LMI Aerospace Inc. (Nasdaq:LMIA) ("LMI" or the "Company"), a
leading provider of design and aftermarket engineering services,
and supplier of structural assemblies, kits and components to the
aerospace and defense markets, announced its financial results for
the third quarter ended September 30, 2016.
Key Developments and
Highlights
- Continuing to win new work - Awarded an
additional $85,000 per shipset in new content on the Boeing
777X
- Improving operating cost - On track to
complete the closure of Wichita, Kan., sheet-metal operation in the
fourth quarter
- Investing for growth -
Expanded machining capacity at Fredonia, Kan., facility in
preparation for expected production rate increases starting in
2017
- Strengthening balance sheet -
Retired $10.0 million of senior secured notes during the third
quarter, reducing interest expense going forward
- Reaffirming 2016 and 2017 guidance -
- Operating profit of $18 to $21 million and free cash flow of
$10 to $15 million in 2016
- Revenue outlook in 2017 of $370 to $400 million, representing a
sizable increase over 2016 guidance of $345 to $355 million
- Revenue CAGR of 9 percent from 2015 through 2018, and EBITDA
margin improvement of 300-plus basis points over the same
period
Third Quarter Results
For the third quarter of 2016, net sales were $89.7
million, compared to $95.6 million in the third quarter of
2015. Net income of $0.3 million, or $0.02 per diluted share,
was realized in the third quarter of 2016, compared to net income
of $0.03 million, or break-even per diluted share, in the third
quarter of 2015.
Operating income for the third quarter of 2016,
excluding $0.1 million of net unfavorable, non-recurring items, was
$5.8 million. Diluted earnings per share, excluding the impact of
non-recurring items, was $0.04 in the third quarter of 2016.
Operating income and operating income excluding unusual items were
both $6.1 million for the third quarter of 2015. Non-recurring
items in the third quarter of 2015 were comprised of a lawsuit
settlement net gain of $3.3 million, an unfavorable cumulative
catch-up adjustment of $1.7 million, and restructuring and other
costs of $1.6 million. Diluted earnings per share, excluding the
impact of non-recurring items, was break-even in the third quarter
of 2015.
“We improved third quarter sales, operating profit
and net income over the previous three quarters,” said LMI
Aerospace Chief Executive Officer Dan Korte. "We also recently
announced the delivery of our first Honda Jet aileron and flap
assemblies in the quarter. These results demonstrate progress
toward our strategic goals. We took another step toward achieving
our long-term growth plans by winning an additional $85,000 per
shipset in content on the Boeing 777X. With these latest wins, LMI
now has more than $135,000 of new content on this platform, and we
continue to pursue other 777X opportunities.
“We remain on track to close our Wichita
sheet-metal operation by the end of the year. Additionally, we
retired $10 million of higher-interest notes during the quarter as
we work to strengthen the balance sheet and reduce interest
expense. These actions support ongoing efforts to improve bottom
line results and drive higher shareholder returns, even as we
continue preparing for production ramp-ups with our latest
investments to expand machining capacity in Fredonia."
Segment Results
|
Q3 |
|
Q3 |
|
Q3 YTD |
|
Q3 YTD |
($ millions) |
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
Net sales: |
|
|
|
|
|
|
|
Aerostructures |
$ |
80.4 |
|
|
$ |
85.1 |
|
|
$ |
232.9 |
|
|
$ |
249.7 |
|
Engineering Services |
9.5 |
|
|
10.8 |
|
|
29.2 |
|
|
36.8 |
|
Eliminations |
(0.2 |
) |
|
(0.3 |
) |
|
(1.1 |
) |
|
(0.8 |
) |
Total net sales |
$ |
89.7 |
|
|
$ |
95.6 |
|
|
$ |
261.0 |
|
|
$ |
285.7 |
|
|
|
|
|
|
|
|
|
Income (loss) from
operations: |
|
|
|
|
|
|
|
Aerostructures |
$ |
5.7 |
|
|
$ |
8.9 |
|
|
$ |
13.2 |
|
|
$ |
20.0 |
|
Engineering Services (1) |
0.1 |
|
|
(2.8 |
) |
|
(28.6 |
) |
|
(3.8 |
) |
Eliminations |
(0.1 |
) |
|
— |
|
|
(0.3 |
) |
|
— |
|
Total income (loss) from operations
(1) |
$ |
5.7 |
|
|
$ |
6.1 |
|
|
$ |
(15.7 |
) |
|
$ |
16.2 |
|
(1) The nine months ended September 30, 2016,
include a goodwill and intangible asset impairment charge of $28.4
million in the Engineering Services segment. Excluding the impact
of the impairment charge, the Engineering Services segment recorded
a loss from operations of $0.2 million and the total company
recorded income from operations of $12.7 million in the nine months
ended September 30, 2016.
Aerostructures Segment
|
|
Q3 |
|
|
|
|
Q3 |
|
|
Net Sales ($ in millions) |
|
2016 |
|
% of Total |
|
|
2015 |
|
% of Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Large commercial
aircraft |
|
$ |
47.2 |
|
|
58.7 |
% |
|
|
$ |
45.1 |
|
|
53.0 |
% |
Corporate and regional
aircraft |
|
18.9 |
|
|
23.5 |
% |
|
|
23.6 |
|
|
27.7 |
% |
Military |
|
8.8 |
|
|
10.9 |
% |
|
|
8.9 |
|
|
10.5 |
% |
Other |
|
5.5 |
|
|
6.9 |
% |
|
|
7.5 |
|
|
8.8 |
% |
Total |
|
$ |
80.4 |
|
|
100.0 |
% |
|
|
$ |
85.1 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aerostructures revenue decreased 5.5 percent to
$80.4 million in the third quarter of 2016 from $85.1 million in
the third quarter of 2015. In the large commercial aircraft market,
higher production rates on the Bombardier C-Series and Boeing 787
programs increased sales by $2.1 million and $1.1 million,
respectively, which were partially offset by a decrease in sales on
the Boeing 747 program of $1.2 million. These trends are expected
to continue through 2016. The decline in sales in the corporate and
regional jet market was primarily attributable to lower tooling
demand of $3.1 million on the Gulfstream G500/600 program and lower
overall demand of $2.5 million on the Gulfstream G450/550 program.
Military sales on the Sikorsky Blackhawk program decreased $0.7
million and were partially offset by an increase in sales on the
Boeing Apache program of $0.5 million.
The Aerostructures segment generated gross profit
of $14.7 million, or 18.3 percent of net sales, in the third
quarter of 2016 versus $16.6 million, or 19.5 percent of net sales,
in the third quarter of 2015. The reduction in gross profit
margin in the third quarter of 2016 was primarily attributable to
lower sales and unfavorable product mix, partially offset by lower
incentive compensation expense of $0.6 million and benefits
realized from restructuring activities completed during 2015.
Selling, general and administrative expenses were
$9.0 million in the third quarter of 2016 versus $7.7 million in
the third quarter of 2015. The change in selling, general and
administrative expenses was primarily due to a net gain of $3.3
million recorded in the third quarter of 2015 related to the
settlement of a lawsuit. In addition, incentive compensation costs
and salaries and related fringes were lower in the third quarter of
2016 by $0.9 million and $0.4 million, respectively. Excluding the
impact of the lawsuit settlement gain, selling general and
administrative expenses decreased $2.0 million in the third quarter
of 2016 when compared to the third quarter of 2015.
Engineering Services Segment
|
|
Q3 |
|
|
|
|
Q3 |
|
|
Net Sales ($ in millions) |
|
2016 |
|
% of Total |
|
|
2015 |
|
% of Total |
|
|
|
Large commercial aircraft |
|
$ |
3.0 |
|
|
31.6 |
% |
|
|
$ |
6.4 |
|
|
59.3 |
% |
Corporate and regional aircraft |
|
2.8 |
|
|
29.5 |
% |
|
|
0.8 |
|
|
7.4 |
% |
Military |
|
2.9 |
|
|
30.5 |
% |
|
|
2.9 |
|
|
26.9 |
% |
Other |
|
0.8 |
|
|
8.4 |
% |
|
|
0.7 |
|
|
6.4 |
% |
Total |
|
$ |
9.5 |
|
|
100.0 |
% |
|
|
$ |
10.8 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Engineering Services revenue decreased 12.0 percent
to $9.5 million in the third quarter of 2016 from $10.8 million in
the third quarter of 2015.
The decline in net sales in the large commercial
aircraft market was primarily attributable to lower sales on the
Bombardier C-series program and lower maintenance and repair
revenues of $1.8 million and $1.2 million, respectively. The change
in sales to the corporate and regional aircraft market was
primarily related to an unfavorable cumulative catchup adjustment
of $1.9 million on the Mitsubishi Regional Jet program in the third
quarter of 2015.
Gross profit for the segment was $1.2 million, or
12.6 percent of net sales, for the third quarter of 2016, compared
to $0.04 million, or 0.4 percent of net sales, for the prior year
quarter. The change in gross profit was primarily
attributable to the previously mentioned cumulative catchup
adjustment in 2015. In addition, the reduction in revenue in the
third quarter of 2016 unfavorably impacted gross profit but was
partially offset by a decline in wages and related expenses
resulting from cost reduction activities completed in 2015.
Selling, general and administrative expenses for
the segment were $1.1 million in the third quarter of 2016 compared
to $2.8 million in the third quarter of 2015. The decrease in
selling, general and administrative expenses was primarily
attributable to restructuring expenses of $1.2 million incurred in
the third quarter of 2015. In addition, intangible asset
amortization and salary and wage expenses were lower in the third
quarter of 2016 by $0.3 million and $0.2 million, respectively.
Non-Segment
Interest expense decreased $0.1 million in the
third quarter of 2016 compared to the third quarter of 2015.
The reduction in interest expense was attributable to lower average
borrowings and was partially offset by a non-recurring $0.2 million
write-off of deferred financing cost related to the retirement of
senior secured notes during the third quarter of 2016.
The Company recorded an income tax benefit of $0.2
million for the third quarter of 2016, compared to an income tax
expense of $0.2 million in the third quarter of 2015.
The Company's operating cash flow was $2.2 million
lower in the third quarter of 2016 when compared to the prior-year
period. The Company's operations provided cash of $2.6 million in
the third quarter of 2016 and funded net capital expenditures of
$3.7 million, resulting in negative free cash flow of $1.0 million.
In the third quarter of 2015, the Company's operations provided
cash of $4.8 million and funded net capital expenditures of $3.6
million, resulting in free cash flow of $1.3 million.
Outlook
Any financial outlook and guidance, and discussion
thereof, are forward-looking statements and therefore are
inherently unpredictable and may be affected by many factors. To
forecast revenue, we use the best available information, which
includes but is not limited to firm purchase orders and our
customer's published order backlog and delivery schedules. Cost
projections are primarily developed using historical experience
with adjustments for known variances. We develop our cash flow
projections using historical collections experience, expected
inventory receipts to support forecasted sales and the estimated
timing of other payments such as payroll, capital expenditures and
interest. Additional discussion on the limitations of our
projections can be found in the Company's Cautionary Statements
Regarding Forward-Looking Statements below and the Risk Factors
identified in our Annual Report on Form 10-K for the year ended
December 31, 2015.
The Company reaffirms the guidance for 2016 and
2017 previously provided in the second quarter 2016 earnings
release dated August 8, 2016:
($
millions) |
2016 Guidance |
|
2017 Guidance |
|
|
|
|
Sales: |
|
|
|
Aerostructures |
$310.0 - $315.0 |
|
|
Engineering Services |
35.0 - 40.0 |
|
|
Eliminations |
— |
|
|
Net Sales |
$345.0 - $355.0 |
|
$370.0 - $400.0 |
|
|
|
|
Operating profit
excluding impact of impairment |
$18.0 - $21.0 |
|
|
|
|
|
|
Free cash flow |
$10.0 - $15.0 |
|
|
|
|
|
|
Change to the Board of
Directors
The LMI Aerospace Board of Directors on November 2,
2016, appointed Larry Resnick as a director, effective January 1,
2017. Resnick has worked as a special adviser to the Company’s
independent directors since 2010. He brings significant experience
in operations, finance, acquisitions and integration, strategic
planning and business development for the aerospace industry.
Resnick is principal and founder of AeroAdvisory LLC. He is
chairman of the board of Cadence Aerospace Inc., where he
previously served as chief executive officer from March 2013 to
December 2014. Resnick also serves on the board of Aviation
Technical Services. He previously held senior leadership positions
at Taurus Aerospace Group Inc., and Triumph Group Inc., and served
on the board of Vermont Composites Inc. from 2009 to 2011.
Conference Call and Webcast
Information
In connection with this release and as previously
announced, LMI will hold a conference call today, November 7, 2016,
at 9:00 a.m., Central Standard Time. LMI Chief Executive Officer
Dan Korte and Chief Financial Officer Cliff Stebe will host the
call. To participate in the call, dial 866-307-3343 approximately
five minutes before the conference call time start time.
Visit http://ir.lmiaerospace.com/events.cfm to
access a link to a live webcast of the call. A recording of the
call will be available for a limited time on the Company's website
after the call concludes.
About LMI Aerospace
LMI Aerospace Inc. is a leading supplier of
structural assemblies, kits and components and provider of
engineering services to the commercial, business and regional, and
military aerospace markets. Manufacturing more than 40,000 products
for a variety of platforms and providing turnkey engineering
capabilities to support aircraft lifecycles, LMI offers complete,
integrated solutions in aerostructures, engineering and program
management. Headquartered in St. Louis, LMI has 21 locations across
the United States and in Mexico, the United Kingdom and Sri Lanka.
For more information visit:
www.lmiaerospace.com.
Cautionary Statements Regarding
Forward-Looking Statements
This news release includes forward-looking
statements, including statements related to LMI's strategy and
outlook for 2016 and beyond, and other statements based on current
management expectations, estimates and projections. Such
forward-looking statements are not guarantees and are inherently
subject to various risks and uncertainties that could cause actual
results and events to differ materially from the forward-looking
statements. These risks and uncertainties include, among other
things, difficulties implementing the Company's growth strategy,
continued decline in demand in the Engineering Services segment,
managing leverage resulting from our notes and revolving credit
facility, complying with debt covenants with respect to such
indebtedness and competitive pressures, as well as those Risk
Factors detailed in the Company's Annual Report on Form 10-K for
the year ended December 31, 2015, and any risk factors set
forth in our other filings with the Securities and Exchange
Commission. The forward-looking statements included in this
document are only made as of the date of this document and we
disclaim any obligation to publicly update any forward-looking
statement to reflect subsequent events or circumstances.
LMI Aerospace, Inc. |
Condensed Consolidated Balance
Sheets |
(Amounts in thousands, except share and per share
data) |
(Unaudited) |
|
|
September 30, |
|
December 31, |
|
2016 |
|
2015 |
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
1,803 |
|
|
$ |
10,504 |
|
Accounts receivable, net |
54,815 |
|
|
48,491 |
|
Inventories |
123,779 |
|
|
114,775 |
|
Prepaid expenses and other current
assets |
3,733 |
|
|
4,147 |
|
Total current assets |
184,130 |
|
|
177,917 |
|
|
|
|
|
Property, plant and equipment, net |
96,354 |
|
|
100,969 |
|
Goodwill |
62,482 |
|
|
86,784 |
|
Intangible assets, net |
39,648 |
|
|
46,582 |
|
Other assets |
2,824 |
|
|
3,728 |
|
Total assets |
$ |
385,438 |
|
|
$ |
415,980 |
|
|
|
|
|
Liabilities and shareholders’
equity |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
$ |
21,892 |
|
|
$ |
13,156 |
|
Accrued expenses |
21,122 |
|
|
30,015 |
|
Current installments of long-term
debt and capital lease obligations |
2,587 |
|
|
2,362 |
|
Total current liabilities |
45,601 |
|
|
45,533 |
|
|
|
|
|
Long-term debt and capital lease obligations,
less current installments |
247,801 |
|
|
247,633 |
|
Other long-term liabilities |
3,179 |
|
|
4,322 |
|
Deferred income taxes |
— |
|
|
536 |
|
Total long-term liabilities |
250,980 |
|
|
252,491 |
|
|
|
|
|
Shareholders’ equity: |
|
|
|
Common stock, $0.02 par value per
share; authorized 28,000,000 shares; issued 13,632,641 and
13,287,688 shares at September 30, 2016 and December 31, 2015,
respectively |
273 |
|
|
266 |
|
Preferred stock, $0.02 par value
per share; authorized 2,000,000 shares; none issued at either
date |
— |
|
|
— |
|
Additional paid-in capital |
99,563 |
|
|
97,617 |
|
Accumulated other comprehensive
loss |
(332 |
) |
|
(211 |
) |
Treasury stock, at cost, 39,419
shares at December 31, 2015 |
— |
|
|
(418 |
) |
Retained (deficit) earnings |
(10,647 |
) |
|
20,702 |
|
Total shareholders’ equity |
88,857 |
|
|
117,956 |
|
Total liabilities and shareholders’ equity |
$ |
385,438 |
|
|
$ |
415,980 |
|
|
|
|
|
|
|
|
|
Supplemental Balance Sheet
Information: |
September
30, |
|
December
31, |
|
2016 |
|
2015 |
Product inventory |
$ |
89,046 |
|
|
$ |
82,587 |
|
Capitalized contract costs |
|
34,733 |
|
|
|
32,188 |
|
Total inventories |
$ |
123,779 |
|
|
$ |
114,775 |
|
|
|
|
|
LMI Aerospace, Inc. |
Condensed Consolidated Statements of
Comprehensive Income (Loss) |
(Amounts in thousands, except share and per share
data)(Unaudited) |
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
Sales and service revenue |
|
|
|
|
|
|
|
Product sales |
$ |
79,840 |
|
|
$ |
84,114 |
|
|
$ |
230,182 |
|
|
$ |
246,730 |
|
Service revenue |
9,833 |
|
|
11,519 |
|
|
30,815 |
|
|
38,928 |
|
Net sales |
89,673 |
|
|
95,633 |
|
|
260,997 |
|
|
285,658 |
|
Cost of sales and service revenue |
|
|
|
|
|
|
|
Cost of product sales |
64,839 |
|
|
67,514 |
|
|
184,520 |
|
|
197,211 |
|
Cost of service revenue |
8,988 |
|
|
11,493 |
|
|
28,865 |
|
|
35,853 |
|
Cost of sales |
73,827 |
|
|
79,007 |
|
|
213,385 |
|
|
233,064 |
|
Gross profit |
15,846 |
|
|
16,626 |
|
|
47,612 |
|
|
52,594 |
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
10,143 |
|
|
8,979 |
|
|
33,764 |
|
|
33,980 |
|
Goodwill and intangible asset impairment |
— |
|
|
— |
|
|
28,368 |
|
|
— |
|
Restructuring expense |
3 |
|
|
1,575 |
|
|
1,190 |
|
|
2,368 |
|
Income (loss) from operations |
5,700 |
|
|
6,072 |
|
|
(15,710 |
) |
|
16,246 |
|
|
|
|
|
|
|
|
|
Other (expense) income: |
|
|
|
|
|
|
|
Interest expense |
(5,591 |
) |
|
(5,653 |
) |
|
(16,067 |
) |
|
(16,802 |
) |
Other, net |
41 |
|
|
(136 |
) |
|
(306 |
) |
|
(89 |
) |
Total other expense |
(5,550 |
) |
|
(5,789 |
) |
|
(16,373 |
) |
|
(16,891 |
) |
|
|
|
|
|
|
|
|
(Loss) income before income taxes |
150 |
|
|
283 |
|
|
(32,083 |
) |
|
(645 |
) |
(Benefit) provision for income taxes |
(159 |
) |
|
249 |
|
|
(734 |
) |
|
408 |
|
|
|
|
|
|
|
|
|
Net income (loss) |
309 |
|
|
34 |
|
|
(31,349 |
) |
|
(1,053 |
) |
Other comprehensive income (loss): |
|
|
|
|
|
|
|
Change in foreign currency
translation adjustment |
(33 |
) |
|
(32 |
) |
|
(121 |
) |
|
(31 |
) |
Total comprehensive income (loss) |
$ |
276 |
|
|
$ |
2 |
|
|
$ |
(31,470 |
) |
|
$ |
(1,084 |
) |
|
|
|
|
|
|
|
|
Amounts per common share: |
|
|
|
|
|
|
|
Net income (loss) per common share |
$ |
0.02 |
|
|
$ |
0.00 |
|
|
$ |
(2.39 |
) |
|
$ |
(0.08 |
) |
|
|
|
|
|
|
|
|
Net income (loss) per common share assuming
dilution |
$ |
0.02 |
|
|
$ |
0.00 |
|
|
$ |
(2.39 |
) |
|
$ |
(0.08 |
) |
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
13,176,538 |
|
|
12,907,938 |
|
|
13,092,869 |
|
|
12,851,456 |
|
|
|
|
|
|
|
|
|
Weighted average dilutive common shares
outstanding |
13,233,926 |
|
|
13,050,238 |
|
|
13,092,869 |
|
|
12,851,456 |
|
|
|
|
|
|
|
|
|
|
|
|
|
LMI Aerospace, Inc. |
Condensed Consolidated Statements of Cash
Flows |
(Amounts in thousands) |
(Unaudited) |
|
|
Nine Months Ended |
|
September 30, |
|
2016 |
|
2015 |
Operating activities: |
|
|
|
Net loss |
$ |
(31,349 |
) |
|
$ |
(1,053 |
) |
Adjustments to reconcile net loss to net cash
(used) provided by operating activities: |
|
|
|
Depreciation and amortization |
14,536 |
|
|
15,018 |
|
Amortization of debt issuance
cost |
1,432 |
|
|
1,479 |
|
Goodwill and intangible asset
impairment |
28,368 |
|
|
— |
|
Deferred taxes |
(723 |
) |
|
(78 |
) |
Stock based compensation |
1,089 |
|
|
1,424 |
|
Other non-cash items |
31 |
|
|
(94 |
) |
Changes in operating assets and
liabilities: |
|
|
|
Accounts receivable |
(6,514 |
) |
|
(3,238 |
) |
Inventories |
(9,472 |
) |
|
(4,993 |
) |
Prepaid expenses and other
assets |
831 |
|
|
435 |
|
Current income taxes |
180 |
|
|
(75 |
) |
Accounts payable |
9,032 |
|
|
(1,754 |
) |
Accrued expenses |
(7,758 |
) |
|
(1,354 |
) |
Net cash (used) provided by operating
activities |
(317 |
) |
|
5,717 |
|
Investing activities: |
|
|
|
Additions to property, plant and equipment |
(7,671 |
) |
|
(15,305 |
) |
Proceeds from sale of property, plant and
equipment |
27 |
|
|
260 |
|
Net cash used by investing activities |
(7,644 |
) |
|
(15,045 |
) |
Financing activities: |
|
|
|
Proceeds from issuance of debt |
1,465 |
|
|
— |
|
Principal payments on long-term debt and notes
payable |
(12,108 |
) |
|
(1,814 |
) |
Advances on revolving line of credit |
38,500 |
|
|
93,500 |
|
Payments on revolving line of credit |
(28,500 |
) |
|
(89,500 |
) |
Payments for debt issuance cost |
(97 |
) |
|
(309 |
) |
Net cash (used) provided by financing
activities |
(740 |
) |
|
1,877 |
|
Net decrease in cash and cash equivalents |
(8,701 |
) |
|
(7,451 |
) |
Cash and cash equivalents, beginning of
period |
10,504 |
|
|
7,927 |
|
Cash and cash equivalents, end of period |
$ |
1,803 |
|
|
$ |
476 |
|
Supplemental disclosure of noncash
transactions: |
|
|
|
Defined contribution plan funding in company
stock |
$ |
1,472 |
|
|
$ |
710 |
|
|
|
|
|
|
|
|
|
LMI Aerospace, Inc. |
Selected Non-GAAP Disclosures |
(Amounts in thousands) |
(Unaudited) |
|
|
Three Months Ended September
30, |
|
Nine Months Ended September
30, |
|
|
|
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
Non-GAAP Financial
Information |
|
|
|
|
Adjusted Earnings Before Interest, Taxes,
Depreciation and Amortization (EBITDA)(1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
309 |
|
|
$ |
34 |
|
|
$ |
(31,349 |
) |
|
$ |
(1,053 |
) |
Income tax (benefit) expense |
|
(159 |
) |
|
249 |
|
|
(734 |
) |
|
408 |
|
Depreciation and amortization |
|
4,706 |
|
|
5,098 |
|
|
14,536 |
|
|
15,018 |
|
Goodwill and intangible asset
impairment |
|
— |
|
|
— |
|
|
28,368 |
|
|
— |
|
Stock-based compensation |
|
639 |
|
|
828 |
|
|
2,161 |
|
|
2,588 |
|
Interest expense |
|
5,591 |
|
|
5,653 |
|
|
16,067 |
|
|
16,802 |
|
Restructuring expense |
|
3 |
|
|
1,575 |
|
|
1,190 |
|
|
2,368 |
|
Integration expense |
|
13 |
|
|
175 |
|
|
61 |
|
|
348 |
|
Other, net (2) |
|
55 |
|
|
(1,934 |
) |
|
536 |
|
|
(1,974 |
) |
Adjusted EBITDA |
|
$ |
11,157 |
|
|
$ |
11,678 |
|
|
$ |
30,836 |
|
|
$ |
34,505 |
|
|
|
|
|
|
|
|
|
|
Free Cash Flow (3): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided (used) by operating
activities |
|
$ |
2,629 |
|
|
$ |
4,843 |
|
|
$ |
(317 |
) |
|
$ |
5,717 |
|
Less net capital expenditures |
|
(3,664 |
) |
|
(3,593 |
) |
|
(7,644 |
) |
|
(15,045 |
) |
Free cash flow |
|
$ |
(1,035 |
) |
|
$ |
1,250 |
|
|
$ |
(7,961 |
) |
|
$ |
(9,328 |
) |
(1) The Company believes Adjusted EBITDA is a
measure important to many investors as an indication of operating
performance by the business. We feel this measure provides
additional transparency to investors that augments but does not
replace the GAAP reporting of net income and provides a good
comparative measure. Adjusted EBITDA is not a measure of
performance defined by GAAP and should not be used in isolation or
as a substitute for the related GAAP measure of net income.
(2) In the three and nine months ended
September 30, 2015, the Company recorded a net gain of $3.3 million
related to a legal settlement. The gain realized from the
settlement offsets expenses of $1.9 million that were recorded as a
favorable adjustment to EBITDA when incurred in prior
quarters. For consistency, the above table reflects only $1.9
million of the net gain as an unfavorable EBITDA adjustment.
(3) The Company believes Free Cash Flow is a
measure of the operating cash flow of the Company that is useful to
investors. Free Cash Flow is a measure of cash generated by the
Company for such purposes as repaying debt or funding acquisitions.
Free Cash Flow is not a measure of performance defined by GAAP and
should not be used in isolation or as a substitute for the related
GAAP measure of cash provided by operating activities.
Contact:
Cliff Stebe
Chief Financial Officer, 636.946.6525
Lmi Aerospace, Inc. (NASDAQ:LMIA)
過去 株価チャート
から 12 2024 まで 12 2024
Lmi Aerospace, Inc. (NASDAQ:LMIA)
過去 株価チャート
から 12 2023 まで 12 2024