Attached files

file filename
EX-99 - STANDEX INTERNATIONAL CORP/DE/earnrel.pdf
8-K - STANDEX INTERNATIONAL CORP/DE/f8kq4.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 STRONG FOURTH-QUARTER AND FISCAL 2015 FINANCIAL RESULTS ON FOOD SERVICE MARGIN EXPANSION


Net Sales Increase 1.2% to $199.8 Million

Adjusted Operating Income Increases 8.8% to $24.3 Million

Adjusted Earnings Per Diluted Share Rises 5.6% to $1.31


SALEM, NH – August 25, 2015 . . . . Standex International Corporation (NYSE:SXI) today reported financial results for the fourth quarter of fiscal year 2015.


Fourth Quarter Fiscal 2015 Results from Continuing Operations


§

Net sales increased 1.2% to $199.8 million from $197.3 million in the fourth quarter of fiscal 2014. Organic sales decreased 0.5%, acquisition growth accounted for 5.4% of the increase and foreign exchange had a negative effect of 3.7% year over year.


§

Income from operations was $23.7 million, compared with $19.2 million in the fourth quarter of fiscal 2014.  

Net income from continuing operations was $16.3 million, or $1.27 per diluted share, including tax-effected $0.8 million of restructuring charges offset by $0.4 million of insurance proceeds. This compares with fourth quarter fiscal 2014 net income from continuing operations of $13.6 million, or $1.07 per diluted share, including tax-effected $3.0 million of restructuring charges, and $0.2 million in non-recurring management transition expenses, offset by gains of $1.1 million and $0.1 million related to insurance proceeds and discrete tax items, respectively. Excluding the aforementioned items from both periods, non-GAAP net income from continuing operations was $16.7 million, or $1.31 per diluted share, compared with $15.7 million, or $1.24 per diluted share, in the fourth quarter of fiscal 2014.


§

EBITDA (earnings before interest, income taxes, depreciation and amortization) was $27.9 million, compared with $23.0 million in the fourth quarter of fiscal 2014.  Excluding the previously mentioned items from both periods, adjusted EBITDA for the fourth quarter of fiscal 2015 was $28.5 million, compared with $26.1 million in the year-earlier quarter.


§

Net working capital (defined as accounts receivable plus inventories less accounts payable) was $138.0 million at the end of the fourth quarter of fiscal 2015, compared with $119.5 million a year earlier.  Working capital turns were 5.8 in fiscal 2015, slightly short of our goal of 6.0. In the prior fiscal year, working capital turns were 6.6 primarily due to increased payables for capital projects.  


§

The Company closed the quarter with net debt of $6.9 million, compared with net cash of $29.2 million at June 30, 2014.  


§

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


“Standex closed fiscal 2015 on a high note, especially given the continued headwinds from foreign exchange and the downturn in the oil and gas markets,” said David Dunbar, President and CEO. “For Q4, overall revenues grew 1.2% to $199.8 million, with foreign exchange having a negative effect of 3.7%, and adjusted operating income was up 8.8%.  Food Service was slightly down on the top line in the fourth quarter, but we are seeing positive results from an operational standpoint, as it generated an 11.8% EBIT margin.  We are seeing a leaner, more profitable Food Service business.  The Engraving, Electronics and Hydraulics Groups reported strong demand during the quarter, while Engineering Technologies continued to be affected by the decline in oil and gas.”

  

Segment Review


Food Service Equipment Group sales decreased 1.0% year-over-year, and operating income was up 7.7%.


“In Refrigeration, sales to large, national chains declined during the quarter, as well as sales through dealers,” said Dunbar. “Strength in drug retail and dollar stores slowed a bit, while C-stores and other small retail continued to perform well. Cooking Solutions sales increased by approximately 19% year-over-year, including the Ultrafryer acquisition.  Excluding the acquisition, Cooking Solutions sales increased 3.1% and it generated an improved EBIT margin. Pricing continues to strengthen, freight costs are coming down, and plant productivity was solid.  Efforts at Cooking Solutions are now focusing on warranty costs and distribution center performance.”  

Engraving Group sales increased 2.1% year-over-year.  Sales increases of 13.1% were offset by an 11.0% negative effect from foreign exchange, while operating income was flat with last year.


“Our Mold-Tech performed well in China as we saw demand from both automotive and non-automotive customers,” said Dunbar. “Sales volume also increased in Europe, which was masked by the negative currency effect.  We expect sales in North America to improve during the first half of fiscal 2016 as some automotive projects were pushed out from the fourth quarter.1 We continue to expand our Mold-Tech presence worldwide and during Q4 we set up new operations in both Sweden and Malaysia. In our roll, plate and machinery business, sales increased year-over-year due to a large project win from a major tissue and towel maker.”  


Engineering Technologies Group sales grew 13.2% year-over-year, and operating income increased 4.2%.  Acquisitions contributed 29.8% to growth, partially offset by organic and foreign exchange sales declines.


“Profitability in Engineering Technologies was up 4.2% year over year.” said Dunbar. “We continue to be excited by our Enginetics acquisition, which remains on track in terms of integration and performance expectations.1  Our legacy business increased margins through cost-reduction and operational excellence initiatives. The organic sales decline was due to the continued weak demand from the oil and gas market, which also carries high margins. We have reduced our cost structure in this business in response to market conditions. Our aviation sales continue to ramp up, though they were not enough to overcome the headwinds in the other end markets. To meet the demands of our current aviation contracts and future opportunities, we are expanding capacity with a new greenfield site in Wisconsin. We are breaking ground in the current first fiscal quarter, and will begin production later in 2016.”


Electronics Products Group sales were down 2.4% year-over-year.  Organic sales increases of 5.8% were offset by an 8.7% negative currency effect, while operating income was up 7.8%.


“Sales in Q4 were driven by automotive demand in North America as well as strength in Europe.” said Dunbar.  “Operating income was up 7.8% as a result of successful operational improvement and cost reduction programs. We have a mature operational excellence program within Electronics that we will continue to leverage. We remain optimistic about Electronics long term and have a strong backlog going into Q1.1


The Hydraulics Products Group reported a 6.1% year-over-year sales increase, while operating income rose 2.2%.


“We experienced strong demand across our dump truck/dump trailer and refuse markets.” said Dunbar. “Our facility in China is helping to strengthen Standex’s global competitive advantage by enabling us to bundle telescopic cylinders from North America with rod cylinders from China. Looking ahead, we are focused on capitalizing on strong customer demand in our end markets and leveraging operational excellence to increase throughput.1  We also are turning custom product designs around rapidly in our core markets and exploring opportunities for expansion in new markets.1”   


Business Outlook


“Looking ahead, we will continue to use the elements of our Standex value creation system, which is now in place across all segments, to grow sales and improve operating efficiencies. Food Service Equipment will continue its focus on improved operating performance to enhance margins, and Engineering Technologies is undergoing a significant change in its end-market mix as aviation awards ramp up and oil and gas related projects remain soft. Our balance sheet remains strong and we are executing on our planned investments to support the increased demand across a number of businesses and markets.  The financial performance of our recent acquisitions – Planar, Ultrafryer and Enginetics -- reflects the success of our acquisition strategy and we have a healthy, active pipeline of additional prospects.  We are beginning to reap the rewards from these initiatives and we are excited to continue to execute against our strategy this coming year,1” concluded Dunbar.


Conference Call Details


Standex will host a conference call for investors today, August 25, 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. Interested parties may access the call by dialing (877) 847-6070 in the U.S. and (631) 813-4923 internationally; the passcode is 94619625.  The live audio feed of the call, which will be supplemented by a slide presentation, can be accessed in the “Webcasts and Presentations” tab in the “Investors” section of the company’s website, located at: www.standex.com. For those unable to participate in the live conference call, a playback will be available through September 1, 2015.  To listen to the playback, please dial (800) 585-8367 in the U.S. or (404) 537-3406 internationally; the passcode is 94619625.  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


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 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, 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

 

 

Year Ended

 

 

 

June 30,

 

 

June 30,

(In thousands, except per share data)

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

       199,779

 

$

      197,340

 

$

    772,142

 

$

     716,180

Cost of sales

 

 

       134,463

 

 

      132,942

 

 

     524,656

 

 

    477,911

Gross profit

 

 

         65,316

 

 

        64,398

 

 

     247,486

 

 

        238,269

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

             41,001

 

 

             42,434

 

 

          165,837

 

 

          165,786

Restructuring costs

 

 

           1,089

 

 

         4,246

 

 

         3,443

 

 

      10,077

Other operating (income) expense, net

 

 

            (497)

 

 

       (1,500)

 

 

          (438)

 

 

     (3,462)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

         23,723

 

 

       19,218

 

 

      78,644

 

 

      65,868

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

              792

 

 

            540

 

 

        3,161

 

 

       2,249

Other (income) expense, net

 

 

             (78)

 

 

          (207)

 

 

         (634)

 

 

     (4,184)

Total

 

 

            714

 

 

           333

 

 

        2,527

 

 

      (1,935)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

 

            23,009

 

 

             18,885

 

 

       76,117

 

 

      67,803

Provision for income taxes

 

 

         6,721

 

 

         5,242

 

 

      20,874

 

 

      18,054

Net income from continuing operations

 

 

        16,288

 

 

        13,643

 

 

      55,243

 

 

      49,749

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations, net of tax

 

 

                   93

 

 

              (3,596)

 

 

          (500)

 

 

      (6,883)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

        16,381

 

$

       10,047

 

$

       54,743

 

$

       42,866

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

        1.29

 

$

        1.08

 

$

       4.37

 

$

         3.94

Income (loss) from discontinued operations

 

 

        0.01

 

 

       (0.28)

 

 

      (0.04)

 

 

      (0.55)

Total

 

$

        1.30

 

$

       0.80

 

$

        4.33

 

$

       3.39

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

          1.27

 

$

         1.07

 

$

        4.31

 

$

         3.89

Income (loss) from discontinued operations

 

 

           0.01

 

 

        (0.28)

 

 

        (0.04)

 

 

       (0.54)

Total

 

$

         1.28

 

$

        0.79

 

$

        4.27

 

$

       3.35

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

 

 

      12,655

 

 

    12,638

 

 

    12,655

 

 

     12,613

   Diluted

 

 

       12,792

 

 

   12,810

 

 

        12,805

 

 

     12,778












Standex International Corporation

Condensed Consolidated Balance Sheets

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

June 30,

(In thousands)

 

 

2015

 

 

2014

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

  Cash and cash equivalents

 

$

             96,128

 

$

             74,260

  Accounts receivable, net

 

 

           110,478

 

 

           107,674

  Inventories

 

 

           108,305

 

 

            97,065

  Prepaid expenses and other current assets

 

 

               7,070

 

 

              7,034

  Income taxes receivable

 

 

                  747

 

 

                 922

  Deferred tax asset

 

 

             12,674

 

 

            12,981

    Total current assets

 

 

           335,402

 

 

          299,936

 

 

 

 

 

 

 

Property, plant, equipment, net

 

 

          108,536

 

 

           96,697

Intangible assets, net

 

 

             38,048

 

 

            31,490

Goodwill

 

 

            154,732

 

 

          125,965

Deferred tax asset

 

 

                  917

 

 

                 878

Other non-current assets

 

 

            22,706

 

 

            23,194

    Total non-current assets

 

 

          324,939

 

 

          278,224

 

 

 

 

 

 

 

Total assets

 

$

          660,341

 

$

          578,160

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

  Accounts payable

 

$

            80,764

 

$

            85,206

  Accrued liabilities

 

 

            47,742

 

 

            51,038

  Income taxes payable

 

 

             10,285

 

 

              4,926

    Total current liabilities

 

 

          138,791

 

 

          141,170

 

 

 

 

 

 

 

Long-term debt

 

 

           103,031

 

 

            45,056

Accrued pension and other non-current liabilities

 

 

           69,949

 

 

            51,208

    Total non-current liabilities

 

 

          172,980

 

 

           96,264

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

  Common stock

 

 

             41,976

 

 

            41,976

  Additional paid-in capital

 

 

             47,254

 

 

            43,388

  Retained earnings

 

 

           632,864

 

 

          584,014

  Accumulated other comprehensive loss

 

 

          (93,017)

 

 

          (55,819)

  Treasury shares

 

 

         (280,507)

 

 

        (272,833)

     Total stockholders' equity

 

 

           348,570

 

 

          340,726

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

           660,341

 

$

           578,160











Standex International Corporation and Subsidiaries

Statements of Consolidated Cash Flows

 

 

 

Year Ended

 

 

 

June 30,

(In thousands)

 

 

2015

 

 

2014

 

 

 

 

 

 

 

Cash Flows from Operating Activities

 

 

 

 

 

 

Net income

 

$

         54,743

 

$

             42,866

Income (loss) from discontinued operations

 

 

            (500)

 

 

(6,883)

Income from continuing operations

 

 

          55,243

 

 

49,749

 

 

 

 

 

 

 

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

 

 

 

 

   Depreciation and amortization

 

 

          16,684

 

 

14,591

   Stock-based compensation

 

 

            3,764

 

 

6,630

    Non-cash portion of restructuring charge

 

 

            (171)

 

 

              5,982

   Disposal of real estate and equipment

 

 

                  -   

 

 

                  925

    Excess tax benefit from share-based payment activity

 

 

         (2,088)

 

 

           (1,650)

   Life insurance benefit

 

 

                -   

 

 

          (3,353)

Contributions to defined benefit plans

 

 

         (1,484)

 

 

           (1,527)

Net changes in operating assets and liabilities

 

 

         (5,781)

 

 

                 645

Net cash provided by operating activities - continuing operations

 

 

         66,167

 

 

            71,992

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

 

 

         (2,128)

 

 

           (1,693)

Net cash provided by (used in) operating activities

 

 

         64,039

 

 

            70,299

Cash Flows from Investing Activities

 

 

 

 

 

 

    Expenditures for property, plant and equipment

 

 

     (22,561)

 

 

         (18,832)

    Expenditures for acquisitions, net of cash acquired

 

 

        (57,149)

 

 

         (23,075)

    Proceeds from sale of real estate and equipment

 

 

                 66

 

 

                 118

    Other investing activities

 

 

            1,128

 

 

6,174

Net cash (used in) investing activities from continuing operations

 

 

        (78,516)

 

 

         (35,615)

Net cash (used in )investing activities from discontinued operations

 

 

                   -   

 

 

             2,452

Net cash (used in) investing activities

 

 

        (78,516)

 

 

         (33,163)

Cash Flows from Financing Activities

 

 

 

 

 

 

    Proceeds from borrowings

 

 

       274,700

 

 

           71,000

    Payments of debt

 

 

     (216,700)

 

 

         (76,000)

    Activity under share-based payment plans

 

 

               696

 

 

           1,098

    Excess tax benefit from share-based payment activity

 

 

            2,088

 

 

             1,650

    Purchase of treasury stock

 

 

       (10,356)

 

 

           (4,793)

    Cash dividends paid

 

 

       (5,820)

 

 

           (7,790)

Net cash provided by (used in) financing activities

 

 

          44,608

 

 

         (14,835)

 

 

 

 

 

 

 

Effect of exchange rate changes on cash

 

 

       (8,263)

 

 

                 895

 

 

 

 

 

 

 

Net changes in cash and cash equivalents

 

 

           21,868

 

 

            23,196

Cash and cash equivalents at beginning of year

 

 

          74,260

 

 

            51,064

Cash and cash equivalents at end of period

 

$

         96,128

 

$

            74,260









Standex International Corporation

Selected Segment Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

June 30,

 

 

June 30,

(In thousands)

 

 

2015

 

 

2014

 

 

2015

 

 

2014

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

Food Service Equipment

 

$

   105,276

 

$

   106,336

 

$

     408,706

 

$

     377,848

Engraving

 

 

      29,172

 

 

      28,582

 

 

    110,781

 

 

    109,271

Engineering Technologies

 

 

      25,704

 

 

      22,707

 

 

      97,018

 

 

       79,642

Electronics Products

 

 

      28,897

 

 

      29,604

 

 

    114,196

 

 

    114,881

Hydraulics Products

 

 

     10,730

 

 

     10,111

 

 

       41,441

 

 

       34,538

Total

 

$

    199,779

 

$

   197,340

 

$

     772,142

 

$

    716,180

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

 

 

 

 

 

 

 

 

 

 

Food Service Equipment

 

$

     12,467

 

$

     11,571

 

$

      37,456

 

$

      38,203

Engraving

 

 

        5,603

 

 

        5,595

 

 

      24,250

 

 

      22,145

Engineering Technologies

 

 

        4,004

 

 

        3,842

 

 

       13,097

 

 

      12,676

Electronics Products

 

 

        5,302

 

 

        4,919

 

 

       20,884

 

 

      19,732

Hydraulics Products

 

 

       2,116

 

 

       2,071

 

 

         7,013

 

 

         5,781

Restructuring

 

 

      (1,089)

 

 

      (4,246)

 

 

      (3,443)

 

 

    (10,077)

Other operating income (expense), net

 

 

           497

 

 

        1,500

 

 

            438

 

 

         3,462

Corporate

 

 

      (5,177)

 

 

      (6,034)

 

 

    (21,051)

 

 

    (26,054)

Total

 

$

      23,723

 

$

      19,218

 

$

      78,644

 

$

      65,868



































Standex International Corporation

 

Reconciliation of GAAP to Non-GAAP Financial Measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Year Ended

 

 

 

 

 

June 30,

 

 

 

June 30,

 

(In thousands, except percentages)

 

 

2015

 

 

2014

% Change

 

 

2015

 

 

2014

% Change

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations, as reported

 

$

23,723

 

$

19,218

23.4%

 

$

 78,644

 

$

 65,868

19.4%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

 

1,089

 

 

   4,246

 

 

 

   3,443

 

 

 10,077

 

 

Management transition

 

 

         -   

 

 

      328

 

 

 

           -   

 

 

   3,918

 

 

Net gain on insurance proceeds

 

 

  (497)

 

 

(1,500)

 

 

 

    (497)

 

 

 (3,462)

 

 

Acquisition-related costs

 

 

          -   

 

 

        60

 

 

 

   1,696

 

 

        60

 

Adjusted income from operations

 

$

 24,315

 

$

 22,352

8.8%

 

$

 83,286

 

$

 76,461

8.9%

Interest and other income (expense), net

 

 

   (714)

 

 

   (333)

 

 

 

       (2,527)

 

 

   1,935

 

 

Life insurance benefit

 

 

          -   

 

 

         -   

 

 

 

           -   

 

 

 (3,353)

 

Provision for income taxes

 

 

 (6,721)

 

 

(5,242)

 

 

 

(20,874)

 

 

(18,054)

 

 

Discrete tax items

 

 

         -   

 

 

   (139)

 

 

 

    (239)

 

 

       16

 

 

Tax impact of above adjustments

 

 

   (162)

 

 

    (899)

 

 

 

 (1,270)

 

 

  (3,040)

 

Net income from continuing operations, as adjusted

 

$

16,718

 

$

           15,739

6.2%

 

$

       58,376

 

$

 53,965

8.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA and Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes, as reported

 

$

23,009

 

$

           18,885

 

 

$

           76,117

 

$

 67,803

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

      792

 

 

     540

 

 

 

  3,161

 

 

   2,249

 

 

Depreciation and amortization

 

 

  4,082

 

 

   3,559

 

 

 

16,684

 

 

14,591

 

EBITDA

 

$

 27,883

 

$

 22,984

21.3%

 

$

 95,962

 

$

 84,643

13.4%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

 

  1,089

 

 

   4,246

 

 

 

  3,443

 

 

 10,077

 

 

Management transition

 

 

          -   

 

 

     328

 

 

 

          -   

 

 

  3,918

 

 

Life insurance benefit

 

 

         -   

 

 

        -   

 

 

 

          -   

 

 

 (3,353)

 

 

Net gain on insurance proceeds

 

 

  (497)

 

 

(1,500)

 

 

 

    (497)

 

 

  (3,462)

 

 

Acquisition-related costs

 

 

         -   

 

 

       60

 

 

 

   1,696

 

 

       60

 

Adjusted EBITDA

 

$

 28,475

 

$

 26,118

9.0%

 

$

 100,604

 

$

  91,883

9.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free operating cash flow:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

           43,092

 

$

           36,913

 

 

$

           66,167

 

$

         71,992

 

Less: Capital expenditures

 

 

(3,714)

 

 

(3,135)

 

 

 

 (22,561)

 

 

(18,832)

 

Free operating cash flow

 

$

39,378

 

$

 33,778

 

 

$

    43,606

 

$

 53,160

 

Net income from continuing operations

 

 

 16,288

 

 

 13,643

 

 

 

    55,243

 

 

  49,749

 

Conversion of free operating cash flow

 

 

241.8%

 

 

247.6%

 

 

 

78.9%

 

 

106.9%

 











Standex International Corporation

Reconciliation of GAAP to Non-GAAP Financial Measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

Year Ended

 

Adjusted earnings per share from continuing operations

 

 

June 30,

 

 

 

 

June 30,

 

 

 

2015

 

 

2014

%
Change

 

 

2015

 

 

2014

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share from continuing operations, as reported

 

$

            1.27

 

$

            1.07

18.7%

 

$

            4.31

 

$

            3.89

10.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

 

       0.07

 

 

        0.24

 

 

 

        0.20

 

 

       0.56

 

 

Management transition

 

 

           -   

 

 

       0.02

 

 

 

           -   

 

 

       0.22

 

 

Net gain on insurance proceeds

 

 

    (0.03)

 

 

      (0.08)

 

 

 

    (0.03)

 

 

    (0.19)

 

 

Life insurance benefit

 

 

           -   

 

 

           -   

 

 

 

           -   

 

 

    (0.26)

 

 

Acquisition-related costs

 

 

           -   

 

 

             -   

 

 

 

       0.10

 

 

           -   

 

 

Discrete tax items

 

 

            -   

 

 

      (0.01)

 

 

 

     (0.02)

 

 

            -   

 

Diluted earnings per share from continuing operations, as adjusted

 

$

            1.31

 

$

            1.24

5.6%

 

$

            4.56

 

$

            4.22

8.1%