Document_and_Entity_Informatio
Document and Entity Information | 3 Months Ended | |
Aug. 31, 2013 | Oct. 01, 2013 | |
Document and Entity Information | ||
Entity Registrant Name | Mistras Group, Inc. | |
Entity Central Index Key | 1436126 | |
Document Type | 10-Q | |
Document Period End Date | 31-Aug-13 | |
Amendment Flag | FALSE | |
Current Fiscal Year End Date | -26 | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Accelerated Filer | |
Entity Common Stock, Shares Outstanding | 28,375,135 | |
Document Fiscal Year Focus | 2014 | |
Document Fiscal Period Focus | Q1 |
Condensed_Consolidated_Balance
Condensed Consolidated Balance Sheets (USD $) | Aug. 31, 2013 | 31-May-13 |
In Thousands, unless otherwise specified | ||
Current Assets | ||
Cash and cash equivalents | $6,933 | $7,802 |
Accounts receivable, net | 106,258 | 108,554 |
Inventories, net | 12,981 | 12,504 |
Deferred income taxes | 2,710 | 2,621 |
Prepaid expenses and other current assets | 8,806 | 8,156 |
Total current assets | 137,688 | 139,637 |
Property, plant and equipment, net | 68,076 | 68,419 |
Intangible assets, net | 50,560 | 52,428 |
Goodwill | 115,325 | 115,270 |
Other assets | 1,019 | 906 |
Total assets | 372,668 | 376,660 |
Current Liabilities | ||
Accounts payable | 8,476 | 8,490 |
Accrued expenses and other current liabilities | 44,875 | 47,839 |
Current portion of long-term debt | 7,405 | 7,418 |
Current portion of capital lease obligations | 6,945 | 6,766 |
Income taxes payable | 1,702 | 1,703 |
Total current liabilities | 69,403 | 72,216 |
Long-term debt, net of current portion | 45,495 | 52,849 |
Obligations under capital leases, net of current portion | 11,278 | 10,923 |
Deferred income taxes | 12,651 | 11,614 |
Other long-term liabilities | 17,054 | 18,778 |
Total liabilities | 155,881 | 166,380 |
Commitments and contingencies | ||
Equity | ||
Preferred stock, 10,000,000 shares authorized | ||
Common stock, $0.01 par value, 200,000,000 shares authorized, 28,375,135 and 28,210,862 shares issued and outstanding as of August 31, 2013 and May 31, 2013, respectively | 283 | 282 |
Additional paid-in capital | 196,377 | 195,241 |
Retained earnings | 24,623 | 18,982 |
Accumulated other comprehensive loss | -4,717 | -4,452 |
Total Mistras Group, Inc. stockholders' equity | 216,566 | 210,053 |
Noncontrolling interests | 221 | 227 |
Total equity | 216,787 | 210,280 |
Total liabilities and equity | $372,668 | $376,660 |
Condensed_Consolidated_Balance1
Condensed Consolidated Balance Sheets (Parenthetical) (USD $) | Aug. 31, 2013 | 31-May-13 |
Condensed Consolidated Balance Sheets | ||
Preferred stock, shares authorized | 10,000,000 | 10,000,000 |
Common stock, par value (in dollars per share) | $0.01 | $0.01 |
Common stock, shares authorized | 200,000,000 | 200,000,000 |
Common stock, shares issued | 28,375,135 | 28,210,862 |
Common stock, shares outstanding | 28,375,135 | 28,210,862 |
Condensed_Consolidated_Stateme
Condensed Consolidated Statements of Income (USD $) | 3 Months Ended | |
In Thousands, except Per Share data, unless otherwise specified | Aug. 31, 2013 | Aug. 31, 2012 |
Revenues: | ||
Services | $128,342 | $99,225 |
Products and systems | 7,496 | 14,162 |
Total revenues | 135,838 | 113,387 |
Cost of revenues: | ||
Cost of services | 88,624 | 70,516 |
Cost of products and systems sold | 3,629 | 5,010 |
Depreciation related to services | 4,050 | 3,976 |
Depreciation related to products and systems | 258 | 168 |
Total cost of revenues | 96,561 | 79,670 |
Gross profit | 39,277 | 33,717 |
Selling, general and administrative expenses | 28,699 | 23,492 |
Research and engineering | 643 | 517 |
Depreciation and amortization | 2,457 | 1,895 |
Acquisition-related expense, net | -2,097 | 107 |
Income from operations | 9,575 | 7,706 |
Interest expense | 745 | 760 |
Income before provision for income taxes | 8,830 | 6,946 |
Provision for income taxes | 3,195 | 2,655 |
Net income | 5,635 | 4,291 |
Net loss (income) attributable to noncontrolling interests, net of taxes | 6 | -10 |
Net income attributable to Mistras Group, Inc. | $5,641 | $4,281 |
Earnings per common share | ||
Basic (in dollars per share) | $0.20 | $0.15 |
Diluted (in dollars per share) | $0.19 | $0.15 |
Weighted average common shares outstanding: | ||
Basic (in shares) | 28,241 | 28,045 |
Diluted (in shares) | 29,109 | 29,000 |
Condensed_Consolidated_Stateme1
Condensed Consolidated Statements of Comprehensive Income (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Aug. 31, 2013 | Aug. 31, 2012 |
Condensed Consolidated Statements of Comprehensive Income | ||
Net income | $5,635 | $4,291 |
Other comprehensive (loss), net of tax: | ||
Foreign currency translation adjustments | -265 | -2,031 |
Comprehensive income | 5,370 | 2,260 |
Comprehensive income (loss) attributable to noncontrolling interest | 6 | -10 |
Comprehensive income attributable to Mistras Group, Inc. | $5,364 | $2,270 |
Condensed_Consolidated_Stateme2
Condensed Consolidated Statements of Cash Flows (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Aug. 31, 2013 | Aug. 31, 2012 |
Cash flows from operating activities | ||
Net income | $5,635 | $4,291 |
Adjustments to reconcile net income to net cash provided by operating activities | ||
Depreciation and amortization | 6,765 | 6,039 |
Deferred income taxes | 866 | 694 |
Provision for doubtful accounts | 115 | -210 |
(Gain) loss on sale of assets | -27 | 119 |
Amortization of deferred financing costs | 31 | 31 |
Share-based compensation expense | 1,707 | 1,634 |
Fair value adjustment to contingent consideration liabilities | -2,165 | -121 |
Foreign currency (gain) loss | -296 | 95 |
Changes in operating assets and liabilities, net of effect of acquisitions of businesses: | ||
Accounts receivable | 1,794 | 16,240 |
Inventories | -493 | 613 |
Prepaid expenses and other current assets | -818 | 854 |
Other assets | -126 | 677 |
Accounts payable | 126 | -2,762 |
Accrued expenses and other current liabilities | -1,569 | -6,372 |
Income taxes payable | -7 | -276 |
Net cash provided by operating activities | 11,538 | 21,546 |
Cash flows from investing activities | ||
Purchase of property, plant and equipment | -2,514 | -2,714 |
Purchase of intangible assets | -142 | -228 |
Proceeds from sale of equipment | 140 | 325 |
Net cash used in investing activities | -2,516 | -2,617 |
Cash flows from financing activities | ||
Repayment of capital lease obligations | -1,893 | -1,644 |
Repayment of long-term debt | -911 | -1,621 |
Net (repayments) against current revolver | -6,569 | -15,000 |
Payment of contingent consideration for business acquisitions | -125 | -1,113 |
Taxes paid related to net share settlement of equity awards | -998 | -807 |
Excess tax benefit from stock compensation | 124 | 300 |
Proceeds from the exercise of stock options | 303 | 99 |
Net cash used in financing activities | -10,069 | -19,786 |
Effect of exchange rate changes on cash and cash equivalents | 178 | -224 |
Net change in cash and cash equivalents | -869 | -1,081 |
Cash and cash equivalents | ||
Beginning of period | 7,802 | 8,410 |
End of period | 6,933 | 7,329 |
Supplemental disclosure of cash paid | ||
Interest | 732 | 746 |
Income taxes | 1,346 | 1,122 |
Noncash investing and financing | ||
Equipment acquired through capital lease obligations | $2,475 | $1,555 |
Description_of_Business_and_Ba
Description of Business and Basis of Presentation | 3 Months Ended |
Aug. 31, 2013 | |
Description of Business and Basis of Presentation | |
Description of Business and Basis of Presentation | 1. Description of Business and Basis of Presentation |
Description of Business | |
Mistras Group, Inc. and subsidiaries (the Company) is a leading “one source” global provider of technology-enabled asset protection solutions used to evaluate the structural integrity and reliability of critical energy, industrial and public infrastructure. The Company combines industry-leading products and technologies, expertise in mechanical integrity (MI), non-destructive testing (NDT) services, destructive testing services, and proprietary data analysis software to deliver a comprehensive portfolio of customized solutions, ranging from routine inspections to complex, plant-wide asset integrity assessments and management. These mission critical solutions enhance customers’ ability to extend the useful life of their assets, increase productivity, minimize repair costs, comply with governmental safety and environmental regulations, manage risk and avoid catastrophic disasters. The Company serves a global customer base of companies with asset-intensive infrastructure, including companies in the oil and gas, fossil and nuclear power, alternative and renewable energy, public infrastructure, chemicals, aerospace and defense, transportation, primary metals and metalworking, pharmaceuticals and food processing industries. | |
Basis of Presentation | |
The condensed consolidated financial statements contained in this report are unaudited. In the opinion of management, the condensed consolidated financial statements include all adjustments, which are of a normal recurring nature, necessary for a fair presentation of the results for the interim periods of the fiscal years ending May 31, 2014 and 2013. Reference to a fiscal year means the fiscal year ended May 31. Certain items included in these statements are based on management’s estimates. Actual results may differ from those estimates. The results of operations for any interim period are not necessarily indicative of the results expected for the year. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the notes to consolidated financial statements contained in the Company’s Annual Report on Form 10-K (“Annual Report”) for fiscal 2013, as filed with the Securities and Exchange Commission on August 14, 2013. | |
Principles of Consolidation | |
The accompanying unaudited condensed consolidated financial statements include the accounts of Mistras Group, Inc. and its wholly and majority-owned subsidiaries. Where the Company’s ownership interest is less than 100%, the noncontrolling interests are reported in stockholders’ equity in the accompanying consolidated balance sheets. The noncontrolling interests in operating results, net of tax, is classified separately in the accompanying consolidated statements of income. | |
All significant intercompany accounts and transactions have been eliminated in consolidation. Mistras Group, Inc.’s and its subsidiaries’ fiscal years end on May 31 except for the companies in the International segment, which end on April 30. Accordingly, the Company’s International segment subsidiaries are consolidated on a one-month lag. Therefore, in the fiscal quarter and year of acquisition, results of acquired subsidiaries in the International segment are generally included in consolidated results for one less month than the actual number of months from the acquisition date to the end of the reporting period. Management does not believe that any events occurred during the one-month lag period that would have a material effect on the Company’s consolidated financial statements as of or for any period presented. | |
Reclassification | |
Certain amounts in prior periods have been reclassified to conform to the current year presentation. Such reclassifications did not have a material effect on the Company’s financial condition or results of operations as previously reported. | |
For the three months ended August 31, 2013, the Company reclassified $0.3 million related to interest accretion imputed on its acquisition-related contingent consideration liabilities from interest expense to acquisition-related expense, net, which is a component of income from operations. See Note 4 — Acquisitions for further discussion with regards to acquisition related expense, net. | |
Significant Accounting Policies | |
Our significant accounting policies are disclosed in Note 2 — Summary of Significant Accounting Policies in our Annual Report. On an ongoing basis, we evaluate our estimates and assumptions, including, among other things those related to revenue recognition, valuations of accounts receivable, long-lived assets, goodwill, deferred tax assets and uncertain tax positions. Since the date of our Annual Report, there have been no material changes to our significant accounting policies. | |
Recent Accounting Pronouncements | |
In February 2013, the FASB issued Accounting Standard Update (ASU) 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income, which expands the disclosure requirements for amounts reclassified out of accumulated other comprehensive income. The update requires an entity to present either parenthetically on the face of the financial statement where net income is presented or in the notes to the financial statements, the effect of significant items reclassified in their entirety from accumulated other comprehensive income and identification of the respective line items effecting net income for instances when reclassification is required under GAAP. For items that are not required by GAAP to be reclassified in their entirety to net income, an entity is required to cross-reference to other disclosures as required by GAAP. The update does not change the current requirements for reporting net income or other comprehensive income in financial statements and is effective for annual and interim reporting periods beginning after December 15, 2012. The adoption of this pronouncement did not have a material impact on the Company’s consolidated financial statements. | |
Other recently issued accounting pronouncements did not, or are not believed by management to likely have a material impact on the Company’s current or future consolidated financial statements. |
ShareBased_Compensation
Share-Based Compensation | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Share-Based Compensation. | ||||||||
Share-Based Compensation | 2. Share-Based Compensation | |||||||
The Company recognized share-based compensation expense related to stock option awards of approximately $0.7 million and $0.8 million for three months ended August 31, 2013 and 2012, respectively. As of August 31, 2013, there was approximately $0.1 million of unrecognized compensation costs, net of estimated forfeitures, related to stock option awards, which are expected to be recognized over a remaining weighted average period of 1.2 years. Cash proceeds from, and the aggregate intrinsic value of, stock options exercised during the three months ended August 31, 2013 and 2012 were as follows: | ||||||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Cash proceeds from options exercised | $ | 303 | $ | 99 | ||||
Aggregate intrinsic value of options exercised | $ | 326 | $ | 126 | ||||
No stock options were granted during the three months ended August 31, 2013 or August 31, 2012. | ||||||||
The Company also recognized approximately $0.8 million and $0.6 million in share-based compensation expense related to restricted stock unit awards during the first quarter of fiscal 2014 and 2013, respectively. As of August 31, 2013, there was approximately $11.1 million of unrecognized compensation costs, net of estimated forfeitures, related to restricted stock unit awards, which are expected to be recognized over a remaining weighted average period of 2.9 years. | ||||||||
During the first quarter of fiscal 2014 and 2013 respectively, the Company granted approximately 10,000 and 13,000 shares of fully-vested common stock to its five non-employee directors, in connection with its non-employee director compensation plan. These shares had a grant date fair value of approximately $0.2 million and $0.3 million, respectively, which was recorded as share-based compensation expense during the quarter ended August 31, 2013 and 2012. | ||||||||
During the first quarter of fiscal 2014 and 2013 respectively, approximately 175,000 and 123,000 restricted stock units vested. The fair value of these units was $3.2 million and $1.9 million, respectively. Upon vesting, restricted stock units are generally net share-settled to cover the required withholding tax and the remaining amount is converted into an equivalent number of shares of common stock. The restricted stock units that vested in the first quarters of fiscal 2014 and 2013 were net-share settled such that the Company withheld shares with value equivalent to the employees’ minimum statutory obligation for the applicable income and other employment taxes, and remitted the cash to the appropriate taxing authorities. The Company withheld approximately 54,000 and 37,000 shares in the first quarter of fiscal 2014 and 2013, respectively. The shares withheld were based on the value of the restricted stock units on their vesting date as determined by the Company’s closing stock price. Total payments for the employees’ tax obligations to the taxing authorities were $1.0 million and $0.8 million and are reflected as a financing activity within the condensed consolidated statements of cash flows for the three months ended August 31, 2013 and 2012, respectively. These net-share settlements had the effect of share repurchases by the Company as they reduced and retired the number of shares that would have otherwise been issued as a result of the vesting and did not represent an expense to the Company. |
Earnings_per_Share
Earnings per Share | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Earnings per Share | ||||||||
Earnings per Share | 3. Earnings per Share | |||||||
Basic earnings per share is computed by dividing net income attributable to stockholders by the weighted average number of shares outstanding during the period. Diluted earnings per share is computed by dividing net income attributable to stockholders by the sum of (1) the weighted average number of shares of common stock outstanding during the period, and (2) the dilutive effect of assumed conversion of equity awards using the treasury stock method. With respect to the number of weighted average shares outstanding (denominator), diluted shares reflects: (i) only the exercise of options to acquire common stock to the extent that the options’ exercise prices are less than the average market price of common shares during the period and (ii) the pro forma vesting of restricted stock units. | ||||||||
The following table sets forth the computations of basic and diluted earnings per share: | ||||||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Basic earnings per share | ||||||||
Numerator: | ||||||||
Net income attributable to Mistras Group, Inc. | $ | 5,641 | $ | 4,281 | ||||
Denominator: | ||||||||
Weighted average common shares outstanding | 28,241 | 28,045 | ||||||
Basic earnings per share | $ | 0.2 | $ | 0.15 | ||||
Diluted earnings per share: | ||||||||
Numerator: | ||||||||
Net income attributable to Mistras Group, Inc. | $ | 5,641 | $ | 4,281 | ||||
Denominator: | ||||||||
Weighted average common shares outstanding | 28,241 | 28,045 | ||||||
Dilutive effect of stock options outstanding | 723 | 806 | ||||||
Dilutive effect of restricted stock units outstanding | 145 | 149 | ||||||
29,109 | 29,000 | |||||||
Diluted earnings per share | $ | 0.19 | $ | 0.15 |
Acquisitions
Acquisitions | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Acquisitions | ||||||||
Acquisitions | 4. Acquisitions | |||||||
During the three months ended August 31, 2013, the Company incurred acquisition-related costs of $0.1 million in connection with due diligence, professional fees, and other expenses for certain fiscal 2014 acquisition activity. Additionally, the Company adjusted the fair value of certain acquisition-related contingent consideration liabilities. For the three months ended August 31, 2013, the adjustments resulted in a net decrease of approximately $2.2 million to the Company’s acquisition-related contingent consideration liabilities, which were approximately $13.0 million as of August 31, 2013 and recorded on the balance sheet in accrued expenses and other liabilities. These adjustments also resulted in a corresponding net increase to income from operations of approximately $2.2 million for the three months ended August 31, 2013. The fair value adjustments to acquisition-related contingent consideration liabilities and the acquisition-related transaction costs have been classified as acquisition-related expense, net, in the statement of income for the three months ended August 31, 2013. | ||||||||
During the three months ended August 31, 2012, the Company incurred acquisition-related costs of $0.6 million in connection with due diligence, professional fees, and other expenses for its fiscal 2013 acquisition activity. Additionally, the Company adjusted the fair value of certain acquisition-related contingent consideration liabilities. For the three months ended August 31, 2012, the adjustments resulted in a net decrease of approximately $0.8 million to the Company’s acquisition-related contingent consideration liabilities, which were approximately $11.6 million as of August 31, 2012 and recorded on the balance sheet in accrued expenses and other liabilities. These adjustments also resulted in a corresponding net increase to income from operations of approximately $0.8 for the three months ended August 31, 2013. The Company recorded interest accretion related to its contingent consideration liabilities of $0.3 million for the three months ended August 31, 2012. The fair value adjustments to acquisition-related contingent consideration liabilities, related interest accretion and the acquisition-related transaction costs have been classified as acquisition-related expense, net, in the statement of operations for the three months ended August 31, 2012. | ||||||||
Interest accretion during the three months ended August 31, 2012 was previously recorded in interest expense. | ||||||||
The unaudited pro forma information for the periods set forth below gives effect to the Company’s fiscal 2013 acquisitions as if they had occurred at the beginning of each period presented. The pro forma information is presented for informational purposes only and is not necessarily indicative of the results of operations that actually would have been achieved had the acquisitions been consummated as of that time (unaudited, in thousands): | ||||||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Revenues | $ | 135,838 | $ | 133,667 | ||||
Income from operations | $ | 9,575 | $ | 9,565 | ||||
The Company did not complete any acquisitions during the three months ended August 31, 2013. |
Accounts_Receivable_net
Accounts Receivable, net | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Accounts Receivable, net | ||||||||
Accounts Receivable, net | 5. Accounts Receivable, net | |||||||
Accounts receivable consist of the following: | ||||||||
August 31, 2013 | May 31, 2013 | |||||||
Trade accounts receivable | $ | 108,224 | $ | 110,438 | ||||
Allowance for doubtful accounts | (1,966 | ) | (1,884 | ) | ||||
Total | $ | 106,258 | $ | 108,554 |
Inventories_net
Inventories, net | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Inventories, net | ||||||||
Inventories, net | 6. Inventories, net | |||||||
Inventories consist of the following: | ||||||||
August 31, 2013 | May 31, 2013 | |||||||
Raw materials | $ | 3,440 | $ | 3,332 | ||||
Work in process | 2,000 | 2,310 | ||||||
Finished goods | 4,580 | 4,355 | ||||||
Services-related consumable supplies | 2,961 | 2,507 | ||||||
Total | $ | 12,981 | $ | 12,504 |
Property_Plant_and_Equipment_n
Property, Plant and Equipment, net | 3 Months Ended | |||||||||
Aug. 31, 2013 | ||||||||||
Property, Plant and Equipment, net | ||||||||||
Property, Plant and Equipment, net | 7. Property, Plant and Equipment, net | |||||||||
Property, plant and equipment consist of the following: | ||||||||||
Useful Life | August 31, 2013 | May 31, 2013 | ||||||||
(Years) | ||||||||||
Land | $ | 1,939 | $ | 1,943 | ||||||
Building and improvements | 30-40 | 21,109 | 20,973 | |||||||
Office furniture and equipment | 8-May | 5,748 | 5,543 | |||||||
Machinery and equipment | 7-May | 124,665 | 121,563 | |||||||
153,461 | 150,022 | |||||||||
Accumulated depreciation and amortization | (85,385 | ) | (81,603 | ) | ||||||
Property, plant and equipment, net | $ | 68,076 | $ | 68,419 | ||||||
Depreciation expense for the three months ended August 31, 2013 and 2012 was approximately $4.6 million and $4.4 million, respectively. |
Accrued_Expenses_and_Other_Cur
Accrued Expenses and Other Current Liabilities | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Accrued Expenses and Other Current Liabilities | ||||||||
Accrued Expenses and Other Current Liabilities | 8. Accrued Expenses and Other Current Liabilities | |||||||
Accrued expenses and other current liabilities consist of the following: | ||||||||
August 31, 2013 | May 31, 2013 | |||||||
Accrued salaries, wages and related employee benefits | $ | 21,073 | $ | 23,662 | ||||
Contingent consideration | 2,840 | 5,144 | ||||||
Accrued workers’ compensation and health benefits | 3,797 | 3,667 | ||||||
Deferred revenues | 2,288 | 2,623 | ||||||
Other accrued expenses | 14,877 | 12,743 | ||||||
Total | $ | 44,875 | $ | 47,839 |
LongTerm_Debt
Long-Term Debt | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Long-Term Debt | ||||||||
Long-Term Debt | 9. Long-Term Debt | |||||||
Long-term debt consists of the following: | ||||||||
August 31, 2013 | May 31, 2013 | |||||||
Senior credit facility | $ | 32,999 | $ | 39,567 | ||||
Notes payable | 14,603 | 15,740 | ||||||
Other | 5,298 | 4,960 | ||||||
Total debt | 52,900 | 60,267 | ||||||
Less: Current portion | (7,405 | ) | (7,418 | ) | ||||
Long-term debt, net of current portion | $ | 45,495 | $ | 52,849 | ||||
Senior Credit Facility | ||||||||
In December 2011, the Company entered into a Third Amended and Restated Credit Agreement (Credit Agreement) with Bank of America, N.A., as agent for the lenders and a lender, and JPMorgan Chase Bank, N.A., Keybank National Association and TD Bank, N.A., as lenders. The Credit Agreement provides the Company with a $125.0 million revolving line of credit, which, under certain circumstances, can be increased to $150.0 million. The Credit Agreement has a maturity date of December 20, 2016. The Company may borrow up to $30.0 million in non-U.S. dollar currencies and use up to $10.0 million of the credit limit for the issuance of letters of credit. As of August 31, 2013, there were outstanding borrowings of $33.0 million and a total of $4.5 million of outstanding letters of credit under the current revolving credit facility. | ||||||||
Loans under the Credit Agreement bear interest at LIBOR plus an applicable LIBOR margin ranging from 1% to 2%, or a base rate less a margin of 0.25% to 1.25%, at the option of the Company, or based upon the Company’s Funded Debt Leverage Ratio. Funded Debt Leverage Ratio is generally the ratio of (1) all outstanding indebtedness for borrowed money and other interest-bearing indebtedness as of the date of determination to (2) EBITDA (which is (a) net income, less (b) income (or plus loss) from discontinued operations and extraordinary items, plus (c) income tax expenses, plus (d) interest expense, plus (e) depreciation, depletion, and amortization (including non-cash loss on retirement of assets), plus (f) stock compensation expense, less (g) cash expense related to stock compensation, plus or minus certain other adjustments) for the period of four consecutive fiscal quarters immediately preceding the date of determination. The Company has the benefit of the lowest margin if its Funded Debt Leverage Ratio is equal to or less than 0.5 to 1, and the margin increases as the ratio increases, to the maximum margin if the ratio is greater than 2.5 to 1. The Company will also bear additional costs for market disruption, regulatory changes effecting the lenders’ funding costs, and default pricing of an additional 2% interest rate margin if the Funded Debt Leverage Ratio exceeds 3.0 to 1. Amounts borrowed under the Credit Agreement are secured by liens on substantially all of the assets of the Company. | ||||||||
The Credit Agreement contains financial covenants requiring that the Company maintain a Funded Debt Leverage Ratio of less than 3.0 to 1 and an Interest Coverage Ratio of at least 3.0 to 1. Interest Coverage Ratio means the ratio, as of any date of determination, of (a) EBITDA for the 12 month period immediately preceding the date of determination, to (b) all interest, premium payments, debt discount, fees, charges and related expenses of the Company and its subsidiaries in connection with borrowed money (including capitalized interest) or in connection with the deferred purchase price of assets, in each case to the extent treated as interest in accordance with GAAP, paid during the 12 month period immediately preceding the date of determination. The Credit Agreement also limits the Company’s ability to, among other things, create liens, make investments, incur more indebtedness, merge or consolidate, make dispositions of property, pay dividends and make distributions to stockholders, enter into a new line of business, enter into transactions with affiliates and enter into burdensome agreements. The Credit Agreement does not limit the Company’s ability to acquire other businesses or companies except that the acquired business or company must be in its line of business, the Company must be in compliance with the financial covenants on a pro forma basis after taking into account the acquisition, and, if the acquired business is a separate subsidiary, in certain circumstances the lenders will receive the benefit of a guaranty of the subsidiary and liens on its assets and a pledge of its stock. | ||||||||
As of August 31, 2013, the Company was in compliance with the terms of the credit agreement, and expects to be in compliance for the foreseeable future. | ||||||||
Notes Payable and Other | ||||||||
In connection with acquisitions through end of fiscal 2013, the Company issued subordinated notes payable to the sellers. The maturity of these notes range from three to five years from the date of acquisition with stated interest rates ranging from 0% to 4%. The Company has discounted these obligations to reflect a 2% to 4% market interest rate. Unamortized discount on the notes was de minimis as of August 31, 2013 and May 31, 2013. Amortization is recorded as interest expense in the condensed consolidated statements of income. | ||||||||
The Company has evaluated current market conditions and borrower credit quality and has determined that the carrying value of its long-term debt approximated fair value. The fair value of the Company’s notes payable and capital lease obligations approximates their carrying amounts based on anticipated interest rates which management believes would currently be available to the Company for similar issues of debt. |
Fair_Value_Measurements
Fair Value Measurements | 3 Months Ended | |||||||||||||
Aug. 31, 2013 | ||||||||||||||
Fair Value Measurements | ||||||||||||||
Fair Value Measurements | 10. Fair Value Measurements | |||||||||||||
The Company performs fair value measurements in accordance with the guidance provided by ASC 820, Fair Value Measurements and Disclosures. ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. It also establishes a three level hierarchy that prioritizes the inputs used to measure fair value. The three levels of the hierarchy are defined as follows: | ||||||||||||||
Level 1 — Inputs are unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date. | ||||||||||||||
Level 2 — Observable inputs other than quoted prices included in Level 1, including quoted prices for similar assets or liabilities in active markets, quoted prices for identical assets or liabilities in inactive markets, inputs other than quoted prices that are observable for the asset or liability and inputs derived principally from or corroborated by observable market data. | ||||||||||||||
Level 3 — Unobservable inputs reflecting the Company’s own assumptions about inputs that market participants would use in pricing the asset or liability based on the best information available. | ||||||||||||||
In accordance with the fair value hierarchy described above, the following table shows the fair value of the Company’s financial liabilities that are required to be remeasured at fair value on a recurring basis: | ||||||||||||||
August 31, 2013 | ||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||
Liabilities: | ||||||||||||||
Contingent consideration | $ | — | $ | — | $ | 13,038 | $ | 13,038 | ||||||
Total Liabilities | $ | — | $ | — | $ | 13,038 | $ | 13,038 | ||||||
May 31, 2013 | ||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||
Liabilities: | ||||||||||||||
Contingent consideration | $ | — | $ | — | $ | 15,438 | $ | 15,438 | ||||||
Total Liabilities | $ | — | $ | — | $ | 15,438 | $ | 15,438 | ||||||
The fair value of contingent consideration liabilities that was classified as Level 3 in the table above was estimated using a discounted cash flow technique with significant inputs that are not observable in the market and thus represents a Level 3 fair value measurement as defined in ASC 820. The significant inputs in the Level 3 measurement not supported by market activity include the probability assessments of expected future cash flows related to the acquired businesses, appropriately discounted considering the uncertainties associated with the obligation, and as calculated in accordance with the terms of the acquisition agreements. |
Commitments_and_Contingencies
Commitments and Contingencies | 3 Months Ended |
Aug. 31, 2013 | |
Commitments and Contingencies | |
Commitments and Contingencies | 11. Commitments and Contingencies |
Litigation | |
The Company is subject to periodic lawsuits, investigations and claims that arise in the ordinary course of business. Although the Company cannot predict with certainty the ultimate resolution of lawsuits, investigations and claims asserted against it, the Company believes that, except for the matters discussed below, the reasonably possible range of loss for all other pending legal proceeding to which the Company is a party in the aggregate is immaterial. The costs of defense and amounts that may be paid in such matters may be covered by insurance. | |
In January 2012, the Company received notice of a governmental investigation concerning an environmental incident which occurred in February 2011 outside on the premises of the Company’s Cudahy, California location. No human injury or property damage was reported or appears to have been caused as a result of this incident. While management cannot predict the ultimate outcome of this matter, based on its internal investigation to date, the Company does not believe the outcome will have a material effect on its financial condition or results of operations. | |
During fiscal 2013, the Company performed radiography work on the construction of a pipeline project in Georgia. The Company has received notice that the pipeline project owner contends that certain of the x-ray images the Company’s technicians prepared regarding the project did not meet the code quality interpretation standards required by API (American Petroleum Institute) 1103. The project owner is claiming damages as a result of the alleged quality defects of the Company’s x-ray images. This matter is in the early stages of investigation and no lawsuit has yet to be filed. At the present time, the Company is unable to determine the likely outcome or reasonably estimate the amount or range of potential liability related to this matter, and accordingly, has not established any reserves for this matter. | |
Acquisition-related contingencies | |
The Company is liable for contingent consideration in connection with certain of its acquisitions. As of August 31, 2013, total potential acquisition-related contingent consideration ranged from zero to $23.9 million and would be payable upon the achievement of specific performance metrics by certain of the acquired companies over the next five years of operations. See Note 4 - Acquisitions and Note 9 - Long-Term Debt to these consolidated financial statements for further discussion of the Company’s acquisitions. |
Segment_Disclosure
Segment Disclosure | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Segment Disclosure | ||||||||
Segment Disclosure | 12. Segment Disclosure | |||||||
The Company’s three operating segments are: | ||||||||
· Services. This segment provides asset protection solutions primarily in North America with the largest concentration in the United States and the Canadian services business, consisting primarily of non-destructive testing and inspection services that are used to evaluate the structural integrity and reliability of critical energy, industrial and public infrastructure. | ||||||||
· International. This segment offers services, products and systems similar to those of the Company’s other two segments to global markets, principally in Europe, the Middle East, Africa, Asia and South America, but not to customers in China and South Korea, which are served by the Products and Systems segment. | ||||||||
· Products and Systems. This segment designs, manufactures, sells, installs and services the Company’s asset protection products and systems, including equipment and instrumentation, predominantly in the United States. | ||||||||
Allocations for general corporate services, including accounting, audit, and contract management, that are provided to the segments are reported within Corporate and eliminations. Sales to the International segment from the Products and Systems segment and subsequent sales by the International segment of the same items are recorded and reflected in the operating performance of both segments. Additionally, engineering charges and royalty fees charged to the Services and International segments by the Products and Systems segment are reflected in the operating performance of each segment. All such intersegment transactions are eliminated in the Company’s consolidated financial reporting. | ||||||||
The accounting policies of the reportable segments are the same as those described in Note 1 — Description of Business and Basis of Presentation. Segment income from operations is determined based on internal performance measures used by the Chief Executive Officer, who is the chief operating decision maker, to assess the performance of each business in a given period and to make decisions as to resource allocations. In connection with that assessment, the Chief Executive Officer may exclude matters such as charges for share-based compensation and certain other acquisition-related charges and balances, technology and product development costs, certain gains and losses from dispositions, and litigation settlements or other charges. Certain general and administrative costs such as human resources, information technology and training are allocated to the segments. Segment income from operations also excludes interest and other financial charges and income taxes. Corporate and other assets are comprised principally of cash, deposits, property, plant and equipment, domestic deferred taxes, deferred charges and other assets. Corporate loss from operations consists of depreciation on the corporate office facilities and equipment, administrative charges related to corporate personnel and other charges that cannot be readily identified for allocation to a particular segment. | ||||||||
Selected financial information by segment for the periods shown was as follows: | ||||||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Revenues | ||||||||
Services | $ | 95,810 | $ | 82,397 | ||||
International | 37,759 | 24,429 | ||||||
Products and Systems | 6,585 | 9,534 | ||||||
Corporate and eliminations | (4,316 | ) | (2,973 | ) | ||||
$ | 135,838 | $ | 113,387 | |||||
Revenues by operating segment include intercompany transactions, which are eliminated in Corporate and eliminations. The Services segment had sales to other operating segments of $2.2 million and $1.1 million for the three months ended August 31, 2013 and 2012, respectively. The International segment had sales to other operating segments of $0.1 million for each of the three month periods ended August 31, 2013 and 2012. The Products and Systems segment had sales to other operating segments of $1.9 million and $1.7 million for the three months ended August 31, 2013 and 2012, respectively. | ||||||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Gross profit | ||||||||
Services | $ | 26,747 | $ | 20,940 | ||||
International | 10,120 | 7,081 | ||||||
Products and Systems | 2,384 | 5,245 | ||||||
Corporate and eliminations | 26 | 451 | ||||||
$ | 39,277 | $ | 33,717 | |||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Income from operations | ||||||||
Services | $ | 10,846 | $ | 6,766 | ||||
International | 1,815 | 1,591 | ||||||
Products and Systems | 591 | 3,080 | ||||||
Corporate and eliminations | (3,677 | ) | (3,731 | ) | ||||
$ | 9,575 | $ | 7,706 | |||||
Income by operating segment includes intercompany transactions, which are eliminated in Corporate and eliminations. | ||||||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Depreciation and amortization | ||||||||
Services | $ | 4,235 | $ | 4,524 | ||||
International | 1,922 | 1,047 | ||||||
Products and Systems | 583 | 491 | ||||||
Corporate and eliminations | 25 | (23 | ) | |||||
$ | 6,765 | $ | 6,039 | |||||
August 31, 2013 | May 31, 2013 | |||||||
Intangible assets, net | ||||||||
Services | $ | 13,450 | $ | 14,527 | ||||
International | 27,122 | 27,520 | ||||||
Products and Systems | 9,270 | 9,600 | ||||||
Corporate and eliminations | 718 | 781 | ||||||
$ | 50,560 | $ | 52,428 | |||||
August 31, 2013 | May 31, 2013 | |||||||
Goodwill | ||||||||
Services | $ | 61,127 | $ | 61,285 | ||||
International | 41,001 | 40,788 | ||||||
Products and Systems | 13,197 | 13,197 | ||||||
$ | 115,325 | $ | 115,270 | |||||
August 31, 2013 | May 31, 2013 | |||||||
Total assets | ||||||||
Services | $ | 195,196 | $ | 200,326 | ||||
International | 139,961 | 138,108 | ||||||
Products and Systems | 36,715 | 37,948 | ||||||
Corporate and eliminations | 796 | 278 | ||||||
$ | 372,668 | $ | 376,660 | |||||
Revenues by geographic area for the three months ended August 31, 2013 and 2012, respectively, were as follows: | ||||||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Revenues | ||||||||
United States | $ | 83,157 | $ | 76,275 | ||||
Other Americas | 13,420 | 11,788 | ||||||
Europe | 35,406 | 16,677 | ||||||
Asia-Pacific | 3,855 | 8,647 | ||||||
$ | 135,838 | $ | 113,387 |
Description_of_Business_and_Ba1
Description of Business and Basis of Presentation (Policies) | 3 Months Ended |
Aug. 31, 2013 | |
Description of Business and Basis of Presentation | |
Basis of Presentation | Basis of Presentation |
The condensed consolidated financial statements contained in this report are unaudited. In the opinion of management, the condensed consolidated financial statements include all adjustments, which are of a normal recurring nature, necessary for a fair presentation of the results for the interim periods of the fiscal years ending May 31, 2014 and 2013. Reference to a fiscal year means the fiscal year ended May 31. Certain items included in these statements are based on management’s estimates. Actual results may differ from those estimates. The results of operations for any interim period are not necessarily indicative of the results expected for the year. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the notes to consolidated financial statements contained in the Company’s Annual Report on Form 10-K (“Annual Report”) for fiscal 2013, as filed with the Securities and Exchange Commission on August 14, 2013. | |
Principles of Consolidation | Principles of Consolidation |
The accompanying unaudited condensed consolidated financial statements include the accounts of Mistras Group, Inc. and its wholly and majority-owned subsidiaries. Where the Company’s ownership interest is less than 100%, the noncontrolling interests are reported in stockholders’ equity in the accompanying consolidated balance sheets. The noncontrolling interests in operating results, net of tax, is classified separately in the accompanying consolidated statements of income. | |
All significant intercompany accounts and transactions have been eliminated in consolidation. Mistras Group, Inc.’s and its subsidiaries’ fiscal years end on May 31 except for the companies in the International segment, which end on April 30. Accordingly, the Company’s International segment subsidiaries are consolidated on a one-month lag. Therefore, in the fiscal quarter and year of acquisition, results of acquired subsidiaries in the International segment are generally included in consolidated results for one less month than the actual number of months from the acquisition date to the end of the reporting period. Management does not believe that any events occurred during the one-month lag period that would have a material effect on the Company’s consolidated financial statements as of or for any period presented. | |
Reclassification | Reclassification |
Certain amounts in prior periods have been reclassified to conform to the current year presentation. Such reclassifications did not have a material effect on the Company’s financial condition or results of operations as previously reported. | |
For the three months ended August 31, 2013, the Company reclassified $0.3 million related to interest accretion imputed on its acquisition-related contingent consideration liabilities from interest expense to acquisition-related expense, net, which is a component of income from operations. See Note 4 — Acquisitions for further discussion with regards to acquisition related expense, net. | |
Recent Accounting Pronouncements | Recent Accounting Pronouncements |
In February 2013, the FASB issued Accounting Standard Update (ASU) 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income, which expands the disclosure requirements for amounts reclassified out of accumulated other comprehensive income. The update requires an entity to present either parenthetically on the face of the financial statement where net income is presented or in the notes to the financial statements, the effect of significant items reclassified in their entirety from accumulated other comprehensive income and identification of the respective line items effecting net income for instances when reclassification is required under GAAP. For items that are not required by GAAP to be reclassified in their entirety to net income, an entity is required to cross-reference to other disclosures as required by GAAP. The update does not change the current requirements for reporting net income or other comprehensive income in financial statements and is effective for annual and interim reporting periods beginning after December 15, 2012. The adoption of this pronouncement did not have a material impact on the Company’s consolidated financial statements. | |
Other recently issued accounting pronouncements did not, or are not believed by management to likely have a material impact on the Company’s current or future consolidated financial statements. |
ShareBased_Compensation_Tables
Share-Based Compensation (Tables) | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Share-Based Compensation. | ||||||||
Schedule of cash proceeds from, and the aggregate intrinsic value of, stock options exercised | ||||||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Cash proceeds from options exercised | $ | 303 | $ | 99 | ||||
Aggregate intrinsic value of options exercised | $ | 326 | $ | 126 |
Earnings_per_Share_Tables
Earnings per Share (Tables) | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Earnings per Share | ||||||||
Schedule of computations of basic and diluted earnings per share | ||||||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Basic earnings per share | ||||||||
Numerator: | ||||||||
Net income attributable to Mistras Group, Inc. | $ | 5,641 | $ | 4,281 | ||||
Denominator: | ||||||||
Weighted average common shares outstanding | 28,241 | 28,045 | ||||||
Basic earnings per share | $ | 0.2 | $ | 0.15 | ||||
Diluted earnings per share: | ||||||||
Numerator: | ||||||||
Net income attributable to Mistras Group, Inc. | $ | 5,641 | $ | 4,281 | ||||
Denominator: | ||||||||
Weighted average common shares outstanding | 28,241 | 28,045 | ||||||
Dilutive effect of stock options outstanding | 723 | 806 | ||||||
Dilutive effect of restricted stock units outstanding | 145 | 149 | ||||||
29,109 | 29,000 | |||||||
Diluted earnings per share | $ | 0.19 | $ | 0.15 |
Acquisitions_Tables
Acquisitions (Tables) | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Acquisitions | ||||||||
Schedule of pro forma information of the results of operations | The pro forma information is presented for informational purposes only and is not necessarily indicative of the results of operations that actually would have been achieved had the acquisitions been consummated as of that time (unaudited, in thousands): | |||||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Revenues | $ | 135,838 | $ | 133,667 | ||||
Income from operations | $ | 9,575 | $ | 9,565 |
Accounts_Receivable_net_Tables
Accounts Receivable, net (Tables) | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Accounts Receivable, net | ||||||||
Schedule of accounts receivable | ||||||||
August 31, 2013 | May 31, 2013 | |||||||
Trade accounts receivable | $ | 108,224 | $ | 110,438 | ||||
Allowance for doubtful accounts | (1,966 | ) | (1,884 | ) | ||||
Total | $ | 106,258 | $ | 108,554 |
Inventories_net_Tables
Inventories, net (Tables) | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Inventories, net | ||||||||
Schedule of inventories | ||||||||
August 31, 2013 | May 31, 2013 | |||||||
Raw materials | $ | 3,440 | $ | 3,332 | ||||
Work in process | 2,000 | 2,310 | ||||||
Finished goods | 4,580 | 4,355 | ||||||
Services-related consumable supplies | 2,961 | 2,507 | ||||||
Total | $ | 12,981 | $ | 12,504 |
Property_Plant_and_Equipment_n1
Property, Plant and Equipment, net (Tables) | 3 Months Ended | |||||||||
Aug. 31, 2013 | ||||||||||
Property, Plant and Equipment, net | ||||||||||
Schedule of Property, plant and equipment | ||||||||||
Useful Life | August 31, 2013 | May 31, 2013 | ||||||||
(Years) | ||||||||||
Land | $ | 1,939 | $ | 1,943 | ||||||
Building and improvements | 30-40 | 21,109 | 20,973 | |||||||
Office furniture and equipment | 8-May | 5,748 | 5,543 | |||||||
Machinery and equipment | 7-May | 124,665 | 121,563 | |||||||
153,461 | 150,022 | |||||||||
Accumulated depreciation and amortization | (85,385 | ) | (81,603 | ) | ||||||
Property, plant and equipment, net | $ | 68,076 | $ | 68,419 |
Accrued_Expenses_and_Other_Cur1
Accrued Expenses and Other Current Liabilities (Tables) | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Accrued Expenses and Other Current Liabilities | ||||||||
Schedule of accrued expenses and other current liabilities | ||||||||
August 31, 2013 | May 31, 2013 | |||||||
Accrued salaries, wages and related employee benefits | $ | 21,073 | $ | 23,662 | ||||
Contingent consideration | 2,840 | 5,144 | ||||||
Accrued workers’ compensation and health benefits | 3,797 | 3,667 | ||||||
Deferred revenues | 2,288 | 2,623 | ||||||
Other accrued expenses | 14,877 | 12,743 | ||||||
Total | $ | 44,875 | $ | 47,839 |
LongTerm_Debt_Tables
Long-Term Debt (Tables) | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Long-Term Debt | ||||||||
Schedule of long-term debt | ||||||||
August 31, 2013 | May 31, 2013 | |||||||
Senior credit facility | $ | 32,999 | $ | 39,567 | ||||
Notes payable | 14,603 | 15,740 | ||||||
Other | 5,298 | 4,960 | ||||||
Total debt | 52,900 | 60,267 | ||||||
Less: Current portion | (7,405 | ) | (7,418 | ) | ||||
Long-term debt, net of current portion | $ | 45,495 | $ | 52,849 |
Fair_Value_Measurements_Tables
Fair Value Measurements (Tables) | 3 Months Ended | |||||||||||||
Aug. 31, 2013 | ||||||||||||||
Fair Value Measurements | ||||||||||||||
Schedule of fair value of the Company's financial liabilities that are required to be remeasured at fair value on a recurring basis | ||||||||||||||
August 31, 2013 | ||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||
Liabilities: | ||||||||||||||
Contingent consideration | $ | — | $ | — | $ | 13,038 | $ | 13,038 | ||||||
Total Liabilities | $ | — | $ | — | $ | 13,038 | $ | 13,038 | ||||||
May 31, 2013 | ||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||
Liabilities: | ||||||||||||||
Contingent consideration | $ | — | $ | — | $ | 15,438 | $ | 15,438 | ||||||
Total Liabilities | $ | — | $ | — | $ | 15,438 | $ | 15,438 |
Segment_Disclosure_Tables
Segment Disclosure (Tables) | 3 Months Ended | |||||||
Aug. 31, 2013 | ||||||||
Segment Disclosure | ||||||||
Schedule of financial information by segment | ||||||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Revenues | ||||||||
Services | $ | 95,810 | $ | 82,397 | ||||
International | 37,759 | 24,429 | ||||||
Products and Systems | 6,585 | 9,534 | ||||||
Corporate and eliminations | (4,316 | ) | (2,973 | ) | ||||
$ | 135,838 | $ | 113,387 | |||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Gross profit | ||||||||
Services | $ | 26,747 | $ | 20,940 | ||||
International | 10,120 | 7,081 | ||||||
Products and Systems | 2,384 | 5,245 | ||||||
Corporate and eliminations | 26 | 451 | ||||||
$ | 39,277 | $ | 33,717 | |||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Income from operations | ||||||||
Services | $ | 10,846 | $ | 6,766 | ||||
International | 1,815 | 1,591 | ||||||
Products and Systems | 591 | 3,080 | ||||||
Corporate and eliminations | (3,677 | ) | (3,731 | ) | ||||
$ | 9,575 | $ | 7,706 | |||||
Income by operating segment includes intercompany transactions, which are eliminated in Corporate and eliminations. | ||||||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Depreciation and amortization | ||||||||
Services | $ | 4,235 | $ | 4,524 | ||||
International | 1,922 | 1,047 | ||||||
Products and Systems | 583 | 491 | ||||||
Corporate and eliminations | 25 | (23 | ) | |||||
$ | 6,765 | $ | 6,039 | |||||
August 31, 2013 | May 31, 2013 | |||||||
Intangible assets, net | ||||||||
Services | $ | 13,450 | $ | 14,527 | ||||
International | 27,122 | 27,520 | ||||||
Products and Systems | 9,270 | 9,600 | ||||||
Corporate and eliminations | 718 | 781 | ||||||
$ | 50,560 | $ | 52,428 | |||||
August 31, 2013 | May 31, 2013 | |||||||
Goodwill | ||||||||
Services | $ | 61,127 | $ | 61,285 | ||||
International | 41,001 | 40,788 | ||||||
Products and Systems | 13,197 | 13,197 | ||||||
$ | 115,325 | $ | 115,270 | |||||
August 31, 2013 | May 31, 2013 | |||||||
Total assets | ||||||||
Services | $ | 195,196 | $ | 200,326 | ||||
International | 139,961 | 138,108 | ||||||
Products and Systems | 36,715 | 37,948 | ||||||
Corporate and eliminations | 796 | 278 | ||||||
$ | 372,668 | $ | 376,660 | |||||
Schedule of revenues by geographic area | ||||||||
Three months ended August 31, | ||||||||
2013 | 2012 | |||||||
Revenues | ||||||||
United States | $ | 83,157 | $ | 76,275 | ||||
Other Americas | 13,420 | 11,788 | ||||||
Europe | 35,406 | 16,677 | ||||||
Asia-Pacific | 3,855 | 8,647 | ||||||
$ | 135,838 | $ | 113,387 |
Description_of_Business_and_Ba2
Description of Business and Basis of Presentation (Details) (USD $) | 3 Months Ended |
In Millions, unless otherwise specified | Aug. 31, 2013 |
item | |
Principles of Consolidation | |
Difference of period between the consolidation of International segment subsidiaries | 1 month |
Number of months less than the actual number of months from the acquisition date for which results of international segment subsidiaries are included in consolidation | 1 |
Reclassification | |
Interest accretion expense related to contingent consideration liabilities reclassified from interest expense to acquisition-related expense | $0.30 |
ShareBased_Compensation_Detail
Share-Based Compensation (Details) (USD $) | 3 Months Ended | |
Aug. 31, 2013 | Aug. 31, 2012 | |
Share-based compensation | ||
Stock options granted (in shares) | 0 | 0 |
Stock option awards | ||
Share-based compensation | ||
Recognized share-based compensation expense | 700,000 | 800,000 |
Unrecognized compensation cost, net of estimated forfeitures, related to stock option awards | 100,000 | |
Weighted-average period over which unrecognized compensation cost is expected to be recognized | 1 year 2 months 12 days | |
Additional disclosures | ||
Cash proceeds from options exercised | 303,000 | 99,000 |
Aggregate intrinsic value of options exercised | 326,000 | 126,000 |
ShareBased_Compensation_Detail1
Share-Based Compensation (Details 2) (USD $) | 3 Months Ended | |
Aug. 31, 2013 | Aug. 31, 2012 | |
Share-based compensation | ||
Payments for employees' tax obligations | $998,000 | $807,000 |
Non-employee directors | ||
Share-based compensation | ||
Number of fully vested common stock granted | 10,000 | 13,000 |
Number of non-employee directors to whom fully vested common stock is granted | 5 | 5 |
Fair value of shares vested | 200,000 | 300,000 |
Restricted stock unit awards | ||
Share-based compensation | ||
Recognized share-based compensation expense | 800,000 | 600,000 |
Unrecognized compensation cost, net of estimated forfeitures, related to restricted stock unit awards | 11,100,000 | |
Weighted-average period over which unrecognized compensation cost is expected to be recognized | 2 years 10 months 24 days | |
Shares vested | 175,000 | 123,000 |
Fair value of shares vested | $3,200,000 | $1,900,000 |
Shares withheld by company for employees' tax obligations | 54,000 | 37,000 |
Earnings_per_Share_Details
Earnings per Share (Details) (USD $) | 3 Months Ended | |
In Thousands, except Per Share data, unless otherwise specified | Aug. 31, 2013 | Aug. 31, 2012 |
Numerator: | ||
Net income attributable to Mistras Group, Inc. | $5,641 | $4,281 |
Denominator: | ||
Weighted average common shares outstanding | 28,241 | 28,045 |
Basic earnings per share (in dollars per share) | $0.20 | $0.15 |
Numerator: | ||
Net income attributable to Mistras Group, Inc. | $5,641 | $4,281 |
Denominator: | ||
Weighted average common shares outstanding | 28,241 | 28,045 |
Dilutive effect of stock options outstanding (in shares) | 723 | 806 |
Dilutive effect of restricted stock units outstanding (in shares) | 145 | 149 |
Weighted average common shares outstanding, diluted | 29,109 | 29,000 |
Diluted earnings per share (in dollars per share) | $0.19 | $0.15 |
Acquisitions_Details
Acquisitions (Details) (USD $) | 3 Months Ended | ||
Aug. 31, 2013 | Aug. 31, 2012 | 31-May-13 | |
Other acquisition information | |||
Acquisition-related costs | ($2,097,000) | $107,000 | |
Net decrease in acquisition-related contingent consideration liabilities | -2,165,000 | -121,000 | |
Fair value of contingent consideration liabilities | 2,840,000 | 5,144,000 | |
Fiscal 2014 acquisitions | |||
Other acquisition information | |||
Acquisition-related costs | 100,000 | ||
Net decrease in acquisition-related contingent consideration liabilities | 2,200,000 | ||
Fair value of contingent consideration liabilities | 13,000,000 | ||
Net increase in income from operations | 2,200,000 | ||
Fiscal 2013 acquisitions | |||
Other acquisition information | |||
Acquisition-related costs | 600,000 | ||
Net decrease in acquisition-related contingent consideration liabilities | 800,000 | ||
Fair value of contingent consideration liabilities | 11,600,000 | ||
Net increase in income from operations | 800,000 | ||
Additional information | |||
Interest accretion expense related to contingent consideration liabilities | 300,000 | ||
Pro forma information of the results of operations | |||
Revenues | 135,838,000 | 133,667,000 | |
Income from operations | $9,575,000 | $9,565,000 |
Accounts_Receivable_net_Detail
Accounts Receivable, net (Details) (USD $) | Aug. 31, 2013 | 31-May-13 |
In Thousands, unless otherwise specified | ||
Accounts Receivable, net | ||
Trade accounts receivable | $108,224 | $110,438 |
Allowance for doubtful accounts | -1,966 | -1,884 |
Total | $106,258 | $108,554 |
Inventories_net_Details
Inventories, net (Details) (USD $) | Aug. 31, 2013 | 31-May-13 |
In Thousands, unless otherwise specified | ||
Inventories, net | ||
Raw materials | $3,440 | $3,332 |
Work in process | 2,000 | 2,310 |
Finished goods | 4,580 | 4,355 |
Services-related consumable supplies | 2,961 | 2,507 |
Total | $12,981 | $12,504 |
Property_Plant_and_Equipment_n2
Property, Plant and Equipment, net (Details) (USD $) | 3 Months Ended | ||
Aug. 31, 2013 | Aug. 31, 2012 | 31-May-13 | |
Property, Plant and Equipment, net | |||
Property, plant and equipment, gross | $153,461,000 | $150,022,000 | |
Accumulated depreciation and amortization | -85,385,000 | -81,603,000 | |
Property, plant and equipment, net | 68,076,000 | 68,419,000 | |
Depreciation expense | 4,600,000 | 4,400,000 | |
Land | |||
Property, Plant and Equipment, net | |||
Property, plant and equipment, gross | 1,939,000 | 1,943,000 | |
Building and improvements | |||
Property, Plant and Equipment, net | |||
Property, plant and equipment, gross | 21,109,000 | 20,973,000 | |
Building and improvements | Minimum | |||
Property, Plant and Equipment, net | |||
Useful Life | 30 years | ||
Building and improvements | Maximum | |||
Property, Plant and Equipment, net | |||
Useful Life | 40 years | ||
Office furniture and equipment | |||
Property, Plant and Equipment, net | |||
Property, plant and equipment, gross | 5,748,000 | 5,543,000 | |
Office furniture and equipment | Minimum | |||
Property, Plant and Equipment, net | |||
Useful Life | 5 years | ||
Office furniture and equipment | Maximum | |||
Property, Plant and Equipment, net | |||
Useful Life | 8 years | ||
Machinery and equipment | |||
Property, Plant and Equipment, net | |||
Property, plant and equipment, gross | $124,665,000 | $121,563,000 | |
Machinery and equipment | Minimum | |||
Property, Plant and Equipment, net | |||
Useful Life | 5 years | ||
Machinery and equipment | Maximum | |||
Property, Plant and Equipment, net | |||
Useful Life | 7 years |
Accrued_Expenses_and_Other_Cur2
Accrued Expenses and Other Current Liabilities (Details) (USD $) | Aug. 31, 2013 | 31-May-13 |
In Thousands, unless otherwise specified | ||
Accrued Expenses and Other Current Liabilities | ||
Accrued salaries, wages and related employee benefits | $21,073 | $23,662 |
Contingent consideration | 2,840 | 5,144 |
Accrued workers' compensation and health benefits | 3,797 | 3,667 |
Deferred revenues | 2,288 | 2,623 |
Other accrued expenses | 14,877 | 12,743 |
Total | $44,875 | $47,839 |
LongTerm_Debt_Details
Long-Term Debt (Details) (USD $) | 3 Months Ended | |
Aug. 31, 2013 | 31-May-13 | |
item | ||
Long-Term Debt | ||
Long-term debt | $52,900,000 | $60,267,000 |
Less: Current portion | -7,405,000 | -7,418,000 |
Long-term debt, net of current portion | 45,495,000 | 52,849,000 |
Senior credit facility | ||
Long-Term Debt | ||
Long-term debt | 32,999,000 | 39,567,000 |
Current borrowing capacity | 125,000,000 | |
Maximum borrowing capacity | 150,000,000 | |
Maximum borrowing capacity in non-U.S. dollar currencies | 30,000,000 | |
Maximum amount available for the issuance of letters of credit | 10,000,000 | |
Outstanding borrowings | 33,000,000 | |
Outstanding letters of credit | 4,500,000 | |
Number of consecutive fiscal quarters used for calculating Funded Debt Leverage Ratio | 4 | |
Additional interest rate margin if Funded Debt Leverage Ratio exceeds threshold (as a percent) | 2.00% | |
Preceding period used for calculating Interest Coverage Ratio | 12 months | |
Senior credit facility | Minimum | ||
Long-Term Debt | ||
Funded Debt Leverage Ratio at which the entity will bear the maximum interest rate margin | 2.5 | |
Funded Debt Leverage Ratio for additional interest payment | 3 | |
Interest Coverage Ratio | 3 | |
Senior credit facility | Maximum | ||
Long-Term Debt | ||
Funded Debt Leverage Ratio at which the entity will have the benefit of lowest interest margin | 0.5 | |
Funded Debt Leverage Ratio | 3 | |
Senior credit facility | LIBOR | ||
Long-Term Debt | ||
Reference rate, description | LIBOR | |
Senior credit facility | LIBOR | Minimum | ||
Long-Term Debt | ||
Margin (as a percent) | 1.00% | |
Senior credit facility | LIBOR | Maximum | ||
Long-Term Debt | ||
Margin (as a percent) | 2.00% | |
Senior credit facility | Base rate | ||
Long-Term Debt | ||
Reference rate, description | base rate | |
Senior credit facility | Base rate | Minimum | ||
Long-Term Debt | ||
Margin (as a percent) | 0.25% | |
Senior credit facility | Base rate | Maximum | ||
Long-Term Debt | ||
Margin (as a percent) | 1.25% | |
Notes payable | ||
Long-Term Debt | ||
Long-term debt | 14,603,000 | 15,740,000 |
Interest rate, minimum (as a percent) | 0.00% | |
Interest rate, maximum (as a percent) | 4.00% | |
Notes payable | Minimum | ||
Long-Term Debt | ||
Maturity term from the date of acquisition | 3 years | |
Market interest rate (as a percent) | 2.00% | |
Notes payable | Maximum | ||
Long-Term Debt | ||
Maturity term from the date of acquisition | 5 years | |
Market interest rate (as a percent) | 4.00% | |
Other | ||
Long-Term Debt | ||
Long-term debt | $5,298,000 | $4,960,000 |
Fair_Value_Measurements_Detail
Fair Value Measurements (Details) (USD $) | Aug. 31, 2013 | 31-May-13 |
In Thousands, unless otherwise specified | ||
Liabilities: | ||
Contingent consideration | $2,840 | $5,144 |
Recurring basis | Level 3 | ||
Liabilities: | ||
Contingent consideration | 13,038 | 15,438 |
Total Liabilities | 13,038 | 15,438 |
Recurring basis | Total | ||
Liabilities: | ||
Contingent consideration | 13,038 | 15,438 |
Total Liabilities | $13,038 | $15,438 |
Commitments_and_Contingencies_
Commitments and Contingencies (Details) (USD $) | 12 Months Ended | 3 Months Ended |
In Millions, unless otherwise specified | 31-May-13 | Aug. 31, 2013 |
Lawsuits for alleged quality defects | Acquisition-related contingencies | |
item | ||
Litigation | ||
Number of lawsuits yet to be filed | 0 | |
Potential acquisition-related contingent consideration, low end of range | $0 | |
Potential acquisition-related contingent consideration, high end of range | $23.90 | |
Period over which potential acquisition-related contingent consideration would be payable | 5 years |
Segment_Disclosure_Details
Segment Disclosure (Details) (USD $) | 3 Months Ended | ||
In Thousands, unless otherwise specified | Aug. 31, 2013 | Aug. 31, 2012 | 31-May-13 |
item | |||
Segment Disclosure | |||
Number of operating segments | 3 | ||
Financial information by segment | |||
Revenues | $135,838 | $113,387 | |
Gross profit | 39,277 | 33,717 | |
Income from operations | 9,575 | 7,706 | |
Depreciation and amortization | 6,765 | 6,039 | |
Intangible assets, net | 50,560 | 52,428 | |
Goodwill | 115,325 | 115,270 | |
Total assets | 372,668 | 376,660 | |
Operating segments | Services | |||
Financial information by segment | |||
Revenues | 95,810 | 82,397 | |
Gross profit | 26,747 | 20,940 | |
Income from operations | 10,846 | 6,766 | |
Depreciation and amortization | 4,235 | 4,524 | |
Intangible assets, net | 13,450 | 14,527 | |
Goodwill | 61,127 | 61,285 | |
Total assets | 195,196 | 200,326 | |
Operating segments | International | |||
Financial information by segment | |||
Revenues | 37,759 | 24,429 | |
Gross profit | 10,120 | 7,081 | |
Income from operations | 1,815 | 1,591 | |
Depreciation and amortization | 1,922 | 1,047 | |
Intangible assets, net | 27,122 | 27,520 | |
Goodwill | 41,001 | 40,788 | |
Total assets | 139,961 | 138,108 | |
Operating segments | Products and Systems | |||
Financial information by segment | |||
Revenues | 6,585 | 9,534 | |
Gross profit | 2,384 | 5,245 | |
Income from operations | 591 | 3,080 | |
Depreciation and amortization | 583 | 491 | |
Intangible assets, net | 9,270 | 9,600 | |
Goodwill | 13,197 | 13,197 | |
Total assets | 36,715 | 37,948 | |
Corporate and eliminations | |||
Financial information by segment | |||
Revenues | -4,316 | -2,973 | |
Gross profit | 26 | 451 | |
Income from operations | -3,677 | -3,731 | |
Depreciation and amortization | 25 | -23 | |
Intangible assets, net | 718 | 781 | |
Total assets | 796 | 278 | |
Corporate and eliminations | Services | |||
Financial information by segment | |||
Revenues | 2,200 | 1,100 | |
Corporate and eliminations | International | |||
Financial information by segment | |||
Revenues | 100 | 100 | |
Corporate and eliminations | Products and Systems | |||
Financial information by segment | |||
Revenues | $1,900 | $1,700 |
Segment_Disclosure_Details_2
Segment Disclosure (Details 2) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Aug. 31, 2013 | Aug. 31, 2012 |
Revenue by geographic area | ||
Revenues | $135,838 | $113,387 |
United States | ||
Revenue by geographic area | ||
Revenues | 83,157 | 76,275 |
Other Americas | ||
Revenue by geographic area | ||
Revenues | 13,420 | 11,788 |
Europe | ||
Revenue by geographic area | ||
Revenues | 35,406 | 16,677 |
Asia-Pacific | ||
Revenue by geographic area | ||
Revenues | $3,855 | $8,647 |