Wesco Aircraft Holdings, Inc. (NYSE:WAIR), a leading provider of
comprehensive supply chain management services to the global
aerospace industry, today announced results for its fiscal 2015
fourth quarter and year ended September 30, 2015.
Fiscal 2015 Fourth Quarter
Highlights
- Net sales of $369.7 million, down nine percent (seven percent,
excluding foreign exchange)
- Fourth quarter actions taken to reduce costs
- Inventory and goodwill value analyzed and adjusted
- Net loss of $214.0 million, or $2.21 per diluted share,
primarily due to unusual or non-recurring items, including
inventory adjustments, goodwill impairment, and restructuring and
other costs
- Unusual or non-recurring items and non-GAAP adjustments totaled
$240.5 million, or $2.48 per diluted share
- Adjusted net income of $26.5 million, or $0.27 per diluted
share
- Adjusted EBITDA of $46.0 million, or 12.4 percent of net
sales
- Free cash flow at 198 percent of adjusted net income; paid down
debt by $50 million
Dave Castagnola, president and chief executive
officer, said, “Our fiscal 2015 fourth quarter results reflect the
end of a transitional period for Wesco, in which we stabilized the
business, took action to improve future performance, generated
robust cash flow and paid down debt. We steadied sales and costs
sequentially in the fourth quarter and aligned the company around
our market growth channels. We see these changes as driving
increased business and an improved outlook for fiscal 2016.”
Fiscal 2015 Fourth Quarter
Results
Net sales in the fiscal 2015 fourth quarter were
$369.7 million, compared to $408.2 million in the prior-year fourth
quarter and $368.7 million in the fiscal 2015 third quarter.
Organic sales adjusted for the impact of foreign currency movements
decreased seven percent in the fiscal 2015 fourth quarter compared
to the prior-year period, primarily due to the end of a large
commercial hardware contract on March 31, 2015, as previously
disclosed.
The company recorded a net loss in the fiscal
2015 fourth quarter of $214.0 million, or $2.21 per diluted share,
primarily due to unusual or non-recurring items discussed below.
Adjusted net income was $26.5 million, or $0.27 per diluted share,
compared to $29.7 million, or $0.30 per diluted share, in the same
period last year. The decrease in adjusted net income primarily
reflects the decline in organic sales and changes to the mix of
products and services sold, offset by realized and unrealized
foreign exchange gains in other income associated with certain
transactions.
Adjusted earnings before interest, taxes,
depreciation and amortization (EBITDA) in the fiscal 2015 fourth
quarter were $46.0 million, compared with $58.0 million in the same
period last year and $42.6 million in the previous quarter.
Free cash flow was $52.4 million in the fiscal
2015 fourth quarter, compared with $48.6 million in the same period
last year and $32.6 million in the fiscal 2015 third quarter.
Unusual or Non-recurring Items and
Non-GAAP Adjustments
Unusual or non-recurring items and non-GAAP
adjustments in the fiscal 2015 fourth quarter totaled $366.1
million on a pre-tax basis ($240.5 million, or $2.48 per diluted
share, net of income taxes). Unusual or non-recurring items
consisted of an adjustment to reduce the value of inventory,
impairment of goodwill, and restructuring and other costs.
In the fiscal 2015 fourth quarter, the company
revised its methodology for excess and obsolete inventory
provisioning to align with a shift in management philosophy, which
resulted in an increase in the inventory provision of $91.3
million. The change in philosophy reflects the evolution of Wesco’s
business model from a distributor servicing fluctuating demand to
primarily an integrated supply chain service provider servicing
demand through long-term contracts and focused forecast
consumption. The company recorded the non-cash adjustment in cost
of sales in its consolidated statement of operations.
The company performed an impairment test in
conjunction with its annual assessment of the value of goodwill and
intangible assets. The test indicated that the estimated fair value
of the company’s North American hardware business was less than its
carrying value, reflecting management’s reduced sales and earnings
outlook. This resulted in a pre-tax non-cash impairment charge of
$263.8 million in the fiscal 2015 fourth quarter.
In addition, the company recorded pre-tax
restructuring charges and other costs of $6.0 million, primarily
due to actions taken in the fourth quarter to reduce costs,
including headcount reductions and facility consolidations, as well
as integration costs.
Non-GAAP adjustments include amortization of
intangible assets and deferred financing costs of $4.0 million and
$1.1 million, respectively. The company has provided a
reconciliation of GAAP to non-GAAP results in the tables that
accompany this press release.
Fiscal 2015 Full-Year
Results
Net sales in fiscal 2015 were $1,497.6 million,
an increase of 10.5 percent compared to $1,355.9 million in fiscal
2014. The net sales increase was driven primarily by the Haas
acquisition, offset by the impact of currency movements.
Wesco Aircraft’s organic sales (excluding the
Haas acquisition) decreased seven percent in fiscal 2015. Net sales
in fiscal 2014 included a $26.4 million one-time pull-forward sale
related to the contract with the large commercial customer
discussed above, as well as a $6.4 million settlement related to
the termination of a separate contract. In addition, foreign
currency movements negatively impacted sales in fiscal 2015 by two
percent. Excluding these factors, organic sales declined three
percent.
Net loss in fiscal 2015 was $154.7 million, or
$1.60 per diluted share, primarily due to unusual or non-recurring
items and non-GAAP adjustments, which are detailed in the tables
that accompany this press release. Adjusted net income in fiscal
2015 was $100.6 million, or $1.04 per diluted share, compared with
$120.7 million, or $1.24 per diluted share in fiscal 2014.
Adjusted EBITDA in fiscal 2015 was $192.2
million, compared with $220.2 million in fiscal 2014. Free cash
flow was $131.6 million in fiscal 2015, compared with $43.2 million
recorded in fiscal 2014.
The company revised its presentation of certain
personnel costs directly associated with service contracts by
reclassifying them from selling, general and administrative
expenses to cost of sales, consistent with industry practice. These
personnel costs totaled $24.1 million in fiscal 2015 and $15.4
million in fiscal 2014. The reclassification had no impact on the
company’s income from operations, net income or EBITDA.
Fiscal 2016 Outlook
Castagnola continued, “We are transforming Wesco
to better reflect our position as one of the world’s largest
providers of supply chain management services to top-tier global
companies. We have aggressively built a strong foundation; we have
established Wesco’s vision, goals, and culture, validated our value
proposition, taken significant actions to improve our performance,
and initiated Policy Deployment throughout the entire company to
better align our goals and improvement targets. Our focus now is to
sustain and build upon this foundation, by developing a more
performance-based culture that delivers consistent profitable
growth of products and services, margin improvement and enhanced
earnings, robust cash flow and higher return on equity.
“For fiscal 2016, we expect the underlying
business to achieve above-market expansion across our three market
channels, yielding low single-digit growth by offsetting declines
we had previously disclosed in fiscal 2015. Fourth-quarter 2015
actions are expected to generate net cost savings of $25 million to
$30 million in fiscal 2016. We anticipate EBITDA margin improvement
of approximately 100 basis points in fiscal 2016, primarily through
cost reductions and some sales leverage, and free cash flow that
exceeds 100 percent of net income.”
Conference Call Information
Wesco Aircraft will hold a conference call to
discuss its fiscal 2015 fourth quarter and full-year results at
2:00 P.M. PST (5:00 P.M. EST) today, November 19, 2015. The
conference call can be accessed by dialing 888-771-4371 (domestic)
or 847-585-4405 (international) and entering passcode 41135938.
The conference call will be simultaneously
broadcast on Wesco Aircraft’s Investor Relations website
(http://ir.wescoair.com).
Following the live webcast, a replay will be
available on the company’s website for one year. A telephonic
replay also will be available approximately two hours after the
conference call and may be accessed by dialing 888-843-7419
(domestic) or 630-652-3042 (international) and entering passcode
41135938. The telephonic replay will be available until November
26, 2015 at 11:59 P.M. PST.
About Wesco Aircraft
Wesco Aircraft is one of the world’s largest
distributors and providers of comprehensive supply chain management
services to the global aerospace industry. The company’s services
range from traditional distribution to the management of supplier
relationships, quality assurance, kitting, just-in-time delivery
and point-of-use inventory management. The company believes it
offers one of the world’s broadest portfolios of aerospace
products, including chemical, electrical and C-class hardware and
comprised of more than 575,000 active SKUs.
To learn more about Wesco Aircraft, visit our
website at www.wescoair.com. Follow Wesco Aircraft on LinkedIn at
https://www.linkedin.com/company/wesco-aircraft-corp.
Non-GAAP Financial
Information
Adjusted cost of sales represents cost of sales
less the $91.3 million non-cash inventory adjustment the company
took during the quarter ended September 30, 2015 (the “Q4 2015
Inventory Adjustment”).
Adjusted gross profit represents gross profit
plus the Q4 2015 Inventory Adjustment.
Adjusted selling, general and administrative
expenses represents selling, general and administrative expenses
less (i) restructuring and other costs and (ii) amortization of
intangible assets.
Adjusted income from operations represents
income from operations plus (i) the $263.8 million goodwill
impairment the company took during the quarter ended September 30,
2015, (ii) the Q4 2015 Inventory Adjustment, (iii) restructuring
and other costs and (iv) amortization of intangible assets.
Adjusted net income represents net income
before: (i) amortization of intangible assets, (ii) amortization or
write-off of deferred financing costs and original issue discount,
(iii) unusual or non-recurring items and (iv) the tax effect of
items (i) through (iii) above calculated using an assumed effective
tax rate.
Adjusted basic earnings per share represents
basic earnings per share calculated using adjusted net income as
opposed to net income.
Adjusted diluted earnings per share represents
diluted earnings per share calculated using adjusted net income as
opposed to net income.
Adjusted EBITDA represents net income before:
(i) income tax provision, (ii) net interest expense, (iii)
depreciation and amortization and (iv) unusual or non-recurring
items.
Organic sales represent total net sales less net
sales attributable to Haas Group, which was acquired in February
2014.
Free cash flow represents cash from operations
less purchases of property and equipment.
Wesco Aircraft utilizes and discusses adjusted
cost of sales, adjusted gross profit, adjusted selling, general and
administrative expenses, adjusted income from operations, adjusted
net income, adjusted basic earnings per share, adjusted diluted
earnings per share, adjusted EBITDA, organic sales and free cash
flow, which are non-GAAP measures management uses to evaluate the
company’s business, because it believes these measures assist
investors and analysts in comparing the company’s performance
across reporting periods on a consistent basis by excluding items
that management does not believe are indicative of core operating
performance. Wesco Aircraft believes these metrics are used in the
financial community, and the company presents these metrics to
enhance understanding of its operating performance. Readers should
not consider adjusted EBITDA and adjusted net income as
alternatives to net income, determined in accordance with GAAP, as
an indicator of operating performance. Adjusted cost of sales,
adjusted gross profit, adjusted selling, general and administrative
expenses, adjusted income from operations, adjusted net income,
adjusted basic earnings per share, adjusted diluted earnings per
share, adjusted EBITDA, organic sales and free cash flow are not
measurements of financial performance under GAAP, and these metrics
may not be comparable to similarly titled measures of other
companies. See Exhibits 4 and 5 for reconciliations of adjusted
cost of sales, adjusted gross profit, adjusted selling, general and
administrative expenses, adjusted income from operations, adjusted
net income, adjusted basic earnings per share, adjusted diluted
earnings per share, adjusted EBITDA and organic sales to the most
directly comparable financial measures calculated and presented in
accordance with GAAP.
Forward Looking Statements
This press release contains forward-looking
statements (including within the meaning of the Private Securities
Litigation Reform Act of 1995) concerning Wesco Aircraft Holdings,
Inc. These statements may discuss goals, intentions and
expectations as to future plans, trends, events, results of
operations or financial condition, or otherwise, based on current
beliefs of management, as well as assumptions made by, and
information currently available to, management. In some cases,
readers can identify forward-looking statements by the use of
forward-looking terms such as “aim,” “anticipate,” “believe,”
“could,” “drive,” “estimate,” “expect,” “forecast,” “future,”
“outlook,” “will,” “guidance,” “intend,” “plan,” “possible,”
“potential,” “predict,” “project,” “should,” “target,” “would,” or
similar words, phrases or expressions. These forward-looking
statements are subject to various risks and uncertainties, many of
which are outside the company’s control. Therefore, the reader
should not place undue reliance on such statements.
Factors that could cause actual results to
differ materially from those in the forward-looking statements
include: general economic and industry conditions; conditions in
the credit markets; changes in military spending; risks unique to
suppliers of equipment and services to the U.S. government; risks
associated with the company’s long-term, fixed-price agreements
that have no guarantee of future sales volumes; risks associated
with the loss of significant customers, a material reduction in
purchase orders by significant customers or the delay, scaling back
or elimination of significant programs on which the company relies;
the company’s ability to effectively compete in its industry; the
company’s ability to effectively manage its inventory; the
company’s ability to fully integrate the acquired business of Haas
and realize anticipated benefits of the combined operations; risks
relating to unanticipated costs of integration; the company’s
suppliers’ ability to provide it with the products the company
sells in a timely manner, in adequate quantities and/or at a
reasonable cost; the company’s ability to maintain effective
information technology systems; the company’s ability to retain key
personnel; risks associated with the company’s international
operations, including exposure to foreign currency movements; risks
associated with assumptions the company makes in connection with
its critical accounting estimates (including goodwill) and legal
proceedings; the company’s dependence on third-party package
delivery companies; fuel price risks; the company’s ability to
establish and maintain effective internal control over financial
reporting; fluctuations in the company’s financial results from
period-to-period; environmental risks; risks related to the
handling, transportation and storage of chemical products; risks
related to the aerospace industry and the regulation thereof; risks
related to the company’s indebtedness; and other risks and
uncertainties.
The foregoing list of factors is not
exhaustive. The reader should carefully consider the foregoing
factors and the other risks and uncertainties that affect the
company’s business, including those described in Wesco Aircraft’s
Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current
Reports on Form 8-K and other documents filed from time to time
with the Securities and Exchange Commission. All
forward-looking statements included in this news release (including
information included or incorporated by reference herein) are based
upon information available to the company as of the date hereof,
and the company undertakes no obligation to update or revise
publicly any forward-looking statements, whether as a result of new
information, future events or otherwise.
Exhibits:
Exhibit 1: |
|
Consolidated Statements of Income
(Unaudited) |
Exhibit 2: |
|
Condensed Consolidated Balance Sheets
(Unaudited) |
Exhibit 3: |
|
Condensed Consolidated Statements of Cash Flows
(Unaudited) |
Exhibit 4: |
|
Non-GAAP Financial Information (Unaudited) |
Exhibit 5: |
|
Non-GAAP Financial Information – Organic Sales
(Unaudited) |
|
|
|
Exhibit 1
|
|
Wesco Aircraft Holdings, Inc. |
|
Consolidated Statements of Income
(UNAUDITED) |
|
(In thousands, except for per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Fiscal Year Ended |
|
|
|
September 30, 2015 |
|
September 30, 2014 |
|
September 30, 2015 |
|
September 30, 2014 |
|
|
|
|
|
|
|
|
|
|
|
Net
sales |
$ |
369,654 |
|
|
$ |
408,167 |
|
|
$ |
1,497,615 |
|
|
$ |
1,355,877 |
|
|
Cost of
sales |
|
363,523 |
|
|
|
294,529 |
|
|
|
1,173,120 |
|
|
|
952,877 |
|
|
|
Gross
profit |
|
6,131 |
|
|
|
113,638 |
|
|
|
324,495 |
|
|
|
403,000 |
|
|
Selling,
general and administrative expenses |
|
68,510 |
|
|
|
65,522 |
|
|
|
267,089 |
|
|
|
219,066 |
|
|
Goodwill
impairment charge |
|
263,771 |
|
|
|
- |
|
|
|
263,771 |
|
|
|
- |
|
|
|
(Loss) income from
operations |
|
(326,150 |
) |
|
|
48,116 |
|
|
|
(206,365 |
) |
|
|
183,934 |
|
|
Interest
expense, net |
|
(9,037 |
) |
|
|
(9,816 |
) |
|
|
(37,092 |
) |
|
|
(29,225 |
) |
|
Other
income, net |
|
3,204 |
|
|
|
(146 |
) |
|
|
1,841 |
|
|
|
2,199 |
|
|
|
(Loss) income before
income taxes |
|
(331,983 |
) |
|
|
38,154 |
|
|
|
(241,616 |
) |
|
|
156,908 |
|
|
Benefit
(provision) for income taxes |
|
117,985 |
|
|
|
(13,507 |
) |
|
|
86,872 |
|
|
|
(54,806 |
) |
|
|
Net (loss) income |
$ |
(213,998 |
) |
|
$ |
24,647 |
|
|
$ |
(154,744 |
) |
|
$ |
102,102 |
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss)
income per share: |
|
|
|
|
|
|
|
|
|
Basic |
$ |
(2.21 |
) |
|
$ |
0.25 |
|
|
$ |
(1.60 |
) |
|
$ |
1.06 |
|
|
|
Diluted |
$ |
(2.21 |
) |
|
$ |
0.25 |
|
|
$ |
(1.60 |
) |
|
$ |
1.05 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares outstanding: |
|
|
|
|
|
|
|
|
|
Basic |
|
97,042 |
|
|
|
96,770 |
|
|
|
96,955 |
|
|
|
95,951 |
|
|
|
Diluted |
|
97,042 |
|
|
|
97,884 |
|
|
|
96,955 |
|
|
|
97,606 |
|
|
|
|
|
|
|
|
|
|
|
|
The company revised its presentation of certain personnel costs
associated with service contracts by reclassifying them from
selling, general and administrative expenses to cost of sales,
consistent with industry practice. These personnel costs totaled
$6.4 million and $24.1 million in the fiscal 2015 fourth quarter
and full year, respectively, compared with $6.1 million and $15.4
million in the comparable periods of fiscal 2014. The
reclassification had no impact on income from operations, net
income or EBITDA.
Exhibit 2
|
|
Wesco Aircraft Holdings, Inc. |
|
Condensed Consolidated Balance Sheets
(UNAUDITED) |
|
(In thousands) |
|
|
|
|
|
|
|
|
|
September 30, 2015 |
|
September 30, 2014 |
|
|
|
|
|
|
|
Assets |
|
|
|
|
Cash and cash
equivalents |
$ |
82,866 |
|
|
$ |
104,775 |
|
|
Accounts receivable,
net |
|
253,348 |
|
|
|
301,668 |
|
|
Inventories |
|
701,535 |
|
|
|
754,400 |
|
|
Prepaid expenses and
other current assets |
|
10,004 |
|
|
|
11,701 |
|
|
Income taxes
receivable |
|
187 |
|
|
|
16,314 |
|
|
Deferred income
taxes |
|
89,401 |
|
|
|
49,188 |
|
|
Total current
assets |
|
1,137,341 |
|
|
|
1,238,046 |
|
|
Long-term assets |
|
883,632 |
|
|
|
1,174,228 |
|
|
Total assets |
$ |
2,020,973 |
|
|
$ |
2,412,274 |
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity |
|
|
|
|
Accounts
payable |
$ |
149,615 |
|
|
$ |
159,608 |
|
|
Accrued expenses and
other current liabilities |
|
38,896 |
|
|
|
31,596 |
|
|
Income taxes
payable |
|
21,442 |
|
|
|
5,884 |
|
|
Capital lease
obligations, current portion |
|
1,044 |
|
|
|
1,578 |
|
|
Long-term debt, current
portion |
|
- |
|
|
|
23,437 |
|
|
Total current
liabilities |
|
210,997 |
|
|
|
222,103 |
|
|
|
Capital lease
obligations, less current portion |
|
1,824 |
|
|
|
2,606 |
|
|
|
Long-term debt, less
current portion |
|
952,906 |
|
|
|
1,079,219 |
|
|
|
Deferred income
taxes |
|
30,693 |
|
|
|
113,218 |
|
|
|
Other liabilities |
|
6,980 |
|
|
|
2,838 |
|
|
Total long-term
liabilities |
|
992,403 |
|
|
|
1,197,881 |
|
|
Total
liabilities |
|
1,203,400 |
|
|
|
1,419,984 |
|
|
Total stockholders’
equity |
|
817,573 |
|
|
|
992,290 |
|
|
Total liabilities and
stockholders’ equity |
$ |
2,020,973 |
|
|
$ |
2,412,274 |
|
|
|
|
|
|
|
|
Exhibit 3
|
|
Wesco Aircraft Holdings, Inc. |
|
Condensed Consolidated Statements of Cash Flows
(UNAUDITED) |
|
(In thousands) |
|
|
|
|
|
|
|
|
|
Fiscal Year Ended |
|
|
|
September 30, 2015 |
|
September 30, 2014 |
|
Cash flows from operating activities |
|
|
|
|
Net (loss)
income |
$ |
(154,744 |
) |
|
$ |
102,102 |
|
|
Adjustments to
reconcile net income to net cash provided by (used in) operating
activities |
|
|
|
|
|
|
Depreciation and
amortization |
|
27,726 |
|
|
|
21,402 |
|
|
Deferred financing
costs |
|
4,354 |
|
|
|
3,300 |
|
|
Bad debt and sales
return reserve |
|
354 |
|
|
|
965 |
|
|
Stock-based
compensation |
|
7,891 |
|
|
|
5,507 |
|
|
Inventory reserves |
|
95,052 |
|
|
|
17,700 |
|
|
Goodwill impairment
charge |
|
263,771 |
|
|
|
- |
|
|
Excess tax benefit
related to stock-based incentive plans |
|
(443 |
) |
|
|
(10,235 |
) |
|
Income from equity
investment |
|
(596 |
) |
|
|
(141 |
) |
|
Deferred income
taxes |
|
(127,035 |
) |
|
|
8,273 |
|
|
Other non-cash
items |
|
3,491 |
|
|
|
(5,489 |
) |
|
Changes in assets and
liabilities |
|
|
|
|
Accounts
receivable |
|
43,841 |
|
|
|
(38,545 |
) |
|
Income taxes
receivable |
|
16,036 |
|
|
|
19,003 |
|
|
Inventories |
|
(48,977 |
) |
|
|
(72,702 |
) |
|
Prepaid expenses and
other assets |
|
1,250 |
|
|
|
5,799 |
|
|
Accounts
payable |
|
(9,992 |
) |
|
|
3,099 |
|
|
Accrued expenses and
other liabilities |
|
3,425 |
|
|
|
(8,830 |
) |
|
Income taxes
payable |
|
15,768 |
|
|
|
2,481 |
|
|
Net cash provided by
operating activities |
|
141,172 |
|
|
|
53,689 |
|
|
Cash flows from
investing activities |
|
|
|
|
Purchases of property
and equipment |
|
(9,614 |
) |
|
|
(10,517 |
) |
|
Acquisition of
business, net of cash acquired |
|
(250 |
) |
|
|
(560,986 |
) |
|
Net cash used in
investing activities |
|
(9,864 |
) |
|
|
(571,503 |
) |
|
Cash flows from
financing activities |
|
|
|
|
Proceeds from issuance
of long-term debt |
|
- |
|
|
|
565,000 |
|
|
Repayments of long-term
debt |
|
(149,750 |
) |
|
|
(30,344 |
) |
|
Financing
fees |
|
- |
|
|
|
(10,161 |
) |
|
Repayment of capital
lease obligations |
|
(1,511 |
) |
|
|
(1,338 |
) |
|
Excess tax benefit
related to stock-based incentive plans |
|
443 |
|
|
|
10,235 |
|
|
Net proceeds from
issuance of common stock |
|
823 |
|
|
|
9,643 |
|
|
Settlement on
restricted stock tax withholding |
|
(701 |
) |
|
|
- |
|
|
Net cash (used in)
provided by financing activities |
|
(150,696 |
) |
|
|
543,035 |
|
|
Effect of foreign
currency exchange rates on cash and cash equivalents |
|
(2,521 |
) |
|
|
838 |
|
|
Net increase (decrease)
in cash and cash equivalents |
|
(21,909 |
) |
|
|
26,059 |
|
|
Cash and cash
equivalents, beginning of period |
|
104,775 |
|
|
|
78,716 |
|
|
Cash and cash
equivalents, end of period |
$ |
82,866 |
|
|
$ |
104,775 |
|
|
|
|
|
|
|
|
Exhibit 4
|
|
Wesco Aircraft Holdings, Inc. |
|
Non-GAAP Financial Information
(UNAUDITED) |
|
(In thousands, except for per share
data) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Fiscal Year Ended |
|
|
September 30, 2015 |
|
September 30, 2014 |
|
September 30, 2015 |
|
September 30, 2014 |
|
|
|
|
|
|
|
|
|
|
Adjusted Cost
of Sales |
|
|
|
|
|
|
|
|
As reported |
$ |
363,523 |
|
|
$ |
294,529 |
|
|
$ |
1,173,120 |
|
|
$ |
952,877 |
|
|
Inventory
adjustment |
|
(91,280 |
) |
|
|
- |
|
|
|
(91,280 |
) |
|
|
- |
|
|
As adjusted |
$ |
272,243 |
|
|
$ |
294,529 |
|
|
$ |
1,081,840 |
|
|
$ |
952,877 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted Gross
Profit |
|
|
|
|
|
|
|
|
As reported |
$ |
6,131 |
|
|
$ |
113,638 |
|
|
$ |
324,495 |
|
|
$ |
403,000 |
|
|
Inventory
adjustment |
|
91,280 |
|
|
|
- |
|
|
|
91,280 |
|
|
|
- |
|
|
As adjusted |
$ |
97,411 |
|
|
$ |
113,638 |
|
|
$ |
415,775 |
|
|
$ |
403,000 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted
Selling, General and Administrative Expenses |
|
|
|
|
|
|
|
|
As reported |
$ |
68,510 |
|
|
$ |
65,522 |
|
|
$ |
267,089 |
|
|
$ |
219,066 |
|
|
Restructuring and other
costs |
|
(5,998 |
) |
|
|
(2,862 |
) |
|
|
(13,923 |
) |
|
|
(12,645 |
) |
|
Amortization of
intangible assets |
|
(3,961 |
) |
|
|
(4,537 |
) |
|
|
(15,948 |
) |
|
|
(12,636 |
) |
|
As adjusted |
$ |
58,551 |
|
|
$ |
58,123 |
|
|
$ |
237,218 |
|
|
$ |
193,785 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted Income
from Operations |
|
|
|
|
|
|
|
|
As reported |
$ |
(326,150 |
) |
|
$ |
48,116 |
|
|
$ |
(206,365 |
) |
|
$ |
183,934 |
|
|
Goodwill
impairment |
|
263,771 |
|
|
|
- |
|
|
|
263,771 |
|
|
|
- |
|
|
Inventory
adjustment |
|
91,280 |
|
|
|
- |
|
|
|
91,280 |
|
|
|
- |
|
|
Amortization of
intangible assets |
|
3,961 |
|
|
|
4,537 |
|
|
|
15,948 |
|
|
|
12,636 |
|
|
Restructuring and other
costs |
|
5,998 |
|
|
|
2,862 |
|
|
|
13,923 |
|
|
|
12,645 |
|
|
As adjusted |
$ |
38,860 |
|
|
$ |
55,515 |
|
|
$ |
178,557 |
|
|
$ |
209,215 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net
Income |
|
|
|
|
|
|
|
|
Net (loss) income |
$ |
(213,998 |
) |
|
$ |
24,647 |
|
|
$ |
(154,744 |
) |
|
$ |
102,102 |
|
|
Goodwill
impairment |
|
263,771 |
|
|
|
- |
|
|
|
263,771 |
|
|
|
- |
|
|
Inventory
adjustment |
|
91,280 |
|
|
|
- |
|
|
|
91,280 |
|
|
|
- |
|
|
Amortization of
intangible assets |
|
3,961 |
|
|
|
4,537 |
|
|
|
15,948 |
|
|
|
12,636 |
|
|
Amortization of
deferred financing costs |
|
1,092 |
|
|
|
1,242 |
|
|
|
4,354 |
|
|
|
3,299 |
|
|
Restructuring and other
costs |
|
5,998 |
|
|
|
2,862 |
|
|
|
13,923 |
|
|
|
12,645 |
|
|
Adjustments for tax
effect |
|
(125,639 |
) |
|
|
(3,546 |
) |
|
|
(133,961 |
) |
|
|
(10,005 |
) |
|
Adjusted Net
Income |
$ |
26,465 |
|
|
$ |
29,742 |
|
|
$ |
100,571 |
|
|
$ |
120,677 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted Basic
Earnings Per Share |
|
|
|
|
|
|
|
|
Weighted-average number
of basic shares outstanding |
|
97,042 |
|
|
|
96,770 |
|
|
|
96,955 |
|
|
|
95,951 |
|
|
Adjusted Net Income Per
Basic Shares |
$ |
0.27 |
|
|
$ |
0.31 |
|
|
$ |
1.04 |
|
|
$ |
1.26 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted
Diluted Earnings Per Share |
|
|
|
|
|
|
|
|
Weighted-average number
of diluted shares outstanding |
|
97,042 |
|
|
|
97,884 |
|
|
|
96,955 |
|
|
|
97,606 |
|
|
Adjusted Net Income Per
Diluted Shares |
$ |
0.27 |
|
|
$ |
0.30 |
|
|
$ |
1.04 |
|
|
$ |
1.24 |
|
|
|
|
|
|
|
|
|
|
|
EBITDA and
Adjusted EBITDA |
|
|
|
|
|
|
|
|
Net (loss) income |
$ |
(213,998 |
) |
|
$ |
24,647 |
|
|
$ |
(154,744 |
) |
|
$ |
102,102 |
|
|
(Benefit) provision for
income taxes |
|
(117,985 |
) |
|
|
13,507 |
|
|
|
(86,872 |
) |
|
|
54,806 |
|
|
Interest and other,
net |
|
9,037 |
|
|
|
9,816 |
|
|
|
37,092 |
|
|
|
29,225 |
|
|
Depreciation and
amortization |
|
7,911 |
|
|
|
7,209 |
|
|
|
27,726 |
|
|
|
21,402 |
|
|
EBITDA |
|
(315,035 |
) |
|
|
55,179 |
|
|
|
(176,798 |
) |
|
|
207,535 |
|
|
Goodwill
impairment |
|
263,771 |
|
|
|
- |
|
|
|
263,771 |
|
|
|
- |
|
|
Inventory
adjustment |
|
91,280 |
|
|
|
- |
|
|
|
91,280 |
|
|
|
- |
|
|
Restructuring and other
costs |
|
5,998 |
|
|
|
2,862 |
|
|
|
13,923 |
|
|
|
12,645 |
|
|
Adjusted
EBITDA |
$ |
46,014 |
|
|
$ |
58,041 |
|
|
$ |
192,176 |
|
|
$ |
220,180 |
|
|
|
|
|
|
|
|
|
|
|
Exhibit 5
|
|
Wesco Aircraft Holdings, Inc. |
|
Non-GAAP Financial Information
(UNAUDITED) |
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
Fiscal Year Ended |
|
|
|
|
|
September 30, 2015 |
|
September 30, 2014 |
|
Increase / (Decrease) |
Percent Change |
|
September 30, 2015 |
|
September 30, 2014 |
|
Increase / (Decrease) |
Percent Change |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated net
sales |
$ |
369,654 |
|
|
$ |
408,167 |
|
|
$ |
(38,513 |
) |
|
-9.4 |
% |
|
$ |
1,497,615 |
|
|
$ |
1,355,877 |
|
|
$ |
141,738 |
|
|
10.5 |
% |
|
Haas net sales |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
242,661 |
|
|
|
- |
|
|
|
242,661 |
|
|
|
Consolidated organic
sales |
|
369,654 |
|
|
|
408,167 |
|
|
|
(38,513 |
) |
|
-9.4 |
% |
|
|
1,254,954 |
|
|
|
1,355,877 |
|
|
|
(100,923 |
) |
|
-7.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-time demand pull
forward |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(26,440 |
) |
|
|
26,440 |
|
|
|
Contract
settlement |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(5,890 |
) |
|
|
5,890 |
|
|
|
Currency effects |
|
8,883 |
|
|
|
- |
|
|
|
8,883 |
|
|
|
|
25,359 |
|
|
|
- |
|
|
|
25,359 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted organic
sales |
$ |
378,537 |
|
|
$ |
408,167 |
|
|
$ |
(29,630 |
) |
|
-7.3 |
% |
|
$ |
1,280,313 |
|
|
$ |
1,323,547 |
|
|
$ |
(43,234 |
) |
|
-3.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contact Information:
Jeff Misakian
Vice President, Investor Relations
661-362-6847
Jeff.Misakian@wescoair.com
Wesco Aircraft (NYSE:WAIR)
Historical Stock Chart
From Sep 2024 to Oct 2024
Wesco Aircraft (NYSE:WAIR)
Historical Stock Chart
From Oct 2023 to Oct 2024