Close

Form 8-K FERRO CORP For: Aug 04

August 4, 2020 4:53 PM EDT



Picture 30

FERRO REPORTS RESILIENT SECOND QUARTER 2020 PERFORMANCE

Innovation and optimization drive year-over-year Gross Profit Margin expansion



Second Quarter Continuing Operations*  

 

  Year to Date Continuing Operations*



Net Sales declined 21.5% to $204.8M, or 19.6% on a constant currency basis

 

Net Sales declined 12.8% to $457.1M, or 10.9% on a constant currency basis 

   

Gross Profit declined 19.4% to $63.7M, Gross Profit Margin improved 80 bps to 31.1%

 

Gross Profit declined 8.0% to $144.5M, Gross Profit Margin improved 170 bps to 31.6%

   

Adjusted Gross Profit Margin improved 30 bps to 32.1%

 

Adjusted Gross Profit Margin improved 130 bps to 32.3%

   

GAAP diluted EPS of $(0.03), Adjusted diluted EPS of $0.12

 

GAAP diluted EPS of $0.16, Adjusted diluted EPS of $0.37

 

Net Loss1 declined 151.0% to $5.5M, Adjusted EBITDA declined 29.5% to $30.9M

 

Net Income1 declined 56.8% to $10.6M, Adjusted EBITDA declined 8.5% to $71.6M

 

Adjusted EBITDA Margin declined to 15.1%

 

Adjusted EBITDA Margin improved 80 bps to 15.7%



 

 

 

 

 

 

 

 

*Comparative information is relative to prior-year second quarter and prior-year to June 30 for Continuing Operations

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

 



Picture 29

Ferro demonstrated the resilience of its portfolio in the second quarter, increasing gross profit margins despite the challenging macro-economic circumstances.  The breadth of our product lines mitigated the impact of weakness in certain sectors, as many of our products serve critical industries that continued to operate during the quarter. Adjusted Gross Profit Margin improved to 32.1 percent, even with sales volumes down 20 percent. Our business proposition of high-margin, essential products, supplemented by innovation and optimization initiatives showed its potential.

 

Our second quarter performance, although down from last year, was in line with our expectations and, as we moved through the quarter, established what we see as a trend of meaningful improvement from the macro-economic low point. Order patterns in the later part of the quarter showed our customers beginning to have more visibility into their business needs for the second half of 2020, and we now expect the third quarter to track in the same favorable direction that we experienced coming out of the second quarter.  In addition, based on what we have seen so far, we are cautiously optimistic that this positive momentum will continue into the fourth quarter. Although the timing and strength of an economic recovery are unknown, we see signs that our continuing operations will produce sequential quarterly improvement.  However, visibility through the second half of the year remains somewhat clouded to publish a guidance range for the remainder of the year.

 

Ferro’s associates around the globe remain committed to delivering our essential products and services to critical industries, even as they manage through the challenges presented by the COVID-19 pandemic.  They also are advancing on our strategic priorities of innovation and optimization and the sale of our Tile Coatings Systems business, which we continue to expect to complete in the second half of 2020. I am proud of their dedication and professionalism and we continue to make their health and safety a top priority.

 

Peter Thomas
Chairman, President and CEO, Ferro Corporation

 



 



Picture 28







 

 

 

 

 

 

 

 


 

Picture 27



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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Sales and Gross Profits

Q2 2020

% Change

2020 YTD

% Change

Net Sales

$

204,801

 

-21.5%

$

457,127

 

-12.8%

Net Sales (constant currency)

 

204,801

 

-19.6%

 

457,127

 

-10.9%

Gross Profit (GAAP)

 

63,744

 

-19.4%

 

144,482

 

-8.0%

Gross Profit Margin

 

31.1%

 

80 bps

 

31.6%

 

170 bps

Adjusted Gross Profit (constant currency)

 

65,676

 

-19.0%

 

147,592

 

-7.1%

Adjusted Gross Profit Margin

 

32.1%

 

30 bps

 

32.3%

 

130 bps

 

 

 

 

 

 

 

 

 

Net Income/(Loss), EBITDA and EPS

Q2 2020

% Change

2020 YTD

% Change

Net Income/(Loss) 1

$

(5,540)

 

-151.0%

$

10,583

 

-56.8%

Adjusted EBITDA

 

30,896

 

-29.5%

 

71,619

 

-8.5%

Adjusted EBITDA Margin

 

15.1%

 

(170) bps

 

15.7%

 

80 bps

GAAP diluted EPS

$

(0.03)

 

-123.1%

$

0.16

 

-30.4%

Adjusted EPS

 

0.12

 

-47.8%

 

0.37

 

-2.6%



*Comparative information is relative to prior-year second quarter and prior-year to June 30 for Continuing Operations.

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







Second Quarter 2020 Highlights

 

 

 

 

 

 

 

 



Net sales in the second quarter of 2020 declined 21.5% to $204.8 million and declined 19.6% on a constant currency basis.  The decrease in the quarter was due primarily to impacts of COVID-19, which caused demand softness in many of Ferro’s end markets. Demand in the electronics material business generated double digit sales growth.  For the quarter, gross profit declined 19.4% to $63.7 million and declined 19.0% to $65.7 million on a constant currency basis compared to the prior year quarter.  Gross Profit Margin in the second quarter of 2020 increased 80 basis points to 31.1%.  Adjusted Gross Profit Margin increased 30 basis points to 32.1%.  The improvement in Gross Profit Margin was primarily due to lower raw material costs, improved mix, and price stability.



Second quarter GAAP diluted EPS was a loss of $0.03. Adjusted diluted EPS for the second quarter was $0.12. There was a Net Loss1 of $5.5 million for the second quarter, and Adjusted EBITDA declined 29.5% to $30.9 million. 



1 Note: Net (Loss) attributable to Ferro Corporation common shareholders.






















 

Picture 26









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

 

 

 

 

 

 

 

 

 

 

 

 

Picture 25

 

Functional Coatings

Q2 2020

% Change

2020 YTD

% Change

 

Net Sales

$

131,672

 

-19.6%

$

287,107

 

-13.2%

 

Net Sales (Constant Currency)

 

131,672

 

-17.3%

 

287,107

 

-11.0%

 

Gross Profit (GAAP)

 

36,119

 

-26.7%

 

83,936

 

-13.9%

 

Gross Profit Margin

 

27.4%

 

(270) bps

 

29.2%

 

(30) bps

 

Adjusted Gross Profit (Constant Currency)

 

37,847

 

-23.6%

 

86,722

 

-10.6%

 

Adj. Gross Profit Margin (Constant Currency)

 

28.7%

 

(240) bps

 

30.2%

 

10 bps

 

 

 

 

 

 

 

 

 

 

 

Picture 24

 

Color Solutions

Q2 2020

% Change

2020 YTD

% Change

 

Net Sales

$

73,129

 

-24.8%

$

170,020

 

-12.2%

 

Net Sales (Constant Currency)

 

73,129

 

-23.4%

 

170,020

 

-10.7%

 

Gross Profit (GAAP)

 

26,985

 

-9.1%

 

60,772

 

4.6%

 

Gross Profit Margin

 

36.9%

 

640 bps

 

35.7%

 

570 bps

 

Adjusted Gross Profit (Constant Currency)

 

26,985

 

-11.2%

 

60,795

 

2.1%

 

Adj. Gross Profit Margin (Constant Currency)

 

36.9%

 

510  bps

 

35.8%

 

450 bps



*Comparative information is relative to prior-year second quarter and prior-year to June 30 for Continuing Operations.















 

 

 

 

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.
















 

Picture 23





Conference Call

Ferro will conduct an investor teleconference at 8:00 a.m. EDT Wednesday August 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 800-735-5968 within the U.S. or +1 212-231-2904 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 August 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 21966876).

• 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 22



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:

·

other 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 margins 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 21



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.









Ferro Corporation

Investor & Media Contact:

Kevin Cornelius Grant, 216.875.5451

Director of Investor Relations and Corporate Communications

[email protected]
















 

Table 1

Ferro Corporation and Subsidiaries

Condensed Consolidated Statements of Operations (unaudited)









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(In thousands, except per share amounts)

 

Three Months Ended

 

Six Months Ended



 

June 30,

 

June 30,



 

2020

 

2019

 

2020

 

2019



 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

204,801 

 

$

260,958 

 

$

457,127 

 

$

524,340 

Cost of sales

 

 

141,057 

 

 

181,828 

 

 

312,645 

 

 

367,351 

Gross profit

 

 

63,744 

 

 

79,130 

 

 

144,482 

 

 

156,989 

Selling, general and administrative expenses

 

 

50,541 

 

 

53,249 

 

 

106,587 

 

 

110,180 

Restructuring and impairment charges

 

 

8,619 

 

 

4,057 

 

 

9,784 

 

 

5,797 

Other expense (income):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

6,177 

 

 

6,281 

 

 

11,707 

 

 

12,576 

Interest earned

 

 

(307)

 

 

(832)

 

 

(561)

 

 

(1,643)

Foreign currency losses (gains), net

 

 

1,143 

 

 

2,043 

 

 

(172)

 

 

4,007 

Miscellaneous expense (income), net

 

 

(703)

 

 

318 

 

 

(2,166)

 

 

364 

Income (loss) before income taxes

 

 

(1,726)

 

 

14,014 

 

 

19,303 

 

 

25,708 

Income tax expense

 

 

200 

 

 

2,653 

 

 

5,317 

 

 

5,546 

Income (loss) from continuing operations

 

 

(1,926)

 

 

11,361 

 

 

13,986 

 

 

20,162 

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

 

 

(3,238)

 

 

(252)

 

 

(3,017)

 

 

4,825 

Net income (loss)

 

 

(5,164)

 

 

11,109 

 

 

10,969 

 

 

24,987 

Less: Net income attributable to noncontrolling interests

 

 

376 

 

 

238 

 

 

386 

 

 

512 

Net income (loss) attributable to Ferro Corporation common shareholders

 

$

(5,540)

 

$

10,871 

 

$

10,583 

 

$

24,475 

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

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss):

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

 

(0.03)

 

 

0.13 

 

 

0.17 

 

 

0.24 

Discontinued operations

 

 

(0.04)

 

 

 -

 

 

(0.04)

 

 

0.06 



 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss):

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

 

(0.03)

 

 

0.13 

 

 

0.16 

 

 

0.23 

Discontinued operations

 

 

(0.04)

 

 

 -

 

 

(0.04)

 

 

0.06 



 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average basic shares

 

 

82,246 

 

 

81,932 

 

 

82,171 

 

 

82,206 

Weighted-average diluted shares

 

 

82,927 

 

 

82,678 

 

 

83,279 

 

 

83,055 

End-of-period basic shares

 

 

82,251 

 

 

81,933 

 

 

82,251 

 

 

81,933 




 

Table 2

Ferro Corporation and Subsidiaries

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









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 

Six Months Ended



 

June 30,

 

June 30,



 

2020

 

2019

 

2020

 

2019

Segment Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

Functional Coatings

 

$

131,672 

 

$

163,692 

 

$

287,107 

 

$

330,718 

Color Solutions

 

 

73,129 

 

 

97,266 

 

 

170,020 

 

 

193,622 

Total segment net sales

 

$

204,801 

 

$

260,958 

 

$

457,127 

 

$

524,340 



 

 

 

 

 

 

 

 

 

 

 

 

Segment Gross Profit

 

 

 

 

 

 

 

 

 

 

 

 

Functional Coatings

 

$

36,119 

 

$

49,307 

 

$

83,936 

 

$

97,537 

Color Solutions

 

 

26,985 

 

 

29,702 

 

 

60,772 

 

 

58,098 

Other costs of sales

 

 

640 

 

 

121 

 

 

(226)

 

 

1,354 

Total gross profit

 

$

63,744 

 

$

79,130 

 

$

144,482 

 

$

156,989 



 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

Strategic services

 

$

21,495 

 

$

26,588 

 

$

47,111 

 

$

54,847 

Functional services

 

 

24,892 

 

 

23,870 

 

 

50,443 

 

 

48,485 

Incentive compensation

 

 

1,971 

 

 

(85)

 

 

4,091 

 

 

1,203 

Stock-based compensation

 

 

2,183 

 

 

2,876 

 

 

4,942 

 

 

5,645 

Total selling, general and administrative expenses

 

$

50,541 

 

$

53,249 

 

$

106,587 

 

$

110,180 



 

 

 

 

 

 

 

 

 

 

 

 



 


 

Table 3

Ferro Corporation and Subsidiaries

Condensed Consolidated Balance Sheets (unaudited)









 

 

 

 

 

 



 

 

 

 

 

 

(Dollars in thousands)

 

June 30,

 

December 31,



 

2020

 

2019

ASSETS

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

62,031 

 

$

96,202 

Accounts receivable, net

 

 

133,349 

 

 

139,333 

Inventories

 

 

290,659 

 

 

264,476 

Other receivables

 

 

71,913 

 

 

69,365 

Other current assets

 

 

19,072 

 

 

22,373 

Current assets held-for-sale

 

 

279,576 

 

 

291,420 

Total current assets

 

 

856,600 

 

 

883,169 

Other assets

 

 

 

 

 

 

Property, plant and equipment, net

 

 

296,290 

 

 

302,672 

Goodwill

 

 

171,545 

 

 

172,209 

Intangible assets, net

 

 

122,024 

 

 

127,815 

Deferred income taxes

 

 

101,114 

 

 

98,714 

Operating leased assets

 

 

15,042 

 

 

20,088 

Other non-current assets

 

 

75,211 

 

 

72,023 

Non-current assets held-for-sale

 

 

157,389 

 

 

157,931 

Total assets

 

$

1,795,215 

 

$

1,834,621 



 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Loans payable and current portion of long-term debt

 

$

20,379 

 

$

8,703 

Accounts payable

 

 

117,856 

 

 

138,799 

Accrued payrolls

 

 

27,799 

 

 

27,447 

Accrued expenses and other current liabilities

 

 

76,685 

 

 

73,016 

Current liabilities held-for-sale

 

 

103,466 

 

 

133,780 

Total current liabilities

 

 

346,185 

 

 

381,745 

Other liabilities

 

 

 

 

 

 

Long-term debt, less current portion

 

 

810,793 

 

 

798,862 

Postretirement and pension liabilities

 

 

168,643 

 

 

174,021 

Operating leased non-current liabilities

 

 

9,716 

 

 

14,474 

Other non-current liabilities

 

 

60,037 

 

 

56,976 

Non-current liabilities held-for-sale

 

 

39,186 

 

 

38,341 

Total liabilities

 

 

1,434,560 

 

 

1,464,419 

Equity

 

 

 

 

 

 

Total Ferro Corporation shareholders’ equity

 

 

350,573 

 

 

360,376 

Noncontrolling interests

 

 

10,082 

 

 

9,826 

Total liabilities and equity

 

$

1,795,215 

 

$

1,834,621 



 


 

Table 4

Ferro Corporation and Subsidiaries

Condensed Consolidated Statements of Cash Flows (unaudited)









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 

Six Months Ended



 

June 30,

 

June 30,



 

2020

 

2019

 

2020

 

2019

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

(5,164)

 

$

11,109 

 

$

10,969 

 

$

24,987 

Loss on sale of assets

 

 

19 

 

 

(1,383)

 

 

506 

 

 

(1,219)

Depreciation and amortization

 

 

10,403 

 

 

14,086 

 

 

20,854 

 

 

28,350 

Interest amortization

 

 

866 

 

 

912 

 

 

1,795 

 

 

1,812 

Restructuring and impairment

 

 

6,609 

 

 

6,579 

 

 

6,916 

 

 

6,758 

Accounts receivable

 

 

(476)

 

 

(27,097)

 

 

(51,017)

 

 

(70,830)

Inventories

 

 

(23,474)

 

 

(2,449)

 

 

(34,771)

 

 

(15,101)

Accounts payable

 

 

(5,438)

 

 

(14,792)

 

 

(45,089)

 

 

(58,472)

Other current assets and liabilities, net

 

 

(16,780)

 

 

274 

 

 

(1,646)

 

 

(545)

Other adjustments, net

 

 

409 

 

 

1,339 

 

 

(13,078)

 

 

5,311 

Net cash used in operating activities

 

 

(33,026)

 

 

(11,422)

 

 

(104,561)

 

 

(78,949)

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(6,666)

 

 

(14,308)

 

 

(14,982)

 

 

(37,634)

Collections of financing receivables

 

 

33,753 

 

 

21,085 

 

 

62,580 

 

 

41,271 

Business acquisitions, net of cash acquired

 

 

 -

 

 

 -

 

 

 -

 

 

(251)

Other investing activities

 

 

33 

 

 

1,898 

 

 

778 

 

 

1,898 

Net cash provided by investing activities

 

 

27,120 

 

 

8,675 

 

 

48,376 

 

 

5,284 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

Net borrowings under loans payable

 

 

11,283 

 

 

7,495 

 

 

11,420 

 

 

7,528 

Principal payments on term loan facility - Amended Credit Facility

 

 

(2,050)

 

 

(2,050)

 

 

(4,100)

 

 

(4,100)

Proceeds from revolving credit facility - Amended Credit Facility

 

 

180,000 

 

 

61,246 

 

 

360,000 

 

 

165,420 

Principal payments on revolving credit facility - Amended Credit Facility

 

 

(163,383)

 

 

(70,077)

 

 

(343,383)

 

 

(122,943)

Purchase of treasury stock

 

 

 -

 

 

 -

 

 

 -

 

 

(25,000)

Other financing activities

 

 

(1,634)

 

 

(154)

 

 

(1,418)

 

 

(568)

Net cash provided by (used in) financing activities

 

 

24,216 

 

 

(3,540)

 

 

22,519 

 

 

20,337 

Effect of exchange rate changes on cash and cash equivalents

 

 

703 

 

 

(39)

 

 

(505)

 

 

338 

Increase (decrease) in cash and cash equivalents

 

 

19,013 

 

 

(6,326)

 

 

(34,171)

 

 

(52,990)

Cash and cash equivalents at beginning of period

 

 

51,218 

 

 

57,637 

 

 

104,402 

 

 

104,301 

Cash and cash equivalents at end of period

 

 

70,231 

 

 

51,311 

 

 

70,231 

 

 

51,311 

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

 

$

62,031 

 

$

43,111 

 

$

62,031 

 

$

43,111 



 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

$

8,883 

 

$

8,725 

 

$

16,736 

 

$

16,957 

Income taxes

 

$

3,291 

 

$

4,311 

 

$

7,722 

 

$

8,251 



 


 

Table 5

Ferro Corporation and Subsidiaries

Supplemental Information

Reconciliation of Reported Income to Adjusted Income

For the Three Months Ended June 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 expense6

 

 

Net income attributable to common shareholders

 

 

Diluted earnings per share



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

2020



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

141,057 

 

$

50,541 

 

$

8,619 

 

$

6,310 

 

$

200 

 

$

(2,302)

 

$

(0.03)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(8,619)

 

 

 -

 

 

 -

 

 

8,619 

 

 

0.10 

Acquisition related costs1

 

 

 -

 

 

(534)

 

 

 -

 

 

 -

 

 

 -

 

 

534 

 

 

0.01 

Costs related to optimization projects3

 

 

(1,932)

 

 

(3,307)

 

 

 -

 

 

 -

 

 

 -

 

 

5,239 

 

 

0.06 

Costs related to divested businesses and assets

 

 

 -

 

 

(1,517)

 

 

 -

 

 

(52)

 

 

 -

 

 

1,569 

 

 

0.02 

Tax on adjustments

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

4,031 

 

 

(4,031)

 

 

(0.05)

Total adjustments7

 

 

(1,932)

 

 

(5,358)

 

 

(8,619)

 

 

(52)

 

 

4,031 

 

 

11,930 

 

 

0.14 

As adjusted

 

$

139,125 

 

$

45,183 

 

$

 -

 

$

6,258 

 

$

4,231 

 

$

9,628 

 

$

0.12 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

2019



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

181,828 

 

$

53,249 

 

$

4,057 

 

$

7,810 

 

$

2,653 

 

$

11,123 

 

$

0.13 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(4,057)

 

 

 -

 

 

 -

 

 

4,057 

 

 

0.05 

Acquisition related costs2

 

 

(321)

 

 

(760)

 

 

 -

 

 

(768)

 

 

 -

 

 

1,849 

 

 

0.02 

Costs related to optimization projects4

 

 

(3,322)

 

 

(2,688)

 

 

 -

 

 

 -

 

 

 -

 

 

6,010 

 

 

0.07 

Costs related to divested businesses and assets

 

 

 -

 

 

(475)

 

 

 -

 

 

(67)

 

 

 -

 

 

542 

 

 

0.01 

     Other5

 

 

 -

 

 

 -

 

 

 -

 

 

1,237 

 

 

 -

 

 

(1,237)

 

 

(0.01)

Tax on adjustments

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

2,994 

 

 

(2,994)

 

 

(0.04)

Total adjustments7

 

 

(3,643)

 

 

(3,923)

 

 

(4,057)

 

 

402 

 

 

2,994 

 

 

8,227 

 

 

0.10 

As adjusted

 

$

178,185 

 

$

49,326 

 

$

 -

 

$

8,212 

 

$

5,647 

 

$

19,350 

 

I was l

0.23 



(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. The adjustments to “Other expense, net” relate to purchase price adjustments related to an acquisition that is beyond the measurement period.

(3)

Costs related to Optimization projects of $5.2 million include costs associated with our Americas manufacturing optimization initiative of $2.7 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 $2.5 million of costs relate to global optimization projects and discrete projects at our previous acquisitions.

(4)

Costs related to Optimization projects of $6.0 million include costs associated with our Americas manufacturing optimization initiative of $5.0 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.

(5)

The adjustments to “Other expense, net” relate to gains and losses on asset sales.    

(6)

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

(7)

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 Six Months Ended June 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 expense6

 

 

Net income  attributable to common shareholders

 

 

Diluted earnings per share



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

2020



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

312,645 

 

$

106,587 

 

$

9,784 

 

$

8,808 

 

$

5,317 

 

$

13,600 

 

$

0.16 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(9,784)

 

 

 -

 

 

 -

 

 

9,784 

 

 

0.12 

Acquisition related costs1

 

 

(9)

 

 

(1,070)

 

 

 -

 

 

 -

 

 

 -

 

 

1,079 

 

 

0.01 

Costs related to optimization projects3

 

 

(3,103)

 

 

(5,445)

 

 

 -

 

 

 -

 

 

 -

 

 

8,548 

 

 

0.10 

Costs related to divested businesses and assets

 

 

 -

 

 

(3,243)

 

 

 -

 

 

(107)

 

 

 -

 

 

3,350 

 

 

0.04 

Tax on adjustments

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

5,474 

 

 

(5,474)

 

 

(0.07)

Total adjustments7

 

 

(3,112)

 

 

(9,758)

 

 

(9,784)

 

 

(107)

 

 

5,474 

 

 

17,287 

 

 

0.21 

As adjusted

 

$

309,533 

 

$

96,829 

 

$

 -

 

$

8,701 

 

$

10,791 

 

$

30,887 

 

$

0.37 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

2019



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

367,351 

 

$

110,180 

 

$

5,797 

 

$

15,304 

 

$

5,546 

 

$

19,650 

 

$

0.23 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(5,797)

 

 

 -

 

 

 -

 

 

5,797 

 

 

0.07 

Acquisition related costs2

 

 

(396)

 

 

(2,441)

 

 

 -

 

 

(768)

 

 

 -

 

 

3,605 

 

 

0.04 

Costs related to optimization projects4

 

 

(4,286)

 

 

(2,635)

 

 

 -

 

 

(50)

 

 

 -

 

 

6,971 

 

 

0.08 

Costs related to divested businesses and assets

 

 

 -

 

 

(806)

 

 

 -

 

 

(139)

 

 

 -

 

 

945 

 

 

0.01 

     Other5

 

 

 -

 

 

 -

 

 

 -

 

 

1,237 

 

 

 -

 

 

(1,237)

 

 

(0.01)

Tax on adjustments

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

4,063 

 

 

(4,063)

 

 

(0.05)

Total adjustments7

 

 

(4,682)

 

 

(5,882)

 

 

(5,797)

 

 

280 

 

 

4,063 

 

 

12,018 

 

 

0.14 

As adjusted

 

$

362,669 

 

$

104,298 

 

$

 -

 

$

15,584 

 

$

9,609 

 

$

31,668 

 

$

0.38 



(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 $8.5 million includes costs associated with our Americas manufacturing optimization initiative of $5.0 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 $3.5 million of costs relate to global optimization projects and discrete projects at our previous acquisitions.

(4)

Cost related to Optimization projects of $7.0 million includes costs associated with our Americas manufacturing optimization initiative of $7.0 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 gains and losses on asset sales.

(6)

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

(7)

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

 

Six Months Ended



 

June 30,

 

June 30,



 

2020

 

2019

 

2020

 

2019



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Functional Coatings

 

$

131,672 

 

 

$

163,692 

 

 

$

287,107 

 

 

$

330,718 

 

Color Solutions

 

 

73,129 

 

 

 

97,266 

 

 

 

170,020 

 

 

 

193,622 

 

Total net sales

 

$

204,801 

 

 

$

260,958 

 

 

$

457,127 

 

 

$

524,340 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net sales

 

$

204,801 

 

 

$

260,958 

 

 

$

457,127 

 

 

$

524,340 

 

Adjusted cost of sales1

 

 

139,125 

 

 

 

178,185 

 

 

 

309,533 

 

 

 

362,669 

 

Adjusted gross profit

 

$

65,676 

 

 

$

82,773 

 

 

$

147,594 

 

 

$

161,671 

 

Adjusted gross profit percentage

 

 

32.1 

%

 

 

31.7 

%

 

 

32.3 

%

 

 

30.8 

%



(1)

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

 

June 30,



 

2019

 

Adjusted 20191

 

2020

 

2020 vs Adjusted 2019

Segment net sales

 

 

 

 

 

 

 

 

 

 

 

 

Functional Coatings

 

$

163,692 

 

$

159,124 

 

$

131,672 

 

$

(27,452)

Color Solutions

 

 

97,266 

 

 

95,494 

 

 

73,129 

 

 

(22,365)

Total segment net sales

 

$

260,958 

 

$

254,618 

 

$

204,801 

 

$

(49,817)



 

 

 

 

 

 

 

 

 

 

 

 

Segment adjusted gross profit

 

 

 

 

 

 

 

 

 

 

 

 

Functional Coatings

 

$

50,949 

 

$

49,563 

 

$

37,847 

 

$

(11,716)

Color Solutions

 

 

30,770 

 

 

30,400 

 

 

26,985 

 

 

(3,415)

Other costs of sales

 

 

1,114 

 

 

1,124 

 

 

844 

 

 

(280)

Total adjusted gross profit2

 

$

82,833 

 

$

81,087 

 

$

65,676 

 

$

(15,411)



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted selling, general and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

Strategic services

 

$

26,537 

 

$

26,011 

 

$

21,450 

 

$

(4,561)

Functional services

 

 

20,576 

 

 

20,303 

 

 

19,626 

 

 

(677)

Incentive compensation

 

 

(117)

 

 

(135)

 

 

1,927 

 

 

2,062 

Stock-based compensation

 

 

2,350 

 

 

2,350 

 

 

2,183 

 

 

(167)

Total adjusted selling, general and administrative expenses3

 

$

49,346 

 

$

48,529 

 

$

45,186 

 

$

(3,343)



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating profit

 

$

33,487 

 

$

32,558 

 

$

20,490 

 

$

(12,068)

Adjusted operating profit as a % of net sales

 

 

12.8% 

 

 

12.8% 

 

 

10.0% 

 

 

 



(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 June 30, 2020 and 2019, respectively.

(3)

Refer to Table 5 for the reconciliation of adjusted SG&A expenses for the three months ended June 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)











 

 

 

 

 

 

 

 

 

 

 

 



 

Six Months Ended

(Dollars in thousands)

 

June 30,



 

2019

 

Adjusted 20191

 

2020

 

2020 vs Adjusted 2019

Segment net sales

 

 

 

 

 

 

 

 

 

 

 

 

Functional Coatings

 

$

330,718 

 

$

322,685 

 

$

287,107 

 

$

(35,578)

Color Solutions

 

 

193,622 

 

 

190,365 

 

 

170,020 

 

 

(20,345)

Total segment net sales

 

$

524,340 

 

$

513,050 

 

$

457,127 

 

$

(55,923)



 

 

 

 

 

 

 

 

 

 

 

 

Segment adjusted gross profit

 

 

 

 

 

 

 

 

 

 

 

 

Functional Coatings

 

$

99,488 

 

$

97,043 

 

$

86,722 

 

$

(10,321)

Color Solutions

 

 

60,111 

 

 

59,551 

 

 

60,795 

 

 

1,244 

Other costs of sales

 

 

2,184 

 

 

2,200 

 

 

75 

 

 

(2,125)

Total adjusted gross profit2

 

$

161,783 

 

$

158,794 

 

$

147,592 

 

$

(11,202)



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted selling, general and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

Strategic services

 

$

54,803 

 

$

53,642 

 

$

46,821 

 

$

(6,821)

Functional services

 

 

43,238 

 

 

42,728 

 

 

40,981 

 

 

(1,747)

Incentive compensation

 

 

1,159 

 

 

1,107 

 

 

4,091 

 

 

2,984 

Stock-based compensation

 

 

5,119 

 

 

5,119 

 

 

4,942 

 

 

(177)

Total adjusted selling, general and administrative expenses3

 

$

104,319 

 

$

102,596 

 

$

96,835 

 

$

(5,761)



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating profit

 

$

57,464 

 

$

56,198 

 

$

50,757 

 

$

(5,441)

Adjusted operating profit as a % of net sales

 

 

11.0% 

 

 

11.0% 

 

 

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 six months ended June 30, 2020 and 2019, respectively.

(3)

Refer to Table 6 for the reconciliation of adjusted SG&A expenses for the six months ended June 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

 

Six Months Ended



 

June 30,

 

June 30,



 

2020

 

2019

 

2020

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Ferro Corporation common shareholders

 

$

(2,302)

 

 

$

11,123 

 

 

$

13,600 

 

 

$

19,650 

 

Net income attributable to noncontrolling interests

 

 

376 

 

 

 

238 

 

 

 

386 

 

 

 

512 

 

Restructuring and impairment charges

 

 

8,619 

 

 

 

4,057 

 

 

 

9,784 

 

 

 

5,797 

 

Other (income) expense, net

 

 

133 

 

 

 

1,529 

 

 

 

(2,899)

 

 

 

2,728 

 

Interest expense

 

 

6,177 

 

 

 

6,281 

 

 

 

11,707 

 

 

 

12,576 

 

Income tax expense

 

 

200 

 

 

 

2,653 

 

 

 

5,317 

 

 

 

5,546 

 

Depreciation and amortization

 

 

11,269 

 

 

 

11,296 

 

 

 

22,649 

 

 

 

22,734 

 

Less: interest amortization expense and other

 

 

(866)

 

 

 

(912)

 

 

 

(1,795)

 

 

 

(1,812)

 

Cost of sales adjustments1

 

 

1,932 

 

 

 

3,643 

 

 

 

3,112 

 

 

 

4,682 

 

SG&A adjustments1

 

 

5,358 

 

 

 

3,923 

 

 

 

9,758 

 

 

 

5,882 

 

Adjusted EBITDA

 

$

30,896 

 

 

$

43,831 

 

 

$

71,619 

 

 

$

78,295 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

204,801 

 

 

$

260,958 

 

 

$

457,127 

 

 

$

524,340 

 

Adjusted EBITDA as a % of net sales

 

 

15.1 

%

 

 

16.8 

%

 

 

15.7 

%

 

 

14.9 

%



(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 six months ended June 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

 

Six Months Ended

 



 

June 30,

 

June 30,

 



 

2020

 

2019

 

2020

 

2019

 

Beginning of period

 

 

 

 

 

 

 

 

 

 

 

 

 

  Gross debt

 

$

809,868 

 

$

875,189 

 

$

811,450 

 

$

826,224 

 

  Cash

 

 

43,018 

 

 

57,637 

 

 

96,202 

 

 

104,301 

 

  Debt, net of cash

 

 

766,850 

 

 

817,552 

 

 

715,248 

 

 

721,923 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

  Unamortized debt issuance costs

 

 

4,121 

 

 

4,592 

 

 

3,885 

 

 

4,827 

 

  Debt, net of cash and unamortized debt issuance costs

 

 

762,729 

 

 

812,960 

 

 

711,363 

 

 

717,096 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

End of period

 

 

 

 

 

 

 

 

 

 

 

 

 

  Gross debt

 

 

835,486 

 

 

872,184 

 

 

835,486 

 

 

872,184 

 

  Cash

 

 

62,031 

 

 

51,311 

 

 

62,031 

 

 

51,311 

 

  Debt, net of cash

 

 

773,455 

 

 

820,873 

 

 

773,455 

 

 

820,873 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

  Unamortized debt issuance costs

 

 

4,314 

 

 

4,356 

 

 

4,314 

 

 

4,356 

 

  Debt, net of cash and unamortized debt issuance costs

 

 

769,141 

 

 

816,517 

 

 

769,141 

 

 

816,517 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

  Unamortized debt issuance costs

 

 

193 

 

 

(236)

 

 

429 

 

 

(471)

 

  FX on cash

 

 

703 

 

 

(39)

 

 

(505)

 

 

338 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

(7,308)

 

$

(3,282)

 

$

(57,702)

 

$

(99,288)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

(6,412)

 

$

(3,557)

 

$

(57,778)

 

$

(99,421)

 





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 June 30,

 

Six Months Ended June 30,



 

2020

 

2019

 

2020

 

2019

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

(5,164)

 

$

11,109 

 

$

10,969 

 

$

24,987 

Loss on sale of assets

 

 

19 

 

 

(1,383)

 

 

506 

 

 

(1,219)

Depreciation and amortization

 

 

10,403 

 

 

14,086 

 

 

20,854 

 

 

28,350 

Interest amortization

 

 

866 

 

 

912 

 

 

1,795 

 

 

1,812 

Restructuring and impairment

 

 

6,609 

 

 

6,579 

 

 

6,916 

 

 

6,758 

Accounts receivable

 

 

(476)

 

 

(27,097)

 

 

(51,017)

 

 

(70,830)

Inventories

 

 

(23,474)

 

 

(2,449)

 

 

(34,771)

 

 

(15,101)

Accounts payable

 

 

(5,438)

 

 

(14,792)

 

 

(45,089)

 

 

(58,472)

Other current assets and liabilities, net

 

 

(16,780)

 

 

274 

 

 

(1,646)

 

 

(545)

Other adjustments, net

 

 

409 

 

 

1,339 

 

 

(13,078)

 

 

5,311 

Net cash used in operating activities (GAAP)

 

$

(33,026)

 

$

(11,422)

 

$

(104,561)

 

$

(78,949)

  Less: Capital Expenditures

 

 

(6,666)

 

 

(14,308)

 

 

(14,982)

 

 

(37,634)

  Plus: Cash collected for AR securitization

 

 

33,753 

 

 

21,085 

 

 

62,580 

 

 

41,271 

Adjusted Free Cash Flow (Non-GAAP)

 

 

(5,939)

 

 

(4,645)

 

 

(56,963)

 

 

(75,312)



 

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Ferro Corporation Common Shareholders

 

 

(5,540)

 

 

10,871 

 

 

10,583 

 

 

24,475 



 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

107.2% 

 

 

-42.7%

 

 

-538.3%

 

 

-307.7%

 

 

 

 

 

 

 

 

 

 

 

 

 



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.




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

You May Also Be Interested In





Related Categories

SEC Filings