TORONTO, ONTARIO -- (Marketwired) -- 02/08/17 -- Firan Technology Group Corporation (TSX: FTG) today announced financial results for the full year and fourth quarter 2016.
-- Achieved record annual sales of $87.1M, an increase of 20.9% over full
year 2015
-- Grew Q4 sales to $27.2M, an increase of 45.3% over Q4 2015
-- Grew Aerospace segment by 70.8% over full year 2015
-- Grew Circuits segment sales by 4.6% over full year 2015
-- Completed the integration of PhotoEtch and closed the facility in
December 2016
-- Continued the transition of Teledyne PCT, expect transition to continue
through Q2 2017
-- Began equipment installation for a dedicated outer layer production
facility for Aerospace circuit boards at FTG Printronics Circuit - the
joint venture in Tianjin China
"The year 2016 saw a dramatic change in FTG with the completion of two acquisitions," stated Brad Bourne, President and Chief Executive Officer. He added, "As we transition the revenue from these acquisitions to existing FTG facilities, we will drive up utilization rates and see increased profitability."
Full Year Results: (twelve months ended Nov 30, 2016 compared with twelve months ended Nov 30, 2015)
Full Year 2016 Full Year 2015
Sales $87,114,000 $72,045,000
Gross Margin 19,353,000 18,034,000
Gross Margin (%) 22.2% 25.0%
-------------------------------
Operating Earnings: (1) $7,559,000 9,515,000
Net R&D Investment 3,238,000 5,066,000
AMIS early repayment expense - 556,000
Recovery of Investment tax credits (594,000) (6,736,000)
Amortization of intangible assets 479,000 48,000
Bargain purchase gain (7,189,000) -
Restructuring 4,051,000 -
-------------------------------
Net Earnings before tax 7,574,000 10,581,000
Income Tax Expense 1,642,000 1,033,000
Non-controlling Interests 17,000 11,000
-------------------------------
Net Earnings after tax $5,915,000 $9,537,000
Earnings per share
- basic $0.29 $0.53
- diluted $0.27 $0.47
Fourth Quarter Results: (three months ended Nov 30, 2016 compared with three months ended Nov 30, 2015)
Q4 2016 Q4 2015
Sales $27,233,000 $18,742,000
Gross Margin 5,730,000 4,953,000
Gross Margin (%) 21.0% 26.3%
-------------------------------
Operating Earnings (1): 2,288,000 2,539,000
Net R&D Investment 966,000 1,465,000
AMIS Early Payment Expense - 556,000
Recovery of Investment Tax Credits (95,000) (6,736,000)
Amortization of Intangibles 281,000 12,000
Net Earnings before Tax 1,136,000 7,242,000
Tax Expense 506,000 820,000
-------------------------------
Net Earnings After Tax $630,000 $6,422,000
-------------------------------
Earnings per share
- basic $0.03 $0.36
- diluted $0.03 $0.32
(1) Operating Earnings is not a measure recognized under International
Financial Reporting Standards ("IFRS"). Management believes that this
measure is important to many of the Corporation's shareholders, creditors
and other stakeholders. The Corporation's method of calculating Operating
Earnings may differ from other corporations and accordingly may not be
comparable to measures used by other corporations.
Business Highlights
FTG accomplished many goals in 2016 that continue to improve the Corporation and position it for the future, including:
-- Signed two new sourcing agreements with a leading US based Aerospace
customer for the Circuits Toronto and Chatsworth businesses for
applications in Business, Regional and Air Transport Aircraft and well
as Defense and Space applications
-- Received initial production orders from two large aerospace customers at
the FTG Printronics Circuits joint venture in China
-- Completed certification of Circuits Chatsworth facility for rigid flex
technology under US Department of Defense MIL-PRF-31032 certification,
positioning this site in the top two technology providers worldwide
-- Achieved recertification of the FTG Printronics Circuit joint venture
under the AS9100 designation
-- Completed the acquisition of the assets of PhotoEtch, and subsequent to
year-end, closed the facility moving work to existing FTG facilities.
-- Completed the acquisition of the assets of Teledyne Printed Circuit
Technology (PCT)
-- Raised new equity via the issue of 3.45M shares at $2.00 per share, less
expenses
-- Announced five year agreement with Esterline to supply cockpit products
for the C Series aircraft
-- Entered into an agreement to license the eSurface technology as a semi
additive manufacturing process for certain advanced technology printed
circuit boards
-- Announced a new contract to supply cockpit products for a US military
simulator program, a PhotoEtch customer
-- FTG Aerospace Chatsworth was selected as a top performing supplier by
Lockheed Martin Aeronautics
-- Hired Melinda Diebel as CFO who brings strong financial and
manufacturing experience, replacing Joe Ricci who is retiring
-- Added Mike Andrade to the Board of Directors, bringing his strong
manufacturing and technology experience to FTG.
For FTG, overall sales increased by $15.1M or 20.9%, from $72.0M in FY2015 to $87.1M in FY2016. Both Circuits and Aerospace participated in the growth in 2015. For the fourth quarter, sales were $27.2M, an increase of $8.5M or 45% versus the same period last year, as the full benefit of the acquisitions are seen in FTG's revenues.
Revenues benefited from the PhotoEtch acquisition which closed on March 18th and contributed $6.0M in incremental sales during the remaining 8.5 months subsequent to the acquisition. This translates into an $8.5M annual run rate, well above our expectations which was $6.0M annually. The Teledyne PCT acquisition closed on July 8th and contributed $11.5M during the 5.5 months subsequent to the acquisition. This is tracking at over $24M, also well above our target of 75% of historic revenues or $15.6M annually. A portion of this demand results from some customers placing short term demand related to safety stock requirements and is not expected to be sustained after the transition period. Excluding the acquisitions, revenues were down $2.3M or 3.2% compared to full year 2015.
The Circuits Segment sales were up $2.5M or 4.6% in 2016 versus 2015. In Q4 2016, sales were up $1.5M or 10.7% compared to Q4 2015.
For the Aerospace segment, sales in 2016 were $30.3M compared to $17.7M last year resulting in a 70.8% growth rate. In Q4 2016, sales were up $7.0M or 144.7% compared to Q4 2015.
Gross margins in 2016 were up $1.3M compared to 2015. While the benefits of the acquisitions are seen immediately in revenues, the benefits to gross margins will only result once the acquired facilities are closed and the manufacturing activity is moved to existing FTG facilities.
Earnings before interest, tax, depreciation and amortization (EBITDA) for 2016 was $10.2M, an increase from $7.0M in 2015.
The following table reconciles EBITDA(2) to the net earnings FY 2016.
2016 2015
Net earnings $5,915,000 $9,537,000
Add:
Interest 307,000 1,003,000
Income taxes/ITC 1,048,000 (5,703,000)
Depreciation 2,433,000 2,070,000
Amortization 537,000 137,000
-------------------------------
EBITDA $10,240,000 $7,044,000
-------------------------------
(2) EBITDA is not a measure recognized under International Financial
Reporting Standards ("IFRS"). Management believes that this measure is
important to many of the Corporation's shareholders, creditors and other
stakeholders. The Corporation's method of calculating EBITDA may differ
from other corporations and accordingly may not be comparable to measures
used by other corporations.
Net profit at FTG in 2016 was $5.9M compared to a net profit of $9.5M in 2015. The profit in 2015 included a gain from a $6.7M recovery of investment tax credits, and a $2M foreign exchange gain, neither of which were significant in the 2016 results. In 2016, results were positively impacted by bargain purchase gains, offset by restructuring charges for a net benefit of $3.1M. Also as a result of the acquisitions, there was a $5.3M intangible asset created which will be amortized over 5 years. In 2016, this amortization negatively impacted earnings by $0.4M.
The Circuits segment net earnings before corporate and interest and other costs was $9.8M in 2016 compared to $5.9M in 2015.
The Aerospace net earnings before corporate and interest and other costs was $2.5M in 2016 versus $0.6M in 2015. Costs in 2016 related to the development of the C919 cockpit assemblies and one new program of $1.3M were treated as deferred development and not expensed.
Cash flow from operations after investments in capital equipment and deferred development but before the acquisitions and related restructuring in 2016 was $2.5M, compared to a cash flow of $3.6M in 2015.
As at November 30, 2016, the Corporation's net working capital was $22.4M, an increase of $7.4M over November 30, 2015, primarily due to the working capital resulting from the acquisitions completed during the year.
The Corporation will host a live conference call on Thursday February 9, 2017 at 8:30 am (EST) to discuss the results of FY2016.
Anyone wishing to participate in the call should dial 416-340-2220 or 1-866-225-2055 and identify that you are calling to participate in the FTG conference call. The Chairperson is Mr. Brad Bourne. A replay of the call will be available until February 23, 2017 and will be available on the FTG website at www.ftgcorp.com. The number to call for a rebroadcast is 905-694-9451 or 1-800-408-3053, pass code 4501417.
ABOUT FIRAN TECHNOLOGY GROUP CORPORATION
FTG is an aerospace and defense electronics product and subsystem supplier to customers around the globe. FTG has two operating units:
FTG Circuits is a manufacturer of high technology, high reliability printed circuit boards. Our customers are leaders in the aviation, defense, and high technology industries. FTG Circuits has operations in Toronto, Ontario, Chatsworth, California, Hudson, New Hampshire and a joint venture in Tianjin, China.
FTG Aerospace manufactures illuminated cockpit panels, keyboards and sub-assemblies for original equipment manufacturers of aerospace and defense equipment. FTG Aerospace has operations in Toronto, Ontario, Chatsworth, California, Fort Worth, Texas and Tianjin, China.
The Corporation's shares are traded on the Toronto Stock Exchange under the symbol FTG.
FORWARD-LOOKING STATEMENTS
This news release contains certain forward-looking statements. These forward-looking statements are related to, but not limited to, FTG's operations, anticipated financial performance, business prospects and strategies. Forward-looking information typically contains words such as "anticipate", "believe", "expect", "plan" or similar words suggesting future outcomes. Such statements are based on the current expectations of management of the Corporation and inherently involve numerous risks and uncertainties, known and unknown, including economic factors and the Corporation's industry, generally. The preceding list is not exhaustive of all possible factors. Such forward-looking statements are not guarantees of future performance and actual events and results could differ materially from those expressed or implied by forward-looking statements made by the Corporation. The reader is cautioned to consider these and other factors carefully when making decisions with respect to the Corporation and not place undue reliance on forward-looking statements. Other than as may be required by law, FTG disclaims any intention or obligation to update or revise any such forward-looking statements, whether as a result of new information, future events or otherwise.
FIRAN TECHNOLOGY GROUP CORPORATION
Consolidated Balance Sheets
----------------------------------------------------------------------------
(in thousands of Canadian dollars) November 30, November 30,
As at 2016 2015
----------------------------------------------------------------------------
ASSETS
Current assets
Cash $ 3,152 $ 3,160
Accounts receivable 21,022 12,987
Taxes receivable 259 231
Inventories 22,464 11,122
Prepaid expenses 1,776 979
----------------------------------------------------------------------------
48,673 28,479
Non-current assets
Plant and equipment, net 8,851 5,644
Deferred income tax assets 1,327 2,876
Investment tax credits receivable 7,330 6,736
Deferred development costs 739 387
Intangible assets, net 5,066 100
----------------------------------------------------------------------------
Total assets $ 71,986 $ 44,222
----------------------------------------------------------------------------
LIABILITIES AND EQUITY
Current liabilities
Bank indebtedness $ 6,983 $ -
Accounts payable and accrued liabilities 15,105 10,970
Provisions 2,349 366
Customer deposits, net of deferred
development 308 1,044
Current portion of long-term bank debt 1,510 1,058
----------------------------------------------------------------------------
26,255 13,438
Non-current liabilities
Long-term bank debt 6,079 4,234
Deferred tax payable 1,573 1,460
----------------------------------------------------------------------------
Total liabilities 33,907 19,132
----------------------------------------------------------------------------
Equity
Retained earnings $ 7,543 $ 1,628
Accumulated other comprehensive income
(loss) 443 (233)
----------------------------------------------------------------------------
7,986 1,395
Share capital
Common shares 19,051 13,075
Preferred shares 2,218 2,218
Contributed surplus 8,381 8,373
----------------------------------------------------------------------------
Total equity attributable to FTG's
shareholders 37,636 25,061
Non-controlling interest 443 29
----------------------------------------------------------------------------
Total equity 38,079 25,090
----------------------------------------------------------------------------
Total liabilities and equity $ 71,986 $ 44,222
----------------------------------------------------------------------------
FIRAN TECHNOLOGY GROUP CORPORATION
Consolidated Statements of Earnings
----------------------------------------------------------------------------
Years ended
----------------------------------------------------------------------------
November 30, November 30,
(in thousands of Canadian dollars, except
per share amounts) 2016 2015
----------------------------------------------------------------------------
Sales $ 87,114 $ 72,045
----------------------------------------------------------------------------
Cost of sales
Cost of sales 65,446 52,048
Depreciation of plant and equipment 2,315 1,963
----------------------------------------------------------------------------
Total cost of sales 67,761 54,011
----------------------------------------------------------------------------
Gross margin 19,353 18,034
----------------------------------------------------------------------------
Expenses
Selling, general and administrative 11,259 10,018
Research and development costs 3,567 5,558
Recovery of research and development costs (329) (492)
Recovery of investment tax credits (594) (6,736)
Depreciation of plant and equipment and
amortization of intangible assets 597 156
Interest expense on short-term debt 100 34
Interest expense on long-term debt 207 413
Interest accretion due to early repayment
of AMIS loan - 556
Foreign exchange loss (gain) 110 (2,054)
Bargain purchase gain (7,189) -
Restructuring expenses 4,051 -
----------------------------------------------------------------------------
Total expenses 11,779 7,453
----------------------------------------------------------------------------
Earnings before income taxes 7,574 10,581
Current income tax expense 56 9
Deferred income tax expense 1,586 1,024
----------------------------------------------------------------------------
Total income tax expense 1,642 1,033
Net earnings $ 5,932 $ 9,548
----------------------------------------------------------------------------
Attributable to:
Non-controlling interest 17 11
----------------------------------------------------------------------------
Equity holders of FTG 5,915 9,537
----------------------------------------------------------------------------
Earnings per share, attributable to the
equity holders of FTG
Basic $ 0.29 $ 0.53
Diluted $ 0.27 $ 0.47
----------------------------------------------------------------------------
FIRAN TECHNOLOGY GROUP CORPORATION
Consolidated Statements of Comprehensive Income
----------------------------------------------------------------------------
Years ended
----------------------------------------------------------------------------
November 30, November 30,
(in thousands of Canadian dollars) 2016 2015
----------------------------------------------------------------------------
Net earnings $ 5,932 $ 9,548
----------------------------------------------------------------------------
Other comprehensive income to be
reclassified to net earnings in subsequent
periods:
Foreign currency translation adjustments 1,340 965
Net unrealized (loss) on derivative
financial instruments designated as cash
flow hedges (876) (1,178)
Tax impact 219 295
----------------------------------------------------------------------------
683 82
----------------------------------------------------------------------------
Total comprehensive income $ 6,615 $ 9,630
----------------------------------------------------------------------------
Attributable to:
Equity holders of FTG $ 6,591 $ 9,616
Non-controlling interest $ 24 $ 14
----------------------------------------------------------------------------
FIRAN TECHNOLOGY GROUP CORPORATION
Consolidated Statements of Changes in Equity
Years ended November 30, 2016 and November 30, 2015
----------------------------------------------------------------------------
Attributed to the equity holders of FTG
-------------------------------------------------------
(in thousands of Common Preferred Retained Contributed
Canadian dollars) Shares Shares Earnings Surplus
----------------------------------------------------------------------------
Balance, November
30, 2014 $ 12,681 $ 2,218 $ (7,909) $ 8,411
Net earnings - - 9,537 -
Stock-based
compensation - - - 51
Common shares issued
on exercise of
share options 394 (89)
Foreign currency
translation
adjustments - - - -
Net unrealized loss
on derivative
financial
instruments
designated as cash
flow hedges, net of
tax impact - - - -
----------------------------------------------------------------------------
Balance, November
30, 2015 $ 13,075 $ 2,218 $ 1,628 $ 8,373
Net earnings - - 5,915 -
Stock-based
compensation - - - 47
Common shares issued
on exercise of
share options 157 (39)
Common shares issued 5,819 - - -
Foreign currency
translation
adjustments - - - -
Net unrealized gain
on derivative
financial
instruments
designated as cash
flow hedges, net of
tax impact - - - -
Contribution from
non-controlling
interest - - - -
----------------------------------------------------------------------------
Balance, November
30, 2016 $ 19,051 $ 2,218 $ 7,543 $ 8,381
----------------------------------------------------------------------------
Years ended November 30, 2016 and November 30, 2015
----------------------------------------------------------------------------
Attributed to the equity
holders of FTG
-----------------------------
Accumulated
Other
Comprehensive Non-
(in thousands of Income controlling Total
Canadian dollars) (Loss) Total interest equity
----------------------------------------------------------------------------
Balance, November
30, 2014 $ (312) $ 15,089 $ 15 $ 15,104
Net earnings - 9,537 11 9,548
Stock-based
compensation - 51 - 51
Common shares issued
on exercise of
share options 305 - 305
Foreign currency
translation
adjustments 962 962 3 965
Net unrealized loss
on derivative
financial
instruments
designated as cash
flow hedges, net of
tax impact (883) (883) - (883)
----------------------------------------------------------------------------
Balance, November
30, 2015 $ (233) $ 25,061 $ 29 $ 25,090
Net earnings - 5,915 17 5,932
Stock-based
compensation - 47 - 47
Common shares issued
on exercise of
share options - 118 - 118
Common shares issued - 5,819 - 5,819
Foreign currency
translation
adjustments 1,333 1,333 7 1,340
Net unrealized gain
on derivative
financial
instruments
designated as cash
flow hedges, net of
tax impact (657) (657) - (657)
Contribution from
non-controlling
interest - - 390 390
----------------------------------------------------------------------------
Balance, November
30, 2016 $ 443 $ 37,636 $ 443 $ 38,079
----------------------------------------------------------------------------
FIRAN TECHNOLOGY GROUP CORPORATION
Consolidated Statements of Cash Flows
----------------------------------------------------------------------------
Years ended
----------------------------------------------------------------------------
November 30, November 30,
(in thousands of Canadian dollars) 2016 2015
----------------------------------------------------------------------------
Net inflow (outflow) of cash related to the
following:
Operating activities
Net earnings $ 5,932 $ 9,548
Items not affecting cash:
Non-controlling interest share of net
(earnings) (17) (11)
Stock-based compensation 47 51
Effect of exchange rates on US dollar debt 136 118
Depreciation of plant and equipment 2,433 2,070
Amortization of intangible assets 479 49
Amortization of deferred financing costs 11 37
Deferred income tax expense 1,662 729
Investment tax credits (recovery) (594) (6,736)
AMIS interest accretion - 335
Interest accretion due to early repayment
of AMIS loan - 556
Amortization of government assistance - (339)
Decrease (increase) in net unrealized loss
on derivative financial instruments
designated as cash flow hedges 227 (188)
Net change in non-cash operating working
capital (14,672) (453)
----------------------------------------------------------------------------
(4,356) 5,766
----------------------------------------------------------------------------
Investing activities
Additions to plant and equipment (2,210) (1,750)
Additions to plant and equipment -
acquisitions (3,340) -
Additions to intangible assets -
acquisitions (5,296) -
Additions to deferred development costs (352) (387)
Additions to deferred financing costs (11) -
----------------------------------------------------------------------------
(11,209) (2,137)
----------------------------------------------------------------------------
Net cash flow from operating and investing
activities (15,565) 3,629
----------------------------------------------------------------------------
Financing activities
Increase in bank indebtedness 6,983 -
Proceeds from long-term bank debt 3,390 5,341
Repayments of long-term bank debt (1,229) (1,687)
Repayments of subordinated loan - (5,110)
Proceeds from issue of Common shares 5,937 305
Funding from non-controlling interests 390 -
----------------------------------------------------------------------------
15,471 (1,151)
----------------------------------------------------------------------------
Effects of foreign exchange rate changes on
cash flow 86 41
----------------------------------------------------------------------------
Net (decrease) increase in cash flow (8) 2,519
Cash, beginning of the year 3,160 641
----------------------------------------------------------------------------
Cash, end of year 3,152 $ 3,160
----------------------------------------------------------------------------
Disclosure of cash payments
Payment for interest $ 286 $ 113
Payments for income taxes $ 12 $ 6
----------------------------------------------------------------------------
Contacts:
Firan Technology Group Corporation
Bradley C. Bourne
President and CEO
(416) 299-4000 x 314
bradbourne@ftgcorp.com
Firan Technology Group Corporation
Melinda Diebel
Vice President and CFO
(416) 299-4000 x 264
melindadiebel@ftgcorp.com
www.ftgcorp.com
