Exhibit 99.1
| KMG Chemicals, Inc. 9555 W. Sam Houston Parkway South Suite 600 Houston, TX 77099 USA |
| |
KMG Reports Fourth Quarter and Full Year 2015 Financial Results
HOUSTON, Texas—(BUSINESS WIRE)—October 14, 2015—KMG Chemicals, Inc.
(NYSE: KMG), a global provider of specialty chemicals, today announced financial results for the fourth fiscal quarter and fiscal year ended July 31, 2015.
2015 Fourth Quarter Financial Highlights
| · | Net sales were $76.0 million versus $91.2 million in last year’s fourth quarter. Sales declined due to the divestiture of the creosote business in the second quarter. |
| · | Adjusted EBITDA1 was $10.1 million, a 12% increase from $9.0 million in last year’s fourth quarter. |
| · | Adjusted diluted earnings per share2 was $0.32 vs. $0.27 per share in the prior year’s fourth quarter. |
| · | GAAP EPS was $0.28 vs. $(0.07) in the fourth quarter of fiscal 2014. |
2015 Fiscal Year Financial Highlights
| · | Net sales were $320.5 million versus $353.4 million in fiscal 2014. |
| · | Adjusted EBITDA1 increased to $37.1 million, up 21% from $30.6 million last year. |
| · | Adjusted diluted earnings per share2 was $1.21 vs. $0.81 per share reported in the prior year. |
| · | GAAP EPS was $1.03 vs. a loss of $(0.09) in fiscal 2014. |
| · | Long-term debt balance at year-end was $53 million, compared to $60 million at the close of fiscal 2014. During fiscal 2015, the company paid down debt by $30.5 million and borrowed $23.5 million to acquire Val-Tex. |
Chris Fraser, KMG chairman and chief executive officer, said, “We are pleased with our fiscal 2015 financial results, which included record adjusted EBITDA of $37.1 million for the year and our highest ever quarterly adjusted EBITDA of $10.1 million. Despite foreign currency headwinds, our electronic chemicals business generated 23% growth in adjusted EBITDA in fiscal 2015, reflecting strong volume growth and increased efficiency across our global operations. Our wood treating business continued to perform well during the year, and we benefited from the contribution of the Val-Tex industrial lubricants business to our fourth quarter results.”
Mr. Fraser continued, “Through consistent execution and a clear focus on our objectives, KMG achieved substantial progress in fiscal 2015. We fully integrated the UPC business and continued the consolidation of our global manufacturing assets, significantly improving profitability. Strategically, we established a third growth platform in the industrial lubricants and sealants market with the acquisition of Val-Tex, and we streamlined our wood treating chemicals product line by divesting our non-strategic creosote assets.”
1 | Non-U.S. GAAP measure. See Table 1 for reconciliation. |
2 | Non-U.S. GAAP measure. See Table 2 for reconciliation. |
Phone: 713-600-3800 ● Fax: 713-600-3850
www.kmgchemicals.com ● NYSE: KMG
| | | | | | |
Fourth Quarter Results | | | | | | |
Dollars in thousands, except EPS | Fiscal 2015 | | Fiscal 2014 |
| | Adjusted | As Reported | | Adjusted | As Reported |
| | (non-GAAP) | (GAAP) | | (non-GAAP) | (GAAP) |
Net Sales | | $ 75,993 | $ 75,993 | | $ 91,156 | $ 91,156 |
Operating Income (Loss) | | 6,506 | 5,842 | | 5,600 | (415) |
Operating Margin | | 8.6% | 7.7% | | 6.1% | (0.5%) |
Net Income (Loss) | | 3,759 | 3,328 | | 3,163 | (822) |
Diluted EPS | | $0.32 | $0.28 | | $0.27 | $(0.07) |
| | | | | | |
Full Year Results | | | | | | |
Dollars in thousands, except EPS | Fiscal 2015 | | Fiscal 2014 |
| | Adjusted | As Reported | | Adjusted | As Reported |
| | (non-GAAP) | (GAAP) | | (non-GAAP) | (GAAP) |
Net Sales | | $ 320,498 | $ 320,498 | | $ 353,406 | $ 353,406 |
Operating Income | | 24,023 | 16,589 | | 17,356 | 3,951 |
Operating Margin | | 7.5% | 5.2% | | 4.9% | 1.1% |
Net Income (Loss) | | 14,241 | 12,138 | | 9,450 | (988) |
Diluted EPS | | $1.21 | $1.03 | | $0.81 | $(0.09) |
Business segment results
| | | | | |
Electronic Chemicals | | | | | |
Fourth Quarter Results | | | | | |
Dollars in thousands | | Fiscal 2015 | | Fiscal 2014 |
| | As Reported | | Adjusted | As Reported |
| | (GAAP) | | (non-GAAP) | (GAAP) |
| | | | | |
Net Sales | | $ 66,302 | | $ 66,332 | $ 66,332 |
Operating Income | | 5,452 | | 4,552 | 4,581 |
Operating Margin | | 8.2% | | 6.9% | 6.9% |
For the fourth fiscal quarter, the Electronic Chemicals segment reported:
| · | Sales of $66.3 million, unchanged from the same period a year ago. The strong U.S. dollar reduced fourth quarter fiscal 2015 sales by $3.9 million as compared to the prior year. Sales volume for high purity process chemicals grew significantly in North America, but was partially offset by softness primarily in Europe and to a lesser extent in Asia. |
Phone: 713-600-3800 ● Fax: 713-600-3850
www.kmgchemicals.com ● NYSE: KMG
2
| · | Adjusted EBITDA3 of $8.4 million, compared to $7.8 million last year. Foreign currency translation reduced fourth quarter fiscal 2015 adjusted EBITDA by $400,000. |
| · | GAAP operating income of $5.5 million vs. $4.6 million in the same period of fiscal 2014. Operating income improved due to volume growth in North America, as well as benefits from the restructuring and realignment of our electronic chemicals operations. |
| | | | | |
Electronic Chemicals | | | | | |
Full Year Results | | | | | |
Dollars in thousands | | Fiscal 2015 | | Fiscal 2014 |
| | As Reported | | Adjusted | As Reported |
| | (GAAP) | | (non-GAAP) | (GAAP) |
| | | | | |
Net Sales | | $ 265,608 | | $ 253,754 | $ 253,754 |
Operating Income | | 21,787 | | 14,974 | 14,089 |
Operating Margin | | 8.2% | | 5.9% | 5.6% |
For the fiscal 2015 year, the Electronic Chemicals segment reported:
| · | Sales of $265.6 million, up 5% from the prior year. The strong U.S. dollar reduced fiscal 2015 sales by $10.6 million as compared to the prior year. |
| · | Adjusted EBITDA4 of $34.0 million, a 23% gain from the prior year. Foreign currency translation reduced fiscal 2015 adjusted EBITDA by $900,000. |
| · | GAAP operating income of $21.8 million, an increase of 55% compared to the prior year. Operating income improved due to higher sales volume, as well as benefits from the restructuring and realignment of our electronic chemicals operations. |
Other Chemicals
Following the acquisition of Val-Tex in the fourth quarter of fiscal 2015, wood treating chemicals was combined with the newly acquired industrial valve lubricants and sealants business to form the Other Chemicals segment. As of May 1, 2015, the other chemicals segment includes the pentachlorophenol (“penta”) business and the recently acquired Val-Tex business.
| | | | | | |
Other Chemicals | | | | | | |
Fourth Quarter Results | | | | | | |
Dollars in thousands | Fiscal 2015 | | Fiscal 2014 |
| | Adjusted | As Reported | | As Reported | |
| | (non-GAAP) | (GAAP) | | (GAAP) | |
Net Sales | | $ 9,691 | $ 9,691 | | $ 24,804 | |
Operating Income | | 2,342 | 2,279 | | 2,682 | |
Operating Margin | | 24.2% | 23.5% | | 10.8% | |
3 | Non-U.S. GAAP measure. See Table 1 for reconciliation. |
4 | Non-U.S. GAAP measure. See Table 1 for reconciliation. |
Phone: 713-600-3800 ● Fax: 713-600-3850
www.kmgchemicals.com ● NYSE: KMG
3
For the fourth fiscal quarter, the Other Chemicals segment reported:
| · | Sales of $9.7 million compared to $24.8 million in the same period a year ago. The sales decline reflects the divestiture of the creosote product line in January 2015. |
| · | Adjusted EBITDA5 of $2.7 million, compared to $2.9 million last year. |
| · | GAAP operating income of $2.3 million, or 23.5% of sales, versus $2.7 million, or 10.8% of sales, last year. Despite a positive contribution from the industrial lubricants business, operating income decreased as penta shipment volume declined from unusually strong levels in the fourth quarter of fiscal 2014. Operating margin improved due to the contribution from the industrial lubricants business and the absence of lower margin creosote sales. |
| | | | | |
Other Chemicals | | | | | |
Full Year Results | | | | | |
Dollars in thousands | Fiscal 2015 | | Fiscal 2014 |
| | Adjusted | As Reported | | As Reported |
| | (non-GAAP) | (GAAP) | | (GAAP) |
Net Sales | | $ 54,820 | $ 54,820 | | $ 99,514 |
Operating Income | | 8,798 | 8,735 | | 8,390 |
Operating Margin | | 16.0% | 15.9% | | 8.4% |
For the fiscal 2015 year, the Other Chemicals segment reported:
| · | Sales of $54.8 million compared to $99.5 million in fiscal 2014. Sales declined due to the divestiture of the creosote business in January 2015. |
| · | Adjusted EBITDA6 of $9.3 million, up 5% from $8.9 million in fiscal 2014. Adjusted EBITDA increased primarily due to the contribution from the industrial lubricants business. |
| · | GAAP operating income of $8.7 million, a gain of 4% from $8.4 million in fiscal 2014. Operating income increased due to higher penta sales, lower penta raw materials costs and the contribution from the industrial lubricants business. Operating margin improved primarily due to the contribution from the industrial lubricants business and the absence of creosote sales. |
Outlook
| · | Fiscal 2016 consolidated net sales are forecast to be approximately $300 million, reflecting lower sales in the Other Chemicals segment due to the divestiture of the creosote business and a foreign currency impact, which are partially offset by growth in the Electronic Chemicals segment and the addition of the industrial lubricants business. |
| · | Excluding restructuring charges, fiscal 2016 adjusted EBITDA is forecast to be approximately $40-42 million. |
5 | Non-U.S. GAAP measure. See Table 1 for reconciliation. |
6 | Non-U.S. GAAP measure. See Table 1 for reconciliation. |
Phone: 713-600-3800 ● Fax: 713-600-3850
www.kmgchemicals.com ● NYSE: KMG
4
| · | Fiscal 2016 depreciation and amortization expense is forecast to be $14-16 million. |
| · | Fiscal 2016 capital expenditures are forecast to be approximately $15 million. Capital expenditures include expenses related to our ERP system implementation, UPC integration and asset investments to support increased shipment volume in our Electronic Chemicals business. |
Conference call
Date: Wednesday, October 14, 2015
Time: 5:00 p.m. ET
Dial in: 877-789-6981 or 541-797-2420
Conference ID: 52859261
The conference call will be webcast live via the “Investors” section of the Company’s website at http://kmgchemicals.com.
If you are unable to listen live, the conference call transcript will be archived on the KMG website. A replay of the teleconference will also be available for one week, starting at 8:00 p.m. ET on October 14, 2015. To access the replay, call 855-859-2056 or 404-537-3406 using conference ID 52859261.
Form 10-K filing
We anticipate filing our annual report on form 10-K in the next two weeks.
About KMG
KMG Chemicals, Inc., through its subsidiaries, produces and distributes specialty chemicals to select markets. The Company grows by acquiring and optimizing stable chemical product lines and businesses with established production processes. For more information, visit the Company's website at http://kmgchemicals.com.
The information in this news release includes certain forward-looking statements that are based upon assumptions that in the future may prove not to have been accurate and are subject to significant risks and uncertainties, including statements as to the future performance of the company. Although the company believes that the expectations reflected in its forward-looking statements are reasonable, it can give no assurance that such expectations or any of its forward-looking statements will prove to be correct. Factors that could cause results to differ include, but are not limited to, successful performance of internal plans, product development acceptance, the impact of competitive services and pricing and general economic risks and uncertainties.
Phone: 713-600-3800 ● Fax: 713-600-3850
www.kmgchemicals.com ● NYSE: KMG
5
KMG CHEMICALS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share amounts)
| | Three Months Ended | | | Year Ended | |
| | July 31, | | | July 31, | |
| | | 2015 | | | | 2014 | | | | 2015 | | | | 2014 | |
Net sales | | $ | 75,993 | | | $ | 91,156 | | | $ | 320,498 | | | $ | 353,406 | |
Cost of sales | | | 49,477 | | | | 63,179 | | | | 211,021 | | | | 249,907 | |
Gross profit | | | 26,516 | | | | 27,977 | | | | 109,477 | | | | 103,499 | |
Distribution expenses | | | 10,802 | | | | 13,272 | | | | 48,523 | | | | 50,251 | |
Selling, general and administrative expenses | | | 9,297 | | | | 9,336 | | | | 37,461 | | | | 38,421 | |
Restructuring charges | | | 379 | | | | 1,267 | | | | 1,279 | | | | 6,359 | |
Realignment charges | | | 196 | | | | 4,517 | | | | 5,625 | | | | 4,517 | |
Operating income | | | 5,842 | | | | (415) | | | | 16,589 | | | | 3,951 | |
Other income (expense) | | | | | | | | | | | | | | | | |
Interest expense, net | | | (309 | ) | | | (604 | ) | | | (1,407 | ) | | | (2,854 | ) |
Gain (loss) on sale of creosote distribution business, net | | | — | | | | — | | | | 5,448 | | | | — | |
Other non-operating expense | | | — | | | | — | | | | (1,250 | ) | | | — | |
Other, net | | | 2 | | | | (291 | ) | | | (496 | ) | | | (831 | ) |
Total other income (expense), net | | | (307 | ) | | | (895 | ) | | | 2,295 | | | | (3,685 | ) |
Income before income taxes | | | 5,535 | | | | (1,310) | ) | | | 18,884 | | | | 266 | |
Provision for income taxes | | | (2,207 | ) | | | 488 | | | | (6,746 | ) | | | (1,254 | ) |
Net income (loss) | | $ | 3,328 | | | $ | (822 | ) | | $ | 12,138 | | | $ | (988 | ) |
Earnings per share | | | | | | | | | | | | | | | | |
Net income (loss) per common share basic | | $ | 0.28 | | | $ | (0.07) | | | $ | 1.04 | | | $ | (0.09 | ) |
Net income (loss) per common share diluted | | $ | 0.28 | | | $ | (0.07) | | | $ | 1.03 | | | $ | (0.09 | ) |
Weighted average shares outstanding | | | | | | | | | | | | | | | | |
Basic | | | 11,685 | | | | 11,641 | | | | 11,673 | | | | 11,615 | |
Diluted | | | 11,845 | | | | 11,641 | | | | 11,779 | | | | 11,615 | |
Phone: 713-600-3800 ● Fax: 713-600-3850
www.kmgchemicals.com ● NYSE: KMG
6
KMG CHEMICALS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except for share and per share amounts)
| | July 31, | | | July 31, | |
| | 2015 | | | 2014 | |
Assets | | | | | | | | |
Current assets | | | | | | | | |
Cash and cash equivalents | | $ | 7,517 | | | $ | 19,252 | |
Accounts receivable | | | | | | | | |
Trade, net of allowances of $144 at July 31, 2015 and $272 at July 31, 2014 | | | 36,887 | | | | 40,176 | |
Other | | | 3,668 | | | | 1,904 | |
Inventories, net | | | 42,082 | | | | 45,268 | |
Current deferred tax assets | | | 2,953 | | | | 1,577 | |
Prepaid expenses and other | | | 3,738 | | | | 3,476 | |
Total current assets | | | 96,845 | | | | 111,653 | |
Property, plant and equipment, net | | | 80,589 | | | | 92,450 | |
Deferred tax assets | | | 131 | | | | 442 | |
Goodwill | | | 22,408 | | | | 12,595 | |
Intangible assets, net | | | 36,560 | | | | 28,353 | |
Restricted cash | | | 1,000 | | | | 1,000 | |
Other assets, net | | | 4,826 | | | | 4,365 | |
Total assets | | $ | 242,359 | | | $ | 250,858 | |
Liabilities and stockholders’ equity | | | | | | | | |
Current liabilities | | | | | | | | |
Accounts payable | | $ | 35,980 | | | $ | 36,690 | |
Accrued liabilities | | | 9,602 | | | | 16,986 | |
Employee incentive accrual | | | 4,852 | | | | 4,575 | |
Total current liabilities | | | 50,434 | | | | 58,251 | |
Long-term debt | | | 53,000 | | | | 60,000 | |
Deferred tax liabilities | | | 13,075 | | | | 9,881 | |
Other long-term liabilities | | | 2,429 | | | | 2,520 | |
Total liabilities | | | 118,938 | | | | 130,652 | |
Commitments and contingencies | | | | | | | | |
Stockholders’ equity | | | | | | | | |
Preferred stock, $0.01 par value, 10,000,000 shares authorized, none issued | | | — | | | | — | |
Common stock, $0.01 par value, 40,000,000 shares authorized, 11,690,439 shares issued and outstanding at July 31, 2015 and 11,649,001 shares issued and outstanding at July 31, 2014 | | | 117 | | | | 116 | |
Additional paid-in capital | | | 31,676 | | | | 28,886 | |
Accumulated other comprehensive income/(loss) | | | (9,667 | ) | | | 645 | |
Retained earnings | | | 101,295 | | | | 90,559 | |
Total stockholders’ equity | | | 123,421 | | | | 120,206 | |
Total liabilities and stockholders’ equity | | $ | 242,359 | | | $ | 250,858 | |
Phone: 713-600-3800 ● Fax: 713-600-3850
www.kmgchemicals.com ● NYSE: KMG
7
KMG CHEMICALS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
| | | 2015 | | | | | 2014 |
Cash flows from operating activities | | | | | | | | | |
Net income (loss) | | $ | 12,138 | | | $ | | (988 | ) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities | | | | | | | | | |
Depreciation and amortization | | | 13,531 | | | | | 14,117 | |
Depreciation related to restructuring and realignment | | | 5,640 | | | | | 4,210 | |
Non-cash impairment charges | | | — | | | | | 2,741 | |
Amortization of loan costs included in interest expense | | | 153 | | | | | 60 | |
Stock-based compensation expense | | | 2,766 | | | | | 2,231 | |
Bad debt expense | | | — | | | | | 128 | |
Allowance for excess and obsolete inventory | | | 941 | | | | | 634 | |
Gain on sale of creosote distribution business | | | (5,448 | ) | | | | — | |
Gain on disposal of property | | | — | | | | | (28 | ) |
Deferred income tax benefit | | | (3,532 | ) | | | | (2,227 | ) |
Tax benefit from stock-based awards | | | 23 | | | | | (328 | ) |
| | | | | | | | | |
Changes in operating assets and liabilities, net of effects of acquisition | | | | | | | | | |
Accounts receivable — trade | | | 1,265 | | | | | 2,137 | |
Accounts receivable — other | | | (1,884 | ) | | | | 746 | |
Inventories | | | (740 | ) | | | | 7,861 | |
Other current and non-current assets | | | (633 | ) | | | | 822 | |
Accounts payable | | | 1,234 | | | | | 398 | |
Accrued liabilities and other | | | (7,886 | ) | | | | 7,844 | |
Net cash provided by operating activities | | | 17,568 | | | | | 40,358 | |
| | | | | | | | |
Cash flows from investing activities | | | | | | | | |
Additions to property, plant and equipment | | | (13,821 | ) | | | | (9,497 | ) |
Disposals of property, plant and equipment | | | 2,572 | | | | | 74 | |
Acquisition of Ultra Pure Chemicals, net of cash acquired | | | — | | | | | 149 | |
Acquisition of Val-Tex | | | (21,938 | ) | | | | — | |
Proceeds from sale of creosote business | | | 14,899 | | | | | — | |
Net cash used in investing activities | | | (18,288 | ) | | | | (9,274 | ) |
Cash flows from financing activities | | | | | | | | | |
Deferred financing costs | | | (667) | | | | | — | |
Net payments under revolving loan facility | | | (40,000 | ) | | | | (25,000 | ) |
Proceeds from borrowing under New Credit Facility | | | 58,000 | | | | | — | |
Net payments under New Credit Facility | | | (5,000 | ) | | | | — | |
Principal payments on borrowings on term loan | | | (20,000 | ) | | | | | |
Tax benefit from stock-based awards | | | (23 | ) | | | | 328 | |
Payment of dividends | | | (1,401 | ) | | | | (1,393 | ) |
Net cash used in financing activities | | | (9,091 | ) | | | | (26,065 | ) |
Effect of exchange rate changes on cash | | | (1,924 | ) | | | | 284 | |
Net (decrease) increase in cash and cash equivalents | | | (11,735 | ) | | | | 5,303 | |
Cash and cash equivalents at beginning of year | | | 19,252 | | | | | 13,949 | |
Cash and cash equivalents at end of year | | $ | 7,517 | | | | $ | 19,252 | |
Phone: 713-600-3800 ● Fax: 713-600-3850
www.kmgchemicals.com ● NYSE: KMG
8
Reconciliation of non-GAAP financial measures to GAAP financial measures
KMG provides non-GAAP financial information to complement reported GAAP results. KMG believes that analysis of our financial performance would be enhanced by an understanding of the factors underlying that performance and our judgments about the likelihood that particular factors will repeat. We define adjusted EBITDA as earnings from operations before interest, taxes, depreciation, amortization, acquisition and integration expenses, restructuring and realignment charges and other nonrecurring items.
KMG intends to continue to provide certain non-GAAP financial information and the appropriate reconciliation to GAAP in its financial results. As required by SEC rules, the tables below present a reconciliation of our presented non-GAAP measures to the most directly comparable GAAP measures. These non-GAAP measures should be viewed as a supplement to, and not a substitute for, U.S. GAAP measures of performance.
Table 1
RECONCILIATION OF OPERATING INCOME TO EBITDA AND ADJUSTED EBITDA
(in thousands)
| | | | |
Fourth Quarter Fiscal 2015 | Electronic | Other | | |
| Chemicals | Chemicals | Corporate | Total |
| | | | |
Operating Income (Loss) | $5,452 | $2,279 | ($1,889) | $5,842 |
Other income (expense) | - | - | 2 | 2 |
Depreciation and amortization | 2,946 | 340 | 294 | 3,580 |
EBITDA | 8,398 | 2,619 | (1,593) | 9,424 |
| | | | |
Acquisition & integration expenses | - | 63 | 26 | 89 |
Restructuring & realignment charges* | - | - | 575 | 575 |
Adjusted EBITDA | 8,398 | 2,682 | (992) | 10,088 |
Corporate allocation | 3,588 | 1,367 | (4,955) | - |
Adjusted EBITDA excl. corporate allocation | $11,986 | $4,049 | $(5,947) | $10,088 |
* Excludes depreciation | | | | |
| | | | |
| | | | |
Fiscal Year Ended July 31, 2015 | Electronic | Other | | |
| Chemicals | Chemicals | Corporate | Total |
Operating Income (Loss) | $21,787 | $8,735 | ($13,933) | $16,589 |
Other income (expense) | (76) | (90) | (330) | (496) |
Depreciation and amortization | 12,257 | 626 | 6,288 | 19,171 |
EBITDA | 33,968 | 9,271 | (7,975) | 35,264 |
| | | | |
Acquisition & integration expenses | - | 63 | 467 | 530 |
Restructuring & realignment charges* | - | - | 1,264 | 1,264 |
Adjusted EBITDA | 33,968 | 9,334 | (6,244) | 37,058 |
Corporate allocation | 10,780 | 4,071 | (14,851) | - |
Adjusted EBITDA excl. corporate allocation | $44,748 | 13,405 | (21,095) | $37,058 |
* Excludes depreciation | | | | |
Phone: 713-600-3800 ● Fax: 713-600-3850
www.kmgchemicals.com ● NYSE: KMG
9
KMG Chemicals, Inc.9555 W. Sam Houston Parkway SouthSuite 600Houston, TX 77099USA
(Table 1 continued)
| | | | |
Fourth Quarter Fiscal 2014 | Electronic | Wood Treating | |
| Chemicals | Chemicals | Corporate | Total |
| | | | |
Operating Income (Loss) | $4,581 | $2,682 | ($7,678) | ($415) |
Other income (expense) | (212) | 123 | (202) | (291) |
Depreciation and amortization | 3,446 | 100 | 2,639 | 6,185 |
EBITDA | 7,815 | 2,905 | (5,241) | 5,479 |
| | | | |
| | | | |
Impairment charges | - | - | 2,741 | 2,741 |
Integration expenses | (29) | - | 260 | 231 |
Restructuring charges* | - | - | 553 | 553 |
Adjusted EBITDA | 7,786 | 2,905 | (1,687) | 9,004 |
Corporate allocation | 2,259 | 1,218 | (3,477) | - |
Adjusted EBITDA excl. corporate allocation | $10,045 | $4,123 | (5,164) | $9,004 |
* Excludes depreciation | | | | |
| | | | |
| | | | |
Fiscal Year Ended July 31, 2014 | Electronic | Wood Treating | | |
| Chemicals | Chemicals | Corporate | Total |
| | | | |
Operating Income (Loss) | $14,089 | $8,390 | ($18,528) | $3,951 |
Other income (expense) | (597) | 116 | (350) | (831) |
Depreciation and amortization | 13,240 | 400 | 4,687 | 18,327 |
EBITDA | 26,732 | 8,906 | (14,191) | 21,447 |
| | | | |
| | | | |
Impairment charges | - | - | 2,741 | 2,741 |
Integration expenses | 885 | - | 364 | 1,249 |
CEO transition costs | - | - | 1,280 | 1,280 |
Restructuring charges* | - | - | 3,925 | 3,925 |
Adjusted EBITDA | 27,617 | 8,906 | (5,881) | 30,642 |
Corporate allocation | 8,751 | 4,458 | (13,209) | - |
Adjusted EBITDA excl. corporate allocation | $36,368 | $13,364 | ($19,090) | $30,642 |
* Excludes depreciation | | | | |
Phone: 713-600-3800 ● Fax: 713-600-3850
www.kmgchemicals.com ● NYSE: KMG
Table 2
Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures
| | | | | | | | | |
Fourth Quarter Fiscal 2015 | | | | | | | | |
Dollars in thousands, except EPS | | KMG Chemicals, Inc. |
| | | | | | | | |
| | Operating | | Net | | Diluted Earnings |
| | Income | | Margin | | Income | | Per Share |
Non-GAAP measure | | $ 6,506 | | 8.6% | | $ 3,759 | | $0.32 |
Restructuring & realignment charges | | (575) | | (0.7%) | | (374) | | ($0.03) |
Acquisition & integration expenses | | (89) | | (0.2%) | | (57) | | ($0.01) |
GAAP measure | | $ 5,842 | | 7.7% | | $ 3,328 | | $0.28 |
| | | | | | | |
| Electronic Chemicals | Other Chemicals |
| Operating | Operating |
| Income | | Margin | | Income | | Margin |
Non-GAAP measure | $5,452 | | 8.2% | | $2,342 | | 24.2% |
Acquisition & integration expenses | — | | — | | (63) | | (0.7%) |
GAAP measure | $5,452 | | 8.2% | | $2,279 | | 23.5% |
| | | | | | | | | |
Fiscal Year Ended July 31, 2015 | | | | | | | | |
Dollars in thousands, except EPS | | KMG Chemicals, Inc. |
| | | | | | | | |
| | Operating | | Net | | Diluted Earnings |
| | Income | | Margin | | Income | | Per Share |
Non-GAAP measure | | $ 24,023 | | 7.5% | | $ 14,241 | | $1.21 |
Restructuring & realignment charges | | (6,904) | | (2.1%) | | (4,488) | | ($0.38) |
Acquisition & integration expenses | | (530) | | (0.2%) | | (344) | | ($0.03) |
Gain on sale of creosote business | | - | | 0.0% | | 3,541 | | $0.30 |
Environmental site cleanup reserve | | - | | 0.0% | | (812) | | ($0.07) |
GAAP measure | | $ 16,589 | | 5.2% | | $ 12,138 | | $1.03 |
| | | | | | | |
| Electronic Chemicals | Other Chemicals |
| Operating | Operating |
| Income | | Margin | | Income | | Margin |
Non-GAAP measure | $21,787 | | 8.2% | | $8,798 | | 16.0% |
Acquisition & integration expenses | — | | — | | (63) | | (0.1%) |
GAAP measure | $21,787 | | 8.2% | | $8,735 | | 15.9% |
Main: 713-600-3800 ● Fax: 713-600-3850
www.kmgchemicals.com ● NYSE: KMG
11
(Table 2 continued)
| | | | | | | |
Fourth Quarter Fiscal 2014 | |
Dollars in thousands, except EPS | KMG Chemicals, Inc. |
| | | Diluted |
| Operating | | Net | | Earnings/(Loss) |
| Income/(Loss) | | Margin | | Income/(Loss) | | Per Share |
Non-GAAP measure | $5,600 | | 6.1% | | $3,163 | | $0.27 |
Realignment charges | (4,517) | | (5.0)% | | (2,936) | | (0.25) |
Restructuring charges | (1,267) | | (1.4)% | | (824) | | (0.07) |
Restructuring income tax expense | — | | — | | (75) | | (0.01) |
Integration expenses | (231) | | (0.2)% | | (150) | | (0.01) |
GAAP measure | ($415) | | (0.5)% | | ($822) | | ($0.07) |
| | | | | | | |
| Electronic Chemicals | Wood Treating Chemicals |
| Operating | Operating |
| Income | | Margin | | Income | | Margin |
Non-GAAP measure | $4,552 | | 6.9% | | $2,682 | | 10.8% |
Integration expenses | 29 | | — | | — | | — |
GAAP measure | $4,581 | | 6.9% | | $2,682 | | 10.8% |
| | | | | | | |
Full Year Fiscal 2014 | |
Dollars in thousands, except EPS | KMG Chemicals, Inc. |
| | | Diluted |
| Operating | | Net | | Earnings/(Loss) |
| Income | | Margin | | Income/(Loss) | | Per Share |
Non-GAAP measure | $17,356 | | 4.9% | | $9,450 | | $0.81 |
Realignment charges | (4,517) | | (1.3)% | | (2,936) | | (0.25) |
Restructuring charges | (6,359) | | (1.8)% | | (4,133) | | (0.36) |
Restructuring income tax expense | — | | 0.0% | | (1,725) | | (0.15) |
Integration expenses | (1,249) | | (0.3)% | | (812) | | (0.07) |
CEO transition costs | (1,280) | | (0.4%) | | (832) | | (0.07) |
GAAP measure | $3,951 | | 1.1% | | ($988) | | ($0.09) |
| | | | | | | |
| Electronic Chemicals | Wood Treating Chemicals |
| Operating | Operating |
| Income | | Margin | | Income | | Margin |
Non-GAAP measure | $14,974 | | 5.9% | | $8,390 | | 8.4% |
Integration expenses | (885) | | (0.3)% | | — | | — |
GAAP measure | $14,089 | | 5.6% | | $8,390 | | 8.4% |
KMG Chemicals, Inc.
Eric Glover, 713-600-3865
Investor Relations Manager
eglover@kmgchemicals.com
Main: 713-600-3800 ● Fax: 713-600-3850
www.kmgchemicals.com ● NYSE: KMG
12