0001564590-17-007409.txt : 20170427 0001564590-17-007409.hdr.sgml : 20170427 20170427061036 ACCESSION NUMBER: 0001564590-17-007409 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20170427 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20170427 DATE AS OF CHANGE: 20170427 FILER: COMPANY DATA: COMPANY CONFORMED NAME: GENTHERM Inc CENTRAL INDEX KEY: 0000903129 STANDARD INDUSTRIAL CLASSIFICATION: MOTOR VEHICLE PARTS & ACCESSORIES [3714] IRS NUMBER: 954318554 STATE OF INCORPORATION: MI FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-21810 FILM NUMBER: 17786074 BUSINESS ADDRESS: STREET 1: 21680 HAGGERTY ROAD CITY: NORTHVILLE STATE: MI ZIP: 48167-8994 BUSINESS PHONE: 248-504-0500 MAIL ADDRESS: STREET 1: 21680 HAGGERTY ROAD CITY: NORTHVILLE STATE: MI ZIP: 48167-8994 FORMER COMPANY: FORMER CONFORMED NAME: AMERIGON INC DATE OF NAME CHANGE: 19930503 8-K 1 thrm-8k_20170427.htm Q'1 2017 EARNINGS RELEASE thrm-8k_20170427.htm

 

 

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):  April 27, 2017

 

GENTHERM INCORPORATED

(Exact name of registrant as specified in its charter)

 

 

Michigan

 

0-21810

 

95-4318554

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

 

 

21680 Haggerty Road, Northville, MI

 

48167

 

 

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: (248) 504-0500

Former name or former address, if changed since last report: N/A

 

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:

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

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

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

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

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

 

 

 

 

 

 


Item 2.02

Results of Operations and Financial Condition.

On April 27, 2017, Gentherm Incorporated (the “Company”) publicly announced its financial results for the first quarter of 2017. A copy of the Company’s news release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.  The information in this Item 2.02 and the attached exhibit shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act except as shall be expressly stated by specific reference in such filing.

Item 9.01

Financial Statements and Exhibits.

(d)

Exhibits

 

Exhibit 99.1

  

Company news release dated April 27, 2017 concerning financial results.

 

 

 


SIGNATURES

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.

 

 

GENTHERM INCORPORATED

 

 

 

 

By:

 

/s/ Kenneth J. Phillips

 

 

 

Kenneth J. Phillips

 

 

 

Vice-President and General Counsel

Date:  April 27, 2017

 

 

 

 

Exhibit Index

99.1

Company news release dated April 27, 2017 concerning financial results.

EX-99.1 2 thrm-ex991_24.htm EX-99.1 thrm-ex991_24.htm

Exhibit 99.1

  

Gentherm Reports Record Quarterly Revenues and 2017 First Quarter Results

 

All Business Units Contributed to Growth and Improved Profitability

NORTHVILLE, Mich., April 27, 2017 /PRNewswire/ -- Gentherm (NASDAQ-GS:THRM), the global market leader and developer of innovative thermal management technologies, today announced its financial results for the first quarter ended March 31, 2017.

First Quarter 2017 Highlights

 

Total revenue growth of 16% to $249.3 million

 

Net income of $25.4 million and adjusted EBTIDA of $45.2 million

 

Gentherm Global Power Technologies (GPT) revenues partially recovered and increased by 40% from the prior year quarter and on a sequential quarter basis by 79% to $7.4 million

 

CSZ continued to grow reporting $20.0 million in revenue, a 26% increase from prior year first quarter pro forma revenue; helping to achieve goal for long-term non-automotive growth

 

Gross margin improved by 2.6 percentage points to 34.2% due to higher CSZ and GPT revenues and higher margin content in automotive seat heaters

 

Operating expense leveled off from the recent increases funding key drivers of future revenue growth

“Our revenue performance and growth rate, which benefited from the impact of our acquisition of CSZ in the second quarter of 2016, were right in line with our expectations.  We are starting to benefit from a modest recovery in GPT, our business that sells into the energy sector, which has experienced market related softness for over a year now.  The automotive market, which represents the majority of our revenues, continues to be strong, benefiting from improved opportunities for our existing products as well as potential future revenues from new products still in our development pipeline,” said President and CEO Daniel R. Coker.

Mr. Coker, continued, "While we have seen an expected temporary slowdown in the revenue growth rate of our CCS revenue, we have accelerated growth in other areas.  For example, our efforts in recent years to become vertically integrated in electronic control modules is today providing higher unit content on existing products.  This is most evident in automotive seat heaters, where we have added significant sales of our own control modules on newly launched replacement programs.  We also have new stand-alone electronic product opportunities, which we expect to begin generating revenue in the first quarter of 2019.  We continue to be very encouraged by the progress of CSZ, which provided acquisition related revenue growth but also grew impressively on a comparable organic basis.”

Mr. Coker concluded, “Although the 2017 first quarter is likely to be the best revenue growth quarter of the year due to the timing in 2016 of the CSZ acquisition, we believe we are on track to deliver solid improvements as we continue to work on significant new opportunities that will begin to materialize in the form of product revenues at the end of this year.”

First Quarter 2017 Financial Review

Our product revenue grew $33.6 million, or 16%, which included $20.0 million in acquisition related product revenues from CSZ.  On a pro forma basis, CSZ’s revenue grew over the prior year by $4.1 million or 26%.  This increase was mainly the result of strong shipments of patient temperature management products, especially the Hemotherm blood heater cooler which has benefited from improved market penetration. While


we expect the Hemotherm revenue to moderate, the outlook for CSZ continues to be strong in the coming quarters.  Including the prior year CSZ first quarter revenue on a pro forma basis, consolidated revenues grew organically by nearly 8%.   

 

Additionally, we experienced higher revenue in all our other major products, however, three stand out as the growth leaders during the quarter.  These include seat heaters, steering wheel heaters and remote power systems from GPT.  These product categories grew by $7.1 million, or 10%, $3.5 million, or 30% and $2.1 million, or 40%, respectively. The increase for seat heaters was driven both by strong production volumes and new program launches but also reflects greater vehicle content. This content increase is driven by an increasing number of vehicle programs offering seat heaters in rear seat positions and higher system level content due to a greater number of programs having Gentherm electronic controllers.  Steering Wheel Heaters increased due to new program launches and higher application rates on existing vehicles and reflects a continued strong market trend where more vehicle models have added the feature. The revenue growth at GPT represents a reversal from declines in revenue over the past five quarters.  While the energy markets that GPT serves continue to be challenging, our revenue performance is expected to generally trend upward due to previously delayed projects now being completed.  Of course, our customers in this sector are still cautious and project timing fluctuations are expected.

 

Gross margin as a percentage of revenue for the quarter rose to 34.2% from 31.6%. This improvement was due to the addition of CSZ revenue and the increased GPT revenue, both of which have a higher than average gross margin percentage, favorable foreign currency impact on production expenses and improved gross margin in our automotive segment reflecting the improved content in seat heaters.

 

Operating expenses of $50.3 million increased $12.0 million, or 31%, compared to the year ago period, but leveled off as compared sequentially to the prior year fourth quarter, which had operating expenses of $52.1 million. The increase over the prior year included new operating expenses of CSZ totaling $7.0 million as well as our continued investments in new products and technologies and enhancements to our operating infrastructure.

 

Net research and development expenses (R&D) of $19.5 million increased by $3.8 million, or 24%, during the first quarter of 2017, compared with 2016, as a result of new production programs for existing products, new product development, and a program to develop the next generation of seat comfort products. The types of new products and future growth drivers that we are investing in include automotive interior thermal management devices, medical thermal management devices, battery thermal management devices, battery management systems and advanced automotive electronics solutions.  Many of these new products have begun to reach the more cost intensive phases that typically occur after we receive firm customer orders or later as we ramp up our manufacturing operations specific to these products.

 

Selling, general and administrative expenses (SG&A) of $30.8 million increased by $8.2 million, or 36%, during the first quarter of 2017, compared with 2016.  The increase in SG&A resulted from expenses related to ownership of CSZ totaling $6.1 million as well as a higher management incentive compensation. Our management incentive program includes various forms of equity compensation including stock options, restricted stock and stock appreciation rights (“SARs”).  Stock options and restricted stock are accounted for using the equity method and are valued at the grant date fair value and amortized over the respective service period of the employee beneficiary.  SARs are accounted for using the liability method since they are settled in cash which requires mark-to-market adjustments based on the current trading price of Gentherm Common Stock.  Since Gentherm Common Stock appreciated during the First Quarter 2017, we recorded SAR related compensation expense totaling $2.0 million for the period.  This SAR related compensation expense was $2.4 million higher as compared with a benefit during First Quarter 2016 of $461,000.  The benefit in 2016 was due to a decline in the Company’s Common Stock trading price during that period.  On a sequential quarter basis, SG&A decreased by $2.9 million, or 9%.  This was partially due to a one-time, $2.0 million management reorganization expense during the 2016 fourth quarter and a related reduction in ongoing expenses during the 2017 first quarter.


 

Adjusted EBITDA increased for the quarter to $45.2 million compared with Adjusted EBITDA of $40.4 million for the first quarter of 2016.  A reconciliation of Adjusted EBITDA, a non-GAAP measure, to net income is provided in a table accompanying this news release.

 

Our fully diluted earnings per share were $0.69 and $0.33 for the first quarter 2017 and 2016, respectively.  As outlined in the accompanying table, these amounts included acquisition transaction expenses of CSZ, purchase accounting impacts, and other effects.  These other effects include unrealized currency gains during both quarters and the tax expenses associated with a reorganization of our North American operations during 2016.  After adjusting for these impacts and effects, our fully diluted earnings per share would have been $0.77 and $0.73 in 2017 and 2016, respectively.

 

Total cash as of March 31, 2017 was $133.9 million when compared with total cash of $177.2 million at December 31, 2016.  This decrease was primarily related to a $31.6 million tax payment associated with the first quarter 2016 reorganization of our North American operations.  This tax was accrued during 2016 but became payable during 2017.  Total cash combined with borrowing availability under the Company's credit agreements, provides available liquidity totaling $336.9 million as of March 31, 2017.

 

Guidance

We continue to expect full year 2017 revenue growth of between 5% and 10%.  Our guidance reflects the impact from a stronger USD and a full year of CSZ revenues.

 

Conference Call

As previously announced, Gentherm is conducting a conference call today to be webcast at 8:00 AM Eastern Time to review these financial results.  The dial-in number for the call is 1-877-407-4018 or, for international callers, 1-201-689-8471 and the Conference ID number is 13660078.  The live webcast and archived replay of the call can be accessed on the Events page of the Investor section of Gentherm's website at www.gentherm.com.

 

A telephonic replay will be available at approximately 11:00 a.m. ET and will be accessible for two weeks. The replay can be accessed by dialing 1-844-512-2921, or for international callers, 1-412-317-6671. The passcode for the live call and the replay is 13660078.

 

TABLES FOLLOW



GENTHERM INCORPORATED

CONSOLIDATED CONDENSED STATEMENTS OF INCOME

(In thousands, except per share data)

(Unaudited)

 

 

 

 

 

 

Three Months Ended

March 31,

 

 

 

 

 

 

2017

 

 

2016

 

 

Product revenues

 

 

 

$

249,267

 

 

$

215,714

 

 

Cost of sales

 

 

 

 

164,107

 

 

 

147,472

 

 

Gross margin

 

 

 

 

85,160

 

 

 

68,242

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Net research and development expenses

 

 

 

 

19,505

 

 

 

15,696

 

 

Acquisition transaction expenses

 

 

 

 

 

 

 

37

 

 

Selling, general and administrative expenses

 

 

 

 

30,806

 

 

 

22,624

 

 

Total operating expenses

 

 

 

 

50,311

 

 

 

38,357

 

 

Operating income

 

 

 

 

34,849

 

 

 

29,885

 

 

Interest expense

 

 

 

 

(1,122

)

 

 

(677

)

 

Foreign currency loss

 

 

 

 

(1,329

)

 

 

(1,835

)

 

Other income

 

 

 

 

236

 

 

 

365

 

 

Earnings before income tax

 

 

 

 

32,634

 

 

 

27,738

 

 

Income tax expense

 

 

 

 

7,232

 

 

 

15,845

 

 

Net income

 

 

 

$

25,402

 

 

$

11,893

 

 

Basic earnings per share

 

 

 

$

0.69

 

 

$

0.33

 

 

Diluted earnings per share

 

 

 

$

0.69

 

 

$

0.33

 

 

Weighted average number of shares – basic

 

 

 

 

36,620

 

 

 

36,357

 

 

Weighted average number of shares – diluted

 

 

 

 

36,739

 

 

 

36,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MORE-MORE-MORE



 

GENTHERM INCORPORATED

REVENUE BY PRODUCT CATEGORY

(Unaudited, in thousands)

 

 

Three Months Ended

March 31,

 

 

 

2017

 

2016(1)

 

%

Diff.

Climate Controlled Seat (CCS)

$

102,045

 

$

101,475

 

0.6

%

Seat Heaters

 

77,645

 

 

70,591

 

10.0

%

Steering Wheel Heaters

 

15,043

 

 

11,557

 

30.2

%

Automotive Cables

 

21,729

 

 

21,569

 

0.7

%

Other Automotive

 

5,371

 

 

5,242

 

2.5

%

Subtotal Automotive

$

221,833

 

$

210,434

 

5.4

%

Remote Power Generation (GPT)

 

7,412

 

 

5,280

 

40.4

%

Cincinnati Sub-Zero Products (CSZ)

 

20,022

 

 

 

 

Total Company

$

249,267

 

$

215,714

 

15.6

%

 

 

 

(1) During First Quarter 2017 we revised our revenue by product analysis to better reflect pricing adjustments and other differences.  We have revised prior year revenue by product amounts to reflect this change.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MORE-MORE-MORE



GENTHERM INCORPORATED

RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA

(Unaudited, in thousands)

 

 

 

 

Three Months Ended

March 31,

 

2017

 

2016

Net income

$

25,402

 

$

11,893

Add Back:

 

 

 

 

 

Income tax expense

 

7,232

 

 

15,845

Interest expense

 

1,122

 

 

677

Depreciation and amortization

 

10,121

 

 

8,133

Adjustments:

 

 

 

 

 

Acquisition transaction expense

 

 

 

37

Unrealized currency loss

 

1,345

 

 

3,767

Adjusted EBITDA

$

45,222

 

$

40,352

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

Future  Full Year Periods (estimated)

 

 

 

2017

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2020

 

 

Thereafter

 

Transaction related current expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition transaction expenses

 

$

 

 

$

37

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Non-cash purchase accounting impacts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer relationships amortization

 

 

1,887

 

 

 

1,745

 

 

 

7,567

 

 

 

7,567

 

 

 

5,598

 

 

 

4,417

 

 

 

16,067

 

Technology amortization

 

864

 

 

749

 

 

 

2,613

 

 

 

1,265

 

 

753

 

 

753

 

 

 

1,488

 

Product development costs amortization

 

 

 

42

 

 

 

 

 

 

 

 

 

 

 

Trade name amortization

 

43

 

 

42

 

 

129

 

 

 

 

 

 

 

 

 

Other effects

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized currency loss

 

 

1,345

 

 

 

3,767

 

 

 

 

 

 

 

 

 

 

 

Total acquisition transaction expenses,

   purchase accounting impacts and

   other effects

 

$

4,139

 

 

$

6,382

 

 

$

10,309

 

 

$

8,832

 

 

$

6,351

 

 

$

5,170

 

 

$

17,555

 

Tax effect of above

 

 

(1,056

)

 

 

(1,611

)

 

 

(2,579

)

 

 

(2,235

)

 

 

(1,660

)

 

 

(1,387

)

 

 

(5,308

)

North America reorganization

   withholding tax (1)

 

 

 

 

9,600

 

 

 

 

 

 

 

 

 

 

 

Net income effect

 

$

3,083

 

 

$

14,371

 

 

$

7,730

 

 

$

6,597

 

 

$

4,691

 

 

$

3,783

 

 

$

12,247

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - difference

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.08

 

 

$

0.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

0.08

 

 

$

0.39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) During the first quarter of 2016, we completed a legal reorganization in North American by shifting certain operations located in Canada to other subsidiaries.  Related to the reorganization we declared intercompany dividends and incurred $9.6 million in withholding taxes payable to the Canadian Revenue Agency.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MORE-MORE-MORE



GENTHERM INCORPORATED

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

(Unaudited)

 

 

 

March 31,
2017

 

 

December 31,
2016

 

ASSETS

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

133,907

 

 

$

177,187

 

Accounts receivable, less allowance of $1,344 and $1,391, respectively

 

185,279

 

 

 

170,084

 

Inventory:

 

 

 

 

 

 

 

Raw materials

 

59,425

 

 

 

60,525

 

Work in process

 

17,070

 

 

 

13,261

 

Finished goods

 

31,960

 

 

 

31,288

 

Inventory, net

 

108,455

 

 

 

105,074

 

Derivative financial instruments

 

1,594

 

 

 

18

 

Prepaid expenses and other assets

 

43,868

 

 

 

36,390

 

Total current assets

 

473,103

 

 

 

488,753

 

Property and equipment, net

 

179,848

 

 

 

172,052

 

Goodwill

 

52,031

 

 

 

51,735

 

Other intangible assets, net

 

55,219

 

 

 

57,557

 

Deferred financing costs

 

1,149

 

 

 

1,221

 

Deferred income tax assets

 

37,406

 

 

 

35,299

 

Other non-current assets

 

35,397

 

 

 

36,413

 

Total assets

$

834,153

 

 

$

843,030

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

Accounts payable

$

86,156

 

 

$

84,511

 

Accrued liabilities

 

64,896

 

 

 

105,625

 

Current maturities of long-term debt

 

2,105

 

 

 

2,092

 

Derivative financial instruments

 

 

 

 

1,395

 

Total current liabilities

 

153,157

 

 

 

193,623

 

Pension benefit obligation

 

7,571

 

 

 

7,419

 

Other liabilities

 

5,115

 

 

 

4,092

 

Long-term debt, less current maturities

 

161,032

 

 

 

169,433

 

Deferred income tax liabilities

 

8,544

 

 

 

8,058

 

Total liabilities

 

335,419

 

 

 

382,625

 

Shareholders’ equity:

 

 

 

 

 

 

 

Common Stock:

 

 

 

 

 

 

 

No par value; 55,000,000 shares authorized, 36,727,501 and 36,534,464 issued and outstanding at March 31, 2017 and December 31, 2016, respectively

 

263,656

 

 

 

262,251

 

Paid-in capital

 

11,176

 

 

 

10,323

 

Accumulated other comprehensive loss

 

(61,393

)

 

 

(69,091

)

Accumulated earnings

 

285,295

 

 

 

256,922

 

Total shareholders’ equity

 

498,734

    

 

 

460,405

 

Total liabilities and shareholders’ equity

$

834,153

 

 

$

843,030

 

 

 

MORE-MORE-MORE



GENTHERM INCORPORATED

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

Three Months Ended March 31,

 

 

2017

 

  

2016

 

Operating Activities:

 

 

 

 

 

 

 

Net income

$

25,402

 

 

$

11,893

 

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

 

 

 

 

 

 

 

Depreciation and amortization

 

10,192

 

 

 

8,164

 

Deferred income taxes

 

676

 

 

 

(5,173

)

Stock compensation

 

2,303

 

 

 

1,818

 

Defined benefit plan (income) expense

 

(16

)

 

 

45

 

Provision of doubtful accounts

 

(54

)

 

 

574

 

Gain on revaluation of financial derivatives

 

 

 

 

(456

)

Loss on sale of property and equipment

 

103

 

 

 

29

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

(13,900

)

 

 

(21,906

)

Inventory

 

(2,407

)

 

 

(1,223

)

Prepaid expenses and other assets

 

(6,492

)

 

 

(1,628

)

Accounts payable

 

1,094

 

 

 

6,392

 

Accrued liabilities

 

(38,237

)

 

 

7,819

 

Net cash (used in) provided by operating activities

 

(21,336

)

 

 

6,348

 

Investing Activities:

 

 

 

 

 

 

 

Proceeds from the sale of property and equipment

 

10

 

 

 

18

 

Final payment for acquisition of CSZ, net of cash acquired

 

(2,000

)

 

 

 

Purchases of property and equipment

 

(13,562

)

 

 

(17,010

)

Net cash used in investing activities

 

(15,552

)

 

 

(16,992

)

Financing Activities:

 

 

 

 

 

 

 

Borrowing of debt

 

 

 

 

75,000

 

Repayments of debt

 

(8,427

)

 

 

(446

)

Excess tax expense from equity awards

 

 

 

 

(385

)

Cash paid for financing costs

 

 

 

 

(650

)

Cash paid for the cancellation of restricted stock

 

(926

)

 

 

(793

)

Proceeds from the exercise of Common Stock options

 

881

 

 

 

204

 

Net cash (used in) provided by financing activities

 

(8,472

)

 

 

72,930

 

Foreign currency effect

 

2,080

 

 

 

3,791

 

Net (decrease) increase in cash and cash equivalents

 

(43,280

)

 

 

66,077

 

Cash and cash equivalents at beginning of period

 

177,187

 

 

 

144,479

 

Cash and cash equivalents at end of period

$

133,907

 

 

$

210,556

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

Cash paid for taxes

$

51,618

 

 

$

9,342

 

Cash paid for interest

$

858

 

 

$

458

 

Supplemental disclosure of non-cash transactions:

 

 

 

 

 

 

 

Common Stock issued to Board of Directors and employees

$

1,125

 

 

$

984

 

 

 

 

 

 

# # # #

GRAPHIC 3 g201704270159210441734.jpg GRAPHIC begin 644 g201704270159210441734.jpg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