New York | 0-7087 |
16-0959303 | |||||||||||||||
(State of Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | |||||||||||||||
130 Commerce Way
East Aurora, New York
|
14052 | ||||||||||||||||
(Address of principal executive offices) |
(Zip Code)
|
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||
Common Stock, $.01 par value per share | ATRO | The Nasdaq Stock Market LLC |
Exhibit | Description | ||||
News Release of Astronics Corporation dated March 4, 2025 |
|||||
Supplemental Prior Period Tables | |||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
Astronics Corporation | |||||||||||
Dated: | March 4, 2025 |
By: | /s/ Nancy L. Hedges | ||||||||
Name: | Nancy L. Hedges | ||||||||||
Vice President and Chief Financial Officer |
|||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||||||
($ in thousands) | December 31, 2024 | December 31, 2023 | % Change | December 31, 2024 | December 31, 2023 | % Change | |||||||||||||||||
Sales | $ | 208,540 | $ | 195,292 | 6.8 | % | $ | 795,426 | $ | 689,206 | 15.4 | % | |||||||||||
Gross profit | $ | 50,054 | $ | 39,973 | 25.2 | % | $ | 168,342 | $ | 120,796 | 39.4 | % | |||||||||||
Gross margin | 24.0 | % | 20.5 | % | 21.2 | % | 17.5 | % | |||||||||||||||
Income (loss) from operations | $ | 8,876 | $ | 7,782 | 14.1 | % | $ | 26,466 | $ | (6,671) | 496.7 | % | |||||||||||
Operating margin % |
4.3 | % | 4.0 | % | 3.3 | % | (1.0) | % | |||||||||||||||
Net gain on sale of businesses | $ | — | $ | — | $ | — | $ | 3,427 | |||||||||||||||
Loss on extinguishment of debt | $ | 3,161 | $ | — | $ | 10,148 | $ | — | |||||||||||||||
Net (loss) income | $ | (2,832) | $ | 6,976 | (140.6) | % | $ | (16,215) | $ | (26,421) | 38.6 | % | |||||||||||
Net (loss) income % | (1.4) | % | 3.6 | % | (2.0) | % | (3.8) | % | |||||||||||||||
Adjusted net income2 | $ | 16,849 | $ | 6,511 | 158.8 | % | $ | 38,136 | $ | 2,619 | 1,356.1 | % | |||||||||||
Adjusted EBITDA2 |
$ | 31,539 | $ | 24,830 | 27.0 | % | $ | 96,466 | $ | 55,579 | 73.6 | % | |||||||||||
Adjusted EBITDA margin %2 |
15.1 | % | 12.7 | % | 12.1 | % | 8.1 | % |
For more information, contact: | ||||||||
Company: | Investor Relations: | |||||||
Nancy L. Hedges, Chief Financial Officer | Deborah K. Pawlowski, Alliance Advisors LLC | |||||||
Phone: (716) 805-1599, ext. 159 | Phone: (716) 843-3908 | |||||||
Email: nancy.hedges@astronics.com | Email: dpawlowski@allianceadvisors.com |
ASTRONICS CORPORATION | |||||||||||||||||
CONSOLIDATED STATEMENT OF OPERATIONS DATA | |||||||||||||||||
(Unaudited, $ in thousands except per share data) | |||||||||||||||||
|
Three Months Ended | Year Ended | |||||||||||||||
12/31/2024 | 12/31/2023 | 12/31/2024 | 12/31/2023 | ||||||||||||||
Sales | $ | 208,540 | $ | 195,292 | $ | 795,426 | $ | 689,206 | |||||||||
Cost of products sold | 158,486 | 155,319 | 627,084 | 568,410 | |||||||||||||
Gross profit | 50,054 | 39,973 | 168,342 | 120,796 | |||||||||||||
Gross margin | 24.0 | % | 20.5 | % | 21.2 | % | 17.5 | % | |||||||||
Selling, general and administrative | 41,178 | 32,191 | 141,876 | 127,467 | |||||||||||||
SG&A % of sales | 19.7 | % | 16.5 | % | 17.8 | % | 18.5 | % | |||||||||
Income (loss) from operations | 8,876 | 7,782 | 26,466 | (6,671) | |||||||||||||
Operating margin | 4.3 | % | 4.0 | % | 3.3 | % | (1.0) | % | |||||||||
Net gain on sale of business | — | — | — | 3,427 | |||||||||||||
Loss on extinguishment of debt | 3,161 | — | 10,148 | — | |||||||||||||
Other expense (income) | 973 | 301 | 2,187 | (261) | |||||||||||||
Interest expense, net | 4,166 | 5,947 | 21,998 | 23,328 | |||||||||||||
Income (loss) before tax | 576 | 1,534 | (7,867) | (26,311) | |||||||||||||
Income tax expense (benefit) | 3,408 | (5,442) | 8,348 | 110 | |||||||||||||
Net (loss) income | $ | (2,832) | $ | 6,976 | $ | (16,215) | $ | (26,421) | |||||||||
Net (loss) income % | (1.4) | % | 3.6 | % | (2.0) | % | (3.8) | % | |||||||||
Basic (loss) earnings per share: | $ | (0.08) | $ | 0.20 | $ | (0.46) | $ | (0.80) | |||||||||
Diluted (loss) earnings per share: | $ | (0.08) | $ | 0.20 | $ | (0.46) | $ | (0.80) | |||||||||
Weighted average diluted shares
outstanding (in thousands)
|
35,255 | 34,512 | 35,037 | 33,104 | |||||||||||||
ASTRONICS CORPORATION | |||||||||||||||||||||||
RECONCILIATION OF NET (LOSS) INCOME TO ADJUSTED EBITDA | |||||||||||||||||||||||
(Unaudited, $ in thousands) | |||||||||||||||||||||||
Consolidated | |||||||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||||||
12/31/2024 | 12/31/2023 | 12/31/2024 | 12/31/2023 | ||||||||||||||||||||
Net (loss) income | $ | (2,832) | $ | 6,976 | $ | (16,215) | $ | (26,421) | |||||||||||||||
Add back (deduct): | |||||||||||||||||||||||
Interest expense | 4,166 | 5,947 | 21,998 | 23,328 | |||||||||||||||||||
Income tax expense (benefit) | 3,408 | (5,442) | 8,348 | 110 | |||||||||||||||||||
Depreciation and amortization expense | 5,894 | 6,346 | 24,466 | 26,104 | |||||||||||||||||||
Equity-based compensation expense | 2,157 | 1,595 | 8,571 | 7,198 | |||||||||||||||||||
Early retirement penalty waiver | 624 | — | 624 | — | |||||||||||||||||||
Non-cash annual stock bonus accrual3 | — | 2,806 | — | 2,806 | |||||||||||||||||||
Non-cash 401K contribution and quarterly bonus accrual | — | 2,776 | 3,454 | 6,549 | |||||||||||||||||||
Restructuring-related charges including severance | 1,411 | — | 2,444 | 564 | |||||||||||||||||||
Legal reserve, settlements and recoveries | 4,762 | — | 4,430 | (2,532) | |||||||||||||||||||
Litigation-related legal expenses | 6,066 | 3,826 | 19,746 | 17,850 | |||||||||||||||||||
Equity investment accrued payable write-off | — | — | — | (1,800) | |||||||||||||||||||
Net gain on sale of business | — | — | — | (3,427) | |||||||||||||||||||
Loss on extinguishment of debt | 3,161 | — | 10,148 | — | |||||||||||||||||||
Non-cash reserves for customer bankruptcy | 1,032 | — | 3,235 | 11,074 | |||||||||||||||||||
Warranty reserve | 1,690 | — | 5,217 | — | |||||||||||||||||||
Deferred liability recovery | — | — | — | (5,824) | |||||||||||||||||||
Adjusted EBITDA | $ | 31,539 | $ | 24,830 | $ | 96,466 | $ | 55,579 | |||||||||||||||
Sales | $ | 208,540 | $ | 195,292 | $ | 795,426 | $ | 689,206 | |||||||||||||||
Adjusted EBITDA margin % | 15.1 | % | 12.7 | % | 12.1 | % | 8.1 | % |
ASTRONICS CORPORATION | |||||||||||||||||||||||
RECONCILIATION OF GROSS PROFIT TO ADJUSTED GROSS PROFIT | |||||||||||||||||||||||
(Unaudited, $ in thousands) | |||||||||||||||||||||||
Consolidated | |||||||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||||||
12/31/2024 | 12/31/2023 | 12/31/2024 | 12/31/2023 | ||||||||||||||||||||
Gross profit | $ | 50,054 | $ | 39,973 | $ | 168,342 | $ | 120,796 | |||||||||||||||
Add back (deduct): | |||||||||||||||||||||||
Warranty reserve | 1,690 | — | 5,217 | — | |||||||||||||||||||
Non-cash reserves for customer bankruptcy | 794 | — | 1,703 | 3,601 | |||||||||||||||||||
Deferred liability recovery | — | — | — | (5,824) | |||||||||||||||||||
Adjusted gross profit | $ | 52,538 | $ | 39,973 | $ | 175,262 | $ | 118,573 | |||||||||||||||
Sales | $ | 208,540 | $ | 195,292 | $ | 795,426 | $ | 689,206 | |||||||||||||||
Gross margin | 24.0 | % | 20.5 | % | 21.2 | % | 17.5 | % | |||||||||||||||
Adjusted gross margin | 25.2 | % | 20.5 | % | 22.0 | % | 17.2 | % |
ASTRONICS CORPORATION | |||||||||||||||||||||||
RECONCILIATION OF OPERATING INCOME TO ADJUSTED OPERATING INCOME | |||||||||||||||||||||||
(Unaudited, $ in thousands) | |||||||||||||||||||||||
Consolidated | |||||||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||||||
12/31/2024 | 12/31/2023 | 12/31/2024 | 12/31/2023 | ||||||||||||||||||||
Income (loss) from operations | $ | 8,876 | $ | 7,782 | $ | 26,466 | $ | (6,671) | |||||||||||||||
Add back (deduct): | |||||||||||||||||||||||
Restructuring-related charges including severance | 1,411 | — | 2,444 | 564 | |||||||||||||||||||
Legal reserve, settlements and recoveries | 4,762 | — | 4,430 | (2,532) | |||||||||||||||||||
Litigation-related legal expenses | 6,066 | 3,826 | 19,746 | 17,850 | |||||||||||||||||||
Non-cash reserves for customer bankruptcy | 1,032 | — | 3,235 | 11,074 | |||||||||||||||||||
Warranty reserve | 1,690 | — | 5,217 | — | |||||||||||||||||||
Deferred liability recovery | — | — | — | (5,824) | |||||||||||||||||||
Adjusted operating income | $ | 23,837 | $ | 11,608 | $ | 61,538 | $ | 14,461 | |||||||||||||||
Sales | $ | 208,540 | $ | 195,292 | $ | 795,426 | $ | 689,206 | |||||||||||||||
Operating margin | 4.3 | % | 4.0 | % | 3.3 | % | (1.0) | % | |||||||||||||||
Adjusted operating margin | 11.4 | % | 5.9 | % | 7.7 | % | 2.1 | % |
ASTRONICS CORPORATION | |||||||||||||||||||||||
RECONCILIATION OF NET INCOME AND DILUTED EARNINGS PER SHARE | |||||||||||||||||||||||
TO ADJUSTED NET INCOME AND ADJUSTED DILUTED EARNINGS PER SHARE | |||||||||||||||||||||||
(Unaudited, $ in thousands, except per share amounts) | |||||||||||||||||||||||
Consolidated | |||||||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||||||
12/31/2024 | 12/31/2023 | 12/31/2024 | 12/31/2023 | ||||||||||||||||||||
Net (loss) income | $ | (2,832) | $ | 6,976 | $ | (16,215) | $ | (26,421) | |||||||||||||||
Add back (deduct): | |||||||||||||||||||||||
Amortization of intangibles | 3,143 | 3,321 | 12,871 | 13,898 | |||||||||||||||||||
Restructuring-related charges including severance | 1,411 | — | 2,444 | 564 | |||||||||||||||||||
Early retirement penalty waiver | 624 | — | 624 | — | |||||||||||||||||||
Legal reserve, settlements and recoveries | 4,762 | — | 4,430 | (2,532) | |||||||||||||||||||
Litigation-related legal expenses | 6,066 | 3,826 | 19,746 | 17,850 | |||||||||||||||||||
Equity investment accrued payable write-off | — | — | — | (1,800) | |||||||||||||||||||
Net gain on sale of business | — | — | — | (3,427) | |||||||||||||||||||
Loss on extinguishment of debt | 3,161 | — | 10,148 | — | |||||||||||||||||||
Non-cash reserves for customer bankruptcy | 1,032 | — | 3,235 | 11,074 | |||||||||||||||||||
Warranty reserve | 1,690 | — | 5,217 | — | |||||||||||||||||||
Deferred liability recovery | — | — | — | (5,824) | |||||||||||||||||||
Normalize tax rate4 | (2,208) | (7,612) | (4,364) | (763) | |||||||||||||||||||
Adjusted net income | $ | 16,849 | $ | 6,511 | $ | 38,136 | $ | 2,619 | |||||||||||||||
Weighted average diluted shares outstanding (in thousands) | 35,255 | 34,512 | 35,037 | 33,104 | |||||||||||||||||||
Diluted earnings (loss) per share | $ | (0.08) | $ | 0.20 | $ | (0.46) | $ | (0.80) | |||||||||||||||
Adjusted diluted earnings per share | $ | 0.48 | $ | 0.19 | $ | 1.09 | $ | 0.08 |
ASTRONICS CORPORATION | |||||||||||||||||
SEGMENT SALES AND PROFIT | |||||||||||||||||
(Unaudited, $ in thousands) | |||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||
12/31/2024 | 12/31/2023 | 12/31/2024 | 12/31/2023 | ||||||||||||||
Sales | |||||||||||||||||
Aerospace | $ | 188,559 | $ | 168,784 | $ | 706,746 | $ | 605,001 | |||||||||
Less inter-segment | (10) | (37) | (62) | (171) | |||||||||||||
Total Aerospace | 188,549 | 168,747 | 706,684 | 604,830 | |||||||||||||
Test Systems | 20,084 | 26,545 | 88,874 | 84,376 | |||||||||||||
Less inter-segment | (93) | — | (132) | — | |||||||||||||
Total Test Systems | 19,991 | 26,545 | 88,742 | 84,376 | |||||||||||||
Total consolidated sales | 208,540 | 195,292 | 795,426 | 689,206 | |||||||||||||
Segment gross profit and margins | |||||||||||||||||
Aerospace | 45,040 | 35,202 | 157,667 | 104,882 | |||||||||||||
23.9 | % | 20.9 | % | 22.3 | % | 17.3 | % | ||||||||||
Test Systems | 5,014 | 4,771 | 10,675 | 15,914 | |||||||||||||
25.1 | % | 18.0 | % | 12.0 | % | 18.9 | % | ||||||||||
Total gross profit | 50,054 | 39,973 | 168,342 | 120,796 | |||||||||||||
Segment operating profit and margins | |||||||||||||||||
Aerospace | 16,778 | 14,287 | 62,406 | 24,629 | |||||||||||||
8.9 | % | 8.5 | % | 8.8 | % | 4.1 | % | ||||||||||
Test Systems | (49) | (224) | (8,477) | (8,745) | |||||||||||||
(0.2) | % | (0.8) | % | (9.6) | % | (10.4) | % | ||||||||||
Total segment operating profit | 16,729 | 14,063 | 53,929 | 15,884 | |||||||||||||
Net gain on sale of business | — | — | — | 3,427 | |||||||||||||
Loss on extinguishment of debt | 3,161 | — | 10,148 | — | |||||||||||||
Interest expense | 4,166 | 5,947 | 21,998 | 23,328 | |||||||||||||
Corporate expenses and other | 8,826 | 6,582 | 29,650 | 22,294 | |||||||||||||
Income (loss) before taxes | $ | 576 | $ | 1,534 | $ | (7,867) | $ | (26,311) |
ASTRONICS CORPORATION | |||||||||||||||||||||||
RECONCILIATION OF SEGMENT OPERATING PROFIT TO ADJUSTED SEGMENT OPERATING PROFIT | |||||||||||||||||||||||
(Unaudited, $ in thousands) | |||||||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||||||
12/31/2024 | 12/31/2023 | 12/31/2024 | 12/31/2023 | ||||||||||||||||||||
Aerospace operating profit | $ | 16,778 | $ | 14,287 | $ | 62,406 | $ | 24,629 | |||||||||||||||
Restructuring-related charges including severance | — | — | 237 | — | |||||||||||||||||||
Legal reserve, settlements and recoveries | 4,762 | — | 4,430 | (2,532) | |||||||||||||||||||
Litigation-related legal expenses | 5,966 | 2,948 | 19,127 | 9,727 | |||||||||||||||||||
Non-cash reserves for customer bankruptcy | 1,032 | — | 3,235 | 11,074 | |||||||||||||||||||
Warranty reserve | 1,690 | — | 5,217 | — | |||||||||||||||||||
Adjusted Aerospace operating profit | $ | 30,228 | $ | 17,235 | $ | 94,652 | $ | 42,898 | |||||||||||||||
Aerospace sales | $ | 188,549 | $ | 168,747 | $ | 706,684 | $ | 604,830 | |||||||||||||||
Aerospace margin | 8.9 | % | 8.5 | % | 8.8 | % | 4.1 | % | |||||||||||||||
Adjusted Aerospace margin | 16.0 | % | 10.2 | % | 13.4 | % | 7.1 | % | |||||||||||||||
Test Systems operating loss | $ | (49) | $ | (224) | $ | (8,477) | $ | (8,745) | |||||||||||||||
Restructuring-related charges including severance | 1,411 | — | 2,207 | 564 | |||||||||||||||||||
Litigation-related legal expenses | 100 | 878 | 619 | 8,123 | |||||||||||||||||||
Deferred liability recovery | — | — | — | (5,824) | |||||||||||||||||||
Adjusted Test Systems operating profit (loss) | $ | 1,462 | $ | 654 | $ | (5,651) | $ | (5,882) | |||||||||||||||
Test Systems sales | $ | 19,991 | $ | 26,545 | $ | 88,742 | $ | 84,376 | |||||||||||||||
Test Systems margin | (0.2) | % | (0.8) | % | (9.6) | % | (10.4) | % | |||||||||||||||
Adjusted Test Systems margin | 7.3 | % | 2.5 | % | (6.4) | % | (7.0) | % |
ASTRONICS CORPORATION | |||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||||
($ in thousands) | |||||||||||
(unaudited) | |||||||||||
12/31/2024 | 12/31/2023 | ||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 9,285 | $ | 4,756 | |||||||
Restricted cash | 9,143 | 6,557 | |||||||||
Accounts receivable, net of allowance of estimated credit losses | 191,446 | 172,108 | |||||||||
Inventories | 199,741 | 191,801 | |||||||||
Prepaid and other current assets | 16,557 | 14,560 | |||||||||
Total current assets | 426,172 | 389,782 | |||||||||
Property, plant and equipment, net of accumulated depreciation | 80,687 | 85,436 | |||||||||
Operating right-of-use assets | 23,609 | 27,909 | |||||||||
Other assets | 7,763 | 7,035 | |||||||||
Intangible assets, net of accumulated amortization | 52,477 | 65,420 | |||||||||
Goodwill | 58,056 | 58,210 | |||||||||
Total assets | $ | 648,764 | $ | 633,792 | |||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
Current liabilities: | |||||||||||
Current maturities of long-term debt | $ | — | $ | 8,996 | |||||||
Accounts payable | 42,960 | 61,134 | |||||||||
Accrued payroll and employee benefits | 33,409 | 22,038 | |||||||||
Accrued income taxes | 6,678 | 3,045 | |||||||||
Current operating lease liabilities | 4,697 | 5,069 | |||||||||
Other accrued expenses | 40,917 | 21,023 | |||||||||
Customer advances and deferred revenue | 27,491 | 22,029 | |||||||||
Total current liabilities | 156,152 | 143,334 | |||||||||
Long-term debt | 168,669 | 159,237 | |||||||||
Supplemental retirement plan and other liabilities for pension benefits | 24,088 | 29,290 | |||||||||
Long-term operating lease liabilities | 20,508 | 24,376 | |||||||||
Other liabilities | 21,816 | 26,730 | |||||||||
Deferred income taxes | 1,434 | 1,307 | |||||||||
Total liabilities | 392,667 | 384,274 | |||||||||
Shareholders’ equity: | |||||||||||
Common stock | 329 | 314 | |||||||||
Convertible Class B stock | 51 | 59 | |||||||||
Additional paid-in capital | 144,149 | 129,544 | |||||||||
Accumulated other comprehensive loss | (3,863) | (9,426) | |||||||||
Retained earnings | 192,208 | 209,753 | |||||||||
Treasury stock | (76,777) | (80,726) | |||||||||
Total shareholders’ equity | 256,097 | 249,518 | |||||||||
Total liabilities and shareholders’ equity | $ | 648,764 | $ | 633,792 |
ASTRONICS CORPORATION | |||||||||||
CONSOLIDATED CASH FLOWS DATA | |||||||||||
Year Ended | |||||||||||
(Unaudited, $ in thousands) | December 31, 2024 | December 31, 2023 | |||||||||
Cash flows from operating activities: | |||||||||||
Net loss | $ | (16,215) | $ | (26,421) | |||||||
Adjustments to reconcile net loss to cash from operating activities: | |||||||||||
Non-cash items: | |||||||||||
Depreciation and amortization | 24,466 | 26,104 | |||||||||
Amortization of deferred financing fees | 3,194 | 3,023 | |||||||||
Provisions for non-cash losses on inventory and receivables | 13,782 | 16,003 | |||||||||
Equity-based compensation expense | 8,571 | 7,198 | |||||||||
Loss on extinguishment of debt | 10,148 | — | |||||||||
Deferred tax (benefit) expense | (20) | 146 | |||||||||
Operating lease non-cash expense | 5,175 | 5,088 | |||||||||
Non-cash 401K contribution and quarterly bonus accrual | 3,454 | 6,549 | |||||||||
Non-cash annual stock bonus accrual | — | 2,806 | |||||||||
Net gain on sale of business, before taxes | — | (3,427) | |||||||||
Non-cash litigation provision adjustment | 4,468 | (1,305) | |||||||||
Non-cash deferred liability recovery | — | (5,824) | |||||||||
Other | 5,807 | 1,913 | |||||||||
Cash flows from changes in operating assets and liabilities: | |||||||||||
Accounts receivable | (21,983) | (31,872) | |||||||||
Inventories | (21,551) | (13,283) | |||||||||
Accounts payable | (17,693) | (4,495) | |||||||||
Accrued expenses | 21,987 | 4,634 | |||||||||
Income taxes | 4,498 | (1,949) | |||||||||
Customer advanced payments and deferred revenue | 5,693 | (4,835) | |||||||||
Operating lease liabilities | (5,125) | (4,880) | |||||||||
Supplemental retirement plan liabilities | (410) | (408) | |||||||||
Other assets and liabilities | 2,320 | 1,285 | |||||||||
Net cash provided (used) by operating activities | 30,566 | (23,950) | |||||||||
Cash flows from investing activities: | |||||||||||
Proceeds on sale of businesses and assets | — | 3,537 | |||||||||
Capital expenditures | (8,428) | (7,643) | |||||||||
Net cash used by investing activities | (8,428) | (4,106) | |||||||||
Cash flows from financing activities: | |||||||||||
Proceeds from long-term debt | 377,392 | 139,732 | |||||||||
Principal payments on long-term debt | (374,890) | (131,233) | |||||||||
Stock award and employee stock purchase plan activity | (241) | 2,476 | |||||||||
Proceeds from at-the-market stock sales | — | 21,269 | |||||||||
Financing-related costs | (12,150) | (6,762) | |||||||||
Financing extinguishment costs | (4,496) | — | |||||||||
Other | (145) | (47) | |||||||||
Net cash (used) provided by financing activities | (14,530) | 25,435 | |||||||||
Effect of exchange rates on cash | (493) | 156 | |||||||||
Increase (decrease) in cash and cash equivalents and restricted cash | 7,115 | (2,465) | |||||||||
Cash and cash equivalents and restricted cash at beginning of year | 11,313 | 13,778 | |||||||||
Cash and cash equivalents and restricted cash at end of year | $ | 18,428 | $ | 11,313 | |||||||
Supplemental disclosure of cash flow information | |||||||||||
Interest paid | $ | 19,238 | $ | 17,689 | |||||||
Income taxes paid, net of refunds | $ | 3,537 | $ | 1,964 | |||||||
ASTRONICS CORPORATION | ||||||||||||||||||||||||||
SALES BY MARKET | ||||||||||||||||||||||||||
(Unaudited, $ in thousands) | ||||||||||||||||||||||||||
Three Months Ended | Year Ended | 2024 YTD |
||||||||||||||||||||||||
12/31/2024 | 12/31/2023 | % change | 12/31/2024 | 12/31/2023 | % change | % of Sales | ||||||||||||||||||||
Aerospace Segment | ||||||||||||||||||||||||||
Commercial Transport |
$ | 140,893 | $ | 124,183 | 13.5 | % | $ | 524,572 | $ | 432,199 | 21.4 | % | 65.9 | % | ||||||||||||
Military Aircraft | 24,474 | 17,282 | 41.6 | % | 88,019 | 61,617 | 42.8 | % | 11.1 | % | ||||||||||||||||
General Aviation | 17,701 | 20,186 | (12.3) | % | 74,344 | 80,842 | (8.0) | % | 9.3 | % | ||||||||||||||||
Other |
5,481 | 7,096 | (22.8) | % | 19,749 | 30,172 | (34.5) | % | 2.5 | % | ||||||||||||||||
Aerospace Total | 188,549 | 168,747 | 11.7 | % | 706,684 | 604,830 | 16.8 | % | 88.8 | % | ||||||||||||||||
Test Systems Segment5 | ||||||||||||||||||||||||||
Government & Defense | 19,991 | 26,545 | (24.7) | % | 88,742 | 84,376 | 5.2 | % | 11.2 | % | ||||||||||||||||
Total Sales | $ | 208,540 | $ | 195,292 | 6.8 | % | $ | 795,426 | $ | 689,206 | 15.4 | % |
SALES BY PRODUCT LINE | ||||||||||||||||||||||||||
(Unaudited, $ in thousands) | ||||||||||||||||||||||||||
Three Months Ended | Year Ended | 2024 YTD |
||||||||||||||||||||||||
12/31/2024 | 12/31/2023 | % change | 12/31/2024 | 12/31/2023 | % change | % of Sales | ||||||||||||||||||||
Aerospace Segment | ||||||||||||||||||||||||||
Electrical Power & Motion |
$ | 95,124 | $ | 82,337 | 15.5 | % | $ | 359,043 | $ | 268,049 | 33.9 | % | 45.1 | % | ||||||||||||
Lighting & Safety |
44,241 | 40,467 | 9.3 | % | 179,403 | 157,434 | 14.0 | % | 22.6 | % | ||||||||||||||||
Avionics |
36,467 | 30,106 | 21.1 | % | 120,183 | 113,117 | 6.2 | % | 15.1 | % | ||||||||||||||||
Systems Certification |
4,731 | 6,423 | (26.3) | % | 17,003 | 26,255 | (35.2) | % | 2.1 | % | ||||||||||||||||
Structures |
2,505 | 2,318 | 8.1 | % | 11,303 | 9,803 | 15.3 | % | 1.4 | % | ||||||||||||||||
Other |
5,481 | 7,096 | (22.8) | % | 19,749 | 30,172 | (34.5) | % | 2.5 | % | ||||||||||||||||
Aerospace Total | 188,549 | 168,747 | 11.7 | % | 706,684 | 604,830 | 16.8 | % | 88.8 | % | ||||||||||||||||
Test Systems Segment5 |
19,991 | 26,545 | (24.7) | % | 88,742 | 84,376 | 5.2 | % | 11.2 | % | ||||||||||||||||
Total Sales | $ | 208,540 | $ | 195,292 | 6.8 | % | $ | 795,426 | $ | 689,206 | 15.4 | % |
ASTRONICS CORPORATION | |||||||||||||||||
ORDER AND BACKLOG TREND | |||||||||||||||||
(Unaudited, $ in thousands) | |||||||||||||||||
Q1
2024
|
Q2
2024
|
Q3
2024
|
Q4
2024
|
Trailing Twelve
Months
|
|||||||||||||
3/30/2024 | 6/29/2024 | 9/28/2024 | 12/31/2024 | 12/31/2024 | |||||||||||||
Sales | |||||||||||||||||
Aerospace | $ | 163,638 | $ | 176,943 | $ | 177,554 | $ | 188,549 | $ | 706,684 | |||||||
Test Systems | 21,436 | 21,171 | 26,144 | 19,991 | 88,742 | ||||||||||||
Total Sales | $ | 185,074 | $ | 198,114 | $ | 203,698 | $ | 208,540 | $ | 795,426 | |||||||
Bookings | |||||||||||||||||
Aerospace | $ | 184,149 | $ | 192,515 | $ | 173,569 | $ | 182,474 | $ | 732,707 | |||||||
Test Systems | 19,986 | 26,359 | 15,597 | 13,430 | 75,372 | ||||||||||||
Total Bookings | $ | 204,135 | $ | 218,874 | $ | 189,166 | $ | 195,904 | $ | 808,079 | |||||||
Backlog |
|||||||||||||||||
Aerospace6 | $ | 532,051 | $ | 547,623 | $ | 543,638 | $ | 537,563 | |||||||||
Test Systems | 73,586 | 78,774 | 68,227 | 61,666 | |||||||||||||
Total Backlog | $ | 605,637 | $ | 626,397 | $ | 611,865 | $ | 599,229 | N/A | ||||||||
Book:Bill Ratio | |||||||||||||||||
Aerospace | 1.13 | 1.09 | 0.98 | 0.97 | 1.04 | ||||||||||||
Test Systems | 0.93 | 1.25 | 0.60 | 0.67 | 0.85 | ||||||||||||
Total Book:Bill | 1.10 | 1.10 | 0.93 | 0.94 | 1.02 | ||||||||||||
ASTRONICS CORPORATION | |||||||||||||||||||||||
SEGMENT GROSS PROFIT | |||||||||||||||||||||||
(Unaudited, $ in thousands) | |||||||||||||||||||||||
Consolidated | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
3/30/2024 | 6/29/2024 | 9/28/2024 | 12/31/2024 | ||||||||||||||||||||
Segment gross profit and margins | |||||||||||||||||||||||
Aerospace | $ | 32,674 | 35,202,000 | $ | 41,364 | $ | 38,589 | $ | 45,040 | ||||||||||||||
20.0 | % | 20.9 | % | 23.4 | % | 21.7 | % | 23.9 | % | ||||||||||||||
Test Systems | 1,517 | 4,771,000 | (10) | 4,154 | 5,014 | ||||||||||||||||||
7.1 | % | 18.0 | % | — | % | 15.9 | % | 25.1 | % | ||||||||||||||
Total gross profit | $ | 34,191 | 39,973,000 | $ | 41,354 | $ | 42,743 | $ | 50,054 | ||||||||||||||
Consolidated | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
4/1/2023 | 7/1/2023 | 9/30/2023 | 12/31/2023 | ||||||||||||||||||||
Segment gross profit and margins | |||||||||||||||||||||||
Aerospace | $ | 21,138 | $ | 31,864 | $ | 16,678 | $ | 35,202 | |||||||||||||||
15.6 | % | 20.1 | % | 11.7 | % | 20.9 | % | ||||||||||||||||
Test Systems | 6,372 | 831 | 3,940 | 4,771 | |||||||||||||||||||
30.4 | % | 5.2 | % | 18.9 | % | 18.0 | % | ||||||||||||||||
Total gross profit | $ | 27,510 | $ | 32,695 | $ | 20,618 | $ | 39,973 | |||||||||||||||
ASTRONICS CORPORATION | |||||||||||||||||||||||
RECONCILIATION OF GROSS PROFIT TO ADJUSTED GROSS PROFIT | |||||||||||||||||||||||
(Unaudited, $ in thousands) | |||||||||||||||||||||||
Consolidated | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
3/30/2024 | 6/29/2024 | 9/28/2024 | 12/31/2024 | ||||||||||||||||||||
Gross profit | $ | 34,191 | $ | 41,354 | $ | 42,743 | $ | 50,054 | |||||||||||||||
Add back (deduct): | |||||||||||||||||||||||
Warranty reserve | — | — | 3,527 | 1,690 | |||||||||||||||||||
Non-cash reserves for customer bankruptcy | — | — | 909 | 794 | |||||||||||||||||||
Adjusted gross profit | $ | 34,191 | $ | 41,354 | $ | 47,179 | $ | 52,538 | |||||||||||||||
Sales | $ | 185,074 | $ | 198,114 | $ | 203,698 | $ | 208,540 | |||||||||||||||
Gross margin | 18.5 | % | 20.9 | % | 21.0 | % | 24.0 | % | |||||||||||||||
Adjusted gross margin | 18.5 | % | 20.9 | % | 23.2 | % | 25.2 | % | |||||||||||||||
Consolidated | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
4/1/2023 | 7/1/2023 | 9/30/2023 | 12/31/2023 | ||||||||||||||||||||
Gross profit | $ | 27,510 | $ | 32,695 | $ | 20,618 | $ | 39,973 | |||||||||||||||
Add back (deduct): | |||||||||||||||||||||||
Non-cash reserves for customer bankruptcy | — | — | 3,601 | — | |||||||||||||||||||
Deferred liability recovery | (5,824) | — | — | — | |||||||||||||||||||
Adjusted gross profit | $ | 21,686 | $ | 32,695 | $ | 24,219 | $ | 39,973 | |||||||||||||||
Sales | $ | 156,538 | $ | 174,454 | $ | 162,922 | $ | 195,292 | |||||||||||||||
Gross margin | 17.6 | % | 18.7 | % | 12.7 | % | 20.5 | % | |||||||||||||||
Adjusted gross margin | 13.9 | % | 18.7 | % | 14.9 | % | 20.5 | % |
ASTRONICS CORPORATION | |||||||||||||||||||||||
RECONCILIATION OF OPERATING INCOME TO ADJUSTED OPERATING INCOME | |||||||||||||||||||||||
(Unaudited, $ in thousands) | |||||||||||||||||||||||
Consolidated | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
3/30/2024 | 6/29/2024 | 9/28/2024 | 12/31/2024 | ||||||||||||||||||||
Income from operations | $ | 1,666 | $ | 7,550 | $ | 8,374 | $ | 8,876 | |||||||||||||||
Add back (deduct): | |||||||||||||||||||||||
Restructuring-related charges including severance | 117 | 657 | 259 | 1,411 | |||||||||||||||||||
Legal reserve, settlements and recoveries | — | — | (332) | 4,762 | |||||||||||||||||||
Litigation-related legal expenses | 3,694 | 4,428 | 5,558 | 6,066 | |||||||||||||||||||
Non-cash reserves for customer bankruptcy | — | — | 2,203 | 1,032 | |||||||||||||||||||
Warranty reserve | — | — | 3,527 | 1,690 | |||||||||||||||||||
Adjusted operating income | $ | 5,477 | $ | 12,635 | $ | 19,589 | $ | 23,837 | |||||||||||||||
Sales | $ | 185,074 | $ | 198,114 | $ | 203,698 | $ | 208,540 | |||||||||||||||
Operating margin | 0.9 | % | 3.8 | % | 4.1 | % | 4.3 | % | |||||||||||||||
Adjusted operating margin | 3.0 | % | 6.4 | % | 9.6 | % | 11.4 | % | |||||||||||||||
Consolidated | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
4/1/2023 | 7/1/2023 | 9/30/2023 | 12/31/2023 | ||||||||||||||||||||
Income (loss) from operations | $ | (2,370) | $ | 2,396 | $ | (14,479) | $ | 7,782 | |||||||||||||||
Add back (deduct): | |||||||||||||||||||||||
Restructuring-related charges including severance | — | 564 | — | — | |||||||||||||||||||
Legal reserve, settlements and recoveries | — | (1,305) | (1,227) | — | |||||||||||||||||||
Litigation-related legal expenses | 4,515 | 4,935 | 4,574 | 3,826 | |||||||||||||||||||
Non-cash reserves for customer bankruptcy | — | — | 11,074 | — | |||||||||||||||||||
Deferred liability recovery | (5,824) | — | — | — | |||||||||||||||||||
Adjusted operating income (loss) | $ | (3,679) | $ | 6,590 | $ | (58) | $ | 11,608 | |||||||||||||||
Sales | $ | 156,538 | $ | 174,454 | $ | 162,922 | $ | 195,292 | |||||||||||||||
Operating margin | (1.5) | % | 1.4 | % | (8.9) | % | 4.0 | % | |||||||||||||||
Adjusted operating margin | (2.4) | % | 3.8 | % | — | % | 5.9 | % |
ASTRONICS CORPORATION | |||||||||||||||||||||||
RECONCILIATION OF NET INCOME AND DILUTED EARNINGS PER SHARE | |||||||||||||||||||||||
TO ADJUSTED NET INCOME AND ADJUSTED DILUTED EARNINGS PER SHARE | |||||||||||||||||||||||
(Unaudited, $ in thousands, except per share amounts) | |||||||||||||||||||||||
Consolidated | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
3/30/2024 | 6/29/2024 | 9/28/2024 | 12/31/2024 | ||||||||||||||||||||
Net (loss) income | $ | (3,178) | $ | 1,533 | $ | (11,738) | $ | (2,832) | |||||||||||||||
Add back (deduct): | |||||||||||||||||||||||
Amortization of intangibles | 3,270 | 3,270 | 3,188 | 3,143 | |||||||||||||||||||
Restructuring-related charges including severance | 117 | 657 | 259 | 1,411 | |||||||||||||||||||
Early retirement penalty waiver | — | — | — | 624 | |||||||||||||||||||
Legal reserve, settlements and recoveries | — | — | (332) | 4,762 | |||||||||||||||||||
Litigation-related legal expenses | 3,694 | 4,428 | 5,558 | 6,066 | |||||||||||||||||||
Loss on extinguishment of debt | — | — | 6,987 | 3,161 | |||||||||||||||||||
Non-cash reserves for customer bankruptcy | — | — | 2,203 | 1,032 | |||||||||||||||||||
Warranty reserve | — | — | 3,527 | 1,690 | |||||||||||||||||||
Normalize tax rate1 | (1,989) | (2,678) | 2,511 | (2,208) | |||||||||||||||||||
Adjusted net income | $ | 1,914 | $ | 7,210 | $ | 12,163 | $ | 16,849 | |||||||||||||||
Weighted average diluted shares outstanding (in thousands) | 34,863 | 35,547 | 35,011 | 35,255 | |||||||||||||||||||
Diluted earnings (loss) per share | $ | (0.09) | $ | 0.04 | $ | (0.34) | $ | (0.08) | |||||||||||||||
Adjusted diluted earnings per share | $ | 0.05 | $ | 0.20 | $ | 0.35 | $ | 0.48 | |||||||||||||||
Consolidated | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
4/1/2023 | 7/1/2023 | 9/30/2023 | 12/31/2023 | ||||||||||||||||||||
Net income (loss) | $ | (4,415) | $ | (11,999) | $ | (16,983) | $ | 6,976 | |||||||||||||||
Add back (deduct): | |||||||||||||||||||||||
Amortization of intangibles | 3,598 | 3,598 | 3,381 | 3,321 | |||||||||||||||||||
Restructuring-related charges including severance | — | 564 | — | — | |||||||||||||||||||
Legal reserve, settlements and recoveries | — | (1,305) | (1,227) | — | |||||||||||||||||||
Litigation-related legal expenses | 4,515 | 4,935 | 4,574 | 3,826 | |||||||||||||||||||
Equity investment accrued payable write-off | (1,800) | — | — | — | |||||||||||||||||||
Net gain on sale of business | (3,427) | — | — | — | |||||||||||||||||||
Non-cash reserves for customer bankruptcy | — | — | 11,074 | — | |||||||||||||||||||
Deferred liability recovery | (5,824) | — | — | — | |||||||||||||||||||
Normalize tax rate1 |
2,806 | 7,124 | (3,081) | (7,612) | |||||||||||||||||||
Adjusted net income (loss) | $ | (4,547) | $ | 2,917 | $ | (2,262) | $ | 6,511 | |||||||||||||||
Weighted average diluted shares outstanding (in thousands) | 32,505 | 32,614 | 33,000 | 34,512 | |||||||||||||||||||
Diluted earnings (loss) per share | $ | (0.14) | $ | (0.37) | $ | (0.51) | $ | 0.20 | |||||||||||||||
Adjusted diluted earnings (loss) per share | $ | (0.14) | $ | 0.09 | $ | (0.07) | $ | 0.19 |
ASTRONICS CORPORATION | |||||||||||||||||||||||
RECONCILIATION OF SEGMENT OPERATING PROFIT TO ADJUSTED SEGMENT OPERATING PROFIT | |||||||||||||||||||||||
(Unaudited, $ in thousands) | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
3/30/2024 | 6/29/2024 | 9/28/2024 | 12/31/2024 | ||||||||||||||||||||
Aerospace operating profit | $ | 12,097 | $ | 19,280 | $ | 14,251 | $ | 16,778 | |||||||||||||||
Restructuring-related charges including severance | — | — | 237 | — | |||||||||||||||||||
Legal reserve, settlements and recoveries | — | — | (332) | 4,762 | |||||||||||||||||||
Litigation-related legal expenses | 3,534 | 4,222 | 5,405 | 5,966 | |||||||||||||||||||
Non-cash reserves for customer bankruptcy | — | — | 2,203 | 1,032 | |||||||||||||||||||
Warranty reserve | — | — | 3,527 | 1,690 | |||||||||||||||||||
Adjusted Aerospace operating profit | $ | 15,631 | $ | 23,502 | $ | 25,291 | $ | 30,228 | |||||||||||||||
Aerospace sales | $ | 163,638 | $ | 176,943 | $ | 177,554 | $ | 188,549 | |||||||||||||||
Aerospace margin | 7.4 | % | 10.9 | % | 8.0 | % | 8.9 | % | |||||||||||||||
Adjusted Aerospace margin | 9.6 | % | 13.3 | % | 14.2 | % | 16.0 | % | |||||||||||||||
Test Systems operating loss | $ | (3,079) | $ | (5,336) | $ | (13) | $ | (49) | |||||||||||||||
Restructuring-related charges including severance | 117 | 657 | 22 | 1,411 | |||||||||||||||||||
Litigation-related legal expenses | 160 | 206 | 153 | 100 | |||||||||||||||||||
Adjusted Test Systems operating profit (loss) | $ | (2,802) | $ | (4,473) | $ | 162 | $ | 1,462 | |||||||||||||||
Test Systems sales | $ | 21,436 | $ | 21,171 | $ | 26,144 | $ | 19,991 | |||||||||||||||
Test Systems margin | (14.4) | % | (25.2) | % | — | % | (0.2) | % | |||||||||||||||
Adjusted Test Systems margin | (13.1) | % | (21.1) | % | 0.6 | % | 7.3 | % | |||||||||||||||
Three Months Ended | |||||||||||||||||||||||
4/1/2023 | 7/1/2023 | 9/30/2023 | 12/31/2023 | ||||||||||||||||||||
Aerospace operating profit (loss) | $ | 4,087 | $ | 13,719 | $ | (7,464) | $ | 14,287 | |||||||||||||||
Legal reserve, settlements and recoveries | — | (1,305) | (1,227) | — | |||||||||||||||||||
Litigation-related legal expenses | 1,639 | 2,482 | 2,658 | 2,948 | |||||||||||||||||||
Non-cash reserves for customer bankruptcy | — | — | 11,074 | — | |||||||||||||||||||
Adjusted Aerospace operating profit | $ | 5,726 | $ | 14,896 | $ | 5,041 | $ | 17,235 | |||||||||||||||
Aerospace sales | $ | 135,597 | $ | 158,382 | $ | 142,104 | $ | 168,747 | |||||||||||||||
Aerospace margin | 3.0 | % | 8.7 | % | (5.3) | % | 8.5 | % | |||||||||||||||
Adjusted Aerospace margin | 4.2 | % | 9.4 | % | 3.5 | % | 10.2 | % | |||||||||||||||
Test Systems operating loss | $ | (597) | $ | (6,143) | $ | (1,781) | $ | (224) | |||||||||||||||
Restructuring-related charges including severance | — | 564 | — | — | |||||||||||||||||||
Litigation-related legal expenses | 2,876 | 2,453 | 1,916 | 878 | |||||||||||||||||||
Deferred liability recovery | (5,824) | — | — | — | |||||||||||||||||||
Adjusted Test Systems operating profit (loss) | $ | (3,545) | $ | (3,126) | $ | 135 | $ | 654 | |||||||||||||||
Test Systems sales | $ | 20,941 | $ | 16,072 | $ | 20,818 | $ | 26,545 | |||||||||||||||
Test Systems margin | (2.9) | % | (38.2) | % | (8.6) | % | (0.8) | % | |||||||||||||||
Adjusted Test Systems margin | (16.9) | % | (19.4) | % | 0.6 | % | 2.5 | % |