EnPro Industries Announces Third Quarter 2009 Results

October 29, 2009 7:00 AM EDT

CHARLOTTE, N.C., Oct. 29 /PRNewswire-FirstCall/ -- EnPro Industries (NYSE: NPO) today reported net income of $1.8 million, or $0.09 a share, for the third quarter of 2009, compared with net income of $12.4 million, or $0.59 a share, in the third quarter of 2008. In the third quarter of 2009, the company reported a pre-tax loss of $1.0 million and a tax benefit of $2.8 million.

(Logo: http://www.newscom.com/cgi-bin/prnh/20050825/CLTH030LOGO )

Before asbestos-related expenses and other selected items, the company earned $10.6 million, or $0.52 a share, compared with $20.9 million, or $0.99 a share in the third quarter of 2008. A table showing the effect of asbestos-related expenses and other selected items in both periods is included in this announcement. Per share amounts are expressed on a diluted basis.

Sales in the third quarter decreased to $219.7 million, a 21% decline from the third quarter of 2008 when they were $278.6 million. Excluding the effect of foreign exchange, sales declined 19% from the third quarter of 2008. The decline in sales reflects the continued weak conditions of the worldwide markets served by EnPro's Sealing Products and Engineered Products segments.

Earnings before interest, income taxes, depreciation, amortization, asbestos-related expenses and other selected items (EBITDAA) were $27.3 million in the third quarter of 2009, compared with $44.8 million in the third quarter of 2008. As a percentage of sales, EBITDAA fell to 12.4% from 16.1% a year ago.

"We are pleased with our performance in the third quarter, given the state of most of our markets," said Steve Macadam, president and chief executive officer of EnPro Industries. "Our results exceeded our expectations from earlier in the year, despite weak demand and the seasonality that typically affects our Sealing Products and Engineered Products segments. Sales in these segments were about the same as in the second quarter and their profits and margins increased over the second quarter, while our Engine Products and Services segment continued to perform well.

"Our performance in the third quarter reflects the effectiveness of the cost reductions we began last year as well as the important benefits of other programs we have initiated to establish high standards of excellence, company-wide," Macadam continued.

For the first nine months of 2009, EnPro reported a net loss of $100.7 million, or $5.05 a share, compared with net income of $45.3 million, or $2.12 a share, in the first nine months of 2008. The loss in the first nine months of 2009 includes a non-cash goodwill impairment charge of $96.1 million, or $4.81 a share, after tax. Before asbestos-related expenses and other selected items, the company earned $26.2 million, or $1.29 a share, in the first nine months of 2009 compared with $71.9 million, $3.37 a share, in 2008.

Sales in the first nine months of the year were $671.4 million, 24% below the first nine months of 2008 when they were $878.5 million. Before the negative effect of foreign exchange and a small benefit from acquisitions, sales were 20% below the first nine months of last year.

Sealing Products

    ($Millions)
    Quarter Ended          9/30/09       9/30/08
    -------------          -------       -------
    Sales                    $99.9        $127.1
    EBITDA                   $19.3         $24.3
    EBITDA Margin             19.3%         19.1%
    -------------             ----          ----

Sales in the Sealing Products segment were 21% below the third quarter of 2008 as volume declined at all operations in the segment when compared to a year ago. Excluding the effect of unfavorable foreign exchange rates, sales declined 19%.

The segment's earnings before interest, taxes, depreciation and amortization declined by 21% from the third quarter of 2008, reflecting lower volumes across the segment's operations. Although volumes were lower, the benefits of cost reductions and improved pricing produced a slight increase in the segment's EBITDA margins, which improved to 19.3%.

Engineered Products

    ($Millions)
    Quarter Ended          9/30/09       9/30/08
    -------------          -------       -------
    Sales                    $88.1        $131.0
    EBITDA                    $5.7         $22.4
    EBITDA Margin              6.5%         17.1%
    -------------              ---          ----

In the Engineered Products segment, sales decreased by 33% from the third quarter of 2008 as all units in the segment reported decreases in demand. Unfavorable foreign exchange rates accounted for a 3% decrease in sales while acquisitions contributed an increase of 2%.

Weak market conditions led to lower volumes at all operations in the segment, reducing profits at Quincy Compressor and Compressor Products International and contributing to a loss at GGB. The segment's EBITDA declined to $5.7 million from $22.4 million a year ago, and EBITDA margins fell to 6.5% from 17.1% a year ago.

Engine Products and Services

    ($Millions)
    Quarter Ended          9/30/09       9/30/08
    -------------          -------       -------
    Sales                    $32.0         $21.1
    EBITDA                    $6.6          $3.8
    EBITDA Margin             20.6%         18.0%
    -------------             ----          ----

The Engine Products and Services segment reported a 52% increase in sales over the third quarter of 2008. The increase reflects higher parts and service sales and increased aftermarket activity in 2009 compared to 2008. No new engines were shipped in either period. The segment's EBITDA increased by 74% and EBITDA margins improved by 2.6 percentage points as sales volumes increased.

Cash Flow

The company's cash balance at the end of the third quarter of 2009 was $83.5 million compared to $76.3 million at December 31, 2008 and $58.0 million at June 30, 2009. Operating activities provided net cash of $34.8 million in the first nine months of 2009 compared to $68.8 million in the first nine months of 2008. The decrease primarily reflects weaker earnings partially offset by lower tax payments and reduced working capital requirements.

Payments of asbestos claims and expenses, net of insurance receipts, were $30.9 million in the first nine months of 2009, compared with $20.1 in the first nine months of 2008. The increase primarily reflects differences in the timing of payments and insurance receipts. For the full year of 2009, the company expects a modest increase in net outflows for asbestos over 2008, when they were $37 million.

Capital expenditures were $18.8 million in the first nine months of 2009, compared with $36.4 million in the same period of 2008. Spending on acquisitions was $6.2 million in the first nine months of 2009 compared with $37.4 million a year ago.

Outlook

"While activity remains well below the levels of a year ago, demand has stabilized in most of our markets and is showing signs of modest improvement in portions of our energy markets and in some industrial markets," said Macadam. "We expect these conditions, along with the performance of Fairbanks Morse and our company-wide improvement programs, to continue to benefit our segment results over the remaining months of 2009."

"As our third quarter results indicate, we have adjusted well to the difficult conditions of the past year, and we are in a position to return to a pattern of growth," Macadam said. "Stable markets, a healthy balance sheet, ample liquidity and our strategic discipline will enable us to take advantage of the many exciting opportunities we expect our businesses to encounter in the future."

Conference Call Information

EnPro will hold a conference call today, October 29, at 10:00 a.m. Eastern Daylight Time to discuss third quarter results. To participate in the call, dial 1-800-851-4704 approximately 10 minutes before the call begins and provide conference id number 35813853. The call will also be webcast at http://www.enproindustries.com.

Forward-Looking Statements

Statements in this release that express a belief, expectation or intention, as well as those that are not historical fact, are forward-looking statements under the Private Securities Litigation Reform Act of 1995. They involve a number of risks and uncertainties that may cause actual events and results to differ materially from such forward-looking statements. These risks and uncertainties include, but are not limited to: the resolution of current and potential future asbestos claims against certain of our subsidiaries which depends on such factors as the possibility of asbestos reform legislation, the financial viability of insurance carriers, the timing of payments of claims and related expenses, the timing of insurance collections, limitations on the amount that may be recovered from insurance carriers, the bankruptcies of other defendants and the results of litigation; general economic conditions in the markets served by our businesses, some of which are cyclical and experience periodic downturns; prices and availability of raw materials; and the amount of any payments required to satisfy contingent liabilities related to discontinued operations of our predecessors, including liabilities for certain products, environmental matters, employee benefit obligations and other matters. Our filings with the Securities and Exchange Commission, including the Form 10-K for the year ended December 31, 2008, and the Form 10-Q for the quarter ended March 31, 2009, describe these and other risks and uncertainties in more detail. We do not undertake to update any forward-looking statement made in this release to reflect any change in management's expectations or any change in the assumptions or circumstances on which such statements are based.

EnPro Industries, Inc. is a leader in sealing products, metal polymer and filament wound bearings, compressor systems and components, diesel and dual-fuel engines and other engineered products for use in critical applications by industries worldwide. For more information about EnPro, visit the company's website at http://www.enproindustries.com.


    EnPro Industries, Inc.

    Consolidated Statements of Operations (Unaudited)

    For the Quarters and Nine Months Ended September 30, 2009 and 2008
    (Stated in Millions of Dollars, Except Per Share Data)

                                             Quarters Ended  Nine Months Ended
                                             --------------  -----------------
                                             Sept.   Sept.    Sept.   Sept.
                                              30,     30,      30,     30,
                                             2009    2008     2009    2008
                                                      As               As
                                                   adjusted         adjusted
                                                      (1)              (1)
                                            ------  ------   ------  ------
     Net sales                              $219.7  $278.6   $671.4  $878.5
     Cost of sales                           146.6   179.7    450.9   561.1

        Gross profit                          73.1    98.9    220.5   317.4

     Operating expenses:
        Selling, general and administrative
         expenses                             57.0    65.3    179.2   203.1
        Asbestos-related expenses             13.7    13.0     41.6    37.3
        Goodwill impairment charge               -       -    113.1       -
        Other operating expense (income),
         net                                   0.7     0.6      7.7    (2.1)

           Total operating expenses           71.4    78.9    341.6   238.3
           ------------------------           ----    ----    -----   -----

     Operating income (loss)                   1.7    20.0   (121.1)   79.1

     Interest expense                         (3.1)   (3.2)    (9.3)   (9.5)
     Interest income                           0.4     0.4      0.6     2.3
     Other income (expense), net                 -    (0.2)    19.1    (4.0)

     Income (loss) before income taxes        (1.0)   17.0   (110.7)   67.9

     Income tax benefit (expense)              2.8    (4.6)    10.0   (22.6)

     Net income (loss)                        $1.8   $12.4  $(100.7)  $45.3
     ================                         ====   =====  =======   =====


     Basic earnings (loss) per share         $0.09   $0.62   $(5.05)  $2.22
     ===============================         =====   =====   ======   =====
     Average common shares outstanding
      (millions)                              20.0    20.0     19.9    20.4
     =================================        ====    ====     ====    ====

     Diluted earnings (loss) per share       $0.09   $0.59   $(5.05)  $2.12
     =================================       =====   =====   ======   =====
     Average common shares outstanding
      (millions)                              20.3    21.1     19.9    21.3
     =================================        ====    ====     ====    ====

    (1) The 2008 results have been adjusted to reflect the retrospective
        application of  Accounting Standards Codification 470-20, "Debt with
        Conversion and Other Options" as required in its transition guidance.
        This footnote applies to all tables contained herein.



    EnPro Industries, Inc.

    Consolidated Statements of Cash Flows (Unaudited)

    For the Nine Months Ended September 30, 2009 and 2008
     (Stated in Millions of Dollars)

                                                    2009          2008
                                                              As adjusted
                                                                   (1)
                                                    ----      -----------
     Operating activities
        Net income (loss)                         $(100.7)        $45.3
        Adjustments to reconcile net income
         (loss) to net cash provided by
         operating activities:
               Depreciation                          23.5          23.1
               Amortization                          10.2          10.4
                Accretion of debt discount            3.9           3.5
                Goodwill impairment charge          113.1             -
                Gain on sale of assets                  -          (2.2)
                Deferred income taxes               (20.3)         (7.9)
                Stock-based compensation              0.7           4.4
                Excess tax benefits from
                 stock-based compensation               -          (0.8)
                Change in assets and
                 liabilities, net of effects
                 of acquisitions of businesses:
                      Asbestos liabilities, net
                       of insurance receivables      10.7          17.2
                      Accounts and notes
                       receivable                    10.3         (16.0)
                      Inventories                    (1.2)        (12.5)
                      Accounts payable               (5.1)         (9.9)
                      Other current assets
                       and liabilities               (4.0)         13.3
                      Other non-current
                       assets and liabilities        (6.3)          0.9
                                                     ----           ---
      Net cash provided by operating activities      34.8          68.8
      -----------------------------------------      ----          ----

     Investing activities
         Purchases of property, plant and
          equipment                                 (18.8)        (36.4)
         Proceeds from sales of assets                0.4           3.2
         Proceeds from liquidation of
          investments                                 3.6           7.5
         Acquisitions, net of cash acquired          (6.2)        (37.4)
     Other                                            1.0           3.1
     -----                                            ---           ---
      Net cash used in investing activities         (20.0)        (60.0)
      -------------------------------------         -----         -----

     Financing activities
        Repayments of debt                           (9.9)         (4.0)
        Common stock repurchases                        -         (62.1)
        Proceeds from issuance of common stock        0.1           0.3
        Excess tax benefits from
         stock-based compensation                       -           0.8
                                                      ---           ---
      Net cash used in financing activities          (9.8)        (65.0)
      -------------------------------------          ----         -----

        Effect of exchange rate changes on
         cash and cash equivalents                    2.2          (1.2)
        ----------------------------------            ---          ----

       Net increase (decrease) in cash and
        cash equivalents                              7.2         (57.4)
       Cash and cash equivalents at
        beginning of year                            76.3         129.2
       ----------------------------                  ----         -----
      Cash and cash equivalents at end
       of period                                    $83.5         $71.8
      ================================              =====         =====


       Supplemental disclosures of cash
        flow information:
         Cash paid during the period for:
           Interest                                  $3.9          $4.5
           Income taxes                             $10.3         $30.6
           Asbestos-related claims and expenses,
            net of insurance recoveries             $30.9         $20.1



    EnPro Industries, Inc.

    Consolidated Balance Sheets (Unaudited)

    As of September 30, 2009 and December 31, 2008
    (Stated in Millions of Dollars)

                                               September     December
                                                  30,           31,
                                                 2009          2008
                                                            As adjusted
                                                                (1)
                                                 ----       -----------
      Current assets
         Cash and cash equivalents               $83.5          $76.3
         Accounts and notes receivable           155.3          157.7
         Asbestos insurance receivable            66.3           67.9
         Inventories                              90.2           84.8
         Other current assets                     52.5           40.9
         --------------------                     ----           ----
            Total current assets                 447.8          427.6

      Property, plant and equipment              205.3          206.1
      Goodwill                                   113.7          218.1
      Other intangible assets                    102.1          103.4
      Asbestos insurance receivable              186.4          239.5
      Deferred income taxes                       85.1           79.1
      Other assets                                48.4           60.0
                                                  ----           ----
            Total assets                      $1,188.8       $1,333.8
            ============                      ========       ========

      Current liabilities
         Current maturities of
          long-term debt                          $0.1           $9.6
         Accounts payable                         64.8           66.4
         Asbestos liability                       85.2           85.3
         Other accrued expenses                   84.1           86.4
            Total current liabilities            234.2          247.7

      Long-term debt                             128.9          124.9
      Asbestos liability                         336.3          380.2
      Pension liability                           86.9           80.3
      Other liabilities                           54.3           74.6
                                                  ----           ----
            Total liabilities                    840.6          907.7
            -----------------                    -----          -----

      Shareholders' equity
         Common stock                              0.2            0.2
         Additional paid-in capital              400.9          400.2
         Retained earnings
          (accumulated deficit)                  (56.1)          44.6
          Accumulated other comprehensive
          income (loss)                            4.6          (17.4)
         Common stock held in
          treasury, at cost                       (1.4)          (1.5)
                                                  ----           ----
            Total shareholders' equity           348.2          426.1
            --------------------------           -----          -----
            Total liabilities and
             shareholders' equity             $1,188.8       $1,333.8
            ==========================        ========       ========



    EnPro Industries, Inc.

    Segment Information (Unaudited)

    For the Quarters and Nine Months Ended September 30, 2009 and 2008
    (Stated in Millions of Dollars)

     Sales
     -----
                                     Quarters Ended     Nine Months Ended
                                     September 30,       September 30,
                                     --------------      --------------
                                     2009      2008      2009      2008
                                     ----      ----      ----      ----

    Sealing Products                $99.9    $127.1    $295.1    $387.6
    Engineered Products              88.1     131.0     264.4     408.9
    Engine Products and Services     32.0      21.1     113.1      83.4
                                    220.0     279.2     672.6     879.9
    Less intersegment sales          (0.3)     (0.6)     (1.2)     (1.4)
                                     ----      ----      ----      ----
                                   $219.7    $278.6    $671.4    $878.5
                                   ======    ======    ======    ======


     Segment Profit (Loss)
     --------------------
                                     Quarters Ended     Nine Months Ended
                                      September 30,        September 30,
                                      -------------    -------------------
                                      2009     2008    2009       2008
                                                               As adjusted
                                      ----     ----    ----    -----------

     Sealing Products                $15.1    $20.2   $42.1       $71.2
     Engineered Products              (0.3)    16.3    (8.5)       58.4
      Engine Products and Services     5.7      2.8    20.9        10.5
                                       ---      ---    ----        ----
                                     $20.5    $39.3   $54.5      $140.1
                                     =====    =====   =====      ======


     Segment Margin
     --------------
                                      Quarters Ended      Nine Months Ended
                                      September 30,          September 30,
                                      --------------     --------------------
                                      2009      2008     2009         2008
                                                                  As adjusted
                                      ----      ----     ----     -----------
     Sealing Products                 15.1%     15.9%    14.3%        18.4%
     Engineered Products              (0.3)%     12.4%   (3.2)%       14.3%
      Engine Products and Services    17.8%     13.3%    18.5%        12.6%
                                      ----      ----     ----         ----
                                       9.3%     14.1%     8.1%        15.9%
                                       ===      ====      ===         ====


     Reconciliation of Segment Profit to Net Income (Loss)
     -----------------------------------------------------
                                         Quarters Ended      Nine Months Ended
                                         September 30,         September 30,
                                         -------------       -----------------
                                         2009     2008       2009     2008
                                                                   As adjusted
                                                                       (1)
                                         ----     ----       ----  -----------

     Segment profit                     $20.5    $39.3      $54.5     $140.1
     Corporate expenses                  (5.2)    (5.6)     (20.1)     (23.8)
      Asbestos-related expenses         (13.7)   (13.0)     (41.6)     (37.3)
      Goodwill impairment charge            -        -     (113.1)         -
     Interest expense, net               (2.7)    (2.8)      (8.7)      (7.2)
      Other income (expense), net         0.1     (0.9)      18.3       (3.9)
      ---------------------------

      Income (loss) before income taxes  (1.0)    17.0     (110.7)      67.9
      Income tax benefit (expense)        2.8     (4.6)      10.0      (22.6)
                                          ---     ----       ----      -----
     Net income (loss)                   $1.8    $12.4    $(100.7)     $45.3
     ================                    ====    =====    =======      =====

    Segment profit (loss) is total segment revenue reduced by operating
    expenses and restructuring and other costs identifiable with the segment.
    Corporate expenses include general corporate administrative costs.
    Expenses not directly attributable to the segments, corporate expenses,
    net interest expense, asbestos-related expenses, gains/losses related to
    the sale of assets, impairments and income taxes are not included in the
    computation of segment profit.  The accounting policies of the reportable
    segments are the same as those for the Company.

    During 2009, the Company modified the methodology for allocating certain
    corporate expenses that specifically related to the operating segments.
    For comparability purposes, segment profits in 2008 have been adjusted to
    be consistent with the new expense allocation used by management to
    evaluate segment performance.



    EnPro Industries, Inc.

    Reconciliation of Income Before Asbestos-Related Expenses and
    Other Selected Items to Net Income (Loss) (Unaudited)

    For the Quarters and Nine Months Ended September 30, 2009 and 2008
    (Stated in Millions of Dollars, Except Per Share Data)

                                             Quarters Ended September 30,
                                        --------------------------------------
                                              2009                  2008
                                                               As adjusted (1)
                                        ----------------      ----------------
                                         $     Per share       $     Per share
                                        ---    ---------      ---    ---------
    Income before asbestos-related
     expenses and other selected items $10.6      $0.52      $20.9      $0.99

    Adjustments (net of tax):

          Asbestos-related expenses     (8.6)     (0.42)      (8.1)     (0.38)

          Restructuring costs           (0.4)     (0.02)      (0.4)     (0.02)

          Tax accrual adjustments        0.2       0.01          -          -
          -----------------------        ---       ----        ---        ---

    Impact                              (8.8)     (0.43)      (8.5)     (0.40)
    ------                              ----      -----       ----      -----

    Net income                          $1.8      $0.09      $12.4      $0.59
    ==========                          ====      =====      =====      =====


                                            Nine Months Ended September 30,
                                           ---------------------------------
                                                2009              2008
                                                             As adjusted (1)
                                           ---------------   ---------------
                                            $    Per share    $    Per share
                                           ---   ---------   ---   ---------
    Income before asbestos-related
     expenses and other selected items    $26.2      $1.29  $71.9     $3.37

    Adjustments (net of tax):

          Asbestos-related expenses       (26.0)     (1.30) (23.3)    (1.09)

          Restructuring costs              (4.8)     (0.24)  (1.6)    (0.08)

          Goodwill impairment charge      (96.1)     (4.81)     -         -

          Adjustment of liability for
           retiree medical benefits        12.0       0.60      -         -

          Warranty claim settlement           -          -    1.6      0.07

          Gain on sale of assets              -          -    1.4      0.07

          CEO transition costs             (1.0)     (0.05)  (2.5)    (0.12)

          Proxy related expenses              -          -   (2.2)    (0.10)

          Environmental reserve
           adjustment                      (0.2)     (0.01)     -         -

          Tax accrual adjustments         (10.8)     (0.53)     -         -
          -----------------------         -----      -----    ---       ---

    Impact                               (126.9)     (6.34) (26.6)    (1.25)
    ------                               ------      -----  -----     -----

    Net income (loss)                   $(100.7)    $(5.05) $45.3     $2.12
    ================                    =======     ======  =====     =====

    Management of the Company believes that it would be helpful to the readers
    of the financial statements to understand the impact of certain selected
    items on the Company's reported net income and earnings per share,
    including items that may recur from time to time.  This presentation
    enables readers to better compare EnPro Industries, Inc. to other
    diversified industrial manufacturing companies that do not incur
    significant asbestos-related expenses, the sporadic impact of
    restructuring activities or other selected items. Management acknowledges
    that there are many items that impact a company's reported results and
    this list is not intended to present all items that may have impacted
    these results.

    The amounts above, which may be considered non-GAAP financial measures,
    are shown on an after-tax basis and have been calculated by applying a
    37.5% assumed effective tax rate to the pre-tax amount except for the
    goodwill impairment adjustment for which a $17 million benefit is
    reflected. The tax accrual adjustments have already been stated in after-
    tax amounts. The pre-tax amounts for the asbestos-related expenses and
    goodwill impairment charge are separately presented in the accompanying
    consolidated statements.  The restructuring costs, warranty claim
    settlement and gain on sale of assets are included as part of other
    operating expense (income), net, the adjustment of liability for retiree
    medical benefits,  the environmental reserve adjustment and the proxy
    related expenses are included in other (non-operating) income (expense),
    net and the CEO transition costs are included in selling, general and
    administrative expenses.  The tax accrual adjustments are reflected in
    income tax expense.  Per share amounts were calculated by dividing by the
    weighted-average shares of common stock outstanding during the periods.



    EnPro Industries, Inc.

    Reconciliation of EBITDA to Segment Profit (Loss) (Unaudited)

    For the Quarters and Nine Months Ended September 30, 2009 and 2008
    (Stated in Millions of Dollars)

                                          Quarter Ended September 30, 2009
                                       ---------------------------------------
                                                            Engine
                                                            Prods.
                                       Sealing  Engineered   and       Total
                                       Products  Products  Services   Segments
                                       --------  --------  --------   --------
    Earnings before interest, income
     taxes, depreciation and
     amortization (EBITDA)               $19.3       $5.7     $6.6      $31.6

    Deduct depreciation and
     amortization expense                 (4.2)      (6.0)    (0.9)     (11.1)

    Segment profit (loss)                $15.1      $(0.3)    $5.7      $20.5
                                         =====      =====     ====      =====
    EBITDA margin                         19.3%       6.5%    20.6%      14.4%
                                          ====        ===     ====       ====


                                        Quarter Ended September 30, 2008
                                                As adjusted (1)
                                      --------------------------------------
                                                            Engine
                                                            Prods.
                                      Sealing  Engineered     and      Total
                                      Products  Products   Services  Segments
                                      --------  --------   --------  --------
    Earnings before interest, income
     taxes, depreciation and
     amortization (EBITDA)              $24.3     $22.4       $3.8     $50.5

    Deduct depreciation and
     amortization expense                (4.1)     (6.1)      (1.0)    (11.2)

    Segment profit                      $20.2     $16.3       $2.8     $39.3
                                        =====     =====       ====     =====
    EBITDA margin                        19.1%     17.1%      18.0%     18.1%
                                         ====      ====       ====      ====


                                      Nine Months Ended September 30, 2009
                                    -----------------------------------------
                                                          Engine
                                                           Prods.
                                    Sealing   Engineered    and       Total
                                    Products   Products   Services   Segments
                                    --------   --------   --------   --------
    Earnings before interest,
     income taxes, depreciation
     and amortization (EBITDA)        $54.7       $9.4      $23.6      $87.7

    Deduct depreciation and
     amortization expense             (12.6)     (17.9)      (2.7)     (33.2)

    Segment profit (loss)             $42.1      $(8.5)     $20.9      $54.5
                                      =====      =====      =====      =====
    EBITDA margin                      18.5%       3.6%      20.9%      13.1%
                                       ====        ===       ====       ====


                                      Nine Months Ended September 30, 2008
                                                As adjusted (1)
                                     ----------------------------------------
                                                          Engine
                                                           Prods.
                                     Sealing   Engineered   and       Total
                                     Products   Products  Services   Segments
                                     --------   --------  --------   --------
    Earnings before interest, income
     taxes, depreciation
     and amortization (EBITDA)         $83.1      $76.6     $13.4      $173.1

    Deduct depreciation and
     amortization expense              (11.9)     (18.2)     (2.9)      (33.0)

    Segment profit                     $71.2      $58.4     $10.5      $140.1
                                       =====      =====     =====      ======
    EBITDA margin                       21.4%      18.7%     16.1%       19.7%
                                        ====       ====      ====        ====

    For a reconciliation of segment profit to net income (loss), please refer
    to the Segment Information (Unaudited) schedule.



    EnPro Industries, Inc.

    Reconciliation of EBITDAA to Net Income (Loss) (Unaudited)

    For the Quarters and Nine Months Ended September 30, 2009 and 2008
    (Stated in Millions of Dollars)

                                       Quarters Ended    Nine Months Ended
                                        September 30,       September 30,
                                     -----------------   ------------------
                                     2009      2008      2009      2008
                                           As adjusted          As adjusted
                                               (1)                   (1)
                                     ----  -----------   ----   -----------
    Earnings before interest,
     income taxes, depreciation,
     amortization, asbestos-related
     expenses and other selected
     items (EBITDAA)                 $27.3    $44.8      $76.8    $151.3

    Adjustments:
          Interest expense, net       (2.7)    (2.8)      (8.7)     (7.2)
          Income tax benefit
           (expense)                   2.8     (4.6)      10.0     (22.6)
          Depreciation and
           amortization expense      (11.2)   (11.4)     (33.6)    (33.5)
          Asbestos-related
           expenses                  (13.7)   (13.0)     (41.6)    (37.3)
          Restructuring costs         (0.7)    (0.6)      (7.7)     (2.6)
          Goodwill impairment
           charge                        -        -     (113.1)        -
          Adjustment of liability
           for retiree medical
           benefits                      -        -       19.2         -
          Environmental reserve
           adjustment                    -        -       (0.4)        -
          Warranty claim
           settlement                    -        -          -       2.5
          Gain on sale of assets         -        -          -       2.2
          Proxy related expenses         -        -          -      (3.4)
          CEO transition costs           -        -       (1.6)     (4.1)
                                       ---      ---       ----      ----
    Impact                           (25.5)   (32.4)    (177.5)   (106.0)
                                     -----    -----     ------    ------
    Net income (loss)                 $1.8    $12.4    $(100.7)    $45.3
                                      ====    =====    =======     =====

SOURCE EnPro Industries


Related Categories

Press Releases

Stocks Mentioned

NPO 23.12

-0.06 -0.26%
Volume: 139,459
Track NPO


Add Your Comment