Attached files

file filename
8-K - 8-K - FERRO CORPfoe-20201104x8k.htm



Picture 20

FERRO SHOWS RESILIENCE WITH STRONGER RESULTS THAN ANTICIPATED,

REPORTS THIRD QUARTER 2020 PERFORMANCE AND PROVIDES FULL YEAR 2020 GUIDANCE

Improving demand driven by leadership positions in megatrend end markets.



Third Quarter Continuing Operations*               

 

Year through September Continuing Operations*



Net Sales declined 1.4% to $241.9M

 

 

   Net Sales declined 9.2% to $699.0M

   

Net Sales declined 2.1% on a constant currency basis

 

 

Net Sales declined 8.0% on a constant currency basis

   

Gross Profit declined 7.8% to $70.2M, Gross Profit Margin of 29.0%

 

 

 Gross Profit declined 7.9% to $214.6M, Gross Profit Margin improved 43 basis points to 30.7%

 

   

Adjusted Gross Profit declined 7.4% to $72.2M, Adjusted Gross Profit Margin of 29.8%

 

 

Adjusted Gross Profit declined 7.2%, Adjusted Gross Profit Margin improved 29 basis points to 31.4%

   

GAAP diluted EPS of $0.11, Adjusted diluted EPS of $0.19

 

 

GAAP diluted EPS of $0.27, Adjusted diluted EPS of $0.56

   

Net Income1 improved 12.9% to $14.5M, Adjusted EBITDA declined 14.0% to $36.9M, Adjusted EBITDA Margin of 15.2%

 

 

 Net Income1 declined 32.8% to $25.1M, Adjusted EBITDA declined 9.1% to $108.5M, Adjusted EBITDA Margin of 15.5%



 

 

 

 

 

 

 

 

*Comparative information is relative to prior-year third quarter and prior-year year-to-date as of September 30 for Continuing Operations                                                            1 Note: Net Income attributable to Ferro Corporation common shareholders.



Picture 19

Ferro continued its strong recovery in the third quarter from the pandemic-impacted second quarter, demonstrating the quality and resiliency of our business. Sales increased beyond our expectations in the third quarter, although down from the prior year third quarter.  Sequentially, sales increased 18.1 percent over the second quarter of 2020.

 

We currently expect the positive trends in demand for our products to continue in the coming months.  Our customers do not appear to be de-stocking in the fourth quarter, as they have in more typical years, and we are seeing an uptick in demand for the new year as our customers’ markets continue to recover. We also believe that changes in consumer and other behavior resulting from the COVID pandemic will accelerate demand for Ferro products in multiple markets, including renewables, healthcare, and electronics.  In addition, as we have said previously, we hold leadership positions in markets aligned with megatrends and we have invested in innovation targeting these markets. All of this, together with our industry-leading expertise in functional coatings and color solutions, gives us confidence that Ferro is well positioned for attractive growth going forward.

 

Regarding the COVID pandemic, while we do not currently anticipate a significant impact on demand for our products resulting from a second wave of COVID cases, we recognize that the increasing number of cases in certain areas of the world creates macro-economic uncertainty and we continue to monitor the situation.

 

 

We also continue to advance our strategic priorities, including the sale of our Tile Coatings Systems business. The Tile transaction is subject to customary closing conditions, including regulatory approvals. Ferro and Lone Star have made substantial progress on the transaction and are working with the regulatory agencies to obtain the remaining approvals.

 

 

Peter Thomas

Chairman, President and CEO, Ferro Corporation

 

 



 


 



Picture 18





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Picture 17



Key Results from Continuing Operations*    (amounts in millions, except EPS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Sales and Gross Profits

Q3 2020

% Change

2020 YTD

% Change

Net Sales

$

241,877

 

-1.4%

$

699,004

 

-9.2%

Net Sales (constant currency)

 

241,877

 

-2.1%

 

699,004

 

-8.0%

Gross Profit (GAAP)

 

70,166

 

-7.8%

 

214,648

 

-7.9%

Gross Profit Margin

 

29.0%

 

(199) bps

 

30.7%

 

43 bps

Adjusted Gross Profit (constant currency)

 

72,178

 

-7.4%

 

219,770

 

-7.2%

Adjusted Gross Profit Margin

 

29.8%

 

(172) bps

 

31.4%

 

29 bps

 

 

 

 

 

 

 

 

 

Net Income/(Loss), EBITDA and EPS

Q3 2020

% Change

2020 YTD

% Change

Net Income/(Loss) 1

$

14,474

 

12.9%

$

25,057

 

-32.8%

Adjusted EBITDA

 

36,856

 

-14.0%

 

108,475

 

-9.1%

Adjusted EBITDA Margin

 

15.2%

 

(223) bps

 

15.5%

 

1 bps

GAAP diluted EPS

$

0.11

 

-45.0%

$

0.27

 

-38.6%

Adjusted EPS

 

0.19

 

-29.6%

 

0.56

 

-13.8%



* Comparative information is relative to prior-year third quarter and prior-year year-to-date as of September 30 for Continuing Operations                                                           

1 Note: Net Income attributable to Ferro Corporation common shareholders.




 

Third Quarter 2020 Highlights

 

 

 

 

 

 

 

 



During the first quarter of 2020, Ferro renamed the “Performance Colors and Glass” segment “Functional Coatings.” The Tile Coatings Systems business is reported in Discontinued Operations following the announcement in the fourth quarter of 2019 that Ferro signed a definitive agreement to divest that business.



Net sales in the third quarter of 2020 declined 1.4% to $241.9 million or 2.1% on a constant currency basis relative to the prior year quarter.  The decline was primarily related to the COVID pandemic, which has resulted in demand softness in many of Ferro’s end markets relative to the prior year, although notably not for our electronics material business, which again generated double-digit sales growth compared to the prior year quarter.  On a sequential basis, sales increased 18.1%  in the third quarter as compared to the second quarter of 2020.  While we saw softness in the automotive, hospitality and leisure end markets compared to prior year, demand in those markets improved in the third quarter compared to the second quarter of 2020. 



Compared to the prior year quarter, gross profit in the third quarter declined 7.8% to $70.2 million or 7.4% to $72.2 million on a constant currency basis.  Gross Profit Margin in the third quarter was 29.0% compared to 31.0% in the prior year third quarter.  Adjusted Gross Profit Margin was 29.8% compared to 31.6% in the prior year third quarter.  The lower Gross Profit Margin was due to reducing inventories and sales mix in certain product lines.



Third quarter GAAP diluted EPS was $0.11. Adjusted diluted EPS for the third quarter was $0.19. Net Income1 improved 12.9% to $14.5 million for the third quarter, and Adjusted EBITDA declined 14.0% to $36.9 million. 





1 Note: Net Income attributable to Ferro Corporation common shareholders.

Picture 16





 Segment Results Continuing Operations * (amounts in millions, except EPS)

 

 

 

 

 

 

 

 

 

 

 

 

Picture 15

 

Functional Coatings

Q3 2020

% Change

2020 YTD

% Change

 

Net Sales

$

154,218

 

-0.3%

$

441,325

 

-9.1%

 

Net Sales (Constant Currency)

 

154,218

 

-0.8%

 

441,325

 

-7.7%

 

Gross Profit (GAAP)

 

41,906

 

-11.4%

 

125,842

 

-13.1%

 

Gross Profit Margin

 

27.2%

 

(338) bps

 

28.5%

 

(132) bps

 

Adjusted Gross Profit (Constant Currency)

 

42,912

 

-11.0%

 

129,902

 

-10.6%

 

Adj. Gross Profit Margin (Constant Currency)

 

27.8%

 

(316) bps

 

29.4%

 

(94) bps

 

 

 

 

 

 

 

 

 

 

 

Picture 14

 

Color Solutions

Q3 2020

% Change

2020 YTD

% Change

 

Net Sales

$

87,659

 

-3.2%

$

257,679

 

-9.3%

 

Net Sales (Constant Currency)

 

87,659

 

-4.2%

 

257,679

 

-8.6%

 

Gross Profit (GAAP)

 

28,450

 

-2.3%

 

89,222

 

2.3%

 

Gross Profit Margin

 

32.5%

 

31 bps

 

34.6%

 

394 bps

 

Adjusted Gross Profit (Constant Currency)

 

28,903

 

-0.9%

 

89,698

 

1.1%

 

Adj. Gross Profit Margin (Constant Currency)

 

33.0%

 

111 bps

 

34.8%

 

334 bps



* Comparative information is relative to prior-year third quarter and prior-year year-to-date as of September 30 for Continuing Operations                                                           







Full-Year 2020 Guidance * (amounts in millions, except EPS)

 




 

Although there remains a level of uncertainty in macro-economic conditions as a result of COVID pandemic, we have gained sufficient visibility and confidence to re-establish guidance with respect to certain metrics through the end of 2020, as set forth below.







Adjusted

Adjusted



EBITDA

Diluted EPS

2020 Full Year Guidance

$141 to $146M

$0.71 to $0.76





The 2020 Full Year outlook assumes no acquisitions, divestitures, restructuring, acquisition related professional fees, optimization programs spend, or repurchase of common stock.





Note: The Full Year 2020 outlook  uses foreign exchange rates as of Sept 30, 2020 which includes a USD/EUR exchange rate at 1.17.



Ferro is providing Adjusted Diluted EPS and Adjusted EBITDA guidance on a continuing operations basis. While it is likely that Ferro could incur charges for items excluded from Adjusted Diluted EPS and Adjusted EBITDA such as mark-to-market adjustments of pension and other postretirement benefit obligations, restructuring and impairment charges, and legal and professional expenses related to certain business development activities, it is not possible, without unreasonable effort, to identify the amount or significance of these items or the potential for other transactions that may impact future GAAP net income and cash flow from operating activities. Management does not believe these items to be representative of underlying business performance. Management is unable to reconcile, without unreasonable effort, the Company's forecasted range of these adjusted non-GAAP financial measures to their most directly comparable GAAP financial measures.















Picture 13







 

 

 

 

Currency Exposure 2019 Weighting

 

FX sensitivity

EUR – Euro

35% to 40%

 

% Change

Operating Profit

CNY -Yuan Renminbi

6% to 8%

 

+1% all FX change

~$0.6 million to ~$0.8 million

MXN – Mexican Peso

2% to 4%

 

+1% Euro change

~$0.4 million to ~$0.6 million



 

 

 

 









Constant currency

Constant currency results reflect the remeasurement of 2019 reported and adjusted local currency results using 2020 exchange rates, which produces constant currency comparatives for 2020 reported and adjusted results. These non-GAAP financial measures should not be considered a substitute for the measures of financial performance prepared in accordance with GAAP.









Conference Call

Ferro will conduct an investor teleconference at 8:00 a.m. EDT Thursday November 5, 2020. Investors can access this conference via any of the following:

• Webcast can be accessed by clicking on the Investors link at the top of Ferro’s website at ferro.com.

• Live telephone: Call 888-391-0101 within the U.S. or +1 212-231-2907 outside the U.S. Please join the call at least 10 minutes before the start time.

• Webcast replay: Available on Ferro’s Investor website at ferro.com beginning at approximately 4:30 p.m. Eastern Time on


 

November 5, 2020.

• Telephone replay: Call 800-633-8284 within the U.S. or +1 402-977-9140 outside the U.S. (for both U.S. and outside the U.S. access code is 21970927).

• Presentation material and podcast: Earnings presentation material and podcasts can be accessed through the Investors portion of the Company’s website at ferro.com.









About Ferro Corporation

Ferro Corporation (www.ferro.com) is a leading global supplier of technology-based functional coatings and color solutions. Ferro supplies functional coatings for glass, metal, ceramic and other substrates and color solutions in the form of specialty pigments and colorants for a broad range of industries and applications. Ferro products are sold into the building and construction, automotive, electronics, industrial products, household furnishings and appliance markets.  The Company’s reportable segments include: Functional Coatings and Color Solutions. Headquartered in Mayfield Heights, Ohio, the Company has approximately 5,890 associates globally and reported 2019 sales of $1.0 billion.  Included within our employee count are approximately 2,100 employees in our foreign consolidated subsidiaries associated with the Tile Coatings Systems business.













Picture 12



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:

·

factors affecting the Company’s business that are beyond its control, including disasters, pandemics (such as COVID-19), accidents and governmental actions;

·

Ferro’s ability to successfully complete the sale of its Tile Coatings Systems business, including obtaining the requisite regulatory approvals;

·

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

·

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

·

currency conversion rates and economic, social, political, and regulatory conditions in the U.S. and around the world;

·

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

·

challenges associated with a multi-national company such as Ferro competing lawfully with local competitors in certain regions of the world;

·

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

·

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

·

Ferro’s ability to identify suitable acquisition candidates, complete acquisitions, effectively integrate the acquired businesses and achieve the expected synergies, as well as the acquisitions being accretive and Ferro achieving the expected returns on invested capital;


 

·

the impact of damage to, or the interruption, failure or compromise of the Company’s information systems due to events including but not limited to aging information systems infrastructure, computer viruses and cyber security breaches;

·

the implementation and operations of business information systems and processes;

·

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

·

our ability to address safety, human health, social, product liability and environmental risks associated with our current and historical products, product life cycles and production processes;

·

competitive factors, including intense price competition;

·

increased, and possibly inconsistent, domestic and foreign regulations of privacy and data security;

·

changes in U.S. and other governments’ trade policies;

·

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; sale of products and materials into highly regulated industries;

·

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

·

our ability to attract and retain key personnel;

·

exposure to lawsuits, governmental investigations and proceedings relating to current and historical operations and products;

·

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

·

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;

·

borrowing costs that could be affected adversely by interest rate increases;







Picture 11



Cautionary Note on Forward-Looking Statements (continued)

·

management of Ferro’s general and administrative expenses;

·

the impact of the Tax Cuts and Jobs Act on our business;

·

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

·

risks associated with the manufacture and sale of material into industries making products for sensitive applications;

·

risks and uncertainties associated with intangible assets;

·

the effectiveness of strategies to increase Ferro’s return on invested capital, internal rate of return and other return metrics, and the short-term impact that acquisitions may have on such metrics;

·

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

·

amount and timing of any repurchase of Ferro’s common stock.





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 year ended December 31, 2019 and in our subsequent Quarterly Reports on Form 10-Q.









Ferro Corporation

Investor & Media Contact:

Kevin Cornelius Grant, 216.875.5451

Director of Investor Relations and Corporate Communications

kevincornelius.grant@ferro.com



Table 1

Ferro Corporation and Subsidiaries

Condensed Consolidated Statements of Operations (unaudited)









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(In thousands, except per share amounts)

 

Three Months Ended

 

Nine Months Ended



 

September 30,

 

September 30,



 

2020

 

2019

 

2020

 

2019



 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

241,877 

 

$

245,339 

 

$

699,004 

 

$

769,679 

Cost of sales

 

 

171,711 

 

 

169,277 

 

 

484,356 

 

 

536,628 

Gross profit

 

 

70,166 

 

 

76,062 

 

 

214,648 

 

 

233,051 

Selling, general and administrative expenses

 

 

47,820 

 

 

47,543 

 

 

154,407 

 

 

157,723 

Restructuring and impairment charges

 

 

2,447 

 

 

2,065 

 

 

12,231 

 

 

7,862 

Other expense (income):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

4,767 

 

 

6,002 

 

 

16,474 

 

 

18,578 

Interest earned

 

 

(474)

 

 

(813)

 

 

(1,035)

 

 

(2,456)

Foreign currency losses, net

 

 

1,450 

 

 

3,655 

 

 

1,278 

 

 

7,662 

Miscellaneous expense (income), net

 

 

(438)

 

 

(2,467)

 

 

(2,604)

 

 

(2,103)

Income before income taxes

 

 

14,594 

 

 

20,077 

 

 

33,897 

 

 

45,785 

Income tax expense

 

 

5,047 

 

 

3,347 

 

 

10,364 

 

 

8,893 

Income from continuing operations

 

 

9,547 

 

 

16,730 

 

 

23,533 

 

 

36,892 

Income (loss) from discontinued operations, net of income taxes

 

 

5,367 

 

 

(3,520)

 

 

2,350 

 

 

1,305 

Net income

 

 

14,914 

 

 

13,210 

 

 

25,883 

 

 

38,197 

Less: Net income attributable to noncontrolling interests

 

 

440 

 

 

390 

 

 

826 

 

 

902 

Net income attributable to Ferro Corporation common shareholders

 

$

14,474 

 

$

12,820 

 

$

25,057 

 

$

37,295 

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

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss):

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

 

0.11 

 

 

0.20 

 

 

0.28 

 

 

0.44 

Discontinued operations

 

 

0.07 

 

 

(0.04)

 

 

0.03 

 

 

0.01 



 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss):

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

 

0.11 

 

 

0.20 

 

 

0.27 

 

 

0.44 

Discontinued operations

 

 

0.06 

 

 

(0.04)

 

 

0.03 

 

 

0.01 



 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average basic shares

 

 

82,261 

 

 

81,942 

 

 

82,201 

 

 

82,118 

Weighted-average diluted shares

 

 

82,771 

 

 

82,495 

 

 

82,891 

 

 

82,956 

End-of-period basic shares

 

 

82,291 

 

 

81,968 

 

 

82,291 

 

 

81,968 




 

Table 2

Ferro Corporation and Subsidiaries

Segment Net Sales, Gross Profit and SG&A (unaudited)









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 

Nine Months Ended



 

September 30,

 

September 30,



 

2020

 

2019

 

2020

 

2019

Segment Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

Functional Coatings

 

$

154,218 

 

$

154,744 

 

$

441,325 

 

$

485,462 

Color Solutions

 

 

87,659 

 

 

90,595 

 

 

257,679 

 

 

284,217 

Total segment net sales

 

$

241,877 

 

$

245,339 

 

$

699,004 

 

$

769,679 



 

 

 

 

 

 

 

 

 

 

 

 

Segment Gross Profit

 

 

 

 

 

 

 

 

 

 

 

 

Functional Coatings

 

$

41,906 

 

$

47,275 

 

$

125,842 

 

$

144,812 

Color Solutions

 

 

28,450 

 

 

29,122 

 

 

89,222 

 

 

87,220 

Other costs of sales

 

 

(190)

 

 

(335)

 

 

(416)

 

 

1,019 

Total gross profit

 

$

70,166 

 

$

76,062 

 

$

214,648 

 

$

233,051 



 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

Strategic services

 

$

22,363 

 

$

25,254 

 

$

69,474 

 

$

80,101 

Functional services

 

 

21,831 

 

 

21,633 

 

 

72,274 

 

 

70,118 

Incentive compensation

 

 

2,018 

 

 

356 

 

 

6,109 

 

 

1,559 

Stock-based compensation

 

 

1,608 

 

 

300 

 

 

6,550 

 

 

5,945 

Total selling, general and administrative expenses

 

$

47,820 

 

$

47,543 

 

$

154,407 

 

$

157,723 



 

 

 

 

 

 

 

 

 

 

 

 



 


 

Table 3

Ferro Corporation and Subsidiaries

Condensed Consolidated Balance Sheets (unaudited)









 

 

 

 

 

 



 

 

 

 

 

 

(Dollars in thousands)

 

September 30,

 

December 31,



 

2020

 

2019

ASSETS

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

64,495 

 

$

96,202 

Accounts receivable, net

 

 

148,050 

 

 

139,333 

Inventories

 

 

272,797 

 

 

264,476 

Other receivables

 

 

69,933 

 

 

69,365 

Other current assets

 

 

15,724 

 

 

22,373 

Current assets held-for-sale

 

 

285,229 

 

 

291,420 

Total current assets

 

 

856,228 

 

 

883,169 

Other assets

 

 

 

 

 

 

Property, plant and equipment, net

 

 

303,291 

 

 

302,672 

Goodwill

 

 

173,241 

 

 

172,209 

Intangible assets, net

 

 

120,658 

 

 

127,815 

Deferred income taxes

 

 

103,380 

 

 

98,714 

Operating leased assets

 

 

14,246 

 

 

20,088 

Other non-current assets

 

 

88,361 

 

 

72,023 

Non-current assets held-for-sale

 

 

163,103 

 

 

157,931 

Total assets

 

$

1,822,508 

 

$

1,834,621 



 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Loans payable and current portion of long-term debt

 

$

8,764 

 

$

8,703 

Accounts payable

 

 

92,702 

 

 

138,799 

Accrued payrolls

 

 

30,232 

 

 

27,447 

Accrued expenses and other current liabilities

 

 

103,344 

 

 

73,016 

Current liabilities held-for-sale

 

 

89,481 

 

 

133,780 

Total current liabilities

 

 

324,523 

 

 

381,745 

Other liabilities

 

 

 

 

 

 

Long-term debt, less current portion

 

 

798,775 

 

 

798,862 

Postretirement and pension liabilities

 

 

170,467 

 

 

174,021 

Operating leased non-current liabilities

 

 

9,000 

 

 

14,474 

Other non-current liabilities

 

 

59,300 

 

 

56,976 

Non-current liabilities held-for-sale

 

 

69,535 

 

 

38,341 

Total liabilities

 

 

1,431,600 

 

 

1,464,419 

Equity

 

 

 

 

 

 

Total Ferro Corporation shareholders’ equity

 

 

380,629 

 

 

360,376 

Noncontrolling interests

 

 

10,279 

 

 

9,826 

Total liabilities and equity

 

$

1,822,508 

 

$

1,834,621 



 


 

Table 4

Ferro Corporation and Subsidiaries

Condensed Consolidated Statements of Cash Flows (unaudited)









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 

Nine Months Ended



 

September 30,

 

September 30,



 

2020

 

2019

 

2020

 

2019

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

14,914 

 

$

13,210 

 

$

25,883 

 

$

38,197 

Loss (gain) on sale of assets

 

 

(428)

 

 

272 

 

 

78 

 

 

(947)

Depreciation and amortization

 

 

9,799 

 

 

13,691 

 

 

30,653 

 

 

42,041 

Interest amortization

 

 

1,071 

 

 

968 

 

 

2,866 

 

 

2,780 

Restructuring and impairment

 

 

28 

 

 

3,079 

 

 

6,944 

 

 

9,837 

Accounts receivable

 

 

(56,534)

 

 

(7,252)

 

 

(107,551)

 

 

(78,082)

Inventories

 

 

44,793 

 

 

5,919 

 

 

10,022 

 

 

(9,182)

Accounts payable

 

 

(33,487)

 

 

(4,980)

 

 

(78,576)

 

 

(63,452)

Other current assets and liabilities, net

 

 

12,396 

 

 

4,280 

 

 

10,750 

 

 

3,735 

Other adjustments, net

 

 

5,528 

 

 

(17,478)

 

 

(7,550)

 

 

(12,167)

Net cash provided by (used in) operating activities

 

 

(1,920)

 

 

11,709 

 

 

(106,481)

 

 

(67,240)

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(6,699)

 

 

(3,186)

 

 

(21,681)

 

 

(40,820)

Collections of financing receivables

 

 

34,719 

 

 

19,633 

 

 

97,299 

 

 

60,904 

Business acquisitions, net of cash acquired

 

 

 -

 

 

 -

 

 

 -

 

 

(251)

Other investing activities

 

 

25 

 

 

32 

 

 

803 

 

 

1,930 

Net cash provided by investing activities

 

 

28,045 

 

 

16,479 

 

 

76,421 

 

 

21,763 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

Net borrowings under loans payable

 

 

(12,103)

 

 

692 

 

 

(683)

 

 

8,220 

Principal payments on term loan facility - Amended Credit Facility

 

 

(2,050)

 

 

(2,050)

 

 

(6,150)

 

 

(6,150)

Proceeds from revolving credit facility - Amended Credit Facility

 

 

38,336 

 

 

50,646 

 

 

398,336 

 

 

216,066 

Principal payments on revolving credit facility - Amended Credit Facility

 

 

(49,213)

 

 

(70,652)

 

 

(392,596)

 

 

(193,595)

Purchase of treasury stock

 

 

 -

 

 

 -

 

 

 -

 

 

(25,000)

Other financing activities

 

 

690 

 

 

(189)

 

 

(728)

 

 

(757)

Net cash provided by (used in) financing activities

 

 

(24,340)

 

 

(26,753)

 

 

(1,821)

 

 

(6,416)

Effect of exchange rate changes on cash and cash equivalents

 

 

679 

 

 

(1,005)

 

 

174 

 

 

(667)

Increase (decrease) in cash and cash equivalents

 

 

2,464 

 

 

430 

 

 

(31,707)

 

 

(52,560)

Cash and cash equivalents at beginning of period

 

 

70,231 

 

 

51,311 

 

 

104,402 

 

 

104,301 

Cash and cash equivalents at end of period

 

 

72,695 

 

 

51,741 

 

 

72,695 

 

 

51,741 

Less: Cash and cash equivalents of discontinued operations at end of period

 

 

8,200 

 

 

8,200 

 

 

8,200 

 

 

8,200 

Cash and cash equivalents of continuing operations at end of period

 

$

64,495 

 

$

43,541 

 

$

64,495 

 

$

43,541 



 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

$

3,440 

 

$

8,518 

 

$

20,176 

 

$

25,475 

Income taxes

 

$

5,283 

 

$

4,594 

 

$

13,005 

 

$

12,845 



 


 

Table 5

Ferro Corporation and Subsidiaries

Supplemental Information

Reconciliation of Reported Income to Adjusted Income

For the Three Months Ended September 30 (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 expense7

 

 

Net income attributable to common shareholders

 

 

Diluted earnings per share



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

2020



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

171,711 

 

$

47,820 

 

$

2,447 

 

$

5,305 

 

$

5,047 

 

$

9,107 

 

$

0.11 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(2,447)

 

 

 -

 

 

 -

 

 

2,447 

 

 

0.03 

Acquisition related costs1

 

 

 -

 

 

(153)

 

 

 -

 

 

 -

 

 

 -

 

 

153 

 

 

 -

Costs related to optimization projects3

 

 

(1,559)

 

 

(1,783)

 

 

 -

 

 

 -

 

 

 -

 

 

3,342 

 

 

0.04 

Costs related to divested businesses and assets

 

 

 -

 

 

(763)

 

 

 -

 

 

(200)

 

 

 -

 

 

963 

 

 

0.01 

     Other5

 

 

(453)

 

 

 -

 

 

 -

 

 

(1,044)

 

 

 -

 

 

1,497 

 

 

0.02 

Tax on adjustments

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

1,785 

 

 

(1,785)

 

 

(0.02)

Total adjustments8

 

 

(2,012)

 

 

(2,699)

 

 

(2,447)

 

 

(1,244)

 

 

1,785 

 

 

6,617 

 

 

0.08 

As adjusted

 

$

169,699 

 

$

45,121 

 

$

 -

 

$

4,061 

 

$

6,832 

 

$

15,724 

 

$

0.19 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

2019



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

169,277 

 

$

47,543 

 

$

2,065 

 

$

6,377 

 

$

3,347 

 

$

16,340 

 

$

0.20 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(2,065)

 

 

 -

 

 

 -

 

 

2,065 

 

 

0.03 

Acquisition related costs2

 

 

(479)

 

 

(527)

 

 

 -

 

 

 -

 

 

 -

 

 

1,006 

 

 

0.01 

Costs related to optimization projects4

 

 

(1,097)

 

 

(1,053)

 

 

 -

 

 

 -

 

 

 -

 

 

2,150 

 

 

0.03 

Costs related to divested businesses and assets

 

 

 -

 

 

(926)

 

 

 -

 

 

(62)

 

 

 -

 

 

988 

 

 

0.01 

     Other6

 

 

 -

 

 

 -

 

 

 -

 

 

(1,323)

 

 

 -

 

 

1,323 

 

 

0.02 

Tax on adjustments

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

1,755 

 

 

(1,755)

 

 

(0.02)

Total adjustments8

 

 

(1,576)

 

 

(2,506)

 

 

(2,065)

 

 

(1,385)

 

 

1,755 

 

 

5,777 

 

 

0.07 

As adjusted

 

$

167,701 

 

$

45,037 

 

$

 -

 

$

4,992 

 

$

5,102 

 

$

22,117 

 

$

0.27 



(1)

The adjustments to “Selling general and administrative expenses” primarily include legal, professional and other expenses related to acquisition costs.

(2)

The adjustments to “Cost of Sales” primarily include environmental costs related to our recent acquisitions. The adjustments to “Selling general and administrative expenses” primarily include legal, professional and other expenses related to acquisition costs.

(3)

Costs related to Optimization projects of $3.3 million include costs associated with our Americas manufacturing optimization initiative of $2.3 million, which is comprised of costs for process development and production testing, professional fees for legal and tax services, supplies and equipment commissioning, and utility setup and testing. The remaining $1.0 million of costs relate to global optimization projects and discrete projects at our previous acquisitions.

(4)

Costs related to Optimization projects of $2.2 million include costs associated with our Americas manufacturing optimization initiative of $2.1 million, which is comprised of costs for process development and production testing, professional fees for legal and tax services, supplies and equipment commissioning, and utility setup and testing. The remaining $0.1 million of costs relate to global optimization projects and discrete projects at our previous acquisitions.

(5)

The adjustments to “Other expense, net” relate to losses from fire in Columbia and impacts of currency related items in Thailand.

(6)

The adjustments to “Other expense, net” relate to impacts of currency related items in Argentina.

(7)

Income tax expense reflects the reported expense, adjusted for adjustments being tax effected at the respective statutory rate where the item originated.

(8)

Due to rounding, total earnings per share related to adjustments does not always add to the total adjusted earnings per share.



It should be noted that adjusted net income, earnings per share and other adjusted items referred to above are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP).  These Non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, the financial measures prepared in accordance with U.S. GAAP, and a reconciliation of these financial measures to the most comparable U.S. GAAP financial measures is presented. We believe by excluding these costs, our adjusted earnings per share better reflect our underlying business performance, as well as being considered in our internal evaluation of financial performance. These costs are ones that we have concluded are not normal, recurring cash operating expenses necessary to operate our business, and we believe it is useful to present this non-GAAP financial measure to provide investors greater comparability of our base business.




 

Table 6

Ferro Corporation and Subsidiaries

Supplemental Information

Reconciliation of Reported Income to Adjusted Income

For the Nine Months Ended September 30 (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 expense7

 

 

Net income  attributable to common shareholders

 

 

Diluted earnings per share



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

2020



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

484,356 

 

$

154,407 

 

$

12,231 

 

$

14,113 

 

$

10,364 

 

$

22,707 

 

$

0.27 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(12,231)

 

 

 -

 

 

 -

 

 

12,231 

 

 

0.15 

Acquisition related costs1

 

 

(9)

 

 

(1,223)

 

 

 -

 

 

 -

 

 

 -

 

 

1,232 

 

 

0.01 

Costs related to optimization projects3

 

 

(4,662)

 

 

(7,228)

 

 

 -

 

 

 -

 

 

 -

 

 

11,890 

 

 

0.14 

Costs related to divested businesses and assets

 

 

 -

 

 

(4,006)

 

 

 -

 

 

(307)

 

 

 -

 

 

4,313 

 

 

0.05 

     Other5

 

 

(453)

 

 

 -

 

 

 -

 

 

(1,044)

 

 

 -

 

 

1,497 

 

 

0.02 

Tax on adjustments

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

7,259 

 

 

(7,259)

 

 

(0.09)

Total adjustments8

 

 

(5,124)

 

 

(12,457)

 

 

(12,231)

 

 

(1,351)

 

 

7,259 

 

 

23,904 

 

 

0.29 

As adjusted

 

$

479,232 

 

$

141,950 

 

$

 -

 

$

12,762 

 

$

17,623 

 

$

46,611 

 

$

0.56 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

2019



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

536,628 

 

$

157,723 

 

$

7,862 

 

$

21,681 

 

$

8,893 

 

$

35,990 

 

$

0.44 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(7,862)

 

 

 -

 

 

 -

 

 

7,862 

 

 

0.09 

Acquisition related costs2

 

 

(875)

 

 

(2,968)

 

 

 -

 

 

(768)

 

 

 -

 

 

4,611 

 

 

0.06 

Costs related to optimization projects4

 

 

(5,383)

 

 

(3,688)

 

 

 -

 

 

(50)

 

 

 -

 

 

9,121 

 

 

0.11 

Costs related to divested businesses and assets

 

 

 -

 

 

(1,732)

 

 

 -

 

 

(201)

 

 

 -

 

 

1,933 

 

 

0.02 

     Other6

 

 

 -

 

 

 -

 

 

 -

 

 

(86)

 

 

 -

 

 

86 

 

 

 -

Tax on adjustments

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

5,818 

 

 

(5,818)

 

 

(0.07)

Total adjustments8

 

 

(6,258)

 

 

(8,388)

 

 

(7,862)

 

 

(1,105)

 

 

5,818 

 

 

17,795 

 

 

0.21 

As adjusted

 

$

530,370 

 

$

149,335 

 

$

 -

 

$

20,576 

 

$

14,711 

 

$

53,785 

 

$

0.65 



(1)

The adjustments to “Selling general and administrative expenses” primarily include legal, professional and other expenses related to acquisition costs.

(2)

The adjustments to “Cost of Sales” primarily include the amortization of purchase accounting adjustments related to our recent acquisitions and environmental costs related to our recent acquisitions. The adjustments to “Selling general and administrative expenses” primarily include legal, professional and other expenses related to acquisition costs. The adjustments to “Other expense, net” primarily relate to earn out adjustments related to an acquisition that are beyond the measurement period.

(3)

Cost related to Optimization projects of $11.9 million includes costs associated with our Americas manufacturing optimization initiative of $7.4 million, which is comprised of costs for process development and production testing, professional fees for legal and tax services, supplies and equipment commissioning, and utility setup and testing. The remaining $4.7 million of costs relate to global optimization projects and discrete projects at our previous acquisitions.

(4)

Cost related to Optimization projects of $9.1 million includes costs associated with our Americas manufacturing optimization initiative of $9.1 million, which is comprised of costs for process development and production testing, professional fees for legal and tax services, supplies and equipment commissioning, and utility setup and testing.

(5)

The adjustments to “Other expense, net” relate to losses from fire in Columbia and impacts of currency related items in Thailand.

(6)

The adjustments to “Other expense, net” relate to gains and losses on asset sales and impacts of currency related items in Argentina.

(7)

Income tax expense reflects the reported expense, adjusted for adjustments being tax effected at the respective statutory rate where the item originated.

(8)

Due to rounding, total earnings per share related to adjustments does not always add to the total adjusted earnings per share.



It should be noted that adjusted net income, earnings per share and other adjusted items referred to above are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP).  These Non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, the financial measures prepared in accordance with U.S. GAAP, and a reconciliation of these financial measures to the most comparable U.S. GAAP financial measures is presented. We believe by excluding these costs, our adjusted earnings per share better reflect our underlying business performance, as well as being considered in our internal evaluation of financial performance. These costs are ones that we have concluded are not normal, recurring cash operating expenses necessary to operate our business, and we believe it is useful to present this non-GAAP financial measure to provide investors greater comparability of our base business.










 



Table 7

Ferro Corporation and Subsidiaries

Supplemental Information

Reconciliation of Adjusted Gross Profit











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 

Nine Months Ended



 

September 30,

 

September 30,



 

2020

 

2019

 

2020

 

2019



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Functional Coatings

 

$

154,218 

 

 

$

154,744 

 

 

$

441,325 

 

 

$

485,462 

 

Color Solutions

 

 

87,659 

 

 

 

90,595 

 

 

 

257,679 

 

 

 

284,217 

 

Total net sales

 

$

241,877 

 

 

$

245,339 

 

 

$

699,004 

 

 

$

769,679 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net sales

 

$

241,877 

 

 

$

245,339 

 

 

$

699,004 

 

 

$

769,679 

 

Adjusted cost of sales1

 

 

169,699 

 

 

 

167,701 

 

 

 

479,232 

 

 

 

530,370 

 

Adjusted gross profit

 

$

72,178 

 

 

$

77,638 

 

 

$

219,772 

 

 

$

239,309 

 

Adjusted gross profit percentage

 

 

29.8 

%

 

 

31.6 

%

 

 

31.4 

%

 

 

31.1 

%



(1)

Refer to Table 5 for the reconciliation of adjusted cost of sales for the three months ended September 30, 2020 and 2019, respectively. Refer to Table 6 for the reconciliation of adjusted cost of sales for the nine months ended September 30, 2020 and 2019, respectively.





It should be noted that adjusted gross profit is a financial measure not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). This Non-GAAP financial measure should be considered as a supplement to, and not as a substitute for, the financial measures prepared in accordance with U.S. GAAP and a reconciliation of this financial measure to the most comparable U.S. GAAP financial measure is presented. We believe this data provides investors with additional useful information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance.




 

Table 8

Ferro Corporation and Subsidiaries

Supplemental Information

Constant Currency Schedule of Adjusted Operating Profit (unaudited)









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

(Dollars in thousands)

 

September 30,



 

2019

 

Adjusted 20191

 

2020

 

2020 vs Adjusted 2019

Segment net sales

 

 

 

 

 

 

 

 

 

 

 

 

Functional Coatings

 

$

154,744 

 

$

155,530 

 

$

154,218 

 

$

(1,312)

Color Solutions

 

 

90,595 

 

 

91,548 

 

 

87,659 

 

 

(3,889)

Total segment net sales

 

$

245,339 

 

$

247,078 

 

$

241,877 

 

$

(5,201)



 

 

 

 

 

 

 

 

 

 

 

 

Segment adjusted gross profit

 

 

 

 

 

 

 

 

 

 

 

 

Functional Coatings

 

$

48,051 

 

$

48,197 

 

$

42,912 

 

$

(5,285)

Color Solutions

 

 

29,018 

 

 

29,167 

 

 

28,903 

 

 

(264)

Other costs of sales

 

 

615 

 

 

608 

 

 

363 

 

 

(245)

Total adjusted gross profit2

 

$

77,684 

 

$

77,972 

 

$

72,178 

 

$

(5,794)



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted selling, general and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

Strategic services

 

$

25,264 

 

$

25,457 

 

$

22,272 

 

$

(3,185)

Functional services

 

 

19,161 

 

 

19,388 

 

 

19,198 

 

 

(190)

Incentive compensation

 

 

311 

 

 

333 

 

 

2,042 

 

 

1,709 

Stock-based compensation

 

 

300 

 

 

300 

 

 

1,608 

 

 

1,308 

Total adjusted selling, general and administrative expenses3

 

$

45,036 

 

$

45,478 

 

$

45,120 

 

$

(358)



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating profit

 

$

32,648 

 

$

32,494 

 

$

27,058 

 

$

(5,436)

Adjusted operating profit as a % of net sales

 

 

13.3% 

 

 

13.2% 

 

 

11.2% 

 

 

 



(1)

Reflects the remeasurement of 2019 reported and adjusted local currency results using 2020 exchange rates, resulting in constant currency comparative figures to 2020 reported and adjusted results.  See Table 5 for Non-GAAP adjustments applicable to the three month period.

(2)

Refer to Table 7 for the reconciliation of adjusted gross profit for the three months ended September 30, 2020 and 2019, respectively.

(3)

Refer to Table 5 for the reconciliation of adjusted SG&A expenses for the three months ended September 30, 2020 and 2019, respectively.



It should be noted that adjusted net sales, gross profit, SG&A expenses, and operating profit are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP).  These Non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, the financial measures prepared in accordance with U.S. GAAP and a reconciliation of these financial measures to the most comparable U.S. GAAP financial measures are presented within this table, as well as Table 5 and Table 7. We believe this data provides investors with additional useful information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance.




 

Table 9

Ferro Corporation and Subsidiaries

Supplemental Information

Constant Currency Schedule of Adjusted Operating Profit (unaudited)











 

 

 

 

 

 

 

 

 

 

 

 



 

Nine Months Ended

(Dollars in thousands)

 

September 30,



 

2019

 

Adjusted 20191

 

2020

 

2020 vs Adjusted 2019

Segment net sales

 

 

 

 

 

 

 

 

 

 

 

 

Functional Coatings

 

$

485,462 

 

$

478,215 

 

$

441,325 

 

$

(36,890)

Color Solutions

 

 

284,217 

 

 

281,913 

 

 

257,679 

 

 

(24,234)

Total segment net sales

 

$

769,679 

 

$

760,128 

 

$

699,004 

 

$

(61,124)



 

 

 

 

 

 

 

 

 

 

 

 

Segment adjusted gross profit

 

 

 

 

 

 

 

 

 

 

 

 

Functional Coatings

 

$

147,539 

 

$

145,240 

 

$

129,902 

 

$

(15,338)

Color Solutions

 

 

89,129 

 

 

88,718 

 

 

89,698 

 

 

980 

Other costs of sales

 

 

2,799 

 

 

2,808 

 

 

170 

 

 

(2,638)

Total adjusted gross profit2

 

$

239,467 

 

$

236,766 

 

$

219,770 

 

$

(16,996)



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted selling, general and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

Strategic services

 

$

80,067 

 

$

79,099 

 

$

69,093 

 

$

(10,006)

Functional services

 

 

62,399 

 

 

62,116 

 

 

60,179 

 

 

(1,937)

Incentive compensation

 

 

1,470 

 

 

1,440 

 

 

6,133 

 

 

4,693 

Stock-based compensation

 

 

5,419 

 

 

5,419 

 

 

6,550 

 

 

1,131 

Total adjusted selling, general and administrative expenses3

 

$

149,355 

 

$

148,074 

 

$

141,955 

 

$

(6,119)



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating profit

 

$

90,112 

 

$

88,692 

 

$

77,815 

 

$

(10,877)

Adjusted operating profit as a % of net sales

 

 

11.7% 

 

 

11.7% 

 

 

11.1% 

 

 

 





(1)

Reflects the remeasurement of 2019 reported and adjusted local currency results using 2020 exchange rates, resulting in constant currency comparative figures to 2020 reported and adjusted results.  See Table 6 for Non-GAAP adjustments applicable to the six month period.

(2)

Refer to Table 7 for the reconciliation of adjusted gross profit for the nine months ended September 30, 2020 and 2019, respectively.

(3)

Refer to Table 6 for the reconciliation of adjusted SG&A expenses for the nine months ended September 30, 2020 and 2019, respectively.



It should be noted that adjusted net sales, gross profit, SG&A expenses, and operating profit are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP).  These Non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, the financial measures prepared in accordance with U.S. GAAP and a reconciliation of these financial measures to the most comparable U.S. GAAP financial measures are presented within this table, as well as Table 6 and Table 7. We believe this data provides investors with additional useful information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance.






 

Table 10

Ferro Corporation and Subsidiaries

Supplemental Information

Reconciliation of Net income attributable to Ferro Corporation

common shareholders to Adjusted EBITDA (unaudited)















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 

Nine Months Ended



 

September 30,

 

September 30,



 

2020

 

2019

 

2020

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Ferro Corporation common shareholders

 

$

9,107 

 

 

$

16,340 

 

 

$

22,707 

 

 

$

35,990 

 

Net income attributable to noncontrolling interests

 

 

440 

 

 

 

390 

 

 

 

826 

 

 

 

902 

 

Restructuring and impairment charges

 

 

2,447 

 

 

 

2,065 

 

 

 

12,231 

 

 

 

7,862 

 

Other (income) expense, net

 

 

538 

 

 

 

375 

 

 

 

(2,361)

 

 

 

3,103 

 

Interest expense

 

 

4,767 

 

 

 

6,002 

 

 

 

16,474 

 

 

 

18,578 

 

Income tax expense

 

 

5,047 

 

 

 

3,347 

 

 

 

10,364 

 

 

 

8,893 

 

Depreciation and amortization

 

 

10,870 

 

 

 

11,220 

 

 

 

33,519 

 

 

 

32,180 

 

Less: interest amortization expense and other

 

 

(1,071)

 

 

 

(968)

 

 

 

(2,866)

 

 

 

(2,780)

 

Cost of sales adjustments1

 

 

2,012 

 

 

 

1,576 

 

 

 

5,124 

 

 

 

6,258 

 

SG&A adjustments1

 

 

2,699 

 

 

 

2,506 

 

 

 

12,457 

 

 

 

8,388 

 

Adjusted EBITDA

 

$

36,856 

 

 

$

42,853 

 

 

$

108,475 

 

 

$

119,374 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

241,877 

 

 

$

245,339 

 

 

$

699,004 

 

 

$

769,679 

 

Adjusted EBITDA as a % of net sales

 

 

15.2 

%

 

 

17.5 

%

 

 

15.5 

%

 

 

15.5 

%



(1)

For details of Non-GAAP adjustments, refer to Table 5 and Table 6 for the reconciliation of adjusted cost of sales and adjusted SG&A for the three and nine months ended September 30, 2020 and 2019, respectively.



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). This Non-GAAP financial measure should be considered as a supplement to, and not as a substitute for, the financial measures prepared in accordance with U.S. GAAP and a reconciliation of this financial measure to the most comparable U.S. GAAP financial measure is presented. We believe this data provides investors with additional useful information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance.














































































 

Table 11

Ferro Corporation and Subsidiaries

Supplemental Information

Change in Net Debt (unaudited)







 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 

Nine Months Ended

 



 

September 30,

 

September 30,

 



 

2020

 

2019

 

2020

 

2019

 

Beginning of period

 

 

 

 

 

 

 

 

 

 

 

 

 

  Gross debt

 

$

835,486 

 

$

872,184 

 

$

811,450 

 

$

826,224 

 

  Cash

 

 

62,031 

 

 

51,311 

 

 

96,202 

 

 

104,301 

 

  Debt, net of cash

 

 

773,455 

 

 

820,873 

 

 

715,248 

 

 

721,923 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

  Unamortized debt issuance costs

 

 

4,314 

 

 

4,356 

 

 

3,885 

 

 

4,827 

 

  Debt, net of cash and unamortized debt issuance costs

 

 

769,141 

 

 

816,517 

 

 

711,363 

 

 

717,096 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

End of period

 

 

 

 

 

 

 

 

 

 

 

 

 

  Gross debt

 

 

811,556 

 

 

850,048 

 

 

811,556 

 

 

850,048 

 

  Cash

 

 

64,495 

 

 

51,741 

 

 

64,495 

 

 

51,741 

 

  Debt, net of cash

 

 

747,061 

 

 

798,307 

 

 

747,061 

 

 

798,307 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

  Unamortized debt issuance costs

 

 

4,017 

 

 

4,121 

 

 

4,017 

 

 

4,121 

 

  Debt, net of cash and unamortized debt issuance costs

 

 

743,044 

 

 

794,186 

 

 

743,044 

 

 

794,186 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

  Unamortized debt issuance costs

 

 

(297)

 

 

(235)

 

 

132 

 

 

(706)

 

  FX on cash

 

 

679 

 

 

(1,005)

 

 

174 

 

 

(667)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Period decrease (increase) in debt, net of cash, unamortized debt issuance costs and FX

 

$

25,715 

 

$

23,571 

 

$

(31,987)

 

$

(75,717)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Period decrease (increase) in debt, net of cash and unamortized debt issuance costs

 

$

26,097 

 

$

22,331 

 

$

(31,681)

 

$

(77,090)

 





It should be noted that the change in net debt is a financial measure not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). This Non-GAAP financial measure should be considered as a supplement to, and not as a substitute for, the financial measures prepared in accordance with U.S. GAAP and a reconciliation of this financial measure to the most comparable U.S. GAAP financial measure is presented. We believe this data provides investors with additional useful information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance.


























































 

Table 12

Ferro Corporation and Subsidiaries

Supplemental Information

Reconciliation of Net Cash Used in Operating Activities (GAAP) to

Adjusted Free Cash Flow (Non-GAAP) (unaudited)





 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended September 30,

 

Nine Months Ended September 30,



 

2020

 

2019

 

2020

 

2019

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

14,914 

 

$

13,210 

 

$

25,883 

 

$

38,197 

Loss (gain) on sale of assets

 

 

(428)

 

 

272 

 

 

78 

 

 

(947)

Depreciation and amortization

 

 

9,799 

 

 

13,691 

 

 

30,653 

 

 

42,041 

Interest amortization

 

 

1,071 

 

 

968 

 

 

2,866 

 

 

2,780 

Restructuring and impairment

 

 

28 

 

 

3,079 

 

 

6,944 

 

 

9,837 

Accounts receivable

 

 

(56,534)

 

 

(7,252)

 

 

(107,551)

 

 

(78,082)

Inventories

 

 

44,793 

 

 

5,919 

 

 

10,022 

 

 

(9,182)

Accounts payable

 

 

(33,487)

 

 

(4,980)

 

 

(78,576)

 

 

(63,452)

Other current assets and liabilities, net

 

 

12,396 

 

 

4,280 

 

 

10,750 

 

 

3,735 

Other adjustments, net

 

 

5,528 

 

 

(17,478)

 

 

(7,550)

 

 

(12,167)

Net cash provided by (used in) operating activities (GAAP)

 

$

(1,920)

 

$

11,709 

 

$

(106,481)

 

$

(67,240)

  Less: Capital Expenditures

 

 

(6,699)

 

 

(3,186)

 

 

(21,681)

 

 

(40,820)

  Plus: Cash collected for AR securitization

 

 

34,719 

 

 

19,633 

 

 

97,299 

 

 

60,904 

Adjusted Free Cash Flow (Non-GAAP)

 

 

26,100 

 

 

28,156 

 

 

(30,863)

 

 

(47,156)



 

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Ferro Corporation Common Shareholders

 

 

14,474 

 

 

12,820 

 

 

25,057 

 

 

37,295 



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Free Cash Flow Conversion of Net Income Attributable to Ferro Corporation Common Shareholders

 

 

180.3% 

 

 

219.6% 

 

 

-123.2%

 

 

-126.4%

 

 

 

 

 

 

 

 

 

 

 

 

 



It should be noted that Adjusted Free Cash Flow is a financial measure not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). The Non-GAAP financial measure should be considered as a supplement to, and not as a substitute for, the financial measures prepared in accordance with U.S. GAAP and a reconciliation of these financial measures to the most comparable U.S. GAAP financial measures is presented. Adjusted Free Cash Flow (Non-GAAP) is calculated as Cash Flow used in operating activities (GAAP), less capital expenditures and adding cash collected from the Accounts Receivable Securitization program. We believe this data provides investors with additional useful information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance.