Strong Q3 Cash Flow from Operations of
Highlights of the Third Quarter and Year-to-Date 2019*
- Q3 revenue up 6% to
$192.2 million - Q3 gross profit up 10% to
$57.8 million and gross margin expanded 140 basis points to 30.1% - Q3 operating income up 257% to
$10.8 million - Q3 net income of
$3.1 million compared to year ago net loss - Q3 adjusted EBITDA up 7% to
$22.4 million - Q3 cash from operations up 374% to
$19.4 million
- YTD debt repayment of
$23.3 million - YTD operating income up 11% to
$21.8 million but growth rate expected to decline in the fourth quarter (refer to guidance update details on page three of this press release)
*- All comparisons are consolidated and versus the equivalent prior year period.
For the third quarter of 2019, consolidated revenues were
Chief Executive Officer
Mr. Bertolotti additionally commented on the Company’s current outlook for 2019, saying, “The pervasive uncertainty surrounding the global macroeconomic environment has now impacted our core Oil and Gas market. Consequently, despite what we believe to be steady gains in our core market share, the weakness in the Oil and Gas turnaround market has reduced our expectations for the fourth quarter and consequently full year revenues and adjusted EBITDA. We believe this decline in market growth is temporary, and we fully expect performance in our Oil and Gas operations to show renewed strength next year. We believe that our year-to-date 2019 gross margin can be maintained into 2020, even with short-term volatility in revenue volume.”
“Over the long-term we are confident that our strategy will enable us to outpace industry growth in both the near and long term while expanding margins and generating attractive free cash flow. The actions we have taken to dispose of non-core and less profitable operations, improve operating efficiency, and expand into adjacent markets such as mechanical services and platforms such as MISTRAS Digital, both through organic investment as well as strategic acquisitions, has positioned us to capitalize on the emerging demand for faster access to better, and more predictive information.”
Performance by segment during the quarter was as follows:
Services segment third quarter revenues increased by 8%. This improvement in the top line was driven by revenue from acquisitions coupled with organic growth. Services segment gross profit margins improved 90 basis points in the third quarter to 28.4% from 27.5% due to favorable operating leverage, favorable service mix, and a decrease in the proportion of low margin contracts.
International segment third quarter revenues increased 1%, despite the headwinds created by the runoff of the European staff leasing business and a mid-single digit decline in foreign exchange rates. Segment gross margins improved by 190 basis points compared to the year ago quarter, reflecting steady progress improving labor utilization rates and the reduction of low margin contracts.
Products and Systems segment revenue decreased by 3% in the third quarter of 2019 compared to the prior year. The revenue decline was attributable to the segment’s 2018 subsidiary sale, partially offset by new contracts recently procured. Gross profit margin improved by 400 basis points compared to the year ago quarter due to product sales mix.
The Company generated
The Company’s net debt (total debt less cash and cash equivalents) was
Updated Guidance for 2019
Revenues and operating earnings were ahead of fiscal 2018 on a year to date basis through the first nine months, indicating a robust business. However, the strong momentum developed over the past two quarters encountered some headwinds coming into the fourth quarter of 2019. The Company is seeing a weak Oil and Gas market, and an overall Fall season that ended much sooner than anticipated. In particular, the Company sees weaknesses in the Oil and Gas turnaround market that appears to be attributable to supply buildups earlier in the year, as well as refineries shifting resources to prepare for IMO2020. In addition, towards the middle of
Although the Company feels very good about where it is and its outlook for the long term, this unexpected pause in the Oil and Gas end markets has created some immediate challenges, which will affect performance for the fourth quarter of 2019 and full year 2019.
Consequently, the Company’s full year outlook is now significantly more modest than originally anticipated, and accordingly the Company is lowering its guidance for 2019 as follows:
Total revenues are expected to be between
Adjusted EBITDA is expected to be between
Capital expenditures are expected to be under
Free cash flow is expected to between
The Company is still developing its 2020 full year budget, but preliminarily anticipates modest single digit top-line growth, while maintaining its year-to-date 2019 gross profit and operating margins and cashflow levels.
Conference Call
In connection with this release,
About
For more information, please visit the company's website at www.mistrasgroup.com or contact
Forward-Looking and Cautionary Statements
Certain statements made in this press release are "forward-looking statements" about
Use of Non-GAAP Measures
In addition to financial information prepared in accordance with generally accepted accounting principles in the U.S. (GAAP), this press release also contains adjusted financial measures that we believe provide investors and management with supplemental information relating to operating performance and trends that facilitate comparisons between periods and with respect to projected information. The term "Adjusted EBITDA" used in this release is a financial measurement not calculated in accordance with GAAP and is defined as net income attributable to
Condensed Consolidated Balance Sheets
(in thousands, except share and per share data)
September 30, 2019 | December 31, 2018 | |||||||
ASSETS | (unaudited) | |||||||
Current Assets | ||||||||
Cash and cash equivalents | $ | 14,372 | $ | 25,544 | ||||
Accounts receivable, net | 148,024 | 148,324 | ||||||
Inventories | 13,419 | 13,053 | ||||||
Prepaid expenses and other current assets | 17,135 | 15,870 | ||||||
Total current assets | 192,950 | 202,791 | ||||||
Property, plant and equipment, net | 95,502 | 93,895 | ||||||
Intangible assets, net | 106,893 | 111,395 | ||||||
Goodwill | 283,121 | 279,259 | ||||||
Deferred income taxes | 2,780 | 1,930 | ||||||
Other assets | 46,781 | 4,767 | ||||||
Total assets | $ | 728,027 | $ | 694,037 | ||||
LIABILITIES AND EQUITY | ||||||||
Current Liabilities | ||||||||
Accounts payable | $ | 13,428 | $ | 13,863 | ||||
Accrued expenses and other current liabilities | 86,452 | 73,895 | ||||||
Current portion of long-term debt | 6,563 | 6,833 | ||||||
Current portion of finance lease obligations | 3,751 | 3,922 | ||||||
Income taxes payable | 1,049 | 1,958 | ||||||
Total current liabilities | 111,243 | 100,471 | ||||||
Long-term debt, net of current portion | 260,753 | 283,787 | ||||||
Obligations under finance leases, net of current portion | 10,799 | 9,075 | ||||||
Deferred income taxes | 27,458 | 23,148 | ||||||
Other long-term liabilities | 39,428 | 6,482 | ||||||
Total liabilities | 449,681 | 422,963 | ||||||
Commitments and contingencies | ||||||||
Equity | ||||||||
Preferred stock, 10,000,000 shares authorized | — | — | ||||||
Common stock, $0.01 par value, 200,000,000 shares authorized, 28,915,088 and 28,562,608 shares issued | 289 | 285 | ||||||
Additional paid-in capital | 228,287 | 226,616 | ||||||
Retained earnings | 76,784 | 71,553 | ||||||
Accumulated other comprehensive loss | (27,202 | ) | (27,557 | ) | ||||
Total Mistras Group, Inc. stockholders’ equity | 278,158 | 270,897 | ||||||
Non-controlling interests | 188 | 177 | ||||||
Total equity | 278,346 | 271,074 | ||||||
Total liabilities and equity | $ | 728,027 | $ | 694,037 | ||||
Unaudited Condensed Consolidated Statements of Income (Loss)
(in thousands, except per share data)
Three months ended | Nine months ended | ||||||||||||||
September 30, 2019 | September 30, 2018 | September 30, 2019 | September 30, 2018 | ||||||||||||
Revenue | $ | 192,192 | $ | 182,169 | $ | 569,595 | $ | 561,592 | |||||||
Cost of revenue | 129,241 | 124,260 | 386,721 | 389,131 | |||||||||||
Depreciation | 5,182 | 5,577 | 16,160 | 16,902 | |||||||||||
Gross profit | 57,769 | 52,332 | 166,714 | 155,559 | |||||||||||
Selling, general and administrative expenses | 42,328 | 41,931 | 126,014 | 122,232 | |||||||||||
Bad debt provision for troubled customers, net of recoveries | — | — | 2,798 | — | |||||||||||
Pension withdrawal expense (benefit) | (45 | ) | 5,886 | 489 | 5,886 | ||||||||||
Gain on sale of subsidiary | — | (2,384 | ) | — | (2,384 | ) | |||||||||
Research and engineering | 650 | 745 | 2,261 | 2,414 | |||||||||||
Depreciation and amortization | 4,089 | 2,920 | 12,380 | 8,834 | |||||||||||
Acquisition-related expense (benefit), net | (32 | ) | 217 | 970 | (1,143 | ) | |||||||||
Income from operations | 10,779 | 3,017 | 21,802 | 19,720 | |||||||||||
Interest expense | 2,959 | 1,894 | 10,065 | 5,581 | |||||||||||
Income before provision for income taxes | 7,820 | 1,123 | 11,737 | 14,139 | |||||||||||
Provision for income taxes | 4,733 | 2,133 | 6,493 | 6,229 | |||||||||||
Net income (loss) | 3,087 | (1,010 | ) | 5,244 | 7,910 | ||||||||||
Less: Net income (loss) attributable to non-controlling interests, net of taxes | (6 | ) | 1 | 13 | 13 | ||||||||||
Net income (loss) attributable to Mistras Group, Inc. | $ | 3,093 | $ | (1,011 | ) | $ | 5,231 | $ | 7,897 | ||||||
Earnings (loss) per common share: | |||||||||||||||
Basic | $ | 0.11 | $ | (0.04 | ) | $ | 0.18 | $ | 0.28 | ||||||
Diluted | $ | 0.11 | $ | (0.04 | ) | $ | 0.18 | $ | 0.27 | ||||||
Weighted-average common shares outstanding: | |||||||||||||||
Basic | 28,800 | 28,429 | 28,678 | 28,360 | |||||||||||
Diluted | 29,156 | 28,429 | 29,022 | 29,447 | |||||||||||
Unaudited Operating Data by Segment
(in thousands)
Three months ended | Nine months ended | ||||||||||||||
September 30, 2019 | September 30, 2018 | September 30, 2019 | September 30, 2018 | ||||||||||||
Revenues | |||||||||||||||
Services | $ | 152,572 | $ | 141,340 | $ | 454,079 | $ | 434,653 | |||||||
International | 37,050 | 36,671 | 109,302 | 116,238 | |||||||||||
Products and Systems | 5,521 | 5,716 | 13,222 | 17,286 | |||||||||||
Corporate and eliminations | (2,951 | ) | (1,558 | ) | (7,008 | ) | (6,585 | ) | |||||||
$ | 192,192 | $ | 182,169 | $ | 569,595 | $ | 561,592 | ||||||||
Three months ended | Nine months ended | ||||||||||||||
September 30, 2019 | September 30, 2018 | September 30, 2019 | September 30, 2018 | ||||||||||||
Gross profit | |||||||||||||||
Services | $ | 43,330 | $ | 38,838 | $ | 127,903 | $ | 113,675 | |||||||
International | 11,695 | 10,877 | 33,113 | 34,273 | |||||||||||
Products and Systems | 2,739 | 2,604 | 5,803 | 7,707 | |||||||||||
Corporate and eliminations | 5 | 13 | (105 | ) | (96 | ) | |||||||||
$ | 57,769 | $ | 52,332 | $ | 166,714 | $ | 155,559 | ||||||||
Unaudited Reconciliation of
Segment and Total Company Income from Operations (GAAP) to Income before Special Items (non-GAAP)
(in thousands)
Three months ended | Nine months ended | ||||||||||||||||||||||||||||||
September 30, 2019 | September 30, 2018 | September 30, 2019 | September 30, 2018 | ||||||||||||||||||||||||||||
Services: | |||||||||||||||||||||||||||||||
Income from operations (GAAP) | $ | 15,757 | $ | 8,289 | $ | 40,715 | $ | 36,892 | |||||||||||||||||||||||
Bad debt provision for troubled customers, net of recoveries | — | — | 2,778 | — | |||||||||||||||||||||||||||
Pension withdrawal expense (benefit) | (45 | ) | 5,886 | 489 | 5,886 | ||||||||||||||||||||||||||
Reorganization and other costs | 125 | 292 | 202 | 292 | |||||||||||||||||||||||||||
Acquisition-related expense (benefit), net | (125 | ) | 181 | 577 | (809 | ) | |||||||||||||||||||||||||
Income before special items (non-GAAP) | $ | 15,712 | $ | 14,648 | $ | 44,761 | $ | 42,261 | |||||||||||||||||||||||
International: | |||||||||||||||||||||||||||||||
Income (loss) from operations (GAAP) | $ | 2,921 | $ | (662 | ) | $ | 5,155 | $ | 2,713 | ||||||||||||||||||||||
Reorganization and other costs | 90 | 2,808 | 355 | 3,544 | |||||||||||||||||||||||||||
Acquisition-related expense (benefit), net | — | — | — | (409 | ) | ||||||||||||||||||||||||||
Bad debt provision for troubled customers, net of recoveries | — | — | 20 | — | |||||||||||||||||||||||||||
Income before special items (non-GAAP) | $ | 3,011 | $ | 2,146 | $ | 5,530 | $ | 5,848 | |||||||||||||||||||||||
Products and Systems: | |||||||||||||||||||||||||||||||
Income (loss) from operations (GAAP) | $ | 509 | $ | 2,415 | $ | (1,224 | ) | $ | 2,032 | ||||||||||||||||||||||
Gain on sale of subsidiary | — | (2,384 | ) | — | (2,384 | ) | |||||||||||||||||||||||||
Reorganization and other costs | 218 | — | 218 | 29 | |||||||||||||||||||||||||||
Income (loss) before special items (non-GAAP) | $ | 727 | $ | 31 | $ | (1,006 | ) | $ | (323 | ) | |||||||||||||||||||||
Corporate and Eliminations: | |||||||||||||||||||||||||||||||
Loss from operations (GAAP) | $ | (8,408 | ) | $ | (7,025 | ) | $ | (22,844 | ) | $ | (21,917 | ) | |||||||||||||||||||
Reorganization and other costs | 44 | 305 | 104 | 305 | |||||||||||||||||||||||||||
Acquisition-related expense, net | 93 | 36 | 393 | 75 | |||||||||||||||||||||||||||
Loss before special items (non-GAAP) | $ | (8,271 | ) | $ | (6,684 | ) | $ | (22,347 | ) | $ | (21,537 | ) | |||||||||||||||||||
Total Company: | |||||||||||||||||||||||||||||||
Income from operations (GAAP) | $ | 10,779 | $ | 3,017 | $ | 21,802 | $ | 19,720 | |||||||||||||||||||||||
Pension withdrawal expense | (45 | ) | 5,886 | 489 | 5,886 | ||||||||||||||||||||||||||
Gain on sale of subsidiary | — | (2,384 | ) | — | (2,384 | ) | |||||||||||||||||||||||||
Bad debt provision for troubled customers, net of recoveries | — | — | 2,798 | — | |||||||||||||||||||||||||||
Reorganization and other costs | 477 | 3,405 | 879 | 4,170 | |||||||||||||||||||||||||||
Acquisition-related expense (benefit), net | (32 | ) | 217 | 970 | (1,143 | ) | |||||||||||||||||||||||||
Income before special items (non-GAAP) | $ | 11,179 | $ | 10,141 | $ | 26,938 | $ | 26,249 | |||||||||||||||||||||||
Unaudited Summary Cash Flow Information
(in thousands)
Nine months ended | |||||||
September 30, 2019 | September 30, 2018 | ||||||
Net cash provided by (used in): | |||||||
Operating activities | $ | 40,476 | $ | 24,184 | |||
Investing activities | (21,628 | ) | (9,831 | ) | |||
Financing activities | (29,521 | ) | (23,905 | ) | |||
Effect of exchange rate changes on cash | (499 | ) | (916 | ) | |||
Net change in cash and cash equivalents | $ | (11,172 | ) | $ | (10,468 | ) | |
Unaudited Reconciliation of
Net Cash Provided by Operating Activities (GAAP) to Free Cash Flow (non-GAAP)
(in thousands)
Nine months ended | |||||||
September 30, 2019 | September 30, 2018 | ||||||
Net cash provided by operating activities (GAAP) | $ | 40,476 | $ | 24,184 | |||
Less: | |||||||
Purchases of property, plant and equipment | (17,275 | ) | (15,386 | ) | |||
Purchases of intangible assets | (704 | ) | (385 | ) | |||
Free cash flow (non-GAAP) | $ | 22,497 | $ | 8,413 | |||
Unaudited Reconciliation of
Net Income (Loss) (GAAP) to Adjusted EBITDA (non-GAAP)
(in thousands)
Three months ended | Nine months ended | ||||||||||||||
September 30, 2019 | September 30, 2018 | September 30, 2019 | September 30, 2018 | ||||||||||||
Net income (loss) (GAAP) | $ | 3,087 | $ | (1,010 | ) | $ | 5,244 | $ | 7,910 | ||||||
Less: Net income (loss) attributable to non-controlling interests, net of taxes | (6 | ) | 1 | 13 | 13 | ||||||||||
Net income (loss) attributable to Mistras Group, Inc. | $ | 3,093 | $ | (1,011 | ) | $ | 5,231 | $ | 7,897 | ||||||
Interest expense | 2,959 | 1,894 | 10,065 | 5,581 | |||||||||||
Provision for income taxes | 4,733 | 2,133 | 6,493 | 6,229 | |||||||||||
Depreciation and amortization | 9,271 | 8,497 | 28,540 | 25,736 | |||||||||||
Share-based compensation expense | 1,725 | 1,931 | 4,592 | 4,760 | |||||||||||
Acquisition-related expense (benefit), net | (32 | ) | 217 | 970 | (1,143 | ) | |||||||||
Reorganization and other related costs | 477 | 3,405 | 879 | 4,170 | |||||||||||
Gain on sale of subsidiary | — | (2,384 | ) | — | (2,384 | ) | |||||||||
Pension withdrawal expense (benefit) | (45 | ) | 5,886 | 489 | 5,886 | ||||||||||
Bad debt provision for troubled customers, net of recoveries | — | — | 2,798 | — | |||||||||||
Foreign exchange (gain) loss | 197 | 262 | (1,001 | ) | 651 | ||||||||||
Adjusted EBITDA (non-GAAP) | $ | 22,378 | $ | 20,830 | $ | 59,056 | $ | 57,383 | |||||||
Unaudited Reconciliation of
Net Income Attributable to
Net Income Attributable to
Diluted EPS (GAAP) to Diluted EPS Excluding Special Items (non-GAAP)
(in thousands, except per share data)
Three months ended | Nine months ended | ||||||||||||||
9/30/2019 | 9/30/2018 | 9/30/2019 | 9/30/2018 | ||||||||||||
Net income (loss) attributable to Mistras Group, Inc. (GAAP) | $ | 3,093 | $ | (1,011 | ) | $ | 5,231 | $ | 7,897 | ||||||
Special items | 400 | 7,124 | 5,136 | 6,529 | |||||||||||
Tax impact on special items (2) (3) | (173 | ) | (5,041 | ) | (2,095 | ) | (2,108 | ) | |||||||
Special items, net of tax | 227 | 2,083 | 3,041 | 4,421 | |||||||||||
Net income attributable to Mistras Group, Inc. Excluding Special Items (non-GAAP) (4) | $ | 3,320 | $ | 1,072 | $ | 8,272 | $ | 12,318 | |||||||
Diluted EPS (GAAP)(1) | $ | 0.11 | $ | (0.04 | ) | $ | 0.18 | $ | 0.27 | ||||||
Special items, net of tax | 0.01 | 0.07 | 0.10 | 0.15 | |||||||||||
Diluted EPS Excluding Special Items (non-GAAP) (4) | $ | 0.12 | $ | 0.03 | $ | 0.28 | $ | 0.42 |
(1) For the three months ended
(2) The Company's tax effect on special items was calculated utilizing the Company's effective tax rate, exclusive of discrete items, for the three and nine months ended
(3) The Company modified the prior year tax effect on special items to be consistent with the current year methodology. The effective tax rate for the three and nine months ended
(4) The table above does not reflect a reduction in net income related to the write-off of certain deferred tax assets of approximately
Media Contact:
Nestor S. Makarigakis
Group Director of
marcom@mistrasgroup.com
1(609)716-4000
Source: Mistras Group Inc