CMCO - Columbus McKinnon Reports Revenue Grew 36% to Record $253 Million in Fourth Quarter Fiscal Year 2022
Columbus McKinnon Corporation (Nasdaq: CMCO), a leading designer, manufacturer and marketer of intelligent motion solutions for material handling, today announced financial results for its fiscal year 2022 fourth quarter, which ended March 31, 2022. Results include the additions of Dorner Manufacturing Corporation and Garvey Corporation, which were acquired on April 7, 2021, and December 1, 2021, respectively.
Fourth Quarter and Fiscal Year 2022 Highlights (compared with prior-year periods)
- Achieved record sales in the quarter with better than expected revenue growth of $67.1 million driven by strong demand in all markets; organic growth was 17% and acquisitions contributed $40.5 million
- Record quarterly orders of $269.8 million; ended year with record backlog of $309.1 million
- Net income in the quarter grew 23% to $11.8 million; adjusted EBITDA* expanded 52% to $39.3 million, or 15.4% of revenue
- Fiscal year 2022 revenue grew 40% to a record $906.6 million and net income more than tripled to $29.7 million, or $1.04 per diluted share; achieved adjusted EPS* of $2.83
- Significantly transformed business in fiscal 2022 with addition of precision conveying platform, which contributed $144.6 million in sales for the year
- Continued to demonstrate strong cash generation capabilities with $25.2 million in cash from operations in the quarter and $48.9 million for the fiscal year
David Wilson, President and CEO of Columbus McKinnon, commented, “We delivered exceptional growth as demand for our intelligent motion solutions strengthened throughout the quarter across our end markets. We outpaced our internal growth expectations with innovation, the acceleration of our growth initiatives, and the expansion of our precision conveying platform. In fact, we achieved record sales for both the quarter and the fiscal year.”
He added, “We are being deliberate, flexible and creative as we address the persistent macro challenges that the industrial world is facing. While we were successful in outpacing raw material inflation in the quarter and for the fiscal year, gross margin this quarter was heavily impacted by rising freight costs. We are being diligent about addressing inflationary pressures while executing to deliver on growing demand.”
*Adjusted EBITDA, adjusted EBITDA margin, and adjusted EPS are non-GAAP measures. See accompanying discussion and reconciliation tables in this release regarding the reconciliation of GAAP financials to non-GAAP measures.
| Fourth Quarter Fiscal 2022 Sales |
| ($ in millions) |
| Q4 FY 22 |
|
|
| Q4 FY 21 |
|
|
| Change |
|
|
| % Change |
| Net sales |
| $ |
| 253.4 |
|
|
|
|
| $ |
| 186.2 |
|
|
|
|
| $ |
| 67.1 |
|
|
| 36.0 |
| % |
| U.S. sales |
| $ |
| 149.0 |
|
|
|
|
| $ |
| 94.8 |
|
|
|
|
| $ |
| 54.2 |
|
|
| 57.2 |
| % |
| % of total |
|
|
| 59 |
| % |
|
|
|
|
| 51 |
| % |
|
|
|
|
|
|
|
|
| Non-U.S. sales |
| $ |
| 104.4 |
|
|
|
|
| $ |
| 91.4 |
|
|
|
|
| $ |
| 13.0 |
|
|
| 14.2 |
| % |
| % of total |
|
|
| 41 |
| % |
|
|
|
|
| 49 |
| % |
|
|
|
|
|
|
|
|
For the quarter, sales increased $67.1 million, or 36.0%. Acquisitions added $40.5 million in sales, while foreign currency translation had an unfavorable foreign currency translation of $5.0 million, or 2.7% of total sales. In the U.S., volume improved $15.1 million, or 15.9%, and price improved $4.4 million, or 4.7%. U.S. sales related to acquisitions were $34.6 million. Outside the U.S., volume improved $8.1 million, or 8.9%, and price improved $3.9 million, or 4.3%. Acquisitions added $5.9 million of sales outside the U.S.
| Fourth Quarter Fiscal 2022 Operating Results |
| ($ in millions) |
| Q4 FY 22 |
|
|
| Q4 FY 21 |
|
|
| Change |
|
|
| % Change |
| Gross profit |
| $ |
| 85.5 |
|
|
|
|
| $ |
| 64.1 |
|
|
|
|
| $ |
| 21.4 |
|
|
| 33.4 |
| % |
| Gross margin |
|
|
| 33.7 |
| % |
|
|
|
|
| 34.4 |
| % |
|
|
| (70) bps |
|
|
|
|
| Adjusted gross profit* |
| $ |
| 88.7 |
|
|
|
|
| $ |
| 64.4 |
|
|
|
|
| $ |
| 24.3 |
|
|
| 37.8 |
| % |
| Adjusted gross margin* |
|
|
| 34.8 |
| % |
|
|
|
|
| 34.6 |
| % |
|
|
| 20 bps |
|
|
|
|
| Income from operations |
| $ |
| 24.1 |
|
|
|
|
| $ |
| 14.2 |
|
|
|
|
| $ |
| 9.9 |
|
|
| 69.4 |
| % |
| Operating margin |
|
|
| 9.5 |
| % |
|
|
|
|
| 7.6 |
| % |
|
|
| 190 bps |
|
|
|
|
| Adjusted income from operations* |
| $ |
| 28.6 |
|
|
|
|
| $ |
| 18.9 |
|
|
|
|
| $ |
| 9.7 |
|
|
| 51.6 |
| % |
| Adjusted operating margin* |
|
|
| 11.2 |
| % |
|
|
|
|
| 10.1 |
| % |
|
|
| 110 bps |
|
|
|
|
| Net income (loss) |
| $ |
| 11.8 |
|
|
|
|
| $ |
| 9.6 |
|
|
|
|
| $ |
| 2.2 |
|
|
| 23.4 |
| % |
| Net income (loss) margin |
|
|
| 4.7 |
| % |
|
|
|
|
| 5.1 |
| % |
|
|
| (40) bps |
|
|
|
|
| Diluted EPS |
| $ |
| 0.41 |
|
|
|
|
| $ |
| 0.39 |
|
|
|
|
| $ |
| 0.02 |
|
|
| 5.1 |
| % |
| Adjusted EPS* |
| $ |
| 0.79 |
|
|
|
|
| $ |
| 0.60 |
|
|
|
|
| $ |
| 0.19 |
|
|
| 31.7 |
| % |
| Adjusted EBITDA* |
| $ |
| 39.3 |
|
|
|
|
| $ |
| 25.8 |
|
|
|
|
| $ |
| 13.5 |
|
|
| 52.1 |
| % |
| Adjusted EBITDA margin* |
|
|
| 15.4 |
| % |
|
|
|
|
| 13.9 |
| % |
|
|
| 150 bps |
|
|
|
|
*Adjusted gross profit, adjusted gross margin, adjusted income from operations, adjusted operating margin, adjusted EPS, adjusted EBITDA, and adjusted EBITDA margin are non-GAAP measures. See accompanying discussion and reconciliation tables in this release regarding adjusted operating income, adjusted operating margin, adjusted EPS, and the reconciliation of GAAP net income (loss) to adjusted EBITDA.
Acquisitions added $6.0 million in adjusted operating income. Gross margin for the quarter was dampened by higher inbound freight costs that were incurred to ensure customer requirements were met. Adjusted earnings per diluted share were $0.79 in the fiscal 2022 fourth quarter compared with $0.60 in the prior year. Adjusted EPS excludes amortization of intangible assets related to acquisitions. The Company believes this better represents its inherent earnings power and cash generation capability.
First Quarter Fiscal 2023 Outlook
Columbus McKinnon expects first quarter fiscal 2023 sales of approximately $220 million to $230 million at current exchange rates which year-over-year has an $8 million to $9 million negative impact. Mr. Wilson concluded, “We expect fiscal 2023 to be another great year for Columbus McKinnon. We are transforming the Company into a faster growing, higher margin business that serves secular-driven markets with strong tailwinds. We are heavily focused on execution and remain confident that we are creating a better business model with stronger earnings power.”
Teleconference/webcast
Columbus McKinnon will host a conference call and live webcast today at 10:00 AM Eastern Time, at which management will review the Company’s financial results and strategy. The review will be accompanied by a slide presentation, which will be available on Columbus McKinnon’s website at investors.columbusmckinnon.com . A question-and-answer session will follow the formal discussion.
The conference call can be accessed by dialing 201-493-6780. The listen-only audio webcast can be monitored at investors.columbusmckinnon.com. To listen to the archived call, dial 412-317-6671 and enter the passcode 13728806. The telephonic replay will be available from 1:00 PM Eastern Time on the day of the call through Wednesday, June 1, 2022. Alternatively, an archived webcast of the call can be found on the Company’s website. In addition, a transcript of the call will be posted to the website once available.
About Columbus McKinnon
Columbus McKinnon is a leading worldwide designer, manufacturer and marketer of intelligent motion solutions that move the world forward and improve lives by efficiently and ergonomically moving, lifting, positioning and securing materials. Key products include hoists, crane components, precision conveyor systems, rigging tools, light rail workstations and digital power and motion control systems. The Company is focused on commercial and industrial applications that require the safety and quality provided by its superior design and engineering know-how. Comprehensive information on Columbus McKinnon is available at www.columbusmckinnon.com .
Safe Harbor Statement
This news release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to, statements concerning future sales and earnings, involve known and unknown risks, uncertainties and other factors that could cause the actual results of the Company to differ materially from the results expressed or implied by such statements, including the impact of supply chain challenges and inflation, the ability of the Company to scale the organization, achieve its Blueprint for Growth 2.0 strategy and execute CMBS; and the Company’s ability to achieve revenue expectations, global economic and business conditions, conditions affecting the industries served by the Company and its subsidiaries, the Company's customers and suppliers, competitor responses to the Company's products and services, the overall market acceptance of such products and services, the ability to expand into new markets and geographic regions, and other factors disclosed in the Company's periodic reports filed with the Securities and Exchange Commission. The Company assumes no obligation to update the forward-looking information contained in this release.
Financial tables follow.
| COLUMBUS McKINNON CORPORATION |
| Condensed Consolidated Income Statements - UNAUDITED |
| (In thousands, except per share and percentage data) |
|
|
|
|
| Three Months Ended |
|
|
|
|
|
|
|
|
| March 31, 2022 |
|
|
| March 31, 2021 |
|
|
| Change |
| Net sales |
|
|
| $ |
| 253,368 |
|
|
|
|
| $ |
| 186,235 |
|
|
|
|
| 36.0 |
| % |
| Cost of products sold |
|
|
|
|
| 167,893 |
|
|
|
|
|
|
| 122,147 |
|
|
|
|
| 37.5 |
| % |
| Gross profit |
|
|
|
|
| 85,475 |
|
|
|
|
|
|
| 64,088 |
|
|
|
|
| 33.4 |
| % |
| Gross profit margin |
|
|
|
|
| 33.7 |
| % |
|
|
|
|
| 34.4 |
| % |
|
|
|
|
| Selling expenses |
|
|
|
|
| 27,080 |
|
|
|
|
|
|
| 20,820 |
|
|
|
|
| 30.1 |
| % |
| % of net sales |
|
|
|
|
| 10.7 |
| % |
|
|
|
|
| 11.2 |
| % |
|
|
|
|
| General and administrative expenses |
|
|
|
|
| 23,633 |
|
|
|
|
|
|
| 22,193 |
|
|
|
|
| 6.5 |
| % |
| % of net sales |
|
|
|
|
| 9.3 |
| % |
|
|
|
|
| 11.9 |
| % |
|
|
|
|
| Research and development expenses |
|
|
|
|
| 4,068 |
|
|
|
|
|
|
| 3,702 |
|
|
|
|
| 9.9 |
| % |
| % of net sales |
|
|
|
|
| 1.6 |
| % |
|
|
|
|
| 2.0 |
| % |
|
|
|
|
| Amortization of intangibles |
|
|
|
|
| 6,635 |
|
|
|
|
|
|
| 3,174 |
|
|
|
|
| 109.0 |
| % |
| Income from operations |
|
|
|
|
| 24,059 |
|
|
|
|
|
|
| 14,199 |
|
|
|
|
| 69.4 |
| % |
| Operating margin |
|
|
|
|
| 9.5 |
| % |
|
|
|
|
| 7.6 |
| % |
|
|
|
|
| Interest and debt expense |
|
|
|
|
| 5,352 |
|
|
|
|
|
|
| 2,889 |
|
|
|
|
| 85.3 |
| % |
| Investment (income) loss |
|
|
|
|
| 578 |
|
|
|
|
|
|
| (264 |
| ) |
|
|
| NM |
|
|
| Foreign currency exchange (gain) loss |
|
|
|
|
| 527 |
|
|
|
|
|
|
| (142 |
| ) |
|
|
| NM |
|
|
| Other (income) expense, net |
|
|
|
|
| (378 |
| ) |
|
|
|
|
| 769 |
|
|
|
|
| NM |
|
|
| Income (loss) before income tax expense (benefit) |
|
|
|
|
| 17,980 |
|
|
|
|
|
|
| 10,947 |
|
|
|
|
| 64.2 |
| % |
| Income tax expense (benefit) |
|
|
|
|
| 6,154 |
|
|
|
|
|
|
| 1,362 |
|
|
|
|
| 351.8 |
| % |
| Net income (loss) |
|
|
| $ |
| 11,826 |
|
|
|
|
| $ |
| 9,585 |
|
|
|
|
| 23.4 |
| % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Average basic shares outstanding |
|
|
|
|
| 28,507 |
|
|
|
|
|
|
| 23,977 |
|
|
|
|
| 18.9 |
| % |
| Basic income (loss) per share |
|
|
| $ |
| 0.41 |
|
|
|
|
| $ |
| 0.40 |
|
|
|
|
| 2.5 |
| % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Average diluted shares outstanding |
|
|
|
|
| 28,845 |
|
|
|
|
|
|
| 24,384 |
|
|
|
|
| 18.3 |
| % |
| Diluted income (loss) per share |
|
|
| $ |
| 0.41 |
|
|
|
|
| $ |
| 0.39 |
|
|
|
|
| 5.1 |
| % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends declared per common share |
|
|
| $ |
| 0.13 |
|
|
|
|
| $ |
| 0.12 |
|
|
|
|
|
|
| COLUMBUS McKINNON CORPORATION |
| Condensed Consolidated Income Statements - UNAUDITED |
| (In thousands, except per share and percentage data) |
|
|
|
|
| Year Ended |
|
|
|
|
|
|
|
|
| March 31, 2022 |
|
|
| March 31, 2021 |
|
|
| Change |
| Net sales |
|
|
| $ |
| 906,555 |
|
|
|
|
| $ |
| 649,642 |
|
|
|
|
| 39.5 |
| % |
| Cost of products sold |
|
|
|
|
| 590,825 |
|
|
|
|
|
|
| 429,417 |
|
|
|
|
| 37.6 |
| % |
| Gross profit |
|
|
|
|
| 315,730 |
|
|
|
|
|
|
| 220,225 |
|
|
|
|
| 43.4 |
| % |
| Gross profit margin |
|
|
|
|
| 34.8 |
| % |
|
|
|
|
| 33.9 |
| % |
|
|
|
|
| Selling expenses |
|
|
|
|
| 99,187 |
|
|
|
|
|
|
| 76,907 |
|
|
|
|
| 29.0 |
| % |
| % of net sales |
|
|
|
|
| 10.9 |
| % |
|
|
|
|
| 11.8 |
| % |
|
|
|
|
| General and administrative expenses |
|
|
|
|
| 102,128 |
|
|
|
|
|
|
| 76,035 |
|
|
|
|
| 34.3 |
| % |
| % of net sales |
|
|
|
|
| 11.3 |
| % |
|
|
|
|
| 11.7 |
| % |
|
|
|
|
| Research and development expenses |
|
|
|
|
| 15,351 |
|
|
|
|
|
|
| 12,405 |
|
|
|
|
| 23.7 |
| % |
| % of net sales |
|
|
|
|
| 1.7 |
| % |
|
|
|
|
| 1.9 |
| % |
|
|
|
|
| Amortization of intangibles |
|
|
|
|
| 25,283 |
|
|
|
|
|
|
| 12,623 |
|
|
|
|
| 100.3 |
| % |
| Income from operations |
|
|
|
|
| 73,781 |
|
|
|
|
|
|
| 42,255 |
|
|
|
|
| 74.6 |
| % |
| Operating margin |
|
|
|
|
| 8.1 |
| % |
|
|
|
|
| 6.5 |
| % |
|
|
|
|
| Interest and debt expense |
|
|
|
|
| 20,126 |
|
|
|
|
|
|
| 12,081 |
|
|
|
|
| 66.6 |
| % |
| Cost of debt refinancing |
|
|
|
|
| 14,803 |
|
|
|
|
|
|
| — |
|
|
|
|
| NM |
|
|
| Investment (income) loss |
|
|
|
|
| (46 |
| ) |
|
|
|
|
| (1,693 |
| ) |
|
|
| (97.3 |
| ) % |
| Foreign currency exchange (gain) loss |
|
|
|
|
| 1,574 |
|
|
|
|
|
|
| 941 |
|
|
|
|
| 67.3 |
| % |
| Other (income) expense, net |
|
|
|
|
| (1,122 |
| ) |
|
|
|
|
| 20,850 |
|
|
|
|
| NM |
|
|
| Income (loss) before income tax expense (benefit) |
|
|
|
|
| 38,446 |
|
|
|
|
|
|
| 10,076 |
|
|
|
|
| 281.6 |
| % |
| Income tax expense (benefit) |
|
|
|
|
| 8,786 |
|
|
|
|
|
|
| 970 |
|
|
|
|
| 805.8 |
| % |
| Net income (loss) |
|
|
| $ |
| 29,660 |
|
|
|
|
| $ |
| 9,106 |
|
|
|
|
| 225.7 |
| % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Average basic shares outstanding |
|
|
|
|
| 28,040 |
|
|
|
|
|
|
| 23,897 |
|
|
|
|
| 17.3 |
| % |
| Basic income (loss) per share |
|
|
| $ |
| 1.06 |
|
|
|
|
| $ |
| 0.38 |
|
|
|
|
| 178.9 |
| % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Average diluted shares outstanding |
|
|
|
|
| 28,401 |
|
|
|
|
|
|
| 24,173 |
|
|
|
|
| 17.5 |
| % |
| Diluted income (loss) per share |
|
|
| $ |
| 1.04 |
|
|
|
|
| $ |
| 0.38 |
|
|
|
|
| 173.7 |
| % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends declared per common share |
|
|
| $ |
| 0.25 |
|
|
|
|
| $ |
| 0.24 |
|
|
|
|
|
|
| COLUMBUS McKINNON CORPORATION |
| Condensed Consolidated Balance Sheets |
| (In thousands) |
|
|
|
|
| March 31, 2022 |
|
|
| March 31, 2021 |
|
|
|
|
| (unaudited) |
|
|
|
|
| ASSETS |
|
|
|
|
|
|
|
|
| Current assets: |
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
|
|
| $ |
| 115,390 |
|
|
|
|
| $ |
| 202,127 |
|
|
| Trade accounts receivable |
|
|
|
|
| 147,515 |
|
|
|
|
|
|
| 105,464 |
|
|
| Inventories |
|
|
|
|
| 172,139 |
|
|
|
|
|
|
| 111,488 |
|
|
| Prepaid expenses and other |
|
|
|
|
| 31,545 |
|
|
|
|
|
|
| 22,763 |
|
|
| Total current assets |
|
|
|
|
| 466,589 |
|
|
|
|
|
|
| 441,842 |
|
|
|
|
|
|
|
|
|
|
|
|
| Property, plant, and equipment, net |
|
|
|
|
| 97,926 |
|
|
|
|
|
|
| 74,753 |
|
|
| Goodwill |
|
|
|
|
| 648,849 |
|
|
|
|
|
|
| 331,176 |
|
|
| Other intangibles, net |
|
|
|
|
| 390,788 |
|
|
|
|
|
|
| 213,362 |
|
|
| Marketable securities |
|
|
|
|
| 10,294 |
|
|
|
|
|
|
| 7,968 |
|
|
| Deferred taxes on income |
|
|
|
|
| 2,313 |
|
|
|
|
|
|
| 20,080 |
|
|
| Other assets |
|
|
|
|
| 68,948 |
|
|
|
|
|
|
| 61,251 |
|
|
| Total assets |
|
|
| $ |
| 1,685,707 |
|
|
|
|
| $ |
| 1,150,432 |
|
|
|
|
|
|
|
|
|
|
|
|
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
| Current liabilities: |
|
|
|
|
|
|
|
|
| Trade accounts payable |
|
|
| $ |
| 90,881 |
|
|
|
|
| $ |
| 68,593 |
|
|
| Accrued liabilities |
|
|
|
|
| 118,187 |
|
|
|
|
|
|
| 110,816 |
|
|
| Current portion of long-term debt and finance lease obligations |
|
|
|
|
| 40,551 |
|
|
|
|
|
|
| 4,450 |
|
|
| Total current liabilities |
|
|
|
|
| 249,619 |
|
|
|
|
|
|
| 183,859 |
|
|
|
|
|
|
|
|
|
|
|
|
| Term loan and finance lease obligations |
|
|
|
|
| 470,675 |
|
|
|
|
|
|
| 244,504 |
|
|
| Other non-current liabilities |
|
|
|
|
| 192,610 |
|
|
|
|
|
|
| 191,920 |
|
|
| Total liabilities |
|
|
|
|
| 912,904 |
|
|
|
|
|
|
| 620,283 |
|
|
|
|
|
|
|
|
|
|
|
|
| Shareholders’ equity: |
|
|
|
|
|
|
|
|
| Common stock |
|
|
|
|
| 285 |
|
|
|
|
|
|
| 240 |
|
|
| Additional paid-in capital |
|
|
|
|
| 506,074 |
|
|
|
|
|
|
| 296,093 |
|
|
| Retained earnings |
|
|
|
|
| 316,343 |
|
|
|
|
|
|
| 293,802 |
|
|
| Accumulated other comprehensive loss |
|
|
|
|
| (49,899 |
| ) |
|
|
|
|
| (59,986 |
| ) |
| Total shareholders’ equity |
|
|
|
|
| 772,803 |
|
|
|
|
|
|
| 530,149 |
|
|
| Total liabilities and shareholders’ equity |
|
|
| $ |
| 1,685,707 |
|
|
|
|
| $ |
| 1,150,432 |
|
|
| COLUMBUS McKINNON CORPORATION |
| Condensed Consolidated Statements of Cash Flows - UNAUDITED |
| (In thousands) |
|
|
|
|
| Year Ended |
|
|
|
|
| March 31, 2022 |
|
|
| March 31, 2021 |
| Operating activities: |
|
|
|
|
|
|
|
|
| Net income (loss) |
|
|
| $ |
| 29,660 |
|
|
|
|
| $ |
| 9,106 |
|
|
| Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities: |
|
|
|
|
|
|
|
|
| Depreciation and amortization |
|
|
|
|
| 41,924 |
|
|
|
|
|
|
| 28,153 |
|
|
| Deferred income taxes and related valuation allowance |
|
|
|
|
| (1,969 |
| ) |
|
|
|
|
| (8,704 |
| ) |
| Net loss (gain) on sale of real estate, investments, and other |
|
|
|
|
| 136 |
|
|
|
|
|
|
| (1,594 |
| ) |
| Stock based compensation |
|
|
|
|
| 11,246 |
|
|
|
|
|
|
| 8,022 |
|
|
| Amortization of deferred financing costs |
|
|
|
|
| 1,703 |
|
|
|
|
|
|
| 2,646 |
|
|
| Cost of debt refinancing |
|
|
|
|
| 14,803 |
|
|
|
|
|
|
| — |
|
|
| Loss (gain) on hedging instruments |
|
|
|
|
| 853 |
|
|
|
|
|
|
| — |
|
|
| Non-cash pension settlement expense |
|
|
|
|
| — |
|
|
|
|
|
|
| 19,038 |
|
|
| Gain on sale of building |
|
|
|
|
| (375 |
| ) |
|
|
|
|
| (2,638 |
| ) |
| Non-cash lease expense |
|
|
|
|
| 7,945 |
|
|
|
|
|
|
| 7,447 |
|
|
| Changes in operating assets and liabilities, net of effects of business acquisitions: |
|
|
|
|
|
|
|
|
| Trade accounts receivable |
|
|
|
|
| (18,988 |
| ) |
|
|
|
|
| 21,472 |
|
|
| Inventories |
|
|
|
|
| (40,201 |
| ) |
|
|
|
|
| 20,659 |
|
|
| Prepaid expenses and other |
|
|
|
|
| (47 |
| ) |
|
|
|
|
| (5,128 |
| ) |
| Other assets |
|
|
|
|
| 25 |
|
|
|
|
|
|
| 874 |
|
|
| Trade accounts payable |
|
|
|
|
| 12,681 |
|
|
|
|
|
|
| 10,343 |
|
|
| Accrued liabilities |
|
|
|
|
| 696 |
|
|
|
|
|
|
| (3,174 |
| ) |
| Non-current liabilities |
|
|
|
|
| (11,211 |
| ) |
|
|
|
|
| (7,632 |
| ) |
| Net cash provided by (used for) operating activities |
|
|
|
|
| 48,881 |
|
|
|
|
|
|
| 98,890 |
|
|
|
|
|
|
|
|
|
|
|
|
| Investing activities: |
|
|
|
|
|
|
|
|
| Proceeds from sales of marketable securities |
|
|
|
|
| 4,434 |
|
|
|
|
|
|
| 5,111 |
|
|
| Purchases of marketable securities |
|
|
|
|
| (7,130 |
| ) |
|
|
|
|
| (4,945 |
| ) |
| Capital expenditures |
|
|
|
|
| (13,104 |
| ) |
|
|
|
|
| (12,300 |
| ) |
| Proceeds from sale of building, net of transaction costs |
|
|
|
|
| 461 |
|
|
|
|
|
|
| 5,453 |
|
|
| Proceeds from insurance reimbursement |
|
|
|
|
| 482 |
|
|
|
|
|
|
| 100 |
|
|
| Purchases of businesses, net of cash acquired |
|
|
|
|
| (539,778 |
| ) |
|
|
|
|
| — |
|
|
| Dividend received from equity method investment |
|
|
|
|
| 324 |
|
|
|
|
|
|
| 587 |
|
|
| Proceeds from sale of fixed assets |
|
|
|
|
| — |
|
|
|
|
|
|
| 446 |
|
|
| Net cash provided by (used for) investing activities |
|
|
|
|
| (554,311 |
| ) |
|
|
|
|
| (5,548 |
| ) |
|
|
|
|
|
|
|
|
|
|
| Financing activities: |
|
|
|
|
|
|
|
|
| Proceeds from issuance of common stock |
|
|
|
|
| 2,655 |
|
|
|
|
|
|
| 1,973 |
|
|
| Borrowings under line-of-credit agreements |
|
|
|
|
| — |
|
|
|
|
|
|
| 25,000 |
|
|
| Payments under line-of-credit agreements |
|
|
|
|
| — |
|
|
|
|
|
|
| (25,000 |
| ) |
| Repayment of debt |
|
|
|
|
| (477,846 |
| ) |
|
|
|
|
| (4,450 |
| ) |
| Proceeds from issuance of long-term debt |
|
|
|
|
| 725,000 |
|
|
|
|
|
|
| — |
|
|
| Proceeds from equity offering |
|
|
|
|
| 207,000 |
|
|
|
|
|
|
| — |
|
|
| Fees related to debt and equity offering |
|
|
|
|
| (26,184 |
| ) |
|
|
|
|
| — |
|
|
| Cash inflows from hedging activities |
|
|
|
|
| 19,417 |
|
|
|
|
|
|
| — |
|
|
| Cash outflows from hedging activities |
|
|
|
|
| (20,206 |
| ) |
|
|
|
|
| — |
|
|
| Fees paid for revolver extension |
|
|
|
|
| — |
|
|
|
|
|
|
| (826 |
| ) |
| Payment of dividends |
|
|
|
|
| (6,562 |
| ) |
|
|
|
|
| (5,733 |
| ) |
| Other |
|
|
|
|
| (2,574 |
| ) |
|
|
|
|
| (1,153 |
| ) |
| Net cash provided by (used for) financing activities |
|
|
|
|
| 420,700 |
|
|
|
|
|
|
| (10,189 |
| ) |
|
|
|
|
|
|
|
|
|
|
| Effect of exchange rate changes on cash |
|
|
|
|
| (2,007 |
| ) |
|
|
|
|
| 4,524 |
|
|
|
|
|
|
|
|
|
|
|
|
| Net change in cash and cash equivalents |
|
|
|
|
| (86,737 |
| ) |
|
|
|
|
| 87,677 |
|
|
| Cash, cash equivalents, and restricted cash at beginning of year |
|
|
|
|
| 202,377 |
|
|
|
|
|
|
| 114,700 |
|
|
| Cash, cash equivalents, and restricted cash at end of period |
|
|
| $ |
| 115,640 |
|
|
|
|
| $ |
| 202,377 |
|
|
| COLUMBUS McKINNON CORPORATION |
| Q4 FY 2022 Sales Bridge |
|
|
|
|
| Quarter |
|
|
| Year To Date |
| ($ in millions) |
|
|
| $ Change |
|
|
| % Change |
|
|
| $ Change |
|
|
| % Change |
| Fiscal 2021 Sales |
|
|
| $ |
| 186.2 |
|
|
|
|
|
|
|
|
| $ |
| 649.6 |
|
|
|
|
| Acquisitions |
|
|
|
|
| 40.5 |
|
|
|
|
| 21.7 |
| % |
|
|
|
|
| 144.6 |
|
|
| 22.3 |
| % |
| Volume |
|
|
|
|
| 23.3 |
|
|
|
|
| 12.5 |
| % |
|
|
|
|
| 90.0 |
|
|
| 13.7 |
| % |
| Pricing |
|
|
|
|
| 8.4 |
|
|
|
|
| 4.5 |
| % |
|
|
|
|
| 20.0 |
|
|
| 3.1 |
| % |
| Foreign currency translation |
|
|
|
|
| (5.0 |
| ) |
|
|
| (2.7 |
| ) % |
|
|
|
|
| 2.4 |
|
|
| 0.4 |
| % |
| Total change |
|
|
| $ |
| 67.2 |
|
|
|
|
| 36.0 |
| % |
|
|
| $ |
| 257.0 |
|
|
| 39.5 |
| % |
| Fiscal 2022 Sales |
|
|
| $ |
| 253.4 |
|
|
|
|
|
|
|
|
| $ |
| 906.6 |
|
|
|
|
| COLUMBUS McKINNON CORPORATION |
| Q4 FY 2022 Gross Profit Bridge |
| ($ in millions) |
| Quarter |
|
|
| Year To Date |
| Fiscal 2021 Gross Profit |
| $ |
| 64.1 |
|
|
|
|
| $ |
| 220.2 |
|
|
| Acquisitions |
|
|
| 17.3 |
|
|
|
|
|
|
| 61.3 |
|
|
| Sales volume and mix |
|
|
| 7.6 |
|
|
|
|
|
|
| 30.7 |
|
|
| Productivity, net of other cost changes |
|
|
| (1.3 |
| ) |
|
|
|
|
| 10.4 |
|
|
| Price, net of material cost inflation |
|
|
| 3.0 |
|
|
|
|
|
|
| 6.0 |
|
|
| Prior year factory closure costs |
|
|
| — |
|
|
|
|
|
|
| 2.7 |
|
|
| Foreign currency translation |
|
|
| (1.8 |
| ) |
|
|
|
|
| 0.6 |
|
|
| Acquisition integration costs |
|
|
| — |
|
|
|
|
|
|
| (0.5 |
| ) |
| Business realignment costs |
|
|
| 0.3 |
|
|
|
|
|
|
| (0.8 |
| ) |
| Acquisition amortization of backlog |
|
|
| (1.7 |
| ) |
|
|
|
|
| (2.1 |
| ) |
| Prior year gain on sale of building |
|
|
| — |
|
|
|
|
|
|
| (2.2 |
| ) |
| Tariffs |
|
|
| (0.5 |
| ) |
|
|
|
|
| (2.6 |
| ) |
| Product liability |
|
|
| — |
|
|
|
|
|
|
| (3.0 |
| ) |
| Acquisition inventory step-up expense |
|
|
| (1.5 |
| ) |
|
|
|
|
| (5.0 |
| ) |
| Total change |
|
|
| 21.4 |
|
|
|
|
|
|
| 95.5 |
|
|
| Fiscal 2022 Gross Profit |
| $ |
| 85.5 |
|
|
|
|
| $ |
| 315.7 |
|
|
| U.S. Shipping Days by Quarter |
|
|
|
|
| Q1 |
|
|
| Q2 |
|
|
| Q3 |
|
|
| Q4 |
|
|
| Total |
| FY 23 |
|
|
| 63 |
|
|
| 64 |
|
|
| 60 |
|
|
| 63 |
|
|
| 250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| FY 22 |
|
|
| 63 |
|
|
| 64 |
|
|
| 61 |
|
|
| 63 |
|
|
| 251 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| FY 21 |
|
|
| 63 |
|
|
| 64 |
|
|
| 61 |
|
|
| 63 |
|
|
| 251 |
| COLUMBUS McKINNON CORPORATION |
| Additional Data - UNAUDITED |
|
|
|
|
| March 31, 2022 |
|
|
| December 31, |
|
|
| March 31, 2021 |
| ($ in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Backlog |
|
|
| $ |
| 309.1 |
|
|
|
|
| $ |
| 294.7 |
|
|
|
|
| $ |
| 171.7 |
|
|
| Long-term backlog |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expected to ship beyond 3 months |
|
|
| $ |
| 135.2 |
|
|
|
|
| $ |
| 116.3 |
|
|
|
|
| $ |
| 68.0 |
|
|
| Long-term backlog as % of total backlog |
|
|
|
|
| 43.7 |
| % |
|
|
|
|
| 39.5 |
| % |
|
|
|
|
| 39.6 |
| % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trade accounts receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Days sales outstanding |
|
|
|
|
| 53.0 |
| days |
|
|
|
|
| 50.6 |
| days |
|
|
|
|
| 51.5 |
| days |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Inventory turns per year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (based on cost of products sold) |
|
|
|
|
| 3.9 |
| turns |
|
|
|
|
| 3.3 |
| turns |
|
|
|
|
| 4.4 |
| turns |
| Days' inventory |
|
|
|
|
| 93.6 |
| days |
|
|
|
|
| 111.4 |
| days |
|
|
|
|
| 83.3 |
| days |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trade accounts payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Days payables outstanding |
|
|
|
|
| 58.7 |
| days |
|
|
|
|
| 56.9 |
| days |
|
|
|
|
| 58.7 |
| days |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Working capital as a % of sales (2) |
|
|
|
|
| 15.5 |
| % |
|
|
|
|
| 15.2 |
| % |
|
|
|
|
| 9.3 |
| % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash provided by (used for) operating activities |
|
|
| $ |
| 25.2 |
|
|
|
|
| $ |
| 5.8 |
|
|
|
|
| $ |
| 26.9 |
|
|
| Capital expenditures |
|
|
| $ |
| 3.6 |
|
|
|
|
| $ |
| 2.8 |
|
|
|
|
| $ |
| 6.4 |
|
|
| Free cash flow (1) |
|
|
| $ |
| 21.6 |
|
|
|
|
| $ |
| 3.0 |
|
|
|
|
| $ |
| 20.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt to total capitalization percentage |
|
|
|
|
| 39.8 |
| % |
|
|
|
|
| 41.1 |
| % |
|
|
|
|
| 32.0 |
| % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt, net of cash, to net total capitalization |
|
|
|
|
| 33.9 |
| % |
|
|
|
|
| 35.7 |
| % |
|
|
|
|
| 8.1 |
| % |
| (1) |
| Free cash flow is defined as cash from operations less capital expenditures. Free cash flow is not a measure determined in accordance with generally accepted accounting principles in the United States, commonly known as GAAP, and may not be comparable with the measures as used by other companies. Nevertheless, Columbus McKinnon believes that providing non-GAAP information, such as free cash flow, is important for investors and other readers of the Company’s financial statements. |
| (2)
|
| March 31, 2022 figure excludes the impact of the acquisition of Garvey. December 31, 2021 figure excludes the impacts of the acquisitions of Dorner and Garvey. |
| COLUMBUS McKINNON CORPORATION |
| Reconciliation of GAAP Gross Profit to Non-GAAP Adjusted Gross Profit |
| ($ in thousands, except per share data) |
|
|
| Three Months Ended |
|
|
| Year Ended March 31, |
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
| GAAP gross profit |
| $ |
| 85,475 |
|
|
|
|
| $ |
| 64,088 |
|
|
|
|
| $ |
| 315,730 |
|
|
|
|
| $ |
| 220,225 |
|
|
| Add back (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition inventory step-up expense |
|
|
| 1,546 |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 5,042 |
|
|
|
|
|
|
| — |
|
|
| Product liability settlement |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 2,850 |
|
|
|
|
|
|
| — |
|
|
| Acquisition amortization of backlog |
|
|
| 1,650 |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 2,100 |
|
|
|
|
|
|
| — |
|
|
| Business realignment costs |
|
|
| — |
|
|
|
|
|
|
| 264 |
|
|
|
|
|
|
| 1,606 |
|
|
|
|
|
|
| 830 |
|
|
| Acquisition integration costs |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 521 |
|
|
|
|
|
|
| — |
|
|
| Factory closures |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 2,671 |
|
|
| Gain on sale of building |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| (2,189 |
| ) |
| Non-GAAP adjusted gross profit |
| $ |
| 88,671 |
|
|
|
|
| $ |
| 64,352 |
|
|
|
|
| $ |
| 327,849 |
|
|
|
|
| $ |
| 221,537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sales |
| $ |
| 253,368 |
|
|
|
|
| $ |
| 186,235 |
|
|
|
|
| $ |
| 906,555 |
|
|
|
|
| $ |
| 649,642 |
|
|
| Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition amortization of backlog |
|
|
| 1,650 |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 2,100 |
|
|
|
|
|
|
| — |
|
|
| Non-GAAP sales |
| $ |
| 255,018 |
|
|
|
|
| $ |
| 186,235 |
|
|
|
|
| $ |
| 908,655 |
|
|
|
|
| $ |
| 649,642 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gross margin - GAAP |
|
|
| 33.7 |
| % |
|
|
|
|
| 34.4 |
| % |
|
|
|
|
| 34.8 |
| % |
|
|
|
|
| 33.9 |
| % |
| Adjusted gross margin - Non-GAAP |
|
|
| 34.8 |
| % |
|
|
|
|
| 34.6 |
| % |
|
|
|
|
| 36.1 |
| % |
|
|
|
|
| 34.1 |
| % |
Adjusted gross profit is defined as gross profit as reported, adjusted for certain items. Adjusted gross profit is not a measure determined in accordance with generally accepted accounting principles in the United States, commonly known as GAAP, and may not be comparable with the measures as used by other companies. Nevertheless, Columbus McKinnon believes that providing non-GAAP information, such as adjusted gross profit, is important for investors and other readers of the Company’s financial statements and assists in understanding the comparison of the current quarter’s and current year's gross profit to the historical periods' gross profit, as well as facilitates a more meaningful comparison of the Company’s gross profit to that of other companies.
| COLUMBUS McKINNON CORPORATION |
| Reconciliation of GAAP Income from Operations to Non-GAAP Adjusted Income from Operations |
| ($ in thousands, except per share data) |
|
|
|
|
| Three Months Ended |
|
|
| Year Ended March 31, |
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
| GAAP income from operations |
| $ |
| 24,059 |
|
|
|
|
| $ |
| 14,199 |
|
|
|
|
| $ |
| 73,781 |
|
|
|
|
| $ |
| 42,255 |
|
|
| Add back (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition deal and integration costs |
|
|
| 229 |
|
|
|
|
|
|
| 3,951 |
|
|
|
|
|
|
| 10,473 |
|
|
|
|
|
|
| 3,951 |
|
|
| Acquisition inventory step-up expense |
|
|
| 1,546 |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 5,042 |
|
|
|
|
|
|
| — |
|
|
| Business realignment costs |
|
|
| 1,115 |
|
|
|
|
|
|
| 412 |
|
|
|
|
|
|
| 3,902 |
|
|
|
|
|
|
| 1,470 |
|
|
| Product liability settlement |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 2,850 |
|
|
|
|
|
|
| — |
|
|
| Acquisition amortization of backlog |
|
|
| 1,650 |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 2,100 |
|
|
|
|
|
|
| — |
|
|
| Factory closures |
|
|
| — |
|
|
|
|
|
|
| 306 |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 3,778 |
|
|
| Insurance recovery legal costs |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 229 |
|
|
| Gain on sale of building |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| (2,638 |
| ) |
| Non-GAAP adjusted income from operations |
| $ |
| 28,599 |
|
|
|
|
| $ |
| 18,868 |
|
|
|
|
| $ |
| 98,148 |
|
|
|
|
| $ |
| 49,045 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sales |
| $ |
| 253,368 |
|
|
|
|
| $ |
| 186,235 |
|
|
|
|
| $ |
| 906,555 |
|
|
|
|
| $ |
| 649,642 |
|
|
| Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition amortization of backlog |
|
|
| 1,650 |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 2,100 |
|
|
|
|
|
|
| — |
|
|
| Non-GAAP sales |
| $ |
| 255,018 |
|
|
|
|
| $ |
| 186,235 |
|
|
|
|
| $ |
| 908,655 |
|
|
|
|
| $ |
| 649,642 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating margin - GAAP |
|
|
| 9.5 |
| % |
|
|
|
|
| 7.6 |
| % |
|
|
|
|
| 8.1 |
| % |
|
|
|
|
| 6.5 |
| % |
| Adjusted operating margin - Non-GAAP |
|
|
| 11.2 |
| % |
|
|
|
|
| 10.1 |
| % |
|
|
|
|
| 10.8 |
| % |
|
|
|
|
| 7.5 |
| % |
Adjusted income from operations is defined as income from operations as reported, adjusted for certain items. Adjusted income from operations is not a measure determined in accordance with generally accepted accounting principles in the United States, commonly known as GAAP, and may not be comparable with the measures as used by other companies. Nevertheless, Columbus McKinnon believes that providing non-GAAP information, such as adjusted income from operations, is important for investors and other readers of the Company’s financial statements and assists in understanding the comparison of the current quarter’s and current year's income from operations to the historical periods' income from operations, as well as facilitates a more meaningful comparison of the Company’s income from operations to that of other companies.
| COLUMBUS McKINNON CORPORATION |
| Reconciliation of GAAP Net Income and Diluted Earnings per Share to |
| Non-GAAP Adjusted Net Income and Diluted Earnings per Share |
| ($ in thousands, except per share data) |
|
|
|
|
| Three Months Ended |
|
|
| Year Ended March 31, |
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
| GAAP net income (loss) |
| $ |
| 11,826 |
|
|
|
|
| $ |
| 9,585 |
|
|
|
|
| $ |
| 29,660 |
|
|
|
|
| $ |
| 9,106 |
|
|
| Add back (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of intangibles |
|
|
| 6,635 |
|
|
|
|
|
|
| 3,174 |
|
|
|
|
|
|
| 25,283 |
|
|
|
|
|
|
| 12,623 |
|
|
| Cost of debt refinancing |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 14,803 |
|
|
|
|
|
|
| — |
|
|
| Acquisition deal and integration costs |
|
|
| 229 |
|
|
|
|
|
|
| 3,951 |
|
|
|
|
|
|
| 10,473 |
|
|
|
|
|
|
| 3,951 |
|
|
| Acquisition inventory step-up expense |
|
|
| 1,546 |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 5,042 |
|
|
|
|
|
|
| — |
|
|
| Business realignment costs |
|
|
| 1,115 |
|
|
|
|
|
|
| 412 |
|
|
|
|
|
|
| 3,902 |
|
|
|
|
|
|
| 1,470 |
|
|
| Product liability settlement |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 2,850 |
|
|
|
|
|
|
| — |
|
|
| Acquisition amortization of backlog |
|
|
| 1,650 |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 2,100 |
|
|
|
|
|
|
| — |
|
|
| Non-cash pension settlement expense |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 19,046 |
|
|
| Factory closures |
|
|
| — |
|
|
|
|
|
|
| 306 |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 3,778 |
|
|
| Insurance recovery legal costs |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 229 |
|
|
| Gain on sale of building |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| (2,638 |
| ) |
| Normalize tax rate to 22% (1) |
|
|
| (260 |
| ) |
|
|
|
|
| (2,772 |
| ) |
|
|
|
|
| (13,852 |
| ) |
|
|
|
|
| (9,708 |
| ) |
| Non-GAAP adjusted net income |
| $ |
| 22,741 |
|
|
|
|
| $ |
| 14,656 |
|
|
|
|
| $ |
| 80,261 |
|
|
|
|
| $ |
| 37,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Average diluted shares outstanding |
|
|
| 28,845 |
|
|
|
|
|
|
| 24,384 |
|
|
|
|
|
|
| 28,401 |
|
|
|
|
|
|
| 24,173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diluted income (loss) per share - GAAP |
| $ |
| 0.41 |
|
|
|
|
| $ |
| 0.39 |
|
|
|
|
| $ |
| 1.04 |
|
|
|
|
| $ |
| 0.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diluted income per share - Non-GAAP |
| $ |
| 0.79 |
|
|
|
|
| $ |
| 0.60 |
|
|
|
|
| $ |
| 2.83 |
|
|
|
|
| $ |
| 1.57 |
|
|
| (1)
|
| Applies a normalized tax rate of 22% to GAAP pre-tax income and non-GAAP adjustments above, which are each pre-tax. |
Adjusted net income and diluted EPS are defined as net income and diluted EPS as reported, adjusted for certain items, including amortization of intangible assets, and also adjusted for a normalized tax rate. Adjusted net income and diluted EPS are not measures determined in accordance with generally accepted accounting principles in the United States, commonly known as GAAP, and may not be comparable with the measures used by other companies. Nevertheless, Columbus McKinnon believes that providing non-GAAP information, such as adjusted net income and diluted EPS, is important for investors and other readers of the Company’s financial statements and assists in understanding the comparison of the current quarter’s and current year's net income and diluted EPS to the historical periods' net income and diluted EPS, as well as facilitates a more meaningful comparison of the Company’s net income and diluted EPS to that of other companies. The Company believes that representing adjusted EPS provides a better understanding of its earnings power inclusive of adjusting for the non-cash amortization of intangible assets, reflecting the Company’s strategy to grow through acquisitions as well as organically.
| COLUMBUS McKINNON CORPORATION |
| Reconciliation of GAAP Net Income to Non-GAAP Adjusted EBITDA |
| ($ in thousands) |
|
|
| Three Months Ended |
|
|
| Year Ended March 31, |
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
| GAAP net income (loss) |
| $ |
| 11,826 |
|
|
|
|
| $ |
| 9,585 |
|
|
|
|
| $ |
| 29,660 |
|
|
|
|
| $ |
| 9,106 |
|
|
| Add back (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income tax expense (benefit) |
|
|
| 6,154 |
|
|
|
|
|
|
| 1,362 |
|
|
|
|
|
|
| 8,786 |
|
|
|
|
|
|
| 970 |
|
|
| Interest and debt expense |
|
|
| 5,352 |
|
|
|
|
|
|
| 2,889 |
|
|
|
|
|
|
| 20,126 |
|
|
|
|
|
|
| 12,081 |
|
|
| Investment (income) loss |
|
|
| 578 |
|
|
|
|
|
|
| (264 |
| ) |
|
|
|
|
| (46 |
| ) |
|
|
|
|
| (1,693 |
| ) |
| Foreign currency exchange (gain) loss |
|
|
| 527 |
|
|
|
|
|
|
| (142 |
| ) |
|
|
|
|
| 1,574 |
|
|
|
|
|
|
| 941 |
|
|
| Other (income) expense, net |
|
|
| (378 |
| ) |
|
|
|
|
| 769 |
|
|
|
|
|
|
| (1,122 |
| ) |
|
|
|
|
| 20,850 |
|
|
| Depreciation and amortization expense |
|
|
| 10,679 |
|
|
|
|
|
|
| 6,950 |
|
|
|
|
|
|
| 41,924 |
|
|
|
|
|
|
| 28,153 |
|
|
| Cost of debt refinancing |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 14,803 |
|
|
|
|
|
|
| — |
|
|
| Acquisition deal and integration costs |
|
|
| 229 |
|
|
|
|
|
|
| 3,951 |
|
|
|
|
|
|
| 10,473 |
|
|
|
|
|
|
| 3,951 |
|
|
| Acquisition inventory step-up expense |
|
|
| 1,546 |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 5,042 |
|
|
|
|
|
|
| — |
|
|
| Business realignment costs |
|
|
| 1,115 |
|
|
|
|
|
|
| 412 |
|
|
|
|
|
|
| 3,902 |
|
|
|
|
|
|
| 1,470 |
|
|
| Product liability settlement |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 2,850 |
|
|
|
|
|
|
| — |
|
|
| Acquisition amortization of backlog |
|
|
| 1,650 |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 2,100 |
|
|
|
|
|
|
| — |
|
|
| Factory closures |
|
|
| — |
|
|
|
|
|
|
| 306 |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 3,778 |
|
|
| Insurance recovery legal costs |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 229 |
|
|
| Gain on sale of building |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| (2,638 |
| ) |
| Non-GAAP adjusted EBITDA |
| $ |
| 39,278 |
|
|
|
|
| $ |
| 25,818 |
|
|
|
|
| $ |
| 140,072 |
|
|
|
|
| $ |
| 77,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sales |
| $ |
| 253,368 |
|
|
|
|
| $ |
| 186,235 |
|
|
|
|
| $ |
| 906,555 |
|
|
|
|
| $ |
| 649,642 |
|
|
| Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition amortization of backlog |
|
|
| 1,650 |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| 2,100 |
|
|
|
|
|
|
| — |
|
|
| Non-GAAP sales |
| $ |
| 255,018 |
|
|
|
|
| $ |
| 186,235 |
|
|
|
|
| $ |
| 908,655 |
|
|
|
|
| $ |
| 649,642 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income (loss) margin - GAAP |
|
|
| 4.7 |
| % |
|
|
|
|
| 5.1 |
| % |
|
|
|
|
| 3.3 |
| % |
|
|
|
|
| 1.4 |
| % |
| Adjusted EBITDA margin - Non-GAAP |
|
|
| 15.4 |
| % |
|
|
|
|
| 13.9 |
| % |
|
|
|
|
| 15.4 |
| % |
|
|
|
|
| 11.9 |
| % |
Adjusted EBITDA is defined as net income before interest expense, income taxes, depreciation, amortization, and other adjustments. Adjusted EBITDA is not a measure determined in accordance with generally accepted accounting principles in the United States, commonly known as GAAP, and may not be comparable with the measures as used by other companies. Nevertheless, Columbus McKinnon believes that providing non-GAAP information, such as adjusted EBITDA, is important for investors and other readers of the Company’s financial statements.
View source version on businesswire.com: https://www.businesswire.com/news/home/20220525005244/en/
Gregory P. Rustowicz
Senior Vice President - Finance and Chief Financial Officer
Columbus McKinnon Corporation
716-689-5442
greg.rustowicz@cmworks.com
Investor Relations:
Deborah K. Pawlowski
Kei Advisors LLC
716-843-3908
dpawlowski@keiadvisors.com