MILWAUKEE, May 09, 2016 (GLOBE NEWSWIRE) -- Jason Industries, Inc. (NASDAQ:JASN) (NASDAQ:JASNW) (“Jason” or the “Company”) today reported first quarter 2016 net sales of $191.0 million, net loss of $3.0 million and diluted loss per share of $0.15. These results included pre-tax restructuring and integration costs of $4.3 million. For the first quarter of 2016, adjusted net income was $0.6 million and adjusted earnings per share was $0.02.
“Shipments on significant new business awards in Acoustics drove organic growth in the quarter. However, we saw continued soft global demand in industrial end markets in Finishing and Components,” said Jeffry N. Quinn, chairman and chief executive officer of Jason. “Operational execution in our Seating business showed sequential improvement during the quarter and we continue to focus on further improving results in the business.”
“In the quarter, we implemented our global cost reduction program across all of our businesses. This program will reduce costs by $5 million to $7 million in 2016 compared with 2015, through reduced selling and administrative costs, and operational optimization. We are also making investments in our organization to improve operational performance and reliability,” added Quinn.
First Quarter 2016 Financial Results (versus the year ago period):
Net sales growth in Acoustics and Seating offset volume softness in Finishing and Components, excluding the impact of foreign currency. Net sales of $191.0 million increased $15.1 million, or 8.6 percent. Net sales were negatively impacted by $1.6 million, or 0.9 percent, of foreign currency translation. Net sales includes $9.5 million, or 5.4 percent, of acquisition growth from the acquisition of DRONCO within Finishing. Excluding the impact of foreign currency and acquisitions, organic sales growth was 4.1 percent.
Adjusted EBITDA was $18.3 million, or 9.6 percent of net sales, compared with $21.0 million, or 11.9 percent of net sales. Adjusted EBITDA margin decrease of 230 bps was driven by unfavorable product mix in Finishing and operational inefficiencies in Seating. The Adjusted EBITDA decrease of $2.7 million was negatively impacted by $0.1 million of foreign currency translation.
Net loss was $3.0 million compared with net loss of $0.9 million. Diluted loss per share was $0.15 compared with diluted loss per share of $0.07. Adjusted net income was $0.6 million compared with adjusted net income of $2.0 million. Adjusted earnings per share was $0.02 compared with $0.07.
Net cash provided by operating activities was $10.3 million. Capital expenditures were $6.4 million, a decrease of $0.8 million. Free cash flow was $2.0 million compared with negative free cash flow of $4.9 million, and was positively impacted by improved working capital and timing of incentive compensation payments as compared to 2015. Free cash flow was reduced by $1.8 million of preferred stock dividends, compared with $0.9 million, due to timing of the end of the fiscal period.
Net debt to Adjusted EBITDA on a pro forma trailing twelve-month basis was 5.2x as of the end of the first quarter. Total liquidity as of the end of the first quarter was $83.7 million, comprised of $37.4 million of cash and cash equivalents and $46.3 million of availability on revolving loan facilities globally.
First Quarter 2016 Segment Results (versus the year ago period):
Seating
Seating net sales of $52.0 million increased $1.0 million, or 1.9 percent, negatively impacted by foreign currency translation of $0.1 million, or 0.2 percent. Sales increased on growth in heavy industry and power sports seating, with lower volumes in heavyweight motorcycle. Adjusted EBITDA was $6.6 million, or 12.8 percent of net sales, compared with $8.0 million, or 15.6 percent of net sales. Adjusted EBITDA was negatively impacted by operational inefficiencies, lower pricing and unfavorable product mix.
Finishing
Finishing net sales of $50.3 million increased $7.4 million, or 17.3 percent, including net sales of $9.5 million from the acquisition of DRONCO, and a negative foreign currency translation impact of $1.3 million, or 3.1 percent. Excluding the impact of foreign currency and acquisitions, organic sales decreased 1.8 percent with lower global industrial demand. Adjusted EBITDA was $5.2 million, or 10.4 percent of net sales, compared with $6.3 million, or 14.7 percent of net sales, and was negatively impacted by unfavorable product mix.
Acoustics
Acoustics net sales of $61.9 million increased $11.0 million, or 21.6 percent, and were negatively impacted by foreign currency translation of $0.2 million, or 0.3 percent. Excluding the impact of foreign currency, organic sales growth was 21.9 percent driven by increased volumes on new platform awards. Adjusted EBITDA was $6.6 million, or 10.7 percent of net sales, compared with $4.9 million, or 9.5 percent of net sales. Adjusted EBITDA margin improved on lower material costs.
Components
Net sales in Components of $26.8 million decreased $4.3 million, or 13.7 percent, with lower demand for industrial metal products and expected volume declines in smart utility meter components. Adjusted EBITDA was $4.6 million, or 17.2 percent of net sales, compared with $5.2 million, or 16.6 percent of net sales. Adjusted EBITDA margin improved on lower material costs.
Corporate
Corporate expenses of $4.7 million increased $1.5 million primarily due to manufacturing and supply chain improvement initiatives and training, and investments in enhancing the Company’s organizational structure, leadership, and talent.
2016 Guidance:
“We are aggressively pursuing additional cost actions to offset the headwinds we see in our end markets and meet our commitments to shareholders. Our focus remains on driving margin expansion, free cash flow generation and de-levering our balance sheet,” said Quinn.
For 2016, Jason reaffirms guidance of net sales in the range of $735 to $750 million and Adjusted EBITDA in the range of $84 to $90 million.
Conference Call:
The Company will hold a conference call to discuss its first quarter results today at 10:00 a.m. Eastern time. A live webcast of the call may be accessed over the Internet from the Company’s Investor Relations website at investors.jasoninc.com. Participants should follow the instructions provided on the website to download and install the necessary audio applications. The conference call is also available by dialing 877-407-3982 (domestic) or 201-493-6780 (international). Participants should ask for the Jason Industries First Quarter Earnings conference call.
A replay of the live conference call will be available beginning approximately one hour after the call. The replay will be available on the Company’s website or by dialing 877-870-5176 (domestic) or 858-384-5517 (international) and entering the replay passcode 13635947. The telephonic replay will be available until 11:59 pm (Eastern Time), May 16, 2016. The online replay will be available on the website immediately following the call.
About Jason Industries, Inc.
The Company is the parent company to a global family of manufacturing leaders within the seating, finishing, components and automotive acoustics markets, including DRONCO (Wunsiedel, Germany), Janesville Acoustics (Southfield, Mich.), Metalex (Libertyville, Ill.), Milsco (Milwaukee, Wis.), Osborn (Richmond, Ind. and Burgwald, Germany) and Sealeze (Richmond, Va.). Headquartered in Milwaukee, Wis., Jason employs more than 4,400 people in 14 countries.
Forward Looking Statements
This press release includes “forward-looking statements” within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of words such as “anticipate,” “believe,” “expect,” “estimate,” “plan,” “guidance,” and “project” and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. Such forward-looking statements include projected financial information. Such forward-looking statements with respect to revenues, earnings, performance, strategies, prospects and other aspects of the Company’s businesses are based on current expectations that are subject to risks and uncertainties. A number of factors could cause actual results or outcomes to differ materially from those indicated by such forward-looking statements. Such factors include, but are not limited to, the level of demand for the Company’s products; competition in the Company’s markets; the Company’s ability to grow and manage growth profitably; the Company’s ability to access additional capital; changes in applicable laws or regulations; the Company’s ability to attract and retain qualified personnel; the possibility that the Company may be adversely affected by other economic, business and/or competitive factors; and other risks and uncertainties identified in the Company’s most recent Annual Report on Form 10-K, as such may be amended or supplemented by subsequent Quarterly Reports on Form 10-Q or other reports filed with the Securities and Exchange Commission.
The forward-looking statements contained in this press release are based on assumptions that we have made in light of our industry experience and our perceptions of historical trends, current conditions, expected future developments and other factors we believe are appropriate under the circumstances. As you review and consider this press release, you should understand that these statements are not guarantees of performance or results. They involve risks, uncertainties (some of which are beyond our control) and assumptions. Although we believe that these forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect our actual results and cause them to differ materially from those anticipated in the forward-looking statements.
Any forward-looking statement made by us in this press release speaks only as of the date on which we make it. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.
Non-GAAP and Other Company Information
Included in this press release are certain non-GAAP financial measures designed to complement the financial information presented in accordance with generally accepted accounting principles in the United States of America because management believes such measures are useful to investors. Because the Company’s calculations of these measures may differ from similar measures used by other companies, you should be careful when comparing the Company’s non-GAAP financial measures to those of other companies. In this earnings release, we disclose the following non-GAAP financial measures, and we reconcile these non-GAAP financial measures to the most directly comparable GAAP financial measures: EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Earnings Per Share, Net Debt to Adjusted EBITDA, and Free Cash Flow.
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin - The Company defines EBITDA as net income (loss) before interest expense, provision (benefit) for income taxes, depreciation and amortization. The Company defines Adjusted EBITDA as EBITDA, excluding the impact of operational restructuring charges and non-cash or non-operational losses or gains, including goodwill and long-lived asset impairment charges, gains or losses on disposal of property, plant and equipment, integration and other operational restructuring charges, transactional legal fees, other professional fees and special employee bonuses, purchase accounting adjustments, and non-cash share based compensation expense. The Company defines Adjusted EBITDA Margin as Adjusted EBITDA as a percentage of net sales.
Management believes that Adjusted EBITDA provides a more clear picture of the Company’s operating results by eliminating expenses and income that are not reflective of the underlying business performance. The Company uses this metric to facilitate a comparison of operating performance on a consistent basis from period to period and to analyze the factors and trends affecting its segments. The Company’s internal plans, budgets and forecasts use Adjusted EBITDA as a key metric and the Company uses this measure to evaluate its operating performance and segment operating performance and to determine the level of incentive compensation paid to its employees.
Adjusted Net Income and Adjusted Earnings Per Share - The Company defines Adjusted Net Income and Adjusted Earnings Per Share (calculated on a diluted basis) as net income and earnings per share (as defined by GAAP), excluding the impact of operational restructuring charges and non-cash or non-operational losses or gains, including goodwill and long-lived asset impairment charges, gains or losses on disposal of property, plant and equipment, integration and other operational restructuring charges, transactional legal fees, other professional fees and special employee bonuses, purchase accounting adjustments, and non-cash share based compensation expense, net of their income tax impact. The tax rates used to calculate adjusted net income and adjusted earnings per share are based on a transaction specific basis. Adjusted earnings per share includes the impact of share based compensation to the extent it is dilutive in each period. Adjusted earnings per share includes the impact to Jason Industries common shares upon conversion of JPHI Holdings Inc. rollover shares and conversion of preferred stock. Management believes that Adjusted Net Income and Adjusted Earnings Per Share are useful in assessing the Company’s financial performance by eliminating expenses and income that are not reflective of the underlying business performance.
Net Debt to Adjusted EBITDA - The Company defines Net Debt to Adjusted EBITDA as current and long-term debt plus debt discounts less cash and cash equivalents, divided by pro forma Adjusted EBITDA for the trailing twelve months. Pro forma Adjusted EBITDA is calculated as Adjusted EBITDA as reported plus Adjusted EBITDA of acquisitions prior to the date of the acquisition during the trailing twelve months. Management believes that Net Debt to Adjusted EBITDA is useful in assessing the Company’s financial leverage.
Free Cash Flow - The Company defines Free Cash Flow as net cash flows from operating activities (as defined by GAAP) less capital expenditures and cash dividends on preferred stock. Management believes that Free Cash Flow is useful in assessing our ability to generate cash from business operations that is available for strategic capital decisions.
In addition to these non-GAAP financial measures, we also use the term “organic sales” to refer to GAAP net sales from existing operations excluding (i) sales from acquired businesses recorded prior to the first anniversary of the acquisition, and (ii) the impact of foreign currency translation. The impact of foreign currency translation is calculated as the difference between (a) the period-to-period change in results (excluding acquisitions) and (b) the period-to-period change in results (excluding acquisitions) after applying current period average foreign exchange rates to the prior year period. We use the term “organic sales growth” to refer to the measure of comparing current period organic sales with the corresponding period of the prior year.
| Jason Industries, Inc. | |||||||
| Condensed Consolidated Statements of Operations | |||||||
| (In thousands, except per share amounts) (Unaudited) | |||||||
| Three Months Ended | |||||||
| April 1, 2016 | March 27, 2015 | ||||||
| Net sales | $ | 190,974 | $ | 175,836 | |||
| Cost of goods sold | 153,083 | 136,889 | |||||
| Gross profit | 37,891 | 38,947 | |||||
| Selling and administrative expenses | 32,301 | 31,493 | |||||
| Loss on disposals of property, plant and equipment - net | 703 | 26 | |||||
| Restructuring | 2,717 | 1,704 | |||||
| Transaction-related expenses | — | 176 | |||||
| Operating income | 2,170 | 5,548 | |||||
| Interest expense | (8,024 | ) | (7,506 | ) | |||
| Equity income | 169 | 282 | |||||
| Other income - net | 118 | 35 | |||||
| Loss before income taxes | (5,567 | ) | (1,641 | ) | |||
| Tax benefit | (2,551 | ) | (747 | ) | |||
| Net loss | $ | (3,016 | ) | $ | (894 | ) | |
| Less net loss attributable to noncontrolling interests | (510 | ) | (151 | ) | |||
| Net loss attributable to Jason Industries | $ | (2,506 | ) | $ | (743 | ) | |
| Accretion of preferred stock dividends | 900 | 900 | |||||
| Net loss available to common shareholders of Jason Industries | $ | (3,406 | ) | $ | (1,643 | ) | |
| Net loss per share available to common shareholders of Jason Industries: | |||||||
| Basic and diluted | $ | (0.15 | ) | $ | (0.07 | ) | |
| Weighted average number of common shares outstanding: | |||||||
| Basic and diluted | 22,388 | 21,991 | |||||
| Jason Industries, Inc. | |||||||
| Condensed Consolidated Balance Sheets | |||||||
| (In thousands, except share and per share amounts) (Unaudited) | |||||||
| April 1, 2016 | December 31, 2015 | ||||||
| Assets | |||||||
| Current assets | |||||||
| Cash and cash equivalents | $ | 37,382 | $ | 35,944 | |||
| Accounts receivable - net of allowances for doubtful accounts of $2,673 at April 1, 2016 and $2,524 at December 31, 2015 | 98,052 | 79,088 | |||||
| Inventories - net | 79,220 | 80,432 | |||||
| Other current assets | 27,926 | 30,903 | |||||
| Total current assets | 242,580 | 226,367 | |||||
| Property, plant and equipment - net of accumulated depreciation of $51,632 at April 1, 2016 and $44,254 at December 31, 2015 | 193,399 | 196,150 | |||||
| Goodwill | 107,442 | 106,170 | |||||
| Other intangible assets - net | 156,049 | 157,915 | |||||
| Other assets - net | 10,072 | 10,490 | |||||
| Total assets | $ | 709,542 | $ | 697,092 | |||
| Liabilities and Equity | |||||||
| Current liabilities | |||||||
| Current portion of long-term debt | $ | 6,202 | $ | 6,186 | |||
| Accounts payable | 66,914 | 56,838 | |||||
| Accrued compensation and employee benefits | 25,683 | 18,750 | |||||
| Accrued interest | 150 | 75 | |||||
| Other current liabilities | 27,520 | 28,733 | |||||
| Total current liabilities | 126,469 | 110,582 | |||||
| Long-term debt | 427,367 | 426,150 | |||||
| Deferred income taxes | 54,817 | 57,247 | |||||
| Other long-term liabilities | 18,093 | 18,119 | |||||
| Total liabilities | 626,746 | 612,098 | |||||
| Commitments and contingencies | |||||||
| Equity | |||||||
| Preferred stock, $0.0001 par value (5,000,000 shares authorized, 45,000 shares issued and outstanding at April 1, 2016 and December 31, 2015) | 45,000 | 45,000 | |||||
| Jason Industries common stock, $0.0001 par value (120,000,000 shares authorized; issued and outstanding: 22,326,982 shares at April 1, 2016 and 22,295,003 shares at December 31, 2015) | 2 | 2 | |||||
| Additional paid-in capital | 143,174 | 143,533 | |||||
| Retained deficit | (98,503 | ) | (95,997 | ) | |||
| Accumulated other comprehensive loss | (20,478 | ) | (21,456 | ) | |||
| Shareholders’ equity attributable to Jason Industries | 69,195 | 71,082 | |||||
| Noncontrolling interests | 13,601 | 13,912 | |||||
| Total equity | 82,796 | 84,994 | |||||
| Total liabilities and equity | $ | 709,542 | $ | 697,092 | |||
| Jason Industries, Inc. | |||||||
| Condensed Consolidated Statements of Cash Flows | |||||||
| (In thousands) (Unaudited) | |||||||
| Three Months Ended | |||||||
| April 1, 2016 | March 27, 2015 | ||||||
| Cash flows from operating activities | |||||||
| Net loss | $ | (3,016 | ) | $ | (894 | ) | |
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||||||
| Depreciation | 7,218 | 6,843 | |||||
| Amortization of intangible assets | 3,079 | 3,568 | |||||
| Amortization of deferred financing costs and debt discount | 752 | 753 | |||||
| Equity income | (169 | ) | (282 | ) | |||
| Deferred income taxes | (1,880 | ) | (2,713 | ) | |||
| Loss on disposals of property, plant and equipment - net | 703 | 26 | |||||
| Non-cash stock compensation | 576 | 2,063 | |||||
| Net increase (decrease) in cash due to changes in: | |||||||
| Accounts receivable | (18,238 | ) | (24,186 | ) | |||
| Inventories | 2,164 | (1,153 | ) | ||||
| Other current assets | 2,202 | (1,157 | ) | ||||
| Accounts payable | 10,755 | 8,818 | |||||
| Accrued compensation and employee benefits | 6,729 | 2,829 | |||||
| Accrued interest | 75 | 6,460 | |||||
| Accrued income taxes | (1,057 | ) | 1,083 | ||||
| Other - net | 376 | 1,154 | |||||
| Total adjustments | 13,285 | 4,106 | |||||
| Net cash provided by operating activities | 10,269 | 3,212 | |||||
| Cash flows from investing activities | |||||||
| Proceeds from disposals of property, plant and equipment and other assets | 91 | 18 | |||||
| Payments for property, plant and equipment | (6,449 | ) | (7,235 | ) | |||
| Acquisitions of business, net of cash acquired | — | (350 | ) | ||||
| Acquisitions of patents | (31 | ) | (69 | ) | |||
| Net cash used in investing activities | (6,389 | ) | (7,636 | ) | |||
| Cash flows from financing activities | |||||||
| Payments of First Lien term loan | (775 | ) | — | ||||
| Proceeds from other long-term debt | 2,874 | 228 | |||||
| Payments of other long-term debt | (2,630 | ) | (612 | ) | |||
| Payments of preferred stock dividends | (1,800 | ) | (900 | ) | |||
| Net cash used in financing activities | (2,366 | ) | (1,284 | ) | |||
| Effect of exchange rate changes on cash and cash equivalents | (76 | ) | (1,643 | ) | |||
| Net increase (decrease) in cash and cash equivalents | 1,438 | (7,351 | ) | ||||
| Cash and cash equivalents, beginning of period | 35,944 | 62,279 | |||||
| Cash and cash equivalents, end of period | $ | 37,382 | $ | 54,928 | |||
| Jason Industries, Inc. | |||||||||||||||||||||||||||||||||
| Quarterly Financial Information by Segment | |||||||||||||||||||||||||||||||||
| (In thousands) (Unaudited) | |||||||||||||||||||||||||||||||||
| 2015 | 2016 | ||||||||||||||||||||||||||||||||
| 1Q | 2Q | 3Q | 4Q | FY | 1Q | 2Q | 3Q | 4Q | YTD | ||||||||||||||||||||||||
| Seating | |||||||||||||||||||||||||||||||||
| Net sales | $ | 50,960 | $ | 51,909 | $ | 37,198 | $ | 36,725 | $ | 176,792 | $ | 51,950 | $ | 51,950 | |||||||||||||||||||
| Adjusted EBITDA | 7,960 | 9,311 | 2,904 | (409 | ) | 19,766 | 6,629 | 6,629 | |||||||||||||||||||||||||
| Adjusted EBITDA % net sales | 15.6 | % | 17.9 | % | 7.8 | % | (1.1 | )% | 11.2 | % | 12.8 | % | 12.8 | % | |||||||||||||||||||
| Finishing | |||||||||||||||||||||||||||||||||
| Net sales | $ | 42,850 | $ | 46,646 | $ | 52,339 | $ | 49,559 | $ | 191,394 | $ | 50,276 | $ | 50,276 | |||||||||||||||||||
| Adjusted EBITDA | 6,311 | 6,727 | 7,223 | 5,538 | 25,799 | 5,229 | 5,229 | ||||||||||||||||||||||||||
| Adjusted EBITDA % net sales | 14.7 | % | 14.4 | % | 13.8 | % | 11.2 | % | 13.5 | % | 10.4 | % | 10.4 | % | |||||||||||||||||||
| Acoustics | |||||||||||||||||||||||||||||||||
| Net sales | $ | 50,921 | $ | 56,052 | $ | 51,755 | $ | 59,319 | $ | 218,047 | $ | 61,911 | $ | 61,911 | |||||||||||||||||||
| Adjusted EBITDA | 4,854 | 7,338 | 7,014 | 8,309 | 27,515 | 6,615 | 6,615 | ||||||||||||||||||||||||||
| Adjusted EBITDA % net sales | 9.5 | % | 13.1 | % | 13.6 | % | 14.0 | % | 12.6 | % | 10.7 | % | 10.7 | % | |||||||||||||||||||
| Components | |||||||||||||||||||||||||||||||||
| Net sales | $ | 31,105 | $ | 32,971 | $ | 29,882 | $ | 28,175 | $ | 122,133 | $ | 26,837 | $ | 26,837 | |||||||||||||||||||
| Adjusted EBITDA | 5,173 | 5,529 | 5,211 | 5,030 | 20,943 | 4,613 | 4,613 | ||||||||||||||||||||||||||
| Adjusted EBITDA % net sales | 16.6 | % | 16.8 | % | 17.4 | % | 17.9 | % | 17.1 | % | 17.2 | % | 17.2 | % | |||||||||||||||||||
| Corporate | |||||||||||||||||||||||||||||||||
| Adjusted EBITDA | $ | (3,295 | ) | $ | (4,005 | ) | $ | (3,762 | ) | $ | (1,797 | ) | $ | (12,859 | ) | $ | (4,747 | ) | $ | (4,747 | ) | ||||||||||||
| Consolidated | |||||||||||||||||||||||||||||||||
| Net sales | $ | 175,836 | $ | 187,578 | $ | 171,174 | $ | 173,778 | $ | 708,366 | $ | 190,974 | $ | 190,974 | |||||||||||||||||||
| Adjusted EBITDA | 21,003 | 24,900 | 18,590 | 16,671 | 81,164 | 18,339 | 18,339 | ||||||||||||||||||||||||||
| Adjusted EBITDA % net sales | 11.9 | % | 13.3 | % | 10.9 | % | 9.6 | % | 11.5 | % | 9.6 | % | 9.6 | % | |||||||||||||||||||
| Jason Industries, Inc. | |||||||||||||||||||
| Reconciliation of GAAP to Non-GAAP Measures | |||||||||||||||||||
| (In thousands) (Unaudited) | |||||||||||||||||||
| Organic Sales Growth | |||||||||||||||||||
| 1Q 2016 | |||||||||||||||||||
| Seating | Finishing | Acoustics | Components | Jason Consolidated | |||||||||||||||
| Net sales | |||||||||||||||||||
| Organic sales growth | 2.1 | % | (1.8 | )% | 21.9 | % | (13.7 | )% | 4.1 | % | |||||||||
| Currency impact | (0.2 | )% | (3.1 | )% | (0.3 | )% | —% | (0.9 | )% | ||||||||||
| Acquisitions | —% | 22.2 | % | —% | —% | 5.4 | % | ||||||||||||
| Growth as reported | 1.9 | % | 17.3 | % | 21.6 | % | (13.7 | )% | 8.6 | % | |||||||||
| Free Cash Flow | |||||||
| 1Q | 1Q | ||||||
| 2015 | 2016 | ||||||
| Operating Cash Flow | $ | 3,212 | $ | 10,269 | |||
| Less: Capital Expenditures | (7,235 | ) | (6,449 | ) | |||
| Less: Preferred Stock Dividends | (900 | ) | (1,800 | ) | |||
| Free Cash Flow After Dividends | $ | (4,923 | ) | $ | 2,020 | ||
| Net Debt to Adjusted EBITDA | |||
| April 1, 2016 | |||
| Current and long-term debt | $ | 433,569 | |
| Add: Debt discounts and deferred financing costs | 14,452 | ||
| Less: Cash and cash equivalents | (37,382 | ) | |
| Net Debt | $ | 410,639 | |
| Adjusted EBITDA | |||
| 2Q15 | $ | 24,900 | |
| 3Q15 | 18,590 | ||
| 4Q15 | 16,671 | ||
| 1Q16 | 18,339 | ||
| TTM Adjusted EBITDA | 78,500 | ||
| Acquisitions TTM Adjusted EBITDA* | 391 | ||
| Pro Forma TTM Adjusted EBITDA | $ | 78,891 | |
| Net Debt to Adjusted EBITDA | 5.2 | x | |
*Acquisitions TTM Adjusted EBITDA includes Adjusted EBITDA prior to the date of the acquisition during the trailing twelve months.
| Jason Industries, Inc. | |||||||||||||||||||||||||||||||||
| Reconciliation of GAAP to Non-GAAP Measures | |||||||||||||||||||||||||||||||||
| Adjusted EBITDA | |||||||||||||||||||||||||||||||||
| (In thousands) (Unaudited) | |||||||||||||||||||||||||||||||||
| 2015 | 2016 | ||||||||||||||||||||||||||||||||
| 1Q | 2Q | 3Q | 4Q | FY | 1Q | 2Q | 3Q | 4Q | YTD | ||||||||||||||||||||||||
| Net income (loss) | $ | (894 | ) | $ | (865 | ) | $ | (3,176 | ) | $ | (84,666 | ) | $ | (89,601 | ) | $ | (3,016 | ) | $ | (3,016 | ) | ||||||||||||
| Tax provision (benefit) | (747 | ) | 644 | (1,814 | ) | (20,338 | ) | (22,255 | ) | (2,551 | ) | (2,551 | ) | ||||||||||||||||||||
| Interest expense | 7,506 | 7,918 | 7,996 | 8,415 | 31,835 | 8,024 | 8,024 | ||||||||||||||||||||||||||
| Depreciation and amortization | 10,411 | 11,476 | 11,691 | 11,670 | 45,248 | 10,297 | 10,297 | ||||||||||||||||||||||||||
| EBITDA | 16,276 | 19,173 | 14,697 | (84,919 | ) | (34,773 | ) | 12,754 | 12,754 | ||||||||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||||
| Impairment charges(1) | — | — | — | 94,126 | 94,126 | — | — | ||||||||||||||||||||||||||
| Restructuring(2) | 1,704 | 1,010 | 923 | 163 | 3,800 | 2,717 | 2,717 | ||||||||||||||||||||||||||
| Transaction-related expenses(3) | 176 | 710 | — | — | 886 | — | — | ||||||||||||||||||||||||||
| Integration and other restructuring costs(4) | 758 | 1,122 | 1,467 | 5,700 | 9,047 | 1,589 | 1,589 | ||||||||||||||||||||||||||
| Share-based compensation(5) | 2,063 | 2,889 | 1,511 | 1,506 | 7,969 | 576 | 576 | ||||||||||||||||||||||||||
| Loss (gain) on disposals of fixed assets—net (6) | 26 | (4 | ) | (8 | ) | 95 | 109 | 703 | 703 | ||||||||||||||||||||||||
| Total adjustments | 4,727 | 5,727 | 3,893 | 101,590 | 115,937 | 5,585 | 5,585 | ||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 21,003 | $ | 24,900 | $ | 18,590 | $ | 16,671 | $ | 81,164 | $ | 18,339 | $ | 18,339 | |||||||||||||||||||
(1) Represents non-cash impairment charges of $58.8 million and $35.3 million related to impairment of goodwill and other intangible assets, respectively, in the seating segment.
(2) Restructuring includes costs associated with exit or disposal activities as defined by GAAP related to facility consolidation, including one-time employee termination benefits, costs to close facilities and relocate employees, and costs to terminate contracts other than capital leases.
(3) Transaction-related expenses primarily consist of professional service fees related to the Company’s acquisition and divestiture activities.
(4) During 2016, integration and other restructuring costs includes costs incurred in connection with the start-up of a new acoustics segment facility in Richmond, Indiana. During 2015, integration and other restructuring costs includes 1) equipment move costs and incremental facility preparation and related costs incurred in connection with the start-up of new acoustics segment facilities in Warrensburg, Missouri and Richmond, Indiana, and 2) $5.9 million of severance and expenses related to the transitions of the Company’s Chief Executive Officer (CEO) and Chief Financial Officer (CFO), partially offset by 3) a $0.8 million gain resulting from termination of an unfavorable lease recorded in acquisition accounting. Such costs are not included in restructuring for GAAP purposes.
(5) Represents non-cash share based compensation expense for awards under the Company’s 2014 Omnibus Incentive Plan. During 2015, share based compensation includes $2.9 million of expense due to accelerated vesting of RSU’s related to the transition of the Company’s CEO and CFO.
(6) Loss (gain) on disposals of fixed assets for the first quarter of 2016 includes a loss of $0.6 million on a seating segment facility held for sale.
| Jason Industries, Inc. | |||||||||||||||||||||||||||||||||
| Reconciliation of GAAP to Non-GAAP Measures | |||||||||||||||||||||||||||||||||
| Adjusted Net Income and Adjusted Earnings per Share | |||||||||||||||||||||||||||||||||
| (In thousands, except per share amounts) (Unaudited) | |||||||||||||||||||||||||||||||||
| 2015 | 2016 | ||||||||||||||||||||||||||||||||
| 1Q | 2Q | 3Q | 4Q | FY | 1Q | 2Q | 3Q | 4Q | YTD | ||||||||||||||||||||||||
| GAAP Net income (loss) | $ | (894 | ) | $ | (865 | ) | $ | (3,176 | ) | $ | (84,666 | ) | $ | (89,601 | ) | $ | (3,016 | ) | $ | (3,016 | ) | ||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||||
| Impairment charges | — | — | — | 94,126 | 94,126 | — | — | ||||||||||||||||||||||||||
| Restructuring | 1,704 | 1,010 | 923 | 163 | 3,800 | 2,717 | 2,717 | ||||||||||||||||||||||||||
| Transaction-related expenses | 176 | 710 | — | — | 886 | — | — | ||||||||||||||||||||||||||
| Integration and other restructuring costs | 758 | 1,122 | 1,467 | 5,700 | 9,047 | 1,589 | 1,589 | ||||||||||||||||||||||||||
| Share based compensation | 2,063 | 2,889 | 1,511 | 1,506 | 7,969 | 576 | 576 | ||||||||||||||||||||||||||
| Loss (gain) on disposal of fixed assets - net(3) | 703 | 703 | |||||||||||||||||||||||||||||||
| Tax effect on adjustments(1) | (1,786 | ) | (1,505 | ) | (1,204 | ) | (16,097 | ) | (20,593 | ) | (1,926 | ) | (1,926 | ) | |||||||||||||||||||
| Adjusted net income (loss) | $ | 2,021 | $ | 3,361 | $ | (479 | ) | $ | 732 | $ | 5,634 | $ | 643 | $ | 643 | ||||||||||||||||||
| Effective tax rate on adjustments(1) | 38 | % | 26 | % | 31 | % | 16 | % | 18 | % | 34 | % | 34 | % | |||||||||||||||||||
| Diluted weighted average number of common shares outstanding (GAAP): | 21,991 | 22,011 | 22,161 | 22,289 | 22,145 | 22,388 | 22,388 | ||||||||||||||||||||||||||
| Plus: effect of dilutive share-based compensation (non-GAAP)(2) | — | — | — | — | — | — | — | ||||||||||||||||||||||||||
| Plus: effect of convertible preferred stock and rollover shares (non-GAAP)(2) | 7,139 | 7,139 | 7,139 | 7,139 | 7,139 | 7,139 | 7,139 | ||||||||||||||||||||||||||
| Diluted weighted average number of common shares outstanding (non-GAAP)(2) | 29,130 | 29,150 | 29,300 | 29,428 | 29,284 | 29,527 | 29,527 | ||||||||||||||||||||||||||
| Adjusted earnings (loss) per share | $ | 0.07 | $ | 0.12 | $ | (0.02 | ) | $ | 0.02 | $ | 0.19 | $ | 0.02 | $ | 0.02 | ||||||||||||||||||
| GAAP Net (loss) income per share available to common shareholders of Jason Industries | $ | (0.07 | ) | $ | (0.07 | ) | $ | (0.16 | ) | $ | (3.20 | ) | $ | (3.53 | ) | $ | (0.15 | ) | $ | (0.15 | ) | ||||||||||||
| Adjustments net of income taxes: | |||||||||||||||||||||||||||||||||
| Impairment charges, net of noncontrolling interest | — | — | — | 3.00 | 3.02 | — | — | ||||||||||||||||||||||||||
| Restructuring | 0.05 | 0.04 | 0.03 | 0.01 | 0.12 | 0.08 | 0.08 | ||||||||||||||||||||||||||
| Transaction-related expenses | — | 0.03 | — | — | 0.03 | — | — | ||||||||||||||||||||||||||
| Integration and other restructuring costs | 0.02 | 0.03 | 0.04 | 0.16 | 0.26 | 0.04 | 0.04 | ||||||||||||||||||||||||||
| Share based compensation | 0.06 | 0.09 | 0.05 | 0.06 | 0.25 | 0.02 | 0.02 | ||||||||||||||||||||||||||
| Loss (gain) on disposal of fixed assets - net(3) | 0.02 | 0.02 | |||||||||||||||||||||||||||||||
| GAAP to non-GAAP impact per share(2) | 0.01 | — | 0.02 | (0.01 | ) | 0.04 | 0.01 | 0.01 | |||||||||||||||||||||||||
| Adjusted earnings (loss) per share | $ | 0.07 | $ | 0.12 | $ | (0.02 | ) | $ | 0.02 | $ | 0.19 | $ | 0.02 | $ | 0.02 | ||||||||||||||||||
(1) The effective tax rate on adjustments is impacted by nondeductible foreign transaction and restructuring costs, nondeductible impairment of goodwill, restructuring charges in foreign jurisdictions at statutory tax rates, and discrete non-cash tax expense related to the vesting of restricted stock units for which no tax benefit will be realized.
(2) Adjusted earnings per share includes the impact of share-based compensation to the extent it is dilutive in each period. Adjusted earnings per share includes the impact to Jason Industries common shares upon conversion of JPHI Holdings Inc. rollover shares and conversion of preferred stock.
(3) In 2015, the Company did not exclude losses and gains on disposals of fixed assets from adjusted net income due to insignificance. Loss (gain) on disposals of fixed assets for the first quarter of 2016 includes a loss of $0.6 million on a seating segment facility held for sale.