Stoneridge Reports 2019 Full-Year Results
NOVI, Mich., Feb. 26, 2020 /PRNewswire/ --
2019 Results
-- Earnings per diluted share attributable to Stoneridge, Inc. ("EPS") of
$2.13
-- Adjusted EPS of $1.47
-- Sales of $834.3 million
-- Adjusted Sales of $830.1 million
-- Gross profit of $213.7 million
-- Adjusted gross profit of $219.9 million (26.5% of adjusted sales)
-- Operating income of $71.3 million
-- Adjusted operating income of $48.0 million (5.8% of adjusted sales)
-- Adjusted EBITDA of $80.3 million (9.7% of adjusted sales)
2020 Guidance
-- Adjusted EPS of $0.95 - $1.15
-- Sales of $750.0 - $770.0 million
-- Adjusted gross margin of 28.0% - 29.0%
-- Adjusted operating margin of 5.0% - 6.0%
-- Adjusted EBITDA margin of 9.0% - 10.0%
-- Effective tax rate of 20.0% - 25.0%
Stoneridge, Inc. (NYSE: SRI) today announced financial results for the full-year ended December 31, 2019, with full-year sales of $834.3 million and EPS of $2.13. 2019 Adjusted sales were $830.1 million and adjusted EPS was $1.47 for 2019. 2019 Adjusted sales excluding the impact of divested products lines was $792.7 million. The exhibits attached hereto provide reconciliation detail on the normalizing adjustments.
For the full-year 2019, Stoneridge reported gross profit of $213.7 million and adjusted gross profit of $219.9 million (26.5% of adjusted sales). 2019 Operating income was $71.3 million and adjusted operating income was $48.0 million (5.8% of adjusted sales). 2019 Adjusted EBITDA was $80.3 million (9.7% of sales).
Jon DeGaynor, President and Chief Executive Officer, commented, "We experienced a challenging fourth quarter primarily as a result of non-recurring events, such as the General Motors strike and incremental facility closure costs, as well as inefficiencies in one of our plants. It is important to place our short term performance in the context of the strides we have made in positioning Stoneridge for the future. We accelerated our transformation of the Company in 2019 by rationalizing our product portfolio, optimizing our manufacturing footprint and investing in significant new programs that will drive long-term profitable growth. Most importantly, we continued to transition our investments into advanced technologies and systems such as MirrorEye, that allow Stoneridge to establish a highly differentiated position in our end markets. As a result of our pivot toward advanced technology, this year we were awarded three additional MirrorEye OEM programs, including the largest single program in Company history. These awards solidify our position as the global leader in OEM camera mirror systems. The customer platforms on which we have been awarded MirrorEye programs represent approximately 75% of the North American OEM production volume with at least one major OEM yet to make a sourcing decision. For a frame of reference, our currently awarded programs at customer quoted penetration rates represent more than $75 million of peak annual revenue. If camera mirror systems were to become standard equipment, our awarded programs would represent peak annual revenue of approximately $500 million. With our recently awarded programs and MirrorEye at customer quoted penetration rates, our backlog grew by over 6 percent, excluding recently divested product lines and the impact of current currency exchange rates and production forecasts."
Full Year in Review
Control Devices adjusted sales, excluding the impact of divested non-core product lines in 2019, totaled $396.4 million, a decrease of 2.1% relative to 2018. The reduction is due to the impact of the General Motors labor strike and decreased sales volumes due to volume reductions related to the legacy shift-by-wire programs. These decreases were partially offset by increases in our China automotive, European automotive and European commercial vehicle markets. Control Devices adjusted gross margin decreased due to lower sales and increased overhead and direct material costs partially attributable to increased expediting and tariff costs compared to 2018. Reductions in gross margin were partially offset by reduced SG&A and D&D costs, resulting in adjusted operating margin of 12.1%, excluding the impact of recently divested non-core product lines.
Electronics' sales of $368.9 million decreased by 3.4% relative to 2018, primarily due to a decrease in sales volume in our European commercial vehicle market and unfavorable currency translation. This decrease was partially offset by an increase in sales volume in our North American and China commercial vehicle markets and increased sales of European and North American off-highway vehicle products. Electronics segment gross margin decreased due to lower sales, an unfavorable product mix and increased costs related to electronic component shortages resulting in increased direct material costs. The segment's adjusted operating income decreased as a result of a lower gross margin, partially offset by reduced D&D costs resulting in adjusted operating margin of 7.0%.
Stoneridge Brazil, formerly known as PST, sales of $67.5 million decreased due to lower volumes for our Argentina aftermarket channel, audio and alarm products, tracking devices and monitoring service revenues. This decrease was partially offset by higher volumes for our OEM and factory authorized dealer installer products. The segment's gross margin declined due to a reduction in sales volume and adverse sales mix. Stoneridge Brazil's adjusted operating margin decreased to 3.5% due to a lower gross margin which was partially offset by lower SG&A costs as a percentage of sales.
DeGaynor continued, "We believe the actions we executed in 2019 positioned each of our segments for continued long-term success. By divesting our non-core products, rationalizing our manufacturing footprint and investing in strategically differentiated products and capabilities, Control Devices is increasingly well positioned to outpace our underlying markets. In Electronics, we expect that headwinds in commercial vehicle end-markets will temper revenue growth in 2020 before the ramp-up of several large programs at the end of the year and into 2021. Considering our additional MirrorEye awards in 2019 as well as the potential for significant take rate improvement, we are planning for continued and increased investment to support those awards in 2020. In 2020, the integration of Stoneridge Brazil into the global Electronics strategy will continue with expanded regionalized product development and the ramp-up of OEM awards. Overall, we will continue to focus our resources on the areas of largest opportunity for the Company and drive long-term value creation for our shareholders."
Cash and Debt Balances
As of December 31, 2019, Stoneridge had cash and cash equivalent balances totaling $69.4 million. Total debt as of December 31, 2019, was $129.1 million. Total debt less cash and cash equivalents yields a current net debt to trailing-twelve-month adjusted EBITDA ratio of approximately 0.7x.
2020 Outlook
The Company announced 2020 sales guidance of $750.0 - $770.0 million.
Bob Krakowiak, Chief Financial Officer, commented, "We are expecting reduced 2020 revenue relative to 2019 excluding the impact of divested product lines, with midpoint revenue guidance of $760.0 million driven primarily by reduced end market production forecasts and the continued ramp-down of our legacy shift-by-wire programs. We have included a modest amount of MirrorEye retrofit revenue in our guidance and will continue to evaluate our assumptions as the year progresses. Our 2020 revenue guidance considers the fact that divested product lines contributed approximately $37.4 million to sales in 2019. Moving forward, we expect that the impact of new program launches will drive significant growth in 2021 and have updated our 2021 targeted revenue to reflect a growth rate of approximately 12% relative to 2020 guidance."
Further, the Company announced guidance for 2020 adjusted gross margin of 28.0% - 29.0%, adjusted operating margin of 5.0% - 6.0% and adjusted EBITDA margin of 9.0% - 10.0%.
The Company announced adjusted earnings per share guidance of $0.95 - $1.15 and an effective tax rate of 20.0% - 25.0%.
Krakowiak continued, "With respect to adjusted earnings per share, for comparison purposes the divested product lines reduce EPS in 2020 by approximately $0.09. In 2020, we are expecting $8 to $12 million of incremental operational improvements that will be partially offset by on-going investment in resources to support multiple future program launches and continued new product development. Finally, we anticipate our effective tax rate in 2020 to be 20% to 25% compared to 8.4% in 2019 which reduces EPS by approximately $0.23 based on the midpoint of our guided tax rate. In consideration of the impact of divested product lines, reduced revenue due primarily to externalities, operational improvements and incremental investment to support future growth, as well as the increased tax rate, we are expecting a midpoint adjusted EPS of $1.05 in 2020."
Share Repurchase Program
Krakowiak commented, "Our expectations are for continued strong growth, due in part to increasingly optimistic views related to the penetration rate of OEM MirrorEye programs, as well as significant opportunities for margin expansion. Because of these strong expectations, the Company's Board of Directors has authorized a share repurchase program for up-to $50 million over the next 18 months. This is in addition to the $50 million share repurchase authorization we announced late in 2018. We believe that executing share repurchases is a prudent way to drive value for our shareholders. In addition to the share repurchase program we will continue to evaluate opportunities to put our capital to use through organic or inorganic investments."
The Company's Common Shares may be repurchased from time to time at prevailing prices, subject to market conditions, Common Share price and other considerations. The repurchases may be made from time to time in either open market transactions or in privately negotiated transactions. No assurance can be given as to the times when the Common Shares will be repurchased or to whether and to what extent the Common Share program repurchase will be consummated.
Conference Call on the Web
A live Internet broadcast of Stoneridge's conference call regarding 2019 fourth-quarter and full year results can be accessed at 9:00 a.m. Eastern Time on Thursday, February 27, 2020, at www.stoneridge.com, which will also offer a webcast replay.
About Stoneridge, Inc.
Stoneridge, Inc., headquartered in Novi, Michigan, is an independent designer and manufacturer of highly engineered electrical and electronic components, modules and systems principally for the automotive, commercial, off-highway, motorcycle and agricultural vehicle markets. Additional information about Stoneridge can be found at www.stoneridge.com.
Forward-Looking Statements
Statements in this release contain "forward-looking statements" under the Private Securities Litigation Reform Act of 1995. These statements appear in a number of places in this report and may include statements regarding the intent, belief or current expectations of the Company, with respect to, among other things, our (i) future product and facility expansion, (ii) acquisition strategy, (iii) investments and new product development, (iv) growth opportunities related to awarded business, and (v) operational expectations. Forward-looking statements may be identified by the words "will," "may," "should," "designed to," "believes," "plans," "projects," "intends," "expects," "estimates," "anticipates," "continue," and similar words and expressions. The forward-looking statements are subject to risks and uncertainties that could cause actual events or results to differ materially from those expressed in or implied by the statements. Important factors that could cause actual results to differ materially from those in the forward-looking statements include, among other factors:
-- the reduced purchases, loss or bankruptcy of a major customer or
supplier;
-- the costs and timing of business realignment, facility closures or
similar actions;
-- a significant change in automotive, commercial, off-highway, motorcycle
or agricultural vehicle production;
-- competitive market conditions and resulting effects on sales and
pricing;
-- the impact of changes in foreign currency exchange rates on sales, costs
and results, particularly the Argentinian peso, Brazilian real, Chinese
renminbi, euro, Mexican peso and Swedish krona;
-- our ability to achieve cost reductions that offset or exceed
customer-mandated selling price reductions;
-- customer acceptance of new products;
-- our ability to successfully launch/produce products for awarded
business;
-- adverse changes in laws, government regulations or market conditions,
including tariffs, affecting our products or our customers' products;
-- our ability to protect our intellectual property and successfully defend
against assertions made against us;
-- liabilities arising from warranty claims, product recall or field
actions, product liability and legal proceedings to which we are or may
become a party, or the impact of product recall or field actions on our
customers;
-- labor disruptions at our facilities or at any of our significant
customers or suppliers;
-- business disruption due to natural disasters or other disasters outside
of our control, such as the recent coronavirus outbreak;
-- the ability of our suppliers to supply us with parts and components at
competitive prices on a timely basis, including the impact of potential
tariffs and trade considerations on their operations and output;
-- the amount of our indebtedness and the restrictive covenants contained
in the agreements governing our indebtedness, including our revolving
credit facility;
-- capital availability or costs, including changes in interest rates or
market perceptions;
-- the failure to achieve the successful integration of any acquired
company or business;
-- risks related to a failure of our information technology systems and
networks, and risks associated with current and emerging technology
threats and damage from computer viruses, unauthorized access,
cyber-attack and other similar disruptions; and
-- the items described in Part I, Item IA ("Risk Factors") of our 10-K
filed with the SEC.
The forward-looking statements contained herein represent our estimates only as of the date of this release and should not be relied upon as representing our estimates as of any subsequent date. While we may elect to update these forward-looking statements at some point in the future, we specifically disclaim any obligation to do so, whether to reflect actual results, changes in assumptions, changes in other factors affecting such forward-looking statements or otherwise.
Use of Non-GAAP Financial Information
This press release contains information about the Company's financial results which is not presented in accordance with accounting principles generally accepted in the United States ("GAAP"). Such non-GAAP financial measures are reconciled to their closest GAAP financial measures at the end of this press release. The provision of these non-GAAP financial measures for 2019 and 2018 is not intended to indicate that Stoneridge is explicitly or implicitly providing projections on those non-GAAP financial measures, and actual results for such measures are likely to vary from those presented. The reconciliations include all information reasonably available to the Company at the date of this press release and the adjustments that management can reasonably predict.
Management believes the non-GAAP financial measures used in this press release are useful to both management and investors in their analysis of the Company's financial position and results of operations. In particular, management believes that adjusted sales, adjusted gross profit, adjusted operating income, adjusted net income, adjusted earnings per share and adjusted EBITDA are useful measures in assessing the Company's financial performance by excluding certain items that are not indicative of the Company's core operating performance or that may obscure trends useful in evaluating the Company's continuing operating activities. Management also believes that these measures are useful to both management and investors in their analysis of the Company's results of operations and provide improved comparability between fiscal periods.
Adjusted sales, adjusted gross profit, adjusted operating income, adjusted net income, adjusted earnings per share and adjusted EBITDA should not be considered in isolation or as a substitute for sales, gross profit, operating income, net income, earnings per share, cash provided by operating activities or other income statement or cash flow statement data prepared in accordance with GAAP.
CONSOLIDATED STATEMENTS OF OPERATIONS
Year ended December 31 (in thousands, except per share data) 2019 2018 2017
---
Net sales $
834,289 $
866,199 $
824,444
Costs and expenses:
Cost of goods sold 620,556 609,568 576,304
Selling, general and administrative 123,853 138,553 141,893
Gain on disposal of non-core products, net (33,599)
Design and development 52,198 51,074 48,877
Operating income 71,281 67,004 57,370
Interest expense, net 4,324 4,720 5,783
Equity in earnings of investee (1,578) (2,038) (1,636)
Other expense (income), net 142 (736) 641
Income before income taxes 68,393 65,058 52,582
Provision for income taxes 8,102 11,210 7,533
Net income 60,291 53,848 45,049
Net loss attributable to noncontrolling interest (130)
Net income attributable to Stoneridge, Inc. $
60,291 $
53,848 $
45,179
Earnings per share attributable to Stoneridge, Inc.:
Basic $
2.17 $
1.90 $
1.61
Diluted $
2.13 $
1.85 $
1.57
Weighted-average shares outstanding:
Basic 27,792 28,402 28,082
Diluted 28,270 29,080 28,772
CONSOLIDATED BALANCE SHEETS
December 31, (in thousands) 2019 2018
---
ASSETS
Current assets:
Cash and cash equivalents $
69,403 $
81,092
Accounts receivable, less reserves of $1,289 and $1,243, respectively 138,564 139,076
Inventories, net 93,449 79,278
Prepaid expenses and other current assets 29,850 20,731
Total current assets 331,266 320,177
Long-term assets:
Property, plant and equipment, net 122,483 112,213
Intangible assets, net 58,122 62,032
Goodwill 35,874 36,717
Operating lease right-of-use asset 22,027
Investments and other long-term assets, net 32,437 28,380
Total long-term assets 270,943 239,342
Total assets $
602,209 $
559,519
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current portion of debt $
2,672 $
1,533
Accounts payable 80,701 87,894
Accrued expenses and other current liabilities 55,223 57,880
Total current liabilities 138,596 147,307
Long-term liabilities:
Revolving credit facility 126,000 96,000
Long-term debt, net 454 983
Deferred income taxes 12,530 14,895
Operating lease long-term liability 17,971
Other long-term liabilities 16,754 17,068
Total long-term liabilities 173,709 128,946
Shareholders' equity:
Preferred Shares, without par value, 5,000 shares authorized, none issued
Common Shares, without par value, 60,000 shares authorized, 28,966 and 28,966 shares issued and
27,408 and 28,488 shares outstanding at December 31, 2019 and 2018, respectively, with no stated value
Additional paid-in capital 225,607 231,647
Common Shares held in treasury, 1,558 and 478 shares at December 31, 2019 and 2018, respectively, at (50,773) (8,880)
cost
Retained earnings 206,542 146,251
Accumulated other comprehensive loss (91,472) (85,752)
Total shareholders' equity 289,904 283,266
Total liabilities and shareholders' equity $
602,209 $
559,519
CONSOLIDATED STATEMENTS OF CASH FLOWS
Year ended December 31 (in thousands) 2019 2018 2017
---
OPERATING ACTIVITIES:
Net income $
60,291 $
53,848 $
45,049
Adjustments to reconcile net income to net cash provided by (used for) operating activities:
Depreciation 24,904 22,786 21,490
Amortization, including accretion and write-off of deferred financing costs 6,579 6,731 6,764
Deferred income taxes 5,586 2,552 (5,959)
Earnings of equity method investee (1,578) (2,038) (1,636)
(Gain) loss on sale of fixed assets (98) 333 (1,796)
Share-based compensation expense 6,191 5,632 7,265
Excess tax benefit related to share-based compensation expense (1,289) (1,584) (858)
Gain on disposal of non-core products, net (33,599)
Intangible impairment charge 202
Change in fair value of earn-out contingent consideration 2,308 213 7,485
Changes in operating assets and liabilities, net of effect of business combination:
Accounts receivable, net (1,353) (3,575) (15,156)
Inventories, net (15,653) (10,002) (2,132)
Prepaid expenses and other assets (8,898) 2,291 (10,177)
Accounts payable (6,980) 11,054 10,492
Accrued expenses and other liabilities (11,906) (7,671) 18,077
Net cash provided by operating activities 24,505 80,772 78,908
INVESTING ACTIVITIES:
Capital expenditures, including intangibles (39,467) (29,027) (32,170)
Proceeds from sale of fixed assets 382 111 77
Insurance proceeds for fixed assets 1,403 711
Proceeds from disposal of non-core products 34,386
Business acquisitions, net of cash acquired (77,258)
Investment in venture capital fund (1,600) (437)
Net cash used for investing activities (6,299) (27,950) (108,640)
FINANCING ACTIVITIES:
Acquisition of noncontrolling interest, including transaction costs (1,848)
Revolving credit facility borrowings 112,000 27,500 95,000
Revolving credit facility payments (82,000) (52,500) (41,000)
Proceeds from issuance of debt 2,208 415 2,748
Repayments of debt (1,587) (5,071) (11,573)
Earn-out consideration cash payment (3,394)
Other financing costs (1,366) (61)
Common Share repurchase program (50,000)
Repurchase of Common Shares to satisfy employee tax withholding (4,119) (4,214) (2,481)
Net cash (used for) provided by financing activities (28,258) (33,870) 40,785
Effect of exchange rate changes on cash and cash equivalents (1,637) (3,863) 4,561
Net change in cash and cash equivalents (11,689) 15,089 15,614
Cash and cash equivalents at beginning of period 81,092 66,003 50,389
Cash and cash equivalents at end of period $
69,403 $
81,092 $
66,003
Supplemental disclosure of cash flow information:
Cash paid for interest $
4,401 $
4,997 $
5,746
Cash paid for income taxes, net $
12,222 $
13,213 $
7,093
Supplemental disclosure of non-cash operating and financing activities:
Bank payment of vendor payables under short-term debt obligations
$
$ $
3,764
Regulation G Non-GAAP Financial Measure Reconciliations
Reconciliation to US GAAP
Exhibit 1 - Adjusted EPS
Reconciliation of 2019 Adjusted EPS
---
(USD in millions) 2019
2019 EPS
Net Income Attributable to Stoneridge $60.3 $2.13
Add: After-Tax Step-Up in Fair Value of Earn-Out (PST) 2.3 0.08
Less: After-Tax Change in Fair Value of Equity Investment 0.2 0.01
Add: After-Tax Restructuring Costs 7.6 0.27
Add: After-Tax Share-Based Comp Accelerated Vesting 0.5 0.02
Add: After-Tax Business Realignment Costs 4.2 0.15
Less: After-Tax Gain from Disposal of Non-Core Products (28.0) (0.99)
Less: After-Tax Recovery of Brazilian Indirect Taxes (5.6) (0.20)
Add: After-Tax Impact of State Tax Valuation Allowance Release (0.0) (0.00)
Add: After-Tax Write-Off of Deferred Financing Fees 0.2 0.01
Adjusted Net Income $41.6 $1.47
Exhibit 2 - Adjusted Operating Income by Segment
Reconciliation of Control Devices Adjusted Operating Income
---
(USD in millions)
Q1 2018
Q2 2018 Q3 2018 Q4 2018 2018 Q1 2019 Q2 2019 Q3 2019 Q4 2019 2019
---
Control Devices Operating Income $17.9 $17.2 $16.3 $12.9 $64.2 $11.9 $44.4 $9.8 $7.2 $73.3
Add: Pre-Tax Restructuring Costs 2.2 3.5 3.6 3.0 12.2
Less: Pre-Tax Gain from Disposal of Non-Core Products (35.0) (35.0)
Add: Pre-Tax Business Realignment Costs 0.1 0.1 0.5 0.2 0.7
Control Devices Adjusted Operating Income $17.9 $17.3 $16.3 $12.9 $64.3 $14.7 $12.9 $13.3 $10.4 $51.3
---
Reconciliation of Control Devices Adjusted Operating Income Excluding Disposed Non-Core Products
---
(USD in millions)
Q1 2018
Q2 2018 Q3 2018 Q4 2018 2018 Q1 2019 Q2 2019 Q3 2019 Q4 2019 2019
---
Adjusted Operating Income $17.9 $17.3 $16.3 $12.9 $64.3 $14.7 $12.9 $13.3 $10.4 $51.3
Less: Pre-Tax Gain from Disposed Non-Core Products (2.4) (2.3) (2.3) (2.0) (9.1) (2.0) (1.1) (0.4) (3.4)
Adjusted Operating Income Excluding Disposed Non-Core Products $15.5 $15.0 $14.0 $10.8 $55.2 $12.7 $12.9 $12.3 $10.0 $47.8
---
Reconciliation of Electronics Adjusted Operating Income
---
(USD in millions)
Q1 2018
Q2 2018 Q3 2018 Q4 2018 2018 Q1 2019 Q2 2019 Q3 2019 Q4 2019 2019
---
Electronics Operating Income $7.9 $8.3 $9.0 $3.1 $28.2 $9.0 $7.6 $7.7 $0.8 $25.0
Add: Pre-Tax Step-Up in Fair Value of Earn-Out (Orlaco) 0.4 0.4 -
Add: Pre-Tax Restructuring Costs 0.2 0.1 0.1 0.2 0.6
Add: Pre-Tax Business Realignment Costs 0.3 (0.1) 3.4 3.6 0.1 0.1
Less: Pre-Tax Capitalized Software Development Expensed in Q1 and Q2 (0.8) (0.8)
Add: Pre-Tax Capitalized Software Development Capitalized in Q3 0.2 0.7 0.8
Electronics Adjusted Operating Income $8.2 $8.6 $8.9 $6.5 $32.2 $9.4 $8.3 $6.9 $1.0 $25.7
---
Reconciliation of Stoneridge Brazil Adjusted Operating Income
---
(USD in millions)
Q1 2018
Q2 2018 Q3 2018 Q4 2018 2018 Q1 2019 Q2 2019 Q3 2019 Q4 2019 2019
---
PST Operating Income $0.2 $0.7 $0.7 $3.4 $5.0 $0.7 $6.4 $(0.5) $(0.1) $6.5
Add: Pre-Tax Step-Up in Fair Value of Earn-Out (PST) 0.5 0.5 0.5 (1.7) (0.2) 0.5 0.5 0.9 0.4 2.3
Less: Pre-Tax Recovery of Brazilian Indirect Taxes (6.5) (6.5)
Add: Pre-Tax Business Realignment Costs 0.2 0.2
PST Adjusted Operating Income $0.9 $1.3 $1.2 $1.7 $5.1 $1.1 $0.4 $0.5 $0.4 $2.4
---
Exhibit 3 - Adjusted Operating Income
Reconciliation of Adjusted Operating Income
---
(USD in millions)
Q1 2018
Q2 2018 Q3 2018 Q4 2018 2018 Q1 2019 Q2 2019 Q3 2019 Q4 2019 2019
---
Operating Income $16.8 $19.2 $18.3 $12.7 $67.0 $11.7 $49.2 $9.3 $1.1 $71.3
Add: Pre-Tax Step-Up in Fair Value of Earn-Out (Orlaco) 0.4 0.4
Add: Pre-Tax Step-Up in Fair Value of Earn-Out (PST) 0.5 0.5 0.5 (1.7) (0.2) 0.5 0.5 0.9 0.4 2.3
Less: Pre-Tax Change in Fair Value of Equity Investment (0.0) 0.2 0.2
Add: Pre-Tax Restructuring Costs 2.8 3.6 3.7 3.4 13.4
Add: Pre-Tax Share-Based Comp Accelerated Vesting 0.5 0.2 0.7
Add: Pre-Tax Business Realignment Costs 0.2 0.4 (0.1) 3.4 4.0 1.1 0.4 0.3 1.8
Less: Pre-Tax Gain from Disposal of Non-Core Products (33.9) (33.9)
Less: Pre-Tax Recovery of Brazilian Indirect Taxes (6.5) (6.5)
Less: Pre-Tax One-Time Sale of Non-Core Product Inventory (1.4) (1.4)
Less: Pre-Tax Capitalized Software Development Expensed in Q1 and Q2 (0.8) (0.8)
Add: Pre-Tax Capitalized Software Development Capitalized in Q3 0.2 0.7 0.8
Adjusted Operating Income $18.0 $20.1 $18.7 $14.3 $71.2 $16.2 $12.6 $13.7 $5.5 $48.0
---
Exhibit 4 - Adjusted EBIDTA
Reconciliation of Adjusted EBITDA
---
(USD in millions)
Q1 2018
Q2 2018 Q3 2018 Q4 2018 2018 Q1 2019 Q2 2019 Q3 2019 Q4 2019 2019
---
Income Before Tax $16.6 $18.9 $16.8 $12.7 $65.1 $11.5 $48.8 $8.1 $(0.0) $68.4
Interest expense, net 1.4 1.2 1.2 1.0 4.7 1.0 1.0 1.1 1.2 4.3
Depreciation and amortization 7.8 7.1 7.1 7.4 29.4 7.2 7.6 7.9 8.1 30.9
EBITDA $25.8 $27.2 $25.0 $21.2 $99.2 $19.7 $57.4 $17.1 $9.3 $103.6
---
Add: Pre-Tax Step-Up in Fair Value of Earn-Out (Orlaco) 0.4 0.4 -
Add: Pre-Tax Step-Up in Fair Value of Earn-Out (PST) 0.5 0.5 0.5 (1.7) (0.2) 0.5 0.5 0.9 0.4 2.3
Less: Pre-Tax Gain in Fair Value of Equity Investment (0.0) 0.2 0.2
Add: Pre-Tax Restructuring Costs 2.8 3.6 3.7 3.4 13.4
Add: Pre-Tax Business Realignment Costs 0.2 0.4 (0.1) 3.4 4.0 1.1 0.4 0.3 1.8
Less: Pre-Tax Gain from Disposal of Non-Core Products (33.9) (33.9)
Less: Pre-Tax Recovery of Brazilian Indirect Taxes (6.5) (6.5)
Add: Pre-Tax Share-Based Comp Accelerated Vesting 0.5 0.2 0.7
Less: Pre-Tax Capitalized Software Development Expensed in Q1 and Q2 (0.8) (0.8)
Add: Pre-Tax Capitalized Software Development Capitalized in Q3 0.2 0.7 0.8
Less: Pre-Tax One-Time Sale of Non-Core Product Inventory (1.4) (1.4)
Adjusted EBITDA $26.9 $28.1 $25.4 $22.9 $103.3 $24.2 $20.9 $21.5 $13.7 $80.3
---
Exhibit 5 - Adjusted Gross Profit
Reconciliation of Adjusted Gross Profit
---
(USD in millions) Q1 2018 Q2 2018 Q3 2018 Q4 2018 2018 Q1 2019 Q2 2019 Q3 2019 Q4 2019 2019
Gross Profit 68.0 67.4 63.3 58.0 256.6 60.9 56.8 51.9 44.2 213.7
Add: Pre-Tax Restructuring Costs 1.3 2.4 2.5 1.5 7.6
Less: Pre-Tax One-Time Sale of Non-Core Product Inventory (1.4) (1.4)
Add: Pre-Tax Business Realignment Costs 0.8 0.8
Adjusted Gross Profit 68.0 67.4 63.3 58.8 257.5 62.1 57.8 54.4 45.6 219.9
Exhibit 6 - Adjusted Sales
Reconciliation of Adjusted Sales
---
(USD in millions)
Q1 2018
Q2 2018 Q3 2018 Q4 2018 2018 Q1 2019 Q2 2019 Q3 2019 Q4 2019 2019
---
Sales $225.9 $220.6 $208.9 $210.8 $866.2 $218.3 $222.2 $203.4 $190.4 $834.3
Less: Pre-Tax One-Time Sale of Non-Core Product Inventory (4.2) (4.2)
Adjusted Sales $225.9 $220.6 $208.9 $210.8 $866.2 $218.3 $218.1 $203.4 $190.4 $830.1
---
Reconciliation of Adjusted Sales Excluding Disposed Non-Core Products
---
(USD in millions)
Q1 2018
Q2 2018 Q3 2018 Q4 2018 2018 Q1 2019 Q2 2019 Q3 2019 Q4 2019 2019
---
Adjusted Sales $225.9 $220.6 $208.9 $210.8 $866.2 $218.3 $218.1 $203.4 $190.4 $830.1
Less: Pre-Tax Sale from Disposed Non-Core Products (11.9) (11.2) (11.1) (10.3) (44.5) (11.1) (9.1) (10.8) (6.5) (37.4)
Adjusted Sales Excluding Disposed Non-Core Products $214.0 $209.4 $197.8 $200.5 $821.7 $207.2 $209.0 $192.6 $183.9 $792.7
---
Exhibit 7 - Control Devices Adjusted Sales
Reconciliation of Control Devices Adjusted Sales
---
(USD in millions)
Q1 2018
Q2 2018 Q3 2018 Q4 2018 2018 Q1 2019 Q2 2019 Q3 2019 Q4 2019 2019
---
Control Devices Sales $117.5 $112.4 $110.0 $109.7 $449.6 $112.0 $116.1 $109.9 $100.0 $438.0
Less: Pre-Tax One-Time Sale of Non-Core Product Inventory - (4.2) (4.2)
Adjusted Control Devices Sales $117.5 $112.4 $110.0 $109.7 $449.6 $112.0 $112.0 $109.9 $100.0 $433.8
---
Reconciliation of Control Devices Adjusted Sales Excluding Disposed Non-Core Products
---
(USD in millions)
Q1 2018
Q2 2018 Q3 2018 Q4 2018 2018 Q1 2019 Q2 2019 Q3 2019 Q4 2019 2019
---
Adjusted Control Devices Sales $117.5 $112.4 $110.0 $109.7 $449.6 $112.0 $112.0 $109.9 $100.0 $433.8
Less: Sales from Disposed Non-Core Products (11.9) (11.2) (11.1) (10.3) (44.5) (11.1) (9.1) (10.8) (6.5) (37.4)
Adjusted Control Devices Sales Excluding Disposed Non-Core Products $105.7 $101.2 $98.9 $99.4 $405.1 $100.9 $102.9 $99.1 $93.5 $396.4
---
Exhibit 8 - Adjusted Tax Rate
Reconciliation of 2019 Adjusted Tax Rate
---
(USD in millions) 2019
Income Before Tax $68.4
Add: Pre-Tax Step-Up in Fair Value of Earn-Out (PST) 2.3
Less: Pre-Tax Change in Fair Value of Equity Investment 0.2
Add: Pre-Tax Restructuring Costs 13.4
Add: Pre-Tax Share-Based Comp Accelerated Vesting 0.7
Add: Pre-Tax Business Realignment Costs 1.8
Less: Pre-Tax Gain from Disposal of Non-Core Products (33.9)
Less: Pre-Tax Recovery of Brazilian Indirect Taxes (6.5)
Less: Pre-Tax One-Time Sale of Non-Core Product Inventory (1.4)
Less: Pre-Tax Capitalized Software Development Expensed in Q1 and Q2 (0.8)
Add: Pre-Tax Write-Off of Deferred Financing Fees 0.3
Add: Pre-Tax Capitalized Software Development Capitalized in Q3 0.8
Adjusted Income Before Tax $45.1
---
Income Tax Provision $8.1
Add: Tax Impact From Pre-Tax Adjustments (4.3)
Add: After-Tax Impact of State Tax Valuation Allowance Release 0.0
Adjusted Income Tax Provision $3.8
---
Adjusted Tax Rate 8.4%
---
View original content to download multimedia:http://www.prnewswire.com/news-releases/stoneridge-reports-2019-full-year-results-301012127.html
SOURCE Stoneridge, Inc.
