EX-99.1 2 cts-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

img192797187_0.jpg

 

 

February 4, 2025

FOR IMMEDIATE RELEASE

 

 

CTS Announces Fourth Quarter and Full-Year 2024 Results

Continued Progress on Diversification

Lisle, Ill. - CTS Corporation (NYSE: CTS), a leading global designer and manufacturer of custom engineered solutions that “Sense, Connect and Move,” today announced fourth quarter and full-year 2024 results.

“We continued diversifying our business, with solid progress in the medical, industrial, and aerospace and defense markets, which now represent more than 50% of our revenue. We also delivered solid profitability improvements and strong cash flow in a challenging operating environment,” said Kieran O’Sullivan, CEO of CTS Corporation. “We expect further growth in our diversified markets in the year ahead, as we add revenue from new programs and as market conditions improve. We are excited about the expansion of our defense capabilities with the SyQwest acquisition. While near-term market conditions are likely to remain challenging in transportation, we are focusing on innovative new products such as our eBrake™ and sensing applications to drive future growth.”

Fourth Quarter 2024 Results

Sales were $127 million in the fourth quarter of 2024, up 2% year-over-year. Sales to diversified end-markets* increased 28% year-over-year. Sales to the transportation end-market decreased 18% year-over-year. The SyQwest acquisition added $11 million in revenue in the fourth quarter.
Net income was $14 million, or 11% of sales, compared to $15 million, or 12% of sales, in the fourth quarter of 2023.
Earnings per diluted share were $0.45, compared to $0.49 in the fourth quarter of 2023.
Adjusted earnings per diluted share were $0.53, up from $0.47 in the fourth quarter of 2023.
Adjusted EBITDA margin was 24%, compared to 22% in the fourth quarter of 2023.
Operating cash flow was $26 million, down from $32 million in the fourth quarter of 2023.

Full-Year 2024 Results

Sales were $516 million, down 6% year-over-year, mainly driven by softness in the transportation end-market. Sales to the diversified end-markets* increased by 7% compared to the prior year, while sales to the transportation end-market decreased by 17% compared to 2023. The SyQwest acquisition added $14 million in revenue in 2024, in line with expectations.
Net income was $58 million, or 11% of sales, compared to $61 million, or 11% of sales in 2023.
Earnings per diluted share were $1.89, compared to $1.92 in 2023.
Adjusted earnings per diluted share were $2.17, down from $2.22 in 2023.
Adjusted EBITDA margin was 23%, up from 22% in 2023.
Operating cash flow was $99 million, up from $89 million in 2023.

2025 Guidance

CTS expects full-year 2025 sales to be in the range of $520-$550 million and adjusted diluted EPS to be in the range of $2.20-$2.35.

www.ctscorp.com


 

 

CTS does not provide reconciliations of forward-looking non-GAAP financial measures, such as estimated adjusted diluted earnings per share, to the most comparable GAAP financial measures on a forward-looking basis because CTS is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing and amount of certain items, such as, but not limited to, restructuring costs, environmental remediation costs, acquisition-related costs, foreign exchange rates and other non-routine costs. Each of such adjustments has not yet occurred, are out of CTS' control and/or cannot be reasonably predicted. For the same reasons, CTS is unable to address the probable significance of the unavailable information.

Conference Call and Supplemental Materials

As previously announced, CTS has scheduled a conference call for 10:00 a.m. (ET) today. The dial-in numbers for access from the U.S. are: +1-833-470-1428 (Toll-Free) and +1-404-975-4839 (Local), if calling from outside the U.S., please refer to Global Dial In Numbers to identify the applicable dial-in number for your location. The passcode is 389682. In addition, CTS will be using a supplemental slide presentation that will be referred to during the call. The presentation and a live audio webcast of the conference call will be available and can be accessed directly from CTS’ website at https://investors.ctscorp.com/news-events/events-and-presentations/.

Any replay, rebroadcast, transcript or other reproduction or transmission of this conference call, other than the replay accessible through the website noted above, has not been authorized by CTS and is strictly prohibited. Investors should be aware that any unauthorized reproduction of this conference call may not be an accurate reflection of its contents.

About CTS

CTS Corporation (NYSE: CTS) is a leading designer and manufacturer of products that Sense, Connect and Move. CTS manufactures sensors, actuators and electronic components in North America, Europe and Asia, and provides engineered products to customers in the aerospace/defense, industrial, medical and transportation markets. For more information, visit www.ctscorp.com/.

* Diversified end-markets, previously referred as the “non-transportation” market, includes the industrial, aerospace & defense, and medical end-markets.

Cautionary Statement Regarding Forward-Looking Statements

Readers are cautioned that the statements contained in this document regarding expectations of our performance or other matters that may affect our business, results of operations, or financial condition are, or may be deemed to be, “forward-looking statements” as defined by the “safe harbor” provisions in the Private Securities Litigation Reform Act of 1995. Such statements are made in reliance on the safe harbor provisions of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical fact, included or incorporated in this document, including statements regarding our strategy, financial position, guidance, funding for continued operations, cash reserves, liquidity, projected costs, plans, projects, awards and contracts, and objectives of management, among others, are forward-looking statements. Words such as “expect,” “anticipate,” “should,” “believe,” “hope,” “target,” “continued,” “project,” “plan,” “goals,” “opportunity,” “appeal,” “estimate,” “potential,” “predict,” “demonstrates,” “may,” “will,” “might,” “could,” “intend,” “shall,” “possible,” “would,” “approximately,” “likely,” “outlook,” “schedule,” “on track,” “poised,” “pipeline,” and variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements , but the absence of these words does not mean that a statement is not forward-looking. These forward-looking statements are not guarantees of future performance, conditions or results. Forward-looking statements are based on management’s expectations, certain assumptions, and currently available information. Readers are cautioned not to place undue reliance on these forward-looking statements,

www.ctscorp.com

 


 

 

which speak only as of the date hereof and are based on various assumptions as to future events, the occurrence of which necessarily are subject to uncertainties. These forward-looking statements are made subject to certain risks, uncertainties, and other factors, which could cause CTS’ actual results, performance, or achievements to differ materially from those presented in the forward-looking statements. Examples of factors that may affect future operating results and financial condition include, but are not limited to: supply chain disruptions; changes in the economy generally, including inflationary and/or recessionary conditions and increased tariffs, and in respect to the business in which CTS operates; unanticipated issues in integrating acquisitions, including, without limitation, the integration of SyQwest, LLC; the results of actions to reposition CTS’ business; rapid technological change; general market conditions in the transportation, as well as conditions in the industrial, aerospace and defense, and medical markets; reliance on key customers; unanticipated public health crises, natural disasters or other events; environmental compliance and remediation expenses; the ability to protect CTS’ intellectual property; pricing pressures and demand for CTS’ products; risks associated with CTS’ international operations, including trade and tariff barriers, exchange rates and political and geopolitical risks (including, without limitation, the potential impact U.S./China relations and the conflict between Russia and Ukraine may have on our business, results of operations and financial condition); the amount and timing of any share repurchases; and the effect of any cybersecurity incidents on our business. Many of these, and other risks and uncertainties, are discussed in further detail in Item 1A. of CTS’ most recent Annual Report on Form 10-K and other filings made with the SEC. CTS undertakes no obligation to publicly update CTS’ forward-looking statements to reflect new information or events or circumstances that arise after the date hereof, including market or industry changes.

Contact

Ashish Agrawal

Vice President and Chief Financial Officer

CTS Corporation

4925 Indiana Avenue

Lisle, IL 60532 USA

+1 (630) 577-8800

[email protected]

 


 


 

www.ctscorp.com

 


 

 

CTS CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS - UNAUDITED

(In thousands, except per share amounts)

 

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,
2024

 

 

December 31,
2023

 

 

December 31,
2024

 

 

December 31,
2023

 

Net sales

 

$

127,435

 

 

$

124,694

 

 

$

515,771

 

 

$

550,422

 

Cost of goods sold

 

 

79,535

 

 

 

82,630

 

 

 

326,621

 

 

 

359,563

 

Gross margin

 

 

47,900

 

 

 

42,064

 

 

 

189,150

 

 

 

190,859

 

Selling, general and administrative expenses

 

 

22,184

 

 

 

19,477

 

 

 

88,285

 

 

 

83,816

 

Research and development expenses

 

 

5,670

 

 

 

5,290

 

 

 

23,388

 

 

 

24,918

 

Restructuring charges

 

 

1,040

 

 

 

1,041

 

 

 

4,697

 

 

 

7,074

 

Operating earnings

 

 

19,006

 

 

 

16,256

 

 

 

72,780

 

 

 

75,051

 

Other (expense) income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(1,294

)

 

 

(822

)

 

 

(4,236

)

 

 

(3,331

)

Interest income

 

 

482

 

 

 

1,538

 

 

 

4,282

 

 

 

4,625

 

Other income (expense), net

 

 

(843

)

 

 

655

 

 

 

(1,603

)

 

 

(1,192

)

Total other income (expense), net

 

 

(1,655

)

 

 

1,371

 

 

 

(1,557

)

 

 

102

 

Earnings before income taxes

 

 

17,351

 

 

 

17,627

 

 

 

71,223

 

 

 

75,153

 

Income tax expense

 

 

3,745

 

 

 

2,307

 

 

 

13,109

 

 

 

14,621

 

Net earnings

 

$

13,606

 

 

$

15,320

 

 

$

58,114

 

 

$

60,532

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.45

 

 

$

0.49

 

 

$

1.91

 

 

$

1.93

 

Diluted

 

$

0.45

 

 

$

0.49

 

 

$

1.89

 

 

$

1.92

 

Basic weighted – average common shares outstanding:

 

 

30,082

 

 

 

31,020

 

 

 

30,408

 

 

 

31,359

 

Effect of dilutive securities

 

 

350

 

 

 

219

 

 

 

309

 

 

 

220

 

Diluted weighted – average common shares outstanding:

 

 

30,432

 

 

 

31,239

 

 

 

30,717

 

 

 

31,579

 

Cash dividends declared per share

 

$

0.04

 

 

$

0.04

 

 

$

0.16

 

 

$

0.16

 

 

 

 

 

 

 

www.ctscorp.com

 


 

 

CTS CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of dollars)

 

 

 

(Unaudited)
December 31, 2024

 

 

December 31, 2023

 

ASSETS

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

94,334

 

 

$

163,876

 

Accounts receivable, net

 

 

77,649

 

 

 

78,569

 

Inventories, net

 

 

53,578

 

 

 

60,031

 

Other current assets

 

 

18,716

 

 

 

16,873

 

Total current assets

 

 

244,277

 

 

 

319,349

 

Property, plant and equipment, net

 

 

94,357

 

 

 

92,592

 

Operating lease assets, net

 

 

22,939

 

 

 

26,425

 

Other Assets

 

 

 

 

 

 

Goodwill

 

 

199,886

 

 

 

157,638

 

Other intangible assets, net

 

 

163,882

 

 

 

103,957

 

Deferred income taxes

 

 

27,591

 

 

 

25,183

 

Other

 

 

13,180

 

 

 

16,023

 

Total other assets

 

 

404,539

 

 

 

302,801

 

Total Assets

 

$

766,112

 

 

$

741,167

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

Accounts payable

 

$

42,629

 

 

$

43,499

 

Accrued payroll and benefits

 

 

15,754

 

 

 

14,585

 

Operating lease obligations

 

 

4,719

 

 

 

4,394

 

Accrued expenses and other liabilities

 

 

34,451

 

 

 

34,561

 

Total current liabilities

 

 

97,553

 

 

 

97,039

 

Long-term debt

 

 

91,253

 

 

 

67,500

 

Long-term operating lease obligations

 

 

21,120

 

 

 

24,965

 

Long-term pension obligations

 

 

3,931

 

 

 

4,655

 

Deferred income taxes

 

 

12,743

 

 

 

14,729

 

Other long-term obligations

 

 

8,662

 

 

 

5,457

 

Total Liabilities

 

 

235,262

 

 

 

214,345

 

Commitments and Contingencies

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

Common stock

 

 

321,979

 

 

 

319,269

 

Additional contributed capital

 

 

44,662

 

 

 

45,097

 

Retained earnings

 

 

655,493

 

 

 

602,232

 

Accumulated other comprehensive loss

 

 

(4,266

)

 

 

4,264

 

Total shareholders’ equity before treasury stock

 

 

1,017,868

 

 

 

970,862

 

Treasury stock

 

 

(487,018

)

 

 

(444,040

)

Total shareholders’ equity

 

 

530,850

 

 

 

526,822

 

Total Liabilities and Shareholders’ Equity

 

$

766,112

 

 

$

741,167

 

 

www.ctscorp.com

 


 

 

CTS CORPORATION AND SUBSIDIARIES

OTHER SUPPLEMENTAL INFORMATION - UNAUDITED

(In millions of dollars, except percentages and per share amounts)

 

Non-GAAP Financial Measures

From time to time, CTS may use non-GAAP financial measures in discussing CTS’ business. These measures are intended to supplement, not replace, CTS’ presentation of its financial results in accordance with U.S. GAAP. CTS believes that the non-GAAP financial measures presented are commonly used by financial analysts and others in the industries in which CTS operates, and thus further provide useful information to investors. CTS’ definitions of these non-GAAP financial measures may differ from those terms as defined or used by other companies. Non-GAAP measures should not be used by investors or third parties as the sole basis for formulating investment decisions, as they may exclude a number of important cash and non-cash recurring items.

CTS has presented these non-GAAP financial measures as it believes that the presentation of its financial results that exclude (1) restructuring charges; (2) restructuring-related charges; (3) environmental charges; (4) acquisition-related costs; (5) inventory fair value step-up costs; (6) foreign exchange (gains) losses; (7) non-cash pension expenses (income); and (8) certain discrete tax items are useful and assist in comparing CTS’ current operating results with past periods and with the operational performance of other companies in its industry. Included below is a description of the expenses that CTS has determined are not normal, recurring cash operating expenses necessary to operate its business and the rationale for why providing financial measures for its business with such expenses excluded or adjusted is useful to investors as a supplement to the U.S. GAAP measures.

Restructuring charges – costs primarily relating to workforce reduction costs, building and equipment relocation costs, asset impairment charges and other facility closure costs in connection with our continued optimization of our organization.
Restructuring-related charges – costs related to restructuring actions that do not qualify as direct restructuring charges under US GAAP. These include duplicative expenses incurred due to the plant consolidation related transition activities such as excess rent, utilities, personnel related and other costs prior to start of production at the new location.
Environmental charges – costs associated with our non-operating facilities that are unrelated to ongoing operations. Currently, none of these costs and accruals relate to sites that provide revenue generating activities for the Company.
Acquisition-related costs – diligence and transaction costs related to acquisitions including related contingent earnout adjustments.
Inventory fair value step-up costs – purchase accounting-related inventory costs from acquisitions.
Foreign exchange (gains) losses – remeasurement income and expenses for non-U.S. subsidiaries with the U.S. dollar as the functional currency.
Non-cash pension expenses (income) – pension income and expenses relating to the non-operating U.S. pension and post-retirement life insurance plans, including historical plan settlement activities.
Discrete tax items – non-recurring, infrequent, or unusual tax adjustments (e.g., valuation allowances, uncertain tax position changes, unremitted assertion changes and discrete impacts associated with pre-tax non-GAAP items or due to tax law changes, etc.).

At times, the reconciliations below have been intentionally rounded to the nearest thousand, or $0.01 for EPS figures, and, therefore, may not sum.

www.ctscorp.com

 


 

 

 

Adjusted Gross Margin

 

 

Three Months Ended
December 31,

 

 

Twelve Months Ended
December 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

2022

 

Gross margin

 

$

47.9

 

 

$

42.1

 

 

$

189.2

 

 

$

190.9

 

 

$

210.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

127.4

 

$

124.7

 

$

515.8

 

 

$

550.4

 

 

$

586.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin as a % of net sales

 

 

37.6

%

 

 

33.7

%

 

 

36.7

%

 

 

34.7

%

 

 

35.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reported gross margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring related charges (b)

 

 

 

 

 

0.6

 

 

 

0.7

 

 

 

0.6

 

 

 

 

Inventory fair value step-up (b)

 

 

0.7

 

 

 

 

 

 

2.1

 

 

 

 

 

 

4.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted gross margin

 

$

48.6

 

$

42.6

 

$

191.9

 

 

$

191.4

 

 

$

214.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted gross margin as a % of net sales

 

 

38.1

%

 

34.2

%

 

37.2

%

 

 

34.8

%

 

 

36.5

%

 

 


 

 

Adjusted Operating Earnings

 

 

Three Months Ended
December 31,

 

 

Twelve Months Ended
December 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

2022

 

Operating earnings

 

$

19.0

 

 

$

16.3

 

 

$

72.8

 

 

$

75.1

 

 

$

93.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

127.4

 

 

$

124.7

 

 

$

515.8

 

 

$

550.4

 

 

$

586.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating earnings as a % of net sales

 

 

14.9

%

 

 

13.0

%

 

 

14.1

%

 

 

13.6

%

 

 

15.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reported operating earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges (c)

 

 

1.0

 

 

 

1.0

 

 

 

4.7

 

 

 

7.1

 

 

 

1.9

 

Restructuring related charges (b)

 

 

 

 

 

0.6

 

 

 

0.7

 

 

 

0.6

 

 

 

 

Environmental charges (a)

 

 

1.9

 

 

 

0.4

 

 

 

1.6

 

 

 

3.5

 

 

 

2.8

 

Acquisition-related costs (a)

 

 

(1.0

)

 

 

0.2

 

 

 

(0.3

)

 

 

0.4

 

 

 

0.8

 

Inventory fair value step-up (b)

 

 

0.7

 

 

 

 

 

 

2.1

 

 

 

 

 

 

4.0

 

Total adjustments to reported operating earnings

 

$

2.6

 

 

$

2.2

 

 

$

8.8

 

 

$

11.5

 

 

$

9.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating earnings

 

$

21.6

 

 

$

18.4

 

 

$

81.6

 

 

$

86.6

 

 

$

102.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating earnings as a % of net sales

 

 

17.0

%

 

 

14.8

%

 

 

15.8

%

 

 

15.7

%

 

 

17.5

%

 

 


 

 

Adjusted EBITDA Margin

 

 

Three Months Ended
December 31,

 

 

Twelve Months Ended
December 31,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

2022

 

Net earnings (loss)

 

$

13.6

 

 

$

15.3

 

 

$

58.1

 

 

$

60.5

 

 

$

59.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

127.4

 

 

$

124.7

 

 

$

515.8

 

 

$

550.4

 

 

$

586.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) margin

 

 

10.7

%

 

 

12.3

%

 

 

11.3

%

 

 

11.0

%

 

 

10.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Depreciation and amortization expense

 

 

8.2

 

 

 

7.3

 

 

 

30.9

 

 

 

28.7

 

 

 

29.8

 

 Interest expense

 

 

1.3

 

 

 

0.8

 

 

 

4.2

 

 

 

3.3

 

 

 

2.2

 

 Tax expense (benefit)

 

 

3.7

 

 

 

2.3

 

 

 

13.1

 

 

 

14.6

 

 

 

21.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

 

26.8

 

 

 

25.7

 

 

 

106.4

 

 

 

107.2

 

 

 

112.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Restructuring charges (c)

 

 

1.0

 

 

 

1.0

 

 

 

4.7

 

 

 

7.1

 

 

 

1.9

 

 Restructuring related charges (b)

 

 

 

 

 

0.6

 

 

 

0.7

 

 

 

0.6

 

 

 

 

 Environmental charges (a)

 

 

1.9

 

 

 

0.4

 

 

 

1.6

 

 

 

3.5

 

 

 

2.8

 

 Acquisition-related costs (a)

 

 

(1.0

)

 

 

0.2

 

 

 

(0.3

)

 

 

0.4

 

 

 

2.5

 

 Inventory fair value step-up (b)

 

 

0.7

 

 

 

 

 

 

2.1

 

 

 

 

 

 

4.0

 

 Non-cash pension and related expense (d)

 

 

 

 

 

 

 

 

0.2

 

 

 

 

 

 

4.8

 

 Foreign currency (gain) loss (d)

 

 

1.0

 

 

 

(0.3

)

 

 

1.7

 

 

 

2.0

 

 

 

4.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total adjustments to EBITDA

 

 

3.6

 

 

 

1.8

 

 

 

10.7

 

 

 

13.5

 

 

 

20.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

30.4

 

 

$

27.6

 

 

$

117.1

 

 

$

120.7

 

 

$

133.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA Margin

 

 

23.9

%

 

 

22.1

%

 

 

22.7

%

 

 

21.9

%

 

 

22.8

%

 

 


 

 

Adjusted Net Earnings and Adjusted Diluted Earnings Per Share

 

 

Three Months Ended
December 31,

 

 

2024

 

 

2024

 

 

2023

 

 

2023

 

 

 

 

 

 

 

Per share

 

 

 

 

 

Per share

 

 

Net earnings (A)

 

$

13.6

 

 

$

0.45

 

 

$

15.3

 

 

$

0.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reported net earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges (c)

 

 

1.0

 

 

 

0.03

 

 

 

1.0

 

 

 

0.03

 

 

Restructuring related charges (a)

 

 

 

 

 

 

 

 

0.6

 

 

 

0.02

 

 

Environmental charges (a)

 

 

1.9

 

 

 

0.06

 

 

 

0.4

 

 

 

0.01

 

 

Acquisition-related costs (a)

 

 

(1.0

)

 

 

(0.03

)

 

 

0.2

 

 

 

0.01

 

 

Inventory fair value step-up (b)

 

 

0.7

 

 

 

0.02

 

 

 

 

 

 

 

 

Foreign currency (gain) loss (d)

 

 

1.0

 

 

 

0.03

 

 

 

(0.3

)

 

 

(0.01

)

 

Total pretax adjustments to reported net earnings

 

$

3.5

 

 

$

0.12

 

 

$

1.8

 

 

$

0.06

 

 

Income tax effect of above adjustments (f)

 

 

(0.8

)

 

 

(0.03

)

 

 

(0.8

)

 

 

(0.03

)

 

Total adjustments, tax affected (f) (B)

 

$

2.7

 

 

$

0.09

 

 

$

1.0

 

 

$

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Other discrete tax items (e)

 

 

 

 

 

 

 

 

(1.6

)

 

 

(0.05

)

 

Total tax adjustments (C)

 

$

 

 

$

 

 

$

(1.6

)

 

$

(0.05

)

 

Adjusted net earnings (A+B+C) and Adjusted net earnings per share

 

$

16.3

 

 

$

0.53

 

 

$

14.7

 

 

 

0.47

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

127.4

 

 

 

 

 

$

124.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings as a % of net sales

 

 

10.7

%

 

 

 

 

 

12.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net earnings as a % of net sales

 

 

12.8

%

 

 

 

 

 

11.8

%

 

 

 

 

 

 


 

 

 

 

 

Twelve Months Ended
December 31,

 

 

 

2024

 

 

2024

 

 

2023

 

 

2023

 

 

2022

 

 

2022

 

 

 

 

 

 

Per share

 

 

 

 

 

Per share

 

 

 

 

 

Per share

 

Net earnings (loss) (A)

 

$

58.1

 

 

$

1.89

 

 

$

60.5

 

 

$

1.92

 

 

$

59.6

 

 

$

1.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reported net earnings (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges (c)

 

 

4.7

 

 

 

0.14

 

 

 

7.1

 

 

 

0.22

 

 

 

1.9

 

 

 

0.06

 

Restructuring related charges (a)

 

 

0.7

 

 

 

0.02

 

 

 

0.6

 

 

 

0.02

 

 

 

 

 

 

 

Environmental charges (a)

 

 

1.6

 

 

 

0.05

 

 

 

3.5

 

 

 

0.11

 

 

 

2.8

 

 

 

0.09

 

Acquisition-related costs (a)

 

 

(0.3

)

 

 

(0.01

)

 

 

0.4

 

 

 

0.01

 

 

 

2.5

 

 

 

0.08

 

Inventory fair value step-up (b)

 

 

2.1

 

 

 

0.07

 

 

 

 

 

 

 

 

 

4.0

 

 

 

0.12

 

Non-cash pension and related expense (d)

 

 

0.2

 

 

 

0.01

 

 

 

 

 

 

 

 

 

4.8

 

 

 

0.15

 

Foreign currency loss (d)

 

 

1.7

 

 

 

0.06

 

 

 

2.0

 

 

 

0.06

 

 

 

4.9

 

 

 

0.15

 

Total pretax adjustments to reported net earnings (loss)

 

$

10.7

 

 

$

0.34

 

 

$

13.5

 

 

$

0.42

 

 

$

20.9

 

 

$

0.65

 

Income tax effect of above adjustments (f)

 

 

(2.2

)

 

 

(0.07

)

 

 

(2.4

)

 

 

(0.07

)

 

 

(1.6

)

 

 

(0.05

)

Total adjustments, tax affected (f) (B)

 

$

8.5

 

 

$

0.27

 

 

$

11.1

 

 

$

0.35

 

 

$

19.3

 

 

$

0.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase in valuation allowances (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Other discrete tax items (e)

 

 

0.3

 

 

 

0.01

 

 

 

(1.6

)

 

 

(0.05

)

 

 

0.2

 

 

 

0.01

 

Total tax adjustments (C)

 

$

0.3

 

 

$

0.01

 

 

$

(1.6

)

 

$

(0.05

)

 

$

0.2

 

 

$

0.01

 

Adjusted net earnings (A+B+C) and Adjusted net earnings per share

 

$

66.9

 

 

$

2.17

 

 

$

70.0

 

 

 

2.22

 

 

$

79.1

 

 

 

2.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

515.8

 

 

 

 

 

$

550.4

 

 

 

 

 

$

586.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) as a % of net sales

 

 

11.3

%

 

 

 

 

 

11.0

%

 

 

 

 

 

10.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net earnings as a % of net sales

 

 

13.0

%

 

 

 

 

 

12.7

%

 

 

 

 

 

13.5

%

 

 

 

 

(a) Reflected in selling, general and administrative and other (expense) income, net.
(b) Reflected in cost of goods sold.
(c) Reflected in restructuring charges.

(d) Reflected in other (expense) income, net.

(e) Reflected in income tax expense (income). For 2022, the discrete tax items relate to the net impact to tax expense of expired R&D credits, including the release of associated reserves. For 2023, discrete tax items include adjusting for tax benefits resulting from $0.6 million for research and development tax credits from prior years, $0.8 million in foreign tax credits related to prior years from a 2023 tax law change, as well as $0.2 million from the release of uncertain tax benefits. For

 


 

 

2024, the discrete tax items relate to items we deemed outside normal cash-generating operations including the addition of a valuation allowance for a foreign subsidiary.

(f) We determine the tax effect of non-GAAP adjustments by considering the tax laws and statutory income tax rates applicable in the tax jurisdictions of the underlying non-GAAP adjustments. For all periods presented, we applied the statutory income tax rates to the taxable portion of all of our adjustments. Our acquisition costs and foreign currency gains and losses included in our non-GAAP adjustments were not deductible for income tax purposes; therefore, no statutory income tax rate was applied to such costs.

 

 

NOTE: CTS believes that adjusted gross margin, adjusted operating earnings, adjusted EBITDA margin, adjusted net earnings and adjusted diluted earnings per share provide useful information to investors regarding its operational performance because they enhance an investor’s overall understanding of CTS’ core financial performance and facilitate comparisons to historical results of operations, by excluding items that are not related directly to the underlying performance of CTS’ fundamental business operations (such as those items noted above in the paragraph titled “Non-GAAP Financial Measures”) or were not part of CTS’ business operations during a comparable period.

 

Controllable Working Capital

 

 

December 31,

 

 

 

2024

 

 

2023

 

 

2022

 

Net accounts receivable

 

$

77.6

 

 

$

78.6

 

 

$

90.9

 

 

 

 

 

 

 

 

 

 

 

Net inventory

 

$

53.6

 

 

$

60.0

 

 

$

62.3

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

(42.6

)

 

$

(43.5

)

 

$

(53.2

)

 

 

 

 

 

 

 

 

 

 

Controllable working capital

 

$

88.6

 

 

$

95.1

 

 

$

100.0

 

 

 

 

 

 

 

 

 

 

 

Quarter sales

 

$

127.4

 

 

$

124.7

 

 

$

142.3

 

Multiplied by 4

 

 

4

 

 

 

4

 

 

 

4

 

Annualized sales

 

$

509.7

 

 

$

498.8

 

 

$

569.1

 

 

 

 

 

 

 

 

 

 

 

Controllable working capital as a % of annualized sales

 

 

17.4

%

 

 

19.1

%

 

 

17.6

%

NOTE: CTS believes the controllable working capital ratio is a useful measure because it provides an objective measure of the efficiency with which CTS manages its short-term capital needs.

 

 


 

 

Free Cash Flow

 

 

Three Months Ended
December 31,

 

 

Twelve Months Ended
December 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

2022

 

Net cash provided by operating activities

 

$

26.0

 

 

$

32.1

 

 

$

99.3

 

 

$

88.8

 

 

$

121.2

 

Capital expenditures

 

 

(6.1

)

 

 

(3.5

)

 

 

(18.6

)

 

 

(14.7

)

 

 

(14.3

)

Free cash flow

 

$

19.9

 

 

$

28.6

 

 

$

80.6

 

 

$

74.1

 

 

$

106.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating cash flow as a percentage of net earnings

 

 

191

%

 

 

209

%

 

 

171

%

 

 

147

%

 

 

203

%

Free cash flow as a percentage of adjusted net earnings

 

 

122

%

 

 

195

%

 

 

120

%

 

 

106

%

 

 

135

%

NOTE: CTS believes that free cash flow is a useful measure because it demonstrates the company’s ability to generate cash. Free cash flow is a non-GAAP measure and should be considered in addition to, but not as a substitute for, information contained in the company's condensed consolidated statement of cash flows as a measure of liquidity.

 

Capital Expenditures

 

 

Three Months Ended
December 31,

 

 

Twelve Months Ended
December 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

2022

 

Capital expenditures

 

$

6.1

 

 

$

3.5

 

 

$

18.6

 

 

$

14.7

 

 

$

14.3

 

Net sales

 

$

127.4

 

 

$

124.7

 

 

$

515.8

 

 

$

550.4

 

 

$

550.4

 

Capex as % of net sales

 

 

4.8

%

 

 

2.8

%

 

 

3.6

%

 

 

2.7

%

 

 

2.6

%

 

Additional Information

The following table includes other financial information not presented in the preceding financial statements.

 

 

Three Months Ended
December 31,

 

 

Twelve Months Ended
December 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

2022

 

Depreciation and amortization expense

 

$

8.2

 

 

$

7.3

 

 

$

30.9

 

 

$

28.7

 

 

$

29.8

 

Stock-based compensation expense

 

$

1.7

 

 

$

0.5

 

 

$

5.7

 

 

$

5.2

 

 

$

7.7