BUFFALO, N.Y.–(BUSINESS WIRE)–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 fourth quarter and full year, which ended March 31,
2019.
Fourth Quarter and Fiscal Year Highlights (compared with
prior-year period)
-
Fourth quarter sales increased 1.2% to $216.7 million; Sales grew 7.3%
adjusted for divestitures and effect of foreign currency -
80/20 Process and productivity expanded operating margin 390 basis
points to 11.3% in fourth quarter -
Net income for the quarter of $19.7 million increased $11.3 million,
or 133%; earnings per diluted share of $0.83 increased $0.47, or 131% -
Sales increased 4% to $876 million in fiscal 2019 with record gross
margin of 34.8% -
Generated $79.5 million in cash from operating activities in fiscal
year and paid down $65.1 million of debt; net leverage of 1.7x, better
than target of 2.0x
Mark Morelli, President and CEO of Columbus McKinnon, commented, “We
delivered another strong quarter and fiscal year, demonstrating the
effectiveness of our Blueprint for Growth strategy and the value of
E-PAS™(“Earnings Power Acceleration System”), our business operating
system. We are growing market share, expanding margins, generating cash
and strengthening earnings power. Central to our operating system is the
80/20 Process, the key tool we have employed to simplify our business.
80/20 is enabling us to focus on areas of growth while reducing products
and activities that dilute profits. As an example, we eliminated four
facilities and measurably simplified our wire rope hoist product line,
while improving customer satisfaction. For fiscal 2019, 80/20
contributed an incremental $8.5 million to operating income, well ahead
of our plan, while our customer focus drove significant growth from
several of our leading customers.”
He continued, “We will double down on Phase II of our strategy in fiscal
2020, furthering the 80/20 Process, Operational Excellence and Ramping
the Growth Engine. In fact, our initial efforts in Ramping the Growth
Engine are reaping benefits as we win new opportunities with
engineered-to-order solutions and increase order flow through our
digital platform. There is a long runway of significant opportunity for
us to capture as we execute our Blueprint for Growth strategy. Our team
is pulling together, stepping up to the challenge, and delivering
outstanding results.”
Fourth Quarter Fiscal 2019 Sales |
||||||||||||||||
($ in millions) | Q4 FY 19 | Q4 FY 18 | Change | % Change | ||||||||||||
Net sales | $ | 216.7 | $ | 214.1 | $ | 2.6 | 1.2 | % | ||||||||
U.S. sales | $ | 120.5 | $ | 111.8 | $ | 8.7 | 7.8 | % | ||||||||
% of total | 56 | % | 52 | % | ||||||||||||
Non-U.S. sales | $ | 96.2 | $ | 102.3 | $ | (6.1 | ) | (6.0 | )% | |||||||
% of total | 44 | % | 48 | % |
Higher sales were driven by strong volume in the U.S. Divestitures
impacted the year-over-year sales comparison by $6.0 million. Adjusted
for the divestitures and the effect of foreign currency translation,
sales increased 7.3%.
Fourth Quarter Fiscal 2019 Operating |
||||||||||||||||
($ in millions) | Q4 FY 19 | Q4 FY 18 | Change | % Change | ||||||||||||
Gross profit | $ | 76.0 | $ | 74.7 | $ | 1.3 | 1.8 | % | ||||||||
Gross margin | 35.1 | % | 34.9 | % | 20 bps | |||||||||||
Income from operations | $ | 24.5 | $ | 15.8 | $ | 8.7 | 54.8 | % | ||||||||
Operating margin | 11.3 | % | 7.4 | % | 390 bps | |||||||||||
Net income | $ | 19.7 | $ | 8.5 | $ | 11.3 | 133.2 | % | ||||||||
Diluted EPS | $ | 0.83 | $ | 0.36 | $ | 0.47 | 130.6 | % | ||||||||
Adjusted EBITDA * | $ | 32.8 | $ | 29.3 | $ | 3.5 | 11.8 | % | ||||||||
Adjusted EBITDA margin | 15.1 | % | 13.7 | % | 140 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 improvements were largely the result of
higher volume and productivity improvements from operational efficiency.
Pricing more than offset material cost inflation and tariffs. For
more information on changes in gross profit, please see the table on
page 8 of this release. Adjusted income from operations was $24.9
million, up $4.8 million, or 24%, over the fourth quarter of fiscal
2018. Adjusted operating margin expanded 210 basis points from the
impact of the 80/20 Process 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 $16.4 million, or $0.69 per
diluted share, compared with $12.0 million, or $0.51 per diluted share,
in the prior-year period. Adjusted EBITDA margin was 15.1%. 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.
First Quarter Fiscal 2020 Outlook
Adjusted
for the divested businesses and the effect of foreign currency
translation, orders in the fourth quarter grew 1%. The Company expects
first quarter of fiscal 2020 sales to be in the range of $214 million to
$216 million, an approximate 3% increase adjusting for an estimated 2%
to 3% headwind from foreign currency translation and the $11.1 million
impact to sales from divestitures.
Teleconference/webcast
Columbus McKinnon will host a
conference call and live webcast Wednesday, May 29 at 8:00 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
13689949. The telephonic replay will be available from 11:00 AM Eastern
Time on the day of the call through Wednesday, June 5, 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 sales 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 efforts to Ramp the Growth
Engine, 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 | ||||||||||||
March 31, 2019 | March 31, 2018 | Change | ||||||||||
Net sales | $ | 216,733 | $ | 214,140 | 1.2 | % | ||||||
Cost of products sold | 140,688 | 139,424 | 0.9 | % | ||||||||
Gross profit | 76,045 | 74,716 | 1.8 | % | ||||||||
Gross profit margin | 35.1 | % | 34.9 | % | ||||||||
Selling expenses | 23,985 | 27,647 | (13.2 | )% | ||||||||
% of net sales | 11.1 | % | 12.9 | % | ||||||||
General and administrative expenses | 21,674 | 23,578 | (8.1 | )% | ||||||||
% of net sales | 10.0 | % | 11.0 | % | ||||||||
Research and development expenses | 3,354 | 3,679 | (8.8 | )% | ||||||||
% of net sales | 1.5 | % | 1.7 | % | ||||||||
Net (gain) loss on sales of businesses | (978 | ) | — | NM | ||||||||
Amortization of intangibles | 3,542 | 4,005 | (11.6 | )% | ||||||||
Income from operations | 24,468 | 15,807 | 54.8 | % | ||||||||
Operating margin | 11.3 | % | 7.4 | % | ||||||||
Interest and debt expense | 3,959 | 4,661 | (15.1 | )% | ||||||||
Investment (income) loss, net | (430 | ) | 4 | NM | ||||||||
Foreign currency exchange loss (gain) | 637 | 834 | (23.6 | )% | ||||||||
Other (income) expense, net | (299 | ) | (756 | ) | (60.4 | )% | ||||||
Income before income tax expense | 20,601 | 11,064 | 86.2 | % | ||||||||
Income tax expense | 860 | 2,598 | (66.9 | )% | ||||||||
Net income | $ | 19,741 | $ | 8,466 | 133.2 | % | ||||||
Average basic shares outstanding | 23,368 | 23,031 | 1.5 | % | ||||||||
Basic income per share | $ | 0.84 | $ | 0.37 | 127.0 | % | ||||||
Average diluted shares outstanding | 23,714 | 23,628 | 0.4 | % | ||||||||
Diluted income per share | $ | 0.83 | $ | 0.36 | 130.6 | % | ||||||
Dividends declared per common share | $ | 0.11 | $ | 0.09 | ||||||||
COLUMBUS McKINNON CORPORATION | ||||||||||||
Condensed Consolidated Income Statements – UNAUDITED | ||||||||||||
(In thousands, except per share and percentage data) |
||||||||||||
Year Ended | ||||||||||||
March 31, 2019 | March 31, 2018 | Change | ||||||||||
Net sales | $ | 876,282 | $ | 839,419 | 4.4 | % | ||||||
Cost of products sold | 571,285 | 554,358 | 3.1 | % | ||||||||
Gross profit | 304,997 | 285,061 | 7.0 | % | ||||||||
Gross profit margin | 34.8 | % | 34.0 | % | ||||||||
Selling expenses | 97,925 | 101,956 | (4.0 | )% | ||||||||
% of net sales | 11.2 | % | 12.1 | % | ||||||||
General and administrative expenses | 83,567 | 85,605 | (2.4 | )% | ||||||||
% of net sales | 9.5 | % | 10.2 | % | ||||||||
Research and development expenses | 13,491 | 13,617 | (0.9 | )% | ||||||||
% of net sales | 1.5 | % | 1.6 | % | ||||||||
Net loss on sales of businesses | 25,672 | — | NM | |||||||||
Amortization of intangibles | 14,900 | 15,552 | (4.2 | )% | ||||||||
Income from operations | 69,442 | 68,331 | 1.6 | % | ||||||||
Operating margin | 7.9 | % | 8.1 | % | ||||||||
Interest and debt expense | 17,144 | 19,733 | (13.1 | )% | ||||||||
Investment (income) loss, net | (727 | ) | (157 | ) | 363.1 | % | ||||||
Foreign currency exchange loss (gain) | 843 | 1,539 | (45.2 | )% | ||||||||
Other (income) expense, net | (716 | ) | (2,469 | ) | (71.0 | )% | ||||||
Income before income tax expense | 52,898 | 49,685 | 6.5 | % | ||||||||
Income tax expense | 10,321 | 27,620 | (62.6 | )% | ||||||||
Net income | $ | 42,577 | $ | 22,065 | 93.0 | % | ||||||
Average basic shares outstanding | 23,276 | 22,841 | 1.9 | % | ||||||||
Basic income per share | $ | 1.83 | $ | 0.97 | 88.7 | % | ||||||
Average diluted shares outstanding | 23,660 | 23,335 | 1.4 | % | ||||||||
Diluted income per share | $ | 1.80 | $ | 0.95 | 89.5 | % | ||||||
Dividends declared per common share | $ | 0.21 | $ | 0.17 | ||||||||
COLUMBUS McKINNON CORPORATION | |||||||||
Condensed Consolidated Balance Sheets | |||||||||
(In thousands) |
|||||||||
March 31, |
March 31, |
||||||||
(unaudited) | |||||||||
ASSETS | |||||||||
Current assets: | |||||||||
Cash and cash equivalents | $ | 71,093 | $ | 63,021 | |||||
Trade accounts receivable | 129,157 | 127,806 | |||||||
Inventories | 146,263 | 152,886 | |||||||
Prepaid expenses and other | 16,075 | 16,582 | |||||||
Total current assets | 362,588 | 360,295 | |||||||
Property, plant, and equipment, net | 87,303 | 113,079 | |||||||
Goodwill | 322,816 | 347,434 | |||||||
Other intangibles, net | 232,940 | 263,764 | |||||||
Marketable securities | 7,028 | 7,673 | |||||||
Deferred taxes on income | 27,707 | 32,442 | |||||||
Other assets | 21,189 | 17,759 | |||||||
Total assets | $ | 1,061,571 | $ | 1,142,446 | |||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||
Current liabilities: | |||||||||
Trade accounts payable | $ | 46,974 | $ | 46,970 | |||||
Accrued liabilities | 99,304 | 99,963 | |||||||
Current portion of long-term debt | 65,000 | 60,064 | |||||||
Total current liabilities | 211,278 | 206,997 | |||||||
Senior debt, less current portion | — | 33 | |||||||
Term loan and revolving credit facility | 235,320 | 303,221 | |||||||
Other non-current liabilities | 183,814 | 223,966 | |||||||
Total liabilities | 630,412 | 734,217 | |||||||
Shareholders’ equity: | |||||||||
Common stock | 234 | 230 | |||||||
Additional paid-in capital | 277,518 | 269,360 | |||||||
Retained earnings | 236,459 | 197,897 | |||||||
Accumulated other comprehensive loss | (83,052 | ) | (59,258 | ) | |||||
Total shareholders’ equity | 431,159 | 408,229 | |||||||
Total liabilities and shareholders’ equity | $ | 1,061,571 | $ | 1,142,446 | |||||
COLUMBUS McKINNON CORPORATION | |||||||||
Condensed Consolidated Statements of Cash Flows – UNAUDITED | |||||||||
(In thousands) |
|||||||||
Year Ended | |||||||||
March 31, 2019 | March 31, 2018 | ||||||||
Operating activities: | |||||||||
Net income | $ | 42,577 | $ | 22,065 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||||
Depreciation and amortization | 32,675 | 36,136 | |||||||
Deferred income taxes and related valuation allowance | (958 | ) | 19,968 | ||||||
Net loss (gain) on sale of real estate, investments, and other | 194 | 47 | |||||||
Cost of debt repricing/refinancing | — | 619 | |||||||
Stock based compensation | 6,198 | 5,586 | |||||||
Amortization of deferred financing costs | 2,655 | 2,681 | |||||||
Loss on sales of businesses | 25,672 | — | |||||||
Changes in operating assets and liabilities, net of effects of business acquisitions and divestitures: |
|||||||||
Trade accounts receivable | (11,328 | ) | (9,308 | ) | |||||
Inventories | (15,411 | ) | (12,249 | ) | |||||
Prepaid expenses and other | (128 | ) | 1,727 | ||||||
Other assets | 231 | 3,338 | |||||||
Trade accounts payable | 3,881 | 3,833 | |||||||
Accrued liabilities | 6,397 | 11,918 | |||||||
Non-current liabilities | (13,156 | ) | (16,700 | ) | |||||
Net cash provided by operating activities | 79,499 | 69,661 | |||||||
Investing activities: | |||||||||
Proceeds from sales of marketable securities | 3,266 | 653 | |||||||
Purchases of marketable securities | (2,604 | ) | (327 | ) | |||||
Capital expenditures | (12,288 | ) | (14,515 | ) | |||||
Proceeds from sale of real estate | 176 | — | |||||||
Net proceeds from sales of businesses | 14,230 | — | |||||||
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 provided by (used for) investing activities | 2,486 | (32,592 | ) | ||||||
Financing activities: | |||||||||
Proceeds from the issuance of common stock | 4,152 | 6,332 | |||||||
Repayment of debt | (65,088 | ) | (60,144 | ) | |||||
Fees related to debt repricing/refinancing | — | (619 | ) | ||||||
Payment of dividends | (4,652 | ) | (3,658 | ) | |||||
Other | (2,190 | ) | (1,413 | ) | |||||
Net cash used for financing activities | (67,778 | ) | (59,502 | ) | |||||
Effect of exchange rate changes on cash | (6,429 | ) | 7,569 | ||||||
Net change in cash and cash equivalents | 7,778 | (14,864 | ) | ||||||
Cash, cash equivalents, and restricted cash at beginning of year | 63,565 | 78,429 | |||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 71,343 | $ | 63,565 | |||||
COLUMBUS McKINNON CORPORATION | |||||||||||||||
Q4 FY 2019 Sales Bridge | |||||||||||||||
Quarter | Year to Date | ||||||||||||||
($ in millions) |
$ Change |
% Change |
$ Change |
% Change | |||||||||||
Fiscal 2018 Sales | $ | 214.1 | $ | 839.4 | |||||||||||
Divestitures | (5.9 | ) | (5.9 | ) | |||||||||||
Fiscal 2018 Sales adjusted for divestitures | $ | 208.2 | $ | 833.5 | |||||||||||
Volume | 11.5 | 5.5 | % | 39.8 | 4.7 | % | |||||||||
Pricing | 3.7 | 1.8 | % | 10.6 | 1.3 | % | |||||||||
Foreign currency translation | (6.7 | ) | (3.2 | )% | (7.6 | ) | (0.9 | )% | |||||||
Total change adjusted for divestitures | $ | 8.5 | 4.1 | % | $ | 42.8 | 5.1 | % | |||||||
Fiscal 2019 Sales | $ | 216.7 | $ | 876.3 | |||||||||||
COLUMBUS McKINNON CORPORATION | |||||||||
Q4 FY 2019 Gross Profit Bridge | |||||||||
($ in millions) | Quarter | Year to Date | |||||||
Fiscal 2018 Gross Profit | $ | 74.7 | $ | 285.1 | |||||
Sales volume and mix | 4.1 | 13.0 | |||||||
Productivity, net of other cost changes | 1.2 | 8.5 | |||||||
Pricing, net of material cost inflation | 2.1 | 6.5 | |||||||
Product liability | 0.3 | 1.1 | |||||||
Divestitures | (1.2 | ) | (1.2 | ) | |||||
Ohio plant closure | (1.3 | ) | (1.5 | ) | |||||
Tariffs | (0.9 | ) | (1.7 | ) | |||||
Prior year insurance settlement | (0.6 | ) | (2.4 | ) | |||||
Foreign currency translation | (2.4 | ) | (2.4 | ) | |||||
Total change | $ | 1.3 | $ | 19.9 | |||||
Fiscal 2019 Gross Profit | $ | 76.0 | $ | 305.0 | |||||
COLUMBUS McKINNON CORPORATION | ||||||||||||||||
Additional Data – UNAUDITED | ||||||||||||||||
March 31, 2019 | December 31, 2018 | March 31, 2018 | ||||||||||||||
($ in millions) | ||||||||||||||||
Backlog | $ | 161.5 | $ | 159.9 | $ | 177.4 | ||||||||||
Backlog excluding divestitures | $ | 161.5 | $ | 154.4 | $ | 167.1 | ||||||||||
Long-term backlog (expected to ship beyond 3 months) | $ | 61.7 | $ | 55.1 | $ | 59.5 | ||||||||||
Long-term backlog as % of total backlog | 38.2 | % | 34.5 | % | 33.5 | % | ||||||||||
Trade accounts receivable | ||||||||||||||||
Days sales outstanding (1), (2) | 55.5 | days | 52.3 | days | 54.3 | days | ||||||||||
Inventory turns per year (1), (2) | ||||||||||||||||
(based on cost of products sold) | 3.7 | turns | 3.8 | turns | 3.6 | turns | ||||||||||
Days’ inventory (1), (2) | 97.6 | days | 96.1 | days | 100.0 | days | ||||||||||
Trade accounts payable | ||||||||||||||||
Days payables outstanding (1), (2) | 31.3 | days | 25.4 | days | 30.7 | days | ||||||||||
Working capital as a % of sales (1), (2) | 17.2 | % | 17.9 | % | 17.9 | % | ||||||||||
Debt to total capitalization percentage | 41.1 | % | 42.8 | % | 47.1 | % | ||||||||||
Debt, net of cash, to net total capitalization | 34.7 | % | 37.9 | % | 42.4 | % |
(1) March 31, 2019 figures exclude the Tire Shredder business, which was divested on December 28, 2018, and Crane Equipment & Service, Inc. and Stahlhammer Bommern GmbH, each of which were divested on February 28, 2019. |
(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 |
Year Ended |
||||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||||
Gross profit | $ | 76,045 | $ | 74,716 | $ | 304,997 | $ | 285,061 | |||||||||
Add back (deduct): | |||||||||||||||||
Ohio plant closure | 1,273 | — | 1,473 | — | |||||||||||||
STAHL integration costs | — | 36 | 286 | 307 | |||||||||||||
Insurance settlement | — | (621 | ) | — | (2,362 | ) | |||||||||||
Non-GAAP adjusted gross profit | $ | 77,318 | $ | 74,131 | $ | 306,756 | $ | 283,006 | |||||||||
Sales | $ | 216,733 | $ | 214,140 | $ | 876,282 | $ | 839,419 | |||||||||
Adjusted gross margin | 35.7 | % | 34.6 | % | 35.0 | % | 33.7 | % | |||||||||
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 Margin |
|||||||||||||||||
($ in thousands, except per share data) |
|||||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||||
Income from operations | $ | 24,468 | $ | 15,807 | $ | 69,442 | $ | 68,331 | |||||||||
Add back (deduct): | |||||||||||||||||
Net (gain) loss on sales of businesses | (978 | ) | — | 25,672 | — | ||||||||||||
Insurance recovery legal costs | 132 | 356 | 1,282 | 2,948 | |||||||||||||
Ohio plant closure | 1,273 | — | 1,473 | — | |||||||||||||
STAHL integration costs | — | 3,917 | 1,906 | 8,763 | |||||||||||||
Debt repricing fees | — | 619 | — | 619 | |||||||||||||
Magnetek litigation | — | — | — | 400 | |||||||||||||
Insurance settlement | — | (621 | ) | — | (2,362 | ) | |||||||||||
Non-GAAP adjusted income from operations | $ | 24,895 | $ | 20,078 | $ | 99,775 | $ | 78,699 | |||||||||
Sales | $ | 216,733 | $ | 214,140 | $ | 876,282 | $ | 839,419 | |||||||||
Adjusted operating margin | 11.5 | % | 9.4 | % | 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 per Share to |
|||||||||||||||||
Non-GAAP Adjusted Net Income and Diluted Earnings per Share | |||||||||||||||||
($ in thousands, except per share data) |
|||||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||||
Net income | $ | 19,741 | $ | 8,466 | $ | 42,577 | $ | 22,065 | |||||||||
Add back (deduct): | |||||||||||||||||
Net (gain) loss on sales of businesses | (978 | ) | — | 25,672 | — | ||||||||||||
Insurance recovery legal costs | 132 | 356 | 1,282 | 2,948 | |||||||||||||
Ohio plant closure | 1,273 | — | 1,473 | — | |||||||||||||
STAHL integration costs | — | 3,917 | 1,906 | 8,763 | |||||||||||||
Debt repricing fees | — | 619 | — | 619 | |||||||||||||
Magnetek litigation | — | — | — | 400 | |||||||||||||
Insurance settlement | — | (621 | ) | — | (2,362 | ) | |||||||||||
Normalize tax rate to 22% (1) | (3,766 | ) | (776 | ) | (7,990 | ) | 14,408 | ||||||||||
Non-GAAP adjusted net income | $ | 16,402 | $ | 11,961 | $ | 64,920 | $ | 46,841 | |||||||||
Average diluted shares outstanding | 23,714 | 23,628 | 23,660 | 23,335 | |||||||||||||
Diluted income per share – GAAP | $ | 0.83 | $ | 0.36 | $ | 1.80 | $ | 0.95 | |||||||||
Diluted income per share – Non-GAAP | $ | 0.69 | $ | 0.51 | $ | 2.74 | $ | 2.01 |
(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 EBITDA |
|||||||||||||||||
($ in thousands) |
|||||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||||
Net income | $ | 19,741 | $ | 8,466 | $ | 42,577 | $ | 22,065 | |||||||||
Add back (deduct): | |||||||||||||||||
Income tax expense | 860 | 2,598 | 10,321 | 27,620 | |||||||||||||
Interest and debt expense | 3,959 | 4,661 | 17,144 | 19,733 | |||||||||||||
Investment loss (income) | (430 | ) | 4 | (727 | ) | (157 | ) | ||||||||||
Foreign currency exchange (gain) loss | 637 | 834 | 843 | 1,539 | |||||||||||||
Other (income) expense, net | (299 | ) | (756 | ) | (716 | ) | (2,469 | ) | |||||||||
Depreciation and amortization expense | 7,912 | 9,263 | 32,675 | 36,136 | |||||||||||||
Net (gain) loss on sales of businesses | (978 | ) | — | 25,672 | — | ||||||||||||
Insurance recovery legal costs | 132 | 356 | 1,282 | 2,948 | |||||||||||||
Ohio plant closure | 1,273 | — | 1,473 | — | |||||||||||||
STAHL integration costs | — | 3,917 | 1,906 | 8,763 | |||||||||||||
Debt repricing fees | — | 619 | — | 619 | |||||||||||||
Magnetek litigation | — | — | — | 400 | |||||||||||||
Insurance settlement | — | (621 | ) | — | (2,362 | ) | |||||||||||
Non-GAAP adjusted EBITDA | $ | 32,807 | $ | 29,341 | $ | 132,450 | $ | 114,835 | |||||||||
Sales | $ | 216,733 | $ | 214,140 | $ | 876,282 | $ | 839,419 | |||||||||
Adjusted EBITDA margin | 15.1 | % | 13.7 | % | 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.
Contacts
Gregory P. Rustowicz
Vice President – Finance and Chief Financial
Officer
Columbus McKinnon Corporation
716-689-5442
[email protected]
Investor Relations:
Deborah K. Pawlowski
Kei Advisors
LLC
716-843-3908
[email protected]