Attached files

file filename
EX-99 - STANDEX INTERNATIONAL CORP/DE/earnrel.pdf
8-K - STANDEX INTERNATIONAL CORP/DE/f8k.htm



[earnrel002.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 SECOND-QUARTER FISCAL 2015 FINANCIAL RESULTS

Net Sales Increase 13.7% to $189 Million

Earnings from Continuing Operations Grow 7.3% to $0.88 per Diluted Share

Non-GAAP Earnings from Continuing Operations Rise 11.5% to $0.97 per Diluted Share


SALEM, NH – February 3, 2015 . . . . Standex International Corporation (NYSE:SXI) today reported financial results for the second quarter of fiscal year 2015.


Second Quarter Fiscal 2015 Results from Continuing Operations


§

Net sales increased 13.7% to $189.3 million from $166.5 million in the second quarter of fiscal 2014.  Organic sales increased 9.1%, acquisition growth accounted for 6.5% of the increase and foreign exchange had a negative effect of 1.9% year over year.


§

Income from operations was $15.9 million, compared with $15.1 million in the second quarter of fiscal 2014.  Operating income for the second quarter of fiscal 2015 included pre-tax, $1.1 million of restructuring charges and $0.9 million of purchase accounting related to the step up of inventory from recent acquisitions.  The second quarter of fiscal 2014 included pre-tax, $0.6 million of restructuring charges, $2.1 million in non-recurring management transition expenses, and a non-recurring, net gain of $2.0 million associated with insurance proceeds received during the quarter.


§

Net income from continuing operations was $11.3 million, or $0.88 per diluted share, including tax-effected $0.8 million of restructuring charges primarily related to plant consolidations, $0.7 million of purchase accounting related to the step up of inventory from recent acquisitions, and $0.2 million in discrete tax benefits.  This compares with second quarter fiscal 2014 net income from continuing operations of $10.5 million, or $0.82 per diluted share, including tax-effected $0.5 million of restructuring charges, $1.5 million in non-recurring management transition expenses, and a gain related to insurance proceeds of $1.4 million.  Excluding the aforementioned items from both periods, non-GAAP net income from continuing operations was $12.5 million, or $0.97 per diluted share, compared with $11.0 million, or $0.87 per diluted share, in the second quarter of fiscal 2014.


§

EBITDA (earnings before interest, income taxes, depreciation and amortization) was $20.3 million, compared with $18.9 million in the second quarter of fiscal 2014.  Excluding the previously mentioned items from both periods, adjusted EBITDA for the second quarter of fiscal 2015 was $22.3 million, compared with $19.7 million in the year-earlier quarter.


§

Net working capital (defined as accounts receivable plus inventories less accounts payable) was $147.2 million at the end of the second quarter of fiscal 2015, compared with $127.4 million a year earlier.  Working capital turns were 5.1 for the second quarter of fiscal 2015.  Adjusting for the impact of the Enginetics acquisition, working capital turns were 5.3, compared with 5.2 a year earlier.


§

The Company closed the quarter with net debt of $43.3 million, versus net cash of $2.0 million at the end of the second quarter 2014 and net cash of $29.2 million at June 30, 2014.  The increase in net debt was primarily due to the acquisition of Enginetics during the first quarter.





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


“We performed well again in the second quarter, reporting 13.7% overall growth, 9.1% organic growth and an increase in non-GAAP operating income of 12.3%,” said David Dunbar, President and CEO.  “We also made good progress on the strategic growth initiatives in each of our businesses.”


Segment Review


Food Service Equipment Group sales increased 12.8% year-over-year, and operating income was down 5.2% or a 3.5% decrease excluding the non-cash impact of purchase accounting expenses related to the Ultrafryer acquisition.


“In Refrigeration, roll outs in the dollar store segment and general market strength throughout our distribution channels drove strong year-over-year sales,” said Dunbar.  “In Cooking Solutions, we achieved good top-line growth, even after excluding the acquisition of Ultrafryer. On the bottom line, we reported solid profitability and improved efficiency at Refrigeration.  Profitability in Cooking Solutions continues to lag related to supply chain performance.  Although we saw improved production and efficiencies in our Nogales, Mexico plant, there are still higher costs related to earlier inefficiencies coming through in premium freight, claims and pricing concessions.  Our top near-term priority in Food Service continues to be the improvement of our supply chain and production performance at Nogales.  We continue to expect this consolidation to generate $4 million of annual cost savings1.  In addition, we have restructured our U.K. organization and converted it to a distribution model to reduce channel costs and enhance profitability.



Engraving Group sales decreased 6.2% year-over-year, including a 4.6% effect from foreign exchange, while operating income grew 2.2%.  


”At our Mold-Tech operations, automotive roll outs remained strong but lacked the significant growth we experienced last year,” said Dunbar.  “We were able to substantially offset this decline through sales generated by our design hub in Manchester, England and the new hub in Detroit, MI that we opened during the second quarter to service North American OEMs.  Mold-Tech was strong in China, where we remain optimistic about our long-term potential1.  Despite weak roll, plate and machinery sales to both North America and Brazil in the quarter, North American backlog grew as a result of improvement in the construction and consumer markets.  Although overall Engraving sales were down year-over-year, profitability in the segment was up 2.2% as we did a good job driving margins and we recorded a greater amount of higher-margin sales to China.”  


Engineering Technologies Group sales grew 53.6% year-over-year, and operating income increased 31%.


“Strong sales to space customers in the launch vehicle and defense segments were primarily responsible for a 14.5% organic sales increase,” said Dunbar.  “In addition, legacy sales in the aviation segment were up by double digits as development programs moved into the production phase.  Sales to the oil and gas market were down significantly. Profitability in Engineering Technologies was up 62.9%, excluding purchase accounting for the Enginetics acquisition, due to volume leverage and margin improvement initiatives across the organization.  Looking forward, we expect the oil and gas market to be soft in the foreseeable future and we will take actions to align costs with demand1.  At the same time, we are ramping up to support growth opportunities in aviation and plan to begin production on our newest lipskin award by the end of calendar 20151.”


Electronics Products Group sales were up 5.1% year-over-year, while operating income increased 7.9%.


“Growth in Electronics was driven by broad market growth, particularly the transportation sector in North America and the sale of reed-based sensors,” said Dunbar.  “In addition to leveraging the top line, plant consolidation in China contributed to the year-over-year operating income growth.  We plan to continue efforts to capitalize on the solid new business development process the Electronics group has in place to grow the sensor business and to move up the value chain to provide more complete value-added solutions1.”  


The Hydraulics Products Group reported a 39.3% year-over-year sales increase, while operating income rose 37.1%.


“Growth across all of our end markets was due to the recovery in housing, aging equipment and the general economy,” said Dunbar.  “The factory expansion to add capacity at our Tianjin, China plant is now complete, which strengthens our global competitive advantage by enabling us to bundle telescopic cylinders from North America with rod cylinders from





China.  We continue to ship and book orders at record levels at the China plant.  Looking ahead, we are working to expand our addressable market in hydraulics by pursuing new opportunities1.”



Business Outlook


“Our end markets overall continue to be strong with the primary exception of oil and gas.  We have an approximate 5% exposure to this market across all of our businesses.  We expect that growth in the automotive and food service equipment markets as a result of lower gas prices could offset some of the negative impact we expect to see from our oil and gas exposure1.  The weak euro presents a headwind to our businesses.  Though our sales in Europe and China had good momentum in the second quarter, a slowdown in those markets could have an effect in the second half1.  As we enter the second half of the fiscal year, we will continue to execute on our planned investments to support increased demand, and we have a strong balance sheet that allows us to pursue both organic and acquisition growth to create shareholder value.  We also are focused on increasing our margins and profitability through productivity and efficiency improvements1,” concluded Dunbar.



Conference Call Details


Standex will host a conference call for investors today, February 3, 2015 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 should log on to the “Investor Relations” section of Standex’s website, located at www.standex.com.  The Company's slide show accompanying the webcast audio also can be accessed via its website.  To listen to the playback, please dial (800) 585-8367 in the U.S. or (404) 537-3406 internationally; the passcode is 62384100.  The 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


EBITDA, which is "Earnings Before Interest, Taxes, Depreciation and Amortization," non-GAAP income from operations, non-GAAP net income from continuing operations and free cash flow are non-GAAP financial measures and are intended to serve as a complement to results provided in accordance with accounting principles generally accepted in the United States.  Standex believes that such information provides an additional measurement and consistent historical comparison of the Company's performance.  A reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measures is available in this news release.



About Standex


Standex International Corporation is a multi-industry manufacturer in five broad business segments: Food Service Equipment Group, Engineering Technologies Group, Engraving Group, Electronics Products Group, and Hydraulics Products Group 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/.



1 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, unforeseen legal judgments, fines or settlements, uncertainty in conditions in the financial and banking markets, general domestic and international economy including more specifically increases in raw material costs, the ability to substitute less expensive alternative raw materials, the heavy construction vehicle market, the ability to continue to successfully implement productivity improvements, 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, 2014, 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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

December 31,

 

 

December 31,

(In thousands)

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

     189,337

 

$

     166,540

 

$

     391,364

 

$

     344,680

Cost of sales

 

 

     130,537

 

 

     110,646

 

 

     266,452

 

 

     228,381

Gross profit

 

 

       58,800

 

 

       55,894

 

 

     124,912

 

 

     116,299

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

      41,854

 

 

       42,074

 

 

       85,808

 

 

       81,609

Restructuring costs

 

 

         1,094

 

 

           644

 

 

        1,956

 

 

        4,450

Other operating (income) expense, net

 

 

              -   

 

 

      (1,962)

 

 

              59

 

 

      (1,962)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

      15,852

 

 

      15,138

 

 

      37,089

 

 

       32,202

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

            788

 

 

            592

 

 

        1,431

 

 

         1,152

Other (income) expense, net

 

 

        (188)

 

 

          (66)

 

 

        (453)

 

 

        (520)

Total

 

 

          600

 

 

           526

 

 

           978

 

 

           632

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

 

       15,252

 

 

    14,612

 

 

     36,111

 

 

     31,570

Provision for income taxes

 

 

        3,989

 

 

        4,120

 

 

       9,921

 

 

       8,730

Net income from continuing operations

 

 

     11,263

 

 

      10,492

 

 

      26,190

 

 

     22,840

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations, net of tax

 

 

         (79)

 

 

            25

 

 

        (454)

 

 

     (3,241)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

     11,184

 

$

     10,517

 

$

      25,736

 

$

      19,599

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

          0.89

 

$

          0.83

 

$

          2.07

 

$

          1.81

Income (loss) from discontinued operations

 

 

       (0.01)

 

 

             -   

 

 

   (0.04)

 

 

       (0.26)

Total

 

$

          0.88

 

$

         0.83

 

$

         2.03

 

$

         1.55

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

         0.88

 

$

         0.82

 

$

         2.04

 

$

         1.79

Income (loss) from discontinued operations

 

 

       (0.01)

 

 

              -   

 

 

      (0.04)

 

 

     (0.25)

Total

 

$

         0.87

 

$

         0.82

 

$

         2.00

 

 

         1.54

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

 

 

     12,656

 

 

      12,634

 

 

       12,655

 

 

    12,598

   Diluted

 

 

      12,802

 

 

    12,768

 

 

     12,818

 

 

     12,763























Standex International Corporation

Condensed Consolidated Balance Sheets

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

June 30,

(In thousands)

 

 

2014

 

 

2014

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

  Cash and cash equivalents

 

$

           82,571

 

$

              74,260

  Accounts receivable, net

 

 

          101,868

 

 

         107,674

  Inventories

 

 

           113,221

 

 

          97,065

  Prepaid expenses and other current assets

 

 

                6,488

 

 

            7,034

  Income taxes receivable

 

 

                      3,327   

 

 

              922

  Deferred tax asset

 

 

             12,676

 

 

          12,981

    Total current assets

 

 

            320,151

 

 

      299,936

 

 

 

 

 

 

 

Property, plant, equipment, net

 

 

           110,462

 

 

          96,697

Intangible assets, net

 

 

39,320

 

 

        31,490

Goodwill

 

 

           154,764

 

 

        125,965

Deferred tax asset

 

 

                  910

 

 

               878

Other non-current assets

 

 

             24,943

 

 

             23,194

    Total non-current assets

 

 

           330,399

 

 

         278,224

 

 

 

 

 

 

 

Total assets

 

$

          650,550

 

$

           578,160

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

  Accounts payable

 

$

         67,849

 

$

        85,206

  Accrued liabilities

 

 

         48,398

 

 

         51,038

  Income taxes payable

 

 

           7,643

 

 

            4,926

    Total current liabilities

 

 

         123,890

 

 

       141,170

 

 

 

 

 

 

 

Long-term debt

 

 

        125,840

 

 

          45,056

Accrued pension and other non-current liabilities

 

 

         54,408

 

 

         51,208

    Total non-current liabilities

 

 

       180,248

 

 

        96,264

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

  Common stock

 

 

         41,976

 

 

        41,976

  Additional paid-in capital

 

 

       45,126

 

 

        43,388

  Retained earnings

 

 

     606,929

 

 

      584,014

  Accumulated other comprehensive loss

 

 

        (68,906)

 

 

       (55,819)

  Treasury shares

 

 

       (278,713)

 

 

      (272,833)

     Total stockholders' equity

 

 

         346,412

 

 

       340,726

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

        650,550

 

$

        578,160

 

 

 

 

 

 

 
















Standex International Corporation and Subsidiaries

Statements of Consolidated Cash Flows

 

 

 

Six Months Ended

 

 

 

December 31,

(In thousands)

 

 

2014

 

 

2013

 

 

 

 

 

 

 

Cash Flows from Operating Activities

 

 

 

 

 

 

Net income

 

$

        25,736

 

$

       19,599

Income (loss) from discontinued operations

 

 

            (454)

 

 

         (3,241)

Income from continuing operations

 

 

          26,190

 

 

       22,840

 

 

 

 

 

 

 

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

 

 

 

 

 

 

   Depreciation and amortization

 

 

        8,305

 

 

       7,388

   Stock-based compensation

 

 

1,669

 

 

2,319

    Non-cash portion of restructuring charge

 

 

             (74)

 

 

3,342

    Disposal of real estate and equipment

 

 

-

 

 

925

Contributions to defined benefit plans

 

 

(491)

 

 

(733)

Net changes in operating assets and liabilities

 

 

(23,801)

 

 

(16,312)

Net cash provided by operating activities - continuing operations

 

 

11,798

 

 

19,769

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

 

 

              (657)

 

 

(2,367)

Net cash provided by (used in) operating activities

 

 

11,141

 

 

17,402

Cash Flows from Investing Activities

 

 

 

 

 

 

    Expenditures for property, plant and equipment

 

 

(13,961)

 

 

(7,393)

    Expenditures for acquisitions, net of cash acquired

 

 

         (57,148)

 

 

              -   

    Proceeds from sale of real estate and equipment

 

 

115

 

 

(3,482)

    Other investing activities

 

 

1,128

 

 

-

Net cash (used in) investing activities from continuing operations

 

 

(69,866)

 

 

(10,875)

Net cash (used in )investing activities from discontinued operations

 

 

                -   

 

 

         (570)

Net cash (used in) investing activities

 

 

(69,866)

 

 

(11,445)

Cash Flows from Financing Activities

 

 

 

 

 

 

    Proceeds from borrowings

 

 

245,500

 

 

34,500

    Payments of debt

 

 

(164,700)

 

 

(38,500)

    Activity under share-based payment plans

 

 

613

 

 

138

    Excess tax benefit from share-based payment activity

 

 

1,644

 

 

1,423

    Cash dividends paid

 

 

(2,783)

 

 

(2,267)

    Purchase of treasury stock

 

 

(8,067)

 

 

(5,106)

Net cash provided by (used in) financing activities

 

 

72,207

 

 

(9,812)

 

 

 

 

 

 

 

Effect of exchange rate changes on cash

 

 

(5,170)

 

 

851

 

 

 

 

 

 

 

Net changes in cash and cash equivalents

 

 

8,311

 

 

(3,004)

Cash and cash equivalents at beginning of year

 

 

        74,260

 

 

     51,064

Cash and cash equivalents at end of period

 

$

82,571

 

$

48,060

 

 

 

 

 

 

 


















Standex International Corporation

Selected Segment Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

December 31,

 

 

December 31,

(In thousands)

 

 

2014

 

 

2013

 

 

2014

 

 

2013

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

Food Service Equipment

 

$

     98,533

 

$

     87,370

 

$

           212,366

 

$

        187,281

Engraving

 

 

    26,625

 

 

      28,384

 

 

             54,713

 

 

          53,411

Engineering Technologies

 

 

      26,605

 

 

    17,323

 

 

             46,724

 

 

          34,588

Electronics Products

 

 

   27,823

 

 

     26,461

 

 

             57,293

 

 

          54,605

Hydraulics Products

 

 

        9,751

 

 

        7,002

 

 

             20,268

 

 

          14,795

Total

 

$

    189,337

 

$

   166,540

 

$

           391,364

 

$

        344,680

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

 

 

 

 

 

 

 

 

 

 

Food Service Equipment

 

$

       6,912

 

$

       7,294

 

$

             18,585

 

$

          19,263

Engraving

 

 

        5,947

 

 

        5,820

 

 

             12,890

 

 

          10,593

Engineering Technologies

 

 

      3,218

 

 

       2,456

 

 

               5,438

 

 

            4,538

Electronics Products

 

 

       4,738

 

 

       4,392

 

 

             10,284

 

 

            9,530

Hydraulics Products

 

 

        1,452

 

 

       1,059

 

 

               3,174

 

 

            2,233

Restructuring

 

 

     (1,094)

 

 

        (644)

 

 

            (1,956)

 

 

        (4,450)

Other operating income (expense), net

 

 

             -   

 

 

      1,962

 

 

             (59)

 

 

            1,962

Corporate

 

 

     (5,321)

 

 

   (7,201)

 

 

  (11,267)

 

 

      (11,467)

Total

 

$

    15,852

 

$

     15,138

 

$

             37,089

 

$

          32,202

 

 

 

 

 

 

 

 

 

 

 

 

 















Standex International Corporation

Reconciliation of GAAP to Non-GAAP Financial Measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

Six Months Ended

 

 

 

 

 

 

December 31,

 

 

 

 

December 31,

 

 

(In thousands, except percentages)

 

 


2014

 

 


2013

 

% Change

 


2014

 

 


2013

 

% Change

Adjusted income from operations and adjusted net income from continuing operations:

 

 

 

 

 

 

 

 

Income from operations, as reported

 

$

  15,852

 

$

 15,138

 

4.7%

 

$

  37,089

 

$

32,202

 

15.2%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

 

   1,094

 

 

     644

 

 

 

 

   1,956

 

 

 4,450

 

 

 

Management Transition

 

 

          -   

 

 

  2,083

 

 

 

 

         -   

 

 

 2,219

 

 

 

Net gain on Insurance Proceeds

 

 

         -   

 

 

(1,962)

 

 

 

 

           -   

 

 

(1,962)

 

 

 

Acquisition-related costs

 

 

     911

 

 

          -   

 

 

 

 

   1,696

 

 

       -   

 

 

Adjusted income from operations

 

$

 17,857

 

$

 15,903

 

12.3%

 

$

  40,741

 

$

36,909

 

10.4%

Interest and other income (expense), net

 

 

   (600)

 

 

  (526)

 

 

 

 

     (978)

 

 

  (632)

 

 

Provision for income taxes

 

 

 (3,989)

 

 

(4,120)

 

 

 

 

(9,921)

 

 

8,730)

 

 

 

Discrete tax items

 

 

   (239)

 

 

          -   

 

 

 

 

            (239)

 

 

     155

 

 

 

Tax impact of above adjustments

 

 

   (525)

 

 

  (216)

 

 

 

 

    (957)

 

 

(1,332)

 

 

Net income from continuing operations, as adjusted

$

 12,504

 

$

 11,041

 

13.3%

 

$

 28,646

 

$

26,370

 

8.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA and Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes, as reported

 $

    15,252

 

 $

  14,612

 

 

 

 $

   36,111

 

 $

 31,570

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

       788

 

 

     592

 

 

 

 

   1,431

 

 

 1,152

 

 

 

Depreciation and amortization

 

 

    4,294

 

 

  3,699

 

 

 

 

   8,305

 

 

 7,388

 

 

EBITDA

 

$

 20,334

 

$

18,903

 

7.6%

 

$

  45,847

 

$

40,110

 

14.3%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

 

    1,094

 

 

     644

 

 

 

 

   1,956

 

 

 4,450

 

 

 

Management Transition

 

 

          -   

 

 

  2,083

 

 

 

 

          -   

 

 

 2,219

 

 

 

Net gain on Insurance Proceeds

 

 

          -   

 

 

(1,962)

 

 

 

 

           -   

 

 

(1,962)

 

 

 

Acquisition-related costs

 

 

       911

 

 

          -   

 

 

 

 

   1,696

 

 

         -   

 

 

Adjusted EBITDA

 

$

 22,339

 

$

 19,668

 

13.6%

 

$

  49,499

 

$

44,817

 

10.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free operating cash flow:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

           $

   22,757

 

  $

   18,475

 

 

 

 $

    11,798

 

 $

 19,769

 

 

Less: Capital expenditures

 

 

 (6,762)

 

 

(3,663)

 

 

 

 

(13,961)

 

 

(7,393)

 

 

Free operating cash flow

 

$

 15,995

 

$

 14,812

 

 

 

$

 (2,163)

 

$

12,376

 

 

Net income from continuing operations

 

 

  11,263

 

 

10,492

 

 

 

 

  26,190

 

 

22,840

 

 

Conversion of free operating cash flow

 

 

 142.0%

 

 

 141.2%

 

 

 

 

     -8.3%

 

 

   54.2%

 

 





































Standex International Corporation

Reconciliation of GAAP to Non-GAAP Financial Measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Six Months Ended

 

 

Adjusted earnings per share from continuing

 December 31,

 

 

 

 

December 31,

 

 

operations

 

 

  2014

 

 

  2013

 

%

Change

  2014

 

 

  2013

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share from continuing operations, as reported

 $

        0.88

 

 $

        0.82

 

   7.3%

 

 $

        2.04

 

 $

        1.79

 

   14.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

 

 0.06

 

 

 0.04

 

 

 

 

 0.11

 

 

  0.25

 

 

 

Management Transition

 

 

       -   

 

 

 0.12

 

 

 

 

      -   

 

 

  0.12

 

 

 

Net gain on Insurance Proceeds

 

 

       -   

 

 

(0.11)

 

 

 

 

       -   

 

 

(0.11)

 

 

 

Acquisition-related costs

 

 

 0.05

 

 

       -   

 

 

 

 

  0.10

 

 

       -   

 

 

 

Discrete tax items

 

 

(0.02)

 

 

       -   

 

 

 

 

(0.02)

 

 

  0.01

 

 

Diluted earnings per share from continuing operations, as adjusted

 $

        0.97

 

 $

        0.87

 

 11.5%

 

 $

        2.23

 

 $

        2.06

 

      8.3%