Maintains Previously Provided Full-Year
2024 Guidance Driven by Sales Growth and Operating Performance for
the Remainder of the Year
NOVI,
Mich., May 1, 2024 /PRNewswire/ --
2024 First Quarter Results
- Sales of $239.2
million
- Gross profit of $48.4 million
(20.2% of sales)
- Operating income of $0.3
million (0.1% of sales)
- Q1 operating income unfavorably impacted by incremental
warranty-related expenses of ~$2.0
million
- EBITDA of $6.6 million (2.8%
of sales)
- Q1 EBITDA includes unfavorable impact of non-operating FX
and equity interest expenses of ~$2.3
million and incremental warranty-related expenses of
~$2.0 million (Total EBITDA impact of
~$4.3 million)
- Loss per share ("EPS") of $(0.22)
- Q1 EPS includes unfavorable impact of non-operating FX and
equity interest expenses of ~$0.08
and incremental warranty-related expenses of ~$0.05 (Total EPS impact of ~$0.13)
2024 Full-Year Guidance
- Maintaining previously provided full-year 2024 guidance
ranges
- Sales guidance of $990.0 million
- $1,010.0 million
- Gross margin guidance of 22.0% - 22.75%
- Operating margin guidance of 2.75% - 3.25%
- EBITDA guidance of $64 million -
$70 million (EBITDA margin of 6.5% -
6.9%)
- EPS guidance of $0.30 -
$0.40
Stoneridge, Inc. (NYSE: SRI) today announced financial
results for the first quarter ended March 31, 2024, with sales
of $239.2 million and loss per
share of $(0.22).
For the first quarter of 2024, Stoneridge reported gross profit
of $48.4 million (20.2% of
sales), operating income of $0.3 million (0.1% of sales) and EBITDA
of $6.6 million (2.8% of sales).
First quarter results were impacted by the unfavorable impact of
non-operating foreign currency on intercompany balances of
approximately $2.0 million
(~$0.07 EPS), non-operating equity
interest expenses of approximately $0.3
million (~$0.01 EPS) and
incremental warranty-related expenses of approximately $2.0 million (~$0.05 EPS).
The exhibits attached hereto provide reconciliation detail on
normalizing adjustments of non-GAAP financial measures used in this
press release. For comparison purposes, the exhibits also
provide reconciliation detail on normalizing adjustments of
non-GAAP financial measures related to prior periods used in this
press release.
Jim Zizelman, president and chief
executive officer, commented, "Our first quarter performance was
driven by continued strong top-line growth in our Electronics
segment and progress across each of our key company initiatives.
Our efforts to reduce material costs contributed to a 170 basis
point improvement in gross margin over the first quarter of last
year. Similarly, we continued to streamline our operating structure
and centralize key functions to improve our operating efficiency
resulting in operating margin improvement of 160 basis points over
the first quarter of last year. Despite the significant momentum we
have in the fundamentals of the business, we must continue to focus
on mitigating some of the historical quality issues that resulted
in $2 million of incremental costs
this quarter. Through recent actions taken to centralize and
redesign our product line, program management and global
engineering organizations, we are specifically focused on improving
built-in-quality, material costs and manufacturing efficiency to
drive profitability. There is no question we are seeing the
positive impacts of these structural changes and expect the
momentum from these changes to drive improved profitability as we
continue to grow."
Zizelman continued, "While we continue to improve our
existing programs, we remain focused on flawless execution of the
program launches that will drive strong growth going-forward. Our
next OEM MirrorEye programs launch with Volvo in Europe and with Peterbilt in North America later this year, and two
additional programs in North
America are expected to launch early next year. We will
continue to work with all our OEM customers, their dealer networks
and the fleets, to drive MirrorEye adoption. We are seeing good
momentum across our MirrorEye end-markets and applications and
expect continued growth as we launch new OEM programs and continue
to expand our fleet activities with both new and existing
customers."
Zizelman concluded, "Our robust backlog continues to provide a
strong foundation for our strategy focused on drivetrain agnostic
technologies that will allow us to continue to grow as market
preferences and customer platforms continue to evolve. We continue
to focus on gross margin expansion while we leverage our existing
cost structure to expand operating margin as we grow."
First Quarter in Review
Electronics sales of $156.1 million increased by 11.1% relative
to adjusted sales of the first quarter of 2023. This increase
was primarily driven by higher sales in the European and North
American commercial vehicle end markets. First quarter operating
margin of 4.5% improved by 330 basis points relative to the
adjusted operating margin of the first quarter of 2023, primarily
due to contribution on revenue growth and lower direct material
costs as a percentage of sales.
Control Devices sales of $78.0
million decreased by 10.0% relative to sales of the first
quarter of 2023. This decrease was due to lower sales in the North
American passenger vehicle end market primarily related to the
expected wind-down of end-of-life programs and slower demand for
electric vehicle platforms. This decline was slightly offset by
higher sales in China. First
quarter operating margin of 2.8% increased by 120 basis points
relative to the adjusted operating margin of the first quarter of
2023, primarily due to higher gross margin as a result of lower
direct material costs, partially offset by unfavorable fixed cost
leverage due to lower sales.
Stoneridge Brazil sales of $12.2
million decreased by $2.0
million relative to sales in the first quarter of 2023. This
decrease was primarily due to lower sales in local OEM products as
a result of one-time revenue opportunities of approximately
$2.1 million recognized in the first
quarter of 2023 that were not expected to recur. First quarter
operating margin of 1.7% decreased by approximately 770 basis
points relative to the first quarter of 2023, primarily due to
reduced fixed cost leverage on lower sales.
Cash and Debt Balances
As of March 31, 2024, Stoneridge had compliance net debt of
$164.5 million resulting in a net
debt to trailing twelve-month EBITDA compliance leverage ratio of
2.86x, an improvement of 0.27x versus 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 quarter, inventory
balances improved by $7.9 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 2.0x - 2.5x by the end of 2024.
2024 Outlook
The Company is maintaining its previously provided full-year
2024 guidance ranges including sales guidance of $990 million
to $1,010 million, gross margin
guidance of 22.0% to 22.75%, operating margin guidance of
2.75% to 3.25%, earnings per share guidance of $0.30 to $0.40 and
EBITDA guidance of $64 million to $70 million, or 6.5% to
6.9% of sales.
Matt Horvath, chief financial
officer, concluded, "We are maintaining our expectations for
approximately $1 billion of revenue,
which outpaces our weighted-average OEM end markets by over eight
percentage points. We expect that continued improvement in our
material costs will offset the incremental warranty-related costs
we incurred in the first quarter and are maintaining our full year
gross margin expectations. Similarly, we expect slightly improved
operating performance relative to our prior expectations to offset
the non-operating foreign currency and equity interest expenses we
incurred in the first quarter and as a result are maintaining our
expectations for full-year EBITDA and EPS. Our mid-point EBITDA
margin guidance of 6.7%, or $67
million of EBITDA, results in 170 basis point margin
improvement and 39% growth in EBITDA over 2023. We will continue to
focus on material cost improvement and operational execution to
drive strong contribution margin and 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 first quarter
results can be accessed at 9:00 a.m. Eastern
Time on Thursday, May 2, 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
(including semiconductors, printed circuit boards, resin, aluminum,
steel and copper) and components 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, EBITDA, adjusted EBITDA, adjusted net 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, EBITDA, adjusted EBITDA, adjusted net
debt and adjusted cash should not be considered in isolation or as
a substitute for sales, gross profit, operating income, income
(loss) before tax, 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)
|
|
March 31,
2024
|
|
December 31,
2023
|
|
|
(Unaudited)
|
|
|
ASSETS
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
48,440
|
|
$
40,841
|
Accounts receivable,
less reserves of $932 and $1,058, respectively
|
|
170,296
|
|
166,545
|
Inventories,
net
|
|
179,891
|
|
187,758
|
Prepaid expenses and
other current assets
|
|
32,716
|
|
34,246
|
Total current
assets
|
|
431,343
|
|
429,390
|
Long-term
assets:
|
|
|
|
|
Property, plant and
equipment, net
|
|
106,170
|
|
110,126
|
Intangible assets,
net
|
|
45,270
|
|
47,314
|
Goodwill
|
|
34,488
|
|
35,295
|
Operating lease
right-of-use asset
|
|
9,552
|
|
10,795
|
Investments and other
long-term assets, net
|
|
48,589
|
|
46,980
|
Total long-term
assets
|
|
244,069
|
|
250,510
|
Total assets
|
|
$
675,412
|
|
$
679,900
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Current portion of
debt
|
|
$
2,077
|
|
$
2,113
|
Accounts
payable
|
|
109,222
|
|
111,925
|
Accrued expenses and
other current liabilities
|
|
68,947
|
|
64,203
|
Total current
liabilities
|
|
180,246
|
|
178,241
|
Long-term
liabilities:
|
|
|
|
|
Revolving credit
facility
|
|
194,420
|
|
189,346
|
Deferred income
taxes
|
|
6,849
|
|
7,224
|
Operating lease
long-term liability
|
|
6,594
|
|
7,684
|
Other long-term
liabilities
|
|
10,047
|
|
9,688
|
Total long-term
liabilities
|
|
217,910
|
|
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 27,667 and 27,549 shares outstanding at
March 31, 2024 and
December 31, 2023, respectively, with no stated
value
|
|
—
|
|
—
|
Additional paid-in
capital
|
|
223,856
|
|
227,340
|
Common Shares held in
treasury, 1,299 and 1,417 shares at March 31, 2024 and
December 31, 2023, respectively, at cost
|
|
(39,386)
|
|
(43,344)
|
Retained
earnings
|
|
190,383
|
|
196,509
|
Accumulated other
comprehensive loss
|
|
(97,597)
|
|
(92,788)
|
Total shareholders'
equity
|
|
277,256
|
|
287,717
|
Total liabilities and
shareholders' equity
|
|
$
675,412
|
|
$
679,900
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|
|
|
Three months
ended
March 31,
|
(in thousands,
except per share data)
|
|
2024
|
|
2023
|
|
|
|
|
|
Net sales
|
|
$
239,157
|
|
$
241,325
|
Costs and
expenses:
|
|
|
|
|
Cost of goods
sold
|
|
190,800
|
|
198,523
|
Selling, general and
administrative
|
|
30,423
|
|
29,863
|
Design and
development
|
|
17,603
|
|
16,968
|
Operating income
(loss)
|
|
331
|
|
(4,029)
|
Interest expense,
net
|
|
3,634
|
|
2,746
|
Equity in loss of
investee
|
|
277
|
|
171
|
Other expense,
net
|
|
2,036
|
|
1,148
|
Loss before income
taxes
|
|
(5,616)
|
|
(8,094)
|
Provision (benefit) for
income taxes
|
|
510
|
|
(708)
|
Net loss
|
|
$
(6,126)
|
|
$
(7,386)
|
|
|
|
|
|
Loss per
share:
|
|
|
|
|
Basic
|
|
$
(0.22)
|
|
$
(0.27)
|
Diluted
|
|
$
(0.22)
|
|
$
(0.27)
|
|
|
|
|
|
Weighted-average shares
outstanding:
|
|
|
|
|
Basic
|
|
27,529
|
|
27,349
|
Diluted
|
|
27,529
|
|
27,349
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
Three months ended
March 31, (in thousands)
|
|
2024
|
|
2023
|
|
|
|
|
|
OPERATING
ACTIVITIES:
|
|
|
|
|
Net loss
|
|
$
(6,126)
|
|
$
(7,386)
|
Adjustments to
reconcile net loss to net cash provided by (used for) operating
activities:
|
|
|
|
|
Depreciation
|
|
6,601
|
|
6,573
|
Amortization,
including accretion and write-off of deferred financing
costs
|
|
2,164
|
|
1,946
|
Deferred income
taxes
|
|
(2,279)
|
|
(2,536)
|
Loss of equity method
investee
|
|
277
|
|
171
|
Loss (gain) on sale of
fixed assets
|
|
266
|
|
(886)
|
Share-based
compensation expense
|
|
1,092
|
|
69
|
Excess tax deficiency
related to share-based compensation expense
|
|
230
|
|
34
|
Changes in operating
assets and liabilities:
|
|
|
|
|
Accounts receivable,
net
|
|
(6,676)
|
|
(16,833)
|
Inventories,
net
|
|
3,699
|
|
(15,228)
|
Prepaid expenses and
other assets
|
|
1,377
|
|
1,943
|
Accounts
payable
|
|
(709)
|
|
21,264
|
Accrued expenses and
other liabilities
|
|
9,193
|
|
1,687
|
Net cash provided by
(used for) operating activities
|
|
9,109
|
|
(9,182)
|
|
|
|
|
|
INVESTING
ACTIVITIES:
|
|
|
|
|
Capital expenditures,
including intangibles
|
|
(5,795)
|
|
(10,110)
|
Proceeds from sale of
fixed assets
|
|
81
|
|
1,355
|
Net cash used for
investing activities
|
|
(5,714)
|
|
(8,755)
|
|
|
|
|
|
FINANCING
ACTIVITIES:
|
|
|
|
|
Revolving credit
facility borrowings
|
|
30,500
|
|
8,000
|
Revolving credit
facility payments
|
|
(24,500)
|
|
(8,568)
|
Proceeds from issuance
of debt
|
|
7,798
|
|
8,148
|
Repayments of
debt
|
|
(7,790)
|
|
(8,475)
|
Repurchase of Common
Shares to satisfy employee tax withholding
|
|
(620)
|
|
(1,224)
|
Net cash provided by
(used for) financing activities
|
|
5,388
|
|
(2,119)
|
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
(1,184)
|
|
423
|
Net change in cash and
cash equivalents
|
|
7,599
|
|
(19,633)
|
Cash and cash
equivalents at beginning of period
|
|
40,841
|
|
54,798
|
|
|
|
|
|
Cash and cash
equivalents at end of period
|
|
$
48,440
|
|
$
35,165
|
|
|
|
|
|
Supplemental disclosure
of cash flow information:
|
|
|
|
|
Cash paid for
interest, net
|
|
$
4,194
|
|
$
2,494
|
Cash paid for income
taxes, net
|
|
$
2,653
|
|
$
2,611
|
Regulation G
Non-GAAP Financial Measure Reconciliations
|
|
Reconciliation to US
GAAP
|
|
Exhibit 1 –
Reconciliation of Adjusted EBITDA
|
|
(USD in
millions)
|
Q1
2023
|
|
Q2
2023
|
|
Q3
2023
|
|
Q4
2023
|
|
Q1
2024
|
Income (Loss) Before
Tax
|
$ (8.1)
|
|
$ (1.5)
|
|
$
4.4
|
|
$ 3.2
|
|
$ (5.6)
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
2.7
|
|
3.1
|
|
3.3
|
|
3.8
|
|
3.6
|
Depreciation and
amortization
|
8.3
|
|
8.4
|
|
8.5
|
|
8.4
|
|
8.6
|
EBITDA
|
$
3.0
|
|
$ 10.0
|
|
$ 16.2
|
|
$
15.5
|
|
$ 6.6
|
|
|
|
|
|
|
|
|
|
|
Add: Pre-Tax Business
Realignment Costs
|
1.3
|
|
1.9
|
|
1.2
|
|
0.1
|
|
—
|
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
|
Exhibit 2 –
Reconciliation of Adjusted Gross Profit
|
|
(USD in
millions)
|
Q1
2023
|
|
Q1
2024
|
Gross
Profit
|
$
42.8
|
|
$
48.4
|
|
|
|
|
Add: Pre-Tax Business
Realignment Costs
|
0.2
|
|
—
|
Adjusted Gross
Profit
|
$
43.0
|
|
$
48.4
|
Exhibit 3 -
Reconciliation of Adjusted Operating Income (Loss)
|
|
(USD in
millions)
|
Q1
2023
|
|
Q1
2024
|
Operating Income
(Loss)
|
$
(4.0)
|
|
$
0.3
|
|
|
|
|
Add: Pre-Tax Business
Realignment Costs
|
1.3
|
|
—
|
Less: Pre-Tax Gain on
Disposal of Fixed Assets
|
(0.8)
|
|
—
|
Add: Pre-Tax
Environmental Remediation Costs
|
0.1
|
|
—
|
Adjusted Operating
Income (Loss)
|
$
(3.4)
|
|
$
0.3
|
Exhibit 4 – Segment
Adjusted Operating Income
|
|
Reconciliation of
Control Devices Adjusted Operating Income
|
|
(USD in
millions)
|
Q1
2023
|
|
Q1
2024
|
Control Devices
Operating Income
|
$
2.1
|
|
$
2.2
|
|
|
|
|
Less: Pre-Tax Gain on
Disposal of Fixed Assets
|
(0.8)
|
|
—
|
Add: Pre-Tax
Environmental Remediation Costs
|
0.1
|
|
—
|
Control Devices
Adjusted Operating Income
|
$
1.4
|
|
$
2.2
|
Reconciliation of
Electronics Adjusted Operating Income
|
|
(USD in
millions)
|
Q1
2023
|
|
Q1
2024
|
Electronics
Operating Income
|
$
1.4
|
|
$
7.1
|
|
|
|
|
Add: Pre-Tax Business
Realignment Costs
|
0.3
|
|
—
|
Electronics Adjusted
Operating Income
|
$
1.7
|
|
$
7.1
|
Exhibit 5 –
Reconciliation of Adjusted Sales
|
|
(USD in
millions)
|
Q1
2023
|
|
Q1
2024
|
Sales
|
$
241.3
|
|
$
239.2
|
|
|
|
|
Less: Sales from Spot
Purchases Recoveries
|
(9.1)
|
|
—
|
Adjusted
Sales
|
$
232.2
|
|
$
239.2
|
Exhibit 6 –
Reconciliation of Electronics Adjusted Sales
|
|
(USD in
millions)
|
Q1
2023
|
|
Q1
2024
|
Electronics
Sales
|
$
149.6
|
|
$
156.1
|
|
|
|
|
Less: Sales from Spot
Purchases Recoveries
|
(9.1)
|
|
—
|
Electronics Adjusted
Sales
|
$
140.5
|
|
$
156.1
|
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
|
Income (Loss) Before
Tax
|
|
$
(8.1)
|
|
$
(1.5)
|
|
$
4.4
|
|
3.2
|
|
(5.6)
|
Interest Expense,
net
|
|
2.7
|
|
3.1
|
|
3.3
|
|
3.8
|
|
3.6
|
Depreciation and
Amortization
|
|
8.3
|
|
8.4
|
|
8.5
|
|
8.4
|
|
8.6
|
EBITDA
|
|
$
3.0
|
|
$
10.0
|
|
$
16.2
|
|
$
15.5
|
|
$
6.6
|
|
|
|
|
|
|
|
|
|
|
|
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
|
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
|
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
|
Adjusted EBITDA
(Compliance)
|
|
$
6.1
|
|
$
13.9
|
|
$
17.4
|
|
$
15.3
|
|
$
10.9
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted TTM EBITDA
(Compliance)
|
|
|
|
|
|
|
|
$
52.7
|
|
$
57.5
|
Reconciliation of
Adjusted Cash for Compliance Calculation
|
(USD in
millions)
|
Q4
2023
|
|
Q1
2024
|
Total Cash and Cash
Equivalents
|
$
40.8
|
|
$
48.4
|
|
|
|
|
Less: 35% Cash Foreign
Locations
|
(12.8)
|
|
(14.8)
|
Total Adjusted Cash
(Compliance)
|
$
28.0
|
|
$
33.6
|
|
|
|
|
Reconciliation of
Adjusted Debt for Compliance Calculation
|
(USD in
millions)
|
Q4
2023
|
|
Q1
2024
|
Total
Debt
|
$ 191.5
|
|
$ 196.5
|
|
|
|
|
Outstanding Letters of
Credit
|
1.6
|
|
1.6
|
Total Adjusted Debt
(Compliance)
|
$ 193.0
|
|
$ 198.1
|
|
|
|
|
Adjusted Net Debt
(Compliance)
|
$ 165.0
|
|
$ 164.5
|
Compliance Leverage
Ratio (Net Debt / TTM EBITDA)
|
3.13x
|
|
2.86x
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/stoneridge-reports-first-quarter-2024-results-302133712.html
SOURCE Stoneridge, Inc.