Kennametal Inc. 8-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
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): October 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 October 26, 2005, Kennametal Inc. (the Company) issued a press release announcing financial
results for its first quarter ended September 30, 2005.
The press release contains adjusted return on invested capital, which is a non-GAAP financial
measure and is defined below.
Management believes that investors should have available the same information that management uses
to assess operating performance, determine compensation and assess the capital structure of the
Company. This non-GAAP measure should not be considered in isolation or as a substitute for its
most comparable GAAP measure. Non-GAAP financial measures utilized by the Company may not be
comparable to non-GAAP financial measures used by other companies.
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. Management
utilizes this non-GAAP measure in determining compensation and assessing the operations 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 non-GAAP financial measures to
describe the underlying operating results. Management believes that investors should have
available the same information that management uses to assess operating performance, determine
compensation and assess the capital structure of the Company. These non-GAAP measures should not
be considered in isolation or as a substitute for the most comparable GAAP measures. Non-GAAP
financial measures utilized by the Company may not be comparable to non-GAAP financial measures
used by other companies. Accordingly, we have compiled below certain reconciliations as required
by Regulation G.
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. Management uses this information in reviewing operating performance and in the
determination of compensation.
Adjusted Sales
Kennametal adjusts current period sales as reported under GAAP for specific items including foreign
currency translation. Management believes that adjusting the current period sales as reported
under GAAP yields a more consistent comparison of year over year results and provides additional
insight into the underlying operations. Management uses this information in reviewing operating
performance and in the determination of compensation.
Normalized Earnings Per Share
Normalized Earnings Per Share is a non-GAAP financial measure and is defined as earnings per share,
adjusted for the current years anticipated effective tax rate. Management believes that this
financial measure provides a more representative comparison of the Companys financial performance
period to period.
SUPPLEMENTAL INFORMATION AND RECONCILIATIONS
FINANCIAL HIGHLIGHTS
KENNAMETAL INC. EBIT RECONCILIATION (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
September 30, |
|
|
|
2005 |
|
|
2004 |
|
Net income, as reported |
|
$ |
28,097 |
|
|
$ |
22,720 |
|
As % of sales |
|
|
4.9 |
% |
|
|
4.3 |
% |
Add back: |
|
|
|
|
|
|
|
|
Interest |
|
|
7,829 |
|
|
|
6,456 |
|
Taxes |
|
|
15,059 |
|
|
|
13,330 |
|
|
|
|
|
|
|
|
EBIT |
|
|
50,985 |
|
|
|
42,506 |
|
Additional adjustments: |
|
|
|
|
|
|
|
|
Minority interest |
|
|
748 |
|
|
|
977 |
|
Interest income |
|
|
(934 |
) |
|
|
(689 |
) |
Securitization fees |
|
|
1,065 |
|
|
|
580 |
|
|
|
|
|
|
|
|
Adjusted EBIT |
|
$ |
51,864 |
|
|
$ |
43,374 |
|
|
|
|
|
|
|
|
Adjusted EBIT as % of sales |
|
|
9.1 |
% |
|
|
8.2 |
% |
MSSG SEGMENT (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
September 30, |
|
|
|
2005 |
|
|
2004 |
|
Sales, as reported |
|
$ |
346,538 |
|
|
$ |
315,870 |
|
Foreign currency exchange |
|
|
(5,963 |
) |
|
|
|
|
|
|
|
|
|
|
|
Adjusted sales |
|
$ |
340,575 |
|
|
$ |
315,870 |
|
|
|
|
|
|
|
|
AMSG SEGMENT (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
September 30, |
|
|
|
2005 |
|
|
2004 |
|
Sales, as reported |
|
$ |
157,678 |
|
|
$ |
117,886 |
|
Foreign currency exchange |
|
|
(782 |
) |
|
|
|
|
|
|
|
|
|
|
|
Adjusted sales |
|
$ |
156,896 |
|
|
$ |
117,886 |
|
|
|
|
|
|
|
|
FINANCIAL HIGHLIGHTS (Continued)
J&L SEGMENT (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
September 30, |
|
|
|
2005 |
|
|
2004 |
|
Sales, as reported |
|
$ |
65,002 |
|
|
$ |
61,417 |
|
Foreign currency exchange |
|
|
80 |
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted sales |
|
$ |
65,082 |
|
|
$ |
61,417 |
|
|
|
|
|
|
|
|
Normalized EPS (Unaudited):
For
the Quarter Ended December 31, 2004
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
December 31, 2005 |
|
EPS, as reported |
|
$ |
0.74 |
|
Add: Provision for income taxes per diluted share, at
December 2004 effective tax rate of 20% |
|
|
0.19 |
|
Deduct: Provision for income taxes per diluted share
at the anticipated FY 2006 effective tax rate of 35%
($12,735) |
|
|
(0.33 |
) |
|
|
|
|
Normalized EPS |
|
$ |
0.60 |
|
|
|
|
|
Item 9.01 Financial Statements and Exhibits
(c) Exhibits
99.1 Fiscal 2006 First Quarter Earnings Announcement
-end-
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: October 26, 2005 |
|
By: |
/s/ Timothy A. Hibbard |
|
|
|
|
Timothy A. Hibbard |
|
|
|
|
Corporate Controller and Chief
Accounting Officer |
|
EX-99.1
Exhibit
99.1
|
|
|
FROM:
|
|
KENNAMETAL INC. |
|
|
P.O. Box 231 |
|
|
Latrobe, PA 15650 |
|
|
724-539-5000 |
|
|
|
|
|
Investor Relations |
|
|
Contact: Quynh McGuire |
|
|
724-539-6559 |
|
|
|
|
|
Media Relations |
|
|
Contact: Joy Chandler |
|
|
724-539-4618 |
|
|
|
DATE:
|
|
October 26, 2005 |
|
|
|
FOR RELEASE:
|
|
Immediate |
KENNAMETAL
REPORTS STRONG FIRST QUARTER RESULTS
- Q1 06 sales up
7 percent, reflects 9 percent organic growth
- Earnings per diluted share (EPS) of $0.72, up 18 percent
- Another quarter of strong cash flow generation
LATROBE, Pa., October 26, 2005 Kennametal Inc. (NYSE: KMT) today reported fiscal 2006 first
quarter EPS of $0.72, including expenses related to the adoption of SFAS 123(R) of $0.05 per share
and increased domestic pension expense of $0.04 per share, compared with prior year first quarter
EPS of $0.61.
Sales of $569 million were up 7 percent compared to prior year first quarter sales of $531 million.
Kennametal Chairman, President and Chief Executive Officer, Markos I. Tambakeras, said, First
quarter results exceeded our expectations due to favorable sales mix, raw
material costs up appreciably over last year but lower than anticipated and better than expected price realization. Each of our three business groups,
Metalworking Solutions and Services, Advanced Materials Solutions,
and J&L Industrial Supply, is
winning in the marketplace and continues to provide superior value to customers through our
leadership position in technology and innovation focused on helping customers improve their
competitiveness.
-more-
Highlights of the Fiscal 2006 First Quarter
|
|
Sales of $569 million were up 7 percent versus the same quarter last year, including 9 percent organic sales growth, 1
percent benefit from foreign currency exchange and partially offset by net impact of acquisitions and divestitures. |
|
|
|
Net income was $28 million compared to $23 million in the prior year, up 24 percent. |
|
|
|
Net cash flow from operations was $27 million versus $32 million in the same quarter last year. |
|
|
|
ROIC was up 230 basis points to 9.9 percent - a new high. |
Outlook
Economic indicators project continued growth through fiscal 2006 in North America and the
rest-of-the-world markets, and flat to modest growth in European markets. Kennametal continues to
expect organic revenue growth in the 7 to 10 percent range, at two to three times the underlying
growth rates in industrial production of its addressed end markets.
Tambakeras said, We were very pleased with our performance for the first quarter of fiscal 2006,
and the outlook for our end markets for the remainder of the year remains positive. The major
challenge in fiscal year 2006 continues to revolve around raw material costs, especially tungsten. We have
demonstrated the ability to meet this challenge and expect to continue doing so for the remainder
of the year.
Reported EPS for fiscal year 2006 is now expected to be $3.50 to $3.90, including an approximately
$0.25 negative impact from the combination of expensing options due to SFAS 123(R) and the effects
of the reduction in the discount rate applied to the companys pension plans. This revised earnings
outlook represents an increase from previous 2006 EPS guidance of $3.30 to $3.80. In addition to
narrowing the earnings guidance range, the revised outlook establishes a lower range that reflects
a 12 percent increase, and a higher range that reflects a 25 percent increase from prior year EPS
of $3.13.
Organic sales for the second quarter of fiscal year 2006 are expected to grow 6 to 9 percent,
despite tougher comparisons. The company is expecting its top line growth to moderate slightly in the second quarter due to
the collective impact of a rising interest rate environment, sustained higher energy costs and the
effect of recent hurricanes. In addition, the company anticipates continuing pressure on raw
material costs. Reported EPS is forecasted to be in the range of $0.68 to $0.73,
consistent with our seasonal pattern and reflects confidence in the companys ability to maintain the
momentum of first quarter. Furthermore, this earnings guidance is based on an effective tax rate of 35 percent compared
with 20 percent effective tax rate in the second quarter of last year.
Operating margins and ROIC are expected to reflect continued improvement for the remainder of
fiscal year 2006.
-more-
2
As previously discussed, Kennametal anticipates net cash flow provided by operating
activities of approximately $200 million to $220 million for fiscal 2006. Adjusting net cash flow
provided by operating
activities for the impact of purchases of property, plant and
equipment ($80 million), Kennametal expects
to generate between $120 million to $140 million of free operating cash flow for fiscal 2006.
Dividend Declared
Kennametal also announced its Board of Directors declared a quarterly cash dividend of $0.19 per
share, reflecting a 12% increase recently implemented. The dividend is payable November 21, 2005,
to shareowners of record as of the close of business on November 9, 2005.
Kennametal advises shareowners 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.
First quarter results will be discussed in a live Internet broadcast at 10:00 a.m. Eastern time
today. This event will be broadcast live on the companys
website, www.kennametal.com. Once on
the homepage, just click on the link to Corporate, and then click Investor Relations. This
event also will be available on the companys website through November 9, 2005.
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
other 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 and regional economic conditions; risks associated with the
availability and costs of raw materials; commodity prices; risks associated with integrating and
divesting businesses and achieving the expected savings and synergies; competition; demands on
management resources; risks associated with international markets, such as currency exchange rates
and social and political environments; future terrorist attacks; labor relations; demand for and
market acceptance of new and
-more-
3
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. (NYSE:KMT) is a leading global supplier of tooling, engineered components and
advanced materials consumed in production processes. The company improves customers
competitiveness by providing superior economic returns through the delivery of application
knowledge and advanced technology to master the toughest of materials application demands.
Companies producing everything from airframes to coal, from medical implants to oil wells and from
turbochargers to motorcycle parts recognize Kennametal for extraordinary contributions to their
value chains. Customers buy over $2 billion annually of Kennametal products and servicesdelivered
by our 14,000 talented employees in over 60 countrieswith almost 50 percent of these revenues
coming from outside the United States. Visit us at www.kennametal.com [KMT-E]
-more-
4
FINANCIAL HIGHLIGHTS
Consolidated Statements of Income (Unaudited):
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
(in thousands, except per share amounts) |
|
September 30, |
|
|
|
2005 |
|
|
2004 |
|
Sales |
|
$ |
569,218 |
|
|
$ |
531,436 |
|
Cost of goods sold |
|
|
369,348 |
|
|
|
358,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
199,870 |
|
|
|
173,395 |
|
Operating expense |
|
|
147,662 |
|
|
|
130,949 |
|
Amortization of intangibles |
|
|
1,351 |
|
|
|
537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
50,857 |
|
|
|
41,909 |
|
Interest expense |
|
|
7,829 |
|
|
|
6,456 |
|
Other income, net |
|
|
(876 |
) |
|
|
(1,574 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes and minority interest |
|
|
43,904 |
|
|
|
37,027 |
|
Provision for income taxes |
|
|
15,059 |
|
|
|
13,330 |
|
Minority interest |
|
|
748 |
|
|
|
977 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
28,097 |
|
|
$ |
22,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.74 |
|
|
$ |
0.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.72 |
|
|
$ |
0.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per share |
|
$ |
0.19 |
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding |
|
|
37,949 |
|
|
|
36,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding |
|
|
38,915 |
|
|
|
37,363 |
|
|
|
|
|
|
|
|
SEGMENT DATA (Unaudited):
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
September 30, |
|
|
|
2005 |
|
|
2004 |
|
Outside Sales: |
|
|
|
|
|
|
|
|
Metalworking Solutions and Services Group |
|
$ |
346,538 |
|
|
$ |
315,870 |
|
Advanced Materials Solutions Group |
|
|
157,678 |
|
|
|
117,886 |
|
J&L Industrial Supply |
|
|
65,002 |
|
|
|
61,417 |
|
Full Service Supply |
|
|
|
|
|
|
36,263 |
|
|
|
|
|
|
|
|
Total Outside Sales |
|
$ |
569,218 |
|
|
$ |
531,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales By Geographic Region: |
|
|
|
|
|
|
|
|
Within the United States |
|
$ |
307,399 |
|
|
$ |
301,783 |
|
International |
|
|
261,819 |
|
|
|
229,653 |
|
|
|
|
|
|
|
|
Total Sales by Geographic Region |
|
$ |
569,218 |
|
|
$ |
531,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss): |
|
|
|
|
|
|
|
|
Metalworking Solutions and Services Group |
|
$ |
46,246 |
|
|
$ |
38,872 |
|
Advanced Materials Solutions Group |
|
|
23,328 |
|
|
|
14,533 |
|
J&L Industrial Supply |
|
|
6,844 |
|
|
|
5,721 |
|
Full Service Supply |
|
|
|
|
|
|
120 |
|
Corporate and eliminations (1) |
|
|
(25,561 |
) |
|
|
(17,337 |
) |
|
|
|
|
|
|
|
Total Operating Income, as reported |
|
$ |
50,857 |
|
|
$ |
41,909 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Includes corporate functional shared services and intercompany eliminations. |
-more-
5
FINANCIAL HIGHLIGHTS (Continued)
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited):
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
June 30, |
|
|
|
2005 |
|
|
2005 |
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and equivalents |
|
$ |
37,916 |
|
|
$ |
43,220 |
|
Trade receivables, net of allowance |
|
|
389,964 |
|
|
|
403,097 |
|
Receivables securitized |
|
|
(100,445 |
) |
|
|
(109,786 |
) |
|
|
|
|
|
|
|
Accounts receivable, net |
|
|
289,519 |
|
|
|
293,311 |
|
Inventories |
|
|
420,285 |
|
|
|
386,674 |
|
Deferred income taxes |
|
|
70,912 |
|
|
|
70,391 |
|
Other current assets |
|
|
34,004 |
|
|
|
37,466 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
852,636 |
|
|
|
831,062 |
|
Property, plant and equipment, net |
|
|
517,127 |
|
|
|
519,301 |
|
Goodwill and intangible assets, net |
|
|
644,730 |
|
|
|
652,791 |
|
Other assets |
|
|
86,633 |
|
|
|
89,183 |
|
|
|
|
|
|
|
|
Total |
|
$ |
2,101,126 |
|
|
$ |
2,092,337 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
Short-term debt, including notes payable |
|
$ |
6,770 |
|
|
$ |
50,889 |
|
Accounts payable |
|
|
150,269 |
|
|
|
154,839 |
|
Accrued liabilities |
|
|
221,445 |
|
|
|
222,930 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
378,484 |
|
|
|
428,658 |
|
Long-term debt |
|
|
408,480 |
|
|
|
386,485 |
|
Deferred income taxes |
|
|
54,307 |
|
|
|
59,551 |
|
Other liabilities |
|
|
232,344 |
|
|
|
227,321 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,073,615 |
|
|
|
1,102,015 |
|
|
|
|
|
|
|
|
|
|
MINORITY INTEREST |
|
|
18,117 |
|
|
|
17,460 |
|
|
|
|
|
|
|
|
|
|
SHAREOWNERS EQUITY |
|
|
1,009,394 |
|
|
|
972,862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
2,101,126 |
|
|
$ |
2,092,337 |
|
|
|
|
|
|
|
|
- more -
6
FINANCIAL HIGHLIGHTS (Continued)
RETURN ON INVESTED CAPITAL (Unaudited):
For the Period Ended September 30, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Invested Capital |
|
9/30/2005 |
|
|
6/30/2005 |
|
|
3/31/2005 |
|
|
12/31/2004 |
|
|
9/30/2004 |
|
|
Average |
|
Debt |
|
$ |
415,250 |
|
|
$ |
437,374 |
|
|
$ |
485,168 |
|
|
$ |
405,156 |
|
|
$ |
435,435 |
|
|
$ |
435,667 |
|
Accounts receivable securitized |
|
|
100,445 |
|
|
|
109,786 |
|
|
|
120,749 |
|
|
|
115,253 |
|
|
|
115,309 |
|
|
|
112,308 |
|
Minority interest |
|
|
18,117 |
|
|
|
17,460 |
|
|
|
19,664 |
|
|
|
19,249 |
|
|
|
17,377 |
|
|
|
18,373 |
|
Shareowners equity |
|
|
1,009,394 |
|
|
|
972,862 |
|
|
|
1,021,186 |
|
|
|
1,003,507 |
|
|
|
924,432 |
|
|
|
986,276 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
1,543,206 |
|
|
$ |
1,537,482 |
|
|
$ |
1,646,767 |
|
|
$ |
1,543,165 |
|
|
$ |
1,492,553 |
|
|
$ |
1,552,635 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
9/30/2005 |
|
|
|
6/30/2005 |
|
|
|
3/31/2005 |
|
|
|
12/31/2004 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
7,829 |
|
|
$ |
7,897 |
|
|
$ |
6,803 |
|
|
$ |
6,121 |
|
|
$ |
28,650 |
|
|
|
|
|
Securitization interest |
|
|
1,065 |
|
|
|
981 |
|
|
|
868 |
|
|
|
757 |
|
|
|
3,671 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
$ |
8,894 |
|
|
$ |
8,878 |
|
|
$ |
7,671 |
|
|
$ |
6,878 |
|
|
$ |
32,321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,086 |
|
|
|
|
|
Total Interest Expense, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
21,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
|
|
|
|
|
|
|
|
|
Total Income |
|
|
9/30/2005 |
|
|
|
6/30/2005 |
|
|
|
3/31/2005 |
|
|
|
12/31/2004 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income, as reported |
|
$ |
28,097 |
|
|
$ |
37,740 |
|
|
$ |
30,650 |
|
|
$ |
28,181 |
|
|
$ |
124.668 |
|
|
|
|
|
Restructuring and asset impairment
charges |
|
|
|
|
|
|
|
|
|
|
3,306 |
|
|
|
|
|
|
|
3,306 |
|
|
|
|
|
Loss on assets held for sale |
|
|
|
|
|
|
|
|
|
|
1,086 |
|
|
|
|
|
|
|
1,086 |
|
|
|
|
|
Minority interest expense |
|
|
748 |
|
|
|
238 |
|
|
|
1,449 |
|
|
|
928 |
|
|
|
3,363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Income, excluding special
items |
|
$ |
28,845 |
|
|
$ |
37,978 |
|
|
$ |
36,491 |
|
|
$ |
29,109 |
|
|
$ |
132,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Income, excluding special
items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
132,423 |
|
|
|
|
|
Total Interest Expense, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
153,658 |
|
|
|
|
|
Average invested capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,552,635 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Return on Invested Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.9 |
% |
|
|
|
|
|
Return on Invested Capital calculated utilizing Net Income, as reported is as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
Net Income, as reported |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
124,668 |
|
|
|
|
|
Total Interest Expense, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
145,903 |
|
|
|
|
|
Average invested capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,552,635 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Invested Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.4 |
% |
|
|
|
|
- more -
7
FINANCIAL HIGHLIGHTS (Continued)
RETURN ON INVESTED CAPITAL (Unaudited):
For the Period Ended September 30, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Invested Capital |
|
9/30/2004 |
|
|
6/30/2004 |
|
|
3/31/2004 |
|
|
12/31/2003 |
|
|
9/30/2003 |
|
|
Average |
|
Debt |
|
$ |
435,435 |
|
|
$ |
440,207 |
|
|
$ |
494,312 |
|
|
$ |
481,327 |
|
|
$ |
520,138 |
|
|
$ |
474,284 |
|
Accounts receivable securitized |
|
|
115,309 |
|
|
|
117,480 |
|
|
|
108,916 |
|
|
|
101,422 |
|
|
|
95,318 |
|
|
|
107,689 |
|
Minority interest |
|
|
17,377 |
|
|
|
16,232 |
|
|
|
16,598 |
|
|
|
16,286 |
|
|
|
16,089 |
|
|
|
16,516 |
|
Equity |
|
|
924,432 |
|
|
|
887,152 |
|
|
|
809,904 |
|
|
|
791,442 |
|
|
|
746,562 |
|
|
|
831,899 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
1,492,553 |
|
|
$ |
1,461,071 |
|
|
$ |
1,429,730 |
|
|
$ |
1,390,477 |
|
|
$ |
1,378,107 |
|
|
$ |
1,430,388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
9/30/2004 |
|
|
|
6/30/2004 |
|
|
|
3/31/2004 |
|
|
|
12/31/2003 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
6,456 |
|
|
$ |
6,405 |
|
|
$ |
6,332 |
|
|
$ |
6,547 |
|
|
$ |
25,740 |
|
|
|
|
|
Securitization interest |
|
|
580 |
|
|
|
443 |
|
|
|
356 |
|
|
|
483 |
|
|
|
1,862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
$ |
7,036 |
|
|
$ |
6,848 |
|
|
$ |
6,688 |
|
|
$ |
7,030 |
|
|
$ |
27,602 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Expense, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
18,493 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
|
|
|
|
|
|
|
|
|
Total Income |
|
|
9/30/2004 |
|
|
|
6/30/2004 |
|
|
|
3/31/2004 |
|
|
|
12/31/2003 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income, as reported |
|
$ |
22,720 |
|
|
$ |
29,852 |
|
|
$ |
24,070 |
|
|
$ |
10,892 |
|
|
$ |
87,534 |
|
|
|
|
|
Minority Interest Expense |
|
|
977 |
|
|
|
(36 |
) |
|
|
533 |
|
|
|
404 |
|
|
|
1,878 |
|
|
|
|
|
MSSG Restructuring |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,109 |
|
|
|
1,109 |
|
|
|
|
|
AMSG Restructuring |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,018 |
|
|
|
1,018 |
|
|
|
|
|
Pension Curtailment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
883 |
|
|
|
883 |
|
|
|
|
|
Gain on Toshiba Investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,990 |
) |
|
|
(2,990 |
) |
|
|
|
|
Strong Tool Note Receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,360 |
|
|
|
1,360 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Income, excluding special items |
|
$ |
23,697 |
|
|
$ |
29,816 |
|
|
$ |
24,603 |
|
|
$ |
12,676 |
|
|
$ |
90,792 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Income, excluding special items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
90,792 |
|
|
|
|
|
Total Interest Expense, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,493 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
109,285 |
|
|
|
|
|
Average Invested Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,430,388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Return on Invested Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Invested Capital calculated utilizing Net Income, as reported is as follows: |
|
|
|
|
|
|
|
|
Net Income, as reported |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
87,534 |
|
|
|
|
|
Total Interest Expense, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,493 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
106,027 |
|
|
|
|
|
Average invested capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,430,388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Invested Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- end -
8