Adjusted net income and adjusted earnings per share (EPS) were
Adjustments to pre-tax income totaled
Consolidated sales were
CMC's performance reflects a significant improvement over the prior year quarter, benefiting from favorable market conditions as well as realizing permanent cost savings from restructuring initiatives. PC's profitability benefited from higher sales, partially offset by higher raw material costs related to copper. The results for RUPS were negatively affected by the continued demand weakness for treated crossties and pricing pressures related to an ongoing inventory oversupply in the market.
Total debt was
Commenting on the quarter, President and CEO
Fourth-Quarter Financial Performance
- Sales for RUPS of
$109.5 million decreased by$15.5 million , or 12.4 percent, compared to sales of$125.0 million in the prior year quarter. The sales decrease was primarily due to lower sales volumes of untreated and treated crossties and railroad bridge services. The reduction is attributed to lower spending in the rail industry across both the Class I and commercial markets. In addition, commercial pricing has been reduced due to an over-supply of crossties in the railroad market. The unfavorable impact from these factors was partially offset by higher volumes related to utility products inAustralia . Operating loss for the fourth quarter was$4.0 million , or 3.7 percent, compared with operating profit of$5.6 million , or 4.5 percent, in the prior year quarter. Adjusted EBITDA for the fourth quarter was$1.3 million , or 1.2 percent, compared with$11.9 million , or 9.5 percent, in the prior year quarter. - Sales for PC of
$93.0 million increased by$3.6 million , or 4.0 percent, compared to sales of$89.4 million in the prior year quarter. The increase was due primarily to higher North American sales volumes for copper-based wood preservatives and additives. In addition, customer demand was strong due to favorable market trends in the repair and remodeling markets driven by existing home sales. Operating profit was$14.8 million , or 15.9 percent, for the fourth quarter, compared with$10.9 million , or 12.2 percent, in the prior year quarter. Adjusted EBITDA was$18.5 million , or 19.9 percent, for the fourth quarter, compared with$14.7 million , or 16.4 percent, in the prior year quarter. The improved profitability in the fourth quarter reflects investments made to expand capacity and productivity for certain processes, partially offset by higher raw material costs. - Sales for CMC totaling
$163.6 million increased by$64.8 million , or 65.6 percent, compared to sales of$98.8 million in the prior year quarter. The sales increase was primarily driven by a combination of higher pricing and volumes for carbon pitch inAustralasia andEurope due to a reduced supply in those regions. Also, the segment's results benefited from increased volume and pricing for phthalic anhydride inNorth America , partially offset by accelerated depreciation and unabsorbed fixed costs. Operating profit was$3.0 million , or 1.8 percent, in the fourth quarter, compared with$6.2 million , or 6.3 percent, in the prior year quarter. Adjusted EBITDA was$23.8 million , or 14.5 percent, in the fourth quarter, compared with$10.9 million , or 11.0 percent, in the prior year quarter. - Operating profit was
$12.2 million , or 3.3 percent, compared with$18.9 million , or 6.0 percent, in the prior year quarter. Adjusted EBITDA was$42.4 million , or 11.6 percent, compared with$37.6 million , or 12.0 percent, in the prior year quarter, due primarily to higher profitability from the PC and CMC businesses, partially offset by lower profitability for the RUPS segment. Operating profit margin and adjusted EBITDA margin are calculated as a percentage of GAAP sales. - The current year fourth quarter included a tax expense of
$20.5 million , or$0.92 per share, related to the Tax Act. The tax charge consisted of a one-time transition tax on unrepatriated earnings from foreign subsidiaries of$13.1 million and a write-down of the company's net deferred tax assets of$7.4 million due to a rate reduction from 35 percent to 21 percent. - Net loss attributable to
Koppers in the fourth quarter was$14.8 million compared with net income of$6.4 million in the prior year quarter. Adjusted net income was$9.0 million , compared with$8.5 million in the prior year quarter. - In the fourth quarter of 2017, items excluded from adjusted EBITDA consisted of
$6.2 million of pre-tax charges, while adjusted net income and adjusted EPS for the quarter excluded$18.1 million of pre-tax charges, both of which related primarily to restructuring expenses. - Diluted EPS was a loss of
$0.71 , compared with earnings of$0.30 per share in the prior year quarter. Adjusted EPS for the quarter was$0.40 , compared with$0.40 for the prior year period. The fourth quarter adjusted EPS reflects a catch-up of the full-year allocation of income tax expense related to U.S.-based restructuring charges. - Capital expenditures for the twelve months ending
December 31, 2017 , were$67.5 million compared with$49.9 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 , and expanding production capacity at PC production facilities in the U.S.
2017 Financial Performance
- Consolidated sales of
$1,475.5 million increased by$59.3 million , or 4.2 percent, compared to sales of$1,416.2 million in the prior year. - Operating profit was
$112.1 million , or 7.6 percent, compared with$86.4 million , or 6.1 percent, in the prior year. Adjusted EBITDA was$200.4 million , or 13.6 percent, compared with$174.2 million , or 12.3 percent, in the prior year. Operating profit margin and adjusted EBITDA margin are calculated as a percentage of GAAP sales. - Net income attributable to
Koppers was$29.1 million compared with net income of$29.3 million in the prior year. Adjusted net income was$81.0 million , compared with$54.8 million in the prior year. - In 2017, items excluded from adjusted EBITDA consisted of
$21.5 million of pre-tax charges, while adjusted net income and adjusted EPS for the quarter excluded$52.2 million of pre-tax charges, both of which related primarily to restructuring expenses. - Diluted EPS was
$1.32 , compared with$1.39 per share in the prior year. Adjusted EPS for the year was$3.68 , compared with$2.60 for the prior year.
2018 Outlook
Commenting on the forecast, Mr. Ball said, "In 2018, we expect to achieve record profitability driven by a stronger overall pricing environment, particularly in
Mr. Ball continued, "In anticipation that the past year's progress in reducing our balance sheet leverage will be ongoing, we continue to actively seek growth opportunities to strengthen our global leadership position in wood treatment technologies. At the same time, we expect to invest
For the company's guidance, adjusted EBITDA 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; however, definitions and reconciliations for historical non-GAAP measures presented herein are provided per footnote 1 below.
Investor Conference Call and Web Simulcast
Interested parties may access the live audio broadcast by dialing 800-289-0517 in
The live broadcast of the
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 December 31, |
Year Ended December 31, |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
Net sales |
$ |
366.1 |
$ |
313.2 |
$ |
1,475.5 |
$ |
1,416.2 |
||||||||
Cost of sales (excluding items below) |
290.5 |
241.5 |
1,154.1 |
1,127.9 |
||||||||||||
Depreciation and amortization |
14.8 |
10.9 |
49.8 |
52.9 |
||||||||||||
Gain on sale of business |
0.0 |
0.0 |
0.0 |
(2.1) |
||||||||||||
Impairment and restructuring charges |
10.4 |
4.0 |
16.2 |
20.1 |
||||||||||||
Loss on pension settlements |
1.2 |
4.4 |
10.0 |
4.4 |
||||||||||||
Selling, general and administrative expenses |
37.0 |
33.5 |
133.3 |
126.6 |
||||||||||||
Operating profit |
12.2 |
18.9 |
112.1 |
86.4 |
||||||||||||
Other income, net |
0.7 |
0.7 |
4.0 |
2.9 |
||||||||||||
Interest expense |
10.6 |
12.5 |
42.5 |
50.8 |
||||||||||||
Loss on extinguishment of debt |
0.0 |
0.0 |
13.3 |
0.0 |
||||||||||||
Income before income taxes |
2.3 |
7.1 |
60.3 |
38.5 |
||||||||||||
Income tax provision |
16.6 |
0.9 |
29.0 |
11.4 |
||||||||||||
Income (loss) from continuing operations |
(14.3) |
6.2 |
31.3 |
27.1 |
||||||||||||
(Loss) income from discontinued operations, net of tax (expense) benefit of $(0.1), $0.0, $0.2 and $(0.3) |
0.5 |
0.1 |
(0.8) |
0.6 |
||||||||||||
Net income (loss) |
(13.8) |
6.3 |
30.5 |
27.7 |
||||||||||||
Net income (loss) attributable to noncontrolling interests |
1.0 |
(0.1) |
1.4 |
(1.6) |
||||||||||||
Net income (loss) attributable to Koppers |
$ |
(14.8) |
$ |
6.4 |
$ |
29.1 |
$ |
29.3 |
||||||||
Earnings (loss) per common share attributable to Koppers common shareholders: |
||||||||||||||||
Basic - |
||||||||||||||||
Continuing operations |
$ |
(0.73) |
$ |
0.31 |
$ |
1.44 |
$ |
1.39 |
||||||||
Discontinued operations |
0.02 |
0.00 |
(0.04) |
0.03 |
||||||||||||
Earnings (loss) per basic common share |
$ |
(0.71) |
$ |
0.31 |
$ |
1.40 |
$ |
1.42 |
||||||||
Diluted - |
||||||||||||||||
Continuing operations |
$ |
(0.73) |
$ |
0.30 |
$ |
1.36 |
$ |
1.36 |
||||||||
Discontinued operations |
0.02 |
0.00 |
(0.04) |
0.03 |
||||||||||||
Earnings (loss) per diluted common share |
$ |
(0.71) |
$ |
0.30 |
$ |
1.32 |
$ |
1.39 |
||||||||
Weighted average shares outstanding (in thousands): |
||||||||||||||||
Basic |
20,766 |
20,664 |
20,754 |
20,636 |
||||||||||||
Diluted |
20,766 |
21,254 |
22,000 |
21,055 |
Koppers Holdings Inc. Unaudited Consolidated Balance Sheet (Dollars in millions, except per share amounts) |
||||||||
December 31, 2017 |
December 31, 2016 |
|||||||
Assets |
||||||||
Cash and cash equivalents |
$ |
60.3 |
$ |
20.8 |
||||
Accounts receivable, net of allowance of $2.5 and $3.8 |
159.2 |
136.8 |
||||||
Income tax receivable |
1.7 |
3.8 |
||||||
Inventories, net |
236.9 |
228.7 |
||||||
Loan to related party |
0.0 |
8.9 |
||||||
Other current assets |
48.6 |
39.1 |
||||||
Total current assets |
506.7 |
438.1 |
||||||
Property, plant and equipment, net |
328.0 |
280.8 |
||||||
Goodwill |
188.2 |
186.4 |
||||||
Intangible assets, net |
129.6 |
141.9 |
||||||
Deferred tax assets |
18.4 |
27.1 |
||||||
Other assets |
29.3 |
13.2 |
||||||
Total assets |
$ |
1,200.2 |
$ |
1,087.5 |
||||
Liabilities |
||||||||
Accounts payable |
$ |
141.9 |
$ |
144.2 |
||||
Accrued liabilities |
127.9 |
106.3 |
||||||
Current maturities of long-term debt |
11.4 |
42.6 |
||||||
Total current liabilities |
281.2 |
293.1 |
||||||
Long-term debt |
665.6 |
619.8 |
||||||
Accrued postretirement benefits |
46.3 |
51.6 |
||||||
Deferred tax liabilities |
7.3 |
6.3 |
||||||
Other long-term liabilities |
94.0 |
82.1 |
||||||
Total liabilities |
1,094.4 |
1,052.9 |
||||||
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; 22,384,476 and 22,140,680 shares issued |
0.2 |
0.2 |
||||||
Additional paid-in capital |
190.6 |
176.5 |
||||||
Retained earnings (accumulated deficit) |
7.4 |
(24.7) |
||||||
Accumulated other comprehensive loss |
(40.1) |
(68.6) |
||||||
Treasury stock, at cost, 1,606,028 and 1,475,792 shares |
(58.2) |
(53.0) |
||||||
Total Koppers shareholders' equity |
99.9 |
30.4 |
||||||
Noncontrolling interests |
5.9 |
4.2 |
||||||
Total equity |
105.8 |
34.6 |
||||||
Total liabilities and equity |
$ |
1,200.2 |
$ |
1,087.5 |
Koppers Holdings Inc. Unaudited Consolidated Statement of Cash Flows (Dollars in millions) |
||||||||
Year Ended December 31, |
||||||||
2017 |
2016 |
|||||||
Cash provided by (used in) operating activities: |
||||||||
Net income (loss) |
$ |
30.5 |
$ |
27.7 |
||||
Adjustments to reconcile net cash provided by operating |
||||||||
Depreciation and amortization |
49.8 |
52.9 |
||||||
Impairment of long-lived assets |
3.7 |
3.5 |
||||||
Loss on extinguishment of debt |
13.3 |
0.0 |
||||||
Gain on disposal of assets and investment |
(1.5) |
0.0 |
||||||
Gain on sale of business |
0.0 |
(2.1) |
||||||
Deferred income taxes |
1.6 |
(0.1) |
||||||
Equity loss, net of dividends received |
0.0 |
1.0 |
||||||
Change in other liabilities |
(21.1) |
(5.0) |
||||||
Non-cash interest expense |
2.1 |
5.7 |
||||||
Stock-based compensation |
10.6 |
8.9 |
||||||
Deferred revenue |
(0.7) |
(0.8) |
||||||
Loss on pension settlement |
10.0 |
4.4 |
||||||
Other - net |
(0.1) |
1.7 |
||||||
Changes in working capital: |
||||||||
Accounts receivable |
(16.0) |
12.7 |
||||||
Inventories |
0.7 |
(3.3) |
||||||
Accounts payable |
(13.6) |
5.0 |
||||||
Accrued liabilities |
31.2 |
8.4 |
||||||
Other working capital |
1.3 |
(1.1) |
||||||
Net cash provided by operating activities |
101.8 |
119.5 |
||||||
Cash provided by (used in) investing activities: |
||||||||
Capital expenditures |
(67.5) |
(49.9) |
||||||
Repayments received on loan |
9.5 |
0.0 |
||||||
Net cash provided by (used in) divestitures and asset sales |
1.5 |
(3.8) |
||||||
Net cash used in investing activities |
(56.5) |
(53.7) |
||||||
Cash provided by (used in) financing activities: |
||||||||
Borrowings of revolving credit |
705.4 |
595.7 |
||||||
Repayments of revolving credit |
(651.1) |
(625.4) |
||||||
Borrowings of long-term debt |
500.0 |
0.0 |
||||||
Repayments of long-term debt |
(546.7) |
(31.7) |
||||||
Issuances of Common Stock |
2.7 |
0.4 |
||||||
Repurchases of Common Stock |
(5.2) |
(0.3) |
||||||
Payment of debt issuance costs |
(11.0) |
(1.4) |
||||||
Net cash used in financing activities |
(5.9) |
(62.7) |
||||||
Effect of exchange rate changes on cash |
0.1 |
(4.1) |
||||||
Net increase (decrease) in cash and cash equivalents |
39.5 |
(1.0) |
||||||
Cash and cash equivalents at beginning of period |
20.8 |
21.8 |
||||||
Cash and cash equivalents at end of period |
$ |
60.3 |
$ |
20.8 |
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 December 31, |
Year Ended December 31, |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
(Dollars in millions) |
||||||||||||||||
Net sales: |
||||||||||||||||
Railroad and Utility Products and Services |
$ |
109.5 |
$ |
125.0 |
$ |
512.6 |
$ |
586.5 |
||||||||
Performance Chemicals |
93.0 |
89.4 |
411.2 |
393.4 |
||||||||||||
Carbon Materials and Chemicals |
163.6 |
98.8 |
551.7 |
436.3 |
||||||||||||
Total |
$ |
366.1 |
$ |
313.2 |
$ |
1,475.5 |
$ |
1,416.2 |
||||||||
Operating profit (loss): |
||||||||||||||||
Railroad and Utility Products and Services |
$ |
(4.0) |
$ |
5.6 |
$ |
25.3 |
$ |
52.5 |
||||||||
Performance Chemicals |
14.8 |
10.9 |
71.4 |
63.5 |
||||||||||||
Carbon Materials and Chemicals |
3.0 |
6.2 |
27.4 |
(23.6) |
||||||||||||
Corporate Unallocated |
(1.6) |
(3.8) |
(12.0) |
(6.0) |
||||||||||||
Total |
$ |
12.2 |
$ |
18.9 |
$ |
112.1 |
$ |
86.4 |
||||||||
Operating profit (loss) margin: |
||||||||||||||||
Railroad and Utility Products and Services |
-3.7% |
4.5% |
4.9% |
9.0% |
||||||||||||
Performance Chemicals |
15.9% |
12.2% |
17.4% |
16.1% |
||||||||||||
Carbon Materials and Chemicals |
1.8% |
6.3% |
5.0% |
-5.4% |
||||||||||||
Total |
3.3% |
6.0% |
7.6% |
6.1% |
||||||||||||
Depreciation and amortization: |
||||||||||||||||
Railroad and Utility Products and Services |
$ |
3.0 |
$ |
2.8 |
$ |
11.8 |
$ |
11.9 |
||||||||
Performance Chemicals |
4.6 |
4.4 |
17.9 |
18.7 |
||||||||||||
Carbon Materials and Chemicals |
7.2 |
3.7 |
20.1 |
22.3 |
||||||||||||
Total |
$ |
14.8 |
$ |
10.9 |
$ |
49.8 |
$ |
52.9 |
||||||||
Adjusted EBITDA(1): |
||||||||||||||||
Railroad and Utility Products and Services |
$ |
1.3 |
$ |
11.9 |
$ |
38.7 |
$ |
71.9 |
||||||||
Performance Chemicals |
18.5 |
14.7 |
87.8 |
80.5 |
||||||||||||
Carbon Materials and Chemicals |
23.8 |
10.9 |
75.4 |
23.3 |
||||||||||||
Corporate Unallocated |
(1.2) |
0.1 |
(1.5) |
(1.5) |
||||||||||||
Total |
$ |
42.4 |
$ |
37.6 |
$ |
200.4 |
$ |
174.2 |
||||||||
Adjusted EBITDA margin(2): |
||||||||||||||||
Railroad and Utility Products and Services |
1.2% |
9.5% |
7.5% |
12.3% |
||||||||||||
Performance Chemicals |
19.9% |
16.4% |
21.4% |
20.5% |
||||||||||||
Carbon Materials and Chemicals |
14.5% |
11.0% |
13.7% |
5.3% |
||||||||||||
Total |
11.6% |
12.0% |
13.6% |
12.3% |
(1) |
The tables below describe the adjustments to EBITDA for the quarters and twelve months ended December 31, 2017 and 2016, 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 December 31,2017 |
||||||||||||||||||||
Corporate |
||||||||||||||||||||
RUPS |
PC |
CMC |
Unallocated |
Consolidated |
||||||||||||||||
Operating (loss) profit |
$ |
(4.0) |
$ |
14.8 |
$ |
3.0 |
$ |
(1.6) |
$ |
12.2 |
||||||||||
Other income (loss) |
0.3 |
1.0 |
0.2 |
(0.8) |
0.7 |
|||||||||||||||
Depreciation and amortization |
3.0 |
4.6 |
7.2 |
- |
14.8 |
|||||||||||||||
Depreciation in impairment and restructuring charges |
- |
- |
8.5 |
- |
8.5 |
|||||||||||||||
EBITDA with noncontrolling interest |
$ |
(0.7) |
$ |
20.4 |
$ |
18.9 |
$ |
(2.4) |
$ |
36.2 |
||||||||||
Unusual items impacting EBITDA: |
||||||||||||||||||||
Pension settlement charge |
- |
- |
- |
1.2 |
1.2 |
|||||||||||||||
CMC restructuring |
- |
- |
4.4 |
- |
4.4 |
|||||||||||||||
RUPS treating plant closures |
1.3 |
- |
- |
- |
1.3 |
|||||||||||||||
Non-cash LIFO expense |
0.7 |
- |
0.5 |
- |
1.2 |
|||||||||||||||
Mark-to-market commodity hedging |
- |
(1.5) |
- |
- |
(1.5) |
|||||||||||||||
Reimbursement of environmental costs |
- |
(0.4) |
- |
- |
(0.4) |
|||||||||||||||
Adjusted EBITDA |
$ |
1.3 |
$ |
18.5 |
$ |
23.8 |
$ |
(1.2) |
$ |
42.4 |
||||||||||
Adj. EBITDA % of Consolidated Adj. EBITDA (excluding corporate unallocated) |
3.0% |
42.4% |
54.6% |
UNAUDITED RECONCILIATION OF OPERATING PROFIT TO EBITDA AND ADJUSTED EBITDA (In millions) |
||||||||||||||||||||
Three months ended December 31,2016 |
||||||||||||||||||||
Corporate |
||||||||||||||||||||
RUPS |
PC |
CMC |
Unallocated |
Consolidated |
||||||||||||||||
Operating profit (loss) |
$ |
5.6 |
$ |
10.9 |
$ |
6.2 |
$ |
(3.8) |
$ |
18.9 |
||||||||||
Other income (loss) |
0.2 |
0.8 |
0.2 |
(0.5) |
0.7 |
|||||||||||||||
Depreciation and amortization |
2.8 |
4.4 |
3.7 |
- |
10.9 |
|||||||||||||||
Depreciation in impairment and restructuring charges |
0.2 |
- |
1.5 |
- |
1.7 |
|||||||||||||||
EBITDA with noncontrolling interest |
$ |
8.8 |
$ |
16.1 |
$ |
11.6 |
$ |
(4.3) |
$ |
32.2 |
||||||||||
Unusual items impacting EBITDA: |
||||||||||||||||||||
Pension settlement charge |
- |
- |
- |
4.4 |
4.4 |
|||||||||||||||
CMC restructuring |
- |
- |
5.8 |
- |
5.8 |
|||||||||||||||
RUPS treating plant closures |
2.0 |
- |
- |
- |
2.0 |
|||||||||||||||
Non-cash LIFO expense (benefit) |
1.1 |
- |
(6.5) |
- |
(5.4) |
|||||||||||||||
Mark-to-market commodity hedging |
- |
(1.4) |
- |
- |
(1.4) |
|||||||||||||||
Adjusted EBITDA |
$ |
11.9 |
$ |
14.7 |
$ |
10.9 |
$ |
0.1 |
$ |
37.6 |
||||||||||
Adj. EBITDA % of Consolidated Adj. EBITDA (excluding corporate unallocated) |
31.7% |
39.2% |
29.1% |
UNAUDITED RECONCILIATION OF OPERATING PROFIT TO EBITDA AND ADJUSTED EBITDA (In millions) |
||||||||||||||||||||
Year Ended December 31, 2017 |
||||||||||||||||||||
Corporate |
||||||||||||||||||||
RUPS |
PC |
CMC |
Unallocated |
Consolidated |
||||||||||||||||
Operating profit (loss) |
$ |
25.3 |
$ |
71.4 |
$ |
27.4 |
$ |
(12.0) |
$ |
112.1 |
||||||||||
Other (loss) income |
(0.3) |
2.4 |
1.4 |
0.5 |
4.0 |
|||||||||||||||
Depreciation |
11.8 |
17.9 |
20.1 |
- |
49.8 |
|||||||||||||||
Depreciation in impairment and restructuring charges |
- |
- |
13.0 |
- |
13.0 |
|||||||||||||||
EBITDA with noncontrolling interest |
$ |
36.8 |
$ |
91.7 |
$ |
61.9 |
$ |
(11.5) |
$ |
178.9 |
||||||||||
Unusual items impacting net income: |
||||||||||||||||||||
CMC restructuring |
- |
- |
14.2 |
- |
14.2 |
|||||||||||||||
RUPS treating plant closures |
1.7 |
- |
- |
- |
1.7 |
|||||||||||||||
Non-cash LIFO expense (benefit) |
0.2 |
- |
(0.7) |
- |
(0.5) |
|||||||||||||||
Mark-to-market commodity hedging |
- |
(3.5) |
- |
- |
(3.5) |
|||||||||||||||
Pension settlement charge |
- |
- |
- |
10.0 |
10.0 |
|||||||||||||||
Reimbursement of environmental costs |
- |
(0.4) |
- |
- |
(0.4) |
|||||||||||||||
Adjusted EBITDA |
$ |
38.7 |
$ |
87.8 |
$ |
75.4 |
$ |
(1.5) |
$ |
200.4 |
||||||||||
Adj. EBITDA % of Consolidated Adj. EBITDA (excluding corporate unallocated) |
19.2% |
43.5% |
37.3% |
UNAUDITED RECONCILIATION OF OPERATING PROFIT TO EBITDA AND ADJUSTED EBITDA (In millions) |
||||||||||||||||||||
Year Ended December 31, 2016 |
||||||||||||||||||||
Corporate |
||||||||||||||||||||
RUPS |
PC |
CMC |
Unallocated |
Consolidated |
||||||||||||||||
Operating profit (loss) |
$ |
52.5 |
$ |
63.5 |
$ |
(23.6) |
$ |
(6.0) |
$ |
86.4 |
||||||||||
Other (loss) income |
(0.3) |
3.7 |
(0.6) |
0.1 |
2.9 |
|||||||||||||||
Depreciation |
11.9 |
18.7 |
22.3 |
- |
52.9 |
|||||||||||||||
Depreciation in impairment and restructuring charges |
1.1 |
- |
6.5 |
- |
7.6 |
|||||||||||||||
EBITDA with noncontrolling interest |
$ |
65.2 |
$ |
85.9 |
$ |
4.6 |
$ |
(5.9) |
$ |
149.8 |
||||||||||
Unusual items impacting net income: |
||||||||||||||||||||
CMC restructuring |
- |
- |
28.9 |
- |
28.9 |
|||||||||||||||
Loss on sale of RUPS businesses |
0.8 |
- |
- |
- |
0.8 |
|||||||||||||||
RUPS treating plant closures |
5.2 |
- |
- |
- |
5.2 |
|||||||||||||||
Non-cash LIFO expense (benefit) |
0.7 |
- |
(10.2) |
- |
(9.5) |
|||||||||||||||
Mark-to-market commodity hedging |
- |
(1.7) |
- |
- |
(1.7) |
|||||||||||||||
Pension settlement charge |
- |
- |
- |
4.4 |
4.4 |
|||||||||||||||
Escrow recovery |
- |
(1.0) |
- |
- |
(1.0) |
|||||||||||||||
Reimbursement of environmental costs |
- |
(2.7) |
- |
- |
(2.7) |
|||||||||||||||
Adjusted EBITDA |
$ |
71.9 |
$ |
80.5 |
$ |
23.3 |
$ |
(1.5) |
$ |
174.2 |
||||||||||
Adj. EBITDA % of Consolidated Adj. EBITDA (excluding corporate unallocated) |
40.9% |
45.8% |
13.3% |
UNAUDITED RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA (In millions) |
||||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
Net (loss) income |
$ |
(13.8) |
$ |
6.3 |
$ |
30.5 |
$ |
27.7 |
||||||||
Interest expense |
10.6 |
12.5 |
42.5 |
50.8 |
||||||||||||
Loss on extinguishment of debt |
- |
- |
13.3 |
- |
||||||||||||
Depreciation and amortization |
23.3 |
12.6 |
62.8 |
60.5 |
||||||||||||
Income taxes |
16.6 |
0.9 |
29.0 |
11.4 |
||||||||||||
(Income) loss from discontinued operations |
(0.5) |
(0.1) |
0.8 |
(0.6) |
||||||||||||
EBITDA with noncontrolling interests |
36.2 |
32.2 |
178.9 |
149.8 |
||||||||||||
Unusual items impacting net income(1) |
||||||||||||||||
Impairment, restructuring and plant closure costs |
5.7 |
7.8 |
15.9 |
34.1 |
||||||||||||
Net loss on sale of business |
0.0 |
0.0 |
- |
0.8 |
||||||||||||
Reimbursement of environmental costs |
(0.4) |
0.0 |
(0.4) |
(2.7) |
||||||||||||
Escrow recovery |
0.0 |
0.0 |
- |
(1.0) |
||||||||||||
Mark-to-market commodity hedging |
(1.5) |
(1.4) |
(3.5) |
(1.7) |
||||||||||||
Non-cash LIFO expense (benefit) |
1.2 |
(5.4) |
(0.5) |
(9.5) |
||||||||||||
Pension settlement charge |
1.2 |
4.4 |
10.0 |
4.4 |
||||||||||||
Total adjustments |
6.2 |
5.4 |
21.5 |
24.4 |
||||||||||||
Adjusted EBITDA with noncontrolling interests |
$ |
42.4 |
$ |
37.6 |
$ |
200.4 |
$ |
174.2 |
(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 December 31, |
Year Ended December 31, |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
Net (loss) income attributable to Koppers |
$ |
(14.8) |
$ |
6.4 |
$ |
29.1 |
$ |
29.3 |
||||||||
Unusual items impacting net income |
||||||||||||||||
Impairment, restructuring and plant closure costs |
17.6 |
9.5 |
33.3 |
47.8 |
||||||||||||
Net loss (gain) on sale of business |
- |
- |
- |
0.8 |
||||||||||||
Reimbursement of environmental costs |
(0.4) |
0.0 |
(0.4) |
(2.7) |
||||||||||||
Escrow recovery |
0.0 |
0.0 |
- |
(1.0) |
||||||||||||
Debt refinancing costs |
- |
- |
13.3 |
2.0 |
||||||||||||
Mark-to-market commodity hedging |
(1.5) |
(1.4) |
(3.5) |
(1.7) |
||||||||||||
Non-cash LIFO expense (benefit) |
1.2 |
(5.4) |
(0.5) |
(9.5) |
||||||||||||
Pension settlement charge |
1.2 |
4.4 |
10.0 |
4.4 |
||||||||||||
Total adjustments |
18.1 |
7.1 |
52.2 |
40.1 |
||||||||||||
Adjustments to income tax and noncontrolling interests |
||||||||||||||||
Income tax on adjustments to pre-tax income |
(14.3) |
(4.9) |
(21.8) |
(13.2) |
||||||||||||
Income tax - U.S. Tax Reform |
20.5 |
- |
20.5 |
- |
||||||||||||
Noncontrolling interests |
- |
- |
0.2 |
(0.8) |
||||||||||||
Effect on adjusted net income |
24.3 |
2.2 |
51.1 |
26.1 |
||||||||||||
Adjusted net income including discontinued operations |
9.5 |
8.6 |
80.2 |
55.4 |
||||||||||||
(Income) loss from discontinued operations |
(0.5) |
(0.1) |
0.8 |
(0.6) |
||||||||||||
Adjusted net income |
$ |
9.0 |
$ |
8.5 |
$ |
81.0 |
$ |
54.8 |
UNAUDITED RECONCILIATION OF DILUTED EARNINGS PER SHARE AND ADJUSTED EARNINGS PER SHARE (In millions except share amounts) |
||||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
Net (loss) income attributable to Koppers |
$ |
(14.8) |
$ |
6.4 |
$ |
29.1 |
$ |
29.3 |
||||||||
Adjusted net income (from above) |
$ |
9.0 |
$ |
8.5 |
$ |
81.0 |
$ |
54.8 |
||||||||
Denominator for diluted earnings per share (in thousands) |
20,766 |
21,254 |
22,000 |
21,055 |
||||||||||||
Earnings per share: |
||||||||||||||||
Diluted earnings (loss) per share |
$ |
(0.71) |
$ |
0.30 |
$ |
1.32 |
$ |
1.39 |
||||||||
Adjusted earnings per share |
$ |
0.40 |
$ |
0.40 |
$ |
3.68 |
$ |
2.60 |
UNAUDITED RECONCILIATION OF TOTAL DEBT TO NET DEBT AND NET LEVERAGE RATIO (In millions) |
|||||||||||||||
Twelve months ended |
|||||||||||||||
December 31, 2017 |
September 30, 2017 |
June 30, 2017 |
December 31, 2016 |
||||||||||||
Total Debt |
$ |
677.0 |
$ |
700.8 |
$ |
692.9 |
$ |
662.4 |
|||||||
Less: Cash |
60.3 |
50.2 |
40.0 |
20.8 |
|||||||||||
Net Debt |
$ |
616.7 |
$ |
650.6 |
$ |
652.9 |
$ |
641.6 |
|||||||
Adjusted EBITDA |
$ |
200.4 |
$ |
195.6 |
$ |
185.9 |
$ |
174.2 |
|||||||
Net Leverage Ratio |
3.1 |
3.3 |
3.5 |
3.7 |
UNAUDITED RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA ON A LATEST TWELVE MONTH BASIS (In millions) |
|||||||||||||||
Twelve months ended |
|||||||||||||||
December 31, 2017 |
September 30, 2017 |
June 30, 2017 |
December 31, 2016 |
||||||||||||
Net income |
$ |
30.5 |
$ |
50.7 |
$ |
42.7 |
$ |
27.7 |
|||||||
Interest expense including refinancing |
55.8 |
57.5 |
58.7 |
50.8 |
|||||||||||
Depreciation and amortization |
62.8 |
52.2 |
56.6 |
60.5 |
|||||||||||
Income tax provision |
29.0 |
13.3 |
12.6 |
11.4 |
|||||||||||
Discontinued operations |
0.8 |
1.2 |
1.2 |
(0.6) |
|||||||||||
EBITDA |
178.9 |
174.9 |
171.8 |
149.8 |
|||||||||||
Unusual items impacting net income: |
|||||||||||||||
Impairment, restructuring and plant closure |
15.9 |
18.0 |
19.5 |
34.1 |
|||||||||||
Loss on sale of RUPS businesses |
- |
- |
- |
0.8 |
|||||||||||
Non-cash LIFO benefit |
(0.5) |
(7.2) |
(7.4) |
(9.5) |
|||||||||||
Mark-to-market commodity hedging |
(3.5) |
(3.4) |
(2.5) |
(1.7) |
|||||||||||
Reimbursement of environmental costs |
(0.4) |
- |
- |
(2.7) |
|||||||||||
Debt refinancing costs |
- |
0.1 |
0.1 |
- |
|||||||||||
Escrow recovery |
- |
- |
- |
(1.0) |
|||||||||||
Pension settlement charge |
10.0 |
13.2 |
4.4 |
4.4 |
|||||||||||
Adjusted EBITDA with noncontrolling interests |
$ |
200.4 |
$ |
195.6 |
$ |
185.9 |
$ |
174.2 |
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-fourth-quarter-and-full-year-2017-results-300604833.html
SOURCE