Investor Contacts:
|
Milt Childress
|
EnPro Industries, Inc.
|
Executive Vice President and
|
5605 Carnegie Boulevard
|
|
Chief Financial Officer
|
Charlotte, North Carolina, 28209-4674
|
|
Phone:704-731-1500
|
||
James Gentile
|
Fax: 704-731-1511
|
|
Vice President, Investor Relations
|
www.enproindustries.com
|
|
|
||
Phone:
|
704-731-1527
|
|
Email:
|
investor.relations@enproindustries.com
|
• |
Sales of $298.6 million increased 20.9% on strong growth across all segments; organic sales increased 27.1%
|
• |
Income from continuing operations attributable to EnPro Industries, Inc. was
$29.3 million, compared to loss of $3.3 million
|
• |
Adjusted EBITDA increased 52.5% to $57.2 million; adjusted EBITDA margin increased 400 bps to 19.2%
|
• |
Diluted earnings per share from continuing operations attributable to EnPro Industries, Inc. was $1.41, compared to a diluted loss per share of $0.16
|
• |
Adjusted diluted earnings per share increased 77.3% to $1.56 versus $0.88
|
• |
Net debt to adjusted EBITDA ratio reduced to 1.1x at June 30, 2021
|
• |
Raising 2021 guidance ranges: sales of $1.075 to $1.125 billion, adjusted EBITDA of $200 to $210 million, and adjusted diluted earnings per share from continuing operations of $5.16 to $5.50
|
Quarters Ended June 30,
|
Six months ended June 30,
|
|||||||||||||||||||||||
2021
|
2020
|
Change
|
2021
|
2020
|
Change
|
|||||||||||||||||||
Net Sales
|
$
|
298.6
|
$
|
247.0
|
20.9
|
%
|
$
|
577.9
|
$
|
529.7
|
9.1
|
%
|
||||||||||||
Income (Loss) from Continuing Operations Attributable to EnPro Industries, Inc.
|
$
|
29.3
|
$
|
(3.3
|
)
|
nm
|
$
|
47.3
|
$
|
6.8
|
595.6
|
%
|
||||||||||||
Diluted Earnings (Loss) Per Share Attributable to EnPro Industries, Inc. Continuing Operations
|
$
|
1.41
|
$
|
(0.16
|
)
|
nm
|
$
|
2.28
|
$
|
0.33
|
590.9
|
%
|
||||||||||||
Adjusted Income from Continuing Operations Attributable to EnPro Industries, Inc.*
|
$
|
32.4
|
$
|
18.0
|
80.0
|
%
|
$
|
60.7
|
$
|
37.7
|
61.0
|
%
|
||||||||||||
Adjusted Diluted Earnings Per Share*
|
$
|
1.56
|
$
|
0.88
|
77.3
|
%
|
$
|
2.92
|
$
|
1.83
|
59.6
|
%
|
||||||||||||
Adjusted EBITDA*
|
$
|
57.2
|
$
|
37.5
|
52.5
|
%
|
$
|
109.3
|
$
|
78.1
|
39.9
|
%
|
||||||||||||
Adjusted EBITDA Margin*
|
19.2
|
%
|
15.2
|
%
|
18.9
|
%
|
14.7
|
%
|
Quarters Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||
2021
|
2020
|
Change
|
2021
|
2020
|
Change
|
|||||||||||||||||||
Sales
|
$
|
162.5
|
$
|
150.6
|
7.9
|
%
|
$
|
309.0
|
$
|
324.2
|
(4.7
|
)%
|
||||||||||||
Adjusted Segment EBITDA
|
$
|
42.4
|
$
|
30.5
|
39.0
|
%
|
$
|
76.4
|
$
|
64.1
|
19.2
|
%
|
||||||||||||
Adjusted Segment EBITDA Margin
|
26.1
|
%
|
20.3
|
%
|
24.7
|
%
|
19.8
|
%
|
• |
Sales increased 7.9% versus the prior-year period despite the impact of divestitures in 2020. Excluding the impact of foreign exchange translation
and divested businesses, sales increased 25.3% versus the prior-year period. We saw strong demand in heavy-duty truck, general industrial, food & pharma and petrochemical markets.
|
• |
Adjusted segment EBITDA increased 39.0% versus the prior-year period, due primarily to strong volume, price increases, savings from headcount reductions
as well as favorable currency exchange translation, partially offset by increased material and labor costs and higher incentive accruals. Excluding the impact of foreign exchange translation and divestitures, adjusted segment EBITDA
increased 45.6% compared to the prior-year period.
|
Quarters Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||
2021
|
2020
|
Change
|
2021
|
2020
|
Change
|
|||||||||||||||||||
Sales
|
$
|
59.2
|
$
|
40.0
|
48.0
|
%
|
$
|
113.9
|
$
|
76.7
|
48.5
|
%
|
||||||||||||
Adjusted Segment EBITDA
|
$
|
15.6
|
$
|
11.0
|
41.8
|
%
|
$
|
32.9
|
$
|
18.3
|
79.8
|
%
|
||||||||||||
Adjusted Segment EBITDA Margin
|
26.4
|
%
|
27.5
|
%
|
28.9
|
%
|
23.9
|
%
|
• |
Sales increased 48.0% versus the prior-year period driven by strong demand in the semiconductor market and the acquisition of Alluxa. Excluding
the impact of foreign exchange translation and the acquisition of Alluxa, sales increased 23.8% versus the prior-year period.
|
• |
Adjusted segment EBITDA increased 41.8% versus the prior-year period, driven primarily by the Alluxa acquisition. Excluding the impact of foreign
exchange translation and the acquisition of Alluxa, adjusted segment EBITDA was unchanged compared to the prior-year period, driven primarily by higher operating costs related to the stand-up and qualification of a third LeanTeq facility in
Taiwan and foreign exchange related transactional charges.
|
Quarters Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||
2021
|
2020
|
Change
|
2021
|
2020
|
Change
|
|||||||||||||||||||
Sales
|
$
|
80.0
|
$
|
58.6
|
36.5
|
%
|
$
|
160.4
|
$
|
133.7
|
20.0
|
%
|
||||||||||||
Adjusted Segment EBITDA
|
$
|
13.0
|
$
|
4.9
|
165.3
|
%
|
$
|
25.6
|
$
|
13.2
|
93.9
|
%
|
||||||||||||
Adjusted Segment EBITDA Margin
|
16.3
|
%
|
8.4
|
%
|
16.0
|
%
|
9.9
|
%
|
• |
Sales increased 36.5% versus the prior-year period driven by stronger demand across all major end markets, including general industrial, automotive, oil
& gas, and petrochemical. Excluding the impact of foreign exchange translation and divestiture of the GGB bushing block business completed last November, sales increased 34.2% compared to the prior-year period.
|
• |
Adjusted segment EBITDA increased 165.3% versus the prior-year period, driven primarily by the strong sales volume recovery, SG&A cost reduction and
favorable foreign exchange translation, partially offset by increased material costs and higher incentive accruals. Excluding the impact of foreign exchange translation and the GGB bushing block divestiture, adjusted segment EBITDA
increased 155.3% compared to the prior-year period.
|
Prior Guidance
(as of 5/7/21)
|
Current Guidance
(as of 8/3/21)
|
|
Sales
|
$1.05 – $1.10 billion
|
$1.075 – $1.125 billion
|
Adjusted EBITDA
|
$190 – $200 million
|
$200 – $210 million
|
Adjusted Diluted EPS
|
$4.74 – $5.08
|
$5.16 – $5.50
|
Assumptions
|
Assumptions
|
|
Amortization of Acquisition-Related Intangible Assets
|
$44 – $46 million
|
$44 – $46 million
|
Depreciation and Other Amortization
|
$33 – $35 million
|
$30 – $32 million
|
Net Interest Expense
|
$15 – $17 million
|
$14 – $16 million
|
Normalized Tax Rate
|
30%
|
30%
|
EnPro Industries, Inc.
|
Consolidated Statements of Operations (Unaudited)
|
For the Quarters and Six Months Ended June 30, 2021 and 2020
|
(Stated in Millions of Dollars, Except Per Share Data)
|
Quarters Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
2021
|
June 30,
2020
|
June 30,
2021
|
June 30,
2020
|
|||||||||||||
Net sales
|
$
|
298.6
|
$
|
247.0
|
$
|
577.9
|
$
|
529.7
|
||||||||
Cost of sales
|
181.6
|
164.5
|
351.5
|
351.9
|
||||||||||||
Gross profit
|
117.0
|
82.5
|
226.4
|
177.8
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Selling, general and administrative
|
82.7
|
68.2
|
163.0
|
141.4
|
||||||||||||
Other
|
2.4
|
12.5
|
4.3
|
14.1
|
||||||||||||
Total operating expenses
|
85.1
|
80.7
|
167.3
|
155.5
|
||||||||||||
Operating income
|
31.9
|
1.8
|
59.1
|
22.3
|
||||||||||||
Interest expense
|
(4.0
|
)
|
(3.9
|
)
|
(8.0
|
)
|
(8.6
|
)
|
||||||||
Interest income
|
0.2
|
0.4
|
0.4
|
1.1
|
||||||||||||
Other income
|
1.9
|
0.3
|
1.8
|
1.7
|
||||||||||||
Income (loss) from continuing operations before income taxes
|
30.0
|
(1.4
|
)
|
53.3
|
16.5
|
|||||||||||
Income tax expense
|
(0.8
|
)
|
(1.8
|
)
|
(6.0
|
)
|
(9.5
|
)
|
||||||||
Income (loss) from continuing operations
|
29.2
|
(3.2
|
)
|
47.3
|
7.0
|
|||||||||||
Income (loss) from discontinued operations, including gain on sale, net of taxes
|
—
|
(3.2
|
)
|
—
|
205.4
|
|||||||||||
Net income (loss)
|
29.2
|
(6.4
|
)
|
47.3
|
212.4
|
|||||||||||
Less: net income (loss) attributable to redeemable non-controlling interests
|
(0.1
|
)
|
0.1
|
—
|
0.2
|
|||||||||||
Net income (loss) attributable to EnPro Industries, Inc.
|
$
|
29.3
|
$
|
(6.5
|
)
|
$
|
47.3
|
$
|
212.2
|
|||||||
Income (loss) attributable to EnPro Industries, Inc. common shareholders:
|
||||||||||||||||
Income (loss) from continuing operations, net of tax
|
$
|
29.3
|
$
|
(3.3
|
)
|
$
|
47.3
|
$
|
6.8
|
|||||||
Income (loss) from discontinued operations, net of tax
|
—
|
(3.2
|
)
|
—
|
205.4
|
|||||||||||
Net income (loss) attributable to EnPro Industries, Inc.
|
$
|
29.3
|
$
|
(6.5
|
)
|
$
|
47.3
|
$
|
212.2
|
|||||||
Basic earnings (loss) per share attributable to EnPro Industries, Inc.:
|
||||||||||||||||
Continuing operations
|
$
|
1.42
|
$
|
(0.16
|
)
|
$
|
2.30
|
$
|
0.33
|
|||||||
Discontinued operations
|
—
|
(0.15
|
)
|
—
|
9.99
|
|||||||||||
Basic earnings (loss) per share
|
$
|
1.42
|
$
|
(0.31
|
)
|
$
|
2.30
|
$
|
10.32
|
|||||||
Average common shares outstanding (millions)
|
20.6
|
20.5
|
20.6
|
20.6
|
||||||||||||
Diluted earnings (loss) per share attributable to EnPro Industries, Inc.:
|
||||||||||||||||
Continuing operations
|
$
|
1.41
|
$
|
(0.16
|
)
|
$
|
2.28
|
$
|
0.33
|
|||||||
Discontinued operations
|
—
|
(0.15
|
)
|
—
|
9.98
|
|||||||||||
Diluted earnings (loss) per share
|
$
|
1.41
|
$
|
(0.31
|
)
|
$
|
2.28
|
$
|
10.31
|
|||||||
Average common shares outstanding (millions)
|
20.8
|
20.5
|
20.8
|
20.6
|
EnPro Industries, Inc.
|
Consolidated Statements of Cash Flows (Unaudited)
|
For the Six Months Ended June 30, 2021 and 2020
|
(Stated in Millions of Dollars)
|
2021
|
2020
|
|||||||
Operating activities of continuing operations
|
||||||||
Net income
|
$
|
47.3
|
$
|
212.4
|
||||
Adjustments to reconcile net income to net cash provided by operating activities of continuing operations:
|
||||||||
Income from discontinued operations, net of taxes
|
—
|
(205.4
|
)
|
|||||
Depreciation
|
13.8
|
15.0
|
||||||
Amortization
|
23.7
|
19.4
|
||||||
Deferred income taxes
|
(2.2
|
)
|
(1.6
|
)
|
||||
Stock-based compensation
|
3.3
|
2.8
|
||||||
Other non-cash adjustments
|
4.0
|
11.7
|
||||||
Change in assets and liabilities, net of effects of divestitures of businesses:
|
||||||||
Accounts receivable, net
|
(24.3
|
)
|
2.7
|
|||||
Inventories
|
(10.6
|
)
|
(1.5
|
)
|
||||
Accounts payable
|
16.7
|
(13.7
|
)
|
|||||
Other current assets and liabilities
|
(11.5
|
)
|
(10.9
|
)
|
||||
Other non-current assets and liabilities
|
(1.7
|
)
|
2.5
|
|||||
Net cash provided by operating activities of continuing operations
|
58.5
|
33.4
|
||||||
Investing activities of continuing operations
|
||||||||
Purchases of property, plant and equipment
|
(10.2
|
)
|
(8.9
|
)
|
||||
Proceeds from (payments for) sale of businesses
|
(2.3
|
)
|
444.9
|
|||||
Other
|
0.5
|
(2.4
|
)
|
|||||
Net cash provided by (used in) investing activities of continuing operations
|
(12.0
|
)
|
433.6
|
|||||
Financing activities of continuing operations
|
||||||||
Proceeds from debt
|
—
|
24.9
|
||||||
Repayments of debt
|
(2.0
|
)
|
(160.3
|
)
|
||||
Repurchase of common stock
|
—
|
(5.3
|
)
|
|||||
Dividends paid
|
(11.3
|
)
|
(10.8
|
)
|
||||
Other
|
(1.5
|
)
|
(1.3
|
)
|
||||
Net cash used in financing activities of continuing operations
|
(14.8
|
)
|
(152.8
|
)
|
||||
Cash flows of discontinued operations
|
||||||||
Operating cash flows
|
—
|
(6.2
|
)
|
|||||
Net cash used in discontinued operations
|
—
|
(6.2
|
)
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
0.7
|
(4.9
|
)
|
|||||
Net increase in cash and cash equivalents
|
32.4
|
303.1
|
||||||
Cash and cash equivalents at beginning of period
|
229.5
|
121.2
|
||||||
Cash and cash equivalents at end of period
|
$
|
261.9
|
$
|
424.3
|
||||
Supplemental disclosures of cash flow information:
|
||||||||
Cash paid during the period for:
|
||||||||
Interest, net
|
$
|
7.5
|
$
|
8.4
|
||||
Income taxes, net
|
$
|
18.1
|
$
|
11.2
|
EnPro Industries, Inc.
|
Consolidated Balance Sheets (Unaudited)
|
As of June 30, 2021 and December 31, 2020
|
(Stated in Millions of Dollars)
|
June 30,
2021
|
December 31,
2020
|
|||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
261.9
|
$
|
229.5
|
||||
Accounts receivable, net
|
166.5
|
143.2
|
||||||
Inventories
|
149.1
|
139.1
|
||||||
Income tax receivable
|
51.9
|
49.6
|
||||||
Other current assets
|
16.7
|
17.6
|
||||||
Total current assets
|
646.1
|
579.0
|
||||||
Property, plant and equipment, net
|
189.6
|
195.0
|
||||||
Goodwill
|
621.4
|
621.8
|
||||||
Other intangible assets
|
532.2
|
553.6
|
||||||
Other assets
|
137.5
|
134.2
|
||||||
Total assets
|
$
|
2,126.8
|
$
|
2,083.6
|
||||
Current liabilities
|
||||||||
Current maturities of long-term debt
|
$
|
3.9
|
$
|
3.8
|
||||
Accounts payable
|
85.0
|
69.8
|
||||||
Accrued expenses
|
127.6
|
128.4
|
||||||
Total current liabilities
|
216.5
|
202.0
|
||||||
Long-term debt
|
486.3
|
487.5
|
||||||
Deferred taxes and non-current income taxes payable
|
125.0
|
130.5
|
||||||
Other liabilities
|
129.3
|
136.7
|
||||||
Total liabilities
|
957.1
|
956.7
|
||||||
Redeemable non-controlling interests
|
51.6
|
48.4
|
||||||
Shareholders’ equity
|
||||||||
Common stock
|
0.2
|
0.2
|
||||||
Additional paid-in capital
|
292.2
|
289.6
|
||||||
Retained earnings
|
827.9
|
794.8
|
||||||
Accumulated other comprehensive loss
|
(1.0
|
)
|
(4.9
|
)
|
||||
Common stock held in treasury, at cost
|
(1.2
|
)
|
(1.2
|
)
|
||||
Total shareholders’ equity
|
1,118.1
|
1,078.5
|
||||||
Total liabilities and equity
|
$
|
2,126.8
|
$
|
2,083.6
|
Segment Information (Unaudited)
|
||||||||||||
For the Quarters and Six Months Ended June 30, 2021 and 2020
|
||||||||||||
(Stated in Millions of Dollars)
|
Sales
|
||||||||||||||||
Quarters Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Sealing Technologies
|
$
|
162.5
|
$
|
150.6
|
$
|
309.0
|
$
|
324.2
|
||||||||
Advanced Surface Technologies
|
59.2
|
40.0
|
113.9
|
76.7
|
||||||||||||
Engineered Materials
|
80.0
|
58.6
|
160.4
|
133.7
|
||||||||||||
301.7
|
249.2
|
583.3
|
534.6
|
|||||||||||||
Less: intersegment sales
|
(3.1
|
)
|
(2.2
|
)
|
(5.4
|
)
|
(4.9
|
)
|
||||||||
$
|
298.6
|
$
|
247.0
|
$
|
577.9
|
$
|
529.7
|
|||||||||
Income (loss) from continuing operations attributable to EnPro Industries, Inc.
|
$
|
29.3
|
$
|
(3.3
|
)
|
$
|
47.3
|
$
|
6.8
|
Earnings before interest, income taxes, depreciation, amortization and other selected items (Adjusted Segment EBITDA)
|
||||||||||||||||
Quarters Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Sealing Technologies
|
$
|
42.4
|
$
|
30.5
|
$
|
76.4
|
$
|
64.1
|
||||||||
Advanced Surface Technologies
|
15.6
|
11.0
|
32.9
|
18.3
|
||||||||||||
Engineered Materials
|
13.0
|
4.9
|
25.6
|
13.2
|
||||||||||||
$
|
71.0
|
$
|
46.4
|
$
|
134.9
|
$
|
95.6
|
Adjusted Segment EBITDA Margin
|
||||||||||||||||
Quarters Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Sealing Technologies
|
26.1
|
%
|
20.3
|
%
|
24.7
|
%
|
19.8
|
%
|
||||||||
Advanced Surface Technologies
|
26.4
|
%
|
27.5
|
%
|
28.9
|
%
|
23.9
|
%
|
||||||||
Engineered Materials
|
16.3
|
%
|
8.4
|
%
|
16.0
|
%
|
9.9
|
%
|
||||||||
23.8
|
%
|
18.8
|
%
|
23.3
|
%
|
18.0
|
%
|
Reconciliation of Adjusted Segment EBITDA to Income (Loss) from Continuing Operations Attributable to EnPro Industries, Inc.
|
||||||||||||||||
Quarters Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Adjusted Segment EBITDA
|
$
|
71.0
|
$
|
46.4
|
$
|
134.9
|
$
|
95.6
|
||||||||
Acquisition and divestiture expenses
|
—
|
(0.5
|
)
|
(0.1
|
)
|
(1.3
|
)
|
|||||||||
Non-controlling interest compensation allocation1
|
(1.3
|
)
|
(0.5
|
)
|
(2.9
|
)
|
(1.1
|
)
|
||||||||
Amortization of the fair value adjustment to acquisition date inventory
|
(2.3
|
)
|
—
|
(4.8
|
)
|
—
|
||||||||||
Restructuring and impairment expense
|
(2.7
|
)
|
(17.5
|
)
|
(4.5
|
)
|
(18.9
|
)
|
||||||||
Depreciation and amortization expense
|
(18.5
|
)
|
(17.2
|
)
|
(37.4
|
)
|
(34.5
|
)
|
||||||||
Corporate expenses
|
(12.8
|
)
|
(7.1
|
)
|
(24.3
|
)
|
(15.6
|
)
|
||||||||
Interest expense, net
|
(3.8
|
)
|
(3.5
|
)
|
(7.6
|
)
|
(7.5
|
)
|
||||||||
Other income (expense), net
|
0.4
|
(1.5
|
)
|
—
|
(0.2
|
)
|
||||||||||
Income (loss) from continuing operations before income taxes
|
30.0
|
(1.4
|
)
|
53.3
|
16.5
|
|||||||||||
Income tax expense
|
(0.8
|
)
|
(1.8
|
)
|
(6.0
|
)
|
(9.5
|
)
|
||||||||
Income (loss) from continuing operations
|
29.2
|
(3.2
|
)
|
47.3
|
7.0
|
|||||||||||
Less: net income (loss) attributable to redeemable non-controlling interests
|
(0.1
|
)
|
0.1
|
—
|
0.2
|
|||||||||||
Income (loss) from continuing operations attributable to EnPro Industries, Inc.
|
$
|
29.3
|
$
|
(3.3
|
)
|
$
|
47.3
|
$
|
6.8
|
EnPro Industries, Inc.
|
Adjusted Segment EBITDA Reconciling Items by Segment (Unaudited)
|
For the Quarters and Six Months Ended June 30, 2021 and 2020
|
(Stated in Millions of Dollars)
|
Quarter Ended June 30, 2021
|
||||||||||||||||
Sealing
Technologies
|
Advanced
Surface
Technologies
|
Engineered
Materials
|
Total
Segments
|
|||||||||||||
Non-controlling interest compensation allocation1
|
$
|
—
|
$
|
1.3
|
$
|
—
|
$
|
1.3
|
||||||||
Amortization of the fair value adjustment to acquisition date inventory
|
$
|
—
|
$
|
2.3
|
$
|
—
|
$
|
2.3
|
||||||||
Restructuring and impairment expense
|
$
|
0.6
|
$
|
—
|
$
|
2.1
|
$
|
2.7
|
||||||||
Depreciation and amortization expense
|
$
|
7.7
|
$
|
7.7
|
$
|
3.1
|
$
|
18.5
|
Quarter Ended June 30, 2020
|
||||||||||||||||
Sealing
Technologies
|
Advanced
Surface
Technologies
|
Engineered
Materials
|
Total
Segments
|
|||||||||||||
Acquisition and divestiture expenses
|
$
|
0.5
|
$
|
—
|
$
|
—
|
$
|
0.5
|
||||||||
Non-controlling interest compensation allocation1
|
$
|
—
|
$
|
0.5
|
$
|
—
|
$
|
0.5
|
||||||||
Restructuring and impairment expense
|
$
|
15.7
|
$
|
—
|
$
|
1.8
|
$
|
17.5
|
||||||||
Depreciation and amortization expense
|
$
|
9.3
|
$
|
4.5
|
$
|
3.4
|
$
|
17.2
|
Six Months Ended June 30, 2021
|
||||||||||||||||
Sealing
Technologies
|
Advanced
Surface
Technologies
|
Engineered
Materials
|
Total
Segments
|
|||||||||||||
Acquisition and divestiture expenses
|
$
|
0.1
|
$
|
—
|
$
|
—
|
$
|
0.1
|
||||||||
Non-controlling interest compensation allocation1
|
$
|
—
|
$
|
2.9
|
$
|
—
|
$
|
2.9
|
||||||||
Amortization of the fair value adjustment to acquisition date inventory
|
$
|
—
|
$
|
4.8
|
$
|
—
|
$
|
4.8
|
||||||||
Restructuring and impairment expense
|
$
|
2.0
|
$
|
—
|
$
|
2.5
|
$
|
4.5
|
||||||||
Depreciation and amortization expense
|
$
|
15.7
|
$
|
15.4
|
$
|
6.3
|
$
|
37.4
|
Six Months Ended June 30, 2020
|
||||||||||||||||
Sealing
Technologies
|
Advanced
Surface
Technologies
|
Engineered
Materials
|
Total
Segments
|
|||||||||||||
Acquisition and divestiture expenses
|
$
|
1.3
|
$
|
—
|
$
|
—
|
$
|
1.3
|
||||||||
Non-controlling interest compensation allocation1
|
$
|
—
|
$
|
1.1
|
$
|
—
|
$
|
1.1
|
||||||||
Restructuring and impairment expense
|
$
|
15.9
|
$
|
—
|
$
|
3.0
|
$
|
18.9
|
||||||||
Depreciation and amortization expense
|
$
|
18.7
|
$
|
8.9
|
$
|
6.9
|
$
|
34.5
|
EnPro Industries, Inc.
|
Reconciliation of Income (Loss) from Continuing Operations Attributable to EnPro Industries, Inc. to Adjusted Income from Continuing
Operations Attributable to EnPro Industries, Inc. and Adjusted Diluted Earnings Per Share (Unaudited)
|
For the Quarters and Six Months Ended June 30, 2021 and 2020
|
(Stated in Millions of Dollars, Except Per Share Data)
|
Quarters Ended June 30,
|
||||||||||||||||||||||||
2021
|
2020
|
|||||||||||||||||||||||
$
|
Average
common
shares outstanding, diluted
(millions)
|
Per
Share
|
$
|
Average
common
shares outstanding, diluted
(millions)
|
Per
Share
|
|||||||||||||||||||
Income (loss) from continuing operations attributable to EnPro Industries, Inc.
|
$
|
29.3
|
20.8
|
$
|
1.41
|
$
|
(3.3
|
)
|
20.5
|
$
|
(0.16
|
)
|
||||||||||||
Net income (loss) from redeemable non-controlling interests
|
(0.1
|
)
|
0.1
|
|||||||||||||||||||||
Income tax expense
|
0.8
|
1.8
|
||||||||||||||||||||||
Income (loss) from continuing operations before income taxes
|
30.0
|
(1.4
|
)
|
|||||||||||||||||||||
Adjustments from selling, general, and administrative:
|
||||||||||||||||||||||||
Acquisition and divestiture expenses
|
0.7
|
0.5
|
||||||||||||||||||||||
Non-controlling interest compensation allocations1
|
1.3
|
0.5
|
||||||||||||||||||||||
Amortization of acquisition-related intangible assets
|
11.3
|
9.0
|
||||||||||||||||||||||
Adjustments from other operating expense and cost of sales:
|
||||||||||||||||||||||||
Restructuring and impairment expense
|
2.7
|
17.5
|
||||||||||||||||||||||
Amortization of the fair value adjustment to acquisition date inventory
|
2.3
|
—
|
||||||||||||||||||||||
Adjustments from other non-operating expense:
|
||||||||||||||||||||||||
Costs associated with previously disposed businesses
|
0.1
|
0.3
|
||||||||||||||||||||||
Net loss on sale of business
|
0.1
|
—
|
||||||||||||||||||||||
Pension income (non-service cost)
|
(2.1
|
)
|
(0.6
|
)
|
||||||||||||||||||||
Other adjustments:
|
||||||||||||||||||||||||
Other
|
(0.3
|
)
|
—
|
|||||||||||||||||||||
Adjusted income from continuing operations before income taxes
|
46.1
|
25.8
|
||||||||||||||||||||||
Adjusted income tax expense
|
(13.8
|
)
|
(7.7
|
)
|
||||||||||||||||||||
Net loss (income) from redeemable non-controlling interests
|
0.1
|
(0.1
|
)
|
|||||||||||||||||||||
Adjusted income from continuing operations attributable to EnPro Industries, Inc.
|
$
|
32.4
|
20.8
|
$
|
1.56
|
2
|
$
|
18.0
|
20.6
|
3 |
$
|
0.88
|
2
|
Six Months Ended June 30,
|
||||||||||||||||||||||||
2021
|
2020
|
|||||||||||||||||||||||
$
|
Average
common
shares
outstanding,
diluted
(millions)
|
Per
Share
|
$
|
Average
common
shares
outstanding,
diluted
(millions)
|
Per
Share
|
|||||||||||||||||||
Income from continuing operations attributable to EnPro Industries, Inc.
|
$
|
47.3
|
20.8
|
$
|
2.28
|
$
|
6.8
|
20.6
|
$
|
0.33
|
||||||||||||||
Net income from redeemable non-controlling interests
|
—
|
0.2
|
||||||||||||||||||||||
Income tax expense
|
6.0
|
9.5
|
||||||||||||||||||||||
Income from continuing operations before income taxes
|
53.3
|
16.5
|
||||||||||||||||||||||
Adjustments from selling, general, and administrative:
|
||||||||||||||||||||||||
Acquisition and divestiture expenses
|
0.7
|
1.3
|
||||||||||||||||||||||
Non-controlling interest compensation allocations1
|
2.9
|
1.1
|
||||||||||||||||||||||
Amortization of acquisition-related intangible assets
|
22.5
|
18.0
|
||||||||||||||||||||||
Adjustments from other operating expense and cost of sales:
|
||||||||||||||||||||||||
Restructuring and impairment expense
|
4.5
|
18.9
|
||||||||||||||||||||||
Amortization of the fair value adjustment to acquisition date inventory
|
4.8
|
—
|
||||||||||||||||||||||
Adjustments from other non-operating expense:
|
||||||||||||||||||||||||
Costs associated with previously disposed businesses
|
0.4
|
0.7
|
||||||||||||||||||||||
Net loss (gain) on sale of businesses
|
2.0
|
(1.1
|
)
|
|||||||||||||||||||||
Pension income (non-service cost)
|
(4.2
|
)
|
(1.3
|
)
|
||||||||||||||||||||
Other adjustments:
|
||||||||||||||||||||||||
Other
|
(0.2
|
)
|
—
|
|||||||||||||||||||||
Adjusted income from continuing operations before income taxes
|
86.7
|
54.1
|
||||||||||||||||||||||
Adjusted income tax expense
|
(26.0
|
)
|
(16.2
|
)
|
||||||||||||||||||||
Net income from redeemable non-controlling interests
|
—
|
(0.2
|
)
|
|||||||||||||||||||||
Adjusted income from continuing operations attributable to EnPro Industries, Inc.
|
$
|
60.7
|
20.8
|
$
|
2.92
|
2
|
$
|
37.7
|
20.6
|
$
|
1.83
|
2
|
EnPro Industries, Inc.
|
Reconciliation of Income (Loss) from Continuing Operations Attributable to EnPro Industries, Inc. to Adjusted EBITDA (Unaudited)
|
For the Quarters and Six Months Ended June 30, 2021 and 2020
|
(Stated in Millions of Dollars)
|
Quarters Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Income (loss) from continuing operations attributable to EnPro Industries, Inc.
|
$
|
29.3
|
$
|
(3.3
|
)
|
$
|
47.3
|
$
|
6.8
|
|||||||
Net income (loss) attributable to redeemable non-controlling interests
|
(0.1
|
)
|
0.1
|
—
|
0.2
|
|||||||||||
Income (loss) from continuing operations
|
29.2
|
(3.2
|
)
|
47.3
|
7.0
|
|||||||||||
Adjustments to arrive at earnings from continuing operations before interest, income taxes, depreciation, amortization, and other selected items (Adjusted
EBITDA):
|
||||||||||||||||
Interest expense, net
|
3.8
|
3.5
|
7.6
|
7.5
|
||||||||||||
Income tax expense
|
0.8
|
1.8
|
6.0
|
9.5
|
||||||||||||
Depreciation and amortization expense
|
18.6
|
17.2
|
37.5
|
34.5
|
||||||||||||
Restructuring and impairment expense
|
2.7
|
17.5
|
4.5
|
18.9
|
||||||||||||
Costs associated with previously disposed businesses
|
0.1
|
0.3
|
0.4
|
0.7
|
||||||||||||
Net loss (gain) on sale of businesses
|
0.1
|
—
|
2.0
|
(1.1
|
)
|
|||||||||||
Acquisition and divestiture expenses
|
0.7
|
0.5
|
0.7
|
1.3
|
||||||||||||
Pension income (non-service cost)
|
(2.1
|
)
|
(0.6
|
)
|
(4.2
|
)
|
(1.3
|
)
|
||||||||
Non-controlling interest compensation allocation1
|
1.3
|
0.5
|
2.9
|
1.1
|
||||||||||||
Amortization of the fair value adjustment to acquisition date inventory
|
2.3
|
—
|
4.8
|
—
|
||||||||||||
Other
|
(0.3
|
)
|
—
|
(0.2
|
)
|
—
|
||||||||||
Adjusted EBITDA
|
$
|
57.2
|
$
|
37.5
|
$
|
109.3
|
$
|
78.1
|
EnPro Industries, Inc.
|
Reconciliation of Free Cash Flow (Unaudited)
|
(Stated in Millions of Dollars)
|
Free Cash Flow - Six Months Ended June 30, 2021
|
||||
Net cash provided by operating activities of continuing operations
|
$
|
58.5
|
||
Purchases of property, plant, and equipment
|
(10.2
|
)
|
||
Free cash flow
|
$
|
48.3
|
||
Free Cash Flow - Six Months Ended June 30, 2020
|
||||
Net cash provided by operating activities of continuing operations
|
$
|
33.4
|
||
Purchases of property, plant, and equipment
|
(8.9
|
)
|
||
Free cash flow
|
$
|
24.5
|