Pennsylvania | 1-5318 | 25-0900168 | ||
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||
600 Grant Street Suite 5100 Pittsburgh, Pennsylvania | 15219-2706 | |||
(Address of Principal Executive Offices) | (Zip Code) |
PRIMARY WORKING CAPITAL (UNAUDITED) | ||||||||||||||||||
(in thousands, except percents) | 12/31/2016 | 9/30/2016 | 6/30/2016 | 3/31/2016 | 12/31/2015 | Average | ||||||||||||
Current assets | $ | 971,745 | $ | 991,837 | $ | 1,075,341 | $ | 1,099,260 | $ | 1,062,992 | $ | 1,040,235 | ||||||
Current liabilities | 390,151 | 402,574 | 427,275 | 421,415 | 394,983 | 407,280 | ||||||||||||
Working capital, GAAP | $ | 581,594 | $ | 589,263 | $ | 648,066 | $ | 677,845 | $ | 668,009 | $ | 632,955 | ||||||
Excluding items: | ||||||||||||||||||
Cash and cash equivalents | (102,001 | ) | (119,411 | ) | (161,579 | ) | (136,564 | ) | (138,978 | ) | (131,707 | ) | ||||||
Other current assets | (80,375 | ) | (64,660 | ) | (84,016 | ) | (111,479 | ) | (113,113 | ) | (90,729 | ) | ||||||
Total excluded current assets | (182,376 | ) | (184,071 | ) | (245,595 | ) | (248,043 | ) | (252,091 | ) | (222,435 | ) | ||||||
Adjusted current assets | 789,369 | 807,766 | 829,746 | 851,217 | 810,901 | 817,800 | ||||||||||||
Current maturities of long-term debt and capital leases, including notes payable | (2,263 | ) | (1,381 | ) | (1,895 | ) | (4,140 | ) | (5,942 | ) | (3,124 | ) | ||||||
Other current liabilities | (219,008 | ) | (225,189 | ) | (243,341 | ) | (247,943 | ) | (237,444 | ) | (234,585 | ) | ||||||
Total excluded current liabilities | (221,271 | ) | (226,570 | ) | (245,236 | ) | (252,083 | ) | (243,386 | ) | (237,709 | ) | ||||||
Adjusted current liabilities | 168,880 | 176,004 | 182,039 | 169,332 | 151,597 | 169,570 | ||||||||||||
Primary working capital | $ | 620,489 | $ | 631,762 | $ | 647,707 | $ | 681,885 | $ | 659,304 | $ | 648,229 | ||||||
Three Months Ended | ||||||||||||||||||
12/31/2016 | 9/30/2016 | 6/30/2016 | 3/31/2016 | Total | ||||||||||||||
Sales | $ | 487,573 | $ | 477,140 | $ | 521,224 | $ | 497,837 | $ | 1,983,774 | ||||||||
Primary working capital as a percentage of sales | 32.7 | % |
PRIMARY WORKING CAPITAL (UNAUDITED) | ||||||||||||||||||
(in thousands, except percents) | 6/30/2016 | 3/31/2016 | 12/31/2015 | 9/30/15 | 6/30/2015 | Average | ||||||||||||
Current assets | $ | 1,075,341 | $ | 1,099,260 | $ | 1,062,992 | $ | 1,168,511 | $ | 1,258,546 | $ | 1,132,930 | ||||||
Current liabilities | 427,275 | 421,415 | 394,983 | 438,406 | 482,744 | 432,965 | ||||||||||||
Working capital, GAAP | $ | 648,066 | $ | 677,845 | $ | 668,009 | $ | 730,105 | $ | 775,802 | $ | 699,965 | ||||||
Excluding items: | ||||||||||||||||||
Cash and cash equivalents | (161,579 | ) | (136,564 | ) | (138,978 | ) | (97,199 | ) | (105,494 | ) | (127,963 | ) | ||||||
Other current assets | (84,016 | ) | (111,479 | ) | (113,113 | ) | (120,583 | ) | (132,148 | ) | (112,268 | ) | ||||||
Total excluded current assets | (245,595 | ) | (248,043 | ) | (252,091 | ) | (217,782 | ) | (237,642 | ) | (240,231 | ) | ||||||
Adjusted current assets | 829,746 | 851,217 | 810,901 | 950,729 | 1,020,904 | 892,699 | ||||||||||||
Current maturities of long-term debt and capital leases, including notes payable | (1,895 | ) | $ | (4,140 | ) | (5,942 | ) | (25,285 | ) | (15,702 | ) | (10,593 | ) | |||||
Other current liabilities | (243,341 | ) | (247,943 | ) | (237,444 | ) | (235,385 | ) | (279,661 | ) | (248,755 | ) | ||||||
Total excluded current liabilities | (245,236 | ) | (252,083 | ) | (243,386 | ) | (260,670 | ) | (295,363 | ) | (259,348 | ) | ||||||
Adjusted current liabilities | 182,039 | 169,332 | 151,597 | 177,736 | 187,381 | 173,617 | ||||||||||||
Primary working capital | $ | 647,707 | $ | 681,885 | $ | 659,304 | $ | 772,993 | $ | 833,523 | $ | 719,082 | ||||||
Three Months Ended | ||||||||||||||||||
06/30/16 | 03/31/16 | 12/31/15 | 09/30/15 | Total | ||||||||||||||
Sales | $ | 521,224 | $ | 497,837 | $ | 524,021 | $ | 555,354 | $ | 2,098,436 | ||||||||
Primary working capital as a percentage of sales | 34.3 | % |
DEBT TO CAPITAL (UNAUDITED) | December 31, | June 30, | ||||||
(in thousands, except percents) | 2016 | 2016 | ||||||
Total debt | $ | 696,592 | $ | 695,443 | ||||
Total equity | 934,681 | 995,801 | ||||||
Debt to equity, GAAP | 74.5 | % | 69.8 | % | ||||
Total debt | $ | 696,592 | $ | 695,443 | ||||
Total equity | 934,681 | 995,801 | ||||||
Total capital | $ | 1,631,273 | $ | 1,691,244 | ||||
Debt to capital | 42.7 | % | 41.1 | % |
KENNAMETAL INC. | |||||||||
Date: | February 1, 2017 | By: | /s/ Martha Fusco | ||||||
Martha Fusco | |||||||||
Vice President Finance and Corporate Controller |
• | Sales were $488 million, compared with $524 million in the same quarter last year. Sales decreased by 7 percent, reflecting a 6 percent decline due to divestiture, a 2 percent decrease due to fewer business days and a 1 percent unfavorable currency exchange impact, offset partially by 2 percent organic growth. |
• | Pre-tax restructuring and related charges were $12 million, or $0.13 per share, and pre-tax benefits were approximately $24 million, or $0.25 per share in the quarter. In the same quarter last year, pre-tax restructuring and related charges were $9 million, or $0.08 per share, and pre-tax benefits were approximately $8 million, or $0.08 per share. |
• | Operating income was $24 million, compared to operating loss of $234 million in the same quarter last year. Adjusted operating income was $36 million, compared to $18 million in the prior year quarter. The increase in adjusted operating income reflects incremental restructuring benefits, higher absorption and productivity, the positive effects of lower raw material costs and sales volume growth, partially offset by the negative impacts of unfavorable price and mix. Adjusted operating margin was 7.3 percent in the current period and 3.8 percent in the prior year period. |
• | The reported effective tax rate (ETR) was 50.9 percent and the adjusted ETR was 28.0 percent. The difference between reported and adjusted ETRs includes restructuring and related charges and a discrete tax charge associated with recording a valuation allowance with regards to deferred tax assets in Australia. For the second quarter of fiscal 2016, the reported ETR was 29.7 percent (benefit on a loss) and the adjusted ETR was 11.8 percent (benefit on income). The increase in the adjusted effective tax rate was driven primarily by losses in the U.S. that cannot be tax affected in the current year, jurisdictional mix of earnings and the effect of the R&D legislation enacted in the prior year. |
• | EPS were $0.09, compared with LPS of $2.12 in the prior year quarter. Adjusted EPS were $0.24 in the current quarter and $0.16 in the prior year quarter. |
• | Year-to-date free operating cash flow was negative $20 million compared to positive $48 million in the same period last year. The decrease in free operating cash flow was primarily attributable to comparatively lower reductions in primary working capital, lower cash earnings and higher capital expenditures, partially offset by lower tax and pension payments. |
• | Earnings before interest, taxes, depreciation and amortization (EBITDA) were $49 million, compared with loss before interest, taxes, depreciation and amortization of $203 million in the prior year quarter. Adjusted EBITDA were $61 million in the current quarter and $49 million in the prior year quarter. |
• | Industrial segment sales of $267 million remained relatively flat compared to $269 million in the prior year quarter, reflecting organic growth of 4 percent, offset by a 2 percent decrease due to fewer business days, 1 percent unfavorable currency exchange and 1 percent due to divestiture. Excluding the impact of currency exchange and divestiture, sales increased approximately 6 percent in general engineering and 4 percent in aerospace and defense, offset partially by sales decreases of approximately 5 percent in energy and 2 percent in transportation. General engineering sales grew in Americas and Asia, benefiting from stability in the indirect channel stock levels, while EMEA general engineering activity was flat. Globally, conditions remain favorable in the aerospace sector. The transportation market was mixed with more projects and favorable conditions contributing to higher sales in Asia, which were more than offset by less favorable conditions in Europe and the Americas. On a segment regional basis excluding the impact of currency exchange and divestiture, sales increased 7 percent in Asia and 4 percent in the Americas, offset partially by a decrease of 2 percent in Europe. |
• | Industrial segment operating income was $18 million compared to $12 million in the prior year. Adjusted operating income was $24 million compared to $23 million in the prior year quarter, driven primarily by incremental restructuring benefits, higher absorption and productivity and organic sales growth, partially offset by higher employment-related costs and unfavorable mix. Industrial adjusted operating margin was 9.0 percent compared with 8.8 percent in the prior year. |
• | Widia segment sales of $43 million increased 1 percent from $42 million in the prior year quarter, driven by organic growth of 5 percent, offset partially by a 3 percent decrease due to fewer business days and 1 percent unfavorable currency exchange. On a segment regional basis excluding the impact of currency exchange, sales increased 19 percent in Asia, offset partially by decreases of 4 percent in the Americas and 2 percent in Europe. |
• | Widia segment operating loss was $3 million compared to $5 million in the prior year. Adjusted operating loss was $1 million compared to $2 million in the prior year quarter, primarily driven by incremental restructuring benefits. Widia adjusted operating loss margin was 1.5 percent compared with 3.8 percent in the prior year. |
• | Infrastructure segment sales of $177 million decreased 17 percent from $213 million in the prior year quarter, driven by divestiture impact of 14 percent, a 2 percent decrease due to fewer business days and 1 percent unfavorable currency exchange. Excluding the impact of currency exchange and divestiture, sales decreased by approximately 10 percent in earthworks and 5 percent in general engineering, offset partially by an increase of 6 percent in energy. Key energy markets, particularly in North America, began to stabilize in the period. During the quarter, average quarterly U.S. rig counts were still down year-over-year by over 20 percent, but have increased from the lows experienced in the June quarter of fiscal 2016. Sales in the current period associated with oil & gas in Americas have increased year-over-year by approximately 13 percent. Conditions in underground mining in North America continued to be challenging with sales down approximately 24 percent. On a segment regional basis excluding the impact of divestiture and currency exchange, sales decreased 8 percent in Europe and 7 percent in Asia, while sales in the Americas remained flat. |
• | Infrastructure segment operating income was $10 million compared to operating loss of $238 million in the same quarter of the prior year. Adjusted operating income was $14 million compared to adjusted operating loss of $2 million in the prior year quarter. The change in adjusted operating results was primarily due to lower raw material costs, higher absorption and productivity and incremental restructuring benefits, partially offset by unfavorable mix. Infrastructure adjusted operating income margin was 7.9 percent compared with adjusted operating loss margin of 1.1 percent in the prior year. |
• | Sales were $965 million, compared to $1,079 million in the same period last year. Sales decreased by 11 percent, driven by divestiture impact of 8 percent, 1 percent unfavorable currency exchange impact, 1 percent decrease due to fewer business days and 1 percent organic decline. |
• | Operating income was $15 million, compared to operating loss of $227 million in the same period last year. Adjusted operating income was $58 million in the current period, compared to adjusted operating income of $40 million in the prior year. Adjusted operating income increased due to incremental restructuring benefits, lower raw material costs and better absorption and productivity, partially offset by unfavorable mix, lower organic sales and higher employment-related costs. Adjusted operating margin was 6.0 percent, compared to 4.0 percent in the prior year. |
• | LPS was $0.18 in the current year period, compared with $2.20 the prior year period. Adjusted EPS were $0.35 in the current year period and $0.31 in the prior year period. |
Restructuring and related charges and savings (pre-tax) | ||||||
Estimated Charges | Current Quarter Charges | Charges To Date | Estimated Annualized Savings | Approximate Current Quarter Savings | Expected Completion Date | |
Headcount reduction initiatives | $50M | $7M | $37M | $72M | $10M | 6/30/2017 |
Other | $105M-$125M | $5M | $78M | $75M-$90M | $14M | 12/31/2018 |
Total | $155M-$175M | $12M | $115M | $147M-$162M | $24M |
Three Months Ended December 31, | Six Months Ended December 31, | |||||||||||||
(in thousands, except per share amounts) | 2016 | 2015 | 2016 | 2015 | ||||||||||
Sales | $ | 487,573 | $ | 524,021 | $ | 964,713 | $ | 1,079,376 | ||||||
Cost of goods sold | 339,950 | 383,215 | 673,560 | 787,345 | ||||||||||
Gross profit | 147,623 | 140,806 | 291,153 | 292,031 | ||||||||||
Operating expense | 111,004 | 123,580 | 230,869 | 252,824 | ||||||||||
Restructuring and asset impairment charges | 8,456 | 112,237 | 37,061 | 121,357 | ||||||||||
Loss on divestiture | — | 133,307 | — | 133,307 | ||||||||||
Amortization of intangibles | 4,150 | 5,638 | 8,421 | 11,886 | ||||||||||
Operating income (loss) | 24,013 | (233,956 | ) | 14,802 | (227,343 | ) | ||||||||
Interest expense | 7,151 | 6,803 | 14,144 | 13,782 | ||||||||||
Other expense (income), net | 726 | (732 | ) | 844 | 353 | |||||||||
Income (loss) before income taxes | 16,136 | (240,027 | ) | (186 | ) | (241,478 | ) | |||||||
Provision (benefit) for income taxes | 8,221 | (71,216 | ) | 13,100 | (66,964 | ) | ||||||||
Net income (loss) | 7,915 | (168,811 | ) | (13,286 | ) | (174,514 | ) | |||||||
Less: Net income attributable to noncontrolling interests | 653 | 416 | 1,108 | 939 | ||||||||||
Net income (loss) attributable to Kennametal | $ | 7,262 | $ | (169,227 | ) | $ | (14,394 | ) | $ | (175,453 | ) | |||
PER SHARE DATA ATTRIBUTABLE TO KENNAMETAL SHAREHOLDERS | ||||||||||||||
Basic earnings (loss) per share | $ | 0.09 | $ | (2.12 | ) | $ | (0.18 | ) | $ | (2.20 | ) | |||
Diluted earnings (loss) per share | $ | 0.09 | $ | (2.12 | ) | $ | (0.18 | ) | $ | (2.20 | ) | |||
Dividends per share | $ | 0.20 | $ | 0.20 | $ | 0.40 | $ | 0.40 | ||||||
Basic weighted average shares outstanding | 80,206 | 79,840 | 80,131 | 79,784 | ||||||||||
Diluted weighted average shares outstanding | 81,026 | 79,840 | 80,131 | 79,784 |
(in thousands) | December 31, 2016 | June 30, 2016 | |||||
ASSETS | |||||||
Cash and cash equivalents | $ | 102,001 | $ | 161,579 | |||
Accounts receivable, net | 339,479 | 370,916 | |||||
Inventories | 449,890 | 458,830 | |||||
Other current assets | 80,375 | 84,016 | |||||
Total current assets | 971,745 | 1,075,341 | |||||
Property, plant and equipment, net | 725,133 | 730,640 | |||||
Goodwill and other intangible assets, net | 489,219 | 505,695 | |||||
Other assets | 68,684 | 51,107 | |||||
Total assets | $ | 2,254,781 | $ | 2,362,783 | |||
LIABILITIES | |||||||
Current maturities of long-term debt and capital leases, including notes payable | $ | 2,263 | $ | 1,895 | |||
Accounts payable | 168,880 | 182,039 | |||||
Other current liabilities | 219,008 | 243,341 | |||||
Total current liabilities | 390,151 | 427,275 | |||||
Long-term debt and capital leases | 694,329 | 693,548 | |||||
Other liabilities | 235,620 | 246,159 | |||||
Total liabilities | 1,320,100 | 1,366,982 | |||||
KENNAMETAL SHAREHOLDERS’ EQUITY | 902,806 | 964,323 | |||||
NONCONTROLLING INTERESTS | 31,875 | 31,478 | |||||
Total liabilities and equity | $ | 2,254,781 | $ | 2,362,783 |
SEGMENT DATA (UNAUDITED) | Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||
(in thousands) | 2016 | 2015 | 2016 | 2015 | ||||||||||
Outside Sales: | ||||||||||||||
Industrial (1) | $ | 267,492 | $ | 268,578 | $ | 536,536 | $ | 538,770 | ||||||
Widia (1) | 42,874 | 42,305 | 83,888 | 85,447 | ||||||||||
Infrastructure | 177,207 | 213,138 | 344,289 | 455,159 | ||||||||||
Total outside sales | $ | 487,573 | $ | 524,021 | $ | 964,713 | $ | 1,079,376 | ||||||
Sales By Geographic Region: | ||||||||||||||
North America | $ | 223,679 | $ | 233,647 | $ | 438,890 | $ | 486,797 | ||||||
Western Europe | 118,348 | 145,842 | 238,329 | 301,563 | ||||||||||
Rest of World | 145,546 | 144,532 | 287,494 | 291,016 | ||||||||||
Total sales by geographic region | $ | 487,573 | $ | 524,021 | $ | 964,713 | $ | 1,079,376 | ||||||
Operating Income (Loss): | ||||||||||||||
Industrial (1) | $ | 18,067 | $ | 12,025 | $ | 23,603 | $ | 33,483 | ||||||
Widia (1) | (2,666 | ) | (4,665 | ) | (8,403 | ) | (6,374 | ) | ||||||
Infrastructure | 10,274 | (237,738 | ) | 2,687 | (246,166 | ) | ||||||||
Corporate (2) | (1,662 | ) | (3,578 | ) | (3,085 | ) | (8,286 | ) | ||||||
Total operating income (loss) | $ | 24,013 | $ | (233,956 | ) | $ | 14,802 | $ | (227,343 | ) |
THREE MONTHS ENDED DECEMBER 31, 2016 (UNAUDITED) | ||||||||||||||||||||
(in thousands, except percents and per share data) | Sales | Gross profit | Operating expense | Operating income | Effective tax rate | Net income(3) | Diluted EPS | |||||||||||||
Reported results | $ | 487,573 | $ | 147,623 | $ | 111,004 | $ | 24,013 | 50.9 | % | $ | 7,262 | $ | 0.09 | ||||||
Reported margins | 30.3 | % | 22.8 | % | 4.9 | % | ||||||||||||||
Restructuring and related charges | — | 2,405 | (922 | ) | 11,783 | (14.9 | ) | 10,904 | 0.13 | |||||||||||
Australia deferred tax valuation allowance | — | — | — | — | (8.0 | ) | 1,288 | 0.02 | ||||||||||||
Adjusted results | $ | 487,573 | $ | 150,028 | $ | 110,082 | $ | 35,796 | 28.0 | % | $ | 19,454 | $ | 0.24 | ||||||
Adjusted margins | 30.8 | % | 22.6 | % | 7.3 | % |
Industrial | Widia | Infrastructure | ||||||||||||||||
(in thousands, except percents) | Sales | Operating income | Sales | Operating loss | Sales | Operating income | ||||||||||||
Reported results | $ | 267,492 | $ | 18,067 | $ | 42,874 | $ | (2,666 | ) | $ | 177,207 | $ | 10,274 | |||||
Reported operating margin | 6.8 | % | (6.2 | )% | 5.8 | % | ||||||||||||
Restructuring and related charges | — | 5,998 | — | 2,013 | — | 3,766 | ||||||||||||
Adjusted results | $ | 267,492 | $ | 24,065 | $ | 42,874 | $ | (653 | ) | $ | 177,207 | $ | 14,040 | |||||
Adjusted operating margin | 9.0 | % | (1.5 | )% | 7.9 | % |
THREE MONTHS ENDED DECEMBER 31, 2015 (UNAUDITED) | ||||||||||||||||||||
(in thousands, except percents and per share data) | Sales | Gross profit | Operating expense | Operating (loss) income | Effective tax rate | Net (loss) income(3) | Diluted (LPS) EPS | |||||||||||||
Reported results | $ | 524,021 | $ | 140,806 | $ | 123,580 | $ | (233,956 | ) | 29.7 | % | $ | (169,227 | ) | $ | (2.12 | ) | |||
Reported margins | 26.9 | % | 23.6 | % | (44.6 | )% | ||||||||||||||
Restructuring and related charges (4) | — | 1,676 | (3,405 | ) | 8,862 | — | 6,393 | 0.08 | ||||||||||||
Goodwill and other intangible asset impairment charges | — | — | — | 108,456 | (25.0 | ) | 78,239 | 0.98 | ||||||||||||
Loss on divestiture | — | — | — | 133,307 | (17.8 | ) | 96,167 | 1.20 | ||||||||||||
Operations of divested businesses | (31,306 | ) | (3,731 | ) | (4,453 | ) | 1,830 | 1.3 | 1,104 | 0.02 | ||||||||||
Adjusted results | $ | 492,715 | $ | 138,751 | $ | 115,722 | $ | 18,499 | (11.8 | )% | $ | 12,676 | $ | 0.16 | ||||||
Adjusted margins | 28.2 | % | 23.5 | % | 3.8 | % |
Industrial (1) | Widia (1) | Infrastructure | ||||||||||||||||
(in thousands, except percents) | Sales | Operating income | Sales | Operating loss | Sales | Operating loss | ||||||||||||
Reported results | $ | 268,578 | $ | 12,025 | $ | 42,305 | $ | (4,665 | ) | $ | 213,138 | $ | (237,738 | ) | ||||
Reported operating margin | 4.5 | % | (11.0 | )% | (111.5 | )% | ||||||||||||
Restructuring and related charges (5) | — | 4,041 | — | 726 | — | 1,814 | ||||||||||||
Goodwill and other intangible asset impairment charges | — | — | — | 2,345 | — | 106,111 | ||||||||||||
Loss on divestiture | — | 7,258 | — | — | — | 126,049 | ||||||||||||
Operations of divested businesses | (1,563 | ) | 78 | — | — | (29,743 | ) | 1,752 | ||||||||||
Adjusted results | $ | 267,015 | $ | 23,402 | $ | 42,305 | $ | (1,594 | ) | $ | 183,395 | $ | (2,012 | ) | ||||
Adjusted operating margin | 8.8 | % | (3.8 | )% | (1.1 | )% |
SIX MONTHS ENDED DECEMBER 31, 2016 (UNAUDITED) | ||||||||||||
(in thousands, except percents) | Sales | Operating income | Net (loss) income(3) | Diluted (LPS) EPS | ||||||||
Reported results | $ | 964,713 | $ | 14,802 | $ | (14,394 | ) | $ | (0.18 | ) | ||
Reported operating margin | 1.5 | % | ||||||||||
Restructuring and related charges | — | 43,441 | 41,507 | 0.52 | ||||||||
Australia deferred tax valuation allowance | — | — | 1,288 | 0.01 | ||||||||
Adjusted results | $ | 964,713 | $ | 58,243 | $ | 28,401 | $ | 0.35 | ||||
Adjusted operating margin | 6.0 | % |
SIX MONTHS ENDED DECEMBER 31, 2015 (UNAUDITED) | ||||||||||||
(in thousands, except percents) | Sales | Operating (loss) income | Net (loss) income(3) | Diluted (LPS) EPS | ||||||||
Reported results | $ | 1,079,376 | $ | (227,343 | ) | $ | (175,453 | ) | $ | (2.20 | ) | |
Reported operating margin | (21.1 | )% | ||||||||||
Restructuring and related charges | — | 23,974 | 17,736 | 0.22 | ||||||||
Goodwill and other intangible asset impairment charges | — | 108,456 | 80,236 | 1.01 | ||||||||
Loss on divestiture and related charges | — | 133,307 | 100,349 | 1.26 | ||||||||
Operations of divested businesses | (82,512 | ) | 1,912 | 1,358 | 0.02 | |||||||
Adjusted results | $ | 996,864 | $ | 40,306 | $ | 24,226 | $ | 0.31 | ||||
Adjusted operating margin | 4.0 | % |
FREE OPERATING CASH FLOW (UNAUDITED) | Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||
(in thousands) | 2016 | 2015 | 2016 | 2015 | ||||||||||
Net cash flow from operating activities | $ | 24,718 | $ | 65,837 | $ | 46,578 | $ | 104,544 | ||||||
Purchases of property, plant and equipment | (28,309 | ) | (23,958 | ) | (70,573 | ) | (61,175 | ) | ||||||
Proceeds from disposals of property, plant and equipment | 2,371 | 2,469 | 3,509 | 4,402 | ||||||||||
Free operating cash flow | $ | (1,220 | ) | $ | 44,348 | $ | (20,486 | ) | $ | 47,771 |
EBITDA (UNAUDITED) | Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||
(in thousands) | 2016 | 2015 | 2016 | 2015 | ||||||||||
Net income (loss) attributable to Kennametal | $ | 7,262 | $ | (169,227 | ) | $ | (14,394 | ) | $ | (175,453 | ) | |||
Add back: | ||||||||||||||
Interest expense | 7,151 | 6,803 | 14,144 | 13,782 | ||||||||||
Interest income | (206 | ) | (327 | ) | (453 | ) | (802 | ) | ||||||
Provision (benefit) for income taxes | 8,221 | (71,216 | ) | 13,100 | (66,964 | ) | ||||||||
Depreciation | 22,827 | 25,117 | 45,994 | 50,429 | ||||||||||
Amortization of intangibles | 4,150 | 5,638 | 8,421 | 11,886 | ||||||||||
E(L)BITDA | $ | 49,405 | $ | (203,212 | ) | $ | 66,812 | $ | (167,122 | ) | ||||
Margin | 10.1 | % | (38.8 | )% | 6.9 | % | (15.5 | )% | ||||||
Adjustments: | ||||||||||||||
Restructuring and related charges | 11,783 | 8,862 | 43,441 | 23,974 | ||||||||||
Goodwill and other intangible asset impairment charges | — | 108,456 | — | 108,456 | ||||||||||
Operations of divested businesses | — | 1,830 | — | 1,912 | ||||||||||
Loss on divestiture and related charges | — | 133,307 | — | 133,307 | ||||||||||
Adjusted EBITDA | $ | 61,188 | $ | 49,243 | $ | 110,253 | $ | 100,527 | ||||||
Adjusted margin | 12.5 | % | 10.0 | % | 11.4 | % | 10.1 | % |