Last10K.com

Advanced Drainage Systems, Inc. (WMS) SEC Filing 8-K Material Event for the period ending Tuesday, May 29, 2018

Advanced Drainage Systems, Inc.

CIK: 1604028 Ticker: WMS

Exhibit 99.1

ADVANCED DRAINAGE SYSTEMS ANNOUNCES FOURTH QUARTER AND FISCAL 2018 RESULTS

HILLIARD, Ohio – (May 29, 2018) – Advanced Drainage Systems, Inc. (NYSE: WMS) (“ADS” or the “Company”), a leading global manufacturer of water management products and solutions for non-residential, residential, infrastructure and agricultural applications, today announced financial results for the fourth quarter and fiscal year ended March 31, 2018.

 

Fourth Quarter Fiscal 2018 Highlights

Net sales increased 2.4% to $250.1 million

Net income increased 73.1% to $4.9 million

Adjusted EBITDA (Non-GAAP) increased 114.8% to $27.0 million

 

Fiscal Year 2018 Highlights

Net sales increased 5.8% to $1,330.4 million

Net income increased 80.4% to $64.8 million

Adjusted EBITDA (Non-GAAP) increased 8.7% to $210.2 million

Cash flow from operating activities increased 31.5% to $137.1 million

Free cash flow (Non-GAAP) increased 65.8% to $95.4 million

Scott Barbour, President and Chief Executive Officer of ADS commented, “We had a strong finish to fiscal 2018, achieving our financial goals for the year through disciplined execution of our fundamentals, successfully converting traditional materials to our plastic pipe products and driving our water management solutions with allied products.”

Barbour continued, “From a top line perspective, sales in our core domestic construction markets grew 500 basis points above the market. We focused on improving profitability through sharper operating execution and achieving better returns on our capital – two critical areas of focus since I came on board last September. I am happy to report that we have made significant strides towards these goals, which was key to achieving our profitability targets for the year. With fiscal 2018 now behind us, I am excited heading into the new year and look forward to additional growth and further progress towards achieving sustained profitability and improved performance through disciplined execution.”

 

Fourth Quarter Fiscal 2018 Results


Net sales increased 2.4% to $250.1 million, as compared to $244.2 million in the prior year quarter. Domestic net sales increased 1.2% to $226.2 million as compared to $223.4 million in the prior year quarter, driven by favorable pricing and strong allied product sales in the construction markets. International net sales increased 15.1% to $23.9 million as compared to $20.8 million in the prior year quarter, driven by growth in Canadian construction markets and export sales.

 

Gross profit increased 22.6% to $48.1 million, as compared to $39.3 million the prior year quarter. As a percentage of net sales, gross profit increased 310 basis points to 19.2% compared to 16.1% in the prior year, primarily due to favorable pricing as well as lower manufacturing costs.

 

Adjusted EBITDA (Non-GAAP) increased 114.8% to $27.0 million, as compared to $12.6 million in the prior year quarter. As a percentage of net sales, Adjusted EBITDA increased 570 basis points to 10.8% as compared to 5.1% in the prior year. The increase in Adjusted EBITDA margin was largely attributed to the factors mentioned above as well as a decrease in selling, general and administrative expenses.

 

Reconciliations of GAAP to Non-GAAP financial measures for Adjusted EBITDA and Free Cash Flow have been provided in the financial statement tables included in this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures.”

 

Fiscal Year 2018 Results


Net sales increased 5.8% to $1,330.4 million, as compared to $1,257.3 million in fiscal 2017. Domestic net sales increased 6.5% to $1,174.4 million as compared to $1,102.2 million in fiscal 2017, driven by growth in core construction markets and favorable pricing. International net sales increased slightly to $155.9 million as compared to $155.0 million in fiscal 2017.

 

1

 


 

Gross profit increased 2.3% to $302.5 million, as compared to $295.8 million in fiscal 2017. As a percentage of net sales, gross profit decreased 80 basis points to 22.7% compared to 23.5% in fiscal 2017, primarily due to increases in raw material and operational costs.

 

Adjusted EBITDA (Non-GAAP) increased 8.7% to $210.2 million, as compared to $193.4 million in fiscal 2017. As a percentage of net sales, Adjusted EBITDA increased 40 basis points to 15.8% as compared to 15.4% in fiscal 2017. The increase in Adjusted EBITDA margin was largely attributed to the factors mentioned above.

 

Income tax expense decreased 53.6% to $11.4 million and reflected the impact of the Tax Cuts and Jobs Act (“Tax Act”), including a $16.0 million benefit to income tax expense related to the revaluation of deferred tax attributes and a $1.0 million income tax expense on the Company’s deemed repatriation of foreign earnings. The income tax expense also included a $2.7 million benefit from the impact of the change in federal statutory rate.

 

Net cash provided by operating activities increased 31.5% to $137.1 million, as compared to $104.2 million in fiscal 2017. Free cash flow (Non-GAAP) increased 65.8% to $94.5 million, as compared to $57.6 million in fiscal 2017. Net debt (total debt and capital lease obligations net of cash) was $362.1 million as of March 31, 2018, a decrease of $60.2 million from March 31, 2017.

 

Fiscal Year 2019 Outlook

 

Based on current visibility, backlog of existing orders and business trends, the Company has provided its net sales and Adjusted EBITDA targets for fiscal 2019. Net sales are expected to be in the range of $1.375 billion to $1.425 billion and Adjusted EBITDA to be in the range of $220 to $240 million. Capital expenditures are expected to be approximately $60 to $70 million.

 

Webcast Information

 

The Company will host an investor conference call and webcast on Tuesday, May 29, 2018 at 10:00 a.m. Eastern Time. The live call can be accessed by dialing 1-866-393-4306 (US toll-free) or 1-734-385-2616 (international) and asking to be connected to the Advanced Drainage Systems, Inc. call. The live webcast will also be accessible via the "Events Calendar” section of the Company’s Investor Relations website, www.investors.ads-pipe.com. An archived version of the webcast will be available for 90 days following the call.

 

About the Company

 

Advanced Drainage Systems is the leading manufacturer of high performance thermoplastic corrugated pipe, providing a comprehensive suite of water management products and superior drainage solutions for use in the construction and infrastructure marketplace. Its innovative products are used across a broad range of end markets and applications, including non-residential, residential, agriculture and infrastructure applications. The Company has established a leading position in many of these end markets by leveraging its national sales and distribution platform, overall product breadth and scale and manufacturing excellence. Founded in 1966, the Company operates a global network of approximately 60 manufacturing plants and over 30 distribution centers. To learn more about the ADS, please visit the Company’s website at www.ads-pipe.com.

 

Forward Looking Statements

 

Certain statements in this press release may be deemed to be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements are not historical facts but rather are based on the Company’s current expectations, estimates and projections regarding the Company’s business, operations and other factors relating thereto. Words such as “may,” “will,” “could,” “would,” “should,” “anticipate,” “predict,” “potential,” “continue,” “expects,” “intends,” “plans,” “projects,” “believes,” “estimates,” “confident” and similar expressions are used to identify these forward-looking statements. Factors that could cause actual results to differ from those reflected in forward-looking statements relating to our operations and business include: fluctuations in the price and availability of resins and other raw materials and our ability to pass any increased costs of raw materials on to our customers in a timely manner; volatility in general business and economic conditions in the markets in which we operate, including, without limitation, factors relating to availability of credit, interest rates, fluctuations in capital and business and consumer confidence; cyclicality and seasonality of the non-residential and residential construction markets and infrastructure spending; the risks of increasing competition in our existing and future markets, including competition from both manufacturers of high performance thermoplastic corrugated pipe and manufacturers of products using alternative materials; our ability to continue to convert current demand for concrete, steel and PVC pipe products into demand for our high performance thermoplastic corrugated pipe and Allied Products; the effect of weather or seasonality; the loss of any of our significant customers; the risks of doing business internationally; the risks of conducting a portion of our operations through joint ventures; our ability to expand into new geographic or product markets; our ability to achieve the acquisition component of our growth strategy; the risk associated with manufacturing processes; our ability to manage our assets; the risks associated with our product warranties; our ability to manage our supply purchasing and customer credit policies; the risks associated with our self-

2

 


 

insured programs; our ability to control labor costs and to attract, train and retain highly-qualified employees and key personnel; our ability to protect our intellectual property rights; changes in laws and regulations, including environmental laws and regulations; our ability to project product mix; the risks associated with our current levels of indebtedness; fluctuations in our effective tax rate, including from the recently enacted Tax Cuts and Jobs Act; changes to our operating results, cash flows and financial condition attributable to the recently enacted Tax Cuts and Jobs Act; our ability to meet future capital requirements and fund our liquidity needs; the risk that additional information may arise that would require the Company to make additional adjustments or revisions or to restate the financial statements and other financial data for certain prior periods and any future periods, any delay in the filing of any filings with the Securities and Exchange Commission (“SEC”); the review of potential weaknesses or deficiencies in the Company’s disclosure controls and procedures, and discovering further weaknesses of which we are not currently aware or which have not been detected and the other risks and uncertainties described in the Company’s filings with the SEC. New risks and uncertainties emerge from time to time and it is not possible for the Company to predict all risks and uncertainties that could have an impact on the forward-looking statements contained in this press release. In light of the significant uncertainties inherent in the forward-looking information included herein, the inclusion of such information should not be regarded as a representation by the Company or any other person that the Company’s expectations, objectives or plans will be achieved in the timeframe anticipated or at all. Investors are cautioned not to place undue reliance on the Company’s forward-looking statements and the Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

 

For more information, please contact:

Michael Higgins

Director, Investor Relations and Business Strategy

(614) 658-0050

Mike.Higgins@ads-pipe.com

3

 


 

Financial Statements

ADVANCED DRAINAGE SYSTEMS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(unaudited)

 

  

Three Months Ended

 

 

Fiscal Year Ended

 

 

March 31,

 

 

March 31,

 

(Amounts in thousands, except per share data)

2018

 

 

2017

 

 

2018

 

 

2017

 

Net sales

$

250,114

 

 

$

244,184

 

 

$

1,330,354

 

 

$

1,257,261

 

Cost of goods sold

 

201,999

 

 

 

204,933

 

 

 

1,027,873

 

 

 

961,451

 

Gross profit

 

48,115

 

 

 

39,251

 

 

 

302,481

 

 

 

295,810

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling

 

22,416

 

 

 

22,743

 

 

 

92,764

 

 

 

91,475

 

General and administrative

 

24,041

 

 

 

32,521

 

 

 

98,392

 

 

 

110,950

 

Loss on disposal of assets and costs from exit and disposal activities

 

4,535

 

 

 

5,432

 

 

 

15,003

 

 

 

8,509

 

Intangible amortization

 

1,997

 

 

 

2,117

 

 

 

8,068

 

 

 

8,548

 

Income from operations

 

(4,874

)

 

 

(23,562

)

 

 

88,254

 

 

 

76,328

 

Other expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

2,642

 

 

 

3,916

 

 

 

15,262

 

 

 

17,467

 

Derivative gains and other income, net

 

506

 

 

 

(427

)

 

 

(3,950

)

 

 

(5,970

)

Income before income taxes

 

(8,022

)

 

 

(27,051

)

 

 

76,942

 

 

 

64,831

 

Income tax (benefit) expense

 

(4,401

)

 

 

(10,913

)

 

 

11,411

 

 

 

24,615

 

Equity in net (income) loss of unconsolidated affiliates

 

1,235

 

 

 

1,914

 

 

 

739

 

 

 

4,308

 

Net income

 

(4,856

)

 

 

(18,052

)

 

 

64,792

 

 

 

35,908

 

Less: net income attributable to noncontrolling interest

 

847

 

 

 

58

 

 

 

2,785

 

 

 

2,958

 

Net income attributable to ADS

 

(5,703

)

 

 

(18,110

)

 

 

62,007

 

 

 

32,950

 

Accretion of redeemable noncontrolling interest

 

-

 

 

 

(419

)

 

 

-

 

 

 

(1,560

)

Dividends to redeemable convertible preferred stockholders

 

(443

)

 

 

(399

)

 

 

(1,858

)

 

 

(1,646

)

Dividends paid to unvested restricted stockholders

 

(2

)

 

 

(69

)

 

 

(49

)

 

 

(73

)

Net income available to common stockholders and participating securities

 

(6,148

)

 

 

(18,997

)

 

 

60,100

 

 

 

29,671

 

Undistributed income allocated to participating securities

 

-

 

 

 

-

 

 

 

(4,514

)

 

 

(1,700

)

Net income available to common stockholders

$

(6,148

)

 

$

(18,997

)

 

$

55,586

 

 

$

27,971

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

56,302

 

 

 

55,186

 

 

 

55,696

 

 

 

54,919

 

Diluted

 

56,302

 

 

 

55,186

 

 

 

56,334

 

 

 

55,624

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

(0.11

)

 

$

(0.34

)

 

$

1.00

 

 

$

0.51

 

Diluted

$

(0.11

)

 

$

(0.34

)

 

$

0.99

 

 

$

0.50

 

Cash dividends declared per share

$

0.07

 

 

$

0.06

 

 

$

0.28

 

 

$

0.24

 

 

4

 


 

ADVANCED DRAINAGE SYSTEMS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited)

 

 

As of March 31,

 

(Amounts in thousands)

2018

 

 

2017

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash

$

17,587

 

 

$

6,450

 

Receivables

 

171,961

 

 

 

168,943

 

Inventories

 

263,792

 

 

 

258,430

 

Other current assets

 

5,113

 

 

 

6,743

 

Total current assets

 

458,453

 

 

 

440,566

 

Property, plant and equipment, net

 

399,381

 

 

 

406,858

 

Other assets:

 

 

 

 

 

 

 

Goodwill

 

103,017

 

 

 

100,566

 

Intangible assets, net

 

44,437

 

 

 

51,758

 

Other assets

 

37,954

 

 

 

46,537

 

Total assets

$

1,043,242

 

 

$

1,046,285

 

LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Current maturities of debt obligations

$

26,848

 

 

$

37,789

 

Current maturities of capital lease obligations

 

22,007

 

 

 

21,450

 

Accounts payable

 

105,521

 

 

 

121,922

 

Other accrued liabilities

 

60,560

 

 

 

66,386

 

Accrued income taxes

 

6,307

 

 

 

8,207

 

Total current liabilities

 

221,243

 

 

 

255,754

 

Long-term debt obligations

 

270,900

 

 

 

310,849

 

Long-term capital lease obligations

 

59,963

 

 

 

58,710

 

Deferred tax liabilities

 

32,304

 

 

 

44,007

 

Other liabilities

 

25,023

 

 

 

26,530

 

Total liabilities

 

609,433

 

 

 

695,850

 

Mezzanine equity:

 

 

 

 

 

 

 

Redeemable convertible preferred stock

 

291,247

 

 

 

302,814

 

Deferred compensation — unearned ESOP shares

 

(190,168

)

 

 

(198,216

)

Redeemable noncontrolling interest in subsidiaries

 

8,471

 

 

 

8,227

 

Total mezzanine equity

 

109,550

 

 

 

112,825

 

Stockholders’ equity:

 

 

 

 

 

 

 

Common stock

 

11,426

 

 

 

12,393

 

Paid-in capital

 

364,908

 

 

 

755,787

 

Common stock in treasury, at cost

 

(8,277

)

 

 

(436,984

)

Accumulated other comprehensive loss

 

(21,247

)

 

 

(24,815

)

Retained deficit

 

(39,214

)

 

 

(83,678

)

Total ADS stockholders’ equity

 

307,596

 

 

 

222,703

 

Noncontrolling interest in subsidiaries

 

16,663

 

 

 

14,907

 

Total stockholders’ equity

 

324,259

 

 

 

237,610

 

Total liabilities, mezzanine equity and stockholders’ equity

$

1,043,242

 

 

$

1,046,285

 

 

 

5

 


 

ADVANCED DRAINAGE SYSTEMS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

 

 

 

Fiscal Year Ended March 31,

 

(Amounts in thousands)

2018

 

 

2017

 

Cash Flow from Operating Activities

 

 

 

 

 

 

 

Net income

$

64,792

 

 

$

35,908

 

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

 

 

 

 

 

 

 

Depreciation and amortization

 

75,003

 

 

 

72,355

 

Deferred income taxes

 

(11,239

)

 

 

(8,971

)

Loss on disposal of assets and costs from exit and disposal activities

 

12,655

 

 

 

7,316

 

ESOP and stock-based compensation

 

18,845

 

 

 

17,875

 

Amortization of deferred financing charges

 

934

 

 

 

1,408

 

Fair market value adjustments to derivatives

 

(3,244

)

 

 

(10,921

)

Equity in net (income) loss of unconsolidated affiliates

 

739

 

 

 

4,308

 

Gain on bargain purchase of PTI acquisition

 

-

 

 

 

(609

)

Other operating activities

 

1,010

 

 

 

(5,871

)

Changes in working capital:

 

 

 

 

 

 

 

Receivables

 

(4,327

)

 

 

15,055

 

Inventories

 

(4,841

)

 

 

(27,917

)

Prepaid expenses and other current assets

 

1,648

 

 

 

(2,548

)

Accounts payable, accrued expenses, and other liabilities

 

(14,855

)

 

 

6,851

 

Net cash provided by operating activities

 

137,120

 

 

 

104,239

 

Cash Flows from Investing Activities

 

 

 

 

 

 

 

Capital expenditures

 

(41,709

)

 

 

(46,676

)

Cash paid for acquisitions, net of cash acquired

 

(1,990

)

 

 

(8,573

)

Purchases of property, plant and equipment through financing

 

-

 

 

 

(4,620

)

Proceeds from sale of corporate-owned life insurance

 

13,644

 

 

 

-

 

Other investing activities

 

(390

)

 

 

(1,390

)

Net cash used in investing activities

 

(30,445

)

 

 

(61,259

)

Cash Flows from Financing Activities

 

 

 

 

 

 

 

Proceeds from Revolving Credit Facility

 

487,850

 

 

 

412,400

 

Payments on Revolving Credit Facility

 

(512,150

)

 

 

(382,600

)

Payments on Term Loan

 

(72,500

)

 

 

(10,000

)

Proceeds from Senior Loan

 

75,000

 

 

 

-

 

Payments on Senior Notes

 

(25,000

)

 

 

(25,000

)

Proceeds from notes, mortgages, and other debt

 

-

 

 

 

1,000

 

Payments of notes, mortgages, and other debt

 

(1,905

)

 

 

(870

)

Payments on loans against CSV life insurance policies

 

-

 

 

 

(6,823

)

Equipment financing loans

 

-

 

 

 

4,620

 

Debt issuance costs

 

(2,268

)

 

 

-

 

Payments on capital lease obligations

 

(24,214

)

 

 

(21,760

)

Cash dividends paid

 

(18,478

)

 

 

(16,820

)

Proceeds from option exercises

 

9,087

 

 

 

4,011

 

Repurchase of common stock

 

(7,947

)

 

 

-

 

Other financing activities

 

(2,428

)

 

 

(983

)

Net cash used in financing activities

 

(94,953

)

 

 

(42,825

)

Effect of exchange rate changes on cash

 

(585

)

 

 

(260

)

Net change in cash

 

11,137

 

 

 

(105

)

Cash at beginning of period

 

6,450

 

 

 

6,555

 

Cash at end of period

$

17,587

 

 

$

6,450

 

6

 


 

Selected Financial Data

The following tables set forth net sales by reportable segment for the three and nine months ended December 31, 2017 and 2016, respectively.

Three Months Ended

 

 

 

 

 

 

Fiscal Year Ended

 

 

 

 

 

(Amounts in thousands

March 31,

 

 

%

 

 

March 31,

 

 

%

 

except percentages)

2018

 

 

2017

 

 

Variance

 

 

2018

 

 

2017

 

 

Variance

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pipe

$

159,342

 

 

$

159,149

 

 

 

0.1

%

 

$

835,421

 

 

$

786,546

 

 

 

6.2

%

Allied Products

 

66,837

 

 

 

64,239

 

 

 

4.0

%

 

 

339,011

 

 

 

315,690

 

 

 

7.4

%

Domestic net sales

$

226,179

 

 

$

223,388

 

 

 

1.2

%

 

$

1,174,432

 

 

$

1,102,236

 

 

 

6.5

%

International

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pipe

$

17,505

 

 

$

16,552

 

 

 

5.8

%

 

$

118,644

 

 

$

122,384

 

 

 

(3.1

%)

Allied Products

 

6,430

 

 

 

4,244

 

 

 

51.5

%

 

 

37,278

 

 

 

32,641

 

 

 

14.2

%

International net sales

$

23,935

 

 

$

20,796

 

 

 

15.1

%

 

$

155,922

 

 

$

155,025

 

 

 

0.6

%

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pipe

$

176,847

 

 

$

175,701

 

 

 

0.7

%

 

$

954,065

 

 

$

908,930

 

 

 

5.0

%

Allied Products

 

73,267

 

 

 

68,483

 

 

 

7.0

%

 

 

376,289

 

 

 

348,331

 

 

 

8.0

%

Net sales

$

250,114

 

 

$

244,184

 

 

 

2.4

%

 

$

1,330,354

 

 

$

1,257,261

 

 

 

5.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee Stock Ownership Plan (“ESOP”)

The Company established an ESOP to enable employees to acquire stock ownership in ADS in the form of redeemable convertible preferred shares (“preferred shares”). All preferred shares will be converted to common shares by plan maturity, which will be no later than March 2023. The ESOP’s conversion of preferred shares into common shares will have a meaningful impact on net income, net income per share and common shares outstanding. The common shares outstanding will be greater after conversion.

Net Income

The impact of the ESOP on net income includes the ESOP deferred compensation attributable to the preferred allocated to employee accounts during the period, which is a non-cash charge to our earnings and not deductible for income tax purposes.

 

 

Three Months Ended

 

 

Fiscal Year Ended

 

 

 

March 31,

 

 

March 31,

 

 

(Amounts in thousands)

2018

 

 

2017

 

 

2018

 

 

2017

 

 

Net income attributable to ADS

$

(5,703

)

 

$

(18,110

)

 

$

62,007

 

 

$

32,950

 

 

ESOP deferred compensation

 

3,778

 

 

 

2,140

 

 

 

11,724

 

 

 

9,568

 

 

Common shares outstanding

The conversion of the preferred shares will increase the number of common shares outstanding. Preferred shares will convert to common shares at plan maturity, or upon retirement, disability, death or vested terminations over the life of the plan.

 

 

Three Months Ended

 

 

Fiscal Year Ended

 

 

 

March 31,

 

 

March 31,

 

 

(Shares in thousands)

2018

 

 

2017

 

 

2018

 

 

2017

 

 

Weighted average common shares outstanding - Basic

 

56,302

 

 

 

55,186

 

 

 

55,696

 

 

 

54,919

 

 

Conversion of preferred shares

 

18,030

 

 

 

18,686

 

 

 

18,298

 

 

 

18,857

 

 

 


7

 


 

Non-GAAP Financial Measures

This press release contains financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”). ADS management uses non-GAAP measures in its analysis of the Company’s performance. Investors are encouraged to review the reconciliation of non-GAAP financial measures to the comparable GAAP results available in the accompanying tables.

Reconciliation of Non-GAAP Financial Measures

This press release includes references to Adjusted EBITDA and Free Cash Flow, non-GAAP financial measures. These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP. These measures are not intended to be substitutes for those reported in accordance with GAAP. Adjusted EBITDA and Free Cash Flow may be different from non-GAAP financial measures used by other companies, even when similar terms are used to identify such measures.

EBITDA and Adjusted EBITDA are non-GAAP financial measures that comprise net income before interest, income taxes, depreciation and amortization, stock-based compensation, non-cash charges and certain other expenses. The Company’s definition of Adjusted EBITDA may differ from similar measures used by other companies, even when similar terms are used to identify such measures. Adjusted EBITDA is a key metric used by management and the Company’s board of directors to assess financial performance and evaluate the effectiveness of the Company’s business strategies. Accordingly, management believes that Adjusted EBITDA provides useful information to investors and others in understanding and evaluating our operating results in the same manner as the Company’s management and board of directors. In order to provide investors with a meaningful reconciliation, the Company has provided below reconciliations of Adjusted EBITDA to net income.

Free Cash Flow is a non-GAAP financial measure that comprises cash flow from operating activities less capital expenditures. Free Cash Flow is a measure used by management and the Company’s board of directors to assess the Company’s ability to generate cash.  Accordingly, management believes that Free Cash Flow provides useful information to investors and others in understanding and evaluating our ability to generate cash flow from operations after capital expenditures. In order to provide investors with a meaningful reconciliation, the Company has provided below a reconciliation of cash flow from operating activities to Free Cash Flow.

 

The following tables present a reconciliation of EBITDA and Adjusted EBITDA to Net Income and Free Cash Flow to Cash Flow from Operating Activities, the most comparable GAAP measures, for each of the periods indicated.

8

 


 

 

Reconciliation of Adjusted EBITDA to Net Income

 

 

Three Months Ended

 

 

Fiscal Year Ended

 

 

March 31,

 

 

March 31,

 

(Amounts in thousands)

2018

 

 

2017

 

 

2018

 

 

2017

 

Net income

$

(4,856

)

 

$

(18,052

)

 

$

64,792

 

 

$

35,908

 

Depreciation and amortization

 

19,210

 

 

 

18,290

 

 

 

75,003

 

 

 

72,355

 

Interest expense

 

2,642

 

 

 

3,916

 

 

 

15,262

 

 

 

17,467

 

Income tax (benefit) expense

 

(4,401

)

 

 

(10,913

)

 

 

11,411

 

 

 

24,615

 

EBITDA

 

12,595

 

 

 

(6,759

)

 

 

166,468

 

 

 

150,345

 

Derivative fair value adjustments

 

292

 

 

 

377

 

 

 

(443

)

 

 

(10,921

)

Foreign currency transaction gains

 

1,130

 

 

 

49

 

 

 

(1,748

)

 

 

(1,629

)

Loss on disposal of assets and costs from exit and disposal activities

 

4,535

 

 

 

5,432

 

 

 

15,003

 

 

 

8,509

 

Unconsolidated affiliates interest, tax, depreciation and amortization

 

632

 

 

 

702

 

 

 

2,692

 

 

 

2,751

 

Contingent consideration remeasurement

 

6

 

 

 

(307

)

 

 

39

 

 

 

(265

)

Stock-based compensation expense (benefit)

 

1,981

 

 

 

5,608

 

 

 

7,121

 

 

 

8,307

 

ESOP deferred compensation

 

3,778

 

 

 

2,140

 

 

 

11,724

 

 

 

9,568

 

Executive retirement expense (benefit)

 

491

 

 

 

1,104

 

 

 

1,473

 

 

 

1,092

 

Inventory step up related to PTI acquisition

 

-

 

 

 

525

 

 

 

-

 

 

 

525

 

Bargain purchase gain on PTI acquisition

 

-

 

 

 

(609

)

 

 

-

 

 

 

(609

)

Restatement-related costs

 

837

 

 

 

2,635

 

 

 

4,227

 

 

 

24,026

 

Legal settlement

 

200

 

 

 

-

 

 

 

2,000

 

 

 

-

 

Impairment of investment in unconsolidated affiliate

 

312

 

 

 

1,300

 

 

 

312

 

 

 

1,300

 

Transaction costs

 

213

 

 

 

372

 

 

 

1,362

 

 

 

372

 

Adjusted EBITDA

$

27,002

 

 

$

12,569

 

 

$

210,230

 

 

$

193,371

 

 

Reconciliation of Segment Adjusted EBITDA to Net Income

 

Three Months Ended March 31,

 

 

2018

 

 

2017

 

(Amounts in thousands)

Domestic

 

 

International

 

 

Domestic

 

 

International

 

Net income

$

(4,558

)

 

$

(298

)

 

$

(8,586

)

 

$

(9,466

)

Depreciation and amortization

 

17,253

 

 

 

1,957

 

 

 

16,329

 

 

 

1,961

 

Interest expense

 

2,566

 

 

 

76

 

 

 

3,813

 

 

 

103

 

Income tax (benefit) expense

 

(3,384

)

 

 

(1,017

)

 

 

(9,533

)

 

 

(1,380

)

EBITDA

 

11,877

 

 

 

718

 

 

 

2,023

 

 

 

(8,782

)

Derivative fair value adjustments

 

292

 

 

 

-

 

 

 

377

 

 

 

-

 

Foreign currency transaction gains

 

-

 

 

 

1,130

 

 

 

-

 

 

 

49

 

Loss on disposal of assets and costs from exit and disposal activities

 

3,995

 

 

 

540

 

 

 

2,753

 

 

 

2,679

 

Unconsolidated affiliates interest, tax, depreciation and amortization

 

295

 

 

 

337

 

 

 

262

 

 

 

440

 

Contingent consideration remeasurement

 

6

 

 

 

-

 

 

 

(307

)

 

 

-

 

Stock-based compensation expense (benefit)

 

1,981

 

 

 

-

 

 

 

5,608

 

 

 

-

 

ESOP deferred compensation

 

3,778

 

 

 

-

 

 

 

2,140

 

 

 

-

 

Executive retirement expense (benefit)

 

491

 

 

 

-

 

 

 

1,104

 

 

 

-

 

Inventory step up related to PTI acquisition

 

-

 

 

 

-

 

 

 

525

 

 

 

-

 

Bargain purchase gain on PTI acquisition

 

-

 

 

 

-

 

 

 

(609

)

 

 

-

 

Restatement-related costs

 

837