Spartan Motors Reports Fourth Quarter and Full-Year 2019 Results

NOVI, Mich., March 12, 2020 /PRNewswire/ -- Spartan Motors, Inc. (NASDAQ: SPAR) (the "Company"), the North American leader in specialty vehicle manufacturing and assembly for the commercial and fleet vehicle industries (including last mile delivery, specialty service and vocation-specific upfit markets), as well as for the recreational vehicle markets, today reported operating results for the fourth quarter and full-year periods ending December 31, 2019.

As previously announced, the Company divested its Emergency Response (ER) business effective February 1, 2020. Accordingly, the financial results of ER have been classified as discontinued operations for all periods presented. Unless otherwise noted, financial results presented are based on continuing operations.

Full-Year 2019 Highlights from Continuing Operations

For the full-year 2019 compared to the full-year 2018:

    --  Sales increased $186.0 million, or 32.6%, to $756.5 million from $570.5
        million.  Including the discontinued operations, sales were $1.0 billion
        compared to $816.2 million.
    --  Income from continuing operations increased $18.7 million, or 103.3%, to
        $36.8 million, or $1.03 per share, from $18.1 million, or $0.52 per
        share.
    --  Adjusted EBITDA increased 80.8% to $64.0 million, or 8.5% of sales, from
        $35.4 million, or 6.2% of sales.  Including the discontinued operations,
        adjusted EBITDA was $57.7 million compared to $34.4 million. Adjusted
        EBITDA as a percent of sales would have been approximately 110 basis
        points higher, or 9.6%, excluding the pass-through impact on sales from
        the one-time multi-year USPS truck body order.
    --  Adjusted net income improved 90.9% to $43.9 million, or $1.24 per share,
        from $23.0 million, or $0.66 per share.  Including the discontinued
        operations, adjusted net income per share was $1.03 compared to $0.55.
    --  Consolidated backlog at December 31, 2019, totaled $336.6 million, up
        $194.0 million, or 136%, compared to $142.6 million at December 31,
        2018, excluding the one-time, multi-year USPS truck body order.  The
        increase was primarily driven by strong demand for vehicles across the
        entire product portfolio and the acquisitions made throughout the year.

Fourth Quarter 2019 Highlights from Continuing Operations

For the fourth quarter of 2019 compared to the fourth quarter of 2018:

    --  Sales increased $6.1 million, or 3.5%, to $180.0 million from $173.9
        million. Including the discontinued operations, sales were $247.6
        million compared to $233.0 million.
    --  Income from continuing operations increased $9.9 million, or 225.0%, to
        $14.3 million, or $0.40 per share, from $4.4 million, or $0.12 per
        share.
    --  Adjusted EBITDA increased 151.1%, to $23.6 million, or 13.1% of sales,
        compared to $9.4 million, or 5.4% of sales.  Including the discontinued
        operations, adjusted EBITDA was $23.0 million compared to $7.2 million.

"I'm incredibly pleased with our strong finish to the year, and I want to thank the entire team for their contributions. Our results speak to the full organization's focus on long-term profitable growth, by way of geographic expansion, sustainable operational improvements, and customer-centric sales and service, and have well positioned the company for years to come," said Daryl Adams, President and Chief Executive Officer. "Today Spartan is more agile and is better positioned to continue to respond to the macro and micro trends that have accelerated changes in our markets. In addition to improving the Company's liquidity, this transformation will increase profitability, as well as provide us with the speed and flexibility to accelerate growth in our core markets."

Full-Year 2019 Segment Results from Continuing Operations

For the full-year 2019 compared to the full-year 2018:

Fleet Vehicles and Services (FVS)

FVS segment sales increased $188.3 million, or 48.6%, to $575.9 million from $387.5 million. This increase was driven by higher unit volumes and mix. The sales volume increase in 2019 includes $91.4 million of chassis pass-thru revenues compared to $65.4 million in 2018.

Adjusted EBITDA increased $34.0 million to $60.7 million, or 10.5% of sales, from $26.7 million, or 6.9% of sales, a year ago. The improvement was driven by higher volume, mix and productivity improvements. Adjusted EBITDA as a percent of sales would have been approximately 200 basis points higher, or 12.5%, without the pass-through impact on sales from the USPS order.

The segment backlog at December 31, 2019, totaled $305.9 million, up 191%, compared to $105.0 million at December 31, 2018, which reflects strong demand for vehicles across the Company's entire product portfolio and excludes the one-time multi-year USPS truck body order.

Specialty Chassis and Vehicles (SCV)

SCV segment sales decreased $7.3 million to $185.9 million, or 3.8%, from $193.2 million a year ago. This was primarily due to a decrease in luxury motor coach chassis sales, partially offset by sales from the Royal Truck Body (Royal) acquisition.

Adjusted EBITDA increased $2.1 million to $20.7 million, or 11.1% of sales, from $18.6 million, or 9.6% of sales, a year ago. The improvement was primarily due to luxury motor coach chassis pricing and the Royal acquisition, partially offset by lower luxury motor coach chassis sales and mix.

The segment backlog at December 31, 2019, totaled $30.7 million, a 19% decrease, compared to $37.7 million at December 31, 2018.

Discontinued Operations

On February 1, 2020, the Company completed the sale of the ER business for $55 million in cash, subject to certain post-closing adjustments. The ER assets and liabilities have been reclassified as held-for-sale in the accompanying balance sheet and ER operating results have been reclassified as discontinued operations for all periods presented in the accompanying financial statements.

2020 Outlook

"Our 2019 financial performance reflects the successful integration of several key acquisitions and the continued momentum in our core markets. As we look to 2020, we are confident that the strategic business transformation will bear positive results and position the Company to provide the industry leading innovative solutions our customers demand. With the proceeds from the recent sale of our ER business, we are well positioned to deploy capital at higher returns that will drive our performance," continued Adams.

Company outlook for full-year 2020 from continuing operations is expected to be as follows:

    --  Revenue to be in the range of $730.0 to $780.0 million, midpoint $755.0
        million
    --  Net income of $37.0 to $43.0 million, midpoint $40.0 million
    --  Adjusted EBITDA of $66.0 - $74.0 million, midpoint $70.0 million
    --  Effective tax rate of approximately 22%
    --  Earnings per share of $1.04 - $1.20, midpoint $1.12; assuming 35.4
        million shares outstanding
    --  Adjusted earnings per share of $1.20 - $1.36, midpoint $1.28

"In 2019, we transformed the company and greatly improved our focus within our core markets. We have expanded our U.S. manufacturing presence and have enhanced our product portfolio across all vehicle classes to meet customer demand. With increased resources available to capitalize on emerging opportunities and a strategic eye toward both organic and acquisitive growth, we are optimistic about this year and the foreseeable future," concluded Adams.

Conference Call, Webcast, Investor Presentation and Investor Information

Spartan Motors will host a conference call for analysts and portfolio managers at 10 a.m. ET today to discuss these results and current business trends. The conference call and webcast will be available via:

Webcast: www.spartanmotors.com/webcasts or click on "Investor Relations" then "Webcasts"
Conference Call: 1-866-652-5200 (domestic) or 412-317-6060 (international); passcode: 10139520

For more information about Spartan, please visit www.spartanmotors.com.

About Spartan Motors

Spartan Motors, Inc. is the North American leader in specialty vehicle manufacturing and assembly for the commercial and retail vehicle industries (including last-mile delivery, specialty service and vocation-specific upfit markets), as well as for recreational vehicle markets. The Company is organized into two core business segments: Spartan Fleet Vehicles and Services and Spartan Specialty Chassis and Vehicles. Today, its family of brands also include Utilimaster, Royal Truck Body, Strobes-R-Us, Spartan Chassis, Spartan Authorized Parts, Spartan Authorized Service Centers, and Spartan Factory Service Centers. Spartan Motors and its go-to-market brands are well known in their respective industries for quality, durability, aftermarket product support and first-to-market innovation. The Company employs approximately 2,900 associates, and operates facilities in Michigan, Indiana, Pennsylvania, South Carolina, Florida, Missouri, California, Arizona, Texas, and Saltillo, Mexico. Spartan reported sales from continuing operations of $757 million in 2019. Learn more about Spartan Motors at www.spartanmotors.com.

This release contains several forward-looking statements that are not historical facts, including statements concerning our business, strategic position, financial projections, financial strength, future plans, objectives, and the performance of our products and operations. These statements can be identified by words such as "believe," "expect," "intend," "potential," "future," "may," "will," "should," and similar expressions regarding future expectations. These forward-looking statements involve various known and unknown risks, uncertainties, and assumptions that are difficult to predict with regard to timing, extent, and likelihood. Therefore, actual performance and results may materially differ from what may be expressed or forecasted in such forward-looking statements. Factors that could contribute to these differences include operational and other complications that may arise affecting the implementation of our plans and business objectives; continued pressures caused by economic conditions and the pace and extent of the economic recovery; challenges that may arise in connection with the integration of new businesses or assets we acquire or the disposition of assets; restructuring of our operations, and/or our expansion into new geographic markets; issues unique to government contracting, such as competitive bidding processes, qualification requirements, and delays or changes in funding; disruptions within our dealer network; changes in our relationships with major customers, suppliers, or other business partners, including Isuzu; changes in the demand or supply of products within our markets or raw materials needed to manufacture those products; and changes in laws and regulations affecting our business. Other factors that could affect outcomes are set forth in our Annual Report on Form 10-K and other filings we make with the Securities and Exchange Commission (SEC), which are available at www.sec.gov or our website. All forward-looking statements in this release are qualified by this paragraph. Investors should not place undue reliance on forward-looking statements as a prediction of actual results. We undertake no obligation to publicly update or revise any forward-looking statements in this release, whether as a result of new information, future events, or otherwise.




                                                                                      
          
         Spartan Motors, Inc. and Subsidiaries


                                                                                           
         
          Consolidated Balance Sheets


                                                                                         
         
          (In thousands, except par value)


                                                                                                
        
              (Unaudited)




                                                                                                                   
            
              December 31,   December 31,


                                                                                                                                                 2019          2018




     
              ASSETS



     
              Current assets:



     Cash and cash equivalents                                                                                                               $19,349       $27,439



     Accounts receivable, less allowance of $228 and $99                                                                                      58,874        68,009



     Contract assets                                                                                                                          10,898         9,229



     Inventories                                                                                                                              59,456        39,213



     Other receivables - chassis pool agreements                                                                                               8,162             -



     Other current assets                                                                                                                      5,344         3,952



     Current assets held for sale                                                                                                             90,725        97,487




     
              Total current assets                                                                                                         252,808       245,329





     
              Property, plant and equipment, net                                                                                            40,074        32,485



     
              Right of use assets - operating leases                                                                                        32,147             -



     
              Goodwill                                                                                                                      43,632        22,367



     
              Intangible assets, net                                                                                                        54,061         5,011



     
              Other assets                                                                                                                   2,295         2,261



     
              Net deferred tax asset                                                                                                        25,520         7,141



     
              Noncurrent assets held for sale                                                                                                    -       39,190



     
              TOTAL ASSETS                                                                                                                $450,537      $353,784

                                                                                                                                                               ===


     
              LIABILITIES AND SHAREHOLDERS' EQUITY



     
              Current liabilities:



     Accounts payable                                                                                                                        $54,713       $73,384



     Accrued warranty                                                                                                                          5,694         4,407



     Accrued compensation and related taxes                                                                                                   15,841         7,678



     Deposits from customers                                                                                                                   2,640           871



     Operating lease liability                                                                                                                 5,162             -



     Other current liabilities and accrued expenses                                                                                           15,967         8,620



     Short-term debt - chassis pool agreements                                                                                                 8,162             -



     Current portion of long-term debt                                                                                                           177            60



     Current liabilities held for sale                                                                                                        49,601        43,077



     
              Total current liabilities                                                                                                    157,957       138,097





     
              Other non-current liabilities                                                                                                  4,922         4,058



     
              Long-term operating lease liability                                                                                           27,241             -



     
              Long-term debt, less current portion                                                                                          88,670        25,547



     
              Total liabilities                                                                                                            278,790       167,702



     
              Shareholders' equity:



     Preferred stock, no par value: 2,000 shares authorized (none issued)                                                                          -



     Common stock, $0.01 par value; 80,000 shares authorized; 35,343 and 35,321 outstanding                                                      353           353



     Additional paid in capital                                                                                                               85,148        82,816



     Retained earnings                                                                                                                        86,764       103,571




     
              Total Spartan Motors, Inc. shareholders' equity                                                                              172,265       186,740



     Non-controlling interest                                                                                                                  (518)        (658)




     
              Total shareholders' equity                                                                                                   171,747       186,082



     
              TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                                                                  $450,537      $353,784

                                                                                                                                                               ===





                                                              
              
                Spartan Motors, Inc. and Subsidiaries


                                                              
              
                Consolidated Statements of Operations


                                                              
              
                (In thousands, except per share data)


                                                                           
              
                (Unaudited)




                                                                                                                            Three Months Ended December 31,                  Twelve Months Ended December 31,



                                                                                                              2019                          2018                      2019                              2018




     Sales                                                                                $179,960                     $173,916                       $756,542                     $570,527


      Cost of products sold                                                                                142,541                       154,780                   639,509                           497,370


      Restructuring charges                                                                                                   2                              6                           13


                   Gross profit                                                                             37,419                        19,134                   117,027                            73,144





     Operating expenses:


                                                     
     Research and development                                1,389                           919                     4,864                             3,771


                                                       Selling, general and administrative                    17,688                        12,333                    64,473                            46,206


                                                     
     Restructuring charges                                      46                                                     76                               649


      Total operating expenses                                                                              19,123                        13,252                    69,413                            50,626




                   Operating income                                                                         18,296                         5,882                    47,614                            22,518





     Other income (expense):


                                                     
     Interest expense                                      (1,008)                        (262)                  (1,839)                          (1,080)


                                                       Interest and other income (expense)                       423                         (344)                    1,370                                12



        Total other expense                                                                                  (585)                        (606)                    (469)                          (1,068)


      Income from continuing
       operations before income
       taxes                                                                                                17,711                         5,276                    47,145                            21,450




      Income tax expenses                                                                                    3,426                           860                    10,355                             3,334

                                                                                                                                                                                                      ---



      Income from continuing
       operations                                                                                           14,285                         4,416                    36,790                            18,116




      Loss from discontinued
       operations, net of income
       taxes                                                                                              (41,952)                      (2,581)                 (49,216)                          (3,104)

                                                                                                                                                                                                      ---

      Net (loss) income                                                                                   (27,667)                        1,835                  (12,426)                           15,012


      Less:  Net income
       attributable to non-
       controlling interest                                                                     154                                                        140                            -





                   Net (loss) income
                    attributable to Spartan
                    Motors, Inc.                                                          $(27,821)                      $1,835                      $(12,566)                     $15,012






     
                Basic earnings (loss) per share


                                                     
     Continuing operations                                   $0.40                         $0.12                     $1.03                             $0.52


                                                                    Discontinued operations                  $(1.19)                      $(0.07)                  $(1.39)                          $(0.09)



                                                                    Basic (loss) earnings per share          $(0.79)                        $0.05                   $(0.36)                            $0.43



     
                Diluted earnings (loss) per share


                                                     
     Continuing operations                                   $0.40                         $0.12                     $1.03                             $0.52


                                                     
     Discontinued operations                               $(1.18)                      $(0.07)                  $(1.39)                          $(0.09)



                                                        Diluted (loss) earnings per share                    $(0.78)                        $0.05                   $(0.36)                            $0.43




      Basic weighted average
       common shares outstanding                                                                            35,339                        35,210                    35,318                            35,187

                                                                                                                                                                                                      ===



      Diluted weighted average
       common shares outstanding                                                                            35,582                        35,210                    35,416                            35,187

                                                                                                                                                                                                      ===







                                                                                     
              
                Spartan Motors, Inc. and Subsidiaries


                                                                           
              
                Sales and Other Financial Information by Business Segment


                                                                                                     
              (Unaudited)





       
                Year Ended December 31, 2019 (in thousands of dollars)

    ---



                                                                    
              Business Segments



                                                                
              Fleet Vehicles &                           
              Specialty                      
        Other          
     Consolidated
                                                                          Services                                          Chassis &
                                                                                                                          Vehicles

                                                                                                                                                                                                      ---


       Fleet vehicle sales                                                              $504,023                                           $5,278                         $(5,278)                $504,023



       Motorhome chassis sales                                                                 -                                         127,130                                                  127,130


        Other specialty chassis and vehicles                                                    -                                          43,067                                                   43,067


        Aftermarket parts and assemblies                                                   71,871                                           10,451                                                   82,322




              Total Sales                                                               $575,894                                         $185,926                         $(5,278)                $756,542

                                                                                                                                                                                                      ===




       Adjusted EBITDA                                                                   $60,663                                          $20,716                        $(17,334)                 $64,045








                                                                                  
              
                Spartan Motors, Inc. and Subsidiaries


                                                                        
              
                Sales and Other Financial Information by Business Segment


                                                                                                     
              (Unaudited)





       
                Year Ended December 31, 2018 (in thousands of dollars)

    ---



                                                                    
              Business Segments



                                                                
              Fleet Vehicles &                           
              Specialty                      
        Other          
     Consolidated
                                                                          Services                                          Chassis &
                                                                                                                          Vehicles

                                                                                                                                                                                                      ---


       Fleet vehicle sales                                                              $297,627                                          $10,221                        $(10,221)                $297,627



       Motorhome chassis sales                                                                 -                                         149,533                                                  149,533


        Other specialty chassis and vehicles                                                    -                                          22,570                                                   22,570


        Aftermarket parts and assemblies                                                   89,922                                           10,875                                                  100,797




              Total Sales                                                               $387,549                                         $193,199                        $(10,221)                $570,527

                                                                                                                                                                                                      ===




       Adjusted EBITDA                                                                   $26,680                                          $18,620                         $(9,915)                 $35,385






                                                                                  
              
                Spartan Motors, Inc. and Subsidiaries


                                                                        
              
                Sales and Other Financial Information by Business Segment


                                                                                                     
              (Unaudited)





       
                Three Months Ended December 31, 2019 (in thousands of dollars)

    ---



                                                                    
              Business Segments



                                                                
              Fleet Vehicles &                           
              Specialty                      
        Other          
     Consolidated
                                                                          Services                                          Chassis &
                                                                                                                          Vehicles

                                                                                                                                                                                                      ---


       Fleet vehicle sales                                                              $122,593                     
              $               -           
        $              -                $122,593



       Motorhome chassis sales                                                                 -                                          25,306                                                   25,306


        Other specialty chassis and vehicles                                                    -                                          19,371                                                   19,371


        Aftermarket parts and assemblies                                                    9,955                                            2,735                                                   12,690




              Total Sales                                                               $132,548                                          $47,412            
        $              -                $179,960

                                                                                                                                                                                                      ===




       Adjusted EBITDA                                                                   $21,076                                           $6,608                         $(4,098)                 $23,586






                                                                                  
              
                Spartan Motors, Inc. and Subsidiaries


                                                                        
              
                Sales and Other Financial Information by Business Segment


                                                                                                     
              (Unaudited)





       
                Three Months Ended December 31, 2018 (in thousands of dollars)

    ---



                                                                    
              Business Segments



                                                                
              Fleet Vehicles &                           
              Specialty                      
        Other          
     Consolidated
                                                                          Services                                          Chassis &
                                                                                                                          Vehicles

                                                                                                                                                                                                      ---


       Fleet vehicle sales                                                              $102,710                                           $2,904                         $(2,904)                $102,710



       Motorhome chassis sales                                                                 -                                          33,890                                                   33,890


        Other specialty chassis and vehicles                                                    -                                           6,002                                                    6,002


        Aftermarket parts and assemblies                                                   28,299                                            3,015                                                   31,314




              Total Sales                                                               $131,009                                          $45,811                         $(2,904)                $173,916

                                                                                                                                                                                                      ===




       Adjusted EBITDA                                                                    $6,476                                           $5,301                         $(2,425)                  $9,352





                                                                                          
              
                Sales and Other Financial Information by Business Segment


                                                                                                                       
              (Unaudited)





       
                Period End Backlog (amounts in thousands of dollars)

    ---



                                                                                         
              Dec. 31, 2019                        
              Sept. 30, 2019                       
      Jun. 30, 2019       
     Mar. 31, 2019         Dec. 31, 2018





       Fleet Vehicles and Services*                                                                          $305,876                                          $223,753                               $272,399                $188,528          $218,775



       Motorhome Chassis *                                                                                     20,097                                            26,719                                 31,852                  28,470            36,584



             Other Vehicles                                                                                    10,062                                            11,769                                                                              -



        Aftermarket Parts and Accessories                                                                         575                                             1,459                                    565                     667             1,072




       Total Specialty Chassis & Vehicles                                                                      30,734                                            39,947                                 32,417                  29,137            37,656





       Total Backlog                                                                                         $336,610                                          $263,700                               $304,816                $217,665          $256,431

                                                                                                                                                                                                                                                  ===




       * Anticipated time to fill backlog orders at December 31, 2019; two-12 months for Fleet Vehicles and Services; less than one month to 12 months for Specialty Chassis and Vehicles.

Reconciliation of Non-GAAP Financial Measures

This release contains adjusted EBITDA (earnings before interest, taxes, depreciation and amortization), which is a non-GAAP financial measure. This non-GAAP measure is calculated by excluding items that we believe to be infrequent or not indicative of our continuing operating performance. In the fourth quarter of 2019, in connection with the divestiture of our ER business, we refined the definition of adjusted EBITDA as income from continuing operations before interest, income taxes, depreciation and amortization, as adjusted to eliminate the impact of restructuring charges, acquisition related expenses and adjustments, non-cash stock-based compensation expenses, and other gains and losses not reflective of our ongoing operations. Adjusted EBITDA for all prior periods presented have been recast to conform to the current presentation.

We present the non-GAAP measure adjusted EBITDA because we consider it to be an important supplemental measure of our performance. The presentation of adjusted EBITDA enables investors to better understand our operations by removing items that we believe are not representative of our continuing operations and may distort our longer-term operating trends. We believe this measure to be useful to improve the comparability of our results from period to period and with our competitors, as well as to show ongoing results from operations distinct from items that are infrequent or not indicative of our continuing operating performance. We believe that presenting this non-GAAP measure is useful to investors because it permits investors to view performance using the same tools that management uses to budget, make operating and strategic decisions, and evaluate our historical performance. We believe that the presentation of this non-GAAP measure, when considered together with the corresponding GAAP financial measures and the reconciliations to that measure, provides investors with additional understanding of the factors and trends affecting our business than could be obtained in the absence of this disclosure.

Our management uses adjusted EBITDA to evaluate the performance of and allocate resources to our segments. Adjusted EBITDA is also used, along with other financial and non-financial measures, for purposes of determining annual and long-term incentive compensation for our management team.




                                                
              
                Financial Summary (Non-GAAP)


                                                  
              (In thousands, except per share data)


                                                               
              (Unaudited)




                                                        Three Months Ended December 31,                        Twelve Months Ended December 31,

                                                                                                           ---

                   Spartan Motors, Inc.    2019    
              % of                         2018           % of         2019    
              % of        2018  
          % of
                                                     sales                                          sales                       sales                      sales

                                                                                                                                                                 ---

      Income from
       continuing
       operations                       $14,285                 7.9%                     $4,416           2.5%      $36,790                4.9%    $18,116          3.2%


      Net (income) loss
       attributable to
       non-controlling
       interest                           (154)                                                                     (140)



     Add (subtract):


      Restructuring and
       other related
       charges                               46                                             152                         316                            662


      Acquisition related
       expenses and
       adjustments                        1,544                                           1,150                       3,531                          1,952


      Non-cash stock-
       based compensation
       expense                            1,403                                             949                       5,281                          4,027


      Deferred tax asset
       adjustment                                                                         (14)                        135                          (313)


      Tax effect of
       adjustments                        (619)                                          (440)                    (2,056)                       (1,433)


      Adjusted net income               $16,505                 9.2%                     $6,213           3.6%      $43,857                5.8%    $23,011          4.0%





      Income from
       continuing
       operations                       $14,285                 7.9%                     $4,416           2.5%      $36,790                4.9%    $18,116          3.2%


      Net (income) loss
       attributable to
       non-controlling
       interest                           (154)                                                                     (140)



     Add (subtract):


      Depreciation and
       amortization                       2,028                                           1,562                       6,073                          6,214


      Taxes on income                     3,426                                             860                      10,355                          3,334


      Interest expense                    1,008                                             263                       1,839                          1,080




     EBITDA                            $20,593                11.4%                     $7,101           4.1%      $54,917                7.3%    $28,744          5.0%





     Add (subtract):


      Restructuring and
       other related
       charges                               46                                             152                         316                           $662


      Acquisition related
       expenses and
       adjustments                        1,544                                           1,150                       3,531                          1,952


      Non-cash stock-
       based compensation
       expense                            1,403                                             949                       5,281                          4,027


      Adjusted EBITDA                   $23,586                13.1%                     $9,352           5.4%      $64,045                8.5%    $35,385          6.2%





      Diluted net earnings
       per share                          $0.40                                           $0.12                       $1.03                          $0.52



     Add (subtract):


      Restructuring and
       other related
       charges                                                                                                                                     0.02


      Acquisition related
       expenses and
       adjustments                         0.04                                            0.03                        0.11                           0.06


      Non-cash stock-
       based compensation
       expense                             0.05                                            0.03                        0.15                           0.11


      Deferred tax asset
       adjustment                                                                                                                                (0.01)


      Tax effect of
       adjustments                       (0.02)                                         (0.01)                     (0.05)                        (0.04)



      Adjusted diluted net
       earnings per share                 $0.47                                           $0.17                       $1.24                          $0.66





                             
        
                Financial Summary (Non-GAAP)


                               
              
                Consolidated


                            
        (In thousands, except per share data)


                                   
              (Unaudited)


                          
      
           Forecast


                                 Year Ending December 31, 2020



                          
      
          Low                  
              
            Mid    
     
     High

                                                                                           ---

      Income from
       continuing
       operations                 $36,978                                   $39,786      $42,594



     Add:


      Depreciation and
       amortization                11,098                                    11,098       11,098


      Interest expense              1,048                                     1,048        1,048



     Taxes                        10,428                                    11,220       12,012






     Add (subtract):


      Non-cash stock-
       based compensation
       and other charges            6,800                                     6,800        6,800


      Adjusted EBITDA             $66,352                                   $69,952      $73,552

                                                                                           ===



      Earnings per share            $1.04                                     $1.12        $1.20



     Add:


      Non-cash stock-
       based compensation
       and other charges             0.19                                      0.19         0.19


      Less tax effect of
       adjustments                 (0.03)                                   (0.03)      (0.03)


      Adjusted earnings
       per share                    $1.20                                     $1.28        $1.36

                                                                                           ===

View original content to download multimedia:http://www.prnewswire.com/news-releases/spartan-motors-reports-fourth-quarter-and-full-year-2019-results-301022170.html

SOURCE Spartan Motors, Inc.