Missouri
|
1-10596
|
43-1554045
|
(State or Other
|
(Commission
|
(I.R.S. Employer
|
Jurisdiction of Incorporation)
|
File Number)
|
Identification No.)
|
9900A Clayton Road, St. Louis, Missouri
|
63124-1186
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
[ ] |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
[ ] |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
[ ] |
Pre-commencement communications pursuant to Rule 14d-2 (b) under the Exchange Act (17 CFR 240.14d-2 (b))
|
[ ] |
Pre-commencement communications pursuant to Rule 13e-4 (c) under the Exchange Act (17 CFR 240.113d-4 (c))
|
Exhibit No.
|
Description of Exhibit
|
Press Release dated August 8, 2017
|
●
|
Q3 2017 GAAP EPS was $0.49 per share and Adjusted EPS was $0.51 per share, which excludes the ($0.02) per share net impact from the acquisitions of NRG and Morgan Schaffer. The ($0.02) per share net impact of the NRG and Morgan Schaffer acquisitions reflects the partial period EBIT contribution of $1.2 million, offset by ($1.3) million of costs and fees incurred to complete the acquisitions, and ($0.7) million of non-cash purchase accounting inventory step-up charges in Q3 2017;
|
●
|
Q3 2016 GAAP EPS was $0.44 per share, and Adjusted EPS was $0.49 per share (the adjustments related to the prior year restructuring charges were described in earlier releases);
|
●
|
GAAP net earnings were $12.6 million in Q3 2017 compared to $11.5 million in Q3 2016; and
|
●
|
Adjusted EBITDA increased 9.5 percent to $27.7 million in Q3 2017 from $25.3 million in Q3 2016. Adjusted EBITDA, a non-GAAP financial measure is reconciled to GAAP net earnings in the Condensed Business Segment Information table below for all periods presented.
|
●
|
Q3 2017 sales increased $31 million (22 percent) to $171 million compared to $140 million in Q3 2016;
|
●
|
YTD 2017 sales increased $67 million (16 percent) to $479 million compared to $412 million YTD 2016;
|
●
|
On a segment basis, Q3 2017 Filtration sales increased $17 million, or 31 percent compared to Q3 2016 driven by Westland and Mayday's Q3 2017 sales of $5 million and $11 million, respectively. Technical Packaging sales were $20 million in both Q3 periods presented and Test sales increased $1 million. USG sales increased $13 million as Doble sales increased $4 million, or 14 percent, driven by the additional sales contribution from new products and software solutions, and NRG / Morgan Schaffer contributed $9 million in sales since the date of acquisition;
|
●
|
SG&A expenses increased $7 million in Q3 2017 compared to Q3 2016 primarily due to the addition of Westland, Mayday, NRG and Morgan Schaffer in the current period, additional sales and marketing expenses at Doble to support future revenue growth, and higher professional fees and transaction costs associated with recent acquisition activities;
|
●
|
Entered orders were $182 million in Q3 2017 and $532 million YTD 2017 (book-to-bill of 1.06x and 1.11x, respectively) reflecting a $53 million (16 percent) increase in backlog for the first nine months of 2017, resulting in backlog of $386 million at June 30, 2017;
|
●
|
Filtration orders were $78 million in Q3 2017 and $207 million YTD 2017 (book-to-bill of 1.09x and 1.04x, respectively) comprised of recurring commercial aerospace orders and a large order for additional space products;
|
●
|
Test orders were $38 million in Q3 2017 and $138 million YTD 2017 (book-to-bill of 1.01x and 1.26x, respectively) which reflects continued momentum in the wireless, electric vehicle, and automotive markets. Test's significant YTD 2017 order volume and current backlog supports its projected sales and profit contribution over the remainder of the year;
|
●
|
USG orders were $46 million in Q3 2017 and $119 million YTD 2017 (book-to-bill of 1.10x and 1.08x, respectively) which reflects increased orders for new products such as the Doble Universal Controller (DUC), on-line monitoring solutions, dissolved gas analyzers (DGA's), additional software applications, and the continued expansion of service contracts;
|
●
|
Technical Packaging orders were $20 million in Q3 2017 and $68 million YTD 2017 (book-to-bill of 1.0x and 1.13x, respectively) driven by higher KAZ, medical, medical device, and pharmaceutical projects; and,
|
●
|
Net cash provided by operating activities was $33 million YTD 2017, which resulted in net debt (outstanding borrowings less cash on hand) of $216 million at June 30, 2017.
|
●
|
2017 sales compared to 2016 are expected to increase approximately $120 million, or 21 percent (previous guidance was 18 percent to 20 percent). The increase is driven by the additional sales from acquisitions, increased space and navy business at VACCO, and higher sales of Doble's new products (DUC, etc.), software and services;
|
●
|
Gross profit dollars for the year are expected to increase approximately 13 percent compared to 2016 driven by the additional sales noted above and a meaningful incremental profit contribution from Doble. Gross profit dollars and margins in 2017 are negatively impacted by $4 million ($0.10 per share after-tax) of non-cash purchase accounting inventory step-up charges at Mayday, NRG and Morgan Schaffer. Compared to previous expectations, gross profit is also negatively impacted by certain space-related new product development cost overruns at VACCO, and revised customer-driven order and delivery schedules at Test, Plastique and Westland which moved previously expected 2017 sales into 2018;
|
●
|
EBIT dollars are expected to increase by more than 21 percent over 2016 due to the sales increase noted above, despite the impact of the purchase accounting charges discussed above;
|
●
|
2017 Adjusted EBITDA (defined above) is expected to increase approximately 21 percent over 2016, consistent with the original guidance, resulting in Adjusted EBITDA of approximately $122 million compared to 2016 Adjusted EBITDA of $101 million;
|
●
|
Interest expense on higher debt outstanding resulting from the 2017 acquisitions is expected to increase to $4.5 million (compared to $3.6 million expected in November's guidance), which reflects a $3.2 million increase from the $1.3 million of interest expense recorded in 2016;
|
●
|
Depreciation and amortization is expected to increase approximately $9 million, or ($0.22 per share after-tax) consistent with the amounts communicated in November's guidance;
|
●
|
2017 income tax expense (dollars) is expected to increase over 2016 based on higher pretax earnings. Management expects a 33 percent effective tax rate in 2017, consistent with the 33 percent effective tax rate in 2016;
|
●
|
In summary, Management projects 2017 GAAP EPS to be in the range of $2.05 to $2.10 per share, reflecting the profit contributions from the recent acquisitions, offset by the costs of the recent acquisitions, the impact of the purchase accounting inventory step-up charges noted above, the impact of additional depreciation and amortization, and customer-driven program pushouts described above.
|
ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
|
||||||||||||||||
Condensed Consolidated Statements of Operations (Unaudited)
|
||||||||||||||||
(Dollars in thousands, except per share amounts)
|
||||||||||||||||
Three Months
Ended June 30, 2017 |
Three Months
Ended June 30, 2016 |
|||||||||||||||
Net Sales
|
$
|
171,189
|
140,191
|
|||||||||||||
Cost and Expenses:
|
||||||||||||||||
Cost of sales
|
108,856
|
86,602
|
||||||||||||||
Selling, general and administrative expenses
|
38,453
|
31,369
|
||||||||||||||
Amortization of intangible assets
|
4,085
|
2,951
|
||||||||||||||
Interest expense
|
1,213
|
320
|
||||||||||||||
Other expenses, net
|
1,160
|
1,429
|
||||||||||||||
Total costs and expenses
|
153,767
|
122,671
|
||||||||||||||
Earnings before income taxes
|
17,422
|
17,520
|
||||||||||||||
Income taxes
|
4,777
|
5,992
|
||||||||||||||
Net earnings
|
$
|
12,645
|
11,528
|
|||||||||||||
Diluted EPS - GAAP
|
$
|
0.49
|
0.44
|
|||||||||||||
Adjusted EPS
|
$
|
0.51
|
(1) |
|
|
0.49
|
(2) |
|
|
|||||||
Diluted average common shares O/S:
|
26,025
|
25,910
|
||||||||||||||
(1)
|
Q3 FY 17 - Adjusted EPS was $0.51 which excluded $0.5 million (or $0.02 per share) net impact from the acquisitions of NRG and Morgan Schaffer during the third quarter of 2017.
|
|||||||||||||||
(2)
|
Q3 FY 16 - Adjusted EPS was $0.49 which excluded $1.1 million (or $0.05 per share) of restructuring charges incurred at ETS and Doble during the third quarter of 2016.
|
ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
|
||||||||||||||||
Condensed Consolidated Statements of Operations (Unaudited)
|
||||||||||||||||
(Dollars in thousands, except per share amounts)
|
||||||||||||||||
Nine Months
Ended June 30, 2017 |
Nine Months
Ended June 30, 2016 |
|||||||||||||||
Net Sales
|
$
|
478,735
|
411,954
|
|||||||||||||
Cost and Expenses:
|
||||||||||||||||
Cost of sales
|
307,149
|
254,769
|
||||||||||||||
Selling, general and administrative expenses
|
107,104
|
97,189
|
||||||||||||||
Amortization of intangible assets
|
11,548
|
8,540
|
||||||||||||||
Interest expense
|
2,752
|
917
|
||||||||||||||
Other (income) expenses, net
|
(184
|
)
|
6,436
|
|||||||||||||
Total costs and expenses
|
428,369
|
367,851
|
||||||||||||||
Earnings before income taxes
|
50,366
|
44,103
|
||||||||||||||
Income taxes
|
15,837
|
15,136
|
||||||||||||||
Net earnings
|
$
|
34,529
|
28,967
|
|||||||||||||
Diluted EPS - GAAP
|
$
|
1.33
|
1.12
|
|||||||||||||
Adjusted EPS
|
$
|
1.41
|
(1) |
|
|
1.36
|
(2) |
|
|
|||||||
Diluted average common shares O/S:
|
25,975
|
25,962
|
||||||||||||||
(1)
|
YTD Q3 FY 17 - Adjusted EPS was $1.41 which excluded $2.0 million (or $0.08 per share) net impact from the acquisitions of Mayday, NRG and Morgan Schaffer during the first nine months of 2017.
|
|||||||||||||||
(2)
|
YTD Q3 FY 16 - Adjusted EPS was $1.36 which excluded $6.3 million (or $0.24 per share) of restructuring charges incurred at ETS and Doble during the first nine months of 2016.
|
ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
|
||||||||||||
Condensed Business Segment Information (Unaudited)
|
||||||||||||
(Dollars in thousands)
|
||||||||||||
GAAP
|
||||||||||||
Q3 2017
|
Q3 2016
|
|||||||||||
Net Sales
|
||||||||||||
Filtration
|
$
|
71,179
|
54,396
|
|||||||||
Test
|
37,544
|
36,234
|
||||||||||
USG
|
42,059
|
29,121
|
||||||||||
Technical Packaging
|
20,407
|
20,440
|
||||||||||
Totals
|
$
|
171,189
|
140,191
|
|||||||||
EBIT
|
||||||||||||
Filtration
|
$
|
11,945
|
12,163
|
|||||||||
Test
|
4,885
|
3,744
|
||||||||||
USG
|
8,477
|
6,124
|
||||||||||
Technical Packaging
|
2,433
|
2,474
|
||||||||||
Corporate
|
(9,105
|
)
|
(6,665
|
)
|
||||||||
Consolidated EBIT
|
18,635
|
17,840
|
||||||||||
Less: Interest expense
|
(1,213
|
)
|
(320
|
)
|
||||||||
Less: Income tax expense
|
(4,777
|
)
|
(5,992
|
)
|
||||||||
Net earnings
|
$
|
12,645
|
11,528
|
|||||||||
Note 1: Adjusted net earnings were $13.1 million in Q3 17 which excluded $0.5 million (or $0.02 per share) net impact from the acquisitions of NRG and Morgan Schaffer during the third quarter of 2017.
|
||||||||||||
Note 2: Adjusted net earnings were $12.6 million in Q3 16 which excluded $1.1 million (or $0.05 per share) of restructuring charges at ETS and Doble during the third quarter of 2016.
|
EBITDA Reconciliation to Net earnings:
|
|||||||||||||||
Q3 2017
|
Q3 2017
- As Adj |
Q3 2016
|
Q3 2016 - As Adj |
||||||||||||
Consolidated EBITDA
|
$
|
26,970
|
27,724
|
23,811
|
25,264
|
||||||||||
Less: Depr & Amort
|
(8,335
|
)
|
(8,335
|
)
|
(5,971
|
)
|
(5,971
|
) | |||||||
Consolidated EBIT
|
18,635
|
19,389
|
17,840
|
19,293
|
|||||||||||
Less: Interest expense
|
(1,213
|
)
|
(1,213
|
)
|
(320
|
)
|
(320
|
) | |||||||
Less: Income tax expense
|
(4,777
|
)
|
(5,041
|
)
|
(5,992
|
)
|
(6,332
|
) | |||||||
Net earnings
|
$
|
12,645
|
13,135
|
11,528
|
12,641
|
||||||||||
|
|
ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
|
||||||||||
Condensed Business Segment Information (Unaudited)
|
||||||||||
(Dollars in thousands)
|
||||||||||
GAAP
|
||||||||||
YTD Q3
2017 |
YTD Q3
2016 |
|||||||||
Net Sales
|
||||||||||
Filtration
|
$
|
198,869
|
145,758
|
|||||||
Test
|
109,738
|
119,608
|
||||||||
USG
|
110,287
|
93,657
|
||||||||
Technical Packaging
|
59,841
|
52,931
|
||||||||
Totals
|
$
|
478,735
|
411,954
|
|||||||
EBIT
|
||||||||||
Filtration
|
$
|
34,296
|
29,511
|
|||||||
Test
|
11,076
|
8,587
|
||||||||
USG
|
25,585
|
21,581
|
||||||||
Technical Packaging
|
5,660
|
7,035
|
||||||||
Corporate
|
(23,499
|
)
|
(21,694
|
)
|
||||||
Consolidated EBIT
|
53,118
|
45,020
|
||||||||
Less: Interest expense
|
(2,752
|
)
|
(917
|
)
|
||||||
Less: Income tax expense
|
(15,837
|
)
|
(15,136
|
)
|
||||||
Net earnings
|
$
|
34,529
|
28,967
|
Note 1: Adjusted net earnings were $36.5 million YTD Q3 17 which excluded $2.0 million (or $0.08 per share) net impact from the acquisitions of Mayday, NRG and Morgan Schaffer during the first nine months of 2017.
|
||||||||||
Note 2: Adjusted net earnings were $35.3 million YTD Q3 16 which excluded $6.3 million (or $0.24 per share) of restructuring charges at ETS and Doble during the first nine months of 2016.
|
EBITDA Reconciliation to Net earnings:
|
|
|
||||||||||||||
YTD Q3
2017 |
YTD Q3
2017 - As Adjusted |
YTD Q3
2016 |
YTD Q3 2016 - As Adjusted |
|||||||||||||
Consolidated EBITDA
|
$
|
76,141
|
79,181
|
62,229
|
69,192
|
|||||||||||
Less: Depr & Amort
|
(23,023
|
)
|
(23,023
|
)
|
(17,209
|
) |
(17,209
|
) | ||||||||
Consolidated EBIT
|
53,118
|
56,158
|
45,020
|
51,983
|
||||||||||||
Less: Interest expense
|
(2,752
|
)
|
(2,752
|
)
|
(917
|
) |
(917
|
) | ||||||||
Less: Income tax expense
|
(15,837
|
)
|
(16,901
|
)
|
(15,136
|
) |
(15,770
|
) | ||||||||
Net earnings
|
$
|
34,529
|
36,505
|
28,967
|
35,296
|
|||||||||||
|
|
|
ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
|
||||||||
Condensed Consolidated Balance Sheets (Unaudited)
|
||||||||
(Dollars in thousands)
|
||||||||
June 30,
2017 |
September 30,
2016 |
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
48,521
|
53,825
|
|||||
Accounts receivable, net
|
135,545
|
121,486
|
||||||
Costs and estimated earnings on
|
||||||||
long-term contracts
|
44,753
|
28,746
|
||||||
Inventories
|
130,828
|
105,542
|
||||||
Other current assets
|
20,980
|
13,884
|
||||||
Total current assets
|
380,627
|
323,483
|
||||||
Property, plant and equipment, net
|
130,419
|
92,405
|
||||||
Intangible assets, net
|
328,545
|
231,759
|
||||||
Goodwill
|
365,965
|
323,616
|
||||||
Other assets
|
5,901
|
7,108
|
||||||
$
|
1,211,457
|
978,371
|
||||||
Liabilities and Shareholders' Equity
|
||||||||
Short-term borrowings and current
|
$
|
20,000
|
20,000
|
|||||
maturities of long-term debt
|
||||||||
Accounts payable
|
48,555
|
42,074
|
||||||
Current portion of deferred revenue
|
31,881
|
27,212
|
||||||
Other current liabilities
|
75,143
|
68,790
|
||||||
Total current liabilities
|
175,579
|
158,076
|
||||||
Deferred tax liabilities
|
84,184
|
69,562
|
||||||
Other liabilities
|
62,105
|
45,624
|
||||||
Long-term debt
|
245,000
|
90,000
|
||||||
Shareholders' equity
|
644,589
|
615,109
|
||||||
$
|
1,211,457
|
978,371
|
ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
|
||||
Consolidated Statements of Cash Flows (Unaudited)
|
||||
(Dollars in thousands)
|
||||
Nine Months
Ended June 30, 2017 |
||||
Cash flows from operating activities:
|
||||
Net earnings
|
$
|
34,529
|
||
Adjustments to reconcile net earnings
|
||||
to net cash provided by operating activities:
|
||||
Depreciation and amortization
|
23,023
|
|||
Stock compensation expense
|
4,130
|
|||
Changes in assets and liabilities
|
(24,977
|
)
|
||
Change in deferred revenue and costs, net
|
4,863
|
|||
Effect of deferred taxes
|
(577
|
)
|
||
Pension contributions
|
(2,317
|
)
|
||
Other
|
(5,202
|
)
|
||
Net cash provided by operating activities
|
33,472
|
|||
Cash flows from investing activities:
|
||||
Acquisition of businesses, net of cash acquired
|
(162,268
|
)
|
||
Capital expenditures
|
(23,055
|
)
|
||
Additions to capitalized software
|
(6,213
|
)
|
||
Proceeds from sale of land
|
1,184
|
|||
Proceeds from life insurance
|
2,307
|
|||
Net cash used by investing activities
|
(188,045
|
)
|
||
Cash flows from financing activities:
|
||||
Proceeds from long-term debt
|
213,000
|
|||
Principal payments on long-term debt
|
(58,000
|
)
|
||
Dividends paid
|
(6,190
|
)
|
||
Other
|
(21
|
)
|
||
Net cash provided by financing activities
|
148,789
|
|||
Effect of exchange rate changes on cash and cash equivalents
|
480
|
|||
Net decrease in cash and cash equivalents
|
(5,304
|
)
|
||
Cash and cash equivalents, beginning of period
|
53,825
|
|||
Cash and cash equivalents, end of period
|
$
|
48,521
|
ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
|
||||||||||||||||||||
Other Selected Financial Data (Unaudited)
|
||||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||
Backlog And Entered Orders - Q3 FY 2017
|
Filtration
|
Test
|
USG
|
Technical Packaging
|
Total
|
|||||||||||||||
Beginning Backlog - 4/1/17
|
$
|
197,651
|
111,219
|
38,073
|
27,645
|
374,588
|
||||||||||||||
Entered Orders
|
77,582
|
38,031
|
46,355
|
20,268
|
182,236
|
|||||||||||||||
Sales
|
(71,179
|
)
|
(37,544
|
)
|
(42,059
|
)
|
(20,407
|
)
|
(171,189
|
)
|
||||||||||
Ending Backlog - 6/30/17
|
$
|
204,054
|
111,706
|
42,369
|
27,506
|
385,635
|
||||||||||||||
Backlog And Entered Orders - YTD Q3 FY 2017
|
Filtration
|
Test
|
USG
|
Technical Packaging
|
Total
|
|||||||||||||||
Beginning Backlog - 10/1/16
|
$
|
195,801
|
83,170
|
33,744
|
19,654
|
332,369
|
||||||||||||||
Entered Orders
|
207,122
|
138,274
|
118,912
|
67,693
|
532,001
|
|||||||||||||||
Sales
|
(198,869
|
)
|
(109,738
|
)
|
(110,287
|
)
|
(59,841
|
)
|
(478,735
|
)
|
||||||||||
Ending Backlog - 6/30/17
|
$
|
204,054
|
111,706
|
42,369
|
27,506
|
385,635
|