UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): January 26, 2005
Kennametal Inc.
(Exact Name of Registrant as Specified in Its Charter)
Pennsylvania
(State or Other Jurisdiction of Incorporation)
1-5318 | 25-0900168 | |
(Commission File Number) | (IRS Employer Identification No.) |
World Headquarters
1600 Technology Way
P.O. Box 231
Latrobe, Pennsylvania 15650-0231
(Address of Principal Executive Offices) (Zip Code)
Registrants telephone number, including area code: (724) 539-5000
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o | Written communications pursuant to Rule 425 under the Securities Act(17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act(17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) |
Item 2.02 Results of Operations and Financial Condition
On January 26, 2005, Kennametal issued a press release announcing financial results for its second quarter ended December 31, 2004.
The press release contains certain non-GAAP financial measures, including gross profit, operating expense, operating income, other (income) / expense, net income and diluted earnings per share in each case excluding special items. The special items include: restructuring charges, Widia integration costs, pension curtailment, gain on Toshiba investment, and charges related to a note receivable. Kennametal management excludes these items in measuring and compensating internal performance to more easily compare the Companys financial performance period to period. We believe investors should have available the same information that management uses to measure and compensate performance. Kennametal management believes that presentation of these non-GAAP financial measures provides useful information about the results of operations of the Company for the current, past and future periods.
In addition to the items above, the press release also contains free operating cash flow, debt to capital, and adjusted return on invested capital as defined below:
Free Operating Cash Flow
Free operating cash flow is a non-GAAP financial measure and is defined as cash provided by operations (in accordance with GAAP) less capital expenditures plus proceeds from disposals of fixed assets. Free operating cash flow is considered to be an important indicator of Kennametals cash generating capability because it better represents cash generated from operations that can be used for strategic initiatives (such as acquisitions), dividends, debt repayment and other investing and financing activities.
Debt to Capital
Debt to equity in accordance with GAAP is defined as total debt divided by shareowners equity. Debt to capital is a non-GAAP financial measure and is defined by Kennametal as total debt divided by total shareowners equity plus minority interest plus total debt. Management believes that these financial measures provide additional insight into the underlying capital structuring and performance of the Company.
Adjusted Return on Invested Capital
Adjusted Return on Invested Capital is a non-GAAP financial measure and is defined as the previous 12 months net income, adjusted for interest expense and special items, divided by the sum of the previous 12 months average balances of debt, securitized accounts receivable, minority interest and shareowners equity. Management believes that this financial measure provides additional insight into the underlying capital structuring and performance of the Company.
A copy of the Companys earnings announcement is furnished under Exhibit 99.1 attached hereto. Reconciliations of the above non-GAAP financial measures are included in the earnings announcement.
Additionally, during our quarterly teleconference we may use various other non-GAAP financial measures to describe the underlying operating results. Accordingly, we have compiled below certain reconciliations as required by Regulation G.
2
Primary Working Capital
Primary working capital is a non-GAAP presentation and is defined as accounts receivable, net plus inventories, net minus accounts payable. The most directly comparable GAAP measure is working capital, which is defined as current assets less current liabilities. We believe primary working capital better represents Kennametals performance in managing certain assets and liabilities controllable at the business unit level and is used as such for internal performance measurement.
EBIT
EBIT is an acronym for Earnings Before Interest and Taxes and is not a calculation in accordance with GAAP. The most directly comparable GAAP measure is net income. However, we believe that EBIT is widely used as a measure of operating performance and we believe EBIT to be an important indicator of the Companys operational strength and performance. Nevertheless, the measure should not be considered in isolation or as a substitute for operating income, cash flows from operating activities or any other measure for determining liquidity that is calculated in accordance with GAAP. Additionally, Kennametal will adjust EBIT for restructuring charges, interest income, and other items.
EBITDA
EBITDA is an acronym for Earnings Before Interest, Taxes, Depreciation and Amortization and is not a calculation in accordance with GAAP. The most directly comparable GAAP measure is net income. However, we believe that EBITDA is widely used as a measure of operating performance and we believe EBITDA to be an important indicator of the Companys operational strength and performance. Nevertheless, the measure should not be considered in isolation or as a substitute for operating income, cash flows from operating activities or any other measure for determining liquidity that is calculated in accordance with GAAP. Additionally, Kennametal will adjust EBITDA for restructuring charges, interest income, and other items.
Adjusted Sales
Kennametal adjusted sales as reported under GAAP for specific items including acquisitions and foreign currency translation. Management believes that adjusting the sales as reported under GAAP provides additional insight into the underlying operations. Management uses this information in reviewing operating performance and in the determination of compensation.
Adjusted Gross Profit
Kennametal adjusted gross profit as recorded under GAAP for specific items including Widia integration and restructuring charges. Management believes that the adjusted gross profit information is an important indicator of the Companys underlying operating performance.
Operating Expense Reconciliation
Kennametal adjusted operating expense as reported under GAAP for Widia integration costs and foreign exchange. Management believes that the adjusted operating expense provides additional insight into the underlying operations. Management uses this information in reviewing operating performance and in the determination of compensation.
3
SUPPLEMENTAL INFORMATION AND RECONCILIATIONS
FINANCIAL HIGHLIGHTS
RECONCILIATION OF PRIMARY WORKING CAPITAL TO GAAP WORKING CAPITAL
(Unaudited)
December 31, | ||||||||
2004 | 2003 | |||||||
Current assets |
$ | 845,374 | $ | 752,703 | ||||
Current liabilities |
397,921 | 307,190 | ||||||
Working capital in accordance with GAAP |
447,453 | 445,513 | ||||||
Excluding items: |
||||||||
Cash and cash equivalents |
(32,168 | ) | (15,086 | ) | ||||
Deferred income taxes |
(99,731 | ) | (88,820 | ) | ||||
Other current assets |
(39,605 | ) | (39,460 | ) | ||||
Total excluded current assets |
$ | (171,504 | ) | $ | (143,366 | ) | ||
Adjusted current assets |
673,870 | 609,337 | ||||||
Short-term debt, including notes payable |
(28,888 | ) | (12,872 | ) | ||||
Accrued liabilities |
(226,568 | ) | (181,755 | ) | ||||
Total excluded current liabilities |
$ | (255,456 | ) | $ | (194,627 | ) | ||
Adjusted current liabilities |
142,465 | 112,563 | ||||||
Primary working capital |
$ | 531,405 | $ | 496,774 |
-more-
4
FINANCIAL HIGHLIGHTS (Continued)
KENNAMETAL INC. EBIT RECONCILIATION (Unaudited)
Quarter Ended | Six Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
Net income, as reported |
$ | 28,181 | $ | 10,892 | $ | 50,901 | $ | 19,656 | ||||||||
As % of sales |
5.1 | % | 2.4 | % | 4.7 | % | 2.2 | % | ||||||||
Add back: |
||||||||||||||||
Interest |
6,121 | 6,547 | 12,577 | 13,147 | ||||||||||||
Taxes |
7,277 | 5,315 | 20,607 | 9,767 | ||||||||||||
EBIT |
41,579 | 22,754 | 84,085 | 42,570 | ||||||||||||
Additional adjustments: |
||||||||||||||||
Minority interest |
928 | 404 | 1,905 | 1,099 | ||||||||||||
Restructuring and asset impairment charges (1) |
| 3,127 | | 6,520 | ||||||||||||
Widia integration |
| | | 1,559 | ||||||||||||
Pension curtailment |
| 1,299 | | 1,299 | ||||||||||||
Gain on Toshiba investment |
| (4,397 | ) | | (4,397 | ) | ||||||||||
Note receivable |
| 2,000 | | 2,000 | ||||||||||||
Interest income |
(561 | ) | (439 | ) | (1,250 | ) | (875 | ) | ||||||||
Securitization fees |
757 | 483 | 1,337 | 880 | ||||||||||||
Adjusted EBIT |
$ | 42,703 | $ | 25,231 | $ | 86,077 | $ | 50,655 | ||||||||
Adjusted EBIT as % of sales |
7.7 | % | 5.5 | % | 7.9 | % | 5.6 | % | ||||||||
Depreciation expense |
15,507 | 16,003 | 30,438 | 30,884 | ||||||||||||
Intangible amortization |
634 | 486 | 1,171 | 956 | ||||||||||||
Adjusted EBITDA |
$ | 58,844 | $ | 41,720 | $ | 117,686 | $ | 82,495 | ||||||||
(1) Includes charges in cost of goods sold and restructuring expense.
-more-
5
FINANCIAL HIGHLIGHTS (Continued)
MSSG SEGMENT (Unaudited)
Quarter Ended | Six Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
Sales, as reported |
$ | 336,230 | $ | 283,493 | $ | 652,100 | $ | 554,622 | ||||||||
Foreign currency exchange |
(13,231 | ) | | (23,269 | ) | | ||||||||||
Adjusted sales |
$ | 322,999 | $ | 283,493 | $ | 628,831 | $ | 554,622 | ||||||||
MSSG EBIT (Unaudited)
Quarter Ended | Six Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
MSSG operating income, as
reported |
$ | 42,723 | $ | 22,684 | $ | 81,595 | $ | 46,186 | ||||||||
As % of sales |
12.7 | % | 8.0 | % | 12.5 | % | 8.3 | % | ||||||||
Other income |
384 | 1,702 | 733 | 1,966 | ||||||||||||
EBIT |
43,107 | 24,386 | 82,328 | 48,152 | ||||||||||||
Adjustments: |
||||||||||||||||
MSSG restructuring (1) |
| 1,630 | | 5,023 | ||||||||||||
Widia integration |
| | | 1,511 | ||||||||||||
EBIT, excluding special items |
$ | 43,107 | $ | 26,016 | $ | 82,328 | $ | 54,686 | ||||||||
As % of sales |
12.8 | % | 9.2 | % | 12.6 | % | 9.9 | % |
(1) Includes charges in cost of goods sold and restructuring expense
-more-
6
FINANCIAL HIGHLIGHTS (Continued)
AMSG SEGMENT (Unaudited)
Quarter Ended | Six Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
Sales, as reported |
$ | 122,327 | $ | 94,751 | $ | 240,213 | $ | 188,382 | ||||||||
Foreign currency exchange |
(2,766 | ) | | (4,960 | ) | | ||||||||||
Adjusted sales |
$ | 119,561 | $ | 94,751 | $ | 235,253 | $ | 188,382 | ||||||||
AMSG SEGMENT (Unaudited)
Quarter Ended | Six Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
AMSG operating income, as
reported |
$ | 13,869 | $ | 9,407 | $ | 28,402 | $ | 21,229 | ||||||||
As % of sales |
11.3 | % | 9.9 | % | 11.8 | % | 11.3 | % | ||||||||
Other income (expense) |
(763 | ) | 947 | (676 | ) | 1,060 | ||||||||||
EBIT |
13,106 | 10,354 | 27,726 | 22,289 | ||||||||||||
Adjustments: |
||||||||||||||||
AMSG restructuring (1) |
| 1,497 | | 1,497 | ||||||||||||
Widia integration |
| | | 48 | ||||||||||||
EBIT, excluding special items |
$ | 13,106 | $ | 11,851 | $ | 27,726 | $ | 23,834 | ||||||||
As % of sales |
10.7 | % | 12.5 | % | 11.5 | % | 12.7 | % |
(1) Includes charges in cost of goods sold and restructuring expense
-more-
7
FINANCIAL HIGHLIGHTS (Continued)
J&L SEGMENT (Unaudited)
Quarter Ended | Six Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
Sales, as reported |
$ | 61,338 | $ | 50,341 | $ | 122,755 | $ | 98,480 | ||||||||
Foreign currency exchange |
(509 | ) | | (1,188 | ) | | ||||||||||
Adjusted sales |
$ | 60,829 | $ | 50,341 | $ | 121,567 | $ | 98,480 | ||||||||
J&L EBIT (Unaudited)
Quarter Ended | Six Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
J&L operating income, as
reported |
$ | 5,866 | $ | 4,306 | $ | 11,587 | $ | 6,991 | ||||||||
As % of sales |
9.6 | % | 8.6 | % | 9.4 | % | 7.1 | % | ||||||||
Other income |
14 | 25 | 9 | 25 | ||||||||||||
EBIT |
5,880 | 4,331 | 11,596 | 7,016 | ||||||||||||
Adjustments |
| | | | ||||||||||||
EBIT, excluding special items |
$ | 5,880 | $ | 4,331 | $ | 11,596 | $ | 7,016 | ||||||||
As % of sales |
9.6 | % | 8.6 | % | 9.4 | % | 7.1 | % |
-more-
8
FINANCIAL HIGHLIGHTS (Continued)
FSS SEGMENT (Unaudited)
Quarter Ended | Six Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
Sales, as reported |
$ | 36,323 | $ | 32,193 | $ | 72,586 | $ | 63,869 | ||||||||
Foreign currency exchange |
(238 | ) | | (359 | ) | | ||||||||||
Adjusted sales |
$ | 36,085 | $ | 32,193 | $ | 72,227 | $ | 63,869 | ||||||||
FSS EBIT (Unaudited)
Quarter Ended | Six Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
FSS operating income (loss),
as reported |
$ | 546 | $ | (159 | ) | $ | 666 | $ | (440 | ) | ||||||
As % of sales |
1.5 | % | -0.5 | % | 0.9 | % | -0.7 | % | ||||||||
Other income |
| | | 2 | ||||||||||||
EBIT |
546 | (159 | ) | 666 | (438 | ) | ||||||||||
Adjustments |
| | | | ||||||||||||
EBIT, excluding special items |
$ | 546 | $ | (159 | ) | $ | 666 | $ | (438 | ) | ||||||
As % of sales |
1.5 | % | -0.5 | % | 0.9 | % | -0.7 | % |
-more-
9
RECONCILIATION TO GAAP GROSS PROFIT (Unaudited)
Quarter Ended | Six Months Ended | |||||||||||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||||||||||
As a % | As a % | As a % | As a % | |||||||||||||||||||||||||||||
2004 | of Sales | 2003 | of Sales | 2004 | of Sales | 2003 | of Sales | |||||||||||||||||||||||||
Gross profit |
$ | 181,414 | 32.6 | % | $ | 147,632 | 32.0 | % | $ | 354,809 | 32.6 | % | $ | 291,739 | 32.2 | % | ||||||||||||||||
Widia integration
and restructuring
charge |
| | 7 | 0.0 | % | | | 2,961 | 0.3 | % | ||||||||||||||||||||||
Pension curtailment |
| | 779 | 0.2 | % | | | 779 | 0.1 | % | ||||||||||||||||||||||
Gross profit,
excluding special
items |
$ | 181,414 | 32.6 | % | $ | 148,418 | 32.2 | % | $ | 354,809 | 32.6 | % | $ | 295,479 | 32.6 | % | ||||||||||||||||
OPERATING EXPENSE RECONCILIATION (Unaudited)
Quarter Ended | Six Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
Operating expense, as reported |
$ | 139,513 | $ | 124,723 | $ | 270,462 | $ | 245,962 | ||||||||
Integration costs |
| | | (1,448 | ) | |||||||||||
Pension curtailment |
| (520 | ) | | (520 | ) | ||||||||||
Note receivable |
| (1,817 | ) | | (1,817 | ) | ||||||||||
Operating expense, excluding special items |
139,513 | 122,386 | 270,462 | 242,177 | ||||||||||||
Less: |
||||||||||||||||
Unfavorable foreign exchange |
4,102 | | 7,201 | | ||||||||||||
Operating expense, excluding special items
and foreign exchange |
$ | 135,411 | $ | 122,386 | $ | 263,261 | $ | 242,177 | ||||||||
Item 9.01 Financial Statements and Exhibits
(c) Exhibits
99.1 Fiscal 2005 Second Quarter Earnings Announcement
-end-
10
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
KENNAMETAL INC. | ||||
Date:January 26, 2005 | By: | /s/ Timothy A. Hibbard Timothy A. Hibbard Corporate Controller and Chief Accounting Officer |
11
Exhibit 99.1
FROM: | KENNAMETAL INC. | |||
P.O. Box 231 | ||||
Latrobe, PA 15650 | ||||
724-539-6141 | ||||
Investor Relations | ||||
Contact: Beth A. Riley | ||||
Media Relations | ||||
Contact: Joy Chandler | ||||
DATE: | January 26, 2005 | |||
FOR RELEASE: | Immediate |
KENNAMETAL REPORTS RECORD SECOND QUARTER
- Q2 05 sales up 21 percent
- Earnings per diluted share (EPS) of $0.74, up 118 percent
- EPS outlook for FY05 increased to $3.05 - $3.15
LATROBE, Pa., January 26, 2005- Kennametal Inc. (NYSE: KMT) today reported fiscal 2005 second-quarter EPS of $0.74 compared with prior year adjusted EPS of $0.34. Second quarter EPS exceeded October guidance and there were no special items. Reported EPS in last years second quarter were $0.30 and included special items totaling $0.04. As previously stated, the effective tax rate in the second quarter was 20 percent compared to prior years rate of 32 percent.
EPS Summary
Company Guidance (10/27/04): $0.60 to $0.65
(Updated to $0.74 on 01/14/05)
Analyst Estimate Range (01/13/05): $0.61 to $0.72
Reported EPS: $0.74
For the first six months of fiscal 2005, EPS were $1.35 compared with prior year adjusted EPS of $0.68. Reported EPS for the prior year period were $0.54 and included special items totaling $0.14.
Kennametal Chairman, President and Chief Executive Officer, Markos I. Tambakeras, said, We were very pleased to deliver record sales and earnings in the December quarter. Broad market momentum exceeded even our robust expectations, with contributions from all geographies and nearly every end market. The return to good growth in Europe was particularly encouraging. Effective execution of our strategy through the deployment of the Kennametal Value Business System is allowing us to leverage improved market conditions into strong penetration of new markets, and the gain of new customers. Metalworking and the J&L distribution business were notable earnings growth drivers.
-more-
1
Highlights of the Fiscal 2005 Second Quarter
| Record sales up 21 percent on 16 percent organic sales growth, 3 percent benefit from foreign currency exchange and 2 percent from acquisitions. | |||
| Reported net income was $28 million versus $11 million in the same quarter last year, as improved sales volume was leveraged against a more productive operating structure and a lower tax rate in the current quarter. | |||
| Net cash flow from operations was $51 million versus $43 million last year. Free operating cash flow was maintained at the prior year level of $34 million. | |||
| As of December 31, 2004, total debt was $405 million, down $35 million from June 2004 and down $76 million from December 31, 2003. | |||
| Debt to capital decreased to 28 percent versus 37 percent at the end of the prior year quarter. | |||
| Adjusted Return on Invested Capital improved 310 basis points to 8.6 percent versus 5.5 percent in the prior year. |
Highlights of the Fiscal 2005 First Half
| Record sales up 20 percent on 15 percent organic sales growth, 3 percent benefit from foreign currency exchange and 2 percent from acquisitions. | |||
| Reported net income was $51 million versus $20 million in the same period last year, reflecting the benefits of increased volume and a leaner cost structure. | |||
| Net cash flow from operations was $83 million versus $55 million last year. Free operating cash flow totaled $51 million for the six-month period versus $36 million in last years comparable period, with growth in cash from operations more than offsetting increased capital expenditures. |
Acquisition
Kennametal Inc. today separately announced that it has signed a definitive agreement to purchase Extrude Hone Corporation for approximately $137 million, net of acquired cash and estimated direct acquisition costs. The acquisition, which is expected to close by the end of March, remains subject to customary regulatory approval and negotiated conditions of closing.
The acquisition is expected to be modestly accretive to both earnings and margins beginning in the June quarter of FY05. Kennametal plans to fund the acquisition through existing credit facilities.
-more-
2
Outlook
The broad nature of the strong demand experienced through the fiscal first half strengthened expectations of sustained economic strength in global manufacturing sectors throughout the remainder of fiscal 2005.
Tambakeras said, While we are pleased with our record December quarter, we remain focused on continuing to leverage the market environment for further customer and market penetration. This drive to deliver continued growth remains balanced by a relentless focus on cost control and cash flow.
Organic sales for the third quarter of fiscal 2005 are expected to grow 8 to 10 percent, despite tougher comparisons. Reported EPS is expected to be $0.80 to $0.85. The effective tax rate for the 3rd quarter is expected to be between 37 and 38 percent (this is an increase versus prior expectations of 35 percent). The full year rate is still expected to be approximately 32 percent, consistent with original guidance. As stated previously, the execution of a business strategy, as well as the impact of tax planning, will result in fluctuations of the tax rate from quarter to quarter with a full year rate expected to be approximately 32 percent.
For the full year, organic sales are expected to grow 11 to 13 percent. Reported EPS are expected to be $3.05 to $3.15, up about 40 to 45 percent from the previous year.
Kennametal anticipates net cash flow provided by operating activities of approximately $185 to $215 million, or between 8 and 9 percent of sales, in fiscal 2005. Purchases of property, plant and equipment, net of proceeds from disposals of property, plant and equipment are expected to be approximately $70 to $80 million. Adjusting net cash flow provided by operating activities for the above items, Kennametal expects to generate between $115 and $135 million of free operating cash flow for fiscal 2005.
Kennametal advises shareholders to note monthly order trends, for which the company makes a disclosure ten business days after the conclusion of each month. This information is available on the Investor Relations section of Kennametals corporate web site at www.kennametal.com.
Dividend Declared
Kennametal also announced its Board of Directors declared a quarterly cash dividend of $0.17 cents per share, payable February 23, 2005, to shareowners of record as of the close of business on February 8, 2005.
-more-
3
Second quarter results will be discussed in a live Internet broadcast at 10:00 a.m. (Eastern) today. Access the live or archived conference by visiting the Investor Relations section of Kennametals corporate web site at www.kennametal.com.
This release contains forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. You can identify
these forward-looking statements by the fact they use words such as should, anticipate,
estimate, approximate, expect, may, will, project, intend, plan, believe, and
others words of similar meaning and expression in connection with any discussion of future
operating or financial performance. One can also identify forward-looking statements by the fact
that they do not relate strictly to historical or current facts. These statements are likely to
relate to, among other things, our goals, plans and projections regarding our financial position,
results of operations, market position and product development, which are based on current
expectations that involve inherent risks and uncertainties, including factors that could delay,
divert or change any of them in the next several years. Although it is not possible to predict or
identify all factors, they may include the following: global economic conditions; future terrorist
attacks; epidemics; risks associated with integrating and divesting businesses and achieving the
expected savings and synergies; demands on management resources; risks associated with
international markets such as currency exchange rates, and social and political environments;
competition; labor relations; commodity prices; demand for and market
acceptance of new and existing products; and risks associated with the implementation of
restructuring plans and environmental remediation matters. We can give no assurance that any goal
or plan set forth in forward-looking statements can be achieved and readers are cautioned not to
place undue reliance on such statements, which speak only as of the date made. We undertake no
obligation to release publicly any revisions to forward-looking statements as a result of future
events or developments.
Kennametal Inc. aspires to be the premier tooling solutions supplier in the world with operational excellence throughout the value chain and best-in-class manufacturing and technology. Kennametal strives to deliver superior shareowner value through top-tier financial performance. The company provides customers a broad range of technologically advanced tools, tooling systems and engineering services aimed at improving customers manufacturing competitiveness. With about 14,000 employees worldwide, the companys annual sales approximate $2.0 billion, with nearly half coming from sales outside the United States. Kennametal is a five-time winner of the GM Supplier of the Year award and is represented in more than 60 countries. Kennametal operations in Europe are headquartered in Fürth, Germany. Kennametal Asia Pacific operations are headquartered in Singapore. For more information, visit the companys web site at www.kennametal.com.
-more-
4
FINANCIAL HIGHLIGHTS
Consolidated financial highlights for Kennametal Inc. (NYSE: KMT) for the quarters ended December 31, 2004 and 2003 are shown in the following tables (in thousands, except per share amounts).
Consolidated Statements of Income (Unaudited)
Quarter Ended | Six Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
Sales |
$ | 556,218 | $ | 460,778 | $ | 1,087,654 | $ | 905,353 | ||||||||
Cost of goods sold (1) |
374,804 | 313,146 | 732,845 | 613,614 | ||||||||||||
Gross profit |
181,414 | 147,632 | 354,809 | 291,739 | ||||||||||||
Operating expense (2) |
139,513 | 124,723 | 270,462 | 245,962 | ||||||||||||
Restructuring and asset impairment charges |
| 3,120 | | 3,670 | ||||||||||||
Amortization of intangibles |
634 | 486 | 1,171 | 956 | ||||||||||||
Operating income |
41,267 | 19,303 | 83,176 | 41,151 | ||||||||||||
Interest expense |
6,121 | 6,547 | 12,577 | 13,147 | ||||||||||||
Other income, net (3) |
(1,240 | ) | (3,855 | ) | (2,814 | ) | (2,518 | ) | ||||||||
Income before provision for income taxes
and minority interest |
36,386 | 16,611 | 73,413 | 30,522 | ||||||||||||
Provision for income taxes |
7,277 | 5,315 | 20,607 | 9,767 | ||||||||||||
Minority interest |
928 | 404 | 1,905 | 1,099 | ||||||||||||
Net income |
$ | 28,181 | $ | 10,892 | $ | 50,901 | $ | 19,656 | ||||||||
Basic earnings per share |
$ | 0.77 | $ | 0.31 | $ | 1.39 | $ | 0.55 | ||||||||
Diluted earnings per share |
$ | 0.74 | $ | 0.30 | $ | 1.35 | $ | 0.54 | ||||||||
Dividends per share |
$ | 0.17 | $ | 0.17 | $ | 0.34 | $ | 0.34 | ||||||||
Basic weighted average shares outstanding |
36,744 | 35,604 | 36,550 | 35,470 | ||||||||||||
Diluted weighted average shares outstanding |
38,016 | 36,260 | 37,702 | 36,124 | ||||||||||||
1) | For the quarter ended December 31, 2003, these amounts include charges of $0.8 million for a pension curtailment. For the six months ended December 31, 2003, these amounts include charges of $0.1 million for integration activities related to the Widia acquisition, $2.9 million related to restructuring programs, and $0.8 million for a pension curtailment. | |||
2) | For the quarter ended December 31, 2003, these amounts include charges of $1.8 million related to a reserve for a note receivable from a divestiture of a business by Kennametal in 2002, and $0.5 million related to a pension curtailment. For the six months ended December 31, 2003, these amounts include charges of $1.8 million related to a reserve for a note receivable from a divestiture of a business by Kennametal in 2002, $0.5 million related to a pension curtailment, and $1.4 million for integration activities related to the Widia acquisition. | |||
3) | For the quarter and six months ended December 31, 2003, these amounts include income of $4.4 million related to a gain on the sale of Toshiba Tungaloy investment and a charge of $0.2 million on a reserve for a note receivable from a divestiture of a business by Kennametal in 2002. |
-more-
5
FINANCIAL HIGHLIGHTS (Continued)
In addition to reported results under U.S. GAAP, the following financial highlight tables also include, where appropriate, a reconciliation of results excluding special items and free operating cash flow (which are non-GAAP measures), to the most directly comparable GAAP measures. Management believes that each of these non-GAAP financial measures is useful to investors to more easily compare the Companys financial performance period to period.
For the quarter and six months ended December 31, 2004, there were no special items.
RECONCILIATION TO GAAP QUARTER ENDED DECEMBER 31, 2003 (Unaudited)
Other | Diluted | |||||||||||||||||||||||
Operating | Operating | (Income) / | Net | Earnings | ||||||||||||||||||||
Gross Profit | Expense | Income | Expense | Income | Per Share | |||||||||||||||||||
2003 Reported Results |
$ | 147,632 | $ | 124,723 | $ | 19,303 | $ | (3,855 | ) | $ | 10,892 | $ | 0.30 | |||||||||||
MSSG restructuring |
7 | | 1,630 | | 1,109 | 0.03 | ||||||||||||||||||
AMSG restructuring |
| | 1,497 | | 1,018 | 0.03 | ||||||||||||||||||
Pension curtailment |
779 | (520 | ) | 1,299 | | 883 | 0.02 | |||||||||||||||||
Gain on Toshiba
investment |
| | | 4,397 | (2,990 | ) | (0.08 | ) | ||||||||||||||||
Note receivable |
| (1,817 | ) | 1,817 | (183 | ) | 1,360 | 0.04 | ||||||||||||||||
2003 Results,
excluding special
items |
$ | 148,418 | $ | 122,386 | $ | 25,546 | $ | 359 | $ | 12,272 | $ | 0.34 | ||||||||||||
EPS for the quarter ended December 31, 2004 of $0.74 is up 118 percent from adjusted EPS of $0.34 and 147 percent from reported EPS of $0.30 for the quarter ended December 31, 2003.
RECONCILIATION TO GAAP SIX MONTHS ENDED DECEMBER 31, 2003 (Unaudited)
Other | Diluted | |||||||||||||||||||||||
Operating | Operating | (Income) / | Net | Earnings | ||||||||||||||||||||
Gross Profit | Expense | Income | Expense | Income | Per Share | |||||||||||||||||||
2003 Reported Results |
$ | 291,739 | $ | 245,962 | $ | 41,151 | $ | (2,518 | ) | $ | 19,656 | $ | 0.54 | |||||||||||
MSSG restructuring |
2,850 | | 5,023 | | 3,416 | 0.10 | ||||||||||||||||||
AMSG restructuring |
| | 1,497 | | 1,018 | 0.03 | ||||||||||||||||||
Widia integration
costs - MSSG |
63 | (1,448 | ) | 1,511 | | 1,027 | 0.03 | |||||||||||||||||
Widia integration
costs - AMSG |
48 | | 48 | | 33 | | ||||||||||||||||||
Pension curtailment |
779 | (520 | ) | 1,299 | | 883 | 0.02 | |||||||||||||||||
Gain on Toshiba
investment |
| | | 4,397 | (2,990 | ) | (0.08 | ) | ||||||||||||||||
Note receivable |
| (1,817 | ) | 1,817 | (183 | ) | 1,360 | 0.04 | ||||||||||||||||
2003 Results,
excluding special
items |
$ | 295,479 | $ | 242,177 | $ | 52,346 | $ | 1,696 | $ | 24,403 | $ | 0.68 | ||||||||||||
EPS for the period ended December 31, 2004 of $1.35 is up 99 percent from adjusted EPS of $0.68 and 150 percent from reported EPS of $0.54 for the period ended December 31, 2003.
-more-
6
FINANCIAL HIGHLIGHTS (Continued)
SEGMENT DATA (Unaudited):
Quarter Ended | Six Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
Outside Sales: |
||||||||||||||||
Metalworking Solutions and Services Group |
$ | 336,230 | $ | 283,493 | $ | 652,100 | $ | 554,622 | ||||||||
Advanced Materials Solutions Group |
122,327 | 94,751 | 240,213 | 188,382 | ||||||||||||
J&L Industrial Supply |
61,338 | 50,341 | 122,755 | 98,480 | ||||||||||||
Full Service Supply |
36,323 | 32,193 | 72,586 | 63,869 | ||||||||||||
Total Outside Sales |
$ | 556,218 | $ | 460,778 | $ | 1,087,654 | $ | 905,353 | ||||||||
Sales By Geographic Region: |
||||||||||||||||
Within the United States |
$ | 301,524 | $ | 252,734 | $ | 603,307 | $ | 501,645 | ||||||||
International |
254,694 | 208,044 | 484,347 | 403,708 | ||||||||||||
Total Sales by Geographic Region |
$ | 556,218 | $ | 460,778 | $ | 1,087,654 | $ | 905,353 | ||||||||
Operating Income (Loss), as reported: |
||||||||||||||||
Metalworking Solutions and Services Group |
$ | 42,723 | $ | 22,684 | $ | 81,595 | $ | 46,186 | ||||||||
Advanced Materials Solutions Group |
13,869 | 9,407 | 28,402 | 21,229 | ||||||||||||
J&L Industrial Supply |
5,866 | 4,306 | 11,587 | 6,991 | ||||||||||||
Full Service Supply |
546 | (159 | ) | 666 | (440 | ) | ||||||||||
Corporate and eliminations (1) |
(21,737 | ) | (16,935 | ) | (39,074 | ) | (32,815 | ) | ||||||||
Total Operating Income, as reported |
$ | 41,267 | $ | 19,303 | $ | 83,176 | $ | 41,151 | ||||||||
Operating Income (Loss), excluding
special items: |
||||||||||||||||
Metalworking Solutions and Services Group |
$ | 42,723 | $ | 24,314 | $ | 81,595 | $ | 52,720 | ||||||||
Advanced Materials Solutions Group |
13,869 | 10,904 | 28,402 | 22,774 | ||||||||||||
J&L Industrial Supply |
5,866 | 4,306 | 11,587 | 6,991 | ||||||||||||
Full Service Supply |
546 | (159 | ) | 666 | (440 | ) | ||||||||||
Corporate and eliminations (1) |
(21,737 | ) | (13,819 | ) | (39,074 | ) | (29,699 | ) | ||||||||
Total Operating Income, excluding
special items |
$ | 41,267 | $ | 25,546 | $ | 83,176 | $ | 52,346 | ||||||||
(1) Includes corporate functional shared services and intercompany eliminations.
-more-
7
FINANCIAL HIGHLIGHTS (Continued)
OPERATING INCOME (LOSS) RECONCILIATION (Unaudited) :
For the quarter and six months ended December 31, 2004, there were no special items.
QUARTER ENDED DECEMBER 31, | ||||||||||||||||||||||||
MSSG | AMSG | J&L | FSS | Corp & Elim | Total | |||||||||||||||||||
2003 Reported
Operating Income (Loss) |
$ | 22,684 | $ | 9,407 | $ | 4,306 | $ | (159 | ) | $ | (16,935 | ) | $ | 19,303 | ||||||||||
Restructuring |
1,630 | 1,497 | | | | 3,127 | ||||||||||||||||||
Pension curtailment |
| | | | 1,299 | 1,299 | ||||||||||||||||||
Note receivable |
| | | | 1,817 | 1,817 | ||||||||||||||||||
2003 Operating Income
(Loss), excluding
special items |
$ | 24,314 | $ | 10,904 | $ | 4,306 | $ | (159 | ) | $ | (13,819 | ) | $ | 25,546 | ||||||||||
SIX MONTHS ENDED DECEMBER 31, | ||||||||||||||||||||||||
MSSG | AMSG | J&L | FSS | Corp & Elim | Total | |||||||||||||||||||
2003 Reported Operating
Income (Loss) |
$ | 46,186 | $ | 21,229 | $ | 6,991 | $ | (440 | ) | $ | (32,815 | ) | $ | 41,151 | ||||||||||
Restructuring |
5,023 | 1,497 | | | | 6,520 | ||||||||||||||||||
Widia integration costs |
1,511 | 48 | | | | 1,559 | ||||||||||||||||||
Pension curtailment |
| | | | 1,299 | 1,299 | ||||||||||||||||||
Note receivable |
| | | | 1,817 | 1,817 | ||||||||||||||||||
2003 Operating Income
(Loss), excluding special
items |
$ | 52,720 | $ | 22,774 | $ | 6,991 | $ | (440 | ) | $ | (29,699 | ) | $ | 52,346 | ||||||||||
RECONCILIATION TO FREE OPERATING CASH FLOW INFORMATION (Unaudited) :
Quarter Ended | Six Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
Net income |
$ | 28,181 | $ | 10,892 | $ | 50,901 | $ | 19,656 | ||||||||
Other non-cash items |
(1,235 | ) | 4,746 | 4,047 | 11,219 | |||||||||||
Depreciation and amortization |
16,141 | 16,489 | 31,609 | 31,840 | ||||||||||||
Change in inventory |
292 | 11,709 | (12,730 | ) | 15,437 | |||||||||||
Change in accounts receivable |
18,050 | 18,343 | 14,992 | 23,397 | ||||||||||||
Change in accounts payable |
(8,171 | ) | 3,332 | (11,349 | ) | (9,180 | ) | |||||||||
Change in other assets and liabilities |
(1,825 | ) | (22,354 | ) | 5,770 | (37,027 | ) | |||||||||
Net cash flow provided by operating
activities |
51,433 | 43,157 | 83,240 | 55,342 | ||||||||||||
Purchase of property, plant and equipment |
(20,550 | ) | (11,259 | ) | (35,769 | ) | (21,853 | ) | ||||||||
Proceeds from disposals of property,
plant and equipment |
2,827 | 1,854 | 3,333 | 2,388 | ||||||||||||
Free operating cash flow |
$ | 33,710 | $ | 33,752 | $ | 50,804 | $ | 35,877 | ||||||||
-more-
8
FINANCIAL HIGHLIGHTS (Continued)
CONDENSED BALANCE SHEETS (Unaudited) :
12/31/04 | 09/30/04 | 06/30/04 | 03/31/04 | 12/31/03 | ||||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and equivalents |
$ | 32,168 | $ | 28,688 | $ | 25,940 | $ | 27,528 | $ | 15,086 | ||||||||||
Trade receivables, net of allowance |
367,940 | 369,008 | 364,725 | 357,795 | 324,509 | |||||||||||||||
Receivables securitized |
(115,253 | ) | (115,309 | ) | (117,480 | ) | (108,916 | ) | (101,422 | ) | ||||||||||
Accounts receivable, net |
252,687 | 253,699 | 247,245 | 248,879 | 223,087 | |||||||||||||||
Inventories |
421,183 | 404,478 | 388,077 | 387,202 | 386,250 | |||||||||||||||
Deferred income taxes |
99,731 | 96,144 | 95,240 | 88,480 | 88,820 | |||||||||||||||
Other current assets |
39,605 | 37,178 | 40,443 | 38,803 | 39,460 | |||||||||||||||
Total current assets |
845,374 | 820,187 | 796,945 | 790,892 | 752,703 | |||||||||||||||
Property, plant and equipment, net |
506,253 | 487,616 | 484,475 | 481,793 | 487,530 | |||||||||||||||
Goodwill and intangible assets, net |
543,062 | 546,487 | 542,014 | 554,614 | 500,890 | |||||||||||||||
Other assets |
133,451 | 115,733 | 115,229 | 57,743 | 70,970 | |||||||||||||||
Total |
$ | 2,028,140 | $ | 1,970,023 | $ | 1,938,663 | $ | 1,885,042 | $ | 1,812,093 | ||||||||||
LIABILITIES |
||||||||||||||||||||
Short-term debt, including notes
payable |
$ | 28,888 | $ | 116,446 | $ | 126,807 | $ | 8,193 | $ | 12,872 | ||||||||||
Accounts payable |
142,465 | 146,543 | 148,216 | 132,246 | 112,563 | |||||||||||||||
Accrued liabilities |
226,568 | 217,636 | 211,504 | 200,304 | 181,755 | |||||||||||||||
Total current liabilities |
397,921 | 480,625 | 486,527 | 340,743 | 307,190 | |||||||||||||||
Long-term debt |
376,268 | 318,989 | 313,400 | 486,119 | 468,455 | |||||||||||||||
Deferred income taxes |
56,340 | 65,973 | 67,426 | 39,132 | 37,135 | |||||||||||||||
Other liabilities |
174,855 | 162,627 | 167,926 | 192,546 | 191,585 | |||||||||||||||
Total liabilities |
1,005,384 | 1,028,214 | 1,035,279 | 1,058,540 | 1,004,365 | |||||||||||||||
MINORITY INTEREST |
19,249 | 17,377 | 16,232 | 16,598 | 16,286 | |||||||||||||||
SHAREOWNERS EQUITY |
1,003,507 | 924,432 | 887,152 | 809,904 | 791,442 | |||||||||||||||
Total |
$ | 2,028,140 | $ | 1,970,023 | $ | 1,938,663 | $ | 1,885,042 | $ | 1,812,093 | ||||||||||
Debt to Capital Reconciliation (Unaudited):
December 31, | ||||||||
2004 | 2003 | |||||||
Total debt |
$ | 405,156 | $ | 481,327 | ||||
Total shareowners equity |
1,003,507 | 791,442 | ||||||
Debt to equity, GAAP |
40.4 | % | 60.8 | % | ||||
Total debt |
405,156 | $ | 481,327 | |||||
Minority interest |
19,249 | 16,286 | ||||||
Total shareowners equity |
1,003,507 | 791,442 | ||||||
Total capital |
$ | 1,427,912 | $ | 1,289,055 | ||||
Debt to Capital |
28.4 | % | 37.3 | % |
-more-
9
FINANCIAL HIGHLIGHTS (Continued)
RETURN ON INVESTED CAPITAL (Unaudited):
For the Period Ended December 31, 2004
12/31/2004 | 9/30/2004 | 6/30/2004 | 3/31/2004 | 12/31/2003 | Average | |||||||||||||||||||
Invested Capital |
||||||||||||||||||||||||
Debt |
$ | 405,156 | $ | 435,435 | $ | 440,207 | $ | 494,312 | $ | 481,327 | $ | 451,287 | ||||||||||||
Accounts receivable securitized |
115,253 | 115,309 | 117,480 | 108,916 | 101,422 | 111,676 | ||||||||||||||||||
Minority interest |
19,249 | 17,377 | 16,232 | 16,598 | 16,286 | 17,148 | ||||||||||||||||||
Shareowners equity |
1,003,507 | 924,432 | 887,152 | 809,904 | 791,442 | 883,288 | ||||||||||||||||||
Total |
$ | 1,543,165 | $ | 1,492,553 | $ | 1,461,071 | $ | 1,429,730 | $ | 1,390,477 | $ | 1,463,399 | ||||||||||||
Quarter Ended | ||||||||||||||||||||
12/31/2004 | 9/30/2004 | 6/30/2004 | 3/31/2004 | Total | ||||||||||||||||
Interest Expense |
||||||||||||||||||||
Interest expense |
$ | 6,121 | $ | 6,456 | $ | 6,405 | $ | 6,332 | $ | 25,314 | ||||||||||
Securitization interest |
757 | 580 | 443 | 356 | 2,136 | |||||||||||||||
Total interest expense |
$ | 6,878 | $ | 7,036 | $ | 6,848 | $ | 6,688 | $ | 27,450 | ||||||||||
Income tax benefit |
8,784 | |||||||||||||||||||
Total Interest Expense, net of tax |
$ | 18,666 | ||||||||||||||||||
Quarter Ended | ||||||||||||||||||||
12/31/2004 | 9/30/2004 | 6/30/2004 | 3/31/2004 | Total | ||||||||||||||||
Total Income |
||||||||||||||||||||
Net Income, as reported |
$ | 28,181 | $ | 22,720 | $ | 29,852 | $ | 24,070 | $ | 104,823 | ||||||||||
Minority interest expense |
928 | 977 | (36 | ) | 533 | 2,402 | ||||||||||||||
Total Income, excluding special
items |
$ | 29,109 | $ | 23,697 | $ | 29,816 | $ | 24,603 | $ | 107,225 | ||||||||||
Total Income, excluding special
items |
$ | 107,225 | ||||||||||||||||||
Total Interest Expense, net of tax |
18,666 | |||||||||||||||||||
$ | 125,891 | |||||||||||||||||||
Average invested capital |
$ | 1,463,399 | ||||||||||||||||||
Adjusted Return on Invested Capital |
8.6 | % | ||||||||||||||||||
Return on Invested Capital calculated
utilizing
Net Income, as reported is as follows: |
||||||||||||||||||||
Net Income, as reported |
$ | 104,823 | ||||||||||||||||||
Total Interest Expense, net of tax |
18,666 | |||||||||||||||||||
$ | 123,489 | |||||||||||||||||||
Average invested capital |
$ | 1,463,399 | ||||||||||||||||||
Return on Invested Capital |
8.4 | % |
-more-
10
FINANCIAL HIGHLIGHTS (Continued)
RETURN ON INVESTED CAPITAL (Unaudited):
For the Period Ended December 31, 2003
12/31/2003 | 9/30/2003 | 6/30/2003 | 3/31/2003 | 12/31/2002 | Average | |||||||||||||||||||
Invested Capital |
||||||||||||||||||||||||
Debt |
$ | 481,327 | $ | 520,138 | $ | 525,687 | $ | 580,135 | $ | 617,016 | $ | 544,861 | ||||||||||||
Accounts receivable securitized |
101,422 | 95,318 | 99,316 | 93,614 | 100,000 | 97,934 | ||||||||||||||||||
Minority interest |
16,286 | 16,089 | 18,880 | 18,070 | 17,594 | 17,384 | ||||||||||||||||||
Shareowners equity |
791,442 | 746,562 | 721,577 | 756,511 | 737,729 | 750,764 | ||||||||||||||||||
Total |
$ | 1,390,477 | $ | 1,378,107 | $ | 1,365,460 | $ | 1,448,330 | $ | 1,472,339 | $ | 1,410,943 | ||||||||||||
Quarter Ended | ||||||||||||||||||||
12/31/2003 | 9/30/2003 | 6/30/2003 | 3/31/2003 | Total | ||||||||||||||||
Interest Expense |
||||||||||||||||||||
Interest expense |
$ | 6,547 | $ | 6,600 | $ | 9,108 | $ | 8,979 | $ | 31,234 | ||||||||||
Securitization interest |
483 | 397 | 413 | 406 | 1,699 | |||||||||||||||
Total interest expense |
$ | 7,030 | $ | 6,997 | $ | 9,521 | $ | 9,385 | $ | 32,933 | ||||||||||
Income tax benefit |
10,539 | |||||||||||||||||||
Total interest expense, net of tax |
$ | 22,394 | ||||||||||||||||||
Quarter Ended | ||||||||||||||||||||
12/31/2003 | 9/30/2003 | 6/30/2003 | 3/31/2003 | Total | ||||||||||||||||
Total Income |
||||||||||||||||||||
Net income, as reported |
$ | 10,892 | $ | 8,764 | $ | (4,868 | ) | $ | 9,699 | $ | 24,487 | |||||||||
Minority interest expense |
404 | 695 | 74 | 739 | 1,912 | |||||||||||||||
MSSG restructuring |
1,109 | 2,307 | 2,194 | 754 | 6,364 | |||||||||||||||
AMSG restructuring |
1,018 | | 857 | 773 | 2,648 | |||||||||||||||
Corporate restructuring |
| | (69 | ) | 195 | 126 | ||||||||||||||
J&L restructuring |
| | (45 | ) | 561 | 516 | ||||||||||||||
FSS restructuring |
| | | 6 | 6 | |||||||||||||||
Widia
integration costs - MSSG |
| 1,027 | 1,758 | 1,337 | 4,122 | |||||||||||||||
Widia
integration costs - AMSG |
| 33 | 818 | 13 | 864 | |||||||||||||||
AMSG electronics impairment |
| | 15,269 | | 15,269 | |||||||||||||||
Pension curtailment |
883 | | | | 883 | |||||||||||||||
Gain on Toshiba investment |
(2,990 | ) | | | | (2,990 | ) | |||||||||||||
Note receivable |
1,360 | | | | 1,360 | |||||||||||||||
Total Income, excluding special
items |
$ | 12,676 | $ | 12,826 | $ | 15,988 | $ | 14,077 | $ | 55,567 | ||||||||||
Total Income, excluding special
items |
$ | 55,567 | ||||||||||||||||||
Total Interest Expense, net of tax |
22,394 | |||||||||||||||||||
$ | 77,961 | |||||||||||||||||||
Average invested capital |
$ | 1,410,943 | ||||||||||||||||||
Adjusted Return on Invested Capital |
5.5 | % | ||||||||||||||||||
Return on Invested Capital calculated
utilizing Net Income, as reported is
as follows: |
||||||||||||||||||||
Net Income, as reported |
$ | 24,487 | ||||||||||||||||||
Total Interest Expense, net of tax |
22,394 | |||||||||||||||||||
$ | 46,881 | |||||||||||||||||||
Average invested capital |
$ | 1,410,943 | ||||||||||||||||||
Return on Invested Capital |
3.3 | % |
-end-
11