CS News
Second Quarter 2018 Highlights
- Sales increased 2.1 percent to
$928.3 million - Net income of
$41.9 million or$2.28 per diluted share - Adjusted EBITDA of
$107.9 million or 11.6 percent of sales - Adjusted net income of
$50.3 million or$2.74 per diluted share - Net new business awards totaled
$144 million for the quarter
During the second quarter of 2018, the Company generated net income of
"Our team continued to perform well despite challenging market conditions in the quarter," stated
The Company's second quarter net income, excluding restructuring and other special items ("adjusted net income"), totaled
For the first six months of 2018, the Company reported net income of
Adjusted net income for the first six months of 2018 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,
Subsequent to the end of the second quarter,
Consolidated Results
Second quarter 2018 sales increased by
Second quarter adjusted EBITDA decreased by
The Company has adopted a new accounting standard related to Compensation - Retirement Benefits (ASU 2017-07) that reclassifies the presentation of the components of net periodic benefit costs in the statements of net income. As a result, prior period data have been recast.
Segment Results
North America
The Company's
Europe
The Company's
The
Asia Pacific
The Company's
The
South America
The Company's
The
Liquidity and Cash Flow
At
In addition to cash and cash equivalents, the Company had
Total debt at
During the second quarter the Company used
Outlook
Based on the results achieved in the first half and the industry and economic outlook, including commodity price expectations, for the rest of the year, the Company has refined its guidance for the full year 2018 as summarized below:
Previous Guidance |
Current Guidance |
|
Sales |
$3.55 - $3.60 billion |
$3.60 - $3.70 billion |
Adjusted EBITDA Margin1 |
12.7% - 13.3% |
12.7% - 13.0% |
Capital Expenditures as a percent of sales |
5.5% - 5.9% |
5.7% - 5.9% |
Cash Restructuring |
$25 - $35 million |
$35 - $40 million |
Effective Tax Rate |
20% - 24% |
18% - 22% |
1Adjusted EBITDA Margin is a non-GAAP financial measure. We have not provided a reconciliation of projected adjusted EBITDA margin range to projected net income margin range because 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. Due to this uncertainty, we cannot reconcile projected adjusted EBITDA margin range to a comparable US GAAP net income margin range without unreasonable effort. |
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 U.S. federal securities laws, and we intend that such forward-looking statements be subject to the safe harbor created thereby. Our use of words "estimate," "expect," "anticipate," "project," "plan," "intend," "believe," "forecast," or future or conditional verbs, such as "will," "should," "could," "would," or "may," and variations of such words or similar expressions are intended to identify forward-looking statements. All forward-looking statements are based upon our current expectations and various assumptions. Our expectations, beliefs, and projections are expressed in good faith and we believe there is a reasonable basis for them. However, we cannot assure you that these expectations, beliefs and projections will be achieved. Forward-looking statements are not guarantees of future performance and are subject to significant risks and uncertainties that may cause actual results or achievements to be materially different from the future results or achievements expressed or implied by the forward-looking statements. Among other items, such factors may include: prolonged or material contractions in automotive sales and production volumes; our inability to realize sales represented by awarded business; 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; entering new markets; possible variability of our working capital requirements; risks associated with our international operations; foreign currency exchange rate fluctuations; our ability to control the operations of our joint ventures for our sole benefit; our substantial amount of indebtedness; our ability to obtain adequate financing sources in the future; operating and financial restrictions imposed on us under our debt instruments; 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 acquisitions and divestitures may not be successful; product liability, warranty and recall claims brought against us; laws and regulations, including environmental, health and safety laws and regulations; legal proceedings, claims or investigations against us; 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; changes in our assumptions used for evaluation of deemed repatriation tax and the remeasurement of our deferred tax assets and liabilities, including as a result 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 June 30, |
Six Months Ended June 30, |
||||||||||||||
2018 |
2017 |
2018 |
2017 |
||||||||||||
Sales |
$ |
928,262 |
$ |
909,145 |
$ |
1,895,653 |
$ |
1,811,196 |
|||||||
Cost of products sold |
776,897 |
736,957 |
1,573,408 |
1,469,006 |
|||||||||||
Gross profit |
151,365 |
172,188 |
322,245 |
342,190 |
|||||||||||
Selling, administration & engineering expenses |
76,339 |
85,515 |
156,779 |
172,569 |
|||||||||||
Amortization of intangibles |
3,399 |
3,536 |
6,805 |
7,131 |
|||||||||||
Impairment charges |
— |
— |
— |
4,270 |
|||||||||||
Restructuring charges |
10,013 |
8,323 |
17,138 |
18,311 |
|||||||||||
Operating profit |
61,614 |
74,814 |
141,523 |
139,909 |
|||||||||||
Interest expense, net of interest income |
(9,973) |
(10,293) |
(19,773) |
(21,532) |
|||||||||||
Equity in earnings of affiliates |
1,248 |
1,400 |
2,935 |
3,075 |
|||||||||||
Loss on refinancing and extinguishment of debt |
— |
(1,020) |
(770) |
(1,020) |
|||||||||||
Other expense, net |
(557) |
(2,721) |
(2,276) |
(3,858) |
|||||||||||
Income before income taxes |
52,332 |
62,180 |
121,639 |
116,574 |
|||||||||||
Income tax expense |
9,130 |
20,530 |
21,021 |
32,420 |
|||||||||||
Net income |
43,202 |
41,650 |
100,618 |
84,154 |
|||||||||||
Net income attributable to noncontrolling interests |
(1,325) |
(1,194) |
(1,949) |
(1,992) |
|||||||||||
Net income attributable to Cooper-Standard Holdings Inc. |
$ |
41,877 |
$ |
40,456 |
$ |
98,669 |
$ |
82,162 |
|||||||
Weighted average shares outstanding |
|||||||||||||||
Basic |
18,000,579 |
17,863,203 |
17,996,058 |
17,803,430 |
|||||||||||
Diluted |
18,371,775 |
18,865,967 |
18,419,952 |
18,919,591 |
|||||||||||
Earnings per share: |
|||||||||||||||
Basic |
$ |
2.33 |
$ |
2.26 |
$ |
5.48 |
$ |
4.61 |
|||||||
Diluted |
$ |
2.28 |
$ |
2.14 |
$ |
5.36 |
$ |
4.34 |
COOPER-STANDARD HOLDINGS INC. |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(Dollar amounts in thousands) |
|||||||
June 30, 2018 |
December 31, 2017 |
||||||
(unaudited) |
|||||||
Assets |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
440,233 |
$ |
515,952 |
|||
Accounts receivable, net |
507,189 |
494,049 |
|||||
Tooling receivable |
120,746 |
112,561 |
|||||
Inventories |
184,916 |
170,196 |
|||||
Prepaid expenses |
36,949 |
33,205 |
|||||
Other current assets |
98,511 |
100,778 |
|||||
Total current assets |
1,388,544 |
1,426,741 |
|||||
Property, plant and equipment, net |
966,313 |
952,178 |
|||||
Goodwill |
170,720 |
171,852 |
|||||
Intangible assets, net |
61,195 |
69,091 |
|||||
Other assets |
113,511 |
105,786 |
|||||
Total assets |
$ |
2,700,283 |
$ |
2,725,648 |
|||
Liabilities and Equity |
|||||||
Current liabilities: |
|||||||
Debt payable within one year |
$ |
34,243 |
$ |
34,921 |
|||
Accounts payable |
524,981 |
523,296 |
|||||
Payroll liabilities |
121,379 |
123,090 |
|||||
Accrued liabilities |
100,658 |
145,650 |
|||||
Total current liabilities |
781,261 |
826,957 |
|||||
Long-term debt |
723,002 |
723,325 |
|||||
Pension benefits |
170,418 |
180,173 |
|||||
Postretirement benefits other than pensions |
60,810 |
61,921 |
|||||
Other liabilities |
76,673 |
78,183 |
|||||
Total liabilities |
1,812,164 |
1,870,559 |
|||||
7% Cumulative participating convertible preferred stock |
— |
— |
|||||
Equity: |
|||||||
Common stock |
18 |
18 |
|||||
Additional paid-in capital |
500,683 |
512,815 |
|||||
Retained earnings |
583,522 |
511,367 |
|||||
Accumulated other comprehensive loss |
(226,523) |
(197,631) |
|||||
Total Cooper-Standard Holdings Inc. equity |
857,700 |
826,569 |
|||||
Noncontrolling interests |
30,419 |
28,520 |
|||||
Total equity |
888,119 |
855,089 |
|||||
Total liabilities and equity |
$ |
2,700,283 |
$ |
2,725,648 |
COOPER-STANDARD HOLDINGS INC. |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(Unaudited) |
|||||||
(Dollar amounts in thousands) |
|||||||
Six Months Ended June 30, |
|||||||
2018 |
2017 |
||||||
Operating Activities: |
|||||||
Net income |
$ |
100,618 |
$ |
84,154 |
|||
Adjustments to reconcile net income to net cash provided by operating |
|||||||
Depreciation |
66,367 |
57,914 |
|||||
Amortization of intangibles |
6,805 |
7,131 |
|||||
Impairment charges |
— |
4,270 |
|||||
Share-based compensation expense |
10,342 |
11,694 |
|||||
Equity in earnings of affiliates, net of dividends related to earnings |
1,573 |
2,307 |
|||||
Loss on refinancing and extinguishment of debt |
770 |
1,020 |
|||||
Other |
2,449 |
9,829 |
|||||
Changes in operating assets and liabilities |
(90,613) |
(113,618) |
|||||
Net cash provided by operating activities |
98,311 |
64,701 |
|||||
Investing activities: |
|||||||
Capital expenditures |
(106,699) |
(98,149) |
|||||
Acquisition of businesses, net of cash acquired |
(6,195) |
— |
|||||
Proceeds from sale of fixed assets and other |
(139) |
348 |
|||||
Net cash used in investing activities |
(113,033) |
(97,801) |
|||||
Financing activities: |
|||||||
Principal payments on long-term debt |
(2,062) |
(11,297) |
|||||
Increase in short-term debt, net |
224 |
541 |
|||||
Purchase of noncontrolling interests |
(2,450) |
— |
|||||
Repurchase of common stock |
(43,525) |
(7,514) |
|||||
Proceeds from exercise of warrants |
— |
707 |
|||||
Taxes withheld and paid on employees' share based payment awards |
(11,279) |
(11,671) |
|||||
Other |
(327) |
(792) |
|||||
Net cash used in financing activities |
(59,419) |
(30,026) |
|||||
Effects of exchange rate changes on cash, cash equivalents and restricted cash |
(865) |
(16,257) |
|||||
Changes in cash, cash equivalents and restricted cash |
(75,006) |
(79,383) |
|||||
Cash, cash equivalents and restricted cash at beginning of period |
518,461 |
482,979 |
|||||
Cash, cash equivalents and restricted cash at end of period |
$ |
443,455 |
$ |
403,596 |
|||
Reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheet: |
|||||||
Balance as of |
|||||||
June 30, 2018 |
December 31, 2017 |
||||||
Cash and cash equivalents |
$ |
440,233 |
$ |
515,952 |
|||
Restricted cash included in other current assets |
86 |
88 |
|||||
Restricted cash included in other assets |
3,136 |
2,421 |
|||||
Total cash, cash equivalents and restricted cash shown in the statement of cash |
$ |
443,455 |
$ |
518,461 |
Non-GAAP Measures
EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, net debt and free cash flow are measures not recognized under U.S. GAAP and which exclude certain non-cash and special items that may obscure trends and operating performance not indicative of the Company's core financial activities. Management considers EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, net debt 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. In addition, similar measures are utilized in the calculation of the financial covenants and ratios contained in the Company's financing arrangements and management uses these measures for developing internal budgets and forecasting purposes. EBITDA is defined as net income adjusted to reflect income tax expense, interest expense net of interest income, depreciation and amortization, and adjusted EBITDA is defined as EBITDA further adjusted to reflect certain items that management does not consider to be reflective of the Company's core operating performance. Adjusted EBITDA margin is defined as adjusted EBITDA divided by sales. Adjusted net income is defined as net income adjusted to reflect certain items that management does not consider to be reflective of the Company's core operating performance. Adjusted basic and diluted earnings per share is defined as adjusted net income divided by the weighted average number of basic and diluted shares, respectively, outstanding during the period. Net debt is defined as total debt minus cash and cash equivalents. Free cash flow is defined as net cash provided by operating activities minus capital expenditures and is useful to both management and investors in evaluating the Company's ability to service and repay its debt.
When analyzing the Company's operating performance, investors should use EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, net debt 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 U.S. GAAP, and not as an alternative to cash flow from operating activities as a measure of the Company's liquidity. EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, net debt 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 EBITDA margin, adjusted net income, adjusted earnings per share, net debt and free cash flow differently and therefore the Company'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 the Company 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 the Company's future results will be unaffected by special items. Reconciliations of EBITDA, adjusted EBITDA, adjusted net income and free cash flow follow.
Reconciliation of Non-GAAP Measures |
|||||||||||||||
EBITDA and Adjusted EBITDA |
|||||||||||||||
(Unaudited) |
|||||||||||||||
(Dollar amounts in thousands) |
|||||||||||||||
The following table provides reconciliation of EBITDA and adjusted EBITDA from net income: |
|||||||||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||
2018 |
2017 |
2018 |
2017 |
||||||||||||
Net income attributable to Cooper-Standard Holdings Inc. |
$ |
41,877 |
$ |
40,456 |
$ |
98,669 |
$ |
82,162 |
|||||||
Income tax expense |
9,130 |
20,530 |
21,021 |
32,420 |
|||||||||||
Interest expense, net of interest income |
9,973 |
10,293 |
19,773 |
21,532 |
|||||||||||
Depreciation and amortization |
36,914 |
33,188 |
73,173 |
65,045 |
|||||||||||
EBITDA |
$ |
97,894 |
$ |
104,467 |
$ |
212,636 |
$ |
201,159 |
|||||||
Restructuring charges |
10,013 |
8,323 |
17,138 |
18,311 |
|||||||||||
Loss on refinancing and extinguishment of debt (1) |
— |
1,020 |
770 |
1,020 |
|||||||||||
Impairment charges (2) |
— |
— |
— |
4,270 |
|||||||||||
Adjusted EBITDA |
$ |
107,907 |
$ |
113,810 |
$ |
230,544 |
$ |
224,760 |
|||||||
Sales |
$ |
928,262 |
$ |
909,145 |
$ |
1,895,653 |
$ |
1,811,196 |
|||||||
Net income margin |
4.5 |
% |
4.4 |
% |
5.2 |
% |
4.5 |
% |
|||||||
Adjusted EBITDA margin |
11.6 |
% |
12.5 |
% |
12.2 |
% |
12.4 |
% |
(1) |
Loss on refinancing and extinguishment of debt related to the amendment of the Term Loan Facility. |
(2) |
Non-cash impairment charges related to fixed assets. |
Adjusted Net Income and Adjusted Earnings Per Share |
|||||||||||||||
(Unaudited) |
|||||||||||||||
(Dollar amounts in thousands, except per share amounts) |
|||||||||||||||
The following table provides reconciliation of net income to adjusted net income and the respective earnings per share amounts: |
|||||||||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||
2018 |
2017 |
2018 |
2017 |
||||||||||||
Net income attributable to Cooper-Standard Holdings Inc. |
$ |
41,877 |
$ |
40,456 |
$ |
98,669 |
$ |
82,162 |
|||||||
Restructuring charges |
10,013 |
8,323 |
17,138 |
18,311 |
|||||||||||
Loss on refinancing and extinguishment of debt (1) |
— |
1,020 |
770 |
1,020 |
|||||||||||
Impairment charges (2) |
— |
— |
— |
4,270 |
|||||||||||
Tax impact of adjusting items (3) |
(1,595) |
(780) |
(2,496) |
(875) |
|||||||||||
Adjusted net income |
$ |
50,295 |
$ |
49,019 |
$ |
114,081 |
$ |
104,888 |
|||||||
Weighted average shares outstanding: |
|||||||||||||||
Basic |
18,000,579 |
17,863,203 |
17,996,058 |
17,803,430 |
|||||||||||
Diluted |
18,371,775 |
18,865,967 |
18,419,952 |
18,919,591 |
|||||||||||
Earnings per share: |
|||||||||||||||
Basic |
$ |
2.33 |
$ |
2.26 |
$ |
5.48 |
$ |
4.61 |
|||||||
Diluted |
$ |
2.28 |
$ |
2.14 |
$ |
5.36 |
$ |
4.34 |
|||||||
Adjusted earnings per share: |
|||||||||||||||
Basic |
$ |
2.79 |
$ |
2.74 |
$ |
6.34 |
$ |
5.89 |
|||||||
Diluted |
$ |
2.74 |
$ |
2.60 |
$ |
6.19 |
$ |
5.54 |
(1) |
Loss on refinancing and extinguishment of debt related to the amendment of the Term Loan Facility. |
(2) |
Non-cash impairment charges related to fixed assets. |
(3) |
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 |
|||||||||||||||
(Unaudited) |
|||||||||||||||
(Dollar amounts in thousands) |
|||||||||||||||
The following table defines free cash flow: |
|||||||||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||
2018 |
2017 |
2018 |
2017 |
||||||||||||
Net cash provided by operating activities |
$ |
108,867 |
$ |
61,012 |
$ |
98,311 |
$ |
64,701 |
|||||||
Capital expenditures |
(38,841) |
(39,879) |
(106,699) |
(98,149) |
|||||||||||
Free cash flow |
$ |
70,026 |
$ |
21,133 |
$ |
(8,388) |
$ |
(33,448) |
View original content:http://www.prnewswire.com/news-releases/cooper-standard-reports-second-quarter-results-300689673.html
SOURCE