Press Release

Cooper Tire & Rubber Company Reports Second Quarter 2019 Results

Company Release - 7/29/2019 7:00 AM ET

FINDLAY, Ohio--(BUSINESS WIRE)-- Cooper Tire & Rubber Company (NYSE: CTB) today reported second quarter 2019 net income of $9 million, or diluted earnings per share of $0.18, compared with $15 million, or $0.30 per share, last year.

Second Quarter Highlights

  • Net sales decreased 2.8 percent to $679 million.
  • Unit volume decreased 4.9 percent compared to the second quarter of 2018.
  • Operating profit was $32 million, or 4.7 percent of net sales.
  • The company amended its bank credit facility to extend the term, increase capacity, and provide for refinancing of its upcoming bond maturity.

“Our second quarter operating profit margin improved sequentially from the first quarter, and the Americas segment delivered improved operating profit despite new and incremental tariffs this year,” said Cooper President & Chief Executive Officer Brad Hughes. “Our International segment was challenged by the ongoing decline within the new vehicle market in China and a weak replacement tire market in Europe. While we are not satisfied with the lower unit volume in the second quarter, our strategic initiatives are taking hold, and we are confident that they will contribute more meaningfully to unit volume growth in 2020.”

Consolidated Results

Cooper Tire

Q2 2019

($M)

Q2 2018

($M)

Change

Net Sales

$

679

 

$

698

 

(2.8

%)

Operating Profit

$

32

 

$

33

 

(3.3

%)

Operating Margin

4.7

%

4.7

%

ppts.

Second quarter net sales were $679 million compared with $698 million in the second quarter of 2018, a decrease of 2.8 percent. Net sales included $34 million of lower unit volume and $6 million of unfavorable foreign currency impact, which were partially offset by $21 million of favorable price and mix.

Operating profit was $32 million compared with $33 million in the second quarter of 2018. Negatively affecting the quarter was $13 million in costs related to new tariffs on products imported into the United States from China compared to the same period a year ago, as well as $2 million of restructuring costs related to Cooper Tire Europe's decision to cease light vehicle tire production at its Melksham, England facility. In addition, the quarter included $17 million of favorable price and mix, and $15 million of favorable raw material costs (excluding the new tariffs). The quarter also included unfavorable volume of $6 million, higher SG&A of $4 million, and increased product liability costs of $1 million. Other costs increased $7 million, primarily due to higher distribution costs, including the non-recurrence of the Albany tornado insurance recovery in 2018.

Cooper's second quarter raw material index decreased 1.2 percent compared to the second quarter of 2018. The raw material index increased sequentially from 160.4 in the first quarter of 2019 to 161.8 in the second quarter of 2019.

The effective tax rate for the second quarter was 38.7 percent compared with 12.6 percent for the same period the prior year. The tax rate for the second quarter of 2019 includes $2 million of discrete items related to the accrual of additional uncertain tax positions pertaining to previous years. The second quarter of 2018 included $1 million of net discrete tax items that favorably impacted the tax rate. The effective tax rate is based on forecasted annual earnings and tax rates for the various jurisdictions in which the company operates.

At the end of the second quarter, Cooper had $112 million in unrestricted cash and cash equivalents compared with $180 million at the end of the second quarter of 2018. Capital expenditures in the second quarter were $45 million compared with $38 million in the same period a year ago. Also, as of the end of the second quarter, the company had invested $49 million in its new joint venture with Sailun Vietnam.

On June 27, 2019, Cooper executed an amendment to its existing bank credit facility which extended the maturity date to June 27, 2024, and increased the borrowing capacity to $700 million. The amended agreement is comprised of a $500 million revolving credit facility and a new $200 million delayed draw term loan. The proceeds from the new term loan will be used primarily to retire existing 8 percent senior notes that mature in December of this year.

The company generated a return on invested capital, excluding the impact of the goodwill impairment charge in the fourth quarter of 2018, of 9.3 percent for the trailing four quarters.

Americas Tire Operations

Americas Tire Operations

Q2 2019

($M)

Q2 2018

($M)

Change

Net Sales

$

582

 

$

584

 

(0.4

%)

Operating Profit

$

47

 

$

40

 

15.6

%

Operating Margin

8.0

%

6.9

%

1.1

ppts.

Second quarter net sales in the Americas segment decreased 0.4 percent as a result of $22 million of lower unit volume, partially offset by $20 million of favorable price and mix. For the quarter, segment unit volume was down 3.8 percent compared to the same period a year ago.

Cooper’s second quarter total light vehicle tire shipments in the U.S. decreased 4.0 percent. The U.S. Tire Manufacturers Association (USTMA) reported that its member shipments of light vehicle tires in the U.S. were down 1.5 percent. Total industry shipments (including an estimate for non-USTMA members) increased 0.7 percent for the period.

Second quarter operating profit was $47 million, or 8.0 percent of net sales, compared with $40 million, or 6.9 percent of net sales, for the same period in 2018. Negatively affecting the quarter was $13 million in costs related to new tariffs on products imported into the U.S. from China compared to the same period a year ago. In addition, operating profit included $22 million of favorable price and mix, and $12 million of favorable raw material costs (excluding the new tariffs). The quarter also included $3 million of manufacturing improvements, $6 million of unfavorable SG&A costs, $5 million of lower unit volume, $1 million of higher product liability costs, and $5 million of higher other costs compared to the same period a year ago. Other costs increased primarily as a result of higher distribution costs, including the non-recurrence of the Albany tornado insurance recovery in 2018.

International Tire Operations

International Tire Operations

Q2 2019

($M)

Q2 2018

($M)

Change

Net Sales

$

139

 

$

168

 

(17.5

%)

Operating (Loss)/Profit

$

(1

)

$

6

 

(122.9

%)

Operating Margin

(0.9

%)

3.4

%

(4.3

) ppts.

Second quarter net sales in the International segment decreased 17.5 percent as a result of $25 million of lower unit volume and $6 million of unfavorable foreign currency impact, which were partially offset by $2 million of favorable price and mix. Segment unit volume decreased 15.1 percent, with unit volume declines in Asia and Europe driven in large part by a challenging new vehicle market in China and weakness in the European replacement tire business.

The segment's second quarter operating loss was $1 million compared with operating profit of $6 million in the second quarter of 2018. The decrease included charges of $2 million related to the Melksham, England restructuring. Additionally, the segment experienced $3 million of lower unit volume, $2 million of unfavorable price and mix, $3 million of higher manufacturing costs, and $1 million of higher other costs. These were partially offset by $3 million of lower raw material costs, and $1 million of lower SG&A costs.

Outlook

“Increased U.S. tariff costs and delayed timing of anticipated commercial truck tire price increases, as well as weakness in the China new vehicle and Europe replacement tire markets, are expected to impact the remainder of the year,” said Hughes. “The Americas segment, excluding TBR tariffs, is still generally in line with previous expectations. On a consolidated basis, we anticipate growth throughout the year in operating profit margin.”

Cooper is adjusting expectations for the full year as follows:

  • Given first half volume performance, and the lack of clarity regarding the China new vehicle market, Cooper no longer expects full year unit volume growth compared to 2018;
  • Improving operating profit margin throughout the year, with full year operating profit margin in line with 2018 reported margin of 5.9 percent;
  • Capital expenditures to range between $180 and $200 million. This does not include capital contributions related to Cooper’s pro rata share of its joint venture with Sailun Vietnam or other potential manufacturing footprint investments;
  • An effective tax rate, excluding significant discrete items, to range between 23 and 26 percent; and
  • Charges related to the Melksham, England restructuring to be in a range of $8 to $11 million.

2019 expectations include tariffs already in place, but do not include rate changes or additional tariffs that continue to be considered, but have not yet been imposed.

Second Quarter 2019 Conference Call Today at 10 a.m. Eastern

Management will discuss the financial and operating results for the second quarter, as well as the company’s business outlook, on a conference call for analysts and investors today at 10 a.m. EDT. The call may be accessed on the investor relations page of the company’s website at http://coopertire.com/Investors.aspx or at https://services.choruscall.com/links/ctb190729.html. Following the conference call, the webcast will be archived and available for 90 days at these websites.

A summary slide presentation of information related to the quarter is posted on the company's website at http://investors.coopertire.com/Quarterly-Results.

Forward-Looking Statements

This release contains what the company believes are “forward-looking statements,” as that term is defined under the Private Securities Litigation Reform Act of 1995, regarding projections, expectations or matters the company anticipates may happen with respect to the future performance of the industries in which it operates, the economies of the U.S. and other countries, or the performance of the company itself, which involve uncertainty and risk. Such forward-looking statements are generally, though not always, preceded by words such as “anticipates,” “expects,” “will,” “should,” “believes,” “projects,” “intends,” “plans,” “estimates,” and similar terms that connote a view to the future and are not merely recitations of historical fact. Such statements are made solely on the basis of the company’s current views and perceptions of future events, and there can be no assurance that such statements will prove to be true.

It is possible that actual results may differ materially from projections or expectations due to a variety of factors, including, but not limited to:

  • volatility in raw material and energy prices, including those of rubber, steel, petroleum-based products and natural gas or the unavailability of such raw materials or energy sources;
  • the failure of the company’s suppliers to timely deliver products or services in accordance with contract specifications;
  • changes to tariffs or trade agreements, or the imposition of new or increased tariffs or trade restrictions, imposed on tires, materials or manufacturing equipment which the company uses, including changes related to tariffs on tires, raw materials and tire manufacturing equipment imported into the U.S. from China or other countries;
  • changes in economic and business conditions in the world, including changes related to the United Kingdom’s decision to withdraw from the European Union;
  • the inability to obtain and maintain price increases to offset higher production, tariffs or material costs;
  • the impact of the recently enacted tax reform legislation;
  • increased competitive activity including actions by larger competitors or lower-cost producers;
  • the failure to achieve expected sales levels;
  • changes in the company’s customer or supplier relationships or distribution channels, including the write-off of outstanding accounts receivable or loss of particular business for competitive, credit, liquidity, bankruptcy, restructuring or other reasons;
  • the failure to develop technologies, processes or products needed to support consumer demand or changes in consumer behavior, including changes in sales channels;
  • the costs and timing of restructuring actions and impairments or other charges resulting from such actions, including the possible outcome of the recently announced decision to cease light vehicle tire production in the U.K., or from adverse industry, market or other developments;
  • consolidation or other cooperation by and among the company’s competitors or customers;
  • inaccurate assumptions used in developing the company’s strategic plan or operating plans, or the inability or failure to successfully implement such plans or to realize the anticipated savings or benefits from strategic actions;
  • risks relating to investments and acquisitions, including the failure to successfully integrate them into operations or their related financings may impact liquidity and capital resources;
  • the ultimate outcome of litigation brought against the company, including product liability claims, which could result in commitment of significant resources and time to defend and possible material damages against the company or other unfavorable outcomes;
  • a disruption in, or failure of, the company’s information technology systems, including those related to cybersecurity, could adversely affect the company’s business operations and financial performance;
  • government regulatory and legislative initiatives including environmental, healthcare, privacy and tax matters;
  • volatility in the capital and financial markets or changes to the credit markets and/or access to those markets;
  • changes in interest or foreign exchange rates or the benchmarks used for establishing the rates;
  • an adverse change in the company’s credit ratings, which could increase borrowing costs and/or hamper access to the credit markets;
  • failure to implement information technologies or related systems, including failure by the company to successfully implement ERP systems;
  • the risks associated with doing business outside of the U.S.;
  • technology advancements;
  • the inability to recover the costs to refresh existing products or develop and test new products or processes;
  • the impact of labor problems, including labor disruptions at the company, its joint ventures, or at one or more of its large customers or suppliers;
  • failure to attract or retain key personnel;
  • changes in pension expense and/or funding resulting from the company’s pension strategy, investment performance of the company’s pension plan assets and changes in discount rate or expected return on plan assets assumptions, or changes to related accounting regulations;
  • changes in the company’s relationship with its joint venture partners or suppliers, including any changes with respect to its former PCT joint venture’s production of TBR products;
  • the ability to find and develop alternative sources for products supplied by PCT;
  • a variety of factors, including market conditions, may affect the actual amount expended on stock repurchases; the company’s ability to consummate stock repurchases; changes in the company’s results of operations or financial conditions or strategic priorities may lead to a modification, suspension or cancellation of stock repurchases, which may occur at any time;
  • the inability to adequately protect the company’s intellectual property rights; and
  • the inability to use deferred tax assets.

It is not possible to foresee or identify all such factors. Any forward-looking statements in this release are based on certain assumptions and analyses made by the company in light of its experience and perception of historical trends, current conditions, expected future developments and other factors it believes are appropriate in the circumstances. Prospective investors are cautioned that any such statements are not a guarantee of future performance and actual results or developments may differ materially from those projected.

The company makes no commitment to update any forward-looking statement included herein or to disclose any facts, events or circumstances that may affect the accuracy of any forward-looking statement. Further information covering issues that could materially affect financial performance is contained in the company’s filings with the U.S. Securities and Exchange Commission (“SEC”).

Non-GAAP Financial Measures

This press release includes non-GAAP financial measures as defined under SEC rules. Non-GAAP financial measures should be considered in addition to, not as a substitute for, operating profit, net income, earnings per share or other financial measures prepared in accordance with generally accepted accounting principles (“GAAP”). The company’s methods of determining these non-GAAP financial measures may differ from the methods used by other companies for these or similar non-GAAP financial measures. Accordingly, these non-GAAP financial measures may not be comparable to measures used by other companies. As required by SEC rules, detailed reconciliations between the company’s GAAP and non-GAAP financial results are provided on the attached schedule. The company believes return on invested capital (“ROIC”) provides additional insight for analysts and investors in evaluating the company’s financial and operating performance. The company defines ROIC as the trailing four quarters’ after tax operating profit, exclusive of certain items affecting comparability of results from period to period and utilizing the company’s adjusted effective tax rate, divided by the total invested capital, which is the average of ending debt and equity for the last five quarters. The company believes ROIC is a useful measure of how effectively the company uses capital to generate profits.

About Cooper Tire & Rubber Company

Cooper Tire & Rubber Company (NYSE: CTB) is the parent company of a global family of companies that specializes in the design, manufacture, marketing and sale of passenger car, light truck, medium truck, motorcycle and racing tires. Cooper's headquarters is in Findlay, Ohio, with manufacturing, sales, distribution, technical and design operations within its family of companies located in more than one dozen countries around the world. For more information on Cooper, visit www.coopertire.com, www.facebook.com/coopertire or www.twitter.com/coopertire.

Cooper Tire & Rubber Company

Consolidated Statements of Operations

(Unaudited)

 

 

 

 

 

 

 

 

 

(Dollar amounts in thousands except per share amounts)

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2019

 

2018

 

2019

 

2018

Net sales

 

$

679,130

 

 

$

698,408

 

 

$

1,298,293

 

 

$

1,299,904

 

Cost of products sold

 

579,989

 

 

604,185

 

 

1,110,894

 

 

1,121,196

 

Gross profit

 

99,141

 

 

94,223

 

 

187,399

 

 

178,708

 

Selling, general and administrative expense

 

65,811

 

 

61,460

 

 

122,665

 

 

119,490

 

Restructuring expense

 

1,659

 

 

 

 

6,632

 

 

 

Operating profit

 

31,671

 

 

32,763

 

 

58,102

 

 

59,218

 

Interest expense

 

(7,810

)

 

(8,417

)

 

(16,123

)

 

(16,108

)

Interest income

 

1,999

 

 

1,988

 

 

5,379

 

 

4,303

 

Other pension and postretirement benefit expense

 

(9,288

)

 

(6,967

)

 

(18,650

)

 

(13,953

)

Other non-operating expense

 

(1,463

)

 

(1,391

)

 

(84

)

 

(3,050

)

Income before income taxes

 

15,109

 

 

17,976

 

 

28,624

 

 

30,410

 

Provision for income taxes

 

5,851

 

 

2,267

 

 

12,186

 

 

5,718

 

Net income

 

9,258

 

 

15,709

 

 

16,438

 

 

24,692

 

Net income attributable to noncontrolling shareholders' interests

 

437

 

 

701

 

 

637

 

 

1,400

 

Net income attributable to Cooper Tire & Rubber Company

 

$

8,821

 

 

$

15,008

 

 

$

15,801

 

 

$

23,292

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

Basic

 

$

0.18

 

 

$

0.30

 

 

$

0.32

 

 

$

0.46

 

Diluted

 

$

0.18

 

 

$

0.30

 

 

$

0.31

 

 

$

0.46

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (000s):

 

 

 

 

 

 

 

 

Basic

 

50,165

 

 

50,436

 

 

50,133

 

 

50,636

 

Diluted

 

50,362

 

 

50,590

 

 

50,370

 

 

50,883

 

 

 

 

 

 

 

 

 

 

Segment information:

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 

 

 

Americas Tire

 

$

582,307

 

 

$

584,412

 

 

$

1,097,243

 

 

$

1,069,804

 

International Tire

 

138,514

 

 

167,839

 

 

282,299

 

 

329,083

 

Eliminations

 

(41,691

)

 

(53,843

)

 

(81,249

)

 

(98,983

)

 

 

 

 

 

 

 

 

 

Operating profit (loss):

 

 

 

 

 

 

 

 

Americas Tire

 

$

46,814

 

 

$

40,480

 

 

$

85,603

 

 

$

71,715

 

International Tire

 

(1,296

)

 

5,652

 

 

(2,635

)

 

13,086

 

Unallocated corporate charges

 

(13,278

)

 

(13,705

)

 

(23,730

)

 

(25,670

)

Eliminations

 

(569

)

 

336

 

 

(1,136

)

 

87

 

Cooper Tire & Rubber Company

Condensed Consolidated Balance Sheets

(Unaudited)

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

 

 

June 30,

 

 

2019

 

2018

Assets

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

111,681

 

 

$

180,493

 

Notes receivable

 

4,175

 

 

24,022

 

Accounts receivable

 

616,974

 

 

582,524

 

Inventories

 

589,410

 

 

580,095

 

Other current assets

 

48,863

 

 

59,600

 

Total current assets

 

1,371,103

 

 

1,426,734

 

 

 

 

 

 

Property, plant and equipment, net

 

1,017,356

 

 

964,158

 

Operating lease right-of-use assets, net

 

93,183

 

 

 

Goodwill

 

18,851

 

 

53,960

 

Intangibles, net

 

115,937

 

 

125,979

 

Deferred income tax assets

 

27,246

 

 

54,006

 

Investment in joint venture

 

49,001

 

 

 

Other assets

 

11,396

 

 

7,942

 

Total assets

 

$

2,704,073

 

 

$

2,632,779

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

Current liabilities:

 

 

 

 

Notes payable

 

$

19,656

 

 

$

47,378

 

Accounts payable

 

267,851

 

 

240,506

 

Accrued liabilities

 

280,933

 

 

262,233

 

Income taxes payable

 

8,881

 

 

2,295

 

Current portion of long-term debt and finance leases

 

173,766

 

 

1,398

 

Total current liabilities

 

751,087

 

 

553,810

 

 

 

 

 

 

Long-term debt and finance leases

 

120,624

 

 

295,017

 

Noncurrent operating leases

 

67,214

 

 

 

Postretirement benefits other than pensions

 

234,782

 

 

255,527

 

Pension benefits

 

132,024

 

 

198,421

 

Other long-term liabilities

 

144,316

 

 

152,736

 

Total parent stockholders' equity

 

1,192,349

 

 

1,118,347

 

Noncontrolling shareholders' interests in consolidated subsidiaries

 

61,677

 

 

58,921

 

Total liabilities and equity

 

$

2,704,073

 

 

$

2,632,779

 

Cooper Tire & Rubber Company

Consolidated Statements of Cash Flows

(Unaudited)

 

(Dollar amounts in thousands)

 

 

 

 

 

 

Six Months Ended June 30,

 

 

2019

 

2018

Operating activities:

 

 

Net income

 

$

16,438

 

 

$

24,692

 

Adjustments to reconcile net income to net cash from operations:

 

 

 

 

Depreciation and amortization

 

74,347

 

 

73,587

 

Stock-based compensation

 

2,319

 

 

2,627

 

Change in LIFO inventory reserve

 

9,797

 

 

2,411

 

Amortization of unrecognized postretirement benefits

 

18,240

 

 

18,396

 

Changes in operating assets and liabilities:

 

 

 

 

Accounts and notes receivable

 

(68,786

)

 

(68,485

)

Inventories

 

(119,118

)

 

(74,104

)

Other current assets

 

(958

)

 

(12,572

)

Accounts payable

 

2,599

 

 

(12,622

)

Accrued liabilities

 

(30,482

)

 

(13,970

)

Other items

 

(3,560

)

 

(18,599

)

Net cash used in operating activities

 

(99,164

)

 

(78,639

)

Investing activities:

 

 

 

 

Additions to property, plant and equipment and capitalized software

 

(105,354

)

 

(97,759

)

Investment in joint venture

 

(49,001

)

 

 

Proceeds from the sale of assets

 

49

 

 

160

 

Net cash used in investing activities

 

(154,306

)

 

(97,599

)

Financing activities:

 

 

 

 

Net payments on short-term debt

 

4,721

 

 

10,718

 

Repayments of long-term debt and finance lease obligations

 

(989

)

 

(1,013

)

Payment of financing fees

 

(2,207

)

 

(1,230

)

Repurchase of common stock

 

 

 

(29,355

)

Payments of employee taxes withheld from share-based awards

 

(1,158

)

 

(1,894

)

Payment of dividends to Cooper Tire & Rubber Company stockholders

 

(10,529

)

 

(10,623

)

Issuance of common shares related to stock-based compensation

 

177

 

 

 

Excess tax benefits on stock-based compensation

 

 

 

270

 

Net cash used in financing activities

 

(9,985

)

 

(33,127

)

Effects of exchange rate changes on cash

 

601

 

 

1,344

 

Net change in cash, cash equivalents and restricted cash

 

(262,854

)

 

(208,021

)

Cash, cash equivalents and restricted cash at beginning of period

 

378,246

 

 

392,306

 

Cash, cash equivalents and restricted cash at end of period

 

$

115,392

 

 

$

184,285

 

 

 

 

 

 

Unrestricted Cash and cash equivalents

 

$

111,681

 

 

$

180,493

 

Restricted cash included in Other current assets

 

2,211

 

 

1,702

 

Restricted cash included in Other assets

 

1,500

 

 

2,090

 

Total cash, cash equivalents and restricted cash

 

$

115,392

 

 

$

184,285

 

Cooper Tire & Rubber Company

 

 

Reconciliation of Non-GAAP Financial Measures

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RETURN ON INVESTED CAPITAL (ROIC)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trailing Four Quarters Ended June 30, 2019

 

 

Calculation of ROIC

 

 

 

 

 

Calculation of Net Interest Tax Effect

 

 

Adjusted (Non-GAAP) operating profit

 

 

 

$

197,956

 

 

Provision for income taxes (c)

 

$

39,965

 

 

 

Adjusted (Non-GAAP) effective tax rate

 

27.4

%

 

 

 

Adjusted (Non-GAAP) income before income taxes (d)

 

$

146,100

 

 

 

Income tax expense on operating profit

 

54,150

 

 

 

 

Adjusted (Non-GAAP) effective income tax rate (c)/(d)

 

27.4

%

 

 

Adjusted operating profit after taxes (a)

 

 

 

143,806

 

 

 

 

 

 

 

 

 

Total invested capital (b)

 

 

 

$

1,547,207

 

 

 

 

 

 

 

 

 

ROIC, including noncontrolling equity (a)/(b)

 

 

 

9.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Invested Capital (five quarter average)

Equity

 

Long-term

debt and

finance

leases

 

Current

portion of

long-term

debt and

finance

leases

 

Notes

payable

 

Total

invested

capital

 

 

 

 

June 30, 2019

 

$

1,254,026

 

 

$

120,624

 

 

$

173,766

 

 

$

19,656

 

 

$

1,568,072

 

 

 

 

 

March 31, 2019

 

1,248,218

 

 

121,305

 

 

173,974

 

 

20,074

 

 

1,563,571

 

 

 

 

 

December 31, 2018

 

1,232,443

 

 

121,284

 

 

174,760

 

 

15,288

 

 

1,543,775

 

 

 

 

 

September 30, 2018

 

1,228,509

 

 

294,841

 

 

1,376

 

 

14,831

 

 

1,539,557

 

 

 

 

 

June 30, 2018

 

1,177,268

 

 

295,017

 

 

1,398

 

 

47,378

 

 

1,521,061

 

 

 

 

 

Five quarter average

 

$

1,228,093

 

 

$

190,614

 

 

$

105,055

 

 

$

23,445

 

 

$

1,547,207

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Trailing Four Quarter Income and Expense Inputs

 

 

 

 

 

 

 

 

 

 

 

 

Quarter-ended:

 

Operating

profit as

reported

 

Goodwill

impairment

charge*

 

Adjusted

operating

profit

 

Provision

for income

taxes as

reported

 

Income

before

income taxes

as reported

 

Goodwill

impairment

charge*

 

Adjusted

income

before

income

taxes

June 30, 2019

 

$

31,671

 

 

$

 

 

$

31,671

 

 

$

5,851

 

 

$

15,109

 

 

$

 

 

$

15,109

 

March 31, 2019

 

26,431

 

 

 

 

26,431

 

 

6,337

 

 

13,515

 

 

 

 

13,515

 

December 31, 2018

 

24,826

 

 

33,827

 

 

58,653

 

 

11,550

 

 

11,989

 

 

33,827

 

 

45,816

 

September 30, 2018

 

81,201

 

 

 

 

81,201

 

 

16,227

 

 

71,660

 

 

 

 

71,660

 

Trailing four quarters

 

$

164,129

 

 

$

33,827

 

 

$

197,956

 

 

$

39,965

 

 

$

112,273

 

 

$

33,827

 

 

$

146,100

 

*The Company recorded a non-cash goodwill impairment charge of $33,827 in the fourth quarter of 2018 related to the company's Chinese joint venture.

 

Investor Contact:
Jerry Bialek
419.424.4165
investorrelations@coopertire.com

Media Contact:
Anne Roman
419.429.7189
alroman@coopertire.com

Source: Cooper Tire & Rubber Company