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 WebA 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 StatementsStatements 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 InformationThis 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, |
December 31, |
||
|
(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 |
— |
— |
||
|
Additional paid-in capital |
224,944 |
227,340 |
||
|
Common Shares held in treasury, 1,277 and 1,417 shares at September 30, 2024 and |
(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 |
Nine months ended |
|||||||
|
(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 |
— |
— |
— |
— |
0.2 |
|||||
|
Add: Pre-Tax Brazilian Indirect Tax Credits, |
(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 |
0.1 |
0.1 |
— |
— |
|||||
|
Add: Adjustments from Foreign Currency |
(0.7) |
2.2 |
(2.4) |
(0.6) |
|||||
|
Add: Extraordinary, Non-recurring or Unusual |
— |
— |
— |
— |
|||||
|
Add: Cash Restructuring Charges |
0.3 |
1.6 |
0.5 |
0.7 |
|||||
|
Add: Charges for Transactions, |
0.3 |
— |
— |
— |
|||||
|
Add: Adjustment to Autotech Fund II |
(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 |
(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 |
||||||||
SOURCE Stoneridge, Inc.
WANT YOUR COMPANY’S NEWS FEATURED ON PRNEWSWIRE.COM?
440k+Newsrooms &Influencers
9k+Digital MediaOutlets
270k+JournalistsOpted In