Cooper Standard Reports Fourth Quarter and Full Year 2020 Results
NORTHVILLE, Mich., February 17, 2021 -- Cooper-Standard Holdings Inc. (NYSE: CPS) today reported results for the fourth quarter and full year 2020.
Fourth Quarter Highlights
•Net loss improved by 60% to $27.2 million or $(1.61) per fully diluted share
•Adjusted net income improved to $3.3 million or $0.19 per fully diluted share
•Adjusted EBITDA totaled $57.0 million, an increase of 122% over fourth quarter 2019
•Year-end cash balance of $438 million; total liquidity of $589 million
“Successful execution of our operating plans and longer-term strategic initiatives continue to drive the expected improvement in our results,” said Jeffrey Edwards, chairman and CEO, Cooper Standard. “Our teams did an excellent job managing through the difficult business conditions in 2020 and positioned us for further improvement in 2021 and beyond. With a leaner, more efficient organizational structure and a three-year revenue growth trajectory that is expected to outpace the market, we believe we are on track to achieve and sustain double digit ROIC within the next two to three years.”
Consolidated Results*
| Quarter Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| (dollar amounts in millions except per share amounts) | |||||||||||||||||||||||
|
Sales
|
$ | 696.9 | $ | 726.2 | $ | 2,375.4 | $ | 3,108.4 | |||||||||||||||
|
Net (loss) income
|
$ | (27.2) | $ | (67.4) | $ | (267.6) | $ | 67.5 | |||||||||||||||
|
Adjusted net income (loss)
|
$ | 3.3 | $ | (22.3) | $ | (141.4) | $ | (3.3) | |||||||||||||||
|
(Loss) earnings per diluted share
|
$ | (1.61) | $ | (4.00) | $ | (15.82) | $ | 3.92 | |||||||||||||||
|
Adjusted earnings (loss) per diluted share
|
$ | 0.19 | $ | (1.32) | $ | (8.36) | $ | (0.19) | |||||||||||||||
|
Adjusted EBITDA
|
$ | 57.0 | $ | 25.7 | $ | 35.7 | $ | 201.6 | |||||||||||||||
*The financial results discussed throughout this release are presented on a preliminary basis. The Company’s annual report on Form 10-K for the year ended December 31, 2020 will include audited financial results.
The year-over-year decline in fourth quarter sales was primarily attributable to the divestiture of certain businesses in India and Europe during the third quarter of 2020, partially offset by favorable volume, mix and foreign exchange. The year-over-year improvement in fourth quarter net loss was driven primarily by the Company’s ongoing cost reduction and margin enhancement initiatives, including improvements in manufacturing efficiency, reduced selling, administrative and engineering (SGA&E) expense and lower material costs, partially offset by higher interest expense, higher wages and general inflation, the accelerated conclusion of certain customer price agreements and higher incentive compensation accruals. The year-over-year improvement in fourth quarter adjusted EBITDA was also driven primarily by the Company’s ongoing cost reduction and margin enhancement initiatives, partially offset by higher wages and inflation, the accelerated conclusion of certain price agreements and higher incentive compensation accruals.
For the full year 2020, the decline in sales was primarily attributable to the extended shutdowns of our customers’ operations during the first half of the year as a result of the COVID-19 pandemic and the divestiture of certain businesses in India and Europe during the third quarter of the year. Full year net (loss) income and adjusted EBITDA also declined as a result of the extended shutdowns, as well as unfavorable volume and mix, higher wages and inflation, and higher incentive compensation accruals. These negative impacts were partially offset by improvements in operating efficiency, lower SGA&E expense and other cost reduction initiatives.
1
Adjusted net income (loss), adjusted EBITDA, adjusted earnings (loss) per diluted share and free cash flow are non-GAAP measures. Reconciliations to the most directly comparable financial measures, calculated and presented in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”), are provided in the attached supplemental schedules.
New Business Awards
During the fourth quarter of 2020, the Company received net new business awards representing an incremental $61 million in anticipated future annualized sales. For the full year, net new business awards totaled $190 million in anticipated future annualized sales.
Further, positive momentum for the Company's innovation products continues. Fourth quarter new contract awards related to innovation products, including both new and converted replacement business, totaled approximately $44 million in anticipated future annualized sales. For the full year, contract awards related to innovation products totaled $278 million. These awards are related to the Company’s commercialized innovation products such as MagAlloy™, Gen III Posi-Lock™, Easy-Lock™, EPDM Microdense and TP Microdense. Additionally, the Company has introduced new technologies through our i3 innovation process that are supporting future pursuits with Fortrex™, FlushSeal, TUROS™, PC2000™ and next generation connection technologies.
Net new business reflects anticipated sales from formally awarded programs, less lost business, discontinued programs and replacement programs and is based on IHS Markit forecast production volumes. Contract awards related to innovation products reflect anticipated sales from formally awarded new and replacement programs and are based on IHS Markit forecast production volumes. The calculation of “net new business” and “new contract awards related to innovation products” does not reflect customer price reductions on existing programs and may be impacted by various assumptions embedded in the respective calculation, including actual vehicle production levels on new programs, foreign exchange rates and the timing of major program launches.
Continuing Execution of Cost Reduction and Strategic Initiatives
The Company remains focused on reducing ongoing costs through improved operating efficiency and the further rightsizing of its operating footprint and overhead expenses. As previously announced, two manufacturing facilities and two technical facilities were scheduled to be closed in 2020. The closures of the two manufacturing facilities and one of the technical centers have been completed and the closure of the remaining technical center is in process, with completion now anticipated in the first half of 2021. In total, cost reduction actions and strategic initiatives completed in 2019 and 2020 combined to reduce fixed costs in COGS and SGA&E expense by more than $80 million year-over-year.
Additional actions are anticipated in 2021 to further align the Company’s operating footprint, fixed overhead and staffing levels with planned revenue and customer requirements. Most significant among the planned actions will be the rightsizing of staffing levels at certain facilities in Europe. In addition, the Company is reviewing its operating footprint in Brazil following Ford’s announcement of plans to exit that market. These planned actions are consistent with the previously stated objective of achieving and sustaining double digit returns on invested capital (ROIC) within the next two to three years.
2
Quarterly Segment Results
Sales
| Three Months Ended December 31, | Variance Due To: | |||||||||||||||||||||||||||||||||||||
| 2020 | 2019 | Change |
Volume / Mix*
|
Foreign Exchange | Divestitures | |||||||||||||||||||||||||||||||||
| (Dollar amounts in thousands) | ||||||||||||||||||||||||||||||||||||||
| Sales to external customers | ||||||||||||||||||||||||||||||||||||||
| North America | $ | 321,223 | $ | 344,902 | $ | (23,679) | $ | (23,606) | $ | (73) | $ | — | ||||||||||||||||||||||||||
| Europe | 176,663 | 191,468 | (14,805) | 11,336 | 12,362 | (38,503) | ||||||||||||||||||||||||||||||||
| Asia Pacific | 151,909 | 136,867 | 15,042 | 20,033 | 8,833 | (13,824) | ||||||||||||||||||||||||||||||||
| South America | 18,822 | 20,954 | (2,132) | 3,787 | (5,919) | — | ||||||||||||||||||||||||||||||||
| Total Automotive | 668,617 | 694,191 | (25,574) | 11,550 | 15,203 | (52,327) | ||||||||||||||||||||||||||||||||
| Corporate, eliminations and other | 28,265 | 31,998 | (3,733) | (4,326) | 593 | — | ||||||||||||||||||||||||||||||||
| Consolidated | $ | 696,882 | $ | 726,189 | $ | (29,307) | $ | 7,224 | $ | 15,796 | $ | (52,327) | ||||||||||||||||||||||||||
* Net of customer price reductions
•The impact of foreign currency exchange was primarily related to the Euro, the Chinese Renminbi and the Brazilian Real.
Adjusted EBITDA
| Three Months Ended December 31, | Variance Due To: | |||||||||||||||||||||||||||||||||||||||||||
| 2020 | 2019 | Change |
Volume / Mix*
|
Foreign Exchange | Cost Decreases / (Increases) | Divest. | ||||||||||||||||||||||||||||||||||||||
| (Dollar amounts in thousands) | ||||||||||||||||||||||||||||||||||||||||||||
| Segment adjusted EBITDA | ||||||||||||||||||||||||||||||||||||||||||||
| North America | 38,378 | 40,397 | (2,019) | (15,319) | 726 | 12,006 | 568 | |||||||||||||||||||||||||||||||||||||
| Europe | 8,488 | 1,382 | 7,106 | 1,301 | 1,194 | 5,355 | (744) | |||||||||||||||||||||||||||||||||||||
| Asia Pacific | 19,455 | (13,184) | 32,639 | 5,633 | 3,495 | 22,715 | 796 | |||||||||||||||||||||||||||||||||||||
| South America | (2,233) | 1,371 | (3,604) | 3,135 | (1,012) | (5,727) | — | |||||||||||||||||||||||||||||||||||||
| Total Automotive | 64,088 | 29,966 | 34,122 | (5,250) | 4,403 | 34,349 | 620 | |||||||||||||||||||||||||||||||||||||
| Corporate, eliminations and other | (7,072) | (4,284) | (2,788) | (1,596) | 4 | (1,564) | 368 | |||||||||||||||||||||||||||||||||||||
| Consolidated adjusted EBITDA | 57,016 | 25,682 | 31,334 | (6,846) | 4,407 | 32,785 | 988 | |||||||||||||||||||||||||||||||||||||
* Net of customer price reductions
•The Cost Decreases / (Increases) category above includes:
◦The increase in wages, incentive compensation and general inflation
◦Supply chain savings, savings from past restructuring and lower SGA&E expense
◦Net operational efficiencies of $17.7 million primarily driven by our North America and Europe segment
◦The non-recurrence of the prior year one-time impact of commercial settlements in Asia Pacific and tax settlements in Brazil
3
Full Year Segment Results
Sales
| Year Ended December 31, | Variance Due To: | |||||||||||||||||||||||||||||||||||||
| 2020 | 2019 | Change |
Volume / Mix*
|
Foreign Exchange | Divestitures | |||||||||||||||||||||||||||||||||
| (Dollar amounts in thousands) | ||||||||||||||||||||||||||||||||||||||
| Sales to external customers | ||||||||||||||||||||||||||||||||||||||
| North America | $ | 1,141,368 | $ | 1,543,845 | $ | (402,477) | $ | (345,398) | $ | (2,248) | $ | (54,831) | ||||||||||||||||||||||||||
| Europe | 586,739 | 826,335 | (239,596) | (156,374) | 13,047 | (96,269) | ||||||||||||||||||||||||||||||||
| Asia Pacific | 468,042 | 503,953 | (35,911) | (9,814) | 3,454 | (29,551) | ||||||||||||||||||||||||||||||||
| South America | 60,754 | 94,535 | (33,781) | (16,785) | (16,996) | — | ||||||||||||||||||||||||||||||||
| Total Automotive | 2,256,903 | 2,968,668 | (711,765) | (528,371) | (2,743) | (180,651) | ||||||||||||||||||||||||||||||||
| Corporate, eliminations and other | 118,536 | 139,732 | (21,196) | (21,732) | 536 | — | ||||||||||||||||||||||||||||||||
| Consolidated | $ | 2,375,439 | $ | 3,108,400 | $ | (732,961) | $ | (550,103) | $ | (2,207) | $ | (180,651) | ||||||||||||||||||||||||||
* Net of customer price reductions
•Volume and mix, net of customer price reductions, was mainly driven by the impact of the decline in vehicle production volume caused by government imposed global shutdowns related to the COVID-19 pandemic.
•The impact of foreign currency exchange was primarily related to the Brazilian Real and the Euro.
Adjusted EBITDA
| Year Ended December 31, | Variance Due To: | |||||||||||||||||||||||||||||||||||||||||||
| 2020 | 2019 | Change |
Volume / Mix*
|
Foreign Exchange | Cost Decreases / (Increases) | Divest. | ||||||||||||||||||||||||||||||||||||||
| (Dollar amounts in thousands) | ||||||||||||||||||||||||||||||||||||||||||||
| Segment adjusted EBITDA | ||||||||||||||||||||||||||||||||||||||||||||
| North America | 90,638 | 213,250 | (122,612) | (156,091) | 900 | 36,548 | (3,969) | |||||||||||||||||||||||||||||||||||||
| Europe | (39,004) | 22,922 | (61,926) | (72,877) | 1,829 | 12,333 | (3,211) | |||||||||||||||||||||||||||||||||||||
| Asia Pacific | 12,472 | (27,497) | 39,969 | (12,102) | 4,634 | 45,432 | 2,005 | |||||||||||||||||||||||||||||||||||||
| South America | (13,841) | (3,446) | (10,395) | (1,148) | (7,477) | (1,770) | — | |||||||||||||||||||||||||||||||||||||
| Total Automotive | 50,265 | 205,229 | (154,964) | (242,218) | (114) | 92,543 | (5,175) | |||||||||||||||||||||||||||||||||||||
| Corporate, eliminations and other | (14,588) | (3,621) | (10,967) | (10,918) | (1,488) | (759) | 2,198 | |||||||||||||||||||||||||||||||||||||
| Consolidated adjusted EBITDA | 35,677 | 201,608 | (165,931) | (253,136) | (1,602) | 91,784 | (2,977) | |||||||||||||||||||||||||||||||||||||
* Net of customer price reductions
•Volume and mix, net of customer price reductions, was mainly driven by the impact of the decline in vehicle production volume caused by government imposed global shutdowns related to the COVID-19 pandemic.
•The impact of foreign currency exchange was impacted by the Brazilian Real, the Chinese Renminbi, Canadian Dollar, the Euro, the Polish Zloty, and the Czech Koruna.
•The Cost Decreases / (Increases) category above includes:
◦Reduction in compensation-related expenses, due to salaried headcount initiatives, purchasing savings through lean initiatives, and restructuring savings;
◦Commodity cost fluctuations, wage increases and variable employee compensation increases;
4
◦The non-recurrence of the prior year one-time impact of commercial settlements in Asia Pacific and tax settlements in Brazil;
◦Net manufacturing efficiencies of $63 million, weakened by the impact of COVID-19, primarily driven by our European, North America and Asia Pacific segments.
Cash and Liquidity
As of December 31, 2020, Cooper Standard had cash and cash equivalents totaling $438.4 million, compared to $359.5 million as of December 31, 2019. In addition to cash and cash equivalents, the Company had $150.9 million available under its senior amended asset-based revolving credit facility (“ABL facility”), inclusive of outstanding letters of credit, for total liquidity of $589.3 million at December 31, 2020. Based on our current expectations for light vehicle production and customer demand for our products, we believe our current strong cash balance and access to flexible credit facilities will provide sufficient resources to support ongoing operations and the execution of planned strategic initiatives.
Outlook
Based on our outlook for the global automotive industry, macroeconomic conditions, current customer production schedules and our own operating plans, the Company has issued 2021 full year guidance as follows:
|
Current 2021 Guidance1
|
|||||
|
Sales
|
$2.5 - $2.7 billion
|
||||
|
Adjusted EBITDA2
|
$180 - $200 million
|
||||
|
Capital Expenditures
|
$100 - $125 million | ||||
|
Cash Restructuring
|
$50 - $55 million | ||||
|
Cash Taxes
|
$10 - $15 million
|
||||
1 Guidance is representative of management's estimates and expectations as of the date it is published. Current guidance as presented in this press release considers January 2021 IHS Markit production forecasts for relevant light vehicle platforms and models, customers' planned production schedules and other internal assumptions.
2 Adjusted EBITDA is a non-GAAP financial measure. The Company has not provided a reconciliation of projected adjusted EBITDA to projected net income because full-year net income will include special items that have not yet occurred and are difficult to predict with reasonable certainty prior to year-end. Due to this uncertainty, the Company cannot reconcile projected adjusted EBITDA to U.S. GAAP net income without unreasonable effort.
Conference Call Details
Cooper Standard management will host a conference call and webcast on February 18, 2021 at 9 a.m. ET to discuss its fourth quarter and full year 2020 results, provide a general business update and respond to investor questions.
To participate in the live question-and-answer session, callers in the United States and Canada should dial toll-free 877-374-4041 (international callers dial 253-237-1156) and provide the conference ID 5017629 or ask to be connected to the Cooper Standard conference call. Callers should dial in at least five minutes prior to the start of the call. Analysts and investors are invited to ask questions after the presentations are made.
The interactive webcast and slide presentation can be accessed live or in replay on the investor relations page of the Cooper Standard website at www.ir.cooperstandard.com/events.cfm.
About Cooper Standard
Cooper Standard, headquartered in Northville, Mich., is a leading global supplier of systems and components in diverse transportation and industrial markets. Products include sealing, fuel and brake delivery and fluid transfer systems. Cooper Standard employs approximately 25,000 people globally and operates in 21 countries around the world. For more information, please visit www.cooperstandard.com.
5
Forward-Looking Statements
This press release includes “forward-looking statements” within the meaning of U.S. federal securities laws, and we intend that such forward-looking statements be subject to the safe harbor created thereby. Our use of words “estimate,” “expect,” “anticipate,” “project,” “plan,” “intend,” “believe,” “outlook,” “guidance,” “forecast,” or future or conditional verbs, such as “will,” “should,” “could,” “would,” or “may,” and variations of such words or similar expressions are intended to identify forward-looking statements. All forward-looking statements are based upon our current expectations and various assumptions. Our expectations, beliefs, and projections are expressed in good faith and we believe there is a reasonable basis for them. However, we cannot assure you that these expectations, beliefs and projections will be achieved. Forward-looking statements are not guarantees of future performance and are subject to significant risks and uncertainties that may cause actual results or achievements to be materially different from the future results or achievements expressed or implied by the forward-looking statements. Among other items, such factors may include: the impact, and expected continued impact, of the COVID-19 outbreak on our financial condition and results of operations; significant risks to our liquidity presented by the COVID-19 pandemic risk; prolonged or material contractions in automotive sales and production volumes; our inability to realize sales represented by awarded business; escalating pricing pressures; loss of large customers or significant platforms; our ability to successfully compete in the automotive parts industry; availability and increasing volatility in costs of manufactured components and raw materials; disruption in our supply base; competitive threats and commercial risks associated with our diversification strategy through Advanced Technology Group; possible variability of our working capital requirements; risks associated with our international operations, including changes in laws, regulations, and policies governing the terms of foreign trade such as increased trade restrictions and tariffs; foreign currency exchange rate fluctuations; our ability to control the operations of our joint ventures for our sole benefit; our substantial amount of indebtedness and variable rates of interest; our ability to obtain adequate financing sources in the future; operating and financial restrictions imposed on us under our debt instruments; the underfunding of our pension plans; significant changes in discount rates and the actual return on pension assets; effectiveness of continuous improvement programs and other cost savings plans; manufacturing facility closings or consolidation; our ability to execute new program launches; our ability to meet customers’ needs for new and improved products; the possibility that our acquisitions and divestitures may not be successful; product liability, warranty and recall claims brought against us; laws and regulations, including environmental, health and safety laws and regulations; legal and regulatory proceedings, claims or investigations against us; work stoppages or other labor disruptions; the ability of our intellectual property to withstand legal challenges; cyber-attacks, data privacy concerns, other disruptions in, or the inability to implement upgrades to, our information technology systems; the possible volatility of our annual effective tax rate; changes in our assumptions as a result of IRS issuing guidance on the Tax Cuts and Jobs Act; the possibility of a failure to maintain effective controls and procedures; the possibility of future impairment charges to our goodwill and long-lived assets; our ability to identify, attract, develop and retain a skilled, engaged and diverse workforce; our ability to procure insurance at reasonable rates; and our dependence on our subsidiaries for cash to satisfy our obligations; and other risks and uncertainties, including those detailed from time to time in the Company’s periodic reports filed with the Securities and Exchange Commission.
You should not place undue reliance on these forward-looking statements. Our forward-looking statements speak only as of the date of this press release and we undertake no obligation to publicly update or otherwise revise any forward-looking statement, whether as a result of new information, future events or otherwise, except where we are expressly required to do so by law.
This press release also contains estimates and other information that is based on industry publications, surveys and forecasts. This information involves a number of assumptions and limitations, and we have not independently verified the accuracy or completeness of the information.
CPS_F
6
| Contact for Analysts: | Contact for Media: | ||||
| Roger Hendriksen | Chris Andrews | ||||
| Cooper Standard | Cooper Standard | ||||
| (248) 596-6465 | (248) 596-6217 | ||||
|
roger.hendriksen@cooperstandard.com
|
candrews@cooperstandard.com
|
||||
Financial statements and related notes follow:
7
|
COOPER-STANDARD HOLDINGS INC.
|
|||||||||||||||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||||||||||||||||||
|
(Dollar amounts in thousands except share and per share amounts)
|
|||||||||||||||||||||||
| Quarter Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||||||
| Sales | $ | 696,882 | $ | 726,189 | $ | 2,375,439 | $ | 3,108,400 | |||||||||||||||
| Cost of products sold | 616,593 | 660,647 | 2,227,892 | 2,749,278 | |||||||||||||||||||
| Gross profit | 80,289 | 65,542 | 147,547 | 359,122 | |||||||||||||||||||
| Selling, administration & engineering expenses | 64,610 | 78,332 | 263,611 | 302,496 | |||||||||||||||||||
| Gain on sale of business, net | (520) | (3,391) | (2,834) | (191,571) | |||||||||||||||||||
| Amortization of intangibles | 1,979 | 4,793 | 11,611 | 17,966 | |||||||||||||||||||
| Impairment of assets held for sale | — | — | 86,470 | — | |||||||||||||||||||
| Other impairment charges | 16,653 | 18,993 | 17,893 | 23,139 | |||||||||||||||||||
| Restructuring charges | 16,246 | 21,888 | 39,482 | 51,102 | |||||||||||||||||||
| Operating (loss) profit | (18,679) | (55,073) | (268,686) | 155,990 | |||||||||||||||||||
| Interest expense, net of interest income | (18,174) | (10,255) | (59,167) | (44,113) | |||||||||||||||||||
| Equity in earnings of affiliates | 1,238 | 740 | 396 | 6,504 | |||||||||||||||||||
| Pension settlement charges | (184) | (15,819) | (184) | (15,819) | |||||||||||||||||||
| Other income (expense), net | 2,777 | (1,169) | (2,580) | (4,260) | |||||||||||||||||||
| (Loss) income before income taxes | (33,022) | (81,576) | (330,221) | 98,302 | |||||||||||||||||||
| Income tax (benefit) expense | (5,362) | (10,912) | (60,847) | 36,089 | |||||||||||||||||||
| Net (loss) income | (27,660) | (70,664) | (269,374) | 62,213 | |||||||||||||||||||
| Net loss attributable to noncontrolling interests | 481 | 3,280 | 1,769 | 5,316 | |||||||||||||||||||
| Net (loss) income attributable to Cooper-Standard Holdings Inc. | $ | (27,179) | $ | (67,384) | $ | (267,605) | $ | 67,529 | |||||||||||||||
| Weighted average shares outstanding | |||||||||||||||||||||||
| Basic | 16,928,472 | 16,859,946 | 16,913,850 | 17,146,124 | |||||||||||||||||||
| Diluted | 16,928,472 | 16,859,946 | 16,913,850 | 17,208,768 | |||||||||||||||||||
| Earnings (loss) per share: | |||||||||||||||||||||||
| Basic | $ | (1.61) | $ | (4.00) | $ | (15.82) | $ | 3.94 | |||||||||||||||
| Diluted | $ | (1.61) | $ | (4.00) | $ | (15.82) | $ | 3.92 | |||||||||||||||
8
|
COOPER-STANDARD HOLDINGS INC.
|
|||||||||||
| CONSOLIDATED BALANCE SHEETS | |||||||||||
| (Dollar amounts in thousands) | |||||||||||
| December 31, | |||||||||||
| 2020 | 2019 | ||||||||||
| Assets | (Unaudited) | ||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 438,438 | $ | 359,536 | |||||||
| Accounts receivable, net | 379,564 | 423,155 | |||||||||
| Tooling receivable, net | 82,150 | 148,175 | |||||||||
| Inventories | 143,742 | 143,439 | |||||||||
| Prepaid expenses | 29,748 | 34,452 | |||||||||
| Income tax receivable and refundable credits | 85,977 | 32,763 | |||||||||
| Other current assets | 100,110 | 60,750 | |||||||||
| Total current assets | 1,259,729 | 1,202,270 | |||||||||
| Property, plant and equipment, net | 892,309 | 988,277 | |||||||||
| Operating lease right-of-use assets, net | 109,795 | 83,376 | |||||||||
| Goodwill | 142,250 | 142,187 | |||||||||
| Intangible assets, net | 67,679 | 84,369 | |||||||||
| Deferred tax assets | 66,111 | 56,662 | |||||||||
| Other assets | 74,071 | 78,441 | |||||||||
| Total assets | $ | 2,611,944 | $ | 2,635,582 | |||||||
| Liabilities and Equity | |||||||||||
| Current liabilities: | |||||||||||
| Debt payable within one year | $ | 40,731 | $ | 61,449 | |||||||
| Accounts payable | 385,284 | 426,055 | |||||||||
| Payroll liabilities | 112,727 | 88,486 | |||||||||
| Accrued liabilities | 110,827 | 119,841 | |||||||||
| Current operating lease liabilities | 21,711 | 24,094 | |||||||||
| Total current liabilities | 671,280 | 719,925 | |||||||||
| Long-term debt | 982,760 | 746,179 | |||||||||
| Pension benefits | 152,230 | 140,010 | |||||||||
| Postretirement benefits other than pensions | 49,613 | 48,313 | |||||||||
| Long-term operating lease liabilities | 90,517 | 60,234 | |||||||||
| Deferred tax liabilities | 8,638 | 10,785 | |||||||||
| Other liabilities | 32,795 | 34,154 | |||||||||
| Total liabilities | 1,987,833 | 1,759,600 | |||||||||
| 7% Cumulative participating convertible preferred stock | — | — | |||||||||
| Equity: | |||||||||||
| Common stock | 17 | 17 | |||||||||
| Additional paid-in capital | 498,719 | 490,451 | |||||||||
| Retained earnings | 350,270 | 619,448 | |||||||||
| Accumulated other comprehensive loss | (241,896) | (253,741) | |||||||||
| Total Cooper-Standard Holdings Inc. equity | 607,110 | 856,175 | |||||||||
| Noncontrolling interests | 17,001 | 19,807 | |||||||||
| Total equity | 624,111 | 875,982 | |||||||||
| Total liabilities and equity | $ | 2,611,944 | $ | 2,635,582 | |||||||
9
10
Non-GAAP Measures
EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income (loss), adjusted earnings (loss) per share and free cash flow are measures not recognized under U.S. GAAP and which exclude certain non-cash and special items that may obscure trends and operating performance not indicative of the Company’s core financial activities. Management considers EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income (loss), adjusted earnings (loss) per share and free cash flow to be key indicators of the Company’s operating performance and believes that these and similar measures are widely used by investors, securities analysts and other interested parties in evaluating the Company’s performance. In addition, similar measures are utilized in the calculation of the financial covenants and ratios contained in the Company’s financing arrangements and management uses these measures for developing internal budgets and forecasting purposes. EBITDA is defined as net income (loss) adjusted to reflect income tax expense (benefit), interest expense net of interest income, depreciation and amortization, and adjusted EBITDA is defined as EBITDA further adjusted to reflect certain items that management does not consider to be reflective of the Company’s core operating performance. Adjusted EBITDA margin is adjusted EBITDA presented as a percentage of sales. Adjusted net income (loss) is defined as net income (loss) adjusted to reflect certain items that management does not consider to be reflective of the Company’s core operating performance. Adjusted basic and diluted earnings (loss) per share is defined as adjusted net income (loss) divided by the weighted average number of basic and diluted shares, respectively, outstanding during the period. Free cash flow is defined as net cash provided by operating activities minus capital expenditures and is useful to both management and investors in evaluating the Company’s ability to service and repay its debt.
When analyzing the Company’s operating performance, investors should use EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income (loss), adjusted earnings (loss) per share and free cash flow as supplements to, and not as alternatives for, net income (loss), operating income, or any other performance measure derived in accordance with U.S. GAAP, and not as an alternative to cash flow from operating activities as a measure of the Company’s liquidity. EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income (loss), adjusted earnings (loss) per share and free cash flow have limitations as analytical tools and should not be considered in isolation or as substitutes for analysis of the Company’s results of operations as reported under U.S. GAAP. Other companies may report EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income (loss), adjusted earnings (loss) per share and free cash flow differently and therefore the Company’s results may not be comparable to other similarly titled measures of other companies. In addition, in evaluating adjusted EBITDA and adjusted net income (loss), it should be noted that in the future the Company may incur expenses similar to or in excess of the adjustments in the below presentation. This presentation of adjusted EBITDA and adjusted net income (loss) should not be construed as an inference that the Company’s future results will be unaffected by special items. Reconciliations of EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income (loss) and free cash flow follow.
11
Reconciliation of Non-GAAP Measures
EBITDA and Adjusted EBITDA
The following table provides reconciliation of EBITDA and adjusted EBITDA from net (loss) income (unaudited):
| Quarter Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| (dollar amounts in thousands) | |||||||||||||||||||||||
| Net (loss) income attributable to Cooper-Standard Holdings Inc. | $ | (27,179) | $ | (67,384) | $ | (267,605) | $ | 67,529 | |||||||||||||||
| Income tax (benefit) expense | (5,362) | (10,912) | (60,847) | 36,089 | |||||||||||||||||||
| Interest expense, net of interest income | 18,174 | 10,255 | 59,167 | 44,113 | |||||||||||||||||||
| Depreciation and amortization | 37,502 | 39,985 | 154,229 | 151,953 | |||||||||||||||||||
| EBITDA | $ | 23,135 | $ | (28,056) | $ | (115,056) | $ | 299,684 | |||||||||||||||
| Impairment of assets held for sale | — | — | 86,470 | — | |||||||||||||||||||
|
Gain on sale of business, net (1)
|
(520) | (3,391) | (2,834) | (191,571) | |||||||||||||||||||
|
Restructuring charges (2)
|
16,246 | 21,888 | 39,482 | 51,102 | |||||||||||||||||||
|
Other impairment charges (3)
|
16,470 | 18,993 | 17,417 | 23,139 | |||||||||||||||||||
|
Pension settlement charges (4)
|
184 | 15,997 | 184 | 15,997 | |||||||||||||||||||
|
Project costs (5)
|
1,414 | 87 | 5,648 | 2,090 | |||||||||||||||||||
|
Lease termination costs (6)
|
87 | 164 | 771 | 1,167 | |||||||||||||||||||
| Divested noncontrolling interest debt extinguishment | — | — | 3,595 | — | |||||||||||||||||||
| Adjusted EBITDA | $ | 57,016 | $ | 25,682 | $ | 35,677 | $ | 201,608 | |||||||||||||||
| Sales | $ | 696,882 | $ | 726,189 | $ | 2,375,439 | $ | 3,108,400 | |||||||||||||||
| Net (loss) income margin | (3.9) | % | (9.3) | % | (11.3) | % | 2.2 | % | |||||||||||||||
| Adjusted EBITDA margin | 8.2 | % | 3.5 | % | 1.5 | % | 6.5 | % | |||||||||||||||
(1)Gain on sale of business primarily related to divestitures in 2020 and divestiture of AVS product line in 2019.
(2)Includes non-cash impairment charges related to restructuring.
(3)Other non-cash impairment charges in 2020 of $17,417 related to fixed assets and right-of-use operating lease assets, net of approximately $476 attributable to our noncontrolling interest. Impairment charges in 2019 related to fixed assets of $23,139.
(4)Non-cash pension settlement charges and administrative fees incurred related to certain of our U.S. and non-U.S. pension plans.
(5)Project costs recorded in selling, administration and engineering expense related to acquisitions and divestitures.
(6)Lease termination costs no longer recorded as restructuring charges in accordance with ASC 842.
12
Adjusted Net Income (Loss) and Adjusted Earnings (Loss) Per Share
The following table provides reconciliation of net (loss) income to adjusted net (loss) income and the respective earnings (loss) per share amounts (unaudited):
| Quarter Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| (dollar amounts in thousands, except per share amounts) | |||||||||||||||||||||||
| Net (loss) income attributable to Cooper-Standard Holdings Inc. | $ | (27,179) | $ | (67,384) | $ | (267,605) | $ | 67,529 | |||||||||||||||
| Impairment of assets held for sale | — | — | 86,470 | — | |||||||||||||||||||
|
Gain on sale of business, net (1)
|
(520) | (3,391) | (2,834) | (191,571) | |||||||||||||||||||
|
Restructuring charges (2)
|
16,246 | 21,888 | 39,482 | 51,102 | |||||||||||||||||||
|
Other impairment charges (3)
|
16,470 | 18,993 | 17,417 | 23,139 | |||||||||||||||||||
|
Pension settlement charges (4)
|
184 | 15,997 | 184 | 15,997 | |||||||||||||||||||
|
Project costs (5)
|
1,414 | 87 | 5,648 | 2,090 | |||||||||||||||||||
|
Lease termination costs (6)
|
87 | 164 | 771 | 1,167 | |||||||||||||||||||
| Divested noncontrolling interest debt extinguishment | — | — | 3,595 | — | |||||||||||||||||||
|
Tax impact of adjusting items (7)
|
(3,390) | (8,620) | (24,492) | 27,271 | |||||||||||||||||||
| Adjusted net income (loss) | $ | 3,312 | $ | (22,266) | $ | (141,364) | $ | (3,276) | |||||||||||||||
| Weighted average shares outstanding | |||||||||||||||||||||||
| Basic | 16,928,472 | 16,859,946 | 16,913,850 | 17,146,124 | |||||||||||||||||||
|
Diluted (8)
|
16,928,472 | 16,859,946 | 16,913,850 | 17,208,768 | |||||||||||||||||||
| (Loss) earnings per share: | |||||||||||||||||||||||
| Basic | $ | (1.61) | $ | (4.00) | $ | (15.82) | $ | 3.94 | |||||||||||||||
| Diluted | $ | (1.61) | $ | (4.00) | $ | (15.82) | $ | 3.92 | |||||||||||||||
| Adjusted earnings (loss) per share: | |||||||||||||||||||||||
| Basic | $ | 0.20 | $ | (1.32) | $ | (8.36) | $ | (0.19) | |||||||||||||||
| Diluted | $ | 0.19 | $ | (1.32) | $ | (8.36) | $ | (0.19) | |||||||||||||||
(1)Gain on sale of business primarily related to divestitures in 2020 and divestiture of AVS product line in 2019.
(2)Includes non-cash impairment charges related to restructuring.
(3)Other non-cash impairment charges in 2020 of $17,417 related to fixed assets and right-of-use operating lease assets, net of approximately $476 attributable to our noncontrolling interest. Impairment charges in 2019 related to fixed assets of $23,139.
(4)Non-cash pension settlement charges and administrative fees incurred related to certain of our U.S. and non-U.S. pension plans.
(5)Project costs recorded in selling, administration and engineering expense related to acquisitions and divestitures.
(6)Lease termination costs no longer recorded as restructuring charges in accordance with ASC 842.
(7)Represents the elimination of the income tax impact of the above adjustments, by calculating the income tax impact of these adjusting items using the appropriate tax rate for the jurisdiction where the charges were incurred.
(8)For the purpose of calculating adjusted diluted earnings (loss) per share for the quarter ended December 31, 2020 and the year ended December 31, 2019, the weighted average shares outstanding were 17,097,743 and 17,146,124, respectively.
13
Free Cash Flow
The following table provides a reconciliation of net cash provided by (used in) operating activities to free cash flow (unaudited):
| Quarter Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| (dollar amounts in thousands) | |||||||||||||||||||||||
|
Net cash provided by (used in) operating activities
|
$ | 10,598 | $ | 67,790 | $ | (15,934) | $ | 97,697 | |||||||||||||||
|
Capital expenditures
|
(18,387) | (33,381) | (91,794) | (164,466) | |||||||||||||||||||
|
Free cash flow
|
$ | (7,789) | $ | 34,409 | $ | (107,728) | $ | (66,769) | |||||||||||||||
14