CVG Reports Third Quarter 2020 Results

NEW ALBANY, Ohio, Nov. 9, 2020 /PRNewswire/ -- CVG (NASDAQ: CVGI), a diversified industrial products and services company, today announced financial results for its third quarter ended September 30, 2020.

Third Quarter 2020 Highlights (Compared with prior-year period, except where mentioned)

    --  Revenue of $187.7 million, down 16.7% due to less commercial vehicle
        builds, offset partially by warehouse automation.
    --  Revenue was up 47.9% sequentially vs. the second quarter, as vehicle
        build rates recovered and warehouse automation grew.
    --  Operating Income of $8.9 million, down due to special charges. On an as
        adjusted basis, Operating Income increased sequentially by $15.6
        million.
    --  Adjusted EBITDA of $16.4 million, up slightly on $37.7 million less
        revenues, due to lower costs and improved sales mix.
    --  Commercial vehicle markets recovered, but remain below pre-COVID rates.
        Warehouse automation market continues to grow due to ecommerce growth.
    --  The Company is having success with its growth program aimed at lessening
        its historical dependency on the North American combustion-engine,
        commercial truck market. Focus areas for future sales mix include:
        warehouse automation subsystems, last-mile delivery vehicles, electric
        vehicles, specialty vehicles and non-vehicle markets.

Harold Bevis, President and Chief Executive Officer of CVG, commented, "We are pleased with our third quarter performance and our near-term outlook. We are achieving results from our new sales strategies."

    1. Lead in core markets - right-size cost structure, increase new product
       and innovation rate, pursue new customers, and reposition footprint.
       These are a mix of short-cycle and long-cycle initiatives.


    2. Leverage strengths into new markets - add new people, add new
       capabilities where needed, pursue brand-new markets, pursue brand-new
       customers, and implement brand-new marketing programs. These are a mix of
       short-cycle and long-cycle initiatives.


    3. Grow in Warehouse Automation market - add new people, expand capacity
       dedicated to this area, and expand product offering. These are largely
       short-cycle initiatives.
    4. Grow in Electric Vehicle market - add new people, pursue new customers,
       bundle CVG offering where possible, and adjust footprint. These are
       largely long-cycle initiatives.

"We are organizationally focused on growing and winning targeted new business while leveraging our existing plant teams and footprint. We have a substantial amount of growth potential available within our current footprint, current teams and current capabilities," concluded Mr. Bevis.

Third Quarter 2020 Improved Substantially Vs. Second Quarter 2020, and Company Secured New Business Positions
(amounts in millions)


                                                   Three Months Ended


                                     
            September 30, 2020           
     June 30, 2020        Change

                                                                                                     ---

      Revenues                                                      $187.7                 $126.9    $60.8


      Adjusted
       Operating
       Income (1)                                                    $12.0                 ($3.6)   $15.6


      Adjusted
       EBITDA (1)                                                    $16.4                   $1.2    $15.2



     
              1 See Appendix A for GAAP to Non-GAAP reconciliation

The Company grew revenues sequentially $60.8 million, or 47.9%. Each primary business area grew sequentially and profit rates benefited from increased volume as well as lower costs achieved via the Company's previously reported cost actions.

The Company leveraged its existing plant teams and footprint, invested and expanded its inventory profiles, and began new manufacturing operations to make warehouse automation subsystems in three plants, as previously announced. The Company sequentially grew this business for the third quarter in a row.

The Company is having success with its emphasis on growth and diversification, and is securing new positions. The Company secured another platform position with another Electric Vehicle startup.

CVG Expects Continued Growth Opportunities in the Warehouse Automation Market

As widely reported, mobility and e-commerce continue to increase and warehouse automation is a critical component of product delivery. Industry forecast by RoboticsBusinessReview.com suggests growth rates greater than 20% through 2022. Already in 2020, CVG has expanded its Elkridge, MD plant to increase output and has repurposed floor space and people to initiate production in three other CVG plants. CVG believes it is well-positioned to benefit from the growth in e-commerce, parcel sorting, and automated warehousing investments.

In addition to warehousing capacity requirements, the increased demand on last-mile and middle-mile truck delivery has helped strengthen the demand for new trucks. CVG believes it is well-positioned to benefit from the growth in demand for trucking and delivery vehicles.

CVG Expects Continued Growth Opportunities in the Electric Vehicle Market

Electric vehicles are being added to commercial vehicle fleets. The overall goal is to have a lower impact on climate change. Some large fleet owners like Walmart and Amazon have publicly stated aggressive electric goals. CVG sees growth opportunity in Electric Vehicles and is pursuing this market with success. The Commercial electric vehicle market is estimated to grow at greater than 30% through 2022 according to TheBusinessResearchCompany.com.

COVID Update

The effects of the coronavirus pandemic impacted CVG in 2020, especially in the second quarter. Our suppliers, customers and employees are back to work now, but, of course, COVID is still a concern. We will continue to be conservative in obedience to outbreak signals and vulnerable to the impacts of coronavirus due to our need to gather in our factories, our global footprint, and dependency of global supply chains. We expect above average absenteeism, occasional shutdowns, and flexible work schedules, and quarantining. CVG is committed to COVID safety and the health of our employees.

Near-Term Outlook

According to October 16, 2020 ACT Research, a publisher of industry market research, September 2020 year to date Class 8 production was 149,187 units and Class 5-7 production was 161,358 units. North American 2020 Class 8 truck production levels are expected to be at 206,000 units and Class 5-7 production are expected to be at 223,000 units. This outlook supports steady demand for the Company's products.

RoboticsBusinessReview.com suggests growth rates for warehouse automation greater than 20% through 2022. This outlook supports steady demand for the Company's products.

We believe the effects of COVID, including the continued uncertainty of the pandemic, poses a risk to our outlook.

Third Quarter Financial Highlights
(amounts in millions except per share data and percentages)


                                                                                 Third Quarter


                                                                            2020     2019            Change

                                                                                                      ---

      Revenues                                                            $187.7              $225.4        (16.7)
                                                                                                               %


      Gross Profit                                                         $24.2               $29.4        (17.7)
                                                                                                               %


      Gross Margin                                                          12.9                13.0
                                                                               %                  %


      Adjusted Gross                                                       $25.2               $29.4        (14.3)
       Profit (1)                                                                                              %


      Adjusted Gross                                                        13.4                13.1
       Margin (1)                                                              %                  %


      Operating Income                                                      $8.9               $11.5        (22.6)
                                                                                                               %


      Operating Margin                                                       4.7                 5.1
                                                                               %                  %


      Adjusted Operating                                                   $12.0               $12.4         (3.2)
       Income (1)
                                                                                                               %


      Adjusted Operating                                                     6.4                 5.5
       Margin (1)                                                              %                  %


      Net Income                                                            $4.2                $7.2        (41.7)
                                                                                                               %


      Adjusted Net                                                          $6.5                $7.9        (17.7)
       Income (1)                                                                                              %


      Earnings Per
       Share, Basic and                                                                                        %
       Diluted                                                             $0.13               $0.23        (43.5)


      Adjusted Earnings
       Per Share, Basic                                                                                        %
       and Diluted (1)                                                     $0.21               $0.26        (19.2)


      Adjusted EBITDA                                                      $16.4               $16.3           0.6
       (1)                                                                                                    %


      Adjusted EBITDA                                                        8.8                 7.3
       Margin (1)                                                              %                  %



     
                1   See Appendix A for GAAP to Non-GAAP reconciliation

Consolidated Results

Third Quarter 2020 Results

    --  Third quarter 2020 revenues were $187.7 million compared to $225.4
        million in the prior year period, a decrease of 16.7%. The decrease in
        revenues reflects the sharp declines in sales due to the COVID pandemic
        and associated production declines, specifically, less heavy-duty truck
        production in North America and in the global construction markets we
        serve offset by an increase in warehouse automation and military
        revenues primarily attributable to the First Source Electronics ("FSE")
        business. Foreign currency translation favorably impacted third quarter
        of 2020 revenues by $1.0 million, or by 0.4%.


    --  Operating income for the third quarter 2020 was $8.9 million compared to
        operating income of $11.5 million in the prior year period. The decline
        in operating income is primarily attributable to lower sales volume and
        special charges of: $0.5 million for future milestone payments related
        to the performance of the FSE business; $1.1 million related to
        footprint restructuring; $1.1 million associated with ongoing
        restructuring initiatives; and $0.5 million associated with the 2019
        internal investigation relating to the restatement of the Company's 2018
        and 2019 quarterly financial statements. The impact of the decline in
        sales and third quarter special charges were partially offset by cost
        reduction initiatives of $5.3 million. The third quarter of 2020
        adjusted operating income was $12.0 million, excluding special charges.


    --  Interest associated with debt and other expenses were $5.7 million and
        $3.8 million for the three months ended September 30, 2020 and 2019,
        respectively.


    --  Net income was $4.2 million, or $0.13 per diluted share, for the third
        quarter 2020 compared to net income of $7.2 million, or $0.23 per
        diluted share, in the prior year period.
    --  The Company paid down $20.0 million of additional debt in the third
        quarter 2020; $15.0 million on the revolving credit facility, and $5.0
        million of additional principal on the term loan facility.

At September 30, 2020, the Company had no outstanding borrowings under the revolving credit facility and had $53.6 million of cash and $72.6 million of availability from the revolving credit facility, resulting in liquidity of $126.2 million.

Segment Results

Electrical Systems Segment

Third Quarter 2020 Results

    --  Revenues for the Electrical Systems Segment in the third quarter 2020
        were $121.1 million compared to $131.4 million for the prior year
        period, a decrease of 7.9% primarily as a result of market and COVID
        related declines on commercial vehicle markets, partially offset by an
        increase in warehouse automation revenues attributable to the FSE
        business.  Foreign currency translation favorably impacted third quarter
        2020 revenues by $0.4 million, or by 0.3%.
    --  Operating income for the third quarter 2020 was $12.2 million compared
        to operating income of $12.8 million in the prior year period.  The
        decline in operating income is primarily attributable to lower sales
        volume and charges of $0.7 million associated with ongoing restructuring
        initiatives and the temporary actions taken in response to the COVID
        pandemic and a $0.5 million charge for future milestone payments related
        to the performance of the FSE business. The third quarter of 2020
        adjusted operating income increased to $13.4 million, excluding special
        charges.

Global Seating Segment

Third Quarter 2020 Results

    --  Revenues for the Global Seating Segment in the third quarter of 2020
        were $68.9 million compared to $95.7 million in the prior year period, a
        decrease of 28.0%, primarily as a result of market and COVID related
        declines. Foreign currency translation favorably impacted third quarter
        2020 revenues by $0.6 million, or by 0.7%.
    --  Operating income for the third quarter of 2020 was $4.8 million compared
        to $7.2 million in the prior year period.  The decline in operating
        income is primarily attributable to lower sales volume and charges of
        $0.3 million associated with ongoing restructuring initiatives. The
        third quarter of 2020 adjusted operating income was $5.1 million,
        excluding special charges.

GAAP to Non-GAAP Reconciliation

A reconciliation of GAAP to non-GAAP financial measures referenced in this release is included as Appendix A to this release.

Conference Call

A conference call to discuss this press release is scheduled for Monday, November 9, 2020, at 10:00 a.m. ET. Management intends to reference the Q3 2020 Earnings Call Presentation during the conference call. To participate, dial (833) 235-5650 using conference code 2727789. International participants dial (647) 689-4139 using conference code 2727789.

This call is being webcast and can be accessed through the "Investors" section of CVG's website at www.cvgrp.com, where it will be archived for one year.

A telephonic replay of the conference call will be available for a period of two weeks following the call. To access the replay, dial (800) 585-8367 using access code 2727789.

About CVG

CVG (through its subsidiaries) is a diversified industrial company and leading supplier of seating systems, warehouse automation subsystems, wire harnesses, plastic parts, and mechanical assemblies for many markets including the following: trucking, construction, retail, military, bus, agricultural, and off-road recreational markets. Information about the Company and its products is available on the internet at www.cvgrp.com.

Forward-Looking Statements

This press release contains forward-looking statements that are subject to risks and uncertainties. These statements often include words such as "believe", "anticipate", "plan", "expect", "intend", "will", "should", "could", "would", "project", "continue", "likely", and similar expressions. In particular, this press release may contain forward-looking statements about Company expectations for future periods with respect to its plans to improve financial results and enhance the Company, the future of the Company's end markets, including the short-term and long-term impact of the COVID-19 pandemic on our business, including the impact on Class 8 and Class 5-7 North America truck build rates and performance of the global construction equipment business, expected cost savings, the Company's initiatives to address customer needs, organic growth, the Company's plans to focus on certain segments and markets and the Company's financial position or other financial information. These statements are based on certain assumptions that the Company has made in light of its experience as well as its perspective on historical trends, current conditions, expected future developments and other factors it believes are appropriate under the circumstances. Actual results may differ materially from the anticipated results because of certain risks and uncertainties, including but not limited to: (i) a material weakness in our internal control over financial reporting which could, if not remediated, result in material misstatements in our financial statements; (ii) future financial restatements affecting the company; (iii) general economic or business conditions affecting the markets in which the Company serves; (iv) the Company's ability to develop or successfully introduce new products; (v) risks associated with conducting business in foreign countries and currencies; (vi) increased competition in the medium- and heavy-duty truck markets, construction, agriculture, aftermarket, military, bus and other markets; (vii) the Company's failure to complete or successfully integrate strategic acquisitions and the impact of such acquisitions on business relationships; (viii) the Company's ability to recognize synergies from the reorganization of the segments; (ix) the Company's failure to successfully manage any divestitures; (x) the impact of changes in governmental regulations on the Company's customers or on its business; (xi) the loss of business from a major customer, a collection of smaller customers or the discontinuation of particular commercial vehicle platforms; (xii) the Company's ability to obtain future financing due to changes in the lending markets or its financial position; (xiii) the Company's ability to comply with the financial covenants in its debt facilities; (xiv) fluctuation in interest rates or change in the reference interest rate relating to the Company's debt facilities; (xv) the Company's ability to realize the benefits of its cost reduction and strategic initiatives and address rising labor and material costs; (xvi) volatility and cyclicality in the commercial vehicle market adversely affecting us, including the impact of the current COVID-19 pandemic; (xvii) the geographic profile of our taxable income and changes in valuation of our deferred tax assets and liabilities impacting our effective tax rate; (xviii) changes to domestic manufacturing initiatives; (xix) implementation of tax or other changes, by the United States or other international jurisdictions, related to products manufactured in one or more jurisdictions where the Company does business (xx) security breaches and other disruptions that could compromise our information systems; (xxi) the impact of disruptions in our supply chain or delivery chains; (xxii) litigation against us; (xxiii) the impact of health epidemics or widespread outbreak of contagious disease; and (xxiv) various other risks as outlined under the heading "Risk Factors" in the Company's Annual Report on Form 10-K for fiscal year ending December 31, 2019 and our filings with the Securities and Exchange Commission. There can be no assurance that statements made in this press release relating to future events will be achieved. The Company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time. All subsequent written and oral forward-looking statements attributable to the Company or persons acting on behalf of the Company are expressly qualified in their entirety by such cautionary statements.


                                                                      
              
           COMMERCIAL VEHICLE GROUP, INC. AND SUBSIDIARIES


                                                                      
              
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                                       
          
                (Unaudited)


                                                                      
              
           (Amounts in thousands, except per share amounts)




                                                           Three Months Ended                                           Nine Months Ended
                                                  September 30,                                               September 30,



                                         2020                                   2019                           2020                        2019
                                                                  (as restated)                                              (as restated)



     Revenues                                $
              187,697                                $
              225,399                             $
       501,698  $
       711,753


      Cost of Revenues                163,538                                  195,955                                   450,761                       616,784



      Gross Profit                     24,159                                   29,444                                    50,937                        94,969


      Selling, General and
       Administrative
       Expenses                        14,408                                   17,531                                    47,491                        48,978


      Amortization Expense                858                                      437                                     2,575                         1,080


      Impairment Expense                    -                                                                           29,017



      Operating (Loss)
       Income                           8,893                                   11,476                                  (28,146)                        44,911


      Interest and Other
       Expense                          5,674                                    3,800                                    16,142                        15,686



      (Loss) Income Before
       Provision for Income
       Taxes                            3,219                                    7,676                                  (44,288)                        29,225


      (Benefit) Provision
       for Income Taxes                 (959)                                     496                                  (11,375)                         5,913


      Net (Loss) Income                         $
              4,178                                  $
              7,180                            $
       (32,913)  $
       23,312



      (Loss) earnings per Common Share:



     Basic                                      $
              0.13                                   $
              0.23                              $
       (1.07)    $
       0.76




     Diluted                                    $
              0.13                                   $
              0.23                              $
       (1.07)    $
       0.76



      Weighted Average Shares Outstanding:



     Basic                            30,986                                   30,581                                    30,894                        30,547




     Diluted                          31,617                                   30,852                                    30,894                        30,829


                                       
           
            COMMERCIAL VEHICLE GROUP, INC. AND SUBSIDIARIES


                                            
        
               CONDENSED CONSOLIDATED BALANCE SHEETS


                                                   
             
                (Unaudited)


                                      
           
            (Amounts in thousands, except per share amounts)




                                                                    September 30,                                 December 31,
                                                                             2020                          2019


                                                     
             
                Assets



     Current Assets:



     Cash                                                                           $
              53,601                       $
      39,511


      Accounts receivable, net of
       allowances of $583 and $432,
       respectively                                                       128,648                         115,099



     Inventories                                                          83,303                          82,872



     Other current assets                                                 13,031                          18,490




     Total current assets                                                278,583                         255,972



      Property, plant and equipment, net of
       accumulated depreciation of $156,780
       and $154,939, respectively                                          64,556                          73,686


      Operating lease right-of-use
       assets, net                                                         31,107                          34,960



     Goodwill                                                                  -                         27,816


      Intangible assets, net of accumulated
       amortization of $13,913 and $11,440,
       respectively                                                        22,584                          25,258



     Deferred income taxes                                                28,109                          14,654



     Other assets, net                                                     2,178                           3,480




     Total assets                                                                  $
              427,117                      $
      435,826



                                            
        
               Liabilities and Stockholders' Equity



     Current Liabilities:



     Accounts payable                                                               $
              89,435                       $
      63,058


      Current operating lease liabilities                                   8,874                           7,620


      Accrued liabilities and other                                        36,445                          32,673


      Current portion of long-term debt                                     2,435                           3,256




     Total current liabilities                                           137,189                         106,607




     Long-term debt                                                      147,965                         153,128


      Operating lease liabilities                                          25,135                          29,414


      Pension and other post-retirement
       benefits                                                            10,382                          10,666


      Other long-term liabilities                                          11,101                           7,323




     Total liabilities                                                   331,772                         307,138




     Stockholders' Equity:


      Preferred stock, $0.01 par value
       (5,000,000 shares authorized; no
       shares issued and outstanding)                                           -


      Common stock, $0.01 par value
       (60,000,000 shares authorized;
       30,985,669 and 30,801,255 shares
       issued and outstanding respectively)                                   310                             323


      Treasury stock, at cost: 1,464,392
       shares, as of September 2020 and
       December 2019                                                     (11,230)                       (11,230)



     Additional paid-in capital                                          248,323                         245,852



     Retained deficit                                                   (93,220)                       (60,307)


      Accumulated other comprehensive loss                               (48,838)                       (45,950)




     Total stockholders' equity                                           95,345                         128,688



      Total liabilities and stockholders'
       equity                                                                       $
              427,117                      $
      435,826


                                                                                                                                        
         
             COMMERCIAL VEHICLE GROUP, INC. AND SUBSIDIARIES


                                                                                                                                            
         
             BUSINESS SEGMENT FINANCIAL INFORMATION


                                                                                                                                                     
           
                (Unaudited)


                                                                                                                                               
           
                (Amounts in thousands)




                                                                                         
          
               Three Months Ended September 30,


                                                         Electrical Systems                         Global Seating                                                 Corporate /Other                 
            
               Total


                                             2020                                            2020                2019                           2020                2019                                2020                2019
                                                                                                                                                            (as                                                   (as
                                                                                                                                                         restated)                                             restated)

                                                                           2019
                                                                      (as
                                                                   restated)

                                                                                                                                                                                                                       ---


     
                Revenues


      External Revenues                            $
       120,723                      $
         129,710                                     $
         66,974                                     $
              95,689                      
     $                          
     $                     $
         187,697  $
       225,399


      Intersegment Revenues                   344                              1,732                    1,928                                       30                          (2,272)                                  (1,762)



                   Total Revenues                  $
       121,067                      $
         131,442                                     $
         68,902                                     $
              95,719                            $
       (2,272)                 $
       (1,762)      $
         187,697  $
       225,399


                   Gross Profit            16,118                             17,134                    8,418                                   12,331                            (377)                                     (21)                      24,159                29,444


                   Selling, General &
                    Administrative
                    Expenses                3,166                              4,030                    3,517                                    5,044                            7,725                                     8,457                       14,408                17,531


                   Amortization Expense       729                                303                      129                                      134                                                                                                   858                   437


                   Operating (Loss) Income          $
       12,223                       $
         12,801                                      $
         4,772                                      $
              7,153                            $
       (8,102)                 $
       (8,478)        $
         8,893   $
       11,476





                                                                                          
          
               Nine Months Ended September 30,


                                                         Electrical Systems                         Global Seating                                                 Corporate /Other                 
            
               Total


                                             2020                                            2020                2019                           2020                                                   2020                2019
                                                                                                                                                                                                                  (as
                                                                                                                                                              2019                                              restated)
                                                                                                                                                            (as
                                                                           2019                                                                           restated)
                                                                      (as
                                                                   restated)

                                                                                                                                                                                                                       ---


     
                Revenues


      External Revenues                            $
       305,389                      $
         409,471                                    $
         196,309                                    $
              302,282                      
     $                          
     $                     $
         501,698  $
       711,753


      Intersegment Revenues                 1,987                              7,529                    2,435                                    2,774                          (4,422)                                 (10,303)



                   Total Revenues                  $
       307,376                      $
         417,000                                    $
         198,744                                    $
              305,056                            $
       (4,422)                $
       (10,303)      $
         501,698  $
       711,753


                   Gross Profit            28,208                             54,227                   23,133                                   40,797                            (404)                                     (55)                      50,937                94,969


                   Selling, General &
                    Administrative
                    Expenses               13,696                             11,855                   11,992                                   15,558                           21,803                                    21,565                       47,491                48,978


                   Amortization Expense     2,188                                676                      387                                      404                                                                                                 2,575                 1,080


                   Impairment Expense      23,415                                                      4,809                                                                      793                                                                29,017



                   Operating (Loss) Income        $
       (11,091)                      $
         41,696                                      $
         5,945                                     $
              24,835                           $
       (23,000)                $
       (21,620)     $
         (28,146)  $
       44,911


                                                         
            
              COMMERCIAL VEHICLE GROUP, INC. AND SUBSIDIARIES


                                                      
        
            Appendix A: Reconciliation of GAAP to Non-GAAP Financial Measures


                                                                       
              
                (Unaudited)


                                                       
        
            (Amounts in thousands, except per share amounts and percentages)




                                                                
          
                For the Three Months Ended


                                September 30, 2020                                    June 30, 2020                                   September 30, 2019



     Gross Profit                                 $
        24,159                                                                                             $
        6,475                  $
       29,444



     Restructuring                          1,037                                                             1,992



      Adjusted Gross Profit                        $
        25,196                                                                                             $
        8,467                  $
       29,444




     % of Revenues                 13.4
            %                                                    6.7
            %                                                     13.1
       %






                                                                
          
                For the Three Months Ended


                                September 30, 2020                                    June 30, 2020                                   September 30, 2019


      Operating Income (Loss)                       $
        8,893                                                                                          $
        (10,515)                 $
       11,476


      FSE acquisition costs                      -                                                                                                                            900


      Deferred Consideration
       Purchase Accounting                     500                                                             3,461



     Restructuring                          2,168                                                             2,944



     Investigation                            483                                                               408


      Impairment of Goodwill
       and Long-Lived Assets                     -                                                              150



      Adjusted Operating Income
       (Loss)                                      $
        12,044                                                                                           $
        (3,552)                 $
       12,376




     % of Revenues                  6.4
            %                                                            (2.8)
                                                                                                                  %                                                      5.5
       %




      Interest Expense                       5,460                                                             5,309                                                          3,888


      Other Income /Expense                    214                                                             (205)                                                          (88)


      Adjusted Income (Loss)
       Before Provision for
       Income Taxes                                 $
        6,370                                                                                           $
        (8,656)                  $
       8,576





      Adjusted (Benefit)
       Provision for Income
       Taxes(1)                              (171)                                                          (1,381)                                                           721



      Adjusted Net Income
       (Loss)                                       $
        6,541                                                                                           $
        (7,275)                  $
       7,855





      Adjusted Basic and
       Diluted EPS                                   $
        0.21                                                                                            $
        (0.24)                   $
       0.26





      Adjusted Net Income
       (Loss)                                       $
        6,541                                                                                           $
        (7,275)                  $
       7,855


      Interest Expense                       5,460                                                             5,309                                                          3,888


      Adjusted (Benefit)
       Provision for Income
       Taxes(1)                              (171)                                                          (1,381)                                                           721


      Depreciation Expense                   3,751                                                             3,729                                                          3,444


      Amortization Expense                     858                                                               856                                                            437



      Adjusted EBITDA                              $
        16,439                                                                                             $
        1,238                  $
       16,345



     % of Revenues                  8.8
            %                                                    1.0
            %                                                      7.3
       %

                                                                                                                                                                                    ===


    1.  Reported Tax
     (Benefit) Provision
     adjusted for tax effect
     of special charges at
     25%


                                                                     
           
                COMMERCIAL VEHICLE GROUP, INC. AND SUBSIDIARIES


                                                               
       
             Appendix B: Segment Reconciliation of GAAP to Non-GAAP Financial Measures


                                                                                    
              
                (Unaudited)


                                                                        
           
                (Amounts in thousands, except percentages)




                                                             
       
             For the Three Months Ended September 30, 2020


                                        Electrical                          Global                                     Corporate                       Total
                                Systems                            Seating


      Operating (Loss) Income                      $
     12,223                                                                        $
              4,772                 $
     (8,102)   $
      8,893


      Deferred Consideration
       Purchase Accounting                     500                                                                                                                          500



     Restructuring                            704                                        335                                                            1,129              2,168



     Investigation                              -                                                                                                       483                483


      Adjusted Operating (Loss)
       Income                                      $
     13,427                                                                        $
              5,107                 $
     (6,490)  $
      12,044




     % of Revenues                           11.1                                        7.4
                                                 %                                         %                                                                   6.4
     %

Use of Non-GAAP Measures

This earnings release contains financial measures that are not calculated in accordance with U.S. generally accepted accounting principles ("GAAP"). In general, the non-GAAP measures exclude items that (i) management believes reflect the Company's multi-year corporate activities; or (ii) relate to activities or actions that may have occurred over multiple or in prior periods without predictable trends. Management uses these non-GAAP financial measures internally to evaluate the Company's performance, engage in financial and operational planning and to determine incentive compensation.

Management provides these non-GAAP financial measures to investors as supplemental metrics to assist readers in assessing the effects of items and events on the Company's financial and operating results and in comparing the Company's performance to that of its competitors and to comparable reporting periods. The non-GAAP financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies.

The non-GAAP financial measures disclosed by the Company should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP. The financial results calculated in accordance with GAAP and reconciliations to those financial statements set forth above should be carefully evaluated.

View original content to download multimedia:http://www.prnewswire.com/news-releases/cvg-reports-third-quarter-2020-results-301168426.html

SOURCE Commercial Vehicle Group, Inc.