U.S. markets open in 8 hours 38 minutes

KEMET Announces Third Quarter Results

Third Quarter Highlights

  • Net sales of $294.7 million within the upper range of Management's guidance
  • GAAP Gross margin of 31.6%
  • GAAP EPS of $0.28 per diluted share
  • Non-GAAP Adjusted EPS of $0.46 per diluted share
  • GAAP Operating margin of 9.7% and non-GAAP Adjusted operating margin of 13.7%

FORT LAUDERDALE, Fla., Feb. 06, 2020 (GLOBE NEWSWIRE) -- KEMET Corporation (“KEMET” or the “Company”) (KEM), a leading global supplier of passive electronic components, today reported results for its third fiscal quarter ended December 31, 2019.

"Our overall non-GAAP adjusted gross margin and adjusted EBITDA margin remained strong at 31.9% and 19.3%, respectively, during the third fiscal quarter, despite a decrease in sales due to the general slow-down in the electronics industry and distribution inventory corrections. These strong margins are further proof that the structural changes we have made in our operations are firmly ingrained in our margin structure. We are collaborating with our distribution partners to further decrease inventory in the channel during our fourth fiscal quarter. Closer alignment of end-customer demand with our shipments should enable us to create opportunities for revenue growth as we enter our next fiscal year in April,” stated William M. Lowe Jr., KEMET’s Chief Executive Officer. “We are closely monitoring the Coronavirus situation as it impacts our China facilities and we are conforming to the regulations imposed by the governmental authorities for the timing of employees returning back to work with the extension of the New Year's holiday. It is too early to know whether it will have a measurable impact to our fourth fiscal quarter revenue,” continued Lowe.

For the three-month and nine-month periods ended December 31, 2019, net sales were $294.7 million and $967.4 million, respectively, compared to $350.2 million and $1.0 billion, respectively, for the same period last year.

GAAP operating margin for the quarter ended December 31, 2019 decreased to 9.7% compared to 17.6% for the quarter ended December 31, 2018. Non-GAAP adjusted operating margin for the quarter ended December 31, 2019 decreased to 13.7% compared to 19.9% for the quarter ended December 31, 2018. Cash on the balance sheet was $208.4 million at December 31, 2019.

GAAP net income was $16.6 million or $0.28 per diluted share for the quarter ended December 31, 2019, compared to GAAP net income of $40.8 million or $0.69 per diluted share for the quarter ended December 31, 2018.

Non-GAAP adjusted net income was $27.6 million or $0.46 per diluted share for the quarter ended December 31, 2019, compared to non-GAAP adjusted net income of $62.7 million or $1.06 per diluted share for the quarter ended December 31, 2018.

Net income for the quarters ended December 31, 2019, September 30, 2019, and December 31, 2018 include various items affecting comparability as denoted in the GAAP to non-GAAP reconciliation table included hereafter.

Yageo Merger Update

In a separate release dated February 4, 2020, KEMET also announced the merger transaction with Yageo is proceeding per plan with several key milestones already completed. The transaction is on track to close in the second half of 2020.

Presentation of Non-GAAP Financial Measures

The Company has presented certain historical financial measures that have not been prepared in accordance with GAAP, including adjusted gross margin, adjusted operating margin, adjusted earnings per share, and adjusted EBITDA margin. Definitions of our non-GAAP financial measures and a reconciliation to the most directly comparable GAAP financial measures are included in the financial schedules accompanying this news release.

About KEMET

The Company’s common stock is listed on the NYSE under the ticker symbol “KEM” (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 offers our customers the broadest selection of capacitor technologies in the industry, along with an expanding range of sensors, actuators, and electromagnetic compatibility solutions. KEMET operates manufacturing facilities and sales and distribution centers around the world. Additional information about KEMET can be found at http://www.KEMET.com.

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" or other similar expressions and future or conditional verbs such as “will,” “should,” “would,” and “could” 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 outcomes 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) the failure to complete our merger with Yageo Corporation (the “Merger”), (ii) certain business uncertainties and contractual restrictions related to the pendency of the Merger, (iii) our inability to pursue alternatives to the Merger during the pendency of the Merger, (iv) lawsuits filed against us relating to the Merger, (v) 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 and could cause a write down of long-lived assets or goodwill; (vi) an increase in the cost or a decrease in the availability of our principal or single-sourced purchased raw materials; (vii) changes in the competitive environment; (viii) uncertainty of the timing of customer product qualifications in heavily regulated industries; (ix) economic, political, or regulatory changes in the countries in which we operate; (x) difficulties, delays, or unexpected costs in completing the Company’s restructuring plans; (xi) acquisitions and other strategic transactions expose us to a variety of risks, including the ability to successfully integrate and maintain adequate internal controls over financial reporting in compliance with applicable regulations; (xii) our acquisition of TOKIN Corporation may not achieve all of the anticipated results; (xiii) our business could be negatively impacted by increased regulatory scrutiny and litigation; (xiv) difficulties associated with retaining, attracting, and training effective employees and management; (xv) the need to develop innovative products to maintain customer relationships and offset potential price erosion in older products; (xvi) exposure to claims alleging product defects; (xvii) the impact of laws and regulations that apply to our business, including those relating to environmental matters, data protection, cyber security and privacy; (xviii) the impact of international laws relating to trade, export controls and foreign corrupt practices; (xix) changes impacting international trade and corporate tax provisions related to the global manufacturing and sales of our products may have an adverse effect on our financial condition and results of operations; (xx) volatility of financial and credit markets affecting our access to capital; (xxi) default or failure of one or more of our counterparty financial institutions could cause us to incur significant losses; (xxii) the need to reduce the total costs of our products to remain competitive; (xxiii) potential limitation on the use of net operating losses to offset possible future taxable income; (xxiv) restrictions in our debt agreements that could limit our flexibility in operating our business; (xxv) failure to maintain effective internal controls over financial reporting; (xxvi) service interruption, misappropriation of data, or breaches of security as it relates to our information systems could cause a disruption in our operations, financial losses, and damage to our reputation; (xxvii) economic and demographic experience for pension and other post-retirement benefit plans could be less favorable than our assumptions; (xxviii) fluctuation in distributor sales could adversely affect our results of operations; (xxix) earthquakes and other natural disasters could disrupt our operations and have a material adverse effect on our financial condition and results of operations; and (xxx) volatility in our stock price.

 
KEMET CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(Amounts in thousands, except per share data)
(Unaudited)
 
  Three Months Ended   Nine Months Ended
  December 31,   December 31,
  2019   2018   2019   2018
Net sales $ 294,741     $ 350,175     $ 967,380     $ 1,027,024  
Operating costs and expenses:                      
Cost of sales 201,560     226,425     638,901     694,888  
Selling, general and administrative expenses 50,031     48,271     147,243     149,071  
Research and development 12,624     11,357     37,073     33,040  
Restructuring charges 802     1,718     5,930     1,622  
(Gain) loss on write down and disposal of long-lived assets 1,076     788     2,095     1,611  
Total operating costs and expenses 266,093     288,559     831,242     880,232  
Operating income 28,648     61,616     136,138     146,792  
Non-operating (income) expense              
Interest income (904 )   (572 )   (2,525 )   (1,325 )
Interest expense 2,803     4,480     8,099     18,803  
Antitrust class action settlements and regulatory costs 1,597     281     64,695     4,563  
Other (income) expense, net 3,091     13,725     450     2,083  
Income before income taxes and equity income (loss) from equity method investments 22,061     43,702     65,419     122,668  
Income tax expense 5,400     2,600     23,900     9,200  
Income before equity income (loss) from equity method investments 16,661     41,102     41,519     113,468  
Equity income (loss) from equity method investments (59 )   (296 )   163     (301 )
Net income $ 16,602     $ 40,806     $ 41,682     $ 113,167  
               
Net income per basic share $ 0.28     $ 0.70     $ 0.71     $ 1.96  
Net income per diluted share $ 0.28     $ 0.69     $ 0.70     $ 1.91  
               
Weighted-average shares outstanding:              
Basic 58,646     58,010     58,509     57,717  
Diluted 59,529     59,111     59,328     59,116  


KEMET CORPORATION AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(Amounts in thousands, except per share data)
(Unaudited)
 
  December 31,
2019
  March 31,
2019
ASSETS      
Current assets:      
Cash and cash equivalents $ 208,448     $ 207,918  
Accounts receivable, net 142,007     154,059  
Inventories, net 263,123     241,129  
Prepaid expenses and other current assets 42,044     38,947  
Total current assets 655,622     642,053  
Property, plant and equipment, net of accumulated depreciation of $911,634 and $880,451 as of December 31, 2019 and March 31, 2019, respectively 548,594     495,280  
Goodwill 40,294     40,294  
Intangible assets, net 55,117     53,749  
Equity method investments 16,641     12,925  
Deferred income taxes 47,871     57,024  
Other assets 48,193     16,770  
Total assets $ 1,412,332     $ 1,318,095  
       
LIABILITIES AND STOCKHOLDERS’ EQUITY      
Current liabilities:      
Current portion of long-term debt $ 29,032     $ 28,430  
Accounts payable 111,465     153,287  
Accrued expenses 130,991     93,761  
Income taxes payable 3,981     2,995  
Total current liabilities 275,469     278,473  
Long-term debt 282,746     266,041  
Other non-current obligations 153,025     125,360  
Deferred income taxes 13,779     8,806  
Total liabilities 725,019     678,680  
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 58,267 and 57,822 shares at December 31, 2019 and March 31, 2019, respectively 583     578  
Additional paid-in capital 471,641     465,366  
Retained earnings 240,074     204,195  
Accumulated other comprehensive income (loss) (24,985 )   (30,724 )
Total stockholders’ equity 687,313     639,415  
Total liabilities and stockholders’ equity $ 1,412,332     $ 1,318,095  


KEMET CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(Amounts in thousands)
(Unaudited)
 
  Nine months ended December 31,
Operating Activities: 2019   2018
Net income $ 41,682     $ 113,167  
Adjustments to reconcile net income to net cash provided by (used in) operating activities, net of effect of acquisitions:          
Depreciation and amortization 45,530     38,405  
Equity (income) loss from equity method investments (163 )   301  
Non-cash debt and financing costs 3,013     1,085  
(Gain) loss on early extinguishment of debt     15,988  
Stock-based compensation expense 9,258     10,011  
(Gain) loss on write down and disposal of long-lived assets 2,095     1,611  
Pension and other post-retirement benefits 4,009     3,823  
Change in deferred income taxes 13,430     1,395  
Change in operating assets (7,697 )   (42,130 )
Change in operating liabilities (20,327 )   (61,485 )
Other (95 )   556  
Net cash provided by (used in) operating activities 90,735     82,727  
Investing activities:      
Capital expenditures (104,129 )   (77,650 )
Proceeds from sale of assets     169  
Acquisitions, net of cash received (1,294 )    
Proceeds from dividend 433     776  
Contributions to equity method investments (5,000 )   (2,000 )
Net investment hedge settlement 4,536      
Net cash provided by (used in) investing activities (105,454 )   (78,705 )
Financing activities:      
Payments of long-term debt (13,149 )   (332,063 )
Proceeds from long-term debt     283,853  
Customer advances related to customer capacity agreements 31,611     9,495  
Proceeds from termination of derivative instruments 6,476      
Early extinguishment of debt issuance costs     (3,234 )
Debt issuance costs     (1,797 )
Cash flow hedge settlement (2,839 )    
Principal payments on finance leases (1,153 )    
Proceeds from exercise of stock options 298     480  
Payment of dividends (5,803 )   (2,873 )
Net cash provided by (used in) financing activities 15,441     (46,139 )
Net increase (decrease) in cash, cash equivalents and restricted cash 722     (42,117 )
Effect of foreign currency fluctuations on cash, cash equivalents and restricted cash 1,221     (7,236 )
Cash, cash equivalents, and restricted cash, at beginning of fiscal period 207,918     286,846  
Cash, cash equivalents, and restricted cash, at end of fiscal period 209,861     237,493  
Less: Restricted cash at end of period 1,413     3,134  
Cash and cash equivalents at end of period $ 208,448     $ 234,359  
               

Non-GAAP Financial Measures

The Company utilizes certain Non-GAAP financial measures, including “Adjusted gross margin,” “Adjusted SG&A expenses,” “Adjusted operating income,” “Adjusted net income,” “Adjusted net income per basic and diluted share,” “EBITDA,” and “Adjusted EBITDA,” and certain related ratios. Management believes that investors may find it useful to review the Company’s financial results as adjusted to exclude items as determined by management as further described below.

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 by excluding the items outlined in the quantitative reconciliation provided below which might otherwise make comparisons of our ongoing business with prior periods more difficult and obscure trends in ongoing operations. The Company 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 GAAP.

The following table provides a reconciliation from non-GAAP adjusted gross margin to GAAP gross margin, the most directly comparable GAAP measure (amounts in thousands, except percentages):

  Quarters Ended
  (Unaudited)
  December 31,
2019
  September 30,
2019
  December 31,
2018
Net sales $ 294,741     $ 327,397     $ 350,175  
Cost of sales 201,560     213,727     226,425  
Gross margin (GAAP) 93,181     113,670     123,750  
Gross margin as a % of net sales 31.6 %   34.7 %   35.3 %
Non-GAAP adjustments:          
Plant start-up costs 136     (34 )   305  
Stock-based compensation expense 792     982     666  
Adjusted gross margin (non-GAAP) $ 94,109     $ 114,618     $ 124,721  
Adjusted gross margin (non-GAAP) as a % of net sales 31.9 %   35.0 %   35.6 %
                 

Adjusted SG&A Expenses

Adjusted SG&A expenses represents SG&A expenses excluding adjustments which are outlined in the quantitative reconciliation provided below. Management uses adjusted SG&A expenses to facilitate our analysis and understanding of our business operations by excluding these items which might otherwise make comparisons of our ongoing business with prior periods more difficult and obscure trends in ongoing operations. The Company believes that adjusted SG&A expenses is useful to investors because it provides a supplemental way to understand the underlying operating performance of the Company. Adjusted SG&A expenses should not be considered as an alternative to SG&A expenses or any other performance measure derived in accordance with GAAP.

The following table provides a reconciliation from non-GAAP adjusted SG&A expenses to GAAP SG&A expenses, the most directly comparable GAAP measure (amounts in thousands):

  Quarters Ended
  (Unaudited)
  December 31,
2019
  September 30,
2019
  December 31,
2018
SG&A expenses (GAAP) $ 50,031     $ 49,327     $ 48,271  
Non-GAAP adjustments:                
ERP integration costs/IT transition costs 2,029     1,508     2,453  
Stock-based compensation expense 1,521     3,047     767  
Legal expenses related to antitrust class actions (29 )   2,528     1,268  
Merger related expenses 5,283          
Contingent consideration fair value adjustment 33     32      
Adjusted SG&A expenses (non-GAAP) $ 41,194     $ 42,212     $ 43,783  
                       

Adjusted Operating Income

Adjusted operating income represents operating income, excluding adjustments which are outlined in the quantitative reconciliation provided below. We use adjusted operating income to facilitate our analysis and understanding of our business operations by excluding the items outlined in the quantitative reconciliation provided below, which might otherwise make comparisons of our ongoing business with prior periods more difficult and obscure trends in ongoing operations. The Company believes that adjusted operating income is useful to investors to provide a supplemental way to understand our underlying operating performance and allows investors to monitor and understand changes in our ability to generate income from ongoing business operations. Adjusted operating income should not be considered as an alternative to operating income or any other performance measure derived in accordance with GAAP.

The following table provides a reconciliation from non-GAAP adjusted operating income to GAAP operating income, the most directly comparable GAAP measure (amounts in thousands, except percentages):

  Quarters Ended
  (Unaudited)
  December 31,
2019
  September 30,
2019
  December 31,
2018
Net Sales $ 294,741     $ 327,397     $ 350,175  
                       
Operating income (GAAP) $ 28,648     $ 49,090     $ 61,616  
Operating margin as a % of net sales 9.7 %   15.0 %   17.6 %
Non-GAAP adjustments:          
Restructuring charges 802     2,920     1,718  
ERP integration/IT transition costs 2,029     1,508     2,453  
Stock-based compensation expense 2,387     4,146     1,534  
Legal expenses related to antitrust class actions (29 )   2,528     1,268  
Plant start-up costs 136     (34 )   305  
(Gain) loss on write down and disposal of long-lived assets 1,076     59     788  
Merger related expenses 5,283          
Contingent consideration fair value adjustment 33     32      
Adjusted operating income (non-GAAP) $ 40,365     $ 60,249     $ 69,682  
Adjusted operating margin (non-GAAP) as a % of net sales 13.7 %   18.4 %   19.9 %
                 

Adjusted Net Income and Adjusted Net Income Per Share

Adjusted net income and adjusted net income per basic and diluted share represent net income (loss) and net income (loss) per basic and diluted share excluding adjustments which are outlined in the quantitative reconciliation provided below. The Company believes that these non-GAAP financial measures are useful to investors because they provide a supplemental way to understand the underlying operating performance of the Company and allow investors to monitor and understand changes in our ability to generate income from ongoing business operations. Management uses these non-GAAP financial measures to evaluate operating performance by excluding the items outlined in the quantitative reconciliation provided below which might otherwise make comparisons of our ongoing business with prior periods more difficult and obscure trends in ongoing operations. Non-GAAP financial measures should not be considered as an alternative to net income, operating income or any other performance measures derived in accordance with GAAP.

The following table provides a reconciliation from non-GAAP adjusted net income and adjusted net income per basic and diluted share to GAAP net income (loss) and GAAP net income (loss) per basic and diluted share, the most directly comparable GAAP measures (amounts in thousands, except per share data):

  Quarters Ended
  (Unaudited)
  December 31,
2019
  September 30,
2019
  December 31,
2018
GAAP                      
Net sales $ 294,741     $ 327,397     $ 350,175  
Net income (loss) $ 16,602     $ (15,260 )   $ 40,806  
           
Net income (loss) per basic share $ 0.28     $ (0.26 )   $ 0.70  
Net income (loss) per diluted share $ 0.28     $ (0.26 )   $ 0.69  
           
Non-GAAP          
Net income (loss) (GAAP) $ 16,602     $ (15,260 )   $ 40,806  
Non-GAAP adjustments:          
Restructuring charges 802     2,920     1,718  
R&D grant reimbursements and grant income (7 )   19     (470 )
ERP integration/IT transition costs 2,029     1,508     2,453  
Stock-based compensation expense 2,387     4,146     1,534  
Settlements, regulatory costs, and legal expenses related to antitrust class actions 1,568     65,626     1,549  
(Gain) loss on early extinguishment of debt         15,988  
Net foreign exchange (gain) loss 4,113     (2,297 )   (2,218 )
Equity (income) loss from equity method investments 59     (472 )   296  
Plant start-up costs 136     (34 )   305  
(Gain) loss on write down and disposal of long-lived assets 1,076     59     788  
Income tax effect of non-GAAP adjustments (5,693 )   (16,958 )   (91 )
Merger related expenses 5,283          
Unrealized gain on equity securities (794 )        
Contingent consideration fair value adjustment 33     32      
Adjusted net income (non-GAAP) $ 27,594     $ 39,289     $ 62,658  
Adjusted net income per basic share (non-GAAP) $ 0.47     $ 0.67     $ 1.08  
Adjusted net income per diluted share (non-GAAP) $ 0.46     $ 0.66     $ 1.06  
Weighted average shares outstanding:          
Weighted average shares-basic 58,646     58,528     58,010  
Weighted average shares-diluted (1) 59,529     59,271     59,111  
_________________
(1) For the quarter ended September 30, 2019, diluted shares were used to compute adjusted net income per diluted share (non-GAAP).
 

EBITDA and Adjusted EBITDA

EBITDA represents net income before income tax expense, interest expense, net, and depreciation and amortization expense. We present EBITDA as a supplemental measure of our ability to service debt. We believe EBITDA 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; and depreciation and amortization are non-cash charges.

We also present adjusted EBITDA, which is EBITDA excluding adjustments that are outlined in the following quantitative reconciliation provided, as a supplemental measure of our performance and because we believe this measure is frequently used by securities analysts, investors, and other interested parties in the evaluation of companies in our industry. The items excluded from adjusted EBITDA are excluded in order to better reflect our continuing operations.

In evaluating adjusted EBITDA, you should be aware that in the future we may incur expenses similar to the adjustments noted below. Our presentation of adjusted EBITDA should not be construed as an inference that our future results will be unaffected by these types of adjustments. Adjusted EBITDA is not a measurement of our financial performance under GAAP and should not be considered as an alternative to net income, operating income or any other performance measures derived in accordance with GAAP or as an alternative to cash flow from operating activities as a measure of our liquidity.

Our adjusted EBITDA 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 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 payments 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 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 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 GAAP results and using adjusted EBITDA as supplementary information.

The following table provides a reconciliation from EBITDA, non-GAAP adjusted EBITDA, and non-GAAP adjusted EBITDA Margin to GAAP net income (loss), the most directly comparable GAAP measure (amounts in thousands, except percentages):

  Quarters Ended
  (Unaudited)
  December 31,
2019
  September 30,
2019
  December 31,
2018
Net sales $ 294,741     $ 327,397     $ 350,175  
                       
Net income (loss) (GAAP) $ 16,602     $ (15,260 )   $ 40,806  
Net income (loss) margin as a % of net sales 5.6 %   (4.7 )%   11.7 %
Non-GAAP adjustments:          
Interest expense, net 1,899     1,939     3,908  
Income tax expense 5,400     1,700     2,600  
Depreciation and amortization 16,154     15,117     12,763  
EBITDA (non-GAAP) 40,055     3,496     60,077  
Excluding the following items:          
Restructuring charges 802     2,920     1,718  
R&D grant reimbursements and grant income (7 )   19     (470 )
ERP integration/IT transition costs 2,029     1,508     2,453  
Stock-based compensation expense 2,387     4,146     1,534  
Settlements, regulatory costs, and legal expenses related to antitrust class actions 1,568     65,626     1,549  
Net foreign exchange (gain) loss 4,113     (2,297 )   (2,218 )
Equity (income) loss from equity method investments 59     (472 )   296  
(Gain) loss on early extinguishment of debt         15,988  
Plant start-up costs 136     (34 )   305  
(Gain) loss on write down and disposal of long-lived assets 1,076     59     788  
Merger related expenses 5,283          
Unrealized gain on equity securities (794 )        
Contingent consideration fair value adjustment 33     32      
Adjusted EBITDA (non-GAAP) $ 56,740     $ 75,003     $ 82,020  
Adjusted EBITDA margin (non-GAAP) as a % of net sales 19.3 %   22.9 %   23.4 %


Contact: Gregory C. Thompson Richard Vatinelle
  Executive Vice President and Vice President and
  Chief Financial Officer Treasurer
  GregThompson@KEMET.com InvestorRelations@KEMET.com
  954-595-5081 954-766-2819