AeroVironment Announces Fiscal 2023 Fourth Quarter and Fiscal Year Results
Fourth Quarter and Fiscal Year Highlights
- Record full fiscal year and fourth quarter revenue of
$540.5 million and$186.0 million , up 21% and 40% over prior period, respectively - Record funded backlog of
$424.1 million as ofApril 30, 2023 - Company on track for nearly 20% top line growth in fiscal year 2024 with expected revenue of between
$630 million and$660 million
“I am pleased to report that, as expected, we had a very strong finish to fiscal 2023 to close out the Company’s best year ever,” said
FISCAL 2023 FOURTH QUARTER RESULTS
Revenue for the fourth quarter of fiscal 2023 was
Gross margin for the fourth quarter of fiscal 2023 was
Impairment of goodwill for the fourth quarter of fiscal 2023 was
Loss from operations for the fourth quarter of fiscal 2023 was
Other loss, net, for the fourth quarter of fiscal 2023 was
Benefit from income taxes for the fourth quarter of fiscal 2023 was
Equity method investment loss, net of tax, for the fourth quarter of fiscal 2023 was
Net loss attributable to
Non-GAAP adjusted EBITDA for the fourth quarter of fiscal 2023 was approximately
BACKLOG
As of
FISCAL 2024 — OUTLOOK FOR THE FULL YEAR
For fiscal year 2024, the Company expects revenue of between
The foregoing estimates are forward-looking and reflect management’s view of current and future market conditions, subject to certain risks and uncertainties, including certain assumptions with respect to our ability to efficiently and on a timely basis integrate acquisitions, obtain and retain government contracts, changes in the timing and/or amount of government spending, react to changes in the demand for our products and services, activities of competitors, changes in the regulatory environment, and general economic and business conditions in
CONFERENCE CALL AND PRESENTATION
In conjunction with this release,
Investors may access the call by registering via the following participant registration link up to ten minutes prior to the start time.
Participant registration URL: https://register.vevent.com/register/BIf8cf27bdf83c46e38f1159f9e5d33d93
Investors may also listen to the live audio webcast via the Investor Relations page of the
A supplementary investor presentation for the fourth quarter fiscal year 2023 can be accessed at https://investor.avinc.com/events-and-presentations.
Audio Replay
An audio replay of the event will be archived on the Investor Relations section of the Company's website at http://investor.avinc.com.
ABOUT
FORWARD-LOOKING STATEMENTS
This press release contains "forward-looking statements" as that term is defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements include, without limitation, any statement that may predict, forecast, indicate or imply future results, performance or achievements, and may contain words such as “believe,” “anticipate,” “expect,” “estimate,” “intend,” “project,” “plan,” or words or phrases with similar meaning. Forward-looking statements are based on current expectations, forecasts and assumptions that involve risks and uncertainties, including, but not limited to, economic, competitive, governmental and technological factors outside of our control, that may cause our business, strategy or actual results to differ materially from the forward-looking statements.
Factors that could cause actual results to differ materially from the forward-looking statements include, but are not limited to, the impact of our ability to successfully integrate acquisitions into our operations and avoid disruptions from acquisition transactions that will harm our business; the recording of goodwill and other intangible assets as part of acquisitions that are subject to potential impairments in the future and any realization of such impairments; any disruptions or threatened disruptions to our relationships with our distributors, suppliers, customers and employees, including shortages in components for our products; the ability to timely and sufficiently integrate international operations into our ongoing business and compliance programs; reliance on sales to the
NON-GAAP MEASURES
In addition to the financial measures prepared in accordance with generally accepted accounting principles (GAAP), this earnings release also contains non-GAAP financial measures. See in the financial tables below the calculation of these measures, the reasons why we believe these measures provide useful information to investors, and a reconciliation of these measures to the most directly comparable GAAP measures.
Consolidated Statements of Operations (In thousands except share and per share data) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Year Ended |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
|
||||
|
|
(Unaudited) |
|
(Unaudited) |
|
|
|
|
|||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Product sales |
|
$ |
141,529 |
|
|
$ |
73,970 |
|
|
$ |
353,062 |
|
|
$ |
240,683 |
|
|
Contract services |
|
|
44,512 |
|
|
|
58,652 |
|
|
|
187,474 |
|
|
|
205,049 |
|
|
|
|
|
186,041 |
|
|
|
132,622 |
|
|
|
540,536 |
|
|
|
445,732 |
|
|
Cost of sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Product sales |
|
|
76,209 |
|
|
|
39,775 |
|
|
|
203,419 |
|
|
|
140,596 |
|
|
Contract services |
|
|
41,432 |
|
|
|
44,225 |
|
|
|
163,603 |
|
|
|
163,900 |
|
|
|
|
|
117,641 |
|
|
|
84,000 |
|
|
|
367,022 |
|
|
|
304,496 |
|
|
Gross margin: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Product sales |
|
|
65,320 |
|
|
|
34,195 |
|
|
|
149,643 |
|
|
|
100,087 |
|
|
Contract services |
|
|
3,080 |
|
|
|
14,427 |
|
|
|
23,871 |
|
|
|
41,149 |
|
|
|
|
|
68,400 |
|
|
|
48,622 |
|
|
|
173,514 |
|
|
|
141,236 |
|
|
Selling, general and administrative |
|
|
61,603 |
|
|
|
21,938 |
|
|
|
131,905 |
|
|
|
96,434 |
|
|
Research and development |
|
|
16,462 |
|
|
|
13,671 |
|
|
|
64,255 |
|
|
|
54,689 |
|
|
Impairment of goodwill |
|
|
156,017 |
|
|
|
— |
|
|
|
156,017 |
|
|
|
— |
|
|
(Loss) income from operations |
|
|
(165,682 |
) |
|
|
13,013 |
|
|
|
(178,663 |
) |
|
|
(9,887 |
) |
|
Other (loss) income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
|
(2,646 |
) |
|
|
(1,276 |
) |
|
|
(9,368 |
) |
|
|
(5,440 |
) |
|
Other income (expense), net |
|
|
1,837 |
|
|
|
47 |
|
|
|
(346 |
) |
|
|
(10,313 |
) |
|
Sale of ownership in |
|
|
— |
|
|
|
6,497 |
|
|
|
— |
|
|
|
6,497 |
|
|
(Loss) income before income taxes |
|
|
(166,491 |
) |
|
|
18,281 |
|
|
|
(188,377 |
) |
|
|
(19,143 |
) |
|
(Benefit from) provision for income taxes |
|
|
(6,281 |
) |
|
|
15,495 |
|
|
|
(14,663 |
) |
|
|
(10,369 |
) |
|
Equity method investment (loss) income, net of tax |
|
|
(263 |
) |
|
|
4,426 |
|
|
|
(2,453 |
) |
|
|
4,589 |
|
|
Net (loss) income |
|
|
(160,473 |
) |
|
|
7,212 |
|
|
|
(176,167 |
) |
|
|
(4,185 |
) |
|
Net loss (income) attributable to noncontrolling interest |
|
|
— |
|
|
|
46 |
|
|
|
(45 |
) |
|
|
(3 |
) |
|
Net (loss) income attributable to |
|
$ |
(160,473 |
) |
|
$ |
7,258 |
|
|
$ |
(176,212 |
) |
|
$ |
(4,188 |
) |
|
Net (loss) income per share attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
(6.31 |
) |
|
$ |
0.29 |
|
|
$ |
(7.04 |
) |
|
$ |
(0.17 |
) |
|
Diluted |
|
$ |
(6.31 |
) |
|
$ |
0.29 |
|
|
$ |
(7.04 |
) |
|
$ |
(0.17 |
) |
|
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
25,451,034 |
|
|
|
24,768,901 |
|
|
|
25,044,881 |
|
|
|
24,685,534 |
|
|
Diluted |
|
|
25,451,034 |
|
|
|
24,936,176 |
|
|
|
25,044,881 |
|
|
|
24,685,534 |
|
|
Consolidated Balance Sheets (In thousands except share data) |
|||||||||
|
|
|
|
|
|
|
|
||
|
|
|
|
||||||
|
|
2023 |
|
|
2022 |
|
|
||
Assets |
|
(Unaudited) |
|
|
|
|
|||
Current assets: |
|
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
132,859 |
|
|
$ |
77,231 |
|
|
Short-term investments |
|
|
— |
|
|
|
24,716 |
|
|
Accounts receivable, net of allowance for doubtful accounts of |
|
|
87,633 |
|
|
|
60,170 |
|
|
Unbilled receivables and retentions |
|
|
105,653 |
|
|
|
104,194 |
|
|
Inventories, net |
|
|
138,814 |
|
|
|
90,629 |
|
|
Income taxes receivable |
|
|
— |
|
|
|
442 |
|
|
Prepaid expenses and other current assets |
|
|
12,043 |
|
|
|
11,527 |
|
|
Total current assets |
|
|
477,002 |
|
|
|
368,909 |
|
|
Long-term investments |
|
|
23,613 |
|
|
|
15,433 |
|
|
Property and equipment, net |
|
|
39,795 |
|
|
|
62,296 |
|
|
Operating lease right-of-use assets |
|
|
27,363 |
|
|
|
26,769 |
|
|
Deferred income taxes |
|
|
27,206 |
|
|
|
7,290 |
|
|
Intangibles, net |
|
|
43,577 |
|
|
|
97,224 |
|
|
|
|
|
180,801 |
|
|
|
334,347 |
|
|
Other assets |
|
|
5,220 |
|
|
|
1,932 |
|
|
Total assets |
|
$ |
824,577 |
|
|
$ |
914,200 |
|
|
Liabilities and stockholders’ equity |
|
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
|
||
Accounts payable |
|
$ |
31,355 |
|
|
$ |
19,244 |
|
|
Wages and related accruals |
|
|
35,637 |
|
|
|
25,398 |
|
|
Customer advances |
|
|
16,645 |
|
|
|
8,968 |
|
|
Current portion of long-term debt |
|
|
7,500 |
|
|
|
10,000 |
|
|
Current operating lease liabilities |
|
|
8,229 |
|
|
|
6,819 |
|
|
Income taxes payable |
|
|
2,342 |
|
|
|
759 |
|
|
Other current liabilities |
|
|
19,626 |
|
|
|
30,203 |
|
|
Total current liabilities |
|
|
121,334 |
|
|
|
101,391 |
|
|
Long-term debt, net of current portion |
|
|
125,904 |
|
|
|
177,840 |
|
|
Non-current operating lease liabilities |
|
|
21,189 |
|
|
|
21,915 |
|
|
Other non-current liabilities |
|
|
746 |
|
|
|
768 |
|
|
Liability for uncertain tax positions |
|
|
2,705 |
|
|
|
1,450 |
|
|
Deferred income taxes |
|
|
1,729 |
|
|
|
2,626 |
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
||
Stockholders’ equity: |
|
|
|
|
|
|
|
||
Preferred stock, |
|
|
|
|
|
|
|
||
Authorized shares—10,000,000; none issued or outstanding at |
|
|
— |
|
|
|
— |
|
|
Common stock, |
|
|
|
|
|
|
|
||
Authorized shares—100,000,000 |
|
|
|
|
|
|
|
||
Issued and outstanding shares—26,216,897 shares at |
|
|
4 |
|
|
|
2 |
|
|
Additional paid-in capital |
|
|
384,397 |
|
|
|
267,248 |
|
|
Accumulated other comprehensive loss |
|
|
(4,452 |
) |
|
|
(6,514 |
) |
|
Retained earnings |
|
|
171,021 |
|
|
|
347,233 |
|
|
|
|
|
550,970 |
|
|
|
607,969 |
|
|
Noncontrolling interest |
|
|
— |
|
|
|
241 |
|
|
Total equity |
|
|
550,970 |
|
|
|
608,210 |
|
|
Total liabilities and stockholders’ equity |
|
$ |
824,577 |
|
|
$ |
914,200 |
|
|
Consolidated Statements of Cash Flows (In thousands) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|||
|
|
Year Ended |
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|||
|
|
(Unaudited) |
|
|
|
|
||||||
Operating activities |
|
|
|
|
|
|
|
|||||
Net (loss) income |
|
$ |
(176,167 |
) |
|
$ |
(4,185 |
) |
|
$ |
23,345 |
|
Adjustments to reconcile net (loss) income from operations to cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
|
|||
Depreciation and amortization |
|
|
99,999 |
|
|
|
60,825 |
|
|
|
19,262 |
|
Impairment of goodwill |
|
|
156,017 |
|
|
|
— |
|
|
|
— |
|
Loss (income) from equity method investments |
|
|
2,453 |
|
|
|
(5,889 |
) |
|
|
10,481 |
|
Loss on deconsolidation of previously controlled subsidiary |
|
|
189 |
|
|
|
— |
|
|
|
— |
|
Amortization of debt issuance costs |
|
|
845 |
|
|
|
789 |
|
|
|
145 |
|
Realized gain from sale of available-for-sale investments |
|
|
— |
|
|
|
— |
|
|
|
(11 |
) |
Provision for doubtful accounts |
|
|
99 |
|
|
|
(6 |
) |
|
|
(114 |
) |
Reserve for inventory excess and obsolescence |
|
|
8,136 |
|
|
|
2,271 |
|
|
|
1,178 |
|
Other non-cash expense (income), net |
|
|
1,995 |
|
|
|
649 |
|
|
|
(449 |
) |
Non-cash lease expense |
|
|
8,048 |
|
|
|
6,814 |
|
|
|
5,150 |
|
Loss on foreign currency transactions |
|
|
119 |
|
|
|
233 |
|
|
|
1 |
|
Unrealized loss on available-for-sale equity securities, net |
|
|
132 |
|
|
|
— |
|
|
|
— |
|
Deferred income taxes |
|
|
(18,661 |
) |
|
|
(7,282 |
) |
|
|
(1,694 |
) |
Stock-based compensation |
|
|
10,765 |
|
|
|
5,390 |
|
|
|
6,932 |
|
Loss on disposal of property and equipment |
|
|
1,497 |
|
|
|
8,277 |
|
|
|
123 |
|
Amortization of debt securities discount |
|
|
125 |
|
|
|
242 |
|
|
|
309 |
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|
|
|||
Accounts receivable |
|
|
(27,423 |
) |
|
|
3,084 |
|
|
|
17,177 |
|
Unbilled receivables and retentions |
|
|
(1,446 |
) |
|
|
(31,883 |
) |
|
|
8,381 |
|
Inventories |
|
|
(61,846 |
) |
|
|
(29,431 |
) |
|
|
(6,357 |
) |
Income taxes receivable |
|
|
442 |
|
|
|
(442 |
) |
|
|
— |
|
Prepaid expenses and other assets |
|
|
(3,821 |
) |
|
|
(4,534 |
) |
|
|
(6,104 |
) |
Accounts payable |
|
|
12,538 |
|
|
|
(7,044 |
) |
|
|
2,565 |
|
Other liabilities |
|
|
(2,635 |
) |
|
|
(7,496 |
) |
|
|
6,212 |
|
Net cash provided by (used in) operating activities |
|
|
11,400 |
|
|
|
(9,618 |
) |
|
|
86,532 |
|
Investing activities |
|
|
|
|
|
|
|
|
|
|||
Acquisition of property and equipment |
|
|
(14,868 |
) |
|
|
(22,289 |
) |
|
|
(11,263 |
) |
Equity method investments |
|
|
(5,778 |
) |
|
|
(6,884 |
) |
|
|
(2,675 |
) |
Equity security investments |
|
|
(5,100 |
) |
|
|
— |
|
|
|
— |
|
Business acquisitions, net of cash acquired |
|
|
(5,105 |
) |
|
|
(46,150 |
) |
|
|
(385,614 |
) |
Proceeds from sale of ownership in equity method investment |
|
|
— |
|
|
|
6,497 |
|
|
|
— |
|
Proceeds from loan repayment |
|
|
— |
|
|
|
4,345 |
|
|
|
— |
|
Proceeds from deconsolidation of previously controlled subsidiary, net of cash deconsolidated |
|
|
(635 |
) |
|
|
— |
|
|
|
— |
|
Redemptions of available-for-sale investments |
|
|
26,059 |
|
|
|
35,851 |
|
|
|
146,425 |
|
Purchases of available-for-sale investments |
|
|
(1,326 |
) |
|
|
(23,882 |
) |
|
|
(125,644 |
) |
Other |
|
|
(250 |
) |
|
|
224 |
|
|
|
— |
|
Net cash used in investing activities |
|
|
(7,003 |
) |
|
|
(52,288 |
) |
|
|
(378,771 |
) |
Financing activities |
|
|
|
|
|
|
|
|
|
|||
Principal payments of term loan |
|
|
(55,000 |
) |
|
|
(10,000 |
) |
|
|
— |
|
Holdback and retention payments for business acquisition |
|
|
— |
|
|
|
(7,814 |
) |
|
|
(1,492 |
) |
Proceeds from shares issued, net of issuance costs |
|
|
104,649 |
|
|
|
— |
|
|
|
— |
|
Tax withholding payment related to net settlement of equity awards |
|
|
(1,065 |
) |
|
|
(1,245 |
) |
|
|
(1,992 |
) |
Exercise of stock options |
|
|
2,278 |
|
|
|
2,776 |
|
|
|
1,522 |
|
Payment of debt issuance costs |
|
|
— |
|
|
|
(293 |
) |
|
|
(3,878 |
) |
Proceeds from long-term debt |
|
|
— |
|
|
|
— |
|
|
|
200,000 |
|
Other |
|
|
(28 |
) |
|
|
(31 |
) |
|
|
— |
|
Net cash provided by (used in) financing activities |
|
|
50,834 |
|
|
|
(16,607 |
) |
|
|
194,160 |
|
Effects of currency translation on cash and cash equivalents |
|
|
397 |
|
|
|
(1,319 |
) |
|
|
— |
|
Net increase (decrease) in cash, cash equivalents, and restricted cash |
|
|
55,628 |
|
|
|
(79,832 |
) |
|
|
(98,079 |
) |
Cash, cash equivalents and restricted cash at beginning of period |
|
|
77,231 |
|
|
|
157,063 |
|
|
|
255,142 |
|
Cash, cash equivalents and restricted cash at end of period |
|
$ |
132,859 |
|
|
$ |
77,231 |
|
|
$ |
157,063 |
|
Supplemental disclosures of cash flow information |
|
|
|
|
|
|
|
|
|
|||
Cash paid, net during the period for: |
|
|
|
|
|
|
|
|
|
|||
Income taxes |
|
$ |
2,911 |
|
|
$ |
1,879 |
|
|
$ |
2,405 |
|
Interest |
|
$ |
10,229 |
|
|
$ |
5,025 |
|
|
$ |
— |
|
Non-cash activities |
|
|
|
|
|
|
|
|
|
|||
Unrealized (gain) loss on investments, net of deferred tax expense of |
|
$ |
53 |
|
|
$ |
(43 |
) |
|
$ |
(60 |
) |
Issuance of common stock for business acquisition |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
72,384 |
|
Change in foreign currency translation adjustments |
|
$ |
2,009 |
|
|
$ |
(6,814 |
) |
|
$ |
75 |
|
Issuances of inventory to property and equipment, ISR in-service assets |
|
$ |
6,306 |
|
|
$ |
17,481 |
|
|
$ |
769 |
|
Acquisitions of property and equipment included in accounts payable |
|
$ |
721 |
|
|
$ |
1,117 |
|
|
$ |
756 |
|
Reportable Segment Results (Unaudited) (In thousands) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Three Months Ended |
|||||||||||||||
|
|
SUAS |
|
TMS |
|
MUAS |
|
All other |
|
Total |
|||||||
Revenue |
|
$ |
94,595 |
|
$ |
42,497 |
|
$ |
8,379 |
|
|
$ |
40,570 |
|
$ |
186,041 |
|
Gross margin |
|
|
54,819 |
|
|
14,513 |
|
|
(14,390 |
) |
|
|
13,458 |
|
|
68,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Income (loss) from operations |
|
|
40,219 |
|
|
7,230 |
|
|
(215,917 |
) |
|
|
2,786 |
|
|
(165,682 |
) |
Impairment of goodwill and accelerated amortization |
|
|
- |
|
|
- |
|
|
190,166 |
|
|
|
- |
|
|
190,166 |
|
Acquisition-related expenses |
|
|
- |
|
|
- |
|
|
135 |
|
|
|
61 |
|
|
196 |
|
Amortization of acquired intangible assets and other purchase accounting adjustments |
|
|
669 |
|
|
- |
|
|
5,516 |
|
|
|
1,284 |
|
|
7,469 |
|
Adjusted income (loss) from operations |
|
$ |
40,888 |
|
$ |
7,230 |
|
$ |
(20,100 |
) |
|
$ |
4,131 |
|
$ |
32,149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Three Months Ended |
|||||||||||||||
|
|
SUAS |
|
TMS |
|
MUAS |
|
All other |
|
Total |
|||||||
Revenue |
|
$ |
59,198 |
|
$ |
20,217 |
|
|
$ |
23,083 |
|
|
$ |
30,124 |
|
$ |
132,622 |
Gross margin |
|
|
30,429 |
|
|
7,065 |
|
|
|
416 |
|
|
|
10,712 |
|
|
48,622 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Income (loss) from operations |
|
|
17,251 |
|
|
(1,414 |
) |
|
|
(5,710 |
) |
|
|
2,886 |
|
|
13,013 |
Acquisition-related expenses |
|
|
- |
|
|
- |
|
|
|
221 |
|
|
|
148 |
|
|
369 |
Amortization of acquired intangible assets and other purchase accounting adjustments |
|
|
707 |
|
|
- |
|
|
|
4,986 |
|
|
|
2,211 |
|
|
7,904 |
Adjusted income (loss) from operations |
|
$ |
17,958 |
|
$ |
(1,414 |
) |
|
$ |
(503 |
) |
|
$ |
5,245 |
|
$ |
21,286 |
Reconciliation of non-GAAP Earnings per Diluted Share (Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Three Months |
|
Three Months |
|
Year Ended |
|
Year Ended |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(Loss) earnings per diluted share |
|
$ |
(6.31 |
) |
|
$ |
0.29 |
|
|
$ |
(7.04 |
) |
|
$ |
(0.17 |
) |
Acquisition-related expenses |
|
|
0.01 |
|
|
|
0.02 |
|
|
|
0.05 |
|
|
|
0.18 |
|
Amortization of acquired intangible assets and other purchase accounting adjustments |
|
|
0.23 |
|
|
|
0.25 |
|
|
|
0.92 |
|
|
|
1.17 |
|
Equity method and equity securities investments activity, net |
|
|
(0.06 |
) |
|
|
(0.18 |
) |
|
|
0.10 |
|
|
|
(0.19 |
) |
|
|
|
6.10 |
|
|
|
— |
|
|
|
6.19 |
|
|
|
— |
|
Accelerated intangible amortization |
|
|
1.02 |
|
|
|
— |
|
|
|
1.04 |
|
|
|
— |
|
Sale of ownership in |
|
|
— |
|
|
|
(0.26 |
) |
|
|
— |
|
|
|
(0.25 |
) |
Legal accrual related to our former EES business |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.32 |
|
Earnings per diluted share as adjusted (Non-GAAP) |
|
$ |
0.99 |
|
|
$ |
0.12 |
|
|
$ |
1.26 |
|
|
$ |
1.06 |
|
Reconciliation of non-GAAP adjusted EBITDA (Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months |
|
Three Months |
|
Year Ended |
|
Year Ended |
||||||||
(in millions) |
|
|
|
|
|
|
|
|
||||||||
Net (loss) income |
|
$ |
(160 |
) |
|
$ |
7 |
|
|
$ |
(176 |
) |
|
$ |
(4 |
) |
Interest expense, net |
|
|
3 |
|
|
|
1 |
|
|
|
9 |
|
|
|
5 |
|
Provision for (benefit from) income taxes |
|
|
(7 |
) |
|
|
15 |
|
|
|
(15 |
) |
|
|
(10 |
) |
Depreciation and amortization |
|
|
52 |
|
|
|
14 |
|
|
|
100 |
|
|
|
61 |
|
EBITDA (Non-GAAP) |
|
|
(112 |
) |
|
|
37 |
|
|
|
(82 |
) |
|
|
52 |
|
Amortization of purchase accounting adjustment included in loss on disposal of property and equipment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
Amortization of cloud computing arrangement implementation |
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
Stock-based compensation |
|
|
4 |
|
|
|
2 |
|
|
|
11 |
|
|
|
5 |
|
Equity method and equity securities investments activity, net |
|
|
(2 |
) |
|
|
(4 |
) |
|
|
3 |
|
|
|
(5 |
) |
Acquisition-related expenses |
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
5 |
|
|
|
|
156 |
|
|
|
— |
|
|
|
156 |
|
|
|
— |
|
Sale of ownership in |
|
|
— |
|
|
|
(6 |
) |
|
|
— |
|
|
|
(6 |
) |
Legal accrual related to our former EES business |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10 |
|
Adjusted EBITDA (Non-GAAP) |
|
$ |
46 |
|
|
$ |
29 |
|
|
$ |
90 |
|
|
$ |
62 |
|
Reconciliation of Forecast Earnings per Diluted Share (Unaudited) |
|||
|
|
|
|
|
|
Fiscal year ending |
|
|
|
|
|
Forecast earnings per diluted share |
|
$ |
1.91 - 2.21 |
Acquisition-related expenses |
|
|
0.01 |
Amortization of acquired intangible assets and other purchase accounting adjustments |
|
|
0.34 |
Equity method and equity securities investments activity, net |
|
|
0.04 |
Forecast earnings per diluted share as adjusted (Non-GAAP) |
|
$ |
2.30 - 2.60 |
Reconciliation of 2024 Forecast and Fiscal Year 2023 Actual Non-GAAP adjusted EBITDA (Unaudited) |
|||||||
|
|
|
|
|
|
|
|
|
|
Fiscal year ending |
|
Fiscal year ended |
|||
(in millions) |
|
|
|
|
|||
Net income (loss) |
|
$ |
50 - 58 |
|
$ |
(176 |
) |
Interest expense, net |
|
|
8 |
|
|
9 |
|
Provision for income taxes |
|
|
4 - 6 |
|
|
(15 |
) |
Depreciation and amortization |
|
|
35 |
|
|
100 |
|
EBITDA (Non-GAAP) |
|
|
97 - 107 |
|
|
(82 |
) |
Amortization of cloud computing arrangement implementation |
|
|
— |
|
|
1 |
|
Stock-based compensation |
|
|
12 |
|
|
11 |
|
Equity method and equity securities investments activity, net |
|
|
1 |
|
|
3 |
|
Acquisition-related expenses |
|
|
— |
|
|
1 |
|
|
|
|
— |
|
|
156 |
|
Adjusted EBITDA (Non-GAAP) |
|
$ |
110 - 120 |
|
$ |
90 |
Statement Regarding Non-GAAP Measures
The non-GAAP measures set forth above should be considered in addition to, and not as a replacement for or superior to, the comparable GAAP measures, and may not be comparable to similarly titled measures reported by other companies. Management believes that these measures provide useful information to investors by offering additional ways of viewing our results that, when reconciled to the corresponding GAAP measures, help our investors to understand the long-term profitability trends of our business and compare our profitability to prior and future periods and to our peers. In addition, management uses these non-GAAP measures to evaluate our operating and financial performance.
Non-GAAP Adjusted Operating Income
Adjusted operating income is defined as operating income before intangible amortization, amortization of non-cash purchase accounting adjustments, goodwill impairment and acquisition related expenses.
Non-GAAP Earnings per Diluted Share
We exclude the acquisition-related expenses, amortization of acquisition-related intangible assets, equity securities investments gains or losses, goodwill impairment and one-time non-operating items because we believe this facilitates more consistent comparisons of operating results over time between our newly acquired and existing businesses, and with our peer companies. We believe, however, that it is important for investors to understand that such intangible assets contribute to revenue generation and that intangible asset amortization will recur in future periods until such intangible assets have been fully amortized.
Adjusted EBITDA (Non-GAAP)
Adjusted EBITDA is defined as net income before interest income, interest expense, income tax expense (benefit) and depreciation and amortization including amortization of purchase accounting adjustments, adjusted for the impact of certain other non-cash items, including amortization of implementation of cloud computing arrangements, stock-based compensation, acquisition related expenses, equity method investment gains or losses, equity securities investments gains or losses, goodwill impairment and one-time non-operating gains or losses. We present Adjusted EBITDA, which is not a recognized financial measure under
View source version on businesswire.com: https://www.businesswire.com/news/home/20230627003671/en/
+1 (805) 520-8350 x4278
https://investor.avinc.com/contact-us
Source: