The Manitowoc Company Reports Second-Quarter 2019 Financial Results

08/08/19

Manitowoc delivers strong second quarter results; Adjusted EBITDA margin improves 300 bps year-over-year

MILWAUKEE--(BUSINESS WIRE)-- The Manitowoc Company, Inc. (NYSE: MTW), (the “Company” or “Manitowoc”) a leading global manufacturer of cranes and lifting solutions, today reported second-quarter Adjusted EBITDA(1) of $53.3 million representing a $15.8 million or 42% improvement compared to the prior year. Second-quarter GAAP net income was $46.0 million or $1.29 per diluted share. Adjusted net income(1) was $33.5 million, or $0.94 per diluted share, in the second-quarter 2019 versus $14.3 million, or $0.40 per diluted share, in 2018.

Net sales in the second quarter were $504.7 million versus $495.3 million in 2018; a year-over-year increase of 1.9%. The increase was attributable to higher crane and aftermarket shipments in the Americas region, partly offset by continued weakness in the Middle East and unfavorable changes in foreign currency exchange rates.

Orders in the second quarter were $372.0 million versus $430.8 million in 2018; a year-over-year decrease of 14%. This decrease was primarily in the Americas segment and was partially offset by increased orders in the EURAF segment. Orders were unfavorably impacted by $8.4 million due to changes in foreign currency exchange rates.

Adjusted EBITDA margin increased 300 basis points year-over-year to 10.6% of net sales, which included a $9.2 million recovery of administrative expenses associated with the settlement of a legal matter. Excluding the impact of the settlement, adjusted EBITDA margin rose 120 basis points year-over-year primarily driven by North American revenue growth, favorable price realization, favorable mix and cost reductions.

“The second quarter marked our ninth consecutive quarter of year-over-year adjusted EBITDA margin improvement, and our fifth consecutive quarter of positive adjusted diluted earnings per share. The foundation of The Manitowoc Way is firmly in place reflecting the strength of our operating model to continually improve financial results. In the quarter, we repurchased approximately 473,000 shares of common stock, underscoring our commitment to effectively deploy our capital,” commented Barry L. Pennypacker, President and Chief Executive Officer of The Manitowoc Company, Inc.

Pennypacker added, “In the quarter, order intake from European customers was in line with our expectations, reflecting positive reception of our products showcased at the bauma trade show where we introduced six new cranes. Our North American orders slowed as customers became more cautious as a result of uncertain market conditions. Overall, I am very proud of our team and the results we posted in the first half of the year, and look forward to our continued transformation into a leaner, more profitable Manitowoc.”

Updated Full-Year 2019 Guidance:

  • Revenue – approximately $1.880 to $1.920 billion;
  • Adjusted EBITDA - approximately $140 to $160 million;
  • Depreciation - approximately $35 to $37 million;
  • Restructuring expense - approximately $10 to $12 million;
  • Interest expense – approximately $29 to $33 million, excluding debt refinancing costs;
  • Income tax expense - approximately $12 to $16 million, excluding discrete items; and
  • Capital expenditures - approximately $35 million.

Investor Conference Call

On Friday, August 9th, 2019, at 10:00 a.m. ET (9:00 a.m. CT), The Manitowoc Company’s senior management will discuss its second-quarter 2019 earnings results during a live conference call for security analysts and institutional investors. A live audio webcast of the call, along with the related presentation, can be accessed in the Investor Relations section of Manitowoc’s website at www.manitowoc.com. A replay of the conference call will also be available at the same location on the website.

About The Manitowoc Company, Inc.

The Manitowoc Company, Inc. was founded in 1902 and has over a 116-year tradition of providing high-quality, customer-focused products and support services to its markets. Manitowoc is one of the world's leading providers of engineered lifting solutions. Manitowoc, through its wholly-owned subsidiaries, designs, manufactures, markets, and supports comprehensive product lines of mobile telescopic cranes, tower cranes, lattice-boom crawler cranes and boom trucks under the Grove, Manitowoc, National Crane, Potain, Shuttlelift and Manitowoc Crane Care brand names.

Footnote

(1)Adjusted net income (loss), adjusted EBITDA, adjusted operating cash flow, adjusted free cash flows and adjusted DEPS are financial measures that are not in accordance with GAAP. For a reconciliation to the comparable GAAP numbers please see schedule of “Non-GAAP Financial Measures” at the end of this press release. Manitowoc believes these non-GAAP financial measures provide important supplemental information to both management and investors regarding financial and business trends used in assessing its results of operations. Manitowoc believes excluding specified items provides a more meaningful comparison to the corresponding reporting periods and internal budgets and forecasts, assists investors in performing analysis that is consistent with financial models developed by investors and research analysts, provides management with a more relevant measure of operating performance and is more useful in assessing management performance.

Forward-looking Statements

This press release includes “forward-looking statements” intended to qualify for the safe harbor from liability under the Private Securities Litigation Reform Act of 1995. Any statements contained in this press release that are not historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on the current expectations of the management of the Company and are subject to uncertainty and changes in circumstances. Forward-looking statements include, without limitation, statements typically containing words such as “intends,” “expects,” “anticipates,” “targets,” “estimates,” and words of similar import. By their nature, forward-looking statements are not guarantees of future performance or results and involve risks and uncertainties because they relate to events and depend on circumstances that will occur in the future. There are a number of factors that could cause actual results and developments to differ materially from those expressed or implied by such forward-looking statements. Factors that could cause actual results and developments to differ materially include, among others:

  • changes in economic or industry conditions generally or in the markets served by Manitowoc;
  • unanticipated changes in customer demand, including changes in global demand for high-capacity lifting equipment, changes in demand for lifting equipment in emerging economies, and changes in demand for used lifting equipment;
  • unanticipated changes in revenues, margins, costs, and capital expenditures;
  • the ability to increase operational efficiencies across Manitowoc’s businesses and to capitalize on those efficiencies;
  • the ability to significantly improve profitability;
  • the risks associated with economic growth or contraction;
  • changes in raw material and commodity prices;
  • impairment of goodwill and/or intangible assets;
  • foreign currency fluctuation and its impact on reported results and hedges in place with Manitowoc;
  • the ability to focus on customers, new technologies, and innovation; and
  • risks and factors detailed in Manitowoc's 2018 Annual Report on Form 10-K and its other filings with the United States Securities and Exchange Commission.

Manitowoc undertakes no obligation to update or revise forward-looking statements, whether as a result of new information, future events, or otherwise. Forward-looking statements only speak as of the date on which they are made. Information on the potential factors that could affect the Company's actual results of operations is included in its filings with the Securities and Exchange Commission, including but not limited to its Annual Report on Form 10-K for the fiscal year ended December 31, 2018.

THE MANITOWOC COMPANY, INC.

Unaudited Condensed Consolidated Financial Information

For the three and six months ended June 30, 2019 and 2018

(In millions, except share data)

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Net sales

 

$

504.7

 

 

$

495.3

 

 

$

922.7

 

 

$

881.4

 

Cost of sales

 

 

409.5

 

 

 

404.8

 

 

 

747.3

 

 

 

722.5

 

Gross profit

 

 

95.2

 

 

 

90.5

 

 

 

175.4

 

 

 

158.9

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Engineering, selling and administrative expenses

 

 

50.5

 

 

 

62.1

 

 

 

109.9

 

 

 

122.5

 

Asset impairment expense

 

 

 

 

 

0.4

 

 

 

 

 

 

0.4

 

Amortization of intangible assets

 

 

0.1

 

 

 

0.1

 

 

 

0.2

 

 

 

0.2

 

Restructuring expense

 

 

2.7

 

 

 

3.8

 

 

 

7.2

 

 

 

10.0

 

Total operating costs and expenses

 

 

53.3

 

 

 

66.4

 

 

 

117.3

 

 

 

133.1

 

Operating income

 

 

41.9

 

 

 

24.1

 

 

 

58.1

 

 

 

25.8

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(7.5

)

 

 

(9.4

)

 

 

(18.4

)

 

 

(19.4

)

Amortization of deferred financing fees

 

 

(0.4

)

 

 

(0.4

)

 

 

(0.8

)

 

 

(0.9

)

Loss on debt extinguishment

 

 

 

 

 

 

 

 

(25.0

)

 

 

 

Other income (expense) - net

 

 

15.9

 

 

 

(5.6

)

 

 

12.6

 

 

 

(2.9

)

Total other income (expense)

 

 

8.0

 

 

 

(15.4

)

 

 

(31.6

)

 

 

(23.2

)

Income from continuing operations before income taxes

 

 

49.9

 

 

 

8.7

 

 

 

26.5

 

 

 

2.6

 

Provision (benefit) for income taxes

 

 

3.9

 

 

 

(1.2

)

 

 

7.2

 

 

 

2.7

 

Income (loss) from continuing operations

 

 

46.0

 

 

 

9.9

 

 

 

19.3

 

 

 

(0.1

)

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations, net of income taxes of $0.0,

$0.0, $0.0 and $0.0, respectively

 

 

 

 

 

(0.2

)

 

 

 

 

 

(0.2

)

Net income (loss)

 

$

46.0

 

 

$

9.7

 

 

$

19.3

 

 

$

(0.3

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

1.29

 

 

$

0.28

 

 

$

0.54

 

 

$

 

Loss from discontinued operations, net of income taxes

 

 

 

 

 

(0.01

)

 

 

 

 

 

(0.01

)

Basic income (loss) per common share

 

$

1.29

 

 

$

0.27

 

 

$

0.54

 

 

$

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

1.29

 

 

$

0.27

 

 

$

0.54

 

 

$

 

Loss from discontinued operations, net of income taxes

 

 

 

 

 

 

 

 

 

 

 

(0.01

)

Diluted income (loss) per common share

 

$

1.29

 

 

$

0.27

 

 

$

0.54

 

 

$

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic

 

 

35,595,718

 

 

 

35,530,356

 

 

 

35,619,145

 

 

 

35,449,298

 

Weighted average shares outstanding - diluted

 

 

35,725,908

 

 

 

36,064,108

 

 

 

35,799,089

 

 

 

35,449,298

 

THE MANITOWOC COMPANY, INC.

Unaudited Condensed Consolidated Financial Information

As of June 30, 2019 and December 31, 2018

(In millions)

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

June 30,

2019

 

 

December 31,

2018

 

Assets

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

35.0

 

 

$

140.3

 

Accounts receivable, less allowances of $10.1 and $10.3, respectively

 

 

265.1

 

 

 

171.8

 

Inventories — net

 

 

552.3

 

 

 

453.1

 

Notes receivable — net

 

 

17.9

 

 

 

19.4

 

Other current assets

 

 

37.2

 

 

 

58.3

 

Total current assets

 

 

907.5

 

 

 

842.9

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment — net

 

 

283.5

 

 

 

288.9

 

Operating lease right-of-use assets

 

 

47.6

 

 

 

 

Goodwill

 

 

232.7

 

 

 

232.8

 

Other intangible assets — net

 

 

117.5

 

 

 

118.1

 

Other long-term assets

 

 

63.8

 

 

 

59.2

 

Total assets

 

$

1,652.6

 

 

$

1,541.9

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

421.9

 

 

$

425.2

 

Short-term borrowings and current portion of long-term debt

 

 

8.7

 

 

 

6.4

 

Product warranties

 

 

42.4

 

 

 

39.1

 

Customer advances

 

 

10.6

 

 

 

9.6

 

Other liabilities

 

 

25.3

 

 

 

16.3

 

Total current liabilities

 

 

508.9

 

 

 

496.6

 

Non-Current Liabilities:

 

 

 

 

 

 

 

 

Long-term debt

 

 

309.6

 

 

 

266.7

 

Operating lease liabilities

 

 

37.0

 

 

 

 

Deferred income taxes

 

 

5.3

 

 

 

5.7

 

Pension obligations

 

 

82.9

 

 

 

85.7

 

Postretirement health and other benefit obligations

 

 

18.0

 

 

 

18.3

 

Long-term deferred revenue

 

 

28.5

 

 

 

25.2

 

Other non-current liabilities

 

 

42.7

 

 

 

42.4

 

Total non-current liabilities

 

 

524.0

 

 

 

444.0

 

Stockholders' Equity:

 

 

 

 

 

 

 

 

Preferred stock (authorized 3,500,000 shares of $.01 par value;

none outstanding)

 

 

 

 

 

 

Common stock (75,000,000 shares authorized, 40,793,983 shares issued, 35,347,546 and 35,588,833 shares outstanding, respectively)

 

 

0.4

 

 

 

0.4

 

Additional paid-in capital

 

 

588.8

 

 

 

584.8

 

Accumulated other comprehensive loss

 

 

(116.2

)

 

 

(116.6

)

Retained earnings

 

 

208.9

 

 

 

189.6

 

Treasury stock, at cost (5,446,437 and 5,205,150 shares, respectively)

 

 

(62.2

)

 

 

(56.9

)

Total stockholders' equity

 

 

619.7

 

 

 

601.3

 

Total liabilities and stockholders' equity

 

$

1,652.6

 

 

$

1,541.9

 

THE MANITOWOC COMPANY, INC.

Unaudited Condensed Consolidated Financial Information

For the three and six months ended June 30, 2019 and 2018

(In millions)

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Cash flows from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

46.0

 

 

$

9.7

 

 

$

19.3

 

 

$

(0.3

)

Adjustments to reconcile net income (loss) to cash used for operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairment expense

 

 

 

 

 

0.4

 

 

 

 

 

 

0.4

 

Depreciation

 

 

8.6

 

 

 

9.1

 

 

 

17.4

 

 

 

18.2

 

Amortization of intangible assets

 

 

0.1

 

 

 

0.1

 

 

 

0.2

 

 

 

0.2

 

Amortization of deferred financing fees

 

 

0.4

 

 

 

0.4

 

 

 

0.8

 

 

 

0.9

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

25.0

 

 

 

 

Gain on sale of property, plant and equipment

 

 

(0.4

)

 

 

(0.9

)

 

 

 

 

 

(2.2

)

Other

 

 

2.3

 

 

 

(2.3

)

 

 

6.0

 

 

 

0.7

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(26.9

)

 

 

(143.1

)

 

 

(222.6

)

 

 

(273.9

)

Inventories

 

 

(12.0

)

 

 

(8.0

)

 

 

(106.5

)

 

 

(79.5

)

Notes receivable

 

 

(2.3

)

 

 

4.2

 

 

 

(2.3

)

 

 

8.3

 

Other assets

 

 

12.0

 

 

 

(8.5

)

 

 

26.1

 

 

 

0.3

 

Accounts payable

 

 

(4.5

)

 

 

22.6

 

 

 

22.1

 

 

 

69.2

 

Accrued expenses and other liabilities

 

 

8.6

 

 

 

16.4

 

 

 

(20.9

)

 

 

(10.6

)

Net cash provided by (used for) operating activities

 

 

31.9

 

 

 

(99.9

)

 

 

(235.4

)

 

 

(268.3

)

Cash flows from investing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(5.3

)

 

 

(8.8

)

 

 

(9.7

)

 

 

(15.2

)

Proceeds from fixed assets

 

 

 

 

 

2.1

 

 

 

4.8

 

 

 

8.4

 

Cash receipts on sold accounts receivable

 

 

 

 

 

94.0

 

 

 

126.3

 

 

 

238.0

 

Net cash provided by (used for) investing activities

 

 

(5.3

)

 

 

87.3

 

 

 

121.4

 

 

 

231.2

 

Cash flows from financing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from revolving credit facility

 

 

24.8

 

 

 

 

 

 

82.8

 

 

 

 

Payments on revolving credit facility

 

 

(57.8

)

 

 

 

 

 

(82.8

)

 

 

 

Payments on long-term debt

 

 

 

 

 

 

 

 

(276.6

)

 

 

 

Proceeds from long-term debt

 

 

 

 

 

 

 

 

300.0

 

 

 

 

Other debt - net

 

 

3.1

 

 

 

(0.9

)

 

 

1.9

 

 

 

(3.0

)

Debt issuance costs

 

 

(2.6

)

 

 

 

 

 

(8.2

)

 

 

 

Exercise of stock options

 

 

 

 

 

0.7

 

 

 

0.1

 

 

 

2.0

 

Common stock repurchases

 

 

(7.4

)

 

 

 

 

 

(7.4

)

 

 

 

Net cash provided by (used for) financing activities

 

 

(39.9

)

 

 

(0.2

)

 

 

9.8

 

 

 

(1.0

)

Effect of exchange rate changes on cash

 

 

(0.7

)

 

 

(2.9

)

 

 

(1.1

)

 

 

(1.2

)

Net decrease in cash and cash equivalents

 

$

(14.0

)

 

$

(15.7

)

 

$

(105.3

)

 

$

(39.3

)

Non-GAAP Financial Measures

Non-GAAP Items

Adjusted net income (loss), adjusted EBITDA, adjusted operating cash flows and adjusted free cash flows are financial measures that are not in accordance with GAAP. Manitowoc believes these non-GAAP financial measures provide important supplemental information to both management and investors regarding financial and business trends used in assessing its results of operations. Manitowoc believes excluding specified items provides a more meaningful comparison to the corresponding reporting periods and internal budgets and forecasts, assists investors in performing analysis that is consistent with financial models developed by investors and research analysts, provides management with a more relevant measure of operating performance and is more useful in assessing management performance.

 

Adjusted Net Income (Loss) and Net Income (Loss) Per Share from Continuing Operations

 

($ in millions, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

June 30,

 

 

 

2019

 

 

2018

 

 

 

As reported

 

 

Adjustments

 

 

Adjusted

 

 

As reported

 

 

Adjustments

 

 

Adjusted

 

Gross profit

 

$

95.2

 

 

$

 

 

$

95.2

 

 

$

90.5

 

 

$

 

 

$

90.5

 

Engineering, selling and administrative

expenses

 

 

(50.5

)

 

 

 

 

 

(50.5

)

 

 

(62.1

)

 

 

 

 

 

(62.1

)

Asset impairment expense (1)

 

 

 

 

 

 

 

 

 

 

 

(0.4

)

 

 

0.4

 

 

 

-

 

Amortization of intangible assets

 

 

(0.1

)

 

 

 

 

 

(0.1

)

 

 

(0.1

)

 

 

 

 

 

(0.1

)

Restructuring expense (2)

 

 

(2.7

)

 

 

2.7

 

 

 

 

 

 

(3.8

)

 

 

3.8

 

 

 

-

 

Operating income

 

 

41.9

 

 

 

2.7

 

 

 

44.6

 

 

 

24.1

 

 

 

4.2

 

 

 

28.3

 

Interest expense

 

 

(7.5

)

 

 

 

 

 

(7.5

)

 

 

(9.4

)

 

 

 

 

 

(9.4

)

Amortization of deferred financing fees

 

 

(0.4

)

 

 

 

 

 

(0.4

)

 

 

(0.4

)

 

 

 

 

 

(0.4

)

Other income (expense) - net (3)

 

 

15.9

 

 

 

(15.5

)

 

 

0.4

 

 

 

(5.6

)

 

 

 

 

 

(5.6

)

Income before income taxes

 

 

49.9

 

 

 

(12.8

)

 

 

37.1

 

 

 

8.7

 

 

 

4.2

 

 

 

12.9

 

(Provision) benefit for income taxes (4)

 

 

(3.9

)

 

 

0.3

 

 

 

(3.6

)

 

 

1.2

 

 

 

0.2

 

 

 

1.4

 

Net income from continuing

operations

 

$

46.0

 

 

$

(12.5

)

 

$

33.5

 

 

$

9.9

 

 

$

4.4

 

 

$

14.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income from continuing operations

per share

 

$

1.29

 

 

 

 

 

 

$

0.94

 

 

$

0.27

 

 

 

 

 

 

$

0.40

 

(1)

Adjustment represents the add back of one-time asset impairment charges.

(2) Adjustment represents the add back of restructuring related charges.
(3) Adjustment represents the removal of a gain associated with the settlement of a legal matter.
(4)

Adjustment represents the tax impacts of items (1) through (3).

 

 

Six Months Ended

June 30,

 

 

 

2019

 

 

2018

 

 

 

As reported

 

 

Adjustments

 

 

Adjusted

 

 

As reported

 

 

Adjustments

 

 

Adjusted

 

Gross profit

 

$

175.4

 

 

$

 

 

$

175.4

 

 

$

158.9

 

 

$

 

 

$

158.9

 

Engineering, selling and administrative

expenses

 

 

(109.9

)

 

 

 

 

 

(109.9

)

 

 

(122.5

)

 

 

 

 

 

(122.5

)

Asset impairment expense (1)

 

 

 

 

 

 

 

 

 

 

 

(0.4

)

 

 

0.4

 

 

 

-

 

Amortization of intangible assets

 

 

(0.2

)

 

 

 

 

 

(0.2

)

 

 

(0.2

)

 

 

 

 

 

(0.2

)

Restructuring expense (2)

 

 

(7.2

)

 

 

7.2

 

 

 

 

 

 

(10.0

)

 

 

10.0

 

 

 

-

 

Operating income

 

 

58.1

 

 

 

7.2

 

 

 

65.3

 

 

 

25.8

 

 

 

10.4

 

 

 

36.2

 

Interest expense

 

 

(18.4

)

 

 

 

 

 

(18.4

)

 

 

(19.4

)

 

 

 

 

 

(19.4

)

Amortization of deferred financing fees

 

 

(0.8

)

 

 

 

 

 

(0.8

)

 

 

(0.9

)

 

 

 

 

 

(0.9

)

Loss on debt extinguishment (3)

 

 

(25.0

)

 

 

25.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense) - net (4)

 

 

12.6

 

 

 

(15.5

)

 

 

(2.9

)

 

 

(2.9

)

 

 

 

 

 

(2.9

)

Income before income taxes

 

 

26.5

 

 

 

16.7

 

 

 

43.2

 

 

 

2.6

 

 

 

10.4

 

 

 

13.0

 

(Provision) benefit for income taxes (5)

 

 

(7.2

)

 

 

0.4

 

 

 

(6.8

)

 

 

(2.7

)

 

 

0.5

 

 

 

(2.2

)

Net income from continuing

operations

 

$

19.3

 

 

$

17.1

 

 

$

36.4

 

 

$

(0.1

)

 

$

10.9

 

 

$

10.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income from continuing operations

per share

 

$

0.54

 

 

 

 

 

 

$

1.02

 

 

$

 

 

 

 

 

 

$

0.30

 

(1)

Adjustment represents the add back of one-time asset impairment charges.

(2)

Adjustment represents the add back of restructuring related charges.

(3)

Adjustment represents the removal of charges related to the Company’s refinancing of its Asset Based Lending Revolving Credit Facility and senior secured second lien notes.

(4)

Adjustment represents the removal of a gain associated with the settlement of a legal matter.

(5)

Adjustment represents the tax impacts of items (1) through (4).

 

Adjusted Operating Cash Flows and Adjusted Free Cash Flows

 

($ in millions, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Net cash provided by (used for) operating

activities:

 

$

31.9

 

 

$

(99.9

)

 

$

(235.4

)

 

$

(268.3

)

Cash receipts on sold accounts receivable

 

 

 

 

 

94.0

 

 

 

126.3

 

 

 

238.0

 

Net payments (borrowings) on accounts

receivable securitization program

 

 

 

 

 

0.4

 

 

 

75.0

 

 

 

(16.4

)

Adjusted operating cash flows:

 

 

31.9

 

 

 

(5.5

)

 

 

(34.1

)

 

 

(46.7

)

Capital expenditures

 

 

(5.3

)

 

 

(8.8

)

 

 

(9.7

)

 

 

(15.2

)

Adjusted free cash flows:

 

$

26.6

 

 

$

(14.3

)

 

$

(43.8

)

 

$

(61.9

)

Adjusted EBITDA and Adjusted Operating Income

The Company defines adjusted EBITDA as earnings before interest, taxes, depreciation and amortization, plus an addback of certain restructuring and other charges. The reconciliation of GAAP income (loss) from continuing operations to adjusted EBITDA and adjusted operating income for the three and six months ended June 30, 2019 and 2018 and trailing twelve months, is as follows (in millions):

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

Trailing
Twelve

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

Months

 

Income (loss) from continuing operations

$

46.0

 

 

$

9.9

 

 

$

19.3

 

 

$

(0.1

)

 

$

(47.5

)

Interest expense and amortization of deferred

financing fees

 

7.9

 

 

 

9.8

 

 

 

19.2

 

 

 

20.3

 

 

 

39.8

 

Provision (benefit) for taxes

 

3.9

 

 

 

(1.2

)

 

 

7.2

 

 

 

2.7

 

 

 

(0.3

)

Depreciation expense

 

8.6

 

 

 

9.1

 

 

 

17.4

 

 

 

18.2

 

 

 

35.3

 

Amortization of intangible assets

 

0.1

 

 

 

0.1

 

 

 

0.2

 

 

 

0.2

 

 

 

0.3

 

EBITDA

 

66.5

 

 

 

27.7

 

 

 

63.3

 

 

 

41.3

 

 

 

27.6

 

Restructuring expense

 

2.7

 

 

 

3.8

 

 

 

7.2

 

 

 

10.0

 

 

 

10.1

 

Asset impairment expense

 

 

 

 

0.4

 

 

 

 

 

 

0.4

 

 

 

82.2

 

Loss on debt extinguishment

 

 

 

 

 

 

 

25.0

 

 

 

 

 

 

28.6

 

Other (income) expense - net (1)

 

(15.9

)

 

 

5.6

 

 

 

(12.6

)

 

 

2.9

 

 

 

(4.0

)

Adjusted EBITDA

 

53.3

 

 

 

37.5

 

 

 

82.9

 

 

 

54.6

 

 

 

144.5

 

Depreciation expense

 

(8.6

)

 

 

(9.1

)

 

 

(17.4

)

 

 

(18.2

)

 

 

(35.3

)

Adjusted operating income

 

44.7

 

 

 

28.4

 

 

 

65.5

 

 

 

36.4

 

 

 

109.2

 

Restructuring expense

 

(2.7

)

 

 

(3.8

)

 

 

(7.2

)

 

 

(10.0

)

 

 

(10.1

)

Asset impairment expense

 

 

 

 

(0.4

)

 

 

 

 

 

(0.4

)

 

 

(82.2

)

Loss on long-term Dong Yue receivable

 

 

 

 

 

 

 

 

 

 

 

 

 

(3.6

)

Amortization of intangible assets

 

(0.1

)

 

 

(0.1

)

 

 

(0.2

)

 

 

(0.2

)

 

 

(0.3

)

GAAP operating income

$

41.9

 

 

$

24.1

 

 

$

58.1

 

 

$

25.8

 

 

$

16.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA margin percentage

 

10.6

%

 

 

7.6

%

 

 

9.0

%

 

 

6.2

%

 

 

7.7

%

Non-GAAP adjusted operating income

margin percentage

 

8.9

%

 

 

5.7

%

 

 

7.1

%

 

 

4.1

%

 

 

5.8

%

(1)

Other (income) expense - net includes the settlement of a legal matter, foreign currency transaction (gains) losses, other components of net periodic pension costs, gain on the settlement of a legal matter and other miscellaneous items.

 

Ion Warner
VP, Marketing and Investor Relations
+1 414-760-4805

Source: The Manitowoc Company, Inc.