Sensata Technologies Reports Fourth Quarter and Full Year 2021 Financial Results
Sensata Technologies (NYSE: ST) reported its Q4 and full-year 2021 financial results, achieving record annual revenue of $3,820.8 million, up 25.5% year-over-year. Q4 revenue reached $934.6 million, a 3.1% increase from Q4 2020, although organic revenue declined by 0.9%. Adjusted EPS for FY 2021 was $3.56, growing 61.1% from the previous year. However, Q4 earnings per share fell by 9.1% to $0.70. The company anticipates FY 2022 revenue between $4,125 million and $4,275 million, with adjusted EPS expected to range from $3.80 to $4.06.
- Record annual revenue of $3,820.8 million, up 25.5% YoY.
- Adjusted EPS increased 61.1% YoY to $3.56.
- Successful adaptation to global supply chain challenges.
- Q4 revenue decrease of 0.9% on an organic basis.
- Q4 EPS declined by 9.1% YoY.
Operating results for the fourth quarter of 2021 compared to the fourth quarter of 2020 are summarized below. These results include non-GAAP financial measures, each of which is defined and reconciled to the most directly comparable GAAP measure later in this press release.
Revenue:
-
Revenue was
, an increase of$934.6 million , or$28.1 million 3.1% , compared to in the fourth quarter of 2020.$906.5 million -
Revenue decreased
0.9% on an organic basis, which excludes a0.3% increase from foreign currency exchange rates and a3.7% increase from acquisitions versus the prior-year period.
Operating income:
-
Operating income was
, or$149.7 million 16.0% of revenue, a decrease of , or$4.5 million 2.9% , compared to operating income of , or$154.2 million 17.0% of revenue, in the fourth quarter of 2020. -
Adjusted operating income was
, or$197.6 million 21.1% of revenue, an increase of , or$2.0 million 1.0% , compared to adjusted operating income of , or$195.6 million 21.6% of revenue, in the fourth quarter of 2020.
Earnings per share:
-
Earnings per share was
, a decrease of$0.70 , or$0.07 9.1% , compared to earnings per share of in the fourth quarter of 2020.$0.77 -
Adjusted earnings per share was
, an increase of$0.87 , or$0.02 2.4% , compared to adjusted earnings per share of in the fourth quarter of 2020.$0.85 -
Changes in foreign currency exchange rates increased
Sensata's adjusted earnings per share by in the fourth quarter of 2021 compared to the prior-year period.$0.03
During the fourth quarter of 2021,
"Fourth quarter results were stronger than expected.
Operating results for the year ended
Revenue:
-
Revenue was a record
, an increase of$3,820.8 million , or$775.2 million 25.5% , compared to in the prior year.$3,045.6 million -
Revenue increased
20.7% on an organic basis, which excludes a2.3% increase from foreign currency exchange rates and a2.5% increase from acquisitions versus the prior year.
Operating income:
-
Operating income was
, or$633.2 million 16.6% of revenue, an increase of , or$295.5 million 87.5% , compared to operating income of , or$337.7 million 11.1% of revenue, in the prior year. -
Adjusted operating income was
, or$806.0 million 21.1% of revenue, an increase of , or$243.9 million 43.4% , compared to adjusted operating income of , or$562.1 million 18.5% of revenue, in the prior year.
Earnings per share:
-
Earnings per share was
, an increase of$2.28 , compared to earnings per share of$1.24 in the prior year.$1.04 -
Adjusted earnings per share was
, an increase of$3.56 , or$1.35 61.1% , compared to adjusted earnings per share of in the prior year.$2.21 -
Changes in foreign currency exchange rates increased
Sensata's adjusted earnings per share by in the year ended$0.04 December 31, 2021 compared to the prior year.
Segment Performance
|
|
For the three months ended
|
|
For the full year ended
|
||||||||||||
$ in 000s |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Performance Sensing |
|
|
|
|
|
|
|
|
||||||||
Revenue |
|
$ |
685,078 |
|
|
$ |
688,978 |
|
|
$ |
2,847,908 |
|
|
$ |
2,223,810 |
|
Operating income |
|
$ |
185,587 |
|
|
$ |
185,101 |
|
|
$ |
777,237 |
|
|
$ |
532,529 |
|
% of Performance Sensing revenue |
|
|
27.1 |
% |
|
|
26.9 |
% |
|
|
27.3 |
% |
|
|
23.9 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Sensing Solutions |
|
|
|
|
|
|
|
|
||||||||
Revenue |
|
$ |
249,519 |
|
|
$ |
217,513 |
|
|
$ |
972,898 |
|
|
$ |
821,768 |
|
Operating income |
|
$ |
74,480 |
|
|
$ |
70,673 |
|
|
$ |
293,185 |
|
|
$ |
241,218 |
|
% of Sensing Solutions revenue |
|
|
29.8 |
% |
|
|
32.5 |
% |
|
|
30.1 |
% |
|
|
29.4 |
% |
Guidance
"
Fiscal Year 2022 Guidance |
|
|
|
|||
$ in millions, except EPS |
FY-22 Guidance |
FY-21 |
Y/Y Change |
|||
Revenue |
|
|
|
|||
organic growth |
|
|
|
|||
Adjusted Operating Income |
|
|
|
|||
Adjusted Net Income |
|
|
|
|||
Adjusted EPS |
|
|
|
Versus the prior year,
Q1 2022 Guidance |
|
|
|
|||
$ in millions, except EPS |
Q1-22 Guidance |
Q1-21 |
Y/Y Change |
|||
Revenue |
|
|
( |
|||
organic growth |
|
|
( |
|||
Adjusted Operating Income |
|
|
( |
|||
Adjusted Net Income |
|
|
( |
|||
Adjusted EPS |
|
|
( |
Versus the prior-year period,
Conference Call and Webcast
About
Non-GAAP Financial Measures
We supplement the reporting of our financial information determined in accordance with
Non-GAAP financial measures should be considered as supplemental in nature and are not meant to be considered in isolation or as a substitute for the related financial information prepared in accordance with
The non-GAAP financial measures referenced by
Adjusted net income (or loss) is defined as net income (or loss), determined in accordance with
Adjusted operating income (or loss) is defined as operating income (or loss), determined in accordance with
Free cash flow is defined as net cash provided by/(used in) operating activities less additions to property, plant and equipment and capitalized software. We believe that this measure is useful to investors and management as a measure of cash generated by business operations that will be used to repay scheduled debt maturities and can be used to fund acquisitions, repurchase ordinary shares, or for the accelerated repayment of debt obligations.
Organic revenue growth (or decline) is defined as the reported percentage change in net revenue calculated in accordance with
Adjusted EBITDA is defined as net income (or loss), determined in accordance with
Net debt is defined as total debt, finance lease, and other financing obligations less cash and cash equivalents. We believe net debt is a useful measure to management and investors in understanding trends in our overall financial condition.
Net leverage ratio is defined as net debt divided by last twelve months (LTM) adjusted EBITDA. We believe the net leverage ratio is a useful measure to management and investors in understanding trends in our overall financial condition.
Safe Harbor Statement
This earnings release includes "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may be identified by terminology such as "may," "will," "could," "should," "expect," "anticipate," "believe," "estimate," "predict," "project," "forecast," "continue," "intend," "plan," "potential," "opportunity," "guidance," and similar terms or phrases. Forward-looking statements involve, among other things, expectations, projections, and assumptions about future financial and operating results, objectives, business and market outlook, megatrends, priorities, growth, shareholder value, capital expenditures, cash flows, demand for products and services, share repurchases, and Sensata’s strategic initiatives, including those relating to acquisitions and dispositions and the impact of such transactions on our strategic and operational plans and financial results. These statements are subject to risks, uncertainties, and other important factors relating to our operations and business environment, and we can give no assurances that these forward-looking statements will prove to be correct.
A wide variety of potential risks, uncertainties, and other factors could materially affect our ability to achieve the results either expressed or implied by these forward-looking statements, including, but not limited to, risks related to public health crises, instability and changes in the global markets, supplier interruption or non-performance, the acquisition of disposition of businesses, adverse conditions or competition in the industries upon which we are dependent, intellectual property, product liability, warranty, and recall claims, market acceptance of new product introductions and product innovations, labor disruptions or increased labor costs, and changes in existing environmental or safety laws, regulations, and programs.
Investors and others should carefully consider the foregoing factors and other uncertainties, risks and potential events including, but not limited to, those described in Item 1A: Risk Factors in our most recent Annual Report on Form 10-K and as may be updated from time to time in Item 1A: Risk Factors in our quarterly reports on Form 10-Q or other subsequent filings with
|
||||||||||||||||
Condensed Consolidated Statements of Operations |
||||||||||||||||
(In thousands, except per share amounts) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
For the three months ended
|
|
For the full year ended
|
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net revenue |
|
$ |
934,597 |
|
|
$ |
906,491 |
|
|
$ |
3,820,806 |
|
|
$ |
3,045,578 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
||||||||
Cost of revenue |
|
|
619,878 |
|
|
|
609,940 |
|
|
|
2,542,434 |
|
|
|
2,119,044 |
|
Research and development |
|
|
40,143 |
|
|
|
33,314 |
|
|
|
159,072 |
|
|
|
131,429 |
|
Selling, general and administrative |
|
|
87,261 |
|
|
|
77,027 |
|
|
|
336,989 |
|
|
|
294,725 |
|
Amortization of intangible assets |
|
|
32,637 |
|
|
|
31,152 |
|
|
|
134,129 |
|
|
|
129,549 |
|
Restructuring and other charges, net |
|
|
4,986 |
|
|
|
897 |
|
|
|
14,942 |
|
|
|
33,094 |
|
Total operating costs and expenses |
|
|
784,905 |
|
|
|
752,330 |
|
|
|
3,187,566 |
|
|
|
2,707,841 |
|
Operating income |
|
|
149,692 |
|
|
|
154,161 |
|
|
|
633,240 |
|
|
|
337,737 |
|
Interest expense, net |
|
|
(44,898 |
) |
|
|
(47,417 |
) |
|
|
(179,291 |
) |
|
|
(171,757 |
) |
Other, net |
|
|
7,756 |
|
|
|
1,172 |
|
|
|
(40,032 |
) |
|
|
(339 |
) |
Income before taxes |
|
|
112,550 |
|
|
|
107,916 |
|
|
|
413,917 |
|
|
|
165,641 |
|
Provision for/(benefit from) income taxes |
|
|
578 |
|
|
|
(13,751 |
) |
|
|
50,337 |
|
|
|
1,355 |
|
Net Income |
|
|
111,972 |
|
|
|
121,667 |
|
|
|
363,580 |
|
|
|
164,286 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.71 |
|
|
$ |
0.77 |
|
|
$ |
2.30 |
|
|
$ |
1.04 |
|
Diluted |
|
$ |
0.70 |
|
|
$ |
0.77 |
|
|
$ |
2.28 |
|
|
$ |
1.04 |
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average ordinary shares outstanding: |
|
|
|
|
|
|
||||||||||
Basic |
|
|
158,299 |
|
|
|
157,488 |
|
|
|
158,166 |
|
|
|
157,373 |
|
Diluted |
|
|
159,428 |
|
|
|
158,567 |
|
|
|
159,370 |
|
|
|
158,134 |
|
|
||||||
Condensed Consolidated Balance Sheets |
||||||
(In thousands) |
||||||
(Unaudited) |
||||||
|
|
2021 |
|
2020 |
||
Assets |
|
|
|
|
||
Current assets: |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
1,708,955 |
|
$ |
1,861,980 |
Accounts receivable, net of allowances |
|
|
653,438 |
|
|
576,647 |
Inventories |
|
|
588,231 |
|
|
451,005 |
Prepaid expenses and other current assets |
|
|
126,370 |
|
|
90,340 |
Total current assets |
|
|
3,076,994 |
|
|
2,979,972 |
Property, plant and equipment, net |
|
|
820,933 |
|
|
803,825 |
|
|
|
3,502,063 |
|
|
3,111,349 |
Other intangible assets, net |
|
|
946,731 |
|
|
691,549 |
Deferred income tax assets |
|
|
105,028 |
|
|
84,785 |
Other assets |
|
|
162,017 |
|
|
172,722 |
Total assets |
|
$ |
8,613,766 |
|
$ |
7,844,202 |
|
|
|
|
|
||
Liabilities and equity |
|
|
|
|
||
Current liabilities: |
|
|
|
|
||
Current portion of long-term debt, finance lease and other financing obligations |
|
$ |
6,833 |
|
$ |
757,205 |
Accounts payable |
|
|
459,093 |
|
|
393,907 |
Income taxes payable |
|
|
26,517 |
|
|
19,215 |
Accrued expenses and other current liabilities |
|
|
343,816 |
|
|
324,830 |
Total current liabilities |
|
|
836,259 |
|
|
1,495,157 |
Deferred income tax liabilities |
|
|
339,273 |
|
|
259,857 |
Pension and other post-retirement benefit obligations |
|
|
38,758 |
|
|
48,002 |
Finance lease and other financing obligations, less current portion |
|
|
26,564 |
|
|
27,931 |
Long-term debt, net |
|
|
4,214,946 |
|
|
3,213,747 |
Other long-term liabilities |
|
|
63,232 |
|
|
94,022 |
Total liabilities |
|
|
5,519,032 |
|
|
5,138,716 |
Total equity |
|
|
3,094,734 |
|
|
2,705,486 |
Total liabilities and equity |
|
$ |
8,613,766 |
|
$ |
7,844,202 |
|
||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
|
|
For the year ended
|
||||||
|
|
2021 |
|
2020 |
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net income |
|
$ |
363,580 |
|
|
$ |
164,286 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation |
|
|
124,959 |
|
|
|
125,680 |
|
Amortization of debt issuance costs |
|
|
6,858 |
|
|
|
6,854 |
|
Share-based compensation |
|
|
25,663 |
|
|
|
19,125 |
|
Loss on debt financing |
|
|
30,066 |
|
|
|
— |
|
Amortization of intangible assets |
|
|
134,129 |
|
|
|
129,549 |
|
Deferred income taxes |
|
|
(5,270 |
) |
|
|
(44,900 |
) |
Acquisition-related deferred compensation payments |
|
|
(15,630 |
) |
|
|
— |
|
Unrealized loss on derivative instruments and other |
|
|
13,837 |
|
|
|
4,709 |
|
Changes in operating assets and liabilities, net of effects of acquisitions |
|
|
(124,041 |
) |
|
|
154,472 |
|
Net cash provided by operating activities |
|
|
554,151 |
|
|
|
559,775 |
|
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
|
||||
Acquisitions, net of cash received |
|
|
(736,077 |
) |
|
|
(64,432 |
) |
Additions to property, plant and equipment and capitalized software |
|
|
(144,403 |
) |
|
|
(106,719 |
) |
Investment in debt and equity securities |
|
|
(5,533 |
) |
|
|
(22,963 |
) |
Other |
|
|
3,919 |
|
|
|
12,022 |
|
Net cash used in investing activities |
|
|
(882,094 |
) |
|
|
(182,092 |
) |
|
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
|
||||
Proceeds from exercise of stock options and issuance of ordinary shares |
|
|
26,290 |
|
|
|
15,457 |
|
Payment of employee restricted stock tax withholdings |
|
|
(9,048 |
) |
|
|
(2,911 |
) |
Proceeds from borrowings on debt |
|
|
1,001,875 |
|
|
|
1,150,000 |
|
Payments on debt |
|
|
(763,263 |
) |
|
|
(408,914 |
) |
Payments to repurchase ordinary shares |
|
|
(47,843 |
) |
|
|
(35,175 |
) |
Payments of debt financing costs |
|
|
(33,093 |
) |
|
|
(8,279 |
) |
Net cash provided by financing activities |
|
|
174,918 |
|
|
|
710,178 |
|
Net change in cash and cash equivalents |
|
|
(153,025 |
) |
|
|
1,087,861 |
|
Cash and cash equivalents, beginning of year |
|
|
1,861,980 |
|
|
|
774,119 |
|
Cash and cash equivalents, end of year |
|
$ |
1,708,955 |
|
|
$ |
1,861,980 |
|
Revenue by Business, Geography, and End Market (Unaudited) |
||||||||||
(percent of total revenue) |
|
Three months ended
|
|
Full year ended
|
||||||
|
|
2021 |
2020 |
|
2021 |
2020 |
||||
Performance Sensing |
|
73.3 |
% |
76.0 |
% |
|
74.5 |
% |
73.0 |
% |
Sensing Solutions |
|
26.7 |
% |
24.0 |
% |
|
25.5 |
% |
27.0 |
% |
Total |
|
100.0 |
% |
100.0 |
% |
|
100.0 |
% |
100.0 |
% |
(percent of total revenue) |
|
Three months ended
|
|
Full year ended
|
||||||
|
|
2021 |
2020 |
|
2021 |
2020 |
||||
|
|
38.4 |
% |
37.6 |
% |
|
38.0 |
% |
39.3 |
% |
|
|
24.7 |
% |
27.2 |
% |
|
26.2 |
% |
26.8 |
% |
|
|
36.9 |
% |
35.2 |
% |
|
35.8 |
% |
33.9 |
% |
Total |
|
100.0 |
% |
100.0 |
% |
|
100.0 |
% |
100.0 |
% |
(percent of total revenue) |
|
Three months ended
|
|
Full year ended
|
||||||
|
|
2021 |
2020 |
|
2021 |
2020 |
||||
Automotive (1) |
|
52.0 |
% |
60.4 |
% |
|
54.0 |
% |
57.5 |
% |
Heavy vehicle and off-road |
|
22.5 |
% |
16.9 |
% |
|
21.7 |
% |
16.7 |
% |
Industrial |
|
11.9 |
% |
9.9 |
% |
|
10.8 |
% |
11.0 |
% |
Appliance and heating, ventilation and air-conditioning |
|
6.2 |
% |
5.9 |
% |
|
6.4 |
% |
6.2 |
% |
Aerospace |
|
3.7 |
% |
3.9 |
% |
|
3.5 |
% |
4.5 |
% |
All other |
|
3.7 |
% |
3.0 |
% |
|
3.6 |
% |
4.1 |
% |
Total |
|
100.0 |
% |
100.0 |
% |
|
100.0 |
% |
100.0 |
% |
(1) |
Includes amounts reflected in the Sensing Solutions segment as follows: |
|
Market Outgrowth (Unaudited) |
|||||||||||||||||||
|
|
For the three months ended
|
|
For the full year ended
|
|
||||||||||||||
|
|
Reported Growth |
|
Organic Growth |
|
End Market Growth |
|
Reported Growth |
|
Organic Growth |
|
End Market Growth |
|
||||||
Automotive |
|
(11.3 |
%) |
|
(11.7 |
%) |
|
(16.2 |
%) |
* |
17.6 |
% |
|
15.1 |
% |
|
1.2 |
% |
* |
Heavy vehicle and off-road |
|
36.8 |
% |
|
16.4 |
% |
|
(0.6 |
%) |
|
63.3 |
% |
|
46.4 |
% |
|
24.4 |
% |
|
* Excludes Toyota, adjusted for |
|||||||||||||||||||
GAAP to Non-GAAP Reconciliations
The following unaudited tables provide a reconciliation of the difference between each of the non-GAAP financial measures referenced herein and the most directly comparable
Operating income and margin, income tax, net income, and earnings per share |
|||||||||||||||||
($ in thousands, except per share amounts) |
For the three months ended |
||||||||||||||||
|
Operating Income |
|
Operating Margin |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
||||||||
Reported (GAAP) |
$ |
149,692 |
|
16.0 |
% |
|
$ |
578 |
|
|
$ |
111,972 |
|
|
$ |
0.70 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
||||||||
Restructuring related and other |
|
7,876 |
|
0.8 |
% |
|
|
(3,167 |
) |
|
|
1,760 |
|
|
|
0.01 |
|
Financing and other transaction costs |
|
7,093 |
|
0.8 |
% |
|
|
(65 |
) |
|
|
5,182 |
|
|
|
0.03 |
|
Step-up depreciation and amortization |
|
31,606 |
|
3.4 |
% |
|
|
— |
|
|
|
31,606 |
|
|
|
0.20 |
|
Deferred loss/(gain) on derivative instruments |
|
1,325 |
|
0.1 |
% |
|
|
— |
|
|
|
(2,170 |
) |
|
|
(0.01 |
) |
Amortization of debt issuance costs |
|
— |
|
— |
% |
|
|
— |
|
|
|
1,716 |
|
|
|
0.01 |
|
Deferred taxes and other tax related |
|
— |
|
— |
% |
|
|
(10,758 |
) |
|
|
(10,758 |
) |
|
|
(0.07 |
) |
Total adjustments |
|
47,900 |
|
5.1 |
% |
|
|
(13,990 |
) |
|
|
27,336 |
|
|
|
0.17 |
|
Adjusted (non-GAAP) |
$ |
197,592 |
|
21.1 |
% |
|
$ |
14,568 |
|
|
$ |
139,308 |
|
|
$ |
0.87 |
|
($ in thousands, except per share amounts) |
For the three months ended |
||||||||||||||||
|
Operating Income |
|
Operating Margin |
|
Income Tax |
|
Net Income |
|
Diluted EPS |
||||||||
Reported (GAAP) |
$ |
154,161 |
|
17.0 |
% |
|
$ |
(13,751 |
) |
|
$ |
121,667 |
|
|
$ |
0.77 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
||||||||
Restructuring related and other |
|
8,379 |
|
0.9 |
% |
|
|
4,123 |
|
|
|
17,025 |
|
|
|
0.11 |
|
Financing and other transaction costs |
|
1,014 |
|
0.1 |
% |
|
|
— |
|
|
|
(832 |
) |
|
|
(0.01 |
) |
Step-up depreciation and amortization |
|
30,042 |
|
3.3 |
% |
|
|
— |
|
|
|
30,042 |
|
|
|
0.19 |
|
Deferred loss/(gain) on derivative instruments |
|
2,045 |
|
0.2 |
% |
|
|
— |
|
|
|
(1,992 |
) |
|
|
(0.01 |
) |
Amortization of debt issuance costs |
|
— |
|
— |
% |
|
|
— |
|
|
|
1,828 |
|
|
|
0.01 |
|
Deferred taxes and other tax related |
|
— |
|
— |
% |
|
|
(33,053 |
) |
|
|
(33,053 |
) |
|
|
(0.21 |
) |
Total adjustments |
|
41,480 |
|
4.6 |
% |
|
|
(28,930 |
) |
|
|
13,018 |
|
|
|
0.08 |
|
Adjusted (non-GAAP) |
$ |
195,641 |
|
21.6 |
% |
|
$ |
15,179 |
|
|
$ |
134,685 |
|
|
$ |
0.85 |
|
($ in thousands, except per share amounts) |
For the full year ended |
||||||||||||||||
|
Operating Income |
|
Operating Margin |
|
Income Tax |
|
Net Income |
|
Diluted EPS |
||||||||
Reported (GAAP) |
$ |
633,240 |
|
16.6 |
% |
|
$ |
50,337 |
|
|
$ |
363,580 |
|
|
$ |
2.28 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
||||||||
Restructuring related and other |
|
23,565 |
|
0.6 |
% |
|
|
(3,500 |
) |
|
|
21,356 |
|
|
|
0.13 |
|
Financing and other transaction costs (1) |
|
13,236 |
|
0.3 |
% |
|
|
(65 |
) |
|
|
40,977 |
|
|
|
0.26 |
|
Step-up depreciation and amortization |
|
127,642 |
|
3.3 |
% |
|
|
— |
|
|
|
127,642 |
|
|
|
0.80 |
|
Deferred loss on derivative instruments |
|
8,327 |
|
0.2 |
% |
|
|
— |
|
|
|
11,294 |
|
|
|
0.07 |
|
Amortization of debt issuance costs |
|
— |
|
— |
% |
|
|
— |
|
|
|
6,858 |
|
|
|
0.04 |
|
Deferred taxes and other tax related (2) |
|
— |
|
— |
% |
|
|
(4,865 |
) |
|
|
(4,865 |
) |
|
|
(0.03 |
) |
Total adjustments |
|
172,770 |
|
4.5 |
% |
|
|
(8,430 |
) |
|
|
203,262 |
|
|
|
1.28 |
|
Adjusted (non-GAAP) |
$ |
806,010 |
|
21.1 |
% |
|
$ |
58,767 |
|
|
$ |
566,842 |
|
|
$ |
3.56 |
|
(1) |
Includes a |
|
(2) |
Includes |
|
($ in thousands, except per share amounts) |
For the full year ended |
||||||||||||||||
|
Operating Income |
|
Operating Margin |
|
Income Tax |
|
Net Income |
|
Diluted EPS |
||||||||
Reported (GAAP) |
$ |
337,737 |
|
11.1 |
% |
|
$ |
1,355 |
|
|
$ |
164,286 |
|
|
$ |
1.04 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
||||||||
Restructuring related and other (1) |
|
87,420 |
|
2.9 |
% |
|
|
(4,214 |
) |
|
|
93,803 |
|
|
|
0.59 |
|
Financing and other transaction costs |
|
8,209 |
|
0.3 |
% |
|
|
— |
|
|
|
6,363 |
|
|
|
0.04 |
|
Step-up depreciation and amortization |
|
125,677 |
|
4.1 |
% |
|
|
— |
|
|
|
125,677 |
|
|
|
0.79 |
|
Deferred loss/(gain) on derivative instruments |
|
3,066 |
|
0.1 |
% |
|
|
— |
|
|
|
(6,961 |
) |
|
|
(0.04 |
) |
Amortization of debt issuance costs |
|
— |
|
— |
% |
|
|
— |
|
|
|
6,854 |
|
|
|
0.04 |
|
Deferred taxes and other tax related |
|
— |
|
— |
% |
|
|
(40,856 |
) |
|
|
(40,856 |
) |
|
|
(0.26 |
) |
Total adjustments |
|
224,372 |
|
7.4 |
% |
|
|
(45,070 |
) |
|
|
184,880 |
|
|
|
1.17 |
|
Adjusted (non-GAAP) |
$ |
562,109 |
|
18.5 |
% |
|
$ |
46,425 |
|
|
$ |
349,166 |
|
|
$ |
2.21 |
|
(1) |
Includes a |
|
Non-GAAP adjustments by location in statements of operations |
||||||||||||||||||
(in thousands) |
For the three months
ended |
|
|
For the full year ended
|
||||||||||||||
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of revenue (1) |
$ |
7,060 |
|
|
|
$ |
4,802 |
|
|
|
$ |
16,525 |
|
|
|
$ |
42,873 |
|
Selling, general and administrative |
|
4,657 |
|
|
|
|
6,262 |
|
|
|
|
15,321 |
|
|
|
|
25,490 |
|
Amortization of intangible assets |
|
31,197 |
|
|
|
|
29,519 |
|
|
|
|
125,982 |
|
|
|
|
122,915 |
|
Restructuring and other charges, net (2) |
|
4,986 |
|
|
|
|
897 |
|
|
|
|
14,942 |
|
|
|
|
33,094 |
|
Operating income adjustments |
|
47,900 |
|
|
|
|
41,480 |
|
|
|
|
172,770 |
|
|
|
|
224,372 |
|
Interest expense, net |
|
1,716 |
|
|
|
|
1,828 |
|
|
|
|
6,858 |
|
|
|
|
6,854 |
|
Other, net (3) |
|
(8,290 |
) |
|
|
|
(1,360 |
) |
|
|
|
32,064 |
|
|
|
|
(1,276 |
) |
Provision for/(benefit from) income taxes (4) |
|
(13,990 |
) |
|
|
|
(28,930 |
) |
|
|
|
(8,430 |
) |
|
|
|
(45,070 |
) |
Net income adjustments |
$ |
27,336 |
|
|
|
$ |
13,018 |
|
|
|
$ |
203,262 |
|
|
|
$ |
184,880 |
|
(1) |
The full year ended |
|
(2) |
The full year ended |
|
(3) |
The full year ended |
|
(4) |
The full year ended |
|
Free cash flow |
|||||||||||||||||||||
($ in thousands) |
Three months ended |
|
Full year ended |
||||||||||||||||||
|
2021 |
|
2020 |
|
% Change |
|
2021 |
|
2020 |
|
% Change |
||||||||||
Net cash provided by operating activities |
$ |
160,925 |
|
|
$ |
266,437 |
|
|
(39.6 |
%) |
|
$ |
554,151 |
|
|
$ |
559,775 |
|
|
(1.0 |
%) |
Additions to property, plant and equipment and capitalized software |
|
(43,993 |
) |
|
|
(26,780 |
) |
|
(64.3 |
%) |
|
|
(144,403 |
) |
|
|
(106,719 |
) |
|
(35.3 |
%) |
Free cash flow |
$ |
116,932 |
|
|
$ |
239,657 |
|
|
(51.2 |
%) |
|
$ |
409,748 |
|
|
$ |
453,056 |
|
|
(9.6 |
%) |
Adjusted EBITDA |
|||||||||||||||
|
|
Three months ended
|
|
Full year ended
|
|||||||||||
(in thousands) |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||
Net income |
|
$ |
111,972 |
|
|
$ |
121,667 |
|
|
$ |
363,580 |
|
$ |
164,286 |
|
Interest expense, net |
|
|
44,898 |
|
|
|
47,417 |
|
|
|
179,291 |
|
|
171,757 |
|
Provision for/(benefit from) income taxes |
|
|
578 |
|
|
|
(13,751 |
) |
|
|
50,337 |
|
|
1,355 |
|
Depreciation expense |
|
|
30,598 |
|
|
|
31,464 |
|
|
|
124,959 |
|
|
125,680 |
|
Amortization of intangible assets |
|
|
32,637 |
|
|
|
31,152 |
|
|
|
134,129 |
|
|
129,549 |
|
EBITDA |
|
|
220,683 |
|
|
|
217,949 |
|
|
|
852,296 |
|
|
592,627 |
|
Non-GAAP Adjustments |
|
|
|
|
|
|
|
|
|||||||
Restructuring related and other |
|
|
4,927 |
|
|
|
12,902 |
|
|
|
23,644 |
|
|
93,117 |
|
Financing and other transaction costs |
|
|
5,247 |
|
|
|
(832 |
) |
|
|
41,042 |
|
|
6,363 |
|
Deferred (gain)/loss on derivative instruments |
|
|
(2,170 |
) |
|
|
(1,992 |
) |
|
|
11,294 |
|
|
(6,961 |
) |
Adjusted EBITDA |
|
$ |
228,687 |
|
|
$ |
228,027 |
|
|
$ |
928,276 |
|
$ |
685,146 |
|
Net debt and leverage |
||||||||
|
|
As of |
||||||
($ in thousands) |
|
2021 |
|
2020 |
||||
Current portion of long-term debt, finance lease and other financing obligations (1) |
|
$ |
6,833 |
|
|
$ |
757,205 |
|
Finance lease and other financing obligations, less current portion |
|
|
26,564 |
|
|
|
27,931 |
|
Long-term debt, net |
|
|
4,214,946 |
|
|
|
3,213,747 |
|
Total debt, finance lease, and other financing obligations |
|
|
4,248,343 |
|
|
|
3,998,883 |
|
Less: Discount, net of premium |
|
|
(5,207 |
) |
|
|
(9,605 |
) |
Less: Deferred financing costs |
|
|
(26,682 |
) |
|
|
(28,114 |
) |
Total Gross indebtedness |
|
|
4,280,232 |
|
|
|
4,036,602 |
|
Less: Cash and cash equivalents |
|
|
1,708,955 |
|
|
|
1,861,980 |
|
Net Debt |
|
$ |
2,571,277 |
|
|
$ |
2,174,622 |
|
|
|
|
|
|
||||
Adjusted EBITDA (LTM) |
|
$ |
928,276 |
|
|
$ |
685,146 |
|
Net leverage ratio |
|
|
2.8 |
|
|
|
3.2 |
|
(1) |
On |
|
Guidance |
|||||||||||||||||
|
For the three months ending |
||||||||||||||||
($ in millions, except per share amounts) |
Operating Income |
|
Net Income |
|
EPS |
||||||||||||
|
Low |
|
High |
|
Low |
|
High |
|
Low |
|
High |
||||||
GAAP |
$ |
131.5 |
|
$ |
141.5 |
|
$ |
70.3 |
|
$ |
79.3 |
|
$ |
0.43 |
|
$ |
0.50 |
Restructuring related and other |
|
1.5 |
|
|
2.0 |
|
|
1.0 |
|
|
1.5 |
|
|
0.01 |
|
|
0.01 |
Financing and other transaction costs |
|
4.0 |
|
|
4.5 |
|
|
4.0 |
|
|
4.5 |
|
|
0.03 |
|
|
0.03 |
Step-up depreciation and amortization |
|
34.0 |
|
|
35.0 |
|
|
34.0 |
|
|
35.0 |
|
|
0.21 |
|
|
0.22 |
Deferred (gain)/loss on derivative instruments(1) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
Amortization of debt issuance costs |
|
— |
|
|
— |
|
|
1.7 |
|
|
1.7 |
|
|
0.01 |
|
|
0.01 |
Deferred taxes and other tax related |
|
— |
|
|
— |
|
|
1.0 |
|
|
2.0 |
|
|
0.01 |
|
|
0.01 |
Non-GAAP |
$ |
171.0 |
|
$ |
183.0 |
|
$ |
112.0 |
|
$ |
124.0 |
|
$ |
0.70 |
|
$ |
0.78 |
Weighted-average diluted shares outstanding (in millions) |
|
|
|
|
|
|
158.6 |
|
|
158.6 |
|||||||
|
For the full year ending |
||||||||||||||||
($ in millions, except per share amounts) |
Operating Income |
|
Net Income |
|
EPS |
||||||||||||
|
Low |
|
High |
|
Low |
|
High |
|
Low |
|
High |
||||||
GAAP |
$ |
695.0 |
|
$ |
731.0 |
|
$ |
437.5 |
|
$ |
466.0 |
|
$ |
2.77 |
|
$ |
2.96 |
Restructuring related and other |
|
6.0 |
|
|
8.0 |
|
|
4.5 |
|
|
6.0 |
|
|
0.03 |
|
|
0.04 |
Financing and other transaction costs |
|
11.0 |
|
|
13.0 |
|
|
11.0 |
|
|
13.0 |
|
|
0.07 |
|
|
0.08 |
Step-up depreciation and amortization |
|
136.0 |
|
|
140.0 |
|
|
136.0 |
|
|
140.0 |
|
|
0.86 |
|
|
0.89 |
Deferred (gain)/loss on derivative instruments(1) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
Amortization of debt issuance costs |
|
— |
|
|
— |
|
|
7.0 |
|
|
7.0 |
|
|
0.04 |
|
|
0.04 |
Deferred taxes and other tax related |
|
— |
|
|
— |
|
|
4.0 |
|
|
8.0 |
|
|
0.03 |
|
|
0.05 |
Non-GAAP |
$ |
848.0 |
|
$ |
892.0 |
|
$ |
600.0 |
|
$ |
640.0 |
|
$ |
3.80 |
|
$ |
4.06 |
Weighted-average diluted shares outstanding (in millions) |
|
|
|
|
|
|
157.8 |
|
|
157.8 |
(1) |
We are unable to predict movements in commodity prices and, therefore, the impact of mark-to-market adjustments on our commodity forward contracts to our projected operating results. In prior periods such adjustments have been significant to our reported GAAP earnings. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220201005424/en/
Investors:
(508) 236-1666
jsayer@sensata.com
Media:
Alexia Taxiarchos
(508) 236-1761
ataxiarchos@sensata.com
Source:
FAQ
What was Sensata's revenue for Q4 2021?
How much did Sensata's adjusted EPS increase in FY 2021?
What are Sensata's revenue expectations for FY 2022?
Did Sensata experience any revenue decline in Q4 2021?