GAAP Results
GAAP net sales grew
Third quarter 2019 GAAP income from operations was
Third quarter 2019 GAAP net loss was
Adjusted Results
Adjusted EBITDA was
At the same time, we are actively identifying opportunities to improve our overall financial performance and put the right cost structure in place. We announced expense reduction and cash savings initiatives last month, which we expect will generate cash savings of
Life Sciences
Net sales for the third quarter of 2019 were
Mobile Solutions
Net sales for the third quarter of 2019 were
Power Solutions
Net sales for the third quarter of 2019 were
Strategic Review
The Company will evaluate a broad range of operational, financial and strategic options to reduce leverage and enhance shareholder value. NN has retained J.P. Morgan as its financial advisor and
Other Developments
The Company also announced that
NN will discuss its results during its quarterly investor conference call on
NN discloses in this press release the non-GAAP financial measures of adjusted income from operations, adjusted EBITDA, adjusted net income (loss), adjusted net income per diluted share, free cash flow and net debt. Each of adjusted income from operations, adjusted EBITDA, adjusted net income (loss), adjusted net income per diluted share and free cash flow provides supplementary information about the impacts of restructuring and integration expense, acquisition and transition expenses, foreign exchange impacts on inter-company loans, amortization of intangibles and deferred financing costs, and other non-operating impacts on our business. Net debt is defined as debt and finance leases less cash.
The financial tables found later in this press release include a reconciliation of adjusted income from operations, adjusted EBITDA, adjusted net income (loss), adjusted net income (loss) per diluted share and free cash flow to the U.S. GAAP financial measures of income from operations, net income (loss), net income (loss) per diluted share and net cash provided by (used in) operating activities.
Except for specific historical information, many of the matters discussed in this press release may express or imply projections of revenues or expenditures, statements of plans and objectives or future operations or statements of future economic performance. These, and similar statements, are forward-looking statements concerning matters that involve risks, uncertainties and other factors which may cause the actual performance of
For additional information concerning such risk factors and cautionary statements, please see the section titled "Risk Factors" in the Company's periodic reports filed with the
Financial Tables Follow
NN, Inc. |
||||
Three Months Ended |
Nine Months Ended |
|||
(in thousands, except per share data) |
2019 |
2018 |
2019 |
2018 |
Net sales |
$ 213,897 |
$ 205,683 |
$ 648,819 |
$ 571,180 |
Cost of sales (exclusive of depreciation and amortization shown |
160,816 |
156,408 |
485,598 |
431,492 |
Selling, general and administrative expense |
24,043 |
22,480 |
78,911 |
71,298 |
Acquisition related costs excluded from selling, general and |
- |
597 |
- |
5,810 |
Depreciation and amortization |
22,621 |
21,259 |
68,970 |
51,798 |
Restructuring and integration expense, net |
- |
(209) |
(12) |
2,137 |
Other operating (income) expense, net |
(1,255) |
(733) |
(1,019) |
(638) |
Income from operations |
7,672 |
5,881 |
16,371 |
9,283 |
Interest expense |
14,733 |
18,608 |
42,492 |
46,592 |
Loss on extinguishment of debt and write-off of debt issuance costs |
- |
6,624 |
2,699 |
19,562 |
Other (income) expense, net |
98 |
308 |
884 |
1,882 |
Loss before (provision) benefit for income taxes and share of net income |
(7,159) |
(19,659) |
(29,704) |
(58,753) |
Benefit (provision) for income taxes |
1,283 |
5,609 |
(1,535) |
12,213 |
Share of net income from joint venture |
279 |
266 |
345 |
1,744 |
Net loss |
$ (5,597) |
$ (13,784) |
$ (30,894) |
$ (44,796) |
Other comprehensive loss: |
||||
Foreign currency translation adjustment |
(11,448) |
(4,193) |
(11,620) |
(14,509) |
Interest rate swap: |
||||
Change in fair value of interest rate swap, net of tax |
(1,181) |
- |
(11,999) |
- |
Less: reclassification adjustment for (gains) losses included in net |
238 |
- |
238 |
- |
Other comprehensive loss |
$ (12,391) |
$ (4,193) |
$ (23,381) |
$ (14,509) |
Comprehensive loss |
$ (17,988) |
$ (17,977) |
$ (54,275) |
$ (59,305) |
Basic net loss per share: |
||||
Net loss per share |
$ (0.13) |
$ (0.48) |
$ (0.74) |
$ (1.61) |
Weighted average shares outstanding |
42,038 |
28,688 |
42,013 |
27,784 |
Diluted net loss per share: |
||||
Net loss per share |
$ (0.13) |
$ (0.48) |
$ (0.74) |
$ (1.61) |
Weighted average shares outstanding |
42,038 |
28,688 |
42,013 |
27,784 |
NN, Inc. |
||||
(in thousands, except per share data) |
September 30, |
December 31, |
||
Assets |
||||
Current assets: |
||||
Cash and cash equivalents |
$ 24,409 |
$ 17,988 |
||
Accounts receivable, net |
141,583 |
133,421 |
||
Inventories |
126,832 |
122,615 |
||
Income tax receivable |
1,610 |
2,277 |
||
Other current assets |
21,884 |
21,901 |
||
Total current assets |
316,318 |
298,202 |
||
Property, plant and equipment, net |
364,479 |
361,028 |
||
Operating lease right-of-use assets |
67,885 |
- |
||
Goodwill |
437,280 |
439,452 |
||
Intangible assets, net |
340,513 |
376,248 |
||
Investment in joint venture |
19,877 |
20,364 |
||
Other non-current assets |
7,393 |
7,607 |
||
Total assets |
$ 1,553,745 |
$ 1,502,901 |
||
Liabilities and Stockholders' Equity |
||||
Current liabilities: |
||||
Accounts payable |
$ 65,534 |
$ 65,694 |
||
Accrued salaries, wages and benefits |
31,919 |
24,636 |
||
Income tax payable |
1,360 |
- |
||
Current maturities of long-term debt |
25,601 |
31,280 |
||
Current portion of operating lease liabilities |
7,047 |
- |
||
Other current liabilities |
24,548 |
23,420 |
||
Total current liabilities |
156,009 |
145,030 |
||
Deferred tax liabilities |
77,182 |
91,838 |
||
Non-current income tax payable |
3,569 |
3,875 |
||
Long-term debt, net of current portion |
841,748 |
811,471 |
||
Operating lease liabilities, net of current portion |
68,479 |
- |
||
Other non-current liabilities |
46,961 |
29,417 |
||
Total liabilities |
1,193,948 |
1,081,631 |
||
Commitments and contingencies |
||||
Stockholders' equity: |
||||
Common stock - $0.01 par value per share, authorized 90,000 shares, 42,297 and 42,104 |
423 |
421 |
||
Additional paid-in capital |
513,268 |
511,545 |
||
Retained deficit |
(98,888) |
(59,071) |
||
Accumulated other comprehensive loss |
(55,006) |
(31,625) |
||
Total stockholders' equity |
359,797 |
421,270 |
||
Total liabilities and stockholders' equity |
$ 1,553,745 |
$ 1,502,901 |
NN, Inc. |
||||
Nine Months Ended |
||||
(in thousands) |
2019 |
2018 |
||
Cash flows from operating activities |
||||
Net loss |
$ (30,894) |
$ (44,796) |
||
Adjustments to reconcile net loss to net cash provided by (used by) operating activities: |
||||
Depreciation and amortization |
68,970 |
51,798 |
||
Amortization of debt issuance costs |
3,538 |
3,631 |
||
Loss on extinguishment of debt and write-off of debt issuance costs |
2,699 |
19,562 |
||
Share of net income from joint venture, net of cash dividends received |
(345) |
(1,744) |
||
Compensation expense from issuance of share-based awards |
1,855 |
2,623 |
||
Deferred income taxes |
(11,024) |
(14,737) |
||
Other |
2,091 |
255 |
||
Changes in operating assets and liabilities, net of acquisitions: |
||||
Accounts receivable |
(9,929) |
(19,656) |
||
Inventories |
(5,794) |
(18,207) |
||
Accounts payable |
(334) |
3,733 |
||
Income taxes receivable and payable, net |
1,696 |
(1,681) |
||
Other |
11,078 |
6,004 |
||
Net cash provided by (used in) operating activities |
33,607 |
(13,215) |
||
Cash flows from investing activities |
||||
Acquisition of property, plant and equipment |
(40,720) |
(46,998) |
||
Proceeds from liquidation of short-term investment |
8,000 |
- |
||
Cash paid to acquire businesses, net of cash received |
- |
(399,011) |
||
Other |
1,723 |
650 |
||
Net cash used in investing activities |
(30,997) |
(445,359) |
||
Cash flows from financing activities |
||||
Cash paid for debt issuance or prepayment costs |
(1,016) |
(20,703) |
||
Dividends paid |
(8,879) |
(5,812) |
||
Proceeds from issuance of common shares |
- |
217,435 |
||
Proceeds from long-term debt |
52,144 |
288,594 |
||
Repayment of long-term debt |
(26,634) |
(234,000) |
||
Proceeds from (repayments of) short-term debt, net |
(6,086) |
10,474 |
||
Other |
(2,636) |
(3,161) |
||
Net cash provided by financing activities |
6,893 |
252,827 |
||
Effect of exchange rate changes on cash flows |
(3,082) |
(910) |
||
Net change in cash and cash equivalents |
6,421 |
(206,657) |
||
Cash and cash equivalents at beginning of period |
17,988 |
224,446 |
||
Cash and cash equivalents at end of period |
$ 24,409 |
$ 17,789 |
Reconciliation of GAAP Income from Operations to Non-GAAP Adjusted Income from Operations |
||||||
Three Months Ended |
Three Months Ended |
|||||
$000s |
September 30, |
$000s |
September 30, |
|||
NN, Inc. Consolidated |
2019 |
2018 |
Power Solutions |
2019 |
2018 |
|
GAAP income from operations |
$ 7,672 |
$ 5,881 |
GAAP income from operations |
$ 3,351 |
$ 2,706 |
|
Restructuring and integration expense |
- |
(209) |
Restructuring and integration expense |
- |
- |
|
Acquisition and transition expense* |
8,559 |
9,569 |
Acquisition and transition expense |
2,430 |
2,139 |
|
Amortization of intangibles |
11,284 |
11,129 |
Amortization of intangibles |
2,748 |
3,021 |
|
Non-GAAP adjusted income from operations (a) |
$ 27,516 |
$ 26,370 |
Non-GAAP adjusted income from operations (a) |
$ 8,529 |
$ 7,866 |
|
Non-GAAP adjusted operating margin (1) |
12.9% |
12.8% |
Non-GAAP adjusted operating margin (1) |
18.0% |
17.1% |
|
GAAP net sales |
$ 213,897 |
$ 205,683 |
GAAP net sales |
$ 47,430 |
$ 46,082 |
|
Three Months Ended |
Three Months Ended |
|||||
$000s |
September 30, |
$000s |
September 30, |
|||
Mobile Solutions |
2019 |
2018 |
Life Sciences |
2019 |
2018 |
|
GAAP income from operations |
$ 3,681 |
$ 4,657 |
GAAP income from operations |
$ 9,402 |
$ 6,717 |
|
Restructuring and integration expense |
- |
51 |
Restructuring and integration expense |
- |
(260) |
|
Acquisition and transition expense |
499 |
974 |
Acquisition and transition expense |
3,407 |
2,532 |
|
Amortization of intangibles |
869 |
885 |
Amortization of intangibles |
7,666 |
7,223 |
|
Non-GAAP adjusted income from operations (a) |
$ 5,049 |
$ 6,567 |
Non-GAAP adjusted income from operations (a) |
$ 20,475 |
$ 16,212 |
|
Share of net income from joint venture |
279 |
266 |
Non-GAAP adjusted operating margin (1) |
21.8% |
20.7% |
|
Impairment of joint venture |
- |
- |
GAAP net sales |
$ 94,011 |
$ 78,363 |
|
Non-GAAP adjusted income from operations with JV |
5,328 |
6,833 |
||||
Non-GAAP adjusted operating margin (1) |
7.3% |
8.4% |
||||
GAAP net sales |
$ 73,071 |
$ 81,805 |
||||
Three Months Ended |
||||||
$000s |
September 30, |
|||||
Elimination |
2019 |
2018 |
||||
GAAP net sales |
$ (615) |
$ (567) |
||||
(1) Non-GAAP adjusted operating margin = Non-GAAP adjusted income from operations/ GAAP net sales |
||||||
* 2019 Includes Capacity & Capabilities Dev - $1.9 / Prof Fees - $0.5 / Integration & Transformation - $5.9 / Acq Transaction Costs - $0.0 / Asset Write-Downs/Inventory Step-Up - $0.3 |
||||||
2018 Includes Capacity & Capabilities Dev - $2.4 / Prof Fees - $1.6 / Integration & Transformation - $4.5 / AcqTransaction Costs - $0.6 / Asset Write-Downs/Inventory Step-Up - $0.5 |
Reconciliation of Net Income (Loss) to Non-GAAP Adjusted EBITDA |
|||||
Three Months Ended |
|||||
September 30, |
|||||
$000s |
2019 |
2018 |
|||
GAAP net income (loss) |
$ (5,597) |
$ (13,784) |
|||
Provision (benefit) for income taxes |
(1,283) |
(5,609) |
|||
Interest expense |
14,733 |
18,608 |
|||
Write-off of unamortized debt issuance cost |
- |
6,624 |
|||
Depreciation and amortization |
22,621 |
21,259 |
|||
Acquisition and transition expense |
8,377 |
9,569 |
|||
Non-cash stock compensation |
943 |
289 |
|||
Non-cash foreign exchange (gain) loss on inter-company loans |
420 |
658 |
|||
Restructuring and integration expense |
- |
(209) |
|||
Non-GAAP adjusted EBITDA (b) |
$ 40,213 |
$ 37,405 |
|||
Non-GAAP adjusted EBITDA margin (2) |
18.8% |
18.2% |
|||
GAAP net sales |
$ 213,897 |
$ 205,683 |
|||
(2) Non-GAAP adjusted EBITDA margin = Non-GAAP adjusted EBITDA / GAAP net sales |
Reconciliation of Net Income (Loss) to Non-GAAP Adjusted Net Income (Loss) and Net Income (Loss) per Diluted Share to Non-GAAP Adjusted Net Income (Loss) per Diluted Share |
|||||
Three Months Ended |
|||||
September 30, |
|||||
$000s |
2019 |
2018 |
|||
GAAP net income (loss) |
$ (5,597) |
$ (13,784) |
|||
Pre-tax acquisition and transition expense |
8,559 |
9,569 |
|||
Pre-tax foreign exchange (gain) loss on inter-company loans |
420 |
658 |
|||
Pre-tax restructuring and integration expense |
- |
(209) |
|||
Pre-tax write-off of unamortized debt issuance costs |
- |
6,624 |
|||
Pre-tax amortization of intangibles and deferred financing costs |
12,468 |
12,550 |
|||
Tax effect of adjustments reflected above (c) |
(4,408) |
(7,327) |
|||
Non-GAAP discrete tax adjustments |
- |
590 |
|||
Non-GAAP adjusted net income (loss) (d) |
$ 11,442 |
$ 8,671 |
|||
Three Months Ended |
|||||
September 30, |
|||||
Amounts per share, diluted |
2019 |
2018 |
|||
GAAP net income (loss) per diluted share |
$ (0.13) |
$ (0.48) |
|||
Pre-tax acquisition and transition expense |
0.20 |
0.33 |
|||
Pre-tax foreign exchange (gain) loss on inter-company loans |
0.01 |
0.02 |
|||
Pre-tax restructuring and integration expense |
- |
(0.01) |
|||
Pre-tax write-off of unamortized debt issuance costs |
- |
0.23 |
|||
Pre-tax amortization of intangibles and deferred financing costs |
0.30 |
0.44 |
|||
Tax effect of adjustments reflected above (c) |
(0.10) |
(0.26) |
|||
Non-GAAP discrete tax adjustments |
- |
0.02 |
|||
Non-GAAP adjusted net income (loss) per diluted share (d) |
$ 0.27 |
$ 0.30 |
|||
Weighted average shares outstanding, diluted |
42,038 |
28,688 |
Reconciliation of Operating Cash Flow to Non-GAAP Free Cash Flow |
|||||
Three Months Ended |
|||||
September 30, |
|||||
$000s |
2019 |
2018 |
|||
Net cash provided (used) by operating activities |
$ 29,240 |
$ 6,210 |
|||
Acquisition of property, plant and equipment |
(11,726) |
(18,110) |
|||
Free Cash Flow |
$ 17,514 |
$ (11,900) |
The Company discloses in this presentation the non-GAAP financial measures of adjusted income from operations, adjusted EBITDA, adjusted net income (loss), adjusted net income per diluted share, free cash flow and net debt. Each of these non-GAAP financial measures provides supplementary information about the impacts of acquisition, divestiture and integration related expenses, foreign-exchange impacts on inter-company loans, reorganizational and impairment charges. Over the past five years, we have completed seven acquisitions, two of which were transformative for the Company, and sold two of our businesses. The costs we incurred in completing such acquisitions, including the amortization of intangibles and deferred financing costs, and these divestitures have been excluded from these measures because their size and inconsistent frequency are unrelated to our commercial performance during the period, and which we believe are not indicative of our ongoing operating costs. We exclude the impact of currency translation from these measures because foreign exchange rates are not under management's control and are subject to volatility. Other non-operating charges are excluded as the charges are not indicative of our ongoing operating cost. We believe the presentation of adjusted income from operations, adjusted EBITDA, adjusted net income (loss), adjusted net income per diluted share, free cash flow and net debt provides useful information in assessing our underlying business trends and facilitates comparison of our long-term performance over given periods.
The non-GAAP financial measures provided herein may not provide information that is directly comparable to that provided by other companies in the Company's industry, as other companies may calculate such financial results differently. The Company's non-GAAP financial measures are not measurements of financial performance under GAAP and should not be considered as alternatives to actual income growth derived from income amounts presented in accordance with GAAP. The Company does not consider these non-GAAP financial measures to be a substitute for, or superior to, the information provided by GAAP financial results.
(a) Non-GAAP adjusted income from operations represents GAAP income from operations, adjusted to exclude the effects of restructuring and integration expense; non-operational charges related to acquisition and transition expense, intangible amortization costs for fair value step-up in values related to acquisitions, non-cash impairment charges, and when applicable, our share of income from joint venture operations. We believe this presentation is commonly used by investors and professional research analysts in the valuation, comparison, rating and investment recommendations of companies in the industrial industry. We use this information for comparative purposes within the industry. Non-GAAP adjusted income from operations is not a measure of financial performance under GAAP and should not be considered as a measure of liquidity or as an alternative to GAAP income from operations.
(b) Non-GAAP adjusted EBITDA represents GAAP net income (loss), adjusted to include income taxes, interest expense, Interest rate swaps and write-offs, depreciation and amortization, charges related to acquisition and transition costs, non-cash stock compensation expense, foreign exchange gain (loss) on inter-company loans, restructuring and integration expense, income from discontinued operations, and non-cash impairment charges, to the extent applicable. We believe this presentation is commonly used by investors and professional research analysts in the valuation, comparison, rating and investment recommendations of companies in the industrial industry. We use this information for comparative purposes within the industry. Non-GAAP adjusted EBITDA is not a measure of financial performance under GAAP and should not be considered as a measure of liquidity or as an alternative to GAAP income (loss) from continuing operations.
(c) This line item reflects the aggregate tax effect of all nontax adjustments reflected in the respective table. NN, Inc. estimates the tax effect of the adjustment items identified in the reconciliation schedule above by applying the applicable statutory rates by tax jurisdiction unless the nature of the item and/or the tax jurisdiction in which the item has been recorded requires application of a specific tax rate or tax treatment.
(d) Non-GAAP adjusted net income (loss) represents GAAP net income (loss) adjusted to exclude the tax-affected effects of restructuring and integration charges (related to plant closures and other charges incurred to implement our strategic goals that do not necessarily represent a major strategic shift in operations), charges related to acquisition and transition costs, amortization of intangibles costs for fair value step-up in values related to acquisitions and amortization of deferred financing costs, foreign exchange gain (loss) on inter-company loans, estimated interest expense on cash held from divestiture, non-cash impairment charges, the impact of enactment of the Tax Cut and Jobs Act and income from discontinued operations. We believe this presentation is commonly used by investors and professional research analysts in the valuation, comparison, rating and investment recommendations of companies in the industrial industry. We use this information for comparative purposes within the industry. Non-GAAP adjusted income (loss) from segment operations is not a measure of financial performance under GAAP and should not be considered as a measure of liquidity or as an alternative to GAAP income (loss) from continuing operations.
View original content:http://www.prnewswire.com/news-releases/nn-inc-reports-third-quarter-2019-results-300954477.html
SOURCE
AT ABERNATHY MACGREGOR, Claire Walsh, (General info), (212) 371-5999