| Lydall, Inc | Telephone 860-646-1233 | ||||
| One Colonial Road | Facsimile 860-646-4917 | ||||
| Manchester, CT 06042-2378 | www.lydall.com | ||||
| NewsRelease | ||
LYDALL ANNOUNCES THIRD QUARTER 2020 RESULTS;
STRONG CASH FLOW FROM OPERATIONS; FILTRATION DEMAND ACCELERATES; RESTRUCTURING ACTIONS TAKEN TO FOCUS BUSINESS
MANCHESTER, CT - OCTOBER 27, 2020 - LYDALL, INC. (NYSE: LDL) today announced financial results for the third quarter ended September 30, 2020.
FINANCIAL HIGHLIGHTS - Q3 2020 vs. Q3 2019
GAAP Financial Data
•Year to date cash flow from operations of $74.6 million, compared to $63.0 million
–Third quarter ending cash balance of $122.0 million, compared to $51.3 million at December 31, 2019
•Net sales of $207.1 million, up 0.9%
•Gross margin of 18.3%, up 60 basis points
•Operating loss of ($9.3) million, compared to operating income of $7.4 million
–Includes restructuring charges of $15.0 million in Q3-2020
•Loss per share of ($0.67), compared to earnings per share of $0.17
–Includes restructuring charges of $0.65 in Q3-2020
Non-GAAP Data*
•Adjusted EBITDA of $17.6 million, compared to $20.9 million
–Adjusted EBITDA margin of 8.5%, down 170 basis points
•Organic sales growth of 0.3%
•Adjusted gross margin of 18.3%, up 50 basis points
•Adjusted operating income of $5.7 million, compared to $7.6 million
•Adjusted loss per share of ($0.02), compared to adjusted earnings per share of $0.19
*Reconciliations of the Non-GAAP financial measures to Lydall’s GAAP financial results are included at the end of this release. See also “Use of Non-GAAP Financial Measures” below.
“Lydall delivered solid financial performance and exceptional cash flow in a challenging quarter. The Company demonstrated its continued ability to execute by delivering profitable growth in specialty filtration, announcing restructuring projects which simplify and focus the portfolio, and generating healthy free cash flow of over $29 million," Sara A. Greenstein, President and Chief Executive Officer, said.
1
"Robust demand for specialty filtration products continued, with sales in Performance Materials’ (“PM”) Filtration sub-segment up 38% compared to prior year, driving an adjusted EBITDA margin of almost 21% in the segment. Our global meltblown assets are at full capacity, and we are on schedule to be fully operational early next year on the first of two new domestic meltblown assets. This is expected to be a strong and immediate contributor to 2021 EBITDA as its capacity has been fully committed under long term contracts. Furthermore, we announced additional capital investment in fine fiber meltblown capability in our Saint-Rivalain, France facility to serve the indoor air quality and PPE markets in Europe. This investment will be supported by up to 30% co-funding from France’s Ministry of Economy and Finance."
"Global auto demand rebounded sharply in the third quarter driving a surge in our Thermal Acoustical Solutions (“TAS”) business, which more than doubled sales from the second quarter. Volumes in North America were up over 150% sequentially as a result of Lydall’s exposure to light truck and SUV platforms. At the same time, the Company began to experience an increase in COVID-19 cases, particularly at its North American operation, resulting in workforce shortages and other operational inefficiencies causing higher overtime, outsourcing costs, and logistics costs, some of which will continue through the fourth quarter," said Ms. Greenstein. “We continue to be vigilant in protecting the health, safety and well-being of our entire workforce while balancing the increasing demands of our automotive customers.”
Ms. Greenstein concluded, "In addition, we took decisive action to rationalize the manufacturing footprint in our Performance Materials business by announcing the closure of two underperforming facilities in Europe and eliminating an unprofitable domestic product line. These initiatives should not only result in accretive margins going forward but also help Lydall focus critical resources on higher return opportunities."
Q3 2020 Consolidated Results
Net sales of $207.1 million increased by $1.8 million, or 0.9% compared to the third quarter of 2019. Organically, sales were up 0.3%, led by 11.4% organic growth in PM, offset by softer demand in the Technical Nonwovens ("TNW") segment and a modest year over year decline in TAS. Gross margin of 18.3% in the quarter grew by 50 basis points year-over-year. Randall B. Gonzales, Executive Vice President and Chief Financial Officer, stated, "continued strong demand for specialty filtration added $8.5 million of sales, and combined with favorable pricing and productivity, PM results expanded consolidated gross margin by 330 basis points. As noted, while sales in TAS more than doubled sequentially, the COVID-19 related labor shortages increased costs in the TAS segment negatively impacting consolidated gross margin by approximately 160 basis points."
Operating loss of $9.3 million included $15.0 million of one-time charges related to restructuring actions in the PM segment. These actions included non-cash asset write-offs of $5.5 million to exit under-performing product lines and rationalizing the manufacturing footprint of the segment. Adjusted for these charges, consolidated operating income was $5.7 million.
Adjusted EBITDA margin in PM was 20.5%, up 880 basis points from prior year and 100 basis points from second quarter on favorable mix of high margin specialty filtration products. EBITDA margin of 14.2% in the TNW segment was down 230 basis points on lower volumes and absorption. Finally, EBITDA margin of 4.8% in TAS was unfavorably impacted by COVID-19 related costs, but the business improved significantly from second quarter, which was in a net loss position. Mr. Gonzales commented, "PM continues to provide strong tailwinds to our earnings, and despite the current disruptions in TAS, we feel the business is well positioned to succeed as automotive volumes stabilize in 2021."
Liquidity
Net cash provided by operations in the third quarter of 2020 was $34.2 million driven by continued working capital management initiatives, accounts receivable factoring, and payroll tax deferral under the CARES Act. Mr. Gonzales concluded, "Our operating results and disciplined approach to working capital management continue to drive strong
2
cash flow to fund our strategic investments in fine fiber meltblown capacity to address the specialty filtration market, while providing a strong liquidity position." The Company’s cash balance was $122.0 million as of September 30, 2020, compared to $92.5 million at June 30, 2020. Debt balance at September 30, 2020 was $283.0 million, and the Company's net leverage ratio was 3.4.
Outlook
Ms. Greenstein commented, "As we approach the end of 2020 and look forward to 2021, we continue to see sustaining, long-term demand for specialty filtration media. Beyond the opportunities created by the push from governments around the world to localize critical PPE supply chains and the long-term contracts and government support Lydall has secured in support of this effort, we are at the forefront of the structural shift in the market for higher efficiency filtration for indoor air quality applications. We are expanding our innovation capabilities and talent by investing in our Specialty Filtration Center of Excellence, co-located at our Rochester, NH production facility to rapidly develop high performance filtration media to serve the new filtration standards for indoor air quality worldwide. We are partnering with our largest customers to develop these innovative next generation filtration solutions.
“Lydall is at the beginning of a transformational journey. We have sharpened our focus by taking deliberate actions to reshape our portfolio that drive higher returns for our shareholders. These actions marked the start of a disciplined process which will include optimization of current product lines and re-alignment of resources to focus on strategic growth opportunities like specialty filtration where our product expertise and innovation provide clear competitive advantages.” Ms. Greenstein concluded, “We look forward to discussing the value creation roadmap at our upcoming Investor Day in December, showing how we will enhance margins, further increase our healthy cash flow, and intentionally direct capital towards high margin engineered materials and solutions that promote a cleaner, quieter, safer world."
Conference Call
Lydall will host a conference call on October 28, 2020 at 10:00 a.m. Eastern Time to discuss results its third quarter ended September 30, 2020 as well as general matters related to its businesses and markets. The call may be accessed at (888) 338-7142, from within the U.S., or (412) 902-4181, internationally. In addition, the audio of the call will be webcast live and will be available for replay on the Company's website at www.lydall.com in the Investor Relations Section. A recording of the call will be available from 12:00 p.m. Eastern Time on October 28, 2020 through 11:59 p.m. Eastern Time on November 4, 2020 at (877) 344-7529, from within the U.S., or (412) 317-0088, internationally, access code 10149285. Additional information, including a presentation outlining key financial data supporting the conference call, can be found on the Company’s website www.lydall.com under the Investors Relations’ section.
Use of Non-GAAP Financial Measures
In addition to the financial measures prepared in accordance with generally accepted accounting principles (“GAAP”), the Company uses certain non-GAAP financial measures, including organic sales, adjusted gross profit, adjusted gross margin, adjusted operating income, adjusted operating margin, adjusted earnings per share, consolidated and segment EBITDA and adjusted EBITDA. The attached financial tables address the non-GAAP measures used in this press release and reconcile non-GAAP measures to the most directly comparable GAAP measures. The Company believes that the use of non-GAAP measures helps investors gain a better understanding of our core operating results and future prospects, consistent with how management measures and forecasts the Company's performance, especially when comparing such results to previous periods or forecasts. Adjusted segment EBITDA is used as a basis to internally evaluate the financial performance of the Company's segments because the Company believes it reflects current core operating performance and provides an indicator of the segment's ability to generate cash. Non-GAAP measures should be considered in addition to, and not as a replacement for or superior to, the corresponding GAAP measures, and may not be comparable to similarly titled measures reported by other companies.
3
Cautionary Note Concerning Forward-Looking Statements
This press release contains “forward-looking statements” within the Private Securities Litigation Reform Act of 1995. Any statements contained in this press release that are not statements of historical fact, including statements about the outlook for 2020, the expected impact of the coronavirus pandemic (COVID-19) on the Company's businesses, and optimizing profit and cash flow generation may be deemed to be forward-looking statements. All such forward-looking statements are intended to provide management’s current expectations for the future operating and financial performance of the Company based on current expectations and assumptions relating to the Company’s business, the economy and other future conditions. Forward-looking statements generally can be identified through the use of words such as “believes,” “anticipates,” “may,” “should,” “will,” “plans,” “projects,” “expects,” “expectations,” “estimates,” “forecasts,” “predicts,” “targets,” “prospects,” “strategy,” “signs,” and other words of similar meaning in connection with the discussion of future operating or financial performance. Because forward-looking statements relate to the future, they are subject to inherent risks, uncertainties and changes in circumstances that are difficult to predict. Such risks and uncertainties which include, among others, worldwide economic or political changes that affect the markets that the Company’s businesses serve which could have an effect on demand for the Company’s products and impact the Company’s profitability, challenges encountered by the Company in the execution of restructuring programs, disruptions in the global credit and financial markets, including diminished liquidity and credit availability, changes in international trade agreements, including tariffs and trade restrictions, disruptions in the Company's businesses from the coronavirus pandemic (COVID-19), foreign currency volatility, swings in consumer confidence and spending, raw material pricing and supply issues, retention of key employees, increases in fuel prices, and outcomes of legal proceedings, claims and investigations. Accordingly, the Company’s actual results may differ materially from those contemplated by these forward-looking statements. Investors, therefore, are cautioned against relying on any of these forward-looking statements. They are neither statements of historical fact nor guarantees or assurances of future performance. Additional information regarding the factors that may cause actual results to differ materially from these forward-looking statements is available in Lydall’s filings with the Securities and Exchange Commission, including the risks and uncertainties identified in Part I, Item 1A - Risk Factors of Lydall’s Annual Report on Form 10-K for the year ended December 31, 2019.
These forward-looking statements speak only as of the date of this press release, and Lydall does not assume any obligation to update or revise any forward-looking statement made in this press release or that may from time to time be made by or on behalf of the Company.
Headquartered in Manchester, Connecticut with global manufacturing operations, Lydall delivers value-added engineered materials and specialty filtration solutions that promote a cleaner, quieter and safer world. We partner with our customers to develop bespoke, high-performing and efficient solutions that are adaptable and scalable to meet their needs. Lydall is a New York Stock Exchange-listed company. For more information, visit http://www.lydall.com. 
is a registered trademark of Lydall, Inc. in the U.S. and other countries.
is a registered trademark of Lydall, Inc. in the U.S. and other countries.| For further information: | |||||
| Media: | Investors: | ||||
| Danielle Orsino | Brendan Moynihan | ||||
| Vice President, Investor Relations | |||||
| Telephone 949-365-6609 | Telephone 860-646-1233 | ||||
| Facsimile 860-646-4917 | |||||
| danielle@dynamisadvisors.com | info@lydall.com | ||||
| www.lydall.com | |||||
-More-
4
| Summary of Operations | |||||||||||||||||||||||
| In thousands except per share data | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| For the Three Months Ended | For the Nine Months Ended | ||||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Net sales | $ | 207,085 | $ | 205,274 | $ | 553,772 | $ | 644,110 | |||||||||||||||
| Cost of sales | 169,155 | 168,918 | 448,856 | 520,423 | |||||||||||||||||||
| Gross profit | 37,930 | 36,356 | 104,916 | 123,687 | |||||||||||||||||||
| Selling, product development and administrative expenses | 32,227 | 28,909 | 95,418 | 94,011 | |||||||||||||||||||
| Impairment of goodwill and other long-lived assets | — | — | 61,109 | — | |||||||||||||||||||
| Restructuring expenses | 14,984 | — | 14,984 | — | |||||||||||||||||||
| Operating (loss) income | (9,281) | 7,447 | (66,595) | 29,676 | |||||||||||||||||||
| Employee benefit plans settlement expenses | — | 186 | 385 | 25,701 | |||||||||||||||||||
| Interest expense | 4,537 | 3,666 | 11,870 | 11,025 | |||||||||||||||||||
| Other expense (income), net | 276 | (885) | 106 | (1,359) | |||||||||||||||||||
| (Loss) income before income taxes | (14,094) | 4,480 | (78,956) | (5,691) | |||||||||||||||||||
| Income tax (benefit) expense | (2,334) | 1,574 | (4,944) | (5,519) | |||||||||||||||||||
| Income from equity method investment | (50) | (98) | (24) | (120) | |||||||||||||||||||
| Net (loss) income | $ | (11,710) | $ | 3,004 | $ | (73,988) | $ | (52) | |||||||||||||||
| (Loss) earnings per share: | |||||||||||||||||||||||
| Basic | $ | (0.67) | $ | 0.17 | $ | (4.26) | $ | 0.00 | |||||||||||||||
| Diluted | $ | (0.67) | $ | 0.17 | $ | (4.26) | $ | 0.00 | |||||||||||||||
| Weighted average number of common shares outstanding | 17,384 | 17,270 | 17,364 | 17,264 | |||||||||||||||||||
| Weighted average number of common shares and equivalents outstanding | 17,384 | 17,330 | 17,364 | 17,264 | |||||||||||||||||||
5
| Summary of Segment Information | ||||||||||||||||||||||||||
| and Corporate Office Expenses | ||||||||||||||||||||||||||
| In thousands | ||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||
| For the Three Months Ended | For the Nine Months Ended | |||||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
| Net Sales | ||||||||||||||||||||||||||
| Performance Materials Segment | $ | 67,817 | $ | 60,000 | $ | 191,510 | $ | 189,682 | ||||||||||||||||||
| Technical Nonwovens Segment (1),(2) | 58,509 | 63,912 | 167,919 | 198,596 | ||||||||||||||||||||||
| Thermal Acoustical Solutions | 85,523 | 87,926 | 206,732 | 275,511 | ||||||||||||||||||||||
| Eliminations and Other (2) | (4,764) | (6,564) | (12,389) | (19,679) | ||||||||||||||||||||||
| Consolidated Net Sales | $ | 207,085 | $ | 205,274 | $ | 553,772 | $ | 644,110 | ||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||
| Performance Materials Segment (3) | $ | (6,759) | $ | 712 | $ | (58,257) | $ | 5,474 | ||||||||||||||||||
| Technical Nonwovens Segment (1),(2),(4) | 5,061 | 7,165 | 15,558 | 19,743 | ||||||||||||||||||||||
| Thermal Acoustical Solutions | 1,174 | 5,022 | 517 | 21,870 | ||||||||||||||||||||||
| Corporate Office Expenses | (8,757) | (5,452) | (24,413) | (17,411) | ||||||||||||||||||||||
| Consolidated Operating (Loss) Income | $ | (9,281) | $ | 7,447 | $ | (66,595) | $ | 29,676 | ||||||||||||||||||
(1) The Technical Nonwovens segment reports the results of Geosol through the date of disposition of May 9, 2019.
(2) Included in the Technical Nonwovens segment and Eliminations and Other is the following:
•$3.9 million and $4.3 million in intercompany sales to the Thermal Acoustical Solutions segment for the three-months ended September 30, 2020 and 2019, respectively.
•10.2 million and 13.6 million in intercompany sales to the Thermal Acoustical Solutions segment for the nine-months ended September 30, 2020 and 2019, respectively.
(3) Included in the Performance Materials segment is the following:
•$61.1 million of impairment charges related to goodwill and other long-lived assets for the nine-month period ended September 30, 2020.
•$14.8 million restructuring charges for the three and nine-month periods ending September 30, 2020.
•$4.0 million and $4.1 million of intangible assets amortization for the three-month periods ended September 30, 2020 and 2019, respectively.
•$11.9 million and $12.2 million of intangible assets amortization for the nine-month periods ended September 30, 2020 and 2019, respectively.
(4) Included in the Technical Nonwovens segment is the following:
•$1.2 million and $1.3 million of intangible assets amortization for the three-months ended September 30, 2020 and 2019, respectively.
•$3.5 million and $3.8 million of intangible assets amortization for the nine-months ended September 30, 2020 and 2019, respectively.
6
| Financial Position | ||||||||||||||
| In thousands except ratio data | ||||||||||||||
| (Unaudited) | ||||||||||||||
| September 30, 2020 | December 31, 2019 | |||||||||||||
| Cash and cash equivalents | $ | 122,043 | $ | 51,331 | ||||||||||
| Working capital | $ | 169,149 | $ | 153,739 | ||||||||||
| Total debt | $ | 283,039 | $ | 272,641 | ||||||||||
| Stockholders' equity | $ | 248,313 | $ | 318,420 | ||||||||||
| Total capitalization | $ | 531,352 | $ | 591,061 | ||||||||||
| Total debt to total capitalization | 53.3 | % | 46.1 | % | ||||||||||
| Cash Flows | ||||||||||||||||||||||||||
| In thousands | For the Three Months Ended | For the Nine Months Ended | ||||||||||||||||||||||||
| (Unaudited) | September 30, | September 30, | ||||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
| Net cash provided by operating activities | $ | 34,198 | $ | 26,745 | $ | 74,613 | $ | 62,964 | ||||||||||||||||||
| Net cash used for investing activities | $ | (4,189) | $ | (6,947) | $ | (16,269) | $ | (23,772) | ||||||||||||||||||
| Net cash (used for) provided by financing activities | $ | (2,774) | $ | (13,018) | $ | 10,708 | $ | (38,230) | ||||||||||||||||||
| Depreciation and amortization | $ | 17,507 | $ | 12,681 | $ | 42,349 | $ | 36,682 | ||||||||||||||||||
| Capital expenditures | $ | (5,068) | $ | (6,949) | $ | (20,540) | $ | (27,236) | ||||||||||||||||||
| Common Stock Data | ||||||||||||||
| For the Three Months Ended September 30, | ||||||||||||||
| 2020 | 2019 | |||||||||||||
| High | $ | 22.27 | $ | 26.99 | ||||||||||
| Low | $ | 12.41 | $ | 18.02 | ||||||||||
| Close | $ | 16.54 | $ | 24.91 | ||||||||||
During the third quarter of 2020, 9,110,527 shares of Lydall common stock (LDL) were traded on the New York Stock Exchange.
7
Non-GAAP Measures
In thousands except ratio and per share data
(Unaudited)
The following tables address the non-GAAP measures used in this press release and reconcile the non-GAAP measures to the most directly comparable GAAP measures:
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||||||||||||
| In thousands | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
| Net sales | $ | 207,085 | $ | 205,274 | $ | 553,772 | $ | 644,110 | ||||||||||||||||||
| Net sales, adjusted | $ | 207,085 | $ | 205,274 | $ | 553,772 | $ | 644,110 | ||||||||||||||||||
| Gross profit, as reported | $ | 37,930 | $ | 36,356 | $ | 104,916 | $ | 123,687 | ||||||||||||||||||
| TNW restructuring expenses | — | 88 | — | 480 | ||||||||||||||||||||||
| Reduction-in-force severance expenses | — | — | 127 | — | ||||||||||||||||||||||
| Gross profit, adjusted | $ | 37,930 | $ | 36,444 | $ | 105,043 | $ | 124,167 | ||||||||||||||||||
| Gross margin, as reported | 18.3 | % | 17.7 | % | 18.9 | % | 19.2 | % | ||||||||||||||||||
| Gross margin, adjusted | 18.3 | % | 17.8 | % | 19.0 | % | 19.3 | % | ||||||||||||||||||
| Operating (loss) income, as reported | $ | (9,281) | $ | 7,447 | $ | (66,595) | $ | 29,676 | ||||||||||||||||||
| Strategic initiatives expenses | — | — | 3,138 | 1,246 | ||||||||||||||||||||||
| TNW restructuring expenses | — | 117 | — | 591 | ||||||||||||||||||||||
| Impairment of goodwill and long-lived assets | — | — | 61,109 | — | ||||||||||||||||||||||
| Reduction-in-force severance expenses | — | — | 257 | — | ||||||||||||||||||||||
| PM restructuring expenses | 14,984 | — | 14,984 | — | ||||||||||||||||||||||
| Operating income, adjusted | $ | 5,703 | $ | 7,564 | $ | 12,893 | $ | 31,513 | ||||||||||||||||||
| Operating margin, as reported | (4.5) | % | 3.6 | % | (12.0) | % | 4.6 | % | ||||||||||||||||||
| Operating margin, adjusted | 2.8 | % | 3.7 | % | 2.3 | % | 4.9 | % | ||||||||||||||||||
| (Loss) earnings per share, as reported | $ | (0.67) | $ | 0.17 | $ | (4.26) | $ | — | ||||||||||||||||||
| Strategic initiatives expenses | $ | — | $ | — | $ | 0.18 | $ | 0.07 | ||||||||||||||||||
| TNW restructuring expenses | $ | — | $ | 0.01 | $ | — | $ | 0.03 | ||||||||||||||||||
| Impairment of goodwill and long-lived assets | $ | — | $ | — | $ | 3.52 | $ | — | ||||||||||||||||||
| Reduction-in-force severance expenses | $ | — | $ | — | $ | 0.02 | $ | — | ||||||||||||||||||
| PM restructuring expenses | $ | 0.86 | $ | — | $ | 0.86 | $ | — | ||||||||||||||||||
| Employee benefit plans settlement expenses | $ | — | $ | 0.01 | $ | 0.02 | $ | 1.48 | ||||||||||||||||||
| Gain on sale from a divestiture | $ | — | $ | — | $ | — | $ | (0.08) | ||||||||||||||||||
| Tax effect of above adjustments | $ | (0.21) | $ | — | $ | (0.43) | $ | (0.61) | ||||||||||||||||||
| Diluted (loss) earnings per share, adjusted | $ | (0.02) | $ | 0.19 | $ | (0.09) | $ | 0.89 | ||||||||||||||||||
This press release reports adjusted results for the three and nine months ended September 30, 2020 and 2019, which excludes strategic initiatives expenses, restructuring expenses in the Technical Nonwovens and Performance Materials segments, impairment charges in the Performance Materials segment, reduction-in-force severance expenses, employee benefit plans settlement expenses, and gain on sale from a divestiture.
8
CONSOLIDATED AND SEGMENT EBITDA/ADJUSTED EBITDA
In thousands except ratio data
(Unaudited)
The following tables report consolidated and segment earnings before interest, taxes, depreciation and amortization ("EBITDA") and adjusted EBITDA for the three and nine months ended September 30, 2020 and 2019. The Company uses segment operating income (loss) for the purpose of calculating segment EBITDA and adjusted EBITDA. Adjusted EBITDA excludes strategic initiatives expenses, restructuring expenses, non-cash impairment charges, reduction-in-force severance expenses, employee benefit plans settlement expenses, and gain on sale from a divestiture.
| For the Three Months Ended September 30, 2020 | ||||||||||||||||||||||||||||||||||||||
| Segments | ||||||||||||||||||||||||||||||||||||||
| Performance Materials | Technical Nonwovens | Thermal Acoustical Solutions | Total | Corporate Office | Consolidated Lydall | |||||||||||||||||||||||||||||||||
| Net loss | $ | (11,710) | ||||||||||||||||||||||||||||||||||||
| Interest expense | 4,537 | |||||||||||||||||||||||||||||||||||||
| Income tax benefit | (2,334) | |||||||||||||||||||||||||||||||||||||
| Other expense, net | 276 | |||||||||||||||||||||||||||||||||||||
| Income from equity method investment | (50) | |||||||||||||||||||||||||||||||||||||
| Operating (loss) income | $ | (6,759) | $ | 5,061 | $ | 1,174 | $ | (524) | $ | (8,757) | $ | (9,281) | ||||||||||||||||||||||||||
| Depreciation and amortization (1) | 5,847 | 3,215 | 2,892 | 11,954 | 124 | 12,078 | ||||||||||||||||||||||||||||||||
| Other expense, net | — | — | — | — | 276 | 276 | ||||||||||||||||||||||||||||||||
| Income from equity method investment | — | (50) | — | (50) | — | (50) | ||||||||||||||||||||||||||||||||
| EBITDA | $ | (912) | $ | 8,326 | $ | 4,066 | $ | 11,480 | $ | (8,909) | $ | 2,571 | ||||||||||||||||||||||||||
| % of net sales | (1.3) | % | 14.2 | % | 4.8 | % | 5.4 | % | 1.2 | % | ||||||||||||||||||||||||||||
| PM restructuring expenses (1) | 14,790 | — | — | 14,790 | 194 | 14,984 | ||||||||||||||||||||||||||||||||
| EBITDA, adjusted | $ | 13,878 | $ | 8,326 | $ | 4,066 | $ | 26,270 | $ | (8,715) | $ | 17,555 | ||||||||||||||||||||||||||
| % of net sales | 20.5 | % | 14.2 | % | 4.8 | % | 12.4 | % | 8.5 | % | ||||||||||||||||||||||||||||
| For the Three Months Ended September 30, 2019 | ||||||||||||||||||||||||||||||||||||||
| Segments | ||||||||||||||||||||||||||||||||||||||
| Performance Materials | Technical Nonwovens | Thermal Acoustical Solutions | Total | Corporate Office | Consolidated Lydall | |||||||||||||||||||||||||||||||||
| Net income | $ | 3,004 | ||||||||||||||||||||||||||||||||||||
| Employee benefits plans settlement expense | 186 | |||||||||||||||||||||||||||||||||||||
| Interest expense | 3,666 | |||||||||||||||||||||||||||||||||||||
| Income tax expense | 1,574 | |||||||||||||||||||||||||||||||||||||
| Other income, net | (885) | |||||||||||||||||||||||||||||||||||||
| Income from equity method investment | (98) | |||||||||||||||||||||||||||||||||||||
| Operating income (loss) | $ | 712 | $ | 7,165 | $ | 5,022 | $ | 12,899 | $ | (5,452) | $ | 7,447 | ||||||||||||||||||||||||||
| Depreciation and amortization | 6,290 | 3,162 | 2,726 | 12,178 | 148 | 12,326 | ||||||||||||||||||||||||||||||||
| Employee benefits plans settlement expense | — | — | — | — | 186 | 186 | ||||||||||||||||||||||||||||||||
| Other income, net | — | — | — | — | (885) | (885) | ||||||||||||||||||||||||||||||||
| Income from equity method investment | — | (98) | — | (98) | — | (98) | ||||||||||||||||||||||||||||||||
| EBITDA | $ | 7,002 | $ | 10,425 | $ | 7,748 | $ | 25,175 | $ | (4,605) | $ | 20,570 | ||||||||||||||||||||||||||
| % of net sales | 11.7 | % | 16.3 | % | 8.8 | % | 11.9 | % | 10.0 | % | ||||||||||||||||||||||||||||
| TNW restructuring expenses | — | 117 | — | 117 | — | 117 | ||||||||||||||||||||||||||||||||
| Employee benefit plans settlement expenses | — | — | — | — | 186 | 186 | ||||||||||||||||||||||||||||||||
| EBITDA, adjusted | $ | 7,002 | $ | 10,542 | $ | 7,748 | $ | 25,292 | $ | (4,419) | $ | 20,873 | ||||||||||||||||||||||||||
| % of net sales | 11.7 | % | 16.5 | % | 8.8 | % | 11.9 | % | 10.2 | % | ||||||||||||||||||||||||||||
9
| For the Nine Months Ended September 30, 2020 | ||||||||||||||||||||||||||||||||||||||
| Segments | ||||||||||||||||||||||||||||||||||||||
| Performance Materials | Technical Nonwovens | Thermal Acoustical Solutions | Total | Corporate Office | Consolidated Lydall | |||||||||||||||||||||||||||||||||
| Net loss | $ | (73,988) | ||||||||||||||||||||||||||||||||||||
| Employee benefit plans settlement expenses | 385 | |||||||||||||||||||||||||||||||||||||
| Interest expense | 11,870 | |||||||||||||||||||||||||||||||||||||
| Income tax benefit | (4,944) | |||||||||||||||||||||||||||||||||||||
| Other expense, net | 106 | |||||||||||||||||||||||||||||||||||||
| Income from equity method investment | (24) | |||||||||||||||||||||||||||||||||||||
| Operating (loss) income | $ | (58,257) | $ | 15,558 | $ | 517 | $ | (42,182) | $ | (24,413) | $ | (66,595) | ||||||||||||||||||||||||||
| Depreciation and amortization (1) | 18,056 | 9,347 | 8,323 | 35,726 | 388 | 36,114 | ||||||||||||||||||||||||||||||||
| Employee benefit plans settlement expenses | — | — | — | — | 385 | 385 | ||||||||||||||||||||||||||||||||
| Other expense, net | — | — | — | — | 106 | 106 | ||||||||||||||||||||||||||||||||
| Income from equity method investment | — | (24) | — | (24) | — | (24) | ||||||||||||||||||||||||||||||||
| EBITDA | $ | (40,201) | $ | 24,929 | $ | 8,840 | $ | (6,432) | $ | (24,516) | $ | (30,948) | ||||||||||||||||||||||||||
| % of net sales | (21.0) | % | 14.8 | % | 4.3 | % | (1.1) | % | (5.6) | % | ||||||||||||||||||||||||||||
| Strategic initiatives expenses | $ | — | $ | — | $ | — | $ | — | $ | 3,138 | $ | 3,138 | ||||||||||||||||||||||||||
| Impairment of goodwill and long-lived assets | 61,109 | — | — | 61,109 | — | 61,109 | ||||||||||||||||||||||||||||||||
| Reduction-in-force severance expenses | — | — | 257 | 257 | — | 257 | ||||||||||||||||||||||||||||||||
| PM restructuring expenses (1) | 14,790 | — | — | 14,790 | 194 | 14,984 | ||||||||||||||||||||||||||||||||
| Employee benefit plans settlement expenses | — | — | — | — | 385 | 385 | ||||||||||||||||||||||||||||||||
| EBITDA, adjusted | $ | 35,698 | $ | 24,929 | $ | 9,097 | $ | 69,724 | $ | (20,799) | $ | 48,925 | ||||||||||||||||||||||||||
| % of net sales | 18.6 | % | 14.8 | % | 4.4 | % | 12.3 | % | 8.8 | % | ||||||||||||||||||||||||||||
| For the Nine Months Ended September 30, 2019 | ||||||||||||||||||||||||||||||||||||||
| Segments | ||||||||||||||||||||||||||||||||||||||
| Performance Materials | Technical Nonwovens | Thermal Acoustical Solutions | Total | Corporate Office | Consolidated Lydall | |||||||||||||||||||||||||||||||||
| Net loss | $ | (52) | ||||||||||||||||||||||||||||||||||||
| Employee benefit plans settlement expenses | 25,701 | |||||||||||||||||||||||||||||||||||||
| Interest expense | 11,025 | |||||||||||||||||||||||||||||||||||||
| Income tax benefit | (5,519) | |||||||||||||||||||||||||||||||||||||
| Other income, net | (1,359) | |||||||||||||||||||||||||||||||||||||
| Income from equity method investment | (120) | |||||||||||||||||||||||||||||||||||||
| Operating income (loss) | $ | 5,474 | $ | 19,743 | $ | 21,870 | $ | 47,087 | $ | (17,411) | $ | 29,676 | ||||||||||||||||||||||||||
| Depreciation and amortization | 18,789 | 9,526 | 7,616 | 35,931 | 487 | 36,418 | ||||||||||||||||||||||||||||||||
| Employee benefit plans settlement expenses | — | — | — | — | 25,701 | 25,701 | ||||||||||||||||||||||||||||||||
| Other income, net | — | — | — | — | (1,359) | (1,359) | ||||||||||||||||||||||||||||||||
| Income from equity method investment | — | (120) | — | (120) | — | (120) | ||||||||||||||||||||||||||||||||
| EBITDA | $ | 24,263 | $ | 29,389 | $ | 29,486 | $ | 83,138 | $ | (41,266) | $ | 41,872 | ||||||||||||||||||||||||||
| % of net sales | 12.8 | % | 14.8 | % | 10.7 | % | 12.5 | % | 6.5 | % | ||||||||||||||||||||||||||||
| Strategic initiatives expenses | $ | — | $ | — | $ | — | $ | — | $ | 1,246 | $ | 1,246 | ||||||||||||||||||||||||||
| TNW restructuring expenses | — | 591 | — | 591 | — | 591 | ||||||||||||||||||||||||||||||||
| Employee benefit plans settlement expenses | — | — | — | — | 25,701 | 25,701 | ||||||||||||||||||||||||||||||||
| Gain on sale from a divestiture | — | — | — | — | (1,459) | (1,459) | ||||||||||||||||||||||||||||||||
| EBITDA, adjusted | $ | 24,263 | $ | 29,980 | $ | 29,486 | $ | 83,729 | $ | (15,778) | $ | 67,951 | ||||||||||||||||||||||||||
| % of net sales | 12.8 | % | 15.1 | % | 10.7 | % | 12.6 | % | 10.5 | % | ||||||||||||||||||||||||||||
10
(1) For purposes of these schedules, the depreciation and amortization expense for the three and nine-month periods ended September 30, 2020, excludes $5.3 million of accelerated depreciation of property, plant and equipment and other intangible assets in the PM segment since this expense is included in the restructuring expenses of $14.8 million.
Organic Sales
(Unaudited)
| Three Months Ended September 30, 2020 | ||||||||||||||||||||||||||
| Performance Materials | Technical Nonwovens | Thermal Acoustical Solutions | Consolidated | |||||||||||||||||||||||
| Sales growth, as reported | 13.0 | % | (8.5) | % | (2.7) | % | 0.9 | % | ||||||||||||||||||
| Acquisitions and divestitures | — | % | — | % | — | % | — | % | ||||||||||||||||||
| Change in tooling sales | 0.1 | % | — | % | (2.1) | % | (0.9) | % | ||||||||||||||||||
| Foreign currency translation | 1.5 | % | 1.2 | % | 1.5 | % | 1.5 | % | ||||||||||||||||||
| Organic sales growth | 11.4 | % | (9.7) | % | (2.1) | % | 0.3 | % | ||||||||||||||||||
| Nine Months Ended September 30, 2020 | ||||||||||||||||||||||||||
| Performance Materials | Technical Nonwovens | Thermal Acoustical Solutions | Consolidated | |||||||||||||||||||||||
| Sales growth, as reported | 1.0 | % | (15.4) | % | (25.0) | % | (14.0) | % | ||||||||||||||||||
| Acquisitions and divestitures | 0.4 | % | (0.1) | % | — | % | 0.1 | % | ||||||||||||||||||
| Change in tooling sales | — | % | — | % | (2.8) | % | (1.2) | % | ||||||||||||||||||
| Foreign currency translation | — | % | (0.7) | % | — | % | (0.2) | % | ||||||||||||||||||
| Organic sales growth | 0.6 | % | (14.6) | % | (22.2) | % | (12.7) | % | ||||||||||||||||||
This press release provides information regarding organic sales change, defined as net sales change excluding (1) sales from acquired and divested businesses (2) the impact of foreign currency translation and (3) tooling sales. Management believes that the presentation of organic sales change is useful to investors because it enables them to assess, on a consistent basis, sales trends related to the Company selling products to customers, without the impact of foreign currency rate changes that are not under management's control and do not reflect the performance of the Company and management. Tooling sales are excluded because tooling revenue is not generated from selling the Company's products to customers, but rather is reimbursement from our customers for the design and production of tools used by the Company in our manufacturing processes. Tooling sales can be sporadic and may mask underlying business conditions and obscure business trends.
11