CORRECTING and REPLACING EnerSys Reports Fourth Quarter and Full Year Fiscal 2026 Results
Delivers Record Full Year
Fourth Quarter Fiscal 2026 Highlights
(All comparisons against the fourth quarter of fiscal 2025 unless otherwise noted)
-
Delivered net sales of
$988M , +1% -
Achieved Gross Margin (GM) of 29.4%, (180) bps and
GM ex IRC 45X(1) of 24.7%, (200) bps -
Realized diluted EPS of
$2.05 , (15%), record adjusted diluted EPS(1) of$3.19 , +7%, and record adjusted diluted EPS ex IRC 45X(1) of$1.96 , +5% - Net leverage ratio(a) 1.1 X EBITDA
-
Generated operating cash flow of
$144M - Advanced new product pipeline, including BESS for warehouse operators and a lithium data center solution, both in customer commissioning
Full Year Fiscal 2026 Highlights
(All comparisons against fiscal 2025 unless otherwise noted)
-
Delivered record net sales of
$3.75B , +4% -
Achieved
GM of 29.3%, down (90) bps andGM ex IRC 45X(1) of 25.1%, roughly flat -
Realized diluted EPS of
$7.70 , down (14%), record adjusted diluted EPS(1) of$10.56 , +4%, and record adjusted diluted EPS ex IRC 45X(1) of$6.41 , +15% -
Generated operating cash flow of
$548M -
Returned
$409M to shareholders through buybacks and dividends - Launched EnerGize strategic framework and accelerated operational execution
This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20260520515143/en/
The updated release reads:
EnerSys Reports Fourth Quarter and Full Year Fiscal 2026 Results
Delivers Record Full Year
Fourth Quarter Fiscal 2026 Highlights
(All comparisons against the fourth quarter of fiscal 2025 unless otherwise noted)
-
Delivered net sales of
$988M , +1% -
Achieved Gross Margin (GM) of 29.4%, (180) bps and
GM ex IRC 45X(1) of 24.7%, (200) bps -
Realized diluted EPS of
$2.05 , (15%), record adjusted diluted EPS(1) of$3.19 , +7%, and record adjusted diluted EPS ex IRC 45X(1) of$1.96 , +5% - Net leverage ratio(a) 1.1 X EBITDA
-
Generated operating cash flow of
$144M - Advanced new product pipeline, including BESS for warehouse operators and a lithium data center solution, both in customer commissioning
Full Year Fiscal 2026 Highlights
(All comparisons against fiscal 2025 unless otherwise noted)
-
Delivered record net sales of
$3.75B , +4% -
Achieved
GM of 29.3%, down (90) bps andGM ex IRC 45X(1) of 25.1%, roughly flat -
Realized diluted EPS of
$7.70 , down (14%), record adjusted diluted EPS(1) of$10.56 , +4%, and record adjusted diluted EPS ex IRC 45X(1) of$6.41 , +15% -
Generated operating cash flow of
$548M -
Returned
$409M to shareholders through buybacks and dividends - Launched EnerGize strategic framework and accelerated operational execution
“The fourth quarter capped a strong year for
“Over the past year, we have taken decisive actions to improve our cost structure, optimize our manufacturing footprint, and increase the speed and focus of our organization. These efforts, combined with a continued shift toward higher-value solutions, are strengthening the quality and consistency of our earnings.
“As we enter fiscal 2027, we are encouraged by improving demand trends and the momentum we are building across the business. We look forward to providing additional detail on our strategy, technology roadmap, and growth opportunities at our Investor Day on
|
Key Financial Results and Metrics |
Fourth quarter ended |
|
Twelve months ended |
||||||||||||||||
|
In millions, except per share amounts |
|
|
|
|
Change |
|
|
|
|
|
Change |
||||||||
|
|
$ |
988.0 |
|
$ |
974.8 |
|
|
1.3 |
% |
|
$ |
3,751.4 |
|
$ |
3,617.6 |
|
|
3.7 |
% |
|
Diluted EPS (GAAP) |
$ |
2.05 |
|
$ |
2.41 |
|
$ |
(0.36 |
) |
|
$ |
7.70 |
|
$ |
8.99 |
|
$ |
(1.29 |
) |
|
Adjusted Diluted EPS (Non-GAAP)(1) |
$ |
3.19 |
|
$ |
2.97 |
|
$ |
0.22 |
|
|
$ |
10.56 |
|
$ |
10.15 |
|
$ |
0.41 |
|
|
Gross Profit (GAAP) |
$ |
290.9 |
|
$ |
303.7 |
|
$ |
(12.8 |
) |
|
$ |
1,097.6 |
|
$ |
1,092.4 |
|
$ |
5.2 |
|
|
Operating Earnings (GAAP) |
$ |
123.7 |
|
$ |
131.3 |
|
$ |
(7.6 |
) |
|
$ |
426.4 |
|
$ |
464.7 |
|
$ |
(38.3 |
) |
|
Adjusted Operating Earnings (Non-GAAP)(2) |
$ |
154.1 |
|
$ |
152.5 |
|
$ |
1.6 |
|
|
$ |
540.2 |
|
$ |
528.1 |
|
$ |
12.1 |
|
|
Net Earnings (GAAP) |
$ |
77.3 |
|
$ |
96.5 |
|
$ |
(19.2 |
) |
|
$ |
293.6 |
|
$ |
363.7 |
|
$ |
(70.1 |
) |
|
EBITDA (Non-GAAP)(3) |
$ |
141.0 |
|
$ |
155.6 |
|
$ |
(14.6 |
) |
|
$ |
511.5 |
|
$ |
558.6 |
|
$ |
(47.1 |
) |
|
Adjusted EBITDA (Non-GAAP)(3) |
$ |
172.6 |
|
$ |
166.9 |
|
$ |
5.7 |
|
|
$ |
601.6 |
|
$ |
588.6 |
|
$ |
13.0 |
|
|
Share Repurchases |
$ |
69.3 |
|
$ |
40.0 |
|
$ |
29.3 |
|
|
$ |
370.7 |
|
$ |
154.0 |
|
$ |
216.7 |
|
|
Dividend per share |
$ |
0.26 |
|
$ |
0.24 |
|
$ |
0.02 |
|
|
$ |
1.03 |
|
$ |
0.945 |
|
$ |
0.08 |
|
|
Total Capital Returned to Stockholders |
$ |
78.9 |
|
$ |
49.5 |
|
$ |
29.4 |
|
|
$ |
408.8 |
|
$ |
192.4 |
|
$ |
216.4 |
|
|
(a) Net leverage ratio is a non-GAAP financial measure as defined pursuant to our credit agreement and discussed under Reconciliations of GAAP to Non-GAAP Financial Measures. |
|||||||||||||||||||
|
(1)
|
|||||||||||||||||||
|
(2) Operating Earnings are adjusted for charges that the Company incurs as a result of restructuring and exit activities, impairment of goodwill and indefinite-lived intangibles and other assets, acquisition activities and those charges and credits that are not directly related to operating unit performance. A reconciliation of operating earnings to Non-GAAP Adjusted Earnings are provided in tables under the section titled Business Segment Operating Results. |
|||||||||||||||||||
|
(3) Non-GAAP EBITDA is calculated as net earnings adjusted for depreciation, amortization, interest and income taxes. Non-GAAP Adjusted EBITDA is further adjusted for certain charges such as restructuring and exit activities, impairment of goodwill and indefinite-lived intangibles and other assets, acquisition activities and other charges and credits as discussed under Reconciliations of GAAP to Non-GAAP Financial Measures. |
|||||||||||||||||||
Summary of Results
Fourth Quarter Fiscal 2026
Net sales for the fourth quarter of fiscal 2026 were
Net earnings attributable to
Net earnings for the fourth quarter of fiscal 2025 were
Excluding these highlighted items, adjusted Net earnings per diluted share for the fourth quarter of fiscal 2026, on a non-GAAP basis, were
Fiscal Year 2026
Net sales for the twelve months of fiscal 2026 were
Net earnings for the twelve months of fiscal 2026 were
Net earnings for the twelve months of fiscal 2025 were
Adjusted Net earnings per diluted share for the twelve months of fiscal 2026, on a non-GAAP basis, were
Quarterly Dividend
The Company announced today that its Board of Directors has approved a quarterly cash dividend
Balance Sheet and Cash Flow
As of
The Company also returned approximately
First Quarter and Fiscal Year 2027 Outlook
In the first quarter of fiscal 2027,
-
Net sales:
$915M to$955M -
IRC 45X benefits to cost of sales:
$42M to$47M -
Adjusted diluted EPS:
$2.80 to$2.90 * -
Adjusted diluted EPS, ex 45X benefits:
$1.61 to$1.71
For the full year fiscal 2027,
-
Capital expenditures
~$70M
“We closed fiscal year 2026 with strong financial performance, supported by disciplined execution and the benefits of our diversified portfolio,” said
“We entered fiscal year 2027 with encouraging demand signals. Our first quarter fiscal 2027 outlook reflects typical seasonality, with expected net sales of
*Inclusive of IRC 45X Advanced Manufacturing Production Credits.
Please refer to the section included herein under the heading “Reconciliations of GAAP to Non-GAAP Financial Measures” for a discussion of the Company’s use of non-GAAP adjusted financial information.
Conference Call and Webcast Details
The Company will host a conference call to discuss its fourth quarter and full year results at
If you cannot join via webcast, please reach out to investorrelations@enersys.com for dial-in details.
About
Caution Concerning Forward-Looking Statements
This press release, and oral statements made regarding the subjects of this release, contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, or the Reform Act, which may include, but are not limited to, statements regarding EnerSys’ earnings estimates, intention to pay quarterly cash dividends, return capital to stockholders, plans, objectives, expectations and intentions and other statements contained in this press release that are not historical facts, including statements identified by words such as “believe,” “plan,” “seek,” “expect,” “intend,” “estimate,” “anticipate,” “will,” and similar expressions. All statements addressing operating performance, events, or developments that
Although
|
Consolidated Condensed Statements of Income (Unaudited) (In millions, except share and per share data) |
|||||||||||||
|
|
Quarter ended |
|
Twelve months ended |
||||||||||
|
|
|
|
|
|
|
|
|
||||||
|
Net sales |
$ |
988.0 |
|
|
$ |
974.8 |
|
$ |
3,751.4 |
|
|
$ |
3,617.6 |
|
Gross profit |
|
290.9 |
|
|
$ |
303.7 |
|
$ |
1,097.6 |
|
|
$ |
1,092.4 |
|
Operating expenses |
|
148.3 |
|
|
$ |
162.7 |
|
$ |
621.0 |
|
|
$ |
608.7 |
|
Restructuring and other exit charges |
|
19.7 |
|
|
$ |
5.1 |
|
$ |
51.0 |
|
|
$ |
14.4 |
|
Intangibles Impairment |
|
0.4 |
|
|
$ |
0.0 |
|
$ |
0.4 |
|
|
$ |
0.0 |
|
(Gain)Loss on assets held for sale |
|
(1.2 |
) |
|
$ |
4.6 |
|
$ |
(1.2 |
) |
|
$ |
4.6 |
|
Operating earnings |
|
123.7 |
|
|
$ |
131.3 |
|
$ |
426.4 |
|
|
$ |
464.7 |
|
Earnings before income taxes |
|
99.1 |
|
|
$ |
116.3 |
|
$ |
347.4 |
|
|
$ |
406.5 |
|
Income tax expense |
|
21.8 |
|
|
$ |
19.8 |
|
$ |
53.8 |
|
|
$ |
42.8 |
|
Net earnings attributable to |
$ |
77.3 |
|
|
$ |
96.5 |
|
$ |
293.6 |
|
|
$ |
363.7 |
|
|
|
|
|
|
|
|
|
||||||
|
Net reported earnings per common share attributable to |
|
|
|
|
|
|
|
||||||
|
Basic |
$ |
2.11 |
|
|
$ |
2.45 |
|
$ |
7.84 |
|
|
$ |
9.15 |
|
Diluted |
$ |
2.05 |
|
|
$ |
2.41 |
|
$ |
7.70 |
|
|
$ |
8.99 |
|
Dividends per common share |
$ |
0.2625 |
|
|
$ |
0.240 |
|
$ |
1.0275 |
|
|
$ |
0.945 |
|
Weighted-average number of common shares used in reported earnings per share calculations: |
|
|
|
|
|
|
|
||||||
|
Basic |
|
36,691,484 |
|
|
|
39,369,190 |
|
|
37,439,727 |
|
|
|
39,760,829 |
|
Diluted |
|
37,673,890 |
|
|
|
39,982,082 |
|
|
38,144,210 |
|
|
|
40,438,579 |
|
Consolidated Condensed Balance Sheets (Unaudited) (In Thousands, Except Share and Per Share Data) |
||||||||
|
|
|
|
||||||
|
|
|
|
2026 |
|
|
|
2025 |
|
|
Assets |
|
|
|
|
||||
|
Current assets: |
|
|
|
|
||||
|
Cash and cash equivalents |
|
$ |
438,675 |
|
|
$ |
343,131 |
|
|
Accounts receivable, net of allowance for doubtful accounts (2026–$8,583; 2025–$8,675) |
|
|
506,072 |
|
|
|
597,942 |
|
|
Inventories, net |
|
|
724,690 |
|
|
|
739,994 |
|
|
Prepaid and other current assets |
|
|
472,373 |
|
|
|
408,747 |
|
|
Total current assets |
|
|
2,141,810 |
|
|
|
2,089,814 |
|
|
Property, plant, and equipment, net |
|
|
593,002 |
|
|
|
592,433 |
|
|
|
|
|
752,424 |
|
|
|
721,073 |
|
|
Other intangible assets, net |
|
|
342,898 |
|
|
|
375,430 |
|
|
Deferred taxes |
|
|
69,008 |
|
|
|
74,793 |
|
|
Other assets |
|
|
104,182 |
|
|
|
117,705 |
|
|
Total assets |
|
$ |
4,003,324 |
|
|
$ |
3,971,248 |
|
|
Liabilities and Equity |
|
|
|
|
||||
|
Current liabilities: |
|
|
|
|
||||
|
Short-term debt |
|
$ |
29,201 |
|
|
$ |
28,502 |
|
|
Current portion of finance leases |
|
|
998 |
|
|
|
265 |
|
|
Accounts payable |
|
|
354,190 |
|
|
|
405,694 |
|
|
Accrued expenses |
|
|
419,649 |
|
|
|
340,607 |
|
|
Total current liabilities |
|
|
804,038 |
|
|
|
775,068 |
|
|
Long-term debt, net of unamortized debt issuance costs |
|
|
1,079,782 |
|
|
|
1,083,541 |
|
|
Finance leases |
|
|
2,350 |
|
|
|
592 |
|
|
Deferred taxes |
|
|
13,909 |
|
|
|
17,641 |
|
|
Other liabilities |
|
|
194,373 |
|
|
|
174,918 |
|
|
Total liabilities |
|
|
2,094,452 |
|
|
|
2,051,760 |
|
|
Commitments and contingencies |
|
|
|
|
||||
|
Equity: |
|
|
|
|
||||
|
Preferred Stock, |
|
|
— |
|
|
|
— |
|
|
Common Stock, |
|
|
576 |
|
|
|
568 |
|
|
Additional paid-in capital |
|
|
734,922 |
|
|
|
662,725 |
|
|
|
|
|
(1,361,585 |
) |
|
|
(988,936 |
) |
|
Retained earnings |
|
|
2,743,635 |
|
|
|
2,489,200 |
|
|
Accumulated other comprehensive loss |
|
|
(212,264 |
) |
|
|
(247,479 |
) |
|
Total |
|
|
1,905,284 |
|
|
|
1,916,078 |
|
|
Nonredeemable noncontrolling interests |
|
|
3,588 |
|
|
|
3,410 |
|
|
Total equity |
|
|
1,908,872 |
|
|
|
1,919,488 |
|
|
Total liabilities and equity |
|
$ |
4,003,324 |
|
|
$ |
3,971,248 |
|
|
Consolidated Condensed Statements of Cash Flows (Unaudited) (In Thousands) |
||||||||||||
|
|
|
Fiscal year ended |
||||||||||
|
|
|
|
2026 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Cash flows from operating activities |
|
|
|
|
|
|
||||||
|
Net earnings |
|
$ |
293,557 |
|
|
$ |
363,735 |
|
|
$ |
269,096 |
|
|
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
|
|
|
|
|
||||||
|
Depreciation and amortization |
|
|
113,558 |
|
|
|
100,876 |
|
|
|
92,021 |
|
|
Write-off of assets relating to restructuring and other exit charges |
|
|
5,535 |
|
|
|
1,973 |
|
|
|
24,229 |
|
|
(Gain) loss on assets held for sale |
|
|
(1,187 |
) |
|
|
4,634 |
|
|
|
— |
|
|
Impairment or disposal of intangible assets |
|
|
402 |
|
|
|
880 |
|
|
|
13,619 |
|
|
Derivatives not designated in hedging relationships: |
|
|
|
|
|
|
||||||
|
Net losses (gains) |
|
|
409 |
|
|
|
(3,136 |
) |
|
|
846 |
|
|
Cash proceeds (settlements) |
|
|
673 |
|
|
|
826 |
|
|
|
(255 |
) |
|
Provision for doubtful accounts |
|
|
1,441 |
|
|
|
3,239 |
|
|
|
1,873 |
|
|
Deferred income taxes |
|
|
14,411 |
|
|
|
(31,925 |
) |
|
|
(29,344 |
) |
|
Non-cash interest expense |
|
|
2,180 |
|
|
|
1,927 |
|
|
|
2,450 |
|
|
Stock-based compensation |
|
|
37,594 |
|
|
|
27,825 |
|
|
|
30,607 |
|
|
Gain on disposal of property, plant, and equipment |
|
|
644 |
|
|
|
791 |
|
|
|
908 |
|
|
Losses (gain) on pension settlement |
|
|
9,711 |
|
|
|
(1,548 |
) |
|
|
— |
|
|
Changes in assets and liabilities, net of effects of acquisitions: |
|
|
|
|
|
|
||||||
|
Accounts receivable |
|
|
104,705 |
|
|
|
(81,795 |
) |
|
|
108,631 |
|
|
Inventories |
|
|
25,888 |
|
|
|
1,343 |
|
|
|
75,633 |
|
|
Prepaid and other current assets |
|
|
(65,244 |
) |
|
|
(220,003 |
) |
|
|
(112,701 |
) |
|
Other assets |
|
|
726 |
|
|
|
(334 |
) |
|
|
6,027 |
|
|
Accounts payable |
|
|
(52,627 |
) |
|
|
36,569 |
|
|
|
(15,131 |
) |
|
Accrued expenses |
|
|
54,961 |
|
|
|
54,388 |
|
|
|
(8,254 |
) |
|
Other liabilities |
|
|
259 |
|
|
|
32 |
|
|
|
(3,226 |
) |
|
Net cash provided by (used in) operating activities |
|
|
547,596 |
|
|
|
260,298 |
|
|
|
457,029 |
|
|
|
|
|
|
|
|
|
||||||
|
Cash flows from investing activities |
|
|
|
|
|
|
||||||
|
Capital expenditures |
|
|
(80,074 |
) |
|
|
(121,038 |
) |
|
|
(86,437 |
) |
|
Purchase of businesses |
|
|
(12,667 |
) |
|
|
(206,374 |
) |
|
|
(8,270 |
) |
|
Proceeds from disposal of property, plant, and equipment |
|
|
4,859 |
|
|
|
1,870 |
|
|
|
2,228 |
|
|
Investment in |
|
|
— |
|
|
|
(10,852 |
) |
|
|
— |
|
|
Net cash used in investing activities |
|
|
(87,882 |
) |
|
|
(336,394 |
) |
|
|
(92,479 |
) |
|
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities |
|
|
|
|
|
|
||||||
|
Net borrowings (repayments) on short-term debt |
|
|
(192 |
) |
|
|
(259 |
) |
|
|
(231 |
) |
|
Proceeds from Revolver borrowings |
|
|
619,563 |
|
|
|
650,000 |
|
|
|
182,500 |
|
|
Repayments of Revolver borrowings |
|
|
(412,000 |
) |
|
|
(370,000 |
) |
|
|
(427,500 |
) |
|
Proceeds from 2032 Bonds |
|
|
— |
|
|
|
— |
|
|
|
300,000 |
|
|
Repayments of Term Loans |
|
|
(210,000 |
) |
|
|
— |
|
|
|
(293,889 |
) |
|
Debt issuance costs |
|
|
(3,502 |
) |
|
|
— |
|
|
|
(4,061 |
) |
|
Finance lease obligations and other |
|
|
(71 |
) |
|
|
483 |
|
|
|
1,169 |
|
|
Option proceeds, net |
|
|
41,977 |
|
|
|
9,458 |
|
|
|
10,786 |
|
|
Payment of taxes related to net share settlement of equity awards |
|
|
(8,842 |
) |
|
|
(7,985 |
) |
|
|
(9,166 |
) |
|
Purchase of treasury stock |
|
|
(370,685 |
) |
|
|
(153,961 |
) |
|
|
(95,688 |
) |
|
Dividends paid to stockholders |
|
|
(38,142 |
) |
|
|
(37,466 |
) |
|
|
(34,480 |
) |
|
Other |
|
|
1,191 |
|
|
|
— |
|
|
|
— |
|
|
Net cash (used in) provided by financing activities |
|
|
(380,703 |
) |
|
|
90,270 |
|
|
|
(370,560 |
) |
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
16,533 |
|
|
|
(4,367 |
) |
|
|
(7,331 |
) |
|
Net increase (decrease) in cash and cash equivalents |
|
|
95,544 |
|
|
|
9,807 |
|
|
|
(13,341 |
) |
|
Cash and cash equivalents at beginning of year |
|
|
343,131 |
|
|
|
333,324 |
|
|
|
346,665 |
|
|
Cash and cash equivalents at end of year |
|
$ |
438,675 |
|
|
$ |
343,131 |
|
|
$ |
333,324 |
|
|
|
|
|
|
|
|
|
||||||
Reconciliations of GAAP to Non-GAAP Financial Measures
This press release contains financial information determined by methods other than in accordance with
Income tax effects of non-GAAP adjustments are calculated using the applicable statutory tax rate for the jurisdictions in which the charges (benefits) are incurred, while taking into consideration any valuation allowances. For those items which are non-taxable, the tax expense (benefit) is calculated at 0%.
These non-GAAP disclosures have limitations as an analytical tool, should not be viewed as a substitute for operating earnings, Net earnings or net income determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of the Company's results as reported under GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Management believes that this non-GAAP supplemental information will be helpful in understanding the Company's ongoing operating results. This supplemental presentation should not be construed as an inference that the Company's future results will be unaffected by similar adjustments to Net earnings determined in accordance with GAAP.
A reconciliation of non-GAAP adjusted operating earnings is set forth in the table below, providing a reconciliation of non-GAAP adjusted operating earnings to the Company’s reported operating results for its business segments. Corporate and other includes amounts managed on a company-wide basis and not directly allocated to any reportable segments, primarily relating to IRC 45X Advanced Manufacturing Production Credits. Also, included are start up costs for exploration of a new lithium plant as well as start-up operating expenses from the
Business Segment Operating Results
|
|
Quarter ended |
|||||||||||||||||
|
|
($ millions) |
|||||||||||||||||
|
|
|
|||||||||||||||||
|
|
Energy Systems |
|
|
|
Specialty |
|
Corporate and other |
|
Total |
|||||||||
|
|
$ |
425.7 |
|
|
$ |
370.1 |
|
|
$ |
192.2 |
|
|
$ |
— |
|
$ |
988.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating Earnings |
|
23.7 |
|
|
|
45.9 |
|
|
|
13.2 |
|
|
|
40.9 |
|
$ |
123.7 |
|
|
Inventory adjustment relating to exit activities and step up to fair value relating to recent acquisitions |
|
— |
|
|
|
1.1 |
|
|
|
— |
|
|
|
— |
|
|
1.1 |
|
|
Restructuring and other exit charges |
|
12.1 |
|
|
|
6.7 |
|
|
|
0.9 |
|
|
|
— |
|
|
19.7 |
|
|
Impairment of indefinite-lived intangibles |
|
0.4 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
0.4 |
|
|
(Gain)Loss on assets held for sale |
|
— |
|
|
|
(1.2 |
) |
|
|
— |
|
|
|
— |
|
|
(1.2 |
) |
|
Amortization of intangible assets |
|
5.9 |
|
|
|
0.1 |
|
|
|
2.4 |
|
|
|
— |
|
|
8.4 |
|
|
Accelerated Stock Compensation Expense |
|
0.2 |
|
|
|
— |
|
|
|
0.4 |
|
|
|
— |
|
|
0.6 |
|
|
Other |
|
0.1 |
|
|
|
— |
|
|
|
1.3 |
|
|
|
— |
|
|
1.4 |
|
|
Adjusted Operating Earnings |
$ |
42.4 |
|
|
$ |
52.6 |
|
|
$ |
18.2 |
|
|
$ |
40.9 |
|
$ |
154.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating Margin |
|
5.6 |
% |
|
|
12.4 |
% |
|
|
6.8 |
% |
|
|
NM |
|
|
12.5 |
% |
|
Adjusted Operating Margin |
|
10.0 |
% |
|
|
14.2 |
% |
|
|
9.4 |
% |
|
|
NM |
|
|
15.6 |
% |
|
|
Quarter ended |
|||||||||||||||||
|
|
($ millions) |
|||||||||||||||||
|
|
|
|||||||||||||||||
|
|
Energy Systems |
|
|
|
Specialty |
|
Corporate and other |
|
Total |
|||||||||
|
|
$ |
398.8 |
|
|
$ |
392.3 |
|
|
$ |
177.8 |
|
|
$ |
5.9 |
|
$ |
974.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating Earnings |
|
27.0 |
|
|
|
57.9 |
|
|
|
10.2 |
|
|
|
36.2 |
|
$ |
131.3 |
|
|
Inventory adjustment relating to exit activities |
|
0.3 |
|
|
|
— |
|
|
|
0.3 |
|
|
|
— |
|
|
0.6 |
|
|
Restructuring and other exit charges |
|
1.4 |
|
|
|
2.2 |
|
|
|
1.5 |
|
|
|
— |
|
|
5.1 |
|
|
(Gain)Loss on assets held for sale |
|
— |
|
|
|
4.6 |
|
|
|
— |
|
|
|
— |
|
|
4.6 |
|
|
Amortization of intangible assets |
|
5.8 |
|
|
|
0.1 |
|
|
|
2.4 |
|
|
|
— |
|
|
8.3 |
|
|
Other |
|
0.2 |
|
|
|
1.7 |
|
|
|
0.7 |
|
|
|
— |
|
|
2.6 |
|
|
Adjusted Operating Earnings |
$ |
34.7 |
|
|
$ |
66.5 |
|
|
$ |
15.1 |
|
|
$ |
36.2 |
|
$ |
152.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating Margin |
|
6.8 |
% |
|
|
14.8 |
% |
|
|
5.7 |
% |
|
|
NM |
|
|
13.5 |
% |
|
Adjusted Operating Margin |
|
8.7 |
% |
|
|
17.0 |
% |
|
|
8.5 |
% |
|
|
NM |
|
|
15.6 |
% |
|
Increase (Decrease) as a % from prior year quarter |
Energy Systems |
|
|
|
Specialty |
|
Corporate and other |
|
Total |
|||||
|
|
6.7 |
% |
|
(5.7 |
)% |
|
8.1 |
% |
|
(99.4 |
)% |
|
1.3 |
% |
|
Operating Earnings |
(12.0 |
) |
|
(20.8 |
) |
|
28.9 |
|
|
13.0 |
|
|
(5.8 |
) |
|
Adjusted Operating Earnings |
22.5 |
|
|
(20.9 |
) |
|
19.8 |
|
|
13.0 |
|
|
1.1 |
|
|
NM = Not Meaningful |
||||||||||||||
|
|
Twelve months ended |
|||||||||||||||||
|
|
($ millions) |
|||||||||||||||||
|
|
|
|||||||||||||||||
|
|
Energy Systems |
|
|
|
Specialty |
|
Corporate and other |
|
Total |
|||||||||
|
|
$ |
1,651.3 |
|
|
$ |
1,431.0 |
|
|
$ |
665.1 |
|
|
$ |
4.0 |
|
$ |
3,751.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating Earnings |
$ |
85.3 |
|
|
$ |
167.0 |
|
|
$ |
41.4 |
|
|
$ |
132.7 |
|
$ |
426.4 |
|
|
Inventory adjustment relating to exit activities and step up to fair value relating to recent acquisitions |
|
— |
|
|
|
2.3 |
|
|
|
— |
|
|
|
— |
|
|
2.3 |
|
|
Restructuring and other exit charges |
|
23.4 |
|
|
|
24.0 |
|
|
|
3.5 |
|
|
|
0.1 |
|
|
51.0 |
|
|
Amortization of intangible assets |
|
23.5 |
|
|
|
0.4 |
|
|
|
9.6 |
|
|
|
— |
|
|
33.5 |
|
|
Impairment of indefinite-lived intangibles |
|
0.4 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
0.4 |
|
|
(Gain)Loss on assets held for sale |
|
— |
|
|
|
(1.2 |
) |
|
|
— |
|
|
|
— |
|
|
(1.2 |
) |
|
Accelerated stock compensation expense |
|
5.6 |
|
|
|
3.4 |
|
|
|
1.8 |
|
|
|
|
|
10.8 |
|
|
|
Other |
|
7.3 |
|
|
|
3.9 |
|
|
|
5.8 |
|
|
|
— |
|
|
17.0 |
|
|
Adjusted Operating Earnings |
$ |
145.5 |
|
|
$ |
199.8 |
|
|
$ |
62.1 |
|
|
$ |
132.8 |
|
$ |
540.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating Margin |
|
5.2 |
% |
|
|
11.7 |
% |
|
|
6.2 |
% |
|
|
NM |
|
|
11.4 |
% |
|
Adjusted Operating Margin |
|
8.8 |
% |
|
|
14.0 |
% |
|
|
9.3 |
% |
|
|
NM |
|
|
14.4 |
% |
|
|
Twelve months ended |
|||||||||||||||||
|
|
($ millions) |
|||||||||||||||||
|
|
|
|||||||||||||||||
|
|
Energy Systems |
|
|
|
Specialty |
|
Corporate and other |
|
Total |
|||||||||
|
|
$ |
1,531.1 |
|
|
$ |
1,484.1 |
|
|
$ |
593.6 |
|
|
$ |
8.8 |
|
$ |
3,617.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating Earnings |
$ |
72.7 |
|
|
$ |
220.1 |
|
|
$ |
16.8 |
|
|
$ |
155.1 |
|
$ |
464.7 |
|
|
Inventory step up to fair value relating to recent acquisitions |
|
0.3 |
|
|
|
— |
|
|
|
3.3 |
|
|
|
— |
|
|
3.6 |
|
|
Restructuring and other exit charges |
|
6.0 |
|
|
|
5.7 |
|
|
|
2.7 |
|
|
|
— |
|
|
14.4 |
|
|
Losses on assets held for sale |
|
— |
|
|
|
4.6 |
|
|
|
— |
|
|
|
— |
|
|
4.6 |
|
|
Amortization of intangible assets |
|
23.6 |
|
|
|
0.7 |
|
|
|
7.5 |
|
|
|
— |
|
|
31.8 |
|
|
Other |
|
0.6 |
|
|
|
1.7 |
|
|
|
6.7 |
|
|
|
— |
|
|
9.0 |
|
|
Adjusted Operating Earnings |
$ |
103.2 |
|
|
$ |
232.8 |
|
|
$ |
37.0 |
|
|
$ |
155.1 |
|
$ |
528.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating Margin |
|
4.7 |
% |
|
|
14.8 |
% |
|
|
2.8 |
% |
|
|
NM |
|
|
12.8 |
% |
|
Adjusted Operating Margin |
|
6.7 |
% |
|
|
15.7 |
% |
|
|
6.2 |
% |
|
|
NM |
|
|
14.6 |
% |
|
Increase (Decrease) as a % from prior year |
Energy Systems |
|
|
|
Specialty |
|
Corporate and other |
|
Total |
|||||
|
|
7.8 |
% |
|
(3.6 |
)% |
|
12.1 |
% |
|
(52.6 |
)% |
|
3.7 |
% |
|
Operating Earnings |
17.4 |
|
|
(24.2 |
) |
|
NM |
|
|
(14.4 |
) |
|
(8.2 |
) |
|
Adjusted Operating Earnings |
40.9 |
|
|
(14.2 |
) |
|
(67.8 |
) |
|
(14.3 |
) |
|
2.3 |
|
The table below presents a reconciliation of Net Earnings to EBITDA and Adjusted EBITDA:
|
|
Quarter ended |
|
Twelve months ended |
||||||||
|
|
($ millions) |
|
($ millions) |
||||||||
|
|
|
|
|
|
|
|
|
||||
|
Net Earnings |
$ |
77.3 |
|
$ |
96.5 |
|
$ |
293.6 |
|
$ |
363.7 |
|
Depreciation |
|
20.6 |
|
|
18.2 |
|
|
80.1 |
|
|
69.1 |
|
Amortization |
|
8.4 |
|
|
8.3 |
|
|
33.5 |
|
|
31.8 |
|
Interest |
|
12.9 |
|
|
12.8 |
|
|
50.5 |
|
|
51.2 |
|
Income Taxes |
|
21.8 |
|
|
19.8 |
|
|
53.8 |
|
|
42.8 |
|
EBITDA |
|
141.0 |
|
|
155.6 |
|
|
511.5 |
|
|
558.6 |
|
Non-GAAP adjustments |
|
31.6 |
|
|
11.3 |
|
|
90.1 |
|
|
30.0 |
|
Adjusted EBITDA |
$ |
172.6 |
|
$ |
166.9 |
|
$ |
601.6 |
|
$ |
588.6 |
The following table provides the non-GAAP adjustments shown in the reconciliation above:
|
|
Quarter ended |
|
Twelve months ended |
||||||||||||
|
|
($ millions) |
|
($ millions) |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Inventory adjustment relating to exit activities and step up to fair value relating to recent acquisitions |
|
1.1 |
|
|
|
0.6 |
|
|
|
2.3 |
|
|
|
3.6 |
|
|
Restructuring and other exit charges |
|
19.7 |
|
|
|
5.1 |
|
|
|
51.0 |
|
|
|
14.4 |
|
|
Impairment of indefinite lived intangible asset |
|
0.4 |
|
|
|
— |
|
|
|
0.4 |
|
|
|
— |
|
|
Loss(Gain) on pension settlement |
|
9.6 |
|
|
|
(1.6 |
) |
|
|
9.6 |
|
|
|
(1.6 |
) |
|
Loss(Gain) on assets held for sale |
|
(1.2 |
) |
|
|
4.6 |
|
|
|
(1.2 |
) |
|
|
4.6 |
|
|
Accelerated stock compensation expense |
|
0.6 |
|
|
|
— |
|
|
|
10.8 |
|
|
|
— |
|
|
Other |
|
1.4 |
|
|
|
2.6 |
|
|
|
17.2 |
|
|
|
9.0 |
|
|
Non-GAAP adjustments |
$ |
31.6 |
|
|
$ |
11.3 |
|
|
$ |
90.1 |
|
|
$ |
30.0 |
|
The table below presents a reconciliation of Gross Profit and Gross Margin to Adjusted Gross Profit and Adjusted Gross Margin and Gross Profit and Gross Margin to Gross Profit excluding (ex) IRC 45X and Gross Margin excluding (ex) IRC 45X:
|
|
Quarter ended |
|
Twelve months ended |
||||||||||||
|
|
($ millions) |
|
($ millions) |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Gross Profit as reported |
$ |
290.9 |
|
|
$ |
303.7 |
|
|
$ |
1,097.6 |
|
|
$ |
1,092.4 |
|
|
Inventory adjustment relating to exit activities and step up to fair value relating to recent acquisitions |
|
1.1 |
|
|
|
0.7 |
|
|
|
2.3 |
|
|
|
3.7 |
|
|
Adjusted Gross Profit |
|
292.0 |
|
|
|
304.4 |
|
|
|
1,099.8 |
|
|
|
1,096.1 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross Margin |
|
29.4 |
% |
|
|
31.2 |
% |
|
|
29.3 |
% |
|
|
30.2 |
% |
|
Inventory adjustment relating to exit activities and step up to fair value relating to recent acquisitions |
|
0.1 |
% |
|
|
— |
% |
|
|
0.1 |
% |
|
|
0.1 |
% |
|
Adjusted Gross Margin |
|
29.5 |
% |
|
|
31.2 |
% |
|
|
29.4 |
% |
|
|
30.3 |
% |
|
|
|
|
|
|
|
|
|
||||||||
|
Gross Profit |
$ |
290.9 |
|
|
$ |
303.7 |
|
|
$ |
1,097.6 |
|
|
$ |
1,092.4 |
|
|
IRC 45X Benefit |
|
46.2 |
|
|
|
44.1 |
|
|
|
158.6 |
|
|
|
184.6 |
|
|
Gross Profit ex 45X |
|
244.7 |
|
|
|
259.6 |
|
|
|
939.0 |
|
|
|
907.8 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross Margin |
|
29.4 |
% |
|
|
31.2 |
% |
|
|
29.3 |
% |
|
|
30.2 |
% |
|
IRC 45X Benefit |
|
4.7 |
% |
|
|
4.5 |
% |
|
|
4.2 |
% |
|
|
5.1 |
% |
|
Gross Margin ex 45X |
|
24.7 |
% |
|
|
26.7 |
% |
|
|
25.1 |
% |
|
|
25.1 |
% |
The table below presents a reconciliation of Operating Cash Flow to Free Cash Flow and Free Cash Flow Conversion percentages:
|
|
Quarter ended |
|
Twelve months ended |
||||||||||||
|
|
($ millions) |
|
($ millions) |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net cash provided by (used in) operating activities |
$ |
144.0 |
|
|
$ |
135.2 |
|
|
$ |
547.6 |
|
|
$ |
260.3 |
|
|
Less Capital Expenditures |
|
(12.8 |
) |
|
|
(30.2 |
) |
|
|
(80.0 |
) |
|
|
(121.0 |
) |
|
Free Cash Flow |
|
131.2 |
|
|
|
105.0 |
|
|
|
467.6 |
|
|
|
139.3 |
|
|
|
Quarter ended |
|
Twelve months ended |
||||||||||||
|
|
($ millions) |
|
($ millions) |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net cash provided by (used in) operating activities |
$ |
144.0 |
|
|
$ |
135.2 |
|
|
$ |
547.6 |
|
|
$ |
260.3 |
|
|
Net earnings |
|
77.3 |
|
|
|
96.5 |
|
|
|
293.6 |
|
|
|
363.7 |
|
|
Operating cash flow conversion % |
|
186.3 |
% |
|
|
140.1 |
% |
|
|
186.5 |
% |
|
|
71.6 |
% |
|
|
|
|
|
|
|
|
|
||||||||
|
Free Cash Flow |
|
131.2 |
|
|
|
105.0 |
|
|
|
467.6 |
|
|
|
139.3 |
|
|
Net earnings |
|
77.3 |
|
|
|
96.5 |
|
|
|
293.6 |
|
|
|
363.7 |
|
|
Free cash flow conversion % |
|
169.7 |
% |
|
|
108.8 |
% |
|
|
159.3 |
% |
|
|
38.3 |
% |
The following table provides a reconciliation of Net earnings to EBITDA (non-GAAP) and adjusted EBITDA (non-GAAP) per credit agreement for
|
|
|
Last twelve months |
||||
|
|
|
|
|
|
||
|
|
|
(in millions, except ratios) |
||||
|
Net earnings as reported |
|
$ |
293.6 |
|
$ |
363.7 |
|
Add back: |
|
|
|
|
||
|
Depreciation and amortization |
|
|
113.6 |
|
$ |
100.9 |
|
Interest expense |
|
|
50.5 |
|
$ |
51.1 |
|
Income tax expense |
|
|
53.8 |
|
|
42.8 |
|
EBITDA (non-GAAP) |
|
$ |
511.5 |
|
$ |
558.5 |
|
Adjustments per credit agreement definitions(1) |
|
|
91.9 |
|
|
56.2 |
|
Adjusted EBITDA (non-GAAP) per credit agreement(1) |
|
$ |
603.4 |
|
|
614.7 |
|
Total net debt(2) |
|
$ |
684.1 |
|
|
781.1 |
|
Leverage ratios: |
|
|
|
|
||
|
Total net debt/credit adjusted EBITDA ratio |
|
1.1 X |
|
1.3 X |
||
|
(1) |
The |
|
(2) |
Debt includes finance lease obligations and letters of credit and is net of all |
Included below is a reconciliation of historical non-GAAP adjusted Net earnings to reported amounts. Non-GAAP adjusted operating earnings and historical Net earnings are calculated excluding restructuring and other highlighted charges and credits. The following tables provide additional information regarding certain non-GAAP measures:
|
|
Quarter ended |
|
||||||
|
|
(in millions, except share and per share amounts) |
|
||||||
|
|
|
|
|
|
||||
|
Net earnings reconciliation |
|
|
|
|
||||
|
As reported Net Earnings |
$ |
77.3 |
|
|
$ |
96.5 |
|
|
|
Non-GAAP adjustments: |
|
|
|
|
||||
|
Inventory adjustment relating to exit activities |
|
1.1 |
|
(1) |
|
0.6 |
|
(1) |
|
Impairment of indefinite-lived intangibles |
|
0.4 |
|
|
|
— |
|
|
|
Restructuring and other exit charges |
|
19.7 |
|
(2) |
|
5.1 |
|
(2) |
|
Loss(gain) on assets held for sale |
|
(1.2 |
) |
(4) |
|
4.6 |
|
(4) |
|
Amortization of identified intangible assets |
|
8.4 |
|
(3) |
|
8.3 |
|
(3) |
|
Accelerated Stock Compensation Expense |
|
0.6 |
|
(5) |
|
— |
|
(5) |
|
Other |
|
1.4 |
|
(6) |
|
2.6 |
|
(6) |
|
Income tax adjustment of benefit from tax law changes and litigation |
|
— |
|
|
|
(1.6 |
) |
|
|
Loss(gain) on pension settlement |
|
9.6 |
|
|
|
2.2 |
|
|
|
Swiss income tax goodwill expiration |
|
— |
|
|
|
2.2 |
|
|
|
Valuation allowance from exit activities |
|
4.2 |
|
|
|
— |
|
|
|
Income tax expense on intercompany sale of IP |
|
5.9 |
|
|
|
2.5 |
|
|
|
Other income tax expense items |
|
1.8 |
|
|
|
— |
|
|
|
Income tax effect of above non-GAAP adjustments |
|
(9.0 |
) |
|
|
(4.4 |
) |
|
|
Non-GAAP adjusted Net earnings |
$ |
120.2 |
|
|
$ |
118.6 |
|
|
|
|
|
|
|
|
||||
|
Net Earnings excluding (ex) IRC 45X benefit |
|
|
|
|
||||
|
As Reported Net Earnings |
$ |
77.3 |
|
|
$ |
96.5 |
|
|
|
IRC 45X Benefit |
|
46.2 |
|
|
|
44.1 |
|
|
|
Reported Net Earnings excluding (ex) IRC 45X benefit |
$ |
31.1 |
|
|
$ |
52.4 |
|
|
|
|
|
|
|
|
||||
|
Non-GAAP adjusted Net Earnings excluding (ex) IRC 45X benefit |
|
|
|
|
||||
|
Non-GAAP Adjusted Net Earnings |
$ |
120.2 |
|
|
$ |
118.6 |
|
|
|
IRC 45X Benefit |
|
46.2 |
|
|
|
44.1 |
|
|
|
Non-GAAP adjusted Net Earnings excluding (ex) IRC 45X benefit |
$ |
74.0 |
|
|
$ |
74.5 |
|
|
|
|
|
|
|
|
||||
|
Outstanding shares used in per share calculations |
|
|
|
|
||||
|
Basic |
|
36,691,484 |
|
|
|
39,369,190 |
|
|
|
Diluted |
|
37,673,890 |
|
|
|
39,982,082 |
|
|
|
|
|
|
|
|
||||
|
Reported Net earnings (Loss) per share: |
|
|
|
|
||||
|
Basic |
$ |
2.11 |
|
|
$ |
2.45 |
|
|
|
Diluted |
$ |
2.05 |
|
|
$ |
2.41 |
|
|
|
Dividends per common share |
$ |
0.2625 |
|
|
$ |
0.24 |
|
|
|
|
|
|
|
|
||||
|
Non-GAAP adjusted Net earnings per share: |
|
|
|
|
||||
|
Basic |
$ |
3.27 |
|
|
$ |
3.01 |
|
|
|
Diluted |
$ |
3.19 |
|
|
$ |
2.97 |
|
|
|
|
|
|
|
|
||||
|
Reported Net Earnings (Loss) per share excluding (ex) IRC 45X benefit |
|
|
|
|
||||
|
Basic |
$ |
0.85 |
|
|
$ |
1.33 |
|
|
|
Diluted |
$ |
0.83 |
|
|
$ |
1.31 |
|
|
|
|
|
|
|
|
||||
|
Non-GAAP adjusted Net Earnings (Loss) per share excluding (ex) IRC 45X benefit |
|
|
|
|
||||
|
Basic |
$ |
2.02 |
|
|
$ |
1.89 |
|
|
|
Diluted |
$ |
1.96 |
|
|
$ |
1.86 |
|
|
The following table provides the line of business allocation of the non-GAAP adjustments of items relating operating earnings (that are allocated to lines of business) shown in the reconciliation above:
|
|
|
Quarter ended |
|||||
|
|
|
($ millions) |
|||||
|
|
|
|
|
|
|||
|
|
|
Pre-tax |
|
Pre-tax |
|||
|
(1) Inventory adjustment relating to exit activities - Energy Systems |
|
|
— |
|
|
|
0.3 |
|
(1) Inventory adjustment relating to exit activities - Motive |
|
|
1.1 |
|
|
|
— |
|
(1) Inventory adjustment relating to exit activities - Specialty |
|
|
— |
|
|
|
0.3 |
|
(2) Restructuring and other exit charges - Energy Systems |
|
|
12.1 |
|
|
|
1.4 |
|
(2) Restructuring and other exit charges - |
|
|
6.7 |
|
|
|
2.2 |
|
(2) Restructuring and other exit charges - Specialty |
|
|
0.9 |
|
|
|
1.5 |
|
(2) Restructuring and other exit charges - Corporate Other |
|
|
— |
|
|
|
— |
|
(3) Amortization of identified intangible assets - Energy Systems |
|
|
5.9 |
|
|
|
5.8 |
|
(3) Amortization of identified intangible assets - |
|
|
0.1 |
|
|
|
0.1 |
|
(3) Amortization of identified intangible assets - Specialty |
|
|
2.4 |
|
|
|
2.4 |
|
(4) Loss(gain) on asset held for sale - Motive |
|
|
(1.2 |
) |
|
|
4.6 |
|
(5) Accelerated Stock Compensation Expense - Energy Systems |
|
|
0.2 |
|
|
|
— |
|
(5) Accelerated Stock Compensation Expense - Specialty |
|
|
0.4 |
|
|
|
— |
|
(6) Other - Energy Systems |
|
|
0.1 |
|
|
|
0.2 |
|
(6) Other - Motive |
|
|
— |
|
|
|
2.4 |
|
(6) Other - Specialty |
|
|
1.3 |
|
|
|
— |
|
Total Non-GAAP adjustments |
|
$ |
30.0 |
|
|
$ |
21.2 |
|
|
Twelve months ended |
|
||||||
|
|
(in millions, except share and per share amounts) |
|
||||||
|
|
|
|
|
|
||||
|
Net Earnings reconciliation |
|
|
|
|
||||
|
As reported Net Earnings |
$ |
293.6 |
|
|
$ |
363.7 |
|
|
|
Non-GAAP adjustments: |
|
|
|
|
||||
|
Inventory adjustment relating to exit activities and step up to fair value relating to recent acquisitions |
|
2.3 |
|
(1) |
|
3.6 |
|
(1) |
|
Impairment of indefinite-lived intangibles |
|
0.4 |
|
|
|
— |
|
|
|
Restructuring and other exit charges |
|
51.0 |
|
(2) |
|
14.4 |
|
(2) |
|
Amortization of identified intangible assets |
|
33.5 |
|
(3) |
|
31.8 |
|
(3) |
|
Accelerated Stock Compensation Expense |
|
10.8 |
|
(4) |
|
— |
|
(4) |
|
Loss(gain) on assets held for sale |
|
(1.2 |
) |
(5) |
|
4.6 |
|
(5) |
|
Other |
|
17.2 |
|
(6) |
|
9.0 |
|
(6) |
|
Loss(gain) on pension settlement |
|
9.6 |
|
|
|
(1.6 |
) |
|
|
Income tax adjustment of benefit from tax law changes and litigation |
|
— |
|
|
|
(4.6 |
) |
|
|
Swiss income tax goodwill expiration |
|
— |
|
|
|
2.2 |
|
|
|
Valuation allowance from exit activities |
|
4.2 |
|
|
|
— |
|
|
|
Income tax expense on intercompany sale of IP |
|
5.9 |
|
|
|
2.5 |
|
|
|
Other income tax expense items |
|
1.8 |
|
|
|
— |
|
|
|
Income tax effect of above non-GAAP adjustments |
|
(26.1 |
) |
|
|
(15.2 |
) |
|
|
Non-GAAP adjusted Net Earnings |
$ |
403.0 |
|
|
$ |
410.4 |
|
|
|
|
|
|
|
|
||||
|
Net Earnings without IRC 45X |
|
|
|
|
||||
|
As Reported Net Earnings |
$ |
293.6 |
|
|
$ |
363.7 |
|
|
|
IRC 45X Benefit |
|
158.6 |
|
|
|
184.6 |
|
|
|
Reported Net Earnings without IRC 45X Benefit |
$ |
135.0 |
|
|
$ |
179.1 |
|
|
|
|
|
|
|
|
||||
|
Non-GAAP adjusted Net Earnings without IRC 45X |
|
|
|
|
||||
|
Non-GAAP Adjusted Net Earnings |
$ |
403.0 |
|
|
$ |
410.4 |
|
|
|
IRC 45X Benefit |
|
158.6 |
|
|
|
184.6 |
|
|
|
Non-GAAP adjusted Net Earnings without IRC 45X Benefit |
$ |
244.4 |
|
|
$ |
225.8 |
|
|
|
|
|
|
|
|
||||
|
Outstanding shares used in per share calculations |
|
|
|
|
||||
|
Basic |
|
37,439,727 |
|
|
|
39,760,829 |
|
|
|
Diluted |
|
38,144,210 |
|
|
|
40,438,579 |
|
|
|
|
|
|
|
|
||||
|
Reported Net Earnings (Loss) per share: |
|
|
|
|
||||
|
Basic |
$ |
7.84 |
|
|
$ |
9.15 |
|
|
|
Diluted |
$ |
7.70 |
|
|
$ |
8.99 |
|
|
|
Dividends per common share |
$ |
1.0275 |
|
|
$ |
0.945 |
|
|
|
|
|
|
|
|
||||
|
Non-GAAP adjusted Net Earnings per share: |
|
|
|
|
||||
|
Basic |
$ |
10.76 |
|
|
$ |
10.32 |
|
|
|
Diluted |
$ |
10.56 |
|
|
$ |
10.15 |
|
|
|
|
|
|
|
|
||||
|
Reported Net Earnings (Loss) per share without IRC 45X benefit |
|
|
|
|
||||
|
Basic |
$ |
3.60 |
|
|
$ |
4.50 |
|
|
|
Diluted |
$ |
3.54 |
|
|
$ |
4.43 |
|
|
|
|
|
|
|
|
||||
|
Non-GAAP adjusted Net Earnings (Loss) per share without IRC 45X benefit |
|
|
|
|
||||
|
Basic |
$ |
6.53 |
|
|
$ |
5.68 |
|
|
|
Diluted |
$ |
6.41 |
|
|
$ |
5.58 |
|
|
The following table provides the line of business allocation of the non-GAAP adjustments of items relating operating earnings (that are allocated to lines of business) shown in the reconciliation above:
|
|
|
Twelve months ended |
|||||
|
|
|
($ millions) |
|||||
|
|
|
|
|
|
|||
|
|
|
Pre-tax |
|
Pre-tax |
|||
|
(1) Inventory adjustment relating to exit activities - Energy Systems |
|
|
2.3 |
|
|
|
0.3 |
|
(1) Inventory adjustment relating to exit activities and step up to fair value relating to recent acquisitions - Specialty |
|
|
— |
|
|
|
3.3 |
|
(2) Restructuring and other exit charges - Energy Systems |
|
|
23.4 |
|
|
|
6.0 |
|
(2) Restructuring and other exit charges - |
|
|
24.0 |
|
|
|
5.7 |
|
(2) Restructuring and other exit charges - Specialty |
|
|
3.5 |
|
|
|
2.7 |
|
(2) Restructuring and other exit charges - Corporate Other |
|
|
0.1 |
|
|
|
— |
|
(3) Amortization of identified intangible assets - Energy Systems |
|
|
23.5 |
|
|
|
23.6 |
|
(3) Amortization of identified intangible assets - |
|
|
0.4 |
|
|
|
0.7 |
|
(3) Amortization of identified intangible assets - Specialty |
|
|
9.6 |
|
|
|
7.5 |
|
(4) Accelerated stock compensation expense - Energy Systems |
|
|
5.6 |
|
|
|
— |
|
(4) Accelerated stock compensation expense - |
|
|
3.4 |
|
|
|
— |
|
(4) Accelerated stock compensation expense - Specialty |
|
|
1.8 |
|
|
|
— |
|
(5) Losses(gains) on assets held for sale |
|
|
(1.2 |
) |
|
|
4.6 |
|
(6) Other - Energy Systems |
|
|
7.3 |
|
|
|
0.6 |
|
(6) Other - |
|
|
3.9 |
|
|
|
1.7 |
|
(6) Other - Specialty |
|
|
5.8 |
|
|
|
6.7 |
|
(6) Other - N/A |
|
|
0.2 |
|
|
$ |
— |
|
Total Non-GAAP adjustments |
|
$ |
113.6 |
|
|
$ |
63.4 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260520515143/en/
Vice President, Investor Relations and Corporate Communications
610-236-4040
E-mail: investorrelations@enersys.com
Source: