CS News

Cooper Standard Reports Record Quarterly Results; Raises Guidance
07.28.2016

NOVI, Mich.July 28, 2016 /PRNewswire/ -- Cooper-Standard Holdings Inc. (NYSE: CPS) today reported record results for the second quarter 2016.

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 $40.9 million, or $2.20 per diluted share, and adjusted EBITDA of $108.5 million on record sales of $879.3 million. These results compare to net income of $36.5 million or $1.98 per diluted share and adjusted EBITDA of $97.0 million on sales of $860.8 million in the second quarter of 2015.  

Second quarter net income, excluding restructuring and other special items ("adjusted net income"), totaled $52.9 million or $2.85 per diluted share.  Adjusted net income in the prior year period was $41.0 million or $2.23 per diluted share.

"We are pleased to report record results for the quarter," stated Jeffrey Edwards, chairman and CEO of Cooper Standard. "Driven by our culture and strategy, this marks the seventh consecutive reporting period in which we have delivered year-over-year improvement in adjusted EBITDA and adjusted EBITDA margin."

For the first six months of 2016, the Company reported net income of $71.5 million, or $3.83 per diluted share, and adjusted EBITDA of $212.1 million on sales of $1.74 billion.  By comparison, the Company reported net income of $57.5 million, or $3.14 per diluted share, and adjusted EBITDA of $177.7 million on sales of $1.66 billion in the first six months of 2015.  Adjusted net income for the first six months of 2016 was $100.3 million or $5.37 per diluted share compared to $70.7 million or $3.86 per diluted share in the first six months of 2015.  The Company's adjusted EBITDA margin for the first six months of 2016 was 12.2 percent compared to 10.7 percent in the first six months of 2015.

Consolidated Results

Second quarter 2016 sales increased by $18.5 million or 2.1 percent compared to the second quarter of 2015.  The year-over-year variance is largely attributable to favorable volume and mix, partially offset by price adjustments, the impact of foreign currency exchange rates and the sale of the Company's hard coat plastic exterior trim business in December 2015.  Excluding the impact of foreign currency exchange rates and divestitures, sales in the second quarter were $905.4 million, an increase of 5.2 percent over the second quarter 2015. 

Second quarter adjusted EBITDA increased by $11.6 million or 11.9 percent compared to the second quarter of 2015.  Adjusted EBITDA margin as a percent of sales was 12.3 percent in the quarter, up 100 basis points compared to the second quarter of 2015.  The year-over-year variance is primarily attributable to improvements in operating efficiency, favorable volume and mix, and improved supply chain economics and optimization.  These favorable items were partially offset by price adjustments, higher compensation-related costs and investments to support growth.

During the second quarter, Cooper Standard launched 60 new customer programs and was awarded an additional $47 million in annual net new business, driven largely by sales of innovative new products and technology.  The new programs and new business were mostly on global platforms.

North America

The Company's North America segment reported sales of $460.7 million in the second quarter, an increase of 1.6 percent when compared to $453.5 million in sales reported in the second quarter 2015.  The increase was attributable to improved volume and mix, partially offset by the divestiture of the Company's hard coat plastic exterior trim business, foreign currency exchange rates and price adjustments.  Excluding the impact of foreign currency exchange rates and divestitures, North America segment sales were $482.8 million, which represents organic growth of $29.3 million or 6.5 percent compared to the second quarter of 2015.

North America segment profit was $60.5 million, or 13.1 percent of sales, in the second quarter.  This compared to segment profit of $55.6 million, or 12.3 percent of sales in the second quarter 2015.  The improvement was driven primarily by improved volume and mix, gains in operating efficiencies and lower materials costs, partially offset by higher compensation-related costs.

Europe

The Company's Europe segment reported sales of $282.3 million in the second quarter, compared to $270.3 million in the second quarter 2015.  The increase was attributable to improved volume and product mix.  Excluding the impact of foreign currency exchange rates and divestitures, Europe segment sales were $278.6 million for the quarter, up 3.1 percent versus the prior year period.

Europe segment profit was $0.7 million in the second quarter.  Excluding planned restructuring expense of $11.7 million, segment profit was $12.4 million. The segment realized year-over-year improvements in operating efficiency, volume and mix during the quarter.

Asia Pacific

The Company's Asia Pacific segment reported sales of $116.2 million in the second quarter, compared to $111.9 million in the second quarter of 2015.  The year-over-year variance is largely attributable to improved volume and mix, partially offset by unfavorable foreign currency exchange rates. Excluding the impact of foreign currency exchange rates, Asia Pacific sales increased by $10.5 million or 9.4 percent in the second quarter of 2016 as compared to the second quarter 2015.

Asia Pacific segment profit was $0.5 million in the second quarter, compared to $2.0 million in the second quarter 2015.  The year-over-year change was driven primarily by higher interest expense and other costs to support booked future growth in the region.

South America

The Company's South America segment reported sales of $20.1 million in the second quarter, compared to $25.1 million in the second quarter of 2015.  The decrease was attributable to lower overall vehicle production in Brazil and unfavorable foreign currency exchange rates. 

The South America segment reported a loss of $5.6 million in the second quarter, compared to a segment loss of $7.5 million in the second quarter of 2015.  The improvement was due to operating efficiencies and lower material costs, partially offset by lower production volume and unfavorable foreign exchange.

Liquidity and Cash Flow

At June 30, 2016Cooper Standard had cash and cash equivalents totaling $339.5 million.  Net cash provided by operating activities in the second quarter 2016 was $87.3 million, compared to $66.1 million in the second quarter of 2015.  Second quarter 2016 free cash flow (defined as operating cash flow minus CAPEX) improved by $39.4 million compared to the second quarter of 2015.  For the first six months of the year, free cash flow increased by $73.1 million versus the first six months of 2015.

In addition to cash and cash equivalents, the Company had $122.9 million available under its senior amended asset-based revolving credit facility ("ABL") for total liquidity of $462.5 million at June 30, 2016.

Total debt at June 30, 2016 was $773.9 million. Net debt (defined as total debt minus cash and cash equivalents) was $434.4 million.  Cooper Standard's net leverage ratio at June 30, 2016 was 1.1 times trailing 12 months adjusted EBITDA.

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 United States ("U.S. GAAP"), are provided in the attached supplemental schedules.

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 (May 3, 2016)

Current 2016 Guidance

Revenue

$3.35 - $3.4 billion

$3.40 - $3.43 Billion

Adjusted EBITDA Margin

11.3% - 11.8%

12.0% - 12.5%

Capital Expenditures

$155 - $165 million

Unchanged

Cash Restructuring

$45 - $55 million

Unchanged

Cash Taxes

$50 - $60 million

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

1 EUR = $1.12 USD

Unchanged

Canadian Dollar

1 CAD = $0.79 USD

1 CAD = $0.77 USD

Mexican Peso

$1.00 USD = 16.3 MXN

$1.00 USD = 18.1 MXN

 

Conference Call Details

Cooper Standard management will host a conference call and webcast on July 29 at 9 a.m. ET to discuss its second quarter 2016 results, provide a general business update and respond to investor questions.

To participate in the live question-and-answer session, callers in the United States and Canada should dial toll-free 800-949-4315 (international callers dial 678-825-8315) and provide the conference ID 95008448 or ask to be connected to the Cooper Standard teleconference. Callers should dial in at least five minutes prior to the start of the call. Financial and automotive analysts are invited to ask questions after the presentations are made.

The interactive webcast and slide presentation can be accessed live or in replay on the investor relations page of the Cooper Standard website at www.ir.cooperstandard.com/events.cfm.

About Cooper Standard

Cooper Standard, headquartered in Novi, Mich., is a leading global supplier of systems and components for the automotive industry. Products include rubber and plastic sealing, fuel and brake lines, fluid transfer hoses and anti-vibration systems. Cooper Standard employs approximately 30,000 people globally and operates in 20 countries around the world. For more information, please visit www.cooperstandard.com.

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-U.S. operations; foreign currency exchange rate fluctuations; our ability to control the operations of our joint ventures for our sole benefit; our substantial debt; our ability to obtain adequate financing sources in the future; operating and financial restrictions imposed on us under our term loan facility and the ABL facility; the underfunding of our pension plans; significant changes in discount rates and the actual return on pension assets; effectiveness of continuous improvement programs and other cost savings plans; manufacturing facility closings or consolidation; our ability to execute new program launches; our ability to meet customers' needs for new and improved products; the possibility that our acquisition strategy may not be successful; product liability, warranty and recall claims brought against us; environmental, health and safety laws and other laws and regulations; work stoppages or other labor disruptions; the ability of our intellectual property to withstand legal challenges; cyber-attacks or other disruptions in our information technology systems; the possible volatility of our annual effective tax rate; the possibility of future impairment charges to our goodwill and long-lived assets; the concentrated ownership of our stock which may allow a few owners to exert significant control over us; and our dependence on our subsidiaries for cash to satisfy our obligations.

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

roger.hendriksen@cooperstandard.com

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 June 30,

 

Six Months Ended June 30,

 

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 Cooper-Standard Holdings
Inc.

$

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 Cooper-Standard Holdings Inc. equity

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 June 30,

 

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 (U.S. GAAP) and which exclude certain non-cash and non-recurring items. Management considers EBITDA, adjusted EBITDA, adjusted net income and free cash flow to be key indicators of the Company's operating performance and believes that these and similar measures are widely used by investors, securities analysts and other interested parties in evaluating the Company's performance. Adjusted EBITDA is defined as net income (loss) adjusted to reflect income tax expense, interest expense net of interest income, depreciation and amortization, and certain items that management does not consider to be reflective of the Company's core operating performance.  Adjusted net income is defined as net income (loss) adjusted to reflect certain unusual, non-cash or non-recurring items that management does not consider to be reflective of the Company's core operating performance.  Free cash flow is defined as net cash provided by operating activities minus capital expenditures.

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 U.S. GAAP, and not as an alternative to cash flow from operating activities as a measure of the Company's performance. EBITDA, adjusted EBITDA, adjusted net income and free cash flow 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, adjusted EBITDA, adjusted net income and free cash flow differently and therefore Cooper Standard's results may not be comparable to other similarly titled measures of other companies. In addition, in evaluating adjusted EBITDA and adjusted net income, it should be noted that in the future Cooper Standard may incur expenses similar to or in excess of the adjustments in the below presentation. This presentation of adjusted EBITDA and adjusted net income should not be construed as an inference that Cooper Standard's future results will be unaffected by unusual or non-recurring items.  Reconciliations of EBITDA, adjusted EBITDA, adjusted net income and free cash flow follow.

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 June 30,

 

Six Months Ended June 30,

 

2016

 

2015

 

2016

 

2015

Net income attributable to Cooper-Standard Holdings
Inc.

$

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
interest (1)

   

(2,577)

   

   

(14,199)

 

Restructuring charges

12,206

   

7,429

   

23,038

   

26,269

 

Secondary offering underwriting fees and other
expenses (2)

   

   

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 March 2016 secondary offering.

(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 June 30,

 

Six Months Ended June 30,

 (All adjustments are net of tax)

2016

 

2015

 

2016

 

2015

Net income attributable to Cooper-Standard
Holdings Inc.

$

40,913

   

$

36,496

   

$

71,512

   

$

57,483

 

Restructuring charges

12,000

   

6,802

   

22,461

   

25,484

 

Secondary offering underwriting fees and other
expenses

   

   

6,272

   

 

Gain on remeasurement of previously held equity
interest

   

(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 June 30,

 

Six Months Ended June 30,

 

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 Cooper-Standard Holdings Inc.

 

News Provided by Acquire Media

Error: The domain WWW.IR.COOPERSTANDARD.COM is not authorized to show the cookie declaration for domain group ID bcc4b8de-3d0f-4727-8f47-9328a8e852b6. Please add it to the domain group in the Cookiebot Manager to authorize the domain.