UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): May 7, 2015

 

 

CECO Environmental Corp.

(Exact Name of registrant as specified in its charter)

 

 

 

Delaware   000-7099   13-2566064

(State or other jurisdiction

of in corporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

4625 Red Bank Road

Cincinnati, OH

  45227
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (513) 458-2600

Not applicable

(Former Name or Former Address, if Changed Since Last Report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

x Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02. Results of Operations and Financial Condition.

On May 7, 2015, CECO Environmental Corp., a Delaware corporation (“CECO”) issued a press release announcing its financial results for the three months ended March 31, 2015. A copy of the press release is furnished as Exhibit 99.1 to this report and is incorporated herein by reference. Additionally, on May 7, 2015, CECO held a conference call for investors to discuss its financial results for the three months ended March 31, 2015. A copy of investor presentation is furnished as Exhibit 99.2 to this report and is incorporated herein by reference.

The information in this Item 2.02, including the exhibit, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 8.01 Other Events

The information set forth under Item 2.02 of this Current Report on Form 8-K is incorporated by reference in this Item 8.01.

Important Information for Investors and Stockholders

The information in this Form 8-K is not a substitute for the prospectus/proxy statement that CECO Environmental Corp. (“CECO”) and PMFG, Inc. (“PMFG”) will file with the SEC, which will include a prospectus with respect to shares of CECO common stock to be issued in the merger and a proxy statement of each of CECO and PMFG in connection with the merger between CECO and PMFG (the “Prospectus/Proxy Statement”). The Prospectus/Proxy Statement will be sent or given to the stockholders of CECO and PMFG when it becomes available and will contain important information about the merger and related matters, including detailed risk factors. CECO’s AND PMFG’s SECURITY HOLDERS ARE ADVISED TO READ THE PROSPECTUS/PROXY STATEMENT CAREFULLY WHEN IT BECOMES AVAILABLE BECAUSE IT WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED MERGER. The Prospectus/Proxy Statement and other documents that will be filed with the SEC by CECO and PMFG will be available without charge at the SEC’s website, www.sec.gov, or by directing a request when such a filing is made to (1) CECO Environmental Corp. by mail at 4625 Red Bank Road Suite 200, Cincinnati, Ohio 45227, Attention: Investor Relations, by telephone at 800-333-5475 or by going to CECO’s Investor page on its corporate website at www.cecoenviro.com; or (2) PMFG, Inc. by mail at 14651 North Dallas Parkway Suite 500, Dallas, Texas 75254, Attention: Investor Relations, by telephone at 877-879-7634, or by going to PMFG, Inc.’s Investors page on its corporate website at www.pmfginc.com. A final proxy statement or proxy/prospectus statement will be mailed to stockholders of CECO and PMFG as of their respective record dates.

The information in this Form 8-K is neither an offer to sell nor the solicitation of an offer to sell, subscribe for or buy any securities, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction. This Form 8-K is also not a solicitation of any vote in any jurisdiction pursuant to the proposed transactions or otherwise. No offer of securities or solicitation will be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.

Proxy Solicitation

CECO and PMFG, and certain of their respective directors, executive officers and other members of management and employees may be deemed participants in the solicitation of proxies in connection with the proposed transactions. Information about the directors and executive officers of CECO is set forth in the proxy statement for CECO’s 2015 annual meeting of stockholders and CECO’s 10-K for the year ended December 31, 2014. Information about the directors and executive officers of PMFG is set forth in the proxy statement for PMFG’s 2014 annual meeting of shareholders and PMFG’s Form 10-K for the year ended June 28, 2014. Investors may obtain additional information regarding the interests of such participants in the proposed transactions by reading the prospectus/proxy statement for such proposed transactions when it becomes available.


Non-GAAP

CECO is providing non-GAAP historical financial measures within this Form 8-K as the Company believes that these figures are helpful in allowing individuals to better assess the ongoing nature of CECO’s core operations. A “non-GAAP financial measure” is a numerical measure of a company’s historical financial performance that excludes amounts that are included in the most directly comparable measure calculated and presented in the GAAP statement of operations.

Non-GAAP gross margin, non-GAAP operating income, non-GAAP net income, non-GAAP gross profit margin, non-GAAP operating margin, non-GAAP earnings per basic and diluted share and non-GAAP Adjusted EBITDA, as we present them in the financial data included in this press release, have been adjusted to exclude the effects of expenses related to property, plant equipment valuation adjustments, acquisition and integration expense activities including retention, legal, accounting, banking, amortization and contingent earn-out expenses, foreign currency re-measurement, legal reserves and the associated tax benefit of these charges. Management believes that these items are not necessarily indicative of the Company’s ongoing operations and their exclusion provides individuals with additional information to compare the company’s results over multiple periods. Management utilizes this information to evaluate its ongoing financial performance. Our financial statements may continue to be affected by items similar to those excluded in the non-GAAP adjustments described above, and exclusion of these items from our non-GAAP financial measures should not be construed as an inference that all such costs are unusual or infrequent.

Non-GAAP gross margin, non-GAAP operating income, non-GAAP net income, non-GAAP gross profit margin, non-GAAP operating margin, non-GAAP earnings per basic and diluted shares and non-GAAP Adjusted EBITDA are not calculated in accordance with GAAP, and should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. Non-GAAP financial measures have limitations in that they do not reflect all of the costs associated with the operations of our business as determined in accordance with GAAP. As a result, you should not consider these measures in isolation or as a substitute for analysis of CECO’s results as reported under GAAP.

In accordance with the requirements of Regulation G issued by the Securities and Exchange Commission, non-GAAP gross margin, non-GAAP operating income, non-GAAP net income, non-GAAP gross profit margin, non-GAAP operating margin, non-GAAP earnings per basic and diluted share and non-GAAP Adjusted EBITDA, stated in this Form 8-K present the most directly comparable GAAP financial measure and reconcile to the most directly comparable GAAP financial measures.

Safe Harbor for Forward-Looking Statements

Any statements contained in this Form 8-K other than statements of historical fact, including statements about management’s beliefs and expectations, are forward-looking statements and should be evaluated as such. These statements are made on the basis of management’s views and assumptions regarding future events and business performance. Words such as “estimate,” “believe,” “anticipate,” “expect,” “intend,” “plan,” “target,” “project,” “should,” “may,” “will” and similar expressions are intended to identify forward-looking statements. Forward-looking statements (including oral representations) involve risks and uncertainties that may cause actual results to differ materially from any future results, performance or achievements expressed or implied by such statements. These risks and uncertainties include, but are not limited to: our ability to successfully complete the acquisition of PMFG; our ability to successfully integrate acquired businesses and realize the synergies from acquisitions, including PMFG, as well as a number of factors related to our business including economic and financial market conditions generally and economic conditions in CECO’s service areas; dependence on fixed price contracts and the risks associated therewith, including actual costs exceeding estimates and method of accounting for contract revenue; fluctuations in operating results from period to period due to seasonality of the business; the effect of growth on CECO’s infrastructure, resources, and existing sales; the ability to expand operations in both new and existing markets; the potential for contract delay or cancellation; changes in or developments with respect to any litigation or investigation; the potential for fluctuations in prices for manufactured components and raw materials; the substantial amount of debt incurred in connection with our recent acquisitions and our ability to repay or refinance it or incur additional debt in the future; the impact of federal, state or local government regulations; economic and political conditions generally; and the effect of competition in the product recovery, air pollution control and fluid handling and filtration industries. These and other risks and uncertainties are discussed in more


detail in CECO’s filings with the Securities and Exchange Commission, including our reports on Form 10-K and Form 10-Q. Many of these risks are beyond management’s ability to control or predict. Should one or more of these risks or uncertainties materialize, or should the assumptions prove incorrect, actual results may vary in material aspects from those currently anticipated. Investors are cautioned not to place undue reliance on such forward-looking statements as they speak only to our views as of the date the statement is made. All forward-looking statements attributable to CECO or persons acting on behalf of CECO are expressly qualified in their entirety by the cautionary statements and risk factors contained in this Form 8-K and CECO’s respective filings with the Securities and Exchange Commission. Furthermore, forward-looking statements speak only as of the date they are made. Except as required under the federal securities laws or the rules and regulations of the Securities and Exchange Commission, CECO undertakes no obligation to update or review any forward-looking statements, whether as a result of new information, future events or otherwise.


Item 9.01. Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit
Number

  

Exhibit Title

99.1    Press Release, dated May 7, 2015.
99.2    Investor Presentation Slides, dated May 7, 2015.


Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date: May 7, 2015 CECO Environmental Corp.
By:

/s/ Edward J. Prajzner

Edward J. Prajzner
Chief Financial Officer


Exhibit 99.1

 

LOGO

 

NasdaqGM:CECE NEWS RELEASE

CECO Environmental Corp. Reports First Quarter 2015 Financial Results

Achieves record quarterly revenue and bookings

 

    Revenue of $81.0 million for the first quarter was up 41.6% from the same period last year; organic revenue was up 8.6% on a constant currency basis compared to the same period last year.

 

    Achieved record bookings in the first quarter of $93.9 million, including 9.3% year-over-year organic growth; backlog grew 9.2% sequentially.

 

    Gross profit of $21.0 million (25.9% gross margin) for the first quarter was up 6.6%, from $19.7 million (34.5% gross margin) in the prior-year period.

 

    Operating income of $3.0 million (3.7% operating margin) for the first quarter was down 45.4%, from $5.5 million (9.6% operating margin) in the prior-year period. Non-GAAP operating income was $7.5 million (9.3% non-GAAP operating margin) for the first quarter, down 9.6% from $8.3 million (14.5% non-GAAP operating margin) in the prior-year period.

 

    Adjusted EBITDA was $8.6 million for the first quarter, down from $9.4 million in the prior-year period.

 

    Net income per diluted share of $0.01 for the first quarter, compared with net income per diluted share of $0.12 in the prior-year period. Non-GAAP net income per diluted share was $0.21 for the first quarter of 2015, compared with $0.19 for the prior-year period.

CINCINNATI, Ohio, May 7, 2015 — CECO Environmental Corp. (NasdaqGM:CECE), a leading global environmental, energy and fluid handling technology company, today reported its financial results for the first quarter of 2015.

Revenue in the first quarter of 2015 was $81.0 million, up 41.6% from revenue of $57.2 million in the prior-year’s first quarter. Recent acquisitions contributed $20.5 million of revenue in the first quarter. Organic revenue increased 8.6% on a constant currency basis compared to last year.

Net income was $0.2 million in the first quarter of 2015 as compared to net income of $3.0 million in the first quarter of 2014. Excluding acquisition and integration expenses, amortization and earn-out expenses, inventory and plant, property and equipment valuation adjustments attributable to recent acquisitions, and foreign currency re-measurement, non-GAAP net income increased 14.0% to $5.7 million. Net income per diluted share was $0.01 in the first quarter of 2015 as compared with net income per diluted share of $0.12 in the first quarter of 2014. Non-GAAP net income per diluted share, adjusted as noted above, was $0.21 per diluted share in the first quarter 2015 share compared with $0.19 in the first quarter of 2014.

Cash and cash equivalents were $19.0 million and bank debt was $114.6 million as of March 31, 2015 compared to $19.4 million and $114.2 million, respectively, as of December 31, 2014.

BACKLOG AND BOOKINGS

Total backlog at March 31, 2015 was $153.0 million as compared with $140.1 million on December 31, 2014, and $104.9 million on March 31, 2014. Bookings were $93.9 million in the first quarter of 2015, compared with $63.6 million in the first quarter of 2014, an increase of 47.6%. Bookings increased 9.3% on an organic basis versus last year.


QUARTERLY DIVIDEND

On May 6, 2015, CECO’s Board of Directors approved a quarterly dividend of $0.066 per share. The dividend will be paid on June 26, 2015 to all stockholders of record at the close of business on June 12, 2015. CECO initiated a Dividend Reinvestment Plan (“DRIP”) in 2012 that provides for the voluntary reinvestment of dividends by its stockholders.

OPERATIONAL SUMMARY

“I am proud of the team’s focus on our Sales Excellence and OneCECO initiatives, which helped drive 8.6% organic revenue growth and 9.3% organic bookings growth over the first quarter of 2014,” said Jeff Lang, Chief Executive Officer of CECO. “We continue to place an intense effort on these initiatives and I am proud of the progress we are making. However, I am disappointed with our gross margins in the quarter. We expected a lower gross margin due primarily to an anticipated mix shift related to the previously discussed large order in our Energy segment and the acquisitions made in 2014. Notwithstanding, we did not expect lower contributions from Emtrol and Effox related to the timing of some lower margin backlog being processed. These factors more than offset margin improvements made in the Fluid Handling segment. We expect margins to improve throughout the year as we process through our current backlog, which is at higher gross and operating margins.”

Jeff Lang also commented, “We are also excited by the opportunity to bring PMFG’s product portfolio into the CECO family, which will be a key strategic addition to our business. We believe the combination of the sales and cost synergies are very compelling and will help to drive long-term shareholder value.”

Jeff Lang, Chief Executive Officer, and Ed Prajzner, Chief Financial Officer, will discuss the Company’s first quarter results during a conference call scheduled for Thursday, May 7, 2015 at 8:30 a.m. EST (7:30 a.m. Central Time).

CLICK HERE (or copy and paste this link: https://viavid.webcasts.com/starthere.jsp?ei=1062481) to register for, and listen to the live Earnings Call Webcast. The webcast of the live call and a copy of the presentation to be used during the call can also be accessed from the homepage of CECO’s website at http://www.cecoenviro.com.

You may also participate by calling the US/Canada Dial-In # 1-888-438-5524 (Toll-Free) or the International Dial-In # 1-719-457-1035 (Conference ID 1888082) at 8:20 AM ET.

A taped replay of the conference call will be available from 11:30 AM ET on the day of the call until Thursday, May 21, 2015 at 11:59 PM ET. To access the taped replay, call the US/Canada Dial-In # 1-877-870-5176 or the International Dial-In # 1-858-384-5517 and enter conference ID 1888082.


ABOUT CECO ENVIRONMENTAL

CECO Environmental is a leading global environmental, energy and fluid handling technology company. Through its well-known brands, CECO provides a wide spectrum of products and services including dampers & diverters, cyclonic technology, thermal oxidizers, filtration systems, scrubbers, exhaust systems, fluid handling equipment and plant engineered services and engineered design build fabrication. These products play a vital role in helping companies achieve exacting production standards, meeting increasing plant needs and stringent emissions control regulations around the globe. CECO believes that it globally serves the broadest range of markets and industries including power, municipalities, chemical, industrial manufacturing, refining, petrochemical, metals, minerals & mining, hospitals and universities. CECO is focused on building long-term shareholder value by bringing its unique technology, portfolio and operational excellence to strategic key growth markets around the world, while maintaining the highest standards of employee development, project execution and safety leadership. CECO is listed on NASDAQ under the ticker symbol “CECE” and is a member company of the Russell 2000 Index. For more information on CECO Environmental, please visit the company’s website at http://www.cecoenviro.com.

Contact:

Corporate Information

Jeff Lang, Chief Executive Officer

Edward Prajzner, Chief Financial Officer

1-800-333-5475

or

Investor Relations:

Shawn Severson

The Blueshirt Group

Phone: (415) 489-2198

Email: Shawn@blueshirtgroup.com


CECO ENVIRONMENTAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

 

(dollars in thousands, except per share data)    (unaudited)
MARCH 31,
2015
    DECEMBER 31,
2014
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 18,990      $ 19,362   

Accounts receivable, net

     59,193        58,394   

Costs and estimated earnings in excess of billings on uncompleted contracts

     31,985        24,371   

Inventories, net

     23,818        23,416   

Prepaid expenses and other current assets

     8,629        9,046   

Prepaid income taxes

     4,373        4,190   

Assets held for sale

     4,033        4,188   
  

 

 

   

 

 

 

Total current assets

  151,021      142,967   

Property, plant and equipment, net

  17,739      18,961   

Goodwill

  168,126      167,547   

Intangible assets-finite life, net

  54,833      58,398   

Intangible assets-indefinite life

  19,465      19,766   

Deferred charges and other assets

  6,244      6,726   
  

 

 

   

 

 

 
$ 417,428    $ 414,365   
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

Current liabilities:

Current portion of debt

$ 11,463    $ 8,887   

Accounts payable and accrued expenses

  57,117      51,462   

Billings in excess of costs and estimated earnings on uncompleted contracts

  15,029      14,597   

Income taxes payable

  265      405   
  

 

 

   

 

 

 

Total current liabilities

  83,874      75,351   

Other liabilities

  26,997      27,884   

Debt, less current portion

  101,442      103,541   

Deferred income tax liability, net

  25,783      26,365   
  

 

 

   

 

 

 

Total liabilities

  238,096      233,141   
  

 

 

   

 

 

 

Commitments and contingencies

Shareholders’ equity:

Preferred stock, $.01 par value; 10,000 shares authorized, none issued

  —        —     

Common stock, $.01 par value; 100,000,000 shares authorized, 26,411,511 and 26,404,869 shares issued in 2015 and 2014, respectively

  264      264   

Capital in excess of par value

  169,420      168,886   

Accumulated earnings

  17,510      19,051   

Accumulated other comprehensive loss

  (7,506   (6,621
  

 

 

   

 

 

 
  179,688      181,580   

Less treasury stock, at cost, 137,920 shares in 2015 and 2014

  (356   (356
  

 

 

   

 

 

 

Total shareholders’ equity

  179,332      181,224   
  

 

 

   

 

 

 
$ 417,428    $ 414,365   
  

 

 

   

 

 

 


CECO ENVIRONMENTAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(unaudited)

 

     THREE MONTHS ENDED
MARCH 31,
 
(dollars in thousands, except per share data)    2015     2014  

Net sales

   $ 80,985      $ 57,170   

Cost of sales

     60,010        37,441   
  

 

 

   

 

 

 

Gross profit

  20,975      19,729   

Selling and administrative expenses

  13,661      11,679   

Acquisition and integration expenses

  331      70   

Amortization and earn-out expenses

  4,004      2,488   
  

 

 

   

 

 

 

Income from operations

  2,979      5,492   

Other expense, net

  (1,736   (106

Interest expense

  (960   (742
  

 

 

   

 

 

 

Income before income taxes

  283      4,644   

Income tax expense

  85      1,623   
  

 

 

   

 

 

 

Net income

$ 198    $ 3,021   
  

 

 

   

 

 

 

Earnings per share:

Basic

$ 0.01    $ 0.12   
  

 

 

   

 

 

 

Diluted

$ 0.01    $ 0.12   
  

 

 

   

 

 

 

Weighted average number of common shares outstanding:

Basic

  26,271,316      25,606,352   

Diluted

  26,660,595      26,115,512   

 


CECO ENVIRONMENTAL CORP. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

 

     Three Months Ended March 31,  
(dollars in millions)    2015     2014  

Gross profit as reported in accordance with GAAP

   $ 21.0      $ 19.7   

Gross profit margin in accordance with GAAP

     25.9 %      34.5 % 

Plant, property and equipment valuation adjustment

     0.2        0.2  
  

 

 

   

 

 

 

Non-GAAP gross margin

$ 21.2    $ 19.9   

Gross profit margin

  26.2 %    34.8 % 
     Three Months Ended March 31,  
(dollars in millions)    2015     2014  

Operating income as reported in accordance with GAAP

   $ 3.0      $ 5.5   

Operating margin in accordance with GAAP

     3.7 %      9.6 % 

Plant, property and equipment valuation adjustment

     0.2        0.2  

Acquisition and integration expenses

     0.3        0.1  

Amortization and earn-out expenses

     4.0        2.5  
  

 

 

   

 

 

 

Non-GAAP operating income

$ 7.5    $ 8.3   

Operating margin

  9.3 %    14.5 % 
     Three Months Ended March 31,  
(dollars in millions)    2015     2014  

Net income as reported in accordance with GAAP

   $ 0.2      $ 3.0   

Plant, property and equipment valuation adjustment

     0.2        0.2  

Acquisition and integration expenses

     0.3        0.1  

Amortization and earn-out expenses

     4.0        2.5  

Foreign currency remeasurement

     2.7        —    

Tax benefit of expenses

     (1.7     (0.8 )
  

 

 

   

 

 

 

Non-GAAP net income

$ 5.7    $ 5.0   

Depreciation

  0.7      0.8   

Non-cash stock compensation

  0.4      0.3   

Other (income)/expense

  (1.0   0.1   

Interest expense

  1.0      0.7   

Income tax expense

  1.8      2.5   
  

 

 

   

 

 

 

Non-GAAP Adjusted EBITDA

$ 8.6    $ 9.4   

Earnings per share:

Basic

$ 0.01    $ 0.12   

Diluted

$ 0.01    $ 0.12   

Non-GAAP net income per share:

Basic

$ 0.22    $ 0.20   

Diluted

$ 0.21    $ 0.19   

 


NOTE REGARDING NON-GAAP FINANCIAL MEASURES

CECO is providing the non-GAAP historical financial measures presented above as the Company believes that these figures are helpful in allowing individuals to better assess the ongoing nature of CECO’s core operations. A “non-GAAP financial measure” is a numerical measure of a company’s historical financial performance that excludes amounts that are included in the most directly comparable measure calculated and presented in the GAAP statement of operations.

Non-GAAP gross margin, non-GAAP operating income, non-GAAP net income, non-GAAP gross profit margin, non-GAAP operating margin, non-GAAP earnings per basic and diluted share and non-GAAP Adjusted EBITDA, as we present them in the financial data included in this press release, have been adjusted to exclude the effects of expenses related to property, plant equipment valuation adjustments, acquisition and integration expense activities including retention, legal, accounting, banking, amortization and contingent earnout expenses, foreign currency re-measurement, legal reserves and the associated tax benefit of these charges. Management believes that these items are not necessarily indicative of the Company’s ongoing operations and their exclusion provides individuals with additional information to compare the company’s results over multiple periods. Management utilizes this information to evaluate its ongoing financial performance. Our financial statements may continue to be affected by items similar to those excluded in the non-GAAP adjustments described above, and exclusion of these items from our non-GAAP financial measures should not be construed as an inference that all such costs are unusual or infrequent.

Non-GAAP gross margin, non-GAAP operating income, non-GAAP net income, non-GAAP gross profit margin, non-GAAP operating margin, non-GAAP earnings per basic and diluted shares and non-GAAP Adjusted EBITDA are not calculated in accordance with GAAP, and should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. Non-GAAP financial measures have limitations in that they do not reflect all of the costs associated with the operations of our business as determined in accordance with GAAP. As a result, you should not consider these measures in isolation or as a substitute for analysis of CECO’s results as reported under GAAP.

In accordance with the requirements of Regulation G issued by the Securities and Exchange Commission, non-GAAP gross margin, non-GAAP operating income, non-GAAP net income, non-GAAP gross profit margin, non-GAAP operating margin, non-GAAP earnings per basic and diluted share and non-GAAP Adjusted EBITDA, stated in the tables above present the most directly comparable GAAP financial measure and reconcile to the most directly comparable GAAP financial measures.


Safe Harbor

Any statements contained in this press release other than statements of historical fact, including statements about management’s beliefs and expectations, are forward-looking statements and should be evaluated as such. These statements are made on the basis of management’s views and assumptions regarding future events and business performance. Words such as “estimate,” “believe,” “anticipate,” “expect,” “intend,” “plan,” “target,” “project,” “should,” “may,” “will” and similar expressions are intended to identify forward-looking statements. Forward-looking statements (including oral representations) involve risks and uncertainties that may cause actual results to differ materially from any future results, performance or achievements expressed or implied by such statements. These risks and uncertainties include, but are not limited to: our ability to successfully complete the acquisition of PMFG; our ability to successfully integrate acquired businesses and realize the synergies from acquisitions, including PMFG, as well as a number of factors related to our business including economic and financial market conditions generally and economic conditions in CECO’s service areas; dependence on fixed price contracts and the risks associated therewith, including actual costs exceeding estimates and method of accounting for contract revenue; fluctuations in operating results from period to period due to seasonality of the business; the effect of growth on CECO’s infrastructure, resources, and existing sales; the ability to expand operations in both new and existing markets; the potential for contract delay or cancellation; changes in or developments with respect to any litigation or investigation; the potential for fluctuations in prices for manufactured components and raw materials; the substantial amount of debt incurred in connection with our recent acquisitions and our ability to repay or refinance it or incur additional debt in the future; the impact of federal, state or local government regulations; economic and political conditions generally; and the effect of competition in the product recovery, air pollution control and fluid handling and filtration industries. These and other risks and uncertainties are discussed in more detail in CECO’s filings with the Securities and Exchange Commission, including our reports on Form 10-K and Form 10-Q. Many of these risks are beyond management’s ability to control or predict. Should one or more of these risks or uncertainties materialize, or should the assumptions prove incorrect, actual results may vary in material aspects from those currently anticipated. Investors are cautioned not to place undue reliance on such forward-looking statements as they speak only to our views as of the date the statement is made. All forward-looking statements attributable to CECO or persons acting on behalf of CECO are expressly qualified in their entirety by the cautionary statements and risk factors contained in this press release and CECO’s respective filings with the Securities and Exchange Commission. Furthermore, forward-looking statements speak only as of the date they are made. Except as required under the federal securities laws or the rules and regulations of the Securities and Exchange Commission, CECO undertakes no obligation to update or review any forward-looking statements, whether as a result of new information, future events or otherwise.


Important Information for Investors and Stockholders

This communication does not constitute an offer to sell or the solicitation of an offer to buy securities or a solicitation of any vote or approval. This communication is not a substitute for the prospectus/proxy statement that CECO and PMFG will file with the SEC. Investors in CECO or PMFG are urged to read the prospectus/proxy statement, which will contain important information, including detailed risk factors, when it becomes available. The prospectus/proxy statement and other documents that will be filed by CECO and PMFG with the SEC will be available free of charge at the SEC’s website, www.sec.gov, or by directing a request when such a filing is made to (1) CECO Environmental Corp., by mail at 4625 Red Bank Road Suite 200, Cincinnati, Ohio 45227, Attention: Investor Relations, by telephone at 800-333-5475 or by going to CECO’s Investor page on its corporate website at www.cecoenviro.com; or (2) PMFG, Inc. by mail at 14651 North Dallas Parkway Suite 500, Dallas, Texas 75254, Attention: Investor Relations, by telephone at 877-879-7634, or by going to PMFG, Inc.’s Investors page on its corporate website at www.pmfginc.com. A final prospectus/proxy statement will be mailed to CECO’s stockholders and shareholders of PMFG.

Proxy Solicitation

CECO and PMFG, and certain of their respective directors, executive officers and other members of management and employees may be deemed participants in the solicitation of proxies in connection with the proposed transactions. Information about the directors and executive officers of CECO is set forth in the proxy statement for CECO’s 2015 annual meeting of stockholders and CECO’s 10-K for the year ended December 31, 2014. Information about the directors and executive officers of PMFG is set forth in the proxy statement for PMFG’s 2014 annual meeting of shareholders and PMFG’s Form 10-K for the year ended June 28, 2014. Investors may obtain additional information regarding the interests of such participants in the proposed transactions by reading the prospectus/proxy statement for such proposed transactions when it becomes available.



Q1 2015 Financial Results Conference Call
May 7, 2015
A global industrial technology company focused on
environmental, energy, fluid handling industries
Exhibit 99.2


Non-GAAP Financial Information
CECO is providing the non-GAAP historical financial measures in this presentation, as the Company believes that these figures are helpful in allowing
individuals to better assess the ongoing nature of CECO’s core operations. A "non-GAAP financial measure" is a numerical measure of a company's
historical financial performance that excludes amounts that are included in the most directly comparable measure calculated and presented in the
GAAP statement of operations.
Non-GAAP gross margin, non-GAAP operating income, non-GAAP net income, non-GAAP adjusted EBITDA, non-GAAP gross profit margin, non-
GAAP
operating
margin,
non-GAAP
earnings
per
basic
and
diluted
share,
as
we
present
them
in
the
financial
data
included
in
this
presentation,
have
been adjusted to exclude the effects of expenses related to property, plant, and equipment valuation adjustments, acquisition and integration expense
activities including retention, legal, accounting, banking, amortization and earnout expenses, the impact of foreign currency remeasurement and the
associated tax benefit of these charges. Management believes that these items are not necessarily indicative of the Company’s ongoing operations
and their exclusion provides individuals with additional information to compare the Company's results over multiple periods.  Additionally, management
utilizes
this
information
to
evaluate
its
ongoing
financial
performance.
Our
financial
statements
may
continue
to
be
affected
by
items
similar
to
those
excluded in the non-GAAP adjustments described above, and exclusion of these items from our non-GAAP financial measures should not be construed
as an inference that all such costs are unusual or infrequent.
Non-GAAP gross margin, non-GAAP operating income, non-GAAP net income, non-GAAP adjusted EBITDA, non-GAAP gross profit margin, non-
GAAP
operating
margin,
and
non-GAAP
earnings
per
basic
and
diluted
shares
are
not
calculated
in
accordance
with
GAAP,
and
should
be
considered
supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. Non-GAAP financial measures
have limitations in that they do not reflect all of the costs associated with the operations of our business as determined in accordance with GAAP. As a
result, you should not consider these measures in isolation or as a substitute for analysis of CECO’s results as reported under GAAP.
In accordance with the requirements of Regulation G issued by the Securities and Exchange Commission, non-GAAP gross margin, non-GAAP
operating income, non-GAAP net income, non-GAAP adjusted EBITDA, non-GAAP gross profit margin, non-GAAP operating margin, and non-GAAP
earnings per basic and diluted share stated in the tables above are reconciled to the most directly comparable GAAP financial measures. Free cash
flow
has
limitations
due
to
the
fact
that
it
does
not
represent
the
residual
cash
flow
available
for
discretionary
expenditures,
since
it
does
not
take
into
account debt service requirements or other non-discretionary expenditures that are not deducted from the measure.  Adjusted EBITDA and Free Cash
Flow are not calculated in accordance with GAAP, and should be considered supplemental to, and not as a substitute for, or superior to, financial
measures calculated in accordance with GAAP  Additionally, CECO cautions investors that the non-GAAP financial measures used by the Company
may not be comparable to similarly titled measures of other companies.
Safe Harbor Statement
2


Forward-looking Statements
Any statements contained in this presentation other than statements of historical fact, including statements about management’s beliefs
and expectations, are forward-looking statements and should be evaluated as such. These statements are made on the basis of
management’s
views
and
assumptions
regarding
future
events
and
business
performance.
Words
such
as
“estimate,”
“believe,”
“anticipate,”
“expect,”
“intend,”
“plan,”
“target,”
“project,”
“should,”
“may,”
“will”
and similar expressions are intended to identify forward-
looking statements. Forward-looking statements (including oral representations) involve risks and uncertainties that may cause actual
results to differ materially from any future results, performance or achievements expressed or implied by such statements. These
risks
and uncertainties include, but are not limited to: our ability to successfully complete the acquisition of PMFG; our ability to successfully
integrate acquired businesses and realize the synergies from acquisitions, including PMFG, as well as a number of factors related to our
business including economic and financial market conditions generally and economic conditions in CECO’s service areas; dependence
on
fixed
price
contracts
and
the
risks
associated
therewith,
including
actual
costs
exceeding
estimates
and
method
of
accounting
for
contract revenue; fluctuations in operating results from period to period due to seasonality of the business; the effect of growth on
CECO’s infrastructure, resources, and existing sales; the ability to expand operations in both new and existing markets; the potential for
contract delay or cancellation; changes in or developments with respect to any litigation or investigation; the potential for fluctuations in
prices for manufactured components and raw materials; the substantial amount of debt incurred in connection with our recent
acquisitions and our ability to repay or refinance it or incur additional debt in the future; the impact of federal, state or local government
regulations; economic and political conditions generally; and the effect of competition in the product recovery, air pollution control and
fluid handling and filtration industries. These and other risks and uncertainties are discussed in more detail in CECO’s filings with the
Securities and Exchange Commission, including our reports on Form 10-K and Form 10-Q. Many of these risks are beyond
management’s ability to control or predict. Should one or more of these risks or uncertainties materialize, or should the assumptions
prove incorrect, actual results may vary in material aspects from those currently anticipated. Investors are cautioned not to place undue
reliance on such forward-looking statements as they speak only to our views as of the date the statement is made. All forward-looking
statements attributable to CECO or persons acting on behalf of CECO are expressly qualified in their entirety by the cautionary
statements and risk factors contained in this presentation and CECO’s respective filings with the Securities and Exchange Commission.
Furthermore, forward-looking statements speak only as of the date they are made. Except as required under the federal securities laws
or the rules and regulations of the Securities and Exchange Commission, CECO undertakes no obligation to update or review any
forward-looking statements, whether as a result of new information, future events or otherwise.
Safe Harbor Statement
3


Important Information for Investors and Stockholders
This communication does not constitute an offer to sell or the solicitation of an offer to buy securities or a solicitation of any vote or
approval.
This
communication
is
not
a
substitute
for
the
prospectus/proxy
statement
that
CECO
and
PMFG
will
file
with
the
SEC.
Investors
in
CECO
or
PMFG
are
urged
to
read
the
prospectus/proxy
statement,
which
will
contain
important
information,
including
detailed risk factors, when it becomes available. The prospectus/proxy statement and other documents that will be filed by CECO and
PMFG with the SEC will be available free of charge at the SEC’s website, www.sec.gov, or by directing a request when such a filing is
made to (1) CECO Environmental Corp., by mail at 4625 Red Bank Road Suite 200, Cincinnati, Ohio 45227, Attention: Investor
Relations, by telephone at 800-333-5475 or by going to CECO’s Investor page on its corporate website at www.cecoenviro.com; or (2)
PMFG, Inc. by mail at 14651 North Dallas Parkway Suite 500, Dallas, Texas 75254, Attention:
Investor Relations, by telephone at 877-
879-7634, or by going to PMFG, Inc.’s Investors page on its corporate website at www.pmfginc.com. A final prospectus/proxy statement
will be mailed to CECO’s stockholders and shareholders of PMFG.
Safe Harbor Statement
4
Proxy Solicitation
CECO and PMFG, and certain of their respective directors, executive officers and other members of management and employees may
be deemed participants in the solicitation of proxies in connection with the proposed transactions. Information about the directors and
executive officers of CECO is set forth in the proxy statement for CECO’s 2015 annual meeting of stockholders and CECO’s 10-K for the
year
ended
December
31,
2014.
Information
about
the
directors
and
executive
officers
of
PMFG
is
set
forth
in
the
proxy
statement
for
PMFG’s 2014 annual meeting of shareholders and PMFG’s Form 10-K for the year ended June 28, 2014. Investors may obtain
additional information regarding the interests of such participants in the proposed transactions by reading the prospectus/proxy
statement for such proposed transactions when it becomes available.


Jeff Lang
President and Chief Executive Officer
5


6
Revenue
Revenue of $81 million, up 41.6% year-over-year
Revenue on an organic basis is up 8.6% vs. 1Q14 using constant FX
Bookings / Backlog
1Q15 bookings of $93.9 million up 48% year-over-year
Organic bookings up 9.3% in Q1, $69.5 million vs. $63.6 million in prior
year
Record
backlog
of
$153.0
million
vs.
$140.1
million
at
year
end,
up
9.2%
EPS
GAAP EPS for 1Q15 of $0.01 compared to $0.12 in 1Q14
Non-GAAP EPS for 1Q15 of $0.21 vs. $0.19 in 1Q14
1Q15 Quarterly Financial Highlights


1Q15 Quarterly Financial Highlights
7
Non-GAAP Gross Margin
Gross margin of 26% compared to 35% in prior year, primarily
attributable to:
Expected shift in mix and 2014 acquisitions which have reshaped our gross profit
The large strategic energy job
Underperformance of Emtrol and Effox in Q1
Non-GAAP Operating Margin
The gross margin decrease adversely impacted operating margins,
However, SG&A declined as a percentage of sales to 17% from a little
over 20% last year, offsetting a portion of the gross profit decline
As such, operating margins decreased 520 bps to 9.3% over last year’s
14.5%
Adjusted EBITDA
Adjusted
EBITDA
of
$8.6
million,
down
from
$9.4
million
in
prior
year


Business Conditions & Strategic Review
8
Overall end markets are unchanged;  we are executing better on our Sales
Excellence and                   
initiatives.
Environmental segment continues to gain momentum
Energy segment –
global natural gas power generation business is up. 
Solid fuel is picking up globally but soft domestically; we are bolstering with
after-market strategies 
Fluid Handling and Filtration is on track for a solid 2015
Integration of Zhongli and Emtrol are ahead of plan
Aftermarket sales continues to gain momentum
Acquisition of PMFG a significant strategic event


9
Strong strategic fit
1.
Key step towards becoming market leader, including natural gas value chain
3.
Enhances global footprint, particularly in China and the Middle East
5.
4.
Provides access to attractive end markets to drive long-term growth
6.
Brings a leading portfolio of highly engineered product offerings
8.
Poised to benefit from a balanced portfolio and diverse end markets
7.
Grows aftermarket & recurring revenue opportunity
2.
Poised to achieve significant sales and cost synergies
Announcement of Proposed Acquisition of PMFG, Inc. -
Key Transaction Benefits & Strategic Rationale


10
(1)
Pro forma for the full year impact of the Emtrol, Zhongli, HEE, and SAT acquisitions.
(2)
Includes $15M of synergies that are expected to be fully-realized in 2017.
(3)
See
Appendix
for
reconciliation
for
Adjusted
EBITDA
and
Adjusted
EBITDA
with
synergies
to
net
income 
Illustrative 2014 Revenues & EBITDA Bridge
($ in millions)
Gross Margin (%)
Gross Profit
Revenues
Adj. EBITDA (w/ Syn.)
(3)
SG&A
SG&A (%)
Adj. EBITDA
(3)
30.0%
28.9%
29.6%
$98.4
$45.7
$144.1
$327.9
$158.1
$486.0
$60.0
(2)
$109.5
$58.0
$51.5
17.7%
32.6%
22.5%
$47.1
($2.1)
$45.0
Pro Forma
(12/31/2014)
(12/31/2014)
Standalone
(1)


Ed Prajzner
Chief Financial Officer
11


12
Record revenue of $81.0 million, up 42% y/y and 6% sequentially
2014 acquisitions added approximately $20.5 y/y
On a constant currency basis, organic revenue grew 8.6%
($ in millions)
1Q15 Quarterly Financial Highlights
Revenue
$34.4
$44.4
$49.8
$68.7
$57.2
$66.6
$63.3
$76.1
$81.0
1Q13
2Q13
3Q13
4Q13
1Q14
2Q14
3Q14
4Q14
1Q15


Backlog
($ in millions)
13
1Q15 Quarterly Financial Highlights
Bookings
Solid 1Q15 backlog of $153.0 million, up 9.2% from year end
Strong 1Q15 bookings of $93.9 million, up 9.3% organically
$75.8
$77.9
$100.4
$98.5
$104.9
$96.0
$106.2
$140.1
$153.0
1Q13
2Q13
3Q13
4Q13
1Q14
2Q14
3Q14
4Q14
1Q15
$37.6
$46.5
$48.0
$66.8
$63.6
$57.7
$69.9
$63.7
$93.9
1Q13
2Q13
3Q13
4Q13
1Q14
2Q14
3Q14
4Q14
1Q15


14
1Q15 Financial Highlights
Non-GAAP Gross Margin
Non-GAAP gross margin of 26.2% due to expected mix changes and
acquisitions
Operating margin of 9.3%, down 520 bps y/y and down 160 bps q/q
Good SG&A control
Non-GAAP Operating Margin
32.6%
32.2%
30.1%
32.4%
34.8%
32.3%
33.6%
29.8%
26.2%
1Q13
2Q13
3Q13
4Q13
1Q14
2Q14
3Q14
4Q14
1Q15
13.4%
13.9%
11.4%
13.6%
14.5%
14.9%
12.9%
10.9%
9.3%
1Q13
2Q13
3Q13
4Q13
1Q14
2Q14
3Q14
4Q14
1Q15


15
Adjusted EBITDA
Adjusted EBITDA  of $8.6 million vs. $9.4 million in the prior year
Non-GAAP EPS of $0.21, up from $0.19 in 1Q14
We have consistently excluded FX re-measurement in 2014 and 2013
Non-GAAP EPS
($ in millions)
1Q15 Quarterly Financial Highlights
$5.0
$6.7
$6.4
$9.7
$9.4
$11.0
$9.4
$8.9
$8.6
1Q13
2Q13
3Q13
4Q13
1Q14
2Q14
3Q14
4Q14
1Q15
$0.18
$0.30
$0.24
$0.23
$0.19
$0.25
$0.25
$0.22
$0.21
1Q13
2Q13
3Q13
4Q13
1Q14
2Q14
3Q14
4Q14
1Q15
See supplemental slide for adjusted EBITDA reconciliation and important disclosures regarding CECO’s use of adjusted EBITDA.
Note:


16
Environmental Segment
Revenue
Revenue of $41.7 million was up 56% y/y
Bookings of $51.2 million in 1Q15, up 66% y/y with >15%
due to organic
The OneCECO systems approach is gaining traction with creating
customer value
Aftermarket continues to gain momentum to bolster our P&L
Overall a solid quarter in our Environmental segment
Bookings
($ in millions)
First Quarter Results
$26.7
$32.9
$27.7
$40.3
$41.7
1Q14
2Q14
3Q14
4Q14
1Q15
$30.9
$26.4
$24.6
$33.3
$51.2
1Q14
2Q14
3Q14
4Q14
1Q15


17
Revenue
Revenue of $24.3 million was up 59% y/y
Bookings of $26.5 million in 1Q15, up 81.5% sequentially
Aftermarket and retrofit opportunities continue to grow
Bookings
Energy Segment
($ in millions)
First Quarter Results
$15.3
$16.8
$18.0
$20.2
$24.3
1Q14
2Q14
3Q14
4Q14
1Q15
$17.8
$14.8
$28.4
$14.6
$26.5
1Q14
2Q14
3Q14
4Q14
1Q15


18
Revenue
Revenue of $15.2 million, down 4.4% sequentially
Bookings of $16.2 million, up 2.5% sequentially
Margin expansion and operational excellence continuing on plan
Added strategic Sales leadership resources during Q1
Bookings
Fluid Handling & Filtration Segment
($ in millions)
First Quarter Results
$15.5
$16.7
$17.6
$15.9
$15.2
1Q14
2Q14
3Q14
4Q14
1Q15
$15.1
$16.6
$16.7
$15.8
$16.2
1Q14
2Q14
3Q14
4Q14
1Q15


19
12/31/2011
12/31/2012
12/31/2013
12/31/2014
3/31/2015
Cash & Equivalents
$ 12.7
$
23.0
$  22.7
$  19.4
$  19.0
Total Assets
$ 79.3
$ 94.1
$348.5
$414.4
$417.4
Total Bank Debt
$   0.0
0.0
$  89.1
$112.4
$112.9
Convertible Debt
$   9.6
0.0
$    0.0
$    0.0
$    0.0
Shareholders’
Equity
$ 43.0
$
62.0
$170.4
$181.2
$179.3
Current Asset
Current Liabilities
Net Working Capital
$ 53.5
$(23.6)
$ 29.9
$ 64.3   
$(27.5)
$ 36.8
$124.8
$(59.3)
$ 65.5
$143.0
$(75.4)
$ 67.6
Balance Sheet
.
Selected Balance Sheet
Information
Note: Balance Sheet figures presented as reported in Company filings
$151.0
$(83.9)
$ 67.1
Net Debt to Pro Forma EBITDA = 2.03 Leverage Ratio
Balance Sheet Detail
($ Millions)


Supplemental
20


21
Non-GAAP Gross Margin
($ in millions)
Annual
2013
Q1
2014
Q2
2014
Q3
2014
Q4
2014
Annual
2014
Q1
2015
$           61.6
$            19.7
$            21.4
$              21.1
$             22.6
$              84.8
$            21.0
31.2%
34.4%
32.1%
33.3%
29.7%
32.2%
25.9%
1.1
-
-
-
-
$                     -
-
0.2
0.2
0.1
0.2
0.1
$                 
0.6
0.2
$           62.9
$            19.9
$            21.5
$              21.3
$             22.7
$              85.4
$             21.2
31.9%
34.8%
32.3%
33.6%
29.8%
32.4%
26.2%
with GAAP
with GAAP
Gross profit as reported in accordance
Gross profit margin in accordance
Inventory valuation adjustment
Plant, property and equipment
Non-GAAP gross margin
Non-
GAAP Gross profit margin
valuation adjustment


22
Non-GAAP Operating Margin
($ in millions)
Operating income as reported in accordance with GAAP
$          7.0
$            5.5
$             7.2
$             5.2
$         3.8
$         21.7
$          3.0
Operating margin in accordance with GAAP
3.5%
9.6%
10.8%
8.2%
5.0%
8.2%
3.7%
Inventory valuation adjustment
1.1
-
-
-
-
-
-
Plant, property and equipment valuation
adjustment
0.2
0.2
0.1
0.2
0.1
0.6
0.2
Acquisition and integration expenses
7.2
0.1
0.2
0.1
0.9
1.3
0.3
Amortization and earn-out expenses
6.8
2.5
2.4
2.4
2.8
10.1
4.0
Legal reserves
3.5
-
-
0.3
-
0.3
-
Non-GAAP operating income
$      
25.8
$            8.3
$             9.9
$           
8.2
$         7.6
$         34.0
$           7.5
Non-GAAP Operating margin
13.1%
14.5%
14.9%
12.9%
10.0%
12.9%
9.3%
Annual
2013
Q1
2014
Q2
2014
Q3
2014
Q4
2014
Annual
2014
Q1
2015


23
Non-GAAP NI & EBITDA
($ in millions)
Annual
2009
Annual
2010
Annual
2011
Annual
2012
Annual
2013
Q1
2014
Q2
2014
Q3
2014
Q4
2014
Annual
2014
Q1
2015
Net income as reported in accordance with GAAP
$             (15.0)
$                   2.1
$                   8.3
$               10.9
$                6.6
$                3.0
$               4.5
$               3.7
$              1.9
$          13.1
$         0.2
Inventory valuation adjustment
-
-
-
-
1.1
-
-
-
-
-
-
Plant, property and equipment valuation adjustment
-
-
-
-
0.2
0.2
0.1
0.2
0.1
0.6
0.2
Acquisition and integration expenses
-
-
-
-
7.2
0.1
0.2
0.1
0.9
1.3
0.3
Amortization and earn-out expenses
-
-
-
-
6.8
2.5
2.4
2.4
2.8
10.1
4.0
Legal reserves
-
-
-
-
3.5
-
-
0.3
-
0.3
-
Foreign currency remeasurement
-
-
-
-
(1.1)
-
-
1.7
1.2
2.9
2.7
Tax benefit of expenses
-
-
-
-
(4.6)
(0.8)
(0.7)
(1.2)
(1.0)
(3.7)
(1.7)
Non-GAAP net income
$             (15.0)
$                   2.1
$                   8.3
$               10.9
$              19.7
$                5.0
$               6.5
$               7.2
$                       
5.9
$     
24.6
$              
5.7
Depreciation
2.5
1.8
1.4
1.2
1.6
0.8
0.7
0.8
0.8
3.1
0.7
Non-cash stock compensation
1.0
0.9
0.7
0.7
1.1
0.3
0.4
0.5
0.5
1.7
0.4
Goodwill impairment
17.1
-
-
-
-
-
-
-
-
-
-
Other (income)/expense
0.8
0.1
(0.5)
0.1
0.1
0.1
0.1
(0.2)
(0.6)
(0.6)
(1.0)
Interest expense
1.3
1.2
1.1
1.2
1.5
0.7
0.8
0.7
0.9
3.1
1.0
Income tax expense
(3.1)
1.4
3.4
4.5
4.5
2.5
2.5
0.4
1.4
6.8
1.8
Non-GAAP EBITDA
$                   4.6
$                   7.5
$               14.4
$               18.6
$              28.5
$                9.4
$            11.0
$               9.4
$                       
8.9
$            38.7
$              
8.6
Basic Shares Outstanding
20,116,991
25,606,352
25,643,508
25,691,884
26,057,831
25,750,972
26,271,316
Diluted Shares Outstanding
20,719,951
26,115,512
26,107,648
26,129,427
26,467,984
26,196,901
26,598,799
Earnings (loss) per share:
Basic
$              0.33
$              0.12
$            0.18
$            0.14
$
0.07
$            0.51
$           0.01
Diluted
$              0.32
$              0.12
$            0.17
$            0.14
$            0.50
$           0.01
$
0.07


24
($ in Millions)
CECO
Reported
Pro-forma
(Recent
Acquisitions)
CECO
Standalone
PMFG
Pro-forma
CECO
Combined
GAAP Revenues 
$263.2
$64.7
$327.9
$158.1
$ 486.0
GAAP Gross profit
$84.8
$13.6
$98.4
$45.7
$144.1
SG&A as reported in accordance with GAAP
$51.4
$6.6
$58.0
$51.5
$109.5
GAAP Net income
$13.1
$8.1
$21.2
($33.1)
($11.9)
Amortization and earn-out expenses
$10.1
-
$10.1
$0.9
$11.0
Other
(1)
$5.1
$0.3
$5.4
$26.5
$31.9
Tax benefit of expenses
($3.7)
-
($3.7)
($2.2)
($5.9)
Non-GAAP net income
$24.6
$8.4
$33.0
($7.8)
$25.2
Depreciation
$3.1
-
$3.1
$1.8
$4.9
Non-cash stock compensation
$1.7
-
$1.7
$1.1
$2.8
Other (income)/expense
($0.6)
-
($0.6)
($0.1)
($0.7)
Interest expense
$3.1
-
$3.1
$1.8
$4.9
Income tax expense
$6.8
-
$6.8
1.1
$7.9
Non GAAP Adjusted EBITDA
$38.7
$8.4
$47.1
($2.1)
$45.0
Non-GAAP Adjusted EBITDA (with Synergies)
$60.0
GAAP to Non-GAAP Adjusted EBITDA Reconciliation
(Twelve Months ended 12/31/2014)
(1)    Includes
plant,
property
and
equipment
(PPE)
valuation
adjustments,
acquisition
and
integration
expenses,
legal
reserves
and
foreign
currency
remeasurement
CECO Environmental (NASDAQ:CECE)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more CECO Environmental Charts.
CECO Environmental (NASDAQ:CECE)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more CECO Environmental Charts.