Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K DATED AUGUST 2, 2017 - TENNANT CO | form_8k.htm |
Exhibit 99
INVESTOR CONTACT: | MEDIA CONTACT: | |
Tom Paulson | Kathryn Lovik | |
Senior Vice President and Chief Financial Officer | Global Communications Director | |
tom.paulson@tennantco.com | kathryn.lovik@tennantco.com | |
763-540-1204 | 763-540-1212 | |
Tennant Company Reports 2017 Second Quarter Results
Record net sales for a second quarter of $270.8 million increased 24.9 percent, including
impact of IPC Group acquisition. Organic sales declined 2.3 percent;
Reported per share loss of $0.15 includes special items primarily related to IPC acquisition;
Adjusted EPS, excluding special items, of $0.60;
Company reaffirms 2017 full year net sales guidance range and lowers EPS guidance range
MINNEAPOLIS, Aug. 2, 2017-Tennant Company (NYSE: TNC), a world leader in designing, manufacturing and marketing of solutions that help create a cleaner, safer, healthier world, today reported record second quarter net sales of $270.8 million and a net loss of $2.6 million, or a $0.15 loss per share, for the quarter ended June 30, 2017. The 2017 second quarter included special items that reduced earnings by a total of $0.75 per share: a $4.7 million pre-tax charge, or $0.27 per share, for acquisition costs related to the IPC Group acquisition; a $6.2 million pre-tax charge, or $0.22 per share, reflecting acquisition-related financing costs; a $6.2 million pre-tax charge, or $0.25 per share, for acquisition-related inventory step-up flow through; and a $0.2 million pre-tax charge, or $0.01 per share, related to a pension plan settlement charge. Excluding these special items, adjusted 2017 second quarter net earnings were $10.6 million, or $0.60 per share. In the 2016 second quarter, Tennant’s net earnings were $15.3 million, or $0.85 per diluted share, on net sales of $216.8 million. (See the Supplemental Non-GAAP Financial Table.)
"Our performance during the 2017 second quarter primarily reflected near-term operational headwinds mainly stemming from our first quarter 2017 restructuring,” said Chris Killingstad, Tennant Company's president and chief executive officer. “During the second quarter, we closed and began integrating our acquisition of IPC Group. IPC boosts our presence and market share in Europe and more than doubles Tennant’s current EMEA business and we are pleased with IPC’s contribution at this early stage. Furthermore, we achieved the important strategic milestone of launching new e-Commerce capabilities in June, which will allow us to better serve our customers. Lastly, we forged ahead with efforts, following our restructuring, to rebalance and reallocate our resources, as well as initiatives toward improving field service productivity and manufacturing efficiencies. These actions negatively impacted the gross margin of Tennant, excluding IPC. While we are
(more)
Page 2 – Tennant Company Reports 2017 Second Quarter Results
disappointed with our second quarter profitability, we largely control these factors and are committed to improving margins, although these issues may not be resolved until early 2018.”
On April 6, 2017, Tennant announced it completed the acquisition of IP Cleaning, S.p.A. and its subsidiaries (IPC Group). IPC Group, based in Italy, designs and manufactures innovative professional cleaning equipment, tools and other solutions. Tennant anticipates that the acquisition will be accretive to the 2018 full year earnings per share. Organic sales growth within the recently acquired IPC Group increased approximately 8 percent in the 2017 second quarter versus the prior-year quarter.
Second Quarter Operating Review
The company's 2017 second quarter consolidated net sales of $270.8 million rose 24.9 percent over the prior-year quarter. Unfavorable foreign currency exchange lowered consolidated net sales by approximately 1.0 percent and the impact of the August 2016 Florock acquisition and the April 2017 IPC acquisition increased consolidated net sales by 28.2 percent. Organic net sales, which exclude the impact of foreign currency exchange, acquisitions and divestitures, declined approximately 2.3 percent. 2017 second quarter results reflected increased sales through distribution and sales of new products, particularly the M17 sweeper-scrubber, although this was more than offset by lower sales in the other channels and product categories.
Geographically, sales in the Americas rose 3.2 percent, but declined 2.8 percent organically, excluding the impact of the Florock and IPC acquisitions of 6.0 percent. Results in the Americas region reflect challenging year-over-year comparisons due to record level of sales in the 2016 second quarter. In the 2017 second quarter, organic sales declined; however, demand for new products favorably impacted sales in the region. Sales in the Europe, Middle East and Africa (EMEA) region were up 124.9 percent and declined 4.8 percent organically, with solid sales performance in the Central Eastern Europe, Middle East and Africa (CEEMEA) markets being more than offset by declines in the other countries. Organic sales in EMEA exclude an unfavorable foreign currency exchange impact of approximately 3.5 percent and the impact of the IPC acquisition of 133.2 percent. Sales in the Asia Pacific (APAC) region grew by 30.7 percent and increased approximately 3.1 percent organically, excluding a negative foreign currency exchange impact of about 2.0 percent and the impact of the IPC acquisition of 29.6 percent. Sales in the APAC region reflected strong growth in China and Southeast Asia, partially offset by declines in Australia and Japan.
Tennant's gross margin in the 2017 second quarter was 38.6 percent, and the as adjusted gross margin, excluding the $6.2 million IPC acquisition-related inventory step-up flow through, was 40.9 percent compared to 43.9 percent in the prior-year quarter. The as adjusted 300 basis point decrease primarily reflects continued field service productivity challenges related to organizational changes from the restructuring, the near-term unfavorable impact from investments in manufacturing automation initiatives, and raw material cost inflation.
Research and development (R&D) expense for the 2017 second quarter totaled $7.9 million, or 2.9 percent of sales, versus $8.4 million, or 3.9 percent of sales, a year ago. The company continues to invest in developing a robust pipeline of innovative new products and technologies and the advancement of detergent-free products, fleet management and other sustainable technologies.
(more)
Page 3 – Tennant Company Reports 2017 Second Quarter Results
Selling and administrative (S&A) expense in the 2017 second quarter was $87.5 million, or 32.3 percent of sales, and as adjusted was $82.6 million or 30.5 percent of sales, versus the prior-year quarter S&A expense of $64.3 million, or 29.6 percent of sales. The 2017 as adjusted second quarter S&A expense excludes the $4.7 million IPC acquisition costs and the $0.2 million pension plan settlement charge. Tennant continued to balance disciplined spending control with investments in key growth initiatives, such as new e-Business capabilities.
Tennant's 2017 second quarter operating profit was $9.2 million, or 3.4 percent of sales, and the operating profit as adjusted to exclude the $6.2 million IPC acquisition-related inventory step-up flow through, the $4.7 million IPC acquisitions costs and the $0.2 million pension plan settlement charge, was $20.2 million, or 7.5 percent of sales, compared to an operating profit of $22.6 million, or 10.4 percent of sales, in the year-ago quarter. The 2017 second quarter Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) as adjusted was $29.8 million, or 11.0 percent of sales, compared to $27.4 million, or 12.6 percent of sales in the year-ago quarter. (See the Supplemental Non-GAAP Financial Table.)
New Product and Technology Pipeline
In 2017, the company plans to introduce 32 new products and product variants, excluding IPC products. In the 2017 second quarter, Tennant launched:
• | The V3e Compact Dry Canister Vacuum, designed for carpeted and hard floor surfaces with three-stage HEPA filtration system and low 68 dBA sound level and features that increase operator productivity. |
• | Its distribution of the i-mop in North America, as part of a joint venture. The i-mop is a versatile walk-behind scrubber that combines the cleaning performance of an autoscrubber with the agility of a flat mop. |
Commented Killingstad: “New product innovation is a key growth driver for Tennant and we continue to experience healthy demand for recently launched products. Through the first half of 2017, 45 percent of our equipment sales came from products introduced within the last three years, which significantly outpaced our 30 percent target. We are concentrating our new product development on areas of most compelling need to customers, such as lower overall operating cost and improved maintenance and fleet-management capabilities. We expect to continue to open up new frontiers and new growth opportunities through our advanced product development efforts.”
2017 First Half Results
For the six months ended June 30, 2017, Tennant generated a net loss of $6.5 million, or a $0.37 loss per share, on net sales of $461.9 million. The 2017 first half included special items totaling $29.4 million pre-tax that reduced earnings by a total of $1.28 per share. Excluding these special items, adjusted 2017 first half net earnings were $16.0 million, or $0.91 earnings per share. For the six months ended June 30, 2016, the company reported net earnings of $19.8 million, or $1.10 per diluted share on net sales of $396.7 million.
(more)
Page 4 – Tennant Company Reports 2017 Second Quarter Results
Unfavorable foreign currency exchange lowered consolidated net sales by approximately 0.5 percent, and the impact of the 2016 Florock acquisition and the 2017 IPC acquisition increased consolidated net sales by 15.9 percent. Organic net sales, which exclude the impact of foreign currency exchange, acquisitions and divestitures, rose approximately 1.0 percent versus the prior-year period.
Year-to-date 2017 gross margin was 39.9, and the as adjusted gross margin, excluding the $6.2 million IPC acquisition-related inventory step-up flow through, was 41.2 percent versus 43.6 percent in the year-earlier period. R&D expense in the 2017 first half was $16.3 million, or 3.5 percent of sales, compared to $16.3 million, or 4.1 percent of sales, in the prior-year period. S&A expense in the 2017 first half was $161.4 million, or 34.9 percent of sales, and the as adjusted S&A expense, excluding the $8.0 million restructuring charge, the $7.6 million IPC acquisition costs and the $0.2 million pension plan settlement charge, was $145.6 million, or 31.5 percent of sales, versus $126.7 million, or 31.9 percent of sales, in the first six months of 2016.
Operating profit in the 2017 first half was $6.5 million, or 1.4 percent of sales, and the as adjusted operating profit, excluding the $6.2 million IPC acquisition-related inventory step-up flow through, the $8.0 million restructuring charge, the $7.6 million IPC acquisition costs and the $0.2 million pension plan settlement charge, was $28.5 million, or 6.2 percent of sales, compared to $29.7 million, or 7.5 percent of sales, in the same period last year. Foreign currency exchange rates had a nominal impact on operating profit in the first half of 2017. The 2017 first half EBITDA as adjusted was $42.8 million, or 9.3 percent of sales, compared to $38.5 million, or 9.7 percent of sales, in the 2016 first half. (See the Supplemental Non-GAAP Financial Table.)
Cash from operations totaled a negative $2.5 million in the 2017 first half, compared to a positive $12.4 million in the year-earlier period. The company's total debt was $411.0 million, up from $21.2 million at the end of the prior-year quarter reflecting the recent IPC acquisition. Cash on the balance sheet totaled $53.9 million versus $27.9 million a year ago. Reflecting Tennant’s ongoing commitment to enhancing shareholder return, the company paid cash dividends of $7.5 million in the 2017 first half.
2017 Business Outlook
Killingstad concluded: “Our current set of strategies are focused on one goal - re-engineering a Tennant Company with the market position, product portfolio, customer centricity and operating excellence that positions us for profitable growth. As our efforts in the first half of 2017 demonstrate, we are committed to pursuing the opportunities and navigating the challenges that come with change. We achieved several strategic milestones in the first half of 2017. Tennant, through the acquisition of IPC, has improved its global market position. Our commitment to innovation and new product launches remains on schedule, and we are in the process of better aligning our resources to drive improved efficiencies and optimize expense levels. The global macroeconomic environment still merits caution, but we are optimistic about our sales momentum as we head into the second half of 2017; however, it will be difficult to improve the field service and manufacturing challenges fast enough to offset the unfavorable variances we had in the first half of 2017. Therefore, we are reaffirming our full year sales guidance range and lowering our full year earnings guidance range.”
(more)
Page 5 – Tennant Company Reports 2017 Second Quarter Results
Tennant Company continues to estimate 2017 full year net sales in the range of $960 million to $990 million, up 18.7 percent to 22.4 percent, or up approximately 1 percent to 3 percent organically, assuming an unfavorable foreign currency exchange impact on sales of approximately 1 percent, an additional 0.8 percent inorganic growth from the August 2016 Florock acquisition, and inorganic growth from the April 2017 IPC acquisition in the range of 18.6 percent to 20.4 percent. Tennant now expects 2017 full year reported earnings in the range of $0.85 to $1.05 per diluted share, which includes the first quarter restructuring charge, one-time acquisition and financing costs related to the IPC Group acquisition, the impact on earnings from the preliminary estimate of IPC acquisition-related inventory step-up flow through, a pension plan settlement charge, and the interest expense from the IPC acquisition-related financing. Previously, the company expected 2017 full year reported earnings in the range of $1.05 to $1.25 per diluted share. Tennant now expects 2017 full year adjusted earnings in the range of $2.20 to $2.40 per diluted share. Previously, the company expected 2017 full year adjusted earnings in the range of $2.40 to $2.60 per diluted share. The 2017 full year adjusted earnings exclude the following non-recurring costs totaling $31.4 million pre-tax, or $1.36 per diluted share:
1) | $8.0 million restructuring charge (recorded in the 2017 first quarter in S&A Expense) |
2) | $7.6 million IPC acquisition costs ($2.9 million recorded in the 2017 first quarter and $4.7 million recorded in the 2017 second quarter in S&A Expense) |
3) | $7.4 million IPC-related financing costs ($1.2 million recorded in the 2017 first quarter and $6.2 million recorded in the 2017 second quarter in Other Expense, Net) |
4) | $8.2 million IPC acquisition inventory step-up ($6.2 million recorded in the 2017 second quarter in Cost of Sales and the remainder to be recorded in the 2017 third quarter) |
5) | $0.2 million pension plan settlement charge (recorded in the 2017 second quarter in S&A Expense) |
Foreign currency exchange in 2017 is estimated to negatively impact operating profit by approximately $2.5 million, or a negative impact of approximately $0.10 per diluted share. On an as adjusted and “Constant Currency” basis (assuming no change in foreign exchange rates from the prior year), 2017 full year earnings are now estimated to be in the range of $2.30 to $2.50 per diluted share. Previously, the company expected 2017 full year earnings on an as adjusted and “Constant Currency” basis in the range of $2.50 to $2.70 per diluted share. The revised 2017 full year earnings guidance still anticipates an as adjusted 2017 dilution from the IPC acquisition of $0.10 per diluted share. For the 2016 full year, earnings per diluted share totaled $2.59 on net sales of $808.6 million.
Tennant’s 2017 annual financial outlook includes the following additional assumptions:
• | Continued stable economy in North America, modest improvement in Europe and a challenging business environment in APAC; |
• | Gross margin performance in the range of 41 to 42 percent; |
• | R&D expense in the range of 3 percent to 4 percent of sales; |
• | Capital expenditures in the range of $25 million to $30 million; and |
• | An effective tax rate of approximately 29 percent. |
(more)
Page 6 – Tennant Company Reports 2017 Second Quarter Results
Conference Call
Tennant will host a conference call to discuss the 2017 second quarter results today, August 2, 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 for approximately three months after the call.
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, significantly 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 $0.8 billion in 2016 and has approximately 3,200 employees. Tennant acquired IPC Group in April of 2017. IPC Group, headquartered in Italy, had sales of $0.2 billion in 2016 and has approximately 1,100 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: geopolitical and economic uncertainty throughout the world; the competition in our business; our ability to attract, develop and retain key personnel; our ability to achieve operational efficiencies, including synergistic and other benefits of acquisitions; our substantial indebtedness could adversely affect our ability to raise additional capital to fund our operations, limit our ability to react to changes in the economy or our industry, expose us to interest rate risk to the extent of any variable rate debt, and prevent us from meeting our covenant and payment obligations related to our debt instruments; our ability to effectively manage organizational changes; our ability to successfully upgrade, evolve and protect our information technology systems; our ability to develop and commercialize new innovative products and services; unforeseen product liability claims or product quality issues; fluctuations in the cost, quality, or availability of raw materials and purchased components; foreign currency exchange rate fluctuations, particularly the relative strength of the U.S. dollar against other major currencies; the occurrence of a significant business interruption; our ability to comply with laws and regulations; and our ability to sufficiently remediate any material weaknesses or significant deficiencies in our internal control over financial reporting.
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. 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. For additional information about factors that could materially affect Tennant's results, please see our other Securities and Exchange Commission filings, including disclosures under “Risk Factors.”
We do not undertake to update any forward-looking statement, and investors are advised to consult any further disclosures by us on this matter in our filings with the Securities and Exchange Commission and in other written statements we make from time to time. 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.
(more)
Page 7 – Tennant Company Reports 2017 Second Quarter Results
Non-GAAP Financial Measures
This news release and the related conference call include presentations 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. Management uses adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) as a supplemental measure of financial performance. Adjusted EBITDA is defined as operating profit as adjusted to include or exclude special items plus non-interest other (expense) income and to exclude depreciation and amortization. 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 in this news release. In addition, this news release and related conference call include a discussion of sales, sales growth and net earnings per diluted share on a “Constant Currency” basis, which are non-GAAP measures. For the purpose of comparison, financial performance on a “Constant Currency” basis uses the prior-year exchange rates for the comparative period to enhance the visibility of the underlying business trends, excluding the impact arising from foreign currency exchange rate fluctuations.
FINANCIAL TABLES FOLLOW
(more)
Page 8 – Tennant Company Reports 2017 Second Quarter Results
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 | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Net Sales | $ | 270,791 | $ | 216,828 | $ | 461,850 | $ | 396,692 | ||||||||
Cost of Sales | 166,237 | 121,539 | 277,560 | 223,901 | ||||||||||||
Gross Profit | 104,554 | 95,289 | 184,290 | 172,791 | ||||||||||||
Gross Margin | 38.6 | % | 43.9 | % | 39.9 | % | 43.6 | % | ||||||||
Operating Expense: | ||||||||||||||||
Research and Development Expense | 7,886 | 8,390 | 16,332 | 16,294 | ||||||||||||
Selling and Administrative Expense | 87,513 | 64,253 | 161,416 | 126,692 | ||||||||||||
Loss on Sale of Business | — | 87 | — | 149 | ||||||||||||
Total Operating Expense | 95,399 | 72,730 | 177,748 | 143,135 | ||||||||||||
Profit from Operations | 9,155 | 22,559 | 6,542 | 29,656 | ||||||||||||
Operating Margin | 3.4 | % | 10.4 | % | 1.4 | % | 7.5 | % | ||||||||
Other Income (Expense): | ||||||||||||||||
Interest Income | 793 | 40 | 877 | 81 | ||||||||||||
Interest Expense | (11,833 | ) | (288 | ) | (12,627 | ) | (590 | ) | ||||||||
Net Foreign Currency Transaction (Losses) Gains | (336 | ) | 597 | (1,533 | ) | 324 | ||||||||||
Other Expense, Net | (197 | ) | (314 | ) | (218 | ) | (350 | ) | ||||||||
Total Other (Expense) Income, Net | (11,573 | ) | 35 | (13,501 | ) | (535 | ) | |||||||||
(Loss) Profit Before Income Taxes | (2,418 | ) | 22,594 | (6,959 | ) | 29,121 | ||||||||||
Income Tax Expense (Benefit) | 238 | 7,266 | (346 | ) | 9,354 | |||||||||||
Net (Loss) Earnings Including Noncontrolling Interest | (2,656 | ) | 15,328 | (6,613 | ) | 19,767 | ||||||||||
Net Loss Attributable to Noncontrolling Interest | (65 | ) | — | (65 | ) | — | ||||||||||
Net (Loss) Earnings Attributable to Tennant Company | $ | (2,591 | ) | $ | 15,328 | $ | (6,548 | ) | $ | 19,767 | ||||||
Net (Loss) Earnings Attributable to Tennant Company per Share: | ||||||||||||||||
Basic | $ | (0.15 | ) | $ | 0.88 | $ | (0.37 | ) | $ | 1.13 | ||||||
Diluted | $ | (0.15 | ) | $ | 0.85 | $ | (0.37 | ) | $ | 1.10 | ||||||
Weighted Average Shares Outstanding: | ||||||||||||||||
Basic | 17,693,102 | 17,508,022 | 17,645,090 | 17,526,107 | ||||||||||||
Diluted | 17,693,102 | 17,933,243 | 17,645,090 | 17,954,167 | ||||||||||||
Cash Dividends Declared per Common Share | $ | 0.21 | $ | 0.20 | $ | 0.42 | $ | 0.40 | ||||||||
GEOGRAPHICAL NET SALES(1) (Unaudited)
(In thousands) | Three Months Ended | Six Months Ended | ||||||||||||||||||
June 30 | June 30 | |||||||||||||||||||
2017 | 2016 | % | 2017 | 2016 | % | |||||||||||||||
Americas | $ | 169,146 | $ | 163,857 | 3.2 | $ | 311,916 | $ | 297,410 | 4.9 | ||||||||||
Europe, Middle East and Africa | 77,356 | 34,391 | 124.9 | 110,632 | 65,124 | 69.9 | ||||||||||||||
Asia Pacific | 24,289 | 18,580 | 30.7 | 39,302 | 34,158 | 15.1 | ||||||||||||||
Total | $ | 270,791 | $ | 216,828 | 24.9 | $ | 461,850 | $ | 396,692 | 16.4 | ||||||||||
(1) Net of intercompany sales.
(more)
Page 9 – Tennant Company Reports 2017 Second Quarter Results
TENNANT COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
(In thousands) | June 30, | December 31, | June 30, | ||||||||
2017 | 2016 | 2016 | |||||||||
ASSETS | |||||||||||
Current Assets: | |||||||||||
Cash and Cash Equivalents | $ | 53,305 | $ | 58,033 | $ | 27,945 | |||||
Restricted Cash | 1,243 | 517 | 529 | ||||||||
Net Receivables | 199,861 | 149,134 | 154,609 | ||||||||
Inventories | 141,579 | 78,622 | 82,520 | ||||||||
Prepaid Expenses | 25,198 | 9,204 | 10,289 | ||||||||
Other Current Assets | 5,461 | 2,412 | 1,790 | ||||||||
Total Current Assets | 426,647 | 297,922 | 277,682 | ||||||||
Property, Plant and Equipment | 373,254 | 298,500 | 295,849 | ||||||||
Accumulated Depreciation | (195,248 | ) | (186,403 | ) | (190,763 | ) | |||||
Property, Plant and Equipment, Net | 178,006 | 112,097 | 105,086 | ||||||||
Deferred Income Taxes | 20,157 | 13,439 | 14,102 | ||||||||
Goodwill | 183,250 | 21,065 | 17,524 | ||||||||
Intangible Assets, Net | 166,198 | 6,460 | 2,979 | ||||||||
Other Assets | 22,953 | 19,054 | 15,508 | ||||||||
Total Assets | $ | 997,211 | $ | 470,037 | $ | 432,881 | |||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
Current Liabilities: | |||||||||||
Short-Term Borrowings and Current Portion of Long-Term Debt | $ | 5,307 | $ | 3,459 | $ | 3,460 | |||||
Accounts Payable | 88,572 | 47,408 | 49,838 | ||||||||
Employee Compensation and Benefits | 35,789 | 35,997 | 30,137 | ||||||||
Income Taxes Payable | 6,753 | 2,348 | 3,950 | ||||||||
Other Current Liabilities | 58,189 | 43,617 | 40,792 | ||||||||
Total Current Liabilities | 194,610 | 132,829 | 128,177 | ||||||||
Long-Term Liabilities: | |||||||||||
Long-Term Debt | 405,716 | 32,735 | 17,751 | ||||||||
Employee-Related Benefits | 25,581 | 21,134 | 21,245 | ||||||||
Deferred Income Taxes | 59,002 | 171 | 72 | ||||||||
Other Liabilities | 24,937 | 4,625 | 4,846 | ||||||||
Total Long-Term Liabilities | 515,236 | 58,665 | 43,914 | ||||||||
Total Liabilities | 709,846 | 191,494 | 172,091 | ||||||||
Shareholders’ Equity: | |||||||||||
Preferred Stock | — | — | — | ||||||||
Common Stock | 6,684 | 6,633 | 6,592 | ||||||||
Additional Paid-In Capital | 9,915 | 3,653 | — | ||||||||
Retained Earnings | 304,170 | 318,180 | 298,568 | ||||||||
Accumulated Other Comprehensive Loss | (36,614 | ) | (49,923 | ) | (44,370 | ) | |||||
Total Tennant Company Shareholders’ Equity | 284,155 | 278,543 | 260,790 | ||||||||
Noncontrolling Interest | 3,210 | — | — | ||||||||
Total Equity | 287,365 | 278,543 | 260,790 | ||||||||
Total Liabilities and Shareholders’ Equity | $ | 997,211 | $ | 470,037 | $ | 432,881 | |||||
(more)
Page 10 – Tennant Company Reports 2017 Second Quarter Results
TENNANT COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(In thousands) | Six Months Ended | ||||||
June 30 | |||||||
2017 | 2016 | ||||||
OPERATING ACTIVITIES | |||||||
Net (Loss) Earnings Including Noncontrolling Interest | $ | (6,613 | ) | $ | 19,767 | ||
Adjustments to reconcile Net (Loss) Earnings to Net Cash (Used in) Provided by Operating Activities: | |||||||
Depreciation | 11,043 | 8,655 | |||||
Amortization of Intangible Assets | 3,780 | 224 | |||||
Amortization of Debt Issuance Costs | 466 | — | |||||
Debt Issuance Cost Charges Related to Financing | 6,200 | — | |||||
Fair Value Step-Up Adjustment to Acquired Inventory | 6,199 | — | |||||
Deferred Income Taxes | (6,032 | ) | (1,633 | ) | |||
Share-Based Compensation Expense | 3,622 | 4,426 | |||||
Allowance for Doubtful Accounts and Returns | 697 | 606 | |||||
Loss on Sale of Business | — | 149 | |||||
Other, Net | 64 | (63 | ) | ||||
Changes in Operating Assets and Liabilities: | |||||||
Receivables | (6,016 | ) | (12,314 | ) | |||
Inventories | (9,854 | ) | (3,941 | ) | |||
Accounts Payable | 6,190 | (389 | ) | ||||
Employee Compensation and Benefits | (8,262 | ) | (5,788 | ) | |||
Other Current Liabilities | 5,252 | (3,936 | ) | ||||
Income Taxes | (1,617 | ) | 6,743 | ||||
Other Assets and Liabilities | (7,614 | ) | (65 | ) | |||
Net Cash (Used in) Provided by Operating Activities | (2,495 | ) | 12,441 | ||||
INVESTING ACTIVITIES | |||||||
Purchases of Property, Plant and Equipment | (9,145 | ) | (14,769 | ) | |||
Proceeds from Disposals of Property, Plant and Equipment | 2,428 | 427 | |||||
Acquisition of Businesses, Net of Cash Acquired | (354,073 | ) | — | ||||
Issuance of Long-Term Note Receivable | (1,500 | ) | — | ||||
Purchase of Intangible Asset | (2,500 | ) | — | ||||
Proceeds from Sale of Business | — | 285 | |||||
(Increase) Decrease in Restricted Cash | (118 | ) | 120 | ||||
Net Cash Used in Investing Activities | (364,908 | ) | (13,937 | ) | |||
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 | (58,471 | ) | (3,444 | ) | |||
Payments of Debt Issuance Costs | (16,039 | ) | — | ||||
Purchases of Common Stock | — | (12,762 | ) | ||||
Proceeds from Issuances of Common Stock | 3,843 | 1,196 | |||||
Excess Tax Benefit on Stock Plans | — | 246 | |||||
Dividends Paid | (7,463 | ) | (7,058 | ) | |||
Net Cash Provided by (Used in) Financing Activities | 361,870 | (21,822 | ) | ||||
(more)
Page 11 – Tennant Company Reports 2017 Second Quarter Results
Effect of Exchange Rate Changes on Cash and Cash Equivalents | 805 | (37 | ) | ||||
Net Decrease in Cash and Cash Equivalents | (4,728 | ) | (23,355 | ) | |||
Cash and Cash Equivalents at Beginning of Period | 58,033 | 51,300 | |||||
Cash and Cash Equivalents at End of Period | $ | 53,305 | $ | 27,945 | |||
(more)
Page 12 – Tennant Company Reports 2017 Second Quarter Results
TENNANT COMPANY
SUPPLEMENTAL NON-GAAP FINANCIAL TABLE
(In thousands, except per share data) | Three Months Ended | Six Months Ended | ||||||||||||||
June 30 | June 30 | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Net Sales | $ | 270,791 | $ | 216,828 | $ | 461,850 | $ | 396,692 | ||||||||
Cost of Sales | 166,237 | 121,539 | 277,560 | 223,901 | ||||||||||||
Gross Profit - as reported | $ | 104,554 | $ | 95,289 | $ | 184,290 | $ | 172,791 | ||||||||
Gross Margin - as reported | 38.6 | % | 43.9 | % | 39.9 | % | 43.6 | % | ||||||||
Adjustments: | ||||||||||||||||
Inventory Step-Up | 6,199 | — | 6,199 | — | ||||||||||||
Gross Profit - as adjusted | $ | 110,753 | $ | 95,289 | $ | 190,489 | $ | 172,791 | ||||||||
Gross Margin - as adjusted | 40.9 | % | 43.9 | % | 41.2 | % | 43.6 | % | ||||||||
Operating Expense: | ||||||||||||||||
Research and Development Expense | 7,886 | 8,390 | 16,332 | 16,294 | ||||||||||||
Selling and Administrative Expense | 87,513 | 64,253 | 161,416 | 126,692 | ||||||||||||
Loss on Sale of Business | — | 87 | — | 149 | ||||||||||||
Total Operating Expense | 95,399 | 72,730 | 177,748 | 143,135 | ||||||||||||
Profit from Operations - as reported | $ | 9,155 | $ | 22,559 | $ | 6,542 | $ | 29,656 | ||||||||
Operating Margin - as reported | 3.4 | % | 10.4 | % | 1.4 | % | 7.5 | % | ||||||||
Adjustments: | ||||||||||||||||
Inventory Step-Up | 6,199 | — | 6,199 | — | ||||||||||||
Restructuring Charge | — | — | 8,018 | — | ||||||||||||
Acquisition Costs | 4,684 | — | 7,558 | — | ||||||||||||
Pension Settlement | 205 | — | 205 | — | ||||||||||||
Profit from Operations - as adjusted | $ | 20,243 | $ | 22,559 | $ | 28,522 | $ | 29,656 | ||||||||
Operating Margin - as adjusted | 7.5 | % | 10.4 | % | 6.2 | % | 7.5 | % | ||||||||
Other Income (Expense): | ||||||||||||||||
Interest Income | 793 | 40 | 877 | 81 | ||||||||||||
Interest Expense | (11,833 | ) | (288 | ) | (12,627 | ) | (590 | ) | ||||||||
Net Foreign Currency Transaction (Losses) Gains | (336 | ) | 597 | (1,533 | ) | 324 | ||||||||||
Other Expense, Net | (197 | ) | (314 | ) | (218 | ) | (350 | ) | ||||||||
Total Other (Expense) Income, Net - as reported | (11,573 | ) | 35 | (13,501 | ) | (535 | ) | |||||||||
(Loss) Profit Before Income Taxes - as reported | $ | (2,418 | ) | $ | 22,594 | $ | (6,959 | ) | $ | 29,121 | ||||||
Adjustments: | ||||||||||||||||
Inventory Step-Up | 6,199 | — | 6,199 | — | ||||||||||||
Restructuring Charge | — | — | 8,018 | — | ||||||||||||
Acquisition Costs | 4,684 | — | 7,558 | — | ||||||||||||
Pension Settlement | 205 | — | 205 | — | ||||||||||||
Financing Costs | 6,221 | — | 7,378 | — | ||||||||||||
Profit Before Income Taxes - as adjusted | $ | 14,891 | $ | 22,594 | $ | 22,399 | $ | 29,121 | ||||||||
(more)
Page 13 – Tennant Company Reports 2017 Second Quarter Results
TENNANT COMPANY
SUPPLEMENTAL NON-GAAP FINANCIAL TABLE
(In thousands, except per share data) | Three Months Ended | Six Months Ended | ||||||||||||||
June 30 | June 30 | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Income Tax Expense (Benefit) - as reported | $ | 238 | $ | 7,266 | $ | (346 | ) | $ | 9,354 | |||||||
Adjustments: | ||||||||||||||||
Inventory Step-Up(1) | 1,729 | — | 1,729 | — | ||||||||||||
Restructuring Charge(1) | — | — | 2,234 | — | ||||||||||||
Acquisition Costs (Nondeductible) | — | — | — | — | ||||||||||||
Pension Settlement(1) | 47 | — | 47 | — | ||||||||||||
Financing Costs(1) | 2,326 | — | 2,759 | — | ||||||||||||
Income Tax Expense - as adjusted | $ | 4,340 | $ | 7,266 | $ | 6,423 | $ | 9,354 | ||||||||
Net (Loss) Earnings Including Noncontrolling Interest | (2,656 | ) | 15,328 | (6,613 | ) | 19,767 | ||||||||||
Net Loss Attributable to Noncontrolling Interest | (65 | ) | — | (65 | ) | — | ||||||||||
Net (Loss) Earnings Attributable to Tennant Company - as reported | $ | (2,591 | ) | $ | 15,328 | $ | (6,548 | ) | $ | 19,767 | ||||||
Adjustments: | ||||||||||||||||
Inventory Step-Up | 4,470 | — | 4,470 | — | ||||||||||||
Restructuring Charge | — | — | 5,784 | — | ||||||||||||
Acquisition Costs | 4,684 | — | 7,558 | — | ||||||||||||
Pension Settlement | 158 | — | 158 | — | ||||||||||||
Financing Costs | 3,895 | — | 4,619 | — | ||||||||||||
Net Earnings Attributable to Tennant Company - as adjusted | $ | 10,616 | $ | 15,328 | $ | 16,041 | $ | 19,767 | ||||||||
Net (Loss) Earnings Attributable to Tennant Company per Share - as reported: | ||||||||||||||||
Basic | $ | (0.15 | ) | $ | 0.88 | $ | (0.37 | ) | $ | 1.13 | ||||||
Diluted | $ | (0.15 | ) | $ | 0.85 | $ | (0.37 | ) | $ | 1.10 | ||||||
Adjustments: | ||||||||||||||||
Inventory Step-Up | 0.25 | — | 0.25 | — | ||||||||||||
Restructuring Charge | — | — | 0.32 | — | ||||||||||||
Acquisition Costs | 0.27 | — | 0.44 | — | ||||||||||||
Pension Settlement | 0.01 | — | 0.01 | — | ||||||||||||
Financing Costs | 0.22 | — | 0.26 | — | ||||||||||||
Net Earnings Attributable to Tennant Company per Share - as adjusted | $ | 0.60 | $ | 0.85 | $ | 0.91 | $ | 1.10 | ||||||||
(1) In determining the tax impact, we applied the statutory rate in effect for each jurisdiction where expenses were incurred.
(more)
Page 14 – Tennant Company Reports 2017 Second Quarter Results
TENNANT COMPANY
SUPPLEMENTAL NON-GAAP FINANCIAL TABLE
(In thousands) | Three Months Ended | Six Months Ended | ||||||||||||||
June 30 | June 30 | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Net Sales | $ | 270,791 | $ | 216,828 | $ | 461,850 | $ | 396,692 | ||||||||
Profit from Operations - as adjusted | 20,243 | 22,559 | 28,522 | 29,656 | ||||||||||||
Operating Margin - as adjusted | 7.5 | % | 10.4 | % | 6.2 | % | 7.5 | % | ||||||||
Net Foreign Currency Transaction (Losses) Gains | (336 | ) | 597 | (1,533 | ) | 324 | ||||||||||
Other Expense, Net | (197 | ) | (314 | ) | (218 | ) | (350 | ) | ||||||||
Adjustments: | ||||||||||||||||
Acquisition Related Currency Loss | 46 | — | 1,178 | — | ||||||||||||
Non-Interest Other (Expense) Income - as adjusted | (487 | ) | 283 | (573 | ) | (26 | ) | |||||||||
Exclude: | ||||||||||||||||
Depreciation Expense | 6,550 | 4,399 | 11,043 | 8,655 | ||||||||||||
Amortization Expense | 3,536 | 112 | 3,780 | 224 | ||||||||||||
Earnings Before Interest, Taxes, Depreciation & Amortization - as adjusted | $ | 29,842 | $ | 27,353 | $ | 42,772 | $ | 38,509 | ||||||||
EBITDA Margin - as adjusted | 11.0 | % | 12.6 | % | 9.3 | % | 9.7 | % | ||||||||
###