Enerpac Tool Group Reports First Quarter Fiscal 2022 Results
Enerpac Tool Group Corp. (NYSE: EPAC) reported net sales of $131 million for Q1 FY2022, up 9% year-over-year. GAAP operating margin was 4.9%, while adjusted EBITDA margin reached 13.4%. The diluted EPS from continuing operations was $0.05, with adjusted diluted EPS at $0.16. Despite the impact of global supply chain issues and inflation, the company reiterated its full-year guidance of $590-$610 million in sales and expects adjusted EBITDA margins of 35-45%. CEO Paul Sternlieb expressed confidence in the company’s growth potential.
- Net sales increased 9% year-over-year to $131 million.
- Adjusted diluted EPS rose to $0.16 from $0.09 year-over-year.
- Adjusted operating profit margin improved to 16.2%, reflecting increased sales volume.
- GAAP net income decreased from $4.8 million in Q1 FY2021 to $3.2 million.
- Restructuring and executive transition charges totaled approximately $6.5 million, impacting profitability.
First Quarter of Fiscal 2022 Highlights*
-
Net sales from continuing operations were
in the first quarter of fiscal 2022.$131 million
-
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 was9.9% for the quarter endedNovember 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
and adjusted diluted EPS from continuing operations was$0.05 in the first quarter of fiscal 2022.$0.16
-
Leverage (Net Debt to Adjusted EBITDA) was 0.7x at
November 30, 2021 .
-
Reiterating full-year guidance for fiscal 2022.
*This news release contains financial measures in accordance with US Generally Accepted Accounting Principles (“GAAP”) in addition to non-GAAP financial measures. Reconciliations of the GAAP to non-GAAP historical financial measures can be found in the tables accompanying this release.
“Since joining
Consolidated Results from Continuing Operations |
|
|||||
(US$ in millions, except per share) |
|
|
||||
Three Months Ended |
|
|||||
|
|
|
||||
|
|
|
|
|||
Net Income |
|
|
|
|
||
Earnings Per Share |
|
|
|
|||
Adjusted Diluted Earnings Per Share |
|
|
|
-
Consolidated net sales from continuing operations for the first quarter of fiscal 2022 were
compared to$130.9 million in the prior year first quarter. Core sales improved$119.4 million 9% year over year, with product sales up14% and service revenues down3% . 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
and$3.2 million , respectively, compared to net income from continuing operations and diluted EPS of$0.05 and$4.8 million , respectively, in the first quarter of fiscal 2021. Fiscal 2022 first quarter net income from continuing operations included:$0.08 -
a restructuring charge of
($2.7 million , or$2.7 million per share, after tax) attributable to the recently announced changes to flatten and simplify the organizational structure; and$0.04 -
Executive transition and Board search charges of
($3.8 million , or$3.8 million per share, after tax).$0.06
-
a restructuring charge of
-
Fiscal 2021 first quarter net income from continuing operations included an impairment & divestiture charge of
($0.1 million , or$0.1 million per share, after tax); and restructuring charges of$0.00 ($0.2 million , or$0.2 million per share, after tax), primarily related to footprint optimization.$0.00 -
Excluding the items detailed above, adjusted diluted EPS from continuing operations was
for the first quarter of fiscal 2022 compared to$0.16 in the comparable prior year period.$0.09
Industrial Tools & Services (IT&S) |
|
|
||
(US$ in millions) |
|
|
||
|
Three Months Ended |
|
||
|
|
|
||
Sales |
|
|
|
|
Operating Profit |
|
|
|
|
Adjusted Op Profit (1) |
|
|
|
|
Adjusted Op Profit % (1) |
|
|
|
|
(1) Excludes |
-
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 increased8% 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
for the first quarter of fiscal 2022 were$5.5 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.$0.8 million -
The fiscal 2022 first quarter effective income tax rate from continuing operations of approximately
15% was lower than the first quarter fiscal 2021 rate of approximately31% .
Discontinued Operations
Discontinued operations represent the impacts from certain retained liabilities associated with the divestiture of the former EC&S segment on
Balance Sheet and Leverage |
|
|||||
(US$ in millions) |
|
|||||
|
Period Ended |
|||||
|
|
|
|
|||
Cash Balance |
|
|
|
|
||
Debt Balance |
|
|
|
|
||
Net Debt to Adjusted EBITDA** |
|
0.7 |
0.6 |
1.9 |
Net debt at
**Calculated in accordance with the terms of the Company’s
Outlook
***Incremental (or decremental) adjusted EBITDA margin is equivalent to the change in adjusted EBITDA divided by the change in
Organizational Appointment
In a separate press release issued today, the Company announced the appointment of Mr.
Conference Call Information
An investor conference call is scheduled for
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
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
(tables follow)
Condensed Consolidated Balance Sheets | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
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 |
|
|
|
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 |
|
|
|
(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 |
|
Condensed Consolidated Statements of Earnings | ||||||
(Dollars in thousands, except per share amounts) | ||||||
(Unaudited) | ||||||
Three Months Ended | ||||||
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. |
Condensed Consolidated Statements of Cash Flows | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
Three Months Ended | |||||||
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 |
|
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. |
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 |
||||||||||||||||||||||||||||
(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/
Senior Director, Investor Relations and Strategy
262.293.1912
Source:
FAQ
What were Enerpac Tool Group's Q1 FY2022 earnings results?
How did Enerpac perform in terms of adjusted EPS in Q1 FY2022?
What is the sales guidance for Enerpac Tool Group for fiscal 2022?