Attached files
| file | filename |
|---|---|
| EX-99.2 - EXHIBIT 99.2 - STONERIDGE INC | tm2026034d1_ex99-2.htm |
| 8-K - FORM 8-K - STONERIDGE INC | tm2026034d1_8k.htm |
Exhibit 99.1
FOR IMMEDIATE RELEASE
Stoneridge Reports Second-Quarter 2020 Results
STRONG EXECUTION IN RESPONSE TO COVID-19 – Q2 CASH FLOW BETTER THAN EXPECTED
MIRROREYE® PRE-WIRE PARTNERSHIP WITH DAIMLER TRUCKS NORTH AMERICA – ORDERS TO BEGIN IN Q3
ANNOUNCES EXPANDED MIRROREYE RETROFIT INSTALLATIONS WITH 3 FLEETS
2020 Second-Quarter Results
| · | Loss per share (“EPS”) of ($0.81) |
| · | Adjusted EPS of ($0.55) |
| · | Sales of $99.5 million |
| · | Gross profit of $13.3 million |
| · | Adjusted gross profit of $14.4 million (14.5% of sales) |
| · | Operating loss of ($26.8) million |
| · | Adjusted operating loss of ($19.1) million ((19.2%) of sales) |
| · | Adjusted EBITDA of ($11.4) million ((11.5%) of sales) |
Outlook
| · | Q3 revenue expected to be in line with run-rate at end of Q2 (June revenue of $51.5 million). Full year 2020 end market production forecast increased by 1.3% relative to previous expectations. |
| · | Expecting second half incremental contribution margins of approximately 35% vs. Q2 |
| · | Q3 cash generation expected to at least offset increase in Q2 net debt ($11.1 million) |
| · | 2021 weighted average OEM end market production expected to increase by 16.0% vs. 2020 |
NOVI, Mich. – July 29, 2020 – Stoneridge, Inc. (NYSE: SRI) today announced financial results for the second quarter ended June 30, 2020, with sales of $99.5 million and loss per share (EPS) of ($0.81). Adjusted EPS was ($0.55) for the second quarter, considering normalizing adjustments as outlined in the exhibits attached hereto.
For the second quarter of 2020, Stoneridge reported gross profit of $13.3 million and adjusted gross profit of $14.4 million (14.5% of sales) which was a reduction of 11.2% relative to the first quarter of 2020. Operating loss was ($26.8) million and adjusted operating loss was ($19.1) million ((19.2%) of sales). Adjusted EBITDA was ($11.4) million ((11.5%) of sales).
Jon DeGaynor, president and chief executive officer, commented, “In the second quarter, we continued to drive strong execution in response to the global COVID-19 pandemic and further align our resources with the greatest opportunities for the Company. We continued to invest the necessary capital and resources to ensure the successful launch of our strong backlog of new business and continue to build upon the technologies and platforms that will support future growth while reducing structural costs. Due to the cost reduction actions taken in the beginning of the second quarter, as well as our continued focus on operational improvement and working capital management, we were able to outperform our previously outlined expectations for cash flow in the quarter. Our decremental contribution margins on significantly reduced revenue were in line with our expectations at approximately 30% as we continued to focus on operational improvement and reduced costs in our facilities.”
DeGaynor continued, “In the second quarter, we took several steps forward in our continued commercialization of MirrorEye®. We have expanded our fleet evaluations and completed additional installations at two of our evaluation partners, with another expected by the end of the third quarter. These three partners operate approximately 6,000 vehicles on the road today. Additionally, we are announcing our partnership with Daimler Trucks North America to provide vehicles pre-wired for MirrorEye retrofit systems, with orders expected to begin in the third quarter.”
| 1 |
Second Quarter in Review
Control Devices sales totaled $48.6 million, a decrease of $49.6 million, or 50.5%, as a result of the COVID-19 pandemic relative to the first quarter of 2020. Second quarter adjusted operating margin was (11.5%).
Electronics sales totaled $47.6 million, a decrease of $32.2 million, or 40.4%, relative to the first quarter of 2020 primarily as a result of the COVID-19 pandemic. Second quarter adjusted operating margin was (17.1%).
Stoneridge Brazil sales totaled $7.0 million, a decrease of $7.6 million, or 51.9% to the prior quarter due to the COVID-19 pandemic causing lower volumes for our Argentina aftermarket channel and audio and alarm products. Stoneridge Brazil adjusted operating margin was (6.9%).
Cash and Debt Balances
At June 30, 2020, Stoneridge had cash and cash equivalents balances totaling $72.4 million. Total debt as of June 30, 2020 was $166.0 million. Total debt less cash and cash equivalents yielded a current net debt to trailing-twelve-month adjusted EBITDA ratio of approximately 2.3x. Due to the expected financial impact of the COVID-19 pandemic, the Company amended the existing credit facility which waives the net debt leverage compliance ratio until Q2 2021. The Company had approximately $237 million of undrawn commitments under the existing credit facility as of June 30, 2020, which resulted in total undrawn commitments and cash balances of $309 million.
Outlook
Bob Krakowiak, chief financial officer, commented, “Based on current production forecasts, our OEM weighted-average production levels increased slightly relative to our expectations on the first quarter call. Based on the continued ramp-up of global production, we expect third-quarter revenue to be in line with the run-rate we saw at the end of the second quarter. For the second quarter, we had downward adjusted contribution margin of 30.1%, which was in line with previously outlined expectations on reduced revenue. In the second half of the year, we are expecting incremental contribution margins of approximately 35% relative to the second quarter based on our current cost structure and continued gross margin improvement.”
Krakowiak continued, “Despite the significant end market production disruption during the quarter, we were able to effectively manage our working capital and expenses to limit the impact on cash. During the quarter, net debt increased by approximately $11 million, which was better than the expectation that I outlined on our first quarter call of approximately $15-20 million. Furthermore, due in large part to our continued focus on inventory management and cash preservation, we expect that cash generation in the third quarter will at least offset the second quarter cash burn. We continue to evaluate opportunities to preserve cash in the short-term and adjust our cost structure as necessary to align with current and expected market conditions.”
DeGaynor concluded, “As we look beyond 2020, we are starting to see signs of recovery with 2021 production forecasts implying 16% growth in our weighted-average end markets. In addition, new program launches are expected to create significant growth opportunities for the Company in 2021 and beyond. Stoneridge remains well positioned to capitalize on the industry megatrends that will drive outperformance of our underlying markets going forward.”
Conference Call on the Web
A live Internet broadcast of Stoneridge’s conference call regarding 2020 second-quarter results can be accessed at 9:00 a.m. Eastern Time on Thursday, July 30, 2020, at www.stoneridge.com, which will also offer a webcast replay.
About Stoneridge, Inc.
Stoneridge, Inc., headquartered in Novi, Michigan, is an independent designer and manufacturer of highly engineered electrical and electronic components, modules and systems principally for the automotive, commercial, off-highway, motorcycle and agricultural vehicle markets. Additional information about Stoneridge can be found at www.stoneridge.com.
| 2 |
Forward-Looking Statements
Statements in this 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 impact of COVID-19, or other future pandemics, on the global economy, and on our customers, suppliers, employees, business and cash flows; |
| · | 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, motorcycle or agricultural vehicle production; |
| · | competitive market conditions and resulting effects on sales and pricing; |
| · | the impact of changes in foreign currency exchange rates on sales, costs and results, particularly the Argentinian peso, Brazilian real, Chinese renminbi, euro, Mexican peso and Swedish krona; |
| · | our ability to achieve cost reductions that offset or exceed customer-mandated selling price reductions; |
| · | customer acceptance of new products; |
| · | our ability to successfully launch/produce products for awarded business; |
| · | adverse changes in laws, government regulations or market conditions, including tariffs, affecting our products 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 disruption due to natural disasters or other disasters outside of our control; |
| · | 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; |
| · | 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 or market perceptions; |
| · | 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 II Item 1A (“Risk Factors”) of the Company’s Quarterly Report on Form 10-Q for the period ended June 30, 2020 and in Part I, Item IA (“Risk Factors”) of our 2019 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.
| 3 |
Use of Non-GAAP Financial Information
This press release contains information about the Company’s financial results which 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
2020 and 2019 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 (loss) and margin, adjusted net income (loss), adjusted earnings (loss) per share, adjusted EBITDA, net debt, adjusted income (loss) before tax and adjusted tax rate 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 (loss) and margin, adjusted net income (loss), adjusted earnings (loss) per share, adjusted EBITDA, net debt, adjusted income (loss) before tax and adjusted tax rate should not be considered in isolation or as a substitute for sales, gross profit, operating income (loss), net income (loss), earnings (loss) per share, debt, income (loss) before tax or tax rate prepared in accordance with GAAP.
For more information, contact Matthew R. Horvath, Director Investor Relations and Corporate Development (Matthew.Horvath@Stoneridge.com)
| 4 |
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
| Three months ended | Six months ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| (in thousands, except per share data) | 2020 | 2019 | 2020 | 2019 | ||||||||||||
| Net sales | $ | 99,545 | $ | 222,241 | $ | 282,511 | $ | 440,538 | ||||||||
| Costs and expenses: | ||||||||||||||||
| Cost of goods sold | 86,291 | 165,414 | 223,860 | 322,858 | ||||||||||||
| Selling, general and administrative | 27,693 | 27,522 | 57,196 | 63,110 | ||||||||||||
| Gain on disposal of Non-core Products, net | - | (33,921 | ) | - | (33,599 | ) | ||||||||||
| Design and development | 12,384 | 14,040 | 24,619 | 27,284 | ||||||||||||
| Operating (loss) income | (26,823 | ) | 49,186 | (23,164 | ) | 60,885 | ||||||||||
| Interest expense, net | 1,410 | 1,001 | 2,440 | 2,004 | ||||||||||||
| Equity in loss (earnings) of investee | 231 | (548 | ) | (226 | ) | (912 | ) | |||||||||
| Other income, net | (9 | ) | (97 | ) | (1,626 | ) | (529 | ) | ||||||||
| (Loss) income before income taxes | (28,455 | ) | 48,830 | (23,752 | ) | 60,322 | ||||||||||
| (Benefit) provision for income taxes | (6,721 | ) | 9,066 | (5,508 | ) | 10,901 | ||||||||||
| Net (loss) income | $ | (21,734 | ) | $ | 39,764 | $ | (18,244 | ) | $ | 49,421 | ||||||
| (Loss) earnings per share: | ||||||||||||||||
| Basic | $ | (0.81 | ) | $ | 1.43 | $ | (0.67 | ) | $ | 1.75 | ||||||
| Diluted | $ | (0.81 | ) | $ | 1.41 | $ | (0.67 | ) | $ | 1.72 | ||||||
| Weighted-average shares outstanding: | ||||||||||||||||
| Basic | 26,952 | 27,887 | 27,092 | 28,208 | ||||||||||||
| Diluted | 26,952 | 28,294 | 27,092 | 28,716 | ||||||||||||
| 5 |
| CONSOLIDATED BALANCE SHEETS | ||||||||
| June 30, | December 31, | |||||||
| (in thousands) | 2020 | 2019 | ||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 72,412 | $ | 69,403 | ||||
| Accounts receivable, less reserves of $676 and $1,289, respectively | 97,404 | 138,564 | ||||||
| Inventories, net | 96,933 | 93,449 | ||||||
| Prepaid expenses and other current assets | 29,894 | 29,850 | ||||||
| Total current assets | 296,643 | 331,266 | ||||||
| Long-term assets: | ||||||||
| Property, plant and equipment, net | 117,219 | 122,483 | ||||||
| Intangible assets, net | 50,968 | 58,122 | ||||||
| Goodwill | 35,942 | 35,874 | ||||||
| Operating lease right-of-use asset | 20,038 | 22,027 | ||||||
| Investments and other long-term assets, net | 36,409 | 32,437 | ||||||
| Total long-term assets | 260,576 | 270,943 | ||||||
| Total assets | $ | 557,219 | $ | 602,209 | ||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
| Current liabilities: | ||||||||
| Current portion of debt | $ | 4,831 | $ | 2,672 | ||||
| Accounts payable | 52,037 | 80,701 | ||||||
| Accrued expenses and other current liabilities | 47,101 | 55,223 | ||||||
| Total current liabilities | 103,969 | 138,596 | ||||||
| Long-term liabilities: | ||||||||
| Revolving credit facility | 161,000 | 126,000 | ||||||
| Long-term debt, net | 152 | 454 | ||||||
| Deferred income taxes | 11,193 | 12,530 | ||||||
| Operating lease long-term liability | 16,200 | 17,971 | ||||||
| Other long-term liabilities | 15,443 | 16,754 | ||||||
| Total long-term liabilities | 203,988 | 173,709 | ||||||
| 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 27,001 and 27,408 shares outstanding at June 30, 2020 and December 31, 2019, respectively, with no stated value | - | - | ||||||
| Additional paid-in capital | 230,818 | 225,607 | ||||||
| Common Shares held in treasury, 1,965 and 1,558 shares at June 30, 2020 and December 31, 2019, respectively, at cost | (60,639 | ) | (50,773 | ) | ||||
| Retained earnings | 188,298 | 206,542 | ||||||
| Accumulated other comprehensive loss | (109,215 | ) | (91,472 | ) | ||||
| Total shareholders' equity | 249,262 | 289,904 | ||||||
| Total liabilities and shareholders' equity | $ | 557,219 | $ | 602,209 | ||||
| 6 |
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| Six months ended June 30 (in thousands) | 2020 | 2019 | ||||||
| OPERATING ACTIVITIES: | ||||||||
| Net (loss) income | $ | (18,244 | ) | $ | 49,421 | |||
| Adjustments to reconcile net income to net cash provided by (used for) operating activities: | ||||||||
| Depreciation | 13,242 | 11,819 | ||||||
| Amortization, including accretion and write-off of deferred financing costs | 2,732 | 3,464 | ||||||
| Deferred income taxes | (7,018 | ) | 3,804 | |||||
| Earnings of equity method investee | (226 | ) | (912 | ) | ||||
| Loss (gain) on sale of fixed assets | 131 | (26 | ) | |||||
| Share-based compensation expense | 2,110 | 3,594 | ||||||
| Excess tax deficiency (benefit) related to share-based compensation expense | 40 | (752 | ) | |||||
| Gain on disposal of Non-core Products, net | - | (33,599 | ) | |||||
| Property, plant and equipment impairment charge | 2,326 | - | ||||||
| Change in fair value of earn-out contingent consideration | (233 | ) | 905 | |||||
| Change in fair value of venture capital fund | 139 | 16 | ||||||
| Changes in operating assets and liabilities, net of effect of business combination: | ||||||||
| Accounts receivable, net | 37,644 | (13,440 | ) | |||||
| Inventories, net | (6,295 | ) | (21,798 | ) | ||||
| Prepaid expenses and other assets | 992 | (9,678 | ) | |||||
| Accounts payable | (26,044 | ) | 13,604 | |||||
| Accrued expenses and other liabilities | (7,829 | ) | 242 | |||||
| Net cash (used for) provided by operating activities | (6,533 | ) | 6,664 | |||||
| INVESTING ACTIVITIES: | ||||||||
| Capital expenditures, including intangibles | (17,194 | ) | (17,479 | ) | ||||
| Proceeds from sale of fixed assets | 19 | 49 | ||||||
| Proceeds from disposal of Non-core Products | - | 34,386 | ||||||
| Investment in venture capital fund | (750 | ) | (1,200 | ) | ||||
| Net cash (used for) provided by investing activities | (17,925 | ) | 15,756 | |||||
| FINANCING ACTIVITIES: | ||||||||
| Revolving credit facility borrowings | 71,500 | 55,000 | ||||||
| Revolving credit facility payments | (36,500 | ) | (47,500 | ) | ||||
| Proceeds from issuance of debt | 17,345 | 55 | ||||||
| Repayments of debt | (15,204 | ) | (999 | ) | ||||
| Earn-out consideration cash payment | - | (3,394 | ) | |||||
| Other financing costs | (1,038 | ) | (873 | ) | ||||
| Common Share repurchase program | (4,995 | ) | (50,000 | ) | ||||
| Repurchase of Common Shares to satisfy employee tax withholding | (1,741 | ) | (3,209 | ) | ||||
| Net cash provided by (used for) financing activities | 29,367 | (50,920 | ) | |||||
| Effect of exchange rate changes on cash and cash equivalents | (1,900 | ) | (1,089 | ) | ||||
| Net change in cash and cash equivalents | 3,009 | (29,589 | ) | |||||
| Cash and cash equivalents at beginning of period | 69,403 | 81,092 | ||||||
| Cash and cash equivalents at end of period | $ | 72,412 | $ | 51,503 | ||||
| Supplemental disclosure of cash flow information: | ||||||||
| Cash paid for interest | $ | 2,344 | $ | 2,198 | ||||
| Cash paid for income taxes, net | $ | 636 | $ | 7,100 | ||||
| 7 |
Regulation G Non-GAAP Financial Measure Reconciliations
Reconciliation to US GAAP
Exhibit 1 - Adjusted EPS
| Reconciliation of Q2 2020 Adjusted EPS | ||||||||
| (USD in millions) | Q2 2020 | Q2 2020 EPS | ||||||
| Net Loss | $ | (21.7 | ) | $ | (0.81 | ) | ||
| Add: After-Tax Step-Up in Fair Value of Earn-Out (Stoneridge Brazil) | 0.4 | 0.01 | ||||||
| Add: After-Tax Restructuring Costs | 4.2 | 0.16 | ||||||
| Add: After-Tax Change in Fair Value of Equity Investment | 0.1 | 0.00 | ||||||
| Add: After-Tax Business Realignment Costs | 2.2 | 0.08 | ||||||
| Adjusted Net Loss | $ | (14.9 | ) | $ | (0.55 | ) | ||
Exhibit 2 – Adjusted Operating Income (Loss) by Segment
| Reconciliation of Control Devices Adjusted Operating Income (Loss) | ||||||||
| (USD in millions) | Q1 2020 | Q2 2020 | ||||||
| Control Devices Operating Income (Loss) | $ | 7.3 | $ | (9.7 | ) | |||
| Add: Pre-Tax Restructuring Costs | 2.2 | 3.0 | ||||||
| Add: Pre-Tax Business Realignment Costs | 0.4 | 1.0 | ||||||
| Control Devices Adjusted Operating Income (Loss) | $ | 9.9 | $ | (5.6 | ) | |||
| Reconciliation of Electronics Adjusted Operating Income (Loss) | ||||||||
| (USD in millions) | Q1 2020 | Q2 2020 | ||||||
| Electronics Operating Income (Loss) | $ | 2.9 | $ | (11.0 | ) | |||
| Add: Pre-Tax Restructuring Costs | 0.0 | 1.6 | ||||||
| Add: Pre-Tax Business Realignment Costs | 1.3 | |||||||
| Electronics Adjusted Operating Income (Loss) | $ | 2.9 | $ | (8.1 | ) | |||
| Reconciliation of Stoneridge Brazil Adjusted Operating Income (Loss) | ||||||||
| (USD in millions) | Q1 2020 | Q2 2020 | ||||||
| Stoneridge Brazil Operating Income (Loss) | $ | 0.9 | $ | (0.9 | ) | |||
| Add: Pre-Tax Step-Up in Fair Value of Earn-Out (Stoneridge Brazil) | (0.6 | ) | 0.4 | |||||
| Add: Pre-Tax Business Realignment Costs | 0.2 | |||||||
| Stoneridge Brazil Adjusted Operating Income (Loss) | $ | 0.4 | $ | (0.5 | ) | |||
| 8 |
Exhibit 3 – Adjusted Operating Income (Loss)
| Reconciliation of Adjusted Operating Income (Loss) | ||||||||
| (USD in millions) | Q1 2020 | Q2 2020 | ||||||
| Operating Income (Loss) | $ | 3.7 | $ | (26.8 | ) | |||
| Add: Pre-Tax Step-Up in Fair Value of Earn-Out (Stoneridge Brazil) | (0.6 | ) | 0.4 | |||||
| Add: Pre-Tax Change in Fair Value of Equity Investment | 0.0 | 0.1 | ||||||
| Add: Pre-Tax Restructuring Costs | 2.2 | 4.6 | ||||||
| Add: Pre-Tax Share-Based Comp Accelerated Vesting | 0.1 | 0.0 | ||||||
| Add: Pre-Tax Business Realignment Costs | 0.6 | 2.6 | ||||||
| Adjusted Operating Income (Loss) | $ | 6.0 | $ | (19.1 | ) | |||
Exhibit 4 – Adjusted EBITDA
| Reconciliation of Adjusted EBITDA | ||||||||||||||||||||
| (USD in millions) | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 | TTM Q2 2020 | |||||||||||||||
| Income (Loss) Before Tax | $ | 8.1 | $ | (0.0 | ) | $ | 4.7 | $ | (28.5 | ) | $ | (15.7 | ) | |||||||
| Interest expense, net | 1.1 | 1.2 | 1.0 | 1.4 | 4.8 | |||||||||||||||
| Depreciation and amortization | 7.9 | 8.1 | 8.1 | 7.9 | 32.0 | |||||||||||||||
| EBITDA | $ | 17.1 | $ | 9.3 | $ | 13.8 | $ | (19.2 | ) | $ | 21.0 | |||||||||
| Add: Pre-Tax Step-Up in Fair Value of Earn-Out (Stoneridge Brazil) | 0.9 | 0.4 | (0.6 | ) | 0.4 | 1.2 | ||||||||||||||
| Add: Pre-Tax Change in Fair Value of Equity Investment | 0.2 | 0.0 | 0.1 | 0.4 | ||||||||||||||||
| Add: Pre-Tax Restructuring Costs | 3.7 | 3.4 | 2.2 | 4.6 | 14.0 | |||||||||||||||
| Add: Pre-Tax Business Realignment Costs | 0.4 | 0.3 | 0.6 | 2.6 | 3.9 | |||||||||||||||
| Add: Pre-Tax Share-Based Comp Accelerated Vesting | 0.2 | 0.1 | 0.0 | 0.3 | ||||||||||||||||
| Less: Pre-Tax Capitalized Software Development Expensed in Q1 and Q2 | (0.8 | ) | (0.8 | ) | ||||||||||||||||
| Adjusted EBITDA | $ | 21.5 | $ | 13.7 | $ | 16.1 | $ | (11.4 | ) | $ | 39.9 | |||||||||
Exhibit 5 – Adjusted Gross Profit
| Reconciliation of Adjusted Gross Profit | ||||||||
| (USD in millions) | Q1 2020 | Q2 2020 | ||||||
| Gross Profit | 45.4 | 13.3 | ||||||
| Add: Pre-Tax Restructuring Costs | 1.5 | 0.2 | ||||||
| Add: Pre-Tax Business Realignment Costs | 0.1 | 0.9 | ||||||
| Adjusted Gross Profit | 47.0 | 14.4 | ||||||
| 9 |
Exhibit 6 – Adjusted Tax Rate
| Reconciliation of Q2 2020 Adjusted Tax Rate | ||||
| (USD in millions) | Q2 2020 | |||
| Loss Before Tax | $ | (28.5 | ) | |
| Add: Pre-Tax Step-Up in Fair Value of Earn-Out (Stoneridge Brazil) | 0.4 | |||
| Add: Pre-Tax Change in Fair Value of Equity Investment | 0.1 | |||
| Add: Pre-Tax Restructuring Costs | 4.6 | |||
| Add: Pre-Tax Business Realignment Costs | 2.6 | |||
| Adjusted Loss Before Tax | $ | (20.7 | ) | |
| Income Tax Benefit | $ | (6.7 | ) | |
| Add: Tax Impact From Pre-Tax Adjustments | 0.9 | |||
| Adjusted Income Tax Benefit | $ | (5.8 | ) | |
| Adjusted Tax Rate | 28.0 | % | ||
| 10 |