Hamilton Beach 2009 Annual Report Download - page 5

(4) Cash Flow before Financing Activities is equal to net cash provided by operating activities less net cash used for investing activities.
(5) Adjusted EBITDA is provided solely as a supplemental disclosure with respect to liquidity because management believes it provides useful information
regarding a company’s ability to service its indebtedness. Adjusted EBITDA does not represent cash flow from operations, as defined by U.S. generally accepted
accounting principles. You should not consider Adjusted EBITDA as a substitute for net income or net loss, or as an indicator of our operating performance or whether
cash flows will be sufficient to fund our cash needs. NACCO defines Adjusted EBITDA as income before goodwill and other intangible assets impairment charges,
income taxes, non-controlling interest (income) expense, discontinued operations and extraordinary gain plus net interest expense and depreciation, depletion and
amortization expense. Adjusted EBITDA is not a measurement under U.S. generally accepted accounting principles and is not necessarily comparable with similarly
titled measures of other companies. Net cash flows from operating, investing and financing activities as determined using U.S. generally accepted accounting
principles are presented above. A reconciliation of cash flow provided by operating activities to Adjusted EBITDA is presented below.
(6) Includes employees of the unconsolidated mining subsidiaries and excludes employees of Red River.
$ 115.9
35.5
5.4
42.0
(41.8)
$ 157.0
$ 5.8
(2.1)
(1.1)
34.5
(14.0)
$ 23.1
$ 121.7
33.4
4.3
76.5
(55.8)
$ 180.1
$ (64.1)
$ 111.5
8,600
$ 11.9
31.8
0.1
26.4
5.0
$ 75.2
$ (30.1)
(3.8)
(1.0)
(21.4)
–
$ (56.3)
$ (18.2)
28.0
(0.9)
5.0
5.0
$ 18.9
$ (1.8)
$ 175.5
11,100
$ 84.8
28.7
17.2
38.7
4.1
$ 173.5
$ (30.6)
7.2
(16.1)
4.2
–
$ (35.3)
$ 54.2
35.9
1.1
42.9
4.1
$ 138.2
$ (105.8)
$ 213.8
11,300
$ 34.6
19.5
(10.9)
44.7
(6.5)
$ 81.4
$ (33.9)
(3.7)
(3.9)
(18.2)
(0.2)
$ (59.9)
$ 0.7
15.8
(14.8)
26.5
(6.7)
$ 21.5
$ 64.4
$ 201.7
10,600
Year Ended December 31
2009 2008(1) 2007 2006 2005
(In millions)
Reconciliation of Cash Flow Provided by
Operating Activities to Adjusted EBITDA(5)
Cash flow provided by operating activities . . . . . . . . . .
Change in working capital items . . . . . . . . . . . . . . . . . . . .
Gain on sale of assets and businesses . . . . . . . . . . . . . . .
Discontinued operations(2) . . . . . . . . . . . . . . . . . . . . . . . . .
Restructuring charges . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Difference between deferred income
taxes and income tax provision (benefit) . . . . . . . . .
Other non-cash items . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Interest expense, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Adjusted EBITDA(5) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Calculation of Adjusted EBITDA(5)
Net income (loss) attributable to stockholders . . . . . . . .
Goodwill and other intangible
assets impairment charges . . . . . . . . . . . . . . . . . . . . . .
Discontinued operations, net of tax(2) . . . . . . . . . . . . . . .
Extraordinary gain, net-of-tax(3) . . . . . . . . . . . . . . . . . . . .
Noncontrolling interest (income) loss . . . . . . . . . . . . . .
Income tax provision . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Interest expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Interest income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Depreciation, depletion and amortization expense . . . .
Adjusted EBITDA(5) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$ 157.0
(114.9)
10.0
8.4
(9.3)
(4.6)
35.9
29.0
$ 111.5
$ 31.1
–
(22.6)
–
(0.1)
20.5
32.2
(3.2)
53.6
$ 111.5
$ (27.3)
18.0
(6.4)
23.2
(2.6)
$ 4.9
$ (37.5)
(5.7)
(6.0)
(15.9)
(6.3)
$ (71.4)
$ (64.8)
12.3
(12.4)
7.3
(8.9)
$ (66.5)
$ (83.2)
$ 106.6
9,500
$ 4.9
96.6
0.1
(4.6)
(9.1)
(1.6)
(12.7)
33.0
$ 106.6
$ (437.6)
435.7
(2.3)
–
0.2
18.7
40.6
(7.6)
58.9
$ 106.6
$ 75.2
46.0
0.6
(2.6)
(2.7)
21.1
(5.4)
43.3
$ 175.5
$63.1
–
(1.4)
(4.7)
(0.1)
13.8
47.5
(4.2)
61.5
$ 175.5
$ 173.5
(21.6)
25.6
(4.8)
(0.8)
19.4
(11.8)
34.3
$ 213.8
$ 106.8
–
(2.8)
(12.8)
(0.7)
28.5
41.8
(7.5)
60.5
$ 213.8
$ 81.4
77.2
1.3
(2.0)
(8.6)
19.1
4.6
28.7
$ 201.7
$ 90.4
–
(0.6)
–
(0.1)
24.3
40.7
(12.0)
59.0
$ 201.7
Year Ended December 31
2009 2008(1) 2007 2006 2005
(In millions, except employee data)
Cash Flow Data:
Operating Activities
NACCO Materials Handling Group . . . . . . . . . . . . . . .
Hamilton Beach Brands . . . . . . . . . . . . . . . . . . . . . . . . .
Kitchen Collection . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
North American Coal Corporation . . . . . . . . . . . . . . .
NACCO and Other . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Provided by operating activities . . . . . . . . . . . . . . . . . . . .
Investing Activities
NACCO Materials Handling Group . . . . . . . . . . . . . . .
Hamilton Beach Brands . . . . . . . . . . . . . . . . . . . . . . . . .
Kitchen Collection . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
North American Coal Corporation . . . . . . . . . . . . . . .
NACCO and Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Provided by (used for) investing activities . . . . . . . . . .
Cash Flow before Financing Activities
(4)
NACCO Materials Handling Group . . . . . . . . . . . . . . .
Hamilton Beach Brands . . . . . . . . . . . . . . . . . . . . . . . .
Kitchen Collection . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
North American Coal Corporation . . . . . . . . . . . . . . .
NACCO and Other . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Consolidated Cash Flow before Financing Activities . . .
Provided by (used for) financing activities . . . . . . . . . . .
Other Data:
Adjusted EBITDA(5) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Total employees at December 31(6) . . . . . . . . . . . . . . . . .
This Annual Report contains references to non-GAAP financial measures. Presentations of, and quantitative reconciliations to, the most directly comparable
financial measures calculated and presented in accordance with GAAP appear on this page and page 16.
2