CS News
First Quarter 2021 Summary
- Sales increased by 2.1 percent to
$669.0 million ; organic sales growth was 6.3 percent - Gross profit margin increased by 360 basis points year-over-year
- Selling, administrative and engineering expense (SGA&E) as a percent of sales decreased by 210 basis points year-over-year
- Net loss narrowed by 69.4 percent to
$33.9 million or$(2.00) per diluted share vs. net loss of$110.6 million or$(6.55) per diluted share in the prior year period - Adjusted EBITDA increased by 366 percent year-over-year to
$38.5 million or 5.8 percent of sales
"Our team delivered results very close to our original operating plan for the quarter despite the significant microchip-related production cuts and supply chain disruptions that occurred in our markets," said
Consolidated Results
|
Three Months Ended |
|||||||
|
2021 | 2020 | ||||||
|
(dollar amounts in millions except per share amounts) | |||||||
Sales
|
$ | 669.0 | $ | 654.9 | ||||
Net loss
|
$ | (33.9 | ) | $ | (110.6 | ) | ||
Adjusted net loss
|
$ | (14.5 | ) | $ | (36.5 | ) | ||
Loss per diluted share
|
$ | (2.00 | ) | $ | (6.55 | ) | ||
Adjusted loss per diluted share
|
$ | (0.85 | ) | $ | (2.16 | ) | ||
Adjusted EBITDA
|
$ | 38.5 | $ | 8.3 |
The year-over-year change in first quarter sales was primarily attributable to favorable volume and mix, including the non-recurrence of COVID-related customer shutdowns, and favorable foreign exchange partially offset by the divestiture of certain businesses in
Net loss for the first quarter 2021 included restructuring charges of
Adjusted net loss, adjusted EBITDA, adjusted 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
The Company is continuing to leverage world-class engineering and manufacturing capabilities as well its innovation programs and reputation for quality to win new business awards with its customers. During the first quarter of 2021, the Company received net new business awards representing an incremental
Continuing Execution of ROIC and Margin Enhancement Initiatives
The Company remains focused on improving returns on invested capital and adjusted EBITDA margins to above 10 percent. A defined, company-wide initiative to accomplish these goals was initiated in late 2019 and the execution on the defined workstreams is ongoing. Full execution of the "Driving Value Plan" is expected to take approximately three years from inception. We believe we are on track to achieve the stated goals of the initiative by the end of 2022 with the first full year of sustained double-digit ROIC and adjusted EBITDA margins expected to be in 2023.
Segment Results of Operations
Sales
|
Three Months Ended |
Variance Due To: | ||||||||||||||||||||||
|
2021 | 2020 | Change | Volume / Mix* | Foreign Exchange | Divestitures | ||||||||||||||||||
|
(dollar amounts in thousands) | |||||||||||||||||||||||
Sales to external customers
|
||||||||||||||||||||||||
|
$ | 339,036 | $ | 334,801 | $ | 4,235 | $ | 3,497 | $ | 738 | $ | - | ||||||||||||
|
165,776 | 185,242 | (19,466 | ) | 279 | 14,077 | (33,822 | ) | ||||||||||||||||
|
114,225 | 79,344 | 34,881 | 40,087 | 7,917 | (13,123 | ) | |||||||||||||||||
|
15,486 | 20,471 | (4,985 | ) | (1,377 | ) | (3,608 | ) | - | |||||||||||||||
|
634,523 | 619,858 | 14,665 | 42,486 | 19,124 | (46,945 | ) | |||||||||||||||||
Corporate, eliminations and other
|
34,444 | 35,032 | (588 | ) | (1,545 | ) | 957 | - | ||||||||||||||||
Consolidated sales
|
$ | 668,967 | $ | 654,890 | $ | 14,077 | $ | 40,941 | $ | 20,081 | $ | (46,945 | ) |
* Net of customer price reductions
- Volume and mix, net of customer price reductions, was driven by volume increases in
China due to the impact of COVID-19 plant shutdowns in 2020, partially offset by the impact of customer shutdowns primarily due to semiconductor supply shortages in both North American andEurope in 2021. - The impact of foreign currency exchange primarily related to the Euro, Renminbi, and Brazilian Real.
Adjusted EBITDA
|
Three Months Ended |
Variance Due To: | ||||||||||||||||||||||||||
|
2021 | 2020 | Change | Volume/ Mix* | Foreign Exchange | Cost (Increases)/ Decreases | Divestitures | |||||||||||||||||||||
|
(dollar amounts in thousands) | |||||||||||||||||||||||||||
Segment adjusted EBITDA
|
||||||||||||||||||||||||||||
|
$ | 41,233 | $ | 37,019 | $ | 4,214 | $ | (2,362 | ) | $ | (4,719 | ) | $ | 11,295 | $ | - | ||||||||||||
|
(1,489 | ) | (4,623 | ) | 3,134 | 914 | (860 | ) | 2,908 | 172 | ||||||||||||||||||
|
3,552 | (17,057 | ) | 20,609 | 6,994 | 1,631 | 9,133 | 2,851 | ||||||||||||||||||||
|
(2,608 | ) | (4,577 | ) | 1,969 | 1,430 | 882 | (343 | ) | - | ||||||||||||||||||
|
40,688 | 10,762 | 29,926 | 6,976 | (3,066 | ) | 22,993 | 3,023 | ||||||||||||||||||||
Corporate, eliminations and other
|
(2,148 | ) | (2,483 | ) | 335 | (821 | ) | 428 | 728 | - | ||||||||||||||||||
Consolidated adjusted EBITDA
|
$ | 38,540 | $ | 8,279 | $ | 30,261 | $ | 6,155 | $ | (2,638 | ) | $ | 23,721 | $ | 3,023 |
* Net of customer price reductions
- Volume and mix, net of customer price reductions, was driven by the regional mix of vehicle production in each of our segments and includes increases in
China due to the impact of COVID-19 plant shutdowns in 2020, partially offset by the impact of customer shutdowns primarily due to the semiconductor supply shortages in bothNorth America andEurope in 2021. - The impact of foreign currency exchange was driven by the Mexican Peso, Polish Zloty, Czech Koruna, and Chinese Renminbi.
- The Cost (Increases) / Decreases category above includes:
- Reduction in compensation-related expenses due to salaried headcount initiatives, lower travel expenses, purchasing savings through lean initiatives, and restructuring savings;
- Commodity cost, wage and variable employee compensation increases; and
- Manufacturing efficiencies of
$18 million , primarily driven by ourNorth America andAsia Pacific segments.
Cash and Liquidity
At
Outlook
The ongoing global microchip shortage has caused significant delays and disruption of automotive production around the world. The timeframe for a resolution to the microchip market imbalance is uncertain. As a result, our largest customers have announced significant reductions of their production schedules for certain key vehicles in the second quarter of 2021.
At the same time, demand for new light vehicles remains strong. We anticipate that when microchips become more readily available, light vehicle production will ramp up quickly to fill inventory pipelines and meet strong consumer demand. Despite ongoing uncertainty and incremental commodity headwinds, the Company still expects to deliver full-year results within the ranges of our original guidance.
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 |
Financial statements and related notes follow:
COOPER-STANDARD HOLDINGS INC. |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||
(Unaudited) |
|||||||
(Dollar amounts in thousands except per share and share amounts) |
|||||||
|
Three Months Ended |
||||||
|
2021 |
2020 |
|||||
Sales |
$ |
668,967 |
$ |
654,890 |
|||
Cost of products sold |
600,675 |
611,747 |
|||||
Gross profit |
68,292 |
43,143 |
|||||
Selling, administration & engineering expenses |
58,054 |
70,671 |
|||||
Gain on sale of business |
(891) |
- |
|||||
Amortization of intangibles |
1,772 |
4,450 |
|||||
Restructuring charges |
21,047 |
7,276 |
|||||
Impairment of assets held for sale |
- |
74,079 |
|||||
Other impairment charges |
- |
977 |
|||||
Operating loss |
(11,690) |
(114,310) |
|||||
Interest expense, net of interest income |
(17,784) |
(10,237) |
|||||
Equity in earnings of affiliates |
786 |
1,431 |
|||||
Other expense, net |
(5,089) |
(3,440) |
|||||
Loss before income taxes |
(33,777) |
(126,556) |
|||||
Income tax expense (benefit) |
936 |
(14,117) |
|||||
Net loss |
(34,713) |
(112,439) |
|||||
Net loss attributable to noncontrolling interests |
849 |
1,851 |
|||||
Net loss attributable to |
$ |
(33,864) |
$ |
(110,588) |
|||
Weighted average shares outstanding |
|||||||
Basic |
16,951,190 |
16,883,717 |
|||||
Diluted |
16,951,190 |
16,883,717 |
|||||
Loss per share: |
|||||||
Basic |
$ |
(2.00) |
$ |
(6.55) |
|||
Diluted |
$ |
(2.00) |
$ |
(6.55) |
|||
COOPER-STANDARD HOLDINGS INC. |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(Dollar amounts in thousands) |
|||||||
March 31, 2021 |
December 31, 2020 |
||||||
|
(unaudited) |
||||||
Assets |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
398,847 |
$ |
438,438 |
|||
Accounts receivable, net |
383,692 |
379,564 |
|||||
Tooling receivable, net |
77,728 |
82,150 |
|||||
Inventories |
171,086 |
143,742 |
|||||
Prepaid expenses |
30,639 |
29,748 |
|||||
Income tax receivable and refundable credits |
83,761 |
85,977 |
|||||
Other current assets |
100,208 |
100,110 |
|||||
Total current assets |
1,245,961 |
1,259,729 |
|||||
Property, plant and equipment, net |
857,609 |
892,309 |
|||||
Operating lease right-of-use assets, net |
106,670 |
109,795 |
|||||
|
142,307 |
142,250 |
|||||
Intangible assets, net |
65,863 |
67,679 |
|||||
Other assets |
146,951 |
140,182 |
|||||
Total assets |
$ |
2,565,361 |
$ |
2,611,944 |
|||
Liabilities and Equity |
|||||||
Current liabilities: |
|||||||
Debt payable within one year |
$ |
43,441 |
$ |
40,731 |
|||
Accounts payable |
364,168 |
385,284 |
|||||
Payroll liabilities |
103,394 |
112,727 |
|||||
Accrued liabilities |
124,469 |
110,827 |
|||||
Current operating lease liabilities |
25,666 |
21,711 |
|||||
Total current liabilities |
661,138 |
671,280 |
|||||
Long-term debt |
981,486 |
982,760 |
|||||
Pension benefits |
146,790 |
152,230 |
|||||
Postretirement benefits other than pensions |
49,735 |
49,613 |
|||||
Long-term operating lease liabilities |
86,113 |
90,517 |
|||||
Other liabilities |
54,153 |
41,433 |
|||||
Total liabilities |
1,979,415 |
1,987,833 |
|||||
Equity: |
|||||||
Common stock |
17 |
17 |
|||||
Additional paid-in capital |
499,671 |
498,719 |
|||||
Retained earnings |
316,406 |
350,270 |
|||||
Accumulated other comprehensive loss |
(246,048) |
(241,896) |
|||||
|
570,046 |
607,110 |
|||||
Noncontrolling interests |
15,900 |
17,001 |
|||||
Total equity |
585,946 |
624,111 |
|||||
Total liabilities and equity |
$ |
2,565,361 |
$ |
2,611,944 |
COOPER-STANDARD HOLDINGS INC. |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(Unaudited) |
|||||||
(Dollar amounts in thousands) |
|||||||
|
Three Months Ended |
||||||
|
2021 |
2020 |
|||||
Operating Activities: |
|||||||
Net loss |
$ |
(34,713) |
$ |
(112,439) |
|||
Adjustments to reconcile net loss to net cash used in operating activities: |
|||||||
Depreciation |
31,756 |
33,313 |
|||||
Amortization of intangibles |
1,772 |
4,450 |
|||||
Gain on sale of business |
(891) |
- |
|||||
Impairment of assets held for sale |
- |
74,079 |
|||||
Other impairment charges |
- |
977 |
|||||
Share-based compensation expense |
2,178 |
2,374 |
|||||
Equity in earnings of affiliates, net of dividends related to earnings |
(786) |
3,814 |
|||||
Deferred income taxes |
(1,434) |
(20,191) |
|||||
Other |
130 |
1,138 |
|||||
Changes in operating assets and liabilities |
(5,096) |
10,455 |
|||||
Net cash used in operating activities |
(7,084) |
(2,030) |
|||||
Investing activities: |
|||||||
Capital expenditures |
(38,617) |
(50,591) |
|||||
Proceeds from sale of fixed assets and other |
2,363 |
482 |
|||||
Net cash used in investing activities |
(36,254) |
(50,109) |
|||||
Financing activities: |
|||||||
Principal payments on long-term debt |
(1,797) |
(1,498) |
|||||
Increase in short-term debt, net |
3,429 |
3,021 |
|||||
Taxes withheld and paid on employees' share-based payment awards |
(729) |
(512) |
|||||
Other |
385 |
(625) |
|||||
Net cash provided by financing activities |
1,288 |
386 |
|||||
Effects of exchange rate changes on cash, cash equivalents and restricted cash |
5,358 |
(6,200) |
|||||
Changes in cash, cash equivalents and restricted cash |
(36,692) |
(57,953) |
|||||
Cash, cash equivalents and restricted cash at beginning of period |
443,578 |
361,742 |
|||||
Cash, cash equivalents and restricted cash at end of period |
$ |
406,886 |
$ |
303,789 |
|||
Reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheet: |
|||||||
Balance as of |
|||||||
March 31, 2021 |
December 31, 2020 |
||||||
Cash and cash equivalents |
$ |
398,847 |
$ |
438,438 |
|||
Restricted cash included in other current assets |
6,801 |
4,089 |
|||||
Restricted cash included in other assets |
1,238 |
1,051 |
|||||
Total cash, cash equivalents and restricted cash |
$ |
406,886 |
$ |
443,578 |
Non-GAAP Measures
EBITDA, adjusted EBITDA, adjusted net income (loss), adjusted earnings (loss) per share and free cash flow are measures not recognized under
When analyzing the Company's operating performance, investors should use EBITDA, adjusted EBITDA, adjusted net income (loss), adjusted earnings (loss) per share, free cash flow and net new business 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 loss:
Three Months Ended |
||||||||
2021 |
2020 |
|||||||
Net loss attributable to |
$ |
(33,864) |
$ |
(110,588) |
||||
Income tax expense (benefit) |
936 |
(14,117) |
||||||
Interest expense, net of interest income |
17,784 |
10,237 |
||||||
Depreciation and amortization |
33,528 |
37,763 |
||||||
EBITDA |
$ |
18,384 |
$ |
(76,705) |
||||
Restructuring charges |
21,047 |
7,276 |
||||||
Gain on sale of business (1) |
(891) |
- |
||||||
Impairment of assets held for sale (2) |
- |
74,079 |
||||||
Project costs (3) |
- |
2,425 |
||||||
Other impairment charges (4) |
- |
684 |
||||||
Lease termination costs (5) |
- |
520 |
||||||
Adjusted EBITDA |
$ |
38,540 |
$ |
8,279 |
||||
Sales |
$ |
668,967 |
$ |
654,890 |
||||
Net loss margin |
(5.1) |
% |
(16.9) |
% |
||||
Adjusted EBITDA margin |
5.8 |
% |
1.3 |
% |
(1)Gain on sale of business related to divestitures in 2020.
(2)Non-cash impairment charges related to reducing the carrying value of the held for sale entities to fair value less costs to sell.
(3)Project costs recorded in selling, administration and engineering expense related to divestitures in 2020.
(4)Non-cash impairment charges of
(5)Lease termination costs no longer recorded as restructuring charges in accordance with ASC 842.
Adjusted Net Loss and Adjusted Loss Per Share
(Unaudited)
(Dollar amounts in thousands except per share and share amounts)
The following table provides a reconciliation of net loss to adjusted net loss and the respective loss per share amounts:
|
Three Months Ended |
|||||||
2021 |
2020 |
|||||||
Net loss attributable to |
$ |
(33,864) |
$ |
(110,588) |
||||
Restructuring charges |
21,047 |
7,276 |
||||||
Gain on sale of business (1) |
(891) |
- |
||||||
Impairment of assets held for sale (2) |
- |
74,079 |
||||||
Project costs (3) |
- |
2,425 |
||||||
Other impairment charges (4) |
- |
684 |
||||||
Lease termination costs (5) |
- |
520 |
||||||
Tax impact of adjusting items (6) |
(775) |
(10,894) |
||||||
Adjusted net loss |
$ |
(14,483) |
$ |
(36,498) |
||||
Weighted average shares outstanding: |
||||||||
Basic |
16,951,190 |
16,883,717 |
||||||
Diluted |
16,951,190 |
16,883,717 |
||||||
Loss per share: |
||||||||
Basic |
$ |
(2.00) |
$ |
(6.55) |
||||
Diluted |
$ |
(2.00) |
$ |
(6.55) |
||||
Adjusted loss per share: |
||||||||
Basic |
$ |
(0.85) |
$ |
(2.16) |
||||
Diluted |
$ |
(0.85) |
$ |
(2.16) |
(1)Gain on sale of business related to divestitures in 2020.
(2)Non-cash impairment charges related to reducing the carrying value of the held for sale entities to fair value less costs to sell.
(3)Project costs recorded in selling, administration and engineering expense related to divestitures in 2020.
(4)Non-cash impairment charges of
(5)Lease termination costs no longer recorded as restructuring charges in accordance with ASC 842.
(6)Represents the elimination of the income tax impact of the above adjustments by calculating the income tax impact of these adjusting items using the appropriate tax rate for the jurisdiction where the charges were incurred.
Free Cash Flow
(Unaudited)
(Dollar amounts in thousands)
The following table defines free cash flow:
|
Three Months Ended |
|||||||
|
2021 | 2020 | ||||||
Net cash used in operating activities
|
$ | (7,084 | ) | $ | (2,030 | ) | ||
Capital expenditures
|
(38,617 | ) | (50,591 | ) | ||||
Free cash flow
|
$ | (45,701 | ) | $ | (52,621 | ) |
SOURCE:
accesswire.com
https://www.accesswire.com/645376/Cooper-Standard-Reports-Improved-First-Quarter-Results-ROIC-Enhancement-Initiative-Remains-On-Track