Close

Form 8-K FERRO CORP For: Nov 02

November 2, 2016 5:20 PM EDT

 





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934





 

 



 

 

Date of Report (Date of earliest event reported):

 

November 2, 2016



Ferro Corporation

__________________________________________

(Exact name of registrant as specified in its charter)





 

 



 

 

Ohio

1-584

34-0217820

_____________________

(State or other jurisdiction

_____________

(Commission

______________

(I.R.S. Employer

of incorporation)

File Number)

Identification No.)



 

 

6060 Parkland Boulevard Suite 250, Mayfield Heights, Ohio

 

44124

_______________________________ 

(Address of principal executive offices)

 

___________

(Zip Code)







 

 



 

 

Registrant’s telephone number, including area code:

 

216-875-5600



Not Applicable

______________________________________________

Former name or former address, if changed since last report

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

[  ]  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[  ]  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[  ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[  ]  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))





 


 

 

Item 2.02 Results of Operations and Financial Condition.

On Wednesday,  November 2, 2016, Ferro Corporation ("the Company") issued a press release that discussed financial results for the three-month and nine-month periods ended September 30, 2016, and provided the Company’s outlook for the remainder of 2016. The press release also provided information regarding a conference call to be held on Thursday,  November 3, 2016, in which the Company’s management will discuss the financial results and outlook.



A copy of the press release is attached hereto as Exhibit 99.1.





Item 9.01 Financial Statements and Exhibits.

(d) Exhibits



Exhibit 99.1: Press release





 


 

 





SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.







 

 

 

 



 

 

 

 



 

Ferro Corporation



 

 

 

 

November 2, 2016

 

By:

 

/s/ Benjamin J. Schlater



 

 

 

 

 

 



 

 

 

Name: Benjamin J. Schlater



 

 

 

Title: Vice President and Chief Financial Officer



























 


 

 





Exhibit Index



 

Exhibit No.

Description

99.1

Press Release



















































 


Picture 2







FERRO GROWS SALES AND PROFITABILITY IN THIRD QUARTER;

AFFIRMS 2016 GUIDANCE





·

Third-quarter net sales increased by 3.3% to $289 million; up 5.7% on constant currency basis



·

Third-quarter diluted EPS from continuing operations increased to $0.24 from $0.17 in the third-quarter of 2015



·

Adjusted third-quarter diluted EPS from continuing operations increased to $0.27 from $0.24 in the third quarter of 2015





CLEVELAND, Ohio – November 2, 2016 – Ferro Corporation (NYSE: FOE, the “Company”) today reported results for the third quarter ended September 30, 2016.  Third-quarter income from continuing operations attributable to common shareholders was $0.24 per diluted share compared with $0.17 per diluted share in the third quarter of 2015.  On an adjusted basis, earnings per diluted share from continuing operations were $0.27 compared with $0.24 in the third quarter of 2015.  Adjusted earnings exclude charges relating to, among other items, restructuring activities, transaction-related expenses and gains and losses on asset sales.  Please refer to the supplemental tables at the end of this release for additional information concerning adjusted financial results.



2016 Third-Quarter Results from Continuing Operations 

Third-quarter 2016 net sales increased 3.3% to $289 million, compared with $279 million in the prior year quarter.  Foreign currency translation reduced net sales by approximately $6 million.  On a constant currency basis, net sales increased by 5.7%.  Sales growth was driven by acquisitions, primarily in the Performance Coatings segment, and organic growth in the Pigments, Powders and Oxides segment. The organic growth was driven by strong sales volume growth and gross margin improvement in both the Pigments and Surface Technology product lines that comprise the majority of the Pigments, Powders and Oxides segment.

Reported Earnings from Continuing Operations:  Third-quarter 2016 reported earnings per diluted share were $0.24 versus $0.17 in the same period last year.  Results in the third quarter of 2016 benefited from higher sales and profitability in all three reporting segments.  Results were particularly strong in the Pigments, Powders and Oxides segment where results benefited from higher volumes and

 

 

 

 

 


 

 

 

 

 

improved gross margins.  Higher gross profit was partially offset by increases in Selling, General and Administrative (“SG&A”) expenses, as well as interest expense and a higher effective tax rate. 

The gross profit margin for the third quarter of 2016 increased by more than 320 basis points to 30.8%, while SG&A expenses increased by approximately $7 million to $56 million, primarily due to higher incentive and stock-based compensation and a decrease in pension income.  Included in the third quarter of 2015 gross profit was a nonrecurring purchase accounting adjustment of approximately $6 million reflecting additional cost in the quarter related to the acquired Nubiola inventory.  Other expenses were approximately $1 million higher in the third quarter of 2016 compared with the third quarter of 2015.  The effective tax rate was 23.1% compared with 19.6% in the same period last year.

Income from continuing operations was $21 million in the third quarter of 2016, compared with $16 million in the same period last year. The Company recorded a net loss of $9 million for the third quarter of 2016 compared with a net loss of $4 million in the prior year same period.  Both losses were primarily due to losses from discontinued operations of $29 million in the third quarter of 2016 and $19 million in the third quarter of 2015. 

Adjusted Earnings from Continuing Operations:  Third-quarter 2016 adjusted earnings per diluted share were $0.27 versus $0.24 in the same period last year.  Results in the third quarter of 2016 benefited from a stronger adjusted gross profit margin.  Higher gross profit was partially offset by increases in SG&A expense and interest expense and a higher effective tax rate. 

The adjusted gross profit margin for the third quarter of 2016 increased to 30.8% from 27.5% in the third quarter of 2015.  Adjusted SG&A expenses were approximately $8 million higher in the third quarter of 2016 compared with the prior-year period.  Again, the increase in SG&A expense was primarily associated with higher incentive and stock-based compensation and a decrease in pension income.   

In the third quarter of 2016, Adjusted Earnings before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”) was $49 million, equivalent to the prior year period. 



Peter Thomas Comments on Results

“The Ferro team delivered another quarter of strong results, with increased sales and profitability,” said Peter Thomas, Chairman, President and Chief Executive Officer. “Our acquisitions are clearly creating value, as new businesses integrated in the past 12 months are making significant contributions to consolidated results. The Pigments, Powders and Oxides segment experienced a particularly strong quarter, with double-digit sales growth in both the Pigments and Surface Technology product lines. In our Performance Colors and Glass segment, performance was lifted by growing demand in Asia, which offset weaker demand for glass enamels used in the automotive industry.  In the Performance Coatings segment, volume grew 27.3 percent in tile frits and glazes, while demand also increased for porcelain enamel products.”

Mr. Thomas continued, “During the quarter, we took a number of actions to sustain the momentum we’ve achieved with our growth strategy and in October and November we announced three

 

2

 

 

 


 

 

 

 

 

acquisitions, each of which aligns with and extends our existing markets and product portfolio.  The acquisition of Cappelle Pigments, which has sales of approximately $70 million, is expected to close by year end and will enhance our pigments portfolio with high-performance specialty inorganic and organic pigments.  The Delta Performance Products assets, which generate approximately $5 million in annual sales, adds to our technical capabilities in color manufacturing.  And, our most recently announced acquisition of Electro-Science Laboratories, which has sales of approximately $40 million, extends our presence in the electronic packaging materials space and provides a very attractive platform for future growth in our Performance Colors and Glass business.

“In addition to the acquisitions, we added talented leaders to support our continued growth. Andrew Ross and Allen Spizzo were appointed to our Board of Directors, bringing extensive experience in growing specialty chemical and materials businesses. Ben Schlater was appointed Vice President and Chief Financial Officer. Joseph Vitale rejoined Ferro as Vice President of Corporate Development. And Kevin Cornelius Grant was named head of Investor Relations. These individuals join a team dedicated to driving Ferro’s strategy, continuing to deliver profitable results and creating value for our shareholders.

“Looking ahead to the fourth quarter, we expect some global economic headwinds in what is traditionally our softest quarter. We believe we have factored these into our planning and are affirming our 2016 adjusted earnings guidance.”



Outlook

As a result of the performance of the business, and global economics forecasts, Ferro is maintaining its full-year earnings outlook.  The Company expects Adjusted EPS of $1.00 to $1.05 and Adjusted EBITDA of $190 to $195 million. The Company expects full-year 2016 free cash flow from continuing operations will be in a range of $70 - $80 million.  Free cash flow from continuing operations is defined as adjusted EBITDA from continuing operations less cash items used to operate the business, including cash taxes and interest, investment in working capital, capital expenditures and other cash items.





Adjusted Guidance:  Earnings, EBITDA, and Free Cash Flow from Continuing Operations

The Company’s guidance relating to adjusted earnings per diluted share, EBITDA and free cash flow from continuing operations exclude the impact of certain items, primarily associated with restructuring activities, transaction-related expenses, gains and losses on asset sales, and mark-to-market adjustments to the Company’s pension and postretirement benefit liabilities.  The impact of adjusting for these items for the first nine months of 2016 was a benefit of approximately $9.0 million to pre-tax income, which resulted in an increase to GAAP earnings per diluted share from continuing operations of $0.06, from $0.77 to $0.83, as presented and reconciled in Table 6, as well as corresponding impacts to Adjusted EBITDA as presented and reconciled in Table 10, and Adjusted Free Cash Flow from Continuing Operations, as presented in Table 13.  It is not possible at this time to identify the potential amount or significance of these items for the balance of the year, as they have not occurred yet.  Therefore, the Company is unable to reconcile its full-year 2016 adjusted earnings per diluted share, and related EBITDA and free cash flow from continuing operations guidance.

 

3

 

 

 


 

 

 

 

 

Conference Call

The Company will host a conference call to discuss its third-quarter financial results and its current outlook for 2016 on Thursday, November 3, 2016, at 10:00 a.m. Eastern Time.  To listen to the call, dial 888-222-3913 if calling from the United States or Canada, or dial 303-223-2686 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 November 10, 2016.  To access the replay, dial 800-633-8284 (toll free) if calling from the United States or Canada, or dial 402-977-9140 if calling from outside North America.  Use the program ID #21820061 to access the audio replay. 

The conference call will also be broadcast live over the Internet and will be available for replay for 30 days.  The live broadcast, replay and earnings presentation material 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 functional coatings and color solutions company that supplies 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 4,990 employees globally and reported 2015 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, effectively integrate the businesses and achieve the expected synergies (including the Electro-Science Laboratories, Cappelle Pigments, Delta, Pinturas Benicarló, Ferer, and Al Salomi transactions),  as well as the acquisitions being accretive and Ferro achieving the expected returns on invested capital;

·

the exploration of strategic alternatives and the potential results therefrom;

·

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

·

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

 

4

 

 

 


 

 

 

 

 

·

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

·

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

·

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

·

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

·

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

·

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 that 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 of functions to third parties;

·

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

·

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;

·

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

 

5

 

 

 


 

 

 

 

 

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, 2015.







Company Contacts:



Investor Contact:

Kevin Cornelius Grant, 216-875-5451

Manager, Investor Relations

[email protected]



Media Contact:

Mary Abood, 216-875-5401

Director, Corporate Communications

[email protected]





















































 

6

 

 

 


 

 

 

 

 









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,



 

2016

 

2015

 

2016

 

2015



 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

288,527 

 

$

279,365 

 

$

863,955 

 

$

810,351 

Cost of sales

 

 

199,546 

 

 

202,337 

 

 

592,372 

 

 

585,048 

Gross profit

 

 

88,981 

 

 

77,028 

 

 

271,583 

 

 

225,303 

Selling, general and administrative expenses

 

 

55,588 

 

 

48,417 

 

 

166,105 

 

 

150,568 

Restructuring and impairment charges

 

 

26 

 

 

3,844 

 

 

1,694 

 

 

5,469 

Other expense (income):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

5,304 

 

 

3,877 

 

 

15,579 

 

 

10,137 

Interest earned

 

 

(214)

 

 

(97)

 

 

(414)

 

 

(191)

Foreign currency losses, net

 

 

867 

 

 

1,203 

 

 

2,867 

 

 

5,758 

Miscellaneous expense (income), net

 

 

705 

 

 

467 

 

 

(2,079)

 

 

705 

Income before income taxes

 

 

26,705 

 

 

19,317 

 

 

87,831 

 

 

52,857 

Income tax expense

 

 

6,157 

 

 

3,792 

 

 

22,659 

 

 

11,930 

Income from continuing operations

 

 

20,548 

 

 

15,525 

 

 

65,172 

 

 

40,927 

(Loss) from discontinued operations, net of income taxes

 

 

(29,222)

 

 

(19,086)

 

 

(64,464)

 

 

(28,688)

Net (loss) income

 

 

(8,674)

 

 

(3,561)

 

 

708 

 

 

12,239 

Less: Net income (loss) attributable to noncontrolling interests

 

 

210 

 

 

498 

 

 

589 

 

 

(1,271)

Net (loss) income attributable to Ferro Corporation common shareholders

 

$

(8,884)

 

$

(4,059)

 

$

119 

 

$

13,510 



 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss):

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.24 

 

$

0.17 

 

$

0.78 

 

$

0.48 

Discontinued operations

 

 

(0.35)

 

 

(0.22)

 

 

(0.77)

 

 

(0.33)



 

$

(0.11)

 

$

(0.05)

 

$

0.01 

 

$

0.15 



 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss):

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.24 

 

$

0.17 

 

$

0.77 

 

$

0.48 

Discontinued operations

 

 

(0.35)

 

 

(0.22)

 

 

(0.77)

 

 

(0.32)



 

$

(0.11)

 

$

(0.05)

 

$

 -

 

$

0.16 

Shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average basic shares

 

 

83,268 

 

 

87,130 

 

 

83,263 

 

 

87,169 

Weighted-average diluted shares

 

 

84,476 

 

 

88,400 

 

 

84,239 

 

 

88,413 

End-of-period basic shares

 

 

83,386 

 

 

86,700 

 

 

83,386 

 

 

86,700 



























 

7

 

 

 


 

 

 

 

 











Table 2

Ferro Corporation and Subsidiaries

Segment Net Sales and Gross Profit (unaudited)







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 

Nine Months Ended



 

September 30,

 

September 30,



 

2016

 

2015

 

2016

 

2015

Segment Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

Performance Coatings

 

$

130,453 

 

$

128,745 

 

$

399,166 

 

$

404,991 

Performance Colors and Glass

 

 

92,793 

 

 

92,168 

 

 

276,896 

 

 

290,361 

Pigments, Powders and Oxides

 

 

65,281 

 

 

58,452 

 

 

187,893 

 

 

114,999 

Total segment net sales

 

$

288,527 

 

$

279,365 

 

$

863,955 

 

$

810,351 



 

 

 

 

 

 

 

 

 

 

 

 

Segment Gross Profit

 

 

 

 

 

 

 

 

 

 

 

 

Performance Coatings

 

$

33,636 

 

$

32,107 

 

$

104,985 

 

$

96,126 

Performance Colors and Glass

 

 

32,282 

 

 

31,662 

 

 

100,825 

 

 

99,540 

Pigments, Powders and Oxides

 

 

23,178 

 

 

13,179 

 

 

65,868 

 

 

30,325 

Other costs of sales

 

 

(115)

 

 

80 

 

 

(95)

 

 

(688)

Total gross profit

 

$

88,981 

 

$

77,028 

 

$

271,583 

 

$

225,303 



 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

Strategic services

 

$

29,385 

 

$

27,319 

 

$

86,801 

 

$

79,301 

Functional services

 

 

22,608 

 

 

20,687 

 

 

66,726 

 

 

61,152 

Incentive compensation

 

 

2,153 

 

 

940 

 

 

7,299 

 

 

2,664 

Stock-based compensation

 

 

1,442 

 

 

(529)

 

 

5,279 

 

 

7,451 

Total selling, general and administrative expenses

 

$

55,588 

 

$

48,417 

 

$

166,105 

 

$

150,568 



 

 

 

 

 

 

 

 

 

 

 

 

Restructuring and impairment charges

 

 

26 

 

 

3,844 

 

 

1,694 

 

 

5,469 

Other expense, net

 

 

6,662 

 

 

5,450 

 

 

15,953 

 

 

16,409 

Income before income taxes

 

$

26,705 

 

$

19,317 

 

$

87,831 

 

$

52,857 

























































































































































































































































 

8

 

 

 


 

 

 

 

 







































































Table 3

Ferro Corporation and Subsidiaries

Condensed Consolidated Balance Sheets (unaudited)







 

 

 

 

 

 



 

 

 

 

 

 

(Dollars in thousands)

 

September 30,

 

December 31,



 

2016

 

2015

ASSETS

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

40,556 

 

$

58,380 

Accounts receivable, net

 

 

282,827 

 

 

231,970 

Inventories

 

 

211,261 

 

 

184,854 

Deferred income taxes

 

 

 -

 

 

12,088 

Other receivables

 

 

36,360 

 

 

34,088 

Other current assets

 

 

8,013 

 

 

15,695 

Current assets held-for-sale

 

 

 -

 

 

16,215 

Total current assets

 

 

579,017 

 

 

553,290 

Other assets

 

 

 

 

 

 

Property, plant and equipment, net

 

 

249,497 

 

 

260,429 

Goodwill

 

 

142,880 

 

 

145,669 

Intangible assets, net

 

 

112,021 

 

 

106,633 

Deferred income taxes

 

 

99,326 

 

 

87,385 

Other non-current assets

 

 

50,247 

 

 

48,767 

Non-current assets held-for-sale

 

 

 -

 

 

23,178 

Total assets

 

$

1,232,988 

 

$

1,225,351 



 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Loans payable and current portion of long-term debt

 

$

10,221 

 

$

7,446 

Accounts payable

 

 

123,325 

 

 

120,380 

Accrued payrolls

 

 

32,255 

 

 

28,584 

Accrued expenses and other current liabilities

 

 

60,708 

 

 

54,664 

Current liabilities held-for-sale

 

 

 -

 

 

7,156 

Total current liabilities

 

 

226,509 

 

 

218,230 

Other liabilities

 

 

 

 

 

 

Long-term debt, less current portion

 

 

477,100 

 

 

466,108 

Postretirement and pension liabilities

 

 

147,682 

 

 

148,249 

Other non-current liabilities

 

 

65,533 

 

 

66,990 

Non-current liabilities held-for-sale

 

 

 -

 

 

1,493 

Total liabilities

 

 

916,824 

 

 

901,070 

Equity

 

 

 

 

 

 

Total Ferro Corporation shareholders’ equity

 

 

308,394 

 

 

316,459 

Noncontrolling interests

 

 

7,770 

 

 

7,822 

Total liabilities and equity

 

$

1,232,988 

 

$

1,225,351 



















 

9

 

 

 


 

 

 

 

 





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,



 

2016

 

2015

 

2016

 

2015

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

(8,674)

 

$

(3,561)

 

$

708 

 

$

12,239 

Loss (gain) on sale of assets and business

 

 

315 

 

 

300 

 

 

(3,459)

 

 

1,288 

Depreciation and amortization

 

 

11,670 

 

 

15,856 

 

 

33,599 

 

 

32,002 

Interest amortization

 

 

347 

 

 

289 

 

 

991 

 

 

875 

Restructuring and impairment

 

 

13,522 

 

 

11,314 

 

 

37,173 

 

 

11,282 

Devaluation of Venezuela

 

 

 -

 

 

 -

 

 

 -

 

 

3,343 

Accounts receivable

 

 

(2,683)

 

 

14,735 

 

 

(44,370)

 

 

(3,022)

Inventories

 

 

(2,758)

 

 

(2,379)

 

 

(20,453)

 

 

(1,226)

Accounts payable

 

 

(6,435)

 

 

(8,134)

 

 

(3,209)

 

 

(9,645)

Other current assets and liabilities, net

 

 

6,511 

 

 

15,029 

 

 

9,479 

 

 

(5,757)

Other adjustments, net

 

 

(3,098)

 

 

(15,885)

 

 

(3,717)

 

 

(9,881)

Net cash provided by operating activities

 

 

8,717 

 

 

27,564 

 

 

6,742 

 

 

31,498 



 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(4,173)

 

 

(9,697)

 

 

(18,217)

 

 

(36,251)

Proceeds from sale of assets

 

 

 

 

19 

 

 

3,598 

 

 

144 

Business acquisitions, net of cash acquired

 

 

(4,778)

 

 

(161,518)

 

 

(11,417)

 

 

(166,997)

Net cash (used in) investing activities

 

 

(8,950)

 

 

(171,196)

 

 

(26,036)

 

 

(203,104)



 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

Net (repayments) borrowings under loans payable

 

 

(425)

 

 

2,722 

 

 

2,606 

 

 

1,791 

Proceeds from revolving credit facility

 

 

49,390 

 

 

41,773 

 

 

212,906 

 

 

146,773 

Principal payments on revolving credit facility

 

 

(56,990)

 

 

(30,737)

 

 

(149,696)

 

 

(30,737)

Principal payments on term loan facility

 

 

(750)

 

 

(750)

 

 

(52,250)

 

 

(2,250)

Payment of debt issuance costs

 

 

(360)

 

 

 -

 

 

(661)

 

 

 -

Purchase of treasury stock

 

 

 -

 

 

(6,998)

 

 

(11,429)

 

 

(6,998)

Other financing activities

 

 

205 

 

 

(979)

 

 

416 

 

 

(1,160)

Net cash (used in) provided by financing activities

 

 

(8,930)

 

 

5,031 

 

 

1,892 

 

 

107,419 

Effect of exchange rate changes on cash and cash equivalents

 

 

303 

 

 

(3,319)

 

 

(422)

 

 

(6,820)

(Decrease) in cash and cash equivalents

 

 

(8,860)

 

 

(141,920)

 

 

(17,824)

 

 

(71,007)

Cash and cash equivalents at beginning of period

 

 

49,416 

 

 

211,413 

 

 

58,380 

 

 

140,500 

Cash and cash equivalents at end of period

 

$

40,556 

 

$

69,493 

 

$

40,556 

 

$

69,493 



 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

$

5,749 

 

$

4,096 

 

$

15,032 

 

$

11,141 

Income taxes

 

$

5,497 

 

$

8,022 

 

$

12,929 

 

$

17,504 



























 

10

 

 

 


 

 

 

 

 





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 expense3  

 

 

Net (loss) income attributable to common shareholders

 

 

Diluted (loss) earnings per share



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

2016



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

199,546 

 

$

55,588 

 

$

26 

 

$

6,662 

 

$

6,157 

 

$

(8,884)

 

$

(0.11)

Special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(26)

 

 

 -

 

 

 

 

19 

 

 

 -

Other1

 

 

 -

 

 

(4,098)

 

 

 -

 

 

 -

 

 

1,493 

 

 

2,605 

 

 

0.03 

Discontinued operations

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

29,222 

 

 

0.35 

Total special items4

 

 

 -

 

 

(4,098)

 

 

(26)

 

 

 -

 

 

1,500 

 

 

31,846 

 

 

0.38 

As adjusted

 

$

199,546 

 

$

51,490 

 

$

 -

 

$

6,662 

 

$

7,657 

 

$

22,962 

 

$

0.27 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

2015



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

202,337 

 

$

48,417 

 

$

3,844 

 

$

5,450 

 

$

3,792 

 

$

(4,059)

 

$

(0.05)

Special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(3,844)

 

 

 -

 

 

1,370 

 

 

2,474 

 

 

0.03 

Other2

 

 

284 

 

 

(4,845)

 

 

 -

 

 

 -

 

 

727 

 

 

3,834 

 

 

0.04 

Discontinued operations

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

19,086 

 

 

0.22 

Total special items4

 

 

284 

 

 

(4,845)

 

 

(3,844)

 

 

 -

 

 

2,097 

 

 

25,394 

 

 

0.29 

As adjusted

 

$

202,621 

 

$

43,572 

 

$

 -

 

$

5,450 

 

$

5,889 

 

$

21,335 

 

$

0.24 





(1)

The adjustments to “Selling general and administrative expenses” primarily include legal, professional and other expenses related to certain business development activities.

(2)

The adjustments to “Selling general and administrative expenses” primarily include legal, professional and other expenses related to certain business development activities as well as fees associated with certain reorganization projects.

(3)

The tax rate reflects the reported tax rate, adjusted for non-GAAP adjustments being tax effected at the respective statutory rate where the item originated.

(4)

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



It should be noted that adjusted 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.  The adjusted income, earnings per share and other adjusted items presented above exclude certain special items including restructuring charges, certain business development activities,  gains on sale of assets, and discontinued operations.  We believe this data provides investors with additional information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance.   



 

11

 

 

 


 

 

 

 

 

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 (income), net

 

 

Income tax expense3  

 

 

Net (loss) income  attributable to common shareholders

 

 

Diluted earnings (loss) per share



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

2016



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

592,372 

 

$

166,105 

 

$

1,694 

 

$

15,953 

 

$

22,659 

 

$

119 

 

$

 -

Special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(1,694)

 

 

 -

 

 

522 

 

 

1,172 

 

 

0.01 

Other1

 

 

 -

 

 

(10,339)

 

 

 -

 

 

3,065 

 

 

2,760 

 

 

4,514 

 

 

0.05 

Discontinued operations

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

64,464 

 

 

0.77 

Total special items4

 

 

 -

 

 

(10,339)

 

 

(1,694)

 

 

3,065 

 

 

3,282 

 

 

70,150 

 

 

0.83 

As adjusted

 

$

592,372 

 

$

155,766 

 

$

 -

 

$

19,018 

 

$

25,941 

 

$

70,269 

 

$

0.83 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

2015



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

585,048 

 

$

150,568 

 

$

5,469 

 

$

16,409 

 

$

11,930 

 

$

13,510 

 

$

0.16 

Special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(5,469)

 

 

 -

 

 

1,855 

 

 

3,614 

 

 

0.04 

Other2

 

 

(2,470)

 

 

(11,242)

 

 

 -

 

 

(4,763)

 

 

4,661 

 

 

13,814 

 

 

0.16 

Discontinued operations

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

28,688 

 

 

0.32 

Noncontrolling interest

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(1,453)

 

 

(0.02)

Total special items4

 

 

(2,470)

 

 

(11,242)

 

 

(5,469)

 

 

(4,763)

 

 

6,516 

 

 

44,663 

 

 

0.50 

As adjusted

 

$

582,578 

 

$

139,326 

 

$

 -

 

$

11,646 

 

$

18,446 

 

$

58,173 

 

$

0.66 





(1)

The adjustments to “Selling general and administrative expenses” include legal, professional and other expenses related to certain business development activities as well as fees associated with certain reorganization projects; and, the adjustment to “Other expense (income), net” primarily relates to the gain on an asset sale that was recognized during the first quarter and to a change on the finalization of the purchase price for the acquisition of Vetriceramici.

(2)

The adjustments to “Cost of sales” relate to impacts of currency-related items in Venezuela; the adjustments to “Selling general and administrative expenses” primarily include legal, professional and other expenses related to certain business development activities as well as fees associated with certain reorganization projects; and, the adjustments to “Other expense (income), net” primarily relate to impacts of currency-related items in Venezuela and the impact of the loss on a foreign currency contract associated with the purchase of Nubiola.

(3)

The tax rate reflects the reported tax rate, adjusted for non-GAAP adjustments being tax effected at the respective statutory rate where the item originated.

(4)

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



It should be noted that adjusted 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.   The adjusted income, earnings per share and other adjusted items presented above exclude certain special items including restructuring charges, certain business development activities, gains on sale of assets, 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 and trends of the business and enables period-to-period comparability of financial performance.

 

12

 

 

 


 

 

 

 

 





Table 7

Ferro Corporation and Subsidiaries

Supplemental Information

Reconciliation of Adjusted Gross Profit (unaudited)













 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 

Nine Months Ended



 

September 30,

 

September 30,



 

2016

 

2015

 

2016

 

2015



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Coatings

 

$

130,453 

 

 

$

128,745 

 

 

$

399,166 

 

 

$

404,991 

 

Performance Colors and Glass

 

 

92,793 

 

 

 

92,168 

 

 

 

276,896 

 

 

 

290,361 

 

Pigments, Powders and Oxides

 

 

65,281 

 

 

 

58,452 

 

 

 

187,893 

 

 

 

114,999 

 

Total net sales

 

$

288,527 

 

 

$

279,365 

 

 

$

863,955 

 

 

$

810,351 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net sales

 

$

288,527 

 

 

$

279,365 

 

 

$

863,955 

 

 

$

810,351 

 

Adjusted cost of sales1

 

 

199,546 

 

 

 

202,621 

 

 

 

592,372 

 

 

 

582,578 

 

Adjusted gross profit

 

$

88,981 

 

 

$

76,744 

 

 

$

271,583 

 

 

$

227,773 

 

Adjusted gross profit percentage

 

 

30.8 

%

 

 

27.5 

%

 

 

31.4 

%

 

 

28.1 

%



(1)

Refer to table 5 and table 6 for the reconciliation of cost of sales to adjusted cost of sales for the three and nine months ended September 30, 2016 and 2015, respectively.



It should be noted that 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). 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.   Adjusted gross profit and adjusted cost of sales excludes certain items, primarily comprised of the impact of currency-related items in Venezuela in the nine months ended September 30, 2015.  We believe this data provides investors with additional information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance.











































 

13

 

 

 


 

 

 

 

 



Table 8

Ferro Corporation and Subsidiaries

Supplemental Information

Constant Currency Schedule of Adjusted Operating Profit (unaudited)









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

(Dollars in thousands)

 

September 30,



 

2015

 

Adjusted 2015(1)

 

2016

 

2016 vs  Adjusted 2015

Segment net sales

 

 

 

 

 

 

 

 

 

 

 

 

Performance Coatings

 

$

128,745 

 

$

122,967 

 

$

130,453 

 

$

7,486 

Performance Colors and Glass

 

 

92,168 

 

 

91,635 

 

 

92,793 

 

 

1,158 

Pigments, Powders and Oxides

 

 

58,452 

 

 

58,353 

 

 

65,281 

 

 

6,928 

Total segment net sales

 

$

279,365 

 

$

272,955 

 

$

288,527 

 

$

15,572 



 

 

 

 

 

 

 

 

 

 

 

 

Segment adjusted gross profit

 

 

 

 

 

 

 

 

 

 

 

 

Performance Coatings

 

$

32,107 

 

$

30,714 

 

$

33,636 

 

$

2,922 

Performance Colors and Glass

 

 

31,662 

 

 

31,437 

 

 

32,282 

 

 

845 

Pigments, Powders and Oxides

 

 

13,179 

 

 

13,186 

 

 

23,178 

 

 

9,992 

Other costs of sales

 

 

(204)

 

 

(204)

 

 

(115)

 

 

89 

Total adjusted gross profit(2)

 

$

76,744 

 

$

75,133 

 

$

88,981 

 

$

13,848 



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted selling, general and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

Strategic services

 

$

27,319 

 

$

26,998 

 

$

29,385 

 

$

2,387 

Functional services

 

 

15,842 

 

 

15,533 

 

 

18,510 

 

 

2,977 

Incentive compensation

 

 

940 

 

 

917 

 

 

2,153 

 

 

1,236 

Stock-based compensation

 

 

(529)

 

 

(529)

 

 

1,442 

 

 

1,971 

Total adjusted selling, general and administrative expenses(3)

 

$

43,572 

 

$

42,919 

 

$

51,490 

 

$

8,571 



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating profit

 

$

33,172 

 

$

32,214 

 

$

37,491 

 

$

5,277 

Adjusted operating profit as a % of net sales

 

 

11.9% 

 

 

11.8% 

 

 

13.0% 

 

 

 





(1)

Reflects the remeasurement of 2015 reported and adjusted local currency results using 2016 exchange rates, resulting in constant currency comparative figures to 2016 reported and adjusted results.  See table 5 for non-GAAP adjustments applicable to the three-month comparative periods, respectively.

(2)

Refer to table 7 for the reconciliation of gross profit to adjusted gross profit for the three months ended September 30, 2016 and 2015, respectively.

(3)

Refer to table 5 for the reconciliation of SG&A expenses to adjusted SG&A expenses for the three months ended September 30, 2016 and 2015, respectively.



It should be noted that the adjusted 2015 results is a financial measure 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.   Adjusted 2015 results are remeasured using the respective 2016 exchange rates.  We believe this data provides investors with additional information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance.









 

14

 

 

 


 

 

 

 

 









Table 9

Ferro Corporation and Subsidiaries

Supplemental Information

Constant Currency Schedule of Adjusted Operating Profit (unaudited)







 

 

 

 

 

 

 

 

 

 

 

 



 

Nine Months Ended

(Dollars in thousands)

 

September 30,



 

2015

 

Adjusted 2015(1)

 

2016

 

2016 vs  Adjusted 2015

Segment net sales

 

 

 

 

 

 

 

 

 

 

 

 

Performance Coatings

 

$

404,991 

 

$

376,671 

 

$

399,166 

 

$

22,495 

Performance Colors and Glass

 

 

290,361 

 

 

286,475 

 

 

276,896 

 

 

(9,579)

Pigments, Powders and Oxides

 

 

114,999 

 

 

114,509 

 

 

187,893 

 

 

73,384 

Total segment net sales

 

$

810,351 

 

$

777,655 

 

$

863,955 

 

$

86,300 



 

 

 

 

 

 

 

 

 

 

 

 

Segment adjusted gross profit

 

 

 

 

 

 

 

 

 

 

 

 

Performance Coatings

 

$

98,764 

 

$

93,082 

 

$

104,985 

 

$

11,903 

Performance Colors and Glass

 

 

99,540 

 

 

98,272 

 

 

100,825 

 

 

2,553 

Pigments, Powders and Oxides

 

 

30,325 

 

 

30,225 

 

 

65,868 

 

 

35,643 

Other costs of sales

 

 

(856)

 

 

(856)

 

 

(95)

 

 

761 

Total adjusted gross profit(2)

 

$

227,773 

 

$

220,723 

 

$

271,583 

 

$

50,860 



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted selling, general and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

Strategic services

 

$

79,301 

 

$

77,563 

 

$

86,801 

 

$

9,238 

Functional services

 

 

49,910 

 

 

48,447 

 

 

56,387 

 

 

7,940 

Incentive compensation

 

 

2,664 

 

 

2,517 

 

 

7,299 

 

 

4,782 

Stock-based compensation

 

 

7,451 

 

 

7,451 

 

 

5,279 

 

 

(2,172)

Total adjusted selling, general and administrative expenses(3)

 

$

139,326 

 

$

135,978 

 

$

155,766 

 

$

19,788 



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating profit

 

$

88,447 

 

$

84,745 

 

$

115,817 

 

$

31,072 

Adjusted operating profit as a % of net sales

 

 

10.9% 

 

 

10.9% 

 

 

13.4% 

 

 

 





(1)

Reflects the remeasurement of 2015 reported and adjusted local currency results using 2016 exchange rates, resulting in constant currency comparative figures to 2016 reported and adjusted results.  See table 6 for non-GAAP adjustments applicable to the nine-month comparative periods, respectively.

(2)

Refer to table 7 for the reconciliation of gross profit to adjusted gross profit for the nine months ended September 30, 2016 and 2015, respectively.

(3)

Refer to table 6 for the reconciliation of SG&A expenses to adjusted SG&A expenses for the nine months ended September 30, 2016 and 2015, respectively.



It should be noted that the adjusted 2015 results is a financial measure 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.   Adjusted 2015 results are remeasured using the respective 2016 exchange rates.  We believe this data provides investors with additional information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance.



 

15

 

 

 


 

 

 

 

 











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,



 

2016

 

2015

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income attributable to Ferro Corporation common shareholders

 

$

(8,884)

 

 

$

(4,059)

 

 

$

119 

 

 

$

13,510 

 

Net income (loss) attributable to noncontrolling interests

 

 

210 

 

 

 

498 

 

 

 

589 

 

 

 

(1,271)

 

Loss from discontinued operations, net of income taxes

 

 

29,222 

 

 

 

19,086 

 

 

 

64,464 

 

 

 

28,688 

 

Restructuring and impairment charges

 

 

26 

 

 

 

3,844 

 

 

 

1,694 

 

 

 

5,469 

 

Other expense, net

 

 

1,358 

 

 

 

1,573 

 

 

 

374 

 

 

 

6,272 

 

Interest expense

 

 

5,304 

 

 

 

3,877 

 

 

 

15,579 

 

 

 

10,137 

 

Income tax expense

 

 

6,157 

 

 

 

3,792 

 

 

 

22,659 

 

 

 

11,930 

 

Depreciation and amortization

 

 

12,017 

 

 

 

16,145 

 

 

 

34,590 

 

 

 

32,877 

 

Less: interest amortization expense and other

 

 

(347)

 

 

 

(289)

 

 

 

(991)

 

 

 

(875)

 

Cost of sales adjustments(1)

 

 

 -

 

 

 

(284)

 

 

 

 -

 

 

 

2,470 

 

SG&A adjustments(1)

 

 

4,098 

 

 

 

4,845 

 

 

 

10,339 

 

 

 

11,242 

 

Adjusted EBITDA

 

$

49,161 

 

 

$

49,028 

 

 

$

149,416 

 

 

$

120,449 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

288,527 

 

 

$

279,365 

 

 

$

863,955 

 

 

$

810,351 

 

Adjusted EBITDA as a % of net sales

 

 

17.0 

%

 

 

17.5 

%

 

 

17.3 

%

 

 

14.9 

%





(1)

For details on Non-GAAP adjustments, refer to table 5 and table 6 for the reconciliation of cost of sales to adjusted cost of sales and SG&A to adjusted SG&A for the three and nine months ended September 30, 2016 and 2015, 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). 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.    Adjusted EBITDA is net income attributable to Ferro Corporation common shareholders before the effects of net income (loss) attributable to noncontrolling interest, discontinued operations, restructuring and impairment charges, other (income) expense, net, interest expense, income tax expense, depreciation and amortization, non-GAAP adjustments to cost of sales and non-GAAP adjustments to SG&A.  We believe this data provides investors with additional information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance.





























 

16

 

 

 


 

 

 

 

 



Table 11

Ferro Corporation and Subsidiaries

Supplemental Information

Return on Invested Capital

For the Rolling Twelve Months Ended (unaudited)







 

 

 

 

 

 



 

 

 

 

 

 

(Dollars in thousands)

 

September 30,

 

December 31,



 

2016

 

2015



 

 

 

 

 

 

Gross profit

 

$

347,960 

 

$

301,680 

Selling, general and administrative expenses

 

 

232,436 

 

 

216,899 

Total operating profit

 

 

115,524 

 

 

84,781 

Non-GAAP adjustments1

 

 

26,193 

 

 

29,539 

Adjusted operating profit before tax

 

 

141,717 

 

 

114,320 

Less: Tax expense2

 

 

(36,846)

 

 

(29,723)

Net adjusted operating profit after tax

 

$

104,871 

 

$

84,597 



 

 

 

 

 

 

Recent acquisitions3 NOPAT gain

 

 

23,554 

 

 

11,083 

Net adjusted operating profit after tax excluding recent acquisitions

 

$

81,316 

 

$

73,514 



 

 

 

 

 

 

Equity

 

 

316,164 

 

 

324,281 

Equity - discontinued operations

 

 

 -

 

 

(30,744)

Debt

 

 

487,321 

 

 

473,554 

Off balance sheet precious metal leases

 

 

26,790 

 

 

20,464 

Postretirement and pension liabilities

 

 

147,682 

 

 

148,249 

Environmental liabilities

 

 

15,667 

 

 

13,824 

Release of valuation allowance

 

 

 -

 

 

(63,289)

Cash

 

 

(40,556)

 

 

(58,380)

Invested capital

 

$

953,068 

 

$

827,959 



 

 

 

 

 

 

Return on invested capital

 

 

11.0% 

 

 

10.2% 



 

 

 

 

 

 

Less: recent acquisitions invested capital

 

 

239,368 

 

 

292,543 

Invested capital excluding recent acquisitions

 

$

713,700 

 

$

535,416 



 

 

 

 

 

 

Return on invested capital excluding recent acquisitions

 

 

11.4% 

 

 

13.7% 



 

 

 

 

 

 



(1)

Primarily includes adjustments for the annual remeasurement of our pension and other postretirement benefit plans, certain business development activities, currency-related items in Venezuela and costs associated with certain reorganization projects.

(2)

Operating profit is tax effected at 26.0%, as this represents a normalized tax rate reflecting our current mix of business.  This tax rate deviates from our full year 2016 estimate and 2015 due to certain discrete items that would not be considered normalized, as well as certain tax planning opportunities to be implemented.    

(3)

For the rolling twelve months ended September 30, 2016, the recent acquisitions  include Nubiola, Al Salomi, Ferer, Pinturas and Delta Performance Products.  For the rolling twelve months ended December 31, 2015, the recent acquisitions include Vetriceramici, Nubiola and Al Salomi.    Acquisitions are removed from being included in the recent acquisitions line item the first quarter after the operations of the acquisitions are included in the Company for a full year.



It should be noted that net adjusted operating profit after tax 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). 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.    Net adjusted operating profit after tax is operating profit before the effects of discontinued operations, non-GAAP adjustments to cost of sales and non-GAAP adjustments to SG&A tax effected.  We believe this data provides investors with additional information on the underlying operations and trends 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.



 

17

 

 

 


 

 

 

 

 

Table 12

Ferro Corporation and Subsidiaries

Supplemental Information

Change in Net Debt (unaudited)









 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 

Nine Months Ended

 



 

September 30, 2016

 

September 30, 2015

 

September 30, 2016

 

September 30, 2015

 

Beginning of period

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total debt

 

$

495,887 

 

$

408,657 

(1)

$

473,554 

 

$

306,667 

(1)

  Cash

 

 

49,416 

 

 

211,413 

 

 

58,380 

 

 

140,500 

 

  Net Debt

 

 

446,471 

 

 

197,244 

 

 

415,174 

 

 

166,167 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

End of period

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total debt

 

 

487,321 

 

 

421,544 

(1)

 

487,321 

 

 

421,544 

(1)

  Cash

 

 

40,556 

 

 

69,493 

 

 

40,556 

 

 

69,493 

 

  Net Debt

 

 

446,765 

 

 

352,051 

 

 

446,765 

 

 

352,051 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Period change in net debt

 

$

(294)

 

$

(154,807)

 

$

(31,591)

 

$

(185,884)

 







(1)

Reflects adjustment for debt issuance costs for term loan that are now presented in the balance sheet as a reduction of the related debt liability rather than an asset. This change was due to ASU 2015-03 which was adopted by the Company as of December 31, 2015.  The adoption resulted in the reclassification of unamortized debt issuance costs related to the term loan from other non-current assets to a reduction in long-term debt, less current portion of $5.3 million as of December 31, 2014, $5.0 million as of June 30, 2015 and $4.7 million as of September 30, 2015.



























































 

18

 

 

 


 

 

 

 

 



Table 13

Ferro Corporation and Subsidiaries

Supplemental Information

Adjusted Free Cash Flow from Continuing Operations (unaudited)











 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 

Nine Months Ended



 

September 30, 2016

 

September 30, 2015

 

September 30, 2016

 

September 30, 2015



 

As Adjusted



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA(1)

 

$

49,161 

 

$

49,028 

 

$

149,416 

 

$

120,449 

Capital expenditures

 

 

(4,074)

 

 

(5,899)

 

 

(17,296)

 

 

(14,127)

Working capital

 

 

(10,775)

 

 

5,062 

 

 

(62,292)

 

 

(21,284)

Cash income taxes

 

 

(5,497)

 

 

(8,022)

 

 

(12,929)

 

 

(17,504)

Cash interest

 

 

(5,749)

 

 

(4,096)

 

 

(15,032)

 

 

(11,141)

Pension

 

 

(423)

 

 

(1,080)

 

 

(2,921)

 

 

(2,824)

Incentive compensation payments

 

 

 -

 

 

 -

 

 

(8,802)

 

 

(14,584)

Other

 

 

2,434 

 

 

(1,913)

 

 

4,992 

 

 

(2,907)

Free Cash Flow from Continuing Operations

 

$

25,077 

 

$

33,080 

 

$

35,136 

 

$

36,078 



 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations

 

 

(16,805)

 

 

(10,235)

 

 

(32,534)

 

 

(28,372)

Restructuring/Other

 

 

(129)

 

 

(4,324)

 

 

(2,205)

 

 

(8,881)

(Outflows) from M&A activity

 

 

(8,437)

 

 

(166,330)

 

 

(20,559)

 

 

(177,711)

Stock repurchase

 

 

 -

 

 

(6,998)

 

 

(11,429)

 

 

(6,998)



 

 

 

 

 

 

 

 

 

 

 

 

Change in Net Debt

 

$

(294)

 

$

(154,807)

 

$

(31,591)

 

$

(185,884)



(1)

See table 10 for the reconciliation of net income attributable to Ferro Corporation common shareholders to adjusted EBITDA.



It should be noted that adjusted EBITDA and free cash flow from continuing operations 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.    Adjusted EBITDA is net income before the effects of income (loss) attributable to noncontrolling interest, discontinued operations, restructuring and impairment charges, other (income) expense net, interest expense, income tax expense, depreciation and amortization, non-GAAP adjustments to cost of sales, and non-GAAP adjustments to SG&A. Free cash flow from Continuing Operations is adjusted EBITDA less capital expenditures, working capital, cash income taxes, cash interest, pension contributions, incentive compensation payments, and other continuing operating cash items. We believe this data provides investors with additional information on the underlying operations and trends 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.

















 

19

 

 

 




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

You May Also Be Interested In





Related Categories

SEC Filings