-
Net sales up 9.0% year-over-year
-
GAAP EPS Increases 8% and Non-GAAP EPS increases 13.7% year-over-year
-
Planned divestiture of non-core ADP business reflects next step in
Focused Diversity strategy
SALEM, N.H.--(BUSINESS WIRE)--Feb. 13, 2012--
Standex
International Corporation (NYSE:SXI) today reported financial
results for the second quarter of fiscal year 2012 and is also
announcing the expected divestiture of its Air Distribution Products
Group.
Results from Continuing Operations*
-
Net sales increased 9.0% to $154.9 million from $142.1 million in the
second quarter of fiscal 2011.
-
Income from operations was $14.4 million, compared with $13.4 million
in the second quarter of fiscal 2011. Operating income for the second
quarter of 2012 includes pretax, $0.7 million in restructuring
expenses. The second quarter of fiscal 2011 included, pretax, $0.4
million in restructuring expenses, a $0.3 million gain on a real
estate sale, and $0.2 million in acquisition-related expenses.
Excluding these items from both periods, the Company reported non-GAAP
second-quarter fiscal 2012 operating income of $15.1 million compared
with $13.7 million in the year-earlier quarter, an increase of 9.9%.
-
Net income from continuing operations was $10.1 million, or $0.79 per
diluted share, including, after tax, a $0.5 million restructuring
charge. This compares with second quarter 2011 net income from
continuing operations of $9.3 million, or $0.73 per diluted share,
including, after tax, a $0.3 million restructuring charge, $0.2
million in acquisition-related expenses and a $0.2 million gain from a
real estate transaction. Excluding the aforementioned items from both
periods, non-GAAP net income from continuing operations grew 13.4% to
$10.5 million, or $0.83 per diluted share, from $9.3 million, or $0.73
per diluted share, in the same period last year.
-
EBITDA (earnings before interest, income taxes, depreciation and
amortization) was $17.7 million, compared with $16.6 million in the
second quarter of fiscal 2011. Excluding the previously mentioned
items from both periods, EBITDA increased 8.7% to $18.4 million from
$16.9 million in the second quarter of fiscal 2011.
-
Net working capital (defined as accounts receivable plus inventories
less accounts payable) was $116.4 million at the end of the second
quarter of 2012, compared with $102.3 million a year earlier. Working
capital turns were 5.3 for the second quarter of fiscal 2012 and 5.5
for the second quarter of fiscal 2011.
-
Net debt (defined as short-term debt plus long-term debt less cash)
decreased to $37.6 million at December 31, 2011 from $49.6 million at
September 30, 2011. The Company’s ratio of net debt to total capital
was 13.3% at December 31, 2011, compared with 16.6% at September 30,
2011.
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.
*Restated to exclude historical results for the Air Distribution
Products Group, which is now reported as a discontinued operation.
Sale of Air Distribution Products Group
During the second quarter, management reached the decision to divest the
Air Distribution Products Group. As a result of this decision and the
expected sale, the Company is reporting the ADP segment as a
discontinued operation. Results of the ADP segment in current and prior
periods have been classified as discontinued in our financial statements
to exclude the results from continuing operations.
“Standex ADP has generated significant profits and cash flow for Standex
in the nearly 35 years we have been in the air distribution products
business,” said President and CEO Roger Fix. “However, as a more
commodity-like product, it is not well aligned with our Focused
Diversity strategy of investing in businesses that provide value-added
and technically driven customer solutions, which we believe deliver
superior returns and shareholder value. Additionally, with a robust
housing recovery well into the future, we believe that ADP, the sales of
which are closely tied to new housing starts, would continue to be
dilutive to our overall profit margin and asset returns for an extended
time period. Therefore, we believe it is in the best interests of our
shareholders to divest ADP at this time and focus our resources on our
strategic businesses.”
As a result of the expected divestiture, the Company will report a net
loss from discontinued operations in the second quarter of $14.2
million, or $1.11 per diluted share, in order to reflect the carrying
value of ADP at its net realizable value based on our estimate of the
impact of the anticipated sale at December 31, 2011. The loss includes
non-cash goodwill and real estate impairment charges, and other expected
transaction costs, which include costs related to the withdrawal
liability associated with certain multi-employer pension plans to which
ADP is a party. We are currently in negotiations with a prospective
buyer and, while no definitive agreement has been entered into, it is
possible that we will incur additional material charges in connection
with the divestiture during the third quarter. We expect the sale of ADP
to be completed within 12 months. 1
Management Comments on the Quarter
“In our remaining businesses, Standex reported its eighth consecutive
quarter of sales growth, and the ninth consecutive quarter of non-GAAP
operating income growth,” said Fix. “Total sales increased 9.0% in the
second quarter on the strength of our organic growth strategy and the
success of our recent acquisitions. Organic growth contributed 5.6% and
acquisitions contributed 3.3% to the total sales increase. Three out of
our four operating groups reported double-digit year-over-year growth.
Our strong sales growth, coupled with our continuing focus on improving
operations and controlling expenses, resulted in a 10% increase in
non-GAAP operating income.”
Segment Review
Food
Service Equipment Group sales increased 4.3%
year-over-year, with operating income declining 2.7%.
“Refrigerated Solutions sales were driven by broad-based strength in the
quick serve and national chain restaurant market,” said Fix. “We also
reported our first substantial orders in the dollar store segment of the
market and expect this trend to continue.1 This was offset by
the continuing slow-down in the retail drugstore segment, where
customers have announced reductions in new store openings, as well as
lower scientific sales as a result of the lumpiness in that business.
Margins in Refrigerated Solutions were negatively affected by product
mix, pricing pressure in the walk-in business, and labor inefficiencies
as a result of the consolidation of Kool Star into our New Albany,
Mississippi facility. The labor inefficiency issue has been resolved and
we expect to begin to benefit from consolidation savings in the current
third fiscal quarter.1”
“Domestic and international quick serve and national chain restaurant
sales also drove Cooking Solutions growth in the quarter,” continued
Fix. “Growth was moderated, however, by lower-than-expected sales of
griddles to a prominent quick service hamburger chain as a result of a
delay in the roll-out of its “premium” burger, as well as lower demand
from the grocery store segment in Europe. Lower margins on a large sale
of combi ovens that included training and installation; unfavorable
product mix; and continuing pricing pressures in certain segments of our
cooking line negatively affected profitability.”
“Looking forward, our Food Service Equipment Group will continue to
focus on driving top-line sales and improving operating margins, 1”
said Fix.
The Engraving
Group’s sales increased 11.2% year-over-year,
with 30.4% growth in operating income.
“Standex Engraving’s excellent top- and bottom-line performance in the
second quarter was led by Mold Tech operations in North America and
China, with positive results in Europe as well,” said Fix. “The roll
engraving and machinery business remained soft due to the ongoing
downturn in the housing sector and we experienced some economic-related
weakness in Brazil. Going forward, we see good prospects for the
Engraving business as we continue to leverage our worldwide
infrastructure and technology, although we do not expect the fiscal
third quarter to be as strong as the second quarter because of lumpiness
in automotive OEM platform launches and seasonality.1”
“During the quarter we opened our fourth facility in China in the Fujian
province to provide texturizing services to manufacturers’ of television
and electronic products and this facility began to contribute to
revenues at the end of the second quarter,” continued Fix. “As we have
stated previously, growth in the automotive sector and other key markets
for engraving services will be driven from emerging country markets. In
response to that opportunity, last fiscal year we completed the
acquisition of mold texturizing companies in India and South Africa and
made investments to grow our footprint organically in China. In the
coming 12-18 months we plan to expand our mold texturizing operations in
Brazil and in the Pacific Rim as we are actively engaged in growing our
infrastructure and presence in these locations.1”
Engineering
Technologies Group sales increased 33.5% year-over-year,
with a 13.7% increase in operating income.
“Our Metal Spinners acquisition, which we completed in the third quarter
of fiscal 2011, has surpassed our expectations and is responsible for
the strong top- and bottom-line growth this quarter,” Fix said. “Demand
at Metal Spinners was led by strong shipments into the oil and gas
segment, where we see excellent growth potential for the foreseeable
future driven by new construction of offshore deepwater floating
platforms.1”
“At our legacy Spincraft business, sales into energy-related markets
continued to be affected by an inventory correction implemented by one
of our major OEM customers,” said Fix. “Based on recent forecasts by
this customer, we expect improvement in the second half of our fiscal
year compared with the first, but not up to historical levels.1
Lower energy sales at Spincraft were partially offset by increased sales
to the aerospace market. We continue to be bullish about our prospects
in the space sector, where we are well positioned for both unmanned and
manned space flight programs.1 We have secured long-term
orders through 2015 from United Launch Alliance for unmanned space
flight opportunities that are at or above our historical annual run
rates for this segment. In addition, we have a number of development
programs in process or in the quotation phase to provide hardware for
the deep space vehicle and capsule components of the ‘Space Launch
System,’ NASA’s proposed manned space flight platform.”
The Electronics
and Hydraulics Group reported 12.4% year-over-year sales
growth, with operating income increasing 14.8%.
“Strong double digit growth from our Hydraulics business drove our sales
performance this quarter, with the Electronics segment reporting slight
sales growth compared with the prior year,” said Fix. “At Hydraulics,
there is a strong recovery in the North American dump trailer business,
and we are seeing early signs that the domestic dump truck segment may
also be recovering.1 Our efforts to penetrate the refuse
market in the US and expand internationally are both yielding positive
results as we are benefiting from sales from two new refuse vehicle OEMs
and have experienced good growth in Mexico, South America, Thailand,
Australia and the Middle East. In addition, there has been a very
positive reaction to the exports of telescopic and rod cylinders from
our China facility to other parts of the world.
“Sales in our Electronics segment were up only slightly as a result of
lower sales of reed switches into China and Asia Pacific as well as
magnetics to certain OEM accounts,” said Fix. “We have implemented
cost-reduction efforts, which have to a great extent, mitigated the
effect of lower sales of high margin reed switch sales on profitability.
Looking forward, we have a number of new product launches that began
this month and will continue throughout the calendar year. We expect
these products to have a measurable effect on our revenues for
Electronics in fiscal 2013, and we are optimistic about the prospects
for this business.1”
Business Outlook
“As we enter the second half of the fiscal year, the uncertainty
surrounding the macro-economic environment gives us reason for some
caution,1” said Fix. “We are, however, better prepared for a
possible slowdown in the economy than at any time in the history of our
company. We have maintained a strict focus on cost control and
productivity improvements, and this has resulted in substantially
improved operating leverage, increased cash generation, significant debt
reduction and a much stronger balance sheet. Regardless of the economic
environment going forward, we plan to continue to evolve and maximize
the value of our strategic platforms by investing in organic growth
initiatives and making focused acquisitions. Moreover, the
expected divestiture of ADP will provide cash that can be invested to
drive profitable growth in fiscal 2012 and beyond.1”
Conference Call Details
Standex will host a conference call for investors on Tuesday February
14, at 9:00 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
81931444. 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 four
broad business segments: Food Service Equipment Group, Engineering
Technologies Group, Engraving Group and Electronics and Hydraulics 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 new residential construction 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, the actual proceeds
received from the sale of the ADP business, successful completion and
integration of future 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
|
|
Six Months Ended
|
|
|
December 31,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
Net sales
|
$154,868
|
|
$142,078
|
|
$314,174
|
|
$285,354
|
|
Cost of sales
|
104,598
|
|
94,257
|
|
211,158
|
|
188,779
|
|
Gross profit
|
50,270
|
|
47,821
|
|
103,016
|
|
96,575
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
35,193
|
|
34,330
|
|
71,303
|
|
67,085
|
|
Gain on sale of real estate
|
-
|
|
(292)
|
|
-
|
|
(3,368)
|
|
Restructuring costs
|
701
|
|
404
|
|
1,223
|
|
1,302
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
14,376
|
|
13,379
|
|
30,490
|
|
31,556
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
428
|
|
472
|
|
900
|
|
1,181
|
|
Other (income) expense, net
|
(94)
|
|
(67)
|
|
(285)
|
|
(55)
|
|
Total
|
334
|
|
405
|
|
615
|
|
1,126
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
14,042
|
|
12,974
|
|
29,875
|
|
30,430
|
|
Provision for income taxes
|
3,965
|
|
3,646
|
|
7,979
|
|
9,223
|
|
Net income from continuing operations
|
10,077
|
|
9,328
|
|
21,896
|
|
21,207
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations, net of tax
|
(14,193)
|
|
(309)
|
|
(14,054)
|
|
(1,200)
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
($4,116)
|
|
$9,019
|
|
$7,842
|
|
$20,007
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
$0.80
|
|
$0.75
|
|
$1.75
|
|
$1.70
|
|
Loss from discontinued operations
|
(1.13)
|
|
(0.03)
|
|
(1.12)
|
|
(0.10)
|
|
Total
|
($0.33)
|
|
$0.72
|
|
$0.63
|
|
$1.60
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
$0.79
|
|
$0.73
|
|
$1.72
|
|
$1.66
|
|
Loss from discontinued operations
|
(1.11)
|
|
(0.02)
|
|
(1.11)
|
|
(0.09)
|
|
Total
|
($0.32)
|
|
$0.71
|
|
$0.61
|
|
$1.57
|
|
|
|
Standex International Corporation and Subsidiaries
|
|
Statements of Consolidated Cash Flows
|
|
|
|
Six Months Ended December 31,
|
|
|
|
2011
|
|
2010
|
|
Cash Flows from Operating Activities
|
|
|
|
|
|
Net income
|
|
$7,842
|
|
$20,007
|
|
Income (loss) from discontinued operations
|
|
(14,054)
|
|
(1,200)
|
|
Income from continuing operations
|
|
21,896
|
|
21,207
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
6,788
|
|
6,358
|
|
Stock-based compensation
|
|
1,370
|
|
1,676
|
|
Non-cash portion of restructuring charges
|
|
85
|
|
372
|
|
Gain from sale of real estate
|
|
-
|
|
(3,368)
|
|
Net changes in operating assets and liabilities
|
|
(21,127)
|
|
(1,574)
|
|
Net cash provided by (used for) operating activities - continuing
operations
|
|
9,012
|
|
24,671
|
|
Net cash used for operating activities - discontinued operations
|
|
(2,456)
|
|
(2,951)
|
|
Net cash provided by (used for) operating activities
|
|
6,556
|
|
21,720
|
|
Cash Flows from Investing Activities
|
|
|
|
|
|
Expenditures for property, plant and equipment
|
|
(5,064)
|
|
(3,275)
|
|
Expenditures for acquisitions, net of cash acquired
|
|
-
|
|
(3,798)
|
|
Other investing activities
|
|
2,848
|
|
(1,127)
|
|
Proceeds from sale of real estate and equipment
|
|
52
|
|
4,871
|
|
Net cash provided by (used for) investing activities from continuing
operations
|
|
(2,164)
|
|
(3,329)
|
|
Net cash provided by investing activities from discontinued
operations
|
|
1,619
|
|
(137)
|
|
Net cash provided by (used for) investing activities
|
|
(545)
|
|
(3,466)
|
|
Cash Flows from Financing Activities
|
|
|
|
|
|
Proceeds from borrowings
|
|
78,500
|
|
25,000
|
|
Payments of debt
|
|
(64,000)
|
|
(52,500)
|
|
Borrowings on short-term facilities (net)
|
|
(1,800)
|
|
2,063
|
|
Activity under share-based payment plans
|
|
168
|
|
177
|
|
Excess tax benefit from share-based payment activity
|
|
581
|
|
194
|
|
Cash dividends paid
|
|
(1,627)
|
|
(1,378)
|
|
Purchase of treasury stock
|
|
(3,831)
|
|
(4,814)
|
|
Net cash provided by (used for) financing activities from continuing
operations
|
|
7,991
|
|
(31,258)
|
|
Net cash used for financing activities from discontinued operations
|
|
-
|
|
-
|
|
Net cash provided by (used for) financing activities
|
|
7,991
|
|
(31,258)
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
(1,664)
|
|
977
|
|
|
|
|
|
|
|
Net changes in cash and cash equivalents
|
|
12,338
|
|
(12,027)
|
|
Cash and cash equivalents at beginning of year
|
|
14,407
|
|
33,630
|
|
Cash and cash equivalents at end of period
|
|
$26,745
|
|
$21,603
|
|
|
|
Standex International Corporation
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
June 30,
|
|
|
|
2011
|
|
2011
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$26,745
|
|
$14,407
|
|
Accounts receivable, net
|
|
91,685
|
|
95,716
|
|
Inventories, net
|
|
78,186
|
|
74,805
|
|
Prepaid expenses and other current assets
|
|
6,734
|
|
5,345
|
|
Deferred tax asset
|
|
14,722
|
|
11,337
|
|
Current assets - discontinued operations
|
|
20,625
|
|
18,939
|
|
Total current assets
|
|
238,697
|
|
220,549
|
|
|
|
|
|
|
|
Property, plant, and equipment, net
|
|
84,162
|
|
87,088
|
|
Goodwill
|
|
100,502
|
|
102,439
|
|
Intangible assets, net
|
|
20,871
|
|
22,554
|
|
Other non-current assets
|
|
19,352
|
|
18,028
|
|
Non-current assets - discontinued operations
|
|
4,014
|
|
24,247
|
|
Total non-current assets
|
|
228,901
|
|
254,356
|
|
|
|
|
|
|
|
Total assets
|
|
$467,598
|
|
$474,905
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Short-term debt
|
|
$-
|
|
$1,800
|
|
Current portion of long-term debt
|
|
3,300
|
|
3,300
|
|
Accounts payable
|
|
53,426
|
|
68,205
|
|
Accrued liabilities
|
|
44,318
|
|
43,825
|
|
Income taxes payable
|
|
5,558
|
|
3,404
|
|
Current liabilities – discontinued operations
|
|
7,040
|
|
7,603
|
|
Total current liabilities
|
|
113,642
|
|
128,137
|
|
|
|
|
|
|
|
Long-term debt
|
|
61,000
|
|
46,500
|
|
Accrued pension and other non-current liabilities
|
47,719
|
|
48,175
|
|
Non-current liabilities - discontinued operations
|
|
727
|
|
6,480
|
|
Total non-current liabilities
|
|
109,446
|
|
101,155
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Common stock
|
|
41,976
|
|
41,976
|
|
Additional paid-in capital
|
|
32,805
|
|
33,228
|
|
Retained earnings
|
|
483,899
|
|
477,726
|
|
Accumulated other comprehensive loss
|
|
(51,216)
|
|
(44,928)
|
|
Treasury shares
|
|
(262,954)
|
|
(262,389)
|
|
Total stockholders' equity
|
|
244,510
|
|
245,613
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$467,598
|
|
$474,905
|
|
|
|
Standex International Corporation
|
|
Selected Segment Data
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
December 31,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
Net Sales
|
|
|
|
|
|
|
|
|
Food Service Equipment
|
$95,962
|
|
$91,976
|
|
$200,169
|
|
$185,293
|
|
Engraving
|
23,133
|
|
20,805
|
|
44,831
|
|
41,443
|
|
Engineering Technologies
|
18,012
|
|
13,492
|
|
32,650
|
|
26,029
|
|
Electronics and Hydraulics
|
17,761
|
|
15,805
|
|
36,524
|
|
32,589
|
|
Total
|
$154,868
|
|
$142,078
|
|
$314,174
|
|
$285,354
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
|
|
|
|
|
Food Service Equipment
|
$9,678
|
|
$9,943
|
|
$22,084
|
|
$21,127
|
|
Engraving
|
4,411
|
|
3,383
|
|
8,288
|
|
7,320
|
|
Engineering Technologies
|
3,679
|
|
3,237
|
|
6,258
|
|
6,217
|
|
Electronics and Hydraulics
|
2,560
|
|
2,230
|
|
5,333
|
|
4,680
|
|
Corporate
|
(5,251)
|
|
(5,302)
|
|
(10,250)
|
|
(9,854)
|
|
Total
|
$15,077
|
|
$13,491
|
|
$31,713
|
|
$29,490
|
|
|
|
|
|
Standex International Corporation
|
|
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
|
December 31,
|
|
|
|
December 31,
|
|
|
|
|
2011
|
|
2010
|
|
%Change
|
|
2011
|
|
2010
|
|
%Change
|
|
Adjusted income from operations and adjusted net
income from continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations, as reported
|
$14,376
|
|
$13,379
|
|
7.5%
|
|
$30,490
|
|
$31,556
|
|
-3.4%
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring charges
|
701
|
|
404
|
|
|
|
1,223
|
|
1,302
|
|
|
|
Acquisition Costs
|
-
|
|
230
|
|
|
|
-
|
|
400
|
|
|
|
Gain on sale of real estate
|
-
|
|
(292)
|
|
|
|
-
|
|
(3,368)
|
|
|
|
Adjusted income from operations
|
$15,077
|
|
$13,721
|
|
9.9%
|
|
$31,713
|
|
$29,890
|
|
6.1%
|
|
Interest and other expenses
|
(334)
|
|
(405)
|
|
|
|
(615)
|
|
(1,126)
|
|
|
|
Provision for income taxes
|
(3,965)
|
|
(3,646)
|
|
|
|
(7,979)
|
|
(9,223)
|
|
|
|
Discrete tax items
|
-
|
|
(258)
|
|
|
|
(530)
|
|
(258)
|
|
|
|
Tax impact of above adjustments
|
(242)
|
|
(118)
|
|
|
|
(422)
|
|
613
|
|
|
|
Net income from continuing operations, as adjusted
|
$10,536
|
|
$9,294
|
|
13.4%
|
|
$22,167
|
|
$19,896
|
|
11.4%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA and Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income
taxes, as reported
|
|
|
|
|
|
|
|
|
|
|
|
|
Add back:
|
14,042
|
|
12,974
|
|
|
|
29,875
|
|
30,430
|
|
|
|
Interest expense
|
428
|
|
472
|
|
|
|
900
|
|
1,181
|
|
|
|
Depreciation and amortization
|
3,232
|
|
3,139
|
|
|
|
6,731
|
|
6,254
|
|
|
|
EBITDA
|
$17,702
|
|
$16,585
|
|
6.7%
|
|
$37,506
|
|
$37,865
|
|
-0.9%
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring charges
|
701
|
|
404
|
|
|
|
1,223
|
|
1,302
|
|
|
|
Acquisition Costs
|
-
|
|
230
|
|
|
|
|
|
400
|
|
|
|
Gain on sale of real estate
|
-
|
|
(292)
|
|
|
|
-
|
|
(3,368)
|
|
|
|
Adjusted EBITDA
|
$18,403
|
|
$16,927
|
|
8.7%
|
|
$38,729
|
|
$36,199
|
|
7.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free operating cash flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities -
continuing operations, as reported
|
$11,688
|
|
$12,098
|
|
|
|
$9,012
|
|
$24,671
|
|
|
|
Less: Capital Expenditures
|
(2,806)
|
|
(1,896)
|
|
|
|
(5,064)
|
|
(3,275)
|
|
|
|
Free operating cash flow
|
$8,882
|
|
$10,202
|
|
|
|
$3,948
|
|
$21,396
|
|
|
|
Net income from continuing operations
|
10,077
|
|
9,328
|
|
|
|
21,896
|
|
21,207
|
|
|
|
Conversion of free operating cash flow
|
88.1%
|
|
109.4%
|
|
|
|
18.0%
|
|
100.9%
|
|
|
|
|
|
|
|
Standex International Corporation
|
|
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
|
December 31,
|
|
|
|
December 31,
|
|
|
|
|
2011
|
|
2010
|
|
%Change
|
|
2011
|
|
2010
|
|
%Change
|
|
Adjusted income from operations and adjusted net
income from continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share from continuing
operations, as reported
|
$0.79
|
|
$0.73
|
|
8.2%
|
|
$1.72
|
|
$1.66
|
|
3.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring charges
|
0.04
|
|
0.02
|
|
|
|
0.06
|
|
0.07
|
|
|
|
Acquisition costs
|
-
|
|
0.01
|
|
|
|
-
|
|
0.02
|
|
|
|
Gain on sale of real estate
|
-
|
|
(0.01)
|
|
|
|
-
|
|
(0.16)
|
|
|
|
Discrete tax items
|
-
|
|
(0.02)
|
|
|
|
(0.04)
|
|
(0.02)
|
|
|
|
Diluted earnings per share from continuing
operations, as adjusted
|
$0.83
|
|
$0.73
|
|
13.7%
|
|
$1.74
|
|
$1.57
|
|
10.8%
|

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