For the nine month period ended
Adjusted EBITDA
Adjusted EBITDA was
Energy Storage
In the quarter, sales for the Energy Storage segment were
Separations Media
In the quarter, sales for the Separations Media segment were
Redemption of 8.75% Senior Subordinated Dollar Notes
As announced in a separate press release dated
Additional Lithium Battery Separator Capacity Expansion
Polypore will invest
Outlook
Toth added: "We continue to deliver strong operating performance allowing us to fund from operations the largest capital investments in the history of our company. This will position us to capitalize on exciting growth trends in consumer electronics, EDVs, healthcare, and across our businesses in
Conference Call
In addition, the Company filed a Current Report on Form 8-K with the
The
Non-GAAP Supplemental Information
Adjusted EBITDA, Adjusted Operating Income, Adjusted Net Income and Adjusted EPS (earnings per share) are non-GAAP financial measures presented in this press release as supplemental disclosures to net income and reported results. Adjusted EBITDA is defined in our credit agreement and represents earnings before interest, taxes, depreciation and amortization and certain non-operating items, business restructuring costs and other non-cash or non-recurring charges. In addition, Adjusted EBITDA includes the pro forma impact of acquisitions as if the acquisitions occurred on the first day of the period presented. We define Adjusted Net Income as income from continuing operations excluding certain items. We define Adjusted EPS as Adjusted Net Income divided by the number of diluted shares of common stock outstanding. For more information regarding the computation of Adjusted EBITDA, Adjusted Operating Income, Adjusted Net Income and Adjusted EPS, the reconciliation of Adjusted EBITDA to net income, Adjusted Operating Income to operating income, Adjusted Net Income to net income and Adjusted EPS to earnings per share, please see the attached financial tables.
We present these non-GAAP financial measures because we believe that they are useful indicators of our operating performance. Adjusted EBITDA is a measure used in our credit agreement to determine the availability of borrowings under our revolving credit facility. We also use Adjusted EBITDA to review and assess operating performance in connection with employee incentive programs and the preparation of our annual budget and financial projections. Adjusted Operating Income, Adjusted Net Income and Adjusted EPS exclude amounts that we do not consider part of our ongoing operating results when assessing performance. We believe that our non-GAAP financial measures also facilitate the comparison of results between periods.
Adjusted EBITDA, Adjusted Operating Income, Adjusted Net Income and Adjusted EPS are not measurements of financial performance under GAAP and such financial measures should not be considered as an alternative to net income, operating income, cash flows from operating activities or other measures of performance determined in accordance with GAAP. In addition, our calculation of these non-GAAP financial measures may not be comparable to the calculation of similarly titled measures reported by other companies.
Forward-Looking Statements
This release contains statements that are forward-looking in nature. Statements that are predictive in nature, that depend upon or refer to future events or conditions or that include words such as "expects," "anticipates," "intends," "plans," "believes," "estimates," and similar expressions are forward-looking statements. These statements involve known and unknown risks, uncertainties and other factors that may cause our actual results and performance to be materially different from any future results or performance expressed or implied by these forward-looking statements. These factors include the following: the highly competitive nature of the markets in which we sell our products; the failure to continue to develop innovative products; the loss of our customers; the vertical integration by our customers of the production of our products into their own manufacturing process;
increases in prices for raw materials or the loss of key supplier contracts; our substantial indebtedness; interest rate risk related to our variable rate indebtedness; our inability to generate cash; restrictions related to the senior secured credit facility; employee slowdowns, strikes or similar actions; product liability claims exposure; risks in connection with our operations outside
| Polypore International, Inc. | ||||||||||||||||
| Condensed Consolidated Statements of Income | ||||||||||||||||
| (unaudited) | ||||||||||||||||
| (in millions, except per share data) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| October 2, 2010 | October 3, 2009 | October 2, 2010 | October 3, 2009 | |||||||||||||
| Net sales | $ 151.7 | $ 137.7 | $ 447.1 | $ 364.8 | ||||||||||||
| Cost of goods sold | 94.4 | 89.8 | 270.3 | 226.9 | ||||||||||||
| Gross profit | 57.3 | 47.9 | 176.8 | 137.9 | ||||||||||||
| Selling, general and administrative expenses | 28.3 | 24.1 | 84.3 | 74.4 | ||||||||||||
| Business restructuring | 0.1 | 0.2 | (0.8) | 0.8 | ||||||||||||
| Operating income | 28.9 | 23.6 | 93.3 | 62.7 | ||||||||||||
| Other (income) expense: | ||||||||||||||||
| Interest expense, net | 12.1 | 14.2 | 35.4 | 43.0 | ||||||||||||
| Gain on sale of Italian subsidiary | -- | -- | (3.3) | -- | ||||||||||||
| Foreign currency and other | -- | 0.7 | (0.8) | 1.4 | ||||||||||||
| 12.1 | 14.9 | 31.3 | 44.4 | |||||||||||||
| Income before income taxes | 16.8 | 8.7 | 62.0 | 18.3 | ||||||||||||
| Income taxes | 4.4 | 2.2 | 16.1 | 4.6 | ||||||||||||
| Net income | $ 12.4 | $ 6.5 | $ 45.9 | $ 13.7 | ||||||||||||
| Net income per share - basic | $ 0.28 | $ 0.15 | $ 1.03 | $ 0.31 | ||||||||||||
| Net income per share - diluted | $ 0.27 | $ 0.14 | $ 0.99 | $ 0.31 | ||||||||||||
| Weighted average shares outstanding - basic | 44,527,914 | 44,385,858 | 44,494,644 | 44,380,047 | ||||||||||||
| Weighted average shares outstanding - diluted | 46,641,636 | 44,738,687 | 46,277,995 | 44,633,498 | ||||||||||||
| Polypore International, Inc. | |||||
| Condensed Consolidated Balance Sheets | |||||
| (in millions) | |||||
| October 2, 2010 | January 2, 2010 (a) | ||||
| (unaudited) | |||||
| Assets: | |||||
| Cash and equivalents | $ 162.7 | $ 115.0 | |||
| Accounts receivable, net | 102.7 | 107.1 | |||
| Inventories | 75.7 | 72.5 | |||
| Other | 12.8 | 17.2 | |||
| Current assets | 353.9 | 311.8 | |||
| Property, plant and equipment, net | 401.8 | 388.0 | |||
| Goodwill | 469.3 | 469.3 | |||
| Intangibles and loan acquisition costs, net | 150.9 | 166.0 | |||
| Other | 14.3 | 17.5 | |||
| Total assets | $ 1,390.2 | $ 1,352.6 | |||
| Liabilities and shareholders' equity: | |||||
| Accounts payable and accrued liabilities | $ 97.7 | $ 77.4 | |||
| Current portion of debt | 3.7 | 10.9 | |||
| Income taxes payable | 6.4 | 0.6 | |||
| Current liabilities | 107.8 | 88.9 | |||
| Debt, less current portion | 779.0 | 792.6 | |||
| Other | 157.8 | 186.8 | |||
| Shareholders' equity | 345.6 | 284.3 | |||
| Total liabilities and shareholders' equity | $ 1,390.2 | $ 1,352.6 | |||
| (a) Derived from audited consolidated financial statements. | |||||
| Polypore International, Inc. | ||||||
| Condensed Consolidated Statements of Cash Flows | ||||||
| (unaudited, in millions) | ||||||
| Nine Months Ended | ||||||
| October 2, 2010 | October 3, 2009 | |||||
| Operating activities: | ||||||
| Net income | $ 45.9 | $ 13.7 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
| Depreciation and amortization expense | 36.0 | 38.6 | ||||
| Gain on sale of Italian subsidiary | (3.3) | -- | ||||
| Other | 5.6 | 1.0 | ||||
| Changes in operating assets and liabilities | 28.3 | (5.1) | ||||
| Net cash provided by operating activities | 112.5 | 48.2 | ||||
| Investing activities: | ||||||
| Purchases of property, plant and equipment | (41.5) | (10.7) | ||||
| Net payments associated with stock sale of Italian subsidiary | (14.9) | -- | ||||
| Net cash used in investing activities | (56.4) | (10.7) | ||||
| Financing activities: | ||||||
| Principal payments on debt | (9.9) | (6.2) | ||||
| Proceeds from stock option exercises | 1.0 | 0.1 | ||||
| Net cash used in financing activities | (8.9) | (6.1) | ||||
| Effect of exchange rate changes on cash and cash equivalents | 0.5 | 5.8 | ||||
| Net increase in cash and cash equivalents | 47.7 | 37.2 | ||||
| Cash and cash equivalents at beginning of period | 115.0 | 83.0 | ||||
| Cash and cash equivalents at end of the period | $ 162.7 | $ 120.2 | ||||
| Polypore International, Inc. | |||||||||||
| Supplemental Information | |||||||||||
| Reconciliation of Adjusted EBITDA | |||||||||||
| (unaudited, in millions) | |||||||||||
| Three Months | Three Months | Twelve Months | Twelve Months | ||||||||
| Ended | Ended | Ended | Ended | ||||||||
| October 2, 2010 | October 3, 2009 | October 2, 2010 | October 3, 2009 | ||||||||
| Net income (loss) | $ 12.4 | $ 6.5 | $ (85.1) | $ (30.3) | |||||||
| Add: | |||||||||||
| Depreciation and amortization expense | 12.0 | 13.1 | 48.8 | 52.0 | |||||||
| Interest expense, net | 12.1 | 14.2 | 49.5 | 57.1 | |||||||
| Income taxes | 4.4 | 2.3 | 15.0 | 1.2 | |||||||
| EBITDA | 40.9 | 36.1 | 28.2 | 80.0 | |||||||
| Adjustments: | |||||||||||
| Foreign currency (gain) loss | 0.6 | 0.1 | (1.4) | (0.5) | |||||||
| (Gain) loss on disposal of property, plant and equipment | -- | (0.1) | 0.2 | 0.9 | |||||||
| Stock compensation | 0.6 | 0.8 | 2.3 | 2.0 | |||||||
| Business restructuring | 0.1 | 0.2 | 19.8 | 60.7 | |||||||
| Goodwill impairment | -- | -- | 131.5 | -- | |||||||
| Gain on sale of Italian subsidiary | -- | -- | (3.3) | -- | |||||||
| Costs related to the strike at Owensboro, KY facility | -- | -- | -- | 0.8 | |||||||
| Costs related to the FTC litigation | 0.2 | 1.2 | 1.0 | 4.2 | |||||||
| Other non-cash or non-recurring items | -- | -- | (0.3) | 0.2 | |||||||
| Adjusted EBITDA | $ 42.4 | $ 38.3 | $ 178.0 | $ 148.3 | |||||||
| Polypore International, Inc. | ||||||||||
| Supplemental Information | ||||||||||
| Reconciliation of Adjusted Net Income and Adjusted EPS | ||||||||||
| (unaudited) | ||||||||||
| (in millions, except per share data) | ||||||||||
| Three Months Ended | Nine Months Ended | |||||||||
| October 2, 2010 | October 3, 2009 | October 2, 2010 | October 3, 2009 | |||||||
| Net income | $ 12.4 | $ 6.5 | $ 45.9 | $ 13.7 | ||||||
| Adjustments: | ||||||||||
| Business restructuring | 0.1 | 0.2 | (0.8) | 0.8 | ||||||
| Costs related to the FTC litigation | 0.2 | 1.2 | 0.8 | 3.5 | ||||||
| Gain on sale of Italian subsidiary | -- | -- | (3.3) | -- | ||||||
| Impact of adjustments on income taxes | (0.1) | (0.5) | (0.7) | (1.4) | ||||||
| Adjusted net income | $ 12.6 | $ 7.4 | $ 41.9 | $ 16.6 | ||||||
| Net income per share - basic | $ 0.28 | $ 0.15 | $ 1.03 | $ 0.31 | ||||||
| Impact of adjustments on net income per share | -- | 0.02 | (0.09) | 0.06 | ||||||
| Adjusted earnings per share - basic | $ 0.28 | $ 0.17 | $ 0.94 | $ 0.37 | ||||||
| Net income per share - diluted | $ 0.27 | $ 0.14 | $ 0.99 | $ 0.31 | ||||||
| Impact of adjustments on net income per share | -- | 0.03 | (0.08) | 0.06 | ||||||
| Adjusted earnings per share - diluted | $ 0.27 | $ 0.17 | $ 0.91 | $ 0.37 | ||||||
| Weighted average shares outstanding - basic | 44,527,914 | 44,385,858 | 44,494,644 | 44,380,047 | ||||||
| Weighted average shares outstanding - diluted | 46,641,636 | 44,738,687 | 46,277,995 | 44,633,498 | ||||||
| Polypore International, Inc. | ||||||||||
| Supplemental Information | ||||||||||
| Reconciliation of Adjusted Operating Income | ||||||||||
| (unaudited, in millions) | ||||||||||
| Three Months Ended | Nine Months Ended | |||||||||
| October 2, 2010 | October 3, 2009 | October 2, 2010 | October 3, 2009 | |||||||
| Operating income | $ 28.9 | $ 23.6 | $ 93.3 | $ 62.7 | ||||||
| Adjustments: | ||||||||||
| Business restructuring | 0.1 | 0.2 | (0.8) | 0.8 | ||||||
| Costs related to the FTC litigation | 0.2 | 1.2 | 0.8 | 3.5 | ||||||
| Adjusted operating income | $ 29.2 | $ 25.0 | $ 93.3 | $ 67.0 | ||||||
| Polypore International, Inc. | ||||||||||
| Supplemental Information | ||||||||||
| Reconciliation of Segment Operating Income to Income Before Income Taxes | ||||||||||
| (unaudited, in millions) | ||||||||||
| Three Months Ended | Nine Months Ended | |||||||||
| October 2, 2010 | October 3, 2009 | October 2, 2010 | October 3, 2009 | |||||||
| Operating income: | ||||||||||
| Energy storage | $ 23.2 | $ 21.2 | $ 63.8 | $ 44.0 | ||||||
| Separations media | 6.6 | 4.6 | 31.2 | 24.5 | ||||||
| Corporate | (0.6) | (0.8) | (1.7) | (1.5) | ||||||
| Segment operating income | 29.2 | 25.0 | 93.3 | 67.0 | ||||||
| Business restructuring | 0.1 | 0.2 | (0.8) | 0.8 | ||||||
| Non-recurring costs | 0.2 | 1.2 | 0.8 | 3.5 | ||||||
| Total operating income | 28.9 | 23.6 | 93.3 | 62.7 | ||||||
| Reconciling items: | ||||||||||
| Interest expense | 12.1 | 14.2 | 35.4 | 43.0 | ||||||
| Gain on sale of Italian subsidiary | -- | -- | (3.3) | -- | ||||||
| Foreign currency and other | -- | 0.7 | (0.8) | 1.4 | ||||||
| Income before income taxes | $ 16.8 | $ 8.7 | $ 62.0 | $ 18.3 | ||||||
CONTACT:Polypore International, Inc. Investor Contact: Polypore Investor Relations 704-587-8886 investorrelations@polypore.net
News Provided by Acquire Media