Raven Industries Reports Strong First Quarter Fiscal 2022 Results
Applied Technology Division Sets Record Quarterly Revenue
Raven Industries, Inc. ((the Company, NASDAQ:RAVN) today reported financial results for the first quarter that ended April 30, 2021.
First Quarter Fiscal 2022 Noteworthy Items:
- Consolidated net sales were $112.5 million, an increase of 30.0 percent versus the prior year;
- Company reported diluted earnings per share of $0.26, an increase of $0.15 or 136 percent versus the prior year;
- Applied Technology generated record quarterly revenue of $54.9 million, an increase of 30.6 percent versus the prior year, driven by significant growth in both the OEM and aftermarket channels;
- Applied Technology secured orders for 36 OMNiDRIVE™ systems (formerly known as AutoCart®), its first commercially-available Driverless Ag Technology, representing approximately half of its available volume for the current year's limited release;
- Company invested $4.6 million, or $0.10 per diluted share, primarily in research and development activities, to advance Raven Autonomy™;
- Engineered Films' net sales increased 46.0 percent versus the prior year as the division's end-markets continued their recovery from the global pandemic, leading to year-over-year growth across all end-markets;
- Backlog and order activity in both Applied Technology and Engineered Films continued to strengthen, providing even greater confidence for substantial growth in fiscal 2022;
- Price increases were implemented across all divisions as the Company navigates through supply chain constraints and rising input costs;
- Company acquired the intellectual property and patents of Jaybridge Robotics, advancing its growth strategy in autonomous agriculture.
First Quarter Results:
Consolidated net sales for the first quarter of fiscal 2022 were $112.5 million, up 30.0 percent versus the first quarter of fiscal 2021. The year-over-year growth was driven by increased sales in Applied Technology and Engineered Films. In Applied Technology, the division reported record quarterly revenue, while overcoming supply chain constraints, as the demand for its industry-leading ag technology solutions was amplified by improved market conditions. In Engineered Films, the division's end-markets continued to recover from the adverse impacts of the global pandemic, leading to year-over-year volume and revenue growth across all end-markets, led by construction and agriculture. Aerostar was impacted by the conclusion of Loon activity and a decrease in aerostat sales due to timing of contracts, leading to a year-over-year decline in revenue.
Consolidated operating income for the first quarter of fiscal 2022 was $11.6 million, versus operating income of $3.9 million in the first quarter of fiscal 2021. Included in the results for the first quarter of fiscal 2022 was $4.6 million of investment in research and development and selling expenses to advance Raven Autonomy™, compared to $3.8 million in the prior year. The strong profitability performance in this year's first quarter was driven by increased sales volume and corresponding positive operating leverage.
Net income for the first quarter of fiscal 2022 was $9.6 million, or $0.26 per diluted share, compared to $4.0 million, or $0.11 per diluted share, in last year's first quarter. The Company's strategic investment in Raven Autonomy™ reduced net income attributable to Raven by $3.6 million, or $0.10 per diluted share, in the first quarter of fiscal 2022 compared to $2.9 million, or $0.08 per diluted share, in the prior year.
Balance Sheet and Cash Flow:
At the end of the first quarter of fiscal 2022, cash and cash equivalents totaled $17.8 million, decreasing $15 million versus the previous quarter. The sequential decrease in cash was driven by an increase in working capital needs as the Company fulfills substantial demand in Applied Technology and Engineered Films while navigating lengthening lead times in the global supply chain and rising input costs. Total liquidity3 at the end of the first quarter totaled $117.8 million.
Applied Technology Division:
Net sales for Applied Technology in the first quarter of fiscal 2022 were $54.9 million, increasing $12.9 million or 30.6 percent versus the first quarter of the prior year. The division's performance was the highest quarterly revenue ever. The year-over-year sales growth was driven by increased sales in the OEM and aftermarket channels, both domestically and internationally, with substantial growth in Europe. Demand and order activity for the division's ag technology products continues to accelerate as Applied Technology is capitalizing on the first robust ag market in several years. The division also finished the first quarter with a record backlog as it positions itself for strong revenue growth.
Division operating income in the first quarter of fiscal 2022 was $13.2 million, up $4.2 million or 47.5 percent versus the first quarter of fiscal 2021. Included in the results was investment in research and development and selling expenses to advance Raven Autonomy™ of $4.6 million on a pre-tax basis, an increase of $0.8 million versus the prior year. The underlying profitability of Applied Technology was very strong with year-over-year growth in operating income that was driven by increased sales volumes and associated operating leverage, partially offset by an increase in research and development and rising input costs related to global supply chain dynamics.
Engineered Films Division:
Net sales for Engineered Films in the first quarter of fiscal 2022 were $48.8 million, up $15.4 million or 46.0 percent year-over-year. The division generated year-over-year sales growth across all end-markets, with agriculture and construction serving as the largest drivers, as the recovery from the adverse effects of the global pandemic continued to strengthen. Due to volatility in the resin market, the division has taken intentional actions to adjust pricing commensurate with the changes in the market input costs. Demand for the Company's highly engineered, high-value products improved sequentially as order activity gained momentum in the quarter.
Division operating income in the first quarter of fiscal 2022 was $6.8 million, up $5.2 million or 321.1 percent versus the first quarter of fiscal 2021. The year-over-year increase was driven by higher sales volume and corresponding positive operating leverage, partially offset by rising material input costs. Operating margin for Engineered Films at 13.9 percent improved year-over-year toward pre-pandemic levels of 18 to 22 percent.
Aerostar Division:
Net sales for Aerostar in the first quarter of fiscal 2022 were $8.9 million, down $2.3 million or 20.3 percent versus the first quarter of fiscal 2021. Year-over-year revenue growth for defense related stratospheric balloon systems was offset by the conclusion of Loon activity announced in the fourth quarter of fiscal 2021 and a decrease in aerostat revenue. Aerostar's financial performance is driven by the timing of government contracts, which can fluctuate on a quarterly basis. As such, it is beneficial to analyze the division over a longer period of time.
Division operating income was $0.6 million in the first quarter of fiscal 2022, up $0.3 million versus the first quarter of fiscal 2021. The year-over-year improvement in operating income was driven by product mix and effective cost control measures.
Update on Strategic Platforms for Growth:
In Raven Autonomy™, the Company made significant progress on executing on its strategy in the first quarter of the year. Since launching pre-orders for OMNiDRIVE™ (formerly known as AutoCart®), Applied Technology has secured 36 orders of the advanced Driverless Ag Technology solution and is on track to achieve its limited release goal of 75 units in fiscal 2022. In addition, the Company expects to release an OMNiDRIVE™ system compatible with Case IH Magnum and New Holland tractors this fall, ahead of the targeted date. For OMNiPOWER™ (formerly known as Dot®), the Company currently expects to sell out its current manufacturing capacity in the fiscal year. To meet future demand, Applied Technology is planning with a strategic partner to significantly expand production capacity for OMNiPOWER™. The Company also purchased the intellectual property (IP) and patent portfolio of Jaybridge Robotics, an early mover in the development of autonomous ag technology. The Company's ownership of this IP, related to path-planning, obstacle detection and multi-machine control systems, accelerates the development of Raven's Driverless Ag Technology.
The momentum around Raven Autonomy™ continues to expand as the division hits key milestones and showcases the capabilities of its industry leading technology. Demand for autonomous ag solutions is strong and growing. The limited commercial releases of OMNiDRIVE™ and OMNiPOWER™ in fiscal 2022 will provide valuable customer engagement and insight as the Company executes on its strategy of advancing technology that improves agriculture practices globally.
In Raven Composites™, Engineered Films continued to build out its composites production operations in the first quarter. The Company began installation of its composites equipment and expects to have operations running by the end of the second quarter. In addition, the division continues to build relationships with strategic customers as it executes on its strategy of supplying thinner, lighter and stronger materials through combining high-value films with rigid composites that provide superior value across multiple end-markets.
Fiscal 2022 Outlook:
"We are off to a tremendous start in fiscal 2022, breaking our previous quarterly record for revenue in Applied Technology, while also making significant progress on our strategic platforms for growth," said Dan Rykhus, President and CEO. "The strong demand we continue to see in our businesses, particularly in Applied Technology and Engineered Films, provides us even greater confidence in our ability to exceed our previous annual revenue record in the current year.
"I am very proud of our team in Applied Technology as we overcame substantial supply chain constraints experienced across the world to generate record revenue for the quarter. The momentum and demand in the market continues to grow for our ag technology solutions. Order activity remained very strong in the first quarter and backlog is at an all-time high. In Raven Autonomy™, we are right on track with our commercialization goals in the current year as we continue to set the foundation for a step-change in long-term growth for the division. The solutions we are developing are significant advancements in ag technology that will help solve labor shortages, provide greater efficiencies and enhance sustainability in agriculture across the world.
"In Engineered Films, we generated substantial year-over-year growth as our end-markets continued their recovery from the global pandemic in the first quarter of the year. Rising prices and volatility in the resin market presented challenges. However, our offering of highly engineered, high-value films provides flexibility to be able to mitigate rising input costs and maintain our strong profitability within the division. For the full year in fiscal 2022, we expect to drive significant volume and revenue growth over fiscal 2021 and also exceed pre-pandemic sales levels achieved in fiscal 2020. These expectations for the current year are in line with plans developed two years ago as we return to normalized conditions while executing on our strategy of delivering thinner, lighter and stronger materials.
"In Aerostar, we continued to advance the technology for our stratospheric and radar solutions in the first quarter, while improving profitability year-over-year and sequentially. The momentum around utilizing our technology in defense applications continues to grow, and our team is working to advance our solution down the pathway of becoming a program of record. Over the remainder of the year, we have a significant number of flight campaigns scheduled with multiple Department of Defense agencies as we continue to showcase the industry-leading capabilities for our stratospheric balloon systems.
"Fiscal 2022 will be an exceptional year for our Company. We are experiencing high commodity prices in agriculture and a broad economic recovery in construction, industrial, energy and the other end-markets we serve. Our Company is well-positioned to drive record revenue and substantial earnings growth. While we expect global supply chain constraints to persist throughout the year, I am confident in our team's ability to continue to manage these challenges. While executing on the near-term opportunities, we will continue to invest in our strategic platforms that will drive substantial growth for our Company in the coming years," concluded Rykhus.
Regulation G:
The information presented in this earnings release regarding consolidated and segment earnings before interest, taxes, depreciation, and amortization (EBITDA), do not conform to generally accepted accounting principles (GAAP) and should not be construed as an alternative to the reported results determined in accordance with GAAP. Additionally, management has included this non-GAAP information to assist in understanding the operating performance of the Company and its operating segments as well as the comparability of results. The non-GAAP information provided may not be consistent with the methodologies used by other companies. All non-GAAP information is reconciled with reported GAAP results in the tables below.
About Raven Industries, Inc.:
Raven Industries (NASDAQ:RAVN) provides innovative, high-value products and systems that solve great challenges throughout the world. Raven is a leader in precision agriculture, high-performance specialty films, and aerospace and defense solutions, and the Company's groundbreaking work in autonomous systems is unlocking new possibilities in areas like farming, national defense, and scientific research. Since 1956, Raven has designed, produced, and delivered exceptional solutions, earning the Company a reputation for innovation, product quality, high performance, and unmatched service. For more information, visit http://ravenind.com.
Forward-Looking Statements:
This news release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements regarding the expectations, beliefs, intentions or strategies regarding the future. The Company intends that all forward-looking statements be subject to the safe harbor provisions of the Private Securities Litigation Reform Act.
Generally, forward-looking statements can be identified by words such as "may," "will," "plan," "believe," "expect," "intend," "anticipate," "potential," "should," "estimate," "predict," "project," "would," and similar expressions, which are generally not historical in nature. However, the absence of these words or similar expressions does not mean that a statement is not forward-looking. All statements that address operating performance, events or developments that we expect or anticipate will occur in the future - including statements relating to our future operating or financial performance or events, our strategy, goals, plans, and projections regarding our financial position, our liquidity and capital resources, and our product development - are forward-looking statements.
Management believes that these forward-looking statements are reasonable as and when made. However, caution should be taken not to place undue reliance on any such forward-looking statements, because such statements speak only as of the date when made. Our Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. In addition, forward-looking statements are subject to certain known risks, as described in the Company's 10K under Item 1A, and unknown risks and uncertainties that may cause actual results to differ materially from our Company's historical experience and our present expectations or projections.
RAVEN INDUSTRIES, INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Dollars and shares in thousands, except earnings per share) (Unaudited) |
||||||||||||
|
|
Three Months Ended April 30, |
||||||||||
|
|
2021 |
|
2020 |
|
Fav (Un)
|
||||||
Net sales |
|
$ |
112,486 |
|
|
$ |
86,496 |
|
|
30.0 |
% |
|
Cost of sales |
|
72,500 |
|
|
58,029 |
|
|
|
||||
Gross profit |
|
39,986 |
|
|
28,467 |
|
|
40.5 |
% |
|||
Gross profit percentage |
|
35.5 |
% |
|
32.9 |
% |
|
|
||||
|
|
|
|
|
|
|
||||||
Research and development expenses |
|
11,462 |
|
|
10,505 |
|
|
|
||||
Selling, general, and administrative expenses |
|
16,951 |
|
|
14,023 |
|
|
|
||||
Operating income |
|
11,573 |
|
|
3,939 |
|
|
193.8 |
% |
|||
Operating income percentage |
|
10.3 |
% |
|
4.6 |
% |
|
|
||||
|
|
|
|
|
|
|
||||||
Other income (expense), net |
|
30 |
|
|
(468 |
) |
|
|
||||
Income before income taxes |
|
11,603 |
|
|
3,471 |
|
|
234.3 |
% |
|||
|
|
|
|
|
|
|
||||||
Income tax expense (benefit) |
|
1,983 |
|
|
(478 |
) |
|
|
||||
Net income |
|
9,620 |
|
|
3,949 |
|
|
143.6 |
% |
|||
|
|
|
|
|
|
|
||||||
Net loss attributable to the noncontrolling interest |
|
— |
|
|
(98 |
) |
|
|
||||
|
|
|
|
|
|
|
||||||
Net income attributable to Raven Industries, Inc. |
|
$ |
9,620 |
|
|
$ |
4,047 |
|
|
137.7 |
% |
|
|
|
|
|
|
|
|
||||||
Net income per common share: |
|
|
|
|
|
|
||||||
- Basic |
|
$ |
0.27 |
|
|
$ |
0.11 |
|
|
145.5 |
% |
|
- Diluted |
|
$ |
0.26 |
|
|
$ |
0.11 |
|
|
136.4 |
% |
|
|
|
|
|
|
|
|
||||||
Weighted average common shares: |
|
|
|
|
|
|
||||||
- Basic |
|
36,037 |
|
|
35,928 |
|
|
|
||||
- Diluted |
|
36,450 |
|
|
36,066 |
|
|
|
||||
|
|
|
|
|
|
|
RAVEN INDUSTRIES, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (Dollars in thousands) (Unaudited) |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
April 30 |
|
January 31 |
|
April 30 |
||||||
|
|
2021 |
|
|
2021 |
|
|
2020 |
||||
ASSETS |
|
|
|
|
|
|||||||
Cash and cash equivalents |
$ |
17,764 |
|
|
$ |
32,938 |
|
|
$ |
72,581 |
|
|
Accounts receivable, net |
|
68,064 |
|
|
|
48,669 |
|
|
|
60,336 |
|
|
Inventories, net |
|
63,407 |
|
|
|
52,703 |
|
|
|
57,101 |
|
|
Other current assets |
|
7,904 |
|
|
|
5,776 |
|
|
|
6,268 |
|
|
Total current assets |
|
157,139 |
|
|
|
140,086 |
|
|
|
196,286 |
|
|
|
|
|
|
|
|
|||||||
Property, plant and equipment, net |
|
107,905 |
|
|
|
106,007 |
|
|
|
102,061 |
|
|
Goodwill |
|
109,284 |
|
|
|
107,677 |
|
|
|
104,608 |
|
|
Intangible assets, net |
|
46,074 |
|
|
|
44,585 |
|
|
|
43,826 |
|
|
Other assets |
|
10,437 |
|
|
|
11,016 |
|
|
|
11,552 |
|
|
TOTAL ASSETS |
$ |
430,839 |
|
|
$ |
409,371 |
|
|
$ |
458,333 |
|
|
|
|
|
|
|
|
|||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|||||||
Accounts payable |
$ |
22,535 |
|
|
$ |
18,639 |
|
|
$ |
20,392 |
|
|
Accrued and other liabilities |
|
32,149 |
|
|
|
28,066 |
|
|
|
24,042 |
|
|
Redeemable noncontrolling interest payable |
|
5,438 |
|
|
|
5,333 |
|
|
|
17,172 |
|
|
Total current liabilities |
|
60,122 |
|
|
|
52,038 |
|
|
|
61,606 |
|
|
|
|
|
|
|
|
|||||||
Long-term debt |
|
2,895 |
|
|
|
1,981 |
|
|
|
50,364 |
|
|
Other liabilities |
|
23,837 |
|
|
|
23,997 |
|
|
|
33,939 |
|
|
Total liabilities |
|
86,854 |
|
|
|
78,016 |
|
|
|
145,909 |
|
|
|
|
|
|
|
|
|||||||
Shareholders' equity |
|
343,985 |
|
|
|
331,355 |
|
|
|
312,424 |
|
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
$ |
430,839 |
|
|
$ |
409,371 |
|
|
$ |
458,333 |
|
|
Net Working Capital and Net Working Capital Percentage1 |
||||||||||||
Accounts receivable, net |
$ |
68,064 |
|
|
$ |
48,669 |
|
|
$ |
60,336 |
|
|
Plus: Inventories, net |
|
63,407 |
|
|
|
52,703 |
|
|
|
57,101 |
|
|
Less: Accounts payable |
|
22,535 |
|
|
|
18,639 |
|
|
|
20,392 |
|
|
Net working capital1 |
$ |
108,936 |
|
|
$ |
82,733 |
|
|
$ |
97,045 |
|
|
|
|
|
|
|
|
|||||||
Annualized net sales |
$ |
449,944 |
|
|
$ |
320,308 |
|
|
$ |
345,984 |
|
|
Net working capital percentage1 |
|
24.2 |
% |
|
|
25.8 |
% |
|
|
28.0 |
% |
|
RAVEN INDUSTRIES, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in thousands) (Unaudited) |
||||||||||
|
|
Three Months Ended April 30, |
||||||||
|
|
2021 |
|
2020 |
||||||
Cash flows from operating activities: |
|
|
|
|
||||||
Net income |
|
$ |
9,620 |
|
|
|
$ |
3,949 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
||||||
Depreciation and amortization |
|
4,511 |
|
|
|
4,176 |
|
|
||
Other operating activities, net |
|
(21,910 |
) |
|
|
3,726 |
|
|
||
Net cash provided by (used in) operating activities |
|
(7,779 |
) |
|
|
11,851 |
|
|
||
|
|
|
|
|
||||||
Cash flows from investing activities: |
|
|
|
|
||||||
Capital expenditures |
|
(5,605 |
) |
|
|
(4,434 |
) |
|
||
Purchases of investments |
|
(587 |
) |
|
|
(98 |
) |
|
||
Proceeds from sale of assets |
|
263 |
|
|
|
251 |
|
|
||
Other investing activities, net |
|
(1,112 |
) |
|
|
(9 |
) |
|
||
Net cash used in investing activities |
|
(7,041 |
) |
|
|
(4,290 |
) |
|
||
|
|
|
|
|
||||||
Cash flows from financing activities: |
|
|
|
|
||||||
Dividends paid |
|
— |
|
|
|
(4,658 |
) |
|
||
Proceeds from debt |
|
815 |
|
|
|
50,150 |
|
|
||
Other financing activities, net |
|
(1,204 |
) |
|
|
(844 |
) |
|
||
Net cash provided by (used in) financing activities |
|
(389 |
) |
|
|
44,648 |
|
|
||
|
|
|
|
|
||||||
Effect of exchange rate changes on cash |
|
35 |
|
|
|
(335 |
) |
|
||
|
|
|
|
|
||||||
Net increase (decrease) in cash and cash equivalents |
|
(15,174 |
) |
|
|
51,874 |
|
|
||
Cash and cash equivalents at beginning of period |
|
32,938 |
|
|
|
20,707 |
|
|
||
Cash and cash equivalents at end of period |
|
$ |
17,764 |
|
|
|
$ |
72,581 |
|
|
RAVEN INDUSTRIES, INC. SALES AND OPERATING INCOME BY SEGMENT (Dollars in thousands) (Unaudited) |
|||||||||||
|
|
Three Months Ended April 30, |
|||||||||
|
|
2021 |
|
2020 |
|
Fav (Un)
|
|||||
Net sales |
|
|
|
|
|
|
|||||
Applied Technology |
|
$ |
54,868 |
|
|
$ |
42,007 |
|
|
30.6 |
% |
Engineered Films |
|
48,765 |
|
|
33,398 |
|
|
46.0 |
% |
||
Aerostar |
|
8,887 |
|
|
11,151 |
|
|
(20.3 |
)% |
||
Intersegment eliminations |
|
(34 |
) |
|
(60 |
) |
|
|
|||
Consolidated net sales |
|
$ |
112,486 |
|
|
$ |
86,496 |
|
|
30.0 |
% |
|
|
|
|
|
|
|
|||||
Operating income (loss) |
|
|
|
|
|
|
|||||
Applied Technology |
|
$ |
13,187 |
|
|
$ |
8,939 |
|
|
47.5 |
% |
Engineered Films |
|
6,767 |
|
|
1,607 |
|
|
321.1 |
% |
||
Aerostar |
|
589 |
|
|
293 |
|
|
101.0 |
% |
||
Intersegment eliminations |
|
(7 |
) |
|
40 |
|
|
|
|||
Total segment income |
|
$ |
20,536 |
|
|
$ |
10,879 |
|
|
88.8 |
% |
Corporate expenses |
|
(8,963 |
) |
|
(6,940 |
) |
|
(29.1 |
)% |
||
Consolidated operating income |
|
$ |
11,573 |
|
|
$ |
3,939 |
|
|
193.8 |
% |
|
|
|
|
|
|
|
|||||
Operating income percentages |
|
|
|
|
|
|
|||||
Applied Technology |
|
24.0 |
% |
|
21.3 |
% |
|
270bps |
|||
Engineered Films |
|
13.9 |
% |
|
4.8 |
% |
|
910bps |
|||
Aerostar |
|
6.6 |
% |
|
2.6 |
% |
|
400bps |
|||
Consolidated operating income |
|
10.3 |
% |
|
4.6 |
% |
|
570bps |
|||
|
|
|
|
|
|
|
RAVEN INDUSTRIES, INC. |
||||||||||||
EBITDA REGULATION G RECONCILIATION2 |
||||||||||||
(Dollars in thousands) (Unaudited) |
||||||||||||
|
|
Three Months Ended April 30, |
||||||||||
|
|
|
|
|
|
Fav (Un) |
||||||
|
|
2021 |
|
|
2020 |
|
|
Change |
||||
Applied Technology |
|
|
|
|
|
|
||||||
Reported Operating income |
|
$ |
13,187 |
|
|
$ |
8,939 |
|
|
47.5 |
|
% |
Plus: Depreciation and amortization |
|
1,466 |
|
|
1,100 |
|
|
33.3 |
|
% |
||
ATD EBITDA |
|
$ |
14,653 |
|
|
$ |
10,039 |
|
|
46.0 |
|
% |
ATD EBITDA % of Net Sales |
|
26.7 |
% |
|
23.9 |
% |
|
|
||||
|
|
|
|
|
|
|
||||||
Engineered Films |
|
|
|
|
|
|
||||||
Reported Operating income |
|
$ |
6,767 |
|
|
$ |
1,607 |
|
|
321.1 |
|
% |
Plus: Depreciation and amortization |
|
2,459 |
|
|
2,412 |
|
|
1.9 |
|
% |
||
EFD EBITDA |
|
$ |
9,226 |
|
|
$ |
4,019 |
|
|
129.6 |
|
% |
EFD EBITDA % of Net Sales |
|
18.9 |
% |
|
12.0 |
% |
|
|
||||
|
|
|
|
|
|
|
||||||
Aerostar |
|
|
|
|
|
|
||||||
Reported Operating income |
|
$ |
589 |
|
|
$ |
293 |
|
|
101.0 |
|
% |
Plus: Depreciation and amortization |
|
227 |
|
|
239 |
|
|
(5.0 |
) |
% |
||
Aerostar EBITDA |
|
$ |
816 |
|
|
$ |
532 |
|
|
53.4 |
|
% |
Aerostar EBITDA % of Net Sales |
|
9.2 |
% |
|
4.8 |
% |
|
|
||||
|
|
|
|
|
|
|
||||||
Consolidated |
|
|
|
|
|
|
||||||
Net income attributable to Raven Industries Inc. |
|
$ |
9,620 |
|
|
$ |
4,047 |
|
|
137.7 |
|
% |
Interest expense, net |
|
94 |
|
|
144 |
|
|
|
||||
Income tax expense (benefit) |
|
1,983 |
|
|
(478 |
) |
|
|
||||
Plus: Depreciation and amortization |
|
4,511 |
|
|
4,176 |
|
|
|
||||
Consolidated EBITDA |
|
$ |
16,208 |
|
|
$ |
7,889 |
|
|
105.5 |
|
% |
Consolidated EBITDA % of Net Sales |
|
14.4 |
% |
|
9.1 |
% |
|
|
1 |
Net working capital is defined as accounts receivable, (net) plus inventories, (net) less accounts payable. Net working capital percentage is defined as net working capital divided by four times quarterly sales for each respective period. |
|
2 |
EBITDA is a non-GAAP financial measure defined on a consolidated basis as net income attributable to Raven Industries, Inc., plus income taxes, plus depreciation and amortization expense, plus interest expense, (net). On a segment basis, it is defined as operating income plus depreciation expense and amortization expense. EBITDA margin is defined as EBITDA divided by net sales. |
|
3 |
Total liquidity is defined as Cash and cash equivalents plus the available balance on the Company's revolving credit facility. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20210517005698/en/