EX-99.1 2 a13-23158_1ex99d11.htm EXHIBIT a13-23158_1ex99d1 (1)
        

Exhibit 99.1
 
News Release
 
 
FOR IMMEDIATE RELEASE
 
Contact:
William M. Lowe, Jr.
Richard J. Vatinelle
 
Executive Vice President and
Director of Finance and
 
Chief Financial Officer
Investor Relations
 
williamlowe@kemet.com
richardvatinelle@kemet.com
 
864-963-6484
954-766-2800
 
KEMET REPORTS PRELIMINARY FOURTH QUARTER AND FISCAL YEAR 2014 RESULTS
 
 
Greenville, South Carolina (May 8, 2014) - KEMET Corporation (the “Company”) (NYSE: KEM), a leading global supplier of electronic components, today reported preliminary results for the fourth quarter and fiscal year ended March 31, 2014. Results included in this earnings release have been adjusted to reflect discontinued operations as the Film and Electrolytic Business group completed the sale of its machinery division on April 30, 2014.
 
Net sales of $215.8 million for the quarter ended March 31, 2014 increased 4.1% from net sales of $207.3 million for the prior quarter ended December 31, 2013, and increased 8.2% compared to net sales of $199.5 million for the quarter ended March 31, 2013. For the fiscal year ended March 31, 2014 net sales were $833.7 million compared to $823.9 million for the fiscal year ended March 31, 2013.

“We are encouraged by the continued and growing strength of our markets around the globe,” stated Per Loof, KEMET’s Chief Executive Officer. “Revenue exceeded our expectations, cost reduction actions are seeing their way to the bottom line, and we are well positioned to continue improving our financial performance into our next fiscal year. While we have some more work to complete, we are pleased with the general improvement of our operating margins this past fiscal year and we plan to build upon our efforts this past year to improve them further,” continued Loof.

The U.S. GAAP net loss from continuing operations was $15.2 million, or $0.34 loss per basic and diluted share for the quarter ended March 31, 2014, compared to a net loss from continuing operations of $23.7 million or $0.53 loss per basic and diluted share for the quarter ended March 31, 2013. For the fiscal year ended March 31, 2014, the net loss from continuing operations was $65.5 million, or $1.45 per basic and diluted share compared a net loss from continuing operations of $77.9 million, or $1.74 per basic and diluted share for the fiscal year ended March 31, 2013.
 
Non-U.S. GAAP Adjusted net income improved to $0.4 million or $0.01 per diluted share for the quarter ended March 31, 2014, compared to a non-U.S. GAAP Adjusted net loss of $8.3 million or $0.18 loss per basic and diluted share for the period ended March 31, 2013. For the fiscal year ended March 31, 2014, the non-U.S. GAAP net loss from continuing operations was $18.8 million, or $0.42 loss per basic and diluted share compared to a net loss from continuing operations of $23.1 million, or $0.51 loss per basic and diluted share for the fiscal year ended March 31, 2013.
 
The net loss for the quarters ended March 31, 2014 and 2013 include various items affecting comparability as denoted in the U.S. GAAP to Non-U.S. GAAP reconciliation table included hereafter.







About KEMET
 
The Company’s common stock is listed on the NYSE under the ticker symbol “KEM” (NYSE: KEM).  At the Investor Relations section of our web site at http://www.kemet.com/IR, users may subscribe to KEMET news releases and find additional information about our Company.  KEMET applies world class service and quality to deliver industry leading, high performance capacitance solutions to its customers around the world and offers the world’s most complete line of surface mount and through hole capacitor technologies across tantalum, ceramic, film, aluminum, electrolytic, and paper dielectrics. Additional information about KEMET can be found at http://www.kemet.com.

QUIET PERIOD
 
Beginning July 1, 2014, we will observe a quiet period during which the information provided in this news release and annual report on Form 10-K will no longer constitute our current expectations. During the quiet period, this information should be considered to be historical, applying prior to the quiet period only and not subject to update by management. The quiet period will extend until the day when our next quarterly earnings release is published.
 
CAUTIONARY STATEMENT ON FORWARD-LOOKING STATEMENTS
 
Certain statements included herein contain forward-looking statements within the meaning of federal securities laws about the Company’s financial condition and results of operations that are based on management’s current expectations, estimates and projections about the markets, in which the Company operates, as well as management’s beliefs and assumptions. Words such as “expects,” “anticipates,” “believes,” “estimates,” variations of such words and other similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions, which are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in, or implied by, such forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management’s judgment only as of the date hereof. The Company undertakes no obligation to update publicly any of these forward-looking statements to reflect new information, future events or otherwise.
 
Factors that may cause actual outcome and results to differ materially from those expressed in, or implied by, these forward-looking statements include, but are not necessarily limited to the following: (i) adverse economic conditions could impact our ability to realize operating plans if the demand for our products declines, and such conditions could adversely affect our liquidity and ability to continue to operate; (ii) continued net losses could impact our ability to realize current operating plans and could materially adversely affect our liquidity and our ability to continue to operate; (iii) adverse economic conditions could cause the write down of long-lived assets or goodwill; (iv) an increase in the cost or a decrease in the availability of our principal or single-sourced purchased materials; (v) changes in the competitive environment; (vi) uncertainty of the timing of customer product qualifications in heavily regulated industries; (vii) economic, political, or regulatory changes in the countries in which we operate; (viii) difficulties, delays or unexpected costs in completing the restructuring plan; (ix) equity method investments expose us to a variety of risks; (x) acquisitions and other strategic transactions expose us to a variety of risks; (xi) inability to attract, train and retain effective employees and management; (xii) inability to develop innovative products to maintain customer relationships and offset potential price erosion in older products; (xiii) exposure to claims alleging product defects; (xiv) the impact of laws and regulations that apply to our business, including those relating to environmental matters; (xv) the impact of international laws relating to trade, export controls and foreign corrupt practices; (xvi) volatility of financial and credit markets affecting our access to capital; (xvii) the need to reduce the total costs of our products to remain competitive; (xviii) potential limitation on the use of net operating losses to offset possible future taxable income; (xix) restrictions in our debt agreements that limit our flexibility in operating our business; and (xx) additional exercise of the warrant by K Equity which could potentially result in the existence of a significant stockholder who could seek to influence our corporate decisions.



2



KEMET CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
(Amounts in thousands, except per share data)
(Unaudited)
 
Quarters Ended March 31,
 
Fiscal Year Ended
 
2014
 
2013
 
2014
 
2013
Net sales
$
215,821

 
$
199,540

 
$
833,666

 
$
823,903

Operating costs and expenses:
 
 
 
 
 
 
 
Cost of sales
181,315

 
171,342

 
712,037

 
697,076

Selling, general and administrative expenses
24,055

 
30,501

 
94,881

 
107,620

Research and development
6,763

 
6,693

 
24,466

 
26,876

Restructuring charges
5,953

 
5,047

 
14,122

 
18,719

Goodwill impairment

 

 

 
1,092

Write down of long-lived assets
1,118

 
264

 
4,476

 
7,582

Net (gain) loss on sales and disposals of assets
(39
)
 
141

 
32

 
18

Total operating costs and expenses
219,165

 
213,988

 
850,014

 
858,983

Operating loss
(3,344
)
 
(14,448
)
 
(16,348
)
 
(35,080
)
Other (income) expense:
 
 
 
 
 

 
 

Interest income
(13
)
 
(28
)
 
(195
)
 
(139
)
Interest expense
10,671

 
10,491

 
40,962

 
41,331

Other income, net
(2,632
)
 
(1,738
)
 
(2,681
)
 
(2,864
)
Loss from continuing operations before income taxes and equity loss from NEC TOKIN
(11,370
)
 
(23,173
)
 
(54,434
)
 
(73,408
)
Income tax expense (benefit)
(754
)
 
(735
)
 
3,539

 
3,269

Loss from continuing operations before equity loss from NEC TOKIN
(10,616
)
 
(22,438
)
 
(57,973
)
 
(76,677
)
Equity loss from NEC TOKIN
(4,580
)
 
(1,254
)
 
(7,542
)
 
(1,254
)
Loss from continuing operations
(15,196
)

(23,692
)
 
(65,515
)
 
(77,931
)
Loss from discontinued operations
(63
)
 
(1,559
)
 
(3,800
)
 
(4,251
)
Net loss
$
(15,259
)
 
$
(25,251
)
 
$
(69,315
)
 
$
(82,182
)
Net loss per basic and diluted share:
 

 
 

 
 

 
 

Loss from continuing operations
$
(0.34
)
 
$
(0.53
)
 
$
(1.45
)
 
$
(1.74
)
Loss from discontinued operations
$

 
$
(0.03
)
 
$
(0.08
)
 
$
(0.09
)
Net loss
$
(0.34
)
 
$
(0.56
)
 
$
(1.54
)
 
$
(1.83
)
 
 
 
 
 
 
 
 
Weighted-average shares outstanding:
 

 
 

 
 

 
 

Basic and diluted
45,174

 
44,953

 
45,102

 
44,897



3



KEMET CORPORATION AND SUBSIDIARIES
Consolidated Balance Sheets
(Amounts in thousands, except per share data)
 
 
March 31, 2014
 
March 31, 2013
 
(Unaudited)
 
 
ASSETS
 

 
 

Current assets:
 

 
 

Cash and cash equivalents
$
57,929

 
$
95,978

Accounts receivable, net
98,947

 
93,774

Inventories, net
187,784

 
198,888

Prepaid expenses and other
36,871

 
41,101

Deferred income taxes
6,681

 
4,167

Current assets of discontinued operations
12,160

 
9,517

Total current assets
400,372

 
443,425

Property and equipment
292,648

 
303,682

Goodwill
35,584

 
35,584

Intangible assets, net
37,184

 
38,646

Investment in NEC TOKIN
45,970

 
52,738

Restricted cash
13,512

 
17,397

Deferred income taxes
6,778

 
7,994

Other assets
10,130

 
10,149

Noncurrent assets of discontinued operations
836

 
1,976

Total assets
$
843,014

 
$
911,591

LIABILITIES AND STOCKHOLDERS’ EQUITY
 

 
 

Current liabilities:
 

 
 

Current portion of long-term debt
$
7,297

 
$
10,793

Accounts payable
73,370

 
70,774

Accrued expenses
75,868

 
93,178

Income taxes payable and deferred income taxes
1,342

 
1,074

Current liabilities of discontinued operations
7,269

 
5,661

Total current liabilities
165,146

 
181,480

Long-term debt, less current portion
391,292

 
372,707

Other non-current obligations
55,864

 
69,022

Deferred income taxes
5,189

 
8,542

Noncurrent liabilities of discontinued operations
2,592

 
2,924

Commitments and contingencies
 
 
 
Stockholders’ equity:
 

 
 

Preferred stock, par value $0.01, authorized 10,000 shares, none issued

 

Common stock, par value $0.01, authorized 175,000 shares, issued 46,508 shares at March 31, 2014 and March 31, 2013
465

 
465

Additional paid-in capital
465,026

 
467,096

Retained deficit
(232,550
)
 
(163,235
)
Accumulated other comprehensive income
20,044

 
7,694

Treasury stock, at cost (1,301 and 1,519 shares at March 31, 2014 and March 31, 2013, respectively)
(30,054
)
 
(35,104
)
Total stockholders’ equity
222,931

 
276,916

Total liabilities and stockholders’ equity
$
843,014

 
$
911,591



4



KEMET CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(Amounts in thousands)
(Unaudited)
 
Fiscal Years Ended March 31,
 
2014
 
2013
Net loss
$
(69,315
)
 
$
(82,182
)
Adjustments to reconcile net loss to net cash provided by operating activities:
 

 
 

Net cash provided by operating activities of discontinued operations
29

 
4,440

Depreciation and amortization
49,842

 
45,559

Amortization of debt discount and debt issuance costs
3,596

 
4,138

Equity loss from NEC TOKIN
7,542

 
1,254

Change in value of NEC TOKIN options
(3,111
)
 

Net loss on sales and disposals of assets
32

 
18

Stock-based compensation expense
2,909

 
4,599

Pension and other post-retirement benefits
(78
)
 
1,071

Deferred income taxes
(4,676
)
 
(317
)
Write down of long-lived assets
4,476

 
7,582

Write down of receivables
1,484

 

Goodwill impairment

 
1,092

Other, net
(372
)
 
554

Changes in assets and liabilities:
 
 
 
Accounts receivable
(4,618
)
 
4,882

Inventories
14,921

 
(324
)
Prepaid expenses and other current assets
3,748

 
(11,151
)
Accounts payable
(3,523
)
 
300

Accrued income taxes
535

 
(1,052
)
Other operating liabilities
(8,346
)
 
(3,290
)
Net cash used in operating activities
(4,925
)
 
(22,827
)
Investing activities:
 

 
 

Capital expenditures
(32,147
)
 
(46,174
)
Investment in NEC TOKIN

 
(50,917
)
Change in restricted cash
4,047

 
(15,284
)
Proceeds from sales of assets
1,026

 
398

Net cash used in investing activities
(27,074
)
 
(111,977
)
Financing activities:
 

 
 

Proceeds from revolving line of credit
21,000

 

Payment of revolving line of credit
(2,551
)
 

Deferred acquisition payments
(21,977
)
 
(16,900
)
Proceeds from issuance of debt

 
39,825

Payments of long-term debt
(3,599
)
 
(1,909
)
Proceeds from exercise of stock options
250

 
111

Debt issuance costs

 
(275
)
Net cash (used in) provided by financing activities
(6,877
)
 
20,852

Net decrease in cash and cash equivalents
(38,876
)
 
(113,952
)
Effect of foreign currency fluctuations on cash
827

 
(591
)
Cash and cash equivalents at beginning of fiscal period
95,978

 
210,521

Cash and cash equivalents at end of fiscal period
$
57,929

 
$
95,978


5



Non-U.S. GAAP Financial Measures
 
In this news release, the Company makes reference to certain Non-U.S. GAAP financial measures, including "Adjusted gross margin", “Adjusted net loss”, “Adjusted net loss per share” and “Adjusted EBITDA”.  Management believes that investors may find it useful to review the Company’s financial results as adjusted to exclude items as determined by management.
 
Adjusted gross margin
 
Adjusted gross margin represents net sales less cost of sales excluding adjustments which are outlined in the quantitative reconciliation provided below.  Management uses Adjusted gross margin to facilitate our analysis and understanding of our business operations and believes that Adjusted gross margin is useful to investors because it provides a supplemental way to understand the underlying operating performance of the Company.  Adjusted gross margin should not be considered as an alternative to gross margin or any other performance measure derived in accordance with U.S. GAAP.
 
The following table provides reconciliation from U.S. GAAP Gross margin to Non-U.S. GAAP Adjusted gross margin (amounts in thousands):
 
 
Quarters Ended
 
Fiscal Years Ended
 
March 31, 2014
 
December 31, 2013
 
March 31, 2013
 
March 31, 2014
 
March 31, 2013
 
 
 
(Unaudited)
 
 
 
 
Net sales
$
215,821

 
$
207,339

 
$
199,540

 
$
833,666

 
$
823,903

Gross margin
34,506

 
37,662

 
28,198

 
121,629

 
126,827

Non-U.S. GAAP-adjustments:
 
 
 
 
 
 
 
 
 
Plant shut-down costs
2,668

 

 

 
2,668

 

Plant start-up costs
669

 
485

 
1,307

 
3,336

 
6,122

Stock-based compensation expense
186

 
278

 
373

 
1,006

 
1,554

Inventory write-down

 

 

 
3,886

 

Adjusted gross margin
$
38,029

 
$
38,425

 
$
29,878

 
$
132,525

 
$
134,503

 
17.6
%
 
18.5
%
 
15.0
%
 
15.9
%
 
16.3
%
 
Adjusted Operating Income

Adjusted operating loss represents operating income, excluding adjustments which are outlined in the quantitative reconciliation provided above. We use Adjusted operating loss to facilitate our analysis and understanding of our business operations and believe that Adjusted operating loss is useful to investors because it provides a supplemental way to understand our underlying operating performance. Adjusted operating loss should not be considered as an alternative to operating income or any other performance measure derived in accordance with U.S. GAAP.


6



Adjusted operating income is calculated as follows (amounts in thousands):
 
Quarters Ended
 
March 31, 2014
 
December 31, 2013
 
March 31, 2013
 
(Unaudited)
Operating income (loss)
$
(3,344
)
 
$
3,623

 
$
(14,448
)
Adjustments:
 

 
 

 
 

Restructuring charges
5,953

 
2,194

 
5,047

Plant shut-down costs
2,668

 

 

Write down of long-lived assets
1,118

 
3,358

 

ERP integration costs
837

 
994

 
2,404

Plant start-up costs
669

 
485

 
1,307

NEC TOKIN investment related expenses
618

 
249

 
3,009

Stock-based compensation expense
579

 
702

 
1,018

Net loss (gain) on sales and disposals of assets
(39
)
 
29

 
141

Net curtailment and settlement loss on benefit plans

 

 
1,354

Adjusted operating income (loss)
$
9,059

 
$
11,634

 
$
(168
)

 
Adjusted Net Loss and Adjusted Net Loss Per Share
 
“Adjusted net loss” and “Adjusted net loss per share” represent net loss and net loss per share excluding adjustments which are outlined in the quantitative reconciliation provided below.  Management believes that these Non-U.S. GAAP financial measures are useful to investors because they provide a supplemental way to understand the underlying operating performance of the Company.  Management uses these Non-U.S. GAAP financial measures to evaluate operating performance.  Non-U.S. GAAP financial measures should not be considered as an alternative to net income, operating income or any other performance measures derived in accordance with U.S. GAAP.


7



The following table provides reconciliation from U.S. GAAP net loss to Non-U.S. GAAP adjusted net loss:

U.S. GAAP to Non- U.S. GAAP Reconciliation
 
 
Fiscal Year Ended
 
Quarters Ended
 
 
March 31, 2014
 
March 31, 2014
 
December 31, 2013
 
March 31, 2013
 
 
(Unaudited, Amounts in thousands, except per share data)
U.S. GAAP
 
 
 
 

 
 

 
 

Net sales
 
$
833,666

 
$
215,821

 
$
207,339

 
$
199,540

Net loss from continuing operations
 
(65,515
)
 
(15,196
)
 
(4,746
)
 
(23,692
)
Loss from discontinued operations
 
(3,800
)
 
(63
)
 
(1,076
)
 
(1,559
)
Net loss
 
$
(69,315
)
 
$
(15,259
)
 
$
(5,822
)
 
$
(25,251
)
Net loss from continuing operations - basic and diluted
 
$
(1.45
)
 
$
(0.34
)
 
$
(0.11
)
 
$
(0.53
)
Loss from discontinued operations - basic and diluted
 
$
(0.08
)
 
$

 
$
(0.02
)
 
$
(0.03
)
Net loss - basic and diluted
 
$
(1.54
)
 
$
(0.34
)
 
$
(0.13
)
 
$
(0.56
)
Non-U.S. GAAP
 
 

 
 

 
 

 
 

Loss from continuing operations
 
(65,515
)
 
(15,196
)
 
(4,746
)
 
(23,692
)
Adjustments:
 
 
 
 
 
 
 
 
Restructuring charges
 
14,122

 
5,953

 
2,194

 
5,047

Equity loss (gain) from NEC TOKIN
 
7,542

 
4,580

 
(1,657
)
 
1,254

Write down of long-lived assets
 
4,476

 
1,118

 
3,358

 
264

Inventory write down
 
3,886

 

 

 

ERP integration expenses
 
3,880

 
837

 
994

 
2,404

Amortization included in interest expense
 
3,596

 
779

 
858

 
1,092

Plant start-up costs
 
3,336

 
669

 
485

 
1,307

Stock-based compensation expense
 
2,909

 
579

 
702

 
1,018

Plant shut-down costs
 
2,668

 
2,668

 

 

Acquisition related fees
 
2,299

 
618

 
249

 
3,009

Note receivable write off
 
1,444

 

 

 

Loss (gain) on sales and disposals of assets
 
32

 
(39
)
 
29

 
141

Income tax effect of non-GAAP adjustments (1)
 
(27
)
 
99

 
(52
)
 
(591
)
Net curtailment and settlement gain on benefit plans
 

 

 

 
1,354

Net foreign exchange loss (gain)
 
(304
)
 
(449
)
 
207

 
(911
)
Change in value of NEC TOKIN Option
 
(3,111
)
 
(1,777
)
 
(1,716
)
 

Adjusted net income (loss) from continuing operations
 
$
(18,767
)
 
$
439

 
$
905

 
$
(8,304
)
Adjusted net income (loss) per basic share from continuing operations
 
$
(0.42
)
 
$
0.01

 
$
0.02

 
$
(0.18
)
Adjusted net income (loss) per diluted share from continuing operations
 
$
(0.42
)
 
$
0.01

 
$
0.02

 
$
(0.18
)
Weighted average shares outstanding:
 
 
 
 
 
 
 
 
Basic
 
45,102

 
45,174

 
45,120

 
44,953

Diluted
 
45,102

 
52,524

 
52,494

 
44,953

 

(1)         The income tax effect of the excluded items is calculated by applying the applicable jurisdictional income tax rate, considering the deferred tax valuation for each applicable jurisdiction.

8



Adjusted EBITDA
 
Adjusted EBITDA from continuing operations represents net loss from continuing operations before net interest expense, income tax expense, and depreciation and amortization expense, adjusted to exclude certain item which are outlined in the quantitative reconciliation provided below.  We use Adjusted EBITDA from continuing operations to monitor and evaluate our operating performance and to facilitate internal and external comparisons of the historical operating performance of our business.  We present Adjusted EBITDA from continuing operations as a supplemental measure of our performance and ability to service debt.  We also present Adjusted EBITDA from continuing operations because we believe such measure is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry.
 
We believe Adjusted EBITDA from continuing operations is an appropriate supplemental measure of debt service capacity, because cash expenditures on interest are, by definition, available to pay interest, and tax expense is inversely correlated to interest expense because tax expense goes down as deductible interest expense goes up; depreciation and amortization are non-cash charges. The other adjustments to arrive at Adjusted EBITDA from continuing operations are excluded in order to better reflect our continuing operations.
 
In evaluating Adjusted EBITDA from continuing operations, you should be aware that in the future we may incur expenses similar to the adjustments noted below.  Our presentation of Adjusted EBITDA from continuing operations should not be construed as an inference that our future results will be unaffected by these types of adjustments.  Adjusted EBITDA from continuing operations is not a measurement of our financial performance under U.S. GAAP and should not be considered as an alternative to net income, operating income or any other performance measures derived in accordance with U.S. GAAP or as an alternative to cash flow from operating activities as a measure of our liquidity.
 
Our Adjusted EBITDA from continuing operations measure has limitations as an analytical tool, and should not be considered in isolation or as a substitute for analysis of our results as reported under U.S. GAAP.  Some of these limitations are:

it does not reflect our cash expenditures, future requirements for capital expenditures or contractual commitments;
it does not reflect changes in, or cash requirements for, our working capital needs;
it does not reflect the significant interest expense or the cash requirements necessary to service interest or principal payment on our debt;
although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and our Adjusted EBITDA from continuing operations measure does not reflect any cash requirements for such replacements;
it is not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows;
it does not reflect the impact of earnings or charges resulting from matters we consider not to be indicative of our ongoing operations;
it does not reflect limitations on or costs related to transferring earnings from our subsidiaries to us; and
other companies in our industry may calculate this measure differently than we do, limiting its usefulness as a comparative measure.

Because of these limitations, Adjusted EBITDA from continuing operations should not be considered as a measure of discretionary cash available to us to invest in the growth of our business or as a measure of cash that will be available to us to meet our obligations.  You should compensate for these limitations by relying primarily on our U.S. GAAP results and using Adjusted EBITDA from continuing operations only supplementally.















9



The following table provides a reconciliation from U.S. GAAP net loss to Adjusted EBITDA from continuing operations (amounts in thousands):

 
Fiscal Year 2014
 
Q1
Q2
Q3
Q4
Total
Net loss
$
(35,138
)
$
(13,096
)
$
(5,822
)
$
(15,259
)
$
(69,315
)
 
 
 
 
 
 
Adjustments:
 
 
 
 
 
Income tax expense (benefit)
1,816

1,444

1,033

(754
)
3,539

Interest expense, net
9,870

9,897

10,342

10,658

40,767

Depreciation and amortization expense
13,639

11,951

11,762

12,182

49,534

Restructuring charges
4,611

1,364

2,194

5,953

14,122

Net loss from discontinued operations
1,510

1,151

1,076

63

3,800

Write down of long lived assets


3,358

1,118

4,476

ERP integration costs
978

1,071

994

837

3,880

Plant start-up costs
1,132

1,050

485

669

3,336

Plant shut-down costs



2,668

2,668

NEC TOKIN investment related expenses
1,308

124

249

618

2,299

Stock-based compensation expense
969

659

702

579

2,909

Loss (gain) on sales and disposals of assets

42

29

(39
)
32

Change in value of NEC TOKIN option

382

(1,716
)
(1,777
)
(3,111
)
Inventory write-down
3,886




3,886

Long-term receivable write down
1,444




1,444

Equity loss (gain) from NEC TOKIN
3,376

1,243

(1,657
)
4,580

7,542

Net foreign exchange loss (gain)
(577
)
515

207

(449
)
(304
)
Adjusted EBITDA
$
8,824

$
17,797

$
23,236

$
21,647

$
71,504

 
 
 
 
 
 
 
Fiscal Year 2013
 
Q1
Q2
Q3
Q4
Total
Net loss
$
(17,754
)
$
(24,920
)
$
(14,257
)
$
(25,251
)
$
(82,182
)
 
 
 
 
 
 
Adjustments:
 
 
 
 
 
Income tax expense (benefit)
1,736

1,657

611

(735
)
3,269

Interest expense, net
10,427

10,109

10,193

10,464

41,193

Depreciation and amortization expense
11,558

11,426

10,405

11,781

45,170

Net (income) loss from discontinued operations
(278
)
1,313

1,657

1,559

4,251

Restructuring charges
1,264

8,522

3,886

5,047

18,719

Write down of long lived assets

4,234

3,083

264

7,582

ERP integration costs
1,601

2,018

1,375

2,404

7,398

Plant start-up costs
1,361

1,930

1,524

1,307

6,122

NEC TOKIN investment related expenses
542

866

164

3,009

4,581

Stock-based compensation expense
1,262

1,242

1,078

1,018

4,600

Goodwill impairment

1,092



1,092

Loss (gain) on sales and disposals of assets
104

(31
)
(196
)
141

18

Net curtailment and settlement gain on benefit plans

(1,675
)
588

1,354

267

Equity loss (gain) from NEC TOKIN



1,254

1,254

Net foreign exchange loss (gain)
1,789

(442
)
(464
)
(911
)
(28
)
Registration related fees
20




20

Adjusted EBITDA
$
13,632

$
17,341

$
19,647

$
12,705

$
63,326


10