Attached files

file filename
8-K - 8-K - KEMET CORPa12-11607_18k.htm
EX-99.2 - EX-99.2 - KEMET CORPa12-11607_1ex99d2.htm

Exhibit 99.1

 

FOR IMMEDIATE RELEASE

 

Contact:

William M. Lowe, Jr.

 

Dean W. Dimke

 

Executive Vice President and

 

Director of Corporate and

 

Chief Financial Officer

 

Investor Communications

 

williamlowe@kemet.com

 

deandimke@kemet.com

 

864-963-6484

 

954-766-2800

 

KEMET REPORTS FOURTH QUARTER AND FISCAL YEAR 2012 RESULTS

 

Greenville, South Carolina (May 10, 2012) - KEMET Corporation (“KEMET” or the “Company”) (NYSE: KEM) today reported preliminary results for the fourth fiscal quarter and fiscal year ended March 31, 2012.  Net sales for the twelve months ended March 31, 2012 were $984.8 million which is a 3.3% decrease over the same period last fiscal year.  On a U.S. GAAP basis, for the fiscal year ended March 31, 2012, net income was $6.7 million, or $0.13 per diluted share compared to net income of $63.0 million or $1.22 per diluted share for fiscal year ended March 31, 2011.  Non-GAAP adjusted net income for the fiscal year ended March 31, 2012 was $54.5 million, or $1.04 per diluted share compared to adjusted net income of $114.2 million or $2.22 per diluted share for the fiscal year ended March 31, 2011.  Adjusted EBITDA for the fiscal year ended March 31, 2012 was $128.4 million which was within our forecasted range of $128-$132 million.

 

On a U.S. GAAP basis, fiscal year 2012 net income includes a $15.8 million impairment charge related to the Tantalum Business Group.  In addition, fiscal year 2012 net income includes $14.3 million of restructuring charges primarily comprised of termination benefits of $6.1 million related to planned facility closures in Italy and charges of $4.5 million to participate in a plan to save labor costs whereby a company may temporarily “lay off” employees while the government continues to pay their wages for a certain period of time.  This restructuring activity is a continuation of the Company’s efforts to restructure its manufacturing operations within Europe, primarily within the Film and Electrolytic segment.  Fiscal year 2012 net income also includes ERP integration costs of $7.7 million, plant start-up costs of $3.6 million and acquisition related fees of $1.5 million.  Fiscal year 2011 net income includes a loss on early extinguishment of debt of $38.2 million, restructuring charges of $7.2 million and ERP integration costs of $1.9 million.

 

Net sales for the quarter ended March 31, 2012 were $210.7 million which is a 19.4% decrease over the same quarter last fiscal year.  On a U.S. GAAP basis, for the fourth fiscal quarter of fiscal year 2012, net loss was $(11.7) million, or $(0.26) per basic and diluted share compared to net income of $21.1 million or $0.40 per diluted share for the same quarter last year.  Non-GAAP adjusted net loss was $(7.0) million or $(0.16) per basic and diluted share for the fourth quarter of fiscal year 2012 compared to $25.6 million of adjusted net income or $0.49 per diluted share for the same quarter last year.  Adjusted EBITDA for the quarter ended March 31, 2012 was $9.7 million as compared to $44.4 million for the quarter ended March 31, 2011.

 

On a U.S. GAAP basis, the fourth quarter of fiscal year 2012 includes $2.2 million of plant start-up costs and $0.9 million of restructuring charges primarily comprised of termination benefits of $0.6 million.  This restructuring activity is a continuation of the Company’s efforts to restructure its manufacturing operations within Europe, primarily within the Film and Electrolytic segment.  The fourth quarter of fiscal year 2011 included a $3.0 million inventory adjustment, $2.0 million of restructuring charges primarily associated with the relocation of equipment and $0.6 million of registration related fees.

 

“We began this quarter knowing again that the distribution channel inventory rebalancing would continue to have impact on our financial results”, said Per Loof, Chief Executive Officer of KEMET.  “However, our book to bill ratio is increasing and we are pleased overall with our position in the marketplace.  Our efforts to secure certain materials in our supply chain have been successful and will reduce our operating costs later this fiscal year.   We are looking forward to beginning our relationship with NEC TOKIN in the coming months and creating greater value for all of our stakeholders,” continued Loof.

 

About KEMET

 

The Company’s common stock is listed on the NYSE under the ticker symbol “KEM” (NYSE: KEM).  At the Investor Relations section of our web site at http://www.kemet.com/IR, users may subscribe to KEMET news releases and find additional information about our Company.  KEMET applies world class service and quality to deliver industry leading, high performance capacitance solutions to its customers around the world and offers the world’s most complete line of surface mount and through hole capacitor technologies across tantalum, ceramic, film, aluminum, electrolytic, and paper dielectrics. Additional information about KEMET can be found at http://www.kemet.com.

 

QUIET PERIOD

 

Beginning July 1, 2012, we will observe a quiet period during which the information provided in this news release and our annual report on Form 10-K will no longer constitute our current expectations. During the quiet period, this information should be considered to be historical, applying prior to the quiet period only and not subject to update by management. The quiet period will extend until the day when our next quarterly earnings release is published.

 



 

CAUTIONARY STATEMENT ON FORWARD-LOOKING STATEMENTS

 

Certain statements included herein contain forward-looking statements within the meaning of federal securities laws about KEMET Corporation’s (the “Company”) financial condition and results of operations that are based on management’s current expectations, estimates and projections about the markets, in which the Company operates, as well as management’s beliefs and assumptions. Words such as “expects,” “anticipates,” “believes,” “estimates,” variations of such words and other similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions, which are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in, or implied by, such forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management’s judgment only as of the date hereof. The Company undertakes no obligation to update publicly any of these forward-looking statements to reflect new information, future events or otherwise.

 

Factors that may cause actual outcome and results to differ materially from those expressed in, or implied by, these forward-looking statements include, but are not necessarily limited to the following:

 

(i) adverse economic conditions could impact our ability to realize operating plans if the demand for our products declines, and such conditions could adversely affect our liquidity and ability to continue to operate; (ii) adverse economic conditions could cause the write down of long-lived assets or goodwill; (iii) an increase in the cost or a decrease in the availability of our principal raw materials; (iv) changes in the competitive environment; (v) uncertainty of the timing of customer product qualifications in heavily regulated industries; (vi) economic, political, or regulatory changes in the countries in which we operate; (vii) difficulties, delays or unexpected costs in completing the restructuring plan; (viii) equity method investments expose us to a variety of risks; (ix) acquisitions and other strategic transactions expose us to a variety of risks; (x) inability to attract, train and retain effective employees and management; (xi) inability to develop innovative products to maintain customer relationships and offset potential price erosion in older products; (xii) exposure to claims alleging product defects; (xiii) the impact of laws and regulations that apply to our business, including those relating to environmental matters; (xiv) subject to international laws relating to trade, export controls and foreign corrupt practices; (xv) volatility of financial and credit markets affecting our access to capital; (xvi) needing to reduce the total costs of our products to remain competitive; (xvii) potential limitation on the use of net operating losses to offset possible future taxable income; (xviii) restrictions in our debt agreements that limit our flexibility in operating our business; and (xix) additional exercise of the warrant by K Equity which could potentially result in the existence of a significant stockholder who could seek to influence our corporate decisions.

 

2



 

KEMET CORPORATION AND SUBSIDIARIES

Consolidated Statements of Operations

(Amounts in thousands, except per share data)

(Unaudited)

 

 

 

Quarters Ended

 

Fiscal Years Ended

 

 

 

March 31, 2012

 

March 31, 2011

 

March 31, 2012

 

March 31, 2011

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

210,668

 

$

261,452

 

$

984,833

 

$

1,018,488

 

 

 

 

 

 

 

 

 

 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

Cost of sales

 

183,542

 

198,958

 

775,670

 

752,846

 

Selling, general and administrative expenses

 

28,196

 

27,940

 

111,564

 

104,607

 

Research and development

 

7,820

 

6,662

 

29,440

 

25,864

 

Restructuring charges

 

876

 

1,974

 

14,254

 

7,171

 

Net (gain) loss on sales and disposals of assets

 

226

 

145

 

318

 

(1,261

)

Write down of long-lived assets

 

 

 

15,786

 

 

Total operating costs and expenses

 

220,660

 

235,679

 

947,032

 

889,227

 

Operating income (loss)

 

(9,992

)

25,773

 

37,801

 

129,261

 

 

 

 

 

 

 

 

 

 

 

Other (income) expense:

 

 

 

 

 

 

 

 

 

Interest income

 

(39

)

(85

)

(175

)

(218

)

Interest expense and amortization of debt discount

 

6,849

 

7,627

 

28,567

 

30,175

 

Other (income) expense, net

 

(953

)

(3,045

)

965

 

(4,692

)

Loss on early extinguishment of debt

 

 

 

 

38,248

 

Income (loss) before income taxes

 

(15,849

)

21,276

 

8,444

 

65,748

 

Income tax expense (benefit)

 

(4,145

)

211

 

1,752

 

2,704

 

Net income (loss)

 

$

(11,704

)

$

21,065

 

$

6,692

 

$

63,044

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share (basic)

 

$

(0.26

)

$

0.57

 

$

0.15

 

$

2.11

 

Net income (loss) per share (diluted)

 

$

(0.26

)

$

0.40

 

$

0.13

 

$

1.22

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

44,662

 

37,127

 

43,285

 

29,847

 

Diluted

 

44,662

 

52,293

 

52,320

 

51,477

 

 

3



 

KEMET CORPORATION AND SUBSIDIARIES

Consolidated Balance Sheets

(Amounts in thousands, except per share data)

 

 

 

March 31,

 

 

 

2012

 

2011

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

210,521

 

$

152,051

 

Accounts receivable, net

 

104,950

 

150,370

 

Inventories, net

 

212,234

 

206,440

 

Prepaid and other current assets

 

32,259

 

28,097

 

Deferred income taxes

 

6,370

 

5,301

 

Total current assets

 

566,334

 

542,259

 

Property, plant and equipment, net

 

315,848

 

310,412

 

Goodwill

 

36,676

 

 

Intangible assets, net

 

41,527

 

20,092

 

Other assets

 

15,167

 

11,546

 

Total assets

 

$

975,552

 

$

884,309

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current portion of long-term debt

 

$

1,951

 

$

42,101

 

Accounts payable

 

74,404

 

90,997

 

Accrued expenses

 

89,079

 

88,291

 

Income taxes payable

 

2,256

 

4,265

 

Total current liabilities

 

167,690

 

225,654

 

Long-term debt

 

345,380

 

231,215

 

Other non-current obligations

 

101,229

 

59,727

 

Deferred income taxes

 

2,257

 

7,960

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, par value $0.01, authorized 10,000 shares, none issued

 

 

 

Common stock, par value $0.01, authorized 175,000 and 300,000 shares, issued 46,508 and 39,508 shares at March 31, 2012 and 2011, respectively

 

465

 

395

 

Additional paid-in capital

 

470,059

 

479,322

 

Retained deficit

 

(81,053

)

(87,745

)

Accumulated other comprehensive income

 

12,020

 

22,555

 

Treasury stock, at cost (1,839 and 2,370 shares at March 31, 2012 and 2011, respectively)

 

(42,495

)

(54,774

)

Total stockholders’ equity

 

358,996

 

359,753

 

Total liabilities and stockholders’ equity

 

$

975,552

 

$

884,309

 

 

4



 

KEMET CORPORATION AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(Amounts in thousands)

(Unaudited)

 

 

 

Fiscal Years Ended March 31,

 

 

 

2012

 

2011

 

2010

 

Sources (uses) of cash and cash equivalents

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

Net income (loss)

 

$

6,692

 

$

63,044

 

$

(69,447

)

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

 

 

 

 

 

 

 

Depreciation and amortization

 

44,124

 

52,932

 

52,644

 

Amortization of debt discount and debt issuance costs

 

3,599

 

4,930

 

13,392

 

Net (gain) loss on sales and disposals of assets

 

318

 

(1,261

)

(1,003

)

Stock-based compensation expense

 

3,075

 

1,783

 

1,865

 

Pension and other post-retirement benefits

 

(2,991

)

(2,319

)

(2,716

)

Deferred income taxes

 

(4,554

)

(3,403

)

2,051

 

Write down of long-lived assets

 

15,786

 

 

656

 

(Gain) loss on early extinguishment of debt

 

 

38,248

 

(38,921

)

Increase in value of warrant

 

 

 

81,088

 

Other, net

 

702

 

(2,446

)

339

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

47,298

 

(15,423

)

(18,236

)

Other receivables

 

(3,698

)

957

 

(27

)

Inventories

 

5,375

 

(48,817

)

7,168

 

Prepaid expenses and other current assets

 

(2,484

)

(6,647

)

(5,647

)

Accounts payable

 

(22,052

)

9,567

 

26,605

 

Accrued income taxes

 

(1,893

)

4,315

 

421

 

Other operating liabilities

 

(8,567

)

18,508

 

4,388

 

Net cash provided by operating activities

 

80,730

 

113,968

 

54,620

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

Capital expenditures

 

(49,314

)

(34,989

)

(12,921

)

Acquisitions, net of cash received

 

(42,613

)

 

 

Proceeds from sales of assets

 

74

 

5,425

 

1,500

 

Net cash used in investing activities

 

(91,853

)

(29,564

)

(11,421

)

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

Proceeds from issuance of debt

 

116,050

 

227,525

 

58,949

 

Payment of long-term debt

 

(40,581

)

(230,413

)

(54,525

)

Net (payments) borrowings under other credit facilities

 

(3,154

)

(2,479

)

475

 

Debt issuance costs

 

(2,313

)

(7,853

)

(4,206

)

Proceeds from exercise of stock options

 

290

 

89

 

 

Debt extinguishment costs

 

 

(207

)

(3,605

)

Net cash provided by (used in) financing activities

 

70,292

 

(13,338

)

(2,912

)

Net increase in cash and cash equivalents

 

59,169

 

71,066

 

40,287

 

Effect of foreign currency fluctuations on cash

 

(699

)

1,786

 

(292

)

Cash and cash equivalents at beginning of fiscal year

 

152,051

 

79,199

 

39,204

 

Cash and cash equivalents at end of fiscal year

 

$

210,521

 

$

152,051

 

$

79,199

 

 

5



 

Non-U.S. GAAP Financial Measures

 

In this news release, the Company makes reference to certain Non-U.S. GAAP financial measures, including “Adjusted net income (loss)”, “Adjusted net income (loss) per share” and “Adjusted EBITDA”.  Management believes that investors may find it useful to review the Company’s financial results as adjusted to exclude items as determined by management.

 

Adjusted Net Income (Loss) and Adjusted Net Income (loss) Per Share

 

“Adjusted net income (loss)” and “Adjusted net income (loss) per share” represent net income (loss) and net income (loss) per share excluding write down of long-lived assets, restructuring charges related primarily to equipment moves and employee severance, plant start-up costs, amortization related to debt issuance costs and debt discount, net gain/loss on sales and disposals of assets, ERP integration costs, stock-based compensation expense/recovery, net foreign exchange gain/loss, inventory write-downs, registration related fees, acquisition related fees, gain on licensing of patents, loss on early extinguishment of debt, income tax expense related to foreign tax law changes which limit the utilization of net operating losses, and income tax effect on non-GAAP adjustments.  Management believes that these Non-U.S. GAAP financial measures are useful to investors because they provide a supplemental way to understand the underlying operating performance of the Company.  Management uses these Non-U.S. GAAP financial measures to evaluate operating performance.  Non-U.S. GAAP financial measures should not be considered as an alternative to net income, operating income or any other performance measures derived in accordance with U.S. GAAP.

 

The following table provides reconciliation from U.S. GAAP net income (loss) to Non-U.S. GAAP adjusted net income (loss):

 

GAAP to Non-GAAP Reconciliation

 

GAAP to Non-GAAP Reconciliation

 

Quarters Ended

 

Fiscal Years Ended

 

(Unaudited)

 

March 31, 2012

 

December 31, 2011

 

March 31, 2011

 

March 31, 2012

 

March 31, 2011

 

 

 

(Amounts in thousands, except per share data)

 

Including adjustments (GAAP)

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

210,668

 

$

218,795

 

$

261,452

 

$

984,833

 

$

1,018,488

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(11,704

)

$

(27,771

)

$

21,065

 

$

6,692

 

$

63,044

 

Net income (loss) per share (basic)

 

$

(0.26

)

$

(0.62

)

$

0.57

 

$

0.15

 

$

2.11

 

Net income (loss) per share (diluted)

 

$

(0.26

)

$

(0.62

)

$

0.40

 

$

0.13

 

$

1.22

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding the following items (Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(11,704

)

$

(27,771

)

$

21,065

 

$

6,692

 

$

63,044

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

ERP integration costs

 

2,772

 

1,812

 

658

 

7,707

 

1,915

 

Plant start-up costs

 

2,190

 

666

 

 

3,574

 

 

Stock-based compensation expense (recovery)

 

1,697

 

(797

)

872

 

3,075

 

1,783

 

Restructuring charges

 

876

 

10,748

 

1,974

 

14,254

 

7,171

 

Acquisition related fees

 

866

 

 

 

1,476

 

 

Amortization included in interest expense

 

696

 

847

 

966

 

3,599

 

4,930

 

(Gain) loss on sales and disposals of assets

 

226

 

9

 

145

 

318

 

(1,261

)

Net foreign exchange (gain) loss

 

(652

)

303

 

(3,266

)

919

 

(2,888

)

Write down of long lived assets

 

 

15,786

 

 

15,786

 

 

Inventory write-downs

 

 

 

2,991

 

 

2,991

 

Registration related fees

 

 

 

581

 

281

 

1,531

 

Loss on early extinguishment of debt

 

 

 

 

 

38,248

 

Gain on licensing of patents

 

 

 

 

 

(2,000

)

Income tax effect of non-GAAP adjustments (1)

 

(3,991

)

398

 

(428

)

(3,203

)

(1,256

)

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income (loss) (excluding adjustments)

 

$

(7,024

)

$

2,001

 

$

25,558

 

$

54,478

 

$

114,208

 

Adjusted net income (loss) per basic share (excluding adjustments)

 

$

(0.16

)

$

0.04

 

$

0.69

 

$

1.26

 

$

3.83

 

Adjusted net income (loss) per diluted share (excluding adjustments)

 

$

(0.16

)

$

0.04

 

$

0.49

 

$

1.04

 

$

2.22

 

 


(1)          The income tax effect of the excluded items is calculated by applying the applicable jurisdictional income tax rate, considering the deferred tax valuation for each applicable jurisdiction, and includes the income tax affect of law changes related to the utilization of net operating loss carryforwards.

 

6



 

Adjusted EBITDA

 

Adjusted EBITDA represents net income (loss) before income tax expense (benefit), net interest expense, and depreciation and amortization expense, adjusted to exclude: write down of long-lived assets, restructuring charges, plant start-up costs, net foreign exchange gain/loss, stock-based compensation expense/recovery, gain/loss on sales and disposals of assets, ERP integration costs, registration related fees, acquisition related fees, gain on licensing of patents, loss on early extinguishment of debt and inventory write downs.  We use Adjusted EBITDA to monitor and evaluate our operating performance and to facilitate internal and external comparisons of the historical operating performance of our business.  We present Adjusted EBITDA as a supplemental measure of our performance and ability to service debt.  We also present Adjusted EBITDA because we believe such measure is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry.

 

We believe Adjusted EBITDA is an appropriate supplemental measure of debt service capacity, because cash expenditures on interest are, by definition, available to pay interest, and tax expense is inversely correlated to interest expense because tax expense goes down as deductible interest expense goes up; depreciation and amortization are non-cash charges. The other items excluded from Adjusted EBITDA are excluded in order to better reflect our continuing operations.

 

In evaluating Adjusted EBITDA, you should be aware that in the future we may incur expenses similar to the adjustments noted below.  Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by these types of adjustments.  Adjusted EBITDA is not a measurement of our financial performance under U.S. GAAP and should not be considered as an alternative to net income, operating income or any other performance measures derived in accordance with U.S. GAAP or as an alternative to cash flow from operating activities as a measure of our liquidity.

 

Our Adjusted EBITDA measure has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under U.S. GAAP.  Some of these limitations are:

 

·                  it does not reflect our cash expenditures, future requirements for capital expenditures or contractual commitments;

 

·                  it does not reflect changes in, or cash requirements for, our working capital needs;

 

·                  it does not reflect the significant interest expense or the cash requirements necessary to service interest or principal payment on our debt;

 

·                  although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and our Adjusted EBITDA measure does not reflect any cash requirements for such replacements;

 

·                  it is not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows;

 

·                  it does not reflect the impact of earnings or charges resulting from matters we consider not to be indicative of our ongoing operations;

 

·                  it does not reflect limitations on or costs related to transferring earnings from our subsidiaries to us; and

 

·                  other companies in our industry may calculate this measure differently than we do, limiting its usefulness as a comparative measure.

 

Because of these limitations, Adjusted EBITDA should not be considered as a measure of discretionary cash available to us to invest in the growth of our business or as a measure of cash that will be available to us to meet our obligations.  You should compensate for these limitations by relying primarily on our U.S. GAAP results and using Adjusted EBITDA only supplementally.

 

7



 

The following tables provide a reconciliation from U.S. GAAP net income (loss) to Adjusted EBITDA (amounts in thousands):

 

 

 

Fiscal Year 2012

 

 

 

Q1

 

Q2

 

Q3

 

Q4

 

Total

 

Net income (loss)

 

$

31,849

 

$

14,318

 

$

(27,771

)

$

(11,704

)

$

6,692

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

1,731

 

2,047

 

2,119

 

(4,145

)

1,752

 

Interest expense, net

 

7,357

 

7,251

 

6,974

 

6,810

 

28,392

 

Depreciation and amortization expense

 

11,159

 

11,852

 

10,373

 

10,740

 

44,124

 

Stock-based compensation expense (recovery)

 

1,191

 

984

 

(797

)

1,697

 

3,075

 

Restructuring charges

 

1,025

 

1,605

 

10,748

 

876

 

14,254

 

Registration related fees

 

204

 

77

 

 

 

281

 

ERP integration costs

 

1,205

 

1,918

 

1,812

 

2,772

 

7,707

 

(Gain) loss on sales and disposals of assets

 

123

 

(40

)

9

 

226

 

318

 

Net foreign exchange (gain) loss

 

(123

)

1,391

 

303

 

(652

)

919

 

Acquisition related fees

 

610

 

 

 

866

 

1,476

 

Plant start-up costs

 

 

718

 

666

 

2,190

 

3,574

 

Write down of long lived assets

 

 

 

15,786

 

 

15,786

 

Adjusted EBITDA

 

$

56,331

 

$

42,121

 

$

20,222

 

$

9,676

 

$

128,350

 

 

 

 

Fiscal Year 2011

 

 

 

Q1

 

Q2

 

Q3

 

Q4

 

Total

 

Net income (loss)

 

$

(20,099

)

$

34,911

 

$

27,167

 

$

21,065

 

$

63,044

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

1,275

 

593

 

625

 

211

 

2,704

 

Interest expense, net

 

7,437

 

7,250

 

7,728

 

7,542

 

29,957

 

Depreciation and amortization expense

 

14,510

 

14,132

 

12,661

 

11,629

 

52,932

 

Loss on early extinguishment of debt

 

38,248

 

 

 

 

38,248

 

Restructuring charges

 

1,792

 

2,303

 

1,102

 

1,974

 

7,171

 

Net foreign exchange (gain) loss

 

1,272

 

(2,679

)

1,785

 

(3,266

)

(2,888

)

(Gain) loss on sales and disposals of assets

 

335

 

(1,770

)

29

 

145

 

(1,261

)

ERP integration costs

 

280

 

375

 

602

 

658

 

1,915

 

Stock-based compensation expense

 

149

 

333

 

429

 

872

 

1,783

 

Gain on licensing of patents

 

 

(2,000

)

 

 

(2,000

)

Registration related fees

 

 

 

950

 

581

 

1,531

 

Inventory write downs

 

 

 

 

2,991

 

2,991

 

Adjusted EBITDA

 

$

45,199

 

$

53,448

 

$

53,078

 

$

44,402

 

$

196,127

 

 

8