-
Sales Grow 5% for Q4 and 9.2% for Full-Year Fiscal 2012
-
Q4 GAAP Operating Income Up 19.1% and Non-GAAP Q4 Operating Income
Increases 16.5%
-
Q4 GAAP EPS from Continuing Ops Increases 22.1% and Q4 Non-GAAP EPS
from Continuing Ops Grows 12.1%
-
Reports Net Cash Position for First Time in Company History
SALEM, N.H.--(BUSINESS WIRE)--Aug. 28, 2012--
Standex
International Corporation (NYSE:SXI) today reported financial
results for the fourth quarter and fiscal year ended June 30, 2012.
Fourth Quarter Fiscal 2012 Results from Continuing Operations
-
Net sales increased 5.0% to $169.8 million from $161.7 million in the
fourth quarter of fiscal 2011.
-
Income from operations was $18.5 million compared with $15.5 million
in the fourth quarter of fiscal 2011. Operating income for the fourth
quarter of 2012 included, pre-tax, $0.2 million of restructuring
charges and $0.5 million of acquisition-related expenses. The fourth
quarter of 2011 included, pre-tax, $0.4 million of restructuring
charges and $0.6 million in acquisition-related expenses. Excluding
these items from both periods, the Company reported non-GAAP
fourth-quarter fiscal 2012 operating income of $19.2 million compared
with $16.5 million in the year-earlier quarter, an increase of 16.5%.
-
Net income from continuing operations was $13.5 million, or $1.05 per
diluted share, including, after tax, $0.2 million of restructuring
charges, $0.3 million of acquisition-related expenses and $0.8 million
in non-recurring tax benefits. This compares with fourth quarter 2011
net income from continuing operations of $10.9 million, or $0.86 per
diluted share, which includes, after tax, $0.2 million of
restructuring charges and $0.4 million in acquisition-related
expenses. Excluding the aforementioned items from both periods,
non-GAAP net income from continuing operations increased 13.9% to
$13.2 million, or $1.02 per diluted share, from $11.5 million, or
$0.91 per diluted share, in the fourth quarter of fiscal 2011.
-
EBITDA (earnings before interest, income taxes, depreciation and
amortization) was $22.1 million compared with $19.1 million in the
fourth quarter of fiscal 2011. Excluding the previously mentioned
items from both periods, EBITDA increased 13.4% to $22.8 million from
$20.1 million in the fourth quarter of fiscal 2011.
-
Net working capital (defined as accounts receivable plus inventories
less accounts payable) was $110.4 million at the end of the fourth
quarter of 2012, compared with $102.0 million a year earlier. Working
capital turns were 6.2 for the fourth quarter of fiscal 2012, compared
with 6.3 turns in the fourth quarter of fiscal 2011.
-
For the first time in history, the Company had a net cash position
(defined as short-term debt plus long-term debt less cash) of $4.7
million at June 30, 2012. This compares to net debt of $21.1 million
at March 31, 2012.
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
“Our strong fourth quarter financial results closed out a year of solid
performance for Standex,” said President and CEO Roger Fix. “Four of our
five groups reported year-over-year sales growth for the quarter,
resulting in organic growth of 6.5%, partially offset by 1.5% negative
foreign exchange. We continued to leverage sales growth into strong
earnings performance as all five groups increased the bottom line,
growing non-GAAP operating income by 16.5% and non-GAAP EPS from
continuing operations by 12.1% to $1.02 per diluted share – a quarterly
record for the company.”
“We exited the year in the strongest financial condition that the
company has ever been in,” said Fix. “During the fiscal year we
generated $3.40/ share of free cash flow, excluding a $6 million
voluntary contribution to the US defined benefit pension plan, and
finished the year in a net cash position of $4.7 million. This is the
first time in the company’s history that we have been in a net cash
position. For the year, sales were up 9.2% with organic growth of 6.9%
and all five groups increasing sales year over year. As a result, we
increased our full-year non-GAAP net income from continuing operations
by 14.8% to $43.4 million, or $3.39 per diluted share – another company
record.”
Segment Review
Food
Service Equipment Group sales increased 3.9%
year-over-year, with operating income increasing 11.2%.
“Growth at Refrigerated Solutions was driven by continued strong demand
from quick service restaurant chains,” said Fix. “We also continue to be
successful in the dollar store segment where we are growing our market
share and customer base. The response to our rack refrigeration offering
has been very exciting, and the product is generating strong interest
from consultants, large drugstores and large chains. In addition, our
value line of upright cabinets and under counter refrigeration products
has been very well received by the dealer market and has grown
aggressively since its introduction three years ago. We are also pleased
with our bottom-line performance at Refrigeration Solutions and expect
continued improvement.1”
“At Cooking Solutions, we are still seeing soft demand from the retail
grocery segment in the UK as well as lower sales to several US-based
quick service chain customers,” said Fix. “We are focused on broadening
our penetration of the chain segment, as this strategy has been
successful on the refrigeration side of the business. On the bottom
line, volume deleveraging, product mix and higher warranty costs
affected margins. We are aggressively implementing cost reduction and
other initiatives to improve profitability at Cooking Solutions.
“On the positive side, our custom merchandising businesses reported
strong sales in the fourth quarter, and we expect that trend will
continue1. In addition, we are pleased with the market
reaction to our new Giorik Steambox combination steam and convection
ovens since we announced our exclusive distributor relationship with
Giorik in April.”
Engraving
Group sales increased 13.5% year-over-year,
with 48.0% growth in operating income.
“Continued demand at our North America, China and Europe Mold-Tech
operations from new automotive platforms resulted in strong sales and
operating income growth,” continued Fix. “We believe that the roll
engraving and machinery businesses have now stabilized and we are
beginning to see more quotation activity1. We continue to
make progress with our emerging economy strategy, which is focused on
Asia Pacific, China and South America. The relocation of our Brazilian
engraving operation is underway and we have additional investments
planned for Asia in fiscal 2013. Based on expected OEM car launch plans
and the negative effect of foreign currency, we do not expect that
automotive platform sales for mold texturizing in fiscal 2013 will be at
the same record level of sales that we achieved in fiscal 2012.1
However, current OEM plans for future car launches would indicate that
fiscal 2014 will be another record year.1”
Engineering
Technologies Group sales decreased 5.7% year-over-year, with
a 2.9% increase in operating income.
“Engineering Technologies’ year-over-year sales decline was due to a
difficult comparison with the year-ago quarter as a result of the
project-based nature of the business,” said Fix. “In the fourth-quarter
of 2011, we recorded exceptionally high levels of revenue in the
aerospace and navy nuclear markets. This was partially offset by higher
sales from the oil and gas market in fiscal 2012 as a result of our
Metal Spinners acquisition. At our legacy Spincraft business, demand in
the land-based turbine market is steady but we are not seeing a
significant rebound from the current low sales level. We continue to be
encouraged by the long-term opportunities for this group across several
markets.1”
The Electronics
Products Group reported
11.5% year-over-year sales growth, with operating income increasing
34.8%.
“Our double-digit sales increase in the fourth quarter was the result of
the success of our new product launches as well as improvements in the
reed switch market,” said Fix. “We are launching a series of new
customer programs throughout calendar 2013 that should contribute to
sales and earnings for the quarters and years to come.1
Looking at the bottom line, we capitalized on our prior cost reduction
initiatives and continued to demonstrate strong operating leverage on
increased sales. After the close of the fourth quarter, we established a
global presence for the group with the acquisition of Meder Electronic,
which is highly complementary with Standex Electronics in terms of
geography, products and industry coverage. We are enthusiastic about the
synergistic fit and the growth prospects for the combined business.1”
The
Hydraulics Products Group reported 19.9% year-over-year
sales growth, with operating income increasing 74.4%.
“We continue to increase our penetration in the North American market
for dump trailer systems and we are seeing good growth from the roll off
refuse market where we have made share gains,” said Fix. “We also
reported solid growth from our China facility where we manufacture
telescopic and rod cylinders for export to all of our major geographic
markets. This facility is contributing to both sales and profit growth,
and we are expanding that operation to capitalize on additional
opportunities.1 On the bottom line, we leveraged our low cost
structure to achieve a double-digit increase in operating income.”
Business Outlook
“As we enter fiscal 2013, we plan to build upon our financial and
operational successes of the past year,1” said Fix. “Our
organic and acquisition growth initiatives have been working well as
evidenced by the 9.2% overall top line growth rate we recorded in fiscal
2012. We also are making good progress expanding each of our segments
internationally and plan to advance this strategy further in fiscal 2013.1
In addition, we have a strong balance sheet to support our M&A strategy.”
“As we advance our strategy in 2013, we expect to face a few headwinds
including a soft European economy, negative year over year foreign
exchange comparisons, and increased expense associated with our legacy
defined benefit pension plan in the US.1 At the same time,
our organic and acquisitive initiatives position us well to offset the
effect that these factors may have on our results.1 In
addition, we plan to take advantage of our streamlined cost structure
and focus on productivity to generate solid operating leverage and
strong profitability,1” concluded Fix.
Conference Call Details
Standex will host a conference call for investors today, August 28, 2012
at 10:00 a.m. ET. On the call, Roger Fix, president and CEO, and Thomas
DeByle, CFO, will review the Company’s financial results and business
and operating highlights. Investors interested in listening to the
webcast should log on to the “Investor Relations” section of Standex’s
website, located at www.standex.com.
The Company's slide show accompanying the webcast audio also can be
accessed via its website. To listen to the playback, please dial (888)
286-8010 in the U.S. or (617) 801-6888 internationally; the passcode is
35307963. The 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 www.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 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, 2011, 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,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Net sales
|
|
$
|
169,800
|
|
|
$
|
161,694
|
|
|
$
|
634,640
|
|
|
$
|
581,369
|
|
|
Cost of sales
|
|
|
112,499
|
|
|
|
109,108
|
|
|
|
426,156
|
|
|
|
389,831
|
|
|
Gross profit
|
|
|
57,301
|
|
|
|
52,586
|
|
|
|
208,484
|
|
|
|
191,538
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
38,543
|
|
|
|
36,664
|
|
|
|
146,995
|
|
|
|
137,807
|
|
|
Gain on sale of real estate
|
|
|
-
|
|
|
|
-
|
|
|
|
(4,776
|
)
|
|
|
(3,368
|
)
|
|
Restructuring costs
|
|
|
233
|
|
|
|
374
|
|
|
|
1,685
|
|
|
|
1,843
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
18,525
|
|
|
|
15,548
|
|
|
|
64,580
|
|
|
|
55,256
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
734
|
|
|
|
459
|
|
|
|
2,280
|
|
|
|
2,107
|
|
|
Other (income) expense, net
|
|
|
(227
|
)
|
|
|
117
|
|
|
|
(519
|
)
|
|
|
201
|
|
|
Total
|
|
|
507
|
|
|
|
576
|
|
|
|
1,761
|
|
|
|
2,308
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
18,018
|
|
|
|
14,972
|
|
|
|
62,819
|
|
|
|
52,948
|
|
|
Provision for income taxes
|
|
|
4,532
|
|
|
|
4,051
|
|
|
|
15,912
|
|
|
|
14,922
|
|
|
Net income from continuing operations
|
|
|
13,486
|
|
|
|
10,921
|
|
|
|
46,907
|
|
|
|
38,026
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations, net of tax
|
|
|
457
|
|
|
|
(651
|
)
|
|
|
(16,002
|
)
|
|
|
(2,659
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
13,943
|
|
|
$
|
10,270
|
|
|
$
|
30,905
|
|
|
$
|
35,367
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
1.08
|
|
|
$
|
0.88
|
|
|
$
|
3.75
|
|
|
$
|
3.05
|
|
|
Loss from discontinued operations
|
|
|
0.04
|
|
|
|
(0.05
|
)
|
|
|
(1.28
|
)
|
|
|
(0.22
|
)
|
|
Total
|
|
$
|
1.12
|
|
|
$
|
0.83
|
|
|
$
|
2.47
|
|
|
$
|
2.83
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
1.05
|
|
|
$
|
0.86
|
|
|
$
|
3.67
|
|
|
$
|
2.98
|
|
|
Loss from discontinued operations
|
|
|
0.04
|
|
|
|
(0.05
|
)
|
|
|
(1.25
|
)
|
|
|
(0.21
|
)
|
|
Total
|
|
$
|
1.09
|
|
|
$
|
0.81
|
|
|
$
|
2.42
|
|
|
$
|
2.77
|
|
|
Standex International Corporation and Subsidiaries
|
|
Statements of Consolidated Cash Flows
|
|
|
|
Year Ended June 30,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Cash Flows from Operating Activities
|
|
|
|
|
|
Net income
|
|
$
|
30,905
|
|
|
$
|
35,367
|
|
|
Loss from discontinued operations
|
|
|
(16,002
|
)
|
|
|
(2,659
|
)
|
|
Income from continuing operations
|
|
|
46,907
|
|
|
|
38,026
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
13,490
|
|
|
|
13,274
|
|
|
Stock-based compensation
|
|
|
3,768
|
|
|
|
3,805
|
|
|
Non-cash portion of restructuring charges
|
|
|
81
|
|
|
|
485
|
|
|
Gain from sale of real estate
|
|
|
(4,776
|
)
|
|
|
(3,368
|
)
|
|
Net changes in operating assets and liabilities
|
|
|
(12,029
|
)
|
|
|
8,612
|
|
|
Net cash provided by operating activities - continuing operations
|
|
|
47,441
|
|
|
|
60,834
|
|
|
Net cash used for operating activities - discontinued operations
|
|
|
(3,775
|
)
|
|
|
(4,497
|
)
|
|
Net cash provided by operating activities
|
|
|
43,666
|
|
|
|
56,337
|
|
|
Cash Flows from Investing Activities
|
|
|
|
|
|
Expenditures for property, plant and equipment
|
|
|
(9,936
|
)
|
|
|
(5,919
|
)
|
|
Expenditures for acquisitions, net of cash acquired
|
|
|
-
|
|
|
|
(26,603
|
)
|
|
Other investing activities
|
|
|
(2,691
|
)
|
|
|
(1,341
|
)
|
|
Proceeds from sale of real estate and equipment
|
|
|
5,207
|
|
|
|
5,746
|
|
|
Net cash (used for) investing activities from continuing operations
|
|
|
(7,420
|
)
|
|
|
(28,117
|
)
|
|
Net cash provided by (used for) investing activities from
discontinued operations
|
|
|
16,004
|
|
|
|
(132
|
)
|
|
Net cash provided by (used for) investing activities
|
|
|
8,584
|
|
|
|
(28,249
|
)
|
|
Cash Flows from Financing Activities
|
|
|
|
|
|
Proceeds from borrowings
|
|
|
210,500
|
|
|
|
73,000
|
|
|
Payments of debt
|
|
|
(210,300
|
)
|
|
|
(116,500
|
)
|
|
Borrowings on short-term facilities (net)
|
|
|
(1,800
|
)
|
|
|
1,800
|
|
|
Activity under share-based payment plans
|
|
|
316
|
|
|
|
342
|
|
|
Excess tax benefit from share-based payment activity
|
|
|
649
|
|
|
|
247
|
|
|
Cash dividends paid
|
|
|
(3,383
|
)
|
|
|
(2,875
|
)
|
|
Purchase of treasury stock
|
|
|
(5,521
|
)
|
|
|
(5,237
|
)
|
|
Net cash (used for) financing activities from continuing operations
|
|
|
(9,539
|
)
|
|
|
(49,223
|
)
|
|
Net cash (used for) financing activities from discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
Net cash (used for) financing activities
|
|
|
(9,539
|
)
|
|
|
(49,223
|
)
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
(2,369
|
)
|
|
|
1,912
|
|
|
|
|
|
|
|
|
Net changes in cash and cash equivalents
|
|
|
40,342
|
|
|
|
(19,223
|
)
|
|
Cash and cash equivalents at beginning of year
|
|
|
14,407
|
|
|
|
33,630
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
54,749
|
|
|
$
|
14,407
|
|
|
Standex International Corporation
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
54,749
|
|
|
$
|
14,407
|
|
|
Accounts receivable, net
|
|
|
99,432
|
|
|
|
95,716
|
|
|
Inventories, net
|
|
|
73,076
|
|
|
|
74,805
|
|
|
Prepaid expenses and other current assets
|
|
|
6,255
|
|
|
|
5,345
|
|
|
Income taxes receivable
|
|
|
3,568
|
|
|
|
--
|
|
|
Deferred tax asset
|
|
|
12,190
|
|
|
|
11,337
|
|
|
Current assets - discontinued operations
|
|
|
--
|
|
|
|
18,939
|
|
|
Total current assets
|
|
|
249,270
|
|
|
|
220,549
|
|
|
|
|
|
|
|
|
Property, plant, and equipment, net
|
|
|
82,563
|
|
|
|
87,088
|
|
|
Goodwill
|
|
|
100,633
|
|
|
|
102,439
|
|
|
Intangible assets, net
|
|
|
19,818
|
|
|
|
22,554
|
|
|
Deferred tax asset
|
|
|
6,618
|
|
|
|
--
|
|
|
Other non-current assets
|
|
|
20,909
|
|
|
|
18,028
|
|
|
Non-current assets - discontinued operations
|
|
|
--
|
|
|
|
24,247
|
|
|
Total non-current assets
|
|
|
230,541
|
|
|
|
254,356
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
479,811
|
|
|
$
|
474,905
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Short-term debt
|
|
$
|
--
|
|
|
$
|
1,800
|
|
|
Current portion of long-term debt
|
|
|
--
|
|
|
|
3,300
|
|
|
Accounts payable
|
|
|
62,113
|
|
|
|
68,205
|
|
|
Accrued liabilities
|
|
|
51,124
|
|
|
|
43,825
|
|
|
Income taxes payable
|
|
|
3,548
|
|
|
|
3,404
|
|
|
Current liabilities – discontinued operations
|
|
|
--
|
|
|
|
7,603
|
|
|
Total current liabilities
|
|
|
116,785
|
|
|
|
128,137
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
50,000
|
|
|
|
46,500
|
|
|
Accrued pension and other non-current liabilities
|
|
|
70,119
|
|
|
|
48,175
|
|
|
Non-current liabilities - discontinued operations
|
|
|
--
|
|
|
|
6,480
|
|
|
Total non-current liabilities
|
|
|
120,119
|
|
|
|
101,155
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Common stock
|
|
|
41,976
|
|
|
|
41,976
|
|
|
Additional paid-in capital
|
|
|
34,928
|
|
|
|
33,228
|
|
|
Retained earnings
|
|
|
505,163
|
|
|
|
477,726
|
|
|
Accumulated other comprehensive loss
|
|
|
(75,125
|
)
|
|
|
(44,928
|
)
|
|
Treasury shares
|
|
|
(264,035
|
)
|
|
|
(262,389
|
)
|
|
Total stockholders' equity
|
|
|
242,907
|
|
|
|
245,613
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
479,811
|
|
|
$
|
474,905
|
|
|
Standex International Corporation
|
|
Selected Segment Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Year Ended,
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Net Sales
|
|
|
|
|
|
|
|
|
|
Food Service Equipment
|
|
$
|
100,749
|
|
|
$
|
96,962
|
|
|
$
|
388,813
|
|
|
$
|
365,523
|
|
|
Engraving
|
|
|
24,762
|
|
|
|
21,823
|
|
|
|
93,611
|
|
|
|
85,258
|
|
|
Engineering Technologies
|
|
|
22,673
|
|
|
|
24,038
|
|
|
|
74,088
|
|
|
|
61,063
|
|
|
Electronics Products
|
|
|
13,355
|
|
|
|
11,981
|
|
|
|
48,206
|
|
|
|
46,600
|
|
|
Hydraulics Products
|
|
|
8,261
|
|
|
|
6,890
|
|
|
|
29,922
|
|
|
|
22,925
|
|
|
Total
|
|
$
|
169,800
|
|
|
$
|
161,694
|
|
|
$
|
634,640
|
|
|
$
|
581,369
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
|
|
|
|
|
|
Food Service Equipment
|
|
$
|
11,111
|
|
|
$
|
9,993
|
|
|
$
|
39,613
|
|
|
$
|
37,915
|
|
|
Engraving
|
|
|
4,896
|
|
|
|
3,307
|
|
|
|
17,896
|
|
|
|
14,182
|
|
|
Engineering Technologies
|
|
|
4,964
|
|
|
|
4,826
|
|
|
|
14,305
|
|
|
|
12,606
|
|
|
Electronics Products
|
|
|
2,556
|
|
|
|
1,896
|
|
|
|
8,715
|
|
|
|
7,551
|
|
|
Hydraulics Products
|
|
|
1,402
|
|
|
|
804
|
|
|
|
4,403
|
|
|
|
2,436
|
|
|
Corporate
|
|
|
(6,171
|
)
|
|
|
(4,904
|
)
|
|
|
(23,443
|
)
|
|
|
(20,959
|
)
|
|
Total
|
|
$
|
18,758
|
|
|
$
|
15,922
|
|
|
$
|
61,489
|
|
|
$
|
53,731
|
|
|
Standex International Corporation
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Year Ended
|
|
|
|
|
|
|
June 30,
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
%
Change
|
|
|
|
2012
|
|
|
|
2011
|
|
|
%
Change
|
|
|
Adjusted income from operations and adjusted net income from
continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations, as reported
|
|
$
|
18,525
|
|
|
$
|
15,548
|
|
|
19.1
|
%
|
|
$
|
64,580
|
|
|
$
|
55,256
|
|
|
16.9
|
%
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring charges
|
|
|
233
|
|
|
|
374
|
|
|
|
|
|
1,685
|
|
|
|
1,843
|
|
|
|
|
|
Acquisition Costs
|
|
|
462
|
|
|
|
577
|
|
|
|
|
|
462
|
|
|
|
1,855
|
|
|
|
|
|
Gain on sale of real estate
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
(4,776
|
)
|
|
|
(3,368
|
)
|
|
|
|
Adjusted income from operations
|
|
$
|
19,220
|
|
|
$
|
16,499
|
|
|
16.5
|
%
|
|
$
|
61,951
|
|
|
$
|
55,586
|
|
|
11.5
|
%
|
|
Interest and other expenses
|
|
|
(507
|
)
|
|
|
(576
|
)
|
|
|
|
|
(1,761
|
)
|
|
|
(2,308
|
)
|
|
|
|
Provision for income taxes
|
|
|
(4,532
|
)
|
|
|
(4,051
|
)
|
|
|
|
|
(15,912
|
)
|
|
|
(14,922
|
)
|
|
|
|
|
Discrete tax items
|
|
|
(790
|
)
|
|
|
-
|
|
|
|
|
|
(1,635
|
)
|
|
|
(503
|
)
|
|
|
|
|
Tax impact of above adjustments
|
|
|
(240
|
)
|
|
|
(328
|
)
|
|
|
|
|
734
|
|
|
|
(76
|
)
|
|
|
|
Net income from continuing operations, as adjusted
|
|
$
|
13,151
|
|
|
$
|
11,544
|
|
|
13.9
|
%
|
|
$
|
43,377
|
|
|
$
|
37,777
|
|
|
14.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA and Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes, as reported
|
|
$
|
18,018
|
|
|
$
|
14,972
|
|
|
|
|
$
|
62,819
|
|
|
$
|
52,948
|
|
|
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
734
|
|
|
|
459
|
|
|
|
|
|
2,280
|
|
|
|
2,107
|
|
|
|
|
|
Depreciation and amortization
|
|
|
3,344
|
|
|
|
3,712
|
|
|
|
|
|
13,490
|
|
|
|
13,274
|
|
|
|
|
EBITDA
|
|
$
|
22,096
|
|
|
$
|
19,143
|
|
|
15.4
|
%
|
|
$
|
78,589
|
|
|
$
|
68,329
|
|
|
15.0
|
%
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring charges
|
|
|
233
|
|
|
|
374
|
|
|
|
|
|
1,685
|
|
|
|
1,843
|
|
|
|
|
|
Acquisition Costs
|
|
|
462
|
|
|
|
577
|
|
|
|
|
|
462
|
|
|
|
1,855
|
|
|
|
|
|
Gain on sale of real estate
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
(4,776
|
)
|
|
|
(3,368
|
)
|
|
|
|
Adjusted EBITDA
|
|
$
|
22,791
|
|
|
$
|
20,094
|
|
|
13.4
|
%
|
|
$
|
75,960
|
|
|
$
|
68,659
|
|
|
10.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free operating cash flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities - continuing
operations, as reported
|
|
$
|
24,312
|
|
|
$
|
28,003
|
|
|
|
|
$
|
47,441
|
|
|
$
|
60,834
|
|
|
|
|
Add back: Voluntary pension contribution
|
|
|
6,000
|
|
|
|
|
|
|
|
6,000
|
|
|
|
|
|
|
Less: Capital expenditures
|
|
|
(1,723
|
)
|
|
|
(1,088
|
)
|
|
|
|
|
(9,936
|
)
|
|
|
(5,919
|
)
|
|
|
|
Free operating cash flow
|
|
$
|
28,589
|
|
|
$
|
26,915
|
|
|
|
|
$
|
43,505
|
|
|
$
|
54,915
|
|
|
|
|
Net income from continuing operations
|
|
|
13,486
|
|
|
|
10,921
|
|
|
|
|
|
46,907
|
|
|
|
38,026
|
|
|
|
|
Conversion of free operating cash flow
|
|
|
212.0
|
%
|
|
|
246.5
|
%
|
|
|
|
|
92.7
|
%
|
|
|
144.4
|
%
|
|
|
|
Standex International Corporation
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Year Ended
|
|
|
|
|
|
June 30,
|
|
|
|
June 30,
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
% Change
|
|
|
2012
|
|
|
|
2011
|
|
|
% Change
|
|
Adjusted earnings per share from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share from continuing operations, as reported
|
|
$
|
1.05
|
|
|
$
|
0.86
|
|
22.1
|
%
|
|
$
|
3.67
|
|
|
$
|
2.98
|
|
|
23.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring charges
|
|
|
0.01
|
|
|
|
0.02
|
|
|
|
|
0.09
|
|
|
|
0.09
|
|
|
|
|
Acquisition costs
|
|
|
0.02
|
|
|
|
0.03
|
|
|
|
|
0.02
|
|
|
|
0.10
|
|
|
|
|
Gain on sale of real estate
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(0.26
|
)
|
|
|
(0.16
|
)
|
|
|
|
Discrete tax items
|
|
|
(0.06
|
)
|
|
|
-
|
|
|
|
|
(0.13
|
)
|
|
|
(0.04
|
)
|
|
|
|
Diluted earnings per share from continuing operations, as adjusted
|
|
$
|
1.02
|
|
|
$
|
0.91
|
|
12.1
|
%
|
|
$
|
3.39
|
|
|
$
|
2.97
|
|
|
14.1
|
%
|

Source: Standex International Corporation
Standex International Corporation Thomas DeByle,
603-893-9701 CFO InvestorRelations@Standex.com
|