Rogers Corporation Reports Second Quarter 2021 Results

Reconciliation of non-GAAP financial measures to the comparable GAAP measures

Non-GAAP financial measures:

This earnings release includes the following financial measures that are not presented in accordance with generally accepted accounting principles in the United States of America (“GAAP”):

(1) Adjusted operating margin, which the Company defines as operating margin excluding acquisition-related amortization of intangible assets and discrete items, such as acquisition and related integration costs, environmental accrual adjustments, gains or losses on the sale or disposal of property, plant and equipment, restructuring, severance, impairment and other related costs, UTIS fire charges, and the related income tax effect on these items (collectively, “discreteitems”);

(2) Adjusted net income, which the Company defines as net income excluding amortization of acquisition intangible assets and discrete items;

(3) Adjusted earnings per diluted share, which the Company defines as earnings per diluted share excluding amortization of acquisition intangible assets, and discrete items divided by adjusted weighted average shares outstanding - diluted;

(4) Adjusted EBITDA, which the Company defines as net income excluding interest expense, net, income tax expense, depreciation and amortization, stock-based compensation expense, and discrete items;

(5) Adjusted EBITDA Margin, which the Company defines as the percentage that results from dividing Adjusted EBITDA by total net sales;

(6) Free cash flow, which the Company defines as net cash provided by operating activities less non-acquisition capital expenditures.

Management believes adjusted operating margin, adjusted net income, adjusted earnings per diluted share, adjusted EBITDA and adjusted EBITDA margin are useful to investors because they allow for comparison to the Company’s performance in prior periods without the effect of items that, by their nature, tend to obscure the Company’s core operating results due to potential variability across periods based on the timing, frequency and magnitude of such items. As a result, management believes that these measures enhance the ability of investors to analyze trends in the Company’s business and evaluate the Company’s performance relative to peer companies. Management also believes free cash flow is useful to investors as an additional way of viewing the Company's liquidity and provides a more complete understanding of factors and trends affecting the Company's cash flows. However, non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation from, or as alternatives to, financial measures prepared in accordance with GAAP. In addition, these non-GAAP financial measures may differ from, and should not be compared to, similarly named measures used by other companies. Reconciliations of the differences between these non-GAAP financial measures and their most directly comparable financial measures calculated in accordance with GAAP are set forth below.

 

Reconciliation of GAAP operating margin to adjusted operating margin*:

2021

2020

Operating margin

Q2

Q1

Q2

GAAP operating margin

15.2

%

16.2

%

11.0

%

Acquisition and related integration costs

%

%

0.2

%

Environmental accrual adjustment

%

%

(0.1

)%

Gain on sale or disposal of property, plant and equipment

(0.3

)%

%

%

Restructuring, severance, impairment and other related costs

0.4

%

0.8

%

0.3

%

UTIS fire charges

0.6

%

0.6

%

%

Total discrete items

0.8

%

1.4

%

0.5

%

Operating margin adjusted for discrete items

16.0

%

17.6

%

11.5

%

Acquisition intangible amortization

1.3

%

1.4

%

3.9

%

Adjusted operating margin

17.4

%

19.0

%

15.4

%

*Percentages in table may not add due to rounding.

 
Reconciliation of GAAP net income to adjusted net income:

(amounts in millions)

2021

2020

Net income

Q2

Q1

Q2

GAAP net income

$

28.7

 

$

31.2

 

$

14.5

 

Acquisition and related integration costs

$

 

$

 

$

0.4

 

Environmental accrual adjustment

$

 

$

 

$

(0.2

)

Gain on sale or disposal of property, plant and equipment

$

(0.6

)

$

(0.1

)

$

0.1

 

Restructuring, severance, impairment and other related costs

$

1.0

 

$

1.9

 

$

0.6

 

Acquisition intangible amortization

$

3.1

 

$

3.1

 

$

7.5

 

UTIS fire charges

$

1.5

 

$

1.3

 

$

 

Income tax effect of non-GAAP adjustments and intangible amortization

$

(1.2

)

$

(1.5

)

$

(1.9

)

Adjusted net income

$

32.5

 

$

36.0

 

$

21.1

 

*Values in table may not add due to rounding.

 
Reconciliation of GAAP earnings per diluted share to adjusted earnings per diluted share*:

2021

2020

Earnings per diluted share

Q2

Q1

Q2

GAAP earnings per diluted share

$

1.52

 

$

1.66

 

$

0.78

 

Acquisition and related integration costs

 

 

 

 

 

0.02

 

Environmental accrual adjustment

 

 

 

 

 

(0.01

)

Gain on sale or disposal of property, plant and equipment

 

(0.02

)

 

 

 

 

Restructuring, severance, impairment and other related costs

 

0.04

 

 

0.08

 

0.02

 

UTIS fire charges

 

0.06

 

 

0.05

 

 

 

Total discrete items

$

0.08

 

$

0.13

 

$

0.04

 

Earnings per diluted share adjusted for discrete items

$

1.60

 

$

1.79

 

$

0.82

 

Acquisition intangible amortization

$

0.13

 

$

0.13

 

$

0.31

 

 

 

 

 

Adjusted earnings per diluted share

$

1.72

 

$

1.92

 

$

1.13

 

*Values in table may not add due to rounding.

 

Reconciliation of GAAP net income to adjusted EBITDA*:

2021

2020

(amounts in millions)

Q2

Q1

Q2

GAAP Net income

$

28.7

 

$

31.2

 

$

14.5

 

Interest expense, net

 

0.4

 

 

0.6

 

 

1.8

 

Income tax expense

 

9.9

 

 

10.5

 

 

6.4

 

Depreciation

 

7.5

 

 

7.2

 

 

7.4

 

Amortization

 

3.1

 

 

3.1

 

 

7.6

 

Stock-based compensation expense

 

4.4

 

 

4.0

 

 

3.9

 

Acquisition and related integration costs

 

 

 

 

 

0.4

 

Environmental accrual adjustment

 

 

 

 

 

(0.2

)

Gain on sale or disposal of property, plant and equipment

 

(0.6

)

 

(0.1

)

 

0.1

 

Restructuring, severance, impairment and other related costs

 

0.9

 

 

1.9

 

 

0.6

 

UTIS fire charges

 

1.5

 

 

1.3

 

 

 

Adjusted EBITDA

$

55.8

 

$

59.8

 

$

42.5

 

*Values in table may not add due to rounding.

 
Calculation of adjusted EBITDA margin*:

2021

2020

 

Q2

Q1

Q2

Adjusted EBITDA (in millions)

$

55.8

 

$

59.8

 

$

42.5

 

Divided by Total Net Sales (in millions)

 

234.9

 

 

229.3

 

 

191.2

 

Adjusted EBITDA Margin

 

23.8

%

 

26.1

%

 

22.2

%

*Values in table may not add due to rounding

 

Reconciliation of net cash provided by operating activities to free cash flow*:

 

 

 

2021

2020

(amounts in millions)

Q2

Q1

Q2

Net cash provided by operating activities

$

29.7

 

$

36.5

 

$

46.3

 

Non-acquisition capital expenditures

 

(17.8

)

 

(3.6

)

 

(7.0

)

Free cash flow

$

11.9

 

$

32.9

 

$

39.3

 

*Values in table may not add due to rounding.

 

 

 

 

Reconciliation of GAAP earnings per diluted share to adjusted earnings per diluted share guidance for the 2021 second quarter:

 

Guidance
Q2 2021

GAAP earnings per diluted share

$1.58 - $1.73

Discrete items

$0.09

Acquisition intangible amortization

$0.13

Adjusted earnings per diluted share

$1.80 - $1.95

 

Reconciliation of GAAP earnings per diluted share to adjusted earnings per diluted share guidance for the third quarter of 2021:

Guidance
Q3 2021

GAAP earnings per diluted share

$1.50 - $1.65

Discrete items

$0.07

Acquisition intangible amortization

$0.13

Adjusted earnings per diluted share

$1.70 - $1.85


« Previous Page 1 | 2 | 3 | 4 | 5  Next Page »
Featured Video
Latest Blog Posts
Bob Smith, Executive DirectorBridging the Frontier
by Bob Smith, Executive Director
Ansys’ John Lee on Cultivating Trust within his Team
Anupam BakshiAgnisys Automation Review
by Anupam Bakshi
The Role of the Portable Stimulus Standard in VLSI Development
Jobs
Senior Staff Engineer for Samsung Electronics at San Jose, California
Advanced Mechanical Engineer for General Dynamics Mission Systems at Marion, Virginia
Mechanical Design Engineer for Apple Inc at Cupertino, California
FPGA Design Verification Engineer for General Dynamics Mission Systems at Dedham, Massachusetts
Physical Design Engineer (Multiple Openings) for Samsung Electronics at Austin, Texas
Design Verification Engineer for Blockwork IT at Milpitas, California
Upcoming Events
SEMICON Southeast Asia 2024 at MITEC Kuala Lumpur Malaysia - May 28 - 30, 2024
3D & Systems Summit - Heterogeneous Systems for the Intelligently Connected Era at Hilton Dresden Hotel An der Frauenkirche 5, 01067 Dresden Germany - Jun 12 - 14, 2024
2024 IEEE Symposium on VLSI Technology & Circuits at HILTON HAWAIIAN VILLAGE HONOLULU HI - Jun 16 - 20, 2024
Design Automation Conference (DAC) 2024 at Moscone West, San Francisco CA - Jun 23 - 27, 2024



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering TechJobsCafe - Technical Jobs and Resumes GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise