EX-99.1 2 foe-20190501xex99_1.htm EX-99.1 Exhibit 991v2

Picture 41

FERRO REPORTS FIRST-QUARTER 2019 RESULTS

ADJUSTS 2019 GUIDANCE, WHILE MAINTAINING GUIDANCE ON ADJUSTED FREE CASH FLOW CONVERSION





First Quarter *

 

 

Volume increased 2.5%

 

Adjusted EPS declined 38.9% to $0.22

Net Sales declined 4.4% to $387.5 million

 

Net Income1 declined 41.8% to $13.6 million 

Net Sales on a constant currency basis increased 0.7%

 

Adjusted EBITDA declined 25.2% to $47.9 million

GAAP Diluted EPS declined 40.7% to $0.16

 

1.4 million shares repurchased for a total cost of $25.0 million



 

 

Picture 9

Like many companies in our industry, Ferro experienced weaker first quarter demand in certain end markets and geographic regions, particularly in Europe and China.  Order patterns and inventory destocking in certain of the higher-end markets we serve contributed to the weaker demand.  In addition, headwinds from foreign exchange rates affected our results.

 

We are actively implementing optimization initiatives throughout our global footprint and investing selectively in market-leading innovation to maintain organic growth.  In so doing, we continue to advance the objectives of innovation and optimization at the core of the current phase of our strategy, with adjustments in emphasis to address current macroeconomic circumstances, and position Ferro to deliver profitable growth over the long term.

 

Peter Thomas
Chairman, President and CEO

 



 



Picture 8













Key Results * (amounts in millions, except EPS)







 

 

 

 

 

 

 

Sales and Gross Profits

 

 

Q1 2019

 

Q1 2018

 

% Change

Net Sales

 

$

387,548

$

405,532

 

-4.4%

Net Sales (Constant Currency)

 

 

387,548

 

384,859

 

0.7%

Gross Profit (GAAP)

 

 

101,856

 

118,686

 

-14.2%

Adjusted Gross Profit (Constant Currency)

 

 

102,895

 

113,785

 

-10.6%



 

 

 

 

 

 

 

Net Income, Adjusted EBITDA and EPS

 

 

Q1 2019

 

Q1 2018

 

% Change

Net Income1

 

$

13,604

$

23,391

 

-41.8%

Adjusted EBITDA

 

 

47,902

 

64,024

 

-25.2%

GAAP diluted EPS

 

$

0.16

$

0.27

 

-40.7%

Adjusted EPS

 

 

0.22

 

0.36

 

-38.9%



*Comparative information is relative to prior-year first quarter. 

1 Note: Net Income attributable to Ferro Corporation common shareholders.

 

 


 

Picture 62



First Quarter Commentary





Net Sales in the first quarter of 2019 declined 4.4% to $387.5 million. The decrease was driven by foreign currency impact of $20.7 million, as well as lower sales volume and mix resulting from continued destocking by high-end tile customers, which affected our Performance Coatings’ business, and weather-related weakness in construction markets, which affected our Color Solutions’ pigments business. On a constant currency basis, net sales increased 0.7% to $387.5 million.



During the quarter, the Company repurchased approximately 1.4 million shares at an average price of $17.35 per share for a total cost of $25.0 million.  Approximately $46.2 million remains under the current share repurchase authorization from the Board of Directors.  The Company expects to be judicious through the remainder of 2019 with its strategic investments, which may include acquisitions, share repurchases and debt retirement, and to remain mindful of overall leverage.





Segment Results * (amounts in millions)



 

 

 

 

 

 

 

 

Picture 3

 

Performance Coatings

Q1 2019

Q1 2018

% Change

 

Net Sales

$

170,347

$

184,648

 

-7.7%

 

Net Sales (Constant Currency)

 

170,347

 

173,914

 

-2.1%

 

Gross Profit (GAAP)

 

  33,645

 

  43,765

 

-23.1%

 

Adjusted Gross Profit (Constant Currency)

 

  33,850

 

  41,087

 

-17.6%

 

 

 

 

 

 

 

 

 

Picture 5

 

Performance Colors & Glass

Q1 2019

Q1 2018

% Change

 

Net Sales

$

120,845

$

120,505

 

0.3%

 

Net Sales (Constant Currency)

 

120,845

 

114,718

 

5.3%

 

Gross Profit (GAAP)

 

  39,467

 

  43,328

 

-8.9%

 

Adjusted Gross Profit (Constant Currency)

 

  39,517

 

  41,238

 

-4.2%

 

 

 

 

 

 

 

 

 

shared:Clients:Ferro:Jobs:023975 2018 News Release template (IR):023975_Creative:Images:Pigments_Powders_Oxides_LR_For_App:Clear-Lake-in-Willamette-National-Forest-521547524_2452x1226.jpeg

 

Color Solutions

Q1 2019

Q1 2018

% Change

 

Net Sales

$

96,356

$

100,379

 

-4.0%

 

Net Sales (Constant Currency)

 

96,356

 

96,227

 

0.1%

 

Gross Profit (GAAP)

 

28,396

 

32,149

 

-13.2%

 

Adjusted Gross Profit (Constant Currency)

 

29,342

 

31,596

 

-7.1%



*Comparative information is relative to prior-year first quarter.

































 

 


 







Picture 7





Full-Year Updated 2019 Guidance (as of 4/30/2019)











 

 

 



 

 

Adjusted Free Cash



Adjusted

Adjusted

Flow from



EBITDA

Diluted EPS

Operations Conversion

Updated 2019 Guidance

$250 to $260M

$1.35 to $1.45

45% - 50%





The 2019 guidance assumes no acquisitions, divestitures, restructuring, acquisition-related professional fees, optimization programs spend, or repurchase of common stock.



Note: The full-year 2019 guidance uses foreign exchange rates as of March 31, 2019, which includes a USD/EUR exchange rate at 1.12.





Ferro is providing Adjusted Diluted EPS, Adjusted EBITDA and Adjusted Free Cash Flow from Operations Conversion guidance on a continuing operations basis. While it is likely that Ferro could incur charges for items excluded from Adjusted Diluted EPS, Adjusted EBITDA and Adjusted Free Cash Flow from Operations conversion such as mark-to-market adjustments of pension and other postretirement benefit obligations, restructuring and impairment charges, and legal and professional expenses related to certain business development activities, it is not possible, without unreasonable effort, to identify the amount or significance of these items or the potential for other transactions that may impact future GAAP net income and cash flow from operating activities. Management does not believe these items to be representative of underlying business performance. Management is unable to reconcile, without unreasonable effort, the Company's forecasted range of these adjusted non-GAAP financial measures to their most directly comparable GAAP financial measures.











 

 

 

 

Currency Exposure 2018 Weighting

 

2019 Guidance FX sensitivity

EUR - Euro

40% to 45%

 

% Change

Operating Profit

CNY - Yuan Renminbi

6% to 8%

 

+ 1% all FX change

~ $1.5 million to ~$1.7 million

MXN - Mexican Peso

4% to 6%

 

+ 1% Euro change

~ $1.1 million to ~$1.3 million

EGP - Egyptian Pound

3% to 5%

 

 

 





Constant Currency

Constant currency results reflect the remeasurement of 2018 reported and adjusted local currency results using 2019 exchange rates, which produces constant currency comparative figures to 2019 reported and adjusted results. These non-GAAP financial measures should not be considered as a substitute for the measures of financial performance prepared in accordance with GAAP.



 

 


 





Picture 59



Conference Call

Ferro will conduct an investor teleconference at 8:00 a.m. EDT Wednesday, May 1, 2019. Investors can access this conference via any of the following:

• Webcast can be accessed by clicking on the Investors link at the top of Ferro’s website at ferro.com.

• Live telephone: Call 800-668-0506 within the U.S. or +1 303-223-4382 outside the U.S. Please join the call at least 10 minutes before the start time.

• Webcast replay: Available on Ferro’s Investor website at ferro.com beginning at approximately 4:30 p.m. Eastern Time on May 1, 2019.

• Telephone replay: Call 800-633-8284 within the U.S. or +1 402-977-9140 outside the U.S. (for both U.S. and outside the U.S. access code is 21922678).

• Presentation material and podcast: Earnings presentation material and podcasts can be accessed through the Investors portion of the Company’s website at ferro.com.





About Ferro Corporation

Ferro Corporation (www.ferro.com) is a leading global supplier of technology-based functional coatings and color solutions. Ferro supplies functional coatings for glass, metal, ceramic and other substrates and color solutions in the form of specialty pigments and colorants for a broad range of industries and applications. Ferro products are sold into the building and construction, automotive, electronics, industrial products, household furnishings and appliance markets. The Company’s reportable segments include: Performance Coatings (metal and ceramic coatings), Performance Colors and Glass (glass coatings), and Color Solutions. Headquartered in Mayfield Heights, Ohio, the Company has approximately 5,980 associates globally and reported 2018 sales of $1.6 billion.

 

 


 

Picture 4



Cautionary Note on Forward-Looking Statements

Certain statements in this press release may constitute “forward-looking statements” within the meaning of federal securities laws. These statements are subject to a variety of uncertainties, unknown risks, and other factors concerning the Company’s operations and business environment. Important factors that could cause actual results to differ materially from those suggested by these forward-looking statements and that could adversely affect the Company’s future financial performance include the following:

·

demand in the industries into which Ferro sells its products may be unpredictable, cyclical, or heavily influenced by consumer spending;

·

the effectiveness of the Company’s efforts to improve operating margins through sales growth, price increases, productivity gains, and improved purchasing techniques;

·

currency conversion rates and economic, social, political, and regulatory conditions in the U.S. and around the world;

·

the availability of reliable sources of energy and raw materials at a reasonable cost;

·

Ferro’s ability to successfully implement and/or administer its optimization initiatives, including its investment and restructuring programs, and to produce the desired results;

·

Ferro’s ability to successfully introduce new products and services or enter into new growth markets;

·

Ferro’s ability to identify suitable acquisition candidates, complete acquisitions, effectively integrate the acquired businesses and achieve the expected synergies, as well as the acquisitions being accretive and Ferro achieving the expected returns on invested capital;

·

competitive factors, including intense price competition;

·

the impact of damage to, or the interruption, failure or compromise of the Company’s information systems due to events including but not limited to aging information systems infrastructure, computer viruses and cyber security breaches;

·

the implementation and operations of business information systems and processes;

·

increased, and possibly inconsistent, domestic and foreign regulations of privacy and data security;

·

restrictive covenants in the Company’s credit facilities could affect its strategic initiatives and liquidity;

·

Ferro’s ability to access capital markets, borrowings or financial transactions;

·

increasingly aggressive domestic and foreign governmental regulation of hazardous and other materials and regulations affecting health, safety and the environment;

·

our ability to address safety, human health, product liability and environmental risks associated with our current and historical products, product life cycles and production processes;

·

exposure to lawsuits, governmental investigations and proceedings relating to current and historical operations and products;

·

sale of products and materials into highly regulated industries;

·

limited or no redundancy for certain of the Company’s manufacturing facilities and possible interruption of operations at those facilities;

·

Ferro’s ability to protect its intellectual property, including trade secrets, or to successfully resolve claims of infringement brought against it;

·

Ferro’s multi-jurisdictional tax structure and its ability to reduce its effective tax rate, including the impact of the Company’s performance on its ability to utilize significant deferred tax assets;

·

the impact of the Tax Cuts and Jobs Act on our business;

·

Ferro’s borrowing costs could be affected adversely by interest rate increases;

·

stringent labor and employment laws and relationships with the Company’s employees;

·

management of Ferro’s general and administrative expenses;

·

the impact of requirements to fund employee benefit costs, especially post-retirement costs;

·

implementation of business processes and information systems, including the outsourcing of functions to third parties;

·

risks associated with the manufacture and sale of material into industries making products for sensitive applications;

·

our ability to attract and retain key personnel;

 

 


 

Picture 2



Cautionary Note on Forward-Looking Statements (continued)

·

changes in U.S. and other governments’ trade policies;

·

risks and uncertainties associated with intangible assets;

·

liens on the Company’s assets by its lenders affect its ability to dispose of property and businesses;

·

amount and timing of any repurchase of Ferro’s common stock;

·

challenges associated with a multi-national company such as Ferro competing lawfully with local competitors in certain regions of the world;

·

the effectiveness of strategies to increase Ferro’s return on invested capital, internal rate of return and other return metrics, and the short-term impact that acquisitions may have on such metrics; and

·

other factors affecting the Company’s business that are beyond its control, including disasters, accidents and governmental actions.





The risks and uncertainties identified above are not the only risks the Company faces. Additional risks and uncertainties not presently known to the Company or that it currently believes to be immaterial also may adversely affect the Company. Should any known or unknown risks and uncertainties develop into actual events, these developments could have material adverse effects on our business, financial condition and results of operations.



This release contains time-sensitive information that reflects management’s best analysis only as of the date of this release. The Company does not undertake any obligation to publicly update or revise any forward-looking statements to reflect future events, information or circumstances that arise after the date of this release.



Additional information regarding these risks can be found in our Annual Report on Form 10-K for the year ended December 31, 2018.



Ferro Corporation

Investor & Media Contact:

Kevin Cornelius Grant, 216.875.5451

Director of Investor Relations and Corporate Communications

kevincornelius.grant@ferro.com

 



 



 

 

 


 

 

Table 1

Ferro Corporation and Subsidiaries

Condensed Consolidated Statements of Operations (unaudited)







 

 

 

 

 

 

 



 

 

 

 

 

 

 

(In thousands, except per share amounts)

 

Three Months Ended

 



 

March 31,

 



 

2019

 

2018

 



 

 

 

 

 

 

 

Net sales

 

$

387,548 

 

$

405,532 

 

Cost of sales

 

 

285,692 

 

 

286,846 

 

Gross profit

 

 

101,856 

 

 

118,686 

 

Selling, general and administrative expenses

 

 

72,080 

 

 

73,092 

 

Restructuring and impairment charges

 

 

2,127 

 

 

4,106 

 

Other expense (income):

 

 

 

 

 

 

 

Interest expense

 

 

8,545 

 

 

7,962 

 

Interest earned

 

 

(87)

 

 

(201)

 

Foreign currency losses, net

 

 

738 

 

 

1,840 

 

Miscellaneous expense, net

 

 

275 

 

 

775 

 

Income before income taxes

 

 

18,178 

 

 

31,112 

 

Income tax expense

 

 

4,300 

 

 

7,514 

 

Net income

 

 

13,878 

 

 

23,598 

 

Less: Net income attributable to noncontrolling interests

 

 

274 

 

 

207 

 

Net income attributable to Ferro Corporation common shareholders

 

$

13,604 

 

$

23,391 

 

Earnings per share attributable to Ferro Corporation common shareholders:

 

 

 

 

 

 

 

Basic earnings per share

 

 

0.16 

 

 

0.28 

 

Diluted earnings per share

 

 

0.16 

 

 

0.27 

 



 

 

 

 

 

 

 

Shares outstanding:

 

 

 

 

 

 

 

Weighted-average basic shares

 

 

82,480 

 

 

84,228 

 

Weighted-average diluted shares

 

 

83,301 

 

 

85,510 

 

End-of-period basic shares

 

 

81,931 

 

 

84,396 

 



 

 


 

 

Table 2

Ferro Corporation and Subsidiaries

Segment Net Sales and Gross Profit and SG&A (unaudited)







 

 

 

 

 

 

 



 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 



 

March 31,

 



 

2019

 

2018

 

Segment Net Sales

 

 

 

 

 

 

 

Performance Coatings

 

$

170,347 

 

$

184,648 

 

Performance Colors and Glass

 

 

120,845 

 

 

120,505 

 

Color Solutions

 

 

96,356 

 

 

100,379 

 

Total segment net sales

 

$

387,548 

 

$

405,532 

 



 

 

 

 

 

 

 

Segment Gross Profit

 

 

 

 

 

 

 

Performance Coatings

 

$

33,645 

 

$

43,765 

 

Performance Colors and Glass

 

 

39,467 

 

 

43,328 

 

Color Solutions

 

 

28,396 

 

 

32,149 

 

Other costs of sales

 

 

348 

 

 

(556)

 

Total gross profit

 

$

101,856 

 

$

118,686 

 



 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

 

 

 

 

 

Strategic services

 

$

40,325 

 

$

41,178 

 

Functional services

 

 

27,611 

 

 

26,518 

 

Incentive compensation

 

 

1,375 

 

 

2,966 

 

Stock-based compensation

 

 

2,769 

 

 

2,430 

 

Total selling, general and administrative expenses

 

$

72,080 

 

$

73,092 

 



 

 

 

 

 

 

 



 

 

 


 

 

Table 3

Ferro Corporation and Subsidiaries

Condensed Consolidated Balance Sheets (unaudited)







 

 

 

 

 

 



 

 

 

 

 

 

(Dollars in thousands)

 

March 31,

 

December 31,



 

2019

 

2018

ASSETS

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

57,637 

 

$

104,301 

Accounts receivable, net

 

 

329,149 

 

 

306,882 

Inventories

 

 

366,628 

 

 

356,998 

Other receivables

 

 

86,022 

 

 

91,143 

Other current assets

 

 

25,474 

 

 

23,960 

Total current assets

 

 

864,910 

 

 

883,284 

Other assets

 

 

 

 

 

 

Property, plant and equipment, net

 

 

385,079 

 

 

381,341 

Goodwill

 

 

214,815 

 

 

216,464 

Intangible assets, net

 

 

179,349 

 

 

184,953 

Deferred income taxes

 

 

103,433 

 

 

103,488 

Operating leased assets

 

 

27,110 

 

 

 -

Other non-current assets

 

 

48,710 

 

 

42,930 

Total assets

 

$

1,823,406 

 

$

1,812,460 



 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Loans payable and current portion of long-term debt

 

$

10,156 

 

$

10,260 

Accounts payable

 

 

205,486 

 

 

256,573 

Accrued payrolls

 

 

33,305 

 

 

39,989 

Accrued expenses and other current liabilities

 

 

90,466 

 

 

77,995 

Total current liabilities

 

 

339,413 

 

 

384,817 

Other liabilities

 

 

 

 

 

 

Long-term debt, less current portion

 

 

860,441 

 

 

811,137 

Postretirement and pension liabilities

 

 

172,185 

 

 

173,046 

Operating leased non-current liabilities

 

 

17,562 

 

 

 -

Other non-current liabilities

 

 

57,908 

 

 

57,611 

Total liabilities

 

 

1,447,509 

 

 

1,426,611 

Equity

 

 

 

 

 

 

Total Ferro Corporation shareholders’ equity

 

 

366,299 

 

 

376,631 

Noncontrolling interests

 

 

9,598 

 

 

9,218 

Total liabilities and equity

 

$

1,823,406 

 

$

1,812,460 



 

 

 


 

 

Table 4

Ferro Corporation and Subsidiaries

Condensed Consolidated Statements of Cash Flows (unaudited)







 

 

 

 

 

 

 



 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 



 

March 31,

 



 

2019

 

2018

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net income

 

$

13,878 

 

$

23,598 

 

Loss on sale of assets

 

 

164 

 

 

229 

 

Depreciation and amortization

 

 

14,264 

 

 

13,392 

 

Interest amortization

 

 

900 

 

 

870 

 

Restructuring and impairment

 

 

179 

 

 

2,429 

 

Accounts receivable

 

 

(43,733)

 

 

(32,657)

 

Inventories

 

 

(12,652)

 

 

(28,820)

 

Accounts payable

 

 

(43,680)

 

 

(7,139)

 

Other current assets and liabilities, net

 

 

(819)

 

 

(6,735)

 

Other adjustments, net

 

 

3,972 

 

 

548 

 

Net cash used in operating activities

 

 

(67,527)

 

 

(34,285)

 

Cash flows from investing activities

 

 

 

 

 

 

 

Capital expenditures for property, plant and equipment and other long lived assets

 

 

(23,326)

 

 

(20,682)

 

Collections of financing receivables

 

 

20,186 

 

 

 -

 

Business acquisitions, net of cash acquired

 

 

(251)

 

 

(2,352)

 

Other investing activities

 

 

 -

 

 

22 

 

Net cash used in investing activities

 

 

(3,391)

 

 

(23,012)

 

Cash flows from financing activities

 

 

 

 

 

 

 

Net borrowings under loans payable

 

 

33 

 

 

9,742 

 

Principal payments on term loan facility - Credit Facility

 

 

 -

 

 

(1,664)

 

Principal payments on term loan facility - Amended Credit Facility

 

 

(2,050)

 

 

 -

 

Proceeds from revolving credit facility - Credit Facility

 

 

 -

 

 

119,550 

 

Principal payments on revolving credit facility - Credit Facility

 

 

 -

 

 

(79,367)

 

Proceeds from revolving credit facility - Amended Credit Facility

 

 

104,174 

 

 

 -

 

Principal payments on revolving credit facility - Amended Credit Facility

 

 

(52,866)

 

 

 -

 

Acquisition-related contingent consideration payment

 

 

 -

 

 

(348)

 

Purchase of treasury stock

 

 

(25,000)

 

 

 -

 

Other financing activities

 

 

(414)

 

 

(2,133)

 

Net cash provided by financing activities

 

 

23,877 

 

 

45,780 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

377 

 

 

1,262 

 

Decrease in cash and cash equivalents

 

 

(46,664)

 

 

(10,255)

 

Cash and cash equivalents at beginning of period

 

 

104,301 

 

 

63,551 

 

Cash and cash equivalents at end of period

 

$

57,637 

 

$

53,296 

 

Cash paid during the period for:

 

 

 

 

 

 

 

Interest

 

$

8,232 

 

$

7,314 

 

Income taxes

 

$

3,940 

 

$

4,575 

 



 

 

 


 

 

Table 5

Ferro Corporation and Subsidiaries

Supplemental Information

Reconciliation of Reported Income to Adjusted Income

For the Three Months Ended March 31 (unaudited)







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share amounts)

 

 

Cost of sales

 

 

Selling general and administrative expenses

 

 

Restructuring and impairment charges

 

 

Other expense, net

 

 

Income tax expense3  

 

 

Net income attributable to common shareholders

 

 

Diluted earnings per share



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

2019



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

285,692 

 

$

72,080 

 

$

2,127 

 

$

9,471 

 

$

4,300 

 

$

13,604 

 

$

0.16 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(2,127)

 

 

 -

 

 

 -

 

 

2,127 

 

 

0.03 

Acquisition related costs1

 

 

(75)

 

 

(2,545)

 

 

 -

 

 

 -

 

 

 -

 

 

2,620 

 

 

0.03 

Costs related to optimization projects

 

 

(964)

 

 

53 

 

 

 -

 

 

(50)

 

 

 -

 

 

961 

 

 

0.01 

Costs related to divested businesses and assets

 

 

 -

 

 

(331)

 

 

 -

 

 

(72)

 

 

 -

 

 

403 

 

 

 -

Tax on adjustments

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

1,285 

 

 

(1,285)

 

 

(0.02)

Total adjustments4

 

 

(1,039)

 

 

(2,823)

 

 

(2,127)

 

 

(122)

 

 

1,285 

 

 

4,826 

 

 

0.05 

As adjusted

 

$

284,653 

 

$

69,257 

 

$

 -

 

$

9,349 

 

$

5,585 

 

$

18,430 

 

$

0.22 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

2018



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

286,846 

 

$

73,092 

 

$

4,106 

 

$

10,376 

 

$

7,514 

 

$

23,391 

 

$

0.27 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 -

 

 

 -

 

 

(4,106)

 

 

 -

 

 

 -

 

 

4,106 

 

 

0.05 

Acquisition related costs2

 

 

(588)

 

 

(2,646)

 

 

 -

 

 

(766)

 

 

 -

 

 

4,000 

 

 

0.05 

Costs related to optimization projects

 

 

(391)

 

 

(898)

 

 

 -

 

 

 -

 

 

 -

 

 

1,289 

 

 

0.02 

Costs related to divested businesses and assets

 

 

 -

 

 

(515)

 

 

 -

 

 

(38)

 

 

 -

 

 

553 

 

 

0.01 

Tax on adjustments

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

2,393 

 

 

(2,393)

 

 

(0.03)

Total adjustments4

 

 

(979)

 

 

(4,059)

 

 

(4,106)

 

 

(804)

 

 

2,393 

 

 

7,555 

 

 

0.09 

As adjusted

 

$

285,867 

 

$

69,033 

 

$

 -

 

$

9,572 

 

$

9,907 

 

$

30,946 

 

$

0.36 



(1)

The adjustments to “Cost of Sales” primarily include the amortization of purchase accounting adjustments related to our recent acquisitions. The adjustments to “Selling general and administrative expenses” primarily include legal, professional and other expenses related to acquisition costs.

(2)

The adjustments to “Cost of Sales” primarily include the amortization of purchase accounting adjustments related to our recent acquisitions. The adjustments to “Selling general and administrative expenses” primarily include legal, professional and other expenses related to acquisition costs. The adjustments to “Other expense, net” primarily relate to earn out adjustments related to acquisitions that are beyond the measurement period.

(3)

Income tax expense reflects the reported expense, adjusted for adjustments being tax effected at the respective statutory rate where the item originated.

(4)

Due to rounding, total earnings per share related to adjustments does not always add to the total adjusted earnings per share.





It should be noted that adjusted net income, earnings per share and other adjusted items referred to above are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP).  These Non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, the financial measures prepared in accordance with U.S. GAAP, and a reconciliation of these financial measures to the most comparable U.S. GAAP financial measures is presented.  We believe this data provides investors with additional useful information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance. 



 

 


 

 



Table 6

Ferro Corporation and Subsidiaries

Supplemental Information

Reconciliation of Adjusted Gross Profit







 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 



 

March 31,

 



 

2019

 

2018

 



 

 

 

 

 

 

 

 

 

Performance Coatings

 

$

170,347 

 

 

$

184,648 

 

 

Performance Colors and Glass

 

 

120,845 

 

 

 

120,505 

 

 

Color Solutions

 

 

96,356 

 

 

 

100,379 

 

 

Total net sales

 

$

387,548 

 

 

$

405,532 

 

 



 

 

 

 

 

 

 

 

 

Total net sales

 

$

387,548 

 

 

$

405,532 

 

 

Adjusted cost of sales1

 

 

284,653 

 

 

 

285,867 

 

 

Adjusted gross profit

 

$

102,895 

 

 

$

119,665 

 

 

Adjusted gross profit percentage

 

 

26.6 

%

 

 

29.5 

%

 





(1)

Refer to Table 5 for the reconciliation of adjusted cost of sales for the three months ended March 31, 2019 and 2018, respectively.





It should be noted that adjusted gross profit is a financial measure not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). This Non-GAAP financial measure should be considered as a supplement to, and not as a substitute for, the financial measures prepared in accordance with U.S. GAAP and a reconciliation of this financial measure to the most comparable U.S. GAAP financial measure is presented. We believe this data provides investors with additional useful information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance.

























































































 

 


 

 

Table 7

Ferro Corporation and Subsidiaries

Supplemental Information

Constant Currency Schedule of Adjusted Operating Profit (unaudited)









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

(Dollars in thousands)

 

March 31,



 

2018

 

Adjusted 20181

 

2019

 

2019 vs  Adjusted 2018

Segment net sales

 

 

 

 

 

 

 

 

 

 

 

 

Performance Coatings

 

$

184,648 

 

$

173,914 

 

$

170,347 

 

$

(3,567)

Performance Colors and Glass

 

 

120,505 

 

 

114,718 

 

 

120,845 

 

 

6,127 

Color Solutions

 

 

100,379 

 

 

96,227 

 

 

96,356 

 

 

129 

Total segment net sales

 

$

405,532 

 

$

384,859 

 

$

387,548 

 

$

2,689 



 

 

 

 

 

 

 

 

 

 

 

 

Segment adjusted gross profit

 

 

 

 

 

 

 

 

 

 

 

 

Performance Coatings

 

$

43,724 

 

$

41,087 

 

$

33,850 

 

$

(7,237)

Performance Colors and Glass

 

 

43,328 

 

 

41,238 

 

 

39,517 

 

 

(1,721)

Color Solutions

 

 

32,739 

 

 

31,596 

 

 

29,342 

 

 

(2,254)

Other costs of sales

 

 

(126)

 

 

(136)

 

 

186 

 

 

322 

Total adjusted gross profit2

 

$

119,665 

 

$

113,785 

 

$

102,895 

 

$

(10,890)



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted selling, general and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

Strategic services

 

$

41,099 

 

$

38,855 

 

$

40,218 

 

$

1,363 

Functional services

 

 

22,545 

 

 

21,985 

 

 

24,895 

 

 

2,910 

Incentive compensation

 

 

2,959 

 

 

2,830 

 

 

1,375 

 

 

(1,455)

Stock-based compensation

 

 

2,430 

 

 

2,430 

 

 

2,769 

 

 

339 

Total adjusted selling, general and administrative expenses3

 

$

69,033 

 

$

66,100 

 

$

69,257 

 

$

3,157 



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating profit

 

$

50,632 

 

$

47,685 

 

$

33,638 

 

$

(14,047)

Adjusted operating profit as a % of net sales

 

 

12.5% 

 

 

12.4% 

 

 

8.7% 

 

 

 



(2)

Reflects the remeasurement of 2018 reported and adjusted local currency results using 2019 exchange rates, resulting in constant currency comparative figures to 2019 reported and adjusted results.  See Table 5 for Non-GAAP adjustments applicable to the three month period.

(3)

Refer to Table 6 for the reconciliation of adjusted gross profit for the three months ended March 31, 2019 and 2018, respectively.

(4)

Refer to Table 5 for the reconciliation of adjusted SG&A expenses for the three months ended March 31, 2019 and 2018, respectively.



It should be noted that adjusted net sales, gross profit, SG&A expenses, and operating profit are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP).  These Non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, the financial measures prepared in accordance with U.S. GAAP and a reconciliation of these financial measures to the most comparable U.S. GAAP financial measures are presented within this table, as well as Table 5 and Table 6.  We believe this data provides investors with additional useful information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance.



 

 


 

 

Table 8

Ferro Corporation and Subsidiaries

Supplemental Information

Reconciliation of Net income attributable to Ferro Corporation

common shareholders to Adjusted EBITDA (unaudited)







 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 



 

March 31,

 



 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Ferro Corporation common shareholders

 

$

13,604 

 

 

$

23,391 

 

 

Net income attributable to noncontrolling interests

 

 

274 

 

 

 

207 

 

 

Restructuring and impairment charges

 

 

2,127 

 

 

 

4,106 

 

 

Other expense, net

 

 

926 

 

 

 

2,414 

 

 

Interest expense

 

 

8,545 

 

 

 

7,962 

 

 

Income tax expense

 

 

4,300 

 

 

 

7,514 

 

 

Depreciation and amortization

 

 

15,164 

 

 

 

14,262 

 

 

Less: interest amortization expense and other

 

 

(900)

 

 

 

(870)

 

 

Cost of sales adjustments1

 

 

1,039 

 

 

 

979 

 

 

SG&A adjustments1

 

 

2,823 

 

 

 

4,059 

 

 

Adjusted EBITDA

 

$

47,902 

 

 

$

64,024 

 

 



 

 

 

 

 

 

 

 

 

Net sales

 

$

387,548 

 

 

$

405,532 

 

 

Adjusted EBITDA as a % of net sales

 

 

12.4 

%

 

 

15.8 

%

 



(1)

For details of Non-GAAP adjustments, refer to Table 5 for the reconciliation of adjusted cost of sales and adjusted SG&A for the three months ended March 31, 2019 and 2018, respectively.



It should be noted that adjusted EBITDA is a financial measure not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). This Non-GAAP financial measure should be considered as a supplement to, and not as a substitute for, the financial measures prepared in accordance with U.S. GAAP and a reconciliation of this financial measure to the most comparable U.S. GAAP financial measure is presented. We believe this data provides investors with additional useful information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance.



 

 


 

 

Table 9

Ferro Corporation and Subsidiaries

Supplemental Information

Change in Net Debt (unaudited)









 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended

 



 

March 31,

 



 

2019

 

2018

 

Beginning of period

 

 

 

 

 

 

 

  Gross debt

 

$

826,224 

 

$

759,078 

 

  Cash

 

 

104,301 

 

 

63,551 

 

  Debt, net of cash

 

 

721,923 

 

 

695,527 

 



 

 

 

 

 

 

 

  Unamortized debt issuance costs

 

 

4,827 

 

 

7,451 

 

  Debt, net of cash and unamortized debt issuance costs

 

 

717,096 

 

 

688,076 

 



 

 

 

 

 

 

 

End of period

 

 

 

 

 

 

 

  Gross debt

 

 

875,189 

 

 

815,930 

 

  Cash

 

 

57,637 

 

 

53,296 

 

  Debt, net of cash

 

 

817,552 

 

 

762,634 

 



 

 

 

 

 

 

 

  Unamortized debt issuance costs

 

 

4,592 

 

 

7,163 

 

  Debt, net of cash and unamortized debt issuance costs

 

 

812,960 

 

 

755,471 

 



 

 

 

 

 

 

 

  Change from FX on Euro term loan

 

 

 -

 

 

(7,915)

 

  Unamortized debt issuance costs

 

 

(235)

 

 

(288)

 

  FX on cash

 

 

377 

 

 

1,262 

 



 

 

 

 

 

 

 

Period (increase) in debt, net of cash, unamortized debt issuance costs and FX

 

$

(96,006)

 

$

(60,454)

 



 

 

 

 

 

 

 

Period (increase) in debt, net of cash and unamortized debt issuance costs

 

$

(95,864)

 

$

(67,395)

 





It should be noted that the change in net debt is a financial measure not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). This Non-GAAP financial measure should be considered as a supplement to, and not as a substitute for, the financial measures prepared in accordance with U.S. GAAP and a reconciliation of this financial measure to the most comparable U.S. GAAP financial measure is presented. We believe this data provides investors with additional useful information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance.





 

 


 

 

Table 10

Ferro Corporation and Subsidiaries

Supplemental Information

Adjusted Free Cash Flow used in Continuing Operations (unaudited)











 

 

 

 

 

 

 

(Dollars in thousands)

 

Three Months Ended March 31,

 



 

2019

 

2018

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net income

 

$

13,878 

 

$

23,598 

 

Loss on sale of assets

 

 

164 

 

 

229 

 

Depreciation and amortization

 

 

14,264 

 

 

13,392 

 

Interest amortization

 

 

900 

 

 

870 

 

Restructuring and impairment

 

 

179 

 

 

2,429 

 

Accounts receivable

 

 

(43,733)

 

 

(32,657)

 

Inventories

 

 

(12,652)

 

 

(28,820)

 

Accounts payable

 

 

(43,680)

 

 

(7,139)

 

Other current assets and liabilities, net

 

 

(819)

 

 

(6,735)

 

Other adjustments, net

 

 

3,972 

 

 

548 

 

Net cash used in operating activities (GAAP)

 

$

(67,527)

 

$

(34,285)

 

  Less: Capital Expenditures

 

 

(23,326)

 

 

(20,682)

 

  Plus: Cash collected for AR securitization

 

 

20,186 

 

 

 -

 

Free Cash Flow used in Continuing Operations (Non-GAAP)

 

 

(70,667)

 

 

(54,967)

 

  Plus: cash used for restructuring

 

 

1,948 

 

 

1,678 

 

  Plus: cash used for capital expenditures related to optimization projects(1)

 

 

7,894 

 

 

6,208 

 

  Plus: Cash used for net working capital investment related to optimization projects(2)

 

 

11,480 

 

 

2,051 

 

  Plus: Cash used for acquisition related professional fees(3)

 

 

2,267 

 

 

825 

 

  Plus: Cash used for optimization projects(3)

 

 

1,401 

 

 

1,289 

 

  Plus: Cash used for divested businesses and assets(3)

 

 

403 

 

 

515 

 

Adjusted Free Cash Flow used in Continuing Operations (Non-GAAP)

 

 

(45,274)

 

 

(42,401)

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

Net Income Attributable to Ferro Corporation Common Shareholders

 

 

13,604 

 

 

23,391 

 



 

 

 

 

 

 

 

Net Cash Provided by Operating Activities Conversion of Net Income Attributable to Ferro Corporation Common Shareholders

 

 

-496.4%

 

 

-146.6%

 

 

 

 

 

 

 

 

 

Adjusted EBITDA (Non-GAAP) - From Table 8

 

 

47,902 

 

 

64,024 

 



 

 

 

 

 

 

 

Adjusted Free Cash Flow Conversion of Adjusted EBITDA from Continuing Operations (Non-GAAP)

 

 

-94.5%

 

 

-66.2%

 



 

 

 

 

 

 

 

Adjusted Free Cash Flow Conversion of Adjusted EBITDA from Continuing Operations, adjusted for AR Securitization impact (Non-GAAP)(4)

 

 

-105.9%

 

 

-66.2%

 





(1)

The adjustment to capital expenditures represents capital spend for certain optimization projects that are not expected to recur in the long-term at the current rate. See Table 9 for the reconciliation of period change in debt, net of cash, unamortized debt issuance costs and FX.

(2)

The adjustment to net working capital represents spend for the build in inventory related to the optimization project noted in (1) above. This build in inventory is considered to be outside of the normal operations of the underlying business, and expected to be temporary in nature.

(3)

The adjustment represents those cash outlays for (a) acquisition related professional fees, (b) costs related to certain optimization projects, and (c) costs related to divested businesses and assets, as detailed in the description of Non-GAAP adjustments in Table 5 for the three months ended March 31, 2019 and 2018, respectively.

(4)

Adjusted free cash flow conversation of adjusted EBITDA from continuing operations adjusted for the change in the cash proceeds collected of $5.5 million for the three months ended March 31, 2019, that is required to be remitted back to the financial institution under the international receivable sales program.



It should be noted that adjusted free cash flow from continuing operations is a financial measure not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). The Non-GAAP financial measure should be considered as a supplement to, and not as a substitute for, the financial measures prepared in accordance with U.S. GAAP and a reconciliation of these financial measures to the most comparable U.S. GAAP financial measures is presented.  We believe this data provides investors with additional useful information on the underlying operations and trends of the business and enables period-to-period comparability of financial performance. Additionally, certain elements of these measures are used in the calculation of certain incentive compensation programs for management.