Adjusted net income and adjusted earnings per share (EPS) were
Adjustments to pre-tax income totaled
Consolidated sales were
The Railroad and Utility Products and Services (RUPS) favorable performance reflects increased treating volumes and pricing of crossties to Class I customers, favorable pricing conditions in the commercial crosstie market, generally higher demand for railroad related products and services, and savings related to its ongoing network optimization initiatives. The Performance Chemicals (PC) segment reported higher sales and profitability, driven by increased volumes and pricing for its copper-based wood preservatives; however, its margin was negatively impacted by increased year-over-year raw material and customer service costs. The Carbon Materials and Chemicals (CMC) business delivered improved profitability, benefiting from increased sales volumes in
Commenting on the quarter, President and CEO
Third-Quarter Financial Performance
- Sales for RUPS of
$198.8 million increased by$13.8 million , or 7.5 percent, compared to sales of$185.0 million in the prior year quarter. The sales increase was primarily due to higher volumes and pricing related to Class I customers, favorable pricing conditions in the commercial crosstie market, and improved demand in the domestic utility pole business. Operating profit for the third quarter was$11.3 million , or 5.7 percent, compared with an operating profit of$5.8 million , or 3.1 percent, in the prior year quarter. Adjusted EBITDA for the third quarter was$16.9 million , or 8.5 percent, compared with$12.3 million , or 6.6 percent, in the prior year quarter. The significant improvement in profitability was driven by higher capacity utilization from improvements in wood sourcing and increased customer demand as well as realizing synergies related to the ongoing integration and restructuring actions.
- Sales for PC of
$123.9 million increased by$15.7 million , or 14.5 percent, compared to sales of$108.2 million in the prior year quarter. The sales increase was driven by higher volumes of copper-based preservatives inNorth America , driven by market share gains, sales from new products and favorable pricing mix. Operating profit was$11.7 million , or 9.4 percent, for the third quarter, compared with$11.0 million , or 10.2 percent, in the prior year quarter. Adjusted EBITDA was$17.8 million , or 14.4 percent, for the third quarter, compared with$16.6 million , or 15.3 percent, in the prior year quarter. The year-over-year increase in profitability was due to stronger sales volumes, lower costs from reduced third-party purchases of intermediate raw materials and a reduction in controllable spending, partially offset by higher raw material and customer service costs.
- Sales for CMC totaling
$152.2 million increased by$2.7 million , or 1.8 percent, compared to sales of$149.5 million in the prior year quarter. Excluding an unfavorable impact from foreign currency translation of$4.9 million , sales increased by$7.6 million , or 5.1 percent, from the prior year quarter. The increase was due mainly to higher sales volumes inChina , partially offset by lower sales prices inChina andEurope , and lower sales volumes of carbon pitch inEurope andAustralia , and phthalic anhydride inNorth America . Operating profit was$17.1 million , or 11.2 percent, in the third quarter, compared with$14.9 million , or 10.0 percent, in the prior year quarter. Adjusted EBITDA was$26.7 million , or 17.5 percent in the third quarter, compared with$24.9 million , or 16.7 percent in the prior year quarter. Despite a challenging demand and pricing environment, the favorable results demonstrate the benefits of continuing operational efficiencies and permanent cost savings, partially offset by increases in raw material costs.
- Operating profit was
$39.6 million , or 8.3 percent, reflecting higher profits in all business segments, compared with$31.2 million , or 7.0 percent, in the prior year quarter. Adjusted EBITDA was$61.2 million , driven by the company's wood-preservation businesses, or 12.9 percent, compared with$53.3 million , or 12.0 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$19.8 million , compared with net income of$7.6 million in the prior year quarter. Adjusted net income was$26.2 million , compared with$15.6 million in the prior year quarter.
- In the third quarter of 2019, items excluded from adjusted EBITDA consisted of
$6.0 million of pre-tax charges, while adjusted net income and adjusted EPS for the quarter excluded$8.4 million of pre-tax charges. Both adjustments consisted of restructuring expenses, non-cash LIFO expense, and non-cash adjustments related to mark-to-market commodity hedging.
- Diluted EPS was
$0.94 , compared with$0.35 per share in the prior year quarter. Adjusted EPS for the quarter was$1.24 , compared with$0.73 for the prior year period.
- Capital expenditures for the nine months ended
September 30, 2019 , were$26.8 million , compared with$81.4 million for the prior year period. The current year amount represents general spending to maintain the safety and efficiency of global operations.
- At
September 30, 2019 , total debt was$959.1 million and, net of cash and cash equivalents, net debt was$918.4 million , compared with total debt of$990.4 million and, net of cash and cash equivalents, net debt of$949.8 million atDecember 31, 2018 . By comparison, the net debt was lower by$31.4 million , consistent with the company's focus on debt reduction. AtSeptember 30, 2019 , the company's net leverage ratio was 4.2, a decrease from 4.6 atJune 30, 2019 .
Update on
Mr. Ball commented, "While it is disappointing to not yet arrive at a long-term solution to the dispute, I pledge to continue fighting for the fair contractual value that
2019 Outlook
The company is on track to realize approximately
On an adjusted basis,
Based on a capital expenditure plan of
The pro-forma net debt to adjusted EBITDA ratio is projected to be in the range of 3.8x to 4.1x at
Commenting on the forecast, Mr. Ball said, "Overall, 2019 has been a solid year thus far and I expect that to continue into 2020. Our unique integrated business model focusing on sustainable wood-technology solutions continues to serve us well by providing market advantages that competitors are unable to replicate. Moving forward, we will continue to focus on leveraging our broad range of technical and service capabilities to further grow our presence in existing and new markets. In addition, we remain committed to further paying down debt in order to reduce leverage and risk to create shareholder value."
Investor Conference Call and Webcast
Interested parties may access the live audio broadcast by dialing 1-833-366-1128 in
The conference call will be broadcast live online at: https://services.choruscall.com/links/koppers191107.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 and adjusted EPS excludes restructuring, impairment, non-cash LIFO charges, acquisition-related costs, and non-cash mark-to-market commodity hedging. As described above, the forecast 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 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
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; potential difficulties in protecting our intellectual property; the ratings on our debt and our ability to repay or refinance our outstanding indebtedness as it matures; our ability to operate within the limitations of our debt covenants; potential impairment of our goodwill and/or long-lived assets; demand for
Koppers Holdings Inc. |
||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Net sales |
$ |
474.9 |
$ |
442.7 |
$ |
1,379.6 |
$ |
1,284.8 |
||||||||
Cost of sales |
382.3 |
359.7 |
1,111.7 |
1,023.9 |
||||||||||||
Depreciation and amortization |
14.3 |
13.0 |
42.3 |
38.5 |
||||||||||||
Impairment and restructuring charges |
1.1 |
0.9 |
5.2 |
3.8 |
||||||||||||
Selling, general and administrative expenses |
37.6 |
37.9 |
113.9 |
121.8 |
||||||||||||
Operating profit |
39.6 |
31.2 |
106.5 |
96.8 |
||||||||||||
Other income (loss), net |
0.0 |
(0.6) |
0.5 |
(1.1) |
||||||||||||
Interest expense |
15.5 |
15.1 |
48.2 |
40.1 |
||||||||||||
Income before income taxes |
24.1 |
15.5 |
58.8 |
55.6 |
||||||||||||
Income tax provision |
3.6 |
8.6 |
11.5 |
24.4 |
||||||||||||
Income from continuing operations |
20.5 |
6.9 |
47.3 |
31.2 |
||||||||||||
(Loss) income from discontinued operations, net of tax expense of $0.0, $0.0, $0.0, and $(0.3) |
(0.1) |
0.0 |
(0.1) |
0.4 |
||||||||||||
Net income |
20.4 |
6.9 |
47.2 |
31.6 |
||||||||||||
Net income (loss) attributable to noncontrolling interests |
0.6 |
(0.7) |
1.2 |
5.6 |
||||||||||||
Net income attributable to Koppers |
$ |
19.8 |
$ |
7.6 |
$ |
46.0 |
$ |
26.0 |
||||||||
Earnings per common share attributable to Koppers common shareholders: |
||||||||||||||||
Basic - |
||||||||||||||||
Continuing operations |
$ |
0.96 |
$ |
0.36 |
$ |
2.23 |
$ |
1.22 |
||||||||
Discontinued operations |
0.00 |
0.00 |
0.00 |
0.02 |
||||||||||||
Earnings per basic common share |
$ |
0.96 |
$ |
0.36 |
$ |
2.23 |
$ |
1.24 |
||||||||
Diluted - |
||||||||||||||||
Continuing operations |
$ |
0.94 |
$ |
0.35 |
$ |
2.20 |
$ |
1.17 |
||||||||
Discontinued operations |
0.00 |
0.00 |
0.00 |
0.02 |
||||||||||||
Earnings per diluted common share |
$ |
0.94 |
$ |
0.35 |
$ |
2.20 |
$ |
1.19 |
||||||||
Comprehensive income (loss) |
$ |
5.5 |
$ |
(2.0) |
$ |
35.9 |
$ |
(6.5) |
||||||||
Comprehensive income (loss) attributable to noncontrolling interests |
0.2 |
(1.1) |
0.8 |
4.7 |
||||||||||||
Comprehensive income (loss) attributable to Koppers |
$ |
5.3 |
$ |
(0.9) |
$ |
35.1 |
$ |
(11.2) |
||||||||
Weighted average shares outstanding (in thousands): |
||||||||||||||||
Basic |
20,684 |
20,946 |
20,641 |
20,992 |
||||||||||||
Diluted |
21,030 |
21,700 |
20,908 |
21,892 |
Koppers Holdings Inc. |
||||||||
September 30, 2019 |
December 31, 2018 |
|||||||
Assets |
||||||||
Cash and cash equivalents |
$ |
40.7 |
$ |
40.6 |
||||
Accounts receivable, net of allowance of $2.0 and $2.5 |
180.7 |
186.7 |
||||||
Income tax receivable |
0.3 |
2.8 |
||||||
Inventories, net |
274.2 |
284.7 |
||||||
Other current assets |
21.7 |
25.5 |
||||||
Total current assets |
517.6 |
540.3 |
||||||
Property, plant and equipment, net |
409.4 |
417.9 |
||||||
Operating lease right-of-use assets |
116.0 |
0.0 |
||||||
Goodwill |
294.8 |
296.5 |
||||||
Intangible assets, net |
172.4 |
188.0 |
||||||
Deferred tax assets |
18.4 |
15.5 |
||||||
Other assets |
24.8 |
21.7 |
||||||
Total assets |
$ |
1,553.4 |
$ |
1,479.9 |
||||
Liabilities |
||||||||
Accounts payable |
$ |
125.2 |
$ |
177.2 |
||||
Accrued liabilities |
106.5 |
109.9 |
||||||
Current operating lease liabilities |
22.1 |
0.0 |
||||||
Current maturities of long-term debt |
10.3 |
11.6 |
||||||
Total current liabilities |
264.1 |
298.7 |
||||||
Long-term debt |
948.8 |
978.8 |
||||||
Accrued postretirement benefits |
48.7 |
48.2 |
||||||
Deferred tax liabilities |
6.2 |
6.8 |
||||||
Operating lease liabilities |
94.8 |
0.0 |
||||||
Other long-term liabilities |
78.8 |
80.4 |
||||||
Total liabilities |
1,441.4 |
1,412.9 |
||||||
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; 23,212,564 and 23,028,957 shares issued |
0.2 |
0.2 |
||||||
Additional paid-in capital |
215.9 |
206.0 |
||||||
Retained earnings |
73.3 |
27.2 |
||||||
Accumulated other comprehensive loss |
(98.1) |
(87.2) |
||||||
Treasury stock, at cost, 2,514,249 and 2,480,213 shares |
(90.9) |
(90.0) |
||||||
Total Koppers shareholders' equity |
100.4 |
56.2 |
||||||
Noncontrolling interests |
11.6 |
10.8 |
||||||
Total equity |
112.0 |
67.0 |
||||||
Total liabilities and equity |
$ |
1,553.4 |
$ |
1,479.9 |
Koppers Holdings Inc. |
||||||||
Nine Months Ended September 30, |
||||||||
2019 |
2018 |
|||||||
Cash provided by (used in) operating activities: |
||||||||
Net income |
$ |
47.2 |
$ |
31.6 |
||||
Adjustments to reconcile net cash provided by (used in) operating activities: |
||||||||
Depreciation and amortization |
42.3 |
38.5 |
||||||
Loss on disposal of assets and investment |
0.6 |
2.2 |
||||||
Insurance proceeds |
(3.0) |
(1.5) |
||||||
Deferred income taxes |
(2.7) |
5.0 |
||||||
Change in other liabilities |
(9.7) |
(6.2) |
||||||
Non-cash interest expense |
1.9 |
1.8 |
||||||
Stock-based compensation |
9.0 |
9.3 |
||||||
Other - net |
0.2 |
6.5 |
||||||
Changes in working capital: |
||||||||
Accounts receivable |
3.4 |
(36.3) |
||||||
Inventories |
6.6 |
(20.3) |
||||||
Accounts payable |
(45.7) |
17.7 |
||||||
Accrued liabilities |
3.2 |
(38.6) |
||||||
Other working capital |
3.7 |
(1.7) |
||||||
Net cash provided by operating activities |
57.0 |
8.0 |
||||||
Cash (used in) provided by investing activities: |
||||||||
Capital expenditures |
(26.8) |
(81.4) |
||||||
Acquisitions, net of cash acquired |
0.0 |
(264.0) |
||||||
Insurance proceeds received |
3.0 |
1.5 |
||||||
Net cash provided by divestitures and asset sales |
0.3 |
2.3 |
||||||
Net cash used in investing activities |
(23.5) |
(341.6) |
||||||
Cash (used in) provided by financing activities: |
||||||||
Net (decrease) increase in credit facility borrowings |
(5.0) |
282.8 |
||||||
Borrowings of long-term debt |
0.0 |
100.0 |
||||||
Repayments of long-term debt |
(27.2) |
(12.9) |
||||||
Issuances of Common Stock |
1.0 |
2.5 |
||||||
Repurchases of Common Stock |
(0.9) |
(31.7) |
||||||
Payment of debt issuance costs |
(0.9) |
(2.9) |
||||||
Net cash (used in) provided by financing activities |
(33.0) |
337.8 |
||||||
Effect of exchange rate changes on cash |
(0.4) |
(2.0) |
||||||
Net increase in cash and cash equivalents |
0.1 |
2.2 |
||||||
Cash and cash equivalents at beginning of period |
40.6 |
60.3 |
||||||
Cash and cash equivalents at end of period |
$ |
40.7 |
$ |
62.5 |
||||
Cash paid for amounts included in the measurement of lease liabilities: |
||||||||
Operating cash outflow from operating leases |
$ |
23.0 |
||||||
Supplemental disclosure of non-cash investing and financing activities: |
||||||||
Right-of-use assets obtained in exchange for new operating lease |
$ |
26.7 |
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, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
(Dollars in millions) |
||||||||||||||||
Net sales: |
||||||||||||||||
Railroad and Utility Products and Services |
$ |
198.8 |
$ |
185.0 |
$ |
564.0 |
$ |
470.6 |
||||||||
Performance Chemicals |
123.9 |
108.2 |
343.7 |
320.7 |
||||||||||||
Carbon Materials and Chemicals |
152.2 |
149.5 |
471.9 |
493.5 |
||||||||||||
Total |
$ |
474.9 |
$ |
442.7 |
$ |
1,379.6 |
$ |
1,284.8 |
||||||||
Operating profit (loss): |
||||||||||||||||
Railroad and Utility Products and Services |
$ |
11.3 |
$ |
5.8 |
$ |
31.8 |
$ |
5.9 |
||||||||
Performance Chemicals |
11.7 |
11.0 |
38.5 |
28.2 |
||||||||||||
Carbon Materials and Chemicals |
17.1 |
14.9 |
37.8 |
64.6 |
||||||||||||
Corporate Unallocated |
(0.5) |
(0.5) |
(1.6) |
(1.9) |
||||||||||||
Total |
$ |
39.6 |
$ |
31.2 |
$ |
106.5 |
$ |
96.8 |
||||||||
Operating profit margin: |
||||||||||||||||
Railroad and Utility Products and Services |
5.7 |
% |
3.1 |
% |
5.6 |
% |
1.3 |
% |
||||||||
Performance Chemicals |
9.4 |
% |
10.2 |
% |
11.2 |
% |
8.8 |
% |
||||||||
Carbon Materials and Chemicals |
11.2 |
% |
10.0 |
% |
8.0 |
% |
13.1 |
% |
||||||||
Total |
8.3 |
% |
7.0 |
% |
7.7 |
% |
7.5 |
% |
||||||||
Depreciation and amortization: |
||||||||||||||||
Railroad and Utility Products and Services |
$ |
4.8 |
$ |
4.9 |
$ |
14.4 |
$ |
12.8 |
||||||||
Performance Chemicals |
4.5 |
4.4 |
14.0 |
13.3 |
||||||||||||
Carbon Materials and Chemicals |
5.0 |
3.7 |
13.9 |
12.4 |
||||||||||||
Total |
$ |
14.3 |
$ |
13.0 |
$ |
42.3 |
$ |
38.5 |
||||||||
Adjusted EBITDA(1): |
||||||||||||||||
Railroad and Utility Products and Services |
$ |
16.9 |
$ |
12.3 |
$ |
50.1 |
$ |
31.5 |
||||||||
Performance Chemicals |
17.8 |
16.6 |
54.2 |
48.3 |
||||||||||||
Carbon Materials and Chemicals |
26.7 |
24.9 |
68.4 |
95.2 |
||||||||||||
Corporate Unallocated |
(0.2) |
(0.5) |
(1.0) |
(0.3) |
||||||||||||
Total |
$ |
61.2 |
$ |
53.3 |
$ |
171.7 |
$ |
174.7 |
||||||||
Adjusted EBITDA margin(2): |
||||||||||||||||
Railroad and Utility Products and Services |
8.5 |
% |
6.6 |
% |
8.9 |
% |
6.7 |
% |
||||||||
Performance Chemicals |
14.4 |
% |
15.3 |
% |
15.8 |
% |
15.1 |
% |
||||||||
Carbon Materials and Chemicals |
17.5 |
% |
16.7 |
% |
14.5 |
% |
19.3 |
% |
||||||||
Total |
12.9 |
% |
12.0 |
% |
12.4 |
% |
13.6 |
% |
(1) |
The tables below describe the adjustments to EBITDA for the three and nine months ended September 30, 2019 and 2018, respectively. |
(2) |
Adjusted EBITDA as a percentage of GAAP sales. |
UNAUDITED RECONCILIATION OF OPERATING PROFIT TO EBITDA AND ADJUSTED EBITDA* |
||||||||||||||||||||
Three months ended September 30, 2019 |
||||||||||||||||||||
Corporate |
||||||||||||||||||||
RUPS |
PC |
CMC |
Unallocated |
Consolidated |
||||||||||||||||
Operating profit (loss) |
$ |
11.3 |
$ |
11.7 |
$ |
17.1 |
$ |
(0.5) |
$ |
39.6 |
||||||||||
Other (loss) income |
(0.6) |
0.3 |
0.0 |
0.3 |
0.0 |
|||||||||||||||
Depreciation and amortization |
4.8 |
4.5 |
5.0 |
0.0 |
14.3 |
|||||||||||||||
Depreciation in impairment and restructuring charges |
0.0 |
0.0 |
1.3 |
0.0 |
1.3 |
|||||||||||||||
EBITDA with noncontrolling interest |
$ |
15.5 |
$ |
16.5 |
$ |
23.4 |
$ |
(0.2) |
$ |
55.2 |
||||||||||
Unusual items impacting EBITDA: |
||||||||||||||||||||
CMC restructuring |
0.0 |
0.0 |
3.3 |
0.0 |
3.3 |
|||||||||||||||
Mark-to-market commodity hedging |
0.0 |
1.3 |
0.0 |
0.0 |
1.3 |
|||||||||||||||
Non-cash LIFO expense |
1.2 |
0.0 |
0.0 |
0.0 |
1.2 |
|||||||||||||||
RUPS treating plant closures |
0.2 |
0.0 |
0.0 |
0.0 |
0.2 |
|||||||||||||||
Adjusted EBITDA |
$ |
16.9 |
$ |
17.8 |
$ |
26.7 |
$ |
(0.2) |
$ |
61.2 |
||||||||||
Adj. EBITDA % of Consolidated Adj. EBITDA |
27.5 |
% |
29.0 |
% |
43.5 |
% |
UNAUDITED RECONCILIATION OF OPERATING PROFIT TO EBITDA AND ADJUSTED EBITDA* |
||||||||||||||||||||
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 |
|||||||||||||||
Non-cash LIFO expense |
1.4 |
0.0 |
0.3 |
0.0 |
1.7 |
|||||||||||||||
Mark-to-market commodity hedging |
0.0 |
1.0 |
0.0 |
0.0 |
1.0 |
|||||||||||||||
Sale of specialty chemicals business |
0.0 |
0.0 |
0.9 |
0.0 |
0.9 |
|||||||||||||||
UIP inventory purchase accounting adjustment |
0.5 |
0.0 |
0.0 |
0.0 |
0.5 |
|||||||||||||||
Acquisition closing costs |
0.0 |
0.0 |
0.0 |
0.1 |
0.1 |
|||||||||||||||
Contract buyout |
0.1 |
0.0 |
0.0 |
0.0 |
0.1 |
|||||||||||||||
RUPS treating plant closures |
(0.2) |
0.0 |
0.0 |
0.0 |
(0.2) |
|||||||||||||||
Adjusted EBITDA |
$ |
12.3 |
$ |
16.6 |
$ |
24.9 |
$ |
(0.5) |
$ |
53.3 |
||||||||||
Adj. EBITDA % of Consolidated Adj. EBITDA |
22.9 |
% |
30.9 |
% |
46.3 |
% |
||||||||||||||
*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 |
UNAUDITED RECONCILIATION OF OPERATING PROFIT TO EBITDA AND ADJUSTED EBITDA* |
||||||||||||||||||||
Nine Months Ended September 30, 2019 |
||||||||||||||||||||
Corporate |
||||||||||||||||||||
RUPS |
PC |
CMC |
Unallocated |
Consolidated |
||||||||||||||||
Operating profit (loss) |
$ |
31.8 |
$ |
38.5 |
$ |
37.8 |
$ |
(1.6) |
$ |
106.5 |
||||||||||
Other (loss) income |
(1.1) |
1.8 |
(0.8) |
0.6 |
0.5 |
|||||||||||||||
Depreciation and amortization |
14.4 |
14.0 |
13.9 |
0.0 |
42.3 |
|||||||||||||||
Depreciation in impairment and restructuring charges |
0.0 |
0.0 |
2.6 |
0.0 |
2.6 |
|||||||||||||||
EBITDA with noncontrolling interest |
$ |
45.1 |
$ |
54.3 |
$ |
53.5 |
$ |
(1.0) |
$ |
151.9 |
||||||||||
Unusual items impacting net income: |
||||||||||||||||||||
CMC restructuring |
0.0 |
0.0 |
14.6 |
0.0 |
14.6 |
|||||||||||||||
Non-cash LIFO expense |
4.6 |
0.0 |
0.3 |
0.0 |
4.9 |
|||||||||||||||
RUPS treating plant closures |
0.4 |
0.0 |
0.0 |
0.0 |
0.4 |
|||||||||||||||
Mark-to-market commodity hedging |
0.0 |
(0.1) |
0.0 |
0.0 |
(0.1) |
|||||||||||||||
Adjusted EBITDA |
$ |
50.1 |
$ |
54.2 |
$ |
68.4 |
$ |
(1.0) |
$ |
171.7 |
||||||||||
Adj. EBITDA % of Consolidated Adj. EBITDA |
29.0 |
% |
31.4 |
% |
39.6 |
% |
||||||||||||||
*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 |
UNAUDITED RECONCILIATION OF OPERATING PROFIT TO EBITDA AND ADJUSTED EBITDA* |
||||||||||||||||||||
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 income (loss) |
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 |
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 net income: |
||||||||||||||||||||
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 |
|||||||||||||||
UIP inventory purchase accounting adjustment |
6.0 |
0.0 |
0.0 |
0.0 |
6.0 |
|||||||||||||||
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 |
|||||||||||||||
Contract buyout |
1.6 |
0.0 |
0.0 |
0.0 |
1.6 |
|||||||||||||||
Sale of land |
0.0 |
(1.1) |
0.0 |
2.2 |
1.1 |
|||||||||||||||
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 |
18.0 |
% |
27.6 |
% |
54.4 |
% |
||||||||||||||
*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 |
UNAUDITED RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA |
||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Net income |
$ |
20.4 |
$ |
6.9 |
$ |
47.2 |
$ |
31.6 |
||||||||
Interest expense |
15.5 |
15.1 |
48.2 |
40.1 |
||||||||||||
Depreciation and amortization |
14.3 |
14.0 |
42.3 |
42.2 |
||||||||||||
Depreciation in impairment and restructuring charges |
1.3 |
0.0 |
2.6 |
0.0 |
||||||||||||
Income taxes |
3.6 |
8.6 |
11.5 |
24.4 |
||||||||||||
Income from discontinued operations |
0.1 |
0.0 |
0.1 |
(0.4) |
||||||||||||
EBITDA with noncontrolling interests |
55.2 |
44.6 |
151.9 |
137.9 |
||||||||||||
Unusual items impacting net income |
||||||||||||||||
Impairment, restructuring and plant closure costs |
3.5 |
4.4 |
15.0 |
12.4 |
||||||||||||
Non-cash LIFO expense |
1.2 |
1.7 |
4.9 |
6.3 |
||||||||||||
Mark-to-market commodity hedging |
1.3 |
1.0 |
(0.1) |
5.5 |
||||||||||||
UIP inventory purchase accounting adjustment |
0.0 |
0.5 |
0.0 |
6.0 |
||||||||||||
Acquisition closing costs |
0.0 |
0.1 |
0.0 |
3.0 |
||||||||||||
Contract buyout |
0.0 |
0.1 |
0.0 |
1.6 |
||||||||||||
Sale of land |
0.0 |
0.0 |
0.0 |
1.1 |
||||||||||||
Sale of specialty chemical business |
0.0 |
0.9 |
0.0 |
0.9 |
||||||||||||
Total adjustments |
6.0 |
8.7 |
19.8 |
36.8 |
||||||||||||
Adjusted EBITDA |
$ |
61.2 |
$ |
53.3 |
$ |
171.7 |
$ |
174.7 |
UNAUDITED RECONCILIATION OF NET INCOME ATTRIBUTABLE TO KOPPERS AND ADJUSTED NET INCOME |
||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Net income attributable to Koppers |
$ |
19.8 |
$ |
7.6 |
$ |
46.0 |
$ |
26.0 |
||||||||
Unusual items impacting net income |
||||||||||||||||
Impairment, restructuring and plant closure costs |
5.9 |
5.5 |
20.3 |
16.6 |
||||||||||||
Non-cash LIFO expense |
1.2 |
1.7 |
4.9 |
6.3 |
||||||||||||
Mark-to-market commodity hedging |
1.3 |
1.0 |
(0.1) |
5.5 |
||||||||||||
Acquisition closing costs |
0.0 |
0.1 |
0.0 |
3.1 |
||||||||||||
Sale of land |
0.0 |
0.0 |
0.0 |
1.1 |
||||||||||||
Sale of specialty chemical business |
0.0 |
0.9 |
0.0 |
0.9 |
||||||||||||
Contract buyout |
0.0 |
0.1 |
0.0 |
1.6 |
||||||||||||
UIP inventory purchase accounting adjustment |
0.0 |
0.5 |
0.0 |
6.0 |
||||||||||||
Total adjustments |
8.4 |
9.8 |
25.1 |
41.1 |
||||||||||||
Adjustments to income tax and noncontrolling interests |
||||||||||||||||
Income tax on adjustments to pre-tax income |
(2.1) |
(2.2) |
(7.6) |
(9.7) |
||||||||||||
Income tax - U.S. Tax Reform |
0.0 |
0.4 |
0.0 |
5.3 |
||||||||||||
Effect on adjusted net income |
6.3 |
8.0 |
17.5 |
36.7 |
||||||||||||
Adjusted net income including discontinued operations |
26.1 |
15.6 |
63.5 |
62.7 |
||||||||||||
Income from discontinued operations |
0.1 |
0.0 |
0.1 |
(0.4) |
||||||||||||
Adjusted net income attributable to Koppers |
$ |
26.2 |
$ |
15.6 |
$ |
63.6 |
$ |
62.3 |
UNAUDITED RECONCILIATION OF DILUTED EARNINGS PER SHARE AND |
||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Net income attributable to Koppers |
$ |
19.8 |
$ |
7.6 |
$ |
46.0 |
$ |
26.0 |
||||||||
Adjusted net income (from above) |
$ |
26.2 |
$ |
15.6 |
$ |
63.6 |
$ |
62.3 |
||||||||
Denominator for diluted earnings per share (in thousands) |
21,030 |
21,700 |
20,908 |
21,892 |
||||||||||||
Earnings per share: |
||||||||||||||||
Diluted earnings per share |
$ |
0.94 |
$ |
0.35 |
$ |
2.20 |
$ |
1.19 |
||||||||
Adjusted earnings per share |
$ |
1.24 |
$ |
0.73 |
$ |
3.04 |
$ |
2.84 |
UNAUDITED RECONCILIATION OF TOTAL DEBT TO NET DEBT AND NET LEVERAGE RATIO |
|||||||||||||||||||
Twelve months |
|||||||||||||||||||
September 30, 2019 |
June 30, 2019 |
March 31, 2019 |
Proforma December 31, 2018 |
December 31, 2018 |
|||||||||||||||
Total Debt |
$ |
959.1 |
$ |
1,007.2 |
$ |
1,012.7 |
$ |
990.4 |
$ |
990.4 |
|||||||||
Less: Cash |
40.7 |
42.1 |
38.1 |
40.6 |
40.6 |
||||||||||||||
Net Debt |
$ |
918.4 |
$ |
965.1 |
$ |
974.6 |
$ |
949.8 |
$ |
949.8 |
|||||||||
Adjusted EBITDA |
$ |
218.6 |
$ |
210.7 |
$ |
201.5 |
$ |
225.7 |
$ |
221.6 |
|||||||||
Net Leverage Ratio |
4.2 |
4.6 |
4.8 |
4.2 |
4.3 |
UNAUDITED RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA |
|||||||||||||||
Twelve months ended |
|||||||||||||||
September 30, 2019 |
June 30, 2019 |
March 31, 2019 |
December 31, 2018 |
||||||||||||
Net income |
$ |
44.8 |
$ |
31.4 |
$ |
18.0 |
$ |
29.2 |
|||||||
Interest expense |
64.5 |
63.9 |
62.2 |
56.3 |
|||||||||||
Depreciation and amortization |
57.4 |
55.8 |
56.4 |
54.8 |
|||||||||||
Income tax provision |
13.1 |
18.1 |
16.8 |
26.0 |
|||||||||||
Income from discontinued operations |
0.1 |
0.0 |
(0.5) |
(0.4) |
|||||||||||
EBITDA |
179.9 |
169.2 |
152.9 |
165.9 |
|||||||||||
Unusual items impacting net income: |
|||||||||||||||
Impairment, restructuring and plant |
26.1 |
27.2 |
23.5 |
23.5 |
|||||||||||
Non-cash LIFO expense |
11.2 |
11.6 |
12.0 |
12.6 |
|||||||||||
Mark-to-market commodity hedging |
1.3 |
1.1 |
0.3 |
6.9 |
|||||||||||
Sale of specialty chemicals business |
0.1 |
1.0 |
1.0 |
0.9 |
|||||||||||
UIP inventory purchase accounting |
0.0 |
0.5 |
6.0 |
6.0 |
|||||||||||
Acquisition closing costs |
0.0 |
0.0 |
3.1 |
3.1 |
|||||||||||
Contract buyout |
0.0 |
0.1 |
1.6 |
1.6 |
|||||||||||
Sale of land |
0.0 |
0.0 |
1.1 |
1.1 |
|||||||||||
Adjusted EBITDA with noncontrolling |
$ |
218.6 |
$ |
210.7 |
$ |
201.5 |
$ |
221.6 |
|||||||
Proforma adjusted EBITDA from |
0.0 |
0.0 |
0.0 |
4.1 |
|||||||||||
Proforma adjusted EBITDA with |
$ |
218.6 |
$ |
210.7 |
$ |
201.5 |
$ |
225.7 |
For Information: |
Michael J. Zugay, Chief Financial Officer and Treasurer |
412 227 2231 |
|
ZugayMJ@koppers.com |
View original content to download multimedia:http://www.prnewswire.com/news-releases/koppers-holdings-inc-reports-third-quarter-2019-results-300953853.html
SOURCE