Q2 Operating Performance Significantly
Outperforms Previously Provided Expectations Driven by Strong
Margin Expansion
2024 Second Quarter Results
- Sales of $237.1
million
- Gross profit of $53.7 million
(22.7% of sales)
- Operating income of $3.4
million
- Adjusted operating income of $5.4
million (2.3% of sales)
- Adjusted EBITDA of $16.1
million (6.8% of sales)
- Earnings per share ("EPS") of $0.10
- Adjusted EPS of $0.17
2024 Full-Year Guidance Update
- Reducing full-year 2024 revenue midpoint guidance by
$45 million to reflect updated FX
rates (~$12 million impact), updated
OEM production volumes (~$18 million
impact) and potential volatility in non-OEM and customer
demand-based products (~$15 million
impact)
- Revenue guidance of $940
million - $970 million
(midpoint of $955 million)
- Increasing gross margin midpoint guidance by 50 basis points to
reflect continued material cost improvement and operational
excellence
- Gross margin guidance of 22.75% - 23.0%
- Reducing adjusted operating margin and EBITDA margin
expectations to reflect lower contribution from reduced revenue
expectations, offset by improved gross margin performance and
continued operating cost control
- Adjusted operating margin guidance of ~2.75%
- Adjusted EBITDA guidance of $58
million - $64 million
(adjusted EBITDA margin of 6.2% - 6.6%)
- Adjusted EPS guidance of $0.18
- $0.28 (midpoint of $0.23)
NOVI,
Mich., July 31, 2024 /PRNewswire/ -- Stoneridge,
Inc. (NYSE: SRI) today announced financial results for the
second quarter ended June 30, 2024, with sales of $237.1 million and earnings per share of
$0.10. Adjusted EPS was $0.17.
For the second quarter of 2024, Stoneridge reported gross profit
of $53.7 million (22.7% of
sales), an increase of 250 basis points relative to the first
quarter of 2024. Operating income of $3.4 million resulted in adjusted operating
income of $5.4 million (2.3% of
sales), an increase of 210 basis points relative to the first
quarter of 2024. Adjusted EBITDA was $16.1 million (6.8% of sales), an increase
of 410 basis points relative to the first quarter of 2024.
Second quarter results were favorably impacted by non-operating
foreign currency of approximately $2.3
million.
The exhibits attached hereto provide reconciliation detail on
normalizing adjustments of non-GAAP financial measures used in this
press release.
Jim Zizelman, president and chief
executive officer, commented, "Our second quarter performance
highlights our continued focus on improving the fundamentals of our
business leading to significantly improved margins and significant
outperformance relative to our prior expectations. This was
primarily driven by continued material cost reductions, improved
operational excellence, including reduced quality-related costs,
and operating cost control as we continue to execute on the key
initiatives we set at the beginning of the year. Our efforts to
reduce material costs and control operating costs contributed to a
250 basis point improvement in gross margin and a 210 basis point
improvement in adjusted operating margin over the first quarter.
Including the benefit of non-operating FX income, adjusted EBITDA
margin improved by 410 basis points over the first quarter to 6.8%
of sales. We continue to improve the financial performance of the
business while maintaining our robust approach to technology
innovation and growth."
Zizelman continued, "While we continue to drive operational
performance improvement, we remain focused on flawless execution of
the program launches that will drive strong growth
going-forward. We are excited to announce that during the second
quarter we began shipping our first MirrorEye OEM systems to Volvo
for the launch of their FH Aero model in Europe. Similarly, our MirrorEye program with
Peterbilt launched on Models 579 and 567 in North America in July. Both customers
are focusing significant marketing efforts on MirrorEye as a
differentiating product in the market. Initial customer feedback
has been excellent. For example, Volvo recently announced one of
their largest deals ever, in which they have received an order for
1,500 vehicles all of which will be equipped with MirrorEye to be
delivered throughout 2024 and 2025. While we have experienced some
volatility as new truck production and our programs ramp up, we
expect volumes to continue to accelerate for the remainder of the
year bringing take rates at least inline with our original
expectations. We continue to expect MirrorEye to gain momentum in
the second half of this year, as our first OEM program in
Europe maintains its strong take
rates and the two recently launched programs continue to ramp up in
production."
Zizelman concluded, "Our robust backlog continues to provide a
strong foundation for our strategy focused on technologies and
capabilities that will drive continued long-term growth. Last
month, Volvo Bus announced they have selected Stoneridge to provide
connected services and digital solutions using our artificial
intelligence-based fuel advice system in a pilot program this year.
This partnership is aligned with our ongoing focus on data
services, software and AI to drive advanced system capabilities and
expansion of our existing technology platforms and products to
drive long-term profitable growth."
Second Quarter in Review
Electronics sales of $153.5 million decreased by 6.4% relative to
adjusted sales of the second quarter of 2023. This decrease
was primarily driven by lower sales in both the European and North
American commercial vehicle end markets and the impact of
retroactive pricing recognized in the second quarter of 2023 of
approximately $3.3 million. This is
partially offset by higher sales in the European off-highway
vehicle end market. Second quarter adjusted operating margin of
7.6% improved by 230 basis points relative to the adjusted
operating margin of the second quarter of 2023, primarily due to
lower direct material costs as a percentage of sales, as well as
lower D&D and SG&A costs.
Control Devices sales of $80.9 million decreased by 13.1%
relative to sales of the second quarter of 2023. This decrease was
primarily due to lower sales in the North American passenger
vehicle end market due to lower customer volumes and the expected
wind-down of end-of-life programs as well as lower China automotive sales. Second quarter
operating margin of 4.6% decreased by 130 basis points relative to
the adjusted operating margin of the second quarter of 2023,
primarily due to lower contribution from lower sales, partially
offset by lower direct material costs as a percentage of sales and
lower D&D costs.
Stoneridge Brazil sales of $11.8 million decreased by $3.1 million relative to sales in the second
quarter of 2023. This decrease was primarily due to lower sales in
local OEM products, tracking devices and monitoring service fees.
Second quarter operating performance of approximately break-even
decreased by approximately $0.9 million relative to the second quarter
of 2023, primarily due to lower contribution from lower sales
volumes partially offset by lower direct material costs.
Relative to the first quarter of 2024, Electronics adjusted
sales of $153.5 million,
decreased by $2.6 million, or 1.7%.
This slight decrease was driven primarily by the unfavorable impact
of foreign currency of approximately $2.2
million. Second quarter adjusted operating margin increased
by 310 basis points relative to the first quarter of 2024,
primarily due to material cost improvements, lower quality-related
costs and lower engineering costs.
Relative to the first quarter of 2024, Control Devices sales
increased by 3.7%. This increase was primarily due to higher sales
in the North American passenger vehicle end market as well as
higher commercial vehicle sales in China. Second quarter adjusted operating
margin increased by 180 basis points relative to the first quarter
of 2024, primarily due to benefits recognized from completed
negotiations related to price and volume, improved operational
execution and lower SG&A and D&D costs as a result of
operating cost control efforts.
Relative to the first quarter of 2024, Stoneridge Brazil sales
decreased by $0.4 million. This was
primarily the result of the unfavorable foreign currency impact of
approximately $0.6 million. Second
quarter operating performance decreased by $0.2 million relative to the first quarter of
2024, primarily due to unfavorable foreign currency impact of
approximately $0.2 million.
Cash and Debt Balances
As of June 30, 2024, Stoneridge had compliance net
debt of $161.4 million resulting in a
net debt to trailing twelve-month EBITDA compliance leverage ratio
of 2.89x, an improvement of 0.24x compared to December 31, 2023.
The Company continues to focus on both operating performance and
working capital improvement to drive cash performance, particularly
related to inventory reduction. During the first half of the
year, inventory balances declined by $9.0
million. The Company expects to continue to reduce inventory
balances throughout the year. The Company expects a net debt to
EBITDA ratio for compliance purposes of approximately 2.5x by the
end of 2024.
2024 Outlook
The Company is updating its previously provided full-year 2024
guidance ranges including sales guidance of $940 million to
$970 million, gross margin guidance of 22.75% to 23.0%,
adjusted operating margin guidance of approximately 2.75%, adjusted
earnings per share guidance of $0.18
to $0.28 and adjusted EBITDA guidance
of $58 million to $64 million, or 6.2% to 6.6% of
sales.
Matt Horvath, chief financial
officer, commented, "We are updating our full-year 2024 revenue
guidance to reflect updated foreign currency rates, updated OEM
production volumes and current expectations for non-OEM and
customer demand-based products. This results in a midpoint of
$955 million for the year. Due
primarily to our year-to-date performance, expectation of continued
reduction in material costs and a continued focus on operational
excellence, we are increasing our full-year gross margin
expectations by 50 basis points. We are expecting improved gross
margin and operating cost control to significantly offset the
decremental impact of reduced revenue. As a result, we are reducing
our adjusted EBITDA margin midpoint guidance by 30 basis points, or
$61 million of adjusted EBITDA. This
results in a 130 basis point margin improvement and 27% growth in
adjusted EBITDA over 2023. Finally, we are reducing our full-year
adjusted EPS guidance to a midpoint of $0.23 to reflect the lower contribution from
reduced sales partially offset by improved operating
performance."
Horvath, concluded, "By continuing to focus on improving the
fundamentals of our business, we drove significant margin expansion
across our business in the second quarter. Additionally, we
continue to focus on inventory reduction to improve our cash
position and reduce our leverage profile. We expect to
continue those efforts in the second half of the year to help drive
financial performance. Stoneridge remains well positioned to
outpace our underlying end market growth and drive significant
earnings expansion going forward."
Conference Call on the Web
A live Internet broadcast
of Stoneridge's conference call regarding 2024 second quarter
results can be accessed at 9:00 a.m. Eastern
Time on Thursday, August 1, 2024,
at www.stoneridge.com, which will also offer a webcast
replay.
About Stoneridge, Inc.
Stoneridge, Inc., headquartered
in Novi, Michigan, is a global
designer and manufacturer of highly engineered electrical and
electronic systems, components and modules for the automotive,
commercial, off-highway and agricultural vehicle markets.
Additional information about Stoneridge can be found at
www.stoneridge.com.
Forward-Looking Statements
Statements in this press
release contain "forward-looking statements" under the Private
Securities Litigation Reform Act of 1995. These statements appear
in a number of places in this report and may include statements
regarding the intent, belief or current expectations of the
Company, with respect to, among other things, our (i) future
product and facility expansion, (ii) acquisition strategy, (iii)
investments and new product development, (iv) growth opportunities
related to awarded business, and (v) operational expectations.
Forward-looking statements may be identified by the words "will,"
"may," "should," "designed to," "believes," "plans," "projects,"
"intends," "expects," "estimates," "anticipates," "continue," and
similar words and expressions. The forward-looking statements are
subject to risks and uncertainties that could cause actual events
or results to differ materially from those expressed in or implied
by the statements. Important factors that could cause actual
results to differ materially from those in the forward-looking
statements include, among other factors:
- the ability of our suppliers to supply us with parts and
components at competitive prices on a timely basis, including the
impact of potential tariffs and trade considerations on their
operations and output;
- fluctuations in the cost and availability of key materials and
components (including semiconductors, printed circuit boards,
resin, aluminum, steel and copper) and our ability to offset cost
increases through negotiated price increases with our customers or
other cost reduction actions, as necessary;
- global economic trends, competition and geopolitical risks,
including impacts from ongoing or potential global conflicts and
any related sanctions and other measures, or an escalation of
sanctions, tariffs or other trade tensions between the U.S. and
other countries;
- our ability to achieve cost reductions that offset or exceed
customer-mandated selling price reductions;
- the reduced purchases, loss or bankruptcy of a major customer
or supplier;
- the costs and timing of business realignment, facility closures
or similar actions;
- a significant change in automotive, commercial, off-highway or
agricultural vehicle production;
- competitive market conditions and resulting effects on sales
and pricing;
- foreign currency fluctuations and our ability to manage those
impacts;
- customer acceptance of new products;
- our ability to successfully launch/produce products for awarded
business;
- adverse changes in laws, government regulations or market
conditions affecting our products, our suppliers, or our customers'
products;
- our ability to protect our intellectual property and
successfully defend against assertions made against us;
- liabilities arising from warranty claims, product recall or
field actions, product liability and legal proceedings to which we
are or may become a party, or the impact of product recall or field
actions on our customers;
- labor disruptions at our facilities, or at any of our
significant customers or suppliers;
- business disruptions due to natural disasters or other
disasters outside of our control;
- the amount of our indebtedness and the restrictive covenants
contained in the agreements governing our indebtedness, including
our revolving Credit Facility;
- capital availability or costs, including changes in interest
rates;
- the failure to achieve the successful integration of any
acquired company or business;
- risks related to a failure of our information technology
systems and networks, and risks associated with current and
emerging technology threats and damage from computer viruses,
unauthorized access, cyber-attack and other similar disruptions;
and
- the items described in Part I, Item IA ("Risk Factors") in our
Form 10-K filed with the SEC.
The forward-looking statements contained herein represent our
estimates only as of the date of this release and should not be
relied upon as representing our estimates as of any subsequent
date. While we may elect to update these forward-looking
statements at some point in the future, we specifically disclaim
any obligation to do so, whether to reflect actual results, changes
in assumptions, changes in other factors affecting such
forward-looking statements or otherwise.
Use of Non-GAAP Financial Information
This press
release contains information about the Company's financial results
that is not presented in accordance with accounting principles
generally accepted in the United
States ("GAAP"). Such non-GAAP financial measures are
reconciled to their closest GAAP financial measures at the end of
this press release. The provision of these non-GAAP financial
measures for 2024 and 2023 is not intended to indicate that
Stoneridge is explicitly or implicitly providing projections on
those non-GAAP financial measures, and actual results for such
measures are likely to vary from those presented. The
reconciliations include all information reasonably available to the
Company at the date of this press release and the adjustments that
management can reasonably predict.
Management believes the non-GAAP financial measures used in this
press release are useful to both management and investors in their
analysis of the Company's financial position and results of
operations. In particular, management believes that adjusted sales,
adjusted operating income and margin, adjusted income (loss) before
tax, adjusted income tax expense (benefit), adjusted net income,
adjusted EPS, EBITDA, adjusted EBITDA, adjusted net debt, adjusted
debt and adjusted cash are useful measures in assessing the
Company's financial performance by excluding certain items that are
not indicative of the Company's core operating performance or that
may obscure trends useful in evaluating the Company's continuing
operating activities. Management also believes that these measures
are useful to both management and investors in their analysis of
the Company's results of operations and provide improved
comparability between fiscal periods.
Adjusted sales, adjusted operating income and margin, adjusted
income (loss) before tax, adjusted income tax expense (benefit),
adjusted net income, adjusted EPS, EBITDA, adjusted EBITDA,
adjusted net debt, adjusted debt and adjusted cash should not be
considered in isolation or as a substitute for sales, operating
income, income (loss) before tax, income tax expense (benefit), net
income, EPS, debt, cash and cash equivalents, cash provided by
operating activities or other income statement or cash flow
statement data prepared in accordance with GAAP.
CONSOLIDATED BALANCE
SHEETS
|
|
(in
thousands)
|
|
June 30,
2024
|
|
December 31,
2023
|
|
|
(Unaudited)
|
|
|
ASSETS
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
42,112
|
|
$
40,841
|
Accounts receivable,
less reserves of $620 and $1,058, respectively
|
|
168,215
|
|
166,545
|
Inventories,
net
|
|
178,749
|
|
187,758
|
Prepaid expenses and
other current assets
|
|
32,882
|
|
34,246
|
Total current
assets
|
|
421,958
|
|
429,390
|
Long-term
assets:
|
|
|
|
|
Property, plant and
equipment, net
|
|
103,061
|
|
110,126
|
Intangible assets,
net
|
|
43,586
|
|
47,314
|
Goodwill
|
|
34,244
|
|
35,295
|
Operating lease
right-of-use asset
|
|
8,722
|
|
10,795
|
Investments and other
long-term assets, net
|
|
55,080
|
|
46,980
|
Total long-term
assets
|
|
244,693
|
|
250,510
|
Total assets
|
|
$
666,651
|
|
$
679,900
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Current portion of
debt
|
|
$
2,064
|
|
$
2,113
|
Accounts
payable
|
|
108,085
|
|
111,925
|
Accrued expenses and
other current liabilities
|
|
76,098
|
|
64,203
|
Total current
liabilities
|
|
186,247
|
|
178,241
|
Long-term
liabilities:
|
|
|
|
|
Revolving credit
facility
|
|
187,417
|
|
189,346
|
Deferred income
taxes
|
|
6,276
|
|
7,224
|
Operating lease
long-term liability
|
|
5,814
|
|
7,684
|
Other long-term
liabilities
|
|
10,446
|
|
9,688
|
Total long-term
liabilities
|
|
209,953
|
|
213,942
|
Shareholders'
equity:
|
|
|
|
|
Preferred Shares,
without par value, 5,000 shares authorized, none issued
|
|
—
|
|
—
|
Common Shares, without
par value, 60,000 shares authorized, 28,966 and
28,966 shares issued
and 27,679 and 27,549
shares outstanding at June 30, 2024 and December 31,
2023, respectively,
with no stated
value
|
|
—
|
|
—
|
Additional paid-in
capital
|
|
224,599
|
|
227,340
|
Common Shares held in
treasury, 1,287 and 1,417 shares at June 30, 2024
and December 31, 2023,
respectively, at cost
|
|
(39,066)
|
|
(43,344)
|
Retained
earnings
|
|
193,169
|
|
196,509
|
Accumulated other
comprehensive loss
|
|
(108,251)
|
|
(92,788)
|
Total shareholders'
equity
|
|
270,451
|
|
287,717
|
Total liabilities and
shareholders' equity
|
|
$
666,651
|
|
$
679,900
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|
|
|
Three months
ended
June 30,
|
|
Six months
ended
June 30,
|
(in thousands,
except per share data)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
237,059
|
|
$
266,814
|
|
$
476,216
|
|
$
508,139
|
Costs and
expenses:
|
|
|
|
|
|
|
|
|
Cost of goods
sold
|
|
183,319
|
|
206,326
|
|
374,119
|
|
404,849
|
Selling, general and
administrative
|
|
31,876
|
|
33,491
|
|
62,299
|
|
63,354
|
Design and
development
|
|
18,457
|
|
22,666
|
|
36,060
|
|
39,634
|
Operating
income
|
|
3,407
|
|
4,331
|
|
3,738
|
|
302
|
Interest expense,
net
|
|
3,801
|
|
3,120
|
|
7,435
|
|
5,866
|
Equity in loss of
investee
|
|
52
|
|
329
|
|
329
|
|
500
|
Other (income) expense,
net
|
|
(2,296)
|
|
2,387
|
|
(260)
|
|
3,535
|
Income (loss) before
income taxes
|
|
1,850
|
|
(1,505)
|
|
(3,766)
|
|
(9,599)
|
(Benefit) provision for
income taxes
|
|
(936)
|
|
1,487
|
|
(426)
|
|
779
|
Net income
(loss)
|
|
$
2,786
|
|
$
(2,992)
|
|
$
(3,340)
|
|
$
(10,378)
|
|
|
|
|
|
|
|
|
|
Income (loss) per
share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
0.10
|
|
$
(0.11)
|
|
$
(0.12)
|
|
$
(0.38)
|
Diluted
|
|
$
0.10
|
|
$
(0.11)
|
|
$
(0.12)
|
|
$
(0.38)
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
27,611
|
|
27,452
|
|
27,570
|
|
27,400
|
Diluted
|
|
27,853
|
|
27,452
|
|
27,570
|
|
27,400
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
Six months ended
June 30, (in thousands)
|
|
2024
|
|
2023
|
|
|
|
|
|
OPERATING
ACTIVITIES:
|
|
|
|
|
Net loss
|
|
$
(3,340)
|
|
$
(10,378)
|
Adjustments to
reconcile net loss to net cash provided by (used for) operating
activities:
|
|
|
|
|
Depreciation
|
|
13,054
|
|
13,161
|
Amortization,
including accretion and write-off of deferred financing
costs
|
|
4,440
|
|
4,004
|
Deferred income
taxes
|
|
(7,004)
|
|
(3,782)
|
Loss of equity method
investee
|
|
329
|
|
500
|
Loss (gain) on sale of
fixed assets
|
|
258
|
|
(854)
|
Share-based
compensation expense
|
|
2,207
|
|
1,271
|
Excess tax deficiency
related to share-based compensation expense
|
|
238
|
|
66
|
Changes in operating
assets and liabilities:
|
|
|
|
|
Accounts receivable,
net
|
|
(6,094)
|
|
(28,100)
|
Inventories,
net
|
|
3,438
|
|
(23,142)
|
Prepaid expenses and
other assets
|
|
(1,038)
|
|
3,313
|
Accounts
payable
|
|
(849)
|
|
27,069
|
Accrued expenses and
other liabilities
|
|
12,123
|
|
12,184
|
Net cash provided by
(used for) operating activities
|
|
17,762
|
|
(4,688)
|
|
|
|
|
|
INVESTING
ACTIVITIES:
|
|
|
|
|
Capital expenditures,
including intangibles
|
|
(12,920)
|
|
(18,025)
|
Proceeds from sale of
fixed assets
|
|
222
|
|
1,729
|
Investment in venture
capital fund, net
|
|
(260)
|
|
—
|
Net cash used for
investing activities
|
|
(12,958)
|
|
(16,296)
|
|
|
|
|
|
FINANCING
ACTIVITIES:
|
|
|
|
|
Revolving credit
facility borrowings
|
|
57,000
|
|
42,000
|
Revolving credit
facility payments
|
|
(58,000)
|
|
(38,068)
|
Proceeds from issuance
of debt
|
|
17,677
|
|
16,402
|
Repayments of
debt
|
|
(17,690)
|
|
(18,086)
|
Repurchase of Common
Shares to satisfy employee tax withholding
|
|
(666)
|
|
(1,325)
|
Net cash (used for)
provided by financing activities
|
|
(1,679)
|
|
923
|
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
(1,854)
|
|
(32)
|
Net change in cash and
cash equivalents
|
|
1,271
|
|
(20,093)
|
Cash and cash
equivalents at beginning of period
|
|
40,841
|
|
54,798
|
|
|
|
|
|
Cash and cash
equivalents at end of period
|
|
$
42,112
|
|
$
34,705
|
|
|
|
|
|
Supplemental disclosure
of cash flow information:
|
|
|
|
|
Cash paid for
interest, net
|
|
$
8,003
|
|
$
5,622
|
Cash paid for income
taxes, net
|
|
$
4,372
|
|
$
5,927
|
Regulation G
Non-GAAP Financial Measure Reconciliations
|
|
Exhibit 1 -
Reconciliation of Adjusted EPS
|
|
Reconciliation of Q2
2024 Adjusted EPS
|
(USD in millions,
except EPS)
|
Q2
2024
|
|
Q2 2024
EPS
|
Net
Income
|
$
2.8
|
|
$
0.10
|
|
|
|
|
Add: After-Tax Business
Realignment Costs
|
1.9
|
|
0.07
|
Adjusted Net
Income
|
$
4.7
|
|
$
0.17
|
Exhibit 2 –
Reconciliation of Adjusted EBITDA
|
|
(USD in
millions)
|
Q1
2023
|
|
Q2
2023
|
|
Q3
2023
|
|
Q4
2023
|
|
Q1
2024
|
|
Q2
2024
|
Income (Loss) Before
Tax
|
$ (8.1)
|
|
$ (1.5)
|
|
$
4.4
|
|
$
3.2
|
|
$
(5.6)
|
|
$ 1.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
2.7
|
|
3.1
|
|
3.3
|
|
3.8
|
|
3.6
|
|
3.8
|
Depreciation and
amortization
|
8.3
|
|
8.4
|
|
8.5
|
|
8.4
|
|
8.6
|
|
8.5
|
EBITDA
|
$
3.0
|
|
$ 10.0
|
|
$ 16.2
|
|
$ 15.5
|
|
$
6.6
|
|
$
14.2
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Pre-Tax Business
Realignment Costs
|
1.3
|
|
1.9
|
|
1.2
|
|
0.1
|
|
—
|
|
1.9
|
Less: Pre-Tax Gain on
Disposal of Fixed Assets
|
(0.8)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Add: Pre-Tax
Environmental Remediation Costs
|
0.1
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Add: Pre-Tax Brazilian
Indirect Tax Credits, Net
|
—
|
|
—
|
|
(0.5)
|
|
—
|
|
—
|
|
—
|
Adjusted
EBITDA
|
$
3.6
|
|
$ 11.9
|
|
$ 17.0
|
|
$ 15.6
|
|
$
6.6
|
|
$
16.1
|
Exhibit 3 -
Reconciliation of Adjusted Operating Income
|
|
(USD in
millions)
|
Q1
2024
|
|
Q2
2024
|
Operating
Income
|
$
0.3
|
|
$
3.4
|
|
|
|
|
Add: Pre-Tax Business
Realignment Costs
|
—
|
|
1.9
|
Adjusted Operating
Income
|
$
0.3
|
|
$
5.4
|
Exhibit 4 – Segment
Adjusted Operating Income
|
Reconciliation of
Control Devices Adjusted Operating Income
|
|
(USD in
millions)
|
Q2
2023
|
|
Q1
2024
|
|
Q2
2024
|
Control Devices
Operating Income
|
$
5.1
|
|
$
2.2
|
|
$
3.7
|
|
|
|
|
|
|
Add: Pre-Tax Business
Realignment Costs
|
0.4
|
|
—
|
|
—
|
Control Devices
Adjusted Operating Income
|
$
5.5
|
|
$
2.2
|
|
$
3.7
|
|
|
Reconciliation of
Electronics Adjusted Operating Income
|
|
(USD in
millions)
|
Q2
2023
|
|
Q1
2024
|
|
Q2
2024
|
Electronics
Operating Income
|
$
7.4
|
|
$
7.1
|
|
$
9.8
|
|
|
|
|
|
|
Add: Pre-Tax Business
Realignment Costs
|
1.3
|
|
—
|
|
1.9
|
Electronics Adjusted
Operating Income
|
$
8.8
|
|
$
7.1
|
|
$ 11.7
|
Exhibit 5 –
Reconciliation of Electronics Adjusted Sales
|
|
(USD in
millions)
|
Q2
2023
|
|
Q1
2024
|
|
Q2
2024
|
Electronics
Sales
|
$
168.3
|
|
$
156.1
|
|
$
153.5
|
|
|
|
|
|
|
Less: Sales from Spot
Purchases Recoveries
|
(4.4)
|
|
—
|
|
—
|
Electronics Adjusted
Sales
|
$
163.9
|
|
$
156.1
|
|
$
153.5
|
Exhibit 6 –
Reconciliation of Adjusted Tax Rate
|
|
Reconciliation of Q2
2024 Adjusted Tax Rate
|
(USD in
millions)
|
Q2
2024
|
|
Tax
Rate
|
Income Before
Tax
|
$
1.9
|
|
|
|
|
|
|
Add: Pre-Tax Business
Realignment Costs
|
1.9
|
|
|
|
|
|
|
Adjusted Income
Before Tax
|
$
3.8
|
|
|
|
|
|
|
Income Tax
Benefit
|
(0.9)
|
|
(50.6) %
|
|
|
|
|
Add: Tax Impact from
Pre-Tax Adjustments
|
-
|
|
|
|
|
|
|
Adjusted Income Tax
Benefit on Adjusted Income Before Tax
|
$
(0.9)
|
|
(24.3) %
|
Exhibit 7 –
Reconciliation of Compliance Leverage Ratio
|
|
Reconciliation of
Adjusted EBITDA for Compliance Calculation
|
|
|
(USD in
millions)
|
Q1
2023
|
|
Q2
2023
|
|
Q3
2023
|
|
Q4
2023
|
|
Q1
2024
|
|
Q2
2024
|
Income (Loss) Before
Tax
|
$ (8.1)
|
|
$ (1.5)
|
|
$ 4.4
|
|
3.2
|
|
(5.6)
|
|
1.9
|
Interest Expense,
net
|
2.7
|
|
3.1
|
|
3.3
|
|
3.8
|
|
3.6
|
|
3.8
|
Depreciation and
Amortization
|
8.3
|
|
8.4
|
|
8.5
|
|
8.4
|
|
8.6
|
|
8.5
|
EBITDA
|
$
3.0
|
|
$ 10.0
|
|
$ 16.2
|
|
$ 15.5
|
|
$
6.6
|
|
$ 14.2
|
|
|
|
|
|
|
|
|
|
|
|
|
Compliance
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-Cash
Impairment Charges and Write-offs or Write Downs
|
—
|
|
—
|
|
—
|
|
—
|
|
0.2
|
|
—
|
Add: Adjustments from
Foreign Currency Impact
|
1.4
|
|
3.1
|
|
0.4
|
|
(0.7)
|
|
2.2
|
|
(2.4)
|
Add: Extraordinary,
Non-recurring or Unusual Items
|
0.2
|
|
—
|
|
0.5
|
|
—
|
|
—
|
|
—
|
Add: Cash Restructuring
Charges
|
1.4
|
|
0.5
|
|
0.1
|
|
0.3
|
|
1.6
|
|
0.5
|
Add: Charges for
Transactions, Amendments, and Refinances
|
—
|
|
—
|
|
—
|
|
0.3
|
|
—
|
|
—
|
Add: Adjustment to
Autotech Fund II Investment
|
0.2
|
|
0.3
|
|
0.1
|
|
(0.1)
|
|
0.3
|
|
0.1
|
Adjusted EBITDA
(Compliance)
|
$
6.1
|
|
$ 13.9
|
|
$ 17.4
|
|
$ 15.3
|
|
$ 10.9
|
|
$ 12.3
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted TTM EBITDA
(Compliance)
|
|
|
|
|
|
|
$ 52.7
|
|
$ 57.5
|
|
$ 55.9
|
Reconciliation of
Adjusted Cash for Compliance Calculation
|
(USD in
millions)
|
Q4
2023
|
|
Q1
2024
|
|
Q2
2024
|
Total Cash and Cash
Equivalents
|
$
40.8
|
|
$
48.4
|
|
$
42.1
|
|
|
|
|
|
|
Less: 35% of Cash in
Foreign Locations
|
(12.8)
|
|
(14.8)
|
|
(12.5)
|
Total Adjusted Cash
(Compliance)
|
$
28.0
|
|
$
33.6
|
|
$
29.6
|
|
Reconciliation of
Adjusted Debt for Compliance Calculation
|
(USD in
millions)
|
Q4
2023
|
|
Q1
2024
|
|
Q2
2024
|
Total
Debt
|
$ 191.5
|
|
$ 196.5
|
|
$ 189.5
|
|
|
|
|
|
|
Outstanding Letters of
Credit
|
1.6
|
|
1.6
|
|
1.6
|
Total Adjusted Debt
(Compliance)
|
$ 193.0
|
|
$ 198.1
|
|
$ 191.1
|
|
|
|
|
|
|
Adjusted Net Debt
(Compliance)
|
$ 165.0
|
|
$ 164.5
|
|
$ 161.4
|
Compliance Leverage
Ratio (Net Debt / TTM EBITDA)
|
3.13x
|
|
2.86x
|
|
2.89x
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/stoneridge-reports-second-quarter-2024-results-302211592.html
SOURCE Stoneridge, Inc.