PR Newswire | Mar 11, 2021 04:30PM EST

03/11 15:30 CST

NN, Inc. Reports Fourth Quarter And Full Year 2020 ResultsFourth Quarter Net Sales Increased 7.5% Over Prior Year, Driving EBITDA to $16.8 million on an Adjusted Basis CHARLOTTE, N.C., March 11, 2021

CHARLOTTE, N.C., March 11, 2021 /PRNewswire/ -- NN, Inc., (NASDAQ: NNBR), a diversified industrial company, today reported its financial results for the fourth quarter and full year ended December 31, 2020.

Fourth-Quarter Results

For the fourth quarter, NN posted solid improvements in sales and profitability as the Company's core markets continued to recover from the impact of the COVID-19 pandemic. Key highlights from the quarter include:

* Net sales increased $8.3 million, or 7.5%, to $119.0 million, compared to $110.7 million for the fourth quarter of 2019, driven primarily by 11.8% growth in Mobile Solutions net sales and a 0.8% increase in Power Solutions net sales. * GAAP operating loss was reduced by 90.4% to $1.0 million from an operating loss of $10.1 million in the fourth quarter of 2019, driven by higher sales volume, improved gross margin, and lower SG&A expenses. * Net loss from continuing operations increased to $15.5 million from a loss from continuing operations of $9.9 million in the fourth quarter of 2019, due mainly to the discontinuation of hedge accounting related to an interest rate swap subsequent to the prepayment of debt, resulting in an unrealized loss of $14.8 million within the quarter. * Net income on a GAAP basis for the fourth quarter of 2020 was $147.4 million, or $3.41 per diluted share, compared to net loss on a GAAP basis of $14.1 million, or ($0.35) per diluted share, in the fourth quarter of 2019. Net income for the fourth quarter of 2020 included the gain on sale of the Life Sciences business, which was included in results from discontinued operations. * On an adjusted basis, net income for the fourth quarter was $7.0 million, or $0.17 per diluted share, compared to an adjusted net loss of $0.9 million, or ($0.02) per diluted share, for the same period in 2019. Adjusted EBITDA for the fourth quarter of 2020 was $16.8 million, or 14.2% of sales, versus $11.8 million, or 10.6% of sales, for the same period in 2019.

NN, Inc. President and CEO Warren Veltman said, "We made strong progress in the fourth quarter toward driving improved operating results, which was enabled in part by the continued recovery in customer demand across our end markets, as we saw sequential increases in activity from the pandemic-related lows in the second quarter. To finish the year, we posted both sequential and year-over-year growth in revenues and solid improvements in profitability on an adjusted basis, which highlight the strong potential of our business."

Mobile Solutions

Net sales for the fourth quarter of 2020 were $75.1 million, compared to $67.2 million in the fourth quarter of 2019, an increase of 11.8%, or $7.9 million. The increase in sales was the result of increased volumes driven by the ongoing recovery from the COVID-19 pandemic as well as the prior year fourth quarter being impacted by a GM strike that did not repeat in the fourth quarter of 2020. GAAP income from operations for the fourth quarter of 2020 was $4.6 million, compared to loss from operations of $0.6 million in the fourth quarter of 2019. Adjusted income from operations for the fourth quarter of 2020 was $6.8 million, compared to $1.5 million of adjusted income from operations in the fourth quarter of 2019. The improvements in both GAAP and adjusted income from operations were primarily due to the increase in net sales, improved efficiencies, and cost controls.

Power Solutions

Net sales for the fourth quarter of 2020 were $44.0 million, compared to $43.6 million in the fourth quarter of 2019, an increase of $0.4 million, or 0.8%. The increase in sales was driven by an increase in precious metal pricing, partially offset by lower overall demand due to the impact of COVID-19 on our customer's volumes. GAAP income from operations for the fourth quarter of 2020 was $1.8 million, compared to income from operations of $1.0 million in the fourth quarter of 2019. Adjusted income from operations for the quarter was $5.1 million, compared to $5.8 million in the fourth quarter of 2019. The reduction in adjusted income from operations was due primarily to the impact of the precious metals commodity price increases (gold and silver), which are passed through at a lower margin along with lower customer volume due to COVID-19.

Full-Year Results

Tom DeByle, NN Senior Vice President and CFO, commented, "By almost any measure, 2020 was a noteworthy year for our company. We worked to overcome the adverse impact of the COVID-19 pandemic while making significant progress on our business transformation. Throughout the year, we executed on our initiatives to conserve cash and improve our operating performance. By far, the largest accomplishment during the year was the sale of our Life Sciences Group for $825 million, including a potential $70 million earnout based on 2022 performance. The cash received from the sale was used to significantly reduce our debt levels and provide a stronger foundation upon which we will build our Mobile and Power Solutions businesses where we see a great potential for long-term growth and profitability."

Key highlights from the year include:

* Net sales decreased $62.0 million, or 12.7%, to $427.5 million, compared to $489.5 million for 2019, resulting in a 13.9% decrease in Mobile Solutions net sales and a 10.8% decrease in Power Solutions net sales. * GAAP operating loss was $117.5 million, compared with an operating loss of $17.6 million in 2019, impacted by a non-cash goodwill impairment of $92.9 million. * Net loss from continuing operations increased to $139.5 million from a loss from continuing operations of $30.7 million in 2019, due mainly to the impact of lower sales volumes, as well as the goodwill impairment and one-time interest rate swap charge. * Net loss on a GAAP basis was $100.6 million, or ($2.68) per diluted share, compared to net loss on a GAAP basis of $46.7 million, or ($1.13) per diluted share, in 2019. The net loss for 2020 included the gain on sale of the Life Sciences business, which was included in results from discontinued operations. * On an adjusted basis, net loss for 2020 was $7.0 million, or ($0.16) per diluted share, compared to adjusted net income of $8.0 million, or $0.19 per diluted share, for 2019. Adjusted EBITDA for 2020 was $46.5 million, or 10.9% of sales, versus $56.4 million, or 11.5% of sales, for 2019.

Veltman concluded, "We made significant progress in 2020, and we are optimistic for continued success in 2021, based on the momentum in our core markets. Today, NN is a company with strong operating performance, based on unique core technical competencies, addressing exciting, and technologically transformational industries. While COVID-19 and chip shortage uncertainties prevent us from implementing formal guidance for the coming year, we are expecting a return to pre-pandemic volumes in both of our businesses and improved adjusted EBITDA, based on the cost improvement initiatives completed over the past year. We have seen increased volume during the first two months of 2021 and are optimistic that we can continue the operational momentum in the coming year."

Conference Call

NN will discuss its results during its quarterly investor conference call on March 12, 2021, at 9:00 a.m. ET. The call and supplemental presentation may be accessed via NN's website, www.nninc.com. The conference call can also be accessed by dialing 1-877-317-6789 or 1-412-317-6789, Conference ID: 10152502. For those who are unavailable to listen to the live broadcast, a replay will be available shortly after the call until March 26, 2021.

NN discloses in this press release the non-GAAP financial measures of adjusted income from operations, adjusted EBITDA, adjusted net income (loss), and adjusted net income per diluted share. Each of adjusted income from operations, adjusted EBITDA, adjusted net income (loss), and adjusted net income per diluted share provides supplementary information about the impacts of restructuring and integration expense, acquisition and transition expenses, foreign exchange impacts on inter-company loans, amortization of intangibles and deferred financing costs, and other non-operating impacts on our business.

The financial tables found later in this press release include a reconciliation of adjusted income from operations, adjusted operating margin, adjusted EBITDA, adjusted EBITDA margin, adjusted net income (loss), adjusted net income (loss) per diluted share to the U.S. GAAP financial measures of income from operations, net income (loss), and net income (loss) per diluted share.

About NN, Inc.

NN, Inc., a diversified industrial company, combines advanced engineering and production capabilities with in-depth materials science expertise to design and manufacture high-precision components and assemblies for a variety of markets on a global basis. Headquartered in Charlotte, North Carolina, NN has 32 facilities in North America, Europe, South America, and China.

Except for specific historical information, many of the matters discussed in this press release may express or imply projections of revenues or expenditures, statements of plans and objectives or future operations or statements of future economic performance. These, and similar statements, are forward-looking statements concerning matters that involve risks, uncertainties and other factors which may cause the actual performance of NN, Inc. and its subsidiaries to differ materially from those expressed or implied by this discussion. All forward-looking information is provided by the Company pursuant to the safe harbor established under the Private Securities Litigation Reform Act of 1995 and should be evaluated in the context of these factors. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "assumptions", "target", "guidance", "outlook", "plans", "projection", "may", "will", "would", "expect", "intend", "estimate", "anticipate", "believe", "potential" or "continue" (or the negative or other derivatives of each of these terms) or similar terminology. Factors which could materially affect actual results include, but are not limited to: general economic conditions and economic conditions in the industrial sector,the impacts of the coronavirus (COVID-19) pandemic on the Company's financial condition, business operations and liquidity, inventory levels, regulatory compliance costs and the Company's ability to manage these costs, start-up costs for new operations, debt reduction, competitive influences, risks that current customers will commence or increase captive production, risks of capacity underutilization, quality issues, availability and price of raw materials, currency and other risks associated with international trade, the Company's dependence on certain major customers, and the successful implementation of the global growth plan including development of new products. Similarly, statements made herein and elsewhere regarding pending and completed transactions are also forward-looking statements, including statements relating to the future performance and prospects of an acquired business, the expected benefits of an acquisition on the Company's future business and operations and the ability of the Company to successfully integrate recently acquired businesses.

For additional information concerning such risk factors and cautionary statements, please see the section titled "Risk Factors" in the Company's periodic reports filed with the Securities and Exchange Commission, including, but not limited to, the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2019,the Company's Quarterly Report on Form 10-Q for the three months ended September 30, 2020, and, when filed, the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2020. Except as required by law, we undertake no obligation to update or revise any forward-looking statements we make in our press releases, whether as a result of new information, future events or otherwise.

FOR FURTHER INFORMATION:

Jeff Tryka, CFA Investor Relations Contactjtryka@lambert.com(616) 258-5766

Financial Tables Follow

NN, Inc.

Consolidated Statements of Operations and Comprehensive Income (Loss)

(Unaudited)

Three Months Ended Twelve Months Ended December 31, December 31,

(in thousands, except per share data) 2020 2019 2020 2019

Net sales $119,028 110,676 $ 427,534 $489,514

Cost of sales (exclusive of depreciation and amortization shown separately 93,982 91,816 343,594 392,482below)

Selling, general and administrative expense 13,877 15,901 58,055 68,895

Depreciation and amortization 11,561 11,344 45,680 44,896

Restructuring and integration expense, net - - - (12)

Goodwill impairment - - 92,942 -

Other operating expense, net 582 1,751 4,720 846

Loss from operations (974) (10,136) (117,457) (17,593)

Interest expense 1,862 4,201 18,898 13,030

Loss on extinguishment of debt and write-off of debt issuance costs - 232 144 540

Derivative payments on interest rate swap 4,133 - 4,133 -

Loss on interest rate swap 11,669 - 11,669 -

Other expense (income), net (280) 99 (213) 962

Loss from continuing operations before benefit (provision) for income taxes and (18,358) (14,668) (152,088) (32,125)share of net income from joint venture

Benefit (provision) for income taxes 1,037 3,389 8,972 (305)

Share of net income from joint venture 1,834 1,336 3,626 1,681

Loss from continuing operations $ (15,487) $ (9,943) $(139,490) $ (30,749)

Income (loss) from discontinued operations, net of tax 162,864 (4,142) 38,898 (15,992)

Net income (loss) $147,377 $(14,085) $(100,592) $ (46,741)

Other comprehensive income (loss):

Reclassification adjustment for discontinued operations 5,961 - 5,961 -

Foreign currency translation gain (loss) 4,953 7,509 (1,683) (3,845)

Interest rate swap:

Change in fair value, net of tax - 1,520 (12,443) (10,479)

Reclassification adjustment for losses included in net loss, net of tax 12,149 846 18,987 1,084

Other comprehensive income (loss) $ 23,063 $ 9,875 $ 10,822 $ (13,240)

Comprehensive income (loss) $170,440 $ (4,210) $ (89,770) $ (59,981)

Basic net loss per common share:

Loss from continuing operations per common share $ (0.44) $ (0.25) $ (3.60) $ (0.75)

Income (loss) from discontinued operations per common share $ 3.85 $ (0.10) $ 0.92 $ (0.38)

Net income (loss) per common share $ 3.41 $ (0.35) $ (2.68) $ (1.13)

Weighted average common shares outstanding 42,285 42,078 42,199 42,030

Diluted net loss per common share:

Loss from continuing operations per common share $ (0.44) $ (0.25) $ (3.60) $ (0.75)

Income (loss) from discontinued operations per common share $ 3.85 $ (0.10) $ 0.92 $ (0.38)

Net income (loss) per common share $ 3.41 $ (0.35) $ (2.68) $ (1.13)

Weighted average common shares outstanding 42,285 42,078 42,199 42,030

NN, Inc.

Consolidated Balance Sheets

(Unaudited)

(in thousands) December 31, December 31, 2020 2019

Assets

Current assets:

Cash and cash equivalents 48,138 17,911

Accounts receivable, net 84,615 83,240

Inventories 62,517 67,078

Income tax receivable 8,800 5,973

Current assets of discontinued operations - 117,000

Other current assets 11,148 11,778

Total current assets 215,218 302,980

Property, plant and equipment, net 223,690 255,977

Operating lease right-of-use assets 50,264 45,452

Goodwill - 94,779

Intangible assets, net 103,065 117,413

Investment in joint venture 26,983 21,755

Non-current assets held for sale - 695,054

Other non-current assets 5,742 8,574

Total assets 624,962 1,541,984

Liabilities, Preferred Stock, and Stockholders' Equity

Current liabilities:

Accounts payable 37,435 40,973

Accrued salaries, wages and benefits 21,296 15,584

Income tax payable 3,557 684

Current maturities of long-term debt 4,885 19,106

Current portion of operating lease liabilities 4,797 4,288

Current liabilities of discontinued operations - 41,546

Other current liabilities 31,261 17,300

Total current liabilities 103,231 139,481

Deferred tax liabilities 11,178 24,461

Non-current income tax payable - 1,272

Long-term debt, net of current portion 79,025 757,250

Operating lease liabilities, net of current portion 55,053 48,575

Non-current liabilities of discontinued operations - 84,199

Other non-current liabilities 17,237 40,457

Total liabilities 265,724 1,095,695

Commitments and contingencies

Series B convertible preferred stock - $0.01 par value pershare, 100 shares authorized, 100 shares issued and 105,086 93,012outstanding at December 31, 2019, and December 31, 2020

Stockholders' equity:

Common stock - $0.01 par value per share, 90,000 sharesauthorized, 42,313 and 42,686 shares issued and outstanding 427 423at December 31, 2019, and December 31, 2020, respectively

Additional paid-in capital 493,332 501,615

Warrants - 1,076

Accumulated deficit (205,875) (105,283)

Accumulated other comprehensive loss (33,732) (44,554)

Total stockholders' equity 254,152 353,277

Total liabilities, preferred stock, and stockholders' equity 624,962 1,541,984

NN, Inc.

Consolidated Statements of Cash Flows

(Unaudited)

Twelve Months Ended December 31,

(in thousands) 2020 2019

Cash flows from operating activities

Net loss (100,592) (46,741)

Adjustments to reconcile net loss to net cash provided by operating activities:

Depreciation and amortization of continuing operations 45,680 44,896

Depreciation and amortization of discontinued operations 35,731 46,950

Amortization of debt issuance costs 15,692 4,789

Goodwill impairment of continuing operations 92,942 -

Goodwill impairment of discontinued operations 146,757 -

Other impairments 4,148 643

Loss on extinguishment of debt and write-off of debt issuance costs 1,532 3,293

Total derivative loss (gain), net of cash settlements 15,802 -

Share of net income from joint venture, net of cash dividends received (3,626) (1,681)

Gain on disposal of discontinued operations, net of tax and cost to sell (233,824) -

Compensation expense from issuance of share-based awards 4,226 2,822

Deferred income taxes (21,697) (3,142)

Other (4,730) 3,169

Changes in operating assets and liabilities:

Accounts receivable 10,831 1,265

Inventories 5,114 1,426

Accounts payable (8,606) (7,900)

Income taxes receivable and payable, net (633) (5,292)

Other 10,802 4,711

Net cash provided by operating activities 15,549 49,208

Cash flows from investing activities

Acquisition of property, plant and equipment (23,773) (54,003)

Proceeds from liquidation of short-term investment - 8,000

Proceeds from sale of property, plant, and equipment 3,317 7,287

Proceeds from sale of business, net of cash sold 743,178 -

Cash settlements of interest rate swap (4,133) -

Other 695 (711)

Net cash used in investing activities 719,284 (39,427)

Cash flows from financing activities

Cash paid for debt issuance costs (661) (11,336)

Dividends paid - (8,879)

Proceeds from issuance of preferred stock - 95,741

Proceeds from long-term debt 66,195 54,209

Repayments of long-term debt (776,331) (108,157)

Proceeds from (repayments of) short-term debt, net (924) (12,564)

Other (3,133) (3,715)

Net cash provided by financing activities (714,854) 5,299

Effect of exchange rate changes on cash flows (3,544) (1,365)

Net change in cash and cash equivalents 16,435 13,715

Cash and cash equivalents at beginning of period (1) 31,703 17,988

Cash and cash equivalents at end of period (1) 48,138 31,703

(1) Cash and cash equivalents include $13.8 million and $10.2 million of cashand cash equivalents that were included in current assets of discontinuedoperations as of December 31, 2019 and December 31, 2018, respectively.

Reconciliation of GAAP Income from Operations to Non-GAAP Adjusted Income fromOperations

Three Months Ended Three Months Ended

$000s December 31, $000s December 31,

NN, Inc. Consolidated 2020 2019 Mobile Solutions 2020 2019

GAAP income (loss) from operations $ (974) $ (10,136) GAAP income (loss) from operations $ 4,603 $ (564)

Acquisition and transition expense* 3,694 8,306 Acquisition and transition expense 359 1,177

Amortization of intangibles 3,587 3,587 Amortization of intangibles 838 838

Impairments (Goodwill and fixed assets) 1,019 244 Impairments (Goodwill and fixed assets) 1,019 -

Non-GAAP adjusted income from operations (a) $ 7,326 $ 2,002 Non-GAAP adjusted income from operations (a) $ 6,819 $ 1,451

Non-GAAP adjusted operating margin (1) 6.2% 1.8% Share of net income from joint venture 1,835 1,336

GAAP net sales $ 119,028 $ 110,676 Impairment of joint venture - -

Non-GAAP adjusted income from operations with JV $ 8,654 $ 2,788

Three Months Ended

$000s December 31, Non-GAAP adjusted operating margin (1) 11.5% 4.2%

Power Solutions 2020 2019 GAAP net sales $ 75,068 $ 67,159

GAAP income (loss) from operations $ 1,754 $ 1,024

Acquisition and transition expense 592 1,823 Three Months Ended

Amortization of intangibles 2,748 2,748 $000s December 31,

Impairments (Goodwill and fixed assets) - 244 Elimination 2020 2019

Non-GAAP adjusted income from operations (a) $ 5,095 $ 5,839 GAAP net sales $ (2) $ (103)

Non-GAAP adjusted operating margin (1) 11.6% 13.4%

GAAP net sales $ 43,962 $ 43,620

(1) Non-GAAP adjusted operating margin = Non-GAAP adjusted income fromoperations/ GAAP net sales

* 2020 Includes Capacity & Capabilities Dev - $0.6 / Prof Fees - $0.5 /Integration & Transformation - $2.6 / Acq Transaction Costs - $0.0 / AssetWrite-Downs/Inventory Step-Up - $0.0

* 2019 Includes Capacity & Capabilities Dev - $1.6 / Prof Fees - $2.7 /Integration & Transformation - $4.0 / Acq Transaction Costs - $0.0 / AssetWrite-Downs/Inventory Step-Up - $0.0

Reconciliation of GAAP Income from Operations to Non-GAAP Adjusted Income fromOperations

Twelve Months Ended Twelve Months Ended

$000s December 31, $000s December 31,

NN, Inc. Consolidated 2020 2019 Mobile Solutions 2020 2019

GAAP income (loss) from operations $ (117,457) $ (17,593) GAAP income (loss) from operations $ 5,228 $ 9,553

Restructuring and integration expense - (12) Restructuring and integration expense - (12)

Acquisition and transition expense* 16,939 24,070 Acquisition and transition expense 1,594 4,885

Amortization of intangibles 14,347 14,473 Amortization of intangibles 3,353 3,479

Impairments (Goodwill and fixed assets) 93,968 644 Impairments (Goodwill and fixed assets) 1,019 -

Non-GAAP adjusted income from operations (a) $ 7,797 $ 21,581 Non-GAAP adjusted income from operations (a) $ 11,195 $ 17,904

Non-GAAP adjusted operating margin (1) 1.8% 4.4% Share of net income from joint venture 3,626 1,681

GAAP net sales $ 427,534 $ 489,514 Impairment of joint venture - -

Non-GAAP adjusted income from operations with JV $ 14,821 $ 19,586

Twelve Months Ended

$000s December 31, Non-GAAP adjusted operating margin (1) 5.8% 6.6%

Power Solutions 2020 2019 GAAP net sales $ 256,360 $ 297,749

GAAP income (loss) from operations $ (85,983) $ 13,881

Restructuring and integration expense - - Twelve Months Ended

Acquisition and transition expense 4,235 7,724 $000s December 31,

Amortization of intangibles 10,994 10,994 Elimination 2020 2019

Impairments (Goodwill and fixed assets) 92,948 244 GAAP net sales $ (95) $ (334)

Non-GAAP adjusted income from operations (a) $ 22,195 $ 32,844

Non-GAAP adjusted operating margin (1) 13.0% 17.1%

GAAP net sales $ 171,269 $ 192,100

(1) Non-GAAP adjusted operating margin = Non-GAAP adjusted income fromoperations/ GAAP net sales

* 2020 Includes Capacity & Capabilities Dev - $2.4 / Prof Fees - $3.2 /Integration & Transformation - $7.5 / Acq Transaction Costs - $0.0 / AssetWrite-Downs/Inventory Step-Up - $3.9

* 2019 Includes Capacity & Capabilities Dev - $7.4 / Prof Fees - $4.5 /Integration & Transformation - $11.8 / Acq Transaction Costs - $0.0 / AssetWrite-Downs/Inventory Step-Up - $0.4

Reconciliation of Net Income (Loss) to Non-GAAP Adjusted EBITDA

Three Months Ended

December 31,

$000s 2020 2019

GAAP net income (loss) $ 147,377 $ (14,085)

Provision (benefit) for income taxes (1,037) (3,389)

Interest expense 1,862 4,201

Write-off of unamortized debt issuance cost - 232

Interest rate swap payments and change in fair value 15,802 -

Change in fair value of preferred stock derivatives and warrants (339) -

Depreciation and amortization 11,561 11,344

Acquisition and transition expense 3,694 8,124

Non-cash stock compensation 56 874

Non-cash foreign exchange (gain) loss on inter-company loans (535) (169)

Costs related to divested businesses 247 260

(Income) loss from discontinued operations (162,864) 4,142

Impairments (Goodwill and fixed assets) 1,019 244

Non-GAAP adjusted EBITDA (b) $ 16,845 $ 11,779

Non-GAAP adjusted EBITDA margin (2) 14.2% 10.6%

GAAP net sales $ 119,028 $ 110,676

(2) Non-GAAP adjusted EBITDA margin = Non-GAAP adjusted EBITDA / GAAP netsales

Reconciliation of Net Income (Loss) to Non-GAAP Adjusted EBITDA

Twelve Months Ended

December 31,

$000s 2020 2019

GAAP net income (loss) $ (100,592) $ (46,741)

Provision (benefit) for income taxes (8,972) 305

Interest expense 18,898 13,030

Write-off of unamortized debt issuance cost 144 540

Interest rate swap payments and change in fair value 15,802 -

Change in fair value of preferred stock derivatives and warrants (499) -

Depreciation and amortization 45,680 44,896

Acquisition and transition expense 16,850 23,285

Non-cash stock compensation 3,581 3,492

Non-cash foreign exchange (gain) loss on inter-company loans 274 45

Restructuring and integration expense - (12)

Costs related to divested businesses 247 960

(Income) loss from discontinued operations (38,898) 15,992

Impairments (Goodwill and fixed assets) 93,968 644

Non-GAAP adjusted EBITDA (b) $ 46,483 $ 56,437

Non-GAAP adjusted EBITDA margin (2) 10.9% 11.5%

GAAP net sales $ 427,534 $ 489,514

(2) Non-GAAP adjusted EBITDA margin = Non-GAAP adjusted EBITDA / GAAP net sales

Reconciliation of Net Income (Loss) to Non-GAAP Adjusted Net Income (Loss) andNetIncome (Loss) per Diluted Share to Non-GAAP Adjusted Net Income (Loss) perDiluted Share

Three Months Ended

December 31,

$000s 2020 2019

GAAP net income (loss) $ 147,377 $ (14,085)

Pre-tax acquisition and transition expense 3,694 8,306

Pre-tax foreign exchange (gain) loss on inter-company loans (535) (169)

Pre-tax write-off of unamortized debt issuance costs - 232

Pre-tax change in fair value of preferred stock derivatives and warrants (339) -

Pre-tax amortization of intangibles and deferred financing costs 4,000 3,951

Pre-tax interest rate swap payments and change in fair value 15,802 -

Pre-tax impairments of fixed asset costs 1,019 244

Pre-tax costs related to divested businesses 247 260

Tax effect of adjustments reflected above (c) (5,020) (2,592)

Non-GAAP discrete tax adjustments 3,628 (1,221)

(Income) loss from discontinued operations (162,864) 4,142

Non-GAAP adjusted net income (loss) (d) $ 7,011 $ (931)

Three Months Ended

December 31,

Amounts per share, diluted 2020 2019

GAAP net income (loss) per diluted share $ 3.41 $ (0.35)

Pre-tax acquisition and transition expense 0.09 0.20

Pre-tax foreign exchange (gain) loss on inter-company loans (0.01) (0.00)

Pre-tax write-off of unamortized debt issuance costs - 0.01

Pre-tax change in fair value of preferred stock derivatives and warrants (0.01) -

Pre-tax amortization of intangibles and deferred financing costs 0.09 0.09

Pre-tax interest rate swap payments and change in fair value 0.37 -

Pre-tax impairments of fixed asset costs 0.02 0.01

Pre-tax costs related to divested businesses 0.01 0.01

Tax effect of adjustments reflected above (c) (0.12) (0.06)

Non-GAAP discrete tax adjustments 0.09 (0.03)

(Income) loss from discontinued operations (3.85) 0.10

Preferred stock cumulative dividends and deemed dividends $ 0.08 0.02

Non-GAAP adjusted net income (loss) per diluted share (d) $ 0.17 $ (0.02)

Weighted average shares outstanding, diluted 42,285 42,078

Reconciliation of Net Income (Loss) to Non-GAAP Adjusted Net Income (Loss) andNetIncome (Loss) per Diluted Share to Non-GAAP Adjusted Net Income (Loss) perDiluted Share

Twelve Months Ended

December 31,

$000s 2020 2019

GAAP net income (loss) $ (100,592) $ (46,741)

Pre-tax acquisition and transition expense 16,939 24,070

Pre-tax foreign exchange (gain) loss on inter-company loans 274 45

Pre-tax restructuring and integration expense - (12)

Pre-tax write-off of unamortized debt issuance costs 144 540

Pre-tax change in fair value of preferred stock derivatives and warrants (499) -

Pre-tax amortization of intangibles and deferred financing costs 16,056 15,897

Pre-tax interest rate swap payments and change in fair value 15,802 -

Pre-tax impairments of fixed asset costs 1,026 644

Pre-tax costs related to divested businesses 247 960

Tax effect of adjustments reflected above (c) (10,432) (8,155)

Non-GAAP discrete tax adjustments 31 4,779

Impairments (Goodwill) 92,942 -

(Income) loss from discontinued operations (38,898) 15,992

Non-GAAP adjusted net income (loss) (d) $ (6,962) $ 8,020

Twelve Months Ended

December 31,

Amounts per share, diluted 2020 2019

GAAP net income (loss) per diluted share $ (2.68) $ (1.13)

Pre-tax acquisition and transition expense 0.40 0.57

Pre-tax foreign exchange (gain) loss on inter-company loans 0.01 0.00

Pre-tax restructuring and integration expense - (0.00)

Pre-tax write-off of unamortized debt issuance costs 0.00 0.01

Pre-tax change in fair value of preferred stock derivatives and warrants (0.01) -

Pre-tax amortization of intangibles and deferred financing costs 0.38 0.38

Pre-tax interest rate swap payments and change in fair value 0.37 -

Pre-tax impairments of fixed asset costs 0.02 0.02

Pre-tax costs related to divested businesses 0.01 0.02

Tax effect of adjustments reflected above (c) (0.25) (0.19)

Non-GAAP discrete tax adjustments 0.00 0.11

Impairments (Goodwill) 2.20 -

(Income) loss from discontinued operations (0.92) 0.38

Preferred stock cumulative dividends and deemed dividends $ 0.29 0.02

Non-GAAP adjusted net income (loss) per diluted share (d) $ (0.16) $ 0.19

Weighted average shares outstanding, diluted 42,199 42,030

The Company discloses in this presentation the non-GAAP financial measures of adjusted income from operations, adjusted EBITDA, adjusted net income (loss), adjusted net income per diluted share, free cash flow and net debt. Each of these non-GAAP financial measures provides supplementary information about the impacts of acquisition, divestiture and integration related expenses, foreign-exchange impacts on inter-company loans, reorganizational and impairment charges. Over the past five years, we have completed seven acquisitions, two of which were transformative for the Company, and sold two of our businesses. The costs we incurred in completing such acquisitions, including the amortization of intangibles and deferred financing costs, and these divestitures have been excluded from these measures because their size and inconsistent frequency are unrelated to our commercial performance during the period, and which we believe are not indicative of our ongoing operating costs. We exclude the impact of currency translation from these measures because foreign exchange rates are not under management's control and are subject to volatility. Other non-operating charges are excluded as the charges are not indicative of our ongoing operating cost. We believe the presentation of adjusted income from operations, adjusted EBITDA, adjusted net income (loss), adjusted net income per diluted share, free cash flow and net debt provides useful information in assessing our underlying business trends and facilitates comparison of our long-term performance over given periods.

The non-GAAP financial measures provided herein may not provide information that is directly comparable to that provided by other companies in the Company's industry, as other companies may calculate such financial results differently. The Company's non-GAAP financial measures are not measurements of financial performance under GAAP and should not be considered as alternatives to actual income growth derived from income amounts presented in accordance with GAAP. The Company does not consider these non-GAAP financial measures to be a substitute for, or superior to, the information provided by GAAP financial results.

(a) Non-GAAP Adjusted income from operations represents GAAP income from operations, adjusted to exclude the effects of restructuring and integration expense; non-operational charges related to acquisition and transition expense, intangible amortization costs for fair value step-up in values related to acquisitions, non-cash impairment charges, and when applicable, our share of income from joint venture operations. We believe this presentation is commonly used by investors and professional research analysts in the valuation, comparison, rating, and investment recommendations of companies in the industrial industry. We use this information for comparative purposes within the industry. Non-GAAP adjusted income from operations is not a measure of financial performance under GAAP and should not be considered as a measure of liquidity or as an alternative to GAAP income from operations.

(b) Non-GAAP adjusted EBITDA represents GAAP net income (loss), adjusted to include income taxes, interest expense, interest rate swap payments and change in fair value, change in fair value of preferred stock derivatives and warrants, depreciation and amortization, charges related to acquisition and transition costs, non-cash stock compensation expense, foreign exchange gain (loss) on inter-company loans, restructuring and integration expense, costs related to divested businesses and litigation settlements, income from discontinued operations, and non-cash impairment charges, to the extent applicable. We believe this presentation is commonly used by investors and professional research analysts in the valuation, comparison, rating, and investment recommendations of companies in the industrial industry. We use this information for comparative purposes within the industry. Non-GAAP adjusted EBITDA is not a measure of financial performance under GAAP and should not be considered as a measure of liquidity or as an alternative to GAAP income (loss) from continuing operations.

(c) This line item reflects the aggregate tax effect of all nontax adjustments reflected in the respective table. NN, Inc. estimates the tax effect of the adjustment items identified in the reconciliation schedule above by applying the applicable statutory rates by tax jurisdiction unless the nature of the item and/or the tax jurisdiction in which the item has been recorded requires application of a specific tax rate or tax treatment.

(d) Non-GAAP adjusted net income (loss) represents GAAP net income (loss) adjusted to exclude the tax-affected effects of charges related to acquisition and transition costs, foreign exchange gain (loss) on inter-company loans, restructuring and integration charges, amortization of intangibles costs for fair value step-up in values related to acquisitions and amortization of deferred financing costs, non-cash impairment charges, interest rate swap payments and change in fair value, change in fair value of preferred stock derivatives and warrants, costs related to divested businesses and litigation settlements, and income from discontinued operations. We believe this presentation is commonly used by investors and professional research analysts in the valuation, comparison, rating, and investment recommendations of companies in the industrial industry. We use this information for comparative purposes within the industry. Non-GAAP adjusted income (loss) from segment operations is not a measure of financial performance under GAAP and should not be considered as a measure of liquidity or as an alternative to GAAP income (loss) from continuing operations.

View original content: http://www.prnewswire.com/news-releases/nn-inc-reports-fourth-quarter-and-full-year-2020-results-301246059.html

SOURCE NN, Inc.