The adjusted net income and adjusted earnings per share (EPS) from continuing operations were
Adjustments to pre-tax income totaled
The operating profit was
For the first quarter of 2020, adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) was
Additional items excluded from adjusted EBITDA in the first quarter of 2020 totaled
Consolidated sales were
The Railroad and Utility Products and Services (RUPS) performance reflected a generally favorable demand environment with increased crosstie volumes and favorable pricing in its commercial crosstie business as well as higher volumes of utility poles, partially offset by continued weaker demand in its Railroad Structures and
President and CEO
First-Quarter Financial Performance
- Sales for RUPS of
$190.0 million increased by$23.9 million , or 14.4 percent, compared to sales of$166.1 million in the prior year quarter. Excluding an unfavorable impact from foreign currency translation of$1.0 million , sales increased by$24.9 million , or 15.0 percent, from the prior year quarter. The sales increase was primarily due to higher volumes in Class I and commercial crosstie markets, and domestic and Australian utility pole markets as well as favorable pricing in the commercial crosstie market, partially offset by lower demand in maintenance-of-way businesses and an unfavorable foreign currency impact. Operating profit for the first quarter was$9.2 million , or 4.8 percent, compared with operating profit of$8.7 million , or 5.2 percent, in the prior year quarter. Adjusted EBITDA for the first quarter was$13.4 million , or 7.1 percent, compared with$14.3 million , or 8.6 percent, in the prior year quarter. The lower profitability was primarily due to a decrease in the maintenance-of-way business and work restrictions related to additional COVID-19 safety protocols, partially offset by stronger demand in the treated wood markets for crossties and utility poles.
- Sales for PC of
$111.4 million increased by$12.4 million , or 12.5 percent, compared to sales of$99.0 million in the prior year quarter. Excluding an unfavorable impact from foreign currency translation of$1.9 million , sales increased by$14.3 million , or 14.4 percent, from the prior year quarter. Despite the global pandemic, sales increased due to higher demand for copper-based preservatives inNorth America from organic growth as well as new customer volumes, partially offset by lower demand inEurope and an unfavorable currency impact. Operating profit was$4.1 million , or 3.7 percent, for the first quarter, compared with$12.8 million , or 12.9 percent, in the prior year quarter. The year-over-year decrease was due to$11.0 million of mark-to-market copper hedging losses when comparing the quarters of each year, as well as insurance proceeds received in the prior year period. Adjusted EBITDA was$17.0 million , or 15.3 percent, for the first quarter, compared with$15.5 million , or 15.7 percent, in the prior year quarter. The year-over-year increase in profitability was due to higher sales volumes and lower year-over-year raw material prices.
- Sales for CMC totaling
$100.5 million decreased by$11.3 million , or 10.1 percent, compared to sales of$111.8 million in the prior year quarter. Excluding an unfavorable impact from foreign currency translation of$3.4 million , sales decreased by$7.9 million , or 7.1 percent, from the prior year quarter. The decrease was due mainly to lower pricing of carbon pitch globally as well as lower sales volumes of carbon pitch inNorth America . Operating profit was$0.7 million , or 0.7 percent, in the first quarter, compared with$3.3 million , or 3.0 percent, in the prior year quarter. Adjusted EBITDA was$7.0 million , or 7.0 percent in the first quarter, compared with$11.5 million , or 10.3 percent, in the prior year quarter. The profitability declined from prior year due to a weaker demand environment, inventory write-downs, and ongoing pricing pressures.
- Capital expenditures for the three months ended
March 31, 2020 , were$10.6 million compared with$11.0 million for the prior year period.
- At
March 31, 2020 , total debt was$953.2 million and, net of cash and cash equivalents, the net debt was$899.0 million , compared with total debt of$901.2 million and net debt of$868.9 million atDecember 31, 2019 . By comparison, the net debt was higher by$30.1 million , primarily due to typical first quarter working capital increases. AtMarch 31, 2020 , the company's net leverage ratio was 4.5.
Pending Divestiture of
In February, Koppers announced that it entered into a definitive agreement to sell
On
Executive Vice President and Chief Operating Officer
Koppers expects to realize approximately
About Koppers
Koppers, with corporate headquarters in
Non-GAAP Financial Measures
This press release contains certain non-GAAP financial measures. Koppers believes that adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, net debt and net leverage ratio provide information useful to investors in understanding the underlying operational performance of the company, its business and performance trends, and facilitate comparisons between periods and with other corporations in similar industries. The exclusion of certain items permits evaluation and a comparison of results for ongoing business operations, and it is on this basis that Koppers management internally assesses the company's performance. In addition, the Board of Directors and executive management team use adjusted EBITDA as a performance measure under the company's annual incentive plans.
Although Koppers believes that these non-GAAP financial measures enhance investors' understanding of its business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP basis financial measures and should be read in conjunction with the relevant GAAP financial measure. Other companies in a similar industry may define or calculate these measures differently than the company, limiting their usefulness as comparative measures. Because of these limitations, these non-GAAP financial measures should not be considered in isolation or as substitutes for performance measures calculated in accordance with GAAP.
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 Koppers and Adjusted Net Income; Unaudited Reconciliation of Diluted Earnings Per Share and Adjusted Earnings Per Share; Unaudited Reconciliation of Total Debt to Net Debt and Net Leverage Ratio; and Unaudited Reconciliation of Net Income to EBITDA and Adjusted EBITDA on a Latest Twelve Month Basis.
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 assets and the effect of any resulting impairment charges, profitability and anticipated expenses and cash outflows. All forward-looking statements involve risks and uncertainties. All statements contained herein that are not clearly historical in nature are forward-looking, and words such as "outlook," "guidance," "forecast," "believe," "anticipate," "expect," "estimate," "may," "will," "should," "continue," "plan," "potential," "intend," "likely," or other similar words or phrases are generally intended to identify forward-looking statements. Any forward-looking statement contained herein, in other press releases, written statements or other documents filed with the
Many of these risks, uncertainties and contingencies are beyond our control, and may cause actual results, performance or achievements to differ materially from anticipated results, performance or achievements. Factors that might affect such forward-looking statements include, among other things, the impact of changes in commodity prices, such as oil and copper, on product margins; general economic and business conditions; the length and extent of economic contraction as a result of the coronavirus (COVID-19) pandemic; disruption in the
Unaudited Condensed Consolidated Statement of Operations (Dollars in millions, except per share amounts) |
||||||||
Three Months Ended March 31, |
||||||||
2020 |
2019 |
|||||||
Net sales |
$ |
401.9 |
$ |
376.9 |
||||
Cost of sales |
340.3 |
301.8 |
||||||
Depreciation and amortization |
13.5 |
13.6 |
||||||
Impairment and restructuring charges |
(0.2) |
0.3 |
||||||
Selling, general and administrative expenses |
34.7 |
36.9 |
||||||
Operating profit |
13.6 |
24.3 |
||||||
Other income, net |
0.5 |
0.5 |
||||||
Interest expense |
14.0 |
16.2 |
||||||
Income from continuing operations before income taxes |
0.1 |
8.6 |
||||||
Income tax provision |
(1.8) |
(1.2) |
||||||
Income from continuing operations |
1.9 |
9.8 |
||||||
(Loss) income from discontinued operations, net of tax benefit (expense) of |
(4.4) |
2.7 |
||||||
Net (loss) income |
(2.5) |
12.5 |
||||||
Net (loss) income attributable to noncontrolling interests |
(1.1) |
0.9 |
||||||
Net (loss) income attributable to Koppers |
$ |
(1.4) |
$ |
11.6 |
||||
Earnings (loss) per common share attributable to Koppers common shareholders: |
||||||||
Basic - |
||||||||
Continuing operations |
$ |
0.09 |
$ |
0.47 |
||||
Discontinued operations |
(0.16) |
0.09 |
||||||
(Loss) earnings per basic common share |
$ |
(0.07) |
$ |
0.56 |
||||
Diluted - |
||||||||
Continuing operations |
$ |
0.09 |
$ |
0.47 |
||||
Discontinued operations |
(0.16) |
0.09 |
||||||
(Loss) earnings per diluted common share |
$ |
(0.07) |
$ |
0.56 |
||||
Comprehensive (loss) income |
$ |
(51.0) |
$ |
20.7 |
||||
Comprehensive (loss) income attributable to noncontrolling interests |
(1.3) |
1.1 |
||||||
Comprehensive (loss) income attributable to Koppers |
$ |
(49.7) |
$ |
19.6 |
||||
Weighted average shares outstanding (in thousands): |
||||||||
Basic |
20,852 |
20,575 |
||||||
Diluted |
21,315 |
20,881 |
Unaudited Condensed Consolidated Balance Sheet (Dollars in millions, except per share amounts) |
||||||||
March 31, 2020 |
December 31, 2019 |
|||||||
Assets |
||||||||
Cash and cash equivalents |
$ |
54.2 |
$ |
32.3 |
||||
Accounts receivable, net of allowance of |
176.8 |
161.7 |
||||||
Income tax receivable |
4.2 |
1.1 |
||||||
Inventories, net |
276.2 |
288.5 |
||||||
Assets of discontinued operations held for sale |
67.5 |
17.1 |
||||||
Other current assets |
26.0 |
18.8 |
||||||
Total current assets |
604.9 |
519.5 |
||||||
Property, plant and equipment, net |
355.4 |
358.8 |
||||||
Operating lease right-of-use assets |
106.1 |
112.3 |
||||||
|
292.7 |
296.1 |
||||||
Intangible assets, net |
161.7 |
168.4 |
||||||
Deferred tax assets |
31.0 |
23.7 |
||||||
Non-current assets of discontinued operations held for sale |
0.0 |
59.3 |
||||||
Other assets |
21.3 |
26.5 |
||||||
Total assets |
$ |
1,573.1 |
$ |
1,564.6 |
||||
Liabilities |
||||||||
Accounts payable |
$ |
155.6 |
$ |
162.8 |
||||
Accrued liabilities |
100.9 |
89.3 |
||||||
Current operating lease liabilities |
21.5 |
22.0 |
||||||
Current maturities of long-term debt |
10.2 |
10.2 |
||||||
Liabilities of discontinued operations held for sale |
34.6 |
11.9 |
||||||
Total current liabilities |
322.8 |
296.2 |
||||||
Long-term debt |
943.0 |
891.0 |
||||||
Accrued postretirement benefits |
46.5 |
46.6 |
||||||
Deferred tax liabilities |
6.4 |
6.8 |
||||||
Operating lease liabilities |
86.4 |
91.5 |
||||||
Non-current liabilities of discontinued operations held for sale |
0.0 |
25.1 |
||||||
Other long-term liabilities |
58.8 |
48.7 |
||||||
Total liabilities |
1,463.9 |
1,405.9 |
||||||
Commitments and contingent liabilities |
||||||||
Equity |
||||||||
Senior Convertible Preferred Stock, shares authorized; no shares issued |
0.0 |
0.0 |
||||||
Common Stock, 23,556,317 and 23,321,087 shares issued |
0.2 |
0.2 |
||||||
Additional paid-in capital |
224.7 |
221.9 |
||||||
Retained earnings |
92.4 |
93.8 |
||||||
Accumulated other comprehensive loss |
(126.1) |
(77.7) |
||||||
|
(92.1) |
(90.9) |
||||||
Total Koppers shareholders' equity |
99.1 |
147.3 |
||||||
Noncontrolling interests |
10.1 |
11.4 |
||||||
Total equity |
109.2 |
158.7 |
||||||
Total liabilities and equity |
$ |
1,573.1 |
$ |
1,564.6 |
Unaudited Condensed Consolidated Statement of Cash Flows (Dollars in millions) |
||||||||
March 31, |
||||||||
2020 |
2019 |
|||||||
Cash (used in) provided by operating activities: |
||||||||
Net (loss) income |
$ |
(2.5) |
$ |
12.5 |
||||
Adjustments to reconcile net cash (used in) provided by operating activities: |
||||||||
Depreciation and amortization |
14.5 |
14.6 |
||||||
Change in derivative liability |
8.4 |
(3.1) |
||||||
Stock-based compensation |
2.5 |
2.9 |
||||||
Non-cash interest expense |
0.7 |
0.6 |
||||||
Deferred income taxes |
(1.9) |
0.4 |
||||||
Insurance proceeds |
0.0 |
(1.4) |
||||||
Change in other liabilities |
(5.0) |
(3.2) |
||||||
Other - net |
4.2 |
(0.7) |
||||||
Changes in working capital: |
||||||||
Accounts receivable |
(21.0) |
1.7 |
||||||
Inventories |
8.6 |
(0.5) |
||||||
Accounts payable |
(6.7) |
(30.1) |
||||||
Accrued liabilities |
(11.8) |
(4.5) |
||||||
Other working capital |
(7.2) |
(3.5) |
||||||
Net cash used in operating activities |
(17.2) |
(14.3) |
||||||
Cash (used in) provided by investing activities: |
||||||||
Capital expenditures |
(10.6) |
(11.0) |
||||||
Insurance proceeds received |
0.0 |
1.4 |
||||||
Net cash provided by divestitures and asset sales |
0.0 |
0.3 |
||||||
Net cash used in investing activities |
(10.6) |
(9.3) |
||||||
Cash provided by (used in) financing activities: |
||||||||
Net increase in credit facility borrowings |
54.1 |
34.0 |
||||||
Repayments of long-term debt |
(2.6) |
(12.6) |
||||||
Issuances of Common Stock |
0.2 |
0.3 |
||||||
Repurchases of Common Stock |
(1.2) |
(0.9) |
||||||
Payment of debt issuance costs |
(0.2) |
0.0 |
||||||
Net cash provided by financing activities |
50.3 |
20.8 |
||||||
Effect of exchange rate changes on cash |
(0.9) |
0.4 |
||||||
Change in cash and cash equivalents of discontinued operations held for sale |
0.3 |
(2.2) |
||||||
Net increase (decrease) in cash and cash equivalents |
21.9 |
(4.6) |
||||||
Cash and cash equivalents at beginning of period |
32.3 |
37.4 |
||||||
Cash and cash equivalents at end of period |
$ |
54.2 |
$ |
32.8 |
||||
Cash paid for amounts included in the measurement of lease liabilities: |
||||||||
Operating cash outflow from operating leases |
$ |
7.9 |
$ |
7.6 |
||||
Supplemental disclosure of non-cash investing and financing activities: |
||||||||
Right-of-use assets obtained in exchange for new operating lease liabilities |
$ |
0.3 |
$ |
14.3 |
Unaudited Segment Information |
||||||||
The following tables set forth certain sales and operating data, net of all intersegment transactions, for the company's businesses for the periods indicated. |
||||||||
Three Months Ended March 31, |
||||||||
2020 |
2019 |
|||||||
(Dollars in millions) |
||||||||
Net sales: |
||||||||
Railroad and Utility Products and Services |
$ |
190.0 |
$ |
166.1 |
||||
Performance Chemicals |
111.4 |
99.0 |
||||||
Carbon Materials and Chemicals |
100.5 |
111.8 |
||||||
Total |
$ |
401.9 |
$ |
376.9 |
||||
Operating profit (loss): |
||||||||
Railroad and Utility Products and Services |
$ |
9.2 |
$ |
8.7 |
||||
Performance Chemicals |
4.1 |
12.8 |
||||||
Carbon Materials and Chemicals |
0.7 |
3.3 |
||||||
Corporate Unallocated |
(0.4) |
(0.5) |
||||||
Total |
$ |
13.6 |
$ |
24.3 |
||||
Operating profit (loss) margin: |
||||||||
Railroad and Utility Products and Services |
4.8 |
% |
5.2 |
% |
||||
Performance Chemicals |
3.7 |
% |
12.9 |
% |
||||
Carbon Materials and Chemicals |
0.7 |
% |
3.0 |
% |
||||
Total |
3.4 |
% |
6.4 |
% |
||||
Depreciation and amortization: |
||||||||
Railroad and Utility Products and Services |
$ |
4.9 |
$ |
4.8 |
||||
Performance Chemicals |
4.5 |
4.9 |
||||||
Carbon Materials and Chemicals |
4.1 |
3.9 |
||||||
Total |
$ |
13.5 |
$ |
13.6 |
||||
Adjusted EBITDA(1): |
||||||||
Railroad and Utility Products and Services |
$ |
13.4 |
$ |
14.3 |
||||
Performance Chemicals |
17.0 |
15.5 |
||||||
Carbon Materials and Chemicals |
7.0 |
11.5 |
||||||
Corporate Unallocated |
0.2 |
(0.5) |
||||||
Total |
$ |
37.6 |
$ |
40.8 |
||||
Adjusted EBITDA margin(2): |
||||||||
Railroad and Utility Products and Services |
7.1 |
% |
8.6 |
% |
||||
Performance Chemicals |
15.3 |
% |
15.7 |
% |
||||
Carbon Materials and Chemicals |
7.0 |
% |
10.3 |
% |
||||
Total |
9.4 |
% |
10.8 |
% |
(1) The tables below describe the adjustments to EBITDA for the quarters ended |
(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, 2020 |
||||||||||||||||||||
Corporate |
||||||||||||||||||||
RUPS |
PC |
CMC |
Unallocated |
Consolidated |
||||||||||||||||
Operating profit (loss) |
$ |
9.2 |
$ |
4.1 |
$ |
0.7 |
$ |
(0.4) |
$ |
13.6 |
||||||||||
Other income (loss) |
(0.3) |
0.5 |
(0.4) |
0.6 |
0.4 |
|||||||||||||||
Depreciation and amortization |
4.9 |
4.5 |
4.1 |
0.0 |
13.5 |
|||||||||||||||
EBITDA with noncontrolling interest |
$ |
13.8 |
$ |
9.1 |
$ |
4.4 |
$ |
0.2 |
$ |
27.5 |
||||||||||
Unusual items impacting EBITDA: |
||||||||||||||||||||
CMC restructuring |
0.0 |
0.0 |
2.7 |
0.0 |
2.7 |
|||||||||||||||
Non-cash LIFO benefit |
(0.4) |
0.0 |
(0.1) |
0.0 |
(0.5) |
|||||||||||||||
Mark-to-market commodity hedging |
0.0 |
7.9 |
0.0 |
0.0 |
7.9 |
|||||||||||||||
Adjusted EBITDA |
$ |
13.4 |
$ |
17.0 |
$ |
7.0 |
$ |
0.2 |
$ |
37.6 |
||||||||||
Adj. EBITDA % of Consolidated Adj. EBITDA (excluding corporate unallocated) |
35.8 |
% |
45.5 |
% |
18.7 |
% |
UNAUDITED RECONCILIATION OF OPERATING PROFIT TO EBITDA AND ADJUSTED EBITDA* (In millions) |
||||||||||||||||||||
Three Months Ended March 31, 2019 |
||||||||||||||||||||
Corporate |
||||||||||||||||||||
RUPS |
PC |
CMC |
Unallocated |
Consolidated |
||||||||||||||||
Operating profit (loss) |
$ |
8.7 |
$ |
12.8 |
$ |
3.3 |
$ |
(0.5) |
$ |
24.3 |
||||||||||
Other income (loss) |
(0.2) |
0.9 |
(0.1) |
0.0 |
0.6 |
|||||||||||||||
Depreciation and amortization |
4.8 |
4.9 |
3.9 |
0.0 |
13.6 |
|||||||||||||||
Depreciation in impairment and restructuring charges |
0.0 |
0.0 |
0.2 |
0.0 |
0.2 |
|||||||||||||||
EBITDA with noncontrolling interest |
$ |
13.3 |
$ |
18.6 |
$ |
7.3 |
$ |
(0.5) |
$ |
38.7 |
||||||||||
Unusual items impacting EBITDA: |
||||||||||||||||||||
CMC restructuring |
0.0 |
0.0 |
4.2 |
0.0 |
4.2 |
|||||||||||||||
Non-cash LIFO expense |
1.0 |
0.0 |
0.0 |
0.0 |
1.0 |
|||||||||||||||
Mark-to-market commodity hedging |
0.0 |
(3.1) |
0.0 |
0.0 |
(3.1) |
|||||||||||||||
Adjusted EBITDA |
$ |
14.3 |
$ |
15.5 |
$ |
11.5 |
$ |
(0.5) |
$ |
40.8 |
||||||||||
Adj. EBITDA % of Consolidated Adj. EBITDA (excluding |
34.6 |
% |
37.5 |
% |
27.8 |
% |
||||||||||||||
*A reconciliation of segment net income to adjusted segment EBITDA is not available without unreasonable efforts as we do not measure net income at the segment level or use it as a measure of operating performance. |
UNAUDITED RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA (In millions) |
||||||||
Three Months Ended March 31, |
||||||||
2020 |
2019 |
|||||||
Net (loss) income |
$ |
(2.5) |
$ |
12.5 |
||||
Interest expense |
14.0 |
16.2 |
||||||
Depreciation and amortization |
13.5 |
13.6 |
||||||
Depreciation in impairment and restructuring charges |
0.0 |
0.2 |
||||||
Income taxes |
(1.8) |
(1.2) |
||||||
Loss (income) from discontinued operations |
4.4 |
(2.7) |
||||||
EBITDA with noncontrolling interests |
27.6 |
38.5 |
||||||
Unusual items impacting net income |
||||||||
Impairment, restructuring and plant closure costs |
2.7 |
4.3 |
||||||
Non-cash LIFO (benefit) expense |
(0.6) |
1.1 |
||||||
Mark-to-market commodity hedging |
7.9 |
(3.1) |
||||||
Total adjustments |
10.0 |
2.3 |
||||||
Adjusted EBITDA |
$ |
37.6 |
$ |
40.8 |
UNAUDITED RECONCILIATION OF NET INCOME ATTRIBUTABLE TO KOPPERS AND ADJUSTED NET INCOME (In millions) |
||||||||
Three Months Ended March 31, |
||||||||
2020 |
2019 |
|||||||
Net (loss) income attributable to Koppers |
$ |
(1.4) |
$ |
11.6 |
||||
Unusual items impacting net income |
||||||||
Impairment, restructuring and plant closure costs |
3.3 |
5.9 |
||||||
Non-cash LIFO (benefit) expense |
(0.6) |
1.1 |
||||||
Mark-to-market commodity hedging |
7.9 |
(3.1) |
||||||
Total adjustments |
10.6 |
3.9 |
||||||
Adjustments to income tax and noncontrolling interests |
||||||||
Income tax on adjustments to pre-tax income |
(2.6) |
(2.3) |
||||||
Noncontrolling interests |
(1.1) |
0.9 |
||||||
Effect on adjusted net income |
6.9 |
2.5 |
||||||
Adjusted net income including discontinued operations |
5.5 |
14.1 |
||||||
Loss (income) from discontinued operations |
4.4 |
(2.7) |
||||||
Adjusted net income attributable to Koppers |
$ |
9.9 |
$ |
11.4 |
UNAUDITED RECONCILIATION OF DILUTED EARNINGS PER SHARE AND ADJUSTED EARNINGS PER SHARE (In millions except share amounts) |
||||||||
Three Months Ended March 31, |
||||||||
2020 |
2019 |
|||||||
Net (loss) income attributable to Koppers |
$ |
(1.4) |
$ |
11.6 |
||||
Adjusted net income attributable to Koppers |
$ |
9.9 |
$ |
11.4 |
||||
Denominator for diluted earnings per share (in thousands) |
21,315 |
20,881 |
||||||
Earnings per share: |
||||||||
Diluted (loss) earnings per share |
$ |
(0.07) |
$ |
0.56 |
||||
Adjusted earnings per share |
$ |
0.47 |
$ |
0.55 |
UNAUDITED RECONCILIATION OF TOTAL DEBT TO NET DEBT AND NET LEVERAGE RATIO (In millions) |
||||||||||||||||||||
Twelve months ended |
||||||||||||||||||||
2020 |
2019 |
2019 |
2019 |
2019 |
||||||||||||||||
Total Debt |
$ |
953.2 |
$ |
901.2 |
$ |
959.1 |
$ |
1,001.0 |
$ |
1,002.7 |
||||||||||
Less: Cash |
54.2 |
32.3 |
30.8 |
38.1 |
32.7 |
|||||||||||||||
Net Debt |
$ |
899.0 |
$ |
868.9 |
$ |
928.3 |
$ |
962.9 |
$ |
970.0 |
||||||||||
Adjusted EBITDA |
$ |
197.9 |
$ |
201.1 |
$ |
206.6 |
$ |
203.4 |
$ |
191.5 |
||||||||||
Net Leverage Ratio |
4.5 |
4.3 |
4.5 |
4.7 |
5.1 |
UNAUDITED RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA ON A LATEST TWELVE MONTH BASIS (In millions) |
||||||||||||||||||||
Twelve months ended |
||||||||||||||||||||
2020 |
December 31, 2019 |
2019 |
2019 |
2019 |
||||||||||||||||
Net income |
$ |
52.4 |
$ |
67.4 |
$ |
44.8 |
$ |
31.4 |
$ |
18.0 |
||||||||||
Interest expense |
59.8 |
61.9 |
63.4 |
62.2 |
60.2 |
|||||||||||||||
Depreciation and amortization |
54.3 |
54.6 |
53.5 |
52.0 |
52.6 |
|||||||||||||||
Income tax provision |
(0.6) |
0.0 |
11.9 |
17.7 |
15.5 |
|||||||||||||||
Discontinued operations, net of tax |
3.4 |
(3.7) |
(5.7) |
(1.4) |
(3.4) |
|||||||||||||||
EBITDA |
169.3 |
180.2 |
167.9 |
161.9 |
142.9 |
|||||||||||||||
Unusual items impacting net income: |
||||||||||||||||||||
Impairment, restructuring and plant |
18.8 |
20.4 |
26.1 |
27.2 |
23.5 |
|||||||||||||||
Non-cash LIFO expense |
2.8 |
4.5 |
11.2 |
11.6 |
12.0 |
|||||||||||||||
Mark-to-market commodity hedging |
7.0 |
(4.0) |
1.3 |
1.1 |
0.3 |
|||||||||||||||
Acquisition and exit activity related |
0.0 |
0.0 |
0.1 |
1.6 |
12.8 |
|||||||||||||||
Adjusted EBITDA with noncontrolling interests |
$ |
197.9 |
$ |
201.1 |
$ |
206.6 |
$ |
203.4 |
$ |
191.5 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/koppers-holdings-inc-reports-first-quarter-2020-results-301054854.html
SOURCE Koppers