CS News
Second Quarter 2016 Highlights
- Sales increased to a record
$879.3 million - Net income totaled
$40.9 million or$2.20 per diluted share - Adjusted EBITDA increased 11.9 percent to a record
$108.5 million - Adjusted net income totaled
$52.9 million or$2.85 per diluted share - Free cash flow increased by
$39.4 million in the quarter and$73.1 million in the first half - Full year guidance for adjusted EBITDA margin increased to 12.0 - 12.5 percent
During the second quarter of 2016, the Company generated net income of
Second quarter net income, excluding restructuring and other special items ("adjusted net income"), totaled
"We are pleased to report record results for the quarter," stated
For the first six months of 2016, the Company reported net income of
Consolidated Results
Second quarter 2016 sales increased by
Second quarter adjusted EBITDA increased by
During the second quarter,
The Company's
The Company's
The Company's
The Company's
The
Liquidity and Cash Flow
At
In addition to cash and cash equivalents, the Company had
Total debt at
Adjusted EBITDA, adjusted net income and free cash flow are non-GAAP measures. Reconciliations to the most directly comparable financial measures, calculated and presented in accordance with accounting principles generally accepted in the
Outlook
Based on the record results achieved in the first and second quarters of the year and continued positive outlook for its operations and markets in the remainder of the year, the Company has updated its 2016 full-year guidance as follows:
Previous Guidance ( |
Current 2016 Guidance |
|
Revenue |
|
|
Adjusted EBITDA Margin |
11.3% - 11.8% |
12.0% - 12.5% |
Capital Expenditures |
|
Unchanged |
Cash Restructuring |
|
Unchanged |
Cash Taxes |
|
Unchanged |
Key Assumptions |
||
NA Production |
18.2 million units |
18.0 million units |
European Production |
21.2 million units |
21.5 million units |
Avg. Full Year FX rates |
||
Euro |
|
Unchanged |
Canadian Dollar |
|
|
Mexican Peso |
|
|
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
This press release contains certain "forward-looking statements." Our use of words such as "anticipate," "expect," "suggest," "plan," "believe," "intend," "estimate," "target," "project," "should," "could," "would," "may," "will," "forecast," or other similar expressions, is intended to identify forward-looking statements that represent our current judgment about possible future events or results. We believe these judgments are reasonable, but these statements are not guarantees of any events or financial results, and our actual results may differ materially due to a variety of important factors. Among other items, such factors may include: prolonged or material contractions in automotive sales and production volumes; escalating pricing pressures; loss of large customers or significant platforms; our ability to successfully compete in the automotive parts industry; availability and increasing volatility in costs of manufactured components and raw materials; disruption in our supply base; risks associated with our non-
You should not place undue reliance on these forward-looking statements. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by any applicable securities laws.
This press release also contains estimates and other information that is based on industry publications, surveys, and forecasts. This information involves a number of assumptions and limitations, and we have not independently verified the accuracy or completeness of the information.
CPS_F
Contact for Analysts: |
Contact for Media: |
Roger Hendriksen |
Sharon Wenzl |
Cooper Standard |
Cooper Standard |
(248) 596-6465 |
(248) 596-6211 |
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 |
Six Months Ended |
||||||||||||||
2016 |
2015 |
2016 |
2015 |
||||||||||||
Sales |
$ |
879,304 |
$ |
860,821 |
$ |
1,741,801 |
$ |
1,660,871 |
|||||||
Cost of products sold |
707,343 |
706,863 |
1,410,016 |
1,376,041 |
|||||||||||
Gross profit |
171,961 |
153,958 |
331,785 |
284,830 |
|||||||||||
Selling, administration & engineering expenses |
92,735 |
84,079 |
176,130 |
160,390 |
|||||||||||
Amortization of intangibles |
3,239 |
3,672 |
6,517 |
7,220 |
|||||||||||
Restructuring charges |
12,206 |
7,429 |
23,038 |
26,269 |
|||||||||||
Other operating loss |
— |
— |
155 |
— |
|||||||||||
Operating profit |
63,781 |
58,778 |
125,945 |
90,951 |
|||||||||||
Interest expense, net of interest income |
(9,995) |
(9,268) |
(19,747) |
(18,425) |
|||||||||||
Equity in earnings of affiliates |
2,667 |
1,355 |
4,437 |
3,131 |
|||||||||||
Other (expense) income, net |
(255) |
2,111 |
(8,071) |
13,188 |
|||||||||||
Income before income taxes |
56,198 |
52,976 |
102,564 |
88,845 |
|||||||||||
Income tax expense |
15,234 |
16,442 |
30,787 |
31,183 |
|||||||||||
Net income |
40,964 |
36,534 |
71,777 |
57,662 |
|||||||||||
Net income attributable to noncontrolling interests |
(51) |
(38) |
(265) |
(179) |
|||||||||||
Net income attributable to |
$ |
40,913 |
$ |
36,496 |
$ |
71,512 |
$ |
57,483 |
|||||||
Weighted average shares outstanding |
|||||||||||||||
Basic |
17,242,277 |
17,077,732 |
17,342,321 |
17,057,620 |
|||||||||||
Diluted |
18,591,647 |
18,410,467 |
18,669,123 |
18,324,072 |
|||||||||||
Earnings per share: |
|||||||||||||||
Basic |
$ |
2.37 |
$ |
2.14 |
$ |
4.12 |
$ |
3.37 |
|||||||
Diluted |
$ |
2.20 |
$ |
1.98 |
$ |
3.83 |
$ |
3.14 |
COOPER-STANDARD HOLDINGS INC. |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(Dollar amounts in thousands) |
|||||||
June 30, 2016 |
December 31, 2015 |
||||||
(unaudited) |
|||||||
Assets |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
339,546 |
$ |
378,243 |
|||
Restricted cash |
25,000 |
— |
|||||
Accounts receivable, net |
472,965 |
448,119 |
|||||
Tooling receivable |
109,818 |
102,877 |
|||||
Inventories |
155,803 |
149,645 |
|||||
Prepaid expenses |
35,819 |
30,016 |
|||||
Other |
96,069 |
80,581 |
|||||
Total current assets |
1,235,020 |
1,189,481 |
|||||
Property, plant and equipment, net |
793,857 |
765,369 |
|||||
Goodwill |
152,977 |
149,219 |
|||||
Intangibles assets, net |
63,329 |
70,702 |
|||||
Deferred tax assets |
46,416 |
49,299 |
|||||
Other assets |
82,856 |
80,222 |
|||||
Total assets |
$ |
2,374,455 |
$ |
2,304,292 |
|||
Liabilities and Equity |
|||||||
Current liabilities: |
|||||||
Debt payable within one year |
$ |
45,340 |
$ |
45,494 |
|||
Accounts payable |
398,204 |
400,604 |
|||||
Payroll liabilities |
124,971 |
127,609 |
|||||
Accrued liabilities |
126,739 |
107,713 |
|||||
Total current liabilities |
695,254 |
681,420 |
|||||
Long-term debt |
728,581 |
732,418 |
|||||
Pension benefits |
177,774 |
176,525 |
|||||
Postretirement benefits other than pensions |
53,908 |
52,963 |
|||||
Deferred tax liabilities |
1,173 |
4,914 |
|||||
Other liabilities |
46,050 |
41,253 |
|||||
Total liabilities |
1,702,740 |
1,689,493 |
|||||
7% Cumulative participating convertible preferred stock |
— |
— |
|||||
Equity: |
|||||||
Common stock |
17 |
17 |
|||||
Additional paid-in capital |
510,374 |
513,764 |
|||||
Retained earnings |
360,044 |
306,713 |
|||||
Accumulated other comprehensive loss |
(210,141) |
(217,065) |
|||||
Total |
660,294 |
603,429 |
|||||
Noncontrolling interests |
11,421 |
11,370 |
|||||
Total equity |
671,715 |
614,799 |
|||||
Total liabilities and equity |
$ |
2,374,455 |
$ |
2,304,292 |
COOPER-STANDARD HOLDINGS INC. |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(Unaudited) |
|||||||
(Dollar amounts in thousands) |
|||||||
Six Months Ended |
|||||||
2016 |
2015 |
||||||
Operating Activities: |
|||||||
Net income |
$ |
71,777 |
$ |
57,662 |
|||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
Depreciation |
53,856 |
48,754 |
|||||
Amortization of intangibles |
6,517 |
7,220 |
|||||
Share-based compensation expense |
10,909 |
4,964 |
|||||
Equity in earnings, net of dividends related to earnings |
(1,415) |
(1,214) |
|||||
Gain on remeasurement of previously held equity interest |
— |
(14,199) |
|||||
Deferred income taxes |
(248) |
1,457 |
|||||
Other |
1,195 |
823 |
|||||
Changes in operating assets and liabilities |
(27,350) |
(48,863) |
|||||
Net cash provided by operating activities |
115,241 |
56,604 |
|||||
Investing activities: |
|||||||
Capital expenditures |
(81,429) |
(95,904) |
|||||
Loan to affiliate |
(4,906) |
— |
|||||
Acquisition of businesses, net of cash acquired |
(3,020) |
(34,396) |
|||||
Proceeds from sale of fixed assets and other |
73 |
2,220 |
|||||
Net cash used in investing activities |
(89,282) |
(128,080) |
|||||
Financing activities: |
|||||||
Restricted cash deposit for overdraft facility |
(25,000) |
— |
|||||
Increase in short-term debt, net |
1,331 |
1,509 |
|||||
Principal payments on long-term debt |
(4,886) |
(3,931) |
|||||
Purchase of noncontrolling interests |
— |
(1,262) |
|||||
Repurchase of common stock |
(23,800) |
— |
|||||
Proceeds from exercise of warrants |
413 |
— |
|||||
Taxes withheld and paid on employees' share based payment awards |
(4,896) |
(1,121) |
|||||
Other |
43 |
(133) |
|||||
Net cash used in financing activities |
(56,795) |
(4,938) |
|||||
Effects of exchange rate changes on cash and cash equivalents |
(7,861) |
13,954 |
|||||
Changes in cash and cash equivalents |
(38,697) |
(62,460) |
|||||
Cash and cash equivalents at beginning of period |
378,243 |
267,270 |
|||||
Cash and cash equivalents at end of period |
$ |
339,546 |
$ |
204,810 |
Non-GAAP Measures
EBITDA, adjusted EBITDA, adjusted net income and free cash flow are measures not recognized under United States Generally Accepted Accounting Principles (
When analyzing the Company's operating performance, investors should use EBITDA, adjusted EBITDA, adjusted net income and free cash flow as supplements to, and not as alternatives for, net income (loss), operating income, or any other performance measure derived in accordance with
Reconciliation of Non-GAAP Measures
EBITDA and Adjusted EBITDA
The following table provides reconciliation of EBITDA and adjusted EBITDA from net income: (Unaudited; Dollar amounts in thousands)
Three Months Ended |
Six Months Ended |
||||||||||||||
2016 |
2015 |
2016 |
2015 |
||||||||||||
Net income attributable to |
$ |
40,913 |
$ |
36,496 |
$ |
71,512 |
$ |
57,483 |
|||||||
Income tax expense |
15,234 |
16,442 |
30,787 |
31,183 |
|||||||||||
Interest expense, net of interest income |
9,995 |
9,268 |
19,747 |
18,425 |
|||||||||||
Depreciation and amortization |
30,169 |
29,376 |
60,374 |
55,975 |
|||||||||||
EBITDA |
$ |
96,311 |
$ |
91,582 |
$ |
182,420 |
$ |
163,066 |
|||||||
Gain on remeasurement of previously held equity |
— |
(2,577) |
— |
(14,199) |
|||||||||||
Restructuring charges |
12,206 |
7,429 |
23,038 |
26,269 |
|||||||||||
Secondary offering underwriting fees and other |
— |
— |
6,500 |
— |
|||||||||||
Amortization of inventory write-up (3) |
— |
— |
— |
1,419 |
|||||||||||
Acquisition costs |
— |
453 |
— |
999 |
|||||||||||
Other |
— |
65 |
155 |
162 |
|||||||||||
Adjusted EBITDA |
$ |
108,517 |
$ |
96,952 |
$ |
212,113 |
$ |
177,716 |
(1) |
Gain on remeasurement of previously held equity interest in Shenya. |
(2) |
Fees and other expenses associated with the |
(3) |
Amortization of write-up of inventory to fair value for the Shenya acquisition. |
Adjusted Net Income
The following table provides reconciliation of net income to adjusted net income:
(Unaudited; Dollar amounts in thousands, except per share amounts)
Three Months Ended |
Six Months Ended |
||||||||||||||
(All adjustments are net of tax) |
2016 |
2015 |
2016 |
2015 |
|||||||||||
Net income attributable to Cooper-Standard |
$ |
40,913 |
$ |
36,496 |
$ |
71,512 |
$ |
57,483 |
|||||||
Restructuring charges |
12,000 |
6,802 |
22,461 |
25,484 |
|||||||||||
Secondary offering underwriting fees and other |
— |
— |
6,272 |
— |
|||||||||||
Gain on remeasurement of previously held equity |
— |
(2,577) |
— |
(14,199) |
|||||||||||
Amortization of inventory write-up |
— |
— |
— |
1,206 |
|||||||||||
Acquisition costs |
— |
281 |
— |
620 |
|||||||||||
Other |
— |
40 |
96 |
100 |
|||||||||||
Adjusted net income |
$ |
52,913 |
$ |
41,042 |
$ |
100,341 |
$ |
70,694 |
|||||||
Weighted average shares outstanding |
|||||||||||||||
Basic |
17,242,277 |
17,077,732 |
17,342,321 |
17,057,620 |
|||||||||||
Diluted |
18,591,647 |
18,410,467 |
18,669,123 |
18,324,072 |
|||||||||||
Adjusted earnings per share: |
|||||||||||||||
Basic |
$ |
3.07 |
$ |
2.40 |
$ |
5.79 |
$ |
4.14 |
|||||||
Diluted |
$ |
2.85 |
$ |
2.23 |
$ |
5.37 |
$ |
3.86 |
Free Cash Flow
The following table defines free cash flow:
(Unaudited; Dollar amounts in thousands)
Three Months Ended |
Six Months Ended |
||||||||||||||
2016 |
2015 |
2016 |
2015 |
||||||||||||
Net cash provided by operating activities |
$ |
87,327 |
$ |
66,144 |
$ |
115,241 |
$ |
56,604 |
|||||||
Capital expenditures |
(26,339) |
(44,589) |
(81,429) |
(95,904) |
|||||||||||
Free cash flow |
$ |
60,988 |
$ |
21,555 |
$ |
33,812 |
$ |
(39,300) |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/cooper-standard-reports-record-quarterly-results-raises-guidance-300305886.html
SOURCE
News Provided by Acquire Media