27
Third Quarter Earnings November 3, 2015

3Q 2015 Final v2

Embed Size (px)

Citation preview

Page 1: 3Q 2015 Final v2

Third Quarter Earnings November 3, 2015

Page 2: 3Q 2015 Final v2

Disclaimer

This presentation and any related statements contain certain “forward-looking statements” about MPG’s financial results and estimates and business prospects within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by words such as “expects,” “intends,” “anticipates,” “plans,” “project,” “believes,” “seeks,” “targets,” “forecast,” “estimates,” “will” or other words of similar meaning and include, but are not limited to, statements regarding the outlook for the Company’s future business, prospects, and financial performance; the industry outlook, our backlog and our 2015 financial guidance. Forward-looking statements are based on management’s current expectations and assumptions, which are subject to inherent uncertainties, risks, and changes in circumstances that are difficult to predict. Actual outcomes and results may differ materially due to global political, economic, business, competitive, market, regulatory, and other factors and risks, among them being: volatility in the global economy impacting demand for new vehicles and our products; a decline in vehicle production levels, particularly with respect to platforms for which we are a significant supplier, or the financial distress of any of our major customers; seasonality in the automotive industry; our significant competition; our dependence on large-volume customers for current and future sales; a reduction in outsourcing by our customers, the loss or discontinuation of material production or programs, or a failure to secure sufficient alternative programs; our failure to offset continuing pressure from our customers to reduce our prices; our inability to realize all of the sales expected from awarded business or fully recover pre-production costs; our failure to increase production capacity or over-expanding our production in times of overcapacity; our reliance on key machinery and tooling to manufacture components for powertrain and safety-critical systems that cannot be easily replicated; program launch difficulties; a disruption in our supply or delivery chain which causes one or more of our customers to halt production; work stoppages or production limitations at one or more of our customer’s facilities; a catastrophic loss of one of our key manufacturing facilities; failure to protect our know-how and intellectual property; the disruption or harm to our business as a result of any acquisitions or joint ventures we make; a significant increase in the prices of raw materials and commodities we use; the damage to or termination of our relationships with key third-party suppliers; our failure to maintain our cost structure; the incurrence of significant costs if we close any of our manufacturing facilities; potential significant costs at our facility in Sandusky, Ohio; the failure of or disruptions in our information technology networks and systems, or the inability to successfully implement upgrades to our enterprise resource planning systems; the incurrence of significant costs, liabilities, and obligations as a result of environmental requirements and other regulatory risks; extensive and growing governmental regulations; the adverse impact of climate change and related energy legislation and regulation; the incurrence of material costs related to legal proceedings; our inability to recruit and retain key personnel; any failure to maintain satisfactory labor relations; pension and other postretirement benefit obligations; risks related to our global operations; competitive threats posed by global operations and entering new markets; foreign exchange rate fluctuations; increased costs and obligations as a result of becoming a public company; the failure of our internal controls to meet the standards required by Sarbanes-Oxley; our substantial indebtedness; our inability, or the inability of our customers or our suppliers, to obtain and maintain sufficient debt financing, including working capital lines; our exposure to a number of different tax uncertainties; the mix of profits and losses in various jurisdictions adversely affecting our tax rate; disruption from the combination of our operations and diversion of management’s attention; our limited history of working as a single company and the inability to integrate HHI, Metaldyne, and Grede successfully and achieve the anticipated benefits. For the reasons described above, we caution you against relying on any forward-looking statements, which should also be read in conjunction with the other cautionary statements that are included elsewhere in this press release and in our public filings, including under the heading “Risk Factors” in our filings that we make from time to time w ith the Securities and Exchange Commission. You should not consider any list of such factors to be an exhaustive statement of all of the risks, uncertainties, or potentially inaccurate assumptions that could cause our current expectations or beliefs to change. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, except as otherwise may be required by law.

Non-GAAP Financial Measures

Combined Net Sales We define Combined Net Sales as the net sales of MPG plus the net sales of Grede prior to our acquisition of Grede. We present Combined Net Sales because our management considers it to be a useful, supplemental indicator of our performance when comparing periods before and after our acquisition of Grede. For a reconciliation of Combined Net Sales to net sales, the most directly comparable GAAP measure, see Appendix to this presentation.

Adjusted EBITDA and Combined Adjusted EBITDA We define Adjusted EBITDA as net income (loss) before interest expense, provision for (benefit from) income taxes and depreciation and amortization, with further adjustments to reflect the additions and eliminations of certain income statement items, including (i) gains and losses on foreign currency and fixed assets and debt transaction expenses, (ii) stock-based compensation and other non-cash charges, (iii) sponsor management fees and other income and expense items that we consider to be not indicative of our ongoing operations, (iv) specified non-recurring items and (v) other adjustments. We define Combined Adjusted EBITDA as Adjusted EBITDA plus the Adjusted EBITDA of Grede prior to our acquisition of Grede. We believe Adjusted EBITDA is used by investors as a supplemental measure to evaluate the overall operating performance of companies in our industry. Management uses Adjusted EBITDA (i) as a measurement used in comparing our operating performance on a consistent basis, (ii) to calculate incentive compensation for our employees, (iii) for planning purposes, including the preparation of our internal annual operating budget, (iv) to evaluate the performance and effectiveness of our operational strategies and (v) to assess compliance with various metrics associated with our agreements governing our indebtedness. Accordingly, we believe that Adjusted EBITDA provides useful information to investors and others in understanding and evaluating our operating performance in the same manner as our management. We present Combined Adjusted EBITDA because our management considers it to be a useful, supplemental indicator of our performance when comparing periods before and after our acquisition of Grede. For a reconciliation of Adjusted EBITDA and Combined Adjusted EBITDA to net income, the most directly comparable measure determined under U.S. generally accepted accounting principles (“GAAP”), see Appendix to this presentation.

Adjusted Free Cash Flow and Combined Adjusted Free Cash Flow We define Adjusted Free Cash Flow as Adjusted EBITDA less capital expenditures. Capital expenditures can be found in our consolidated statements of cash flows as a component of cash flows from investing activities. We define Combined Adjusted Free Cash Flow as Adjusted Free Cash Flow plus the Adjusted Free Cash Flow of Grede prior to our acquisition of Grede. We present Adjusted Free Cash Flow because our management considers it to be a useful, supplemental indicator of our performance. When measured over time, Adjusted Free Cash Flow provides supplemental information to investors concerning our results of operations and our ability to generate cash flows to satisfy mandatory debt service requirements and make other non-discretionary expenditures. We present Combined Adjusted Free Cash Flow because our management considers it to be a useful, supplemental indicator of our performance when comparing periods before and after our acquisition of Grede. For a reconciliation of Adjusted Free Cash Flow and Combined Adjusted Free Cash Flow to net income, the most directly comparable GAAP measure, see Appendix to this presentation.

Combined Non-GAAP CapEx We define Combined CapEx as the capital expenditures of MPG (“CapEx”) plus the capital expenditures of Grede prior to our acquisition of Grede. We present Combined CapEx because our management considers it to be a useful, supplemental indicator of our performance when comparing periods before and after our acquisition of Grede. For a reconciliation of Combined CapEx to CapEx, the most directly comparable GAAP measure, see “GAAP RECONCILIATION”.

2

Page 3: 3Q 2015 Final v2

Agenda

Introduction Paul Suber Vice President of Investor Relations

Q3 2015 and September Year to Date Highlights and Market Outlook

George Thanopoulos Chief Executive Officer

Financial Results and 2015 Guidance Mark Blaufuss Chief Financial Officer

Q & A Session George Thanopoulos Mark Blaufuss

Paul Suber

3

Page 4: 3Q 2015 Final v2

Q3 2015 HIGHLIGHTS AND MARKET OUTLOOK

Page 5: 3Q 2015 Final v2

Multiple Factors Driving MPG Value Creation

5

2014 – 2017 Focus 2018 – 2021 Planned Growth

$4B Revenues

$3B

• Accelerate new business wins including vertical integration and cross-selling

• Creating value through capital allocation

• Strong operating results

• Ramp up new programs

• Capture value-added, powertrain content

• Continue global expansion

Key Drivers Anticipated Key Drivers

September YTD

• $620M new business wins

• $59M debt reduction

• 17.9% EBITDA margin

Page 6: 3Q 2015 Final v2

1. Combined Adjusted EBITDA / Combined Net Sales (Non-GAAP)

2. Adjusted EBITDA less Capex

Adjusted EBITDA Margin1

2012 2013 2014 Q3 2015 YTD Sept.2015

15.4% 16.7%

17.3% 17.3% 17.9%

Q3 2015 Sept YTD

Net Sales $ 747 2,312

Adjusted EBITDA 129 415

Adjusted EBITDA Margin 17.3% 17.9%

Capex $ 54 169

Adjusted Free Cash Flow2 75 246

Adjusted Free Cash Flow Margin 10% 10%

Fully Diluted EPS $ 0.41 1.52

All amounts in millions USD except EPS

o 3rd quarter and September YTD results reflect strong EBITDA margin performance o Leading Adjusted Free Cash Flow margin of 10% for both the quarter and Sept YTD o Continued record pace of new business awards on fuel efficient engines and transmissions o Strong performance in spite of growing headwinds in metals and industrial markets o Delivered value creation through balanced capital allocation

6

Key Highlights – Continuing to Execute

Page 7: 3Q 2015 Final v2

17.0 17.5 18.0 18.4 18.6

2014 2015 2016 2017 2018

20.2 20.7 21.1 21.6 22.3

2014 2015 2016 2017 2018

Strong Outlook for Primary Light Vehicle Markets 1. Vehicle Production in millions: IHS October 2015 2. Based on Combined Net Sales 2014 3. US Department of Transportation Bureau of Transportation Statistics, May 2015

MPG 2014 Geographic Footprint2

7

• Chinese Market Softening

• Volkswagen

North American Light Vehicle Production1

European Light Vehicle Production1

Outlook – Continued Strength in Light Vehicle

Recent Light Vehicle News

China and Volkswagen are each less than 3%

of 2015 MPG Net Sales

North America

83%

EU 13%

Rest of World 4%

Annual Vehicle-Distance Traveled on US Highway3

44.4 44.5 45.8

47.9

50.1

2014 2015 2016 2017 2018

Asian Light Vehicle Production1

Page 8: 3Q 2015 Final v2

Light Vehicle 87%

Commercial 7%

Industrial 3%

Other 3%

North America

84%

Asia 10%

Europe 5%

South America

1%

Powertrain 85%

Safety-Critical

8%

Other 7%

Accelerating Profitable Growth

1. New business is peak annual Net Sales. Programs generally launch and ramp up over the next 5 years. 2. Combined 2014 new business awards

8

$440

$620

Sept. 2014 YTD Sept. 2015 YTDApplication

Region

Market

$ Millions

New Business Awards1

2

Page 9: 3Q 2015 Final v2

296 327 290 260 261

226 226 229 241 243

522 553 519 501 504

2014 2015 2016 2017 2018

FTR Class 8 ACT Class 5-7

Outlook – Industrial and Commercial Markets

9

1. Vehicle Production in thousands: FTR and ACT Oct. 2015 2. Based on a combined non-GAAP basis 3. Off Highway Dialogue – Eli S. Lustgarten Oct. 2015 4. Vehicle Production in thousands: Yengst Sept. 2015

North America Class 5-8 Vehicle Production1

• Class 5-8 trucks are forecasted to decline 6% in 2016

• Commercial vehicle sales are 12% of MPG total Net Sales

MPG proactively addressing market softness

Key Markets Significantly off Peak Levels3

0

100

Large Agriculture Mining Equipment

Market Peak 2015 Outlook

-45% -50%

• YOY Industrial sales down ~$45 million primarily affecting the Grede business unit

• MPG actions taken − Consolidation of two

industrial foundries

− Transferring of business to more efficient foundries

− Exited $17 million of Net Sales

North America Construction Equipment4

211 207 198 202 206

2014 2015 2016 2017 2018

Construction Equipment market outlook flat to negative over forecast horizon

Light Vehicle 78%

Commercial 12%

Industrial 9%

Other 1%

MPG 2014 End Market Contribution2

Page 10: 3Q 2015 Final v2

Metal Market and Currency Trends

10

• Declining commodities pricing driving metal market indexes to recent low point resulting in 2015 Net Sales decline for MPG

• Both indexes at low point since 2009 recession

• A $1 decline in metals market index can range from ~$200 -$400K3 in annual Net Sales decrease for MPG

1. Scrap Price Bulletin October 2015 2. OANDA.com 3. Depending on volume and related index 4. Composite of HHI and Grede Chicago and Pitts index effect and FX impact

AMM “Scrap Price Bulletin” Indexes1

$615 $630 $630 $580 $580

$500 $500 $500 $500 $520 $505 $485 $475 $425

$381 $392 $393

$347 $351

$251 $236 $236 $236 $265 $265

$245 $235 $180

$0

$100

$200

$300

$400

$500

$600

$700

March2014

June2014

Sept.2014

Dec.2014

Jan.2015

Feb.2015

March2015

April2015

May2015

June2015

July2015

Aug.2015

Sept.2015

Oct.2015

SPB Pittsburgh Punchings & Plate GT Low SPB Chicago #1 Bundles

1.27 1.26 1.24

1.21

1.13 1.13

1.09 1.10 1.11 1.11 1.10 1.12 1.12

0.95

1.00

1.05

1.10

1.15

1.20

1.25

1.30

Oct.2014

Nov.2014

Dec.2014

Jan.2015

Feb.2015

March2015

April2015

May2015

June2015

July2015

Aug.2015

Sept.2015

Oct.2015

Euro to USD2

• For 2015 we estimate ~$150 - $170 million in Net Sales decline due to both metals market and foreign currency4

12% decline

MPG Net Sales impacted by metals market and currency

52% decline

30% decline

Page 11: 3Q 2015 Final v2

Q3 Operating Highlights

Plant Expansions

• Continuing investment in global footprint

− Multi-year projects

− Supports growth of leadership products for advanced engines and transmissions

11

Wheel Bearing Volume Actual/Projections

KBI Update

• Planned fourth quarter attrition of non-core wheel bearings and associated labor

− Next generation bearing profit margins unattractive

− Estimated $8 million fourth quarter impact on Net Sales

• Normal production conditions, continuing labor negotiations

− Wages and benefits under last management proposal

Mexico Dropping from ~6% of 2015 MPG Net Sales to ~3% of

2016 MPG Net Sales

Mexico

China U.S.

March 2015 Sept 2015 March 2016 Sept 2016 March 2017 Sept 2017 2018 2019

Page 12: 3Q 2015 Final v2

FINANCIAL RESULTS AND 2015 GUIDANCE

Page 13: 3Q 2015 Final v2

Third Quarter Financial Results

($ in Millions) Third Quarter

2015 2014 Difference % Change

Net Sales 746.6 773.0 (26.4) (3%)

Adjusted EBITDA1 128.8 130.3 (1.5) (1%)

Capex 53.7 44.1 9.6

Adjusted Free Cash Flow 2 75.1 86.2 (11.1)

1. See Appendix for reconciliation to GAAP

2. Defined as Adjusted EBITDA less Capex

13

Page 14: 3Q 2015 Final v2

$130.3 $130.8 $130.1 $128.8

8.0 (7.0) 1.5 (2.0) (0.7) (1.3)

Q3 2014 Volume/Mix Price Performance/Economics/ Cost

Reductions

SG&A/Other Q3 2015 ConstantFX & Metals

Foreign Currency Metals Q3 2015

$773.0 $790.6

$746.6

37.9 (13.3) (7.0)

(17.2)

(26.8)

Q3 2014 Automotive &Other Volume

Industrial Volume Price Q3 2015 ConstantFX & Metals

Foreign Currency Metals Q3 2015

Third Quarter Bridge 2014 – 2015

($ in Millions)

Macro Effects

Macro Effects Growth

Growth

Net

Sal

es

Ad

just

ed

EB

ITD

A1

14

2%

1. Non-GAAP, see Appendix for reconciliation to GAAP

3%

Page 15: 3Q 2015 Final v2

Nine Months Financial Results

($ in Millions) Nine Months

2015 2014 Difference % Change

Net Sales 2,312.0 1,954.8 357.2 18%

Adjusted EBITDA1 415.0 353.0 62.0 18%

Capex 168.7 102.2 66.5

Adjusted Free Cash Flow 2 246.3 250.8 (4.5)

15 1. See Appendix for reconciliation to GAAP

2. Defined as Adjusted EBITDA less Capex

Page 16: 3Q 2015 Final v2

$1,954.8 $2,414.8 $2,312.0

408.5 76.5 (16.3) (9.6) 0.9 (56.5) (46.3)

2014 YTD GredeAcquisition (Jan -

May 2015)

Automotive &Other Volume

IndustrialVolume

Price SG&A/ Other 2015 YTDConstant FX &

Metal

Foreign Currency Metals 2015 YTD

Nine Months Bridge 2014 – 2015

($ in Millions)

Macro Effects

Macro Effects Growth

Growth

Net

Sal

es

Ad

just

ed

EB

ITD

A1

1. Non-GAAP, see Appendix for reconciliation to GAAP

16

$353.0 $425.4 $415.0

65.0 20.7 (9.6) 2.8 (6.5) (3.6) (6.8)

2014 YTD GredeAcquisition (Jan -

May 2015)

Volume/Mix Price Perf/Econ/CostReductions

SG&A/Other 2015 YTDConstant FX &

Metals

Foreign Currency Metals 2015 YTD

24% 18%

Page 17: 3Q 2015 Final v2

Financial Results by Segment

($ in Millions) HHI Metaldyne Grede MPG Cons.

Net Sales 243.9 282.4 220.3 746.6

Gross Profit 44.2 44.9 37.1 126.2

% of Net Sales 18.1% 15.9% 16.8% 16.9%

Adjusted EBITDA1 51.2 48.5 29.1 128.8

% of Net Sales 21.0% 17.2% 13.2% 17.3%

1. See Appendix for reconciliation to GAAP

17

($ in Millions) HHI Metaldyne Grede MPG Cons.

Net Sales 750.1 860.8 701.1 2,312.0

Gross Profit 140.2 139.9 116.7 396.8

% of Net Sales 18.7% 16.3% 16.6% 17.2%

Adjusted EBITDA1 157.3 152.0 105.7 415.0

% of Net Sales 21.0% 17.7% 15.1% 17.9%

Third Quarter 2015 Results

September 2015 YTD Results

Page 18: 3Q 2015 Final v2

$156.5

$372.7

$124.6

415.0 (61.9)

(66.1)

(49.2) (21.6) (168.7)

(12.1)

(58.5)

(8.8)

BeginningBalance

Adj. EBITDA Working Capital Cash Paid -Interest

Cash Paid -Taxes

OtherOperating,

Investing andFinancingActivites

Subtotal CapitalExpenditures

DebtRepayments

Dividends FX Impact Ending Balance

• Cash generation of $216.2 million YTD September through core operations to fund Capital Expenditures, additional debt repayment and dividends

• Increase in working capital is primarily related to seasonality impact between Q4 2014 and Q1 2015 • Liquidity between cash and unused revolving credit line of ~$360 million • MPG continues disciplined capital allocation

MPG September 2015 YTD Cash Flow and Liquidity

18

$216.2 $ millions

Page 19: 3Q 2015 Final v2

Reinvesting in the Business

Capital investment to drive future growth and returns

Accelerating our Deleveraging

Voluntary term debt repayment

Rewarding our Shareholders

Q3 Dividend declared of $6 million for shareholders of record

$25 million in Debt Prepayment

$53.7 million in Capital Investment

$6 million Dividend or $.09 Per Share

Balanced Use of Cash Flow

19

Third Quarter Capital Allocation – Reflects Value Creation

Val

ue

Cre

atio

n

Page 20: 3Q 2015 Final v2

2015 Guidance Ranges

Guidance 2015E 1

Net Sales $3.0 - $3.15 billion

Adjusted EBITDA2 $520 - $560 million

Capital Expenditures $210 - $220 million

Adjusted Free Cash Flow3 $310 - $340 million

1 Represents reaffirmation of guidance provided earlier this year 2 See Appendix for reconciliation to GAAP 3 Defined as Adjusted EBITDA less CapEx, utilizing high and low ends of Adjusted EBITDA and CapEx

20

Page 21: 3Q 2015 Final v2

Multiple Factors Driving MPG Value Creation

21

2014 – 2017 Focus 2018 – 2021 Planned Growth

$4B Revenues

$3B

• Accelerate new business wins including vertical integration and cross-selling

• Creating value through capital allocation

• Strong operating results

• Ramp up new programs

• Capture value-added, powertrain content

• Continue global expansion

Key Drivers Anticipated Key Drivers

September YTD

• $620M new business wins

• $59M debt reduction

• 17.9% EBITDA margin

Page 22: 3Q 2015 Final v2

Q & A SESSION

Page 23: 3Q 2015 Final v2

APPENDIX

Page 24: 3Q 2015 Final v2

Industry Production / Assumptions 2015E

Light Vehicle SAAR North America1 ~3%

Light Vehicle SAAR Europe1 ~2%

Light Vehicle SAAR Asia1 ~0%

NAFTA Heavy Truck Class 5-82 ~6%

Industrial Market Continued weakness

FX Rates3 End of Q3 2015 12/31/14 Rate

USD to Euro 1.12 1.22

Mexican Peso to USD 16.98 14.78

Chinese Yuan to USD 6.39 6.14

Korean Won to USD 1,192 1,096

Metals Market – Chicago #1 Bundles $180 per gross ton $347 per gross ton

1. IHS October 2015 2. FTR and ACT October 2015 3. FX Rates and Metals Market Rate Sept.2015

24

Assumptions

Page 25: 3Q 2015 Final v2

Combined Non-GAAP Financial Information

MPG SCHEDULE OF COMBINED NON-GAAP FINANCIAL INFORMATION

25

Nine Months Ended

September

27, 2015

September

28, 2014

Net sales 2,312.0 1,954.8

Grede pre-acquisition net sales — 426.2

Combined Non-GAAP net sales 2,312.0 2,381.0

Adjusted EBITDA 415.0 353.0

Grede pre-acquisition Adjusted EBITDA — 66.5

Combined Adjusted EBITDA 415.0 419.5

CapEx 168.7 102.2

Grede pre-acquisition CapEx — 11.8

Combined CapEx 168.7 114.0

Adjusted Free Cash Flows 246.3 250.8

Grede pre-acquisition Adjusted Free Cash Flows — 54.7

Combined Adjusted Free Cash Flow 246.3 305.5

$ in Millions

Page 26: 3Q 2015 Final v2

GAAP Reconciliation

MPG RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA AND ADJUSTED

FREE CASH FLOW

Quarter Ended Nine Months Ended

September 27,

2015

September 28,

2014

September 27,

2015

September 28,

2014

Net income attributable to stockholders $ 28.2 24.6 104.7 62.6

Income attributable to noncontrolling interest 0.1 0.1 0.3 0.3

Net income $ 28.3 24.7 105.0 62.9

Addbacks to Arrive at Unadjusted EBITDA

Interest expense, net $ 26.0 28.4 80.5 70.4

Loss on debt extinguishment - - 0.4 0.3

Income tax expense 8.8 11.2 40.3 31.1

Depreciation and amortization 56.9 62.0 172.1 152.5

Unadjusted EBITDA $ 120.0 126.3 398.3 317.2

Adjustments to Arrive at Adjusted EBITDA

(Gain) loss on foreign currency $ (2.8) (13.2) (11.7) (11.5)

Loss on fixed assets 1.5 0.2 1.9 1.4

Debt transaction expenses - - 1.7 2.8

Stock-based compensation expense 7.9 9.9 15.4 14.5

Sponsor management fee - 1.5 - 3.7

Non-recurring acquisition and purchase accounting related items 1.3 4.7 1.4 22.8

Non-recurring operational items 0.9 0.9 8.0 2.1

Adjusted EBITDA $ 128.8 130.3 415.0 353.0

Capital expenditures 53.7 44.1 168.7 102.2

Adjusted Free Cash Flow $ 75.1 86.2 246.3 250.8

26

$ in Millions

Page 27: 3Q 2015 Final v2

GAAP Reconciliation Guidance

27

2015 Guidance 2015 Guidance

Low End of Range High End of Range

Net income attributable to stockholders 115.9 144.6

Income attributable to noncontrolling interest 0.3 0.3

Net income 116.2 144.9

Addbacks to Arrive at Unadjusted EBITDA

Interest expense, net 106.6 106.6

Income tax expense 45.7 57.0

Depreciation and amortization 230.1 230.1

Unadjusted EBITDA 498.6 538.6

Adjustments to Arrive at Adjusted EBITDA

Gain on foreign currency (11.7) (11.7)

Stock-based compensation expense 20.1 20.1

Non-recurring operational items and other (1) 13.0 13.0

Adjusted EBITDA 520.0 560.0

(1) Non-recurring operational items include impairment charges associated with the closing of the Berlin, Wisconsin facility, disposed operations, restructuring costs, debt transaction related expenses and other.

$ in Millions