Attached files

file filename
EX-99.4 - EXHIBIT 99.4 - KEMET CORPa018-01x30kemet_novasentis.htm
EX-99.3 - EXHIBIT 99.3 - KEMET CORPa018-01x30jianghiarelease.htm
EX-99.2 - EXHIBIT 99.2 - KEMET CORPfy2018q3webcastpptfinal.htm
8-K - 8-K - KEMET CORPfy2018_q3x8kxearningsrelea.htm
News Release
image0a10.jpg

Exhibit 99.1
 
FOR IMMEDIATE RELEASE
 
Contact:
William M. Lowe, Jr.
Richard J. Vatinelle
 
Executive Vice President and
Vice President and
 
Chief Financial Officer
Treasurer
 
williamlowe@kemet.com
richardvatinelle@kemet.com
 
864-963-6484
954-766-2838
 
KEMET REPORTS PRELIMINARY FISCAL 2018 THIRD QUARTER RESULTS

Quarterly sales for the Company of $306.4 million
GAAP Gross margin of 30.2% up 490 basis points versus same quarter last year
GAAP EPS of $0.32 per diluted share and Non-GAAP Adjusted EPS of $0.52 per diluted share

Greenville, South Carolina (February 1, 2018) - KEMET Corporation ("KEMET" or the “Company”) (NYSE: KEM), a leading global supplier of passive electronic components, today reported preliminary results for our third fiscal quarter ended December 31, 2017.
 
Net sales of $306.4 million for the quarter ended December 31, 2017 increased $4.9 million, or 1.6%, from net sales of $301.5 million for the prior quarter ended September 30, 2017. Net sales increased $43.1 million, or 16.4%, up from proforma net sales (including the TOKIN acquisition) of $263.3 million at December 31, 2016.

U.S. GAAP net income was $18.6 million or $0.32 per diluted share for the quarter ended December 31, 2017, compared to U.S. GAAP net income of $12.8 million or $0.22 per diluted share for the quarter ended September 30, 2017. For the quarter ended December 31, 2016, the Company reported a U.S. GAAP net income of $12.3 million or $0.22 per diluted share. The company completed its acquisition of TOKIN on April 19, 2017, and as such, TOKIN’s results are included in our results for the quarters ended December 31, 2017 and September 30, 2017. However, for the quarter ended December 31, 2016 our results only included our 34% equity investment in TOKIN.

Non-U.S. GAAP adjusted net income was $30.6 million or $0.52 per diluted share for the quarter ended December 31, 2017, compared to non-U.S. GAAP adjusted net income of $26.5 million or $0.45 per diluted share for the quarter ended September 30, 2017. For the quarter ended December 31, 2016, the Company reported non-U.S. GAAP adjusted net income of $5.8 million or $0.11 per diluted share.
 
“What a difference a year makes.  The December quarter ended much stronger than we had predicted as customers continued to request product after the Christmas holiday.  Sales compared to one year ago on a proforma basis were up 16.4% in a market that continues to be vibrant,” stated Per Loof, the Company’s Chief Executive Officer.  "We believe we have a digital platform in place that will help us manage the growth in the market and we are employing additional capital as quickly as possible to provide needed additional capacity beginning later this summer which will generate further revenue in the back half of our next fiscal year,” continued Loof.

GAAP net income for the quarter ended June 30, 2017 included TOKIN acquisition gains totaling $135.6 million and equity method investment income of $75.4 million, primarily related to KEMET's thirty-four percent interest in TOKIN's gain on the sale of its electro-mechanical devices (“EMD”) business. In the quarter ended September 30, 2017, the Company increased the gain on acquisition by $1.3 million. In the quarter ended December 31, 2017, the Company

2835 KEMET Way, Simpsonville, SC 29681 USA
864.963.6300 www.kemet.com



increased the gain on acquisition by $0.3 million. The Company continues to evaluate the calculation of acquisition related gains and, as such, these preliminary numbers may change in the future.

Net income (loss) for the quarters ended December 31, 2017, September 30, 2017 and December 31, 2016 include various items affecting comparability as denoted in the U.S. GAAP to Non-U.S. GAAP reconciliation table included hereafter.

About KEMET
 
The Company’s common stock is listed on the NYSE under the ticker symbol “KEM” (NYSE: KEM).  At the Investor Relations section of our web site at http://www.kemet.com/IR, users may subscribe to KEMET news releases and find additional information about our Company.  KEMET offers our customers the broadest selection of capacitor technologies in the industry, along with an expanding range of electromechanical devices, electromagnetic compatibility solutions and supercapacitors. Our vision is to be the preferred supplier of electronic component solutions demanding the highest standards of quality, delivery and service. Additional information about KEMET can be found at http://www.kemet.com.

Quiet Period
 
Beginning April 1, 2018, we will observe a quiet period during which the information provided in this news release and quarterly report on Form 10-Q will no longer constitute our current expectations. During the quiet period, this information should be considered to be historical, applying prior to the quiet period only and not subject to update by management. The quiet period will extend until the day when our next quarterly earnings release is published.
 
Cautionary Statement on Forward-Looking Statements
 
Certain statements included herein contain forward-looking statements within the meaning of federal securities laws about the Company’s financial condition and results of operations that are based on management’s current expectations, estimates and projections about the markets, in which the Company operates, as well as management’s beliefs and assumptions. Words such as “expects,” “anticipates,” “believes,” “estimates,” variations of such words and other similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions, which are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in, or implied by, such forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management’s judgment only as of the date hereof. The Company undertakes no obligation to update publicly any of these forward-looking statements to reflect new information, future events or otherwise.
 
Factors that may cause actual outcomes and results to differ materially from those expressed in, or implied by, these forward-looking statements include, but are not necessarily limited to the following: (i) adverse economic conditions could impact our ability to realize operating plans if the demand for our products declines, and such conditions could adversely affect our liquidity and ability to continue to operate and cause a write down of long-lived assets or goodwill; (ii) an increase in the cost or a decrease in the availability of our principal or single-sourced purchased raw materials; (iii) changes in the competitive environment; (iv) uncertainty of the timing of customer product qualifications in heavily regulated industries; (v) economic, political, or regulatory changes in the countries in which we operate; (vi) difficulties, delays or unexpected costs in completing the restructuring plans; (vii) acquisitions and other strategic transactions expose us to a variety of risks; (viii) acquisition of TOKIN may not achieve all of the anticipated results; (ix) our business could be negatively impacted by increased regulatory scrutiny and litigation; (x) difficulties associated with retaining, attracting and training effective employees and management; (xi) the need to develop innovative products to maintain customer relationships and offset potential




price erosion in older products; (xii) exposure to claims alleging product defects; (xiii) the impact of laws and regulations that apply to our business, including those relating to environmental matters and cyber security; (xiv) the impact of international laws relating to trade, export controls and foreign corrupt practices; (xv) changes impacting international trade and corporate tax provisions related to the global manufacturing and sales of our products may have an adverse effect on our financial condition and results of operations; (xvi) volatility of financial and credit markets affecting our access to capital; (xvii) the need to reduce the total costs of our products to remain competitive; (xviii) potential limitation on the use of net operating losses to offset possible future taxable income; (xix) restrictions in our debt agreements that could limit our flexibility in operating our business; (xx) disruption to our information technology systems to function properly or control unauthorized access to our systems may cause business disruptions; (xxi) fluctuation in distributor sales could adversely affect our results of operations; and (xxii) earthquakes and other natural disasters could disrupt our operations and have a material adverse effect on our financial condition and results of operations.

Our acquisition accounting, including the acquisition gains, are preliminary as management continues to evaluate the fair value of the net assets acquired and consideration transferred. In addition, the allocation of the purchase price is based on estimates and assumption that are subject to change with the measurement period.



3



KEMET CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(Amounts in thousands, except per share data)
(Unaudited)

 
Quarters Ended December 31,
 
2017
 
2016
Net sales
$
306,408

 
$
188,029

Operating costs and expenses:
 

 
 

Cost of sales (1)
213,947

 
140,551

Selling, general and administrative expenses (1)
47,751

 
26,520

Research and development (1)
10,005

 
7,013

Restructuring charges (credits)
3,530

 
(369
)
(Gain) loss on write down and disposal of long-lived assets
(902
)
 
132

Total operating costs and expenses
274,331

 
173,847

Operating income (loss)
32,077

 
14,182

Non-operating (income) expense:
 

 
 

Interest income
(252
)
 
(5
)
Interest expense
7,407

 
9,918

Acquisition gains
(310
)
 

Change in value of TOKIN option

 
(6,900
)
Other (income) expense, net (1)
4,769

 
(3,052
)
Income (loss) before income taxes and equity income (loss)
20,463

 
14,221

Income tax expense (benefit)
2,060

 
1,810

Income (loss) before equity income (loss)
18,403

 
12,411

Equity income (loss) from equity method investments
238

 
(133
)
Net income (loss)
$
18,641

 
$
12,278

 
 
 
 
Net income (loss) per basic share
$
0.33

 
$
0.26

 
 
 
 
Net income (loss) per diluted share
$
0.32

 
$
0.22

 
 
 
 
Weighted-average shares outstanding:
 

 
 

Basic
56,778

 
46,606

Diluted
58,937

 
55,296

_________________
(1) Quarter ended December 31, 2016 adjusted due to the adoption of ASU No. 2017-07, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost


4



KEMET CORPORATION AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(Amounts in thousands, except per share data)
(Unaudited)
 
 
December 31, 2017
 
March 31, 2017
ASSETS
 

 
 

Current assets:
 

 
 

Cash and cash equivalents
$
284,166

 
$
109,774

Accounts receivable, net
140,239

 
92,526

Inventories, net
201,091

 
147,955

Prepaid expenses and other (1)
38,551

 
28,782

Total current assets 
664,047

 
379,037

Property, plant and equipment, net of accumulated depreciation of $853,623 and $821,276 as of December 31, 2017 and March 31, 2017, respectively
374,719

 
209,311

Goodwill
40,294

 
40,294

Intangible assets, net
61,068

 
29,781

Equity method investments
8,750

 
63,416

Deferred income taxes (1)
11,922

 
8,367

Other assets
10,987

 
4,119

Total assets 
$
1,171,787

 
$
734,325

LIABILITIES AND STOCKHOLDERS’ EQUITY
 

 
 

Current liabilities:
 

 
 

Current portion of long-term debt
$
20,359

 
$
2,000

Accounts payable
133,314

 
69,674

Accrued expenses
108,360

 
57,752

Income taxes payable
4,541

 
715

Total current liabilities
266,574

 
130,141

Long-term debt, less current portion
307,803

 
386,211

Other non-current obligations
152,718

 
60,131

Deferred income taxes
6,694

 
3,370

Stockholders’ equity:
 

 
 

Preferred stock, par value $0.01, authorized 10,000 shares, none issued

 

Common stock, par value $0.01, authorized 175,000 shares, issued 56,595 and 46,689 shares at December 31, 2017 and March 31, 2017, respectively
566

 
467

Additional paid-in capital
460,087

 
447,671

Retained earnings (deficit) (1)
242

 
(251,854
)
Accumulated other comprehensive income
(22,897
)
 
(41,812
)
Total stockholders’ equity
437,998

 
154,472

Total liabilities and stockholders’ equity 
$
1,171,787

 
$
734,325

_________________
(1) March 31, 2017 adjusted due to the adoption of Accounting Standards Update ("ASU") No. 2016-16, Income Taxes - Intra-Entity Transfers of Assets Other Than Inventory


5



KEMET CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(Amounts in thousands)
(Unaudited)
 
Nine-Month Periods Ended December 31,
 
2017
 
2016
Net income (loss)
$
252,096

 
$
(4,925
)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
 

 
 

Depreciation and amortization
36,694

 
27,971

Equity (income) loss from equity-method investments
(75,879
)
 
(271
)
Acquisition gains
(137,183
)
 

Non-cash debt and financing costs
1,820

 
561

(Gain) loss on early extinguishment of debt
486

 

Stock-based compensation expense
4,837

 
3,471

Receivable write down
162

 
64

Change in value of TOKIN option

 
3,500

(Gain) loss on write down and disposal of long-lived assets
(922
)
 
6,500

Pension and other post-retirement benefits
3,897

 
2,096

Change in deferred income taxes
(3,792
)
 
819

Change in operating assets
26,296

 
21,459

Change in operating liabilities
(26,316
)
 
(18,918
)
Other
499

 
(183
)
Net cash provided by (used in) operating activities
82,695

 
42,144

Investing activities:
 

 
 

Capital expenditures
(30,925
)
 
(15,011
)
Acquisitions, net of cash received
167,129

 

Proceeds from sale of assets
1,227

 

Proceeds from dividend
2,731

 

Net cash provided by (used in) investing activities
140,162

 
(15,011
)
Financing activities:
 

 
 

Payments on revolving line of credit
(33,881
)
 

Payments on long-term obligations
(361,625
)
 
(2,428
)
Proceeds from issuance of debt
334,978

 

Debt issuance costs
(5,002
)
 

Purchase of treasury stock

 
(1,052
)
Proceeds from exercise of stock warrants
8,838

 

Proceeds from exercise of stock options
5,122

 
69

Net cash provided by (used in) financing activities
(51,570
)
 
(3,411
)
Net increase (decrease) in cash and cash equivalents
171,287

 
23,722

Effect of foreign currency fluctuations on cash
3,105

 
(1,370
)
Cash and cash equivalents at beginning of fiscal period
109,774

 
65,004

Cash and cash equivalents at end of fiscal period
$
284,166

 
$
87,356


6



Non-U.S. GAAP Financial Measures
 
The Company utilizes certain Non-U.S. GAAP financial measures, including "Adjusted gross margin", "Adjusted operating income (loss)", “Adjusted net income (loss)”, “Adjusted net income (loss) per share” and “Adjusted EBITDA”.  Management believes that investors may find it useful to review the Company’s financial results as adjusted to exclude items as determined by management as further described below.
 
Adjusted Gross Margin
 
Adjusted gross margin represents net sales less cost of sales excluding adjustments which are outlined in the quantitative reconciliation provided below.  Management uses adjusted gross margin to facilitate our analysis and understanding of our business operations by excluding the items outlined in the quantitative reconciliation provided below which might otherwise make comparisons of our ongoing business with prior periods more difficult and obscure trends in ongoing operations. The Company believes that adjusted gross margin is useful to investors because it provides a supplemental way to understand the underlying operating performance of the Company.  Adjusted gross margin should not be considered as an alternative to gross margin or any other performance measure derived in accordance with U.S. GAAP.
 
The following table provides reconciliation from U.S. GAAP Gross margin to Non-U.S. GAAP adjusted gross margin (amounts in thousands, except percentages):
 
 
Quarters Ended
 
(Unaudited)
 
December 31, 2017
 
September 30, 2017
 
December 31, 2016 (1)
Net sales
$
306,408

 
$
301,471

 
$
188,029

Cost of sales
213,947

 
216,395

 
140,551

Gross margin (U.S. GAAP)
92,461

 
85,076

 
47,478

Gross margin as a % of net sales
30.2
%
 
28.2
%
 
25.3
%
Non-U.S. GAAP adjustments:
 
 
 
 
 
Stock-based compensation expense
402

 
342

 
308

Adjusted gross margin (non-GAAP)
$
92,863

 
$
85,418

 
$
47,786

Adjusted gross margin as a % of net sales (non-GAAP)
30.3
%
 
28.3
%
 
25.4
%
_________________     
(1) Quarter ended December 31, 2016 adjusted due to the adoption of ASU No. 2017-07, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost



 

7



Adjusted Operating Income (Loss)

Adjusted operating income (loss) represents operating income (loss), excluding adjustments which are outlined in the quantitative reconciliation provided below. Management uses adjusted operating income (loss) to facilitate our analysis and understanding of our business operations by excluding the items outlined in the quantitative reconciliation provided earlier in this presentation which might otherwise make comparisons of our ongoing business with prior periods more difficult and obscure trends in ongoing operations. The Company believes that adjusted operating income (loss) is useful to investors to provide a supplemental way to understand our underlying operating performance and allows investors to monitor and understand changes in our ability to generate income from ongoing business operations. Adjusted operating income (loss) should not be considered as an alternative to operating income (loss) or any other performance measure derived in accordance with U.S. GAAP.

Adjusted operating income (loss) is calculated as follows (amounts in thousands):
 
Quarters Ended
 
(Unaudited)
 
December 31, 2017
 
September 30, 2017
 
December 31, 2016 (1)
Operating income (loss) (U.S. GAAP)
$
32,077

 
$
31,643

 
$
14,182

Adjustments:
 

 
 

 
 

ERP integration/IT transition costs

 

 
1,734

Stock-based compensation expense
2,206

 
1,530

 
1,139

Restructuring charges
3,530

 
1,393

 
(369
)
Legal expenses/fines related to antitrust class actions
1,482

 
2,375

 
293

TOKIN investment-related expenses

 

 
204

(Gain) loss on write down and disposal of long-lived assets
(902
)
 
(39
)
 
132

Adjusted operating income (loss) (non-GAAP)
$
38,393

 
$
36,902

 
$
17,315

_________________
(1) Quarter ended December 31, 2016 adjusted due to the adoption of ASU No. 2017-07, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost

 
Adjusted Net Income (Loss) and Adjusted Net Income (Loss) Per Share
 
“Adjusted net income (loss)” and “Adjusted net income (loss) per basic and diluted share” represent net income (loss) and net income (loss) per basic and diluted share excluding adjustments which are outlined in the quantitative reconciliation provided below.  The Company believes that these Non-U.S. GAAP financial measures are useful to investors because they provide a supplemental way to understand the underlying operating performance of the Company and allows investors to monitor and understand changes in our ability to generate income from ongoing business operations.  Management uses these Non-U.S. GAAP financial measures to evaluate operating performance by excluding the items outlined in the quantitative reconciliation provided earlier in this presentation which might otherwise make comparisons of our ongoing business with prior periods more difficult and obscure trends in ongoing operations. Non-U.S. GAAP financial measures should not be considered as an alternative to net income, operating income or any other performance measures derived in accordance with U.S. GAAP.

8



The following table provides reconciliation from U.S. GAAP net income (loss) to Non-U.S. GAAP Adjusted net income (loss) (amounts in thousands, except per share data):

 
Quarters Ended
 
(Unaudited)
 
December 31, 2017
 
September 30, 2017
 
December 31, 2016
U.S. GAAP
 
Net sales
$
306,408

 
$
301,471

 
$
188,029

Net income (loss)
$
18,641

 
$
12,849

 
$
12,278

 
 
 
 
 
 
Net income (loss) per basic share
$
0.33

 
$
0.26

 
$
0.26

 
 
 
 
 
 
Net income (loss) per diluted share
$
0.32

 
$
0.22

 
$
0.22

Non-U.S. GAAP
 

 
 

 
 

Net income (loss)
$
18,641

 
$
12,849

 
$
12,278

Adjustments:
 
 
 
 
 
Net foreign exchange (gain) loss
2,239

 
1,891

 
(2,621
)
ERP integration/IT transition costs

 

 
1,734

Stock-based compensation expense
2,206

 
1,530

 
1,139

Restructuring charges
3,530

 
1,393

 
(369
)
Legal expenses/fines related to antitrust class actions
4,073

 
10,327

 
293

TOKIN investment-related expenses

 

 
204

Amortization included in interest expense
696

 
664

 
183

Acquisition gains
(310
)
 
(1,285
)
 

Equity (income) loss from equity method investments
(238
)
 
(224
)
 
133

(Gain) loss on write down and disposal of long-lived assets
(902
)
 
(39
)
 
132

Change in value of TOKIN option

 

 
(6,900
)
Income tax effect of non-U.S. GAAP adjustments (1)
667

 
(631
)
 
(396
)
Adjusted net income (loss) (non-GAAP)
$
30,602

 
$
26,475

 
$
5,810

Adjusted net income (loss) per basic share (non-GAAP)
$
0.54

 
$
0.53

 
$
0.12

Adjusted net income (loss) per diluted share (non-GAAP)
$
0.52

 
$
0.45

 
$
0.11

Weighted average shares outstanding:
 
 
 
 
 
Weighted average shares-basic
56,778

 
49,819

 
46,606

Weighted average shares-diluted
58,937

 
58,409

 
55,296

_________________
(1) The income tax effect of the excluded items is calculated by applying the applicable jurisdictional income tax rate, considering the deferred tax valuation for each applicable jurisdiction.

9



Adjusted EBITDA
 
Adjusted EBITDA represents net income (loss) before net interest expense, income tax expense (benefit), and depreciation and amortization expense, adjusted to exclude certain items which are outlined in the quantitative reconciliation provided herein.  We use adjusted EBITDA to monitor and evaluate our operating performance and to facilitate internal and external comparisons of the historical operating performance of our business.  We present adjusted EBITDA as a supplemental measure of our performance and ability to service debt.  We also present adjusted EBITDA because we believe such measure is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry.
 
We believe adjusted EBITDA is an appropriate supplemental measure of debt service capacity, because cash expenditures on interest are, by definition, available to pay interest, and tax expense is inversely correlated to interest expense because tax expense goes down as deductible interest expense goes up; depreciation and amortization are non-cash charges. The other adjustments to arrive at adjusted EBITDA are excluded in order to better reflect our continuing operations.
 
In evaluating adjusted EBITDA, you should be aware that in the future we may incur expenses similar to the adjustments noted below.  Our presentation of adjusted EBITDA should not be construed as an inference that our future results will be unaffected by these types of adjustments.  Adjusted EBITDA is not a measurement of our financial performance under U.S. GAAP and should not be considered as an alternative to net income, operating income or any other performance measures derived in accordance with U.S. GAAP or as an alternative to cash flow from operating activities as a measure of our liquidity.
 
Our adjusted EBITDA measure has limitations as an analytical tool, and should not be considered in isolation or as a substitute for analysis of our results as reported under U.S. GAAP.  Some of these limitations are:

it does not reflect our cash expenditures, future requirements for capital expenditures or contractual commitments;
it does not reflect changes in, or cash requirements for, our working capital needs;
it does not reflect the significant interest expense or the cash requirements necessary to service interest or principal payment on our debt;
although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and our adjusted EBITDA measure does not reflect any cash requirements for such replacements;
it is not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows;
it does not reflect the impact of earnings or charges resulting from matters we consider not to be indicative of our ongoing operations;
it does not reflect limitations on or costs related to transferring earnings from our subsidiaries to us; and
other companies in our industry may calculate this measure differently than we do, limiting its usefulness as a comparative measure.

Because of these limitations, adjusted EBITDA should not be considered as a measure of discretionary cash available to us to invest in the growth of our business or as a measure of cash that will be available to us to meet our obligations.  You should compensate for these limitations by relying primarily on our U.S. GAAP results and using adjusted EBITDA as supplementary information.







10



The following table provides a reconciliation from U.S. GAAP net income (loss) to Adjusted EBITDA (amounts in thousands):

 
Quarters Ended
 
(Unaudited)
 
December 31, 2017
 
September 30, 2017
 
December 31, 2016
Net income (loss) (U.S. GAAP)
$
18,641

 
$
12,849

 
$
12,278

Interest expense, net
7,155

 
7,270

 
9,913

Income tax expense (benefit)
2,060

 
2,880

 
1,810

Depreciation and amortization
11,125

 
13,326

 
9,095

EBITDA (non-GAAP)
38,981

 
36,325

 
33,096

Excluding the following items:
 
 
 
 
 
Change in value of TOKIN option

 

 
(6,900
)
Net foreign exchange (gain) loss
2,239

 
1,891

 
(2,621
)
Stock-based compensation expense
2,206

 
1,530

 
1,139

ERP integration/IT transition costs

 

 
1,734

Restructuring charges
3,530

 
1,393

 
(369
)
Legal expenses/fines related to antitrust class actions
4,073

 
10,327

 
293

TOKIN investment-related expenses

 

 
204

Acquisition gains
(310
)
 
(1,285
)
 

Equity (income) loss from NEC TOKIN
(238
)
 
(224
)
 
133

(Gain) loss on write down and disposal of long-lived assets
(902
)
 
(39
)
 
132

Adjusted EBITDA (non-GAAP)
$
49,579

 
$
49,918

 
$
26,841





11