RYERSON INC. - FORM 8-K - EX-99.1 - RYERSON INC. THIRD QUARTER AND NINE-MONTH SELECTED INCOME AND CASH FLOW DATA - November 2, 2011

Attached files

file filename
8-K - FORM 8-K - RYERSON INC.d248594d8k.htm

Exhibit 99.1

RYERSON INC. AND SUBSIDIARY COMPANIES

Selected Income and Cash Flow Data—Unaudited

(Dollars in Millions, except Per Ton Data)

 

     2011     2010     First Nine Months Ended  
     Third     Second     Third     September 30,  
     Quarter     Quarter     Quarter     2011     2010  

NET SALES

    $ 1,218.8      $ 1,289.0      $ 1,031.7      $ 3,694.8      $ 2,923.4   

Cost of materials sold

      1,045.1        1,125.1        892.6        3,200.5        2,517.9   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Gross profit

      173.7        163.9        139.1        494.3        405.5   

Warehousing, delivery, selling, general and administrative

      138.3        139.8        128.7        413.3        373.6   

Restructuring and other charges

      0.4        0.6        —          1.3        —     

Gain on insurance settlement

      —          —          —          —          (2.6 ) 

Impairment charge on fixed assets

      2.2        2.5        0.2        4.7        1.2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

OPERATING PROFIT

      32.8        21.0        10.2        75.0        33.3   

Other income and (expense), net

      1.2        (0.7 )      (1.9 )      6.2        (2.0 ) 

Interest and other expense on debt

      (20.3 )      (20.4 )      (18.8 )      (60.4 )      (56.6 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

INCOME (LOSS) BEFORE INCOME TAXES

      13.7        (0.1 )      (10.5 )      20.8        (25.3 ) 

Provision for income taxes

      3.5        7.7        5.1        10.0        11.4   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

NET INCOME (LOSS)

      10.2        (7.8 )      (15.6 )      10.8        (36.7 ) 

Less: Net loss attributable to noncontrolling interest

      (1.9 )      (0.6 )      (1.1 )      (3.5 )      (1.3 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

NET INCOME (LOSS) ATTRIBUTABLE TO RYERSON INC.

    $ 12.1      $ (7.2 )    $ (14.5 )    $ 14.3      $ (35.4 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Supplemental Data :

           

Tons shipped (000)

      609        647        586        1,901        1,695   

Shipping days

      64        64        64        192        191   

Average selling price/ton

    $ 2,001      $ 1,992      $ 1,761      $ 1,944      $ 1,725   

Gross profit/ton

      285        253        237        260        239   

Operating profit/ton

      54        32        17        39        20   

LIFO expense (income)/ton

      (12 )      74        4        39        30   

LIFO expense (income)

    $ (7.4 )    $ 48.1      $ 2.6      $ 74.0      $ 50.6   

Depreciation and amortization expense

      10.6        11.3        9.7        32.4        28.1   

Cash flow from operating activities

      73.9        (71.5 )      (11.7 )      (101.3 )      (176.4 ) 

Capital expenditures

      (11.2 )      (12.7 )      (4.9 )      (30.3 )      (19.9 ) 

See Schedule 1 for EBITDA and Adjusted EBITDA reconciliation.

Schedule 1

RYERSON INC. AND SUBSIDIARY COMPANIES

Reconciliation of Net Income (Loss) Attributable to Ryerson Inc. to EBITDA

(Dollars in millions)

 

     2011     2010  
     Third
Quarter		     Second
Quarter		     Third
Quarter		  

Net income (loss) attributable to Ryerson Inc.

    $ 12.1      $ (7.2 )    $ (14.5 ) 

Interest and other expense on debt

      20.3        20.4        18.8   

Provision for income taxes

      3.5        7.7        5.1   

Depreciation and amortization expense

      10.6        11.3        9.7   
  

 

 

    

 

 

    

 

 

  

EBITDA

    $ 46.5      $ 32.2      $ 19.1   

Reorganization

      3.6        2.6        1.3   

Advisory services fee

      1.3        1.2        1.3   

Foreign currency transaction (gains) losses

      (1.8 )      0.2        1.3   

Impairment charge on fixed assets

      2.2        2.5        0.2   

Gain on bargain purchase

      —          0.5        —     

Other adjustments

      0.6        —          0.6   
  

 

 

    

 

 

    

 

 

  

Adjusted EBITDA

    $ 52.4      $ 39.2      $ 23.8   
  

 

 

    

 

 

    

 

 

  

Adjusted EBITDA

    $ 52.4      $ 39.2      $ 23.8   

LIFO expense (income)

      (7.4 )      48.1        2.6   
  

 

 

    

 

 

    

 

 

  

Adjusted EBITDA, excluding LIFO expense (income)

    $ 45.0      $ 87.3      $ 26.4   
  

 

 

    

 

 

    

 

 

  

 

Note: EBITDA represents net income before interest and other expense on debt, provision for income taxes, depreciation and amortization. Adjusted EBITDA gives further effect to, among other things, impairment charge on fixed assets, reorganization expenses and the payment of management fees. We believe that EBITDA and Adjusted EBITDA provide additional information for measuring our performance and are measures frequently used by securities analysts and investors. EBITDA and Adjusted EBITDA do not represent, and should not be used as a substitute for, net income or cash flows from operations as determined in accordance with generally accepted accounting principles, and neither EBITDA nor Adjusted EBITDA is necessarily an indication of whether cash flow will be sufficient to fund our cash requirements. Our definitions of EBITDA and Adjusted EBITDA may differ from that of other companies. Above is the reconciliation of net income to EBITDA, as further adjusted to Adjusted EBITDA and Adjusted EBITDA, excluding LIFO expense (income).

RYERSON INC. Reports