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): January 7, 2015
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 January 7, 2015, Mistras Group, Inc. (the Company, we or us) issued a press release announcing the financial results for the second quarter and first six months of the fiscal year ending May 31, 2015. 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 terms Adjusted EBITDA and Segment and Total Company Income (Loss) from Operations before Acquisition-Related Expense (Benefit), net, which are not measures of financial performance under U.S. generally accepted accounting principles (GAAP). Information regarding these non-GAAP financial measures and their use by the Company is set forth in the Companys annual report on Form 10-K filed August 8, 2014.
The tables attached to the press release also include the non-GAAP financial measures Net Income Excluding Acquisition-related Items and Diluted EPS Excluding Acquisition-related Items, reconciling these measures to financial measures under GAAP. These non-GAAP measures exclude from the GAAP measures net income and diluted earnings per common share (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 measures 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 measures 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 measures 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 measures should be considered in addition to, and not as a replacement for or superior to, the comparable GAAP measures. These measures have limitations because there are no standards to determine which adjustments to GAAP measures should be made, and/or may not be comparable with similar measures for other companies. In addition, acquisitions are a part of our growth strategy, and therefore acquisition-related items are a necessary cost of our 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. Adjusted EBITDA and Diluted EPS Excluding Acquisition-related Items are 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 January 7, 2015
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: January 7, 2015 |
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 January 7, 2015 |
Exhibit 99.1
Mistras Group Announces Record Results for Second Quarter FY15
MISTRAS Group, Inc. January 7, 2015 4:01 PM
PRINCETON JUNCTION, N.J., January 7, 2015 (GLOBE NEWSWIRE) Mistras Group, Inc. (MG), a leading one source global provider of technology-enabled asset protection solutions, today reported financial results for its second quarter and first six months of fiscal year 2015, which ended November 30, 2014.
Revenues increased by 32% over the prior years second quarter, reaching a record level of $206.9 million. Net income for the second quarter achieved another record of $10.4 million, or $0.35 per diluted share, compared with the prior year second quarters net income of $9.3 million, or $0.32 per diluted share. Acquisition-related items added $0.02 of earnings per diluted share in the second quarter of fiscal year 2015 and $0.01 per diluted share in the corresponding prior year period. Adjusted EBITDA rose 25% over the prior years second quarter, to a record level of $28.2 million compared with the prior years $22.6 million.
Revenues increased by 28% over the prior years first six months, reaching $373.5 million. Net income for the first six months was $12.1 million, or $0.41 per diluted share, compared with the prior years $14.9 million, or $0.51 per diluted share. Adjusted EBITDA of $41.4 million in the first six months of fiscal year 2015 was 7% higher than the comparable prior year amount of $38.6 million.
The Companys year-on-year revenue growth remained robust, exceeding 20% for the third consecutive quarter. The Companys Services segment experienced strong year-on-year growth of over 48%, of which 22% was organic, driven by market share gains, a healthy fall turnaround season, and project work. The Companys 32% year-on-year revenue growth was led by a combination of acquisitions (+19%) and strong organic growth (+14%), offset in part by weaker foreign exchange (-1%).
Gross profit margins improved sequentially to 28.5% from 25.2% in the first quarter of fiscal year 2015, but were lower than the prior years 30.6%. As with the Companys revenue growth, this change was also driven primarily by the Services segment, which saw gross profit margins improve to 27.5% from the first quarters 24.4%, but lower than the prior years 28.4%. The improvement from the first quarter was driven by a seasonal uptick and healthy turnaround volume, while the unfavorable comparison to the prior years second quarter was driven by the Companys continued investment in the Canadian oil sands region, as well as an adverse sales mix in some international countries.
Key Financial Metrics:
Revenues
· Revenues for the second quarter of fiscal 2015 increased 32% over prior year. Organic revenue growth was 14%.
· Services segment revenue for the second quarter of fiscal 2015 increased 48% over prior year, including 22% organic growth and 26% acquisition growth.
· International segment revenue for the second quarter of fiscal 2015 declined 5% vs. prior year, with components: organic (-5%), acquisitions (+2%) and foreign exchange (-2%).
· Products and Systems segment revenues for the second quarter of fiscal 2015 declined by 13% (all organic) compared with prior year.
Gross Profit
· Gross profit for the second quarter of fiscal 2015 increased by 23% over prior year on a 32% increase in revenues;
· Gross margin for the second quarter of fiscal year 2015 was 28.5% of revenues vs. 30.6% in the prior year.
Operating Cash Flow
· The Companys operating cash flow was $3.2 million for the first half of fiscal year 2015.
Sotirios Vahaviolos, Chairman and Chief Executive Officer stated, This was the strongest quarter that Mistras has ever had in terms of Adjusted EBITDA, net income, earnings per diluted share and revenue. The fact that this performance followed a difficult first quarter makes it even more gratifying. We are very encouraged by the continued strong organic revenue growth in our Services segment and we continue to work on several initiatives to improve our profit margins. Our progress to date is encouraging and bodes well for future results.
Dr. Vahaviolos continued, We are excited about our expansion into two new areas, the Gulf offshore market, via our acquisition of The Nacher Corporation, and our continued efforts to grow organically in the Canadian oil sands region. NACHER has gotten off to a fast start, helping to propel our acquisition-related revenue growth, and we remain optimistic about our efforts in the Canadian oil sands for the second half of the fiscal year.
Outlook and Guidance for Fiscal 2015
Based on the strong second quarter and additional upside from NACHER, the Company is increasing its revenue expectation for fiscal year 2015 to a range of $720 million to $740 million, representing growth of 16% to 19% over prior year.
The Company expects its Adjusted EBITDA to be within the high end of its previously announced range of from $78 million to $84 million, representing an increase of from 11% to 20% over prior year.
Conference Call
In connection with this release, Mistras will hold a conference call on Thursday, January 8, 2015 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 1-844-832-7227 and use confirmation code 55599260 when prompted. The International dial-in number is 1-224-633-1529.
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 2014 filed with the Securities and Exchange Commission on August 8, 2014, 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 a financial measurement under US GAAP 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 EBITDA, 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 business.
Mistras Group, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands, except share and per share data)
|
|
(unaudited) |
|
|
| ||
|
|
November 30, 2014 |
|
May 31, 2014 |
| ||
ASSETS |
|
|
|
|
| ||
Current Assets |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
19,599 |
|
$ |
10,020 |
|
Accounts receivable, net |
|
164,888 |
|
137,824 |
| ||
Inventories |
|
12,188 |
|
11,376 |
| ||
Deferred income taxes |
|
3,775 |
|
3,283 |
| ||
Prepaid expenses and other current assets |
|
15,536 |
|
12,626 |
| ||
Total current assets |
|
215,986 |
|
175,129 |
| ||
Property, plant and equipment, net |
|
82,266 |
|
77,811 |
| ||
Intangible assets, net |
|
61,543 |
|
57,875 |
| ||
Goodwill |
|
169,088 |
|
130,516 |
| ||
Deferred income taxes |
|
1,301 |
|
1,344 |
| ||
Other assets |
|
1,887 |
|
1,297 |
| ||
Total assets |
|
$ |
532,071 |
|
$ |
443,972 |
|
|
|
|
|
|
| ||
LIABILITIES AND EQUITY |
|
|
|
|
| ||
Current Liabilities |
|
|
|
|
| ||
Accounts payable |
|
$ |
15,558 |
|
$ |
14,978 |
|
Accrued expenses and other current liabilities |
|
54,594 |
|
54,650 |
| ||
Current portion of long-term debt |
|
17,988 |
|
8,058 |
| ||
Current portion of capital lease obligations |
|
6,968 |
|
7,251 |
| ||
Income taxes payable |
|
2,133 |
|
1,854 |
| ||
Total current liabilities |
|
97,241 |
|
86,791 |
| ||
Long-term debt, net of current portion |
|
137,080 |
|
68,590 |
| ||
Obligations under capital leases, net of current portion |
|
12,968 |
|
13,664 |
| ||
Deferred income taxes |
|
20,369 |
|
15,521 |
| ||
Other long-term liabilities |
|
14,699 |
|
17,014 |
| ||
Total liabilities |
|
282,357 |
|
201,580 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
|
|
|
|
|
| ||
Equity |
|
|
|
|
| ||
Preferred stock, 10,000,000 shares authorized |
|
|
|
|
| ||
Common stock, $0.01 par value, 200,000,000 shares authorized |
|
286 |
|
284 |
| ||
Additional paid-in capital |
|
204,987 |
|
201,831 |
| ||
Retained earnings |
|
53,593 |
|
41,500 |
| ||
Accumulated other comprehensive loss |
|
(9,427 |
) |
(1,511 |
) | ||
Total Mistras Group, Inc. stockholders equity |
|
249,439 |
|
242,104 |
| ||
Noncontrolling interests |
|
275 |
|
288 |
| ||
Total equity |
|
249,714 |
|
242,392 |
| ||
Total liabilities and equity |
|
$ |
532,071 |
|
$ |
443,972 |
|
Mistras Group, Inc. and Subsidiaries
Unaudited Condensed Consolidated Statements of Income
(in thousands, except per share data)
|
|
Three months ended November 30, |
|
Six months ended November 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenue |
|
206,893 |
|
156,755 |
|
373,466 |
|
292,593 |
| ||||
Cost of revenues |
|
142,940 |
|
104,494 |
|
262,662 |
|
196,747 |
| ||||
Depreciation related to products and systems |
|
4,914 |
|
4,284 |
|
9,771 |
|
8,592 |
| ||||
Gross profit |
|
59,039 |
|
47,977 |
|
101,033 |
|
87,254 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Selling, general and administrative expenses |
|
37,180 |
|
29,849 |
|
72,400 |
|
58,548 |
| ||||
Research and engineering |
|
629 |
|
786 |
|
1,278 |
|
1,429 |
| ||||
Depreciation and amortization |
|
3,472 |
|
2,501 |
|
6,894 |
|
4,958 |
| ||||
Acquisition-related expense, net |
|
(434 |
) |
(411 |
) |
(1,395 |
) |
(2,508 |
) | ||||
Income from operations |
|
18,192 |
|
15,252 |
|
21,856 |
|
24,827 |
| ||||
Interest expense |
|
1,352 |
|
772 |
|
2,257 |
|
1,517 |
| ||||
Income before provision for income taxes |
|
16,840 |
|
14,480 |
|
19,599 |
|
23,310 |
| ||||
Provision for income taxes |
|
6,428 |
|
5,196 |
|
7,516 |
|
8,391 |
| ||||
Net income |
|
10,412 |
|
9,284 |
|
12,083 |
|
14,919 |
| ||||
Less: net loss (income) attributable to noncontrolling interests, net of taxes |
|
15 |
|
(27 |
) |
10 |
|
(21 |
) | ||||
Net income attributable to Mistras Group, Inc. |
|
$ |
10,427 |
|
$ |
9,257 |
|
$ |
12,093 |
|
$ |
14,898 |
|
Earnings per common share |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.36 |
|
$ |
0.33 |
|
$ |
0.42 |
|
$ |
0.53 |
|
Diluted |
|
$ |
0.35 |
|
$ |
0.32 |
|
$ |
0.41 |
|
$ |
0.51 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
28,619 |
|
28,378 |
|
28,547 |
|
28,309 |
| ||||
Diluted |
|
29,397 |
|
29,102 |
|
29,551 |
|
29,147 |
|
Mistras Group, Inc. and Subsidiaries
Unaudited Operating Data by Segment
(in thousands)
|
|
Three months ended November 30, |
|
Six months ended November 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Revenues |
|
|
|
|
|
|
|
|
| ||||
Services |
|
$ |
160,874 |
|
$ |
108,862 |
|
$ |
282,806 |
|
$ |
204,672 |
|
International |
|
41,018 |
|
43,209 |
|
81,056 |
|
80,968 |
| ||||
Products and Systems |
|
7,495 |
|
8,604 |
|
14,062 |
|
15,189 |
| ||||
Corporate and eliminations |
|
(2,494 |
) |
(3,920 |
) |
(4,458 |
) |
(8,236 |
) | ||||
|
|
$ |
206,893 |
|
$ |
156,755 |
|
$ |
373,466 |
|
$ |
292,593 |
|
|
|
Three months ended November 30, |
|
Six months ended November 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Gross profit |
|
|
|
|
|
|
|
|
| ||||
Services |
|
$ |
44,252 |
|
$ |
30,918 |
|
$ |
74,023 |
|
$ |
57,665 |
|
International |
|
11,309 |
|
13,293 |
|
20,777 |
|
23,413 |
| ||||
Products and Systems |
|
3,328 |
|
3,718 |
|
5,992 |
|
6,102 |
| ||||
Corporate and eliminations |
|
150 |
|
48 |
|
241 |
|
74 |
| ||||
|
|
$ |
59,039 |
|
$ |
47,977 |
|
$ |
101,033 |
|
$ |
87,254 |
|
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 November 30, |
|
Six months ended November 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Services: |
|
|
|
|
|
|
|
|
| ||||
Income from operations before acquisition-related expense (benefit), net (non-GAAP) |
|
$ |
20,596 |
|
$ |
14,387 |
|
$ |
29,737 |
|
$ |
25,402 |
|
Acquisition-related expense (benefit), net |
|
525 |
|
(13 |
) |
786 |
|
156 |
| ||||
Income from operations (GAAP) |
|
20,071 |
|
14,400 |
|
28,951 |
|
25,246 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
International: |
|
|
|
|
|
|
|
|
| ||||
Income from operations before acquisition-related (benefit), net (non-GAAP) |
|
$ |
2,130 |
|
$ |
3,992 |
|
$ |
1,542 |
|
$ |
5,337 |
|
Acquisition-related (benefit), net |
|
(1,047 |
) |
(3,301 |
) |
(936 |
) |
(3,771 |
) | ||||
Income from operations (GAAP) |
|
3,177 |
|
7,293 |
|
2,478 |
|
9,108 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Products and Systems: |
|
|
|
|
|
|
|
|
| ||||
Income from operations before acquisition-related (benefit) net (non-GAAP) |
|
$ |
417 |
|
$ |
450 |
|
$ |
(16 |
) |
$ |
25 |
|
Acquisition-related (benefit), net |
|
|
|
(19 |
) |
|
|
(1,035 |
) | ||||
Income (loss) from operations (GAAP) |
|
417 |
|
469 |
|
(16 |
) |
1,060 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Corporate and Eliminations: |
|
|
|
|
|
|
|
|
| ||||
Income from operations before acquisition-related expense (benefit), net (non-GAAP) |
|
$ |
(5,385 |
) |
$ |
(3,988 |
) |
$ |
(10,802 |
) |
$ |
(8,445 |
) |
Acquisition-related expense (benefit) net |
|
88 |
|
2,922 |
|
(1,245 |
) |
2,142 |
| ||||
(Loss) from operations (GAAP) |
|
(5,473 |
) |
(6,910 |
) |
(9,557 |
) |
(10,587 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Total Company |
|
|
|
|
|
|
|
|
| ||||
Income from operations before acquisition-related (benefit), net (non-GAAP) |
|
$ |
17,758 |
|
$ |
14,841 |
|
$ |
20,461 |
|
$ |
22,319 |
|
Acquisition-related (benefit), net |
|
(434 |
) |
(411 |
) |
(1,395 |
) |
(2,508 |
) | ||||
Income from operations (GAAP) |
|
18,192 |
|
15,252 |
|
21,856 |
|
24,827 |
|
Mistras Group, Inc. and Subsidiaries
Unaudited Summary of Cash Flow Information
(in thousands)
|
|
Six months ended November 30, |
| ||||
|
|
2014 |
|
2013 |
| ||
|
|
|
|
|
| ||
Net cash provided by (used in): |
|
|
|
|
| ||
Operating Activities |
|
$ |
3,230 |
|
$ |
15,634 |
|
Investing Activities |
|
(40,666 |
) |
(20,237 |
) | ||
Financing Activities |
|
46,810 |
|
13,130 |
| ||
Effect of exchange rate changes on cash |
|
205 |
|
(89 |
) | ||
Net change in cash and cash equivalents |
|
$ |
9,579 |
|
$ |
8,438 |
|
Mistras Group, Inc. and Subsidiaries
Unaudited Reconciliation of
Net Income to EBITDA and Adjusted EBITDA
(in thousands)
|
|
Three months ended November 30, |
|
Six months ended November 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net Income |
|
$ |
10,412 |
|
$ |
9,284 |
|
$ |
12,083 |
|
$ |
14,919 |
|
Less: net income attributable to noncontrolling interests, net of taxes |
|
15 |
|
(27 |
) |
10 |
|
(21 |
) | ||||
Net income attributable to Mistras Group, Inc. |
|
$ |
10,427 |
|
$ |
9,257 |
|
$ |
12,093 |
|
$ |
14,898 |
|
Interest expense |
|
1,352 |
|
772 |
|
2,257 |
|
1,517 |
| ||||
Provision for income taxes |
|
6,428 |
|
5,196 |
|
7,516 |
|
8,391 |
| ||||
Depreciation and amortization |
|
8,386 |
|
6,785 |
|
16,665 |
|
13,550 |
| ||||
EBITDA |
|
$ |
26,593 |
|
$ |
22,010 |
|
$ |
38,531 |
|
$ |
38,356 |
|
Share-based compensation expense |
|
2,090 |
|
1,040 |
|
4,257 |
|
2,747 |
| ||||
Acquisition-related expense, net |
|
(434 |
) |
(411 |
) |
(1,395 |
) |
(2,508 |
) | ||||
Adjusted EBITDA |
|
$ |
28,249 |
|
$ |
22,639 |
|
$ |
41,393 |
|
$ |
38,595 |
|
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 November 30, |
|
Six months ended November 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income (GAAP) |
|
$ |
10,412 |
|
$ |
9,284 |
|
$ |
12,083 |
|
$ |
14,919 |
|
Acquisition-related (benefit), net of tax |
|
(532 |
) |
(382 |
) |
(1,143 |
) |
(1,755 |
) | ||||
Net Income Excluding Acquisition-related Items (non-GAAP) |
|
$ |
9,880 |
|
$ |
8,902 |
|
$ |
10,940 |
|
$ |
13,164 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted earnings per common share (GAAP) |
|
$ |
0.35 |
|
$ |
0.32 |
|
$ |
0.41 |
|
$ |
0.51 |
|
Acquisition-related (benefit), net |
|
(0.02 |
) |
$ |
(0.01 |
) |
(0.04 |
) |
(0.06 |
) | |||
Diluted EPS Excluding Acquisition-related Items (non-GAAP) |
|
$ |
0.33 |
|
$ |
0.31 |
|
$ |
0.37 |
|
$ |
0.45 |
|
Note: Acquisition-related (benefit), net of tax, includes income tax (benefit) expense of $(99) thousand and $29 thousand for the three months ended November 30, 2014 and 2013, and $252 thousand and $753 thousand for the six months ended November 30, 2014 and 2013. The aforementioned tax expenses are reflective of non-deductible and non-taxable tax differences related to acquisitions of common stock.