1-5318 | 25-0900168 | |
(Commission File Number) | (IRS Employer Identification No.) |
Item 2.02 Results of Operations and Financial Condition |
Item 9.01. Financial Statements and Exhibits |
(in thousands) | June 30, | |||||||||||
2005 | 2004 | 2003 | ||||||||||
Total debt |
$ | 437,374 | $ | 440,207 | $ | 525,687 | ||||||
Total shareowners equity |
972,862 | 887,152 | 721,577 | |||||||||
Debt to equity, GAAP |
45.0 | % | 49.6 | % | 72.9 | % | ||||||
Total debt |
$ | 437,374 | $ | 440,207 | $ | 525,687 | ||||||
Minority interest |
17,460 | 16,232 | 18,880 | |||||||||
Total shareowners equity |
972,862 | 887,152 | 721,577 | |||||||||
Total capital |
$ | 1,427,696 | $ | 1,343,591 | $ | 1,266,144 | ||||||
Debt to Capital |
30.6 | % | 32.8 | % | 41.5 | % |
Twelve Months Ended June 30, | ||||||||||||
2005 | 2004 | 2003 | ||||||||||
Net income, as reported |
$ | 119,291 | $ | 73,578 | $ | 18,130 | ||||||
As % of sales |
5.2 | % | 3.7 | % | 1.0 | % | ||||||
Add back: |
||||||||||||
Interest |
27,277 | 25,884 | 36,166 | |||||||||
Taxes |
61,394 | 35,500 | 14,300 | |||||||||
EBIT |
207,962 | 134,962 | 68,596 | |||||||||
Additional adjustments: |
||||||||||||
Minority interest |
3,592 | 1,596 | 1,860 | |||||||||
Interest income |
(3,462 | ) | (1,437 | ) | (2,815 | ) | ||||||
Securitization fees |
3,186 | 1,679 | 1,892 | |||||||||
Adjusted EBIT |
$ | 211,278 | $ | 136,800 | $ | 69,533 | ||||||
Invested Capital | 6/30/2005 | 3/31/2005 | 12/31/2004 | 9/30/2004 | 6/30/2004 | Average | ||||||||||||||||||
Debt |
$ | 437,374 | $ | 485,168 | $ | 405,156 | $ | 435,435 | $ | 440,207 | $ | 440,668 | ||||||||||||
Accounts receivable securitized |
109,786 | 120,749 | 115,253 | 115,309 | 117,480 | 115,715 | ||||||||||||||||||
Minority interest |
17,460 | 19,664 | 19,249 | 17,377 | 16,232 | 17,996 | ||||||||||||||||||
Shareowners equity |
972,862 | 1,021,186 | 1,003,507 | 924,432 | 887,152 | 961,828 | ||||||||||||||||||
Total |
$ | 1,537,482 | $ | 1,646,767 | $ | 1,543,165 | $ | 1,492,553 | $ | 1,461,071 | $ | 1,536,207 | ||||||||||||
Quarter Ended | ||||||||||||||||||||
Interest Expense | 6/30/2005 | 3/31/2005 | 12/31/2004 | 9/30/2004 | Total | |||||||||||||||
Interest expense |
$ | 7,897 | $ | 6,803 | $ | 6,121 | $ | 6,456 | $ | 27,277 | ||||||||||
Securitization interest |
981 | 868 | 757 | 580 | 3,186 | |||||||||||||||
Total interest expense |
$ | 8,878 | $ | 7,671 | $ | 6,878 | $ | 7,036 | $ | 30,463 | ||||||||||
Income tax benefit |
10,175 | |||||||||||||||||||
Total Interest Expense, net of tax |
$ | 20,288 | ||||||||||||||||||
Quarter Ended | |||||||||||||||||||||
Total Income | 6/30/2005 | 3/31/2005 | 12/31/2004 | 9/30/2004 | Total | ||||||||||||||||
Net Income, as reported |
$ | 37,740 | $ | 30,650 | $ | 28,181 | $ | 22,720 | $ | 119,291 | |||||||||||
Restructuring and asset impairment
charges |
| 3,306 | | | 3,306 | ||||||||||||||||
Loss on assets held for sale |
| 1,086 | | | 1,086 | ||||||||||||||||
Minority interest expense |
238 | 1,449 | 928 | 977 | 3,592 | ||||||||||||||||
Total Income, excluding special
items |
$ | 37,978 | $ | 36,491 | $ | 29,109 | $ | 23,697 | $ | 127,275 | |||||||||||
Total Income, excluding special
items |
$ | 127,275 | |||||||||||||||||||
Total Interest Expense, net of tax |
20,288 | ||||||||||||||||||||
$ | 147,563 | ||||||||||||||||||||
Average invested capital |
$ | 1,536,207 | |||||||||||||||||||
Adjusted Return on Invested Capital |
9.6 | % | |||||||||||||||||||
Return on Invested Capital calculated utilizing Net Income, as reported is as follows: | |||||||||||||||||||||
Net Income, as reported |
$ | 119,291 | |||||||||||||||||||
Total Interest Expense, net of tax |
20,288 | ||||||||||||||||||||
$ | 139,579 | ||||||||||||||||||||
Average invested capital |
$ | 1,536,207 | |||||||||||||||||||
Return on Invested Capital |
9.1 | % |
Invested Capital | 6/30/2004 | 3/31/2004 | 12/31/2003 | 9/30/2003 | 6/30/2003 | Average | ||||||||||||||||||
Debt |
$ | 440,207 | $ | 494,312 | $ | 481,327 | $ | 520,138 | $ | 525,687 | $ | 492,334 | ||||||||||||
Accounts receivable securitized |
117,480 | 108,916 | 101,422 | 95,318 | 99,316 | 104,490 | ||||||||||||||||||
Minority interest |
16,232 | 16,598 | 16,286 | 16,089 | 18,880 | 16,817 | ||||||||||||||||||
Shareowners equity |
887,152 | 809,904 | 791,442 | 746,562 | 721,577 | 791,327 | ||||||||||||||||||
Total |
$ | 1,461,071 | $ | 1,429,730 | $ | 1,390,477 | $ | 1,378,107 | $ | 1,365,460 | $ | 1,404,968 | ||||||||||||
Quarter Ended | ||||||||||||||||||||
Interest Expense | 6/30/2004 | 3/31/2004 | 12/31/2003 | 9/30/2003 | Total | |||||||||||||||
Interest expense |
$ | 6,405 | $ | 6,332 | $ | 6,547 | $ | 6,600 | $ | 25,884 | ||||||||||
Securitization interest |
443 | 356 | 483 | 397 | 1,679 | |||||||||||||||
Total interest expense |
$ | 6,848 | $ | 6,688 | $ | 7,030 | $ | 6,997 | $ | 27,563 | ||||||||||
Income tax benefit |
8,820 | |||||||||||||||||||
Total interest expense, net of tax |
$ | 18,743 | ||||||||||||||||||
Quarter Ended | ||||||||||||||||||||||||
Total Income | 6/30/2004 | 3/31/2004 | 12/31/2003 | 9/30/2003 | Total | |||||||||||||||||||
Net income, as reported |
$ | 29,852 | $ | 24,070 | $ | 10,892 | $ | 8,764 | $ | 73,578 | ||||||||||||||
Minority interest expense |
(36 | ) | 533 | 404 | 695 | 1,596 | ||||||||||||||||||
MSSG restructuring |
| | 1,109 | 2,307 | 3,416 | |||||||||||||||||||
AMSG restructuring |
| | 1,018 | | 1,018 | |||||||||||||||||||
Widia integration costs MSSG |
| | | 1,027 | 1,027 | |||||||||||||||||||
Widia integration costs AMSG |
| | | 33 | 33 | |||||||||||||||||||
Pension curtailment |
| | 883 | | 883 | |||||||||||||||||||
Gain on Toshiba investment |
| | (2,990 | ) | | (2,990 | ) | |||||||||||||||||
Note receivable |
| | 1,360 | | 1,360 | |||||||||||||||||||
Total Income, excluding special
items |
$ | 29,816 | $ | 24,603 | $ | 12,676 | $ | 12,826 | $ | 79,921 | ||||||||||||||
Total Income, excluding special
items |
$ | 79,921 | ||||||||||||||||||||||
Total Interest Expense, net of tax |
18,743 | |||||||||||||||||||||||
$ | 98,664 | |||||||||||||||||||||||
Average invested capital |
$ | 1,404,968 | ||||||||||||||||||||||
Adjusted Return on Invested Capital |
7.0 | % | ||||||||||||||||||||||
Return on Invested Capital calculated utilizing Net Income, as reported is as follows: | ||||||||||||||||||||||||
Net Income, as reported |
$ | 73,578 | ||||||||||||||||||||||
Total Interest Expense, net of tax |
18,743 | |||||||||||||||||||||||
$ | 92,321 | |||||||||||||||||||||||
Average invested capital |
$ | 1,404,968 | ||||||||||||||||||||||
Return on Invested Capital |
6.6 | % |
Invested Capital | 6/30/2003 | 3/31/2003 | 12/31/2002 | 9/30/2002 | 6/30/2002 | Average | ||||||||||||||||||
Debt |
$ | 525,687 | $ | 580,135 | $ | 617,016 | $ | 616,607 | $ | 411,367 | $ | 550,162 | ||||||||||||
Accounts receivable securitized |
99,316 | 93,614 | 100,000 | 95,117 | 95,900 | 96,789 | ||||||||||||||||||
Minority interest |
18,880 | 18,070 | 17,594 | 17,685 | 10,671 | 16,580 | ||||||||||||||||||
Shareowners equity |
721,577 | 756,511 | 737,729 | 721,007 | 713,962 | 730,157 | ||||||||||||||||||
Total |
$ | 1,365,460 | $ | 1,448,330 | $ | 1,472,339 | $ | 1,450,416 | $ | 1,231,900 | $ | 1,393,688 | ||||||||||||
Quarter Ended | ||||||||||||||||||||
Interest Expense | 6/30/2003 | 3/31/2003 | 12/31/2002 | 9/30/2002 | Total | |||||||||||||||
Interest expense |
$ | 9,108 | $ | 8,979 | $ | 9,594 | $ | 8,485 | $ | 36,166 | ||||||||||
Securitization interest |
413 | 406 | 536 | 537 | 1,892 | |||||||||||||||
Total interest expense |
$ | 9,521 | $ | 9,385 | $ | 10,130 | $ | 9,022 | $ | 38,058 | ||||||||||
Income tax benefit |
11,417 | |||||||||||||||||||
Total interest expense, net of tax |
$ | 26,641 | ||||||||||||||||||
Quarter Ended | ||||||||||||||||||||
Total Income | 6/30/2003 | 3/31/2003 | 12/31/2002 | 9/30/2002 | Total | |||||||||||||||
Net income, as reported |
$ | (4,868 | ) | $ | 9,699 | $ | 2,470 | $ | 10,829 | $ | 18,130 | |||||||||
Minority interest expense |
74 | 739 | 709 | 338 | 1,860 | |||||||||||||||
MSSG restructuring |
2,194 | 754 | 3,394 | | 6,342 | |||||||||||||||
AMSG restructuring |
857 | 773 | 1,577 | (123 | ) | 3,084 | ||||||||||||||
AMSG Electronics impairment |
15,269 | | | | 15,269 | |||||||||||||||
Corporate restructuring |
(69 | ) | 195 | 670 | | 796 | ||||||||||||||
Widia integration costs MSSG |
1,758 | 1,337 | 967 | 483 | 4,545 | |||||||||||||||
Widia integration costs AMSG |
818 | 13 | 3 | | 834 | |||||||||||||||
J&L restructuring |
(45 | ) | 561 | 327 | | 843 | ||||||||||||||
FSS restructuring |
| 6 | 20 | | 26 | |||||||||||||||
Total Income, excluding special
items |
$ | 15,988 | $ | 14,077 | $ | 10,137 | $ | 11,527 | $ | 51,729 | ||||||||||
Total Income, excluding special
items |
$ | 51,729 | ||||||||||||||||||
Total Interest Expense, net of tax |
26,641 | |||||||||||||||||||
$ | 78,370 | |||||||||||||||||||
Average invested capital |
$ | 1,393,688 | ||||||||||||||||||
Adjusted Return on Invested Capital |
5.6 | % | ||||||||||||||||||
Return on Invested Capital calculated utilizing Net Income, as reported is as follows: | ||||||||||||||||||||
Net Income, as reported |
$ | 18,130 | ||||||||||||||||||
Total Interest Expense, net of tax |
26,641 | |||||||||||||||||||
$ | 44,771 | |||||||||||||||||||
Average invested capital |
$ | 1,393,688 | ||||||||||||||||||
Return on Invested Capital |
3.2 | % |
FISCAL 2005 | ||||||||||||||||||||||||
6/30/05 | 3/31/05 | 12/31/04 | 9/30/04 | 6/30/04 | Average | |||||||||||||||||||
Current assets |
$ | 831,062 | $ | 885,829 | $ | 845,374 | $ | 820,187 | $ | 796,945 | $ | 835,879 | ||||||||||||
Current liabilities |
428,658 | 458,464 | 397,921 | 483,485 | 486,527 | 451,011 | ||||||||||||||||||
Working capital in accordance
with GAAP |
$ | 402,404 | $ | 427,365 | $ | 447,453 | $ | 336,702 | $ | 310,418 | $ | 384,868 | ||||||||||||
Excluding items: |
||||||||||||||||||||||||
Cash and cash equivalents |
(43,220 | ) | (34,792 | ) | (32,168 | ) | (28,688 | ) | (25,940 | ) | (32,961 | ) | ||||||||||||
Deferred income taxes |
(70,391 | ) | (98,063 | ) | (99,731 | ) | (96,144 | ) | (95,240 | ) | (91,914 | ) | ||||||||||||
Other current assets |
(37,466 | ) | (82,822 | ) | (39,605 | ) | (37,178 | ) | (40,443 | ) | (47,503 | ) | ||||||||||||
Total excluded current assets |
$ | (151,077 | ) | $ | (215,677 | ) | $ | (171,504 | ) | $ | (162,010 | ) | $ | (161,623 | ) | $ | (172,378 | ) | ||||||
Adjusted current assets |
679,985 | 670,152 | 673,870 | 658,177 | 635,322 | 663,501 | ||||||||||||||||||
Short-term debt, including
notes payable |
(50,889 | ) | (56,225 | ) | (28,888 | ) | (116,446 | ) | (126,807 | ) | (75,851 | ) | ||||||||||||
Accrued liabilities |
(222,930 | ) | (259,971 | ) | (226,568 | ) | (220,496 | ) | (211,504 | ) | (228,294 | ) | ||||||||||||
Total excluded current
liabilities |
$ | (273,819 | ) | $ | (316,196 | ) | $ | (255,456 | ) | $ | (336,942 | ) | $ | (338,311 | ) | $ | (304,145 | ) | ||||||
Adjusted current liabilities |
154,839 | 142,268 | 142,465 | 146,543 | 148,216 | 146,866 | ||||||||||||||||||
Primary working capital |
$ | 525,146 | $ | 527,884 | $ | 531,405 | $ | 511,634 | $ | 487,106 | $ | 516,635 | ||||||||||||
Five quarter average PWC |
$ | 516,635 | ||||||||||||||||||||||
Sales, for the twelve
months ended June 30, 2005 |
2,304,167 | |||||||||||||||||||||||
PWC as a percentage of sales |
22.4 | % |
FISCAL 2004 | ||||||||||||||||||||||||
6/30/04 | 3/31/04 | 12/31/03 | 9/30/03 | 6/30/03 | Average | |||||||||||||||||||
Current assets |
$ | 796,945 | $ | 790,892 | $ | 752,703 | $ | 768,634 | $ | 782,352 | $ | 778,305 | ||||||||||||
Current liabilities |
486,527 | 340,743 | 307,190 | 316,606 | 345,008 | 359,215 | ||||||||||||||||||
Working capital in accordance
with GAAP |
$ | 310,418 | $ | 450,149 | $ | 445,513 | $ | 452,028 | $ | 437,344 | $ | 419,090 | ||||||||||||
Excluding items: |
||||||||||||||||||||||||
Cash and cash equivalents |
(25,940 | ) | (27,528 | ) | (15,086 | ) | (14,720 | ) | (15,093 | ) | (19,673 | ) | ||||||||||||
Deferred income taxes |
(95,240 | ) | (88,480 | ) | (88,820 | ) | (86,888 | ) | (97,237 | ) | (91,333 | ) | ||||||||||||
Other current assets |
(40,443 | ) | (38,803 | ) | (39,460 | ) | (47,003 | ) | (48,606 | ) | (42,863 | ) | ||||||||||||
Total excluded current assets |
$ | (161,623 | ) | $ | (154,811 | ) | $ | (143,366 | ) | $ | (148,611 | ) | $ | (160,936 | ) | $ | (153,869 | ) | ||||||
Adjusted current assets |
635,322 | 636,081 | 609,337 | 620,023 | 621,416 | 624,436 | ||||||||||||||||||
Short-term debt, including
notes payable |
(126,807 | ) | (8,193 | ) | (12,872 | ) | (11,375 | ) | (10,845 | ) | (34,018 | ) | ||||||||||||
Accrued liabilities |
(211,504 | ) | (200,304 | ) | (181,755 | ) | (197,578 | ) | (215,654 | ) | (201,359 | ) | ||||||||||||
Total excluded current
liabilities |
$ | (338,311 | ) | $ | (208,497 | ) | $ | (194,627 | ) | $ | (208,953 | ) | $ | (226,499 | ) | $ | (235,377 | ) | ||||||
Adjusted current liabilities |
148,216 | 132,246 | 112,563 | 107,653 | 118,509 | 123,837 | ||||||||||||||||||
Primary working capital |
$ | 487,106 | $ | 503,835 | $ | 496,774 | $ | 512,370 | $ | 502,907 | $ | 500,599 | ||||||||||||
Five quarter average PWC |
$ | 500,599 | ||||||||||||||||||||||
Sales, for the twelve
months ended June 30, 2004 |
1,971,441 | |||||||||||||||||||||||
PWC as a percentage of sales |
25.4 | % |
FISCAL 2003 | ||||||||||||||||||||||||
6/30/03 | 3/31/03 | 12/31/02 | 9/30/02 | 6/30/02 | Average | |||||||||||||||||||
Current assets |
$ | 782,352 | $ | 788,091 | $ | 755,018 | $ | 750,397 | $ | 637,384 | $ | 742,648 | ||||||||||||
Current liabilities |
345,008 | 344,865 | 281,431 | 289,860 | 262,100 | 304,653 | ||||||||||||||||||
Working capital in accordance
with GAAP |
$ | 437,344 | $ | 443,226 | $ | 473,587 | $ | 460,537 | $ | 375,284 | $ | 437,995 | ||||||||||||
Excluding items: |
||||||||||||||||||||||||
Cash and cash equivalents |
(15,093 | ) | (17,250 | ) | (18,155 | ) | (14,300 | ) | (10,385 | ) | (15,037 | ) | ||||||||||||
Deferred income taxes |
(97,237 | ) | (81,651 | ) | (80,204 | ) | (71,084 | ) | (71,375 | ) | (80,310 | ) | ||||||||||||
Other current assets |
(48,606 | ) | (44,286 | ) | (53,868 | ) | (40,110 | ) | (31,447 | ) | (44,263 | ) | ||||||||||||
Total excluded current assets |
$ | (160,936 | ) | $ | (143,187 | ) | $ | (152,227 | ) | $ | (125,494 | ) | $ | (113,207 | ) | $ | (139,010 | ) | ||||||
Adjusted current assets |
621,416 | 644,904 | 602,791 | 624,903 | 524,177 | 603,638 | ||||||||||||||||||
Short-term debt, including
notes payable |
(10,845 | ) | (15,068 | ) | (17,591 | ) | (16,992 | ) | (23,480 | ) | (16,795 | ) | ||||||||||||
Accrued liabilities |
(215,654 | ) | (208,816 | ) | (171,726 | ) | (171,045 | ) | (137,034 | ) | (180,855 | ) | ||||||||||||
Total excluded current
liabilities |
$ | (226,499 | ) | $ | (223,884 | ) | $ | (189,317 | ) | $ | (188,037 | ) | $ | (160,514 | ) | $ | (197,650 | ) | ||||||
Adjusted current liabilities |
118,509 | 120,981 | 92,114 | 101,823 | 101,586 | 107,003 | ||||||||||||||||||
Primary working capital |
$ | 502,907 | $ | 523,923 | $ | 510,677 | $ | 523,080 | $ | 422,591 | $ | 496,635 | ||||||||||||
Five quarter average PWC |
$ | 496,635 | ||||||||||||||||||||||
Sales, for the twelve months
ended June 30, 2003 |
1,758,957 | |||||||||||||||||||||||
PWC as a percentage of sales |
28.2 | % |
KENNAMETAL INC. | ||||||
Date: October 19, 2005 | By: | /s/ Timothy A. Hibbard | ||||
Timothy A. Hibbard | ||||||
Corporate Controller and Chief Accounting Officer |