EX-99.1 2 atkr3q19exhibit991.htm EXHIBIT 99.1 Exhibit
image36.gif
 
Exhibit 99.1

Atkore International Group Inc. Announces Third Quarter 2019 Results

Diluted earnings per share increased by $0.05 to $0.75; Adjusted net income per diluted share increased by $0.18 to $1.04
Net income increased by $2.4 million, or 6.9%, to $36.6 million; Adjusted EBITDA increased by $11.8 million, or 15.4%, to $88.5 million
Full-year Adjusted EBITDA guidance increased to $317.0 million - $322.0 million
Full-year Adjusted net income per diluted share guidance increased to $3.55 - $3.63

HARVEY, IL. August 7, 2019 (BUSINESS WIRE) - Atkore International Group Inc. (the "Company" or "Atkore") (NYSE: ATKR) announced earnings for its fiscal 2019 third quarter ended June 28, 2019.

"I’m proud of Atkore’s operational performance and financial results with strong Adjusted EBITDA growth, volume increases and solid cash flow this quarter.  With continued focus on driving efficiencies and productivity improvements, Atkore is able to raise its full-year Adjusted EBITDA outlook for the Company,” commented Bill Waltz, President and Chief Executive Officer of Atkore. 

2019 Third Quarter Results

 
 
 
Three months ended
(in thousands)
 
 
June 28, 2019
 
June 29, 2018
 
Change
 
% Change
Net sales
 
 
 
 
 
 
 
 
Electrical Raceway
 
$
373,229

 
$
370,333

 
$
2,896

 
0.8
 %
Mechanical Products & Solutions
 
120,596

 
128,239

 
(7,643
)
 
(6.0
)%
Eliminations
 
(334
)
 
(558
)
 
224

 
(40.1
)%
Consolidated operations
 
$
493,491

 
$
498,014

 
$
(4,523
)
 
(0.9
)%
 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA 
 
 
 
 
 
 
 
 
 
Electrical Raceway
 
$
76,721

 
$
74,461

 
$
2,260

 
3.0
 %
Mechanical Products & Solutions
 
20,595

 
12,013

 
8,582

 
71.4
 %
Unallocated
 
(8,835
)
 
(9,810
)
 
975

 
(9.9
)%
Consolidated operations
 
$
88,481

 
$
76,664

 
$
11,817

 
15.4
 %

Net sales decreased by $4.5 million, or 0.9%, to $493.5 million for the three months ended June 28, 2019 compared to $498.0 million for the three months ended June 29, 2018. Net sales decreased by $17.9 million primarily due to the pass-through impact of lower average input costs of steel and resin. The decrease in net sales was partially offset by increased sales of $12.5 million due to the acquisition of Vergokan International NV ("Vergokan") and the acquisition of the assets of United Structural Products, LLC. ("US Tray") in fiscal 2019 (together, the "2019 acquisitions"). Additionally, the decrease in net sales was partially offset by higher volume of $2.8 million primarily in the armored cable and fittings product category sold within the Electrical Raceway segment, partially offset by lower volume in the mechanical pipe product category sold within the Mechanical Products & Solutions segment.

Gross profit increased by $5.8 million, or 4.8%, to $126.1 million for the three months ended June 28, 2019, as compared to $120.3 million for the prior-year period. Gross margin increased to 25.6% for the three months ended June 28, 2019, as compared to 24.2% for the prior-year period. Gross margin increased primarily due to implemented pricing strategies and operating efficiencies.


1

image36.gif
 
Exhibit 99.1

Net income increased by $2.4 million, or 6.9%, to $36.6 million for the three months ended June 28, 2019 compared to $34.2 million for the prior-year period primarily due to higher gross profit.

Adjusted EBITDA increased by $11.8 million, or 15.4%, to $88.5 million for the three months ended June 28, 2019 compared to $76.7 million for the three months ended June 29, 2018. The increase was primarily due to higher gross profit.

Diluted earnings per share prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") basis was $0.75 for the three months ended June 28, 2019, as compared to $0.70 in the prior-year period primarily due to the change in the effect of dilutive securities. Adjusted net income per diluted share increased by $0.18 to $1.04 for the three months ended June 28, 2019, as compared to $0.86 for the prior-year period primarily due to higher gross profit.

Segment Results

Electrical Raceway

Net sales increased by $2.9 million, or 0.8%, to $373.2 million for the three months ended June 28, 2019 compared to $370.3 million for the three months ended June 29, 2018. The 2019 acquisitions contributed $12.5 million of the increase in sales for the three months ended June 28, 2019. Additionally, sales increased $9.7 million due to higher volume, primarily in the armored cable and fittings product category. The increase was partially offset by lower average input costs of steel and resin-based products of $17.5 million. Lastly, net sales was further offset by foreign exchange losses of $1.7 million.

Adjusted EBITDA for the three months ended June 28, 2019 increased by $2.2 million, or 3.0%, to $76.7 million from $74.5 million for the three months ended June 29, 2018. Adjusted EBITDA margins increased to 20.6% for the three months ended June 28, 2019 compared to 20.1% for the three months ended June 29, 2018. The increase in Adjusted EBITDA was largely due to increased volume, operational efficiencies, and the contributions from the 2019 acquisitions.

Mechanical Products & Solutions ("MP&S")

Net sales decreased by $7.6 million, or 6.0%, for the three months ended June 28, 2019 to $120.6 million compared to $128.2 million for the three months ended June 29, 2018. The decrease was primarily due to lower volume of $6.9 million primarily in the mechanical pipe product category.

Adjusted EBITDA increased by $8.6 million, or 71.4%, to $20.6 million for the three months ended June 28, 2019 compared to $12.0 million for the three months ended June 29, 2018. Adjusted EBITDA margins increased to 17.1% for the three months ended June 28, 2019 compared to 9.4% for the three months ended June 29, 2018. Adjusted EBITDA increased primarily due to pricing strategies and operational efficiencies.

Full-Year 2019 Guidance

The Company is increasing its expectation of fiscal year 2019 Adjusted EBITDA to be in the range of $317.0 million - $322.0 million and its expectation of fiscal year 2019 Adjusted net income per diluted share to be in the range of $3.55 - $3.63.

Reconciliations of the forward-looking full-year 2019 outlook for Adjusted EBITDA and Adjusted net income per diluted share are not being provided as the Company does not currently have sufficient data to accurately estimate the variables and individual adjustments for such reconciliations.


2

image36.gif
 
Exhibit 99.1

Conference Call Information

Atkore management will host a conference call today, August 7, 2019, at 8 a.m. Eastern time, to discuss the Company's financial results. The conference call may be accessed by dialing (877) 407-0789 (domestic) or (201) 689-8562 (international). The call will be available for replay until August 21, 2019. The replay can be accessed by dialing (844) 512-2921, or for international callers, (412) 317-6671. The passcode for the live call and the replay is 13691816.

Interested investors and other parties can also listen to a webcast of the live conference call by logging onto the Investor Relations section of the Company's website at http://investors.atkore.com. The online replay will be available on the same website immediately following the call.

To learn more about the Company, please visit the company's website at http://investors.atkore.com.

About Atkore International Group Inc.

Atkore International Group Inc. is a leading manufacturer of Electrical Raceway products primarily for the non-residential construction and renovation markets and Mechanical Products & Solutions for the construction and industrial markets. The Company manufactures a broad range of end-to-end integrated products and solutions that are critical to its customers’ businesses and employs approximately 3,500 people at 58 manufacturing and distribution facilities worldwide. The Company is headquartered in Harvey, Illinois.
Contact:     
John Deitzer
Vice President - Investor Relations
708-225-2124
jdeitzer@atkore.com

Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the Federal Private Securities Litigation Reform Act of 1995. Forward-looking statements include, but are not limited to, statements relating to financial outlook. Some of the forward-looking statements can be identified by the use of forward-looking terms such as "believes," "expects," "may," "will," "shall," "should," "would," "could," "seeks," "aims," "projects," "is optimistic," "intends," "plans," "estimates," "anticipates" or other comparable terms. Forward-looking statements include, without limitation, all matters that are not historical facts. Forward-looking statements are subject to known and unknown risks and uncertainties, many of which may be beyond our control. We caution you that forward-looking statements are not guarantees of future performance or outcomes and that actual performance and outcomes, including, without limitation, our actual results of operations, financial condition and liquidity, and the development of the market in which we operate, may differ materially from those made in or suggested by the forward-looking statements contained in this press release. In addition, even if our results of operations, financial condition and cash flows, and the development of the market in which we operate, are consistent with the forward-looking statements contained in this press release, those results or developments may not be indicative of results or developments in subsequent periods.

3

image36.gif
 
Exhibit 99.1

A number of important factors, including, without limitation, the risks and uncertainties discussed under the caption "Risk Factors" in our Annual Report on Form 10-K, filed with the U.S. Securities and Exchange Commission ("SEC") on November 28, 2018 could cause actual results and outcomes to differ materially from those reflected in the forward-looking statements. Additional factors that could cause actual results and outcomes to differ from those reflected in forward-looking statements include, without limitation: declines in, and uncertainty regarding, the general business and economic conditions in the United States and international markets in which we operate; weakness or another downturn in the United States non-residential construction industry; changes in prices of raw materials; pricing pressure, reduced profitability, or loss of market share due to intense competition; availability and cost of third-party freight carriers and energy; high levels of imports of products similar to those manufactured by us; changes in federal, state, local and international governmental regulations and trade policies; changes in foreign laws and legal systems, including as a result of Brexit; adverse weather conditions; failure to generate sufficient cash flow from operations or to raise sufficient funds in the capital markets to satisfy existing obligations and support the development of our business; increased costs relating to future capital and operating expenditures to maintain compliance with environmental, health and safety laws; reduced spending by, deterioration in the financial condition of, or other adverse developments with respect to, one or more of our top customers; increases in our working capital needs, which are substantial and fluctuate based on economic activity and the market prices for our main raw materials, including as a result of failure to collect, or delays in the collection of, cash from the sale of manufactured products; work stoppage or other interruptions of production at our facilities as a result of disputes under existing collective bargaining agreements with labor unions or in connection with negotiations of new collective bargaining agreements, as a result of supplier financial distress, or for other reasons; challenges attracting and retaining key personnel or high-quality employees; changes in our financial obligations relating to pension plans that we maintain in the United States; reduced production or distribution capacity due to interruptions in the operations of our facilities or those of our key suppliers; loss of a substantial number of our third-party agents or distributors or a dramatic deviation from the amount of sales they generate; security threats, attacks, or other disruptions to our information systems, or failure to comply with complex network security, data privacy and other legal obligations or the failure to protect sensitive information; possible impairment of goodwill or other long-lived assets as a result of future triggering events, such as declines in our cash flow projections or customer demand; safety and labor risks associated with the manufacture and in the testing of our products; product liability, construction defect and warranty claims and litigation relating to our various products, as well as government inquiries and investigations, and consumer, employment, tort and other legal proceedings; our ability to protect our intellectual property and other material proprietary rights; risks inherent in doing business internationally; our inability to introduce new products effectively or implement our innovation strategies; the inability of our customers to pay off the credit lines extended to them by us in a timely manner and the negative impact on customer relations resulting from our collections efforts with respect to non-paying or slow-paying customers; our inability to continue importing raw materials, component parts and/or finished goods; changes as a result of comprehensive tax reform; the incurrence of liabilities and the issuance of additional debt or equity in connection with acquisitions, joint ventures or divestitures and the failure of indemnification provisions in our acquisition agreements to fully protect us from unexpected liabilities; failure to manage acquisitions successfully, including identifying, evaluating, and valuing acquisition targets and integrating acquired companies, businesses or assets; the incurrence of liabilities in connection with violations of the U.S. Foreign Corrupt Practices Act and similar foreign anti-corruption laws; the incurrence of additional expenses, increase in complexity of our supply chain and potential damage to our reputation with customers resulting from regulations related to "conflict minerals"; disruptions or impediments to the receipt of sufficient raw materials resulting from various anti-terrorism security measures; restrictions contained in our debt agreements; failure to generate cash sufficient to pay the principal of, interest on, or other amounts due on our debt; and other factors described from time to time in documents that we file with the SEC. The Company assumes no obligation to update the information contained herein, which speaks only as of the date hereof.

Non-GAAP Financial Information

This press release includes certain financial information, not prepared in accordance with Generally Accepted Accounting Principles in the United States ("GAAP"). Because not all companies calculate non-GAAP financial information identically (or at all), the presentations herein may not be comparable to other similarly titled measures used by other companies. Further, these measures should not be considered substitutes for the performance measures derived in accordance with GAAP. See non-GAAP reconciliations below in this press release for a reconciliation of these measures to the most directly comparable GAAP financial measures.


4

image36.gif
 
Exhibit 99.1

Adjusted EBITDA and Adjusted EBITDA Margin

We use Adjusted EBITDA and Adjusted EBITDA Margin in evaluating the performance of our business and in the preparation of our annual operating budgets and as indicators of business performance and profitability. We believe Adjusted EBITDA and Adjusted EBITDA Margin allow us to readily view operating trends, perform analytical comparisons and identify strategies to improve operating performance.

We define Adjusted EBITDA as net income (loss) before: depreciation and amortization, interest expense, net, loss (gain) on extinguishment of debt, income tax expense (benefit), restructuring and impairments, stock-based compensation, certain legal matters, transaction costs, gain on sale of a business and other items, such as inventory reserves and adjustments and realized or unrealized gain (loss) on foreign currency transactions. We believe Adjusted EBITDA, when presented in conjunction with comparable accounting principles generally accepted in the United States of America ("GAAP") measures, is useful for investors because management uses Adjusted EBITDA in evaluating the performance of our business. We define Adjusted EBITDA Margin as Adjusted EBITDA as a percentage of Net sales.

We believe Adjusted EBITDA, when presented in conjunction with comparable accounting principles generally accepted in the United States of America ("GAAP") measures, is useful for investors because management uses Adjusted EBITDA in evaluating the performance of our business.

Adjusted Net Income and Adjusted Net Income per Share

We use Adjusted net income and Adjusted net income per share in evaluating the performance of our business and profitability. Management believes that these measures provide useful information to investors by offering additional ways of viewing the Company's results that, when reconciled to the corresponding GAAP measure provide an indication of performance and profitability excluding the impact of unusual and or non-cash items. We define Adjusted net income as net income before consulting fees, loss on extinguishment of debt, stock-based compensation, intangible asset amortization, gain on sale of joint venture, certain legal matters and other items. We define Adjusted net income per share as basic and diluted earnings per share excluding the per share impact of consulting fees, loss on extinguishment of debt, stock-based compensation, intangible asset amortization, gain on sale of joint venture, certain legal matters and other items. Beginning in March 2018, the Company has excluded the impact of intangible asset amortization from the calculation of Adjusted net income. Adjusted net income prepared for periods prior to March 2018 have also been adjusted to reflect this change.

Leverage Ratio - Net debt/Adjusted EBITDA

We define leverage ratio as the ratio of net debt (total debt less cash and cash equivalents) to Adjusted EBITDA on a trailing twelve-month ("TTM") basis. We believe the leverage ratio is useful to investors as an alternative liquidity measure.

5

image36.gif
 
Exhibit 99.1

ATKORE INTERNATIONAL GROUP INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

 
 
Three months ended
 
Nine months ended
(in thousands, except per share data)
 
June 28, 2019
 
June 29, 2018
 
June 28, 2019
 
June 29, 2018
Net sales
 
$
493,491

 
$
498,014

 
$
1,414,828

 
$
1,357,572

Cost of sales
 
367,357

 
377,685

 
1,061,350

 
1,031,219

Gross profit
 
126,134

 
120,329

 
353,478

 
326,353

Selling, general and administrative
 
59,049

 
57,482

 
171,778

 
169,195

Intangible asset amortization
 
7,868

 
7,694

 
24,278

 
24,146

Operating income
 
59,217

 
55,153

 
157,422

 
133,012

Interest expense, net
 
12,789

 
12,442

 
38,277

 
28,322

Other (income) expense, net
 
(1,228
)
 
(1,840
)
 
(3,422
)
 
(27,516
)
Income before income taxes
 
47,656

 
44,551

 
122,567

 
132,206

Income tax expense
 
11,106

 
10,352

 
29,513

 
28,260

Net income
 
$
36,550

 
$
34,199

 
$
93,054

 
$
103,946

 
 
 
 
 
 
 
 
 
Net income per share
 
 
 
 
 
 
 
 
Basic
 
$
0.77

 
$
0.73

 
$
1.95

 
$
1.92

Diluted
 
$
0.75

 
$
0.70

 
$
1.90

 
$
1.84

 
 
 
 
 
 
 
 
 


6

image36.gif
 
Exhibit 99.1

ATKORE INTERNATIONAL GROUP INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)

(in thousands, except share and per share data)
 
June 28, 2019
 
September 30, 2018
Assets
 
 
 
 
Current Assets:
 
 
 
 
Cash and cash equivalents
 
$
100,734

 
$
126,662

Accounts receivable, less allowance for doubtful accounts of $1,448 and $1,762, respectively
 
322,156

 
265,147

Inventories, net
 
224,771

 
221,753

Prepaid expenses and other current assets
 
43,225

 
33,576

Total current assets
 
690,886

 
647,138

Property, plant and equipment, net
 
237,565

 
213,108

Intangible assets, net
 
291,188

 
291,916

Goodwill
 
189,050

 
170,129

Deferred tax assets
 
1,074

 
162

Other long-term assets
 
3,251

 
1,607

Total Assets
 
$
1,413,014

 
$
1,324,060

Liabilities and Equity
 
 
 
 
Current Liabilities:
 
 
 
 
Short-term debt and current maturities of long-term debt
 
$

 
$
26,561

Accounts payable
 
152,898

 
156,525

Income tax payable
 
1,082

 
542

Accrued compensation and employee benefits
 
29,153

 
33,350

Customer liabilities
 
42,922

 
3,377

Other current liabilities
 
42,963

 
52,392

Total current liabilities
 
269,018

 
272,747

Long-term debt
 
884,503

 
877,686

Deferred tax liabilities
 
26,749

 
16,510

Other long-term tax liabilities
 
894

 
1,443

Pension liabilities
 
15,068

 
17,075

Other long-term liabilities
 
14,264

 
16,540

Total Liabilities
 
1,210,496

 
1,202,001

Equity:
 
 
 
 
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 46,676,788 and 47,079,645 shares issued and outstanding, respectively
 
468

 
472

Treasury stock, held at cost, 260,900 and 260,900 shares, respectively
 
(2,580
)
 
(2,580
)
Additional paid-in capital
 
472,138

 
457,978

Accumulated deficit
 
(246,393
)
 
(317,373
)
Accumulated other comprehensive loss
 
(21,115
)
 
(16,438
)
Total Equity
 
202,518

 
122,059

Total Liabilities and Equity
 
$
1,413,014

 
$
1,324,060



7

image36.gif
 
Exhibit 99.1

ATKORE INTERNATIONAL GROUP INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

 
 
Nine months ended
(in thousands)
 
June 28, 2019
 
June 29, 2018
Operating activities:
 
 
 
 
Net income
 
$
93,054

 
$
103,946

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
 
Depreciation and amortization
 
54,061

 
49,255

Deferred income taxes
 
1,882

 
(4,354
)
Gain on sale of a business
 

 
(27,575
)
Stock-based compensation
 
8,936

 
9,828

Other adjustments to net income
 
3,857

 
4,642

Changes in operating assets and liabilities, net of effects from acquisitions
 
 
 
 
Accounts receivable
 
(4,190
)
 
(40,160
)
Inventories
 
5,032

 
(18,038
)
Accounts payable
 
(11,218
)
 
29,420

Other, net
 
(31,235
)
 
13,614

Net cash provided by operating activities
 
120,179

 
120,578

Investing activities:
 
 
 
 
Capital expenditures
 
(21,611
)
 
(26,314
)
Divestiture of business
 

 
42,631

Acquisition of businesses, net of cash acquired
 
(83,385
)
 
(3,350
)
Other, net
 
(194
)
 
1,475

Net cash (used in) provided by investing activities
 
(105,190
)
 
14,442

Financing activities:
 
 
 
 
Borrowings under credit facility
 
39,000

 
309,000

Repayments under credit facility
 
(39,000
)
 
(394,000
)
Repayments of short-term debt
 
(20,980
)
 
(5,850
)
Repayments of long-term debt
 

 
(1,217
)
Issuance of long-term debt
 

 
426,217

Payment for debt financing costs and fees
 

 
(5,801
)
Issuance of common stock
 
5,232

 
10,874

Repurchase of common stock
 
(24,419
)
 
(410,157
)
Other, net
 
(105
)
 
(114
)
Net cash used for financing activities
 
(40,272
)
 
(71,048
)
Effects of foreign exchange rate changes on cash and cash equivalents
 
(645
)
 
(171
)
(Decrease) increase in cash and cash equivalents
 
(25,928
)
 
63,801

Cash and cash equivalents at beginning of period
 
126,662

 
45,718

Cash and cash equivalents at end of period
 
$
100,734

 
$
109,519

Supplementary Cash Flow information
 
 
 
 
Capital expenditures, not yet paid
 
$
767

 
$
363




8

image36.gif
 
Exhibit 99.1

ATKORE INTERNATIONAL GROUP INC.
ADJUSTED EBITDA

The following table presents reconciliations of Adjusted EBITDA to net income for the periods presented:
 
 
Three months ended
 
Nine months ended
(in thousands)
 
June 28, 2019
 
June 29, 2018
 
June 28, 2019
 
June 29, 2018
Net income
 
$
36,550

 
$
34,199

 
$
93,054

 
$
103,946

Interest expense, net
 
12,789

 
12,442

 
38,277

 
28,322

Income tax expense
 
11,106

 
10,352

 
29,513

 
28,260

Depreciation and amortization
 
17,760

 
16,192

 
54,061

 
49,255

Restructuring and impairments
 
709

 
407

 
3,181

 
1,245

Stock-based compensation
 
4,120

 
3,494

 
8,936

 
9,828

Certain legal matters
 

 

 

 
2,286

Transaction costs
 
76

 
768

 
363

 
2,676

Gain on sale of a business
 

 
(838
)
 

 
(27,575
)
Other (a)
 
5,371

 
(352
)
 
8,213

 
2,249

Adjusted EBITDA
 
$
88,481

 
$
76,664

 
$
235,598

 
$
200,492

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(a) Represents other items, such as inventory reserves and adjustments, realized or unrealized gain (loss) on foreign currency transactions and release of certain indemnified uncertain tax positions.


9

image36.gif
 
Exhibit 99.1

ATKORE INTERNATIONAL GROUP INC.
SEGMENT INFORMATION

The following tables represent reconciliations of Net sales and calculations of Adjusted EBITDA Margin by segment for the periods presented:
 
Three months ended
 
June 28, 2019
 
June 29, 2018
(in thousands)
Net sales
 
Adjusted EBITDA 
 
Adjusted EBITDA Margin
 
Net sales
 
Adjusted EBITDA 
 
Adjusted EBITDA Margin
Electrical Raceway
$
373,229

 
$
76,721

 
20.6
%
 
$
370,333

 
$
74,461

 
20.1
%
Mechanical Products & Solutions
120,596

 
20,595

 
17.1
%
 
128,239

 
12,013

 
9.4
%
Eliminations
(334
)
 
 
 
 
 
(558
)
 
 
 
 
Consolidated operations
$
493,491

 
 
 
 
 
$
498,014

 
 
 
 

 
Nine months ended
 
June 28, 2019
 
June 29, 2018
(in thousands)
Net sales
 
Adjusted EBITDA 
 
Adjusted EBITDA Margin
 
Net sales
 
Adjusted EBITDA 
 
Adjusted EBITDA Margin
Electrical Raceway
$
1,070,149

 
$
212,585

 
19.9
%
 
$
1,011,643

 
$
187,025

 
18.5
%
Mechanical Products & Solutions
345,599

 
48,903

 
14.2
%
 
347,123

 
39,544

 
11.4
%
Eliminations
(920
)
 
 
 
 
 
(1,194
)
 
 
 
 
Consolidated operations
$
1,414,828

 
 
 
 
 
$
1,357,572

 
 
 
 



10

image36.gif
 
Exhibit 99.1

ATKORE INTERNATIONAL GROUP INC.
ADJUSTED NET INCOME PER SHARE

The following table presents reconciliations of Adjusted net income to net income for the periods presented:
 
 
Three months ended
 
Nine months ended
(in thousands, except per share data)
 
June 28, 2019
 
June 29, 2018
 
June 28, 2019
 
June 29, 2018
Net income
 
$
36,550

 
$
34,199

 
$
93,054

 
$
103,946

Stock-based compensation
 
4,120

 
3,494

 
8,936

 
9,828

Intangible asset amortization
 
7,868

 
7,694

 
24,278

 
24,146

Gain on sale of a business
 

 
(838
)
 

 
(27,575
)
Certain legal matters
 

 

 

 
2,286

Other (a)
 
5,371

 
(352
)
 
8,213

 
2,249

Pre-tax adjustments to net income
 
17,359

 
9,998

 
41,427


10,934

Tax effect
 
(4,253
)
 
(2,599
)
 
(10,150
)

(2,843
)
Adjusted net income
 
$
49,656

 
$
41,598

 
$
124,331

 
$
112,037

 
 
 
 
 
 
 
 
 
Weighted-Average Diluted Common Shares Outstanding
 
47,557

 
48,412

 
47,735

 
56,015

Net income per diluted share
 
$
0.75

 
$
0.70

 
$
1.90

 
$
1.84

Adjusted net income per diluted share
 
$
1.04

 
$
0.86

 
$
2.60

 
$
2.00

 
 
 
 
 
 
 
 
 
(a) Represents other items, such as inventory reserves and adjustments, realized or unrealized gain (loss) on foreign currency transactions and release of certain indemnified uncertain tax positions.


11

image36.gif
 
Exhibit 99.1

ATKORE INTERNATIONAL GROUP INC.
LEVERAGE RATIO

The following table presents reconciliations of Net debt to Total debt for the periods presented:
($ in thousands)
June 28, 2019
 
March 29, 2019
 
December 28, 2018
 
September 30, 2018
 
September 30, 2017
 
September 30, 2016
 
Short-term debt and current maturities of long-term debt
$

 
$

 
$
26,561

 
$
26,561

 
$
4,215

 
$
1,267

 
Long-term debt
884,503

 
884,095

 
878,094

 
877,686

 
571,863

 
629,046

 
Total debt
884,503

 
884,095

 
904,655

 
904,247

 
576,078

 
630,313

 
Less cash and cash equivalents
100,734

 
51,498

 
75,919

 
126,662

 
45,718

 
200,279

 
Net debt
$
783,769

 
$
832,597

 
$
828,736

 
$
777,585

 
$
530,360

 
$
430,034

 
 
 
 
 
 
 
 
 
 
 
 
 
 
TTM Adjusted EBITDA (a)
$
306,656

 
$
294,839

 
$
283,086

 
$
271,549

 
$
227,608

 
$
235,002

 
 
 
 
 
 
 
 

 

 
 
 
Total debt/TTM Adjusted EBITDA
2.9

x
3.0

x
3.2

x
3.3

x
2.5

x
2.7

x
Net debt/TTM Adjusted EBITDA
2.6

x
2.8

x
2.9

x
2.9

x
2.3

x
1.8

x
 
 
 
 
 
 
 
 
 
 
 
 
 

ATKORE INTERNATIONAL GROUP INC.
TRAILING TWELVE MONTHS ADJUSTED EBITDA

The following table presents a reconciliation of Adjusted EBITDA for the trailing twelve months ended June 28, 2019:
 
TTM
 
Three months ended
(in thousands)
June 28, 2019
 
June 28, 2019
 
March 29, 2019
 
December 28, 2018
 
September 30, 2018
Net income
$
125,753

 
$
36,550

 
$
29,555

 
$
26,949

 
$
32,699

Interest expense, net
50,649

 
12,789

 
13,328

 
12,160

 
12,372

Income tax expense
30,960

 
11,106

 
10,253

 
8,154

 
1,447

Depreciation and amortization
71,698

 
17,760

 
18,280

 
18,021

 
17,637

Restructuring and impairments
3,785

 
709

 
1,085

 
1,387

 
604

Stock-based compensation
13,772

 
4,120

 
1,834

 
2,982

 
4,836

Certain legal matters
(7,119
)
 

 

 

 
(7,119
)
Transaction costs
7,001

 
76

 
123

 
164

 
6,638

Other(a)
10,157

 
5,371

 
2,636

 
206

 
1,944

Adjusted EBITDA
$
306,656

 
$
88,481

 
$
77,094

 
$
70,023

 
$
71,058

 
 
 
 
 
 
 
 
 
 
(a) Represents other items, such as inventory reserves and adjustments, realized or unrealized gain (loss) on foreign currency transactions and release of certain indemnified uncertain tax positions.



12