株探米国株
日本語 英語
エドガーで原本を確認する
false 0002000178 0002000178 2025-02-20 2025-02-20

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 20, 2025

 

 

Loar Holdings Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-42030   82-2665180

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

20 New King Street,

White Plains, New York 10604

(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (914) 909-1311

Not applicable

(Former name or former address, if changed since last report.)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading
Symbol

 

Name of each exchange

on which registered

Common stock, par value $0.01 per share   LOAR   New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 


Item 1.01

Entry into a Material Definitive Agreement.

On February 20, 2025 (the “Signing Date”), Loar Group Inc. (“Purchaser”), a Delaware corporation and wholly-owned subsidiary of Loar Holdings Inc. (the “Registrant,” “we,” “us” or “our”), entered into a Put Option (the “Put Option”) with Ace Aèro Partenaires, a société de libre partenariat organized under the laws of France (“AAP Support”), Ace LMB Fund, a fund represented by its management company, Tikehau Investment Management, a société par actions simplifiée organized under the laws of France (“Tikehau”), Thomas Bernard, a French citizen (“Bernard”), Amundi Private equity Funds (“Amundi”) and certain other persons set forth in a schedule to the Put Option (collectively with AAP Support, Tikehau, Amundi and Bernard, the “Sellers”). Pursuant to the Put Option, Purchaser irrevocably and unconditionally agreed to acquire from the Sellers all of the issued and outstanding equity interests of ASC3 LMB Topco, a société par actions simplifiée organized under the laws of France (the “Topco”) and ASC3 LMB FinCo, a société par actions simplifiée organized under the laws of France (“FinCo”, and, together with Topco and their direct and indirect subsidiaries, “LMB”)), in exchange for cash consideration of approximately €365 million, plus the assumption of net debt which is payable at closing (estimated to be €44.3 million) and on the terms set forth in that certain Securities Purchase Agreement (the “Purchase Agreement”), a form of which is attached as an exhibit to the Put Option (the “Transaction”). It is a condition to the exercise of the Put Option that the social and economic committee (comité social et économique) of LMB S.A.S., a subsidiary of Topco shall be informed and consulted on the Transaction in accordance with article L. 2312-8 of the French Labor Code (the “Consultation Process”).

Pursuant to the Purchase Agreement, the Registrant will agree to guarantee the full, due and punctual performance and compliance by the Purchaser of all its obligations, commitments, undertakings, representations and warranties under or pursuant to the Purchase Agreement.

Additionally, on the date the Purchase Agreement is executed, Purchaser and some Sellers (together, the “Warrantors”), will enter into a Warranty Agreement pursuant to which the Warrantors will make certain customary representations and warranties in favor of Purchaser (the “Warranty Agreement”).

Subject to the completion of the Consultation Process and the satisfaction or waiver of customary closing conditions, the Transaction is expected to close before the end of the third quarter of 2025.

Founded over 60 years ago, LMB is a global specialty player in the design and production of tailor-made high-performance fans and motors. Leveraging its many decades of expertise and proprietary designs, LMB provides the market with 2000+ unique fans, blowers, motors and specialized rotating machines.

Put Agreement

On the Signing Date, Purchaser and the Registrant entered into the Put Option with the Sellers pursuant to which Purchaser irrevocably and unconditionally agreed to acquire from the Sellers all of the issued and outstanding equity interests of LMB, and on the terms set forth in the Purchase Agreement.

Pursuant to the Put Option, certain of the Sellers may exercise the Put Option by providing notice to Purchaser of such exercise and delivering a duly signed Purchase Agreement. Upon receipt by Purchaser of the notice and duly signed Purchase Agreement, the Purchaser is obligated to execute, and cause the Registrant to execute, the Purchase Agreement.

As a result of entering into the Put Option and during the pendency of the Consultation Process, Purchaser has been granted exclusivity by the Sellers to purchase LMB. The Put Option is valid and binding until the earlier of (i) the tenth (10th) business day following the completion of the Consultation Process and (ii) May 31, 2025, which is subject to automatic extension to the date which is the fifth business day after the sending of a put exercise notice if validly sent in accordance with the terms of the Put Option.

 


Warranty Agreement

Pursuant to the Warranty Agreement, each of the Warrantors will make certain customary representations and warranties in favor of Purchaser, provided that the aggregate liability of the Warrantors is, except in the case of fraud, capped at one euro (€1.00). In connection with the Warranty Agreement, Purchaser has secured a customary representation and warranty insurance policy insuring the accuracy of the representations and warranties provided in the Warranty Agreement.

Securities Purchase Agreement

Pursuant to the Purchase Agreement, Purchaser will purchase all of the outstanding equity securities of LMB for approximately €365 million, plus the assumption of net debt which is payable at closing (estimated to be €44.3 million).

Under the Purchase Agreement, Purchaser and Sellers will make customary representations and warranties and have agreed to be bound to customary covenants for transactions of this type. The closing of the Transaction is subject to obtaining the approval of the French Ministry of Economy for the Transaction (the “Approval”).

The Purchase Agreement contains customary termination rights for the parties thereto. Pursuant to the Purchase Agreement, the Registrant will agree to guarantee the full, due and punctual performance and compliance by the Purchaser of all its obligations, commitments, undertakings, representations and warranties under or pursuant to the Purchase Agreement.

Debt Financing Arrangements

In connection with, and concurrently with the entry into, the Put Option, Purchaser entered into an Incremental Term Facility Commitment Letter, dated the Signing Date (the “Commitment Letter”), with Blackstone Alternative Credit Advisors LP (on behalf of the funds, accounts and clients managed, advised or sub-advised by it or its affiliates, “Blackstone Credit”), pursuant to which Blackstone Credit has committed, subject to the satisfaction of customary conditions, to provide Purchaser with an incremental term loan facility in an amount equal to the U.S. dollar equivalent of €400.0 million (the “Incremental Loan Facility”). The loans under the Incremental Loan Facility (i) will mature on May 10, 2030, which is the same date as the term loans under the Registrant’s existing credit agreement (the “Initial Term Loans”), (ii) will amortize in equal quarterly installments in aggregate annual amounts equal to 1.00% per annum of the original principal amount of the loans, (iii) will bear the same interest rate as the Initial Term Loans (at the Registrant’s election, interest will accrue at the SOFR rate (subject to a floor of 1.00% per annum) plus the applicable margin of 4.75% or at the base rate plus the applicable margin of 3.75% as long as the Registrant maintains a leverage ratio of less than 5.5 to 1), (iv) will be secured on a pari passu basis with the Initial Term Loans and (v) will have the same guarantees and guarantors as the Initial Term Loans. “SOFR” means the term rate for the applicable interest period based on the Secured Overnight Financing Rate.

The Registrant currently intends to finance the cash portion of the purchase price pursuant to the Transaction and related fees and expenses with borrowings under the Registrant’s existing credit agreement and cash on hand. Funds, clients and accounts managed, advised or sub-advised by Blackstone Credit or its affiliates held approximately 13% of the shares of the Registrant’s common stock outstanding as of the closing of its public offering on December 12, 2024.

The above summaries of the Put Option, Warranty Agreement, Purchase Agreement and Commitment Letter do not purport to be complete and are qualified in their entirety by reference to the Put Option, Warranty Agreement, form of Purchase Agreement and Commitment Letter, copies of which will be filed by Amendment on Form 8-K/A to this Current Report on Form 8-K within four business days of the date of the hereof as Exhibits 10.1, 10.2, 10.3 and 10.4, respectively, and are incorporated herein by reference.

 


Item 2.02.

Results of Operations and Financial Condition.

On February 20, 2025, the Registrant issued a press release reporting preliminary fourth quarter and full year 2024 results, as well as announcing that the Purchaser had entered into the Put Option and Commitment Letter. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated by reference.

The information in Item 2.02 and in the accompanying Exhibit 99.1 is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing, except as expressly set forth by specific reference in such a filing.

 

Item 2.03.

Creation of a Direct Financial Obligation.

The information set forth in Item 1.01 of this Current Report on Form 8-K is incorporated by reference into this Item 2.03.

Forward-Looking Statements

This Current Report on Form 8-K 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, our preliminary estimated financial results for the fourth quarter and full year ended December 31, 2024, our ability to timely close on the acquisition of LMB, our ability to finance such acquisition and the expected financial performance of LMB. 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 Current Report on Form 8-K, but the absence of these words does not mean that a statement is not forward-looking.

Actual results may differ materially from our 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 our Quarterly Report on Form 10-Q for the quarter ended September 30, 2024, filed with the Securities and Exchange Commission (“SEC”) on November 13, 2024, and other periodic reports filed by us from time to time with the SEC.

These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this Current Report on Form 8-K. 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 Current Report on Form 8-K speaks only as of the date of this Current Report on Form 8-K and is expressly qualified in its entirety by the cautionary statements included in this Current Report on Form 8-K. 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.

 


Item 9.01

Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit

No.

   Description
99.1    Press Release, dated February 20, 2025.
104    Cover Page Interactive Data File (embedded within the Inline XBRL document).

 


Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed by the undersigned hereunto duly authorized.

 

Date: February 20, 2025   Loar Holdings Inc.
    By:  

/s/ Michael Manella

    Name:   Michael Manella
    Title:   Vice President, General Counsel and Secretary
EX-99.1 2 d921315dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

Loar Announces Put Agreement to Acquire LMB Fans & Motors and Record Preliminary Fourth Quarter and Full Year 2024 Results

WHITE PLAINS, NY / ACCESSWIRE / February 20, 2025 / Loar Holdings Inc. (NYSE: LOAR) (“Loar,” “we”, “our” and “The Company”), today announced that it has entered into a put option to acquire 100% of the shares of LMB Fans & Motors (“LMB”) for €365 million plus the assumption of net debt, payable in cash at closing. The Company is also announcing select preliminary, unaudited, fourth quarter and full year 2024 financial results and an associated earnings release and call on March 31, 2025.

LMB Acquisition

Founded over 60 years ago, LMB is a global specialty player in the design and production of customized high-performance fans and motors. Leveraging its many decades of expertise and proprietary designs, LMB provides the market with 2000+ unique fans, blowers, motors and specialized rotating machines. LMB’s fans and brushless motors are found on a multitude of aerospace and defense platforms. LMB employs over 75 teammates globally, including those at its headquarters and manufacturing facility in Malemort sur Corrèze, France.

“We are delighted at the opportunity to have LMB join the Loar family of companies.” stated Dirkson Charles, CEO and Executive Co-Chairman of the Board of Directors of Loar. “With virtually all of its revenue derived from proprietary designs and niche market dynamics, LMB fits well within our strategic acquisition criteria.”

The put option grants Loar a period of exclusivity to sign, subject to completion of the consultation with LMB’s social and economic committee, definitive documents. The transaction is expected to close in the third quarter of 2025, shortly after receiving requisite regulatory approvals and is subject to completion of customary closing conditions. The acquisition will be financed through additional borrowings under Loar’s existing credit agreement and cash on-hand.

Q4 and Full Year 2024 Preliminary Results

“I am excited to announce that we expect to close out the year with record results on the top and bottom line” stated Dirkson Charles, CEO and Executive Co-Chairman of Loar. “We could not be more satisfied with the group’s performance in 2024 and look forward to sharing a full update with all of our partners on March 31st, following the completion of our normal year end audit.”

Preliminary Fourth Quarter 2024

 

   

Net sales of between $108.1 million and $110.1 million as compared to $86.4 million for the prior year’s quarter

 

   

Net income of between $2.7 million and $3.3 million as compared to a net loss of $0.6 million for the prior year’s quarter

 

   

Net income margin of approximately 2.5% to 3.0% as compared to a net loss margin of 0.7% in the prior year’s quarter

 

   

Adjusted EBITDA of between $39.0 million and $39.8 million as compared to $29.3 million for the prior year’s quarter

 

   

Adjusted EBITDA Margin is expected to be approximately 36.2% as compared to 33.8% for the prior year’s quarter


Preliminary Full Year 2024

 

   

Net sales of between $400.5 million and $402.5 million as compared to $317.5 million for the prior year

 

   

Net income of between $21.2 million and $21.8 million as compared to a net loss of $4.6 million for the prior year

 

   

Net income margin of between 5.3% and 5.4% as compared to a net loss margin of 1.5% for the prior year

 

   

Adjusted EBITDA of between $145.2 million and $146.0 million as compared to $112.7 million for the prior year

 

   

Adjusted EBITDA Margin is expected to be approximately 36.3% as compared to 35.5% for the prior year

Full Year 2025 Revised Outlook*

“Given the visibility provided by our backlog we are reaffirming our topline and Adjusted EBITDA 2025 guidance as well as updating the guidance for the impact of the secondary offering completed in December 2024” stated Glenn D’Alessandro, Loar’s Treasurer and CFO.

 

   

Net sales - between $470 million and $480 million

 

   

Net income – between $55 million and $60 million up from between $33 million and $37 million

 

   

Net income margin – approximately 12% up from approximately 7%

 

   

Adjusted EBITDA – between $176 million and $180 million

 

   

Diluted earnings per share – between $0.57 and $0.62 up from between $0.35 and $0.40

 

   

Adjusted Earnings Per Share – between $0.67 and $0.72 up from between $0.45 and $0.50

 

   

Adjusted EBITDA Margin – approximately 37.5%

 

   

Interest expense – approximately $28 million down from 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

 

*

Full Year 2025 Revised Outlook does not include the impact of the LMB acquisition.

Conference Call

A conference call will be held at 10:30 a.m., Eastern Time on March 31, 2025. 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; https://ir.loargroup.com The webcast will be archived and available for replay later in the day.


About 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.

Non-GAAP Supplemental Information

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 (loss) 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.

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:

 

   

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.


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.

Future Looking Statements

The preliminary estimated financial results for the fourth quarter and full year ended December 31, 2024, included in this press release are preliminary, unaudited and subject to completion, and may change as a result of management’s continued review. We have provided a range or approximation for these preliminary financial results because our closing procedures for our financial results and condition for the fourth quarter and full year ended December 31, 2024, are not yet complete. These preliminary estimates are not a comprehensive statement of our financial results and should not be viewed as a substitute for full financial statements prepared in accordance with U.S. GAAP. In addition, these preliminary estimates are not necessarily indicative of the results or conditions to be achieved in any future period. 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, our preliminary estimated financial results for the fourth quarter and full year ended December 31, 2024, our ability to timely close on the LMB acquisition, our ability to finance such acquisition, and the expected financial performance of LMB. 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.

The forward-looking statements contained in this press release, including, but not limited to, the statements under the headings “Preliminary Fourth Quarter 2024,” “Preliminary Full Year 2024,” and “Full Year 2025 Revised 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” in Loar’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2024, filed with the Securities and Exchange Commission (“SEC”) on November 13, 2024, and other periodic reports filed by Loar from time to time with the SEC.

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.

Contact

Ian McKillop

Loar Holdings Inc. Investor Relations

IR@loargroup.com

SOURCE: Loar Holdings Inc.


Loar Holdings Inc.

Table 1: Reconciliation of Net Income (Loss) to Adjusted EBITDA

(Unaudited, amounts in thousands)

 

     Three Months Ended December 31,  
     2024     2023  
     Low     High    

 

 

Net income (loss)

   $ 2,661     $ 3,268     $ (573

Adjustments:

      

Interest expense, net

     13,780       13,780       17,929  

Refinancing costs

     4,814       4,814       —   

Income tax provision (benefit)

     (1,152     (959     350  
  

 

 

   

 

 

   

 

 

 

Operating income

     20,103       20,903       17,706  

Depreciation

     3,061       3,061       2,641  

Amortization

     9,577       9,577       7,217  
  

 

 

   

 

 

   

 

 

 

EBITDA

     32,741       33,541       27,564  

Adjustments:

      

Recognition of inventory step-up (1)

     826       826       402  

Other income, net (2)

     (11     (11     (279

Transaction expenses (3)

     841       841       768  

Stock-based compensation (4)

     3,535       3,535       93  

Acquisition and facility integration costs (5)

     1,110       1,110       704  
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 39,042     $ 39,842     $ 29,252  
  

 

 

   

 

 

   

 

 

 

Net sales

   $ 108,122     $ 110,122     $ 86,435  

Net income (loss) margin

     2.5     3.0     (0.7 )% 

Adjusted EBITDA Margin

     36.1     36.2     33.8

 

(1)

Represents accounting adjustments to inventory associated with acquisitions of businesses that were charged to cost of sales when inventory was sold.

(2)

Represents a grant from the US Department of Transportation under the AMJP during the three months ended December 31, 2023

(3)

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.

(4)

Represents the non-cash compensation expense recognized by the Company for equity awards.

(5)

Represents costs incurred to integrate acquired businesses and product lines into our operations, facility relocation costs and other acquisition-related costs.


Loar Holdings Inc.

Table 2: Reconciliation of Net Income (Loss) to Adjusted EBITDA

(Unaudited, amounts in thousands)

 

     Year Ended December 31,  
     2024     2023  
     Low     High    

 

 

Net income (loss)

   $ 21,207     $ 21,814     $ (4,615

Adjustments:

      

Interest expense, net

     52,112       52,112       67,054  

Refinancing costs

     6,459       6,459       —   

Income tax provision

     6,718       6,911       7,052  
  

 

 

   

 

 

   

 

 

 

Operating income

     86,496       87,296       69,491  

Depreciation

     11,244       11,244       9,938  

Amortization

     31,826       31,826       28,086  
  

 

 

   

 

 

   

 

 

 

EBITDA

     129,566       130,366       107,515  

Adjustments:

      

Recognition of inventory step-up (1)

     1,102       1,102       603  

Other income, net (2)

     (4,452     (4,452     (762

Transaction expenses (3)

     3,390       3,390       3,394  

Stock-based compensation (4)

     11,103       11,103       372  

Acquisition and facility integration costs (5)

     4,491       4,491       1,621  
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 145,200     $ 146,000     $ 112,743  
  

 

 

   

 

 

   

 

 

 

Net sales

   $ 400,500     $ 402,500     $ 317,477  

Net income (loss) margin

     5.3     5.4     (1.5 )% 

Adjusted EBITDA Margin

     36.3     36.3     35.5

 

(1)

Represents accounting adjustments to inventory associated with acquisitions of businesses that were charged to cost of sales when inventory was sold.

(2)

Represents a $2.9 million reduction in the estimated contingent purchase price for the CAV acquisition and $1.7 million of proceeds from the settlement of buyer-side representations and warranties insurance covering the acquisition of DAC during the year ended December 31, 2024. Represents a grant from the US Department of Transportation under the AMJP during the year ended December 31, 2023.

(3)

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.

(4)

Represents the non-cash compensation expense recognized by the Company for equity awards.

(5)

Represents costs incurred to integrate acquired businesses and product lines into our operations, facility relocation costs and other acquisition-related costs.