Enerpac Tool Group Reports Fourth Quarter and Full-Year Fiscal 2024 Results; Introduces Full-Year Fiscal 2025 Outlook

GlobeNewswire Inc.

October 15, 2024 8:30PM GMT

Fiscal 2024 Continuing Operations Highlights*

  • Net sales were $590 million, a decline of 1.5% year-over-year, with organic growth of 2.2%.**
  • Gross margin expanded 180 basis points year-over-year to 51.1%.
  • Operating margin was 20.6% and adjusted operating margin was 23.2%.
  • Net earnings were $82 million and adjusted net earnings were $95 million, representing year-over-year increases of 53% and 14%, respectively.
  • Diluted EPS was $1.50 and adjusted diluted EPS was $1.72.
  • Adjusted EBITDA was $147 million, an increase of 8% year-over-year. Adjusted EBITDA margin of 25.0% increased 220 basis points.
  • Cash from operations was $81 million with free cash flow of $70 million.
  • Returned $38 million to shareholders through repurchase of 1.3 million shares and $2 million in dividend payments.

Fourth Quarter Continuing Operations Highlights*

  • Net sales were $159 million, a 1.2% decline compared to the prior year, with a 0.9% increase in organic sales.**
  • Operating margin was 18.9% and adjusted operating margin was 22.5%.
  • Net earnings were $23 million, or $0.43 per diluted share, and adjusted net earnings were $27 million, or $0.50 per diluted share.
  • Adjusted EBITDA was $39 million and adjusted EBITDA margin was 24.3%.
  • Completed the acquisition of DTA on September 4, 2024 (subsequent to fiscal year-end).

*This press release contains financial measures in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”) in addition to non-GAAP financial measures. Reconciliations of the non-GAAP financial measures to the comparable GAAP measures are presented in the tables accompanying this release.

**Organic growth represents revenue growth excluding the impact of foreign exchange rates, acquisitions, and divestitures. A reconciliation of organic sales to the comparable net sales are presented in the tables accompanying this release.


MILWAUKEE, Oct. 15, 2024 (GLOBE NEWSWIRE) -- Enerpac Tool Group Corp. (NYSE: EPAC) (the “Company” or “Enerpac”) today announced results for the fiscal year and fourth quarter ended August 31, 2024.

“In what remains a challenging macro-environment for the general industrial marketplace, Enerpac continued to achieve organic growth in fiscal 2024,” said Paul Sternlieb, Enerpac Tool Group’s President & CEO. “We also continued to drive productivity and efficiency gains, further expanding gross margins and adjusted EBITDA margins for the year. Moreover, we remained good stewards of capital, investing in our growth strategy – including the September 4, 2024 acquisition of DTA – and returned $40 million to shareholders through our share repurchase program and dividend payments, while reducing our balance sheet leverage.”

AD

“We are also excited that Darren Kozik will be joining Enerpac as Executive Vice President and Chief Financial Officer,” continued Sternlieb. “As noted in a separate release issued today, Darren’s operational leadership and deep experience in global corporate finance, accounting, treasury, tax, and investor relations will make him a tremendous asset to the company.”

Consolidated Results from Continuing Operations

(US$ in millions, except per share data)

 

Three Months Ended

 

Twelve Months Ended

 

August 31,

2024

 

August 31,

2023

 

August 31,

2024

 

August 31,

2023

Net Sales

$158.7

 

$160.6

 

$589.5

 

$598.2

Operating Profit

$30.0

 

$32.2

 

$121.6

 

$83.9

Adjusted Operating Profit

$35.8

 

$36.9

 

$136.7

 

$122.7

Net Earnings

$23.4

 

$23.1

 

$82.2

 

$53.6

Diluted EPS

$0.43

 

$0.41

 

$1.50

 

$0.94

Adjusted Diluted EPS

$0.50

 

$0.42

 

$1.72

 

$1.45

Adjusted EBITDA

$38.6

 

$40.1

 

$147.5

 

$136.3

 

 

 

 

 

 

 

 

Fiscal 2024 Consolidated Results from Continuing Operations Comparisons

Consolidated net sales were $589.5 million compared to $598.2 million in fiscal 2023, a decrease of 1.5%. Organic sales, excluding the disposition of Cortland Industrial and the impact of foreign currency, increased 2.2% year-over-year, with product and service revenues ahead 1.2% and 6.6%, respectively. Net sales growth for the Industrial Tools & Services (IT&S) reportable segment was 2.9%, with organic sales growth of 2.7%, partially offset by a year-over-year decline at Cortland Biomedical, which comprises the Other operating segment.

AD

Gross margin expanded 180 basis points year-over-year to 51.1%, driven by several factors, including benefits from pricing actions, a favorable sales mix, and the disposition of Cortland Industrial. Selling, general and administrative expenses of $176.0 million declined $36.2 million year-over-year because of lower ASCEND transformation program expenses and a continued focus on driving greater efficiency and productivity. Adjusted SG&A of $162.4 million declined $6.4 million year-over-year, resulting in an adjusted SG&A of 27.6% of sales, down 60 basis points from 28.2% of sales in fiscal 2023.

Operating profit increased 45% year-over-year to $121.6 million, with an operating profit margin of 20.6%, up from 14.0% in fiscal 2023. Adjusted operating profit increased 11% to $136.7 million, with an adjusted operating margin of 23.2%, a 270 basis point expansion over fiscal 2023.

AD

Fiscal 2024 net earnings and diluted EPS were $82.2 million and $1.50, respectively, compared to $53.6 million and $0.94, respectively, in fiscal 2023.

Fiscal 2024 adjusted EBITDA increased 8% to $147.5 million compared to $136.3 million in fiscal 2023. The adjusted EBITDA margin expanded 220 basis points from 22.8% to 25.0% in fiscal 2024.

Net cash provided by operating activities was $81.3 million in fiscal 2024, compared to $77.6 million in fiscal 2023. The increase in cash from operations was primarily due to higher net earnings as well as lower ASCEND transformation payments, partially offset by changes in working capital.

Fourth Quarter Consolidated Results from Continuing Operations Comparisons

Consolidated net sales for the fourth quarter of fiscal 2024 were $158.7 million compared to $160.6 million in the prior-year period, a 1.2% decline. While the rate of growth decelerated over the course of fiscal 2024, organic sales grew 0.9% year-over-year in the fourth quarter, with product sales down 0.8% and service revenues up 9.7%.

AD

Operating profit declined 7% year-over-year to $30.0 million, with an operating profit margin of 18.9%, down from 20.0% in the fourth quarter of fiscal 2023. Adjusted operating profit declined 3% to $35.8 million in the fourth quarter of 2024, representing an adjusted operating margin of 22.5%. While the Company continued to control SG&A expense in the fourth quarter, gross margins were negatively impacted by lower product sales year-over-year, a higher percentage of service revenue, and unfavorable mix within the service projects completed.

Fiscal 2024 fourth quarter net earnings and diluted earnings per share were $23.4 million and $0.43, respectively, compared to $23.1 million and $0.41, respectively, in the fourth quarter of fiscal 2023.

Fourth quarter adjusted EBITDA was $38.6 million compared to $40.1 million in the year-ago period.

AD

Industrial Tools & Services (IT&S)

 

 

 

 

 

(US$ in millions)

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

August 31,

2024

 

August 31,

2023

 

August 31,

2024

 

August 31,

2023

Net Sales

$153.4

 

$152.9

 

$571.2

 

$555.2

Operating Profit

$39.1

 

$42.6

 

$153.1

 

$135.9

Operating Profit %

25.5%

 

27.9%

 

26.8%

 

24.5%

Adjusted Op Profit

(1)

$43.0

 

$45.3

 

$164.0

 

$149.0

Adjusted Op Profit %

(1)

28.0%

 

29.6%

 

28.7%

 

26.8%

(1) Excludes $3.1 million of restructuring charges and $0.8 million of ASCEND charges in the fourth quarter of fiscal 2024 compared to $1.4 million of restructuring charges and $1.3 million of ASCEND charges in the fourth quarter of fiscal 2023. The twelve months ended August 31, 2024, excludes $7.2 million of restructuring charges and $3.7 million of ASCEND charges, compared to $6.0 million of restructuring charges and $7.1 million of ASCEND charges in the prior fiscal year.


IT&S Results Comparisons

Fiscal 2024 net sales for IT&S were $571.2 million, 2.9% higher than fiscal 2023, with a 2.7% increase in organic sales. The increase was driven by product growth of 1.7% and service growth of 6.6%. The segment’s operating profit margin increased 230 basis points to 26.8% and adjusted operating profit margin increased 190 basis points to 28.7% from 26.8%.

Fourth quarter fiscal 2024 net sales for IT&S were $153.4 million, approximately flat year-over-year with a 0.8% increase in organic sales. The segment’s operating profit margin declined 240 basis points to 25.5% and its adjusted operating profit margin decreased 160 basis points to 28.0%.

Corporate Expenses from Continuing Operations

Corporate expenses were $35.8 million and $62.9 million for fiscal 2024 and fiscal 2023, respectively. Adjusted corporate expenses(2) of $31.7 million in fiscal 2024 increased by $0.6 million year-over-year, primarily due to higher incentive compensation expense.

Corporate expenses were $10.1 million and $16.8 million for the fourth quarter of fiscal 2024 and fiscal 2023, respectively. Adjusted corporate expenses(2) of $8.3 million for the fourth quarter of fiscal 2024 decreased by $0.3 million.

(2) Fiscal 2024 adjusted corporate expense excludes approximately $0.6 million of restructuring charges, $3.4 million of ASCEND charges, and $0.1 million in M&A charges, compared to $1.7 million of restructuring charges, $28.3 million of ASCEND charges, $1.0 million in M&A charges, and $0.8 million of leadership transition charges in fiscal 2023. Fourth quarter fiscal 2024 adjusted corporate expense excludes approximately $0.3 million of restructuring charges, $1.4 million of ASCEND charges, and $0.1 million in M&A charges as compared to $0.1 million of restructuring charges, $7.4 million of ASCEND charges, $0.7 million in M&A charges, and $0.1 million of leadership transition charges in the fourth quarter of fiscal 2023.

 

 

 

 

 

Balance Sheet and Leverage

 

 

 

 

(US$ in millions)

 

 

 

 

 

 

August 31, 2024

May 31, 2024

August 31, 2023

Cash Balance

 

$167.1

$132.4

$154.4

Debt Balance

 

$194.5

$195.7

$214.1

Net Debt to Adjusted EBITDA

*

 

0.2x

0.5x

0.6x

 

 

 

 

 

Net debt on August 31, 2024 was $27 million, resulting in a net debt to adjusted EBITDA ratio of 0.2x. The company purchased approximately 1.3 million shares of its common stock in fiscal 2024 for a total of approximately $38 million under its share repurchase program announced in March 2022. As of August 31, 2024, there were approximately 2.7 million shares remaining in the current share repurchase authorization program.

*Calculated in accordance with the terms of the Company’s September 2022 Senior Credit Facility.


Outlook

“In setting our guidance for fiscal 2025, we are taking into account an expectation of a continued decline in the general industrial market. However, we believe Enerpac will continue to generate growth in fiscal 2025, representing our ability to outperform the industry and gain share driven by our targeted growth strategy," concluded Sternlieb.

The company set its full-year fiscal 2025 net sales guidance range at $610 million to $625 million, which includes organic growth of 0% to 2% and total net sales growth, inclusive of DTA, of 3% to 6%.

Forecasted adjusted EBITDA is $150 million to $160 million, with anticipated free cash flow of $89 million to $99 million. This forecast is based on the Company’s key foreign exchange rate assumptions and assumes that there is no broad-based global recession.

Conference Call Information

An investor conference call is scheduled for 7:30 am CT on October 16, 2024. Webcast information and conference call materials, including an earnings presentation, are available on the Enerpac Tool Group company website (www.enerpactoolgroup.com).

Safe Harbor Statement

Certain of the above comments represent forward-looking statements made pursuant to the provisions of the Private Securities Litigation Reform Act of 1995. In addition to statements with respect to guidance, the terms “outlook,” “guidance,” “may,” “should,” “could,” “anticipate,” “believe,” “estimate,” “expect,” “objective,” “plan,” “project” and similar expressions are intended to identify forward-looking statements. Such forward-looking statements are subject to inherent risks and uncertainties that may cause actual results or events to differ materially from those contemplated by such forward-looking statements. In addition to the assumptions and other factors referred to specifically in connection with such statements, risks and uncertainties that may cause actual results or events to differ materially from those contemplated by such forward-looking statements include, without limitation, general economic uncertainty, market conditions in the industrial, oil & gas, energy, power generation, infrastructure, commercial construction, truck and automotive industries, supply chain risks, including disruptions in deliveries from suppliers due to political tensions or the imposition, or threat of imposition, of tariffs, which could be affected by the outcome of the upcoming U.S. presidential election, the impact of geopolitical activity, including the invasion of Ukraine by Russia and international sanctions imposed in response thereto, as well as armed conflicts in the Middle East, including the impact on shipping in the Red Sea, the ability of the Company to achieve its plans or objectives related to its growth strategy, market acceptance of existing and new products, market acceptance of price increases, successful integration of acquisitions, the impact of dispositions and restructurings, the ability of the Company to continue to achieve its plans or objectives related to the ASCEND program, including any assumptions underlying its calculation of expected incremental operating profit or program investment, operating margin risk due to competitive pricing and operating efficiencies, risks related to reliance on independent agents and distributors for the distribution and service of products, material, labor, or overhead cost increases, tax law changes, foreign currency risk, interest rate risk, commodity risk, tariffs, litigation matters, cybersecurity risk, impairment of goodwill or other intangible assets, the Company’s ability to access capital markets and other risks and uncertainties that may be referred to or noted in the Company’s reports filed with the Securities and Exchange Commission from time to time, including those described in the Company’s Form 10-K for the fiscal year ended August 31, 2023 and most recent report on Form 10-Q. Enerpac Tool Group disclaims any obligation to publicly update or revise any forward-looking statements as a result of new information, future events or any other reason.

Non-GAAP Financial Information

This press release contains financial measures that are not measures presented in conformity with GAAP. These non-GAAP measures include organic sales, EBITDA from continuing operations, adjusted EBITDA from continuing operations, adjusted earnings from continuing operations, adjusted diluted earnings per share from continuing operations, adjusted operating profit from continuing operations, segment organic sales, adjusted operating profit and adjusted EBITDA, adjusted corporate expense, adjusted SG&A expense, free cash flow and net debt. This press release includes reconciliations of non-GAAP measures to the most comparable GAAP measure, included in the tables attached to this press release or in footnotes to the tables included in this press release. Management believes the non-GAAP measures presented in this press release are commonly used financial measures for investors to evaluate Enerpac Tool Group’s operating performance and financial position with respect to the periods presented and, when read in conjunction with the condensed consolidated financial statements, present a useful tool to evaluate ongoing operations and provide investors with metrics they can use to evaluate aspects of the Company’s performance from period to period. In addition, these are some of the financial metrics management uses in internal evaluations of the overall performance of the Company’s business. Management acknowledges that there are many items that impact a company’s reported results and the adjustments reflected in these non-GAAP measures are not intended to present all items that may have impacted these results. In addition, these non-GAAP measures are not necessarily comparable to similarly titled measures used by other companies.

About Enerpac Tool Group

Enerpac Tool Group Corp. is a premier industrial tools, services, technology, and solutions provider serving a broad and diverse set of customers and end markets for mission-critical applications in more than 100 countries. The Company makes complex, often hazardous jobs possible safely and efficiently. Enerpac Tool Group’s businesses are global leaders in high pressure hydraulic tools, controlled force products, and solutions for precise positioning of heavy loads that help customers safely and reliably tackle some of the most challenging jobs around the world. The Company was founded in 1910 and is headquartered in Menomonee Falls, Wisconsin. Enerpac Tool Group common stock trades on the NYSE under the symbol EPAC. For further information on Enerpac Tool Group and its businesses, visit the Company's website at www.enerpactoolgroup.com.

(tables follow)

 

Enerpac Tool Group Corp.

Condensed Consolidated Balance Sheets

(In thousands)

 

 

 

 

 

(Unaudited)

 

 

 

August 31,

 

August 31,

 

 

2024

 

 

 

2023

 

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

167,094

 

 

$

154,415

 

Accounts receivable, net

 

104,335

 

 

 

97,649

 

Inventories, net

 

72,887

 

 

 

74,765

 

Other current assets

 

27,942

 

 

 

28,811

 

Total current assets

 

372,258

 

 

 

355,640

 

 

 

 

 

Property, plant and equipment, net

 

40,285

 

 

 

38,968

 

Goodwill

 

269,597

 

 

 

266,494

 

Other intangible assets, net

 

36,058

 

 

 

37,338

 

Other long-term assets

 

59,130

 

 

 

64,157

 

 

 

 

 

Total assets

$

777,328

 

 

$

762,597

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

Current liabilities

 

 

 

Trade accounts payable

$

43,368

 

 

$

50,483

 

Accrued compensation and benefits

 

25,856

 

 

 

33,194

 

Current maturities of long-term debt

 

5,000

 

 

 

3,750

 

Income taxes payable

 

5,321

 

 

 

3,771

 

Other current liabilities

 

49,848

 

 

 

56,922

 

Total current liabilities

 

129,393

 

 

 

148,120

 

 

 

 

 

Long-term debt, net

 

189,503

 

 

 

210,337

 

Deferred income taxes

 

3,696

 

 

 

5,667

 

Pension and postretirement benefit liabilities

 

10,073

 

 

 

10,247

 

Other long-term liabilities

 

52,684

 

 

 

61,606

 

Total liabilities

 

385,349

 

 

 

435,977

 

 

 

 

 

Shareholders' equity

 

 

 

Capital stock

 

10,847

 

 

 

16,752

 

Additional paid-in capital

 

235,660

 

 

 

220,472

 

Treasury stock

 

-

 

 

 

(800,506

)

Retained earnings

 

261,870

 

 

 

1,011,112

 

Accumulated other comprehensive loss

 

(116,398

)

 

 

(121,210

)

Stock held in trust

 

(3,777

)

 

 

(3,484

)

Deferred compensation liability

 

3,777

 

 

 

3,484

 

Total shareholders' equity

 

391,979

 

 

 

326,620

 

 

 

 

 

Total liabilities and shareholders' equity

$

777,328

 

 

$

762,597

 

 

 

 

 


Enerpac Tool Group Corp.

Condensed Consolidated Statements of Earnings

(In thousands, except per share amounts)

(Unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

August 31,

 

August 31,

 

August 31,

 

August 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net sales

$

158,714

 

 

$

160,609

 

 

$

589,510

 

 

$

598,204

 

Cost of products sold

 

81,312

 

 

 

81,701

 

 

 

288,499

 

 

 

303,165

 

Gross profit

 

77,402

 

 

 

78,908

 

 

 

301,011

 

 

 

295,039

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

43,524

 

 

 

50,948

 

 

 

168,565

 

 

 

205,064

 

Amortization of intangible assets

 

831

 

 

 

1,037

 

 

 

3,312

 

 

 

5,112

 

Restructuring charges

 

3,007

 

 

 

876

 

 

 

7,400

 

 

 

7,096

 

Impairment & divestiture (benefit) charges

 

-

 

 

 

(6,155

)

 

 

147

 

 

 

(6,155

)

Operating profit

 

30,040

 

 

 

32,202

 

 

 

121,587

 

 

 

83,922

 

 

 

 

 

 

 

 

 

Financing costs, net

 

2,731

 

 

 

3,219

 

 

 

13,524

 

 

 

12,389

 

Other expense, net

 

465

 

 

 

688

 

 

 

2,544

 

 

 

2,635

 

Earnings before income tax expense

 

26,844

 

 

 

28,295

 

 

 

105,519

 

 

 

68,898

 

 

 

 

 

 

 

 

 

Income tax expense

 

3,435

 

 

 

5,190

 

 

 

23,312

 

 

 

15,249

 

Net earnings from continuing operations

 

23,409

 

 

 

23,105

 

 

 

82,207

 

 

 

53,649

 

Earnings (loss) from discontinued operations, net of income taxes

 

1,007

 

 

 

(874

)

 

 

3,542

 

 

 

(7,088

)

Net earnings

$

24,416

 

 

$

22,231

 

 

$

85,749

 

 

$

46,561

 

 

 

 

 

 

 

 

 

Earnings per share from continuing operations

 

 

 

 

 

 

 

Basic

$

0.43

 

 

$

0.41

 

 

$

1.51

 

 

$

0.95

 

Diluted

 

0.43

 

 

 

0.41

 

 

 

1.50

 

 

 

0.94

 

 

 

 

 

 

 

 

 

Earnings (loss) per share from discontinued operations

 

 

 

 

 

 

 

Basic

$

0.02

 

 

$

(0.02

)

 

$

0.07

 

 

$

(0.13

)

Diluted

 

0.02

 

 

 

(0.02

)

 

 

0.06

 

 

 

(0.12

)

 

 

 

 

 

 

 

 

Earnings per share*

 

 

 

 

 

 

 

Basic

$

0.45

 

 

$

0.40

 

 

$

1.58

 

 

$

0.82

 

Diluted

 

0.44

 

 

 

0.40

 

 

 

1.56

 

 

 

0.82

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

Basic

 

54,313

 

 

 

55,740

 

 

 

54,336

 

 

 

56,680

 

Diluted

 

54,930

 

 

 

56,219

 

 

 

54,862

 

 

 

57,117

 

 

 

 

 

 

 

 

 

*The total of earnings per share from continuing operations and earnings (loss) per share from discontinued operations may not equal earnings per share due to rounding.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Enerpac Tool Group Corp.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

August 31,

 

August 31,

 

August 31,

 

August 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Operating Activities

 

 

 

 

 

 

 

Cash provided by operating activities - continuing operations

 

44,471

 

 

 

54,012

 

 

 

84,016

 

 

 

78,573

 

Cash used in operating activities - discontinued operations

 

(110

)

 

 

(3,440

)

 

 

(2,697

)

 

 

(970

)

Cash provided by operating activities

$

44,361

 

 

$

50,572

 

 

$

81,319

 

 

$

77,603

 

 

 

 

 

 

 

 

 

Investing Activities

 

 

 

 

 

 

 

Capital expenditures

 

(6,441

)

 

 

(919

)

 

 

(11,411

)

 

 

(8,715

)

Working capital adjustment from the sale of business assets

 

-

 

 

 

-

 

 

 

(1,133

)

 

 

-

 

Purchase of business assets

 

-

 

 

 

-

 

 

 

(1,402

)

 

 

-

 

Proceeds from sale of business, net of transaction costs

 

-

 

 

 

20,057

 

 

 

-

 

 

 

20,057

 

Cash (used in) provided by investing activities - continuing operations

$

(6,441

)

 

$

19,138

 

 

$

(13,946

)

 

$

11,342

 

Cash (used in) provided by investing activities

$

(6,441

)

 

$

19,138

 

 

$

(13,946

)

 

$

11,342

 

 

 

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

 

 

Borrowings on revolving credit facility

 

14,743

 

 

 

9,000

 

 

 

62,743

 

 

 

69,000

 

Principal repayments on revolving credit facility

 

(14,743

)

 

 

(29,000

)

 

 

(78,743

)

 

 

(53,000

)

Principal repayments on term loan

 

(1,250

)

 

 

(625

)

 

 

(3,750

)

 

 

(1,250

)

Proceeds from issuance of term loan

 

-

 

 

 

-

 

 

 

-

 

 

 

200,000

 

Payment for redemption of revolver

 

-

 

 

 

-

 

 

 

-

 

 

 

(200,000

)

Swingline borrowings/repayments, net

 

-

 

 

 

-

 

 

 

-

 

 

 

(4,000

)

Payment of debt issuance costs

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,486

)

Purchase of treasury shares

 

(5,661

)

 

 

(36,831

)

 

 

(38,354

)

 

 

(57,662

)

Stock options, taxes paid related to the net share settlement of equity awards & other

 

2,049

 

 

 

3

 

 

 

4,016

 

 

 

(1,458

)

Payment of cash dividend

 

-

 

 

 

-

 

 

 

(2,178

)

 

 

(2,274

)

Cash used in financing activities - continuing operations

$

(4,862

)

 

$

(57,453

)

 

$

(56,266

)

 

$

(53,130

)

Cash used in financing activities

$

(4,862

)

 

$

(57,453

)

 

$

(56,266

)

 

$

(53,130

)

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash

 

1,674

 

 

 

157

 

 

 

1,572

 

 

 

(2,099

)

 

 

 

 

 

 

 

 

Net increase from cash and cash equivalents

$

34,732

 

 

$

12,414

 

 

$

12,679

 

 

$

33,716

 

Cash and cash equivalents - beginning of period

 

132,362

 

 

 

142,001

 

 

 

154,415

 

 

 

120,699

 

Cash and cash equivalents - end of period

$

167,094

 

 

$

154,415

 

 

$

167,094

 

 

$

154,415

 

 

 

 

 

 

 

 

 


Enerpac Tool Group Corp.

Supplemental Unaudited Data

Reconciliation of GAAP Measures to Non-GAAP Measures for Continuing Operations

(In thousands)

Fiscal 2023

 

Fiscal 2024

 

Q1

Q2

Q3

Q4

TOTAL

 

Q1

Q2

Q3

Q4

TOTAL

Net Sales

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

$

127,297

 

$

130,904

 

$

144,126

 

$

152,851

 

$

555,178

 

 

$

137,035

 

$

134,822

 

$

145,936

 

$

153,360

 

$

571,153

 

Other

 

12,085

 

 

11,056

 

 

12,127

 

 

7,758

 

 

43,026

 

 

 

4,935

 

 

3,615

 

 

4,453

 

 

5,354

 

 

18,357

 

Enerpac Tool Group

$

139,382

 

$

141,960

 

$

156,253

 

$

160,609

 

$

598,204

 

 

$

141,970

 

$

138,437

 

$

150,389

 

$

158,714

 

$

589,510

 

 

 

 

 

 

 

 

 

 

 

 

 

% Net Sales Growth (Decline) Year over Year

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

4.9

%

 

3.9

%

 

2.7

%

 

9.4

%

 

5.3

%

 

 

7.6

%

 

3.0

%

 

1.3

%

 

0.3

%

 

2.9

%

Other

 

26.0

%

 

3.7

%

 

5.5

%

 

-36.1

%

 

-1.9

%

 

 

-59.2

%

 

-67.3

%

 

-63.3

%

 

-31.0

%

 

-57.3

%

Enerpac Tool Group

 

6.5

%

 

3.9

%

 

2.9

%

 

5.8

%

 

4.7

%

 

 

1.9

%

 

-2.5

%

 

-3.8

%

 

-1.2

%

 

-1.5

%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Selling, general and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

$

53,247

 

$

52,059

 

$

48,810

 

$

50,948

 

$

205,064

 

 

$

42,216

 

$

40,723

 

$

42,101

 

$

43,524

 

$

168,565

 

Leadership transition charges

 

(400

)

 

(202

)

 

(90

)

 

(90

)

 

(783

)

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

M&A charges

 

-

 

 

(196

)

 

(166

)

 

(653

)

 

(1,015

)

 

 

-

 

 

-

 

 

-

 

 

(121

)

 

(121

)

ASCEND transformation program charges

 

(9,382

)

 

(11,197

)

 

(5,536

)

 

(8,381

)

 

(34,495

)

 

 

(1,093

)

 

(1,370

)

 

(1,457

)

 

(2,109

)

 

(6,029

)

Adjusted Selling, general and administrative expenses

$

43,465

 

$

40,464

 

$

43,018

 

$

41,824

 

$

168,771

 

 

$

41,123

 

$

39,353

 

$

40,644

 

$

41,294

 

$

162,415

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Selling, general and administrative expenses %

 

 

 

 

 

 

 

 

 

 

 

Enerpac Tool Group

 

31.2

%

 

28.5

%

 

27.5

%

 

26.0

%

 

28.2

%

 

 

29.0

%

 

28.4

%

 

27.0

%

 

26.0

%

 

27.6

%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating profit

 

 

 

 

 

 

 

 

 

 

 

Operating profit

$

12,309

 

$

13,972

 

$

25,439

 

$

32,202

 

$

83,922

 

 

$

28,662

 

$

29,521

 

$

33,363

 

$

30,040

 

$

121,587

 

Impairment & divestiture (benefit) charges

 

-

 

 

-

 

 

-

 

 

(6,155

)

 

(6,155

)

 

 

147

 

 

-

 

 

-

 

 

-

 

 

147

 

Restructuring charges (1)

 

982

 

 

2,987

 

 

2,252

 

 

1,461

 

 

7,681

 

 

 

2,401

 

 

398

 

 

1,595

 

 

3,450

 

 

7,843

 

Leadership transition charges

 

400

 

 

202

 

 

90

 

 

90

 

 

783

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

M&A charges

 

-

 

 

196

 

 

166

 

 

653

 

 

1,015

 

 

 

-

 

 

-

 

 

-

 

 

121

 

 

121

 

ASCEND transformation program charges

 

9,419

 

 

11,372

 

 

5,947

 

 

8,681

 

 

35,419

 

 

 

1,229

 

 

1,607

 

 

2,042

 

 

2,168

 

 

7,047

 

Adjusted operating profit

$

23,110

 

$

28,729

 

$

33,894

 

$

36,932

 

$

122,665

 

 

$

32,439

 

$

31,526

 

$

37,000

 

$

35,779

 

$

136,745

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Profit by Segment

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

$

29,099

 

$

34,836

 

$

39,814

 

$

45,269

 

$

149,019

 

 

$

38,470

 

$

38,909

 

$

43,648

 

$

42,989

 

$

164,016

 

Other

 

1,424

 

 

1,156

 

 

1,965

 

 

254

 

 

4,799

 

 

 

2,118

 

 

(79

)

 

1,284

 

 

1,120

 

 

4,443

 

Corporate / General

 

(7,413

)

 

(7,263

)

 

(7,885

)

 

(8,591

)

 

(31,153

)

 

 

(8,149

)

 

(7,304

)

 

(7,932

)

 

(8,330

)

 

(31,714

)

Adjusted operating profit

$

23,110

 

$

28,729

 

$

33,894

 

$

36,932

 

$

122,665

 

 

$

32,439

 

$

31,526

 

$

37,000

 

$

35,779

 

$

136,745

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Profit % by Segment

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

22.9

%

 

26.6

%

 

27.6

%

 

29.6

%

 

26.8

%

 

 

28.1

%

 

28.9

%

 

29.9

%

 

28.0

%

 

28.7

%

Other

 

11.8

%

 

10.5

%

 

16.2

%

 

3.3

%

 

11.2

%

 

 

42.9

%

 

-2.2

%

 

28.8

%

 

20.9

%

 

24.2

%

Adjusted Operating Profit %

 

16.6

%

 

20.2

%

 

21.7

%

 

23.0

%

 

20.5

%

 

 

22.8

%

 

22.8

%

 

24.6

%

 

22.5

%

 

23.2

%

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA from Continuing Operations (2)

 

 

 

 

 

 

 

 

 

 

 

Net earnings from continuing operations

$

6,409

 

$

7,158

 

$

16,976

 

$

23,105

 

$

53,649

 

 

$

18,305

 

$

17,871

 

$

22,621

 

$

23,409

 

$

82,207

 

Financing costs, net

 

2,815

 

 

3,105

 

 

3,250

 

 

3,219

 

 

12,389

 

 

 

3,697

 

 

3,711

 

 

3,385

 

 

2,731

 

 

13,524

 

Income tax expense

 

2,383

 

 

2,988

 

 

4,688

 

 

5,190

 

 

15,249

 

 

 

5,669

 

 

7,396

 

 

6,813

 

 

3,435

 

 

23,312

 

Depreciation & amortization

 

4,193

 

 

4,226

 

 

4,084

 

 

3,810

 

 

16,313

 

 

 

3,426

 

 

3,328

 

 

3,216

 

 

3,304

 

 

13,275

 

EBITDA

$

15,800

 

$

17,477

 

$

28,998

 

$

35,324

 

$

97,600

 

 

$

31,097

 

$

32,306

 

$

36,035

 

$

32,879

 

$

132,318

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA from Continuing Operations (2)

 

 

 

 

 

 

 

 

 

 

 

EBITDA

$

15,800

 

$

17,477

 

$

28,998

 

$

35,324

 

$

97,600

 

 

$

31,097

 

$

32,306

 

$

36,035

 

$

32,879

 

$

132,318

 

Impairment & divestiture (benefit) charges

 

-

 

 

-

 

 

-

 

 

(6,155

)

 

(6,155

)

 

 

147

 

 

-

 

 

-

 

 

-

 

 

147

 

Restructuring charges (1)

 

982

 

 

2,987

 

 

2,252

 

 

1,461

 

 

7,681

 

 

 

2,401

 

 

398

 

 

1,595

 

 

3,450

 

 

7,843

 

Leadership transition charges

 

400

 

 

202

 

 

90

 

 

90

 

 

783

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

M&A charges

 

-

 

 

196

 

 

166

 

 

653

 

 

1,015

 

 

 

-

 

 

-

 

 

-

 

 

121

 

 

121

 

ASCEND transformation program charges

 

9,419

 

 

11,372

 

 

5,947

 

 

8,681

 

 

35,419

 

 

 

1,229

 

 

1,607

 

 

2,042

 

 

2,168

 

 

7,047

 

Adjusted EBITDA

$

26,601

 

$

32,234

 

$

37,453

 

$

40,054

 

$

136,343

 

 

$

34,874

 

$

34,311

 

$

39,672

 

$

38,618

 

$

147,476

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA by Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

$

31,698

 

$

37,458

 

$

42,525

 

$

47,952

 

$

159,633

 

 

$

40,880

 

$

41,443

 

$

45,706

 

$

45,629

 

$

173,659

 

Other

 

2,316

 

 

2,050

 

 

2,855

 

 

739

 

 

7,961

 

 

 

2,324

 

 

141

 

 

1,497

 

 

1,367

 

 

5,330

 

Corporate / General

 

(7,413

)

 

(7,274

)

 

(7,927

)

 

(8,637

)

 

(31,251

)

 

 

(8,330

)

 

(7,273

)

 

(7,531

)

 

(8,378

)

 

(31,513

)

Adjusted EBITDA

$

26,601

 

$

32,234

 

$

37,453

 

$

40,054

 

$

136,343

 

 

$

34,874

 

$

34,311

 

$

39,672

 

$

38,618

 

$

147,476

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA % by Segment

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

24.9

%

 

28.6

%

 

29.5

%

 

31.4

%

 

28.8

%

 

 

29.8

%

 

30.7

%

 

31.3

%

 

29.8

%

 

30.4

%

Other

 

19.2

%

 

18.5

%

 

23.5

%

 

9.5

%

 

18.5

%

 

 

47.1

%

 

3.9

%

 

33.6

%

 

25.5

%

 

29.0

%

Adjusted EBITDA %

 

19.1

%

 

22.7

%

 

24.0

%

 

24.9

%

 

22.8

%

 

 

24.6

%

 

24.8

%

 

26.4

%

 

24.3

%

 

25.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Notes

:

 

 

 

 

 

 

 

 

 

 

 

(1) Approximately $0.4 million of the Q4 fiscal 2024 and $0.6 million of the Q4 fiscal 2023 restructuring charges were recorded in cost of products sold.

(2) EBITDA represents net earnings from continuing operations before financing costs, net, income tax expense, and depreciation & amortization. Neither EBITDA nor adjusted EBITDA are calculated based upon generally accepted accounting principles ("GAAP"). The amounts included in the EBITDA and adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation.

 


Enerpac Tool Group Corp.

Supplemental Unaudited Data

Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)

(In thousands)

Fiscal 2023

 

Fiscal 2024

 

Q1

Q2

Q3

Q4

TOTAL

 

Q1

Q2

Q3

Q4

TOTAL

Net Sales by Segment

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

$

127,297

 

$

130,904

 

$

144,126

 

$

152,851

 

$

555,178

 

 

$

137,035

 

$

134,822

 

$

145,936

 

$

153,360

 

$

571,153

 

Other

 

12,085

 

 

11,056

 

 

12,127

 

 

7,758

 

 

43,026

 

 

 

4,935

 

 

3,615

 

 

4,453

 

 

5,354

 

 

18,357

 

Enerpac Tool Group

$

139,382

 

$

141,960

 

$

156,253

 

$

160,609

 

$

598,204

 

 

$

141,970

 

$

138,437

 

$

150,389

 

$

158,714

 

$

589,510

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Fx Impact on Net Sales

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

$

2,262

 

$

294

 

$

(747

)

$

(734

)

$

1,075

 

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

Other

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Enerpac Tool Group

$

2,262

 

$

294

 

$

(747

)

$

(734

)

$

1,075

 

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Impact from Divestitures or Acquisitions on Net Sales

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

Other

 

(7,031

)

 

(6,220

)

 

(6,938

)

 

(2,548

)

 

(22,737

)

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Enerpac Tool Group

$

(7,031

)

$

(6,220

)

$

(6,938

)

$

(2,548

)

$

(22,737

 

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Organic Sales by Segment (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

$

129,559

 

$

131,198

 

$

143,379

 

$

152,117

 

$

556,253

 

 

$

137,035

 

$

134,822

 

$

145,936

 

$

153,360

 

$

571,153

 

Other

 

5,054

 

 

4,836

 

 

5,189

 

 

5,210

 

 

20,289

 

 

 

4,935

 

 

3,615

 

 

4,453

 

 

5,354

 

 

18,357

 

Enerpac Tool Group

$

134,613

 

$

136,034

 

$

148,568

 

$

157,327

 

$

576,542

 

 

$

141,970

 

$

138,437

 

$

150,389

 

$

158,714

 

$

589,510

 

 

 

 

 

 

 

 

 

 

 

 

 

Organic Sales Growth (Decline) %

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

 

 

 

 

 

 

5.8

%

 

2.8

%

 

1.8

%

 

0.8

%

 

2.7

%

Other

 

 

 

 

 

 

 

-2.4

%

 

-25.2

%

 

-14.2

%

 

2.8

%

 

-9.5

%

Enerpac Tool Group

 

 

 

 

 

 

 

5.5

%

 

1.8

%

 

1.2

%

 

0.9

%

 

2.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales by Product Line

 

 

 

 

 

 

 

 

 

 

 

Product

$

111,002

 

$

115,251

 

$

129,995

 

$

134,379

 

$

490,629

 

 

$

109,856

 

$

111,557

 

$

122,195

 

$

130,395

 

$

474,004

 

Service

 

28,380

 

 

26,709

 

 

26,258

 

 

26,230

 

 

107,575

 

 

 

32,114

 

 

26,880

 

 

28,194

 

 

28,319

 

 

115,506

 

Enerpac Tool Group

$

139,382

 

$

141,960

 

$

156,253

 

$

160,609

 

$

598,204

 

 

$

141,970

 

$

138,437

 

$

150,389

 

$

158,714

 

$

589,510

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Fx Impact on Net Sales

 

 

 

 

 

 

 

 

 

 

 

Product

$

1,481

 

$

(90

)

$

(768

)

$

(319

)

$

304

 

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

Service

 

781

 

 

384

 

 

21

 

 

(415

)

 

770

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Enerpac Tool Group

$

2,262

 

$

294

 

$

(747

)

$

(734

)

$

1,075

 

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Impact from Divestitures or Acquisitions on Net Sales

 

 

 

 

 

 

 

 

Product

 

(7,031

)

 

(6,220

)

 

(6,938

)

 

(2,548

)

 

(22,737

)

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Service

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Enerpac Tool Group

$

(7,031

)

$

(6,220

)

$

(6,938

)

$

(2,548

)

$

(22,737

 

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Organic Sales by Product Line (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

$

105,452

 

$

108,941

 

$

122,289

 

$

131,512

 

$

468,196

 

 

$

109,856

 

$

111,557

 

$

122,195

 

$

130,395

 

$

474,004

 

Service

 

29,161

 

 

27,093

 

 

26,279

 

 

25,815

 

 

108,345

 

 

 

32,114

 

 

26,880

 

 

28,194

 

 

28,319

 

 

115,506

 

Enerpac Tool Group

$

134,613

 

$

136,034

 

$

148,568

 

$

157,327

 

$

576,542

 

 

$

141,970

 

$

138,437

 

$

150,389

 

$

158,714

 

$

589,510

 

 

 

 

 

 

 

 

 

 

 

 

 

Organic Sales Growth (Decline) %

 

 

 

 

 

 

 

 

 

 

 

Product

 

 

 

 

 

 

 

4.2

%

 

2.4

%

 

-0.1

%

 

-0.8

%

 

1.2

%

Service

 

 

 

 

 

 

 

10.1

%

 

-0.8

%

 

7.3

%

 

9.7

%

 

6.6

%

Enerpac Tool Group

 

 

 

 

 

 

 

5.5

%

 

1.8

%

 

1.2

%

 

0.9

%

 

2.2

%

 

 

 

 

 

 

 

 

 

 

 

 

(3) Organic Sales (formerly referred to as "core sales") is defined as sales excluding the impact to foreign currency changes and the impact from recent acquisitions and divestitures to net sales.

 


Enerpac Tool Group Corp.

Supplemental Unaudited Data

Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)

(In thousands, except for per share amounts)

 

Fiscal 2023

 

Fiscal 2024

 

Q1

Q2

Q3

Q4

TOTAL

 

Q1

Q2

Q3

Q4

TOTAL

Adjusted Earnings (4)

 

 

 

 

 

 

 

 

 

 

 

Net Earnings

$

7,453

 

$

4,497

 

$

12,380

 

$

22,231

 

$

46,561

 

 

$

17,738

 

$

17,817

 

$

25,778

 

$

24,416

 

$

85,749

 

Earnings (loss) from Discontinued Operations, net of income tax

 

1,044

 

 

(2,661

)

 

(4,596

)

 

(874

)

 

(7,088

)

 

 

(567

)

 

(54

)

 

3,157

 

 

1,007

 

 

3,542

 

Net Earnings from Continuing Operations

$

6,409

 

$

7,158

 

$

16,976

 

$

23,105

 

$

53,649

 

 

$

18,305

 

$

17,871

 

$

22,621

 

$

23,409

 

$

82,207

 

Impairment & divestiture (benefit) charges

 

-

 

 

-

 

 

-

 

 

(6,155

)

 

(6,155

)

 

 

147

 

 

-

 

 

-

 

 

-

 

 

147

 

Restructuring charges (1)

 

982

 

 

2,987

 

 

2,252

 

 

1,461

 

 

7,681

 

 

 

2,401

 

 

398

 

 

1,595

 

 

3,450

 

 

7,843

 

Leadership transition charges

 

400

 

 

202

 

 

90

 

 

90

 

 

783

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

M&A charges

 

-

 

 

196

 

 

166

 

 

653

 

 

1,015

 

 

 

-

 

 

-

 

 

-

 

 

121

 

 

121

 

ASCEND transformation program charges

 

9,419

 

 

11,372

 

 

5,947

 

 

8,681

 

 

35,419

 

 

 

1,229

 

 

1,607

 

 

2,042

 

 

2,168

 

 

7,047

 

Accelerated debt issuance costs

 

317

 

 

-

 

 

-

 

 

-

 

 

317

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Net tax effect of reconciling items above

 

(719

)

 

(1,652

)

 

(3,197

)

 

(4,408

)

 

(9,976

)

 

 

(411

)

 

(185

)

 

(666

)

 

(1,683

)

 

(2,945

)

Other income tax expense

 

-

 

 

144

 

 

-

 

 

-

 

 

144

 

 

 

-

 

 

137

 

 

-

 

 

-

 

 

137

 

Adjusted Net Earnings from Continuing Operations

$

16,808

 

$

20,407

 

$

22,234

 

$

23,427

 

$

82,877

 

 

$

21,671

 

$

19,828

 

$

25,592

 

$

27,465

 

$

94,557

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings per share (4)

 

 

 

 

 

 

 

 

 

 

 

Net Earnings

$

0.13

 

$

0.08

 

$

0.22

 

$

0.40

 

$

0.82

 

 

$

0.32

 

$

0.33

 

$

0.47

 

$

0.44

 

$

1.56

 

Earnings (loss) from Discontinued Operations, net of income tax

 

0.02

 

 

(0.05

)

 

(0.08

)

 

(0.02

)

 

(0.12

)

 

 

(0.01

)

 

(0.00

)

 

0.06

 

 

0.02

 

 

0.06

 

Net Earnings from Continuing Operations

$

0.11

 

$

0.12

 

$

0.30

 

$

0.41

 

$

0.94

 

 

$

0.33

 

$

0.33

 

$

0.41

 

$

0.43

 

$

1.50

 

Impairment & divestiture (benefit) charges, net of tax effect

 

-

 

 

-

 

 

-

 

 

(0.11

)

 

(0.11

)

 

 

0.00

 

 

-

 

 

-

 

 

-

 

 

0.00

 

Restructuring charges (1), net of tax effect

 

0.02

 

 

0.05

 

 

0.03

 

 

0.01

 

 

0.11

 

 

 

0.04

 

 

0.00

 

 

0.02

 

 

0.04

 

 

0.11

 

Leadership transition charges, net of tax effect

 

0.01

 

 

0.00

 

 

0.00

 

 

0.00

 

 

0.01

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

M&A charges, net of tax effect

 

-

 

 

0.00

 

 

0.00

 

 

0.01

 

 

0.01

 

 

 

-

 

 

-

 

 

-

 

 

0.00

 

 

0.00

 

ASCEND transformation program charges, net of tax effect

 

0.15

 

 

0.17

 

 

0.06

 

 

0.10

 

 

0.48

 

 

 

0.02

 

 

0.03

 

 

0.03

 

 

0.03

 

 

0.11

 

Accelerated debt issuance costs, net of tax effect

 

0.01

 

 

0.00

 

 

0.00

 

 

0.00

 

 

0.00

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Other income tax expense

 

-

 

 

0.00

 

 

-

 

 

-

 

 

-

 

 

 

-

 

 

0.00

 

 

-

 

 

-

 

 

0.00

 

Adjusted Diluted Earnings per share from Continuing Operations

$

0.29

 

$

0.35

 

$

0.39

 

$

0.42

 

$

1.45

 

 

$

0.39

 

$

0.36

 

$

0.47

 

$

0.50

 

$

1.72

 

 

 

 

 

 

 

 

 

 

 

 

 

Free Cash Flow

 

 

 

 

 

 

 

 

 

 

 

Cash provided by (used in) operating activities

$

17,533

 

$

(7,756

)

$

17,254

 

$

50,572

 

$

77,603

 

 

$

(6,675

)

$

13,327

 

$

30,306

 

$

44,361

 

$

81,319

 

Capital expenditures

 

(2,535

)

 

(2,346

)

 

(2,915

)

 

(919

)

 

(8,715

)

 

 

(1,567

)

 

(1,585

)

 

(1,818

)

 

(6,441

)

 

(11,411

)

Free Cash Flow

$

14,998

 

$

(10,102

)

$

14,339

 

$

49,653

 

$

68,888

 

 

$

(8,242

)

$

11,742

 

$

28,488

 

$

37,920

 

$

69,908

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes continued:

(4) Adjusted earnings from continuing operations and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon GAAP and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Enerpac Tool Group companies.

 

 

 

 

 

 

 

 

 

 

 

 

For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding. With respect to the earnings per share reconciliations the impact of share dilution on the calculation of the net earnings or loss per share and discontinued operations per share may result in the summation of these components not equaling the total earnings per share from continuing operations.

 

 

 

 

 

 

 

 

 

 

 

 


Enerpac Tool Group Corp.

 

 

Supplemental Unaudited Data

 

 

Reconciliation of GAAP To Non-GAAP Guidance

 

 

(In millions)

 

 

 

Fiscal 2025

 

Low

High

Reconciliation of Continued Operations GAAP Operating Profit

 

To Adjusted EBITDA (5)

 

 

GAAP Operating profit

$

135

 

$

147

 

Other expense, net

 

(1

)

 

(1

)

Depreciation & amortization

 

16

 

 

14

 

Adjusted EBITDA

$

150

 

$

160

 

 

 

 

Reconciliation of GAAP Cash Flow From Operations to Free Cash Flow

 

Cash provided by operating activities

$

61

 

$

76

 

Capital expenditures

 

24

 

 

19

 

Free Cash Flow Guidance

$

85

 

$

95

 

 

 

 

Notes continued:

 

 

(5) Management does not provide guidance on GAAP financial measures as we are unable to predict and estimate with certainty items such as potential impairments, refinancing costs, business divestiture gains/losses, discrete tax adjustments, or other items impacting GAAP financial metrics. As a result, we have included above only those items about which we are aware and are reasonably likely to occur during the guidance period covered.

 

 

 

AD