NORTH CANTON, Ohio,
July 31, 2019 /PRNewswire/
-- The Timken Company (NYSE: TKR; www.timken.com), a world
leader in engineered bearings and power transmission
products, today reported second-quarter 2019 sales
of $1 billion, up 10.3 percent from the same period a
year ago. The increase was primarily driven by the benefit of
acquisitions and organic growth in the Process Industries segment,
partially offset by unfavorable foreign currency translation.
In the second quarter, Timken posted net income of $92.5
million or $1.20 per diluted share, versus net income
of $91 million or $1.16 per diluted share for
the same period a year ago. The year-over-year increase was
primarily driven by favorable price/mix and the benefit of
acquisitions, offset partially by higher interest expense. The
current period also included higher expenses related to
restructuring, acquisitions and a legal accrual, while the prior
period included a pension remeasurement gain.
Excluding special items (detailed in the attached tables),
adjusted net income in the second quarter of 2019 was $97.9
million or $1.27 per diluted
share, a record for the second quarter, versus adjusted net income
of $87.2 million
or $1.11 per diluted share for the same period in
2018.
Cash from operations for the quarter was $157.6 million, and free cash flow was
$134.6 million. During the quarter,
the company returned $36.6 million of
capital to shareholders with the payment of its 388th consecutive
quarterly dividend and the repurchase of approximately 320 thousand
shares.
"We posted strong performance in the second quarter with
double-digit revenue growth, higher earnings and operating margins
and excellent cash generation compared to a year ago," said
Richard G. Kyle, Timken president
and chief executive officer. "Our recent acquisitions are
performing well and contributing to our strong results. We continue
to win in the market place with our differentiated products,
engineering innovation and industry-leading customer service. And
we remain focused on executing our strategy and profitably growing
our enterprise."
Second-Quarter 2019 Segment Results
Mobile Industries sales of $493.7 million
increased 0.9 percent compared with the same period a year ago. The
increase was driven primarily by the benefit of acquisitions net of
divestitures, organic growth in the aerospace sector and higher
shipments in automotive, mostly offset by lower shipments in
off-highway and heavy truck, and unfavorable currency.
Earnings before interest and taxes (EBIT) in the quarter
were $59.1 million or 12 percent of sales,
compared with EBIT of $54.5 million or 11.1 percent
of sales for the same period a year ago. The increase in EBIT
reflects the benefit of acquisitions net of divestitures and lower
logistics costs, partially offset by lower volume.
Excluding special items (detailed in the attached tables),
adjusted EBIT in the quarter was $59.7 million
or 12.1 percent of sales, compared
with $54.9 million or 11.2 percent of sales in the
second quarter last year.
Process Industries reported sales
of $506.3 million, up 21.4 percent from the same period a
year ago. The increase was driven primarily by the benefit of
acquisitions and organic growth in the wind energy, heavy
industries and marine sectors, partially offset by unfavorable
currency.
EBIT for the quarter was $103 million
or 20.3 percent of sales, compared with EBIT
of $90.6 million or 21.7 percent of sales for the
same period a year ago. The increase in EBIT was driven by higher
volume, favorable price/mix and the benefit of acquisitions,
partially offset by higher tariff costs and selling, general and
administrative expenses. The current period also included
acquisition-related charges.
Excluding special items (detailed in the attached tables),
adjusted EBIT in the quarter was $107 million or 21.1
percent of sales, compared with $90.8 million
or 21.8 percent of sales in the second quarter last year.
2019 Outlook
The company now expects 2019 revenue to be up approximately 7 to
9 percent in total versus 2018. This includes expected organic
growth of 1½ to 3½ percent plus the benefit of acquisitions,
partially offset by unfavorable foreign currency translation.
"While our organic growth rates have eased, the demand
environment overall for Timken products and services supports
our outlook for continued growth in the second half," said Kyle.
"Softness in some markets like off-highway is being offset by our
outgrowth efforts and strength in other markets like wind, solar
and aerospace. We are lowering our full-year outlook for both
revenue and earnings to reflect a more cautious view. However, for
the year, we expect to deliver solid revenue growth, record
earnings per share and strong cash flow. We are confident in our
ability to profitably grow the company, as we continue to
demonstrate with our 2019 results."
Timken now anticipates strong 2019 earnings per diluted share in
the range of $4.55 to $4.75 for the full year on a GAAP basis.
Excluding special items (detailed in the attached tables), the
company expects record 2019 adjusted earnings per diluted share
ranging from $4.80 to $5.00.
Conference Call Information
Timken will host a conference call today at 11 a.m. Eastern
Time to review its financial results. Presentation materials will
be available online in advance of the call for interested investors
and securities analysts.
Conference
Call:
|
Wednesday, July 31,
2019
|
|
11:00 a.m. Eastern
Time
|
|
Live Dial-In:
800-239-9838
|
|
or
323-794-2551
|
|
(Call in 10 minutes
prior to be included.)
|
|
Conference ID:
Timken's 2Q Earnings Call
|
|
|
Conference Call
Replay:
|
Replay Dial-In
available through
|
|
August 14,
2019:
|
|
888-203-1112 or
719-457-0820
|
|
Replay Passcode:
7993365
|
|
|
Live
Webcast:
|
http://investors.timken.com
|
About The Timken Company
The Timken Company (NYSE: TKR; www.timken.com) designs
a growing portfolio of engineered bearings and power transmission
products. With more than a century of knowledge and innovation, we
continuously improve the reliability and efficiency of global
machinery and equipment to move the world forward. Timken
posted $3.6 billion in sales in 2018
and employs more than 18,000 people globally, operating from 35
countries.
Certain statements in this release (including statements
regarding the company's forecasts, estimates, plans and
expectations) that are not historical in nature are
"forward-looking" statements within the meaning of the Private
Securities Litigation Reform Act of 1995. In particular, the
statements related to expectations regarding the company's future
financial performance, including information under the heading 2019
"Outlook," are forward-looking.
The company cautions that actual results may differ
materially from those projected or implied in forward-looking
statements due to a variety of important factors, including: the
finalization of the company's financial statements for the second
quarter of 2019; the company's ability to respond to the changes in
its end markets that could affect demand for the company's
products; unanticipated changes in business relationships with
customers or their purchases from the company; changes in the
financial health of the company's customers, which may have an
impact on the company's revenues, earnings and impairment charges;
fluctuations in material and energy costs; the impact of changes to
the company's accounting methods; recent world events that have
increased the risks posed by international trade disputes, tariffs
and sanctions; weakness in global or regional
economic conditions and capital markets; the company's ability to
satisfy its obligations under its debt agreements and renew or
refinance borrowings on favorable terms; fluctuations in currency
valuations; changes in the expected costs associated with product
warranty claims; the ability to achieve satisfactory operating
results in the integration of acquired companies, including
realizing any accretion within expected timeframes or at all; the
impact on operations of general economic conditions; fluctuations
in customer demand; the impact on the company's pension obligations
and assets due to changes in interest rates, investment performance
and other tactics designed to reduce risk; and the company's
ability to complete and achieve the benefits of announced plans,
programs, initiatives, acquisitions and capital investments.
Additional factors are discussed in the company's filings with the
Securities and Exchange Commission, including the company's Annual
Report on Form 10-K for the year ended Dec.
31, 2018, quarterly reports on Form 10-Q and current reports
on Form 8-K. Except as required by the federal securities laws, the
company undertakes no obligation to publicly update or revise any
forward-looking statement, whether as a result of new information,
future events or otherwise.
Media Relations:
Scott
Schroeder
234.262.6420
scott.schroeder@timken.com
Investor Relations:
Jason
Hershiser
234.262.7101
jason.hershiser@timken.com
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Timken
Company
|
|
|
|
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
(Dollars in millions,
except per share data)
|
Three Months
Ended
June 30,
|
|
Six Months
Ended
June 30,
|
|
2019
|
2018
|
|
2019
|
2018
|
|
|
|
|
|
|
Net sales
|
$
|
1,000.0
|
|
$
|
906.3
|
|
|
$
|
1,979.7
|
|
$
|
1,789.4
|
|
Cost of products
sold
|
694.3
|
|
638.9
|
|
|
1,371.4
|
|
1,257.1
|
|
Gross
Profit
|
305.7
|
|
267.4
|
|
|
608.3
|
|
532.3
|
|
Selling, general
& administrative expenses
|
158.7
|
|
141.8
|
|
|
311.4
|
|
290.4
|
|
Impairment and
restructuring charges
|
1.9
|
|
0.3
|
|
|
1.9
|
|
0.5
|
|
Operating
Income
|
145.1
|
|
125.3
|
|
|
295.0
|
|
241.4
|
|
Non-service pension
and other postretirement income
|
0.2
|
|
4.1
|
|
|
0.3
|
|
5.7
|
|
Other income,
net
|
1.4
|
|
2.9
|
|
|
4.7
|
|
3.6
|
|
Earnings Before
Interest and Taxes (EBIT) (1)
|
146.7
|
|
132.3
|
|
|
300.0
|
|
250.7
|
|
Interest expense,
net
|
(18.2)
|
|
(10.2)
|
|
|
(34.9)
|
|
(19.8)
|
|
Income Before
Income Taxes
|
128.5
|
|
122.1
|
|
|
265.1
|
|
230.9
|
|
Provision for income
taxes
|
33.6
|
|
30.2
|
|
|
74.9
|
|
58.5
|
|
Net
Income
|
94.9
|
|
91.9
|
|
|
190.2
|
|
172.4
|
|
Less: Net income
attributable to noncontrolling interest
|
2.4
|
|
0.9
|
|
|
5.8
|
|
1.2
|
|
Net Income
Attributable to The Timken Company
|
$
|
92.5
|
|
$
|
91.0
|
|
|
$
|
184.4
|
|
$
|
171.2
|
|
Net Income per
Common Share Attributable to The Timken
Company Common Shareholders
|
|
|
|
|
|
Basic Earnings per
share
|
$
|
1.22
|
|
$
|
1.18
|
|
|
$
|
2.43
|
|
$
|
2.21
|
|
|
|
|
|
|
|
Diluted Earnings per
share
|
$
|
1.20
|
|
$
|
1.16
|
|
|
$
|
2.39
|
|
$
|
2.17
|
|
|
|
|
|
|
|
Average Shares
Outstanding
|
76,085,358
|
|
77,360,159
|
|
|
76,024,301
|
|
77,544,365
|
|
Average Shares
Outstanding - assuming dilution
|
77,208,432
|
|
78,496,298
|
|
|
77,098,982
|
|
78,751,951
|
|
|
|
|
|
|
|
(1) EBIT is a non-GAAP measure
defined as operating income plus other income (expense). EBIT is an
important financial measure used in
the management of the business, including decisions concerning the
allocation of resources and assessment of performance.
Management
believes that reporting EBIT is useful to investors as this measure
is representative of the Company's core operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BUSINESS
SEGMENTS
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Three Months
Ended
June 30,
|
|
Six Months
Ended
June 30,
|
(Dollars in
millions)
|
2019
|
2018
|
|
2019
|
2018
|
|
|
|
|
|
|
Mobile
Industries
|
|
|
|
|
|
Net sales
|
$
|
493.7
|
|
$
|
489.1
|
|
|
$
|
993.7
|
|
$
|
977.6
|
|
Earnings before
interest and taxes (EBIT) (1)
|
$
|
59.1
|
|
$
|
54.5
|
|
|
$
|
120.5
|
|
$
|
105.6
|
|
EBIT Margin
(1)
|
12.0
|
%
|
11.1
|
%
|
|
12.1
|
%
|
10.8
|
%
|
Process
Industries
|
|
|
|
|
|
Net sales
|
$
|
506.3
|
|
$
|
417.2
|
|
|
$
|
986.0
|
|
$
|
811.8
|
|
Earnings before
interest and taxes (EBIT) (1)
|
$
|
103.0
|
|
$
|
90.6
|
|
|
$
|
209.2
|
|
$
|
172.2
|
|
EBIT Margin
(1)
|
20.3
|
%
|
21.7
|
%
|
|
21.2
|
%
|
21.2
|
%
|
Corporate
expense
|
$
|
(15.4)
|
|
$
|
(15.2)
|
|
|
$
|
(29.7)
|
|
$
|
(29.3)
|
|
Corporate
pension-related charges (2)
|
—
|
|
2.4
|
|
|
—
|
|
2.2
|
|
|
|
|
|
|
|
Consolidated
|
|
|
|
|
|
Net sales
|
$
|
1,000.0
|
|
$
|
906.3
|
|
|
$
|
1,979.7
|
|
$
|
1,789.4
|
|
Earnings before
interest and taxes (EBIT) (1)
|
$
|
146.7
|
|
$
|
132.3
|
|
|
$
|
300.0
|
|
$
|
250.7
|
|
EBIT
Margin (1)
|
14.7
|
%
|
14.6
|
%
|
|
15.2
|
%
|
14.0
|
%
|
|
|
|
|
|
|
(1) EBIT
is a non-GAAP measure defined as operating income plus other income
(expense). EBIT Margin is a non-GAAP measure defined as
EBIT as a percentage of net sales. EBIT and EBIT Margin are
important financial measures used in the management of the
business,
including decisions concerning the allocation of resources and
assessment of performance. Management believes that reporting
EBIT and
EBIT Margin is useful to investors as these measures are
representative of the core operations of the segments and Company,
respectively.
|
(2) Corporate pension-related charges represent professional
fees associated with international pension de-risking and actuarial
(losses) and gains that resulted from the remeasurement of pension
plan assets and obligations as a result of changes in assumptions.
The Company recognizes actuarial (losses) and gains through
earnings in connection with the annual remeasurement in the fourth
quarter, or on an interim basis if specific events trigger a
remeasurement.
|
|
|
|
|
|
|
|
|
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
|
(Dollars in
millions)
|
(Unaudited)
|
|
|
|
June 30,
2019
|
|
December 31,
2018
|
ASSETS
|
|
|
|
Cash, cash
equivalents and restricted cash
|
$
|
167.4
|
|
|
$
|
133.1
|
|
Accounts receivable,
net
|
589.9
|
|
|
546.6
|
|
Unbilled
receivables
|
153.3
|
|
|
116.6
|
|
Inventories,
net
|
843.8
|
|
|
835.7
|
|
Other current
assets
|
112.3
|
|
|
105.2
|
|
Total Current
Assets
|
1,866.7
|
|
|
1,737.2
|
|
Property, plant and
equipment, net
|
912.0
|
|
|
912.1
|
|
Operating lease
assets (1)
|
117.3
|
|
|
—
|
|
Goodwill and other
intangible assets
|
1,700.9
|
|
|
1,693.7
|
|
Non-current pension
assets
|
10.9
|
|
|
6.2
|
|
Other
assets
|
66.4
|
|
|
96.0
|
|
Total
Assets
|
$
|
4,674.2
|
|
|
$
|
4,445.2
|
|
LIABILITIES
|
|
|
|
Accounts
payable
|
$
|
291.6
|
|
|
$
|
273.2
|
|
Short-term debt,
including current portion of long-term debt
|
46.3
|
|
|
43.0
|
|
Short-term operating
lease liabilities (1)
|
29.5
|
|
|
—
|
|
Income
taxes
|
26.4
|
|
|
23.5
|
|
Accrued
expenses
|
302.5
|
|
|
345.9
|
|
Total Current
Liabilities
|
696.3
|
|
|
685.6
|
|
Long-term
debt
|
1,642.6
|
|
|
1,638.6
|
|
Accrued pension
cost
|
162.6
|
|
|
161.3
|
|
Accrued
postretirement benefits cost
|
109.3
|
|
|
108.7
|
|
Long-term operating
lease liabilities (1)
|
73.0
|
|
|
—
|
|
Other non-current
liabilities
|
206.8
|
|
|
208.3
|
|
Total
Liabilities
|
2,890.6
|
|
|
2,802.5
|
|
EQUITY
|
|
|
|
The Timken Company
shareholders' equity
|
1,711.3
|
|
|
1,579.6
|
|
Noncontrolling
Interest
|
72.3
|
|
|
63.1
|
|
Total
Equity
|
1,783.6
|
|
|
1,642.7
|
|
Total Liabilities and
Equity
|
$
|
4,674.2
|
|
|
$
|
4,445.2
|
|
|
|
|
|
(1) Due to the adoption of the new
leasing standard, the Company recognized operating lease assets and
corresponding operating lease
liabilities on the Consolidated Balance Sheet. In conjunction with
the adoption of the new leasing standard, the Company reclassified
$15.3
million of lease assets related to purchase accounting adjustments
from the ABC Bearings Limited ("ABC Bearings") acquisition from
Other
assets to Operating lease assets. These assets do not have material
corresponding lease liabilities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Three Months
Ended
June 30,
|
Six Months
Ended
June 30,
|
(Dollars in
millions)
|
2019
|
2018
|
2019
|
2018
|
Cash Provided by
(Used in)
|
|
|
|
|
OPERATING
ACTIVITIES
|
|
|
|
|
Net Income
|
$
|
94.9
|
|
$
|
91.9
|
|
$
|
190.2
|
|
$
|
172.4
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
Depreciation and
amortization
|
41.7
|
|
35.0
|
|
81.2
|
|
70.8
|
|
Stock-based
compensation expense
|
7.1
|
|
7.5
|
|
14.9
|
|
17.8
|
|
Pension and other
postretirement expense
|
2.9
|
|
(0.4)
|
|
5.8
|
|
1.6
|
|
Pension and other
postretirement benefit contributions
|
(4.0)
|
|
(2.7)
|
|
(8.9)
|
|
(8.8)
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
Accounts
receivable
|
29.1
|
|
(14.3)
|
|
(35.9)
|
|
(86.4)
|
|
Unbilled
receivables
|
(30.0)
|
|
(16.3)
|
|
(36.6)
|
|
(27.8)
|
|
Inventories
|
20.7
|
|
(26.1)
|
|
16.6
|
|
(79.9)
|
|
Accounts
payable
|
(6.8)
|
|
(6.1)
|
|
13.4
|
|
(8.4)
|
|
Accrued
expenses
|
12.9
|
|
36.3
|
|
(45.1)
|
|
(2.4)
|
|
Income
taxes
|
(22.7)
|
|
(17.1)
|
|
2.4
|
|
(3.7)
|
|
Other, net
|
11.8
|
|
14.4
|
|
11.9
|
|
12.6
|
|
Net Cash Provided by
Operating Activities
|
$
|
157.6
|
|
$
|
102.1
|
|
$
|
209.9
|
|
$
|
57.8
|
|
INVESTING
ACTIVITIES
|
|
|
|
|
Capital
expenditures
|
$
|
(23.0)
|
|
$
|
(21.8)
|
|
$
|
(39.2)
|
|
$
|
(39.6)
|
|
Acquisitions, net of
cash received
|
(80.1)
|
|
—
|
|
(83.0)
|
|
—
|
|
Other, net
|
2.9
|
|
(0.2)
|
|
2.4
|
|
3.6
|
|
Net Cash Used in
Investing Activities
|
$
|
(100.2)
|
|
$
|
(22.0)
|
|
$
|
(119.8)
|
|
$
|
(36.0)
|
|
FINANCING
ACTIVITIES
|
|
|
|
|
Cash dividends paid
to shareholders
|
$
|
(21.3)
|
|
$
|
(21.6)
|
|
$
|
(42.6)
|
|
$
|
(42.7)
|
|
Purchase of treasury
shares
|
(15.3)
|
|
(26.9)
|
|
(23.6)
|
|
(49.6)
|
|
Proceeds from
exercise of stock options
|
7.9
|
|
2.2
|
|
8.9
|
|
10.6
|
|
Payments related to
tax withholding for stock-based compensation
|
(1.7)
|
|
(0.6)
|
|
(8.1)
|
|
(5.0)
|
|
Net (payments on)
proceeds from credit facilities
|
(76.4)
|
|
(7.8)
|
|
39.8
|
|
(8.2)
|
|
Net (payments on)
proceeds from long-term debt
|
(21.6)
|
|
10.2
|
|
(29.4)
|
|
103.8
|
|
Other, net
|
(1.9)
|
|
0.1
|
|
(1.9)
|
|
(1.0)
|
|
Net Cash (Used in)
Provided by Financing Activities
|
$
|
(130.3)
|
|
$
|
(44.4)
|
|
$
|
(56.9)
|
|
$
|
7.9
|
|
Effect of exchange
rate changes on cash
|
0.2
|
|
(9.4)
|
|
1.1
|
|
(8.5)
|
|
(Decrease) Increase
in Cash, Cash Equivalents and Restricted Cash
|
$
|
(72.7)
|
|
$
|
26.3
|
|
$
|
34.3
|
|
$
|
21.2
|
|
Cash, Cash
Equivalents and Restricted Cash at Beginning of Period
|
240.1
|
|
120.3
|
|
133.1
|
|
125.4
|
|
Cash, Cash
Equivalents and Restricted Cash at End of Period
|
$
|
167.4
|
|
$
|
146.6
|
|
$
|
167.4
|
|
$
|
146.6
|
|
Reconciliations of
Adjusted Net Income to GAAP Net Income and Adjusted Earnings Per
Share to GAAP Earnings
Per Share:
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following
reconciliation is provided as additional relevant information about
the Company's performance deemed useful to investors.
Management believes that the non-GAAP measures of adjusted net
income and adjusted diluted earnings per share are important
financial
measures used in the management of the business, including
decisions concerning the allocation of resources and assessment
of
performance. Management believes that reporting adjusted net income
and adjusted diluted earnings per share is useful to investors as
these
measures are representative of the Company's core
operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in
millions, except share data)
|
Three Months
Ended
June 30,
|
|
Six Months
Ended
June 30,
|
|
2019
|
|
EPS
|
2018
|
|
EPS
|
|
2019
|
|
EPS
|
2018
|
|
EPS
|
Net Income
Attributable to The Timken Company
|
$
|
92.5
|
|
|
$
|
1.20
|
|
$
|
91.0
|
|
|
$
|
1.16
|
|
|
$
|
184.4
|
|
|
|
$
|
2.39
|
|
$
|
171.2
|
|
|
$
|
2.17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment, restructuring and
reorganization charges (2)
|
$
|
2.2
|
|
|
|
$
|
0.7
|
|
|
|
|
$
|
2.2
|
|
|
|
$
|
1.4
|
|
|
|
Property
loss and related expenses from flood damage
(3)
|
(0.2)
|
|
|
|
—
|
|
|
|
|
5.8
|
|
|
|
—
|
|
|
|
Acquisition-related charges
(4)
|
3.1
|
|
|
|
0.2
|
|
|
|
|
7.9
|
|
|
|
0.2
|
|
|
|
Brazil
legal matter (5)
|
3.3
|
|
|
|
—
|
|
|
|
|
3.3
|
|
|
|
—
|
|
|
|
Gain on
sale of real estate (6)
|
—
|
|
|
|
—
|
|
|
|
|
(1.7)
|
|
|
|
—
|
|
|
|
Corporate
pension-related charges
|
—
|
|
|
|
(2.4)
|
|
|
|
|
—
|
|
|
|
(2.2)
|
|
|
|
Tax
indemnification and related items
|
—
|
|
|
|
—
|
|
|
|
|
0.5
|
|
|
|
0.3
|
|
|
|
Noncontrolling interest
(7)
|
(0.3)
|
|
|
|
—
|
|
|
|
|
(0.2)
|
|
|
|
—
|
|
|
|
Provision
for income taxes (8)
|
(2.7)
|
|
|
|
(2.3)
|
|
|
|
|
(0.1)
|
|
|
|
(3.7)
|
|
|
|
Total
Adjustments:
|
5.4
|
|
|
0.07
|
|
(3.8)
|
|
|
(0.05)
|
|
|
17.7
|
|
|
0.23
|
|
(4.0)
|
|
|
(0.05)
|
|
Adjusted Net Income
Attributable to The Timken
Company
|
$
|
97.9
|
|
|
$
|
1.27
|
|
$
|
87.2
|
|
|
$
|
1.11
|
|
|
$
|
202.1
|
|
|
$
|
2.62
|
|
$
|
167.2
|
|
|
$
|
2.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Adjustments are pre-tax, with the
net tax provision listed separately.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
Impairment, restructuring and reorganization charges (including
items recorded in cost of products sold) relate to: (i) plant
closures; (ii) the rationalization of certain plants and (iii)
severance related to cost reduction initiatives. The Company
re-assesses its operating footprint and cost structure
periodically, and makes adjustments as needed that result in
restructuring charges. However, management believes these
actions are not representative of the Company's core
operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
Represents property loss and related expenses during the first half
of the year (net of insurance proceeds) resulting from flood damage
caused by heavy rainstorms that occurred during the first quarter
of 2019 in Knoxville, Tennessee, that impacted one of the
Company's warehouses.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4)
Acquisition-related charges in 2019 primarily related to the Rollon
S.p.A. ("Rollon") and The Diamond Chain Company ("Diamond Chain")
acquisitions, including transaction costs and inventory step-up
impact.
|
|
|
|
|
|
|
|
|
(5) The Brazil legal matter
represents expense recorded to establish a liability associated
with an investigation into alleged antitrust violations in the
bearing industry that was initiated in October 2014. Refer to the
Contingencies footnote within the second quarter 2019 Form 10-Q for
additional discussion.
|
|
|
|
|
|
|
|
|
(6) The gain on sale of real estate
related to the sale of a manufacturing facility in Pulaski,
Tennessee during the first quarter of 2019. This amount was
recorded in other income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7)
Represents the noncontrolling interest impact of the adjustments
listed above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8)
Provision for income taxes includes the net tax
impact on pre-tax adjustments (listed above), the impact of
discrete tax items recorded during the respective periods, as
well as other adjustments to reflect the use of one overall
effective tax rate on adjusted pre-tax income in interim
periods.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
EBIT to GAAP Net Income, and EBIT and EBITDA Margin, After
Adjustments, to Net Income as a
Percentage of Sales, and EBIT and EBITDA, After Adjustments, to Net
Income:
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
The following
reconciliation is provided as additional relevant information about
the Company's performance deemed useful to
investors. Management believes consolidated earnings
before interest and taxes(EBIT) is a non-GAAP measure that is
useful to investors as it is representative of the Company's
performance and that it is appropriate to compare GAAP net income
to consolidated EBIT. Management also believes that non-GAAP
measures of adjusted EBIT, adjusted earnings before interest,
taxes, depreciation and amortization (EBITDA), adjusted EBIT margin
and adjusted EBITDA margin are useful to investors as they are
representative of the Company's core operations and are used in the
management of the business, including decisions concerning the
allocation of resources and assessment of performance.
|
|
|
|
|
|
|
|
|
|
|
(Dollars in
millions)
|
Three Months
Ended
June 30,
|
|
Six Months
Ended
June 30,
|
|
2019
|
Percentage to
Net Sales
|
2018
|
Percentage
to
Net Sales
|
|
2019
|
Percentage to
Net Sales
|
2018
|
Percentage to
Net Sales
|
Net Income
|
$
|
94.9
|
|
9.5
|
%
|
$
|
91.9
|
|
10.1
|
%
|
|
$
|
190.2
|
|
9.6
|
%
|
$
|
172.4
|
|
9.6
|
%
|
|
|
|
|
|
|
|
|
|
|
Provision for income
taxes
|
33.6
|
|
3.4
|
%
|
30.2
|
|
3.3
|
%
|
|
74.9
|
|
3.8
|
%
|
58.5
|
|
3.3
|
%
|
Interest
expense
|
19.3
|
|
1.9
|
%
|
10.7
|
|
1.2
|
%
|
|
37.3
|
|
1.9
|
%
|
20.7
|
|
1.2
|
%
|
Interest
income
|
(1.1)
|
|
(0.1)
|
%
|
(0.5)
|
|
—
|
%
|
|
(2.4)
|
|
(0.1)
|
%
|
(0.9)
|
|
(0.1)
|
%
|
Consolidated
EBIT
|
$
|
146.7
|
|
14.7
|
%
|
$
|
132.3
|
|
14.6
|
%
|
|
$
|
300.0
|
|
15.2
|
%
|
$
|
250.7
|
|
14.0
|
%
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Impairment, restructuring and
reorganization charges (1)
|
$
|
2.2
|
|
0.2
|
%
|
$
|
0.7
|
|
0.1
|
%
|
|
$
|
2.2
|
|
0.1
|
%
|
$
|
1.4
|
|
0.1
|
%
|
Property
loss and related expenses from flood damage
(2)
|
(0.2)
|
|
—
|
%
|
—
|
|
—
|
%
|
|
5.8
|
|
0.3
|
%
|
—
|
|
—
|
%
|
Acquisition-related charges
(3)
|
3.1
|
|
0.3
|
%
|
0.2
|
|
—
|
%
|
|
7.9
|
|
0.4
|
%
|
0.2
|
|
—
|
%
|
Brazil legal
matter (4)
|
3.3
|
|
0.3
|
%
|
—
|
|
—
|
%
|
|
3.3
|
|
0.2
|
%
|
—
|
|
—
|
%
|
Gain on sale of
real estate (5)
|
—
|
|
—
|
%
|
—
|
|
—
|
%
|
|
(1.7)
|
|
(0.1)
|
%
|
—
|
|
—
|
%
|
Corporate
pension-related charges
|
—
|
|
—
|
%
|
(2.4)
|
|
(0.3)
|
%
|
|
—
|
|
—
|
%
|
(2.2)
|
|
(0.1)
|
%
|
Tax indemnification
and related
items
|
—
|
|
—
|
%
|
—
|
|
—
|
%
|
|
0.5
|
|
—
|
%
|
0.3
|
|
—
|
%
|
Total
Adjustments
|
8.4
|
|
0.8
|
%
|
(1.5)
|
|
(0.2)
|
%
|
|
18.0
|
|
0.9
|
%
|
(0.3)
|
|
—
|
%
|
Adjusted
EBIT
|
$
|
155.1
|
|
15.5
|
%
|
$
|
130.8
|
|
14.4
|
%
|
|
$
|
318.0
|
|
16.1
|
%
|
$
|
250.4
|
|
14.0
|
%
|
Depreciation and
amortization
|
41.7
|
|
4.2
|
%
|
35.0
|
|
3.9
|
%
|
|
81.2
|
|
4.1
|
%
|
70.8
|
|
4.0
|
%
|
Adjusted
EBITDA
|
$
|
196.8
|
|
19.7
|
%
|
$
|
165.8
|
|
18.3
|
%
|
|
$
|
399.2
|
|
20.2
|
%
|
$
|
321.2
|
|
18.0
|
%
|
|
|
|
|
|
|
|
|
|
|
(1)
Impairment, restructuring and reorganization charges (including
items recorded in cost of products sold) relate to: (i) plant
closures; (ii) the rationalization of certain plants and (iii)
severance related to cost reduction initiatives. The Company
re-assesses its operating footprint and cost structure
periodically, and makes adjustments as needed that result in
restructuring charges. However, management believes these
actions are not representative of the Company's core
operations.
|
|
|
|
|
|
|
|
|
|
|
(2) Represents property loss and
related expenses during the first half of the year (net of
insurance proceeds) resulting from flood damage caused by heavy
rainstorms that occurred during the first quarter of 2019 in
Knoxville, Tennessee, that impacted one of the Company's
warehouses.
|
|
|
|
|
|
|
|
|
|
|
(3)
Acquisition-related charges in 2019 primarily related to the Rollon
and Diamond Chain acquisitions, including transaction costs and
inventory step-up impact.
|
|
|
|
|
|
|
|
|
|
|
(4) The
Brazil legal matter represents expense recorded to establish a
liability associated with an investigation into alleged antitrust
violations in the bearing industry that was initiated in October
2014. Refer to the Contingencies footnote within the second quarter
2019 Form 10-Q for additional discussion.
|
|
|
|
|
|
|
|
|
|
|
(5) The gain on sale of real estate
related to the sale of a manufacturing facility in Pulaski,
Tennessee during the first quarter of 2019. This amount was
recorded in other income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
segment EBIT Margin, After Adjustments, to segment EBIT as a
Percentage of Sales and segment
EBIT, After Adjustments, to segment EBIT:
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
The following
reconciliation is provided as additional relevant information about
the Company's Mobile Industries and Process Industries
segment performance deemed useful to investors. Management believes
that non-GAAP measures of adjusted EBIT and adjusted EBIT
margin for the segments are useful to investors as they are
representative of each segment's core operations and are used in
the
management of the business, including decisions concerning the
allocation of resources and assessment of performance.
|
|
|
|
|
|
|
|
|
|
|
Mobile
Industries
|
|
|
|
|
|
|
|
|
|
(Dollars in
millions)
|
Three Months
Ended
June 30, 2019
|
Percentage
to Net Sales
|
Three Months
Ended
June 30, 2018
|
Percentage
to Net Sales
|
|
Six Months
Ended
June 30, 2019
|
Percentage
to Net Sales
|
Six Months
Ended
June 30, 2018
|
Percentage
to Net Sales
|
Earnings before
interest and
taxes (EBIT)
|
$
|
59.1
|
|
12.0
|
%
|
$
|
54.5
|
|
11.1
|
%
|
|
$
|
120.5
|
|
12.1
|
%
|
$
|
105.6
|
|
10.8
|
%
|
Impairment, restructuring and
reorganization charges (1)
|
0.7
|
|
0.1
|
%
|
0.4
|
|
0.1
|
%
|
|
1.0
|
|
0.1
|
%
|
1.1
|
|
0.1
|
%
|
Gain on
sale of real estate (2)
|
—
|
|
—
|
%
|
—
|
|
—
|
%
|
|
(1.7)
|
|
(0.2)
|
%
|
—
|
|
—
|
%
|
Property
loss and related expenses from
flood damage
(3)
|
(0.2)
|
|
—
|
%
|
—
|
|
—
|
%
|
|
5.8
|
|
0.6
|
%
|
—
|
|
—
|
%
|
Acquisition-related charges
(4)
|
0.1
|
|
—
|
%
|
—
|
|
—
|
%
|
|
0.1
|
|
—
|
%
|
—
|
|
—
|
%
|
Adjusted
EBIT
|
$
|
59.7
|
|
12.1
|
%
|
$
|
54.9
|
|
11.2
|
%
|
|
$
|
125.7
|
|
12.6
|
%
|
$
|
106.7
|
|
10.9
|
%
|
|
|
|
|
|
|
|
|
|
|
Process
Industries
|
|
|
|
|
|
|
|
|
|
(Dollars in
millions)
|
Three Months
Ended
June 30, 2019
|
Percentage
to Net Sales
|
Three Months
Ended
June 30, 2018
|
Percentage
to Net Sales
|
|
Six Months
Ended
June 30, 2019
|
Percentage
to Net Sales
|
Six Months
Ended
June 30, 2018
|
Percentage
to Net Sales
|
Earnings before
interest and taxes (EBIT)
|
$
|
103.0
|
|
20.3
|
%
|
$
|
90.6
|
|
21.7
|
%
|
|
$
|
209.2
|
|
21.2
|
%
|
$
|
172.2
|
|
21.2
|
%
|
Impairment, restructuring and
reorganization charges (1)
|
1.5
|
|
0.3
|
%
|
0.2
|
|
0.1
|
%
|
|
1.2
|
|
0.1
|
%
|
0.2
|
|
—
|
%
|
Acquisition-related charges
(4)
|
2.5
|
|
0.5
|
%
|
—
|
|
—
|
%
|
|
6.4
|
|
0.7
|
%
|
—
|
|
—
|
%
|
Adjusted
EBIT
|
$
|
107.0
|
|
21.1
|
%
|
$
|
90.8
|
|
21.8
|
%
|
|
$
|
216.8
|
|
22.0
|
%
|
$
|
172.4
|
|
21.2
|
%
|
|
|
|
|
|
|
|
|
|
|
(1)
Impairment, restructuring and reorganization charges (including
items recorded in cost of products sold) relate to: (i) plant
closures; (ii) the rationalization of certain plants and (iii)
severance related to cost reduction initiatives. The Company
re-assesses its operating footprint and cost structure
periodically, and makes adjustments as needed that result in
restructuring charges. However, management believes these
actions are not representative of the Company's core
operations.
|
|
|
|
|
|
|
|
|
|
|
(2) The gain on sale of real estate
related to the sale of a manufacturing facility in Pulaski,
Tennessee during the first quarter of 2019. This amount was
recorded in other income.
|
|
|
|
|
|
|
|
|
|
|
(3) Represents property loss and
related expenses during the first half of the year (net of
insurance proceeds) resulting from flood damage caused by heavy
rainstorms that occurred during the first quarter of 2019 in
Knoxville, Tennessee, that impacted one of the Company's
warehouses.
|
|
|
|
|
|
|
|
|
|
|
(4) Acquisition-related charges in
2019 primarily related to the Rollon and Diamond Chain
acquisitions, including transaction costs and inventory step-up
impact.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Total Debt to Net Debt and the Ratio of Net Debt to Capital to the
Ratio of Total Debt to Capital:
|
(Unaudited)
|
|
|
|
|
These reconciliations
are provided as additional relevant information about the Company's
financial position deemed useful to investors.
Capital, used for the ratio of total debt to capital, is a non-GAAP
measure defined as total debt plus total shareholders' equity.
Capital, used
for the ratio of net debt to capital, is a non-GAAP measure defined
as total debt less cash, cash equivalents and restricted cash plus
total
shareholders' equity. Management believes Net Debt and the Ratio of
Net Debt to Capital are important measures of the Company's
financial
position, due to the amount of cash and cash equivalents on
hand.
|
|
|
|
|
|
(Dollars in
millions)
|
|
|
|
|
|
|
|
June 30,
2019
|
December 31,
2018
|
Short-term debt,
including current portion of long-term debt
|
|
|
$
|
46.3
|
|
$
|
43.0
|
|
Long-term
debt
|
|
|
1,642.6
|
|
1,638.6
|
|
Total
Debt
|
|
|
$
|
1,688.9
|
|
$
|
1,681.6
|
|
Less: Cash, cash
equivalents and restricted cash
|
|
|
(167.4)
|
|
(133.1)
|
|
Net Debt
|
|
|
$
|
1,521.5
|
|
$
|
1,548.5
|
|
|
|
|
|
|
Total
Equity
|
|
|
$
|
1,783.6
|
|
$
|
1,642.7
|
|
|
|
|
|
|
Ratio of Net Debt to
Capital
|
|
|
46.0
|
%
|
48.5
|
%
|
|
|
|
|
|
Reconciliation of
Free Cash Flow to GAAP Net Cash Provided by Operating
Activities:
|
(Unaudited)
|
|
|
|
|
Management believes
that free cash flow is a non-GAAP measure that is useful to
investors because it is a meaningful indicator of cash
generated from operating activities available for the execution of
its business strategy.
|
|
|
|
|
|
(Dollars in
millions)
|
|
|
|
|
|
Three Months
Ended
June 30,
|
Six Months
Ended
June 30,
|
|
2019
|
2018
|
2019
|
2018
|
Net cash provided by
operating activities
|
$
|
157.6
|
|
$
|
102.1
|
|
$
|
209.9
|
|
$
|
57.8
|
|
Less: capital
expenditures
|
(23.0)
|
|
(21.8)
|
|
(39.2)
|
|
(39.6)
|
|
Free cash
flow
|
$
|
134.6
|
|
$
|
80.3
|
|
$
|
170.7
|
|
$
|
18.2
|
|
|
|
|
|
|
|
|
|
Reconciliation of
EBIT, EBIT, After Adjustments, and EBITDA, After Adjustments, to
GAAP Net Income:
|
(Unaudited)
|
|
|
The following
reconciliation is provided as additional relevant information about
the Company's performance deemed useful to investors.
Management believes consolidated earnings before interest and taxes
(EBIT) is a non-GAAP measure that is useful to investors as it
is
representative of the Company's performance and that it is
appropriate to compare GAAP net income to consolidated EBIT.
Management
also believes that non-GAAP measures of adjusted EBIT and adjusted
EBITDA are useful to investors as they are representative of
the
Company's core operations and are used in the management of the
business, including decisions concerning the allocation of
resources and
assessment of performance.
|
|
|
|
(Dollars in
millions)
|
Twelve Months
Ended
June 30, 2019
|
Twelve Months
Ended
December 31, 2018
|
Net Income
|
$
|
323.3
|
|
$
|
305.5
|
|
Provision for income
taxes
|
119.0
|
|
102.6
|
|
Interest
expense
|
68.3
|
|
51.7
|
|
Interest
income
|
(3.6)
|
|
(2.1)
|
|
Consolidated
EBIT
|
$
|
507.0
|
|
$
|
457.7
|
|
Adjustments:
|
|
|
Impairment, restructuring and
reorganization charges (1)
|
$
|
7.9
|
|
$
|
7.1
|
|
Acquisition-related charges
(2)
|
28.3
|
|
20.6
|
|
Brazil
legal matter (3)
|
3.3
|
|
—
|
|
Gain on
sale of real estate (4)
|
(1.7)
|
|
—
|
|
Loss on
divestiture (5)
|
0.8
|
|
0.8
|
|
Corporate
pension-related charges (6)
|
15.0
|
|
12.8
|
|
Flood
property damage and expenses (7)
|
5.8
|
|
—
|
|
Tax
indemnification and related items
|
1.7
|
|
1.5
|
|
Total
Adjustments
|
61.1
|
|
42.8
|
|
Adjusted
EBIT
|
$
|
568.1
|
|
$
|
500.5
|
|
Depreciation and
amortization
|
156.4
|
|
146.0
|
|
Adjusted EBITDA
(8)
|
$
|
724.5
|
|
$
|
646.5
|
|
|
|
|
(1)
Impairment, restructuring and reorganization charges (including
items recorded in cost of products sold) relate to: (i) plant
closures; (ii) the
rationalization of certain plants and (iii) severance related to
cost reduction initiatives. The Company re-assesses its operating
footprint and
cost structure periodically, and makes adjustments as needed that
result in restructuring charges. However, management believes
these
actions are not representative of the Company's core
operations.
|
|
|
|
(2)
Acquisition-related charges in 2019 related to the ABC Bearings,
Apiary Investment Holdings Limited ("Cone Drive"), Rollon and
Diamond
Chain acquisitions, including transaction costs and inventory
step-up impact. In 2018, acquisition charges related to ABC
Bearings, Cone
Drive and Rollon acquisitions.
|
|
|
|
(3) The
Brazil legal matter represents expense recorded to establish a
liability associated with an investigation into alleged antitrust
violations in
the bearing industry that was initiated in October 2014. Refer to
the Contingencies footnote within the second quarter 2019 Form 10-Q
for
additional discussion.
|
|
|
|
(4) The gain on sale of real estate
related to the sale of a manufacturing facility in Pulaski,
Tennessee during the first quarter of 2019. This
amount was recorded in other income.
|
|
|
|
(5) Loss
on divestiture relates to the sale of Groeneveld Information
Technology Holding B.V. located in Gorinchem,
Netherlands.
|
|
|
|
(6)
Corporate pension-related charges represent curtailments and
actuarial (gains) and losses that resulted from the remeasurement
of
pension plan assets and obligations as a result of changes in
assumptions. The Company recognizes actuarial (gains) and losses
through
earnings in connection with the annual remeasurement in the fourth
quarter, or on an interim basis if specific events trigger a
remeasurement.
|
|
|
|
(7) Represents property loss and
related expenses during the first half of the year (net of
insurance proceeds) resulting from flood damage
caused by heavy rainstorms that occurred during the first quarter
of 2019 in Knoxville, Tennessee, that impacted one of the
Company's
warehouses.
|
|
|
|
(8) Twelve
months trailing adjusted EBITDA reflects results from acquired
companies from the acquisition date through June 30, 2019 and
December 31, 2018, respectively.
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Adjusted Earnings per Share to GAAP Earnings per Share for Full
Year 2019 Outlook:
|
(Unaudited)
|
The following
reconciliation is provided as additional relevant information about
the Company's outlook deemed useful to investors.
Forecasted full year adjusted diluted earnings per share is an
important financial measure that management believes is useful
to
investors as it is
representative of the Company's expectation for the performance of
its core business operations.
|
|
|
|
|
|
Low End
Earnings
Per Share
|
|
High End
Earnings
Per Share
|
Forecasted full year
GAAP diluted earnings per share
|
$
|
4.55
|
|
|
$
|
4.75
|
|
|
|
|
|
Forecasted
Adjustments:
|
|
|
|
Restructuring and other special items,
net (1)
|
0.25
|
|
|
0.25
|
|
Total
Adjustments:
|
$
|
0.25
|
|
|
$
|
0.25
|
|
Forecasted full year
adjusted diluted earnings per share
|
$
|
4.80
|
|
|
$
|
5.00
|
|
|
|
|
|
(1) Restructuring and other special
items, net do not include the impact of any potential
mark-to-market pension and other postretirement
remeasurement adjustment, because the amounts will not be known
until incurred.
|
|
|
|
|
|
|
|
|
Reconciliation of
Free Cash Flow to GAAP Net Cash Provided by Operating Activities
for Full Year 2019 Outlook:
|
(Unaudited)
|
|
|
|
Forecasted full year
free cash flow is a non-GAAP measure that is useful to investors
because it is representative of the Company's
expectation of cash that will be generated from operating
activities and available for the execution of its business
strategy.
|
(Dollars in
Millions)
|
|
|
Free Cash
Flow Outlook
|
Net cash provided by
operating activities
|
|
|
$
|
510.0
|
|
Less: capital
expenditures
|
|
|
(150.0)
|
|
Free cash
flow
|
|
|
$
|
360.0
|
|
View original content to download
multimedia:http://www.prnewswire.com/news-releases/timken-reports-strong-second-quarter-2019-results-updates-full-year-outlook-300893642.html
SOURCE The Timken Company