Record net sales for a second quarter of $270.8 million increased
24.9 percent, including impact of IPC Group acquisition. Organic sales
declined 2.3 percent;
Reported per share loss of $0.15 includes special items primarily
related to IPC acquisition;
Adjusted EPS, excluding special items, of $0.60;
Company reaffirms 2017 full year net sales guidance range and
lowers EPS guidance range
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 record second quarter net sales of $270.8 million
and a net loss of $2.6 million, or a $0.15 loss per share, for the
quarter ended June 30, 2017. The 2017 second quarter included special
items that reduced earnings by a total of $0.75 per share: a $4.7
million pre-tax charge, or $0.27 per share, for acquisition costs
related to the IPC Group acquisition; a $6.2 million pre-tax charge, or
$0.22 per share, reflecting acquisition-related financing costs; a $6.2
million pre-tax charge, or $0.25 per share, for acquisition-related
inventory step-up flow through; and a $0.2 million pre-tax charge, or
$0.01 per share, related to a pension plan settlement charge. Excluding
these special items, adjusted 2017 second quarter net earnings were
$10.6 million, or $0.60 per share. In the 2016 second quarter, Tennant’s
net earnings were $15.3 million, or $0.85 per diluted share, on net
sales of $216.8 million. (See the Supplemental Non-GAAP Financial Table.)
"Our performance during the 2017 second quarter primarily reflected
near-term operational headwinds mainly stemming from our first quarter
2017 restructuring,” said Chris Killingstad, Tennant Company's president
and chief executive officer. “During the second quarter, we closed and
began integrating our acquisition of IPC Group. IPC boosts our presence
and market share in Europe and more than doubles Tennant’s current EMEA
business and we are pleased with IPC’s contribution at this early stage.
Furthermore, we achieved the important strategic milestone of launching
new e-Commerce capabilities in June, which will allow us to better serve
our customers. Lastly, we forged ahead with efforts, following our
restructuring, to rebalance and reallocate our resources, as well as
initiatives toward improving field service productivity and
manufacturing efficiencies. These actions negatively impacted the gross
margin of Tennant, excluding IPC. While we are disappointed with our
second quarter profitability, we largely control these factors and are
committed to improving margins, although these issues may not be
resolved until early 2018.”
On April 6, 2017, Tennant announced it completed the acquisition of IP
Cleaning, S.p.A. and its subsidiaries (IPC Group). IPC Group, based in
Italy, designs and manufactures innovative professional cleaning
equipment, tools and other solutions. Tennant anticipates that the
acquisition will be accretive to the 2018 full year earnings per share.
Organic sales growth within the recently acquired IPC Group increased
approximately 8 percent in the 2017 second quarter versus the prior-year
quarter.
Second Quarter Operating Review
The
company's 2017 second quarter consolidated net sales of $270.8 million
rose 24.9 percent over the prior-year quarter. Unfavorable foreign
currency exchange lowered consolidated net sales by approximately 1.0
percent and the impact of the August 2016 Florock acquisition and the
April 2017 IPC acquisition increased consolidated net sales by 28.2
percent. Organic net sales, which exclude the impact of foreign currency
exchange, acquisitions and divestitures, declined approximately 2.3
percent. 2017 second quarter results reflected increased sales through
distribution and sales of new products, particularly the M17
sweeper-scrubber, although this was more than offset by lower sales in
the other channels and product categories.
Geographically, sales in the Americas rose 3.2 percent, but declined 2.8
percent organically, excluding the impact of the Florock and IPC
acquisitions of 6.0 percent. Results in the Americas region reflect
challenging year-over-year comparisons due to record level of sales in
the 2016 second quarter. In the 2017 second quarter, organic sales
declined; however, demand for new products favorably impacted sales in
the region. Sales in the Europe, Middle East and Africa (EMEA) region
were up 124.9 percent and declined 4.8 percent organically, with solid
sales performance in the Central Eastern Europe, Middle East and Africa
(CEEMEA) markets being more than offset by declines in the other
countries. Organic sales in EMEA exclude an unfavorable foreign currency
exchange impact of approximately 3.5 percent and the impact of the IPC
acquisition of 133.2 percent. Sales in the Asia Pacific (APAC) region
grew by 30.7 percent and increased approximately 3.1 percent
organically, excluding a negative foreign currency exchange impact of
about 2.0 percent and the impact of the IPC acquisition of 29.6 percent.
Sales in the APAC region reflected strong growth in China and Southeast
Asia, partially offset by declines in Australia and Japan.
Tennant's gross margin in the 2017 second quarter was 38.6 percent, and
the as adjusted gross margin, excluding the $6.2 million IPC
acquisition-related inventory step-up flow through, was 40.9 percent
compared to 43.9 percent in the prior-year quarter. The as adjusted 300
basis point decrease primarily reflects continued field service
productivity challenges related to organizational changes from the
restructuring, the near-term unfavorable impact from investments in
manufacturing automation initiatives, and raw material cost inflation.
Research and development (R&D) expense for the 2017 second quarter
totaled $7.9 million, or 2.9 percent of sales, versus $8.4 million, or
3.9 percent of sales, a year ago. The company continues to invest in
developing a robust pipeline of innovative new products and technologies
and the advancement of detergent-free products, fleet management and
other sustainable technologies.
Selling and administrative (S&A) expense in the 2017 second quarter was
$87.5 million, or 32.3 percent of sales, and as adjusted was $82.6
million or 30.5 percent of sales, versus the prior-year quarter S&A
expense of $64.3 million, or 29.6 percent of sales. The 2017 as adjusted
second quarter S&A expense excludes the $4.7 million IPC acquisition
costs and the $0.2 million pension plan settlement charge. Tennant
continued to balance disciplined spending control with investments in
key growth initiatives, such as new e-Business capabilities.
Tennant's 2017 second quarter operating profit was $9.2 million, or 3.4
percent of sales, and the operating profit as adjusted to exclude the
$6.2 million IPC acquisition-related inventory step-up flow through, the
$4.7 million IPC acquisitions costs and the $0.2 million pension plan
settlement charge, was $20.2 million, or 7.5 percent of sales, compared
to an operating profit of $22.6 million, or 10.4 percent of sales, in
the year-ago quarter. The 2017 second quarter Earnings Before Interest,
Taxes, Depreciation and Amortization (EBITDA) as adjusted was $29.8
million, or 11.0 percent of sales, compared to $27.4 million, or 12.6
percent of sales in the year-ago quarter. (See the Supplemental Non-GAAP
Financial Table.)
New Product and Technology Pipeline
In
2017, the company plans to introduce 32 new products and product
variants, excluding IPC products. In the 2017 second quarter, Tennant
launched:
-
The V3e Compact Dry Canister Vacuum, designed for carpeted and hard
floor surfaces with three-stage HEPA filtration system and low 68 dBA
sound level and features that increase operator productivity.
-
Its distribution of the i-mop in North America, as part of a joint
venture. The i-mop is a versatile walk-behind scrubber that combines
the cleaning performance of an autoscrubber with the agility of a flat
mop.
Commented Killingstad: “New product innovation is a key growth driver
for Tennant and we continue to experience healthy demand for recently
launched products. Through the first half of 2017, 45 percent of our
equipment sales came from products introduced within the last three
years, which significantly outpaced our 30 percent target. We are
concentrating our new product development on areas of most compelling
need to customers, such as lower overall operating cost and improved
maintenance and fleet-management capabilities. We expect to continue to
open up new frontiers and new growth opportunities through our advanced
product development efforts.”
2017 First Half Results
For the
six months ended June 30, 2017, Tennant generated a net loss of $6.5
million, or a $0.37 loss per share, on net sales of $461.9 million. The
2017 first half included special items totaling $29.4 million pre-tax
that reduced earnings by a total of $1.28 per share. Excluding these
special items, adjusted 2017 first half net earnings were $16.0 million,
or $0.91 earnings per share. For the six months ended June 30, 2016, the
company reported net earnings of $19.8 million, or $1.10 per diluted
share on net sales of $396.7 million.
Unfavorable foreign currency exchange lowered consolidated net sales by
approximately 0.5 percent, and the impact of the 2016 Florock
acquisition and the 2017 IPC acquisition increased consolidated net
sales by 15.9 percent. Organic net sales, which exclude the impact of
foreign currency exchange, acquisitions and divestitures, rose
approximately 1.0 percent versus the prior-year period.
Year-to-date 2017 gross margin was 39.9, and the as adjusted gross
margin, excluding the $6.2 million IPC acquisition-related inventory
step-up flow through, was 41.2 percent versus 43.6 percent in the
year-earlier period. R&D expense in the 2017 first half was $16.3
million, or 3.5 percent of sales, compared to $16.3 million, or 4.1
percent of sales, in the prior-year period. S&A expense in the 2017
first half was $161.4 million, or 34.9 percent of sales, and the as
adjusted S&A expense, excluding the $8.0 million restructuring charge,
the $7.6 million IPC acquisition costs and the $0.2 million pension plan
settlement charge, was $145.6 million, or 31.5 percent of sales, versus
$126.7 million, or 31.9 percent of sales, in the first six months of
2016.
Operating profit in the 2017 first half was $6.5 million, or 1.4 percent
of sales, and the as adjusted operating profit, excluding the $6.2
million IPC acquisition-related inventory step-up flow through, the $8.0
million restructuring charge, the $7.6 million IPC acquisition costs and
the $0.2 million pension plan settlement charge, was $28.5 million, or
6.2 percent of sales, compared to $29.7 million, or 7.5 percent of
sales, in the same period last year. Foreign currency exchange rates had
a nominal impact on operating profit in the first half of 2017. The 2017
first half EBITDA as adjusted was $42.8 million, or 9.3 percent of
sales, compared to $38.5 million, or 9.7 percent of sales, in the 2016
first half. (See the Supplemental Non-GAAP Financial Table.)
Cash from operations totaled a negative $2.5 million in the 2017 first
half, compared to a positive $12.4 million in the year-earlier period.
The company's total debt was $411.0 million, up from $21.2 million at
the end of the prior-year quarter reflecting the recent IPC acquisition.
Cash on the balance sheet totaled $53.9 million versus $27.9 million a
year ago. Reflecting Tennant’s ongoing commitment to enhancing
shareholder return, the company paid cash dividends of $7.5 million in
the 2017 first half.
2017 Business Outlook
Killingstad
concluded: “Our current set of strategies are focused on one goal -
re-engineering a Tennant Company with the market position, product
portfolio, customer centricity and operating excellence that positions
us for profitable growth. As our efforts in the first half of 2017
demonstrate, we are committed to pursuing the opportunities and
navigating the challenges that come with change. We achieved several
strategic milestones in the first half of 2017. Tennant, through the
acquisition of IPC, has improved its global market position. Our
commitment to innovation and new product launches remains on schedule,
and we are in the process of better aligning our resources to drive
improved efficiencies and optimize expense levels. The global
macroeconomic environment still merits caution, but we are optimistic
about our sales momentum as we head into the second half of 2017;
however, it will be difficult to improve the field service and
manufacturing challenges fast enough to offset the unfavorable variances
we had in the first half of 2017. Therefore, we are reaffirming our full
year sales guidance range and lowering our full year earnings guidance
range.”
Tennant Company continues to estimate 2017 full year net sales in the
range of $960 million to $990 million, up 18.7 percent to 22.4 percent,
or up approximately 1 percent to 3 percent organically, assuming an
unfavorable foreign currency exchange impact on sales of approximately 1
percent, an additional 0.8 percent inorganic growth from the August 2016
Florock acquisition, and inorganic growth from the April 2017 IPC
acquisition in the range of 18.6 percent to 20.4 percent. Tennant now
expects 2017 full year reported earnings in the range of $0.85 to $1.05
per diluted share, which includes the first quarter restructuring
charge, one-time acquisition and financing costs related to the IPC
Group acquisition, the impact on earnings from the preliminary estimate
of IPC acquisition-related inventory step-up flow through, a pension
plan settlement charge, and the interest expense from the IPC
acquisition-related financing. Previously, the company expected 2017
full year reported earnings in the range of $1.05 to $1.25 per diluted
share. Tennant now expects 2017 full year adjusted earnings in the range
of $2.20 to $2.40 per diluted share. Previously, the company expected
2017 full year adjusted earnings in the range of $2.40 to $2.60 per
diluted share. The 2017 full year adjusted earnings exclude the
following non-recurring costs totaling $31.4 million pre-tax, or $1.36
per diluted share:
1) $8.0 million restructuring charge (recorded in the 2017 first quarter
in S&A Expense)
2) $7.6 million IPC acquisition costs ($2.9 million recorded in the 2017
first quarter and $4.7 million recorded in the 2017 second quarter in
S&A Expense)
3) $7.4 million IPC-related financing costs ($1.2 million recorded in
the 2017 first quarter and $6.2 million recorded in the 2017 second
quarter in Other Expense, Net)
4) $8.2 million IPC acquisition inventory step-up ($6.2 million recorded
in the 2017 second quarter in Cost of Sales and the remainder to be
recorded in the 2017 third quarter)
5) $0.2 million pension plan settlement charge (recorded in the 2017
second quarter in S&A Expense)
Foreign currency exchange in 2017 is estimated to negatively impact
operating profit by approximately $2.5 million, or a negative impact of
approximately $0.10 per diluted share. On an as adjusted and “Constant
Currency” basis (assuming no change in foreign exchange rates from the
prior year), 2017 full year earnings are now estimated to be in the
range of $2.30 to $2.50 per diluted share. Previously, the company
expected 2017 full year earnings on an as adjusted and “Constant
Currency” basis in the range of $2.50 to $2.70 per diluted share. The
revised 2017 full year earnings guidance still anticipates an as
adjusted 2017 dilution from the IPC acquisition of $0.10 per diluted
share. For the 2016 full year, earnings per diluted share totaled $2.59
on net sales of $808.6 million.
Tennant’s 2017 annual financial outlook includes the following
additional assumptions:
-
Continued stable economy in North America, modest improvement in
Europe and a challenging business environment in APAC;
-
Gross margin performance in the range of 41 to 42 percent;
-
R&D expense in the range of 3 percent to 4 percent of sales;
-
Capital expenditures in the range of $25 million to $30 million; and
-
An effective tax rate of approximately 29 percent.
Conference Call
Tennant will
host a conference call to discuss the 2017 second quarter results today,
August 2, 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 for approximately
three months after the call.
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 $0.8 billion in 2016 and has approximately
3,200 employees. Tennant acquired IPC Group in April of 2017. IPC Group,
headquartered in Italy, had sales of $0.2 billion in 2016 and has
approximately 1,100 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: geopolitical and economic uncertainty
throughout the world; the competition in our business; our ability to
attract, develop and retain key personnel; our ability to achieve
operational efficiencies, including synergistic and other benefits of
acquisitions; our substantial indebtedness could adversely affect our
ability to raise additional capital to fund our operations, limit our
ability to react to changes in the economy or our industry, expose us to
interest rate risk to the extent of any variable rate debt, and prevent
us from meeting our covenant and payment obligations related to our debt
instruments; our ability to effectively manage organizational changes;
our ability to successfully upgrade, evolve and protect our information
technology systems; our ability to develop and commercialize new
innovative products and services; unforeseen product liability claims or
product quality issues; fluctuations in the cost, quality, or
availability of raw materials and purchased components; foreign currency
exchange rate fluctuations, particularly the relative strength of the
U.S. dollar against other major currencies; the occurrence of a
significant business interruption; our ability to comply with laws and
regulations; and our ability to sufficiently remediate any material
weaknesses or significant deficiencies in our internal control over
financial reporting.
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. 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. For additional information about
factors that could materially affect Tennant's results, please see our
other Securities and Exchange Commission filings, including disclosures
under “Risk Factors.”
We do not undertake to update any forward-looking statement, and
investors are advised to consult any further disclosures by us on this
matter in our filings with the Securities and Exchange Commission and in
other written statements we make from time to time. 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 presentations 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. Management uses adjusted Earnings Before Interest, Taxes,
Depreciation and Amortization (EBITDA) as a supplemental measure of
financial performance. Adjusted EBITDA is defined as operating profit as
adjusted to include or exclude special items plus non-interest other
(expense) income and to exclude depreciation and amortization. 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 in this news
release. In addition, this news release and related conference call
include a discussion of sales, sales growth and net earnings per diluted
share on a “Constant Currency” basis, which are non-GAAP measures. For
the purpose of comparison, financial performance on a “Constant
Currency” basis uses the prior-year exchange rates for the comparative
period to enhance the visibility of the underlying business trends,
excluding the impact arising from foreign currency exchange rate
fluctuations.
FINANCIAL TABLES FOLLOW
|
TENNANT COMPANY
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
|
|
|
|
|
|
|
|
(In thousands, except shares and per share data)
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
June 30
|
|
|
June 30
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
Net Sales
|
|
|
$
|
270,791
|
|
|
|
$
|
216,828
|
|
|
|
$
|
461,850
|
|
|
|
$
|
396,692
|
|
Cost of Sales
|
|
|
|
166,237
|
|
|
|
|
121,539
|
|
|
|
|
277,560
|
|
|
|
|
223,901
|
|
Gross Profit
|
|
|
|
104,554
|
|
|
|
|
95,289
|
|
|
|
|
184,290
|
|
|
|
|
172,791
|
|
Gross Margin
|
|
|
|
38.6
|
%
|
|
|
|
43.9
|
%
|
|
|
|
39.9
|
%
|
|
|
|
43.6
|
%
|
Operating Expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and Development Expense
|
|
|
|
7,886
|
|
|
|
|
8,390
|
|
|
|
|
16,332
|
|
|
|
|
16,294
|
|
Selling and Administrative Expense
|
|
|
|
87,513
|
|
|
|
|
64,253
|
|
|
|
|
161,416
|
|
|
|
|
126,692
|
|
Loss on Sale of Business
|
|
|
|
—
|
|
|
|
|
87
|
|
|
|
|
—
|
|
|
|
|
149
|
|
Total Operating Expense
|
|
|
|
95,399
|
|
|
|
|
72,730
|
|
|
|
|
177,748
|
|
|
|
|
143,135
|
|
Profit from Operations
|
|
|
|
9,155
|
|
|
|
|
22,559
|
|
|
|
|
6,542
|
|
|
|
|
29,656
|
|
Operating Margin
|
|
|
|
3.4
|
%
|
|
|
|
10.4
|
%
|
|
|
|
1.4
|
%
|
|
|
|
7.5
|
%
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income
|
|
|
|
793
|
|
|
|
|
40
|
|
|
|
|
877
|
|
|
|
|
81
|
|
Interest Expense
|
|
|
|
(11,833
|
)
|
|
|
|
(288
|
)
|
|
|
|
(12,627
|
)
|
|
|
|
(590
|
)
|
Net Foreign Currency Transaction (Losses) Gains
|
|
|
|
(336
|
)
|
|
|
|
597
|
|
|
|
|
(1,533
|
)
|
|
|
|
324
|
|
Other Expense, Net
|
|
|
|
(197
|
)
|
|
|
|
(314
|
)
|
|
|
|
(218
|
)
|
|
|
|
(350
|
)
|
Total Other (Expense) Income, Net
|
|
|
|
(11,573
|
)
|
|
|
|
35
|
|
|
|
|
(13,501
|
)
|
|
|
|
(535
|
)
|
(Loss) Profit Before Income Taxes
|
|
|
|
(2,418
|
)
|
|
|
|
22,594
|
|
|
|
|
(6,959
|
)
|
|
|
|
29,121
|
|
Income Tax Expense (Benefit)
|
|
|
|
238
|
|
|
|
|
7,266
|
|
|
|
|
(346
|
)
|
|
|
|
9,354
|
|
Net (Loss) Earnings Including Noncontrolling Interest
|
|
|
|
(2,656
|
)
|
|
|
|
15,328
|
|
|
|
|
(6,613
|
)
|
|
|
|
19,767
|
|
Net Loss Attributable to Noncontrolling Interest
|
|
|
|
(65
|
)
|
|
|
|
—
|
|
|
|
|
(65
|
)
|
|
|
|
—
|
|
Net (Loss) Earnings Attributable to Tennant Company
|
|
|
$
|
(2,591
|
)
|
|
|
$
|
15,328
|
|
|
|
$
|
(6,548
|
)
|
|
|
$
|
19,767
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (Loss) Earnings Attributable to Tennant Company per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.15
|
)
|
|
|
$
|
0.88
|
|
|
|
$
|
(0.37
|
)
|
|
|
$
|
1.13
|
|
Diluted
|
|
|
$
|
(0.15
|
)
|
|
|
$
|
0.85
|
|
|
|
$
|
(0.37
|
)
|
|
|
$
|
1.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
17,693,102
|
|
|
|
|
17,508,022
|
|
|
|
|
17,645,090
|
|
|
|
|
17,526,107
|
|
Diluted
|
|
|
|
17,693,102
|
|
|
|
|
17,933,243
|
|
|
|
|
17,645,090
|
|
|
|
|
17,954,167
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Dividends Declared per Common Share
|
|
|
$
|
0.21
|
|
|
|
$
|
0.20
|
|
|
|
$
|
0.42
|
|
|
|
$
|
0.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GEOGRAPHICAL NET SALES(1) (Unaudited)
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
June 30
|
|
|
June 30
|
|
|
|
2017
|
|
|
2016
|
|
|
%
|
|
|
2017
|
|
|
2016
|
|
|
%
|
Americas
|
|
|
$
|
169,146
|
|
|
$
|
163,857
|
|
|
3.2
|
|
|
$
|
311,916
|
|
|
$
|
297,410
|
|
|
4.9
|
Europe, Middle East and Africa
|
|
|
|
77,356
|
|
|
|
34,391
|
|
|
124.9
|
|
|
|
110,632
|
|
|
|
65,124
|
|
|
69.9
|
Asia Pacific
|
|
|
|
24,289
|
|
|
|
18,580
|
|
|
30.7
|
|
|
|
39,302
|
|
|
|
34,158
|
|
|
15.1
|
Total
|
|
|
$
|
270,791
|
|
|
$
|
216,828
|
|
|
24.9
|
|
|
$
|
461,850
|
|
|
$
|
396,692
|
|
|
16.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Net of intercompany sales.
|
|
|
TENNANT COMPANY
|
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
June 30,
|
|
|
December 31,
|
|
|
June 30,
|
|
|
|
2017
|
|
|
2016
|
|
|
2016
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
|
$
|
53,305
|
|
|
|
$
|
58,033
|
|
|
|
$
|
27,945
|
|
Restricted Cash
|
|
|
|
1,243
|
|
|
|
|
517
|
|
|
|
|
529
|
|
Net Receivables
|
|
|
|
199,861
|
|
|
|
|
149,134
|
|
|
|
|
154,609
|
|
Inventories
|
|
|
|
141,579
|
|
|
|
|
78,622
|
|
|
|
|
82,520
|
|
Prepaid Expenses
|
|
|
|
25,198
|
|
|
|
|
9,204
|
|
|
|
|
10,289
|
|
Other Current Assets
|
|
|
|
5,461
|
|
|
|
|
2,412
|
|
|
|
|
1,790
|
|
Total Current Assets
|
|
|
|
426,647
|
|
|
|
|
297,922
|
|
|
|
|
277,682
|
|
Property, Plant and Equipment
|
|
|
|
373,254
|
|
|
|
|
298,500
|
|
|
|
|
295,849
|
|
Accumulated Depreciation
|
|
|
|
(195,248
|
)
|
|
|
|
(186,403
|
)
|
|
|
|
(190,763
|
)
|
Property, Plant and Equipment, Net
|
|
|
|
178,006
|
|
|
|
|
112,097
|
|
|
|
|
105,086
|
|
Deferred Income Taxes
|
|
|
|
20,157
|
|
|
|
|
13,439
|
|
|
|
|
14,102
|
|
Goodwill
|
|
|
|
183,250
|
|
|
|
|
21,065
|
|
|
|
|
17,524
|
|
Intangible Assets, Net
|
|
|
|
166,198
|
|
|
|
|
6,460
|
|
|
|
|
2,979
|
|
Other Assets
|
|
|
|
22,953
|
|
|
|
|
19,054
|
|
|
|
|
15,508
|
|
Total Assets
|
|
|
$
|
997,211
|
|
|
|
$
|
470,037
|
|
|
|
$
|
432,881
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
Short-Term Borrowings and Current Portion of Long-Term Debt
|
|
|
$
|
5,307
|
|
|
|
$
|
3,459
|
|
|
|
$
|
3,460
|
|
Accounts Payable
|
|
|
|
88,572
|
|
|
|
|
47,408
|
|
|
|
|
49,838
|
|
Employee Compensation and Benefits
|
|
|
|
35,789
|
|
|
|
|
35,997
|
|
|
|
|
30,137
|
|
Income Taxes Payable
|
|
|
|
6,753
|
|
|
|
|
2,348
|
|
|
|
|
3,950
|
|
Other Current Liabilities
|
|
|
|
58,189
|
|
|
|
|
43,617
|
|
|
|
|
40,792
|
|
Total Current Liabilities
|
|
|
|
194,610
|
|
|
|
|
132,829
|
|
|
|
|
128,177
|
|
Long-Term Liabilities:
|
|
|
|
|
|
|
|
|
|
Long-Term Debt
|
|
|
|
405,716
|
|
|
|
|
32,735
|
|
|
|
|
17,751
|
|
Employee-Related Benefits
|
|
|
|
25,581
|
|
|
|
|
21,134
|
|
|
|
|
21,245
|
|
Deferred Income Taxes
|
|
|
|
59,002
|
|
|
|
|
171
|
|
|
|
|
72
|
|
Other Liabilities
|
|
|
|
24,937
|
|
|
|
|
4,625
|
|
|
|
|
4,846
|
|
Total Long-Term Liabilities
|
|
|
|
515,236
|
|
|
|
|
58,665
|
|
|
|
|
43,914
|
|
Total Liabilities
|
|
|
|
709,846
|
|
|
|
|
191,494
|
|
|
|
|
172,091
|
|
Shareholders’ Equity:
|
|
|
|
|
|
|
|
|
|
Preferred Stock
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
Common Stock
|
|
|
|
6,684
|
|
|
|
|
6,633
|
|
|
|
|
6,592
|
|
Additional Paid-In Capital
|
|
|
|
9,915
|
|
|
|
|
3,653
|
|
|
|
|
—
|
|
Retained Earnings
|
|
|
|
304,170
|
|
|
|
|
318,180
|
|
|
|
|
298,568
|
|
Accumulated Other Comprehensive Loss
|
|
|
|
(36,614
|
)
|
|
|
|
(49,923
|
)
|
|
|
|
(44,370
|
)
|
Total Tennant Company Shareholders’ Equity
|
|
|
|
284,155
|
|
|
|
|
278,543
|
|
|
|
|
260,790
|
|
Noncontrolling Interest
|
|
|
|
3,210
|
|
|
|
|
—
|
|
|
|
|
—
|
|
Total Equity
|
|
|
|
287,365
|
|
|
|
|
278,543
|
|
|
|
|
260,790
|
|
Total Liabilities and Shareholders’ Equity
|
|
|
$
|
997,211
|
|
|
|
$
|
470,037
|
|
|
|
$
|
432,881
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TENNANT COMPANY
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
|
|
|
|
|
(In thousands)
|
|
|
Six Months Ended
|
|
|
|
June 30
|
|
|
|
2017
|
|
|
2016
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net (Loss) Earnings Including Noncontrolling Interest
|
|
|
$
|
(6,613
|
)
|
|
|
$
|
19,767
|
|
Adjustments to reconcile Net (Loss) Earnings to Net Cash (Used in)
Provided by Operating Activities:
|
|
|
|
|
|
|
Depreciation
|
|
|
|
11,043
|
|
|
|
|
8,655
|
|
Amortization of Intangible Assets
|
|
|
|
3,780
|
|
|
|
|
224
|
|
Amortization of Debt Issuance Costs
|
|
|
|
466
|
|
|
|
|
—
|
|
Debt Issuance Cost Charges Related to Financing
|
|
|
|
6,200
|
|
|
|
|
—
|
|
Fair Value Step-Up Adjustment to Acquired Inventory
|
|
|
|
6,199
|
|
|
|
|
—
|
|
Deferred Income Taxes
|
|
|
|
(6,032
|
)
|
|
|
|
(1,633
|
)
|
Share-Based Compensation Expense
|
|
|
|
3,622
|
|
|
|
|
4,426
|
|
Allowance for Doubtful Accounts and Returns
|
|
|
|
697
|
|
|
|
|
606
|
|
Loss on Sale of Business
|
|
|
|
—
|
|
|
|
|
149
|
|
Other, Net
|
|
|
|
64
|
|
|
|
|
(63
|
)
|
Changes in Operating Assets and Liabilities:
|
|
|
|
|
|
|
Receivables
|
|
|
|
(6,016
|
)
|
|
|
|
(12,314
|
)
|
Inventories
|
|
|
|
(9,854
|
)
|
|
|
|
(3,941
|
)
|
Accounts Payable
|
|
|
|
6,190
|
|
|
|
|
(389
|
)
|
Employee Compensation and Benefits
|
|
|
|
(8,262
|
)
|
|
|
|
(5,788
|
)
|
Other Current Liabilities
|
|
|
|
5,252
|
|
|
|
|
(3,936
|
)
|
Income Taxes
|
|
|
|
(1,617
|
)
|
|
|
|
6,743
|
|
Other Assets and Liabilities
|
|
|
|
(7,614
|
)
|
|
|
|
(65
|
)
|
Net Cash (Used in) Provided by Operating Activities
|
|
|
|
(2,495
|
)
|
|
|
|
12,441
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
Purchases of Property, Plant and Equipment
|
|
|
|
(9,145
|
)
|
|
|
|
(14,769
|
)
|
Proceeds from Disposals of Property, Plant and Equipment
|
|
|
|
2,428
|
|
|
|
|
427
|
|
Acquisition of Businesses, Net of Cash Acquired
|
|
|
|
(354,073
|
)
|
|
|
|
—
|
|
Issuance of Long-Term Note Receivable
|
|
|
|
(1,500
|
)
|
|
|
|
—
|
|
Purchase of Intangible Asset
|
|
|
|
(2,500
|
)
|
|
|
|
—
|
|
Proceeds from Sale of Business
|
|
|
|
—
|
|
|
|
|
285
|
|
(Increase) Decrease in Restricted Cash
|
|
|
|
(118
|
)
|
|
|
|
120
|
|
Net Cash Used in Investing Activities
|
|
|
|
(364,908
|
)
|
|
|
|
(13,937
|
)
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
Proceeds from Short-Term Debt
|
|
|
|
300,000
|
|
|
|
|
—
|
|
Repayments of Short-Term Debt
|
|
|
|
(300,000
|
)
|
|
|
|
—
|
|
Proceeds from Issuance of Long-Term Debt
|
|
|
|
440,000
|
|
|
|
|
—
|
|
Payments of Long-Term Debt
|
|
|
|
(58,471
|
)
|
|
|
|
(3,444
|
)
|
Payments of Debt Issuance Costs
|
|
|
|
(16,039
|
)
|
|
|
|
—
|
|
Purchases of Common Stock
|
|
|
|
—
|
|
|
|
|
(12,762
|
)
|
Proceeds from Issuances of Common Stock
|
|
|
|
3,843
|
|
|
|
|
1,196
|
|
Excess Tax Benefit on Stock Plans
|
|
|
|
—
|
|
|
|
|
246
|
|
Dividends Paid
|
|
|
|
(7,463
|
)
|
|
|
|
(7,058
|
)
|
Net Cash Provided by (Used in) Financing Activities
|
|
|
|
361,870
|
|
|
|
|
(21,822
|
)
|
|
|
|
|
|
|
|
Effect of Exchange Rate Changes on Cash and Cash Equivalents
|
|
|
|
805
|
|
|
|
|
(37
|
)
|
|
|
|
|
|
|
|
Net Decrease in Cash and Cash Equivalents
|
|
|
|
(4,728
|
)
|
|
|
|
(23,355
|
)
|
|
|
|
|
|
|
|
Cash and Cash Equivalents at Beginning of Period
|
|
|
|
58,033
|
|
|
|
|
51,300
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents at End of Period
|
|
|
$
|
53,305
|
|
|
|
$
|
27,945
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TENNANT COMPANY
|
SUPPLEMENTAL NON-GAAP FINANCIAL TABLE
|
|
|
|
|
|
|
|
(In thousands, except per share data)
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
June 30
|
|
|
June 30
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
$
|
270,791
|
|
|
|
$
|
216,828
|
|
|
|
$
|
461,850
|
|
|
|
$
|
396,692
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Sales
|
|
|
|
166,237
|
|
|
|
|
121,539
|
|
|
|
|
277,560
|
|
|
|
|
223,901
|
|
Gross Profit - as reported
|
|
|
$
|
104,554
|
|
|
|
$
|
95,289
|
|
|
|
$
|
184,290
|
|
|
|
$
|
172,791
|
|
Gross Margin - as reported
|
|
|
|
38.6
|
%
|
|
|
|
43.9
|
%
|
|
|
|
39.9
|
%
|
|
|
|
43.6
|
%
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Step-Up
|
|
|
|
6,199
|
|
|
|
|
—
|
|
|
|
|
6,199
|
|
|
|
|
—
|
|
Gross Profit - as adjusted
|
|
|
$
|
110,753
|
|
|
|
$
|
95,289
|
|
|
|
$
|
190,489
|
|
|
|
$
|
172,791
|
|
Gross Margin - as adjusted
|
|
|
|
40.9
|
%
|
|
|
|
43.9
|
%
|
|
|
|
41.2
|
%
|
|
|
|
43.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and Development Expense
|
|
|
|
7,886
|
|
|
|
|
8,390
|
|
|
|
|
16,332
|
|
|
|
|
16,294
|
|
Selling and Administrative Expense
|
|
|
|
87,513
|
|
|
|
|
64,253
|
|
|
|
|
161,416
|
|
|
|
|
126,692
|
|
Loss on Sale of Business
|
|
|
|
—
|
|
|
|
|
87
|
|
|
|
|
—
|
|
|
|
|
149
|
|
Total Operating Expense
|
|
|
|
95,399
|
|
|
|
|
72,730
|
|
|
|
|
177,748
|
|
|
|
|
143,135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit from Operations - as reported
|
|
|
$
|
9,155
|
|
|
|
$
|
22,559
|
|
|
|
$
|
6,542
|
|
|
|
$
|
29,656
|
|
Operating Margin - as reported
|
|
|
|
3.4
|
%
|
|
|
|
10.4
|
%
|
|
|
|
1.4
|
%
|
|
|
|
7.5
|
%
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Step-Up
|
|
|
|
6,199
|
|
|
|
|
—
|
|
|
|
|
6,199
|
|
|
|
|
—
|
|
Restructuring Charge
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
8,018
|
|
|
|
|
—
|
|
Acquisition Costs
|
|
|
|
4,684
|
|
|
|
|
—
|
|
|
|
|
7,558
|
|
|
|
|
—
|
|
Pension Settlement
|
|
|
|
205
|
|
|
|
|
—
|
|
|
|
|
205
|
|
|
|
|
—
|
|
Profit from Operations - as adjusted
|
|
|
$
|
20,243
|
|
|
|
$
|
22,559
|
|
|
|
$
|
28,522
|
|
|
|
$
|
29,656
|
|
Operating Margin - as adjusted
|
|
|
|
7.5
|
%
|
|
|
|
10.4
|
%
|
|
|
|
6.2
|
%
|
|
|
|
7.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income
|
|
|
|
793
|
|
|
|
|
40
|
|
|
|
|
877
|
|
|
|
|
81
|
|
Interest Expense
|
|
|
|
(11,833
|
)
|
|
|
|
(288
|
)
|
|
|
|
(12,627
|
)
|
|
|
|
(590
|
)
|
Net Foreign Currency Transaction (Losses) Gains
|
|
|
|
(336
|
)
|
|
|
|
597
|
|
|
|
|
(1,533
|
)
|
|
|
|
324
|
|
Other Expense, Net
|
|
|
|
(197
|
)
|
|
|
|
(314
|
)
|
|
|
|
(218
|
)
|
|
|
|
(350
|
)
|
Total Other (Expense) Income, Net - as reported
|
|
|
|
(11,573
|
)
|
|
|
|
35
|
|
|
|
|
(13,501
|
)
|
|
|
|
(535
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) Profit Before Income Taxes - as reported
|
|
|
$
|
(2,418
|
)
|
|
|
$
|
22,594
|
|
|
|
$
|
(6,959
|
)
|
|
|
$
|
29,121
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Step-Up
|
|
|
|
6,199
|
|
|
|
|
—
|
|
|
|
|
6,199
|
|
|
|
|
—
|
|
Restructuring Charge
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
8,018
|
|
|
|
|
—
|
|
Acquisition Costs
|
|
|
|
4,684
|
|
|
|
|
—
|
|
|
|
|
7,558
|
|
|
|
|
—
|
|
Pension Settlement
|
|
|
|
205
|
|
|
|
|
—
|
|
|
|
|
205
|
|
|
|
|
—
|
|
Financing Costs
|
|
|
|
6,221
|
|
|
|
|
—
|
|
|
|
|
7,378
|
|
|
|
|
—
|
|
Profit Before Income Taxes - as adjusted
|
|
|
$
|
14,891
|
|
|
|
$
|
22,594
|
|
|
|
$
|
22,399
|
|
|
|
$
|
29,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TENNANT COMPANY
|
SUPPLEMENTAL NON-GAAP FINANCIAL TABLE
|
|
|
|
|
|
|
|
(In thousands, except per share data)
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
June 30
|
|
|
June 30
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Expense (Benefit) - as reported
|
|
|
$
|
238
|
|
|
|
$
|
7,266
|
|
|
$
|
(346
|
)
|
|
|
$
|
9,354
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Step-Up(1)
|
|
|
|
1,729
|
|
|
|
|
—
|
|
|
|
1,729
|
|
|
|
|
—
|
Restructuring Charge(1)
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
2,234
|
|
|
|
|
—
|
Acquisition Costs (Nondeductible)
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
—
|
Pension Settlement(1)
|
|
|
|
47
|
|
|
|
|
—
|
|
|
|
47
|
|
|
|
|
—
|
Financing Costs(1)
|
|
|
|
2,326
|
|
|
|
|
—
|
|
|
|
2,759
|
|
|
|
|
—
|
Income Tax Expense - as adjusted
|
|
|
$
|
4,340
|
|
|
|
$
|
7,266
|
|
|
$
|
6,423
|
|
|
|
$
|
9,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (Loss) Earnings Including Noncontrolling Interest
|
|
|
|
(2,656
|
)
|
|
|
|
15,328
|
|
|
|
(6,613
|
)
|
|
|
|
19,767
|
Net Loss Attributable to Noncontrolling Interest
|
|
|
|
(65
|
)
|
|
|
|
—
|
|
|
|
(65
|
)
|
|
|
|
—
|
Net (Loss) Earnings Attributable to Tennant Company - as reported
|
|
|
$
|
(2,591
|
)
|
|
|
$
|
15,328
|
|
|
$
|
(6,548
|
)
|
|
|
$
|
19,767
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Step-Up
|
|
|
|
4,470
|
|
|
|
|
—
|
|
|
|
4,470
|
|
|
|
|
—
|
Restructuring Charge
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
5,784
|
|
|
|
|
—
|
Acquisition Costs
|
|
|
|
4,684
|
|
|
|
|
—
|
|
|
|
7,558
|
|
|
|
|
—
|
Pension Settlement
|
|
|
|
158
|
|
|
|
|
—
|
|
|
|
158
|
|
|
|
|
—
|
Financing Costs
|
|
|
|
3,895
|
|
|
|
|
—
|
|
|
|
4,619
|
|
|
|
|
—
|
Net Earnings Attributable to Tennant Company - as adjusted
|
|
|
$
|
10,616
|
|
|
|
$
|
15,328
|
|
|
$
|
16,041
|
|
|
|
$
|
19,767
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (Loss) Earnings Attributable to Tennant Company per Share - as
reported:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.15
|
)
|
|
|
$
|
0.88
|
|
|
$
|
(0.37
|
)
|
|
|
$
|
1.13
|
Diluted
|
|
|
$
|
(0.15
|
)
|
|
|
$
|
0.85
|
|
|
$
|
(0.37
|
)
|
|
|
$
|
1.10
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Step-Up
|
|
|
|
0.25
|
|
|
|
|
—
|
|
|
|
0.25
|
|
|
|
|
—
|
Restructuring Charge
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
0.32
|
|
|
|
|
—
|
Acquisition Costs
|
|
|
|
0.27
|
|
|
|
|
—
|
|
|
|
0.44
|
|
|
|
|
—
|
Pension Settlement
|
|
|
|
0.01
|
|
|
|
|
—
|
|
|
|
0.01
|
|
|
|
|
—
|
Financing Costs
|
|
|
|
0.22
|
|
|
|
|
—
|
|
|
|
0.26
|
|
|
|
|
—
|
Net Earnings Attributable to Tennant Company per Share - as adjusted
|
|
|
$
|
0.60
|
|
|
|
$
|
0.85
|
|
|
$
|
0.91
|
|
|
|
$
|
1.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) In determining the tax impact, we applied the
statutory rate in effect for each jurisdiction where expenses were
incurred.
|
|
|
TENNANT COMPANY
|
SUPPLEMENTAL NON-GAAP FINANCIAL TABLE
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
June 30
|
|
|
June 30
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
$
|
270,791
|
|
|
|
$
|
216,828
|
|
|
|
$
|
461,850
|
|
|
|
$
|
396,692
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit from Operations - as adjusted
|
|
|
|
20,243
|
|
|
|
|
22,559
|
|
|
|
|
28,522
|
|
|
|
|
29,656
|
|
Operating Margin - as adjusted
|
|
|
|
7.5
|
%
|
|
|
|
10.4
|
%
|
|
|
|
6.2
|
%
|
|
|
|
7.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Foreign Currency Transaction (Losses) Gains
|
|
|
|
(336
|
)
|
|
|
|
597
|
|
|
|
|
(1,533
|
)
|
|
|
|
324
|
|
Other Expense, Net
|
|
|
|
(197
|
)
|
|
|
|
(314
|
)
|
|
|
|
(218
|
)
|
|
|
|
(350
|
)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition Related Currency Loss
|
|
|
|
46
|
|
|
|
|
—
|
|
|
|
|
1,178
|
|
|
|
|
—
|
|
Non-Interest Other (Expense) Income - as adjusted
|
|
|
|
(487
|
)
|
|
|
|
283
|
|
|
|
|
(573
|
)
|
`
|
|
|
(26
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exclude:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation Expense
|
|
|
|
6,550
|
|
|
|
|
4,399
|
|
|
|
|
11,043
|
|
|
|
|
8,655
|
|
Amortization Expense
|
|
|
|
3,536
|
|
|
|
|
112
|
|
|
|
|
3,780
|
|
|
|
|
224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Before Interest, Taxes, Depreciation & Amortization - as
adjusted
|
|
|
$
|
29,842
|
|
|
|
$
|
27,353
|
|
|
|
$
|
42,772
|
|
|
|
$
|
38,509
|
|
EBITDA Margin - as adjusted
|
|
|
|
11.0
|
%
|
|
|
|
12.6
|
%
|
|
|
|
9.3
|
%
|
|
|
|
9.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20170802005159/en/
Source: Tennant Company