Attached files

file filename
8-K - 8-K - FERRO CORPfoe-20150429x8k.htm

Picture 1

 

 

 

 

 

 

 

 

 

Picture 2

 

For Immediate Release

 

 

 

 

FERRO REPORTS SIGNIFICANTLY HIGHER ADJUSTED EPS FROM CONTINUING OPERATIONS FOR FIRST QUARTER 2015

 

RAISES ADJUSTED EPS GUIDANCE FOR RECENTLY ANNOUNCED NUBIOLA ACQUISTION

 

 

·

First Quarter 2015 Adjusted EPS from Continuing Operations Increases 64% to $0.23 from $0.14 for First Quarter 2014

 

·

First Quarter Value-Added Sales Growth of 7%, on a Constant Currency Basis

 

·

Adjusted Return on Invested Capital from Continuing Operations Increases to 12.2%, Excluding Recently Acquired Vetriceramici

 

·

Company Enters into Agreement to Acquire Global Inorganic Pigments Manufacturer Nubiola, Significantly Improving Market Position

 

·

Based on Successful Completion of the Nubiola Transaction, Full-year 2015 Adjusted EPS Guidance Increased to $0.89 - $0.96, Despite Expected Unfavorable Currency Translation Impacts

 

 

CLEVELAND, Ohio – April 29, 2015Ferro Corporation (NYSE: FOE, the “Company”) today reported results for the first quarter ended March 31, 2015.  First quarter income from continuing operations attributable to common shareholders was $0.17 per diluted share compared with $0.12 per diluted share in the first quarter of 2014.  On an adjusted basis, earnings per diluted share were $0.23 compared with earnings of $0.14 per diluted share in the first quarter of 2014.  The results in both years include a number of charges relating to, among other items, restructuring activities, and the impact of currency devaluations in Venezuela.  Please refer to the supplemental tables at the end of this release for additional information concerning adjusted financial results.

First quarter 2015 net sales were $263 million, while value-added sales, which exclude precious metal sales, were $253 million.  In the same period last year, net sales and value-added sales


 

were $281 million and $267 million, respectively.  On a constant currency basis, value-added sales increased 7%, with foreign currency translation adversely impacting value-added sales by approximately $31 million. 

The Company attributed the increase in adjusted earnings to improved profitability in the Performance Colors and Glass and Pigments, Powders and Oxides (“PPO”) segments, on a constant currency basis, coupled with reduced selling, general and administrative (“SG&A”) expenses and a lower effective tax rate, partially offset by unfavorable currency translation impacts.     

Peter Thomas, Chairman, President and Chief Executive Officer, commented, “We’re off to a strong start for 2015 with solid earnings for the first quarter and continued progress on our inorganic growth strategy with the announced acquisition of Nubiola.  For the quarter, adjusted earnings per share from continuing operations increased by 64% on a 7% increase in constant currency value-added sales.  Earnings benefited from higher gross profit on a constant currency basis, our cost optimization initiatives, which drove a further reduction in SG&A expenses for the base business, and a lower income tax rate.

“While first-quarter global economic conditions were weaker than expected, we remain optimistic about higher sales growth for the full year.  We are beginning to see positive economic developments in key regions and markets, including higher domestic auto demand in Europe, signs of recovery in Spain, and stronger demand in the Middle East.  We expect the momentum in Performance Color and Glass will carry through 2015 and believe we will see improved sales growth throughout 2015 in both the Performance Coatings and PPO segments. 

“Yesterday, we also announced an agreement to acquire Nubiola, a worldwide producer of specialty inorganic pigments and the world’s largest producer of Ultramarine Blue.  The combination will substantially improve our position in inorganic pigments by expanding our product portfolio and geographic reach.  The transaction is expected to close within the next 60 days, and we expect it to be immediately accretive to earnings.  For this reason, we are increasing our 2015 adjusted diluted earnings guidance to $0.89 to $0.96 per share.  Meanwhile, we continue to actively pursue additional business opportunities to strengthen our position in glass-based coatings and as a provider of color solutions for industrial applications.” 

 

2015 First-Quarter Results

Ferro reported net sales of $263 million in the first quarter of 2015, compared with net sales of $281 million in the first quarter of 2014.  Value-added sales, which exclude precious metal sales, were $253 million in the first quarter of 2015 versus $267 million in the first quarter of the prior yearConsolidated value-added sales, reported on a constant currency basis, increased by 7%. 

Gross profit was $71 million for the quarter, compared with $75 million for the first quarter of 2014.  Excluding special charges, adjusted gross profit was $73 million (28.9% of value-added sales) compared with $75 million (27.9% of value-added sales) in the prior-year period.  On a constant currency basis, adjusted gross profit increased by $7 million, or 10%.     

SG&A expenses were $49 million compared with expenses of $51 million in the prior-year quarter.  Excluding special items in both periods, SG&A expenses declined to $47 million from $51 million. 


 

On a constant currency basis, and excluding SG&A expenses associated with acquisitions, adjusted SG&A for the historical business declined 7%.

Income from continuing operations for the quarter ended March 31, 2015, was $13 million, or $0.17 per diluted share, compared with $10 million, or $0.12 per diluted share, in the first quarter of 2014. Adjusted income attributable to common shareholders was $20 million, or $0.23 per diluted share, compared with $12 million, or $0.14 per diluted share, in the prior-year quarter. 

Adjusted earnings before interest, taxes, depreciation and amortization (“EBITDA”) were $35 million, compared with $32 million in the same period last year. Adjusted EBITDA margins, as a percentage of value-added sales, were 13.6% in the first quarter of 2015 and 11.9% in the same period last year.

 

Outlook

The Company anticipates stronger global economic growth for the remainder of 2015.  Economic growth is expected to increase in the U.S. and Europe, though conditions in certain developing economies, including Indonesia, China, Russia and Ukraine, are expected to remain weak.  The net impact is expected to provide a catalyst for increased sales growth over the remainder of the year relative to the 7% constant currency value-added sales growth experienced in the first quarter. 

The Company expects full-year constant currency value-added sales growth, excluding the impact of Nubiola, in line with prior guidance of approximately 10% - 11%, offset by an unfavorable impact of currency translation estimated at 13%.  Gross profit, as a percent of value-added sales, is expected to be in the range of 29.0% - 29.5%, and operating profit is expected to be in the range of 11.5% - 12.0% of value-added sales.  The effective tax rate for the first quarter of 2015 was 16% due to the Company’s ability to recognize certain tax assets previously fully reserved.  For the full year, the Company expects the effective tax rate to be in the range of 24% - 25%.

Given these expectations, and assuming closing of the Nubiola transaction within the next 60 days, the Company is increasing its adjusted earnings per share guidance to $0.89 - $0.96 compared with prior guidance of $0.85 - $0.90 per diluted share.   

 

Nubiola Acquisition

On April 29, 2015 the Company announced that it signed a definitive agreement with Barcelona-based Nubiola Pigmentos to acquire 100% of Nubiola’s equity, on a cash-free and debt-free basis, for €146 million in cash.  The transaction will be funded with excess cash and a draw on the Company’s existing revolving credit facility and is expected to close within the next 60 days, subject to customary closing conditions.  Nubiola is a worldwide producer of specialty inorganic pigments and the world’s largest producer of Ultramarine Blue.  Other products include Iron Oxides, Chrome Oxide Greens and Corrosion Inhibitors.  Nubiola had 2014 annual sales of $119 million, based on the current euro exchange rate, and achieved compound annual growth of 4.1% over the last three years.  The transaction is expected to be accretive to adjusted earnings by more than $0.15 per diluted share in 2016, and by $0.04 - $0.06 in 2015.    Based on 2014 EBITDA and expected synergies in excess of $8 million, the acquisition purchase price represents a transaction multiple of approximately 5X.


 

 

 

 Conference Call

The Company will host a conference call to discuss its first-quarter financial results, its current outlook for 2015, and the Nubiola transaction on Thursday, April 30, 2015, at 10:00 a.m. Eastern Time.  To listen to the call, dial 800-755-6634 if calling from the United States or Canada, or dial 212-231-2912 if calling from outside North America.  Please call approximately 10 minutes before the conference call is scheduled to begin.

An audio replay of the call will be available through noon Eastern Time on May 7.  To access the replay, dial 800-633-8284 if calling from the United States or Canada, or dial 402-977-9140 if calling from outside North America.  Use the program ID #21766957 to access the audio replay. 

The conference call also will be broadcast live over the Internet and will be available for replay through May 31, 2015.  The live broadcast and replay can be accessed through the Investor Information portion of the Company’s Web site at www.ferro.com.  A podcast of the conference call also will be available on the site.

About Ferro Corporation

 

Ferro Corporation (http://www.ferro.com) is a leading global supplier of technology-based performance materials, including glass-based coatings, pigments and colors, and polishing materials. Ferro products are sold into the building and construction, automotive, appliances, electronics, household furnishings, and industrial products markets. Headquartered in Mayfield Heights, Ohio, the Company has approximately 3,985 employees globally and reported 2014 sales of $1.1 billion.

 

Cautionary Note on Forward-Looking Statements

 

Certain statements in this press release may constitute “forward-looking statements” within the meaning of Federal securities laws. These statements are subject to a variety of uncertainties, unknown risks, and other factors concerning the Company’s operations and business environment. Important factors that could cause actual results to differ materially from those suggested by these forward-looking statements and that could adversely affect the Company’s future financial performance include the following:

 

·

Ferro’s ability to complete acquisitions, including the Nubiola transaction, effectively integrate the businesses, and achieve the expected synergies, as well as the acquisitions being accretive and Ferro achieving the expected returns on invested capital;

·

Ferro’s ability to successfully introduce new products or enter into new growth markets;

·

Demand in the industries into which Ferro sells its products may be unpredictable, cyclical, or heavily influenced by consumer spending;

·

Ferro’s ability to successfully implement and/or administer its cost-saving initiatives, including its restructuring programs, and to produce the desired results;

·

currency conversion rates and economic, social, regulatory, and political conditions around the world;

·

restrictive covenants in the Company’s credit facilities could affect its strategic initiatives and liquidity;

·

Ferro’s ability to access capital markets, borrowings, or financial transactions;

·

the effectiveness of the Company’s efforts to improve operating margins through sales growth, price increases, productivity gains, and improved purchasing techniques;

·

the impact of interruption, damage to, failure, or compromise of the Company’s information systems;

·

the availability of reliable sources of energy and raw materials at a reasonable cost;

·

Ferro’s presence in certain geographic regions, including Latin America and Asia-Pacific, where it can be difficult to compete lawfully;

·

increasingly aggressive domestic and foreign governmental regulations on hazardous materials and regulations affecting health, safety and the environment;

·

sale of products into highly regulated industries;

·

limited or no redundancy for certain of the Company’s manufacturing facilities and possible interruption of operations at those facilities;

·

competitive factors, including intense price competition;

·

Ferro’s ability to protect its intellectual property or to successfully resolve claims of infringement brought against it;

·

the impact of operating hazards and investments made in order to meet stringent environmental, health and safety regulations;

·

management of Ferro’s general and administrative expenses;

·

Ferro’s multi-jurisdictional tax structure and its ability to reduce its effective tax rate, including the impact of the Company’s performance on its ability to utilize significant deferred tax assets;

·

the effectiveness of strategies to increase Ferro’s return on invested capital, and the short-term impact acquisitions may have on return on invested capital;

·

stringent labor and employment laws and relationships with the Company’s employees;

·

the impact of requirements to fund employee benefit costs, especially post-retirement costs;

·

implementation of new business processes and information systems, including the outsourcing functions to third parties;

·

exposure to lawsuits in the normal course of business;

·

risks and uncertainties associated with intangible assets;

·

Ferro’s borrowing costs could be affected adversely by interest rate increases;

·

liens on the Company’s assets by its lenders affect its ability to dispose of property and businesses;

·

Ferro may not pay dividends on its common stock in the foreseeable future; and

·

other factors affecting the Company’s business that are beyond its control, including disasters, accidents and governmental actions.

 

The risks and uncertainties identified above are not the only risks the Company faces. Additional risks and uncertainties not presently known to the Company or that it currently believes to be immaterial also may adversely affect the Company. Should any known or unknown risks and uncertainties develop into actual events, these developments could have material adverse effects on our business, financial condition and results of operations.

 

This release contains time-sensitive information that reflects management’s best analysis only as of the date of this release. The Company does not undertake any obligation to publicly update or revise any forward-looking statements to reflect future events, information, or circumstances that arise after the date of this release. Additional information regarding these risks can be found in our Annual Report on Form 10-K for the period ended December 31, 2014.

 

# # #

 

Contacts:

 

Investor Contact:

John Bingle, 216-875-5411

Treasurer and Director of Investor Relations

john.bingle@ferro.com 

 

or

 

Media Contact:

Mary Abood, 216-875-5401

Director, Corporate Communications

mary.abood@ferro.com 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 1

Ferro Corporation and Subsidiaries

Condensed Consolidated Statements of Operations (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share amounts)

 

Three Months Ended

 

 

March 31,

 

 

2015

 

2014

 

 

 

 

 

 

 

Net sales

 

$

262,772 

 

$

280,727 

Cost of sales

 

 

192,137 

 

 

205,774 

Gross profit

 

 

70,635 

 

 

74,953 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

49,456 

 

 

51,369 

Restructuring and impairment charges

 

 

509 

 

 

4,350 

Other expense (income):

 

 

 

 

 

 

Interest expense

 

 

3,150 

 

 

4,511 

Interest earned

 

 

(37)

 

 

(15)

Foreign currency losses, net

 

 

1,728 

 

 

1,346 

Miscellaneous expense, net

 

 

399 

 

 

762 

Income before income taxes

 

 

15,430 

 

 

12,630 

Income tax expense

 

 

2,459 

 

 

2,482 

Income from continuing operations

 

 

12,971 

 

 

10,148 

(Loss) income from discontinued operations, net of taxes

 

 

(3,956)

 

 

6,584 

Net income

 

 

9,015 

 

 

16,732 

Less: Net loss attributable to noncontrolling interests

 

 

(1,955)

 

 

(472)

Net income attributable to Ferro Corporation common shareholders

 

 

10,970 

 

 

17,204 

 

 

 

 

 

 

 

Earnings (loss) per share attributable to Ferro Corporation common shareholders:

 

 

 

 

 

 

Basic earnings (loss):

 

 

 

 

 

 

Continuing operations

 

$

0.17 

 

$

0.12 

Discontinued operations

 

 

(0.05)

 

 

0.08 

 

 

$

0.12 

 

$

0.20 

 

 

 

 

 

 

 

Diluted earnings (loss):

 

 

 

 

 

 

Continuing operations

 

$

0.17 

 

$

0.12 

Discontinued operations

 

 

(0.04)

 

 

0.08 

 

 

$

0.13 

 

$

0.20 

Shares outstanding:

 

 

 

 

 

 

Weighted-average basic shares

 

 

87,114 

 

 

86,778 

Weighted-average diluted shares

 

 

88,298 

 

 

87,990 

End-of-period basic shares

 

 

87,259 

 

 

86,924 

 

 

 

 

 

 

 

 

 

 

 

 

Table 2

Ferro Corporation and Subsidiaries

Segment Net Sales and Gross Profit (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 

 

March 31,

 

 

2015

 

2014

Segment net sales

 

 

 

 

 

 

Performance Coatings

 

$

136,786 

 

$

145,160 

Performance Colors and Glass

 

 

99,464 

 

 

103,370 

Pigments, Powders and Oxides

 

 

26,522 

 

 

32,197 

Total segment net sales

 

$

262,772 

 

$

280,727 

 

 

 

 

 

 

 

Segment gross profit

 

 

 

 

 

 

Performance Coatings

 

$

28,875 

 

$

33,417 

Performance Colors and Glass

 

 

34,489 

 

 

34,372 

Pigments, Powders and Oxides

 

 

7,854 

 

 

7,542 

Other costs of sales

 

 

(583)

 

 

(378)

Total gross profit

 

$

70,635 

 

$

74,953 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

$

49,456 

 

$

51,369 

Restructuring and impairment charges

 

 

509 

 

 

4,350 

Other expense, net

 

 

5,240 

 

 

6,604 

Income before income taxes

 

$

15,430 

 

$

12,630 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 3

Ferro Corporation and Subsidiaries

Condensed Consolidated Balance Sheets (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

March 31,

 

December 31,

 

 

2015

 

2014

ASSETS

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

105,175 

 

$

140,500 

Accounts receivable, net

 

 

231,482 

 

 

236,749 

Inventories

 

 

153,334 

 

 

158,368 

Deferred income taxes

 

 

7,886 

 

 

7,532 

Other receivables

 

 

22,729 

 

 

25,635 

Other current assets

 

 

16,980 

 

 

17,912 

Current assets held-for-sale

 

 

19,575 

 

 

27,087 

Total current assets

 

 

557,161 

 

 

613,783 

Other assets

 

 

 

 

 

 

Property, plant and equipment, net

 

 

193,138 

 

 

212,642 

Goodwill

 

 

91,562 

 

 

93,733 

Intangible assets, net

 

 

57,092 

 

 

57,309 

Deferred income taxes

 

 

33,592 

 

 

39,712 

Other non-current assets

 

 

59,949 

 

 

60,982 

Non-current assets held-for-sale

 

 

24,810 

 

 

18,737 

Total assets

 

$

1,017,304 

 

$

1,096,898 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Loans payable and current portion of long-term debt

 

$

6,097 

 

$

8,382 

Accounts payable

 

 

126,017 

 

 

129,236 

Accrued payrolls

 

 

22,296 

 

 

36,051 

Accrued expenses and other current liabilities

 

 

40,550 

 

 

53,133 

Current liabilities held-for-sale

 

 

6,930 

 

 

10,016 

Total current liabilities

 

 

201,890 

 

 

236,818 

Other liabilities

 

 

 

 

 

 

Long-term debt, less current portion

 

 

302,178 

 

 

303,629 

Postretirement and pension liabilities

 

 

157,397 

 

 

167,772 

Other non-current liabilities

 

 

44,365 

 

 

50,359 

Non-current liabilities held-for-sale

 

 

2,180 

 

 

2,304 

Total liabilities

 

 

708,010 

 

 

760,882 

 

 

 

 

 

 

 

Total Ferro Corporation shareholders’ equity

 

 

300,755 

 

 

324,384 

Noncontrolling interests

 

 

8,539 

 

 

11,632 

Total liabilities and equity

 

$

1,017,304 

 

$

1,096,898 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 4

Ferro Corporation and Subsidiaries

Condensed Consolidated Statements of Cash Flows (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 

 

March 31,

 

 

2015

 

2014

Cash flows from operating activities

 

 

 

 

 

 

Net income

 

$

9,015 

 

$

16,732 

Gain on sale of assets and business

 

 

294 

 

 

104 

Depreciation and amortization

 

 

8,111 

 

 

11,336 

Restructuring and impairment charges

 

 

(807)

 

 

(5,134)

Devaluation of Venezuela

 

 

3,343 

 

 

1,094 

Accounts receivable

 

 

(11,845)

 

 

(32,755)

Inventories

 

 

1,427 

 

 

(21,427)

Accounts payable

 

 

921 

 

 

36,590 

Other changes in current assets and liabilities, net

 

 

(23,626)

 

 

(13,918)

Other adjustments, net

 

 

2,898 

 

 

(14,862)

Net cash used by operating activities

 

 

(10,269)

 

 

(22,240)

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

Capital expenditures for property, plant and equipment and other long lived assets

 

 

(14,879)

 

 

(12,163)

Proceeds from sale of assets

 

 

91 

 

 

652 

Acquisition of TherMark

 

 

(5,479)

 

 

 -

Net cash used in investing activities

 

 

(20,267)

 

 

(11,511)

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

Net borrowings (repayments) under loans payable (1)

 

 

(2,567)

 

 

523 

Proceeds from revolving credit facility

 

 

 -

 

 

155,301 

Principal payments on term loan facility

 

 

(750)

 

 

 -

Principal payments on revolving credit facility

 

 

 -

 

 

(109,008)

Other financing activities

 

 

769 

 

 

(221)

Net cash (used in) provided by financing activities

 

 

(2,548)

 

 

46,595 

Effect of exchange rate changes on cash and cash equivalents

 

 

(2,241)

 

 

(84)

(Decrease) increase in cash and cash equivalents

 

 

(35,325)

 

 

12,760 

Cash and cash equivalents at beginning of period

 

 

140,500 

 

 

28,328 

Cash and cash equivalents at end of period

 

$

105,175 

 

$

41,088 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

Interest

 

$

3,409 

 

$

10,870 

Income taxes

 

$

6,141 

 

$

941 

 

 

 

 

 

(1)

Includes cash related to our domestic accounts receivable program and international accounts receivable sales program as well as loans payable to banks.

 

 

 

 

Table 5

Ferro Corporation and Subsidiaries

Supplemental Information

Reconciliation of Reported Income to Adjusted Income

For the Three Months Ended March 31 (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share amounts)

 

 

Cost of sales

 

 

Selling general and administrative expenses

 

 

Restructuring and impairment charges

 

 

Other expense, net

 

 

Income tax expense (benefit) (2)

 

 

Net (loss) income attributable to common shareholders

 

 

Diluted earnings (loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

192,137 

 

$

49,456 

 

$

509 

 

$

5,240 

 

$

2,459 

 

$

10,970 

 

$

0.13 

Special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(509)

 

 

 -

 

 

162 

 

 

347 

 

 

 -

Other1

 

 

(2,638)

 

 

(2,415)

 

 

 -

 

 

(2,060)

 

 

962 

 

 

6,151 

 

 

0.07 

Discontinued operations

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

3,956 

 

 

0.05 

Noncontrolling Interest

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(1,453)

 

 

(0.02)

Total special items

 

 

(2,638)

 

 

(2,415)

 

 

(509)

 

 

(2,060)

 

 

1,124 

 

 

9,001 

 

 

0.10 

As adjusted

 

$

189,499 

 

$

47,041 

 

$

 -

 

$

3,180 

 

$

3,583 

 

$

19,971 

 

$

0.23 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

205,774 

 

$

51,369 

 

$

4,350 

 

$

6,604 

 

$

2,482 

 

$

17,204 

 

$

0.20 

Special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(4,350)

 

 

 -

 

 

1,566 

 

 

2,784 

 

 

0.03 

Other1

 

 

209 

 

 

(235)

 

 

 -

 

 

(1,859)

 

 

679 

 

 

1,206 

 

 

0.01 

Taxes2

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

2,065 

 

 

(2,065)

 

 

(0.02)

Discontinued operations

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(6,584)

 

 

(0.07)

Noncontrolling Interest

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(461)

 

 

(0.01)

Total special items

 

 

209 

 

 

(235)

 

 

(4,350)

 

 

(1,859)

 

 

4,309 

 

 

(5,119)

 

 

(0.06)

As adjusted

 

$

205,983 

 

$

51,134 

 

$

 -

 

$

4,745 

 

$

6,791 

 

$

12,085 

 

$

0.14 

 

 

   1        Primarily includes certain business development activities and the overall financial impact of currency related items in Venezuela.  

 

   2       Adjustment of reported earnings to a normalized 36% rate for 2014.  In 2015, the adjusted items are taxed at the statutory rate where the adjustment occurred.

 

 

It should be noted that adjusted income, earnings per share and other adjusted items referred above are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP).  The adjusted income, earnings per share and other adjusted items presented above exclude certain special items including restructuring charges, certain business development activities,  the overall financial impact of currency related items in Venezuela and discontinued operations.  We believe this data provides investors with additional information on the underlying operations of the business and enables period-to-period comparability of financial performance.  In addition, these measures are used in the calculation of certain incentive compensation programs for selected employees.

 

 

 

 

 

 

 

Table 6

Ferro Corporation and Subsidiaries

Supplemental Information

Reconciliation of Segment Net Sales Excluding Precious Metals to Net Sales

and Schedule of Adjusted Gross Profit (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three months ended

 

 

March 31,

 

 

2015

 

2014

 

 

 

 

 

 

 

 

 

Performance Coatings

 

$

136,786 

 

 

$

145,160 

 

Performance Colors and Glass

 

 

89,928 

 

 

 

93,140 

 

Pigments, Powders and Oxides

 

 

26,446 

 

 

 

29,142 

 

Total segment net sales excluding precious metals

 

 

253,160 

 

 

 

267,442 

 

Sales of precious metals

 

 

9,612 

 

 

 

13,285 

 

Total net sales

 

$

262,772 

 

 

$

280,727 

 

 

 

 

 

 

 

 

 

 

Net sales excluding precious metals

 

$

253,160 

 

 

$

267,442 

 

Adjusted cost of sales1

 

 

189,499 

 

 

 

205,983 

 

Cost of sales from precious metals

 

 

(9,612)

 

 

 

(13,285)

 

Adjusted cost of sales excluding precious metals

 

 

179,887 

 

 

 

192,698 

 

Adjusted gross profit

 

$

73,273 

 

 

$

74,744 

 

Adjusted gross profit percentage

 

 

28.9 

%

 

 

27.9 

%

 

 

 

  1Adjusted cost of sales reflects pro forma adjustments of $2.6 and $0.2 million for the three months ended March 31, 2015 and 2014, respectively.

 

It should be noted that segment net sales excluding precious metals, adjusted cost of sales and adjusted gross profit are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). The sales are presented here to exclude the impact of volatile precious metal raw material costs. The precious metal raw material costs are generally passed through directly to customers with minimal margin. Adjusted gross profit and adjusted cost of sales excludes special items, primarily comprised of certain business development activities, and the overall financial impact of currency related items in Venezuela. We believe this data provides investors with additional useful information on the underlying operations of the business and enables period-to-period comparability of financial performance.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 7

Ferro Corporation and Subsidiaries

Supplemental Information

Constant Currency Schedule of Adjusted Operating Profit (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

(Dollars in thousands)

 

2015

 

 

2014

 

Adjusted 2014 (1)

 

2015

 

2015 vs  Adjusted 2014

Segment net sales excluding precious metals

 

 

 

 

 

 

 

 

 

 

 

 

Performance Coatings

 

$

145,160 

 

$

124,959 

 

$

136,786 

 

$

11,827 

Performance Colors and Glass

 

 

93,140 

 

 

83,799 

 

 

89,928 

 

 

6,129 

Pigments, Powders and Oxides

 

 

29,142 

 

 

27,533 

 

 

26,446 

 

 

(1,087)

Total segment net sales excluding precious metals

 

$

267,442 

 

$

236,291 

 

$

253,160 

 

$

16,869 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment gross profit

 

 

 

 

 

 

 

 

 

 

 

 

Performance Coatings

 

 

33,417 

 

 

28,953 

 

 

28,875 

 

 

(78)

Performance Colors and Glass

 

 

34,372 

 

 

31,085 

 

 

34,489 

 

 

3,404 

Pigments, Powders and Oxides

 

 

7,542 

 

 

7,213 

 

 

7,854 

 

 

641 

Other costs of sales

 

 

(378)

 

 

(378)

 

 

(583)

 

 

(205)

Total gross profit

 

$

74,953 

 

$

66,873 

 

$

70,635 

 

$

3,762 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted gross profit

 

 

74,744 

 

 

66,632 

 

 

73,273 

 

 

6,641 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

51,369 

 

 

46,742 

 

 

49,456 

 

 

2,714 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted selling, general and administrative expenses

 

 

51,134 

 

 

46,703 

 

 

47,041 

 

 

338 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

 

 

23,584 

 

 

20,131 

 

 

21,179 

 

 

1,048 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating profit

 

 

23,610 

 

 

19,929 

 

 

26,232 

 

 

6,303 

 

 

 

(1)

The adjusted 2014 column represents actual 2014 local currency results remeasured using the respective 2015 exchange rate.

 

It should be noted that the adjusted 2014 results is a financial measure not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP).  Adjusted 2014 results is remeasured using the respective 2015 exchange rate.  We believe this data provides investors with additional information on the underlying operations of the business and enables period-to-period comparability of financial performance.

 

 

 

 

4

 

 


 

 

 

 

 

Table 8

Ferro Corporation and Subsidiaries

Reconciliation of Net Income to Adjusted EBITDA (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three months ended

 

 

March 31,

 

 

2015

 

2014

 

 

 

 

 

 

 

 

 

Net income attributable to Ferro Corporation common shareholders

 

$

10,970 

 

 

$

17,204 

 

Loss (income) from discontinued operations, net of taxes

 

 

3,956 

 

 

 

(6,584)

 

Interest expense

 

 

3,150 

 

 

 

4,511 

 

Income tax expense

 

 

2,459 

 

 

 

2,482 

 

Depreciation and amortization

 

 

8,111 

 

 

 

8,827 

 

Less interest amortization expense and other

 

 

(297)

 

 

 

(366)

 

Cost of sales adjustments

 

 

2,638 

 

 

 

(209)

 

SG&A Adjustments

 

 

2,415 

 

 

 

235 

 

Restructuring and Impairment

 

 

509 

 

 

 

4,350 

 

Other expense and (income) adjustments

 

 

2,060 

 

 

 

1,859 

 

Noncontrolling interest adjustments

 

 

(1,453)

 

 

 

(461)

 

Adjusted EBITDA

 

$

34,518 

 

 

$

31,848 

 

 

 

 

 

 

 

 

 

 

Net sales excluding precious metals

 

$

253,160 

 

 

$

267,442 

 

Adjusted EBITDA as a % of net sales excluding precious metals

 

 

13.6 

%

 

 

11.9 

%

 

 

 

It should be noted that adjusted EBITDA is a financial measure not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP).  Adjusted EBITDA is net income before the effects of discontinued operations, interest, income taxes, depreciation and amortization, non-recurring adjustments to cost of sales, non-recurring adjustments to SG&A, restructuring and impairment charges, and non-recurring adjustments to miscellaneous income and expense. We believe this data provides investors with additional information on the underlying operations of the business and enables period-to-period comparability of financial performance. In addition, these measures are used in the calculation of certain incentive compensation programs for selected employees.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 9

Ferro Corporation and Subsidiaries

Supplemental Information

Return on Invested Capital

For the Rolling Twelve Months Ended (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

March 31,

 

December 31,

 

 

2015

 

2014

 

 

 

 

 

 

 

Gross profit

 

$

280,767 

 

$

285,085 

Selling, general and administrative expenses

 

 

284,849 

 

 

286,762 

Total operating loss

 

 

(4,082)

 

 

(1,677)

Pro forma adjustments1

 

 

106,024 

 

 

101,624 

Adjusted operating profit before tax

 

 

101,942 

 

 

99,947 

Less: Tax at pro forma rate2

 

 

(29,563)

 

 

(35,981)

Net operating profit after tax

 

$

72,379 

 

$

63,966 

 

 

 

 

 

 

 

Vetriceramici NOPAT gain (loss)

 

 

676 

 

 

(536)

Net operating profit after tax

 

$

71,703 

 

$

64,502 

 

 

 

 

 

 

 

Equity

 

 

309,294 

 

 

336,016 

Equity - discontinued operations

 

 

(35,275)

 

 

(33,507)

Debt

 

 

308,275 

 

 

312,011 

Off balance sheet precious metal leases

 

 

30,081 

 

 

26,535 

Postretirement and pension liabilities

 

 

157,397 

 

 

167,772 

Environmental liabilities

 

 

13,697 

 

 

14,440 

Cash

 

 

(105,175)

 

 

(140,500)

Invested capital including Vetriceramici

 

$

678,294 

 

$

682,767 

 

 

 

 

 

 

 

Return on invested capital including Vetriceramici

 

 

10.7% 

 

 

9.4% 

 

 

 

 

 

 

 

Less: Vetriceramici invested capital

 

 

92,781 

 

 

100,430 

Invested capital excluding Vetriceramici

 

$

585,513 

 

$

582,337 

 

 

 

 

 

 

 

Return on invested capital excluding Vetriceramici

 

 

12.2% 

 

 

11.1% 

 

 

 

1

Primary includes ongoing certain business development activities, and the overall financial impact of currency related items in Venezuela.  All noted items are not expected to recur, and we believe this data provides investors with additional useful information on the underlying operations of the business and enables period-to-period comparability of financial performance.

2

Tax at the pro forma rate in 2015 is 29% and tax at the pro forma rate in 2014 is 36%.

 

 

It should be noted that adjusted operating profit and return on invested capital are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP).  Adjusted operating profit is operating profit before the effects of discontinued operations, non-recurring adjustments to cost of sales, and non-recurring adjustments to SG&A. We believe this data provides investors with additional information on the underlying operations of the business and enables period-to-period comparability of financial performance. In addition, these measures are used in the calculation of certain incentive compensation programs for selected employees.

 

 

 

 

 

 

 

5