EX-99 2 thrm-ex99_2014080135.htm EX-99_1

Exhibit 99.1

NEWS RELEASE for August 1, 2014 at 6:00 AM ET

 

Contact:

  

Allen & Caron Inc

Mike Mason (investors)

michaelm@allencaron.com

(212) 691-8087

Rene Caron (investors)

rene@allencaron.com

Len Hall (media)

len@allencaron.com

(949) 474-4300

GENTHERM REPORTS RESULTS FOR ITS 2014 SECOND QUARTER

AND FIRST SIX MONTHS

Revenues Up Year-Over-Year 28 Percent and 30 Percent, Respectively

NORTHVILLE, MI (August 1, 2014) . . . Gentherm (NASDAQ-GS:THRM), the global market leader and developer of innovative thermal management technologies, today announced its financial results for the second quarter and first six months ended June 30, 2014.

President and CEO Daniel R. Coker said, “The excellent results in this year’s second quarter followed a very strong first quarter and capped off an exceptional first six months of 2014. We achieved record levels of revenue and profit in both periods and every one of our operations met or exceeded its goals. Revenues for this year’s second quarter were again driven by a significant year-over-year increase in sales of our Climate Control (CCS™) systems. Operational efficiencies continued to increase in the first half of this year, and our gross margins improved significantly year over year and were again at the high end of our expected range.

“We completed the acquisition of Global Thermoelectric Inc. effective April 1, which provides the Company with an important strategic beachhead from which we can develop and market innovative industrial applications based on advanced thermoelectric technologies,” Coker added. “In addition, our new electronics manufacturing facility in China continued to increase production volumes throughout the second quarter, and the second quarter savings from insourcing were larger than the additional overhead costs of the facility, which we expect will generate additional margin improvements as production volumes continue to increase.”

Second Quarter Financial Highlights

For the 2014 second quarter, revenues were up 28 percent to $206.2 million from $160.5 million in the prior year period. The year-over-year revenue increase was driven by continued strong shipments of the Company’s CCS systems and $8.2 million in revenue from Global Thermoelectric Inc.

CCS revenue in the 2014 second quarter, compared to the 2013 second quarter, increased by $23.2 million, or 37 percent, to $85.2 million. Similar to the first quarter, this increase was partially the result of new program launches since second quarter 2013 and strong production volumes and sales of vehicles equipped with CCS systems, particularly vehicles in the luxury segment. Additionally, certain vehicles that have been redesigned since the Second Quarter 2013 are experiencing very strong production and sales levels, including the General Motors full size SUV platform (“K2XX”) and the Jeep Grand Cherokee.

Seat heater revenue in this year’s second quarter increased by $11.1 million, or 16 percent year over year, to $81.7 million, reflecting market penetration on certain vehicle programs and strong production volumes on General Motors’ K2XX platform. The Company also had significant growth in sales of its heated steering wheel product, which increased $2.6 million, or 40 percent year over year, to $8.9 million.

Coker noted that European-based sales were significantly higher in the 2014 second quarter than in the second quarter of last year as local economies and car sales continue to improve.


Foreign currency translation of the Company’s Euro-denominated product revenue for this year’s second quarter, which was approximately €39.2 million compared with €35.5 million for the second quarter of last year, increased the Company’s US Dollar-reported revenue by approximately $2.6 million, or 1.3 percent. The average US Dollar/Euro exchange rate for the 2014 second quarter was 1.3715 compared with 1.3056 for the second quarter of last year.

Net income attributable to common shareholders for the 2014 second quarter was $16.4 million, or $0.46 per basic and diluted share. Net income attributable to common shareholders for the second quarter of 2013 was $5.0 million, or $0.15 per basic and diluted share, which included $422,000 in fees, legal and other expenses associated with the acquisition of additional W.E.T. shares during the quarter. During the second quarter 2014, the Company did not incur any such expenses.

Further non-cash purchase accounting impacts associated with the Company’s recent acquisitions are detailed in the Acquisition Transaction Expenses, Purchase Accounting Impacts and Other Effects table accompanying the release.

Gross margin as a percentage of revenue for this year’s second quarter increased to 29.5 percent, up from 25.0 percent for the 2013 second quarter. This increase was due to a favorable change in product mix, greater coverage of fixed manufacturing costs at the higher volume levels, favorable contribution from the Company’s new electronics manufacturing facility in China and foreign currency impact on production expenses in the Mexican Peso and Ukraine Hryvna. The favorable product mix is primarily due to the greater sales growth in CCS products on which Gentherm has historically had better margin performance.

Adjusted EBITDA for the 2014 second quarter was $32.3 million, up $15.8 million or 95 percent, compared with Adjusted EBITDA of $16.5 million for the 2013 second quarter. Adjusted EBITDA (which is a non-GAAP measure) is provided to help shareholders understand Gentherm’s results of operations due to the significant amount of acquisition-related amortization recorded against the Company’s earnings. This non-GAAP financial measure should be viewed in addition to, and not as an alternative for, Gentherm’s reported results prepared in accordance with GAAP.

The Company’s balance sheet as of June 30, 2014, had total cash and cash equivalents of $43.2 million, total assets of $534.8 million, shareholders’ equity of $272.6 million and total debt of $85.3 million.

Year-to-Date Summary

For the first six months of 2014, revenues increased 29.7 percent to $400.1 million from $308.6 million in the first six months of 2013. CCS revenue increased year over year in the first six months of 2014 by $49.2 million, or 42 percent, to $167.2 million. Seat heater revenue increased year over year by $26.6 million, or 20 percent, to $162.1 million. The Company also had significant growth in its heated steering wheel heater product with a year-over-year increase of $5.8 million, or 48 percent, to $17.7 million

Foreign currency translation of the Company’s Euro-denominated revenue for the first six months of 2014, which was €78.3 million compared with €70.4 million during the first six months of 2013, increased the US Dollar-reported revenue by approximately $4.5 million, or 1.1 percent. The average US Dollar/Euro exchange rate for the first six months of this year was 1.3709 compared with 1.3133 for the first six months of the prior year.

Net income attributable to common shareholders for the first six months of 2014 was $33.0 million, or $0.94 per basic share and $0.92 per diluted share, which included $1.1 million in fees and expenses associated with the acquisition of Global Thermoelectric Inc. that was completed on April 1, 2014. Net income attributable to common shareholders for the first six months of 2013 was $12.7 million, or $0.38 per basic share and $0.37 per diluted share. During the First Half 2013, the Company incurred $1.6 million in fees, legal and other expenses associated with the acquisition of W.E.T. shares.

Further non-cash purchase accounting impacts associated with the recent acquisitions are detailed in the Acquisition Transaction Expenses, Purchase Accounting Impacts and Other Effects table accompanying the release.

Gross margin as a percentage of revenue for first six months of 2014 was 29.4 percent compared with 25.7 percent for the first six months of 2013.

Adjusted EBITDA for the first half of 2014 was $64.8 million compared with Adjusted EBITDA of $34.7 million for the comparable period of the prior year.


Research and Development, Selling, General and Administrative (SG&A) Expenses

Net research and development expenses for this year’s second quarter and first six months were up year over year $2.1 million and $3.4 million to $14.6 million and $27.6 million, respectively. This increase reflects additional resources, including personnel, focused on application engineering for new production programs of existing products, development of new products and a program to develop the next generation of seat comfort products. The increase also included $270,000 in net research and development expenses due to the inclusion of Global Thermoelectric Inc. New product development includes automotive heated and cooled storage devices, automotive interior thermal management devices, medical thermal management devices, battery thermal management devices and other potential products.

SG&A expenses for the second quarter and first six months of 2014 increased $3.1 million and $4.9 million, respectively, to a respective $22.0 million and $40.1 million, when compared to the prior year periods. The year-over-year increase includes $2.1 million of selling, general and administrative expenses of Global Thermoelectric Inc. Also included in this year’s second quarter and first six months are higher general legal, audit and travel costs, as well as wages and benefits costs resulting from new employee hiring and merit increases. The additional employees are primarily related to establishing a new electronics production facility in Shenzhen, China, and increasing sales and marketing efforts aimed at supporting the Company’s current product strategy.

Guidance

Barring unforeseen economic turbulence, including worsening geopolitical tensions or unfavorable fluctuations of the Euro exchange rate, the 2014 revenue growth outlook remains strong. Reflecting strong revenue results for the first half of this year and the incorporation of the product revenues of Global Thermoelectric Inc., the Company is now expecting revenue for 2014 to increase by at least 20 percent over 2013 revenue, which was $662.0 million.

Conference Call

As previously announced, Gentherm is conducting a conference call today to be broadcast live over the Internet at 11:30 AM Eastern Time to review these financial results. The dial-in number for the call is 1-877-407-4018 or (1-201-689-8471). The live webcast and archived replay of the call can be accessed in the Events page of the Investor section of Gentherm’s website at www.gentherm.com.

About Gentherm

Gentherm (NASDAQ-GS:THRM) is a global developer and marketer of innovative thermal management technologies for a broad range of heating and cooling and temperature control applications. Automotive products include actively heated and cooled seat systems and cup holders, heated and ventilated seat systems, thermal storage bins, heated automotive interior systems (including heated seats, steering wheels, armrests and other components), cable systems and other electronic devices. The Company’s advanced technology team is developing more efficient materials for thermoelectric and systems for waste heat recovery and electrical power generation for the automotive market that may have far-reaching applications for consumer products as well as industrial and technology markets. Gentherm has more than 8,300 employees in facilities in the U.S., Germany, Mexico, China, Canada, Japan, England, Korea, Malta, Hungary and the Ukraine. For more information, go to www.gentherm.com.

Except for historical information contained herein, statements in this release are forward-looking statements that are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements include statements regarding future sales, products, opportunities, markets, expenses and profits. Forward-looking statements involve known and unknown risks and uncertainties which may cause the Company’s actual results in future periods to differ materially from forecasted results. Those risks include, but are not limited to, risks that sales may not increase, additional financing requirements may not be available, new competitors may arise and adverse conditions in the industry in which the Company operates may negatively affect its results. Those and other risks are described in the Company’s annual report on Form 10-K for the year ended December 31, 2013 and subsequent reports filed with the Securities and Exchange Commission (SEC), copies of which are available from the SEC or may be obtained from the Company. Except as required by law, the Company assumes no obligation to update the forward-looking statements, which are made as of the date hereof, even if new information becomes available in the future.

TABLES FOLLOW

 

 

 


GENTHERM INCORPORATED

CONSOLIDATED CONDENSED STATEMENTS OF INCOME

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

Product revenues

 

$

206,182

 

 

$

160,520

 

 

 

400,120

 

 

 

308,610

 

Cost of sales

 

 

145,425

 

 

 

120,368

 

 

 

282,338

 

 

 

229,407

 

Gross margin

 

 

60,757

 

 

 

40,152

 

 

 

117,782

 

 

 

79,203

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net research and development expenses

 

 

14,550

 

 

 

12,403

 

 

 

27,595

 

 

 

24,244

 

Acquisition transaction expenses

 

 

 

 

 

422

 

 

 

1,075

 

 

 

1,585

 

Selling, general and administrative

 

 

21,972

 

 

 

18,908

 

 

 

40,061

 

 

 

35,164

 

Total operating expenses

 

 

36,522

 

 

 

31,733

 

 

 

68,731

 

 

 

60,993

 

Operating income

 

 

24,235

 

 

 

8,419

 

 

 

49,051

 

 

 

18,210

 

Interest expense

 

 

(970

)

 

 

(873

)

 

 

(1,901

)

 

 

(1,854

)

Revaluation of derivatives

 

 

(340

)

 

 

638

 

 

 

(587

)

 

 

984

 

Foreign currency (loss) gain

 

 

(320

)

 

 

(889

)

 

 

(1,843

)

 

 

98

 

Gain realized from step acquisition of subsidiary

 

 

 

 

 

 

 

 

785

 

 

 

 

Income from equity investment

 

 

 

 

 

17

 

 

 

 

 

 

242

 

Other income

 

 

320

 

 

 

164

 

 

 

301

 

 

 

500

 

Earnings before income tax

 

 

22,925

 

 

 

7,476

 

 

 

45,806

 

 

 

18,180

 

Income tax expense

 

 

6,502

 

 

 

1,948

 

 

 

12,804

 

 

 

2,743

 

Net income

 

 

16,423

 

 

 

5,528

 

 

 

33,002

 

 

 

15,437

 

Income attributable to non-controlling interest

 

 

 

 

 

(19

)

 

 

 

 

 

(1,277

)

Net income attributable to Gentherm Incorporated

 

 

16,423

 

 

 

5,509

 

 

 

33,002

 

 

 

14,160

 

Convertible preferred stock dividends

 

 

 

 

 

(540

)

 

 

 

 

 

(1,463

)

Net income attributable to common shareholders

 

$

16,423

 

 

$

4,969

 

 

$

33,002

 

 

$

12,697

 

Basic earnings per share

 

$

0.46

 

 

$

0.15

 

 

$

0.94

 

 

$

0.38

 

Diluted earnings per share

 

$

0.46

 

 

$

0.15

 

 

$

0.92

 

 

$

0.37

 

Weighted average number of shares – basic

 

 

35,361

 

 

 

32,658

 

 

 

35,213

 

 

 

33,698

 

Weighted average number of shares – diluted

 

 

36,094

 

 

 

33,167

 

 

 

35,841

 

 

 

34,143

 

 

MORE-MORE-MORE

 

 

 


GENTHERM INCORPORATED

RECONCILIATION OF ADJUSTED EBITDA TO NET INCOME

(Unaudited, in thousands)

 

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

Net income

 

$

16,423

 

 

$

5,528

 

 

$

33,002

 

 

$

15,437

 

Add Back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

6,502

 

 

 

1,948

 

 

 

12,804

 

 

 

2,743

 

Interest expense

 

 

970

 

 

 

873

 

 

 

1,901

 

 

 

1,854

 

Depreciation and amortization

 

 

8,313

 

 

 

7,579

 

 

 

15,631

 

 

 

15,258

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition transaction expense

 

 

 

 

 

422

 

 

 

1,075

 

 

 

1,585

 

Unrealized currency (gain) loss

 

 

(241

)

 

 

836

 

 

 

1,024

 

 

 

(77

)

Unrealized revaluation of derivatives

 

 

340

 

 

 

(638

)

 

 

(685

)

 

 

(2,140

)

Adjusted EBITDA

 

$

32,307

 

 

$

16,548

 

 

$

64,752

 

 

$

34,660

 

Use of Non-GAAP Financial Measures

In evaluating its business, Gentherm considers and uses Adjusted EBITDA as a supplemental measure of its operating performance. The Company defines Adjusted EBITDA as earnings before interest, taxes, depreciation and amortization, deferred financing cost amortization, transaction expenses, debt retirement expenses, unrealized currency gain or loss and unrealized revaluation of derivatives. Management believes that Adjusted EBITDA is a meaningful measure of liquidity and the Company’s ability to service debt because it provides a measure of cash available for such purposes. Management provides an Adjusted EBITDA measure so that investors will have the same financial information that management uses with the belief that it will assist investors in properly assessing the Company’s performance on a period-over-period basis.

The term Adjusted EBITDA is not defined under GAAP, and is not a measure of operating income, operating performance or liquidity presented in accordance with GAAP. Adjusted EBITDA has limitations as an analytical tool, and when assessing the Company’s operating performance, investors should not consider Adjusted EBITDA in isolation, or as a substitute for net income or other consolidated income statement data prepared in accordance with GAAP. Gentherm compensates for these limitations by relying primarily on its GAAP results and using Adjusted EBITDA only supplementally.

 

MORE-MORE-MORE

 

 

 


GENTHERM INCORPORATED

ACQUISITION TRANSACTION EXPENSES, PURCHASE ACCOUNTING IMPACTS AND OTHER EFFECTS

(Unaudited and in thousands, except per share data)

 

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

Future Full Year Periods (estimated)

 

 

 

 

2014

 

 

 

2013

 

 

 

2014

 

 

 

2013

 

 

 

2014

 

 

 

2015

 

 

 

2016

 

 

 

Thereafter

 

Transaction related current expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition transaction expenses

 

$

 

 

$

422

 

 

$

1,075

 

 

$

1,585

 

 

$

1,075

 

 

$

 

 

$

 

 

$

 

Non-cash purchase accounting impacts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer relationships amortization

 

$

2,196

 

 

$

1,956

 

 

$

4,252

 

 

$

3,940

 

 

$

8,625

 

 

$

8,756

 

 

$

8,756

 

 

$

39,203

 

Technology amortization

 

 

948

 

 

 

820

 

 

 

1,810

 

 

 

1,652

 

 

 

3,695

 

 

 

3,375

 

 

 

3,775

 

 

 

5,434

 

Product development costs amortization

 

 

570

 

 

 

542

 

 

 

1,139

 

 

 

1,091

 

 

 

2,274

 

 

 

1,288

 

 

 

52

 

 

 

 

Trade name amortization

 

 

63

 

 

 

 

 

 

63

 

 

 

 

 

 

185

 

 

 

243

 

 

 

243

 

 

 

183

 

Order backlog amortization

 

 

494

 

 

 

 

 

 

494

 

 

 

 

 

 

1,453

 

 

 

 

 

 

 

 

 

 

Inventory fair value adjustment

 

 

1,303

 

 

 

 

 

 

1,303

 

 

 

 

 

 

1,303

 

 

 

 

 

 

 

 

 

 

 

 

$

5,574

 

 

$

3,318

 

 

$

9,061

 

 

$

6,683

 

 

$

17,535

 

 

$

14,062

 

 

$

12,826

 

 

$

44,820

 

Tax effect

 

 

(1,329

)

 

 

(932

)

 

 

(2,524

)

 

 

(2,163

)

 

 

(4,514

)

 

 

(3,277

)

 

 

(2,991

)

 

 

(10,520

)

Net income effect

 

 

4,245

 

 

 

2,808

 

 

 

7,612

 

 

 

6,105

 

 

 

14,096

 

 

 

10,785

 

 

 

9,835

 

 

 

34,300

 

Non-controlling interest effect

 

 

 

 

 

(25

)

 

 

 

 

 

(103

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to shareholders effect

 

$

4,245

 

 

$

2,783

 

 

$

7,612

 

 

$

6,002

 

 

$

14,096

 

 

$

10,785

 

 

$

9,835

 

 

$

34,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share—difference

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.12

 

 

$

0.09

 

 

$

0.22

 

 

$

0.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

0.12

 

 

$

0.08

 

 

$

0.21

 

 

$

0.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series C Preferred Stock dividend

 

$

 

 

$

540

 

 

$

 

 

$

1,463

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share—difference

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

 

 

$

0.02

 

 

$

 

 

$

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

 

 

$

0.02

 

 

$

 

 

$

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MORE-MORE-MORE

 

 

 


GENTHERM INCORPORATED

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

 

 

 

June 30,
2014

 

 

December 31,
2013

 

 

 

(unaudited)

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

Cash & cash equivalents

 

$

43,154

 

 

$

54,885

 

Accounts receivable, less allowance of $1,601 and $1,807, respectively

 

 

145,957

 

 

 

118,283

 

Inventory:

 

 

 

 

 

 

 

 

Raw materials

 

 

43,409

 

 

 

33,783

 

Work in process

 

 

2,943

 

 

 

2,864

 

Finished goods

 

 

21,671

 

 

 

27,570

 

Inventory, net

 

 

68,023

 

 

 

64,217

 

Derivative financial instruments

 

 

325

 

 

 

67

 

Deferred income tax assets

 

 

10,700

 

 

 

10,616

 

Prepaid expenses and other assets

 

 

29,042

 

 

 

21,864

 

Total current assets

 

 

297,201

 

 

 

269,932

 

Property and equipment, net

 

 

84,158

 

 

 

79,234

 

Goodwill

 

 

32,247

 

 

 

25,809

 

Other intangible assets

 

 

87,239

 

 

 

83,431

 

Deferred financing costs

 

 

945

 

 

 

1,072

 

Deferred income tax assets

 

 

20,104

 

 

 

7,103

 

Derivative financial instruments

 

 

1,343

 

 

 

1,969

 

Other non-current assets

 

 

11,599

 

 

 

13,373

 

Total assets

 

$

534,836

 

 

$

481,923

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

64,907

 

 

$

61,662

 

Accrued liabilities

 

 

68,394

 

 

 

66,783

 

Current maturities of long-term debt

 

 

19,519

 

 

 

21,439

 

Derivative financial instruments

 

 

2,776

 

 

 

2,552

 

Deferred income tax liabilities

 

 

705

 

 

 

710

 

Total current liabilities

 

 

156,301

 

 

 

153,146

 

Pension benefit obligation

 

 

7,189

 

 

 

6,868

 

Other liabilities

 

 

4,533

 

 

 

1,601

 

Long-term debt, less current maturities

 

 

65,727

 

 

 

60,881

 

Derivative financial instruments

 

 

8,288

 

 

 

9,358

 

Deferred income tax liabilities

 

 

20,218

 

 

 

17,975

 

Total liabilities

 

 

262,256

 

 

 

249,829

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

Common Stock:

 

 

 

 

 

 

 

 

No par value; 55,000,000 shares authorized, 35,451,435 and 34,929,334 issued and outstanding at June 30, 2014 and December 31, 2013, respectively

 

 

238,091

 

 

 

232,067

 

Paid-in capital

 

 

(5,820

)

 

 

(9,582

)

Accumulated other comprehensive loss

 

 

(7,505

)

 

 

(5,203

)

Accumulated earnings

 

 

47,814

 

 

 

14,812

 

Total shareholders’ equity

 

 

272,580

 

 

 

232,094

 

Total liabilities and shareholders’ equity

 

$

534,836

 

 

$

481,923

 

 

MORE-MORE-MORE

 

 

 


GENTHERM INCORPORATED

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(In thousands)

 

 

 

Three Months Ended June 30,

 

 

 

2014

 

 

2013

 

Operating Activities:

 

 

 

 

 

 

 

 

Net income

 

$

33,002

 

 

$

15,437

 

Adjustments to reconcile net income to cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

15,931

 

 

 

15,730

 

Deferred tax provision

 

 

(2,154

)

 

 

(1,210

)

Stock compensation

 

 

2,225

 

 

 

998

 

Defined benefit plan expense

 

 

28

 

 

 

(105

)

Provision of doubtful accounts

 

 

(330

)

 

 

(8

)

Gain on revaluation of financial derivatives

 

 

(217

)

 

 

(1,878

)

Gain on equity investment

 

 

 

 

 

(197

)

Loss (gain) on sale of property, plant and equipment

 

 

28

 

 

 

(16

)

Excess tax benefit from equity awards

 

 

(4,155

)

 

 

(204

)

Gain realized from step acquisition of subsidiary

 

 

(785

)

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(17,456

)

 

 

(12,028

)

Inventory

 

 

5,024

 

 

 

(2,835

)

Prepaid expenses and other assets

 

 

(6,959

)

 

 

(4,091

)

Accounts payable

 

 

(1,312

)

 

 

14,470

 

Accrued liabilities

 

 

1,496

 

 

 

2,372

 

Net cash provided by (used in) operating activities

 

 

24,366

 

 

 

26,435

 

Investing Activities:

 

 

 

 

 

 

 

 

Purchase of non-controlling interest

 

 

 

 

 

(46,827

)

Acquisition and investment in subsidiary, net of cash acquired

 

 

(31,739

)

 

 

 

Proceeds from the sale of property, plant and equipment

 

 

44

 

 

 

9

 

Purchase of property and equipment

 

 

(15,489

)

 

 

(18,032

)

Net cash used in investing activities

 

 

(47,184

)

 

 

(64,850

)

Financing Activities:

 

 

 

 

 

 

 

 

Borrowing of debt

 

 

13,455

 

 

 

46,280

 

Repayments of debt

 

 

(12,470

)

 

 

(10,286

)

Excess tax benefit from equity awards

 

 

4,155

 

 

 

204

 

Cash paid to Series C Preferred Stock Holders

 

 

 

 

 

(8,945

)

Proceeds from the exercise of common stock options

 

 

3,406

 

 

 

2,411

 

Net cash provided by (used in) financing activities

 

 

8,546

 

 

 

29,664

 

Foreign currency effect

 

 

2,541

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

 

(11,731

)

 

 

(8,751

)

Cash and cash equivalents at beginning of period

 

 

54,885

 

 

 

58,152

 

Cash and cash equivalents at end of period

 

$

43,154

 

 

$

49,401

 

# # # #