Delaware
|
1-11406
|
52-1762325
|
(State or Other Jurisdiction
|
(Commission File Number)
|
(IRS Employer
|
of Incorporation)
|
|
Identification No.)
|
One Technology Park Drive
|
|
|
Westford, Massachusetts
|
|
01886
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
|
o
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
o
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
(c) Exhibit
|
|
|
The following exhibit relating to Item 2.02 shall be deemed to be furnished and not filed.
|
|
|
|
|
|
Exhibit
No
|
Description of Exhibit
|
|
|
|
|
99
|
Press Release issued by the Company on February 19, 2014
|
|
|
|
|
|
KADANT INC.
|
|
|
|
Date: February 19, 2014
|
By
|
/s/ Thomas M. O'Brien
|
|
|
Thomas M. O'Brien
Executive Vice President and
Chief Financial Officer
|
·
|
GAAP diluted earnings per share (EPS) from continuing operations was $0.52 in the fourth quarter of 2013 compared to $0.84 in the fourth quarter of 2012 and exceeded our guidance of $0.47 to $0.49. The guidance did not include the results of the Carmanah acquisition, which was dilutive by $0.05 in the quarter.
|
·
|
Net income from continuing operations was $6 million in the fourth quarter of 2013 compared to $10 million in the fourth quarter of 2012 and was $23 million in 2013 compared to $31 million in 2012. The 2012 periods included a $5 million benefit from discrete tax items.
|
·
|
Adjusted diluted EPS increased 16% to $0.51 in the fourth quarter of 2013 compared to $0.44 in the fourth quarter of 2012.
|
·
|
For the full year, GAAP diluted EPS from continuing operations was $2.07 compared to $2.66 in 2012. Adjusted diluted EPS was $2.07 in 2013 compared to $2.29 in 2012.
|
·
|
Adjusted EBITDA increased 35% to $12 million in the fourth quarter of 2013 compared to $9 million in the fourth quarter of 2012 and was $44.7 million in 2013 compared to a record $44.8 million in 2012.
|
·
|
Revenues were $95 million in the fourth quarter of 2013, including $12 million from acquisitions, compared to revenues of $78 million in the fourth quarter of 2012.
|
·
|
Gross margins were a record 45.8% for full-year 2013 compared to 43.9% in 2012.
|
·
|
Operating income was $8 million in the fourth quarter of 2013 compared to $7 million in the fourth quarter of 2012. Adjusted operating income increased 38% to $9 million in the fourth quarter of 2013 compared to $7 million in the fourth quarter of 2012.
|
·
|
Bookings were $84 million in the fourth quarter of 2013, including $12 million from acquisitions, compared to $76 million in the fourth quarter of 2012. For the full year, bookings increased 14% to $343 million compared to $300 million in 2012, including an 8% increase from acquisitions.
|
·
|
Cash flows from continuing operations were $40 million in 2013, increasing 31% compared to $30 million in 2012 and were the second highest result ever achieved.
|
Three Months Ended
Dec. 28, 2013
|
Three Months Ended
Dec. 29, 2012
|
|||||||||||||||
Adjusted Net Income and Adjusted Diluted EPS Reconciliation (non-GAAP)
|
($ in millions)
|
Diluted EPS
|
($ in millions)
|
Diluted EPS
|
||||||||||||
Net Income and Diluted EPS Attributable to Kadant, as reported
|
$
|
5.9
|
$
|
0.52
|
$
|
9.6
|
$
|
0.83
|
||||||||
Loss from discontinued operation
|
-
|
-
|
-
|
0.01
|
||||||||||||
Income and Diluted EPS from Continuing Operations, as reported
|
5.9
|
0.52
|
9.6
|
0.84
|
||||||||||||
Adjustments for the following:
|
||||||||||||||||
Restructuring income
|
(0.1
|
)
|
(0.01
|
)
|
-
|
-
|
||||||||||
Benefit from discrete tax items
|
-
|
-
|
(4.6
|
)
|
(0.40
|
)
|
||||||||||
Adjusted Net Income and Adjusted Diluted EPS
|
$
|
5.8
|
$
|
0.51
|
$
|
5.0
|
$
|
0.44
|
Twelve Months Ended
Dec. 28, 2013
|
Twelve Months Ended
Dec. 29, 2012
|
|||||||||||||||
Adjusted Net Income and Adjusted Diluted EPS Reconciliation (non-GAAP)
|
($ in millions)
|
Diluted EPS
|
($ in millions)
|
Diluted EPS
|
||||||||||||
Net Income and Diluted EPS Attributable to Kadant, as reported
|
$
|
23.4
|
$
|
2.07
|
$
|
31.6
|
$
|
2.73
|
||||||||
Loss (income) from discontinued operation
|
0.1
|
-
|
(0.7
|
)
|
(0.07
|
)
|
||||||||||
Income and Diluted EPS from Continuing Operations, as reported
|
23.5
|
2.07
|
30.9
|
2.66
|
||||||||||||
Adjustments for the following:
|
||||||||||||||||
Other expense
|
-
|
-
|
0.3
|
0.03
|
||||||||||||
Benefit from discrete tax items
|
-
|
-
|
(4.6
|
)
|
(0.40
|
)
|
||||||||||
Adjusted Net Income and Adjusted Diluted EPS
|
$
|
23.5
|
$
|
2.07
|
$
|
26.6
|
$
|
2.29
|
·
|
Restructuring income of $0.1 million in the fourth quarter of 2013 and other expense of $0.3 million in the twelve-month period ended December 29, 2012, the latter of which was associated with accelerated depreciation related to a facility consolidation. We believe that the restructuring income and other expense are not indicative of our core operating results and not comparable to other periods, which have differing levels of incremental costs and income or none at all.
|
·
|
A benefit from discrete tax items of $4.6 million in the three-month and twelve-month periods ended December 29, 2012. The benefit from discrete tax items in the 2012 periods was primarily due to the reversal of valuation allowances on certain deferred tax assets in the U.S. based on a consideration of expected profitability and foreign source income in future periods. We believe that this discrete tax benefit is not comparable to other periods, which may have differing levels of discrete tax items or none at all.
|
Financial Highlights (unaudited)
|
||||||||||||||||
(In thousands, except per share amounts and percentages)
|
||||||||||||||||
|
||||||||||||||||
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||||||
Consolidated Statement of Income
|
Dec. 28, 2013
|
Dec. 29, 2012
|
Dec. 28, 2013
|
Dec. 29, 2012
|
||||||||||||
|
||||||||||||||||
Revenues
|
$
|
94,815
|
$
|
78,055
|
$
|
344,499
|
$
|
331,751
|
||||||||
|
||||||||||||||||
Costs and Operating Expenses:
|
||||||||||||||||
Cost of revenues
|
53,198
|
44,519
|
186,795
|
185,949
|
||||||||||||
Selling, general, and administrative expenses
|
32,580
|
25,297
|
117,581
|
103,101
|
||||||||||||
Research and development expenses
|
1,603
|
1,514
|
6,717
|
5,950
|
||||||||||||
Restructuring and other expense (income), net (a)
|
(160
|
)
|
-
|
103
|
307
|
|||||||||||
|
87,221
|
71,330
|
311,196
|
295,307
|
||||||||||||
|
||||||||||||||||
Operating Income
|
7,594
|
6,725
|
33,303
|
36,444
|
||||||||||||
Interest Income
|
217
|
88
|
623
|
319
|
||||||||||||
Interest Expense
|
(265
|
)
|
(209
|
)
|
(900
|
)
|
(833
|
)
|
||||||||
|
||||||||||||||||
Income from Continuing Operations before Income Taxes
|
7,546
|
6,604
|
33,026
|
35,930
|
||||||||||||
|
||||||||||||||||
Income Tax Provision (Benefit)
|
1,530
|
(3,046
|
)
|
9,316
|
4,852
|
|||||||||||
|
||||||||||||||||
Income from Continuing Operations
|
6,016
|
9,650
|
23,710
|
31,078
|
||||||||||||
|
||||||||||||||||
(Loss) Income from Discontinued Operation, Net of Tax
|
(7
|
)
|
(37
|
)
|
(62
|
)
|
743
|
|||||||||
|
||||||||||||||||
Net Income
|
6,009
|
9,613
|
23,648
|
31,821
|
||||||||||||
|
||||||||||||||||
Net Income Attributable to Noncontrolling Interest
|
(81
|
)
|
(47
|
)
|
(229
|
)
|
(198
|
)
|
||||||||
|
||||||||||||||||
Net Income Attributable to Kadant
|
$
|
5,928
|
$
|
9,566
|
$
|
23,419
|
$
|
31,623
|
||||||||
|
||||||||||||||||
Amounts Attributable to Kadant:
|
||||||||||||||||
Income from Continuing Operations
|
$
|
5,935
|
$
|
9,603
|
$
|
23,481
|
$
|
30,880
|
||||||||
(Loss) Income from Discontinued Operation, Net of Tax
|
(7
|
)
|
(37
|
)
|
(62
|
)
|
743
|
|||||||||
Net Income Attributable to Kadant
|
$
|
5,928
|
$
|
9,566
|
$
|
23,419
|
$
|
31,623
|
||||||||
|
||||||||||||||||
Earnings per Share from Continuing Operations
|
||||||||||||||||
Attributable to Kadant:
|
||||||||||||||||
Basic
|
$
|
0.53
|
$
|
0.85
|
$
|
2.11
|
$
|
2.70
|
||||||||
|
||||||||||||||||
Diluted
|
$
|
0.52
|
$
|
0.84
|
$
|
2.07
|
$
|
2.66
|
||||||||
|
||||||||||||||||
Earnings per Share Attributable to Kadant:
|
||||||||||||||||
Basic
|
$
|
0.53
|
$
|
0.85
|
$
|
2.10
|
$
|
2.76
|
||||||||
|
||||||||||||||||
Diluted
|
$
|
0.52
|
$
|
0.83
|
$
|
2.07
|
$
|
2.73
|
||||||||
|
||||||||||||||||
Weighted Average Shares:
|
||||||||||||||||
Basic
|
11,117
|
11,258
|
11,153
|
11,456
|
||||||||||||
|
||||||||||||||||
Diluted
|
11,395
|
11,460
|
11,340
|
11,590
|
||||||||||||
|
||||||||||||||||
|
Increase
|
|||||||||||||||
|
Excluding Effect
|
|||||||||||||||
|
Three Months Ended
|
of Currency
|
||||||||||||||
Revenues by Product Line
|
Dec. 28, 2013
|
Dec. 29, 2012
|
Increase
|
Translation (b,c)
|
||||||||||||
|
||||||||||||||||
Stock-Preparation
|
$
|
32,382
|
$
|
28,069
|
$
|
4,313
|
$
|
3,426
|
||||||||
Doctoring, Cleaning, and Filtration
|
30,271
|
24,787
|
5,484
|
5,233
|
||||||||||||
Fluid-Handling
|
24,940
|
22,848
|
2,092
|
1,833
|
||||||||||||
|
||||||||||||||||
Papermaking Systems Segment
|
87,593
|
75,704
|
11,889
|
10,492
|
||||||||||||
Other
|
7,222
|
2,351
|
4,871
|
4,871
|
||||||||||||
|
||||||||||||||||
|
$
|
94,815
|
$
|
78,055
|
$
|
16,760
|
$
|
15,363
|
||||||||
|
||||||||||||||||
|
Increase
|
|||||||||||||||
|
(Decrease)
|
|||||||||||||||
|
Excluding Effect
|
|||||||||||||||
|
Twelve Months Ended
|
Increase
|
of Currency
|
|||||||||||||
|
Dec. 28, 2013
|
Dec. 29, 2012
|
(Decrease)
|
Translation (b,c)
|
||||||||||||
|
||||||||||||||||
Stock-Preparation
|
$
|
122,704
|
$
|
123,952
|
$
|
(1,248
|
)
|
$
|
(3,586
|
)
|
||||||
Doctoring, Cleaning, and Filtration
|
112,600
|
104,493
|
8,107
|
7,080
|
||||||||||||
Fluid-Handling
|
93,404
|
92,581
|
823
|
372
|
||||||||||||
|
||||||||||||||||
Papermaking Systems Segment
|
328,708
|
321,026
|
7,682
|
3,866
|
||||||||||||
Other
|
15,791
|
10,725
|
5,066
|
5,066
|
||||||||||||
|
||||||||||||||||
|
$
|
344,499
|
$
|
331,751
|
$
|
12,748
|
$
|
8,932
|
|
||||||||||||||||
|
Increase
|
|||||||||||||||
|
(Decrease)
|
|||||||||||||||
|
Excluding Effect
|
|||||||||||||||
|
Three Months Ended
|
Increase
|
of Currency
|
|||||||||||||
Sequential Revenues by Product Line
|
Dec. 28, 2013
|
Sept. 28, 2013
|
(Decrease)
|
Translation (b,c)
|
||||||||||||
|
||||||||||||||||
Stock-Preparation
|
$
|
32,382
|
$
|
38,827
|
$
|
(6,445
|
)
|
$
|
(6,907
|
)
|
||||||
Doctoring, Cleaning, and Filtration
|
30,271
|
28,801
|
1,470
|
1,170
|
||||||||||||
Fluid-Handling
|
24,940
|
21,837
|
3,103
|
2,621
|
||||||||||||
|
||||||||||||||||
Papermaking Systems Segment
|
87,593
|
89,465
|
(1,872
|
)
|
(3,116
|
)
|
||||||||||
Other
|
7,222
|
1,850
|
5,372
|
5,372
|
||||||||||||
|
||||||||||||||||
|
$
|
94,815
|
$
|
91,315
|
$
|
3,500
|
$
|
2,256
|
||||||||
|
||||||||||||||||
|
Increase
|
|||||||||||||||
|
(Decrease)
|
|||||||||||||||
|
Excluding Effect
|
|||||||||||||||
|
Three Months Ended
|
Increase
|
of Currency
|
|||||||||||||
Revenues by Geography (d)
|
Dec. 28, 2013
|
Dec. 29, 2012
|
(Decrease)
|
Translation (b,c)
|
||||||||||||
|
||||||||||||||||
North America
|
$
|
40,534
|
$
|
37,287
|
$
|
3,247
|
$
|
3,317
|
||||||||
Europe
|
27,088
|
15,978
|
11,110
|
10,051
|
||||||||||||
China
|
12,371
|
12,521
|
(150
|
)
|
(522
|
)
|
||||||||||
South America
|
9,926
|
8,987
|
939
|
958
|
||||||||||||
Other
|
4,896
|
3,282
|
1,614
|
1,559
|
||||||||||||
|
||||||||||||||||
|
$
|
94,815
|
$
|
78,055
|
$
|
16,760
|
$
|
15,363
|
||||||||
|
||||||||||||||||
|
Increase
|
|||||||||||||||
|
(Decrease)
|
|||||||||||||||
|
Excluding Effect
|
|||||||||||||||
|
Twelve Months Ended
|
Increase
|
of Currency
|
|||||||||||||
|
Dec. 28, 2013
|
Dec. 29, 2012
|
(Decrease)
|
Translation (b,c)
|
||||||||||||
|
||||||||||||||||
North America
|
$
|
156,749
|
$
|
152,964
|
$
|
3,785
|
$
|
3,568
|
||||||||
Europe
|
87,196
|
71,992
|
15,204
|
12,572
|
||||||||||||
China
|
50,678
|
53,242
|
(2,564
|
)
|
(3,751
|
)
|
||||||||||
South America
|
29,950
|
26,368
|
3,582
|
3,862
|
||||||||||||
Other
|
19,926
|
27,185
|
(7,259
|
)
|
(7,319
|
)
|
||||||||||
|
||||||||||||||||
|
$
|
344,499
|
$
|
331,751
|
$
|
12,748
|
$
|
8,932
|
||||||||
|
||||||||||||||||
|
Increase
|
|||||||||||||||
|
(Decrease)
|
|||||||||||||||
|
Excluding Effect
|
|||||||||||||||
|
Three Months Ended
|
Increase
|
of Currency
|
|||||||||||||
Sequential Revenues by Geography
|
Dec. 28, 2013
|
Sept. 28, 2013
|
(Decrease)
|
Translation (b,c)
|
||||||||||||
|
||||||||||||||||
North America
|
$
|
40,534
|
$
|
36,987
|
$
|
3,547
|
$
|
3,535
|
||||||||
Europe
|
27,088
|
25,941
|
1,147
|
278
|
||||||||||||
China
|
12,371
|
14,726
|
(2,355
|
)
|
(2,472
|
)
|
||||||||||
South America
|
9,926
|
8,032
|
1,894
|
1,783
|
||||||||||||
Other
|
4,896
|
5,629
|
(733
|
)
|
(868
|
)
|
||||||||||
|
||||||||||||||||
|
$
|
94,815
|
$
|
91,315
|
$
|
3,500
|
$
|
2,256
|
||||||||
|
||||||||||||||||
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||||||
Business Segment Information
|
Dec. 28, 2013
|
Dec. 29, 2012
|
Dec. 28, 2013
|
Dec. 29, 2012
|
||||||||||||
|
||||||||||||||||
Gross Profit Margin:
|
||||||||||||||||
Papermaking Systems
|
45.0
|
%
|
42.8
|
%
|
46.1
|
%
|
43.7
|
%
|
||||||||
Other
|
30.4
|
%
|
48.0
|
%
|
38.9
|
%
|
50.1
|
%
|
||||||||
|
||||||||||||||||
|
43.9
|
%
|
43.0
|
%
|
45.8
|
%
|
43.9
|
%
|
||||||||
|
||||||||||||||||
Operating Income:
|
||||||||||||||||
Papermaking Systems
|
$
|
11,169
|
$
|
10,357
|
$
|
47,144
|
$
|
48,618
|
||||||||
Other
|
(3,575
|
)
|
(3,632
|
)
|
(13,841
|
)
|
(12,174
|
)
|
||||||||
|
||||||||||||||||
|
$
|
7,594
|
$
|
6,725
|
$
|
33,303
|
$
|
36,444
|
||||||||
|
||||||||||||||||
Adjusted Operating Income (c,e):
|
||||||||||||||||
Papermaking Systems
|
$
|
11,295
|
$
|
10,357
|
$
|
48,323
|
$
|
48,618
|
||||||||
Other
|
(2,009
|
)
|
(3,632
|
)
|
(12,275
|
)
|
(12,174
|
)
|
||||||||
|
||||||||||||||||
|
$
|
9,286
|
$
|
6,725
|
$
|
36,048
|
$
|
36,444
|
||||||||
|
||||||||||||||||
Bookings from Continuing Operations:
|
||||||||||||||||
Papermaking Systems
|
$
|
74,028
|
$
|
73,445
|
$
|
324,305
|
$
|
290,687
|
||||||||
Other
|
9,963
|
2,562
|
18,732
|
9,668
|
||||||||||||
|
||||||||||||||||
|
$
|
83,991
|
$
|
76,007
|
$
|
343,037
|
$
|
300,355
|
||||||||
|
||||||||||||||||
Capital Expenditures from Continuing Operations:
|
||||||||||||||||
Papermaking Systems
|
$
|
2,018
|
$
|
2,643
|
$
|
5,843
|
$
|
3,982
|
||||||||
Other
|
94
|
93
|
418
|
268
|
||||||||||||
|
||||||||||||||||
|
$
|
2,112
|
$
|
2,736
|
$
|
6,261
|
$
|
4,250
|
||||||||
|
|
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||||||
Cash Flow and Other Data from Continuing Operations
|
Dec. 28, 2013
|
Dec. 29, 2012
|
Dec. 28, 2013
|
Dec. 29, 2012
|
|||||||||||||
|
|
||||||||||||||||
Cash Provided by Operations
|
$
|
9,238
|
$
|
12,719
|
$
|
39,935
|
$
|
30,456
|
|||||||||
Depreciation and Amortization Expense
|
3,045
|
1,965
|
9,775
|
8,384
|
|||||||||||||
|
|
||||||||||||||||
Balance Sheet Data
|
Dec. 28, 2013
|
Dec. 29, 2012
|
|||||||||||||||
|
|
||||||||||||||||
Assets
|
|||||||||||||||||
Cash, Cash Equivalents, and Restricted Cash
|
$
|
50,200
|
$
|
54,553
|
|||||||||||||
Accounts Receivable, net
|
70,271
|
59,359
|
|||||||||||||||
Inventories
|
62,805
|
42,077
|
|||||||||||||||
Unbilled Contract Costs and Fees
|
3,679
|
2,800
|
|||||||||||||||
Other Current Assets
|
19,333
|
16,804
|
|||||||||||||||
Property, Plant and Equipment, net
|
44,885
|
39,168
|
|||||||||||||||
Intangible Assets
|
47,850
|
26,095
|
|||||||||||||||
Goodwill
|
131,915
|
107,947
|
|||||||||||||||
Other Assets
|
11,230
|
10,145
|
|||||||||||||||
|
|
||||||||||||||||
|
|
$
|
442,168
|
$
|
358,948
|
||||||||||||
Liabilities and Stockholders' Equity
|
|||||||||||||||||
Accounts Payable
|
$
|
28,388
|
$
|
23,124
|
|||||||||||||
Short- and Long-term Debt
|
38,635
|
6,875
|
|||||||||||||||
Other Liabilities
|
104,724
|
78,982
|
|||||||||||||||
|
|
||||||||||||||||
Total Liabilities
|
171,747
|
108,981
|
|||||||||||||||
Stockholders' Equity
|
270,421
|
249,967
|
|||||||||||||||
|
|
||||||||||||||||
|
|
$
|
442,168
|
$
|
358,948
|
||||||||||||
|
|
||||||||||||||||
Adjusted Operating Income and Adjusted EBITDA
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
Reconciliation
|
Dec. 28, 2013
|
Dec. 29, 2012
|
Dec. 28, 2013
|
Dec. 29, 2012
|
|||||||||||||
|
|
||||||||||||||||
Consolidated
|
|||||||||||||||||
Net Income Attributable to Kadant
|
$
|
5,928
|
$
|
9,566
|
$
|
23,419
|
$
|
31,623
|
|||||||||
Net Income Attributable to Noncontrolling Interest
|
81
|
47
|
229
|
198
|
|||||||||||||
Loss (Income) from Discontinued Operation, Net of Tax
|
7
|
37
|
62
|
(743
|
)
|
||||||||||||
Income Tax Provision (Benefit)
|
1,530
|
(3,046
|
)
|
9,316
|
4,852
|
||||||||||||
Interest Expense, net
|
48
|
121
|
277
|
514
|
|||||||||||||
|
|
||||||||||||||||
Operating Income
|
7,594
|
6,725
|
33,303
|
36,444
|
|||||||||||||
Restructuring (Income) Costs and Other Income, net (a)
|
(160
|
)
|
-
|
103
|
-
|
||||||||||||
Acquired Backlog Amortization (f)
|
578
|
-
|
1,112
|
-
|
|||||||||||||
Acquired Profit in Inventory (g)
|
1,274
|
-
|
1,530
|
-
|
|||||||||||||
|
|
||||||||||||||||
Adjusted Operating Income (c)
|
9,286
|
6,725
|
36,048
|
36,444
|
|||||||||||||
Depreciation and Amortization
|
2,467
|
1,965
|
8,663
|
8,384
|
|||||||||||||
|
|
||||||||||||||||
Adjusted EBITDA (c)
|
$
|
11,753
|
$
|
8,690
|
$
|
44,711
|
$
|
44,828
|
|||||||||
|
|
||||||||||||||||
Papermaking Systems
|
|||||||||||||||||
Operating Income
|
$
|
11,169
|
$
|
10,357
|
$
|
47,144
|
$
|
48,618
|
|||||||||
Restructuring (Income) Costs and Other Income, net (a)
|
(160
|
)
|
-
|
103
|
-
|
||||||||||||
Acquired Backlog Amortization (f)
|
134
|
-
|
668
|
-
|
|||||||||||||
Acquired Profit in Inventory (g)
|
152
|
-
|
408
|
-
|
|||||||||||||
|
|
||||||||||||||||
Adjusted Operating Income (c)
|
11,295
|
10,357
|
48,323
|
48,618
|
|||||||||||||
Depreciation and Amortization
|
1,929
|
1,840
|
7,766
|
7,903
|
|||||||||||||
|
|
||||||||||||||||
Adjusted EBITDA (c)
|
$
|
13,224
|
$
|
12,197
|
$
|
56,089
|
$
|
56,521
|
|||||||||
|
|
||||||||||||||||
Other
|
|||||||||||||||||
Operating Loss
|
$
|
(3,575
|
)
|
$
|
(3,632
|
)
|
$
|
(13,841
|
)
|
$
|
(12,174
|
)
|
|||||
Acquired Backlog Amortization (f)
|
444
|
-
|
444
|
-
|
|||||||||||||
Acquired Profit in Inventory (g)
|
1,122
|
-
|
1,122
|
-
|
|||||||||||||
|
|
||||||||||||||||
Adjusted Operating Income (c)
|
(2,009
|
)
|
(3,632
|
)
|
(12,275
|
)
|
(12,174
|
)
|
|||||||||
Depreciation and Amortization
|
538
|
125
|
897
|
481
|
|||||||||||||
|
|
||||||||||||||||
Adjusted EBITDA (c)
|
$
|
(1,471
|
)
|
$
|
(3,507
|
)
|
$
|
(11,378
|
)
|
$
|
(11,693
|
)
|
(a)
|
Includes restructuring income $160 in the three-month period ended December 28, 2013 and restructuring costs of $1,843,
net of a gain of $1,740 on the sale of assets, in the twelve-month period ended December 28, 2013.
|
|
|
(b)
|
Represents the increase (decrease) resulting from the conversion of current period amounts reported in local currencies
into U.S. dollars at the exchange rate of the prior period compared to the U.S. dollar amount reported in the prior period.
|
|
|
(c)
|
Represents a non-GAAP financial measure.
|
|
|
(d)
|
Geographic revenues are attributed to regions based on customer location.
|
|
|
(e)
|
See reconciliation to the most directly comparable GAAP financial measure under "Adjusted Operating Income and
Adjusted EBITDA Reconciliation."
|
|
|
(f)
|
Represents intangible amortization expense associated with backlog acquired in the 2013 periods.
|
|
|
(g)
|
Represents expense associated with acquired profit in inventory in the 2013 periods.
|