Attached files
file | filename |
---|---|
8-K - FORM 8-K - KAYDON CORP | k50614e8vk.htm |
Exhibit 99.1
News From: | For Immediate Release | |
Kaydon Corporation | Global Engineered Solutions |
KAYDON CORPORATION REPORTS
SECOND QUARTER 2011 RESULTS
SECOND QUARTER 2011 RESULTS
Ann Arbor, Michigan July 29, 2011
Kaydon Corporation (NYSE:KDN) today announced its results for the second fiscal quarter ended
July 2, 2011.
Consolidated Results
Sales in the second fiscal quarter of 2011 were $122.0 million, compared to sales of $121.5
million in the second fiscal quarter of 2010. Strong industrial sales, including the results of
HAHN-Gasfedern GmbH (HAHN) which we acquired on April 8, 2011, offset decreased wind energy sales
and the absence of a key military sales program that benefited 2010.
Operating income was $20.4 million in the second quarter of 2011, compared to $26.3 million in
the second quarter of 2010. Second quarter of 2011 results included $1.3 million of net costs
associated with a previously announced manufacturing consolidation program, due diligence and one
time acquisition costs, and a small curtailment gain. Adjusting for these items, operating income
was $21.8 million in the second quarter of 2011. The second quarter of 2010 results also included
$0.2 million of net costs associated with the manufacturing consolidation program and acquisition
due diligence costs, primarily offset by curtailment gains associated with changes to certain
postretirement benefit programs.
EBITDA was $27.9 million, or 22.8 percent of sales, during the second quarter of 2011,
compared to $33.6 million, or 27.6 percent of sales, during the second quarter of 2010. Adjusting
for the items noted above, EBITDA was $29.2 million, or 23.9 percent of sales, in the second
quarter of 2011, and $33.8 million, or 27.8 percent of sales in the second quarter of 2010.
Net income for the second quarter of 2011 was $14.2 million, compared to net income of $17.8
million in the second quarter of 2010. Diluted earnings per share was $.43 in the second quarter
of 2011 compared to diluted earnings per share of $.53 in the second
1
quarter of 2010. Adjusting for the items noted above, net income for the second quarter 2011 was
$15.1 million, or $.46 per share on a diluted basis, and $18.0 million, or $.54 per share on a
diluted basis, for the second quarter of 2010.
The effective tax rate for the second quarter of 2011 was 30.8 percent compared to 32.2
percent for the 2010 second quarter. The lower tax rate is principally due to the increasing
percentage of earnings from international operations taxed at lower rates than earnings in the U.S.
This shift is consistent with Kaydons articulated strategy of increasing its international
operating presence.
This press release includes certain non-GAAP measures, including EBITDA, free cash flow, and
as adjusted operating income, EBITDA, net income, and earnings per share diluted. Readers
should refer to the attached Reconciliation of Non-GAAP Measures exhibit for the reconciliations of
the applicable GAAP measures to the non-GAAP measures presented.
Management Commentary
James OLeary, Chairman and Chief Executive Officer, commented Our second quarter of 2011
continued the steady improvement experienced over the past eighteen months. Sales increased over
both this years first quarter and the prior years second quarter as strength in our industrial
businesses offset the expected declines in our renewable energy and military businesses. We expect
continued improvement through the second half of 2011 as comparisons against 2010s strong wind and
military performances ease and the contribution from our industrial businesses increases.
We continue to see strength in our diversified industrial end markets, notably industrial
machinery, heavy equipment and medical. In addition, we are extremely pleased with the performance
of HAHN, which we acquired in April, and expect considerable further opportunity as it contributes
to our Velocity Controls product offering.
While there remains a need for a clear, consistent national energy policy to support long
term growth in renewable energy, we continue to see indications that the market has bottomed.
Increased prequalification activity, notably quotations and prototypes, in addition to the
continuing shift in global sentiment towards safer, renewable energy sources, such as that recently
experienced in Germany, suggests that better times may be ahead.
Segment Results and Review
Friction Control Products sales in the second quarter of 2011 were $65.8 million, compared to
$79.7 million in the 2010 second quarter. The expected decline was attributable to decreased wind
energy and military sales, as wind energy sales declined approximately $12 million compared to the
second quarter of 2010. Management continues to expect annual wind energy sales of $60 to $65
million for 2011. Second quarter 2011 sales to industrial markets increased almost 15 percent
compared to the second quarter of 2010.
2
Second quarter 2011 Friction Control Products operating income totaled $11.5 million, compared
to $20.3 million in the prior second quarter. Costs related to the manufacturing consolidation
program were $0.5 million in the second quarter of 2011 and $0.7 million in last years second
quarter. Adjusting for these costs, operating income for Friction Control Products segment was
$12.1 million, compared to $21.0 million in last years second quarter. This decline was
attributable to the decreased wind energy and military sales as compared to strong results in the
second quarter 2010.
Velocity Control Products sales in the second quarter of 2011 were $25.3 million, compared to
$15.1 million in the second quarter of 2010. Operating income for this segment totaled $5.9
million in the second quarter of 2011, compared to $4.0 million earned in the 2010 second quarter,
due to improved sales and the addition of HAHN. The second quarter of 2011 includes one time
acquisition transaction and purchase accounting costs of $0.5 million. Adjusting for these costs,
operating income for Velocity Control Products was $6.4 million in the second quarter of 2011
compared to $4.0 million in the second quarter of 2010. The 2011 quarter also included an
investment in sales and marketing of $0.8 million to increase our global sales team and enhance our
advertising plan to take advantage of the momentum this segment is currently experiencing,
particularly with the addition of HAHN.
Other Industrial Products sales in the second quarter of 2011 were $30.9 million, compared to
$26.7 million in the 2010 second quarter. Operating income equaled $4.4 million in the second
quarter of 2011, compared to operating income of $2.8 million in the second quarter of 2010, due to
improved sales across most of these businesses.
Order Activity
Orders were $111.5 million in the second quarter of 2011, compared to $108.2 million in the
second quarter of 2010. Non-wind orders exceeded shipments by approximately 4 percent while wind orders
were negligible. The Company expects more significant wind orders in the second half of the year
as is historically the case. Backlog at July 2, 2011 was $196.4 million compared to $186.5 million
at July 3, 2010 and $203.0 million at April 2, 2011, the end of first quarter 2011.
Financial Position and Free Cash Flow
Free cash flow, a non-GAAP measure defined by the Company, was $10.1 million in the second
quarter of 2011, compared to $17.0 million in the second quarter of 2010.
On April 4, 2011, the Company paid common stock dividends of $.19 per share or an aggregate of
$6.2 million. During the second quarter of 2011 the Company repurchased 385,000 shares of common
stock for $14.2 million. Year-to-date share repurchases totaled 742,091 for $28.2 million. For
the third quarter of 2011, the Company declared a dividend of $.20 per share, payable on October 3,
2011. This represents the fifth consecutive annual increase in quarterly dividends.
As of July 2, 2011, the Company had unrestricted cash totaling $223.3 million. The Company
has a $250 million senior revolving credit facility with a syndicate of banks which
3
provides for borrowings by the Company for working capital and other general corporate purposes,
including acquisitions. The Company had no outstanding borrowings under this facility and no other
debt outstanding as of July 2, 2011.
About Kaydon
Kaydon Corporation is a leading designer and manufacturer of custom engineered,
performance-critical products, supplying a broad and diverse group of alternative energy, military,
industrial, aerospace, medical and electronic equipment, and aftermarket customers.
Conference call information: At 11:00 a.m. Eastern time today, Kaydon will host a second
quarter 2011 earnings conference call. The conference call can be accessed telephonically in a
listen-only mode by dialing 1-888-811-5455 and providing the following passcode number: 800500.
Listeners are asked to dial in 10 minutes prior to the scheduled start time of the call.
Alternatively, interested parties are invited to listen to the conference call on the
internet at:
http://w.on24.com/r.htm?e=334105&s=1&k=0F130415BF31942848A043A5452871B0
or by logging on to the Kaydon Corporation website at: http://www.kaydon.com and accessing the
conference call at the Second Quarter 2011 Conference Call icon.
To accommodate those that are unable to listen at the scheduled start time, a replay of the
conference call will be available telephonically beginning at 2:00 p.m. Eastern time today through
Thursday, August 4, 2011 at 2:00 p.m. Eastern time. The replay is accessible by dialing
1-888-203-1112 and providing the following passcode number: 4880327.
Additionally, interested parties can access an archive of the conference call on the Kaydon
Corporation website at http://www.kaydon.com.
# # #
This press release contains forward-looking statements within the meaning of the Securities
Exchange Act of 1934 regarding the Companys plans, expectations, estimates and beliefs.
Forward-looking statements are typically identified by words such as believes, anticipates,
estimates, expects, intends, will, may, should, could, potential, projects,
approximately, and other similar expressions, including statements regarding general economic
conditions, competitive dynamics and the adequacy of capital resources. These forward-looking
statements may include, among other things, projections of the Companys financial performance,
anticipated growth, characterization of and the Companys ability to control contingent
liabilities, and anticipated trends in the Companys businesses. These statements are only
predictions, based on the Companys current expectations about future events. Although the Company
believes the expectations reflected in the forward-looking statements are reasonable, it cannot
4
guarantee future results, performance or achievements or that predictions or current expectations
will be accurate. These forward-looking statements involve risks and uncertainties that could
cause the Companys actual results, performance or achievements to differ materially from those
expressed or implied by the forward-looking statements.
In addition, the Company or persons acting on its behalf may from time to time publish or
communicate other items that could also be construed to be forward-looking statements. Statements
of this sort are or will be based on the Companys estimates, assumptions, and projections and are
subject to risks and uncertainties that could cause actual results to differ materially from those
included in the forward-looking statements. Kaydon does not undertake any responsibility to update
its forward-looking statements or risk factors to reflect future events or circumstances except to
the extent required by applicable law.
Certain non-GAAP measures are presented in this press release. These measures should be viewed
as supplemental data, rather than as substitutes or alternatives to the most comparable GAAP
measures.
Contact:
|
James OLeary | READ IT ON THE WEB | ||
Chairman and Chief Executive Officer | http://www.kaydon.com | |||
(734) 680-2025 | ||||
Peter C. DeChants | ||||
Senior Vice President and Chief Financial Officer | ||||
(734) 680-2009 |
5
KAYDON CORPORATION
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
Second Quarter Ended | First Half Ended | |||||||||||||||
July 2, | July 3, | July 2, | July 3, | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net sales |
$ | 122,029,000 | $ | 121,500,000 | $ | 230,370,000 | $ | 240,745,000 | ||||||||
Cost of sales |
78,045,000 | 75,563,000 | 147,564,000 | 153,039,000 | ||||||||||||
Gross profit |
43,984,000 | 45,937,000 | 82,806,000 | 87,706,000 | ||||||||||||
Selling, general and administrative expenses |
23,537,000 | 19,679,000 | 44,860,000 | 41,766,000 | ||||||||||||
Operating income |
20,447,000 | 26,258,000 | 37,946,000 | 45,940,000 | ||||||||||||
Interest expense |
(98,000 | ) | (62,000 | ) | (195,000 | ) | (124,000 | ) | ||||||||
Interest income |
110,000 | 98,000 | 289,000 | 122,000 | ||||||||||||
Income before income taxes |
20,459,000 | 26,294,000 | 38,040,000 | 45,938,000 | ||||||||||||
Provision for income taxes |
6,301,000 | 8,478,000 | 11,892,000 | 14,295,000 | ||||||||||||
Net income |
$ | 14,158,000 | $ | 17,816,000 | $ | 26,148,000 | $ | 31,643,000 | ||||||||
Earnings per share: |
||||||||||||||||
Basic |
$ | 0.44 | $ | 0.53 | $ | 0.80 | $ | 0.94 | ||||||||
Diluted |
$ | 0.43 | $ | 0.53 | $ | 0.80 | $ | 0.94 | ||||||||
Dividends declared per share |
$ | 0.19 | $ | 0.18 | $ | 0.38 | $ | 0.36 | ||||||||
KAYDON CORPORATION
CONSOLIDATED CONDENSED BALANCE SHEETS
CONSOLIDATED CONDENSED BALANCE SHEETS
July 2, | December 31, | |||||||
2011 | 2010 | |||||||
Assets: |
||||||||
Cash and cash equivalents |
$ | 223,267,000 | $ | 286,648,000 | ||||
Accounts receivable, net |
87,256,000 | 76,010,000 | ||||||
Inventories, net |
103,554,000 | 88,253,000 | ||||||
Other current assets |
15,850,000 | 16,384,000 | ||||||
Total current assets |
429,927,000 | 467,295,000 | ||||||
Property, plant and equipment, net |
176,625,000 | 169,597,000 | ||||||
Goodwill, net |
160,152,000 | 143,428,000 | ||||||
Other intangible assets, net |
32,793,000 | 18,047,000 | ||||||
Other assets |
4,557,000 | 2,965,000 | ||||||
Total assets |
$ | 804,054,000 | $ | 801,332,000 | ||||
Liabilities and Shareholders Equity: |
||||||||
Accounts payable |
$ | 20,984,000 | $ | 16,944,000 | ||||
Accrued expenses |
36,188,000 | 36,085,000 | ||||||
Total current liabilities |
57,172,000 | 53,029,000 | ||||||
Long-term liabilities |
43,524,000 | 39,165,000 | ||||||
Shareholders equity |
703,358,000 | 709,138,000 | ||||||
Total liabilities and shareholders equity |
$ | 804,054,000 | $ | 801,332,000 | ||||
KAYDON CORPORATION
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
Second Quarter Ended | First Half Ended | |||||||||||||||
July 2, | July 3, | July 2, | July 3, | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Cash flows from operating activities: |
||||||||||||||||
Net income |
$ | 14,158,000 | $ | 17,816,000 | $ | 26,148,000 | $ | 31,643,000 | ||||||||
Adjustments to reconcile net income to
net cash from operating activities: |
||||||||||||||||
Depreciation |
5,146,000 | 4,992,000 | 9,967,000 | 10,023,000 | ||||||||||||
Amortization of intangible assets |
793,000 | 871,000 | 1,458,000 | 1,842,000 | ||||||||||||
Amortization of stock awards |
1,117,000 | 1,072,000 | 2,023,000 | 2,144,000 | ||||||||||||
Stock option compensation expense |
357,000 | 373,000 | 678,000 | 670,000 | ||||||||||||
Excess tax benefits from stock-based compensation |
(37,000 | ) | (62,000 | ) | (58,000 | ) | (124,000 | ) | ||||||||
Deferred financing fees |
97,000 | 62,000 | 194,000 | 124,000 | ||||||||||||
Non-cash postretirement benefits curtailment gain |
(142,000 | ) | (3,066,000 | ) | (142,000 | ) | (3,066,000 | ) | ||||||||
Net change in receivables, inventories |
||||||||||||||||
and trade payables |
(6,183,000 | ) | (2,909,000 | ) | (16,642,000 | ) | (6,714,000 | ) | ||||||||
Contributions to qualified pension plans |
(634,000 | ) | (657,000 | ) | (1,112,000 | ) | (657,000 | ) | ||||||||
Net change in other assets and liabilities |
(1,130,000 | ) | 3,933,000 | (1,701,000 | ) | 16,167,000 | ||||||||||
Net cash from operating activities |
13,542,000 | 22,425,000 | 20,813,000 | 52,052,000 | ||||||||||||
Cash flows from investing activities: |
||||||||||||||||
Capital expenditures |
(3,403,000 | ) | (5,491,000 | ) | (7,731,000 | ) | (7,191,000 | ) | ||||||||
Dispositions of property, plant and equipment |
8,000 | 19,000 | 77,000 | 40,000 | ||||||||||||
Acquisition of business, net of cash received |
(39,047,000 | ) | | (39,047,000 | ) | | ||||||||||
Net cash used in investing activities |
(42,442,000 | ) | (5,472,000 | ) | (46,701,000 | ) | (7,151,000 | ) | ||||||||
Cash flows from financing activities: |
||||||||||||||||
Cash dividends paid |
(6,230,000 | ) | (6,057,000 | ) | (12,509,000 | ) | (12,100,000 | ) | ||||||||
Purchase of treasury stock |
(14,174,000 | ) | (1,274,000 | ) | (28,150,000 | ) | (8,789,000 | ) | ||||||||
Excess tax benefits from stock-based compensation |
37,000 | 62,000 | 58,000 | 124,000 | ||||||||||||
Proceeds from exercise of stock options |
| 48,000 | 39,000 | 55,000 | ||||||||||||
Net cash used in financing activities |
(20,367,000 | ) | (7,221,000 | ) | (40,562,000 | ) | (20,710,000 | ) | ||||||||
Effect of exchange rate changes on cash and
cash equivalents |
589,000 | (1,049,000 | ) | 3,069,000 | (2,898,000 | ) | ||||||||||
Net increase (decrease) in cash and cash equivalents |
(48,678,000 | ) | 8,683,000 | (63,381,000 | ) | 21,293,000 | ||||||||||
Cash and cash equivalents Beginning of period |
271,945,000 | 275,013,000 | 286,648,000 | 262,403,000 | ||||||||||||
Cash and cash equivalents End of period |
$ | 223,267,000 | $ | 283,696,000 | $ | 223,267,000 | $ | 283,696,000 | ||||||||
KAYDON CORPORATION
EARNINGS PER SHARE
EARNINGS PER SHARE
Second Quarter Ended | First Half Ended | |||||||||||||||
July 2, | July 3, | July 2, | July 3, | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Earnings per share Basic |
||||||||||||||||
Net income |
$ | 14,158,000 | $ | 17,816,000 | $ | 26,148,000 | $ | 31,643,000 | ||||||||
Less: Net earnings allocated to participating securities Basic |
||||||||||||||||
(141,000 | ) | (187,000 | ) | (270,000 | ) | (339,000 | ) | |||||||||
Income available to common shareholders Basic |
$ | 14,017,000 | $ | 17,629,000 | $ | 25,878,000 | $ | 31,304,000 | ||||||||
Weighted average common shares outstanding Basic |
32,205,000 | 33,119,000 | 32,406,000 | 33,225,000 | ||||||||||||
Earnings per share Basic |
$ | 0.44 | $ | 0.53 | $ | 0.80 | $ | 0.94 | ||||||||
Earnings per share Diluted |
||||||||||||||||
Net income |
$ | 14,158,000 | $ | 17,816,000 | $ | 26,148,000 | $ | 31,643,000 | ||||||||
Less: Net earnings allocated to participating securities Diluted |
||||||||||||||||
(141,000 | ) | (187,000 | ) | (270,000 | ) | (339,000 | ) | |||||||||
Income available to common shareholders Diluted |
$ | 14,017,000 | $ | 17,629,000 | $ | 25,878,000 | $ | 31,304,000 | ||||||||
Weighted average common shares outstanding Diluted |
||||||||||||||||
Weighted average common shares outstanding Basic |
32,205,000 | 33,119,000 | 32,406,000 | 33,225,000 | ||||||||||||
Potential dilutive shares resulting from stock options |
28,000 | 28,000 | 28,000 | 28,000 | ||||||||||||
Weighted average common shares outstanding Diluted |
32,233,000 | 33,147,000 | 32,434,000 | 33,253,000 | ||||||||||||
Earnings per share Diluted |
$ | 0.43 | $ | 0.53 | $ | 0.80 | $ | 0.94 | ||||||||
KAYDON CORPORATION
Reportable Segment Information
(Amounts in thousands)
Reportable Segment Information
(Amounts in thousands)
Second Quarter Ended | First Half Ended | |||||||||||||||
July 2, | July 3, | July 2, | July 3, | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net sales |
||||||||||||||||
Friction Control Products |
$ | 65,797 | $ | 79,692 | $ | 126,692 | $ | 159,474 | ||||||||
Velocity Control Products |
25,331 | 15,114 | 44,957 | 29,347 | ||||||||||||
Other Industrial Products |
30,901 | 26,694 | 58,721 | 51,924 | ||||||||||||
Total consolidated net sales |
$ | 122,029 | $ | 121,500 | $ | 230,370 | $ | 240,745 | ||||||||
Second Quarter Ended | First Half Ended | |||||||||||||||
July 2, | July 3, | July 2, | July 3, | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Operating income |
||||||||||||||||
Friction Control Products |
$ | 11,526 | $ | 20,339 | $ | 21,400 | $ | 36,883 | ||||||||
Velocity Control Products |
5,884 | 3,952 | 11,710 | 7,327 | ||||||||||||
Other Industrial Products |
4,395 | 2,813 | 6,932 | 4,119 | ||||||||||||
Total segment operating income |
21,805 | 27,104 | 40,042 | 48,329 | ||||||||||||
Items not allocated to segment operating income |
(1,358 | ) | (846 | ) | (2,096 | ) | (2,389 | ) | ||||||||
Interest expense |
(98 | ) | (62 | ) | (195 | ) | (124 | ) | ||||||||
Interest income |
110 | 98 | 289 | 122 | ||||||||||||
Income before income taxes |
$ | 20,459 | $ | 26,294 | $ | 38,040 | $ | 45,938 | ||||||||
The Company has two reporting segments: Friction Control Products and Velocity Control
Products. The Companys remaining
operating segments, which do not meet the quantitative thresholds for separate disclosure and do
not meet the criteria for
aggregation with other operating segments to create an additional reporting segment, are combined
and disclosed as
Other Industrial Products.
Kaydon Corporation
Reconciliation of Non-GAAP Measures
(Amounts in thousands)
Reconciliation of Non-GAAP Measures
(Amounts in thousands)
Second Quarter Ended | First Half Ended | LTM | ||||||||||||||||||||||
July 2, | July 3, | July 2, | July 3, | July 2, | July 3, | |||||||||||||||||||
2011 | 2010 | 2011 | 2010 | 2011 | 2010 | |||||||||||||||||||
Free cash flow, as defined (non-GAAP) |
||||||||||||||||||||||||
Net cash from operating activities (GAAP) |
$ | 13,542 | $ | 22,425 | $ | 20,813 | $ | 52,052 | $ | 62,625 | $ | 115,453 | ||||||||||||
Capital expenditures, net of dispositions |
(3,395 | ) | (5,472 | ) | (7,654 | ) | (7,151 | ) | (15,759 | ) | (10,319 | ) | ||||||||||||
Free cash flow, as defined (non-GAAP) |
$ | 10,147 | $ | 16,953 | $ | 13,159 | $ | 44,901 | $ | 46,866 | $ | 105,134 | ||||||||||||
Kaydons management believes free cash flow, as defined above and a non-GAAP measure, is an
important indicator of the Companys ability to generate excess cash above levels required for
capital investment to support future growth. However, it should be viewed as supplemental data,
rather than as a substitute or alternative to the comparable GAAP measure.
Second Quarter Ended | First Half Ended | LTM | ||||||||||||||||||||||
July 2, | July 3, | July 2, | July 3, | July 2, | July 3, | |||||||||||||||||||
2011 | 2010 | 2011 | 2010 | 2011 | 2010 | |||||||||||||||||||
EBITDA, as defined
(non-GAAP) |
||||||||||||||||||||||||
Net income (GAAP) |
$ | 14,158 | $ | 17,816 | $ | 26,148 | $ | 31,643 | $ | 50,550 | $ | 59,116 | ||||||||||||
Net interest (income)/expense |
(12 | ) | (36 | ) | (94 | ) | 2 | (351 | ) | (172 | ) | |||||||||||||
Provision for income taxes |
6,301 | 8,478 | 11,892 | 14,295 | 23,426 | 29,586 | ||||||||||||||||||
Depreciation and amortization of
intangible assets |
5,939 | 5,863 | 11,425 | 11,865 | 24,070 | 24,269 | ||||||||||||||||||
Stock-based compensation expense (1) |
1,474 | 1,445 | 2,701 | 2,814 | 5,236 | 5,473 | ||||||||||||||||||
EBITDA, as defined (non-GAAP) |
$ | 27,860 | $ | 33,566 | $ | 52,072 | $ | 60,619 | $ | 102,931 | $ | 118,272 | ||||||||||||
(1) | Includes non-cash stock amortization expense and non-cash stock option expense. |
Kaydons management believes EBITDA, as defined above and a non-GAAP measure, is a determinant of
the Companys capacity to incur additional senior capital to enhance future profit
growth and cash flow growth. In addition, EBITDA is widely used by financial analysts and
investors, and is utilized in measuring compliance with financial covenants in the Companys
credit agreement. Also, EBITDA is the metric used to determine payments under the Companys
annual incentive compensation program for senior managers. However, EBITDA, as defined, should be
viewed as supplemental data, rather than as a substitute or alternative to the comparable GAAP
measure.
Kaydon Corporation
Reconciliation of Non-GAAP Measures (continued)
(Amounts in thousands)
Reconciliation of Non-GAAP Measures (continued)
(Amounts in thousands)
Second Quarter Ended | First Half Ended | |||||||||||||||
July 2, | July 3, | July 2, | July 3, | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Operating income, as adjusted |
||||||||||||||||
Operating income (GAAP) |
$ | 20,447 | $ | 26,258 | $ | 37,946 | $ | 45,940 | ||||||||
Manufacturing consolidation costs |
$ | 527 | $ | 673 | $ | 1,607 | $ | 673 | ||||||||
Due diligence costs |
$ | 428 | $ | 2,629 | $ | 897 | $ | 2,629 | ||||||||
Non-recurring purchase accounting and acquisition costs |
$ | 503 | $ | | $ | 503 | $ | | ||||||||
Curtailment gain |
$ | (142 | ) | $ | (3,066 | ) | $ | (142 | ) | $ | (3,066 | ) | ||||
Operating income, as adjusted (non-GAAP) |
$ | 21,763 | $ | 26,494 | $ | 40,811 | $ | 46,176 | ||||||||
EBITDA, as adjusted |
||||||||||||||||
EBITDA, as defined above (non-GAAP) |
$ | 27,860 | $ | 33,566 | $ | 52,072 | $ | 60,619 | ||||||||
Manufacturing consolidation costs, net of depreciation |
$ | 527 | $ | 673 | $ | 1,607 | $ | 673 | ||||||||
Due diligence costs |
$ | 428 | $ | 2,629 | $ | 897 | $ | 2,629 | ||||||||
Non-recurring purchase accounting and acquisition costs |
$ | 503 | $ | | $ | 503 | $ | | ||||||||
Curtailment gain |
$ | (142 | ) | $ | (3,066 | ) | $ | (142 | ) | $ | (3,066 | ) | ||||
EBITDA, as adjusted (non-GAAP) |
$ | 29,176 | $ | 33,802 | $ | 54,937 | $ | 60,855 | ||||||||
Net income, as adjusted |
||||||||||||||||
Net income (GAAP) |
$ | 14,158 | $ | 17,816 | $ | 26,148 | $ | 31,643 | ||||||||
Manufacturing consolidation costs (2) |
$ | 365 | $ | 456 | $ | 1,102 | $ | 456 | ||||||||
Due diligence costs (2) |
$ | 296 | $ | 1,781 | $ | 616 | $ | 1,781 | ||||||||
Non-recurring purchase accounting and acquisition costs (2) |
$ | 348 | $ | | $ | 348 | $ | | ||||||||
Curtailment gain (2) |
$ | (98 | ) | $ | (2,077 | ) | $ | (98 | ) | $ | (2,077 | ) | ||||
Net income, as adjusted (non-GAAP) (2) |
$ | 15,069 | $ | 17,976 | $ | 28,116 | $ | 31,803 | ||||||||
(2) Taxed at effective tax rate for each quarter |
||||||||||||||||
Earnings per share diluted, as adjusted |
||||||||||||||||
Earnings per share Diluted (GAAP) |
$ | 0.43 | $ | 0.53 | $ | 0.80 | $ | 0.94 | ||||||||
Manufacturing consolidation costs |
0.01 | 0.01 | 0.03 | 0.01 | ||||||||||||
Due diligence costs |
0.01 | 0.05 | 0.02 | 0.05 | ||||||||||||
Non-recurring purchase accounting and acquisition costs |
0.01 | | 0.01 | | ||||||||||||
Curtailment gain |
| (0.06 | ) | | (0.06 | ) | ||||||||||
Earnings per share Diluted, as adjusted (non-GAAP) |
$ | 0.46 | $ | 0.54 | $ | 0.86 | $ | 0.95 | ||||||||
Kaydons management believes that certain non-GAAP measures of operating income, as adjusted,
EBITDA, as adjusted, net income, as adjusted, and earnings per share diluted, as adjusted,
provide investors with additional information to assess the Companys financial performance.
However, these measures should be viewed as supplemental data, rather than substitutes or
alternatives to the comparable GAAP measures.
Second Quarter Ended | ||||||||
July 2, | July 3, | |||||||
2011 | 2010 | |||||||
Friction Control Products Operating income, as adjusted |
||||||||
Friction Control Products Operating Income (GAAP) |
$ | 11,526 | $ | 20,339 | ||||
Manufacturing consolidation costs |
$ | 527 | $ | 673 | ||||
Friction Control Products Operating Income, as adjusted (non-GAAP) |
$ | 12,053 | $ | 21,012 | ||||
Velocity Control Products Operating income, as adjusted |
||||||||
Velocity Control Products Operating Income (GAAP) |
$ | 5,884 | $ | 3,952 | ||||
Non-recurring purchase accounting and acquisition costs (2) |
$ | 503 | $ | | ||||
Velocity Control Products Operating Income, as adjusted (non-GAAP) |
$ | 6,387 | $ | 3,952 | ||||
Kaydons management believes that certain non-GAAP measures of operating income, as adjusted, provide investors with
additional information to assess the financial performance of the Companys reporting segments. However, these measures
should be viewed as supplemental data, rather than substitutes or alternatives to the comparable GAAP measures.