CS News
Third Quarter 2020 Summary
- Sales totaled
$683.2 million - Net income of
$4.4 million or$0.26 per diluted share vs. net loss of$4.9 million in prior year period - Adjusted EBITDA increased by 19 percent year-over-year to
$64.1 million or 9.4 percent of sales - Net cash provided by operating activities totaled
$99.7 million - Strong free cash flow of
$89.2 million ; cash balance of$462.7 million at quarter end
"We are beginning to see the positive impact of our ROIC improvement initiative," said
Consolidated Results
|
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
2020 | 2019 | 2020 | 2019 | ||||||||||||
|
(dollar amounts in millions except per share amounts) | |||||||||||||||
Sales
|
$ | 683.2 | $ | 739.5 | $ | 1,678.6 | $ | 2,382.2 | ||||||||
Net income (loss)
|
$ | 4.4 | $ | (4.9 | ) | $ | (240.4 | ) | $ | 134.9 | ||||||
Adjusted net income (loss)
|
$ | 3.6 | $ | 3.8 | $ | (144.7 | ) | $ | 19.0 | |||||||
Earnings (loss) per diluted share
|
$ | 0.26 | $ | (0.29 | ) | $ | (14.22 | ) | $ | 7.80 | ||||||
Adjusted earnings (loss) per diluted share
|
$ | 0.21 | $ | 0.22 | $ | (8.56 | ) | $ | 1.10 | |||||||
Adjusted EBITDA
|
$ | 64.1 | $ | 53.8 | $ | (21.3 | ) | $ | 175.9 |
The year-over-year change in third quarter sales was primarily attributable to the divestiture of certain businesses in
Net income for the third quarter 2020 included restructuring charges of
Adjusted net income (loss), adjusted EBITDA, adjusted earnings (loss) per diluted share and free cash flow are non-GAAP measures. Reconciliations to the most directly comparable financial measures, calculated and presented in accordance with accounting principles generally accepted in
New Business Awards
During the third quarter of 2020, the Company received net new business awards representing an incremental
Further, positive momentum for the Company's innovation products continues. Third quarter new contract awards related to innovation products, including both new and converted replacement business, totaled approximately
The calculation of "net new business" and "new contract awards related to innovation products" does not reflect customer price reductions on existing programs and may be impacted by various assumptions embedded in the respective calculation, including actual vehicle production levels on new programs, foreign exchange rates and the timing of major program launches.
Continuing Execution of Cost Reduction and Strategic Initiatives
The Company remains focused on reducing ongoing costs through improved operating efficiency and the further rightsizing of its operating footprint and overhead expenses. As previously announced, two manufacturing facilities and one technical facility were scheduled to be closed in 2020. During the third quarter, an additional technical facility was added to the list of planned closures in 2020. One of the manufacturing plant closures has been completed. The closure of the second manufacturing facility and the two technical facilities are on track to be completed later this year.
Also as previously announced, the Company finalized the divestiture of certain non-strategic assets and operations in
Segment Results of Operations
Sales
|
Three Months Ended |
Variance Due To: | ||||||||||||||||||||||
|
2020 | 2019 | Change | Volume / Mix* | Foreign Exchange | Divestitures | ||||||||||||||||||
|
(dollar amounts in thousands) | |||||||||||||||||||||||
Sales to external customers
|
||||||||||||||||||||||||
|
$ | 359,007 | $ | 372,104 | $ | (13,097 | ) | $ | (11,812 | ) | $ | (1,285 | ) | $ | - | |||||||||
|
146,029 | 187,438 | (41,409 | ) | (13,526 | ) | 7,448 | (35,331 | ) | |||||||||||||||
|
131,063 | 123,139 | 7,924 | 20,377 | 1,810 | (14,263 | ) | |||||||||||||||||
|
17,580 | 25,220 | (7,640 | ) | (1,448 | ) | (6,192 | ) | - | |||||||||||||||
|
653,679 | 707,901 | (54,222 | ) | (6,409 | ) | 1,781 | (49,594 | ) | |||||||||||||||
Corporate, eliminations and other
|
29,521 | 31,617 | (2,096 | ) | (2,549 | ) | 453 | - | ||||||||||||||||
Consolidated sales
|
$ | 683,200 | $ | 739,518 | $ | (56,318 | ) | $ | (8,958 | ) | $ | 2,234 | $ | (49,594 | ) |
* Net of customer price reductions
- Volume and mix, net of customer price reductions, is driven by the regional mix of vehicles in
Europe ,North America andChina . - The impact of foreign currency exchange primarily relates to the Euro and Brazilian Real.
Adjusted EBITDA
|
Three Months Ended |
Variance Due To: | ||||||||||||||||||||||||||
|
2020 | 2019 | Change | Volume/ Mix* | Foreign Exchange | Cost (Increases)/ Decreases | Divestitures | |||||||||||||||||||||
|
(dollar amounts in thousands) | |||||||||||||||||||||||||||
Segment adjusted EBITDA
|
||||||||||||||||||||||||||||
|
$ | 58,115 | $ | 59,819 | $ | (1,704 | ) | $ | (7,544 | ) | $ | 562 | $ | 6,062 | $ | (784 | ) | |||||||||||
|
(1,466 | ) | 6,269 | (7,735 | ) | (5,960 | ) | (375 | ) | (1,488 | ) | 88 | ||||||||||||||||
|
12,246 | (12,080 | ) | 24,326 | 6,321 | 1,726 | 14,480 | 1,799 | ||||||||||||||||||||
|
(2,680 | ) | (2,678 | ) | (2 | ) | 1,863 | (1,781 | ) | (84 | ) | - | ||||||||||||||||
|
66,215 | 51,330 | 14,885 | (5,320 | ) | 132 | 18,970 | 1,103 | ||||||||||||||||||||
Corporate, eliminations and other
|
(2,081 | ) | 2,491 | (4,572 | ) | (2,832 | ) | 205 | (3,775 | ) | 1,830 | |||||||||||||||||
Consolidated adjusted EBITDA
|
$ | 64,134 | $ | 53,821 | $ | 10,313 | $ | (8,152 | ) | $ | 337 | $ | 15,195 | $ | 2,933 |
* Net of customer price reductions
- Volume and mix, net of customer price reductions, is driven by the regional mix of vehicles in
Europe ,North America andChina . - The impact of foreign currency exchange is driven by the Chinese Renminbi, Brazilian Real, Euro, Polish Zloty, and Czech Koruna.
- The Cost (Increases) / Decreases category above includes:
- Reduction in compensation-related expenses due to salaried headcount initiatives, purchasing savings through lean initiatives, and restructuring savings;
- Wage and variable employee compensation increases;
- The non-recurrence of prior year one-time impact of commercial settlements in
Asia Pacific ; and - Net manufacturing efficiencies of
$10 million , primarily driven by ourNorth America andAsia Pacific segments.
A reconciliation of net income (loss) to adjusted EBITDA is included in the "Reconciliations of Non-GAAP Measures" section of this release.
Cash and Liquidity
At
Outlook
Following unprecedented disruption in early 2020, the automotive industry experienced a strong rebound in sales and production in the third quarter. Current expectations for light vehicle production in the fourth quarter is positive in
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. 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: |
|
|||||||||||||
|
|
|||||||||||||||
|
|
|||||||||||||||
248-596-6465 | 248-596-6217 | |||||||||||||||
roger.hendriksen@cooperstandard.com | candrews@cooperstandard.com |
Financial statements and related notes follow:
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollar amounts in thousands except per share and share amounts)
Three Months Ended |
Nine Months Ended |
||||||||||||||
2020 |
2019 |
2020 |
2019 |
||||||||||||
Sales |
$ |
683,200 |
$ |
739,518 |
$ |
1,678,557 |
$ |
2,382,211 |
|||||||
Cost of products sold |
598,714 |
659,313 |
1,611,299 |
2,088,631 |
|||||||||||
Gross profit |
84,486 |
80,205 |
67,258 |
293,580 |
|||||||||||
Selling, administration & engineering expenses |
60,059 |
63,020 |
199,001 |
224,164 |
|||||||||||
Gain on sale of business, net |
(2,314) |
1,730 |
(2,314) |
(188,180) |
|||||||||||
Amortization of intangibles |
1,669 |
4,250 |
9,632 |
13,173 |
|||||||||||
Restructuring charges |
6,186 |
5,572 |
23,236 |
29,214 |
|||||||||||
Impairment of assets held for sale |
- |
- |
86,470 |
- |
|||||||||||
Other impairment charges |
100 |
1,958 |
1,240 |
4,146 |
|||||||||||
Operating profit (loss) |
18,786 |
3,675 |
(250,007) |
211,063 |
|||||||||||
Interest expense, net of interest income |
(17,985) |
(10,351) |
(40,993) |
(33,858) |
|||||||||||
Equity in earnings (losses) of affiliates |
738 |
1,515 |
(842) |
5,764 |
|||||||||||
Other income (expense), net |
2,784 |
(514) |
(5,357) |
(3,091) |
|||||||||||
Income (loss) before income taxes |
4,323 |
(5,675) |
(297,199) |
179,878 |
|||||||||||
Income tax (benefit) expense |
(2,386) |
745 |
(55,485) |
47,001 |
|||||||||||
Net income (loss) |
6,709 |
(6,420) |
(241,714) |
132,877 |
|||||||||||
Net (income) loss attributable to noncontrolling interests |
(2,328) |
1,543 |
1,288 |
2,036 |
|||||||||||
Net income (loss) attributable to |
$ |
4,381 |
$ |
(4,877) |
$ |
(240,426) |
$ |
134,913 |
|||||||
Weighted average shares outstanding |
|||||||||||||||
Basic |
16,927,924 |
16,880,736 |
16,908,940 |
17,240,366 |
|||||||||||
Diluted |
17,014,955 |
16,880,736 |
16,908,940 |
17,304,794 |
|||||||||||
Earnings (loss) per share: |
|||||||||||||||
Basic |
$ |
0.26 |
$ |
(0.29) |
$ |
(14.22) |
$ |
7.83 |
|||||||
Diluted |
$ |
0.26 |
$ |
(0.29) |
$ |
(14.22) |
$ |
7.80 |
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
(Dollar amounts in thousands) |
|
|
||||||
(unaudited) |
|||||||
Assets |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
462,666 |
$ |
359,536 |
|||
Accounts receivable, net |
389,044 |
423,155 |
|||||
Tooling receivable, net |
88,364 |
148,175 |
|||||
Inventories |
148,800 |
143,439 |
|||||
Prepaid expenses |
31,873 |
34,452 |
|||||
Other current assets |
134,212 |
93,513 |
|||||
Total current assets |
1,254,959 |
1,202,270 |
|||||
Property, plant and equipment, net |
882,476 |
988,277 |
|||||
Operating lease right-of-use assets, net |
111,831 |
83,376 |
|||||
|
142,079 |
142,187 |
|||||
Intangible assets, net |
69,690 |
84,369 |
|||||
Other assets |
176,956 |
135,103 |
|||||
Total assets |
$ |
2,637,991 |
$ |
2,635,582 |
|||
Liabilities and Equity |
|||||||
Current liabilities: |
|||||||
Debt payable within one year |
$ |
54,294 |
$ |
61,449 |
|||
Accounts payable |
372,845 |
426,055 |
|||||
Payroll liabilities |
124,558 |
88,486 |
|||||
Accrued liabilities |
106,847 |
119,841 |
|||||
Current operating lease liabilities |
21,492 |
24,094 |
|||||
Total current liabilities |
680,036 |
719,925 |
|||||
Long-term debt |
982,659 |
746,179 |
|||||
Pension benefits |
140,573 |
140,010 |
|||||
Postretirement benefits other than pensions |
44,690 |
48,313 |
|||||
Long-term operating lease liabilities |
91,782 |
60,234 |
|||||
Other liabilities |
66,916 |
44,939 |
|||||
Total liabilities |
2,006,656 |
1,759,600 |
|||||
7% Cumulative participating convertible preferred stock |
- |
- |
|||||
Equity: |
|||||||
Common stock |
17 |
17 |
|||||
Additional paid-in capital |
496,468 |
490,451 |
|||||
Retained earnings |
377,449 |
619,448 |
|||||
Accumulated other comprehensive loss |
(259,231) |
(253,741) |
|||||
|
614,703 |
856,175 |
|||||
Noncontrolling interests |
16,632 |
19,807 |
|||||
Total equity |
631,335 |
875,982 |
|||||
Total liabilities and equity |
$ |
2,637,991 |
$ |
2,635,582 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollar amounts in thousands)
Nine Months Ended |
|||||||
2020 |
2019 |
||||||
Operating Activities: |
|||||||
Net (loss) income |
$ |
(241,714) |
$ |
132,877 |
|||
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: |
|||||||
Depreciation |
107,095 |
98,795 |
|||||
Amortization of intangibles |
9,632 |
13,173 |
|||||
Gain on sale of business, net |
(2,314) |
(188,180) |
|||||
Impairment of assets held for sale |
86,470 |
- |
|||||
Other impairment charges |
1,240 |
4,146 |
|||||
Share-based compensation expense |
6,977 |
10,293 |
|||||
Equity in earnings of affiliates, net of dividends related to earnings |
6,087 |
(847) |
|||||
Deferred income taxes |
(32,308) |
20,581 |
|||||
Other |
4,354 |
2,628 |
|||||
Changes in operating assets and liabilities |
27,949 |
(63,559) |
|||||
Net cash (used in) provided by operating activities |
(26,532) |
29,907 |
|||||
Investing activities: |
|||||||
Capital expenditures |
(73,407) |
(131,085) |
|||||
Acquisition of businesses, net of cash acquired |
- |
(452) |
|||||
Proceeds from sale of business, net of cash divested |
(17,006) |
243,362 |
|||||
Proceeds from sale of fixed assets and other |
963 |
2,084 |
|||||
Net cash (used in) provided by investing activities |
(89,450) |
113,909 |
|||||
Financing activities: |
|||||||
Proceeds from issuance of long-term debt, net of discount |
245,000 |
- |
|||||
Principal payments on long-term debt |
(4,792) |
(3,556) |
|||||
Decrease in short-term debt, net |
(6,897) |
(32,737) |
|||||
Debt issuance costs |
(6,722) |
- |
|||||
Purchase of noncontrolling interests |
- |
(4,797) |
|||||
Repurchase of common stock |
- |
(36,550) |
|||||
Taxes withheld and paid on employees' share-based payment awards |
(533) |
(2,757) |
|||||
Other |
(925) |
2,132 |
|||||
Net cash provided by (used in) financing activities |
225,131 |
(78,265) |
|||||
Effects of exchange rate changes on cash, cash equivalents and restricted cash |
(5,718) |
(6,997) |
|||||
Changes in cash, cash equivalents and restricted cash |
103,431 |
58,554 |
|||||
Cash, cash equivalents and restricted cash at beginning of period |
361,742 |
267,399 |
|||||
Cash, cash equivalents and restricted cash at end of period |
$ |
465,173 |
$ |
325,953 |
Reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheet: |
|||||||
Balance as of |
|||||||
September 30, 2020 |
December 31, 2019 |
||||||
Cash and cash equivalents |
$ |
462,666 |
$ |
359,536 |
|||
Restricted cash included in other current assets |
11 |
12 |
|||||
Restricted cash included in other assets |
2,496 |
2,194 |
|||||
Total cash, cash equivalents and restricted cash shown in the statement of cash flows |
$ |
465,173 |
$ |
361,742 |
Non-GAAP Measures
EBITDA, adjusted EBITDA, adjusted net income (loss), adjusted earnings (loss) per share, net debt and free cash flow are measures not recognized under
When analyzing the Company's operating performance, investors should use EBITDA, adjusted EBITDA, adjusted net income (loss), adjusted earnings (loss) per share, net debt and free cash flow as supplements to, and not as alternatives for, net income (loss), operating income, or any other performance measure derived in accordance with
Reconciliation of Non-GAAP Measures
EBITDA and Adjusted EBITDA
(Unaudited)
(Dollar amounts in thousands)
The following table provides a reconciliation of EBITDA and adjusted EBITDA from net income (loss):
Three Months Ended |
Nine Months Ended |
||||||||||||||
2020 |
2019 |
2020 |
2019 |
||||||||||||
Net income (loss) attributable to |
$ |
4,381 |
$ |
(4,877) |
$ |
(240,426) |
$ |
134,913 |
|||||||
Income tax (benefit) expense |
(2,386) |
745 |
(55,485) |
47,001 |
|||||||||||
Interest expense, net of interest income |
17,985 |
10,351 |
40,993 |
33,858 |
|||||||||||
Depreciation and amortization |
36,504 |
37,495 |
116,727 |
111,968 |
|||||||||||
EBITDA |
$ |
56,484 |
$ |
43,714 |
$ |
(138,191) |
$ |
327,740 |
|||||||
Impairment of assets held for sale |
- |
- |
86,470 |
- |
|||||||||||
Restructuring charges |
6,186 |
5,572 |
23,236 |
29,214 |
|||||||||||
Project costs (1) |
- |
335 |
4,234 |
2,003 |
|||||||||||
Other impairment charges (2) |
100 |
1,958 |
947 |
4,146 |
|||||||||||
Lease termination costs (3) |
83 |
512 |
684 |
1,003 |
|||||||||||
Gain on sale of business, net (4) |
(2,314) |
1,730 |
(2,314) |
(188,180) |
|||||||||||
Divested noncontrolling interest debt extinguishment |
3,595 |
- |
3,595 |
- |
|||||||||||
Adjusted EBITDA |
$ |
64,134 |
$ |
53,821 |
$ |
(21,339) |
$ |
175,926 |
|||||||
Sales |
$ |
683,200 |
$ |
739,518 |
$ |
1,678,557 |
$ |
2,382,211 |
|||||||
Net income (loss) margin |
0.6 |
% |
(0.7) |
% |
(14.3) |
% |
5.7 |
% |
|||||||
Adjusted EBITDA margin |
9.4 |
% |
7.3 |
% |
(1.3) |
% |
7.4 |
% |
- Project costs recorded in selling, administration and engineering expense related to divestitures in 2020 and acquisitions and divestiture costs in 2019.
- Non-cash impairment charges of
$947 related to fixed assets, net of approximately$293 attributable to our noncontrolling interests for the nine months endedSeptember 30, 2020 . - Lease termination costs no longer recorded as restructuring charges in accordance with ASC 842.
- Gain on sale of business related to divestitures in 2020. In the third quarter of 2019, there were working capital adjustments to the net gain on sale of business, which related to the divestiture of the AVS product line in 2019.
Adjusted Net Income (Loss) and Adjusted Earnings (Loss) Per Share
(Unaudited)
(Dollar amounts in thousands except per share and share amounts)
The following table provides a reconciliation of net income (loss) to adjusted net income (loss) and the respective earnings (loss) per share amounts:
Three Months Ended |
Nine Months Ended |
||||||||||||||
2020 |
2019 |
2020 |
2019 |
||||||||||||
Net income (loss) attributable to |
$ |
4,381 |
$ |
(4,877) |
$ |
(240,426) |
$ |
134,913 |
|||||||
Impairment of assets held for sale |
- |
- |
86,470 |
- |
|||||||||||
Restructuring charges |
6,186 |
5,572 |
23,236 |
29,214 |
|||||||||||
Project costs (1) |
- |
335 |
4,234 |
2,003 |
|||||||||||
Other impairment charges (2) |
100 |
1,958 |
947 |
4,146 |
|||||||||||
Lease termination costs (3) |
83 |
512 |
684 |
1,003 |
|||||||||||
Gain on sale of business, net (4) |
(2,314) |
1,730 |
(2,314) |
(188,180) |
|||||||||||
Divested noncontrolling interest debt extinguishment |
3,595 |
- |
3,595 |
- |
|||||||||||
Tax impact of adjusting items (5) |
(8,433) |
(1,435) |
(21,102) |
35,890 |
|||||||||||
Adjusted net income (loss) |
$ |
3,598 |
$ |
3,795 |
$ |
(144,676) |
$ |
18,989 |
|||||||
Weighted average shares outstanding: |
|||||||||||||||
Basic |
16,927,924 |
16,880,736 |
16,908,940 |
17,240,366 |
|||||||||||
Diluted (6) |
17,014,955 |
16,880,736 |
16,908,940 |
17,304,794 |
|||||||||||
Earnings (loss) per share: |
|||||||||||||||
Basic |
$ |
0.26 |
$ |
(0.29) |
$ |
(14.22) |
$ |
7.83 |
|||||||
Diluted |
$ |
0.26 |
$ |
(0.29) |
$ |
(14.22) |
$ |
7.80 |
|||||||
Adjusted (loss) earnings per share: |
|||||||||||||||
Basic |
$ |
0.21 |
$ |
0.22 |
$ |
(8.56) |
$ |
1.10 |
|||||||
Diluted (6) |
$ |
0.21 |
$ |
0.22 |
$ |
(8.56) |
$ |
1.10 |
- Project costs recorded in selling, administration and engineering expense related to divestitures in 2020 and acquisitions and divestiture costs in 2019.
- Non-cash impairment charges of
$947 related to fixed assets, net of approximately$293 attributable to our noncontrolling interests for the nine months endedSeptember 30, 2020 . - Lease termination costs no longer recorded as restructuring charges in accordance with ASC 842.
- Gain on sale of business related to divestitures in 2020. In the third quarter of 2019, there were working capital adjustments to the net gain on sale of business, which related to the divestiture of the AVS product line in 2019.
- 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. This includes an incremental income tax benefit adjustment, recorded in the three months ended
September 30, 2020 related to the divestiture of certain European businesses and the Company's Indian operations. - For the purpose of calculating Q3 QTD 2019 adjusted diluted earnings per share, the weighted average shares outstanding were 16,949,792.
Free Cash Flow
(Unaudited)
(Dollar amounts in thousands)
The following table defines free cash flow:
|
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
2020 | 2019 | 2020 | 2019 | ||||||||||||
Net cash provided by (used in) operating activities
|
$ | 99,702 | $ | 38,873 | $ | (26,532 | ) | $ | 29,907 | |||||||
Capital expenditures
|
(10,533 | ) | (35,589 | ) | (73,407 | ) | (131,085 | ) | ||||||||
Free cash flow
|
$ | 89,169 | $ | 3,284 | $ | (99,939 | ) | $ | (101,178 | ) |
SOURCE:
accesswire.com
https://www.accesswire.com/614868/Cooper-Standard-Reports-Improved-Third-Quarter-Results-as-ROIC-Expansion-Initiative-Gains-Traction