Sun Hydraulics Reports Fourth Quarter 2016 Results and Announces Shared Distribution


SARASOTA, Fla., Feb. 27, 2017 (GLOBE NEWSWIRE) -- Sun Hydraulics Corporation (SNHY) (“Sun” or the “Company”), a global industrial technology leader that develops and manufactures solutions for both the hydraulics and electronics markets, today reported financial results for the fourth quarter and full year 2016.  The results include Enovation Controls since its acquisition on December 5, 2016.  Additionally, the Board of Directors authorized a $1.3 million shared distribution.

Wolfgang Dangel, Sun's President and Chief Executive Officer, commented, "We made significant progress during 2016 as it was a year of transformational evolution, driven by a strategic assessment of our future.  We considered the megatrends impacting our markets including globalization, growing sophistication of machinery and equipment, and advancement of computing power.  These trends helped to shape our 2025 Vision that will lead us to $1 billion in sales while maintaining superior profitability and financial strength.” 

Mr. Dangel added, “It was our updated Vision that guided our December acquisition of Enovation Controls, expanding our electronic and digital capabilities as well as broadening our market reach.  Building on our existing strong foundation, other significant 2016 accomplishments include:

  • Expansion of our global leadership team, including establishment of key roles critical for scalability and growth 
  • Evolving our product development process, emphasizing the distinction between innovative and sustaining engineering
  • Increasing channel partner and direct customer interaction globally with the addition of field application specialists
  • Initiation of a formal lean enterprise program engaging all of our associates to further enhance our competitiveness
  • Establishment of challenging key performance indicators to measure and monitor our progress

While these actions were substantial steps forward, we have much more to do as we continue to proactively seek opportunities to provide solutions for our customers’ industrial technology needs.”  

Fourth Quarter 2016 Results

($ in millions, except per share data)     Q4 2016   Q4 2015   Change   % Change
Net sales $ 49.9     $   44.3     $   5.6     13 %
Gross profit $ 17.3     $   15.8     $   1.5     10 %
Gross margin   34.7 %     35.7 %        
Operating income $ 4.9     $   7.7     $   (2.8 )   (36 %)
Operating margin   9.8 %     17.4 %        
Net income $ 3.1     $   5.1     $   (2.0 )   (39 %)
Diluted EPS $ 0.12     $   0.19     $   (0.07 )   (37 %)
               

Sales increased in each of the Company’s geographic regions, with the Americas up 14%, Europe/Middle East/Africa (“EMEA”) up 4% and Asia Pacific (“APAC”) up 23%.  The China, Korea and India markets were the key drivers of the APAC growth, resulting from investments to further penetrate those regions.  Sequential year-over-year improvement in all regions reflects more robust business activity globally.  Sales for the 2016 quarter included $4.1 million from the Enovation Controls acquisition, the majority of which were U.S. based.

Operating income benefited from higher gross profit on higher sales, but was more than offset by the inclusion of $1.5 million of transaction costs for the Enovation Controls acquisition and $1.0 million of incremental professional fees, CEO transition costs and compensation and employee benefits expense.  Further, the Enovation Controls business added $2.5 million of selling, engineering and administrative (“SEA”) expenses in the 2016 quarter, which included $1 million of amortization expense on acquired intangible assets.

In addition to the above factors, net income was impacted by $0.5 million of higher net interest expense associated with the financing to fund the Enovation Controls acquisition.

Adjusted EBITDA              
               
($ in millions) Q4 2016   Q4 2015   Change   % Change
Adjusted EBITDA $   11.1     $   9.5     $   1.6     17 %
  Adjusted EBITDA margin       22.3 %     21.4 %        
               

Adjusted EBITDA (consolidated net income before net interest expense/income, income taxes, depreciation and amortization and acquisition related expenses) benefited from higher gross profit and amortization, partially offset by ongoing SEA expenses.

Sun believes that, when used in conjunction with measures prepared in accordance with GAAP, Adjusted EBITDA and Adjusted EBITDA margin (Adjusted EBITDA as a percentage of sales), which are non-GAAP measures, help in the understanding of its operating performance.  See the attached tables for additional important disclosures regarding Sun’s use of Adjusted EBITDA and Adjusted EBITDA margin as well as a reconciliation of net income to Adjusted EBITDA.

Full Year 2016 Results

($ in millions, except per share data)         2016         2015       Change     % Change
Net sales $   196.9     $   200.7     $   (3.8 )   (2 %)
Gross profit $   71.3     $   77.1     $   (5.8 )   (8 %)
Gross margin   36.2 %     38.4 %        
Operating income $   34.5     $   46.9     $   (12.4 )   (26 %)
Operating margin   17.5 %     23.4 %        
Net income $   23.3     $   33.1     $   (9.8 )   (30 %)
Diluted EPS $   0.87     $   1.24     $   (0.37 )   (30 %)
               

Sales to the Americas decreased $2.9 million, or 3%, net of the inclusion of $4.1 million for Enovation Controls in 2016.  Sales to EMEA decreased $2.6 million, or 4%, and sales to APAC increased $1.7 million, or 4%.  Foreign currency translation unfavorably impacted international sales by $2.7 million, primarily in the EMEA region.

Operating income was unfavorably impacted by lower gross profit and higher SEA costs.  Gross profit declined primarily due to lower sales and higher overhead, mostly from higher compensation and employee benefit expenses.  SEA expenses in 2016 included $3 million of incremental professional fees, CEO transition costs and compensation expense for investments in global engineering, sales and marketing activities.  SEA expenses also included $1.5 million of transaction costs for the Enovation Controls acquisition in 2016, as well as $2.5 million for the Enovation Controls business which included approximately $1 million of amortization expense on acquired intangible assets. 

Several non-operating factors also impacted net income.   Net interest income decreased $0.6 million as a result of cash and debt used to fund the Enovation Controls acquisition.  Foreign currency transaction gain was down $0.7 million, due to lower U.S. denominated currency at foreign subsidiaries.  Miscellaneous expense increased $0.6 million as 2015 benefited from certain nonrecurring items.   
Adjusted EBITDA                    
               
($ in millions)   2016       2015     Change   % Change
Adjusted EBITDA $   47.9     $   57.4     $   (9.5 )   (17 %)
Adjusted EBITDA margin       24.3 %     28.6 %        
               

Adjusted EBITDA (consolidated net income before net interest expense/income, income taxes, depreciation and amortization and acquisition related expenses) was impacted by the above factors.

See the attached tables for additional important disclosures regarding Sun’s use of Adjusted EBITDA and Adjusted EBITDA margin as well as a reconciliation of net income to Adjusted EBITDA.

Balance Sheet and Cash Flow Review

Cash and cash equivalents at year end were $74.2 million, compared with $81.9 million at the end of 2015.  Short-term investments were $6.8 million and $44.2 million at the end of 2016 and 2015, respectively.  Total debt increased to $140 million at year end, compared with no debt at the end of 2015, reflecting the funding of the $200 million Enovation Controls acquisition.  At year end, the Company had $160 million of available capacity under its revolving credit facility.

Cash provided by operations was $38.5 million in 2016 compared with $49.9 million in 2015, on lower net income.  Capital expenditures were comparable between the two years at approximately $6 million.

Shared Distribution

Sun’s Board of Directors has authorized a shared distribution for 2016, as acknowledgement of the importance of the Company’s employees, while delivering value to shareholders.  The 2016 shared distribution will be approximately $1.3 million.  It will consist of a contribution to employees equal to 2% of wages, most of which will be paid into retirement plans in the form of Sun Hydraulics stock, and a $0.02 per share cash dividend to be paid to all shareholders.  The shared distribution is in addition to the normal quarterly dividend and is payable on March 31, 2017, to employees and shareholders of record as of March 15, 2017.  This is the ninth shared distribution by Sun since 2008.

2017 Guidance and Outlook

Mr. Dangel stated, “We are very encouraged by the economic trends we are seeing in all of our global markets, which generally began late in the third quarter of 2016 and have continued into 2017.  The industries experiencing improvement are broad, including energy, material handling, mining and construction equipment.  We believe that the improving macro environment, along with our proactive initiatives, position us well for 2017 and beyond.”

The Company expects the following for 2017:

  • Consolidated revenue is expected to be between $295 million and $310 million, with the Hydraulics segment contributing between $205 million and $215 million and the Electronics segment contributing between $90 million and $95 million
  • Consolidated operating margin is expected to be between 20% and 22% for the year, before acquisition-related amortization expense
  • Consolidated interest expense is expected to be between $4.2 million and $4.7 million
  • The full year effective tax rate is anticipated to be between 32% and 34%
  • Capital expenditures are estimated at $8 million to $10 million
  • Depreciation is estimated between $12 million and $13 million
  • Amortization is estimated between $8 million and $9 million

Mr. Dangel concluded, “In addition to the actions we are undertaking to grow organically, we continue to very actively seek to complement our base business with another strategic acquisition.  We specifically are looking to find businesses within the capital goods sector that can deliver superior profitability and financial strength.  Assimilation of the Enovation Controls business is coming along nicely and we have the resources in place to continue to strive toward our 2025 Vision, for the benefit of all of our stakeholders.”

Webcast

The Company will host a conference call and webcast tomorrow morning at 9:00am Eastern Time to review its financial and operating results, and discuss its corporate strategies and outlook.  A question-and-answer session will follow.

The conference call can be accessed by calling (201) 689-8573.  The audio webcast can be monitored at www.sunhydraulics.com.  Participants will have the ability to ask questions on either the teleconference call or the webcast.

A telephonic replay will be available from 12:00 p.m. ET on the day of the call through Tuesday, March 7, 2017.  To listen to the archived call, dial (412) 317-6671 and enter conference ID number 13654991.  The webcast replay will be available in the investor relations section of the Company’s website at www.sunhydraulics.com, where a transcript will also be posted once available.

About Sun

Sun Hydraulics Corporation is an industrial technology leader that develops and manufactures solutions for both the hydraulics and electronics markets.  In the hydraulics market, the Company is a leading manufacturer of high-performance screw-in hydraulic cartridge valves, electro-hydraulics, manifolds, and integrated package solutions for the worldwide industrial and mobile hydraulics markets.  In the electronics market, the Company is a global provider of innovative electronic control, display and instrumentation solutions for both recreational and off-highway vehicles, as well as stationary and power generation equipment.  For more information about Sun, please visit www.sunhydraulics.com

FORWARD-LOOKING INFORMATION

This news release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.

Forward-looking statements involve risks and uncertainties, and actual results may differ materially from those expressed or implied by such statements. They include statements regarding the intent, belief or current expectations, estimates or projections of the Company, its Directors or its Officers about the Company and the industry in which it operates, and assumptions made by management, and include, among other items, (i) the Company's strategies regarding growth, including its intention to develop new products and make acquisitions; (ii) the Company's financing plans; (iii) trends affecting the Company's financial condition or results of operations; (iv) the Company's ability to continue to control costs and to meet its liquidity and other financing needs; (v) the declaration and payment of dividends; and (vi) the Company's ability to respond to changes in customer demand domestically and internationally, including as a result of standardization. Although the Company believes that its expectations are based on reasonable assumptions, it can give no assurance that the anticipated results will occur.

Important factors that could cause the actual results to differ materially from those in the forward-looking statements include, among other items, (i) the economic cyclicality of the capital goods industry in general and the hydraulic valve and manifold industry in particular, which directly affect customer orders, lead times and sales volume; (ii) fluctuations in global business conditions, including the impact of economic recessions in the U.S. and other parts of the world, (iii) conditions in the capital markets, including the interest rate environment and the availability of capital; (iv) changes in the competitive marketplace that could affect the Company's revenue and/or costs, such as increased competition, lack of qualified engineering, marketing, management or other personnel, and increased labor and raw materials costs; (v) risks related to the integration of the businesses of the Company and Enovation Controls; (vi) changes in technology or customer requirements, such as standardization of the cavity into which screw-in cartridge valves must fit, which could render the Company's products or technologies noncompetitive or obsolete; (vii) new product introductions, product sales mix and the geographic mix of sales nationally and internationally; and (viii) changes relating to the Company's international sales, including changes in regulatory requirements or tariffs, trade or currency restrictions, fluctuations in exchange rates, and tax and collection issues. Further information relating to factors that could cause actual results to differ from those anticipated is included but not limited to information under the headings Item 1. "Business," Item 1A. "Risk Factors," and Item 7. "Management's Discussion and Analysis of Financial Conditions and Results of Operations" in the Company's Form 10-K for the year ended December 31, 2016. The Company disclaims any intention or obligation to update or revise forward-looking statements, whether as a result of new information, future events or otherwise.

Financial Tables Follow.

 

SUN HYDRAULICS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
 
  Three Months Ended   Year Ended
December 31,    January 2,     December 31,    January 2,  
                   
    2016       2016   % Change     2016       2016   % Change
Net sales  $    49,865     $    44,289   13 %   $    196,934     $    200,727   (2 %)
Cost of sales      32,550         28,495   14 %       125,585         123,634   2 %
Gross profit      17,315         15,794   10 %       71,349         77,093   (8 %)
Gross margin    34.7 %     35.7 %       36.2 %     38.4 %  
                   
Selling, engineering and administrative      12,429         8,123   53 %       36,890         30,202   22 %
Operating income     4,886         7,671   (36 %)       34,459         46,891   (26 %)
Operating margin   9.8 %     17.4 %       17.5 %     23.4 %  
                   
Interest expense (income), net      265         (401 ) NM       (790 )       (1,422 ) (44 %)
Foreign currency transaction gain, net     (84 )       (265 ) (68 %)       (395 )       (1,104 ) (64 %)
Miscellaneous expense, net     150         981   (85 %)       743         187   297 %
Income before income taxes     4,555         7,356   (38 %)       34,901         49,230   (29 %)
Income tax provision     1,437         2,253   (36 %)       11,597         16,092   (28 %)
Net income  $    3,118     $    5,103   (39 %)   $    23,304     $    33,138   (30 %)
                   
Per share data:                  
Basic:                  
Net income per common share $   0.12     $   0.19   (37 %)   $   0.87     $   1.24   (30 %)
Diluted:                  
Net income per common share $   0.12     $   0.19   (37 %)   $   0.87     $   1.24   (30 %)
                   
Weighted average common shares outstanding:                  
Basic      26,931         26,762           26,892         26,687    
Diluted      26,931         26,762           26,892         26,687    
                   
Dividends declared per share $   0.090     $   0.090       $   0.400     $   0.450    
                   
NM = Not meaningful                  
                   

 

SUN HYDRAULICS CORPORATION
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share data)
 
  December 31,     January 2,
    2016       2016  
Assets      
Current assets:      
Cash and cash equivalents  $   74,221     $   81,932  
Restricted cash     37         44  
Accounts receivable, net of allowance for doubtful accounts of $101 and $184       25,730         13,531  
Inventories, net     30,000         13,047  
Income taxes receivable     512         123  
Deferred income taxes     -         460  
Short-term investments     6,825         44,174  
Other current assets     3,943         3,707  
Total current assets     141,268         157,018  
Property, plant and equipment, net     80,515         74,121  
Deferred income taxes     3,705         -  
Goodwill      103,583         4,988  
Other intangibles, net     112,565         4,813  
Other assets     3,141         600  
Total assets $    444,777     $    241,540  
       
Liabilities and shareholders’ equity      
Current liabilities:      
Accounts payable $   10,166     $   4,422  
Accrued expenses and other liabilities     7,456         4,849  
Current portion of contingent consideration     10,765         -  
Dividends payable     2,424         2,411  
Income taxes payable     265         -  
Total current liabilities     31,076         11,682  
Revolving line of credit     140,000         -  
Contingent consideration     24,312         -  
Deferred income taxes     9,501         7,411  
Other noncurrent liabilities     3,491         260  
Total liabilities     208,380         19,353  
       
Shareholders’ equity:      
Preferred stock, 2,000,000 shares authorized, par value $0.001, no shares outstanding     -         -  
Common stock, 50,000,000 shares authorized, par value $.0001, 26,936,021 and 26,786,518 shares outstanding       27         27  
Capital in excess of par value      89,718         82,265  
Retained earnings     162,485         149,938  
Accumulated other comprehensive loss     (15,833 )       (10,043 )
Total shareholders’ equity      236,397         222,187  
Total liabilities and shareholders’ equity  $    444,777     $    241,540  
       

 

SUN HYDRAULICS CORPORATION
CONSOLIDATED STATEMENT OF CASH FLOWS
(in thousands)
 
  Year Ended
  December 31,     January 2,
    2016       2016  
Cash flows from operating activities:      
Net income $   23,304     $   33,138  
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization     11,318         9,557  
Loss (gain) on disposal of assets     329         (171 )
Stock-based compensation expense      4,848         4,324  
Deferred director and phantom stock unit expense     10         17  
Stock compensation income tax benefit     113         112  
Amortization of debt issuance costs     47         -  
Allowance for doubtful accounts     (61 )       12  
Provision for slow moving inventory     117         (193 )
Provision (benefit) for deferred income taxes     77         (846 )
Amortization of acquisition-related inventory step-up     1,021         -  
(Increase) decrease in operating assets, net of acquisition:      
Accounts receivable     (3,158 )       3,958  
Inventories     (1,380 )       1,244  
Income taxes receivable      (1,628 )       (235 )
Other current assets     (153 )       (741 )
Other assets, net     (106 )       289  
Increase (decrease) in operating liabilities, net of acquisition:      
Accounts payable     2,566         (451 )
Accrued expenses and other liabilities     656         (559 )
Income taxes payable     838         476  
Other noncurrent liabilities     (252 )       (29 )
Net cash provided by operating activities     38,506         49,902  
       
Cash flows from investing activities:      
Acquisition of business, net of cash acquired     (200,056 )       -  
Investment in licensed technology     (1,227 )       (1,425 )
Capital expenditures     (6,187 )       (6,106 )
Proceeds from dispositions of equipment     7         1,645  
Purchases of short-term investments     (24,699 )       (30,125 )
Proceeds from sale of short-term investments     62,374         26,698  
Net cash used in investing activities     (169,788 )       (9,313 )
       
Cash flows from financing activities:      
Borrowings on revolving line of credit     140,000         -  
Stock compensation income tax expense     (113 )       (112 )
Proceeds from stock issued     1,039         1,019  
Dividends to shareholders     (10,744 )       (11,999 )
Change in restricted cash     -         275  
Debt issuance costs     (1,959 )       -  
Net cash provided by (used in) financing activities     128,223         (10,817 )
Effect of exchange rate changes on cash and cash equivalents     (4,652 )       (4,683 )
Net (decrease) increase in cash and cash equivalents     (7,711 )       25,089  
Cash and cash equivalents, beginning of period     81,932         56,843  
Cash and cash equivalents, end of period  $   74,221     $   81,932  
       

 

SUN HYDRAULICS CORPORATION
ADJUSTED EBITDA RECONCILIATION – Unaudited
(in thousands)
 
  Three Months Ended     Year Ended
  December 31,   January 2,   December 31,   January 2,
    2016       2016       2016       2016  
Net income $    3,118     $    5,103     $    23,304     $   33,138  
+ Net interest expense (income)           265         (401 )       (790 )       (1,422 )
+ Income taxes     1,437         2,253         11,597         16,092  
+ Depreciation and amortization     4,789         2,503         12,339         9,557  
+ Acquisition related expenses     1,500         -         1,500         -  
Adjusted EBITDA $    11,109     $    9,458     $    47,950     $   57,365  
Adjusted EBITDA margin   22.3 %     21.4 %     24.3 %     28.6 %
               

Non-GAAP Financial Measure:

Adjusted EBITDA is defined as consolidated net income before net interest expense (income), income taxes, depreciation and amortization and acquisition related expenses.  Adjusted EBITDA margin is Adjusted EBITDA divided by sales.  Adjusted EBITDA and Adjusted EBITDA margin are not measures determined in accordance with generally accepted accounting principles in the United States, commonly known as GAAP.  Nevertheless, Sun believes that providing non-GAAP information such as Adjusted EBITDA and Adjusted EBITDA margin are important for investors and other readers of Sun's financial statements, as they are used as analytical indicators by Sun's management to better understand operating performance.  Because Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP measures and are thus susceptible to varying calculations, Adjusted EBITDA and Adjusted EBITDA margin, as presented, may not be directly comparable to other similarly titled measures used by other companies.

SUN HYDRAULICS CORPORATION
ADDITIONAL INFORMATION – Unaudited
 
Sales by Geographic Region 2016              
($ in millions)                  
                     
  Q1 %
of Total
Q2 %
of Total
Q3 %
of Total
Q4 %
of Total
  2016 %
of Total
Americas     $   24.7 48 % $   23.4 46 % $   21.4 47 % $   25.3 51 % $   94.8 48 %
EMEA     15.7 31 %     15.8 31 %     14.0 31 %     13.3 26 %     58.7 30 %
APAC     10.6 21 %     11.6 23 %     9.8 22 %     11.3 23 %     43.4 22 %
Total $   51.0   $   50.8   $   45.2   $   49.9   $   196.9  
                     
                     
Sales by Geographic Region 2015              
($ in millions)                  
                     
  Q1 %
of Total
Q2 %
of Total
Q3 %
of Total
Q4 %
of Total
  2015 %
of Total
Americas $   25.9 48 % $   25.9 48 % $   23.7 49 % $   22.2 50 % $   97.7 49 %
EMEA     16.6 30 %     16.3 30 %     15.6 33 %     12.8 29 %     61.3 30 %
APAC     11.9 22 %     11.8 22 %     8.8 18 %     9.2 21 %     41.7 21 %
Total $   54.4   $   54.0   $   48.0   $   44.3   $   200.7  
                     

 

 

Contact:
For more information, contact:
Karen L. Howard / Deborah K. Pawlowski
Kei Advisors LLC
(716) 843-3942 / (716) 843-3908
khoward@keiadvisors.com / dpawlowski@keiadvisors.com