Attached files

file filename
8-K - 8-K - LANDAUER INCldr-20150810x8k.htm
EX-99.2 - EX-99.2 - LANDAUER INCldr-20150810xex992.htm

News Release

 

LANDAUER

 

 

 

LANDAUER, INC. Reports

Fiscal 2015 THIRD QUARTER RESULTS

 

 

For Further Information Contact:

Michael DeGraff 

Sard Verbinnen & Co 

Phone: 312.895.4734 

Email: mdegraff@sardverb.com 

 

 

GLENWOOD, Ill. —  August 10, 2015  Landauer, Inc. (NYSE: LDR), a recognized leader in personal and environmental radiation measurement and monitoring, outsourced medical physics services and high quality medical consumable accessories, today reported financial results for its fiscal 2015 third quarter ended June 30, 2015.

 

Fiscal 2015 Third Quarter Highlights

·

Revenue of $35.5 million, a 1.1% decrease compared to the year-ago period

o

Domestic Radiation Measurement revenues grew 1.5% year-over-year

o

Medical Physics revenues grew 8.5% year-over-year

o

Unfavorable impact due to foreign currency rates reduced revenues by $1.5 million. Excluding the impact of foreign currency exchange rates, revenues increased 3.1%.

·

Operating income of $5.1 million, compared to an operating loss of $59.6 million in the prior year period

o

Adjusted operating income increased $1.0 million compared to the third quarter of fiscal 2014

o

Professional fees reduced operating income by $0.5 million year-over-year

·

Net income of $4.1 million, compared to a net loss of $36.3 million in the prior year period

o

Adjusted net income of $4.5 million was up $2.4 million compared to the third quarter of fiscal 2014

·

Adjusted EBITDA of $9.2 million, an increase of 8.7% year-over-year 

 

Mike Leatherman, President and Chief Executive Officer of Landauer stated, “While we continue to experience the negative impact of unfavorable foreign currency rates, our underlying results demonstrate the strength of our position as the leading provider of enterprise-wide solutions for our customers. At the same time, we are particularly encouraged by the 8.5% growth in revenues in our Medical Physics segment.”

1

 


 

Leatherman continued, “We continue to make progress on our growth initiatives, including our next generation digital dosimeter platform, Verifii™ and are well positioned to meet the emerging needs for a broader radiation management solution. We are seeing strong demand for our solutions following the Joint Commission’s new Diagnostic Imaging requirements that became effective for hospitals and ambulatory care centers on July 1 and believe this trend will continue to drive further growth opportunities and long-term value for shareholders.”

 

Third Fiscal Quarter Financial Overview

 

Revenues for the third fiscal quarter of 2015 were $35.5 million, a 1.1% decrease compared to revenues of $35.9 million for the third fiscal quarter of 2014. Radiation Measurement revenues for the third fiscal quarter of 2015 were $24.1 million, a 4.7% decrease compared to $25.3 million for the third fiscal quarter of 2014. The decrease in revenues was primarily due to the unfavorable impact of changes in foreign currency exchange rates of $1.5 million, partially offset by an increase in domestic revenues of $0.3 million. Medical Physics revenues increased $0.7 million, due to increased imaging services. Medical Products revenues were flat.

 

Operating income for the third fiscal quarter of 2015 was $5.1 million, compared with an operating loss of $59.6 million for the third fiscal quarter of 2014. The increase in operating income was driven by the $62.2 million goodwill and other intangible assets impairment charge, and $1.6 million in reorganization expenses recorded during the third fiscal quarter of 2014 that were not present in the third fiscal quarter of 2015. Adjusted operating income increased $1.0 million due to our lean initiatives and continued focus on higher margin, recurring revenues.

 

Fiscal Nine Months Financial Overview

 

Revenues for the first nine months of fiscal 2015 were $111.2 million, a 1.7% decrease compared to revenues of $113.1 million for the first nine months of fiscal 2014. Revenues in the Radiation Measurement segment decreased $4.3 million due to an unfavorable foreign currency impact of $3.7 million and a decrease in product sales in Europe of $1.0 million. Revenues in the Medical Physics segment increased $2.1 million, primarily driven by increased imaging services of $1.6 million. Revenues in the Medical Products segment increased $0.4 million primarily due to the full-period impact of a modest acquisition in December 2013.

 

Operating income for the first nine months of fiscal 2015 was $16.9 million, compared to an operating loss of $47.3 million for the first nine months of fiscal 2014. The increase in operating income was due to the goodwill and other intangible assets impairment charge recorded in the prior year that was not present in the first nine months of fiscal 2015. Adjusted operating income margins increased to 15.2% in the first nine months of fiscal 2015 from 14.7% in the first nine months of fiscal 2014.

 

Fiscal 2015 Outlook

 

As communicated in Landauer’s second quarter earnings announcement, the Company continues to expect unfavorable foreign currency rates will negatively impact full-year results for fiscal year 2015. Specifically, the adverse impact of foreign currency year-over-year is expected to result in a reduction in revenue of approximately $6.0 million, a reduction of Adjusted Net Income of approximately $0.8 million and a reduction of Adjusted EBITDA of approximately $2.8 million. Accordingly, Landauer is revising its full-year 2015 guidance as follows:

2

 


 

 

 

 

 

 

 

 

Prior Guidance

 

Revised Guidance

Revenue

 

$153 - $163 Million

 

$150 - $153 Million

Adjusted Net Income

 

$16 - $19 Million

 

$17 - $19 Million

Adjusted EBITDA

 

$41 - $46 Million

 

$38 - $41 Million

 

Use of Non-GAAP Financial Measures

 

Adjusted EBITDA is presented here not as an alternative to net income, but rather as a measure of the Company’s operating performance and is not intended to be a presentation in accordance with GAAP. Since EBITDA (generally, net income plus interest expenses, taxes, depreciation and amortization) is not calculated identically by all companies, this presentation may not be comparable to EBITDA or Adjusted EBITDA presentations disclosed by other companies. Adjusted EBITDA represents net income with adjustments for net financing costs, depreciation and amortization, provision for income taxes, stock compensation expense, goodwill and other intangible assets impairments, and acquisition, reorganization and nonrecurring costs. Management believes that Adjusted EBITDA is useful in evaluating the Company’s operating performance compared to that of other companies in its industry because the calculation of Adjusted EBITDA generally eliminates the effects of certain non-cash and other items that may vary for different companies for reasons unrelated to overall operating performance.

 

In addition, the Company’s management used Adjusted Operating Income and Adjusted Net Income as measures of earnings to eliminate the effects of certain non-cash and nonrecurring items of the Company and Adjusted Free Cash Flow as a measure of liquidity to eliminate the effects of certain acquisition and reorganization costs. Adjusted Operating Income represents operating income with adjustments for goodwill and other intangible assets impairments and acquisition, reorganization and nonrecurring costs. Adjusted Net Income represents net income with tax-effected adjustments for stock compensation expense, goodwill and other intangible assets impairments and acquisition, reorganization and nonrecurring costs. Adjusted Free Cash Flow represents net cash provided by operating activities with adjustments for capital expenditures and acquisition, reorganization and nonrecurring costs.

 

However, Adjusted EBITDA, Adjusted Operating Income, Adjusted Net Income and Adjusted Free Cash Flow are not recognized measurements under GAAP and should not be considered as an alternative to the most directly comparable measures presented in accordance with GAAP. A reconciliation of these non-GAAP measures to the most directly comparable GAAP measures is included within this news release.

 

Conference Call Details

 

Landauer has scheduled its third quarter conference call for investors over the Internet on Tuesday, August 11, 2015, at 9:00 a.m. Central Time (10:00 a.m. Eastern Time). To participate, callers should dial 866-866-1542 (within the United States and Canada), or 707-294-1539 (international callers), passcode 1110120, about 10 minutes before the presentation. To listen to a webcast on the Internet, please go to the Company’s website at http://www.landauer.com at least 15 minutes early to register, download and install any necessary audio software. Investors may access a replay of the call by dialing 855-859-2056 (within the United States and Canada), or 404-537-3406 (international callers), passcode 1110120, which will be available through Friday, September 11, 2015. The replay will also be available on Landauer’s website for 30 days following the call.

 

3

 


 

About Landauer

 

Landauer is a leading global provider of technical and analytical services to determine occupational and environmental radiation exposure, the leading domestic provider of outsourced medical physics services, as well as a provider of high quality medical accessories used in radiology, radiation therapy, and image guided surgery procedures. For more than 50 years, the Company has provided complete radiation dosimetry services to hospitals, medical and dental offices, universities, national laboratories, nuclear facilities and other industries in which radiation poses a potential threat to employees. Landauer’s services include the manufacture of various types of radiation detection monitors, the distribution and collection of the monitors to and from customers, and the analysis and reporting of exposure findings. The Company provides its dosimetry services to approximately 1.8 million individuals globally. In addition, through its Medical Physics segment, the Company provides therapeutic and imaging physics services to the medical physics community. Through its Medical Products segment, the Company provides medical consumable accessories used in radiology, radiation therapy, and image guided surgery procedures. For information about Landauer, please visit their website at http://www.landauer.com.

 

Safe Harbor Statement

 

Some of the information shared here (including, in particular, the section titled “Fiscal 2015 Outlook”) constitutes forward-looking statements that are based on assumptions and involve certain risks and uncertainties. These include the following, without limitation: assumptions, risks and uncertainties associated with the Company’s future performance; the Company’s development and introduction of new technologies in general; the ability to protect and utilize the Company’s intellectual property; continued customer acceptance of the InLight technology; the adaptability of optically stimulated luminescence (OSL) technology to new platforms and formats; military and other government funding for the purchase of certain of the Company’s equipment and services; the impact on sales and pricing of certain customer group purchasing arrangements; changes in spending or reimbursement for medical products or services; the costs associated with the Company’s research and business development efforts; the usefulness of older technologies and related licenses and intellectual property; the effectiveness of and costs associated with the Company’s IT platform enhancements; the anticipated results of operations of the Company and its subsidiaries or ventures; valuation of the Company’s long-lived assets or business units relative to future cash flows; changes in pricing of services and products; changes in postal and delivery practices; the Company’s business plans; anticipated revenue and cost growth; the ability to integrate the operations of acquired businesses and to realize the expected benefits of acquisitions; the risks associated with conducting business internationally; costs incurred for potential acquisitions or similar transactions; other anticipated financial events; the effects of changing economic and competitive conditions, including instability in capital markets which could impact availability of short and long-term financing; the timing and extent of changes in interest rates; the level of borrowings; foreign exchange rates; government regulations; accreditation requirements; changes in the trading market that affect the costs of obligations under the Company’s benefit plans; and pending accounting pronouncements. These assumptions may not materialize to the extent assumed, and risks and uncertainties may cause actual results to be different from what is anticipated today. These risks and uncertainties also may result in changes to the Company’s business plans and prospects, and could create the need from time to time to write down the value of assets or otherwise cause the Company to incur unanticipated expenses. Additional information may be obtained by reviewing the information set forth in Item 1A “Risk Factors” and Item 7A “Quantitative and Qualitative Disclosures about Market Risk” and information contained in the Companys Annual Report on Form 10-K for the year ended September 30, 2014 and other reports filed by the Company, from time to time, with the Securities and Exchange Commission. The Company does not undertake, and expressly disclaims, any duty to update any forward-looking statement whether as a result of new information, future events or changes in the Company’s expectations, except as required by law.

 

Financial Tables Follow 

4

 


 

Landauer, Inc. and Subsidiaries 

Consolidated Balance Sheets (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

June 30,
2015

 

September 30,
2014

Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

8,441 

 

$

6,761 

Receivables, net of allowances of $1,456 at June 30, 2015 and $1,872 at September 30, 2014

 

 

29,392 

 

 

34,707 

Inventories

 

 

7,456 

 

 

6,687 

Prepaid expenses and other current assets

 

 

7,440 

 

 

6,178 

Total current assets

 

 

52,729 

 

 

54,333 

 

 

 

 

 

 

 

Net property, plant and equipment

 

 

46,700 

 

 

46,757 

Equity in joint ventures

 

 

23,315 

 

 

23,835 

Goodwill

 

 

40,850 

 

 

43,218 

Intangible assets, net of accumulated amortization of $38,177 at June 30, 2015 and $37,579 at September 30, 2014

 

 

13,181 

 

 

14,077 

Other assets

 

 

31,299 

 

 

34,366 

Total assets

 

$

208,074 

 

$

216,586 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Total current liabilities

 

$

37,970 

 

$

44,728 

Long-term debt

 

 

134,385 

 

 

133,585 

Other non-current liabilities

 

 

22,984 

 

 

24,539 

Total liabilities

 

 

195,339 

 

 

202,852 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

Landauer, Inc. stockholders' equity

 

 

11,558 

 

 

12,254 

Noncontrolling interest

 

 

1,177 

 

 

1,480 

Total stockholders' equity

 

 

12,735 

 

 

13,734 

Total Liabilities and Stockholders' Equity

 

$

208,074 

 

$

216,586 

 

 

5

 


 

 

Landauer, Inc. and Subsidiaries 

Consolidated Statements of Operations (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

 

Nine Months Ended
June 30,

(Dollars in Thousands, Except per Share)

 

2015

 

2014
(As Restated)

 

2015

 

2014
(As Restated)

Total revenues

 

$

35,467 

 

$

35,868 

 

$

111,153 

 

$

113,069 

Cost and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

16,821 

 

 

17,930 

 

 

53,183 

 

 

54,647 

Selling, general and administrative

 

 

13,535 

 

 

13,819 

 

 

41,088 

 

 

41,795 

Goodwill and other intangible assets impairment charge

 

 

 -

 

 

62,188 

 

 

 -

 

 

62,188 

Acquisition, reorganization and nonrecurring costs

 

 

 -

 

 

1,558 

 

 

 -

 

 

1,778 

Total costs and expenses

 

 

30,356 

 

 

95,495 

 

 

94,271 

 

 

160,408 

Operating income (loss)

 

 

5,111 

 

 

(59,627)

 

 

16,882 

 

 

(47,339)

Equity in income of joint ventures

 

 

428 

 

 

256 

 

 

1,804 

 

 

2,072 

Other expense, net

 

 

(922)

 

 

(888)

 

 

(3,073)

 

 

(2,675)

Income (loss) before taxes

 

 

4,617 

 

 

(60,259)

 

 

15,613 

 

 

(47,942)

Income tax expense (benefit)

 

 

481 

 

 

(24,225)

 

 

3,271 

 

 

(20,413)

Net income (loss)

 

 

4,136 

 

 

(36,034)

 

 

12,342 

 

 

(27,529)

Less:  Net income attributed to noncontrolling interest

 

 

81 

 

 

301 

 

 

363 

 

 

471 

Net income (loss) attributed to Landauer, Inc.

 

$

4,055 

 

$

(36,335)

 

$

11,979 

 

$

(28,000)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share attributable to Landauer, Inc. shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.42 

 

$

(3.83)

 

$

1.26 

 

$

(2.96)

Weighted average basic shares outstanding

 

 

9,509 

 

 

9,482 

 

 

9,476 

 

 

9,466 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

0.42 

 

$

(3.83)

 

$

1.25 

 

$

(2.96)

Weighted average diluted shares outstanding

 

 

9,534 

 

 

9,482 

 

 

9,503 

 

 

9,466 

 

6

 


 

Landauer, Inc. and Subsidiaries 

Consolidated Statements of Cash Flows (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended
June 30,

(Dollars in Thousands)

 

2015

 

2014
(As Restated)

Cash flows from operating activities:

 

 

 

 

 

 

Net income (loss)

 

$

12,342 

 

$

(27,529)

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

 

 

 

 

 

 

Depreciation and amortization

 

 

9,274 

 

 

11,419 

Goodwill and other intangible assets impairment charge

 

 

 -

 

 

62,188 

Equity in income of joint ventures

 

 

(1,804)

 

 

(2,072)

Dividends from joint ventures

 

 

1,144 

 

 

1,340 

Stock-based compensation and related net tax benefits

 

 

1,422 

 

 

1,066 

Current and long-term deferred taxes, net

 

 

769 

 

 

(21,829)

Loss (gain) on sale, disposal and abandonment of fixed assets

 

 

142 

 

 

(35)

Gain on investments

 

 

(159)

 

 

(505)

Changes in operating assets and liabilities

 

 

(1,419)

 

 

2,508 

Net cash provided by operating activities

 

 

21,711 

 

 

26,551 

 

 

 

 

 

 

 

Net cash used by investing activities

 

 

(6,691)

 

 

(5,711)

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

Long-term borrowings, net

 

 

800 

 

 

(4,500)

Dividends paid to stockholders

 

 

(13,237)

 

 

(15,771)

Other financing activities, net

 

 

(462)

 

 

(551)

Net cash used by financing activities

 

 

(12,899)

 

 

(20,822)

 

 

 

 

 

 

 

Effects of foreign currency translation

 

 

(441)

 

 

(52)

Net increase (decrease) in cash and cash equivalents

 

 

1,680 

 

 

(34)

Opening balance - cash and cash equivalents

 

 

6,761 

 

 

8,672 

Ending balance - cash and cash equivalents

 

$

8,441 

 

$

8,638 

 

7

 


 

Non-GAAP Financial Measures

 

A reconciliation of Adjusted EBITDA, Adjusted Operating Income, Adjusted Net Income and Adjusted Free Cash Flow (i.e., non-GAAP financial measures) to the most directly comparable GAAP measures is provided below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Nine Months Ended
June 30,

(Unaudited, Dollars in Thousands)

2015

 

2014
(As Restated)

 

2015

 

2014
(As Restated)

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributed to Landauer, Inc.

$

4,055 

 

$

(36,335)

 

$

11,979 

 

$

(28,000)

Add back:

 

 

 

 

 

 

 

 

 

 

 

Net financing costs

 

965 

 

 

760 

 

 

2,652 

 

 

2,506 

Depreciation and amortization

 

3,182 

 

 

3,932 

 

 

9,274 

 

 

11,419 

Provision for income taxes

 

481 

 

 

(24,225)

 

 

3,271 

 

 

(20,413)

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

$

8,683 

 

$

(55,868)

 

$

27,176 

 

$

(34,488)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Non-cash stock based compensation

 

550 

 

 

616 

 

 

1,423 

 

 

1,079 

Goodwill and other intangible assets impairment charge

 

 -

 

 

62,188 

 

 

 -

 

 

62,188 

Acquisition, reorganization and nonrecurring costs

 

 -

 

 

1,558 

 

 

 -

 

 

1,778 

Sub-total adjustments

 

550 

 

 

64,362 

 

 

1,423 

 

 

65,045 

Adjusted EBITDA

$

9,233 

 

$

8,494 

 

$

28,599 

 

$

30,557 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Nine Months Ended
June 30,

(Unaudited, Dollars in Thousands)

2015

 

2014
(As Restated)

 

2015

 

2014
(As Restated)

Adjusted Operating Income

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

$

5,111 

 

$

(59,627)

 

$

16,882 

 

$

(47,339)

Goodwill and other intangible assets impairment charge

 

 -

 

 

62,188 

 

 

 -

 

 

62,188 

Acquisition, reorganization and nonrecurring costs

 

 -

 

 

1,558 

 

 

 -

 

 

1,778 

Adjusted Operating Income

$

5,111 

 

$

4,119 

 

$

16,882 

 

$

16,627 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Nine Months Ended
June 30,

(Unaudited, Dollars in Thousands)

2015

 

2014
(As Restated)

 

2015

 

2014
(As Restated)

Adjusted Net Income

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributed to Landauer, Inc.

$

4,055 

 

$

(36,335)

 

$

11,979 

 

$

(28,000)

Sub-total adjustments

 

550 

 

 

64,362 

 

 

1,423 

 

 

65,045 

Income taxes on adjustments

 

(57)

 

 

(25,875)

 

 

(277)

 

 

(26,086)

Adjustments, net

 

493 

 

 

38,487 

 

 

1,146 

 

 

38,959 

Adjusted Net Income

$

4,548 

 

$

2,152 

 

$

13,125 

 

$

10,959 

 

 

 

 

 

 

 

 

 

 

 

 

 

8

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended
June 30,

(Unaudited, Dollars in Thousands)

2015

 

2014
(As Restated)

Adjusted Free Cash Flow

 

 

 

 

 

Net cash provided by operating activities

$

21,711 

 

$

26,551 

Capital expenditures

 

(6,224)

 

 

(3,056)

Free Cash Flow

 

15,487 

 

 

23,495 

Acquisition, reorganization and nonrecurring costs

 

 -

 

 

1,778 

Adjusted Free Cash Flow

$

15,487 

 

$

25,273 

 

 

Segment Information

 

The following tables summarize financial information for each reportable segment for the three and nine months ended June 30: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Nine Months Ended
June 30,

(Unaudited, Dollars in Thousands)

 

2015

 

2014
(As Restated)

 

2015

 

2014
(As Restated)

Revenues by segment:

 

 

 

 

 

 

 

 

 

 

 

 

Radiation Measurement

 

$

24,143 

 

$

25,320 

 

$

77,880 

 

$

82,187 

Medical Physics

 

 

8,926 

 

 

8,175 

 

 

25,971 

 

 

23,943 

Medical Products

 

 

2,398 

 

 

2,373 

 

 

7,302 

 

 

6,939 

Consolidated revenues

 

$

35,467 

 

$

35,868 

 

$

111,153 

 

$

113,069 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Nine Months Ended
June 30,

(Unaudited, Dollars in Thousands)

 

2015

 

2014
(As Restated)

 

2015

 

2014
(As Restated)

Operating income (loss) by segment:

 

 

 

 

 

 

 

 

 

 

 

 

Radiation Measurement

 

$

7,604 

 

$

7,466 

 

$

26,402 

 

$

26,095 

Medical Physics

 

 

1,143 

 

 

435 

 

 

2,082 

 

 

1,467 

Medical Products

 

 

375 

 

 

(62,429)

 

 

953 

 

 

(62,891)

Corporate

 

 

(4,011)

 

 

(5,099)

 

 

(12,555)

 

 

(12,010)

Consolidated operating income (loss)

 

$

5,111 

 

$

(59,627)

 

$

16,882 

 

$

(47,339)

 

 

9