MINNEAPOLIS--(BUSINESS WIRE)--Donaldson Company, Inc. (NYSE: DCI) today reported third quarter 2020 net earnings of $63.4 million, or $0.50 per share,3 compared with third quarter 2019 net earnings of $75.2 million, or $0.58 per share.
“We are pleased with the volume at the end of April, which resulted in third quarter sales that were slightly better than we had anticipated, and cost controls throughout the quarter mitigated the profit impact from increasingly soft demand,” said Tod Carpenter, chairman, president and chief executive officer. “Our teams are acting quickly and decisively to navigate this unprecedented environment, including adjusting production to match demand, adding resources to pursue growth, and maintaining an incredible level of coordination and collaboration within the company and across our valued base of suppliers and customers.
“We are well-positioned to deal with continued unevenness, which will likely extend beyond the end of our fiscal year in July. We have further enhanced our already-strong liquidity position, and we will maintain our historically disciplined approach to capital deployment, giving us necessary flexibility to respond to demand changes while continuing to prioritize investments in long-term capabilities. As we push ahead, our focus remains on the well-being of our employees and meeting the needs of customers in the critical markets we support. Our employees have shown incredible resilience and tireless commitment during these turbulent times, and I want to thank them for their contributions. We are operating as One Donaldson, and I am confident in our long-term ability to deliver on our purpose of Advancing Filtration for a Cleaner World.”
1 Refer to the April 28, 2020, “Business Update” press release on Donaldson’s Investor Relations website for more information. |
2 EBITDA (Earnings Before Interest, Taxes and Depreciation) is a non-GAAP measure that the Company believes is useful in understanding its financial results. See the schedules attached to this press release for more information and a reconciliation of GAAP to non-GAAP measures. |
3 All earnings per share figures refer to diluted earnings per share. |
Operating Results
Third quarter 2020 sales declined 11.7 percent to $629.7 million from $712.8 million in 2019. Excluding the negative impact from currency translation of approximately 2.0 percent, third quarter 2020 sales declined 9.7 percent, reflecting a broad-based global economic slowdown that is due in large part to the COVID-19 pandemic.
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||
|
April 30, 2020 |
|
April 30, 2020 |
||||||||||||||
|
Reported
|
|
Constant
|
|
Reported
|
|
Constant
|
||||||||||
Off-Road |
(25.1 |
) |
% |
|
(23.7 |
) |
% |
|
(16.8 |
) |
% |
|
(15.5 |
) |
% |
|
|
On-Road |
(46.5 |
) |
|
|
(46.2 |
) |
|
|
(26.6 |
) |
|
|
(26.5 |
) |
|
|
|
Aftermarket |
(7.9 |
) |
|
|
(5.2 |
) |
|
|
(5.2 |
) |
|
|
(3.4 |
) |
|
|
|
Aerospace and Defense |
(0.3 |
) |
|
|
0.6 |
|
|
|
3.6 |
|
|
|
4.7 |
|
|
|
|
Total Engine Products segment |
(14.1 |
) |
% |
|
(12.0 |
) |
% |
|
(8.6 |
) |
% |
|
(7.1 |
) |
% |
|
|
Industrial Filtration Solutions |
(11.5 |
) |
% |
|
(9.7 |
) |
% |
|
(5.9 |
) |
% |
|
(4.4 |
) |
% |
|
|
Gas Turbine Systems |
6.2 |
|
|
|
7.2 |
|
|
|
(7.8 |
) |
|
|
(7.0 |
) |
|
|
|
Special Applications |
4.9 |
|
|
|
7.0 |
|
|
|
3.6 |
|
|
|
3.1 |
|
|
|
|
Total Industrial Products segment |
(6.3 |
) |
% |
|
(4.6 |
) |
% |
|
(4.3 |
) |
% |
|
(3.3 |
) |
% |
|
|
Total Company |
(11.7 |
) |
% |
|
(9.7 |
) |
% |
|
(7.2 |
) |
% |
|
(5.9 |
) |
% |
|
|
Third quarter 2020 sales of Engine Products (“Engine”) declined 14.1 percent, or 12.0 percent excluding the impact from currency translation. Most of the sales decline was driven by lower levels of equipment production in on- and off-road markets, due in part to customer manufacturing shutdowns related to the COVID-19 pandemic. Engine Aftermarket performance was mixed by region and sales channel. The Independent channel had the most significant decline, driven by the oil and gas slowdown in the U.S. and economic pressure across Latin America, partially offset by year-over-year growth in Eastern Europe and China related to share gains in emerging markets. Compared with the prior year, the OEM channel of Aftermarket was down slightly, or up slightly in local currency, due in part to strength of innovative products combined with apparent inventory builds at a small number of large OEM customers. Aerospace and Defense sales performance reflected year-over-year declines in replacement parts, partially offset by growth in new equipment for ground defense vehicles and rotorcraft.
Third quarter 2020 sales of Industrial Products (“Industrial”) declined 6.3 percent, or 4.6 percent excluding the impact from currency translation. Sales within Industrial Filtration Solutions (“IFS”) were negatively impacted by lower levels of industrial production, which contributed to declining sales of new equipment and replacement parts for dust collectors. Sales of Process Filtration, which are included in IFS, were approximately flat with the prior year, or up in local currency, due to strong sales of replacement parts for the food and beverage industry. The Gas Turbine Systems sales increase was driven by retrofit projects for existing turbines. The sales increase in Special Applications was driven by higher sales of Disk Drive filters and Integrated Venting Solutions, partially offset by lower sales of Membrane products.
Donaldson’s third quarter 2020 EBITDA as a rate of sales was flat with the prior year at 17.6 percent. Third quarter 2020 operating income as a rate of sales (“operating margin”) decreased to 13.4 percent from 14.0 percent in 2019, including an impact of approximately 0.6 percentage points from higher depreciation and amortization expense related to Donaldson’s capacity expansion and supply chain optimization efforts.
Third quarter 2020 gross margin decreased to 33.2 percent from 33.8 percent in the prior year, reflecting loss of leverage on lower sales, including an impact from higher depreciation expense related to the Company’s capacity expansion projects, partially offset by a favorable mix of sales, lower raw materials costs, and benefits from the Company’s initiatives related to production, supply chain, procurement and pricing optimization. Donaldson’s third quarter operating expense as a rate of sales (“expense rate”) increased to 19.8 percent from 19.7 percent last year, reflecting a loss of leverage on lower sales that was largely offset by lower incentive compensation and expense reductions related to the COVID-19 pandemic.
Third quarter 2020 interest expense was $4.4 million, compared with $5.2 million in 2019, and other income decreased to $4.3 million in third quarter 2020 from $4.7 million in 2019. Donaldson’s third quarter effective tax rate was 24.9 percent in 2020 and 24.5 percent in 2019.
Donaldson paid third quarter and year-to-date 2020 dividends of $26.6 million and $79.8 million, respectively. As previously disclosed, third quarter and year-to-date 2020 share repurchase as a percent of outstanding shares was 0.6 percent and 1.6 percent, respectively.
At the end of third quarter, total liquidity, as defined by cash on hand and availability under a $500 million revolving credit facility, was $469 million, which includes an additional $100 million drawn from the Company’s credit facility as a precautionary measure. The net-debt-to-EBITDA leverage ratio was 1.0 as of April 30, 2020, which is in line with Donaldson’s long-term target and reflects ample headroom related to the Company’s debt covenants.
Fiscal 2020 Expectations
As previously disclosed, Donaldson withdrew its financial targets for fiscal years 2020 and 2021.4 While the magnitude and duration of the impact from the COVID-19 pandemic on certain aspects of the Company’s financial performance remains uncertain, Donaldson expects:
- May 2020 sales to be down about 24 percent, reflecting relative outperformance in replacement parts versus new equipment, and, on a regional basis, Asia Pacific sales are expected to be the strongest while sales in the Americas are expected to be the weakest,
- To maintain a strong financial position, which was further augmented with an incremental 364-day facility that provides an additional $100 million in liquidity,5
- The pace of capital expenditures will continue to slow as strategic projects related to capacity expansion and research and development capabilities near completion, and
- Fiscal 2020 share repurchase will total 1.6 percent of outstanding shares, reflecting what has already been completed year-to-date through the third quarter.
4 Refer to the April 28, 2020, “Business Update” press release on Donaldson’s Investor Relations website for more information. |
5 Refer to the May 21, 2020, Form 8-K for more information. |
Accounting Considerations
On February 24, 2020, Donaldson announced that it had received a binding offer from Nelson Global Products to purchase its Exhaust and Emissions business. The Company continues to work through the process and will provide an update at a future date. Please see the press release dated February 24, 2020, for more information about the proposed transaction.
Following the enactment of the Federal Tax Cuts and Jobs Act (TCJA) in December 2017, Donaldson engaged in incremental efforts related to optimizing its global cash. There has been no impact to financial results in the current fiscal year, and TCJA-related matters resulted in a year-to-date 2019 benefit of $0.4 million. The Company excluded this benefit in its calculation of year-to-date 2019 adjusted earnings. Adjusted earnings is a non-GAAP financial measure that excludes the impact of certain items not related to ongoing operations. A reconciliation of GAAP to non-GAAP measures is attached to this press release.
Miscellaneous
The Company will webcast its third quarter 2020 earnings conference call today at 9:00 a.m. CDT. To listen to the webcast, visit the “Events & Presentations” section of Donaldson’s Investor Relations website (IR.Donaldson.com), and click on the “listen to webcast” option. The webcast replay will be available at approximately 12:00 p.m. CDT today.
Statements in this release regarding future events and expectations, such as forecasts, plans, trends and projections relating to the Company’s business and financial performance, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, and are identified by words or phrases such as “will likely result,” “are expected to,” “will continue,” “will allow,” “estimate,” “project,” “believe,” “expect,” “anticipate,” “forecast,” “plan,” and similar expressions. These forward-looking statements speak only as of the date such statements are made and are subject to risks and uncertainties that could cause the Company’s results to differ materially from these statements. These factors include, but are not limited to, economic and industrial conditions worldwide; the Company's ability to maintain competitive advantages; threats from disruptive innovation; highly competitive markets with pricing pressure; the Company's ability to protect and enforce its intellectual property; the difficulties in operating globally; customer concentration in certain cyclical industries; significant demand fluctuations; unavailable raw materials or material cost inflation; inability of operations to meet customer demand; difficulties with information technology systems and security; foreign currency fluctuations; governmental laws and regulations; litigation; changes in tax laws and tax rates, regulations and results of examinations; the Company's ability to attract and retain qualified personnel; changes in capital and credit markets; execution of the Company's acquisition strategy; the possibility of intangible asset impairment; the Company's ability to manage productivity improvements; unexpected events and the disruption on operations, including the recent coronavirus outbreak; the Company's ability to maintain an effective system of internal control over financial reporting; and the United Kingdom’s decision to end its membership in the European Union. These and other risks and uncertainties are described in Item 1A of the Company’s Annual Report on Form 10-K for the year ended July 31, 2019 and Form 10-Q for the period ended January 31, 2020. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, unless required by law. The results presented herein are preliminary, unaudited and subject to revision until the Company files its results with the United States Securities and Exchange Commission on Form 10-Q.
About Donaldson Company
Founded in 1915, Donaldson Company is a global leader in the filtration industry with sales, manufacturing and distribution locations around the world. Donaldson’s innovative technologies are designed to solve complex filtration challenges and enhance customers’ equipment performance. For more information, visit www.Donaldson.com.
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS |
||||||||||||||||||||||||
(In millions, except per share amounts) |
||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||||||||||||||
|
April 30, |
|
April 30, |
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
2020 |
|
2019 |
|
Change |
|
|
2020 |
|
2019 |
|
Change |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net sales |
$ |
629.7 |
|
|
$ |
712.8 |
|
|
(11.7 |
) |
% |
|
$ |
1,964.4 |
|
|
$ |
2,117.9 |
|
|
(7.2 |
) |
% |
|
Cost of sales |
420.5 |
|
|
472.1 |
|
|
(10.9 |
) |
|
|
1,300.7 |
|
|
1,413.4 |
|
|
(8.0 |
) |
|
|||||
Gross profit |
209.2 |
|
|
240.7 |
|
|
(13.1 |
) |
|
|
663.7 |
|
|
704.5 |
|
|
(5.8 |
) |
|
|||||
Operating expenses |
124.7 |
|
|
140.7 |
|
|
(11.3 |
) |
|
|
406.1 |
|
|
420.7 |
|
|
(3.5 |
) |
|
|||||
Operating income |
84.5 |
|
|
100.0 |
|
|
(15.5 |
) |
|
|
257.6 |
|
|
283.8 |
|
|
(9.2 |
) |
|
|||||
Interest expense |
4.4 |
|
|
5.2 |
|
|
(15.4 |
) |
|
|
13.5 |
|
|
14.7 |
|
|
(8.2 |
) |
|
|||||
Other income, net |
(4.3 |
) |
|
(4.7 |
) |
|
(9.2 |
) |
|
|
(9.8 |
) |
|
(7.3 |
) |
|
33.2 |
|
|
|||||
Earnings before income taxes |
84.4 |
|
|
99.5 |
|
|
(15.2 |
) |
|
|
253.9 |
|
|
276.4 |
|
|
(8.2 |
) |
|
|||||
Income taxes |
21.0 |
|
|
24.3 |
|
|
(13.9 |
) |
|
|
61.0 |
|
|
67.3 |
|
|
(9.4 |
) |
|
|||||
Net earnings |
$ |
63.4 |
|
|
$ |
75.2 |
|
|
(15.7 |
) |
% |
|
$ |
192.9 |
|
|
$ |
209.1 |
|
|
(7.8 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Weighted average shares – basic |
126.9 |
|
|
128.2 |
|
|
(1.0 |
) |
% |
|
127.0 |
|
|
128.5 |
|
|
(1.1 |
) |
% |
|||||
Weighted average shares – diluted |
127.7 |
|
|
130.0 |
|
|
(1.8 |
) |
% |
|
128.5 |
|
|
130.4 |
|
|
(1.5 |
) |
% |
|||||
Net earnings per share – basic |
$ |
0.50 |
|
|
$ |
0.59 |
|
|
(15.3 |
) |
% |
|
$ |
1.52 |
|
|
$ |
1.63 |
|
|
(6.8 |
) |
% |
|
Net earnings per share – diluted |
$ |
0.50 |
|
|
$ |
0.58 |
|
|
(14.4 |
) |
% |
|
$ |
1.50 |
|
|
$ |
1.60 |
|
|
(6.1 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Dividends paid per share |
$ |
0.21 |
|
|
$ |
0.19 |
|
|
10.5 |
|
% |
|
$ |
0.63 |
|
|
$ |
0.57 |
|
|
10.5 |
|
% |
|
Note: Amounts may not foot due to rounding. |
||||||||||||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(In millions) |
|||||||
(Unaudited) |
|||||||
|
|
|
|
||||
|
April 30, |
|
July 31, |
||||
|
2020 |
|
2019 |
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
326.5 |
|
|
$ |
177.8 |
|
Accounts receivable, net |
460.5 |
|
|
529.5 |
|
||
Inventories, net |
346.5 |
|
|
332.8 |
|
||
Prepaid expenses and other current assets |
87.0 |
|
|
82.5 |
|
||
Total current assets |
1,220.5 |
|
|
1,122.6 |
|
||
Property, plant and equipment, net |
614.3 |
|
|
588.9 |
|
||
Right-of-use lease assets |
71.4 |
|
|
— |
|
||
Goodwill |
303.8 |
|
|
303.1 |
|
||
Intangible assets, net |
65.3 |
|
|
70.9 |
|
||
Deferred income taxes |
15.4 |
|
|
14.2 |
|
||
Other long-term assets |
47.8 |
|
|
42.9 |
|
||
Total assets |
$ |
2,338.5 |
|
|
$ |
2,142.6 |
|
|
|
|
|
||||
Liabilities and shareholders’ equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Short-term borrowings |
$ |
8.1 |
|
|
$ |
2.1 |
|
Current maturities of long-term debt |
50.0 |
|
|
50.2 |
|
||
Trade accounts payable |
202.7 |
|
|
237.5 |
|
||
Current lease liabilities |
24.0 |
|
|
— |
|
||
Other current liabilities |
148.0 |
|
|
193.1 |
|
||
Total current liabilities |
432.8 |
|
|
482.9 |
|
||
Long-term debt |
735.1 |
|
|
584.4 |
|
||
Non-current income taxes payable |
104.0 |
|
|
110.9 |
|
||
Deferred income taxes |
18.6 |
|
|
13.2 |
|
||
Long-term lease liabilities |
47.4 |
|
|
— |
|
||
Other long-term liabilities |
45.8 |
|
|
48.5 |
|
||
Total liabilities |
1,383.7 |
|
|
1,239.9 |
|
||
|
|
|
|
||||
Redeemable non-controlling interest |
10.3 |
|
|
10.0 |
|
||
|
|
|
|
||||
Total shareholders’ equity |
944.5 |
|
|
892.7 |
|
||
Total liabilities & shareholders’ equity |
$ |
2,338.5 |
|
|
$ |
2,142.6 |
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(In millions) |
|||||||
(Unaudited) |
|||||||
|
|
|
|
||||
|
Nine Months Ended |
||||||
|
April 30, |
||||||
|
2020 |
|
|
2019 |
|
||
Operating Activities |
|
|
|
||||
Net earnings |
$ |
192.9 |
|
|
$ |
209.1 |
|
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
64.6 |
|
|
59.8 |
|
||
Deferred income taxes |
2.4 |
|
|
8.8 |
|
||
Stock-based compensation expense |
11.6 |
|
|
13.8 |
|
||
Other, net |
19.2 |
|
|
(8.5 |
) |
||
Changes in operating assets and liabilities, excluding effect of acquired business |
(25.5 |
) |
|
(59.8 |
) |
||
Net cash provided by operating activities |
265.2 |
|
|
223.2 |
|
||
|
|
|
|
||||
Investing Activities |
|
|
|
||||
Net expenditures on property, plant and equipment |
(106.2 |
) |
|
(112.4 |
) |
||
Acquisitions, net of cash acquired |
— |
|
|
(96.0 |
) |
||
Net cash used in investing activities |
(106.2 |
) |
|
(208.4 |
) |
||
|
|
|
|
||||
Financing Activities |
|
|
|
||||
Proceeds from long-term debt |
262.7 |
|
|
145.0 |
|
||
Repayments of long-term debt |
(111.1 |
) |
|
(24.8 |
) |
||
Change in short-term borrowings |
5.7 |
|
|
22.9 |
|
||
Purchase of treasury stock |
(94.3 |
) |
|
(104.4 |
) |
||
Dividends paid |
(79.8 |
) |
|
(72.9 |
) |
||
Tax withholding for stock compensation transactions |
(6.3 |
) |
|
(4.1 |
) |
||
Exercise of stock options |
19.4 |
|
|
24.6 |
|
||
Net cash used in financing activities |
(3.7 |
) |
|
(13.7 |
) |
||
Effect of exchange rate changes on cash |
(6.6 |
) |
|
(2.0 |
) |
||
Increase (decrease) in cash and cash equivalents |
148.7 |
|
|
(0.9 |
) |
||
Cash and cash equivalents, beginning of period |
177.8 |
|
|
204.7 |
|
||
Cash and cash equivalents, end of period |
$ |
326.5 |
|
|
$ |
203.8 |
|
CONSOLIDATED RATE ANALYSIS |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||
|
April 30, |
April 30, |
|||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
|
|
|
|
|
|
|
||||||||
Gross margin |
33.2 |
|
% |
|
33.8 |
|
% |
|
33.8 |
|
% |
|
33.3 |
|
% |
|
|
|
|
|
|
|
|
||||||||
Operating expenses rate |
19.8 |
|
% |
|
19.7 |
|
% |
|
20.7 |
|
% |
|
19.9 |
|
% |
|
|
|
|
|
|
|
|
||||||||
Operating income rate (operating margin) |
13.4 |
|
% |
|
14.0 |
|
% |
|
13.1 |
|
% |
|
13.4 |
|
% |
|
|
|
|
|
|
|
|
||||||||
Other (income) expense, net rate |
(0.7 |
) |
% |
|
(0.7 |
) |
% |
|
(0.5 |
) |
% |
|
(0.3 |
) |
% |
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization rate |
3.5 |
|
% |
|
2.9 |
|
% |
|
3.3 |
|
% |
|
2.8 |
|
% |
|
|
|
|
|
|
|
|
||||||||
EBITDA rate |
17.6 |
|
% |
|
17.6 |
|
% |
|
16.9 |
|
% |
|
16.6 |
|
% |
|
|
|
|
|
|
|
|
||||||||
Effective tax rate |
24.9 |
|
% |
|
24.5 |
|
% |
|
24.0 |
|
% |
|
24.4 |
|
% |
|
|
|
|
|
|
|
|
||||||||
Cash conversion ratio |
97.5 |
|
% |
|
46.7 |
|
% |
|
82.4 |
|
% |
|
53.0 |
|
% |
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||
|
April 30, |
April 30, |
|||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
ADJUSTED RATES |
|
|
|
|
|
|
|
||||||||
Gross margin |
33.2 |
% |
|
33.8 |
|
% |
|
33.8 |
|
% |
|
33.3 |
|
% |
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses rate |
19.8 |
|
% |
|
19.7 |
|
% |
|
20.7 |
|
% |
|
19.9 |
|
% |
|
|
|
|
|
|
|
|
||||||||
Operating income rate (operating margin) |
13.4 |
% |
|
14.0 |
|
% |
|
13.1 |
|
% |
|
13.4 |
|
% |
|
|
|
|
|
|
|
|
|
||||||||
Other (income) expense, net rate |
(0.7 |
) |
% |
|
(0.7 |
) |
% |
|
(0.5 |
) |
% |
|
(0.3 |
) |
% |
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization rate |
3.5 |
% |
|
2.9 |
|
% |
|
3.3 |
|
% |
|
2.8 |
|
% |
|
|
|
|
|
|
|
|
|
||||||||
EBITDA rate |
17.6 |
% |
|
17.6 |
|
% |
|
16.9 |
|
% |
|
16.6 |
|
% |
|
|
|
|
|
|
|
|
|
||||||||
Effective tax rate |
24.9 |
|
% |
|
24.5 |
|
% |
|
24.0 |
|
% |
|
24.5 |
|
% |
|
|
|
|
|
|
|
|
||||||||
Cash conversion ratio |
97.5 |
|
% |
|
46.7 |
|
% |
|
82.4 |
|
% |
|
53.1 |
|
% |
|
|
|
|
|
|
|
|
||||||||
Note: Rate analysis metrics are computed by dividing the applicable amount by net sales, and cash conversion ratio reflects free cash flow divided by net income. Adjusted rates are non-GAAP measures; see Reconciliation of Non-GAAP Financial Measures schedule for additional information. Amounts may not foot due to rounding. |
|||||||||||||||
SEGMENT DETAIL |
|||||||||||||||||||||||
(In millions) |
|||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Three Months Ended April 30, |
|
Nine Months Ended April 30, |
||||||||||||||||||||
|
2020 |
|
2019 |
|
Change |
|
2020 |
|
2019 |
|
Change |
||||||||||||
NET SALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Engine Products segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Off-Road |
$ |
63.5 |
|
|
$ |
84.8 |
|
|
(25.1 |
) |
% |
|
$ |
199.6 |
|
|
$ |
240.0 |
|
|
(16.8 |
) |
% |
On-Road |
25.1 |
|
|
46.9 |
|
|
(46.5 |
) |
|
|
99.5 |
|
|
135.6 |
|
|
(26.6 |
) |
|
||||
Aftermarket |
301.9 |
|
|
327.7 |
|
|
(7.9 |
) |
|
|
929.4 |
|
|
980.0 |
|
|
(5.2 |
) |
|
||||
Aerospace and Defense |
29.9 |
|
|
30.0 |
|
|
(0.3 |
) |
|
|
86.7 |
|
|
83.7 |
|
|
3.6 |
|
|
||||
Total Engine Products segment |
420.4 |
|
|
489.4 |
|
|
(14.1 |
) |
|
|
1,315.2 |
|
|
1,439.3 |
|
|
(8.6 |
) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Industrial Products segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Industrial Filtration Solutions |
137.4 |
|
|
155.2 |
|
|
(11.5 |
) |
|
|
441.4 |
|
|
469.2 |
|
|
(5.9 |
) |
|
||||
Gas Turbine Systems |
29.2 |
|
|
27.5 |
|
|
6.2 |
|
|
|
74.2 |
|
|
80.5 |
|
|
(7.8 |
) |
|
||||
Special Applications |
42.7 |
|
|
40.7 |
|
|
4.9 |
|
|
|
133.6 |
|
|
128.9 |
|
|
3.6 |
|
|
||||
Total Industrial Products segment |
209.3 |
|
|
223.4 |
|
|
(6.3 |
) |
|
|
649.2 |
|
|
678.6 |
|
|
(4.3 |
) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total Company |
$ |
629.7 |
|
|
$ |
712.8 |
|
|
(11.7 |
) |
% |
|
$ |
1,964.4 |
|
|
$ |
2,117.9 |
|
|
(7.2 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EARNINGS BEFORE INCOME TAXES |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Engine Products segment |
$ |
56.5 |
|
|
$ |
71.5 |
|
|
(21.0 |
) |
% |
|
$ |
172.2 |
|
|
$ |
188.6 |
|
|
(8.7 |
) |
% |
Industrial Products segment |
34.7 |
|
|
32.7 |
|
|
6.1 |
|
|
|
98.8 |
|
|
101.5 |
|
|
(2.7 |
) |
|
||||
Corporate and Unallocated |
(6.8 |
) |
|
(4.7 |
) |
|
(44.7 |
) |
|
|
(17.1 |
) |
|
(13.7 |
) |
|
(24.8 |
) |
|
||||
Total Company |
$ |
84.4 |
|
|
$ |
99.5 |
|
|
(15.2 |
) |
% |
|
$ |
253.9 |
|
|
$ |
276.4 |
|
|
(8.2 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EARNINGS BEFORE INCOME TAXES % |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Engine Products segment |
13.4 |
|
% |
14.6 |
|
% |
(1.2 |
) |
|
|
13.1 |
|
% |
13.1 |
|
% |
— |
|
|
||||
Industrial Products segment |
16.6 |
|
% |
14.6 |
|
% |
2.0 |
|
|
|
15.2 |
|
% |
15.0 |
|
% |
0.2 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Note: Percentage is calculated by dividing earnings before income taxes by sales. Amounts may not foot due to rounding. |
|||||||||||||||||||||||
SEGMENT SALES PERCENT CHANGE FROM PRIOR PERIODS BY GEOGRAPHY, AS REPORTED |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Three Months Ended April 30, 2020 |
|
|||||||||||||
Engine Products segment |
TOTAL |
|
US/CA |
|
EMEA |
|
APAC |
|
LATAM |
|
|||||
Off-Road |
(25.1 |
) |
% |
(11.1 |
) |
% |
(46.5 |
) |
% |
(12.9 |
) |
% |
5.7 |
|
% |
On-Road |
(46.5 |
) |
|
(45.5 |
) |
|
(46.0 |
) |
|
(48.1 |
) |
|
(60.8 |
) |
|
Aftermarket |
(7.9 |
) |
|
(12.4 |
) |
|
1.3 |
|
|
(5.7 |
) |
|
(11.8 |
) |
|
Aerospace and Defense |
(0.3 |
) |
|
3.7 |
|
|
(8.3 |
) |
|
(30.8 |
) |
|
|
|
|
Total Engine Products segment |
(14.1 |
) |
|
(14.8 |
) |
|
(14.1 |
) |
|
(13.4 |
) |
|
(11.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Industrial Products segment |
|
|
|
|
|
|
|
|
|
|
|||||
Industrial Filtration Solutions |
(11.5 |
) |
|
(4.6 |
) |
|
(14.4 |
) |
|
(12.3 |
) |
|
(34.4 |
) |
|
Gas Turbine Systems |
6.2 |
|
|
1.5 |
|
|
20.4 |
|
|
(0.4 |
) |
|
(37.3 |
) |
|
Special Applications |
4.9 |
|
|
(8.6 |
) |
|
(11.5 |
) |
|
13.2 |
|
|
(27.1 |
) |
|
Total Industrial Products segment |
(6.3 |
) |
|
(3.8 |
) |
|
(10.0 |
) |
|
0.6 |
|
|
(34.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Company |
(11.7 |
) |
% |
(12.0 |
) |
% |
(12.5 |
) |
% |
(8.1 |
) |
% |
(15.8 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Nine Months Ended April 30, 2020 |
|
|||||||||||||
Engine Products segment |
TOTAL |
|
US/CA |
|
EMEA |
|
APAC |
|
LATAM |
|
|||||
Off-Road |
(16.8 |
) |
% |
(9.0 |
) |
% |
(26.8 |
) |
% |
(13.7 |
) |
% |
1.6 |
|
% |
On-Road |
(26.6 |
) |
|
(21.6 |
) |
|
(29.5 |
) |
|
(34.4 |
) |
|
(53.0 |
) |
|
Aftermarket |
(5.2 |
) |
|
(9.7 |
) |
|
(1.3 |
) |
|
(3.9 |
) |
|
1.4 |
|
|
Aerospace and Defense |
3.6 |
|
|
4.1 |
|
|
2.9 |
|
|
(9.8 |
) |
|
|
|
|
Total Engine Products segment |
(8.6 |
) |
|
(9.9 |
) |
|
(8.6 |
) |
|
(10.3 |
) |
|
0.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Industrial Products segment |
|
|
|
|
|
|
|
|
|
|
|||||
Industrial Filtration Solutions |
(5.9 |
) |
|
(3.3 |
) |
|
(5.2 |
) |
|
(7.7 |
) |
|
(25.0 |
) |
|
Gas Turbine Systems |
(7.8 |
) |
|
(16.1 |
) |
|
(0.3 |
) |
|
0.1 |
|
|
(5.6 |
) |
|
Special Applications |
3.6 |
|
|
8.6 |
|
|
3.6 |
|
|
3.3 |
|
|
(50.2 |
) |
|
Total Industrial Products segment |
(4.3 |
) |
|
(4.7 |
) |
|
(3.7 |
) |
|
(1.8 |
) |
|
(23.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Company |
(7.2 |
) |
% |
(8.5 |
) |
% |
(6.7 |
) |
% |
(6.9 |
) |
% |
(3.4 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||
SEGMENT SALES PERCENT CHANGE FROM PRIOR PERIODS BY GEOGRAPHY, CONSTANT CURRENCY |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Three Months Ended April 30, 2020 |
|
|||||||||||||
Engine Products segment |
TOTAL |
|
US/CA |
|
EMEA |
|
APAC |
|
LATAM |
|
|||||
Off-Road |
(23.7 |
) |
% |
(11.1 |
) |
% |
(44.6 |
) |
% |
(10.7 |
) |
% |
19.8 |
|
% |
On-Road |
(46.2 |
) |
|
(45.5 |
) |
|
(43.8 |
) |
|
(48.0 |
) |
|
(57.9 |
) |
|
Aftermarket |
(5.2 |
) |
|
(12.4 |
) |
|
5.9 |
|
|
(1.1 |
) |
|
(6.3 |
) |
|
Aerospace and Defense |
0.6 |
|
|
3.7 |
|
|
(5.3 |
) |
|
(29.9 |
) |
|
|
|
|
Total Engine Products segment |
(12.0 |
) |
|
(14.8 |
) |
|
(10.4 |
) |
|
(10.1 |
) |
|
(6.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Industrial Products segment |
|
|
|
|
|
|
|
|
|
|
|||||
Industrial Filtration Solutions |
(9.7 |
) |
|
(4.6 |
) |
|
(11.4 |
) |
|
(9.9 |
) |
|
(32.5 |
) |
|
Gas Turbine Systems |
7.2 |
|
|
1.5 |
|
|
21.3 |
|
|
5.5 |
|
|
(37.3 |
) |
|
Special Applications |
7.0 |
|
|
(8.6 |
) |
|
(8.4 |
) |
|
15.4 |
|
|
(27.1 |
) |
|
Total Industrial Products segment |
(4.6 |
) |
|
(3.8 |
) |
|
(7.1 |
) |
|
3.1 |
|
|
(33.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Company |
(9.7 |
) |
% |
(12.0 |
) |
% |
(9.1 |
) |
% |
(5.1 |
) |
% |
(10.9 |
) |
% |
|
|||||||||||||||
|
Nine Months Ended April 30, 2020 |
|
|||||||||||||
Engine Products segment |
TOTAL |
|
US/CA |
|
EMEA |
|
APAC |
|
LATAM |
|
|||||
Off-Road |
(15.5 |
) |
% |
(9.0 |
) |
% |
(24.2 |
) |
% |
(13.0 |
) |
% |
8.2 |
|
% |
On-Road |
(26.5 |
) |
|
(21.6 |
) |
|
(26.9 |
) |
|
(35.1 |
) |
|
(51.6 |
) |
|
Aftermarket |
(3.4 |
) |
|
(9.7 |
) |
|
2.5 |
|
|
(1.4 |
) |
|
4.5 |
|
|
Aerospace and Defense |
4.7 |
|
|
4.1 |
|
|
6.5 |
|
|
(9.7 |
) |
|
|
|
|
Total Engine Products segment |
(7.1 |
) |
|
(9.9 |
) |
|
(5.2 |
) |
|
(8.7 |
) |
|
3.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Industrial Products segment |
|
|
|
|
|
|
|
|
|
|
|||||
Industrial Filtration Solutions |
(4.4 |
) |
|
(3.3 |
) |
|
(2.1 |
) |
|
(6.6 |
) |
|
(23.6 |
) |
|
Gas Turbine Systems |
(7.0 |
) |
|
(16.1 |
) |
|
0.8 |
|
|
3.3 |
|
|
(5.6 |
) |
|
Special Applications |
3.1 |
|
|
8.6 |
|
|
6.8 |
|
|
1.6 |
|
|
(50.2 |
) |
|
Total Industrial Products segment |
(3.3 |
) |
|
(4.7 |
) |
|
(0.8 |
) |
|
(2.0 |
) |
|
(22.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Company |
(5.9 |
) |
% |
(8.5 |
) |
% |
(3.5 |
) |
% |
(6.0 |
) |
% |
(0.6 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||
Note: The constant currency presentation, which is a non-GAAP measure, excludes the impact of fluctuations in foreign currency exchange rates. The Company believes providing constant currency information provides valuable supplemental information regarding its results of operations. The Company calculates constant currency percentages by converting its current period local currency financial results using the prior period exchanges rates and compared these adjusted amounts to its prior period reported results. Amounts may not foot due to rounding. |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
||||||||||||||||
(In millions, except per share amounts) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
|
|
|
||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||||||
|
April 30, |
|
April 30, |
|
||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Net cash provided by operating activities |
$ |
88.4 |
|
|
$ |
80.4 |
|
|
$ |
265.2 |
|
|
$ |
223.2 |
|
|
Net capital expenditures |
(26.5 |
) |
|
(45.3 |
) |
|
(106.2 |
) |
|
(112.4 |
) |
|
||||
Free cash flow |
$ |
61.9 |
|
|
$ |
35.1 |
|
|
$ |
159.0 |
|
|
$ |
110.8 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net earnings |
$ |
63.4 |
|
|
$ |
75.2 |
|
|
$ |
192.9 |
|
|
$ |
209.1 |
|
|
Income taxes |
21.0 |
|
|
24.3 |
|
|
61.0 |
|
|
67.3 |
|
|
||||
Interest expense |
4.4 |
|
|
5.2 |
|
|
13.5 |
|
|
14.7 |
|
|
||||
Depreciation and amortization |
21.8 |
|
|
20.6 |
|
|
64.6 |
|
|
59.8 |
|
|
||||
EBITDA |
$ |
110.6 |
|
|
$ |
125.3 |
|
|
$ |
332.0 |
|
|
$ |
350.9 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net earnings |
$ |
63.4 |
|
|
$ |
75.2 |
|
|
$ |
192.9 |
|
|
$ |
209.1 |
|
|
Tax benefit for Federal Tax Cuts and Jobs Act |
— |
|
|
— |
|
|
— |
|
|
(0.4 |
) |
(a) |
||||
Adjusted net earnings |
$ |
63.4 |
|
|
$ |
75.2 |
|
|
$ |
192.9 |
|
|
$ |
208.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted EPS |
$ |
0.50 |
|
|
$ |
0.58 |
|
|
$ |
1.50 |
|
|
$ |
1.60 |
|
|
Tax benefit for Federal Tax Cuts and Jobs Act |
— |
|
|
— |
|
|
— |
|
|
0.00 |
|
(a) |
||||
Adjusted diluted EPS |
$ |
0.50 |
|
|
$ |
0.58 |
|
|
$ |
1.50 |
|
|
$ |
1.60 |
|
|
(a) See the “Accounting Considerations” section for additional information. |
|
Note: Although free cash flow, adjusted free cash flow, EBITDA, adjusted net earnings, adjusted diluted EPS and adjusted effective tax rate are not measures of financial performance under GAAP, the Company believes they are useful in understanding its financial results. Free cash flow is a commonly used measure of a company’s ability to generate cash in excess of its operating needs. EBITDA is a commonly used measure of operating earnings less non-cash expenses. The Company evaluates its results of operations both on an as reported and a constant currency basis. The adjusted basis presentation excludes the impact of certain matters not related to the Company’s ongoing operations. A shortcoming of these financial measures is that they do not reflect the Company’s actual results under GAAP. Management does not intend these items to be considered in isolation or as a substitute for the related GAAP measures. Amounts may not foot due to rounding. |
