CS News
Third Quarter 2017 Highlights
- Sales increased to a third quarter record
$869.0 million - Net income totaled
$24.6 million or$1.32 per diluted share - Adjusted EBITDA totaled
$96.0 million or 11.1 percent of sales - Adjusted net income totaled
$39.5 million or$2.11 per diluted share - Net new business awards totaled
$108.1 million for the quarter,$345.3 million year-to-date
During the third quarter of 2017, the Company generated net income of
"We set a new third quarter record for sales as increases in
The Company's third quarter net income, excluding restructuring and other special items ("adjusted net income"), totaled
For the first nine months of 2017, the Company reported net income of
Adjusted net income for the first nine 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 third quarter,
New contract awards for the Company's recent product innovations totaled
In August,
Subsequent to the end of the quarter,
Consolidated Results
Third quarter 2017 sales increased by
Third quarter adjusted EBITDA decreased 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 213,663 shares of its outstanding common stock at an average cost of
In addition to cash and cash equivalents, the Company had
Total debt at
Outlook
Based on the results achieved in the third quarter and year-to-date, the Company has raised full-year guidance for sales and tightened the guidance range for full-year adjusted EBITDA margin. Current full-year 2017 guidance is summarized below:
Previous Guidance (8/4/2017) |
Current Guidance |
|
Sales |
|
|
Adjusted EBITDA Margin1 |
12.3% - 12.8% |
12.4% - 12.6% |
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 |
Nine Months Ended |
||||||||||||||
2017 |
2016 |
2017 |
2016 |
||||||||||||
Sales |
$ |
869,016 |
$ |
855,656 |
$ |
2,680,212 |
$ |
2,597,457 |
|||||||
Cost of products sold |
718,187 |
690,984 |
2,187,058 |
2,101,000 |
|||||||||||
Gross profit |
150,829 |
164,672 |
493,154 |
496,457 |
|||||||||||
Selling, administration & engineering expenses |
94,145 |
92,368 |
267,883 |
268,498 |
|||||||||||
Amortization of intangibles |
3,432 |
3,457 |
10,563 |
9,974 |
|||||||||||
Impairment charges |
— |
— |
4,270 |
— |
|||||||||||
Restructuring charges |
9,909 |
10,430 |
28,220 |
33,468 |
|||||||||||
Other operating loss |
— |
— |
— |
155 |
|||||||||||
Operating profit |
43,343 |
58,417 |
182,218 |
184,362 |
|||||||||||
Interest expense, net of interest income |
(10,256) |
(10,114) |
(31,788) |
(29,861) |
|||||||||||
Equity in earnings of affiliates |
660 |
1,386 |
3,735 |
5,823 |
|||||||||||
Loss on refinancing and extinguishment of debt |
— |
— |
(1,020) |
— |
|||||||||||
Other expense, net |
(451) |
(518) |
(3,275) |
(8,589) |
|||||||||||
Income before income taxes |
33,296 |
49,171 |
149,870 |
151,735 |
|||||||||||
Income tax expense |
7,838 |
12,525 |
40,258 |
43,312 |
|||||||||||
Net income |
25,458 |
36,646 |
109,612 |
108,423 |
|||||||||||
Net income attributable to noncontrolling interests |
(818) |
(284) |
(2,810) |
(549) |
|||||||||||
Net income attributable to Cooper-Standard |
$ |
24,640 |
$ |
36,362 |
$ |
106,802 |
$ |
107,874 |
|||||||
Weighted average shares outstanding |
|||||||||||||||
Basic |
17,703,660 |
17,469,156 |
17,769,808 |
17,388,541 |
|||||||||||
Diluted |
18,680,518 |
18,760,663 |
18,838,287 |
18,703,578 |
|||||||||||
Earnings per share: |
|||||||||||||||
Basic |
$ |
1.39 |
$ |
2.08 |
$ |
6.01 |
$ |
6.20 |
|||||||
Diluted |
$ |
1.32 |
$ |
1.94 |
$ |
5.67 |
$ |
5.77 |
COOPER-STANDARD HOLDINGS INC. |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(Dollar amounts in thousands) |
|||||||
September 30, 2017 |
December 31, 2016 |
||||||
(unaudited) |
|||||||
Assets |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
372,984 |
$ |
480,092 |
|||
Accounts receivable, net |
571,515 |
460,503 |
|||||
Tooling receivable |
111,543 |
90,974 |
|||||
Inventories |
179,470 |
146,449 |
|||||
Prepaid expenses |
42,685 |
37,142 |
|||||
Other current assets |
97,845 |
81,021 |
|||||
Total current assets |
1,376,042 |
1,296,181 |
|||||
Property, plant and equipment, net |
916,496 |
832,269 |
|||||
Goodwill |
170,765 |
167,441 |
|||||
Intangible assets, net |
72,060 |
81,363 |
|||||
Other assets |
100,233 |
114,448 |
|||||
Total assets |
$ |
2,635,596 |
$ |
2,491,702 |
|||
Liabilities and Equity |
|||||||
Current liabilities: |
|||||||
Debt payable within one year |
$ |
32,448 |
$ |
33,439 |
|||
Accounts payable |
491,202 |
475,426 |
|||||
Payroll liabilities |
138,127 |
144,812 |
|||||
Accrued liabilities |
123,955 |
105,665 |
|||||
Total current liabilities |
785,732 |
759,342 |
|||||
Long-term debt |
722,557 |
729,480 |
|||||
Pension benefits |
178,406 |
172,950 |
|||||
Postretirement benefits other than pensions |
56,876 |
54,225 |
|||||
Other liabilities |
47,859 |
53,914 |
|||||
Total liabilities |
1,791,430 |
1,769,911 |
|||||
7% Cumulative participating convertible preferred stock |
— |
— |
|||||
Equity: |
|||||||
Common stock |
17 |
17 |
|||||
Additional paid-in capital |
513,609 |
513,934 |
|||||
Retained earnings |
502,806 |
425,972 |
|||||
Accumulated other comprehensive loss |
(200,588) |
(242,563) |
|||||
|
815,844 |
697,360 |
|||||
Noncontrolling interests |
28,322 |
24,431 |
|||||
Total equity |
844,166 |
721,791 |
|||||
Total liabilities and equity |
$ |
2,635,596 |
$ |
2,491,702 |
COOPER-STANDARD HOLDINGS INC. |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(Unaudited) |
|||||||
(Dollar amounts in thousands) |
|||||||
Nine Months Ended |
|||||||
2017 |
2016 |
||||||
Operating Activities: |
|||||||
Net income |
$ |
109,612 |
$ |
108,423 |
|||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
Depreciation |
88,850 |
81,725 |
|||||
Amortization of intangibles |
10,563 |
9,974 |
|||||
Impairment charges |
4,270 |
— |
|||||
Share-based compensation expense |
19,006 |
18,533 |
|||||
Equity in earnings of affiliates, net of dividends related to earnings |
1,647 |
(2,801) |
|||||
Loss on refinancing and extinguishment of debt |
1,020 |
— |
|||||
Other |
14,706 |
1,396 |
|||||
Changes in operating assets and liabilities |
(145,124) |
(35,205) |
|||||
Net cash provided by operating activities |
104,550 |
182,045 |
|||||
Investing activities: |
|||||||
Capital expenditures |
(137,446) |
(116,788) |
|||||
Acquisition of businesses, net of cash acquired |
(478) |
(37,478) |
|||||
Cash from consolidation of joint venture |
— |
3,395 |
|||||
Proceeds from sale of fixed assets and other |
1,236 |
156 |
|||||
Net cash used in investing activities |
(136,688) |
(150,715) |
|||||
Financing activities: |
|||||||
Principal payments on long-term debt |
(15,616) |
(9,787) |
|||||
Increase in short-term debt, net |
6,070 |
1,703 |
|||||
Repurchase of common stock |
(30,680) |
(23,800) |
|||||
Proceeds from exercise of warrants |
836 |
2,498 |
|||||
Taxes withheld and paid on employees' share based payment awards |
(11,949) |
(11,979) |
|||||
Other |
(795) |
101 |
|||||
Net cash used in financing activities |
(52,134) |
(41,264) |
|||||
Effects of exchange rate changes on cash and cash equivalents |
(22,836) |
(7,880) |
|||||
Changes in cash and cash equivalents |
(107,108) |
(17,814) |
|||||
Cash and cash equivalents at beginning of period |
480,092 |
378,243 |
|||||
Cash and cash equivalents at end of period |
$ |
372,984 |
$ |
360,429 |
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 |
Nine Months Ended |
|||||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||||
Net income attributable to |
$ |
24,640 |
$ |
36,362 |
$ |
106,802 |
$ |
107,874 |
||||||||||
Income tax expense |
7,838 |
12,525 |
40,258 |
43,312 |
||||||||||||||
Interest expense, net of interest income |
10,256 |
10,114 |
31,788 |
29,861 |
||||||||||||||
Depreciation and amortization |
34,368 |
31,325 |
99,413 |
91,699 |
||||||||||||||
EBITDA |
$ |
77,102 |
$ |
90,326 |
$ |
278,261 |
$ |
272,746 |
||||||||||
Restructuring charges |
9,909 |
10,430 |
28,220 |
33,468 |
||||||||||||||
Settlement charges (1) |
5,902 |
— |
5,902 |
— |
||||||||||||||
Foreign tax amnesty program (2) |
3,121 |
— |
3,121 |
— |
||||||||||||||
Impairment charges (3) |
— |
— |
4,270 |
— |
||||||||||||||
Loss on refinancing and extinguishment of debt (4) |
— |
— |
1,020 |
— |
||||||||||||||
Secondary offering underwriting fees and other expenses (5) |
— |
— |
— |
6,500 |
||||||||||||||
Other |
— |
— |
— |
155 |
||||||||||||||
Adjusted EBITDA |
$ |
96,034 |
$ |
100,756 |
$ |
320,794 |
$ |
312,869 |
||||||||||
(1) Non-cash settlement charges of (2) Relates to indirect taxes recorded in cost of products sold. (3) Impairment charges related to fixed assets. (4) Loss on refinancing and extinguishment of debt related to the (5) 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 |
Nine Months Ended |
||||||||||||||
2017 |
2016 |
2017 |
2016 |
||||||||||||
Net income attributable to |
$ |
24,640 |
$ |
36,362 |
$ |
106,802 |
$ |
107,874 |
|||||||
Restructuring charges |
9,909 |
10,430 |
28,220 |
33,468 |
|||||||||||
Settlement charges (1) |
5,902 |
— |
5,902 |
— |
|||||||||||
Foreign tax amnesty program (2) |
3,121 |
— |
3,121 |
— |
|||||||||||
Impairment charges (3) |
— |
— |
4,270 |
— |
|||||||||||
Loss on refinancing and extinguishment of debt (4) |
— |
— |
1,020 |
— |
|||||||||||
Secondary offering underwriting fees and other expenses (5) |
— |
— |
— |
6,500 |
|||||||||||
Other |
— |
— |
— |
155 |
|||||||||||
Tax impact of adjusting items (6) |
(4,068) |
(268) |
(4,943) |
(1,132) |
|||||||||||
Adjusted net income |
$ |
39,504 |
$ |
46,524 |
$ |
144,392 |
$ |
146,865 |
|||||||
Weighted average shares outstanding: |
|||||||||||||||
Basic |
17,703,660 |
17,469,156 |
17,769,808 |
17,388,541 |
|||||||||||
Diluted |
18,680,518 |
18,760,663 |
18,838,287 |
18,703,578 |
|||||||||||
Earnings per share: |
|||||||||||||||
Basic |
$ |
1.39 |
$ |
2.08 |
$ |
6.01 |
$ |
6.20 |
|||||||
Diluted |
$ |
1.32 |
$ |
1.94 |
$ |
5.67 |
$ |
5.77 |
|||||||
Adjusted earnings per share: |
|||||||||||||||
Basic |
$ |
2.23 |
$ |
2.66 |
$ |
8.13 |
$ |
8.45 |
|||||||
Diluted |
$ |
2.11 |
$ |
2.48 |
$ |
7.66 |
$ |
7.85 |
|||||||
(1) |
Non-cash settlement charges of |
|||||||||||||||
(2) |
Relates to indirect taxes recorded in cost of products sold. |
|||||||||||||||
(3) |
Impairment charges related to fixed assets. |
|||||||||||||||
(4) |
Loss on refinancing and extinguishment of debt related to the |
|||||||||||||||
(5) |
Fees and other expenses associated with the |
|||||||||||||||
(6) |
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 |
Nine Months Ended |
||||||||||||||
2017 |
2016 |
2017 |
2016 |
||||||||||||
Net cash provided by operating activities |
$ |
40,372 |
$ |
66,804 |
$ |
104,550 |
$ |
182,045 |
|||||||
Capital expenditures |
(39,297) |
(35,359) |
(137,446) |
(116,788) |
|||||||||||
Free cash flow |
$ |
1,075 |
$ |
31,445 |
$ |
(32,896) |
$ |
65,257 |
View original content:http://www.prnewswire.com/news-releases/cooper-standard-reports-third-quarter-results-raises-sales-guidance-affirms-midpoint-for-full-year-adjusted-ebitda-margin-300546779.html
SOURCE
News Provided by Acquire Media