Jason Industries Reports First Quarter 2015 Results
Adjusted EBITDA margin maintained despite foreign currency impact
Improved operating cash flow
MILWAUKEE, May 5, 2015 -- Jason Industries, Inc. (NASDAQ: JASN, JASNW) today reported first quarter 2015 net sales of $175.8 million, net loss of $0.9 million and diluted loss per share of $0.07. These results included pre-tax restructuring, integration and transaction costs of $2.6 million and pre-tax share based compensation expense of $2.1 million. For the first quarter of 2015 adjusted net income was $2.0 million and adjusted earnings per share was $0.07.
“Market share gains and operational execution drove Adjusted EBITDA margin expansion year-over-year in Finishing, Acoustics and Seating,” commented David Westgate, Jason’s Chief Executive Officer. “Through the implementation of targeted revenue and cost reduction countermeasures we offset a significant portion of the volume softness in Seating and Acoustics, and the impact of slowing economic growth.”
First Quarter 2015 Financial Results (versus the year ago period):
Net sales growth in Finishing globally and increased demand in Components rail end-markets helped to offset the anticipated sales decline from customer in-sourcing of smart meters, excluding the impact of foreign currency. Net sales of $175.8 million decreased $10.7 million, or 5.7 percent. Net sales were negatively impacted by $6.5 million, or 3.5 percent, of foreign currency translation and $7.1 million, or 3.8 percent, of the smart meter sales declines in Components.
Adjusted EBITDA was $21.0 million compared with $22.1 million, or 11.9 percent of net sales in both periods. Adjusted EBITDA margin expanded in Acoustics due to the Norwalk plant closure, and in Finishing, which achieved growth on a constant currency basis. This margin growth offset the impact of the Adjusted EBITDA margin decline in Components. The Adjusted EBITDA overall decline of $1.1 million was due primarily to foreign currency translation.
Net loss was $0.9 million compared with net income of $7.7 million. Adjusted net income was $2.0 million, or 1.2 percent of net sales, compared with $7.7 million, or 4.1 percent of net sales. The Business Combination increased depreciation and amortization due to fair value accounting and interest due to the higher level of debt assumed. Adjusted net income was negatively impacted by higher pre-tax depreciation of $2.0 million, amortization of $2.1 million and interest expense of $4.0 million, partially offset by lower tax expense of $3.4 million. The Company’s effective tax rate for the first quarter of 2015 was a tax benefit of 45.5 percent compared with a provision of 36.7 percent in the prior year.
Net cash provided by operating activities was $3.2 million compared with cash used by operating activities of $15.9 million in the prior year. Operating cash flow improvements were due to lower working capital requirements of $7.7 million, timing of quarterly interest payments of $6.5 million and $5.5 million of lower incentive compensation payments. Capital expenditures were $7.2 million, an increase of $2.8 million, due to higher investment in Acoustics, supporting automotive underbody platform awards and long-term organic growth. Net debt to EBITDA on a trailing twelve-month basis was 4.84x as of the end of the first quarter.
First Quarter 2015 Segment Results (versus the year ago period):
Seating
Seating net sales of $51.0 million decreased $1.3 million, or 2.5 percent, negatively impacted by foreign currency translation of $0.3 million, or 0.6 percent. Lower volumes in motorcycle and turf care seats were partially offset by volume growth in the heavy industry and power sports seats. Adjusted EBITDA was $8.0 million, or 15.6 percent of net sales, compared with $8.1 million, or 15.5 percent of net sales.
Finishing
Finishing net sales of $42.9 million decreased $3.7 million, or 8.0 percent, with a significant negative foreign currency translation impact of $4.7 million, or 10.1 percent. Organic sales growth of 2.1 percent was driven by increased volumes and market share gains with continuing improved pricing. Adjusted EBITDA was $6.3 million, or 14.7 percent of net sales, compared with $6.0 million, or 12.9 percent of net sales, and was negatively impacted by foreign currency translation of approximately $0.6 million. Adjusted EBITDA growth resulted from increased volumes and improving productivity and pricing.
1
Acoustics
Acoustics net sales of $50.9 million decreased $2.1 million, or 3.9 percent, and were negatively impacted by foreign currency translation of $1.5 million, or 2.8 percent. The decrease was due to lower volumes as a result of short-term automotive assembly plant shutdowns during the quarter. Adjusted EBITDA was $4.9 million, or 9.5 percent of net sales, compared with $4.4 million, or 8.4 percent of net sales. Adjusted EBITDA margin improved 110 basis points as operational efficiencies were achieved consistent with expectations.
Components
Net sales in Components of $31.1 million decreased 10.2 percent, and were negatively impacted by $7.1 million, or 20.5 percent, of anticipated year-over-year decline in volumes of smart utility meter components due to customer in-sourcing. Strong volume growth in metal rail freight car products continued to help offset smart meter declines. Adjusted EBITDA was $5.2 million, or 16.6 percent of net sales, compared with $6.5 million, or 18.9 percent of net sales, and was impacted by lower net sales and our investment in selling and development costs as we continue to pursue attractive new market opportunities.
Fiscal 2015 Outlook:
“We remain focused on growing organically and through strategic acquisitions while continuing to improve our operational performance,” Westgate continued. “The improvement we are realizing from targeted revenue and cost reduction countermeasures will allow us to offset the majority of the impact on Adjusted EBITDA due to the revenue shortfall we anticipate for the balance of the year from continued softness in our heavy industry markets and strength in the dollar.”
For 2015, Jason now expects net sales in the range of $685 to $700 million and Adjusted EBITDA in the range of $84 to $88 million. On a constant currency basis, expected revenue growth would be in the range of 2 to 4 percent. Prior guidance was net sales in the range of $710 to $725 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 8578136. The telephonic replay will be available until 11:59 pm (Eastern Time), May 12, 2015. The online replay will be available on the website immediately following the call.
About Jason Industries
The Company is the parent company to a global family of manufacturing leaders within the seating, finishing, components and automotive acoustics markets, including Assembled Products (Buffalo Grove, Ill.), Janesville Acoustics (Southfield, Mich.), Metalex (Libertyville, Ill.), Milsco (Milwaukee, Wis.), Osborn (Richmond, Ind. and Burgwald, Germany) and Sealeze (Richmond, Va.). All Jason companies utilize the Jason Business System, a collaborative manufacturing strategy applicable to a diverse group of companies that includes business principles and processes to ensure best-in-class results and collective strength. Headquartered in Milwaukee, Wis., Jason employs more than 4,000 individuals in 15 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,” “outlook,” 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.
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.
2
More information on potential factors that could affect the Company’s financial condition and operating results is included in the “Risk Factors” section and the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” section included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014, and in the Company’s other filings with the Securities and Exchange Commission. 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 EBITDA Margin, Adjusted Net Income, and Adjusted Earnings Per Share.
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 and (gain)/loss on disposal of property, plant and equipment. The Company defines Adjusted EBITDA as EBITDA, excluding the impact of operational restructuring charges and non-cash or non-operational losses or gains, including long-lived asset impairment charges, integration and other operational restructuring charges, transactional legal fees, other professional fees and special employee bonuses, purchase accounting adjustments, sponsor fees and expenses, 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 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 long-lived asset impairment charges, integration and other operational restructuring charges, transactional legal fees, other professional fees and special employee bonuses, purchase accounting adjustments, sponsor fees and expenses, 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.
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 (“acquisition sales”), 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.
On June 30, 2014, the Company completed its acquisition of Jason Partners Holdings Inc. (the “Predecessor”) (the “Business Combination”), at which point Jason, the Successor, became a new entity for financial reporting purposes. Accordingly, the consolidated financial statements of the Successor on or after June 30, 2014 are not comparable to the consolidated financial statements of the Predecessor prior to that date. However, for the readers’ convenience the Company has combined net sales and Adjusted EBITDA in the period June 30, 2014 through December 31, 2014 with Jason’s predecessor net sales and Adjusted EBITDA in the period January 1, 2014 through June 29, 2014. Net sales and Adjusted EBITDA were not significantly affected by acquisition accounting.
Contact Information
Investor Relations
Richard Zubek
investors@jasoninc.com
414.277.2007
3
Jason Industries, Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share amounts) (Unaudited)
| Successor | Predecessor | |||||||
| Three Months Ended March 27, 2015 | Three Months Ended March 28, 2014 | |||||||
| Net sales | $ | 175,836 | $ | 186,536 | ||||
| Cost of goods sold | 136,889 | 144,492 | ||||||
| Gross profit | 38,947 | 42,044 | ||||||
| Selling and administrative expenses | 31,493 | 27,912 | ||||||
| Loss on disposals of property, plant and equipment - net | 26 | 123 | ||||||
| Restructuring | 1,704 | 647 | ||||||
| Transaction-related expenses | 176 | 1,541 | ||||||
| Operating income | 5,548 | 11,821 | ||||||
| Interest expense | (7,506 | ) | (3,495 | ) | ||||
| Equity income | 282 | 315 | ||||||
| Gain from sale of joint ventures | — | 3,508 | ||||||
| Other income - net | 35 | 78 | ||||||
| (Loss) income before income taxes | (1,641 | ) | 12,227 | |||||
| Tax (benefit) provision | (747 | ) | 4,492 | |||||
| Net (loss) income | $ | (894 | ) | $ | 7,735 | |||
| Less net (loss) attributable to noncontrolling interests | (151 | ) | — | |||||
| Net (loss) income attributable to Jason Industries | $ | (743 | ) | $ | 7,735 | |||
| Accretion of preferred stock dividends | 900 | — | ||||||
| Net (loss) income available to common shareholders of Jason Industries | $ | (1,643 | ) | $ | 7,735 | |||
| Net (loss) income per share available to common shareholders of Jason Industries: | ||||||||
| Basic and diluted | $ | (0.07 | ) | $ | 7,735 | |||
| Weighted average number of common shares outstanding: | ||||||||
| Basic and diluted | 21,991 | 1 | ||||||
4
Jason Industries, Inc.
Condensed Consolidated Balance Sheets
(In thousands, except share and per share amounts) (Unaudited)
| Successor | |||||||
| March 27, 2015 | December 31, 2014 | ||||||
| Assets | |||||||
| Current assets | |||||||
| Cash and cash equivalents | $ | 54,928 | $ | 62,279 | |||
| Accounts receivable - net | 102,501 | 80,080 | |||||
| Inventories - net | 79,994 | 80,546 | |||||
| Deferred income taxes | 10,538 | 11,105 | |||||
| Other current assets | 21,645 | 23,087 | |||||
| Total current assets | 269,606 | 257,097 | |||||
| Property, plant and equipment - net | 171,969 | 176,478 | |||||
| Goodwill | 154,121 | 156,106 | |||||
| Other intangible assets - net | 193,223 | 198,683 | |||||
| Other assets - net | 21,083 | 21,040 | |||||
| Total assets | $ | 810,002 | $ | 809,404 | |||
| Liabilities and Equity | |||||||
| Current liabilities | |||||||
| Current portion of long-term debt | $ | 5,018 | $ | 5,375 | |||
| Accounts payable | 65,450 | 57,704 | |||||
| Accrued compensation and employee benefits | 16,501 | 14,035 | |||||
| Accrued interest | 6,657 | 199 | |||||
| Other current liabilities | 21,763 | 21,759 | |||||
| Total current liabilities | 115,389 | 99,072 | |||||
| Long-term debt | 414,667 | 415,306 | |||||
| Deferred income taxes | 87,438 | 91,205 | |||||
| Other long-term liabilities | 19,458 | 21,146 | |||||
| Total liabilities | 636,952 | 626,729 | |||||
| Commitments and contingencies | |||||||
| Equity | |||||||
| Preferred stock, $0.0001 par value (5,000,000 shares authorized, 45,000 shares issued and outstanding at March 27, 2015 and December 31, 2014) | 45,000 | 45,000 | |||||
| Jason Industries common stock, $0.0001 par value (120,000,000 shares authorized, 21,990,666 shares issued and outstanding at March 27, 2015 and December 31, 2014) | 2 | 2 | |||||
| Additional paid-in capital | 141,475 | 140,312 | |||||
| Retained (deficit) earnings | (22,282 | ) | (21,539 | ) | |||
| Accumulated other comprehensive (loss) income | (20,287 | ) | (12,065 | ) | |||
| Shareholders’ equity attributable to Jason Industries | 143,908 | 151,710 | |||||
| Noncontrolling interests | 29,142 | 30,965 | |||||
| Total equity | 173,050 | 182,675 | |||||
| Total liabilities and equity | $ | 810,002 | $ | 809,404 | |||
5
Jason Industries, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands) (Unaudited)
| Successor | Predecessor | |||||||
| Three Months Ended March 27, 2015 | Three Months Ended March 28, 2014 | |||||||
| Cash flows from operating activities | ||||||||
| Net (loss) income | $ | (894 | ) | $ | 7,735 | |||
| Adjustments to reconcile net (loss) income to net cash (used) provided by operating activities: | ||||||||
| Depreciation | 6,843 | 4,960 | ||||||
| Amortization of intangible assets | 3,568 | 1,364 | ||||||
| Amortization of deferred financing costs and debt discount | 753 | 218 | ||||||
| Equity income | (282 | ) | (315 | ) | ||||
| Deferred income taxes | (2,713 | ) | (3,070 | ) | ||||
| Loss on disposals of property, plant and equipment - net | 26 | 123 | ||||||
| Gain from sale of joint ventures | — | (3,508 | ) | |||||
| Non-cash stock compensation | 2,063 | 49 | ||||||
| Net increase (decrease) in cash due to changes in: | ||||||||
| Accounts receivable | (24,186 | ) | (33,331 | ) | ||||
| Inventories | (1,153 | ) | (4,329 | ) | ||||
| Other current assets | (1,157 | ) | (826 | ) | ||||
| Accounts payable | 8,818 | 12,812 | ||||||
| Accrued compensation and employee benefits | 2,829 | (2,680 | ) | |||||
| Accrued interest | 6,460 | (11 | ) | |||||
| Accrued income taxes | 1,083 | 5,437 | ||||||
| Other - net | 1,154 | (560 | ) | |||||
| Total adjustments | 4,106 | (23,667 | ) | |||||
| Net cash provided (used) by operating activities | 3,212 | (15,932 | ) | |||||
| Cash flows from investing activities | ||||||||
| Proceeds from disposals of property, plant and equipment and other assets | 18 | 123 | ||||||
| Proceeds from sale of joint ventures | — | 11,500 | ||||||
| Payments for property, plant and equipment | (7,235 | ) | (4,430 | ) | ||||
| Acquisition of business | (350 | ) | — | |||||
| Acquisitions of patents | (69 | ) | — | |||||
| Net cash (used) provided by investing activities | (7,636 | ) | 7,193 | |||||
| Cash flows from financing activities | ||||||||
| Payments of previous U.S. term loan | — | (588 | ) | |||||
| Proceeds from U.S. revolving loans | — | 31,575 | ||||||
| Payments of U.S. revolving loans | — | (16,025 | ) | |||||
| Proceeds from other long-term debt | 228 | 1,055 | ||||||
| Payments of other long-term debt | (612 | ) | (1,841 | ) | ||||
| Payments of preferred stock dividends | (900 | ) | — | |||||
| Net cash (used) provided by financing activities | (1,284 | ) | 14,176 | |||||
| Effect of exchange rate changes on cash and cash equivalents | (1,643 | ) | 45 | |||||
| Net (decrease) increase in cash and cash equivalents | (7,351 | ) | 5,482 | |||||
| Cash and cash equivalents, beginning of period | 62,279 | 16,318 | ||||||
| Cash and cash equivalents, end of period | $ | 54,928 | $ | 21,800 | ||||
6
Jason Industries, Inc.
Quarterly Financial Information by Segment
(In thousands) (Unaudited)
| Predecessor | Combined* | Successor | Combined* | Successor | ||||||||||||||||||||
| 1Q | 2Q | 3Q | 4Q | Full Year | 1Q | |||||||||||||||||||
| 2014 | 2014 | 2014 | 2014 | 2014 | 2015 | |||||||||||||||||||
| Seating | ||||||||||||||||||||||||
| Net sales | $ | 52,291 | $ | 52,587 | $ | 32,385 | $ | 34,648 | $ | 171,911 | $ | 50,960 | ||||||||||||
| Adjusted EBITDA | 8,111 | 9,557 | 3,568 | 4,769 | 26,005 | 7,960 | ||||||||||||||||||
| Adjusted EBITDA % net sales | 15.5 | % | 18.2 | % | 11.0 | % | 13.8 | % | 15.1 | % | 15.6 | % | ||||||||||||
| Finishing | ||||||||||||||||||||||||
| Net sales | $ | 46,583 | $ | 50,109 | $ | 45,181 | $ | 45,714 | $ | 187,587 | $ | 42,850 | ||||||||||||
| Adjusted EBITDA | 6,003 | 7,529 | 5,697 | 7,045 | 26,274 | 6,311 | ||||||||||||||||||
| Adjusted EBITDA % net sales | 12.9 | % | 15.0 | % | 12.6 | % | 15.4 | % | 14.0 | % | 14.7 | % | ||||||||||||
| Acoustics | ||||||||||||||||||||||||
| Net sales | $ | 53,007 | $ | 56,923 | $ | 54,033 | $ | 54,774 | $ | 218,737 | $ | 50,921 | ||||||||||||
| Adjusted EBITDA | 4,439 | 5,237 | 4,287 | 4,625 | 18,588 | 4,854 | ||||||||||||||||||
| Adjusted EBITDA % net sales | 8.4 | % | 9.2 | % | 7.9 | % | 8.4 | % | 8.5 | % | 9.5 | % | ||||||||||||
| Components | ||||||||||||||||||||||||
| Net sales | $ | 34,655 | $ | 30,996 | $ | 29,569 | $ | 29,031 | $ | 124,251 | $ | 31,105 | ||||||||||||
| Adjusted EBITDA | 6,539 | 4,474 | 1,026 | 5,206 | 17,245 | 5,173 | ||||||||||||||||||
| Adjusted EBITDA % net sales | 18.9 | % | 14.4 | % | 3.5 | % | 17.9 | % | 13.9 | % | 16.6 | % | ||||||||||||
| Corporate | ||||||||||||||||||||||||
| Adjusted EBITDA | $ | (2,964 | ) | $ | (3,037 | ) | $ | (1,489 | ) | $ | (2,774 | ) | $ | (10,264 | ) | $ | (3,295 | ) | ||||||
| Consolidated | ||||||||||||||||||||||||
| Net sales | $ | 186,536 | $ | 190,615 | $ | 161,168 | $ | 164,167 | $ | 702,486 | $ | 175,836 | ||||||||||||
| Adjusted EBITDA | 22,128 | 23,760 | 13,089 | 18,871 | 77,848 | 21,003 | ||||||||||||||||||
| Adjusted EBITDA % net sales | 11.9 | % | 12.5 | % | 8.1 | % | 11.5 | % | 11.1 | % | 11.9 | % | ||||||||||||
*Note: The application of acquisition accounting for the Business Combination significantly affected certain assets, liabilities, and expenses. As a result, financial information in the period June 30, 2014 through December 31, 2014 is not comparable to Jason’s predecessor financial information. Therefore, we did not combine certain financial information in the period June 30, 2014 through December 31, 2014 with Jason’s predecessor financial information in the period January 1, 2014 through June 29, 2014 for comparison to prior periods. We have combined our net sales and Adjusted EBITDA in (1) the period June 30, 2014 through September 26, 2014 with Jason’s predecessor net sales and Adjusted EBITDA in the period June 28, 2014 through June 29, 2014, which comprises Jason’s fiscal third quarter, and (2) in the period June 30, 2014 through December 31, 2014 with Jason’s predecessor net sales and Adjusted EBITDA in the period January 1, 2014 through June 29, 2014, which comprises Jason’s fiscal full year 2014. Net sales and Adjusted EBITDA were not affected by acquisition accounting.
7
Jason Industries, Inc.
Reconciliation of GAAP to Non-GAAP Measures
Organic Sales Growth
(Unaudited)
For the quarter ended March 27, 2015 compared with prior year:
| Seating | Finishing | Acoustics | Components | Jason Consolidated | |||||
| Net sales | |||||||||
| Organic sales growth | (1.9)% | 2.1% | (1.1)% | (10.2)% | (2.2)% | ||||
| Currency impact | (0.6)% | (10.1)% | (2.8)% | —% | (3.5)% | ||||
| Growth as reported | (2.5)% | (8.0)% | (3.9)% | (10.2)% | (5.7)% | ||||
| Adjusted EBITDA | |||||||||
| Organic growth | (1.5)% | 14.7% | 11.9% | (20.9)% | (1.8)% | ||||
| Currency impact | (0.4)% | (9.6)% | (2.6)% | —% | (3.3)% | ||||
| Growth as reported | (1.9)% | 5.1% | 9.3% | (20.9)% | (5.1)% | ||||
| Adjusted EBITDA % | 15.6% | 14.7% | 9.5% | 16.6% | 11.9% | ||||
| Organic growth | 10 bps | 160 bps | 110 bps | (230) bps | — | ||||
| Currency impact | — | 20 bps | — | — | — | ||||
| Growth as reported | 10 bps | 180 bps | 110 bps | (230) bps | — | ||||
8
Jason Industries, Inc.
Reconciliation of GAAP to Non-GAAP Measures
Adjusted EBITDA
(In thousands) (Unaudited)
| Predecessor | Successor | Successor | Combined | Successor | ||||||||||||||||||||||||
June 28, 2014 Through June 29, 2014 | June 30, 2014 Through September 26, 2014 | |||||||||||||||||||||||||||
| 1Q | 2Q | 3Q | 3Q | 4Q | Full Year | 1Q | ||||||||||||||||||||||
| 2014 | 2014 | 2014 | 2014 | 2014 | 2014 | 2015 | ||||||||||||||||||||||
| Net income (loss) | $ | 7,735 | $ | 5,237 | $ | (17,928 | ) | $ | (9,789 | ) | $ | (4,191 | ) | $ | (18,936 | ) | $ | (894 | ) | |||||||||
| Tax provision | 4,492 | 588 | (5,652 | ) | (5,976 | ) | (1,913 | ) | (8,461 | ) | (747 | ) | ||||||||||||||||
| Interest expense | 3,495 | 3,724 | 82 | 7,809 | 8,363 | 23,473 | 7,506 | |||||||||||||||||||||
| Depreciation and amortization | 6,324 | 6,528 | — | 10,377 | 9,998 | 33,227 | 10,411 | |||||||||||||||||||||
| Loss (gain) on disposals of fixed assets—net | 123 | 215 | — | — | 57 | 395 | 26 | |||||||||||||||||||||
| EBITDA | 22,169 | 16,292 | (23,498 | ) | 2,421 | 12,314 | 29,698 | 16,302 | ||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||||
| Restructuring(1) | 647 | 1,907 | — | 103 | 1,028 | 3,685 | 1,704 | |||||||||||||||||||||
| Transaction-related expenses(2) | 1,541 | 3,233 | 23,009 | 1,404 | 1,129 | 30,316 | 176 | |||||||||||||||||||||
| Integration and other restructuring costs(3) | 993 | 2,047 | — | 7,587 | 2,334 | 12,961 | 758 | |||||||||||||||||||||
| Sponsor fees(4) | 286 | 281 | — | — | — | 567 | — | |||||||||||||||||||||
| Gain from sale of joint ventures(5) | (3,508 | ) | — | — | — | — | (3,508 | ) | — | |||||||||||||||||||
| Share-based compensation(6) | — | — | — | 2,063 | 2,066 | 4,129 | 2,063 | |||||||||||||||||||||
| Total adjustments | (41 | ) | 7,468 | 23,009 | 11,157 | 6,557 | 48,150 | 4,701 | ||||||||||||||||||||
| Adjusted EBITDA | $ | 22,128 | $ | 23,760 | $ | (489 | ) | $ | 13,578 | $ | 18,871 | $ | 77,848 | $ | 21,003 | |||||||||||||
| (1) | Restructuring includes costs associated with exit or disposal activities as defined by US 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. During 2014 and 2015, such costs primarily relate to the closure of the Acoustics’ Norwalk, Ohio facility. |
| (2) | Transaction-related expenses primarily consist of professional service fees related to the Business Combination and other related transactions, as well as the Company’s acquisition and divestiture activities. |
| (3) | Integration and other restructuring costs primarily includes equipment move costs and incremental facility preparation and related costs incurred in connection with the closure of the Norwalk, Ohio facility and the start-up of a new Acoustics facility in Warrensburg, Missouri. Such costs are not included in restructuring for US GAAP purposes. |
| (4) | Represents fees and expenses paid by Jason to Saw Mill Capital LLC and Falcon Investment Advisors, LLC under the Management Services Agreement dated September 21, 2010, which terminated upon consummation of the Business Combination. |
| (5) | Represents the gain on sale of the 50% equity interests in two joint ventures that was completed during the first quarter of 2014. |
| (6) | Represents non-cash share based compensation expense for awards under the Company’s 2014 Omnibus Incentive Plan. |
9
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)
| Predecessor | Successor | Successor | Successor | |||||||||||||||||||||
June 28, 2014 Through June 29, 2014 | June 30, 2014 Through September 26, 2014 | |||||||||||||||||||||||
| 1Q | 2Q | 3Q | 3Q | 4Q | 1Q | |||||||||||||||||||
| 2014 | 2014 | 2014 | 2014 | 2014 | 2015 | |||||||||||||||||||
| GAAP Net income (loss) | $ | 7,735 | $ | 5,237 | $ | (17,928 | ) | $ | (9,789 | ) | $ | (4,191 | ) | $ | (894 | ) | ||||||||
| Adjustments: | ||||||||||||||||||||||||
| Restructuring | 647 | 1,907 | — | 103 | 1,028 | 1,704 | ||||||||||||||||||
| Transaction-related expenses | 1,541 | 3,233 | 23,009 | 1,404 | 1,129 | 176 | ||||||||||||||||||
| Integration and other restructuring costs | 993 | 2,047 | — | 7,587 | 2,334 | 758 | ||||||||||||||||||
| Sponsor fees | 286 | 281 | — | — | — | — | ||||||||||||||||||
| Gain from sale of joint ventures | (3,508 | ) | — | — | — | — | — | |||||||||||||||||
| Share based compensation | — | — | — | 2,063 | 2,066 | 2,063 | ||||||||||||||||||
| Tax effect on adjustments(1) | 16 | (2,838 | ) | (5,515 | ) | (4,240 | ) | (2,492 | ) | (1,786 | ) | |||||||||||||
| Adjusted net income (loss) | $ | 7,710 | $ | 9,867 | $ | (434 | ) | $ | (2,872 | ) | $ | (126 | ) | $ | 2,021 | |||||||||
| Diluted weighted average number of common shares outstanding (GAAP): | 21,991 | 21,991 | 21,991 | |||||||||||||||||||||
| 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 | |||||||||||||||||||||
| Diluted weighted average number of common shares outstanding (non-GAAP)(2) | 29,130 | 29,130 | 29,130 | |||||||||||||||||||||
| Adjusted (loss) earnings per share | $ | (0.10 | ) | $ | — | $ | 0.07 | |||||||||||||||||
| GAAP Net (loss) income per share available to common shareholders of Jason Industries | $ | (0.41 | ) | $ | (0.20 | ) | $ | (0.07 | ) | |||||||||||||||
| Adjustments net of income taxes: | ||||||||||||||||||||||||
| Restructuring | — | 0.03 | 0.05 | |||||||||||||||||||||
| Transaction-related expenses | 0.04 | 0.03 | — | |||||||||||||||||||||
| Integration and other restructuring costs | 0.21 | 0.07 | 0.02 | |||||||||||||||||||||
| Share based compensation | 0.06 | 0.06 | 0.06 | |||||||||||||||||||||
| GAAP to non-GAAP impact per share(2) | — | 0.02 | 0.01 | |||||||||||||||||||||
| Adjusted (loss) earnings per share | $ | (0.10 | ) | $ | — | $ | 0.07 | |||||||||||||||||
| (1) | The tax impact of adjustments is calculated using a tax rate of 38 percent, except for the predecessor period June 28, 2014 through June 29, 2014 which uses a tax rate of 24 percent due to nondeductible transaction costs. |
| (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. |
10