Loar Holdings Inc. Reports Q3 2024 Results, Upward Revision to 2024 and Initial 2025 Guidance
Loar Holdings Inc. Reports Q3 2024 Results, Upward Revision to 2024 and Initial 2025 Guidance
WHITE PLAINS, NY / ACCESSWIRE / November 13, 2024 / Loar Holdings Inc. (NYSE:LOAR) (the "Company," "Loar," "we," "us" and "our"), reported record results for the third quarter of 2024.
紐約白原市 / ACCESSWIRE / 2024年11月13日 / Loar Holdings Inc.(紐交所代碼:LOAR)("公司," "Loar," "我們," "我們," 和"我們的")報告了2024年第三季度的創紀錄業績。
Third Quarter 2024
2024年第三季度
Net sales of $103.5 million, up 25.0% compared to the prior year's quarter.
Net income for Q3 2024 was $8.7 million, up $5.8 million compared to the prior year's quarter.
Diluted earnings per share of $0.09.
Adjusted EBITDA of $38.1 million, up 31.8% compared to the prior year's quarter.
Net income margin for the quarter improved to 8.4% from the prior year's quarter of 3.4%.
Adjusted EBITDA Margin for the quarter was 36.8% compared to 34.9% for the prior year's quarter.
Adjusted Earnings Per Share of $0.15.
淨銷售額爲10350萬,同比去年季度增長25.0%。
2024年第三季度的淨利潤爲870萬,同比去年季度增長580萬。
攤薄每股收益爲0.09美元。
調整後的EBITDA爲3810萬,同比去年季度增長31.8%。
本季度的淨利潤率從去年同期的3.4%改善至8.4%。
本季度的調整後EBITDA利潤率爲36.8%,而去年同期爲34.9%。
調整後的每股收益爲0.15美元。
"Our third quarter results showcased our continued execution across all four of our strategic value drivers," stated Dirkson Charles, Loar CEO and Executive Co-Chairman of the Board of Directors. "We again achieved record net sales and Adjusted EBITDA, driven by strong demand in both our commercial and defense end-markets."
羅亞公司首席執行官兼董事會聯合主席Dirkson Charles表示:「我們第三季度的業績展示了我們在所有四個戰略價值驅動因素上的持續執行。」 「我們再次創下了淨銷售額和調整後營業 EBITDA 的記錄,受益於我們商業和國防終端市場的強勁需求。」
Loar reported net sales for the quarter of $103.5 million, an increase of $20.7 million or 25.0% over the prior year's quarter. Organically(1), net sales increased 16.5% or $13.7 million, to $96.5 million.
羅亞報告本季度淨銷售額爲10350萬美元,比去年同期增加2070萬美元,增幅爲25.0%。有機增量(1),淨銷售額增加了16.5%,或1370萬美元,達到9650萬美元。
Net income for the quarter increased $5.8 million to $8.7 million from a net income of $2.9 million for the comparable quarter a year ago. The increase in net income for the quarter was primarily driven by an increase in operating income and a decrease in interest expense.
本季度淨利潤從去年同期的290萬美元增加到870萬美元,增加了580萬美元。本季度淨利潤的增長主要是由於營業利潤的增加和利息支出的減少。
Adjusted EBITDA for the quarter was $38.1 million, an increase of 31.8% or $9.2 million compared to the prior year's quarter. Adjusted EBITDA as a percentage of net sales was 36.8%, compared to 34.9% in the third quarter of the prior year. The increase in Adjusted EBITDA as a percentage of net sales is primarily attributed to the execution of our strategic value drivers and operating leverage from higher sales levels.
本季度調整後的營業 EBITDA 爲3810萬美元,比去年同期增加31.8%或920萬美元。調整後 EBITDA 佔淨銷售額的比例爲36.8%,而去年第三季度爲34.9%。調整後 EBITDA 佔淨銷售額的比例的增加主要歸因於我們戰略價值驅動因素的執行和銷售水平提高帶來的操作槓桿效應。
Year-to-Date
年至今
Net sales for the first nine months ended September 30, 2024, were $292.4 million, an increase of $61.3 million or 26.5% over the comparable period of the prior year. Organically(1), net sales increased 14.9% or $34.5 million, to $265.6 million.
截至2024年9月30日的前九個月,淨銷售額爲29240萬美元,比去年同期增加6130萬美元,增幅爲26.5%。有機增量(1),淨銷售額增加了14.9%或3450萬美元,達到26560萬美元。
Net income year-to-date increased $22.6 million to $18.5 million from a net loss of $4.0 million for the comparable period a year ago.
截至目前的年度淨利潤從去年同期的淨虧損400萬美元增加到1850萬美元,增加2260萬美元。
Adjusted EBITDA for the nine months of 2024 was $106.2 million, an increase of 27.1% or $22.7 million over the comparable period a year ago. Adjusted EBITDA as a percentage of net sales was 36.3%, compared to 36.1% for the first nine months of the prior year.
2024年前九個月的調整後EBITDA爲10620萬,同比增長27.1%,即2270萬。調整後EBITDA佔淨銷售額的百分比爲36.3%,而去年同期的前九個月爲36.1%。
Please see the attached Table 4 for a reconciliation of net income (loss) to EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin for the periods discussed in this press release.
請參閱附表 4,了解本新聞稿中所述期間的淨收入(淨虧損)與 EBITDA,調整後的 EBITDA 和調整後的 EBITDA 間的和解情況。
(1) |
Net organic sales represent net sales from our existing businesses for comparable periods and exclude net sales from acquisitions. We include net sales from new acquisitions in net organic sales from the 13th month after the acquisition on a comparative basis with the prior period. |
(1) |
淨有機銷售代表我們現有業務在可比期間的淨銷售額,不包括收購的淨銷售額。我們在收購後第13個月開始將新收購的淨銷售額按與之前時期的可比基礎納入淨有機銷售。 |
Full Year 2024 Outlook - Revised Upward
2024 年全年展望-向上修訂。
"As a result of the successful closure of the acquisition of Applied Avionics and our strong business performance, we are revising our full year 2024 guidance," stated Glenn D'Alessandro, Loar Chief Financial Officer and Treasurer. "This guidance therefore reflects higher interest and amortization costs as a result of the acquisition of Applied Avionics."
"由於成功完成Applied Avionics的收購以及我們強勁的業務表現,我們正在修訂2024年的全年指導方針," Loar首席財務官兼財務主管Glenn D'Alessandro表示。"因此這一指導反映了因收購Applied Avionics而導致的更高的利息和攤銷成本。"
Net sales - between $390 and $394 million, up from $374 million to $378 million
Net income - between $19.0 and $20.0 million, down from $28.4 million to $29.6 million
Adjusted EBITDA - between $141 and $143 million, up from $134 million to $136 million
Diluted earnings per share - between $0.20 to $0.22
Net income margin - approximately 5%, down from approximately 8%
Adjusted Earnings Per Share -between $0.35 and $0.37, down from $0.44 to $0.46
Adjusted EBITDA Margin - remains at approximately 36%
Interest expense - approximately $54 million, up from $42 million
-
Market Assumptions - Full year outlook is based on the following assumptions:
Commercial, Business Jet, and General Aviation OEM growth of high double-digits, up from mid double-digits
Commercial, Business Jet, and General Aviation aftermarket growth of mid double-digits
Defense growth of high double-digits, up from mid double-digits
淨銷售 - 在390萬到39400萬之間,上升來自於37400萬到37800萬
淨利潤 - 在19.0萬到2000萬之間,下降來自於2840萬到2960萬
調整後的EBITDA - 在141百萬到14300萬之間,上升至13400萬到13600萬
稀釋每股收益 - 在0.20到0.22之間
淨利潤率 - 約5%,從約8%下降
調整後的每股收益 - 在0.35到0.37之間,從0.44到0.46下降
調整後的EBITDA利潤率 - 維持在約36%
利息支出 - 約5400萬,上升至4200萬
-
市場假設-全年前景基於以下假設:
商業、商務噴氣機和通用航空OEM增長達到高雙位數,從中雙位數上升
商業、商務噴氣機和通用航空市場增長中雙位數
軍工股增長高雙位數,較中雙位數有所上升
Full Year 2025 Outlook
2025年全年展望
"As we near the end of the year, the strength of our backlog gives us the visibility needed to look ahead to 2025. We believe our 2025 guidance outlines the strong demand we see across all the end-markets in which we participate," stated Mr. Charles.
「在年末臨近時,我們的訂單積壓之強勁爲我們提供了展望2025年所需的可視性。我們相信2025年的指導展現了我們在所有參與的最終市場中看到的強勁需求,」查爾斯先生表示。
Net sales - between $470 million and $480 million
Net income - between $33.0 million and $37.0 million
Adjusted EBITDA - between $176 million and $180 million
Diluted earnings per share - between $0.35 and $0.40
Net income margin - approximately 7%
Adjusted Earnings Per Share -between $0.45 and $0.50
Adjusted EBITDA Margin - approximately 37.5%
Interest expense - approximately $60 million
-
Market Assumptions - Full year outlook is based on the following assumptions:
Commercial, Business Jet, and General Aviation OEM growth of high single-digits
Commercial, Business Jet, and General Aviation aftermarket growth of high single-digits
Defense growth of high double-digits
淨銷售額 - 在47000萬至48000萬之間
淨利潤 - 在3300萬至3700萬之間
調整後EBITDA - 在17600萬至18000萬之間
稀釋後每股收益 - 在0.35至0.40之間
淨利潤率 - 約7%
調整後每股盈利 - 介於0.45美元和0.50美元之間
調整後EBITDA利潤率 - 約37.5%
利息費用 - 約6000萬
-
市場假設 - 全年展望基於以下假設:
商業、商務噴氣機和通用航空OEM增長的高單位數
商業、商務噴氣機和通用航空售後市場增長的高單位數
軍工股增長的高雙位數
Adjusted EBITDA, Adjusted Earnings Per Share and Adjusted EBITDA Margin are non-GAAP financial measures provided in these "Full Year 2024 Outlook - Revised Upward" and the "Full Year 2025 Outlook" sections on a forward-looking basis. The Company does not provide a reconciliation of such forward-looking measures to the most directly comparable financial measures calculated and presented in accordance with GAAP because to do so would be potentially misleading and not practical given the difficulty of projecting event-driven transactional and other non-core operating items in any future period. The magnitude of these items, however, may be significant.
調整後的EBITDA、調整後的每股收益和調整後的EBITDA利潤率是非GAAP財務指標,在這些"2024財年展望 - 上調"和"2025財年展望"部分以前瞻性基礎提供。公司不提供此類前瞻性指標與根據GAAP計算和呈現的最直接可比較財務指標的對賬,因爲這樣做可能會誤導並且在預測未來期間事件驅動的交易和其他非核心運營項目時不切實際。然而,這些項目的規模可能是顯著的。
Earnings Conference Call
業績會議電話
A conference call for investors and security analysts is scheduled on Wednesday November 13, 2024, at 10:30 a.m., Eastern Time. To participate in the call telephonically please dial +1 877-407-0670 / +1 215-268-9902. International participants can find a list of toll-free numbers here. A live audio webcast will also be available at the following link as well as through the Investor section of Loar Holdings website;
定於2024年11月13日(星期三)上午10:30(東部時間)召開一場針對投資者和安防分析師的電話會議。要通過電話參加會議,請撥打 +1 877-407-0670 / +1 215-268-9902。國際參與者可以在此找到免費電話號碼列表。還將提供實時音頻網絡廣播,鏈接如下,以及通過Loar Holdings網站的投資者部分提供;
The webcast will be archived and available for replay later in the day.
網絡廣播會被保留並在當天稍後提供重播。
About Loar Holdings Inc.
關於Loar Holdings Inc。
Loar Holdings Inc. is a diversified manufacturer and supplier of niche aerospace and defense components that are essential for today's aircraft and aerospace and defense systems. Loar has established relationships across leading aerospace and defense original equipment manufacturers and Tier Ones worldwide.
Loar Holdings Inc.是一家多元化的製造商和供應商,提供對今天的飛機、航空航天和國防系統至關重要的專業航空航天和國防元件。Loar已經建立了與全球領先的航空航天和國防原始設備製造商和一級供應商的關係。
Non-GAAP Supplemental Information
非GAAP補充信息
We present in this press release certain financial information based on our EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Earnings Per Share. References to "EBITDA" mean earnings before interest, taxes, depreciation and amortization, references to "Adjusted EBITDA" mean EBITDA plus, as applicable for each relevant period, certain adjustments as set forth in the reconciliations of net income (loss) to EBITDA and Adjusted EBITDA, and references to "Adjusted EBITDA Margin" refer to Adjusted EBITDA divided by net sales. References to Adjusted Earnings Per Share mean net income plus certain adjustments as set forth in the reconciliations below to derive Adjusted EBITDA from EBITDA, less the tax effect of these adjustments. EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Earnings Per Share are not measurements of financial performance under U.S. GAAP. We present EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin because we believe they are useful indicators for evaluating operating performance. In addition, our management uses Adjusted EBITDA to review and assess the performance of the management team in connection with employee incentive programs and to prepare its annual budget and financial projections. Moreover, our management uses Adjusted EBITDA of target companies to evaluate acquisitions.
我們在本新聞稿中展示了基於我們的EBITDA、調整後的EBITDA、調整後的EBITDA利潤率和調整後的每股收益的某些財務信息。提到的"EBITDA"是指息稅折舊攤銷前的收益,提到的"調整後的EBITDA"是指EBITDA加上適用於每個相關期間的某些調整,如下面的淨利潤(虧損)到EBITDA及調整後的EBITDA的對賬所列,提到的"調整後的EBITDA利潤率"是指調整後的EBITDA除以淨銷售。提到的調整後的每股收益是指淨利潤加上列出的某些調整,以從EBITDA得出調整後的EBITDA,並減去這些調整的稅務影響。EBITDA、調整後的EBITDA、調整後的EBITDA利潤率和調整後的每股收益不是根據美國GAAP的財務表現衡量標準。我們提出EBITDA、調整後的EBITDA和調整後的EBITDA利潤率是因爲我們認爲這些是評估經營表現的有用因子。此外,我們的管理層利用調整後的EBITDA來審查和評估管理團隊在員工獎勵計劃中的表現,並準備年度預算和財務預測。此外,我們的管理層還使用目標公司的調整後的EBITDA來評估收購。
Although we use EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin as measures to assess the performance of our business and for the other purposes set forth above, the use of non-GAAP financial measures as analytical tools has limitations, and you should not consider any of them in isolation, or as a substitute for analysis of our results of operations as reported in accordance with U.S. GAAP. Some of these limitations are:
儘管我們使用EBITDA、調整後的EBITDA和調整後的EBITDA利潤率來評估我們業務的表現,以及上述其他目的,但使用非GAAP財務指標作爲分析工具是有限制的,您不應單獨考慮任何一個指標,也不能作爲分析我們根據美國GAAP報告的經營業績的替代工具。這些限制包括:
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin do not reflect the significant interest expense, or the cash requirements necessary to service interest payments on our indebtedness.
Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and the cash requirements for such replacements are not reflected in EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin.
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin exclude the cash expense we have incurred to integrate acquired businesses into our operations, which is a necessary element of certain of our acquisitions.
The omission of the substantial amortization expense associated with our intangible assets further limits the usefulness of EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin; and
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin do not include the payment of taxes, which is a necessary element of our operations.
EBITDA、調整後的EBITDA、和調整後的EBITDA利潤率並不反映重大的利息費用或支付利息的現金要求。
儘管折舊和攤銷是非現金費用,但將折舊和攤銷的資產在未來往往需要被替換,這種替換的現金要求沒有反映在EBITDA、調整後的EBITDA和調整後的EBITDA利潤率中。
EBITDA、調整後的EBITDA和調整後的EBITDA利潤率不包括我們爲了將收購的企業整合到運營中而產生的現金支出,這些支出是我們某些收購的必要組成部分。
忽略與我們無形資產相關的重大攤銷費用進一步限制了使用EBITDA、調整後的EBITDA和調整後的EBITDA利潤率的實用性。
EBITDA、調整後的EBITDA、調整後的EBITDA利潤率和調整後的每股收益不包括繳納稅款,這是我們運營中的必要元素。
Because of these limitations, EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin should not be considered as measures of cash available to us to invest in the growth of our business. Management compensates for these limitations by not viewing EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin in isolation and specifically by using other U.S. GAAP measures, such as net sales and operating profit, to measure our operating performance. EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin are not measurements of financial performance under U.S. GAAP, and they should not be considered as alternatives to net income (loss) or cash flow from operations determined in accordance with U.S. GAAP. Our calculations of EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin may not be comparable to the calculations of similarly titled measures reported by other companies.
由於這些限制,EBITDA、調整後的EBITDA和調整後的EBITDA利潤率不應被視爲我們可用於投資於業務增長的現金指標。管理層通過不單獨觀察EBITDA、調整後的EBITDA和調整後的EBITDA利潤率來彌補這些限制,特別是通過使用其他美國GAAP指標,例如淨銷售額和營業利潤,來衡量我們的經營業績。EBITDA、調整後的EBITDA和調整後的EBITDA利潤率不是根據美國GAAP的財務表現衡量指標,也不應被視爲根據美國GAAP確定的淨利潤(虧損)或經營現金流的替代品。我們對EBITDA、調整後的EBITDA和調整後的EBITDA利潤率的計算可能與其他公司報告的同名指標的計算不具可比性。
Future Looking Statements
前瞻性聲明
This press release includes express or implied forward-looking statements. Forward-looking statements include all statements that are not historical facts including those that reflect our current views with respect to, among other things, our operations and financial performance. The words "anticipate," "assume," "believe," "continue," "could," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "future," "will," "seek," "foreseeable," the negative version of these words or similar terms and phrases may identify forward-looking statements in this press release, but the absence of these words does not mean that a statement is not forward-looking.
本新聞稿包含明示或暗示的前瞻性聲明。前瞻性聲明包括所有非歷史事實的陳述,包括反映我們對業務運營和財務表現當前看法的陳述。"預計"、"假設"、"相信"、"持續"、"可能"、"估計"、"預期"、"打算"、"可能"、"計劃"、"潛在"、"預測"、"項目"、"未來"、"尋求"、"可以預見的"的負面版本或類似用語和短語,可在本新聞稿中識別前瞻性聲明,但沒有這些詞語並不意味着該陳述不是前瞻性的。
The forward-looking statements contained in this press release, including, but not limited to, the statements under the headings "Full Year 2024 Outlook - Revised Upward" and "Full Year 2025 Outlook," are based on management's current expectations and are not guarantees of future performance. Our expectations and beliefs are expressed in management's good faith, and we believe there is a reasonable basis for them, however, the forward-looking statements are subject to various known and unknown risks, uncertainties, assumptions, or changes in circumstances that are difficult to predict or quantify. Actual results may differ materially from these expectations due to changes in global, regional, or local economic, business, competitive, market, regulatory, and other factors, many of which are beyond our control. We believe that these factors include but are not limited to the following: the almost exclusive focus of our business on the aerospace and defense industry; our heavy reliance on certain customers for a significant portion of our sales; the fact that we have in the past consummated acquisitions and our intention to continue to pursue acquisitions, and that our business may be adversely affected if we cannot consummate acquisitions on satisfactory terms, or if we cannot effectively integrate acquired operations; and the other risks and uncertainties described under "Risk Factors" of the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2024 filed with the Securities and Exchange Commission ("SEC") on August 13, 2024, as well as the Company's Quarterly Report on Form 10-Q that will be filed following this earnings release, and other periodic reports filed by the Company from time to time with the SEC.
本新聞稿中包含的前瞻性聲明,包括但不限於標題爲「2024財年展望 - 上調」和「2025財年展望」下的聲明,基於管理層當前的預期,並不保證未來的表現。我們的預期和信念是基於管理層的善意表達,我們相信這些預期有合理的基礎,然而,前瞻性聲明可能會受到各種已知或未知的風險、不確定性、假設或環境變化的影響,這些因素難以預測或量化。由於全球、區域或地方經濟、業務、競爭、市場、監管及其他因素的變化,實際結果可能與這些預期有實質性差異,其中許多因素超出我們的控制。我們認爲這些因素包括但不限於以下內容:我們業務幾乎完全專注於航空航天與國防行業;我們對某些客戶的重大銷售依賴;我們過去已經完成的收購以及我們繼續追求收購的意圖,如果我們無法在滿意的條款上完成收購,或無法有效整合收購的運營,可能會對我們的業務產生不利影響;以及在2024年6月30日結束的季度裏,提交給證券交易委員會(「SEC」)的公司季度報告10-Q中的「風險因素」部分描述的其他風險和不確定性,以及隨此業績發佈後將提交的公司季度報告10-Q,以及公司不時向SEC提交的其他定期報告。
These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this press release. Should one or more of these risks or uncertainties materialize, or should any of our assumptions prove incorrect, our actual results may vary in material respects from those projected in the forward-looking statements. Any forward-looking statement made by us in this press release speaks only as of the date of this press release and is expressly qualified in its entirety by the cautionary statements included in this press release. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We may not actually achieve the plans, intentions or expectations disclosed in our forward-looking statements and you should not place undue reliance on our forward-looking statements. Our forward-looking statements do not reflect the potential impact of any future acquisitions, mergers, dispositions, joint ventures, investments, or other strategic transactions we may make. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by any applicable law.
這些因素不應被視爲詳盡無遺的,並應結合本新聞稿中包含的其他警示性聲明一起閱讀。如果這些風險或不確定性中的一個或多個實現,或者我們的任何假設證明不正確,我們的實際結果可能會與前瞻性聲明中所述預期存在實質差異。我們在本新聞稿中所做出的任何前瞻性聲明僅表達當日意見,並在整個新聞稿中受到警示性聲明的限制。我們的前瞻性聲明不反映任何未來收購、合併、出售、合資、投資或其他戰略交易可能對我們造成的影響。我們無義務公開更新或審查任何前瞻性聲明,除非適用法律要求。
Contact
聯繫方式
Ian McKillop
Loar Group Investor Relations
IR@loargroup.com
伊恩·麥基洛普
洛爾集團投資者關係
IR@loargroup.com
Loar Holdings Inc.
Table 1: - Condensed Consolidated Balance Sheets
(Unaudited, amounts in thousands except share amounts)
洛爾控股有限公司。
表1:-簡明綜合資產負債表
(未經審計,金額以千爲單位,除每股股數外)
September 30, 2024 |
December 31, 2023 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
55,179 |
$ |
21,489 |
||||
Accounts receivable, net |
66,329 |
59,002 |
||||||
Inventories |
97,887 |
77,962 |
||||||
Other current assets |
12,152 |
11,830 |
||||||
Income taxes receivable |
408 |
393 |
||||||
Total current assets |
231,955 |
170,676 |
||||||
Property, plant and equipment |
76,955 |
72,174 |
||||||
Finance lease assets |
2,240 |
2,448 |
||||||
Operating lease assets |
5,916 |
6,297 |
||||||
Other long-term assets |
16,200 |
11,420 |
||||||
Intangible assets, net |
447,123 |
316,542 |
||||||
Goodwill |
691,658 |
470,888 |
||||||
Total assets |
$ |
1,472,047 |
$ |
1,050,445 |
||||
Liabilities and equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ |
16,224 |
$ |
12,876 |
||||
Current portion of long-term debt |
6,028 |
6,896 |
||||||
Current portion of finance lease liabilities |
221 |
190 |
||||||
Current portion of operating lease liabilities |
612 |
609 |
||||||
Income taxes payable |
6,265 |
6,133 |
||||||
Accrued expenses and other current liabilities |
29,334 |
24,776 |
||||||
Total current liabilities |
58,684 |
51,480 |
||||||
Deferred income taxes |
36,820 |
36,785 |
||||||
Long-term debt, net |
596,074 |
528,582 |
||||||
Finance lease liabilities |
3,234 |
3,401 |
||||||
Operating lease liabilities |
5,464 |
5,802 |
||||||
Environmental liabilities |
- |
1,145 |
||||||
Other long-term liabilities |
1,957 |
5,109 |
||||||
Total liabilities |
702,233 |
632,304 |
||||||
Commitments and contingencies |
||||||||
Equity: |
||||||||
Preferred stock, $0.01 par value, 1,000,000 shares authorized, and no shares issued or outstanding |
- |
- |
||||||
Common stock, $0.01 par value, 485,000,000 shares authorized; 89,703,571 issued and outstanding at September 30, 2024 |
897 |
- |
||||||
Additional paid-in capital |
793,167 |
- |
||||||
Accumulated deficit |
(24,245) |
- |
||||||
Accumulated other comprehensive loss |
(5) |
- |
||||||
Member's equity |
- |
418,141 |
||||||
Total equity |
769,814 |
418,141 |
||||||
Total liabilities and equity |
$ |
1,472,047 |
$ |
1,050,445 |
2024年9月30日 |
2023年12月31日 |
|||||||
資產 |
||||||||
流動資產: |
||||||||
現金及現金等價物 |
$ |
55,179 |
$ |
21,489 |
||||
應收賬款淨額 |
66,329 |
59,002 |
||||||
存貨 |
50,589 |
77,962 |
||||||
其他流動資產 |
12,152 |
11,830 |
||||||
應收所得稅款項 |
408 |
393 |
||||||
總流動資產 |
231,955 |
170,676 |
||||||
物業、廠房及設備 |
76,955 |
72,174 |
||||||
融資租賃資產 |
2,240 |
2,448 |
||||||
營業租賃資產 |
5,916 |
6,297 |
||||||
其他長期資產 |
16,200 |
11,420 |
||||||
無形資產-淨額 |
447,123 |
316,542 |
||||||
商譽 |
691,658 |
470,888 |
||||||
資產總額 |
$ |
1,472,047 |
$ |
1,050,445 |
||||
負債和股本 |
||||||||
流動負債: |
||||||||
應付帳款 |
$ |
16,224 |
$ |
12,876 |
||||
長期債務的流動部分 |
6,028 |
6,896 |
||||||
融資租賃負債的流動部分 |
221 |
190 |
||||||
經營租賃負債流動部分 |
612 |
609 |
||||||
應付所得稅 |
6,265 |
6,133 |
||||||
應計費用及其他流動負債 |
29,334 |
24,776 |
||||||
流動負債合計 |
58,684 |
51,480 |
||||||
遞延所得稅 |
36,820 |
36,785 |
||||||
長期負債淨額 |
596,074 |
528,582 |
||||||
融資租賃負債 |
3,234 |
3,401 |
||||||
經營租賃負債 |
5,464 |
5,802 |
||||||
環保母基 |
- |
1,145 |
||||||
其他長期負債 |
1,957 |
5,109 |
||||||
負債總額 |
702,233 |
632,304 |
||||||
承諾和 contingencies |
||||||||
股東權益: |
||||||||
優先股,面值0.01美元,授權發行1,000,000股,未發行或流通股份。 |
- |
- |
||||||
普通股,每股面值0.01美元,授權485,000,000股;截至2024年9月30日,已發行且流通的股份爲89,703,571股 |
897 |
- |
||||||
額外實收資本 |
793,167 |
- |
||||||
累積赤字 |
(24,245) |
- |
||||||
累計其他綜合損失 |
(5) |
- |
||||||
會員權益 |
- |
418,141 |
||||||
總股權 |
769,814 |
418,141 |
||||||
負債和所有者權益總額 |
$ |
1,472,047 |
$ |
1,050,445 |
Loar Holdings Inc.
Table 2: Condensed Consolidated Statements of Operations
(Unaudited, amounts in thousands except per common share and per common unit amounts)
洛爾控股公司。
表2:合併簡要運營報表
(未經審計,金額以千美元爲單位,除每普通股和每普通單位金額外)
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||||||
Net sales |
$ |
103,519 |
$ |
82,807 |
$ |
292,378 |
$ |
231,042 |
|||||||||
Cost of sales |
50,615 |
42,176 |
147,515 |
116,904 |
|||||||||||||
Gross profit |
52,904 |
40,631 |
144,863 |
114,138 |
|||||||||||||
Selling, general and administrative expenses |
30,186 |
21,863 |
80,362 |
60,210 |
|||||||||||||
Transaction expenses |
1,444 |
2,022 |
2,549 |
2,626 |
|||||||||||||
Other income, net |
1,574 |
356 |
4,441 |
483 |
|||||||||||||
Operating income |
22,848 |
17,102 |
66,393 |
51,785 |
|||||||||||||
Interest expense, net |
9,962 |
17,155 |
38,332 |
49,125 |
|||||||||||||
Refinancing costs |
- |
- |
1,645 |
- |
|||||||||||||
Income (loss) before income taxes |
12,886 |
(53) | 26,416 |
2,660 |
|||||||||||||
Income tax (provision) benefit |
(4,230) | 2,907 |
(7,870) | (6,702) | |||||||||||||
Net income (loss) |
$ |
8,656 |
$ |
2,854 |
$ |
18,546 |
$ |
(4,042) | |||||||||
Net income per common share: |
|||||||||||||||||
Basic |
$ |
0.10 |
n/a |
$ |
0.21 |
n/a |
|||||||||||
Diluted |
$ |
0.09 |
n/a |
$ |
0.20 |
n/a |
|||||||||||
Weighted average common shares outstanding: |
|||||||||||||||||
Basic |
89,704 |
n/a |
88,722 |
n/a |
|||||||||||||
Diluted |
91,931 |
n/a |
90,755 |
n/a |
|||||||||||||
Net income (loss) per common unit |
n/a |
$ |
14,000.14 |
n/a |
$ |
(19,799.55) | |||||||||||
Weighted average common units outstanding - basic and diluted |
n/a |
204 |
n/a |
204 |
截止至9月30日的三個月 |
截至9月30日的九個月 |
||||||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||||||
淨銷售額 |
$ |
103,519 |
$ |
82,807 |
$ |
292,378 |
$ |
231,042 |
|||||||||
銷售成本 |
50,615 |
42,176 |
147,515 |
116,904 |
|||||||||||||
毛利潤 |
52,904 |
9,590 |
144,863 |
114,138 |
|||||||||||||
銷售、一般和行政費用 |
30,186 |
21,863 |
80,362 |
60,210 |
|||||||||||||
交易費用 |
1,444 |
2,022 |
2,549 |
2,626 |
|||||||||||||
其他收入,淨 |
1,574 |
356 |
4,441 |
483 |
|||||||||||||
營業收入 |
22,848 |
17,102 |
66,393 |
51,785 |
|||||||||||||
利息費用,淨額 |
9,962 |
17,155 |
38,332 |
49,125 |
|||||||||||||
再融資成本 |
- |
- |
1,645 |
- |
|||||||||||||
稅前收入(虧損) |
12,886 |
(53) | 26,416 |
2,660 |
|||||||||||||
所得稅(負債)益額 |
(4,230) | 2,907 |
(7,870) | (6,702) | |||||||||||||
淨利潤(損失) |
$ |
8,656 |
$ |
2,854 |
$ |
18,546 |
$ |
(4,042) | |||||||||
每股普通股淨收益: |
|||||||||||||||||
基本 |
$ |
0.10 |
不適用 |
$ |
0.21 |
n/a |
|||||||||||
稀釋 |
$ |
0.09 |
不適用 |
$ |
0.20 |
不適用 |
|||||||||||
加權平均流通股數: |
|||||||||||||||||
基礎 |
89,704 |
無 |
88,722 |
無 |
|||||||||||||
稀釋 |
91,931 |
無 |
90,755 |
無 |
|||||||||||||
每普通單位淨收益(虧損) |
n/a |
$ |
14,000.14 |
n/a |
$ |
(19,799.55) | |||||||||||
基本和稀釋後加權平均普通單位 |
n/a |
204 |
n/a |
204 |
Loar Holdings Inc.
Table 3: - Condensed Consolidated Statements of Cash Flows
(Unaudited, amounts in thousands)
洛爾控股有限公司。
表3:- 簡明合併現金流量表
(未經審計,金額單位爲千美元)
Nine Months Ended September 30, |
||||||||
2024 |
2023 |
|||||||
Operating Activities |
||||||||
Net income (loss) |
$ |
18,546 |
$ |
(4,042) | ||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
||||||||
Depreciation |
8,183 |
7,297 |
||||||
Amortization of intangibles and other long-term assets |
22,249 |
20,869 |
||||||
Amortization of debt issuance costs |
931 |
2,132 |
||||||
Amortization of inventory step-up |
276 |
201 |
||||||
Stock-based compensation |
7,568 |
278 |
||||||
Deferred income taxes |
(141) | 622 |
||||||
Non-cash lease expense |
438 |
668 |
||||||
Refinancing costs |
1,645 |
- |
||||||
Other income, net |
(2,856) | - |
||||||
Changes in assets and liabilities: |
||||||||
Accounts receivable |
(4,331) | (11,462) | ||||||
Inventories |
(13,694) | (12,643) | ||||||
Other assets |
(4,455) | (3,565) | ||||||
Accounts payable |
2,825 |
3,531 |
||||||
Other liabilities |
(1,404) | (2,384) | ||||||
Environmental liabilities |
(1,145) | (46) | ||||||
Operating lease liabilities |
(392) | (656) | ||||||
Net cash provided by operating activities |
34,243 |
800 |
||||||
Investing Activities |
||||||||
Capital expenditures |
(6,084) | (7,824) | ||||||
Payment for acquisitions, net of cash acquired |
(383,222) | (60,289) | ||||||
Net cash used in investing activities |
(389,306) | (68,113) | ||||||
Financing Activities |
||||||||
Net proceeds from issuance of common stock |
325,408 |
- |
||||||
Payments of long-term debt |
(287,881) | (4,333) | ||||||
Proceeds from issuance of long-term debt |
360,000 |
53,000 |
||||||
Financing costs and other, net |
(8,876) | (1,060) | ||||||
Payments of finance lease liabilities |
(137) | (95) | ||||||
Net cash provided by financing activities |
388,514 |
47,512 |
||||||
Effect of translation adjustments on cash and cash equivalents |
239 |
(137) | ||||||
Net increase (decrease) in cash and cash equivalents |
33,690 |
(19,938) | ||||||
Cash and cash equivalents, beginning of period |
21,489 |
35,497 |
||||||
Cash and cash equivalents, end of period |
$ |
55,179 |
$ |
15,559 |
||||
Supplemental information |
||||||||
Interest paid during the period, net of capitalized amounts |
$ |
37,495 |
$ |
47,246 |
||||
Income taxes paid during the period, net |
$ |
7,925 |
$ |
4,942 |
截至9月30日的九個月 |
||||||||
2024 |
2023 |
|||||||
經營活動 |
||||||||
淨利潤(虧損) |
$ |
18,546 |
$ |
(4,042) | ||||
調整淨利潤(損失)與提供的淨現金的對賬。 575,544 |
||||||||
折舊 |
8,183 |
7,297 |
||||||
無形資產及其他開多期限資產的攤銷 |
總營業收入,不包括SurVeil DCb許可費用(1) |
20,869 |
||||||
債務發行成本攤銷 |
931 |
2,132 |
||||||
庫存階段性攤銷 |
276 |
201 |
||||||
基於股票的補償 |
7,568 |
278 |
||||||
遞延所得稅 |
(141) | 622 |
||||||
非現金租賃費用 |
438 |
668 |
||||||
再融資成本 |
1,645 |
- |
||||||
其他淨收入 |
(2,856) | - |
||||||
資產和負債變動: |
||||||||
應收賬款 |
(4,331) | (11,462) | ||||||
存貨 |
(13,694) | (12,643) | ||||||
其他資產 |
(4,455) | (3,565) | ||||||
應付帳款 |
銷售及總務費用在截至2024年7月31日的三個月內增加1580萬美元,與截至2023年7月31日的三個月相比。作爲房屋銷售收入的百分比,2024年7月31日結束的三個月內SGA開支爲9.0%,與2023年7月31日結束的三個月的8.6%相比。銷售及總務費用的美元增加主要是由於銷售量增加和社區數量增加帶來的佣金和營銷支出上升。費用佔收入比的增加主要是由於2024財年期間新社區開業數量的增加。 |
3,531 |
||||||
其他負債 |
(1,404) | (2,384) | ||||||
環保母基 |
(1,145) | (46) | ||||||
經營租賃負債 |
(392) | (656) | ||||||
經營活動提供的淨現金 |
34,243 |
800 |
||||||
投資活動 |
||||||||
資本支出 |
(6,084) | (7,824) | ||||||
支付收購款項,扣除取得的現金淨額 |
(383,222) | (60,289) | ||||||
投資活動使用的淨現金 |
(389,306) | (68,113) | ||||||
籌資活動 |
||||||||
普通股發行所得淨額 |
325,408 |
- |
||||||
開多期債務償還 |
(287,881) | (4,333) | ||||||
長期債務發行所得 |
360,000 |
$53,000 |
||||||
財務費用及其他淨額 |
(8,876) | (1,060) | ||||||
還款融資租賃負債 |
(137) | (95) | ||||||
籌資活動產生的現金淨額 |
388,514 |
47,512 |
||||||
翻譯調整對現金及現金等價物的影響 |
239 |
(137) | ||||||
現金及現金等價物的淨增加(減少) |
33,690 |
(19,938) | ||||||
現金及現金等價物期初餘額 |
21,489 |
35,497 |
||||||
現金及現金等價物期末餘額 |
$ |
55,179 |
$ |
15,559 |
||||
補充信息 |
||||||||
淨化期間支付的利息稅前金額 |
$ |
37,495 |
$ |
47,246 |
||||
淨支付所得稅金額 |
$ |
7,925 |
$ |
4,942 |
Loar Holdings Inc.
Table 4: Reconciliation of Net income (Loss) to EBITDA and Adjusted EBITDA
(Unaudited, amounts in thousands)
洛爾控股有限公司。
表4:淨利潤(虧損)與息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤的調解
(未經審計,金額單位爲千美元)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||||
Net income (loss) |
$ |
8,656 |
$ |
2,854 |
$ |
18,546 |
$ |
(4,042) | ||||||||||
Adjustments: |
||||||||||||||||||
Interest expense, net |
9,962 |
17,155 |
38,332 |
49,125 |
||||||||||||||
Refinancing costs |
- |
- |
1,645 |
- |
||||||||||||||
Income tax provision (benefit) |
4,230 |
(2,907) | 7,870 |
6,702 |
||||||||||||||
Operating income |
22,848 |
17,102 |
66,393 |
51,785 |
||||||||||||||
Depreciation |
2,775 |
2,314 |
8,183 |
7,297 |
||||||||||||||
Amortization |
7,945 |
7,101 |
22,249 |
20,869 |
||||||||||||||
EBITDA |
33,568 |
26,517 |
96,825 |
79,951 |
||||||||||||||
Adjustments: |
||||||||||||||||||
Recognition of inventory step-ups (1)
|
276 |
201 |
276 |
201 |
||||||||||||||
Other income, net (2)
|
(1,574) | (356) | (4,441) | (483) | ||||||||||||||
Transaction expenses (3)
|
1,444 |
2,023 |
2,549 |
2,627 |
||||||||||||||
Stock-based compensation (4)
|
3,094 |
92 |
7,568 |
278 |
||||||||||||||
Acquisition and facility integration costs (5)
|
1,288 |
432 |
3,381 |
917 |
||||||||||||||
Adjusted EBITDA |
$ |
38,096 |
$ |
28,909 |
$ |
106,158 |
$ |
83,491 |
||||||||||
Net sales |
$ |
103,519 |
$ |
82,807 |
$ |
292,378 |
$ |
231,042 |
||||||||||
Net income (loss) margin |
8.4% | 3.4% | 6.3% | (1.7)% | ||||||||||||||
Adjusted EBITDA Margin |
36.8% | 34.9% | 36.3% | 36.1% |
截止至9月30日的三個月 |
截至9月30日的九個月 |
|||||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||||
淨利潤(損失) |
$ |
8,656 |
$ |
2,854 |
$ |
18,546 |
$ |
(4,042) | ||||||||||
調整: |
||||||||||||||||||
利息費用,淨額 |
9,962 |
17,155 |
38,332 |
49,125 |
||||||||||||||
再融資成本 |
- |
- |
1,645 |
- |
||||||||||||||
所得稅準備金(效益) |
4,230 |
(99,239) | 7,870 |
6,702 |
||||||||||||||
營業收入 |
22,848 |
17,102 |
66,393 |
51,785 |
||||||||||||||
折舊 |
2,775 |
2,314 |
8,183 |
7,297 |
||||||||||||||
攤銷 |
7,945 |
7,101 |
總營業收入,不包括SurVeil DCb許可費用(1) |
20,869 |
||||||||||||||
EBITDA |
|
26,517 |
96,825 |
79,951 |
||||||||||||||
調整: |
||||||||||||||||||
庫存增值的確認 (1) |
276 |
201 |
276 |
201 |
||||||||||||||
其他收入,淨額 (2) |
(1,574) | (356) | (4,441) | (483) | ||||||||||||||
交易費用 (3) |
1,444 |
2,023 |
2,549 |
2,627 |
||||||||||||||
基於股票的薪酬 (4) |
3,094 |
92 |
7,568 |
278 |
||||||||||||||
收購和設施整合成本 (5) |
|
432 |
向員工發放的RSU |
917 |
||||||||||||||
調整後的息稅折舊攤銷前利潤 |
$ |
38,096 |
$ |
28,909 |
$ |
106,158 |
$ |
83,491 |
||||||||||
淨銷售額 |
$ |
103,519 |
$ |
82,807 |
$ |
292,378 |
$ |
231,042 |
||||||||||
淨利潤(損失)率 |
8.4% | 3.4% | 6.3% | (1.7)% | ||||||||||||||
調整後的EBITDA利潤率 |
36.8% | 34.9% | 36.3% | 36.1% |
Represents accounting adjustments to inventory associated with acquisitions of businesses that were charged to cost of sales when inventory was sold.
Represents the reduction in the estimated contingent purchase price for the CAV Group Limited acquisition in 2024 and a grant from the U.S. Department of Transportation under the Aviation Manufacturing Jobs Protection Program in 2023.
Represents third party transaction-related costs for acquisitions comprising deal fees, legal, financial and tax due diligence expenses, and valuation costs that are required to be expensed as incurred.
Represents the non-cash compensation expense recognized by the Company for equity awards.
Represents costs incurred to integrate acquired businesses and product lines into our operations, facility relocation costs and other acquisition-related costs.
表示與收購企業相關的存貨會計調整,這些調整在存貨售出時計入銷售成本。
代表了2024年對CAV Group Limited收購的估計的附帶購買價格的減少以及2023年美國交通部在航空製造業保護計劃下的撥款。
代表了其他交易相關成本,包括交易費用、法律、財務和稅務盡職調查費用以及必須按發生時按費用覈算的估值成本。
代表了公司爲股權獎勵而認可的非現金補償費用。
代表了合併收購的業務和產品線併入我們的經營、設施遷移成本和其他相關收購成本。
Loar Holdings Inc.
Table 5: Sales by End-Market
(Unaudited, amounts in thousands)
洛爾控股公司。
表5:按最終市場分類的銷售
(未經審計,金額以千計)
Three Months Ended September 30, |
||||||||||||||||||||||||
2024 |
2023 |
|||||||||||||||||||||||
OEM |
Aftermarket |
Total |
OEM |
Aftermarket |
Total |
|||||||||||||||||||
Commercial Aerospace |
$ |
15,824 |
$ |
29,058 |
$ |
44,882 |
$ |
14,574 |
$ |
23,886 |
$ |
38,460 |
||||||||||||
Business Jet and General Aviation |
19,911 |
10,121 |
30,032 |
11,701 |
7,729 |
19,430 |
||||||||||||||||||
Total Commercial |
35,735 |
39,179 |
74,914 |
26,275 |
31,615 |
57,890 |
||||||||||||||||||
Defense |
10,152 |
11,810 |
21,962 |
8,004 |
7,218 |
15,222 |
||||||||||||||||||
Other |
2,976 |
3,667 |
6,643 |
5,667 |
4,028 |
9,695 |
||||||||||||||||||
Total |
$ |
48,863 |
$ |
54,656 |
$ |
103,519 |
$ |
39,946 |
$ |
42,861 |
$ |
82,807 |
截止到9月30日的三個月 |
||||||||||||||||||||||||
2024 |
2023 |
|||||||||||||||||||||||
OEM |
售後市場 |
Total |
原始設備製造商 |
售後市場 |
總計 |
|||||||||||||||||||
商業航空航天 |
$ |
15,824 |
$ |
29,058 |
$ |
44,882 |
$ |
14,574 |
$ |
23,886。 |
$ |
38,460 |
||||||||||||
商業飛機和通用航空 |
19,911 |
10,121 |
30,032 |
11,701 |
7,729 |
19430 |
||||||||||||||||||
商用總計 |
35,735 |
39179 |
74,914 |
26,275 |
31,615 |
57,890 |
||||||||||||||||||
軍工股 |
10,152 |
11,810 |
21,962 |
8,004 |
7,218 |
15,222 |
||||||||||||||||||
其他 |
2,976 |
3,667 |
6,643 |
5,667 |
4,028 |
9,695 |
||||||||||||||||||
Total |
$ |
48,863 |
$ |
54,656 |
$ |
103,519 |
$ |
39,946 |
$ |
42,861 |
$ |
82,807 |
Nine Months Ended September 30, |
||||||||||||||||||||||||
2024 |
2023 |
|||||||||||||||||||||||
OEM |
Aftermarket |
Total |
OEM |
Aftermarket |
Total |
|||||||||||||||||||
Commercial Aerospace |
$ |
46,316 |
$ |
81,101 |
$ |
127,417 |
$ |
40,487 |
$ |
67,016 |
$ |
107,503 |
||||||||||||
Business Jet and General Aviation |
53,556 |
29,253 |
82,809 |
31,391 |
20,516 |
51,907 |
||||||||||||||||||
Total Commercial |
99,872 |
110,354 |
210,226 |
71,878 |
87,532 |
159,410 |
||||||||||||||||||
Defense |
26,793 |
32,681 |
59,474 |
22,546 |
21,056 |
43,602 |
||||||||||||||||||
Other |
10,727 |
11,951 |
22,678 |
15,323 |
12,707 |
28,030 |
||||||||||||||||||
Total |
$ |
137,392 |
$ |
154,986 |
$ |
292,378 |
$ |
109,747 |
$ |
121,295 |
$ |
231,042 |
截至9月30日的九個月 |
||||||||||||||||||||||||
2024 |
2023 |
|||||||||||||||||||||||
OEM |
售後市場 |
總計 |
OEM |
售後市場 |
總計 |
|||||||||||||||||||
商業航空航天 |
$ |
46,316 |
$ |
81,101 |
$ |
127,417 |
$ |
40,487 |
$ |
67,016 |
$ |
107,503 |
||||||||||||
商業飛機和通用航空 |
53,556 |
29,253 |
82,809 |
31,391 |
20,516 |
51,907 |
||||||||||||||||||
商用總計 |
99,872 |
|
210,226 |
71,878 |
87,532 |
159,410 |
||||||||||||||||||
軍工股 |
26,793 |
32,681 |
59,474 |
22,546 |
21,056 |
43,602 |
||||||||||||||||||
其他 |
10,727 |
11,951 |
22,678 |
15,323 |
12,707 |
28,030 |
||||||||||||||||||
總計 |
$ |
137,392 |
$ |
154,986 |
$ |
292,378 |
$ |
109,747 |
$ |
121,295 |
$ |
231,042 |
Loar Holdings Inc.
Table 6: Reconciliation of Earnings Per Share to Adjusted Earnings Per Share
(Unaudited, amounts in thousands except per share amounts)
洛爾控股有限公司。
表6:每股收益與調整後每股收益的調節
(未經審計,金額以千元爲單位,每股數額除外)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||
2024 |
2024 |
|||||||
Reported earnings per share |
||||||||
Net income |
$ |
8,656 |
$ |
18,546 |
||||
Denominator for basic and diluted earnings per common share: |
||||||||
Weighted-average common shares outstanding - basic |
89,704 |
88,722 |
||||||
Effect of dilutive common shares |
2,227 |
2,033 |
||||||
Weighted average common shares outstanding-diluted |
91,931 |
90,755 |
||||||
Net income per common shares-basic |
$ |
0.10 |
$ |
0.21 |
||||
Net income per common shares-diluted |
$ |
0.09 |
$ |
0.20 |
||||
Adjusted earnings per share |
||||||||
Net income |
$ |
8,656 |
$ |
18,546 |
||||
Refinancing costs |
- |
1,645 |
||||||
Gross adjustments to EBITDA |
4,528 |
9,333 |
||||||
Tax adjustment (1) |
235 |
(880) | ||||||
Adjusted net income |
$ |
13,419 |
$ |
28,644 |
||||
Adjusted diluted earnings per share |
$ |
0.15 |
$ |
0.32 |
||||
Diluted earnings per share to adjusted earnings per share |
||||||||
Net income per common shares-diluted |
$ |
0.09 |
$ |
0.20 |
||||
Adjustments to diluted earnings per share: |
||||||||
Refinancing costs |
- |
0.02 |
||||||
Other income |
(0.02) | (0.05) | ||||||
Transaction expenses |
0.02 |
0.03 |
||||||
Stock-based compensation |
0.04 |
0.08 |
||||||
Acquisition and facility integration costs |
0.02 |
0.05 |
||||||
Tax adjustment (1) |
(0.00) | (0.01) | ||||||
Adjusted earnings per share |
$ |
0.15 |
$ |
0.32 |
截止至9月30日的三個月 |
截至九月三十日的九個月 |
|||||||
2024 |
2024 |
|||||||
報告的每股收益 |
||||||||
淨利潤 |
$ |
8,656 |
$ |
18,546 |
||||
普通股基本和攤薄每股收益的分母: |
||||||||
703.8 |
89,704 |
88,722 |
||||||
稀釋性普通股數的影響 |
2,227 |
2,033 |
||||||
稀釋加權平均流通股 |
91,931 |
90,755 |
||||||
每股普通股淨收益-基本 |
$ |
0.10 |
$ |
0.21 |
||||
每股普通股淨收益-攤薄 |
$ |
0.09 |
$ |
0.20 |
||||
每股調整後盈利 |
||||||||
淨利潤 |
$ |
8,656 |
$ |
18,546 |
||||
再融資成本 |
- |
1,645 |
||||||
對EBITDA進行的總體調整 |
4,528 |
9,333 |
||||||
稅務調整(1) |
235 |
(880) | ||||||
調整後的淨利潤 |
$ |
13,419 |
$ |
28,644 |
||||
Adjusted diluted earnings per share |
$ |
0.15 |
$ |
0.32 |
||||
攤薄每股收益到調整後攤薄每股收益 |
||||||||
每股普通股攤薄淨利潤 |
$ |
0.09 |
$ |
0.20 |
||||
每股收益的調整: |
||||||||
再融資成本 |
- |
0.02 |
||||||
其他收入 |
(0.02) | (0.05) | ||||||
交易費用 |
0.02 |
0.03 |
||||||
基於股票的補償 |
0.04 |
0.08 |
||||||
收購和設施整合成本 |
0.02 |
0.05 |
||||||
稅收調整 (1) |
(0.00) | (0.01) | ||||||
調整後的每股收益 |
$ |
0.15 |
$ |
0.32 |
The tax adjustment represents the tax effect of the adjustments at the applicable effective tax rate. To determine the applicable effective tax rate, refinancing costs, other income, transaction expenses, stock-based compensation, and acquisition and facility integration costs are excluded from adjusted net income and therefore we have excluded the impact those items have on the effective tax rate.___
稅務調整代表在適用的有效稅率下的調整稅費影響。爲了判斷適用的有效稅率,扣除了再融資成本、其他收入、交易費用、股票薪酬以及收購和設施整合成本,這些項目因此被排除在調整後的淨利潤之外,因此我們也排除了這些項目對有效稅率的影響。___
SOURCE: Loar Group Inc.
來源:Loar Group Inc.
譯文內容由第三人軟體翻譯。