UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): |
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer |
||
|
|
|
|
|
|
||||
|
||||
(Address of Principal Executive Offices) |
|
(Zip Code) |
||
Registrant’s Telephone Number, Including Area Code: |
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
|
|
Trading |
|
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On February 22, 2023, Gentherm Incorporated (the “Company”) publicly announced its financial results for the fourth quarter and full year for 2022, and provided 2023 guidance and a 2026 outlook. A copy of the Company’s news release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.
Item 7.01 Regulation FD Disclosure.
On February 22, 2023 at 8:00 a.m. Eastern Time, the Company will host an enhanced earnings conference call and webcast to discuss the fourth quarter and full year 2022 financial results, 2023 guidance, 2026 outlook and a strategic update. A copy of certain of the supplemental materials that will be used during the conference call is attached hereto as Exhibit 99.2 and is incorporated herein by reference.
The information in Items 2.02 and 7.01 herein and the attached exhibits 99.1 and 99.2 shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act except as shall be expressly stated by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit 99.1 |
|
|
Exhibit 99.2 |
|
|
Exhibit 104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
GENTHERM INCORPORATED |
||
|
|
|
|
|
By: |
|
/s/ Wayne Kauffman |
|
|
|
Wayne Kauffman |
|
|
|
Senior Vice President, General Counsel and Secretary |
Date: February 22, 2023 |
|
|
|
|
|
Exhibit 99.1
Gentherm Reports 2022 Fourth Quarter and Full Year Results
Provides Strategic Update with 2026 Outlook
Record Annual Revenue of $1.2 Billion
Secures Record Annual New Automotive Business Awards of $1.8 Billion
Establishes 2023 Guidance
NORTHVILLE, Michigan, February 22, 2023 /Global Newswire/ -- Gentherm (NASDAQ:THRM), a global market leader of innovative thermal management and pneumatic comfort technologies, today announced its financial results for the fourth quarter and full year ended December 31, 2022.
Fourth Quarter 2022 Highlights
Full Year 2022 Highlights
“While 2022 was a year of macro-related challenges and uncertainty, our global team maintained a relentless focus and discipline in executing against our strategic priorities,” said Phil Eyler, Gentherm’s President and Chief Executive Officer.
“As we continue to further fortify our role in the future of thermal and pneumatic comfort, I commend all our team members for the success that we had in the past year, despite the challenging industry dynamics. In 2022, we achieved record revenue, secured an unprecedented $1.8 billion dollars in new automotive awards, closed our acquisitions of Alfmeier and Dacheng Medical, and continued to innovate.”
Eyler continued, “The increasing demand for our products is demonstrative of Gentherm’s position at the forefront of innovation in both the Automotive and Medical industries. We are committed to executing our
|
|
four closely bound strategic imperatives Focused Growth, Extend Technology Leadership, Deliver Financial Excellence and Leverage World Class Talent and Culture, creating a flywheel of profitable growth. While we continue to effectively navigate the macroenvironment as it evolves, we remain laser-focused on capitalizing on the exciting opportunities ahead of us and driving significant shareholder value in the longer-term.”
2022 Fourth Quarter Financial Review
Product revenues of $343.3 million increased $95.1 million, or 38.3%, in the fourth quarter of 2022 compared with the prior-year period. Excluding the impact of foreign currency translation and contributions from acquisitions, product revenues increased 20.9% year over year.
Automotive revenue increased 40.0% year over year driven by contribution from the acquisition of Alfmeier as well as growth in Steering Wheel Heaters, Climate Controlled Seat, Seat Heaters, and Electronics. Adjusting for foreign currency translation and the impact of the Alfmeier acquisition, organic Automotive revenue increased 22.5% year over year. According to S&P Global’s mid-February 2023 report, actual light vehicle production in the fourth quarter of 2022 increased by 2.5% compared to the fourth quarter of 2021 in the Company’s key markets of North America, Europe, China, Japan and Korea.
Gentherm Medical revenue increased 1.6% year over year, primarily as a result of contributions from Dacheng Medical. Adjusting for the contribution from Dacheng and foreign currency translation, Medical revenues decreased 14.9%, due primarily to the reduction in capital spending in U.S. hospitals.
See the “Revenues by Product Category” table included below for additional detail.
Gross margin rate was 20.3% in the current-year period versus 27.1% in the prior-year period, primarily as a result of an impairment charge related to the exit of the non-automotive electronics business, the acquired Alfmeier business having a lower gross margin rate relative to the Company’s organic business, wage and material inflation, as well as the negative impact from foreign currency translation. These were partially offset by cost recoveries from customers and fixed cost leverage from higher unit volume.
Net research and development expenses of $23.3 million in the 2022 fourth quarter increased $4.5 million, or 24.0% over the prior-year period, primarily as a result of the additional expenses from the Alfmeier business and increased investments in ClimateSense® and battery performance solutions.
Selling, general and administrative expenses of $36.6 million in the 2022 fourth quarter increased $10.1 million, or 38.3%, versus the prior-year period. The year-over-year increase was primarily driven by $4.3 million of expenses associated with the Alfmeier and Dacheng acquisitions and additional expenses from the acquired businesses, partially offset by lower incentive compensation.
Acquisition expenses of $4.3 million in the current-year period were $4.1 million higher than the prior-year period as a result of expenses associated with the Alfmeier and Dacheng acquisitions. Restructuring expenses of $0.08 million in the current-year period were $0.15 million lower than the prior-year period. The Company recorded impairment charges of $15.7 million for write downs of inventory, intangible assets and property and equipment related to the exit of the non-Automotive electronic business in the current-year period.
As described more fully in the “Reconciliation of Net (Loss) Income to Adjusted EBITDA” table included below, the Company recorded Adjusted EBITDA of $38.2 million in the 2022 fourth quarter compared with $30.9 million in the prior-year period, an increase of $7.2 million or 23.4%.
|
|
Income tax benefit in the 2022 fourth quarter was $0.1 million, as compared with an expense of $2.5 million in the prior-year period.
GAAP diluted loss per share for the fourth quarter of 2022 was $(0.13) compared with $0.60 for the prior-year period. Adjusted diluted earnings per share, excluding impairment of intangible assets and property and equipment, non-cash purchasing accounting impact, acquisition and divestiture expenses and unrealized currency loss (see table herein), was $0.47. Adjusted diluted earnings per share in the prior-year period was $0.61.
2022 Full Year Financial Review
For full-year 2022, the Company reported product revenues of $1,204.7 million, a 15.2% increase over the prior year. Excluding the impact of foreign currency translation and contributions from acquisitions, product revenues increased 10.6% year over year.
In the Automotive segment, 2022 full-year revenue was $1,161.6 million, a 15.6% increase compared to the prior year. Revenue increased in all product categories except Electronics and Automotive Cables. Adjusting for foreign currency translation and the impact of the Alfmeier acquisition, organic Automotive revenue increased 11.1% year over year. According to IHS Markit's mid-February 2023 report for full-year 2022, actual light vehicle production increased 4.7% compared to full-year 2021 in the Company’s key markets of North America, Europe, China, Japan and Korea.
The Medical segment revenue was $43.0 million for full-year 2022, a 3.7% increase compared to the prior year. Adjusting for the contribution from Dacheng and foreign currency translation, Medical revenues decreased 1.9%, due primarily to the reduction in capital spending in U.S. hospitals.
Gross margin rate was 22.7% in 2022, a 630-basis point decrease from 2021, primarily as a result of wage and material inflation, the negative impact from industry-wide supply chain disruptions, the negative impact from foreign currency translation, the acquired Alfmeier business having a lower gross margin rate relative to the Company’s organic business, as well as an impairment charge related to the exit of the non-automotive electronics business. These were partially offset by fixed cost leverage from higher unit volume and cost recoveries from customers.
Net research and development expenses of $85.7 million in 2022 increased 14.0% primarily as a result of the additional expenses from the Alfmeier business and increased investments in ClimateSense® and battery performance solutions.
Selling, general and administrative expenses of $132.7 million in 2022 increased $23.1 million, or 21.1%, versus the prior-year period. The year-over-year increase was primarily driven by $18.8 million of expenses associated with the Alfmeier and Dacheng acquisitions and additional expenses from the acquired businesses, partially offset by lower incentive compensation.
Acquisition expenses of $22.6 million in 2022 were $21.4 million higher than the prior year as a result of expenses associated with the Alfmeier and Dacheng acquisitions as previously noted in SG&A expenses and $3.8 million realized foreign currency loss. The Company incurred $0.6 million restructuring expenses in 2022, compared to $3.9 million in the prior-year period. The Company recorded impairment charges of $15.7 million for write downs of inventory, intangible assets and property and equipment related to the exit of the non-Automotive electronic business in 2022.
|
|
As described more fully in the “Reconciliation of Net (Loss) Income to Adjusted EBITDA” table included below, the Company recorded Adjusted EBITDA of $129.8 million in 2022 compared with $157.0 million in the prior year, a decrease of $27.2 million or 17.3%.
Income tax expense in 2022 was $13.9 million, as compared with $20.4 million in the prior year. The effective tax rate was 36.2% for 2022. This rate differed from the Federal statutory rate of 21%, primarily due to non-deductible expenses associated with the acquisitions as well as unfavorable geographic mix of earnings.
GAAP diluted earnings per share for full-year 2022 was $0.73, as compared with $2.79 for the prior year. Adjusted diluted earnings per share, excluding non-cash purchase accounting impact, unrealized currency loss, restructuring expenses and other impacts (see table herein), was $1.82. Adjusted diluted earnings per share in the prior year was $3.01.
For comparison to the 2023 guidance, the Company is providing the proforma* 2022 Product Revenues and Adjusted EBITDA margin to include the results of Alfmeier from January 1st, 2022. In addition, starting with our 2023 reporting, the Company will exclude the impact of non-cash stock-based compensation from the Adjusted EBITDA results. The table below illustrates how both the 2022 results and 2022 proforma* would have been had the Company made this adjustment in 2022.
|
|
2022 |
|
|
2022 Pro forma* |
|
||
Product Revenue |
|
$1.204B |
|
|
$1.348B |
|
||
Adjusted EBITDA Margin excluding the impact of non-cash stock-based compensation |
|
|
11.4 |
% |
|
|
10.4 |
% |
Adjusted EBITDA Margin as reported |
|
|
10.8 |
% |
|
|
9.8 |
% |
*Unaudited proforma information is provided for illustrative purposes only and should be read in conjunction with the consolidated financial statements to better facilitate the assessment and measurement of the Company's operating performance. Such information is not, and should not be assumed to be, an indication of the actual results of the combined company that would have been achieved or may be achieved in the future.
Guidance
The Company is providing the following guidance for full-year 2023:
|
|
Strategic Update and 2026 Outlook
During today’s webcast, the company will provide a strategic update that outlines the company’s strategic imperatives in the mid-term. The Company’s strategy includes:
In addition, Gentherm is providing the following 2026 outlook:
Webcast and Conference Call
As previously announced, Gentherm will conduct a live audio webcast with a presentation from 8:00 AM – 10:00 AM Eastern Time to review these results and provide a strategic update. The live webcast and one-year archived replay of the call can be accessed on the Events page of the Investor section of Gentherm's website at www.gentherm.com.
The dial-in number for the call is 1-877-407-4018 (callers in the U.S.) or +1-201-689-8471 (callers outside this U.S.). The passcode for the live call is 13736190.
A telephonic replay will be available at approximately two hours after the call until 11:59 PM Eastern Time on March 8, 2023. The replay can be accessed by dialing 1-844-512-2921 (callers in the U.S.), or +1-412-317-6671 (callers outside the U.S.). The passcode for the replay is 13736190.
Investor Relations Contact
Yijing Brentano
investors@gentherm.com
248.308.1702
Media Contact
Melissa Fischer
media@gentherm.com
248.289.9702
|
|
About Gentherm
Gentherm (NASDAQ: THRM) is the global market leader of innovative thermal management and pneumatic comfort technologies for the automotive industry. Automotive products include variable temperature Climate Control Seats, heated automotive interior systems (including heated seats, steering wheels, armrests and other components), battery performance solutions, cable systems, lumbar and massage comfort solutions, valve system technologies, and other electronic devices. Medical products include patient temperature management systems. The Company is also developing a number of new technologies and products that will help enable improvements to existing products and to create new product applications for existing and new markets. Gentherm has more than 14,000 employees in facilities in the United States, Germany, China, Czech Republic, Hungary, Japan, Malta, Mexico, North Macedonia, South Korea, United Kingdom, Ukraine, and Vietnam. For more information, go to www.gentherm.com.
Forward-Looking Statements
Except for historical information contained herein, statements in this release are forward-looking statements that are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements represent Gentherm Incorporated's goals, beliefs, plans and expectations about its prospects for the future and other future events. The forward-looking statements included in this release are made as of the date hereof or as of the date specified herein and are based on management's reasonable expectations and beliefs. Such statements are subject to a number of important assumptions, significant risks and uncertainties (some of which are beyond our control) and other factors that may cause actual results or performance to differ materially from that described in or indicated by the forward-looking statements, including but not limited to:
|
|
The foregoing risks should be read in conjunction with the Company's filings with the Securities and Exchange Commission (the “SEC”), including “Risk Factors,” in its most recent Annual Report on Form 10-K and subsequent SEC filings, for a discussion of these and other risks and uncertainties. In addition, with reasonable frequency, we have entered into business combinations, acquisitions, divestitures, strategic investments and other significant transactions. Such forward-looking statements do not include the potential impact of any such transactions that may be completed after the date hereof, each of which may present material risks to the Company’s future business and financial results.
Except as required by law, the Company expressly disclaims any obligation or undertaking to update any forward-looking statements to reflect any change in its expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based.
|
|
GENTHERM INCORPORATED
CONSOLIDATED STATEMENTS OF (LOSS) INCOME
(In thousands, except per share data)
(Unaudited)
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Product revenues |
|
$ |
343,322 |
|
|
$ |
248,226 |
|
|
$ |
1,204,656 |
|
|
$ |
1,046,150 |
|
Cost of sales |
|
|
273,514 |
|
|
|
180,864 |
|
|
|
931,006 |
|
|
|
742,519 |
|
Gross margin |
|
|
69,808 |
|
|
|
67,362 |
|
|
|
273,650 |
|
|
|
303,631 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net research and development expenses |
|
|
23,297 |
|
|
|
18,794 |
|
|
|
85,722 |
|
|
|
75,214 |
|
Selling, general and administrative expenses |
|
|
36,584 |
|
|
|
26,461 |
|
|
|
132,693 |
|
|
|
109,554 |
|
Impairment of intangible assets and property and equipment |
|
|
6,291 |
|
|
|
— |
|
|
|
6,291 |
|
|
|
— |
|
Restructuring expenses |
|
|
76 |
|
|
|
226 |
|
|
|
637 |
|
|
|
3,857 |
|
Total operating expenses |
|
|
66,248 |
|
|
|
45,481 |
|
|
|
225,343 |
|
|
|
188,625 |
|
Operating income |
|
|
3,560 |
|
|
|
21,881 |
|
|
|
48,307 |
|
|
|
115,006 |
|
Interest expense, net |
|
|
(3,009 |
) |
|
|
(574 |
) |
|
|
(4,294 |
) |
|
|
(2,758 |
) |
Foreign currency (loss) gain |
|
|
(5,262 |
) |
|
|
1,096 |
|
|
|
(6,778 |
) |
|
|
1,487 |
|
Other income |
|
|
449 |
|
|
|
104 |
|
|
|
1,147 |
|
|
|
117 |
|
(Loss) earnings before income tax |
|
|
(4,262 |
) |
|
|
22,507 |
|
|
|
38,382 |
|
|
|
113,852 |
|
Income tax (benefit) expense |
|
|
(57 |
) |
|
|
2,459 |
|
|
|
13,941 |
|
|
|
20,418 |
|
Net (loss) income |
|
$ |
(4,205 |
) |
|
$ |
20,048 |
|
|
$ |
24,441 |
|
|
$ |
93,434 |
|
Basic (loss) earnings per share |
|
$ |
(0.13 |
) |
|
$ |
0.61 |
|
|
$ |
0.74 |
|
|
$ |
2.82 |
|
Diluted (loss) earnings per share |
|
$ |
(0.13 |
) |
|
$ |
0.60 |
|
|
$ |
0.73 |
|
|
$ |
2.79 |
|
Weighted average number of shares – basic |
|
|
33,186 |
|
|
|
33,119 |
|
|
|
33,126 |
|
|
|
33,086 |
|
Weighted average number of shares – diluted |
|
|
33,186 |
|
|
|
33,569 |
|
|
|
33,503 |
|
|
|
33,510 |
|
|
|
GENTHERM INCORPORATED
REVENUE BY PRODUCT CATEGORY AND RECONCILIATION OF FOREIGN CURRENCY TRANSLATION IMPACT
(In thousands)
(Unaudited)
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||||||||
|
|
2022 |
|
|
2021 |
|
% Change |
|
|
2022 |
|
|
2021 |
|
% Change |
|
||||||
Climate Control Seat (CCS) |
|
$ |
114,765 |
|
|
$ |
96,423 |
|
|
19.0 |
% |
|
$ |
426,046 |
|
|
$ |
393,816 |
|
|
8.2 |
% |
Seat Heaters |
|
|
73,603 |
|
|
|
61,953 |
|
|
18.8 |
% |
|
|
283,970 |
|
|
|
270,054 |
|
|
5.2 |
% |
Steering Wheel Heaters |
|
|
31,780 |
|
|
|
22,357 |
|
|
42.1 |
% |
|
|
120,949 |
|
|
|
102,496 |
|
|
18.0 |
% |
Automotive Cables |
|
|
17,300 |
|
|
|
17,428 |
|
|
(0.7 |
)% |
|
|
76,962 |
|
|
|
84,114 |
|
|
(8.5 |
)% |
Battery Performance Solutions (BPS) |
|
|
16,512 |
|
|
|
17,329 |
|
|
(4.7 |
)% |
|
|
71,907 |
|
|
|
69,594 |
|
|
3.3 |
% |
Electronics |
|
|
10,916 |
|
|
|
10,324 |
|
|
5.7 |
% |
|
|
44,106 |
|
|
|
51,648 |
|
|
(14.6 |
)% |
Lumbar and Massage Comfort Solutions (a) |
|
|
34,240 |
|
|
|
— |
|
|
100.0 |
% |
|
|
56,980 |
|
|
|
— |
|
|
100.0 |
% |
Valve System Technologies (a) |
|
|
23,438 |
|
|
|
— |
|
|
100.0 |
% |
|
|
41,980 |
|
|
|
— |
|
|
100.0 |
% |
Other Automotive |
|
|
9,492 |
|
|
|
11,316 |
|
|
(16.1 |
)% |
|
|
38,716 |
|
|
|
32,911 |
|
|
17.6 |
% |
Subtotal Automotive segment |
|
|
332,046 |
|
|
|
237,130 |
|
|
40.0 |
% |
|
|
1,161,616 |
|
|
|
1,004,633 |
|
|
15.6 |
% |
Medical segment (b) |
|
|
11,276 |
|
|
|
11,096 |
|
|
1.6 |
% |
|
|
43,040 |
|
|
|
41,517 |
|
|
3.7 |
% |
Total Company |
|
$ |
343,322 |
|
|
$ |
248,226 |
|
|
38.3 |
% |
|
$ |
1,204,656 |
|
|
$ |
1,046,150 |
|
|
15.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Foreign currency translation impact (c) |
|
|
(16,500 |
) |
|
|
— |
|
|
|
|
|
(55,109 |
) |
|
|
— |
|
|
|
||
Total Company, excluding foreign |
|
$ |
359,822 |
|
|
$ |
251,204 |
|
|
43.2 |
% |
|
$ |
1,259,765 |
|
|
$ |
1,024,304 |
|
|
23.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(a) Represents product revenues from Alfmeier since the acquisition date of August 1, 2022. |
|
|||||||||||||||||||||
(b) Includes product revenues of $2,128 and $3,362 for the three and twelve months ended December 31, 2022, respectively, from Dacheng since the acquisition date of July 13, 2022. |
|
|||||||||||||||||||||
(c) Foreign currency translation impacts for the Automotive segment and Medical segment were $(16,200) and $(300), respectively, for the three months ended December 31, 2022. Foreign currency translation impacts for the Automotive segment and Medical segment were $(53,800) and $(1,309), respectively, for the twelve months ended December 31, 2022. |
|
|||||||||||||||||||||
|
|
GENTHERM INCORPORATED
RECONCILIATION OF NET (LOSS) INCOME TO ADJUSTED EBITDA
(In thousands)
(Unaudited)
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Net (loss) income |
|
$ |
(4,205 |
) |
|
$ |
20,048 |
|
|
$ |
24,441 |
|
|
$ |
93,434 |
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
|
13,779 |
|
|
|
9,261 |
|
|
|
44,038 |
|
|
|
38,443 |
|
Income tax (benefit) expense |
|
|
(57 |
) |
|
|
2,459 |
|
|
|
13,941 |
|
|
|
20,418 |
|
Interest expense, net (a) |
|
|
3,009 |
|
|
|
574 |
|
|
|
4,294 |
|
|
|
2,758 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Restructuring expense |
|
|
76 |
|
|
|
226 |
|
|
|
637 |
|
|
|
3,857 |
|
Unrealized currency loss (gain) |
|
|
5,678 |
|
|
|
(1,791 |
) |
|
|
4,646 |
|
|
|
(3,136 |
) |
Acquisition expenses (b)(c) |
|
|
4,261 |
|
|
|
155 |
|
|
|
22,618 |
|
|
|
1,178 |
|
Impairment of intangible assets and property and equipment |
|
|
15,669 |
|
|
|
— |
|
|
|
15,669 |
|
|
|
— |
|
Other |
|
|
(32 |
) |
|
|
— |
|
|
|
(515 |
) |
|
|
— |
|
Adjusted EBITDA |
|
$ |
38,178 |
|
|
$ |
30,932 |
|
|
$ |
129,769 |
|
|
$ |
156,952 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Product revenues |
|
$ |
343,322 |
|
|
$ |
248,226 |
|
|
$ |
1,204,656 |
|
|
$ |
1,046,150 |
|
Adjusted EBITDA Margin |
|
|
11.1 |
% |
|
|
12.5 |
% |
|
|
10.8 |
% |
|
|
15.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(a) Includes $274 and $2,772 of interest income for the three and twelve months ended December 31, 2022, respectively, related to mark-to-market adjustment of our floating-to-fixed interest rate swap agreement with a notional amount of $100,000. |
|
|||||||||||||||
(b) Includes realized foreign currency loss of $0 and $3,806 for the three and twelve months ended December 31, 2022, respectively, related to foreign currency forward contracts used to hedge the foreign currency risk associated with the forecasted purchase of Alfmeier. |
|
|||||||||||||||
(c) Includes compensation expense of $(341) and $750 for the three and twelve months ended December 31, 2022, respectively, related to accruals for Dacheng contingent payments that were negotiated with seller as part of the Dacheng acquisition. These contingent payments are expected to be paid upon the achievement of certain performance metrics and continued employment of the former majority shareholder of Dacheng. |
|
|||||||||||||||
|
|
|
|
Year Ended |
|
|
|
|
2022 |
|
|
Adjusted EBITDA |
|
$ |
129,769 |
|
Non-cash stock-based compensation |
|
|
7,393 |
|
Adjusted EBITDA excluding non-cash stock-based compensation |
|
$ |
137,162 |
|
Adjusted EBITDA Margin excluding non-cash stock-based compensation |
|
|
11.4 |
% |
|
|
|
|
|
|
|
Year Ended |
|
|
|
|
2022 |
|
|
Adjusted EBITDA excluding non-cash stock-based compensation |
|
$ |
137,162 |
|
Pro forma EBITDA impact of Alfmeier acquisition |
|
|
2,565 |
|
Pro forma adjusted EBITDA excluding non-cash stock-based compensation |
|
$ |
139,727 |
|
Pro forma adjusted EBITDA Margin excluding non-cash stock-based compensation |
|
|
10.4 |
% |
|
|
|
|
|
|
|
Year Ended |
|
|
|
|
2022 |
|
|
Product revenues |
|
$ |
1,204,656 |
|
Pro forma revenue impact of Alfmeier acquisition |
|
|
143,639 |
|
Pro forma product revenues |
|
$ |
1,348,295 |
|
Use of Non-GAAP Financial Measures
In addition to the results reported in accordance with GAAP throughout this release, the Company has provided here or elsewhere information regarding adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”), Adjusted EBITDA margin, adjusted earnings per share (“Adjusted earnings per share” or “Adjusted EPS”), free cash flow, Net Debt, organic revenue, revenue excluding acquired businesses and foreign currency translation, revenue excluding foreign currency translation, adjusted operating expenses, pro forma product revenues, Adjusted EBITDA excluding non-cash stock-based compensation, Adjusted EBITDA margin excluding non-cash stock-based compensation, pro forma adjusted EBITDA excluding non-cash stock-based compensation and pro forma adjusted EBITDA margin excluding non-cash stock-based compensation, each a non-GAAP financial measure. The Company defines Adjusted EBITDA as (losses) earnings before interest, taxes, depreciation and amortization, deferred financing cost amortization, and other gains and losses not reflective of the Company’s ongoing operations and related tax effects including transaction expenses, debt retirement expenses, impairment of assets held for sale, gain or loss on sale of business, restructuring expense, unrealized currency gain or loss and unrealized revaluation of derivatives. The Company defines Adjusted EBITDA margin as Adjusted EBITDA divided by product revenues. The Company defines Adjusted EPS as (losses) earnings adjusted by gains and losses not reflective of the Company’s ongoing operations and related tax effects including transaction expenses, debt retirement expenses, impairment of assets held for sale, gain or loss on sale of business, restructuring expense, unrealized currency gain or loss and unrealized revaluation of derivatives. The Company defines Free Cash Flow as Net cash (used in) provided by operating activities less Purchases of property and equipment. The Company defines Net Debt as the principal amount of all Consolidated Funded Indebtedness (as defined in the Credit Agreement) less cash and cash equivalents. The Company defines organic revenue as revenue, excluding revenue from acquired businesses. Note that in recent prior periods, the Company used organic revenue instead to be revenue excluding foreign currency translation (see below). The Company defines revenue excluding acquired businesses and foreign currency translation as revenue, excluding the revenue from acquired businesses and the estimated effects of foreign currency exchange on revenue by translating actual revenue using the prior period foreign currency exchange rates. The Company defines revenue excluding
|
|
foreign currency translation as revenue, excluding the estimated effects of foreign currency exchange on revenue by translating actual revenue using the prior period foreign currency exchange rates. The Company defines adjusted operating expenses as operating expenses excluding impairment of intangible assets and property and equipment, restructuring, acquisition and divestiture expenses The Company defines pro forma product revenues as product revenues including the full year product revenues of Alfmeier. The Company defines Adjusted EBITDA excluding non-cash stock-based compensation as Adjusted EBITDA, as defined above, excluding non-cash stock-based compensation expenses. The Company defines Adjusted EBITDA margin excluding non-cash stock-based compensation as Adjusted EBITDA excluding non-cash stock-based compensation, as defined above, divided by product revenues. The Company defines pro forma Adjusted EBITDA excluding non-cash stock-based compensation as Adjusted EBITDA excluding non-cash stock-based compensation, as defined above, including the full year results of Alfmeier. The Company defines pro forma adjusted EBITDA margin excluding non-cash stock-based compensation as pro forma adjusted EBITDA excluding non-cash stock-based compensation, as defined above, divided by pro forma product revenues.
The Company’s reconciliations are included in this release or can be found in the supplemental materials furnished as Exhibit 99.2 to the Company’s Form 8-K dated February 22, 2023.
In evaluating its business, the Company considers and uses Free Cash Flow and Net Debt as supplemental measures of its liquidity and the other non-GAAP financial measures as supplemental measures of its operating performance. Management provides such non-GAAP financial measures so that investors will have the same financial information that management uses with the belief that it will assist investors in properly assessing the Company's performance on a period-over-period basis by excluding matters not indicative of the Company’s ongoing operating or liquidity results. In evaluating our non-GAAP financial measures, you should be aware that in the future we may incur revenues, expenses, and cash and non-cash obligations that are the same as or similar to some of the adjustments in our presentation of non-GAAP financial measures. Our presentation of non-GAAP financial measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. There also can be no assurance that we will not modify the presentation of our non-GAAP financial measures in the future, and any such modification may be material. Other companies in our industry may define and calculate these non-GAAP financial measures differently than we do and those calculations may not be comparable to our metrics. These non-GAAP measures have limitations as analytical tools, and when assessing the Company's operating performance or liquidity, investors should not consider these non-GAAP measures in isolation, or as a substitute for net (loss) income, revenue or other consolidated (loss) income statement or cash flow statement data prepared in accordance with GAAP.
Non-GAAP measures referenced in this release and other public communications may include estimates of future Adjusted EBITDA excluding non-cash stock-based compensation, Adjusted EBITDA margin excluding non-cash stock- based compensation and Adjusted EPS. Such forward-looking non-GAAP measures may differ significantly from the corresponding GAAP measures, due to tax expense, interest expense, and/or estimates of certain other matters that may not be indicative of the Company’s ongoing operating results some or all of which management has not quantified for the future periods.
|
|
GENTHERM INCORPORATED
ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER SHARE
(In thousands, except per share data)
(Unaudited)
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Net (loss) income |
|
$ |
(4,205 |
) |
|
$ |
20,048 |
|
|
$ |
24,441 |
|
|
$ |
93,434 |
|
Non-cash purchase accounting impact |
|
|
3,369 |
|
|
|
2,085 |
|
|
|
9,795 |
|
|
|
8,326 |
|
Restructuring expenses |
|
|
76 |
|
|
|
226 |
|
|
|
637 |
|
|
|
3,857 |
|
Unrealized currency loss (gain) |
|
|
5,678 |
|
|
|
(1,791 |
) |
|
|
4,646 |
|
|
|
(3,136 |
) |
Acquisition expenses(a)(b) |
|
|
4,261 |
|
|
|
155 |
|
|
|
22,618 |
|
|
|
1,178 |
|
Impairment of intangible assets and property and equipment |
|
|
15,669 |
|
|
|
— |
|
|
|
15,669 |
|
|
|
— |
|
Other |
|
|
(32 |
) |
|
|
— |
|
|
|
(515 |
) |
|
|
— |
|
Tax effect of above |
|
|
(9,185 |
) |
|
|
(339 |
) |
|
|
(16,205 |
) |
|
|
(2,896 |
) |
Adjusted net income |
|
$ |
15,631 |
|
|
$ |
20,384 |
|
|
$ |
61,086 |
|
|
$ |
100,763 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average shares outstanding (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
33,186 |
|
|
|
33,119 |
|
|
|
33,126 |
|
|
|
33,086 |
|
Diluted |
|
|
33,186 |
|
|
|
33,569 |
|
|
|
33,503 |
|
|
|
33,510 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(Loss) earnings per share, as reported: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
(0.13 |
) |
|
$ |
0.61 |
|
|
$ |
0.74 |
|
|
$ |
2.82 |
|
Diluted |
|
$ |
(0.13 |
) |
|
$ |
0.60 |
|
|
$ |
0.73 |
|
|
$ |
2.79 |
|
Adjusted earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.47 |
|
|
$ |
0.62 |
|
|
$ |
1.84 |
|
|
$ |
3.05 |
|
Diluted |
|
$ |
0.47 |
|
|
$ |
0.61 |
|
|
$ |
1.82 |
|
|
$ |
3.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(a) Includes realized foreign currency loss of $0 and $3,806 for the three and twelve months ended December 31, 2022, respectively, related to foreign currency forward contracts used to hedge the foreign currency risk associated with the forecasted purchase of Alfmeier. |
|
|||||||||||||||
(b) Includes compensation expense of $(341) and $750 for the three and twelve months ended December 31, 2022, respectively, related to accruals for Dacheng contingent payments that were negotiated with seller as part of the Dacheng acquisition. These contingent payments are expected to be paid upon the achievement of certain performance metrics and continued employment of the former majority shareholder of Dacheng. |
|
|||||||||||||||
|
|
GENTHERM INCORPORATED
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
(Unaudited)
|
|
December 31, |
|
|||||
|
|
2022 |
|
|
2021 |
|
||
ASSETS |
|
|
|
|
|
|
||
Current Assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
153,891 |
|
|
$ |
190,606 |
|
Accounts receivable, net |
|
|
247,131 |
|
|
|
182,987 |
|
Inventory, net |
|
|
218,248 |
|
|
|
159,477 |
|
Other current assets |
|
|
64,597 |
|
|
|
32,775 |
|
Total current assets |
|
|
683,867 |
|
|
|
565,845 |
|
Property and equipment, net |
|
|
244,480 |
|
|
|
155,270 |
|
Goodwill |
|
|
119,774 |
|
|
|
66,033 |
|
Other intangible assets, net |
|
|
73,933 |
|
|
|
37,554 |
|
Operating lease right-of-use assets |
|
|
29,945 |
|
|
|
24,387 |
|
Deferred income tax assets |
|
|
69,840 |
|
|
|
69,630 |
|
Other non-current assets |
|
|
17,461 |
|
|
|
16,624 |
|
Total assets |
|
$ |
1,239,300 |
|
|
$ |
935,343 |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
||
Current Liabilities: |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
182,225 |
|
|
$ |
122,727 |
|
Current lease liabilities |
|
|
7,143 |
|
|
|
5,669 |
|
Current maturities of long-term debt |
|
|
2,443 |
|
|
|
2,500 |
|
Other current liabilities |
|
|
93,814 |
|
|
|
82,193 |
|
Total current liabilities |
|
|
285,625 |
|
|
|
213,089 |
|
Long-term debt, less current maturities |
|
|
232,653 |
|
|
|
36,250 |
|
Non-current lease liabilities |
|
|
20,538 |
|
|
|
19,789 |
|
Pension benefit obligation |
|
|
3,638 |
|
|
|
6,832 |
|
Other non-current liabilities |
|
|
24,573 |
|
|
|
5,577 |
|
Total liabilities |
|
$ |
567,027 |
|
|
$ |
281,537 |
|
Shareholders’ equity: |
|
|
|
|
|
|
||
Common Stock: |
|
|
|
|
|
|
||
No par value; 55,000,000 shares authorized 33,202,082 and 33,008,185 issued and outstanding at December 31, 2022 and December 31, 2021, respectively |
|
|
122,658 |
|
|
|
118,646 |
|
Paid-in capital |
|
|
5,447 |
|
|
|
5,866 |
|
Accumulated other comprehensive loss |
|
|
(46,489 |
) |
|
|
(36,922 |
) |
Accumulated earnings |
|
|
590,657 |
|
|
|
566,216 |
|
Total shareholders’ equity |
|
|
672,273 |
|
|
|
653,806 |
|
Total liabilities and shareholders’ equity |
|
$ |
1,239,300 |
|
|
$ |
935,343 |
|
|
|
GENTHERM INCORPORATED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
|
Year Ended December 31, |
|
|||||
|
|
2022 |
|
|
2021 |
|
||
Operating Activities: |
|
|
|
|
|
|
||
Net income |
|
$ |
24,441 |
|
|
$ |
93,434 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
44,394 |
|
|
|
38,780 |
|
Deferred income taxes |
|
|
(7,322 |
) |
|
|
(150 |
) |
Stock based compensation |
|
|
6,599 |
|
|
|
14,530 |
|
Loss on disposition of property and equipment |
|
|
771 |
|
|
|
973 |
|
Impairment of intangible assets and property and equipment |
|
|
6,291 |
|
|
|
— |
|
Provisions for inventory |
|
|
15,923 |
|
|
|
2,499 |
|
Other |
|
|
721 |
|
|
|
(271 |
) |
Changes in assets and liabilities: |
|
|
|
|
|
|
||
Accounts receivable, net |
|
|
(44,221 |
) |
|
|
25,099 |
|
Inventory |
|
|
(40,322 |
) |
|
|
(39,873 |
) |
Other assets |
|
|
(11,906 |
) |
|
|
10,307 |
|
Accounts payable |
|
|
28,314 |
|
|
|
8,166 |
|
Other liabilities |
|
|
(8,736 |
) |
|
|
(7,919 |
) |
Net cash provided by operating activities |
|
|
14,947 |
|
|
|
143,076 |
|
Investing Activities: |
|
|
|
|
|
|
||
Purchases of property and equipment |
|
|
(39,703 |
) |
|
|
(38,468 |
) |
Proceeds from the sale of patents and property and equipment |
|
|
248 |
|
|
|
22 |
|
Acquisition of businesses, net of cash acquired |
|
|
(205,487 |
) |
|
|
(2,827 |
) |
Proceeds from deferred purchase price of factored receivables |
|
|
5,538 |
|
|
|
— |
|
Cost of technology investments |
|
|
(495 |
) |
|
|
(7,557 |
) |
Net cash used in investing activities |
|
|
(239,899 |
) |
|
|
(41,273 |
) |
Financing Activities: |
|
|
|
|
|
|
||
Borrowings on debt |
|
|
207,000 |
|
|
|
— |
|
Repayments of debt |
|
|
(13,272 |
) |
|
|
(153,243 |
) |
Proceeds from the exercise of Common Stock options |
|
|
1,670 |
|
|
|
8,279 |
|
Taxes withheld and paid on employee's share-based payment awards |
|
|
(5,471 |
) |
|
|
(4,108 |
) |
Cash paid for the repurchase of Common Stock |
|
|
— |
|
|
|
(20,000 |
) |
Acquisition contingent consideration payment |
|
|
— |
|
|
|
(69 |
) |
Net cash provided by (used in) financing activities |
|
|
189,927 |
|
|
|
(169,141 |
) |
Foreign currency effect |
|
|
(1,690 |
) |
|
|
(2,844 |
) |
Net (decrease) in cash and cash equivalents |
|
|
(36,715 |
) |
|
|
(77,739 |
) |
Cash and cash equivalents at beginning of period |
|
|
190,606 |
|
|
|
268,345 |
|
Cash and cash equivalents at end of period |
|
$ |
153,891 |
|
|
$ |
190,606 |
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
||
Cash paid for taxes |
|
$ |
21,645 |
|
|
$ |
14,857 |
|
Cash paid for interest |
|
$ |
6,338 |
|
|
$ |
2,378 |
|
Proprietary © Gentherm 2023 2022 Fourth Quarter & Full Year Results FEBRUARY 22, 2023 Exhibit 99.2
Forward-Looking Statement Proprietary © Gentherm 2023 Except for historical information contained herein, statements in this presentation are forward-looking statements that are made by Gentherm Incorporated (the “Company”) pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. All statements that address future operating, financial or business performance or strategies or expectations are forward-looking statements. The forward-looking statements included in this presentation are made as of the date specified herein and are based on management's reasonable expectations and beliefs. In making these statements we rely on assumptions and analysis based on our experience and perception of historical trends, current conditions and expected future developments, as well as other factors we consider appropriate under the circumstances. Except as required by law, the Company expressly disclaims any obligation or undertaking to update any forward-looking statements to reflect any change in its strategies or expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based. The forward-looking statements are subject to a number of important assumptions, risks, uncertainties and other factors that may cause actual results or performance to differ materially from that expressed or implied by such statements. For a discussion of these risks and uncertainties and other factors, please see the Company’s most recent Annual Report on Form 10-K and subsequent filings with the Securities and Exchange Commission (the “SEC”), including “Risk Factors.” In addition, the business outlook discussed in this presentation does not include the potential impact of any business combinations, acquisitions, divestitures, strategic investments and other significant transactions that may be completed after the date hereof, each of which may present material risks to the Company’s future business and financial results.
Use of Non-GAAP Financial Measures* Proprietary © Gentherm 2023 In addition to the results reported herein in accordance with GAAP, the Company has provided here or may discuss on the related conference call Adjusted Operating Expense, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted EBITDA excluding non-cash stock-based compensation, Adjusted EBITDA margin excluding non-cash stock-based compensation, Adjusted EPS, Free Cash Flow, Net Debt, organic revenue, revenue excluding acquired businesses and foreign currency translation, revenue excluding foreign currency translation, and gross margin rate excluding acquired businesses and pro forma product revenues, each a non-GAAP financial measure. Starting with 2023, the Company will exclude the impact of non-cash stock-based compensation from its definition of Adjusted EBITDA and Adjusted EBITDA margin. Forward-looking references to Adjusted EBITDA and Adjusted EBITDA margin herein exclude the impact of stock-based compensation as newly defined. References to Adjusted EBITDA and Adjusted EBITDA margin for prior periods have not been recast and include the impact of non-cash stock-based compensation. See the Company’s earnings release dated February 22, 2023, for the definitions of each non-GAAP financial measure, information regarding why the Company utilizes such non-GAAP measures as supplemental measures of performance or liquidity, and their limitations, and for certain reconciliations of GAAP to non-GAAP historical financial measures. * See Appendix for certain reconciliations of GAAP to non-GAAP historical financial measures.
2022 Highlights Proprietary © Gentherm 2023 4 Strong execution despite challenging environment; outpacing market 02 Record company revenue 01 Significantly outperformed the automotive market 03 Completed acquisitions of Alfmeier and Dacheng Medical; integration and synergy ahead of plan $1.8B in Automotive new business awards including 3 full quarters of Alfmeier Grew content per vehicle with innovative proprietary ClimateSense® and thin foil cell connecting solution Disciplined cost management led to lowest adjusted operating expense* as a percent of revenue * Operating Expense excluding the impairment of intangible assets and property and equipment, acquisition & restructuring costs
Fourth Quarter 2022 Highlights Proprietary © Gentherm 2023 5 Record revenue driven by accelerating adoption of thermal and pneumatic solutions with global OEMs $560M 20 Steering Wheel Heater awards across 7 OEMs 12 in Automotive new business awards Vehicle launches with 11 OEMs Expanded business with Stellantis with intelligent closed cabin neck conditioner and thermal electronics module Showcased thermal and pneumatic solutions at multiple OEM technology events Won Blanketrol award at University of Colorado Significant expansion of pneumatic lumbar and massage with VW Implemented Astopad patient warming system at Meijer Heart Hospital Multiple CCS® awards from: Ford | GM | Great Wall | Honda Hyundai | Li Auto | Tata | VW
Select Income Statement Data Proprietary © Gentherm 2023 6 2022 2021 2022 2021 Product Revenues $343,322 $248,226 $1,204,656 $1,046,150 Automotive 332,046 237,130 1,161,616 1,004,633 Medical 11,276 11,096 43,040 41,517 Gross Margin 69,808 67,362 273,650 303,631 Gross Margin % 20.3% 27.1% 22.7% 29.0% Operating Expenses 66,248 45,481 225,343 188,625 Operating Income 3,560 21,881 48,307 115,006 Adjusted EBITDA 38,178 30,932 129,769 156,952 Adjusted EBITDA Margin 11.1% 12.5% 10.8% 15.0% Diluted EPS - As Adjusted $0.47 $0.61 $1.82 $3.01 Three Months Ended December 31, Twelve Months Ended December 31, (Dollars in thousands, except per share data)
Select Balance Sheet Data Proprietary © Gentherm 2023 7 December 31, 2022 December 31, 2021 Cash and Cash Equivalents $153,891 $190,606 Total Assets 1,239,300 935,343 Debt 235,096 38,750 Current 2,443 2,500 Non-Current 232,653 36,250 Revolving LOC Availability 264,904 440,000 Total Liquidity 418,795 630,606 (Dollars in thousands)
2023 Guidance Proprietary © Gentherm 2023 8 2022 A 2022 Proforma 2023 E Product Revenue (1)(2) $1.2B $1.3B $1.45B - $1.55B Adjusted EBITDA Margin excluding non-cash stock-based compensation expenses (1)(2)(3)(4) 11.4% 10.4% 11.5% – 13.5% Adjusting EBITDA Margin as reported 10.8% 9.8% Effective Tax Rate 36% 28% - 32% Capital Expenditures $40M $46M $60M - $70M Based on the current forecast of customer orders, inflation and pricing recovery, and light vehicle production in the Company’s key markets growing at a low single-digit rate in 2023 versus 2022. The 2023 guidance is based on a full year average exchange rate of $1.05/Euro. Starting in 2023, the company will exclude the impact of non-cash stock-based compensation in its calculation of Adjusted EBITDA Margin. Unaudited proforma information is provided for illustrative purposes only and should be read in conjunction with the consolidated financial statements to better facilitate the assessment and measurement of the Company's operating performance. Such information is not, and should not be assumed to be, an indication of the actual results of the combined company that would have been achieved or may be achieved in the future. Due to the inherent difficulty of forecasting the timing and amount of certain items that would impact net income margin, such as foreign currency gains and losses, we are unable to reasonably estimate net income margin, the GAAP financial measure most directly comparable to Adjusted EBITDA margin. Accordingly, we are unable to provide a reconciliation of Adjusted EBITDA margin to net income margin with respect to the guidance provided.
Appendix Proprietary © Gentherm 2023
Reconciliation of Adjusted EBITDA and Adjusted EBITDA Margin Proprietary © Gentherm 2023 10 2022 2021 2022 2021 Net (Loss) Income $(4,205) $20,048 $24,441 $93,434 Add Back: Income Tax (Benefit) Expense (57) 2,459 13,941 20,418 Interest Expense 3,009 574 4,294 2,758 Depreciation and Amortization 13,779 9,261 44,038 38,443 Adjustments: Restructuring Expenses 76 226 637 3,857 Unrealized Currency Loss (Gain) 5,678 (1,791) 4,646 (3,136) Acquisition Expenses 4,261 155 22,618 1,178 Impairment of Intangible Assets and Property and Equipment 15,669 — 15,669 — Other (32) — (515) — Adjusted EBITDA $38,178 $30,932 $129,769 $156,952 Product Revenues $343,322 $248,226 $1,204,656 $1,046,150 Net Income Margin (1.2)% 8.1% 2.0% 8.9% Adjusted EBITDA Margin 11.1% 12.5% 10.8% 15.0% Three Months Ended December 31, Twelve Months Ended December 31, (Dollars in thousands)
Reconciliation of Adjusted EPS Proprietary © Gentherm 2023 11 2022 2021 2022 2021 Diluted EPS - As Reported $(0.13) $0.60 $0.73 $2.79 Acquisition Expenses 0.13 — 0.68 0.04 Non-Cash Purchase Accounting Impacts 0.10 0.06 0.29 0.25 Unrealized Currency Loss (Gain) 0.17 (0.05) 0.14 (0.09) Restructuring Expenses — 0.01 0.02 0.12 Impairment of Intangible Assets and Property and Equipment 0.47 — 0.47 — Other — — (0.02) — Tax Effect of Above (0.28) (0.01) (0.48) (0.09) Rounding 0.01 — (0.01) (0.01) Diluted EPS - As Adjusted $0.47 $0.61 $1.82 $3.01 Three Months Ended December 31, Twelve Months Ended December 31,