Martinrea International Inc. Releases Second Quarter Results and Announces Dividend

August 6, 2015 5:01 PM EDT

TORONTO, ONTARIO -- (Marketwired) -- 08/06/15 -- Martinrea International Inc. (TSX: MRE), a leader in the production and development of quality metal parts, assemblies and modules and fluid management systems and complex aluminum products focused primarily on the automotive sector, announced today the release of its financial results for the second quarter ended June 30, 2015 and a quarterly dividend.

HIGHLIGHTS


--  Record revenues
--  Record net earnings
--  Continued improvements in operating income and EBITDA margins
--  $35 million in new business awards
--  Dividend of $0.03 per share announced

OVERVIEW

Pat D'Eramo, Martinrea's President and Chief Executive Officer stated: "Our team has performed well this quarter, with record sales and profits. Our operations are improving as we focus on making improvements on the floor, in our processes and in all areas of our business. We continue to focus on serving our customers better every day, with quality product and performance. As a result of this, in addition to the awards announced previously, we have won $35 million in incremental new annualized business representing an aluminum diesel engine block for Volvo starting in 2018."

Fred Di Tosto, Martinrea's Chief Financial Officer, stated: "Sales in our second quarter, excluding tooling sales, were $946 million, in line with the previously announced sales guidance. In the second quarter, our net earnings per share, on a basic and diluted basis, was $0.39, within our quarterly guidance. Second quarter operating income and EBITDA margins improved year over year and quarter over quarter, despite continuing pre-operating costs at new plants currently preparing for upcoming launches. Strengthening of our operating income margins in North America continued in the second quarter, as our U.S. Metallic operations showed year-over-year improvement. Our operating income margins in Europe were weaker year-over-year, as anticipated, given the pre-operating and launch costs in Spain and Slovakia, as these plants ramp up, and anticipated reduction in volumes of some programs in Germany. Our adjusted EBITDA for the quarter was $83.8 million, or 8.5% of total sales, representing a 14.4% year-over-year increase, and a quarterly record for us."

Rob Wildeboer, Martinrea's Executive Chairman, stated: "Our company continues to strengthen, operationally and financially, and 2015 is shaping up to be a very good year for us. The third quarter of the year tends to be lower in revenues and earnings than previous quarters because of the seasonality of the business with customer shutdowns in North America and Europe, but we expect to have a record third quarter, with sales for the quarter, excluding tooling sales, in the range of $865 to $905 million, and net earnings per share in the range of $0.27 to $0.31 per share. Our people are striving to build a better Martinrea, and we want to acknowledge their commitment and drive."

RESULTS OF OPERATIONS

Results of operations include certain unusual and other items which have been separately disclosed, where appropriate, in order to provide a clear assessment of the underlying Company results. In addition to IFRS measures, management uses non-IFRS measures in the Company's disclosures that it believes provides the most appropriate basis on which to evaluate the Company's results.

All amounts in this press release are in Canadian dollars, unless otherwise stated; and all tabular amounts are in thousands of Canadian dollars, except earnings per share and number of shares.

Additional information about the Company, including the Company's Management Discussion and Analysis of Operating Results and Financial Position (the "MD&A") for the three and six months ended June 30, 2015 dated as of August 6, 2015, the Company's unaudited interim condensed consolidated financial statements for the three and six months ended June 30, 2015 (the "unaudited consolidated financial statements"), the Company's audited consolidated financial statements and MD&A for the year ended December 31, 2014 together with the notes thereto and the Company's Annual Information Form for the financial year ended December 31, 2014, can be found at www.sedar.com

OVERALL RESULTS

The following table sets out certain highlights of the Company's performance for the three and six months ended June 30, 2015 and 2014. Refer to the Company's interim condensed consolidated financial statements for the three and six months ended June 30, 2015 for a detailed account of the Company's performance for both periods presented in the tables below.


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                          Three       Three
                                         months      months
                                          ended       ended
                                       June 30,    June 30,       $       %
                                           2015        2014  Change  Change
----------------------------------------------------------------------------
Sales                                $  984,046  $  930,915  53,131     5.7%
Gross Margin                            106,379      95,863  10,516    11.0%
Operating Income                         50,238      43,129   7,109    16.5%
Net Income for the period                33,607      29,626   3,981    13.4%
----------------------------------------------------------------------------
Net Income Attributable to Equity
 Holders of the Company              $   33,411  $   23,308  10,103    43.3%
----------------------------------------------------------------------------
Earnings per Share - Basic           $     0.39  $     0.28    0.11    39.3%
----------------------------------------------------------------------------
Earnings per Share - Diluted         $     0.39  $     0.27    0.12    44.4%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Non-IFRS Measures(i)
------------------------------------
Adjusted Operating Income            $   50,238  $   43,537   6,701    15.4%
as a % of Sales                             5.1%        4.7%
Adjusted EBITDA                          83,793      73,250  10,543    14.4%
as a % of Sales                             8.5%        7.9%
Adjusted Net Earnings Attributable
 to Equity Holders of the Company        33,411      23,614   9,797    41.5%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Adjusted Earnings per Share - Basic
 and Diluted                         $     0.39  $     0.28    0.11    39.3%
----------------------------------------------------------------------------
----------------------------------------------------------------------------

----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                     Six months  Six months
                                          ended       ended
                                       June 30,    June 30,       $       %
                                           2015        2014  Change  Change
----------------------------------------------------------------------------
Sales                                $1,901,577  $1,795,408 106,169     5.9%
Gross Margin                            202,018     183,342  18,676    10.2%
Operating Income                         93,948      80,688  13,260    16.4%
Net Income for the period                64,115      56,285   7,830    13.9%
----------------------------------------------------------------------------
Net Income Attributable to Equity
 Holders of the Company              $   63,830  $   39,999  23,831    59.6%
----------------------------------------------------------------------------
Earnings per Share - Basic           $     0.75  $     0.47    0.28    59.6%
----------------------------------------------------------------------------
Earnings per Share - Diluted         $     0.74  $     0.47    0.27    57.4%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Non-IFRS Measures(i)
------------------------------------
Adjusted Operating Income            $   93,948  $   82,249  11,699    14.2%
as a % of Sales                             4.9%        4.6%
Adjusted EBITDA                         158,716     140,144  18,572    13.3%
as a % of Sales                             8.3%        7.8%
Adjusted Net Earnings Attributable
 to Equity Holders of the Company        63,830      41,170  22,660    55.0%
----------------------------------------------------------------------------
Adjusted Earnings per Share - Basic  $     0.75  $     0.49    0.26    53.1%
----------------------------------------------------------------------------
Adjusted Earnings per Share -
 Diluted                             $     0.74  $     0.48    0.26    54.2%
----------------------------------------------------------------------------
----------------------------------------------------------------------------

(i) Non-IFRS Measures

The Company prepares its financial statements in accordance with International Financial Reporting Standards ("IFRS"). However, the Company considers certain non-IFRS financial measures as useful additional information in measuring the financial performance and condition of the Company. These measures, which the Company believes are widely used by investors, securities analysts and other interested parties in evaluating the Company's performance, do not have a standardized meaning prescribed by IFRS and therefore may not be comparable to similarly titled measures presented by other publicly traded companies, nor should they be construed as an alternative to financial measures determined in accordance with IFRS. Non-IFRS measures include "Adjusted Net Income", "Adjusted Net Income per Share (on a basic and diluted basis)", "Adjusted Operating Income" and "Adjusted EBITDA". Unusual and other items are explained in the "Adjustments to Net Income" section of this press release.

The following tables provide a reconciliation of IFRS "Net Income Attributable to Equity Holders of the Company" to Non-IFRS "Adjusted Net Income Attributable to Equity Holders of the Company", "Adjusted Operating Income" and "Adjusted EBITDA":


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                Three months   Three months
                                                       ended          ended
                                               June 30, 2015  June 30, 2014
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net Income Attributable to Equity Holders of
 the Company                                     $    33,411    $    23,308
Unusual and Other Items (after-tax)(i)                     -            306
----------------------------------------------------------------------------
Adjusted Net Income Attributable to Equity
 Holders of the Company                          $    33,411    $    23,614
----------------------------------------------------------------------------
----------------------------------------------------------------------------

----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                  Six months     Six months
                                                       ended          ended
                                               June 30, 2015  June 30, 2014
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net Income Attributable to Equity Holders of
 the Company                                     $    63,830    $    39,999
Unusual and Other Items (after-tax)(i)                     -          1,171
----------------------------------------------------------------------------
Adjusted Net Income Attributable to Equity
 Holders of the Company                          $    63,830    $    41,170
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(i) Unusual and other items are explained in the "Adjustments to Net
Income" section of this Press Release.

----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                Three months   Three months
                                                       ended          ended
                                               June 30, 2015  June 30, 2014
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net Income Attributable to Equity Holders of
 the Company                                     $    33,411    $    23,308
Non-controlling interest                                 196          6,318
Income tax expense                                    10,732          8,404
Other finance income                                    (650)          (231)
Finance costs                                          6,549          5,330
Unusual and Other Items (before-tax)(i)                    -            408
----------------------------------------------------------------------------
Adjusted Operating Income                        $    50,238    $    43,537
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Depreciation of property, plant and equipment         30,135         27,000
Amortization of intangible assets                      3,595          2,730
Loss/(gain) on disposal of property, plant and
 equipment                                              (175)           (17)
----------------------------------------------------------------------------
Adjusted EBITDA                                  $    83,793    $    73,250
----------------------------------------------------------------------------
----------------------------------------------------------------------------

----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                  Six months     Six months
                                                       ended          ended
                                               June 30, 2015  June 30, 2014
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net Income Attributable to Equity Holders of
 the Company                                     $    63,830    $    39,999
Non-controlling interest                                 285         16,286
Income tax expense                                    19,981         13,903
Other finance income                                  (3,252)            (9)
Finance costs                                         13,104         10,509
Unusual and Other Items (before-tax)(i)                    -          1,561
----------------------------------------------------------------------------
Adjusted Operating Income                        $    93,948    $    82,249
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Depreciation of property, plant and equipment         58,717         52,595
Amortization of intangible assets                      6,796          5,177
Loss/(gain) on disposal of property, plant and
 equipment                                              (745)           123
----------------------------------------------------------------------------
Adjusted EBITDA                                  $   158,716    $   140,144
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(i) Unusual and other items are explained in the "Adjustments to Net
Income" section of this Press Release.

The year-over-year changes in significant accounts and financial highlights are discussed in detail in the sections below.

SALES

Three months ended June 30, 2015 to three months ended June 30, 2014 comparison


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                         Three       Three
                                        months      months
                                         ended       ended
                                      June 30,    June 30,       $       %
                                          2015        2014  Change  Change
----------------------------------------------------------------------------
North America                       $  798,705  $  745,304  53,401     7.2%
Europe                                 165,962     173,037  (7,075)   (4.1%)
Rest of the World                       19,379      12,574   6,805    54.1%
----------------------------------------------------------------------------
Total Sales                         $  984,046  $  930,915  53,131     5.7%
----------------------------------------------------------------------------
----------------------------------------------------------------------------

The Company's consolidated sales for the second quarter of 2015 increased by $53.1 million or 5.7 % to $984.0 million as compared to $930.9 million for the second quarter of 2014. The total overall increase in sales was driven by increases in the Company's North America and Rest of the World operating segments, partially offset by a year-over-year decrease in sales in Europe.

Sales for the second quarter of 2015 in the Company's North America operating segment increased by $53.4 million or 7.2% to $798.7 million from $745.3 million for the second quarter of 2014. The increase was due to the launch of new programs during or subsequent to the second quarter of 2014, including the new Chrysler 200 and Ford Edge, and the impact of foreign exchange on the translation of U.S. denominated production sales, which had a positive impact on overall sales for the second quarter of 2015 of approximately $73.1 million as compared to the second quarter of 2014. These positive factors were partially offset by a $19.1 million decrease in tooling sales, which are typically dependent on the timing of tooling construction and final acceptance by the customer, and lower year-over-year OEM production volumes on certain light-vehicle platforms including the Chrysler Minivan platform, which was down for thirteen weeks during the first half of 2015 for re-tooling and other light-vehicle platforms late in their product life cycle such as the current GM Equinox and Cruze.

Sales for the second quarter of 2015 in the Company's Europe operating segment decreased by $7.1 million or 4.1% to $166.0 million from $173.0 million for the second quarter of 2014. The decrease can be attributed to a $5.2 million decrease in tooling sales, the impact of foreign exchange on the translation of Euro denominated production sales, which had a negative impact on overall sales for the second quarter of 2015 of approximately $19.2 million as compared to the second quarter of 2014, and lower overall production volumes in the Company's Martinrea Honsel German operations; partially offset by new incremental aluminum business with Jaguar Land Rover and increased production sales in the Company's operating facility in Slovakia, which continues to ramp up and launch its backlog of business.

Sales for the second quarter of 2015 in the Company's Rest of the World operating segment increased by $6.8 million or 54.1% to $19.4 million from $12.6 million in the second quarter of 2014. The increase was mainly due to a year-over-year increase in production sales in the Company's new fluids systems plant in China, which began operations in 2013 and continues to ramp up its backlog of business, and a $0.6 million increase in tooling sales; partially offset by the impact of foreign exchange on the translation of foreign denominated production sales, which had a negative impact on overall sales for the second quarter of 2015 of approximately $0.6 million as compared to the second quarter of 2014. OEM production volumes in Brazil continue to trend at low levels, although production sales for the second quarter of 2015 in the Company's operating facility in Brazil did increase slightly year-over-year generally due to sales mix.

Overall tooling sales decreased by $23.7 million to $37.5 million for the second quarter of 2015 from $61.2 million for the second quarter of 2014.

Six months ended June 30, 2015 to six months ended June 30, 2014 comparison


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                    Six months  Six months
                                         ended       ended
                                      June 30,    June 30,       $       %
                                          2015        2014  Change  Change
----------------------------------------------------------------------------
North America                       $1,511,821  $1,408,968 102,853     7.3%
Europe                                 353,364     356,690  (3,326)   (0.9%)
Rest of the World                       36,392      29,750   6,642    22.3%
----------------------------------------------------------------------------
Total Sales                         $1,901,577  $1,795,408 106,169     5.9%
----------------------------------------------------------------------------
----------------------------------------------------------------------------

The Company's consolidated sales for the six months ended June 30, 2015 increased by $106.2 million or 5.9% to $1,901.6 million as compared to $1,795.4 million for the six months ended June 30, 2014. The total overall increase in sales was driven by increases in the Company's North America and Rest of the World operating segments, partially offset by a year-over-year decrease in sales in Europe.

Sales for the six months ended June 30, 2015 in the Company's North America operating segment increased by $102.9 million or 7.3% to $1,511.8 million from $1,409.0 million for the six months ended June 30, 2014. The increase was due to the launch of new programs during or subsequent to the six months ended June 30, 2014, including the new Chrysler 200 and Ford Edge, and the impact of foreign exchange on the translation of U.S. denominated production sales, which had a positive impact on overall sales for the six months ended June 30, 2015 of approximately $130.8 million as compared to the comparative period of 2014. These positive variances were partially offset by a year-over-year decrease in tooling sales of $17.4 million and lower year-over-year OEM production volumes on certain light-vehicle platforms including the Chrysler Minivan platform, which was down for thirteen weeks during the first half of 2015 for re-tooling and other light-vehicle platforms late in their product life cycle.

Sales for the six months ended June 30, 2015 in the Company's Europe operating segment decreased by $3.3 million or 0.9% to $353.4 million from $356.7 million for the six months June 30, 2014. The decrease can be attributed to a $4.0 million decrease in tooling sales, the impact of foreign exchange on the translation of Euro denominated production sales, which had a negative impact on overall sales for the six months ended June 30, 2015 of approximately $27.9 million as compared to the comparable period of 2014, and lower overall production volumes in the Company's Martinrea Honsel German operations; partially offset by new incremental aluminum business with Jaguar Land Rover and increased production sales in the Company's operating facility in Slovakia, which continues to ramp up and launch its backlog of business.

Sales for the six months ended June 30, 2015 in the Company's Rest of the World operating segment increased by $6.6 million or 22.3% to $36.4 million from $29.8 million for the six months ended June 30, 2014. The increase can be attributed to an increase in production sales in the Company's new fluids systems plant in China, which began operations in 2013 and continues to ramp up its backlog of business, and a $1.3 million increase in tooling sales; partially offset by a year-over-year decrease in OEM light and medium heavy vehicle production in Brazil and the translation of foreign denominated production sales, which had a negative impact on overall sales for the six months ended June 30, 2015 of $0.5 million as compared to the comparative period of 2014.

Overall tooling sales decreased by $20.1 million from $88.1 million for the six months ended June 30, 2014 to $68.0 million for the six months ended June 30, 2015.

GROSS MARGIN

Three months ended June 30, 2015 to three months ended June 30, 2014 comparison


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                          Three       Three
                                         months      months
                                          ended       ended
                                       June 30,    June 30,       $       %
                                           2015        2014  Change  Change
----------------------------------------------------------------------------
Gross margin                         $  106,379  $   95,863  10,516    11.0%
% of sales                                 10.8%       10.3%
----------------------------------------------------------------------------
----------------------------------------------------------------------------

The gross margin percentage for the second quarter of 2015 of 10.8% increased as a percentage of sales by 0.5% as compared to the gross margin percentage for the second quarter of 2014 of 10.3%. The increase in gross margin as a percentage of sales was generally due to productivity and efficiency improvements at certain operating facilities, in particular in the Company's U.S. Metallic operations, and a decrease in tooling sales which typically earn low or no margins for the Company; partially offset by the following:


--  increased pre-operating and launch costs, in particular at new operating
    facilities in Spain, Mexico, China and Riverside, Missouri as these new
    plants prepare for upcoming new program launches;
--  operational inefficiencies and other costs at certain other facilities;
--  lower recoveries from scrap steel; and
--  lower production volumes in the Company's Martinrea Honsel German
    operations.

Six months ended June 30, 2015 to six months ended June 30, 2014 comparison


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                     Six months  Six months
                                          ended       ended
                                       June 30,    June 30,       $       %
                                           2015        2014  Change  Change
----------------------------------------------------------------------------
Gross margin                         $  202,018  $  183,342  18,676    10.2%
% of sales                                 10.6%       10.2%
----------------------------------------------------------------------------
----------------------------------------------------------------------------

The gross margin percentage for the six months ended June 30, 2015 of 10.6% increased as a percentage of sales by 0.4% as compared to the gross margin percentage for the six months ended June 30, 2014 of 10.2%. The increase in gross margin as a percentage of sales was generally due to productivity and efficiency improvements at certain operating facilities, in particular in the Company's U.S. Metallic operations, and a decrease in tooling sales which typically earn low or no margins for the Company; partially offset by the following:


--  increased pre-operating and launch costs, in particular at new operating
    facilities in Spain, Mexico, China and Riverside, Missouri as these new
    plants prepare for upcoming new program launches;
--  operational inefficiencies and other costs at certain other facilities;
--  lower recoveries from scrap steel;
--  lower production volumes in the Company's Martinrea Honsel German
    operations; and
--  the resolution of certain commercial disputes in the Company's European
    operations which positively impacted the first quarter of 2014 as
    compared to the first quarter of 2015.

ADJUSTMENTS TO NET INCOME

(ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY)

Adjusted net income excludes certain unusual and other items, as set out in the following tables and described in the notes thereto. Management uses adjusted net income as a measurement of operating performance of the Company and believes that, in conjunction with IFRS measures, it provides useful information about the financial performance and condition of the Company.


TABLE A
------------------------------------

----------------------------------------------------------------------------
                                      Three months   Three months
                                             ended          ended
                                     June 30, 2015  June 30, 2014
                                    ------------------------------
                                                                    (a)-(b)
                                               (a)            (b)    Change
----------------------------------------------------------------------------

NET INCOME (A)                             $33,411        $23,308   $10,103

Add back - Unusual and Other Items:

External legal and forensic
 accounting costs related to
 litigation (1)                                  -            408      (408)

----------------------------------------------------------------------------

TOTAL UNUSUAL AND OTHER ITEMS BEFORE
 TAX                                             -           $408     ($408)

Tax impact of above item                         -           (102)      102

----------------------------------------------------------------------------

TOTAL UNUSUAL AND OTHER ITEMS AFTER
 TAX (B)                                         -           $306     ($306)

----------------------------------------------------------------------------

ADJUSTED NET INCOME (A + B)                $33,411        $23,614    $9,797
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Number of Shares Outstanding - Basic
 ('000)                                     85,800         84,498
Adjusted Basic Net Income Per Share          $0.39          $0.28
Number of Shares Outstanding -
 Diluted ('000)                             86,608         85,609
Adjusted Diluted Net Income Per
 Share                                       $0.39          $0.28

----------------------------------------------------------------------------

TABLE B
------------------------------------

----------------------------------------------------------------------------
                                        Six months     Six months
                                             ended          ended
                                     June 30, 2015  June 30, 2014
                                    ------------------------------
                                                                    (a)-(b)
                                               (a)            (b)    Change
----------------------------------------------------------------------------

NET INCOME (A)                             $63,830        $39,999   $23,831

Add back - Unusual and Other Items:

External legal and forensic
 accounting costs related to
 litigation (1)                                  -          1,561    (1,561)

----------------------------------------------------------------------------

TOTAL UNUSUAL AND OTHER ITEMS BEFORE
 TAX                                             -         $1,561   ($1,561)

Tax impact of above item                         -           (390)      390

----------------------------------------------------------------------------

TOTAL UNUSUAL AND OTHER ITEMS AFTER
 TAX (B)                                         -         $1,171   ($1,171)
----------------------------------------------------------------------------

ADJUSTED NET INCOME (A + B)                $63,830        $41,170   $22,660
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Number of Shares Outstanding - Basic
 ('000)                                     85,444         84,489
Adjusted Basic Net Income Per Share          $0.75          $0.49
Number of Shares Outstanding -
 Diluted ('000)                             86,099         85,317
Adjusted Diluted Net Income Per
 Share                                       $0.74          $0.48

----------------------------------------------------------------------------

(1) External Legal and Forensic Accounting Costs Related to Litigation

The costs added back for adjusted net income purposes for the three and six months ended June 30, 2014 reflects the legal and forensic accounting costs not covered by insurance (recorded as SG&A expense) incurred by the Company in relation to specific litigation matters outside the ordinary course of business as outlined in the Company's Annual Information Form for the year ended December 31, 2014.

NET INCOME

(ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY)

Three months ended June 30, 2015 to three months ended June 30, 2014 comparison


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                          Three       Three
                                         months      months
                                          ended       ended
                                       June 30,    June 30,       $       %
                                           2015        2014  Change  Change
----------------------------------------------------------------------------
Net Income                           $   33,411  $   23,308  10,103    43.3%
Adjusted Net Income                  $   33,411  $   23,614   9,797    41.5%
Net Income per Share
  Basic                              $     0.39  $     0.28
  Diluted                            $     0.39  $     0.27
Adjusted Net Income per Share
  Basic                              $     0.39  $     0.28
  Diluted                            $     0.39  $     0.28
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Net income, before adjustments, for the second quarter of 2015 increased by $10.1 million to $33.4 million from $23.3 million for the second quarter of 2014. Excluding the unusual and other items incurred during the second quarter of 2014 as explained in Table A under "Adjustments to Net Income", net income for the second quarter of 2015 increased to $33.4 million or $0.39 per share, on a basic and diluted basis, from $23.6 million or $0.28 per share, on a basic and diluted basis, for the second quarter of 2014.

Net income for the second quarter of 2015, as compared to the second quarter of 2014, after adjustments, was positively impacted by the following:


--  higher gross profit from an overall increase in year-over-year
    production sales as previously explained;
--  productivity and efficiency improvements at certain operating facilities
    in particular in the Company's U.S. Metallic operations; and
--  the inclusion of 100% of the net earnings from the Martinrea Honsel
    group after the Company purchased the 45% non-controlling interest on
    August 7, 2014 (see "Acquisitions" section of the MD&A for further
    details on the transaction).

These factors were partially offset by the following:


--  increased pre-operating and launch costs, in particular at new operating
    facilities in Spain, Mexico, China, and Riverside, Missouri as these new
    plants prepare for upcoming new program launches;
--  operational inefficiencies and other costs at certain other facilities;
--  lower recoveries from scrap steel;
--  lower production volumes in the Company's Martinrea Honsel German
    operations;
--  a higher effective tax rate on adjusted income due generally to the mix
    of earnings (24.2% for the second quarter of 2015 compared to 22.1% for
    the second quarter of 2014); and
--  year-over-year increases in SG&A expense as previously discussed,
    research and development expenses, due in large part to increased
    amortization of development costs, and finance expense related to
    increased levels of debt primarily used to sustain the increased level
    of capital expenditures related to new program launches and fund the
    purchase of the 45% non-controlling interest of the Martinrea Honsel
    group on August 7, 2014 (see "Acquisitions" section of the MD&A for
    further details on the transaction).

Three months ended June 30, 2015 actual to guidance comparison:

On May 5, 2015, the Company provided the following guidance for the second quarter of 2015:


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                     Guidance         Actual
----------------------------------------------------------------------------

Production sales (in millions)                  $   920 - 960  $         946

Net Income per Share
  Basic & Diluted                               $ 0.37 - 0.41  $        0.39
----------------------------------------------------------------------------
----------------------------------------------------------------------------

For the second quarter of 2015, production sales of $946 million and net income per share of $0.39 were within the range of published guidance.

Six months ended June 30, 2015 to six months ended June 30, 2014 comparison


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                     Six months  Six months
                                          ended       ended
                                       June 30,    June 30,       $       %
                                           2015        2014  Change  Change
----------------------------------------------------------------------------
Net Income                           $   63,830  $   39,999  23,831    59.6%
Adjusted Net Income                  $   63,830  $   41,170  22,660    55.0%
Net Income per Share
  Basic                              $     0.75  $     0.47
  Diluted                            $     0.74  $     0.47
Adjusted Net Income per Share
  Basic                              $     0.75  $     0.49
  Diluted                            $     0.74  $     0.48
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Net income, before adjustments, for the six months ended June 30, 2015 increased by $23.8 million to $63.8 million from $40.0 million for the six months ended June 30, 2014. Excluding the unusual and other item incurred during the six months ended June 30, 2014 as explained in Table B under "Adjustments to Net Income", net income for the six months ended June 30, 2015 increased to $63.8 million or $0.75 per share, on a basic basis, and $0.74 per share on diluted basis, from $41.2 million or $0.49 per share, on a basic basis, and $0.48 on a diluted basis, for the six months ended June 30, 2014.

Net income for the six months ended June 30, 2015, as compared to the six months ended June 30, 2014, after adjustments, was positively impacted by the following:


--  higher gross profit from an overall increase in year-over-year
    production sales as previously explained;
--  productivity and efficiency improvements at certain operating facilities
    in particular in the Company's U.S. Metallic operations;
--  the inclusion of 100% of the net earnings from the Martinrea Honsel
    group after the Company purchased the 45% non-controlling interest on
    August 7, 2014 (see "Acquisitions" section of the MD&A for further
    details on the transaction); and
--  a net foreign exchange gain of $3.2 million for the six months ended
    June 30, 2015 compared to a net foreign exchange loss of $0.1 million
    for the comparative period of 2014.

These factors were partially offset by the following:


--  increased pre-operating and launch costs, in particular at new operating
    facilities in Spain, Mexico, China, and Riverside, Missouri as these new
    plants prepare for upcoming new program launches;
--  operational inefficiencies and other costs at certain other facilities;
--  lower recoveries from scrap steel;
--  lower production volumes in the Company's Martinrea Honsel German
    operations;
--  the resolution of certain commercial disputes in the Company's European
    operations which positively impacted the first quarter of 2014 as
    compared to the first quarter of 2015;
--  a higher effective tax rate on adjusted income due generally to the mix
    of earnings (23.8% for the six months ended June 30, 2015 compared to
    19.8% for the comparative period of 2014); and
--  year-over-year increases in SG&A expense as previously discussed,
    research and development expenses, due predominantly to increased
    amortization of development costs, and finance expense related to
    increased levels of debt primarily used to sustain the increased level
    of capital expenditures related to new program launches and to fund the
    purchase of the 45% non-controlling interest of the Martinrea Honsel
    group on August 7, 2014 (see "Acquisitions" section of the MD&A for
    further details on the transaction).

ADDITIONS TO PROPERTY, PLANT AND EQUIPMENT

Three months ended June 30, 2015 to three months ended June 30, 2014 comparison


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                         Three       Three
                                        months      months
                                         ended       ended
                                      June 30,    June 30,       $       %
                                          2015        2014  Change  Change
----------------------------------------------------------------------------
Additions to PP&E                   $   37,398  $   47,311  (9,913)  (21.0%)
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Additions to PP&E decreased by $9.9 million to $37.4 million in the second quarter of 2015 from $47.3 million in the second quarter of 2014 due generally to the timing of expenditures. Additions as a percentage of sales decreased year-over-year to 3.8% for the second quarter of 2015 from 5.1% for the second quarter of 2014. While capital expenditures are made to refurbish or replace assets consumed in the normal course of business and for productivity improvements, a large portion of the investment in the second quarter of 2015 continued to be for manufacturing equipment and multiple expansions for programs that recently launched or will be launching over the next 24 months.

Six months ended June 30, 2015 to six months ended June 30, 2014 comparison


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                     Six months  Six months
                                          ended       ended
                                       June 30,    June 30,       $       %
                                           2015        2014  Change  Change
----------------------------------------------------------------------------
Additions to PP&E                    $   84,735  $   84,362     373     0.4%
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Additions to PP&E remained relatively consistent year-over-year at $84.7 million for the six months ended June 30, 2015 compared to $84.4 million for the six months ended June 30, 2014. Additions as a percentage of sales decreased year-over-year to 4.5% for the six months ended June 30, 2015 from 4.7% for the comparative period of 2014. Despite the slight decrease as a percentage of sales, the Company continues to make significant investments in the business in particular at new operating facilities in Spain, Mexico, China, and Riverside, Missouri as these new plants prepare for upcoming new program launches.

DIVIDEND

A cash dividend of $0.03 per share has been declared by the Board of Directors payable to shareholders of record on September 30, 2015 on or about October 15, 2015.

ABOUT MARTINREA

Martinrea currently employs over 14,000 skilled and motivated people in 44 operating divisions in Canada, the United States, Mexico, Brazil, Germany, Slovakia, Spain and China.

Martinrea's vision for the future is to be the best, preferred and most valued automotive parts supplier in the world in the products and services we provide our customers. The Company's mission is to deliver: outstanding quality products and services to our customers; meaningful opportunity, job satisfaction and job security to our people through competitiveness and prudent growth; superior long term investment returns to our stakeholders; and positive contributions to our communities as good corporate citizens.

CONFERENCE CALL DETAILS

A conference call to discuss the financial results will be held on Friday, August 7, 2015 at 9:30 a.m. (Toronto time) which can be accessed by dialing 416-340-8410 or toll free 866-225-2055. Please call 10 minutes prior to the start of the conference call.

If you have any teleconferencing questions, please call Andre La Rosa at (416) 749-0314.

There will also be a rebroadcast of the call available by dialing (905) 694-9451 or toll free (800) 408-3053 (conference id - 3030132#). The rebroadcast will be available until August 21, 2015.

FORWARD-LOOKING INFORMATION

Special Note Regarding Forward-Looking Statements

This press release contains forward-looking statements within the meaning of applicable Canadian securities laws including statements related to the expectations of, improvements in, expansion of and/or guidance as to revenue, gross margin and earnings per share, the growth and strengthening of the Company, opening of facilities and pursuit of its strategies, the launching of new programs and the financial impact of launches, the progress and expectations of operational and productivity improvements and efficiencies, the reduction of costs and expenses, the opportunity to increase sales and ability to capitalize on opportunities in the automotive industry, the sale of the Soest assets, the payment of dividends and as well as other forward-looking statements. The words "continue", "expect", "anticipate", "estimate", "may", "will", "should", "views", "intend", "believe", "plan" and similar expressions are intended to identify forward-looking statements. Forward-looking statements are based on estimates and assumptions made by the Company in light of its experience and its perception of historical trends, current conditions and expected future developments, as well as other factors that the Company believes are appropriate in the circumstances. Many factors could cause the Company's actual results, performance or achievements to differ materially from those expressed or implied by the forward-looking statements, including, without limitation, the following factors, some of which are discussed in detail in the Company's Annual Information Form and other public filings which can be found at www.sedar.com:


--  North American and global economic and political conditions;
--  the highly cyclical nature of the automotive industry and the industry's
    dependence on consumer spending and general economic conditions;
--  the Company's dependence on a limited number of significant customers;
--  financial viability of suppliers;
--  the Company's reliance on critical suppliers and on suppliers for
    components and the risk that suppliers will not be able to supply
    components on a timely basis or in sufficient quantities;
--  competition;
--  the increasing pressure on the Company to absorb costs related to
    product design and development, engineering, program management,
    prototypes, validation and tooling;
--  increased pricing of raw materials;
--  outsourcing and insourcing trends;
--  the risk of increased costs associated with product warranty and recalls
    together with the associated liability;
--  the Company's ability to enhance operations and manufacturing
    techniques;
--  dependence on key personnel;
--  limited financial resources;
--  risks associated with the integration of acquisitions;
--  costs associated with rationalization of production facilities;
--  launch costs;
--  the potential volatility of the Company's share price;
--  changes in governmental regulations or laws including any changes to the
    North American Free Trade Agreement;
--  labour disputes;
--  litigation;
--  currency risk;
--  fluctuations in operating results;
--  internal controls over financial reporting and disclosure controls and
    procedures;
--  environmental regulation;
--  a shift away from technologies in which the Company is investing;
--  competition with low cost countries;
--  the Company's ability to shift its manufacturing footprint to take
    advantage of opportunities in emerging markets;
--  risks of conducting business in foreign countries, including China,
    Brazil and other growing markets;
--  potential tax exposure;
--  a change in the Company's mix of earnings between jurisdictions with
    lower tax rates and those with higher tax rates, as well as the
    Company's ability to fully benefit from tax losses;
--  under-funding of pension plans; and
--  the cost of post-employment benefits.

These factors should be considered carefully, and readers should not place undue reliance on the Company's forward-looking statements. The Company has no intention and undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

The common shares of Martinrea trade on The Toronto Stock Exchange under the symbol "MRE".

Martinrea International Inc.

Interim Condensed Consolidated Balance Sheets

(in thousands of Canadian dollars) (unaudited)


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                    June 30,   December 31,
                                          Note          2015           2014
----------------------------------------------------------------------------
ASSETS
Cash and cash equivalents                      $      21,028  $      52,401
Trade and other receivables                3         577,020        520,844
Inventories                                4         309,985        313,436
Prepaid expenses and deposits                         15,858         10,039
Income taxes recoverable                              10,388          8,321
Assets held for sale                       5          24,473              -
----------------------------------------------------------------------------
TOTAL CURRENT ASSETS                                 958,752        905,041
----------------------------------------------------------------------------
Property, plant and equipment              6       1,051,482        984,681
Deferred income tax assets                           168,455        153,367
Intangible assets                          7          76,247         71,806
----------------------------------------------------------------------------
TOTAL NON-CURRENT ASSETS                           1,296,184      1,209,854
----------------------------------------------------------------------------
TOTAL ASSETS                                   $   2,254,936  $   2,114,895
----------------------------------------------------------------------------
----------------------------------------------------------------------------

LIABILITIES
Trade and other payables                   8   $     696,803  $     645,862
Provisions                                 9           4,060          5,504
Income taxes payable                                  21,108         31,140
Liabilities associated with assets held
 for sale                                  5           3,907              -
Current portion of long-term debt          10         39,882         37,526
----------------------------------------------------------------------------
TOTAL CURRENT LIABILITIES                            765,760        720,032
----------------------------------------------------------------------------
Long-term debt                             10        648,775        654,916
Pension and other post-retirement
 benefits                                             63,581         62,557
Deferred income tax liabilities                      104,367        101,644
----------------------------------------------------------------------------
TOTAL NON-CURRENT LIABILITIES                        816,723        819,117
----------------------------------------------------------------------------
TOTAL LIABILITIES                              $   1,582,483  $   1,539,149
----------------------------------------------------------------------------

EQUITY
Capital stock                              12        706,130        694,198
Contributed surplus                                   43,182         45,347
Accumulated other comprehensive income                82,667         55,927
Accumulated deficit                                 (159,565)      (219,480)
----------------------------------------------------------------------------
TOTAL EQUITY ATTRIBUTABLE TO EQUITY
 HOLDERS OF THE COMPANY                              672,414        575,992
Non-controlling interest                                  39           (246)
----------------------------------------------------------------------------
TOTAL EQUITY                                         672,453        575,746
----------------------------------------------------------------------------
TOTAL LIABILITIES AND EQUITY                   $   2,254,936  $   2,114,895
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Contingencies (note 17)

See accompanying notes to the interim condensed consolidated financial statements.

On behalf of the Board:

"Robert Wildeboer" Director

"Scott Balfour" Director

Martinrea International Inc.

Interim Condensed Consolidated Statements of Operations

(in thousands of Canadian dollars, except per share amounts) (unaudited)


----------------------------------------------------------------------------
----------------------------------------------------------------------------

                            Three       Three
                           months      months
                            ended       ended     Six months     Six months
                         June 30,    June 30,     ended June     ended June
                  Note       2015        2014       30, 2015       30, 2014
----------------------------------------------------------------------------

----------------------------------------------------------------------------
SALES                  $  984,046  $  930,915  $   1,901,577  $   1,795,408
----------------------------------------------------------------------------

Cost of sales
 (excluding
 depreciation of
 property, plant
 and equipment)          (849,387)   (809,766)    (1,644,384)    (1,562,649)
Depreciation of
 property, plant
 and equipment
 (production)             (28,280)    (25,286)       (55,175)       (49,417)
----------------------------------------------------------------------------
Total cost of
 sales                   (877,667)   (835,052)    (1,699,559)    (1,612,066)
----------------------------------------------------------------------------
GROSS MARGIN              106,379      95,863        202,018        183,342
----------------------------------------------------------------------------

Research and
 development
 costs                     (5,278)     (4,875)       (10,874)        (9,517)
Selling, general
 and
 administrative           (48,606)    (45,594)       (93,283)       (88,925)
Depreciation of
 property, plant
 and equipment
 (non-production)          (1,855)     (1,714)        (3,542)        (3,178)
Amortization of
 customer
 contracts and
 relationships               (577)       (568)        (1,116)          (911)
Gain/(loss) on
 disposal of
 property, plant
 and equipment                175          17            745           (123)
----------------------------------------------------------------------------
OPERATING INCOME           50,238      43,129         93,948         80,688
----------------------------------------------------------------------------

Finance costs              (6,549)     (5,330)       (13,104)       (10,509)
Other finance
 income            14         650         231          3,252              9
----------------------------------------------------------------------------
INCOME BEFORE
 INCOME TAXES              44,339      38,030         84,096         70,188

Income tax
 expense           11     (10,732)     (8,404)       (19,981)       (13,903)
----------------------------------------------------------------------------
NET INCOME FOR
 THE PERIOD            $   33,607  $   29,626  $      64,115  $      56,285
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Non-controlling
 interest                    (196)     (6,318)          (285)       (16,286)
----------------------------------------------------------------------------
NET INCOME
 ATTRIBUTABLE TO
 EQUITY HOLDERS
 OF THE COMPANY        $   33,411  $   23,308  $      63,830  $      39,999
----------------------------------------------------------------------------
----------------------------------------------------------------------------


----------------------------------------------------------------------------
----------------------------------------------------------------------------
Basic earnings
 per share         13  $     0.39  $     0.28  $        0.75  $        0.47
Diluted earnings
 per share         13  $     0.39  $     0.27  $        0.74  $        0.47
----------------------------------------------------------------------------
----------------------------------------------------------------------------

See accompanying notes to the interim condensed consolidated financial statements.

Martinrea International Inc.

Interim Condensed Consolidated Statements of Comprehensive Income

(in thousands of Canadian dollars) (unaudited)


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                   Three       Three         Six        Six
                                  months      months      months     months
                                   ended       ended       ended      ended
                                June 30,    June 30,    June 30,   June 30,
                                    2015        2014        2015       2014
----------------------------------------------------------------------------

NET INCOME FOR THE PERIOD     $   33,607  $   29,626  $   64,115 $   56,285
Other comprehensive income
 (loss), net of tax:
 Items that may be
  reclassified to net income
 Foreign currency translation
  differences for foreign
  operations                        (324)    (34,741)     26,740     (3,888)
 Items that will not be
  reclassified to net income
 Actuarial gains (losses)
  from the remeasurement of
  defined benefit plans            4,430        (735)    1,240       (3,930)
----------------------------------------------------------------------------
Other comprehensive income
 (loss), net of tax                4,106     (35,476)     27,980     (7,818)
----------------------------------------------------------------------------
TOTAL COMPREHENSIVE INCOME
 (LOSS) FOR THE PERIOD        $   37,713  $   (5,850) $   92,095 $   48,467
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Attributable to:
 Equity holders of the
  Company                         37,517      (6,648)     91,810     33,215
 Non-controlling interest            196         798         285     15,252
----------------------------------------------------------------------------
TOTAL COMPREHENSIVE INCOME
 (LOSS) FOR THE PERIOD        $   37,713  $   (5,850) $   92,095 $   48,467
----------------------------------------------------------------------------
----------------------------------------------------------------------------

See accompanying notes to the interim condensed consolidated financial statements.

Martinrea International Inc.

Interim Condensed Consolidated Statements of Changes in Equity

(in thousands of Canadian dollars) (unaudited)


---------------------------------------------------------------------------
---------------------------------------------------------------------------

                       Equity attributable to equity holders of the Company

                                                                Cumulative
                       Capital   Contributed                   translation
                         stock       surplus   Other equity        account
---------------------------------------------------------------------------
Balance at
 December 31,
 2013            $     689,975 $      44,853  $    (154,239) $      26,085
---------------------------------------------------------------------------
Net income for
 the period                  -             -              -              -
Compensation
 expense related
 to stock
 options                     -           665              -              -
Change in fair
 value of put
 option granted
 to non-
 controlling
 interest                    -             -        (78,561)             -
Dividends ($0.06
 per share)                  -             -              -              -
Exercise of
 employee stock
 options                   493          (134)             -              -
Other
 comprehensive
 income (loss),
----------------
net of tax
----------------
 Actuarial
  losses from
  the
  remeasurement
  of defined
  benefit plans              -             -              -              -
 Foreign
  currency
  translation
  differences                -             -              -         (2,854)
---------------------------------------------------------------------------
Balance at June
 30, 2014              690,468        45,384       (232,800)        23,231
---------------------------------------------------------------------------
Net income for
 the period                  -             -              -              -
Compensation
 expense related
 to stock
 options                     -         1,034              -              -
Change in fair
 value of put
 option granted
 to non-
 controlling
 interest                    -             -         (2,867)             -
Purchase of non-
 controlling
 interest (note
 2)                          -             -        235,667              -
Dividends ($0.06
 per share)                  -             -              -              -
Exercise of
 employee stock
 options                 3,730        (1,071)             -              -
Other
 comprehensive
 income (loss),
----------------
net of tax
----------------
 Actuarial
  losses from
  the
  remeasurement
  of defined
  benefit plans              -             -              -              -
 Foreign
  currency
  translation
  differences                -             -              -         32,696
---------------------------------------------------------------------------
Balance at
 December 31,
 2014                  694,198        45,347              -         55,927
---------------------------------------------------------------------------
Net income for
 the period                  -             -              -              -
Compensation
 expense related
 to stock
 options                     -           978              -              -
Dividends ($0.06
 per share)                  -             -              -              -
Exercise of
 employee stock
 options                11,932        (3,143)             -              -
Other
 comprehensive
 income (loss),
----------------
net of tax
----------------
 Actuarial gains
  from the
  remeasurement
  of defined
  benefit plans              -             -              -              -
 Foreign
  currency
  translation
  differences                -             -              -         26,740
---------------------------------------------------------------------------
Balance at June
 30, 2015        $     706,130 $      43,182  $           -  $      82,667
---------------------------------------------------------------------------
---------------------------------------------------------------------------

----------------------------------------------------------------------------
----------------------------------------------------------------------------

                   Equity attributable to equity
                          holders of the Company

                                                        Non-
                   Accumulated                   controlling
                       deficit          Total       interest   Total equity
----------------------------------------------------------------------------
Balance at
 December 31,
 2013            $    (142,376) $     464,298  $      89,713  $     554,011
----------------------------------------------------------------------------
Net income for
 the period             39,999         39,999         16,286         56,285
Compensation
 expense related
 to stock
 options                     -            665              -            665
Change in fair
 value of put
 option granted
 to non-
 controlling
 interest                    -        (78,561)             -        (78,561)
Dividends ($0.06
 per share)             (5,071)        (5,071)             -         (5,071)
Exercise of
 employee stock
 options                     -            359              -            359
Other
 comprehensive
 income (loss),
----------------
net of tax
----------------
 Actuarial
  losses from
  the
  remeasurement
  of defined
  benefit plans         (3,930)        (3,930)             -         (3,930)
 Foreign
  currency
  translation
  differences                -         (2,854)        (1,034)        (3,888)
----------------------------------------------------------------------------
Balance at June
 30, 2014             (111,378)       414,905        104,965        519,870
----------------------------------------------------------------------------
Net income for
 the period             31,305         31,305          1,826         33,131
Compensation
 expense related
 to stock
 options                     -          1,034              -          1,034
Change in fair
 value of put
 option granted
 to non-
 controlling
 interest                    -         (2,867)             -         (2,867)
Purchase of non-
 controlling
 interest (note
 2)                   (127,198)       108,469       (108,469)             -
Dividends ($0.06
 per share)             (5,088)        (5,088)             -         (5,088)
Exercise of
 employee stock
 options                     -          2,659              -          2,659
Other
 comprehensive
 income (loss),
----------------
net of tax
----------------
 Actuarial
  losses from
  the
  remeasurement
  of defined
  benefit plans         (7,121)        (7,121)             -         (7,121)
 Foreign
  currency
  translation
  differences                -         32,696          1,432         34,128
----------------------------------------------------------------------------
Balance at
 December 31,
 2014                 (219,480)       575,992           (246)       575,746
----------------------------------------------------------------------------
Net income for
 the period             63,830         63,830            285         64,115
Compensation
 expense related
 to stock
 options                     -            978              -            978
Dividends ($0.06
 per share)             (5,155)        (5,155)             -         (5,155)
Exercise of
 employee stock
 options                     -          8,789              -          8,789
Other
 comprehensive
 income (loss),
----------------
net of tax
----------------
 Actuarial gains
  from the
  remeasurement
  of defined
  benefit plans          1,240          1,240              -          1,240
 Foreign
  currency
  translation
  differences                -         26,740              -         26,740
----------------------------------------------------------------------------
Balance at June
 30, 2015        $    (159,565) $     672,414  $          39  $     672,453
----------------------------------------------------------------------------
----------------------------------------------------------------------------

See accompanying notes to the interim condensed consolidated financial statements.

Martinrea International Inc.

Interim Condensed Consolidated Statements of Cash Flows

(in thousands of Canadian dollars) (unaudited)


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                            Three         Three
                           months        months    Six months    Six months
                            ended         ended         ended         ended
                         June 30,      June 30,      June 30,      June 30,
                             2015          2014          2015          2014
----------------------------------------------------------------------------
CASH PROVIDED BY
 (USED IN):
OPERATING
 ACTIVITIES:
Net Income for the
 period              $     33,607  $     29,626  $     64,115  $     56,285
Adjustments for:
  Depreciation of
   property, plant
   and equipment           30,135        27,000        58,717        52,595
  Amortization of
   customer
   contracts and
   relationships              577           568         1,116           911
  Amortization of
   development costs        3,018         2,162         5,680         4,266
  Unrealized
   losses/(gains) on
   foreign exchange
   forward contracts         (183)       (1,344)          817         1,191
  Finance costs             6,549         5,330        13,104        10,509
  Income tax expense       10,732         8,404        19,981        13,903
  (Gain)/loss on
   disposal of
   property, plant
   and equipment             (175)          (17)         (745)          123
  Stock-based
   compensation               779           555           978           665
  Pension and other
   post-retirement
   benefits expense         1,119         1,265         2,216         2,432
  Contributions made
   to pension and
   other post-
   retirement
   benefits                  (160)         (764)       (1,628)       (1,792)
----------------------------------------------------------------------------
                           85,998        72,785       164,351       141,088
Changes in non-cash
 working capital
 items:
  Trade and other
   receivables             34,523        32,837       (40,897)      (62,654)
  Inventories               3,955        (6,043)        4,380       (22,466)
  Prepaid expenses
   and deposits            (2,437)       (6,068)       (5,382)       (7,179)
  Trade, other
   payables and
   provisions              (4,616)       20,998        26,660        90,429
----------------------------------------------------------------------------
                          117,423       114,509       149,112       139,218
  Interest paid
   (excluding
   capitalized
   interest)               (5,926)       (4,873)      (11,114)       (9,585)
  Income taxes paid       (22,129)       (2,787)      (44,557)      (15,029)
----------------------------------------------------------------------------
NET CASH PROVIDED BY
 OPERATING
 ACTIVITIES         $      89,368 $     106,849 $      93,441 $     114,604
----------------------------------------------------------------------------

FINANCING
 ACTIVITIES:
  Increase in long-
   term debt                    -             -        19,029        36,953
  Repayment of long-
   term debt              (41,819)      (48,700)      (51,416)      (58,891)
  Dividends paid           (2,573)       (2,536)       (5,121)       (5,071)
  Exercise of
   employee stock
   options                  2,562           359         8,789           359
----------------------------------------------------------------------------
NET CASH USED IN
 FINANCING
 ACTIVITIES         $     (41,830)$     (50,877)$     (28,719)$     (26,650)
----------------------------------------------------------------------------

INVESTING
 ACTIVITIES:
Purchase of
 property, plant and
 equipment(i)             (45,204)      (51,475)      (91,705)      (94,298)
Capitalized
 development costs         (3,549)       (5,965)       (7,571)       (9,376)
Proceeds on disposal
 of property, plant
 and equipment                537           251         2,382           844
----------------------------------------------------------------------------
NET CASH USED IN
 INVESTING
 ACTIVITIES         $     (48,216)$     (57,189)$     (96,894)$    (102,830)
----------------------------------------------------------------------------

Effect of foreign
 exchange rate
 changes on cash and
 cash equivalents           1,032        (3,508)          799        (2,888)
----------------------------------------------------------------------------

INCREASE (DECREASE)
 IN CASH AND CASH
 EQUIVALENTS                  354        (4,725)      (31,373)      (17,764)
CASH AND CASH
 EQUIVALENTS,
 BEGINNING OF PERIOD       20,674        43,185        52,401        56,224
----------------------------------------------------------------------------
CASH AND CASH
 EQUIVALENTS, END OF
 PERIOD              $     21,028  $     38,460  $     21,028  $     38,460
----------------------------------------------------------------------------
----------------------------------------------------------------------------

(i)As at June 30, 2015, $6,402 (December 31, 2014 - $13,372) of purchases of property, plant and equipment remain unpaid.

See accompanying notes to the interim condensed consolidated financial statements.

Contacts:
Martinrea International Inc.
Fred Di Tosto
Chief Financial Officer
(416) 749-0314
(289) 982-3001 (FAX)
3210 Langstaff Road
Vaughan, Ontario  L4K 5B2

Source: Martinrea International Inc.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Chrysler LLC, Dividend, Earnings