CS News
Summary
- Sales totaled
$880.0 million - Net loss of
$3.5 million or$(0.20) per diluted share - Adjusted EBITDA of
$66.4 million or 7.5 percent of sales - Adjusted net income of
$11.8 million or$0.67 per diluted share - Two significant new Fortrex™ technology agreements signed subsequent to quarter end
- Full year 2019 adjusted EBITDA guidance reaffirmed
"Our results were in line with our expectations for the quarter despite continuing global economic headwinds," said
Consolidated Results
Three Months Ended March 31, |
|||||||
2019 |
2018 |
||||||
(dollar amounts in millions except per share amounts) |
|||||||
Sales |
$ |
880.0 |
$ |
967.4 |
|||
Net (loss) income |
$ |
(3.5) |
$ |
56.8 |
|||
Adjusted net income |
$ |
11.8 |
$ |
63.8 |
|||
(Loss) earnings per diluted share |
$ |
(0.20) |
$ |
3.07 |
|||
Adjusted earnings per diluted share |
$ |
0.67 |
$ |
3.45 |
|||
Adjusted EBITDA |
$ |
66.4 |
$ |
122.6 |
The year-over-year change in first 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.
Net loss for the first quarter 2019 included the impact of restructuring charges related to headcount reduction actions, as well as project costs related to the recent sale of the Company's AVS business. Adjusted net income, which excludes these items, was down in the first quarter 2019 due largely to unfavorable volume and mix, customer price adjustments, higher material costs and general inflation, partially offset by operating efficiencies and other cost saving initiatives.
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
Notable Developments
During the first quarter,
Subsequent to the end of the first quarter,
Segment Results of Operations
Sales
Three Months Ended March 31, |
Variance Due To: |
|||||||||||||||||||||||
2019 |
2018 |
Change |
Volume / |
Foreign Exchange |
Other |
|||||||||||||||||||
(dollar amounts in thousands) |
||||||||||||||||||||||||
Sales to external customers |
||||||||||||||||||||||||
North America |
$ |
474,707 |
$ |
499,178 |
$ |
(24,471) |
$ |
(56,899) |
$ |
(3,440) |
$ |
35,868 |
||||||||||||
Europe |
254,599 |
292,401 |
(37,802) |
(17,456) |
(21,169) |
823 |
||||||||||||||||||
Asia Pacific |
127,495 |
149,175 |
(21,680) |
(31,965) |
(8,101) |
18,386 |
||||||||||||||||||
South America |
23,237 |
26,637 |
(3,400) |
430 |
(3,830) |
— |
||||||||||||||||||
Consolidated |
$ |
880,038 |
$ |
967,391 |
$ |
(87,353) |
$ |
(105,890) |
$ |
(36,540) |
$ |
55,077 |
||||||||||||
*Net of customer price reductions
- The impact of foreign currency exchange primarily relates to the Euro, Chinese Renminbi, Brazilian Real, Mexican Peso and the Canadian Dollar.
- Other includes the net impact of acquisitions.
Adjusted EBITDA
Three Months Ended March 31, |
Variance Due To: |
|||||||||||||||||||||||||||
2019 |
2018 |
Change |
Volume / |
Foreign |
Cost |
Other |
||||||||||||||||||||||
(dollar amounts in thousands) |
||||||||||||||||||||||||||||
Segment adjusted EBITDA |
||||||||||||||||||||||||||||
North America |
$ |
57,564 |
$ |
86,776 |
$ |
(29,212) |
$ |
(29,496) |
$ |
(2,631) |
$ |
(1,768) |
$ |
4,683 |
||||||||||||||
Europe |
9,441 |
22,968 |
(13,527) |
(10,299) |
(1,930) |
(964) |
(334) |
|||||||||||||||||||||
Asia Pacific |
767 |
13,490 |
(12,723) |
(17,908) |
1,255 |
2,878 |
1,052 |
|||||||||||||||||||||
South America |
(1,386) |
(597) |
(789) |
532 |
(324) |
(997) |
— |
|||||||||||||||||||||
Consolidated adjusted EBITDA |
$ |
66,386 |
$ |
122,637 |
$ |
(56,251) |
$ |
(57,171) |
$ |
(3,630) |
$ |
(851) |
$ |
5,401 |
* Net of customer price reductions
- The impact of foreign currency exchange is primarily driven by the Canadian Dollar, Mexican Peso, Chinese Renminbi and Euro.
- The Cost (Increases) / Decreases category above includes:
- The increase in material cost pressure and general inflation;
- Launch related activity for engineering, prototypes and tooling;
- Net operational efficiencies of
$25.0 million primarily driven by ourNorth America andEurope segments;
- Other includes the net impact of acquisitions.
Liquidity and Cash Flow
At
In addition to cash and cash equivalents, the Company had
Total debt at
Subsequent to the end of the quarter, on
In
Outlook
Based on the results achieved in the first quarter and the industry and economic outlook for the rest of the year, the Company has revised its revenue guidance and reaffirmed its adjusted EBITDA guidance for the full year 2019 as summarized below:
Previous Guidance |
Current Guidance |
|
Sales |
$3.40 - $3.60 billion |
$3.20 - $3.40 billion |
Adjusted EBITDA1 |
$300 - $340 million |
Unchanged |
Capital Expenditures |
$180 - $190 million |
Unchanged |
Cash Restructuring |
$15 - $25 million |
Unchanged |
Effective Tax Rate |
16% - 18% |
Unchanged |
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
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," "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; competitive threats and commercial risks associated with us 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, other disruptions in or the inability to implement upgrades to, our information technology systems; the possible volatility of our annual effective tax rate; changes in our assumptions as a result of
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 |
Financial statements and related notes follow:
COOPER-STANDARD HOLDINGS INC. |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||
(Unaudited) |
|||||||
(Dollar amounts in thousands except per share amounts) |
|||||||
Three Months Ended March 31, |
|||||||
2019 |
2018 |
||||||
Sales |
$ |
880,038 |
$ |
967,391 |
|||
Cost of products sold |
762,490 |
796,511 |
|||||
Gross profit |
117,548 |
170,880 |
|||||
Selling, administration & engineering expenses |
86,974 |
80,440 |
|||||
Amortization of intangibles |
3,775 |
3,406 |
|||||
Restructuring charges |
17,715 |
7,125 |
|||||
Operating profit |
9,084 |
79,909 |
|||||
Interest expense, net of interest income |
(11,932) |
(9,800) |
|||||
Equity in earnings of affiliates |
2,358 |
1,687 |
|||||
Loss on refinancing and extinguishment of debt |
— |
(770) |
|||||
Other expense, net |
(796) |
(1,719) |
|||||
(Loss) income before income taxes |
(1,286) |
69,307 |
|||||
Income tax expense |
2,331 |
11,891 |
|||||
Net (loss) income |
(3,617) |
57,416 |
|||||
Net loss (income) attributable to noncontrolling interests |
157 |
(624) |
|||||
Net (loss) income attributable to Cooper-Standard Holdings Inc. |
$ |
(3,460) |
$ |
56,792 |
|||
Weighted average shares outstanding |
|||||||
Basic |
17,535,195 |
17,991,488 |
|||||
Diluted |
17,535,195 |
18,511,113 |
|||||
(Loss) earnings per share: |
|||||||
Basic |
$ |
(0.20) |
$ |
3.16 |
|||
Diluted |
$ |
(0.20) |
$ |
3.07 |
COOPER-STANDARD HOLDINGS INC. |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(Dollar amounts in thousands) |
|||||||
March 31, 2019 |
December 31, 2018 |
||||||
(unaudited) |
|||||||
Assets |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
262,169 |
$ |
264,980 |
|||
Accounts receivable, net |
480,828 |
418,607 |
|||||
Tooling receivable |
162,769 |
141,106 |
|||||
Inventories |
186,272 |
175,572 |
|||||
Prepaid expenses |
33,206 |
36,878 |
|||||
Other current assets |
104,200 |
108,683 |
|||||
Assets held for sale |
122,966 |
103,898 |
|||||
Total current assets |
1,352,410 |
1,249,724 |
|||||
Property, plant and equipment, net |
990,665 |
984,241 |
|||||
Operating lease right-of-use assets |
92,508 |
— |
|||||
Goodwill |
142,106 |
143,681 |
|||||
Intangible assets, net |
95,611 |
99,602 |
|||||
Other assets |
141,522 |
145,855 |
|||||
Total assets |
$ |
2,814,822 |
$ |
2,623,103 |
|||
Liabilities and Equity |
|||||||
Current liabilities: |
|||||||
Debt payable within one year |
$ |
169,087 |
$ |
101,323 |
|||
Accounts payable |
452,979 |
452,320 |
|||||
Payroll liabilities |
108,236 |
92,604 |
|||||
Accrued liabilities |
107,707 |
98,907 |
|||||
Current operating lease liabilities |
26,216 |
— |
|||||
Liabilities held for sale |
75,830 |
71,195 |
|||||
Total current liabilities |
940,055 |
816,349 |
|||||
Long-term debt |
738,077 |
729,805 |
|||||
Pension benefits |
134,863 |
138,771 |
|||||
Postretirement benefits other than pensions |
41,875 |
40,901 |
|||||
Long-term operating lease liabilities |
68,905 |
— |
|||||
Other liabilities |
36,945 |
37,775 |
|||||
Total liabilities |
1,960,720 |
1,763,601 |
|||||
7% Cumulative participating convertible preferred stock |
— |
— |
|||||
Equity: |
|||||||
Common stock |
17 |
17 |
|||||
Additional paid-in capital |
499,458 |
501,511 |
|||||
Retained earnings |
565,864 |
576,025 |
|||||
Accumulated other comprehensive loss |
(241,633) |
(246,088) |
|||||
Total Cooper-Standard Holdings Inc. equity |
823,706 |
831,465 |
|||||
Noncontrolling interests |
30,396 |
28,037 |
|||||
Total equity |
854,102 |
859,502 |
|||||
Total liabilities and equity |
$ |
2,814,822 |
$ |
2,623,103 |
COOPER-STANDARD HOLDINGS INC. |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(Unaudited) |
|||||||
(Dollar amounts in thousands) |
|||||||
Three Months Ended March 31, |
|||||||
2019 |
2018 |
||||||
Operating Activities: |
|||||||
Net (loss) income |
$ |
(3,617) |
$ |
57,416 |
|||
Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
|||||||
Depreciation |
32,830 |
32,853 |
|||||
Amortization of intangibles |
3,775 |
3,406 |
|||||
Share-based compensation expense |
3,186 |
3,875 |
|||||
Equity in earnings of affiliates, net of dividends related to earnings |
2,559 |
2,821 |
|||||
Loss on refinancing and extinguishment of debt |
— |
770 |
|||||
Other |
531 |
1,242 |
|||||
Changes in operating assets and liabilities |
(41,112) |
(112,939) |
|||||
Net cash used in operating activities |
(1,848) |
(10,556) |
|||||
Investing activities: |
|||||||
Capital expenditures |
(59,633) |
(67,858) |
|||||
Acquisition of businesses, net of cash acquired |
(452) |
(3,223) |
|||||
Proceeds from sale of fixed assets and other |
102 |
889 |
|||||
Net cash used in investing activities |
(59,983) |
(70,192) |
|||||
Financing activities: |
|||||||
Principal payments on long-term debt |
(1,012) |
(887) |
|||||
Increase (decrease) in short-term debt, net |
65,791 |
(1,123) |
|||||
Purchase of noncontrolling interests |
— |
(2,450) |
|||||
Repurchase of common stock |
(6,550) |
— |
|||||
Taxes withheld and paid on employees' share-based payment awards |
(2,706) |
(9,621) |
|||||
Contribution from noncontrolling interest and other |
1,827 |
(881) |
|||||
Net cash provided by (used in) financing activities |
57,350 |
(14,962) |
|||||
Effects of exchange rate changes on cash, cash equivalents and restricted cash |
1,477 |
(69) |
|||||
Changes in cash, cash equivalents and restricted cash |
(3,004) |
(95,779) |
|||||
Cash, cash equivalents and restricted cash at beginning of period |
267,399 |
518,461 |
|||||
Cash, cash equivalents and restricted cash at end of period |
$ |
264,395 |
$ |
422,682 |
|||
Reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheet: |
|||||||
Balance as of |
|||||||
March 31, 2019 |
December 31, 2018 |
||||||
Cash and cash equivalents |
$ |
262,169 |
$ |
264,980 |
|||
Restricted cash included in other current assets |
20 |
18 |
|||||
Restricted cash included in other assets |
2,206 |
2,401 |
|||||
Total cash, cash equivalents and restricted cash shown in the statement of cash flows |
$ |
264,395 |
$ |
267,399 |
Non-GAAP Measures
EBITDA, adjusted EBITDA, 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 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 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 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 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 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 |
|||||||
The following table provides reconciliation of EBITDA and adjusted EBITDA from net (loss) income: |
|||||||
Three Months Ended March 31, |
|||||||
2019 |
2018 |
||||||
Net (loss) income attributable to Cooper-Standard Holdings Inc. |
$ |
(3,460) |
$ |
56,792 |
|||
Income tax expense |
2,331 |
11,891 |
|||||
Interest expense, net of interest income |
11,932 |
9,800 |
|||||
Depreciation and amortization |
36,605 |
36,259 |
|||||
EBITDA |
$ |
47,408 |
$ |
114,742 |
|||
Restructuring charges |
17,715 |
7,125 |
|||||
Project costs (1) |
1,263 |
— |
|||||
Loss on refinancing and extinguishment of debt (2) |
— |
770 |
|||||
Adjusted EBITDA |
$ |
66,386 |
$ |
122,637 |
|||
Sales |
$ |
880,038 |
$ |
967,391 |
|||
Net (loss) income margin |
(0.4) |
% |
5.9 |
% |
|||
Adjusted EBITDA margin |
7.5 |
% |
12.7 |
% |
(1) |
Project costs related to acquisitions and planned divestiture. |
(2) |
Loss on refinancing and extinguishment of debt related to the applicable amendment of the Term Loan Facility entered into during such period. |
Adjusted Net Income and Adjusted Earnings Per Share |
|||||||
The following table provides reconciliation of net (loss) income to adjusted net income and the respective earnings per share amounts: |
|||||||
Three Months Ended March 31, |
|||||||
2019 |
2018 |
||||||
Net (loss) income attributable to Cooper-Standard Holdings Inc. |
$ |
(3,460) |
$ |
56,792 |
|||
Restructuring charges |
17,715 |
7,125 |
|||||
Project costs (1) |
1,263 |
— |
|||||
Loss on refinancing and extinguishment of debt (2) |
— |
770 |
|||||
Tax impact of adjusting items (3) |
(3,681) |
(901) |
|||||
Adjusted net income |
$ |
11,837 |
$ |
63,786 |
|||
Weighted average shares outstanding: |
|||||||
Basic |
17,535,195 |
17,991,488 |
|||||
Diluted (4) |
17,535,195 |
18,511,113 |
|||||
(Loss) earnings per share: |
|||||||
Basic |
$ |
(0.20) |
$ |
3.16 |
|||
Diluted |
$ |
(0.20) |
$ |
3.07 |
|||
Adjusted earnings per share: |
|||||||
Basic |
$ |
0.68 |
$ |
3.55 |
|||
Diluted (4) |
$ |
0.67 |
$ |
3.45 |
(1) |
Project costs related to acquisitions and planned divestiture. |
(2) |
Loss on refinancing and extinguishment of debt related to the applicable amendment of the Term Loan Facility entered into during such period. |
(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. |
(4) |
For the purpose of calculating Q1 2019 adjusted diluted earnings per share, the weighted average shares outstanding were 17,623,821. |
Free Cash Flow |
|||||||
The following table defines free cash flow: |
|||||||
Three Months Ended March 31, |
|||||||
2019 |
2018 |
||||||
Net cash used in operating activities |
$ |
(1,848) |
$ |
(10,556) |
|||
Capital expenditures |
(59,633) |
(67,858) |
|||||
Free cash flow |
$ |
(61,481) |
$ |
(78,414) |
SOURCE