BUFFALO, N.Y.--(BUSINESS WIRE)--
Columbus McKinnon Corporation (Nasdaq: CMCO), a leading designer,
manufacturer and marketer of motion control products, technologies and
services for material handling, today announced financial results for
its fiscal year 2019 second quarter, which ended September 30, 2018.
Second Quarter Highlights (compared with prior-year period)
-
Gaining traction with Phase II of Blueprint strategy and driving
earnings power improvement
-
Gross margin of 35.0% expanded 150 basis points; continues near
record levels on strong volume and productivity improvements
-
Simplification process supported both GAAP and adjusted
operating margin expansion of 240 basis points
-
Earnings per diluted share was $0.67, up 24%; Adjusted earnings
per diluted share was $0.70, a 37% increase
-
Raising operating and EBITDA margin goals
Mark Morelli, President and CEO of Columbus McKinnon, commented, “The
effectiveness of our business operating system, E-PAS™ (Earnings Power
Acceleration System), is enabling solid execution of the early stages of
Phase II of our Blueprint strategy. We have identified approximately $7
million in potential savings for fiscal 2019 alone and have achieved
$1.6 million year-to-date. Accordingly, our improving earnings power was
clearly validated in our results this quarter with high double digit
operating income growth. Notable as well, we are generating strong cash
flow and reducing debt.”
“As we redefine the business model of Columbus McKinnon, the tools in
E-PAS, including our 80/20 simplification process, combined with
operational improvements and growth through market share gains should
continue to drive strong results. Over the next three years, we believe
our plan of simplification, operational excellence and ramping the
growth engine will deliver double digit earnings growth annually and we
expect to reach adjusted EBITDA* margins of 19%.”
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter Fiscal 2019 Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ($ in millions)
|
|
|
|
Q2 FY 19
|
|
|
|
Q2 FY 18
|
|
|
|
Change
|
|
|
|
% Change
|
|
Net sales
|
|
|
|
$
|
|
|
217.1
|
|
|
|
|
$
|
|
|
212.8
|
|
|
|
|
$
|
|
|
4.3
|
|
|
|
|
2.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| U.S. sales
|
|
|
|
$
|
|
|
117.5
|
|
|
|
|
$
|
|
|
112.7
|
|
|
|
|
$
|
|
|
4.8
|
|
|
|
|
4.3
|
%
|
| % of total
|
|
|
|
54
|
%
|
|
|
|
53
|
%
|
|
|
|
|
|
|
|
|
| Non-U.S. sales
|
|
|
|
$
|
|
|
99.6
|
|
|
|
|
$
|
|
|
100.1
|
|
|
|
|
$
|
|
|
(0.5
|
)
|
|
|
|
(0.5
|
)%
|
| % of total
|
|
|
|
46
|
%
|
|
|
|
47
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Higher sales were driven by strong volume in the U.S. and pricing,
primarily outside of the U.S. Excluding the effect of foreign currency
translation, non-U.S. sales were up 1.7% and total sales increased 3%.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter Fiscal 2019 Operating
Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ($ in millions)
|
|
|
|
Q2 FY 19
|
|
|
|
Q2 FY 18
|
|
|
|
Change
|
|
|
|
% Change
|
| Gross profit
|
|
|
|
$
|
|
|
75.9
|
|
|
|
|
$
|
|
|
71.3
|
|
|
|
|
$
|
|
|
4.6
|
|
|
|
|
6.4
|
%
|
| Gross margin
|
|
|
|
35.0
|
%
|
|
|
|
33.5
|
%
|
|
|
|
150 bps
|
|
|
|
|
| Income from operations
|
|
|
|
$
|
|
|
24.8
|
|
|
|
|
$
|
|
|
19.2
|
|
|
|
|
$
|
|
|
5.6
|
|
|
|
|
29.2
|
%
|
| Operating margin
|
|
|
|
11.4
|
%
|
|
|
|
9.0
|
%
|
|
|
|
240 bps
|
|
|
|
|
| Net income
|
|
|
|
$
|
|
|
15.9
|
|
|
|
|
$
|
|
|
12.5
|
|
|
|
|
$
|
|
|
3.4
|
|
|
|
|
27.2
|
%
|
| Diluted EPS
|
|
|
|
$
|
|
|
0.67
|
|
|
|
|
$
|
|
|
0.54
|
|
|
|
|
$
|
|
|
0.13
|
|
|
|
|
24.1
|
%
|
| Adjusted EBITDA *
|
|
|
|
$
|
|
|
33.5
|
|
|
|
|
$
|
|
|
29.0
|
|
|
|
|
$
|
|
|
4.5
|
|
|
|
|
15.7
|
%
|
| Adjusted EBITDA margin
|
|
|
|
15.4
|
%
|
|
|
|
13.6
|
%
|
|
|
|
180 bps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*A non-GAAP measure, Adjusted EBITDA is defined as adjusted operating
income plus depreciation and amortization. Please see the attached
tables for a reconciliation of adjusted EBITDA to GAAP net income.
Gross profit and gross margin improvement were largely the result of
higher volume and productivity improvements from operational excellence
measures and lower medical costs. Pricing more than offset material cost
inflation. Adjusted gross margin, which excludes the $1.7 million
insurance benefit in the prior-year quarter, expanded 230 basis points. For
more information on changes in gross profit, please see the table on
page 8 of this release. Adjusted income from operations was $25.5
million, up $5.6 million, or 28.3%, over the second quarter of fiscal
2018. Adjusted operating margin expanded 240 basis points from the
effects of product line simplification and lower research and
development and selling expenses. Please see the reconciliation of
GAAP income from operations to adjusted income from operations on page
11 of this release.
Adjusted net income for the quarter was $16.5 million, or $0.70 per
diluted share, compared with $11.9 million, or $0.51 per diluted share,
in the prior-year period. Adjusted EBITDA margin was 15.4%, second only
to the fiscal 2019 first quarter as the highest in the Company’s
history. Please see the reconciliation of GAAP net income and
earnings per share to adjusted net income and earnings per share on page
12 of this release.
Third Quarter Fiscal 2019 Outlook: Given strong order growth in
the second quarter of fiscal 2019, the Company expects year-over-year
sales growth of approximately 4% to 5% excluding any adjustment from
foreign currency translation in the fiscal 2019 third quarter.
Teleconference/webcast
Columbus McKinnon will host a conference call and live webcast today at
10:00 AM Eastern Time, at which management will review the Company’s
financial results and strategy. The review will be accompanied by a
slide presentation, which will be available on Columbus McKinnon’s
website at www.cmworks.com/investors.
A question and answer session will follow the formal discussion.
The conference call can be accessed by dialing 201-493-6780. The
listen-only audio webcast can be monitored at www.cmworks.com/investors.
To listen to the archived call, dial 412-317-6671 and enter the passcode
13683795. The telephonic replay will be available from 1:00 PM Eastern
Time on the day of the call through Tuesday, November 6, 2018.
Alternatively, an archived webcast of the call can be found on the
Company’s website. In addition, a transcript of the call will be posted
to the website once available.
About Columbus McKinnon
Columbus McKinnon is a leading worldwide designer, manufacturer and
marketer of motion control products, technologies, systems and services
that efficiently and ergonomically move, lift, position and secure
materials. Key products include hoists, actuators, rigging tools, light
rail work stations and digital power and motion control systems. The
Company is focused on commercial and industrial applications that
require the safety and quality provided by its superior design and
engineering know-how. Comprehensive information on Columbus McKinnon is
available at http://www.cmworks.com.
Safe Harbor Statement
This news release contains “forward-looking statements” within the
meaning of the Private Securities Litigation Reform Act of 1995. Such
statements include, but are not limited to, statements concerning future
revenue and earnings, involve known and unknown risks, uncertainties and
other factors that could cause the actual results of the Company to
differ materially from the results expressed or implied by such
statements, including general economic and business conditions,
conditions affecting the industries served by the Company and its
subsidiaries, conditions affecting the Company's customers and
suppliers, competitor responses to the Company's products and services,
the overall market acceptance of such products and services, the effect
of operating leverage, the pace of bookings relative to shipments, the
ability to expand into new markets and geographic regions, the success
in acquiring new business, the speed at which shipments improve, the
effectiveness of new products and other factors disclosed in the
Company's periodic reports filed with the Securities and Exchange
Commission. The Company assumes no obligation to update the
forward-looking information contained in this release.
Financial tables follow.
|
|
|
|
|
|
|
|
COLUMBUS McKINNON CORPORATION
|
|
Condensed Consolidated Income Statements - UNAUDITED
|
|
(In thousands, except per share and percentage data)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
September 30,
2018
|
|
September 30,
2017
|
|
Change
|
| Net sales
|
|
|
|
$
|
217,142
|
|
|
$
|
212,828
|
|
|
2.0
|
%
|
| Cost of products sold
|
|
|
|
141,242
|
|
|
141,491
|
|
|
(0.2
|
)%
|
| Gross profit
|
|
|
|
75,900
|
|
|
71,337
|
|
|
6.4
|
%
|
|
Gross profit margin
|
|
|
|
35.0
|
%
|
|
33.5
|
%
|
|
|
| Selling expenses
|
|
|
|
24,515
|
|
|
25,042
|
|
|
(2.1
|
)%
|
|
% of net sales
|
|
|
|
11.3
|
%
|
|
11.8
|
%
|
|
|
| General and administrative expenses
|
|
|
|
19,688
|
|
|
19,433
|
|
|
1.3
|
%
|
|
% of net sales
|
|
|
|
9.1
|
%
|
|
9.1
|
%
|
|
|
| Research and development expenses
|
|
|
|
3,118
|
|
|
3,723
|
|
|
(16.3
|
)%
|
|
% of net sales
|
|
|
|
1.4
|
%
|
|
1.7
|
%
|
|
|
| Amortization of intangibles
|
|
|
|
3,754
|
|
|
3,920
|
|
|
(4.2
|
)%
|
| Income from operations
|
|
|
|
24,825
|
|
|
19,219
|
|
|
29.2
|
%
|
|
Operating margin
|
|
|
|
11.4
|
%
|
|
9.0
|
%
|
|
|
| Interest and debt expense
|
|
|
|
4,248
|
|
|
5,067
|
|
|
(16.2
|
)%
|
| Investment (income) loss, net
|
|
|
|
(111
|
)
|
|
(46
|
)
|
|
141.3
|
%
|
| Foreign currency exchange (gain) loss
|
|
|
|
507
|
|
|
69
|
|
|
634.8
|
%
|
| Other (income) expense, net
|
|
|
|
(307
|
)
|
|
(429
|
)
|
|
(28.4
|
)%
|
| Income before income tax expense
|
|
|
|
20,488
|
|
|
14,558
|
|
|
40.7
|
%
|
| Income tax expense
|
|
|
|
4,576
|
|
|
2,050
|
|
|
123.2
|
%
|
| Net income
|
|
|
|
$
|
15,912
|
|
|
$
|
12,508
|
|
|
27.2
|
%
|
|
|
|
|
|
|
|
|
|
| Average basic shares outstanding
|
|
|
|
23,272
|
|
|
22,746
|
|
|
2.3
|
%
|
| Basic income per share
|
|
|
|
$
|
0.68
|
|
|
$
|
0.55
|
|
|
23.6
|
%
|
|
|
|
|
|
|
|
|
|
| Average diluted shares outstanding
|
|
|
|
23,721
|
|
|
23,142
|
|
|
2.5
|
%
|
| Diluted income per share
|
|
|
|
$
|
0.67
|
|
|
$
|
0.54
|
|
|
24.1
|
%
|
|
|
|
|
|
|
|
|
|
| Dividends declared per common share
|
|
|
|
$
|
0.05
|
|
|
$
|
0.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COLUMBUS McKINNON CORPORATION
|
|
Condensed Consolidated Income Statements - UNAUDITED
|
|
(In thousands, except per share and percentage data)
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
September 30,
2018
|
|
September 30,
2017
|
|
Change
|
| Net sales
|
|
|
|
$
|
442,134
|
|
|
$
|
416,554
|
|
|
6.1
|
%
|
| Cost of products sold
|
|
|
|
286,587
|
|
|
276,228
|
|
|
3.8
|
%
|
| Gross profit
|
|
|
|
155,547
|
|
|
140,326
|
|
|
10.8
|
%
|
|
Gross profit margin
|
|
|
|
35.2
|
%
|
|
33.7
|
%
|
|
|
| Selling expenses
|
|
|
|
50,082
|
|
|
48,842
|
|
|
2.5
|
%
|
|
% of net sales
|
|
|
|
11.3
|
%
|
|
11.7
|
%
|
|
|
| General and administrative expenses
|
|
|
|
41,514
|
|
|
38,386
|
|
|
8.1
|
%
|
|
% of net sales
|
|
|
|
9.4
|
%
|
|
9.2
|
%
|
|
|
| Research and development expenses
|
|
|
|
6,866
|
|
|
6,645
|
|
|
3.3
|
%
|
|
% of net sales
|
|
|
|
1.6
|
%
|
|
1.6
|
%
|
|
|
| Held for sale impairment
|
|
|
|
11,100
|
|
|
—
|
|
|
NM
|
| Amortization of intangibles
|
|
|
|
7,657
|
|
|
7,639
|
|
|
0.2
|
%
|
| Income from operations
|
|
|
|
38,328
|
|
|
38,814
|
|
|
(1.3
|
)%
|
|
Operating margin
|
|
|
|
8.7
|
%
|
|
9.3
|
%
|
|
|
| Interest and debt expense
|
|
|
|
8,855
|
|
|
10,208
|
|
|
(13.3
|
)%
|
| Investment (income) loss, net
|
|
|
|
(379
|
)
|
|
(108
|
)
|
|
250.9
|
%
|
| Foreign currency exchange (gain) loss
|
|
|
|
231
|
|
|
393
|
|
|
(41.2
|
)%
|
| Other (income) expense, net
|
|
|
|
(347
|
)
|
|
(988
|
)
|
|
(64.9
|
)%
|
| Income before income tax expense
|
|
|
|
29,968
|
|
|
29,309
|
|
|
2.2
|
%
|
| Income tax expense
|
|
|
|
6,350
|
|
|
5,145
|
|
|
23.4
|
%
|
| Net income
|
|
|
|
$
|
23,618
|
|
|
$
|
24,164
|
|
|
(2.3
|
)%
|
|
|
|
|
|
|
|
|
|
| Average basic shares outstanding
|
|
|
|
23,194
|
|
|
22,663
|
|
|
2.3
|
%
|
| Basic income per share
|
|
|
|
$
|
1.02
|
|
|
$
|
1.07
|
|
|
(4.7
|
)%
|
|
|
|
|
|
|
|
|
|
| Average diluted shares outstanding
|
|
|
|
23,621
|
|
|
23,013
|
|
|
2.6
|
%
|
| Diluted income per share
|
|
|
|
$
|
1.00
|
|
|
$
|
1.05
|
|
|
(4.8
|
)%
|
|
|
|
|
|
|
|
|
|
| Dividends declared per common share
|
|
|
|
$
|
0.05
|
|
|
$
|
0.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COLUMBUS McKINNON CORPORATION
|
|
Condensed Consolidated Balance Sheets
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2018
|
|
March 31,
2018
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
| Current assets:
|
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents
|
|
|
|
|
|
|
|
$
|
57,681
|
|
|
$
|
63,021
|
|
| Trade accounts receivable
|
|
|
|
|
|
|
|
132,098
|
|
|
127,806
|
|
| Inventories
|
|
|
|
|
|
|
|
158,313
|
|
|
152,886
|
|
| Prepaid expenses and other
|
|
|
|
|
|
|
|
17,020
|
|
|
16,582
|
|
| Total current assets
|
|
|
|
|
|
|
|
365,112
|
|
|
360,295
|
|
|
|
|
|
|
|
|
|
|
|
|
| Property, plant, and equipment, net
|
|
|
|
|
|
|
|
102,255
|
|
|
113,079
|
|
| Goodwill
|
|
|
|
|
|
|
|
329,062
|
|
|
347,434
|
|
| Other intangibles, net
|
|
|
|
|
|
|
|
244,928
|
|
|
263,764
|
|
| Marketable securities
|
|
|
|
|
|
|
|
7,229
|
|
|
7,673
|
|
| Deferred taxes on income
|
|
|
|
|
|
|
|
33,093
|
|
|
32,442
|
|
| Other assets
|
|
|
|
|
|
|
|
22,324
|
|
|
17,759
|
|
|
Total assets
|
|
|
|
|
|
|
|
$
|
1,104,003
|
|
|
$
|
1,142,446
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
| Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
| Trade accounts payable
|
|
|
|
|
|
|
|
$
|
41,380
|
|
|
$
|
46,970
|
|
| Accrued liabilities
|
|
|
|
|
|
|
|
95,607
|
|
|
99,963
|
|
| Current portion of long-term debt
|
|
|
|
|
|
|
|
60,039
|
|
|
60,064
|
|
| Total current liabilities
|
|
|
|
|
|
|
|
197,026
|
|
|
206,997
|
|
|
|
|
|
|
|
|
|
|
|
|
| Senior debt, less current portion
|
|
|
|
|
|
|
|
—
|
|
|
33
|
|
| Term loan and revolving credit facility
|
|
|
|
|
|
|
|
279,270
|
|
|
303,221
|
|
| Other non-current liabilities
|
|
|
|
|
|
|
|
203,422
|
|
|
223,966
|
|
| Total liabilities
|
|
|
|
|
|
|
|
679,718
|
|
|
734,217
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shareholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
| Common stock
|
|
|
|
|
|
|
|
233
|
|
|
230
|
|
| Additional paid-in capital
|
|
|
|
|
|
|
|
275,594
|
|
|
269,360
|
|
| Retained earnings
|
|
|
|
|
|
|
|
221,239
|
|
|
197,897
|
|
| Accumulated other comprehensive loss
|
|
|
|
|
|
|
|
(72,781
|
)
|
|
(59,258
|
)
|
| Total shareholders’ equity
|
|
|
|
|
|
|
|
424,285
|
|
|
408,229
|
|
|
Total liabilities and shareholders’ equity
|
|
|
|
|
|
|
|
$
|
1,104,003
|
|
|
$
|
1,142,446
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COLUMBUS McKINNON CORPORATION
|
|
Condensed Consolidated Statements of Cash Flows - UNAUDITED
|
|
(In thousands)
|
|
|
|
|
|
Six Months Ended
|
|
|
September 30,
2018
|
|
September 30,
2017
|
|
Operating activities:
|
|
|
|
|
| Net income
|
|
$
|
23,618
|
|
|
$
|
24,164
|
|
| Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
| Depreciation and amortization
|
|
16,862
|
|
|
17,755
|
|
| Deferred income taxes and related valuation allowance
|
|
(1,768
|
)
|
|
2,635
|
|
| Net (gain) loss on sale of real estate, investments, and other
|
|
(42
|
)
|
|
(2
|
)
|
| Stock based compensation
|
|
3,094
|
|
|
2,951
|
|
| Amortization of deferred financing costs and discount on debt
|
|
1,328
|
|
|
1,327
|
|
| Impairment of business classified as held for sale
|
|
11,100
|
|
|
—
|
|
| Changes in operating assets and liabilities, net of effects of
business acquisitions:
|
|
|
|
|
| Trade accounts receivable
|
|
(8,236
|
)
|
|
(10,098
|
)
|
| Inventories
|
|
(11,531
|
)
|
|
(2,230
|
)
|
| Prepaid expenses and other
|
|
(906
|
)
|
|
916
|
|
| Other assets
|
|
487
|
|
|
2,463
|
|
| Trade accounts payable
|
|
(4,268
|
)
|
|
(307
|
)
|
| Accrued liabilities
|
|
1,511
|
|
|
3,452
|
|
| Non-current liabilities
|
|
(3,660
|
)
|
|
(8,243
|
)
|
| Net cash provided by operating activities
|
|
27,589
|
|
|
34,783
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
| Proceeds from sales of marketable securities
|
|
598
|
|
|
138
|
|
| Purchases of marketable securities
|
|
(59)
|
|
|
(225
|
)
|
| Capital expenditures
|
|
(4,847
|
)
|
|
(6,082
|
)
|
| Proceeds from sale of real estate
|
|
176
|
|
|
—
|
|
| Net payments to former STAHL owner
|
|
—
|
|
|
(14,750
|
)
|
| Payment of restricted cash to former owner
|
|
(294
|
)
|
|
(294
|
)
|
| Net cash used for investing activities
|
|
(4,426
|
)
|
|
(21,213
|
)
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
| Proceeds from the issuance of common stock
|
|
3,708
|
|
|
5,594
|
|
| Repayment of debt
|
|
(25,051
|
)
|
|
(30,131
|
)
|
| Payment of dividends
|
|
(2,317
|
)
|
|
(1,814
|
)
|
| Other
|
|
(566
|
)
|
|
(1,276
|
)
|
| Net cash used for financing activities
|
|
(24,226
|
)
|
|
(27,627
|
)
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
(4,571
|
)
|
|
5,628
|
|
|
|
|
|
|
| Net change in cash and cash equivalents
|
|
(5,634
|
)
|
|
(8,429
|
)
|
| Cash, cash equivalents, and restricted cash at beginning of year
|
|
63,565
|
|
|
78,428
|
|
| Cash, cash equivalents, and restricted cash at end of period
|
|
$
|
57,931
|
|
|
$
|
69,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COLUMBUS McKINNON CORPORATION
|
|
Q2 FY 2019 Sales Bridge
|
|
|
|
|
|
|
|
|
|
|
Second Quarter
|
|
|
Year to Date
|
|
($ in millions)
|
|
|
$ Change
|
|
|
% Change
|
|
|
$ Change
|
|
|
% Change
|
|
Fiscal 2018 Sales
|
|
|
$
|
212.8
|
|
|
|
|
|
|
$
|
416.6
|
|
|
|
|
| Volume
|
|
|
4.4
|
|
|
|
2.0
|
%
|
|
|
18.3
|
|
|
|
4.4
|
%
|
| Pricing
|
|
|
2.1
|
|
|
|
1.0
|
%
|
|
|
4.1
|
|
|
|
1.0
|
%
|
| Foreign currency translation
|
|
|
(2.2
|
)
|
|
|
(1.0
|
)%
|
|
|
3.1
|
|
|
|
0.7
|
%
|
|
Total change
|
|
|
$
|
4.3
|
|
|
|
2.0
|
%
|
|
|
$
|
25.5
|
|
|
|
6.1
|
%
|
|
Fiscal 2019 Sales
|
|
|
$
|
217.1
|
|
|
|
|
|
|
$
|
442.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COLUMBUS McKINNON CORPORATION
|
|
Q2 FY 2019 Gross Profit Bridge
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
Second Quarter
|
|
|
Year to Date
|
|
Fiscal 2018 Gross Profit
|
|
|
|
|
|
|
|
$
|
71.3
|
|
|
|
$
|
140.3
|
|
| Sales volume and mix
|
|
|
|
|
|
|
|
2.9
|
|
|
|
6.9
|
|
| Productivity, net of other cost changes
|
|
|
|
|
|
|
|
2.4
|
|
|
|
6.1
|
|
| Pricing, net of material cost inflation
|
|
|
|
|
|
|
|
1.3
|
|
|
|
2.8
|
|
| Foreign currency translation
|
|
|
|
|
|
|
|
(0.6
|
)
|
|
|
1.0
|
|
| Product liability
|
|
|
|
|
|
|
|
0.2
|
|
|
|
0.2
|
|
| Prior year STAHL integration costs
|
|
|
|
|
|
|
|
0.1
|
|
|
|
0.2
|
|
| Current year STAHL integration costs
|
|
|
|
|
|
|
|
—
|
|
|
|
(0.3
|
)
|
| Prior year insurance settlement
|
|
|
|
|
|
|
|
(1.7
|
)
|
|
|
(1.7
|
)
|
|
Total change
|
|
|
|
|
|
|
|
$
|
4.6
|
|
|
|
$
|
15.2
|
|
|
Fiscal 2019 Gross Profit
|
|
|
|
|
|
|
|
$
|
75.9
|
|
|
|
$
|
155.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COLUMBUS McKINNON CORPORATION
|
|
Additional Data - UNAUDITED
|
|
|
|
|
|
|
|
|
|
September 30,
2018
|
|
March 31, 2018
|
|
September 30,
2017
|
| ($ in millions)
|
|
|
|
|
|
|
|
|
|
|
Backlog
|
|
$
|
173.9
|
|
|
|
$
|
177.4
|
|
|
|
$
|
162.7
|
|
|
|
Long-term backlog (expected to ship beyond 3 months)
|
|
$
|
56.4
|
|
|
|
$
|
59.5
|
|
|
|
$
|
64.8
|
|
|
|
Long-term backlog as % of total backlog
|
|
32.4
|
|
%
|
|
33.5
|
|
%
|
|
39.8
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Trade accounts receivable
|
|
|
|
|
|
|
|
|
|
| Days sales outstanding
|
|
55.4
|
|
days
|
|
54.3
|
|
days
|
|
54.0
|
|
days
|
|
|
|
|
|
|
|
|
|
|
|
Inventory turns per year
|
|
|
|
|
|
|
|
|
|
| (based on cost of products sold)
|
|
3.6
|
|
turns
|
|
3.7
|
|
turns
|
|
4.1
|
|
turns
|
|
Days' inventory
|
|
102.3
|
|
days
|
|
100.0
|
|
days
|
|
89.0
|
|
days
|
|
|
|
|
|
|
|
|
|
|
|
Trade accounts payable
|
|
|
|
|
|
|
|
|
|
| Days payables outstanding
|
|
26.7
|
|
days
|
|
30.6
|
|
days
|
|
27.0
|
|
days
|
|
|
|
|
|
|
|
|
|
|
|
Working capital as a % of sales (1)
|
|
19.7
|
|
%
|
|
17.9
|
|
%
|
|
18.5
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Debt to total capitalization percentage
|
|
44.4
|
|
%
|
|
47.1
|
|
%
|
|
50.3
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Debt, net of cash, to net total capitalization
|
|
39.9
|
|
%
|
|
42.4
|
|
%
|
|
45.5
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) September 30, 2017 figure excludes the impact of the
acquisition of STAHL.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Shipping Days by Quarter
|
|
|
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
Total
|
|
FY 19
|
|
|
|
|
|
64
|
|
|
|
|
|
63
|
|
|
|
|
|
60
|
|
|
|
|
|
63
|
|
|
|
|
|
250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 18
|
|
|
|
|
|
63
|
|
|
|
|
|
62
|
|
|
|
|
|
60
|
|
|
|
|
|
63
|
|
|
|
|
|
248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COLUMBUS McKINNON CORPORATION
|
|
Reconciliation of GAAP Gross Profit to
|
|
Non-GAAP Adjusted Gross Profit and Adjusted Gross Margin
|
|
($ in thousands, except per share data)
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Year to Date Ended
September 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
| Gross profit
|
|
$
|
75,900
|
|
|
$
|
71,337
|
|
|
$
|
155,547
|
|
|
$
|
140,326
|
|
| Add back (deduct):
|
|
|
|
|
|
|
|
|
| STAHL integration costs
|
|
—
|
|
|
52
|
|
|
—
|
|
|
221
|
|
| Insurance settlement
|
|
—
|
|
|
(1,741
|
)
|
|
—
|
|
|
(1,741
|
)
|
|
Non-GAAP adjusted gross profit
|
|
$
|
75,900
|
|
|
$
|
69,648
|
|
|
$
|
155,547
|
|
|
$
|
138,806
|
|
|
|
|
|
|
|
|
|
|
| Sales
|
|
$
|
217,142
|
|
|
$
|
212,828
|
|
|
$
|
442,134
|
|
|
$
|
416,554
|
|
| Adjusted gross margin
|
|
35.0
|
%
|
|
32.7
|
%
|
|
35.2
|
%
|
|
33.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross profit is defined as gross profit as reported, adjusted
for certain items. Adjusted gross profit is not a measure determined in
accordance with generally accepted accounting principles in the United
States, commonly known as GAAP, and may not be comparable with the
measures as used by other companies. Nevertheless, Columbus McKinnon
believes that providing non-GAAP information, such as adjusted gross
profit, is important for investors and other readers of the Company’s
financial statements and assists in understanding the comparison of the
current quarter’s and current year's gross profit to the historical
periods' gross profit, as well as facilitates a more meaningful
comparison of the Company’s gross profit to that of other companies.
|
|
|
|
|
|
COLUMBUS McKINNON CORPORATION
|
|
Reconciliation of GAAP Income from Operations to
|
|
Non-GAAP Adjusted Income from Operations and Adjusted Operating
Margin
|
|
($ in thousands, except per share data)
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Year to Date Ended
September 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
| Income from operations
|
|
$
|
24,825
|
|
|
$
|
19,219
|
|
|
$
|
38,328
|
|
|
$
|
38,814
|
|
| Add back (deduct):
|
|
|
|
|
|
|
|
|
| Held for sale impairment
|
|
—
|
|
|
—
|
|
|
11,100
|
|
|
—
|
|
| STAHL integration costs
|
|
—
|
|
|
669
|
|
|
1,906
|
|
|
1,840
|
|
| Insurance recovery legal costs
|
|
659
|
|
|
1,323
|
|
|
659
|
|
|
1,552
|
|
| Magnetek litigation
|
|
—
|
|
|
400
|
|
|
—
|
|
|
400
|
|
| Insurance settlement
|
|
—
|
|
|
(1,741
|
)
|
|
—
|
|
|
(1,741
|
)
|
| Non-GAAP adjusted income from operations
|
|
$
|
25,484
|
|
|
$
|
19,870
|
|
|
$
|
51,993
|
|
|
$
|
40,865
|
|
|
|
|
|
|
|
|
|
|
| Sales
|
|
$
|
217,142
|
|
|
$
|
212,828
|
|
|
$
|
442,134
|
|
|
$
|
416,554
|
|
| Adjusted operating margin
|
|
11.7
|
%
|
|
9.3
|
%
|
|
11.8
|
%
|
|
9.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted income from operations is defined as income from operations as
reported, adjusted for certain items. Adjusted income from operations is
not a measure determined in accordance with generally accepted
accounting principles in the United States, commonly known as GAAP, and
may not be comparable with the measures as used by other companies.
Nevertheless, Columbus McKinnon believes that providing non-GAAP
information, such as adjusted income from operations, is important for
investors and other readers of the Company’s financial statements and
assists in understanding the comparison of the current quarter’s and
current year's income from operations to the historical periods' income
from operations, as well as facilitates a more meaningful comparison of
the Company’s income from operations to that of other companies.
|
|
|
|
|
|
COLUMBUS McKINNON CORPORATION
|
|
Reconciliation of GAAP Net Income and Diluted Earnings per Share
to
|
|
Non-GAAP Adjusted Net Income and Diluted Earnings per Share
|
|
($ in thousands, except per share data)
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Year to Date
September 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
| Net income
|
|
$
|
15,912
|
|
|
$
|
12,508
|
|
|
$
|
23,618
|
|
|
$
|
24,164
|
|
| Add back (deduct):
|
|
|
|
|
|
|
|
|
| STAHL integration costs
|
|
—
|
|
|
669
|
|
|
1,906
|
|
|
1,840
|
|
|
Insurance recovery legal costs
|
|
659
|
|
|
1,323
|
|
|
659
|
|
|
1,552
|
|
| Magnetek litigation
|
|
—
|
|
|
400
|
|
|
—
|
|
|
400
|
|
| Insurance settlement
|
|
—
|
|
|
(1,741
|
)
|
|
—
|
|
|
(1,741
|
)
|
| Held for sale impairment
|
|
—
|
|
|
—
|
|
|
11,100
|
|
|
—
|
|
| Normalize tax rate to 22% (1)
|
|
(76
|
)
|
|
(1,296
|
)
|
|
(3,249
|
)
|
|
(1,754
|
)
|
| Non-GAAP adjusted net income
|
|
$
|
16,495
|
|
|
$
|
11,863
|
|
|
$
|
34,034
|
|
|
$
|
24,461
|
|
|
|
|
|
|
|
|
|
|
| Average diluted shares outstanding
|
|
23,721
|
|
|
23,142
|
|
|
23,621
|
|
|
23,013
|
|
|
|
|
|
|
|
|
|
|
| Diluted income per share - GAAP
|
|
$
|
0.67
|
|
|
$
|
0.54
|
|
|
$
|
1.00
|
|
|
$
|
1.05
|
|
|
|
|
|
|
|
|
|
|
| Diluted income per share - Non-GAAP
|
|
$
|
0.70
|
|
|
$
|
0.51
|
|
|
$
|
1.44
|
|
|
$
|
1.06
|
|
|
(1) Applies a normalized tax rate of 22% to GAAP pre-tax income
and non-GAAP adjustments above, which are each pre-tax.
|
|
Adjusted net income and diluted EPS are defined as net income and
diluted EPS as reported, adjusted for certain items and at a normalized
tax rate. Adjusted net income and diluted EPS are not measures
determined in accordance with generally accepted accounting principles
in the United States, commonly known as GAAP, and may not be comparable
to the measures as used by other companies. Nevertheless, Columbus
McKinnon believes that providing non-GAAP information, such as adjusted
net income and diluted EPS, is important for investors and other readers
of the Company’s financial statements and assists in understanding the
comparison of the current quarter’s and current year's net income and
diluted EPS to the historical periods' net income and diluted EPS, as
well as facilitates a more meaningful comparison of the Company’s net
income and diluted EPS to that of other companies.
|
|
|
|
|
|
COLUMBUS McKINNON CORPORATION
|
|
Reconciliation of GAAP Net Income to Non-GAAP Adjusted EBITDA
|
|
($ in thousands)
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Year to Date
September 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
| Net income
|
|
$
|
15,912
|
|
|
$
|
12,508
|
|
|
$
|
23,618
|
|
|
$
|
24,164
|
|
| Add back (deduct):
|
|
|
|
|
|
|
|
|
| Income tax expense
|
|
4,576
|
|
|
2,050
|
|
|
6,350
|
|
|
5,145
|
|
| Interest and debt expense
|
|
4,248
|
|
|
5,067
|
|
|
8,855
|
|
|
10,208
|
|
| Investment income
|
|
(111
|
)
|
|
(46
|
)
|
|
(379
|
)
|
|
(108
|
)
|
| Foreign currency exchange (gain) loss
|
|
507
|
|
|
69
|
|
|
231
|
|
|
393
|
|
| Other (income) expense, net
|
|
(307
|
)
|
|
(429
|
)
|
|
(347
|
)
|
|
(988
|
)
|
| Depreciation and amortization expense
|
|
8,030
|
|
|
9,095
|
|
|
16,862
|
|
|
17,755
|
|
| STAHL integration costs
|
|
—
|
|
|
669
|
|
|
1,906
|
|
|
1,840
|
|
| Insurance recovery legal costs
|
|
659
|
|
|
1,323
|
|
|
659
|
|
|
1,552
|
|
| Magnetek litigation
|
|
—
|
|
|
400
|
|
|
—
|
|
|
400
|
|
| Insurance settlement
|
|
—
|
|
|
(1,741
|
)
|
|
—
|
|
|
(1,741
|
)
|
| Held for sale impairment
|
|
—
|
|
|
—
|
|
|
11,100
|
|
|
—
|
|
| Non-GAAP adjusted EBITDA
|
|
$
|
33,514
|
|
|
$
|
28,965
|
|
|
$
|
68,855
|
|
|
$
|
58,620
|
|
|
|
|
|
|
|
|
|
|
| Sales
|
|
$
|
217,142
|
|
|
$
|
212,828
|
|
|
$
|
442,134
|
|
|
$
|
416,554
|
|
| Adjusted EBITDA margin
|
|
15.4
|
%
|
|
13.6
|
%
|
|
15.6
|
%
|
|
14.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA is defined as net income before interest expense, income
taxes, depreciation, amortization, and other adjustments. Adjusted
EBITDA is not a measure determined in accordance with generally accepted
accounting principles in the United States, commonly known as GAAP, and
may not be comparable with the measures as used by other companies.
Nevertheless, Columbus McKinnon believes that providing non-GAAP
information, such as adjusted EBITDA, is important for investors and
other readers of the Company’s financial statements and assists in
understanding the comparison of the current quarter’s and current year's
net income and diluted EPS to the historical periods' net income and
diluted EPS, as well as facilitates a more meaningful comparison of the
Company’s net income and diluted EPS to that of other companies.