Sensata Technologies Reports Third Quarter 2021 Financial Results
Sensata Technologies (NYSE: ST) reported strong financial results for Q3 2021, with revenue of $951 million, up 20.6% year-over-year. Operating income increased by 27.2% to $161.3 million, while adjusted operating income grew by 29.8% to $201 million. Earnings per share rose by 8.2% to $0.53, with adjusted EPS at $0.87, reflecting a 31.8% increase. The company expects Q4 revenue between $895-925 million and adjusted EPS of $0.76-0.82, amid ongoing supply chain challenges. Sensata continues to pursue acquisitions to drive long-term growth.
- 20.6% revenue growth in Q3 2021 to $951 million.
- Adjusted operating income increased by 29.8% to $201 million.
- Earnings per share rose by 8.2% to $0.53; adjusted EPS grew by 31.8% to $0.87.
- Record revenue of $2.886 billion for the nine months ended September 30, 2021.
- Q4 2021 revenue guidance indicates a potential decline of up to 2% year-over-year.
- Adjusted EPS guidance for Q4 2021 suggests a decline of 11% compared to the previous year.
Operating results for the third quarter of 2021 compared to the third 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$951.0 million , or$162.7 million 20.6% , compared to in the third quarter of 2020.$788.3 million -
Revenue increased
16.6% from the third quarter of 2020 on an organic basis, which excludes a1.7% increase from foreign currency exchange rates and a2.3% increase from acquisitions versus the prior-year period.
Operating income:
-
Operating income was
, or$161.3 million 17.0% of revenue, an increase of , or$34.5 million 27.2% , compared to operating income of , or$126.8 million 16.1% of revenue, in the third quarter of 2020. -
Adjusted operating income was
, or$201.0 million 21.1% of revenue, an increase of , or$46.2 million 29.8% , compared to adjusted operating income of , or$154.8 million 19.6% of revenue, in the third quarter of 2020.
Earnings per share:
-
Earnings per share was
, an increase of$0.53 , or$0.04 8.2% , compared to earnings per share of in the third quarter of 2020.$0.49 -
Adjusted earnings per share was
, an increase of$0.87 , or$0.21 31.8% , compared to adjusted earnings per share of in the third quarter of 2020.$0.66 -
Changes in foreign currency exchange rates decreased
Sensata's adjusted earnings per share by in the third quarter of 2021 compared to the prior-year period.$0.01
"Sensata’s third quarter revenues reflect a continuation of strong growth associated with recovery across our heavy vehicle, industrial, and aerospace markets. Sensata’s automotive revenue also grew over the same period last year due to significant outgrowth and channel replenishment despite production declines due to constraints stemming from semiconductor and other component shortages,” said
Operating results for the nine months ended
Revenue:
-
Revenue was a record
, an increase of$2,886.2 million , or$747.1 million 34.9% , compared to in the nine months ended$2,139.1 million September 30, 2020 . -
Revenue increased
29.9% from the nine months endedSeptember 30, 2020 on an organic basis, which excludes a3.0% increase from foreign currency exchange rates and a2.0% increase from acquisitions versus the prior-year period.
Operating income:
-
Operating income was
, or$483.5 million 16.8% of revenue, an increase of , or$300.0 million 163.4% , compared to operating income of , or$183.6 million 8.6% of revenue, in the nine months endedSeptember 30, 2020 . -
Adjusted operating income was
, or$608.4 million 21.1% of revenue, an increase of , or$242.0 million 66.0% , compared to adjusted operating income of , or$366.5 million 17.1% of revenue, in the nine months endedSeptember 30, 2020 .
Earnings per share:
-
Earnings per share was
, an increase of$1.58 compared to earnings per share of$1.31 in the nine months ended$0.27 September 30, 2020 . -
Adjusted earnings per share was
, an increase of$2.68 , or$1.32 97.1% , compared to adjusted earnings per share of in the nine months ended$1.36 September 30, 2020 . -
Changes in foreign currency exchange rates did not have a meaningful impact on
Sensata's adjusted earnings per share in the nine months endedSeptember 30, 2021 compared to the prior-year period.
Segment Performance
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
$ in 000s |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Performance Sensing |
|
|
|
|
|
|
|
|
||||||||
Revenue |
|
$ |
706,466 |
|
|
$ |
580,936 |
|
|
$ |
2,162,830 |
|
|
$ |
1,534,832 |
|
Operating income |
|
$ |
193,742 |
|
|
$ |
151,626 |
|
|
$ |
591,650 |
|
|
$ |
347,428 |
|
% of Performance Sensing revenue |
|
27.4 |
% |
|
26.1 |
% |
|
27.4 |
% |
|
22.6 |
% |
||||
|
|
|
|
|
|
|
|
|
||||||||
Sensing Solutions |
|
|
|
|
|
|
|
|
||||||||
Revenue |
|
$ |
244,555 |
|
|
$ |
207,377 |
|
|
$ |
723,379 |
|
|
$ |
604,255 |
|
Operating income |
|
$ |
75,262 |
|
|
$ |
58,229 |
|
|
$ |
218,705 |
|
|
$ |
170,545 |
|
% of Sensing Solutions revenue |
|
30.8 |
% |
|
28.1 |
% |
|
30.2 |
% |
|
28.2 |
% |
Guidance
"
Q4 2021 Guidance |
|
|
|
$ in millions, except EPS |
Q4-21 Guidance |
Q4-20 |
Y/Y Change |
Revenue |
|
|
(1)% - |
organic growth |
|
|
(3)% - |
Adjusted Operating Income |
|
|
(8)% - (3)% |
Adjusted Net Income |
|
|
(10)% - (3)% |
Adjusted EPS |
|
|
(11)% - (4)% |
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 contains "forward-looking statements" within the meaning of the Private Securities Litigation Act of 1995, which relate to future events and are subject to risks and uncertainties. The forward-looking statements, which address the Company’s expected business and financial performance and financial condition, among other matters, may contain words or phrases such as: “believe,” “continue,” “expect,” “look ahead,” “predict,” or “will,” and other words and phrases of similar meaning. Forward-looking statements by their nature address matters that are, to different degrees, uncertain, such as statements about expected earnings, revenues, growth, liquidity or other financial matters, together with any statements related in any way to the COVID-19 pandemic including its impact on the Company. Although the Company believes the expectations reflected in its forward-looking statements are based upon reasonable assumptions, no assurance can be given that such expectations will prove to have been correct. A number of factors could cause actual results to differ materially from the projections, anticipated results, or other expectations expressed in this earnings release, including, without limitation, the following: future risks and existing uncertainties associated with the COVID-19 pandemic, which continues to have a significant adverse impact on our operations including, depending on the specific location, full or partial shutdowns of our facilities as mandated by government decree, government actions limiting our ability to adjust certain costs, significant travel restrictions, “work-from-home” orders, limited availability of our workforce, supplier constraints, supply chain interruptions, logistics challenges and limitations, and reduced demand from certain customers; uncertainties associated with a protracted economic slowdown that could negatively affect the financial condition of our customers and suppliers; uncertainties and volatility in the global capital markets; political, economic, military and other risks in countries outside of
A further description of these uncertainties and other risks can be found in the Company's 2020 Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and the Company’s other reports filed with the
|
||||||||||||||||
Condensed Consolidated Statements of Operations |
||||||||||||||||
(In thousands, except per share amounts) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net revenue |
|
$ |
951,021 |
|
|
$ |
788,313 |
|
|
$ |
2,886,209 |
|
|
$ |
2,139,087 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
||||||||
Cost of revenue |
|
628,922 |
|
|
530,255 |
|
|
1,922,556 |
|
|
1,509,104 |
|
||||
Research and development |
|
40,060 |
|
|
33,423 |
|
|
118,929 |
|
|
98,115 |
|
||||
Selling, general and administrative |
|
85,784 |
|
|
75,747 |
|
|
249,728 |
|
|
217,698 |
|
||||
Amortization of intangible assets |
|
34,571 |
|
|
32,562 |
|
|
101,492 |
|
|
98,397 |
|
||||
Restructuring and other charges, net |
|
345 |
|
|
(10,519 |
) |
|
9,956 |
|
|
32,197 |
|
||||
Total operating costs and expenses |
|
789,682 |
|
|
661,468 |
|
|
2,402,661 |
|
|
1,955,511 |
|
||||
Operating income |
|
161,339 |
|
|
126,845 |
|
|
483,548 |
|
|
183,576 |
|
||||
Interest expense, net |
|
(45,137 |
) |
|
(44,129 |
) |
|
(134,393 |
) |
|
(124,340 |
) |
||||
Other, net |
|
(9,403 |
) |
|
9,194 |
|
|
(47,788 |
) |
|
(1,511 |
) |
||||
Income before taxes |
|
106,799 |
|
|
91,910 |
|
|
301,367 |
|
|
57,725 |
|
||||
Provision for income taxes |
|
21,840 |
|
|
15,181 |
|
|
49,759 |
|
|
15,106 |
|
||||
Net income |
|
$ |
84,959 |
|
|
$ |
76,729 |
|
|
$ |
251,608 |
|
|
$ |
42,619 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.54 |
|
|
$ |
0.49 |
|
|
$ |
1.59 |
|
|
$ |
0.27 |
|
Diluted |
|
$ |
0.53 |
|
|
$ |
0.49 |
|
|
$ |
1.58 |
|
|
$ |
0.27 |
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average ordinary shares outstanding: |
|
|
|
|
|
|
||||||||||
Basic |
|
158,394 |
|
|
157,220 |
|
|
158,122 |
|
|
157,335 |
|
||||
Diluted |
159,479 |
|
157,979 |
|
159,351 |
|
157,990 |
|
|
||||||||
Condensed Consolidated Balance Sheets |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
|
|
2021 |
|
2020 |
||||
Assets |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
1,958,144 |
|
|
$ |
1,861,980 |
|
Accounts receivable, net of allowances |
|
662,751 |
|
|
576,647 |
|
||
Inventories |
|
551,628 |
|
|
451,005 |
|
||
Prepaid expenses and other current assets |
|
130,141 |
|
|
90,340 |
|
||
Total current assets |
|
3,302,664 |
|
|
2,979,972 |
|
||
Property, plant and equipment, net |
|
805,202 |
|
|
803,825 |
|
||
|
|
3,301,947 |
|
|
3,111,349 |
|
||
Other intangible assets, net |
|
859,367 |
|
|
691,549 |
|
||
Deferred income tax assets |
|
78,597 |
|
|
84,785 |
|
||
Other assets |
|
156,981 |
|
|
172,722 |
|
||
Total assets |
|
$ |
8,504,758 |
|
|
$ |
7,844,202 |
|
|
|
|
|
|
||||
Liabilities and shareholders' equity |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Current portion of long-term debt, finance lease and other financing obligations |
|
$ |
6,632 |
|
|
$ |
757,205 |
|
Accounts payable |
|
427,271 |
|
|
393,907 |
|
||
Income taxes payable |
|
32,830 |
|
|
19,215 |
|
||
Accrued expenses and other current liabilities |
|
363,087 |
|
|
324,830 |
|
||
Total current liabilities |
|
829,820 |
|
|
1,495,157 |
|
||
Deferred income tax liabilities |
|
306,703 |
|
|
259,857 |
|
||
Pension and other post-retirement benefit obligations |
|
43,621 |
|
|
48,002 |
|
||
Finance lease and other financing obligations, less current portion |
|
27,000 |
|
|
27,931 |
|
||
Long-term debt, net |
|
4,214,388 |
|
|
3,213,747 |
|
||
Other long-term liabilities |
|
73,603 |
|
|
94,022 |
|
||
Total liabilities |
|
5,495,135 |
|
|
5,138,716 |
|
||
Total shareholders' equity |
|
3,009,623 |
|
|
2,705,486 |
|
||
Total liabilities and shareholders' equity |
|
$ |
8,504,758 |
$ |
7,844,202 |
|
||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
|
|
For the nine months ended
|
||||||
|
|
2021 |
|
2020 |
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net income |
|
$ |
251,608 |
|
|
$ |
42,619 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation |
|
94,361 |
|
|
94,216 |
|
||
Amortization of debt issuance costs |
|
5,142 |
|
|
5,026 |
|
||
Share-based compensation |
|
18,871 |
|
|
14,212 |
|
||
Loss on debt financing |
|
30,066 |
|
|
— |
|
||
Amortization of intangible assets |
|
101,492 |
|
|
98,397 |
|
||
Deferred income taxes |
|
(2,070 |
) |
|
(11,600 |
) |
||
Unrealized loss on derivative instruments and other |
|
17,359 |
|
|
5,876 |
|
||
Changes in operating assets and liabilities, net of effects of acquisitions |
|
(123,603 |
) |
|
44,592 |
|
||
Net cash provided by operating activities |
|
393,226 |
|
|
293,338 |
|
||
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
|
||||
Acquisitions, net of cash received |
|
(414,959 |
) |
|
(64,452 |
) |
||
Additions to property, plant and equipment and capitalized software |
|
(100,410 |
) |
|
(79,939 |
) |
||
Investment in debt and equity securities |
|
(4,655 |
) |
|
(24,794 |
) |
||
Other |
|
3,919 |
|
|
10,717 |
|
||
Net cash used in investing activities |
|
(516,105 |
) |
|
(158,468 |
) |
||
|
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
|
||||
Proceeds from exercise of stock options and issuance of ordinary shares |
|
20,016 |
|
|
2,237 |
|
||
Payment of employee restricted stock tax withholdings |
|
(8,987 |
) |
|
(2,335 |
) |
||
Proceeds from borrowings on debt |
|
1,001,875 |
|
|
1,150,000 |
|
||
Payments on debt |
|
(760,768 |
) |
|
(406,568 |
) |
||
Payments to repurchase ordinary shares |
|
— |
|
|
(35,175 |
) |
||
Payments of debt financing costs |
|
(33,093 |
) |
|
(6,957 |
) |
||
Net cash provided by financing activities |
|
219,043 |
|
|
701,202 |
|
||
Net change in cash and cash equivalents |
|
96,164 |
|
|
836,072 |
|
||
Cash and cash equivalents, beginning of period |
|
1,861,980 |
|
|
774,119 |
|
||
Cash and cash equivalents, end of period |
|
$ |
1,958,144 |
|
|
$ |
1,610,191 |
|
Revenue by Business, Geography, and End Market (Unaudited)
(percent of total revenue) |
|
For the three months
ended |
|
For the nine months
ended |
||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
Performance Sensing |
|
74.3 |
% |
|
73.7 |
% |
|
74.9 |
% |
|
71.8 |
% |
Sensing Solutions |
|
25.7 |
% |
|
26.3 |
% |
|
25.1 |
% |
|
28.2 |
% |
Total |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
(percent of total revenue) |
|
For the three months
ended |
|
For the nine months
ended |
||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
|
|
39.0 |
% |
|
41.4 |
% |
|
37.8 |
% |
|
40.1 |
% |
|
|
24.7 |
% |
|
26.8 |
% |
|
26.8 |
% |
|
26.6 |
% |
|
|
36.3 |
% |
|
31.8 |
% |
|
35.4 |
% |
|
33.3 |
% |
Total |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
(percent of total revenue) |
|
For the three months
ended |
|
For the nine months
ended |
||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
Automotive* |
|
52.3 |
% |
|
58.9 |
% |
|
54.6 |
% |
|
56.3 |
% |
Heavy vehicle and off-road |
|
23.0 |
% |
|
15.8 |
% |
|
21.5 |
% |
|
16.6 |
% |
Industrial |
|
11.2 |
% |
|
11.1 |
% |
|
10.5 |
% |
|
11.5 |
% |
Appliance and heating, ventilation and air-conditioning |
|
6.6 |
% |
|
6.0 |
% |
|
6.4 |
% |
|
6.4 |
% |
Aerospace |
|
3.6 |
% |
|
4.0 |
% |
|
3.5 |
% |
|
4.7 |
% |
All other |
|
3.3 |
% |
|
4.2 |
% |
|
3.5 |
% |
|
4.5 |
% |
Total |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
* |
Includes amounts reflected in the Sensing Solutions segment as follows: |
Market Outgrowth (Unaudited)
|
|
For the three months ended
|
|
For the nine months ended
|
|
||||||||||||||
|
|
Reported Growth |
|
Organic Growth |
|
End Market Growth |
|
Reported Growth |
|
Organic Growth |
|
End Market Growth |
|
||||||
Automotive |
|
7.0 |
% |
|
5.2 |
% |
|
(21.6 |
%) |
* |
30.7 |
% |
|
27.3 |
% |
|
9.1 |
% |
* |
Heavy vehicle and off-road |
|
75.1 |
% |
|
58.9 |
% |
|
31.4 |
% |
|
74.8 |
% |
|
59.5 |
% |
|
35.3 |
% |
|
* |
Excludes |
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) |
$ |
161,339 |
|
|
17.0 |
% |
$ |
21,840 |
|
|
$ |
84,959 |
|
|
$ |
0.53 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|||||||||
Restructuring related and other |
5,426 |
|
|
0.6 |
% |
(47 |
) |
|
5,379 |
|
|
0.03 |
|
||||
Financing and other transaction costs |
(972 |
) |
|
(0.1 |
%) |
3,546 |
|
|
1,723 |
|
|
0.01 |
|
||||
Step-up depreciation and amortization |
32,656 |
|
|
3.4 |
% |
— |
|
|
32,656 |
|
|
0.20 |
|
||||
Deferred loss on derivative instruments |
2,567 |
|
|
0.3 |
% |
1,100 |
|
|
10,162 |
|
|
0.06 |
|
||||
Amortization of debt issuance costs |
— |
|
|
— |
% |
— |
|
|
1,716 |
|
|
0.01 |
|
||||
Deferred taxes and other tax related |
— |
|
|
— |
% |
1,971 |
|
|
1,971 |
|
|
0.01 |
|
||||
Total adjustments |
39,677 |
|
|
4.2 |
% |
6,570 |
|
|
53,607 |
|
|
0.34 |
|
||||
Adjusted (non-GAAP) |
$ |
201,016 |
|
|
21.1 |
% |
$ |
15,270 |
|
|
$ |
138,566 |
|
|
$ |
0.87 |
|
($ in thousands, except per share amounts) |
For the three months ended |
|||||||||||||||||
|
Operating Income |
|
Operating Margin |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
|||||||||
Reported (GAAP) |
$ |
126,845 |
|
|
16.1 |
% |
|
$ |
15,181 |
|
|
$ |
76,729 |
|
|
$ |
0.49 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|||||||||
Restructuring related and other (1) |
(5,555 |
) |
|
(0.7 |
%) |
|
10,042 |
|
|
4,992 |
|
|
0.03 |
|
||||
Financing and other transaction costs |
1,842 |
|
|
0.2 |
% |
|
— |
|
|
1,842 |
|
|
0.01 |
|
||||
Step-up depreciation and amortization |
31,467 |
|
|
4.0 |
% |
|
— |
|
|
31,467 |
|
|
0.20 |
|
||||
Deferred loss/(gain) on derivative instruments |
212 |
|
|
0.0 |
% |
|
— |
|
|
(5,926 |
) |
|
(0.04 |
) |
||||
Amortization of debt issuance costs |
— |
|
|
— |
% |
|
— |
|
|
1,763 |
|
|
0.01 |
|
||||
Deferred taxes and other tax related |
— |
|
|
— |
% |
|
(7,272 |
) |
|
(7,272 |
) |
|
(0.05 |
) |
||||
Total adjustments |
27,966 |
|
|
3.5 |
% |
|
2,770 |
|
|
26,866 |
|
|
0.17 |
|
||||
Adjusted (non-GAAP) |
$ |
154,811 |
|
|
19.6 |
% |
|
$ |
12,411 |
|
|
$ |
103,595 |
|
|
$ |
0.66 |
(1) |
Includes an |
($ in thousands, except per share amounts) |
For the nine months ended |
|||||||||||||||||
|
Operating Income |
|
Operating Margin |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
|||||||||
Reported (GAAP) |
$ |
483,548 |
|
|
16.8 |
% |
|
$ |
49,759 |
|
|
$ |
251,608 |
|
|
$ |
1.58 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|||||||||
Restructuring related and other |
15,689 |
|
|
0.5 |
% |
|
(333 |
) |
|
19,596 |
|
|
0.12 |
|
||||
Financing and other transaction costs (1) |
6,143 |
|
|
0.2 |
% |
|
— |
|
|
35,795 |
|
|
0.22 |
|
||||
Step-up depreciation and amortization |
96,036 |
|
|
3.3 |
% |
|
— |
|
|
96,036 |
|
|
0.60 |
|
||||
Deferred loss on derivative instruments |
7,002 |
|
|
0.2 |
% |
|
— |
|
|
13,464 |
|
|
0.08 |
|
||||
Amortization of debt issuance costs |
— |
|
|
— |
% |
|
— |
|
|
5,142 |
|
|
0.03 |
|
||||
Deferred taxes and other tax related (2) |
— |
|
|
— |
% |
|
5,893 |
|
|
5,893 |
|
|
0.04 |
|
||||
Total adjustments |
124,870 |
|
|
4.3 |
% |
|
5,560 |
|
|
175,926 |
|
|
1.10 |
|
||||
Adjusted (non-GAAP) |
$ |
608,418 |
|
|
21.1 |
% |
|
$ |
44,199 |
|
|
$ |
427,534 |
|
|
$ |
2.68 |
|
(1) |
Includes a |
|
(2) |
Includes |
($ in thousands, except per share amounts) |
For the nine months ended |
|||||||||||||||||
|
Operating Income |
|
Operating Margin |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
|||||||||
Reported (GAAP) |
$ |
183,576 |
|
|
8.6 |
% |
|
$ |
15,106 |
|
|
$ |
42,619 |
|
|
$ |
0.27 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|||||||||
Restructuring related and other (1) |
79,041 |
|
|
3.7 |
% |
|
(8,337 |
) |
|
76,778 |
|
|
0.49 |
|
||||
Financing and other transaction costs |
7,195 |
|
|
0.3 |
% |
|
— |
|
|
7,195 |
|
|
0.05 |
|
||||
Step-up depreciation and amortization |
95,635 |
|
|
4.5 |
% |
|
— |
|
|
95,635 |
|
|
0.61 |
|
||||
Deferred loss/(gain) on derivative instruments |
1,021 |
|
|
0.0 |
% |
|
— |
|
|
(4,969 |
) |
|
(0.03 |
) |
||||
Amortization of debt issuance costs |
— |
|
|
— |
% |
|
— |
|
|
5,026 |
|
|
0.03 |
|
||||
Deferred taxes and other tax related |
— |
|
|
— |
% |
|
(7,803 |
) |
|
(7,803 |
) |
|
(0.05 |
) |
||||
Total adjustments |
182,892 |
|
|
8.6 |
% |
|
(16,140 |
) |
|
171,862 |
|
|
1.09 |
|
||||
Adjusted (non-GAAP) |
$ |
366,468 |
|
|
17.1 |
% |
|
$ |
31,246 |
|
|
$ |
214,481 |
|
|
$ |
1.36 |
|
(1) |
Includes a |
Non-GAAP adjustments by location in statements of operations |
||||||||||||||||||
(in thousands) |
For the three months
ended |
|
|
For the nine months
ended |
||||||||||||||
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of revenue (1) |
$ |
4,012 |
|
|
|
$ |
746 |
|
|
|
$ |
9,465 |
|
|
|
$ |
38,071 |
|
Selling, general and administrative |
3,023 |
|
|
|
6,806 |
|
|
|
10,664 |
|
|
|
19,228 |
|
||||
Amortization of intangible assets |
32,297 |
|
|
|
30,933 |
|
|
|
94,785 |
|
|
|
93,396 |
|
||||
Restructuring and other charges, net (2) |
345 |
|
|
|
(10,519 |
) |
|
|
9,956 |
|
|
|
32,197 |
|
||||
Operating income adjustments |
39,677 |
|
|
|
27,966 |
|
|
|
124,870 |
|
|
|
182,892 |
|
||||
Interest expense, net |
1,716 |
|
|
|
1,763 |
|
|
|
5,142 |
|
|
|
5,026 |
|
||||
Other, net (3) |
5,644 |
|
|
|
(5,633 |
) |
|
|
40,354 |
|
|
|
84 |
|
||||
Provision for income taxes (4) |
6,570 |
|
|
|
2,770 |
|
|
|
5,560 |
|
|
|
(16,140 |
) |
||||
Net income adjustments |
$ |
53,607 |
|
|
|
$ |
26,866 |
|
|
|
$ |
175,926 |
|
|
|
$ |
171,862 |
|
(1) |
The nine months ended |
|
(2) |
The three months ended |
|
(3) |
The nine months ended |
|
(4) |
The nine months ended |
Free cash flow |
|||||||||||||||||||||
($ in thousands) |
Three months ended
|
|
% Change |
|
Nine months ended
|
|
% Change |
||||||||||||||
|
2021 |
|
2020 |
|
|
|
2021 |
|
2020 |
|
|
||||||||||
Net cash provided by operating activities |
$ |
125,295 |
|
|
$ |
123,066 |
|
|
1.8 |
% |
|
$ |
393,226 |
|
|
$ |
293,338 |
|
|
34.1 |
% |
Additions to property, plant and equipment and capitalized software |
(36,838 |
) |
|
(23,242 |
) |
|
(58.5 |
%) |
|
(100,410 |
) |
|
(79,939 |
) |
|
(25.6 |
%) |
||||
Free cash flow |
$ |
88,457 |
|
|
$ |
99,824 |
|
|
(11.4 |
%) |
|
$ |
292,816 |
|
|
$ |
213,399 |
|
|
37.2 |
% |
Adjusted EBITDA |
||||||||||||||||||||
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||||
(in thousands) |
|
LTM |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||
Net income |
|
$ |
373,275 |
|
|
$ |
84,959 |
|
|
$ |
76,729 |
|
|
$ |
251,608 |
|
|
$ |
42,619 |
|
Interest expense, net |
|
181,810 |
|
|
45,137 |
|
|
44,129 |
|
|
134,393 |
|
|
124,340 |
|
|||||
Provision for income taxes |
|
36,008 |
|
|
21,840 |
|
|
15,181 |
|
|
49,759 |
|
|
15,106 |
|
|||||
Depreciation expense |
|
125,825 |
|
|
31,528 |
|
|
28,928 |
|
|
94,361 |
|
|
94,216 |
|
|||||
Amortization of intangible assets |
|
132,644 |
|
|
34,571 |
|
|
32,562 |
|
|
101,492 |
|
|
98,397 |
|
|||||
EBITDA |
|
849,562 |
|
|
218,035 |
|
|
197,529 |
|
|
631,613 |
|
|
374,678 |
|
|||||
Non-GAAP Adjustments |
|
|
|
|
|
|
|
|
|
|
||||||||||
Restructuring related and other |
|
31,619 |
|
|
4,340 |
|
|
(5,050 |
) |
|
18,717 |
|
|
80,215 |
|
|||||
Financing and other transaction costs |
|
34,963 |
|
|
(1,823 |
) |
|
1,842 |
|
|
35,795 |
|
|
7,195 |
|
|||||
Deferred loss/(gain) on derivative instruments |
|
11,472 |
|
|
9,062 |
|
|
(5,926 |
) |
|
13,464 |
|
|
(4,969 |
) |
|||||
Adjusted EBITDA |
|
$ |
927,616 |
|
|
$ |
229,614 |
|
|
$ |
188,395 |
|
|
$ |
699,589 |
|
|
$ |
457,119 |
|
Net debt and leverage ratio |
||||||||
|
|
As of: |
||||||
($ in thousands) |
|
2021 |
|
2020 |
||||
Current portion of long-term debt, finance lease and other financing obligations (1) |
|
$ |
6,632 |
|
|
$ |
757,205 |
|
Finance lease and other financing obligations, less current portion |
|
27,000 |
|
|
27,931 |
|
||
Long-term debt, net |
|
4,214,388 |
|
|
3,213,747 |
|
||
Total debt, finance lease, and other financing obligations |
|
4,248,020 |
|
|
3,998,883 |
|
||
Less: Discount, net of premium |
|
(5,652 |
) |
|
(9,605 |
) |
||
Less: Deferred financing costs |
|
(27,953 |
) |
|
(28,114 |
) |
||
Total Gross indebtedness |
|
4,281,625 |
|
|
4,036,602 |
|
||
Less: Cash and cash equivalents |
|
1,958,144 |
|
|
1,861,980 |
|
||
Net Debt |
|
$ |
2,323,481 |
|
|
$ |
2,174,622 |
|
|
|
|
|
|
||||
Adjusted EBITDA (LTM) |
|
$ |
927,616 |
|
|
$ |
685,146 |
|
Net leverage ratio |
|
2.5 |
|
|
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 |
$ |
140.5 |
|
|
$ |
148.5 |
|
|
$ |
72.8 |
|
|
$ |
80.3 |
|
|
$ |
0.46 |
|
|
$ |
0.50 |
|
Restructuring related and other |
5.5 |
|
|
6.0 |
|
|
5.5 |
|
|
6.0 |
|
|
0.03 |
|
|
0.04 |
|
||||||
Financing and other transaction costs |
2.5 |
|
|
3.0 |
|
|
2.5 |
|
|
3.0 |
|
|
0.02 |
|
|
0.02 |
|
||||||
Step-up depreciation and amortization |
31.5 |
|
|
32.5 |
|
|
31.5 |
|
|
32.5 |
|
|
0.20 |
|
|
0.20 |
|
||||||
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 |
— |
|
|
— |
|
|
7.0 |
|
|
7.5 |
|
|
0.04 |
|
|
0.05 |
|
||||||
Non-GAAP |
$ |
180.0 |
|
|
$ |
190.0 |
|
|
$ |
121.0 |
|
|
$ |
131.0 |
|
|
$ |
0.76 |
|
|
$ |
0.82 |
|
Weighted-average diluted shares outstanding (in millions) |
|
|
|
|
|
160 |
|
|
160 |
|
(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/20211026005365/en/
Investors:
(508) 236-1666
jsayer@sensata.com
Media:
Alexia Taxiarchos
(508) 236-1761
ataxiarchos@sensata.com
Source:
FAQ
What were Sensata Technologies' Q3 2021 revenue results?
What is Sensata's adjusted EPS for Q3 2021?
What is the revenue guidance for Sensata in Q4 2021?
How did foreign currency exchange rates affect Sensata's Q3 2021 results?