share_log

Enerpac Tool Group Corp. Reports First Quarter Fiscal 2025 Results With 2.3% Increase in Net Sales and Successful DTA Acquisition Integration

Enerpac Tool Group Corp. Reports First Quarter Fiscal 2025 Results With 2.3% Increase in Net Sales and Successful DTA Acquisition Integration

Enerpac 工具集團公司發佈了2025財年第一季度業績報告,淨銷售額增長2.3%,成功完成DTA收購整合。
Quiver Quantitative ·  12/19 05:41

Enerpac Tool Group reported Q1 fiscal 2025 net sales of $145 million, a 2.3% increase, with stable earnings growth.

Quiver AI Summary

Enerpac Tool Group Corp. reported a net sales increase of 2.3% to $145 million for the first quarter of fiscal 2025, despite a 0.8% decline in organic sales. The company noted a robust operating margin of 21.4%, alongside a net income of $21.7 million or $0.40 per diluted share, reflecting a 21% year-over-year increase in GAAP EPS. The adjusted EBITDA stood at $34.3 million with a margin of 23.6%. The acquisition of DTA was completed, with integration efforts progressing well. Despite a challenging industrial environment, Enerpac expressed confidence in its growth strategy, maintaining guidance for fiscal 2025 with projected total revenue growth of approximately 5%.

Potential Positives

  • Net sales increased by 2.3% year-over-year to $145 million, indicating a positive growth trend despite a challenging macroeconomic environment.
  • Net income rose to $21.7 million, representing a 18.8% increase compared to the prior year, showcasing improved profitability.
  • Operating profit margin increased to 21.4%, up from 20.2% in the previous year, reflecting enhanced operational efficiency.
  • Acquisition of DTA has been completed with successful integration underway, which is expected to strengthen the company's product offerings and expand its market reach.

Potential Negatives

  • Organic sales declined by 0.8% year-over-year, indicating weaker underlying demand despite a nominal increase in overall net sales of 2.3%.
  • Adjusted operating profit decreased by 3.6% compared to the previous year, signaling potential challenges in maintaining profitability in a competitive market.
  • The forecast anticipates organic sales growth of only 0% to 2% for the full year, reflecting cautious outlook amidst a sluggish industrial macro environment.

FAQ

What were Enerpac's net sales for the first quarter of fiscal 2025?

Enerpac Tool Group reported net sales of $145 million, a 2.3% increase from the previous year.

How did adjusted EBITDA perform in the first quarter?

The adjusted EBITDA for the first quarter of fiscal 2025 was $34.3 million, with a margin of 23.6%.

What was the earnings per share for Enerpac in Q1 fiscal 2025?

Enerpac's diluted EPS was $0.40, representing a 21% increase year-over-year.

When is Enerpac's investor conference call scheduled?

The investor conference call is scheduled for December 19, 2024, at 7:30 am CT.

What was the impact of the DTA acquisition on Enerpac's performance?

The DTA acquisition contributed to increased service revenues, although organic sales declined by 0.8% year-over-year.

Disclaimer: This is an AI-generated summary of a press release distributed by GlobeNewswire. The model used to summarize this release may make mistakes. See the full release here.


$EPAC Congressional Stock Trading

Members of Congress have traded $EPAC stock 1 times in the past 6 months. Of those trades, 1 have been purchases and 0 have been sales.

Here's a breakdown of recent trading of $EPAC stock by members of Congress over the last 6 months:

  • REPRESENTATIVE JOSH GOTTHEIMER purchased up to $15,000 on 10/25.

To track congressional stock trading, check out Quiver Quantitative's congressional trading dashboard.

$EPAC Insider Trading Activity

$EPAC insiders have traded $EPAC stock on the open market 2 times in the past 6 months. Of those trades, 0 have been purchases and 2 have been sales.

Here's a breakdown of recent trading of $EPAC stock by insiders over the last 6 months:

  • E JAMES JR FERLAND has traded it 2 times. They made 0 purchases and 2 sales, selling 3,875 shares.

To track insider transactions, check out Quiver Quantitative's insider trading dashboard.

$EPAC Hedge Fund Activity

We have seen 102 institutional investors add shares of $EPAC stock to their portfolio, and 130 decrease their positions in their most recent quarter.

Here are some of the largest recent moves:

  • CHAMPLAIN INVESTMENT PARTNERS, LLC removed 1,075,459 shares (-34.4%) from their portfolio in Q3 2024
  • KAYNE ANDERSON RUDNICK INVESTMENT MANAGEMENT LLC added 829,447 shares (+20.6%) to their portfolio in Q3 2024
  • STATE STREET CORP added 336,323 shares (+16.3%) to their portfolio in Q3 2024
  • RK CAPITAL MANAGEMENT, LLC removed 275,500 shares (-100.0%) from their portfolio in Q3 2024
  • NORGES BANK removed 212,335 shares (-43.8%) from their portfolio in Q2 2024
  • SOUTHERNSUN ASSET MANAGEMENT, LLC removed 155,065 shares (-13.9%) from their portfolio in Q3 2024
  • QUBE RESEARCH & TECHNOLOGIES LTD added 153,538 shares (+134.0%) to their portfolio in Q3 2024

To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.

Full Release




First Quarter of Fiscal 2025 Continuing Operations Highlights



*




  • Net sales were $145 million, a 2.3% increase compared to the prior year, with a 0.8% decline in organic sales.


    *




    *



  • Operating margin was 21.4% and adjusted operating margin was 21.5%.

  • Net income was $21.7 million, or $0.40 per diluted share, and adjusted net income was $21.9 million, or $0.40 per diluted share. GAAP and adjusted EPS increased 21% and 3% year-over-year, respectively.

  • Adjusted EBITDA was $34.3 million and adjusted EBITDA margin was 23.6%.

  • Completed acquisition of DTA with integration well underway.





*




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 sales represent net sales excluding the impact of foreign exchange rates, acquisitions, and divestitures. A reconciliation of organic sales to comparable net sales is presented in the tables accompanying this release.



MILWAUKEE, Dec. 18, 2024 (GLOBE NEWSWIRE) -- Enerpac Tool Group Corp. (NYSE: EPAC) (the "Company" or "Enerpac") today announced results for its fiscal first quarter ended November 30, 2024.



"We entered fiscal 2025 mindful of a sluggish industrial macro environment," said Paul Sternlieb, Enerpac Tool Group's President & CEO. "Nonetheless, we believe Enerpac can continue to outperform the market given our global brand leadership, targeted growth strategy, customer-driven innovation, and continuous improvement process to enhance operational efficiency and productivity."
















































































Consolidated Results from Continuing Operations




(US$ in millions, except per share)





Three Months Ended


November 30, 2024


November 30, 2023

Net Sales

$145.2


$142.0

Operating Profit

$31.1


$28.7

Adjusted Op Profit

$31.3


$32.4

Net Earnings

$21.7


$18.3

Diluted EPS

$0.40


$0.33

Adjusted Diluted EPS

$0.40


$0.39

Adjusted EBITDA

$34.3


$34.9



First Quarter Fiscal 2025 Consolidated Results Comparisons



"First quarter fiscal 2025 was essentially in line with our expectations, reflecting our ability to operate in a soft market, while lapping strong growth in the first quarter of fiscal 2024," said Darren Kozik, Executive Vice President and Chief Financial Officer.



Consolidated net sales for the first quarter of fiscal 2025 were $145.2 million compared to $142.0 million in the prior-year period, an increase of 2.3%. Organic sales, excluding the acquisition of DTA and the impact of foreign currency, decreased 0.8% year-over-year. Service organic revenue growth of 5.6% was offset by a 2.7% decline in product sales. Net sales for Industrial Tools & Services (IT&S) increased 2.3%, driven by the increase in service revenue and the acquisition of DTA. The organic sales decline of 1.0% for IT&S was partially offset by a year-over-year improvement at Cortland Biomedical, which comprises the Other operating segment.



Gross profit margin declined 90 basis points year-over-year to 51.4% due to lower sales in the Americas, a higher percentage of service revenue, and a return to normalized margins at Cortland. Selling, general and administrative expenses (SG&A) of $42.3 million were $2.3 million lower year-over-year. SG&A was 29.1% of sales, down from 31.4% in the year-ago period. Adjusted SG&A expenses, excluding one-time costs associated with the acquisition of DTA, were $42.2 million as compared to $41.1 million in fiscal 2024. The prior-year period adjusted SG&A excluded ASCEND and restructuring charges. As a percentage of sales, adjusted SG&A held flat at 29.0%.



Operating profit increased 9% year-over-year to $31.1 million, with an operating profit margin of 21.4%, up from 20.2% in the first quarter of fiscal 2024. Adjusted operating profit decreased 3.6% to $31.3 million, with an adjusted operating margin of 21.5%, down from 22.8% in the year-ago period.



First quarter fiscal 2025 net income and diluted EPS were $21.7 million and $0.40 respectively, compared to $18.3 million and $0.33, respectively, in the year-ago period.



First quarter adjusted EBITDA was $34.3 million compared to $34.9 million in the year-ago period. Adjusted EBITDA margin declined 100 basis points year-over-year to 23.6% driven by lower gross margins coupled with the inclusion of DTA.



Net cash provided by operating activities was $8.6 million for the first quarter of fiscal 2025 as compared to a use of $6.7 million in the prior-year period. Cash flow from operations was higher than the prior year, the benefit of higher net earnings, lower annual incentive compensation payments made in the first quarter compared to the prior year, and the absence of payments related to discontinued operations.
























































Industrial Tools & Services (IT&S)




(US$ in millions)





Three Months Ended


November 30, 2024


November 30, 2023

Net Sales

$140.1


$137.0

Operating Profit

$38.0


$35.6

Operating Profit %

27.1%


26.0%

Adjusted Op Profit

(1)


$38.1


$38.5

Adjusted Op Profit %

(1)


27.2%


28.1%




(1)



Excludes approximately $


0.1


million of


M&A costs in the first


quarter of fiscal 202


5


a


s compared to


approximately $


2.1


million of


restructuring


charges and $


0.8


million of ASCEND charges in the first quarter of fiscal 202


4


.




IT&S Results Comparisons



First quarter fiscal 2025 net sales for IT&S were $140.1 million, an increase of 2.3% year-over-year with organic sales down 1.0%. The decline in organic sales was driven by a 3.0% decrease in product sales, partially offset by a 5.6% increase in service revenue. The segment's operating profit margin increased approximately 110 basis points to 27.1% as the prior-year period included ASCEND and restructuring costs. Adjusted operating profit margin declined 90 basis points to 27.2%, driven by sales mix and the inclusion of DTA's results.




DTA Acquisition



On September 4, Enerpac completed the acquisition of DTA, a producer of automated on-site horizontal movement products, to complement its Heavy Lifting Technology product portfolio. "With the integration well underway, we are capitalizing on the opportunity to leverage Enerpac's global sales network and expand DTA's sales outside of Europe," added Sternlieb.




Corporate Expenses from Continuing Operations



Corporate expenses were $8.2 million and $8.9 million for the first quarter of fiscal 2025 and fiscal 2024, respectively. The prior-year period included charges for ASCEND and restructuring. Adjusted corporate expenses

(2)

of $8.1 million for the first quarter of fiscal 2025 were flat as compared to the prior-year period.





(2)



F


irst


quarter fiscal 202


5


adj


usted


corp


orate


expenses exclude


approximately


$


0.1


million of


M


&A costs a


s


compared


to


approximately $0.


3


million of restructuring charges


and


$


0.4


million of ASCEND charges in the first quarter of fiscal 202


4


.









































Balance Sheet and Leverage







(US$ in millions)



November 30, 2024



August 31, 2024



November 30, 2023


Cash Balance


$130.7

$167.1

$148.0

Debt Balance


$193.3

$194.5

$244.5

Net Debt to Adjusted EBITDA

*



0.5x

0.2x

0.9x




*



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



Net debt on November 30, 2024, was $62.6 million, resulting in a net debt to adjusted EBITDA ratio of 0.5x. The company repurchased approximately 110,000 shares of its common stock in the first quarter of fiscal 2025 for a total of $4.4 million under its share repurchase program announced in March 2022. Cash decreased from the end of fiscal 2024 primarily due to the acquisition of DTA in the first quarter of fiscal 2025.




Outlook



"With the first quarter results roughly as anticipated, we are maintaining our full-year fiscal 2025 guidance, including total revenue and adjusted EBITDA growth of 5% at the midpoint of our guidance," concluded Sternlieb.



The Company is projecting a net sales range of $610 million to $625 million in fiscal 2025. The forecast anticipates organic sales growth of approximately 0% to 2%, with expected adjusted EBITDA in the range of $150 million to $160 million, and free cash flow between $85 million to $95 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 December 19, 2024. Webcast information and conference call materials, including an earnings presentation, are available on the Enerpac Tool Group company website (



).




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 recent 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 PEP program, 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, 2024. 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 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



.



(tables follow)























































































































































































































































































































































































































Enerpac Tool Group Corp.



Condensed Consolidated Balance Sheets



(In thousands)








(Unaudited)






November 30,



August 31,





2024






2024




Assets





Current assets




Cash and cash equivalents

$

130,733



$

167,094


Accounts receivable, net


100,654




104,335


Inventories, net


81,198




72,887


Other current assets


37,185




27,942


Total current assets


349,770




372,258






Property, plant and equipment, net


45,821




40,285


Goodwill


287,502




269,597


Other intangible assets, net


34,482




36,058


Other long-term assets


57,776




59,130






Total assets

$

775,351



$

777,328







Liabilities and Shareholders' Equity





Current liabilities




Current maturities of long-term debt

$

5,000



$

5,000


Trade accounts payable


46,931




43,368


Accrued compensation and benefits


18,447




25,856


Income taxes payable


5,729




5,321


Other current liabilities


43,835




49,848


Total current liabilities


119,942




129,393






Long-term debt, net


188,294




189,503


Deferred income taxes


6,111




3,696


Pension and postretirement benefit liabilities


9,067




10,073


Other long-term liabilities


53,928




52,684


Total liabilities


377,342




385,349






Shareholders' equity




Capital stock


10,880




10,847


Additional paid-in capital


233,964




235,660


Retained earnings


279,239




261,870


Accumulated other comprehensive loss


(126,074

)



(116,398

)

Stock held in trust


(3,774

)



(3,777

)

Deferred compensation liability


3,774




3,777


Total shareholders' equity


398,009




391,979






Total liabilities and shareholders' equity

$

775,351



$

777,328
























































































































































































































































































































Enerpac Tool Group Corp.



Condensed Consolidated Statements of Earnings



(In thousands)








Three Months Ended




November 30,



November 30,





2024





2023



Net sales

$

145,196


$

141,970


Cost of products sold


70,544



67,720


Gross profit


74,652



74,250






Selling, general and administrative expenses


42,318



42,216


Amortization of intangible assets


1,202



824


Restructuring charges


-



2,401


Impairment & divestiture charges


-



147


Operating profit


31,132



28,662






Financing costs, net


2,770



3,697


Other expense, net


487



991


Earnings before income tax expense


27,875



23,974






Income tax expense


6,152



5,669


Net earnings from continuing operations


21,723



18,305


Loss from discontinued operations, net of income taxes


-



(567

)

Net earnings

$

21,723


$

17,738







Earnings per share from continuing operations





Basic

$

0.40


$

0.34


Diluted


0.40



0.33







Loss per share from discontinued operations





Basic

$

-


$

(0.01

)

Diluted


-



(0.01

)






Earnings per share





Basic

$

0.40


$

0.33


Diluted


0.40



0.32







Weighted average common shares outstanding





Basic


54,242



54,527


Diluted


54,812



55,008



































































































































































































































































































Enerpac Tool Group Corp.



Condensed Consolidated Statements of Cash Flows



(In thousands)



(Unaudited)








Three Months Ended




November 30,



November 30,





2024






2023




Operating Activities





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


8,649




(3,917

)

Cash used in operating activities - discontinued operations


-




(2,758

)

Cash provided by (used in) operating activities

$

8,649



$

(6,675

)






Investing Activities





Capital expenditures


(5,857

)



(1,567

)

Purchase of business assets


-




(1,027

)

Cash paid for business acquisitions, net of cash acquired


(27,196

)



-


Cash used in investing activities - continuing operations

$

(33,053

)


$

(2,594

)

Cash used in investing activities

$

(33,053

)


$

(2,594

)






Financing Activities





Borrowings on revolving credit facility


14,421




39,000


Principal repayments on revolving credit facility


(14,421

)



(8,000

)

Principal repayments on term loan


(1,250

)



(625

)

Purchase of treasury shares


(4,379

)



(26,116

)

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


(4,987

)



236


Payment of cash dividend


(2,167

)



(2,178

)

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

$

(12,783

)


$

2,317


Cash (used in) provided by financing activities

$

(12,783

)


$

2,317






Effect of exchange rate changes on cash


826




493






Net decrease from cash and cash equivalents

$

(36,361

)


$

(6,459

)

Cash and cash equivalents - beginning of period


167,094




154,415


Cash and cash equivalents - end of period

$

130,733



$

147,956













































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































Enerpac Tool Group Corp.



Supplemental Unaudited Data



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



(In thousands)




Fiscal 2024




Fiscal 2025




Q1



Q2



Q3



Q4



TOTAL




Q1



Q2



Q3



Q4



TOTAL



Net Sales













Industrial Tools & Services Segment

$

137,035


$

134,822


$

145,936


$

153,360



$



571,153




$

140,134


$

-

$

-

$

-


$



140,134



Other


4,935



3,615



4,453



5,354




18,357





5,062



-


-


-



5,062




Enerpac Tool Group



$



141,970




$



138,437




$



150,389




$



158,714




$



589,510





$



145,196




$



-



$



-



$



-



$



145,196




















% Net Sales Growth (Decline) Year over Year












Industrial Tools & Services Segment


7.6

%


3.0

%


1.3

%


0.3

%



2.9



%




2.3

%


-


-


-



2.3



%


Other


-59.2

%


-67.3

%


-63.3

%


-31.0

%



-57.3



%




2.6

%


-


-


-



2.6



%



Enerpac Tool Group




1.9



%




-2.5



%




-3.8



%




-1.2



%




-1.5



%





2.3



%




-




-




-




2.3



%



















Adjusted Selling, general and administrative expenses








Selling, general and administrative expenses

$

42,216


$

40,723


$

42,101


$

43,524



$



168,565




$

42,318


$

-

$

-

$

-


$



42,318



M&A charges


-



-



-



(121

)



(121



)




(152

)


-


-


-



(152



)


ASCEND transformation program charges


(1,093

)


(1,370

)


(1,457

)


(2,109

)



(6,029



)




-



-


-


-



-




Adjusted Selling, general and administrative expenses



$



41,123




$



39,353




$



40,644




$



41,294




$



162,415





$



42,166




$



-



$



-



$



-



$



42,166




















Adjusted Selling, general and administrative expenses %







Enerpac Tool Group



29.0

%


28.4

%


27.0

%


26.0

%



27.6



%




29.0

%


-


-


-



29.0



%



















Adjusted Operating profit

















Operating profit

$

28,662


$

29,521


$

33,363


$

30,040



$



121,587




$

31,132


$

-

$

-

$

-


$



31,132



Impairment & divestiture charges


147



-



-



-




147





-



-


-


-



-



Restructuring charges (1)


2,401



398



1,595



3,450




7,843





-



-


-


-



-



M&A charges


-



-



-



121




121





152



-


-


-



152



ASCEND transformation program charges


1,229



1,607



2,042



2,168




7,047





-



-


-


-



-




Adjusted Operating profit



$



32,439




$



31,526




$



37,000




$



35,779




$



136,745





$



31,284




$



-



$



-



$



-



$



31,284




















Adjusted Operating profit by Segment









Industrial Tools & Services Segment

$

38,470


$

38,909


$

43,648


$

42,989



$



164,016




$

38,074


$

-

$

-

$

-


$



38,074



Other


2,118



(79

)


1,284



1,120




4,443





1,319



-


-


-



1,319



Corporate / General


(8,149

)


(7,304

)


(7,932

)


(8,330

)



(31,714



)




(8,109

)


-


-


-



(8,109



)



Adjusted operating profit



$



32,439




$



31,526




$



37,000




$



35,779




$



136,745





$



31,284




$



-



$



-



$



-



$



31,284




















Adjusted Operating profit %














Industrial Tools & Services Segment


28.1

%


28.9

%


29.9

%


28.0

%



28.7



%




27.2

%


-


-


-



27.2



%


Other


42.9

%


-2.2

%


28.8

%


20.9

%



24.2



%




26.1

%


-


-


-



26.1



%



Adjusted Operating Profit %




22.8



%




22.8



%




24.6



%




22.5



%




23.2



%





21.5



%




-




-




-




21.5



%















EBITDA from Continuing Operations (2)










Net earnings from continuing operations

$

18,305


$

17,871


$

22,621


$

23,409



$



82,207




$

21,723


$

-

$

-

$

-


$



21,723



Financing costs, net


3,697



3,711



3,385



2,731




13,524





2,770



-


-


-



2,770



Income tax expense


5,669



7,396



6,813



3,435




23,312





6,152



-


-


-



6,152



Depreciation & amortization


3,426



3,328



3,216



3,304




13,275





3,514



-


-


-



3,514




EBITDA



$



31,097




$



32,306




$



36,035




$



32,879




$



132,318





$



34,159




$



-



$



-



$



-



$



34,159




















Adjusted EBITDA












EBITDA

$

31,097


$

32,306


$

36,035


$

32,879



$



132,318




$

34,159


$

-

$

-

$

-


$



34,159



Impairment & divestiture charges


147



-



-



-




147





-



-


-


-



-



Restructuring charges (1)


2,401



398



1,595



3,450




7,843





-



-


-


-



-



M&A charges


-



-



-



121




121





152



-


-


-



152



ASCEND transformation program charges


1,229



1,607



2,042



2,168




7,047





-



-


-


-



-




















Adjusted EBITDA



$



34,874




$



34,311




$



39,672




$



38,618




$



147,476





$



34,311




$



-



$



-



$



-



$



34,311




















Adjusted EBITDA by Segment









Industrial Tools & Services Segment

$

40,880


$

41,443


$

45,706


$

45,629



$



173,659




$

40,807


$

-

$

-

$

-


$



40,807



Other


2,324



141



1,497



1,367




5,330





1,546



-


-


-



1,546



Corporate / General


(8,330

)


(7,273

)


(7,531

)


(8,378

)



(31,513



)




(8,042

)


-


-


-



(8,042



)



Adjusted EBITDA



$



34,874




$



34,311




$



39,672




$



38,618




$



147,476





$



34,311




$



-



$



-



$



-



$



34,311




















Adjusted EBITDA %

















Industrial Tools & Services Segment


29.8

%


30.7

%


31.3

%


29.8

%



30.4



%




29.1

%


-


-


-



29.1



%


Other


47.1

%


3.9

%


33.6

%


25.5

%



29.0



%




30.5

%


-


-


-



30.5



%



Adjusted EBITDA %




24.6



%




24.8



%




26.4



%




24.3



%




25.0



%





23.6



%




-




-




-




23.6



%














Notes:












(1) Approximately $0.4 million of the Q4 fiscal 2024 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 2024




Fiscal 2025




Q1




Q1



Net Sales





Industrial Tools & Services Segment

$

137,035


$

140,134


Other


4,935



5,062



Enerpac Tool Group



$



141,970




$



145,196








Adjustment: Fx Impact on Net Sales





Industrial Tools & Services Segment

$

1,229


$

-


Other


-



-



Enerpac Tool Group



$



1,229




$



-








Adjustment: Impact from Divestitures or Acquisitions on Net Sales




Industrial Tools & Services Segment


-



(3,184

)

Other


-



-



Enerpac Tool Group



$



-




$



(3,184



)







Organic Sales by Segment (3)





Industrial Tools & Services Segment

$

138,264


$

136,950


Other


4,935



5,062



Enerpac Tool Group



$



143,199




$



142,012








Organic Sales Growth (Decline) %





Industrial Tools & Services Segment




-1.0

%

Other




2.6

%


Enerpac Tool Group






-0.8



%















Net Sales by Product Line





Product

$

109,856


$

111,149


Service


32,114



34,047



Enerpac Tool Group



$



141,970




$



145,196








Adjustment: Fx Impact on Net Sales





Product

$

1,115


$

-


Service


113



-



Enerpac Tool Group



$



1,229




$



-








Adjustment: Impact from Divestitures or Acquisitions on Net Sales




Product


-



(3,184

)

Service


-



-



Enerpac Tool Group



$



-




$



(3,184



)







Organic Sales by Product Line (3)





Product

$

110,971


$

107,965


Service


32,227



34,047



Enerpac Tool Group



$



143,199




$



142,012








Organic Sales Growth (Decline) %





Product




-2.7

%

Service




5.6

%


Enerpac Tool Group






-0.8



%






(3) Organic 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 2024




Fiscal 2025




Q1



Q2



Q3



Q4



TOTAL




Q1



Q2



Q3



Q4



TOTAL



Adjusted Earnings (4)








Net Earnings

$

17,738


$

17,817


$

25,778


$

24,416



$



85,749




$

21,723


$

-

$

-

$

-


$



21,723



(Loss) earnings from Discontinued Operations, net of income tax


(567

)


(54

)


3,157



1,007




3,542





-



-


-


-



-



Net Earnings from Continuing Operations

$

18,305


$

17,871


$

22,621


$

23,409



$



82,207




$

21,723


$

-

$

-

$

-


$



21,723



Impairment & divestiture charges


147



-



-



-




147





-



-


-


-



-



Restructuring charges (1)


2,401



398



1,595



3,450




7,843





-



-


-


-



-



M&A charges


-



-



-



121




121





152



-


-


-



152



ASCEND transformation program charges


1,229



1,607



2,042



2,168




7,047





-



-


-


-



-



Net tax effect of reconciling items above


(411

)


(185

)


(666

)


(1,683

)



(2,945



)




(4

)


-


-


-



(4



)


Other income tax expense


-



137



-



-




137





-



-


-


-



-




Adjusted Net Earnings from Continuing Operations



$



21,671




$



19,828




$



25,592




$



27,465




$



94,557





$



21,871




$



-



$



-



$



-



$



21,871
















Adjusted Diluted Earnings per share (4)








Net Earnings

$

0.32


$

0.33


$

0.47


$

0.44



$



1.56




$

0.40


$

-

$

-

$

-


$



0.40



(Loss) earnings from Discontinued Operations, net of income tax


(0.01

)


(0.00

)


0.06



0.02




0.06





-



-


-


-



-



Net Earnings from Continuing Operations

$

0.33


$

0.33


$

0.41


$

0.43



$



1.50




$

0.40


$

-

$

-

$

-


$



0.40



Impairment & divestiture charges, net of tax effect


0.00



-



-



-




0.00





-



-


-


-



-



Restructuring charges (1), net of tax effect


0.04



0.00



0.02



0.04




0.11





-



-


-


-



-



M&A charges, net of tax effect


-



-



-



0.00




0.00





0.00



-


-


-



0.00



ASCEND transformation program charges, net of tax effect


0.02



0.03



0.03



0.03




0.11





-



-


-


-



-



Other income tax expense


-



0.00



-



-




0.00





-



-


-


-



-




Adjusted Diluted Earnings per share from Continuing Operations



$



0.39




$



0.36




$



0.47




$



0.50




$



1.72





$



0.40




$



-



$



-



$



-



$



0.40
















Free Cash Flow












Cash (used in) provided by operating activities

$

(6,675

)

$

13,327


$

30,306


$

44,361



$



81,319




$

8,649






$



8,649



Capital expenditures


(1,567

)


(1,585

)


(1,818

)


(6,441

)



(11,411



)




(5,857

)






(5,857



)



Free Cash Flow



$



(8,242



)



$



11,742




$



28,488




$



37,920




$



69,908





$



2,792




$



-



$



-



$



-



$



2,792
















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 Continuing 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

$

85


$

95






Notes continued:




(5) Management does not provide guidance on certain 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 only those items about which we are aware and are reasonably likely to occur during the guidance period covered.


Contact:
Travis Williams
Senior Director, Investor Relations
+1.262.293.1912



声明:本內容僅用作提供資訊及教育之目的,不構成對任何特定投資或投資策略的推薦或認可。 更多信息
    搶先評論