Aug 3, 2020   SOURCE: BusinessWire

Cooper Tire & Rubber Company Reports Second Quarter 2020 Results

Cooper Tire & Rubber Company (NYSE:CTB) today reported a second quarter 2020 net loss of $6 million, or diluted loss per share of $0.12, compared with net income of $9 million, or $0.18 diluted earnings per share, for the same period last year.

Second Quarter Highlights

  • Global unit volume decreased 27.5 percent compared to the second quarter of 2019.
    • The company increased market share in the United States.
    • In Asia, third-party unit sales increased 4.5 percent compared with the same period a year ago.
  • Net sales decreased 26.9 percent to $496 million.
  • Operating profit was $5 million, or 1.1 percent of net sales, compared to operating profit of $32 million, or 4.7 percent of net sales, in 2019.
  • At the end of the second quarter, Cooper had $541 million in unrestricted cash and cash equivalents compared with $112 million in 2019 and $433 million at the end of the first quarter 2020.

“As anticipated, the global pandemic significantly impacted our results in the second quarter. However, our performance materially exceeded our expectations, and I want to thank our employees around the globe for stepping up during this challenging and unprecedented time,” said Cooper President & Chief Executive Officer Brad Hughes.

“As you know, Cooper came into this situation with a strong balance sheet and with momentum building from our strategic initiatives. We took early and decisive actions to help weather the coronavirus storm, and our teams seized opportunities to continue to build our business. As a result of their efforts, and the economic recovery that started to emerge later in the quarter, Cooper was able to generate significant free cash flow for the period and grow market share in the U.S. We believe this affirms the strength of the Cooper brand, and the value that our products deliver to consumers who are increasingly looking to buy high quality, affordable tires. We are excited that our strategic initiatives are improving our business even in challenging circumstances, and we are optimistic about the future.”

Consolidated Results

Cooper Tire

 

Q2 2020 ($M)

 

Q2 2019 ($M)

 

Change

Net Sales

 

$

496

 

 

$

679

 

 

(26.9

%)

Operating Profit

 

$

5

 

 

$

32

 

 

(83.2

%)

Operating Margin

 

1.1

%

 

4.7

%

 

(3.6

) ppts.

Second quarter net sales were $496 million compared with $679 million in the second quarter of 2019, a decrease of 26.9 percent. Second quarter net sales were negatively impacted by $187 million of lower unit volume and $7 million of unfavorable foreign currency impact, partially offset by $11 million of favorable price and mix. Operating profit was $5 million compared with operating profit of $32 million in the second quarter of 2019. Key drivers included $44 million of lower unit volume and $39 million of higher manufacturing costs, which were partially offset by $30 million of favorable raw material costs and $15 million of favorable price and mix. The quarter also included $7 million lower selling, general and administrative (SG&A) expenses and $4 million of lower other costs.

Cooper's second quarter raw material index decreased 15.1 percent compared to the second quarter of 2019. The raw material index decreased 8.8 percent sequentially from 150.7 in the first quarter of 2020 to 137.4 in the second quarter of 2020.

The effective tax rate for the second quarter was 13.5 percent compared with 38.7 percent for the same period the prior year. The lower tax rate for the second quarter of 2020 was primarily driven by the lower level and mix of earnings among the company's different tax jurisdictions, as well as unbenefited losses in jurisdictions with valuation allowances. The tax rate for the second quarter of 2019 included $2 million of discrete items related to the accrual of additional uncertain tax positions pertaining to previous years. The effective tax rate is based on forecasted annual earnings and tax rates for the various jurisdictions in which the company operates.

At the end of the second quarter, Cooper had $541 million in unrestricted cash and cash equivalents compared with $112 million at the end of the second quarter of 2019, and $433 million at the end of the first quarter of this year. As a reminder, during the first quarter of 2020, the company drew down $270 million on its revolving credit facilities. No new net borrowing occurred in the second quarter. The improvement in cash was primarily driven by the company’s actions to reduce working capital, capital expenditures and discretionary spending.

Capital expenditures in the second quarter were $17 million, compared with $45 million, in the same period a year ago. Second quarter SG&A expenses decreased 10.6 percent compared to the second quarter of 2019. In 2020, the period included a reduction in force at Cooper’s corporate headquarters and certain manufacturing plants as the company positioned its capabilities to best align with future needs. This action resulted in approximately $1 million of restructuring charges in the second quarter of 2020.

Return on invested capital was 5.1 percent for the trailing four quarters.

Americas Tire Operations

Americas Tire Operations

 

Q2 2020 ($M)

 

Q2 2019 ($M)

 

Change

Net Sales

 

$

426

 

 

$

582

 

 

(26.9

%)

Operating Profit

 

$

22

 

 

$

47

 

 

(53.4

%)

Operating Margin

 

5.1

%

 

8.0

%

 

(2.9

) ppts.

Second quarter net sales in the Americas segment decreased 26.9 percent as a result of $183 million of lower unit volume and $2 million of unfavorable foreign currency impact, which were partially offset by $29 million of favorable price and mix. For the quarter, segment unit volume was down 31.5 percent compared to the same period a year ago.

Cooper’s second quarter total light vehicle tire shipments in the U.S. decreased 24.1 percent. The U.S. Tire Manufacturers Association (USTMA) reported that its member shipments of light vehicle tires in the U.S. decreased 31.0 percent. Total industry shipments (including an estimate for non-USTMA members) decreased 31.7 percent for the period.

Second quarter operating profit was $22 million, or 5.1 percent of net sales, compared with $47 million, or 8.0 percent of net sales, for the same period in 2019. Operating profit included $41 million of lower unit volume and $37 million of unfavorable manufacturing. This was partially offset by $25 million of favorable raw material costs, $18 million of price and mix, $6 million lower SG&A expenses and $4 million of lower other costs.

International Tire Operations

International Tire Operations

 

Q2 2020 ($M)

 

Q2 2019 ($M)

 

Change

Net Sales

 

$

101

 

 

$

139

 

 

(27.1

%)

Operating Profit/(Loss)

 

$

1

 

 

$

(1

)

 

N.M.

 

Operating Margin

 

1.4

%

 

(0.9

)%

 

2.3

ppts.

Second quarter net sales in the International segment decreased 27.1 percent as a result of $23 million of lower unit volume, $11 million of unfavorable price and mix and $4 million of unfavorable foreign currency impact. For the quarter, segment unit volume was down 16.4 percent compared to the same period a year ago, primarily driven by lower unit volume in Europe. In Asia, third-party unit sales were up 4.5 percent.

The segment's second quarter operating profit was $1 million compared with an operating loss of $1 million in the second quarter of 2019. The quarter included $5 million of lower raw materials and $4 million lower SG&A expenses. This was partially offset by $4 million of unfavorable price and mix, $2 million of lower unit volume, $2 million of higher manufacturing costs and $1 million of higher other costs. The second quarter of 2019 also included $2 million of restructuring costs related to Cooper Tire Europe's decision to cease light vehicle tire production at its Melksham, England, facility, positively impacting the year-over-year comparison.

Outlook

“While the coronavirus presents a level of risk going forward, we expect our business to improve in the second half of 2020,” Hughes said. “In addition, other than discretionary debt pay-down, we do not currently believe we will have a substantial cash usage in the third quarter. In fact, due to our improving financial position and outlook, as of July 31, we have paid down $200 million of the $270 million we borrowed on our revolving credit facilities. We now expect full year 2020 capital expenditures to be at the high end of our previously stated range between $140 and $160 million, and an effective tax rate, excluding significant discrete items, of approximately 25 percent.”

“As we look further out, given our attractive value proposition, growing awareness of the Cooper brand and the momentum of our strategic initiatives, we are confident in our ability to return to our mid-term target range in the future."

Second Quarter 2020 Conference Call Today at 10 a.m. Eastern

Management will discuss the financial and operating results for the second quarter, as well as provide an update on its business and outlook, on a conference call for analysts and investors today at 10 a.m. EDT. The call may be accessed on the investor relations page of the company’s website at http://coopertire.com/Investors.aspx or at https://services.choruscall.com/links/ctb200803.html. Following the conference call, the webcast will be archived and available for 90 days at these websites.

A summary slide presentation of information related to the quarter is posted on the company's website at http://investors.coopertire.com/Quarterly-Results.

Forward-Looking Statements

This release contains what the company believes are “forward-looking statements,” as that term is defined under the Private Securities Litigation Reform Act of 1995, regarding projections, expectations or matters the company anticipates may happen with respect to the future performance of the industries in which it operates, the economies of the U.S. and other countries, or the performance of the company itself, which involve uncertainty and risk. Such forward-looking statements are generally, though not always, preceded by words such as “anticipates,” “expects,” “will,” “should,” “believes,” “projects,” “intends,” “plans,” “estimates,” and similar terms that connote a view to the future and are not merely recitations of historical fact. Such statements are made solely on the basis of the company’s current views and perceptions of future events, and there can be no assurance that such statements will prove to be true.

It is possible that actual results may differ materially from projections or expectations due to a variety of factors, including, but not limited to:

  • the impact of the ongoing coronavirus (COVID-19) pandemic, or similar public health crises, on the company’s financial condition, operations, distribution channels, customers and suppliers, as well as potentially exacerbating other factors discussed herein;
  • changes in the company’s customer or supplier relationships or distribution channels, due to the ongoing COVID-19 pandemic or otherwise, including the write-off of outstanding accounts receivable or loss of particular business for competitive, credit, liquidity, bankruptcy, restructuring or other reasons;
  • the company's ability to resume and maintain full operations at facilities that have been idled and restarted due to the COVID-19 pandemic, and the impact of other disruptions to the company's operations relating to the pandemic, including due to travel and other government-imposed restrictions;
  • the costs and timing of restructuring actions and impairments or other charges resulting from such actions, or disruptions or other adverse impacts of such actions, including restructuring and related actions in Europe, the U.S. and at the company's manufacturing facility in Mexico, after the company's purchase of the remaining noncontrolling interest in such facility in January, or from adverse industry, market or other developments, including the impact of the COVID-19 pandemic;
  • volatility in raw material and energy prices, including those of rubber, steel, petroleum-based products and natural gas or the unavailability of such raw materials or energy sources;
  • the failure to achieve expected sales levels;
  • volatility in the capital and financial markets or changes to the credit markets and/or access to those markets;
  • the failure of the company’s suppliers to timely deliver products or services in accordance with contract specifications;
  • changes to tariffs or trade agreements, or the imposition of new or increased tariffs or trade restrictions, imposed on tires, raw materials or manufacturing equipment which the company uses, including changes related to tariffs on tires, raw materials and tire manufacturing equipment imported into the U.S. from China or other countries;
  • the impact of labor problems, including labor disruptions at the company, its joint ventures, or at one or more of its large customers or suppliers;
  • changes in economic and business conditions in the world, including changes related to the COVID-19 pandemic and to the United Kingdom’s withdrawal from the European Union;
  • the inability to obtain and maintain price increases to offset higher production, tariffs, raw material, energy or other costs;
  • a disruption in, or failure of, the company’s information technology systems, including those related to cybersecurity, could adversely affect the company’s business operations and financial performance;
  • increased competitive activity, including actions by larger competitors or lower-cost producers;
  • the failure to develop technologies, processes or products needed to support consumer or customer demand or changes in consumer or customer behavior, brand perceptions, and preferences, including changes in sales channels;
  • consolidation or other cooperation by and among the company’s competitors or customers;
  • inaccurate assumptions used in developing the company’s strategic plan or operating plans, or the inability or failure to successfully implement such plans or to realize the anticipated savings or benefits from strategic actions;
  • risks relating to investments and acquisitions, including the failure to successfully integrate them into operations or their related financings may impact liquidity and capital resources;
  • the ultimate outcome of litigation brought against the company, including product liability claims, which could result in commitment of significant resources and time to defend and possible material damages against the company or other unfavorable outcomes;
  • the failure to successfully ramp up production at the company's ACTR joint venture to produce TBR tires according to plans, and the ability to find and develop alternative sources for TBR products;
  • government regulatory and legislative initiatives including environmental, healthcare, privacy and tax matters;
  • changes in interest or foreign exchange rates or the benchmarks used for establishing the rates;
  • an adverse change in the company’s credit ratings, which could increase borrowing costs and/or hamper access to the credit markets;
  • failure to implement information technologies or related systems, including failure by the company to successfully implement ERP systems;
  • the risks associated with doing business outside of the U.S.;
  • technology advancements;
  • the inability to recover the costs to refresh existing products or develop and test new products or processes;
  • failure to attract or retain key personnel;
  • changes in pension expense and/or funding resulting from the company’s pension strategy, investment performance of the company’s pension plan assets and changes in discount rate or expected return on plan assets assumptions, changes to participant behavior, or changes to related accounting regulations;
  • changes in the company’s relationship with its joint venture partners or suppliers, including any changes with respect to its former PCT joint venture's production of TBR products;
  • tax-related issues, including the ability to support certain tax positions, the impact of tax reform legislation and the inability to utilize deferred tax assets;
  • a variety of factors, including market conditions, may affect the actual amount expended on stock repurchases; the company’s ability to consummate stock repurchases; changes in the company’s results of operations or financial conditions or strategic priorities may lead to a modification, suspension or cancellation of stock repurchases, which may occur at any time; and
  • the inability to adequately protect the company’s intellectual property rights.

It is not possible to foresee or identify all such factors. Any forward-looking statements in this release are based on certain assumptions and analyses made by the company in light of its experience and perception of historical trends, current conditions, expected future developments and other factors it believes are appropriate in the circumstances. Prospective investors are cautioned that any such statements are not a guarantee of future performance and actual results or developments may differ materially from those projected.

The company makes no commitment to update any forward-looking statement included herein or to disclose any facts, events or circumstances that may affect the accuracy of any forward-looking statement. Further information covering issues that could materially affect financial performance is contained in the company’s filings with the U.S. Securities and Exchange Commission (“SEC”).

Non-GAAP Financial Measures

This press release includes non-GAAP financial measures as defined under SEC rules. Non-GAAP financial measures should be considered in addition to, not as a substitute for, other financial measures prepared in accordance with generally accepted accounting principles (“GAAP”). The company’s methods of determining these non-GAAP financial measures may differ from the methods used by other companies for these or similar non-GAAP financial measures. Accordingly, these non-GAAP financial measures may not be comparable to measures used by other companies. As required by SEC rules, detailed reconciliations between the company’s GAAP and non-GAAP financial results are provided on the attached schedule. The company believes return on invested capital (“ROIC”) provides additional insight for analysts and investors in evaluating the company’s financial and operating performance. The company defines ROIC as the trailing four quarters’ after tax operating profit, utilizing the company’s adjusted effective tax rate, divided by the total invested capital, which is the average of ending debt and equity for the last five quarters. The company believes ROIC is a useful measure of how effectively the company uses capital to generate profits.

About Cooper Tire & Rubber Company

Cooper Tire & Rubber Company (NYSE:CTB) is the parent company of a global family of companies that specializes in the design, manufacture, marketing and sale of passenger car, light truck, medium truck, motorcycle and racing tires. Cooper's headquarters is in Findlay, Ohio, with manufacturing, sales, distribution, technical and design operations within its family of companies located in more than one dozen countries around the world. For more information on Cooper, visit www.coopertire.com, www.facebook.com/coopertire or www.twitter.com/coopertire.

Cooper Tire & Rubber Company

Condensed Consolidated Statements of Operations

(Unaudited)

 

 

 

 

 

 

 

 

 

(Dollar amounts in thousands except per share amounts)

 

 

 

 

 

 

 

 

Three Months Ended June 30,

Six Months Ended June 30,

 

 

2020

 

2019

 

2020

 

2019

Net sales

 

$

496,259

 

 

$

679,130

 

 

$

1,027,953

 

 

$

1,298,293

 

Cost of products sold

 

430,619

 

579,989

 

906,401

 

1,110,894

Gross profit

 

65,640

 

99,141

 

121,552

 

187,399

Selling, general and administrative expense

 

58,855

 

65,811

 

110,065

 

122,665

Restructuring expense

 

1,474

 

1,659

 

12,404

 

6,632

Operating profit (loss)

 

5,311

 

31,671

 

(917

)

 

58,102

Interest expense

 

(6,507

)

 

(7,810

)

 

(11,514

)

 

(16,123

)

Interest income

 

650

 

1,999

 

2,346

 

5,379

Other pension and postretirement benefit expense

 

(5,582

)

 

(9,288

)

 

(9,792

)

 

(18,650

)

Other non-operating (expense) income

 

(397

)

 

(1,463

)

 

1,375

 

(84

)

(Loss) Income before income taxes

 

(6,525

)

 

15,109

 

(18,502

)

 

28,624

Income tax (benefit) provision

 

(882

)

 

5,851

 

(1,542

)

 

12,186

Net (loss) income

 

(5,643

)

 

9,258

 

(16,960

)

 

16,438

Net income attributable to noncontrolling shareholders' interests

 

572

 

437

 

846

 

637

Net (loss) income attributable to Cooper Tire & Rubber Company

 

$

(6,215

)

 

$

8,821

 

 

$

(17,806

)

 

$

15,801

 

 

 

 

 

 

 

 

 

 

(Loss) Earnings per share:

 

 

 

 

 

 

 

 

Basic

 

$

(0.12

)

 

$

0.18

 

 

$

(0.35

)

 

$

0.32

 

Diluted

 

(0.12

)

 

0.18

 

(0.35

)

 

0.31

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (000s):

 

 

 

 

 

 

 

 

Basic

 

50,282

 

50,165

 

50,259

 

50,133

Diluted

 

50,282

 

50,362

 

50,259

 

50,370

 

 

 

 

 

 

 

 

 

Segment information:

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 

 

 

Americas Tire

 

$

425,523

 

 

$

582,307

 

 

$

882,578

 

 

$

1,097,243

 

International Tire

 

100,924

 

138,514

 

203,312

 

282,299

Eliminations

 

(30,188

)

 

(41,691

)

 

(57,937

)

 

(81,249

)

 

 

 

 

 

 

 

 

 

Operating profit (loss):

 

 

 

 

 

 

 

 

Americas Tire

 

$

21,808

 

 

$

46,814

 

 

$

32,224

 

 

$

85,603

 

International Tire

 

1,447

 

(1,296

)

 

(8,832

)

 

(2,635

)

Unallocated corporate charges

 

(18,455

)

 

(13,278

)

 

(25,406

)

 

(23,730

)

Eliminations

 

511

 

(569

)

 

1,097

 

(1,136

)

Cooper Tire & Rubber Company

Condensed Consolidated Balance Sheets

(Unaudited)

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

 

 

June 30,

 

 

2020

 

2019

Assets

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

541,423

 

 

$

111,681

 

Notes receivable

 

10,159

 

 

4,175

 

Accounts receivable

 

514,218

 

 

616,974

 

Inventories

 

465,161

 

 

589,410

 

Other current assets

 

47,923

 

 

48,863

 

Total current assets

 

1,578,884

 

 

1,371,103

 

 

 

 

 

 

Property, plant and equipment, net

 

1,009,461

 

 

1,017,356

 

Operating lease right-of-use assets, net

 

78,548

 

 

93,183

 

Goodwill

 

18,851

 

 

18,851

 

Intangibles, net

 

104,651

 

 

115,937

 

Deferred income tax assets

 

31,574

 

 

27,246

 

Investment in joint venture

 

48,605

 

 

49,001

 

Other assets

 

10,329

 

 

11,396

 

Total assets

 

$

2,880,903

 

 

$

2,704,073

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

Current liabilities:

 

 

 

 

Short-term borrowings

 

$

244,745

 

 

$

19,656

 

Accounts payable

 

244,470

 

 

267,851

 

Accrued liabilities

 

242,629

 

 

280,933

 

Income taxes payable

 

2,574

 

 

8,881

 

Current portion of long-term debt and finance leases

 

21,696

 

 

173,766

 

Total current liabilities

 

756,114

 

 

751,087

 

 

 

 

 

 

Long-term debt and finance leases

 

324,610

 

 

120,624

 

Noncurrent operating leases

 

56,152

 

 

67,214

 

Postretirement benefits other than pensions

 

227,623

 

 

234,782

 

Pension benefits

 

140,307

 

 

132,024

 

Other long-term liabilities

 

178,510

 

 

144,316

 

Deferred income tax liabilities

 

116

 

 

—

 

Total parent stockholders' equity

 

1,178,782

 

 

1,192,349

 

Noncontrolling shareholders' interests in consolidated subsidiaries

 

18,689

 

 

61,677

 

Total liabilities and equity

 

$

2,880,903

 

 

$

2,704,073

 

Cooper Tire & Rubber Company

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

(Dollar amounts in thousands)

 

 

 

 

 

 

Six Months Ended June 30,

 

 

2020

 

2019

Operating activities:

 

 

Net (loss) income

 

$

(16,960

)

 

$

16,438

 

Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:

 

 

 

 

Depreciation and amortization

 

78,379

 

 

74,347

 

Stock-based compensation

 

2,097

 

 

2,319

 

Change in LIFO inventory reserve

 

(42,982

)

 

9,797

 

Amortization of unrecognized postretirement benefits

 

17,781

 

 

18,240

 

Changes in operating assets and liabilities:

 

 

 

 

Accounts and notes receivable

 

11,297

 

 

(68,786

)

Inventories

 

31,220

 

 

(119,118

)

Other current assets

 

(17,254

)

 

(958

)

Accounts payable

 

(9,756

)

 

2,599

 

Accrued liabilities

 

(58,321

)

 

(30,482

)

Other items

 

20,527

 

 

(3,560

)

Net cash provided by (used in) operating activities

 

16,028

 

 

(99,164

)

Investing activities:

 

 

 

 

Additions to property, plant and equipment and capitalized software

 

(72,195

)

 

(105,354

)

Investment in joint venture

 

—

 

 

(49,001

)

Proceeds from the sale of assets

 

146

 

 

49

 

Net cash used in investing activities

 

(72,049

)

 

(154,306

)

Financing activities:

 

 

 

 

Issuances of short-term debt

 

327,854

 

 

4,721

 

Repayment of short-term debt

 

(91,770

)

 

—

 

Issuance of long-term debt

 

31,142

 

 

—

 

Repayment of long-term debt and finance lease obligations

 

(5,807

)

 

(989

)

Acquisition of noncontrolling shareholder interest

 

(62,272

)

 

—

 

Payment of financing fees

 

—

 

 

(2,207

)

Payments of employee taxes withheld from share-based awards

 

(910

)

 

(1,158

)

Payment of dividends to Cooper Tire & Rubber Company stockholders

 

(10,554

)

 

(10,529

)

Issuance of common shares related to stock-based compensation

 

177

 

 

177

 

Net cash provided by (used in) financing activities

 

187,860

 

 

(9,985

)

Effects of exchange rate changes on cash

 

(610

)

 

601

 

Net change in cash, cash equivalents and restricted cash

 

131,229

 

 

(262,854

)

Cash, cash equivalents and restricted cash at beginning of period

 

413,125

 

 

378,246

 

Cash, cash equivalents and restricted cash at end of period

 

$

544,354

 

 

$

115,392

 

 

 

 

 

 

Cash and cash equivalents

 

$

541,423

 

 

$

111,681

 

Restricted cash included in Other current assets

 

1,435

 

 

2,211

 

Restricted cash included in Other assets

 

1,496

 

 

1,500

 

Total cash, cash equivalents and restricted cash

 

$

544,354

 

 

$

115,392

 

Cooper Tire & Rubber Company

Reconciliation of Non-GAAP Financial Measures

(Unaudited)

     

RETURN ON INVESTED CAPITAL (ROIC)

 

 

 

 

 

 

Trailing Four Quarters Ended June 30, 2020

Calculation of ROIC

 

 

 

 

Calculation of Net Interest Tax Effect

Operating profit

 

 

 

$

115,435

 

Adjusted (Non-GAAP) provision for income taxes (c)

$

16,232

 

Adjusted (Non-GAAP) effective tax rate

 

26.0

%

 

 

Income before income taxes (d)

$

62,545

 

Income tax expense on operating profit

 

29,958

 

 

 

Adjusted (Non-GAAP) effective income tax rate (c)/(d)

26.0

%

Adjusted operating profit after taxes (a)

 

 

 

85,477

 

 

 

 

 

Total invested capital (b)

 

 

 

$

1,677,181

 

 

 

 

 

ROIC, including noncontrolling equity (a)/(b)

 

 

 

5.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Invested Capital (five quarter average)

 

 

Equity

 

Long-term
debt and
finance leases

 

Current portion
of long-term debt
and finance
leases

 

Short-term
borrowings

 

Total invested
capital

June 30, 2020

 

$

1,197,471

 

 

$

324,610

 

 

$

21,696

 

$

244,745

 

 

$

1,788,522

 

March 31, 2020

 

1,195,740

 

 

301,920

 

 

15,477

 

277,844

 

 

1,790,981

 

December 31, 2019

 

1,327,733

 

 

309,148

 

 

10,265

 

12,296

 

 

1,659,442

 

September 30, 2019

 

1,268,463

 

 

120,657

 

 

173,578

 

16,188

 

 

1,578,886

 

June 30, 2019

 

1,254,026

 

 

120,624

 

 

173,766

 

19,656

 

 

1,568,072

 

Five quarter average

 

$

1,248,687

 

 

$

235,392

 

 

$

78,956

 

$

114,146

 

 

$

1,677,181

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Trailing Four Quarter Income and Expense Inputs

Quarter-ended:

 

Operating
profit (loss)
as reported

 

Income tax
(benefit)
provision as
reported

 

Income
tax overlay*

 

Adjusted
(benefit)
provision for
income taxes

 

(Loss) income
before income taxes
as reported

June 30, 2020

 

$

5,311

 

 

$

(882

)

 

$

—

 

$

(882

)

 

$

(6,525

)

March 31, 2020

 

(6,228

)

 

(659

)

 

—

 

(659

)

 

(11,976

)

December 31, 2019

 

63,583

 

 

(8,554

)

 

18,606

 

10,052

 

 

44,317

 

September 30, 2019

 

52,769

 

 

7,721

 

 

—

 

7,721

 

 

36,729

 

Trailing four quarters

 

$

115,435

 

 

$

(2,374

)

 

$

18,606

 

$

16,232

 

 

$

62,545

 

*The company recorded an income tax benefit of $18,606 as a result of the implementation of a business realignment strategy in Europe in the fourth quarter of 2019.