Columbus McKinnon Gross Profit Increased 7% on 4% Revenue Growth in Third Quarter Fiscal Year 2019
Columbus McKinnon Corporation (Nasdaq:CMCO), a leading designer,
manufacturer and marketer of motion control products, technologies and
services for material handling, today announced financial results for
its fiscal year 2019 third quarter, which ended December 31, 2018.
Third Quarter Highlights (compared with prior-year period)
-
Blueprint for Growth strategy working: 80/20 process delivered
cost savings and improved earnings power -
Strong cash generation: Paid down more than $50 million in debt
year-to-date; net leverage ratio now less than 2x -
Market share gains support revenue growth of 4%; adjusted for
FX, revenue grew more than 6% -
Gross margin was 33.8%, up 90 bps; delivered 7th
consecutive quarter of year-over-year expansion
Mark Morelli, President and CEO of Columbus McKinnon, commented, “Our
financial results are demonstrating that our Blueprint for Growth
strategy is working. We have rapidly deployed our 80/20 process through
approximately half of Columbus McKinnon and as a result are improving
customer response time, reducing costs and streamlining processes. Our
strong performance reflects our success in simplifying the business,
improving operational efficiencies, ramping our growth engine and
strengthening earnings power.”
The net loss on held for sale businesses of $15.6 million includes the
gain on the sale of the Tire Shredder business and an additional
impairment on the remaining businesses held for sale, reflecting
management’s estimate of their fair market value.
Third Quarter Fiscal 2019 Sales
($ in millions) | Q3 FY 19 | Q3 FY 18 | Change | % Change | |||||||||||||||
Net sales | $ | 217.4 | $ | 208.7 | $ | 8.7 | 4.2% | ||||||||||||
U.S. sales | $ | 116.0 | $ | 108.1 | $ | 7.9 |
7.3% |
||||||||||||
% of total | 53 | % | 52 | % | |||||||||||||||
Non-U.S. sales | $ | 101.4 | $ | 100.6 | $ | 0.8 | 0.8% | ||||||||||||
% of total | 47 | % | 48 | % |
Higher sales were driven by strong volume in the U.S. and Canada and
pricing in EMEA. Excluding the effect of foreign currency translation,
sales increased 6.1%.
Third Quarter Fiscal 2019 Operating Results
($ in millions) | Q3 FY 19 | Q3 FY 18 | Change | % Change | |||||||||||||||
Gross profit | $ | 73.4 | $ | 68.7 | $ | 4.7 | 6.9% | ||||||||||||
Gross margin | 33.8 | % | 32.9 | % | 90 bps | ||||||||||||||
Income from operations | $ | 6.6 | $ | 13.7 | $ | (7.1 | ) | (51.5)% | |||||||||||
Operating margin | 3.1 | % | 6.6 | % | (350) bps | ||||||||||||||
Net income (loss) | $ | (0.8 | ) | $ | (10.6 | ) | $ | 9.8 | NM | ||||||||||
Diluted EPS | $ | (0.03 | ) | $ | (0.46 | ) | $ | 0.43 | NM | ||||||||||
Adjusted EBITDA * | $ | 30.8 | $ | 26.9 | $ | 3.9 | 14.6% | ||||||||||||
Adjusted EBITDA margin | 14.2 | % | 12.9 | % | 130 bps |
*A non-GAAP measure, Adjusted EBITDA is defined as adjusted operating
income plus depreciation and amortization. Please see the attached
tables for a reconciliation of adjusted EBITDA to GAAP net income (loss).
Gross profit and gross margin improvement were largely the result of
higher volume and productivity improvements from operational excellence
measures and lower medical costs. Pricing more than offset material cost
inflation. For more information on changes in gross profit, please
see the table on page 8 of this release. Adjusted income from
operations was $22.9 million, up $5.1 million, or 28.9%, over the third
quarter of fiscal 2018. Adjusted operating margin expanded 200 basis
points from the effects of 80/20 simplification and lower selling
expenses. Please see the reconciliation of GAAP income from
operations to adjusted income from operations on page 11 of this release.
Adjusted net income for the quarter was $14.5 million, or $0.61 per
diluted share, compared with $10.4 million, or $0.44 per diluted share,
in the prior-year period. Adjusted EBITDA margin was 14.2%. Please
see the reconciliation of GAAP net income and earnings per share to
adjusted net income and earnings per share on page 12 of this release.
Fourth Quarter Fiscal 2019 Outlook
Excluding the businesses expected to be divested, orders in the third
quarter grew more than 5% and backlog increased at a similar rate. With
the continued strength, the Company expects year-over-year sales growth
in the fourth quarter of fiscal 2019 to be approximately 4% to 5%,
excluding an approximate 3% to 4% anticipated headwind from foreign
currency translation, the impact of the divestiture of the Tire Shredder
business and the timing of remaining divestitures. Last year’s fiscal
fourth quarter included $3.3 million in revenue related to the Tire
Shredder business, which was divested December 28, 2018. The sale of
Crane Equipment & Service, Inc. is expected to close by the end of
February 2019. That business had $1.5 million in revenue in the month of
March 2018. The sales process is ongoing for Stahlhammer Bommern GmbH.
Teleconference/webcast
Columbus McKinnon will host a conference call and live webcast today at
10:00 AM Eastern Time, at which management will review the Company’s
financial results and strategy. The review will be accompanied by a
slide presentation, which will be available on Columbus McKinnon’s
website at www.cmworks.com/investors.
A question and answer session will follow the formal discussion.
The conference call can be accessed by dialing 201-493-6780. The
listen-only audio webcast can be monitored at www.cmworks.com/investors.
To listen to the archived call, dial 412-317-6671 and enter the passcode
13686186. The telephonic replay will be available from 1:00 PM Eastern
Time on the day of the call through Thursday, February 7, 2019.
Alternatively, an archived webcast of the call can be found on the
Company’s website. In addition, a transcript of the call will be posted
to the website once available.
About Columbus McKinnon
Columbus McKinnon is a leading worldwide designer, manufacturer and
marketer of motion control products, technologies, systems and services
that efficiently and ergonomically move, lift, position and secure
materials. Key products include hoists, actuators, rigging tools, light
rail work stations and digital power and motion control systems. The
Company is focused on commercial and industrial applications that
require the safety and quality provided by its superior design and
engineering know-how. Comprehensive information on Columbus McKinnon is
available at http://www.cmworks.com.
Safe Harbor Statement
This news release contains “forward-looking statements” within the
meaning of the Private Securities Litigation Reform Act of 1995. Such
statements include, but are not limited to, statements concerning future
revenue and earnings, involve known and unknown risks, uncertainties and
other factors that could cause the actual results of the Company to
differ materially from the results expressed or implied by such
statements, including the effectiveness of the Company’s 80/20 process
to simplify operations, the ability of the Company’s operational
excellence initiatives to drive profitability, the success of the
Company’s new products to enhance revenue, the timing and success of the
divestitures, global economic and business conditions, conditions
affecting the industries served by the Company and its subsidiaries,
conditions affecting the Company's customers and suppliers, competitor
responses to the Company's products and services, the overall market
acceptance of such products and services, the ability to expand into new
markets and geographic regions, and other factors disclosed in the
Company's periodic reports filed with the Securities and Exchange
Commission. The Company assumes no obligation to update the
forward-looking information contained in this release.
Financial tables follow.
COLUMBUS McKINNON CORPORATION Condensed Consolidated Income Statements - UNAUDITED (In thousands, except per share and percentage data) |
||||||||||||||
Three Months Ended | ||||||||||||||
December 31, 2018 | December 31, 2017 | Change | ||||||||||||
Net sales | $ | 217,415 | $ | 208,725 | 4.2 | % | ||||||||
Cost of products sold | 144,010 | 140,029 | 2.8 | % | ||||||||||
Gross profit | 73,405 | 68,696 | 6.9 | % | ||||||||||
Gross profit margin | 33.8 | % | 32.9 | % | ||||||||||
Selling expenses | 23,858 | 25,467 | (6.3 | )% | ||||||||||
% of net sales | 11.0 | % | 12.2 | % | ||||||||||
General and administrative expenses | 20,379 | 22,318 | (8.7 | )% | ||||||||||
% of net sales | 9.4 | % | 10.7 | % | ||||||||||
Research and development expenses | 3,271 | 3,293 | (0.7 | )% | ||||||||||
% of net sales | 1.5 | % | 1.6 | % | ||||||||||
Net loss on held for sale businesses | 15,550 | — | NM | |||||||||||
Amortization of intangibles | 3,701 | 3,908 | (5.3 | )% | ||||||||||
Income from operations | 6,646 | 13,710 | (51.5 | )% | ||||||||||
Operating margin | 3.1 | % | 6.6 | % | ||||||||||
Interest and debt expense | 4,330 | 4,864 | (11.0 | )% | ||||||||||
Investment (income) loss, net | 82 | (53 | ) | NM | ||||||||||
Foreign currency exchange (gain) loss | (25 | ) | 312 | NM | ||||||||||
Other (income) expense, net | (70 | ) | (725 | ) | (90.3 | )% | ||||||||
Income before income tax expense | 2,329 | 9,312 | (75.0 | )% | ||||||||||
Income tax expense | 3,111 | 19,877 | (84.3 | )% | ||||||||||
Net income (loss) | $ | (782 | ) | $ | (10,565 | ) | NM | |||||||
Average basic shares outstanding | 23,348 | 23,007 | 1.5 | % | ||||||||||
Basic income (loss) per share | $ | (0.03 | ) | $ | (0.46 | ) | NM | |||||||
Average diluted shares outstanding | 23,348 | 23,007 | 1.5 | % | ||||||||||
Diluted income (loss) per share | $ | (0.03 | ) | $ | (0.46 | ) | NM | |||||||
Dividends declared per common share | $ | 0.05 | $ | 0.04 |
COLUMBUS McKINNON CORPORATION Condensed Consolidated Income Statements - UNAUDITED (In thousands, except per share and percentage data) |
||||||||||||||
Nine Months Ended | ||||||||||||||
December 31, 2018 | December 31, 2017 | Change | ||||||||||||
Net sales | $ | 659,549 | $ | 625,279 | 5.5 | % | ||||||||
Cost of products sold | 430,597 | 416,257 | 3.4 | % | ||||||||||
Gross profit | 228,952 | 209,022 | 9.5 | % | ||||||||||
Gross profit margin | 34.7 | % | 33.4 | % | ||||||||||
Selling expenses | 73,940 | 74,309 | (0.5 | )% | ||||||||||
% of net sales | 11.2 | % | 11.9 | % | ||||||||||
General and administrative expenses | 61,893 | 60,704 | 2.0 | % | ||||||||||
% of net sales | 9.4 | % | 9.7 | % | ||||||||||
Research and development expenses | 10,137 | 9,938 | 2.0 | % | ||||||||||
% of net sales | 1.5 | % | 1.6 | % | ||||||||||
Net loss on held for sale businesses | 26,650 | — | NM | |||||||||||
Amortization of intangibles | 11,358 | 11,547 | (1.6 | )% | ||||||||||
Income from operations | 44,974 | 52,524 | (14.4 | )% | ||||||||||
Operating margin | 6.8 | % | 8.4 | % | ||||||||||
Interest and debt expense | 13,185 | 15,072 | (12.5 | )% | ||||||||||
Investment (income) loss, net | (297 | ) | (161 | ) | 84.5 | % | ||||||||
Foreign currency exchange (gain) loss | 206 | 705 | (70.8 | )% | ||||||||||
Other (income) expense, net | (417 | ) | (1,713 | ) | (75.7 | )% | ||||||||
Income before income tax expense | 32,297 | 38,621 | (16.4 | )% | ||||||||||
Income tax expense | 9,461 | 25,022 | (62.2 | )% | ||||||||||
Net income | $ | 22,836 | $ | 13,599 | 67.9 | % | ||||||||
Average basic shares outstanding | 23,245 | 22,778 | 2.1 | % | ||||||||||
Basic income per share | $ | 0.98 | $ | 0.60 | 63.3 | % | ||||||||
Average diluted shares outstanding | 23,647 | 23,203 | 1.9 | % | ||||||||||
Diluted income per share | $ | 0.97 | $ | 0.59 | 64.4 | % | ||||||||
Dividends declared per common share | $ | 0.10 | $ | 0.08 |
COLUMBUS McKINNON CORPORATION Condensed Consolidated Balance Sheets (In thousands) |
||||||||||
December 31, |
March 31, 2018 |
|||||||||
(unaudited) | ||||||||||
ASSETS | ||||||||||
Current assets: | ||||||||||
Cash and cash equivalents | $ | 58,079 | $ | 63,021 | ||||||
Trade accounts receivable | 123,411 | 127,806 | ||||||||
Inventories | 149,716 | 152,886 | ||||||||
Prepaid expenses and other | 16,577 | 16,582 | ||||||||
Total current assets | 347,783 | 360,295 | ||||||||
Property, plant, and equipment, net | 88,656 | 113,079 | ||||||||
Goodwill | 326,851 | 347,434 | ||||||||
Other intangibles, net | 239,452 | 263,764 | ||||||||
Marketable securities | 6,951 | 7,673 | ||||||||
Deferred taxes on income | 32,668 | 32,442 | ||||||||
Other assets | 20,163 | 17,759 | ||||||||
Total assets | $ | 1,062,524 | $ | 1,142,446 | ||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||
Current liabilities: | ||||||||||
Trade accounts payable | $ | 39,725 | $ | 46,970 | ||||||
Accrued liabilities | 95,494 | 99,963 | ||||||||
Current portion of long-term debt | 60,038 | 60,064 | ||||||||
Total current liabilities | 195,257 | 206,997 | ||||||||
Senior debt, less current portion | — | 33 | ||||||||
Term loan and revolving credit facility | 254,795 | 303,221 | ||||||||
Other non-current liabilities | 192,041 | 223,966 | ||||||||
Total liabilities | 642,093 | 734,217 | ||||||||
Shareholders’ equity: | ||||||||||
Common stock | 234 | 230 | ||||||||
Additional paid-in capital | 275,750 | 269,360 | ||||||||
Retained earnings | 219,289 | 197,897 | ||||||||
Accumulated other comprehensive loss | (74,842 | ) | (59,258 | ) | ||||||
Total shareholders’ equity | 420,431 | 408,229 | ||||||||
Total liabilities and shareholders’ equity | $ | 1,062,524 | $ | 1,142,446 |
COLUMBUS McKINNON CORPORATION Condensed Consolidated Statements of Cash Flows - UNAUDITED (In thousands) |
||||||||||
Nine Months Ended | ||||||||||
December 31, 2018 | December 31, 2017 | |||||||||
Operating activities: | ||||||||||
Net income | $ | 22,836 | $ | 13,599 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||
Depreciation and amortization | 24,763 | 26,873 | ||||||||
Deferred income taxes and related valuation allowance | (2,353 | ) | 20,141 | |||||||
Net loss (gain) on sale of real estate, investments, and other | 109 | (10 | ) | |||||||
Stock based compensation | 4,625 | 4,267 | ||||||||
Amortization of deferred financing costs and discount on debt | 1,992 | 2,009 | ||||||||
Net loss on held for sale businesses | 26,650 | — | ||||||||
Changes in operating assets and liabilities, net of effects of business acquisitions and divestitures: |
||||||||||
Trade accounts receivable | (1,407 | ) | (6,516 | ) | ||||||
Inventories | (13,043 | ) | (6,456 | ) | ||||||
Prepaid expenses and other | (103 | ) | (130 | ) | ||||||
Other assets | 232 | 2,803 | ||||||||
Trade accounts payable | (5,330 | ) | 389 | |||||||
Accrued liabilities | 3,558 | 5,388 | ||||||||
Non-current liabilities | (8,733 | ) | (11,114 | ) | ||||||
Net cash provided by operating activities | 53,796 | 51,243 | ||||||||
Investing activities: | ||||||||||
Proceeds from sales of marketable securities | 1,238 | 653 | ||||||||
Purchases of marketable securities | (835 | ) | (109 | ) | ||||||
Capital expenditures | (7,236 | ) | (9,384 | ) | ||||||
Proceeds from sale of real estate | 176 | — | ||||||||
Net proceeds from sale of business | 5,103 | — | ||||||||
Net payments to former STAHL owner | — | (14,750 | ) | |||||||
Payment of restricted cash to former owner | (294 | ) | (294 | ) | ||||||
Cash paid for purchase of equity investment | — | (3,359 | ) | |||||||
Net cash used for investing activities | (1,848 | ) | (27,243 | ) | ||||||
Financing activities: | ||||||||||
Proceeds from the issuance of common stock | 3,708 | 5,961 | ||||||||
Repayment of debt | (50,051 | ) | (45,050 | ) | ||||||
Payment of dividends | (3,484 | ) | (2,737 | ) | ||||||
Other | (1,941 | ) | (1,255 | ) | ||||||
Net cash used for financing activities | (51,768 | ) | (43,081 | ) | ||||||
Effect of exchange rate changes on cash | (5,416 | ) | 5,795 | |||||||
Net change in cash and cash equivalents | (5,236 | ) | (13,286 | ) | ||||||
Cash, cash equivalents, and restricted cash at beginning of year | 63,565 | 78,428 | ||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 58,329 | $ | 65,142 |
COLUMBUS McKINNON CORPORATION Q3 FY 2019 Sales Bridge |
||||||||||||||||||
Third Quarter | Year to Date | |||||||||||||||||
($ in millions) | $ Change | % Change | $ Change | % Change | ||||||||||||||
Fiscal 2018 Sales | $ | 208.7 | $ | 625.3 | ||||||||||||||
Volume | 9.9 | 4.8 | % | 28.2 | 4.5 | % | ||||||||||||
Pricing | 2.8 | 1.3 | % | 6.9 | 1.1 | % | ||||||||||||
Foreign currency translation | (4.0 | ) |
(1.9) |
% |
(0.9 | ) |
(0.1) |
% |
||||||||||
Total change | $ | 8.7 | 4.2 | % | $ | 34.2 | 5.5 | % | ||||||||||
Fiscal 2019 Sales | $ | 217.4 | $ | 659.5 |
COLUMBUS McKINNON CORPORATION Q3 FY 2019 Gross Profit Bridge |
||||||||||
($ in millions) | Third Quarter | Year to Date | ||||||||
Fiscal 2018 Gross Profit | $ | 68.7 | $ | 209.0 | ||||||
Sales volume and mix | 2.0 | 8.9 | ||||||||
Productivity, net of other cost changes | 1.6 | 7.9 | ||||||||
Pricing, net of material cost inflation | 1.6 | 4.4 | ||||||||
Product liability | 0.6 | 0.8 | ||||||||
Prior year STAHL integration costs | 0.1 | 0.3 | ||||||||
Foreign currency translation | (1.0 | ) | (0.1 | ) | ||||||
Ohio plant closure | (0.2 | ) | (0.2 | ) | ||||||
Current year STAHL integration costs | — | (0.3 | ) | |||||||
Prior year insurance settlement | — | (1.7 | ) | |||||||
Total change | $ | 4.7 | $ | 20.0 | ||||||
Fiscal 2019 Gross Profit | $ | 73.4 | $ | 229.0 |
COLUMBUS McKINNON CORPORATION Additional Data - UNAUDITED |
||||||||||||||||||
December 31, 2018 | March 31, 2018 | December 31, 2017 | ||||||||||||||||
($ in millions) | ||||||||||||||||||
Backlog | $ | 159.9 | $ | 177.4 | $ | 152.3 | ||||||||||||
Long-term backlog (expected to ship beyond 3 months) | $ | 55.1 | $ | 59.5 | $ | 50.9 | ||||||||||||
Long-term backlog as % of total backlog | 34.5 | % | 33.5 | % | 33.4 | % | ||||||||||||
Trade accounts receivable | ||||||||||||||||||
Days sales outstanding (2) | 52.3 | days | 54.3 | days | 53.8 | days | ||||||||||||
Inventory turns per year (2) | ||||||||||||||||||
(based on cost of products sold) | 3.8 | turns | 3.7 | turns | 3.9 | turns | ||||||||||||
Days' inventory (2) | 96.1 | days | 100.0 | days | 93.6 | days | ||||||||||||
Trade accounts payable | ||||||||||||||||||
Days payables outstanding (2) | 25.4 | days | 30.6 | days | 28.0 | days | ||||||||||||
Working capital as a % of sales (1), (2) | 17.9 | % | 17.9 | % | 17.4 | % | ||||||||||||
Debt to total capitalization percentage | 42.8 | % | 47.1 | % | 49.6 | % | ||||||||||||
Debt, net of cash, to net total capitalization | 37.9 | % | 42.4 | % | 44.9 | % |
(1) December 31, 2017 figure excludes the impact of the acquisition of
STAHL.
(2) December 31, 2018 figures exclude the Tire Shredder business, which
was divested on December 28, 2018.
U.S. Shipping Days by Quarter | |||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | |||||||||||
FY 20 | 63 | 63 | 61 | 64 | 251 | ||||||||||
FY 19 | 64 | 63 | 60 | 63 | 250 | ||||||||||
FY 18 | 63 | 62 | 60 | 63 | 248 | ||||||||||
COLUMBUS McKINNON CORPORATION Reconciliation of GAAP Gross Profit to Non-GAAP Adjusted Gross Profit and Adjusted Gross Margin ($ in thousands, except per share data) |
||||||||||||||||||||
Three Months Ended December 31, | Year to Date Ended December 31, | |||||||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||||||
Gross profit | $ | 73,405 | $ | 68,696 | $ | 228,952 | $ | 209,022 | ||||||||||||
Add back (deduct): | ||||||||||||||||||||
Ohio plant closure | 200 | — | 200 | — | ||||||||||||||||
STAHL integration costs | — | 50 | — | 271 | ||||||||||||||||
Insurance settlement | — | — | — | (1,741 | ) | |||||||||||||||
Non-GAAP adjusted gross profit | $ | 73,605 | $ | 68,746 | $ | 229,152 | $ | 207,552 | ||||||||||||
Sales | $ | 217,415 | $ | 208,725 | $ | 659,549 | $ | 625,279 | ||||||||||||
Adjusted gross margin | 33.9 | % | 32.9 | % | 34.7 | % | 33.2 | % |
Adjusted gross profit is defined as gross profit as reported, adjusted
for certain items. Adjusted gross profit is not a measure determined in
accordance with generally accepted accounting principles in the United
States, commonly known as GAAP, and may not be comparable with the
measures as used by other companies. Nevertheless, Columbus McKinnon
believes that providing non-GAAP information, such as adjusted gross
profit, is important for investors and other readers of the Company’s
financial statements and assists in understanding the comparison of the
current quarter’s and current year's gross profit to the historical
periods' gross profit, as well as facilitates a more meaningful
comparison of the Company’s gross profit to that of other companies.
COLUMBUS McKINNON CORPORATION Reconciliation of GAAP Income from Operations to
Non-GAAP Adjusted Income from Operations and Adjusted Operating ($ in thousands, except per share data) |
||||||||||||||||||||
Three Months Ended December 31, | Year to Date Ended December 31, | |||||||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||||||
Income from operations | $ | 6,646 | $ | 13,710 | $ | 44,974 | $ | 52,524 | ||||||||||||
Add back (deduct): | ||||||||||||||||||||
Impairment on held for sale business | 16,653 | — | 27,753 | — | ||||||||||||||||
Gain on sale of business | (1,103 | ) | — | (1,103 | ) | — | ||||||||||||||
Insurance recovery legal costs | 491 | 1,040 | 1,150 | 2,592 | ||||||||||||||||
Ohio plant closure | 200 | — | 200 | — | ||||||||||||||||
STAHL integration costs | — | 3,006 | 1,906 | 4,846 | ||||||||||||||||
Magnetek litigation | — | — | — | 400 | ||||||||||||||||
Insurance settlement | — | — | — | (1,741 | ) | |||||||||||||||
Non-GAAP adjusted income from operations | $ | 22,887 | $ | 17,756 | $ | 74,880 | $ | 58,621 | ||||||||||||
Sales | $ | 217,415 | $ | 208,725 | $ | 659,549 | $ | 625,279 | ||||||||||||
Adjusted operating margin | 10.5 | % | 8.5 | % | 11.4 | % | 9.4 | % |
Adjusted income from operations is defined as income from operations as
reported, adjusted for certain items. Adjusted income from operations is
not a measure determined in accordance with generally accepted
accounting principles in the United States, commonly known as GAAP, and
may not be comparable with the measures as used by other companies.
Nevertheless, Columbus McKinnon believes that providing non-GAAP
information, such as adjusted income from operations, is important for
investors and other readers of the Company’s financial statements and
assists in understanding the comparison of the current quarter’s and
current year's income from operations to the historical periods' income
from operations, as well as facilitates a more meaningful comparison of
the Company’s income from operations to that of other companies.
COLUMBUS McKINNON CORPORATION
Reconciliation of GAAP Net Income (Loss) and Diluted Earnings Non-GAAP Adjusted Net Income and Diluted Earnings per Share ($ in thousands, except per share data) |
||||||||||||||||||||
Three Months Ended December 31, | Year to Date December 31, | |||||||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||||||
Net income (loss) | $ | (782 | ) | $ | (10,565 | ) | $ | 22,836 | $ | 13,599 | ||||||||||
Add back (deduct): | ||||||||||||||||||||
Impairment on held for sale business | 16,653 | — | 27,753 | — | ||||||||||||||||
Gain on sale of business | (1,103 | ) | — | (1,103 | ) | — | ||||||||||||||
Insurance recovery legal costs | 491 | 1,040 | 1,150 | 2,592 | ||||||||||||||||
Ohio plant closure | 200 | — | 200 | — | ||||||||||||||||
STAHL integration costs | — | 3,006 | 1,906 | 4,846 | ||||||||||||||||
Magnetek litigation | — | — | — | 400 | ||||||||||||||||
Insurance settlement | — | — | — | (1,741 | ) | |||||||||||||||
Normalize tax rate to 22% (1) | (974 | ) | 16,938 | (4,224 | ) | 15,184 | ||||||||||||||
Non-GAAP adjusted net income | $ | 14,485 | $ | 10,419 | $ | 48,518 | $ | 34,880 | ||||||||||||
Average diluted shares outstanding | 23,681 | 23,577 | 23,647 | 23,203 | ||||||||||||||||
Diluted income (loss) per share - GAAP | $ | (0.03 | ) | $ | (0.46 | ) | $ | 0.97 | $ | 0.59 | ||||||||||
Diluted income per share - Non-GAAP | $ | 0.61 | $ | 0.44 | $ | 2.05 | $ | 1.50 |
(1) Applies a normalized tax rate of 22% to
GAAP pre-tax income and non-GAAP adjustments above, which are each
pre-tax.
Adjusted net income and diluted EPS are defined as net income and
diluted EPS as reported, adjusted for certain items and at a normalized
tax rate. Adjusted net income and diluted EPS are not measures
determined in accordance with generally accepted accounting principles
in the United States, commonly known as GAAP, and may not be comparable
to the measures as used by other companies. Nevertheless, Columbus
McKinnon believes that providing non-GAAP information, such as adjusted
net income and diluted EPS, is important for investors and other readers
of the Company’s financial statements and assists in understanding the
comparison of the current quarter’s and current year's net income and
diluted EPS to the historical periods' net income and diluted EPS, as
well as facilitates a more meaningful comparison of the Company’s net
income and diluted EPS to that of other companies.
COLUMBUS McKINNON CORPORATION
Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted ($ in thousands) |
||||||||||||||||||||
Three Months Ended December 31, | Year to Date December 31, | |||||||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||||||
Net income (loss) | $ | (782 | ) | $ | (10,565 | ) | $ | 22,836 | $ | 13,599 | ||||||||||
Add back (deduct): | ||||||||||||||||||||
Income tax expense | 3,111 | 19,877 | 9,461 | 25,022 | ||||||||||||||||
Interest and debt expense | 4,330 | 4,864 | 13,185 | 15,072 | ||||||||||||||||
Investment loss (income) | 82 | (53 | ) | (297 | ) | (161 | ) | |||||||||||||
Foreign currency exchange (gain) loss | (25 | ) | 312 | 206 | 705 | |||||||||||||||
Other (income) expense, net | (70 | ) | (725 | ) | (417 | ) | (1,713 | ) | ||||||||||||
Depreciation and amortization expense | 7,901 | 9,118 | 24,763 | 26,873 | ||||||||||||||||
Impairment on held for sale business | 16,653 | — | 27,753 | — | ||||||||||||||||
Gain on sale of business | (1,103 | ) | — | (1,103 | ) | — | ||||||||||||||
Insurance recovery legal costs | 491 | 1,040 | 1,150 | 2,592 | ||||||||||||||||
Ohio plant closure | 200 | — | 200 | — | ||||||||||||||||
STAHL integration costs | — | 3,006 | 1,906 | 4,846 | ||||||||||||||||
Magnetek litigation | — | — | — | 400 | ||||||||||||||||
Insurance settlement | — | — | — | (1,741 | ) | |||||||||||||||
Non-GAAP adjusted EBITDA | $ | 30,788 | $ | 26,874 | $ | 99,643 | $ | 85,494 | ||||||||||||
Sales | $ | 217,415 | $ | 208,725 | $ | 659,549 | $ | 625,279 | ||||||||||||
Adjusted EBITDA margin | 14.2 | % | 12.9 | % | 15.1 | % | 13.7 | % |
Adjusted EBITDA is defined as net income before interest expense, income
taxes, depreciation, amortization, and other adjustments. Adjusted
EBITDA is not a measure determined in accordance with generally accepted
accounting principles in the United States, commonly known as GAAP, and
may not be comparable with the measures as used by other companies.
Nevertheless, Columbus McKinnon believes that providing non-GAAP
information, such as adjusted EBITDA, is important for investors and
other readers of the Company’s financial statements and assists in
understanding the comparison of the current quarter’s and current year's
net income and diluted EPS to the historical periods' net income and
diluted EPS, as well as facilitates a more meaningful comparison of the
Company’s net income and diluted EPS to that of other companies.
View source version on businesswire.com: https://www.businesswire.com/news/home/20190131005135/en/