Standard Motor Products, Inc. Q Investor Presentation

Similar documents
Standard Motor Products, Inc. Annual Meeting of Shareholders May 18 th, 2017

Standard Motor Products, Inc. Q Investor Presentation

Standard Motor Products, Inc. Q Investor Presentation

Gabelli Automotive Aftermarket Symposium. October 31 November 1, 2016

Gabelli 41 st Annual Automotive Aftermarket Symposium. October 30 31, 2017

Standard Motor Products, Inc.

Gabelli Automotive Aftermarket Symposium November 2-3, 2015

Standard Motor Products, Inc.

Standard Motor Products, Inc. Annual Meeting of Shareholders May 20, 2010

Standard Motor Products, Inc. Announces. Third Quarter 2017 Results and a Quarterly Dividend

Standard Motor Products, Inc. Announces. Second Quarter 2017 Results and a Quarterly Dividend

Standard Motor Products, Inc. Announces. Fourth Quarter and Year End 2015 Results

Standard Motor Products, Inc. Announces. Fourth Quarter and 2017 Year End Results

Standard Motor Products, Inc. Announces Fourth Quarter and Year End 2013 Results and a New Stock Repurchase Program

Standard Motor Products, Inc. Announces. First Quarter 2017 Results and a Quarterly Dividend

Standard Motor Products, Inc. Announces. Fourth Quarter and 2016 Year End Results

Standard Motor Products, Inc. Announces. Third Quarter 2018 Results and a Quarterly Dividend

Standard Motor Products, Inc. Announces Third Quarter 2009 Results

Standard Motor Products, Inc. Announces Third Quarter 2010 Results and a Quarterly Dividend

Standard Motor Products, Inc. Announces. Fourth Quarter and 2018 Year End Results

Standard Motor Products, Inc. Announces Second Quarter 2013 Results and a Quarterly Dividend

Standard Motor Products, Inc. Announces Second Quarter 2009 Results

Ingersoll Rand s Acquisition of Precision Flow Systems (PFS) February 11, 2019

Credit Suisse 6 th Annual Industrials Conference November 2018

Investor Deck December 2018

Standard Motor Products, Inc. Announces Third Quarter 2015 Results, a Quarterly Dividend and a New Revolving Credit Facility

Standard Motor Products, Inc. Announces. Second Quarter 2016 Results and a Quarterly Dividend

Forward Looking Statement

FIRST QUARTER 2018 EARNINGS CONFERENCE CALL MAY 9, 2018

DONALDSON COMPANY Investor Presentation

Mark Spears Executive Vice President and CFO

Bank of America Merrill Lynch Global Industrials Conference 2018 March 2018

BAML 2018 Leveraged Finance Conference Presentation. December 4, 2018

Superior Industries Reports Second Quarter 2018 Financial Results

STANDARD MOTOR PRODUCTS, INC. DELIVERING GLOBAL AUTOMOTIVE SOLUTIONS Annual Report. smpcorp.com

COLUMBUS, Ind.--(BUSINESS WIRE)--Oct. 31, Cummins Inc. (NYSE:CMI) today reported results for the third quarter of 2017.

October 26, Earnings Summary Third Quarter FY 2016

Forward Looking Statement

DONALDSON COMPANY Baird 2018 Global Industrials Conference

WESCO International John Engel Chairman, President and CEO. William Blair & Company 36 th Annual Growth Stock Conference June 14, 2016

Second Quarter 2018 Earnings Teleconference. July 31, 2018

Standard Motor Products, Inc. Announces Second Quarter 2011 Results and a Quarterly Dividend

Standard Motor Products, Inc. Announces Fourth Quarter 2011 Results

Q3 Fiscal 2018 Investor Overview

Forward-Looking Statements

Digital River, Inc. Second Quarter Results (Unaudited, in thousands) Subject to reclassification

2018 EPG Conference. May 22, 2018

Steve Martens VP Investor Relations FY13 Q3

September 2018 MINERALS TECHNOLOGIES INC. MTI OVERVIEW INNOVATION LEADERSHIP EXCELLENCE

Standard Motor Products, Inc. Announces Second Quarter 2012 Results and a Quarterly Dividend

NEWS RELEASE. Valvoline Reports Third-Quarter Fiscal 2018 Results

BANK OF AMERICA MERRILL LYNCH 2017 LEVERAGED FINANCE CONFERENCE

TENNECO REPORTS THIRD QUARTER 2014 RESULTS

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

4Q 2016 Earnings Webcast. Solutions that Protect and Promote the World s Great Brands

WESCO International John Engel Chairman, President and CEO. EPG Conference May 16, 2016

Q Supplemental Financial Information. February 1, 2018

UBS Global Industrials & Transportation Conference June 2018

Diluted EPS $0.46 $0.46 0% $1.16 $1.26 (8)%

Third Quarter 2015 Earnings Call October 29, 2015

Fourth-Quarter 2018 Results. January 30, 2019

Standard Motor Products Inc. (SMP-NYSE)

Our Transformation Continues. March 21, 2018

Tenneco Reports Fourth Quarter And Full-Year 2012 Financial Results

STANDARD MOTOR PRODUCTS, INC 2008 Annual Report

A New Cummins: Sustainable Performance. Investor Relations Presentation May 2007

Third Quarter 2017 Business Update. October 26, 2017

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

Fourth-Quarter Fiscal 2018 Earnings

Third-Quarter 2018 Results. October 29, 2018

Investor Presentation

Q2 13 FINANCIAL HIGHLIGHTS

Cummins Announces Third Quarter Results; Maintains Outlook for 2018

/// The New Wabtec. February 25, 2019

Our Transformation Continues Sidoti NDR May 29-30, 2018

February 21, Fourth Quarter 2018 Results

Investor Presentation. February 2018

WESCO International John Engel Chairman, President and CEO

TopBuild Reports Strong Second Quarter 2018 Results

Q1 Fiscal 2018 Investor Overview

Q3 Fiscal Year 2019 Financial Highlights

Electrical Products Group Conference

Sales $ 407,444 $ 396,064 $ 1,602,580 $ 1,515,608 Cost of sales (258,660) (242,460) (1,021,230) (952,221)

2018 FOURTH QUARTER EARNINGS CALL

Investor Presentation

HORIZON GLOBAL DRIVEN TO DELIVER. 28 th Annual Roth Conference March 2016 NYSE: HZN

First-Quarter 2018 Results. April 25, 2018

BORGWARNER REPORTS THIRD QUARTER 2014 U.S. GAAP NET EARNINGS OF $0.73 PER DILUTED SHARE, OR $0.79 PER DILUTED SHARE EXCLUDING NON-COMPARABLE ITEMS

Third Quarter 2018 Earnings Teleconference. October 30, 2018

Advance Auto Parts Reports Third Quarter 2018 Results

Investor Presentation. March 2016

Avnet Presentation Raymond James 2018 Institutional Investors Conference. March 6, 2018

Financial Results for Q January 25, 2018

September 2018 MINERALS TECHNOLOGIES INC. MTI OVERVIEW INNOVATION LEADERSHIP EXCELLENCE

Horizon Global First Quarter 2016 Earnings Presentation

Quaker Chemical Corporation. Investor Presentation. August 2016

Gardner Denver Reports Strong Second Quarter 2018 Results and Raises Full Year 2018 Adjusted EBITDA Midpoint Guidance

TENNECO REPORTS SECOND QUARTER 2015 RESULTS

Transcription:

Standard Motor Products, Inc. Q2 2017 Investor Presentation 1

Forward Looking Statements You should be aware that except for historical information, the matters discussed herein are forward looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward looking statements, including projections and anticipated levels of future performance, are based on current information and assumptions and involve risks and uncertainties which may cause actual results to differ materially from those discussed herein. You are urged to review our filings with the SEC and our press releases from time to time for details of these risks and uncertainties. 2

Industry and Business Overview 3

Why Invest in SMP? Longstanding business led by experienced management team Leader in engine management and temp control aftermarket Significant share of stable industry with positive outlook Proven strategy for long-term outperformance Superior shareholder returns Financial results demonstrate success 4

SMP Snapshot 98 Years in Business Founded 1919 $1.06 Billion 2016 Sales 4,100 Employees Worldwide LAWRENCE I. SILLS Executive Chairman Board of Directors ERIC P. SILLS Director, CEO and President JAMES J. BURKE EVP Finance and Chief Financial Officer DALE BURKS EVP and Chief Commercial Officer 2016 Sales Breakdown Sales by Market 89% 11% Aftermarket OE / OES Sales by Product Line 27% 73% Engine Mgmt Temp Control Major Product Categories Engine Management Ignition Products Emissions Products Fuel Delivery Vehicle Electronics Wire & Cable Temperature Control A/C Compressors Other A/C System Components Engine Cooling Products Blower & Radiator Fan Motors Window Lift Motors 5

SMP Snapshot Professionally Recognized Brands Significant Supplier to All Major Distributors 6

SMP Facilities Worldwide Global Footprint 3 Million sq. ft. 14 Manufacturing Plants 5 Distribution Centers 9 Offices 7

Favorable Industry Trends Vehicle Population is increasing Miles driven is increasing Millions 280 240 200 160 120 80 U.S. Light Vehicle Parc 72.5% 73.8% 74.9% 74.9% 73.0% 71.5% 2.0% 1.0% 0.0% 0.9% 0.8% 0.5% Annual Miles Driven, 1996-2015 (Percent Change from Previous Year) 0.3% 0.3% 0.6% 0.5% 1.7% 40-2011 2012 2013 2014 2015 2016 Total Light Vehicles Light Vehicles 6+ Years -1.0% -2.0% -1.9% -0.6% -0.7% 12.0 10.0 8.0 6.0 4.0 2.0 0.0 Vehicle population continues to age Average Age of Cars and Light Trucks 10.4 10.7 11.0 11.2 11.4 11.5 11.6 2010 2011 2012 2013 2014 2015 2016 Millions DIFM revenue continues to grow Auto Care Industry Segmentation $250,000 DIFM DIY $200,000 $150,000 $100,000 $50,000 $0 2012 2013 2014 2015 2016*2017*2018*2019* 8

Strategy Overview 9

Strategic Objectives Premium Value Proposition Drive for Continuous Improvement Successful Growth Programs External programs that provide real value to our customers Best-in-class full-line, full-service supplier of premium engine management and temperature control products Internal programs that make us a stronger company Investment in increased manufacturing Increase in low-cost footprint Global sourcing without compromise to quality Strategic expansion of our business Complementary product lines Complementary markets, geographies and channels Strategic acquisitions Return to Shareholders Dividend Increase Treasury Stock Buyback Program 10

Premium Value Proposition Best-in-Class Full-Line, Full-Service Supplier Of Premium Engine Management and Temperature Control Products Our premium brands meet all the commercial customers needs Premium Quality Customer Training Premium Brands Field Sales Support Full-Line Coverage Marketing Support Supply Chain Excellence 11

Drive for Continuous Improvement Increased Manufacturing Investment in manufacturing is key to development of existing & new product categories Engineering resources 10 fully equipped design & development centers 200 engineers, techs & designers up 30% from 2013 Capital spending 80% of capital budget goes to new part development for manufacture Acquisitions Great shortcut for new technologies Orange Electronics, Pensacola Fuel Injection, Gwo Yng 12

Drive for Continuous Improvement Cost Reduction Initiatives Low-Cost Manufacturing Low-Cost Purchasing % of Production in Low Cost Plants 78% % of Spend with Low Cost Suppliers 60% 62% 64% 52% 56% 42% 28% 2007 2010 2013 2016 2007 2010 2013 2016 Recent Announcement of Mfg. Moves Grapevine plant closure Expansion of Mexico for TCD products Relocation of coils to Poland Orlando merge into Independence, KS Global Sourcing Infrastructure Hong Kong Procurement Office Utilization of in-house labs for validation Rigorous Product Qualification 13

Successful Growth Programs Complementary Product Lines - Examples Diesel / Turbochargers The most comprehensive diesel / turbo program in the industry Exclusive aftermarket distributor of Pure Power Technology NEW diesel injectors Electronic Throttle Bodies (ETB) 100% NEW (Not Reman) with the best coverage in the aftermarket Basic ETB manufacturing in Reynosa facility Variable Valve Timing (VVT) Components Most complete VVT Solenoids / Sprockets coverage in industry Basic manufacturing and high-tech testing in Poland facility NG (Natural Gas) Injectors Compressed or Liquid NG injectors mfr d at our Greenville, SC facility Original Equipment Heavy Duty markets in Asia NEW Mass Air Flow (MAF) Sensors Only supplier offering OE or Better quality in full line NEW MAF program SMP difference: 100% calibrated and computer-tested for precise output 14

Successful Growth Programs Strategic Acquisitions Nine Acquisitions in Recent Years Primary Focus Bolt-on: acquire competitors Vertical integration: acquire suppliers New but related business Rationale Demonstrable and measurable synergies with minimal risk Contributes to other strategic objectives Increased manufacturing Low-cost manufacturing Allows us to provide enhanced value to our customers Helps with Full-Line, Full-Service model Economies of scale allows further investment Helps address part complexity / SKU proliferation headwind 15

SMP Cash Utilization 120 Buybacks 100 Cash Acquisitions 80 Dividends 4% Cash Uses ($M) 60 40 Capital Expenditures 77% 8% 61% 17% 14% 51% 38% 65% 20-17% 31% 15% 41% 27% 13% 15% 22% 16% 23% 12% 35% 24% 39% 30% 26% 7% 13% 25% 64% 35% 20% 50% 34% 61% 48% 48% 36% 62% 12% 19% 28% 19% 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Invest for Growth 65% 34% 61% 60% 70% 100% 74% 89% 79% 59% 70% 35% 85% (Capex + M&A) Return to Shareholders 35% 66% 39% 40% 30% 0% 26% 11% 21% 41% 30% 65% 15% (Buybacks + Dividends) 16

Return to Shareholders Dividend Increase $0.28 $0.36 Annual Dividend $0.60 $0.52 $0.44 $0.68 $0.76 2011 2012 2013 2014 2015 2016 2017 Forecast 2017 Note: $0.76 based on quarterly dividend of $0.19 announced Jan 2017 Treasury Stock Buyback Program Year Spend Shares Avg. Price 2011 $4.1M 322,250 $12.84 2012 $5.0M 380,777 $13.13 2013 $6.9M 209,973 $32.69 2014 $10.0M 284,284 $35.19 2015/16 $20.0M 561,926 $35.59 6/2017 YTD * $5.3M 108,291 $48.77 * $20.0M Authorized FY2017 17

Return to Shareholders SMP Stock Price Appreciation (CAGR*) 40% Through December 31 st, 2016 SMP 30% 20% 10% Russell 2000 S&P 500 0% 25 Years 10 Years 5 Years 3 Years 1 Year SMP 7.0% 13.5% 21.6% 13.1% 39.9% S&P 500 7.0% 4.7% 12.2% 6.6% 9.5% Russell 2000 8.2% 5.6% 12.9% 5.3% 19.5% * Excludes dividends 18

June 2017 YTD Results 19

5 Year Performance Measures Consolidated Net Sales ($M) Gross Margin $1,100 UP 8.9% 31.0% $983.7 $980.4 $972.0 $1,058.5 $950 30.0% $800 29.0% 29.5% 29.5% 28.9% $650 UP 12.7% 28.0% $500 $595.1 27.0% $500.8 $505.3 $497.0 $527.9 $350 26.0% 30.5% 29.4% $200 25.0% $50 2013 2014 2015 2016 2017 24.0% 2013 2014 2015 2016 6/2017 YTD June YTD Full Year EBITDA (w/o Special Items) ($M) UP 28.1% $125.0 $123.5 $100.0 $111.5 $106.8 $96.4 $75.0 UP 13.0% $70.3 $50.0 $62.2 $57.2 $51.6 $45.0 $25.0 Diluted EPS (w/o Special Items) $3.00 UP 30.0% $2.50 $2.77 $2.52 $2.00 $2.32 $2.13 $1.50 $1.00 $1.12 $1.43 $1.30 $0.98 $0.50 UP 7.7% $1.54 $- 2013 2014 2015 2016 2017 June YTD Full Year $0.00 2013 2014 2015 2016 2017 June YTD Full Year 20

Substantial Gross Margin Improvement 34% Engine Management Target: 31-32% 32% 30% 28% 26% 24% 22% 24.3% 25.0% 23.1% 25.6% 23.5% 28.2% 21.8% 22.1% 30.7% 31.0% 30.4% 21.6% 21.9% 31.3% 29.8% 25.6% 25.9% 20% 18% 19.7% Temperature Control Target: 25-26% 16% 2009 2010 2011 2012 2013 2014 2015 2016 6/17 YTD 21

June 2017 YTD Income Statement Non - GAAP ($ in millions) June 2017 YTD June 2016 YTD Amount % of Sales Amount % of Sales Net Sales $ 595.1 100.0% $ 527.9 100.0% Gross Profit 174.8 29.4% 160.1 30.3% SG&A Expenses 117.5 19.8% 107.8 20.4% Operating Profit 57.3 9.6% 52.3 9.9% Other Income/(Loss) 1.7 0.6 Interest Expense 1.2 0.7 Income Taxes 21.8 19.4 Earnings from Continuing Ops. $ 36.0 $ 32.8 Diluted Earnings Per Share: Continuing Operations $ 1.54 $ 1.43 Diluted Shares (000's) 23,332 22,989 22

Condensed Balance Sheet Actual June 2017, 2016 ($ in millions) Dollars Ratios 2017 2016 2017 2016 Cash and Equivalents $ 16.4 $ 12.4 Accounts Receivable/DSO 187.7 168.4 53 51 Inventory/Turns 340.9 317.4 2.5 2.4 Other Assets 305.4 305.2 Total Assets $ 850.4 $ 803.4 Current Liabilities $ 256.1 $ 237.7 Total Debt/Debt to Cap Ratio 79.1 100.2 14.3% 19.2% Other Liabilities 43.0 45.0 Total Liabilities $ 378.2 $ 382.9 Equity/Debt to Equity Ratio 472.2 420.5 0.17 0.24 Total Liabilities and Equity $ 850.4 $ 803.4 23

Condensed Statement of Cash Flows (IN MILLIONS) June YTD Full Year 2017 2016 2016 NET INCOME $33.5 $31.4 $60.4 DEPRECIATION & AMORTIZATION 11.3 9.3 20.5 ACCOUNTS RECEIVABLE (51.8) (41.3) (8.6) INVENTORY (26.3) (18.5) (14.8) ACCOUNTS PAYABLE 17.5 19.0 7.3 OTHER OPERATING ACTIVITIES 9.0 23.8 33.0 NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES (6.8) 23.7 97.8 CAPITAL EXPENDITURES (8.8) (10.1) (20.9) ACQUISITIONS (GCA 2016) 0.0 (67.3) (67.3) OTHER INVESTING ACTIVITIES 0.0 0.0 0.2 NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES (8.8) (77.4) (88.0) NET BORROWINGS (PAYMENTS) 24.1 52.7 7.5 DIVIDENDS (8.7) (7.7) (15.4) REPURCHASE OF COMMON STOCK (5.2) (0.4) (0.4) OTHER FINANCING ACTIVITIES 1.6 2.6 0.5 NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES 11.8 47.2 (7.8) EFFECTS OF EXCHANGE RATES ON CASH 0.5 0.1 (1.0) NET CHANGE IN CASH $ (3.4) $ (6.4) $ 1.0 FREE CASH FLOW $ (24.3) $ 5.9 $ 61.5 24

Reconciliation of GAAP and Non-GAAP Measures ($ in thousands, except per share amounts) EARNINGS FROM CONTINUING OPERATIONS SIX MONTHS JUNE 30, 2017 2016 2015 2014 2013 (Unaudited) GAAP EARNINGS FROM CONTINUING OPERATIONS $ 34,628 $ 32,518 $ 23,147 $ 23,576 $ 25,966 LITIGATION CHARGE - - - 10,650 - RESTRUCTURING AND INTEGRATION EXPENSES 2,782 1,012 31 726 618 GAIN FROM SALE OF BUILDINGS (524) (524) (524) (524) (524) INCOME TAX EFFECT RELATED TO RECONCILING ITEMS (903) (196) 196 (4,341) (38) NON-GAAP EARNINGS FROM CONTINUING OPERATIONS $ 35,983 $ 32,810 $ 22,850 $ 30,087 $ 26,022 DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS GAAP DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 1.48 $ 1.41 $ 1.00 $ 1.02 $ 1.12 LITIGATION CHARGE - - - 0.46 - RESTRUCTURING AND INTEGRATION EXPENSES 0.12 0.04-0.03 0.02 GAIN FROM SALE OF BUILDINGS (0.02) (0.02) (0.02) (0.02) (0.02) INCOME TAX EFFECT RELATED TO RECONCILING ITEMS (0.04) - - (0.19) - NON-GAAP DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 1.54 $ 1.43 $ 0.98 $ 1.30 $ 1.12 MANAGEMENT BELIEVES THAT EARNINGS FROM CONTINUING OPERATIONS AND DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS, EACH OF WHICH ARE NON-GAAP MEASUREMENTS AND ARE ADJUSTED FOR SPECIAL ITEMS, ARE MEANINGFUL TO INVESTORS BECAUSE THEY PROVIDE A VIEW OF THE COMPANY WITH RESPECT TO ONGOING OPERATING RESULTS. SPECIAL ITEMS REPRESENT SIGNIFICANT CHARGES OR CREDITS THAT ARE IMPORTANT TO AN UNDERSTANDING OF THE COMPANY'S OVERALL OPERATING RESULTS IN THE PERIODS PRESENTED. SUCH NON-GAAP MEASUREMENTS ARE NOT RECOGNIZED IN ACCORDANCE WITH GENERALLY ACCEPTED ACCOUNTING PRINCIPLES AND SHOULD NOT BE VIEWED AS AN ALTERNATIVE TO GAAP MEASURES OF PERFORMANCE. 25

Reconciliation of GAAP and Non-GAAP Measures (cont d) ($ in thousands) EBITDA WITHOUT SPECIAL ITEMS SIX MONTHS JUNE 30, 2017 2016 2015 2014 2013 (Unaudited) GAAP EARNINGS FROM CONTINUING OPERATIONS BEFORE TAXES $ 55,561 $ 51,756 $ 36,020 $ 37,154 $ 41,772 DEPRECIATION & AMORTIZATION 11,316 9,269 8,552 8,440 8,545 INTEREST EXPENSE 1,190 705 906 765 1,218 EBITDA 68,067 61,730 45,478 46,359 51,535 LITIGATION CHARGE - - - 10,650 - RESTRUCTURING AND INTEGRATION EXPENSES 2,782 1,012 31 726 618 GAIN FROM SALE OF BUILDINGS (524) (524) (524) (524) (524) SPECIAL ITEMS 2,258 488 (493) 10,852 94 EBITDA WITHOUT SPECIAL ITEMS $ 70,325 $ 62,218 $ 44,985 $ 57,211 $ 51,629 TOTAL DEBT $ 79,093 $ 100,180 $ 53,054 $ 59,102 $ 68,467 DEBT TO EBITDA RATIO (TTM) 0.6:1 0.9:1 0.5:1 0.5:1 0.7:1 MANAGEMENT BELIEVES THAT EBITDA WITHOUT SPECIAL ITEMS, WHICH IS A NON-GAAP MEASUREMENT, IS MEANINGFUL TO INVESTORS BECAUSE IT PROVIDES A VIEW OF THE COMPANY WITH RESPECT TO ONGOING OPERATING RESULTS. SPECIAL ITEMS REPRESENT SIGNIFICANT CHARGES OR CREDITS THAT ARE IMPORTANT TO AN UNDERSTANDING OF THE COMPANY'S OVERALL OPERATING RESULTS IN THE PERIODS PRESENTED. SUCH NON-GAAP MEASUREMENTS ARE NOT RECOGNIZED IN ACCORDANCE WITH GENERALLY ACCEPTED ACCOUNTING PRINCIPLES AND SHOULD NOT BE VIEWED AS AN ALTERNATIVE TO GAAP MEASURES OF PERFORMANCE. 26

Reconciliation of GAAP and Non-GAAP Measures (cont d) ($ in thousands, except per share amounts) THREE MONTHS ENDED SIX MONTHS ENDED JUNE 30, JUNE 30, EARNINGS FROM CONTINUING OPERATIONS 2017 2016 2017 2016 (Unaudited) (Unaudited) GAAP EARNINGS FROM CONTINUING OPERATIONS $ 18,261 $ 19,862 $ 34,628 $ 32,518 RESTRUCTURING AND INTEGRATION EXPENSES 1,235 771 2,782 1,012 GAIN FROM SALE OF BUILDINGS (262) (262) (524) (524) INCOME TAX EFFECT RELATED TO RECONCILING ITEMS (389) (205) (903) (196) NON-GAAP EARNINGS FROM CONTINUING OPERATIONS $ 18,845 $ 20,166 $ 35,983 $ 32,810 DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS GAAP DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 0.78 $ 0.86 $ 1.48 $ 1.41 RESTRUCTURING AND INTEGRATION EXPENSES 0.05 0.03 0.12 0.04 GAIN FROM SALE OF BUILDINGS (0.01) (0.01) (0.02) (0.02) INCOME TAX EFFECT RELATED TO RECONCILING ITEMS (0.01) - (0.04) - NON-GAAP DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 0.81 $ 0.88 $ 1.54 $ 1.43 MANAGEMENT BELIEVES THAT EARNINGS FROM CONTINUING OPERATIONS AND DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS, EACH OF WHICH ARE NON-GAAP MEASUREMENTS AND ARE ADJUSTED FOR SPECIAL ITEMS, ARE MEANINGFUL TO INVESTORS BECAUSE THEY PROVIDE A VIEW OF THE COMPANY WITH RESPECT TO ONGOING OPERATING RESULTS. SPECIAL ITEMS REPRESENT SIGNIFICANT CHARGES OR CREDITS THAT ARE IMPORTANT TO AN UNDERSTANDING OF THE COMPANY'S OVERALL OPERATING RESULTS IN THE PERIODS PRESENTED. SUCH NON-GAAP MEASUREMENTS ARE NOT RECOGNIZED IN ACCORDANCE WITH GENERALLY ACCEPTED ACCOUNTING PRINCIPLES AND SHOULD NOT BE VIEWED AS AN ALTERNATIVE TO GAAP MEASURES OF PERFORMANCE. 27

Thank You 28