Astronics Corporation Reports 25% Growth in Sales in 2024 Third Quarter
-
Sales increased
$40.8 million to$203.7 million , highest quarterly level since the first quarter of 2019 -
Higher sales drove Aerospace operating income of
$14.3 million , or 8.0%;Adjusted Aerospace operating income1 was$25.3 million , or 14.2% of sales -
Net loss for the quarter of
$11.7 million , or$0.34 per diluted share, included impact of$7.0 million in refinancing costs; Adjusted net income1 was$12.2 million , or$0.35 per diluted share -
Adjusted EBITDA1 grew 207% to
$27.1 million , or 13.3% of sales, up$18.2 million over the prior-year period and up$6.8 million over trailing second quarter -
Generated
$8.5 million in cash from operations in the quarter -
Bookings in the quarter were
$189.2 million , driving backlog of$611.9 million with book to bill ratio of 0.93x -
Revised 2024 revenue guidance to a new range of
$777 million to$797 million
This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20241106971275/en/
Astronics Segment Sales and Bookings (Graphic: Business Wire)
1 Adjusted gross profit, adjusted gross margin, adjusted operating income, adjusted operating margin, adjusted segment operating profit, adjusted segment operating margin, adjusted EBITDA, adjusted EBITDA margin, adjusted net income and adjusted diluted earnings per share (“EPS”) are Non-GAAP Performance Measures. Please see the reconciliation of GAAP to non-GAAP performance measures in the tables that accompany this release. |
Third Quarter Results
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
($ in thousands) |
|
|
|
% Change |
|
|
|
|
% Change |
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Sales |
$ |
203,698 |
|
|
$ |
162,922 |
|
25.0 |
% |
|
$ |
586,886 |
|
|
$ |
493,914 |
|
18.8 |
% |
Income (Loss) from Operations |
$ |
8,374 |
|
|
$ |
(14,479 |
) |
157.8 |
% |
|
$ |
17,590 |
|
|
$ |
(14,453 |
) |
221.7 |
% |
Operating Margin % |
|
4.1 |
% |
|
|
(8.9 |
)% |
|
|
|
3.0 |
% |
|
|
(2.9 |
)% |
|
||
|
$ |
— |
|
|
$ |
— |
|
|
|
$ |
— |
|
|
$ |
(3,427 |
) |
|
||
Loss on Extinguishment of Debt |
$ |
6,987 |
|
|
$ |
— |
|
|
|
$ |
6,987 |
|
|
$ |
— |
|
|
||
Net Loss |
$ |
(11,738 |
) |
|
$ |
(16,983 |
) |
30.9 |
% |
|
$ |
(13,383 |
) |
|
$ |
(33,397 |
) |
59.9 |
% |
Net Loss % |
|
(5.8 |
)% |
|
|
(10.4 |
)% |
|
|
|
(2.3 |
)% |
|
|
(6.8 |
)% |
|
||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Net Income (Loss)1 |
$ |
12,163 |
|
|
$ |
(2,262 |
) |
637.7 |
% |
|
$ |
21,287 |
|
|
$ |
(3,892 |
) |
646.9 |
% |
Adjusted EBITDA1 |
$ |
27,059 |
|
|
$ |
8,827 |
|
206.5 |
% |
|
$ |
66,375 |
|
|
$ |
30,749 |
|
115.9 |
% |
Adjusted EBITDA Margin %1 |
|
13.3 |
% |
|
|
5.4 |
% |
|
|
|
11.3 |
% |
|
|
6.2 |
% |
|
Third Quarter 2024 Results (compared with the prior-year period, unless noted otherwise)
Consolidated sales were up
Gross profit increased
Third quarter 2024 selling, general and administrative expenses (“SG&A”) included
Despite the unusual impacts to gross profit and operating income, consolidated operating income increased
Improved operating income reflects the operating leverage gained on higher sales volume, partially offset by
Third quarter 2024 expenses included a
Tax expense in the quarter was
Consolidated net loss was
Consolidated adjusted EBITDA1 increased to
Bookings were
Aerospace Segment Review (refer to sales by market and segment data in accompanying tables)
Aerospace Third Quarter 2024 Results (compared with the prior-year period, unless noted otherwise)
Aerospace segment sales increased
Military Aircraft sales increased
Aerospace segment operating profit of
The segment’s operating profit in the third quarter of 2024 was impacted by
Aerospace bookings were
Test Systems Segment Review (refer to sales by market and segment data in accompanying tables)
Test Systems Third Quarter 2024 Results (compared with the prior-year period, unless noted otherwise)
Test Systems segment sales were
Test Systems segment operating loss was near break-even, compared with operating loss of
Additional restructuring initiatives were implemented in the 2024 fourth quarter. In
Bookings for the Test Systems segment in the quarter were
Liquidity and Financing
Cash provided by operations in the third quarter of 2024 was
Capital expenditures in the quarter were
On
Legal Proceedings
Since 2010, the Company has been defending itself in a long-running series of patent infringement cases brought by a single plaintiff. Cases were filed in
The French case similarly found that the subject patent was invalid, though the plaintiff is seeking to appeal that decision.
The German court dismissed some claims of the patent but upheld others and found that
Unlike in the US, French, and German proceedings, the
The Company believes that permission will be granted to either or both of the parties to appeal the judgement to a higher court subsequently.
All patents related to the infringement cases have expired years ago and the lawsuits do not restrict the Company’s current business activities.
2024 Outlook
The Company expects fourth quarter sales of
Backlog at the end of the third quarter was
Third Quarter 2024 Webcast and Conference Call
The Company will host a teleconference today at
The
About
Safe Harbor Statement
This news release contains forward-looking statements as defined by the Securities Exchange Act of 1934. One can identify these forward-looking statements by the use of the words “expect,” “anticipate,” “plan,” “may,” “will,” “estimate,” “feeling” or other similar expressions and include all statements with regard to the timing for the ruling on the Company’s
FINANCIAL TABLES FOLLOW
|
|||||||||||||||
CONSOLIDATED STATEMENT OF OPERATIONS DATA |
|||||||||||||||
(Unaudited, $ in thousands, except per share amounts) |
|||||||||||||||
|
|
|
|
||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Sales |
$ |
203,698 |
|
|
$ |
162,922 |
|
|
$ |
586,886 |
|
|
$ |
493,914 |
|
Cost of products sold |
|
160,955 |
|
|
|
142,304 |
|
|
|
468,598 |
|
|
|
413,091 |
|
Gross profit |
|
42,743 |
|
|
|
20,618 |
|
|
|
118,288 |
|
|
|
80,823 |
|
Gross margin |
|
21.0 |
% |
|
|
12.7 |
% |
|
|
20.2 |
% |
|
|
16.4 |
% |
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative |
|
34,369 |
|
|
|
35,097 |
|
|
|
100,698 |
|
|
|
95,276 |
|
SG&A % of sales |
|
16.9 |
% |
|
|
21.5 |
% |
|
|
17.2 |
% |
|
|
19.3 |
% |
Income (loss) from operations |
|
8,374 |
|
|
|
(14,479 |
) |
|
|
17,590 |
|
|
|
(14,453 |
) |
Operating margin |
|
4.1 |
% |
|
|
(8.9 |
)% |
|
|
3.0 |
% |
|
|
(2.9 |
)% |
|
|
|
|
|
|
|
|
||||||||
Net gain on sale of business |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,427 |
) |
Loss on extinguishment of debt |
|
6,987 |
|
|
|
— |
|
|
|
6,987 |
|
|
|
— |
|
Other expense (income) |
|
343 |
|
|
|
348 |
|
|
|
1,214 |
|
|
|
(562 |
) |
Interest expense, net |
|
6,217 |
|
|
|
5,991 |
|
|
|
17,832 |
|
|
|
17,381 |
|
Loss before tax |
|
(5,173 |
) |
|
|
(20,818 |
) |
|
|
(8,443 |
) |
|
|
(27,845 |
) |
Income tax expense (benefit) |
|
6,565 |
|
|
|
(3,835 |
) |
|
|
4,940 |
|
|
|
5,552 |
|
Net loss |
$ |
(11,738 |
) |
|
$ |
(16,983 |
) |
|
$ |
(13,383 |
) |
|
$ |
(33,397 |
) |
Net loss % of sales |
|
(5.8 |
)% |
|
|
(10.4 |
)% |
|
|
(2.3 |
)% |
|
|
(6.8 |
)% |
|
|
|
|
|
|
|
|
||||||||
Basic loss per share: |
$ |
(0.34 |
) |
|
$ |
(0.51 |
) |
|
$ |
(0.38 |
) |
|
$ |
(1.02 |
) |
Diluted loss per share: |
$ |
(0.34 |
) |
|
$ |
(0.51 |
) |
|
$ |
(0.38 |
) |
|
$ |
(1.02 |
) |
|
|
|
|
|
|
|
|
||||||||
Adjusted net income (loss)1 |
$ |
12,163 |
|
|
$ |
(2,262 |
) |
|
$ |
21,287 |
|
|
$ |
(3,892 |
) |
Adjusted diluted earnings (loss) per share1 |
$ |
0.35 |
|
|
$ |
(0.07 |
) |
|
$ |
0.61 |
|
|
$ |
(0.12 |
) |
|
|
|
|
|
|
|
|
||||||||
Weighted average diluted shares outstanding (in thousands) |
|
35,011 |
|
|
|
33,000 |
|
|
|
34,961 |
|
|
|
32,707 |
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures |
$ |
1,850 |
|
|
$ |
2,231 |
|
|
$ |
5,244 |
|
|
$ |
6,037 |
|
Depreciation and amortization |
$ |
6,041 |
|
|
$ |
6,385 |
|
|
$ |
18,572 |
|
|
$ |
19,758 |
|
1 Adjusted Net Income and adjusted diluted EPS are Non-GAAP Performance Measures. Please see the reconciliation of GAAP to non-GAAP performance measures in the tables that accompany this release. |
Use of Non-GAAP Financial Metrics and Additional Financial Information
In addition to reporting financial results in accordance with generally accepted accounting principles, or GAAP,
|
|||||||||||||||
RECONCILIATION OF NET LOSS TO ADJUSTED EBITDA |
|||||||||||||||
(Unaudited, $ in thousands) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Consolidated |
||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(11,738 |
) |
|
$ |
(16,983 |
) |
|
$ |
(13,383 |
) |
|
$ |
(33,397 |
) |
Add back (deduct): |
|
|
|
|
|
|
|
||||||||
Interest expense |
|
6,217 |
|
|
|
5,991 |
|
|
|
17,832 |
|
|
|
17,381 |
|
Income tax (benefit) expense |
|
6,565 |
|
|
|
(3,835 |
) |
|
|
4,940 |
|
|
|
5,552 |
|
Depreciation and amortization expense |
|
6,041 |
|
|
|
6,385 |
|
|
|
18,572 |
|
|
|
19,758 |
|
Equity-based compensation expense |
|
1,772 |
|
|
|
1,611 |
|
|
|
6,414 |
|
|
|
5,603 |
|
Non-cash annual stock bonus accrual |
|
— |
|
|
|
— |
|
|
|
1,448 |
|
|
|
— |
|
Non-cash 401K contribution and quarterly bonus accrual |
|
— |
|
|
|
1,237 |
|
|
|
3,454 |
|
|
|
3,773 |
|
Restructuring-related charges including severance |
|
259 |
|
|
|
— |
|
|
|
1,033 |
|
|
|
564 |
|
Legal reserve, settlements and recoveries |
|
(332 |
) |
|
|
(1,227 |
) |
|
|
(332 |
) |
|
|
(2,532 |
) |
Litigation-related legal expenses |
|
5,558 |
|
|
|
4,574 |
|
|
|
13,680 |
|
|
|
14,024 |
|
Equity investment accrued payable write-off |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,800 |
) |
Net gain on sale of business |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,427 |
) |
Loss on extinguishment of debt |
|
6,987 |
|
|
|
— |
|
|
|
6,987 |
|
|
|
— |
|
Non-cash reserves for customer bankruptcy |
|
2,203 |
|
|
|
11,074 |
|
|
|
2,203 |
|
|
|
11,074 |
|
Warranty reserve |
|
3,527 |
|
|
|
— |
|
|
|
3,527 |
|
|
|
— |
|
Deferred liability recovery |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,824 |
) |
Adjusted EBITDA |
$ |
27,059 |
|
|
$ |
8,827 |
|
|
$ |
66,375 |
|
|
$ |
30,749 |
|
|
|
|
|
|
|
|
|
||||||||
Sales |
$ |
203,698 |
|
|
$ |
162,922 |
|
|
$ |
586,886 |
|
|
$ |
493,914 |
|
Adjusted EBITDA margin % |
|
13.3 |
% |
|
|
5.4 |
% |
|
|
11.3 |
% |
|
|
6.2 |
% |
Adjusted EBITDA is defined as net income before interest expense, income taxes, depreciation, amortization, and other adjustments. Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by sales. Adjusted EBITDA and Adjusted EBITDA Margin are not measures determined in accordance with GAAP and may not be comparable with Adjusted EBITDA and Adjusted EBITDA Margin as used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted EBITDA and Adjusted EBITDA Margin, are important for investors and other readers of the Company’s financial statements.
|
|||||||||||||||
RECONCILIATION OF GROSS PROFIT TO ADJUSTED GROSS PROFIT |
|||||||||||||||
(Unaudited, $ in thousands) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Consolidated |
||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Gross profit |
$ |
42,743 |
|
|
$ |
20,618 |
|
|
$ |
118,288 |
|
|
$ |
80,823 |
|
Add back (deduct): |
|
|
|
|
|
|
|
||||||||
Warranty reserve |
|
3,527 |
|
|
|
— |
|
|
|
3,527 |
|
|
|
— |
|
Non-cash reserves for customer bankruptcy |
|
909 |
|
|
|
3,601 |
|
|
|
909 |
|
|
|
3,601 |
|
Deferred liability recovery |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,824 |
) |
Adjusted gross profit |
$ |
47,179 |
|
|
$ |
24,219 |
|
|
$ |
122,724 |
|
|
$ |
78,600 |
|
|
|
|
|
|
|
|
|
||||||||
Sales |
$ |
203,698 |
|
|
$ |
162,922 |
|
|
$ |
586,886 |
|
|
$ |
493,914 |
|
|
|
|
|
|
|
|
|
||||||||
Gross margin |
|
21.0 |
% |
|
|
12.7 |
% |
|
|
20.2 |
% |
|
|
16.4 |
% |
Adjusted gross margin |
|
23.2 |
% |
|
|
14.9 |
% |
|
|
20.9 |
% |
|
|
15.9 |
% |
Adjusted Gross Profit is defined as gross profit as reported, adjusted for certain items. Adjusted Gross Profit Margin is defined as Adjusted Gross Profit divided by sales. Adjusted Gross Profit and Adjusted Gross Margin are not measures determined in accordance with GAAP and may not be comparable with Adjusted Gross Profit and Adjusted Gross Profit Margin as used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted Gross Profit and Adjusted Gross Profit Margin, are important for investors and other readers of the Company’s financial statements and assists in understanding the comparison of the current quarter’s and current year's gross profit and gross profit margin to the historical periods' gross profit, as well as facilitates a more meaningful comparison of the Company’s gross profit and gross profit margin to that of other companies.
|
|||||||||||||||
RECONCILIATION OF OPERATING INCOME TO ADJUSTED OPERATING INCOME |
|||||||||||||||
(Unaudited, $ in thousands) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Consolidated |
||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Income (loss) from operations |
$ |
8,374 |
|
|
$ |
(14,479 |
) |
|
$ |
17,590 |
|
|
$ |
(14,453 |
) |
Add back (deduct): |
|
|
|
|
|
|
|
||||||||
Restructuring-related charges including severance |
|
259 |
|
|
|
— |
|
|
|
1,033 |
|
|
|
564 |
|
Legal reserve, settlements and recoveries |
|
(332 |
) |
|
|
(1,227 |
) |
|
|
(332 |
) |
|
|
(2,532 |
) |
Litigation-related legal expenses |
|
5,558 |
|
|
|
4,574 |
|
|
|
13,680 |
|
|
|
14,024 |
|
Non-cash reserves for customer bankruptcy |
|
2,203 |
|
|
|
11,074 |
|
|
|
2,203 |
|
|
|
11,074 |
|
Warranty reserve |
|
3,527 |
|
|
|
— |
|
|
|
3,527 |
|
|
|
— |
|
Deferred liability recovery |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,824 |
) |
Adjusted operating income (loss) |
$ |
19,589 |
|
|
$ |
(58 |
) |
|
$ |
37,701 |
|
|
$ |
2,853 |
|
|
|
|
|
|
|
|
|
||||||||
Sales |
$ |
203,698 |
|
|
$ |
162,922 |
|
|
$ |
586,886 |
|
|
$ |
493,914 |
|
|
|
|
|
|
|
|
|
||||||||
Operating margin |
|
4.1 |
% |
|
|
(8.9 |
)% |
|
|
3.0 |
% |
|
|
(2.9 |
)% |
Adjusted operating margin |
|
9.6 |
% |
|
|
— |
% |
|
|
6.4 |
% |
|
|
0.6 |
% |
Adjusted Operating Income is defined as income from operations as reported, adjusted for certain items. Adjusted Operating Margin is defined as Adjusted Operating Income divided by sales. Adjusted Operating Income and Adjusted Operating Margin are not measures determined in accordance with GAAP and may not be comparable with Adjusted Operating Income and Adjusted Operating Margin as used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted Operating Income and Adjusted Operating Margin, are important for investors and other readers of the Company’s financial statements and assists in understanding the comparison of the current quarter’s and current year's income from operations to the historical periods' income from operations and operating margin, as well as facilitates a more meaningful comparison of the Company’s income from operations and operating margin to that of other companies.
|
|||||||||||||||
RECONCILIATION OF NET INCOME AND DILUTED EARNINGS PER SHARE TO ADJUSTED NET INCOME AND ADJUSTED DILUTED EARNINGS PER SHARE |
|||||||||||||||
(Unaudited, $ in thousands, except per share amounts) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Consolidated |
||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(11,738 |
) |
|
$ |
(16,983 |
) |
|
$ |
(13,383 |
) |
|
$ |
(33,397 |
) |
Add back (deduct): |
|
|
|
|
|
|
|
||||||||
Amortization of intangibles |
|
3,188 |
|
|
|
3,381 |
|
|
|
9,728 |
|
|
|
10,577 |
|
Restructuring-related charges including severance |
|
259 |
|
|
|
— |
|
|
|
1,033 |
|
|
|
564 |
|
Legal reserve, settlements and recoveries |
|
(332 |
) |
|
|
(1,227 |
) |
|
|
(332 |
) |
|
|
(2,532 |
) |
Litigation-related legal expenses |
|
5,558 |
|
|
|
4,574 |
|
|
|
13,680 |
|
|
|
14,024 |
|
Equity investment accrued payable write-off |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,800 |
) |
Net gain on sale of business |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,427 |
) |
Loss on extinguishment of debt |
|
6,987 |
|
|
|
— |
|
|
|
6,987 |
|
|
|
— |
|
Non-cash reserves for customer bankruptcy |
|
2,203 |
|
|
|
11,074 |
|
|
|
2,203 |
|
|
|
11,074 |
|
Warranty reserve |
|
3,527 |
|
|
|
— |
|
|
|
3,527 |
|
|
|
— |
|
Deferred liability recovery |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,824 |
) |
Normalize tax rate1 |
|
2,511 |
|
|
|
(3,081 |
) |
|
|
(2,156 |
) |
|
|
6,849 |
|
Adjusted net income (loss) |
$ |
12,163 |
|
|
$ |
(2,262 |
) |
|
$ |
21,287 |
|
|
$ |
(3,892 |
) |
|
|
|
|
|
|
|
|
||||||||
Weighted average diluted shares outstanding (in thousands) |
|
35,011 |
|
|
|
33,000 |
|
|
|
34,961 |
|
|
|
32,707 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted loss per share |
$ |
(0.34 |
) |
|
$ |
(0.51 |
) |
|
$ |
(0.38 |
) |
|
$ |
(1.02 |
) |
Adjusted diluted earnings (loss) per share |
$ |
0.35 |
|
|
$ |
(0.07 |
) |
|
$ |
0.61 |
|
|
$ |
(0.12 |
) |
Adjusted Net Income and Adjusted Diluted EPS are defined as net income and diluted EPS as reported, adjusted for certain items, including amortization of intangibles, and also adjusted for a normalized tax rate. Adjusted Net Income and Adjusted Diluted EPS are not measures determined in accordance with GAAP and may not be comparable with the measures used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted Net Income and Adjusted Diluted EPS, are important for investors and other readers of the Company’s financial statements and assists in understanding the comparison of the current quarter’s and current year's net income and diluted EPS to the historical periods' net income and diluted EPS, as well as facilitates a more meaningful comparison of the Company’s net income and diluted EPS to that of other companies. The Company believes that presenting Adjusted Diluted EPS provides a better understanding of its earnings power inclusive of adjusting for the non-cash amortization of intangible assets, reflecting the Company’s strategy to grow through acquisitions as well as organically.
1 Applies a normalized tax rate of 25% to GAAP pre-tax income and non-GAAP adjustments above, which are each pre-tax. |
|
|||||||||||||
SEGMENT SALES AND OPERATING PROFIT |
|||||||||||||
(Unaudited, $ in thousands) |
|||||||||||||
|
|
|
|||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||
|
|
|
|
|
|
||||||||
Sales |
|
|
|
|
|
||||||||
Aerospace |
$ |
177,564 |
|
$ |
142,116 |
|
|
$ |
518,187 |
|
$ |
436,217 |
|
Less inter-segment |
|
(10 |
) |
|
(12 |
) |
|
|
(52 |
) |
|
(134 |
) |
|
|
177,554 |
|
|
142,104 |
|
|
|
518,135 |
|
|
436,083 |
|
|
|
|
|
|
|
||||||||
Test Systems |
|
26,183 |
|
|
20,818 |
|
|
|
68,790 |
|
|
57,831 |
|
Less inter-segment |
|
(39 |
) |
|
— |
|
|
|
(39 |
) |
|
— |
|
Total Test Systems |
|
26,144 |
|
|
20,818 |
|
|
|
68,751 |
|
|
57,831 |
|
|
|
|
|
|
|
||||||||
Total consolidated sales |
|
203,698 |
|
|
162,922 |
|
|
|
586,886 |
|
|
493,914 |
|
|
|
|
|
|
|
||||||||
Segment operating profit (loss) and margins |
|
|
|
|
|
||||||||
Aerospace |
|
14,251 |
|
|
(7,464 |
) |
|
|
45,628 |
|
|
10,342 |
|
|
|
8.0 |
% |
|
(5.3 |
)% |
|
|
8.8 |
% |
|
2.4 |
% |
Test Systems |
|
(13 |
) |
|
(1,781 |
) |
|
|
(8,428 |
) |
|
(8,521 |
) |
|
|
— |
% |
|
(8.6 |
)% |
|
|
(12.3 |
)% |
|
(14.7 |
)% |
Total segment operating profit (loss) |
|
14,238 |
|
|
(9,245 |
) |
|
|
37,200 |
|
|
1,821 |
|
|
|
|
|
|
|
||||||||
Net gain on sale of business |
|
— |
|
|
— |
|
|
|
— |
|
|
(3,427 |
) |
Loss on extinguishment of debt |
|
6,987 |
|
|
— |
|
|
|
6,987 |
|
|
— |
|
Interest expense |
|
6,217 |
|
|
5,991 |
|
|
|
17,832 |
|
|
17,381 |
|
Corporate expenses and other |
|
6,207 |
|
|
5,582 |
|
|
|
20,824 |
|
|
15,712 |
|
Loss before taxes |
$ |
(5,173 |
) |
$ |
(20,818 |
) |
|
$ |
(8,443 |
) |
$ |
(27,845 |
) |
|
|||||||||||||||
RECONCILIATION OF SEGMENT OPERATING PROFIT TO ADJUSTED SEGMENT OPERATING PROFIT |
|||||||||||||||
(Unaudited, $ in thousands) |
|||||||||||||||
|
|
|
|||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Aerospace operating profit (loss) |
$ |
14,251 |
|
|
$ |
(7,464 |
) |
|
$ |
45,628 |
|
|
$ |
10,342 |
|
Restructuring-related charges including severance |
|
237 |
|
|
|
— |
|
|
|
237 |
|
|
|
— |
|
Legal reserve, settlements and recoveries |
|
(332 |
) |
|
|
(1,227 |
) |
|
|
(332 |
) |
|
|
(2,532 |
) |
Litigation-related legal expenses |
|
5,405 |
|
|
|
2,658 |
|
|
|
13,161 |
|
|
|
6,779 |
|
Non-cash reserves for customer bankruptcy |
|
2,203 |
|
|
|
11,074 |
|
|
|
2,203 |
|
|
|
11,074 |
|
Warranty reserve |
|
3,527 |
|
|
|
— |
|
|
|
3,527 |
|
|
|
— |
|
|
$ |
25,291 |
|
|
$ |
5,041 |
|
|
$ |
64,424 |
|
|
$ |
25,663 |
|
|
|
|
|
|
|
|
|
||||||||
Aerospace sales |
$ |
177,554 |
|
|
$ |
142,104 |
|
|
$ |
518,135 |
|
|
$ |
436,083 |
|
|
|
|
|
|
|
|
|
||||||||
Aerospace margin |
|
8.0 |
% |
|
|
(5.3 |
)% |
|
|
8.8 |
% |
|
|
2.4 |
% |
|
|
14.2 |
% |
|
|
3.5 |
% |
|
|
12.4 |
% |
|
|
5.9 |
% |
|
|
|
|
|
|
|
|
||||||||
Test Systems operating loss |
$ |
(13 |
) |
|
$ |
(1,781 |
) |
|
$ |
(8,428 |
) |
|
$ |
(8,521 |
) |
Restructuring-related charges including severance |
|
22 |
|
|
|
— |
|
|
|
796 |
|
|
|
564 |
|
Litigation-related legal expenses |
|
153 |
|
|
|
1,916 |
|
|
|
519 |
|
|
|
7,245 |
|
Deferred liability recovery |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,824 |
) |
Adjusted Test Systems operating profit (loss) |
$ |
162 |
|
|
$ |
135 |
|
|
$ |
(7,113 |
) |
|
$ |
(6,536 |
) |
|
|
|
|
|
|
|
|
||||||||
Test Systems sales |
$ |
26,144 |
|
|
$ |
20,818 |
|
|
$ |
68,751 |
|
|
$ |
57,831 |
|
|
|
|
|
|
|
|
|
||||||||
Test Systems margin |
|
— |
% |
|
|
(8.6 |
)% |
|
|
(12.3 |
)% |
|
|
(14.7 |
)% |
Adjusted Test Systems margin |
|
0.6 |
% |
|
|
0.6 |
% |
|
|
(10.3 |
)% |
|
|
(11.3 |
)% |
Adjusted Segment Operating Profit is defined as segment operating profit as reported, adjusted for certain items. Adjusted Segment Margin is defined as Adjusted Segment Operating Profit divided by segment sales. Adjusted Segment Operating Profit and Adjusted Segment Margin are not measures determined in accordance with GAAP and may not be comparable with Adjusted Segment Operating Profit and Adjusted Segment Margin as used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted Segment Operating Profit and Adjusted Segment Margin, are important for investors and other readers of the Company’s financial statements and assists in understanding the comparison of the current quarter’s and current year's segment operating profit to the historical periods' segment operating profit and segment margin, as well as facilitates a more meaningful comparison of the Company’s segment operating profit and segment margin to that of other companies.
|
|||||
CONSOLIDATED BALANCE SHEET DATA |
|||||
($ in thousands) |
|||||
|
(unaudited) |
|
|
||
|
|
|
|
||
ASSETS |
|
|
|
||
Cash and cash equivalents |
$ |
5,177 |
|
$ |
4,756 |
Restricted cash |
|
1,187 |
|
|
6,557 |
Accounts receivable and uncompleted contracts |
|
193,494 |
|
|
172,108 |
Inventories |
|
204,952 |
|
|
191,801 |
Other current assets |
|
19,371 |
|
|
14,560 |
Property, plant and equipment, net |
|
81,309 |
|
|
85,436 |
Other long-term assets |
|
32,236 |
|
|
34,944 |
Intangible assets, net |
|
55,702 |
|
|
65,420 |
|
|
58,169 |
|
|
58,210 |
Total assets |
$ |
651,597 |
|
$ |
633,792 |
|
|
|
|
||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
||
Current maturities of long-term debt |
$ |
550 |
|
$ |
8,996 |
Accounts payable and accrued expenses |
|
130,342 |
|
|
112,309 |
Customer advances and deferred revenue |
|
19,144 |
|
|
22,029 |
Long-term debt |
|
178,423 |
|
|
159,237 |
Other liabilities |
|
73,934 |
|
|
81,703 |
Shareholders' equity |
|
249,204 |
|
|
249,518 |
Total liabilities and shareholders' equity |
$ |
651,597 |
|
$ |
633,792 |
|
|||||||
CONSOLIDATED CASH FLOWS DATA |
|||||||
|
|
|
|
||||
|
Nine Months Ended |
||||||
(Unaudited, $ in thousands) |
|
|
|
||||
Cash flows from operating activities: |
|
|
|
||||
Net loss |
$ |
(13,383 |
) |
|
$ |
(33,397 |
) |
Adjustments to reconcile net loss to cash from operating activities: |
|
|
|
||||
Non-cash items: |
|
|
|
||||
Depreciation and amortization |
|
18,572 |
|
|
|
19,758 |
|
Amortization of deferred financing fees |
|
2,711 |
|
|
|
2,148 |
|
Provisions for non-cash losses on inventory and receivables |
|
8,023 |
|
|
|
13,713 |
|
Equity-based compensation expense |
|
6,414 |
|
|
|
5,603 |
|
Loss on extinguishment of debt |
|
6,987 |
|
|
|
— |
|
Net gain on sale of business |
|
— |
|
|
|
(3,427 |
) |
Operating lease non-cash expense |
|
3,869 |
|
|
|
3,816 |
|
Non-cash 401K contribution and quarterly bonus accrual |
|
3,454 |
|
|
|
3,773 |
|
Non-cash annual stock bonus accrual |
|
1,448 |
|
|
|
— |
|
Non-cash litigation provision adjustment |
|
— |
|
|
|
(1,305 |
) |
Non-cash deferred liability reversal |
|
— |
|
|
|
(5,824 |
) |
Other |
|
2,899 |
|
|
|
911 |
|
Cash flows from changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
(22,712 |
) |
|
|
(12,980 |
) |
Inventories |
|
(19,829 |
) |
|
|
(24,024 |
) |
Accounts payable |
|
(3,304 |
) |
|
|
4,033 |
|
Accrued expenses |
|
13,517 |
|
|
|
5,111 |
|
Income taxes |
|
798 |
|
|
|
3,443 |
|
Operating lease liabilities |
|
(3,777 |
) |
|
|
(3,660 |
) |
Customer advance payments and deferred revenue |
|
(2,919 |
) |
|
|
(562 |
) |
Supplemental retirement plan liabilities |
|
(309 |
) |
|
|
(304 |
) |
Other assets and liabilities |
|
1,690 |
|
|
|
898 |
|
Net cash provided (used) by operating activities |
|
4,149 |
|
|
|
(22,276 |
) |
Cash flows from investing activities: |
|
|
|
||||
Proceeds on sale of business and assets |
|
— |
|
|
|
3,427 |
|
Capital expenditures |
|
(5,244 |
) |
|
|
(6,037 |
) |
Net cash used by investing activities |
|
(5,244 |
) |
|
|
(2,610 |
) |
Cash flows from financing activities: |
|
|
|
||||
Proceeds from long-term debt |
|
195,978 |
|
|
|
135,732 |
|
Principal payments on long-term debt |
|
(187,498 |
) |
|
|
(125,984 |
) |
Stock award and employee stock purchase plan activity |
|
(3,219 |
) |
|
|
2,480 |
|
Financing-related costs |
|
(5,863 |
) |
|
|
(6,447 |
) |
Financing extinguishment costs |
|
(3,210 |
) |
|
|
— |
|
Proceeds from at-the-market stock sales |
|
— |
|
|
|
13,045 |
|
Other |
|
(96 |
) |
|
|
(47 |
) |
Net cash (used) provided by financing activities |
|
(3,908 |
) |
|
|
18,779 |
|
Effect of exchange rates on cash |
|
54 |
|
|
|
(20 |
) |
Decrease in cash and cash equivalents and restricted cash |
|
(4,949 |
) |
|
|
(6,127 |
) |
Cash and cash equivalents and restricted cash at beginning of period |
|
11,313 |
|
|
|
13,778 |
|
Cash and cash equivalents and restricted cash at end of period |
$ |
6,364 |
|
|
$ |
7,651 |
|
Supplemental disclosure of cash flow information |
|
|
|
||||
Interest paid |
$ |
15,261 |
|
|
$ |
14,136 |
|
Income taxes refunded, net of payments |
$ |
3,975 |
|
|
$ |
2,192 |
|
|
|||||||||||||||
SALES BY MARKET |
|||||||||||||||
(Unaudited, $ in thousands) |
|||||||||||||||
|
|
|
|
|
|||||||||||
|
Three Months Ended |
|
Nine Months Ended |
2024 YTD |
|||||||||||
|
|
|
% Change |
|
|
|
% Change |
% of Sales |
|||||||
Aerospace Segment |
|
|
|
|
|
|
|
|
|||||||
|
$ |
133,850 |
$ |
101,724 |
31.6 |
% |
|
$ |
383,679 |
$ |
308,016 |
24.6 |
% |
65.4 |
% |
Military Aircraft |
|
21,685 |
|
16,687 |
30.0 |
% |
|
|
63,545 |
|
44,335 |
43.3 |
% |
10.8 |
% |
|
|
18,077 |
|
16,193 |
11.6 |
% |
|
|
56,643 |
|
60,656 |
(6.6 |
)% |
9.7 |
% |
Other |
|
3,942 |
|
7,500 |
(47.4 |
)% |
|
|
14,268 |
|
23,076 |
(38.2 |
)% |
2.4 |
% |
Aerospace Total |
|
177,554 |
|
142,104 |
24.9 |
% |
|
|
518,135 |
|
436,083 |
18.8 |
% |
88.3 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Test Systems Segment1 |
|
|
|
|
|
|
|
|
|||||||
Government & Defense |
|
26,144 |
|
20,818 |
25.6 |
% |
|
|
68,751 |
|
57,831 |
18.9 |
% |
11.7 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Total Sales |
$ |
203,698 |
$ |
162,922 |
25.0 |
% |
|
$ |
586,886 |
$ |
493,914 |
18.8 |
% |
|
SALES BY PRODUCT LINE |
|||||||||||||||
(Unaudited, $ in thousands) |
|||||||||||||||
|
|
|
|
|
|||||||||||
|
Three Months Ended |
|
Nine Months Ended |
2024 YTD |
|||||||||||
|
|
|
% Change |
|
|
|
% Change |
% of Sales |
|||||||
Aerospace Segment |
|
|
|
|
|
|
|
|
|||||||
|
$ |
90,467 |
$ |
64,312 |
40.7 |
% |
|
$ |
263,919 |
$ |
185,712 |
42.1 |
% |
45.0 |
% |
Lighting & Safety |
|
46,921 |
|
38,496 |
21.9 |
% |
|
|
135,162 |
|
116,967 |
15.6 |
% |
23.0 |
% |
Avionics |
|
29,151 |
|
22,347 |
30.4 |
% |
|
|
83,716 |
|
83,011 |
0.8 |
% |
14.3 |
% |
Systems Certification |
|
4,460 |
|
6,535 |
(31.8 |
)% |
|
|
12,272 |
|
19,832 |
(38.1 |
)% |
2.1 |
% |
Structures |
|
2,613 |
|
2,914 |
(10.3 |
)% |
|
|
8,798 |
|
7,485 |
17.5 |
% |
1.5 |
% |
Other |
|
3,942 |
|
7,500 |
(47.4 |
)% |
|
|
14,268 |
|
23,076 |
(38.2 |
)% |
2.4 |
% |
Aerospace Total |
|
177,554 |
|
142,104 |
24.9 |
% |
|
|
518,135 |
|
436,083 |
18.8 |
% |
88.3 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Test Systems Segment1 |
|
26,144 |
|
20,818 |
25.6 |
% |
|
|
68,751 |
|
57,831 |
18.9 |
% |
11.7 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Total Sales |
$ |
203,698 |
$ |
162,922 |
25.0 |
% |
|
$ |
586,886 |
$ |
493,914 |
18.8 |
% |
|
1 Test Systems sales in the nine months ended |
|
||||||||||
ORDER AND BACKLOG TREND |
||||||||||
(Unaudited, $ in thousands) |
||||||||||
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Trailing
|
|||||
|
|
|
|
|
|
|||||
Sales |
|
|
|
|
|
|||||
Aerospace |
$ |
168,747 |
$ |
163,638 |
$ |
176,943 |
$ |
177,554 |
$ |
686,882 |
Test Systems |
|
26,545 |
|
21,436 |
|
21,171 |
|
26,144 |
|
95,296 |
Total Sales |
$ |
195,292 |
$ |
185,074 |
$ |
198,114 |
$ |
203,698 |
$ |
782,178 |
|
|
|
|
|
|
|||||
Bookings |
|
|
|
|
|
|||||
Aerospace |
$ |
172,106 |
$ |
184,149 |
$ |
192,515 |
$ |
173,569 |
$ |
722,339 |
Test Systems |
|
11,176 |
|
19,986 |
|
26,359 |
|
15,597 |
|
73,118 |
Total Bookings |
$ |
183,282 |
$ |
204,135 |
$ |
218,874 |
$ |
189,166 |
$ |
795,457 |
|
|
|
|
|
|
|||||
Backlog |
|
|
|
|
|
|||||
Aerospace1 |
$ |
511,540 |
$ |
532,051 |
$ |
547,623 |
$ |
543,638 |
|
|
Test Systems |
|
75,036 |
|
73,586 |
|
78,774 |
|
68,227 |
|
|
Total Backlog |
$ |
586,576 |
$ |
605,637 |
$ |
626,397 |
$ |
611,865 |
|
N/A |
|
|
|
|
|
|
|||||
Book:Bill Ratio |
|
|
|
|
|
|||||
Aerospace |
|
1.02 |
|
1.13 |
|
1.09 |
|
0.98 |
|
1.05 |
Test Systems |
|
0.42 |
|
0.93 |
|
1.25 |
|
0.60 |
|
0.77 |
Total Book:Bill |
|
0.94 |
|
1.10 |
|
1.10 |
|
0.93 |
|
1.02 |
1 In October of 2024, a customer reported within the Aerospace segment declared bankruptcy. Aerospace and Total Backlog included |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241106971275/en/
For more information:
Company:
Phone: (716) 805-1599, ext. 159
Email: david.burney@astronics.com
Investor Relations:
Phone: (716) 843-3908
Email: dpawlowski@keiadvisors.com
Source: