WESTPORT, Conn.--(BUSINESS WIRE)--Oct. 24, 2012--
Terex Corporation (NYSE: TEX) today announced income from continuing
operations of $30.2 million, or $0.27 per share for the third quarter of
2012, as compared to income from continuing operations of $36.9 million,
or $0.33 per share for the third quarter of 2011. Excluding the costs
associated with the debt repayments and certain other items in the
quarter, income from continuing operations as adjusted in the
third quarter of 2012 was $0.62 per share. Excluding the gain on the
sale of Bucyrus International shares and certain other items, income
from continuing operations as adjusted in the third quarter of 2011
was $0.30 per share. The glossary at the end of this press release
contains further details regarding these items.
Net sales were $1,822.0 million in the third quarter of 2012, an
increase of 1.0% from $1,803.6 million in the third quarter of 2011.
Excluding the impact of the acquisition of Demag Cranes AG, net sales
decreased approximately 8%, of which 5.4% relates to foreign currency
fluctuations, from the comparable prior year period. Income from
operations was $131.9 million in the third quarter of 2012, an
improvement of $79.3 million when compared to income from operations of
$52.6 million in the third quarter of 2011. Excluding the impact of
certain items in the third quarter of 2012, income from operations as
adjusted was approximately $140 million. Excluding the impact of
certain items in the third quarter of 2011, income from operations as
adjusted was approximately $78 million.
All results are for continuing operations, unless stated otherwise. All
per share amounts are on a fully diluted basis.
“Our earnings this quarter are in-line with our expectations, and
reflect our continued focus on price discipline and cost containment,”
commented Ron DeFeo Terex Chairman and CEO. “The mix of performance was
varied, with our Cranes, Aerial Work Platforms (AWP) and Material
Handling & Port Solutions (MHPS) segments achieving favorable results,
while the results of our Construction and Materials Processing (MP)
segments showed some softening. Overall, we remain optimistic that the
end markets for many of our products will continue to improve.”
Mr. DeFeo continued, “The continuing strength in many of our markets,
combined with our persistent focus on margin improvement, cash
generation, and the integration of our MHPS segment, provide us with
continued confidence for favorable long term growth and profitability.
However, macro events have created some near term softening of demand
and uncertainty for our Construction and MP segments. In addition, order
timing and seasonal order patterns have impacted our AWP segment on a
near term basis. This is apparent in the backlog for these segments. In
the short term, balancing the different demand environments that each of
our businesses are facing and the benefits of our recent capital
structure activities, we now expect full year 2012 sales of
approximately $7.5 billion and hold constant our full year earnings per
share outlook for 2012 of $1.95 - $2.05 based on an average share count
of approximately 114 million shares and excluding the impact of debt
repayments, restructuring and unusual items.”
Mr. DeFeo added, “We do not view this near term uncertainty as evidence
of a protracted slowdown. We will remain focused in 2013 on margin
improvement and cash generation, as well as the integration of MHPS into
our global team. When combined with approximately $44 million in reduced
interest expense associated with recent debt repayments and re-pricing,
we expect 2013 to be a year of moderate top line growth along with
meaningful improvement in earnings per share and return on invested
capital.”
Third Quarter Performance Review
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 a Glossary at the end of this press release. Effective
July 1, 2012, the Company realigned certain operations to provide a
single source for serving port equipment customers. The Company’s
Port Equipment Business and French reach stacker business, both formerly
reported in the Company’s Cranes segment, were consolidated within the
MHPS segment and the results of those businesses are now included in the
results of MHPS. The historical results have been reclassified to
give effect to this change.
Terex Aerial Work Platforms: Net
sales for the AWP segment for the third quarter of 2012 increased $77.4
million, or 17.2%, to $526.1 million versus the third quarter of 2011.
Continued replacement demand in the North American rental channel
combined with some evidence of fleet growth for aerial work platforms
drove this increase. Net sales from an acquired business and moderate
growth in European and Latin American markets also contributed to the
increase.
Income from operations in the third quarter of 2012 was $59.3 million,
or 11.3% of net sales, as compared to income from operations of $27.0
million, or 6.0% of net sales, during the third quarter of 2011. Income
from operations benefited primarily from improved price realization,
volume and customer mix. The Company recently announced an average price
increase of 3.4% effective for deliveries commencing in January 2013.
Terex Construction: Net sales for
the Construction segment for the third quarter of 2012 decreased $105.0
million, or 26.6%, to $290.4 million versus the third quarter of 2011.
End markets for many of the segment’s products have exhibited
significantly softer demand, particularly Western Europe. The global
market for material handlers continued to demonstrate softness, and the
Company’s trucks and compact construction equipment businesses were also
impacted by weakening demand.
Loss from operations in the third quarter of 2012 was $8.3 million, or
2.9% of net sales, compared to a loss from operations of $6.4 million,
or 1.6% of net sales, during the third quarter of 2011. Operating
results were negatively impacted primarily by lower sales volumes and
unfavorable product and geographic mix. These results were partially
offset by improved price realization as well as cost savings initiatives
taken in 2011 which have continued in 2012. The Company has taken
aggressive action to decrease production to match current market demand
by implementing shortened work weeks, reductions in force and temporary
production shutdowns. Charges of $1.3 million were taken in the quarter
related to these actions.
Terex Cranes: Net sales for the
Cranes segment for the third quarter of 2012 decreased $22.7 million, or
5.4%, to $394.6 million versus the third quarter of 2011. Adjusting for
the translation effect of foreign currency changes, net sales increased
approximately 2% from the third quarter of 2011. The Company continued
to see strong demand from North America, Australia, South America and
the Middle East. Sales into other markets were generally stable compared
to the third quarter of 2011.
Income from operations in the third quarter of 2012 was $47.6 million,
or 12.1% of net sales, as compared with income from operations of $25.1
million, or 6.0% of net sales, during the third quarter of 2011.
Operating results benefited from improved price realization and cost
reduction actions implemented in the prior year.
Terex Material Handling & Port Solutions:
Net sales for the MHPS segment for the third quarter of 2012 increased
$85.6 million, or 22.2%, to $470.8 million versus the third quarter of
2011. Net sales increased from the third quarter of 2011 due to the
inclusion of Demag Cranes results for a full quarter in the current
period and only half a quarter in the prior year period, as well as
increased deliveries of standard and process cranes to customers in
Western Europe, South Africa and the Middle East. Net sales generated by
higher service activity also contributed to this increase.
Income from operations was $19.9 million, or 4.2% of net sales, as
compared with a loss from operations of $1.8 million, or 0.5% of net
sales, during the third quarter of 2011. Operating performance improved
as the prior year period included approximately $19 million in charges
related to the fair value adjustment of inventory. This was partially
offset by a $6.9 million charge in the current period as the Material
Handling business made changes to better align production with market
demand. In addition, a management allocation in the current period was
not present in the prior year period.
Terex Materials Processing: Net sales for
the MP segment for the third quarter of 2012 decreased $21.2 million, or
12.4%, to $149.9 million versus the third quarter of 2011. Continued
softness in Western Europe and India for mobile screening products was
the main driver of weakness, offset partially by strength in North
America and Australia. Latin America continued to be a positive sales
contributor driven by demand for mobile equipment from small mines and
quarry activity.
Income from operations in the third quarter of 2012 was $15.2 million,
or 10.1% of net sales, compared to income from operations of $12.4
million, or 7.2% of net sales, during the third quarter of 2011.
Operating performance improved primarily due to price realization and a
favorable mix of products and geographies, as well as adjustments made
in production and related production costs to mirror the softer demand
environment.
Interest and Other income (expense): Net
interest expense increased by approximately $7 million from the third
quarter of 2011 due to the increase in debt mainly related to the
acquisition of Demag Cranes AG. Other expense in the third quarter of
2012 was $3.6 million compared to other income in the prior year quarter
of $50.0 million. The change was primarily driven by income in the prior
year period of approximately $76 million from the sale of shares of
Bucyrus International. Additionally, the Company recorded an expense of
$49.9 million primarily associated with redemption of the Company’s
10-7/8% Senior Notes and purchase of 25% of the Company’s 4% Convertible
Notes.
Taxes: The effective tax rate for the third
quarter of 2012 was 23.7% as compared to an effective tax rate of 50.8%
for the third quarter of 2011. The lower effective tax rate for the
third quarter of 2012 was primarily attributable to jurisdictional mix
of income and reductions in the provision for uncertain tax benefits.
Capital Structure: The Company’s liquidity
at September 30, 2012 decreased by approximately $300 million compared
to June 30, 2012 and totaled $983.0 million, which comprised cash
balances of $542.6 million and borrowing availability under the
Company’s revolving credit facilities of $440.4 million. The decrease
was mainly due to cash utilized of approximately $411 million in the
repayment of the Company’s debt, partially offset by operational cash
generation. Cash provided by operations in the third quarter of 2012 was
approximately $121 million as compared to approximately $108 million for
the third quarter of 2011. Debt, less cash and cash equivalents,
decreased approximately $40 million in the third quarter of 2012, to
$1,521.2 million, compared to the second quarter of 2012, due to the
positive cash flow generation.
Phil Widman, Senior Vice President and Chief Financial Officer
commented, “We have taken several important steps during the past few
months to improve our debt structure and reduce the associated interest
expense by purchasing approximately 25% of the 4% Convertible Notes,
redeeming the entire principal amount of our 10-7/8% Senior Notes and
re-pricing our term loans. We expect these actions to improve our
capital structure and are actively looking for additional opportunities
over the coming quarters.”
Return on Invested Capital (ROIC) was 7.7% for the
trailing twelve months ended September 30, 2012, reflecting the improved
income from operations during the trailing twelve month period partially
offset by the increased average invested capital, primarily due to the
acquisition of the Demag Cranes AG business.
Working Capital: Working Capital as
a percent of Trailing Three Month Annualized Net Sales was 30.1%
at September 30, 2012, as compared to 27.0% at June 30, 2012. The
increase was largely due to seasonal decline and softening demand in
some segments.
Backlog: Backlog for orders
deliverable during the next twelve months was approximately $1,717.6
million at September 30, 2012, a decrease of approximately 20% from
September 30, 2011 and approximately 17% from June 30, 2012. The
underlying factors that drove the year-over-year and sequential declines
were generally very similar.
While we continue to see a strong market for our AWP products, the
timing of order placement by rental companies varied during the current
and prior year periods, skewing both yearly and sequential comparisons.
Large, recurring fleet orders that were booked in the third quarter of
2011 are anticipated to be booked in the fourth quarter, with some
already received in the weeks after the close of the third quarter.
Therefore, this timing of orders was a primary contributor to the
backlog decline given that these orders were not included in the
associated backlog figures for the third quarter of 2012.
Also contributing to this decrease was a continued reduction in orders
for the Company’s Construction segment products. Globally, truck and
material handler orders remained weak, with compact construction
equipment demand softening in Western Europe. This was partially offset
by positive demand within the Roadbuilding business for concrete mixer
trucks. Additionally, the current backlog does not reflect order
activity related to the recently announced supply agreement with
Takeuchi to supply eight new models of Takeuchi branded skid steer
loaders.
While quoting activity for mobile cranes has been stable, the Cranes
segment backlog has been negatively impacted by certain European
macro-economic factors including capital markets tightening and
declining government spending, affecting crawler and all-terrain cranes
specifically. This was partially offset by continued strength in orders
from North and South America, Australia and the Middle East.
MHPS backlog decreased due to lower Material Handling orders. This was
largely offset by strength in Terex Port Solutions. Components of the
large order related to the European port projects announced in the
second quarter of 2012, which will be delivered next year starting in
the second half of 2013, have started to be included in the Company’s
reported backlog.
The Company’s MP segment also experienced continued order weakness in
Europe as financing and end market demand are still challenging and have
caused dealers to delay the replenishment of their historically low
inventories. The Company has also seen some weakening of demand for MP
mobile equipment in North America. This was partially offset by
increased order activity from Australia, the Middle East and Latin
America from small mines and aggregate producers in those regions.
The Glossary contains further details regarding backlog.
Conference call
The Company will host a one-hour conference call to review the financial
results on Thursday, October 25, 2012 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.
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 the recent acquisition of Demag
Cranes AG; 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; we
have suffered losses from operations in the past and may suffer further
losses from operations; a material disruption to one of our significant
facilities; 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 ability to timely
manufacture and deliver products to customers; 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 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, including changing regulatory environments, the Foreign Corrupt
Practices Act and other similar laws and political instability; 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 is a diversified global manufacturer reporting in five
business segments: Aerial Work Platforms, Construction, Cranes, Material
Handling & Port Solutions and Materials Processing. Terex manufactures a
broad range of equipment for use in various industries, including the
construction, infrastructure, quarrying, manufacturing, mining,
shipping, transportation, refining, energy and utility industries. Terex
offers financial products and services to assist in the acquisition of
Terex equipment through Terex Financial Services. Terex uses its website
to make information available to its investors and the market at www.terex.com.
|
|
|
TEREX CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF INCOME
(unaudited)
(in millions, except per share data)
|
|
|
|
|
|
|
Three Months
Ended September 30,
|
|
|
|
Nine Months
Ended September 30,
|
|
|
|
|
2012
|
|
2011
|
|
|
|
2012
|
|
2011
|
|
Net sales
|
|
|
$
|
1,822.0
|
|
$
|
1,803.6
|
|
|
|
$
|
5,652.9
|
|
$
|
4,548.0
|
|
Cost of goods sold
|
|
|
|
(1,443.4)
|
|
|
(1,528.0)
|
|
|
|
|
(4,514.9)
|
|
|
(3,890.3)
|
|
Gross profit
|
|
|
|
378.6
|
|
|
275.6
|
|
|
|
|
1,138.0
|
|
|
657.7
|
|
Selling, general and administrative expenses
|
|
|
|
(246.7)
|
|
|
(223.0)
|
|
|
|
|
(767.3)
|
|
|
(607.6)
|
|
Income (loss) from operations
|
|
|
|
131.9
|
|
|
52.6
|
|
|
|
|
370.7
|
|
|
50.1
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
1.3
|
|
|
3.2
|
|
|
|
|
6.4
|
|
|
8.3
|
|
Interest expense
|
|
|
|
(42.6)
|
|
|
(37.1)
|
|
|
|
|
(130.0)
|
|
|
(93.2)
|
|
Loss on early extinguishment of debt
|
|
|
|
(49.9)
|
|
|
(1.4)
|
|
|
|
|
(52.3)
|
|
|
(7.7)
|
|
Other income (expense) – net
|
|
|
|
(3.6)
|
|
|
50.0
|
|
|
|
|
(2.7)
|
|
|
136.5
|
|
Income (loss) from continuing operations before income taxes
|
|
|
|
37.1
|
|
|
67.3
|
|
|
|
|
192.1
|
|
|
94.0
|
|
(Provision for) benefit from income taxes
|
|
|
|
(8.8)
|
|
|
(34.2)
|
|
|
|
|
(61.7)
|
|
|
(56.5)
|
|
Income (loss) from continuing operations
|
|
|
|
28.3
|
|
|
33.1
|
|
|
|
|
130.4
|
|
|
37.5
|
|
Income (loss) from discontinued operations – net of tax
|
|
|
|
-
|
|
|
-
|
|
|
|
|
2.5
|
|
|
5.8
|
|
Gain (loss) on disposition of discontinued operations- net of tax
|
|
|
|
-
|
|
|
-
|
|
|
|
|
2.3
|
|
|
(0.5)
|
|
Net income (loss)
|
|
|
|
28.3
|
|
|
33.1
|
|
|
|
|
135.2
|
|
|
42.8
|
|
Net (income) loss attributable to noncontrolling interest
|
|
|
|
1.9
|
|
|
3.8
|
|
|
|
|
3.9
|
|
|
5.3
|
|
Net income (loss) attributable to Terex Corporation
|
|
|
$
|
30.2
|
|
$
|
36.9
|
|
|
|
$
|
139.1
|
|
$
|
48.1
|
|
Amounts attributable to Terex Corporation common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
|
$
|
30.2
|
|
$
|
36.9
|
|
|
|
$
|
134.3
|
|
$
|
42.8
|
|
Income (loss) from discontinued operations – net of tax
|
|
|
|
-
|
|
|
-
|
|
|
|
|
2.5
|
|
|
5.8
|
|
Gain (loss) on disposition of discontinued operations – net of tax
|
|
|
|
-
|
|
|
-
|
|
|
|
|
2.3
|
|
|
(0.5)
|
|
Net income (loss) attributable to Terex Corporation
|
|
|
$
|
30.2
|
|
$
|
36.9
|
|
|
|
$
|
139.1
|
|
$
|
48.1
|
|
Basic Earnings (loss) Per Share Attributable to Terex Corporation
Common Stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
|
$
|
0.27
|
|
$
|
0.34
|
|
|
|
$
|
1.22
|
|
$
|
0.39
|
|
Income (loss) from discontinued operations – net of tax
|
|
|
|
-
|
|
|
-
|
|
|
|
|
0.02
|
|
|
0.05
|
|
Gain (loss) on disposition of discontinued operations – net of tax
|
|
|
|
-
|
|
|
-
|
|
|
|
|
0.02
|
|
|
-
|
|
Net income (loss) attributable to Terex Corporation
|
|
|
$
|
0.27
|
|
$
|
0.34
|
|
|
|
$
|
1.26
|
|
$
|
0.44
|
|
Diluted Earnings (loss) Per Share Attributable to Terex Corporation
Common Stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
|
$
|
0.27
|
|
$
|
0.33
|
|
|
|
$
|
1.19
|
|
$
|
0.38
|
|
Income (loss) from discontinued operations – net of tax
|
|
|
|
-
|
|
|
-
|
|
|
|
|
0.02
|
|
|
0.05
|
|
Gain (loss) on disposition of discontinued operations – net of tax
|
|
|
|
-
|
|
|
-
|
|
|
|
|
0.02
|
|
|
-
|
|
Net income (loss) attributable to Terex Corporation
|
|
|
$
|
0.27
|
|
$
|
0.33
|
|
|
|
$
|
1.23
|
|
$
|
0.43
|
|
Weighted average number of shares outstanding in per share
calculation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
110.5
|
|
|
109.6
|
|
|
|
|
110.3
|
|
|
109.5
|
|
Diluted
|
|
|
|
113.3
|
|
|
110.3
|
|
|
|
|
113.2
|
|
|
110.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEREX CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEET
(unaudited)
(in millions, except par value)
|
|
|
|
|
|
September 30,
2012
|
|
December 31, 2011
|
|
Assets
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
542.6
|
|
$
|
774.1
|
|
Trade receivables (net of allowance of $36.4 and $42.5 at September
30, 2012 and December 31, 2011, respectively)
|
|
|
1,174.1
|
|
|
1,178.1
|
|
Inventories
|
|
|
1,760.9
|
|
|
1,758.1
|
|
Deferred taxes
|
|
|
107.9
|
|
|
121.5
|
|
Other current assets
|
|
|
209.7
|
|
|
221.4
|
|
Total current assets
|
|
|
3,795.2
|
|
|
4,053.2
|
|
Non-current assets
|
|
|
|
|
|
|
|
Property, plant and equipment – net
|
|
|
805.9
|
|
|
835.5
|
|
Goodwill
|
|
|
1,229.7
|
|
|
1,232.9
|
|
Intangible assets – net
|
|
|
477.0
|
|
|
519.5
|
|
Deferred taxes
|
|
|
65.7
|
|
|
69.0
|
|
Other assets
|
|
|
380.8
|
|
|
353.3
|
|
Total assets
|
|
$
|
6,754.3
|
|
$
|
7,063.4
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
Notes payable and current portion of long-term debt
|
|
$
|
79.0
|
|
$
|
77.0
|
|
Trade accounts payable
|
|
|
738.9
|
|
|
764.6
|
|
Accrued compensation and benefits
|
|
|
222.1
|
|
|
222.3
|
|
Accrued warranties and product liability
|
|
|
107.1
|
|
|
111.0
|
|
Customer advances
|
|
|
254.2
|
|
|
223.2
|
|
Income taxes payable
|
|
|
54.4
|
|
|
185.2
|
|
Other current liabilities
|
|
|
304.1
|
|
|
307.6
|
|
Total current liabilities
|
|
|
1,759.8
|
|
|
1,890.9
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
Long-term debt, less current portion
|
|
|
1,984.8
|
|
|
2,223.4
|
|
Retirement plans
|
|
|
328.5
|
|
|
344.6
|
|
Other non-current liabilities
|
|
|
370.2
|
|
|
416.1
|
|
Total liabilities
|
|
|
4,443.3
|
|
|
4,875.0
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
Redeemable noncontrolling interest
|
|
|
236.9
|
|
|
-
|
|
Stockholders’ equity
|
|
|
|
|
|
|
|
Common stock, $.01 par value – authorized 300.0 shares; issued 122.8
and 121.9 shares at September 30, 2012 and December 31, 2011,
respectively
|
|
|
1.2
|
|
|
1.2
|
|
Additional paid-in capital
|
|
|
1,258.7
|
|
|
1,271.8
|
|
Retained earnings
|
|
|
1,501.0
|
|
|
1,361.9
|
|
Accumulated other comprehensive (loss) income
|
|
|
(108.6)
|
|
|
(125.5)
|
|
Less cost of shares of common stock in treasury – 13.0 and 13.1
shares at September 30, 2012 and December 31, 2011, respectively
|
|
|
(597.7)
|
|
|
(599.1)
|
|
Total Terex Corporation stockholders’ equity
|
|
|
2,054.6
|
|
|
1,910.3
|
|
Noncontrolling interest
|
|
|
19.5
|
|
|
278.1
|
|
Total stockholders’ equity
|
|
|
2,074.1
|
|
|
2,188.4
|
|
Total liabilities and stockholders’ equity
|
|
$
|
6,754.3
|
|
$
|
7,063.4
|
|
|
|
|
|
|
|
|
|
|
|
TEREX CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(unaudited) (in millions)
|
|
|
|
|
Nine Months
Ended September 30,
|
|
|
2012
|
|
2011
|
|
Operating Activities of Continuing Operations
|
|
|
|
|
Net income
|
$
|
135.2
|
|
$
|
42.8
|
|
Adjustments to reconcile net income to net cash provided by (used
in) operating activities of continuing operations:
|
|
|
|
|
|
|
Discontinued operations
|
|
(4.8)
|
|
|
(5.3)
|
|
Depreciation and amortization
|
|
112.3
|
|
|
89.3
|
|
Deferred taxes
|
|
9.7
|
|
|
(17.5)
|
|
Gain on sale of assets
|
|
(8.8)
|
|
|
(172.0)
|
|
Stock-based compensation expense
|
|
22.1
|
|
|
18.3
|
|
Changes in operating assets and liabilities (net of effects of
acquisitions and divestitures):
|
|
|
|
|
|
|
Trade receivables
|
|
19.3
|
|
|
(193.8)
|
|
Inventories
|
|
(103.1)
|
|
|
(145.3)
|
|
Trade accounts payable
|
|
(13.1)
|
|
|
101.5
|
|
Other, net
|
|
(30.0)
|
|
|
174.4
|
|
Net cash provided by (used in) operating activities of continuing
operations
|
|
138.8
|
|
|
(107.6)
|
|
Investing Activities of Continuing Operations
|
|
|
|
|
|
|
Capital expenditures
|
|
(56.1)
|
|
|
(63.6)
|
|
Acquisitions of businesses, net of cash acquired
|
|
(3.4)
|
|
|
(1,013.5)
|
|
Other investments
|
|
(14.1)
|
|
|
(16.1)
|
|
Proceeds from sale of assets
|
|
31.3
|
|
|
537.0
|
|
Other investing activities, net
|
|
(1.8)
|
|
|
(1.7)
|
|
Net cash (used in) provided by investing activities of continuing
operations
|
|
(44.1)
|
|
|
(557.9)
|
|
Financing Activities of Continuing Operations
|
|
|
|
|
|
|
Repayments of debt
|
|
(654.5)
|
|
|
(422.3)
|
|
Proceeds from issuance of debt
|
|
339.0
|
|
|
895.2
|
|
Payment of debt issuance costs
|
|
(5.3)
|
|
|
(25.8)
|
|
Distributions to noncontrolling interest
|
|
(4.9)
|
|
|
-
|
|
Other financing activities, net
|
|
(1.1)
|
|
|
4.9
|
|
Net cash provided by (used in) financing activities of continuing
operations
|
|
(326.8)
|
|
|
452.0
|
|
Effect of Exchange Rate Changes on Cash and Cash Equivalents
|
|
0.6
|
|
|
4.2
|
|
Net Increase (Decrease) in Cash and Cash Equivalents
|
|
(231.5)
|
|
|
(209.3)
|
|
Cash and Cash Equivalents at Beginning of Period
|
|
774.1
|
|
|
894.2
|
|
Cash and Cash Equivalents at End of Period
|
$
|
542.6
|
|
$
|
684.9
|
|
|
|
|
|
|
|
|
|
|
TEREX CORPORATION AND SUBSIDIARIES
SEGMENT RESULTS DISCLOSURE
(unaudited)
(in millions)
|
|
|
|
|
|
Third Quarter
|
|
|
Year-to-Date
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
% of
Net Sales
|
|
|
|
|
|
% of
Net Sales
|
|
|
|
|
|
% of
Net Sales
|
|
|
|
|
|
% of
Net Sales
|
|
Consolidated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
1,822.0
|
|
|
|
|
$
|
1,803.6
|
|
|
|
|
$
|
5,652.9
|
|
|
|
|
$
|
4,548.0
|
|
|
|
Gross profit
|
|
|
378.6
|
|
20.8%
|
|
|
|
275.6
|
|
15.3%
|
|
|
|
1,138.0
|
|
20.1%
|
|
|
|
657.7
|
|
14.5%
|
|
SG&A
|
|
|
246.7
|
|
13.5%
|
|
|
|
223.0
|
|
12.4%
|
|
|
|
767.3
|
|
13.6%
|
|
|
|
607.6
|
|
13.4%
|
|
Income from operations
|
|
$
|
131.9
|
|
7.2%
|
|
|
$
|
52.6
|
|
2.9%
|
|
|
$
|
370.7
|
|
6.6%
|
|
|
$
|
50.1
|
|
1.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AWP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
526.1
|
|
|
|
|
$
|
448.7
|
|
|
|
|
$
|
1,645.2
|
|
|
|
|
$
|
1,312.6
|
|
|
|
Gross profit
|
|
|
111.4
|
|
21.2%
|
|
|
|
73.5
|
|
16.4%
|
|
|
|
340.6
|
|
20.7%
|
|
|
|
198.0
|
|
15.1%
|
|
SG&A
|
|
|
52.1
|
|
9.9%
|
|
|
|
46.5
|
|
10.4%
|
|
|
|
155.5
|
|
9.5%
|
|
|
|
137.9
|
|
10.5%
|
|
Income from operations
|
|
$
|
59.3
|
|
11.3%
|
|
|
$
|
27.0
|
|
6.0%
|
|
|
$
|
185.1
|
|
11.3%
|
|
|
$
|
60.1
|
|
4.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
290.4
|
|
|
|
|
$
|
395.4
|
|
|
|
|
$
|
1,042.3
|
|
|
|
|
$
|
1,096.6
|
|
|
|
Gross profit
|
|
|
26.0
|
|
9.0%
|
|
|
|
36.2
|
|
9.2%
|
|
|
|
111.6
|
|
10.7%
|
|
|
|
118.9
|
|
10.8%
|
|
SG&A
|
|
|
34.3
|
|
11.8%
|
|
|
|
42.6
|
|
10.8%
|
|
|
|
110.3
|
|
10.6%
|
|
|
|
134.5
|
|
12.3%
|
|
Income (loss) from operations
|
|
$
|
(8.3)
|
|
(2.9%)
|
|
|
$
|
(6.4)
|
|
(1.6%)
|
|
|
$
|
1.3
|
|
0.1%
|
|
|
$
|
(15.6)
|
|
(1.4%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cranes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
394.6
|
|
|
|
|
$
|
417.3
|
|
|
|
|
$
|
1,097.0
|
|
|
|
|
$
|
1,107.7
|
|
|
|
Gross profit
|
|
|
85.6
|
|
21.7%
|
|
|
|
67.2
|
|
16.1%
|
|
|
|
224.0
|
|
20.4%
|
|
|
|
144.3
|
|
13.0%
|
|
SG&A
|
|
|
38.0
|
|
9.6%
|
|
|
|
42.1
|
|
10.1%
|
|
|
|
126.3
|
|
11.5%
|
|
|
|
157.8
|
|
14.2%
|
|
Income (loss) from operations
|
|
$
|
47.6
|
|
12.1%
|
|
|
$
|
25.1
|
|
6.0%
|
|
|
$
|
97.7
|
|
8.9%
|
|
|
$
|
(13.5)
|
|
(1.2%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MHPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
470.8
|
|
|
|
|
$
|
385.2
|
|
|
|
|
$
|
1,400.7
|
|
|
|
|
$
|
557.4
|
|
|
|
Gross profit
|
|
|
116.8
|
|
24.8%
|
|
|
|
65.6
|
|
17.0%
|
|
|
|
329.5
|
|
23.5%
|
|
|
|
79.4
|
|
14.2%
|
|
SG&A
|
|
|
96.9
|
|
20.6%
|
|
|
|
67.4
|
|
17.5%
|
|
|
|
294.2
|
|
21.0%
|
|
|
|
99.1
|
|
17.8%
|
|
Income (loss) from operations
|
|
$
|
19.9
|
|
4.2%
|
|
|
$
|
(1.8)
|
|
(0.5%)
|
|
|
$
|
35.3
|
|
2.5%
|
|
|
$
|
(19.7)
|
|
(3.5%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
149.9
|
|
|
|
|
$
|
171.1
|
|
|
|
|
$
|
509.4
|
|
|
|
|
$
|
512.0
|
|
|
|
Gross profit
|
|
|
34.1
|
|
22.7%
|
|
|
|
31.5
|
|
18.4%
|
|
|
|
115.1
|
|
22.6%
|
|
|
|
105.1
|
|
20.5%
|
|
SG&A
|
|
|
18.9
|
|
12.6%
|
|
|
|
19.1
|
|
11.2%
|
|
|
|
56.0
|
|
11.0%
|
|
|
|
59.3
|
|
11.6%
|
|
Income from operations
|
|
$
|
15.2
|
|
10.1%
|
|
|
$
|
12.4
|
|
7.2%
|
|
|
$
|
59.1
|
|
11.6%
|
|
|
$
|
45.8
|
|
8.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate/Eliminations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
(9.8)
|
|
|
|
|
$
|
(14.1)
|
|
|
|
|
$
|
(41.7)
|
|
|
|
|
$
|
(38.3)
|
|
|
|
Gross profit
|
|
|
4.7
|
|
(48.0%)
|
|
|
|
1.6
|
|
(11.3%)
|
|
|
|
17.2
|
|
(41.2%)
|
|
|
|
12.0
|
|
(31.3%)
|
|
SG&A
|
|
|
6.5
|
|
(66.3%)
|
|
|
|
5.3
|
|
(37.6%)
|
|
|
|
25.0
|
|
(60.0%)
|
|
|
|
19.0
|
|
(49.6%)
|
|
Loss from operations
|
|
$
|
(1.8)
|
|
18.4%
|
|
|
$
|
(3.7)
|
|
26.2%
|
|
|
$
|
(7.8)
|
|
18.7%
|
|
|
$
|
(7.0)
|
|
18.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Quarter 2012
|
|
|
|
Pre-Tax
|
|
|
Tax Rate
|
|
|
After-Tax
|
|
|
EPS*
|
|
Debt – Early extinguishment
|
|
|
$
|
(49.9
|
)
|
|
|
**
|
|
$
|
(32.3
|
)
|
|
$
|
(0.29
|
)
|
|
Production Realignment- MHPS
|
|
|
|
(6.9
|
)
|
|
|
30.6
|
%
|
|
|
(4.8
|
)
|
|
|
(0.04
|
)
|
|
Production Realignment- Construction
|
|
|
|
(1.3
|
)
|
|
|
24.5
|
%
|
|
|
(1.0
|
)
|
|
|
(0.01
|
)
|
|
Change in UK Rate
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1.6
|
)
|
|
|
(0.01
|
)
|
|
Total EPS Effect
|
|
|
$
|
(58.1
|
)
|
|
|
|
|
$
|
(39.7
|
)
|
|
$
|
(0.35
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Based on weighted average diluted shares of 113.3M
** Based on a jurisdictional blend
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Quarter 2011
|
|
|
|
Pre-Tax
|
|
|
Tax Rate
|
|
|
After-Tax
|
|
|
EPS*
|
|
Gain on sale of BUCY shares
|
|
|
$
|
76.2
|
|
|
|
35.7
|
%
|
|
$
|
49.0
|
|
|
$
|
0.44
|
|
|
Acquisition Related Costs
|
|
|
|
(30.3
|
)
|
|
|
**
|
|
|
(24.6
|
)
|
|
|
(0.22
|
)
|
|
Purchase Accounting Adjustment – Inventory
|
|
|
|
(19.3
|
)
|
|
|
30.7
|
%
|
|
|
(13.4
|
)
|
|
|
(0.12
|
)
|
|
Debt – Early Extinguishment
|
|
|
|
(1.4
|
)
|
|
|
35.7
|
%
|
|
|
(0.9
|
)
|
|
|
(0.01
|
)
|
|
Restructuring and Impairment
|
|
|
|
(6.0
|
)
|
|
|
**
|
|
|
(4.4
|
)
|
|
|
(0.04
|
)
|
|
Brazil Net Settlement Impact
|
|
|
|
2.1
|
|
|
|
**
|
|
|
1.4
|
|
|
|
0.01
|
|
|
Change in UK Rate
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3.3
|
)
|
|
|
(0.03
|
)
|
|
Total EPS Effect
|
|
|
$
|
21.3
|
|
|
|
|
|
$
|
3.8
|
|
|
$
|
0.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Based on weighted average diluted shares of 110.3M
** 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sept 30,
2012
|
|
|
|
|
|
|
Sept 30,
2011
|
|
|
|
|
%
change
|
|
|
|
|
|
|
|
June 30,
2012
|
|
|
|
%
change
|
|
|
Consolidated Backlog
|
|
$
|
1,717.6
|
|
|
|
|
$
|
|
2,144.0
|
|
|
|
|
(20%)
|
|
|
|
|
|
$
|
|
2,075.7
|
|
|
|
(17%)
|
|
|
AWP
|
|
$
|
376.2
|
|
|
|
|
$
|
|
550.7
|
|
|
|
|
(32%)
|
|
|
|
|
|
$
|
|
511.4
|
|
|
|
(26%)
|
|
|
Construction
|
|
$
|
133.7
|
|
|
|
|
$
|
|
275.9
|
|
|
|
|
(52%)
|
|
|
|
|
|
$
|
|
179.5
|
|
|
|
(26%)
|
|
|
Cranes
|
|
$
|
506.4
|
|
|
|
|
$
|
|
564.4
|
|
|
|
|
(10%)
|
|
|
|
|
|
$
|
|
640.7
|
|
|
|
(21%)
|
|
|
MHPS
|
|
$
|
636.2
|
|
|
|
|
$
|
|
660.3
|
|
|
|
|
(4%)
|
|
|
|
|
|
$
|
|
659.3
|
|
|
|
(4%)
|
|
|
MP
|
|
$
|
65.1
|
|
|
|
|
$
|
|
92.7
|
|
|
|
|
(30%)
|
|
|
|
|
|
$
|
|
84.8
|
|
|
|
(23%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Payable Outstanding is calculated by dividing Trade accounts
payable by the product of the trailing three months Cost of goods sold
multiplied by four, which ratio is multiplied by 365 days.
|
|
|
|
|
|
|
|
Days Payable Outstanding
|
|
|
|
|
|
|
|
|
Sept 30, 2012
|
|
|
June 30, 2012
|
|
Trade Accounts Payable
|
|
$
|
738.9
|
|
|
$
|
829.8
|
|
Cost of goods sold for the three months ended
|
|
|
1,443.4
|
|
|
|
1,582.9
|
|
|
|
|
x 4
|
|
|
|
x 4
|
|
Annualized cost of goods sold
|
|
$
|
5,773.6
|
|
|
$
|
6,331.6
|
|
|
|
|
|
|
|
|
|
|
Quotient
|
|
|
0.1280
|
|
|
|
0.1311
|
|
|
|
|
X 365 days
|
|
|
|
X 365 days
|
|
Days Payable Outstanding
|
|
|
47 days
|
|
|
|
48 days
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding is calculated by dividing Trade
receivables by the trailing three months Net sales multiplied by four,
which ratio is multiplied by 365 days.
|
|
|
|
|
|
|
|
Days Sales Outstanding
|
|
|
|
|
|
|
|
|
Sept 30, 2012
|
|
|
Jun 30, 2012
|
|
Trade Receivables
|
|
$
|
1,174.1
|
|
|
$
|
1,266.7
|
|
Net sales for the three months ended
|
|
|
1,822.0
|
|
|
|
2,011.5
|
|
|
|
|
x 4
|
|
|
|
x 4
|
|
Annualized net sales
|
|
$
|
7,288.0
|
|
|
$
|
8,046.0
|
|
|
|
|
|
|
|
|
|
|
Quotient
|
|
|
0.1611
|
|
|
|
0.1574
|
|
|
|
|
x 365 days
|
|
|
|
x 365 days
|
|
Days Sales Outstanding
|
|
|
59 days
|
|
|
|
57 days
|
|
|
|
|
|
|
|
|
|
Debt is calculated using the Condensed Consolidated Balance Sheet
amounts for Notes payable and current portion of long-term debt plus
Long-term debt, less current portion. It is a measure that aids in the
evaluation of the Company’s financial condition.
|
|
|
|
|
|
|
|
|
Sept 30, 2012
|
|
Long term debt, less current portion
|
|
|
$
|
1,984.8
|
|
Notes payable and current portion of long-term debt
|
|
|
|
79.0
|
|
Debt
|
|
|
$
|
2,063.8
|
|
|
|
|
|
|
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
Condensed 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
September 30,
|
|
Nine months ended
September 30,
|
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
Income (loss) from operations
|
|
|
$
|
131.9
|
|
|
$
|
52.6
|
|
|
$
|
370.7
|
|
|
$
|
50.1
|
|
Depreciation
|
|
|
|
23.1
|
|
|
|
26.3
|
|
|
|
73.0
|
|
|
|
67.0
|
|
Amortization
|
|
|
|
12.6
|
|
|
|
9.9
|
|
|
|
39.3
|
|
|
|
22.3
|
|
Bank fee amortization not included in Income (loss) from operations
|
|
|
|
(2.3)
|
|
|
|
(1.9)
|
|
|
|
(7.3)
|
|
|
|
(5.1)
|
|
EBITDA
|
|
|
$
|
165.3
|
|
|
$
|
86.9
|
|
|
$
|
475.7
|
|
|
$
|
134.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow is defined as income from operations plus
depreciation and amortization, proceeds from the sale of assets, certain
impairments and write-downs, plus or minus changes in working capital,
customer advances and rental/demo equipment and less capital
expenditures.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
September 30, 2012
|
|
Income from operations
|
|
|
|
|
|
131.9
|
|
Depreciation and amortization
|
|
|
|
|
|
35.7
|
|
Proceeds from sale of assets
|
|
|
|
|
|
17.7
|
|
Changes in working capital
|
|
|
|
|
|
(17.0)
|
|
Customer advances
|
|
|
|
|
|
28.7
|
|
Rental/demo equipment
|
|
|
|
|
|
(0.2)
|
|
Capital expenditures
|
|
|
|
|
|
(20.8)
|
|
Free cash flow
|
|
|
|
|
|
176.0
|
|
|
|
|
|
|
|
|
Income (loss) from operations as adjusted: The Company adjusts
income (loss) from operations for items it believes are not reflective
of operating activities in the periods.
|
|
|
|
|
|
|
|
|
|
|
Three months ended Sept 30,
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
Income (loss) from operations as reported
|
|
|
|
$
|
131.9
|
|
$
|
52.6
|
|
Production Realignment-Construction
|
|
|
|
|
1.3
|
|
|
-
|
|
Production Realignment- MHPS
|
|
|
|
|
6.9
|
|
|
-
|
|
Purchase Price Adjustments
|
|
|
|
|
-
|
|
|
19.3
|
|
Restructuring and Related Items
|
|
|
|
|
-
|
|
|
6.0
|
|
Other Items
|
|
|
|
|
-
|
|
|
(0.2)
|
|
Income (loss) from operations as adjusted
|
|
|
|
$
|
140.1
|
|
$
|
77.7
|
|
|
|
|
|
|
|
|
|
|
Inventory Turns and Days: Inventory Turns is calculated by
dividing annualized cost of sales by the inventory balance. Days
inventory is calculated by dividing 365 days by the inventory turns
result.
|
|
|
|
|
|
|
|
|
Inventory Turns and Days
|
|
|
|
|
|
|
|
|
|
|
|
Sept 30, 2012
|
|
Jun 30, 2012
|
|
Inventory
|
|
|
|
$
|
1,760.9
|
|
$
|
1,734.8
|
|
Cost of goods sold for the three months ended
|
|
|
|
|
1,443.4
|
|
|
1,582.9
|
|
|
|
|
|
|
x 4
|
|
|
x 4
|
|
Annualized cost of sales
|
|
|
|
$
|
5,773.6
|
|
$
|
6,331.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
365 days/
|
|
|
365 days/
|
|
Inventory turns
|
|
|
|
|
3.28 x
|
|
|
3.65 x
|
|
Days Inventory
|
|
|
|
|
111 days
|
|
|
100 days
|
|
|
|
|
|
|
|
|
|
|
Operating Margin is defined as the ratio of Income (Loss) from
Operations to Net Sales.
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 above) less
Cash and cash equivalents for the previous five quarters. NOPAT, which
is a non-GAAP measure, 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”) do not represent
management of the Company’s primary operations and, therefore, TFS
finance receivable assets and results of operations have been excluded
from the calculation below. Additionally, the Company does not believe
that the deferred gain on marketable securities is reflective of its
ongoing operations and has 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 noncontrolling interest as this item is deemed to be
temporary equity and therefore the Company believes it 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 twelve-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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sept ‘12
|
|
|
|
|
|
Jun ‘12
|
|
|
|
|
|
Mar ‘12
|
|
|
|
|
|
Dec ‘11
|
|
|
|
|
|
Sept ‘11
|
|
|
Provision for (benefit from) income taxes as adjusted
|
|
|
|
$
|
|
8.8
|
|
|
|
$
|
|
44.1
|
|
|
|
$
|
|
8.8
|
|
|
|
$
|
|
(6.1)
|
|
|
|
|
|
|
|
|
Divided by: Income (loss) before income taxes as adjusted
|
|
|
|
|
|
37.1
|
|
|
|
|
|
124.6
|
|
|
|
|
|
30.4
|
|
|
|
|
|
(9.5)
|
|
|
|
|
|
|
|
|
Effective tax rate as adjusted
|
|
|
|
|
|
23.7%
|
|
|
|
|
|
35.4%
|
|
|
|
|
|
28.9%
|
|
|
|
|
|
64.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations as adjusted
|
|
|
|
$
|
|
132.6
|
|
|
|
$
|
|
175.5
|
|
|
|
$
|
|
64.2
|
|
|
|
$
|
|
30.7
|
|
|
|
|
|
|
|
|
Multiplied by: 1 minus Effective tax rate as adjusted
|
|
|
|
|
|
76.3%
|
|
|
|
|
|
64.6%
|
|
|
|
|
|
71.1%
|
|
|
|
|
|
35.8%
|
|
|
|
|
|
|
|
|
Adjusted net operating income after tax
|
|
|
|
$
|
|
101.2
|
|
|
|
$
|
|
113.4
|
|
|
|
$
|
|
45.6
|
|
|
|
$
|
|
11.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt (as defined above)
|
|
|
|
$
|
|
2,063.8
|
|
|
|
$
|
|
2,402.8
|
|
|
|
$
|
|
2,608.5
|
|
|
|
$
|
|
2,300.4
|
|
|
|
$
|
|
2,316.6
|
|
|
Less: Cash and cash equivalents
|
|
|
|
|
|
(542.6)
|
|
|
|
|
|
(841.5)
|
|
|
|
|
|
(973.2)
|
|
|
|
|
|
(774.1)
|
|
|
|
|
|
(684.9)
|
|
|
Debt less Cash and cash equivalents
|
|
|
|
$
|
|
1,521.2
|
|
|
|
$
|
|
1,561.3
|
|
|
|
$
|
|
1,635.3
|
|
|
|
$
|
|
1,526.3
|
|
|
|
$
|
|
1,631.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Terex Corporation stockholders’ equity as adjusted
|
|
|
|
$
|
|
2,149.2
|
|
|
|
$
|
|
2,089.2
|
|
|
|
$
|
|
1,881.0
|
|
|
|
$
|
|
1,785.4
|
|
|
|
$
|
|
1,854.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt less Cash and cash equivalents plus Total Terex
Corporation stockholders’ equity as adjusted
|
|
|
|
$
|
|
3,670.4
|
|
|
|
$
|
|
3,650.5
|
|
|
|
$
|
|
3,516.3
|
|
|
|
$
|
|
3,311.7
|
|
|
|
$
|
|
3,486.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 ROIC
|
|
|
|
|
7.7%
|
|
Adjusted net operating income (loss) after tax (last 4 quarters)
|
|
|
|
$
|
271.2
|
|
Average Debt less Cash and cash equivalents plus Total Terex Corporation
stockholders’ equity as adjusted (5 quarters)
|
|
|
|
$
|
3,527.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
9/30/12
|
|
|
Three months ended
6/30/12
|
|
Three months ended
3/31/12
|
|
Three months ended
12/31/11
|
|
Reconciliation of income (loss) from operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations as reported
|
|
$
|
131.9
|
|
$
|
175.0
|
|
$
|
63.8
|
|
$
|
31.1
|
|
Income (loss) from operations for TFS
|
|
|
0.7
|
|
|
0.5
|
|
|
0.4
|
|
|
(0.4)
|
|
Income from operations as adjusted
|
|
$
|
132.6
|
|
$
|
175.5
|
|
$
|
64.2
|
|
$
|
30.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Terex Corporation stockholders’ equity:
|
|
|
|
|
As of
9/30/12
|
|
|
As of
6/30/12
|
|
|
As of
3/31/12
|
|
As of
12/31/11
|
|
As of
9/30/11
|
|
Terex Corporation stockholders’ equity as reported
|
|
|
|
$
|
2,054.6
|
|
$
|
1,989.6
|
|
$
|
1,996.7
|
|
$
|
1,910.3
|
|
$
|
1,991.7
|
|
Less: TFS assets
|
|
|
|
|
(142.3)
|
|
|
(129.9)
|
|
|
(115.7)
|
|
|
(124.6)
|
|
|
(138.0)
|
|
Redeemable noncontrolling interest
|
|
|
|
|
236.9
|
|
|
229.5
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Deferred (gain) loss on marketable securities
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(0.3)
|
|
|
0.7
|
|
Terex Corporation stockholders’ equity as adjusted
|
|
|
|
$
|
2,149.2
|
|
$
|
2,089.2
|
|
$
|
1,881.0
|
|
$
|
1,785.4
|
|
$
|
1,854.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capitalization is a measure that aids in the evaluation of
the Company’s balance sheet. It is an integral component of certain
financial metrics that are often used to evaluate the Company’s
valuation, liquidity and overall health. Total capitalization as of
September 30, 2012 is defined as the sum of:
· Total Terex Corporation stockholders’ equity; and
· Debt (as defined above);
· Less: Cash and cash equivalents.
|
|
|
|
|
|
|
|
|
|
|
Total Terex Corporation stockholders' equity
|
|
|
|
|
$
|
|
2,054.6
|
|
|
Debt (as defined above)
|
|
|
|
|
|
|
2,063.8
|
|
|
Less: Cash and cash equivalents
|
|
|
|
|
|
|
(542.6
|
)
|
|
Total Capitalization
|
|
|
|
|
$
|
|
3,575.8
|
|
|
|
|
|
|
|
|
|
|
|
Trailing Three Month Annualized Net Sales is calculated using the
net sales for the quarter multiplied by four.
|
|
|
|
|
|
|
|
|
|
Third Quarter 2012 Net Sales
|
|
|
|
$
|
|
|
1,822.0
|
|
|
|
|
|
x
|
|
|
4
|
|
Trailing Three Month Annualized Net Sales
|
|
|
|
$
|
|
|
7,288.0
|
|
|
|
|
|
|
|
|
|
Working Capital is calculated using the Consolidated Balance
Sheet amounts for Trade receivables (net of allowance) plus Inventories
less Trade accounts payable. 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 September 30 2012, working capital was:
|
|
|
|
|
|
|
|
|
|
Inventories
|
|
|
|
$
|
|
|
1,760.9
|
|
Trade Receivables
|
|
|
|
|
|
|
1,174.1
|
|
Less: Trade Accounts Payable
|
|
|
|
|
|
|
(738.9)
|
|
Total Working Capital
|
|
|
|
$
|
|
|
2,196.1
|
|
|
|
|
|
|
|
|
|

Source: Terex Corporation
Terex Corporation
Tom Gelston, 203-222-5943
Vice President,
Investor Relations
thomas.gelston@terex.com