0001157523-21-001512.txt : 20211221 0001157523-21-001512.hdr.sgml : 20211221 20211221083031 ACCESSION NUMBER: 0001157523-21-001512 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 13 CONFORMED PERIOD OF REPORT: 20211221 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20211221 DATE AS OF CHANGE: 20211221 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ENERPAC TOOL GROUP CORP CENTRAL INDEX KEY: 0000006955 STANDARD INDUSTRIAL CLASSIFICATION: MISC INDUSTRIAL & COMMERCIAL MACHINERY & EQUIPMENT [3590] IRS NUMBER: 390168610 STATE OF INCORPORATION: WI FISCAL YEAR END: 0831 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-11288 FILM NUMBER: 211506925 BUSINESS ADDRESS: STREET 1: ATTN: BRYAN JOHNSON STREET 2: N86 W12500 WESTBROOK CROSSING CITY: MENOMONEE FALLS STATE: WI ZIP: 53051 BUSINESS PHONE: 262-293-1697 MAIL ADDRESS: STREET 1: ATTN: BRYAN JOHNSON STREET 2: N86 W12500 WESTBROOK CROSSING CITY: MENOMONEE FALLS STATE: WI ZIP: 53051 FORMER COMPANY: FORMER CONFORMED NAME: ACTUANT CORP DATE OF NAME CHANGE: 20010110 FORMER COMPANY: FORMER CONFORMED NAME: APPLIED POWER INC DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: APPLIED POWER INDUSTRIES INC DATE OF NAME CHANGE: 19730123 8-K 1 a52553923.htm ENERPAC TOOL GROUP CORP 8-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K
 
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
Date of Report (date of earliest event reported): December 21, 2021
 
ENERPAC TOOL GROUP CORP
(Exact name of Registrant, as specified in its charter)

Wisconsin
001-11288
39-0168610
(State or other jurisdiction of incorporation)
(Commission File Number)
(I.R.S. Employer Identification Number)

N86 W12500 WESTBROOK CROSSING
MENOMONEE FALLS, Wisconsin 53051

Mailing address: P.O. Box 3241, Milwaukee, Wisconsin 53201
(Address of principal executive offices) (Zip code)

Registrant’s telephone number, including area code: (262) 293-1500

Former name or address, if changed since last report: 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class
 
Trading Symbol(s)
 
Name of each exchange on which registered
Class A Common Stock, par value $0.20 per share
 
EPAC
 
New York Stock Exchange

 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
 
Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
 

 
Item 2.02   Results of Operations and Financial Condition.
 
The information set forth in this Item 2.02 of this Current Report on Form 8-K and in Exhibit 99.1 is intended to be “furnished” under Item 2.02 of Form 8-K. Such information shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.
 
On December 21, 2021, Enerpac Tool Group Corp. (the “Company”) issued a press release announcing its results of operations for the first quarter ended November 30, 2021, a copy of which is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
 
Item 9.01   Financial Statements and Exhibits.
 
(d) Exhibits
 
104       Cover Page Interactive Data File (embedded within the Inline XBRL document)



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date:          December 21, 2021

  ENERPAC TOOL GROUP CORP.  
       

By:
/s/ James Denis  
    James Denis  
    Acting General Counsel and
 
    Secretary  

EX-99.1 2 a52553923ex99_1.htm EXHIBIT 99.1
 
 Exhibit 99.1


Enerpac Tool Group Reports First Quarter Fiscal 2022 Results

First Quarter of Fiscal 2022 Highlights*

  • Net sales from continuing operations were $131 million in the first quarter of fiscal 2022.
  • Consolidated core sales for the quarter increased 9% year over year.
  • GAAP operating margin from continuing operations was 4.9% and adjusted operating margin from continuing operations was 9.9% for the quarter ended November 30, 2021.
  • Adjusted EBITDA margin from continuing operations was 13.4% in the first quarter of fiscal 2022.
  • GAAP diluted earnings per share (“EPS”) from continuing operations was $0.05 and adjusted diluted EPS from continuing operations was $0.16 in the first quarter of fiscal 2022.
  • Leverage (Net Debt to Adjusted EBITDA) was 0.7x at November 30, 2021.
  • Reiterating full-year guidance for fiscal 2022.

    *This news release contains financial measures in accordance with US Generally Accepted Accounting Principles (“GAAP”) in addition to non-GAAP financial measures. Reconciliations of the GAAP to non-GAAP historical financial measures can be found in the tables accompanying this release.

MILWAUKEE--(BUSINESS WIRE)--December 21, 2021--Enerpac Tool Group Corp. (NYSE: EPAC) (the “Company”) today announced results for its fiscal first quarter ended November 30, 2021.

“Since joining Enerpac Tool Group in early October, I have been excited by our solid foundation, exceptional products, global footprint and strong balance sheet. I believe that Enerpac is well positioned for further growth and profitability,” said Paul Sternlieb, Enerpac Tool Group’s President & CEO. “As we expected, our performance in the first quarter was impacted by global supply chain, logistics and inflationary pressures. That said, we continued to see solid demand for our products and we are encouraged by the continued improvements in many of our vertical markets.”

 

Consolidated Results from Continuing Operations


 

(US$ in millions, except per share)




 


 


Three Months Ended

 


November 30, 2021


November 30, 2020

 

Net Sales

$130.9


$119.4

 

Net Income

$3.2

 

$4.8

 

Earnings Per Share

$0.05


$0.08

 

Adjusted Diluted Earnings Per Share

$0.16


$0.09

 


  • Consolidated net sales from continuing operations for the first quarter of fiscal 2022 were $130.9 million compared to $119.4 million in the prior year first quarter. Core sales improved 9% year over year, with product sales up 14% and service revenues down 3%. There was minimal impact from foreign currency exchange rates in the quarter.
  • Fiscal 2022 first quarter GAAP net income from continuing operations and diluted earnings per share from continuing operations were $3.2 million and $0.05, respectively, compared to net income from continuing operations and diluted EPS of $4.8 million and $0.08, respectively, in the first quarter of fiscal 2021. Fiscal 2022 first quarter net income from continuing operations included:
    • a restructuring charge of $2.7 million ($2.7 million, or $0.04 per share, after tax) attributable to the recently announced changes to flatten and simplify the organizational structure; and
    • Executive transition and Board search charges of $3.8 million ($3.8 million, or $0.06 per share, after tax).
  • Fiscal 2021 first quarter net income from continuing operations included an impairment & divestiture charge of $0.1 million ($0.1 million, or $0.00 per share, after tax); and restructuring charges of $0.2 million ($0.2 million, or $0.00 per share, after tax), primarily related to footprint optimization.
  • Excluding the items detailed above, adjusted diluted EPS from continuing operations was $0.16 for the first quarter of fiscal 2022 compared to $0.09 in the comparable prior year period.

Industrial Tools & Services (IT&S)

 

 

(US$ in millions)



 

 

 

Three Months Ended

 


November 30, 2021


November 30, 2020

 

Sales

$121.3


$112.2

 

Operating Profit

$18.1


$17.2

 

Adjusted Op Profit (1)

$19.6


$17.4

 

Adjusted Op Profit % (1)

16.2%


15.5%

 

(1) Excludes $1.6 million of restructuring charges in the first quarter of fiscal 2022 compared to
$0.1 million of restructuring charges and $0.1 million of impairment & divestiture charges in the
first quarter of fiscal 2021.

  • First quarter fiscal 2022 net sales were $121.3 million, 8% higher than the prior fiscal year’s first quarter net sales. Core sales also increased 8% year over year.
  • The increase in revenue is attributable to the global market recovery from the COVID-19 pandemic and to a lesser extent the impact of pricing actions taken to offset inflationary pressures.
  • Despite increased material and freight costs, adjusted operating profit margin increased year over year to 16.2% primarily due to increased product sales volume and the associated operating leverage generated in our manufacturing facilities offset by lower service margins due largely to regional mix.

Corporate Expenses and Income Taxes (excluding non-GAAP adjustments)

  • Corporate expenses from continuing operations of $5.5 million for the first quarter of fiscal 2022 were $0.8 million lower than the comparable prior year period, primarily resulting from lower equity compensation and health insurance costs offset by higher outside services and wages.
  • The fiscal 2022 first quarter effective income tax rate from continuing operations of approximately 15% was lower than the first quarter fiscal 2021 rate of approximately 31%.

Discontinued Operations

Discontinued operations represent the impacts from certain retained liabilities associated with the divestiture of the former EC&S segment on October 31, 2019.

Balance Sheet and Leverage

 






(US$ in millions)

 







 

Period Ended


 

November 30, 2021


August 31, 2021


November 30, 2020

Cash Balance

 

$126.5


$140.4


$158.6

Debt Balance

 

$175.0


$175.0


$255.0

Net Debt to Adjusted EBITDA**

 

0.7


0.6


1.9

Net debt at November 30, 2021 was approximately $48 million (total debt of $175 million less $127 million of cash), which increased approximately $14 million from the prior quarter. Net Debt to Adjusted EBITDA from continuing operations was 0.7x at November 30, 2021.

**Calculated in accordance with the terms of the Company’s March 2019 Senior Credit Facility

Outlook

Mr. Sternlieb continued, “While we anticipate the macroeconomic headwinds to sustain into the back half of fiscal 2022, our focus remains on growing the business, improving margins and delivering value to all of our stakeholders. We are reviewing all aspects of our business and are looking for opportunities to drive growth and become an even more efficient organization. The actions we are taking, along with the strength of our offerings and the depth of our global relationships, drive our confidence in Enerpac as we move forward. Based on the expectation of continued solid customer demand along with macroeconomic challenges, we are reiterating our full year guidance for fiscal 2022 and continue to expect full year sales in the range of $590 million to $610 million with incremental adjusted EBITDA margins*** of 35% to 45%, excluding the impact of any changes in foreign currency rates.”

***Incremental (or decremental) adjusted EBITDA margin is equivalent to the change in adjusted EBITDA divided by the change in Net Sales for the comparable periods.


Organizational Appointment

In a separate press release issued today, the Company announced the appointment of Mr. Scott Vuchetich as EVP, Marketing and President-Americas.

Conference Call Information

An investor conference call is scheduled for 10:00 am CT today, December 21, 2021. Webcast information and conference call materials, including an earnings presentation, are available on the Enerpac Tool Group company website (www.enerpactoolgroup.com).

Safe Harbor Statement

Certain of the above comments represent forward-looking statements made pursuant to the provisions of the Private Securities Litigation Reform Act of 1995. Management cautions that these statements are based on current estimates of future performance and are highly dependent upon a variety of factors, which could cause actual results to differ from these estimates. Among other risks and uncertainties, Enerpac Tool Group’s results are subject to risks and uncertainties arising from general economic conditions, supply chain risk, material and labor cost increases, the COVID-19 pandemic, including the impact of the pandemic or related government responses on the Company’s business, the businesses of the Company’s customers and vendors, and employee mobility, and whether site-specific health and safety concerns related to COVID-19 might require operations to be halted for some period of time, volatile oil pricing, variation in demand from customers, the impact of geopolitical activity on the economy, continued market acceptance of the Company’s new product introductions, the successful integration of acquisitions, the impact of restructurings, operating margin risk due to competitive pricing and operating efficiencies, tax law changes, foreign currency fluctuations and interest rate risk. See the Company’s Form 10-K for the fiscal year ended August 31, 2021 filed with the Securities and Exchange Commission for further information regarding risk factors. Enerpac Tool Group disclaims any obligation to publicly update or revise any forward-looking statements as a result of new information, future events or any other reason.

Non-GAAP Financial Information

This press release contains financial measures that are not measures presented in conformity with GAAP. These non-GAAP measures include EBITDA from continuing operations, adjusted EBITDA from continuing operations, adjusted earnings (loss) from continuing operations, adjusted diluted earnings (loss) per share from continuing operations, adjusted operating profit from continuing operations, segment adjusted operating profit, free cash flow and net debt. This press release includes reconciliations of historical non-GAAP measures to the most comparable GAAP measure, including in the tables attached to this press release. This press release does not include a quantitative reconciliation of non-GAAP measures presented for any future period as such a reconciliation is not practicable. Such future-period measures are presented in a manner consistent with the presentation thereof for historical periods. Management believes the non-GAAP measures presented in this press release are commonly used financial measures for investors to evaluate Enerpac Tool Group’s operating performance and financial position with respect to the periods presented and, when read in conjunction with the condensed consolidated financial statements, present a useful tool to evaluate ongoing operations and provide investors with metrics they can use to evaluate aspects of the Company’s performance from period to period. In addition, these are some of the financial metrics management uses in internal evaluations of the overall performance of the Company’s business. Management acknowledges that there are many items that impact a company’s reported results and the adjustments reflected in these non-GAAP measures are not intended to present all items that may have impacted these results. In addition, these non-GAAP measures are not necessarily comparable to similarly titled measures used by other companies.


About Enerpac Tool Group

Enerpac Tool Group Corp. is a premier industrial tools and services company serving a broad and diverse set of customers in more than 100 countries. The Company’s businesses are global leaders in high pressure hydraulic tools, controlled force products and solutions for precise positioning of heavy loads that help customers safely and reliably tackle some of the most challenging jobs around the world. The Company was founded in 1910 and is headquartered in Menomonee Falls, Wisconsin. Enerpac Tool Group common stock trades on the NYSE under the symbol EPAC. For further information on Enerpac Tool Group and its businesses, visit the Company's website at www.enerpactoolgroup.com.

(tables follow)


Enerpac Tool Group Corp.
Condensed Consolidated Balance Sheets
(Dollars in thousands)
(Unaudited)



 

November 30,
August 31,

2021


2021

Assets


Current assets


Cash and cash equivalents

$

126,533

 


$

140,352

 

Accounts receivable, net

 

112,293

 


 

103,233

 

Inventories, net

 

83,614

 


 

75,347

 

Other current assets

 

38,649

 


 

38,503

 

Total current assets

 

361,089

 


 

357,435

 




 
Property, plant and equipment, net

 

47,732

 


 

48,590

 

Goodwill

 

273,297

 


 

277,593

 

Other intangible assets, net

 

51,400

 


 

54,545

 

Other long-term assets

 

78,950

 


 

82,084

 




 
Total assets

$

812,468

 


$

820,247

 




 
Liabilities and Shareholders' Equity


Current liabilities


Trade accounts payable

$

63,474

 


$

61,958

 

Accrued compensation and benefits

 

17,712

 


 

21,597

 

Income taxes payable

 

5,378

 


 

5,674

 

Other current liabilities

 

45,072

 


 

45,535

 

Total current liabilities

 

131,636

 


 

134,764

 




 
Long-term debt, net

 

175,000

 


 

175,000

 

Deferred income taxes

 

4,354

 


 

4,397

 

Pension and postretirement benefit liabilities

 

17,356

 


 

17,783

 

Other long-term liabilities

 

74,316

 


 

76,105

 

Total liabilities

 

402,662

 


 

408,049

 




 
Shareholders' equity


Capital stock

 

16,622

 


 

16,604

 

Additional paid-in capital

 

207,817

 


 

202,971

 

Treasury stock

 

(667,732

)


 

(667,732

)

Retained earnings

 

956,127

 


 

953,339

 

Accumulated other comprehensive loss

 

(103,028

)


 

(92,984

)

Stock held in trust

 

(3,092

)


 

(3,067

)

Deferred compensation liability

 

3,092

 


 

3,067

 

Total shareholders' equity

 

409,806

 


 

412,198

 




 
Total liabilities and shareholders' equity

$

812,468

 


$

820,247

 


Enerpac Tool Group Corp.
Condensed Consolidated Statements of Earnings
(Dollars in thousands, except per share amounts)
(Unaudited)


 

Three Months Ended

November 30, November 30,

2021

2020

Net sales

$

130,903

 

$

119,430

 

Cost of products sold

 

71,277

 

 

64,166

 

Gross profit

 

59,626

 

 

55,264

 



 
Selling, general and administrative expenses

 

48,477

 

 

43,710

 

Amortization of intangible assets

 

2,005

 

 

2,136

 

Restructuring charges

 

2,737

 

 

210

 

Impairment & divestiture charges

 

-

 

 

139

 

Operating profit

 

6,407

 

 

9,069

 



 
Financing costs, net

 

961

 

 

1,716

 

Other expense, net

 

480

 

 

273

 

Earnings before income tax expense

 

4,966

 

 

7,080

 



 
Income tax expense

 

1,781

 

 

2,258

 

Net earnings from continuing operations

 

3,185

 

 

4,822

 

Loss from discontinued operations, net of income taxes

 

(397

)

 

(224

)

Net earnings

$

2,788

 

$

4,598

 



 
Earnings per share from continuing operations

Basic

$

0.05

 

$

0.08

 

Diluted

 

0.05

 

 

0.08

 



 
Loss per share from discontinued operations

Basic

$

(0.01

)

$

(0.00

)

Diluted

 

(0.01

)

 

(0.00

)



 
Earnings per share*

Basic

$

0.05

 

$

0.08

 

Diluted

 

0.05

 

 

0.08

 



 
Weighted average common shares outstanding

Basic

 

60,261

 

 

59,811

 

Diluted

 

60,621

 

 

60,092

 



 
*The total of Earnings per share from continuing operations and Loss per share from
discontinued operations may not equal Earnings per share due to rounding.

Enerpac Tool Group Corp.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)



 

Three Months Ended

November 30,
November 30,

2021


2020

Operating Activities


Cash (used in) provided by operating activities - continuing operations

$

(3,941

)


$

8,892

 

Cash used in operating activities - discontinued operations

 

(785

)


 

(225

)

Cash (used in) provided by operating activities

$

(4,726

)


$

8,667

 




 
Investing Activities


Capital expenditures

 

(3,293

)


 

(1,905

)

Proceeds from sale of property, plant and equipment

 

133

 


 

47

 

Cash used in investing activities - continuing operations

 

(3,160

)


 

(1,858

)

Cash provided by investing activities - discontinued operations

 

-

 


 

-

 

Cash used in investing activities

$

(3,160

)


$

(1,858

)




 
Financing Activities


Borrowings on revolving credit facility

 

5,000

 


 

10,000

 

Principal repayments on revolving credit facility

 

(5,000

)


 

(10,000

)

Stock options, taxes paid related to the net share settlement of equity awards & other

 

(1,308

)


 

(174

)

Payment of cash dividend

 

(2,409

)


 

(2,394

)

Cash used in financing activities - continuing operations

$

(3,717

)


$

(2,568

)

Cash provided by financing activities - discontinued operations

 

-

 


 

750

 

Cash used in financing activities

$

(3,717

)


$

(1,818

)




 
Effect of exchange rate changes on cash

 

(2,216

)


 

1,407

 




 
Net cash (decrease) increase from continuing operations

 

(13,034

)


 

5,873

 

Net cash (decrease) increase from discontinued operations

 

(785

)


 

525

 

Net (decrease) increase from cash and cash equivalents

$

(13,819

)


$

6,398

 

Cash and cash equivalents - beginning of period

 

140,352

 


 

152,170

 

Cash and cash equivalents - end of period

$

126,533

 


$

158,568

 


Enerpac Tool Group Corp.
Supplemental Unaudited Data
Reconciliation of GAAP Measures to Non-GAAP Measures
(Dollars in thousands)
 

Fiscal 2021
Fiscal 2022

Q1 Q2 Q3 Q4 TOTAL
Q1 Q2 Q3 Q4 TOTAL
Sales










Industrial Tool & Services Segment

$

112,175

 

$

112,739

 

$

133,400

 

$

134,811

 

$

493,125

 


$

121,313

 

$

-

$

-

$

-

$

121,313

 

Other

 

7,255

 

 

7,915

 

 

9,749

 

 

10,616

 

 

35,535

 


 

9,590

 

 

-

 

-

 

-

 

9,590

 

Total

$

119,430

 

$

120,654

 

$

143,149

 

$

145,427

 

$

528,660

 


$

130,903

 

$

-

$

-

$

-

$

130,903

 












 
% Sales Growth










Industrial Tool & Services Segment

 

-17

%

 

-9

%

 

44

%

 

31

%

 

8

%


 

8

%

 

-

 

-

 

-

 

8

%

Other

 

-35

%

 

-21

%

 

8

%

 

28

%

 

-8

%


 

32

%

 

-

 

-

 

-

 

32

%

Total

 

-19

%

 

-10

%

 

41

%

 

31

%

 

7

%


 

10

%

 

-

 

-

 

-

 

10

%












 
Operating Profit from Continuing Operations










Industrial Tool & Services Segment

$

17,362

 

$

14,880

 

$

25,304

 

$

26,772

 

$

84,318

 


$

19,646

 

$

-

$

-

$

-

$

19,646

 

Other

 

(1,662

)

 

(1,834

)

 

14

 

 

(968

)

 

(4,450

)


 

(1,257

)

 

-

 

-

 

-

 

(1,257

)

Corporate / General

 

(6,282

)

 

(6,289

)

 

(5,808

)

 

(6,535

)

 

(24,915

)


 

(5,486

)

 

-

 

-

 

-

 

(5,486

)

Adjusted operating profit

$

9,418

 

$

6,757

 

$

19,510

 

$

19,269

 

$

54,953

 


$

12,903

 

$

-

$

-

$

-

$

12,903

 

Impairment & divestiture charges

 

(139

)

 

(401

)

 

-

 

 

(5,659

)

 

(6,198

)


 

-

 

 

-

 

-

 

-

 

-

 

Restructuring charges

 

(210

)

 

(649

)

 

(1,571

)

 

37

 

 

(2,392

)


 

(2,737

)

 

-

 

-

 

-

 

(2,737

)

Gain on sale of facility, net of transaction charges

 

-

 

 

-

 

 

5,359

 

 

-

 

 

5,359

 


 

-

 

 

-

 

-

 

-

 

-

 

Executive transition & board search charges (2)

 

-

 

 

-

 

 

(551

)

 

(58

)

 

(609

)


 

(3,759

)

 

-

 

-

 

-

 

(3,759

)

Operating profit

$

9,069

 

$

5,707

 

$

22,747

 

$

13,589

 

$

51,113

 


$

6,407

 

$

-

$

-

$

-

$

6,407

 












 
Adjusted Operating Profit %










Industrial Tool & Services Segment

 

15.5

%

 

13.2

%

 

19.0

%

 

19.9

%

 

17.1

%


 

16.2

%

 

-

 

-

 

-

 

16.2

%

Other

 

-22.9

%

 

-23.2

%

 

0.1

%

 

-9.1

%

 

-12.5

%


 

-13.1

%

 

-

 

-

 

-

 

-13.1

%

Adjusted Operating Profit %

 

7.9

%

 

5.6

%

 

13.6

%

 

13.2

%

 

10.4

%


 

9.9

%

 

-

 

-

 

-

 

9.9

%












 
EBITDA from Continuing Operations (1)










Earnings from continuing operations

$

4,822

 

$

3,584

 

$

25,257

 

$

6,549

 

$

40,212

 


$

3,185

 

$

-

$

-

$

-

$

3,185

 

Financing costs, net

 

1,716

 

 

1,338

 

 

1,340

 

 

870

 

 

5,266

 


 

961

 

 

-

 

-

 

-

 

961

 

Income tax expense (benefit)

 

2,258

 

 

1

 

 

(4,390

)

 

5,895

 

 

3,763

 


 

1,781

 

 

-

 

-

 

-

 

1,781

 

Depreciation & amortization

 

5,458

 

 

5,507

 

 

5,473

 

 

5,173

 

 

21,611

 


 

5,175

 

 

-

 

-

 

-

 

5,175

 

EBITDA

$

14,254

 

$

10,430

 

$

27,680

 

$

18,487

 

$

70,852

 


$

11,102

 

$

-

$

-

$

-

$

11,102

 












 
Adjusted EBITDA from Continuing Operations (1)










Industrial Tool & Services Segment

$

21,002

 

$

18,210

 

$

28,873

 

$

30,421

 

$

98,506

 


$

22,996

 

$

-

$

-

$

-

$

22,996

 

Other

 

(740

)

 

(942

)

 

897

 

 

(133

)

 

(918

)


 

(263

)

 

-

 

-

 

-

 

(263

)

Corporate / General

 

(5,659

)

 

(5,788

)

 

(5,327

)

 

(6,121

)

 

(22,896

)


 

(5,135

)

 

-

 

-

 

-

 

(5,135

)

Adjusted EBITDA

$

14,603

 

$

11,480

 

$

24,443

 

$

24,167

 

$

74,692

 


$

17,598

 

$

-

$

-

$

-

$

17,598

 

Impairment & divestiture charges

 

(139

)

 

(401

)

 

-

 

 

(5,659

)

 

(6,198

)


 

-

 

 

-

 

-

 

-

 

-

 

Restructuring charges

 

(210

)

 

(649

)

 

(1,571

)

 

37

 

 

(2,392

)


 

(2,737

)

 

-

 

-

 

-

 

(2,737

)

Gain on sale of facility, net of transaction charges

 

-

 

 

-

 

 

5,359

 

 

-

 

 

5,359

 


 

-

 

 

-

 

-

 

-

 

-

 

Executive transition & board search charges (2)

 

-

 

 

-

 

 

(551

)

 

(58

)

 

(609

)


 

(3,759

)

 

-

 

-

 

-

 

(3,759

)

EBITDA

$

14,254

 

$

10,430

 

$

27,680

 

$

18,487

 

$

70,852

 


$

11,102

 

$

-

$

-

$

-

$

11,102

 












 
Adjusted EBITDA %










Industrial Tool & Services Segment

 

18.7

%

 

16.2

%

 

21.6

%

 

22.6

%

 

20.0

%


 

19.0

%

 

-

 

-

 

-

 

19.0

%

Other

 

-10.2

%

 

-11.9

%

 

9.2

%

 

-1.3

%

 

-2.6

%


 

-2.7

%

 

-

 

-

 

-

 

-2.7

%

Adjusted EBITDA %

 

12.2

%

 

9.5

%

 

17.1

%

 

16.6

%

 

14.1

%


 

13.4

%

 

-

 

-

 

-

 

13.4

%












 
Notes:










(1) EBITDA represents net earnings from continuing operations before financing costs, net, income tax (benefit) expense, and depreciation & amortization. EBITDA is not a calculation based upon GAAP. The amounts included in the EBITDA and Adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation.
(2) Caption updated from "Corporate development & board search fees" used during Fiscal 2021. Costs included have not been altered.

Enerpac Tool Group Corp.
Supplemental Unaudited Data
Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)
(Dollars in thousands, except for per share amounts)

Fiscal 2021
Fiscal 2022

Q1 Q2 Q3 Q4 TOTAL
Q1 Q2 Q3 Q4 TOTAL
Adjusted Earnings (3)










Net Earnings

$

4,598

 

$

3,182

 

$

25,031

 

$

5,266

 

$

38,077

 


$

2,788

 

$

-

$

-

$

-

$

2,788

 

Loss from Discontinued Operations, net of income tax

 

(224

)

 

(402

)

 

(226

)

 

(1,283

)

 

(2,135

)


 

(397

)

 

-

 

-

 

-

 

(397

)

Earnings from Continuing Operations

$

4,822

 

$

3,584

 

$

25,257

 

$

6,549

 

$

40,212

 


$

3,185

 

$

-

$

-

$

-

$

3,185

 

Impairment & divestiture charges

 

139

 

 

401

 

 

-

 

 

5,659

 

 

6,198

 


 

-

 

 

-

 

-

 

-

 

-

 

Restructuring charges

 

210

 

 

649

 

 

1,571

 

 

(37

)

 

2,392

 


 

2,737

 

 

-

 

-

 

-

 

2,737

 

Gain on sale of facility, net of transaction charges

 

-

 

 

-

 

 

(5,359

)

 

-

 

 

(5,359

)


 

-

 

 

-

 

-

 

-

 

-

 

Executive transition & board search charges

 

-

 

 

-

 

 

551

 

 

58

 

 

609

 


 

3,759

 

 

-

 

-

 

-

 

3,759

 

Net tax effect of reconciling items above

 

(15

)

 

(100

)

 

2,647

 

 

(548

)

 

1,984

 


 

42

 

 

-

 

-

 

-

 

42

 

Other income tax benefit

 

-

 

 

(632

)

 

(7,523

)

 

-

 

 

(8,155

)


 

-

 

 

-

 

-

 

-

 

-

 

Adjusted Earnings from Continuing Operations

$

5,156

 

$

3,902

 

$

17,144

 

$

11,681

 

$

37,881

 


$

9,723

 

$

-

$

-

$

-

$

9,723

 












 
Adjusted Diluted Earnings per share (3)










Net Earnings

$

0.08

 

$

0.05

 

$

0.41

 

$

0.09

 

$

0.63

 


$

0.05

 

$

-

$

-

$

-

$

0.05

 

Loss from Discontinued Operations, net of income tax

 

(0.00

)

 

(0.01

)

 

(0.00

)

 

(0.02

)

 

(0.04

)


 

(0.01

)

 

-

 

-

 

-

 

(0.01

)

Earnings from Continuing Operations

$

0.08

 

$

0.06

 

$

0.42

 

$

0.11

 

$

0.67

 


$

0.05

 

$

-

$

-

$

-

$

0.05

 

Impairment & divestiture charges, net of tax effect

 

0.00

 

 

0.01

 

 

-

 

 

0.08

 

 

0.09

 


 

-

 

 

-

 

-

 

-

 

-

 

Restructuring charges, net of tax effect

 

0.00

 

 

0.01

 

 

0.02

 

 

0.00

 

 

0.03

 


 

0.04

 

 

-

 

-

 

-

 

0.04

 

Gain on sale of facility, net of transaction charges, net of tax effect

 

-

 

 

-

 

 

(0.04

)

 

0.00

 

 

(0.04

)


 

-

 

 

-

 

-

 

-

 

-

 

Executive transition & board search charges, net of tax effect

 

-

 

 

-

 

 

0.01

 

 

0.00

 

 

0.01

 


 

0.06

 

 

-

 

-

 

-

 

0.06

 

Other income tax benefit

 

-

 

 

(0.01

)

 

(0.12

)

 

-

 

 

(0.14

)


 

-

 

 

-

 

-

 

-

 

-

 

Adjusted Diluted Earnings per share from Continuing Operations

$

0.09

 

$

0.06

 

$

0.28

 

$

0.19

 

$

0.63

 


$

0.16

 

$

-

$

-

$

-

$

0.16

 












 
Free Cash Flow (4)










Cash (used in) provided by operating activities

$

8,667

 

$

4,579

 

$

11,643

 

$

29,294

 

$

54,183

 


$

(4,726

)

$

-

$

-

$

-

$

(4,726

)

Capital expenditures

 

(1,905

)

 

(3,725

)

 

(3,874

)

 

(2,515

)

 

(12,019

)


 

(3,293

)

 

-

 

-

 

-

 

(3,293

)

Proceeds from sale of property, plant and equipment

 

47

 

 

548

 

 

21,806

 

 

8

 

 

22,409

 


 

133

 

 

-

 

-

 

-

 

133

 

Other

 

(2

)

 

(518

)

 

4,937

 

 

182

 

 

4,599

 


 

-

 

 

-

 

-

 

-

 

-

 

Free Cash Flow

$

6,807

 

$

884

 

$

34,512

 

$

26,969

 

$

69,172

 


$

(7,886

)

$

-

$

-

$

-

$

(7,886

)












 
Notes continued:
(3) Adjusted earnings from continuing operations and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon generally accepted accounting principles (GAAP) and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Enerpac Tool Group companies.
(4) Free cash flow primarily represents the operating cash flow, proceeds from the sale of property, plant and equipment combined with capital expenditures.











 
For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding. With respect to the earnings per share reconciliations the impact of share dilution on the calculation of the net earnings or loss per share and discontinued operations per share may result in the summation of these components not equaling the total earnings per share from continuing operations.

 

Contacts

Bobbi Belstner
Senior Director, Investor Relations and Strategy
262.293.1912

EX-101.SCH 3 epac-20211221.xsd XBRL TAXONOMY EXTENSION SCHEMA 000100 - Document - Document and Entity Information link:presentationLink link:calculationLink link:definitionLink EX-101.LAB 4 epac-20211221_lab.xml XBRL TAXONOMY EXTENSION LABEL LINKBASE Cover [Abstract] Document Type Written Communications Soliciting Material Pre-commencement Tender Offer Pre-commencement Issuer Tender Offer Amendment Flag Document Fiscal Year Focus Document Fiscal Period Focus Document Period End Date Entity Registrant Name Entity Central Index Key Entity File Number Entity Tax Identification Number Entity Incorporation, State or Country Code Entity Emerging Growth Company Entity Address, Address Line One Entity Address, Address Line Two Entity Address, Address Line Three Entity Address, City or Town Entity Address, State or Province Entity Address, Country Entity Address, Postal Zip Code City Area Code Local Phone Number Title of 12(b) Security No Trading Symbol Flag Trading Symbol Security Exchange Name EX-101.PRE 5 epac-20211221_pre.xml XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE XML 6 R1.htm IDEA: XBRL DOCUMENT v3.21.4
Document and Entity Information
Dec. 21, 2021
Cover [Abstract]  
Document Type 8-K
Amendment Flag false
Document Period End Date Dec. 21, 2021
Entity Registrant Name ENERPAC TOOL GROUP CORP
Entity Incorporation, State or Country Code WI
Entity File Number 001-11288
Entity Tax Identification Number 39-0168610
Entity Address, Address Line One N86 W12500 WESTBROOK CROSSING
Entity Address, City or Town MENOMONEE FALLS
Entity Address, State or Province WI
Entity Address, Postal Zip Code 53051
City Area Code 262
Local Phone Number 293-1500
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Entity Emerging Growth Company false
Entity Central Index Key 0000006955
Title of 12(b) Security Class A Common Stock, par value $0.20 per share
Trading Symbol EPAC
Security Exchange Name NYSE
XML 7 a52553923_htm.xml IDEA: XBRL DOCUMENT 0000006955 2021-12-21 2021-12-21 false 0000006955 8-K 2021-12-21 ENERPAC TOOL GROUP CORP WI 001-11288 39-0168610 N86 W12500 WESTBROOK CROSSING MENOMONEE FALLS WI 53051 262 293-1500 false false false false Class A Common Stock, par value $0.20 per share EPAC NYSE false EXCEL 8 Financial_Report.xlsx IDEA: XBRL DOCUMENT begin 644 Financial_Report.xlsx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end XML 9 Show.js IDEA: XBRL DOCUMENT // Edgar(tm) Renderer was created by staff of the U.S. Securities and Exchange Commission. Data and content created by government employees within the scope of their employment are not subject to domestic copyright protection. 17 U.S.C. 105. var Show={};Show.LastAR=null,Show.showAR=function(a,r,w){if(Show.LastAR)Show.hideAR();var e=a;while(e&&e.nodeName!='TABLE')e=e.nextSibling;if(!e||e.nodeName!='TABLE'){var ref=((window)?w.document:document).getElementById(r);if(ref){e=ref.cloneNode(!0); e.removeAttribute('id');a.parentNode.appendChild(e)}} if(e)e.style.display='block';Show.LastAR=e};Show.hideAR=function(){Show.LastAR.style.display='none'};Show.toggleNext=function(a){var e=a;while(e.nodeName!='DIV')e=e.nextSibling;if(!e.style){}else if(!e.style.display){}else{var d,p_;if(e.style.display=='none'){d='block';p='-'}else{d='none';p='+'} e.style.display=d;if(a.textContent){a.textContent=p+a.textContent.substring(1)}else{a.innerText=p+a.innerText.substring(1)}}} XML 10 report.css IDEA: XBRL DOCUMENT /* Updated 2009-11-04 */ /* v2.2.0.24 */ /* DefRef Styles */ ..report table.authRefData{ background-color: #def; border: 2px solid #2F4497; font-size: 1em; position: absolute; } ..report table.authRefData a { display: block; font-weight: bold; } ..report table.authRefData p { margin-top: 0px; } ..report table.authRefData .hide { background-color: #2F4497; padding: 1px 3px 0px 0px; text-align: right; } ..report table.authRefData .hide a:hover { background-color: #2F4497; } ..report table.authRefData .body { height: 150px; overflow: auto; width: 400px; } ..report table.authRefData table{ font-size: 1em; } /* Report Styles */ ..pl a, .pl a:visited { color: black; text-decoration: none; } /* table */ ..report { background-color: white; border: 2px solid #acf; clear: both; color: black; font: normal 8pt Helvetica, Arial, san-serif; margin-bottom: 2em; } ..report hr { border: 1px solid #acf; } /* Top labels */ ..report th { background-color: #acf; color: black; font-weight: bold; text-align: center; } ..report th.void { background-color: transparent; color: #000000; font: bold 10pt Helvetica, Arial, san-serif; text-align: left; } ..report .pl { text-align: left; vertical-align: top; white-space: normal; width: 200px; white-space: normal; /* word-wrap: break-word; */ } ..report td.pl a.a { cursor: pointer; display: block; width: 200px; overflow: hidden; } ..report td.pl div.a { width: 200px; } ..report td.pl a:hover { background-color: #ffc; } /* Header rows... */ ..report tr.rh { background-color: #acf; color: black; font-weight: bold; } /* Calendars... */ ..report .rc { background-color: #f0f0f0; } /* Even rows... */ ..report .re, .report .reu { background-color: #def; } ..report .reu td { border-bottom: 1px solid black; } /* Odd rows... */ ..report .ro, .report .rou { background-color: white; } ..report .rou td { border-bottom: 1px solid black; } ..report .rou table td, .report .reu table td { border-bottom: 0px solid black; } /* styles for footnote marker */ ..report .fn { white-space: nowrap; } /* styles for numeric types */ ..report .num, .report .nump { text-align: right; white-space: nowrap; } ..report .nump { padding-left: 2em; } ..report .nump { padding: 0px 0.4em 0px 2em; } /* styles for text types */ ..report .text { text-align: left; white-space: normal; } ..report .text .big { margin-bottom: 1em; width: 17em; } ..report .text .more { display: none; } ..report .text .note { font-style: italic; font-weight: bold; } ..report .text .small { width: 10em; } ..report sup { font-style: italic; } ..report .outerFootnotes { font-size: 1em; } XML 11 FilingSummary.xml IDEA: XBRL DOCUMENT 3.21.4 html 1 118 1 false 0 0 false 0 false false R1.htm 000100 - Document - Document and Entity Information Sheet http://actuant.com/role/DocumentAndEntityInformation Document and Entity Information Cover 1 false false All Reports Book All Reports a52553923.htm epac-20211221.xsd epac-20211221_lab.xml epac-20211221_pre.xml http://xbrl.sec.gov/dei/2021 true false JSON 13 MetaLinks.json IDEA: XBRL DOCUMENT { "instance": { "a52553923.htm": { "axisCustom": 0, "axisStandard": 0, "contextCount": 1, "dts": { "inline": { "local": [ "a52553923.htm" ] }, "labelLink": { "local": [ "epac-20211221_lab.xml" ] }, "presentationLink": { "local": [ "epac-20211221_pre.xml" ] }, "schema": { "local": [ "epac-20211221.xsd" ], "remote": [ "http://www.xbrl.org/2003/xbrl-linkbase-2003-12-31.xsd", "http://www.xbrl.org/2003/xl-2003-12-31.xsd", "http://www.xbrl.org/2003/xlink-2003-12-31.xsd", "http://www.xbrl.org/lrr/role/net-2009-12-16.xsd", "http://www.xbrl.org/lrr/role/negated-2009-12-16.xsd", "https://xbrl.sec.gov/dei/2021/dei-2021.xsd", "http://www.xbrl.org/2003/xbrl-instance-2003-12-31.xsd", "http://www.xbrl.org/2005/xbrldt-2005.xsd", "https://www.xbrl.org/dtr/type/2020-01-21/types.xsd", "https://xbrl.fasb.org/us-gaap/2021/elts/us-gaap-2021-01-31.xsd", "https://www.xbrl.org/2020/extensible-enumerations-2.0.xsd", "http://www.xbrl.org/2006/ref-2006-02-27.xsd", "https://xbrl.fasb.org/us-gaap/2021/elts/us-types-2021-01-31.xsd", "https://xbrl.fasb.org/srt/2021/elts/srt-types-2021-01-31.xsd", "https://xbrl.fasb.org/srt/2021/elts/srt-2021-01-31.xsd", "https://xbrl.sec.gov/country/2021/country-2021.xsd", "https://xbrl.fasb.org/srt/2021/elts/srt-roles-2021-01-31.xsd", "https://xbrl.fasb.org/us-gaap/2021/elts/us-roles-2021-01-31.xsd", "https://xbrl.sec.gov/currency/2021/currency-2021.xsd", "https://xbrl.sec.gov/exch/2021/exch-2021.xsd", "https://xbrl.sec.gov/naics/2021/naics-2021.xsd", "https://xbrl.sec.gov/sic/2021/sic-2021.xsd", "https://xbrl.sec.gov/stpr/2021/stpr-2021.xsd", "http://www.xbrl.org/2004/ref-2004-08-10.xsd", "http://www.xbrl.org/lrr/arcrole/factExplanatory-2009-12-16.xsd" ] } }, "elementCount": 29, "entityCount": 1, "hidden": { "http://xbrl.sec.gov/dei/2021": 2, "total": 2 }, "keyCustom": 0, "keyStandard": 118, "memberCustom": 0, "memberStandard": 0, "nsprefix": "epac", "nsuri": "http://actuant.com/20211221", "report": { "R1": { "firstAnchor": { "ancestors": [ "div", "div", "body", "html" ], "baseRef": "a52553923.htm", "contextRef": "c20211221to20211221", "decimals": null, "first": true, "lang": "en-US", "name": "dei:DocumentType", "reportCount": 1, "unique": true, "unitRef": null, "xsiNil": "false" }, "groupType": "document", "isDefault": "true", "longName": "000100 - Document - Document and Entity Information", "role": "http://actuant.com/role/DocumentAndEntityInformation", "shortName": "Document and Entity Information", "subGroupType": "", "uniqueAnchor": { "ancestors": [ "div", "div", "body", "html" ], "baseRef": "a52553923.htm", "contextRef": "c20211221to20211221", "decimals": null, "first": true, "lang": "en-US", "name": "dei:DocumentType", "reportCount": 1, "unique": true, "unitRef": null, "xsiNil": "false" } } }, "segmentCount": 0, "tag": { "dei_AmendmentFlag": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "Boolean flag that is true when the XBRL content amends previously-filed or accepted submission.", "label": "Amendment Flag" } } }, "localname": "AmendmentFlag", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "booleanItemType" }, "dei_CityAreaCode": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "Area code of city", "label": "City Area Code" } } }, "localname": "CityAreaCode", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "normalizedStringItemType" }, "dei_CoverAbstract": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "Cover page.", "label": "Cover [Abstract]" } } }, "localname": "CoverAbstract", "nsuri": "http://xbrl.sec.gov/dei/2021", "xbrltype": "stringItemType" }, "dei_DocumentFiscalPeriodFocus": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "Fiscal period values are FY, Q1, Q2, and Q3. 1st, 2nd and 3rd quarter 10-Q or 10-QT statements have value Q1, Q2, and Q3 respectively, with 10-K, 10-KT or other fiscal year statements having FY.", "label": "Document Fiscal Period Focus" } } }, "localname": "DocumentFiscalPeriodFocus", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "fiscalPeriodItemType" }, "dei_DocumentFiscalYearFocus": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "This is focus fiscal year of the document report in YYYY format. For a 2006 annual report, which may also provide financial information from prior periods, fiscal 2006 should be given as the fiscal year focus. Example: 2006.", "label": "Document Fiscal Year Focus" } } }, "localname": "DocumentFiscalYearFocus", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "gYearItemType" }, "dei_DocumentPeriodEndDate": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "For the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.", "label": "Document Period End Date" } } }, "localname": "DocumentPeriodEndDate", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "dateItemType" }, "dei_DocumentType": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "The type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.", "label": "Document Type" } } }, "localname": "DocumentType", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "submissionTypeItemType" }, "dei_EntityAddressAddressLine1": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "Address Line 1 such as Attn, Building Name, Street Name", "label": "Entity Address, Address Line One" } } }, "localname": "EntityAddressAddressLine1", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "normalizedStringItemType" }, "dei_EntityAddressAddressLine2": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "Address Line 2 such as Street or Suite number", "label": "Entity Address, Address Line Two" } } }, "localname": "EntityAddressAddressLine2", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "normalizedStringItemType" }, "dei_EntityAddressAddressLine3": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "Address Line 3 such as an Office Park", "label": "Entity Address, Address Line Three" } } }, "localname": "EntityAddressAddressLine3", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "normalizedStringItemType" }, "dei_EntityAddressCityOrTown": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "Name of the City or Town", "label": "Entity Address, City or Town" } } }, "localname": "EntityAddressCityOrTown", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "normalizedStringItemType" }, "dei_EntityAddressCountry": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "ISO 3166-1 alpha-2 country code.", "label": "Entity Address, Country" } } }, "localname": "EntityAddressCountry", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "countryCodeItemType" }, "dei_EntityAddressPostalZipCode": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "Code for the postal or zip code", "label": "Entity Address, Postal Zip Code" } } }, "localname": "EntityAddressPostalZipCode", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "normalizedStringItemType" }, "dei_EntityAddressStateOrProvince": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "Name of the state or province.", "label": "Entity Address, State or Province" } } }, "localname": "EntityAddressStateOrProvince", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "stateOrProvinceItemType" }, "dei_EntityCentralIndexKey": { "auth_ref": [ "r5" ], "lang": { "en-us": { "role": { "documentation": "A unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.", "label": "Entity Central Index Key" } } }, "localname": "EntityCentralIndexKey", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "centralIndexKeyItemType" }, "dei_EntityEmergingGrowthCompany": { "auth_ref": [ "r5" ], "lang": { "en-us": { "role": { "documentation": "Indicate if registrant meets the emerging growth company criteria.", "label": "Entity Emerging Growth Company" } } }, "localname": "EntityEmergingGrowthCompany", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "booleanItemType" }, "dei_EntityFileNumber": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "Commission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.", "label": "Entity File Number" } } }, "localname": "EntityFileNumber", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "fileNumberItemType" }, "dei_EntityIncorporationStateCountryCode": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "Two-character EDGAR code representing the state or country of incorporation.", "label": "Entity Incorporation, State or Country Code" } } }, "localname": "EntityIncorporationStateCountryCode", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "edgarStateCountryItemType" }, "dei_EntityRegistrantName": { "auth_ref": [ "r5" ], "lang": { "en-us": { "role": { "documentation": "The exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.", "label": "Entity Registrant Name" } } }, "localname": "EntityRegistrantName", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "normalizedStringItemType" }, "dei_EntityTaxIdentificationNumber": { "auth_ref": [ "r5" ], "lang": { "en-us": { "role": { "documentation": "The Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.", "label": "Entity Tax Identification Number" } } }, "localname": "EntityTaxIdentificationNumber", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "employerIdItemType" }, "dei_LocalPhoneNumber": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "Local phone number for entity.", "label": "Local Phone Number" } } }, "localname": "LocalPhoneNumber", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "normalizedStringItemType" }, "dei_NoTradingSymbolFlag": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "Boolean flag that is true only for a security having no trading symbol.", "label": "No Trading Symbol Flag" } } }, "localname": "NoTradingSymbolFlag", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "booleanItemType" }, "dei_PreCommencementIssuerTenderOffer": { "auth_ref": [ "r2" ], "lang": { "en-us": { "role": { "documentation": "Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.", "label": "Pre-commencement Issuer Tender Offer" } } }, "localname": "PreCommencementIssuerTenderOffer", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "booleanItemType" }, "dei_PreCommencementTenderOffer": { "auth_ref": [ "r3" ], "lang": { "en-us": { "role": { "documentation": "Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.", "label": "Pre-commencement Tender Offer" } } }, "localname": "PreCommencementTenderOffer", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "booleanItemType" }, "dei_Security12bTitle": { "auth_ref": [ "r0" ], "lang": { "en-us": { "role": { "documentation": "Title of a 12(b) registered security.", "label": "Title of 12(b) Security" } } }, "localname": "Security12bTitle", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "securityTitleItemType" }, "dei_SecurityExchangeName": { "auth_ref": [ "r1" ], "lang": { "en-us": { "role": { "documentation": "Name of the Exchange on which a security is registered.", "label": "Security Exchange Name" } } }, "localname": "SecurityExchangeName", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "edgarExchangeCodeItemType" }, "dei_SolicitingMaterial": { "auth_ref": [ "r4" ], "lang": { "en-us": { "role": { "documentation": "Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.", "label": "Soliciting Material" } } }, "localname": "SolicitingMaterial", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "booleanItemType" }, "dei_TradingSymbol": { "auth_ref": [], "lang": { "en-us": { "role": { "documentation": "Trading symbol of an instrument as listed on an exchange.", "label": "Trading Symbol" } } }, "localname": "TradingSymbol", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "tradingSymbolItemType" }, "dei_WrittenCommunications": { "auth_ref": [ "r6" ], "lang": { "en-us": { "role": { "documentation": "Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.", "label": "Written Communications" } } }, "localname": "WrittenCommunications", "nsuri": "http://xbrl.sec.gov/dei/2021", "presentation": [ "http://actuant.com/role/DocumentAndEntityInformation" ], "xbrltype": "booleanItemType" } }, "unitCount": 0 } }, "std_ref": { "r0": { "Name": "Exchange Act", "Number": "240", "Publisher": "SEC", "Section": "12", "Subsection": "b" }, "r1": { "Name": "Exchange Act", "Number": "240", "Publisher": "SEC", "Section": "12", "Subsection": "d1-1" }, "r2": { "Name": "Exchange Act", "Number": "240", "Publisher": "SEC", "Section": "13e", "Subsection": "4c" }, "r3": { "Name": "Exchange Act", "Number": "240", "Publisher": "SEC", "Section": "14d", "Subsection": "2b" }, "r4": { "Name": "Exchange Act", "Number": "240", "Publisher": "SEC", "Section": "14a", "Subsection": "12" }, "r5": { "Name": "Regulation 12B", "Number": "240", "Publisher": "SEC", "Section": "12", "Subsection": "b-2" }, "r6": { "Name": "Securities Act", "Number": "230", "Publisher": "SEC", "Section": "425" } }, "version": "2.1" } ZIP 14 0001157523-21-001512-xbrl.zip IDEA: XBRL DOCUMENT begin 644 0001157523-21-001512-xbrl.zip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end