July 24, 2019 - 5:53 PM EDT
Print Email Article Font Down Font Up Charts

Apergy Reports Second Quarter 2019 Results
  • Revenue of $306 million in Q2-19, up 1% sequentially
  • Net income of $24 million and adjusted net income of $27 million in Q2-19
  • Diluted EPS of $0.31 and adjusted diluted EPS of $0.35 in Q2-19
  • Adjusted EBITDA of $75 million in Q2-19, up 3% sequentially with adjusted EBITDA margins improving 40 basis points
  • Repaid $25 million of term loan debt in Q2-19, bringing total repaid to $95 million since May 2018

THE WOODLANDS, Texas, July 24, 2019 (GLOBE NEWSWIRE) -- Apergy Corporation (“Apergy”) (NYSE: APY) today reported net income of $23.8 million in the second quarter of 2019, compared to net income of $22.2 million in the second quarter of 2018. Adjusted net income was $26.8 million in the second quarter of 2019, compared to adjusted net income of $29.4 million in the second quarter of 2018. Results from the second quarter of 2018 do not include all of the expenses that would have been incurred had Apergy been a stand-alone public company during the period, including interest expense and additional corporate costs.

Diluted earnings per share was $0.31 in the second quarter of 2019. Adjusted diluted earnings per share, excluding restructuring and spin-off activities, was $0.35 in the second quarter of 2019.

Revenue was $306.1 million in the second quarter of 2019, an increase of $0.2 million compared to $305.9 million in the second quarter of 2018, and an increase of $4.4 million, or 1%, compared to $301.7 million in the first quarter of 2019.

Adjusted EBITDA was $74.6 million in the second quarter of 2019, a decrease of $2.0 million, or 3%, compared to $76.5 million in the second quarter of 2018, and an increase of $2.1 million, or 3%, compared to $72.5 million in the first quarter of 2019. Adjusted EBITDA margin was 24.4% in the second quarter of 2019. Compared to the second quarter of 2018, the second quarter of 2019 includes an additional $2.1 million of corporate costs associated with Apergy becoming a stand-alone public company.   

Cash from operating activities was $39.4 million in the second quarter of 2019, compared to $51.1 million in the second quarter of 2018, and $19.9 million in the first quarter of 2019. In the second quarter of 2019, Apergy paid an additional $12.3 million in cash interest expense compared to the second quarter of 2018.  The free cash flow conversion ratio was 35% in the second quarter of 2019, compared to 46% in the second quarter of 2018, and 14% in the first quarter of 2019. In the second quarter of 2019, Apergy used available cash to repay $25 million of term loan debt. Since the completion of the spin-off on May 9, 2018, Apergy has repaid $95 million of term loan debt.

  Three Months Ended  Variance
(dollars in thousands, except per share amounts) Jun. 30,
2019
  Mar. 31,
2019
  Jun. 30,
2018
 Sequential Year-
over-
year
Revenue$306,054  $301,691  $305,850  1% 0%
             
Net income attributable to Apergy$23,779  $22,287  $22,154* 7% 7%
Diluted earnings per share attributable to Apergy$0.31  $0.29  $0.28* 7% 11%
             
Adjusted net income attributable to Apergy$26,800  $24,896  $29,363* 8% (9)%
Adjusted diluted earnings per share attributable to Apergy$0.35  $0.32  $0.38* 9% (8)%
             
Adjusted EBITDA$74,553  $72,458  $76,510  3% (3)%
Adjusted EBITDA margin 24.4%   24.0%   25.0%  40 bps (60) bps
             
Net cash provided by operating activities$39,391  $19,910  $51,148 $19,481$(11,757)
Capital expenditures$12,970  $9,718  $16,087 $3,252$(3,117)
             
*Results from the three months ended June 30, 2018 do not include all of the expenses that would have been incurred had Apergy been a stand-alone pubic company during the period. 

“We continued our strong execution in the second quarter against a volatile commodity market,” said Sivasankaran “Soma” Somasundaram, President and Chief Executive Officer. “We delivered sequential growth in revenue and adjusted EBITDA, which was driven by growth in our artificial lift and digital products, partially offset by the expected seasonal decline in Drilling Technologies. Our continued focus on productivity and cost discipline resulted in 40 basis points of sequential adjusted EBITDA margin improvement.

“Sequentially, Production & Automation Technologies second quarter revenue increased 5%, and Drilling Technologies revenue decreased 9%. The sequential decline in Drilling Technologies was due to the seasonally lower Canadian rig count and a decline in U.S. drilling activity through the second quarter.

“During the second quarter we generated healthy free cash flow of $26 million. Consistent with our capital allocation priorities we repaid $25 million of term loan debt in the second quarter of 2019. Our focus on cash flow generation and disciplined capital management has enabled us to repay $95 million of debt since our spin-off.

“As we look into the second half, we expect our customers to exercise capital discipline and focus on free cash flow generation. While North American market activity is expected to be slightly down in the third quarter, we expect modest sequential revenue growth for Apergy, driven by our growth initiatives in artificial lift and digital products. We expect a slight sequential revenue decline in our Drilling Technologies segment due to lower drilling activity in North America. With respect to free cash flow, we generated 23% more free cash flow in first half of 2019 compared to the same time period in 2018. We expect this momentum to continue and result in a full year 2019 free cash flow conversion ratio of 40% to 45%. At Apergy, we continue to remain focused on the factors under our control and delivering solid performance relative to the market.”

 Three Months Ended Variance 
(dollars in thousands) Jun. 30,
2019
  Mar. 31,
2019
  Jun. 30,
2018
 Sequential Year-
over-
year
 
Production & Automation Technologies             
  Revenue$235,703  $224,156  $240,608  5% (2)% 
  Operating profit$20,919  $16,163  $23,225  29% (10)% 
  Operating profit margin 8.9%   7.2%   9.7%  170 bps (80) bps 
  Adjusted segment EBITDA$51,743  $46,098  $54,198  12% (5)% 
  Adjusted segment EBITDA margin 22.0%   20.6%   22.5%  140 bps (50) bps 
              
Drilling Technologies             
  Revenue$70,351  $77,535  $65,242  (9)% 8% 
  Operating profit$24,251  $26,806  $21,340  (10)% 14% 
  Operating profit margin 34.5%   34.6%   32.7%  (10) bps 180 bps 
  Adjusted segment EBITDA$26,577  $29,315  $24,135  (9)% 10% 
  Adjusted segment EBITDA margin 37.8%   37.8%   37.0%  0 bps 80 bps 
              

Production & Automation Technologies

In the second quarter of 2019, Production & Automation Technologies revenue increased $11.5 million, or 5%, sequentially, driven by growth in North American artificial lift activity, including strong growth in the Permian basin. Segment operating profit increased $4.8 million, or 29%, and adjusted segment EBITDA increased $5.6 million, or 12%, sequentially, due to the higher volume and productivity initiatives.

On a year-over-year basis, Production & Automation Technologies revenue decreased $4.9 million, or 2%, primarily driven by declines outside of the Permian basin and foreign exchange headwinds. Revenue grew 5% in the Permian basin, driven by our ESP product line. Segment operating profit decreased $2.3 million, or 10%, and adjusted segment EBITDA decreased $2.5 million, or 5%, year-over-year due to the lower revenue and higher input costs, including tariffs.

Revenue from digital products was $34.3 million in the second quarter of 2019, an increase of $3.0 million, or 10%, compared to the first quarter of 2019, and an increase of $3.8 million, or 12%, compared to $30.5 million in the second quarter of 2018.

Drilling Technologies

In the second quarter of 2019, Drilling Technologies revenue decreased by $7.2 million, or 9%, sequentially, driven by the seasonal decline in the Canadian rig count and lower U.S. drilling activity. Segment operating profit decreased $2.6 million and adjusted segment EBITDA decreased by $2.7 million, or 9%, due to the lower revenue. Cost reduction actions and the benefit of productivity initiatives resulted in a 38% decremental to segment adjusted EBITDA.

On a year-over-year basis, Drilling Technologies revenue increased $5.1 million, or 8%, outperforming the flat year-over-year worldwide average rig count. The outperformance was driven by polycrystalline diamond cutter share gains and continued diamond bearings growth. Year-over-year, segment operating profit increased $2.9 million, or 14%, and adjusted segment EBITDA increased by $2.4 million, or 10%, as a result of the increased volume and productivity initiatives.

Q3-19 Guidance

Apergy is providing guidance for Q3-19 as follows:

  Three Months Ended
September 30, 2019
Consolidated revenue $305 to $315 million
   
Adjusted EBITDA $72 to $77 million
   
Depreciation & amortization expense ~$30 million
   
Interest expense ~$10 million
   
Effective tax rate 23% to 25%
   

For full year 2019, we expect our capital expenditures to be:

  • Infrastructure related capital expenditures equal to 2.5% of revenue; plus
  • Capital expenditure portion for leased ESP investment between $15 and $20 million

For full year 2019, we expect investment in leased assets in the net cash from operating activities section of our consolidated statement of cash flows to be between $45 and $50 million.

Other Business Updates

  • U.S. rod lift revenue grew high single digit percent for the twelve months ended June 30, 2019.
  • Completed the qualification process and received our first order for ESP installations in the U.S. with one of the major International Oil Companies (IOCs). We expect to generate our first ESP revenue from this order in the second half of 2019.
  • Approximately 60 customer representatives attended Windrock’s Annual User Conference in New Orleans, Louisiana for product education and knowledge sharing.
  • SpotlightTM for High Speed Engines was featured in the April issue of Oil & Gas Engineering, available at https://www.oilandgaseng.com/articles/high-speed-engine-monitoring-iiot-enhanced/, and the May issue of Gas Compression magazine, available at https://www.digitalgcm.com/i/1109824-may-2019/31?m4=.
  • Twenty-two patents were issued to Drilling Technologies in the second quarter of 2019.
  • US Synthetic received the Peak Performer Award from the Junior Achievement of Utah charitable organization for providing an exceptional level of volunteer support.
  • Consistent with our capital allocation policy, we have completed the divestiture our pressure vessel fabrication business, as it was not core to our portfolio. The business represented about 2% of Production & Automation Technologies revenue.

Conference Call Details

Apergy Corporation will host a conference call on Thursday, July 25, 2019, to discuss its second quarter 2019 financial results. The call will begin at 10:00 a.m. Eastern Time. Presentation materials that supplement the conference call are available on Apergy’s website at www.investors.apergy.com.

To listen to the call via a live webcast, please visit Apergy’s website at www.apergy.com. The call will also be available by dialing 1-888-424-8151 in the United States and Canada or 1-847-585-4422 for international calls. Please call approximately 15 minutes prior to the scheduled start time and reference Apergy conference call number 6817 965.

A replay of the conference call will be available on Apergy’s website. Also, a replay may be accessed by dialing 1-888-843-7419 in the United States and Canada, or 1-630-652-3042 for international calls. The access code is 6817 965#.

Basis of Presentation

For periods prior to May 9, 2018 (the “Separation”), our results of operations, financial position and cash flows are derived from the consolidated financial statements and accounting records of Dover Corporation (“Dover”) and reflect the combined historical results of operations, financial position and cash flows of certain Dover entities conducting its upstream oil and gas energy business within Dover’s Energy segment, including an allocated portion of Dover’s corporate costs. Our financial statements have been presented as if such businesses had been combined for all periods prior to the Separation. These pre-Separation combined financial statements may not include all of the actual expenses that would have been incurred had we been a stand-alone public company during the periods presented prior to the Separation, and consequently may not reflect our results of operations, financial position and cash flows had we been a stand-alone public company during the periods presented prior to the Separation. All financial information presented after the Separation represents the consolidated results of operations, financial position and cash flows of Apergy.

About Non-GAAP Measures

This news release presents information about Apergy’s adjusted EBITDA, adjusted EBITDA margin, adjusted segment EBITDA, adjusted segment EBITDA margin, adjusted net income attributable to Apergy, adjusted diluted earnings per share attributable to Apergy, free cash flow, and free cash flow conversion ratio which are non-GAAP financial measures made available as a supplement, and not an alternative, to the results provided in accordance with generally accepted accounting principles in the United States of America (“GAAP”). See Reconciliations of GAAP to Non-GAAP Financial Measures included in the accompanying financial tables for the reconciliation of each non-GAAP financial measure to its most directly comparable financial measure in accordance with GAAP.

Adjusted EBITDA and adjusted segment EBITDA are defined as, or as a result of, net income excluding income taxes, interest income and expense, depreciation and amortization expense, separation and supplemental benefit costs associated with the spinoff from Dover Corporation, royalty expense incurred only prior to the spinoff, and restructuring and other related charges. Adjusted EBITDA margin and adjusted segment EBITDA margin are defined as adjusted EBITDA and adjusted segment EBITDA, respectively, divided by revenue.

Adjusted net income attributable to Apergy and adjusted diluted earnings per share attributable to Apergy are defined as net income attributable to Apergy and earnings per share attributable to Apergy, respectively, excluding separation and supplemental benefit costs associated with the spinoff from Dover Corporation, royalty expense incurred only prior to the spinoff, and restructuring and other related charges.

Adjusted working capital is defined as accounts receivable, plus inventory, less accounts payable. We believe adjusted working capital provides a meaningful measure of our operational results by showing changes caused by revenue or our operational initiatives.

Free cash flow is defined as cash provided by operating activities minus capital expenditures. Free cash flow conversion ratio is defined as free cash flow divided by adjusted EBITDA.

References to net income, diluted earnings per share, adjusted net income and adjusted diluted earnings per share are exclusive of our non-controlling interests.

This news release also contains certain forward-looking non-GAAP financial measures, including adjusted EBITDA and free cash flow conversion ratio. Due to the forward-looking nature of the aforementioned non-GAAP financial measure, management cannot reliably or reasonably predict certain of the necessary components of the most directly comparable forward-looking GAAP measures, such as net income and cash from operating activities. Accordingly, we are unable to present a quantitative reconciliation of such forward looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures. Amounts excluded from these non-GAAP measures in future periods could be significant. Management believes the aforementioned non-GAAP financial measures are good tools for internal use and the investment community in evaluating Apergy’s overall financial performance.

These non-GAAP financial measures are included to help facilitate comparisons of Apergy’s operating performance across periods by excluding items that do not reflect the core operating results of our businesses. As such, Apergy’s management believes making available non-GAAP financial measures as a supplemental measurement to investors is useful because it allows investors to evaluate Apergy's performance using the same methodology and information used by Apergy management.

About Apergy

Apergy is a leading provider of highly engineered equipment and technologies that help companies drill for and produce oil and gas safely and efficiently around the world. Apergy's products provide efficient functioning throughout the lifecycle of a well - from drilling to completion to production. Apergy’s Production & Automation Technologies offerings consist of artificial lift equipment and solutions, including rod pumping systems, electric submersible pump systems, progressive cavity pumps and drive systems and plunger lifts, as well as a full automation and digital offering consisting of equipment and software for Industrial Internet of Things (“IIoT”) solutions for downhole monitoring, wellsite productivity enhancement, and asset integrity management.  Apergy’s Drilling Technologies offering provides market leading polycrystalline diamond cutters and bearings that result in cost effective and efficient drilling. To learn more about Apergy, visit our website at http://www.apergy.com.

Forward-Looking Statements

This news release contains statements relating to future actions and results, which are "forward-looking statements" within the meaning of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. Such statements relate to, among other things, Apergy's market position and growth opportunities.  Forward-looking statements include, but are not limited to, statements related to Apergy’s expectations regarding the performance of the business, financial results, liquidity and capital resources of Apergy, the effects of competition, and the effects of future legislation or regulations and other non-historical statements. Forward-looking statements are subject to inherent risks and uncertainties that could cause actual results to differ materially from current expectations, including, but not limited to, tax and regulatory matters; and changes in economic, competitive, strategic, technological, regulatory or other factors that affect the operation of Apergy's businesses. You are encouraged to refer to the documents that Apergy files from time to time with the Securities and Exchange Commission (the “SEC”), including the “Risk Factors” in Apergy’s Annual Report on Form 10-K for the year ended December 31, 2018, and in Apergy’s other filings with the SEC, for a discussion of these and other risks and uncertainties. Readers are cautioned not to place undue reliance on Apergy’s forward-looking statements. Forward-looking statements speak only as of the day they are made and Apergy undertakes no obligation to update any forward-looking statement, except as required by applicable law.

Investor Contact: David Skipper
[email protected]
713-230-8031

Media Contact: John Breed
[email protected]
281-403-5751


APERGY CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)

 Three Months Ended Six Months Ended
 June 30, Mar. 31, June 30, June 30,
(in thousands, except per share amounts)2019 2019 2018 2019 2018
Revenue$306,054  $301,691  $305,850  $607,745  $588,976 
Cost of goods and services196,285  196,142  202,171  392,427  391,682 
Gross profit109,769  105,549  103,679  215,318  197,294 
Selling, general and administrative expense66,642  65,335  65,671  131,977  125,168 
Interest expense, net10,057  10,474  6,062  20,531  6,229 
Other expense, net2,676  1,102  499  3,778  3,192 
Income before income taxes30,394  28,638  31,447  59,032  62,705 
Provision for income taxes6,544  6,069  9,372  12,613  16,436 
Net income23,850  22,569  22,075  46,419  46,269 
Net income (loss) attributable to noncontrolling interest71  282  (79) 353  63 
Net income attributable to Apergy$23,779  $22,287  $22,154  $46,066  $46,206 
          
Earnings per share attributable to Apergy:         
Basic$0.31  $0.29  $0.29  $0.60  $0.60 
Diluted$0.31  $0.29  $0.28  $0.59  $0.59 
          
Weighted-average shares outstanding:         
Basic77,425  77,363  77,340  77,394  77,340 
Diluted77,632  77,640  77,770  77,636  77,904 
               


APERGY CORPORATION
BUSINESS SEGMENT DATA
(UNAUDITED)

 Three Months Ended Six Months Ended
 June 30, Mar. 31, June 30, June 30,
(in thousands)2019 2019 2018 2019 2018
Segment revenue:         
Production & Automation Technologies$235,703  $224,156  $240,608  $459,859  $454,503 
Drilling Technologies70,351  77,535  65,242  147,886  134,473 
Total revenue$306,054  $301,691  $305,850  $607,745  $588,976 
          
Income before income taxes:        
Segment operating profit:         
Production & Automation Technologies$20,919  $16,163  $23,225  $37,082  $33,097 
Drilling Technologies24,251  26,806  21,340  51,057  45,529 
Total segment operating profit45,170  42,969  44,565  88,139  78,626 
Corporate expense and other (1)4,719  3,857  7,056  8,576  9,692 
Interest expense, net10,057  10,474  6,062  20,531  6,229 
Income before income taxes$30,394  $28,638  $31,447  $59,032  $62,705 
          
Bookings:         
Production & Automation Technologies$227,405  $219,465  $249,461  $446,870  $466,395 
Book-to-bill ratio (2)0.96  0.98  1.04  0.97  1.03 
Drilling Technologies$64,401  $78,586  $70,450  $142,987  $139,634 
Book-to-bill ratio (2)0.92  1.01  1.08  0.97  1.04 

_______________________

  1. Corporate expense and other includes costs not directly attributable to our reporting segments such as corporate executive management and other administrative functions, costs related to our separation from Dover Corporation and the results attributable to our noncontrolling interest.
  2. The book-to-bill ratio compares the dollar value of orders received (bookings) relative to revenue realized during the period.


APERGY CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)

(in thousands)June 30, 2019 December 31, 2018
Assets   
Cash and cash equivalents$24,336  $41,832 
Receivables, net256,379  249,948 
Inventories, net234,254  218,319 
Prepaid expenses and other current assets14,576  20,211 
Total current assets529,545  530,310 
    
Property, plant and equipment, net250,573  244,328 
Goodwill905,885  904,985 
Intangible assets, net257,922  283,688 
Other non-current assets31,513  8,445 
Total assets1,975,438  1,971,756 
    
Liabilities   
Accounts payable128,664  131,058 
Other current liabilities72,440  70,937 
Total current liabilities201,104  201,995 
    
Long-term debt613,301  666,108 
Other long-term liabilities129,296  122,126 
Equity   
Apergy Corporation stockholders’ equity1,028,926  979,069 
Noncontrolling interest2,811  2,458 
Total liabilities and equity$1,975,438  $1,971,756 


APERGY CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)

 Six Months Ended
June 30,
(in thousands)2019 2018
Cash provided (required) by operating activities:   
Net income$46,419  $46,269 
Depreciation34,191  35,129 
Amortization25,873  26,330 
Receivables(6,115) (53,496)
Inventories(2,290) (15,026)
Accounts payable(1,506) 31,361 
Leased assets(30,999) (26,342)
Other(6,272) 14,488 
Net cash provided by operating activities59,301  58,713 
    
Cash provided (required) by investing activities:   
Capital expenditures(22,688) (28,938)
Proceeds from sale of fixed assets2,475  62 
Payment on sale of business(2,194)  
Purchase price adjustments on acquisition  53 
Net cash required by investing activities(22,407) (28,823)
    
Cash provided (required) by financing activities:   
Issuances of debt, net of discounts4,000  713,963 
Payment of debt issue costs  (15,851)
Repayment of long-term debt(54,000)  
Distributions to Dover Corporation, net  (716,126)
Other(4,489) (4,796)
Net cash required by financing activities(54,489) (22,810)
    
Effect of exchange rate changes on cash and cash equivalents99  41 
    
Net increase (decrease) in cash and cash equivalents(17,496) 7,121 
Cash and cash equivalents at beginning of period41,832  23,712 
Cash and cash equivalents at end of period$24,336  $30,833 


APERGY CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES
(UNAUDITED)

 Three Months Ended Six Months Ended
 June 30, Mar. 31, June 30, June 30,
(in thousands)2019 2019 2018 2019 2018
Net income attributable to Apergy$23,779  $22,287  $22,154  $46,066  $46,206 
Pre-tax adjustments:         
Separation and supplemental benefit costs (1)827  780  5,137  1,607  5,137 
Royalty expense (2)        2,277 
Restructuring and other related charges (3)3,135  2,642  2,030  5,777  2,512 
Tax impact of adjustments (4)(941) (813) 42  (1,754) (613)
Adjusted net income attributable to Apergy26,800  24,896  29,363  51,696  55,519 
Tax impact of adjustments (4)941  813  (42) 1,754  613 
Net income (loss) attributable to noncontrolling interest71  282  (79) 353  63 
Depreciation and amortization30,140  29,924  31,834  60,064  61,459 
Provision for income taxes6,544  6,069  9,372  12,613  16,436 
Interest expense, net10,057  10,474  6,062  20,531  6,229 
Adjusted EBITDA$74,553  $72,458  $76,510  $147,011  $140,319 
          
Diluted earnings per share attributable to Apergy:         
Reported$0.31  $0.29  $0.28  $0.59  $0.59 
Adjusted$0.35  $0.32  $0.38  $0.67  $0.71 

_______________________

  1. Separation and supplemental benefit costs primarily relate to separation costs, and to a lesser extent, supplemental benefits costs related to enhanced or supplemental benefits provided to employees no longer participating in Dover Corporation benefit and compensation plans. Supplemental benefit costs are expected to be incurred through the end of 2020.
  2. Patents and other intangible assets related to our business were conveyed by Dover Corporation to Apergy on April 1, 2018. No royalty charges were incurred after March 31, 2018.
  3. Includes a $2.5 million loss during the three and six months ended June 30, 2019, related to the disposal of our pressure vessel manufacturing business in our Production & Automation Technologies segment. Includes a $1.7 million impairment during the three months ended March 31, 2019 and six months ended June 30, 2019 related to our pressure vessel manufacturing business.
  4. We generally tax effect adjustments using a combined federal and state statutory income tax rate of approximately 24 percent. Includes tax expense of $1.7 million during the three and six months ended June 30, 2018, associated with capital gains related to certain reorganizations of our subsidiaries as part of the Separation from Dover Corporation.


 Three months ended
 June 30, 2019
(in thousands, except percentages)Production &
Automation
Technologies
 Drilling
Technologies
 Corporate
expense and
other
 Total
Revenue$235,703  $70,351  $  $306,054 
        
Operating profit (loss) / income before income taxes, as reported$20,919  $24,251  $(14,776) $30,394 
Depreciation and amortization27,689  2,326  125  30,140 
Separation and supplemental benefit costs (1)    827  827 
Restructuring and other related charges (2)3,135      3,135 
Interest expense, net    10,057  10,057 
Adjusted EBITDA$51,743  $26,577  $(3,767) $74,553 
        
Operating profit margin, as reported8.9% 34.5%   9.9%
Adjusted EBITDA margin22.0% 37.8%   24.4%

_______________________

  1. Separation and supplemental benefit costs primarily relate to separation costs, and to a lesser extent, supplemental benefits costs related to enhanced or supplemental benefits provided to employees no longer participating in Dover Corporation benefit and compensation plans. Supplemental benefit costs are expected to be incurred through the end of 2020.
  2. Includes a $2.5 million loss on disposal of our pressure vessel manufacturing business.
     
 Three months ended
 March 31, 2019
(in thousands, except percentages)Production &
Automation
Technologies
 Drilling
Technologies
 Corporate
expense and
other
 Total
Revenue$224,156  $77,535  $  $301,691 
        
Operating profit (loss) / income before income taxes, as reported$16,163  $26,806  $(14,331) $28,638 
Depreciation and amortization27,293  2,509  122  29,924 
Separation and supplemental benefit costs (1)    780  780 
Restructuring and other related charges (2)2,642      2,642 
Interest expense, net    10,474  10,474 
Adjusted EBITDA$46,098  $29,315  $(2,955) $72,458 
        
Operating profit margin, as reported7.2% 34.6%   9.5%
Adjusted EBITDA margin20.6% 37.8%   24.0%

_______________________

  1. Separation and supplemental benefit costs primarily relate to separation costs, and to a lesser extent, supplemental benefits costs related to enhanced or supplemental benefits provided to employees no longer participating in Dover Corporation benefit and compensation plans. Supplemental benefit costs are expected to be incurred through the end of 2020.
  2. Includes a $1.7 million impairment related to our pressure vessel manufacturing business.

 Three months ended
 June 30, 2018
(in thousands, except percentages)Production &
Automation
Technologies
 Drilling
Technologies
 Corporate
expense and
other
 Total
Revenue$240,608  $65,242  $  $305,850 
        
Operating profit (loss) / income before income taxes, as reported$23,225  $21,340  $(13,118) $31,447 
Depreciation and amortization28,943  2,795  96  31,834 
Separation and supplemental benefit costs (1)    5,137  5,137 
Restructuring and other related charges2,030      2,030 
Interest expense, net    6,062  6,062 
Adjusted EBITDA$54,198  $24,135  $(1,823) $76,510 
        
Operating profit margin, as reported9.7% 32.7%   10.3%
Adjusted EBITDA margin22.5% 37.0%   25.0%

_______________________

  1. Separation and supplemental benefit costs primarily relate to separation costs, and to a lesser extent, supplemental benefits costs related to enhanced or supplemental benefits provided to employees no longer participating in Dover Corporation benefit and compensation plans. Supplemental benefit costs are expected to be incurred through the end of 2020.

 Six Months Ended
 June 30, 2019
(in thousands, except percentages)Production &
Automation
Technologies
 Drilling
Technologies
 Corporate
expense and
other
 Total
Revenue$459,859  $147,886  $  $607,745 
        
Operating profit (loss) / income before income taxes, as reported$37,082  $51,057  $(29,107) $59,032 
Depreciation and amortization54,982  4,835  247  60,064 
Separation and supplemental benefit costs (1)    1,607  1,607 
Restructuring and other related charges (2)5,777      5,777 
Interest expense, net    20,531  20,531 
Adjusted EBITDA$97,841  $55,892  $(6,722) $147,011 
        
Operating profit margin, as reported8.1% 34.5%   9.7%
Adjusted EBITDA margin21.3% 37.8%   24.2%

_______________________

  1. Separation and supplemental benefit costs primarily relate to separation costs, and to a lesser extent, supplemental benefits costs related to enhanced or supplemental benefits provided to employees no longer participating in Dover Corporation benefit and compensation plans. Supplemental benefit costs are expected to be incurred through the end of 2020.
  2. Includes a $2.5 million loss on disposal and $1.7 million impairment of our pressure vessel manufacturing business.


 Six Months Ended
 June 30, 2018
(in thousands, except percentages)Production &
Automation
Technologies
 Drilling
Technologies
 Corporate
expense and
other
 Total
Revenue$454,503  $134,473  $  $588,976 
        
Operating profit (loss) / income before income taxes, as reported$33,097  $45,529  $(15,921) $62,705 
Depreciation and amortization55,701  5,662  96  61,459 
Separation and supplemental benefit costs (1)    5,137  5,137 
Royalty expense (2)2,277      2,277 
Restructuring and other related charges2,512      2,512 
Interest expense, net    6,229  6,229 
Adjusted EBITDA$93,587  $51,191  $(4,459) $140,319 
        
Operating profit margin, as reported7.3% 33.9%   10.6%
Adjusted EBITDA margin20.6% 38.1%   23.8%

_______________________

  1. Separation and supplemental benefit costs primarily relate to separation costs, and to a lesser extent, supplemental benefits costs related to enhanced or supplemental benefits provided to employees no longer participating in Dover Corporation benefit and compensation plans. Supplemental benefit costs are expected to be incurred through the end of 2020.
  2. Royalty expense represents charges for the right to use of Dover Corporation patents and other intangible assets.
     

Adjusted Working Capital

(in thousands)June 30, 2019 December 31, 2018
Receivables, net$256,379  $249,948 
Inventories, net234,254  218,319 
Accounts payable(128,664) (131,058)
Adjusted working capital$361,969  $337,209 


Free Cash Flow

 Three Months Ended Six Months Ended
 June 30, Mar. 31, June 30, June 30,
(in thousands)2019 2019 2018 2019 2018
Free Cash Flow         
Cash provided by operating activities$39,391  $19,910  $51,148  $59,301  $58,713 
Less: Capital expenditures(12,970) (9,718) (16,087) (22,688) (28,938)
Free cash flow$26,421  $10,192  $35,061  $36,613  $29,775 
          
Free Cash Flow Conversion Ratio        
Free cash flow$26,421  $10,192  $35,061  $36,613  $29,775 
Adjusted EBITDA74,553  72,458  76,510  147,011  140,319 
          
Free cash flow conversion ratio35% 14% 46% 25% 21%

 

Primary Logo


Source: GlobeNewswire (July 24, 2019 - 5:53 PM EDT)

News by QuoteMedia
www.quotemedia.com

Legal Notice