CS News
Second Quarter 2017 Highlights
- Sales increased 3.4 percent to a record
$909.1 million - Net income increased to
$40.5 million or$2.14 per diluted share - Adjusted EBITDA increased 4.8 percent to a record
$113.8 million - Adjusted net income totaled
$49.0 million or$2.60 per diluted share - Second major production order for Fortrex™ awarded
During the second quarter of 2017, the Company generated strong net income of
"We continue to drive value through culture, innovation and results," stated
The Company's second quarter net income, excluding restructuring and other special items ("adjusted net income"), totaled
For the first six months of 2017, the Company reported net income of
Adjusted net income for the first six months of 2017 was
Adjusted EBITDA, adjusted EBITDA margin, adjusted net income and adjusted earnings per share are non-GAAP measures. Definitions of these measures and reconciliations to the most directly comparable financial measures, calculated and presented in accordance with accounting principles generally accepted in the
Notable Developments
During the second quarter,
In addition to the core automotive applications for Fortrex™, the Company is continuing to pursue a complementary adjacent market strategy for its innovative material science and technologies. During the second quarter, the Company entered into its first agreement to license Fortrex™ technology outside of the automotive industry, which is aligned with the Company's adjacent markets strategy. Successful execution of the adjacent markets strategy is expected, in the long term, to increase return on invested capital by expanding sales opportunities, accelerating the value stream of Fortrex™ and other innovative material science technologies, and further diversifying the revenue and profit base of the Company.
In June, the Company celebrated the opening of a new, state-of-the-art technical testing and prototype center in China. The new facility enhances the Company's ability to provide leading technical support to its customers in the region by increasing in-house design and product validation capabilities, and reducing the time required for new product design and development.
Consolidated Results
Second quarter 2017 sales increased by
Second quarter adjusted EBITDA increased by
Segment Results
North America
The Company's
Europe
The Company's
The
Asia Pacific
The Company's
South America
The Company's
The
Liquidity and Cash Flow
At
During the quarter, the Company repurchased 92,409 shares of its outstanding common stock at a cost of
In addition to cash and cash equivalents, the Company had
Total debt at
During the quarter,
Outlook
Based on the positive results achieved in the second quarter and year-to-date, the Company is on track to meet previously issued full year guidance ranges. The Company reiterates its full year 2017 guidance as follows:
Previous Guidance (2/16/2017) |
Current Guidance |
|
Sales |
|
Unchanged |
Adjusted EBITDA Margin1 |
12.3% - 12.8% |
Unchanged |
Capital Expenditures |
|
Unchanged |
Cash Restructuring |
|
Unchanged |
Effective Tax Rate |
26% - 29% |
Unchanged |
1 Adjusted EBITDA Margin is a non-GAAP financial measure. We do not provide guidance on net income margin. Full-year net income will include special items that have not yet occurred and are difficult to predict with reasonable certainty prior to year end.
Conference Call Details
To participate by phone, callers in
Individuals unable to participate during the live call may visit the investors' portion of the
About
Forward Looking Statements
This press release includes "forward-looking statements" within the meaning of
You should not place undue reliance on these forward-looking statements. We undertake no obligation to publicly update or otherwise revise any forward-looking statement, whether as a result of new information, future events or otherwise, except where we are expressly required to do so by law.
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 |
||||||||||||||
2017 |
2016 (1) |
2017 |
2016 |
||||||||||||
Sales |
$ |
909,145 |
$ |
879,304 |
$ |
1,811,196 |
$ |
1,741,801 |
|||||||
Cost of products sold |
736,905 |
707,343 |
1,468,871 |
1,410,016 |
|||||||||||
Gross profit |
172,240 |
171,961 |
342,325 |
331,785 |
|||||||||||
Selling, administration & engineering expenses |
86,104 |
92,672 |
173,738 |
176,130 |
|||||||||||
Amortization of intangibles |
3,536 |
3,239 |
7,131 |
6,517 |
|||||||||||
Impairment charges |
— |
— |
4,270 |
— |
|||||||||||
Restructuring charges |
8,323 |
12,206 |
18,311 |
23,038 |
|||||||||||
Other operating loss |
— |
— |
— |
155 |
|||||||||||
Operating profit |
74,277 |
63,844 |
138,875 |
125,945 |
|||||||||||
Interest expense, net of interest income |
(10,293) |
(9,995) |
(21,532) |
(19,747) |
|||||||||||
Equity in earnings of affiliates |
1,400 |
2,667 |
3,075 |
4,437 |
|||||||||||
Loss on refinancing and extinguishment of debt |
(1,020) |
— |
(1,020) |
— |
|||||||||||
Other expense, net |
(2,184) |
(255) |
(2,824) |
(8,071) |
|||||||||||
Income before income taxes |
62,180 |
56,261 |
116,574 |
102,564 |
|||||||||||
Income tax expense |
20,530 |
16,021 |
32,420 |
30,787 |
|||||||||||
Net income |
41,650 |
40,240 |
84,154 |
71,777 |
|||||||||||
Net income attributable to noncontrolling interests |
(1,194) |
(51) |
(1,992) |
(265) |
|||||||||||
Net income attributable to |
$ |
40,456 |
$ |
40,189 |
$ |
82,162 |
$ |
71,512 |
|||||||
Weighted average shares outstanding |
|||||||||||||||
Basic |
17,863,203 |
17,242,277 |
17,803,430 |
17,342,321 |
|||||||||||
Diluted |
18,865,967 |
18,591,647 |
18,919,591 |
18,669,123 |
|||||||||||
Earnings per share: |
|||||||||||||||
Basic |
$ |
2.26 |
$ |
2.33 |
$ |
4.61 |
$ |
4.12 |
|||||||
Diluted |
$ |
2.14 |
$ |
2.16 |
$ |
4.34 |
$ |
3.83 |
|||||||
(1) Certain amounts have been recast due to the adoption of ASU 2016-09. |
COOPER-STANDARD HOLDINGS INC. |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(Dollar amounts in thousands) |
|||||||
June 30, 2017 |
December 31, 2016 |
||||||
(unaudited) |
|||||||
Assets |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
400,186 |
$ |
480,092 |
|||
Accounts receivable, net |
546,522 |
460,503 |
|||||
Tooling receivable |
108,155 |
90,974 |
|||||
Inventories |
168,397 |
146,449 |
|||||
Prepaid expenses |
39,392 |
37,142 |
|||||
Other current assets |
89,895 |
81,021 |
|||||
Total current assets |
1,352,547 |
1,296,181 |
|||||
Property, plant and equipment, net |
886,975 |
832,269 |
|||||
Goodwill |
169,304 |
167,441 |
|||||
Intangible assets, net |
75,132 |
81,363 |
|||||
Other assets |
103,579 |
114,448 |
|||||
Total assets |
$ |
2,587,537 |
$ |
2,491,702 |
|||
Liabilities and Equity |
|||||||
Current liabilities: |
|||||||
Debt payable within one year |
$ |
29,817 |
$ |
33,439 |
|||
Accounts payable |
496,162 |
475,426 |
|||||
Payroll liabilities |
130,501 |
144,812 |
|||||
Accrued liabilities |
108,927 |
105,665 |
|||||
Total current liabilities |
765,407 |
759,342 |
|||||
Long-term debt |
722,988 |
729,480 |
|||||
Pension benefits |
179,922 |
172,950 |
|||||
Postretirement benefits other than pensions |
55,300 |
54,225 |
|||||
Other liabilities |
46,174 |
53,914 |
|||||
Total liabilities |
1,769,791 |
1,769,911 |
|||||
7% Cumulative participating convertible preferred stock |
— |
— |
|||||
Equity: |
|||||||
Common stock |
18 |
17 |
|||||
Additional paid-in capital |
515,154 |
513,934 |
|||||
Retained earnings |
495,190 |
425,972 |
|||||
Accumulated other comprehensive loss |
(219,632) |
(242,563) |
|||||
|
790,730 |
697,360 |
|||||
Noncontrolling interests |
27,016 |
24,431 |
|||||
Total equity |
817,746 |
721,791 |
|||||
Total liabilities and equity |
$ |
2,587,537 |
$ |
2,491,702 |
COOPER-STANDARD HOLDINGS INC. |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(Unaudited) |
|||||||
(Dollar amounts in thousands) |
|||||||
Six Months Ended |
|||||||
2017 |
2016 (1) |
||||||
Operating Activities: |
|||||||
Net income |
$ |
84,154 |
$ |
71,777 |
|||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
Depreciation |
57,914 |
53,856 |
|||||
Amortization of intangibles |
7,131 |
6,517 |
|||||
Impairment charges |
4,270 |
— |
|||||
Share-based compensation expense |
11,694 |
10,909 |
|||||
Equity in earnings of affiliates, net of dividends related to earnings |
2,307 |
(1,415) |
|||||
Loss on refinancing and extinguishment of debt |
1,020 |
— |
|||||
Other |
9,829 |
947 |
|||||
Changes in operating assets and liabilities |
(114,141) |
(27,350) |
|||||
Net cash provided by operating activities |
64,178 |
115,241 |
|||||
Investing activities: |
|||||||
Capital expenditures |
(98,149) |
(81,429) |
|||||
Loan to affiliate |
— |
(4,906) |
|||||
Acquisition of businesses, net of cash acquired |
— |
(3,020) |
|||||
Proceeds from sale of fixed assets and other |
348 |
73 |
|||||
Net cash used in investing activities |
(97,801) |
(89,282) |
|||||
Financing activities: |
|||||||
Principal payments on long-term debt |
(11,297) |
(4,886) |
|||||
Increase in short-term debt, net |
541 |
1,331 |
|||||
Restricted cash deposit for overdraft facility |
— |
(25,000) |
|||||
Repurchase of common stock |
(7,514) |
(23,800) |
|||||
Proceeds from exercise of warrants |
707 |
413 |
|||||
Taxes withheld and paid on employees' share based payment awards |
(11,671) |
(4,896) |
|||||
Other |
(792) |
43 |
|||||
Net cash used in financing activities |
(30,026) |
(56,795) |
|||||
Effects of exchange rate changes on cash and cash equivalents |
(16,257) |
(7,861) |
|||||
Changes in cash and cash equivalents |
(79,906) |
(38,697) |
|||||
Cash and cash equivalents at beginning of period |
480,092 |
378,243 |
|||||
Cash and cash equivalents at end of period |
$ |
400,186 |
$ |
339,546 |
|||
(1) Certain amounts have been recast due to the adoption of ASU 2016-09. |
Non-GAAP Measures
EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share and free cash flow are measures not recognized under
When analyzing the Company's operating performance, investors should use EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share and free cash flow as supplements to, and not as alternatives for, net income, 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 |
||||||||||||||
2017 |
2016 (1) |
2017 |
2016 |
||||||||||||
Net income attributable to |
$ |
40,456 |
$ |
40,189 |
$ |
82,162 |
$ |
71,512 |
|||||||
Income tax expense |
20,530 |
16,021 |
32,420 |
30,787 |
|||||||||||
Interest expense, net of interest income |
10,293 |
9,995 |
21,532 |
19,747 |
|||||||||||
Depreciation and amortization |
33,188 |
30,169 |
65,045 |
60,374 |
|||||||||||
EBITDA |
$ |
104,467 |
$ |
96,374 |
$ |
201,159 |
$ |
182,420 |
|||||||
Restructuring charges |
8,323 |
12,206 |
18,311 |
23,038 |
|||||||||||
Impairment charges (2) |
— |
— |
4,270 |
— |
|||||||||||
Loss on refinancing and extinguishment of debt (3) |
1,020 |
— |
1,020 |
— |
|||||||||||
Secondary offering underwriting fees and other expenses (4) |
— |
— |
— |
6,500 |
|||||||||||
Other |
— |
— |
— |
155 |
|||||||||||
Adjusted EBITDA |
$ |
113,810 |
$ |
108,580 |
$ |
224,760 |
$ |
212,113 |
|||||||
(1) |
Certain amounts have been recast due to the adoption of ASU 2016-09. |
|
(2) |
Impairment charges related to fixed assets. |
|
(3) |
Loss on refinancing and extinguishment of debt related to the |
|
(4) |
Fees and other expenses associated with the |
Adjusted Net Income and Adjusted Earnings Per Share The following table provides reconciliation of net income to adjusted net income and the respective earnings per share amounts: (Unaudited; Dollar amounts in thousands, except per share amounts) |
|||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||
2017 |
2016 (1) |
2017 |
2016 |
||||||||||||
Net income attributable to |
$ |
40,456 |
$ |
40,189 |
$ |
82,162 |
$ |
71,512 |
|||||||
Restructuring charges |
8,323 |
12,206 |
18,311 |
23,038 |
|||||||||||
Impairment charges (2) |
— |
— |
4,270 |
— |
|||||||||||
Loss on refinancing and extinguishment of debt (3) |
1,020 |
— |
1,020 |
— |
|||||||||||
Secondary offering underwriting fees and other expenses (4) |
— |
— |
— |
6,500 |
|||||||||||
Other |
— |
— |
— |
155 |
|||||||||||
Tax impact of adjusting items (5) |
(780) |
(206) |
(875) |
(864) |
|||||||||||
Adjusted net income |
$ |
49,019 |
$ |
52,189 |
$ |
104,888 |
$ |
100,341 |
|||||||
Weighted average shares outstanding: |
|||||||||||||||
Basic |
17,863,203 |
17,242,277 |
17,803,430 |
17,342,321 |
|||||||||||
Diluted |
18,865,967 |
18,591,647 |
18,919,591 |
18,669,123 |
|||||||||||
Earnings per share: |
|||||||||||||||
Basic |
$ |
2.26 |
$ |
2.33 |
$ |
4.61 |
$ |
4.12 |
|||||||
Diluted |
$ |
2.14 |
$ |
2.16 |
$ |
4.34 |
$ |
3.83 |
|||||||
Adjusted earnings per share: |
|||||||||||||||
Basic |
$ |
2.74 |
$ |
3.03 |
$ |
5.89 |
$ |
5.79 |
|||||||
Diluted |
$ |
2.60 |
$ |
2.81 |
$ |
5.54 |
$ |
5.37 |
(1) |
Certain amounts have been recast due to the adoption of ASU 2016-09. |
|
(2) |
Impairment charges related to fixed assets. |
|
(3) |
Loss on refinancing and extinguishment of debt related to the |
|
(4) |
Fees and other expenses associated with the |
|
(5) |
Represents the elimination of the income tax impact of the above adjustments by calculating the income tax impact of these adjusting items using the appropriate tax rate for the jurisdiction where the charges were incurred. |
Free Cash Flow The following table defines free cash flow: (Unaudited; Dollar amounts in thousands) |
|||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||
2017 |
2016 |
2017 |
2016 |
||||||||||||
Net cash provided by operating activities |
$ |
60,627 |
$ |
87,327 |
$ |
64,178 |
$ |
115,241 |
|||||||
Capital expenditures |
(39,879) |
(26,339) |
(98,149) |
(81,429) |
|||||||||||
Free cash flow |
$ |
20,748 |
$ |
60,988 |
$ |
(33,971) |
$ |
33,812 |
View original content:http://www.prnewswire.com/news-releases/cooper-standard-reports-record-sales-strong-net-income-and-record-adjusted-ebitda-300499559.html
SOURCE
News Provided by Acquire Media