UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):  August 6, 2014

 

Mistras Group, Inc.

(Exact name of registrant as specified in its charter)

 

Delaware

 

001- 34481

 

22-3341267

(State or other jurisdiction

 

(Commission

 

(IRS Employer

of incorporation)

 

File Number)

 

Identification No.)

 

195 Clarksville Road

 

 

Princeton Junction, New Jersey

 

08550

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: (609) 716-4000

 

Not Applicable
(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2 below):

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d 2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02.  Results of Operations and Financial Condition

 

On August 6, 2014, Mistras Group, Inc. (the “Company,” “we” or “us”) issued a press release announcing the financial results for the fourth quarter and the full fiscal year for the fiscal year ended May 31, 2014.  A copy of the press release is attached as Exhibit 99.1 to this report.

 

Disclosure of Non-GAAP Financial Measures

 

In the press release attached, the Company uses the term “Adjusted EBITDA” which is not a measurement of financial performance under U.S. generally accepted accounting principles (“GAAP”).  “Adjusted EBITDA” is defined as net income plus: interest expense, provision for income taxes, depreciation and amortization, share-based compensation expense, and, as applicable, certain acquisition related costs and certain non-recurring items (which items are described or listed in the reconciliation table included in the press release).

 

Our management uses Adjusted EBITDA as a measure of operating performance to assist in comparing performance from period to period on a consistent basis, as a measure for planning and forecasting overall expectations and for evaluating actual results against such expectations.  Adjusted EBITDA is also a performance evaluation metric used to determine incentive compensation for executives and employees.

 

We believe investors and other users of our financial statements benefit from the presentation of Adjusted EBITDA in evaluating our operating performance because it provides an additional tool to compare our operating performance on a consistent basis and measure underlying trends and results of our business.  Adjusted EBITDA removes the impact of certain items that management believes do not directly reflect our core operations.  For instance, Adjusted EBITDA generally excludes interest expense, taxes and depreciation and amortization, each of which can vary substantially from company to company depending upon accounting methods and the book value and age of assets, capital structure, capital investment cycles and the method by which assets were acquired.  It also eliminates share-based compensation, which is a non-cash expense and is excluded by management when evaluating the underlying performance of our business operations.

 

While Adjusted EBITDA is a term and financial measurement commonly used by investors and securities analysts, it has limitations.  As a non-GAAP measurement, Adjusted EBITDA has no standard meaning and, therefore, may not be comparable with similar measurements for other companies.  Adjusted EBITDA is generally limited as an analytical tool because it excludes charges and expenses we do incur as part of our operations.  For example, Adjusted EBITDA excludes income taxes, but we generally incur significant U.S. federal, state and foreign income taxes each year and the provision for income taxes is a necessary cost.  Adjusted EBITDA should not be considered in isolation or as a substitute for analyzing our results as reported in accordance with GAAP.

 

The tables attached to the press release also include the non-GAAP financial measurements “Segment and Total Company Income from Operations before Acquisition-Related Expense (Benefit), net,” “Net Income Excluding Acquisition-related Items” and “Diluted EPS Excluding Acquisition-related Items,” reconciling these measurements to financial measurements under GAAP.  These non-GAAP measurements exclude from the GAAP measurement income from operations or net income (a) transaction expenses related to acquisitions, such as professional fees and due diligence costs and (b) the net changes in the fair value of acquisition-related contingent consideration liabilities.  These items have been excluded from the GAAP measurement because these expenses and credits are not related to the Company’s core business operations and are related solely to the Company’s acquisition activities.  Changes in the fair value of acquisition-related contingent consideration liabilities can be a net expense or credit in any given period, and fluctuate based upon the then current value of cash consideration the Company expects to pay in the future for prior acquisitions, without impacting cash generated from the Company’s business operations.

 

Management believes that these measurements provide investors with useful information and more meaningful period over period comparisons by identifying and excluding these acquisition-related costs so that the performance of the core business operations can be identified and compared.  Management also believes that these measurements help our investors to better understand the profitability trends of our business, and facilitate easier comparisons of our profitability to prior and future periods and to our peers.

 

These non-GAAP measurements should be considered in addition to, and not as a replacement for or superior to, the comparable GAAP measurements.  These measurements have limitations because there are no standards to determine which adjustments to GAAP measurements should be made, and/or may not be comparable with similar measurements for other companies.  In addition, acquisitions are a part of our growth strategy, and therefore acquisition-related items are a necessary cost of the Company’s business.  Segment and Total Company Income from Operations before Acquisition-Related Expense (Benefit), net, and Net Income Excluding Acquisition-related Items are not metrics used to determine incentive compensation for executives or employees.  Diluted EPS Excluding Acquisition-related Items is used to determine a portion of the incentive compensation for executive officers.

 

Item 9.01.  Financial Statement and Exhibits

 

(d)  Exhibits

 

99.1                        Press release issued by Mistras Group, Inc. dated August 6, 2014

 

2



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

MISTRAS GROUP, INC.

 

 

 

 

 

 Date: August 6, 2014

By:

/s/ Michael C. Keefe

 

 

Name:

Michael C. Keefe

 

 

Title:

Executive Vice President, General Counsel and Secretary

 

Exhibit No.

 

Description

99.1

 

Press release issued by Mistras Group, Inc. dated August 6, 2014

 

3


Exhibit 99.1

 

Mistras Group Announces Results for Fourth Quarter FY’14

 

GRAPHIC

 

MISTRAS Group, Inc. August 6, 2014 4:01 PM

 

PRINCETON JUNCTION, N.J., August 6, 2014 (GLOBE NEWSWIRE) — Mistras Group, Inc. (MG), a leading “one source” global provider of technology-enabled asset protection solutions, today reported financial results for its fourth quarter and entire fiscal year 2014, which ended May 31, 2014.

 

During its fourth quarter, the Company’s revenues increased 24% over prior year, reaching $179.1 million. Net income for the fourth quarter was $6.4 million, or $0.22 per diluted share, compared with a net loss of $4.6 million or $0.16 per diluted share in the prior year period. Excluding acquisition-related items and the prior year’s goodwill impairment charge, net income in the fourth quarter of fiscal year 2014 was $4.9 million or $0.17 per diluted share, which exceeded the prior year’s net income of $4.2 million and $0.15 per diluted share, by 16% and 13%, respectively. Adjusted EBITDA was $19.2 million in the fourth quarter of fiscal year 2014, 16% higher than the prior year fourth quarter’s $16.5 million.

 

During the entire fiscal year 2014, the Company’s revenues grew 17.8% over prior year, reaching $623.5 million. Net income for fiscal year 2014 was $22.5 million, or $0.77 per diluted share, compared with $11.6 million or $0.40 per diluted share in the prior fiscal year. Excluding acquisition-related items and the prior year’s goodwill impairment charge, net income was $19.9 million or $0.68 per diluted share in both fiscal 2014 and 2013. Adjusted EBITDA was $70.3 million for fiscal year 2014 compared with $68.3 million in the prior year.

 

The Company’s operations and profitability were adversely impacted by several factors during the fourth quarter of fiscal year 2014, including severance and facility closure costs, primarily in Brazil, that aggregated $0.6 million, as well as approximately $1.0 million related to start-up costs for the Alberta region of Canada for a large new customer. The impact of these items, plus adverse weather and contract start-up costs incurred in the third quarter in Alaska and France, combined to reduce adjusted EBITDA by approximately $4.5 million in the second half of fiscal year 2014.

 

Financial Highlights:

 

Revenues

 

·                  Revenues for the fourth quarter of fiscal 2014 increased 24% over prior year. Organic revenue growth was 17%.

·                  Revenues for fiscal 2014 increased by 18%, consisting of 9% organic growth and 9% acquisition growth.

 



 

·                  Organic revenue for the Services segment grew 17% during the fourth quarter and 12% during the fiscal year, due to market share gains and continued strength in our key market segments that improved both run and maintain recurring revenues and project work.

·                  The International segment grew organically by 7% during the fourth quarter, improving its organic growth for the full fiscal year to 3%.

·                  The Products and Systems segment had strong 40% organic growth in the fourth quarter driven by sales to the aerospace sector, which improved its organic growth for the full fiscal year to 1%.

 

Gross Profit

 

·                  Gross profit grew by 20% over prior year for the fourth quarter of fiscal 2014 and by 17% for the full fiscal year.

·                  Gross margin for the fourth quarter of fiscal year 2014 was 25.9% vs. 26.7% in the prior year.

·                  Gross margin for fiscal year 2014 was 27.7% vs. 28.0% in the prior year. Start-up costs adversely impacted fourth quarter and fiscal year 2014 gross margin by approximately 0.3% and 0.4% of revenues, respectively.

 

Operating Cash Flow

 

·                  The Company’s operating cash flow was $37 million for fiscal year 2014.

 

Sotirios Vahaviolos, Chairman and Chief Executive Officer stated, “We are encouraged by the return of double digit organic growth in our Services segment in 2014. Our fourth quarter revenues and organic revenue growth for Services were extremely strong, driven by market share gains and a continued healthy market. Our profitability remained challenged as we continued to invest in serving the oil rich Alberta region of Canada that promises healthy growth for the future. Although our adjusted EBITDA came in at the low end of our guidance, these results included additional investment to serve this new region of Canada where we have large new contracts, as well as severance costs we incurred in our Brazilian operations to improve future results, including right-sizing and the costs to close two small US locations.”

 

“We are excited about the continued health and growth prospects of the North American oil & gas and chemical industries for the next several years, driven both by consumer demand for energy and our customers’ needs to improve safety and comply with stringent environmental regulations.  Our recent contract wins continue to demonstrate the market’s acceptance of our employees and our company’s value based service offerings.”

 

Outlook and Guidance for Fiscal 2015

 

The Company is introducing its guidance for fiscal year 2015 revenues and adjusted EBITDA. The Company expects its revenue to grow by 9% to 13%, to a range of from $680 million to $705 million. This revenue guidance includes the expected impact of new contracts in Canada and Alaska, and excludes the impact of any new acquisitions or large new capital projects. The Company expects that its Canadian revenue and profit growth will occur primarily in the second half of its fiscal year, based upon uptake in services from new customers. The Company expects its adjusted EBITDA to be in the range of $78 million to $84 million, representing an increase of

 



 

from 11% to 20%, with more of the increase occurring in the second half of the Company’s fiscal year.

 

Conference Call

 

In connection with this release, Mistras will hold a conference call on Thursday, August 7, 2014 at 9:00 a.m. (Eastern). The call will be broadcast over the Web and can be accessed on Mistras’ Website, www.mistrasgroup.com. Individuals in the U.S. wishing to participate in the conference call by phone may call 1-866-515-2915 and use confirmation code 42082390 when prompted. The International dial-in number is 1-617-399-5129.

 

About Mistras Group, Inc.

 

Mistras offers one of the broadest “one source” services and technology-enabled asset protection solution portfolios in the industry used to evaluate the structural integrity of energy, industrial and public infrastructure. Mission critical services and solutions are delivered globally and provide customers with the ability to extend the useful life of their assets, improve productivity and profitability, comply with government safety and environmental regulations and enhance risk management operational decisions.

 

Mistras uniquely combines its industry leading products and technologies - 24/7 on-line monitoring of critical assets; mechanical integrity (“MI”) and non-destructive testing (“NDT”) services; destructive testing services; and its proprietary world class data warehousing and analysis software - to provide comprehensive and competitive products, systems and services solutions from a single source provider.

 

For more information, please visit the company’s website at www.mistrasgroup.com.

 

Forward-Looking and Cautionary Statements

 

Certain statements made in this press release are “forward-looking statements” about Mistras’ financial results and estimates, products and services, business model, strategy, growth opportunities, profitability and competitive position, and other matters. These forward-looking statements generally use words such as “future,” “possible,” “potential,” “targeted,” “anticipate,” “believe,” “estimate,” “expect,” “intend,” “plan,” “predict,” “project,” “will,” “may,” “should,” “could,” “would” and other similar words and phrases. Such statements are not guarantees of future performance or results, and will not necessarily be accurate indications of the times at, or by which, such performance or results will be achieved, if at all. These statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in these statements. A list, description and discussion of these and other risks and uncertainties can be found in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for fiscal year 2013 filed with the Securities and Exchange Commission on August 14, 2013, as updated by our reports on Form 10-Q and Form 8-K. The forward-looking statements are made as of the date hereof, and Mistras undertakes no obligation to update such statements as a result of new information, future events or otherwise.

 



 

* Use of Non-GAAP Measures

 

The term “Adjusted EBITDA” used in this release is a financial measurement not calculated in accordance with generally accepted accounting principles in the U.S. (“US GAAP”). A Reconciliation of Adjusted EBITDA to Net Income is set forth in a table attached to this press release. In addition, the Company has also included in the attached tables non-GAAP measurements “Segment and Total Company Income from Operations before Acquisition-Related Expense (Benefit), net”, “Net Income Excluding Acquisition-related Items” and “Diluted EPS Excluding Acquisition-related Items,” reconciling these measurements to financial measurements under US GAAP. The Company believes that investors and other users of the financial statements benefit from the presentation of these non-GAAP measurements because they provide additional metrics to compare the Company’s operating performance on a consistent basis and measure underlying trends and results of the Company’s core business operations.

 



 

Mistras Group, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(in thousands, except share and per share data)

 

 

 

May 31,

 

 

 

2014

 

2013

 

ASSETS

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and cash equivalents

 

$

10,020

 

$

7,802

 

Accounts receivable, net

 

137,824

 

108,554

 

Inventories

 

11,376

 

12,504

 

Deferred income taxes

 

3,283

 

3,293

 

Prepaid expenses and other current assets

 

12,626

 

8,156

 

Total current assets

 

175,129

 

140,309

 

Property, plant and equipment, net

 

77,811

 

68,419

 

Intangible assets, net

 

57,875

 

52,428

 

Goodwill

 

130,516

 

115,270

 

Deferred income taxes

 

1,344

 

665

 

Other assets

 

1,297

 

906

 

Total assets

 

$

443,972

 

$

377,997

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts payable

 

$

14,978

 

$

8,490

 

Accrued expenses and other current liabilities

 

54,650

 

47,839

 

Current portion of long-term debt

 

8,058

 

7,418

 

Current portion of capital lease obligations

 

7,251

 

6,766

 

Income taxes payable

 

1,854

 

1,703

 

Total current liabilities

 

86,791

 

72,216

 

Long-term debt, net of current portion

 

68,590

 

52,849

 

Obligations under capital leases, net of current portion

 

13,664

 

10,923

 

Deferred income taxes

 

15,521

 

12,951

 

Other long-term liabilities

 

17,014

 

18,778

 

Total liabilities

 

201,580

 

167,717

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Preferred stock, 10,000,000 shares authorized

 

 

 

Common stock, $0.01 par value, 200,000,000 shares authorized

 

284

 

282

 

Additional paid-in capital

 

201,831

 

195,241

 

Retained earnings

 

41,500

 

18,982

 

Accumulated other comprehensive loss

 

(1,511

)

(4,452

)

Total Mistras Group, Inc. stockholders’ equity

 

242,104

 

210,053

 

Noncontrolling interests

 

288

 

227

 

Total equity

 

242,392

 

210,280

 

Total liabilities and equity

 

$

443,972

 

$

377,997

 

 



 

Mistras Group, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Income

(in thousands, except per share data)

 

 

 

Three months ended May 31,

 

Year ended May 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

Revenues:

 

 

 

 

 

 

 

 

 

Services

 

$

168,468

 

$

135,802

 

$

582,916

 

$

487,268

 

Products and systems

 

10,659

 

8,703

 

40,531

 

42,014

 

Total revenues

 

179,127

 

144,505

 

623,447

 

529,282

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

Cost of services

 

124,290

 

98,000

 

415,970

 

346,769

 

Cost of products and systems sold

 

3,760

 

3,254

 

16,725

 

16,276

 

Depreciation related to services

 

4,401

 

4,398

 

16,734

 

16,963

 

Depreciation related to products and systems

 

287

 

310

 

1,075

 

903

 

Total cost of revenues

 

132,738

 

105,962

 

450,504

 

380,911

 

Gross profit

 

46,389

 

38,543

 

172,943

 

148,371

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

33,348

 

27,729

 

123,690

 

101,792

 

Research and engineering

 

809

 

646

 

2,995

 

2,447

 

Depreciation and amortization

 

2,891

 

2,246

 

10,620

 

8,781

 

Acquisition-related (benefit), net

 

(1,127

)

(1,135

)

(2,657

)

(2,141

)

Goodwill impairment

 

 

9,938

 

 

9,938

 

Income from operations

 

10,468

 

(881

)

38,295

 

27,554

 

Interest expense

 

883

 

830

 

3,192

 

3,288

 

Income before provision for income taxes

 

9,585

 

(1,711

)

35,103

 

24,266

 

Provision for income taxes

 

3,153

 

2,878

 

12,528

 

12,627

 

Net income

 

6,432

 

(4,589

)

22,575

 

11,639

 

Less: net (income) loss attributable to noncontrolling interests, net of taxes

 

(13

)

40

 

(57

)

7

 

Net income attributable to Mistras Group, Inc.

 

$

6,419

 

$

(4,549

)

$

22,518

 

$

11,646

 

Earnings per common share

 

 

 

 

 

 

 

 

 

Basic

 

$

0.23

 

$

(0.16

)

$

0.79

 

$

0.41

 

Diluted

 

$

0.22

 

$

(0.16

)

$

0.77

 

$

0.40

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

28,446

 

28,202

 

28,365

 

28,141

 

Diluted

 

29,479

 

29,140

 

29,324

 

29,106

 

 



 

Mistras Group, Inc. and Subsidiaries

Unaudited Operating Data by Segment

(in thousands)

 

 

 

Three months ended May 31,

 

Year ended May 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

Revenues

 

 

 

 

 

 

 

 

 

Services

 

$

129,435

 

$

102,704

 

$

443,229

 

$

380,851

 

International

 

42,363

 

38,118

 

161,395

 

126,840

 

Products and Systems

 

10,745

 

7,683

 

33,544

 

33,301

 

Corporate and eliminations

 

(3,416

)

(4,000

)

(14,721

)

(11,710

)

 

 

$

179,127

 

$

144,505

 

$

623,447

 

$

529,282

 

 

 

 

Three months ended May 31,

 

Year ended May 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

Gross profit

 

 

 

 

 

 

 

 

 

Services

 

$

30,301

 

$

26,779

 

$

114,182

 

$

98,907

 

International

 

11,394

 

8,088

 

44,893

 

32,319

 

Products and Systems

 

4,719

 

3,937

 

14,495

 

16,947

 

Corporate and eliminations

 

(25

)

(261

)

(627

)

198

 

 

 

$

46,389

 

$

38,543

 

$

172,943

 

$

148,371

 

 



 

Mistras Group, Inc. and Subsidiaries

Unaudited Reconciliation of

Segment and Total Company Income (Loss) from Operations before Acquisition-Related Expense (Benefit), net (non-GAAP) to

Segment and Total Company Income (Loss) from Operations (GAAP)

(in thousands)

 

 

 

Three months ended May 31,

 

Year ended May 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

Services:

 

 

 

 

 

 

 

 

 

Income from operations before acquisition-related expense, net

 

$

11,685

 

$

11,998

 

$

44,846

 

$

41,750

 

Acquisition-related expense, net

 

1,162

 

270

 

1,625

 

1,425

 

Income from operations

 

10,523

 

11,728

 

43,221

 

40,325

 

 

 

 

 

 

 

 

 

 

 

International:

 

 

 

 

 

 

 

 

 

Income from operations before acquisition-related expense (benefit), net and goodwill impairment

 

$

1,260

 

$

(1,311

)

$

6,786

 

$

2,596

 

Acquisition-related expense (benefit), net and goodwill impairment

 

214

 

10,392

 

(3,452

)

10,842

 

Income from operations

 

1,046

 

(11,703

)

10,238

 

(8,246

)

 

 

 

 

 

 

 

 

 

 

Products and Systems:

 

 

 

 

 

 

 

 

 

Income from operations before acquisition-related expense (benefit), net

 

$

1,405

 

$

829

 

$

1,517

 

$

4,883

 

Acquisition-related expense (benefit), net

 

 

24

 

(1,035

)

(2,403

)

Income from operations

 

1,405

 

805

 

2,552

 

7,286

 

 

 

 

 

 

 

 

 

 

 

Corporate and Eliminations:

 

 

 

 

 

 

 

 

 

Income from operations before acquisition-related (benefit) expense, net

 

$

(5,009

)

$

(3,594

)

$

(17,511

)

$

(13,878

)

Acquisition-related (benefit) expense, net

 

(2,503

)

(1,883

)

205

 

(2,067

)

Income from operations

 

(2,506

)

(1,711

)

(17,716

)

(11,811

)

 

 

 

 

 

 

 

 

 

 

Total Company

 

 

 

 

 

 

 

 

 

Income from operations before acquisition-related (benefit) expense, net and goodwill impairment

 

$

9,341

 

$

7,922

 

$

35,638

 

$

35,351

 

Acquisition-related (benefit) expense, net and goodwill impairment

 

$

(1,127

)

$

8,803

 

$

(2,657

)

$

7,797

 

Income from operations

 

$

10,468

 

$

(881

)

$

38,295

 

$

27,554

 

 



 

Mistras Group, Inc. and Subsidiaries

Unaudited Reconciliation of

Summary Cash Flows Table

(in thousands)

 

 

 

Year ended May 31,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

Net cash provided by (used in):

 

 

 

 

 

Operating Activities

 

$

36,873

 

$

43,503

 

Investing Activities

 

(38,005

)

(45,479

)

Financing Activities

 

3,262

 

1,144

 

Effect of exchange rate changes on cash

 

88

 

224

 

Net change in cash and cash equivalents

 

$

2,218

 

$

(608

)

 



 

Mistras Group, Inc. and Subsidiaries

Unaudited Reconciliation of
Net Income to Adjusted EBITDA

(in thousands)

 

 

 

Three months ended May 31,

 

Year ended May 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

6,432

 

$

(4,589

)

$

22,575

 

$

11,639

 

Less: net income attributable to noncontrolling interests, net of taxes

 

(13

)

40

 

(57

)

7

 

Net income attributable to Mistras Group, Inc.

 

$

6,419

 

$

(4,549

)

$

22,518

 

$

11,646

 

Interest expense

 

883

 

830

 

3,192

 

3,288

 

Provision for income taxes

 

3,153

 

2,878

 

12,528

 

12,627

 

Depreciation and amortization

 

7,579

 

6,954

 

28,429

 

26,647

 

Share-based compensation expense

 

2,248

 

1,536

 

6,261

 

6,285

 

Acquisition-related (benefit), net

 

(1,127

)

(1,135

)

(2,657

)

(2,141

)

Goodwill impairment

 

 

9,938

 

 

9,938

 

Adjusted EBITDA

 

$

19,155

 

$

16,452

 

$

70,271

 

$

68,290

 

 



 

Mistras Group, Inc. and Subsidiaries

Unaudited Reconciliation of

Net Income (GAAP) and Diluted Earnings Per Share (GAAP) to

Net Income Excluding Acquisition-related Items (non-GAAP) and Diluted EPS Excluding Acquisition-related Items (non-GAAP)

(in thousands except per share data)

 

 

 

Three months ended May 31,

 

Year ended May 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

6,432

 

$

(4,589

)

$

22,575

 

$

11,639

 

Acquisition-related (benefit), net of tax

 

(1,526

)

(1,109

)

(2,684

)

(1,634

)

Goodwill impairment

 

 

9,938

 

 

9,938

 

Net Income Excluding Acquisition-related Items (non-GAAP)

 

$

4,906

 

$

4,240

 

$

19,891

 

$

19,943

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share (GAAP)

 

$

0.22

 

$

(0.16

)

$

0.77

 

$

0.40

 

Acquisition-related (benefit), net

 

(0.05

)

(0.04

)

(0.09

)

(0.06

)

Goodwill impairment

 

 

0.35

 

 

0.34

 

Diluted EPS Excluding Acquisition-related Items (non-GAAP)

 

$

0.17

 

$

0.15

 

$

0.68

 

$

0.68

 

 

Acquisition-related (benefit), net of tax, includes income tax expense (benefit) of $(399) thousand and $26 thousand for the three months ended May 31, 2014 and 2013, respectively and $(27) thousand and $507 thousand for the year ended May 31, 2014 and 2013, respectively. The aforementioned tax expense are reflective of non-deductible and non-taxable tax differences related to acquisitions of common stock.