EnPro Industries Reports Results for the Third Quarter of 2013

  • Sales declined by 5% as increased demand for heavy-duty truck products was more than offset by reduced demand from U.S. government markets in the Engine Products and Services segment
  • Segment profit margin declined to 10.7% in the third quarter from 12.9% a year ago reflecting lower volumes and a less profitable mix in the Engine Products and Services segment
  • GAAP EPS of $0.23 in the third quarter compared to $0.53 in the third quarter of 2012; before selected items, third quarter EPS declined to $0.53 from $0.81 a year ago
  • The deconsolidated operations of GST reported third-party sales of $53.2 million and operating income of $14.8 million or 27.8% of sales

Business Wire

CHARLOTTE, N.C.--(BUSINESS WIRE)--

EnPro Industries (NPO) today reported consolidated sales of $276.0 million in the third quarter of 2013, a 5% decrease from the third quarter of 2012 when sales were $291.7 million. The largest factor in the decline was a significant reduction in sales at the company’s Engine Products and Services segment, primarily because of decreased demand for parts and service from U.S. government markets. Sales were also slightly lower in the Engineered Products segment, but they improved in the Sealing Products segment as sales of heavy-duty truck parts increased. Excluding the contribution of a small acquisition and the favorable effect of foreign exchange, the company’s total sales declined by 7% in comparison to the third quarter of 2012.

Segment profits declined 22% to $29.4 million in the third quarter of 2013. Segment profit margins were 10.7% compared to 12.9% in the third quarter of 2012. The decline in profits and profit margins primarily reflects weak demand from U.S. government markets for higher margin aftermarket parts and service in the Engine Products and Services segment.

Net income in the third quarter of 2013 was $5.6 million, or $0.23 a share, compared to net income of $11.3 million, or $0.53 a share, in the third quarter of 2012.

Before selected items, including interest due to Garlock Sealing Technologies LLC (GST), a deconsolidated subsidiary, and restructuring costs, net income declined by 24% to $13.0 million, or $0.53 a share, in the third quarter of 2013. In the third quarter of 2012, net income before selected items was $17.2 million, or $0.81 a share.

Consolidated earnings before interest, income taxes, depreciation and amortization and other selected items (adjusted EBITDA) were $36.0 million in the third quarter of 2013, a 19% decrease over the third quarter of 2012, when adjusted EBITDA was $44.5 million.

GST and its subsidiaries, which were deconsolidated effective June 5, 2010, when they entered a process to reach a permanent resolution of all current and future asbestos claims, reported third party sales of $53.2 million, about the same as in the third quarter of 2012. GST’s operating income improved to $14.8 million or 27.8% of sales in the third quarter of 2013. In the third quarter of 2012, operating income at GST was $11.9 million or 22.6% of sales.

Nine Months Results

Sales for the first nine months of 2013 were $868.7 million, a decrease of $36.2 million or 4% from the first nine months of 2012. Excluding the contribution of acquisitions, sales declined by 6% from the first nine months of 2012. The decline reflects broad-based softness across the company’s industrial markets, and lower completed contract engine revenues and reduced demand for engine parts and services from the company’s U.S. government markets.

Segment profits were $104.0 million in the first nine months of 2013, a decline of 12% from the same period in 2012. Segment profit margins decreased to 12.0% from 13.1% primarily because of lower volumes and a less favorable product mix. These factors were partially offset by better pricing and lower operating costs.

Adjusted EBITDA for the first nine months of 2013 was $120.6 million, about a 10% decrease from the comparable period of 2012 when adjusted EBITDA was $134.0 million.

Net income for the first nine months of the year was $22.2 million, or $0.96 a share, compared to net income of $35.3 million, or $1.64 a share, in the first nine months of 2012. Before selected items, net income in the first nine months of 2013 was $45.0 million, or $1.94 a share. This compares to net income before selected items of $53.4 million, or $2.48 a share in the first nine months of 2012.

A table attached to this press release shows the effect of selected items on the company’s results in the third quarters and first nine months of 2013 and 2012. All per share amounts are stated on a diluted basis.

       

Sealing Products Segment

($ Millions)

Quarter Ended

Change

Nine Months Ended
  9/30/2013   9/30/2012     9/30/2013   9/30/2012   Change
Sales $ 157.9   $ 152.4 4 % $ 470.4   $ 467.0 1 %
EBITDA $ 31.6 $ 31.6 -- $ 95.9 $ 90.8 6 %
EBITDA Margin 20.0 % 20.7 % 20.4 % 19.4 % 6 %
Segment Profit $ 24.2 $ 23.6 3 % $ 73.2 $ 68.9
Segment Margin     15.3 %     15.5 %         15.6 %     14.8 %    
 

Sealing Products segment sales increased by 4% in the third quarter of 2013 compared to the third quarter of 2012. Organic growth in the segment was about 2% with an additional 2% coming from the contribution of a small acquisition and favorable foreign exchange. Sales benefited from increased demand for Stemco products sold into North American heavy-duty truck markets; sales at the consolidated operations of the Garlock companies and the Technetics Group were about the same as in the third quarter of 2012.

The segment’s profits were about the same as the third quarter of 2012 and segment profit margins of 15.3% were slightly below the third quarter of 2012, when they were 15.5%.

The contribution of acquisitions resulted in a 4% increase in the segment’s sales in the first nine months of the year, compared to the first nine months of 2012. Excluding acquisitions and foreign exchange, sales declined about 3% from the comparable period in 2012, primarily reflecting softer semiconductor and construction markets. Segment profit margins improved to 15.6% in the first nine months of 2013 compared to 14.8% in the first nine months of 2012.

       

Engineered Products Segment

($ Millions)

Quarter Ended

Change

Nine Months Ended
  9/30/2013   9/30/2012     9/30/2013   9/30/2012   Change
Sales $ 84.1   $ 87.1 -3 % $ 271.0   $ 282.8 -4 %
EBITDA $ 8.7 $ 8.9 -2 % $ 34.3 $ 35.6 -4 %
EBITDA Margin 10.3 % 10.2 % 12.7 % 12.6 %
Segment Profit $ 2.9 $ 3.5 -17 % $ 17.3 $ 19.3 -10 %
Segment Margin     3.4 %     4.0 %         6.4 %     6.8 %    
 

Sales in the Engineered Products segment declined 3% from the third quarter of 2012. Excluding a benefit from foreign exchange, sales were 5% below the third quarter of last year. At GGB Bearing Technology sales were about the same as a year ago as better pricing and favorable foreign exchange helped to offset continued softness in GGB’s European automotive markets and lower demand in North America. At Compressor Products International (CPI), sales were down as demand from the business’ North American markets remained weak. Lower volumes at GGB and CPI and continued restructuring costs at CPI led to a 17% decrease in segment profits and a decline in segment profit margins to 3.4% from 4.0% a year ago.

For the first nine months of 2013, Engineered Products segment sales declined by 4% primarily because of weaker demand in most of the segment’s European and North American markets. Excluding the effect of foreign exchange, sales declined 5% from the first nine months of 2012. Lower volumes at both GGB and CPI and cost increases at GGB related to an ERP system implementation and a new product formulation reduced segment profits. Segment profit margins fell to 6.4% in the first nine months of 2013 compared to 6.8% in the first nine months of 2012.

       

Engine Products and Services Segment

($ Millions)

Quarter Ended

Change

Nine Months Ended
  9/30/2013   9/30/2012     9/30/2013   9/30/2012   Change
Sales $ 34.9   $ 53.1 -34 % $ 129.3   $ 157.2 -18 %
EBITDA $ 3.3 $ 11.1 -70 % $ 16.3 $ 32.2 -49 %
EBITDA Margin 9.5 % 20.9 % 12.6 % 20.5 %
Segment Profit $ 2.3 $ 10.4 -78 % $ 13.5 $ 30.0 -55 %
Segment Margin     6.6 %     19.6 %         10.4 %     19.1 %    
 

In the Engine Products and Services segment, sales were 34% below the third quarter of 2012 because of the combination of lower engine revenues and lower parts and service sales. In the third quarter of 2012, the segment recorded $6.2 million of completed contract engine revenue. No engine revenues were recorded under this method in the third quarter of 2013. Sequestration and a reduction in planned maintenance activities on U.S. Navy ships continued to reduce demand for parts and service in the segment.

Segment profits decreased to $2.3 million from $10.4 million in the third quarter of 2012, and segment profit margins fell to 6.6% from 19.6%. The decrease in margins primarily reflects lower volume and a less attractive product mix as parts and service sales, which carry significantly higher margins, declined.

The segment’s sales in the first nine months of 2013 were 18% below the first nine months of 2012, when the segment recorded higher new engine revenues, including $24.5 million recorded under the completed contract method. All engine revenues in the first nine months of 2013 were recorded under the percentage of completion method. Segment profits and profit margins were lower in the first nine months of 2013 as a result of a less profitable product mix as sales of parts and service declined, the effect of a low-margin engine refurbishment contract, and expenses related to an early retirement program.

       

Garlock Sealing Technologies

($ Millions)

Quarter Ended

Change

Nine Months Ended
  9/30/2013   9/30/2012     9/30/2013   9/30/2012   Change
Third Party Sales $ 53.2   $ 52.6 1 % $ 167.9   $ 167.1 --
EBITDA-A $ 16.4 $ 13.3 23 % $ 48.9 $ 41.3 18 %
EBITDA-A Margin 30.8 % 25.3 % 29.1 % 24.7 %
Operating Profit $ 14.8 $ 11.9 24 % $ 44.1 $ 36.9 20 %
Operating Profit Margin 27.8 % 22.6 % 26.3 % 22.1 %
Adjusted Net Income   $ 9.2     $ 8.8     5 %   $ 29.1     $ 25.2     15 %
 

Third party sales at the deconsolidated operations of GST and its subsidiaries increased slightly over the third quarter of 2012 reflecting modest increases in activity in Canada and Mexico and better pricing. Lower selling, general and administrative expenses increased operating profits and operating profit margins in the third quarter of 2013 compared to a year ago.

GST’s adjusted net income, which excludes intercompany interest income and expense associated with the asbestos claims resolution process, increased to $9.2 million. Asbestos-related expenses totaled $15.9 million in the third quarter of 2013, an increase of $8.0 million from the third quarter of 2012. These expenses grew as activity in relation to GST’s asbestos liability estimation trial increased. The trial took place over 17 days between July 22 and August 22.

GST’s sales in the first nine months of 2013 were about the same as in the first nine months of 2012, but lower operating costs led to improved operating profits and operating profit margins. GST’s asbestos-related expenses totaled $40.0 million for the first nine months of 2013.

Cash Flows

EnPro’s cash balance stood at $75.1 million at September 30, 2013 compared to $42.1 million at the end of the third quarter in 2012. GST finished the first nine months of 2013 with a cash and investment balance of $172.6 million dollars, compared with $143.8 million at the end of the third quarter of 2012.

Outlook

“In comparison to the fourth quarter of 2012, activity in certain of our European markets appears to be increasing modestly and demand at our businesses that serve certain original equipment markets in North America also appears to be slightly better than a year ago,” said Steve Macadam, president and chief executive officer of EnPro. “In our U.S. government markets, we expect demand for aftermarket parts and services to remain low. In this environment, we expect our total fourth quarter sales to be about the same as in the fourth quarter of 2012, but operating profits are likely to reflect a higher portion of our sales into original equipment markets, where margins tend to be lower. As a result of these factors, our segment profits may decline in comparison to the fourth quarter of last year.”

Conference Call and Webcast Information

EnPro will hold a conference call today, November 1, at 10:00 a.m. Eastern Time to discuss third quarter 2013 results. Investors who wish to participate in the call should dial 1-800-851-4704 approximately 10 minutes before the call begins and provide conference id number 86859600. A live audio webcast of the call and accompanying slide presentation will be accessible from the company’s website, http://www.enproindustries.com. To access the presentation, log on to the webcast by clicking the link on the company’s home page.

Deconsolidation of Garlock Sealing Technologies LLC

Results for the third quarters and first nine months of 2013 and 2012 reflect the deconsolidation of Garlock Sealing Technologies LLC (GST) and its subsidiaries, effective June 5, 2010, when GST filed a voluntary petition under Chapter 11 of the U.S. Bankruptcy Code to begin a process in pursuit of an efficient and permanent resolution to all current and future asbestos claims against it. Deconsolidation is required by generally accepted accounting principles. To aid in comparisons of year-over-year data, the company has attached a schedule to this press release showing key operating measures for both EnPro and GST on a pro forma basis.

Non-GAAP Financial Information

This press release contains financial measures that have not been prepared in accordance with GAAP. They include income before asbestos-related expenses and other selected items, EBITDA-A, EBITDA and related per share amounts. Tables showing the effect of these non-GAAP financial measures for third quarters and first nine months of 2013 and 2012 are attached to the release.

Forward-Looking Statements

Statements in this press release that express a belief, expectation or intention, as well as those that are not historical fact, are forward-looking statements under the Private Securities Litigation Reform Act of 1995. They involve a number of risks and uncertainties that may cause actual events and results to differ materially from such forward-looking statements. These risks and uncertainties include, but are not limited to: general economic conditions in the markets served by our businesses, some of which are cyclical and experience periodic downturns; prices and availability of raw materials; and the amount of any payments required to satisfy contingent liabilities related to discontinued operations of our predecessors, including liabilities for certain products, environmental matters, guaranteed debt payments, employee benefit obligations and other matters. In addition, adverse developments could arise in regard to voluntary petitions filed by certain of our subsidiaries in U.S. Bankruptcy Court to establish a trust that would resolve all current and future asbestos claims. Our filings with the Securities and Exchange Commission, including the Form 10-K for the year ended December 31, 2012 and Form 10-Q for the quarter ended June 30, 2013, describe these and other risks and uncertainties in more detail. We do not undertake to update any forward-looking statement made in this press release to reflect any change in management's expectations or any change in the assumptions or circumstances on which such statements are based.

About EnPro Industries

EnPro Industries, Inc. is a leader in sealing products, metal polymer and filament wound bearings, components and service for reciprocating compressors, diesel and dual-fuel engines and other engineered products for use in critical applications by industries worldwide. For more information about EnPro, visit the company’s website at http://www.enproindustries.com.

       
EnPro Industries, Inc.
 
Consolidated Statements of Operations (Unaudited)
 
For the Quarters and Nine Months Ended September 30, 2013 and 2012
(Stated in Millions of Dollars, Except Per Share Data)
 
    Quarters Ended   Nine Months Ended
September 30, September 30, September 30, September 30,
    2013   2012   2013   2012
Net sales $ 276.0 $ 291.7 $ 868.7 $ 904.9
Cost of sales     183.9       192.9       573.2       595.9  
 
Gross profit     92.1       98.8       295.5       309.0  
 
Operating expenses:
Selling, general and administrative 71.4 68.8 219.6 218.1
Other     2.4       1.2       6.1       3.5  
 
Total operating expenses     73.8       70.0       225.7       221.6  
 
Operating income 18.3 28.8 69.8 87.4
 
Interest expense (11.3 ) (10.9 ) (33.7 ) (32.5 )
Interest income 0.2 - 0.6 0.2
Other expense     -       (0.5 )     (6.3 )     (1.0 )
 
Income before income taxes 7.2 17.4 30.4 54.1
Income tax expense     (1.6 )     (6.1 )     (8.2 )     (18.8 )
 
Net income   $ 5.6     $ 11.3     $ 22.2     $ 35.3  
 
 
Basic earnings per share   $ 0.27     $ 0.54     $ 1.06     $ 1.71  
Average common shares outstanding (millions)     20.9       20.7       20.9       20.6  
 
Diluted earnings per share   $ 0.23     $ 0.53     $ 0.96     $ 1.64  
Average common shares outstanding (millions)     24.3       21.3       23.2       21.5  
 
   
EnPro Industries, Inc.
 
Consolidated Statements of Cash Flows (Unaudited)
 
For the Nine Months Ended September 30, 2013 and 2012
(Stated in Millions of Dollars)
 
2013   2012
Operating activities
Net income $ 22.2 $ 35.3

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation 22.3 21.0
Amortization 20.4 19.6
Accretion of debt discount 5.6 5.1
Deferred income taxes (5.8 ) 3.5
Stock-based compensation (1.2 ) 4.6
Excess tax benefits from stock-based compensation (2.0 ) -

Change in assets and liabilities, net of effects of acquisitions of businesses:

Accounts receivable (15.3 ) (12.5 )
Inventories (5.8 ) (14.2 )
Accounts payable (8.4 ) (7.6 )
Other current assets and liabilities 11.9 3.2
Other non-current assets and liabilities     (5.8 )     (2.1 )
Net cash provided by operating activities     38.1       55.9  
 
Investing activities
Purchases of property, plant and equipment (21.9 ) (20.4 )
Payments for capitalized internal-use software (6.4 ) (3.6 )
Acquisitions, net of cash acquired (2.0 ) (85.3 )
Other     0.3       0.1  
Net cash used in investing activities     (30.0 )     (109.2 )
 
Financing activities
Net proceeds from (repayments of) short-term borrowings 10.8 (0.5 )
Proceeds from debt 143.9 226.4
Repayments of debt (143.9 ) (162.2 )
Other     2.0       0.2  
Net cash provided by financing activities     12.8       63.9  
 
Effect of exchange rate changes on cash and cash equivalents     0.3       0.8  
 
Net increase in cash and cash equivalents 21.2 11.4
Cash and cash equivalents at beginning of period     53.9       30.7  
Cash and cash equivalents at end of period   $ 75.1     $ 42.1  
 
 
Supplemental disclosures of cash flow information:
Cash paid during the period for:
Interest $ 21.2 $ 20.6
Income taxes $ 14.0 $ 15.3
 
   
EnPro Industries, Inc.
 
Consolidated Balance Sheets (Unaudited)
 
As of September 30, 2013 and December 31, 2012
(Stated in Millions of Dollars)
 
September 30, December 31,
2013   2012
Current assets
Cash and cash equivalents $ 75.1 $ 53.9
Accounts receivable 203.0 187.2
Inventories 137.2 130.8
Other current assets     28.8       22.3  
Total current assets 444.1 394.2
 
Property, plant and equipment 185.5 185.5
Goodwill 219.5 220.4
Other intangible assets 205.6 222.5
Investment in GST 236.9 236.9
Other assets     130.7       111.4  
Total assets   $ 1,422.3     $ 1,370.9  
 
Current liabilities
Short-term borrowings from GST $ 20.2 $ 10.1
Notes payable to GST 11.2 10.7
Current maturities of long-term debt 154.6 1.0
Accounts payable 75.7 83.9
Accrued expenses     139.5       121.8  
Total current liabilities 401.2 227.5
 
Long-term debt 36.3 184.3
Notes payable to GST 248.1 237.4
Pension liability 98.8 112.7
Other liabilities     64.5       61.9  
Total liabilities     848.9       823.8  
 
Temporary equity 17.9 -
 
Shareholders' equity
Common stock 0.2 0.2
Additional paid-in capital 406.3 425.4
Retained earnings 168.1 145.9
Accumulated other comprehensive loss (17.7 ) (23.0 )
Common stock held in treasury, at cost     (1.4 )     (1.4 )
Total shareholders' equity     555.5       547.1  
Total liabilities and equity   $ 1,422.3     $ 1,370.9  
 
       
EnPro Industries, Inc.
 
Segment Information (Unaudited)
 
For the Quarters and Nine Months Ended September 30, 2013 and 2012
(Stated in Millions of Dollars)
 
 
Sales
Quarters Ended Nine Months Ended
September 30, September 30,
2013   2012 2013   2012
 
Sealing Products $ 157.9 $ 152.4 $ 470.4 $ 467.0
Engineered Products 84.1 87.1 271.0 282.8
Engine Products and Services     34.9       53.1       129.3       157.2  
276.9 292.6 870.7 907.0
Less intersegment sales     (0.9 )     (0.9 )     (2.0 )     (2.1 )
    $ 276.0     $ 291.7     $ 868.7     $ 904.9  
 
 
Segment Profit
Quarters Ended Nine Months Ended
September 30, September 30,
2013   2012 2013   2012
 
Sealing Products $ 24.2 $ 23.6 $ 73.2 $ 68.9
Engineered Products 2.9 3.5 17.3 19.3
Engine Products and Services     2.3       10.4       13.5       30.0  
    $ 29.4     $ 37.5     $ 104.0     $ 118.2  
 
 
Segment Margin
Quarters Ended Nine Months Ended
September 30, September 30,
2013   2012 2013   2012
Sealing Products 15.3 % 15.5 % 15.6 % 14.8 %
Engineered Products 3.4 % 4.0 % 6.4 % 6.8 %
Engine Products and Services     6.6 %     19.6 %     10.4 %     19.1 %
      10.7 %     12.9 %     12.0 %     13.1 %
 
 
Reconciliation of Segment Profit to Net Income
Quarters Ended Nine Months Ended
September 30, September 30,
2013   2012 2013   2012
 
Segment profit $ 29.4 $ 37.5 $ 104.0 $ 118.2
Corporate expenses (7.6 ) (6.9 ) (25.2 ) (25.1 )
Interest expense, net (11.1 ) (10.9 ) (33.1 ) (32.3 )
Other expense, net     (3.5 )     (2.3 )     (15.3 )     (6.7 )
 
Income before income taxes 7.2 17.4 30.4 54.1
Income tax expense     (1.6 )     (6.1 )     (8.2 )     (18.8 )
Net income   $ 5.6     $ 11.3     $ 22.2     $ 35.3  
 

Segment profit is total segment revenue reduced by operating expenses and restructuring and other costs identifiable with the segment.  Corporate expenses include general corporate administrative costs.  Expenses not directly attributable to the segments, corporate expenses, net interest expense, gains/losses related to the sale of assets, impairments and income taxes are not included in the computation of segment profit.  The accounting policies of the reportable segments are the same as those for the Company.

 
 
EnPro Industries, Inc.
       
Reconciliation of Income Before Selected Items to Net Income (Unaudited)
 
For the Quarters and Nine Months Ended September 30, 2013 and 2012
(Stated in Millions of Dollars, Except Per Share Data)
 
 
Quarters Ended September 30,
2013 2012
$   Per share $   Per share
 
Income before selected items $ 13.0 $ 0.53 $ 17.2 $ 0.81
 
Adjustments (net of tax):
 
Restructuring costs (0.8 ) (0.03 ) (0.7 ) (0.03 )
 
Environmental reserve adjustment - - (0.3 ) (0.02 )
 
Interest expense and royalties with GST (5.1 ) (0.21 ) (4.6 ) (0.21 )
 
Other (0.8 ) (0.03 ) - -
 
Tax accrual adjustments     (0.7 )     (0.03 )     (0.3 )     (0.02 )
 
Impact     (7.4 )     (0.30 )     (5.9 )     (0.28 )
 
Net income   $ 5.6     $ 0.23     $ 11.3     $ 0.53  
 
 
Nine Months Ended September 30,
2013 2012
$   Per share $   Per share
 
Income before selected items $ 45.0 $ 1.94 $ 53.4 $ 2.48
 
Adjustments (net of tax):
 
Restructuring costs (2.6 ) (0.11 ) (1.9 ) (0.09 )
 
Environmental reserve adjustment (4.0 ) (0.17 ) (0.6 ) (0.03 )
 
Interest expense and royalties with GST (14.8 ) (0.64 ) (13.7 ) (0.64 )
 
Other (1.2 ) (0.05 ) (1.1 ) (0.05 )
 
Tax accrual adjustments     (0.2 )     (0.01 )     (0.8 )     (0.03 )
 
Impact     (22.8 )     (0.98 )     (18.1 )     (0.84 )
 
Net income   $ 22.2     $ 0.96     $ 35.3     $ 1.64  
 

Management of the Company believes that it would be helpful to the readers of the financial statements to understand the impact of certain selected items on the Company's reported net income and earnings per share, including items that may recur from time to time.  This presentation enables readers to better compare EnPro Industries, Inc. to other diversified industrial manufacturing companies that do not incur the sporadic impact of restructuring activities or other selected items. Management acknowledges that there are many items that impact a company's reported results and this list is not intended to present all items that may have impacted these results.

 

The amounts above, which may be considered non-GAAP financial measures, are shown on an after-tax basis and have been calculated by applying the Company's tax rate to the pre-tax amount. The interest expense with GST is included in interest expense, and the restructuring costs, environmental reserve adjustment and other are included as part of other operating expense and other expense.  Per share amounts were calculated by dividing by the weighted-average shares of diluted common stock outstanding during the periods.

 
       
EnPro Industries, Inc.
 
Reconciliation of EBITDA to Segment Profit (Unaudited)
 
For the Quarters and Nine Months Ended September 30, 2013 and 2012
(Stated in Millions of Dollars)
 
 
Quarter Ended September 30, 2013
Engine
Sealing Engineered Prods. and Total
Products   Products   Services   Segments
 

Earnings before interest, income taxes, depreciation and amortization (EBITDA)

$ 31.6 $ 8.7 $ 3.3 $ 43.6
 
Deduct depreciation and amortization expense (7.4)   (5.8)   (1.0)   (14.2)
 
Segment profit $ 24.2   $ 2.9   $ 2.3   $ 29.4
EBITDA margin 20.0%   10.3%   9.5%   15.8%
 
Quarter Ended September 30, 2012
Engine
Sealing Engineered Prods. and Total
Products   Products   Services   Segments
 

Earnings before interest, income taxes, depreciation and amortization (EBITDA)

$ 31.6 $ 8.9 $ 11.1 $ 51.6
 
Deduct depreciation and amortization expense (8.0)   (5.4)   (0.7)   (14.1)
 
Segment profit $ 23.6   $ 3.5   $ 10.4   $ 37.5
EBITDA margin 20.7%   10.2%   20.9%   17.7%
 
Nine Months Ended September 30, 2013
Engine
Sealing Engineered Prods. and Total
Products   Products   Services   Segments
 

Earnings before interest, income taxes, depreciation and amortization (EBITDA)

$ 95.9 $ 34.3 $ 16.3 $ 146.5
 
Deduct depreciation and amortization expense (22.7)   (17.0)   (2.8)   (42.5)
 
Segment profit $ 73.2   $ 17.3   $ 13.5   $ 104.0
EBITDA margin 20.4%   12.7%   12.6%   16.9%
 
Nine Months Ended September 30, 2012
Engine
Sealing Engineered Prods. and Total
Products   Products   Services   Segments
 

Earnings before interest, income taxes, depreciation and amortization (EBITDA)

$ 90.8 $ 35.6 $ 32.2 $ 158.6
 
Deduct depreciation and amortization expense (21.9)   (16.3)   (2.2)   (40.4)
 
Segment profit $ 68.9   $ 19.3   $ 30.0   $ 118.2
EBITDA margin 19.4%   12.6%   20.5%   17.5%
 

For a reconciliation of segment profit to net income, please refer to the Segment Information (Unaudited) schedule.

 
       
EnPro Industries, Inc.
 
Reconciliation of Adjusted EBITDA to Net Income (Unaudited)
 
For the Quarters and Nine Months Ended September 30, 2013 and 2012
(Stated in Millions of Dollars)
 
Quarters Ended Nine Months Ended
September 30, September 30,
2013   2012 2013   2012
 

Earnings before interest, income taxes, depreciation, amortization, and other selected items (adjusted EBITDA)

$ 36.0 $ 44.5 $ 120.6 $ 134.0
 
Adjustments:
 
Interest expense, net (11.1 ) (10.9 ) (33.1 ) (32.3 )
 
Income tax expense (1.6 ) (6.1 ) (8.2 ) (18.8 )
 
Depreciation and amortization expense (14.3 ) (14.3 ) (42.7 ) (40.7 )
 
Restructuring costs (1.3 ) (1.0 ) (4.2 ) (3.0 )
 
Environmental reserve adjustment - (0.5 ) (6.3 ) (1.0 )
 
Other   (2.1 )     (0.4 )   (3.9 )     (2.9 )
 
Impact   (30.4 )     (33.2 )   (98.4 )     (98.7 )
 
Net income $ 5.6     $ 11.3   $ 22.2     $ 35.3  
 
       
EnPro Industries, Inc.
 
Selected Results Reflecting Deconsolidation of GST (Unaudited)
 
(Stated in Millions of Dollars)
Quarter Ended Quarter Ended
September 30, 2013 September 30, 2012
EnPro GST EnPro GST
 
Adjusted net sales * $ 270.1 $ 53.2 $ 286.2 $ 52.6
 
Segment profit/operating profit $ 29.4 $ 14.8 $ 37.5 $ 11.9
 
Adjusted EBITDA $ 36.0 $ 16.4 $ 44.5 $ 13.3
 
Income before selected items $ 13.0 $ 9.2 $ 17.2 $ 8.8
 
 
 
Nine Months Ended Nine Months Ended
September 30, 2013 September 30, 2012
EnPro GST EnPro GST
 
Adjusted net sales * $ 850.4 $ 167.9 $ 887.3 $ 167.1
 
Segment profit/operating profit $ 104.0 $ 44.1 $ 118.2 $ 36.9
 
Adjusted EBITDA $ 120.6 $ 48.9 $ 134.0 $ 41.3
 
Income before selected items $ 45.0 $ 29.1 $ 53.4 $ 25.2
 

*  Adjusted net sales reflect third party sales only, which differ from the sales reported on the accompanying consolidated statements of operations which include intercompany sales from EnPro to GST.

 

Contact:
EnPro Industries
Don Washington, 704-731-1527
Director, Investor Relations and
Corporate Communications
don.washington@enproindustries.com

Rates

View Comments