CS News

Cooper Standard Reports Fourth Quarter and Full Year 2018 Results
02.14.2019

NOVI, Mich., Feb. 14, 2019 /PRNewswire/ -- Cooper-Standard Holdings Inc. (NYSE: CPS) today reported preliminary results for the fourth quarter and full year 2018.

Highlights

  • Full year net income totaled $107.8 million or $5.89 per fully diluted share
  • Full year adjusted net income totaled $160.7 million or $8.79 per fully diluted share
  • Full year adjusted EBITDA totaled $376.5 million, or 10.4 percent of sales
  • Net new business awards totaled $64 million in the quarter and $441 million for the full year
  • Sales awards for innovation products totaled $70 million in the quarter and $287 million for the full year

"Market conditions in Asia and Europe remained challenging during the fourth quarter and commodity costs continued to increase globally," stated Jeffrey Edwards, chairman and CEO, Cooper Standard. "While we anticipate similar headwinds in 2019, we are focused on executing our strategy to create value through innovation, improving operating efficiency and increasing returns on invested capital.  Strong net new business awards in 2018 and a record number of new program launches planned for 2019, both in our automotive and non-automotive businesses, support our positive long-term outlook for profitable growth."

Consolidated Results*

 

Quarter Ended December 31,

 

Year Ended December 31,

 

2018

 

2017

 

2018

 

2017

 

(dollar amounts in millions except per share amounts)

Sales

$

872.0

   

$

937.9

   

$

3,629.3

   

$

3,618.1

 

Net income (loss)

$

(23.1)

   

$

28.5

   

$

107.8

   

$

135.3

 

Adjusted net income

$

27.5

   

$

63.6

   

$

160.7

   

$

208.0

 

Earnings per diluted share

$

(1.30)

   

$

1.53

   

$

5.89

   

$

7.21

 

Adjusted earnings per diluted share

$

1.53

   

$

3.42

   

$

8.79

   

$

11.08

 

Adjusted EBITDA

$

76.4

   

$

131.2

   

$

376.5

   

$

452.0

 
 

 

The year-over-year change in fourth quarter sales was primarily attributable to unfavorable volume and mix, foreign exchange and customer price adjustments, partially offset by the net positive impact of acquisitions and divestitures. For the full year, favorable foreign exchange and the net positive impact of acquisitions and divestitures more than offset customer price adjustments and unfavorable volume and mix.

Net income for the fourth quarter and full year 2018 included the impact of non-cash impairment charges related to goodwill and other assets in the Company's Asia Pacific and Europe reporting units.  It also included the tax benefit related to the reversal of the Company's valuation allowance on net deferred tax assets in France and on capital losses in the U.S.  Adjusted net income, which excludes these and other special or non-operating items, was down in the fourth quarter and full year 2018 due largely to unfavorable volume and mix, customer price adjustments, higher material costs and general inflation, partially offset by operating efficiencies, lower sales, general, administrative and engineering (SGA&E) expense, and the lower statutory tax rate in the U.S.

The year-over-year change in fourth quarter and full year adjusted EBITDA is largely attributable to unfavorable volume and mix, customer price adjustments, higher raw material costs and general inflation, partially offset by operating efficiencies and lower SGA&E expense.

Adjusted net income, adjusted EBITDA and adjusted earnings per diluted share 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.

Notable Developments

During the fourth quarter, Cooper Standard launched 56 new customer programs and was awarded $64 million in annual net new business.  For the full year 2018, the Company's annual net new business awards totaled $441 million.  New contract awards related to the Company's recent product innovations, including both new and replacement business, totaled $70 million for the quarter.  Cooper Standard's expanding portfolio of commercialized innovation products includes: MagAlloy™; ArmorHose™; ArmorHose™ TPV; Gen III Posi-Lock™; TP Microdense; and Fortrex™.

During the fourth quarter, the Company announced an agreement to sell its anti-vibration systems business and the divestiture is expected to close early in the second quarter of 2019, subject to customary closing conditions.

Quarterly Segment Results

North America

Cooper Standard'sNorth America segment reported sales of $476.4 million in the fourth quarter of 2018 compared to $479.4 million in the fourth quarter of 2017. The change was primarily attributable to unfavorable volume and mix and customer price adjustments, offset by incremental sales related to acquisitions.

North America segment profit was $51.3 million in the fourth quarter of 2018 compared to $65.2 million in the fourth quarter of 2017. The year-over-year change was primarily attributable to unfavorable volume and mix, higher material costs, customer price adjustments and inflation, partially offset by improvements in operating efficiency, lower compensation-related expense and other cost reduction initiatives.

Europe

Cooper Standard'sEurope segment reported sales of $230.2 million in the fourth quarter of 2018 compared to $267.4 million in the fourth quarter of 2017. The change was attributable to unfavorable volume and mix, customer price adjustments and foreign exchange.

The Europe segment reported a segment loss of $57.2 million in the fourth quarter of 2018, compared to a segment profit of $1.8 million in the fourth quarter of 2017. The year-over-year change was largely attributable to $41.5 million of non-cash impairment charges related to goodwill, fixed assets and other intangible assets, unfavorable volume and mix, customer price adjustments, higher material costs and general inflation, partially offset by savings related to restructuring and other cost reduction initiatives.

Asia Pacific

Cooper Standard'sAsia Pacific segment reported sales of $143.1 million in the fourth quarter of 2018 compared to $163.2 million in the fourth quarter of 2017. The change was largely attributable to unfavorable volume and mix, customer price adjustments and foreign exchange, partially offset by incremental sales related to acquisitions.

The Asia Pacific segment reported a segment loss of $68.6 million in the fourth quarter of 2018, compared to a segment loss of $1.1 million in the fourth quarter 2017. The year-over-year change was primarily attributable to $38.9 million of non-cash impairment charges related to goodwill and fixed assets in India and Korea, unfavorable volume and mix, customer price adjustments and inflation, partially offset by improvements in operating efficiency, savings related to restructuring and lower compensation-related expense.

South America

Cooper Standard'sSouth America segment reported sales of $22.3 million in the fourth quarter of 2018 compared to $27.9 million in the fourth quarter of 2017. The change was primarily attributable to foreign exchange and unfavorable volume and mix.

The South America segment reported a segment loss of $3.7 million in the fourth quarter of 2018 compared to a loss of $2.6 million in the fourth quarter of 2017. The year-over-year change was primarily attributable to higher material costs.

Liquidity and Cash Flow

At December 31, 2018, Cooper Standard had cash and cash equivalents totaling $265.0 million.  Net cash provided by operating activities in the fourth quarter 2018 was $71.4 million compared to $208.0 million in the fourth quarter of 2017.  Free cash flow (defined as net cash provided by operating activities minus capital expenditures) was $13.4 million in the fourth quarter of 2018 compared to $158.7 million in the fourth quarter of 2017. For the full year 2018, net cash provided by operating activities was $149.4 million compared to $313.1 million in 2017.  Free cash flow for the full year 2018 was $(68.7) million compared to $126.3 million in 2017.

In addition to cash and cash equivalents, the Company had $144.3 million available under its senior amended asset-based revolving credit facility ("ABL facility") for total liquidity of $409.3 million at December 31, 2018.

Total debt at December 31, 2018 was $831.1 million compared to $758.2 million at December 31, 2017.  Net debt (defined as total debt minus cash and cash equivalents) at December 31, 2018 was $566.1 million compared to $242.3 million at December 31, 2017.  Cooper Standard's net leverage ratio (defined as net debt divided by adjusted EBITDA) at December 31, 2018 was 1.5 times trailing 12 months adjusted EBITDA.

Outlook

The Company has issued 2019 full year guidance as follows:

 

Current Guidance

Sales

$3.40 - $3.60 billion

Adjusted EBITDA1

$300 - $340 million

Capital Expenditures

$180 - $190 million

Cash Restructuring

$15 - $25 million

Effective Tax Rate

16% - 18%

 

 

1 Adjusted EBITDA is a non-GAAP financial measure. We have not provided a reconciliation of projected adjusted EBITDA to projected net income 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 to U.S. GAAP net income without unreasonable effort.

 
 

Conference Call Details

Cooper Standard management will host a conference call and webcast on February 15 at 9 a.m. ET to discuss its fourth quarter and full year 2018 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 877-374-4041 (international callers dial 253-237-1156) and provide the conference ID 9692137 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 32,000 people globally and operates in 21 countries around the world. For more information, please visit www.cooperstandard.com.

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," "outlook," "guidance," "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, including changes in laws, regulations, and policies governing the terms of foreign trade such as increased trade restrictions and tariffs; 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 as a result of IRS issuing guidance on the Tax Cuts and Jobs Act; the possibility of future impairment charges to our goodwill and long-lived assets; our dependence on our subsidiaries for cash to satisfy our obligations; and other risks and uncertainties, including those detailed from time to time in the Company's periodic reports filed with the Securities and Exchange Commission.

You should not place undue reliance on these forward-looking statements.  Our forward-looking statements speak only as of the date of this press release and 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

roger.hendriksen@cooperstandard.com

sswenzl@cooperstandard.com

 

*The financial results discussed throughout this release are presented on a preliminary basis.  The Company's annual report on Form 10-K for the year ended Dec. 31, 2018 will include audited financial results.

Financial statements and related notes follow:

 

COOPER-STANDARD HOLDINGS INC.

CONSOLIDATED STATEMENTS OF NET INCOME

(Dollar amounts in thousands except share and per share amounts)

               
 

Quarter Ended December 31,

 

Year Ended December 31,

 

2018

 

2017

 

2018

 

2017

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

   

Sales

$

871,987

   

$

937,914

   

$

3,629,293

   

$

3,618,126

 

Cost of products sold

760,331

   

759,474

   

3,075,737

   

2,946,687

 

Gross profit

111,656

   

178,440

   

553,556

   

671,439

 

Selling, administration & engineering expenses

75,892

   

80,603

   

314,805

   

340,963

 

Amortization of intangibles

4,248

   

3,493

   

14,844

   

14,056

 

Gain on sale of land

337

   

   

(10,377)

   

 

Goodwill impairment charges

45,281

   

   

45,281

   

 

Other impairment charges

43,706

   

10,493

   

43,706

   

14,763

 

Restructuring charges

9,881

   

6,917

   

29,722

   

35,137

 

Operating profit (loss)

(67,689)

   

76,934

   

115,575

   

266,520

 

Interest expense, net of interest income

(11,248)

   

(10,324)

   

(41,004)

   

(42,112)

 

Equity in earnings of affiliates

2,370

   

1,784

   

6,718

   

5,519

 

Loss on refinancing and extinguishment of debt

   

   

(770)

   

(1,020)

 

Other expense, net

(1,640)

   

(5,164)

   

(5,613)

   

(15,807)

 

Income (loss) before income taxes

(78,207)

   

63,230

   

74,906

   

213,100

 

Income tax expense (benefit)

(49,514)

   

34,269

   

(29,683)

   

74,527

 

Net income (loss)

(28,693)

   

28,961

   

104,589

   

138,573

 

Net (income) loss attributable to noncontrolling interests

5,634

   

(460)

   

3,177

   

(3,270)

 

Net income (loss) attributable to Cooper-Standard Holdings
Inc.

$

(23,059)

   

$

28,501

   

$

107,766

   

$

135,303

 
               

Weighted average shares outstanding

             

Basic

17,761,701

   

17,815,292

   

17,894,718

   

17,781,272

 

Diluted

17,761,701

   

18,591,378

   

18,290,202

   

18,776,653

 
               

Earnings per share:

             

Basic

$

(1.30)

   

$

1.60

   

$

6.02

   

$

7.61

 

Diluted

$

(1.30)

   

$

1.53

   

$

5.89

   

$

7.21

 
 

 

 

COOPER-STANDARD HOLDINGS INC.

CONSOLIDATED BALANCE SHEETS

(Dollar amounts in thousands)

       
 

December 31,

 

2018

 

2017

Assets

(Unaudited)

   

Current assets:

     

Cash and cash equivalents

$

264,980

   

$

515,952

 

Accounts receivable, net

418,607

   

494,049

 

Tooling receivable

141,106

   

112,561

 

Inventories

175,572

   

170,196

 

Prepaid expenses

36,878

   

33,205

 

Other current assets

108,683

   

100,778

 

Assets held for sale

103,898

   

 

Total current assets

1,249,724

   

1,426,741

 

Property, plant and equipment, net

984,241

   

952,178

 

Goodwill

143,681

   

171,852

 

Intangible assets, net

99,602

   

69,091

 

Deferred tax assets

70,007

   

33,834

 

Other assets

75,848

   

71,952

 

Total assets

$

2,623,103

   

$

2,725,648

 

Liabilities and Equity

     

Current liabilities:

     

Debt payable within one year

$

101,323

   

$

34,921

 

Accounts payable

452,320

   

523,296

 

Payroll liabilities

92,604

   

123,090

 

Accrued liabilities

98,907

   

145,650

 

Liabilities held for sale

71,195

   

 

Total current liabilities

816,349

   

826,957

 

Long-term debt

729,805

   

723,325

 

Pension benefits

138,771

   

180,173

 

Postretirement benefits other than pensions

40,901

   

61,921

 

Deferred tax liabilities

8,233

   

9,511

 

Other liabilities

29,542

   

68,672

 

Total liabilities

1,763,601

   

1,870,559

 

7% Cumulative participating convertible preferred stock

   

 

Equity:

     

Common stock

17

   

18

 

Additional paid-in capital

501,511

   

512,815

 

Retained earnings

576,025

   

511,367

 

Accumulated other comprehensive loss

(246,088)

   

(197,631)

 

Total Cooper-Standard Holdings Inc. equity

831,465

   

826,569

 

Noncontrolling interests

28,037

   

28,520

 

Total equity

859,502

   

855,089

 

Total liabilities and equity

$

2,623,103

   

$

2,725,648

 
 

 

 

COOPER-STANDARD HOLDINGS INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollar amounts in thousands)

           
 

Year Ended December 31,

 

2018

 

2017

 

2016

 

(Unaudited)

       

Operating Activities:

         

Net income

$

104,589

   

$

138,573

   

$

140,439

 

Adjustments to reconcile net income to net cash provided by operating activities:

         

Depreciation

131,854

   

124,032

   

109,094

 

Amortization of intangibles

14,844

   

14,056

   

13,566

 

Gain on sale of land

(10,377)

   

   

 

Impairment charges

88,987

   

14,763

   

1,273

 

Share-based compensation expense

8,520

   

24,963

   

24,032

 

Equity in earnings, net of dividends related to earnings

(1,856)

   

(137)

   

(4,855)

 

Loss on refinancing and extinguishment of debt

770

   

1,020

   

5,104

 

Deferred income taxes

(40,721)

   

11,076

   

9,082

 

Other

2,652

   

1,286

   

1,591

 

Changes in operating assets and liabilities:

         

Accounts and tooling receivable

17,916

   

(26,428)

   

(579)

 

Inventories

1,410

   

(13,929)

   

6,651

 

Prepaid expenses

(4,647)

   

5,981

   

(7,010)

 

Accounts payable

(32,502)

   

11,415

   

70,066

 

Payroll and accrued liabilities

(65,646)

   

8,879

   

5,612

 

Other

(66,405)

   

(2,444)

   

(8,595)

 

Net cash provided by operating activities

149,388

   

313,106

   

365,471

 

Investing activities:

         

Capital expenditures

(218,071)

   

(186,795)

   

(164,368)

 

Acquisition of businesses, net of cash acquired

(171,653)

   

(478)

   

(37,478)

 

Cash from consolidation of joint venture

   

   

3,395

 

Other

6,733

   

(13,349)

   

185

 

Net cash used for investing activities

(382,991)

   

(200,622)

   

(198,266)

 

Financing activities:

         

Proceeds from issuance of long-term debt, net of debt issuance costs

   

   

393,060

 

Repayment and refinancing of term loan facility

   

   

(397,196)

 

Principal payments on long-term debt

(3,437)

   

(19,866)

   

(10,747)

 

Purchase of noncontrolling interest

(2,450)

   

   

 

Repurchase of common stock

(59,955)

   

(55,123)

   

(23,800)

 

Proceeds from exercise of warrants

   

2,373

   

2,810

 

Increase (decrease) in short term debt, net

65,198

   

10,683

   

(12,223)

 

Taxes withheld and paid on employees' share-based payment awards

(11,618)

   

(13,297)

   

(12,624)

 

Other

(2,178)

   

(297)

   

(2,196)

 

Net cash used for financing activities

(14,440)

   

(75,527)

   

(62,916)

 

Effects of exchange rate changes on cash, cash equivalents and restricted cash

(3,019)

   

(1,475)

   

(666)

 

Changes in cash, cash equivalents and restricted cash

(251,062)

   

35,482

   

103,623

 

Cash, cash equivalents and restricted cash at beginning of period

518,461

   

482,979

   

379,356

 

Cash, cash equivalents and restricted cash at end of period

$

267,399

   

$

518,461

   

$

482,979

 
 

Reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheet:

   
           

Cash and cash equivalents

$

264,980

   

$

515,952

   

$

480,092

 

Restricted cash included in other current assets

18

   

88

   

 

Restricted cash included in other assets

2,401

   

2,421

   

2,887

 

Total cash, cash equivalents and restricted cash shown in the statement of cash flows

$

267,399

   

$

518,461

   

$

482,979

 
 

 

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 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 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 adjusted EBITDA presented as percentage of 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 earnings per share is defined as adjusted net income divided by the weighted average number of basic and diluted shares. 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 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 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 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 EBITDA margin, 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):

 
 

Quarter Ended December 31,

 

Year Ended December 31,

 

2018

 

2017

 

2018

 

2017

 

(dollar amounts in thousands)

Net income attributable to Cooper-Standard Holdings Inc.

$

(23,059)

   

$

28,501

   

$

107,766

   

$

135,303

 

Income tax expense

(49,514)

   

34,269

   

(29,683)

   

74,527

 

Interest expense, net of interest income

11,248

   

10,324

   

41,004

   

42,112

 

Depreciation and amortization

37,427

   

38,675

   

146,698

   

138,088

 

EBITDA

$

(23,898)

   

$

111,769

   

$

265,785

   

$

390,030

 

Other impairment charges (1)

43,706

   

10,493

   

43,706

   

14,763

 

Goodwill impairment charges (2)

39,818

   

   

39,818

   

 

Restructuring charges (3)

9,881

   

6,917

   

29,722

   

35,137

 

Gain on sale of land (4)

337

   

   

(10,377)

   

 

Project costs (5)

4,881

   

   

4,881

   

 

Amortization of inventory write-up (6)

925

   

   

1,460

   

 

Loss on refinancing and extinguishment of debt (7)

   

   

770

   

1,020

 

Settlement charges (8)

775

   

525

   

775

   

6,427

 

Foreign tax amnesty program (9)

   

1,502

   

   

4,623

 

Adjusted EBITDA

$

76,425

   

$

131,206

   

$

376,540

   

$

452,000

 
               

Sales

$

871,987

   

$

937,914

   

$

3,629,293

   

$

3,618,126

 

Net income margin

(2.6)

%

 

3.0

%

 

3.0

%

 

3.7

%

Adjusted EBITDA margin

8.8

%

 

14.0

%

 

10.4

%

 

12.5

%

 

 

(1)

Other non-cash impairment charges in 2018 related to intangible assets of $791 and fixed assets of $42,915. Impairment charges in 2017 related to fixed assets of $14,763.

(2)

Non-cash goodwill impairment charges in 2018 related to impairments at our Europe and Asia Pacific reporting units, net of approximately $5,463 attributable to our noncontrolling interests.

(3)

Includes non-cash impairment charges related to restructuring.

(4)

Gain on sale of land in Europe that was contemplated in conjunction with our restructuring plan.

(5)

Project costs related to acquisitions and planned divestiture.

(6)

Amortization of write-up of inventory to fair value for the 2018 acquisitions.

(7)

Loss on refinancing and extinguishment of debt relating to the March 2018 amendment and May 2017 amendment of the Term Loan Facility.

(8)

Non-cash settlement charges incurred related to certain of our non-U.S. pension plans. 

(9)

Relates to indirect taxes recorded in cost of products sold.

 

 

 

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):

 
 

Quarter Ended December 31,

 

Year Ended December 31,

 

2018

 

2017

 

2018

 

2017

 

(dollar amounts in thousands, except per share amounts)

Net income attributable to Cooper-Standard Holdings Inc.

$

(23,059)

   

$

28,501

   

$

107,766

   

$

135,303

 

Other impairment charges(1)

43,706

   

10,493

   

43,706

   

14,763

 

Goodwill impairment charges(2)

39,818

   

   

39,818

   

 

Restructuring charges(3)

9,881

   

6,917

   

29,722

   

35,137

 

Gain on sale of land(4)

337

   

   

(10,377)

   

 

Project Costs(5)

4,881

   

   

4,881

   

 

Amortization of inventory write-up(6)

925

   

   

1,460

   

 

Loss on refinancing and extinguishment of debt(7)

   

   

770

   

1,020

 

Settlement charges(8)

775

   

525

   

775

   

6,427

 

Foreign tax amnesty program(9)

   

1,502

   

   

4,623

 

Tax impact of adjusting items(10)

(6,879)

   

(3,912)

   

(7,889)

   

(8,855)

 

Reversal of deferred tax valuation allowance (11)

(43,606)

   

   

(43,606)

   

 

Impact of U.S. tax reform(12)

748

   

33,484

   

(6,322)

   

33,484

 

Worthless security tax deduction(13)

   

(13,947)

   

   

(13,947)

 

Adjusted net income

$

27,527

   

$

63,563

   

$

160,704

   

$

207,955

 
               

Weighted average shares outstanding

             

Basic

17,761,701

   

17,815,292

   

17,894,718

   

17,781,272

 

Diluted (14)

17,761,701

   

18,591,378

   

18,290,202

   

18,776,653

 
               

Earnings per share:

             

Basic

$

(1.30)

   

$

1.60

   

$

6.02

   

$

7.61

 

Diluted

$

(1.30)

   

$

1.53

   

$

5.89

   

$

7.21

 
               

Adjusted earnings per share:

             

Basic

$

1.55

   

$

3.57

   

$

8.98

   

$

11.70

 

Diluted

$

1.53

   

$

3.42

   

$

8.79

   

$

11.08

 
 

 

(1)

Other non-cash impairment charges in 2018 related to intangible assets of $791 and fixed assets of $42,915. Impairment charges in 2017 related to fixed assets of $14,763.

(2)

Non-cash goodwill impairment charges in 2018 related to impairments at our Europe and Asia Pacific reporting units, net of approximately $5,463 attributable to our noncontrolling interests.

(3)

Includes non-cash impairment charges related to restructuring.

(4)

Gain on sale of land in Europe that was contemplated in conjunction with our restructuring plan.

(5)

Project costs related to acquisitions and planned divestiture.

(6)

Amortization of write-up of inventory to fair value for the 2018 acquisitions.

(7)

Loss on refinancing and extinguishment of debt relating to the March 2018 amendment and May 2017 amendment of the Term Loan Facility.

(8)

Non-cash settlement charges incurred related to certain of our non-U.S. pension plans. 

(9)

Relates to indirect taxes recorded in cost of products sold.

(10)

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.

(11)

Relates to the reversal of the Company's valuation allowance on net deferred tax assets in France and on capital losses in the U.S.

(12)

Tax impact of the transition tax on undistributed foreign earnings and the tax effect of adjusting deferred taxes for the Tax Cuts and Jobs Act enacted into law on December 22, 2017.

(13)

Discrete tax benefit recorded in Q4 2017.

(14)

For the purpose of calculating Q4 2018 adjusted diluted earnings per share, the weighted average shares outstanding were 18,003,882.

 

 

 

Free Cash Flow

 

The following table defines free cash flow (unaudited):

 
 

Quarter Ended December 31,

 

Year Ended December 31,

 

2018

 

2017

 

2018

 

2017

 

(dollar amounts in thousands)

Net cash provided by operating activities

$

71,384

   

$

208,016

   

$

149,388

   

$

313,106

 

Capital expenditures

(57,983)

   

(49,349)

   

(218,071)

   

(186,795)

 

Free cash flow

$

13,401

   

$

158,667

   

$

(68,683)

   

$

126,311

 
 

 

 

Cision View original content:http://www.prnewswire.com/news-releases/cooper-standard-reports-fourth-quarter-and-full-year-2018-results-300796430.html

SOURCE Cooper-Standard Holdings Inc.

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.