Search

The Manitowoc Company Reports Third-Quarter 2020 Financial Results

11/04/20

Manitowoc reports Net Sales of $355.6 million; Adjusted EBITDA(1) of $24.8 million

MILWAUKEE--(BUSINESS WIRE)-- The Manitowoc Company, Inc. (NYSE: MTW), (the “Company” or “Manitowoc”) a leading global manufacturer of cranes and lifting solutions, today reported a third-quarter net loss of $(0.4) million, or $(0.01) per diluted share. Third-quarter adjusted net income(1) was $3.5 million, or $0.10 per diluted share.

Net sales in the third quarter decreased 20.6% year-over-year to $355.6 million, favorably impacted by $7.4 million from changes in foreign currency exchange rates. Adjusted EBITDA(1) of $24.8 million, or 7.0% of sales, declined $18.0 million year-over-year mainly due to the lower sales in the quarter.

Third-quarter orders of $389.9 million increased 10.5% from the prior year, favorably impacted by 1.7% due to changes in foreign currency exchange rates. Backlog as of September 30, 2020 totaled $464.8 million, approximately flat to prior year and an increase of 8.0% from June 30, 2020.

“Our third-quarter results were led by stronger than anticipated orders. We continue to manage our costs and production schedules tightly, and I was very pleased with our operational execution and cash generation in the period. I thank our team for their extraordinary effort in continuing to manage the headwinds due to COVID-19 while exceeding our financial expectations,” commented Aaron H. Ravenscroft, President and Chief Executive Officer of The Manitowoc Company, Inc.

“We ended the third quarter with nearly $400 million of liquidity. In spite of the challenging environment, we continue to invest in the future. Our new product development programs remain on-track, and we have begun to invest in organic strategies to grow sales. Our balance sheet is strong, and we are prepared to pursue acquisitions once the overall economic environment stabilizes. I am confident in our long-term growth opportunities and ability to increase shareholder value,” concluded Ravenscroft.

On March 27, 2020, the Company suspended guidance for 2020 as a result of the significant uncertainty around the future impact that COVID-19 would have on the Company’s end market demand and supply chain. Although the significant uncertainty persists in the markets the Company serves, line of sight to fourth-quarter results have improved. Accordingly, the Company’s fourth-quarter forecast for revenue is between $425.0 million and $450.0 million and between $18.0 million and $23.0 million for adjusted EBITDA.

Investor Conference Call

The Manitowoc Company will host a conference call for security analysts and institutional investors to discuss its third-quarter earnings results on Thursday, November 5th, 2020, at 10:00 a.m. ET (9:00 a.m. CT). A live audio webcast of the call, along with the related presentation, published in conjunction with this press release, 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 117-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 diluted net income (loss) per share, adjusted EBITDA, adjusted operating income, adjusted operating cash flows and free cash flows 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:

The negative impacts COVID-19 has had and will continue to have on our business, financial condition, cash flows, results of operations and supply chain, as well as customer demand (including future uncertain impacts);

• actions of competitors;

• 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;

• geographic factors and political and economic conditions and risks;

• the ability to capitalize on key strategic opportunities and the ability to implement Manitowoc’s long-term initiatives;

• government approval and funding of projects and the effect of government-related issues or developments;

• unanticipated changes in capital and financial markets;

• unanticipated changes in revenues, margins and costs;

• the ability to increase operational efficiencies across Manitowoc and to capitalize on those efficiencies;

• the ability to significantly improve profitability; and

risks and factors detailed in Manitowoc's 2019 Annual Report on Form 10-K, as such were previously supplemented and amended in Manitowoc’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2020 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, 2019, as supplemented and amended in its Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2020.

THE MANITOWOC COMPANY, INC.

Unaudited Consolidated Financial Information

For the three and nine months ended September 30, 2020 and 2019

(In millions, except per share and share amounts)

 

CONSOLIDATED STATEMENT OF OPERATIONS

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net sales

 

$

355.6

 

 

$

448.0

 

 

$

1,013.1

 

 

$

1,370.7

 

Cost of sales

 

 

290.5

 

 

 

359.6

 

 

 

836.4

 

 

 

1,106.9

 

Gross profit

 

 

65.1

 

 

 

88.4

 

 

 

176.7

 

 

 

263.8

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Engineering, selling and administrative expenses

 

 

49.5

 

 

 

54.8

 

 

 

155.1

 

 

 

164.7

 

Amortization of intangible assets

 

 

 

 

 

 

 

 

0.2

 

 

 

0.2

 

Restructuring expense

 

 

3.9

 

 

 

1.1

 

 

 

5.6

 

 

 

8.3

 

Total operating costs and expenses

 

 

53.4

 

 

 

55.9

 

 

 

160.9

 

 

 

173.2

 

Operating income

 

 

11.7

 

 

 

32.5

 

 

 

15.8

 

 

 

90.6

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(7.3

)

 

 

(7.2

)

 

 

(21.7

)

 

 

(25.6

)

Amortization of deferred financing fees

 

 

(0.4

)

 

 

(0.4

)

 

 

(1.1

)

 

 

(1.2

)

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

(25.0

)

Other income (expense) - net

 

 

2.6

 

 

 

(3.8

)

 

 

(4.3

)

 

 

8.8

 

Total other income (expense)

 

 

(5.1

)

 

 

(11.4

)

 

 

(27.1

)

 

 

(43.0

)

Income (loss) before income taxes

 

 

6.6

 

 

 

21.1

 

 

 

(11.3

)

 

 

47.6

 

Provision for income taxes

 

 

7.0

 

 

 

3.1

 

 

 

9.6

 

 

 

10.3

 

Net income (loss)

 

$

(0.4

)

 

$

18.0

 

 

$

(20.9

)

 

$

37.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income (loss) per common share

 

$

(0.01

)

 

$

0.51

 

 

$

(0.60

)

 

$

1.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per common share

 

$

(0.01

)

 

$

0.51

 

 

$

(0.60

)

 

$

1.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic

 

 

34,538,814

 

 

 

35,348,597

 

 

 

34,730,623

 

 

 

35,527,971

 

Weighted average shares outstanding - diluted

 

 

34,538,814

 

 

 

35,458,956

 

 

 

34,730,623

 

 

 

35,686,831

 

THE MANITOWOC COMPANY, INC.

Unaudited Consolidated Financial Information

As of September 30, 2020 and December 31, 2019

(In millions, except share amounts)

 

CONSOLIDATED BALANCE SHEETS

 

 

 

September 30, 2020

 

 

December 31, 2019

 

Assets

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

101.1

 

 

$

199.3

 

Accounts receivable, less allowances of $8.4 and $7.9, respectively

 

 

184.1

 

 

 

168.3

 

Inventories — net

 

 

526.7

 

 

 

461.4

 

Notes receivable — net

 

 

14.3

 

 

 

17.4

 

Other current assets

 

 

32.3

 

 

 

26.0

 

Total current assets

 

 

858.5

 

 

 

872.4

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment — net

 

 

281.3

 

 

 

289.9

 

Operating lease right-of-use assets

 

 

41.7

 

 

 

47.6

 

Goodwill

 

 

233.2

 

 

 

232.5

 

Other intangible assets — net

 

 

118.8

 

 

 

116.3

 

Other non-current assets

 

 

57.4

 

 

 

59.0

 

Total assets

 

$

1,590.9

 

 

$

1,617.7

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

342.2

 

 

$

340.8

 

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

 

 

3.7

 

 

 

3.8

 

Product warranties

 

 

46.1

 

 

 

47.2

 

Customer advances

 

 

23.1

 

 

 

25.8

 

Other liabilities

 

 

22.8

 

 

 

23.3

 

Total current liabilities

 

 

437.9

 

 

 

440.9

 

Non-Current Liabilities:

 

 

 

 

 

 

 

 

Long-term debt

 

 

306.8

 

 

 

308.4

 

Operating lease liabilities

 

 

32.4

 

 

 

37.6

 

Deferred income taxes

 

 

7.5

 

 

 

5.5

 

Pension obligations

 

 

84.8

 

 

 

86.4

 

Postretirement health and other benefit obligations

 

 

15.4

 

 

 

16.4

 

Long-term deferred revenue

 

 

28.8

 

 

 

30.3

 

Other non-current liabilities

 

 

47.6

 

 

 

46.3

 

Total non-current liabilities

 

 

523.3

 

 

 

530.9

 

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, 34,558,608

and 35,374,537 shares outstanding, respectively)

 

 

0.4

 

 

 

0.4

 

Additional paid-in capital

 

 

594.9

 

 

 

592.2

 

Accumulated other comprehensive loss

 

 

(109.1

)

 

 

(121.0

)

Retained earnings

 

 

215.1

 

 

 

236.2

 

Treasury stock, at cost (6,235,375 and 5,419,446 shares, respectively)

 

 

(71.6

)

 

 

(61.9

)

Total stockholders' equity

 

 

629.7

 

 

 

645.9

 

Total liabilities and stockholders' equity

 

$

1,590.9

 

 

$

1,617.7

 

THE MANITOWOC COMPANY, INC.

Unaudited Consolidated Financial Information

For the three and nine months ended September 30, 2020 and 2019

(In millions)

 

CONSOLIDATED STATEMENT OF CASH FLOWS

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(0.4

)

 

$

18.0

 

 

$

(20.9

)

 

$

37.3

 

Adjustments to reconcile net income (loss) to cash provided

by (used for) operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

9.2

 

 

 

8.9

 

 

 

27.3

 

 

 

26.3

 

Amortization of intangible assets

 

 

 

 

 

 

 

 

0.2

 

 

 

0.2

 

Amortization of deferred financing fees

 

 

0.4

 

 

 

0.4

 

 

 

1.1

 

 

 

1.2

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

25.0

 

(Gain) loss on sale of property, plant and equipment

 

 

 

 

 

(3.5

)

 

 

 

 

 

(3.5

)

Other

 

 

(0.4

)

 

 

2.7

 

 

 

5.5

 

 

 

8.7

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(7.5

)

 

 

38.4

 

 

 

(13.9

)

 

 

(184.2

)

Inventories

 

 

18.1

 

 

 

19.1

 

 

 

(55.3

)

 

 

(87.4

)

Notes receivable

 

 

0.6

 

 

 

1.8

 

 

 

6.2

 

 

 

(0.5

)

Other assets

 

 

(0.7

)

 

 

(11.3

)

 

 

(7.1

)

 

 

14.8

 

Accounts payable

 

 

1.3

 

 

 

(59.5

)

 

 

(5.2

)

 

 

(37.4

)

Accrued expenses and other liabilities

 

 

7.2

 

 

 

22.5

 

 

 

(8.8

)

 

 

1.6

 

Net cash provided by (used for) operating activities

 

 

27.8

 

 

 

37.5

 

 

 

(70.9

)

 

 

(197.9

)

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(7.3

)

 

 

(12.7

)

 

 

(15.3

)

 

 

(22.4

)

Proceeds from sale of fixed assets

 

 

0.1

 

 

 

12.4

 

 

 

0.2

 

 

 

17.2

 

Cash receipts on sold accounts receivable

 

 

 

 

 

 

 

 

 

 

 

126.3

 

Net cash provided by (used for) investing activities

 

 

(7.2

)

 

 

(0.3

)

 

 

(15.1

)

 

 

121.1

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from revolving credit facility

 

 

 

 

 

48.6

 

 

 

50.0

 

 

 

131.4

 

Payments on revolving credit facility

 

 

(50.0

)

 

 

(48.6

)

 

 

(50.0

)

 

 

(131.4

)

Payments on long-term debt

 

 

 

 

 

 

 

 

 

 

 

(276.6

)

Proceeds from long-term debt

 

 

 

 

 

 

 

 

 

 

 

300.0

 

Other debt - net

 

 

(1.2

)

 

 

(4.7

)

 

 

(2.7

)

 

 

(2.8

)

Debt issuance costs

 

 

 

 

 

(0.1

)

 

 

 

 

 

(8.3

)

Exercise of stock options

 

 

 

 

 

0.1

 

 

 

0.1

 

 

 

0.2

 

Common stock repurchases

 

 

 

 

 

 

 

 

(12.0

)

 

 

(7.4

)

Net cash provided by (used for) financing activities

 

 

(51.2

)

 

 

(4.7

)

 

 

(14.6

)

 

 

5.1

 

Effect of exchange rate changes on cash and cash equivalents

 

 

3.4

 

 

 

 

 

 

2.4

 

 

 

(1.1

)

Net increase (decrease) in cash and cash equivalents

 

$

(27.2

)

 

$

32.5

 

 

$

(98.2

)

 

$

(72.8

)

Non-GAAP Financial Measures

Non-GAAP Items

Adjusted net income (loss), adjusted diluted net income (loss) per share, adjusted EBITDA, adjusted operating income, adjusted operating cash flows and 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.

Reconciliation of Adjusted Net Income (Loss) to Net Income (Loss)

 

(in millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

September 30,

 

 

 

2020

 

 

2019

 

 

 

As reported

 

 

Adjustments

 

 

Adjusted

 

 

As reported

 

 

Adjustments

 

 

Adjusted

 

Gross profit

 

$

65.1

 

 

$

 

 

$

65.1

 

 

$

88.4

 

 

$

 

 

$

88.4

 

Engineering, selling and administrative

expenses (1)

 

 

(49.5

)

 

 

 

 

 

(49.5

)

 

 

(54.8

)

 

 

0.3

 

 

 

(54.5

)

Restructuring expense (2)

 

 

(3.9

)

 

 

3.9

 

 

 

 

 

 

(1.1

)

 

 

1.1

 

 

 

 

Operating income

 

 

11.7

 

 

 

3.9

 

 

 

15.6

 

 

 

32.5

 

 

 

1.4

 

 

 

33.9

 

Interest expense

 

 

(7.3

)

 

 

 

 

 

(7.3

)

 

 

(7.2

)

 

 

 

 

 

(7.2

)

Amortization of deferred financing fees

 

 

(0.4

)

 

 

 

 

 

(0.4

)

 

 

(0.4

)

 

 

 

 

 

(0.4

)

Other income (expense) - net

 

 

2.6

 

 

 

 

 

 

2.6

 

 

 

(3.8

)

 

 

 

 

 

(3.8

)

Income before income taxes

 

 

6.6

 

 

 

3.9

 

 

 

10.5

 

 

 

21.1

 

 

 

1.4

 

 

 

22.5

 

Provision for income taxes (3)

 

 

(7.0

)

 

 

 

 

 

(7.0

)

 

 

(3.1

)

 

 

(0.3

)

 

 

(3.4

)

Net income (loss)

 

$

(0.4

)

 

$

3.9

 

 

$

3.5

 

 

$

18.0

 

 

$

1.1

 

 

$

19.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net income (loss) per share

 

$

(0.01

)

 

 

 

 

 

$

0.10

 

 

$

0.51

 

 

 

 

 

 

$

0.54

 

(1)

The adjustment in 2019 relates to other non-recurring items.

(2)

The adjustment in 2020 and 2019 represents the add back of restructuring related charges.

(3)

The adjustment in 2019 represents the net income tax impact of items (1) and (2).

 

 

Nine Months Ended

September 30,

 

 

 

2020

 

 

2019

 

 

 

As reported

 

 

Adjustments

 

 

Adjusted

 

 

As reported

 

 

Adjustments

 

 

Adjusted

 

Gross profit

 

$

176.7

 

 

$

 

 

$

176.7

 

 

$

263.8

 

 

$

 

 

$

263.8

 

Engineering, selling and administrative

expenses (1)

 

 

(155.1

)

 

 

 

 

 

(155.1

)

 

 

(164.7

)

 

 

0.3

 

 

 

(164.4

)

Amortization of intangible assets

 

 

(0.2

)

 

 

 

 

 

(0.2

)

 

 

(0.2

)

 

 

 

 

 

(0.2

)

Restructuring expense (2)

 

 

(5.6

)

 

 

5.6

 

 

 

 

 

 

(8.3

)

 

 

8.3

 

 

 

 

Operating income

 

 

15.8

 

 

 

5.6

 

 

 

21.4

 

 

 

90.6

 

 

 

8.6

 

 

 

99.2

 

Interest expense

 

 

(21.7

)

 

 

 

 

 

(21.7

)

 

 

(25.6

)

 

 

 

 

 

(25.6

)

Amortization of deferred financing fees

 

 

(1.1

)

 

 

 

 

 

(1.1

)

 

 

(1.2

)

 

 

 

 

 

(1.2

)

Loss on debt extinguishment (3)

 

 

 

 

 

 

 

 

 

 

 

(25.0

)

 

 

25.0

 

 

 

 

Other income (expense) - net (4)

 

 

(4.3

)

 

 

 

 

 

(4.3

)

 

 

8.8

 

 

 

(15.5

)

 

 

(6.7

)

Income (loss) before income taxes

 

 

(11.3

)

 

 

5.6

 

 

 

(5.7

)

 

 

47.6

 

 

 

18.1

 

 

 

65.7

 

Provision for income taxes (5)

 

 

(9.6

)

 

 

(3.7

)

 

 

(13.3

)

 

 

(10.3

)

 

 

(0.7

)

 

 

(11.0

)

Net income (loss)

 

$

(20.9

)

 

$

1.9

 

 

$

(19.0

)

 

$

37.3

 

 

$

17.4

 

 

$

54.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per share

 

$

(0.60

)

 

 

 

 

 

$

(0.55

)

 

$

1.05

 

 

 

 

 

 

$

1.53

 

(1)

The adjustment in 2019 relates to other non-recurring items.

(2)

The adjustment in 2020 and 2019 represents the add back of restructuring related charges.

(3)

The adjustment in 2019 represents the removal of charges related to the Company’s refinancing of its previous asset based lending revolving credit facility and senior secured second lien notes.

(4)

The adjustment in 2019 represents the removal of a gain associated with the settlement of a legal matter.

(5)

The adjustment in 2020 represents the net income tax impact of item (2) and the removal of an income tax benefit related to the Coronavirus Aid, Relief and Economic Security Act. The adjustment in 2019 represents the net income tax impact of items (1) through (4).

Adjusted Operating Cash Flows and Free Cash Flows

 

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net cash provided by (used for) operating

activities

 

$

27.8

 

 

$

37.5

 

 

$

(70.9

)

 

$

(197.9

)

Cash receipts on sold accounts receivable

 

 

 

 

 

 

 

 

 

 

 

126.3

 

Net payments on accounts

receivable securitization program

 

 

 

 

 

 

 

 

 

 

 

75.0

 

Adjusted operating cash flows

 

 

27.8

 

 

 

37.5

 

 

 

(70.9

)

 

 

3.4

 

Capital expenditures

 

 

(7.3

)

 

 

(12.7

)

 

 

(15.3

)

 

 

(22.4

)

Free cash flows

 

$

20.5

 

 

$

24.8

 

 

$

(86.2

)

 

$

(19.0

)

Adjusted EBITDA and Adjusted Operating Income

The Company defines adjusted EBITDA as earnings before interest, income taxes, depreciation and amortization, plus an addback of certain restructuring and other charges. The reconciliation of net income (loss) to adjusted EBITDA and operating income to adjusted operating income for the three and nine months ended September 30, 2020 and 2019 and trailing twelve months, is as follows. All dollar amounts are in millions of dollars:

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

Trailing

Twelve

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

Months

 

Net income (loss)

$

(0.4

)

 

$

18.0

 

 

$

(20.9

)

 

$

37.3

 

 

$

(11.7

)

Interest expense and amortization of deferred

financing fees

 

7.7

 

 

 

7.6

 

 

 

22.8

 

 

 

26.8

 

 

 

30.2

 

Provision for income taxes

 

7.0

 

 

 

3.1

 

 

 

9.6

 

 

 

10.3

 

 

 

11.7

 

Depreciation expense

 

9.2

 

 

 

8.9

 

 

 

27.3

 

 

 

26.3

 

 

 

36.0

 

Amortization of intangible assets

 

 

 

 

 

 

 

0.2

 

 

 

0.2

 

 

 

0.3

 

EBITDA

 

23.5

 

 

 

37.6

 

 

 

39.0

 

 

 

100.9

 

 

 

66.5

 

Restructuring expense

 

3.9

 

 

 

1.1

 

 

 

5.6

 

 

 

8.3

 

 

 

7.1

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

25.0

 

 

 

 

Other non-recurring charges (1)

 

 

 

 

0.3

 

 

 

 

 

 

0.3

 

 

 

2.8

 

Other (income) expense - net (2)

 

(2.6

)

 

 

3.8

 

 

 

4.3

 

 

 

(8.8

)

 

 

3.4

 

Adjusted EBITDA

 

24.8

 

 

 

42.8

 

 

 

48.9

 

 

 

125.7

 

 

 

79.8

 

Depreciation expense

 

(9.2

)

 

 

(8.9

)

 

 

(27.3

)

 

 

(26.3

)

 

 

(36.0

)

Amortization of intangible assets

 

 

 

 

 

 

 

(0.2

)

 

 

(0.2

)

 

 

(0.3

)

Adjusted operating income

 

15.6

 

 

 

33.9

 

 

 

21.4

 

 

 

99.2

 

 

 

43.5

 

Restructuring expense

 

(3.9

)

 

 

(1.1

)

 

 

(5.6

)

 

 

(8.3

)

 

 

(7.1

)

Other non-recurring charges

 

 

 

 

(0.3

)

 

 

 

 

 

(0.3

)

 

 

(2.8

)

Operating income

$

11.7

 

 

$

32.5

 

 

$

15.8

 

 

$

90.6

 

 

$

33.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA margin percentage

 

7.0

%

 

 

9.6

%

 

 

4.8

%

 

 

9.2

%

 

 

5.4

%

Adjusted operating income margin percentage

 

4.4

%

 

 

7.6

%

 

 

2.1

%

 

 

7.2

%

 

 

2.9

%

(1)

Other non-recurring charges for the trailing twelve months includes losses from a long-term note receivable resulting from the 2014 divestiture of the Company’s Chinese joint venture recorded in the fourth quarter of 2019. Other non-recurring charges for the three and nine months ended September 30, 2019 includes other charges included in engineering, selling and administrative expenses.

(2)

Other (income) expense - net includes the settlement of a legal matter in 2019, along with net foreign currency gains (losses), other components of net periodic pension costs and other miscellaneous items recorded in 2020 and 2019.

 

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

Source: The Manitowoc Company, Inc.