Close

MTS Reports Fiscal 2019 Second Quarter Financial Results

May 6, 2019 4:05 PM EDT

EDEN PRAIRIE, Minn., May 6, 2019 /PRNewswire/ -- MTS Systems Corporation (Nasdaq: MTSC), a leading global supplier of high-performance test systems, motion simulators and sensors, today reported financial results for its fiscal year 2019 second quarter ended March 30, 2019.

MTS Systems Corporation. (PRNewsFoto/MTS Systems Corporation)

SECOND QUARTER FINANCIAL AND OPERATING HIGHLIGHTS

  • Revenue of $233.0 million, reflecting the highest revenue-producing quarter in the history of MTS, including record revenue in both Test & Simulation and Sensors
  • GAAP diluted earnings per share of $0.73, an increase of $0.29 or 66% year-over-year
  • Net income margins of 6.1% for the quarter, a year-over-year increase of 167 basis points
  • Adjusted EBITDA margins of 16.1% for the quarter, a year-over-year increase of 172 basis points
  • Backlog of $493.5 million, a year-over-year increase of 40%
  • Declared 149th consecutive quarterly dividend

FINANCIAL TABLE

Three Months Ended

Six Months Ended

(in thousands, except per share data - unaudited)

March 30, 2019

March 31, 2018

March 30, 2019

March 31, 2018

Revenue

$

233,046

$

191,323

$

436,227

$

385,485

Revenue % increase (decrease)1

21.8

%

(1.1)

%

13.2

%

(1.8)

%

Gross margin

37.5

%

39.1

%

38.0

%

39.6

%

Operating margin

10.4

%

8.7

%

9.7

%

8.6

%

Earnings before taxes

$

17,076

$

10,176

$

28,273

$

19,646

Net income

14,160

8,438

24,661

41,589

Diluted earnings per share

0.73

0.44

1.27

2.16

Adjusted diluted earnings per share2

0.76

0.45

1.36

2.18

Adjusted EBITDA2

37,554

27,526

67,656

54,404

Cash and cash equivalents, end of period

74,122

84,378

Backlog, end of period

493,468

352,172

Total debt, end of period

464,420

409,733

1  

Revenue growth rates in fiscal year 2019 reflect the acquisition of E2M Technologies B.V. that occurred on November 21, 2018.

2   

Refer to the "Non-GAAP Financial Measures" section below for discussion of the calculation of these non-GAAP financial measures.

EXECUTIVE COMMENTARY - DR. JEFF GRAVES, PRESIDENT AND CHIEF EXECUTIVE OFFICER

"Our second quarter performance was strong on virtually all key metrics, as we continue to successfully execute on our growth, diversification and operational efficiency strategies. From a top-line perspective, we delivered over 21% revenue growth, supported by record revenues in both our Test & Simulation and Sensors businesses.

From a profitability perspective, we continue to focus intensely on our cost structure and operational efficiency initiatives, which contributed to a 68% increase in net income, with margins rising to 6.1% for the quarter, and a 36% increase in Adjusted EBITDA, equating to a margin of 16.1% for the quarter. This strong performance supported our continuing investments in the business, further deleveraging of our balance sheet and a continued return of cash to our shareholders through our dividend.

Given the volume and quality of the orders we experienced in the first half of our fiscal year and our significant backlog position, we remain confident in our ability to deliver on our strategy of growth and expanded profitability in fiscal year 2019 and beyond."

HIGHLIGHTS FOR THE 2019 SECOND FISCAL QUARTER

Revenue

Revenue was $233.0 million, up 21.8% compared to the same prior year period, driven by record revenue in Test & Simulation, which included equipment volume growth in all sectors, a full quarter contribution from the acquisition of E2M, which closed in the first quarter of fiscal year 2019, and continued growth in our Test services activities. Sensors experienced broad demand across all market sectors, as well as the initial ramp-up in volume associated with the U.S. Department of Defense contract, which combined to deliver a record revenue quarter for this business as well.

Orders

Test & Simulation orders for the quarter were $132.1 million, up 25.6% compared to the same prior year period, driven primarily by a large order in the ground vehicles sector of our Test & Simulation business, increased demand across the structures and simulation sectors, and strong growth in the Americas region.

Sensors orders for the quarter were $79.4 million, a 5.7% decrease over the same prior year period. This decline was primarily driven by weakness in the European and Asian regions specific to our Sensors position and systems sectors, partially offset by solid demand in the Americas region of our Sensors position sector and orders growth in our Sensors industrial sector from a slight rebound in the energy market.

Backlog

Backlog remained very strong at $493.5 million, up 40.1% from the same prior year period. Sequentially from the first quarter of fiscal year 2019, backlog was down 4.1% from our all-time high of $514.7 million as we saw a high-level of conversion to revenue on outstanding projects within the quarter.

Earnings Before Taxes

Earnings before taxes of $17.1 million was up $6.9 million compared to the same prior year period. This earnings increase was driven by growth in Test & Simulation gross profit, partially offset by higher operating expenses in both businesses and $0.5 million acquisition inventory fair value adjustment related to the acquisition of E2M.

Net Income and Diluted Earnings Per Share

Diluted earnings per share was $0.73 compared to $0.44 in the same prior year period on net income of $14.2 million and $8.4 million, respectively. The $0.29 increase was primarily driven by growth in Test & Simulation gross profit. Second quarter of fiscal year 2019 results were impacted by $0.03 of non-recurring costs associated with the acquisition inventory fair value adjustment and acquisition-related expenses. Similarly, results for the second quarter of fiscal year 2018 include a $0.01 impact for non-recurring restructuring expense. Adjusting for these items, adjusted diluted earnings per share was $0.76 for the second quarter of fiscal 2019, and $0.45 for the same period in the prior year.

Adjusted EBITDA

Adjusted EBITDA grew to $37.6 million in the second quarter of fiscal year 2019, up 36.4% compared to the same prior year period and 24.8% sequentially from the first quarter of fiscal year 2019. This growth was primarily due to significantly higher Test & Simulation gross profit and a full quarter contribution from the acquisition of E2M, partially offset by higher operating expenses in both Test & Simulation and Sensors. A reconciliation of Adjusted EBITDA, a non-GAAP financial measure, to net income, the most directly comparable GAAP financial measure, is provided in Exhibit D of this earnings release.

Capital Structure

During the quarter, our total debt balance decreased by $2.6 million. With a strong backlog and positive cash flow forecast, we expect to continue to pay down our debt, thus continuing to reduce our leverage ratio, between now and the end of fiscal year 2019.

Dividend

The Board of Directors declared a quarterly dividend of $0.30 per share. The dividend was payable on April 1, 2019 to shareholders of record as of the close of business on March 18, 2019. This was our 149th consecutive quarterly dividend.

OUTLOOK

Test & Simulation Business

Looking forward, our strong performance during the first half of fiscal year 2019 supports our positive outlook for our Test & Simulation business. From a revenue perspective, our near-record backlog at mid-year reflects strong sales momentum driven by the rapidly expanding use of advanced materials, such as carbon-fiber composites, the adoption of additive manufacturing methods for net-shape component fabrications, and the rapidly increasing complexity of ground and air vehicles which requires new simulation methods for determining product performance and life. Our energy and infrastructure markets remain robust, driven by continued growth in wind power and advanced building designs which are more resistant to damage from earthquakes, sea and storm events. In addition, the acquisition of E2M diversifies us further into flight simulation, entertainment and other advanced simulation markets that further expand our growth opportunities.

In addition to our exciting growth opportunities, we continue to invest in operational efficiency initiatives to improve profitability, and in new products and technologies to drive margin expansion and to generate continued strong demand for Test & Simulation products and services.

Sensors Business

Strong demand in our Sensors business is anticipated to continue during fiscal year 2019 across all sectors, driven by accelerating new product introductions across all major markets and geographies, and expanded opportunities associated with the U.S. Department of Defense. This combination of positive factors, including full production ramp-up of sensors for the U.S. military, is expected to provide double digit top-line growth for the second half of the fiscal year, along with Adjusted EBITDA margin expansion for the Sensors business for the remainder of fiscal year 2019.

Consolidated

Based on these factors, we are confident in our outlook for fiscal year 2019 and are maintaining our full year guidance as:

Metric

Current Outlook

Revenue

$830 million to $870 million

Adjusted EBITDA

$122 million to $142 million

Diluted earnings per share

$2.30 to $2.60

Adjusted diluted earnings per share

$2.42 to $2.72

The above outlook includes:

  • $8.5 million to $11.0 million for stock-based compensation, restructuring expenses, acquisition-related expenses and acquisition fair value inventory adjustment;
  • Our acquisition of E2M, in addition to the slightly positive effects of the implementation of the new revenue recognition standard as compared to the previous standard; and
  • An anticipated effective tax rate, excluding discrete tax items, of 15-18% for fiscal year 2019.

A reconciliation of Adjusted EBITDA and Adjusted diluted earnings per share, non-GAAP financial measures, to net income and diluted earnings per share, the most directly comparable GAAP financial measures, respectively, for the above outlook is included in Exhibits E and F of this earnings release, respectively.

SECOND QUARTER CONFERENCE CALL

As announced on April 22, 2019, a conference call will be held on May 7, 2019 (tomorrow), at 10:00 a.m. ET (9:00 a.m. CT). Dr. Jeffrey A. Graves, President and Chief Executive Officer, and Brian T. Ross, Senior Vice President and Chief Financial Officer, will host the call, which will include a question and answer session after prepared remarks.

Call toll free +1-800-667-5617 (international toll +1-334-323-0509) and reference the conference pass code 1389363. Telephone replay will be available at 1:00 p.m. ET following the call until 1:00 p.m. ET, May 14, 2019. Call toll free +1-888-203-1112 and reference the conference pass code 1389363.

A transcript of the call can also be accessed from the MTS website at http://investor.mts.com beginning on May 8, 2019.

ABOUT MTS SYSTEMS CORPORATION

MTS Systems Corporation's testing and simulation hardware, software and service solutions help customers accelerate and improve their design, development and manufacturing processes and are used for determining the mechanical behavior of materials, products and structures. MTS' high-performance sensors provide measurements of vibration, pressure, position, force and sound in a variety of applications. MTS had 3,400 employees as of September 29, 2018 and revenue of $778 million for the fiscal year ended September 29, 2018. Additional information on MTS can be found at www.mts.com.

NON-GAAP FINANCIAL MEASURES

We believe that disclosing adjusted diluted earnings per share, which is diluted earnings per share excluding the impact from restructuring expenses, acquisition-related expenses and the acquisition inventory fair value adjustment is useful to investors as a measure of operating performance. We use this as one measure to monitor and evaluate operating performance. Adjusted diluted earnings per share is a financial measure that does not reflect United States Generally Accepted Accounting Principles (GAAP). We calculate this measure by adding back the after-tax effect of the restructuring expenses, acquisition-related expenses and the acquisition inventory fair value adjustment to net income and dividing the result by the diluted weighted average shares outstanding.

We believe that disclosing earnings before interest, taxes, depreciation and amortization (EBITDA), EBITDA excluding the impact from stock-based compensation, restructuring expenses, acquisition-related expenses and the acquisition inventory fair value adjustment (Adjusted EBITDA) and Adjusted EBITDA divided by revenue (Adjusted EBITDA margin) are useful to investors as a measure of leverage and operating performance. We use these measures to monitor and evaluate leverage and operating performance. EBITDA, Adjusted EBITDA and Adjusted EBITDA margin are financial measures that do not reflect GAAP. We calculate EBITDA by adding back interest, taxes, depreciation and amortization expense to net income. Adjusted EBITDA is calculated by adding back stock-based compensation, restructuring expenses, acquisition-related expenses and the acquisition inventory fair value adjustment to EBITDA. Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA by revenue.

We believe that disclosing free cash flow is useful to investors as a measure of operating performance. We use this measure as an indicator of our strength and ability to generate cash. Free cash flow is a financial measure that does not reflect GAAP. We calculate free cash flow as net cash provided by (used in) operating activities less purchases of property and equipment and businesses, net of cash acquired, plus cash proceeds from sales of property and equipment.

Investors should consider these non-GAAP financial measures in addition to, not as a substitute for or better than, financial measures prepared in accordance with GAAP. Reconciliations of the components of these measures to the most directly comparable GAAP financial measures are included in Exhibits B, C, D, E, F and G of this earnings release.

FORWARD-LOOKING STATEMENTS

This earnings release contains "forward-looking statements" made pursuant to the safe harbor provision of the Private Securities Litigation Reform Act of 1995 that are subject to certain risks and uncertainties, as well as assumptions, that could cause actual results to differ materially from historical results and those presently anticipated or projected. Statements made under the heading "Outlook" are forward-looking statements, and words such as "may," "will," "should," "expects," "intends," "projects," "plans," "believes," "estimates," "targets," "anticipates," and similar expressions identify forward-looking statements in other parts of this earnings release. Such statements include, but are not limited to, statements about future financial and operating results, plans, objectives, expectations and intentions, statements about the opportunities and outlook for our Sensors and Test & Simulation sectors and other statements that are not historical facts. These statements are based on our current expectations and beliefs and are subject to a number of risks, uncertainties and assumptions that could cause actual results to differ materially from those described in the forward-looking statements. Risks, uncertainties and assumptions that could cause our actual results to differ materially from those discussed in the forward-looking statements include, but are not limited to, those described in the "Risk Factors" section of our most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission ("SEC") and updated in any subsequent Quarterly Reports on Form 10-Q and other filings with the SEC. The reports referenced above are available on our website at www.mts.com or on the SEC's website at www.sec.gov. Forward-looking statements speak only as of the date on which such statements are made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made to reflect the occurrence of unanticipated events or circumstances.

 MTS SYSTEMS CORPORATION

 Consolidated Statements of Income

 (unaudited - in thousands, except per share data)

Three Months Ended

Six Months Ended

March 30, 2019

March 31, 2018

March 30, 2019

March 31, 2018

Revenue

Product

$

206,690

$

165,453

$

381,769

$

334,694

Service

26,356

25,870

54,458

50,791

Total revenue

233,046

191,323

436,227

385,485

Cost of sales

Product

129,579

101,133

237,746

201,627

Service

16,117

15,365

32,826

31,105

Total cost of sales

145,696

116,498

270,572

232,732

Gross profit

87,350

74,825

165,655

152,753

 Gross margin

37.5

%

39.1

%

38.0

%

39.6

%

Operating expenses

Selling and marketing

33,395

30,597

65,484

62,625

General and administrative

22,105

18,992

43,183

39,554

 Research and development

7,676

8,626

14,848

17,467

 Total operating expenses

63,176

58,215

123,515

119,646

Income from operations

24,174

16,610

42,140

33,107

 Operating margin

10.4

%

8.7

%

9.7

%

8.6

%

Interest expense, net

(7,368)

(6,708)

(14,186)

(13,512)

Other income (expense), net

270

274

319

51

Income before income taxes

17,076

10,176

28,273

19,646

Income tax provision (benefit)

2,916

1,738

3,612

(21,943)

Net income

$

14,160

$

8,438

$

24,661

$

41,589

Earnings per share

 Basic

 Earnings per share

$

0.74

$

0.44

$

1.28

$

2.17

 Weighted average common shares outstanding

19,251

19,150

19,234

19,137

 Diluted

 Earnings per share

$

0.73

$

0.44

$

1.27

$

2.16

 Weighted average common shares outstanding

19,441

19,273

19,393

19,258

Dividends declared per share

$

0.30

$

0.30

$

0.60

$

0.60

 

 MTS SYSTEMS CORPORATION

 Condensed Consolidated Balance Sheets

 (unaudited - in thousands)

March 30, 2019

September 29, 2018

 ASSETS

 Current assets

 Cash and cash equivalents

$

74,122

$

71,804

 Accounts receivable, net

117,349

122,243

 Unbilled accounts receivable, net

71,175

70,474

 Inventories, net

179,071

139,109

 Other current assets

32,307

24,572

 Total current assets

474,024

428,202

 Property and equipment, net

88,126

90,269

 Goodwill

403,425

369,275

 Intangible assets, net

287,101

246,138

 Other long-term assets

7,958

5,512

 Total assets

$

1,260,634

$

1,139,396

 LIABILITIES AND SHAREHOLDERS' EQUITY

 Current liabilities

 Current maturities of long-term debt, net

$

28,076

$

32,738

 Accounts payable

39,941

47,886

 Advance payments from customers

102,033

80,131

 Other accrued liabilities

89,453

78,358

 Total current liabilities

259,503

239,113

 Long-term debt, less current maturities, net

436,344

355,640

 Other long-term liabilities

79,733

66,711

 Total liabilities

775,580

661,464

 Shareholders' equity

 Common stock, $0.25 par; 64,000 shares authorized:

17,900 and 17,856 shares issued and outstanding as

of March 30, 2019 and September 29, 2018, respectively

4,475

4,464

 Additional paid-in capital

176,918

171,407

 Retained earnings

308,279

300,585

 Accumulated other comprehensive income (loss)

(4,618)

1,476

 Total shareholders' equity

485,054

477,932

 Total liabilities and shareholders' equity

$

1,260,634

$

1,139,396

 

 MTS SYSTEMS CORPORATION

Condensed Consolidated Statements of Cash Flows

 (unaudited - in thousands)

Three Months Ended

Six Months Ended

March 30, 2019

March 31, 2018

March 30, 2019

March 31, 2018

Cash Flows from Operating Activities

Net income

$

14,160

$

8,438

$

24,661

$

41,589

Adjustments to reconcile net income to net cash provided by (used in) operating activities

Stock-based compensation

2,895

1,668

4,689

3,290

Fair value adjustment to acquired inventory

539

984

Depreciation and amortization

9,508

8,612

18,468

17,348

(Gain) loss on sale or disposal of property and equipment

349

92

510

159

Amortization of financing fees

1,039

1,316

2,099

2,626

Deferred income taxes

15

(302)

(1,243)

(30,654)

Other

659

963

1,087

1,687

Changes in operating assets and liabilities

(9,126)

7,248

(20,586)

1,213

Net Cash Provided by (Used in) Operating Activities

20,038

28,035

30,669

37,258

Cash Flows from Investing Activities

Purchases of property and equipment

(5,576)

(2,567)

(9,349)

(5,368)

Proceeds from sale of property and equipment

10

69

Purchases of business, net of cash acquired

(3,794)

(81,826)

Other

823

(285)

823

Net Cash Provided by (Used in) Investing Activities

(9,370)

(1,744)

(91,450)

(4,476)

Cash Flows from Financing Activities

Proceeds from issuance of long-term debt

80,391

Payments on financing arrangements, net

(2,664)

(33,550)

(6,783)

(50,447)

Cash dividends

(5,365)

(5,337)

(10,724)

(10,667)

Proceeds from exercise of stock options and employee stock purchase plan

663

533

701

745

Payments to purchase and retire common stock

(42)

(13)

(398)

(757)

Net Cash Provided by (Used in) Financing Activities

(7,408)

(38,367)

63,187

(61,126)

Effect of Exchange Rate Changes on Cash and Cash Equivalents

424

2,383

(88)

3,989

Cash and Cash Equivalents

Increase (decrease) during the period

3,684

(9,693)

2,318

(24,355)

Balance, beginning of period

70,438

94,071

71,804

108,733

Balance, End of Period

$

74,122

$

84,378

$

74,122

$

84,378

 

Exhibit A

MTS SYSTEMS CORPORATION

Segment Financial Information

(unaudited - in thousands)

Three Months Ended

March 30, 2019

March 31, 2018

% Variance

Test & Simulation Segment

Revenue

$

151,032

$

110,238

37

%

Cost of sales

103,742

76,011

36

%

Gross profit

47,290

34,227

38

%

Gross margin

31.3

%

31.0

%

Operating expenses

34,606

30,932

12

%

Income from operations

$

12,684

$

3,295

285

%

Sensors Segment

Revenue

$

82,375

$

81,542

1

%

Cost of sales

42,301

40,922

3

%

Gross profit

40,074

40,620

(1)

%

Gross margin

48.6

%

49.8

%

Operating expenses

28,570

27,283

5

%

Income from operations

$

11,504

$

13,337

(14)

%

Intersegment Eliminations

Revenue

$

(361)

$

(457)

Cost of sales

(347)

(435)

Gross profit

(14)

(22)

Income (loss) from operations

$

(14)

$

(22)

Total Company

Revenue

$

233,046

$

191,323

22

%

Cost of sales

145,696

116,498

25

%

Gross profit

87,350

74,825

17

%

Gross margin

37.5

%

39.1

%

Operating expenses

63,176

58,215

9

%

Income from operations

$

24,174

$

16,610

46

%

 

Exhibit B

MTS SYSTEMS CORPORATION

Reconciliation of Earnings Per Share Excluding Restructuring, Acquisition-Related

and Acquisition Inventory Fair Value Adjustment Expenses

(unaudited - in thousands, except per share data)

Three Months Ended

March 30, 2019

March 31, 2018

Pre-Tax

Tax

Net

Pre-Tax

Tax

Net

Net income

$

17,076

$

2,916

$

14,160

$

10,176

$

1,738

$

8,438

Restructuring expenses 1

362

92

270

Acquisition-related expenses 2

262

55

207

Acquisition inventory fair value adjustment 1

539

81

458

Adjusted net income 3

$

17,877

$

3,052

$

14,825

$

10,538

$

1,830

$

8,708

Weighted average diluted common shares outstanding

19,441

19,273

Diluted earnings per share

$

0.88

$

0.15

$

0.73

$

0.53

$

0.09

$

0.44

Impact of restructuring expenses

0.02

0.01

0.01

Impact of acquisition-related expenses

0.01

0.01

Impact of acquisition inventory fair value adjustment

0.03

0.01

0.02

Adjusted diluted earnings per share3

$

0.92

$

0.16

$

0.76

$

0.55

$

0.10

$

0.45

In determining the tax impact of restructuring expenses and acquisition inventory fair value adjustment, we applied the statutory rate in effect for each jurisdiction where the expenses were incurred.

2   In determining the tax impact of acquisition-related expenses, we applied a U.S. effective income tax rate before discrete items to these expenses.

3  Denotes non-GAAP financial measure.

 

Exhibit C

MTS SYSTEMS CORPORATION

Reconciliation of Earnings Per Share Excluding Restructuring, Acquisition-Related

and Acquisition Inventory Fair Value Adjustment Expenses

(unaudited - in thousands, except per share data)

Six Months Ended

March 30, 2019

March 31, 2018

Pre-Tax

Tax

Net

Pre-Tax

Tax

Net

Net income

$

28,273

$

3,612

$

24,661

$

19,646

$

(21,943)

$

41,589

Restructuring expenses 1

130

33

97

608

154

454

Acquisition-related expenses 2

1,035

217

818

Acquisition inventory fair value adjustment 1

984

148

836

Adjusted net income 3

$

30,422

$

4,010

$

26,412

$

20,254

$

(21,789)

$

42,043

Weighted average diluted common shares outstanding

19,393

19,258

Diluted earnings per share

$

1.46

$

0.19

$

1.27

$

1.02

$

(1.14)

$

2.16

Impact of restructuring expenses

0.01

0.01

0.03

0.01

0.02

Impact of acquisition-related expenses

0.05

0.01

0.04

Impact of acquisition inventory fair value adjustment

0.05

0.01

0.04

Adjusted diluted earnings per share3

$

1.57

$

0.21

$

1.36

$

1.05

$

(1.13)

$

2.18

In determining the tax impact of restructuring expenses and acquisition inventory fair value adjustment, we applied the statutory rate in effect for each jurisdiction where the expenses were incurred.

2   In determining the tax impact of acquisition-related expenses, we applied a U.S. effective income tax rate before discrete items to these expenses.

3  Denotes non-GAAP financial measure.

 

Exhibit D

MTS SYSTEMS CORPORATION

Reconciliation of EBITDA and Adjusted EBITDA to Net Income

(unaudited - in thousands)

Three Months Ended

Six Months Ended

March 30, 2019

March 31, 2018

March 30, 2019

March 31, 2018

Net income

$

14,160

$

8,438

$

24,661

$

41,589

Net income margin

6.1

%

4.4

%

5.7

%

10.8

%

Income tax provision (benefit)

2,916

1,738

3,612

(21,943)

Interest expense, net

7,368

6,708

14,186

13,512

Depreciation and amortization

9,508

8,612

18,468

17,348

EBITDA 1

33,952

25,496

60,927

50,506

Stock-based compensation

2,895

1,668

4,689

3,290

Restructuring expenses

362

130

608

Acquisition-related expenses 2

168

926

Acquisition inventory fair value adjustment

539

984

Adjusted EBITDA 1

$

37,554

$

27,526

$

67,656

$

54,404

Adjusted EBITDA margin 1,3

16.1

%

14.4

%

15.5

%

14.1

%

1  Denotes non-GAAP financial measure.

2  Acquisition-related expenses were adjusted to exclude stock-based compensation that is otherwise included in the stock-based compensation line.

3  Adjusted EBITDA was divided by revenue when calculating the Adjusted EBITDA margin.

 

Exhibit E

MTS SYSTEMS CORPORATION

Free Cash Flow

(unaudited - in thousands)

Three Months Ended

Six Months Ended

March 30, 2019

March 31, 2018

March 30, 2019

March 31, 2018

Net Cash Provided by (Used in) Operating Activities

$

20,038

$

28,035

$

30,669

$

37,258

Purchases of property and equipment

(5,576)

(2,567)

(9,349)

(5,368)

Proceeds from sale of property and equipment

10

69

Free cash flow1

$

14,462

$

25,468

$

21,330

$

31,959

1  Denotes non-GAAP financial measure.

 

Exhibit F

MTS SYSTEMS CORPORATION

Reconciliation of EBITDA and Adjusted EBITDA to Net Income - Outlook

(unaudited - in thousands)

Twelve Months Ending

September 28, 2019

Low

High

Net income

$

44,500

$

50,000

Income tax provision (benefit)

7,000

11,000

Interest expense, net

26,000

28,000

Depreciation and amortization

36,000

42,000

EBITDA1

113,500

131,000

Stock-based compensation and non-recurring expenses2

8,500

11,000

Adjusted EBITDA1

$

122,000

$

142,000

1  Denotes non-GAAP financial measure.

2  Includes pre-tax forecast expenses for stock-based compensation, restructuring expenses, acquisition-related expenses and acquisition inventory fair value adjustment.

 

Exhibit G

MTS SYSTEMS CORPORATION

Reconciliation of Diluted Earnings per Share and Adjusted Diluted Earnings per Share - Outlook

(unaudited - in thousands)

Twelve Months Ending

September 28, 2019

Low

High

Net income1

$

44,500

$

50,000

Non-recurring expenses 2

2,250

2,300

Adjusted net income 3

$

46,750

$

52,300

Weighted average diluted common shares outstanding

19,350

19,250

Diluted earnings per share

$

2.30

$

2.60

Impact of non-recurring expenses2

0.12

0.12

Adjusted diluted earnings per share

$

2.42

$

2.72

Refer to Exhibit F for tax impact on net income guidance.

2  Includes forecast expenses for restructuring expenses, acquisition-related expenses and acquisition inventory fair value adjustment.

3  Applied anticipated tax rate, excluding discrete tax items, of approximately 15-18%.

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/mts-reports-fiscal-2019-second-quarter-financial-results-300844512.html

SOURCE MTS Systems Corporation



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, Earnings, Definitive Agreement