Corporate expenses from continuing operations of
$6.3 million for the first quarter of fiscal 2021 were$5.1 million lower than the comparable prior year period, primarily resulting from lower operating costs due to the prior-year divestiture of the former Engineered Components and Systems (EC&S) segment, savings from restructuring initiatives and lower incentive compensation and consulting costs. -
The first quarter effective income tax rate from continuing operations of approximately
31% was higher than the first quarter fiscal 2020 rate of approximately12% .
Discontinued Operations
Discontinued operations represent operating results for the divested EC&S segment through the October 31, 2019 completion date of the divestiture, as well as impacts from certain retained liabilities subsequent to the completion date.
Balance Sheet and Leverage |
||||||
(US$ in millions) |
|
|||||
|
Period Ended |
|||||
|
November 30,
|
August 31,
|
November 30,
|
|||
Cash Balance |
|
|
|
|
||
Debt Balance |
|
|
|
|
||
Net Debt to Adjusted EBITDA** |
|
1.9 |
1.8 |
0.8 |
Net debt at November 30, 2020 was approximately
**Calculated in accordance with the terms of the Company’s March 2019 Senior Credit Facility |
Outlook
Due to ongoing uncertainty and lack of forward visibility into market conditions caused by the COVID-19 pandemic, Enerpac Tool Group continues not to provide fiscal 2021 financial guidance.
Mr. Baker said, “As we progress into our second quarter, we expect that first quarter trends will continue, moderating our typical seasonality. While the uncertainty around the effects of the pandemic may impact the positive trends we are seeing today, we are confident in our ability to make the appropriate adjustments to our business.
“Longer-term, we remain committed to the financial goals presented at our 2019 investor day, including delivering above market core growth, margin expansion, strong cash flow generation and best-in-class returns through disciplined capital allocation.
“The COVID-19 pandemic has shifted our timeline to achieve these objectives, but the fundamental strength and value opportunity of the long-term vision remains sound and we will re-establish the timing to achieve these goals as soon as practicable once the market has appropriately recovered. We remain confident in the strength of the Enerpac business and are committed to our long-term strategy, while we manage through the current dynamic market environment, to deliver shareholder value.”
Conference Call Information
An investor conference call is scheduled for 10:00 am CT today, December 21, 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 uncertainties, Enerpac Tool Group’s results are subject to risks and uncertainties arising from general economic conditions, 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, employee mobility, and whether the Company’s business and those of its customers and vendors will continue to be treated as “essential” operations under government orders restricting business activities or, even if so treated, whether site-specific health and safety concerns related to COVID-19 might otherwise 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, restructuring, operating margin risk due to competitive pricing and operating efficiencies, supply chain risk, material and labor cost increases, tax law changes, foreign currency fluctuations and interest rate risk. See the Company’s Form 10-K for the fiscal year ended August 31, 2020 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 earnings (loss) from continuing operations, adjusted diluted earnings (loss) per share from continuing operations, adjusted operating profit from continuing operations, segment adjusted operating profit 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 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 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) |
||||||||
November 30, |
August 31, |
|||||||
2020 |
2020 |
|||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ |
158,568 |
|
$ |
152,170 |
|
||
Accounts receivable, net |
|
90,531 |
|
|
84,170 |
|
||
Inventories, net |
|
70,701 |
|
|
69,171 |
|
||
Other current assets |
|
38,015 |
|
|
35,621 |
|
||
Total current assets |
|
357,815 |
|
|
341,132 |
|
||
Property, plant and equipment, net |
|
60,219 |
|
|
61,405 |
|
||
Goodwill |
|
280,977 |
|
|
281,154 |
|
||
Other intangible assets, net |
|
60,097 |
|
|
62,382 |
|
||
Other long-term assets |
|
79,467 |
|
|
78,221 |
|
||
Total assets | $ |
838,575 |
|
$ |
824,294 |
|
||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
Current liabilities | ||||||||
Trade accounts payable | $ |
46,954 |
|
$ |
45,069 |
|
||
Accrued compensation and benefits |
|
18,222 |
|
|
17,793 |
|
||
Current maturities of debt |
|
- |
|
|
- |
|
||
Income taxes payable |
|
2,557 |
|
|
1,937 |
|
||
Other current liabilities |
|
41,971 |
|
|
40,723 |
|
||
Total current liabilities |
|
109,704 |
|
|
105,522 |
|
||
Long-term debt, net |
|
255,000 |
|
|
255,000 |
|
||
Deferred income taxes |
|
1,707 |
|
|
1,708 |
|
||
Pension and postretirement benefit liabilities |
|
19,507 |
|
|
20,190 |
|
||
Other long-term liabilities |
|
84,711 |
|
|
82,648 |
|
||
Total liabilities |
|
470,629 |
|
|
465,068 |
|
||
Shareholders' equity | ||||||||
Capital stock |
|
16,525 |
|
|
16,519 |
|
||
Additional paid-in capital |
|
195,979 |
|
|
193,492 |
|
||
Treasury stock |
|
(667,732 |
) |
|
(667,732 |
) |
||
Retained earnings |
|
922,269 |
|
|
917,671 |
|
||
Accumulated other comprehensive loss |
|
(99,095 |
) |
|
(100,724 |
) |
||
Stock held in trust |
|
(2,643 |
) |
|
(2,562 |
) |
||
Deferred compensation liability |
|
2,643 |
|
|
2,562 |
|
||
Total shareholders' equity |
|
367,946 |
|
|
359,226 |
|
||
Total liabilities and shareholders' equity | $ |
838,575 |
|
$ |
824,294 |
|
Enerpac Tool Group Corp. | ||||||||
Condensed Consolidated Statements of Operations | ||||||||
(Dollars in thousands, except per share amounts) | ||||||||
(Unaudited) | ||||||||
Three Months Ended |
||||||||
November 30, |
November 30, |
|||||||
2020 |
2019 |
|||||||
Net sales | $ |
119,430 |
|
$ |
146,674 |
|
||
Cost of products sold |
|
64,166 |
|
|
77,986 |
|
||
Gross profit |
|
55,264 |
|
|
68,688 |
|
||
Selling, administrative and engineering expenses |
|
43,710 |
|
|
51,831 |
|
||
Amortization of intangible assets |
|
2,136 |
|
|
1,872 |
|
||
Restructuring charges |
|
210 |
|
|
1,972 |
|
||
Impairment & divestiture charges (benefit) |
|
139 |
|
|
(1,356 |
) |
||
Operating profit |
|
9,069 |
|
|
14,369 |
|
||
Financing costs, net |
|
1,716 |
|
|
6,729 |
|
||
Other expense, net |
|
273 |
|
|
318 |
|
||
Income before income tax expense |
|
7,080 |
|
|
7,322 |
|
||
Income tax expense |
|
2,258 |
|
|
950 |
|
||
Earnings from continuing operations |
|
4,822 |
|
|
6,372 |
|
||
Loss from discontinued operations, net of income taxes |
|
(224 |
) |
|
(4,251 |
) |
||
Net earnings | $ |
4,598 |
|
$ |
2,121 |
|
||
Earnings from continuing operations per share | ||||||||
Basic | $ |
0.08 |
|
$ |
0.11 |
|
||
Diluted |
|
0.08 |
|
|
0.11 |
|
||
Loss from discontinued operations | ||||||||
Basic | $ |
(0.00 |
) |
$ |
(0.07 |
) |
||
Diluted |
|
(0.00 |
) |
|
(0.07 |
) |
||
Earnings per share | ||||||||
Basic | $ |
0.08 |
|
$ |
0.04 |
|
||
Diluted |
|
0.08 |
|
|
0.03 |
|
||
Weighted average common shares outstanding | ||||||||
Basic |
|
59,811 |
|
|
60,081 |
|
||
Diluted |
|
60,092 |
|
|
60,601 |
|
Enerpac Tool Group Corp. | ||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||
(In thousands) | ||||||||
(Unaudited) | ||||||||
Three Months Ended |
||||||||
November 30, |
November 30, |
|||||||
2020 |
2019 |
|||||||
Operating Activities | ||||||||
Cash provided by (used in) operating activities - continuing operations | $ |
8,892 |
|
$ |
(4,095 |
) |
||
Cash used in operating activities - discontinued operations |
|
(225 |
) |
|
(18,832 |
) |
||
Cash provided by (used in) operating activities |
|
8,667 |
|
|
(22,927 |
) |
||
Investing Activities | ||||||||
Capital expenditures |
|
(1,905 |
) |
|
(3,187 |
) |
||
Proceeds from sale of property, plant and equipment |
|
47 |
|
|
162 |
|
||
Proceeds from sale of business, net of transaction costs |
|
- |
|
|
8,726 |
|
||
Cash (used in) provided by investing activities - continuing operations |
|
(1,858 |
) |
|
5,701 |
|
||
Cash provided by investing activities - discontinued operations |
|
- |
|
|
207,641 |
|
||
Cash (used in) provided by investing activities |
|
(1,858 |
) |
|
213,342 |
|
||
Financing Activities | ||||||||
Principal repayments on term loan |
|
- |
|
|
(175,000 |
) |
||
Borrowings on revolving credit facility |
|
10,000 |
|
|
100,000 |
|
||
Principal repayments on revolving credit facility |
|
(10,000 |
) |
|
(100,000 |
) |
||
Purchase of treasury shares |
|
- |
|
|
(17,805 |
) |
||
Stock options, taxes paid related to the net share settlement of equity awards & other |
|
(174 |
) |
|
2 |
|
||
Payment of cash dividend |
|
(2,394 |
) |
|
(2,419 |
) |
||
Cash used in financing activities - continuing operations |
|
(2,568 |
) |
|
(195,222 |
) |
||
Cash provided by financing activities - discontinued operations |
|
750 |
|
|
- |
|
||
Cash used in financing activities |
|
(1,818 |
) |
|
(195,222 |
) |
||
Effect of exchange rate changes on cash |
|
1,407 |
|
|
436 |
|
||
Net cash increase (decrease) from continuing operations |
|
5,873 |
|
|
(193,180 |
) |
||
Net cash increase from discontinued operations |
|
525 |
|
|
188,809 |
|
||
Net increase (decrease) from cash and cash equivalents |
|
6,398 |
|
|
(4,371 |
) |
||
Cash and cash equivalents - beginning of period |
|
152,170 |
|
|
211,151 |
|
||
Cash and cash equivalents - end of period | $ |
158,568 |
|
$ |
206,780 |
|
Enerpac Tool Group Corp. | ||||||||||||||||||||||||||||||
Supplemental Unaudited Data | ||||||||||||||||||||||||||||||
Reconciliation of GAAP Measures to Non-GAAP Measures | ||||||||||||||||||||||||||||||
(Dollars in thousands) | Fiscal 2020 | Fiscal 2021 | ||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | TOTAL | Q1 | Q2 | Q3 | Q4 | TOTAL | |||||||||||||||||||||
Sales | ||||||||||||||||||||||||||||||
Industrial Tool & Services Segment | $ |
135,592 |
|
$ |
123,361 |
|
$ |
92,865 |
|
$ |
103,044 |
|
$ |
454,863 |
|
$ |
112,175 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
112,175 |
|
|||
Other |
|
11,082 |
|
|
10,025 |
|
|
9,014 |
|
|
8,309 |
|
|
38,429 |
|
|
7,255 |
|
|
- |
|
- |
|
- |
|
7,255 |
|
|||
Total | $ |
146,674 |
|
$ |
133,386 |
|
$ |
101,879 |
|
$ |
111,353 |
|
$ |
493,292 |
|
$ |
119,430 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
119,430 |
|
|||
% Sales Growth | ||||||||||||||||||||||||||||||
Industrial Tool & Services Segment |
|
-9 |
% |
|
-17 |
% |
|
-44 |
% |
|
-29 |
% |
|
-25 |
% |
|
-17 |
% |
|
- |
|
- |
|
- |
|
-17 |
% |
|||
Other |
|
12 |
% |
|
-2 |
% |
|
-21 |
% |
|
-39 |
% |
|
-15 |
% |
|
-35 |
% |
|
- |
|
- |
|
- |
|
-35 |
% |
|||
Total |
|
-7 |
% |
|
-17 |
% |
|
-43 |
% |
|
-30 |
% |
|
-25 |
% |
|
-19 |
% |
|
- |
|
- |
|
- |
|
-19 |
% |
|||
Operating Profit (Loss) from Continuing Operations | ||||||||||||||||||||||||||||||
Industrial Tool & Services Segment | $ |
25,928 |
|
$ |
20,963 |
|
$ |
8,228 |
|
$ |
12,166 |
|
$ |
67,284 |
|
$ |
17,362 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
17,362 |
|
|||
Other |
|
399 |
|
|
(684 |
) |
|
21 |
|
|
(1,371 |
) |
|
(1,635 |
) |
|
(1,662 |
) |
|
- |
|
- |
|
- |
|
(1,662 |
) |
|||
Corporate / General |
|
(11,342 |
) |
|
(10,349 |
) |
|
(8,197 |
) |
|
(6,158 |
) |
|
(36,045 |
) |
|
(6,282 |
) |
|
- |
|
- |
|
- |
|
(6,282 |
) |
|||
Adjusted operating profit | $ |
14,985 |
|
$ |
9,930 |
|
$ |
52 |
|
$ |
4,637 |
|
$ |
29,604 |
|
$ |
9,418 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
9,418 |
|
|||
Impairment & divestiture charges |
|
1,356 |
|
|
768 |
|
|
1,443 |
|
|
(408 |
) |
|
3,159 |
|
|
(139 |
) |
|
- |
|
- |
|
- |
|
(139 |
) |
|||
Restructuring & other exit charges (1) |
|
(1,972 |
) |
|
(1,929 |
) |
|
(3,292 |
) |
|
(987 |
) |
|
(8,179 |
) |
|
(210 |
) |
|
- |
|
- |
|
- |
|
(210 |
) |
|||
Purchase accounting inventory step-up charge |
|
- |
|
|
(202 |
) |
|
(201 |
) |
|
- |
|
|
(403 |
) |
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|||
Operating profit (loss) | $ |
14,369 |
|
$ |
8,567 |
|
$ |
(1,998 |
) |
$ |
3,242 |
|
$ |
24,181 |
|
$ |
9,069 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
9,069 |
|
|||
Adjusted Operating Profit % | ||||||||||||||||||||||||||||||
Industrial Tool & Services Segment |
|
19.1 |
% |
|
17.0 |
% |
|
8.9 |
% |
|
11.8 |
% |
|
14.8 |
% |
|
15.5 |
% |
|
- |
|
- |
|
- |
|
15.5 |
% |
|||
Other |
|
3.6 |
% |
|
-6.8 |
% |
|
0.2 |
% |
|
-16.5 |
% |
|
-4.3 |
% |
|
-22.9 |
% |
|
- |
|
- |
|
- |
|
-22.9 |
% |
|||
Adjusted Operating Profit % |
|
10.2 |
% |
|
7.4 |
% |
|
0.1 |
% |
|
4.2 |
% |
|
6.0 |
% |
|
7.9 |
% |
|
- |
|
- |
|
- |
|
7.9 |
% |
|||
EBITDA from Continuing Operations (2) | ||||||||||||||||||||||||||||||
Earnings (loss) from continuing operations | $ |
6,372 |
|
$ |
3,918 |
|
$ |
(4,930 |
) |
$ |
197 |
|
$ |
5,557 |
|
$ |
4,822 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
4,822 |
|
|||
Financing costs, net |
|
6,729 |
|
|
4,630 |
|
|
4,552 |
|
|
3,307 |
|
|
19,218 |
|
|
1,716 |
|
|
- |
|
- |
|
- |
|
1,716 |
|
|||
Income tax expense (benefit) |
|
950 |
|
|
806 |
|
|
(407 |
) |
|
943 |
|
|
2,292 |
|
|
2,258 |
|
|
- |
|
- |
|
- |
|
2,258 |
|
|||
Depreciation & amortization |
|
4,779 |
|
|
5,277 |
|
|
5,318 |
|
|
5,347 |
|
|
20,720 |
|
|
5,458 |
|
|
- |
|
- |
|
- |
|
5,458 |
|
|||
EBITDA | $ |
18,830 |
|
$ |
14,631 |
|
$ |
4,533 |
|
$ |
9,794 |
|
$ |
47,787 |
|
$ |
14,254 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
14,254 |
|
|||
Adjusted EBITDA from Continuing Operations (2) | ||||||||||||||||||||||||||||||
Industrial Tool & Services Segment | $ |
28,996 |
|
$ |
24,022 |
|
$ |
11,906 |
|
$ |
15,938 |
|
$ |
80,862 |
|
$ |
21,002 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
21,002 |
|
|||
Other |
|
1,275 |
|
|
244 |
|
|
926 |
|
|
(449 |
) |
|
1,996 |
|
|
(740 |
) |
|
- |
|
- |
|
- |
|
(740 |
) |
|||
Corporate / General |
|
(10,825 |
) |
|
(8,272 |
) |
|
(6,249 |
) |
|
(5,058 |
) |
|
(30,406 |
) |
|
(5,659 |
) |
|
- |
|
- |
|
- |
|
(5,659 |
) |
|||
Adjusted EBITDA | $ |
19,446 |
|
$ |
15,994 |
|
$ |
6,583 |
|
$ |
10,431 |
|
$ |
52,452 |
|
$ |
14,603 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
14,603 |
|
|||
Impairment & divestiture charges |
|
1,356 |
|
|
768 |
|
|
1,443 |
|
|
(408 |
) |
|
3,159 |
|
|
(139 |
) |
|
- |
|
- |
|
- |
|
(139 |
) |
|||
Restructuring & other exit charges (1) |
|
(1,972 |
) |
|
(1,929 |
) |
|
(3,292 |
) |
|
(987 |
) |
|
(8,179 |
) |
|
(210 |
) |
|
- |
|
- |
|
- |
|
(210 |
) |
|||
Purchase accounting inventory step-up charge |
|
- |
|
|
(202 |
) |
|
(201 |
) |
|
- |
|
|
(403 |
) |
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|||
Pension curtailment |
|
- |
|
|
- |
|
|
- |
|
|
758 |
|
|
758 |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|||
EBITDA | $ |
18,830 |
|
$ |
14,631 |
|
$ |
4,533 |
|
$ |
9,794 |
|
$ |
47,787 |
|
$ |
14,254 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
14,254 |
|
|||
Adjusted EBITDA % | ||||||||||||||||||||||||||||||
Industrial Tool & Services Segment |
|
21.4 |
% |
|
19.5 |
% |
|
12.8 |
% |
|
15.5 |
% |
|
17.8 |
% |
|
18.7 |
% |
|
- |
|
- |
|
- |
|
18.7 |
% |
|||
Other |
|
11.5 |
% |
|
2.4 |
% |
|
10.3 |
% |
|
-5.4 |
% |
|
5.2 |
% |
|
-10.2 |
% |
|
- |
|
- |
|
- |
|
-10.2 |
% |
|||
Adjusted EBITDA % |
|
13.3 |
% |
|
12.0 |
% |
|
6.5 |
% |
|
9.4 |
% |
|
10.6 |
% |
|
12.2 |
% |
|
- |
|
- |
|
- |
|
12.2 |
% |
|||
Notes: | ||||||||||||||||||||||||||||||
(1) Approximately |
||||||||||||||||||||||||||||||
(2) 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. 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. |
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 2020 | Fiscal 2021 | |||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | TOTAL | Q1 | Q2 | Q3 | Q4 | TOTAL | |||||||||||||||||||
Adjusted Earnings (Loss) (3) | ||||||||||||||||||||||||||||
Net Earnings (Loss) | $ |
2,121 |
|
$ |
2,162 |
|
$ |
(4,999 |
) |
$ |
1,439 |
|
$ |
723 |
|
$ |
4,598 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
4,598 |
|
|
Discontinued Operations, net of income tax |
|
(4,251 |
) |
|
(1,756 |
) |
|
(69 |
) |
|
1,242 |
|
|
(4,834 |
) |
|
(224 |
) |
|
- |
|
- |
|
- |
|
(224 |
) |
|
Earnings (Loss) from Continuing Operations | $ |
6,372 |
|
$ |
3,918 |
|
$ |
(4,930 |
) |
$ |
197 |
|
$ |
5,557 |
|
$ |
4,822 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
4,822 |
|
|
Impairment & divestiture charges |
|
(1,356 |
) |
|
(768 |
) |
|
(1,443 |
) |
|
408 |
|
|
(3,159 |
) |
|
139 |
|
|
- |
|
- |
|
- |
|
139 |
|
|
Restructuring & other exit charges |
|
1,972 |
|
|
1,929 |
|
|
3,292 |
|
|
987 |
|
|
8,179 |
|
|
210 |
|
|
- |
|
- |
|
- |
|
210 |
|
|
Accelerated debt issuance cost |
|
625 |
|
|
- |
|
|
- |
|
|
1,041 |
|
|
1,666 |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Purchase accounting inventory step-up charge |
|
- |
|
|
202 |
|
|
201 |
|
|
- |
|
|
403 |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Pension curtailment |
|
- |
|
|
- |
|
|
- |
|
|
(758 |
) |
|
(758 |
) |
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Net tax effect of reconciling items above |
|
(52 |
) |
|
(57 |
) |
|
(624 |
) |
|
(503 |
) |
|
(1,236 |
) |
|
(15 |
) |
|
- |
|
- |
|
- |
|
(15 |
) |
|
Other income tax benefit |
|
- |
|
|
(74 |
) |
|
- |
|
|
- |
|
|
(74 |
) |
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Adjusted Earnings (Loss) from Continuing Operations (4) | $ |
7,561 |
|
$ |
5,150 |
|
$ |
(3,504 |
) |
$ |
1,372 |
|
$ |
10,578 |
|
$ |
5,156 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
5,156 |
|
|
Adjusted Diluted Earnings (loss) per share (3) | ||||||||||||||||||||||||||||
Net Earnings (Loss) | $ |
0.03 |
|
$ |
0.04 |
|
$ |
(0.08 |
) |
$ |
0.02 |
|
$ |
0.01 |
|
$ |
0.08 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
0.08 |
|
|
Discontinued Operations, net of income tax |
|
(0.07 |
) |
|
(0.03 |
) |
|
0.00 |
|
|
0.02 |
|
|
(0.08 |
) |
|
(0.00 |
) |
|
- |
|
- |
|
- |
|
0.00 |
|
|
Earnings (Loss) from Continuing Operations | $ |
0.11 |
|
$ |
0.06 |
|
$ |
(0.08 |
) |
$ |
0.00 |
|
$ |
0.09 |
|
$ |
0.08 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
0.08 |
|
|
Impairment & divestiture charges, net of tax effect |
|
(0.02 |
) |
|
(0.01 |
) |
|
(0.02 |
) |
|
0.00 |
|
|
(0.04 |
) |
|
0.00 |
|
|
- |
|
- |
|
- |
|
0.00 |
|
|
Restructuring & other exit charges, net of tax effect |
|
0.02 |
|
|
0.04 |
|
|
0.04 |
|
|
0.02 |
|
|
0.11 |
|
|
0.00 |
|
|
- |
|
- |
|
- |
|
0.00 |
|
|
Accelerated debt issuance cost, net of tax effect |
|
0.01 |
|
|
- |
|
|
- |
|
|
0.01 |
|
|
0.02 |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Purchase accounting inventory step-up charge, net of tax effect |
|
- |
|
|
0.00 |
|
|
0.00 |
|
|
- |
|
|
0.01 |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Pension curtailment, net of tax effect |
|
- |
|
|
- |
|
|
- |
|
|
(0.01 |
) |
|
(0.01 |
) |
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Other income tax benefit |
|
- |
|
|
0.00 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
Adjusted Diluted Earnings (Loss) per share from Continuing Operations (4) | $ |
0.12 |
|
$ |
0.09 |
|
$ |
(0.06 |
) |
$ |
0.02 |
|
$ |
0.18 |
|
$ |
0.09 |
|
$ |
- |
$ |
- |
$ |
- |
$ |
0.09 |
|
|
Notes continued: | ||||||||||||||||||||||||||||
(3) Adjusted earnings (loss) from continuing operations and adjusted diluted earnings (loss) 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 Enerpac Tool Group companies. | ||||||||||||||||||||||||||||
(4) Q3 Fiscal 2020 results included an adjusted loss from continuing operations, therefore adjusted loss per share is not diluted and is, instead, calculated with basic shares. | ||||||||||||||||||||||||||||
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 (loss) per share from continuing operations. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20201221005105/en/
FAQ
What were Enerpac Tool Group's Q1 2021 earnings results?
How did the COVID-19 pandemic affect Enerpac's financial performance?
What is Enerpac's outlook for fiscal 2021?
What measures has Enerpac taken to manage costs?