EDEN PRAIRIE, Minn., Feb. 4, 2019 /PRNewswire/ -- MTS Systems Corporation (Nasdaq: MTSC), a leading global supplier of high-performance test and simulation systems and sensors, today reported financial results for its fiscal year 2019 first quarter ended December 29, 2018.
FIRST QUARTER FINANCIAL AND OPERATING HIGHLIGHTS
- Revenues of $203.2 million, including year-over-year growth in both Test & Simulation and Sensors
- GAAP diluted earnings per share of $0.54, a decline of $1.18 year-over-year due to the prior year impact of the Tax Act
- Backlog of $514.7 million, a year-over-year increase of 45%, driven by strong orders growth across both business units
- Closed $80 million acquisition of E2M Technologies B.V. (E2M), a leading simulation company based in Amsterdam, Netherlands
- Declared 148th consecutive quarterly dividend
FINANCIAL TABLE
Three Months Ended |
|||||||
(in thousands, except per share data - unaudited) |
December 29, 2018 |
December 30, 2017 |
|||||
Revenue |
$ |
203,181 |
$ |
194,162 |
|||
Revenue % increase (decrease)1 |
4.6 |
% |
(2.6) |
% |
|||
Gross margin |
38.5 |
% |
40.1 |
% |
|||
Operating margin |
8.8 |
% |
8.5 |
% |
|||
Earnings before taxes |
11,197 |
9,470 |
|||||
Net income |
10,501 |
33,151 |
|||||
Diluted earnings per share |
0.54 |
1.72 |
|||||
Adjusted diluted earnings per share2 |
0.59 |
1.73 |
|||||
Adjusted EBITDA2 |
30,102 |
26,878 |
|||||
Cash and cash equivalents, end of period |
70,438 |
94,071 |
|||||
Backlog, end of period |
514,705 |
355,244 |
|||||
Total debt, end of period |
466,048 |
442,047 |
1 |
Revenue growth rates in fiscal year 2019 reflect the acquisition of E2M that occurred on November 21, 2018. |
2 |
Refer to the "Non-GAAP Financial Measures" section below for discussion of the calculation of these non-GAAP financial measures. |
EXECUTIVE COMMENTARY - DR. JEFF GRAVES, PRESIDENT AND CHIEF EXECUTIVE OFFICER
"We continue to execute on our growth and diversification strategy, as we capitalize on our expanding opportunities in Sensors, Test Services and Test equipment targeted toward the materials and structures sectors, as well as new market opportunities from our acquisition of E2M late in our first quarter. The success of these efforts is reflected in our strong year-over-year orders performance and an outstanding backlog position of $515 million, which far exceeded not only our prior year position, but also our fiscal year 2018 year-end backlog of $415 million.
Our Sensors business achieved another record orders level of $98 million in the quarter, representing a book-to-bill of 1.26, in part driven by the second purchase order associated with our U.S. Department of Defense contract.
Our Test & Simulation business delivered nearly 15% orders growth year-over-year, driven by our strong technology position associated with advanced materials test systems, as well as structural test systems which simulate seismic events and other unique operating environments for civil infrastructure and wind energy systems. In addition, E2M, with their excellent technology position and approvals, brings us continued opportunity for exciting growth in the flight simulation and entertainment markets.
Given the volume and quality of the orders we experienced in our first quarter of the fiscal year and our record backlog position, we are confident in our ability to deliver on our commitments to growth and expanded profitability in fiscal year 2019 and beyond."
HIGHLIGHTS FOR THE 2019 FIRST FISCAL QUARTER
Revenue
Revenue was $203.2 million, up 4.6% compared to the same prior year period, driven broadly by growth in both business units, along with approximately one month contribution from the acquisition of E2M which closed in late November 2018.
Orders
Test & Simulation orders for the quarter were $125.1 million, up 14.6% compared to the same prior year period, driven primarily by a large order in the structures sector of our Test & Simulation business with increased demand across all market sectors, and particularly strong growth in the Americas region.
Sensors orders for the quarter were $98.2 million, representing a 27.8% increase over the same prior year period. This growth shows continued strength in our Sensors test and position sectors and was driven incrementally by the second purchase order associated with the U.S. Department of Defense, which was funded up to an additional $20 million in the quarter, as well as continued demand for our position sensors.
Earnings Before Taxes
Earnings before taxes of $11.2 million was up $1.7 million compared to the same prior year period. This earnings increase was driven by lower Test & Simulation operating expenses and growth in Test & Simulation gross profit, partially offset by $0.8 million of acquisition-related expenses and a $0.4 million acquisition inventory fair value adjustment. Efforts to reduce our operating expenses resulted in a $1.1 million reduction compared to the same prior year period. Excluding acquisition-related costs, operating expenses declined $1.9 million.
Net Income and Diluted Earnings Per Share
Diluted earnings per share was $0.54 compared to $1.72 in the same prior year period on net income of $10.5 million and $33.2 million, respectively. First quarter of fiscal year 2019 results were impacted by $0.04 of non-recurring costs associated with the acquisition inventory fair value adjustment and acquisition-related expenses. Conversely, results for the first quarter of fiscal year 2018 reflect a reduction in the effective tax rate and discrete benefits stemming from the Tax Cuts and Jobs Act of 2017 (the Tax Act). The Tax Act provided a $0.07 benefit in the first quarter of fiscal year 2019, as compared to a $1.32 benefit in the first quarter of fiscal 2018.
Adjusted EBITDA
Adjusted EBITDA of $30.1 million grew 12.0% from the same prior year period. This growth was primarily due to lower Test & Simulation operating expenses, higher Test & Simulation gross profit and approximately one month contribution from the acquisition of E2M. A reconciliation of Adjusted EBITDA, a non-GAAP financial measure, to net income, the most directly comparable GAAP financial measure, is provided in Exhibit C of this earnings release.
Capital Structure
During the quarter, our total debt balance increased by $77.7 million, primarily due to the acquisition of E2M which closed in late November and was financed by drawing approximately $80 million on our Revolving Credit Facility. In addition, we made $3.7 million of mandatory debt payments during the first quarter of fiscal year 2019. With the expected Adjusted EBITDA growth from E2M and our strong backlog position at the end of the quarter, we anticipate a net reduction in our leverage ratio between now and the end of fiscal year 2019.
Dividend
The Board of Directors declared a quarterly dividend of $0.30 per share. The dividend was payable on December 31, 2018 to shareholders of record as of the close of business on December 17, 2018. This was our 148th consecutive quarterly dividend.
OUTLOOK
Test & Simulation Business
Overall, the outlook in our Test & Simulation business remains positive, particularly in our core markets of materials and structures, test services and the broad based need for intelligent machines that can simulate complex operating environments. The addition of E2M brings to us exposure to flight simulation, entertainment and other advanced simulation markets that will further expand our growth opportunities for this business. The underlying growth drivers include the rapidly growing application of advanced carbon fiber composites in flight and ground vehicles, continued growth in the use of additive manufacturing, and expansion in wind energy and civil infrastructure that is more resistant to damage from powerful earthquake, sea and storm events. In addition to our exciting growth opportunities, we continue to invest in operational efficiency initiatives to improve profitability and in new products and technologies to generate the highest demand for Test & Simulation products and services in the coming year.
Sensors Business
Strong demand in the Sensors business is anticipated to continue during fiscal year 2019 across all sectors, driven by accelerating new product introductions across all major markets and geographies, and expanded opportunities associated with the U.S. Department of Defense. This combination of positive factors is expected to yield annual, double-digit top line growth, along with Adjusted EBITDA expansion for the Sensors business in fiscal year 2019.
Consolidated
Based on these factors, we maintain our expected outlook for fiscal year 2019 including:
Metric |
Current Outlook |
|
Revenue |
$830 million to $870 million |
|
Adjusted EBITDA |
$122 million to $142 million |
|
Diluted earnings per share |
$2.30 to $2.60 |
|
Adjusted diluted earnings per share |
$2.42 to $2.72 |
The above outlook includes:
- $8.5 million to $11.0 million for stock-based compensation, restructuring expenses, acquisition-related expenses and acquisition fair value inventory adjustment;
- Our acquisition of E2M, in addition to the slightly positive effects of the implementation of the new revenue recognition standard as compared to the previous standard; and
- An anticipated effective tax rate, excluding discrete tax items, of 15-19% for fiscal year 2019.
A reconciliation of Adjusted EBITDA and Adjusted diluted earnings per share, non-GAAP financial measures, to net income, the most directly comparable GAAP financial measure, for the above outlook is included in Exhibit E and F of this earnings release, respectively.
FIRST QUARTER CONFERENCE CALL
As announced on January 21, 2019, a conference call will be held on February 4, 2019 (today), at 11:00 a.m. ET (10:00 a.m. CT). Dr. Jeffrey A. Graves, President and Chief Executive Officer, and Brian T. Ross, Senior Vice President and Chief Financial Officer, will host the call, which will include a question and answer session after prepared remarks.
Call toll free +1-888-220-8474 (international toll +1-720-452-9217) and reference the conference pass code 8744810. Telephone replay will be available at 1:00 p.m. ET following the call until 1:00 p.m. ET, February 11, 2019. Call toll free +1-888-203-1112 and reference the conference pass code 8744810.
A transcript of the call can also be accessed from the MTS website at http://investor.mts.com beginning on February 5, 2019.
ABOUT MTS SYSTEMS CORPORATION
MTS Systems Corporation's testing and simulation hardware, software and service solutions help customers accelerate and improve their design, development and manufacturing processes and are used for determining the mechanical behavior of materials, products and structures. MTS' high-performance sensors provide measurements of vibration, pressure, position, force and sound in a variety of applications. MTS had 3,400 employees as of September 29, 2018 and revenue of $778 million for the fiscal year ended September 29, 2018. Additional information on MTS can be found at www.mts.com.
NON-GAAP FINANCIAL MEASURES
We believe that disclosing adjusted diluted earnings per share, which is diluted earnings per share excluding the impact from restructuring expenses, acquisition-related expenses and the acquisition inventory fair value adjustment is useful to investors as a measure of operating performance. We use this as one measure to monitor and evaluate operating performance. Adjusted diluted earnings per share is a financial measure that does not reflect United States Generally Accepted Accounting Principles (GAAP). We calculate this measure by adding back the after-tax effect of the restructuring expenses, acquisition-related expenses and the acquisition inventory fair value adjustment to net income and dividing the result by the diluted weighted average shares outstanding.
We believe that disclosing earnings before interest, taxes, depreciation and amortization (EBITDA) and EBITDA excluding the impact from stock-based compensation, restructuring expenses, acquisition-related expenses and the acquisition inventory fair value adjustment (Adjusted EBITDA) is useful to investors as a measure of leverage and operating performance. We use these measures to monitor and evaluate leverage and operating performance. EBITDA and Adjusted EBITDA are financial measures that do not reflect GAAP. We calculate EBITDA by adding back interest, taxes, depreciation and amortization expense to net income. Adjusted EBITDA is calculated by adding back stock-based compensation, restructuring expenses, acquisition-related expenses and the acquisition inventory fair value adjustment to EBITDA.
We believe that disclosing free cash flow is useful to investors as a measure of operating performance. We use this measure as an indicator of the Company's strength and ability to generate cash. Free cash flow is a financial measure that does not reflect GAAP. We calculate free cash flow as net cash provided by (used in) operating activities less purchases of property and equipment and businesses, net of cash acquired plus cash proceeds from sale of property and equipment.
Investors should consider these non-GAAP financial measures in addition to, not as a substitute for or better than, financial measures prepared in accordance with GAAP. Reconciliations of the components of these measures to the most directly comparable GAAP financial measures are included in Exhibits B, C, D, E and F of this earnings release.
FORWARD-LOOKING STATEMENTS
This release contains "forward-looking statements" made pursuant to the safe harbor provision of the Private Securities Litigation Reform Act of 1995 that are subject to certain risks and uncertainties, as well as assumptions, that could cause actual results to differ materially from historical results and those presently anticipated or projected. Statements made under the heading "Outlook" are forward-looking statements, and words such as "may," "will," "should," "expects," "intends," "projects," "plans," "believes," "estimates," "targets," "anticipates," and similar expressions identify forward-looking statements in other parts of the release. Such statements include, but are not limited to, statements about future financial and operating results, plans, objectives, expectations and intentions, statements about the opportunities and outlook for our Sensors and Test & Simulation sectors and other statements that are not historical facts. These statements are based on our current expectations and beliefs and are subject to a number of risks, uncertainties and assumptions that could cause actual results to differ materially from those described in the forward-looking statements. Risks, uncertainties and assumptions that could cause our actual results to differ materially from those discussed in the forward-looking statements include, but are not limited to, those described in the "Risk Factors" section of our most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission ("SEC") and updated in any subsequent Quarterly Reports on Form 10-Q and other filings with the SEC. The reports referenced above are available on our website at www.mts.com or on the SEC's website at www.sec.gov. Forward-looking statements speak only as of the date on which such statements are made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made to reflect the occurrence of unanticipated events or circumstances.
MTS SYSTEMS CORPORATION |
|||||||
Consolidated Statements of Income |
|||||||
(unaudited - in thousands, except per share data) |
|||||||
Three Months Ended |
|||||||
December 29, |
December 30, |
||||||
Revenue |
|||||||
Product |
$ |
175,078 |
$ |
169,241 |
|||
Service |
28,103 |
24,921 |
|||||
Total revenue |
203,181 |
194,162 |
|||||
Cost of sales |
|||||||
Product |
108,168 |
100,494 |
|||||
Service |
16,708 |
15,740 |
|||||
Total cost of sales |
124,876 |
116,234 |
|||||
Gross profit |
78,305 |
77,928 |
|||||
Gross margin |
38.5 |
% |
40.1 |
% |
|||
Operating expenses |
|||||||
Selling and marketing |
32,089 |
32,028 |
|||||
General and administrative |
21,078 |
20,562 |
|||||
Research and development |
7,172 |
8,841 |
|||||
Total operating expenses |
60,339 |
61,431 |
|||||
Income from operations |
17,966 |
16,497 |
|||||
Operating margin |
8.8 |
% |
8.5 |
% |
|||
Interest expense, net |
(6,818) |
(6,804) |
|||||
Other income (expense), net |
49 |
(223) |
|||||
Income before income taxes |
11,197 |
9,470 |
|||||
Income tax provision (benefit) |
696 |
(23,681) |
|||||
Net income |
$ |
10,501 |
$ |
33,151 |
|||
Earnings per share |
|||||||
Basic |
|||||||
Earnings per share |
$ |
0.55 |
$ |
1.73 |
|||
Weighted average common shares outstanding |
19,216 |
19,124 |
|||||
Diluted |
|||||||
Earnings per share |
$ |
0.54 |
$ |
1.72 |
|||
Weighted average common shares outstanding |
19,556 |
19,254 |
|||||
Dividends declared per share |
$ |
0.30 |
$ |
0.30 |
MTS SYSTEMS CORPORATION |
|||||||
Condensed Consolidated Balance Sheets |
|||||||
(unaudited - in thousands) |
|||||||
December 29, |
September 29, |
||||||
ASSETS |
|||||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
70,438 |
$ |
71,804 |
|||
Accounts receivable, net |
115,384 |
122,243 |
|||||
Unbilled accounts receivable, net |
60,656 |
70,474 |
|||||
Inventories, net |
183,465 |
139,109 |
|||||
Other current assets |
30,085 |
24,572 |
|||||
Total current assets |
460,028 |
428,202 |
|||||
Property and equipment, net |
89,266 |
90,269 |
|||||
Goodwill |
402,152 |
369,275 |
|||||
Intangible assets, net |
288,076 |
246,138 |
|||||
Other long-term assets |
8,342 |
5,512 |
|||||
Total assets |
$ |
1,247,864 |
$ |
1,139,396 |
|||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||
Current liabilities |
|||||||
Current maturities of long-term debt, net |
$ |
30,462 |
$ |
32,738 |
|||
Accounts payable |
49,191 |
47,886 |
|||||
Advance payments from customers |
101,367 |
80,131 |
|||||
Other accrued liabilities |
76,247 |
78,358 |
|||||
Total current liabilities |
257,267 |
239,113 |
|||||
Long-term debt, less current maturities, net |
435,586 |
355,640 |
|||||
Other long-term liabilities |
81,676 |
66,711 |
|||||
Total liabilities |
774,529 |
661,464 |
|||||
Shareholders' equity |
|||||||
Common stock, $0.25 par; 64,000 shares authorized: 17,872 and 17,856 shares issued and outstanding as of December 29, 2018 and September 29, 2018, respectively |
4,468 |
4,464 |
|||||
Additional paid-in capital |
173,065 |
171,407 |
|||||
Retained earnings |
299,493 |
300,585 |
|||||
Accumulated other comprehensive income (loss) |
(3,691) |
1,476 |
|||||
Total shareholders' equity |
473,335 |
477,932 |
|||||
Total liabilities and shareholders' equity |
$ |
1,247,864 |
$ |
1,139,396 |
MTS SYSTEMS CORPORATION |
|||||||
Condensed Consolidated Statements of Cash Flows |
|||||||
(unaudited - in thousands) |
|||||||
Three Months Ended |
|||||||
December 29, |
December 30, |
||||||
Cash Flows from Operating Activities |
|||||||
Net income |
$ |
10,501 |
$ |
33,151 |
|||
Adjustments to reconcile net income to net cash provided by (used in) operating activities |
|||||||
Stock-based compensation |
1,794 |
1,622 |
|||||
Fair value adjustment to acquired inventory |
445 |
— |
|||||
Depreciation and amortization |
8,960 |
8,736 |
|||||
(Gain) loss on sale or disposal of property and equipment |
161 |
67 |
|||||
Amortization of financing fees |
1,060 |
1,310 |
|||||
Deferred income taxes |
(1,258) |
(30,352) |
|||||
Other |
428 |
724 |
|||||
Changes in operating assets and liabilities |
(11,460) |
(6,035) |
|||||
Net Cash Provided by (Used in) Operating Activities |
10,631 |
9,223 |
|||||
Cash Flows from Investing Activities |
|||||||
Purchases of property and equipment |
(3,773) |
(2,801) |
|||||
Proceeds from sale of property and equipment |
10 |
69 |
|||||
Purchases of business, net of cash acquired |
(78,032) |
— |
|||||
Other |
(285) |
— |
|||||
Net Cash Provided by (Used in) Investing Activities |
(82,080) |
(2,732) |
|||||
Cash Flows from Financing Activities |
|||||||
Proceeds from issuance of long-term debt
|
80,391 |
— |
|||||
Payments on financing arrangements, net |
(4,119) |
(16,897) |
|||||
Cash dividends |
(5,359) |
(5,330) |
|||||
Proceeds from exercise of stock options and employee stock purchase plan |
38 |
212 |
|||||
Payments to purchase and retire common stock |
(356) |
(744) |
|||||
Net Cash Provided by (Used in) Financing Activities |
70,595 |
(22,759) |
|||||
Effect of Exchange Rate Changes on Cash and Cash Equivalents |
(512) |
1,606 |
|||||
Cash and Cash Equivalents |
|||||||
Increase (decrease) during the period |
(1,366) |
(14,662) |
|||||
Balance, beginning of period |
71,804 |
108,733 |
|||||
Balance, End of Period |
$ |
70,438 |
$ |
94,071 |
Exhibit A |
||||||||||
MTS SYSTEMS CORPORATION |
||||||||||
Segment Financial Information |
||||||||||
(unaudited - in thousands) |
||||||||||
Three Months Ended |
||||||||||
December 29, |
December 30, |
% Variance |
||||||||
Test & Simulation Segment |
||||||||||
Revenue |
$ |
125,560 |
$ |
118,203 |
6 |
% |
||||
Cost of sales |
86,015 |
79,064 |
9 |
% |
||||||
Gross profit |
39,545 |
39,139 |
1 |
% |
||||||
Gross margin |
31.5 |
% |
33.1 |
% |
||||||
Operating expenses |
32,214 |
33,530 |
(4) |
% |
||||||
Income from operations |
$ |
7,331 |
$ |
5,609 |
31 |
% |
||||
Sensors Segment |
||||||||||
Revenue |
$ |
77,950 |
$ |
75,959 |
3 |
% |
||||
Cost of sales |
39,191 |
37,170 |
5 |
% |
||||||
Gross profit |
38,759 |
38,789 |
— |
% |
||||||
Gross margin |
49.7 |
% |
51.1 |
% |
||||||
Operating expenses |
28,125 |
27,901 |
1 |
% |
||||||
Income from operations |
$ |
10,634 |
$ |
10,888 |
(2) |
% |
||||
Intersegment Eliminations |
||||||||||
Revenue |
$ |
(329) |
$ |
— |
||||||
Cost of sales |
(330) |
— |
||||||||
Gross profit |
1 |
— |
||||||||
Income (loss) from operations |
$ |
1 |
$ |
— |
||||||
Total Company |
||||||||||
Revenue |
$ |
203,181 |
$ |
194,162 |
5 |
% |
||||
Cost of sales |
124,876 |
116,234 |
7 |
% |
||||||
Gross profit |
78,305 |
77,928 |
— |
% |
||||||
Gross margin |
38.5 |
% |
40.1 |
% |
||||||
Operating expenses |
60,339 |
61,431 |
(2) |
% |
||||||
Income from operations |
$ |
17,966 |
$ |
16,497 |
9 |
% |
Exhibit B |
|||||||||||||||||||
MTS SYSTEMS CORPORATION |
|||||||||||||||||||
Reconciliation of Earnings Per Share Excluding Restructuring, Acquisition-Related |
|||||||||||||||||||
and Acquisition Inventory Fair Value Adjustment Expenses |
|||||||||||||||||||
(unaudited - in thousands, except per share data) |
|||||||||||||||||||
Three Months Ended |
|||||||||||||||||||
December 29, 2018 |
December 30, 2017 |
||||||||||||||||||
Pre-Tax |
Tax |
Net |
Pre-Tax |
Tax |
Net |
||||||||||||||
Net income |
$ |
11,197 |
$ |
696 |
$ |
10,501 |
$ |
9,470 |
$ |
(23,681) |
$ |
33,151 |
|||||||
Restructuring expenses 1 |
130 |
33 |
97 |
246 |
62 |
184 |
|||||||||||||
Acquisition-related expenses 2 |
773 |
162 |
611 |
— |
— |
— |
|||||||||||||
Acquisition inventory fair value adjustment 1 |
445 |
67 |
378 |
— |
— |
— |
|||||||||||||
Adjusted net income 3 |
$ |
12,545 |
$ |
958 |
$ |
11,587 |
$ |
9,716 |
$ |
(23,619) |
$ |
33,335 |
|||||||
Weighted average diluted common shares outstanding |
19,556 |
19,254 |
|||||||||||||||||
Diluted earnings per share |
$ |
0.58 |
$ |
0.04 |
$ |
0.54 |
$ |
0.49 |
$ |
(1.23) |
$ |
1.72 |
|||||||
Impact of restructuring expenses |
0.01 |
— |
0.01 |
0.01 |
— |
0.01 |
|||||||||||||
Impact of acquisition-related expenses |
0.03 |
0.01 |
0.02 |
— |
— |
— |
|||||||||||||
Impact of acquisition inventory fair value adjustment |
0.02 |
— |
0.02 |
— |
— |
— |
|||||||||||||
Adjusted diluted earnings per share3 |
$ |
0.64 |
$ |
0.05 |
$ |
0.59 |
$ |
0.50 |
$ |
(1.23) |
$ |
1.73 |
|||||||
1 |
In determining the tax impact of restructuring expenses and acquisition inventory fair value adjustment, we applied the statutory rate in effect for each jurisdiction where the expenses were incurred. |
||||||||||||||||||
2 |
In determining the tax impact of acquisition-related expenses, we applied a U.S. effective income tax rate before discrete items to these expenses. |
||||||||||||||||||
3 |
Denotes non-GAAP financial measure. |
Exhibit C |
|||||||
MTS SYSTEMS CORPORATION |
|||||||
Reconciliation of EBITDA and Adjusted EBITDA to Net Income |
|||||||
(unaudited - in thousands) |
|||||||
Three Months Ended |
|||||||
December 29, |
December 30, |
||||||
Net income |
$ |
10,501 |
$ |
33,151 |
|||
Income tax provision (benefit) |
696 |
(23,681) |
|||||
Interest expense, net |
6,818 |
6,804 |
|||||
Depreciation and amortization |
8,960 |
8,736 |
|||||
EBITDA 1 |
26,975 |
25,010 |
|||||
Stock-based compensation |
1,794 |
1,622 |
|||||
Restructuring expenses |
130 |
246 |
|||||
Acquisition-related expenses 2 |
758 |
— |
|||||
Acquisition inventory fair value adjustment |
445 |
— |
|||||
Adjusted EBITDA 1 |
$ |
30,102 |
$ |
26,878 |
|||
1 |
Denotes non-GAAP financial measure. |
||||||
2 |
Acquisition-related expenses were adjusted to exclude stock-based compensation that is otherwise included in the stock-based compensation line. |
Exhibit D |
|||||||
MTS SYSTEMS CORPORATION |
|||||||
Free Cash Flow |
|||||||
(unaudited - in thousands) |
|||||||
Three Months Ended |
|||||||
December 29, |
December 30, |
||||||
Net Cash Provided by (Used in) Operating Activities |
$ |
10,631 |
$ |
9,223 |
|||
Purchases of property and equipment |
(3,773) |
(2,801) |
|||||
Proceeds from sale of property and equipment |
10 |
69 |
|||||
Free cash flow1 |
$ |
6,868 |
$ |
6,491 |
|||
1 |
Denotes non-GAAP financial measures. |
Exhibit E |
||||||
MTS SYSTEMS CORPORATION |
||||||
Reconciliation of EBITDA and Adjusted EBITDA to Net Income - Outlook |
||||||
(unaudited - in thousands) |
||||||
Twelve Months Ending |
||||||
September 28, 2019 |
||||||
Low |
High |
|||||
Net income |
$ |
44,500 |
$ |
50,000 |
||
Income tax provision (benefit) |
7,000 |
11,000 |
||||
Interest expense, net |
26,000 |
28,000 |
||||
Depreciation and amortization |
36,000 |
42,000 |
||||
EBITDA1 |
113,500 |
131,000 |
||||
Stock-based compensation and non-recurring expenses2 |
8,500 |
11,000 |
||||
Adjusted EBITDA1 |
$ |
122,000 |
$ |
142,000 |
||
1 |
Denotes non-GAAP financial measure. |
||||||
2 |
Includes pre-tax forecast expenses for stock-based compensation, restructuring expenses, acquisition-related expenses and acquisition inventory fair value adjustment. |
Exhibit F |
|||||||
MTS SYSTEMS CORPORATION |
|||||||
Reconciliation of Diluted Earnings per Share and Adjusted Diluted Earnings per Share - Outlook |
|||||||
(unaudited - in thousands) |
|||||||
Twelve Months Ending
|
|||||||
September 28, 2019 |
|||||||
Low |
High |
||||||
Net income1 |
$ |
44,500 |
$ |
50,000 |
|||
Non-recurring expenses 2 |
2,250 |
2,300 |
|||||
Adjusted net income 3 |
$ |
46,750 |
$ |
52,300 |
|||
Weighted average diluted common shares outstanding |
19,350 |
19,250 |
|||||
Diluted earnings per share |
$ |
2.30 |
$ |
2.60 |
|||
Impact of non-recurring expenses2 |
0.12 |
0.12 |
|||||
Adjusted diluted earnings per share |
$ |
2.42 |
$ |
2.72 |
|||
1 |
Refer to Exhibit E for tax impact on net income guidance. |
|||||||
2 |
Includes forecast expenses for restructuring expenses, acquisition-related expenses and acquisition inventory fair value adjustment. |
|||||||
3 |
Applied anticipated tax rate, excluding discrete tax items, of approximately 15-19%. |
SOURCE MTS Systems Corporation
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article