Manitex International, Inc. Reports Second Quarter 2016 Results
/EINPresswire.com/ -- BRIDGEVIEW, IL -- (Marketwired) -- 08/04/16 -- Manitex International, Inc. (NASDAQ: MNTX), a leading international provider of cranes and specialized material and container handling equipment, today announced Second Quarter 2016 results.
For the three months ended June 30, 2016, the Company reported net loss attributable to shareholders of Manitex International of $(1.8) million or $(0.11) per share, on net revenues of $96.3 million, compared to net income of $0.1 million or $0.01 per share on sales of $100.5 million for the three months ended June 30, 2015. Net income attributable to shareholders of Manitex International adjusted for transaction related and restructuring related items for the three months ended June 30, 2016 was $0.4 million or $0.02 per share, compared to $0.3 million or $0.02 per share for the three months ended June 30 2015. (The Glossary at the end of this press release contains further details regarding these adjustments).
Second Quarter 2016 Financial Highlights:
- Net revenues of $96.3 million representing a year-over-year decrease of 4.2% from $100.5 million.
- Gross margin of 17.5% compared to 18.8% in the second quarter of 2015. Adjusted gross margin* for the second quarter 2016 was 18.3% compared to 19.1% in second quarter of 2015.
- Continued progress on strategic restructuring, with net costs of $2.1 million in the quarter, resulting from charges related the entry into our new North American credit facility and the consolidation of two manufacturing facilities.
- Completed new North American $45 million revolving credit facility with lower interest rate of 4%.
- Debt reduction of $7.1 million in the quarter, including term debt reduction of $3.0 million.
- Cost reductions of $2.9 million achieved in the quarter and $5.1 million year to date equal to 92% of 2016 target.
- Adjusted EBITDA* of $6.2 million or 6.4% of sales compared to adjusted EBITDA of $7.9 million or 7.8% of sales for the second quarter of 2015.
- Consolidated backlog was $63.6 million at June 30, 2016, compared to $82.5 million at December 31, 2015.
Chairman and Chief Executive Officer, David Langevin commented, "As anticipated, the second quarter financial performance reflects continued softness in our markets although it also reflects well on our organization's focus on controlling what we can control and on the execution of our strategic objectives for the year. During the second quarter, much as we did in the first quarter, we achieved solid gross margins considering the reduced level of demand in our markets. And, while we made good progress during the quarter in reducing our debt and working capital levels we expect to accelerate our debt reduction throughout the end of this year. Sales of non-strategic businesses, when combined with other incremental working capital and operating cash flow, may enable us to exceed our previously stated target of $45 million in debt reduction for calendar year 2016."
"We have seen improvement in ASV with a 110 basis point expansion in adjusted operating margin compared to the same quarter in 2015, along with the continued emphasis on reactivating their independent dealer network. Our PM knuckle boom crane product continues as our highest margin product with sales growth in Europe and North America offset by weakness in Latin America and the rest of the world. The straight mast market continues to run at historically low levels with a further shift in market demand to lower tonnage cranes. However, even with these headwinds we are seeing our market share for these type of products expand.
"We operate in cyclical businesses and while the timing of the recovery is impossible to predict we remain confident that the measures we continue to take to rationalize production, lower our costs, strengthen our balance sheet, and add to our leadership position in our served markets, will provide our shareholders an excellent foundation for future growth."
Continuing Operations: Segment Results
As Reported As Adjusted*
-------------------- --------------------
Three Months Ended Three Months Ended
June 30 June 30
-------------------- --------------------
$000 2016 2015 2016 2015
--------- --------- --------- ---------
Consolidated
Net Revenues 96,277 100,513 96,277 100,513
Operating Income 1,884 4,508 3,037 4,869
Operating Margin % 2.0% 4.5% 3.1% 4.8%
Lifting Segment
Net Revenues 67,065 65,776 67,065 65,776
Operating Income 2,677 4,141 3,565 4,314
Operating Margin % 4.0% 6.3% 5.3% 6.6%
ASV Segment
Net Revenues 27,273 32,202 27,273 32,202
Operating Income 2,057 1,974 2,057 2,065
Operating Margin % 7.5% 6.1% 7.5% 6.4%
Equipment Distribution Segment
Net Revenues 3,498 3,920 3,498 3,920
Operating Income (902) 211 (652) 211
Operating Margin % -25.8% 5.4% -18.6% 5.4%
Corporate & Eliminations
Revenue eliminations 1,559 1,385 1,559 1,385
Corporate charges & inter
segment profit in inventory 1,948 1,818 1,933 1,721
*(The Glossary at the end of this press release contains further details regarding As Adjusted items). The segment commentary below refers to "As adjusted" results.
Lifting Segment Results
- Net revenues increased 2% or $1.3 million to $67.1 million for the quarter from $65.8 million in the year ago quarter. Sales of Manitex straight mast and industrial cranes were down year over year by approximately $0.9 million but with sales skewed to lower capacity units. PM knuckle boom crane sales were flat overall, with growth in North America, Italy and Western Europe offset by lower sales in South America and the Middle East. Sales of material handling equipment increased year over year with increased military and container handling equipment shipments being partially offset by lower volumes of other products.
- Operating income on an adjusted basis was $3.6 million or 5.3% of sales compared to $4.3 million or 6.6% of sales in the comparative period, with the shortfall almost entirely from lower gross margin as operating expenses were in line year over year. Gross profit for the three months ended June 30, 2016 was adversely affected by higher sales of lower capacity straight mast cranes and chassis which was partially offset by stronger margins on military sales.
ASV Segment Results
- Net revenues of $27.3 million were $4.9 million lower than the $32.2 million in the second quarter of 2015, with the shortfall in revenues principally resulting from a $4.4 million reduction in demand for undercarriages and parts. Undercarriage sales in the second quarter of 2015 were elevated due to acceleration of orders by the customer to accommodate their production schedules. Sales of machines in total were down 12.9% but showed an improved mix, as sales of tracked machines were up year over year and comprised over 90% of machine sales in the quarter. ASV branded product sales increased 23% on a quarter over quarter basis.
- Despite lower sales, gross margin improved year over year on both a dollar basis and as a percent of sales, resulting from the favorable mix of machine sales and lower manufacturing costs. Operating income of $2.1 million or 7.5% of sales compared to $2.1 million or 6.4% of sales, with the percentage improvement of 110 basis points over the year ago period driven by the improved gross margin and lower SG&A costs.
Equipment Distribution Segment Results
- Net revenues decreased $0.4 million to $3.5 million for the quarter ended June 30 2016 compared to the quarter ending June 30 2015. Sales of new and remarketed equipment were lower than the comparative period, reflecting the continuing soft demand for equipment. This was partially offset by improved parts, service and rental revenues. Operating loss on an adjusted basis was ($0.7 million) in the quarter with reduced gross margin from lower equipment sales and higher operating expenses from costs related to the expansion of the rental fleet operations.
Other Profit / Loss Items
- Interest expense related to write-off of debt issuance costs. Costs of $1.4 million charged in the current period were related to the expensing of deferred financing fees resulting from the change to a new long-term North American revolving credit facility.
- Other income in the second quarter of 2016 was $0.7 million compared with zero in the second quarter of 2015 principally arising from the reassessment of a contingent liability valuation in the Lifting segment.
- Income tax benefit of $1.1 million in the second quarter of 2016 compared to expense of $0.1 million in the year ago period. The tax benefit reflects the benefit of the full year expected tax including valuation allowance against US deferred tax assets during the quarter.
Andrew Rooke, Manitex International President and Chief Operating Officer, commented, "We made further progress during the quarter through a focus on restructuring our debt and strengthening the operations. We completed a new credit facility for North America at reduced interest cost and completed the consolidation of two facilities with excess capacity to improve our cost base. In addition, relating to our debt reduction initiative, we have made term debt repayments of $3.0 million in the quarter and $9.7 million year to date, totally eliminating our recourse Term Debt. We expect to continue making progress with debt reduction, and as expected, we saw a reduction in our working capital from March 31, 2016, with an improvement of $3.2 million in the quarter. We are seeing strong results from our cost reduction program despite lower levels of activity in our served markets, with expense reduction initiatives for the year-to-date resulting in 92% of the $5.5 million in savings we targeted for the full year. Such aggressive cost reduction has enabled us to achieve adjusted gross margin for the quarter of 18.3%, a good performance when considering the relatively high proportion of lower capacity crane sales in our current mix."
Conference Call:
Management will host a conference call at 4:30 PM Eastern Time today to discuss the results with the investment community. Anyone interested in participating in the call should dial 888-203-7667 if calling within the United States or 719-457-2552 if calling internationally. A replay will be available until August 11, 2016 which can be accessed by dialing 877-870-5176 if calling within the United States or 858-384-5517 if calling internationally. Please use passcode 2049972 to access the replay. The call will additionally be broadcast live and archived for 90 days over the internet with accompanying slides, accessible at the investor relations portion of the Company's corporate website, www.manitexinternational.com/eventspresentations.aspx.
About Manitex International, Inc.
Manitex International, Inc. is a leading worldwide provider of highly engineered specialized equipment including boom truck, truck and knuckle boom cranes, container handling equipment and reach stackers, rough terrain forklifts, and other related equipment. Our products, which are manufactured in facilities located in the USA, Canada, and Italy, are targeted to selected niche markets where their unique designs and engineering excellence fill the needs of our customers and provide a competitive advantage. We have consistently added to our portfolio of branded products and equipment both through internal development and focused acquisitions to diversify and expand our sales and profit base while remaining committed to our niche market strategy. Our brands include Manitex, PM, O&S, CVS Ferrari, Badger, Liftking, Sabre, and Valla. ASV, our venture with Terex Corporation, manufactures and sells a line of high quality compact track and skid steer loaders.
Forward-Looking Statement
Safe Harbor Statement under the U.S. Private Securities Litigation Reform Act of 1995: This release contains statements that are forward-looking in nature which express the beliefs and expectations of management including statements regarding the Company's expected results of operations or liquidity; statements concerning projections, predictions, expectations, estimates or forecasts as to our business, financial and operational results and future economic performance; and statements of management's goals and objectives and other similar expressions concerning matters that are not historical facts. In some cases, you can identify forward-looking statements by terminology such as "anticipate," "estimate," "plan," "project," "continuing," "ongoing," "expect," "we believe," "we intend," "may," "will," "should," "could," and similar expressions. Such statements are based on current plans, estimates and expectations and involve a number of known and unknown risks, uncertainties and other factors that could cause the Company's future results, performance or achievements to differ significantly from the results, performance or achievements expressed or implied by such forward-looking statements. These factors and additional information are discussed in the Company's filings with the Securities and Exchange Commission and statements in this release should be evaluated in light of these important factors. Although we believe that these statements are based upon reasonable assumptions, we cannot guarantee future results. Forward-looking statements speak only as of the date on which they are made, and the Company undertakes no obligation to update publicly or revise any forward-looking statement, whether as a result of new information, future developments or otherwise.
MANITEX INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except for share and per share amounts)
Three Months Ended Six Months Ended
June 30, June 30,
------------------------ -------------------------
2016 2015 2016 2015
----------- ----------- ----------- ------------
Unaudited Unaudited Unaudited Unaudited
Net revenues $ 96,277 $ 100,513 $ 198,638 $ 201,555
Cost of sales 79,432 81,603 163,348 164,643
----------- ----------- ----------- ------------
Gross profit 16,845 18,910 35,290 36,912
Operating expenses
Research and development
costs 1,364 1,901 2,853 3,002
Selling, general and
administrative expenses 13,597 12,501 27,196 27,352
----------- ----------- ----------- ------------
Total operating expenses 14,961 14,402 30,049 30,354
----------- ----------- ----------- ------------
Operating income 1,884 4,508 5,241 6,558
Other income (expense)
Interest expense:
Interest expense (3,627) (3,814) (6,740) (6,658
Interest expense related
to write off of debt
issuance costs (Note
13) (1,439) -- (1,439) --
Foreign currency
transaction gain (loss) 60 (266) (477) 679
Other (expense) income 650 11 2,832 (7
----------- ----------- ----------- ------------
Total other expense (4,356) (4,069) (5,824) (5,986
----------- ----------- ----------- ------------
(Loss) income before
income taxes and loss
in non-marketable
equity interest from
continuing operations (2,472) 439 (583) 572
Income tax (benefit)
expense from continuing
operations (1,125) 121 (608) 152
Loss in non-marketable
equity interest, net of
taxes (40) (40) (79) (79
----------- ----------- ----------- ------------
Net (loss) income from
continuing operations (1,387) 278 (54) 341
Discontinued operations
Income from operations
of discontinued
operations -- 51 -- 61
Income tax expense -- 13 -- 16
----------- ----------- ----------- ------------
Income on discontinued
operations -- 38 -- 45
----------- ----------- ----------- ------------
Net (loss) income (1,387) 316 (54) 386
Net (income)
attributable to
noncontrolling
interests (399) (178) (272) (472
----------- ----------- ----------- ------------
Net (loss) income
attributable to
shareholders of Manitex
International, Inc. $ (1,786) $ 138 $ (326) $ (86
=========== =========== =========== ============
Earnings (loss) Per
Share
Basic
(Loss) earnings from
continuing operations
attributable to
shareholders of Manitex
International, Inc. $ (0.11) $ 0.01 $ (0.02) $ (0.01
Income (loss) from
discontinued operations
attributable to
shareholders of Manitex
International, Inc. $ -- $ -- $ -- $ --
(Loss) earnings
attributable to
shareholders of Manitex
International, Inc. $ (0.11) $ 0.01 $ (0.02) $ (0.01
Diluted
(Loss) earnings from
continuing operations
attributable to
shareholders of Manitex
International, Inc. $ (0.11) $ 0.01 $ (0.02) $ (0.01
Income (loss) from
discontinued operations
attributable to
shareholders of Manitex
International, Inc. $ -- $ -- $ -- $ --
(Loss) earnings
attributable to
shareholders of Manitex
International, Inc. $ (0.11) $ 0.01 $ (0.02) $ (0.01
Weighted average common
shares outstanding
Basic 16,125,788 16,014,059 16,115,695 15,925,241
Diluted 16,125,788 16,031,011 16,115,695 15,925,241
MANITEX INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)
June 30, December 31,
2016 2015
------------- -------------
Unaudited Unaudited
ASSETS
Current assets
Cash $ 9,896 $ 8,578
Trade receivables (net) 74,973 63,388
Accounts receivable from related party 461 388
Other receivables 3,824 3,254
Inventory (net) 114,977 119,269
Deferred tax asset 2,951 2,951
Prepaid expense and other 5,139 4,872
------------- -------------
Total current assets 212,221 202,700
------------- -------------
Total fixed assets (net) 40,627 41,985
Intangible assets (net) 67,560 70,629
Goodwill 80,298 80,089
Other long-term assets 1,444 3,003
Non-marketable equity investment 5,673 5,752
------------- -------------
Total assets $ 407,823 $ 404,158
============= =============
LIABILITIES AND EQUITY
Current liabilities
Notes payable--short term $ 39,174 $ 30,323
Revolving credit facilities 1,527 1,795
Current portion of capital lease obligations 848 1,004
Accounts payable 60,539 62,137
Accounts payable related parties 1,965 1,611
Accrued expenses 19,652 21,053
Other current liabilities 3,032 2,113
------------- -------------
Total current liabilities 126,737 120,036
------------- -------------
Long-term liabilities
Revolving term credit facilities 47,706 46,097
Notes payable (net) 60,237 67,639
Capital lease obligations 5,684 5,850
Convertible note related party (net) 6,802 6,737
Convertible note (net) 14,022 13,923
Deferred gain on sale of property 1,116 1,288
Deferred tax liability 4,270 4,525
Other long-term liabilities 6,792 7,763
------------- -------------
Total long-term liabilities 146,629 153,822
------------- -------------
Total liabilities 273,366 273,858
------------- -------------
Commitments and contingencies
Equity
Preferred Stock--Authorized 150,000 shares,
no shares issued or outstanding at June 30,
2016 and December 31, 2015 -- --
Common Stock--no par value 25,000,000 shares
authorized, 16,126,106 and 16,072,100
shares issued andoutstanding at June 30,
2016 and December 31, 2015, respectively 93,683 93,186
Paid in capital 2,805 2,630
Retained earnings 16,262 16,588
Accumulated other comprehensive loss (4,304) (5,392)
------------- -------------
Equity attributable to shareholders of
Manitex International, Inc. 108,446 107,012
Equity attributable to noncontrolling
interests 26,011 23,288
------------- -------------
Total equity 134,457 130,300
------------- -------------
Total liabilities and equity $ 407,823 $ 404,158
============= =============
MANITEX INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
Six Months Ended
June 30,
----------------------------
2016 2015
------------- -------------
Unaudited Unaudited
Cash flows from operating activities:
Net (loss) income $ (54) $ 386
Adjustments to reconcile net income to cash
used for operating activities:
Depreciation and amortization 6,243 5,812
Changes in allowances for doubtful
accounts 118 (94)
Changes in inventory reserves 655 204
Revaluation of contingent acquisition
liability (915) --
Write down of goodwill 275 --
Deferred income taxes (283) 71
Amortization and write off of deferred
debt issuance costs (Note 13) 2,105 614
Amortization of debt discount 286 341
Change in value of interest rate swaps (373) (357)
Loss in non-marketable equity interest 79 79
Share-based compensation 565 866
Adjustment to deferred gain on sales and
lease back (118) --
Gain on disposal of assets (2,244) (98)
Reserves for uncertain tax provisions 32 8
Changes in operating assets and
liabilities:
(Increase) decrease in accounts
receivable (11,678) 11,387
(Increase) decrease in inventory 862 (6,931)
(Increase) decrease in prepaid expenses (250) (3,229)
(Increase) decrease in other assets 182 (25)
Increase (decrease) in accounts payable (1,882) 608
Increase (decrease) in accrued expense (1,593) (2,956)
Increase (decrease) in income tax
payable on ASV conversion -- (16,500)
Increase (decrease) in other current
liabilities 894 1,252
Increase (decrease) in other long-term
liabilities (157) 1,004
Discontinued operations - cash used for
operating activities -- (851)
------------- -------------
Net cash used for operating activities (7,251) (8,409)
------------- -------------
Cash flows from investing activities:
Acquisition of business, net of cash
acquired -- (13,747)
Proceeds from the sale of fixed assets 187 167
Proceeds from the sale of intellectual
property (Note 17) 2,205 --
Purchase of property and equipment (1,275) (1,351)
Investment in intangibles other than
goodwill (55) (173)
Investment received from noncontrolling
interest (Note 17) 2,450 --
Discontinued operations - cash used for
investing activities -- (33)
------------- -------------
Net cash provided by (used for)
investing activities 3,512 (15,137)
------------- -------------
Cash flows from financing activities:
Borrowing on revolving term credit
facilities 698 6,594
Net borrowings on working capital facilities 9,996 (2,941)
New borrowings--convertible notes -- 15,000
New borrowings--term loan -- 14,000
New borrowings--other 749 4,667
Debt issuance costs incurred (501) (1,074)
Note payments (9,924) (8,853)
Shares repurchased for income tax
withholding on share-based compensation (43) (3)
Proceeds from sale and lease back (Note 13) 4,080 --
Payments on capital lease obligations (322) (1,011)
Discontinued operations - cash used for
financing activities -- (59)
------------- -------------
Net cash provided by financing
activities 4,733 26,320
------------- -------------
Net increase (decrease) in cash and
cash equivalents 994 2,774
Effect of exchange rate changes on
cash 324 (836)
Cash and cash equivalents at the beginning
of the year 8,578 4,370
------------- -------------
Cash and cash equivalents at end of period $ 9,896 $ 6,308
============= =============
Supplemental Information
In an effort to provide investors with additional information regarding the Company's results, Manitex International refers to various non-GAAP (U.S. generally accepted accounting principles) financial measures which management believes provides useful information to investors. These non-GAAP measures may not be comparable to similarly titled measures being disclosed by other companies. In addition, the Company believes that non-GAAP financial measures should be considered in addition to, and not in lieu of, GAAP financial measures. Manitex International believes that this information is useful to understanding its operating results and the ongoing performance of its underlying businesses. Management of Manitex International uses both GAAP and non-GAAP financial measures to establish internal budgets and targets and to evaluate the Company's financial performance against such budgets and targets. The amounts described below are unaudited, are reported in thousands of U.S. dollars, and are as of, or for the three month period ended June 30, 2016, unless otherwise indicated.
Non-GAAP Financial Measures
This press release includes the following non-GAAP financial measures: "Adjusted EBITDA" (GAAP Operating Income adjusted for acquisition transaction related expense, restructuring and related expense, and Foreign exchange and other, and depreciation and amortization) and Adjusted Net Income (net income attributable to Manitex shareholders adjusted for acquisition transaction related and restructuring and related expense, net of tax, and change in net income attributable to noncontrolling interest). These non-GAAP terms, as defined by the Company, may not be comparable to similarly titled measures used by other companies. Neither Adjusted Net Income nor Adjusted EBITDA are a measure of financial performance under generally accepted accounting principles. Items excluded from Adjusted EBITDA and Adjusted Net Income are significant components in understanding and assessing financial performance. Adjusted EBITDA and Adjusted Net Income should not be considered in isolation or as a substitute for net earnings, operating income and other consolidated earnings data prepared in accordance with GAAP or as a measure of our profitability. A reconciliation of Operating Income to Adjusted EBITDA and Adjusted Net Income is provided below.
The Company's management believes that Adjusted EBITDA and Adjusted EBITDA as a percentage of sales and Adjusted Net Income represent key operating metrics for its business. GAAP Operating Income adjusted for acquisition transaction related expense, restructuring and related expense, Foreign exchange and other, and depreciation and amortization (Adjusted EBITDA), and Adjusted Net Income, GAAP net income adjusted for acquisition transaction and restructuring related expense are a key indicator used by management to evaluate operating performance. While Adjusted EBITDA and Adjusted Net Income are not intended to replace any presentation included in our consolidated financial statements under generally accepted accounting principles (GAAP) and should not be considered an alternative to operating performance or an alternative to cash flow as a measure of liquidity, we believe these measures are useful to investors in assessing our operating results, capital expenditure and working capital requirements and the ongoing performance of its underlying businesses. These calculations may differ in method of calculation from similarly titled measures used by other companies. A reconciliation of Adjusted EBITDA and Adjusted Net Income to GAAP financial measures for the three month periods ended June 30, 2015 and 2016 is included with this press release below and with the Company's related Form 8-K.
Reconciliation of GAAP Operating Income to Adjusted EBITDA (in thousands)
----------------------------------------------------------------------------
Three Months Ended Six Months Ended
----------------------------------------------------------------------------
June 30, June 30, June 30, June 30,
2016 2015 2016 2015
----------------------------------------------------------------------------
Operating income $1,884 $4,508 $5,241 $6,558
----------------------------------------------------------------------------
Pre-tax:- transaction related,
restructuring and related
expense and foreign exchange
and other adjustments 1,153 361 1,178 3,405
----------------------------------------------------------------------------
Adjusted operating income $3,037 $4,869 $6,419 $9,963
----------------------------------------------------------------------------
Depreciation & Amortization 3,133 2,994 6,243 5,812
----------------------------------------------------------------------------
Adjusted Earnings before
interest, taxes, depreciation
and amortization (Adjusted
EBITDA) $6,170 $7,863 $12,662 $15,775
----------------------------------------------------------------------------
Adjusted EBITDA % to sales 6.4% 7.8% 6.4% 7.8%
----------------------------------------------------------------------------
Reconciliation of GAAP Net Income (loss) Attributable to Shareholders of Manitex International to Adjusted Net Income (loss) Attributable to Shareholders of Manitex International (in thousands)
----------------------------------------------------------------------------
Three Months Ended
----------------------------------------------------------------------------
June 30, June 30,
2016 2015
----------------------------------------------------------------------------
Net (loss) income attributable to shareholders $(1,786) $138
----------------------------------------------------------------------------
Pre-tax:- transaction related, restructuring
and related and Foreign Exchange and other
expense adjustments 2,147 361
----------------------------------------------------------------------------
Tax effect based on effective tax rate -- (103)
----------------------------------------------------------------------------
Change in net income attributable to
noncontrolling interest -- (45)
----------------------------------------------------------------------------
Income on discontinued operations (38)
----------------------------------------------------------------------------
Adjusted Net Income attributable to Manitex
shareholders $361 $313
----------------------------------------------------------------------------
Weighted average diluted shares outstanding 16,125,788 16,031,011
----------------------------------------------------------------------------
Diluted earnings (loss) per share attributable
to shareholders as reported $(0.11) $0.01
----------------------------------------------------------------------------
Total EPS Effect $0.13 $0.01
----------------------------------------------------------------------------
Adjusted Diluted earnings per share
attributable to shareholders $0.02 $0.02
----------------------------------------------------------------------------
Transaction and restructuring related expense
After tax expense and per share amounts (Adjusted Net Income) are calculated using pre-tax amounts, applying a tax rate based on the effective tax rate to arrive at an after-tax amount. This number is divided by the weighted average diluted shares to provide the impact on earnings per share. The company assesses the impact of these items because when discussing earnings per share, the Company adjusts for items it believes are not reflective of operating activities in the periods.
---------------------------------------------------------------------------- Three Months Ended March 31, 2016 Pre-tax After-tax EPS ---------------------------------------------------------------------------- Restructuring & Related expense $1,153 $1,153 $0.07 ---------------------------------------------------------------------------- Deferred financing fees, foreign exchange and other expense adjustments $994 $994 $0.06 ---------------------------------------------------------------------------- Total $2,147 $2,147 $0.13 ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Three Months Ended June 30, 2015 Pre-tax After-tax EPS ---------------------------------------------------------------------------- Transaction related $361 $258 $0.01 ---------------------------------------------------------------------------- Change in noncontrolling interest $(45) $(45) - ---------------------------------------------------------------------------- Total $316 $213 $0.01 ----------------------------------------------------------------------------
Backlog
Backlog is defined as purchase orders that have been received by the Company. The disclosure of backlog aids in the analysis the Company's customers' demand for product, as well as the ability of the Company to meet that demand. Backlog is not necessarily indicative of sales to be recognized in a specified future period.
----------------------------------------------------------------------------
December 31,
June 30, 2016 2015
----------------------------------------------------------------------------
Backlog $63,612 $82,522
----------------------------------------------------------------------------
6/30/2016 Decrease v prior periods (22.9%)
----------------------------------------------------------------------------
Current Ratio is calculated by dividing current assets by current liabilities.
----------------------------------------------------------------------------
December 31,
June 30, 2016 2015
----------------------------------------------------------------------------
Current Assets $212,221 $202,700
----------------------------------------------------------------------------
Current Liabilities 126,737 $120,036
----------------------------------------------------------------------------
Current Ratio 1.7 1.7
----------------------------------------------------------------------------
Days Sales Outstanding, (DSO), is calculated by taking the sum of net trade and related party receivables divided by annualized sales per day (sales for the quarter, multiplied by 4, and the sum divided by 365).
Days Payables Outstanding, (DPO), is calculated by taking the sum of net trade and related party payables divided by annualized cost of sales per day (cost of goods sold for the quarter, multiplied by 4, and the sum divided by 365).
Debt is calculated using the Condensed Consolidated Balance Sheet amounts for current and long term portion of long term debt, capital lease obligations, notes payable, convertible notes and revolving credit facilities. Debt to Adjusted EBITDA ratio is calculated by dividing total debt at the balance sheet date by trailing twelve month Adjusted EBITDA.
----------------------------------------------------------------------------
December 31,
June 30, 2016 2015
----------------------------------------------------------------------------
Current portion of long term debt 39,174 30,323
----------------------------------------------------------------------------
Current portion of capital lease obligations 848 1,004
----------------------------------------------------------------------------
Revolving credit facilities 1,527 1,795
----------------------------------------------------------------------------
Revolving term credit facilities 47,706 46,097
----------------------------------------------------------------------------
Notes payable - long term 60,237 67,639
----------------------------------------------------------------------------
Capital lease obligations 5,684 5,850
----------------------------------------------------------------------------
Convertible Notes 20,824 20,660
----------------------------------------------------------------------------
Debt $176,000 $173,368
----------------------------------------------==============================
----------------------------------------------------------------------------
Adjusted EBITDA (TTM) $22,670 $25,775
----------------------------------------------------------------------------
Debt to Adjusted EBITDA Ratio 7.8 6.7
----------------------------------------------------------------------------
Interest Cover is calculated by dividing Adjusted EBITDA (GAAP Operating Income adjusted for acquisition transaction expense and restructuring related expense and other exceptional costs and depreciation and amortization) for the trailing twelve month period by interest expense as reported in the Consolidated Statement of Income for the same period.
----------------------------------------------------------------------------
12 Month 12 Month
Period Period January
July 1, 2015 1 2015 to
to June 30, December 31
2016 2015
----------------------------------------------------------------------------
Adjusted EBITDA $22,670 $25,775
----------------------------------------------------------------------------
Interest Expense 13,066 12,984
----------------------------------------------------------------------------
Interest Cover Ratio 1.7 2.0
----------------------------------------------------------------------------
Inventory turns are calculated by multiplying cost of goods sold for the referenced three month period by 4 and dividing that figure by inventory as at the referenced period.
Operating Working Capital is calculated using the Consolidated Balance Sheet amounts for Trade receivables (net of allowance) plus inventories, less Accounts payable. The Company considers excessive working capital as an inefficient use of resources, and seeks to minimize the level of investment without adversely impacting the ongoing operations of the business.
----------------------------------------------------------------------------
June 30, December 31,
2016 2015
----------------------------------------------------------------------------
Trade receivables (net) $74,973 $63,388
----------------------------------------------------------------------------
Inventory (net) 114,977 119,269
----------------------------------------------------------------------------
Less: Accounts payable 60,539 62,137
----------------------------------------------------------------------------
Total Operating Working Capital $129,411 $120,520
----------------------------------------------------------------------------
% of Trailing Three Month Annualized Net Sales 33.6% 32.2%
----------------------------------------------------------------------------
Trailing Three Month Annualized Net Sales is calculated using the net sales for quarter, multiplied by four.
----------------------------------------------------------------------------
Three Months Ended
----------------------------------------------------------------------------
June 30, December 31, June 30,
2016 2015 2015
----------------------------------------------------------------------------
Net sales $96,277 $93,491 $100,513
----------------------------------------------------------------------------
Multiplied by 4 4 4 4
----------------------------------------------------------------------------
Trailing Three Month Annualized Net Sales $385,108 $373,964 $402,052
----------------------------------------------------------------------------
Working capital is calculated as total current assets less total current liabilities
----------------------------------------------------------------------------
December 31,
June 30, 2016 2015
----------------------------------------------------------------------------
Total Current Assets $212,221 $202,700
----------------------------------------------------------------------------
Less: Total Current Liabilities 126,737 120,036
----------------------------------------------------------------------------
Working Capital $85,484 $82,664
----------------------------------------------------------------------------
Company Contact
Manitex International, Inc.
David Langevin
Chairman and Chief Executive Officer
(708) 237-2060
Email Contact
Darrow Associates Inc.
Peter Seltzberg
Managing Director
Investor Relations
(516) 419-9915
Email Contact
