CS News
"During the third quarter we were able to combine operating improvements with strong sales growth on key platforms to once again drive margins significantly higher year-over-year," stated
Net income of
For the first nine months of 2015, the Company reported net income of
Operational Overview
Consolidated
Third quarter 2015 sales increased by
Third quarter adjusted EBITDA increased by
The
The
The
Liquidity and Capital Resources
At
Total debt at
Outlook
The Company has reaffirmed or updated its 2015 full year outlook as follows:
Previous Guidance 30-Jul-15 |
Current Guidance 03-Nov-15 |
|
Revenue |
|
Unchanged |
Capital Expenditures |
|
|
Cash Restructuring |
|
Unchanged |
Cash Taxes |
|
Unchanged |
Adj. EBITDA Margin |
75 - 100 bps improvement vs. 2014 |
85 - 100 bps improvement vs. 2014 |
Key Assumptions |
||
NA Production |
17.4 million units |
Unchanged |
European Production |
20.3 million units |
Unchanged |
Avg. Full Year FX rates |
||
Euro |
|
Unchanged |
Canadian Dollar |
|
Unchanged |
Conference Call Details
To participate in the live question-and-answer session, callers in
The interactive webcast and slide presentation can be accessed live or in replay on the investor relations page of the
About
Forward Looking Statements
There are a number of risks and uncertainties that could cause the Company's actual results to differ materially from the forward-looking statements contained in this announcement. Important factors that could cause the Company's actual results to differ materially from the forward-looking statements made herein include, but are not limited to: prolonged or material contractions in automotive sales and production volumes; the Company's liquidity; the viability of the Company's supply base and the financial conditions of the Company's customers; loss of large customers or significant platforms; foreign currency exchange rate fluctuations; the Company's substantial indebtedness; the Company's ability to obtain financing in the future; ability to generate sufficient cash to service all of the Company's indebtedness; operating and financial restrictions imposed on the Company by the credit agreements governing the Company's Term Loan Facility and Senior ABL facility; underfunding of pension plans; availability and increasing volatility in costs of manufactured components and raw materials; escalating pricing pressures; the Company's ability to meet significant increases in demand; the Company's ability to successfully compete in the automotive parts industry; risks associated with the Company's non-U.S. operations; ability to control the operations of the Company's joint ventures for the Company's sole benefit; effectiveness of continuous improvement programs and other cost savings plans; product liability, warranty and recall claims that may be brought against the Company; work stoppages or other labor disruptions; natural disasters; ability to meet the Company's customers' needs for new and improved products on a timely or cost-effective basis; the possibility that the Company's acquisition strategy may not be successful; the ability of the Company's intellectual property portfolio to withstand legal challenges; a disruption in, or the inability to successfully implement upgrades to, the Company's information technology systems; compliance with environmental, health and safety laws and other laws and regulations; the volatility of the Company's annual effective tax rate; significant changes in discount rates and the actual return on pension assets; the possibility of future impairment charges to the Company's goodwill and long-lived assets; the concentration of stock ownership which may allow a few owners to exert significant control over the Company; stock volatility; and dependence on the Company's subsidiaries for cash to satisfy the obligations of the holding Company.
CPS_F
Contact for Analysts:
(248) 596-6465
roger.hendriksen@cooperstandard.com
Contact for Media:
(248) 596-6211
sswenzl@cooperstandard.com
Financial statements and related notes follow:
COOPER-STANDARD HOLDINGS INC. |
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF NET INCOME |
|||||||||||||||
(Unaudited) |
|||||||||||||||
(Dollar amounts in thousands except per share amounts) |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
2014 |
2015 |
2014 |
2015 |
||||||||||||
Sales |
$ |
780,954 |
$ |
827,531 |
$ |
2,476,113 |
$ |
2,488,402 |
|||||||
Cost of products sold |
669,701 |
679,083 |
2,084,492 |
2,055,124 |
|||||||||||
Gross profit |
111,253 |
148,448 |
391,621 |
433,278 |
|||||||||||
Selling, administration & engineering expenses |
67,365 |
79,065 |
228,609 |
239,455 |
|||||||||||
Amortization of intangibles |
3,892 |
3,599 |
12,325 |
10,819 |
|||||||||||
Restructuring |
4,845 |
8,540 |
11,690 |
34,809 |
|||||||||||
Other operating profit |
(18,385) |
— |
(18,385) |
— |
|||||||||||
Operating profit |
53,536 |
57,244 |
157,382 |
148,195 |
|||||||||||
Interest expense, net of interest income |
(9,405) |
(9,487) |
(35,332) |
(27,912) |
|||||||||||
Equity earnings |
1,094 |
911 |
4,075 |
4,042 |
|||||||||||
Other income (expense), net |
(4,129) |
(3,281) |
(32,932) |
9,907 |
|||||||||||
Income before income taxes |
41,096 |
45,387 |
93,193 |
134,232 |
|||||||||||
Income tax expense |
18,866 |
12,869 |
35,354 |
44,052 |
|||||||||||
Net income |
22,230 |
32,518 |
57,839 |
90,180 |
|||||||||||
Net (income) loss attributable to noncontrolling interests |
436 |
214 |
(2,244) |
35 |
|||||||||||
Net income attributable to |
$ |
22,666 |
$ |
32,732 |
$ |
55,595 |
$ |
90,215 |
|||||||
Earnings per share: |
|||||||||||||||
Basic |
$ |
1.33 |
$ |
1.89 |
$ |
3.29 |
$ |
5.26 |
|||||||
Diluted |
$ |
1.23 |
$ |
1.78 |
$ |
3.07 |
$ |
4.92 |
COOPER-STANDARD HOLDINGS INC. |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(Dollar amounts in thousands) |
|||||||
|
|
||||||
(unaudited) |
|||||||
Assets |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
267,270 |
$ |
231,984 |
|||
Accounts receivable, net |
377,032 |
474,757 |
|||||
Tooling receivable |
124,015 |
150,726 |
|||||
Inventories |
166,531 |
172,356 |
|||||
Prepaid expenses |
25,626 |
30,486 |
|||||
Other |
93,524 |
66,441 |
|||||
Total current assets |
1,053,998 |
1,126,750 |
|||||
Property, plant and equipment, net |
716,013 |
801,389 |
|||||
Goodwill |
135,169 |
151,955 |
|||||
Intangibles, net |
82,309 |
74,114 |
|||||
Deferred tax assets |
41,059 |
47,451 |
|||||
Other assets |
104,219 |
87,235 |
|||||
Total assets |
$ |
2,132,767 |
$ |
2,288,894 |
|||
Liabilities and Equity |
|||||||
Current liabilities: |
|||||||
Debt payable within one year |
$ |
36,789 |
$ |
57,986 |
|||
Accounts payable |
322,422 |
345,216 |
|||||
Payroll liabilities |
94,986 |
128,094 |
|||||
Accrued liabilities |
75,005 |
128,773 |
|||||
Total current liabilities |
529,202 |
660,069 |
|||||
Long-term debt |
749,085 |
740,685 |
|||||
Pension benefits |
191,805 |
171,358 |
|||||
Postretirement benefits other than pensions |
60,287 |
57,630 |
|||||
Deferred tax liabilities |
5,001 |
18,063 |
|||||
Other liabilities |
44,692 |
35,846 |
|||||
Total liabilities |
1,580,072 |
1,683,651 |
|||||
Redeemable noncontrolling interest |
3,981 |
— |
|||||
7% Cumulative participating convertible preferred stock |
— |
— |
|||||
Equity: |
|||||||
Common stock |
17 |
17 |
|||||
Additional paid-in capital |
492,959 |
510,421 |
|||||
Retained earnings |
195,233 |
285,149 |
|||||
Accumulated other comprehensive loss |
(139,243) |
(204,320) |
|||||
Total |
548,966 |
591,267 |
|||||
Noncontrolling interests |
(252) |
13,976 |
|||||
Total equity |
548,714 |
605,243 |
|||||
Total liabilities and equity |
$ |
2,132,767 |
$ |
2,288,894 |
Non-GAAP Measures
EBITDA and adjusted EBITDA are measures not recognized under Generally Accepted Accounting Principles in
When analyzing the Company's operating performance, investors should use EBITDA and adjusted EBITDA in addition to, and not as alternatives for, net income (loss), operating income, cash flow from operating activities or any other performance measure derived in accordance with U.S. GAAP. EBITDA and adjusted EBITDA have limitations as analytical tools and should not be considered in isolation or as substitutes for analysis of the Company's results of operations as reported under U.S. GAAP. Other companies may report EBITDA and adjusted EBITDA differently and therefore
Reconciliation of Non-GAAP Measures
EBITDA and Adjusted EBITDA
The following table provides reconciliation of EBITDA and adjusted EBITDA from net income:
Three Months Ended |
Nine Months Ended |
||||||||||||||
2014 |
2015 |
2014 |
2015 |
||||||||||||
(dollar amounts in millions) |
|||||||||||||||
Net income attributable to |
$ |
22.7 |
$ |
32.7 |
$ |
55.6 |
$ |
90.2 |
|||||||
Income tax expense |
18.9 |
12.9 |
35.4 |
44.0 |
|||||||||||
Interest expense, net of interest income |
9.4 |
9.5 |
35.3 |
28.0 |
|||||||||||
Depreciation and amortization |
28.0 |
29.3 |
84.7 |
85.3 |
|||||||||||
EBITDA |
$ |
79.0 |
$ |
84.4 |
$ |
211.0 |
$ |
247.5 |
|||||||
Gain on acquisition (1) |
— |
— |
— |
(14.2) |
|||||||||||
Loss on extinguishment of debt (2) |
— |
— |
30.5 |
— |
|||||||||||
Gain on divestiture (3) |
(17.9) |
— |
(17.9) |
— |
|||||||||||
Restructuring (4) |
4.7 |
8.6 |
11.5 |
34.8 |
|||||||||||
Inventory write-up (5) |
— |
— |
— |
1.4 |
|||||||||||
Stock-based compensation (6) |
— |
— |
2.8 |
— |
|||||||||||
Acquisition costs |
0.4 |
0.3 |
0.4 |
1.3 |
|||||||||||
Other |
0.4 |
— |
1.1 |
0.3 |
|||||||||||
Adjusted EBITDA |
$ |
66.6 |
$ |
93.3 |
$ |
239.4 |
$ |
271.1 |
(1) |
Gain on remeasurement of previously held equity interest in Shenya. |
(2) |
Loss on extinguishment of debt relating to the repurchase of our Senior Notes and Senior PIK Toggle Notes. |
(3) |
Gain on sale of thermal and emissions product line. |
(4) |
Includes non-cash restructuring and is net of noncontrolling interest. |
(5) |
Write-up of inventory to fair value for the Shenya acquisition. |
(6) |
Non-cash stock amortization expense and non-cash stock option expense for grants issued at emergence from bankruptcy. |
Net Income and Adjusted Net Income
The following table provides reconciliation of net income to adjusted net income:
(Dollar amounts in thousands except per share amounts)
Three Months Ended |
|||||||
2014 |
2015 |
||||||
Net income attributable to |
$ |
22,666 |
$ |
32,732 |
|||
Restructuring expense (net of tax) |
4,861 |
8,044 |
|||||
Gain on divestiture (net of tax) |
(15,300) |
— |
|||||
Adjusted net income |
$ |
12,227 |
$ |
40,776 |
|||
Adjusted earnings per share: |
|||||||
Basic |
$ |
0.72 |
$ |
2.36 |
|||
Diluted |
$ |
0.66 |
$ |
2.21 |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/cooper-standard-third-quarter-results-increase-sharply-300171639.html
SOURCE
News Provided by Acquire Media