EX-99 2 ex_554876.htm EXHIBIT 99 ex_554876.htm

Exhibit 99

 

standex01.jpg
NEWS RELEASE

 

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

 

STANDEX REPORTS FISCAL FOURTH QUARTER 2023 FINANCIAL RESULTS

 

 

Organic Growth of 7.8%; Fast Growth Market Sales Increased ~67% year-on-year to ~$24 million

 

GAAP Operating Margin of 15.1%; Record Adjusted Operating Margin of 15.4%, up 150 bps year-on-year; Ninth Consecutive Quarter of Record Level Adjusted Operating Margin

 

Record Gross Margin, Operating Margin, EPS, and Free Cash Flow in FY 2023 on GAAP and Adjusted Basis

 

Minntronix Acquisition Expands Electronics Engineering Capability, Key Customer Account Access, and Presence in Fast Growth Markets

 

In FY 2024, Expect High Single Digit Sales Growth; Expect Continued Margin Expansion in FY 2024 Ahead of the Long-Term Outlook; Fast Growth Market Sales Expected to Increase >20% to >$100M

 

SALEM, NH August 3, 2023Standex International Corporation (NYSE: SXI) today reported financial results for the fourth quarter of fiscal year 2023 ended June 30, 2023.

 

Summary Financial Results - Total

     

 

 

($M except EPS and Dividends)

4Q23

4Q22

3Q23

 Y/Y

Q/Q

Net Sales

$188.3

$184.7

$184.3

1.9%

2.2%

Operating Income - GAAP

$28.5

$19.2

$88.5

48.2%

-67.8%

Operating Income - Adjusted

$29.1

$25.7

$27.9

13.2%

4.0%

Operating Margin % - GAAP

15.1%

10.4%

48.0%

+ 470 bps

- 3290 bps

Operating Margin % - Adjusted

15.4%

13.9%

15.2%

+ 150 bps

+ 20 bps

Net Income from Continuing Ops - GAAP

$20.2

$13.2

$80.6

52.7%

-74.9%

Net Income from Continuing Ops - Adjusted

$21.2

$18.6

$19.6

13.7%

7.9%

   

 

 

 

 

EBITDA

$35.6

$26.0

$95.1

36.9%

-62.5%

EBITDA margin

18.9%

14.1%

51.6%

 + 480 bps

- 3270 bps

Adjusted EBITDA

$36.2

$32.5

$34.5

11.5%

4.9%

Adjusted EBITDA margin

19.2%

17.6%

18.7%

+ 160 bps

 + 50 bps

   

 

 

 

 

Diluted EPS - GAAP

$1.68

$1.10

$6.77

52.7%

-75.2%

Diluted EPS - Adjusted

$1.76

$1.54

$1.65

14.3%

6.7%

Dividends per Share

$0.28

$0.26

$0.28

7.7%

0.0%

   

 

 

 

 

Free Cash Flow

$32.8

$18.8

$17.6

74.8%

85.8%

Net Debt to EBITDA

-0.2x

0.5x

0.0x

NM

NM

 

Fourth Quarter Fiscal 2023 Results

 

Commenting on the quarter’s results, President and Chief Executive Officer David Dunbar said, “We concluded a record fiscal year with a strong fourth quarter performance. On the top line, we delivered 7.8% organic growth, offset by foreign currency exchange and the divestiture of our Procon business unit. Sales from fast growth markets such as electric vehicles, renewable energy, smart grid, and the commercialization of space increased approximately 67% year on year to $24 million in fiscal fourth quarter 2023. We achieved record gross margin of 39.1%, up 280 bps year on year, and record consolidated adjusted operating margin of 15.4% in fiscal fourth quarter 2023 - our ninth consecutive quarter of record level adjusted operating margin performance. This margin growth reflects solid execution of our pricing and productivity initiatives and the benefit from lower freight cost.”

 

 

 

“For fiscal year 2023, we achieved record gross margin, adjusted operating profit, adjusted operating margin, adjusted earnings per share, and free cash flow. This record fiscal performance was driven by our operating execution and strengthening of and enhanced focus on our fast growth end markets. In addition, Standex’s substantial financial flexibility continues to position us well to pursue an active pipeline of organic and inorganic growth opportunities.”

 

“We believe our recent acquisition of Minntronix is a great strategic fit. Minntronix offers customized magnetics that expand our presence in fast growth end markets like 5G, smart grid, and industrial automation. It provides a highly complementary customer base and product line and high performing engineering organization and access to new geographies.”

 

“Our free cash flow conversion remained healthy at 158% of GAAP net income in the fiscal fourth quarter and we generated record free cash flow of $66.5 million in fiscal year 2023, up 23% year-on-year.”

 

“We are beginning fiscal year 2024 in a strong position for continued improvements in financial performance and remain on track to achieve our long-term financial targets by fiscal 2028. We continue to drive growth across our business and with a focus on fast growth end markets, while continuing to realize steady growth from our strong customer relationships in new applications. We are cautiously optimistic for improvement in China and Europe in the second half of our fiscal year 2024.”

 

 

Outlook

 

In fiscal year 2024, the Company expects high single digit sales growth. The Company also expects continued margin expansion in fiscal year 2024 ahead of its long-term outlook.

 

In the fiscal first quarter 2024, on a year-on-year basis, the Company expects a slight increase in revenue, as organic growth in Engraving and the contribution from the Minntronix acquisition are partially offset by a slow recovery in China and Europe markets served by Electronics and the impact of the Procon divestiture. The Company expects a moderate increase in adjusted operating margin.

 

On a sequential basis, the Company expects slightly lower revenue as the contribution from the Minntronix acquisition is more than offset by unfavorable project timing in Engineering Technologies and continued slow recovery in China and Europe markets served by Electronics. The Company expects similar to slightly higher adjusted operating margin.

 

 

Fourth Quarter Segment Operating Performance

 

Electronics (42% of sales; 43% of segment operating income)

 

   

4Q23

   

4Q22

   

% Change

 

Electronics ($M)

                       

Revenue

    79.9       71.9       11.1 %

Operating Income

    16.8       15.8       6.4 %

Operating Margin %

    21.0       22.0          

Adjusted Operating Income*

    16.8       16.2       3.8 %

Adjusted Operating Margin %*

    21.0       22.5          

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

 

 

Revenue increased approximately $8.0 million or 11.1% year-on-year reflecting organic growth of 12.3%, partially offset by a 1.2% impact from foreign exchange. Revenue attributable to fast growth end markets grew throughout the year in markets like industrial automation, power management, renewable energy technologies, and EV-related applications.

 

 

 

Electronics segment backlog realizable in under one year of approximately $130 million decreased 13% year-on-year. The segment had a book to bill ratio of 0.94 at the end of the fiscal fourth quarter.

 

Adjusted operating income increased approximately $0.6 million or 3.8% year-on-year due to higher volume and realization of pricing and productivity initiatives, partially offset by unfavorable mix and inflation.

 

In fiscal first quarter 2024, on a sequential basis, the Company expects slightly higher revenue primarily due to the Minntronix acquisition and continued strength in fast growth end markets, partially offset by continued slow recovery in China and Europe. Sequentially, the company expects similar operating margin.

 

Engraving (23% of sales; 20% of segment operating income)

 

   

4Q23

   

4Q22

   

% Change

 

Engraving ($M)

                       

Revenue

    42.4       37.2       14.0 %

Operating Income

    7.9       6.0       30.9 %

Operating Margin %

    18.6       16.2          

         

Revenue increased approximately $5.2 million or 14.0% year-on-year reflecting 15.5% organic growth due to strong demand in Europe and growth in soft trim applications in Asia, partially offset by a 1.4% impact from exchange. Operating income increased $1.9 million or 30.9% year-on-year, primarily driven by higher sales and realization of productivity actions.

 

In fiscal first quarter 2024, on a sequential basis, the Company expects slightly lower revenue, reflecting timing of customer projects, and slightly higher operating margin.

 

Scientific (10% of sales; 12% of segment operating income)

 

   

4Q23

   

4Q22

   

% Change

 

Scientific ($M)

                       

Revenue

    18.3       18.8       -2.6 %

Operating Income

    4.7       3.7       25.7 %

Operating Margin %

    25.5       19.8          

 

 

Revenue decreased approximately $0.5 million or 2.6% year-on-year reflecting higher sales into research and academic end markets, offset by lower demand for COVID vaccine storage units. Operating income increased approximately $1.0 million or 25.7% year-on-year primarily driven by lower freight cost and realization of productivity actions.

 

In fiscal first quarter 2024, on a sequential basis, the Company expects similar revenue and operating margin.

 

Engineering Technologies (12% of sales; 8% of segment operating income)

 

   

4Q23

   

4Q22

   

% Change

 

Engineering Technologies ($M)

                       

Revenue

    21.8       21.6       1.3 %

Operating Income

    3.1       3.2       -4.4 %

Operating Margin %

    14.2       15.0          

 

Revenue increased approximately $0.2 million or 1.3% year-on-year. Operating income decreased approximately $0.1 million or 4.4% year-on-year reflecting an increase in the number of new platform development projects, mostly offset by the impact of productivity and efficiency initiatives.

 

 

 

In fiscal first quarter 2024, on a sequential basis, the Company expects a significant decrease in revenue reflecting timing of projects and a slight to moderate decrease in operating margin, with productivity initiatives mostly offsetting the impact of volume decline and higher mix of development projects. The long-term demand remains robust with the current backlog and new platform development funnel expected to provide solid foundation for growth in the second half of fiscal 2024 and beyond.  

 

 

Specialty Solutions (14% of sales; 17% of segment operating income)

 

   

4Q23

   

4Q22

   

% Change

 

Specialty Solutions ($M)

                       

Revenue

    25.9       35.3       -26.6 %

Operating Income

    6.4       5.4       19.1 %

Operating Margin %

    24.8       15.3          

 

Specialty Solutions revenue decreased approximately $9.4 million or 26.6% year-on-year, reflecting an organic decline in the Hydraulics business and the Procon divestiture, partially offset by robust organic growth in the Display Merchandising business. On a pro-forma basis, excluding Procon, revenue decreased approximately $0.6 million or 2.1% year-on-year. Operating income increased approximately $1.0 million or 19.1% year-on-year driven by higher sales in the Display Merchandising business (driven by new product introductions) and operational improvements and aftermarket focus in the Hydraulics business. On a pro-forma basis, excluding Procon, operating income increased approximately $2.8 million or 75.3% year-on-year.

 

In fiscal first quarter 2024, on a sequential basis, the Company expects a slight decrease in revenue and operating margin.

 

Capital Allocation

 

 

Share Repurchase: During the fiscal fourth quarter 2023, the Company repurchased approximately 50,900 shares for $7.0 million. There was $65.1 million remaining on the Company’s current share repurchase authorization at the end of the fiscal fourth quarter 2023.

 

 

Capital Expenditures: In fiscal fourth quarter 2023, Standex’s capital expenditures were $7.6 million compared to $10.8 million in the fiscal fourth quarter of 2022. The Company expects fiscal year 2024 capital expenditures between $35 million and $40 million with key investments focused on growth initiatives and capacity expansion. Capital expenditures were $24.3 million in fiscal 2023.

 

 

Dividend: On July 27, 2023, the Company declared a quarterly cash dividend of $0.28 per share, an approximately 7.7% year-on-year increase. The dividend is payable August 25, 2023, to shareholders of record on August 9, 2023.

 

Balance Sheet and Cash Flow Highlights

 

 

Net Debt: Standex had net (cash) debt of ($22.3) million on June 30, 2023, compared to $70.0 million at the end of fiscal fourth quarter 2022. Net debt for the fourth quarter of 2023 consisted primarily of long-term debt of $173.3 million and cash and equivalents of $195.7 million.

 

 

Cash Flow: Net cash provided by continuing operating activities for the three months ended June 30, 2023, was $40.4 million compared to $29.5 million in the prior year’s quarter. Free cash flow after capital expenditures was $32.8 million compared to free cash flow after capital expenditures of $18.7 million in the fiscal fourth quarter of 2022. 

 

Conference Call Details

 

Standex will host a conference call for investors tomorrow, August 4, 2023, 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 4, 2024. To listen to the teleconference playback, please dial in the U.S. (877) 344-7529 or (412) 317-0088 internationally; the passcode is 2752964. The audio playback via phone will be available through August 11, 2023. 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 which include the impact of restructuring charges, purchase accounting, insurance recoveries, discrete tax events, gain or loss on sale of a business unit, acquisition costs, and litigation 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, Turkey, South Africa, India, and China. For additional information, visit the Company's website at http://standex.com/.

 

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:

Christopher Howe

Director of Investor Relations                           

(773) 754-5394

e-mail: InvestorRelations@Standex.com

 

 

 

Standex International Corporation

Consolidated Statement of Operations

(unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

June 30,

   

June 30,

 

(In thousands, except per share data)

 

2023

   

2022

   

2023

   

2022

 
                                 

Net sales

  $ 188,327       184,739     $ 741,048     $ 735,339  

Cost of sales

    114,701       118,183       455,952       465,393  

Gross profit

    73,626       66,556       285,096       269,946  
                                 

Selling, general and administrative expenses

    44,579       41,301       172,335       169,890  

(Gain) loss on sale of business

    -       -       (62,105 )     -  

Restructuring costs

    501       1,930       3,831       4,399  

Acquisition related costs

    70       57       557       1,618  

Other operating (income) expense, net

    -       4,045       (611 )     5,745  
                                 

Income from operations

    28,476       19,223       171,089       88,294  
                                 

Interest expense

    1,237       1,390       5,405       5,874  

Other non-operating (income) expense, net

    40       480       1,735       1,131  

Total

    1,277       1,870       7,140       7,005  
                                 

Income from continuing operations before income taxes

    27,199       17,353       163,949       81,289  

Provision for income taxes

    7,013       4,130       24,796       19,807  

Net income from continuing operations

    20,186       13,223       139,153       61,482  
                                 

Income (loss) from discontinued operations, net of tax

    (17 )     46       (161 )     (89 )
                                 

Net income

  $ 20,169     $ 13,269     $ 138,992     $ 61,393  
                                 

Basic earnings per share:

                               

Income (loss) from continuing operations

  $ 1.71     $ 1.11     $ 11.78     $ 5.13  

Income (loss) from discontinued operations

    -       0.01       (0.01 )     -  

Total

  $ 1.71     $ 1.12     $ 11.77     $ 5.13  
                                 

Diluted earnings per share:

                               

Income (loss) from continuing operations

  $ 1.68     $ 1.10     $ 11.59     $ 5.07  

Income (loss) from discontinued operations

    -       -       (0.01 )     (0.01 )

Total

  $ 1.68     $ 1.10     $ 11.58     $ 5.06  
                                 

Average Shares Outstanding

                               

Basic

    11,767       11,876       11,810       11,974  

Diluted

    12,009       12,033       12,009       12,123  

 

 

 

Standex International Corporation

Condensed Consolidated Balance Sheets

(unaudited)

 

   

June 30,

   

June 30,

 

(In thousands)

 

2023

   

2022

 
                 

ASSETS

               

Current assets:

               

Cash and cash equivalents

  $ 195,706     $ 104,844  

Accounts receivable, net

    123,440       117,075  

Inventories

    98,537       105,339  

Prepaid expenses and other current assets

    64,739       45,210  

Income taxes receivable

    831       6,530  

Total current assets

    483,253       378,998  
                 

Property, plant, equipment, net

    130,937       128,584  

Intangible assets, net

    75,651       85,770  

Goodwill

    264,821       267,906  

Deferred tax asset

    14,602       8,186  

Operating lease right-of-use asset

    33,273       39,119  

Other non-current assets

    22,392       25,876  

Total non-current assets

    541,676       555,441  
                 

Total assets

  $ 1,024,929     $ 934,439  
                 

LIABILITIES AND STOCKHOLDERS' EQUITY

               
                 

Current liabilities:

               

Accounts payable

  $ 68,601     $ 74,520  

Accrued liabilities

    62,031       67,773  

Income taxes payable

    10,335       8,475  

Total current liabilities

    140,967       150,768  
                 

Long-term debt

    173,441       174,830  

Operating lease long-term liabilities

    25,774       31,357  

Accrued pension and other non-current liabilities

    77,298       78,141  

Total non-current liabilities

    276,513       284,328  
                 

Stockholders' equity:

               

Common stock

    41,976       41,976  

Additional paid-in capital

    100,555       91,200  

Retained earnings

    1,027,279       901,421  

Accumulated other comprehensive loss

    (158,477 )     (153,312 )

Treasury shares

    (403,884 )     (381,942 )

Total stockholders' equity

    607,449       499,343  
                 

Total liabilities and stockholders' equity

  $ 1,024,929     $ 934,439  

 

 

 

Standex International Corporation and Subsidiaries

Statements of Consolidated Cash Flows

(unaudited)

 

   

Year Ended

 
   

June 30,

 

(In thousands)

 

2023

   

2022

 
                 

Cash Flows from Operating Activities

               

Net income

  $ 138,992     $ 61,393  

Income (loss) from discontinued operations

    (161 )     (89 )

Income from continuing operations

    139,153       61,482  
                 

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

         

Depreciation and amortization

    28,474       29,697  

Stock-based compensation

    11,710       11,169  

Non-cash portion of restructuring charge

    (444 )     1,691  

(Gain) loss on sale of business

    (62,105 )     -  

Contributions to defined benefit plans

    (451 )     (209 )

Net changes in operating assets and liabilities

    (25,569 )     (25,693 )

Net cash provided by operating activities - continuing operations

    90,768       78,137  

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

    33       (421 )

Net cash provided by (used in) operating activities

    90,801       77,716  

Cash Flows from Investing Activities

               

Expenditures for property, plant and equipment

    (24,270 )     (23,891 )

Expenditures for acquisitions, net of cash acquired

    -       (12,978 )

Proceeds from the sale of business

    67,023       -  

Other investing activities

    (1,190 )     5,825  

Net cash provided by (used in) investing activities

    41,563       (31,044 )

Cash Flows from Financing Activities

               

Proceeds from borrowings

    224,500          

Payments of debt

    (226,200 )     (25,000 )

Contingent consideration payment

    (1,167 )     (2,167 )

Activity under share-based payment plans

    1,341       1,415  

Purchase of treasury stock

    (25,527 )     (31,425 )

Cash dividends paid

    (12,985 )     (12,249 )

Net cash provided by (used in) financing activities

    (40,038 )     (69,426 )
                 

Effect of exchange rate changes on cash

    (1,464 )     (8,769 )
                 

Net changes in cash and cash equivalents

    90,862       (31,523 )

Cash and cash equivalents at beginning of year

    104,844       136,367  

Cash and cash equivalents at end of period

  $ 195,706     $ 104,844  

 

 

 

Standex International Corporation

Selected Segment Data

(unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

June 30,

   

June 30,

 

(In thousands)

 

2023

   

2022

   

2023

   

2022

 

Net Sales

                               

Electronics

  $ 79,906     $ 71,939     $ 305,872     $ 304,290  

Engraving

    42,445       37,218       152,067       146,255  

Scientific

    18,278       18,771       74,924       83,850  

Engineering Technologies

    21,835       21,559       81,079       78,117  

Specialty Solutions

    25,863       35,252       127,106       122,827  

Total

  $ 188,327     $ 184,739     $ 741,048     $ 735,339  
                                 

Income from operations

                               

Electronics

  $ 16,819     $ 15,804     $ 68,979     $ 70,428  

Engraving

    7,882       6,019       25,462       21,825  

Scientific

    4,660       3,708       17,109       17,861  

Engineering Technologies

    3,093       3,236       11,050       8,776  

Specialty Solutions

    6,424       5,394       25,368       15,579  

Restructuring

    (501 )     (1,930 )     (3,831 )     (4,399 )

(Gain) loss on sale of business

    -       -       62,105       -  

Acquisition related costs

    (70 )     (57 )     (557 )     (1,618 )

Corporate

    (9,831 )     (8,906 )     (35,207 )     (34,413 )

Other operating income (expense), net

    -       (4,045 )     611       (5,745 )

Total

  $ 28,476     $ 19,223     $ 171,089     $ 88,294  

 

 

 

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)

 

2023

   

2022

   

%

Change

   

2023

   

2022

   

%

Change

 

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

                                               

Net Sales

  $ 188,327     $ 184,739       1.9 %   $ 741,048     $ 735,339       0.8 %

Income from operations, as reported

  $ 28,476     $ 19,223       48.1 %   $ 171,089     $ 88,294       93.8 %

Income from operations margin

    15.1 %     10.4 %             23.1 %     12.0 %        

Adjustments:

                                               

Restructuring charges

    501       1,930               3,831       4,399          

Acquisition-related costs

    70       57               557       1,618          

Litigation (settlement refund) charge

    -       4,045               (882 )     5,745          

(Gain) loss on sale of business

    -       -               (62,105 )     -          

Environmental remediation

    -       -               271       -          

Property insurance deductible

    -       -               -       -          

Purchase accounting expenses

    -       404               -       435          

Adjusted income from operations

  $ 29,047     $ 25,659       13.2 %   $ 112,761     $ 100,491       12.2 %

Adjusted income from operations margin

    15.4 %     13.9 %             15.2 %     13.7 %        

Interest and other income (expense), net

    (1,277 )     (1,870 )             (7,140 )     (7,005 )        

Life insurance benefit

    -       -               -       -          

Provision for income taxes

    (7,013 )     (4,130 )             (24,796 )     (19,807 )        

Discrete and other tax items

    -       397               100       397          

Tax impact of above adjustments

    416       (1,429 )             (353 )     (2,919 )        

Net income from continuing operations, as adjusted

  $ 21,173     $ 18,627       13.7 %   $ 80,572     $ 71,157       13.2 %
                                                 

EBITDA and Adjusted EBITDA:

                                               

Net income (loss) from continuing operations, as reported

  $ 20,186     $ 13,223       52.7 %   $ 139,153     $ 61,482          

Net income from continuing operations margin

    10.7 %     7.2 %             18.8 %     8.4 %        

Add back:

                                               

Provision for income taxes

    7,013       4,130               24,796       19,807          

Interest expense

    1,237       1,390               5,405       5,874          

Depreciation and amortization

    7,200       7,286               28,474       29,697          

EBITDA

  $ 35,636     $ 26,029       36.9 %   $ 197,828     $ 116,860       69.3 %

EBITDA Margin

    18.9 %     14.1 %             26.7 %     15.9 %        

Adjustments:

                                               

Restructuring charges

    501       1,930               3,831       4,399          

Acquisition-related costs

    70       57               557       1,618          

Litigation (settlement refund) charge

    -       4,045               (882 )     5,745          

(Gain) loss on sale of business

    -       -               (62,105 )     -          

Environmental remediation

    -       -               271       -          

Purchase accounting expenses

    -       404               -       435          

Adjusted EBITDA

  $ 36,207     $ 32,465       11.5 %   $ 139,500     $ 129,057       8.1 %

Adjusted EBITDA Margin

    19.2 %     17.6 %             18.8 %     17.6 %        
                                                 

Free operating cash flow:

                                               

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

  $ 40,413     $ 29,510             $ 90,768     $ 78,137          

Less: Capital expenditures

    (7,622 )     (10,753 )             (24,270 )     (23,891 )        

Free cash flow from continuing operations

  $ 32,791     $ 18,757             $ 66,498     $ 54,246          

 

 

 

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   

2023

   

2022

   

%
Change

   

2023

   

2022

   

% Change

 
                                                 

Diluted earnings per share from continuing operations, as reported

  $ 1.68     $ 1.10       52.8 %   $ 11.59     $ 5.07       128.6 %
                                                 

Adjustments:

                                               

Restructuring charges

    0.03       0.12               0.24       0.28          

Acquisition-related costs

    -       -               0.03       0.10          

Litigation (settlement refund) charge

    -       0.26               (0.06 )     0.36          

(Gain) loss on sale of business

    0.05       -               (5.13 )     -          

Environmental remediation

    -       -               0.02       -          

Discrete tax items

    -       0.03               0.01       0.03          

Purchase accounting expenses

    -       0.03               -       0.03          

Diluted earnings per share from continuing operations, as adjusted

  $ 1.76     $ 1.54       14.3 %   $ 6.70     $ 5.87       14.1 %