|
Delaware
|
| |
13-1840497
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Glenpointe Centre East, 3rd Floor
300 Frank W. Burr Boulevard, Suite 21 Teaneck, New Jersey (Address of Principal Executive Offices)
|
| |
07666-6712
(Zip Code)
|
|
| Large accelerated filer | | | ☐ | | | | | | Accelerated filer | | | ☒ | |
| Non-accelerated filer | | | ☐ | | | | | | Smaller reporting company | | | ☐ | |
| | |
Page
|
| |||
PART I—FINANCIAL INFORMATION | | | |||||
Item 1.
Financial Statements (unaudited)
|
| | |||||
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 19 | | | |
| | | | 33 | | | |
| | | | 33 | | | |
PART II—OTHER INFORMATION | | | |||||
| | | | 35 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 38 | | |
| | |
Three Months
|
| |
Nine Months
|
| ||||||||||||||||||
For the Periods Ended March 31
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| ||||||||||||
| | |
(unaudited)
(in thousands, except per share amounts) |
| |||||||||||||||||||||
Net sales
|
| | | $ | 183,461 | | | | | $ | 187,495 | | | | | $ | 562,354 | | | | | $ | 563,641 | | |
Cost of goods sold
|
| | | | 123,506 | | | | | | 128,385 | | | | | | 379,823 | | | | | | 388,117 | | |
Gross profit
|
| | | | 59,955 | | | | | | 59,110 | | | | | | 182,531 | | | | | | 175,524 | | |
Selling, general and administrative expenses
|
| | | | 38,784 | | | | | | 37,297 | | | | | | 116,881 | | | | | | 108,819 | | |
Operating income
|
| | | | 21,171 | | | | | | 21,813 | | | | | | 65,650 | | | | | | 66,705 | | |
Interest expense, net
|
| | | | 4,265 | | | | | | 3,602 | | | | | | 12,051 | | | | | | 10,607 | | |
Foreign currency (gains) losses, net
|
| | | | (2,243) | | | | | | (4,633) | | | | | | (5,139) | | | | | | (6,855) | | |
Income before income taxes
|
| | | | 19,149 | | | | | | 22,844 | | | | | | 58,738 | | | | | | 62,953 | | |
Provision (benefit) for income taxes
|
| | | | 572 | | | | | | 6,148 | | | | | | (8,770) | | | | | | 13,077 | | |
Net income
|
| | | $ | 18,577 | | | | | $ | 16,696 | | | | | $ | 67,508 | | | | | $ | 49,876 | | |
Net income per share: | | | | | | ||||||||||||||||||||
basic
|
| | | $ | 0.47 | | | | | $ | 0.43 | | | | | $ | 1.72 | | | | | $ | 1.28 | | |
diluted
|
| | | $ | 0.46 | | | | | $ | 0.42 | | | | | $ | 1.69 | | | | | $ | 1.25 | | |
Weighted average common shares outstanding: | | | | | | ||||||||||||||||||||
basic
|
| | | | 39,356 | | | | | | 38,998 | | | | | | 39,203 | | | | | | 38,951 | | |
diluted
|
| | | | 40,000 | | | | | | 39,919 | | | | | | 39,996 | | | | | | 39,766 | | |
Dividends per share
|
| | | $ | 0.10 | | | | | $ | 0.10 | | | | | $ | 0.30 | | | | | $ | 0.30 | | |
| | |
Three Months
|
| |
Nine Months
|
| ||||||||||||||||||
For the Periods Ended March 31
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| ||||||||||||
| | |
(unaudited)
(in thousands) |
| |||||||||||||||||||||
Net income
|
| | | $ | 18,577 | | | | | $ | 16,696 | | | | | $ | 67,508 | | | | | $ | 49,876 | | |
Change in fair value of derivative instruments
|
| | | | 4,316 | | | | | | (2,624) | | | | | | 1,322 | | | | | | (3,347) | | |
Foreign currency translation adjustment
|
| | | | 4,935 | | | | | | (16,673) | | | | | | (14,780) | | | | | | (34,011) | | |
Unrecognized net pension gains (losses)
|
| | | | 446 | | | | | | 351 | | | | | | 1,338 | | | | | | 1,053 | | |
(Provision) benefit for income taxes
|
| | | | (1,828) | | | | | | 2,729 | | | | | | 487 | | | | | | 5,435 | | |
Other comprehensive income (loss)
|
| | | | 7,869 | | | | | | (16,217) | | | | | | (11,633) | | | | | | (30,870) | | |
Comprehensive income (loss)
|
| | | $ | 26,446 | | | | | $ | 479 | | | | | $ | 55,875 | | | | | $ | 19,006 | | |
|
As of
|
| |
March 31,
2016 |
| |
June 30,
2015 |
||||||
| | |
(unaudited)
(in thousands, except share and per share amounts) |
|||||||||
ASSETS | | | | |||||||||
Cash and cash equivalents
|
| | | $ | 32,225 | | | | | $ | 29,216 | |
Accounts receivable, net
|
| | | | 116,233 | | | | | | 111,099 | |
Inventories, net
|
| | | | 168,293 | | | | | | 149,786 | |
Other current assets
|
| | | | 15,847 | | | | | | 23,627 | |
Total current assets
|
| | | | 332,598 | | | | | | 313,728 | |
Property, plant and equipment, net
|
| | | | 123,100 | | | | | | 104,414 | |
Intangibles, net
|
| | | | 61,671 | | | | | | 37,281 | |
Other assets
|
| | | | 72,512 | | | | | | 37,895 | |
Total assets
|
| | | $ | 589,881 | | | | | $ | 493,318 | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | |||||||||
Current portion of long-term debt
|
| | | $ | 2,809 | | | | | $ | 2,809 | |
Accounts payable
|
| | | | 51,852 | | | | | | 63,061 | |
Accrued expenses and other current liabilities
|
| | | | 45,119 | | | | | | 45,463 | |
Total current liabilities
|
| | | | 99,780 | | | | | | 111,333 | |
Revolving credit facility
|
| | | | 82,000 | | | | | | 3,000 | |
Long-term debt
|
| | | | 281,606 | | | | | | 283,709 | |
Other liabilities
|
| | | | 48,794 | | | | | | 65,648 | |
Total liabilities
|
| | | | 512,180 | | | | | | 463,690 | |
Commitments and contingencies (Note 11) | | | | |||||||||
Common stock, par value $0.0001; 300,000,000 Class A shares authorized,
18,515,351 and 17,747,793 shares issued and outstanding at March 31, 2016 and June 30, 2015, respectively; 30,000,000 Class B shares authorized, 20,887,811 and 21,320,275 shares issued and outstanding at March 31, 2016 and June 30, 2015, respectively |
| | | | 4 | | | | | | 4 | |
Preferred stock, par value $0.0001; 16,000,000 shares authorized, no shares issued and outstanding
|
| | | | — | | | | | | — | |
Paid-in capital
|
| | | | 118,247 | | | | | | 118,192 | |
Retained earnings (accumulated deficit)
|
| | | | 22,683 | | | | | | (36,968) | |
Accumulated other comprehensive income (loss)
|
| | | | (63,233) | | | | | | (51,600) | |
Total stockholders’ equity
|
| | | | 77,701 | | | | | | 29,628 | |
Total liabilities and stockholders’ equity
|
| | | $ | 589,881 | | | | | $ | 493,318 | |
|
| | |
Nine Months
|
| |||||||||
For the Periods Ended March 31
|
| |
2016
|
| |
2015
|
| ||||||
| | |
(unaudited)
(in thousands) |
| |||||||||
OPERATING ACTIVITIES | | | | ||||||||||
Net income
|
| | | $ | 67,508 | | | | | $ | 49,876 | | |
Adjustments to reconcile net income to net cash provided (used) by operating activities:
|
| | | ||||||||||
Depreciation and amortization
|
| | | | 16,678 | | | | | | 15,950 | | |
Amortization of deferred financing costs and debt discount
|
| | | | 734 | | | | | | 725 | | |
Acquisition-related cost of goods sold
|
| | | | 1,601 | | | | | | — | | |
Acquisition-related accrued compensation
|
| | | | 1,260 | | | | | | 327 | | |
Acquisition-related accrued interest
|
| | | | 1,083 | | | | | | 235 | | |
Deferred income taxes valuation allowance
|
| | | | (21,323) | | | | | | — | | |
Deferred income taxes
|
| | | | (1,794) | | | | | | 3,331 | | |
Foreign currency (gains) losses, net
|
| | | | (5,635) | | | | | | (4,587) | | |
Other
|
| | | | 286 | | | | | | (40) | | |
Changes in operating assets and liabilities, net of business acquisitions: | | | | ||||||||||
Accounts receivable, net
|
| | | | (6,556) | | | | | | (6,879) | | |
Inventories, net
|
| | | | (19,822) | | | | | | (6,733) | | |
Prepaid expenses and other current assets
|
| | | | (991) | | | | | | 1,449 | | |
Other assets
|
| | | | (1,770) | | | | | | 105 | | |
Accounts payable
|
| | | | (11,715) | | | | | | (1,199) | | |
Accrued expenses and other liabilities
|
| | | | (8,918) | | | | | | (5,718) | | |
Net cash provided (used) by operating activities
|
| | | | 10,626 | | | | | | 46,842 | | |
INVESTING ACTIVITIES | | | | ||||||||||
Capital expenditures
|
| | | | (28,648) | | | | | | (13,103) | | |
Business acquisition
|
| | | | (46,546) | | | | | | (5,000) | | |
Other, net
|
| | | | 142 | | | | | | (4,002) | | |
Net cash provided (used) by investing activities
|
| | | | (75,052) | | | | | | (22,105) | | |
FINANCING ACTIVITIES | | | | ||||||||||
Borrowings under the revolving credit facility
|
| | | | 222,500 | | | | | | 2,000 | | |
Repayments of the revolving credit facility
|
| | | | (143,500) | | | | | | (2,000) | | |
Payments of long-term debt, capital leases and other
|
| | | | (3,198) | | | | | | (3,358) | | |
Proceeds from common shares issued
|
| | | | 3,965 | | | | | | 616 | | |
Dividends paid
|
| | | | (11,767) | | | | | | (11,692) | | |
Net cash provided (used) by financing activities
|
| | | | 68,000 | | | | | | (14,434) | | |
Effect of exchange rate changes on cash
|
| | | | (565) | | | | | | (1,320) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 3,009 | | | | | | 8,983 | | |
Cash and cash equivalents at beginning of period
|
| | | | 29,216 | | | | | | 11,821 | | |
Cash and cash equivalents at end of period
|
| | | $ | 32,225 | | | | | $ | 20,804 | | |
|
| | |
Three Months
|
| |
Nine Months
|
| ||||||||||||||||||
For the Periods Ended March 31
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| ||||||||||||
Net income
|
| | | $ | 18,577 | | | | | $ | 16,696 | | | | | $ | 67,508 | | | | | $ | 49,876 | | |
Weighted average number of shares – basic
|
| | | | 39,356 | | | | | | 38,998 | | | | | | 39,203 | | | | | | 38,951 | | |
Dilutive effect of stock options and warrant
|
| | | | 644 | | | | | | 921 | | | | | | 793 | | | | | | 815 | | |
Weighted average number of shares – diluted
|
| | | | 40,000 | | | | | | 39,919 | | | | | | 39,996 | | | | | | 39,766 | | |
Net income per share: | | | | | | ||||||||||||||||||||
basic
|
| | | $ | 0.47 | | | | | $ | 0.43 | | | | | $ | 1.72 | | | | | $ | 1.28 | | |
diluted
|
| | | $ | 0.46 | | | | | $ | 0.42 | | | | | $ | 1.69 | | | | | $ | 1.25 | | |
|
Working capital, net
|
| | | $ | 4,893 | | |
|
Property, plant and equipment
|
| | | | 4,774 | | |
|
Definite-lived intangible assets
|
| | | | 28,380 | | |
|
Goodwill
|
| | | | 8,499 | | |
|
Net assets acquired
|
| | | $ | 46,546 | | |
|
| | |
Three Months
|
| |
Nine Months
|
| ||||||||||||||||||
For the Periods Ended March 31
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| ||||||||||||
Interest expense, net | | | | | | ||||||||||||||||||||
Term B Loan
|
| | | $ | 2,888 | | | | | $ | 2,887 | | | | | $ | 8,750 | | | | | $ | 8,808 | | |
Revolving credit facility
|
| | | | 720 | | | | | | 211 | | | | | | 1,322 | | | | | | 680 | | |
Acquisition-related accrued interest
|
| | | | 394 | | | | | | 235 | | | | | | 1,083 | | | | | | 235 | | |
Amortization of deferred financing fees and debt discount
|
| | | | 251 | | | | | | 241 | | | | | | 734 | | | | | | 725 | | |
Other
|
| | | | 79 | | | | | | 88 | | | | | | 335 | | | | | | 316 | | |
Interest expense
|
| | | | 4,332 | | | | | | 3,662 | | | | | | 12,224 | | | | | | 10,764 | | |
Interest (income)
|
| | | | (67) | | | | | | (60) | | | | | | (173) | | | | | | (157) | | |
| | | | $ | 4,265 | | | | | $ | 3,602 | | | | | $ | 12,051 | | | | | $ | 10,607 | | |
Depreciation and amortization | | | | | | ||||||||||||||||||||
Depreciation of property, plant and equipment
|
| | | $ | 4,328 | | | | | $ | 4,066 | | | | | $ | 12,514 | | | | | $ | 12,417 | | |
Amortization of intangible assets
|
| | | | 1,469 | | | | | | 1,233 | | | | | | 3,988 | | | | | | 3,359 | | |
Amortization of other assets
|
| | | | 59 | | | | | | 57 | | | | | | 176 | | | | | | 174 | | |
| | | | $ | 5,856 | | | | | $ | 5,356 | | | | | $ | 16,678 | | | | | $ | 15,950 | | |
|
As of
|
| |
March 31,
2016 |
| |
June 30,
2015 |
| ||||||
Inventories | | | | ||||||||||
Raw materials
|
| | | $ | 46,971 | | | | | $ | 40,012 | | |
Work-in-process
|
| | | | 9,276 | | | | | | 7,617 | | |
Finished goods
|
| | | | 112,046 | | | | | | 102,157 | | |
| | | | $ | 168,293 | | | | | $ | 149,786 | | |
Goodwill roll-forward | | | | ||||||||||
Balance at beginning of period
|
| | | $ | 12,613 | | | | | $ | 12,613 | | |
MVP acquisition
|
| | | | 8,499 | | | | | | — | | |
Balance at end of period
|
| | | $ | 21,112 | | | | | $ | 12,613 | | |
|
As of
|
| |
March 31,
2016 |
| |
June 30,
2015 |
| ||||||
Accrued expenses and other current liabilities | | | | ||||||||||
Employee related
|
| | | $ | 20,394 | | | | | $ | 22,273 | | |
Commissions and rebates
|
| | | | 3,895 | | | | | | 4,148 | | |
Insurance related
|
| | | | 1,403 | | | | | | 1,368 | | |
Professional fees
|
| | | | 4,041 | | | | | | 3,543 | | |
Income and other taxes
|
| | | | 2,003 | | | | | | 817 | | |
Deferred consideration on acquisitions
|
| | | | 1,250 | | | | | | 1,196 | | |
Fair value of derivatives
|
| | | | 220 | | | | | | 1,542 | | |
Other
|
| | | | 11,913 | | | | | | 10,576 | | |
| | | | $ | 45,119 | | | | | $ | 45,463 | | |
|
As of
|
| |
March 31,
2016 |
| |
June 30,
2015 |
| ||||||
Accumulated other comprehensive income (loss) | | | | ||||||||||
Derivative instruments
|
| | | $ | (220) | | | | | $ | (1,542) | | |
Foreign currency translation adjustment
|
| | | | (47,503) | | | | | | (32,723) | | |
Unrecognized net pension gains (losses)
|
| | | | (18,546) | | | | | | (19,884) | | |
(Provision) benefit for income taxes on derivative instruments
|
| | | | (2,327) | | | | | | 63 | | |
(Provision) benefit for incomes taxes on long-term intercompany investments
|
| | | | 8,166 | | | | | | 4,923 | | |
(Provision) benefit for income taxes on pension gains (losses)
|
| | | | (2,803) | | | | | | (2,437) | | |
| | | | $ | (63,233) | | | | | $ | (51,600) | | |
|
As of
|
| |
March 31,
2016 |
| |
June 30,
2015 |
| ||||||
Term B loan due April 2021
|
| | | $ | 284,925 | | | | | $ | 287,100 | | |
Capitalized lease obligations
|
| | | | 13 | | | | | | 18 | | |
| | | | | 284,938 | | | | | | 287,118 | | |
Unamortized debt discount
|
| | | | (523) | | | | | | (600) | | |
| | | | | 284,415 | | | | | | 286,518 | | |
Less: current maturities
|
| | | | (2,809) | | | | | | (2,809) | | |
| | | | $ | 281,606 | | | | | $ | 283,709 | | |
|
| | |
Three Months
|
| |
Nine Months
|
| ||||||||||||||||||
For the Periods Ended March 31
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| ||||||||||||
Service cost – benefits earned during the period
|
| | | $ | 735 | | | | | $ | 739 | | | | | $ | 2,204 | | | | | $ | 2,217 | | |
Interest cost on benefit obligation
|
| | | | 723 | | | | | | 654 | | | | | | 2,170 | | | | | | 1,963 | | |
Expected return on plan assets
|
| | | | (794) | | | | | | (707) | | | | | | (2,382) | | | | | | (2,121) | | |
Amortization of net actuarial (gain) loss and prior service costs
|
| | | | 446 | | | | | | 351 | | | | | | 1,338 | | | | | | 1,053 | | |
Net periodic pension expense
|
| | | $ | 1,110 | | | | | $ | 1,037 | | | | | $ | 3,330 | | | | | $ | 3,112 | | |
|
Instrument
|
| |
Hedge
|
| |
Notional
Amount at March 31, 2016 |
| |
Fair value as of
|
| |||||||||
|
March 31,
2016 |
| |
June 30,
2015 |
| ||||||||||||||
Options
|
| |
Brazilian Real calls
|
| |
R$136,500
|
| | | $ | 1,561 | | | | | $ | 493 | | |
Options
|
| |
Brazilian Real puts
|
| |
R$136,500
|
| | | $ | (1,781) | | | | | $ | (2,035) | | |
As of
|
| |
March 31, 2016
|
| |
June 30, 2015
|
| ||||||||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||||||
Derivatives asset/(liability)
|
| | | $ | — | | | | | $ | (220) | | | | | $ | — | | | | | $ | — | | | | | $ | (1,542) | | | | | $ | — | | |
Deferred consideration on acquisitions
|
| | | $ | — | | | | | $ | — | | | | | $ | (6,351) | | | | | $ | — | | | | | $ | — | | | | | $ | (5,465) | | |
|
Balance, June 30, 2015
|
| | | $ | (5,465) | | |
|
Acquisition-related accrued interest
|
| | | | (1,082) | | |
|
Payment and other
|
| | | | 196 | | |
|
Balance, March 31, 2016
|
| | | $ | (6,351) | | |
|
| | |
Three Months
|
| |
Nine Months
|
| ||||||||||||||||||
For the Periods Ended March 31
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| ||||||||||||
Net sales | | | | | | ||||||||||||||||||||
Animal Health
|
| | | $ | 118,328 | | | | | $ | 117,346 | | | | | $ | 359,966 | | | | | $ | 353,356 | | |
Mineral Nutrition
|
| | | | 53,029 | | | | | | 57,320 | | | | | | 166,351 | | | | | | 171,509 | | |
Performance Products
|
| | | | 12,104 | | | | | | 12,829 | | | | | | 36,037 | | | | | | 38,776 | | |
| | | | $ | 183,461 | | | | | $ | 187,495 | | | | | $ | 562,354 | | | | | $ | 563,641 | | |
Depreciation and amortization | | | | | | ||||||||||||||||||||
Animal Health
|
| | | $ | 4,246 | | | | | $ | 3,829 | | | | | $ | 11,951 | | | | | $ | 11,367 | | |
Mineral Nutrition
|
| | | | 656 | | | | | | 613 | | | | | | 1,876 | | | | | | 1,822 | | |
Performance Products
|
| | | | 196 | | | | | | 133 | | | | | | 584 | | | | | | 426 | | |
Corporate
|
| | | | 758 | | | | | | 781 | | | | | | 2,267 | | | | | | 2,335 | | |
| | | | $ | 5,856 | | | | | $ | 5,356 | | | | | $ | 16,678 | | | | | $ | 15,950 | | |
Adjusted EBITDA | | | | | | ||||||||||||||||||||
Animal Health
|
| | | $ | 32,151 | | | | | $ | 29,629 | | | | | $ | 95,978 | | | | | $ | 90,379 | | |
Mineral Nutrition
|
| | | | 4,012 | | | | | | 3,761 | | | | | | 11,361 | | | | | | 10,994 | | |
Performance Products
|
| | | | 490 | | | | | | 994 | | | | | | 568 | | | | | | 2,192 | | |
Corporate
|
| | | | (6,987) | | | | | | (6,888) | | | | | | (22,100) | | | | | | (20,583) | | |
| | | | $ | 29,666 | | | | | $ | 27,496 | | | | | $ | 85,807 | | | | | $ | 82,982 | | |
Reconciliation of Adjusted EBITDA to income before income taxes
|
| | | | | ||||||||||||||||||||
Adjusted EBITDA
|
| | | $ | 29,666 | | | | | $ | 27,496 | | | | | $ | 85,807 | | | | | $ | 82,982 | | |
Depreciation and amortization
|
| | | | (5,856) | | | | | | (5,356) | | | | | | (16,678) | | | | | | (15,950) | | |
Acquisition-related cost of goods sold
|
| | | | (1,601) | | | | | | — | | | | | | (1,601) | | | | | | — | | |
Acquisition-related accrued compensation
|
| | | | (420) | | | | | | (327) | | | | | | (1,260) | | | | | | (327) | | |
Acquisition-related transaction costs
|
| | | | (618) | | | | | | — | | | | | | (618) | | | | | | — | | |
Interest expense, net
|
| | | | (4,265) | | | | | | (3,602) | | | | | | (12,051) | | | | | | (10,607) | | |
Foreign currency gains (losses), net
|
| | | | 2,243 | | | | | | 4,633 | | | | | | 5,139 | | | | | | 6,855 | | |
Income before income taxes
|
| | | $ | 19,149 | | | | | $ | 22,844 | | | | | $ | 58,738 | | | | | $ | 62,953 | | |
|
As of
|
| |
March 31,
2016 |
| |
June 30,
2015 |
| ||||||
Identifiable assets | | | | ||||||||||
Animal Health
|
| | | $ | 433,754 | | | | | $ | 361,078 | | |
Mineral Nutrition
|
| | | | 58,966 | | | | | | 59,881 | | |
Performance Products
|
| | | | 24,850 | | | | | | 22,255 | | |
Corporate
|
| | | | 72,311 | | | | | | 50,104 | | |
| | | | $ | 589,881 | | | | | $ | 493,318 | | |
|
| | |
Three Months
|
| |
Nine Months
|
| ||||||||||||||||||||||||||||||||||||||||||
For the Periods Ended March 31
|
| |
2016
|
| |
2015
|
| |
Change
|
| |
2016
|
| |
2015
|
| |
Change
|
| ||||||||||||||||||||||||||||||
| | |
(in thousands, except per share)
|
| |
(in thousands, except per share)
|
| ||||||||||||||||||||||||||||||||||||||||||
Net sales
|
| | | $ | 183,461 | | | | | $ | 187,495 | | | | | $ | (4,034) | | | | |
|
(2)%
|
| | | | $ | 562,354 | | | | | $ | 563,641 | | | | | $ | (1,287) | | | | |
|
(0)%
|
| |
Gross profit
|
| | | | 59,955 | | | | | | 59,110 | | | | | | 845 | | | | |
|
1%
|
| | | | | 182,531 | | | | | | 175,524 | | | | | | 7,007 | | | | |
|
4%
|
| |
Selling, general and administrative expenses
|
| | | | 38,784 | | | | | | 37,297 | | | | | | 1,487 | | | | |
|
4%
|
| | | | | 116,881 | | | | | | 108,819 | | | | | | 8,062 | | | | |
|
7%
|
| |
Operating income
|
| | | | 21,171 | | | | | | 21,813 | | | | | | (642) | | | | |
|
(3)%
|
| | | | | 65,650 | | | | | | 66,705 | | | | | | (1,055) | | | | |
|
(2)%
|
| |
Interest expense, net
|
| | | | 4,265 | | | | | | 3,602 | | | | | | 663 | | | | |
|
18%
|
| | | | | 12,051 | | | | | | 10,607 | | | | | | 1,444 | | | | |
|
14%
|
| |
Foreign currency (gains) losses, net
|
| | | | (2,243) | | | | | | (4,633) | | | | | | 2,390 | | | | |
|
*
|
| | | | | (5,139) | | | | | | (6,855) | | | | | | 1,716 | | | | |
|
*
|
| |
Income before income taxes
|
| | | | 19,149 | | | | | | 22,844 | | | | | | (3,695) | | | | |
|
(16)%
|
| | | | | 58,738 | | | | | | 62,953 | | | | | | (4,215) | | | | |
|
(7)%
|
| |
Provision (benefit) for income taxes
|
| | | | 572 | | | | | | 6,148 | | | | | | (5,576) | | | | |
|
(91)%
|
| | | | | (8,770) | | | | | | 13,077 | | | | | | (21,847) | | | | |
|
*
|
| |
Net income
|
| | | $ | 18,577 | | | | | $ | 16,696 | | | | | $ | 1,881 | | | | |
|
11%
|
| | | | $ | 67,508 | | | | | $ | 49,876 | | | | | $ | 17,632 | | | | |
|
35%
|
| |
Net income per share | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
basic
|
| | | $ | 0.47 | | | | | $ | 0.43 | | | | | $ | 0.04 | | | | | | | | | | | $ | 1.72 | | | | | $ | 1.28 | | | | | $ | 0.44 | | | | |||||
diluted
|
| | | $ | 0.46 | | | | | $ | 0.42 | | | | | $ | 0.04 | | | | | | | | | | | $ | 1.69 | | | | | $ | 1.25 | | | | | $ | 0.44 | | | | |||||
Weighted average number of shares outstanding
|
| | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
basic
|
| | | | 39,356 | | | | | | 38,998 | | | | | | | | | | | | | | | | | | 39,203 | | | | | | 38,951 | | | | | ||||||||||
diluted
|
| | | | 40,000 | | | | | | 39,919 | | | | | | | | | | | | | | | | | | 39,996 | | | | | | 39,766 | | | | | ||||||||||
Ratio to net sales | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Gross profit
|
| | | | 32.7% | | | | | | 31.5% | | | | | | | | | | | | | | | | | | 32.5% | | | | | | 31.1% | | | | | ||||||||||
Selling, general and administrative expenses
|
| | | | 21.1% | | | | | | 19.9% | | | | | | | | | | | | | | | | | | 20.8% | | | | | | 19.3% | | | | | ||||||||||
Operating income
|
| | | | 11.5% | | | | | | 11.6% | | | | | | | | | | | | | | | | | | 11.7% | | | | | | 11.8% | | | | | ||||||||||
Income before income taxes
|
| | | | 10.4% | | | | | | 12.2% | | | | | | | | | | | | | | | | | | 10.4% | | | | | | 11.2% | | | | | ||||||||||
Net income
|
| | | | 10.1% | | | | | | 8.9% | | | | | | | | | | | | | | | | | | 12.0% | | | | | | 8.8% | | | | | ||||||||||
Effective tax rate
|
| | | | 3.0% | | | | | | 26.9% | | | | | | | | | | | | | | | | | | (14.9)% | | | | | | 20.8% | | | | |
| | |
Three Months
|
| |
Nine Months
|
| ||||||||||||||||||||||||||||||||||||||||||
For the Periods Ended March 31
|
| |
2016
|
| |
2015
|
| |
Change
|
| |
2016
|
| |
2015
|
| |
Change
|
| ||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||||||||
Net sales | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
MFAs and other
|
| | | $ | 82,445 | | | | | $ | 83,372 | | | | | $ | (927) | | | | |
|
(1)%
|
| | | | $ | 253,535 | | | | | $ | 251,547 | | | | | $ | 1,988 | | | | |
|
1%
|
| |
Nutritional specialties
|
| | | | 22,792 | | | | | | 19,826 | | | | | | 2,966 | | | | |
|
15%
|
| | | | | 69,384 | | | | | | 60,129 | | | | | | 9,255 | | | | |
|
15%
|
| |
Vaccines
|
| | | | 13,091 | | | | | | 14,148 | | | | | | (1,057) | | | | |
|
(7)%
|
| | | | | 37,047 | | | | | | 41,680 | | | | | | (4,633) | | | | |
|
(11)%
|
| |
Animal Health
|
| | | | 118,328 | | | | | | 117,346 | | | | | | 982 | | | | |
|
1%
|
| | | | | 359,966 | | | | | | 353,356 | | | | | | 6,610 | | | | |
|
2%
|
| |
Mineral Nutrition
|
| | | | 53,029 | | | | | | 57,320 | | | | | | (4,291) | | | | |
|
(7)%
|
| | | | | 166,351 | | | | | | 171,509 | | | | | | (5,158) | | | | |
|
(3)%
|
| |
Performance Products
|
| | | | 12,104 | | | | | | 12,829 | | | | | | (725) | | | | |
|
(6)%
|
| | | | | 36,037 | | | | | | 38,776 | | | | | | (2,739) | | | | |
|
(7)%
|
| |
Total
|
| | | $ | 183,461 | | | | | $ | 187,495 | | | | | $ | (4,034) | | | | |
|
(2)%
|
| | | | $ | 562,354 | | | | | $ | 563,641 | | | | | $ | (1,287) | | | | |
|
(0)%
|
| |
Adjusted EBITDA | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Animal Health
|
| | | $ | 32,151 | | | | | $ | 29,629 | | | | | $ | 2,522 | | | | |
|
9%
|
| | | | $ | 95,978 | | | | | $ | 90,379 | | | | | $ | 5,599 | | | | |
|
6%
|
| |
Mineral Nutrition
|
| | | | 4,012 | | | | | | 3,761 | | | | | | 251 | | | | |
|
7%
|
| | | | | 11,361 | | | | | | 10,994 | | | | | | 367 | | | | |
|
3%
|
| |
Performance Products
|
| | | | 490 | | | | | | 994 | | | | | | (504) | | | | |
|
(51)%
|
| | | | | 568 | | | | | | 2,192 | | | | | | (1,624) | | | | |
|
(74)%
|
| |
Corporate
|
| | | | (6,987) | | | | | | (6,888) | | | | | | (99) | | | | |
|
*
|
| | | | | (22,100) | | | | | | (20,583) | | | | | | (1,517) | | | | |
|
*
|
| |
Total
|
| | | $ | 29,666 | | | | | $ | 27,496 | | | | | $ | 2,170 | | | | |
|
8%
|
| | | | $ | 85,807 | | | | | $ | 82,982 | | | | | $ | 2,825 | | | | |
|
3%
|
| |
Adjusted EBITDA ratio to segment net
sales |
| | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Animal Health
|
| | | | 27.2% | | | | | | 25.2% | | | | | | | | | | | | | | | | | | 26.7% | | | | | | 25.6% | | | | | ||||||||||
Mineral Nutrition
|
| | | | 7.6% | | | | | | 6.6% | | | | | | | | | | | | | | | | | | 6.8% | | | | | | 6.4% | | | | | ||||||||||
Performance Products
|
| | | | 4.0% | | | | | | 7.7% | | | | | | | | | | | | | | | | | | 1.6% | | | | | | 5.7% | | | | | ||||||||||
Corporate(1)
|
| | | | (3.8)% | | | | | | (3.7)% | | | | | | | | | | | | | | | | | | (3.9)% | | | | | | (3.7)% | | | | | ||||||||||
Total(1)
|
| | | | 16.2% | | | | | | 14.7% | | | | | | | | | | | | | | | | | | 15.3% | | | | | | 14.7% | | | | |
| | |
Three Months
|
| |
Nine Months
|
| ||||||||||||||||||||||||||||||||||||||||||
For the Periods Ended March 31
|
| |
2016
|
| |
2015
|
| |
Change
|
| |
2016
|
| |
2015
|
| |
Change
|
| ||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||||||||
Net income (loss)
|
| | | $ | 18,577 | | | | | $ | 16,696 | | | | | $ | 1,881 | | | | |
|
11%
|
| | | | $ | 67,508 | | | | | $ | 49,876 | | | | | $ | 17,632 | | | | |
|
35%
|
| |
Interest expense, net
|
| | | | 4,265 | | | | | | 3,602 | | | | | | 663 | | | | |
|
18%
|
| | | | | 12,051 | | | | | | 10,607 | | | | | | 1,444 | | | | |
|
14%
|
| |
Provision (benefit) for income taxes
|
| | | | 572 | | | | | | 6,148 | | | | | | (5,576) | | | | |
|
(91)%
|
| | | | | (8,770) | | | | | | 13,077 | | | | | | (21,847) | | | | |
|
*
|
| |
Depreciation and amortization
|
| | | | 5,856 | | | | | | 5,356 | | | | | | 500 | | | | |
|
9%
|
| | | | | 16,678 | | | | | | 15,950 | | | | | | 728 | | | | |
|
5%
|
| |
EBITDA | | | | | 29,270 | | | | | | 31,802 | | | | | | (2,532) | | | | |
|
(8)%
|
| | | | | 87,467 | | | | | | 89,510 | | | | | | (2,043) | | | | |
|
(2)%
|
| |
Acquisition-related cost of goods sold
|
| | | | 1,601 | | | | | | — | | | | | | 1,601 | | | | |
|
*
|
| | | | | 1,601 | | | | | | — | | | | | | 1,601 | | | | |
|
*
|
| |
Acquisition-related accrued compensation
|
| | | | 420 | | | | | | 327 | | | | | | 93 | | | | |
|
28%
|
| | | | | 1,260 | | | | | | 327 | | | | | | 933 | | | | |
|
285%
|
| |
Acquisition-related transaction costs
|
| | | | 618 | | | | | | — | | | | | | 618 | | | | |
|
*
|
| | | | | 618 | | | | | | — | | | | | | 618 | | | | |
|
*
|
| |
Foreign currency (gains) losses, net
|
| | | | (2,243) | | | | | | (4,633) | | | | | | 2,390 | | | | |
|
*
|
| | | | | (5,139) | | | | | | (6,855) | | | | | | 1,716 | | | | |
|
*
|
| |
Adjusted EBITDA
|
| | | $ | 29,666 | | | | | $ | 27,496 | | | | | $ | 2,170 | | | | |
|
8%
|
| | | | $ | 85,807 | | | | | $ | 82,982 | | | | | $ | 2,825 | | | | |
|
3%
|
| |
|
| | |
Three Months
|
| |||||||||||||||||||||||||||||||||
| | |
As Reported
|
| |
Adjustments(1)
|
| |
Adjusted
|
| |||||||||||||||||||||||||||
For the Periods Ended March 31
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| ||||||||||||||||||
| | |
(in thousands, except per share amounts)
|
| |||||||||||||||||||||||||||||||||
Cost of goods sold
|
| | | $ | 123,506 | | | | | $ | 128,385 | | | | | $ | (1,601) | | | | | $ | — | | | | | $ | 121,905 | | | | | $ | 128,385 | | |
Gross profit
|
| | | | 59,955 | | | | | | 59,110 | | | | | | 1,601 | | | | | | — | | | | | | 61,556 | | | | | | 59,110 | | |
Selling, general and administrative expenses
|
| | | | 38,784 | | | | | | 37,297 | | | | | | (2,507) | | | | | | (1,560) | | | | | | 36,277 | | | | | | 35,737 | | |
Operating income
|
| | | | 21,171 | | | | | | 21,813 | | | | | | 4,108 | | | | | | 1,560 | | | | | | 25,279 | | | | | | 23,373 | | |
Interest expense, net
|
| | | | 4,265 | | | | | | 3,602 | | | | | | (394) | | | | | | (235) | | | | | | 3,871 | | | | | | 3,367 | | |
Foreign currency (gains) losses, net
|
| | | | (2,243) | | | | | | (4,633) | | | | | | 2,243 | | | | | | 4,633 | | | | | | — | | | | | | — | | |
Income before income taxes
|
| | | | 19,149 | | | | | | 22,844 | | | | | | 2,259 | | | | | | (2,838) | | | | | | 21,408 | | | | | | 20,006 | | |
Provision (benefit) for income taxes
|
| | | | 572 | | | | | | 6,148 | | | | | | 5,779 | | | | | | (2,679) | | | | | | 6,351 | | | | | | 3,469 | | |
Net income
|
| | | $ | 18,577 | | | | | $ | 16,696 | | | | | $ | (3,520) | | | | | $ | (159) | | | | | $ | 15,057 | | | | | $ | 16,537 | | |
Net income per share | | | | | | | | ||||||||||||||||||||||||||||||
basic
|
| | | $ | 0.47 | | | | | $ | 0.43 | | | | | $ | (0.09) | | | | | $ | 0.00 | | | | | $ | 0.38 | | | | | $ | 0.42 | | |
diluted
|
| | | $ | 0.46 | | | | | $ | 0.42 | | | | | $ | (0.09) | | | | | $ | 0.00 | | | | | $ | 0.38 | | | | | $ | 0.41 | | |
Weighted average common shares outstanding
|
| | | | | | | ||||||||||||||||||||||||||||||
basic
|
| | | | 39,356 | | | | | | 38,998 | | | | | | | | | | | | | | | | | | 39,356 | | | | | | 38,998 | | |
diluted
|
| | | | 40,000 | | | | | | 39,919 | | | | | | | | | | | | | | | | | | 40,000 | | | | | | 39,919 | | |
Ratio to net sales | | | | | | | | ||||||||||||||||||||||||||||||
Gross profit
|
| | | | 32.7% | | | | | | 31.5% | | | | | | | | | | | | | | | | | | 33.6% | | | | | | 31.5% | | |
Selling, general and administrative expenses
|
| | | | 21.1% | | | | | | 19.9% | | | | | | | | | | | | | | | | | | 19.8% | | | | | | 19.1% | | |
Operating income
|
| | | | 11.5% | | | | | | 11.6% | | | | | | | | | | | | | | | | | | 13.8% | | | | | | 12.5% | | |
Income before income taxes
|
| | | | 10.4% | | | | | | 12.2% | | | | | | | | | | | | | | | | | | 11.7% | | | | | | 10.7% | | |
Net income
|
| | | | 10.1% | | | | | | 8.9% | | | | | | | | | | | | | | | | | | 8.2% | | | | | | 8.8% | | |
Effective tax rate
|
| | | | 3.0% | | | | | | 26.9% | | | | | | | | | | | | | | | | | | 29.7% | | | | | | 17.3% | | |
| | |
Nine Months
|
| |||||||||||||||||||||||||||||||||
| | |
As Reported
|
| |
Adjustments(1)
|
| |
Adjusted
|
| |||||||||||||||||||||||||||
For the Periods Ended March 31
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| ||||||||||||||||||
| | |
(in thousands, except per share amounts)
|
| |||||||||||||||||||||||||||||||||
Cost of goods sold
|
| | | $ | 379,823 | | | | | $ | 388,117 | | | | | $ | (1,601) | | | | | $ | — | | | | | $ | 378,222 | | | | | $ | 388,117 | | |
Gross profit
|
| | | | 182,531 | | | | | | 175,524 | | | | | | 1,601 | | | | | | — | | | | | | 184,132 | | | | | | 175,524 | | |
Selling, general and administrative expenses
|
| | | | 116,881 | | | | | | 108,819 | | | | | | (5,866) | | | | | | (3,686) | | | | | | 111,015 | | | | | | 105,133 | | |
Operating income
|
| | | | 65,650 | | | | | | 66,705 | | | | | | 7,467 | | | | | | 3,686 | | | | | | 73,117 | | | | | | 70,391 | | |
Interest expense, net
|
| | | | 12,051 | | | | | | 10,607 | | | | | | (1,083) | | | | | | (235) | | | | | | 10,968 | | | | | | 10,372 | | |
Foreign currency (gains) losses, net
|
| | | | (5,139) | | | | | | (6,855) | | | | | | 5,139 | | | | | | 6,855 | | | | | | — | | | | | | — | | |
Income before income taxes
|
| | | | 58,738 | | | | | | 62,953 | | | | | | 3,411 | | | | | | (2,934) | | | | | | 62,149 | | | | | | 60,019 | | |
Provision (benefit) for income taxes
|
| | | | (8,770) | | | | | | 13,077 | | | | | | 22,635 | | | | | | (3,945) | | | | | | 13,865 | | | | | | 9,132 | | |
Net income
|
| | | $ | 67,508 | | | | | $ | 49,876 | | | | | $ | (19,224) | | | | | $ | 1,011 | | | | | $ | 48,284 | | | | | $ | 50,887 | | |
Net income per share | | | | | | | | ||||||||||||||||||||||||||||||
basic
|
| | | $ | 1.72 | | | | | $ | 1.28 | | | | | $ | (0.49) | | | | | $ | 0.03 | | | | | $ | 1.23 | | | | | $ | 1.31 | | |
diluted
|
| | | $ | 1.69 | | | | | $ | 1.25 | | | | | $ | (0.48) | | | | | $ | 0.03 | | | | | $ | 1.21 | | | | | $ | 1.28 | | |
Weighted average common shares outstanding
|
| | | | | | | ||||||||||||||||||||||||||||||
basic
|
| | | | 39,203 | | | | | | 38,951 | | | | | | | | | | | | | | | | | | 39,203 | | | | | | 38,951 | | |
diluted
|
| | | | 39,996 | | | | | | 39,766 | | | | | | | | | | | | | | | | | | 39,996 | | | | | | 39,766 | | |
Ratio to net sales | | | | | | | | ||||||||||||||||||||||||||||||
Gross profit
|
| | | | 32.5% | | | | | | 31.1% | | | | | | | | | | | | | | | | | | 32.7% | | | | | | 31.1% | | |
Selling, general and administrative expenses
|
| | | | 20.8% | | | | | | 19.3% | | | | | | | | | | | | | | | | | | 19.7% | | | | | | 18.7% | | |
Operating income
|
| | | | 11.7% | | | | | | 11.8% | | | | | | | | | | | | | | | | | | 13.0% | | | | | | 12.5% | | |
Income before income taxes
|
| | | | 10.4% | | | | | | 11.2% | | | | | | | | | | | | | | | | | | 11.1% | | | | | | 10.6% | | |
Net income
|
| | | | 12.0% | | | | | | 8.8% | | | | | | | | | | | | | | | | | | 8.6% | | | | | | 9.0% | | |
Effective tax rate
|
| | | | (14.9)% | | | | | | 20.8% | | | | | | | | | | | | | | | | | | 22.3% | | | | | | 15.2% | | |
| | |
Three Months
|
| |
Nine Months
|
| ||||||||||||||||||
For the Periods Ended March 31
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| ||||||||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| ||||||||||||||||||
Cost of goods sold: | | | | | | ||||||||||||||||||||
Acquisition-related cost of goods sold
|
| | | $ | (1,601) | | | | | $ | — | | | | | $ | (1,601) | | | | | $ | — | | |
Selling, general and administrative expenses: | | | | | | ||||||||||||||||||||
Acquisition-related intangible amortization
|
| | | $ | (1,469) | | | | | $ | (1,233) | | | | | $ | (3,988) | | | | | $ | (3,359) | | |
Acquisition-related accrued compensation
|
| | | | (420) | | | | | | (327) | | | | | | (1,260) | | | | | | (327) | | |
Acquisition-related transaction costs
|
| | | | (618) | | | | | | — | | | | | | (618) | | | | | | — | | |
Total | | | | $ | (2,507) | | | | | $ | (1,560) | | | | | $ | (5,866) | | | | | $ | (3,686) | | |
Interest expense, net: | | | | | | ||||||||||||||||||||
Acquisition-related accrued interest
|
| | | $ | (394) | | | | | $ | (235) | | | | | $ | (1,083) | | | | | $ | (235) | | |
Foreign currency (gains) losses, net: | | | | | | ||||||||||||||||||||
Primarily related to intercompany balances
|
| | | $ | 2,243 | | | | | $ | 4,633 | | | | | $ | 5,139 | | | | | $ | 6,855 | | |
Provision (benefit) for income taxes: | | | | | | ||||||||||||||||||||
Adjust to cash income taxes paid
|
| | | $ | 5,779 | | | | | $ | (2,679) | | | | | $ | 22,635 | | | | | $ | (3,945) | | |
| | |
Nine Months
|
| |||||||||||||||
For the Periods Ended March 31
|
| |
2016
|
| |
2015
|
| |
Change
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Cash provided by/(used in): | | | | | |||||||||||||||
Operating activities
|
| | | $ | 10,626 | | | | | $ | 46,842 | | | | | $ | (36,216) | | |
Investing activities
|
| | | | (75,052) | | | | | | (22,105) | | | | | | (52,947) | | |
Financing activities
|
| | | | 68,000 | | | | | | (14,434) | | | | | | 82,434 | | |
Effect of exchange-rate changes on cash and cash equivalents
|
| | | | (565) | | | | | | (1,320) | | | | | | 755 | | |
Net increase/(decrease) in cash and cash equivalents
|
| | | $ | 3,009 | | | | | $ | 8,983 | | | | | $ | (5,974) | | |
|
| | |
Nine Months
|
| |||||||||||||||
For the Periods Ended March 31
|
| |
2016
|
| |
2015
|
| |
Change
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Adjusted EBITDA
|
| | | $ | 85,807 | | | | | $ | 82,982 | | | | | $ | 2,825 | | |
Interest paid
|
| | | | (10,352) | | | | | | (9,757) | | | | | | (595) | | |
Income taxes paid
|
| | | | (13,865) | | | | | | (9,132) | | | | | | (4,733) | | |
Changes in operating assets and liabilities and other items
|
| | | | (50,964) | | | | | | (17,251) | | | | | | (33,713) | | |
Net cash provided (used) by operating activities
|
| | | $ | 10,626 | | | | | $ | 46,842 | | | | | $ | (36,216) | | |
|
As of
|
| |
March 31,
2016 |
| |
June 30,
2015 |
| |
Change
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 32,225 | | | | | $ | 29,216 | | | | | $ | 3,009 | | |
Working capital
|
| | | $ | 203,402 | | | | | $ | 175,988 | | | | | $ | 27,414 | | |
Ratio of current assets to current liabilities
|
| | | | 3.10:1 | | | | | | 2.62:1 | | | |
| | | | Phibro Animal Health Corporation | | |||
| May 9, 2016 | | | By: | | |
/s/ Jack C. Bendheim
Jack C. Bendheim
President and Chief Executive Officer |
|
| May 9, 2016 | | | By: | | |
/s/ Richard G. Johnson
Richard G. Johnson
Chief Financial Officer |
|