Adjusted net income and adjusted earnings per share (EPS) were
Adjustments to pre-tax income totaled
Consolidated sales were
CMC's performance continued to show a significant improvement over the prior year quarter, benefiting from favorable market conditions as well as realizing permanent cost savings from restructuring initiatives. PC reported lower profitability due to higher raw material costs and selling, general and administrative costs. The results for RUPS were negatively affected by the continued demand weakness for treated crossties and deferred projects related to railroad bridge services.
Commenting on the quarter, President and CEO
First-Quarter Financial Performance
- Sales for RUPS of
$108.4 million decreased by$27.1 million , or 20.0 percent, compared to sales of$135.5 million in the prior year quarter. The sales decrease was primarily due to lower sales volumes of crossties as a result of decreased spending in the rail industry, particularly the Class I market. Also, railroad bridge services business was affected by unfavorable weather in various regions throughoutthe United States that caused project delays. Operating profit for the first quarter was$1.1 million , or 1.0 percent, compared with$9.3 million , or 6.9 percent, in the prior year quarter. Adjusted EBITDA for the first quarter was$5.4 million , or 5.0 percent, compared with$11.9 million , or 8.8 percent, in the prior year quarter. The year-over-year decline was due to lower sales volumes combined with raw material supply headwinds.
- Sales for PC of
$97.4 million increased by$0.7 million , or 1.0 percent, compared to sales of$96.7 million in the prior year quarter. The sales increase was due primarily to favorable market trends and higher volumes related toAustralasia for copper-based wood preservatives. However, most of the sales increase was offset by delays inNorth America due to inclement weather as well as higher customer development costs which are reflected as a reduction of sales. Operating profit was$5.6 million , or 5.7 percent, for the first quarter, compared with$18.6 million , or 19.2 percent, in the prior year quarter. Adjusted EBITDA was$13.8 million , or 14.2 percent, for the first quarter, compared with$22.9 million , or 23.7 percent, in the prior year quarter. The lower profitability compared to prior year was due to unfavorable sales mix, higher raw material costs related to copper and increased overhead costs.
- Sales for CMC totaling
$200.3 million increased by$85.9 million , or 75.1 percent, compared to sales of$114.4 million in the prior year quarter. Excluding a foreign currency translation benefit of$12.9 million due to a weaker dollar, sales increased by$73.0 million or 63.8 percent. The sales increase was due mainly to higher sales prices for carbon pitch, carbon black feedstock and naphthalene, with higher sales volumes for carbon pitch and coal tar chemicals. Higher sales prices for carbon pitch and carbon black feedstock inAustralasia andEurope were driven primarily by tightened supply in those regions. Operating profit was$37.2 million , or 18.6 percent, in the first quarter, compared with$0.6 million , or 0.5 percent, in the prior year quarter. Adjusted EBITDA was$47.0 million , or 23.5 percent, in the first quarter, compared with$7.3 million , or 6.4 percent, in the prior year quarter. The year-over-year improvement was due to favorable market and pricing trends, particularly inChina , partially offset by lower sales volumes inNorth America andEurope , higher raw material costs inEurope andAustralia and accelerated depreciation.
- Operating profit was
$43.3 million , or 10.7 percent, compared with$28.1 million , or 8.1 percent, in the prior year quarter. Adjusted EBITDA was$66.2 million , or 16.3 percent, compared with$41.8 million , or 12.1 percent, in the prior year quarter, due primarily to higher profitability from the CMC segment, partially offset by lower profitability for the RUPS and PC businesses. Operating profit margin and adjusted EBITDA margin are calculated as a percentage of GAAP sales.
- Net income attributable to
Koppers in the first quarter was$17.8 million compared with net income of$4.4 million in the prior year quarter. Adjusted net income was$26.2 million , compared with$14.8 million in the prior year quarter.
- In the first quarter of 2018, items excluded from adjusted EBITDA consisted of
$9.5 million of pre-tax charges, while adjusted net income and adjusted EPS for the quarter excluded$11.1 million of pre-tax charges, both of which related primarily to restructuring expenses and mark-to-market commodity hedging expenses.
- Diluted EPS was
$0.81 , compared with$0.20 per share in the prior year quarter. Adjusted EPS for the quarter was$1.18 , compared with$0.68 for the prior year period.
- Capital expenditures for the three months ending
March 31, 2018 , were$22.5 million compared with$14.9 million for the prior year period. The current year amount consists of spending on the new naphthalene unit construction at a CMC facility inStickney, Illinois , capacity expansions at PC production facilities in the U.S. and general spending to maintain the safety and efficiency of our global operations.
- On
February 28, 2018 ,Koppers acquiredM.A. Energy Resources, LLC . (MAER) for cash consideration of$66.1 million , which was funded by borrowings on the company's revolving credit facility. MAER is a vertically-integrated company that provides material recovery services for wooden railroad crossties that have been taken out of service. MAER results were included in the RUPS segment beginning on the acquisition date.
- Total debt was
$790.8 million and, net of cash and cash equivalents, net debt was$738.6 million atMarch 31, 2018 , compared with total debt of$677.0 million and net debt of$616.7 million atDecember 31 , 2017. Compared to year-end, the net debt at the end of the first quarter was higher by$121.9 million and more than half of the increase was related to the MAER acquisition, while the remainder relates primarily to working capital increases that typically occur in preparation for a seasonally stronger second quarter. AtMarch 31, 2018 , the company's net leverage ratio was 3.3 and on a pro-forma basis, was 3.2 assuming an annualized adjusted EBITDA contribution of$6 million from MAER. AtDecember 31, 2017 , the net leverage ratio was 3.1.
2018 Outlook
As previously announced on
In addition, the company anticipates capital expenditures in the range of
Commenting on the forecast, Mr. Ball said, "Overall, we are well-positioned in each of our business segments, which now also include the expected benefits from our recent acquisitions. Moving forward, we can expand our profitability through additional customer-focused strategies aimed at solving some of their most important challenges. With one quarter behind us, we are well on the way to achieving significant year-over-year top and bottom line growth. However, we will continue to closely monitor the factors related to supply and demand in our CMC business in
Mr. Ball continued, "From a strategic perspective, I am excited for this next phase in the evolution of our company as we further optimize our portfolio by adding the UIP and MAER businesses. As the only vertically-integrated utility pole and wood treatment producer in the world, this will strengthen our position as an industry leader and drive future growth and innovation."
Investor Conference Call and Webcast
Interested parties may access the live audio broadcast by dialing 877-317-6789 in
In addition, the conference call will be broadcast live online at: https://services.choruscall.com/links/koppers180503.html. (Due to the length of this URL, it may be necessary to copy and paste this hyperlink into your internet browser's URL address field.)
An audio replay will be available approximately two hours after the completion of the call at 877-344-7529 for U.S. toll free, 855-669-9658 for
About
Non-GAAP Financial Measures
This press release contains certain non-GAAP financial measures.
Although
See the attached tables for the following reconciliations of non-GAAP financial measures included in this press release: Unaudited Reconciliation of Operating Profit to EBITDA and Adjusted EBITDA; Unaudited Reconciliation of Net Income to EBITDA and Adjusted EBITDA; Unaudited Reconciliation of Net Income Attributable to
For the company's guidance, adjusted EBITDA, adjusted EBITDA margin and adjusted EPS excludes restructuring, impairment, non-cash LIFO charges, and non-cash mark-to-market commodity hedging. The forecasted amounts for these items cannot be reasonably estimated due to their nature, but may be significant. For that reason, the company is unable to provide GAAP earnings estimates at this time.
Safe Harbor Statement
Certain statements in this press release are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and may include, but are not limited to, statements about sales levels, acquisitions, restructuring, declines in the value of
Koppers Holdings Inc. Unaudited Consolidated Statement of Operations (Dollars in millions, except per share amounts) |
||||||||
Three Months Ended March 31, |
||||||||
2018 |
2017 |
|||||||
Net sales |
$ |
406.1 |
$ |
346.6 |
||||
Cost of sales (excluding items below) |
311.4 |
274.9 |
||||||
Depreciation and amortization |
11.8 |
11.2 |
||||||
Impairment and restructuring charges |
1.5 |
1.5 |
||||||
Selling, general and administrative expenses |
38.1 |
30.9 |
||||||
Operating profit |
43.3 |
28.1 |
||||||
Other income |
0.2 |
1.5 |
||||||
Interest expense |
10.5 |
10.6 |
||||||
Loss on extinguishment of debt |
0.0 |
13.3 |
||||||
Income before income taxes |
33.0 |
5.7 |
||||||
Income tax provision |
9.2 |
1.0 |
||||||
Income from continuing operations |
23.8 |
4.7 |
||||||
Loss from discontinued operations, net of tax benefit of $0.0 and $0.0 |
(0.1) |
(0.1) |
||||||
Net income |
23.7 |
4.6 |
||||||
Net income attributable to noncontrolling interests |
5.9 |
0.2 |
||||||
Net income attributable to Koppers |
$ |
17.8 |
$ |
4.4 |
||||
Earnings per common share attributable to Koppers common shareholders: |
||||||||
Basic - |
$ |
0.86 |
$ |
0.21 |
||||
Diluted - |
$ |
0.81 |
$ |
0.20 |
||||
Comprehensive income |
$ |
16.2 |
$ |
12.3 |
||||
Comprehensive income attributable to noncontrolling interests |
6.1 |
0.2 |
||||||
Comprehensive income attributable to Koppers |
$ |
10.1 |
$ |
12.1 |
||||
Weighted average shares outstanding (in thousands): |
||||||||
Basic |
20,894 |
20,722 |
||||||
Diluted |
22,158 |
21,746 |
Koppers Holdings Inc. Unaudited Consolidated Balance Sheet (Dollars in millions, except per share amounts) |
||||||||
March 31, 2018 |
December 31, 2017 |
|||||||
Assets |
||||||||
Cash and cash equivalents |
$ |
52.2 |
$ |
60.3 |
||||
Accounts receivable, net of allowance of $2.5 |
212.4 |
159.2 |
||||||
Income tax receivable |
2.0 |
1.7 |
||||||
Inventories, net |
243.2 |
236.9 |
||||||
Other current assets |
39.9 |
48.6 |
||||||
Total current assets |
549.7 |
506.7 |
||||||
Property, plant and equipment, net |
352.9 |
328.0 |
||||||
Goodwill |
222.5 |
188.2 |
||||||
Intangible assets, net |
145.1 |
129.6 |
||||||
Deferred tax assets |
21.0 |
18.4 |
||||||
Other assets |
24.8 |
29.3 |
||||||
Total assets |
$ |
1,316.0 |
$ |
1,200.2 |
||||
Liabilities |
||||||||
Accounts payable |
$ |
148.0 |
$ |
141.9 |
||||
Accrued liabilities |
109.8 |
127.9 |
||||||
Current maturities of long-term debt |
7.9 |
11.4 |
||||||
Total current liabilities |
265.7 |
281.2 |
||||||
Long-term debt |
782.9 |
665.6 |
||||||
Accrued postretirement benefits |
46.4 |
46.3 |
||||||
Deferred tax liabilities |
7.5 |
7.3 |
||||||
Other long-term liabilities |
94.9 |
94.0 |
||||||
Total liabilities |
1,197.4 |
1,094.4 |
||||||
Commitments and contingent liabilities |
||||||||
Equity |
||||||||
Senior Convertible Preferred Stock, $0.01 par value per share; 10,000,000 shares authorized; no shares issued |
0.0 |
0.0 |
||||||
Common Stock, $0.01 par value per share; 80,000,000 shares authorized; 22,901,622 and 22,384,476 shares issued |
0.2 |
0.2 |
||||||
Additional paid-in capital |
194.7 |
190.6 |
||||||
Retained earnings |
21.6 |
7.4 |
||||||
Accumulated other comprehensive loss |
(44.2) |
(40.1) |
||||||
Treasury stock, at cost, 1,785,063 and 1,606,028 shares |
(65.6) |
(58.2) |
||||||
Total Koppers shareholders' equity |
106.7 |
99.9 |
||||||
Noncontrolling interests |
11.9 |
5.9 |
||||||
Total equity |
118.6 |
105.8 |
||||||
Total liabilities and equity |
$ |
1,316.0 |
$ |
1,200.2 |
Koppers Holdings Inc. Unaudited Consolidated Statement of Cash Flows (Dollars in millions) |
||||||||
Three Months Ended March 31, |
||||||||
2018 |
2017 |
|||||||
Cash provided by (used in) operating activities: |
||||||||
Net income |
$ |
23.7 |
$ |
4.6 |
||||
Adjustments to reconcile net cash provided by (used in) operating |
||||||||
Depreciation and amortization |
11.8 |
11.2 |
||||||
Loss on extinguishment of debt |
0.0 |
13.3 |
||||||
Gain on disposal of assets and investment |
0.1 |
(1.3) |
||||||
Deferred income taxes |
(0.1) |
0.1 |
||||||
Change in other liabilities |
(1.4) |
(2.3) |
||||||
Non-cash interest expense |
0.5 |
0.5 |
||||||
Stock-based compensation |
2.9 |
2.3 |
||||||
Other - net |
3.2 |
(1.2) |
||||||
Changes in working capital: |
||||||||
Accounts receivable |
(41.7) |
(27.8) |
||||||
Inventories |
(10.7) |
(8.5) |
||||||
Accounts payable |
2.4 |
(7.8) |
||||||
Accrued liabilities |
(20.2) |
(9.8) |
||||||
Other working capital |
0.5 |
2.6 |
||||||
Net cash used in operating activities |
(29.0) |
(24.1) |
||||||
Cash (used in) provided by investing activities: |
||||||||
Capital expenditures |
(22.5) |
(14.9) |
||||||
Acquisitions, net of cash acquired |
(62.9) |
0.0 |
||||||
Repayments received on loan |
0.0 |
9.5 |
||||||
Net cash provided by divestitures and asset sales |
0.3 |
0.5 |
||||||
Net cash used in investing activities |
(85.1) |
(4.9) |
||||||
Cash provided by (used in) financing activities: |
||||||||
Net increase in revolving credit facility borrowings |
116.9 |
80.7 |
||||||
Borrowings of long-term debt |
0.3 |
500.0 |
||||||
Repayments of long-term debt |
(4.1) |
(538.5) |
||||||
Issuances of Common Stock |
1.3 |
1.6 |
||||||
Repurchases of Common Stock |
(7.4) |
(1.3) |
||||||
Payment of debt issuance costs |
(1.1) |
(11.0) |
||||||
Net cash provided by financing activities |
105.9 |
31.5 |
||||||
Effect of exchange rate changes on cash |
0.1 |
0.1 |
||||||
Net (decrease) increase in cash and cash equivalents |
(8.1) |
2.6 |
||||||
Cash and cash equivalents at beginning of period |
60.3 |
20.8 |
||||||
Cash and cash equivalents at end of period |
$ |
52.2 |
$ |
23.4 |
Unaudited Segment Information |
||||||||
The following tables set forth certain sales and operating data, net of all intersegment transactions, for the company's |
||||||||
Three Months Ended March 31, |
||||||||
2018 |
2017 |
|||||||
(Dollars in millions) |
||||||||
Net sales: |
||||||||
Railroad and Utility Products and Services |
$ |
108.4 |
$ |
135.5 |
||||
Performance Chemicals |
97.4 |
96.7 |
||||||
Carbon Materials and Chemicals |
200.3 |
114.4 |
||||||
Total |
$ |
406.1 |
$ |
346.6 |
||||
Operating profit (loss): |
||||||||
Railroad and Utility Products and Services |
$ |
1.1 |
$ |
9.3 |
||||
Performance Chemicals |
5.6 |
18.6 |
||||||
Carbon Materials and Chemicals |
37.2 |
0.6 |
||||||
Corporate Unallocated |
(0.6) |
(0.4) |
||||||
Total |
$ |
43.3 |
$ |
28.1 |
||||
Operating profit margin: |
||||||||
Railroad and Utility Products and Services |
1.0 |
% |
6.9 |
% |
||||
Performance Chemicals |
5.7 |
% |
19.2 |
% |
||||
Carbon Materials and Chemicals |
18.6 |
% |
0.5 |
% |
||||
Total |
10.7 |
% |
8.1 |
% |
||||
Depreciation and amortization: |
||||||||
Railroad and Utility Products and Services |
$ |
3.0 |
$ |
3.0 |
||||
Performance Chemicals |
4.4 |
4.4 |
||||||
Carbon Materials and Chemicals |
4.4 |
3.8 |
||||||
Total |
$ |
11.8 |
$ |
11.2 |
||||
Adjusted EBITDA(1): |
||||||||
Railroad and Utility Products and Services |
$ |
5.4 |
$ |
11.9 |
||||
Performance Chemicals |
13.8 |
22.9 |
||||||
Carbon Materials and Chemicals |
47.0 |
7.3 |
||||||
Corporate Unallocated |
0.0 |
(0.3) |
||||||
Total |
$ |
66.2 |
$ |
41.8 |
||||
Adjusted EBITDA margin(2): |
||||||||
Railroad and Utility Products and Services |
5.0 |
% |
8.8 |
% |
||||
Performance Chemicals |
14.2 |
% |
23.7 |
% |
||||
Carbon Materials and Chemicals |
23.5 |
% |
6.4 |
% |
||||
Total |
16.3 |
% |
12.1 |
% |
(1) |
The tables below describe the adjustments to EBITDA for the quarters ended March 31, 2018 and 2017, respectively. |
(2) |
Adjusted EBITDA as a percentage of GAAP sales. |
UNAUDITED RECONCILIATION OF OPERATING PROFIT TO EBITDA AND ADJUSTED EBITDA (In millions) |
||||||||||||||||||||
Three months ended March 31,2018 |
||||||||||||||||||||
Corporate |
||||||||||||||||||||
RUPS |
PC |
CMC |
Unallocated |
Consolidated |
||||||||||||||||
Operating profit (loss) |
$ |
1.1 |
$ |
5.6 |
$ |
37.2 |
$ |
(0.6) |
$ |
43.3 |
||||||||||
Other income (loss) |
(0.3) |
0.3 |
(0.4) |
0.6 |
0.2 |
|||||||||||||||
Depreciation and amortization |
3.0 |
4.4 |
4.4 |
0.0 |
11.8 |
|||||||||||||||
Depreciation in impairment and restructuring charges |
0.0 |
0.0 |
1.4 |
0.0 |
1.4 |
|||||||||||||||
EBITDA with noncontrolling interest |
$ |
3.8 |
$ |
10.3 |
$ |
42.6 |
$ |
(0.0) |
$ |
56.7 |
||||||||||
Unusual items impacting EBITDA: |
||||||||||||||||||||
CMC restructuring |
0.0 |
0.0 |
4.1 |
0.0 |
4.1 |
|||||||||||||||
RUPS treating plant closures |
0.3 |
0.0 |
0.0 |
0.0 |
0.3 |
|||||||||||||||
Non-cash LIFO expense |
1.3 |
0.0 |
0.3 |
0.0 |
1.6 |
|||||||||||||||
Mark-to-market commodity hedging |
0.0 |
3.5 |
0.0 |
0.0 |
3.5 |
|||||||||||||||
Adjusted EBITDA |
$ |
5.4 |
$ |
13.8 |
$ |
47.0 |
$ |
(0.0) |
$ |
66.2 |
||||||||||
Adj. EBITDA % of Consolidated Adj. EBITDA |
8.2 |
% |
20.8 |
% |
71.0 |
% |
UNAUDITED RECONCILIATION OF OPERATING PROFIT TO EBITDA AND ADJUSTED EBITDA (In millions) |
||||||||||||||||||||
Three months ended March 31,2017 |
||||||||||||||||||||
Corporate |
||||||||||||||||||||
RUPS |
PC |
CMC |
Unallocated |
Consolidated |
||||||||||||||||
Operating profit (loss) |
$ |
9.3 |
$ |
18.6 |
$ |
0.6 |
$ |
(0.4) |
$ |
28.1 |
||||||||||
Other income (loss) |
(0.4) |
0.6 |
1.3 |
0.0 |
1.5 |
|||||||||||||||
Depreciation and amortization |
3.0 |
4.4 |
3.8 |
0.0 |
11.2 |
|||||||||||||||
Depreciation in impairment and restructuring charges |
0.0 |
0.0 |
1.2 |
0.0 |
1.2 |
|||||||||||||||
EBITDA with noncontrolling interest |
$ |
11.9 |
$ |
23.6 |
$ |
6.9 |
$ |
(0.4) |
$ |
42.0 |
||||||||||
Unusual items impacting EBITDA: |
||||||||||||||||||||
CMC restructuring |
0.0 |
0.0 |
0.8 |
0.0 |
0.8 |
|||||||||||||||
RUPS treating plant closures |
0.1 |
0.0 |
0.0 |
0.0 |
0.1 |
|||||||||||||||
Non-cash LIFO benefit |
(0.1) |
0.0 |
(0.4) |
0.0 |
(0.5) |
|||||||||||||||
Mark-to-market commodity hedging |
0.0 |
(0.7) |
0.0 |
0.0 |
(0.7) |
|||||||||||||||
Debt refinancing costs |
0.0 |
0.0 |
0.0 |
0.1 |
0.1 |
|||||||||||||||
Adjusted EBITDA |
$ |
11.9 |
$ |
22.9 |
$ |
7.3 |
$ |
(0.3) |
$ |
41.8 |
||||||||||
Adj. EBITDA % of Consolidated Adj. EBITDA |
28.3 |
% |
54.4 |
% |
17.3 |
% |
UNAUDITED RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA (In millions) |
||||||||
Three Months Ended March 31, |
||||||||
2018 |
2017 |
|||||||
Net income |
$ |
23.7 |
$ |
4.6 |
||||
Interest expense |
10.5 |
10.6 |
||||||
Loss on extinguishment of debt |
0.0 |
13.3 |
||||||
Depreciation and amortization |
13.2 |
12.4 |
||||||
Income taxes |
9.2 |
1.0 |
||||||
Loss from discontinued operations |
0.1 |
0.1 |
||||||
EBITDA with noncontrolling interests |
56.7 |
42.0 |
||||||
Unusual items impacting net income(1) |
||||||||
Impairment, restructuring and plant closure costs |
4.4 |
0.9 |
||||||
Mark-to-market commodity hedging |
3.5 |
(0.7) |
||||||
Non-cash LIFO expense (benefit) |
1.6 |
(0.5) |
||||||
Debt refinancing costs |
0.0 |
0.1 |
||||||
Total adjustments |
9.5 |
(0.2) |
||||||
Adjusted EBITDA with noncontrolling interests |
$ |
66.2 |
$ |
41.8 |
||||
(1) Refer to adjustments under Unaudited Segment Information. |
UNAUDITED RECONCILIATION OF NET INCOME ATTRIBUTABLE TO KOPPERS AND ADJUSTED NET INCOME (In millions) |
||||||||
Three Months Ended March 31, |
||||||||
2018 |
2017 |
|||||||
Net income attributable to Koppers |
$ |
17.8 |
$ |
4.4 |
||||
Unusual items impacting net income |
||||||||
Impairment, restructuring and plant closure costs |
6.0 |
2.1 |
||||||
Mark-to-market commodity hedging |
3.5 |
(0.7) |
||||||
Non-cash LIFO expense (benefit) |
1.6 |
(0.5) |
||||||
Loss on extinguishment of debt |
0.0 |
13.3 |
||||||
Total adjustments |
11.1 |
14.2 |
||||||
Adjustments to income tax and noncontrolling interests |
||||||||
Income tax benefit on adjustments to pre-tax income |
(2.8) |
(4.1) |
||||||
Noncontrolling interests |
0.0 |
0.2 |
||||||
Effect on adjusted net income |
8.3 |
10.3 |
||||||
Adjusted net income including discontinued operations |
26.1 |
14.7 |
||||||
Loss from discontinued operations |
0.1 |
0.1 |
||||||
Adjusted net income |
$ |
26.2 |
$ |
14.8 |
UNAUDITED RECONCILIATION OF DILUTED EARNINGS PER SHARE AND ADJUSTED EARNINGS PER SHARE (In millions except share amounts) |
||||||||
Three Months Ended March 31, |
||||||||
2018 |
2017 |
|||||||
Net income attributable to Koppers |
$ |
17.8 |
$ |
4.4 |
||||
Adjusted net income (from above) |
$ |
26.2 |
$ |
14.8 |
||||
Denominator for diluted earnings per share (in thousands) |
22,158 |
21,746 |
||||||
Earnings per share: |
||||||||
Diluted earnings per share |
$ |
0.81 |
$ |
0.20 |
||||
Adjusted earnings per share |
$ |
1.18 |
$ |
0.68 |
UNAUDITED RECONCILIATION OF TOTAL DEBT TO NET DEBT AND NET LEVERAGE RATIO (In millions) |
|||||||||||
Twelve months ended |
|||||||||||
March 31, 2018 |
Proforma March 31, 2018 |
December 31, 2017 |
|||||||||
Total Debt |
$ |
790.8 |
$ |
790.8 |
$ |
677.0 |
|||||
Less: Cash |
52.2 |
52.2 |
60.3 |
||||||||
Net Debt |
$ |
738.6 |
$ |
738.6 |
$ |
616.7 |
|||||
Adjusted EBITDA |
$ |
224.8 |
$ |
230.8 |
$ |
200.4 |
|||||
Net Leverage Ratio |
3.3 |
3.2 |
3.1 |
UNAUDITED RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA ON A LATEST TWELVE (In millions) |
|||||||
Twelve months ended |
|||||||
March 31, 2018 |
December 31, 2017 |
||||||
Net income |
$ |
49.5 |
$ |
30.5 |
|||
Interest expense including refinancing |
42.4 |
55.8 |
|||||
Depreciation and amortization |
63.6 |
62.8 |
|||||
Income tax provision |
37.2 |
29.0 |
|||||
Discontinued operations |
0.8 |
0.8 |
|||||
EBITDA |
193.5 |
178.9 |
|||||
Unusual items impacting net income: |
|||||||
Impairment, restructuring and plant closure |
19.3 |
15.9 |
|||||
Non-cash LIFO expense (benefit) |
1.6 |
(0.5) |
|||||
Mark-to-market commodity hedging |
0.7 |
(3.5) |
|||||
Reimbursement of environmental costs |
(0.3) |
(0.4) |
|||||
Pension settlement charge |
10.0 |
10.0 |
|||||
Adjusted EBITDA with noncontrolling interests |
$ |
224.8 |
$ |
200.4 |
|||
Proforma adjusted EBITDA from MAER |
6.0 |
0.0 |
|||||
Proforma adjusted EBITDA with noncontrolling interests |
$ |
230.8 |
$ |
200.4 |
For Information: |
Michael J. Zugay, Chief Financial Officer |
|
412 227 2231 |
||
View original content with multimedia:http://www.prnewswire.com/news-releases/koppers-holdings-inc-reports-first-quarter-2018-results-300642015.html
SOURCE