LMI Aerospace Inc. (Nasdaq:LMIA) ("LMI" or the "Company") announced
its financial results for the fourth quarter and the year ended
December 31, 2016.
Fourth Quarter and Full-Year
Results
For the fourth quarter of 2016, net sales were
$85.2 million, compared to $89.4 million in the fourth quarter of
2015. Operating income for the fourth quarter of 2016,
excluding $0.3 million of net unfavorable, non-recurring items, was
$1.7 million, compared to $5.7 million in the fourth quarter of
2015, excluding the impact of $1.1 million in net unfavorable,
non-recurring items. The Company realized a net loss of $3.8
million, or $0.29 per diluted share, in the fourth quarter of 2016,
compared to a net loss of $1.2 million, or $0.09 per diluted share,
in the fourth quarter of 2015. Diluted loss per share,
excluding the impact of non-recurring items, was $0.26 in the
fourth quarter of 2016, compared to diluted earnings per share,
excluding the impact of non-recurring items, of $0.01 in the fourth
quarter of 2015.
For the full-year 2016, net sales were $346.2
million compared to $375.1 million in 2015. Operating
income in 2016, excluding $30.2 million of net unfavorable,
non-recurring items, which included a $28.4 million goodwill and
intangible asset impairment charge recorded in the second quarter,
was $15.8 million. This compares to operating income of $23.1
million in 2015, excluding the impact of $2.3 million in net
unfavorable, non-recurring items. The Company realized a net
loss in 2016 of $35.1 million, or $2.68 per diluted share, compared
to a net loss in 2015 of $2.2 million, or $0.17 per diluted
share. Diluted loss per share, excluding the impact of
non-recurring items, was $0.37 in 2016, compared to diluted
earnings per share, excluding the impact of non-recurring items, of
$0.02 in 2015.
“We knew 2016 would be a year of transition as we
began preparing our operations for significant growth ahead, and we
also faced some unexpected challenges that further impacted our
performance for the quarter and the year,” said LMI Aerospace Chief
Executive Officer Dan Korte. “At the start of 2017, we reviewed our
leadership structure and found a balanced way to manage the
business more efficiently and effectively by naming Keith Schrader
as vice president of Operations and confirming Jay Inman as
president of Engineering Services. They are bringing renewed
leadership strength as we ready our Aerostructures business for
production ramp-ups and pursue new revenue opportunities for
Engineering Services.
"These leadership changes, coupled with our ongoing
investment in people, processes and capital, position us for
substantial growth in 2017 and beyond. We expect to meet
increased production rates and deliver higher content on our
critical programs, which include Boeing 737 MAX and 777X,
Gulfstream G500/G600 and HondaJet HA-420. We also look ahead to
closing the transaction to be acquired by Sonaca Group, which will
bring our combined company to the forefront as a leader in the
design and manufacture of complex aerostructures while helping to
diversify our global customer base.”
The following table illustrates the impact of
non-recurring items on the Company's operating income for the
fourth quarter of 2016 and on the Company's operating loss for the
year ended December 31, 2016:
Operating Income Excluding Non-Recurring
Items |
(Amounts in thousands) |
|
Quarter Ended |
|
Year Ended |
|
December 31, 2016 |
|
December 31, 2016 |
|
|
|
|
Operating income
(loss), as reported |
$ |
1,393 |
|
|
$ |
(14,318 |
) |
Non-recurring
items |
|
|
|
Goodwill
and intangible asset impairment |
— |
|
|
28,368 |
|
Integration expenses |
234 |
|
|
295 |
|
Restructuring expenses |
21 |
|
|
1,212 |
|
Other
expenses |
89 |
|
|
286 |
|
Total non-recurring
adjustments |
$ |
344 |
|
|
$ |
30,161 |
|
Net operating income
excluding non-recurring items |
$ |
1,737 |
|
|
$ |
15,843 |
|
Segment Results
|
|
Q4 |
|
Q4 |
|
Full-Year |
|
Full-Year |
($ millions) |
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales: |
|
|
|
|
|
|
|
|
Aerostructures |
|
$ |
78.3 |
|
|
$ |
77.6 |
|
|
$ |
311.1 |
|
|
$ |
327.2 |
|
Engineering Services |
|
7.1 |
|
|
12.3 |
|
|
36.3 |
|
|
49.1 |
|
Eliminations |
|
(0.2 |
) |
|
(0.5 |
) |
|
(1.2 |
) |
|
(1.2 |
) |
Total net
sales |
|
$ |
85.2 |
|
|
$ |
89.4 |
|
|
$ |
346.2 |
|
|
$ |
375.1 |
|
|
|
|
|
|
|
|
|
|
Income (loss) from
operations: |
|
|
|
|
|
|
|
|
Aerostructures |
|
$ |
3.0 |
|
|
$ |
3.9 |
|
|
$ |
16.1 |
|
|
$ |
24.0 |
|
Engineering Services (1) |
|
(1.6 |
) |
|
0.7 |
|
|
(30.1 |
) |
|
(3.1 |
) |
Eliminations |
|
0.0 |
|
|
(0.1 |
) |
|
(0.3 |
) |
|
(0.1 |
) |
Total
income (loss) from operations |
|
$ |
1.4 |
|
|
$ |
4.5 |
|
|
$ |
(14.3 |
) |
|
$ |
20.8 |
|
(1) The year ended December 31, 2016,
included 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 $1.7 million and the total company
recorded income from operations of $14.1 million in the year ended
December 31, 2016.
Aerostructures Segment
|
|
Q4 |
|
|
|
Q4 |
|
|
Net Sales ($ millions) |
|
2016 |
|
% of Total |
|
2015 |
|
% of Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Large commercial
aircraft |
|
$ |
46.5 |
|
|
59.4 |
% |
|
$ |
43.6 |
|
|
56.2 |
% |
Corporate and regional
aircraft |
|
17.6 |
|
|
22.5 |
% |
|
19.3 |
|
|
24.9 |
% |
Military |
|
9.4 |
|
|
12.0 |
% |
|
8.3 |
|
|
10.7 |
% |
Other |
|
4.8 |
|
|
6.1 |
% |
|
6.4 |
|
|
8.2 |
% |
Total |
|
$ |
78.3 |
|
|
100.0 |
% |
|
$ |
77.6 |
|
|
100.0 |
% |
Aerostructures revenues increased 0.9% to $78.3
million in the fourth quarter of 2016 from $77.6 million in the
fourth quarter of 2015. The increase in sales was primarily
due to higher sales of wing modification products of $2.4 million
and higher sales on the Bombardier C-Series and Honda HA-420
programs of $1.5 million and $1.0 million, respectively.
Sales in the fourth quarter of 2016 on the Gulfstream G450/550 and
Boeing 747 platforms decreased $2.5 million and $1.4 million,
respectively, when compared to the prior-year period.
The segment generated gross profit of $12.6
million, or 16.1 percent of net sales, in the fourth quarter of
2016 versus $14.1 million, or 18.2 percent of net sales, in the
fourth quarter of 2015. Gross profit in the fourth quarter of
2016 was negatively impacted by inefficiencies at the Company's
processing plants, a $0.6 million unfavorable cumulative catch-up
adjustment on the Mitsubishi Regional Jet contract and
higher-than-expected medical costs. Gross profit margin in the
fourth quarter of 2015 was unfavorably impacted by a $0.5 million
unfavorable cumulative catch-up adjustment on the previously
mentioned Mitsubishi Regional Jet contract.
Selling, general and administrative expenses were
$9.6 million in the fourth quarter of 2016 versus $10.2 million in
the fourth quarter of 2015. The decline in selling, general
and administrative expenses was primarily due to lower salary and
related expenses of $0.8 million, primarily the result of
cost-saving activities and a reduction in incentive compensation
expense.
Engineering Services
Segment
|
|
Q4 |
|
|
|
Q4 |
|
|
Net Sales ($ millions) |
|
2016 |
|
% of Total |
|
2015 |
|
% of Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Large commercial
aircraft |
|
$ |
2.4 |
|
|
33.8 |
% |
|
$ |
5.8 |
|
|
47.2 |
% |
Corporate and regional
aircraft |
|
1.0 |
|
|
14.1 |
% |
|
2.8 |
|
|
22.8 |
% |
Military |
|
2.2 |
|
|
31.0 |
% |
|
3.2 |
|
|
26.0 |
% |
Other |
|
1.5 |
|
|
21.1 |
% |
|
0.5 |
|
|
4.0 |
% |
Total |
|
$ |
7.1 |
|
|
100.0 |
% |
|
$ |
12.3 |
|
|
100.0 |
% |
Engineering Services revenue decreased 42.3 percent
to $7.1 million in the fourth quarter of 2016 from $12.3 million in
the fourth quarter of 2015. Sales decreased $1.8 million
related to maintenance and repair revenues and $1.2 million, $0.9
million and $0.7 million on the Bombardier C-Series, Boeing F-18
and Aerion A2 programs, respectively. Unfavorable cumulative
catchup adjustments on the Mitsubishi Regional Jet program of $1.1
million and $0.6 million were recognized in the fourth quarters of
2016 and 2015, respectively.
Gross loss for the segment was $0.4 million, or
(5.8) percent of net sales, for the fourth quarter of 2016,
compared to $2.2 million, or 17.7 percent of net sales, for the
prior-year quarter. Gross profit in the fourth quarters of
2016 and 2015 was negatively impacted by the previously mentioned
cumulative catchup adjustments. Cost overruns on firm,
fixed-price contracts and lower fixed cost utilization on the
decline in revenues also negatively impacted the fourth quarter of
2016.
Selling, general and administrative expenses for
the segment decreased to $1.2 million in the fourth quarter of 2016
from $1.5 million in the fourth quarter of 2015. The fourth quarter
of 2016 was favorably impacted by a decrease in salaries and
related expense of $0.2 million.
Non-Segment
The Company recognized no income tax expense in the
fourth quarter of 2016 compared to an income tax benefit of $0.1
million in the fourth quarter of 2015.
The Company generated cash flow from operations of
$14.9 million in the fourth quarter of 2016 and funded net capital
expenditures of $3.5 million, resulting in positive free cash flow
of $11.3 million. The Company generated cash flow from
operations of $26.6 million in the fourth quarter of 2015 and
funded net capital expenditures of $1.3 million, resulting in
positive free cash flow of $25.4 million. In both the fourth
quarter of 2016 and the fourth quarter of 2015, the Company used
its free cash flow to reduce long-term debt.
Conference Call and Outlook for
2017
Due to the pending transaction to be acquired by
Sonaca Group, the Company will not hold an earnings conference call
for the fourth quarter of 2016 and will not be issuing guidance or
financial targets at this time.
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.
The Company entered into a Plan of Merger with
Sonaca, S.A. on February 16, 2017, as detailed in our Current
Report on Form 8-K filed with the Securities and Exchange
Commission on February 17, 2017.
Additional Information and Where to Find
It
In connection with the proposed merger with a
wholly-owned indirect subsidiary of Sonaca S.A., the Company filed
a preliminary proxy statement with the Securities and Exchange
Commission (the “SEC”) on Schedule 14A on March 15, 2017, and will
file or furnish other relevant materials with the SEC. Once the SEC
completes its review of the preliminary proxy statement, a
definitive proxy statement and a form of proxy will be filed with
the SEC and mailed to the shareholders of the Company. BEFORE
MAKING ANY VOTING DECISION, THE COMPANY’S SHAREHOLDERS ARE URGED TO
READ THE PROXY STATEMENT IN ITS ENTIRETY WHEN IT BECOMES AVAILABLE
AND ANY OTHER DOCUMENTS TO BE FILED WITH THE SEC IN CONNECTION WITH
THE PROPOSED MERGER OR INCORPORATED BY REFERENCE IN THE PROXY
STATEMENT (IF ANY) BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION
ABOUT THE PROPOSED MERGER AND THE PARTIES TO THE PROPOSED MERGER.
Investors and shareholders may obtain a free copy of documents
filed by the Company with the SEC at the SEC’s website at
http://www.sec.gov. In addition, investors and shareholders may
obtain a free copy of the Company’s filings with the SEC from the
Company’s website at http://www.lmiaerospace.com or by
directing a request to: LMI Aerospace, Inc., 411 Fountain Lakes
Boulevard, St. Charles, Missouri 63301, Attention: Corporate
Secretary, (636) 946-6525.
Participants in the
Solicitation
The Company and certain of its directors, executive
officers, and certain other members of management and employees of
the Company may be deemed to be participants in the solicitation of
proxies from shareholders of the Company in favor of the proposed
merger. Information about directors and executive officers of the
Company and their ownership of the Company’s common stock is set
forth in the Company’s annual report on Form 10-K for the
fiscal year ended December 31, 2016, as filed with the SEC on
March 15, 2017, its preliminary proxy statement referenced
above, and its definitive proxy statement for its 2016 annual
meeting of shareholders, as filed with the SEC on Schedule 14A on
April 29, 2016. Certain directors, executive officers, other
members of management and employees of the Company may have direct
or indirect interests in the proposed merger due to securities
holdings, vesting of equity awards, rights to severance payments
and other rights set forth in current employment agreements and
prospective employment agreements that are expected to become
effective as of the closing of the merger. Additional information
regarding the direct and indirect interests of these individuals
and other persons who may be deemed to be participants in the
solicitation will be included in the proxy statement with respect
to the merger the Company will file with the SEC and furnish to the
Company’s shareholders.
Cautionary Statements Regarding
Forward-Looking Statements
This news release may include forward-looking
statements, including statements related to LMI's strategy and
outlook for 2017 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 may include, among other
things, uncertainties and risks arising from the announcement of
and failure to consummate the proposed merger transaction,
difficulties implementing the Company's growth strategy, continued
decline in demand in the Engineering Services segment, the
potential impact of changes regarding U.S. trade partnerships,
treaties, and tax law, 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, 2016, and any risk factors set
forth in our other filings with the Securities and Exchange
Commission. Any 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) |
|
|
|
|
|
|
|
|
|
December 31, |
|
December 31, |
|
2016 |
|
2015 |
Assets |
|
|
|
Current assets: |
|
|
|
Cash and
cash equivalents |
$ |
2,491 |
|
|
$ |
10,504 |
|
Trade
accounts receivable, net |
|
51,269 |
|
|
|
48,491 |
|
Inventories |
|
122,761 |
|
|
|
114,775 |
|
Prepaid
expenses and other current assets |
|
3,586 |
|
|
|
4,147 |
|
Total
current assets |
|
180,107 |
|
|
|
177,917 |
|
|
|
|
|
|
|
Property, plant and
equipment, net |
|
99,515 |
|
|
|
100,969 |
|
Goodwill |
|
62,482 |
|
|
|
86,784 |
|
Intangible assets,
net |
|
38,852 |
|
|
|
46,582 |
|
Other assets |
|
2,676 |
|
|
|
3,728 |
|
Total assets |
$ |
383,632 |
|
|
$ |
415,980 |
|
|
|
|
|
|
|
Liabilities and
shareholders’ equity |
|
|
|
|
|
Current
liabilities: |
|
|
|
|
|
Accounts
payable |
$ |
29,378 |
|
|
$ |
13,156 |
|
Accrued
expenses |
|
25,543 |
|
|
|
30,015 |
|
Current
installments of long-term debt and capital lease obligations |
|
2,655 |
|
|
|
2,362 |
|
Total
current liabilities |
|
57,576 |
|
|
|
45,533 |
|
|
|
|
|
|
|
Long-term debt and
capital lease obligations, less current installments |
|
237,398 |
|
|
|
247,633 |
|
Other long-term
liabilities |
|
3,117 |
|
|
|
4,322 |
|
Deferred income
taxes |
|
— |
|
|
|
536 |
|
Total
long-term liabilities |
|
240,515 |
|
|
|
252,491 |
|
|
|
|
|
|
|
Shareholders’
equity: |
|
|
|
|
|
Common
stock, $0.02 par value per share; authorized 28,000,000 shares;
issued 13,625,205 and 13,287,688 shares at December 31, 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 |
|
99,955 |
|
|
|
97,617 |
|
Accumulated other comprehensive loss |
|
(282 |
) |
|
|
(211 |
) |
Treasury
stock, at cost, 39,419 shares at December 31, 2015 |
|
— |
|
|
|
(418 |
) |
Retained
(deficit) earnings |
|
(14,405 |
) |
|
|
20,702 |
|
Total
shareholders’ equity |
|
85,541 |
|
|
|
117,956 |
|
Total liabilities and
shareholders’ equity |
$ |
383,632 |
|
|
$ |
415,980 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Balance
Sheet Information: |
December 31, |
|
December 31, |
|
|
2016 |
|
|
|
2015 |
|
Product inventory |
$ |
85,885 |
|
|
$ |
82,587 |
|
Capitalized contract
costs |
|
36,876 |
|
|
|
32,188 |
|
Total
inventories |
$ |
122,761 |
|
|
$ |
114,775 |
|
LMI Aerospace, Inc. |
Condensed Consolidated Statements of
Comprehensive Income (Loss) |
(Amounts in thousands, except share and per share
data) |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
Three Months EndedDecember
31, |
|
|
Year EndedDecember
31, |
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Sales and service
revenue |
|
|
|
|
|
|
|
|
|
|
|
Product
sales |
|
$ |
77,907 |
|
|
|
$ |
76,882 |
|
|
|
$ |
308,089 |
|
|
|
$ |
323,611 |
|
Service
revenues |
|
|
7,276 |
|
|
|
|
12,556 |
|
|
|
|
38,091 |
|
|
|
|
51,485 |
|
Net
sales |
|
|
85,183 |
|
|
|
|
89,438 |
|
|
|
|
346,180 |
|
|
|
|
375,096 |
|
Cost of sales and
service revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
product sales |
|
|
64,706 |
|
|
|
|
62,399 |
|
|
|
|
249,227 |
|
|
|
|
259,610 |
|
Cost of
service revenue |
|
|
8,285 |
|
|
|
|
10,846 |
|
|
|
|
37,150 |
|
|
|
|
46,700 |
|
Cost of
sales |
|
|
72,991 |
|
|
|
|
73,245 |
|
|
|
|
286,377 |
|
|
|
|
306,310 |
|
Gross profit |
|
|
12,192 |
|
|
|
|
16,193 |
|
|
|
|
59,803 |
|
|
|
|
68,786 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and
administrative expenses |
|
|
10,778 |
|
|
|
|
11,697 |
|
|
|
|
44,541 |
|
|
|
|
45,678 |
|
Goodwill and intangible
asset impairment |
|
|
— |
|
|
|
|
— |
|
|
|
|
28,368 |
|
|
|
|
— |
|
Restructuring
expense |
|
|
21 |
|
|
|
|
(45 |
) |
|
|
|
1,212 |
|
|
|
|
2,322 |
|
Income (loss) from
operations |
|
|
1,393 |
|
|
|
|
4,541 |
|
|
|
|
(14,318 |
) |
|
|
|
20,786 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (expense)
income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense |
|
|
(5,104 |
) |
|
|
|
(5,638 |
) |
|
|
|
(21,171 |
) |
|
|
|
(22,439 |
) |
Other,
net |
|
|
(47 |
) |
|
|
|
(148 |
) |
|
|
|
(352 |
) |
|
|
|
(236 |
) |
Total other
expense |
|
|
(5,151 |
) |
|
|
|
(5,786 |
) |
|
|
|
(21,523 |
) |
|
|
|
(22,675 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income
taxes |
|
|
(3,758 |
) |
|
|
|
(1,245 |
) |
|
|
|
(35,841 |
) |
|
|
|
(1,889 |
) |
(Benefit) provision for
income taxes |
|
|
(1 |
) |
|
|
|
(57 |
) |
|
|
|
(734 |
) |
|
|
|
352 |
|
Net loss |
|
|
(3,757 |
) |
|
|
|
(1,188 |
) |
|
|
|
(35,107 |
) |
|
|
|
(2,241 |
) |
Other comprehensive
(loss) income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in
foreign currency translation adjustment |
|
|
50 |
|
|
|
|
(10 |
) |
|
|
|
(71 |
) |
|
|
|
(41 |
) |
Total comprehensive
loss |
|
$ |
(3,707 |
) |
|
|
$ |
(1,198 |
) |
|
|
$ |
(35,178 |
) |
|
|
$ |
(2,282 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts per common
share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common
share |
|
$ |
(0.29 |
) |
|
|
$ |
(0.09 |
) |
|
|
$ |
(2.68 |
) |
|
|
$ |
(0.17 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common
share assuming dilution |
|
$ |
(0.29 |
) |
|
|
$ |
(0.09 |
) |
|
|
$ |
(2.68 |
) |
|
|
$ |
(0.17 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding |
|
|
13,176,538 |
|
|
|
|
12,922,461 |
|
|
|
|
13,113,901 |
|
|
|
|
12,869,353 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
dilutive common shares outstanding |
|
|
13,176,538 |
|
|
|
|
12,922,461 |
|
|
|
|
13,113,901 |
|
|
|
|
12,869,353 |
|
LMI Aerospace, Inc. |
Condensed Consolidated Statements of Cash
Flows |
(Amounts in thousands) |
|
|
Year Ended |
|
December 31, |
|
2016 |
|
2015 |
Operating
activities: |
|
|
|
Net loss |
$ |
(35,107 |
) |
|
$ |
(2,241 |
) |
Adjustments to
reconcile net loss to net cash provided by operating
activities: |
|
|
|
|
|
Depreciation and amortization |
|
19,043 |
|
|
|
20,404 |
|
Amortization of debt issuance cost |
|
1,899 |
|
|
|
1,961 |
|
Goodwill
and intangible asset impairment |
|
28,368 |
|
|
|
— |
|
Stock
based compensation |
|
1,481 |
|
|
|
1,717 |
|
Deferred
taxes |
|
(723 |
) |
|
|
78 |
|
Other
noncash items |
|
(84 |
) |
|
|
(1,005 |
) |
Changes
in operating assets and liabilities, net of acquired business: |
|
|
|
|
|
Trade
accounts receivable |
|
(2,965 |
) |
|
|
9,624 |
|
Inventories |
|
(8,610 |
) |
|
|
(1,047 |
) |
Prepaid
expenses and other assets |
|
975 |
|
|
|
325 |
|
Current
income taxes |
|
181 |
|
|
|
6,506 |
|
Accounts
payable |
|
13,433 |
|
|
|
(8,427 |
) |
Accrued
expenses |
|
(3,340 |
) |
|
|
4,467 |
|
Net cash provided by
operating activities |
|
14,551 |
|
|
|
32,362 |
|
Investing
activities: |
|
|
|
|
|
Additions to property,
plant and equipment |
|
(11,813 |
) |
|
|
(16,599 |
) |
Proceeds from sale of
equipment |
|
639 |
|
|
|
285 |
|
Net cash used by
investing activities |
|
(11,174 |
) |
|
|
(16,314 |
) |
Financing
activities: |
|
|
|
|
|
Proceeds from issuance
of debt |
|
1,465 |
|
|
|
— |
|
Principal payments on
long-term debt and notes payable |
|
(12,699 |
) |
|
|
(13,276 |
) |
Advances on revolving
line of credit |
|
60,000 |
|
|
|
99,000 |
|
Payments on revolving
line of credit |
|
(60,000 |
) |
|
|
(99,000 |
) |
Debt issuance
costs |
|
(156 |
) |
|
|
(195 |
) |
Net cash used by
financing activities |
|
(11,390 |
) |
|
|
(13,471 |
) |
Net (decrease) increase
in cash and cash equivalents |
|
(8,013 |
) |
|
|
2,577 |
|
Cash and cash
equivalents, beginning of year |
|
10,504 |
|
|
|
7,927 |
|
Cash and cash
equivalents, end of year |
$ |
2,491 |
|
|
$ |
10,504 |
|
LMI Aerospace, Inc. |
Selected Non-GAAP Disclosures |
(Amounts in thousands) |
(Unaudited) |
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
December 31, |
|
|
December 31, |
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Information |
Adjusted
Earnings Before Interest, Taxes, Depreciation and Amortization
(EBITDA)(1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(3,757 |
) |
|
|
$ |
(1,188 |
) |
|
|
$ |
(35,107 |
) |
|
$ |
(2,241 |
) |
Income
tax (benefit) expense |
|
|
(1 |
) |
|
|
|
(57 |
) |
|
|
|
(734 |
) |
|
|
352 |
|
Depreciation and amortization |
|
|
4,507 |
|
|
|
|
5,385 |
|
|
|
|
19,043 |
|
|
|
20,404 |
|
Goodwill
and intangible asset impairment |
|
|
— |
|
|
|
|
— |
|
|
|
|
28,368 |
|
|
|
— |
|
Stock
based compensation |
|
|
771 |
|
|
|
|
648 |
|
|
|
|
2,932 |
|
|
|
3,236 |
|
Interest
expense |
|
|
5,104 |
|
|
|
|
5,638 |
|
|
|
|
21,171 |
|
|
|
22,439 |
|
Restructuring expense |
|
|
21 |
|
|
|
|
(45 |
) |
|
|
|
1,212 |
|
|
|
2,322 |
|
Integration expense |
|
|
234 |
|
|
|
|
178 |
|
|
|
|
295 |
|
|
|
526 |
|
Other,
net (2) |
|
|
60 |
|
|
|
|
355 |
|
|
|
|
595 |
|
|
|
(1,619 |
) |
Adjusted EBITDA |
|
$ |
6,939 |
|
|
|
$ |
10,914 |
|
|
|
$ |
37,775 |
|
|
$ |
45,419 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow
(3): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities |
|
$ |
14,868 |
|
|
|
$ |
26,645 |
|
|
|
$ |
14,551 |
|
|
$ |
32,362 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
capital expenditures |
|
|
(3,530 |
) |
|
|
|
(1,269 |
) |
|
|
|
(11,174 |
) |
|
|
(16,314 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
$ |
11,338 |
|
|
|
$ |
25,376 |
|
|
|
$ |
3,377 |
|
|
$ |
16,048 |
|
(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 year ended December 31, 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 11 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