Attached files

file filename
EX-99 - STANDEX INTERNATIONAL CORP/DE/ex99.pdf
8-K - STANDEX INTERNATIONAL CORP/DE/q38k.htm

[ex99002.gif]


STANDEX INTERNATIONAL CORPORATION l SALEM, NH 03079 l TEL (603) 893-9701 l FAX (603) 893-7324 l WEB www.standex.com



Contact:

Thomas DeByle, CFO

                                      FOR IMMEDIATE RELEASE

(603) 893-9701

e-mail: InvestorRelations@Standex.com

 

.


STANDEX REPORTS THIRD-QUARTER 2017 FINANCIAL RESULTS

Achieves 4.1% Sales Increase YOY; GAAP EPS Down 34.1% while Non-GAAP EPS increases 6.5%

Posts Strong Organic Growth in Engraving, Engineering Technologies and Electronics

Closes on the Strategic Acquisition of OKI Sensor Device Corporation, and Integration Proceeding to Plan



SALEM, NH – May 2, 2017 . . . . Standex International Corporation (NYSE:SXI) today reported financial results for the third quarter of fiscal year 2017.


Third-Quarter Fiscal 2017 Results


§

Net sales increased 4.1% to $184.7 million from $177.5 million in the third quarter of fiscal 2016. Organic sales increased 2.9%, foreign exchange had a negative effect of 0.9%, acquisitions contributed positive 4.3%, and the U.S. Roll, Plate and Machinery (RPM) divestiture had a negative effect of 2.3%, year over year.


§

Income from operations was $11.4 million, compared with $17.2 million in the third quarter of fiscal 2016. Net income from continuing operations was $7.6 million, or $0.60 per diluted share, including tax-effected costs of $4.1 million of acquisition-related costs and $0.7 million of restructuring charges. This compares with third-quarter fiscal 2016 net income from continuing operations of $11.6 million, or $0.91 per diluted share, including tax-effected $0.3 million of restructuring charges and a $0.2 million benefit from the sales of the RPM business. Excluding the aforementioned items from both periods, non-GAAP net income from continuing operations was $12.4 million, or $0.98 per diluted share, compared with $11.7 million, or $0.92 per diluted share, in the prior-year period.


§

Net working capital (defined as accounts receivable plus inventories less accounts payable) was $159.2 million at the end of the third quarter of fiscal 2017, compared with $144.6 million a year earlier.  Working capital at the end of the quarter was impacted by $10.1 millon of working capital acquired in connection with the acquisition of the OKI Sensor Device business.  Working capital turns were 5.0 in the third quarter of fiscal 2017, excluding the March 31st impact of the OKI acquisition, and 4.9 in the year-earlier quarter.


§

The Company closed the quarter with net debt (defined as debt less cash) of $127.4 million, compared with a net cash position of $7.4 million a year ago.


A reconciliation of net income, earnings per share and net income from continuing operations from reported GAAP amounts to non-GAAP amounts is included later in this release.


Management Comments


“Increased demand and growth laneway sales drove the top line in Electronics, Engraving and Engineering Technologies,” said President and Chief Executive Officer David Dunbar. “Momentum is building in these businesses as the Standex Value Creation System takes hold. Increased sales in Food Service were driven by the recent acquisition of Horizon Scientific. Demand for Refrigeration was strong during the quarter, however we were not able to capitalize on the increased orders and backlog due to operational difficulties tied to the introduction of new foam for our walk-in freezer panels in one of our facilities. During the quarter we completed the acquisition of the OKI Sensor Device Corporation and the integration is going well. This is a very well run operation, it accelerates our strategy to grow the Electronics group in Asia, and we are excited by opportunities from this business.”   


Segment Review


Food Service Equipment sales increased 5.4% year over year.  Organic growth declined 3.2%, while the Horizon Scientific acquisition contributed 8.8%.  Operating income declined by 12.3%.  


“In Refrigeration, we are seeing a strong increase in demand for cabinets and walk-ins as large chains and national accounts begin to ramp up spending as expected” said Dunbar.  “In early April, we resolved production issues and began shipping the new freezer panels.  At the same time, with a double-digit increase in backlog during the quarter, we expect good sales growth in Refrigeration during the fourth quarter.”  


“Sales were down approximately 8.5% in Cooking Solutions as a result of non-recurring prior-year roll-outs, proactive rationalization of low margin products, and slower sales to select major dealers,” said Dunbar.  “Even with the top-line softness, gross margin was flat versus the prior year due to our continued focus on operational improvements.  Specialty Solutions Group sales increased by 4.9%, with strong volume in the beverage and merchandising segments, partly driven by new products.”


Engraving sales decreased 10.7% year over year, with a 5.5% organic sales increase, a 14.2% negative effect from the RPM divestiture, and a negative foreign exchange impact of 2.1%.  Operating income was up 13.2% compared with last year and up 18.7% adjusted without RPM.


“Mold texturizing sales increased 9.9% in North America as new auto platform launches accelerated as we had anticipated,” said Dunbar.  “Sales in Asia grew 24.9% due to increased automotive launches and strong demand for non-automotive services in Korea and China.  European sales increased modestly compared with the prior year.  Growth laneways including our Architexture design centers, and nickel shell and laser technologies, continue to be well received and we expect them to have an increasing contribution to revenues.  We anticipate continued momentum into the fourth quarter with growth in all regions.”

    

Engineering Technologies sales increased 22.3% year-over-year, and operating income increased 40.0%.  


“We saw good growth across most Engineering Technologies end markets in the third quarter, including the continued ramp up of long-term aviation deliveries,” said Dunbar.  “Sales in the Space market increased by $2.2 million from the prior-year quarter due to demand in the unmanned segment of the market.  Energy market sales increased by $2.8 million compared with the prior-year quarter due to improved market conditions in both Power Generation and Oil and Gas. Aviation sales increased by $0.8 million from the prior year due to increased sales for engine components and structural hardware (lipskins).  Sales in the Defense market were down $1.2 million due to project timing for deliverables in the Nuclear market.  Going forward, we are focused on ramping up the aviation programs for next-generation aircraft and completing our previously announced facility consolidation and manufacturing layout redesign to improve efficiences.  We anticipate continued strong growth in the fourth quarter in both the Space and Aviation markets.”


Electronics sales were up 8% year-over-year. Organic growth contributed 10%, partially offset by a negative currency effect of 2.0%. Operating income was up 23.5%.


“We are driving excellent operating leverage from good organic sales growth in the Electronics segment,” said Dunbar. “Sales in North America increased 6.6% driven by sensors and transformers,” said Dunbar.  “In Europe, sales were up 10.7% due to automotive and electric utility applications.  Sales in Asia increased 21.1% as a result of strong demand for home appliance sensors . We completed a key strategic acquisition for Standex with the OKI Sensor Device acquisition (now named Standex Electronics Japan) at the end of March.  The acquisition opens up key Asian markets for Standex Electronics.  The integration is on track, and the teams are motivated and coming together well.  Looking forward, we anticipate growth in the fourth quarter due to strong momentum in all geographic regions and the continued success of our growth laneways.”     


Hydraulics reported a 10.2% year-over-year sales decline, and operating income declined 16.6%.


“The sales decrease in Hydraulics is primarily the result of softness in the North American dump truck, dump trailer and refuse markets,” said Dunbar.  “While the lower revenue had a deleveraging effect on operating income, we maintained a strong EBIT margin of 15.9% as a result of our operational excellence initiatives.  Looking ahead, we anticipate a pickup in the dump truck and dump trailer markets as we enter the spring construction season and plans for infrastructure investments become clear.  In addition, our new pack eject cylinder product has been gaining traction with our customers and we expect this to contribute to sales growth in the refuse market.”



Business Outlook


“We expect higher year-over-year Refrigeration sales in the fourth quarter as we are seeing increasing orders and higher backlog in that business,” said Dunbar.  “We also anticipate the strong momentum to continue in Engraving, Engineering Technologies and Electronics. In Hydraulics, the end market conditions are fundamentally solid and we anticipate a near-term pick up.  As we look to the future, our balance sheet is well positioned to fund CAPEX, organic growth and acquisitions as we continue to deploy the Standex Value Creation System.”


Conference Call Details


Standex will host a conference call for investors today, May 2, 2017 at 10:00 a.m. ET. On the call, David Dunbar, President and CEO, and Thomas DeByle, CFO, will review the Company’s financial results and business and operating highlights. Investors interested in listening to the webcast and viewing the slide presentation should log on to the “Investors” section of Standex’s website under the subheading, “Webcasts and Presentations”, located at www.standex.com.  A replay of the webcast will also be available on the Company’s web site shortly after the conclusion of the presentation.  To listen to the playback, please dial (800) 585-8367 in the U.S. or (404) 537-3406 internationally; the passcode is 11269187.  The webcast replay also can be accessed in the “Investor Relations” section of the Company’s website, located at www.standex.com.


Use of Non-GAAP Financial Measures


In addition to the financial measures prepared in accordance with generally accepted accounting principles (“GAAP”), the Company uses certain non-GAAP financial measures, including non-GAAP income from operations, non-GAAP net income from continuing operations, free operating cash flow, EBITDA (earnings before interest, taxes, depreciation and amortization) and adjusted earnings per share.  The attached financial tables reconcile non-GAAP measures used in this press release to the most directly comparable GAAP measures.  The Company believes that the use of non-GAAP measures including the impact of restructuring charges, results of assets held for sale, and acquisition costs help investors to obtain a better understanding of our operating results and future prospects, consistent with how management measures and forecasts the Company's performance, especially when comparing such results to previous periods.  An understanding of the impact in a particular quarter of specific restructuring costs, acquisition expenses, or other gains and losses, on net income (absolute as well as on a per-share basis), operating income or EBITDA can give management and investors additional insight into core financial performance, especially when compared to quarters in which such items had a greater or lesser effect, or no effect.  Non-GAAP measures should be considered in addition to, and not as a replacement for, the corresponding GAAP measures, and may not be comparable to similarly titled measures reported by other companies.


About Standex


Standex International Corporation is a multi-industry manufacturer in five broad business segments: Food Service Equipment, Engineering Technologies, Engraving, Electronics, and Hydraulics with operations in the United States, Europe, Canada, Australia, Singapore, Mexico, Brazil, Argentina, Turkey, South Africa, India and China.  For additional information, visit the Company's website at http://standex.com/.



Safe Harbor Language

Statements in this news release include, or may be based upon, management's current expectations, estimates and/or projections about Standex's markets and industries.  These statements are forward-looking statements within the meaning of The Private Securities Litigation Reform Act of 1995.  Actual results may materially differ from those indicated by such forward-looking statements as a result of certain risks, uncertainties and assumptions that are difficult to predict.  Among the factors that could cause actual results to differ are the impact of implementation of government regulations and programs affecting our businesses, unanticipated legal judgments, fines or settlements, uncertainty in conditions in the financial and banking markets, general domestic and international economy including more specifically economic conditions in the oil and gas market, the impact of foreign exchange, increases in raw material costs, the ability to substitute less expensive alternative raw materials, changes in the heavy construction vehicle market, the ability to continue to successfully implement productivity improvements, market acceptance of our products, our ability to design, introduce and sell new products and related product components, the ability to redesign certain of our products to continue meeting evolving regulatory requirements, the impact of delays initiated by our customers, our ability to increase manufacturing production to meet demand, increase market share, access new markets, introduce new products, enhance our presence in strategic channels, the successful expansion and automation of manufacturing capabilities and diversification efforts in emerging markets, the ability to continue to achieve cost savings through lean manufacturing, cost reduction activities, and low cost sourcing, effective completion of plant consolidations, successful completion and integration of acquisitions and the other factors discussed in the Annual Report of Standex on Form 10-K for the fiscal year ending June 30, 2016, which is on file with the Securities and Exchange Commission, and any subsequent periodic reports filed by the Company with the Securities and Exchange Commission.  In addition, any forward-looking statements represent management's estimates only as of the day made and should not be relied upon as representing management's estimates as of any subsequent date.  While the Company may elect to update forward-looking statements at some point in the future, the Company and management specifically disclaim any obligation to do so, even if management's estimates change.








Standex International Corporation

Consolidated Statement of Operations

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

 

 

March 31,

(In thousands, except per share data)

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

 184,715

 

$

 177,465

 

$

 538,169

 

$

 557,811

Cost of sales

 

 

 123,367

 

 

 118,827

 

 

 358,152

 

 

 372,386

Gross profit

 

 

 61,348

 

 

 58,638

 

 

 180,017

 

 

 185,425

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

 43,472

 

 

 41,087

 

 

 125,578

 

 

 125,713

Acquisition relate costs

 

 

 5,422

 

 

 -   

 

 

 6,925

 

 

 -   

Restructuring costs

 

 

 1,019

 

 

 391

 

 

 3,077

 

 

 3,387

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

 11,435

 

 

 17,160

 

 

 44,437

 

 

 56,325

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 953

 

 

 807

 

 

 2,499

 

 

 2,182

Other (income) expense, net

 

 

 (52)

 

 

 115

 

 

 (819)

 

 

 (369)

Total

 

 

 901

 

 

 922

 

 

 1,680

 

 

 1,813

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

 

 10,534

 

 

 16,238

 

 

 42,757

 

 

 54,512

Provision for income taxes

 

 

 2,890

 

 

 4,667

 

 

 10,904

 

 

 14,354

Net income from continuing operations

 

 

 7,644

 

 

 11,571

 

 

 31,853

 

 

 40,158

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations, net of tax

 

 

 1

 

 

 (55)

 

 

 (43)

 

 

 (290)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

 7,645

 

$

 11,516

 

$

 31,810

 

$

 39,868

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

 0.60

 

$

 0.91

 

$

 2.51

 

$

 3.17

Income (loss) from discontinued operations

 

 

 -   

 

 

 -   

 

 

 -   

 

 

 (0.02)

Total

 

$

 0.60

 

$

 0.91

 

$

 2.51

 

$

 3.15

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

 0.60

 

$

 0.91

 

$

 2.50

 

$

 3.14

Income (loss) from discontinued operations

 

 

 -   

 

 

 -   

 

 

 -   

 

 

 (0.02)

Total

 

$

 0.60

 

$

 0.91

 

$

 2.50

 

$

 3.12

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

 

 

 12,664

 

 

 12,697

 

 

 12,667

 

 

 12,681

   Diluted

 

 

 12,751

 

 

 12,768

 

 

 12,765

 

 

 12,776






Standex International Corporation

Condensed Consolidated Balance Sheets

(Unaudited)

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

June 30,

(In thousands)

 

 

2017

 

 

2016

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

  Cash and cash equivalents

 

$

 87,953

 

$

 121,988

  Accounts receivable, net

 

 

 113,894

 

 

 103,974

  Inventories

 

 

 119,384

 

 

 105,402

  Prepaid expenses and other current assets

 

 

 8,284

 

 

 4,784

  Income taxes receivable

 

 

 4,027

 

 

 1,325

  Deferred tax asset

 

 

 15,136

 

 

 16,013

  Current assets - Avalable for sale

 

 

                 -    

 

 

 2,363

    Total current assets

 

 

 348,678

 

 

 355,849

 

 

 

 

 

 

 

Property, plant, equipment, net

 

 

 125,670

 

 

 106,686

Intangible assets, net

 

 

 108,373

 

 

 40,412

Goodwill

 

 

 237,751

 

 

 157,354

Deferred tax asset

 

 

 2,089

 

 

 11,361

Other non-current assets

 

 

 25,415

 

 

 18,795

    Total non-current assets

 

 

 499,298

 

 

 334,608

 

 

 

 

 

 

 

Total assets

 

$

 847,976

 

$

 690,457

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

  Accounts payable

 

$

 74,077

 

$

 77,099

  Accrued liabilities

 

 

 53,125

 

 

 50,785

  Income taxes payable

 

 

 6,256

 

 

 4,695

  Current liabilities -Avalable for sale

 

 

 -   

 

 

 1,528

    Total current liabilities

 

 

 133,458

 

 

 134,107

 

 

 

 

 

 

 

Long-term debt

 

 

 215,388

 

 

 92,114

Accrued pension and other non-current liabilities

 

 

 110,918

 

 

 94,277

    Total non-current liabilities

 

 

 326,306

 

 

 186,391

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

  Common stock

 

 

 41,976

 

 

 41,976

  Additional paid-in capital

 

 

 56,178

 

 

 52,374

  Retained earnings

 

 

 703,918

 

 

 678,002

  Accumulated other comprehensive loss

 

 

 (123,455)

 

 

 (117,975)

  Treasury shares

 

 

 (290,405)

 

 

 (284,418)

     Total stockholders' equity

 

 

 388,212

 

 

 369,959

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

 847,976

 

$

 690,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 




Standex International Corporation and Subsidiaries

Statements of Consolidated Cash Flows

(Unaudited)

 

 

 

Nine Months Ended

 

 

 

March 31,

(In thousands)

 

 

2017

 

 

2016

 

 

 

 

 

 

 

Cash Flows from Operating Activities

 

 

 

 

 

 

Net income

 

$

 31,810

 

$

 39,868

Loss from discontinued operations

 

 

 (43)

 

 

 (290)

Income from continuing operations

 

 

 31,853

 

 

 40,158

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

   Depreciation and amortization

 

 

 13,824

 

 

 13,317

   Stock-based compensation

 

 

 3,915

 

 

 3,777

    Non-cash portion of restructuring charge

 

 

 227

 

 

 1,512

    Excess tax benefit from share-based payment activity

 

 

 (593)

 

 

 (795)

Contributions to defined benefit plans

 

 

 (962)

 

 

 (963)

Net changes in operating assets and liabilities

 

 

 (17,381)

 

 

 (9,710)

Net cash provided by operating activities - continuing operations

 

 

 30,883

 

 

 47,296

Net cash provided by (used in) operating activities - discontinued operations

 

 

 (458)

 

 

 (748)

Net cash provided by (used in) operating activities

 

 

 30,425

 

 

 46,548

Cash Flows from Investing Activities

 

 

 

 

 

 

    Expenditures for property, plant and equipment

 

 

 (17,824)

 

 

 (13,264)

    Expenditures for acquisitions, net of cash acquired

 

 

 (153,814)

 

 

 (13,700)

    Proceeds from sale of real estate and equipment

 

 

 129

 

 

 259

    Proceeds from disposal of a business

 

 

 534

 

 

 -   

    Other investing activities

 

 

 (377)

 

 

 (417)

Net cash (used in) investing activities from continuing operations

 

 

 (171,352)

 

 

 (27,122)

Net cash (used in )investing activities from discontinued operations

 

 

 -   

 

 

 2,803

Net cash (used in) investing activities

 

 

 (171,352)

 

 

 (24,319)

Cash Flows from Financing Activities

 

 

 

 

 

 

    Proceeds from borrowings

 

 

 250,000

 

 

 58,000

    Payments of debt

 

 

 (127,000)

 

 

 (54,000)

    Activity under share-based payment plans

 

 

 715

 

 

 816

    Excess tax benefit from share-based payment activity

 

 

 593

 

 

 795

    Purchase of treasury stock

 

 

 (7,406)

 

 

 (3,167)

    Cash dividends paid

 

 

 (5,826)

 

 

 (5,071)

Net cash provided by (used in) financing activities from continuing operations

 

 

 111,076

 

 

 (2,627)

 

 

 

 

 

 

 

Effect of exchange rate changes on cash

 

 

 (4,184)

 

 

 (2,329)

 

 

 

 

 

 

 

Net changes in cash and cash equivalents

 

 

 (34,035)

 

 

 17,273

Cash and cash equivalents at beginning of year

 

 

 121,988

 

 

 96,128

Cash and cash equivalents at end of period

 

$

 87,953

 

$

 113,401

 

 

 

 

 

 

 






Standex International Corporation

Selected Segment Data

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

 

 

March 31,

(In thousands)

 

 

2017

 

 

2016

 

 

2017

 

 

2016

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

Food Service Equipment

 

$

 92,730

 

$

 87,944

 

$

 277,582

 

$

 286,093

Engraving

 

 

 25,492

 

 

 28,560

 

 

 78,084

 

 

 94,016

Engineering Technologies

 

 

 23,678

 

 

 19,358

 

 

 60,948

 

 

 58,780

Electronics

 

 

 32,308

 

 

 29,909

 

 

 91,455

 

 

 86,245

Hydraulics

 

 

 10,507

 

 

 11,694

 

 

 30,100

 

 

 32,677

Total

 

$

 184,715

 

$

 177,465

 

$

 538,169

 

$

 557,811

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

 

 

 

 

 

 

 

 

 

 

Food Service Equipment

 

$

 7,418

 

$

 8,455

 

$

 24,112

 

$

 29,183

Engraving

 

 

 6,003

 

 

 5,305

 

 

 19,910

 

 

 22,655

Engineering Technologies

 

 

 2,442

 

 

 1,744

 

 

 5,815

 

 

 4,512

Electronics

 

 

 6,499

 

 

 5,263

 

 

 19,064

 

 

 15,338

Hydraulics

 

 

 1,674

 

 

 2,007

 

 

 4,782

 

 

 5,502

Restructuring

 

 

 (1,019)

 

 

 (391)

 

 

 (3,077)

 

 

 (3,387)

Acquisition-related costs

 

 

 (5,422)

 

 

 -   

 

 

 (6,925)

 

 

 -   

Corporate

 

 

 (6,160)

 

 

 (5,223)

 

 

 (19,244)

 

 

 (17,478)

Total

 

$

 11,435

 

$

 17,160

 

$

 44,437

 

$

 56,325

 

 

 

 

 

 

 

 

 

 

 

 

 






Standex International Corporation

Reconciliation of GAAP to Non-GAAP Financial Measures

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

Nine Months Ended

 

 

 

 

 

 

March 31,

 

 

 

 

March 31,

 

 

(In thousands, except percentages)

 

 


2017

 

 


2016

 

% Change



2017

 

 


2016

 

% Change

Adjusted income from operations and adjusted

net income from continuing operations:

 

 

 

 

 

 

 

 

Income from operations, as reported

 

$

 11,435

 

$

 17,160

 

-33.4%

 

$

 44,437

 

$

 56,325

 

-21.1%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

 

 1,019

 

 

 391

 

 

 

 

 3,077

 

 

 3,387

 

 

 

RPM activity

 

 

 -   

 

 

 (248)

 

 

 

 

 -   

 

 

 (520)

 

 

 

Purchase Accounting

 

 

 -   

 

 

 -   

 

 

 

 

 1,086

 

 

 423

 

 

 

Acquisition-related costs

 

 

 5,422

 

 

 -   

 

 

 

 

 6,925

 

 

 -   

 

 

Adjusted income from operations

 

$

 17,876

 

$

 17,303

 

3.3%

 

$

 55,525

 

$

 59,615

 

-6.9%

Interest and other income (expense), net

 

 

 (901)

 

 

 (922)

 

 

 

 

 (1,680)

 

 

 (1,813)

 

 

Provision for income taxes

 

 

 (2,890)

 

 

 (4,667)

 

 

 

 

 (10,904)

 

 

 (14,354)

 

 

 

Discrete and other tax items

 

 

 -   

 

 

 -   

 

 

 

 

 (467)

 

 

 (721)

 

 

 

Tax impact of above adjustments

 

 

 (1,700)

 

 

 (38)

 

 

 

 

 (2,927)

 

 

 (878)

 

 

Net income from continuing operations, as adjusted


$

 12,385

 

$

 11,676

 

6.1%

 

$

 39,547

 

$

 41,849

 

-5.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA and Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income from continuing operations, as reported

 $

 7,644

 

$

 11,571

 

 

 

$

 31,853

 

$

 40,158

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

 2,890

 

 

 4,667

 

 

 

 

 10,904

 

 

 14,354

 

 

 

Interest expense

 

 

 953

 

 

 807

 

 

 

 

 2,499

 

 

 2,182

 

 

 

Depreciation and amortization

 

 

 4,781

 

 

 4,513

 

 

 

 

 13,824

 

 

 13,317

 

 

EBITDA

 

$

 16,268

 

$

 21,558

 

-24.5%

 

$

 59,080

 

$

 70,011

 

-15.6%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

 

 1,019

 

 

 391

 

 

 

 

 3,077

 

 

 3,387

 

 

 

RPM EBIT

 

 

 -   

 

 

 (248)

 

 

 

 

 -   

 

 

 (520)

 

 

 

RPB DA

 

 

 -   

 

 

 (130)

 

 

 

 

 -   

 

 

 (385)

 

 

 

Purchase accounting

 

 

 -   

 

 

 -   

 

 

 

 

 1,086

 

 

 423

 

 

 

Acquisition-related costs

 

 

 5,422

 

 

 -   

 

 

 

 

 6,925

 

 

 -   

 

 

Adjusted EBITDA

 

$

 22,709

 

$

 21,571

 

5.3%

 

$

 70,168

 

$

 72,916

 

-3.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free operating cash flow:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities - continuing operations, as reported

           $

 10,617

 

$

 16,429

 

 

 

$

 30,883

 

$

 47,296

 

 

Less: Capital expenditures

 

 

 (5,483)

 

 

 (4,540)

 

 

 

 

 (17,824)

 

 

 (13,264)

 

 

Free operating cash flow

 

$

 5,134

 

$

 11,889

 

 

 

$

 13,059

 

$

 34,032

 

 

Net income from continuing operations

 

 

 7,644

 

 

 11,571

 

 

 

 

 31,853

 

 

 40,158

 

 

Conversion of free operating cash flow

 

 

67.2%

 

 

102.7%

 

 

 

 

41.0%

 

 

84.7%

 

 

















Standex International Corporation

Reconciliation of GAAP to Non-GAAP Financial Measures

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Nine Months Ended

 

 

 

 March 31,

 

 

 

 

March 31,

 

 

Adjusted earnings per share from continuing operations

 

 

  2017

 

 

  2016

 

%

Change

  2017

 

 

  2016

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share from continuing operations, as reported

 $

 0.60

 

$

 0.91

 

-34.1%

 

$

 2.50

 

$

 3.14

 

-20.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

 

 0.06

 

 

 0.02

 

 

 

 

 0.18

 

 

 0.19

 

 

 

RPM Activity

 

 

 -   

 

 

 (0.01)

 

 

 

 

-

 

 

 (0.03)

 

 

 

Purchase accounting

 

 

 -   

 

 

 -   

 

 

 

 

 0.06

 

 

 0.02

 

 

 

Acquisition-related costs

 

 

 0.32

 

 

 -   

 

 

 

 

 0.41

 

 

 -   

 

 

 

Discrete and other tax items

 

 

 -   

 

 

 -   

 

 

 

 

 (0.04)

 

 

 (0.06)

 

 

Diluted earnings per share from continuing operations, as adjusted

 $

 0.98

 

$

 0.92

 

6.5%

 

$

 3.11

 

$

 3.26

 

-4.6%