MirrorEye Becomes Standard Equipment on
Several European Truck Platforms
MirrorEye OEM Programs to Launch with
Daimler Truck North America and a European Brand
Year-to-Date Cash Performance Improved
$31.3 million vs. Same Period in
2023
2024 Third Quarter Results
- Sales of $213.8
million
- Gross profit of $44.5
million
- Adjusted gross profit of $44.6
million (20.9% of sales)
- Operating income of $0.3
million
- Adjusted operating income of $0.7
million (0.3% of sales)
- Adjusted EBITDA of $9.2
million (4.3% of sales)
- Adjusted EBITDA was unfavorably impacted by $2.6 million related to operating FX and
non-operating expenses vs. prior expectations
- Income tax expense of $3.4
million
- Adjusted income tax expense of $3.5
million
- Loss per share ("EPS") of $(0.26)
- Adjusted EPS of $(0.24)
- Year-to-date cash performance of $13.3 million improved $31.3 million vs. the same period in 2023
- Year-to-date inventory reduction of $11.3 million
2024 Full-Year Guidance Update
- Revenue guidance of $895 million
- $905 million (midpoint of
$900 million)
- Reflecting current market conditions resulting in significant
production volume reductions across our weighted-average end
markets of ~(3.6)% vs. prior guidance
- Updating full-year 2024 guidance to reflect reduced revenue
expectations
- Adjusted Gross Margin ~21.5%
- Adjusted Operating Margin ~1.0%
- Adjusted EBITDA of $42 million to
$44 million (adjusted EBITDA
margin of ~4.7%)
- Adjusted EPS of $(0.35) -
$(0.40) considering a full-year
adjusted income tax expense of $4.0
million - $4.5 million
NOVI,
Mich., Oct. 30, 2024 /PRNewswire/ -- Stoneridge,
Inc. (NYSE: SRI) today announced financial results for the
third quarter ended September 30, 2024, with sales of
$213.8 million, gross profit of
$44.5 million and adjusted
gross profit of $44.6 million
(20.9% of sales). Operating income was $0.3 million resulting in adjusted operating
income of $0.7 million (0.3% of
sales). Income tax expense was $3.4 million resulting in adjusted income
tax expense of $3.5 million.
Loss per share was $(0.26) and
adjusted EPS was $(0.24). Adjusted
EBITDA was $9.2 million (4.3% of
sales). 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, "During the third quarter, our focus
remained on improving the fundamentals of our business. Our efforts
to improve operational efficiency resulted in reduced
quality-related costs while reductions to operating expenses helped
to offset some of the significant market-related challenges we
faced. That said, like many of our peers, third quarter performance
was significantly impacted by continued pressure across all of our
major end markets resulting in reduced customer production. We will
continue to improve fundamental financial performance through
operational excellence and a focus on controllable costs."
Zizelman continued, "While we continue to drive operational
performance improvement, we remain focused on our key growth
initiatives, including new business awards and the flawless
execution of the program launches that will drive growth
going-forward. We continue to build momentum with MirrorEye in both
our OEM and fleet channels. Earlier this week, we announced
MirrorEye will be available on Daimler Truck North America's new
fifth generation Freightliner Cascadia truck, which begins series
production in mid-2025. We also announced that MirrorEye will be
launching with an additional European brand, as part of an
extension of a previously launched global OEM MirrorEye program, in
the fourth quarter of this year. MirrorEye will be offered as
standard equipment on several of this brands' models as well as an
option on their other truck models. Similarly, our other European
OEM customers, DAF and Volvo, have now made their respective camera
monitor systems standard on several key truck platforms. The
standardization of MirrorEye with several OEM customers across
several key truck platforms shows the strong momentum we are
creating for the product. Additionally, we continue to expand our
retrofit applications with new partnerships with DB Schenker in
North America and VDL Bus and
Coach in Europe. Finally, during
the quarter, we continued to drive growth opportunities for Control
Devices as well, with our first ever award related to our Leak
Detection Module technology for an all-new hybrid vehicle with a
Chinese OEM customer. This strategic technology is well-positioned
for growth amid the global hybrid vehicle expansion and is also
applicable to traditional powertrain vehicles to improve the
effectiveness of their emissions systems."
Zizelman concluded, "While we expect continued challenges across
our end markets for the remainder of the year and into 2025, we
continue to focus on the variables that we can control as we
respond efficiently and effectively to macroeconomic headwinds that
are prevalent across our industry. We remain confident that our
efforts to fundamentally improve business performance and our
continued focus on key growth initiatives will drive long-term
profitable growth for our shareholders."
Third Quarter in Review
Electronics sales of $135.7 million decreased by 4.7% relative to
adjusted sales of the third quarter of 2023. This was
primarily driven by lower customer production volumes in the
European and North American commercial vehicle markets and lower
sales in the European off-highway end market. This decline was
partially mitigated by the ramp-up of recently launched programs,
including MirrorEye and the Company's next generation tachograph.
Third quarter adjusted operating margin of 2.8% declined by 330
basis points relative to the third quarter of 2023, primarily due
to reduced leverage from lower sales as well as higher overhead and
D&D costs, partially offset by lower direct material costs.
Control Devices sales of $74.3 million decreased by 17.5%
relative to the third quarter of 2023. This decrease was primarily
due to lower customer production volumes in the North American
passenger vehicle end market, including reduced demand for electric
vehicle programs, and the expected wind-down of end-of-life
programs. Higher sales in the China passenger vehicle and North America commercial vehicle end markets
were offset by lower sales in the China commercial vehicle end market. Third
quarter adjusted operating margin of 3.1% decreased by 320 basis
points relative to the third quarter of 2023, primarily due to
reduced leverage on lower sales, slightly offset by lower D&D
costs.
Stoneridge Brazil sales of $13.6 million decreased by $0.5 million relative to the third
quarter of 2023. This decrease was primarily due to unfavorable
foreign currency translation of $1.7
million as well as lower monitoring service fees, offset by
higher OEM and aftermarket product sales. Third quarter operating
income of $0.7 million decreased
by approximately $0.1 million
relative to the third quarter adjusted operating income of
2023, primarily due to the adverse impact of U.S. dollar
denominated material purchases and unfavorable sales mix from lower
monitoring service fees offset by lower SG&A spending.
Relative to the second quarter of 2024, Electronics sales
decreased by 11.6%. This decrease was driven primarily by continued
macroeconomic pressures impacting European and North American
commercial vehicle production and reduced sales in the off-highway
end market. Third quarter adjusted operating margin decreased by
490 basis points relative to the second quarter of 2024, primarily
due to reduced leverage on lower sales, unfavorable sales mix and
higher D&D costs due to lower customer reimbursements,
partially offset by lower SG&A costs.
Relative to the second quarter of 2024, Control Devices sales
decreased by 8.1%. This decrease was primarily driven by continued
pressure and reduced demand in the North American passenger vehicle
end market. Stronger sales in the China passenger vehicle end market were offset
by lower sales in the China
commercial vehicle end market versus the second quarter. Third
quarter adjusted operating margin decreased by 150 basis points
relative to the second quarter of 2024, primarily due to
reduced leverage on lower sales slightly offset by lower material
costs.
Relative to the second quarter of 2024, Stoneridge Brazil sales
increased by $1.8 million, or
15.0%. This was primarily due to higher sales in the OEM end
market and higher aftermarket sales, partially offset by the
unfavorable foreign currency impact of $0.7
million. Third quarter operating income improved by
$0.8 million relative to
the second quarter of 2024, primarily due to fixed cost leverage on
incremental sales partially offset by the unfavorable foreign
currency impact of $0.4 million.
.Cash and Debt Balances
As of September 30, 2024, Stoneridge had cash and cash
equivalents totaling $54.1 million.
During the first nine months of 2024, the Company generated
$13.3 million in cash driven by our
continued focus on reducing net working capital, including an
$11.3 million reduction in inventory
balances. This represents an increase of $31.3 million in cash performance over the same
period in 2023.
For compliance purposes, adjusted net debt was $158.9 million while adjusted EBITDA for the
trailing twelve months was $56.8
million, resulting in an adjusted net debt to
trailing twelve-month EBITDA compliance leverage ratio of
2.79x.
The Company continues to focus on both operating performance and
working capital improvement to drive cash performance, particularly
related to inventory reduction. The Company expects to remain in
compliance with all covenant requirements.
2024 Outlook
The Company is updating its previously provided full-year 2024
guidance ranges including sales guidance of $895 million to
$905 million, adjusted gross margin guidance of approximately
21.5%, adjusted operating margin guidance of approximately 1.0%,
adjusted loss per share guidance of $(0.35) to $(0.40)
and adjusted EBITDA guidance of $42 million to
$44 million, or approximately 4.7% of sales.
Matt Horvath, chief financial
officer, commented, "We are updating our full-year 2024 revenue
guidance to reflect industry-wide macroeconomic headwinds that are
resulting in reduced production expectations for the majority of
our customers across our end markets. Overall, our weighted average
end markets are expected to decline by 3.6% relative to our
previously provided guidance. Furthermore, we are
expecting non-OEM and option-based products revenue to be
aligned with the low-end of the previously provided range. We
expect there could be some continued incremental headwinds in the
off-highway end market and lower than expected MirrorEye
aftermarket fleet and bus volumes despite the continuing expansion
in fleet relationships. Many of these fleets are evaluating the
technology prior to availability as a factory installation which we
expect will increase the OEM volumes, as we have outlined with
several of our OEM customers making the system standard equipment
but may impact demand for higher volume retrofit applications."
Horvath continued, "Our updated revenue guidance results in a
midpoint of $900 million for the year. Although we continue to
expect improvement in operating performance, including improvements
in material costs and quality-related costs, as well as continued
focus on operating cost control, due primarily to the impact of our
reduced revenue expectations, we are updating our full-year
adjusted gross margin and adjusted operating margin expectations to
approximately 21.5% and 1.0%, respectively. Similarly, we are
updating our adjusted EBITDA guidance to $42 million to
$44 million, or approximately 4.7% of sales. Finally, we are
updating our full-year adjusted EPS guidance to $(0.35) to $(0.40).
Our guidance reflects approximately $4 million to $4.5 million of total adjusted tax expense
for the year based on our forecasted geographical mix of
earnings."
Horvath, concluded, "By continuing to focus on improving the
fundamentals of our business, controlling the variables within our
control and responding efficiently and effectively to macroeconomic
headwinds, we expect to drive performance improvement throughout
the business. Additionally, we continue to focus on inventory
reduction to improve our cash position and reduce our leverage
profile. 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 third quarter
results can be accessed at 9:00 a.m. Eastern
Time on Thursday, October 31, 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 gross profit and margin, adjusted operating income and
margin, adjusted income (loss) before tax, adjusted income tax
expense, adjusted net income (loss), 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 gross profit and margin, adjusted
operating income and margin, adjusted income (loss) before tax,
adjusted income tax expense, adjusted net income (loss), 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, gross profit, operating income, income (loss)
before tax, income tax expense, net income (loss), 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)
|
|
September
30,
2024
|
|
December 31,
2023
|
|
|
(Unaudited)
|
|
|
ASSETS
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
54,138
|
|
$
40,841
|
Accounts receivable,
less reserves of $845 and $1,058, respectively
|
|
158,529
|
|
166,545
|
Inventories,
net
|
|
176,445
|
|
187,758
|
Prepaid expenses and
other current assets
|
|
25,301
|
|
34,246
|
Total current
assets
|
|
414,413
|
|
429,390
|
Long-term
assets:
|
|
|
|
|
Property, plant and
equipment, net
|
|
103,450
|
|
110,126
|
Intangible assets,
net
|
|
44,206
|
|
47,314
|
Goodwill
|
|
35,593
|
|
35,295
|
Operating lease
right-of-use asset
|
|
10,758
|
|
10,795
|
Investments and other
long-term assets, net
|
|
54,103
|
|
46,980
|
Total long-term
assets
|
|
248,110
|
|
250,510
|
Total assets
|
|
$
662,523
|
|
$
679,900
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Current portion of
debt
|
|
$
—
|
|
$
2,113
|
Accounts
payable
|
|
98,130
|
|
111,925
|
Accrued expenses and
other current liabilities
|
|
71,761
|
|
64,203
|
Total current
liabilities
|
|
169,891
|
|
178,241
|
Long-term
liabilities:
|
|
|
|
|
Revolving credit
facility
|
|
196,322
|
|
189,346
|
Deferred income
taxes
|
|
6,344
|
|
7,224
|
Operating lease
long-term liability
|
|
7,219
|
|
7,684
|
Other long-term
liabilities
|
|
11,397
|
|
9,688
|
Total long-term
liabilities
|
|
221,282
|
|
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 27,689 and 27,549 shares outstanding at
September 30, 2024 and
December 31, 2023, respectively, with no stated
value
|
|
—
|
|
—
|
Additional paid-in
capital
|
|
224,944
|
|
227,340
|
Common Shares held in
treasury, 1,277 and 1,417 shares at September 30, 2024 and
December 31, 2023, respectively, at cost
|
|
(38,641)
|
|
(43,344)
|
Retained
earnings
|
|
186,099
|
|
196,509
|
Accumulated other
comprehensive loss
|
|
(101,052)
|
|
(92,788)
|
Total shareholders'
equity
|
|
271,350
|
|
287,717
|
Total liabilities and
shareholders' equity
|
|
$
662,523
|
|
$
679,900
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|
|
|
Three months
ended
September 30,
|
|
Nine months
ended
September 30,
|
(in thousands,
except per share data)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
213,831
|
|
$
238,164
|
|
$
690,047
|
|
$
746,303
|
Costs and
expenses:
|
|
|
|
|
|
|
|
|
Cost of goods
sold
|
|
169,340
|
|
185,689
|
|
543,459
|
|
590,538
|
Selling, general and
administrative
|
|
26,533
|
|
28,111
|
|
88,832
|
|
91,465
|
Design and
development
|
|
17,643
|
|
17,852
|
|
53,703
|
|
57,486
|
Operating
income
|
|
315
|
|
6,512
|
|
4,053
|
|
6,814
|
Interest expense,
net
|
|
3,604
|
|
3,313
|
|
11,039
|
|
9,179
|
Equity in loss of
investee
|
|
752
|
|
141
|
|
1,081
|
|
641
|
Other (income) expense,
net
|
|
(384)
|
|
(1,383)
|
|
(644)
|
|
2,152
|
(Loss) income before
income taxes
|
|
(3,657)
|
|
4,441
|
|
(7,423)
|
|
(5,158)
|
Provision for income
taxes
|
|
3,413
|
|
2,270
|
|
2,987
|
|
3,049
|
Net (loss)
income
|
|
$
(7,070)
|
|
$
2,171
|
|
$
(10,410)
|
|
$
(8,207)
|
|
|
|
|
|
|
|
|
|
(Loss) earnings per
share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
(0.26)
|
|
$
0.08
|
|
$
(0.38)
|
|
$
(0.30)
|
Diluted
|
|
$
(0.26)
|
|
$
0.08
|
|
$
(0.38)
|
|
$
(0.30)
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
27,618
|
|
27,484
|
|
27,586
|
|
27,428
|
Diluted
|
|
27,618
|
|
27,734
|
|
27,586
|
|
27,428
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
Nine months ended
September 30, (in thousands)
|
|
2024
|
|
2023
|
|
|
|
|
|
OPERATING
ACTIVITIES:
|
|
|
|
|
Net loss
|
|
$
(10,410)
|
|
$
(8,207)
|
Adjustments to
reconcile net loss to net cash provided by (used for) operating
activities:
|
|
|
|
|
Depreciation
|
|
19,695
|
|
19,800
|
Amortization,
including accretion and write-off of deferred financing
costs
|
|
6,812
|
|
6,077
|
Deferred income
taxes
|
|
(6,339)
|
|
(2,732)
|
Loss of equity method
investee
|
|
1,081
|
|
641
|
Loss (gain) on sale of
fixed assets
|
|
257
|
|
(861)
|
Share-based
compensation expense
|
|
3,092
|
|
2,272
|
Excess tax deficiency
related to share-based compensation expense
|
|
263
|
|
74
|
Changes in operating
assets and liabilities:
|
|
|
|
|
Accounts receivable,
net
|
|
6,042
|
|
(21,335)
|
Inventories,
net
|
|
9,694
|
|
(33,651)
|
Prepaid expenses and
other assets
|
|
4,949
|
|
7,473
|
Accounts
payable
|
|
(13,127)
|
|
23,322
|
Accrued expenses and
other liabilities
|
|
6,508
|
|
1,459
|
Net cash provided by
(used for) operating activities
|
|
28,517
|
|
(5,668)
|
|
|
|
|
|
INVESTING
ACTIVITIES:
|
|
|
|
|
Capital expenditures,
including intangibles
|
|
(19,049)
|
|
(28,584)
|
Proceeds from sale of
fixed assets
|
|
312
|
|
1,841
|
Investment in venture
capital fund, net
|
|
(260)
|
|
(200)
|
Net cash used for
investing activities
|
|
(18,997)
|
|
(26,943)
|
|
|
|
|
|
FINANCING
ACTIVITIES:
|
|
|
|
|
Revolving credit
facility borrowings
|
|
98,000
|
|
81,365
|
Revolving credit
facility payments
|
|
(91,000)
|
|
(64,568)
|
Proceeds from issuance
of debt
|
|
24,277
|
|
27,579
|
Repayments of
debt
|
|
(26,364)
|
|
(27,145)
|
Repurchase of Common
Shares to satisfy employee tax withholding
|
|
(780)
|
|
(1,697)
|
Net cash provided by
financing activities
|
|
4,133
|
|
15,534
|
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
(356)
|
|
(963)
|
Net change in cash and
cash equivalents
|
|
13,297
|
|
(18,040)
|
Cash and cash
equivalents at beginning of period
|
|
40,841
|
|
54,798
|
|
|
|
|
|
Cash and cash
equivalents at end of period
|
|
$
54,138
|
|
$
36,758
|
|
|
|
|
|
Supplemental disclosure
of cash flow information:
|
|
|
|
|
Cash paid for
interest, net
|
|
$
11,892
|
|
$
9,248
|
Cash paid for income
taxes, net
|
|
$
8,429
|
|
$
8,453
|
Regulation G
Non-GAAP Financial Measure Reconciliations
|
|
Exhibit 1 -
Reconciliation of Adjusted EPS
|
|
Reconciliation of Q3
2024 Adjusted EPS
|
(USD in millions,
except EPS)
|
Q3
2024
|
|
Q3 2024
EPS
|
Net
Loss
|
$
(7.1)
|
|
$
(0.26)
|
|
|
|
|
Add: After-Tax Business
Realignment Costs
|
0.2
|
|
0.01
|
Add: After-Tax
Environmental Remediation Costs
|
0.1
|
|
0.00
|
Adjusted Net
Loss
|
$
(6.7)
|
|
$
(0.24)
|
Exhibit 2 –
Reconciliation of Adjusted EBITDA
|
|
(USD in
millions)
|
|
Q3
2023
|
|
Q4
2023
|
|
Q1
2024
|
|
Q2
2024
|
|
Q3
2024
|
Income (Loss) Before
Tax
|
|
$
4.4
|
|
$
3.2
|
|
$ (5.6)
|
|
$
1.9
|
|
$ (3.7)
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
3.3
|
|
3.8
|
|
3.6
|
|
3.8
|
|
3.6
|
Depreciation and
amortization
|
|
8.5
|
|
8.4
|
|
8.6
|
|
8.5
|
|
8.8
|
EBITDA
|
|
$ 16.2
|
|
$ 15.5
|
|
$
6.6
|
|
$ 14.2
|
|
$ 8.8
|
|
|
|
|
|
|
|
|
|
|
|
Add: Pre-Tax Business
Realignment Costs
|
|
1.2
|
|
0.1
|
|
—
|
|
1.9
|
|
0.3
|
Add: Pre-Tax
Environmental Remediation
Costs
|
|
—
|
|
—
|
|
—
|
|
—
|
|
0.2
|
Add: Pre-Tax Brazilian
Indirect Tax Credits,
Net
|
|
(0.5)
|
|
—
|
|
—
|
|
—
|
|
—
|
Adjusted
EBITDA
|
|
$ 17.0
|
|
$ 15.6
|
|
$
6.6
|
|
$ 16.1
|
|
$ 9.2
|
Exhibit 3 –
Reconciliation of Adjusted Gross Profit
|
|
(USD in
millions)
|
Q2
2024
|
|
Q3
2024
|
Gross
Profit
|
$
53.7
|
|
$
44.5
|
|
|
|
|
Add: Pre-Tax Business
Realignment Costs
|
—
|
|
0.1
|
Adjusted Gross
Profit
|
$
53.7
|
|
$
44.6
|
Exhibit 4 -
Reconciliation of Adjusted Operating Income
|
|
(USD in
millions)
|
Q2
2024
|
|
Q3
2024
|
Operating
Income
|
$
3.4
|
|
$
0.3
|
|
|
|
|
Add: Pre-Tax Business
Realignment Costs
|
1.9
|
|
0.3
|
Add: Pre-Tax
Environmental Remediation Costs
|
—
|
|
0.2
|
Adjusted Operating
Income
|
$
5.4
|
|
$
0.7
|
Exhibit 5 – Segment
Adjusted Operating Income
|
|
Reconciliation of
Control Devices Adjusted Operating Income
|
|
(USD in
millions)
|
Q3
2023
|
|
Q2
2024
|
|
Q3
2024
|
Control Devices
Operating Income
|
$
5.5
|
|
$
3.7
|
|
$
2.1
|
|
|
|
|
|
|
Add: Pre-Tax
Environmental Remediation Costs
|
—
|
|
—
|
|
0.2
|
Add: Pre-Tax Business
Realignment Costs
|
0.1
|
|
—
|
|
—
|
Control Devices
Adjusted Operating Income
|
$
5.6
|
|
$
3.7
|
|
$
2.3
|
|
|
Reconciliation of
Electronics Adjusted Operating Income
|
|
(USD in
millions)
|
Q3
2023
|
|
Q2
2024
|
|
Q3
2024
|
Electronics
Operating Income
|
$
7.6
|
|
$
9.8
|
|
$
3.5
|
|
|
|
|
|
|
Add: Pre-Tax Business
Realignment Costs
|
1.1
|
|
1.9
|
|
0.3
|
Electronics Adjusted
Operating Income
|
$
8.7
|
|
$ 11.7
|
|
$
3.8
|
|
|
Reconciliation of
Stoneridge Brazil Adjusted Operating Income (Loss)
|
|
(USD in
millions)
|
Q3
2023
|
|
Q2
2024
|
|
Q3
2024
|
Stoneridge Brazil
Operating Income (Loss)
|
$
1.2
|
|
$ (0.0)
|
|
$
0.7
|
|
|
|
|
|
|
Add: Pre-Tax Brazilian
Indirect Tax Credits, Net
|
(0.5)
|
|
—
|
|
—
|
Stoneridge Brazil
Adjusted Operating Income (Loss)
|
$
0.8
|
|
$ (0.0)
|
|
$
0.7
|
Exhibit 6 –
Reconciliation of Adjusted Sales
|
|
(USD in
millions)
|
Q3
2023
|
|
Q2
2024
|
|
Q3
2024
|
Sales
|
$ 238.2
|
|
$
237.1
|
|
$ 213.8
|
|
|
|
|
|
|
Less: Sales from Spot
Purchases Recoveries
|
(0.9)
|
|
—
|
|
—
|
Adjusted
Sales
|
$ 237.2
|
|
$
237.1
|
|
$ 213.8
|
Exhibit 7 –
Reconciliation of Electronics Adjusted Sales
|
|
(USD in
millions)
|
Q3
2023
|
|
Q2
2024
|
|
Q3
2024
|
Electronics
Sales
|
$
143.3
|
|
$
153.5
|
|
$
135.7
|
|
|
|
|
|
|
Less: Sales from Spot
Purchases Recoveries
|
(0.9)
|
|
—
|
|
—
|
Electronics Adjusted
Sales
|
$
142.4
|
|
$
153.5
|
|
$
135.7
|
Exhibit 8 –
Reconciliation of Adjusted Tax Rate
|
|
Reconciliation of Q3
2024 Adjusted Tax Rate
|
(USD in
millions)
|
Q3
2024
|
|
Tax
Rate
|
Loss Before
Tax
|
$
(3.7)
|
|
|
|
|
|
|
Add: Pre-Tax Business
Realignment Costs
|
0.3
|
|
|
Add: Pre-Tax
Environmental Remediation Costs
|
0.2
|
|
|
Adjusted Loss Before
Tax
|
$
(3.2)
|
|
|
|
|
|
|
Income Tax
Expense
|
3.4
|
|
(93.3) %
|
|
|
|
|
Add: Tax Impact from
Pre-Tax Adjustments
|
0.1
|
|
|
Adjusted Income Tax
Expense on Adjusted Loss Before Tax
|
$
3.5
|
|
nm
|
Exhibit 9 –
Reconciliation of Compliance Leverage Ratio
UPDATED
|
|
Reconciliation of
Adjusted EBITDA for Compliance Calculation
|
(USD in
millions)
|
|
|
Q4
2023
|
|
Q1
2024
|
|
Q2
2024
|
|
Q3
2024
|
Income (Loss) Before
Tax
|
|
|
$ 3.2
|
|
(5.6)
|
|
$ 1.9
|
|
$ (3.7)
|
Interest Expense,
net
|
|
|
3.8
|
|
3.6
|
|
3.8
|
|
3.6
|
Depreciation and
Amortization
|
|
|
8.4
|
|
8.6
|
|
8.5
|
|
8.8
|
EBITDA
|
|
|
$ 15.5
|
|
$
6.6
|
|
$ 14.2
|
|
$
8.8
|
|
|
|
|
|
|
|
|
|
|
Compliance
adjustments:
|
|
|
|
|
|
|
|
|
|
Add: Non-Cash
Impairment Charges and
Write-offs or Write Downs
|
|
|
0.1
|
|
0.1
|
|
—
|
|
—
|
Add: Adjustments from
Foreign Currency
Impact
|
|
|
(0.7)
|
|
2.2
|
|
(2.4)
|
|
(0.6)
|
Add: Extraordinary,
Non-recurring or Unusual
Items
|
|
|
—
|
|
—
|
|
—
|
|
—
|
Add: Cash Restructuring
Charges
|
|
|
0.3
|
|
1.6
|
|
0.5
|
|
0.7
|
Add: Charges for
Transactions,
Amendments, and Refinances
|
|
|
0.3
|
|
—
|
|
—
|
|
—
|
Add: Adjustment to
Autotech Fund II
Investment
|
|
|
(0.1)
|
|
0.3
|
|
0.1
|
|
0.8
|
Add:
Accrual-based Expenses
|
|
|
5.5
|
|
8.2
|
|
7.1
|
|
1.3
|
Less: Cash Payments for
Accrual-based
Expenses
|
|
|
(3.1)
|
|
(3.2)
|
|
(3.7)
|
|
(3.3)
|
Adjusted EBITDA
(Compliance)
|
|
|
$ 17.7
|
|
$ 15.8
|
|
$ 15.8
|
|
$
7.6
|
|
|
|
|
|
|
|
|
|
|
Adjusted TTM EBITDA
(Compliance)
|
|
|
|
|
|
|
$ 68.5
|
|
$ 56.8
|
|
|
Reconciliation of
Adjusted Cash for Compliance Calculation
|
(USD in
millions)
|
|
|
|
|
|
|
|
|
Q3
2024
|
Total Cash and Cash
Equivalents
|
|
|
|
|
|
|
|
|
$
54.1
|
|
|
|
|
|
|
|
|
|
|
Less: 35% of Cash in
Foreign Locations
|
|
|
|
|
|
|
|
|
(15.1)
|
Total Adjusted Cash
(Compliance)
|
|
|
|
|
|
|
|
|
$
39.0
|
|
|
Reconciliation of
Adjusted Debt for Compliance Calculation
|
(USD in
millions)
|
|
|
|
|
|
|
|
|
Q3
2024
|
Total
Debt
|
|
|
|
|
|
|
|
|
$ 196.3
|
|
|
|
|
|
|
|
|
|
|
Outstanding Letters of
Credit
|
|
|
|
|
|
|
|
|
1.6
|
Total Adjusted Debt
(Compliance)
|
|
|
|
|
|
|
|
|
$ 197.9
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Debt
(Compliance)
|
|
|
|
|
|
|
|
|
$ 158.9
|
Compliance Leverage
Ratio (Net Debt / TTM EBITDA)
|
|
|
|
|
|
|
|
|
2.79x
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/stoneridge-reports-third-quarter-2024-results-302292104.html
SOURCE Stoneridge, Inc.