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) |
Registrants 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 Companys core business operations and are related solely to the Companys 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 Companys 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 Companys 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
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 |
Exhibit 99.1
Mistras Group Announces Results for Fourth Quarter FY14
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 Companys 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 years 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 years 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 quarters $16.5 million.
During the entire fiscal year 2014, the Companys 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 years 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 Companys 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 Companys 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 markets acceptance of our employees and our companys 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 Companys 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 companys 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 Companys 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 Companys operating performance on a consistent basis and measure underlying trends and results of the Companys 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.