25.07.2018 14:45:00
|
Tennant Company Reports 2018 Second Quarter Results
Tennant Company ("Tennant”) (NYSE: TNC), a world leader in designing, manufacturing and marketing of solutions that help create a cleaner, safer, healthier world, today reported net sales of $292.2 million and net earnings of $12.7 million, or $0.69 per share, and adjusted net earnings of $15.1 million, or $0.82 per share, for the quarter ended June 30, 2018. The 2018 second quarter reported results reflected $3.1 million in pre-tax expenses, or $0.13 per share, related to non-operational special items, primarily IPC acquisition integration costs. Additionally, the 2018 second quarter results included pre-tax expense of $5.5 million, or $0.23 per share, from amortization of the intangible assets related to the IPC acquisition and discrete tax benefits of approximately $3.0 million, or $0.16 per share. Adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) in the 2018 second quarter climbed to $35.7 million, or 12.2 percent of sales, from $29.8 million, or 11.0 percent of sales, in the year-ago quarter. (See the Supplemental Non-GAAP Financial Table).
"Our strategy is to take full advantage of Tennant’s broader geographic footprint and product platform to support two main objectives: driving sustainable growth and operational effectiveness,” said Chris Killingstad, Tennant Company's president and chief executive officer. "During the second quarter, we again made broad progress across these strategies. We posted organic revenue growth in every geographic region for the third consecutive quarter. We had revenue growth across all of our channels, with particular strength in our strategic accounts. We continued improving our field-service utilization and manufacturing productivity. We also made efficient use of our expense structure and substantially improved our cash flow. We are pleased with our progress to date and are confident in the underlying performance of the business.”
Second Quarter Operating Review
The
company's 2018 second quarter consolidated net sales of $292.2 million
grew approximately 7.9 percent over the same period last year. This
includes a 2.7 percent benefit from foreign currency and an organic
growth of 5.2 percent. Organic growth was driven by improvement in all
regions, with notable performance in the Americas and EMEA regions.
Sales in the Americas region improved 5.7 percent, or 6.0 percent organically, reflecting the strength in all channels, especially strategic accounts and North American service, parts and consumables business. Sales in the Americas region also reflects 16.9 percent organic growth in the Latin American region led by industrial equipment sales in South America and broad-based strength in Brazil. Sales in the Europe, Middle East and Africa (EMEA) region were up 13.0 percent, or 3.6 percent organically, reflecting strong growth across the entire region. Sales in the Asia Pacific (APAC) region rose 7.2 percent, or 5.1 percent organically.
Gross margin in the 2018 second quarter was 40.7 percent, compared to 38.6 percent in the same period last year. The prior year gross margin rate included a $6.2 million, or 230-basis-point, acquisition-related charge. Excluding the charge, the prior year gross margin rate was 40.9 percent. The 20-basis-point decline reflects robust strategic account sales impacting the company’s mix and manufacturing productivity issues associated with raw material and labor shortages. These factors were partially offset by improved operational performance in both manufacturing and service that are the result of Tennant’s operational effectiveness strategies. The company remains intently focused on gross margin expansion. (See the Supplemental Non-GAAP Financial Table.)
Research and development (R&D) expense for the 2018 second quarter totaled $7.9 million, or 2.7 percent of sales, versus $7.9 million, or 2.9 percent of sales, a year ago. The R&D expense ratio for the second quarter compared to last year reflects the impact of 2018 higher revenue and the timing of anticipated project spend in 2018. Tennant remains committed to investing in a robust pipeline of new products and technologies.
Selling and administrative (S&A) expense in the 2018 second quarter was $91.9 million, or 31.4 percent of sales, compared to $87.3 million, or 32.2 percent of sales, a year ago. The second quarters of 2018 and 2017 included non-operational costs of $3.1 million and $4.9 million, respectively. Excluding these items, S&A expense as a percent of sales was flat at 30.4 percent. (See the Supplemental Non-GAAP Financial Table.) In addition, the second quarter of 2018 included a non-cash amortization expense related to the IPC acquisition of $5.5 million, or 1.9 percent of sales, compared to $3.1 million, or 1.1 percent of sales, in last year’s second quarter. Tennant continues to leverage disciplined spending control with investments in key growth initiatives.
During the 2018 second quarter, Tennant realized two discrete tax benefits, totaling approximately $3.0 million, or $0.16 per share, resulting from a favorable ruling from Italian tax authorities related to the deductibility of interest expense in Italy and higher levels of soon-to-expire stock options that were exercised in the quarter. These items positively impacted the adjusted tax rate by approximately 18 percentage points.
Tennant’s 2018 second quarter net earnings were $12.7 million, compared to a net loss of $2.6 million in the 2017 second quarter. Excluding the non-operational items, the 2018 second quarter net earnings were $15.1 million, up 42 percent compared to $10.6 million in the 2017 second quarter. (See the Supplemental Non-GAAP Financial Table.)
During the 2018 second quarter, Tennant generated cash flow from operations of $20.4 million, compared to net cash flow from operations of $8.6 million in the 2017 second quarter. The company also repaid $14.0 million in outstanding debt and paid $3.8 million in cash dividends to shareholders during the second quarter.
2018 Business Outlook
Killingstad
concluded, "We remain confident in our key global strategies:
maintaining our robust new product and technology leadership;
successfully completing the integration of IPC; expanding and
diversifying our global market coverage; improving operating
effectiveness; and strengthening our financial position. We have more
progress to make; however, these strategies have created significant
momentum for Tennant Company to date and they remain essential to
generating value for our shareholders. While we anticipate headwinds in
the back half of 2018 from tariff impacts and raw material and labor
availability constraints, we are pleased with the platform we are
building, which gives us the confidence to increase our previously
announced 2018 full year guidance ranges for net sales, EPS, adjusted
EPS and adjusted EBITDA.”
Tennant is increasing the low and high end of the previously announced 2018 full year guidance range for net sales by $20 million and $10 million, respectively. The company anticipates net sales to be in the range of $1.10 billion to $1.12 billion, up 9.7 percent to 11.7 percent compared to the prior year and reflecting organic growth of 4.0 percent to 4.5 percent. Based on the anticipated higher level of sales, Tennant is increasing the low and high end of adjusted earnings per share to a range of $1.95 to $2.10. This excludes $4.0 million to $5.0 million of special items, including IPC acquisition and integration costs. The company also is increasing the 2018 full year reported GAAP earnings to a range of $1.75 to $1.90 per share and adjusted EBITDA to a range of $117 million to $121 million.
Tennant's 2018 annual financial outlook includes the following additional assumptions:
- Reasonable growth in all regions, especially strategic accounts in North America;
- Gross margin performance of approximately 41.0 percent;
- R&D expense of approximately 3.0 percent of sales;
- Capital expenditures in the range of $25 million to $30 million; and
- An effective tax rate of approximately 20 percent.
Conference Call
Tennant will
host a conference call to discuss 2018 second quarter results today,
July 25, 2018 at 10 a.m. Central Time (11 a.m. Eastern Time). The
conference call and accompanying slides will be available via webcast on
Tennant's investor website. To listen to the call live and view the
slide presentation, go to investors.tennantco.com
and click on the link at the bottom of the home page. A taped replay of
the conference call, with slides, will be available at investors.tennantco.com
until August 25, 2018.
Company Profile
Founded in
1870, Tennant Company (TNC), headquartered in Minneapolis, Minnesota, is
a world leader in designing, manufacturing and marketing solutions that
empower customers to achieve quality cleaning performance, reduce their
environmental impact and help create a cleaner, safer, healthier world.
Its products include equipment for maintaining surfaces in industrial,
commercial and outdoor environments; detergent-free and other
sustainable cleaning technologies; cleaning tools and supplies; and
coatings for protecting, repairing and upgrading surfaces. Tennant's
global field service network is the most extensive in the industry.
Tennant Company had sales of $1.0 billion in 2017 and has approximately
4,300 employees. Tennant has manufacturing operations throughout the
world; and sells products directly in 15 countries and through
distributors in more than 100 countries. For more information, visit www.tennantco.com
and www.ipcworldwide.com.
The Tennant Company logo and other trademarks designated with the symbol
"®” are trademarks of Tennant Company registered in the United States
and/or other countries.
Forward-Looking Statements
Certain
statements contained in this document, as well as other written and oral
statements made by us from time to time, are considered "forward-looking
statements” within the meaning of the Private Securities Litigation
Reform Act. These statements do not relate to strictly historical or
current facts and provide current expectations or forecasts of future
events. Any such expectations or forecasts of future events are subject
to a variety of factors. These include factors that affect all
businesses operating in a global market as well as matters specific to
us and the markets we serve. Particular risks and uncertainties
presently facing us include: our ability to effectively manage
organizational changes; our ability to attract, retain and develop key
personnel and create effective succession planning strategies; the
competition in our business; fluctuations in the cost, quality or
availability of raw materials and purchased components; our ability to
successfully upgrade and evolve our information technology systems; our
ability to develop and commercialize new innovative products and
services; our ability to integrate acquisitions, including IPC; our
ability to generate sufficient cash to satisfy our debt obligations;
geopolitical and economic uncertainty throughout the world; our ability
to successfully protect our information technology systems from cyber
security risks; the occurrence of a significant business interruption;
our ability to comply with laws and regulations; the potential
disruption of our business from actions of activist investors or others;
the relative strength of the U.S. dollar, which affects the cost of our
materials and products purchased and sold internationally; unforeseen
product liability claims or product quality issues; and our internal
control over financial reporting risks resulting from our acquisition of
IPC.
We caution that forward-looking statements must be considered carefully and that actual results may differ in material ways due to risks and uncertainties both known and unknown. Information about factors that could materially affect our results can be found in our 2017 Form 10-K or 2017 Form 10-Qs. Shareholders, potential investors and other readers are urged to consider these factors in evaluating forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements.
We undertake no obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law. Investors are advised to consult any further disclosures by us in our filings with the Securities and Exchange Commission and in other written statements on related subjects. It is not possible to anticipate or foresee all risk factors, and investors should not consider any list of such factors to be an exhaustive or complete list of all risks or uncertainties.
Non-GAAP Financial Measures
This
news release and the related conference call include presentation of
non-GAAP measures that include or exclude special items. Management
believes that the non-GAAP measures provide useful information to
investors regarding the company’s results of operations and financial
condition because they permit a more meaningful comparison and
understanding of Tennant Company’s operating performance for the
current, past or future periods. Management uses these non-GAAP measures
to monitor and evaluate ongoing operating results and trends, and to
gain an understanding of the comparative operating performance of the
company.
We believe that disclosing Selling and Administrative Expense - as adjusted, Profit from Operations - as adjusted, Operating Margin - as adjusted, Profit Before Income Taxes - as adjusted, Income Tax Expense - as adjusted, Net Earnings Attributable to Tennant Company - as adjusted, and Net Earnings Attributable to Tennant Company per Share - as adjusted (collectively, the "Non-GAAP Measures”), excluding the impacts from restructuring charge, acquisition costs, certain non-operational professional services, and debt financing costs write-off, are useful to investors as a measure of operating performance. We use these as one measure to monitor and evaluate operating performance. The non-GAAP measures are financial measures that do not reflect United States Generally Accepted Accounting Principles (GAAP). We calculate Selling and Administrative Expense - as adjusted, Profit from Operations - as adjusted, Operating Margin - as adjusted, and Profit Before Income Taxes - as adjusted by adding back the pre-tax effect of the restructuring charge, acquisition costs, and certain non-operational professional services. We calculate Income Tax Expense - as adjusted by adding back the tax effect of the restructuring charge, acquisition costs, certain non-operational professional services and debt financing costs write-off. We calculate Net Earnings Attributable to Tennant Company - as adjusted by adding back the after-tax effect of the restructuring charge, acquisition costs, certain non-operational professional services, and debt financing costs write-off. We calculate Net Earnings Attributable to Tennant Company per Share - as adjusted by adding back the after-tax effect of the restructuring charge, acquisition costs, certain non-operational professional services, debt financing costs write-off and dividing the result by the diluted weighted average shares outstanding.
We believe that disclosing Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and EBITDA Margin, excluding the impact from restructuring charge, acquisition costs, certain non-operational professional services, and debt financing costs write-off (EBITDA - as adjusted) and EBITDA margin - as adjusted, is useful to investors as a measure of operating performance. We use these measures to monitor and evaluate operating performance. EBITDA - as adjusted and EBITDA Margin - as adjusted are financial measures that do not reflect GAAP. We calculate EBITDA - as adjusted by adding back the pre-tax effect of the restructuring charge, acquisition costs, certain non-operating professional services, debt financing costs write-off Interest Income, Interest Expense, Income Tax Expense, Depreciation Expense and Amortization Expense to Net Earnings (Loss) - as Reported. We calculate EBITDA Margin - as adjusted by dividing EBITDA - as adjusted by Net Sales.
Investors should consider these non-GAAP financial measures in addition to, not as a substitute for, or better than, financial measures prepared in accordance with GAAP. Reconciliations of the components of these measures to the most directly comparable GAAP financial measures are included in the Supplemental Non-GAAP Financial Table to this earnings release.
TENNANT COMPANY |
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) |
||||||||||||||||
(In thousands, except shares and per share data) | Three Months Ended | Six Months Ended | ||||||||||||||
June 30 | June 30 | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net Sales | $ | 292,197 | $ | 270,791 | $ | 565,044 | $ | 461,850 | ||||||||
Cost of Sales | 173,398 | 166,237 | 335,608 | 277,560 | ||||||||||||
Gross Profit | 118,799 | 104,554 | 229,436 | 184,290 | ||||||||||||
Gross Margin | 40.7 | % | 38.6 | % | 40.6 | % | 39.9 | % | ||||||||
Operating Expense: | ||||||||||||||||
Research and Development Expense | 7,906 | 7,886 | 15,902 | 16,332 | ||||||||||||
Selling and Administrative Expense | 91,864 | 87,326 | 184,133 | 161,282 | ||||||||||||
Total Operating Expense | 99,770 | 95,212 | 200,035 | 177,614 | ||||||||||||
Profit from Operations | 19,029 | 9,342 | 29,401 | 6,676 | ||||||||||||
Operating Margin | 6.5 | % | 3.4 | % | 5.2 | % | 1.4 | % | ||||||||
Other Income (Expense): | ||||||||||||||||
Interest Income | 952 | 793 | 1,701 | 877 | ||||||||||||
Interest Expense | (6,005 | ) | (11,833 | ) | (11,750 | ) | (12,627 | ) | ||||||||
Net Foreign Currency Transaction Losses | (337 | ) | (336 | ) | (1,086 | ) | (1,533 | ) | ||||||||
Other Expense, Net | (510 | ) | (384 | ) | (760 | ) | (352 | ) | ||||||||
Total Other Expense, Net | (5,900 | ) | (11,760 | ) | (11,895 | ) | (13,635 | ) | ||||||||
Profit (Loss) Before Income Taxes | 13,129 | (2,418 | ) | 17,506 | (6,959 | ) | ||||||||||
Income Tax Expense (Benefit) | 363 | 238 | 1,440 | (346 | ) | |||||||||||
Net Earnings (Loss) Including Noncontrolling Interest | 12,766 | (2,656 | ) | 16,066 | (6,613 | ) | ||||||||||
Net Earnings (Loss) Attributable to Noncontrolling Interest | 22 | (65 | ) | 48 | (65 | ) | ||||||||||
Net Earnings (Loss) Attributable to Tennant Company | $ | 12,744 | $ | (2,591 | ) | $ | 16,018 | $ | (6,548 | ) | ||||||
Net Earnings (Loss) Attributable to Tennant Company per Share: | ||||||||||||||||
Basic | $ | 0.71 | $ | (0.15 | ) | $ | 0.90 | $ | (0.37 | ) | ||||||
Diluted | $ | 0.69 | $ | (0.15 | ) | $ | 0.88 | $ | (0.37 | ) | ||||||
Weighted Average Shares Outstanding: | ||||||||||||||||
Basic | 17,943,450 | 17,693,102 | 17,867,641 | 17,645,090 | ||||||||||||
Diluted | 18,371,538 | 17,693,102 | 18,303,960 | 17,645,090 | ||||||||||||
Cash Dividends Declared per Common Share | $ | 0.21 | $ | 0.21 | $ | 0.42 | $ | 0.42 | ||||||||
GEOGRAPHICAL NET SALES(1) (Unaudited) |
||||||||||||||||||||
(In thousands) | Three Months Ended | Six Months Ended | ||||||||||||||||||
June 30 | June 30 | |||||||||||||||||||
2018 | 2017 | % | 2018 | 2017 | % | |||||||||||||||
Americas | $ | 178,752 | $ | 169,146 | 5.7 | $ | 341,390 | $ | 311,916 | 9.4 | ||||||||||
Europe, Middle East and Africa | 87,410 | 77,356 | 13.0 | 176,226 | 110,632 | 59.3 | ||||||||||||||
Asia Pacific | 26,035 | 24,289 | 7.2 | 47,428 | 39,302 | 20.7 | ||||||||||||||
Total | $ | 292,197 | $ | 270,791 | 7.9 | $ | 565,044 | $ | 461,850 | 22.3 | ||||||||||
(1) Net of intercompany sales. |
||||||||||||||||||||
TENNANT COMPANY |
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) |
||||||||
(In thousands) | June 30, | December 31, | ||||||
2018 | 2017 | |||||||
ASSETS | ||||||||
Current Assets: | ||||||||
Cash and Cash Equivalents | $ | 53,901 | $ | 58,398 | ||||
Restricted Cash | 543 | 653 | ||||||
Net Receivables | 215,323 | 209,516 | ||||||
Inventories | 139,406 | 127,694 | ||||||
Prepaid Expenses | 27,382 | 19,351 | ||||||
Other Current Assets | 8,707 | 7,503 | ||||||
Total Current Assets | 445,262 | 423,115 | ||||||
Property, Plant and Equipment | 381,607 | 382,768 | ||||||
Accumulated Depreciation | (212,625 | ) | (202,750 | ) | ||||
Property, Plant and Equipment, Net | 168,982 | 180,018 | ||||||
Deferred Income Taxes | 13,721 | 11,134 | ||||||
Goodwill | 185,715 | 186,044 | ||||||
Intangible Assets, Net | 157,674 | 172,347 | ||||||
Other Assets | 14,730 | 21,319 | ||||||
Total Assets | $ | 986,084 | $ | 993,977 | ||||
LIABILITIES AND TOTAL EQUITY | ||||||||
Current Liabilities: | ||||||||
Current Portion of Long-Term Debt | $ | 30,969 | $ | 30,883 | ||||
Accounts Payable | 103,602 | 96,082 | ||||||
Employee Compensation and Benefits | 41,289 | 37,257 | ||||||
Income Taxes Payable | 2,809 | 2,838 | ||||||
Other Current Liabilities | 66,753 | 69,447 | ||||||
Total Current Liabilities | 245,422 | 236,507 | ||||||
Long-Term Liabilities: | ||||||||
Long-Term Debt | 328,699 | 345,956 | ||||||
Employee-Related Benefits | 22,583 | 23,867 | ||||||
Deferred Income Taxes | 50,444 | 53,225 | ||||||
Other Liabilities | 36,739 | 35,948 | ||||||
Total Long-Term Liabilities | 438,465 | 458,996 | ||||||
Total Liabilities | 683,887 | 695,503 | ||||||
Equity: | ||||||||
Common Stock | 6,778 | 6,705 | ||||||
Additional Paid-In Capital | 22,273 | 15,089 | ||||||
Retained Earnings | 306,667 | 297,032 | ||||||
Accumulated Other Comprehensive Loss | (35,391 | ) | (22,323 | ) | ||||
Total Tennant Company Shareholders’ Equity | 300,327 | 296,503 | ||||||
Noncontrolling Interest | 1,870 | 1,971 | ||||||
Total Equity | 302,197 | 298,474 | ||||||
Total Liabilities and Total Equity | $ | 986,084 | $ | 993,977 | ||||
TENNANT COMPANY |
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
||||||||
(In thousands) | Six Months Ended | |||||||
June 30 | ||||||||
2018 | 2017 | |||||||
OPERATING ACTIVITIES | ||||||||
Net Earnings (Loss) Including Noncontrolling Interest | $ | 16,066 | $ | (6,613 | ) | |||
Adjustments to reconcile Net Earnings (Loss) to Net Cash Provided by (Used in) Operating Activities: |
||||||||
Depreciation | 16,340 | 11,043 | ||||||
Amortization of Intangible Assets | 11,657 | 3,780 | ||||||
Amortization of Debt Issuance Costs | 1,307 | 466 | ||||||
Debt Issuance Cost Charges Related to Short-Term Financing | — | 6,200 | ||||||
Fair Value Step-Up Adjustment to Acquired Inventory | — | 6,199 | ||||||
Deferred Income Taxes | (7,857 | ) | (6,032 | ) | ||||
Share-Based Compensation Expense | 4,115 | 3,622 | ||||||
Allowance for Doubtful Accounts and Returns | 940 | 697 | ||||||
Other, Net | 280 | 64 | ||||||
Changes in Operating Assets and Liabilities, Net of Assets Acquired: | ||||||||
Receivables, Net | (6,832 | ) | (6,016 | ) | ||||
Inventories | (17,039 | ) | (9,854 | ) | ||||
Accounts Payable | 9,827 | 6,190 | ||||||
Employee Compensation and Benefits | 4,075 | (8,262 | ) | |||||
Other Current Liabilities | (3,772 | ) | 5,252 | |||||
Income Taxes | (973 | ) | (1,617 | ) | ||||
Other Assets and Liabilities | (2,170 | ) | (7,614 | ) | ||||
Net Cash Provided by (Used in) Operating Activities | 25,964 | (2,495 | ) | |||||
INVESTING ACTIVITIES | ||||||||
Purchases of Property, Plant and Equipment | (7,726 | ) | (9,145 | ) | ||||
Proceeds from Disposals of Property, Plant and Equipment | 102 | 2,428 | ||||||
Proceeds from Principal Payments Received on Long-Term Note Receivable | 706 | — | ||||||
Issuance of Long-Term Note Receivable | — | (1,500 | ) | |||||
Acquisition of Business, Net of Cash, Cash Equivalents and Restricted Cash Acquired | — | (353,535 | ) | |||||
Purchase of Intangible Assets | (1,195 | ) | (2,500 | ) | ||||
Net Cash Used in Investing Activities | (8,113 | ) | (364,252 | ) | ||||
FINANCING ACTIVITIES | ||||||||
Proceeds from Short-Term Debt | — | 300,000 | ||||||
Repayments of Short-Term Debt | — | (300,000 | ) | |||||
Proceeds from Issuance of Long-Term Debt | — | 440,000 | ||||||
Payments of Long-Term Debt | (18,133 | ) | (58,471 | ) | ||||
Payments of Debt Issuance Costs | — | (16,039 | ) | |||||
Change in Capital Lease Obligations | 59 | — | ||||||
Proceeds from Issuances of Common Stock | 3,724 | 3,843 | ||||||
Dividends Paid | (7,553 | ) | (7,463 | ) | ||||
Net Cash (Used in) Provided by Financing Activities | (21,903 | ) | 361,870 | |||||
Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash | (555 | ) | 875 | |||||
Net Decrease in Cash, Cash Equivalents and Restricted Cash | (4,607 | ) | (4,002 | ) | ||||
Cash, Cash Equivalents and Restricted Cash at Beginning of Period | 59,051 | 58,550 | ||||||
Cash, Cash Equivalents and Restricted Cash at End of Period | $ | 54,444 | $ | 54,548 | ||||
TENNANT COMPANY |
||||||||||||||||
SUPPLEMENTAL NON-GAAP FINANCIAL TABLE |
||||||||||||||||
(In thousands, except per share data) | Three Months Ended | Six Months Ended | ||||||||||||||
June 30 | June 30 | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Gross Profit - as reported | $ | 118,799 | $ | 104,554 | $ | 229,436 | $ | 184,290 | ||||||||
Gross Margin - as reported | 40.7 | % | 38.6 | % | 40.6 | % | 39.9 | % | ||||||||
Adjustments: |
||||||||||||||||
Inventory Step-Up | — | 6,199 | — | 6,199 | ||||||||||||
Gross Profit - as adjusted | $ | 118,799 | $ | 110,753 | $ | 229,436 | $ | 190,489 | ||||||||
Gross Margin - as adjusted | 40.7 | % | 40.9 | % | 40.6 | % | 41.2 | % | ||||||||
Selling and Administrative Expense - as reported | $ | 91,864 | $ | 87,326 | $ | 184,133 | $ | 161,282 | ||||||||
Selling and Administrative Expense as a percent of Net Sales - as reported | 31.4 | % | 32.2 | % | 32.6 | % | 34.9 | % | ||||||||
Adjustments: |
||||||||||||||||
Restructuring Charge | — | — | — | (8,018 | ) | |||||||||||
Acquisition and Integration Costs | (2,800 | ) | (4,684 | ) | (3,815 | ) | (7,558 | ) | ||||||||
Professional Services | (312 | ) | — | (1,556 | ) | — | ||||||||||
Pension Settlement | — | (205 | ) | — | (205 | ) | ||||||||||
Selling and Administrative Expense - as adjusted | $ | 88,752 | $ | 82,437 | $ | 178,762 | $ | 145,501 | ||||||||
Selling and Administrative Expense as a percent of Net Sales - as adjusted | 30.4 | % | 30.4 | % | 31.6 | % | 31.5 | % | ||||||||
Profit from Operations - as reported | $ | 19,029 | $ | 9,342 | $ | 29,401 | $ | 6,676 | ||||||||
Operating Margin - as reported | 6.5 | % | 3.4 | % | 5.2 | % | 1.4 | % | ||||||||
Adjustments: |
||||||||||||||||
Inventory Step-Up | — | 6,199 | — | 6,199 | ||||||||||||
Restructuring Charge | — | — | — | 8,018 | ||||||||||||
Acquisition and Integration Costs | 2,800 | 4,684 | 3,815 | 7,558 | ||||||||||||
Professional Services | 312 | — | 1,556 | — | ||||||||||||
Pension Settlement | — | 205 | — | 205 | ||||||||||||
Profit from Operations - as adjusted | $ | 22,141 | $ | 20,430 | $ | 34,772 | $ | 28,656 | ||||||||
Operating Margin - as adjusted | 7.6 | % | 7.5 | % | 6.2 | % | 6.2 | % | ||||||||
Profit (Loss) Before Income Taxes - as reported | $ | 13,129 | $ | (2,418 | ) | $ | 17,506 | $ | (6,959 | ) | ||||||
Adjustments: |
||||||||||||||||
Inventory Step-Up | — | 6,199 | — | 6,199 | ||||||||||||
Restructuring Charge | — | — | — | 8,018 | ||||||||||||
Acquisition and Integration Costs | 2,800 | 4,684 | 3,815 | 7,558 | ||||||||||||
Professional Services | 312 | — | 1,556 | — | ||||||||||||
Pension Settlement | — | 205 | — | 205 | ||||||||||||
Financing Costs | — | 6,221 | — | 7,378 | ||||||||||||
Profit Before Income Taxes - as adjusted | $ | 16,241 | $ | 14,891 | $ | 22,877 | $ | 22,399 | ||||||||
TENNANT COMPANY |
||||||||||||||||
SUPPLEMENTAL NON-GAAP FINANCIAL TABLE |
||||||||||||||||
(In thousands, except per share data) | Three Months Ended | Six Months Ended | ||||||||||||||
June 30 | June 30 | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Income Tax Expense (Benefit) - as reported | $ | 363 | $ | 238 | $ | 1,440 | $ | (346 | ) | |||||||
Adjustments: |
||||||||||||||||
Inventory Step-Up(1) | — | 1,729 | — | 1,729 | ||||||||||||
Restructuring Charge(1) | — | — | — | 2,234 | ||||||||||||
Acquisition and Integration Costs(1)(2) | 663 | — | 917 | — | ||||||||||||
Professional Services(1) | 77 | — | 382 | — | ||||||||||||
Pension Settlement(1) | — | 47 | — | 47 | ||||||||||||
Financing Costs(1) | — | 2,326 | — | 2,759 | ||||||||||||
Income Tax Expense - as adjusted | $ | 1,103 | $ | 4,340 | $ | 2,739 | $ | 6,423 | ||||||||
Net Earnings (Loss) Attributable to Tennant Company - as reported | $ | 12,744 | $ | (2,591 | ) | $ | 16,018 | $ | (6,548 | ) | ||||||
Adjustments: |
||||||||||||||||
Inventory Step-Up | — | 4,470 | — | 4,470 | ||||||||||||
Restructuring Charge | — | — | — | 5,784 | ||||||||||||
Acquisition and Integration Costs | 2,137 | 4,684 | 2,898 | 7,558 | ||||||||||||
Professional Services | 235 | — | 1,174 | — | ||||||||||||
Pension Settlement | — | 158 | — | 158 | ||||||||||||
Financing Costs | — | 3,895 | — | 4,619 | ||||||||||||
Net Earnings Attributable to Tennant Company - as adjusted | $ | 15,116 | $ | 10,616 | $ | 20,090 | $ | 16,041 | ||||||||
Net Earnings (Loss) Attributable to Tennant Company per Share - as reported: | ||||||||||||||||
Diluted | $ | 0.69 | $ | (0.15 | ) | $ | 0.88 | $ | (0.37 | ) | ||||||
Adjustments: |
||||||||||||||||
Inventory Step-Up | — | 0.25 | — | 0.25 | ||||||||||||
Restructuring Charge | — | — | — | 0.32 | ||||||||||||
Acquisition and Integration Costs | 0.12 | 0.27 | 0.16 | 0.44 | ||||||||||||
Professional Services | 0.01 | — | 0.06 | — | ||||||||||||
Pension Settlement | — | 0.01 | — | 0.01 | ||||||||||||
Financing Costs | — | 0.22 | — | 0.26 | ||||||||||||
Adjustment from Impact of Using Diluted Shares | — | (0.02 | ) | — | (0.04 | ) | ||||||||||
Net Earnings Attributable to Tennant Company per Share - as adjusted | $ | 0.82 | $ | 0.58 | $ | 1.10 | $ | 0.87 | ||||||||
(1) |
In determining the tax impact, we applied the statutory rate in effect for each jurisdiction where expenses were incurred and deductible for tax purposes. | ||||
(2) |
2017 Acquisition Costs were nondeductible for tax purposes. | ||||
TENNANT COMPANY |
||||||||||||||||
SUPPLEMENTAL NON-GAAP FINANCIAL TABLE |
||||||||||||||||
(In thousands, except per share data) | Three Months Ended | Six Months Ended | ||||||||||||||
June 30 | June 30 | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net Earnings (Loss) Including Noncontrolling Interest - as reported | $ | 12,766 | $ | (2,656 | ) | $ | 16,066 | $ | (6,613 | ) | ||||||
Adjustments: |
||||||||||||||||
Interest Income | (952 | ) | (793 | ) | (1,701 | ) | (877 | ) | ||||||||
Interest Expense | 6,005 | 11,833 | 11,750 | 12,627 | ||||||||||||
Income Tax Expense (Benefit) | 363 | 238 | 1,440 | (346 | ) | |||||||||||
Depreciation Expense | 8,632 | 6,550 | 16,340 | 11,043 | ||||||||||||
Amortization Expense | 5,819 | 3,536 | 11,657 | 3,780 | ||||||||||||
Inventory Step-Up | — | 6,199 | — | 6,199 | ||||||||||||
Restructuring Charge | — | — | — | 8,018 | ||||||||||||
Acquisition and Integration Costs | 2,800 | 4,684 | 3,815 | 7,558 | ||||||||||||
Professional Services | 312 | — | 1,556 | — | ||||||||||||
Pension Settlement | — | 205 | — | 205 | ||||||||||||
Acquisition Related Currency Loss | — | 46 | — | 1,178 | ||||||||||||
Earnings Before Interest, Taxes, Depreciation & Amortization - as adjusted | $ | 35,745 | $ | 29,842 | $ | 60,923 | $ | 42,772 | ||||||||
EBITDA Margin - as adjusted | 12.2 | % | 11.0 | % | 10.8 | % | 9.3 | % |
View source version on businesswire.com: https://www.businesswire.com/news/home/20180725005086/en/
Wenn Sie mehr über das Thema Aktien erfahren wollen, finden Sie in unserem Ratgeber viele interessante Artikel dazu!
Jetzt informieren!
Nachrichten zu Tennant Co.mehr Nachrichten
30.10.24 |
Ausblick: Tennant gibt Ergebnis zum abgelaufenen Quartal bekannt (finanzen.net) | |
07.08.24 |
Ausblick: Tennant stellt Zahlen zum jüngsten Quartal vor (finanzen.net) |