Loar Holdings Inc. Reports Q3 2024 Results, Upward Revision to 2024 and Initial 2025 Guidance
Loar Holdings (NYSE:LOAR) reported strong Q3 2024 results with net sales of $103.5 million, up 25% year-over-year, and net income of $8.7 million, up $5.8 million from Q3 2023. The company achieved an Adjusted EBITDA of $38.1 million, up 31.8%. Based on strong performance, Loar revised its 2024 guidance upward, projecting net sales between $390-394 million and Adjusted EBITDA between $141-143 million. For 2025, the company expects further growth with net sales of $470-480 million and Adjusted EBITDA of $176-180 million.
Loar Holdings (NYSE:LOAR) ha riportato risultati forti per il terzo trimestre del 2024, con vendite nette di 103,5 milioni di dollari, in aumento del 25% rispetto all'anno precedente, e un utile netto di 8,7 milioni di dollari, in aumento di 5,8 milioni di dollari rispetto al terzo trimestre del 2023. La società ha realizzato un EBITDA Rettificato di 38,1 milioni di dollari, in aumento del 31,8%. Sulla base delle solide prestazioni, Loar ha rivisto al rialzo le sue previsioni per il 2024, prevedendo vendite nette tra i 390 e i 394 milioni di dollari e un EBITDA rettificato tra i 141 e i 143 milioni di dollari. Per il 2025, l'azienda prevede ulteriori crescenti con vendite nette tra i 470 e i 480 milioni di dollari e un EBITDA rettificato tra i 176 e i 180 milioni di dollari.
Loar Holdings (NYSE:LOAR) reportó resultados sólidos para el tercer trimestre de 2024, con ventas netas de 103.5 millones de dólares, un aumento del 25% interanual, y ingresos netos de 8.7 millones de dólares, un incremento de 5.8 millones de dólares respecto al tercer trimestre de 2023. La compañía alcanzó un EBITDA Ajustado de 38.1 millones de dólares, un aumento del 31.8%. Basado en este sólido desempeño, Loar revisó sus previsiones para 2024 al alza, proyectando ventas netas entre 390 y 394 millones de dólares y EBITDA ajustado entre 141 y 143 millones de dólares. Para 2025, la empresa espera un crecimiento adicional con ventas netas de entre 470 y 480 millones de dólares y EBITDA ajustado de entre 176 y 180 millones de dólares.
로아 홀딩스 (NYSE:LOAR)는 2024년 3분기 강력한 실적을 발표했습니다. 순매출 1억 350만 달러(전년 대비 25% 증가) 및 순익 870만 달러(2023년 3분기 대비 580만 달러 증가)를 기록했습니다. 회사는 조정 EBITDA 3천810만 달러(31.8% 증가)를 달성했습니다. 강력한 실적을 바탕으로 로아는 2024년 전망을 상향 조정했으며, 순매출 3억 9천만 달러에서 3억 9천 400만 달러, 조정 EBITDA는 1억 4천 100만 달러에서 1억 4천 300만 달러로 예상하고 있습니다. 2025년에는 순매출 4억 7천만 달러에서 4억 8천만 달러, 조정 EBITDA는 1억 7천 600만 달러에서 1억 8천만 달러로 추가 성장을 예상하고 있습니다.
Loar Holdings (NYSE:LOAR) a annoncé des résultats solides pour le troisième trimestre 2024, avec des ventes nettes de 103,5 millions de dollars, en hausse de 25 % par rapport à l'année précédente, et un bénéfice net de 8,7 millions de dollars, soit une augmentation de 5,8 millions de dollars par rapport au troisième trimestre 2023. L'entreprise a atteint un EBITDA Ajusté de 38,1 millions de dollars, en hausse de 31,8 %. Sur la base de cette performance solide, Loar a révisé à la hausse ses prévisions pour 2024, projetant des ventes nettes entre 390 et 394 millions de dollars et un EBITDA ajusté entre 141 et 143 millions de dollars. Pour 2025, la société s'attend à une croissance supplémentaire avec des ventes nettes de 470 à 480 millions de dollars et un EBITDA ajusté de 176 à 180 millions de dollars.
Loar Holdings (NYSE:LOAR) hat starke Ergebnisse für das dritte Quartal 2024 vermeldet, mit Nettoumsätzen von 103,5 Millionen Dollar, ein Anstieg um 25 % im Vergleich zum Vorjahr, und einem Nettoeinkommen von 8,7 Millionen Dollar, was einem Anstieg von 5,8 Millionen Dollar im Vergleich zum dritten Quartal 2023 entspricht. Das Unternehmen erzielte ein bereinigtes EBITDA von 38,1 Millionen Dollar, ein Anstieg um 31,8 %. Aufgrund der starken Leistungen hat Loar die Prognose für 2024 nach oben korrigiert und erwartet Nettoumsätze zwischen 390 und 394 Millionen Dollar sowie ein bereinigtes EBITDA zwischen 141 und 143 Millionen Dollar. Für 2025 erwartet das Unternehmen weiteres Wachstum mit Nettoumsätzen von 470 bis 480 Millionen Dollar und einem bereinigten EBITDA von 176 bis 180 Millionen Dollar.
- Q3 net sales increased 25% YoY to $103.5 million
- Q3 net income grew by $5.8 million to $8.7 million
- Adjusted EBITDA rose 31.8% to $38.1 million
- Net income margin improved to 8.4% from 3.4%
- Organic sales growth of 16.5%
- Upward revision of 2024 sales guidance to $390-394 million
- Strong 2025 outlook with projected sales of $470-480 million
- 2024 net income guidance reduced to $19-20 million from $28.4-29.6 million
- 2024 net income margin decreased to 5% from 8%
- Interest expense increased to $54 million from $42 million
- Adjusted EPS guidance lowered to $0.35-0.37 from $0.44-0.46
Insights
The Q3 results demonstrate robust financial performance with
The 2024 guidance revision shows mixed signals - while revenue and EBITDA projections are raised, net income is lowered due to increased interest expenses from the Applied Avionics acquisition. The
The 2025 outlook projects continued strong growth with revenues expected to reach
The strong performance across commercial aviation, business jets and defense segments indicates a broad-based recovery in aerospace markets. The upward revision of commercial and general aviation OEM growth to high double-digits from mid double-digits suggests accelerating market momentum. The defense segment's projected high double-digit growth through 2025 points to sustained military spending and program wins.
The Applied Avionics acquisition strengthens Loar's aerospace electronics portfolio and market position. The robust aftermarket growth in commercial and business aviation indicates healthy fleet utilization and maintenance cycles. These trends, combined with the strong backlog, provide good visibility into 2025 performance.
WHITE PLAINS, NY / ACCESSWIRE / November 13, 2024 / Loar Holdings Inc. (NYSE:LOAR) (the "Company," "Loar," "we," "us" and "our"), reported record results for the third quarter of 2024.
Third Quarter 2024
Net sales of
$103.5 million , up25.0% compared to the prior year's quarter.Net income for Q3 2024 was
$8.7 million , up$5.8 million compared to the prior year's quarter.Diluted earnings per share of
$0.09 .Adjusted EBITDA of
$38.1 million , up31.8% compared to the prior year's quarter.Net income margin for the quarter improved to
8.4% from the prior year's quarter of3.4% .Adjusted EBITDA Margin for the quarter was
36.8% compared to34.9% for the prior year's quarter.Adjusted Earnings Per Share of
$0.15 .
"Our third quarter results showcased our continued execution across all four of our strategic value drivers," stated Dirkson Charles, Loar CEO and Executive Co-Chairman of the Board of Directors. "We again achieved record net sales and Adjusted EBITDA, driven by strong demand in both our commercial and defense end-markets."
Loar reported net sales for the quarter of
Net income for the quarter increased
Adjusted EBITDA for the quarter was
Year-to-Date
Net sales for the first nine months ended September 30, 2024, were
Net income year-to-date increased
Adjusted EBITDA for the nine months of 2024 was
Please see the attached Table 4 for a reconciliation of net income (loss) to EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin for the periods discussed in this press release.
(1) | Net organic sales represent net sales from our existing businesses for comparable periods and exclude net sales from acquisitions. We include net sales from new acquisitions in net organic sales from the 13th month after the acquisition on a comparative basis with the prior period. |
Full Year 2024 Outlook - Revised Upward
"As a result of the successful closure of the acquisition of Applied Avionics and our strong business performance, we are revising our full year 2024 guidance," stated Glenn D'Alessandro, Loar Chief Financial Officer and Treasurer. "This guidance therefore reflects higher interest and amortization costs as a result of the acquisition of Applied Avionics."
Net sales - between
$390 and$394 million , up from$374 million to$378 million Net income - between
$19.0 and$20.0 million , down from$28.4 million to$29.6 million Adjusted EBITDA - between
$141 and$143 million , up from$134 million to$136 million Diluted earnings per share - between
$0.20 t o$0.22 Net income margin - approximately
5% , down from approximately8% Adjusted Earnings Per Share -between
$0.35 and$0.37 , down from$0.44 t o$0.46 Adjusted EBITDA Margin - remains at approximately
36% Interest expense - approximately
$54 million , up from$42 million Market Assumptions - Full year outlook is based on the following assumptions:
Commercial, Business Jet, and General Aviation OEM growth of high double-digits, up from mid double-digits
Commercial, Business Jet, and General Aviation aftermarket growth of mid double-digits
Defense growth of high double-digits, up from mid double-digits
Full Year 2025 Outlook
"As we near the end of the year, the strength of our backlog gives us the visibility needed to look ahead to 2025. We believe our 2025 guidance outlines the strong demand we see across all the end-markets in which we participate," stated Mr. Charles.
Net sales - between
$470 million and$480 million Net income - between
$33.0 million and$37.0 million Adjusted EBITDA - between
$176 million and$180 million Diluted earnings per share - between
$0.35 and$0.40 Net income margin - approximately
7% Adjusted Earnings Per Share -between
$0.45 and$0.50 Adjusted EBITDA Margin - approximately
37.5% Interest expense - approximately
$60 million Market Assumptions - Full year outlook is based on the following assumptions:
Commercial, Business Jet, and General Aviation OEM growth of high single-digits
Commercial, Business Jet, and General Aviation aftermarket growth of high single-digits
Defense growth of high double-digits
Adjusted EBITDA, Adjusted Earnings Per Share and Adjusted EBITDA Margin are non-GAAP financial measures provided in these "Full Year 2024 Outlook - Revised Upward" and the "Full Year 2025 Outlook" sections on a forward-looking basis. The Company does not provide a reconciliation of such forward-looking measures to the most directly comparable financial measures calculated and presented in accordance with GAAP because to do so would be potentially misleading and not practical given the difficulty of projecting event-driven transactional and other non-core operating items in any future period. The magnitude of these items, however, may be significant.
Earnings Conference Call
A conference call for investors and security analysts is scheduled on Wednesday November 13, 2024, at 10:30 a.m., Eastern Time. To participate in the call telephonically please dial +1 877-407-0670 / +1 215-268-9902. International participants can find a list of toll-free numbers here. A live audio webcast will also be available at the following link as well as through the Investor section of Loar Holdings website; 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 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
This press release includes express or implied forward-looking statements. Forward-looking statements include all statements that are not historical facts including those that reflect our current views with respect to, among other things, our operations and financial performance. The words "anticipate," "assume," "believe," "continue," "could," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "future," "will," "seek," "foreseeable," the negative version of these words or similar terms and phrases may identify forward-looking statements in this press release, but the absence of these words does not mean that a statement is not forward-looking.
The forward-looking statements contained in this press release, including, but not limited to, the statements under the headings "Full Year 2024 Outlook - Revised Upward" and "Full Year 2025 Outlook," are based on management's current expectations and are not guarantees of future performance. Our expectations and beliefs are expressed in management's good faith, and we believe there is a reasonable basis for them, however, the forward-looking statements are subject to various known and unknown risks, uncertainties, assumptions, or changes in circumstances that are difficult to predict or quantify. Actual results may differ materially from these expectations due to changes in global, regional, or local economic, business, competitive, market, regulatory, and other factors, many of which are beyond our control. We believe that these factors include but are not limited to the following: the almost exclusive focus of our business on the aerospace and defense industry; our heavy reliance on certain customers for a significant portion of our sales; the fact that we have in the past consummated acquisitions and our intention to continue to pursue acquisitions, and that our business may be adversely affected if we cannot consummate acquisitions on satisfactory terms, or if we cannot effectively integrate acquired operations; and the other risks and uncertainties described under "Risk Factors" of the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2024 filed with the Securities and Exchange Commission ("SEC") on August 13, 2024, as well as the Company's Quarterly Report on Form 10-Q that will be filed following this earnings release, and other periodic reports filed by the Company from time to time with the SEC.
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 Group Investor Relations
IR@loargroup.com
Loar Holdings Inc.
Table 1: - Condensed Consolidated Balance Sheets
(Unaudited, amounts in thousands except share amounts)
| September 30, 2024 |
|
| December 31, 2023 |
| |||
Assets |
|
|
|
|
|
| ||
Current assets: |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 55,179 |
|
| $ | 21,489 |
|
Accounts receivable, net |
|
| 66,329 |
|
|
| 59,002 |
|
Inventories |
|
| 97,887 |
|
|
| 77,962 |
|
Other current assets |
|
| 12,152 |
|
|
| 11,830 |
|
Income taxes receivable |
|
| 408 |
|
|
| 393 |
|
Total current assets |
|
| 231,955 |
|
|
| 170,676 |
|
Property, plant and equipment |
|
| 76,955 |
|
|
| 72,174 |
|
Finance lease assets |
|
| 2,240 |
|
|
| 2,448 |
|
Operating lease assets |
|
| 5,916 |
|
|
| 6,297 |
|
Other long-term assets |
|
| 16,200 |
|
|
| 11,420 |
|
Intangible assets, net |
|
| 447,123 |
|
|
| 316,542 |
|
Goodwill |
|
| 691,658 |
|
|
| 470,888 |
|
Total assets |
| $ | 1,472,047 |
|
| $ | 1,050,445 |
|
|
|
|
|
|
|
|
| |
Liabilities and equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
| $ | 16,224 |
|
| $ | 12,876 |
|
Current portion of long-term debt |
|
| 6,028 |
|
|
| 6,896 |
|
Current portion of finance lease liabilities |
|
| 221 |
|
|
| 190 |
|
Current portion of operating lease liabilities |
|
| 612 |
|
|
| 609 |
|
Income taxes payable |
|
| 6,265 |
|
|
| 6,133 |
|
Accrued expenses and other current liabilities |
|
| 29,334 |
|
|
| 24,776 |
|
Total current liabilities |
|
| 58,684 |
|
|
| 51,480 |
|
Deferred income taxes |
|
| 36,820 |
|
|
| 36,785 |
|
Long-term debt, net |
|
| 596,074 |
|
|
| 528,582 |
|
Finance lease liabilities |
|
| 3,234 |
|
|
| 3,401 |
|
Operating lease liabilities |
|
| 5,464 |
|
|
| 5,802 |
|
Environmental liabilities |
|
| - |
|
|
| 1,145 |
|
Other long-term liabilities |
|
| 1,957 |
|
|
| 5,109 |
|
Total liabilities |
|
| 702,233 |
|
|
| 632,304 |
|
|
|
|
|
|
|
|
| |
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Equity: |
|
|
|
|
|
|
|
|
Preferred stock, |
|
| - |
|
|
| - |
|
Common stock, |
|
| 897 |
|
|
| - |
|
Additional paid-in capital |
|
| 793,167 |
|
|
| - |
|
Accumulated deficit |
|
| (24,245) |
|
|
| - |
|
Accumulated other comprehensive loss |
|
| (5) |
|
|
| - |
|
Member's equity |
|
| - |
|
|
| 418,141 |
|
Total equity |
|
| 769,814 |
|
|
| 418,141 |
|
Total liabilities and equity |
| $ | 1,472,047 |
|
| $ | 1,050,445 |
|
Loar Holdings Inc.
Table 2: Condensed Consolidated Statements of Operations
(Unaudited, amounts in thousands except per common share and per common unit amounts)
| Three Months Ended September 30, |
|
| Nine Months Ended September 30, |
| ||||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||||
Net sales |
| $ | 103,519 |
|
| $ | 82,807 |
|
| $ | 292,378 |
|
|
| $ | 231,042 |
|
Cost of sales |
|
| 50,615 |
|
|
| 42,176 |
|
|
| 147,515 |
|
|
|
| 116,904 |
|
Gross profit |
|
| 52,904 |
|
|
| 40,631 |
|
|
| 144,863 |
|
|
|
| 114,138 |
|
Selling, general and administrative expenses |
|
| 30,186 |
|
|
| 21,863 |
|
|
| 80,362 |
|
|
|
| 60,210 |
|
Transaction expenses |
|
| 1,444 |
|
|
| 2,022 |
|
|
| 2,549 |
|
|
|
| 2,626 |
|
Other income, net |
|
| 1,574 |
|
|
| 356 |
|
|
| 4,441 |
|
|
|
| 483 |
|
Operating income |
|
| 22,848 |
|
|
| 17,102 |
|
|
| 66,393 |
|
|
|
| 51,785 |
|
Interest expense, net |
|
| 9,962 |
|
|
| 17,155 |
|
|
| 38,332 |
|
|
|
| 49,125 |
|
Refinancing costs |
|
| - |
|
|
| - |
|
|
| 1,645 |
|
|
|
| - |
|
Income (loss) before income taxes |
|
| 12,886 |
|
|
| (53 | ) |
|
| 26,416 |
|
|
|
| 2,660 |
|
Income tax (provision) benefit |
|
| (4,230 | ) |
|
| 2,907 |
|
|
| (7,870 | ) |
|
|
| (6,702 | ) |
Net income (loss) |
| $ | 8,656 |
|
| $ | 2,854 |
|
| $ | 18,546 |
|
|
| $ | (4,042 | ) |
Net income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Basic |
| $ | 0.10 |
|
| n/a |
|
| $ | 0.21 |
|
| n/a |
| |||
Diluted |
| $ | 0.09 |
|
| n/a |
|
| $ | 0.20 |
|
| n/a |
| |||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Basic |
|
| 89,704 |
|
| n/a |
|
|
| 88,722 |
|
| n/a |
| |||
Diluted |
|
| 91,931 |
|
| n/a |
|
|
| 90,755 |
|
| n/a |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Net income (loss) per common unit |
|
| n/a |
|
| $ | 14,000.14 |
|
|
| n/a |
|
|
| $ | (19,799.55 | ) |
Weighted average common units outstanding - basic and diluted |
|
| n/a |
|
|
| 204 |
|
|
| n/a |
|
|
|
| 204 |
|
Loar Holdings Inc.
Table 3: - Condensed Consolidated Statements of Cash Flows
(Unaudited, amounts in thousands)
| Nine Months Ended September 30, |
| ||||||
| 2024 |
|
| 2023 |
| |||
Operating Activities |
|
|
|
|
|
| ||
Net income (loss) |
| $ | 18,546 |
|
| $ | (4,042 | ) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation |
|
| 8,183 |
|
|
| 7,297 |
|
Amortization of intangibles and other long-term assets |
|
| 22,249 |
|
|
| 20,869 |
|
Amortization of debt issuance costs |
|
| 931 |
|
|
| 2,132 |
|
Amortization of inventory step-up |
|
| 276 |
|
|
| 201 |
|
Stock-based compensation |
|
| 7,568 |
|
|
| 278 |
|
Deferred income taxes |
|
| (141 | ) |
|
| 622 |
|
Non-cash lease expense |
|
| 438 |
|
|
| 668 |
|
Refinancing costs |
|
| 1,645 |
|
|
| - |
|
Other income, net |
|
| (2,856 | ) |
|
| - |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
| (4,331 | ) |
|
| (11,462 | ) |
Inventories |
|
| (13,694 | ) |
|
| (12,643 | ) |
Other assets |
|
| (4,455 | ) |
|
| (3,565 | ) |
Accounts payable |
|
| 2,825 |
|
|
| 3,531 |
|
Other liabilities |
|
| (1,404 | ) |
|
| (2,384 | ) |
Environmental liabilities |
|
| (1,145 | ) |
|
| (46 | ) |
Operating lease liabilities |
|
| (392 | ) |
|
| (656 | ) |
Net cash provided by operating activities |
|
| 34,243 |
|
|
| 800 |
|
|
|
|
|
|
|
|
| |
Investing Activities |
|
|
|
|
|
|
|
|
Capital expenditures |
|
| (6,084 | ) |
|
| (7,824 | ) |
Payment for acquisitions, net of cash acquired |
|
| (383,222 | ) |
|
| (60,289 | ) |
Net cash used in investing activities |
|
| (389,306 | ) |
|
| (68,113 | ) |
|
|
|
|
|
|
|
| |
Financing Activities |
|
|
|
|
|
|
|
|
Net proceeds from issuance of common stock |
|
| 325,408 |
|
|
| - |
|
Payments of long-term debt |
|
| (287,881 | ) |
|
| (4,333 | ) |
Proceeds from issuance of long-term debt |
|
| 360,000 |
|
|
| 53,000 |
|
Financing costs and other, net |
|
| (8,876 | ) |
|
| (1,060 | ) |
Payments of finance lease liabilities |
|
| (137 | ) |
|
| (95 | ) |
Net cash provided by financing activities |
|
| 388,514 |
|
|
| 47,512 |
|
|
|
|
|
|
|
|
| |
Effect of translation adjustments on cash and cash equivalents |
|
| 239 |
|
|
| (137 | ) |
Net increase (decrease) in cash and cash equivalents |
|
| 33,690 |
|
|
| (19,938 | ) |
|
|
|
|
|
|
|
| |
Cash and cash equivalents, beginning of period |
|
| 21,489 |
|
|
| 35,497 |
|
Cash and cash equivalents, end of period |
| $ | 55,179 |
|
| $ | 15,559 |
|
|
|
|
|
|
|
|
| |
Supplemental information |
|
|
|
|
|
|
|
|
Interest paid during the period, net of capitalized amounts |
| $ | 37,495 |
|
| $ | 47,246 |
|
Income taxes paid during the period, net |
| $ | 7,925 |
|
| $ | 4,942 |
|
Loar Holdings Inc.
Table 4: Reconciliation of Net income (Loss) to EBITDA and Adjusted EBITDA
(Unaudited, amounts in thousands)
| Three Months Ended September 30, |
|
| Nine Months Ended September 30, |
| |||||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| |||||||
Net income (loss) |
|
| $ | 8,656 |
|
| $ | 2,854 |
|
|
| $ | 18,546 |
|
| $ | (4,042 | ) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Interest expense, net |
|
|
| 9,962 |
|
|
| 17,155 |
|
|
|
| 38,332 |
|
|
| 49,125 |
|
Refinancing costs |
|
|
| - |
|
|
| - |
|
|
|
| 1,645 |
|
|
| - |
|
Income tax provision (benefit) |
|
|
| 4,230 |
|
|
| (2,907 | ) |
|
|
| 7,870 |
|
|
| 6,702 |
|
Operating income |
|
|
| 22,848 |
|
|
| 17,102 |
|
|
|
| 66,393 |
|
|
| 51,785 |
|
Depreciation |
|
|
| 2,775 |
|
|
| 2,314 |
|
|
|
| 8,183 |
|
|
| 7,297 |
|
Amortization |
|
|
| 7,945 |
|
|
| 7,101 |
|
|
|
| 22,249 |
|
|
| 20,869 |
|
EBITDA |
|
|
| 33,568 |
|
|
| 26,517 |
|
|
|
| 96,825 |
|
|
| 79,951 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Recognition of inventory step-ups (1) |
| 276 |
|
|
| 201 |
|
| 276 |
|
|
| 201 |
| ||||
Other income, net (2) |
|
|
| (1,574 | ) |
|
| (356 | ) |
|
|
| (4,441 | ) |
|
| (483 | ) |
Transaction expenses (3) |
|
|
| 1,444 |
|
|
| 2,023 |
|
|
|
| 2,549 |
|
|
| 2,627 |
|
Stock-based compensation (4) |
|
|
| 3,094 |
|
|
| 92 |
|
|
|
| 7,568 |
|
|
| 278 |
|
Acquisition and facility integration costs (5) |
|
|
| 1,288 |
|
|
| 432 |
|
|
|
| 3,381 |
|
|
| 917 |
|
Adjusted EBITDA |
|
| $ | 38,096 |
|
| $ | 28,909 |
|
|
| $ | 106,158 |
|
| $ | 83,491 |
|
Net sales |
|
| $ | 103,519 |
|
| $ | 82,807 |
|
|
| $ | 292,378 |
|
| $ | 231,042 |
|
Net income (loss) margin |
|
|
| 8.4 | % |
|
| 3.4 | % |
|
|
| 6.3 | % |
|
| (1.7 | )% |
Adjusted EBITDA Margin |
|
|
| 36.8 | % |
|
| 34.9 | % |
|
|
| 36.3 | % |
|
| 36.1 | % |
Represents accounting adjustments to inventory associated with acquisitions of businesses that were charged to cost of sales when inventory was sold.
Represents the reduction in the estimated contingent purchase price for the CAV Group Limited acquisition in 2024 and a grant from the U.S. Department of Transportation under the Aviation Manufacturing Jobs Protection Program in 2023.
Represents third party transaction-related costs for acquisitions comprising deal fees, legal, financial and tax due diligence expenses, and valuation costs that are required to be expensed as incurred.
Represents the non-cash compensation expense recognized by the Company for equity awards.
Represents costs incurred to integrate acquired businesses and product lines into our operations, facility relocation costs and other acquisition-related costs.
Loar Holdings Inc.
Table 5: Sales by End-Market
(Unaudited, amounts in thousands)
| Three Months Ended September 30, |
| ||||||||||||||||||||||
| 2024 |
|
| 2023 |
| |||||||||||||||||||
| OEM |
|
| Aftermarket |
|
| Total |
|
| OEM |
|
| Aftermarket |
|
| Total |
| |||||||
Commercial Aerospace |
| $ | 15,824 |
|
| $ | 29,058 |
|
| $ | 44,882 |
|
| $ | 14,574 |
|
| $ | 23,886 |
|
| $ | 38,460 |
|
Business Jet and General Aviation |
|
| 19,911 |
|
|
| 10,121 |
|
|
| 30,032 |
|
|
| 11,701 |
|
|
| 7,729 |
|
|
| 19,430 |
|
Total Commercial |
|
| 35,735 |
|
|
| 39,179 |
|
|
| 74,914 |
|
|
| 26,275 |
|
|
| 31,615 |
|
|
| 57,890 |
|
Defense |
|
| 10,152 |
|
|
| 11,810 |
|
|
| 21,962 |
|
|
| 8,004 |
|
|
| 7,218 |
|
|
| 15,222 |
|
Other |
|
| 2,976 |
|
|
| 3,667 |
|
|
| 6,643 |
|
|
| 5,667 |
|
|
| 4,028 |
|
|
| 9,695 |
|
Total |
| $ | 48,863 |
|
| $ | 54,656 |
|
| $ | 103,519 |
|
| $ | 39,946 |
|
| $ | 42,861 |
|
| $ | 82,807 |
|
| Nine Months Ended September 30, |
| ||||||||||||||||||||||
| 2024 |
|
| 2023 |
| |||||||||||||||||||
| OEM |
|
| Aftermarket |
|
| Total |
|
| OEM |
|
| Aftermarket |
|
| Total |
| |||||||
Commercial Aerospace |
| $ | 46,316 |
|
| $ | 81,101 |
|
| $ | 127,417 |
|
| $ | 40,487 |
|
| $ | 67,016 |
|
| $ | 107,503 |
|
Business Jet and General Aviation |
|
| 53,556 |
|
|
| 29,253 |
|
|
| 82,809 |
|
|
| 31,391 |
|
|
| 20,516 |
|
|
| 51,907 |
|
Total Commercial |
|
| 99,872 |
|
|
| 110,354 |
|
|
| 210,226 |
|
|
| 71,878 |
|
|
| 87,532 |
|
|
| 159,410 |
|
Defense |
|
| 26,793 |
|
|
| 32,681 |
|
|
| 59,474 |
|
|
| 22,546 |
|
|
| 21,056 |
|
|
| 43,602 |
|
Other |
|
| 10,727 |
|
|
| 11,951 |
|
|
| 22,678 |
|
|
| 15,323 |
|
|
| 12,707 |
|
|
| 28,030 |
|
Total |
| $ | 137,392 |
|
| $ | 154,986 |
|
| $ | 292,378 |
|
| $ | 109,747 |
|
| $ | 121,295 |
|
| $ | 231,042 |
|
Loar Holdings Inc.
Table 6: Reconciliation of Earnings Per Share to Adjusted Earnings Per Share
(Unaudited, amounts in thousands except per share amounts)
| Three Months Ended September 30, |
|
| Nine Months Ended September 30, |
| |||
| 2024 |
|
| 2024 |
| |||
Reported earnings per share |
|
|
|
|
|
| ||
Net income |
| $ | 8,656 |
|
| $ | 18,546 |
|
Denominator for basic and diluted earnings per common share: |
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding - basic |
|
| 89,704 |
|
|
| 88,722 |
|
Effect of dilutive common shares |
|
| 2,227 |
|
|
| 2,033 |
|
Weighted average common shares outstanding-diluted |
|
| 91,931 |
|
|
| 90,755 |
|
Net income per common shares-basic |
| $ | 0.10 |
|
| $ | 0.21 |
|
Net income per common shares-diluted |
| $ | 0.09 |
|
| $ | 0.20 |
|
|
|
|
|
|
|
|
| |
Adjusted earnings per share |
|
|
|
|
|
|
|
|
Net income |
| $ | 8,656 |
|
| $ | 18,546 |
|
Refinancing costs |
|
| - |
|
|
| 1,645 |
|
Gross adjustments to EBITDA |
|
| 4,528 |
|
|
| 9,333 |
|
Tax adjustment (1) |
|
| 235 |
|
|
| (880 | ) |
Adjusted net income |
| $ | 13,419 |
|
| $ | 28,644 |
|
Adjusted diluted earnings per share |
| $ | 0.15 |
|
| $ | 0.32 |
|
|
|
|
|
|
|
|
| |
Diluted earnings per share to adjusted earnings per share |
|
|
|
|
|
|
|
|
Net income per common shares-diluted |
| $ | 0.09 |
|
| $ | 0.20 |
|
Adjustments to diluted earnings per share: |
|
|
|
|
|
|
|
|
Refinancing costs |
|
| - |
|
|
| 0.02 |
|
Other income |
|
| (0.02 | ) |
|
| (0.05 | ) |
Transaction expenses |
|
| 0.02 |
|
|
| 0.03 |
|
Stock-based compensation |
|
| 0.04 |
|
|
| 0.08 |
|
Acquisition and facility integration costs |
|
| 0.02 |
|
|
| 0.05 |
|
Tax adjustment (1) |
|
| (0.00 | ) |
|
| (0.01 | ) |
Adjusted earnings per share |
| $ | 0.15 |
|
| $ | 0.32 |
|
The tax adjustment represents the tax effect of the adjustments at the applicable effective tax rate. To determine the applicable effective tax rate, refinancing costs, other income, transaction expenses, stock-based compensation, and acquisition and facility integration costs are excluded from adjusted net income and therefore we have excluded the impact those items have on the effective tax rate.___
SOURCE: Loar Group Inc.
View the original press release on accesswire.com
FAQ
What were Loar Holdings (LOAR) Q3 2024 earnings per share?
What is Loar Holdings (LOAR) revenue guidance for 2024?
What is Loar Holdings (LOAR) projected revenue for 2025?