Top Banner
1 Q2 2020 Earnings Call July 30, 2020
26

Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Aug 18, 2020

Download

Documents

dariahiddleston
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Page 1: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

1

Q2 2020 Earnings CallJuly 30, 2020

Page 2: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Forward-looking statements

2

Safe Harbor StatementThis presentation contains forward-looking statements, which concern our plans, objectives, outlook, goals, strategies, future events, future net sales or performance, capital expenditures, future restructuring, plans or intentions relating to expansions, business trends and other information that is not historical information. All forward-looking statements are based upon information available to us on the date of this release and are subject to risks, uncertainties and other factors, many of which are outside of our control, which could cause actual results to differ materially from the results discussed in the forward-looking statements. Risks and uncertainties that could cause such results to differ include: the duration and impacts of the novel coronavirus global pandemic and efforts to contain its transmission, including the effect of these factors on our business, our customers and economic conditions generally; failure to capitalize on, volatility within, or other adverse changes with respect to the Company's growth drivers, including advanced mobility and advanced connectivity, such as delays in adoption or implementation of new technologies; uncertain business, economic and political conditions in the United States and abroad, particularly in China, South Korea, Germany, Hungary and Belgium, where we maintain significant manufacturing, sales or administrative operations; the trade policy dynamics between the U.S. and China reflected in trade agreement negotiations and the imposition of tariffs and other trade restrictions, including trade restrictions on Huawei Technologies Co., Ltd.; fluctuations in foreign currency exchange rates; our ability to develop innovative products and the extent to which our products are incorporated into end-user products and systems and the extent to which end-user products and systems incorporating our products achieve commercial success; the ability of our sole or limited source suppliers to deliver certain key raw materials, including commodities, to us in a timely and cost-effective manner; intense global competition affecting both our existing products and products currently under development; business interruptions due to catastrophes or other similar events, such as natural disasters, war, terrorism or public health crises; failure to realize, or delays in the realization of anticipated benefits of acquisitions and divestitures due to, among other things, the existence of unknown liabilities or difficulty integrating acquired businesses; our ability to attract and retain management and skilled technical personnel; our ability to protect our proprietary technology from infringement by third parties and/or allegations that our technology infringes third party rights; changes in effective tax rates or tax laws and regulations in the jurisdictions in which we operate; failure to comply with financial and restrictive covenants in our credit agreement or restrictions on our operational and financial flexibility due to such covenants; the outcome of ongoing and future litigation, including our asbestos-related product liability litigation; changes in environmental laws and regulations applicable to our business; and disruptions in, or breaches of, our information technology systems. For additional information about the risks, uncertainties and other factors that may affect our business, please see our most recent annual report on Form 10-K and any subsequent reports filed with the Securities and Exchange Commission, including quarterly reports on Form 10-Q. Rogers Corporation assumes no responsibility to update any forward-looking statements contained herein except as required by law.

Non-GAAP Information This presentation 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 net income, which the Company defines as net income excluding amortization of acquisition intangible assets and discrete items, such as acquisition and related integration costs, asbestos-related charges, environmental accrual

adjustment, gains or losses on the sale or disposal of property, plant and equipment, pension settlement charges, restructuring, severance, impairment and other related costs, and the related income tax effect on these items (collectively, “discrete items”) and transition services, net;

(2) Adjusted earnings per diluted share, which the Company defines as earnings per diluted share excluding amortization of acquisition intangible assets, discrete items, transition services, net; and the impact of including dilutive securities divided by adjusted weighted average shares outstanding - diluted;

(3) Adjusted EBITDA, which the Company defines as net income excluding interest expense, net, income tax expense, depreciation and amortization, stock-based compensation expense, transition services lease income and discrete items;(4) Adjusted EBITDA margin, which the Company defines as net income margin excluding interest expense, income tax expense, depreciation and amortization, stock-based compensation, transition services lease income and discrete items;(5) Adjusted operating expenses, which the Company defines as operating expenses excluding amortization of acquisition intangible assets and discrete items above excluding pension settlement charges; and transition services, net; (6) Adjusted operating income, which the Company defines as operating income excluding amortization of acquisition intangible assets and discrete items above excluding pension settlement charges and transition services, net; (7) Adjusted operating margin, which the Company defines as operating margin excluding amortization of acquisition intangible assets and discrete items above excluding pension settlement charges and transition services, net; (8) Free Cash Flow, which the Company defines as net cash provided from operating activities less non-acquisition capital expenditures.Management believes that adjusted net income, adjusted earnings per diluted share, adjusted EBITDA, adjusted EBITDA margin, adjusted operating expenses, adjusted operating income and adjusted operating 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 solely as alternatives to, financial measures prepared in accordance with GAAP. In addition, these non-GAAP financial measures may differ from 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 in the appendix.

Page 3: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Introductions

3

Bruce Hoechner President &

Chief Executive Officer

Mike LudwigSenior Vice President & Chief Financial Officer

Bob DaigleSenior Vice President & Chief Technology Officer

Page 4: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

COVID-19 Update

4

Successfully managing through the current dynamic market conditions

All production facilities remain operational

Maintaining high level of service for our customers

Continuing to protect employees’ health with robust safety procedures

Implementing a careful and phased approach for office staff to return to worksites

1

2

3

4

5

Strong foundation to navigate the dynamic market environment

Page 5: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Q2 2020 Overview

5

Wireless Infrastructure

12%Portable

Electronics11%

A&D11%

Clean Energy

10%Industrial

20%

Other10%

Mass Transit7%

e-Mobility11%

ADAS7%

Financials

• Net sales of $191M, down 4% QoQ• Gross margin of 36.6%, up 360 basis points QoQ• Adjusted EPS* of $1.13, up 23% QoQ

Revenue by Market Segment - YTD

Strong operational performance and favorable product mix drove solid Q2 earnings

Resu

ltsHi

ghlig

hts • Operational execution and mix drove GM and

adjusted EPS above top end of guidance• Strong cash generation & healthy balance sheet• Defense and wireless demand improved QoQ

*See reconciliations to adjusted metrics in the appendix: earnings per diluted share to adjusted earnings per diluted share.

Chal

leng

es • Weak market demand due to effects from COVID-19 • General industrial and traditional automotive

markets most impacted

Advanced Mobility

24%

Advanced Connectivity

24%

Percentages may not add due to rounding

Page 6: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Advanced Mobility Update

6

Substrates for Power Semi Packaging

• EV market growth expected to accelerate in spite of COVID-19 impacts

• Content opportunity across entire EV/HEV market

EV/HEV - PES

81

119139

155172

188

2020 2021 2022 2023 2024 2025

Auto Radar Sensors3

(units in millions)

EV/HEV - EMS ADAS - ACS

4 6 8 1116 21

45

78

910

24

57

9

11

2020 2021 2022 2023 2024 2025

HEV - MildHEV - FullEV

Cell Pads & Other Solutions

• Strong pipeline of design wins with leading automakers & battery suppliers

• Content opportunity across all battery types

High Frequency Circuit Materials

• Strong market position across all major Tier I suppliers

• Growth opportunity driven by higher penetration & shift to autonomous driving

Electric & Hybrid Electric Vehicles1

(in millions)Electric & Hybrid Electric Batteries2

(units in millions)

3 5 7 9 13 1669

1216

2024

2020 2021 2022 2023 2024 2025

PouchPrismaticCylinder

1 – IHSMarkit July 2020 LVP forecast; 2 – IHSMarkit June 2020 E-Mobility Battery Cell Forecast 3 - IHSMarkit June 2020 Auto Sensor forecast

Page 7: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Advanced Connectivity Update

7

Wireless Infrastructure

Portable Electronics

Emerging Opportunities

• Limited visibility and challenges from trade restrictions. • Trade and competitive factors moderating 5G opportunity

• 5G smartphones expected to comprise ~15% of 2020 units. Volumes forecast to double in 2021, as non-5G sales decline.

• Rogers content opportunity higher in 5G smartphones

• Low Earth Orbit• Advanced Antenna Materials and Components• High Speed Digital

Page 8: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Advanced Connectivity Solutions (ACS)

8

Leveraging innovative technologies in existing and emerging markets

Q2 2020 Update

• Leverage innovation to capitalize on market opportunities in key areas:

• Automotive safety sensors• Aerospace & Defense

• Maximize opportunity in global 5G rollout

• Net sales of $71M, up 10% QoQ

• Strong growth in Defense and 5G wireless infrastructure demand

• Decline in ADAS due to COVID-19 impact on global auto demand

• Q3 outlook: Expecting Defense to remain strong, ADAS demand to improve late in the quarter and 5G wireless infrastructure to decline

Strategy

Page 9: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Power Electronics Solutions (PES)

9

Focusing on EV/HEV opportunity and continuing operating performance improvements

Q2 2020 Update Strategy

• Leverage our proven technology to capitalize on strong market growth opportunities in Advanced Mobility applications

• Invest in capacity to support accelerating demand for EV/HEV applications

• Continue to execute on business improvement initiatives to increase profitability

• Net sales of $45M, down 3% QoQ

• Significant decline in traditional auto. EV/HEV market less impacted, but slowed by factory shut downs.

• Moderate increase in industrial power & mass transit market sales

• EV/HEV demand expected to improve in Q3. Less visibility to recovery timing in other markets.

Page 10: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Elastomeric Material Solutions (EMS)

10

Q2 2020 Update Strategy

• Capitalize on the large emerging market opportunity for EV/HEV battery pads and battery pack sealing solutions

• Maintain leadership in portable electronics, general industrial and aerospace markets

• Optimize acquisitions to expand profitable growth

• Net sales of $72M, down 14% QoQ

• General industrial and consumer, including portable electronics, most impacted by COVID-19 in Q2

• EV/HEV sales higher from stronger European automaker demand

• Q3 Outlook: Portable electronics expected to be seasonally stronger. Continued strength in EV/HEV.

Focusing on growth opportunities in Advanced Mobility and Advanced Connectivity

Page 11: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Focused on protecting employees and meeting customers’ needs

Strong operational performance driving solid Q2 results

Strong balance sheet and cash generation

Accelerating plans for significant opportunities in Advanced Mobility markets Continuing to pursue opportunities in Advanced Connectivity markets

Summary

11

Addressing near-term challenges while maintaining focus on long-term opportunities

1

2

3

4

Page 12: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Financial OverviewMike Ludwig, Sr. Vice President and Chief Financial Officer

Page 13: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Q2 2020 Financial Highlights

13

($ in millions, except EPS) Q2-2020 Q1-2020 Q2-2019

Net sales $191.2 $198.8 $242.9

Gross margin $70.0 $65.6 $85.8

Gross margin % 36.6% 33.0% 35.3%

Operating income $21.1 $17.5 $33.2

Operating margin % 11.0% 8.8% 13.7%

Adjusted operating income* $29.5 $22.6 $41.7

Adjusted operating margin %* 15.4% 11.3% 17.2%

Net income $14.5 $13.3 $24.3

Net income % of net sales 7.6% 6.7% 10.0%

Adjusted EBITDA* $42.5 $33.4 $53.1

Adjusted EBITDA margin %* 22.2% 16.8% 21.9%

EPS $0.78 $0.71 $1.30

Adjusted EPS* $1.13 $0.92 $1.64

*See reconciliations to adjusted metrics in the appendix: adjusted operating income to operating income, adjusted operating margin to operating margin, adjusted EBITDA to net income and adjusted earnings per diluted share to earnings per diluted share.

Revenue within guidance but lower sequentially;Gross Margin and Adjusted EPS exceeded guidance despite topline headwinds

Page 14: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Revenue Bridge vs Prior Quarter

COVID-19 weakens market demand

• Revenues of $191.2 million or 3.8% decrease sequentially

• Volume & Other declined due to lower demand in EMS and PES segments; ACS increased sequentially

• Weaker euro and CNY contributed to unfavorable currency impact

Q2-2020 Update

14

($ in millions)

*Volume & Other of ($6.5 million) represents change in volume, price and mix excluding the impact of FX.

$198.8$191.2

$6.5 $1.1

Q1-2020Revenue

Volume& Other*

Currency Q2-2020Revenue

(3.3%)(0.5%)

(3.8%)

Page 15: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Gross Margin Bridge vs Prior Quarter

• Volume & Other impacted by favorable product mix across all segments

• Performance improvement driven by manufacturing efficiencies

• COVID-19 related costs increased due to expanded employee benefits

• Tariffs favorably impacted by expected recovery of previously paid duties

Q2-2020 Update

15

$65.6

$70.0$1.1

$2.4 $3.3$2.4

Q1-2020Adj Gross

Margin

Volume*& Other

Performance& Other

COVID-19Related Costs

TariffsImpact

Q2-2020Adj Gross

Margin

+1.7%+3.7% +6.7%+5.0%(3.7%)

($ in millions)

36.6%

33.0%

*Volume & Other of $1.1 million represents change in sales volume, price, mix and FX.

Strong operational performance and favorable product mix drove margin improvement

Page 16: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

• Adjusted Op Income* increased due to higher gross margin and lower operating expenses

• Other income/expense impacted by favorable copper derivatives partially offset by higher interest expense

• Taxes increased due to change in reserves for uncertain tax positions

Adjusted Net Income* Bridge vs Prior Quarter

Strong gross margin performance and cost management offset higher tax rate

Q2-2020 Update

16

$17.2$21.1$7.0

$0.6$3.7

Q1-2020Adj Net Income*

Adj OpIncome*

OtherIncome/Expense

Taxes Q2-2020Adj Net Income*

+40.7% +3.5% (21.5%)

11.0%

($ in millions)

+22.7%

8.6%

*Reconciliation of adjusted net income to net income and adjusted operating income to operating income is included in the appendix.

Page 17: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Cash Utilization

Cash position remains strong due to solid Adjusted EBITDA* and borrowing proceeds

1 - See reconciliation of adjusted EBITDA to net income in the appendix. 2 - Debt represents proceeds from borrowings under revolving credit facility less repayment of debt principal and finance lease obligations. Finance lease obligations of approximately $0.2 million included in “Other” category.

$166.8

$298.7

$75.9

$100.0 $3.8

$18.2 $15.6 $3.3 $10.7

12/31/2019Cash

Adj. EBITDA Debt Capex Change in adj.trade capital

Cash taxes paid Cash interest,net

Other 6/30/2020Cash

($ in millions)

17

Net cash provided by operating activities $55.0MNet cash used in investing activities ($18.2M)Net cash provided by financing activities $95.4MEffect of FX ($0.4M)Net increase (decrease) in cash $131.9M

1 2

3

3 - Change in adjusted trade capital represents change in assets and liabilities, per the statements of cash flows.Note: percentages and dollars may not add due to rounding

Page 18: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

($ in millions, except EPS)

Q3-2020 Guidance

18

Net sales $175M - $190M

Gross Margin

EPS (Includes non-cash intangible amortization charge*)

35.0% - 36.0%

$0.19 - $0.39

Adjusted EPS** $0.90 - $1.10

*Includes $11.7 million of accelerated intangible amortization expense associated with the DSP business**See reconciliation of adjusted earnings per diluted share to earnings per diluted share in the appendix.

Page 19: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Appendix

Page 20: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

20

Q2-2020: Adjusted operating margin reconciliation

Note: percentages and dollars may not add due to rounding.

($ in millions) Q2-19($) Q2-19(%) Q1-20($) Q1-20(%) Q2-20($) Q2-20(%)

GAAP operating margin $32.2 13.7% $17.5 8.8% $21.1 11.0%Restructuring, severance, impairment and other related costs $3.7 1.5% $1.1 0.5% $0.6 0.3%Acquisition and related integration costs $0.3 0.1% $0.4 0.2% $0.4 0.2%Asbestos-related charges $0.1 0.0% - - - -Environmental accrual adjustment - - - - ($0.2) (0.1%)Loss on sale or disposal of property, plant and equipment - - - - $0.1 0.0%

Total discrete items $4.1 1.7% $1.5 0.7% $0.9 0.5%Operating margin adjusted for discrete items $37.3 15.4% $18.9 9.5% $22.0 11.5%

Acquisition intangible amortization $4.4 1.8% $3.6 1.8% $7.5 3.9%Adjusted operating margin $41.7 17.2% $22.6 11.3% $29.5 15.4%

Page 21: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

21

Q2-2020: Adjusted EBITDA and adjusted EBITDA margin reconciliation

Note: percentages and dollars may not add due to rounding.

($ in millions) Q2-19($) Q2-19(%) Q1-20($) Q1-20(%) Q2-20($) Q2-20(%)

GAAP net income $24.3 10.0% $13.3 6.7% $14.5 7.6%Interest expense, net $2.0 0.8% $1.2 0.6% $1.8 0.9%Income tax expense $7.2 3.0% $3.4 1.7% $6.4 3.3%Depreciation $7.7 3.2% $7.3 3.7% $7.4 3.8%Amortization $4.4 1.8% $3.7 1.8% $7.6 4.0%Stock-based compensation expense $3.7 1.5% $3.1 1.6% $3.9 2.0%Restructuring, severance, impairment and other related costs $3.7 1.5% $1.1 0.5% $0.6 0.3%Acquisition and related integration costs $0.3 0.1% $0.4 0.2% $0.4 0.2%Asbestos-related charges $0.1 0.0% - - - -Environmental accrual adjustment - - - - ($0.2) (0.1%)Transition services lease income ($0.3) (0.1%) - - - -Loss on sale or disposal of property, plant and equipment - - - - $0.1 0.0%

Adjusted EBITDA $53.1 21.9% $33.4 16.8% $42.5 22.2%

Page 22: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Q2-2020: Adjusted EPS reconciliation

22Note: dollars may not add due to rounding.

Q2-19 ($) Q1-20 ($) Q2-20 ($)

GAAP earnings per diluted share $1.30 $0.71 $0.78Restructuring, severance, impairment and other related costs $0.15 $0.04 $0.02Acquisition and related integration costs $0.01 $0.02 $0.02Environmental accrual adjustment - - ($0.01)

Total discrete items $0.16 $0.06 $0.04Earnings per diluted share adjusted for discrete items $1.46 $0.77 $0.82

Acquisition intangible amortization $0.18 $0.15 $0.31Adjusted earnings per diluted share $1.64 $0.92 $1.13

Page 23: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Q2-2020: Adjusted net income reconciliation

23Note: percentages and dollars may not add due to rounding.

($ in millions) Q2-19 ($) Q2-19(%) Q1-20($) Q1-20(%) Q2-20($) Q2-20(%)

GAAP Net Income $24.3 10.0% $13.3 6.7% $14.5 7.6%Restructuring, severance, impairment and other related costs $3.7 1.5% $1.1 0.5% $0.6 0.3%Acquisition and related integration costs $0.3 0.1% $0.4 0.2% $0.4 0.2%Asbestos-related charges $0.1 0.0% - - - -Environmental accrual adjustment - - - - ($0.2) (0.1%)Loss on sale or disposal of property, plant and equipment - - - - $0.1 0.0%Acquisition intangible amortization $4.4 1.8% $3.6 1.8% $7.5 3.9%Income tax effect of non-GAAP adjustments and intangible amortization ($2.1) (0.9%) ($1.2) (0.6%) ($1.9) (1.0%)

Adjusted net income $30.7 12.6% $17.2 8.6% $21.1 11.0%

Page 24: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

24

Q2-2020: Adjusted operating expenses reconciliation*

Note: percentages and dollars may not add due to rounding.*Operating expenses include (i) selling, general and administrative expenses, (ii) research and development expenses, (iii) restructuring and impairment charges and (iv) other operating (income) expense, net per condensed consolidated statements of operations.

($ in millions) Q2-19($) Q2-19(%) Q1-20($) Q1-20(%) Q2-20($) Q2-20(%)

GAAP operating expenses $52.6 21.7% $48.2 24.2% $48.9 25.6%Restructuring, severance, impairment and other related costs ($3.7) (1.5%) ($1.1) (0.5%) ($0.6) (0.3%)Acquisition and related integration costs ($0.3) (0.1%) ($0.4) (0.2%) ($0.4) (0.2%)Asbestos-related charges ($0.1) (0.0%) - - - -Environmental accrual adjustment - - - - $0.2 0.1%Loss on sale or disposal of property, plant and equipment - - - - ($0.1) (0.0%)

Total discrete items ($4.1) (1.7%) ($1.5) (0.8%) ($0.9) (0.5%)Operating expenses adjusted for discrete items $48.5 20.0% $46.7 23.5% $48.0 25.1%

Acquisition intangible amortization ($4.4) (1.8%) ($3.6) (1.8%) ($7.5) (3.9%)Adjusted operating expenses $44.1 18.2% $43.1 21.7% $40.4 21.2%

Page 25: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

25

Q2-2020: Free cash flow reconciliation*

Note: dollars may not add due to rounding.*Free cash flow defined as net cash provided by operating activities less non-acquisition capital expenditures per condensed consolidated statements of cash flows.

($ in millions) Q2-19($) Q1-20($) Q2-20($)

Net cash provided by operating activities $50.4 $8.6 $46.3Non-acquisition capital expenditures ($11.4) ($11.2) ($7.0)

Free cash flow $39.0 ($2.5) $39.3

Page 26: Q2 2020 Earnings Call€¦ · This presentation contains forwardlooking statements, which concern our plans, objectives, outlook, goals, strategies, future events- , future net sales

Q3-2020: Guidance reconciliation

26Note: dollars may not add due to rounding.* Includes $11.7 million of accelerated intangible amortization expense associated with the DSP business.

Q3-20 ($)

GAAP earnings per diluted share $0.19 – $0.39Discrete items $0.08Acquisition intangible amortization (includes non-cash intangible amortization charge*) $0.63

Adjusted earnings per diluted share $0.90 - $1.10