News / Press Releases

image

News Release

FOR IMMEDIATE RELEASE

TEREX ANNOUNCES SECOND QUARTER 2013 RESULTS

 

WESTPORT, CT, July 24, 2013-- Terex Corporation (NYSE: TEX) today announced income from continuing operations of $21.3 million, or $0.18 per share for the second quarter of 2013, as compared to income from continuing operations of $83.6 million, or $0.75 per share for the second quarter of 2012. Excluding the after-tax impacts of: restructuring and related charges of approximately $54.1 million, or $0.47 per share, expenses related to debt retirement of $3.5 million, or $0.03 per share, and the reversal of an accrual for redeemable non-controlling interest of ($3.1) million, or ($0.03) per share, income from continuing operations as adjusted was $75.8 million, or $0.65 per share in the second quarter of 2013. The Glossary at the end of the release contains more details on these items. There were certain items in the second quarter of 2012 that, in the aggregate, did not have a significant impact on income from continuing operations.

 

Net sales were $1,908.2 million in the second quarter of 2013, a decrease of 5.1% from $2,011.5 million in the second quarter of 2012. Income from operations was $85.3 million in the second quarter of 2013, a decrease of $89.7 million when compared to income from operations of $175.0 million in the second quarter of 2012. Excluding the pre-tax impact of restructuring and related charges of approximately $65 million, income from operations as adjusted was $150.3 million in the second quarter of 2013.

 

All results are for continuing operations, unless stated otherwise. All per share amounts are on a fully diluted basis. A comprehensive review of the quarterly financial performance is contained in the presentation that will accompany the Company’s earnings conference call.

 

As we communicated in mid-June, the marketplace overall has softened compared to what we originally anticipated for 2013,” commented Ron DeFeo, Terex Chairman and Chief Executive Officer. “The second quarter results reflect this lighter order environment overall, as our Cranes, Construction and Material Handling & Port Solutions (MHPS) segments all experienced lower revenues than originally expected. However, we do continue to see strong performance from our Aerial Work Platforms (AWP) business, and good operational execution by our Materials Processing business in a challenging environment. Overall by geography, North America continues to improve, but now at a slower pace. Europe remains challenging, particularly for our Cranes, Construction and MHPS segments, and the markets in the rest of the world remain mixed.

 

Mr. DeFeo continued, “As a result, and as previously previewed, we took substantive actions in the second quarter to further adjust the cost structure of the MHPS, Cranes and Construction organizations. While these actions are difficult, the benefits to our stakeholders are expected to have a meaningful impact on our future results, particularly in 2014 and beyond. We expect stronger MHPS performance in the second half of 2013 as we begin to deliver increased revenue from their large backlog. These actions provide us with confidence in the near-term execution of our revised plan, and are necessary as we pursue our longer term goals.”


Outlook: The Company’s overall outlook for fiscal year 2013 financial performance is consistent with the guidance provided on June 17, 2013. Mr. DeFeo added, “Terex remains focused on improving profit through continued vigilance on pricing and operating costs. We are working to more thoroughly integrate our businesses and consistently generate free cash flow. We reiterate our earnings per share outlook of 2013 to be between $1.90 and $2.10 per share, excluding restructuring and other unusual items, on net sales of between $7.5 billion and $7.7 billion.”

 

In this press release, Terex refers to various GAAP (U.S. generally accepted accounting principles) and non-GAAP financial measures. These non-GAAP measures may not be comparable to similarly titled measures being disclosed by other companies. Terex believes that this non-GAAP information is useful to understanding its operating results and the ongoing performance of its underlying businesses. Certain financial measures are shown in italics the first time referenced and are described in the text or the Glossary at the end of this press release.

 

Capital Structure: The Company’s liquidity at June 30, 2013 decreased by approximately $189 million compared to March 31, 2013 and totaled $995.9 million, which comprised cash balances of $548.2 million and borrowing availability under the Company’s revolving credit facilities of $447.7 million.

 

Kevin Bradley, Terex Senior Vice President and Chief Financial Officer, commented, “We generated free cash flow in the second quarter of approximately $40 million, bringing the free cash flow total to approximately $175 million for the first six months of 2013. We also retired approximately $220 million of senior bank debt in May, further executing our plan of generating cash and deleveraging the Company. However, based on the lowered outlook for the 2013, we are now anticipating to generate free cash flow in excess of $400 million as compared to the previous guidance of over $500 million.”

 

Terex also announced that it has completed the purchase of approximately 14% of the shares of Terex Material Handling & Port Solutions AG (formerly Demag Cranes AG) (TMHPSAG). With this acquisition of shares, the Company now owns over 95% of the TMHPSAG shares. Terex has also initiated a squeeze-out process that will lead to its owning 100% of the business. These actions are consistent with the Company’s plans to simplify its capital structure as this will eliminate the obligation to make guaranteed payments to the minority shareholders and will also remove the complexity and financial cost of maintaining the entity as a German public company.

 

Return on Invested Capital (ROIC) was 5.6% for the trailing twelve months ended June 30, 2013.

 

Taxes: The effective tax rate for the second quarter of 2013 was 58.9% as compared to an effective tax rate of 35.4% for the second quarter of 2012.

 

Working Capital: Working Capital as a percent of Trailing Three Month Annualized Net Sales was 23.4% at June 30, 2013, as compared to 25.7% at March 31, 2013. This decrease was primarily attributable to improved inventory days across the businesses. The Company continues to target its Working Capital as a percent of Trailing Three Month Annualized Net Sales to be approximately 22% at the end of 2013.

 

Backlog: Backlog for orders deliverable during the next twelve months was approximately $2,178.9 million at June 30, 2013, essentially stable from March 31, 2013 and an increase of approximately 5% from June 30, 2012. Strong demand for AWP products along with existing large port equipment orders for MHPS, which are now deliverable in the next twelve months contributed positively to the increased backlog. This was partially offset by lower demand for Cranes, mainly as a result of softness in Europe, Latin America and Australia.

 

The Glossary contains further details regarding backlog.


Conference call

 

The Company will host a conference call to review the financial results on Thursday, July 25, 2013 at 8:30 a.m. ET. Ronald M. DeFeo, Chairman and CEO, will host the call. A simultaneous webcast of this call will be available on the Company’s website, www.terex.com. To listen to the call, select “Investor Relations” in the “About Terex” section on the home page and then click on the webcast microphone link. Participants are encouraged to access the call 10 minutes prior to the starting time. The call will also be archived on the Company’s website under “Audio Archives” in the “Investor Relations” section of the website.

 

Contact Information:

 

Tom Gelston

Vice President, Investor Relations

Phone: 203-222-5943

Email: thomas.gelston@terex.com

 

Forward-Looking Statements

This press release contains forward-looking information regarding future events or the Company’s future financial performance based on the current expectations of Terex Corporation. In addition, when included in this press release, the words “may,” “expects,” “intends,” “anticipates,” “plans,” “projects,” “estimates” and the negatives thereof and analogous or similar expressions are intended to identify forward-looking statements. However, the absence of these words does not mean that the statement is not forward-looking. The Company has based these forward-looking statements on current expectations and projections about future events. These statements are not guarantees of future performance.

 

Because forward-looking statements involve risks and uncertainties, actual results could differ materially. Such risks and uncertainties, many of which are beyond the control of Terex, include among others: Our business is cyclical and weak general economic conditions affect the sales of our products and financial results; our ability to successfully integrate acquired businesses, including Terex Material Handling & Port Solutions AG; the need to comply with restrictive covenants contained in our debt agreements; our ability to generate sufficient cash flow to service our debt obligations and operate our business; our ability to access the capital markets to raise funds and provide liquidity; our business is sensitive to government spending; our business is very competitive and is affected by our cost structure, pricing, product initiatives and other actions taken by competitors; our ability to timely manufacture and deliver products to customers; our retention of key management personnel; the financial condition of suppliers and customers, and their continued access to capital; our providing financing and credit support for some of our customers; we may experience losses in excess of recorded reserves; impairment in the carrying value of goodwill and other indefinite-lived intangible assets; our ability to obtain parts and components from suppliers on a timely basis at competitive prices; our business is global and subject to changes in exchange rates between currencies, regional economic conditions and trade restrictions; our operations are subject to a number of potential risks that arise from operating a multinational business, including compliance with changing regulatory environments, the Foreign Corrupt Practices Act and other similar laws and political instability; a material disruption to one of our significant facilities; possible work stoppages and other labor matters; compliance with changing laws and regulations, particularly environmental and tax laws and regulations; litigation, product liability claims, patent claims, class action lawsuits and other liabilities; our ability to comply with an injunction and related obligations resulting from the settlement of an investigation by the United States Securities and Exchange Commission (“SEC”); our implementation of a global enterprise system and its performance; and other factors, risks and uncertainties that are more specifically set forth in our public filings with the SEC.

 

Actual events or the actual future results of Terex may differ materially from any forward-looking statement due to these and other risks, uncertainties and significant factors. The forward-looking statements speak only as of the date of this release. Terex expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statement included in this release to reflect any changes in expectations with regard thereto or any changes in events, conditions, or circumstances on which any such statement is based.


TEREX CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF INCOME

(unaudited)

(in millions, except per share data)

 

 

 

 

Three Months

Ended June 30,

 

Six Months

Ended June 30,

 

2013

 

2012

 

2013

 

2012

Net sales

$

1,908.2

 

$

2,011.5

 

$

3,631.3

 

$

3,830.9

Cost of goods sold

 

(1,551.7)

 

 

(1,582.9)

  

(2,947.3)

  

(3,071.5)

Gross profit

 

356.5

 

 

428.6

  

684.0

  

759.4

Selling, general and administrative expenses

 

(271.2)

 

 

(253.6)

  

(530.3)

  

(520.6)

Income (loss) from operations

 

85.3

 

 

175.0

  

153.7

  

238.8

Other income (expense)

   

 

       

Interest income

 

1.8

 

 

2.5

  

3.5

  

5.1

Interest expense

 

(31.4)

 

 

(46.9)

  

(64.8)

  

(87.4)

Loss on early extinguishment of debt

 

(5.2)

  

(2.4)

  

(5.2)

  

(2.4)

Other income (expense) – net

 

(2.8)

 

 

(3.6)

  

(4.9)

  

0.9

Income (loss) from continuing operations before income taxes

 

47.7

 

 

124.6

  

82.3

  

155.0

(Provision for) benefit from income taxes

 

(28.1)

 

 

(44.1)

  

(43.4)

  

(52.9)

Income (loss) from continuing operations

 

19.6

 

 

80.5

  

38.9

  

102.1

Income (loss) from discontinued operations – net of tax

 

-

 

 

-

  

-

  

2.5

Gain (loss) on disposition of discontinued operations- net of tax

 

-

 

 

2.3

  

3.0

  

2.3

Net income (loss)

 

19.6

 

 

82.8

  

41.9

  

106.9

Net (income) loss attributable to noncontrolling interest

 

1.7

 

 

3.1

  

3.3

  

2.0

Net income (loss) attributable to Terex Corporation

$

21.3

 

$

85.9

 

$

45.2

 

$

108.9

Amounts attributable to Terex Corporation common stockholders:

   

 

       

Income (loss) from continuing operations

$

21.3

 

$

83.6

 

$

42.2

 

$

104.1

Income (loss) from discontinued operations – net of tax

 

-

 

 

-

  

-

  

2.5

Gain (loss) on disposition of discontinued operations – net of tax

 

-

 

 

2.3

  

3.0

  

2.3

Net income (loss) attributable to Terex Corporation

$

21.3

 

$

85.9

 

$

45.2

 

$

108.9

Basic Earnings (loss) Per Share Attributable to Terex Corporation Common Stockholders:

   

 

       

Income (loss) from continuing operations

$

0.19

 

$

0.76

 

$

0.38

 

$

0.95

Income (loss) from discontinued operations – net of tax

 

-

 

 

-

  

-

  

0.02

Gain (loss) on disposition of discontinued operations – net of tax

 

-

 

 

0.02

  

0.03

  

0.02

Net income (loss) attributable to Terex Corporation

$

0.19

 

$

0.78

 

$

0.41

 

$

0.99

Diluted Earnings (loss) Per Share Attributable to Terex Corporation Common Stockholders:

   

 

       

Income (loss) from continuing operations

$

0.18

 

$

0.75

 

$

0.36

 

$

0.94

Income (loss) from discontinued operations – net of tax

 

-

 

 

-

  

-

  

0.02

Gain (loss) on disposition of discontinued operations – net of tax

 

-

 

 

0.02

  

0.03

  

0.02

Net income (loss) attributable to Terex Corporation

$

0.18

 

$

0.77

 

$

0.39

 

$

0.98

Weighted average number of shares outstanding in per share calculation

   

 

       

Basic

 

111.2

 

 

110.4

  

111.0

  

110.2

Diluted

 

115.8

 

 

111.4

  

115.8

  

111.5


 

TEREX CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEET

(unaudited)

(in millions, except par value)

 

 

June 30,

2013

 

December 31,

2012

Assets

   

Current assets

   

Cash and cash equivalents

$

548.2

 

$

678.0

Trade receivables (net of allowance of $34.9 and $38.8 at June 30, 2013 and December 31, 2012, respectively)

 

1,179.7

  

1,077.7

Inventories

 

1,670.0

  

1,715.6

Other current assets

 

310.7

  

326.1

Total current assets

 

3,708.6

  

3,797.4

Non-Current assets

     

Property, plant and equipment - net

 

780.1

  

813.3

Goodwill

 

1,207.5

  

1,245.3

Intangible assets - net

 

447.2

  

474.4

Other assets

 

411.6

  

415.8

Total assets

$

6,555.0

 

$

6,746.2

      

Liabilities and Stockholders’ Equity

     

Current liabilities

     

Notes payable and current portion of long-term debt

$

70.3

 

$

83.8

Trade accounts payable

 

735.8

  

635.5

Accrued compensation and benefits

 

239.2

  

226.2

Accrued warranties and product liability

 

96.8

  

97.6

Customer advances

 

331.1

  

312.9

Other current liabilities

 

365.8

  

352.8

Total current liabilities

 

1,839.0

  

1,708.8

Non-current liabilities

     

Long-term debt, less current portion

 

1,800.1

  

2,014.9

Retirement plans

 

421.9

  

430.7

Other non-current liabilities

 

285.4

  

313.6

Total liabilities

 

4,346.4

  

4,468.0

Commitments and contingencies

     

Redeemable noncontrolling interest

 

226.6

  

246.9

Stockholders’ equity

     

Common stock, $.01 par value – authorized 300.0 shares; issued 123.5 and 122.9 shares at June 30, 2013 and December 31, 2012, respectively

 

1.2

  

1.2

Additional paid-in capital

 

1,277.2

  

1,260.7

Retained earnings

 

1,512.9

  

1,467.7

Accumulated other comprehensive income (loss)

 

(235.8)

  

(124.1)

Less cost of shares of common stock in treasury – 13.0 shares at June 30, 2013 and December 31, 2012

 

(599.7)

  

(597.8)

Total Terex Corporation stockholders’ equity

 

1,955.8

  

2,007.7

Noncontrolling interest

 

26.2

  

23.6

Total stockholders’ equity

 

1,982.0

  

2,031.3

Total liabilities, redeemable noncontrolling interest and stockholders’ equity

$

6,555.0

 

$

6,746.2

 


TEREX CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(unaudited) (in millions)

 

 

 

 

Six Months

Ended June 30,

 

2013

 

2012

Operating Activities of Continuing Operations

   

Net income

$

41.9

 

$

106.9

Adjustments to reconcile net income to net cash provided by (used in) operating activities of continuing operations:

     

Depreciation and amortization

 

78.3

  

76.6

Changes in operating assets and liabilities (net of effects of acquisitions and divestitures):

     

Trade receivables

 

(130.3)

  

(87.9)

Inventories

 

(71.8)

  

(83.6)

Trade accounts payable

 

120.9

  

91.6

Customer advances

 

25.0

  

12.8

Other, net

 

65.9

  

(98.6)

Net cash provided by (used in) operating activities of continuing operations

 

129.9

  

17.8

Investing Activities of Continuing Operations

     

Capital expenditures

 

(41.4)

  

(35.3)

Other investing activities, net

 

40.0

  

(5.7)

Net cash (used in) provided by investing activities of continuing operations

 

(1.4)

  

(41.0)

Financing Activities of Continuing Operations

     

Net cash provided by (used in) financing activities of continuing operations

 

(240.2)

  

100.9

Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

(18.1)

  

(10.3)

Net Increase (Decrease) in Cash and Cash Equivalents

 

(129.8)

  

67.4

Cash and Cash Equivalents at Beginning of Period

 

678.0

  

774.1

Cash and Cash Equivalents at End of Period

$

548.2

 

$

841.5

 


TEREX CORPORATION AND SUBSIDIARIES

SEGMENT RESULTS DISCLOSURE

(unaudited)

(in millions)

 

 

 

 

 

Second Quarter

 

Year-to-Date

 

2013

 

2012

 

2013

 

2012

    

% of

Net Sales

    

% of

Net Sales

    

% of

Net Sales

    

% of

Net Sales

Consolidated

 

                 

Net sales

$

1,908.2

   

$

2,011.5

   

$

3,631.3

   

$

3,830.9

  

Gross profit

 

356.5

 

18.7%

  

428.6

 

21.3%

  

684.0

 

18.8%

  

759.4

 

19.8%

SG&A

 

271.2

 

14.2%

  

253.6

 

12.6%

  

530.3

 

14.6%

  

520.6

 

13.6%

Income from operations

$

85.3

 

4.5%

 

$

175.0

 

8.7%

 

$

153.7

 

4.2%

 

$

238.8

 

6.2%

                    

AWP

                   

Net sales

$

606.6

   

$

516.6

   

$

1,115.7

   

$

936.4

  

Gross profit

 

147.0

 

24.2%

  

121.3

 

23.5%

  

265.5

 

23.8%

  

200.4

 

21.4%

SG&A 

 

45.8

 

7.6%

  

43.2

 

8.4%

  

91.9

 

8.2%

  

83.1

 

8.9%

Income from operations

$

101.2

 

16.7%

 

$

78.1

 

15.1%

 

$

173.6

 

15.6%

 

$

117.3

 

12.5%

                    

Construction

                   

Net sales

$

274.8

   

$

388.8

   

$

554.6

   

$

751.9

  

Gross profit

 

31.1

 

11.3%

  

48.7

 

12.5%

  

52.0

 

9.4%

  

85.6

 

11.4%

SG&A 

 

36.1

 

13.1%

  

39.1

 

10.1%

  

70.1

 

12.6%

  

76.0

 

10.1%

Income (loss) from operations

$

(5.0)

 

(1.8%)

 

$

9.6

 

2.5%

 

$

(18.1)

 

(3.3%)

 

$

9.6

 

1.3%

 

                   

Cranes

                   

Net sales

$

521.2

   

$

505.1

   

$

992.1

   

$

960.3

  

Gross profit

 

84.8

 

16.3%

  

102.9

 

20.4%

  

170.7

 

17.2%

  

177.8

 

18.5%

SG&A

 

61.4

 

11.8%

  

53.3

 

10.6%

  

114.8

 

11.6%

  

115.2

 

12.0%

Income from operations

$

23.4

 

4.5%

 

$

49.6

 

9.8%

 

$

55.9

 

5.6%

 

$

62.6

 

6.5%

 

                   

MHPS

                   

Net sales

$

369.8

   

$

442.8

   

$

709.0

   

$

880.9

  

Gross profit

 

48.6

 

13.1%

  

102.0

 

23.0%

  

117.3

 

16.5%

  

202.1

 

22.9%

SG&A

 

105.8

 

28.6%

  

91.2

 

20.6%

  

203.6

 

28.7%

  

190.7

 

21.6%

Income (loss) from operations

$

(57.2)

 

(15.5%)

 

$

10.8

 

2.4%

 

$

(86.3)

 

(12.2%)

 

$

11.4

 

1.3%

 

                   

MP

                   

Net sales

$

176.3

   

$

190.3

   

$

330.6

   

$

359.5

  

Gross profit

 

42.0

 

23.8%

  

45.9

 

24.1%

  

73.7

 

22.3%

  

81.0

 

22.5%

SG&A

 

17.5

 

9.9%

  

17.3

 

9.1%

  

37.5

 

11.3%

  

37.1

 

10.3%

Income from operations

$

24.5

 

13.9%

 

$

28.6

 

15.0%

 

$

36.2

 

10.9%

 

$

43.9

 

12.2%

                    

Corporate/Eliminations

                   

Net sales

$

(40.5)

   

$

(32.1)

   

$

(70.7)

   

$

(58.1)

  

Gross profit

 

3.0

 

(7.4%)

  

7.8

 

(24.3%)

  

4.8

 

(6.8%)

  

12.5

 

(21.5%)

SG&A

 

4.6

 

(11.4%)

  

9.5

 

(29.6%)

  

12.4

 

(17.5%)

  

18.5

 

(31.8%)

Loss from operations

$

(1.6)

 

4.0%

 

$

(1.7)

 

5.3%

 

$

(7.6)

 

10.7%

 

$

(6.0)

 

10.3%


GLOSSARY

 

In an effort to provide investors with additional information regarding the Company’s results, Terex refers to various GAAP (U.S. generally accepted accounting principles) and non-GAAP financial measures which management believes provides useful information to investors. These non-GAAP measures may not be comparable to similarly titled measures being disclosed by other companies. In addition, the Company believes that non-GAAP financial measures should be considered in addition to, and not in lieu of, GAAP financial measures. Terex believes that this non-GAAP information is useful to understanding its operating results and the ongoing performance of its underlying businesses. Management of Terex uses both GAAP and non-GAAP financial measures to establish internal budgets and targets and to evaluate the Company’s financial performance against such budgets and targets.

 

As changes in foreign currency exchange rates have a non-operating impact on the translation of our financial results, we believe excluding the effect of these changes assists in the assessment of our business results between periods. We calculate the translation effect of foreign currency exchange rate changes by translating the current period results at the rates that the comparable prior periods were translated to isolate the foreign exchange component of the fluctuation from the operational component. Similarly, the impact of changes in our results from acquisitions that were not included in comparable prior periods is subtracted from the absolute change in results to allow for better comparability of results between periods.

 

After-tax gains or expense and per share amounts (Income from continuing operations as adjusted) are calculated using pre-tax amounts, applying a tax rate based on jurisdictional rates to arrive at an after-tax amount. This number is divided by the weighted average diluted shares to provide the impact on earnings per share. The Company assesses the impact of these items because when discussing earnings per share, the Company adjusts for items it believes are not reflective of operating activities in the periods.

 

Second Quarter 2013

  

Pre-Tax

  

Tax Rate

  

After-Tax

  

EPS*

Corporate Debt Reduction

 

$

(5.2)

  

**

 

$

(3.5)

 

$

(0.03)

Construction Restructuring & Other

  

(8.0)

  

**

  

(5.6)

  

(0.05)

Cranes Restructuring & Related

  

(15.0)

  

30.55%

  

(10.4)

  

(0.09)

MHPS Restructuring & Related

  

(46.5)

  

**

  

(38.1)

  

(0.33)

MHPS Redeemable NCI

  

3.1

  

-

  

3.1

  

0.03

Total EPS Effect

 

$

(71.6)

    

$

(54.5)

 

$

(0.47)

 

* Based on weighted average diluted shares of 115.8M

** Based on a jurisdictional blend


Backlog
is defined as firm orders that are expected to be filled within one year. The disclosure of backlog aids in the analysis of the Company’s customers’ demand for product, as well as the ability of the Company to meet that demand. The backlog of the various Terex businesses is not necessarily indicative of sales to be recognized in a specified future period.

 

 

   

Jun 30,

2013

  

Jun 30,

2012

 

%

change

  

Mar 31,

2013

 

%

change

Consolidated Backlog

 

$

2,178.9

 

$

2,075.7

 

5%

 

$

2,166.1

 

1%

AWP

 

$

497.3

 

$

361.5

 

38%

 

$

577.3

 

(14%)

Construction

 

$

179.5

 

$

179.5

 

0%

 

$

190.6

 

(6%)

Cranes

 

$

581.2

 

$

814.7

 

(29%)

 

$

634.2

 

(8%)

MHPS

 

$

860.3

 

$

635.2

 

35%

 

$

679.1

 

27%

MP

 

$

60.6

 

$

84.8

 

(29%)

 

$

84.9

 

(29%)

 

EBITDA is defined as earnings, before interest, taxes, depreciation and amortization. The Company calculates this by adding the amount of depreciation and amortization expenses that have been deducted from income from operations back into income from operations to arrive at EBITDA. Depreciation and amortization amounts reported in the Consolidated Statement of Cash Flows include amortization of debt issuance costs that are recorded in Other income (expense) - net and, therefore, are not included in EBITDA. Terex believes that disclosure of EBITDA will be helpful to those reviewing its performance, as EBITDA provides information on Terex’s ability to meet debt service, capital expenditure and working capital requirements, and is also an indicator of profitability.

 

 

 

 

Three months ended

June 30,

 

Six months ended

June 30,

 

 

2013

 

 

2012

 

 

2013

 

 

2012

 

Income (loss) from operations

 

$

85.3

 

 

$

175.0

 

 

$

153.7

 

 

$

238.8

 

Depreciation

 

 

26.5

 

 

 

24.5

 

 

 

52.1

 

 

 

49.9

 

Amortization

 

 

13.4

 

 

 

13.3

 

 

 

26.2

 

 

 

26.7

 

Bank fee amortization not included in Income (loss) from operations

 

 

(2.1)

 

 

 

(2.6)

 

 

 

(4.3)

 

 

 

(5.0)

 

EBITDA

 

$

123.1

 

 

$

210.2

 

 

$

227.7

 

 

$

310.4

 

 

Free cash flow is defined as income from operations plus depreciation and amortization, proceeds from the sale of assets, plus or minus changes in working capital, less capital expenditures.

 

 

 

Three months ended

June 30, 2013

 

Six Months ended

June 30, 2013

Income from operations

$

85.3

 

$ 153.7

Depreciation and amortization

 

39.9

 

78.3

Proceeds from sale of assets

 

7.7

 

40.7

Changes in working capital

 

(73.7)

 

(56.2)

Capital expenditures

 

(18.9)

 

(41.4)

Free cash flow

$

40.3

 

$ 175.1

 


Return on Invested Capital (“ROIC”)
is determined by dividing the sum of Net Operating Profit After Tax (“NOPAT”)(as defined below) for each of the previous four quarters by the average of the sum of Total Terex Corporation stockholders’ equity plus Debt (as defined below) less Cash and cash equivalents for the previous five quarters. Debt is calculated using the Consolidated Balance Sheet amounts for Notes payable and current portion of long-term debt plus Long-term debt, less current portion. NOPAT for each quarter is calculated by multiplying Income (loss) from continuing operations by a figure equal to one minus the effective tax rate of the Company. The Company believes that returns on capital deployed in Terex Financial Services (“TFS”) does not represent its primary operations and, therefore, TFS finance receivable assets and results from operations have been excluded from the calculation below. The effective tax rate is equal to the (Provision for) benefit from income taxes divided by Income (loss) before income taxes for the respective quarter. Total Terex Corporation stockholders’ equity is adjusted to include redeemable non-controlling interest as this item is deemed to be temporary equity and therefore should be included in the denominator of the ROIC ratio. The Company calculates ROIC using the last four quarters’ NOPAT as this represents the most recent 12-month period at any given point of determination. In order for the denominator of the ROIC ratio to properly match the operational period reflected in the numerator, the Company includes the average of five quarters’ ending balance sheet amounts so that the denominator includes the average of the opening through ending balances (on a quarterly basis) thereby providing, over the same time period as the numerator, four quarters of average invested capital.

 

Terex management and the Board of Directors use ROIC as one of the primary measures to assess operational performance and in connection with certain compensation programs. Terex utilizes ROIC as a unifying metric because management believes that it measures how effectively the Company invests its capital and provides a better measure to compare the Company to peer companies to assist in assessing how it drives operational improvement. ROIC measures return on the amount of capital invested in the Company’s primary businesses, excluding TFS, as opposed to another metric such as return on Terex Corporation stockholders’ equity that only incorporates book equity, and is thus a more accurate and descriptive measure of the Company’s performance. Terex also believes that adding Debt less Cash and cash equivalents to Total Terex Corporation stockholders’ equity provides a better comparison across similar businesses regarding total capitalization, and that ROIC highlights the level of value creation as a percentage of capital invested.

 

See reconciliation of adjusted amounts below on table following ROIC table. Amounts are as of and for the three months ended for the periods referenced in the table below.

 

 

   

Jun ‘13

  

Mar ‘13

  

Dec ‘12

  

Sept ‘12

  

Jun ‘12

Provision for (benefit from) income taxes

 

$

28.1

 

$

15.3

 

$

(7.5)

 

$

8.8

 

  

Divided by: Income (loss) before income taxes

  

47.7

  

34.6

 

 

(36.5)

 

 

37.1

 

  

Effective tax rate

  

58.9%

  

44.2%

 

 

20.5%

 

 

23.7%

   

 

       

 

 

 

 

 

 

  

Income (loss) income from operations as adjusted

 

$

85.6

 

$

68.9

 

$

26.3

 

$

132.6

 

  

Multiplied by: 1 minus Effective tax rate

  

41.1%

  

55.8%

 

 

79.5%

 

 

76.3%

 

  

Adjusted net operating income (loss) after tax

 

$

35.2

 

$

38.4

 

$

20.9

 

$

101.2

 

  

 

       

 

 

 

 

 

 

 

 

Debt (as defined above)

 

$

1,870.4

 

$

2,082.5

 

$

2,098.7

 

$

2,063.8

 

$

2,402.8

Less: Cash and cash equivalents

 

(548.2)

  

(729.7)

 

 

(678.0)

 

 

(542.6)

 

 

(841.5)

Debt less Cash and cash equivalents

 

$

1,322.2

 

$

1,352.8

 

$

1,420.7

 

$

1,521.2

 

$

1,561.3

 

 

     

 

 

 

 

 

 

 

 

Total Terex Corporation stockholders’ equity as adjusted

 

$

2,042.7

 

$

2,053.8

 

$

2,103.7

 

$

2,149.2

 

$

2,089.2

 

 

     

 

 

 

 

 

 

 

 

Debt less Cash and cash equivalents plus Total Terex Corporation stockholders’ equity as adjusted

 

 

 

$

3,364.9

 

$

3,406.6

 

$

3,524.4

 

$

3,670.4

 

$

3,650.5

 


 

June 30, 2013 ROIC

 

5.6%

Adjusted net operating income (loss) after tax (last 4 quarters)

$

195.7

Average Debt less Cash and cash equivalents plus Total Terex Corporation stockholders’ equity as adjusted (5 quarters)

$

3,523.4

 

 

  

Three
months ended

6/30/13

  

Three
months ended

3/31/13

 

Three months ended

12/31/12

 

Three months ended

9/30/12

  

 

Reconciliation of income (loss) from operations:

               

 

Income (loss) from operations as reported

$

85.3

  

$

68.4

 

$

27.9

 

$

131.9

   

 

(Income) loss from operations for TFS

 

0.3

   

0.5

  

(1.6)

  

0.7

    

Income (loss) from operations as adjusted

$

85.6

  

$

68.9

 

$

26.3

 

$

132.6

   

 

 

               

 

Reconciliation of Terex Corporation stockholders’ equity:

 

As of

6/30/13

  

As of

3/31/13

 

As of

12/31/12

 

As of

9/30/12

 

As of

6/30/12

 

Terex Corporation stockholders’ equity as reported

$

1,955.8

  

$

1,957.5

 

$

2,007.7

 

$

2,054.6

 

$

1,989.6

 

TFS assets

 

(139.7)

   

(147.5)

 

 

(150.9)

 

 

(142.3)

 

 

(129.9)

 

Redeemable noncontrolling interest

 

226.6

   

243.8

  

246.9

  

236.9

  

229.5

 

Terex Corporation stockholders’ equity as adjusted

$

2,042.7

  

$

2,053.8

 

$

2,103.7

 

$

2,149.2

 

$

2,089.2

 

 

Trailing Three Month Annualized Net Sales is calculated using the net sales for the quarter multiplied by four.

 

 

Second Quarter 2013 Net Sales

$

1,908.2

 

x

4

Trailing Three Month Annualized Net Sales

$

7,632.8

 

Working Capital is calculated using the Consolidated Balance Sheet amounts for Trade receivables (net of allowance) plus Inventories less Trade accounts payable and customer advances. The Company views excessive working capital as an inefficient use of resources, and seeks to minimize the level of investment without adversely impacting the ongoing operations of the business. As of June 30, 2013, working capital was:

 

 

Inventories

$

1,670.0

Trade Receivables

 

1,179.7

Less: Trade Accounts Payable

 

(735.8)

Less: Customer Advances

 

(331.1)

Total Working Capital

$

1,782.8

 

 

##

 

 

Terex Corporation

200 Nyala Farm Road, Westport, Connecticut 06880

Telephone: (203) 222-7170, Fax: (203) 222-7976, www.terex.com

image

<< News / Press Releases