Attached files

file filename
EX-99.2 - EXHIBIT 99.2 - VOXX International Corpex992earningscalltranscript.htm
8-K - 8-K - VOXX International Corpa8-kx22817earningsreleasea.htm





FOR IMMEDIATE RELEASE

VOXX INTERNATIONAL CORPORATION REPORTS ITS
FISCAL 2017 FOURTH QUARTER AND YEAR-END FINANCIAL RESULTS

Fiscal 2017 Q4 operating income of $0.4 million, a year-over-year increase of $8.0 million
Fiscal 2017 Q4 EBITDA of $8.0 million, a year-over-year increase of $9.0 million
Fiscal 2017 operating loss of $0.2 million, a year-over-year improvement of $11.4 million
Fiscal 2017 EBITDA of $30.1 million, a year-over-year improvement of $11.3 million
Company anticipates top- and bottom-line improvements in Fiscal 2018

HAUPPAUGE, NY - May 15, 2017 - VOXX International Corporation (NASDAQ: VOXX), today announced financial results for its Fiscal 2017 fourth quarter and year-ended February 28, 2017.

Commenting on the Company’s performance, Pat Lavelle, President and CEO of VOXX International stated, “We had several positive developments throughout our business segments in Fiscal 2017 and the transformation of our Premium Audio segment was perhaps the biggest story. We generated growth of 18.7% and improved profitability within the Premium Audio segment and we continued to win large, multi-year awards in our Automotive Segment, which have us positioned for growth in Fiscal 2018. While Consumer Accessories segment revenues declined year-over-year, the majority of the decline was in our fourth quarter. We have a number of new products, partnerships and added distribution within Consumer Accessories, both domestically and abroad, which gives us confidence in our ability to grow this segment in the coming year. All in all, we posted an $11.4 million improvement in operating income and an $11.3 million improvement in EBITDA.”

Lavelle continued, “Throughout the year, we set in motion a series of events to streamline operations and leverage synergies within our organization. These efforts, along with improvements in our supply chain led to a gross margin improvement in Fiscal 2017 of 90 basis points and a reduction in operating expenses of $5.6 million. Additionally, we focused R&D investment dollars on next generation products, particularly within our Premium Audio and Automotive segments. We have seen some of the results in our Fiscal 2017 financial performance and expect Fiscal 2018 will build on the momentum. Our foundation is stronger, as are our offerings, and we believe VOXX is positioned well to generate further top- and bottom-line improvements.”

Fiscal Fourth Quarter Comparisons (for the periods ended February 28, 2017 and February 29, 2016)

Net sales for the Fiscal 2017 fourth quarter were $167.4 million, compared to $169.7 million reported in the comparable year-ago period, a decline of $2.3 million or 1.4%.

Automotive segment sales were $85.6 million as compared to $84.8 million, an increase of $0.8 million or 1.0%. The increase was primarily related to higher automotive OEM sales.

Premium Audio segment sales were $43.0 million as compared to $36.2 million, an increase of $6.8 million or 18.6%. The year-over-year increase was driven by higher sales across the majority of product lines, particularly new products introduced throughout Fiscal 2017.


VOXX International Corporation Reports its Fiscal 2017 Fourth Quarter and Year-end Results
Page 2 of 8

Consumer Accessories segment sales were $38.8 million as compared to $48.6 million, a decline of $9.7 million or 20.1%. The sales decline was primarily related to higher sales of outdoor wireless speakers in the Fiscal 2016 fourth quarter, due to strong load-ins which did not repeat in the same volume, as well as





lower sales of reception products, remotes and other categories. These declines were partially offset by higher sales of Project Nursery and digital audio product lines.

The gross margin for the Fiscal 2017 fourth quarter came in at 30.3% as compared to 27.6% for the same period last year, an increase of 270 basis points. Driving this improvement were higher gross margins in the Automotive segment.

Operating expenses for the Fiscal 2017 fourth quarter were $50.3 million as compared to $54.3 million in the Fiscal 2016 fourth quarter, a reduction of $4.1 million or 7.5%. Included in the Fiscal 2016 fourth quarter operating expenses are impairment charges of $2.9 million that did not repeat in Fiscal 2017. The remaining decline is primarily due to lower labor costs, including a reduction in research and development expenses and a modest decline in selling expenses.

The Company reported operating income of $0.4 million in its Fiscal 2017 fourth quarter as compared to an operating loss of $7.5 million in the comparable year-ago period. The $8.0 million year-over-year improvement was driven by higher gross margins and lower total operating expenses, as noted above. Net loss attributable to VOXX International Corporation for the Fiscal 2017 fourth quarter was $0.1 million or $0.00 per basic and diluted share, as compared to a net loss attributable to VOXX International Corporation of $5.4 million or a loss of $0.22 per basic and diluted share in the Fiscal 2016 fourth quarter.

Earnings before interest, taxes, depreciation and amortization (“EBITDA”) for the Fiscal 2017 fourth quarter was $8.0 million as compared to an EBITDA loss of $1.0 million reported in the Fiscal 2016 fourth quarter, an improvement of $9.0 million. Adjusted EBITDA was $8.1 million as compared to Adjusted EBITDA of $2.0 million for the comparable Fiscal 2017 and 2016 fourth quarter periods, representing an increase of $6.1 million.

FY17 vs. FY16 Comparisons (for the twelve-months ended February 28, 2017 and February 29, 2016)

Fiscal 2017 net sales were $681.0 million compared to $680.7 million reported in the comparable year-ago period, an increase of $0.3 million.

Automotive segment sales were $337.2 million as compared to $351.7 million, a decline of $14.4 million or 4.1%. Aftermarket product sales declined year-over-year and a portion of this was due to the sale and subsequent licensing of all Jensen Mobile inventory. Offsetting this decline were higher Automotive OEM sales, driven by higher tuner sales internationally, as a result of new OEM programs beginning in Fiscal 2017.

Premium Audio segment sales were $166.8 million as compared to $140.5 million, an increase of $26.3 million or 18.7%. The year-over-year increase was driven by several new product introductions, including various lines of HD wireless desktop and bookshelf size speakers, wireless sound bars, multi-room streaming audio systems and headphones. Additionally, the Company saw increases in sales of its existing lines of home entertainment speakers and commercial speakers. These increases were partially offset by lower European sales as a result of a slower market overseas.

VOXX International Corporation Reports its Fiscal 2017 Fourth Quarter and Year-end Results
Page 3 of 8

Consumer Accessories segment sales were $176.2 million as compared to $187.3 million, a decline of $11.1 million or 5.9%. The majority of the decline was in the Company’s fourth fiscal quarter, due to unfavorable comparisons related to stronger Fiscal 2016 product load-ins and spring orders that were delayed. Additionally, the Company saw year-over-year declines across select product categories domestically, including wireless speakers, reception products and remotes. This was partially offset by higher sales of Project Nursery baby monitors, the 360Fly® Action Camera, and higher international sales related to the roll-out of an upgrade to the digital broadcasting platform in Europe.






The gross margin for Fiscal 2017 was 29.6% as compared to 28.7% for Fiscal 2016, an increase of 90 basis points. Automotive segment gross margins were 30.9%, an increase of 150 basis points; Premium Audio segment gross margins were 33.0%, a decline of 20 basis points; and Consumer Accessories segment gross margins were 23.6%, a decline of 70 basis points.

Operating expenses in Fiscal 2017 were $201.7 million compared to $207.3 million in Fiscal 2016, a reduction of $5.6 million. Selling, general and administrative expenses of $156.1 million declined by $3.8 million or 2.4%, due to continued cost control measures throughout the Company. Engineering and technical support expenses of $45.6 million increased by $8.1 million year-over-year, as the Company continued to invest in Research & Development to support various Automotive OEM projects and new product launches within the Premium Audio segment. Additionally, Fiscal 2016 included $9.1 million of intangible asset impairment charges related to certain trademarks of the Company and $0.8 million of acquisition-related costs that did not repeat in the current year.

The Company reported an operating loss in Fiscal 2017 of $0.2 million as compared to an operating loss of $11.6 million in Fiscal 2016, a year-over-year improvement of $11.4 million. The Company reported net income attributable to VOXX International Corporation of $4.4 million or net income per basic and diluted share of $0.18 in Fiscal 2017. This compares to a net loss attributable to VOXX International Corporation of $2.7 million or a loss per basic and diluted share of $0.11 in Fiscal 2016.

EBITDA for Fiscal 2017 was $30.1 million as compared to EBITDA of $18.8 million reported in Fiscal 2016, an improvement of $11.3 million. Adjusted EBITDA was $30.9 and $24.8 million for the comparable Fiscal 2017 and 2016 years, an improvement of $6.0 million.

Non-GAAP Measures
EBITDA, Adjusted EBITDA and Diluted Adjusted EBITDA per common share are not financial measures recognized by GAAP. EBITDA represents net income (loss), computed in accordance with GAAP, before interest expense and bank charges, taxes, and depreciation and amortization. Adjusted EBITDA represents EBITDA adjusted for stock-based compensation expense, impairment charges, certain foreign currency remeasurements, restructuring charges, as well as costs and bargain purchase gains relating to our acquisitions. Depreciation, amortization, stock-based compensation, bargain gains and impairment charges are non-cash items. Diluted Adjusted EBITDA per common share represents the Company's diluted earnings per common share based on Adjusted EBITDA.

We present EBITDA, Adjusted EBITDA and Diluted Adjusted EBITDA per common share in this Form 10-K because we consider them to be useful and appropriate supplemental measures of our performance. Adjusted EBITDA and diluted adjusted earnings per common share help us to evaluate our performance without the effects of certain GAAP calculations that may not have a direct cash impact on our current operating performance. In addition, the exclusion of certain costs or gains relating to non-recurring events allows for a more meaningful comparison of our results from period-to-period. These non-GAAP measures, as we define them, are not necessarily comparable to similarly entitled measures of other companies and may not be an appropriate measure for performance relative to other companies. EBITDA, Adjusted EBITDA and Diluted Adjusted EBITDA per common share should not be assessed


VOXX International Corporation Reports its Fiscal 2017 Fourth Quarter and Year-end Results
Page 4 of 8

in isolation from, are not intended to represent, and should not be considered to be more meaningful measures than, or alternatives to, measures of operating performance as determined in accordance with GAAP.

The Company will be hosting its conference call on Tuesday, May 16, 2017 at 10:00 a.m. ET. Interested parties can participate by visiting www.voxxintl.com, and clicking on the webcast in the Investor Relations section or via teleconference (toll-free number: 877-303-9079; international: 970-315-0461 / conference ID: 12837314).






About VOXX International Corporation
VOXX International Corporation (NASDAQ: VOXX) has grown into a worldwide leader in Automotive, Consumer Electronics, Consumer Accessories and Premium Audio. Today, the Company has an extensive distribution network that includes power retailers, mass merchandisers, 12-volt specialists and most of the world’s leading automotive manufacturers.  The Company has an international footprint in Europe, Asia, Mexico and South America, and a growing portfolio, which now comprises over 30 trusted brands. Among the Company’s brands are Klipsch®, RCA®, Invision®, Jensen®, Audiovox®, Terk®, Acoustic Research®, Advent®, Code Alarm®, Car Connection®, 808®, AR for Her®, Prestige®, EyeLock, Hirschmann Car Communication®, Jamo®, Energy®, Mirage®, Mac Audio®, Magnat®, Heco®, Schwaiger®, Oehlbach®, and Incaar™.  For additional information, please visit our Web site at www.voxxintl.com.

Safe Harbor Statement
Except for historical information contained herein, statements made in this release that would constitute forward-looking statements may involve certain risks and uncertainties. All forward-looking statements made in this release are based on currently available information and the Company assumes no responsibility to update any such forward-looking statements. The following factors, among others, may cause actual results to differ materially from the results suggested in the forward-looking statements. The factors include, but are not limited to risks that may result from changes in the Company's business operations; our ability to keep pace with technological advances; significant competition in the automotive, premium audio and consumer accessories businesses; our relationships with key suppliers and customers; quality and consumer acceptance of newly introduced products; market volatility; non-availability of product; excess inventory; price and product competition; new product introductions; foreign currency fluctuations and concerns regarding the European debt crisis; restrictive debt covenants; the possibility that the review of our prior filings by the SEC may result in changes to our financial statements; and the possibility that stockholders or regulatory authorities may initiate proceedings against VOXX International Corporation and/or our officers and directors as a result of any restatements. Risk factors associated with our business, including some of the facts set forth herein, are detailed in the Company's Form 10-K for the fiscal year ended February 28, 2017.

Company Contact:
Glenn Wiener, President
GW Communications
Tel: 212-786-6011
Email: gwiener@GWCco.com


- Tables to Follow -






VOXX International Corporation and Subsidiaries
Consolidated Balance Sheets
February 28, 2017 and February 29, 2016
(In thousands, except share data)

 
February 28,
 2017
 
February 29,
 2016
Assets
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
 
$
7,800

 
 
 
$
11,767

 
Accounts receivable, net
90,641
 
 
 
87,055
 
 
Inventory, net
153,053
 
 
 
144,028
 
 
Receivables from vendors
665
 
 
 
2,519
 
 
Prepaid expenses and other current assets
19,593
 
 
 
17,256
 
 
Income tax receivable
1,596
 
 
 
1,426
 
 
Total current assets
273,348
 
 
 
264,051
 
 
Investment securities
10,388
 
 
 
10,206
 
 
Equity investments
21,926
 
 
 
21,949
 
 
Property, plant and equipment, net
81,601
 
 
 
79,422
 
 
Goodwill
103,212
 
 
 
104,349
 
 
Intangible assets, net
176,289
 
 
 
185,022
 
 
Deferred income taxes
23
 
 
 
23
 
 
Other assets
1,699
 
 
 
2,168
 
 
Total assets
 
$
668,486

 
 
 
$
667,190

 
Liabilities and Stockholders' Equity
 
 
 
Current liabilities:
 
 
 
Accounts payable
 
$
61,143

 
 
 
$
55,790

 
Accrued expenses and other current liabilities
42,476
 
 
 
50,748
 
 
Income taxes payable
3,077
 
 
 
4,081
 
 
Accrued sales incentives
13,154
 
 
 
12,439
 
 
Current portion of long-term debt
10,217
 
 
 
8,826
 
 
Total current liabilities
130,067
 
 
 
131,884
 
 
Long-term debt, net of debt issuance costs
97,747
 
 
 
88,169
 
 
Capital lease obligation
1,400
 
 
 
1,381
 
 
Deferred compensation
4,224
 
 
 
4,011
 
 
Deferred tax liabilities
30,155
 
 
 
30,374
 
 
Other tax liabilities
3,194
 
 
 
4,997
 
 
Other long-term liabilities
10,384
 
 
 
10,480
 
 
Total liabilities
277,171
 
 
 
271,296
 
 
Commitments and contingencies
 
 
 
Stockholders' equity:
 
 
 
Preferred stock:
 
 
 
No shares issued or outstanding (see Note 10)
 
 
 
 
 
Common stock:
 
 
 
Class A, $.01 par value; 60,000,000 shares authorized, 24,067,444 shares issued and 21,899,370 shares outstanding at both February 28, 2017 and February 29, 2016
256
 
 
 
256
 
 
Class B Convertible, $.01 par value, 10,000,000 shares authorized, 2,260,954 shares issued and outstanding
22
 
 
 
22
 
 
Paid-in capital
295,432
 
 
 
294,038
 
 
Retained earnings
159,369
 
 
 
154,947
 
 
Non-controlling interest
1,310
 
 
 
8,524
 
 
Accumulated other comprehensive loss
(43,898
)
 
 
(40,717
)
 
Treasury stock, at cost, 2,168,074 shares of Class A Common Stock at both February 28, 2017 and February 29, 2016
(21,176
)
 
 
(21,176
)
 
Total stockholders' equity
391,315
 
 
 
395,894
 
 
Total liabilities and stockholders' equity
 
$
668,486

 
 
 
$
667,190

 





VOXX International Corporation and Subsidiaries
Consolidated Statements of Operations and Comprehensive Income (Loss)
Years Ended February 28, 2017, February 29, 2016 and February 28, 2015
(In thousands, except share and per share data)

 
Year Ended
 
Year Ended
 
Year Ended
 
February 28,
 2017
 
February 29,
 2016
 
February 28,
 2015
Net sales
 
$
681,042

 
 
 
$
680,746

 
 
 
$
757,498

 
Cost of sales
479,527
 
 
 
485,061
 
 
 
533,628
 
 
Gross profit
201,515
 
 
 
195,685
 
 
 
223,870
 
 
 
 
 
 
 
 
Operating expenses:
 
 
 
 
 
Selling
48,205
 
 
 
48,513
 
 
 
54,136
 
 
General and administrative
107,882
 
 
 
111,382
 
 
 
114,849
 
 
Engineering and technical support
45,600
 
 
 
37,490
 
 
 
37,157
 
 
Intangible asset impairment charges
 
 
 
9,070
 
 
 
 
 
Restructuring expense
 
 
 
 
 
 
1,134
 
 
Acquisition related costs
 
 
 
800
 
 
 
 
 
Total operating expenses
201,687
 
 
 
207,255
 
 
 
207,276
 
 
 
 
 
 
 
 
Operating (loss) income
(172
)
 
 
(11,570
)
 
 
16,594
 
 
 
 
 
 
 
 
Other (expense) income:
 
 
 
 
 
Interest and bank charges
(7,488
)
 
 
(8,075
)
 
 
(6,851
)
 
Equity in income of equity investee
6,797
 
 
 
6,538
 
 
 
5,866
 
 
Venezuela currency devaluation, net
(8
)
 
 
(2
)
 
 
(7,104
)
 
Impairment of Venezuela investment properties (see Note 1(p))
 
 
 
 
 
 
(9,304
)
 
Gain on bargain purchase
 
 
 
4,679
 
 
 
 
 
Other, net
(572
)
 
 
632
 
 
 
1,495
 
 
Total other (expense) income, net
(1,271
)
 
 
3,772
 
 
 
(15,898
)
 
 
 
 
 
 
 
(Loss) income before income taxes
(1,443
)
 
 
(7,798
)
 
 
696
 
 
Income tax expense (benefit)
1,759
 
 
 
(1,735
)
 
 
1,638
 
 
Net loss
 
$
(3,202
)
 
 
 
$
(6,063
)
 
 
 
$
(942
)
 
Less: net loss attributable to non-controlling interest
(7,624
)
 
 
(3,381
)
 
 
 
 
Net income (loss) attributable to Voxx International Corporation
 
$
4,422

 
 
 
$
(2,682
)
 
 
 
$
(942
)
 
 
 
 
 
 
 
Other comprehensive (loss) income:
 
 
 
 
 
Foreign currency translation adjustments
(3,194
)
 
 
(5,702
)
 
 
(33,170
)
 
Derivatives designated for hedging, net of tax
210
 
 
 
(2,440
)
 
 
3,258
 
 
Pension plan adjustments, net of tax
(180
)
 
 
640
 
 
 
(1,423
)
 
Unrealized holding (loss) gain on available-for-sale investment securities arising during the period, net of tax
(17
)
 
 
20
 
 
 
(27
)
 
Other comprehensive loss, net of tax
(3,181
)
 
 
(7,482
)
 
 
(31,362
)
 
Comprehensive income (loss) attributable to Voxx International Corporation
 
$
1,241

 
 
 
$
(10,164
)
)
 
 
$
(32,304
)
)
 
 
 
 
 
 
Net income (loss) per common share attributable to Voxx International Corporation - basic
 
$
0.18

 
 
 
$
(0.11
)
 
 
 
$
(0.04
)
 
 
 
 
 
 
 
Net income (loss) per common share attributable to Voxx International Corporation - diluted
 
$
0.18

 
 
 
$
(0.11
)
 
 
 
$
(0.04
)
 
 
 
 
 
 
 
Weighted-average common shares outstanding (basic)
24,160,324
 
 
 
24,172,710
 
 
 
24,330,361
 
 
Weighted-average common shares outstanding (diluted)
24,240,310
 
 
 
24,172,710
 
 
 
24,330,361
 
 






VOXX International Corporation and Subsidiaries
Consolidated Statements of Operations and Comprehensive Income (Loss)
Three Months Ended February 28, 2017 and February 29, 2016
(In thousands, except share and per share data)

 
Three Months Ended
 
Three Months Ended
 
 
February 28,
 2017
 
February 29,
 2016
 
Net sales
 
$
167,387

 
 
 
$
169,683

 
 
Cost of sales
116,679
 
 
 
122,859
 
 
 
Gross profit
50,708
 
 
 
46,824
 
 
 
 
 
 
 
 
Operating expenses:
 
 
 
 
Selling
12,005
 
 
 
12,331
 
 
 
General and administrative
28,668
 
 
 
27,852
 
 
 
Engineering and technical support
9,587
 
 
 
11,300
 
 
 
Intangible asset impairment charges
 
 
 
2,860
 
 
 
Total operating expenses
50,260
 
 
 
54,343
 
 
 
 
 
 
 
 
Operating income (loss)
448
 
 
 
(7,519)
 
 
 
 
 
 
 
 
Other (expense) income:
 
 
 
 
Interest and bank charges
(1,928
)
 
 
(3,111
)
 
 
Equity in income of equity investee
1,513
 
 
 
1,536
 
 
 
Venezuela currency devaluation, net
 
 
 
 
 
 
Other, net
(352)
 
 
 
(473)
 
 
 
Total other (expenses) income, net
(767)
 
 
 
(2,048
)
 
 
 
 
 
 
 
Loss from operations before income taxes
(319)
 
 
 
(9,567)
 
 
 
Income tax expense (benefit)
1,977
 
 
 
(2,526)
 
 
 
Net loss
 
$
(2,296
)
 
 
 
$
(7,041
)
 
 
Less: net loss attributable to non-controlling interest
(2,206
)
 
 
(1,690)
 
 
 
Net loss attributable to Voxx International Corporation
 
$
(90
)
 
 
 
$
(5,351
)
 
 
 
 
 
 
 
Other comprehensive (loss) income:
 
 
 
 
Foreign currency translation adjustments
(26)
 
 
 
3,324
 
 
 
Derivatives designated for hedging, net of tax
(30
)
 
 
(767)
 
 
 
Pension plan adjustments, net of tax
(224)
 
 
 
486
 
 
 
Unrealized holding gain (loss) on available-for-sale investment securities arising during the period, net of tax
(13)
 
 
 
19
 
 
 
Other comprehensive (loss) income, net of tax
(293)
 
 
 
3,062
 
 
 
Comprehensive loss attributable to Voxx International Corporation
 
$
(383
)
 
 
 
$
(2,289
)
 
 
 
 
 
 
 
Net income (loss) per common share (basic) attributable to Voxx International Corporation
 
$
0.00

 
 
 
$
(0.22
)
 
 
 
 
 
 
 
Net income (loss) per common share (diluted) attributable to Voxx International Corporation
 
$
0.00

 
 
 
$
(0.22
)
 
 
 
 
 
 
 
Weighted-average common shares outstanding (basic)
24,160,324
 
 
 
24,159,419
 
 
 
Weighted-average common shares outstanding (diluted)
24,160,324
 
 
 
24,159,419
 
 
 







VOXX International Corporation and Subsidiaries
Reconciliation of GAAP Net Income to EBITDA, Adjusted EBITDA and Diluted Adjusted EBITDA per Common Share
(In thousands, except share and per share data)

 
 
Fiscal
 
Fiscal
 
Fiscal
 
 
2017
 
2016
 
2015
Net income (loss) attributable to VOXX International Corporation
 
 
$
4,422

 
 
 
$
(2,682
)
 
 
 
$
(942
)
 
Adjustments:
 
 
 
 
 
 
Interest expense and bank charges (1)
 
6,860
 
 
 
7,960
 
 
 
6,851
 
 
Depreciation and amortization (1)
 
17,064
 
 
 
15,228
 
 
 
15,565
 
 
Income tax expense (benefit)
 
1,759
 
 
 
(1,735
)
 
 
1,638
 
 
EBITDA
 
30,105
 
 
 
18,771
 
 
 
23,112
 
 
Adjustments:
 
 
 
 
 
 
     Stock-based compensation attributable to stock options and restricted stock
 
753
 
 
 
859
 
 
 
521
 
 
     Venezuela bond remeasurement
 
 
 
 
 
 
 
7,396
 
 
     Impairment of investment properties in Venezuela
 
 
 
 
 
 
 
9,304
 
 
     Restructuring charges
 
 
 
 
 
 
 
1,134
 
 
     Intangible asset impairment charges
 
 
 
 
9,070
 
 
 
 
 
     Acquisition related costs
 
 
 
 
800
 
 
 
 
 
     Gain on bargain purchase
 
 
 
 
(4,679
)
 
 
 
 
Adjusted EBITDA
 
 
$
30,858

 
 
 
$
24,821

 
 
 
$
41,467

 
Diluted income (loss) per common share
 
 
$
0.18

 
 
 
$
(0.11
)
 
 
 
$
(0.04
)
 
Diluted adjusted EBITDA per common share
 
 
$
1.27

 
 
 
$
1.03

 
 
 
$
1.7

 

(1) For purposes of calculating Adjusted EBITDA for the Company, interest expense, bank charges, as well as depreciation and amortization expense added back to net income (loss) have been adjusted in order to exclude the minority interest portion of these expenses attributable to EyeLock LLC.










VOXX International Corporation and Subsidiaries
Reconciliation of GAAP Net Income to EBITDA, Adjusted EBITDA and Diluted Adjusted EBITDA per Common Share
(In thousands, except share and per share data)

 
 
Three Months Ended February 28, 2017
 
Three Months Ended February 29, 2016
 
Net loss attributable to VOXX International Corporation
 
$
(90
)
 
 
 
$
(5,351
)
 
 
Adjustments:
 
 
 
 
 
 
Interest expense and bank charges (1)
 
1,726
 
 
 
2,996
 
 
 
Depreciation and amortization (1)
 
4,349
 
 
 
3,872
 
 
 
Income tax benefit
 
1,977
 
 
 
(2,526)
 
 
 
EBITDA
 
7,962
 
 
 
(1,009)
 
 
 
Adjustments:
 
 
 
 
 
 
 
    Stock-based compensation attributable to stock options and restricted stock
 
185
 
 
 
173
 
 
 
    Intangible asset impairment charges
 
 
 
 
2,860
 
 
 
Adjusted EBITDA
 
 
$
8,147

 
 
 
$
2,024
 
 
 
Diluted income (loss) earnings per common share
 
 
$
0.00

 
 
 
$
(0.22
)
 
 
Diluted adjusted EBITDA per common share
 
 
$
0.34

 
 
 
$
0.08
 
 
 


(1) For purposes of calculating Adjusted EBITDA for the Company, interest expense, bank charges, as well as depreciation and amortization expense added back to net income (loss) have been adjusted in order to exclude the minority interest portion of these expenses attributable to EyeLock LLC.