EX-99 2 ex_409289.htm EXHIBIT 99 ex_409289.htm

Exhibit 99

 

News Release

 

ex_409289img001.jpg

 

STANDEX INTERNATIONAL CORPORATION ● SALEM, NH 03079 ● TEL (603) 893-9701 ● FAX (603) 893-7324 ● WEB www.standex.com

 

STANDEX REPORTS FISCAL FOURTH QUARTER 2022 FINANCIAL RESULTS

 

 

GAAP Operating Margin of 10.4% and Record Adjusted Operating Margin of 13.9% in Fiscal Fourth Quarter; Fifth Consecutive Quarter of Record Consolidated Adjusted Operating Margin

 

14.7% Organic Revenue Growth in Fiscal 2022 Including Record Electronics Segment Revenue of $304 Million; Electronics Sales and Earnings Have More Than Doubled Since Fiscal 2017

 

Free Cash Flow Generation in Fiscal Fourth Quarter of Approximately $19 Million Adding to Substantial Financial Strength

 

Expect To Further Build on Momentum with Continued Improvement in Key Financial Metrics in Fiscal 2023

 

SALEM, NH August 4, 2022Standex International Corporation (NYSE: SXI) today reported financial results for the fourth quarter of fiscal year 2022 ending June 30, 2022.

 

Summary Financial Results - Total Standex

     

 

 

($M except EPS and Dividends)

4Q22

4Q21

3Q22

Y/Y

Q/Q

Net Sales

$184.7

$176.4

$189.3

4.7%

-2.4%

Operating Income - GAAP

$19.2

$22.4

$24.5

-14.3%

-21.4%

Operating Income - Adjusted

$25.7

$23.5

$26.1

9.2%

-1.7%

Operating Margin - GAAP

10.4%

12.7%

12.9%

- 230 bps

- 250 bps

Operating Margin - Adjusted

13.9%

13.3%

13.8%

+ 60 bps

 +10 bps

Net Income from Continuing Ops - GAAP

$13.2

$14.4

$17.4

-8.2%

-24.0%

Net Income from Continuing Ops - Adjusted

$18.6

$17.1

$18.7

9.2%

-0.1%

 

 

 

 

 

 

EBITDA

$26.0

$30.4

$31.3

-14.4%

-16.9%

EBITDA margin

14.1%

17.2%

16.5%

 -310 bps

- 240 bps

Adjusted EBITDA

$32.5

$31.5

$33.0

3.1%

-1.5%

Adjusted EBITDA margin

17.6%

17.9%

17.4%

- 30 bps

 +20 bps

 

 

 

 

 

 

Diluted EPS - GAAP

$1.10

$1.18

$1.44

-6.8%

-23.6%

Diluted EPS - Adjusted

$1.54

$1.40

$1.54

10.0%

0.0%

Dividends per share

$0.26

$0.24

$0.26

8.3%

0.0%

 

 

 

 

 

 

Free Cash Flow

$18.8

$26.4

$8.5

-28.9%

120.4%

Net Debt to EBITDA

0.5x

0.6x

0.5x

-5.3%

5.9%

 

1

 

Fourth Quarter Fiscal 2022 Results

 

Commenting on the quarter’s results, President and Chief Executive Officer David Dunbar said, “We are pleased with our strong fourth quarter performance which concluded a very successful fiscal 2022. Record consolidated adjusted operating margin of 13.9%, in fiscal fourth quarter 2022 represented a 60 basis point increase year-over-year and a 10 basis point improvement sequentially, despite the impact of the COVID-19 lockdown in China. Each of our five company business segments reported adjusted operating margin of at least 15%, reflecting continued successful company-wide execution on price realization, productivity, and efficiency actions. Sales from fast growth markets such as electric vehicles, green energy, and the commercialization of space increased by 50% to $59 million in fiscal 2022. We are excited about the increasing number of new business opportunities and are well positioned to build on our momentum with improved financial performance in fiscal 2023.

 

“Highlighting our strengthened operating performance and strategic positioning, the Electronics segment achieved a significant milestone with record sales of $304 million in fiscal 2022. Both revenue and segment operating income have doubled over the past five years as we have aggressively pursued new market opportunities in electric vehicles, renewable energy, and smart grid. Total company backlog realizable in under one year ended at approximately $256 million, representing an approximately 22% increase year-over-year and 4% decrease sequentially.

 

“Standex’s consistent cash generation and substantial financial flexibility position us well to pursue a very active pipeline of organic and inorganic growth opportunities. We realized approximately $19 million in free cash flow in fiscal fourth quarter 2022 and had approximately $313 million in available liquidity and a net debt to adjusted EBITDA ratio of approximately 0.5x.

 

“We are entering fiscal 2023 well positioned for further growth and continued improved financial performance as we continue to build on our portfolio of high-quality businesses. Our deep technical and applications expertise is favorably aligned with emerging and sustainable global trends in areas such as renewable energy, electric vehicles, defense, human health, and commercialization of space. In addition, our ongoing operational excellence initiatives, increased investment in R&D and strong balance sheet provide further leverage to drive our growth strategy and trajectory of profitability.” concluded Dunbar.

 

Fiscal First Quarter 2023 Outlook

 

In fiscal first quarter 2023, the Company expects revenue and operating margin to be similar to fiscal fourth quarter 2022, with an increase in revenue and operating margin year-over-year. The Company expects that the Electronics segment will be the primary revenue driver with a moderate increase compared to fiscal fourth quarter 2022. This will be partially offset by the Engineering Technologies segment which is expected to have a moderate to significant decrease in revenue followed by a significant increase in fiscal second quarter 2023 due to project timing. Compared to fiscal fourth quarter 2022, Specialty Solutions segment revenue is expected to be similar, while Engraving and Scientific sales are expected to have a slight sequential revenue decrease.

 

Fourth Quarter Segment Operating Performance

 

Electronics (39% of sales; 46% of segment operating income)

 

 

4Q22

4Q21

% Change

Electronics ($M)

     

Revenue

$71.9

$72.8

-1.2%

GAAP Operating Income

15.8

15.7

0.4%

GAAP Operating Margin

22.0%

21.6%

 

Adjusted Operating Income*

16.2

15.7

3.0%

Adjusted Operating Margin*

22.5%

21.6%

 

*Excludes purchase accounting expenses of $0.4M associated with Sensor Solutions in Q4 FY22

 

Revenue decreased approximately $0.9 million or 1.2% year-over-year reflecting 2.5% organic growth and a 2.1% contribution from acquisitions offset by a 5.8% impact from foreign exchange. End markets including renewable energy and electric vehicles remained favorable. However, as expected, the COVID-19 lockdown in China impacted sales by approximately $6 million in fiscal fourth quarter 2022.

 

2

 

Electronics segment backlog realizable in under one year of approximately $149 million increased 26% year-over-year and was sequentially similar to fiscal third quarter 2022. The segment had a book to bill ratio of 1.2 at the end of the fiscal fourth quarter.

 

Adjusted operating income increased approximately $0.5 million or 3% year-over-year which primarily reflected price realization and productivity actions. Adjusted operating income excludes approximately $0.4 million of purchase accounting expenses associated with the acquisition of Sensor Solutions.

 

In fiscal first quarter 2023, on a sequential basis, the Company expects a moderate increase in revenue due to continued positive end market demand trends and some recovery of sales deferred due to the COVID-19 lockdown in China. The Company expects a slight increase in operating margin reflecting the sales increase partially offset by product mix.

 

Engraving (20% of sales; 18% of segment operating income)

 

 

4Q22

4Q21

% Change

Engraving ($M)

     

Revenue

$37.2

$36.6

1.6%

Operating Income

6.0

5.6

7.0%

Operating Margin

16.2%

15.4%

 

 

Revenue increased approximately $0.6 million or 1.6% year-over-year reflecting the impact of project mix. Operating income increased $0.4 million or 7% year-over-year due to sales growth and productivity and efficiency actions. In fiscal first quarter 2023, the Company expects a slight sequential decrease in revenue and operating margin due to project mix partially offset by operational improvements.

 

Scientific (10% of sales; 11% of segment operating income)

 

 

4Q22

4Q21

% Change

Scientific ($M)

 

 

 

Revenue

$18.8

$20.6

-9.1%

Operating Income

3.7

4.1

-10.2%

Operating Margin

19.8%

20.0%

 

 

As expected, revenue decreased approximately $1.9 million or 9.1% year-over-year reflecting ongoing sales in core end markets such as pharmaceutical, clinical laboratories, and academic institutions offset by lower demand associated with COVID-19 vaccine storage. Operating income decreased approximately $0.4 million or 10.2% year-over-year due to the lower volume.

 

In fiscal first quarter 2023, on a sequential basis, the Company expects a slight revenue and operating margin decrease due to lower COVID vaccine storage demand.

 

Engineering Technologies (12% of sales; 9% of segment operating income)

 

 

4Q22

4Q21

% Change

Engineering Technologies ($M)

     

Revenue

$21.6

$20.5

5.3%

Operating Income

3.2

3.1

 4.8%

Operating Margin

15.0%

15.1%

 

 

3

 

Revenue increased approximately $1.1 million or 5.3% year-over-year primarily due to growth in commercial aviation and energy end market demand. Operating income grew approximately $0.1 million or 4.8% year-over-year reflecting volume growth and project mix.

 

In fiscal first quarter 2023, on a sequential basis, the Company expects a moderate to significant decrease in revenue reflecting timing of projects and a slight decrease in operating margin, with productivity initiatives mostly offsetting impact of volume decline. Revenue and operating margin are expected to increase significantly due to an increased level of project activity in fiscal second quarter 2023.

 

Specialty Solutions (19% of sales; 16% of segment operating income)

 

 

4Q22

4Q21

% Change

Specialty Solutions ($M)

     

Revenue

$35.3

$25.8

36.4%

Operating Income

5.4

3.0

80.4%

Operating Margin

15.5%

11.6%

 

 

Specialty Solutions revenue increased approximately $9.4 million or 36.4% year-over-year due to volume growth in food service equipment and refuse end markets and impact of price realization actions at Hydraulics. Operating income grew approximately $2.4 million or 80.4% year-over-year reflecting the volume increase combined with pricing and efficiency actions.

 

In fiscal first quarter 2023, on a sequential basis, the Company revenue to be similar and operating margin to slightly increase reflecting end market demand trends and the impact of pricing and productivity initiatives.

 

Capital Allocation

 

 

Share Repurchase: During the fiscal fourth quarter, the Company repurchased approximately 107,314 shares for approximately $10 million. There was approximately $90.6 million remaining on the company’s current share repurchase authorization at the end of the fiscal fourth quarter 2022.

 

 

Capital Expenditures: In fiscal fourth quarter 2022, Standex’s capital expenditures were $10.8 million compared to $6.1 million in the fiscal fourth quarter of 2021. The Company expects fiscal year 2023 capital expenditures between $35 million and $40 million with key investments focused on growth initiatives and capacity expansion Capital expenditures were $23.9 million in fiscal 2022.

 

 

Dividend: On July 28, 2022, the Company declared a quarterly cash dividend of $0.26 per share, an approximately 8.3% year-over-year increase. The dividend is payable on August 25, 2022, to shareholders of record on August 11, 2022.

 

Balance Sheet and Cash Flow Highlights

 

 

Net Debt:  Standex had net debt of $70 million on June 30, 2022, compared to $63.1 million at the end of fiscal 2021 and $65.8 million at the end of fiscal third quarter 2022. Net debt for the fourth quarter of 2022 consisted primarily of long-term debt of approximately $175 million and cash and equivalents of $104.8 million of which approximately $94 million held by foreign subsidiaries.

 

Standex repatriated approximately $10 million in fiscal fourth quarter 2022 and $30.8 million in fiscal 2022. The company expects to repatriate between $30 million and $35 million in fiscal 2023.

 

 

Cash Flow: Net cash provided by continuing operating activities for the three months ended June 30, 2022, was $29.5 million compared to net cash provided by continuing operating activities of $32.5 million in the prior year’s quarter. The Company generated free cash flow after capital expenditures of $18.8 million compared to free cash flow after capital expenditures of $26.4 million in the fiscal fourth quarter of 2021. 

 

4

 

Conference Call Details

 

Standex will host a conference call for investors tomorrow, August 5, 2022, at 8:30 a.m. ET. On the call, David Dunbar, President, and CEO, and Ademir Sarcevic, CFO, will review the Company’s financial results and business and operating highlights. Investors interested in listening to the webcast and viewing the slide presentation should log on to the “Investors” section of Standex’s website under the subheading, “Events and Presentations,” located at www.standex.com.

 

A replay of the webcast will also be available on the Company’s website shortly after the conclusion of the presentation online through August 5, 2023. To listen to the teleconference playback, please dial in the U.S. (877)-344-7529 or (412)-317-0088 internationally; the passcode is 8952199. The audio playback via phone will be available through August 12, 2022. The webcast replay can be accessed in the “Investor Relations” section of the Company’s website, located at www.standex.com.

 

Use of Non-GAAP Financial Measures

 

In addition to the financial measures prepared in accordance with generally accepted accounting principles (“GAAP”), the Company uses certain non-GAAP financial measures, including non-GAAP adjusted income from operations, non-GAAP adjusted net income from continuing operations, free operating cash flow, EBITDA (earnings before interest, taxes, depreciation and amortization) adjusted EBITDA, adjusted EBITDA to net debt, and adjusted earnings per share. The attached financial tables reconcile non-GAAP measures used in this press release to the most directly comparable GAAP measures. The Company believes that the use of non-GAAP measures including the impact of restructuring charges, purchase accounting, insurance recoveries, discrete tax events, loss on sale of a business unit, and acquisition costs help investors to obtain a better understanding of our operating results and prospects, consistent with how management measures and forecasts the Company's performance, especially when comparing such results to previous periods. An understanding of the impact in a particular quarter of specific restructuring costs, acquisition expenses, or other gains and losses, on net income (absolute as well as on a per-share basis), operating income or EBITDA can give management and investors additional insight into core financial performance, especially when compared to quarters in which such items had a greater or lesser effect, or no effect. Non-GAAP measures should be considered in addition to, and not as a replacement for, the corresponding GAAP measures, and may not be comparable to similarly titled measures reported by other companies.

 

 

About Standex

 

Standex International Corporation is a multi-industry manufacturer in five broad business segments: Electronics, Engraving, Scientific, Engineering Technologies, and Specialty Solutions with operations in the United States, Europe, Canada, Japan, Singapore, Mexico, Brazil, Turkey, South Africa, India, and China. For additional information, visit the Company's website at http://standex.com/.

 

5

 

Forward-Looking Statements

 

Statements contained in this Press Release that are not based on historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of forward-looking terminology such as should, could, may, will, expect, believe, estimate, anticipate, intend, continue, or similar terms or variations of those terms or the negative of those terms. There are many factors that affect the Companys business and the results of its operations and that may cause the actual results of operations in future periods to differ materially from those currently expected or anticipated. These factors include, but are not limited to: the impact of pandemics such as the current coronavirus on employees, our supply chain, and the demand for our products and services around the world; materially adverse or unanticipated legal judgments, fines, penalties or settlements; conditions in the financial and banking markets, including fluctuations in exchange rates and the inability to repatriate foreign cash; domestic and international economic conditions, including the impact, length and degree of economic downturns on the customers and markets we serve and more specifically conditions in the automotive, construction, aerospace, defense, transportation, food service equipment, consumer appliance, energy, oil and gas and general industrial markets; lower-cost competition; the relative mix of products which impact margins and operating efficiencies in certain of our businesses; the impact of higher raw material and component costs, particularly steel, certain materials used in electronics parts, petroleum based products, and refrigeration components; the impact of higher transportation and logistics costs, especially with respect to transportation of goods from Asia; the impact of inflation on the costs of providing our products and services; an inability to realize the expected cost savings from restructuring activities including effective completion of plant consolidations, cost reduction efforts including procurement savings and productivity enhancements, capital management improvements, strategic capital expenditures, and the implementation of lean enterprise manufacturing techniques; the potential for losses associated with the exit from or divestiture of businesses that are no longer strategic or no longer meet our growth and return expectations; the inability to achieve the savings expected from global sourcing of raw materials and diversification efforts in emerging markets; the impact on cost structure and on economic conditions as a result of actual and threatened increases in trade tariffs; the inability to attain expected benefits from acquisitions and the inability to effectively consummate and integrate such acquisitions and achieve synergies envisioned by the Company; market acceptance of our products; our ability to design, introduce and sell new products and related product components; the ability to redesign certain of our products to continue meeting evolving regulatory requirements; the impact of delays initiated by our customers; our ability to increase manufacturing production to meet demand including as a result of labor shortages; and potential changes to future pension funding requirements. 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.

 

 

Contact:

Ademir Sarcevic, CFO

(603) 893-9701

e-mail: InvestorRelations@Standex.com

 

6

 

Standex International Corporation

Consolidated Statement of Operations

(unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

June 30,

   

June 30,

 

(In thousands, except per share data)

 

2022

   

2021

   

2022

   

2021

 
                                 

Net sales

  $ 184,739     $ 176,435     $ 735,339     $ 656,232  

Cost of sales

    118,183       110,627       465,393       414,971  

Gross profit

    66,556       65,808       269,946       241,261  
                                 

Selling, general and administrative expenses

    41,301       42,305       169,890       163,063  

Loss on sale of business

    -       -       -       14,624  

Restructuring costs

    1,930       1,000       4,399       3,478  

Acquisition related costs

    57       81       1,618       931  

Other operating (income) expense, net

    4,045       -       5,745       -  
                                 

Income from operations

    19,223       22,422       88,294       59,165  
                                 

Interest expense

    1,390       1,589       5,874       5,992  

Other non-operating (income) expense, net

    480       400       1,131       473  

Total

    1,870       1,989       7,005       6,465  
                                 

Income from continuing operations before income taxes

    17,353       20,433       81,289       52,700  

Provision for income taxes

    4,130       6,002       19,807       14,157  

Net income from continuing operations

    13,223       14,431       61,482       38,543  
                                 

Income (loss) from discontinued operations, net of tax

    46       (482 )     (89 )     (2,070 )
                                 

Net income

  $ 13,269     $ 13,949     $ 61,393     $ 36,473  
                                 

Basic earnings per share:

                               

Income (loss) from continuing operations

  $ 1.11     $ 1.20     $ 5.13     $ 3.17  

Income (loss) from discontinued operations

    0.01       (0.04 )     -       (0.17 )

Total

  $ 1.12     $ 1.16     $ 5.13     $ 3.00  
                                 

Diluted earnings per share:

                               

Income (loss) from continuing operations

  $ 1.10     $ 1.18     $ 5.07     $ 3.14  

Income (loss) from discontinued operations

    -       (0.04 )     (0.01 )     (0.17 )

Total

  $ 1.10     $ 1.14     $ 5.06     $ 2.97  
                                 

Average Shares Outstanding

                               

Basic

    11,876       12,068       11,974       12,156  

Diluted

    12,033       12,213       12,123       12,258  

 

7

 

Standex International Corporation

Condensed Consolidated Balance Sheets

(unaudited)

 

   

June 30,

   

June 30,

 

(In thousands)

 

2022

   

2021

 
                 

ASSETS

               

Current assets:

               

Cash and cash equivalents

  $ 104,844     $ 136,367  

Accounts receivable, net

    117,075       109,883  

Inventories

    105,339       91,862  

Prepaid expenses and other current assets

    45,210       23,504  

Income taxes receivable

    6,530       12,750  

Total current assets

    378,998       374,366  
                 

Property, plant, equipment, net

    128,584       133,373  

Intangible assets, net

    85,770       98,929  

Goodwill

    267,906       278,054  

Deferred tax asset

    8,186       9,566  

Operating lease right-of-use asset

    39,119       37,276  

Other non-current assets

    25,876       30,659  

Total non-current assets

    555,441       587,857  
                 

Total assets

  $ 934,439     $ 962,223  
                 

LIABILITIES AND STOCKHOLDERS' EQUITY

               
                 

Current liabilities:

               

Accounts payable

  $ 74,520     $ 74,756  

Accrued liabilities

    67,773       61,717  

Income taxes payable

    8,475       7,236  

Total current liabilities

    150,768       143,709  
                 

Long-term debt

    174,830       199,490  

Operating lease long-term liabilities

    31,357       29,041  

Accrued pension and other non-current liabilities

    78,141       83,558  

Total non-current liabilities

    284,328       312,089  
                 

Stockholders' equity:

               

Common stock

    41,976       41,976  

Additional paid-in capital

    91,200       80,788  

Retained earnings

    901,421       852,489  

Accumulated other comprehensive loss

    (153,312 )     (116,140 )

Treasury shares

    (381,942 )     (352,688 )

Total stockholders' equity

    499,343       506,425  
                 

Total liabilities and stockholders' equity

  $ 934,439     $ 962,223  

 

8

 

Standex International Corporation and Subsidiaries

Statements of Consolidated Cash Flows

(unaudited)

 

   

Year Ended

 
   

June 30,

 

(In thousands)

 

2022

   

2021

 
                 

Cash Flows from Operating Activities

               

Net income

  $ 61,393     $ 36,473  

Income (loss) from discontinued operations

    (89 )     (2,070 )

Income from continuing operations

    61,482       38,543  
                 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

         

Depreciation and amortization

    29,697       33,241  

Stock-based compensation

    11,169       8,368  

Non-cash portion of restructuring charge

    1,691       (489 )

Gain from extinguishment of debt - PPP loan

    -       (713 )

Loss on sale of business

    -       14,624  

Contributions to defined benefit plans

    (515 )     (8,120 )

Net changes in operating assets and liabilities

    (25,387 )     (3,588 )

Net cash provided by operating activities - continuing operations

    78,137       81,866  

Net cash provided by (used in) operating activities - discontinued operations

    (421 )     1,716  

Net cash provided by (used in) operating activities

    77,716       83,582  

Cash Flows from Investing Activities

               

Expenditures for property, plant and equipment

    (23,891 )     (21,752 )

Expenditures for acquisitions, net of cash acquired

    (12,978 )     (27,406 )

Proceeds from sale of business

    -       11,678  

Other investing activities

    5,825       (1,611 )

Net cash (used in) investing activities

    (31,044 )     (39,091 )

Cash Flows from Financing Activities

               

Proceeds from borrowings

    -       17,000  

Payments of debt

    (25,000 )     (17,000 )

Contingent consideration payment

    (2,167 )     (356 )

Activity under share-based payment plans

    1,415       1,273  

Purchase of treasury stock

    (31,425 )     (21,200 )

Cash dividends paid

    (12,249 )     (11,449 )

Net cash provided by (used in) financing activities

    (69,426 )     (31,732 )
                 

Effect of exchange rate changes on cash

    (8,769 )     4,799  
                 

Net changes in cash and cash equivalents

    (31,523 )     17,558  

Cash and cash equivalents at beginning of year

    136,367       118,809  

Cash and cash equivalents at end of period

  $ 104,844     $ 136,367  

 

9

 

Standex International Corporation

Selected Segment Data

(unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

June 30,

   

June 30,

 

(In thousands)

 

2022

   

2021

   

2022

   

2021

 

Net Sales

                               

Electronics

  $ 71,939     $ 72,844     $ 304,290     $ 253,369  

Engraving

    37,218       36,639       146,255       147,016  

Scientific

    18,771       20,645       83,850       79,421  

Engineering Technologies

    21,559       20,471       78,117       75,562  

Specialty Solutions

    35,252       25,836       122,827       100,864  

Total

  $ 184,739     $ 176,435     $ 735,339     $ 656,232  
                                 

Income from operations

                               

Electronics

  $ 15,804     $ 15,739     $ 70,428     $ 46,600  

Engraving

    6,019       5,626       21,825       22,510  

Scientific

    3,708       4,127       17,861       18,240  

Engineering Technologies

    3,236       3,088       8,776       6,164  

Specialty Solutions

    5,394       2,990       15,579       14,358  

Restructuring

    (1,930 )     (1,000 )     (4,399 )     (3,478 )

Loss on sale of business

    -       -       -       (14,624 )

Acquisition related costs

    (57 )     (81 )     (1,618 )     (931 )

Corporate

    (8,906 )     (8,067 )     (34,413 )     (29,674 )

Other operating income (expense), net

    (4,045 )     -       (5,745 )     -  

Total

  $ 19,223     $ 22,422     $ 88,294     $ 59,165  

 

10

 

Standex International Corporation

Reconciliation of GAAP to Non-GAAP Financial Measures

(unaudited)

 

   

Three Months Ended

           

Year Ended

         
   

June 30,

           

June 30,

         

(In thousands, except percentages)

 

2022

   

2021

   

%

Change

   

2022

   

2021

   

%

Change

 

Adjusted income from operations and adjusted net income from continuing operations:

                                               

Net Sales

  $ 184,739     $ 176,435       4.7 %   $ 735,339     $ 656,232       12.1 %

Income from operations, as reported

  $ 19,223     $ 22,422       -14.3 %   $ 88,294     $ 59,165       49.2 %

Income from operations margin

    10.4 %     12.7 %             12.0 %     9.0 %        

Adjustments:

                                               

Restructuring charges

    1,930       1,000               4,399       3,478          

Acquisition-related costs

    57       81               1,618       931          

Litigation charge

    4,045       -               5,745       -          

Loss on sale of business

    -       -               -       14,624          

Purchase accounting expenses

    404       -               435       592          

Adjusted income from operations

  $ 25,659     $ 23,503       9.2 %   $ 100,491     $ 78,790       27.5 %

Adjusted income from operations margin

    13.9 %     13.3 %             13.7 %     12.0 %        

Interest and other income (expense), net

    (1,870 )     (1,989 )             (7,005 )     (6,465 )        

Provision for income taxes

    (4,130 )     (6,002 )             (19,807 )     (14,157 )        

Discrete and other tax items

    397       1,774               397       1,578          

Tax impact of above adjustments

    (1,429 )     (224 )             (2,919 )     (3,434 )        

Net income from continuing operations, as adjusted

  $ 18,627     $ 17,062       9.2 %   $ 71,157     $ 56,312       26.4 %
                                                 

EBITDA and Adjusted EBITDA:

                                               

Net income (loss) from continuing operations, as reported

  $ 13,223     $ 14,431       -8.4 %   $ 61,482     $ 38,543          

Net income from continuing operations margin

    7.2 %     8.2 %             8.4 %     5.9 %        

Add back:

                                               

Provision for income taxes

    4,130       6,002               19,807       14,157          

Interest expense

    1,390       1,589               5,874       5,992          

Depreciation and amortization

    7,286       8,398               29,697       33,241          

EBITDA

  $ 26,029     $ 30,420       -14.4 %   $ 116,860     $ 91,933       27.1 %

EBITDA Margin

    14.1 %     17.2 %             15.9 %     14.0 %        

Adjustments:

                                               

Restructuring charges

    1,930       1,000               4,399       3,478          

Acquisition-related costs

    57       81               1,618       931          

Litigation charge

    4,045       -               5,745       -          

Loss on sale of business

    -       -               -       14,624          

Purchase accounting expenses

    404       -               435       592          

Adjusted EBITDA

  $ 32,465     $ 31,501       3.1 %   $ 129,057     $ 111,558       15.7 %

Adjusted EBITDA Margin

    17.6 %     17.9 %             17.6 %     17.0 %        
                                                 

Free cash flow:

                                               

Net cash provided by operating activities - continuing operations, as reported

  $ 29,510     $ 32,528             $ 78,137     $ 81,866          

Less: Capital expenditures

    (10,753 )     (6,140 )             (23,891 )     (21,752 )        

Free operating cash flow

  $ 18,757     $ 26,388             $ 54,246     $ 60,114          

 

11

 

Standex International Corporation

Reconciliation of GAAP to Non-GAAP Financial Measures

(unaudited)

 

   

Three Months Ended

           

Year Ended

         

 

 

June 30,

           

June 30,

         
Adjusted earnings per share from continuing operations  

2022

   

2021

   

%
Change

   

2022

   

2021

   

%

Change

 
                                                 

Diluted earnings per share from continuing operations, as reported

  $ 1.10     $ 1.18       -6.8 %   $ 5.07     $ 3.14       61.5 %
                                                 

Adjustments:

                                               

Restructuring charges

    0.12       0.06               0.28       0.22          

Acquisition-related costs

    -       0.01               0.10       0.06          

Litigation charge

    0.26       -               0.36       -          

Loss on sale of business

    -       -                       1.01          

Discrete tax items

    0.03       0.15               0.03       0.13          

Purchase accounting expenses

    0.03       -               0.03       0.04          

Diluted earnings per share from continuing operations, as adjusted

  $ 1.54     $ 1.40       10.0 %   $ 5.87     $ 4.60       27.6 %

 

12