Adjusted net income and adjusted earnings per share (EPS) were
Adjustments to pre-tax income totaled
Consolidated sales were
While RUPS profitability benefited from the contribution from recent acquisitions, lack of dry crosstie inventory prevented the legacy railroad business from benefiting further as Class I demand has begun to improve from trough levels. CMC reported lower profitability compared to prior year primarily due to a production curtailment at a major customer in China. PC reported a margin decline due to higher raw material prices, transportation costs and short-term supply disruptions driving costs higher.
Commenting on the quarter, President and CEO
Third-Quarter Financial Performance
- Sales for RUPS of
$185.0 million increased by$53.3 million , or 40.5 percent, compared to sales of$131.7 million in the prior year quarter. Earlier in the year,Koppers acquired M.A. Energy Resources as well as theIndustrial Division of Cox Industries , now renamed as Koppers Utility and Industrial Products (UIP). The sales increase was due to acquisitions in the current year as well as increased volumes in the commercial crosstie market, partially offset by lower Class I treating volumes. Operating profit for the third quarter was$5.8 million , or 3.1 percent, compared with an operating profit of$9.5 million , or 7.2 percent, in the prior year quarter. Adjusted EBITDA for the third quarter was$12.3 million , or 6.6 percent, compared with$11.9 million , or 9.0 percent, in the prior year quarter. The increase in adjusted EBITDA was due to the contribution from recent acquisitions, partially offset by lower treating volumes due to the lack of dry crosstie inventory. - Sales for PC of
$108.2 million decreased by$1.5 million , or 1.4 percent, compared to sales of$109.7 million in the prior year quarter. Customers are continuing to reduce or delay wood-treating activities as volatility in lumber prices during the quarter hampered the purchases of treated wood by independent dealers due to credit constraints. Operating profit was$11.0 million , or 10.2 percent, for the third quarter, compared with$18.4 million , or 16.8 percent, in the prior year quarter. Adjusted EBITDA was$16.6 million , or 15.3 percent, for the third quarter, compared with$22.2 million , or 20.2 percent, in the prior year quarter. The lower profitability was driven by higher raw material prices, transportation costs and higher costs from short-term supply disruptions. - Sales for CMC of
$149.5 million increased by$6.1 million , or 4.3 percent, compared to sales of$143.4 million in the prior year quarter. Excluding an unfavorable impact from foreign currency translation of$3.3 million , sales increased by$9.4 million , or 6.6 percent, from the prior year quarter. The sales increase was due to higher sales prices for carbon pitch inEurope ,North America andAustralia , partially offset by lower volumes of soft pitch inChina and phthalic anhydride inNorth America . Operating profit was$14.9 million , or 10.0 percent, in the third quarter, compared with$16.3 million , or 11.4 percent, in the prior year quarter. Adjusted EBITDA was$24.9 million , or 16.7 percent, in the third quarter, compared with$26.1 million , or 18.2 percent, in the prior year quarter. The unfavorable margin performance was due to a major customer's production curtailment inChina . - Operating profit was
$31.2 million , or 7.0 percent, compared with$35.0 million , or 9.1 percent, in the prior year quarter. Adjusted EBITDA was$53.3 million , or 12.0 percent, compared with$60.5 million , or 15.7 percent, in the prior year quarter. Operating profit margin and adjusted EBITDA margin are calculated as a percentage of GAAP sales. - Net income attributable to
Koppers in the third quarter was$7.6 million compared with net income of$19.8 million in the prior year quarter. Adjusted net income was$15.6 million , compared with$31.5 million in the prior year quarter. - In the third quarter of 2018, items excluded from adjusted EBITDA consisted of
$8.7 million of pre-tax charges, while adjusted net income and adjusted EPS for the quarter excluded$9.8 million of pre-tax charges, both of which primarily consisted of restructuring expenses, LIFO expenses, costs related to mark-to-market commodity hedging and a loss on the sale of a business. - In the third quarter of 2018, the income tax provision was
$8.6 million , or 55.5 percent of income before taxes, compared with$4.8 million , or 19.4 percent of income before taxes, in the prior year quarter. The income tax provision for the current year quarter was unfavorably impacted by new tax elements of the 2017 Tax Cut and Jobs Act and the cumulative catch-up impact from the change in estimated tax rate from the prior quarter, partially offset by the reversal of a valuation allowance on foreign net operating losses. The impact in the third quarter compared with prior year was approximately$0.23 on diluted EPS, and approximately$0.22 on adjusted diluted EPS. - Diluted EPS was
$0.35 , compared with$0.91 per share in the prior year quarter. Adjusted EPS for the quarter was$0.73 , compared with$1.43 for the prior year period. - Capital expenditures for the nine months ending
September 30, 2018 , were$81.4 million compared with$48.6 million for the prior year period. The current year amount consists of spending on the new naphthalene unit inStickney, Illinois , capacity expansions at PC production facilities in the U.S. and general spending to maintain the safety and efficiency of global operations. - Total debt was at
$1.045 billion and, net of cash and cash equivalents, net debt was$982.4 million atSeptember 30, 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 third quarter was higher by$365.7 million , primarily due to acquisitions and working capital increases. AtSeptember 30, 2018 , the company's net leverage ratio was 4.5 and on a pro-forma basis, including acquisitions, was 4.3.
2018 Outlook
Including current year acquisitions,
The company now estimates capital expenditures in the range of
Commenting on the forecast, Mr. Ball said, "Due to the idling of our major customer's facility in
2019 Outlook
Based on the prevailing indicators,
Investor Conference Call and Webcast
Interested parties may access the live audio broadcast by dialing 833-366-1128 in
The conference call will be broadcast live online at: https://services.choruscall.com/links/koppers181108.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, acquisition-related costs, 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
For Information:
412 227 2231
ZugayMJ@koppers.com
Koppers Holdings Inc. |
||||||||||||||||
Unaudited Consolidated Statement of Operations |
||||||||||||||||
(Dollars in millions, except per share amounts) |
||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
Net sales |
$ |
442.7 |
$ |
384.8 |
$ |
1,284.8 |
$ |
1,109.4 |
||||||||
Cost of sales (excluding items below) |
359.7 |
293.5 |
1,023.9 |
863.0 |
||||||||||||
Depreciation and amortization |
13.0 |
12.1 |
38.5 |
35.0 |
||||||||||||
Impairment and restructuring charges |
0.9 |
2.2 |
3.8 |
5.8 |
||||||||||||
Loss on pension settlement |
0.0 |
8.8 |
0.0 |
8.8 |
||||||||||||
Selling, general and administrative expenses |
37.9 |
33.2 |
121.8 |
95.6 |
||||||||||||
Operating profit |
31.2 |
35.0 |
96.8 |
101.2 |
||||||||||||
Other (loss) income |
(0.6) |
0.3 |
(1.1) |
2.0 |
||||||||||||
Interest expense |
15.1 |
10.5 |
40.1 |
31.9 |
||||||||||||
Loss on extinguishment of debt |
0.0 |
0.0 |
0.0 |
13.3 |
||||||||||||
Income before income taxes |
15.5 |
24.8 |
55.6 |
58.0 |
||||||||||||
Income tax provision |
8.6 |
4.8 |
24.4 |
12.4 |
||||||||||||
Income from continuing operations |
6.9 |
20.0 |
31.2 |
45.6 |
||||||||||||
Income (loss) from discontinued operations, net of tax (expense) benefit of $(0.0), $0.0, $(0.3) and $0.4 |
0.0 |
(0.1) |
0.4 |
(1.3) |
||||||||||||
Net income |
6.9 |
19.9 |
31.6 |
44.3 |
||||||||||||
Net (loss) income attributable to noncontrolling interests |
(0.7) |
0.1 |
5.6 |
0.4 |
||||||||||||
Net income attributable to Koppers |
$ |
7.6 |
$ |
19.8 |
$ |
26.0 |
$ |
43.9 |
||||||||
Earnings (loss) per common share attributable to Koppers common shareholders: |
||||||||||||||||
Basic - |
||||||||||||||||
Continuing operations |
$ |
0.36 |
$ |
0.96 |
$ |
1.22 |
$ |
2.17 |
||||||||
Discontinued operations |
0.00 |
0.00 |
0.02 |
(0.06) |
||||||||||||
Earnings per basic common share |
$ |
0.36 |
$ |
0.96 |
$ |
1.24 |
$ |
2.11 |
||||||||
Diluted - |
||||||||||||||||
Continuing operations |
$ |
0.35 |
$ |
0.91 |
$ |
1.17 |
$ |
2.06 |
||||||||
Discontinued operations |
0.00 |
0.00 |
0.02 |
(0.06) |
||||||||||||
Earnings per diluted common share |
$ |
0.35 |
$ |
0.91 |
$ |
1.19 |
$ |
2.00 |
||||||||
Comprehensive (loss) income |
$ |
(2.0) |
$ |
36.8 |
$ |
(6.5) |
$ |
73.7 |
||||||||
Comprehensive (loss) income attributable to noncontrolling interests |
(1.1) |
0.2 |
4.7 |
0.6 |
||||||||||||
Comprehensive (loss) income attributable to Koppers |
$ |
(0.9) |
$ |
36.6 |
$ |
(11.2) |
$ |
73.1 |
||||||||
Weighted average shares outstanding (in thousands): |
||||||||||||||||
Basic |
20,946 |
20,746 |
20,992 |
20,750 |
||||||||||||
Diluted |
21,700 |
21,911 |
21,892 |
21,927 |
Koppers Holdings Inc. |
||||||||
Unaudited Consolidated Balance Sheet |
||||||||
(Dollars in millions, except per share amounts) |
||||||||
September 30, 2018 |
December 31, 2017 |
|||||||
Assets |
||||||||
Cash and cash equivalents |
$ |
62.5 |
$ |
60.3 |
||||
Accounts receivable, net of allowance of $2.2 and $2.5 |
220.8 |
159.2 |
||||||
Income tax receivable |
1.5 |
1.7 |
||||||
Inventories, net |
289.3 |
236.9 |
||||||
Other current assets |
31.5 |
48.6 |
||||||
Total current assets |
605.6 |
506.7 |
||||||
Property, plant and equipment, net |
398.4 |
328.0 |
||||||
Goodwill |
296.5 |
188.2 |
||||||
Intangible assets, net |
193.5 |
129.6 |
||||||
Deferred tax assets |
18.4 |
18.4 |
||||||
Other assets |
23.2 |
29.3 |
||||||
Total assets |
$ |
1,535.6 |
$ |
1,200.2 |
||||
Liabilities |
||||||||
Accounts payable |
$ |
166.2 |
$ |
141.9 |
||||
Accrued liabilities |
101.7 |
127.9 |
||||||
Current maturities of long-term debt |
15.1 |
11.4 |
||||||
Total current liabilities |
283.0 |
281.2 |
||||||
Long-term debt |
1,029.8 |
665.6 |
||||||
Accrued postretirement benefits |
46.6 |
46.3 |
||||||
Deferred tax liabilities |
6.8 |
7.3 |
||||||
Other long-term liabilities |
90.0 |
94.0 |
||||||
Total liabilities |
1,456.2 |
1,094.4 |
||||||
Commitments and contingent liabilities (Note 18) |
||||||||
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; 22,979,575 and 22,384,476 shares issued |
0.2 |
0.2 |
||||||
Additional paid-in capital |
202.3 |
190.6 |
||||||
Retained earnings |
29.8 |
7.4 |
||||||
Accumulated other comprehensive loss |
(73.7) |
(40.1) |
||||||
Treasury stock, at cost, 2,472,299 and 1,606,028 |
(89.8) |
(58.2) |
||||||
Total Koppers shareholders' equity |
68.8 |
99.9 |
||||||
Noncontrolling interests |
10.6 |
5.9 |
||||||
Total equity |
79.4 |
105.8 |
||||||
Total liabilities and equity |
$ |
1,535.6 |
$ |
1,200.2 |
Koppers Holdings Inc. |
||||||||
Unaudited Consolidated Statement of Cash Flows |
||||||||
(Dollars in millions) |
||||||||
Nine Months Ended September 30, |
||||||||
2018 |
2017 |
|||||||
Cash provided by (used in) operating activities: |
||||||||
Net income |
$ |
31.6 |
$ |
44.3 |
||||
Adjustments to reconcile net cash provided by (used in) operating |
||||||||
Depreciation and amortization |
38.5 |
35.0 |
||||||
Loss on extinguishment of debt |
0.0 |
13.3 |
||||||
Loss (gain) on disposal of assets and investment |
2.2 |
(1.4) |
||||||
Gain on insurance proceeds |
(1.5) |
0.0 |
||||||
Deferred income taxes |
5.0 |
0.8 |
||||||
Change in other liabilities |
(6.2) |
(18.6) |
||||||
Non-cash interest expense |
1.8 |
1.5 |
||||||
Stock-based compensation |
9.3 |
7.8 |
||||||
Loss on pension settlement |
0.0 |
8.8 |
||||||
Other - net |
6.5 |
2.0 |
||||||
Changes in working capital: |
||||||||
Accounts receivable |
(36.3) |
(37.6) |
||||||
Inventories |
(20.3) |
10.5 |
||||||
Accounts payable |
17.7 |
(14.4) |
||||||
Accrued liabilities |
(38.6) |
(1.1) |
||||||
Other working capital |
(1.7) |
(2.4) |
||||||
Net cash provided by operating activities |
8.0 |
48.5 |
||||||
Cash (used in) provided by investing activities: |
||||||||
Capital expenditures |
(81.4) |
(48.6) |
||||||
Acquisitions, net of cash acquired |
(264.0) |
0.0 |
||||||
Insurance proceeds received |
1.5 |
0.0 |
||||||
Repayments received on loan |
0.0 |
9.5 |
||||||
Net cash provided by divestitures and asset sales |
2.3 |
1.1 |
||||||
Net cash used in investing activities |
(341.6) |
(38.0) |
||||||
Cash provided by (used in) financing activities: |
||||||||
Net increase in revolving credit facility borrowings |
282.8 |
74.1 |
||||||
Borrowings of long-term debt |
100.0 |
500.0 |
||||||
Repayments of long-term debt |
(12.9) |
(541.4) |
||||||
Issuances of Common Stock |
2.5 |
1.9 |
||||||
Repurchases of Common Stock |
(31.7) |
(5.1) |
||||||
Payment of debt issuance costs |
(2.9) |
(11.0) |
||||||
Net cash provided by financing activities |
337.8 |
18.5 |
||||||
Effect of exchange rate changes on cash |
(2.0) |
0.4 |
||||||
Net increase in cash and cash equivalents |
2.2 |
29.4 |
||||||
Cash and cash equivalents at beginning of period |
60.3 |
20.8 |
||||||
Cash and cash equivalents at end of period |
$ |
62.5 |
$ |
50.2 |
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 September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
(Dollars in millions) |
||||||||||||||||
Net sales: |
||||||||||||||||
Railroad and Utility Products and Services |
$ |
185.0 |
$ |
131.7 |
$ |
470.6 |
$ |
403.1 |
||||||||
Performance Chemicals |
108.2 |
109.7 |
320.7 |
318.2 |
||||||||||||
Carbon Materials and Chemicals |
149.5 |
143.4 |
493.5 |
388.1 |
||||||||||||
Total |
$ |
442.7 |
$ |
384.8 |
$ |
1,284.8 |
$ |
1,109.4 |
||||||||
Operating profit (loss): |
||||||||||||||||
Railroad and Utility Products and Services |
$ |
5.8 |
$ |
9.5 |
$ |
5.9 |
$ |
30.1 |
||||||||
Performance Chemicals |
11.0 |
18.4 |
28.2 |
56.6 |
||||||||||||
Carbon Materials and Chemicals |
14.9 |
16.3 |
64.6 |
24.9 |
||||||||||||
Corporate Unallocated |
(0.5) |
(9.2) |
(1.9) |
(10.4) |
||||||||||||
Total |
$ |
31.2 |
$ |
35.0 |
$ |
96.8 |
$ |
101.2 |
||||||||
Operating profit margin: |
||||||||||||||||
Railroad and Utility Products and Services |
3.1 |
% |
7.2 |
% |
1.3 |
% |
7.5 |
% |
||||||||
Performance Chemicals |
10.2 |
% |
16.8 |
% |
8.8 |
% |
17.8 |
% |
||||||||
Carbon Materials and Chemicals |
10.0 |
% |
11.4 |
% |
13.1 |
% |
6.4 |
% |
||||||||
Total |
7.0 |
% |
9.1 |
% |
7.5 |
% |
9.1 |
% |
||||||||
Depreciation and amortization: |
||||||||||||||||
Railroad and Utility Products and Services |
$ |
4.9 |
$ |
2.9 |
$ |
12.8 |
$ |
8.8 |
||||||||
Performance Chemicals |
4.4 |
4.4 |
13.3 |
13.3 |
||||||||||||
Carbon Materials and Chemicals |
3.7 |
4.8 |
12.4 |
12.9 |
||||||||||||
Total |
$ |
13.0 |
$ |
12.1 |
$ |
38.5 |
$ |
35.0 |
||||||||
Adjusted EBITDA(1): |
||||||||||||||||
Railroad and Utility Products and Services |
$ |
12.3 |
$ |
11.9 |
$ |
31.5 |
$ |
37.4 |
||||||||
Performance Chemicals |
16.6 |
22.2 |
48.3 |
69.4 |
||||||||||||
Carbon Materials and Chemicals |
24.9 |
26.1 |
95.2 |
51.5 |
||||||||||||
Corporate Unallocated |
(0.5) |
0.3 |
(0.3) |
(0.2) |
||||||||||||
Total |
$ |
53.3 |
$ |
60.5 |
$ |
174.7 |
$ |
158.1 |
||||||||
Adjusted EBITDA margin(2): |
||||||||||||||||
Railroad and Utility Products and Services |
6.6 |
% |
9.0 |
% |
6.7 |
% |
9.3 |
% |
||||||||
Performance Chemicals |
15.3 |
% |
20.2 |
% |
15.1 |
% |
21.8 |
% |
||||||||
Carbon Materials and Chemicals |
16.7 |
% |
18.2 |
% |
19.3 |
% |
13.3 |
% |
||||||||
Total |
12.0 |
% |
15.7 |
% |
13.6 |
% |
14.3 |
% |
||||||||
(1) |
The tables below describe the adjustments to EBITDA for the three and nine months ended September 30, 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 September 30, 2018 |
||||||||||||||||||||
Corporate |
||||||||||||||||||||
RUPS |
PC |
CMC |
Unallocated |
Consolidated |
||||||||||||||||
Operating profit (loss) |
$ |
5.8 |
$ |
11.0 |
$ |
14.9 |
$ |
(0.5) |
$ |
31.2 |
||||||||||
Other income (loss) |
(0.2) |
0.2 |
(0.6) |
(0.1) |
(0.7) |
|||||||||||||||
Depreciation and amortization |
4.9 |
4.4 |
3.7 |
0.0 |
13.0 |
|||||||||||||||
Depreciation in impairment and restructuring charges |
0.0 |
0.0 |
1.0 |
0.0 |
1.0 |
|||||||||||||||
EBITDA with noncontrolling interest |
$ |
10.5 |
$ |
15.6 |
$ |
19.0 |
$ |
(0.6) |
$ |
44.5 |
||||||||||
Unusual items impacting EBITDA: |
||||||||||||||||||||
CMC restructuring |
0.0 |
0.0 |
4.7 |
0.0 |
4.7 |
|||||||||||||||
RUPS treating plant closures |
(0.2) |
0.0 |
0.0 |
0.0 |
(0.2) |
|||||||||||||||
Non-cash LIFO expense |
1.4 |
0.0 |
0.3 |
0.0 |
1.7 |
|||||||||||||||
Acquisition closing costs |
0.0 |
0.0 |
0.0 |
0.1 |
0.1 |
|||||||||||||||
Mark-to-market commodity hedging |
0.0 |
1.0 |
0.0 |
0.0 |
1.0 |
|||||||||||||||
Contract buyout |
0.1 |
0.0 |
0.0 |
0.0 |
0.1 |
|||||||||||||||
UIP inventory purchase accounting adjustment |
0.5 |
0.0 |
0.0 |
0.0 |
0.5 |
|||||||||||||||
Sale of specialty chemicals business |
0.0 |
0.0 |
0.9 |
0.0 |
0.9 |
|||||||||||||||
Adjusted EBITDA |
$ |
12.3 |
$ |
16.6 |
$ |
24.9 |
$ |
(0.5) |
$ |
53.3 |
||||||||||
Adj. EBITDA % of Consolidated Adj. EBITDA (excluding |
22.9 |
% |
30.9 |
% |
46.3 |
% |
UNAUDITED RECONCILIATION OF OPERATING PROFIT TO EBITDA AND ADJUSTED EBITDA |
||||||||||||||||||||
(In millions) |
||||||||||||||||||||
Three months ended September 30, 2017 |
||||||||||||||||||||
Corporate |
||||||||||||||||||||
RUPS |
PC |
CMC |
Unallocated |
Consolidated |
||||||||||||||||
Operating profit (loss) |
$ |
9.5 |
$ |
18.4 |
$ |
16.3 |
$ |
(9.2) |
$ |
35.0 |
||||||||||
Other income (loss) |
(0.6) |
0.4 |
(0.2) |
0.7 |
0.3 |
|||||||||||||||
Depreciation and amortization |
2.9 |
4.4 |
4.8 |
0.0 |
12.1 |
|||||||||||||||
Depreciation in impairment and restructuring charges |
0.0 |
0.0 |
1.3 |
0.0 |
1.3 |
|||||||||||||||
EBITDA with noncontrolling interest |
$ |
11.8 |
$ |
23.2 |
$ |
22.2 |
$ |
(8.5) |
$ |
48.7 |
||||||||||
Unusual items impacting EBITDA: |
||||||||||||||||||||
CMC restructuring |
0.0 |
0.0 |
4.3 |
0.0 |
4.3 |
|||||||||||||||
RUPS treating plant closures |
0.2 |
0.0 |
0.0 |
0.0 |
0.2 |
|||||||||||||||
Non-cash LIFO benefit |
(0.1) |
0.0 |
(0.4) |
0.0 |
(0.5) |
|||||||||||||||
Mark-to-market commodity hedging (non-cash) |
0.0 |
(1.0) |
0.0 |
0.0 |
(1.0) |
|||||||||||||||
Pension settlement charge |
0.0 |
0.0 |
0.0 |
8.8 |
8.8 |
|||||||||||||||
Adjusted EBITDA |
$ |
11.9 |
$ |
22.2 |
$ |
26.1 |
$ |
0.3 |
$ |
60.5 |
||||||||||
Adj. EBITDA % of Consolidated Adj. EBITDA (excluding |
19.8 |
% |
36.9 |
% |
43.4 |
% |
UNAUDITED RECONCILIATION OF OPERATING PROFIT TO EBITDA AND ADJUSTED EBITDA |
||||||||||||||||||||
(In millions) |
||||||||||||||||||||
Nine Months Ended September 30, 2018 |
||||||||||||||||||||
Corporate |
||||||||||||||||||||
RUPS |
PC |
CMC |
Unallocated |
Consolidated |
||||||||||||||||
Operating profit (loss) |
$ |
5.9 |
$ |
28.2 |
$ |
64.6 |
$ |
(1.9) |
$ |
96.8 |
||||||||||
Other (loss) income |
0.0 |
2.4 |
0.1 |
(3.7) |
(1.2) |
|||||||||||||||
Depreciation and amortization |
12.8 |
13.3 |
12.4 |
0.0 |
38.5 |
|||||||||||||||
Depreciation in impairment and restructuring charges |
0.0 |
0.0 |
3.7 |
0.0 |
3.7 |
|||||||||||||||
EBITDA with noncontrolling interest |
$ |
18.7 |
$ |
43.9 |
$ |
80.8 |
$ |
(5.6) |
$ |
137.8 |
||||||||||
Unusual items impacting EBITDA: |
||||||||||||||||||||
CMC restructuring |
0.0 |
0.0 |
12.4 |
0.0 |
12.4 |
|||||||||||||||
Non-cash LIFO expense |
5.2 |
0.0 |
1.1 |
0.0 |
6.3 |
|||||||||||||||
Mark-to-market commodity hedging |
0.0 |
5.5 |
0.0 |
0.0 |
5.5 |
|||||||||||||||
Acquisition closing costs |
0.0 |
0.0 |
0.0 |
3.1 |
3.1 |
|||||||||||||||
Sale of land |
0.0 |
(1.1) |
0.0 |
2.2 |
1.1 |
|||||||||||||||
Contract buyout |
1.6 |
0.0 |
0.0 |
0.0 |
1.6 |
|||||||||||||||
UIP inventory purchase accounting adjustment |
6.0 |
0.0 |
0.0 |
0.0 |
6.0 |
|||||||||||||||
Sale of specialty chemicals business |
0.0 |
0.0 |
0.9 |
0.0 |
0.9 |
|||||||||||||||
Adjusted EBITDA |
$ |
31.5 |
$ |
48.3 |
$ |
95.2 |
$ |
(0.3) |
$ |
174.7 |
||||||||||
Adj. EBITDA % of Consolidated Adj. EBITDA (excluding |
18.0 |
% |
27.6 |
% |
54.4 |
% |
UNAUDITED RECONCILIATION OF OPERATING PROFIT TO EBITDA AND ADJUSTED EBITDA |
||||||||||||||||||||
(In millions) |
||||||||||||||||||||
Nine Months Ended September 30, 2017 |
||||||||||||||||||||
Corporate |
||||||||||||||||||||
RUPS |
PC |
CMC |
Unallocated |
Consolidated |
||||||||||||||||
Operating profit (loss) |
$ |
30.1 |
$ |
56.6 |
$ |
24.9 |
$ |
(10.4) |
$ |
101.2 |
||||||||||
Other (loss) income |
(1.4) |
1.5 |
0.6 |
1.3 |
2.0 |
|||||||||||||||
Depreciation and amortization |
8.8 |
13.3 |
12.9 |
0.0 |
35.0 |
|||||||||||||||
Depreciation in impairment and restructuring charges |
0.0 |
0.0 |
4.5 |
0.0 |
4.5 |
|||||||||||||||
EBITDA with noncontrolling interest |
$ |
37.5 |
$ |
71.4 |
$ |
42.9 |
$ |
(9.1) |
$ |
142.7 |
||||||||||
Unusual items impacting EBITDA: |
||||||||||||||||||||
CMC restructuring |
0.0 |
0.0 |
9.8 |
0.0 |
9.8 |
|||||||||||||||
RUPS treating plant closures |
0.4 |
0.0 |
0.0 |
0.0 |
0.4 |
|||||||||||||||
Non-cash LIFO benefit |
(0.5) |
0.0 |
(1.2) |
0.0 |
(1.7) |
|||||||||||||||
Mark-to-market commodity hedging |
0.0 |
(2.0) |
0.0 |
0.0 |
(2.0) |
|||||||||||||||
Debt refinancing costs |
0.0 |
0.0 |
0.0 |
0.1 |
0.1 |
|||||||||||||||
Pension settlement charge |
0.0 |
0.0 |
0.0 |
8.8 |
8.8 |
|||||||||||||||
Adjusted EBITDA |
$ |
37.4 |
$ |
69.4 |
$ |
51.5 |
$ |
(0.2) |
$ |
158.1 |
||||||||||
Adj. EBITDA % of Consolidated Adj. EBITDA (excluding |
23.6 |
% |
43.8 |
% |
32.5 |
% |
UNAUDITED RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA |
||||||||||||||||
(In millions) |
||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
Net income |
$ |
6.9 |
$ |
19.9 |
$ |
31.6 |
$ |
44.3 |
||||||||
Interest expense |
15.1 |
10.5 |
40.1 |
31.9 |
||||||||||||
Loss on extinguishment of debt |
0.0 |
0.0 |
0.0 |
13.3 |
||||||||||||
Depreciation and amortization |
14.0 |
13.4 |
42.2 |
39.5 |
||||||||||||
Income taxes |
8.6 |
4.8 |
24.4 |
12.4 |
||||||||||||
(Income) loss from discontinued operations |
0.0 |
0.1 |
(0.4) |
1.3 |
||||||||||||
EBITDA with noncontrolling interests |
44.6 |
48.7 |
137.9 |
142.7 |
||||||||||||
Unusual items impacting net income(1) |
||||||||||||||||
Impairment, restructuring and plant closure costs |
4.4 |
4.5 |
12.4 |
10.2 |
||||||||||||
Mark-to-market commodity hedging |
1.0 |
(1.0) |
5.5 |
(2.0) |
||||||||||||
Non-cash LIFO expense (benefit) |
1.7 |
(0.5) |
6.3 |
(1.7) |
||||||||||||
Sale of specialty chemicals business |
0.9 |
0.0 |
0.9 |
0.0 |
||||||||||||
Debt refinancing costs |
0.0 |
0.0 |
0.0 |
0.1 |
||||||||||||
Pension settlement charge |
0.0 |
8.8 |
0.0 |
8.8 |
||||||||||||
Acquisition closing costs |
0.1 |
0.0 |
3.0 |
0.0 |
||||||||||||
Sale of land |
0.0 |
0.0 |
1.1 |
0.0 |
||||||||||||
Contract buyout |
0.1 |
0.0 |
1.6 |
0.0 |
||||||||||||
UIP inventory purchase accounting adjustment |
0.5 |
0.0 |
6.0 |
0.0 |
||||||||||||
Total adjustments |
8.7 |
11.8 |
36.8 |
15.4 |
||||||||||||
Adjusted EBITDA with noncontrolling interests |
$ |
53.3 |
$ |
60.5 |
$ |
174.7 |
$ |
158.1 |
||||||||
(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 September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
Net income attributable to Koppers |
$ |
7.6 |
$ |
19.8 |
$ |
26.0 |
$ |
43.9 |
||||||||
Unusual items impacting net income |
||||||||||||||||
Impairment, restructuring and plant closure costs |
5.5 |
6.5 |
16.6 |
15.7 |
||||||||||||
Mark-to-market commodity hedging |
1.0 |
(1.0) |
5.5 |
(2.0) |
||||||||||||
Non-cash LIFO expense (benefit) |
1.7 |
(0.5) |
6.3 |
(1.7) |
||||||||||||
Debt refinancing costs |
0.0 |
0.0 |
0.0 |
13.3 |
||||||||||||
Pension settlement charge |
0.0 |
8.8 |
0.0 |
8.8 |
||||||||||||
Acquisition closing costs |
0.1 |
0.0 |
3.1 |
0.0 |
||||||||||||
Sale of land |
0.0 |
0.0 |
1.1 |
0.0 |
||||||||||||
Sale of specialty chemicals business |
0.9 |
0.0 |
0.9 |
0.0 |
||||||||||||
Contract buyout |
0.1 |
0.0 |
1.6 |
0.0 |
||||||||||||
UIP inventory purchase accounting adjustment |
0.5 |
0.0 |
6.0 |
0.0 |
||||||||||||
Total adjustments |
9.8 |
13.8 |
41.1 |
34.1 |
||||||||||||
Adjustments to income tax and noncontrolling interests |
||||||||||||||||
Income tax on adjustments to pre-tax income |
(2.2) |
(2.2) |
(9.7) |
(7.4) |
||||||||||||
Income tax - U.S. Tax Reform |
0.4 |
0.0 |
5.3 |
0.0 |
||||||||||||
Noncontrolling interests |
0.0 |
0.0 |
0.0 |
0.2 |
||||||||||||
Effect on adjusted net income |
8.0 |
11.6 |
36.7 |
26.9 |
||||||||||||
Adjusted net income including discontinued operations |
15.6 |
31.4 |
62.7 |
70.8 |
||||||||||||
(Income) loss from discontinued operations |
0.0 |
0.1 |
(0.4) |
1.3 |
||||||||||||
Adjusted net income |
$ |
15.6 |
$ |
31.5 |
$ |
62.3 |
$ |
72.1 |
UNAUDITED RECONCILIATION OF DILUTED EARNINGS PER SHARE AND |
||||||||||||||||
ADJUSTED EARNINGS PER SHARE |
||||||||||||||||
(In millions except share amounts) |
||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
Net income attributable to Koppers |
$ |
7.6 |
$ |
19.8 |
$ |
26.0 |
$ |
43.9 |
||||||||
Adjusted net income (from above) |
$ |
15.6 |
$ |
31.5 |
$ |
62.3 |
$ |
72.1 |
||||||||
Denominator for diluted earnings per share (in thousands) |
21,700 |
21,911 |
21,892 |
21,927 |
||||||||||||
Earnings per share: |
||||||||||||||||
Diluted earnings per share |
$ |
0.35 |
$ |
0.91 |
$ |
1.19 |
$ |
2.00 |
||||||||
Adjusted earnings per share |
$ |
0.73 |
$ |
1.43 |
$ |
2.84 |
$ |
3.29 |
UNAUDITED RECONCILIATION OF TOTAL DEBT TO NET DEBT AND NET LEVERAGE RATIO |
|||||||||||
(In millions) |
|||||||||||
Twelve months ended |
|||||||||||
September 30, 2018 |
Proforma September 30, 2018 |
December 31, 2017 |
|||||||||
Total Debt |
$ |
1,044.9 |
$ |
1,044.9 |
$ |
677.0 |
|||||
Less: Cash |
62.5 |
62.5 |
60.3 |
||||||||
Net Debt |
$ |
982.4 |
$ |
982.4 |
$ |
616.7 |
|||||
Adjusted EBITDA |
$ |
217.1 |
$ |
227.6 |
$ |
200.4 |
|||||
Net Leverage Ratio |
4.5 |
4.3 |
3.1 |
UNAUDITED RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA ON A LATEST TWELVE MONTH BASIS |
|||||||
(In millions) |
|||||||
Twelve months ended |
|||||||
September 30, 2018 |
December 31, 2017 |
||||||
Net income |
$ |
17.8 |
$ |
30.5 |
|||
Interest expense including refinancing |
50.4 |
55.8 |
|||||
Depreciation and amortization |
65.5 |
62.8 |
|||||
Income tax provision |
41.1 |
29.0 |
|||||
(Income) loss from discontinued operations |
(0.8) |
0.8 |
|||||
EBITDA |
174.0 |
178.9 |
|||||
Unusual items impacting net income: |
|||||||
Impairment, restructuring and plant closure |
18.1 |
15.9 |
|||||
Non-cash LIFO expense (benefit) |
7.5 |
(0.5) |
|||||
Mark-to-market commodity hedging |
4.0 |
(3.5) |
|||||
Reimbursement of environmental costs |
(0.3) |
(0.4) |
|||||
Acquisition closing costs |
3.1 |
0.0 |
|||||
Sale of land |
1.1 |
0.0 |
|||||
Contract buyout |
1.6 |
0.0 |
|||||
UIP inventory purchase accounting adjustment |
6.0 |
0.0 |
|||||
Sale of specialty chemicals business |
0.9 |
0.0 |
|||||
Pension settlement charge |
1.1 |
10.0 |
|||||
Adjusted EBITDA with noncontrolling interests |
$ |
217.1 |
$ |
200.4 |
|||
Proforma adjusted EBITDA from acquisitions |
10.5 |
0.0 |
|||||
Proforma adjusted EBITDA with noncontrolling interests |
$ |
227.6 |
$ |
200.4 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/koppers-holdings-inc-reports-third-quarter-2018-results-300746674.html
SOURCE