Sensata Technologies Reports Third Quarter 2022 Financial Results
Sensata Technologies (NYSE: ST) reported third-quarter 2022 revenue of $1,018.3 million, up 7.1% from $951.0 million in Q3 2021. Operating income rose 56.8% to $252.9 million, while EPS increased 71.7% to $0.91. Despite these positive results, adjusted EPS decreased 2.3% to $0.85 due to foreign currency impacts. Sensata’s new business awards for 2022 have already exceeded last year's total, highlighting strong growth momentum. For Q4 2022, revenue guidance is set at $980-$1,020 million, with adjusted EPS anticipated between $0.85 and $0.91.
- Revenue increased by 7.1% year-over-year to $1,018.3 million.
- Operating income rose by 56.8% to $252.9 million.
- Earnings per share increased by 71.7% to $0.91.
- New business awards in 2022 have already surpassed the previous full year record.
- Guidance for Q4 2022 expects revenue of $980-$1,020 million.
- Adjusted EPS decreased by 2.3% to $0.85 compared to Q3 2021.
- Operating cash flow fell to $93.8 million from $125.3 million in the prior year.
- Free cash flow decreased to $57.5 million from $88.5 million year-over-year.
Year to Date New Business Awards in 2022 Have Already Surpassed Previous Record Full Year Awards Achieved in 2021
"
He continued: “Importantly, the strong underlying megatrends of electrification and insights continue to propel our new business win momentum. In the first nine months of 2022 we have already surpassed our record full year new business awards achieved last year.”
Operating results for the third quarter of 2022 compared to the third quarter of 2021 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$1,018.3 million , or$67.2 million 7.1% , compared to in the third quarter of 2021.$951.0 million
-
Revenue increased
7.1% on an organic basis, which excludes a decrease of (3.3% ) from foreign currency exchange rates and an increase of3.3% from acquisitions, net of divestitures, each versus the prior-year period.
Operating income:
-
Operating income was
, or$252.9 million 24.8% of revenue, an increase of , or$91.6 million 56.8% , compared to operating income of , or$161.3 million 17.0% of revenue, in the third quarter of 2021.
-
Adjusted operating income was
, or$197.3 million 19.4% of revenue, a decrease of , or ($(3.7) million 1.8% ), compared to adjusted operating income of , or$201.0 million 21.1% of revenue, in the third quarter of 2021.
Earnings per share:
-
Earnings per share was
, an increase of$0.91 , or$0.38 71.7% , compared to earnings per share of in the third quarter of 2021.$0.53
-
Adjusted earnings per share was
, a decrease of$0.85 , or ($(0.02) 2.3% ), compared to adjusted earnings per share of in the third quarter of 2021.$0.87
-
Changes in foreign currency exchange rates decreased
Sensata's adjusted earnings per share by in the third quarter of 2022 compared to the prior-year period.$(0.08)
During the third quarter of 2022,
Operating results for the nine months ended
Revenue:
-
Revenue was
, an increase of$3,014.6 million , or$128.4 million 4.4% , compared to in the nine months ended$2,886.2 million September 30, 2021 .
-
Revenue increased
3.1% on an organic basis, which excludes a decrease of (2.1% ) from foreign currency exchange rates and an increase of3.4% from acquisitions, net of divestitures, each versus the prior-year period.
Operating income:
-
Operating income was
, or$517.8 million 17.2% of revenue, an increase of , or$34.2 million 7.1% , compared to operating income of , or$483.5 million 16.8% of revenue, in the nine months endedSeptember 30, 2021 .
-
Adjusted operating income was
, or$573.6 million 19.0% of revenue, a decrease of , or ($(34.8) million 5.7% ), compared to adjusted operating income of , or$608.4 million 21.1% of revenue, in the nine months endedSeptember 30, 2021 .
Earnings per share:
-
Earnings per share was
, a decrease of$1.26 , or ($(0.32) 20.3% ), compared to earnings per share of in the nine months ended$1.58 September 30, 2021 .
-
Adjusted earnings per share was
, a decrease of$2.45 , or ($(0.23) 8.6% ), compared to adjusted earnings per share of in the nine months ended$2.68 September 30, 2021 .
-
Changes in foreign currency exchange rates decreased
Sensata's adjusted earnings per share by in the nine months ended$(0.10) September 30, 2022 compared to the prior-year period.
During the nine months ended
Quarterly Dividend
Segment Performance |
||||||||||||||||
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
$ in 000s |
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Performance Sensing |
|
|
|
|
|
|
|
|
||||||||
Revenue |
|
$ |
754,527 |
|
|
$ |
706,466 |
|
|
$ |
2,219,106 |
|
|
$ |
2,162,830 |
|
Operating income |
|
$ |
188,560 |
|
|
$ |
193,742 |
|
|
$ |
554,717 |
|
|
$ |
591,650 |
|
% of Performance Sensing revenue |
|
|
25.0 |
% |
|
|
27.4 |
% |
|
|
25.0 |
% |
|
|
27.4 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Sensing Solutions |
|
|
|
|
|
|
|
|
||||||||
Revenue |
|
$ |
263,741 |
|
|
$ |
244,555 |
|
|
$ |
795,480 |
|
|
$ |
723,379 |
|
Operating income |
|
$ |
73,622 |
|
|
$ |
75,262 |
|
|
$ |
225,625 |
|
|
$ |
218,705 |
|
% of Sensing Solutions revenue |
|
|
27.9 |
% |
|
|
30.8 |
% |
|
|
28.4 |
% |
|
|
30.2 |
% |
Guidance
"
Q4 2022 Guidance |
|
|
|
|
$ in millions, except EPS |
Q4-22 Guidance |
Q4 21 |
Y/Y Change |
|
Revenue |
|
$ |
934.6 |
|
organic growth |
|
|
|
|
Adjusted Operating Income |
|
$ |
197.6 |
( |
Adjusted Net Income |
|
$ |
139.3 |
( |
Adjusted EPS |
|
$ |
0.87 |
( |
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 or 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 the
|
||||||||||||||||
Condensed Consolidated Statements of Operations |
||||||||||||||||
(In thousands, except per share amounts) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
For the three months
|
|
For the nine months
|
||||||||||||
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Net revenue |
|
$ |
1,018,268 |
|
|
$ |
951,021 |
|
|
$ |
3,014,586 |
|
|
$ |
2,886,209 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
||||||||
Cost of revenue |
|
|
694,535 |
|
|
|
628,922 |
|
|
|
2,038,218 |
|
|
|
1,922,556 |
|
Research and development |
|
|
47,947 |
|
|
|
40,060 |
|
|
|
141,898 |
|
|
|
118,929 |
|
Selling, general and administrative |
|
|
90,013 |
|
|
|
85,784 |
|
|
|
283,022 |
|
|
|
249,728 |
|
Amortization of intangible assets |
|
|
40,313 |
|
|
|
34,571 |
|
|
|
114,485 |
|
|
|
101,492 |
|
Restructuring and other charges, net |
|
|
(107,441 |
) |
|
|
345 |
|
|
|
(80,811 |
) |
|
|
9,956 |
|
Total operating costs and expenses |
|
|
765,367 |
|
|
|
789,682 |
|
|
|
2,496,812 |
|
|
|
2,402,661 |
|
Operating income |
|
|
252,901 |
|
|
|
161,339 |
|
|
|
517,774 |
|
|
|
483,548 |
|
Interest expense, net |
|
|
(44,856 |
) |
|
|
(45,137 |
) |
|
|
(135,143 |
) |
|
|
(134,393 |
) |
Other, net |
|
|
(21,371 |
) |
|
|
(9,403 |
) |
|
|
(111,067 |
) |
|
|
(47,788 |
) |
Income before taxes |
|
|
186,674 |
|
|
|
106,799 |
|
|
|
271,564 |
|
|
|
301,367 |
|
Provision for income taxes |
|
|
46,421 |
|
|
|
21,840 |
|
|
|
74,029 |
|
|
|
49,759 |
|
Net Income |
|
|
140,253 |
|
|
|
84,959 |
|
|
|
197,535 |
|
|
|
251,608 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.91 |
|
|
$ |
0.54 |
|
|
$ |
1.27 |
|
|
$ |
1.59 |
|
Diluted |
|
$ |
0.91 |
|
|
$ |
0.53 |
|
|
$ |
1.26 |
|
|
$ |
1.58 |
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average ordinary shares outstanding: |
|
|
|
|
|
|
||||||||||
Basic |
|
|
154,474 |
|
|
|
158,394 |
|
|
|
156,124 |
|
|
|
158,122 |
|
Diluted |
|
|
154,943 |
|
|
|
159,479 |
|
|
|
156,855 |
|
|
|
159,351 |
|
|
||||||
Condensed Consolidated Balance Sheets |
||||||
(In thousands) |
||||||
(Unaudited) |
||||||
|
|
|
|
|
||
Assets |
|
|
|
|
||
Current assets: |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
1,103,916 |
|
$ |
1,708,955 |
Accounts receivable, net of allowances |
|
|
722,934 |
|
|
653,438 |
Inventories |
|
|
675,862 |
|
|
588,231 |
Prepaid expenses and other current assets |
|
|
197,487 |
|
|
126,370 |
Total current assets |
|
|
2,700,199 |
|
|
3,076,994 |
Property, plant and equipment, net |
|
|
831,587 |
|
|
820,933 |
|
|
|
3,847,450 |
|
|
3,502,063 |
Other intangible assets, net |
|
|
1,103,256 |
|
|
946,731 |
Deferred income tax assets |
|
|
100,014 |
|
|
105,028 |
Other assets |
|
|
130,110 |
|
|
162,017 |
Total assets |
|
$ |
8,712,616 |
|
$ |
8,613,766 |
|
|
|
|
|
||
Liabilities and shareholders' equity |
|
|
|
|
||
Current liabilities: |
|
|
|
|
||
Current portion of long-term debt, finance lease and other financing obligations |
|
$ |
6,536 |
|
$ |
6,833 |
Accounts payable |
|
|
501,301 |
|
|
459,093 |
Income taxes payable |
|
|
42,732 |
|
|
26,517 |
Accrued expenses and other current liabilities |
|
|
355,405 |
|
|
343,816 |
Total current liabilities |
|
|
905,974 |
|
|
836,259 |
Deferred income tax liabilities |
|
|
392,222 |
|
|
339,273 |
Pension and other post-retirement benefit obligations |
|
|
35,445 |
|
|
38,758 |
Finance lease and other financing obligations, less current portion |
|
|
25,180 |
|
|
26,564 |
Long-term debt, net |
|
|
4,208,670 |
|
|
4,214,946 |
Other long-term liabilities |
|
|
75,807 |
|
|
63,232 |
Total liabilities |
|
|
5,643,298 |
|
|
5,519,032 |
Total shareholders' equity |
|
|
3,069,318 |
|
|
3,094,734 |
Total liabilities and shareholders' equity |
|
$ |
8,712,616 |
|
$ |
8,613,766 |
|
||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
|
|
For the nine months ended
|
||||||
|
|
|
2022 |
|
|
|
2021 |
|
Cash flows from operating activities: |
|
|
|
|
||||
Net income |
|
$ |
197,535 |
|
|
$ |
251,608 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation |
|
|
94,562 |
|
|
|
94,361 |
|
Amortization of debt issuance costs |
|
|
5,256 |
|
|
|
5,142 |
|
Gain on sale of business |
|
|
(135,112 |
) |
|
|
— |
|
Share-based compensation |
|
|
24,180 |
|
|
|
18,871 |
|
Loss on debt financing |
|
|
5,468 |
|
|
|
30,066 |
|
Amortization of intangible assets |
|
|
114,485 |
|
|
|
101,492 |
|
Deferred income taxes |
|
|
3,313 |
|
|
|
(2,070 |
) |
Acquisition-related compensation payments |
|
|
(23,500 |
) |
|
|
(7,000 |
) |
Mark-to-market loss on equity investments, net |
|
|
75,135 |
|
|
|
— |
|
Unrealized loss on derivative instruments and other |
|
|
40,702 |
|
|
|
17,359 |
|
Changes in operating assets and liabilities, net of effects of acquisitions |
|
|
(166,291 |
) |
|
|
(116,603 |
) |
Net cash provided by operating activities |
|
|
235,733 |
|
|
|
393,226 |
|
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
|
||||
Acquisitions, net of cash received |
|
|
(632,683 |
) |
|
|
(414,959 |
) |
Additions to property, plant and equipment and capitalized software |
|
|
(110,424 |
) |
|
|
(100,410 |
) |
Investment in debt and equity securities |
|
|
(7,773 |
) |
|
|
(4,655 |
) |
Proceeds from the sale of business, net of cash sold |
|
|
198,841 |
|
|
|
— |
|
Other |
|
|
152 |
|
|
|
3,919 |
|
Net cash used in investing activities |
|
|
(551,887 |
) |
|
|
(516,105 |
) |
|
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
|
||||
Proceeds from exercise of stock options and issuance of ordinary shares |
|
|
16,460 |
|
|
|
20,016 |
|
Payment of employee restricted stock tax withholdings |
|
|
(7,834 |
) |
|
|
(8,987 |
) |
Proceeds from borrowings on debt |
|
|
500,000 |
|
|
|
1,001,875 |
|
Payments on debt |
|
|
(507,968 |
) |
|
|
(760,768 |
) |
Dividends paid |
|
|
(34,271 |
) |
|
|
— |
|
Payments to repurchase ordinary shares |
|
|
(241,903 |
) |
|
|
— |
|
Payments of debt financing costs |
|
|
(13,369 |
) |
|
|
(33,093 |
) |
Net cash (used in)/provided by financing activities |
|
|
(288,885 |
) |
|
|
219,043 |
|
Net change in cash and cash equivalents |
|
|
(605,039 |
) |
|
|
96,164 |
|
Cash and cash equivalents, beginning of year |
|
|
1,708,955 |
|
|
|
1,861,980 |
|
Cash and cash equivalents, end of period |
|
$ |
1,103,916 |
|
|
$ |
1,958,144 |
|
Revenue by Business, Geography, and End Market (Unaudited) |
||||||||||||
(percent of total revenue) |
|
For the three months
|
|
For the nine months
|
||||||||
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||
Performance Sensing |
|
74.1 |
% |
|
74.3 |
% |
|
73.6 |
% |
|
74.9 |
% |
Sensing Solutions |
|
25.9 |
% |
|
25.7 |
% |
|
26.4 |
% |
|
25.1 |
% |
Total |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
(percent of total revenue) |
|
For the three months
|
|
For the nine months
|
||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|
|
43.8 |
% |
|
39.0 |
% |
|
41.9 |
% |
|
37.8 |
% |
|
|
25.9 |
% |
|
24.7 |
% |
|
26.1 |
% |
|
26.8 |
% |
|
|
30.3 |
% |
|
36.3 |
% |
|
32.0 |
% |
|
35.4 |
% |
Total |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
(percent of total revenue) |
|
For the three months
|
|
For the nine months
|
||||||||
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||
Automotive (1) |
|
52.4 |
% |
|
52.3 |
% |
|
51.8 |
% |
|
54.6 |
% |
Heavy vehicle and off-road |
|
22.5 |
% |
|
23.0 |
% |
|
22.7 |
% |
|
21.5 |
% |
Industrial |
|
14.5 |
% |
|
11.2 |
% |
|
12.8 |
% |
|
10.5 |
% |
Appliance and HVAC |
|
5.1 |
% |
|
6.6 |
% |
|
5.6 |
% |
|
6.4 |
% |
Aerospace |
|
3.7 |
% |
|
3.6 |
% |
|
3.6 |
% |
|
3.5 |
% |
All other |
|
1.8 |
% |
|
3.3 |
% |
|
3.5 |
% |
|
3.5 |
% |
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
|
|
For the nine months
|
||||||||||||||
|
|
Reported
|
|
Organic
|
|
End
|
|
Reported
|
|
Organic
|
|
End
|
||||||
|
|
7.1 |
% |
|
7.1 |
% |
|
10.6 |
% |
|
4.4 |
% |
|
3.1 |
% |
|
1.3 |
% |
(1) End Market Growth 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
|
|
Operating
|
|
Income
|
|
Net
|
|
Diluted
|
|||||||||
Reported (GAAP) |
$ |
252,901 |
|
|
24.8 |
% |
|
$ |
46,421 |
|
|
$ |
140,253 |
|
|
$ |
0.91 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|||||||||
Restructuring related and other |
|
16,394 |
|
|
1.6 |
% |
|
|
(427 |
) |
|
|
15,967 |
|
|
|
0.10 |
|
Financing and other transaction costs (1) |
|
(110,883 |
) |
|
(10.9 |
%) |
|
|
3,761 |
|
|
|
(97,619 |
) |
|
|
(0.63 |
) |
Step-up depreciation and amortization |
|
39,001 |
|
|
3.8 |
% |
|
|
— |
|
|
|
39,001 |
|
|
|
0.25 |
|
Deferred (gain)/loss on derivative instruments |
|
(102 |
) |
|
0.0 |
% |
|
|
(1,170 |
) |
|
|
4,501 |
|
|
|
0.03 |
|
Amortization of debt issuance costs |
|
— |
|
|
— |
% |
|
|
— |
|
|
|
1,823 |
|
|
|
0.01 |
|
Deferred taxes and other tax related |
|
— |
|
|
— |
% |
|
|
27,121 |
|
|
|
27,121 |
|
|
|
0.18 |
|
Total adjustments |
|
(55,590 |
) |
|
(5.5 |
%) |
|
|
29,285 |
|
|
|
(9,206 |
) |
|
|
(0.06 |
) |
Adjusted (non-GAAP) |
$ |
197,311 |
|
|
19.4 |
% |
|
$ |
17,136 |
|
|
$ |
131,047 |
|
|
$ |
0.85 |
|
(1) Includes a gain of
($ in thousands, except per share amounts) |
For the three months ended |
|||||||||||||||
|
Operating
|
|
Operating
|
|
Income
|
|
Net
|
|
Diluted
|
|||||||
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 nine months ended |
|||||||||||||||
|
Operating
|
|
Operating
|
|
Income
|
|
Net
|
|
Diluted
|
|||||||
Reported (GAAP) |
$ |
517,774 |
|
|
17.2 |
% |
|
$ |
74,029 |
|
|
$ |
197,535 |
|
$ |
1.26 |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|||||||
Restructuring related and other |
|
24,431 |
|
|
0.8 |
% |
|
|
(563 |
) |
|
|
24,310 |
|
|
0.15 |
Financing and other transaction costs (1) |
|
(80,624 |
) |
|
(2.7 |
%) |
|
|
2,767 |
|
|
|
5,218 |
|
|
0.03 |
Step-up depreciation and amortization |
|
110,264 |
|
|
3.7 |
% |
|
|
— |
|
|
|
110,264 |
|
|
0.70 |
Deferred loss on derivative instruments |
|
1,740 |
|
|
0.1 |
% |
|
|
(3,372 |
) |
|
|
12,971 |
|
|
0.08 |
Amortization of debt issuance costs |
|
— |
|
|
— |
% |
|
|
— |
|
|
|
5,256 |
|
|
0.03 |
Deferred taxes and other tax related (2) |
|
— |
|
|
— |
% |
|
|
28,455 |
|
|
|
28,455 |
|
|
0.18 |
Total adjustments |
|
55,811 |
|
|
1.9 |
% |
|
|
27,287 |
|
|
|
186,474 |
|
|
1.19 |
Adjusted (non-GAAP) |
$ |
573,585 |
|
|
19.0 |
% |
|
$ |
46,742 |
|
|
$ |
384,009 |
|
$ |
2.45 |
(1) Includes gains on the sale of the Qinex Business in the third quarter of 2022 and changes in the fair value of acquisition-related contingent consideration amounts of
(2) Includes
($ in thousands, except per share amounts) |
For the nine months ended |
||||||||||||||
|
Operating
|
|
Operating
|
|
Income
|
|
Net
|
|
Diluted
|
||||||
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
Non-GAAP adjustments by location in statements of operations |
|||||||||||||
(in thousands) |
For the three months
|
|
For the nine months
|
||||||||||
|
|
2022 |
|
|
|
2021 |
|
|
2022 |
|
|
|
2021 |
|
|
|
|
|
|
|
|
||||||
Cost of revenue |
$ |
8,687 |
|
|
$ |
4,012 |
|
$ |
12,062 |
|
|
$ |
9,465 |
Selling, general and administrative |
|
4,461 |
|
|
|
3,023 |
|
|
15,191 |
|
|
|
10,664 |
Amortization of intangible assets |
|
38,703 |
|
|
|
32,297 |
|
|
109,369 |
|
|
|
94,785 |
Restructuring and other charges, net (1) |
|
(107,441 |
) |
|
|
345 |
|
|
(80,811 |
) |
|
|
9,956 |
Operating income adjustments |
|
(55,590 |
) |
|
|
39,677 |
|
|
55,811 |
|
|
|
124,870 |
Interest expense, net |
|
1,823 |
|
|
|
1,716 |
|
|
5,256 |
|
|
|
5,142 |
Other, net (2) |
|
15,276 |
|
|
|
5,644 |
|
|
98,120 |
|
|
|
40,354 |
Provision for income taxes (3) |
|
29,285 |
|
|
|
6,570 |
|
|
27,287 |
|
|
|
5,560 |
Net income adjustments |
$ |
(9,206 |
) |
|
$ |
53,607 |
|
$ |
186,474 |
|
|
$ |
175,926 |
(1) The three and nine months ended
(2) The three and nine months ended
(3) Includes current tax expense related to the repatriation of profit from certain Asian subsidiaries to their parent company in
Free cash flow
($ in thousands) |
Three months ended |
|
Nine months ended |
||||||||||||||||||
|
|
2022 |
|
|
|
2021 |
|
|
% △ |
|
|
2022 |
|
|
|
2021 |
|
|
% △ |
||
Net cash provided by operating activities |
$ |
93,845 |
|
|
$ |
125,295 |
|
|
(25.1 |
%) |
|
$ |
235,733 |
|
|
$ |
393,226 |
|
|
(40.1 |
%) |
Additions to property, plant and equipment and capitalized software |
|
(36,355 |
) |
|
|
(36,838 |
) |
|
1.3 |
% |
|
|
(110,424 |
) |
|
|
(100,410 |
) |
|
(10.0 |
%) |
Free cash flow |
$ |
57,490 |
|
|
$ |
88,457 |
|
|
(35.0 |
%) |
|
$ |
125,309 |
|
|
$ |
292,816 |
|
|
(57.2 |
%) |
Adjusted EBITDA
|
|
|
|
For the three months
|
|
For the nine months
|
|||||||||||
(in thousands) |
|
LTM |
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
2021 |
|
Net income |
|
$ |
309,507 |
|
$ |
140,253 |
|
|
$ |
84,959 |
|
|
$ |
197,535 |
|
$ |
251,608 |
Interest expense, net |
|
|
180,041 |
|
|
44,856 |
|
|
|
45,137 |
|
|
|
135,143 |
|
|
134,393 |
Provision for income taxes |
|
|
74,607 |
|
|
46,421 |
|
|
|
21,840 |
|
|
|
74,029 |
|
|
49,759 |
Depreciation expense |
|
|
125,160 |
|
|
31,680 |
|
|
|
31,528 |
|
|
|
94,562 |
|
|
94,361 |
Amortization of intangible assets |
|
|
147,122 |
|
|
40,313 |
|
|
|
34,571 |
|
|
|
114,485 |
|
|
101,492 |
EBITDA |
|
|
836,437 |
|
|
303,523 |
|
|
|
218,035 |
|
|
|
615,754 |
|
|
631,613 |
Non-GAAP Adjustments |
|
|
|
|
|
|
|
|
|
|
|||||||
Restructuring related and other |
|
|
29,800 |
|
|
16,394 |
|
|
|
4,340 |
|
|
|
24,873 |
|
|
18,717 |
Financing and other transaction costs |
|
|
7,698 |
|
|
(101,380 |
) |
|
|
(1,823 |
) |
|
|
2,451 |
|
|
35,795 |
Deferred loss on derivative instruments |
|
|
14,173 |
|
|
5,671 |
|
|
|
9,062 |
|
|
|
16,343 |
|
|
13,464 |
Adjusted EBITDA |
|
$ |
888,108 |
|
$ |
224,208 |
|
|
$ |
229,614 |
|
|
$ |
659,421 |
|
$ |
699,589 |
Net debt and leverage |
||||||||
|
|
As of |
||||||
($ in thousands) |
|
|
|
|
||||
Current portion of long-term debt, finance lease and other financing obligations |
|
$ |
6,536 |
|
|
$ |
6,833 |
|
Finance lease and other financing obligations, less current portion |
|
|
25,180 |
|
|
|
26,564 |
|
Long-term debt, net |
|
|
4,208,670 |
|
|
|
4,214,946 |
|
Total debt, finance lease, and other financing obligations |
|
|
4,240,386 |
|
|
|
4,248,343 |
|
Less: discount, net of premium |
|
|
(3,740 |
) |
|
|
(5,207 |
) |
Less: deferred financing costs |
|
|
(30,952 |
) |
|
|
(26,682 |
) |
Total gross indebtedness |
|
|
4,275,078 |
|
|
|
4,280,232 |
|
Less: Cash and cash equivalents |
|
|
1,103,916 |
|
|
|
1,708,955 |
|
Net debt |
|
$ |
3,171,162 |
|
|
$ |
2,571,277 |
|
|
|
|
|
|
||||
Adjusted EBITDA (LTM) |
|
$ |
888,108 |
|
|
$ |
928,276 |
|
Net leverage ratio |
|
|
3.6 |
|
|
|
2.8 |
|
Guidance |
|||||||||||||||||
|
Three months ending |
||||||||||||||||
($ in millions, except per share amounts) |
Operating Income |
|
Net Income |
|
EPS |
||||||||||||
|
Low |
|
High |
|
Low |
|
High |
|
Low |
|
High |
||||||
GAAP |
$ |
141.0 |
|
$ |
151.0 |
|
$ |
67.0 |
|
$ |
74.0 |
|
$ |
0.44 |
|
$ |
0.48 |
Restructuring related and other |
|
5.0 |
|
|
6.0 |
|
|
5.0 |
|
|
6.0 |
|
|
0.03 |
|
|
0.04 |
Financing and other transaction costs(1) |
|
9.0 |
|
|
9.0 |
|
|
9.0 |
|
|
9.0 |
|
|
0.06 |
|
|
0.06 |
Step-up depreciation and amortization(1) |
|
38.0 |
|
|
39.0 |
|
|
38.0 |
|
|
39.0 |
|
|
0.25 |
|
|
0.25 |
Deferred (gain)/loss on derivative instruments(2) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
Amortization of debt issuance costs |
|
— |
|
|
— |
|
|
2.0 |
|
|
2.0 |
|
|
0.01 |
|
|
0.01 |
Deferred taxes and other tax related |
|
— |
|
|
— |
|
|
9.0 |
|
|
10.0 |
|
|
0.06 |
|
|
0.07 |
Non-GAAP |
$ |
193.0 |
|
$ |
205.0 |
|
$ |
130.0 |
|
$ |
140.0 |
|
$ |
0.85 |
|
$ |
0.91 |
Weighted-average diluted shares outstanding (in millions) |
|
|
|
|
|
|
153.6 |
|
|
153.6 |
(1) Amounts do not contemplate the effects of future acquisitions, divestitures, or financing transactions that occur beyond our most recent fiscal period end.
(2) 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/20221025005319/en/
Investors:
(508) 236-1666
jsayer@sensata.com
Media:
Alexia Taxiarchos
(508) 236-1761
ataxiarchos@sensata.com
Source:
FAQ
What were Sensata's revenue results for Q3 2022?
How did Sensata's earnings per share change in Q3 2022?
What is the revenue guidance for Q4 2022 provided by Sensata?
What were the adjusted earnings per share for Sensata in Q3 2022?