Tools

Investor Contact

Fay West SVP and CFO 763-540-1600

Press Release Details

Tennant Company Reports Strong 2021 Full Year Results and Provides Full Year 2022 Guidance

Feb. 24, 2022
  • Record full year net income of $64.9 million on net sales of $1.09 billion representing 9.1% organic sales growth
  • Fourth quarter net income of $7.9 million on net sales of $276.4 million representing 4.5% organic sales growth versus the prior year period
  • Full year adjusted EBITDA of $140.2 million, or 12.9 percent of sales; adjusted diluted EPS of $4.39
  • Fourth quarter adjusted EBITDA of $28.4 million, or 10.3 percent of sales; adjusted diluted EPS of $0.71
  • Tennant announces 2022 GAAP earnings guidance in range of $3.90 to $4.50 per diluted share and adjusted EBITDA of $145 million to $160 million, in line with long-term targets

Tennant Company (“Tennant” or the “Company”) (NYSE: TNC), a world leader in the design, manufacture and marketing of solutions that help create a cleaner, safer and healthier world, today reported its fourth quarter and full year results for 2021.

“Reflecting on 2021, I am proud of our record net income and how our team has responded to inflationary pressures and an extremely challenging global supply chain environment,” said Dave Huml, Tennant Company’s President and Chief Executive Officer. “Our team has remained focused on meeting customer demands and driving shareholder value by executing our long-term strategy: win where we have competitive advantage, reduce complexity and build scalable processes, and innovate for profitable growth. While we expect macroeconomic headwinds to persist throughout the year, the demand for our products has risen to pre-pandemic levels and our strong performance in 2021 demonstrates our ability to execute in this environment, positioning us to deliver on our 2022 expectations.”

2021 Full Year and Fourth Quarter Results

(In millions)

Twelve Months Ended

 

Three Months Ended

December 31,

 

December 31,

2021

 

2020

 

Change

 

2021

 

2020

 

Change

Net sales

$

1,090.8

 

 

$

1,001.0

 

 

9.0

%

$

276.4

 

 

$

273.0

 

 

1.2

%

Net income

$

64.9

 

$

33.7

 

92.6

%

$

7.9

 

$

2.5

 

216.0

%

Adjusted gross margin

 

40.2

%

 

 

41.1

%

 

-90 bps

 

36.7

%

 

 

41.3

%

 

-460 bps

Adjusted EBITDA

$

140.2

 

$

119.4

 

17.4

%

$

28.4

 

$

25.4

 

11.8

%

Full year 2021 consolidated net sales of $1.09 billion increased 9.0 percent over the prior year period, or 9.1 percent on an organic basis, including a favorable foreign exchange effect of 2.0 percent and a negative divestiture impact of 2.1 percent related to the sale of the Company’s coatings business in the first quarter of 2021. Adjusted gross margin declined to 40.2 percent in 2021 from 41.1 percent in the prior year reflecting raw material inflation, higher freight costs, and labor constraints partly offset by price increases. Adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) grew by 17.4 percent to $140.2 million, and Adjusted EBITDA margin increased 100 basis points to 12.9 percent as reductions in sales and administrative expenses (S&A) more than offset the gross margin decline. Net income attributable to Tennant Company increased $31.2 million to $64.9 million, driven by higher operating results discussed above as well as lower interest expense as a result of the debt refinancing completed in the second quarter of 2021. These improvements in net income attributable to Tennant Company were partly offset by the loss on extinguishment of debt recorded in connection with the 2021 debt refinancing.

In the fourth quarter of 2021, consolidated net sales of $276.4 million were up 1.2 percent over the prior year period, or 4.5 percent on an organic basis, including an unfavorable foreign exchange effect of 1.0 percent and a negative divestiture impact of 2.3 percent. Parts availability and inflationary pressures were particularly acute in the quarter as adjusted gross margin declined by 460 basis points from the prior year period to 36.7 percent. Adjusted EBITDA grew by 11.8 percent to $28.4 million and Adjusted EBITDA margin increased 100 basis points to 10.3 percent. The year-over-year improvement was due in part to strategic investments made in the year-ago period. Net income of $7.9 million increased $5.4 million over the prior year period, reflecting lower S&A and interest costs.

Organic Sales Results

Twelve Months Ended

Three Months Ended

December 31, 2021

December 31, 2021

Americas

EMEA

APAC

Total

Americas

EMEA

APAC

Total

Organic net sales growth

7.4

%

 

14.2

%

 

5.6

%

 

9.1

%

4.9

%

 

7.4

%

 

-7.2

%

 

4.5

%

Organic net sales increased by 9.1 percent for the full year 2021 and 4.5 percent for the fourth quarter reflecting recovery from pandemic-related demand impacts in 2020. Regional results were as follows:

  • Net sales in the Americas grew 7.4 percent organically for the full year and 4.9 percent in the fourth quarter, despite widespread supply chain challenges and labor constraints. Growth drivers included parts and consumables, service, and strong industrial sales in North America. Strong organic growth in Latin America was driven by industrial sales in Brazil and sales of IPC-branded products in Mexico.
  • Europe, Middle East, and Africa (EMEA) net sales grew 14.2 percent organically for the full year and 7.4 percent in the fourth quarter, with demand and order backlog strengthening during the quarter. For the full year, the Company achieved growth across all product categories and markets.
  • Net sales in Asia-Pacific (APAC) increased 5.6 percent organically for the full year but declined 7.2 percent in the fourth quarter. The quarter decline was attributed in part to supply-chain disruptions and labor constraints in China, with new pandemic-related shutdowns in the region, the impact of which was partially offset by strong demand in Korea and Australia.

Cash Flow, Capital Allocation and Liquidity
For the full year 2021, cash flow from operations was $69.4 million compared to $133.8 million in the prior year period. The decrease in operating cash flow year over year was primarily driven by a significant change in working capital. The Company’s strong 2021 net sales and volumes resulted in an increase in accounts receivables, coupled with an increase in inventory as a result of rising costs along with an increase in stock in anticipation of continuing pressure on the Company’s global supply chain.

The Company strategically deployed cash flow toward operational capital needs, deleveraging and returning capital to shareholders by way of dividends and share repurchases. During the year, the Company reduced debt by $44.0 million, paid dividends of $17.5 million, and purchased $15.0 million of Tennant common stock. Liquidity remained strong with a balance of $123.6 million in cash and cash equivalents at the end of 2021.

2022 Business Outlook
“Our return to pre-pandemic levels of order demand fuels Tennant’s momentum as we enter 2022,” said Huml. “While our full year guidance reflects what continues to be an uncertain and inflationary operating environment, given the strong demand for our products and the continued execution of our enterprise strategy, we are positioned to capitalize on long-term opportunities in the global mechanized cleaning market.”

For 2022, Tennant provides the following guidance:

(In millions except per share data)

 

 

FY 2022

2021

 

Guidance Range

Net sales

$

1,090.8

 

$1,125.0 - $1,170.0

Organic net sales growth

 

9.1%

4.5% - 8.5%

Diluted net income per share

$

3.44

 

$3.90 - $4.50

Adjusted diluted net income per share*

$

4.39

$4.40 - $5.00

Adjusted EBITDA

$

140.2

 

$145.0 - $160.0

Capital expenditures

$

19.4

$25.0 - $30.0

Adjusted effective tax rate*

 

13.8%

 

20.0% - 25.0%

 

*Excludes certain non-operational items and amortization expense

Conference Call
Tennant will host a conference call to discuss its 2021 full year and fourth quarter results today, February 24, 2022, 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 replay of the conference call, with slides, will be available at investors.tennantco.com.

Company Profile
Founded in 1870, Tennant Company (TNC), headquartered in Eden Prairie, Minnesota, is a world leader in the design, manufacture and marketing of solutions that help create a cleaner, safer and healthier world. Its products include equipment for maintaining surfaces in industrial, commercial and outdoor environments; detergent-free and other sustainable cleaning technologies; and cleaning tools and supplies. Tennant's global field service network is the most extensive in the industry. Tennant Company had sales of $1.09 billion in 2021 and has approximately 4,250 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 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; uncertainty surrounding the impacts and duration of the COVID-19 pandemic; our ability to comply with global laws and regulations; our ability to adapt to customer pricing sensitivities; the competition in our business; fluctuations in the cost, quality or availability of raw materials and purchased components; our ability to adjust pricing to respond to cost pressures; unforeseen product liability claims or product quality issues; our ability to attract, retain and develop key personnel and create effective succession planning strategies; our ability to effectively develop and manage strategic planning and growth processes and the related operational plans; our ability to successfully upgrade and evolve our information technology systems; our ability to successfully protect our information technology systems from cybersecurity risks; the occurrence of a significant business interruption; our ability to maintain the health and safety of our workers; our ability to integrate acquisitions; and our ability to develop and commercialize new innovative products and services.

We caution that forward-looking statements must be considered carefully and that actual results may differ in material ways due to risks and uncertainties both known and unknown. Information about factors that could materially affect our results can be found in our 2020 Form 10-K. Shareholders, potential investors and other readers are urged to consider these factors in evaluating forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements.

We undertake no obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law. Investors are advised to consult any further disclosures by us in our filings with the Securities and Exchange Commission and in other written statements on related subjects. It is not possible to anticipate or foresee all risk factors, and investors should not consider any list of such factors to be an exhaustive or complete list of all risks or uncertainties.

Non-GAAP Financial Measures
This news release and the related conference call include presentation of Non-GAAP measures that include or exclude special items of a nonrecurring and/or non-operational nature (hereinafter referred to as “special items”). Management believes that the Non-GAAP measures provide useful information to investors regarding the Company’s results of operations and financial condition because they permit a more meaningful comparison and understanding of Tennant Company’s operating performance for the current, past or future periods. Management uses these Non-GAAP measures to monitor and evaluate ongoing operating results and trends and to gain an understanding of the comparative operating performance of the Company.

We believe that disclosing gross profit – as adjusted, gross margin – as adjusted, selling and administrative (“S&A”) expense – as adjusted, S&A expense as a percent of net sales – as adjusted, operating income – as adjusted, operating margin – as adjusted, income before income taxes – as adjusted, income tax expense – as adjusted, net income attributable to Tennant Company – as adjusted, net income attributable to Tennant Company per share – as adjusted, EBITDA – as adjusted, and EBITDA margin – as adjusted (collectively, the “Non-GAAP Measures”), excluding the impacts from special items, is useful to investors as a measure of operating performance. We use these as one measure to monitor and evaluate operating performance. The Non-GAAP measures are financial measures that do not reflect United States Generally Accepted Accounting Principles (GAAP). We calculate gross profit – as adjusted and gross margin – as adjusted by adjusting for the discontinuation of product lines and restructuring charges. We calculate S&A expense – as adjusted, and S&A expense as a percent of net sales – as adjusted by adjusting for professional services, restructuring charges, acquisition-contingent consideration and acquisition-related liability adjustment. We calculate operating income – as adjusted and operating margin – as adjusted by adjusting for the pre-tax effect of the discontinuation of product lines, restructuring charges, professional services, acquisition-contingent consideration, gain on sale of business and acquisition-related liability adjustment. We calculate income before income taxes – as adjusted by adjusting for the pre-tax effect of the discontinuation of product lines, restructuring charges, professional services, acquisition-contingent consideration, amortization expense, gain on sale of business, acquisition-related liability adjustment and loss on extinguishment of debt. We calculate income tax expense – as adjusted by adjusting for the tax effect of the discontinuation of product lines, restructuring charges, professional services, acquisition-contingent consideration, amortization expense, gain on sale of business, acquisition-related liability adjustment and loss on extinguishment of debt. We calculate net income attributable to Tennant Company – as adjusted by adjusting for the after-tax effect of the discontinuation of product lines, restructuring charges, professional services, acquisition-contingent consideration, amortization expense, gain on sale of business, acquisition-related liability adjustment and loss on extinguishment of debt. We calculate net income attributable to Tennant Company per share – as adjusted by adjusting for the after-tax effect of the discontinuation of product lines, restructuring charges, professional services, acquisition-contingent consideration, amortization expense, gain on sale of business, acquisition-related liability adjustment and loss on extinguishment of debt, and dividing the result by the diluted weighted average shares outstanding. We calculate EBITDA – as adjusted by adjusting for the pre-tax effect of the discontinuation of product lines, restructuring charges, professional services, acquisition-contingent consideration, amortization expense, gain on sale of business, acquisition-related liability adjustment, loss on extinguishment of debt, interest expense, net, income tax expense, depreciation expense and amortization expense to net income including noncontrolling interest – as reported. We calculate EBITDA margin – as adjusted by dividing EBITDA – as adjusted by net sales.

Investors should consider these Non-GAAP financial measures in addition to, not as a substitute for, or better than, financial measures prepared in accordance with GAAP. Reconciliations of the components of these measures to the most directly comparable GAAP financial measures are included in the Supplemental Non-GAAP Financial Tables to this earnings release.

FINANCIAL TABLES FOLLOW

TENNANT COMPANY

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

 

(In millions, except shares and per share data)

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31

 

 

December 31

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net sales

 

$

276.4

 

 

$

273.0

 

 

$

1,090.8

 

 

$

1,001.0

 

Cost of sales

 

 

175.8

 

 

 

161.2

 

 

 

652.8

 

 

 

593.2

 

Gross profit

 

 

100.6

 

 

 

111.8

 

 

 

438.0

 

 

 

407.8

 

Selling and administrative expense

 

 

79.4

 

 

 

95.1

 

 

 

321.9

 

 

 

314.0

 

Research and development expense

 

 

8.1

 

 

 

8.7

 

 

 

32.2

 

 

 

30.1

 

Gain on sale of business

 

 

 

 

 

 

 

 

(9.8

)

 

 

 

Operating income

 

 

13.1

 

 

 

8.0

 

 

 

93.7

 

 

 

63.7

 

Interest expense, net

 

 

(0.7

)

 

 

(4.0

)

 

 

(7.3

)

 

 

(17.4

)

Net foreign currency transaction loss

 

 

(0.5

)

 

 

(0.3

)

 

 

(0.7

)

 

 

(5.3

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

(11.3

)

 

 

 

Other (expense) income, net

 

 

(0.3

)

 

 

0.3

 

 

 

(0.3

)

 

 

0.1

 

Income before income taxes

 

 

11.6

 

 

 

4.0

 

 

 

74.1

 

 

 

41.1

 

Income tax expense

 

 

3.7

 

 

 

1.5

 

 

 

9.2

 

 

 

7.4

 

Net income including noncontrolling interest

 

 

7.9

 

 

 

2.5

 

 

 

64.9

 

 

 

33.7

 

Net income attributable to Tennant Company

 

$

7.9

 

 

$

2.5

 

 

$

64.9

 

 

$

33.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Tennant Company per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.43

 

 

$

0.14

 

 

$

3.51

 

 

$

1.84

 

Diluted

 

$

0.42

 

 

$

0.13

 

 

$

3.44

 

 

$

1.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

18,440,776

 

 

 

18,392,296

 

 

 

18,499,674

 

 

 

18,349,724

 

Diluted

 

 

18,819,208

 

 

 

18,678,576

 

 

 

18,849,217

 

 

 

18,635,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GEOGRAPHICAL NET SALES(1) (Unaudited)

 

(In millions)

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31

 

 

December 31

 

 

 

2021

 

 

2020

 

 

% Change

 

 

2021

 

 

2020

 

 

% Change

 

Americas

 

$

166.6

 

 

$

164.4

 

 

 

1.3

%

 

$

658.3

 

 

$

631.0

 

 

 

4.3

%

Europe, Middle East and Africa

 

 

85.1

 

 

 

81.9

 

 

 

3.9

%

 

 

331.9

 

 

 

278.2

 

 

 

19.3

%

Asia Pacific

 

 

24.7

 

 

 

26.7

 

 

 

(7.5

)%

 

 

100.6

 

 

 

91.8

 

 

 

9.6

%

Total

 

$

276.4

 

 

$

273.0

 

 

 

1.2

%

 

$

1,090.8

 

 

$

1,001.0

 

 

 

9.0

%

(1) Net of intercompany sales.

TENNANT COMPANY

CONSOLIDATED BALANCE SHEETS (Unaudited)

 

(In millions)

 

December 31,

 

 

December 31,

 

 

 

2021

 

 

2020

 

ASSETS

 

 

 

 

 

 

 

 

Cash, cash equivalents, and restricted cash

 

$

123.6

 

 

$

141.0

 

Receivables, less allowances of $5.3 and $4.6, respectively

 

 

211.4

 

 

 

199.9

 

Inventories

 

 

160.6

 

 

 

127.7

 

Prepaid and other current assets

 

 

31.2

 

 

 

25.0

 

Total current assets

 

 

526.8

 

 

 

493.6

 

Property, plant and equipment, less accumulated depreciation of $258.4 and $252.0, respectively

 

 

172.8

 

 

 

185.5

 

Operating lease assets

 

 

41.3

 

 

 

44.5

 

Goodwill

 

 

193.1

 

 

 

207.8

 

Intangible assets, net

 

 

98.0

 

 

 

126.2

 

Other assets

 

 

29.7

 

 

 

25.0

 

Total assets

 

$

1,061.7

 

 

$

1,082.6

 

LIABILITIES AND TOTAL EQUITY

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

4.2

 

 

$

10.9

 

Accounts payable

 

 

121.5

 

 

 

106.3

 

Employee compensation and benefits

 

 

60.6

 

 

 

53.7

 

Other current liabilities

 

 

104.0

 

 

 

83.4

 

Total current liabilities

 

 

290.3

 

 

 

254.3

 

Long-term debt

 

 

263.4

 

 

 

297.6

 

Long-term operating lease liabilities

 

 

25.4

 

 

 

28.7

 

Employee-related benefits

 

 

16.3

 

 

 

17.9

 

Deferred income taxes

 

 

20.6

 

 

 

39.1

 

Other liabilities

 

 

10.6

 

 

 

38.9

 

Total long-term liabilities

 

 

336.3

 

 

 

422.2

 

Total liabilities

 

 

626.6

 

 

 

676.5

 

Common stock, $0.375 par value per share, 60,000,000 shares authorized; 18,535,116 and 18,503,805 issued and outstanding, respectively

 

 

7.0

 

 

 

6.9

 

Additional paid-in capital

 

 

54.1

 

 

 

54.7

 

Retained earnings

 

 

410.6

 

 

 

363.3

 

Accumulated other comprehensive loss

 

 

(37.9

)

 

 

(20.1

)

Total Tennant Company shareholders' equity

 

 

433.8

 

 

 

404.8

 

Noncontrolling interest

 

 

1.3

 

 

 

1.3

 

Total equity

 

 

435.1

 

 

 

406.1

 

Total liabilities and total equity

 

$

1,061.7

 

 

$

1,082.6

 

TENNANT COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

 

(In millions)

 

Twelve Months Ended

 

 

 

December 31

 

 

 

2021

 

 

2020

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

Net income including noncontrolling interest

 

$

64.9

 

 

$

33.7

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

33.1

 

 

 

32.6

 

Amortization of intangible assets

 

 

20.0

 

 

 

20.8

 

Deferred income taxes

 

 

(15.0

)

 

 

(4.0

)

Share-based compensation expense

 

 

9.5

 

 

 

6.0

 

Bad debt and returns expense

 

 

1.5

 

 

 

2.0

 

Gain on sale of business

 

 

(9.8

)

 

 

 

Acquisition-contingent consideration adjustment

 

 

0.7

 

 

 

(0.4

)

Loss on extinguishment of debt

 

 

11.3

 

 

 

 

Other, net

 

 

1.6

 

 

 

2.6

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Receivables

 

 

(20.3

)

 

 

26.0

 

Inventories

 

 

(56.0

)

 

 

18.3

 

Accounts payable

 

 

19.1

 

 

 

8.5

 

Employee compensation and benefits

 

 

8.3

 

 

 

(10.0

)

Other assets and liabilities

 

 

0.5

 

 

 

(2.3

)

Net cash provided by operating activities

 

 

69.4

 

 

 

133.8

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

(19.4

)

 

 

(29.9

)

Proceeds from disposals of property, plant and equipment

 

 

 

 

 

0.1

 

Purchase of intangible asset

 

 

(0.1

)

 

 

(0.1

)

Proceeds from sale of business, net of cash divested

 

 

24.7

 

 

 

 

Investment in leased assets

 

 

(3.7

)

 

 

 

Cash received from leased assets

 

 

0.2

 

 

 

 

Net cash provided by (used in) investing activities

 

 

1.7

 

 

 

(29.9

)

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Proceeds from borrowings

 

 

315.8

 

 

 

126.4

 

Repayments of borrowings

 

 

(362.0

)

 

 

(157.5

)

Debt extinguishment payment

 

 

(8.4

)

 

 

 

Contingent consideration payments

 

 

(2.5

)

 

 

 

Change in finance lease obligations

 

 

0.1

 

 

 

(0.2

)

Proceeds from issuances of common stock

 

 

5.0

 

 

 

4.9

 

Purchase of noncontrolling owner interest

 

 

 

 

 

(0.1

)

Dividends paid

 

 

(17.5

)

 

 

(16.3

)

Repurchases of common stock

 

 

(15.0

)

 

 

 

Net cash used in financing activities

 

 

(84.5

)

 

 

(42.8

)

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

 

(4.0

)

 

 

5.3

 

Net (decrease) increase in cash, cash equivalents and restricted cash

 

 

(17.4

)

 

 

66.4

 

Cash, cash equivalents and restricted cash at beginning of year

 

 

141.0

 

 

 

74.6

 

Cash, cash equivalents and restricted cash at end of year

 

$

123.6

 

 

$

141.0

 

TENNANT COMPANY

SUPPLEMENTAL NON-GAAP FINANCIAL TABLES

Reported to Adjusted Gross Profit, Selling and Administrative Expense, and Operating Income

 

(In millions)

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31

 

 

December 31

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Gross profit – as reported

 

$

100.6

 

 

$

111.8

 

 

$

438.0

 

 

$

407.8

 

Gross margin – as reported

 

 

36.4

%

 

 

41.0

%

 

 

40.2

%

 

 

40.7

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinuation of product lines

 

 

 

 

 

 

 

 

 

 

 

1.7

 

Restructuring charge (Cost of sales)

 

 

0.8

 

 

 

0.9

 

 

 

0.8

 

 

 

1.5

 

Gross profit – as adjusted

 

$

101.4

 

 

$

112.7

 

 

$

438.8

 

 

$

411.0

 

Gross margin – as adjusted

 

 

36.7

%

 

 

41.3

%

 

 

40.2

%

 

 

41.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and administrative expense – as reported

 

$

79.4

 

 

$

95.1

 

 

$

321.9

 

 

$

314.0

 

Selling and administrative expense as a percent of net sales – as reported

 

 

28.7

%

 

 

34.8

%

 

 

29.5

%

 

 

31.4

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Professional services

 

 

 

 

 

(0.3

)

 

 

 

 

 

(0.3

)

Restructuring charge (Selling & administrative expense)

 

 

(1.8

)

 

 

(4.0

)

 

 

(2.7

)

 

 

(6.1

)

Acquisition-contingent consideration adjustment

 

 

 

 

 

0.1

 

 

 

 

 

 

0.4

 

Acquisition-related liability adjustment

 

 

 

 

 

1.7

 

 

 

(0.7

)

 

 

1.7

 

Selling and administrative expense – as adjusted

 

$

77.6

 

 

$

92.6

 

 

$

318.5

 

 

$

309.7

 

Selling and administrative expense as a percent of net sales – as adjusted

 

 

28.1

%

 

 

33.9

%

 

 

29.2

%

 

 

30.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income – as reported

 

$

13.1

 

 

$

8.0

 

 

$

93.7

 

 

$

63.7

 

Operating margin – as reported

 

 

4.7

%

 

 

2.9

%

 

 

8.6

%

 

 

6.4

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinuation of product lines

 

 

 

 

 

 

 

 

 

 

 

1.7

 

Restructuring charge (Cost of sales)

 

 

0.8

 

 

 

0.9

 

 

 

0.8

 

 

 

1.5

 

Restructuring charge (Selling & administrative expense)

 

 

1.8

 

 

 

4.0

 

 

 

2.7

 

 

 

6.1

 

Professional services

 

 

 

 

 

0.3

 

 

 

 

 

 

0.3

 

Acquisition-contingent consideration adjustment

 

 

 

 

 

(0.1

)

 

 

0.7

 

 

 

(0.4

)

Gain on sale of business

 

 

 

 

 

 

 

 

(9.8

)

 

 

 

Acquisition-related liability adjustment

 

 

 

 

 

(1.7

)

 

 

 

 

 

(1.7

)

Operating income – as adjusted

 

$

15.7

 

 

$

11.4

 

 

$

88.1

 

 

$

71.2

 

Operating margin – as adjusted

 

 

5.7

%

 

 

4.2

%

 

 

8.1

%

 

 

7.1

%

TENNANT COMPANY

SUPPLEMENTAL NON-GAAP FINANCIAL TABLES

Reported to Adjusted Income Before Income Taxes and Income Tax Expense

 

(In millions)

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31

 

 

December 31

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Income before income taxes – as reported

 

$

11.6

 

 

$

4.0

 

 

$

74.1

 

 

$

41.1

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinuation of product lines

 

 

 

 

 

 

 

 

 

 

 

1.7

 

Restructuring charge (Cost of sales)

 

 

0.8

 

 

 

0.9

 

 

 

0.8

 

 

 

1.5

 

Restructuring charge (Selling & administrative expense)

 

 

1.8

 

 

 

4.0

 

 

 

2.7

 

 

 

6.1

 

Professional services

 

 

 

 

 

0.3

 

 

 

 

 

 

0.3

 

Acquisition-contingent consideration adjustment

 

 

 

 

 

(0.1

)

 

 

0.7

 

 

 

(0.4

)

Amortization expense

 

 

4.9

 

 

 

5.5

 

 

 

20.0

 

 

 

20.8

 

Gain on sale of business

 

 

 

 

 

 

 

 

(9.8

)

 

 

 

Acquisition-related liability adjustment

 

 

 

 

 

(1.7

)

 

 

 

 

 

(1.7

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

11.3

 

 

 

 

Income before income taxes – as adjusted

 

$

19.1

 

 

$

12.9

 

 

$

99.8

 

 

$

69.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense – as reported

 

$

3.7

 

 

$

1.5

 

 

$

9.2

 

 

$

7.4

 

Effective tax rate – as reported

 

 

32.2

%

 

 

36.1

%

 

 

12.5

%

 

 

17.9

%

Adjustments (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinuation of product lines

 

 

 

 

 

 

 

 

 

 

 

0.4

 

Restructuring charge (Cost of sales)

 

 

0.2

 

 

 

0.2

 

 

 

0.2

 

 

 

0.4

 

Restructuring charge (Selling & administrative expense)

 

 

0.4

 

 

 

1.1

 

 

 

0.7

 

 

 

1.7

 

Professional services

 

 

 

 

 

0.1

 

 

 

 

 

 

0.1

 

Acquisition-contingent consideration adjustment

 

 

 

 

 

 

 

 

0.5

 

 

 

 

Amortization expense

 

 

1.3

 

 

 

1.5

 

 

 

5.5

 

 

 

5.7

 

Gain on sale of business

 

 

 

 

 

 

 

 

(2.3

)

 

 

 

 

Acquisition-related liability adjustment

 

 

 

 

 

(0.4

)

 

 

 

 

 

(0.4

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

2.7

 

 

 

 

Income tax expense – as adjusted

 

$

5.6

 

 

$

4.0

 

 

$

16.5

 

 

$

15.3

 

Effective tax rate – as adjusted

 

 

29.3

%

 

 

31.0

%

 

 

16.5

%

 

 

22.0

%

(1) In determining the tax impact, we applied the statutory rate in effect for each jurisdiction where income or expenses were generated.

TENNANT COMPANY

SUPPLEMENTAL NON-GAAP FINANCIAL TABLES

Reported to Adjusted Net Income and Net Income Per Share Attributable to Tennant Company

 

(In millions, except per share data)

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31

 

 

December 31

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net income attributable to Tennant Company – as reported

 

$

7.9

 

 

$

2.5

 

 

$

64.9

 

 

$

33.7

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinuation of product lines

 

 

 

 

 

 

 

 

 

 

 

1.3

 

Restructuring charge (Cost of sales)

 

 

0.6

 

 

 

0.7

 

 

 

0.6

 

 

 

1.1

 

Restructuring charge (Selling & administrative expense)

 

 

1.4

 

 

 

2.9

 

 

 

2.0

 

 

 

4.4

 

Professional services

 

 

 

 

 

0.2

 

 

 

 

 

 

0.2

 

Acquisition-contingent consideration adjustment

 

 

 

 

 

(0.1

)

 

 

0.2

 

 

 

(0.4

)

Amortization expense

 

 

3.6

 

 

 

4.0

 

 

 

14.5

 

 

 

15.1

 

Gain on sale of business

 

 

 

 

 

 

 

 

(7.5

)

 

 

 

Acquisition-related liability adjustment

 

 

 

 

 

(1.3

)

 

 

 

 

 

(1.3

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

8.6

 

 

 

 

Net income attributable to Tennant Company – as adjusted

 

$

13.5

 

 

$

8.9

 

 

$

83.3

 

 

$

54.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Tennant Company per share – as reported:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

0.42

 

 

$

0.13

 

 

$

3.44

 

 

$

1.81

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinuation of product lines

 

 

 

 

 

 

 

 

 

 

 

0.07

 

Restructuring charge (Cost of sales)

 

 

0.03

 

 

 

0.04

 

 

 

0.03

 

 

 

0.06

 

Restructuring charge (Selling & administrative expense)

 

 

0.07

 

 

 

0.16

 

 

 

0.10

 

 

 

0.24

 

Professional services

 

 

 

 

 

0.01

 

 

 

 

 

 

0.01

 

Acquisition-contingent consideration adjustment

 

 

 

 

 

 

 

 

 

 

 

(0.02

)

Amortization expense

 

 

0.19

 

 

 

0.21

 

 

 

0.77

 

 

 

0.81

 

Gain on sale of business

 

 

 

 

 

 

 

 

(0.40

)

 

 

 

Acquisition-related liability adjustment

 

 

 

 

 

(0.07

)

 

 

 

 

 

(0.07

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

0.45

 

 

 

 

Net income attributable to Tennant Company per share – as adjusted

 

$

0.71

 

 

$

0.48

 

 

$

4.39

 

 

$

2.91

 

TENNANT COMPANY

SUPPLEMENTAL NON-GAAP FINANCIAL TABLES

Reported Net Income to Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA)

 

(In millions)

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31

 

 

December 31

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net income including noncontrolling interest – as reported

 

$

7.9

 

 

$

2.5

 

 

$

64.9

 

 

$

33.7

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

0.7

 

 

 

4.0

 

 

 

7.3

 

 

 

17.4

 

Income tax expense

 

 

3.7

 

 

 

1.5

 

 

 

9.2

 

 

 

7.4

 

Depreciation expense

 

 

8.6

 

 

 

8.5

 

 

 

33.1

 

 

 

32.6

 

Amortization expense

 

 

4.9

 

 

 

5.5

 

 

 

20.0

 

 

 

20.8

 

EBITDA

 

 

25.8

 

 

 

22.0

 

 

 

134.5

 

 

 

111.9

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinuation of product lines

 

 

 

 

 

 

 

 

 

 

 

1.7

 

Restructuring charge (Cost of sales)

 

 

0.8

 

 

 

0.9

 

 

 

0.8

 

 

 

1.5

 

Restructuring charge (Selling & administrative expense)

 

 

1.8

 

 

 

4.0

 

 

 

2.7

 

 

 

6.1

 

Professional services

 

 

 

 

 

0.3

 

 

 

 

 

 

0.3

 

Acquisition-contingent consideration adjustment

 

 

 

 

 

(0.1

)

 

 

0.7

 

 

 

(0.4

)

Gain on sale of business

 

 

 

 

 

 

 

 

(9.8

)

 

 

 

Acquisition-related liability adjustment

 

 

 

 

 

(1.7

)

 

 

 

 

 

(1.7

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

11.3

 

 

 

 

EBITDA – as adjusted

 

$

28.4

 

 

$

25.4

 

 

$

140.2

 

 

$

119.4

 

EBITDA margin – as adjusted

 

 

10.3

%

 

 

9.3

%

 

 

12.9

%

 

 

11.9

%

 

INVESTOR CONTACT:
Fay West
Senior Vice President and Chief Financial Officer
763-540-1600

Source: Tennant Company

script

Please note that you are now entering a website directly or indirectly maintained by a third party (the "External Site") and that you do so at your own risk.

Neither Tennant nor its affiliates, subsidiaries, officers, directors or agents (collectively, “Tennant” or the “Company”) have any control over (a) the External Site or any linked websites accessible through any External Site, or (b) any data or other content contained, or accessible, therein or in or through any such linked websites. The link to the External Site is provided for convenience purposes only. The information and other content on the External Site is not meant to modify, qualify, supplement or amend information disclosed by or on behalf of the Company under corporate, securities or other legislation in any jurisdiction, and should not be used to make investment decisions involving the Company’s securities.

By clicking “Accept” below you acknowledge and agree that is not responsible for, nor does it accepts or assumes any responsibility or liability whatsoever for, the content, the data contained in or accessible on or through, or the technical operation of the External Site. Further, by entering the External Site, you also acknowledge and agree that you completely and irrevocably forever waive, and release Tennant from, any and all rights and claims against Tennant arising out of or related to this disclaimer or the External Site or any linked websites.

The waiver and release specifically includes, without limitation, any and all rights and claims pertaining to the processing of personal data, including but not limited to any rights under any applicable data protection statute(s).

If in any jurisdiction, any part of this disclaimer is determined to be unenforceable by a court of competent jurisdiction, such part of this disclaimer shall be restricted or eliminated to the minimum extent necessary to comply with such determination and the remaining disclaimer shall otherwise remain in full force and effect.