Company News »

EnPro Industries Reports Results for the Third Quarter of 2014

Business Wire
Share on StockTwits
Published on

EnPro Industries (NYSE:NPO) :

Consolidated Financial Highlights
(Amounts in millions except per share data and percentages)

Consolidated Financial Results Quarter Ended Sept 30 Nine Months Ended Sept 30
2014 2013 % Change 2014 2013 % Change
Net Sales $ 302.6 $ 276.0 10 % $ 902.9 $ 868.7 4 %
Segment Profit $ 38.6 $ 29.4 31 % $ 102.8 $ 104.0 -1 %
Segment Margin 12.8 % 10.7 % 11.4 % 12.0 %
Net Income $ 8.6 $ 5.6 54 % $ 18.2 $ 22.2 -18 %
Diluted EPS $ 0.33 $ 0.23 $ 0.71 $ 0.96
Adjusted Consolidated Financial Results Quarter Ended Sept 30 Nine Months Ended Sept 30
2014 2013 % Change 2014 2013 % Change
Adjusted EBITDA* $ 43.0 $ 36.0 19 % $ 114.5 $ 120.6 -5 %
Adjusted Net Income* $ 17.6 $ 13.0 35 % $ 42.4 $ 45.0 -6 %
Adjusted Diluted EPS* $ 0.75 $ 0.59 $ 1.83 $ 2.09
*See attached schedules for adjustments

EnPro Industries (NYSE:NPO) today reported consolidated sales of $302.6 million in the third quarter of 2014, a 10% increase over the third quarter of 2013. All three of the company’s segments contributed to the increase, with strong parts and service revenues in the Power Systems segment accounting for almost half of this increase.

Segment profit margin increased to 12.8% in the third quarter of 2014 from 10.7% in the third quarter of 2013 as a result of higher volumes and a more profitable mix partially offset by increases in R&D and other SG&A expenses.

Net income in the third quarter of 2014 was $8.6 million, or $0.33 a share, compared to $5.6 million, or $0.23 a share, in the third quarter of 2013. Before selected items, including interest due to Garlock Sealing Technologies LLC (GST LLC), the deconsolidated subsidiary, restructuring costs, a loss on the exchange of convertible debentures, and the unrealized benefit on shares from an outstanding derivative instrument, adjusted net income was $17.6 million, or $0.75 a share. In the third quarter of 2013, adjusted net income was $13.0 million, or $0.59 a share.

Consolidated earnings before interest, income taxes, depreciation and amortization and other selected items (adjusted EBITDA) were $43.0 million in the third quarter of 2014, a 19% increase over the third quarter of 2013, when adjusted EBITDA was $36.0 million.

The company’s average diluted share count in the third quarter of 2014 increased by 1.8 million shares, or 7%, from the same period a year ago. The increase primarily reflects the net effect of exchanges in the first six months of 2014 of the company’s common stock for $97.7 million in aggregate principal convertible debentures. The diluted share count does not include the unrealized benefit of a derivative transaction put in place to mitigate the dilution associated with the original $172.5 million convertible debenture. Upon maturity in late 2015, this derivative will return 2.6 million shares to the company (assuming a stock price of $67.52/share, which was the average share price during the quarter).

Nine Months Results

Sales for the first nine months of 2014 were $902.9 million, a 4% increase over the first nine months of 2013. Excluding the 1% impact of foreign exchange, sales were 3% higher than last year. Stronger demand for truck parts, semiconductor equipment, high performance seals and bearings more than offset declines in demand for industrial sealing products, pipeline protection components, and compressor parts and services.

Adjusted EBITDA for the first nine months of 2014 was $114.5 million, a 5% decrease from the first nine months of 2013 when adjusted EBITDA was $120.6 million. The change reflects decreased segment profits related to mix, strategic investments and project related costs. Corporate expenses were higher compared to the first nine months of 2013 primarily as a result of increased medical expenses, IT related expenses and higher incentive award accruals.

Net income for the first nine months of the year was $18.2 million, or $0.71 a share, compared to $22.2 million, or $0.96 a share, in the first nine months of 2013. Before selected items, adjusted net income in the first nine months of 2014 was $42.4 million, or $1.83 a share, compared to $45.0 million, or $2.09 a share, in the first nine months of 2013.

Sealing Products Segment

($ Millions)

Quarter Ended

Change

Nine Months Ended
9/30/2014 9/30/2013 9/30/2014 9/30/2013 Change
Sales $168.9 $157.9 $499.3 $470.4
EBITDA $30.7 $31.6 7 % $86.0 $95.9
EBITDA Margin 18.2 % 20.0 % -3 % 17.2 % 20.4 % 6 %
Segment Profit $23.0 $24.2 $62.9 $73.2 -10 %
Segment Margin 13.6 % 15.3 % -5 % 12.6 % 15.6 % -14 %

In the third quarter of 2014, sales in the Sealing Products segment increased 7% over the third quarter of 2013. Excluding the benefit of acquisitions and foreign exchange, the segment’s sales improved by 6%. Sales benefited from higher demand for heavy duty truck parts in North America and increased activity in semiconductor, aerospace and nuclear power markets. Lower demand for pipeline products and sealing products in European process industry markets partially offset these increases.

The segment’s profits decreased by 5% and segment profit margins declined to 13.6% in the third quarter of 2014. Despite the benefit from increased volumes, margins declined primarily as a result of the ongoing project related spending in Stemco’s distribution center as well as severance and inventory reserve adjustments.

The segment’s sales in the first nine months of the year were 6% higher than in the first nine months of 2013 but segment profits and profit margins declined compared to the first nine months of 2013. Factors affecting the year-over-year comparison include a number of higher than normal expenses such as distribution center implementation expenses, higher than usual bad debt and inventory reserve accruals, and additions to selling resources and severance expense. The segment also benefited in 2013 from a reduction in an acquisition-related earn out and for an R&D tax credit that did not recur in the first nine months of 2014.

Engineered Products Segment

($ Millions)

Quarter Ended

Change

Nine Months Ended
9/30/2014 9/30/2013 9/30/2014 9/30/2013 Change
Sales $88.1 $84.1 $275.4 $271.0
EBITDA $11.6 $8.7 5 % $40.7 $34.3 2 %
EBITDA Margin 13.2 % 10.3 % 33 % 14.8 % 12.7 % 19 %
Segment Profit $6.0 $2.9 $23.6 $17.3
Segment Margin 6.8 % 3.4 % 107 % 8.6 % 6.4 % 36 %

The Engineered Products segment’s sales in the third quarter were 5% higher than in the third quarter of 2013, as stronger demand in the automotive, general industrial, refinery and petrochemical markets in Europe and North America offset continued weakness in the North American natural gas market.

Segment profits more than doubled and segment margins increased to 6.8% due to price optimization programs and operational improvements. Restructuring expenses totaling $1.0 million in the third quarter of 2013 did not recur in the third quarter of 2014, thereby contributing a point of margin improvement.

For the first nine months of 2014, the Engineered Products segment’s sales were 2% higher than in the first nine months of 2013 for reasons similar to those that affected the quarterly year-over-year comparison. Segment profits and profit margins increased in the first nine months of 2014 primarily due to price improvements and raw material and operating cost improvements. Restructuring expenses totaling $1.8 million in the first nine months of 2013 did not recur in the comparable period of 2014. This accounted for 0.6 points of margin improvement.

Power Systems Segment

($ Millions)

Quarter Ended

Change

Nine Months Ended
9/30/2014 9/30/2013 9/30/2014 9/30/2013 Change
Sales $46.5 $34.9 $130.6 $129.3
EBITDA $10.4 $3.3 33 % $18.9 $16.3 1 %
EBITDA Margin 22.4 % 9.5 % 215 % 14.5 % 12.6 % 16 %
Segment Profit $9.6 $2.3 $16.3 $13.5
Segment Margin 20.6 % 6.6 % 317 % 12.5 % 10.4 % 21 %

In the Power Systems segment, sales increased by 33% from the third quarter of 2013 as strong sales of parts and services more than offset lower revenues from engines and engine upgrade solutions.

Segment profits tripled and segment profit margins rose to 20.6% from 6.6% in the third quarter of 2013, primarily as a result of the higher volume, a favorable mix of higher-margin parts sales and manufacturing cost reductions. Partially offsetting these benefits were higher SG&A expenses, largely related to increased R&D investment in the development of the OP 2.0 engine.

The segment’s sales in the first nine months of 2014 were slightly higher than in the first nine months of 2013 as increased parts and service sales more than offset lower engine and engine solution revenues. Segment profits increased 21% in the first nine months of 2014 compared to the same period in 2013. Adjusting for the impact of expenses associated with an early retirement program offered in May of 2013 which did not recur in 2014, margins improved 0.6 points primarily due to a favorable mix of high-margin parts and services and lower manufacturing costs.

Garlock Sealing Technologies

($ Millions)

Quarter Ended

Change

Nine Months Ended
9/30/2014 9/30/2013 9/30/2014 9/30/2013 Change
Sales (Includes I/C) $61.1 $59.0 $183.1 $187.6
Third Party Sales $53.8 $53.2 4 % $163.6 $167.9 -2 %
EBITDA-A $12.6 $16.4 1 % $41.3 $48.9 -3 %
EBITDA-A Margin* 20.6 % 27.8 % -23 % 22.6 % 26.1 % -16 %
Operating Profit $10.9 $14.8 $36.6 $44.1
Operating Profit Margin* 17.8 % 25.1 % -26 % 20.0 % 23.5 % -17 %

*EBITDA-A Margin and Operating Profit Margin as shown above are based upon sales including inter-company (I/C) sales. In prior presentations, GST LLC’s margin percentages were presented based upon sales excluding inter-company sales.

Sales at the deconsolidated operations of GST LLC and its subsidiaries (collectively “GST”) in the third quarter of 2014 increased by 4% from the third quarter of 2013 reflecting higher sales from subsidiaries in Canada, Japan and Australia. Operating profits were down 26% from the third quarter of 2013, primarily due to the conclusion of two profitable programs.

Asbestos-related expense was $4.9 million in the third quarter of 2014 compared to $15.9 million in the third quarter of 2013. The year-over-year change in asbestos-related expense reflects lower costs compared to the third quarter of 2013 when GST incurred substantial legal, expert and other expenses in connection with the estimation trial.

GST’s sales in the first nine months of 2014 were 2% lower than the first nine months of 2013 reflecting lower demand in North America and the conclusion of two programs mentioned earlier. Operating profit and profit margins declined as a result of volume and mix and spending for selling and engineering resources. GST’s asbestos-related benefit totaled $173.2 million in the first nine months of 2014 compared to a $40.0 million expense in the first nine months of 2013. The year-over-year change reflects a reduction of $186.3 million in GST’s asbestos-related liability accrual. This change was made in light of GST’s first amended proposed plan of reorganization filed on May 29, 2014, which sets the low end of a range of possible outcomes in the claims resolution process, and lower expenses compared to the first nine months of 2013, which included significant costs related to the estimation trial.

The results of GST LLC and certain subsidiaries were deconsolidated effective June 5, 2010, when GST filed voluntary petitions for reorganization under Chapter 11 of the United States Bankruptcy code. These filings were the initial step in a process to reach a permanent resolution of all of GST’s current and future asbestos claims. Tables attached to this press release illustrate, on a pro-forma basis, condensed consolidated financial results for the third quarter and first nine months of 2014 and 2013 as if GST were reconsolidated with EnPro based on confirmation and consummation of GST’s amended proposed plan of reorganization. The narrative preceding those tables includes an important discussion of the risks and uncertainties applicable to confirmation and consummation of the amended plan of reorganization. Due to these risks and uncertainties, reconsolidation of GST is not currently probable under Regulation S-X of the Securities and Exchange Commission (SEC) and pro forma financial statements are not required by the SEC. We are providing the pro forma financial information in this release as supplemental information in response to requests from investors for this information.

Cash Flows

EnPro’s cash balance stood at $198.4 million at September 30, 2014 compared to $75.1 million at the end of the third quarter in 2013. Cash Flow for the nine months ended September 30, 2014 was $134 million compared to $21.2 million in the same period of 2013. The increase is primarily the result of net proceeds from EnPro’s newly issued 5.875% senior notes. Financing activities provided $176.9 million of cash for the first nine months of 2014, after giving effect to purchases of the company’s convertible debentures under a tender offer. Financing activities in the first nine months of 2013 provided cash of $12.8 million, primarily consisting of net proceeds on short term borrowings.

Operating activities used $9.9 million of cash in the first nine months of 2014 compared to generating $38.1 million in the same period a year ago. A significant factor was $48 million in contributions to the company’s pension plan this year which significantly improved the funding status and will reduce future pension related expenses. We do not expect to make any further pension contributions in the balance of 2014 or 2015. By comparison, $17 million in contributions were made to the pension plan in the first nine months of 2013.

Segment working capital increased by approximately $34 million in the first nine months of 2014 compared to $20 million in the first nine months of 2013 as the result of investments in Stemco’s distribution center and several large engine programs underway at Fairbanks Morse.

Cash used in investing activities, which mainly includes capital expenditures, was $31.7 million for the first nine months of 2014 compared to $30.0 million for the comparable period in 2013.

GST’s cash and investment balance was $223.1 million at the end of the third quarter compared to $172.6 million at the end of the third quarter of 2013. The increase included the collection of $23.3 million of insurance proceeds since September 30, 2013, which also reduced GST’s insurance receivable by that amount.

Outlook

“We are cautiously optimistic that sales for the fourth quarter will be near the third quarter’s level,” said Steve Macadam, president and chief executive officer. “OEM order activity remains firm in our semiconductor, aerospace and trucking markets and we have a substantial shippable backlog in Power Systems in the fourth quarter. However, margins generated by engine revenues and OEM sales are generally lower than our aftermarket margins. As a result, fourth quarter segment margins may be lower than those we reported in the third quarter. We remain excited about the longer term benefits from a number of strategic growth initiatives underway and the potential for additional growth that our new capital structure affords us,” he added.

Conference Call and Webcast Information

EnPro will hold a conference call tomorrow, October 30, at 10:00 a.m. Eastern Time to discuss second quarter 2014 results. Investors who wish to participate in the call should dial 1-800-851-4704 approximately 10 minutes before the call begins and provide conference id number 83261147. A live audio webcast of the call and accompanying slide presentation will be accessible from the company’s website, http://www.enproindustries.com. To access the presentation, log on to the webcast by clicking the link on the company’s home page.

Deconsolidation of Garlock Sealing Technologies LLC

Results for the third quarters and first nine months of 2014 and 2013 reflect the deconsolidation of Garlock Sealing Technologies LLC (GST) and its subsidiaries, effective June 5, 2010, when GST filed a voluntary petition under Chapter 11 of the U.S. Bankruptcy Code to begin a process in pursuit of an efficient and permanent resolution to all current and future asbestos claims against it. Deconsolidation is required by generally accepted accounting principles. To aid in comparisons of year-over-year data, the company has attached a schedule to this press release showing key operating measures for both EnPro and GST on a pro forma basis.

Non-GAAP Financial Information

This press release contains financial measures that have not been prepared in accordance with GAAP. They include income before asbestos-related expenses and other selected items, EBITDA-A, EBITDA and related per share amounts. Tables showing the effect of these non-GAAP financial measures for third quarters and first nine months of 2014 and 2013 are attached to the release.

Forward-Looking Statements

Statements in this press 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: 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, guaranteed debt payments, employee benefit obligations and other matters. In addition, adverse developments could arise in regard to voluntary petitions filed by certain of our subsidiaries in U.S. Bankruptcy Court to establish a trust that would resolve all current and future asbestos claims. Our filings with the Securities and Exchange Commission, including the Form 10-K for the year ended December 31, 2013 and Form 10-Q for the quarter ended June 30, 2014, describe these and other risks and uncertainties in more detail. We do not undertake to update any forward-looking statement made in this press release to reflect any change in management’s expectations or any change in the assumptions or circumstances on which such statements are based.

About EnPro Industries

EnPro Industries, Inc. is a leader in sealing products, metal polymer and filament wound bearings, components and service for reciprocating compressors, 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, 2014 and 2013
(Stated in Millions of Dollars, Except Per Share Data)
Quarters Ended Nine Months Ended
September 30, September 30, September 30, September 30,
2014 2013 2014 2013
Net sales $ 302.6 $ 276.0 $ 902.9 $ 868.7
Cost of sales 196.4 183.9 592.1 573.2
Gross profit 106.2 92.1 310.8 295.5
Operating expenses:
Selling, general and administrative 77.4 71.4 239.8 219.6
Other 1.2 2.4 1.9 6.1
Total operating expenses 78.6 73.8 241.7 225.7
Operating income 27.6 18.3 69.1 69.8
Interest expense (10.8 ) (11.3 ) (32.3 ) (33.7 )
Interest income 0.3 0.2 0.8 0.6
Other expense (4.0 ) (10.7 ) (6.3 )
Income before income taxes 13.1 7.2 26.9 30.4
Income tax expense (4.5 ) (1.6 ) (8.7 ) (8.2 )
Net income $ 8.6 $ 5.6 $ 18.2 $ 22.2
Basic earnings per share $ 0.36 $ 0.27 $ 0.80 $ 1.06
Average common shares outstanding (millions) 24.0 20.9 22.7 20.9
Diluted earnings per share $ 0.33 $ 0.23 $ 0.71 $ 0.96
Average common shares outstanding (millions) 26.1 24.3 25.7 23.2
EnPro Industries, Inc.
Consolidated Statements of Cash Flows (Unaudited)
For the Nine Months Ended September 30, 2014 and 2013
(Stated in Millions of Dollars)
2014 2013
Operating activities
Net income $ 18.2 $ 22.2

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

Depreciation 22.2 22.3
Amortization 20.8 20.4
Accretion of debt discount 3.9 5.6
Loss on exchange of debt 10.0
Deferred income taxes (22.4 ) (5.8 )
Stock-based compensation 7.8 (1.2 )
Other non-cash adjustments 0.9 (2.0 )

Change in assets and liabilities, net of effects of acquisitions of businesses:

Accounts receivable, net (27.2 ) (15.3 )
Inventories (9.8 ) (5.8 )
Accounts payable (2.8 ) (8.4 )
Other current assets and liabilities 10.4 11.9
Other non-current assets and liabilities (41.9 ) (5.8 )
Net cash provided by (used in) operating activities (9.9 ) 38.1
Investing activities
Purchases of property, plant and equipment (20.4 ) (21.9 )
Payments for capitalized internal-use software (7.1 ) (6.4 )
Acquisitions, net of cash acquired (4.3 ) (2.0 )
Other 0.1 0.3
Net cash used in investing activities (31.7 ) (30.0 )
Financing activities
Net proceeds from short-term borrowings 1.9 10.8
Proceeds from debt 637.0 143.9
Repayments of debt (399.0 ) (143.9 )
Debt issuance costs (5.2 )
Repurchase of convertible debentures conversion option (53.6 )
Other (4.2 ) 2.0
Net cash provided by financing activities 176.9 12.8
Effect of exchange rate changes on cash and cash equivalents (1.3 ) 0.3
Net increase in cash and cash equivalents 134.0 21.2
Cash and cash equivalents at beginning of period 64.4 53.9
Cash and cash equivalents at end of period $ 198.4 $ 75.1
Supplemental disclosures of cash flow information:
Cash paid during the period for:
Interest $ 22.3 $ 21.2
Income taxes $ 31.1 $ 14.0
EnPro Industries, Inc.
Consolidated Balance Sheets (Unaudited)
As of September 30, 2014 and December 31, 2013
(Stated in Millions of Dollars)
September 30, December 31,
2014 2013
Current assets
Cash and cash equivalents $ 198.4 $ 64.4
Accounts receivable 218.3 193.1
Inventories 158.2 149.1
Other current assets 61.1 50.1
Total current assets 636.0 456.7
Property, plant and equipment 180.3 187.5
Goodwill 217.8 220.2
Other intangible assets 185.8 200.1
Investment in GST 236.9 236.9
Other assets 125.9 96.9
Total assets $ 1,582.7 $ 1,398.3
Current liabilities
Short-term borrowings from GST $ 24.1 $ 22.0
Notes payable to GST 11.7 11.2
Current maturities of long-term debt 22.3 156.6
Accounts payable 84.3 86.8
Accrued expenses 134.6 140.8
Total current liabilities 277.0 417.4
Long-term debt 298.5 8.5
Notes payable to GST 259.3 248.1
Pension liability 9.1 47.4
Other liabilities 69.1 63.5
Total liabilities 913.0 784.9
Temporary equity 1.3 15.9
Shareholders’ equity
Common stock 0.2 0.2
Additional paid-in capital 474.4 410.9
Retained earnings 191.5 173.3
Accumulated other comprehensive income 3.6 14.4
Common stock held in treasury, at cost (1.3 ) (1.3 )
Total shareholders’ equity 668.4 597.5
Total liabilities and equity $ 1,582.7 $ 1,398.3
EnPro Industries, Inc.
Segment Information (Unaudited)
For the Quarters and Nine Months Ended September 30, 2014 and 2013
(Stated in Millions of Dollars)
Sales
Quarters Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
Sealing Products $ 168.9 $ 157.9 $ 499.3 $ 470.4
Engineered Products 88.1 84.1 275.4 271.0
Power Systems 46.5 34.9 130.6 129.3
303.5 276.9 905.3 870.7
Less intersegment sales (0.9 ) (0.9 ) (2.4 ) (2.0 )
$ 302.6 $ 276.0 $ 902.9 $ 868.7
Segment Profit
Quarters Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
Sealing Products $ 23.0 $ 24.2 $ 62.9 $ 73.2
Engineered Products 6.0 2.9 23.6 17.3
Power Systems 9.6 2.3 16.3 13.5
$ 38.6 $ 29.4 $ 102.8 $ 104.0
Segment Margin
Quarters Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
Sealing Products 13.6 % 15.3 % 12.6 % 15.6 %
Engineered Products 6.8 % 3.4 % 8.6 % 6.4 %
Power Systems 20.6 % 6.6 % 12.5 % 10.4 %
12.8 % 10.7 % 11.4 % 12.0 %
Reconciliation of Segment Profit to Net Income
Quarters Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
Segment profit $ 38.6 $ 29.4 $ 102.8 $ 104.0
Corporate expenses (10.1 ) (7.6 ) (30.9 ) (25.2 )
Interest expense, net (10.5 ) (11.1 ) (31.5 ) (33.1 )
Other expense, net (4.9 ) (3.5 ) (13.5 ) (15.3 )
Income before income taxes 13.1 7.2 26.9 30.4
Income tax expense (4.5 ) (1.6 ) (8.7 ) (8.2 )
Net income $ 8.6 $ 5.6 $ 18.2 $ 22.2

Segment profit 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, gains/losses related to the sale of assets 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.

EnPro Industries, Inc.
Reconciliation of Income Before Selected Items to Net Income (Unaudited)
For the Quarters and Nine Months Ended September 30, 2014 and 2013
(Stated in Millions of Dollars, Except Per Share Data)
Quarters Ended September 30,
2014 2013
$ Per share $ Per share
Income before selected items $ 17.6 $ 0.75 $ 13.0 $ 0.59
Adjustments (net of tax):
Restructuring costs (0.3 ) (0.01 ) (0.8 ) (0.03 )
Loss on exchange of debt (2.5 ) (0.10 )
Interest expense and royalties with GST (4.9 ) (0.19 ) (5.1 ) (0.21 )
Other (0.4 ) (0.02 ) (0.8 ) (0.03 )
Tax accrual adjustments (0.9 ) (0.03 ) (0.7 ) (0.03 )
Impact of shares deliverable under outstanding convertible debenture hedge N/A (0.07 ) N/A (0.06 )
Impact (9.0 ) (0.42 ) (7.4 ) (0.36 )
Net income $ 8.6 $ 0.33 $ 5.6 $ 0.23
Nine Months Ended September 30,
2014 2013
$ Per share $ Per share
Income before selected items $ 42.4 $ 1.83 $ 45.0 $ 2.09
Adjustments (net of tax):
Restructuring costs (0.7 ) (0.02 ) (2.6 ) (0.11 )
Loss on exchange of debt (6.2 ) (0.24 )
Environmental reserve adjustment (0.4 ) (0.02 ) (4.0 ) (0.17 )
Interest expense and royalties with GST (14.6 ) (0.57 ) (14.8 ) (0.64 )
Other (0.5 ) (0.02 ) (1.2 ) (0.05 )
Tax accrual adjustments (1.8 ) (0.06 ) (0.2 ) (0.01 )
Impact of shares deliverable under outstanding convertible debenture hedge N/A (0.19 ) N/A (0.15 )
Impact (24.2 ) (1.12 ) (22.8 ) (1.13 )
Net income $ 18.2 $ 0.71 $ 22.2 $ 0.96

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 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 the Company’s tax rate to the pre-tax amount. The interest expense with GST is included in interest expense, and the restructuring costs, loss on exchange of debt, environmental reserve adjustment and other are included as part of other operating expense and other expense. Per share amounts were calculated by dividing by the weighted-average shares of diluted common stock outstanding during the periods The impact of shares deliverable under outstanding convertible debenture hedge represents the per share effect of the call options purchased to reduce the potential dilution to our common shareholders from the conversion of our convertible debentures. For accounting purposes, the call options are excluded from the GAAP diluted earnings per share computation because they are antidilutive. They will mature and the corresponding value will be realized in October 2015.

EnPro Industries, Inc.
Reconciliation of EBITDA to Segment Profit (Unaudited)
For the Quarters and Nine Months Ended September 30, 2014 and 2013
(Stated in Millions of Dollars)
Quarter Ended September 30, 2014
Sealing Engineered Power Total
Products Products Systems Segments

Earnings before interest, income taxes, depreciation and amortization (EBITDA)

$ 30.7 $ 11.6 $ 10.4 $ 52.7
Deduct depreciation and amortization expense (7.7 ) (5.6 ) (0.8 ) (14.1 )
Segment profit $ 23.0 $ 6.0 $ 9.6 $ 38.6
EBITDA margin 18.2 % 13.2 % 22.4 % 17.4 %
Quarter Ended September 30, 2013
Sealing Engineered Power Total
Products Products Systems Segments

Earnings before interest, income taxes, depreciation and amortization (EBITDA)

$ 31.6 $ 8.7 $ 3.3 $ 43.6
Deduct depreciation and amortization expense (7.4 ) (5.8 ) (1.0 ) (14.2 )
Segment profit $ 24.2 $ 2.9 $ 2.3 $ 29.4
EBITDA margin 20.0 % 10.3 % 9.5 % 15.8 %
Nine Months Ended September 30, 2014
Sealing Engineered Power Total
Products Products Systems Segments

Earnings before interest, income taxes, depreciation and amortization (EBITDA)

$ 86.0 $ 40.7 $ 18.9 $ 145.6
Deduct depreciation and amortization expense (23.1 ) (17.1 ) (2.6 ) (42.8 )
Segment profit $ 62.9 $ 23.6 $ 16.3 $ 102.8
EBITDA margin 17.2 % 14.8 % 14.5 % 16.1 %
Nine Months Ended September 30, 2013
Sealing Engineered Power Total
Products Products Systems Segments

Earnings before interest, income taxes, depreciation and amortization (EBITDA)

$ 95.9 $ 34.3 $ 16.3 $ 146.5
Deduct depreciation and amortization expense (22.7 ) (17.0 ) (2.8 ) (42.5 )
Segment profit $ 73.2 $ 17.3 $ 13.5 $ 104.0
EBITDA margin 20.4 % 12.7 % 12.6 % 16.9 %

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

EnPro Industries, Inc.
Reconciliation of Adjusted EBITDA to Net Income (Unaudited)
For the Quarters and Nine Months Ended September 30, 2014 and 2013
(Stated in Millions of Dollars)
Quarters Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013

Earnings before interest, income taxes, depreciation, amortization, and other selected items (adjusted EBITDA)*

$ 43.0 $ 36.0 $ 114.5 $ 120.6

Adjustments to arrive at earnings before interest, income taxes, depreciation and amortization (EBITDA):

Restructuring costs (0.5 ) (1.3 ) (1.1 ) (4.2 )
Environmental reserve adjustment (0.7 ) (6.3 )
Loss on debt exchange (4.0 ) (10.0 )
Other (0.8 ) (2.1 ) (1.3 ) (3.9 )
EBITDA 37.7 32.6 101.4 106.2
Adjustments to arrive at net income:
Interest expense, net (10.5 ) (11.1 ) (31.5 ) (33.1 )
Income tax expense (4.5 ) (1.6 ) (8.7 ) (8.2 )
Depreciation and amortization expense (14.1 ) (14.3 ) (43.0 ) (42.7 )
Net income $ 8.6 $ 5.6 $ 18.2 $ 22.2

* Adjusted EBITDA as presented also represents the amount defined as “EBITDA” under the indenture governing the Company’s 5.875% senior notes due 2022.

Unaudited Pro Forma Information Reflecting the Reconsolidation of Garlock Sealing Technologies

The historical business operations of Garlock Sealing Technologies LLC (“GST LLC”) and The Anchor Packing Company (“Anchor”) resulted in a substantial volume of asbestos litigation in which plaintiffs alleged personal injury or death as a result of exposure to asbestos fibers. Those subsidiaries manufactured and/or sold industrial sealing products, predominately gaskets and packing, that contained encapsulated asbestos fibers. Anchor is an inactive and insolvent indirect subsidiary of Coltec Industries Inc (“Coltec”). EnPro’s subsidiaries’ exposure to asbestos litigation and their relationships with insurance carriers have been managed through another Coltec subsidiary, Garrison Litigation Management Group, Ltd. (“Garrison”). GST LLC, Anchor and Garrison are collectively referred to as “GST.”

On June 5, 2010 (the “Petition Date”), GST filed voluntary petitions for reorganization under Chapter 11 of the United States Bankruptcy Code in the U.S. Bankruptcy Court for the Western District of North Carolina in Charlotte (the “Bankruptcy Court”). The filings were the initial step in an asbestos claims resolution process, which is ongoing. The filings did not include EnPro Industries, Inc., or any other EnPro Industries, Inc. operating subsidiary.

The financial results of GST and its subsidiaries are included in our consolidated results through June 4, 2010, the day prior to the Petition Date. However, U.S. generally accepted accounting principles require an entity that files for protection under the U.S. Bankruptcy Code, whether solvent or insolvent, whose financial statements were previously consolidated with those of its parent, as GST’s and its subsidiaries’ were with EnPro’s, generally must be prospectively deconsolidated from the parent and the investment accounted for using the cost method. Accordingly, the financial results of GST and its subsidiaries are not included in EnPro’s consolidated results after June 4, 2010.

On May 29, 2014, GST LLC filed an amended proposed plan of reorganization (the “Amended Plan”) with the Bankruptcy Court that provides $275 million in total funding for (a) present and future asbestos claims against GST that have not been resolved by settlement or verdict prior to the Petition Date, and (b) administrative and litigation costs. The $275 million is to be funded by GST ($245 million) and Coltec ($30 million), through two facilities-a settlement facility (which would receive $245 million) and a litigation facility (which would receive $30 million). Funds contained in the settlement facility and the litigation facility would provide the exclusive remedies for current and future GST asbestos claimants other than claimants whose claims had been resolved by settlement or verdict prior to the Petition Date and were not paid prior to the Petition Date in full. With respect to claims resolved by verdict, such payment will be made only to the extent the verdict becomes final. The amount of such claims resolved by verdict is $1.5 million. GST estimates the range of its aggregate liability for such unpaid settled asbestos claims to be from $3.1 million to $16.4 million. The Amended Plan incorporates the Bankruptcy Court’s determination in January 2014 that $125 million is sufficient to satisfy GST’s aggregate liability for present and future mesothelioma claims. Under the terms of the Amended Plan, EnPro will retain 100% of the equity interests of GST LLC.

If the Amended Plan is confirmed by the Bankruptcy Court and is consummated, GST will be re-consolidated with EnPro’s results for financial reporting purposes. The Amended Plan is subject to confirmation by the Bankruptcy Court and EnPro cannot assure you that GST will be able to obtain necessary Bankruptcy Court approval of the Amended Plan, including the settlement of asbestos claims and related releases of claims against us included therein, and that the Amended Plan will be consummated.

Confirmation and consummation of the Amended Plan are subject to a number of risks and uncertainties, including the actions and decisions of creditors and other third parties that have an interest in the bankruptcy proceedings, delays in the confirmation or effective date of the Amended Plan due to factors beyond GST’s or EnPro’s control, which would result in greater costs and the impairment of value of GST, appeals and other challenges to the Amended Plan and risks and uncertainties affecting GST and Coltec’s ability to fund anticipated contributions under the Amended Plan as a result of adverse changes in their results of operations, financial condition and capital resources, including as a result of economic factors beyond their control.

In light of the risks and uncertainties, including those noted above, the confirmation and consummation of the Amended Plan is not currently probable under Regulation S-X of the SEC and therefore, the reconsolidation of GST LLC with EnPro’s results for financial reporting purposes on the basis of confirmation and consummation of the Amended Plan is not currently probable. Accordingly, pro forma financial statements are not required by the SEC and the following pro forma condensed consolidated financial information may not include all information required to be included in pro forma financial statements prepared in accordance with Regulation S-X of the SEC. EnPro is providing the unaudited pro forma condensed consolidated financial information which assumes the confirmation and consummation of the Amended Plan for illustrative purposes only in light of specific requests for such pro forma information by investors.

The unaudited pro forma condensed consolidated financial information presented below has been prepared to illustrate the effects of the reconsolidation of GST and its subsidiaries with EnPro assuming the confirmation and consummation of the Amended Plan and is based upon the historical balance sheet of EnPro as of September 30, 2014, the estimated fair value of assets and liabilities of GST as of September 30, 2014 and the historical results of GST operations after consideration of the adjustments to the fair value of assets and liabilities. The unaudited pro forma condensed consolidated balance sheet as of September 30, 2014 gives effect to the reconsolidation as if it occurred on September 30, 2014. The unaudited pro forma condensed consolidated statements of operations for the quarters and nine months ended September 30, 2014 and 2013 give effect to the reconsolidation as if it had occurred on January 1, 2013.

Under generally accepted accounting principles, the reconsolidation of GST requires that the tangible and intangible assets and liabilities of GST be reflected at their estimated fair values. The preliminary fair value amounts used in the unaudited pro forma condensed consolidated financial information reflects management’s best estimates of fair value. Upon completion of detailed valuation studies and the final determination of fair value, EnPro may make additional adjustments to the fair value allocation, which may differ significantly from the valuations set forth in the unaudited pro forma condensed consolidated financial information.

The unaudited pro forma condensed consolidated statements of operations are based on estimates and assumptions, which have been made solely for the purposes of developing such pro forma information. The unaudited pro forma condensed consolidated statements of operations also include certain adjustments such as increased depreciation and amortization expense on tangible and intangible assets, increased interest expense on the debt incurred to complete the reconsolidation as well as the tax impacts related to these adjustments. The pro forma adjustments are based upon available information and certain assumptions that EnPro believes are reasonable.

The unaudited pro forma condensed consolidated financial information has been presented for information purposes only and is not necessarily indicative of what the consolidated company’s financial position or results of operations actually would have been had the reconsolidation been completed as of the dates indicated, nor is it necessarily indicative of the future operating results or financial position of the consolidated company. Therefore, the actual amounts recorded at the date the reconsolidation occurs may differ from the information presented herein.

EnPro Industries, Inc.
Pro Forma Condensed Consolidated Statements of Operations (Unaudited)
For the Quarter Ended September 30, 2014
(Stated in Millions of Dollars, Except Per Share Data)
Pro Forma
Pro Forma Pro Forma Adjustments
EnPro GST Adjustments Consolidated Reference
Net sales $ 302.6 $ 61.1 $ (14.8 ) $ 348.9 (1)
Cost of sales 196.4 37.4 (14.6 ) 219.2

(1),(2)

Gross profit 106.2 23.7 (0.2 ) 129.7
Operating expenses:
Selling, general and administrative 77.4 12.5 3.0 92.9 (3)
Other 1.2 0.7 (0.7 ) 1.2 (4)
Total operating expenses 78.6 13.2 2.3 94.1
Operating income 27.6 10.5 (2.5 ) 35.6
Interest expense (10.8 ) (0.1 ) 7.7 (3.2 ) (5)
Interest income 0.3 7.7 (7.7 ) 0.3 (5)
Other expense (4.0 ) (4.4 ) 4.4 (4.0 ) (4)
Income before income taxes 13.1 13.7 1.9 28.7
Income tax expense (4.5 ) (4.8 ) (0.7 ) (10.0 ) (6)
Net income $ 8.6 $ 8.9 $ 1.2 $ 18.7
Basic earnings per share $ 0.36 N/A N/A $ 0.78
Average common shares outstanding (millions) 24.0 24.0
Diluted earnings per share $ 0.33 N/A N/A $ 0.72
Average common shares outstanding (millions) 26.1 26.1

(1)

Eliminate intercompany sales of $14.8 million.

(2)

Reflects the increase in depreciation expense of $0.2 million due to adjusting property, plant and equipment to fair value. The total fair value adjustment to property, plant and equipment was $19.8 million of which $14.6 million related to depreciable buildings and improvements and machinery and equipment that have a net estimated remaining economic life of 14.1 years.

(3)

Reflects the increase in amortization expense as a result of the estimated fair value adjustment due to the creation of the finite-lived intangible assets. The estimated useful life of the finite-lived intangible assets is 15 years.

(4) Eliminate asbestos-related expenses which would cease upon confirmation and consummation of the Amended Plan.
(5) Eliminate intercompany interest.

(6)

For purposes of the consolidated pro forma financial information, the estimated effective tax rate of 36% has been used for all periods presented to calculate the tax effect associated with the pro forma adjustments.

EnPro Industries, Inc.
Pro Forma Condensed Consolidated Statements of Operations (Unaudited)
For the Quarter Ended September 30, 2013
(Stated in Millions of Dollars, Except Per Share Data)
Pro Forma
Pro Forma Pro Forma Adjustments
EnPro GST Adjustments Consolidated Reference
Net sales $ 276.0 $ 59.0 $ (11.7 ) $ 323.3 (1)
Cost of sales 183.9 33.3 (11.5 ) 205.7

(1),(2)

Gross profit 92.1 25.7 (0.2 ) 117.6
Operating expenses:
Selling, general and administrative 71.4 9.9 3.0 84.3 (3)
Other 2.4 0.6 (1.7 ) 1.3 (4)
Total operating expenses 73.8 10.5 1.3 85.6
Operating income 18.3 15.2 (1.5 ) 32.0
Interest expense (11.3 ) (0.1 ) 7.4 (4.0 ) (5)
Interest income 0.2 7.5 (7.4 ) 0.3 (5)
Other expense (15.4 ) 15.4 (4)
Income before income taxes 7.2 7.2 13.9 28.3
Income tax expense (1.6 ) (2.0 ) (5.0 ) (8.6 ) (6)
Net income $ 5.6 $ 5.2 $ 8.9 $ 19.7
Basic earnings per share $ 0.27 N/A N/A $ 0.94
Average common shares outstanding (millions) 20.9 20.9
Diluted earnings per share $ 0.23 N/A N/A $ 0.81
Average common shares outstanding (millions) 24.3 24.3
(1) Eliminate intercompany sales of $11.7 million.
(2) Reflects the increase in depreciation expense of $0.2 million due to adjusting property, plant and equipment to fair value. The total fair value adjustment to property, plant and equipment was $19.8 million of which $14.6 million related to depreciable buildings and improvements and machinery and equipment that have a net estimated remaining economic life of 14.1 years.
(3) Reflects the increase in amortization expense as a result of the estimated fair value adjustment due to the creation of the finite-
lived intangible assets. The estimated useful life of the finite-lived intangible assets is 15 years.
(4) Eliminate asbestos-related expenses which would cease upon confirmation and consummation of the Amended Plan.

(5)

Eliminate intercompany interest.

(6)

For purposes of the consolidated pro forma financial information, the estimated effective tax rate of 36% has been used for all periods presented to calculate the tax effect associated with the pro forma adjustments.

EnPro Industries, Inc.
Pro Forma Condensed Consolidated Statements of Operations (Unaudited)
For the Nine Months Ended September 30, 2014
(Stated in Millions of Dollars, Except Per Share Data)
Pro Forma
Pro Forma Pro Forma Adjustments
EnPro GST Adjustments Consolidated Reference
Net sales $ 902.9 $ 183.1 $ (42.8 ) $ 1,043.2 (1)
Cost of sales 592.1 110.6 (42.1 ) 660.6

(1),(2)

Gross profit 310.8 72.5 (0.7 ) 382.6
Operating expenses:
Selling, general and administrative 239.8 35.2 8.8 283.8 (3)
Other 1.9 (184.8 ) 185.2 2.3 (4)
Total operating expenses 241.7 (149.6 ) 194.0 286.1
Operating income 69.1 222.1 (194.7 ) 96.5
Interest expense (32.3 ) (0.1 ) 22.8 (9.6 ) (5)
Interest income 0.8 23.0 (22.8 ) 1.0 (5)
Other expense (10.7 ) (12.3 ) 12.3 (10.7 ) (4)
Income before income taxes 26.9 232.7 (182.4 ) 77.2
Income tax expense (8.7 ) (82.5 ) 65.7 (25.5 ) (6)
Net income $ 18.2 $ 150.2 $ (116.7 ) $ 51.7
Basic earnings per share $ 0.80 N/A N/A $ 2.28
Average common shares outstanding (millions) 22.7 22.7
Diluted earnings per share $ 0.71 N/A N/A $ 2.01
Average common shares outstanding (millions) 25.7 25.7
(1) Eliminate intercompany sales of $42.8 million.
(2) Reflects the increase in depreciation expense of $0.7 million due to adjusting property, plant and equipment to fair value. The total fair value adjustment to property, plant and equipment was $19.8 million of which $14.6 million related to depreciable buildings and improvements and machinery and equipment that have a net estimated remaining economic life of 14.1 years.
(3) Reflects the increase in amortization expense as a result of the estimated fair value adjustment due to the creation of the finite- lived intangible assets. The estimated useful life of the finite-lived intangible assets is 15 years.
(4) Eliminate asbestos-related expenses which would cease upon confirmation and consummation of the Amended Plan.
(5) Eliminate intercompany interest.
(6) For purposes of the consolidated pro forma financial information, the estimated effective tax rate of 36% has been used for all periods presented to calculate the tax effect associated with the pro forma adjustments.
EnPro Industries, Inc.
Pro Forma Condensed Consolidated Statements of Operations (Unaudited)
For the Nine Months Ended September 30, 2013
(Stated in Millions of Dollars, Except Per Share Data)
Pro Forma
Pro Forma Pro Forma Adjustments
EnPro GST Adjustments Consolidated Reference
Net sales $ 868.7 $ 187.6 $ (38.0 ) $ 1,018.3 (1)
Cost of sales 573.2 110.8 (37.3 ) 646.7

(1),(2)

Gross profit 295.5 76.8 (0.7 ) 371.6
Operating expenses:
Selling, general and administrative 219.6 30.3 8.8 258.7 (3)
Other 6.1 2.3 (3.7 ) 4.7 (4)
Total operating expenses 225.7 32.6 5.1 263.4
Operating income 69.8 44.2 (5.8 ) 108.2
Interest expense (33.7 ) (0.1 ) 21.8 (12.0 ) (5)
Interest income 0.6 22.0 (21.8 ) 0.8 (5)
Other expense (6.3 ) (38.2 ) 38.2 (6.3 ) (4)
Income before income taxes 30.4 27.9 32.4 90.7
Income tax expense (8.2 ) (8.4 ) (11.7 ) (28.3 ) (6)
Net income $ 22.2 $ 19.5 $ 20.7 $ 62.4
Basic earnings per share $ 1.06 N/A N/A $ 2.99
Average common shares outstanding (millions) 20.9 20.9
Diluted earnings per share $ 0.96 N/A N/A $ 2.69
Average common shares outstanding (millions) 23.2 23.2
(1) Eliminate intercompany sales of $38.0 million.
(2) Reflects the increase in depreciation expense of $0.7 million due to adjusting property, plant and equipment to fair value. The total fair value adjustment to property, plant and equipment was $19.8 million of which $14.6 million related to depreciable buildings and improvements and machinery and equipment that have a net estimated remaining economic life of 14.1 years.
(3) Reflects the increase in amortization expense as a result of the estimated fair value adjustment due to the creation of the finite- lived intangible assets. The estimated useful life of the finite-lived intangible assets is 15 years.

(4)

Eliminate asbestos-related expenses which would cease upon confirmation and consummation of the Amended Plan.
(5) Eliminate intercompany interest.

(6)

For purposes of the consolidated pro forma financial information, the estimated effective tax rate of 36% has been used for all periods presented to calculate the tax effect associated with the pro forma adjustments.
EnPro Industries, Inc.
Pro forma Condensed Consolidated Balance Sheets (Unaudited)
As of September 30, 2014
(Stated in Millions of Dollars)
Pro Forma
Pro Forma Pro Forma Adjustments
EnPro GST Adjustments Consolidated Reference
Current assets
Cash and investments $ 198.4 $ 223.1 $ (279.6 ) $ 141.9 (2)
Accounts receivable 218.3 35.2 (23.7 ) 229.8 (4)
Inventories 158.2 19.4 5.6 183.2 (1)
Notes receivable from EnPro 35.8 (35.8 ) (3)
Other current assets 61.1 49.8 (22.3 ) 88.6 (4)
Total current assets 636.0 363.3 (355.8 ) 643.5
Property, plant and equipment 180.3 45.3 19.8 245.4 (1)
Goodwill 217.8 18.7 (18.7 ) 217.8 (1)
Other intangible assets 185.8 5.0 241.8 432.6 (1)
Investment in GST 236.9 (236.9 ) (6)
Notes receivable from EnPro 259.3 (259.3 ) (3)
Asbestos insurance receivable 80.7 (3.1 ) 77.6 (1)
Deferred income taxes and income taxes receivable 67.0 124.8 (158.4 ) 33.4

(5),(7)

Other assets 58.9 8.2 (1.1 ) 66.0 (4)
Total assets $ 1,582.7 $ 905.3 $ (771.7 ) $ 1,716.3
Current liabilities
Short-term borrowings from GST $ 24.1 $ $ (24.1 ) $ (3)
Notes payable to GST 11.7 (11.7 ) (3)
Current maturities of long-term debt 22.3 22.3
Accounts payable 84.3 29.2 (23.7 ) 89.8 (4)
Accrued expenses 131.0 14.8 (22.3 ) 123.5 (4)
Deferred income taxes and income taxes payable 3.6 61.4 65.0
Total current liabilities 277.0 105.4 (81.8 ) 300.6
Long-term debt 298.5 298.5
Notes payable to GST 259.3 (259.3 ) (3)
Asbestos liability 279.6 (279.6 ) (2)
Deferred income taxes and income taxes payable 26.3 67.1 9.6 103.0

(5),(7)

Other liabilities 51.9 4.6 (1.1 ) 55.4 (4)
Total liabilities 913.0 456.7 (612.2 ) 757.5
Temporary equity 1.3 1.3
Shareholders’ equity 668.4 448.6 (159.5 ) 957.5 (8)

Total liabilities and equity

$ 1,582.7 $ 905.3 $ (771.7 ) $ 1,716.3

(1)

Upon reconsolidation, the assets and liabilities of GST will need to be recognized at fair value. Inventory is valued at net realizable value which required a $5.6 million adjustment to the carrying value. We reflected a $19.8 million fair adjustment to property, plant and equipment. We eliminated GST’s pre-existing goodwill and other identifiable intangible assets of $18.7 million and $5.0 million, respectively. We identified finite-lived intangible assets with an estimated fair value of $181.5 million. In addition, we identified $65.3 million of indefinite-lived intangible assets. The asbestos insurance receivable was discounted to its present value resulting in a $3.1 million adjustment. The carrying value of all other assets and liabilities approximated fair value.

(2)

We determined that the establishment of the settlement facility and litigation facility contemplated by the Amended Plan and payments of claims resolved by settlement or verdict prior to the Petition Date that were not paid prior to the Petition Date would be funded by cash on hand.

(3)

Eliminate intercompany notes receivable/payable.

(4)

Eliminate intercompany trade receivables/payables , intercompany interest receivable/payable and other intercompany receivables/payables.

(5)

Eliminate $66.3 million of intercompany income taxes payable.

(6)

Eliminate the investment in GST which is carried at historical cost.

(7)

The elimination of the deferred tax liability on the investment in GST and the deferred tax asset on the asbestos liability as well as the establishment of a deferred tax asset on the trust liability and a deferred tax liability on the step-up in fair value of assets resulted in a net decrease in long-term tax assets of $92.1 million and a net increase in long-term tax liabilities of $75.9 million.

(8)

The entries above resulted in reflecting a $457.1 million pre-tax gain upon reconsolidation ($289.1 million after tax).

EnPro Industries, Inc.
Reconciliation of Pro Forma Adjusted EBITDA to Pro Forma Net Income (Unaudited)
For the Quarters and Nine Months Ended September 30, 2014 and 2013
(Stated in Millions of Dollars)
Quarters Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013

Pro forma earnings before interest, income taxes, depreciation, amortization and other selected items (adjusted EBITDA)

$ 55.6 $ 52.4 $ 155.8 $ 169.5
Adjustments:
Interest expense, net (2.9 ) (3.7 ) (8.6 ) (11.2 )
Income tax expense (10.0 ) (8.6 ) (25.5 ) (28.3 )
Depreciation and amortization expense (19.0 ) (19.0 ) (57.2 ) (56.6 )
Restructuring costs (0.6 ) (1.4 ) (1.7 ) (4.7 )
Environmental reserve adjustment (0.7 ) (6.3 )
Loss on debt exchange (4.0 ) (10.0 )
Other (0.4 ) (0.4 )
Impact (36.9 ) (32.7 ) (104.1 ) (107.1 )
Pro forma net income $ 18.7 $ 19.7 $ 51.7 $ 62.4

The foregoing table provides a reconciliation of pro forma net income set forth in the accompanying unaudited pro forma condensed consolidated statements of operations reflecting reconsolidation of GST to pro forma earnings before interest, income taxes, depreciation, amortization and other selected items (adjusted EBITDA). The methodology for reconciliation is the same as presented on the table titled “Reconciliation of Adjusted EBITDA to Net Income (Unaudited)”.

Share on StockTwits