Aftermarket Technology Corp. Reports Third Quarter 2003 Results
-- Consistent with Revised Guidance
WESTMONT, Ill., Oct. 28 -- Aftermarket Technology Corp. , today reported financial results for the quarter ended September 30, 2003.
Third Quarter
Third quarter 2003 net sales decreased to $84.3 million from $110.6 million for the three months ended September 30, 2002. Consistent with recent Company guidance, adjusted income from continuing operations decreased to $4.6 million from $12.1 million in the same period in 2002. Adjusted income from continuing operations per diluted share was $0.19 for the third quarter compared to $0.49 for the three months ended September 30, 2002.
On a Generally Accepted Accounting Principles (GAAP) basis, income from continuing operations decreased $9.5 million to $3.9 million for the three months ended September 30, 2003 from $13.4 million for the three months ended September 30, 2002. On a GAAP basis, income from continuing operations per diluted share was $0.16 for the three months ended September 30, 2003 as compared to $0.54 for the three months ended September 30, 2002. Included in the results for the three months ended September 30, 2003 is a charge of $0.7 million (net of tax) primarily related to the closure of the Company's transmission remanufacturing facility located in Mahwah, New Jersey. Included in the results for the three months ended September 30, 2002 is $1.1 million (net of tax), of non-operating income items primarily related to income tax refunds and associated interest income and $0.2 million (net of tax) of income for an adjustment to special charges.
The decrease in adjusted earnings is due primarily to previously announced price concessions to key customers in support of longer term contract extensions and lower sales of remanufactured transmissions resulting from changes in the OEMs' warranty repair policies.
Management Comment
In commenting on the quarter's results, Mike DuBose, Chairman, President and CEO said, "We experienced a decline in third quarter earnings due to lower sales in our Drivetrain segment and strategic pricing concessions to key customers associated with longer term contracts. However, we are pleased with the win of Cingular Wireless Services as a customer in our logistics business and with the continued penetration of the independent aftermarket with remanufactured transmissions as well as continued opportunities in the base remanufacturing business."
"As we look ahead to the fourth quarter, we should recognize cost-savings attributable to our on-going lean and continuous improvement initiatives. By the end of the quarter, we should also begin to recognize the savings associated with the consolidation of our Mahwah and Oklahoma City facilities. During the quarter, we expect to benefit from seasonal volume increases in our Logistics segment, the launch of our new cell phone test and repair services, the launch of our new business with Cingular and the start of the previously delayed 2001 model year product launch by Chrysler. As we previously committed, we are finalizing our business plans for 2004 and will provide guidance in early December."
The Company announced fourth quarter adjusted diluted EPS is now projected to be in the $0.17-$0.22 range ($0.12-$0.18 on a GAAP basis) and full year adjusted EPS is projected in the range of $1.05-$1.10 ($0.94-$1.00 on a GAAP basis).
The Company will host a conference call on Wednesday, October 29, 2003 at 9:00 AM CENTRAL time to discuss details of the press release. The conference call number is 800-683-1585. Ask for the Aftermarket Technology Corp. call. Subsequent to the call, a replay will be available for one week. The dial-in number for the replay is 877-519-4471. The access code is 4263909.
For further information, please see the Company's most recent Form 10-Q filed with the Securities and Exchange Commission.
ATC is headquartered in Westmont, Illinois. The Company's operations include drivetrain remanufacturing, third party logistics, electronics remanufacturing and reverse logistics services.
AFTERMARKET TECHNOLOGY CORP.
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share data)
For the three For the nine
months ended months ended
September 30, September 30,
2003 2002 2003 2002
(Unaudited) (Unaudited)
Net sales:
Products $64,902 $81,369 $215,664 $227,018
Services 19,433 29,208 63,818 85,531
Total net sales 84,335 110,577 279,482 312,549
Cost of sales
Products 52,579 59,526 168,389 162,373
Products - special charges - - 200 -
Services 9,675 13,518 31,325 42,052
Total cost of sales 62,254 73,044 199,914 204,425
Gross profit 22,081 37,533 79,568 108,124
Selling, general and administrative
expense 13,580 16,602 41,421 47,453
Amortization of intangible assets 83 84 250 250
Special charges (credits) 1,126 (277) 1,857 (277)
Income from operations 7,292 21,124 36,040 60,698
Interest income 718 987 2,119 2,048
Other income, net 20 14 50 89
Equity in income (losses) of investee 52 (76) 165 (195)
Redemption of senior notes (1) - - - (3,022)
Termination of credit facility (1) - - - (1,480)
Interest expense (1,941) (2,367) (6,277) (9,845)
Income from continuing operations
before income taxes 6,141 19,682 32,097 48,293
Income tax expense 2,272 6,251 11,876 16,874
Income from continuing operations 3,869 13,431 20,221 31,419
Gain from discontinued operations,
net of income taxes - 275 - 275
Net income $3,869 $13,706 $20,221 $31,694
Per common share - basic:
Income from continuing operations $0.16 $0.55 $0.84 $1.35
Gain from discontinued operations - 0.01 - 0.01
Net income $0.16 $0.56 $0.84 $1.36
Weighted average number of common
shares outstanding 24,213 24,361 24,212 23,221
Per common share - diluted:
Income from continuing operations $0.16 $0.54 $0.83 $1.31
Gain from discontinued operations - 0.01 - 0.01
Net income $0.16 $0.55 $0.83 $1.32
Weighted average number of common
and common equivalent shares
outstanding 24,483 24,851 24,466 23,967
(1) On January 1, 2003, we adopted Statement of Financial Accounting
Standards No. 145 and reclassified from extraordinary items to income
from continuing operations before income taxes (i) a call premium and
write-off of previously capitalized debt issuance costs totaling
$3,022, or $1,900 net of income tax benefits of $1,122, in connection
with the redemption of our 12% Series B and D Senior Subordinated
Notes made during the three months ended June 30, 2002 and (ii) the
write-off of previously capitalized debt issuance costs of $1,480, or
$928 net of income tax benefits of $552, in connection with the
termination of our old credit facility during the three months ended
March 31, 2002.
AFTERMARKET TECHNOLOGY CORP.
Reconciliation of certain financial measures reported in accordance with
Generally Accepted Accounting Principles ("GAAP") to those presented on the
basis of methodologies other than in accordance with GAAP ("non-GAAP")
(In millions, except per share data)
For the three For the nine
months ended months ended
September 30, September 30,
2003 2002 2003 2002
Income from operations (GAAP basis) $7.3 $21.1 $36.0 $60.7
Special Charges (Credits):
Facilities consolidation costs (a) 0.9 - 1.8 -
Logistics segment cost reduction
programs (b) 0.1 - 0.2 -
Management de-layering & upgrades (c) 0.1 (0.1) 0.1 (0.1)
Non-income related state taxes (d) - - - (0.8)
Electronic control module product
line termination (e) - (0.2) - (0.2)
Retroactive 1998 & 1999 insurance
premium adjustment (f) - - - 0.8
Total Special Charges (Credits) 1.1 (0.3) 2.1 (0.3)
Adjusted Income from operations
(non-GAAP basis) 8.4 20.8 38.1 60.4
Depreciation and amortization 2.9 2.7 8.7 7.7
Other income, net 0.1 - 0.2 (0.1)
Adjusted EBITDA (non-GAAP basis) 11.4 23.5 47.0 68.0
Special charges (credits) (1.1) 0.3 (2.1) 0.3
Redemption of senior notes (g) - - - (3.0)
Termination of credit facility (h) - - - (1.5)
Depreciation and amortization (2.9) (2.7) (8.7) (7.7)
Interest expense (1.9) (2.4) (6.3) (9.8)
Interest income 0.7 1.0 2.1 2.0
Income tax expense (2.3) (6.3) (11.8) (16.9)
Income from continuing operations
(GAAP basis) 3.9 13.4 20.2 31.4
Special charges (credits), net of tax 0.7 (0.2) 1.3 (0.2)
Redemption of senior notes, net of tax - - - 1.9
Termination of credit facility, net
of tax - - - 0.9
Interest income related to tax
refunds, net of tax (i) - (0.2) - (0.2)
Interest expense adjustment, net of
tax (j) - (0.1) - (0.1)
Adjustments to income tax expense (k) - (0.8) - (0.8)
Adjusted Income from continuing
operations (non-GAAP basis) $4.6 $12.1 $21.5 $32.9
Earnings Per Diluted Share:
Income from continuing operations
(GAAP basis) $0.16 $0.54 $0.83 $1.31
Special charges (credits), net of tax 0.03 (0.01) 0.05 (0.01)
Redemption of senior notes, net of
tax - - - 0.08
Termination of credit facility, net
of tax - - - 0.04
Interest income related to tax
refunds, net of tax - (0.01) - (0.01)
Interest expense adjustment, net of
tax - - - (0.01)
Adjustments to income tax expense - (0.03) - (0.03)
Adjusted Income from continuing
operations (non-GAAP basis) $0.19 $0.49 $0.88 $1.37
Diluted Shares Outstanding 24,483 24,851 24,466 23,967
Free Cash Flow:
Net cash provided by operating
activities - continuing operations
(GAAP basis) $11.1 $23.4 $36.2 $55.1
Purchases of property, plant and
equipment (2.6) (3.2) (11.1) (10.5)
Free cash flow (non - GAAP basis) $8.5 $20.2 $25.1 $44.6
AFTERMARKET TECHNOLOGY CORP.
Reconciliation of certain financial measures reported in accordance with
Generally Accepted Accounting Principles ("GAAP") to those presented on the
basis of methodologies other than in accordance with GAAP ("non-GAAP")
Projected (2)
For The Three For The Twelve
Months Ended Months Ended
December 31, 2003 December 31, 2003
Range Range
Earnings Per Diluted Share:
Low High Low High
Net income (GAAP basis) $0.12 $0.18 $0.94 $1.00
Special Charges, net of tax (1) 0.05 0.04 0.11 0.10
Adjusted Net income (non-GAAP basis) $0.17 $0.22 $1.05 $1.10
(1) Primarily reflects estimated severance, asset write-downs and
facility exit costs associated with the closure of our Mahwah, New Jersey
transmission remanufacturing facility.
(2) Reflects management's guidance as of 10/28/03.
AFTERMARKET TECHNOLOGY CORP.
Footnotes for reconciliation of GAAP to non-GAAP financial measures:
(a) On June 23, 2003, we announced the consolidation of our transmission
remanufacturing facility in Mahwah, New Jersey into our facility in
Oklahoma City, Oklahoma. As part of this activity we recorded special
charges totaling $0.9 million during the three months ended September 30,
2003, which included $0.6 million of exit and other costs primarily
associated with the transfer of production to the Oklahoma facility and
$0.3 million of severance and related costs. For the nine months ended
September 30, 2003, we recorded special charges totaling $1.8 million
which included expense items of (i) $1.1 million of exit and other costs
primarily associated with the transfer of production to the Oklahoma
facility, (ii) $1.0 million for severance and related costs and (iii) $0.2
million for the write-down of inventory, partially offset by an income
item of $0.5 million for the reversal of a special charge accrual
established in 2001 for expected idle capacity costs at our Mahwah
facility that was no longer needed due to the exit from this facility.
(b) Includes severance and related costs, exit costs and the write-off of
certain fixed assets as part of our cost reduction programs within our
Logistics segment.
(c) Primarily related to severance and related costs associated with the
reorganization, upgrade and de-layering of certain management functions.
(d) Represents a gain for the partial reversal of a previously
established provision related to the Drivetrain Remanufacturing segment
for a potential non-income state tax liability whose maximum exposure has
been reduced.
(e) Primarily related to the partial reversal of a provision previously
established for the asset write-downs related to the shut-down of our
remanufactured automotive electronic modules operation where actual
recoveries from the sales of assets were favorable to original estimates.
(f) Represents a special charge recorded in 2002 related to the Drivetrain
Remanufacturing segment for a retroactive insurance premium adjustment
related to 1998 and 1999 self-insured workers compensation claims.
(g) Represents a charge for a call premium and write-off of previously
capitalized debt issuance costs incurred in connection with the redemption
of our 12% Series B and D Senior Subordinated Notes made during the three
months ended June 30, 2002, which has been reclassified from an
extraordinary item to income from continuing operations before income
taxes due to the January 1, 2003 adoption of Statement of Financial
Accounting Standards ("SFAS") No. 145.
(h) Represents a charge for the write-off of previously capitalized debt
issuance costs incurred in connection with the termination of our old
credit facility during the three months ended March 31, 2002, which has
been reclassified from an extraordinary item to income from continuing
operations before income taxes due to the January 1, 2003 adoption of SFAS
No. 145.
(i) Represents a gain recorded in 2002 for interest income from income tax
refunds received during 2002.
(j) Represents a gain recorded in 2002 for an adjustment to interest
expense related to deferred compensation payments made during 2002
associated with the 1997 ATS acquisition.
(k) Represents a gain of $0.8 million ($0.03 per diluted share) recorded
during the three months ended September 30, 2002 for an adjustment to
income tax expense for income tax refunds recorded in 2002.
Explanation of non-GAAP financial measures:
The Company reports its financial results of operations in accordance with
generally accepted accounting principles ("GAAP"). The Company also
provides non-GAAP financial information to complement its consolidated
financial statements presented in accordance with GAAP. This press
release includes such non-GAAP financial measures. A "non-GAAP financial
measure" is defined as a numerical measure of the Company's financial
performance, financial position or cash flows that excludes (or includes)
amounts that are included in (or excluded from) the most directly
comparable measure calculated and presented in accordance with GAAP in the
Company's financial statements.
Following is a description of the various non-GAAP financial measures used
by the Company:
Adjusted Income from Operations: Represents income from operations (GAAP
basis) adjusted to exclude special charges (credits). Each specific item
is described in the footnotes to the schedule that reconciles the GAAP to
non-GAAP financial measures.
Adjusted EBITDA: EBITDA is defined by the Company as income from
continuing operations (GAAP basis) adjusted to exclude interest income and
expense, depreciation and amortization expense, and income tax expense.
Adjusted EBITDA also excludes special charges (credits) and other unusual
items of income or expense as determined by management. Each specific
item is described in the footnotes to the schedule that reconciles the
GAAP to non-GAAP financial measures.
Adjusted Income From Continuing Operations: Represents income from
continuing operations (GAAP basis) adjusted to exclude, on an after-tax
basis, special charges (credits) and other unusual items of income or
expense as determined by management. Each specific item is described in
the footnotes to the schedule that reconciles the GAAP to non-GAAP
financial measures.
Adjusted Income From Continuing Operations Per Diluted Share: Represents
income from continuing operations per diluted share (GAAP basis) adjusted
to exclude, on an after-tax basis per diluted share, special charges
(credits) and other unusual items of income or expense as determined by
management. Each specific item is described in the footnotes to the
schedule that reconciles the GAAP to non-GAAP financial measures.
Free Cash Flow: Represents net cash provided by operating activities _
continuing operations reduced by purchases of property, plant and
equipment.
The Company believes these non-GAAP financial measures provide management
and investors with useful information by removing the effect of variances
in GAAP reported results that are not indicative of fundamental changes in
the earnings capacity of the Company's operations, and enables management
and investors to meaningfully trend, analyze and benchmark the performance
of the Company's operations. The Company also believes that the
presentation of the non-GAAP financial measure is consistent with its past
practice and enables management and investors to compare current non-GAAP
measures with non-GAAP measures presented in prior periods.
In addition, many of the Company's internal performance measures exclude
the effects of these income and expense items and are based upon the
related non-GAAP financial measure.
The Company's non-GAAP financial measures may vary from similar titled
measures of other companies because of differences in the way the measures
are calculated and therefore should not be used to compare the Company's
performance to that of other companies.
Whenever the Company presents non-GAAP financial measures, a
reconciliation to the most directly comparable financial measure
calculated and presented in accordance with GAAP is made available. The
non-GAAP financial measures used by the Company are not intended to
supercede or replace the Company's GAAP results or expectations.