MINNEAPOLIS--(BUSINESS WIRE)--Tennant Company (NYSE: TNC), a world leader in designing, manufacturing and marketing of solutions that help create a cleaner, safer, healthier world, today reported net sales of $279.3 million and a net loss of $3.2 million, or $(0.18) per share, and adjusted net income of $6.2 million, or $0.34 per share, for the quarter ended December 31, 2017.
The 2017 fourth quarter included special items that reduced earnings by a total of $12.8 million, or $0.52 per share. The special items included the pre-tax settlement costs related to the Pension Plan termination of $6.2 million, or $0.22 per share, pre-tax restructuring costs primarily related to initial integration of the IPC Group (IPC) business of $2.5 million, or $0.10 per share, pre-tax acquisition costs related to IPC of $1.7 million, or $0.08 per share, and a provisional income tax charge of $2.4 million, or $0.13 per share, to reflect the estimated impacts of the U.S. Tax Cuts and Jobs Act of 2017. (See the Supplemental Non-GAAP Financial Table.) Additionally, the 2017 fourth quarter results included a pre-tax charge of $5.3 million, or $0.22 per share, from accelerated amortization for the intangible assets related to the IPC acquisition. The full year pre-tax impact of the IPC accelerated amortization was $15.7 million, or $0.64 per share.
“We are pleased with the results we achieved in the fourth quarter,” said Chris Killingstad, Tennant Company's president and chief executive officer. “We exceeded net sales of over $1 billion for the full year and made substantial progress with our initiatives to position the business for future growth. Our IPC integration remains on plan, we made significant strides in staffing our field service team to enhance our service capabilities, we made progress stabilizing our manufacturing operations, and we experienced encouraging sales and backlog growth across our geographies, specifically with our strategic accounts. We believe these and other efforts are generating meaningful momentum as we head into 2018.”
Fourth Quarter Operating Review
The
company's 2017 fourth quarter consolidated net sales of $279.3 million
improved approximately 31.9 percent over the same period last year. This
includes a 28.0 percent increase due to acquisitions, a foreign currency
impact of 1.8 percent and a 2.1 percent increase in organic sales.
Organic growth during the period was driven by all regions, particularly
the Americas and APAC regions.
Geographically, North American sales improved 4.8 percent, up 1.8 percent organically, due to the winning of key strategic accounts. Latin American sales rose 24.2 percent, or 1.7 percent organically, due to the Brazilian and Mexican markets. Sales in the Europe, Middle East and Africa (EMEA) region were up 143.4 percent, or 0.3 percent organically, which was consistent with management’s expectations and follows a strong 2017 third quarter organic growth of 14.6 percent in this region. Sales in the Asia Pacific (APAC) region improved 39.9 percent, up 8.4 percent organically, reflecting stronger sales trends in China, Japan and Australia.
Tennant's gross margin in the 2017 fourth quarter was 41.4 percent, and the as-adjusted gross margin was 40.9 percent compared to 44.2 percent in the prior-year quarter. Gross margin performance in the quarter was impacted by field service truck productivity levels, the mix of IPC and strategic accounts, certain manufacturing inefficiencies, and raw material cost inflation. Although these items dampened gross margin, the company made progress throughout the quarter and is committed to driving further gross margin expansion.
Research and development (R&D) expense for the 2017 fourth quarter totaled $7.8 million, or 2.8 percent of sales, versus $10.0 million, or 4.7 percent of sales, a year ago, due to timing of project spend across quarters within the year. The company continues to invest in developing a robust pipeline of innovative new products and technologies, and remains committed to annual R&D investment in the range of 3 percent to 4 percent of sales.
Selling and administrative (S&A) expense in the 2017 fourth quarter was $98.3 million, or 35.2 percent of sales, which includes accelerated amortization related to IPC of $5.3 million and non-operational costs of $10.8 million. These items negatively impacted the S&A expense as a percent of sales by 5.8 percentage points. Tennant continues to balance disciplined spending control with investments in key growth initiatives. Tennant’s prior-year quarter S&A was $60.9 million, or 28.8 percent of sales.
Tennant’s 2017 fourth quarter net loss was $3.2 million, compared to net income of $15.4 million in the 2016 fourth quarter. The 2017 fourth quarter Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) as adjusted was $30.9 million, or 11.1 percent of sales, compared to $26.5 million, or 12.5 percent of sales, in the year-ago quarter. (See the Supplemental Non-GAAP Financial Table.)
During the 2017 fourth quarter, Tennant generated cash flow from operations of $22.1 million, compared to $24.6 million in the 2016 fourth quarter. The company also repaid $15.0 million in outstanding debt and paid $3.7 million in cash dividends to shareholders during the fourth quarter.
2017 Full Year Results
For the
2017 full year, Tennant’s net loss was $6.2 million, or $(0.35) per
share, and, excluding special items, adjusted net earnings were $28.0
million, or $1.54 per share, on net sales of $1.0 billion, or 1.4%
organic growth. Prior-year net earnings were $46.6 million, or $2.59 per
share, on net sales of $808.6 million. (See the Supplemental Non-GAAP
Financial Table.)
Tennant’s gross margin for the 2017 full year was 40.3 percent and adjusted gross margin was 41.0 percent, in line with the company’s adjusted gross margin range of 41 percent to 42 percent and compared to 43.5 percent for the 2016 full year. (See the Supplemental Non-GAAP Financial Table.)
R&D expense in 2017 was $32.0 million, or 3.2 percent of sales, versus $34.7 million, or 4.3 percent of sales, in the prior year. S&A expense in the 2017 full year was $345.4 million, or 34.4 percent of sales, which, as previously mentioned, includes special items of $27.5 million and full year accelerated amortization related to IPC of $15.7 million. These special items negatively impacted the S&A expense as a percent of sales by 4.3 percentage points. S&A expense for the full year 2016 was 30.7 percent of sales.
EBITDA as adjusted for 2017 was $101.6 million, or 10.1 percent of sales, compared to $85.7 million, or 10.6 percent of sales, in 2016. (See the Supplemental Non-GAAP Financial Table.)
Tennant maintains a strong balance sheet and generated $54.2 million in cash from operations in 2017. Cash on the balance sheet at December 31, 2017, totaled $58.4 million versus $58.0 million in the prior year. The company’s total debt was $376.8 million compared to $36.2 million at the end of 2016. During 2017, Tennant increased its annual cash dividend payout for the 46th consecutive year and paid $15.0 million in cash dividends to shareholders. “Reflecting on 2017, while we faced significant challenges, it was also a year of important achievement and building for a stronger future,” Killingstad added. “We closed the largest acquisition in our history, took steps to realign our global workforce to support the company’s key strategic growth initiatives and manage costs in all of our geographies, launched several new important products, and made investments to improve our service capabilities and manufacturing operations.”
2018 Business Outlook
Killingstad
concluded, “Looking to 2018, we are committed to realizing the
structural and operational improvements we made in 2017 and are laser
focused on maintaining our robust new product and technology pipeline,
successfully integrating IPC, expanding our global market coverage,
leveraging our cost structure to improve operating efficiency and
strengthening our financial position to generate significant returns for
shareholders.”
Tennant Company estimates 2018 full year net sales in the range of $1.07 billion to $1.10 billion, up 6.6 percent to 9.7 percent, or up approximately 3 percent organically. Tennant expects 2018 full year reported GAAP earnings in the range of $1.70 to $1.90 per share and on an as-adjusted basis, which excludes $2.0 million to $3.0 million of acquisition-related charges, in the range of $1.80 to $2.00 per share and adjusted EBITDA between $111 million to $116 million. Due to the anticipated higher level of R&D spending in the first quarter to support new product launches, along with normally lower first quarter earnings which reflect our customers’ initial slow ramp up of capital purchases, the first quarter earnings will be lower than the remaining three quarters. The first quarter will also include an additional quarter of interest expense and acquisition-related amortization for IPC, causing the earnings to be lower than the prior year. As a result, the company anticipates that the 2018 first quarter earnings per share will be in the range of $0.15 to $0.20 per share.
Tennant’s 2018 annual financial outlook includes the following additional assumptions:
- Reasonable growth in all regions, especially strategic accounts in North America;
- Gross margin performance in the range of 41.0 percent to 42.0 percent;
- R&D expense in the range of 3.0 percent to 3.5 percent of sales;
- Capital expenditures in the range of $25 million to $30 million; and
- An effective tax rate of approximately 24 percent.
Conference Call
Tennant will
host a conference call to discuss the 2017 fourth quarter and full year
results today, February 22, 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
until March 31, 2018.
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 $1.0 billion in 2017 and has approximately
4,300 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: our ability to effectively manage
organizational changes; our ability to attract, retain and develop key
personnel and create effective succession planning strategies; the
competition in our business; fluctuations in the cost, quality or
availability of raw materials and purchased components; our ability to
successfully upgrade and evolve our information technology systems; our
ability to develop and commercialize new innovative products and
services; our ability to integrate acquisitions, including IPC; our
ability to generate sufficient cash to satisfy our debt obligations;
geopolitical and economic uncertainty throughout the world; our ability
to successfully protect our information technology systems from cyber
security risks; the occurrence of a significant business interruption;
our ability to comply with laws and regulations; the potential
disruption of our business from actions of activist investors or others;
the relative strength of the U.S. dollar, which affects the cost of our
materials and products purchased and sold internationally; unforeseen
product liability claims or product quality issues; and our internal
control over financial reporting risks resulting from our acquisition of
IPC.
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. Information about factors that could materially affect our results can be found in our 2016 Form 10-K or 2017 Form 10-Qs. 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.
We undertake no obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law. Investors are advised to consult any further disclosures by us in our filings with the Securities and Exchange Commission and in other written statements on related subjects. 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.
Non-GAAP Financial Measures
This
news release and the related conference call include presentation 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.
We believe that disclosing Gross Margin – as adjusted, Profit from Operations – as adjusted, Operating Margin – as adjusted, Profit Before Income Taxes – as adjusted, Income Tax Expense – as adjusted, Net Earnings Attributable to Tennant Company – as adjusted, and Net Earnings Attributable to Tennant Company per Share – as adjusted (collectively, the “Non-GAAP Measures”), excluding the impacts from inventory fair value adjustment, restructuring charge, acquisition costs, pension settlement, debt financing costs write-off, and the impact of the U.S. Tax Cuts and Jobs Act of 2017, are useful to investors as a measure of operating performance. We use these as one measure to monitor and evaluate operating performance. The Non-GAAP measures are financial measures that do not reflect United States Generally Accepted Accounting Principles (GAAP). We calculate Gross Margin – as adjusted, Profit from Operations – as adjusted, Operating Margin – as adjusted, and Profit Before Income Taxes – as adjusted by adding back the pre-tax effect of the inventory fair value adjustment, restructuring charge, acquisition costs, pension settlement, and debt financing costs write-off. We calculate Income Tax Expense – as adjusted by adding back the tax effect of the inventory fair value adjustment, restructuring charge, acquisition costs, pension settlement, debt financing costs write-off, and the impact of the U.S. Tax Cuts and Jobs Act of 2017. We calculate Net Earnings Attributable to Tennant Company – as adjusted by adding back the after-tax effect of the inventory fair value adjustment, restructuring charge, acquisition costs, pension settlement, debt financing costs write-off, and the U.S. Tax Cuts and Jobs Act of 2017. We calculate Net Earnings Attributable to Tennant Company per Share – as adjusted by adding back the after-tax effect of the inventory fair value adjustment, restructuring charge, acquisition costs, pension settlement, debt financing costs write-off, and the U.S. Tax Cuts and Jobs Act of 2017 and dividing the result by the diluted weighted average shares outstanding.
We believe that disclosing Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and EBITDA Margin, excluding the impact from inventory fair value adjustment, restructuring charge, acquisition costs, pension settlement, and acquisition-related currency loss (EBITDA – as adjusted), is useful to investors as a measure of operating performance. We use these measures to monitor and evaluate operating performance. EBITDA – as adjusted and EBITDA Margin are financial measures that do not reflect GAAP. We calculate EBITDA – as adjusted by adding back the pre-tax effect of the inventory fair value adjustment, restructuring charge, acquisition costs, pension settlement, acquisition-related currency loss, Interest Income, Interest Expense, Income Tax Expense, Depreciation Expense, and Amortization Expense to Net Earnings (Loss) – as Reported. We calculate EBITDA Margin – as adjusted by dividing EBITDA – as adjusted by Net Sales.
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 to this earnings release.
| TENNANT COMPANY | ||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) | ||||||||||||||||||||
| (In thousands, except shares and per share data) | Three Months Ended | Twelve Months Ended | ||||||||||||||||||
| December 31 | December 31 | |||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||||||
| Net Sales | $ | 279,295 | $ | 211,746 | $ | 1,003,066 | $ | 808,572 | ||||||||||||
| Cost of Sales | 163,768 | 118,237 | 598,645 | 456,977 | ||||||||||||||||
| Gross Profit | 115,527 | 93,509 | 404,421 | 351,595 | ||||||||||||||||
| Gross Margin | 41.4 | % | 44.2 | % | 40.3 | % | 43.5 | % | ||||||||||||
| Operating Expense: | ||||||||||||||||||||
| Research and Development Expense | 7,774 | 10,026 | 32,013 | 34,738 | ||||||||||||||||
| Selling and Administrative Expense | 98,297 | 60,895 | 345,364 | 248,210 | ||||||||||||||||
| Loss on Sale of Business | — | — | — | 149 | ||||||||||||||||
| Total Operating Expense | 106,071 | 70,921 | 377,377 | 283,097 | ||||||||||||||||
| Profit from Operations | 9,456 | 22,588 | 27,044 | 68,498 | ||||||||||||||||
| Operating Margin | 3.4 | % | 10.7 | % | 2.7 | % | 8.5 | % | ||||||||||||
| Other Income (Expense): | ||||||||||||||||||||
| Interest Income | 830 | 142 | 2,405 | 330 | ||||||||||||||||
| Interest Expense | (6,674 | ) | (360 | ) | (25,394 | ) | (1,279 | ) | ||||||||||||
| Net Foreign Currency Transaction Losses | (1,012 | ) | (567 | ) | (3,387 | ) | (392 | ) | ||||||||||||
| Other Expense, Net | (1,260 | ) | (306 | ) | (1,960 | ) | (666 | ) | ||||||||||||
|
Total Other Expense, Net |
(8,116 | ) | (1,091 | ) | (28,336 | ) | (2,007 | ) | ||||||||||||
| Profit (Loss) Before Income Taxes | 1,340 | 21,497 | (1,292 | ) | 66,491 | |||||||||||||||
| Income Tax Expense | 4,528 | 6,127 | 4,913 | 19,877 | ||||||||||||||||
| Net (Loss) Earnings Including Noncontrolling Interest | (3,188 | ) | 15,370 | (6,205 | ) | 46,614 | ||||||||||||||
| Net Earnings (Loss) Attributable to Noncontrolling Interest | 18 | — | (10 | ) | — | |||||||||||||||
| Net (Loss) Earnings Attributable to Tennant Company | $ | (3,206 | ) | $ | 15,370 | $ | (6,195 | ) | $ | 46,614 | ||||||||||
| Net (Loss) Earnings Attributable to Tennant Company per Share: | ||||||||||||||||||||
| Basic | $ | (0.18 | ) | $ | 0.88 | $ | (0.35 | ) | $ | 2.66 | ||||||||||
| Diluted | $ | (0.18 | ) | $ | 0.85 | $ | (0.35 | ) | $ | 2.59 | ||||||||||
| Weighted Average Shares Outstanding: | ||||||||||||||||||||
| Basic | 17,759,883 | 17,542,110 | 17,695,390 | 17,523,267 | ||||||||||||||||
| Diluted | 17,759,883 | 18,061,098 | 17,695,390 | 17,976,183 | ||||||||||||||||
| Cash Dividends Declared per Common Share | $ | 0.21 | $ | 0.21 | $ | 0.84 | $ | 0.81 | ||||||||||||
|
GEOGRAPHICAL NET SALES(1) (Unaudited) |
||||||||||||||||||||||
| (In thousands) | Three Months Ended | Twelve Months Ended | ||||||||||||||||||||
| December 31 | December 31 | |||||||||||||||||||||
| 2017 | 2016 | % | 2017 | 2016 | % | |||||||||||||||||
| Americas | $ | 167,321 | $ | 157,322 | 6.4 | $ | 640,274 | $ | 607,026 | 5.5 | ||||||||||||
| Europe, Middle East and Africa | 84,255 | 34,613 | 143.4 | 273,738 | 129,046 | 112.1 | ||||||||||||||||
| Asia Pacific | 27,719 | 19,811 | 39.9 | 89,054 | 72,500 | 22.8 | ||||||||||||||||
| Total | $ | 279,295 | $ | 211,746 | 31.9 | $ | 1,003,066 | $ | 808,572 | 24.1 | ||||||||||||
|
(1) Net of intercompany sales. |
||||||||||||||||||||||
| TENNANT COMPANY | ||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) | ||||||||||
| (In thousands) | December 31, | December 31, | ||||||||
| 2017 | 2016 | |||||||||
| ASSETS | ||||||||||
| Current Assets: | ||||||||||
| Cash and Cash Equivalents | $ | 58,398 | $ | 58,033 | ||||||
| Restricted Cash | 653 | 517 | ||||||||
| Net Receivables | 209,516 | 149,134 | ||||||||
| Inventories | 127,694 | 78,622 | ||||||||
| Prepaid Expenses | 19,351 | 9,204 | ||||||||
| Other Current Assets | 7,503 | 2,412 | ||||||||
| Total Current Assets | 423,115 | 297,922 | ||||||||
| Property, Plant and Equipment | 382,768 | 298,500 | ||||||||
| Accumulated Depreciation | (202,750 | ) | (186,403 | ) | ||||||
| Property, Plant and Equipment, Net | 180,018 | 112,097 | ||||||||
| Deferred Income Taxes | 11,134 | 13,439 | ||||||||
| Goodwill | 186,044 | 21,065 | ||||||||
| Intangible Assets, Net | 172,347 | 6,460 | ||||||||
| Other Assets | 21,319 | 19,054 | ||||||||
| Total Assets | $ | 993,977 | $ | 470,037 | ||||||
| LIABILITIES AND TOTAL EQUITY | ||||||||||
| Current Liabilities: | ||||||||||
| Current Portion of Long-Term Debt | $ | 30,883 | $ | 3,459 | ||||||
| Accounts Payable | 96,082 | 47,408 | ||||||||
| Employee Compensation and Benefits | 37,257 | 35,997 | ||||||||
| Income Taxes Payable | 2,838 | 2,348 | ||||||||
| Other Current Liabilities | 69,447 | 43,617 | ||||||||
| Total Current Liabilities | 236,507 | 132,829 | ||||||||
| Long-Term Liabilities: | ||||||||||
| Long-Term Debt | 345,956 | 32,735 | ||||||||
| Employee-Related Benefits | 23,867 | 21,134 | ||||||||
| Deferred Income Taxes | 53,225 | 171 | ||||||||
| Other Liabilities | 35,948 | 4,625 | ||||||||
| Total Long-Term Liabilities | 458,996 | 58,665 | ||||||||
| Total Liabilities | 695,503 | 191,494 | ||||||||
| Equity: | ||||||||||
| Common Stock | 6,705 | 6,633 | ||||||||
| Additional Paid-In Capital | 15,089 | 3,653 | ||||||||
| Retained Earnings | 297,032 | 318,180 | ||||||||
| Accumulated Other Comprehensive Loss | (22,323 | ) | (49,923 | ) | ||||||
| Total Tennant Company Shareholders’ Equity | 296,503 | 278,543 | ||||||||
| Noncontrolling Interest | 1,971 | — | ||||||||
| Total Equity | 298,474 | 278,543 | ||||||||
| Total Liabilities and Total Equity | $ | 993,977 | $ | 470,037 | ||||||
| TENNANT COMPANY | ||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | ||||||||||
| (In thousands) | Twelve Months Ended | |||||||||
| December 31 | ||||||||||
| 2017 | 2016 | |||||||||
| OPERATING ACTIVITIES | ||||||||||
| Net (Loss) Earnings Including Noncontrolling Interest | $ | (6,205 | ) | $ | 46,614 | |||||
| Adjustments to reconcile Net (Loss) Earnings to Net Cash Provided by Operating Activities: | ||||||||||
| Depreciation | 26,199 | 17,891 | ||||||||
| Amortization of Intangible Assets | 17,054 | 409 | ||||||||
| Amortization of Debt Issuance Costs | 1,779 | — | ||||||||
| Debt Issuance Cost Charges Related to Short-Term Financing | 6,200 | — | ||||||||
| Fair Value Step-Up Adjustment to Acquired Inventory | 7,245 | — | ||||||||
| Deferred Income Taxes | (6,095 | ) | (1,172 | ) | ||||||
| Share-Based Compensation Expense | 5,891 | 3,875 | ||||||||
| Allowance for Doubtful Accounts and Returns | 1,602 | 468 | ||||||||
| Loss on Sale of Business | — | 149 | ||||||||
| Other, Net | 364 | (345 | ) | |||||||
| Changes in Operating Assets and Liabilities: | ||||||||||
| Receivables | (14,381 | ) | (9,278 | ) | ||||||
| Inventories | (2,898 | ) | 23 | |||||||
| Accounts Payable | 10,849 | (3,904 | ) | |||||||
| Employee Compensation and Benefits | (7,780 | ) | 124 | |||||||
| Other Current Liabilities | 14,560 | (185 | ) | |||||||
| Income Taxes | 285 | 5,427 | ||||||||
| Other Assets and Liabilities | (495 | ) | (2,218 | ) | ||||||
| Net Cash Provided by Operating Activities | 54,174 | 57,878 | ||||||||
| INVESTING ACTIVITIES | ||||||||||
| Purchases of Property, Plant and Equipment | (20,437 | ) | (26,526 | ) | ||||||
| Proceeds from Disposals of Property, Plant and Equipment | 2,511 | 615 | ||||||||
| Proceeds from Principal Payments Received on Long-Term Note Receivable | 667 | — | ||||||||
| Issuance of Long-Term Note Receivable | (1,500 | ) | (2,000 | ) | ||||||
| Acquisitions of Businesses, Net of Cash Acquired | (354,073 | ) | (12,933 | ) | ||||||
| Purchase of Intangible Asset | (2,500 | ) | — | |||||||
| Proceeds from Sale of Business | — | 285 | ||||||||
| (Increase) Decrease in Restricted Cash | (92 | ) | 116 | |||||||
| Net Cash Used in Investing Activities | (375,424 | ) | (40,443 | ) | ||||||
| FINANCING ACTIVITIES | ||||||||||
| Proceeds from Short-Term Debt | 303,000 | — | ||||||||
| Repayments of Short-Term Debt | (303,000 | ) | — | |||||||
| Proceeds from Issuance of Long-Term Debt | 440,000 | 15,000 | ||||||||
| Payments of Long-Term Debt | (96,248 | ) | (3,460 | ) | ||||||
| Payments of Debt Issuance Costs | (16,482 | ) | — | |||||||
| Change in Capital Lease Obligations | 311 | — | ||||||||
| Purchases of Common Stock | — | (12,762 | ) | |||||||
| Proceeds from Issuances of Common Stock | 6,875 | 5,271 | ||||||||
| Excess Tax Benefit on Stock Plans | — | 686 | ||||||||
| Purchase of Noncontrolling Owner Interest | (30 | ) | — | |||||||
| Dividends Paid | (14,953 | ) | (14,293 | ) | ||||||
| Net Cash Provided by (Used in) Financing Activities | 319,473 | (9,558 | ) | |||||||
| Effect of Exchange Rate Changes on Cash and Cash Equivalents | 2,142 | (1,144 | ) | |||||||
| Net Increase in Cash and Cash Equivalents | 365 | 6,733 | ||||||||
| Cash and Cash Equivalents at Beginning of Period | 58,033 | 51,300 | ||||||||
| Cash and Cash Equivalents at End of Period | $ | 58,398 | $ | 58,033 | ||||||
| TENNANT COMPANY | ||||||||||||||||||||
| SUPPLEMENTAL NON-GAAP FINANCIAL TABLE | ||||||||||||||||||||
| (In thousands, except per share data) | Three Months Ended | Twelve Months Ended | ||||||||||||||||||
| December 31 | December 31 | |||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||||||
| Gross Profit - as reported | $ | 115,527 | $ | 93,509 | $ | 404,421 | $ | 351,595 | ||||||||||||
| Gross Margin - as reported | 41.4 | % | 44.2 | % | 40.3 | % | 43.5 | % | ||||||||||||
|
Adjustments: |
||||||||||||||||||||
| Inventory Step-Up | (1,200 | ) | — | 7,245 | — | |||||||||||||||
| Gross Profit - as adjusted | $ | 114,327 | $ | 93,509 | $ | 411,666 | $ | 351,595 | ||||||||||||
| Gross Margin - as adjusted | 40.9 | % | 44.2 | % | 41.0 | % | 43.5 | % | ||||||||||||
| Profit from Operations - as reported | $ | 9,456 | $ | 22,588 | $ | 27,044 | $ | 68,498 | ||||||||||||
| Operating Margin - as reported | 3.4 | % | 10.7 | % | 2.7 | % | 8.5 | % | ||||||||||||
|
Adjustments: |
||||||||||||||||||||
| Inventory Step-Up | (1,200 | ) | — | 7,245 | — | |||||||||||||||
| Restructuring Charges | 2,501 | — | 10,519 | — | ||||||||||||||||
| Acquisition Costs | 2,117 | — | 10,560 | — | ||||||||||||||||
| Pension Settlement | 6,168 | — | 6,373 | — | ||||||||||||||||
| Profit from Operations - as adjusted | $ | 19,042 | $ | 22,588 | $ | 61,741 | $ | 68,498 | ||||||||||||
| Operating Margin - as adjusted | 6.8 | % | 10.7 | % | 6.2 | % | 8.5 | % | ||||||||||||
| Profit (Loss) Before Income Taxes - as reported | $ | 1,340 | $ | 21,497 | $ | (1,292 | ) | $ | 66,491 | |||||||||||
|
Adjustments: |
||||||||||||||||||||
| Inventory Step-Up | (1,200 | ) | — | 7,245 | — | |||||||||||||||
| Restructuring Charges | 2,501 | — | 10,519 | — | ||||||||||||||||
| Acquisition Costs (S&A Expense) | 2,117 | — | 10,560 | — | ||||||||||||||||
| Acquisition Costs (Other Expense, Net) | 814 | — | 814 | — | ||||||||||||||||
| Pension Settlement | 6,168 | — | 6,373 | — | ||||||||||||||||
| Financing Costs | — | — | 7,378 | — | ||||||||||||||||
| Profit Before Income Taxes - as adjusted | $ | 11,740 | $ | 21,497 | $ | 41,597 | $ | 66,491 | ||||||||||||
| Income Tax Expense - as reported | $ | 4,528 | $ | 6,127 | $ | 4,913 | $ | 19,877 | ||||||||||||
|
Adjustments: |
||||||||||||||||||||
| Inventory Step-Up(1) | (348 | ) | — | 2,008 | — | |||||||||||||||
| Restructuring Charges(1) | 725 | — | 2,959 | — | ||||||||||||||||
| Acquisition Costs (S&A Expense)(1) | 549 | — | 812 | — | ||||||||||||||||
| Acquisition Costs (Other Expense, Net)(1) | 154 | — | 154 | — | ||||||||||||||||
| Pension Settlement(1) | 2,307 | — | 2,354 | — | ||||||||||||||||
| Financing Costs(1) | — | — | 2,759 | — | ||||||||||||||||
| Tax Rate Legislation and Mandatory Repatriation | (2,388 | ) | — | (2,388 | ) | — | ||||||||||||||
| Income Tax Expense - as adjusted | $ | 5,527 | $ | 6,127 | $ | 13,571 | $ | 19,877 | ||||||||||||
|
(1) In determining the tax impact, we applied the statutory rate in effect for each jurisdiction where expenses were incurred and deductible for tax purposes. |
||||||||||||||||||||
| TENNANT COMPANY | ||||||||||||||||||||
| SUPPLEMENTAL NON-GAAP FINANCIAL TABLE | ||||||||||||||||||||
| (In thousands, except per share data) | Three Months Ended | Twelve Months Ended | ||||||||||||||||||
| December 31 | December 31 | |||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||||||
| Net (Loss) Earnings Attributable to Tennant Company - as reported | $ | (3,206 | ) | $ | 15,370 | $ | (6,195 | ) | $ | 46,614 | ||||||||||
|
Adjustments: |
||||||||||||||||||||
| Inventory Step-Up | (852 | ) | — | 5,237 | — | |||||||||||||||
| Restructuring Charges | 1,775 | — | 7,559 | — | ||||||||||||||||
| Acquisition Costs (S&A Expense) | 1,568 | — | 9,748 | — | ||||||||||||||||
| Acquisition Costs (Other Expense, Net) | 660 | — | 660 | — | ||||||||||||||||
| Pension Settlement | 3,862 | — | 4,020 | — | ||||||||||||||||
| Financing Costs | — | — | 4,619 | — | ||||||||||||||||
| Tax Rate Legislation and Mandatory Repatriation | 2,388 | — | 2,388 | — | ||||||||||||||||
| Net Earnings Attributable to Tennant Company - as adjusted | $ | 6,195 | $ | 15,370 | $ | 28,036 | $ | 46,614 | ||||||||||||
| Net (Loss) Earnings Attributable to Tennant Company per Share - as reported: | ||||||||||||||||||||
| Diluted | $ | (0.18 | ) | $ | 0.85 | $ | (0.35 | ) | $ | 2.59 | ||||||||||
|
Adjustments: |
||||||||||||||||||||
| Inventory Step-Up | (0.05 | ) | — | 0.30 | — | |||||||||||||||
| Restructuring Charges | 0.10 | — | 0.43 | — | ||||||||||||||||
| Acquisition Costs (S&A Expense) | 0.09 | — | 0.55 | — | ||||||||||||||||
| Acquisition Costs (Other Expense, Net) | 0.04 | — | 0.04 | — | ||||||||||||||||
| Pension Settlement | 0.22 | — | 0.23 | — | ||||||||||||||||
| Financing Costs | — | — | 0.26 | — | ||||||||||||||||
| Tax Rate Legislation and Mandatory Repatriation | 0.13 | — | 0.14 | — | ||||||||||||||||
| Adjustment from Impact of Using Diluted Shares | (0.01 | ) | $ | — | (0.06 | ) | — | |||||||||||||
| Net Earnings Attributable to Tennant Company per Share - as adjusted | $ | 0.34 | $ | 0.85 | $ | 1.54 | $ | 2.59 | ||||||||||||
| Net (Loss) Earnings Including Noncontrolling Interest - as reported | $ | (3,188 | ) | $ | 15,370 | $ | (6,205 | ) | $ | 46,614 | ||||||||||
|
Adjustments: |
||||||||||||||||||||
| Interest Income | (830 | ) | (142 | ) | (2,405 | ) | (330 | ) | ||||||||||||
| Interest Expense | 6,674 | 360 | 25,394 | 1,279 | ||||||||||||||||
| Income Tax Expense | 4,528 | 6,127 | 4,913 | 19,877 | ||||||||||||||||
| Depreciation Expense | 7,684 | 4,741 | 26,199 | 17,891 | ||||||||||||||||
| Amortization Expense | 5,624 | 86 | 17,054 | 409 | ||||||||||||||||
| Inventory Step-Up | (1,200 | ) | — | 7,245 | — | |||||||||||||||
| Restructuring Charges | 2,501 | — | 10,519 | — | ||||||||||||||||
| Acquisition Costs | 2,931 | — | 11,374 | — | ||||||||||||||||
| Pension Settlement | 6,168 | — | 6,373 | — | ||||||||||||||||
| Acquisition Related Currency Loss | — | — | 1,178 | — | ||||||||||||||||
| Earnings Before Interest, Taxes, Depreciation & Amortization - as adjusted | $ | 30,892 | $ | 26,542 | $ | 101,639 | $ | 85,740 | ||||||||||||
| EBITDA Margin - as adjusted | 11.1 | % | 12.5 | % | 10.1 | % | 10.6 | % | ||||||||||||
