TROY,
Mich., Aug. 2, 2022 /PRNewswire/ -- Meritor, Inc.
(NYSE: MTOR) today reported financial results for its third
fiscal quarter that ended June 30,
2022.
Third-Quarter Highlights
- Sales of $1,212 million
- Net income attributable to Meritor and net income from
continuing operations attributable to Meritor of $73 million
- Diluted earnings per share from continuing operations of
$1.02
- Adjusted income from continuing operations attributable to the
company of $77 million, or
$1.07 of adjusted diluted earnings
per share
- Adjusted EBITDA of $142 million
and adjusted EBITDA margin of 11.7 percent
- Operating cash flow was $117
million
- Free cash flow was $93
million
Third-Quarter Results
For the third quarter of fiscal
year 2022, Meritor posted sales of $1,212
million, up $196 million, or
approximately 19 percent, from the same period last year.
Net income attributable to Meritor and net income from
continuing operations attributable to Meritor were each
$73 million, or $1.02 per diluted share, compared to $42 million for each, or $0.58 per diluted share, in the same period last
year.
Adjusted income from continuing operations attributable to the
company in the third quarter of fiscal year 2022 was $77 million, or $1.07 of adjusted diluted earnings per share,
compared to $45 million, or
$0.62 of adjusted diluted earnings
per share, in the same period last year.
Adjusted EBITDA was $142 million,
compared to $107 million in the third
quarter of fiscal year 2021. Adjusted EBITDA margin increased to
11.7 percent compared to 10.5 percent in the same period last
year.
Cash provided by operating activities was $117 million in the third quarter of fiscal year
2022, compared to $39 million in the
same period last year.
Cummins Transaction
On May
26, Meritor's shareholders voted in favor of the Cummins
acquisition bid, further validating the potential of what Cummins
and Meritor can achieve together. The companies are working
together to complete the acquisition this week as we have received
all regulatory approvals to close the transaction.
About Meritor
Meritor, Inc. is a leading global
supplier of drivetrain, mobility, braking, aftermarket and electric
powertrain solutions for commercial vehicle and industrial markets.
With more than a 110-year legacy of providing innovative products
that offer superior performance, efficiency and reliability, the
company serves commercial truck, trailer, off-highway, defense,
specialty and aftermarket customers around the world. Meritor is
based in Troy, Michigan,
United States, and is made up of
approximately 9,600 diverse employees who apply their knowledge and
skills in manufacturing facilities, engineering centers, joint
ventures, distribution centers and global offices in 19 countries.
Meritor common stock is traded on the New York Stock Exchange under
the ticker symbol MTOR. For important information, visit the
company's website at www.meritor.com.
Forward-Looking Statement
This release contains
statements relating to future results of the company (including
certain outlooks, projections and business trends) that are
"forward-looking statements" as defined in the Private Securities
Litigation Reform Act of 1995. Forward-looking statements are
typically identified by words or phrases such as "believe,"
"expect," "anticipate," "estimate," "should," "are likely to be,"
"will" and similar expressions. Actual results may differ
materially from those projected as a result of certain risks and
uncertainties, including but not limited to the occurrence of any
event, change or other circumstances that could give rise to the
termination of the merger agreement pursuant to which the company
would become a wholly owned subsidiary of Cummins Inc. (the
"Merger"); the failure to satisfy any of the closing conditions to
the completion of the Merger within the expected timeframes or at
all; risks related to disruption of management's attention from
ongoing business operations due to the Merger; the effect of the
announcement of the Merger on the ability to retain and hire key
personnel and maintain relationships with customers, suppliers and
others with whom the company does business, or on operating results
and business generally; the ability to meet expectations regarding
the timing and completion of the Merger; the duration and severity
of the COVID-19 pandemic and its effects on public health, the
global economy and financial markets, as well as our industry,
customers, operations, workforce, supply chains, distribution
systems and demand for our products; the ongoing conflict between
Russia and Ukraine; reliance on major OEM customers and
possible negative outcomes from contract negotiations with our
major customers, including failure to negotiate acceptable terms in
contract renewal negotiations and our ability to obtain new
customers; the outcome of actual and potential product liability,
warranty and recall claims; our ability to successfully manage
rapidly changing volumes in the commercial truck markets and work
with our customers to manage demand expectations in view of rapid
changes in production levels; global economic and market cycles and
conditions; availability and sharply rising costs of raw materials,
including steel, transportation and labor, and our ability to
manage or recover such costs; technological changes in our industry
as a result of the trends toward electrified drivetrains and the
integration of advanced electronics and their impact on the demand
for our products and services; our ability to manage possible
adverse effects on European markets or our European operations, or
financing arrangements related thereto in the event one or more
countries exit the European monetary union; risks inherent in
operating abroad (including foreign currency exchange rates,
restrictive government actions regarding trade, implications of
foreign regulations relating to pensions and potential disruption
of production and supply due to terrorist attacks or acts of
aggression); risks related to our joint ventures; the ability to
achieve the expected benefits of strategic initiatives and
restructuring actions; our ability to successfully integrate the
products and technologies of the commercial vehicles business of
Siemens and future results of such acquisition, including its
generation of revenue and it being accretive; the demand for
commercial and specialty vehicles for which we supply products;
whether our liquidity will be affected by declining vehicle
production in the future; OEM program delays; demand for and market
acceptance of new and existing products; successful development and
launch of new products; labor relations of our company, our
suppliers and customers, including potential disruptions in supply
of parts to our facilities or demand for our products due to work
stoppages; the financial condition of our suppliers and customers,
including potential bankruptcies; possible adverse effects of any
future suspension of normal trade credit terms by our suppliers;
potential impairment of long-lived assets, including goodwill;
potential adjustment of the value of deferred tax assets;
competitive product and pricing pressures; the amount of our debt;
our ability to continue to comply with covenants in our financing
agreements; our ability to access capital markets; credit ratings
of our debt; the outcome of existing and any future legal
proceedings, including any proceedings or related liabilities with
respect to environmental, asbestos-related, or other matters;
rising costs of pension benefits; possible changes in accounting
rules; and other substantial costs, risks and uncertainties,
including but not limited to those detailed in our Annual Report on
Form 10-K for the year ended September 30, 2021 and from time
to time in other filings of the company with the SEC. These
forward-looking statements are made only as of the date hereof, and
the company undertakes no obligation to update or revise the
forward-looking statements, whether as a result of new information,
future events or otherwise, except as otherwise required by
law.
All earnings per share amounts are on a diluted basis. The
company's fiscal year ends on the Sunday nearest Sept. 30, and its fiscal quarters generally end
on the Sundays nearest Dec. 31,
March 31 and June 30. All year and quarter references relate
to the company's fiscal year and fiscal quarters, unless otherwise
stated.
Non-GAAP Financial Measures
In addition to the results
reported in accordance with accounting principles generally
accepted in the United States
("GAAP"), we have provided information regarding non-GAAP financial
measures. These non-GAAP financial measures include adjusted income
(loss) from continuing operations attributable to the company,
adjusted diluted earnings (loss) per share from continuing
operations, adjusted EBITDA, adjusted EBITDA margin, segment
adjusted EBITDA, segment adjusted EBITDA margin, free cash flow and
free cash flow conversion.
Adjusted income (loss) from continuing operations attributable
to the company and adjusted diluted earnings (loss) per share from
continuing operations are defined as reported income (loss) from
continuing operations and reported diluted earnings (loss) per
share from continuing operations before restructuring expenses,
asset impairment charges and other special items as determined by
management. Adjusted EBITDA is defined as income (loss) from
continuing operations before interest, income taxes, depreciation
and amortization, non-controlling interests in consolidated joint
ventures, loss on sale of receivables, restructuring expenses,
asset impairment charges and other special items as determined by
management. Adjusted EBITDA margin is defined as adjusted EBITDA
divided by consolidated sales from continuing operations. Segment
adjusted EBITDA is defined as income (loss) from continuing
operations before interest expense, income taxes, depreciation and
amortization, noncontrolling interests in consolidated joint
ventures, loss on sale of receivables, restructuring expense, asset
impairment charges and other special items as determined by
management. Segment adjusted EBITDA excludes unallocated legacy and
corporate expense (income), net. Segment adjusted EBITDA margin is
defined as segment adjusted EBITDA divided by consolidated sales
from continuing operations, either in the aggregate or by segment
as applicable. Free cash flow is defined as cash flows provided by
(used for) operating activities less capital expenditures. Free
cash flow conversion is defined as free cash flow over adjusted
income from continuing operations attributable to the company.
Beginning in the second quarter of fiscal year 2021, the company no
longer includes an adjustment for non-cash tax expense related to
the use of deferred tax assets in jurisdictions with net operating
loss carryforwards or tax credits in adjusted income (loss) from
continuing operations attributable to the company and adjusted
diluted earnings (loss) per share from continuing operations.
Management believes these non-GAAP financial measures are useful
to both management and investors in their analysis of the company's
financial position and results of operations. In particular,
adjusted EBITDA, adjusted EBITDA margin, segment adjusted EBITDA,
segment adjusted EBITDA margin, adjusted income (loss) from
continuing operations attributable to the company, adjusted diluted
earnings (loss) per share from continuing operations and free cash
flow conversion are meaningful measures of performance to investors
as they are commonly utilized to analyze financial performance in
our industry, perform analytical comparisons, measure value
creation, benchmark performance between periods and measure our
performance against externally communicated targets.
Free cash flow is used by investors and management to analyze
our ability to service and repay debt and return value directly to
shareholders. Free cash flow conversion is a specific financial
measure of our M2022 plan used to measure the company's ability to
convert earnings to free cash flow and provides useful information
about our ability to achieve strategic goals.
Management uses the aforementioned non-GAAP financial measures
for planning and forecasting purposes, and segment adjusted EBITDA
is also used as the primary basis for the Chief Operating Decision
Maker ("CODM") to evaluate the performance of each of our
reportable segments.
Our Board of Directors uses adjusted EBITDA margin, free cash
flow, adjusted diluted earnings (loss) per share from continuing
operations and free cash flow conversion as key metrics to
determine management's performance under our performance-based
compensation plans, provided that, solely for this purpose,
adjusted diluted earnings (loss) per share from continuing
operations also includes an adjustment for the use of deferred tax
assets in jurisdictions with net operating loss carryforwards or
tax credits.
Adjusted income (loss) from continuing operations attributable
to the company, adjusted diluted earnings (loss) per share from
continuing operations, adjusted EBITDA, adjusted EBITDA margin,
segment adjusted EBITDA, segment adjusted EBITDA margin and free
cash flow conversion should not be considered a substitute for the
reported results prepared in accordance with GAAP and should not be
considered as an alternative to net income or cash flow conversion
calculations as an indicator of our financial performance. Free
cash flow and free cash flow conversion should not be considered a
substitute for cash provided by (used for) operating activities, or
other cash flow statement data prepared in accordance with GAAP, or
as a measure of financial position or liquidity. In addition, these
non-GAAP cash flow measures do not reflect cash used to repay debt
or cash received from the divestitures of businesses or sales of
other assets and thus do not reflect funds available for investment
or other discretionary uses. These non-GAAP financial measures, as
determined and presented by the company, may not be comparable to
related or similarly titled measures reported by other companies.
Set forth below are reconciliations of these non-GAAP financial
measures to the most directly comparable financial measures
calculated in accordance with GAAP.
MERITOR,
INC.
CONDENSED
CONSOLIDATED STATEMENT OF OPERATIONS
(Unaudited)
(In millions, except
per share amounts)
|
|
|
Three Months
Ended
June 30,
|
|
Nine Months
Ended
June 30,
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
Sales
|
$
1,212
|
|
$
1,016
|
|
$
3,350
|
|
$
2,888
|
Cost of
sales
|
(1,058)
|
|
(884)
|
|
(2,932)
|
|
(2,493)
|
GROSS
PROFIT
|
154
|
|
132
|
|
418
|
|
395
|
Selling, general
and administrative
|
(63)
|
|
(69)
|
|
(195)
|
|
(203)
|
Other operating
expense, net
|
(2)
|
|
(4)
|
|
(6)
|
|
(13)
|
OPERATING
INCOME
|
89
|
|
59
|
|
217
|
|
179
|
Other income,
net
|
10
|
|
12
|
|
38
|
|
49
|
Equity in earnings
of affiliates
|
12
|
|
8
|
|
30
|
|
24
|
Interest expense,
net
|
(14)
|
|
(20)
|
|
(39)
|
|
(65)
|
INCOME BEFORE INCOME
TAXES
|
97
|
|
59
|
|
246
|
|
187
|
Provision for
income taxes
|
(21)
|
|
(14)
|
|
(48)
|
|
(43)
|
INCOME FROM
CONTINUING OPERATIONS
|
76
|
|
45
|
|
198
|
|
144
|
INCOME FROM
DISCONTINUED OPERATIONS, net of tax
|
—
|
|
—
|
|
1
|
|
—
|
NET
INCOME
|
76
|
|
45
|
|
199
|
|
144
|
Less: Net income
attributable to noncontrolling interests
|
(3)
|
|
(3)
|
|
(10)
|
|
(7)
|
NET INCOME
ATTRIBUTABLE TO MERITOR, INC.
|
$
73
|
|
$
42
|
|
$
189
|
|
$
137
|
|
|
|
|
|
|
|
|
NET INCOME
ATTRIBUTABLE TO MERITOR, INC.
|
|
|
|
|
|
|
|
Net income from
continuing operations
|
$
73
|
|
$
42
|
|
$
188
|
|
$
137
|
Income from
discontinued operations
|
—
|
|
—
|
|
1
|
|
—
|
Net
income
|
$
73
|
|
$
42
|
|
$
189
|
|
$
137
|
|
|
|
|
|
|
|
|
DILUTED EARNINGS PER
SHARE
|
|
|
|
|
|
|
|
Continuing
operations
|
$
1.02
|
|
$
0.58
|
|
$
2.63
|
|
$
1.87
|
Discontinued
operations
|
—
|
|
—
|
|
0.01
|
|
—
|
Diluted earnings
per share
|
$
1.02
|
|
$
0.58
|
|
$
2.64
|
|
$
1.87
|
|
|
|
|
|
|
|
|
Diluted average
common shares outstanding
|
71.8
|
|
72.8
|
|
71.5
|
|
73.2
|
MERITOR,
INC.
CONDENSED
CONSOLIDATED BALANCE SHEET
(Unaudited)
(in
millions)
|
|
|
June 30,
2022
|
|
September
30,
2021
|
ASSETS
|
|
|
|
CURRENT
ASSETS:
|
|
|
|
Cash and cash
equivalents
|
$
105
|
|
$
101
|
Receivables, trade
and other, net
|
753
|
|
534
|
Inventories
|
710
|
|
601
|
Other current
assets
|
60
|
|
50
|
TOTAL CURRENT
ASSETS
|
1,628
|
|
1,286
|
NET
PROPERTY
|
501
|
|
517
|
GOODWILL
|
497
|
|
507
|
OTHER
ASSETS
|
628
|
|
628
|
TOTAL
ASSETS
|
$
3,254
|
|
$
2,938
|
LIABILITIES AND
EQUITY
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
Short-term
debt
|
$
19
|
|
$
19
|
Accounts and notes
payable
|
797
|
|
573
|
Other current
liabilities
|
301
|
|
308
|
TOTAL CURRENT
LIABILITIES
|
1,117
|
|
900
|
LONG-TERM
DEBT
|
1,023
|
|
1,008
|
RETIREMENT
BENEFITS
|
160
|
|
191
|
OTHER
LIABILITIES
|
220
|
|
224
|
TOTAL
LIABILITIES
|
2,520
|
|
2,323
|
|
|
|
|
EQUITY:
|
|
|
|
Common stock (June
30, 2022 and September 30, 2021, 104.7 and 104.0 shares issued
and 70.9
and 70.1 shares outstanding,
respectively)
|
106
|
|
105
|
Additional paid-in
capital
|
770
|
|
798
|
Retained
earnings
|
1,141
|
|
935
|
Treasury stock, at
cost (June 30, 2022 and September 30, 2021, 33.9 and 33.9
shares,
respectively)
|
(632)
|
|
(632)
|
Accumulated other
comprehensive loss
|
(689)
|
|
(632)
|
Total equity
attributable to Meritor, Inc.
|
696
|
|
574
|
Noncontrolling
interests
|
38
|
|
41
|
TOTAL
EQUITY
|
734
|
|
615
|
TOTAL LIABILITIES
AND EQUITY
|
$
3,254
|
|
$
2,938
|
MERITOR,
INC.
ADJUSTED EBITDA —
RECONCILIATION
Non-GAAP
(Unaudited)
(in
millions)
|
|
|
Three Months
Ended
June 30,
|
|
Nine Months
Ended
June
30,
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
Net income
attributable to Meritor, Inc.
|
$
73
|
|
$
42
|
|
$
189
|
|
$
137
|
Income from
discontinued operations, net of tax, attributable to
Meritor, Inc.
|
—
|
|
—
|
|
(1)
|
|
—
|
Income from
continuing operations, net of tax, attributable to
Meritor, Inc.
|
$
73
|
|
$
42
|
|
$
188
|
|
$
137
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
14
|
|
20
|
|
39
|
|
65
|
Provision for income
taxes
|
21
|
|
14
|
|
48
|
|
43
|
Depreciation and
amortization
|
25
|
|
26
|
|
75
|
|
78
|
Noncontrolling
interests
|
3
|
|
3
|
|
10
|
|
7
|
Loss on sale of
receivables
|
2
|
|
1
|
|
5
|
|
3
|
Transaction costs
(1)
|
3
|
|
—
|
|
12
|
|
—
|
Restructuring
|
1
|
|
1
|
|
5
|
|
9
|
Brazil VAT Credit
(2)
|
—
|
|
—
|
|
—
|
|
(22)
|
Adjusted
EBITDA
|
$
142
|
|
$
107
|
|
$
382
|
|
$
320
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA margin (3)
|
11.7 %
|
|
10.5 %
|
|
11.4 %
|
|
11.1 %
|
|
(1)
|
Represents
transaction expenses primarily related to the
Merger.
|
|
|
(2)
|
Amount relates to a
pre-tax loss recovery, net of legal expenses, on the overpayment of
VAT in Brazil.
|
|
|
(3)
|
Adjusted EBITDA
margin equals adjusted EBITDA divided by consolidated sales from
continuing operations.
|
MERITOR,
INC.
CONDENSED
CONSOLIDATED STATEMENT OF CASH FLOWS
(Unaudited)
(in
millions)
|
|
|
Nine Months Ended
June 30,
|
|
2022
|
|
2021
|
OPERATING
ACTIVITIES
|
|
|
|
Income from
continuing operations
|
$
198
|
|
$
144
|
Adjustments to
income from continuing operations to arrive at cash provided by
operating activities:
|
|
|
|
Depreciation and
amortization
|
75
|
|
78
|
Deferred income tax
expense
|
—
|
|
1
|
Restructuring
costs
|
5
|
|
9
|
Equity in earnings
of affiliates
|
(30)
|
|
(24)
|
Stock compensation
expense
|
13
|
|
14
|
Pension and retiree
medical income
|
(40)
|
|
(39)
|
Loss on debt
extinguishment
|
—
|
|
11
|
Dividends received
from equity method investments
|
15
|
|
7
|
Pension and retiree
medical contributions
|
(7)
|
|
(8)
|
Restructuring
payments
|
(9)
|
|
(11)
|
Changes in
off-balance sheet accounts receivable securitization and factoring
programs
|
134
|
|
35
|
Changes in
receivables, inventories and accounts payable
|
(251)
|
|
(103)
|
Changes in other
current assets and liabilities
|
(19)
|
|
26
|
Changes in other
assets and liabilities
|
(2)
|
|
6
|
Operating cash flows
provided by continuing operations
|
82
|
|
146
|
Operating cash flows
used for discontinued operations
|
(3)
|
|
—
|
CASH PROVIDED BY
OPERATING ACTIVITIES
|
79
|
|
146
|
INVESTING
ACTIVITIES
|
|
|
|
Capital
expenditures
|
(63)
|
|
(47)
|
Other investing
activities
|
5
|
|
(3)
|
CASH USED FOR
INVESTING ACTIVITIES
|
(58)
|
|
(50)
|
FINANCING
ACTIVITIES
|
|
|
|
Proceeds from debt
issuances
|
—
|
|
275
|
Redemption of
notes
|
—
|
|
(458)
|
Redemption of
convertible notes
|
—
|
|
(53)
|
Debt issuance
costs
|
—
|
|
(5)
|
Term loan
payments
|
(13)
|
|
(9)
|
Other financing
activities
|
—
|
|
(1)
|
Net change in
debt
|
(13)
|
|
(251)
|
Repurchase of common
stock
|
—
|
|
(25)
|
CASH USED FOR
FINANCING ACTIVITIES
|
(13)
|
|
(276)
|
EFFECT OF CHANGES IN
FOREIGN CURRENCY EXCHANGE RATES ON CASH AND CASH
EQUIVALENTS
|
(4)
|
|
3
|
CHANGE IN CASH AND
CASH EQUIVALENTS
|
4
|
|
(177)
|
CASH AND CASH
EQUIVALENTS AT BEGINNING OF PERIOD
|
101
|
|
315
|
CASH AND CASH
EQUIVALENTS AT END OF PERIOD
|
$
105
|
|
$
138
|
MERITOR,
INC.
FREE CASH FLOW —
RECONCILIATION
Non-GAAP
(Unaudited, in
millions)
|
|
|
Three Months
Ended
June
30,
|
|
Nine Months
Ended
June
30,
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
Cash provided by
operating activities
|
$
117
|
|
$
39
|
|
$
79
|
|
$
146
|
Capital
expenditures
|
(24)
|
|
(21)
|
|
(63)
|
|
(47)
|
Free cash
flow
|
$
93
|
|
$
18
|
|
$
16
|
|
$
99
|
MERITOR,
INC.
ADJUSTED INCOME
AND EARNINGS PER SHARE — RECONCILIATION
Non-GAAP
(Unaudited)
(in millions,
except per share amounts)
|
|
|
Three Months
Ended
June
30,
|
|
Nine Months
Ended
June
30,
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
Income from
continuing operations attributable to the company
|
$
73
|
|
$
42
|
|
$
188
|
|
$
137
|
Adjustments:
|
|
|
|
|
|
|
|
Restructuring
|
1
|
|
1
|
|
5
|
|
9
|
Loss on debt
extinguishment
|
—
|
|
3
|
|
—
|
|
11
|
Brazil VAT Credit
(1)
|
—
|
|
—
|
|
—
|
|
(22)
|
Transaction costs
(2)
|
3
|
|
—
|
|
12
|
|
—
|
Tax effect of
adjustments (3)
|
—
|
|
(1)
|
|
(1)
|
|
3
|
Adjusted income from
continuing operations attributable to the
company
|
$
77
|
|
$
45
|
|
$
204
|
|
$
138
|
|
|
|
|
|
|
|
|
Diluted earnings per
share from continuing operations
|
$
1.02
|
|
$
0.58
|
|
$
2.63
|
|
$
1.87
|
Impact of
adjustments on diluted earnings per share
|
0.05
|
|
0.04
|
|
0.22
|
|
0.02
|
Adjusted diluted
earnings per share from continuing operations
|
$
1.07
|
|
$
0.62
|
|
$
2.85
|
|
$
1.89
|
|
|
|
|
|
|
|
|
Diluted average
common shares outstanding
|
71.8
|
|
72.8
|
|
71.5
|
|
73.2
|
|
(1)
|
Amount relates to a
pre-tax loss recovery, net of legal expenses, on the overpayment of
VAT in Brazil.
|
|
|
(2)
|
Represents
transaction expenses primarily related to the
Merger.
|
|
|
(3)
|
Amount for the nine
months ended June 30, 2022 includes $1 million of income tax
benefits related to restructuring. The three months ended June 30,
2021 includes $1 million of income tax benefits related to
restructuring and the loss on debt extinguishment. The nine months
ended June 30, 2021 includes $7 million of income tax expense
related to the Brazilian VAT Credit, $2 million of income tax
benefits for the loss on debt extinguishment and $2 million of
income tax benefits related to restructuring.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/meritor-reports-third-quarter-fiscal-year-2022-results-301597941.html
SOURCE Meritor, Inc.