Ducommun Incorporated Reports Third Quarter 2022 Results

In this article:
Ducommun IncorporatedDucommun Incorporated
Ducommun Incorporated

Strong Revenue Growth; Commercial Aerospace Strength; Solid Gross Margins

SANTA ANA, Calif., Nov. 07, 2022 (GLOBE NEWSWIRE) -- Ducommun Incorporated (NYSE: DCO) (“Ducommun” or the “Company”) today reported results for its third quarter ended October 1, 2022.

Third Quarter 2022 Recap

  • Net revenue was $186.6 million

  • Net income of $8.5 million, or $0.69 per diluted share

  • Adjusted net income of $11.9 million, or $0.96 per diluted share

  • Adjusted EBITDA of $26.0 million, or 13.9% of revenue

  • Completed debt refinancing

“Our third quarter saw very strong top-line growth with Commercial Aerospace demand once again leading the way along with another quarter of solid performance in Ducommun's largest business, defense,” said Stephen G. Oswald, chairman, president and chief executive officer. “Quarterly revenue exceeded $180 million for the first time since before the pandemic in Q4 2019 and rose to $186.6 million, up 14% over Q3 2021. We were very pleased to see the volume growth return in Commercial Aerospace, a significant market for us, with revenue up 66% year-over-year. Gross margins for the Company in Q3 2022 also surpassed 20.0%, to 20.7% as we move forward out of pandemic related headwind. Our Q3 2022 adjusted EBITDA of $26.0 million was a strong increase year-over-year as well and the highest since I joined the Company in 2017.

“Finally, as we had previously announced during Q3 2022, we had an excellent outcome as we completed a debt refinancing at an opportunistic time. Our debt was set to mature in 2024 and 2025 but with this refinancing, we upsized our revolving credit facility which allows for further growth of our Company, and our debt will now mature in 2027.”

Third Quarter Results

Net revenue for the third quarter of 2022 was $186.6 million compared to $163.2 million for the third quarter of 2021. The year-over-year increase of 14.3% was primarily due to the following:

  • $27.2 million higher revenue in the Company’s commercial aerospace end-use markets due to higher build rates on large aircraft platforms, other commercial aerospace platforms, and regional and business aircraft platforms; partially offset by

  • $7.3 million lower revenue in the Company’s military and space end-use markets due to lower build rates on military rotary-wing aircraft platforms and military fixed-wing aircraft platforms, partially offset by higher build rates on other military and space platforms.

Net income for the third quarter of 2022 was $8.5 million, or $0.69 per diluted share, compared to $9.6 million, or $0.78 per diluted share, for the third quarter of 2021. This reflects higher selling, general and administrative (“SG&A”) expenses of $2.9 million, partially offset by higher gross profit of $3.3 million.

Gross profit for the third quarter of 2022 was $38.6 million, or 20.7% of revenue, compared to gross profit of $35.3 million, or 21.6% of revenue, for the third quarter of 2021. The decrease in gross profit as a percentage of net revenue year-over-year was primarily due to unfavorable product mix, partially offset by favorable manufacturing volume.

Operating income for the third quarter of 2022 was $13.2 million, or 7.1% of revenue, compared to $13.4 million, or 8.2% of revenue, in the comparable period last year. The year-over-year decrease of $0.1 million was primarily due to higher gross profit, partially offset by higher SG&A expenses. Adjusted operating income for the third quarter of 2022 was $17.2 million, or 9.2% of revenue, compared to $15.3 million, or 9.4% of revenue, in the comparable period last year.

Interest expense for the third quarter of 2022 was $3.0 million compared to $2.8 million in the comparable period of 2021. The year-over-year increase was primarily due to higher interest rates, partially offset by a lower outstanding debt balance.

Adjusted EBITDA for the third quarter of 2022 was $26.0 million, or 13.9% of revenue, compared to $23.9 million, or 14.6% of revenue, for the comparable period in 2021.

During the third quarter of 2022, the net cash used in operations was $5.5 million compared to the net cash provided by operations of $5.5 million during the third quarter of 2021. The higher net cash used in operations year-over-year was primarily due to higher inventories, higher accounts receivable, and higher investment in contract assets, partially offset by higher accounts payable.

Business Segment Information

Electronic Systems

Electronic Systems segment net revenue for the quarter ended October 1, 2022 was $113.4 million, compared to $104.7 million for the third quarter of 2021. The year-over-year increase was primarily due to the following:

  • $7.8 million higher revenue in the Company’s commercial aerospace end-use markets due to higher build rates on other commercial aerospace platforms and regional and business aircraft platforms; partially offset by

  • $2.6 million lower revenue within the Company’s military and space end-use markets due to lower build rates on military fixed-wing aircraft platforms, partially offset by higher build rates on other military and space platforms.

Electronic Systems segment operating income for the quarter ended October 1, 2022 was $13.9 million, or 12.2% of revenue, compared to $15.3 million, or 14.6% of revenue, for the comparable quarter in 2021. The year-over-year decrease of $1.4 million was primarily due to unfavorable product mix, partially offset by favorable manufacturing volume.

Structural Systems

Structural Systems segment net revenue for the quarter ended October 1, 2022 was $73.2 million, compared to $58.5 million for the third quarter of 2021. The year-over-year increase was primarily due to the following:

  • $19.4 million higher revenue within the Company’s commercial aerospace end-use markets due to higher build rates on large aircraft platforms, other commercial aerospace platforms, and regional and business aircraft platforms; partially offset by

  • $4.8 million lower revenue within the Company’s military and space end-use markets due to lower build rates on military rotary-wing aircraft platforms, partially offset by higher build rates on military fixed-wing aircraft platforms.

Structural Systems segment operating income for the quarter ended October 1, 2022 was $6.7 million, or 9.1% of revenue, compared to $4.5 million, or 7.6% of revenue, for the comparable quarter in 2021. The year-over-year increase of $2.2 million was primarily due to favorable manufacturing volume.

Corporate General and Administrative (“CG&A”) Expenses

CG&A expenses for the third quarter of 2022 were $7.4 million, or 3.9% of total Company revenue, compared to $6.4 million, or 3.9% of total Company revenue, for the comparable quarter in the prior year. The year-over-year increase in CG&A expenses was primarily due to higher compensation and benefits costs of $1.0 million.

Conference Call

A teleconference hosted by Stephen G. Oswald, the Company’s chairman, president and chief executive officer, and Christopher D. Wampler, the Company’s vice president, chief financial officer, controller and treasurer will be held today, November 7, 2022 at 10:00 a.m. PT (1:00 p.m. ET) to review these financial results. To access the conference call, please pre-register using the following registration link:

https://register.vevent.com/register/BI01615fde2536452d8a386e2faaec5c01

Registrants will receive a confirmation with dial-in details. Mr. Oswald and Mr. Wampler will be speaking on behalf of the Company and anticipate the call (including Q&A) to last approximately 45 minutes. A live webcast of the event can be accessed using the link above. A replay of the webcast will be available on the Ducommun website at Ducommun.com.

Additional information regarding Ducommun's results can be found in the Q3 2022 Earnings Presentation available at Ducommun.com.

About Ducommun Incorporated

Ducommun Incorporated delivers value-added innovative manufacturing solutions to customers in the aerospace, defense and industrial markets. Founded in 1849, the Company specializes in two core areas - Electronic Systems and Structural Systems - to produce complex products and components for commercial aircraft platforms, mission-critical military and space programs, and sophisticated industrial applications. For more information, visit Ducommun.com.

Forward Looking Statements

This press release and any attachments include “forward-looking statements,” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including, in particular, any statements about the duration of the impact of the COVID-19 pandemic and completion of a debt refinancing, respectively, on the Company’s future performance and growth. The Company generally uses the words “may,” “will,” “could,” “expect,” “anticipate,” “believe,” “estimate,” “plan,” “intend,” “continue” and similar expressions in this press release and any attachments to identify forward-looking statements. The Company bases these forward-looking statements on its current views with respect to future events and financial performance. Actual results could differ materially from those projected in the forward-looking statements. These forward-looking statements are subject to risks, uncertainties and assumptions, including, among other things: whether the anticipated pre-tax restructuring charges will be sufficient to address all anticipated restructuring costs, including related to employee separation, facilities consolidation, inventory write-down and other asset impairments; whether the expected cost savings from the restructuring will ultimately be obtained in the amount and during the period anticipated; whether the restructuring in the affected areas will be sufficient to build a more cost efficient, focused, higher margin enterprise with higher returns for the Company's shareholders; the strength of the real estate market, the duration of any lease entered into as part of any sale-leaseback transaction, the amount of commissions owed to brokers, and applicable tax rates; the impact of the Company’s debt service obligations and restrictive debt covenants; the Company’s end-use markets are cyclical; the Company depends upon a selected base of industries and customers; a significant portion of the Company’s business depends upon U.S. Government defense spending; the Company is subject to extensive regulation and audit by the Defense Contract Audit Agency; contracts with some of the Company’s customers contain provisions which give the its customers a variety of rights that are unfavorable to the Company; further consolidation in the aerospace industry could adversely affect the Company’s business and financial results; the Company’s ability to successfully make acquisitions, including its ability to successfully integrate, operate or realize the projected benefits of such businesses; the Company relies on its suppliers to meet the quality and delivery expectations of its customers; the Company uses estimates when bidding on fixed-price contracts which estimates could change and result in adverse effects on its financial results; the impact of existing and future laws and regulations; the impact of existing and future accounting standards and tax rules and regulations; environmental liabilities could adversely affect the Company’s financial results; cyber security attacks, internal system or service failures may adversely impact the Company’s business and operations; the ultimate geographic spread, duration and severity of the coronavirus (COVID-19) outbreak, and the effectiveness of actions taken, or actions that may be taken, by governmental authorities to contain the outbreak or treat its impact, and other risks and uncertainties, including those detailed from time to time in the Company’s periodic reports filed with the Securities and Exchange Commission. You should not put undue reliance on any forward-looking statements. You should understand that many important factors, including those discussed herein, could cause the Company’s results to differ materially from those expressed or suggested in any forward-looking statement. Except as required by law, the Company does not undertake any obligation to update or revise these forward-looking statements to reflect new information or events or circumstances that occur after the date of this news release, November 7, 2022, or to reflect the occurrence of unanticipated events or otherwise. Readers are advised to review the Company’s filings with the Securities and Exchange Commission (which are available from the SEC’s EDGAR database at www.sec.gov).

Note Regarding Non-GAAP Financial Information

This release contains non-GAAP financial measures, including Adjusted EBITDA (which excludes interest expense, income tax expense, depreciation, amortization, stock-based compensation expense, restructuring charges, Guaymas fire related expenses, insurance recoveries related to business interruption, inventory purchase accounting adjustments, loss on extinguishment of debt, and other debt refinancing costs), non-GAAP operating income and as a percentage of net revenues, non-GAAP earnings, and non-GAAP earnings per share. In addition, certain other prior period amounts have been reclassified to conform to current year’s presentation.

Beginning with the first quarter of 2022, the Company changed its GAAP to non-GAAP operating income reconciliation, GAAP to non-GAAP earnings reconciliation, and GAAP to non-GAAP earnings per share reconciliation to exclude the amortization of acquisition-related intangible assets as it is a non-cash item and a significant portion of the purchase price for acquisitions may be allocated to intangible assets that have estimated useful lives of up to 19 years. Exclusion of this non-cash amortization expense allows for the comparison of operating results that are consistent over time for both the newly acquired and long-held businesses and with both acquisitive and non-acquisitive peer companies. As such, the Company modified the prior year's presentation for this item to conform with the current year's presentation.

The Company believes the presentation of these non-GAAP measures provide important supplemental information to management and investors regarding financial and business trends relating to its financial condition and results of operations. The Company’s management uses these non-GAAP financial measures along with the most directly comparable GAAP financial measures in evaluating the Company’s actual and forecasted operating performance, capital resources and cash flow. The non-GAAP financial information presented herein should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. The Company discloses different non-GAAP financial measures in order to provide greater transparency and to help the Company’s investors to more meaningfully evaluate and compare Ducommun’s results to its previously reported results. The non-GAAP financial measures that the Company uses may not be comparable to similarly titled financial measures used by other companies.

We define backlog as potential revenue and is based on customer placed purchase orders and long-term agreements (“LTAs”) with firm fixed price and expected delivery dates of 24 months or less. The majority of the LTAs do not meet the definition of a contract under ASC 606 and thus, the backlog amount disclosed herein is greater than the remaining performance obligations disclosed under ASC 606. Backlog is subject to delivery delays or program cancellations, which are beyond our control. Backlog is affected by timing differences in the placement of customer orders and tends to be concentrated in several programs to a greater extent than our net revenues. Backlog in industrial markets tends to be of a shorter duration and is generally fulfilled within a three month period. As a result of these factors, trends in our overall level of backlog may not be indicative of trends in our future net revenues.

CONTACT:

Suman Mookerji, Vice President, Corporate Development and Investor Relations, 657.335.3665


[Financial Tables Follow]

DUCOMMUN INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Dollars in thousands)

 

 

October 1,
2022

 

December 31,
2021

Assets

 

 

 

 

Current Assets

 

 

 

 

Cash and cash equivalents

 

$

21,247

 

$

76,316

 

Accounts receivable, net

 

 

94,328

 

 

72,261

 

Contract assets

 

 

194,496

 

 

176,405

 

Inventories

 

 

172,060

 

 

150,938

 

Production cost of contracts

 

 

6,187

 

 

8,024

 

Other current assets

 

 

10,735

 

 

8,625

 

Total Current Assets

 

 

499,053

 

 

492,569

 

Property and Equipment, Net

 

 

105,887

 

 

102,419

 

Operating Lease Right-of-Use Assets

 

 

36,611

 

 

33,265

 

Goodwill

 

 

203,407

 

 

203,694

 

Intangibles, Net

 

 

130,839

 

 

141,764

 

Other Assets

 

 

13,706

 

 

5,024

 

Total Assets

 

$

989,503

 

$

978,735

 

Liabilities and Shareholders’ Equity

 

 

 

 

Current Liabilities

 

 

 

 

Accounts payable

 

$

89,720

 

$

66,059

 

Contract liabilities

 

 

34,057

 

 

42,077

 

Accrued and other liabilities

 

 

44,257

 

 

41,291

 

Operating lease liabilities

 

 

7,164

 

 

6,133

 

Current portion of long-term debt

 

 

6,250

 

 

7,000

 

Total Current Liabilities

 

 

181,448

 

 

162,560

 

Long-Term Debt, Less Current Portion

 

 

242,061

 

 

279,384

 

Non-Current Operating Lease Liabilities

 

 

30,632

 

 

28,074

 

Deferred Income Taxes

 

 

14,123

 

 

18,727

 

Other Long-Term Liabilities

 

 

12,452

 

 

15,388

 

Total Liabilities

 

 

480,716

 

 

504,133

 

Commitments and Contingencies

 

 

 

 

Shareholders’ Equity

 

 

 

 

Common Stock

 

 

121

 

 

119

 

Additional Paid-In Capital

 

 

110,025

 

 

104,253

 

Retained Earnings

 

 

397,971

 

 

377,263

 

Accumulated Other Comprehensive Income (Loss)

 

 

670

 

 

(7,033

)

Total Shareholders’ Equity

 

 

508,787

 

 

474,602

 

Total Liabilities and Shareholders’ Equity

 

$

989,503

 

$

978,735

 



DUCOMMUN INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(Dollars in thousands, except per share amounts)

 

 

Three Months Ended

 

Nine Months Ended

 

 

October 1,
2022

 

October 2,
2021

 

October 1,
2022

 

October 2,
2021

Net Revenues

 

$

186,590

 

 

$

163,227

 

 

$

524,269

 

 

$

480,570

 

Cost of Sales

 

 

148,003

 

 

 

127,912

 

 

 

418,565

 

 

 

375,373

 

Gross Profit

 

 

38,587

 

 

 

35,315

 

 

 

105,704

 

 

 

105,197

 

Selling, General and Administrative Expenses

 

 

24,803

 

 

 

21,952

 

 

 

72,340

 

 

 

68,132

 

Restructuring Charges

 

 

567

 

 

 

 

 

 

3,270

 

 

 

 

Operating Income

 

 

13,217

 

 

 

13,363

 

 

 

30,094

 

 

 

37,065

 

Interest Expense

 

 

(2,998

)

 

 

(2,770

)

 

 

(8,056

)

 

 

(8,433

)

Loss on Extinguishment of Debt

 

 

(295

)

 

 

 

 

 

(295

)

 

 

 

Other Income

 

 

 

 

 

196

 

 

 

3,000

 

 

 

196

 

Income Before Taxes

 

 

9,924

 

 

 

10,789

 

 

 

24,743

 

 

 

28,828

 

Income Tax Expense

 

 

1,462

 

 

 

1,205

 

 

 

4,035

 

 

 

4,126

 

Net Income

 

$

8,462

 

 

$

9,584

 

 

$

20,708

 

 

$

24,702

 

Earnings Per Share

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.70

 

 

$

0.80

 

 

$

1.72

 

 

$

2.08

 

Diluted earnings per share

 

$

0.69

 

 

$

0.78

 

 

$

1.68

 

 

$

2.02

 

Weighted-Average Number of Common Shares Outstanding

 

 

 

 

 

 

 

 

Basic

 

 

12,112

 

 

 

11,920

 

 

 

12,057

 

 

 

11,862

 

Diluted

 

 

12,350

 

 

 

12,242

 

 

 

12,346

 

 

 

12,248

 

 

 

 

 

 

 

 

 

 

Gross Profit %

 

 

20.7

%

 

 

21.6

%

 

 

20.2

%

 

 

21.9

%

SG&A %

 

 

13.3

%

 

 

13.4

%

 

 

13.8

%

 

 

14.2

%

Operating Income %

 

 

7.1

%

 

 

8.2

%

 

 

5.7

%

 

 

7.7

%

Net Income %

 

 

4.5

%

 

 

5.9

%

 

 

3.9

%

 

 

5.1

%

Effective Tax Rate

 

 

14.7

%

 

 

11.2

%

 

 

16.3

%

 

 

14.3

%



DUCOMMUN INCORPORATED AND SUBSIDIARIES
BUSINESS SEGMENT PERFORMANCE
(Unaudited)
(Dollars in thousands)

 

 

Three Months Ended

 

Nine Months Ended

 

 

%
Change

 

October 1,
2022

 

October 2,
2021

 

%
of Net  Revenues
2022

 

%
of Net  Revenues
2021

 

%
Change

 

October 1,
2022

 

October 2,
2021

 

%
of Net  Revenues
2022

 

%
of Net  Revenues
2021

Net Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronic Systems

 

8.3

%

 

$

113,404

 

 

$

104,721

 

 

60.8

%

 

64.2

%

 

4.6

%

 

$

320,602

 

 

$

306,622

 

 

61.2

%

 

63.8

%

Structural Systems

 

25.1

%

 

 

73,186

 

 

 

58,506

 

 

39.2

%

 

35.8

%

 

17.1

%

 

 

203,667

 

 

 

173,948

 

 

38.8

%

 

36.2

%

Total Net Revenues

 

14.3

%

 

$

186,590

 

 

$

163,227

 

 

100.0

%

 

100.0

%

 

9.1

%

 

$

524,269

 

 

$

480,570

 

 

100.0

%

 

100.0

%

Segment Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronic Systems

 

 

 

$

13,881

 

 

$

15,319

 

 

12.2

%

 

14.6

%

 

 

 

$

36,902

 

 

$

42,185

 

 

11.5

%

 

13.8

%

Structural Systems

 

 

 

 

6,687

 

 

 

4,457

 

 

9.1

%

 

7.6

%

 

 

 

 

12,839

 

 

 

15,177

 

 

6.3

%

 

8.7

%

 

 

 

 

 

20,568

 

 

 

19,776

 

 

 

 

 

 

 

 

 

49,741

 

 

 

57,362

 

 

 

 

 

Corporate General and Administrative Expenses(1)

 

 

 

 

(7,351

)

 

 

(6,413

)

 

(3.9

)%

 

(3.9

)%

 

 

 

 

(19,647

)

 

 

(20,297

)

 

(3.7

)%

 

(4.2

)%

Total Operating Income

 

 

 

$

13,217

 

 

$

13,363

 

 

7.1

%

 

8.2

%

 

 

 

$

30,094

 

 

$

37,065

 

 

5.7

%

 

7.7

%

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronic Systems

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

 

$

13,881

 

 

$

15,319

 

 

 

 

 

 

 

 

$

36,902

 

 

$

42,185

 

 

 

 

 

Other Income

 

 

 

 

 

 

 

196

 

 

 

 

 

 

 

 

 

 

 

 

196

 

 

 

 

 

Depreciation and Amortization

 

 

 

 

3,510

 

 

 

3,547

 

 

 

 

 

 

 

 

 

10,500

 

 

 

10,396

 

 

 

 

 

Restructuring Charges

 

 

 

 

340

 

 

 

 

 

 

 

 

 

 

 

 

1,624

 

 

 

 

 

 

 

 

 

 

 

 

 

17,731

 

 

 

19,062

 

 

15.6

%

 

18.2

%

 

 

 

 

49,026

 

 

 

52,777

 

 

15.3

%

 

17.2

%

Structural Systems

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

 

 

6,687

 

 

 

4,457

 

 

 

 

 

 

 

 

 

12,839

 

 

 

15,177

 

 

 

 

 

Depreciation and Amortization

 

 

 

 

4,100

 

 

 

3,599

 

 

 

 

 

 

 

 

 

12,659

 

 

 

10,540

 

 

 

 

 

Restructuring Charges

 

 

 

 

227

 

 

 

 

 

 

 

 

 

 

 

 

2,174

 

 

 

 

 

 

 

 

Guaymas fire related expenses

 

 

 

 

1,496

 

 

 

704

 

 

 

 

 

 

 

 

 

3,451

 

 

 

1,871

 

 

 

 

 

Inventory Purchase Accounting Adjustments

 

 

 

 

107

 

 

 

 

 

 

 

 

 

 

 

 

1,381

 

 

 

 

 

 

 

 

 

 

 

 

 

12,617

 

 

 

8,760

 

 

17.2

%

 

15.0

%

 

 

 

 

32,504

 

 

 

27,588

 

 

16.0

%

 

15.9

%

Corporate General and Administrative Expenses(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

 

 

(7,351

)

 

 

(6,413

)

 

 

 

 

 

 

 

 

(19,647

)

 

 

(20,297

)

 

 

 

 

Depreciation and Amortization

 

 

 

 

59

 

 

 

58

 

 

 

 

 

 

 

 

 

176

 

 

 

176

 

 

 

 

 

Stock-Based Compensation Expense(2)

 

 

 

 

2,714

 

 

 

2,407

 

 

 

 

 

 

 

 

 

7,904

 

 

 

8,149

 

 

 

 

 

Other Debt Refinancing Costs

 

 

 

 

224

 

 

 

 

 

 

 

 

 

 

 

 

224

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,354

)

 

 

(3,948

)

 

 

 

 

 

 

 

 

(11,343

)

 

 

(11,972

)

 

 

 

 

Adjusted EBITDA

 

 

 

$

25,994

 

 

$

23,874

 

 

13.9

%

 

14.6

%

 

 

 

$

70,187

 

 

$

68,393

 

 

13.4

%

 

14.2

%

Capital Expenditures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronic Systems

 

 

 

$

3,192

 

 

$

1,964

 

 

 

 

 

 

 

 

$

7,831

 

 

$

3,865

 

 

 

 

 

Structural Systems

 

 

 

 

1,175

 

 

 

1,598

 

 

 

 

 

 

 

 

 

7,033

 

 

 

6,154

 

 

 

 

 

Corporate Administration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital Expenditures

 

 

 

$

4,367

 

 

$

3,562

 

 

 

 

 

 

 

 

$

14,864

 

 

$

10,019

 

 

 

 

 

(1)   Includes costs not allocated to either the Electronic Systems or Structural Systems operating segments.

(2)   The three and nine months ended October 1, 2022 included $0.2 million and $0.8 million, respectively, of stock-based compensation expense for awards with both performance and market conditions that will be settled in cash.



DUCOMMUN INCORPORATED AND SUBSIDIARIES
GAAP TO NON-GAAP OPERATING INCOME RECONCILIATION
(Unaudited)
(Dollars in thousands)

 

 

Three Months Ended

 

Nine Months Ended

GAAP To Non-GAAP Operating Income

 

October 1, 2022

 

October 2, 2021

 

%
of Net  Revenues
2022

 

%
of Net  Revenues
2021

 

October 1, 2022

 

October 2, 2021

 

%
of Net  Revenues
2022

 

%
of Net  Revenues
2021

GAAP Operating income

 

$

13,217

 

 

$

13,363

 

 

 

 

 

 

$

30,094

 

 

$

37,065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Operating income - Electronic Systems

 

$

13,881

 

 

$

15,319

 

 

 

 

 

 

$

36,902

 

 

$

42,185

 

 

 

 

 

Adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

 

340

 

 

 

 

 

 

 

 

 

 

1,624

 

 

 

 

 

 

 

 

Amortization of acquisition-related intangible assets

 

 

374

 

 

 

374

 

 

 

 

 

 

 

1,120

 

 

 

1,120

 

 

 

 

 

Adjusted operating income - Electronic Systems

 

 

14,595

 

 

 

15,693

 

 

12.9

%

 

15.0

%

 

 

39,646

 

 

 

43,305

 

 

12.4

%

 

14.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Operating income - Structural Systems

 

 

6,687

 

 

 

4,457

 

 

 

 

 

 

 

12,839

 

 

 

15,177

 

 

 

 

 

Adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

 

227

 

 

 

 

 

 

 

 

 

 

2,174

 

 

 

 

 

 

 

 

Guaymas fire related expenses

 

 

1,496

 

 

 

704

 

 

 

 

 

 

 

3,451

 

 

 

1,871

 

 

 

 

 

Inventory purchase accounting adjustments

 

 

107

 

 

 

 

 

 

 

 

 

 

1,381

 

 

 

 

 

 

 

 

Amortization of acquisition-related intangible assets

 

 

1,236

 

 

 

834

 

 

 

 

 

 

 

3,719

 

 

 

2,500

 

 

 

 

 

Adjusted operating income - Structural Systems

 

 

9,753

 

 

 

5,995

 

 

13.3

%

 

10.2

%

 

 

23,564

 

 

 

19,548

 

 

11.6

%

 

11.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Operating loss - Corporate

 

 

(7,351

)

 

 

(6,413

)

 

 

 

 

 

 

(19,647

)

 

 

(20,297

)

 

 

 

 

Adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other debt refinancing costs

 

 

224

 

 

 

 

 

 

 

 

 

 

224

 

 

 

 

 

 

 

 

Adjusted operating loss - Corporate

 

 

(7,127

)

 

 

(6,413

)

 

 

 

 

 

 

(19,423

)

 

 

(20,297

)

 

 

 

 

Total adjustments

 

 

4,004

 

 

 

1,912

 

 

 

 

 

 

 

13,693

 

 

 

5,491

 

 

 

 

 

Adjusted operating income

 

$

17,221

 

 

$

15,275

 

 

9.2

%

 

9.4

%

 

$

43,787

 

 

$

42,556

 

 

8.4

%

 

8.9

%



DUCOMMUN INCORPORATED AND SUBSIDIARIES
GAAP TO NON-GAAP EARNINGS AND EARNINGS PER SHARE RECONCILIATION
(Unaudited)
(Dollars in thousands, except per share amounts)

 

 

Three Months Ended

 

Nine Months Ended

GAAP To Non-GAAP Earnings

 

October 1,
2022

 

October 2,
2021

 

October 1,
2022

 

October 2,
2021

GAAP Net income

 

$

8,462

 

$

9,584

 

$

20,708

 

 

$

24,702

Adjustments:

 

 

 

 

 

 

 

 

Restructuring charges (1)

 

 

453

 

 

 

 

3,038

 

 

 

Guaymas fire related expenses (1)

 

 

1,197

 

 

563

 

 

2,761

 

 

 

1,497

Insurance recoveries related to business interruption (1)

 

 

 

 

 

 

(2,400

)

 

 

Inventory purchase accounting adjustments (1)

 

 

86

 

 

 

 

1,105

 

 

 

Amortization of acquisition-related intangible assets (1)

 

 

1,288

 

 

966

 

 

3,871

 

 

 

2,896

Loss on extinguishment of debt (1)

 

 

236

 

 

 

 

236

 

 

 

Other debt refinancing costs (1)

 

 

179

 

 

 

 

179

 

 

 

Total adjustments

 

 

3,439

 

 

1,529

 

 

8,790

 

 

 

4,393

Adjusted net income

 

$

11,901

 

$

11,113

 

$

29,498

 

 

$

29,095


 

 

Three Months Ended

 

Nine Months Ended

GAAP Earnings Per Share To Non-GAAP Earnings Per Share

 

October 1,
2022

 

October 2,
2021

 

October 1,
2022

 

October 2,
2021

GAAP Diluted earnings per share (“EPS”)

 

$

0.69

 

$

0.78

 

$

1.68

 

 

$

2.02

Adjustments:

 

 

 

 

 

 

 

 

Restructuring charges (1)

 

 

0.03

 

 

 

 

0.25

 

 

 

Guaymas fire related expenses (1)

 

 

0.10

 

 

0.05

 

 

0.22

 

 

 

0.12

Insurance recoveries related to business interruption (1)

 

 

 

 

 

 

(0.19

)

 

 

Inventory purchase accounting adjustments (1)

 

 

0.01

 

 

 

 

0.09

 

 

 

Amortization of acquisition-related intangible assets (1)

 

 

0.10

 

 

0.08

 

 

0.31

 

 

 

0.24

Loss on extinguishment of debt (1)

 

 

0.02

 

 

 

 

0.02

 

 

 

Other debt refinancing costs (1)

 

 

0.01

 

 

 

 

0.01

 

 

 

Total adjustments

 

 

0.27

 

 

0.13

 

 

0.71

 

 

 

0.36

Adjusted diluted EPS

 

$

0.96

 

$

0.91

 

$

2.39

 

 

$

2.38

 

 

 

 

 

 

 

 

 

Shares used for adjusted diluted EPS

 

 

12,350

 

 

12,242

 

 

12,346

 

 

 

12,248

(1) Includes effective tax rate of 20.0% for both 2022 and 2021 adjustments.



DUCOMMUN INCORPORATED AND SUBSIDIARIES
NON-GAAP BACKLOG* BY REPORTING SEGMENT
(Unaudited)
(Dollars in thousands)

 

 

October 1,
2022

 

December 31,
2021

Consolidated Ducommun

 

 

 

 

Military and space

 

$

466,835

 

$

520,278

Commercial aerospace

 

 

431,097

 

 

333,107

Industrial

 

 

56,293

 

 

51,802

Total

 

$

954,225

 

$

905,187

Electronic Systems

 

 

 

 

Military and space

 

$

364,413

 

$

400,002

Commercial aerospace

 

 

109,883

 

 

56,810

Industrial

 

 

56,293

 

 

51,802

Total

 

$

530,589

 

$

508,614

Structural Systems

 

 

 

 

Military and space

 

$

102,422

 

$

120,276

Commercial aerospace

 

 

321,214

 

 

276,297

Total

 

$

423,636

 

$

396,573

* The Company defines backlog as potential revenue and is based on customer placed purchase orders and long-term agreements (“LTAs”) with firm fixed price and expected delivery dates of 24 months or less. Backlog as of October 1, 2022 was $954.2 million compared to $905.2 million as of December 31, 2021. Under ASC 606, the Company defines performance obligations as customer placed purchase orders with firm fixed price and firm delivery dates. The remaining performance obligations disclosed under ASC 606 as of October 1, 2022 were $853.1 million compared to $761.4 million as of December 31, 2021.


Advertisement