REV Group, Inc. Reports Fiscal First Quarter 2017 1 Results and Provides Full-Year
Guidance
- Net sales of $443 million in the first quarter 2017 grew 19% over the prior year first
quarter
- Net loss of $13.3 million in the first quarter 2017, primarily due to one-time stock compensation
expense as a result of our IPO
- Adjusted EBITDA 2 in the first quarter 2017 was $21.1 million, which
was 40% higher than first quarter 2016
- First quarter 2017 Adjusted net income 2 was $5.7 million, or $0.11
per diluted share, up from $0.07 per diluted share for the first quarter 2016
- The Company expects full-year fiscal 2017 consolidated net sales in the range of $2.225 to $2.325
billion, net income in the range of $40 to $43 million and Adjusted EBITDA 2 in the range of $150 to
$155 million
REV Group, Inc. (NYSE: REVG) today reported results for the three months ended January 28, 2017 (“first quarter 2017”).
Consolidated net sales in the first quarter of 2017 were $442.9 million, growing 18.8% over the three months ended January 30, 2016
(“first quarter 2016”). The increase was driven predominately by strong growth in the Fire & Emergency and Recreation segments.
REV Group also had strong growth in first quarter 2017 in aftermarket parts sales, which grew 10.4% over first quarter 2016 as the
Company continues to execute on its growth strategies.
The Company’s first quarter 2017 net loss was $13.3 million, or ($0.26) per diluted share. The first quarter 2017 net loss was
negatively impacted by a number of one-time items which included a $25.5 million before-tax stock compensation charge, due to our
initial public offering (“IPO”), for stock options awarded prior to the IPO. REV Group’s IPO took place on January 27, 2017 and
closed on February 1, 2017. Adjusted Net Income for the first quarter 2017 was $5.7 million, or $0.11 per diluted share,
compared to $3.9 million, or $0.07 per diluted share, in the first quarter fiscal 2016.
Adjusted EBITDA in the first quarter 2017 was $21.1 million, representing growth of 40.4% over Adjusted EBITDA of $15.0
million in the first quarter 2016. The increase in Adjusted EBITDA was driven by a number of factors including higher vehicle
sales, strong aftermarket parts sales, lower discounts for certain vehicle categories, and ongoing procurement and production cost
optimization efforts.
REV Group, Inc. President and CEO, Tim Sullivan said, “We are pleased to report strong results for our initial quarter as a
public company. Our first quarter 2017 results demonstrate solid execution of the ongoing plan to scale our 27 market-leading
specialty vehicle brands and meet our long-term target of generating company-wide Adjusted EBITDA margins of 10%. Our strategic
efforts to increase profitability were evident in our results. Sales growth was driven by strong end-market demand, gains in market
share and our new product initiatives. Our strong results serve as a testament to the hard work of our employees who are executing
our strategies on a daily basis.”
REV Group Segment Highlights
Fire & Emergency – Fire & Emergency (“F&E”) net sales for the first quarter 2017 were $185.4 million
representing growth of 44.4% over the prior year period. Sales growth was driven, in part, by the acquisition of Kovatch Mobile
Equipment (“KME”) in April of 2016. Excluding the results of KME, F&E segment revenues grew 16.5% over the prior year period
primarily resulting from strong growth in ambulance vehicle sales and higher sales generated at our F&E Regional Technical
Centers (“RTC”). F&E backlog at the end of the first quarter 2017 was up 4.8% to $577.1 million compared to $550.8 million at
the end of fiscal year 2016.
F&E segment adjusted EBITDA3 was $16.7 million in the first quarter 2017 which was a growth of 9.0% compared
to $15.3 million in the first quarter 2016. F&E Adjusted EBITDA was driven during the first quarter 2017 by higher vehicle
sales, and growth in RTC and aftermarket parts revenues. First quarter F&E Adjusted EBITDA margin was 9.0% of net sales
compared to 11.9% in the first quarter 2016. The decline in margin percentage is attributable to the impact of the KME acquisition.
We are pleased to report that we are on schedule with the KME integration and plan to increase KME profitability as the year
progresses and in line with our E-ONE brand over time.
Commercial – Commercial segment net sales for the first quarter 2017 were $130.2 million, which were down 7.3% compared
to the prior year period. This decrease was in line with our expectations driven by lower sales in certain product categories as we
are focusing on sales mix and are being more selective about which sales opportunities we pursue. End markets in all our Commercial
product categories remain strong and growing versus the prior year. Commercial segment backlog grew slightly to $227.5 million from
$226.1 million at the end of fiscal year 2016.
Commercial segment Adjusted EBITDA was $8.2 million in the first quarter 2017 compared to $5.2 million in the first quarter
2016, which is growth of 57.9% year-over-year. Adjusted EBITDA margin was 6.3% of net sales in the first quarter 2017 compared to
3.7% in the first quarter 2016. Adjusted EBITDA growth in the first quarter 2017 was strong for all Commercial product categories,
with segment profitability improvement during the quarter driven by less discounting, lower fixed costs, procurement and product
initiatives, and growing aftermarket parts revenues.
Recreation – The Recreation segment grew first quarter 2017 net sales to $128.9 million, representing growth of
21.0% over the prior year period. Segment growth was partially driven by the acquisition of Renegade RV (“Renegade”) which was
completed on December 30, 2016. Revenue growth excluding Renegade was also strong at 16.1% as the RV end markets continue to grow
and the segment benefited from the growth of its Class C line of products which were reintroduced in the middle of 2016. Recreation
segment backlog at the end of the first quarter 2017 was $107.7 million, which was up 33.9% from $80.4 million at the end of fiscal
year 2016. Excluding the backlog from the newly acquired Renegade, Recreation backlog at the end of the first quarter was down 9.0%
versus the prior fiscal year-end.
Recreation segment Adjusted EBITDA grew in the first quarter 2017 to $2.8 million compared to a loss of $1.8 million in the
first quarter 2016. Adjusted EBITDA margin in the first quarter was 2.2% of net sales compared to negative 1.7% in the first
quarter 2016. The strong 390 basis point expansion in profitability is attributable to lower discounting, a higher mix of Class A
diesel units and benefits from our ongoing procurement and operating initiatives.
Working capital, liquidity and capital allocation – Net working capital4 for the Company at January 28, 2017
was $251.6 million compared to $187.3 million at the end of fiscal 2016. This represents a normal seasonal increase in net working
capital consistent with prior years. Cash and equivalents totaled $15.1 million at the end of the first quarter 2017. Total debt at
the end of the first quarter 2017 was $336.0 million and the Company had $134.2 million available under its existing credit
facility as of January 28, 2017.
Subsequent to the end of the first quarter, the Company completed its initial public offering and used the net proceeds of
$254.4 million to pay off the remaining outstanding balance of its Senior Notes, including accrued interest and call premium, and a
portion of the then outstanding borrowings on its revolving credit facility. Net debt outstanding on the Company’s revolving credit
facility at the end of the first quarter 2017, assuming the use of IPO proceeds to pay-down debt, was approximately $83.0 million.
First quarter capital expenditures of $18.6 million were greater than the expected quarterly run rate for the rest of the year as
spending was front-end loaded for the current year. The Company expects full fiscal year 2017 capital expenditures to approximate
$40 to $45 million.
Quarterly Dividend – Our board of directors declared a quarterly dividend for our second quarter of fiscal 2017, payable
on May 31, 2017, to holders of record on April 30, 2017, in the amount of $0.05 per share of common stock, which represents $0.20
per share of common stock on an annualized basis.
Fiscal 2017 Full Year Guidance – “Today we introduce our REV Group full-year fiscal 2017 outlook for net sales and
Adjusted EBITDA. We expect full-year fiscal 2017 revenues of $2.225 to $2.325 billion, net income of $40 to $43 million and
Adjusted EBITDA of $150 to $155 million,” said Sullivan. “This outlook does not include any impact from potential future
acquisitions.”
The Company’s policy will be to update or affirm its full year financial guidance on a quarterly basis going forward.
__________________
1 The Company’s fiscal year ends on the last Saturday in October each year. The last day of fiscal 2016 was October
29, 2016. The last day of fiscal 2017 will be October 28, 2017.
2 REV Group, Inc. Adjusted Net income and Adjusted EBITDA are non-GAAP measures that are reconciled to their nearest
GAAP measure later in this release.
3 Segment Adjusted EBITDA is a non-GAAP measure that is explained and reconciled to its nearest GAAP metric later in
this release.
4 Net working capital is defined as current assets (excluding cash) less current liabilities.
Conference Call
REV Group, Inc. will host a conference call to discuss first quarter 2017 results and full-year fiscal 2017 outlook on March 8th
at 11:00 a.m. EST. A supplemental earnings slide deck will be available tomorrow morning on the REV Group, Inc. website prior to
the call. The call will be webcast simultaneously over the Internet. To access the webcast, listeners can go to http://investors.revgroup.com/investor-events-and-presentations/events at least 15 minutes prior to the event
and follow instructions for listening to the webcast. An audio replay of the call and related question and answer session will be
available for 12 months at this website.
Note Regarding Non-GAAP Measures
The Company reports its financial results in accordance with U.S. generally accepted accounting principles (“GAAP”). However,
management believes that the evaluation of our ongoing operating results may be enhanced by a presentation of Adjusted EBITDA and
Adjusted Net Income, which are non-GAAP financial measures. Adjusted EBITDA represents net income before interest expense, income
taxes, depreciation and amortization as adjusted for certain non-recurring, one-time and other adjustments which we believe are not
indicative of our underlying operating performance and Adjusted Net Income represents net income as adjusted for certain after-tax,
non-recurring, one-time and other adjustments which the Company believes are not indicative of its underlying operating performance
as well as for the add-back of certain non-cash intangible amortization and stock-based compensation.
The Company believes that the use of Adjusted EBITDA and Adjusted Net Income provide additional meaningful methods of evaluating
certain aspects of its operating performance from period to period on a basis that may not be otherwise apparent under GAAP when
used in addition to, and not in lieu of, GAAP measures. A reconciliation of Adjusted EBITDA and Adjusted Net Income to the most
closely comparable financial measures calculated in accordance with GAAP is included in the financial appendix of this news
release.
Forward Looking Statements
This news release contains statements that the Company believes to be “forward-looking statements” within the meaning of the
Private Securities Litigation Reform Act of 1995. This news release includes statements that express our opinions, expectations,
beliefs, plans, objectives, assumptions or projections regarding future events or future results and therefore are, or may be
deemed to be, “forward-looking statements.” These forward-looking statements can generally be identified by the use of
forward-looking terminology, including the terms “believes,” “estimates,” “anticipates,” “expects,” “strives,” “goal,” “seeks,”
“projects,” “intends,” “forecasts,” “plans,” “may,” “will” or “should” or, in each case, their negative or other variations or
comparable terminology. They appear in a number of places throughout this news release and include statements regarding our
intentions, beliefs, goals or current expectations concerning, among other things, our results of operations, financial condition,
liquidity, prospects, growth, strategies and the industries in which we operate.
Our forward-looking statements are subject to risks and uncertainties, including those highlighted under “Risk Factors” and
“Cautionary Statement on Forward-Looking Statements” in the Company’s most recent prospectus dated January 30, 2017 and other risk
factors described from time to time in subsequent quarterly or annual reports on Forms 10-Q or 10-K, which may cause actual results
to differ materially from those projected or implied by the forward-looking statement. Forward-looking statements are based on
current expectations and assumptions and currently available data and are neither predictions nor guarantees of future events or
performance. You should not place undue reliance on forward-looking statements, which only speak as of the date hereof. The Company
does not undertake to update or revise any forward-looking statements after they are made, whether as a result of new information,
future events, or otherwise, expect as required by applicable law.
About REV Group
REV Group, Inc. (NYSE: REVG) is a leading designer, manufacturer and distributor of specialty vehicles and related aftermarket
parts and services. We serve a diversified customer base primarily in the United States through three segments: Fire &
Emergency, Commercial and Recreation. We provide customized vehicle solutions for applications including: essential needs
(ambulances, fire apparatus, school buses, mobility vans and municipal transit buses), industrial and commercial (terminal trucks,
cut-away buses and street sweepers) and consumer leisure (recreational vehicles (“RVs”) and luxury buses). Our brand portfolio
consists of 27 well-established principal vehicle brands including many of the most recognizable names within our served markets.
Several of our brands pioneered their specialty vehicle product categories and date back more than 50 years.
Investors-REVG
|
|
|
REV GROUP, INC. |
CONDENSED UNAUDITED CONSOLIDATED BALANCE SHEETS |
(Dollars in thousands) |
|
|
|
|
|
|
|
January 28, |
|
October 29, |
|
|
2017 |
|
2016 |
ASSETS |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
15,137 |
|
$ |
10,821 |
Accounts receivable, net |
|
|
187,954 |
|
|
181,239 |
Inventories, net |
|
|
341,495 |
|
|
325,633 |
Other current assets |
|
|
16,395 |
|
|
12,037 |
Total current assets
|
|
|
560,981 |
|
|
529,730 |
|
|
|
|
|
Property, plant and equipment, net |
|
|
161,854 |
|
|
146,422 |
Goodwill |
|
|
87,639 |
|
|
84,507 |
Intangibles assets, net |
|
|
127,826 |
|
|
124,040 |
Other long-term assets |
|
|
3,897 |
|
|
4,320 |
Total assets |
|
$ |
942,197 |
|
$ |
889,019 |
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
|
$ |
111,449 |
|
$ |
129,481 |
Customer advances |
|
|
107,038 |
|
|
87,627 |
Accrued warranty |
|
|
21,154 |
|
|
22,693 |
Other current liabilities |
|
|
54,583 |
|
|
91,803 |
Total current liabilities |
|
|
294,224 |
|
|
331,604 |
|
|
|
|
|
Notes payable and bank debt |
|
|
336,008 |
|
|
256,040 |
Deferred income taxes |
|
|
9,366 |
|
|
17,449 |
Other long-term liabilities |
|
|
24,830 |
|
|
23,710 |
Total liabilities |
|
|
664,428 |
|
|
628,803 |
|
|
|
|
|
Contingently redeemable common stock |
|
|
— |
|
|
22,293 |
Commitments and contingencies |
|
|
|
|
Shareholders’ equity |
|
|
277,769 |
|
|
237,923 |
Total liabilities and shareholders’ equity |
|
$ |
942,197 |
|
$ |
889,019 |
|
|
|
|
|
|
|
|
|
|
|
REV GROUP, INC. |
CONDENSED UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS |
(Dollars in thousands except shares and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
January 28,
2017
|
|
January 30,
2016
|
|
|
|
|
|
|
|
Net sales |
|
$ |
442,937 |
|
|
$ |
372,780 |
|
|
|
|
|
|
|
|
Cost of sales |
|
|
395,417 |
|
|
|
337,841 |
|
|
|
|
|
|
|
|
Gross profit |
|
|
47,520 |
|
|
|
34,939 |
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
Selling, general and administrative |
|
|
56,498 |
|
|
|
27,106 |
|
|
Research and development costs |
|
|
1,198 |
|
|
|
1,139 |
|
|
Restructuring |
|
|
864 |
|
|
|
2,965 |
|
|
Amortization of intangibles |
|
|
2,614 |
|
|
|
2,243 |
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
61,174 |
|
|
|
33,453 |
|
|
|
|
|
|
|
|
|
|
Operating (loss) income |
|
|
(13,654 |
) |
|
|
1,486 |
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
7,478 |
|
|
|
6,687 |
|
|
|
|
|
|
|
|
|
|
Loss before benefit for income taxes |
|
|
(21,132 |
) |
|
|
(5,201 |
) |
|
|
|
|
|
|
|
Benefit for income taxes |
|
|
(7,829 |
) |
|
|
(2,191 |
) |
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(13,303 |
) |
|
$ |
(3,010 |
) |
|
|
|
|
|
|
|
Loss per common share: |
|
|
|
|
|
|
Basic |
|
$ |
(0.26 |
) |
|
$ |
(0.06 |
) |
|
|
Diluted |
|
$ |
(0.26 |
) |
|
$ |
(0.06 |
) |
|
|
|
|
|
|
|
Adjusted earnings per common share: |
|
|
|
|
|
|
Basic |
|
$ |
0.11 |
|
|
$ |
0.07 |
|
|
|
Diluted |
|
$ |
0.11 |
|
|
$ |
0.07 |
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding |
|
|
|
|
|
|
Basic |
|
|
51,360,163 |
|
|
|
52,506,201 |
|
|
|
Diluted |
|
|
51,360,163 |
|
|
|
52,506,201 |
|
|
|
|
|
|
|
|
|
|
|
|
|
REV GROUP, INC. |
CONDENSED UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS |
(Dollars in thousands) |
|
|
|
|
|
|
|
Three Months Ended |
|
|
January 28,
2017
|
|
January 30,
2016
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
|
Net loss |
|
$ |
(13,303 |
) |
|
$ |
(3,010 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
Depreciation and amortization |
|
|
7,421 |
|
|
|
4,872 |
|
Amortization of debt issuance costs |
|
|
585 |
|
|
|
550 |
|
Amortization of senior note discount |
|
|
42 |
|
|
|
51 |
|
Stock-based compensation expense |
|
|
25,506 |
|
|
|
5,683 |
|
Deferred income taxes |
|
|
(8,563 |
) |
|
|
(3,870 |
) |
(Gain) Loss on disposal of property, plant and equipment |
|
|
(205 |
) |
|
|
46 |
|
|
|
|
|
|
Changes in operating assets and liabilities: |
|
|
(45,230 |
) |
|
|
(2,347 |
) |
|
|
|
|
|
Net cash (used in) provided by operating activities |
|
|
(33,747 |
) |
|
|
1,975 |
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
Purchase of property, plant and equipment |
|
|
(18,624 |
) |
|
|
(5,734 |
) |
Proceeds from sale of property, plant and equipment |
|
|
919 |
|
|
|
— |
|
Acquisition of businesses, net of cash acquired |
|
|
(20,581 |
) |
|
|
(1,615 |
) |
Acquisition of Ancira assets |
|
|
— |
|
|
|
(6,435 |
) |
|
|
|
|
|
Net cash used in investing activities |
|
|
(38,286 |
) |
|
|
(13,784 |
) |
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
Net proceeds from borrowings under revolving credit facility |
|
|
79,600 |
|
|
|
13,296 |
|
Repayment of debt assumed from acquisition |
|
|
— |
|
|
|
(3,698 |
) |
Repayment of long-term debt and capital leases |
|
|
— |
|
|
|
(269 |
) |
Redemption of common stock and stock options |
|
|
(3,251 |
) |
|
|
(1,401 |
) |
|
|
|
|
|
Net cash provided by financing activities |
|
|
76,349 |
|
|
|
7,928 |
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
4,316 |
|
|
|
(3,881 |
) |
Cash and cash equivalents, beginning of period |
|
|
10,821 |
|
|
|
4,968 |
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
15,137 |
|
|
$ |
1,087 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measures
The Company reports its financial results in accordance with U.S. generally accepted accounting principles (“GAAP”). However,
management believes that the evaluation of our ongoing operating results may be enhanced by a presentation of Adjusted EBITDA and
Adjusted Net Income, which are non-GAAP financial measures. Adjusted EBITDA represents net income before interest expense, income
taxes, depreciation and amortization as adjusted for certain non-recurring, one-time and other adjustments which we believe are not
indicative of our underlying operating performance and Adjusted Net Income represents net income as adjusted for certain after-tax,
non-recurring, one-time and other adjustments which the Company believes are not indicative of its underlying operating performance
as well as for the add-back of certain non-cash intangible amortization and stock-based compensation.
The Company believes that the use of Adjusted EBITDA and Adjusted Net Income provide additional meaningful methods of evaluating
certain aspects of its operating performance from period to period on a basis that may not be otherwise apparent under GAAP when
used in addition to, and not in lieu of, GAAP measures. The tables below present reconciliations of the Company’s presented
non-GAAP Adjusted EBITDA and Adjusted Net Income measures and forecasted Adjusted EBITDA to the most directly comparable GAAP
measure of Net Income (in thousands, except per share amounts):
|
REV GROUP, INC. |
ADJUSTED EBITDA BY SEGMENT |
(Unaudited; in thousands) |
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED JANUARY 28, 2017 |
|
|
Fire &
Emergency
|
|
Commercial |
|
Recreation |
|
Corporate &
Other
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss) |
|
$ |
12,698 |
|
$ |
4,563 |
|
$ |
139 |
|
|
$ |
(30,703 |
) |
|
$ |
(13,303 |
) |
|
|
|
|
|
|
|
|
|
|
|
Depreciation & Amortization |
|
|
2,809 |
|
|
1,930 |
|
|
2,157 |
|
|
|
525 |
|
|
|
7,421 |
|
Interest Expense |
|
|
1,172 |
|
|
817 |
|
|
42 |
|
|
|
5,447 |
|
|
|
7,478 |
|
Provision (benefit) for income taxes |
|
|
4 |
|
|
- |
|
|
- |
|
|
|
(7,833 |
) |
|
|
(7,829 |
) |
EBITDA |
|
|
16,683 |
|
|
7,310 |
|
|
2,338 |
|
|
|
(32,564 |
) |
|
|
(6,233 |
) |
|
|
|
|
|
|
|
|
|
|
|
Transaction expenses |
|
|
- |
|
|
- |
|
|
- |
|
|
|
378 |
|
|
|
378 |
|
Sponsor expenses |
|
|
- |
|
|
- |
|
|
- |
|
|
|
131 |
|
|
|
131 |
|
Restructuring costs |
|
|
- |
|
|
864 |
|
|
- |
|
|
|
- |
|
|
|
864 |
|
Stock-based compensation expense |
|
|
- |
|
|
- |
|
|
- |
|
|
|
25,506 |
|
|
|
25,506 |
|
Non-cash purchase accounting |
|
|
30 |
|
|
- |
|
|
435 |
|
|
|
- |
|
|
|
465 |
|
Adjusted EBITDA |
|
$ |
16,713 |
|
$ |
8,174 |
|
$ |
2,773 |
|
|
$ |
(6,549 |
) |
|
$ |
21,111 |
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED JANUARY 30, 2016 |
|
|
Fire &
Emergency
|
|
Commercial |
|
Recreation |
|
Corporate &
Other
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss) |
|
$ |
12,108 |
|
$ |
2,589 |
|
$ |
(2,651 |
) |
|
$ |
(15,056 |
) |
|
$ |
(3,010 |
) |
|
|
|
|
|
|
|
|
|
|
|
Depreciation & Amortization |
|
|
1,899 |
|
|
2,125 |
|
|
748 |
|
|
|
100 |
|
|
|
4,872 |
|
Interest Expense |
|
|
1,018 |
|
|
464 |
|
|
10 |
|
|
|
5,195 |
|
|
|
6,687 |
|
Provision (benefit) for income taxes |
|
|
- |
|
|
- |
|
|
- |
|
|
|
(2,191 |
) |
|
|
(2,191 |
) |
EBITDA |
|
|
15,025 |
|
|
5,178 |
|
|
(1,893 |
) |
|
|
(11,952 |
) |
|
|
6,358 |
|
|
|
|
|
|
|
|
|
|
|
|
Transaction expenses |
|
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Sponsor expenses |
|
|
- |
|
|
- |
|
|
- |
|
|
|
25 |
|
|
|
25 |
|
Restructuring costs |
|
|
307 |
|
|
- |
|
|
95 |
|
|
|
2,563 |
|
|
|
2,965 |
|
Stock-based compensation expense |
|
|
- |
|
|
- |
|
|
- |
|
|
|
5,683 |
|
|
|
5,683 |
|
Non-cash purchase accounting |
|
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Adjusted EBITDA |
|
$ |
15,332 |
|
$ |
5,178 |
|
$ |
(1,798 |
) |
|
$ |
(3,681 |
) |
|
$ |
15,031 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REV GROUP, INC. |
ADJUSTED NET INCOME |
(Unaudited; in thousands) |
|
|
|
|
|
|
|
Three Months Ended |
|
|
January 28,
2017
|
|
January 30,
2016
|
Net loss |
|
$ |
(13,303 |
) |
|
$ |
(3,010 |
) |
Adjustments:
|
|
|
|
|
|
|
|
|
Amortization of Intangibles |
|
|
2,614 |
|
|
|
2,243 |
|
Transaction Expenses |
|
|
378 |
|
|
|
- |
|
Sponsor Expenses |
|
|
131 |
|
|
|
25 |
|
Restructuring Costs |
|
|
864 |
|
|
|
2,965 |
|
Stock-based Compensation Expense |
|
|
25,506 |
|
|
|
5,683 |
|
Non-cash purchase Accounting Expense |
|
|
465 |
|
|
|
- |
|
Income tax effect of adjustments |
|
|
(10,987 |
) |
|
|
(3,984 |
) |
Adjusted Net income |
|
$ |
5,668 |
|
|
$ |
3,922 |
|
|
|
|
|
|
|
|
REV GROUP, INC. |
FORECASTED ADJUSTED EBITDA RECONCILIATION |
(In thousands) |
|
|
|
Fiscal Year 2017 |
|
|
Low |
|
High |
Net income |
|
$ |
40,000 |
|
$ |
43,000 |
Depreciation and Amortization |
|
|
32,000 |
|
|
32,000 |
Interest Expense |
|
|
15,000 |
|
|
15,000 |
Income Tax Expense |
|
|
23,000 |
|
|
25,000 |
|
|
|
|
|
EBITDA |
|
|
110,000 |
|
|
115,000 |
|
|
|
|
|
Transaction Expenses |
|
|
500 |
|
|
500 |
Sponsor Expenses |
|
|
300 |
|
|
300 |
Restructuring Costs |
|
|
1,100 |
|
|
1,100 |
Stock-based Compensation Expense |
|
|
26,500 |
|
|
26,500 |
Loss on Debt Extinguishment |
|
|
11,000 |
|
|
11,000 |
Non-cash purchase Accounting Expense |
|
|
600 |
|
|
600 |
Adjusted EBITDA |
|
$ |
150,000 |
|
$ |
155,000 |
|
|
|
|
|
|
REV GROUP, INC. |
SEGMENT INFORMATION |
(Unaudited; in thousands) |
|
|
|
|
|
|
|
Three Months Ended
|
|
|
January 28, |
|
January 30, |
|
|
2017 |
|
2016 |
Net Sales:
|
|
|
|
|
Fire & Emergency |
|
$ |
185,371 |
|
|
$ |
128,356 |
|
Commercial |
|
|
130,221 |
|
|
|
140,450 |
|
Recreation |
|
|
128,870 |
|
|
|
106,535 |
|
Corporate & Other |
|
|
(1,525 |
) |
|
|
(2,561 |
) |
Total Company Net Sales |
|
$ |
442,937 |
|
|
$ |
372,780 |
|
|
|
|
|
|
Adjusted EBITDA:
|
|
|
|
|
Fire & Emergency |
|
$ |
16,713 |
|
|
$ |
15,332 |
|
Commercial |
|
|
8,174 |
|
|
|
5,178 |
|
Recreation |
|
|
2,773 |
|
|
|
(1,798 |
) |
Corporate & Other |
|
|
(6,549 |
) |
|
|
(3,681 |
) |
Total Company Adjusted EBITDA |
|
$ |
21,111 |
|
|
$ |
15,031 |
|
|
|
|
|
|
|
|
|
|
|
|
|
January 29, |
|
October 29, |
Period-End Backlog:
|
|
2017 |
|
2016 |
Fire & Emergency |
|
$ |
577,074 |
|
|
$ |
550,769 |
|
Commercial |
|
|
227,512 |
|
|
|
226,067 |
|
Recreation |
|
|
107,653 |
|
|
|
80,420 |
|
Total Company Backlog |
|
$ |
912,239 |
|
|
$ |
857,256 |
|
|
|
|
|
|
REV Group, Inc.
Sandy Bugbee, 1-888-738-4037 (1-888-REVG-037)
VP, Treasurer and Investor Relations
investors@revgroup.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20170307006483/en/