Press Release

VOXX International Corporation Reports Its Fiscal 2018 Fourth Quarter And Year-End Financial Results

May 14, 2018 at 4:01 PM EDT

ORLANDO, Fla., May 14, 2018 /PRNewswire/ -- VOXX International Corporation (NASDAQ: VOXX), a leading manufacturer and distributor of automotive and consumer technologies for global markets, today announced its financial results for its Fiscal 2018 fourth quarter and year ended February 28, 2018. 

Pat Lavelle, President and CEO of VOXX International Corporation stated, "With the sale of Hirschmann in Fiscal 2018, we paid down our credit facility, strengthened our balance sheet and have begun realigning our operations to lower our overhead and bring VOXX back to profitability. This was the first step in our plan to unlock shareholder value and reposition our Company. In the coming fiscal year, we intend to look for other avenues to potentially monetize assets, while concurrently looking at opportunities to generate growth and improve the bottom-line, whether it be in the form of acquisitions or strategic partnerships."

Lavelle continued, "R&D investments over the past several years have positioned us to bring EyeLock's solutions to commercialization, and there are several projects in development that we believe will begin to generate royalty income for our Company this year. Similarly, we have spent considerable resources developing our next-generation rear-seat infotainment system, EVO, which is now live with three large Automotive OEM's, with other programs to follow. There are also new programs in the healthcare space that have significant growth potential over the next two years, and new partnerships in Premium Audio that hold great promise for the category and should further extend our brand recognition. While there will always be end-of-life products within our segments, the newer categories we have invested in are positioned for growth and we should see gradual improvements throughout the year."

Fiscal 2018 and Fiscal 2017 Fourth Quarter Results Comparisons

Net sales for the Fiscal 2018 fourth quarter ended February 28, 2018 were $122.2 million as compared to net sales of $124.9 million in the comparable year-ago period, a decline of $2.7 million or 2.1%.

  • Automotive segment sales were $45.1 million as compared to $43.1 million for the comparable Fiscal 2018 and 2017 fourth quarters, an increase of $2.0 million or 4.7%. The year-over-year increase in net sales was primarily driven by higher sales of OEM product lines, particularly the Company's next-generation, EVO-based rear-seat infotainment system as new programs with General Motors and Ford began in the Company's Fiscal 2018 third quarter.
              
  • Consumer Accessories segment sales were $39.8 million as compared to $38.8 million, an increase of $0.9 million or 2.4%. The year-over-year increase in net sales was driven primarily by wireless speaker sales as well as a modest increase in Project Nursery sales, among others.
               
  • Premium Audio segment sales were $37.4 million as compared to $43.0 million for the comparable Fiscal 2018 and Fiscal 2017 fourth quarters, a decrease of $5.7 million or 13.1%. The decline in net sales was primarily driven by retail and discount promotions in the prior fiscal year period, which did not repeat in the current fiscal year fourth quarter.

The gross margin for the Fiscal 2018 fourth quarter came in at 26.4% as compared to 28.8% for the same period last year. The year-over-year decline was related to lower gross margins in the Automotive segment (25.6% vs. 30.1%), Premium Audio segment (31.0% vs. 32.1%) and Consumer Accessories segment (22.9% vs. 24.0%) when comparing the Fiscal 2018 and Fiscal 2017 fourth quarters. Each of the Company's segments reported lower gross margins due to product mix shifts in the comparable fiscal year periods.

Total operating expenses for the Fiscal 2018 fourth quarter were $37.2 million as compared to $39.7 million in the Fiscal 2017 fourth quarter, an improvement of $2.5 million or 6.2%. The year-over-year improvement was primarily related to initiatives undertaken by the Company to lower its fixed expenses. When comparing the Fiscal 2018 and Fiscal 2017 fourth quarter periods, general and administrative expenses declined by $1.5 million and engineering and technical support expenses declined by $1.5 million. These improvements were partially offset by a $0.5 million increase in selling expenses as the Company increased its advertising spend to support new product introductions and online sales, primarily in its Premium Audio and Consumer Accessories segments.

The Company reported an operating loss of $5.0 million in the Fiscal 2018 fourth quarter as compared to an operating loss of $3.7 million for the comparable Fiscal 2017 period. Total other income for the Fiscal 2018 fourth quarter was $0.5 million as compared to a loss of $0.7 million in the comparable year-ago period. Interest and bank charges declined by approximately $0.8 million due to a lower average outstanding balance on the Company's Credit Facility compared to the prior year period.

Net income from continuing operations was $8.4 million in the Fiscal 2018 fourth quarter as compared to a net loss from continuing operations of $7.9 million in the corresponding year-ago period. Net income from discontinued operations, net of tax, in the Fiscal 2018 fourth quarter was $2.3 million as compared to net income from discontinued operations, net of tax, of $5.6 million in the Fiscal 2017 fourth quarter. Net income attributable to VOXX International Corporation was $12.6 million in the Fiscal 2018 fourth quarter as compared to a net loss attributable to VOXX International Corporation of $0.1 million.

The Company reported earnings per share attributable to VOXX International Corporation of $0.52 on a basic per share basis and $0.51 on a diluted per share basis as compared to a loss per share attributable to VOXX International Corporation of $0.00 on a basic and diluted per share basis in the comparable year-ago period.

The Company reported earnings before interest, taxes, depreciation and amortization ("EBITDA") of $0.9 million and Adjusted EBITDA of $1.0 million for the Fiscal 2018 fourth quarter. This compares to EBITDA of $8.0 million and Adjusted EBITDA of $8.1 million for the comparable year-ago period.

Fiscal 2018 and Fiscal 2017 Results Comparisons

Fiscal 2018 net sales were $507.1 million as compared to net sales of $514.5 million in Fiscal 2017, a decrease of $7.4 million or 1.4%.

  • Automotive sales of $155.5 million declined year-over-year by $15.2 million, driven by lower satellite radio sales, and lower OEM rear-seat infotainment sales given the transition to the Company's new, EVO-based system, which launched with General Motors and Ford toward the end of the Fiscal 2018 third quarter. These decreases were partially offset by a net increase in OEM remote start programs and in aftermarket overhead and headrest infotainment systems.
            
  • Consumer Accessories segment sales of $178.8 million increased by $2.5 million or 1.4%. The year-over-year increase was primarily related to higher sales of the Company's new Striiv wearables, new Project Nursery product lines, wireless speaker systems, and higher international sales, which offset declines in other categories, such as 360Fly action cameras, hook-up products and clock radios, among others.
           
  • Premium Audio segment sales of $172.4 million increased by $5.6 million or 3.4% due to higher sales of home entertainment speakers, including various lines of HD wireless speakers, wireless soundbars, Klipsch Heritage products and wireless and multi-room streaming audio systems. These increases were partially offset by lower sales of mobility products, commercial speakers and a decline in the European market due to an unfavorable shift in product mix.

The gross margin for Fiscal 2018 came in at 26.1% as compared to 28.0% for the same period last year, a decline of 190 basis points. The year-over-year decline was related to lower gross margins in the Automotive segment (25.6% vs. 27.4%), Premium Audio segment (31.0% vs. 33.0%) and Consumer Accessories segment (21.7% vs. 23.6%). Automotive segment gross margins were impacted by delays in the launch of new, EVO-based rear-seat infotainment programs, which were slated to begin early in the fiscal year but began late in the Fiscal 2018 third quarter, as well as higher aftermarket product sales, which tend to carry lower gross margins. Premium Audio segment gross margins were impacted by lower sales of higher margin commercial speakers, and lower margins associated with product close-outs to make way for newer models in the coming year. Offsetting these declines in the Premium Audio segment were higher sales of higher margin home entertainment speakers and systems. The decline in Consumer Accessories gross margin was primarily related to higher volume sales of fulfillment programs, higher freight charges and a one-time vendor settlement charge, among other factors.

Total operating expenses in Fiscal 2018 were $151.4 million as compared to $152.2 million in Fiscal 2017, an improvement of $0.8 million or 0.5%. When comparing the Fiscal 2018 and Fiscal 2017 twelve-month periods, general and administrative expenses declined by $0.6 million and engineering and technical support expenses declined by $3.1 million. These improvements were partially offset by a $2.9 million increase in selling expenses as the Company increased its advertising spend to support new product introductions.

The Company reported an operating loss of $19.1 million in Fiscal 2018 as compared to an operating loss of $8.2 million for the comparable Fiscal 2017 period. Total other expenses in Fiscal 2018 were $5.0 million compared to $0.8 million in Fiscal 2017. Within this, interest and bank charges declined by $1.1 million due to a lower average outstanding balance on the Company's Credit Facility compared to Fiscal 2017. Following the sale of Hirschmann on August 31, 2017, the Company repaid its entire Credit Facility balance. Equity in income of equity investee increased by $0.4 million year-over-year. Additionally, in Fiscal 2018, the Company recorded a $1.4 million gain on its investment in Rx Networks. The big variance in total other expense was in other, net, driven primarily by net losses on foreign currency, which amounted to $8.8 million in Fiscal 2018 as compared to $0.5 million in Fiscal 2017. Included in the foreign currency losses for the year ended February 28, 2018 are losses on forward contracts totaling $6.6 million which were incurred in conjunction with the sale of Hirschmann.

The Company reported a net loss from continuing operations of $6.7 million in Fiscal 2018 as compared to a net loss of $9.3 million in Fiscal 2017. Net income from discontinued operations in Fiscal 2018 was $34.6 million as compared to net income of $6.1 million in Fiscal 2017. As a result, net income attributable to VOXX International Corporation in Fiscal 2018 was $35.3 million as compared to $4.4 million in Fiscal 2017.

In Fiscal 2018, the Company reported earnings per share attributable to VOXX International Corporation of $1.45 on a basic per share basis and $1.44 on a diluted per share basis as compared to earnings per basic and diluted share attributable to VOXX International Corporation of $0.18 in Fiscal 2017.

In Fiscal 2018, the Company reported EBITDA of $41.1 million as compared to EBITDA of $30.1 million in Fiscal 2017, an increase of $11.0 million. Adjusted EBITDA in Fiscal 2018 was $10.7 million as compared to Adjusted EBITDA of $30.9 million in Fiscal 2017.

Discontinued Operations

On August 31, 2017, the Company completed its sale of Hirschmann Car Communication GmbH and its subsidiaries (collectively, "Hirschmann") to a subsidiary of TE Connectivity Ltd. The consideration received by the Company was €148.5 million. The purchase price, at the exchange rate as of the close of business on the Closing Date approximated $177.0 million and is subject to adjustment based upon the final working capital. The Hirschmann subsidiary group, which was previously included within the Automotive segment, qualified to be presented as a discontinued operation in accordance with ASC 205-20 beginning in the Company's second quarter ended August 31, 2017 and is reflected as such during the three and twelve months ended February 28, 2018, February 28, 2017 and February 29, 2016.

Balance Sheet Update

For the period ended February 28, 2018, the Company had cash and cash equivalents of $51.7 million as compared to cash and cash equivalents of $1.0 million as of February 28, 2017, an increase of $50.8 million. Additionally, cash and cash equivalents increased by approximately $14.2 million since the end of the Company's Fiscal 2018 third quarter.

Total debt as of February 28, 2018 was $18.9 million, an improvement of $91.6 million as compared to February 28, 2017, as the Company used the net proceeds from the sale of Hirschmann to reduce the majority of its total debt position and all of its borrowings outstanding under its domestic credit facility. Total long-term debt as of February 28, 2018 was $8.5 million as compared to $97.7 million as of February 28, 2017, an improvement of $89.3 million. Further details can be found in Footnote 7 of the Company's Form 10-K which was just recently filed with the Securities and Exchange Commission.

Conference Call and Webcast Information
VOXX International will be hosting its conference call on Tuesday, May 15, 2018 at 10:00 a.m. Eastern. Interested parties can participate by visiting www.voxxintl.com, and clicking on the webcast in the Investor Relations section or via teleconference (toll-free: 877-303-9079; international: 970-315-0461 / conference ID: 8178606).  

Non-GAAP Measures
EBITDA, Adjusted EBITDA and Diluted Adjusted EBITDA per common share are not financial measures recognized by GAAP. EBITDA represents net income (loss), computed in accordance with GAAP, before interest expense and bank charges, taxes, and depreciation and amortization. Adjusted EBITDA represents EBITDA adjusted for stock-based compensation expense, gains on the sale of discontinued operations, losses on forward contracts, investment gains, impairment charges, as well as costs and bargain purchase gains relating to our acquisitions. Depreciation, amortization, stock-based compensation, bargain gains and impairment charges are non-cash items. Diluted Adjusted EBITDA per common share represents the Company's diluted earnings per common share based on Adjusted EBITDA.

We present EBITDA, Adjusted EBITDA and Diluted Adjusted EBITDA per common share in this Form 10-K because we consider them to be useful and appropriate supplemental measures of our performance. Adjusted EBITDA and diluted adjusted earnings per common share help us to evaluate our performance without the effects of certain GAAP calculations that may not have a direct cash impact on our current operating performance. In addition, the exclusion of certain costs or gains relating to non-recurring events allows for a more meaningful comparison of our results from period-to-period. These non-GAAP measures, as we define them, are not necessarily comparable to similarly entitled measures of other companies and may not be an appropriate measure for performance relative to other companies. EBITDA, Adjusted EBITDA and Diluted Adjusted EBITDA per common share should not be assessed in isolation from, are not intended to represent, and should not be considered to be more meaningful measures than, or alternatives to, measures of operating performance as determined in accordance with GAAP.

About VOXX International Corporation
VOXX International Corporation (NASDAQ: VOXX) has grown into a worldwide leader in the Automotive, Consumer Electronics and Accessories, and Premium Audio industries. Today, the Company has an extensive distribution network that includes power retailers, mass merchandisers, 12-volt specialists and many of the world's leading automotive manufacturers. The Company has an international footprint and a growing portfolio, which comprises over 30 trusted domestic and global brands. Among the Company's brands are VOXX Automotive, Klipsch®, RCA®, Invision®, Rosen®, Audiovox®, Terk®, Acoustic Research®, Advent®, Code Alarm®, 808®, Prestige®, EyeLock, Jamo®, Energy®, Mirage®, Mac Audio®, Magnat®, Heco®, Schwaiger®, and Oehlbach®. For additional information, please visit our Web site at www.voxxintl.com.

Safe Harbor Statement
Except for historical information contained herein, statements made in this release that would constitute forward-looking statements may involve certain risks and uncertainties. All forward-looking statements made in this release are based on currently available information and the Company assumes no responsibility to update any such forward-looking statements. The following factors, among others, may cause actual results to differ materially from the results suggested in the forward-looking statements. The factors include, but are not limited to risks that may result from changes in the Company's business operations; our ability to keep pace with technological advances; significant competition in the automotive, premium audio and consumer accessories businesses; our relationships with key suppliers and customers; quality and consumer acceptance of newly introduced products; market volatility; non-availability of product; excess inventory; price and product competition; new product introductions; foreign currency fluctuations and concerns regarding the European debt crisis; restrictive debt covenants; the possibility that the review of our prior filings by the SEC may result in changes to our financial statements; and the possibility that stockholders or regulatory authorities may initiate proceedings against VOXX International Corporation and/or our officers and directors as a result of any restatements. Risk factors associated with our business, including some of the facts set forth herein, are detailed in the Company's Form 10-K for the fiscal year ended February 28, 2018.

Company Contact:
Glenn Wiener, President
GW Communications
Tel: 212-786-6011
Email: gwiener@GWCco.com 

 

 

VOXX International Corporation and Subsidiaries

Consolidated Balance Sheets

February 28, 2018 and February 28, 2017

(In thousands, except share data)



February 28,
 2018


February 28,
 2017

Assets




Current assets:




Cash and cash equivalents

$

51,740



$

956


Accounts receivable, net

81,116



79,971


Inventory, net

117,992



122,352


Receivables from vendors

493



634


Prepaid expenses and other current assets

14,007



12,332


Income tax receivable

511



1,596


Assets held for sale, current



55,507


Total current assets

265,859



273,348


Investment securities

4,167



10,388


Equity investments

21,857



21,926


Property, plant and equipment, net

65,259



65,589


Goodwill

54,785



53,905


Intangible assets, net

150,320



154,939


Deferred tax assets

24



23


Other assets

13,373



1,699


Assets held for sale, non-current



86,669


Total assets

$

575,644



$

668,486


Liabilities and Stockholders' Equity




Current liabilities:




Accounts payable

$

34,700



$

46,244


Accrued expenses and other current liabilities

36,350



32,110


Income taxes payable

2,587



703


Accrued sales incentives

14,020



13,154


Current portion of long-term debt

7,730



9,215


Liabilities held for sale, current



28,641


Total current liabilities

95,387



130,067


Long-term debt, net of debt issuance costs

8,476



97,747


Capital lease obligation

699



926


Deferred compensation

3,369



3,844


Deferred tax liabilities

12,217



27,627


Other tax liabilities

2,191



3,194


Other long-term liabilities

3,187



2,125


Liabilities held for sale, non-current



11,641


Total liabilities

125,526



277,171


Commitments and contingencies




Stockholders' equity:




Preferred stock:




No shares issued or outstanding (see Note 9)




Common stock:




Class A, $.01 par value; 60,000,000 shares authorized, 24,106,194 and 24,067,444 shares issued and 21,938,100 and 21,899,370 shares outstanding at February 28, 2018 and February 28, 2017, respectively

256



256


Class B Convertible, $.01 par value, 10,000,000 shares authorized, 2,260,954 shares issued and outstanding

22



22


Paid-in capital

296,395



295,432


Retained earnings

194,673



159,369


Accumulated other comprehensive loss

(14,222)



(43,898)


Treasury stock, at cost, 2,168,094 and 2,168,074 shares of Class A Common Stock at February 28, 2018 and February 28, 2017, respectively

(21,176)



(21,176)


Total VOXX International Corporation stockholders' equity

455,948



390,005


Non-controlling interest

(5,830)



1,310


Total stockholders' equity

450,118



391,315


Total liabilities and stockholders' equity

$

575,644



$

668,486


 

 

VOXX International Corporation and Subsidiaries

Consolidated Statements of Operations and Comprehensive Income (Loss)

Years Ended February 28, 2018, February 28, 2017 and February 29, 2016

(In thousands, except share and per share data)



Year Ended


Year Ended


Year Ended


February 28,
 2018


February 28,
 2017


February 29,
 2016

Net sales

$

507,092



$

514,530



$

530,206


Cost of sales

374,795



370,500



386,670


Gross profit

132,297



144,030



143,536


Operating expenses:






Selling

45,999



43,108



43,576


General and administrative

78,957



79,573



84,234


Engineering and technical support

26,440



29,517



22,923


Intangible asset impairment charges





9,070


Acquisition related costs





800


Total operating expenses

151,396



152,198



160,603


Operating loss

(19,099)



(8,168)



(17,067)


Other (expense) income:






Interest and bank charges

(6,009)



(7,105)



(7,898)


Equity in income of equity investee

7,178



6,797



6,538


Investment gain

1,416






Gain on bargain purchase





4,679


Other, net

(7,590)



(454)



576


Total other (expense) income, net

(5,005)



(762)



3,895


Loss from continuing operations before income taxes

(24,104)



(8,930)



(13,172)


Income tax (benefit) expense from continuing operations

(17,445)



338



(2,351)


Net loss from continuing operations

$

(6,659)



$

(9,268)



$

(10,821)


Net income from discontinued operations, net of tax

34,618



6,066



4,758


Net income (loss)

$

27,959



$

(3,202)



$

(6,063)


Less: net loss attributable to non-controlling interest

(7,345)



(7,624)



(3,381)


Net income (loss) attributable to VOXX International Corporation

$

35,304



$

4,422



$

(2,682)








Other comprehensive income (loss):






Foreign currency translation adjustments

28,804



(3,194)



(5,702)


Derivatives designated for hedging, net of tax

(698)



210



(2,440)


Pension plan adjustments, net of tax

1,496



(180)



640


Unrealized holding gain (loss) on available-for-sale investment securities arising during the period, net of tax

74



(17)



20


Other comprehensive income (loss), net of tax

29,676



(3,181)



(7,482)


Comprehensive income (loss) attributable to VOXX International Corporation

$

64,980



$

1,241



$

(10,164)


Earnings (loss) per share - basic:






Continuing operations

$

0.03



$

(0.07)



$

(0.31)


Discontinued operations

$

1.43



$

0.25



$

0.20


Attributable to VOXX International Corporation

$

1.45



$

0.18



$

(0.11)


Earnings (loss) per share - diluted:






Continuing operations

$

0.03



$

(0.07)



$

(0.31)


Discontinued operations

$

1.41



$

0.25



$

0.20


Attributable to VOXX International Corporation

$

1.44



$

0.18



$

(0.11)


Weighted-average common shares outstanding (basic)

24,290,563



24,160,324



24,172,710


Weighted-average common shares outstanding (diluted)

24,547,246



24,160,324



24,172,710


 

 

VOXX International Corporation and Subsidiaries

Consolidated Statements of Operations and Comprehensive Income (Loss)

Three Months Ended February 28, 2018 and February 28, 2017

(In thousands, except share and per share data)



Three-Months Ended


Three-Months Ended


February 28,
 2018


February 28,
 2017

Net sales

$

122,236



$

124,894


Cost of sales

90,023



88,928


Gross profit

32,213



35,966






Operating expenses:




Selling

11,194



10,721


General and administrative

19,862



21,326


Engineering and technical support

6,142



7,626


Total operating expenses

37,198



39,673






Operating loss

(4,985)



(3,707)






Other (expense) income:




Interest and bank charges

(1,159)



(1,911)


Equity in income of equity investee

1,444



1,513


Other, net

182



(318)


Total other income (expense), net

467



(716)






Loss from continuing operations before income taxes

(4,518)



(4,423)


Income tax (benefit) expense from continuing operations

(12,914)



3,522


Net income (loss) from continuing operations

$

8,396



$

(7,945)






Net income from discontinued operations, net of tax

2,276



5,649


Net income (loss)

$

10,672



$

(2,296)


Less: net loss attributable to non-controlling interest

(1,913)



(2,206)


Net income (loss) attributable to VOXX International Corporation

$

12,585



$

(90)






Other comprehensive income (loss):




Foreign currency translation adjustments

1,135



(26)


Derivatives designated for hedging, net of tax

262



(30)


Pension plan adjustments, net of tax

(192)



(224)


Unrealized holding loss on available-for-sale investment securities arising during the period, net of tax

-



(13)


Other comprehensive income (loss), net of tax

1,205



(293)


Comprehensive income (loss) attributable to VOXX International Corporation

$

13,790



$

(383)






Earnings (loss) per share - basic:




Continuing operations

$

0.42



$

(0.24)


Discontinued operations

$

0.09



$

0.23


Attributable to VOXX International Corporation

$

0.52



$

0.00






Earnings (loss) per share - diluted:




Continuing operations

$

0.42



$

(0.24)


Discontinued operations

$

0.09



$

0.23


Attributable to VOXX International Corporation

$

0.51



$

0.00






Weighted-average common shares outstanding (basic)

24,316,103



24,160,324


Weighted-average common shares outstanding (diluted)

24,615,627



24,160,324


 

Reconciliation of GAAP Net Income Attributable to VOXX International Corporation to EBITDA, Adjusted EBITDA and Diluted Adjusted EBITDA per Common Share (2)




Fiscal


Fiscal


Fiscal



2018


2017


2016

Net income (loss) attributable to VOXX International Corporation


$

35,304



$

4,422



$

(2,682)


Adjustments:







Interest expense and bank charges (1)


5,169



6,860



7,960


Depreciation and amortization (1)


13,879



17,064



15,228


Income tax expense (benefit)


(13,262)



1,759



(1,735)


EBITDA


41,090



30,105



18,771


Adjustments:







     Stock-based compensation attributable to stock options and restricted stock


552



753



859


     Gain on sale of discontinued operations


(36,118)






     Loss on forward contracts attributable to sale of business


6,618






     Investment gain


(1,416)






     Intangible and long-lived asset impairment charges






9,070


     Acquisition related costs






800


     Gain on bargain purchase






(4,679)


Adjusted EBITDA


$

10,726



$

30,858



$

24,821


Diluted income (loss) per common share attributable to VOXX International Corporation


$

1.44



$

0.18



$

(0.11)


Diluted adjusted EBITDA per common share attributable to VOXX International Corporation


$

0.44



$

1.28



$

1.03









(1) For purposes of calculating Adjusted EBITDA for the Company, interest expense, bank charges, as well as depreciation and amortization expense added back to net income (loss) have been adjusted in order to exclude the minority interest portion of these expenses attributable to EyeLock LLC.




(2) EBITDA, Adjusted EBITDA and Diluted Adjusted EBITDA per common share in this presentation are based on a reconciliation to Net income attributable to VOXX International Corporation, which includes net income (loss) from both continuing and discontinued operations for all periods presented. The Company sold its Hirschmann subsidiary on August 31, 2017.

 


Reconciliation of GAAP Net Income Attributable to VOXX International Corporation to EBITDA, Adjusted EBITDA and Diluted Adjusted EBITDA per Common Share (2)












Three Months

Ended February 28,


Three-Months Ended February 28,



2018


2017

Net income (loss) attributable to VOXX International Corporation


$

12,585



$

(90)


Adjustments:





Interest expense and bank charges (1)


842



1,726


Depreciation and amortization (1)


2,717



4,349


Income tax expense (benefit)


(15,201)



1,977


EBITDA


943



7,962


Adjustments:





     Stock-based compensation attributable to stock options and restricted stock


107



185


Adjusted EBITDA


$

1,050



$

8,147


Diluted income (loss) per common share attributable to VOXX International Corporation


$

0.51



$

0.00


Diluted adjusted EBITDA per common share attributable to VOXX International Corporation


$

0.04



$

0.34
















(1) For purposes of calculating Adjusted EBITDA for the Company, interest expense, bank charges, as well as depreciation and amortization expense added back to net income (loss) have been adjusted in order to exclude the minority interest portion of these expenses attributable to EyeLock LLC.


(2) EBITDA, Adjusted EBITDA and Diluted Adjusted EBITDA per common share in this presentation are based on a reconciliation to Net income attributable to VOXX International Corporation, which includes net income (loss) from both continuing and discontinued operations for all periods presented. The Company sold its Hirschmann subsidiary on August 31, 2017.

 

Cision View original content:http://www.prnewswire.com/news-releases/voxx-international-corporation-reports-its-fiscal-2018-fourth-quarter-and-year-end-financial-results-300647996.html

SOURCE VOXX International Corporation