GrafTech Reports Third Quarter 2019 Results

GrafTech International Ltd. (NYSE: EAF) (GrafTech or the Company) today announced financial results for the quarter ended September 30, 2019, including net income of $176 million, or $0.61 per share, and Adjusted EBITDA from continuing operations1 of $245 million.

"GrafTech reported third quarter cash flow from operating activities of just over $225 million. During the third quarter we managed production to align with recent sales volumes while also maintaining cost discipline,” said David Rintoul, President and Chief Executive Officer. “Continued meaningful cash flow generation enables us to balance our primary financial objectives - to return cash to shareholders and repay debt - while also investing appropriate capital in the business.”

Key Financial Measures

 

For the Three Months
Ended September 30,

 

For the Nine Months
Ended September 30,

(dollars in thousands, except per share amounts)

2019

 

2018

 

2019

 

2018

 

 

 

 

 

 

Net sales

$

420,797

 

$

454,890

 

 

$

1,376,181

 

$

1,363,121

 

Net income

$

175,876

 

$

199,466

 

 

$

569,680

 

$

624,587

 

Earnings per share (1)

$

0.61

 

$

0.67

 

 

$

1.96

 

$

2.08

 

Adjusted EBITDA from continuing operations (2)

$

245,454

 

$

276,812

 

 

$

813,673

 

$

879,108

 

(1)

Earnings per share represents diluted earnings per share after giving effect to the stock split effected on April 12, 2018 for all periods and the share repurchase effected on August 13, 2018 and during the third quarter of 2019, resulting in weighted average shares outstanding of 290,127,296 and 296,145,453 for the three months ended September 30, 2019 and 2018, respectively and 290,422,351 and 300,178,704 for the nine months ended September 30, 2019 and 2018, respectively.

(2)

A non-GAAP financial measure, see below for more information and a reconciliation of EBITDA from continuing operations and Adjusted EBITDA from continuing operations to Net income (loss), the most directly comparable financial measure calculated and presented in accordance with GAAP.

Net sales for the quarter ended September 30, 2019 were $421 million compared to $455 million in the third quarter of 2018. Sales volumes of GrafTech manufactured product decreased to 40 thousand metric tons (MT) from 42 thousand metric tons in the prior year period. The weighted average realized price of these graphite electrodes was $9,960 per metric ton.

Net income for the third quarter of 2019 was $176 million, or $0.61 per share, compared to $199 million, or $0.67 per share in the third quarter of 2018. Adjusted EBITDA from continuing operations was $245 million in the third quarter of 2019 compared to $277 million in the third quarter of 2018. Financial results for the third quarter of 2019 were impacted by lower net sales and higher raw materials costs related to third party petroleum needle coke.

Cash flow from operating activities was $226 million in the third quarter of 2019 compared to $235 million in the comparable period of 2018. Lower net sales and higher raw materials costs were partially offset by timing of working capital changes.

Key operating metrics(1)

 

For the Three Months
Ended September 30,

 

For the Nine Months
Ended September 30,

(in thousands, except price data)

2019

2018

 

2019

2018

Sales volume (MT) (2)

40

 

42

 

 

130

 

126

 

Weighted average realized price (3)

$

9,960

 

$

9,664

 

 

$

9,977

 

$

9,811

 

Production volume (MT) (4)

40

 

39

 

 

136

 

127

 

Production capacity excluding St. Marys during idle period (MT) (5)(6)

48

 

39

 

 

150

 

128

 

Capacity utilization excluding St. Marys during idle period (5)(7)

83

%

100

%

 

91

%

99

%

Total production capacity (MT) (6)(8)

55

 

46

 

 

171

 

149

 

Total capacity utilization (7)(8)

73

%

85

%

 

80

%

85

%

(1)

Effective the first quarter of 2019, we have recast the key metrics of sales volume and weighted average price above to include only graphite electrodes manufactured by GrafTech. This better reflects management's assessment of our profitability and excludes resales of low grade graphite electrodes manufactured by third party suppliers. For comparability purposes, the prior period has been recast to conform to this presentation.

(2)

Sales volume has been recast to reflect the total sales volume of GrafTech manufactured electrodes for which revenue has been recognized during the period.

(3)

Weighted average realized price has been recast to reflect the total revenues from sales of GrafTech manufactured electrodes for the period divided by the GrafTech manufactured sales volume for that period.

(4)

Production volume reflects graphite electrodes we produced during the period.

(5)

The St. Marys, Pennsylvania facility was temporarily idled effective the second quarter of 2016 except for the machining of semi-finished products sourced from other plants. In the first quarter of 2018, our St. Marys facility began graphitizing a limited amount of electrodes sourced from our Monterrey, Mexico facility.

(6)

Production capacity reflects expected maximum production volume during the period under normal operating conditions, standard product mix and expected maintenance outage. Actual production may vary.

(7)

Capacity utilization reflects production volume as a percentage of production capacity.

(8)

Includes graphite electrode facilities in Calais, France; Monterrey, Mexico; Pamplona, Spain and St. Marys, Pennsylvania.

Operational Update

Production volume of 40 thousand MT in the third quarter of 2019 increased slightly from 39 thousand MT in the third quarter of 2018. Production results include annual planned maintenance outages in the third quarter of 2018 and 2019.

GrafTech has begun a series of projects at our Monterrey and St. Marys facilities that will shift graphitization and machining of additional volume of semi-finished product from Monterrey to St. Marys. We expect these projects will further optimize our manufacturing footprint by improving environmental performance and production flexibility at both facilities and also leverage cost efficiencies at St. Marys.

Including these and other capital improvement projects, the company’s total capital expenditures are expected to remain between $60 and $70 million in 2019 with similar capital spending levels anticipated in 2020, subject to Board approval.

Commercial Strategy

As previously announced, GrafTech has successfully sold approximately two-thirds of its cumulative long-term production capacity through 2022 on fixed-volume, fixed-price, take or pay contracts. These contracts provide reliability of long-term graphite electrode supply for customers and stability of future operating results for shareholders.

Capital Structure

As of September 30, 2019, GrafTech had cash and cash equivalents of $381 million and total debt of $2.0 billion. The primary use of cash is expected to be a balance of returns to shareholders and debt repayment.

During the third quarter of 2019, the Company returned cash to shareholders in the form of a quarterly dividend of $0.085 per share. Also during the quarter, the company began open market share repurchases under the previously announced $100 million repurchase program.

Distribution

The Board of Directors also declared a dividend of $0.085 per share to stockholders of record as of the close of business on November 29, 2019, to be paid on December 31, 2019.

Conference Call

In conjunction with this earnings release, you are invited to listen to our earnings call being held on November 7, 2019 at 10:00 a.m. Eastern Standard Time. The webcast and accompanying slide presentation will be available at www.GrafTech.com, in the Investors section. The earnings call dial-in number is +1 (866) 521-4909 toll-free in the U.S. and Canada or +1 (647) 427-2311 for overseas calls, conference ID: 9087454. A replay of the Conference Call will be available until February 7, 2019 by dialing +1 (800) 585-8367 toll-free in the U.S. and Canada or +1 (416) 621-4642 for overseas calls, conference ID: 9087454. A replay of the webcast will also be available on our website until February 7, 2019, at www.GrafTech.com, in the Investors section. GrafTech also makes its complete financial reports that have been filed with the Securities and Exchange Commission (SEC) and other information available at www.GrafTech.com. The information in our website is not part of this release or any report we file or furnish to the SEC.

About GrafTech

GrafTech International Ltd. is a leading manufacturer of high quality graphite electrode products essential to the production of electric arc furnace steel and other ferrous and non-ferrous metals. The Company has a competitive portfolio of low-cost graphite electrode manufacturing facilities, including three of the highest capacity facilities in the world. GrafTech is also the only large scale graphite electrode producer that is substantially vertically integrated into petroleum needle coke, the primary raw material for graphite electrode manufacturing, which is currently in limited supply. This unique position provides competitive advantages in product quality and cost.

Special note regarding forward-looking statements

This news release and related discussions may contain forward-looking statements that reflect our current views with respect to, among other things, future events and financial performance. You can identify these forward-looking statements by the use of forward-looking words such as “will,” “may,” “plan,” “estimate,” “project,” “believe,” “anticipate,” “expect,” “intend,” “should,” “would,” “could,” “target,” “goal,” “continue to,” “positioned to,” "are confident", or the negative version of those words or other comparable words. Any forward-looking statements contained in this news release are based upon our historical performance and on our current plans, estimates and expectations in light of information currently available to us. The inclusion of this forward-looking information should not be regarded as a representation by us that the future plans, estimates or expectations contemplated by us will be achieved. Our expectations and targets are not predictions of actual performance and historically our performance has deviated, often significantly, from our expectations and targets. These forward-looking statements are subject to various risks and uncertainties and assumptions relating to our operations, financial results, financial condition, business, prospects, growth strategy and liquidity. Accordingly, there are or will be important factors that could cause our actual results to differ materially from those indicated in these statements. We believe that these factors include, but are not limited to: the cyclical nature of our business and the selling prices of our products may lead to periods of reduced profitability and net losses in the future; the possibility that we may be unable to implement our business strategies, including our initiative to secure and maintain longer-term customer contracts, in an effective manner; the possibility that tax legislation could adversely affect us or our stockholders; pricing for graphite electrodes has historically been cyclical and the price of graphite electrodes may decline in the future; the sensitivity of our business and operating results to economic conditions and the possibility others may not be able to fulfill their obligations to us in a timely fashion or at all; our dependence on the global steel industry generally and the electric arc furnace ("EAF") steel industry in particular; the possibility that global graphite electrode overcapacity may adversely affect graphite electrode prices; the competitiveness of the graphite electrode industry; our dependence on the supply of petroleum needle coke; our dependence on supplies of raw materials (in addition to petroleum needle coke) and energy; the possibility that our manufacturing operations are subject to hazards; changes in, or more stringent enforcement of, health, safety and environmental regulations applicable to our manufacturing operations and facilities; the legal, compliance, economic, social and political risks associated with our substantial operations in multiple countries; the possibility that fluctuation of foreign currency exchange rates could materially harm our financial results; the possibility that our results of operations could deteriorate if our manufacturing operations were substantially disrupted for an extended period, including as a result of equipment failure, climate change, regulatory issues, natural disasters, public health crises, political crises or other catastrophic events; our dependence on third parties for certain construction, maintenance, engineering, transportation, warehousing and logistics services; the possibility that we are unable to recruit or retain key management and plant operating personnel or successfully negotiate with the representatives of our employees, including labor unions; the possibility that we may divest or acquire businesses, which could require significant management attention or disrupt our business; the sensitivity of goodwill on our balance sheet to changes in the market; the possibility that we are subject to information technology systems failures, cybersecurity attacks, network disruptions and breaches of data security; our dependence on protecting our intellectual property; the possibility that third parties may claim that our products or processes infringe their intellectual property rights; the possibility that significant changes in our jurisdictional earnings mix or in the tax laws of those jurisdictions could adversely affect our business; the possibility that our indebtedness could limit our financial and operating activities or that our cash flows may not be sufficient to service our indebtedness; the possibility that restrictive covenants in our financing agreements could restrict or limit our operations; the fact that borrowings under certain of our existing financing agreements subjects us to interest rate risk; the possibility of a lowering or withdrawal of the ratings assigned to our debt; the possibility that disruptions in the capital and credit markets could adversely affect our results of operations, cash flows and financial condition, or those of our customers and suppliers; the possibility that highly concentrated ownership of our common stock may prevent minority stockholders from influencing significant corporate decisions; the possibility that we may not pay cash dividends on our common stock in the future; the fact that certain of our stockholders have the right to engage or invest in the same or similar businesses as us; the possibility that the market price of our common stock could be negatively affected by sales of substantial amounts of our common stock in the public markets, including by Brookfield; the fact that certain provisions of our Amended and Restated Certificate of Incorporation and our Amended and Restated By-Laws could hinder, delay or prevent a change of control; the fact that the Court of Chancery of the State of Delaware will be the exclusive forum for substantially all disputes between us and our stockholders; and our status as a "controlled company" within the meaning of the New York Stock Exchange ("NYSE") corporate governance standards, which allows us to qualify for exemptions from certain corporate governance requirements.

These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements, including the Risk Factors section included in our Annual Report on Form 10-K and other filings with the SEC. The forward-looking statements made in this press release relate only to events as of the date on which the statements are made. We do not undertake any obligation to publicly update or review any forward-looking statement, except as required by law, whether as a result of new information, future developments or otherwise.

Non-GAAP financial measures

In addition to providing results that are determined in accordance with GAAP, we have provided certain financial measures that are not in accordance with GAAP. EBITDA from continuing operations and Adjusted EBITDA from continuing operations are non-GAAP financial measures. We define EBITDA from continuing operations, a non-GAAP financial measure, as net income or loss plus interest expense, minus interest income, plus income taxes, discontinued operations and depreciation and amortization from continuing operations. We define adjusted EBITDA from continuing operations as EBITDA from continuing operations plus any pension and other post-employment benefit ("OPEB") plan expenses, initial and follow-on public offering expenses, non-cash gains or losses from foreign currency remeasurement of non-operating liabilities in our foreign subsidiaries where the functional currency is the U.S. dollar, related party Tax Receivable Agreement expense, stock-based compensation and non-cash fixed asset write-offs. Adjusted EBITDA from continuing operations is the primary metric used by our management and our board of directors to establish budgets and operational goals for managing our business and evaluating our performance.

We monitor adjusted EBITDA from continuing operations as a supplement to our GAAP measures, and believe it is useful to present to investors, because we believe that it facilitates evaluation of our period-to-period operating performance by eliminating items that are not operational in nature, allowing comparison of our recurring core business operating results over multiple periods unaffected by differences in capital structure, capital investment cycles and fixed asset base. In addition, we believe adjusted EBITDA from continuing operations and similar measures are widely used by investors, securities analysts, ratings agencies, and other parties in evaluating companies in our industry as a measure of financial performance and debt-service capabilities. We also monitor the ratio of total debt to adjusted EBITDA from continuing operations, because we believe it is a useful and widely used way to assess our leverage.

Our use of adjusted EBITDA from continuing operations has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

  • adjusted EBITDA from continuing operations does not reflect changes in, or cash requirements for, our working capital needs;
  • adjusted EBITDA from continuing operations does not reflect our cash expenditures for capital equipment or other contractual commitments, including any capital expenditure requirements to augment or replace our capital assets;
  • adjusted EBITDA from continuing operations does not reflect the interest expense or the cash requirements necessary to service interest or principal payments on our indebtedness;
  • adjusted EBITDA from continuing operations does not reflect tax payments that may represent a reduction in cash available to us;
  • adjusted EBITDA from continuing operations does not reflect expenses relating to our pension and OPEB plans;
  • adjusted EBITDA from continuing operations does not reflect the non-cash gains or losses from foreign currency remeasurement of non-operating liabilities in our foreign subsidiaries where the functional currency is the U.S. dollar;
  • adjusted EBITDA from continuing operations does not reflect initial and follow-on public offering expenses;
  • adjusted EBITDA from continuing operations does not reflect related party Tax Receivable Agreement expense;
  • adjusted EBITDA from continuing operations does not reflect stock-based compensation or the non-cash write-off of fixed assets; and
  • other companies, including companies in our industry, may calculate EBITDA from continuing operations and adjusted EBITDA from continuing operations differently, which reduces its usefulness as a comparative measure.

In evaluating EBITDA from continuing operations and adjusted EBITDA from continuing operations, you should be aware that in the future, we will incur expenses similar to the adjustments in the reconciliation presented below. Our presentations of EBITDA from continuing operations and adjusted EBITDA from continuing operations should not be construed as suggesting that our future results will be unaffected by these expenses or any unusual or non-recurring items. When evaluating our performance, you should consider EBITDA from continuing operations and adjusted EBITDA from continuing operations alongside other financial performance measures, including our net income (loss) and other GAAP measures.

GRAFTECH INTERNATIONAL LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

Unaudited

 

 

As of
September 30,

2019

 

As of
December 31,
2018

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

381,164

 

 

$

49,880

 

Accounts and notes receivable, net of allowance for doubtful accounts of $4,163 as of September 30, 2019 and $1,129 as of December 31, 2018

264,157

 

 

248,286

 

Inventories

314,955

 

 

293,717

 

Prepaid expenses and other current assets

40,481

 

 

46,168

 

Total current assets

1,000,757

 

 

638,051

 

Property, plant and equipment

708,267

 

 

688,842

 

Less: accumulated depreciation

207,444

 

 

175,137

 

Net property, plant and equipment

500,823

 

 

513,705

 

Deferred income taxes

48,237

 

 

71,707

 

Goodwill

171,117

 

 

171,117

 

Other assets

104,735

 

 

110,911

 

Total assets

$

1,825,669

 

 

$

1,505,491

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

73,856

 

 

$

88,097

 

Short-term debt

70,861

 

 

106,323

 

Accrued income and other taxes

58,916

 

 

82,255

 

Other accrued liabilities

48,707

 

 

50,452

 

Related party payable - tax receivable agreement

23,852

 

 

 

Total current liabilities

276,192

 

 

327,127

 

 

 

 

 

Long-term debt

1,965,501

 

 

2,050,311

 

Other long-term obligations

77,759

 

 

72,519

 

Deferred income taxes

50,484

 

 

45,825

 

Related party payable - tax receivable agreement

62,625

 

 

86,478

 

Long-term liabilities of discontinued operations

 

 

 

Stockholders’ equity:

 

 

 

Preferred stock, par value $0.01, 300,000,000 shares authorized, none issued

 

 

 

Common stock, par value $0.01, 3,000,000,000 shares authorized, 289,658,478 shares issued and outstanding as of September 30, 2019 and 290,537,612 as of December 31, 2018

2,897

 

 

2,905

 

Additional paid-in capital

818,720

 

 

819,622

 

Accumulated other comprehensive loss

(23,677

)

 

(5,800

)

Accumulated deficit

(1,404,832

)

 

(1,893,496

)

Total stockholders’ deficit

(606,892

)

 

(1,076,769

)

 

 

 

 

Total liabilities and stockholders’ equity

$

1,825,669

 

 

$

1,505,491

 

GRAFTECH INTERNATIONAL LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in thousands)

Unaudited

 

 

For the Three Months
Ended September 30,

 

For the Nine Months
Ended September 30,

 

2019

 

2018

 

2019

 

2018

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

Net sales

$

420,797

 

 

$

454,890

 

 

$

1,376,181

 

 

$

1,363,121

 

Cost of sales

178,497

 

 

180,280

 

 

571,068

 

 

491,339

 

Gross profit

242,300

 

 

274,610

 

 

805,113

 

 

871,782

 

Research and development

611

 

 

518

 

 

1,961

 

 

1,528

 

Selling and administrative expenses

15,708

 

 

14,234

 

 

46,328

 

 

46,349

 

Operating profit

225,981

 

 

259,858

 

 

756,824

 

 

823,905

 

 

 

 

 

 

 

 

 

Other expense (income), net

(688

)

 

1,502

 

 

642

 

 

2,533

 

Related party Tax Receivable Agreement expense

 

 

 

 

 

 

61,801

 

Interest expense

31,803

 

 

33,855

 

 

98,472

 

 

100,387

 

Interest income

(1,765

)

 

(562

)

 

(2,910

)

 

(1,068

)

Income from continuing operations before provision for income taxes

196,631

 

 

225,063

 

 

660,620

 

 

660,252

 

 

 

 

 

 

 

 

 

Provision for income taxes

20,755

 

 

24,871

 

 

90,940

 

 

36,250

 

Net income from continuing operations

175,876

 

 

200,192

 

 

569,680

 

 

624,002

 

 

 

 

 

 

 

 

 

(Loss) income from discontinued operations, net of tax

 

 

(726

)

 

 

 

585

 

 

 

 

 

 

 

 

 

Net income

$

175,876

 

 

$

199,466

 

 

$

569,680

 

 

$

624,587

 

 

 

 

 

 

 

 

 

Basic income per common share:

 

 

 

 

 

 

 

Net income per share

$

0.61

 

 

$

0.67

 

 

$

1.96

 

 

$

2.08

 

Net income from continuing operations per share

$

0.61

 

 

$

0.68

 

 

$

1.96

 

 

$

2.08

 

Weighted average common shares outstanding

290,112,233

 

 

296,136,564

 

 

290,410,859

 

 

300,173,831

 

Diluted income per common share:

 

 

 

 

 

 

 

Income per share

$

0.61

 

 

$

0.67

 

 

$

1.96

 

 

$

2.08

 

Diluted income from continuing operations per share

$

0.61

 

 

$

0.68

 

 

$

1.96

 

 

$

2.08

 

Weighted average common shares outstanding

290,127,296

 

 

296,145,453

 

 

290,422,351

 

 

300,178,704

 

 

 

 

 

 

 

 

 

GRAFTECH INTERNATIONAL LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

Unaudited

 

 

For the Three Months
Ended September 30,

 

For the Nine Months
Ended September 30,

 

2019

 

2018

 

2019

 

2018

Cash flow from operating activities:

 

 

 

 

 

 

 

Net income

$

175,876

 

 

$

199,466

 

 

$

569,680

 

 

$

624,587

 

Adjustments to reconcile net income to cash provided by operations:

 

 

 

 

 

 

 

Depreciation and amortization

15,357

 

 

16,050

 

 

46,387

 

 

47,746

 

Related party Tax Receivable Agreement expense

 

 

 

 

 

 

61,801

 

Deferred income tax provision (benefit)

7,413

 

 

3,827

 

 

28,696

 

 

(18,184

)

Loss on extinguishment of debt

 

 

 

 

 

 

23,827

 

Interest expense

1,588

 

 

1,586

 

 

4,764

 

 

3,747

 

Other charges, net

6,531

 

 

2,773

 

 

17,689

 

 

9,652

 

Net change in working capital*

22,238

 

 

14,893

 

 

(80,311

)

 

(143,695

)

Change in long-term assets and liabilities

(3,254

)

 

(4,026

)

 

(2,133

)

 

2,763

 

Net cash provided by operating activities

225,749

 

 

234,569

 

 

584,772

 

 

612,244

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Capital expenditures

(14,854

)

 

(18,897

)

 

(44,053

)

 

(47,632

)

Proceeds from the sale of assets

16

 

 

25

 

 

98

 

 

866

 

Net cash used in investing activities

(14,838

)

 

(18,872

)

 

(43,955

)

 

(46,766

)

Cash flow from financing activities:

 

 

 

 

 

 

 

Short-term debt, net

 

 

(36

)

 

 

 

(12,607

)

Revolving Facility reductions

 

 

 

 

 

 

(45,692

)

Debt issuance costs

 

 

(1,043

)

 

 

 

(27,326

)

Proceeds from the issuance of long-term debt, net of original issuance discount

 

 

 

 

 

 

2,235,000

 

Repayment of Senior Notes

 

 

 

 

 

 

(304,782

)

Related party Promissory Note repayment

 

 

 

 

 

 

(750,000

)

Principal repayments on long-term debt

 

 

(28,125

)

 

(125,000

)

 

(28,125

)

Repurchase of common stock

(9,484

)

 

(225,000

)

 

(9,484

)

 

(225,000

)

Dividends paid to non-related-party

(5,118

)

 

(5,194

)

 

(15,505

)

 

(7,651

)

Dividends paid to related-party

(19,502

)

 

(19,501

)

 

(58,507

)

 

(1,308,538

)

Net cash used in financing activities

(34,104

)

 

(278,899

)

 

(208,496

)

 

(474,721

)

Net change in cash and cash equivalents

176,807

 

 

(63,202

)

 

332,321

 

 

90,757

 

Effect of exchange rate changes on cash and cash equivalents

(898

)

 

(431

)

 

(1,037

)

 

(1,615

)

Cash and cash equivalents at beginning of period

205,255

 

 

166,140

 

 

49,880

 

 

13,365

 

Cash and cash equivalents at end of period

$

381,164

 

 

$

102,507

 

 

$

381,164

 

 

$

102,507

 

 

 

 

 

 

 

 

 

* Net change in working capital due to changes in the following components:

 

 

 

 

 

 

Accounts and notes receivable, net

$

44,410

 

 

$

14,655

 

 

$

(20,727

)

 

$

(96,045

)

Inventories

(3,809

)

 

(11,190

)

 

(19,908

)

 

(93,755

)

Prepaid expenses and other current assets

2,395

 

 

(456

)

 

5,703

 

 

7,828

 

Income taxes payable

(513

)

 

14,830

 

 

(28,152

)

 

35,358

 

Accounts payable and accruals

(19,548

)

 

3,789

 

 

(17,336

)

 

4,336

 

Interest payable

(697

)

 

(6,735

)

 

109

 

 

(1,417

)

Net change in working capital

$

22,238

 

 

$

14,893

 

 

$

(80,311

)

 

$

(143,695

)

NON-GAAP RECONCILIATION

(Dollars in thousands)

 

The following table reconciles our non-GAAP key financial measures to the most directly comparable GAAP measures:

 

 

For the Three Months
Ended September 30,

 

For the Nine Months
Ended September 30,

 

2019

2018

 

2019

2018

 

 

 

 

 

 

Net income

175,876

 

199,466

 

 

569,680

 

624,587

 

Add:

 

 

 

 

 

Discontinued operations

 

726

 

 

 

(585

)

Depreciation and amortization

15,357

 

16,050

 

 

46,387

 

47,746

 

Interest expense

31,803

 

33,855

 

 

98,472

 

100,387

 

Interest income

(1,765

)

(562

)

 

(2,910

)

(1,068

)

Income taxes

20,755

 

24,871

 

 

90,940

 

36,250

 

EBITDA from continuing operations

242,026

 

274,406

 

 

802,569

 

807,317

 

Adjustments:

 

 

 

 

 

Pension and OPEB plan expenses (1)

800

 

483

 

 

2,397

 

1,478

 

Initial and follow-on public offering expenses (2)

160

 

43

 

 

1,409

 

5,164

 

Non-cash loss on foreign currency remeasurement (3)

(185

)

1,404

 

 

842

 

1,629

 

Stock-based compensation (4)

706

 

476

 

 

1,568

 

657

 

Non-cash fixed asset write-off (5)

1,947

 

 

 

4,888

 

1,062

 

Related party Tax Receivable Agreement expense (6)

 

 

 

 

61,801

 

Adjusted EBITDA from continuing operations

245,454

 

276,812

 

 

813,673

 

879,108

 

(1)

Service and interest cost of our OPEB plans. Also includes a mark-to-market loss (gain) for plan assets as of December of each year.

(2)

Legal, accounting, printing and registration fees associated with the initial and follow-on public offerings.

(3)

Non-cash (gain) loss from foreign currency remeasurement of non-operating liabilities of our non-U.S. subsidiaries where the functional currency is the U.S. dollar.

(4)

Non-cash expense for stock-based compensation grants.

(5)

Non-cash fixed asset write-off recorded for obsolete assets.

(6)

Non-cash expense for future payment to our sole pre-IPO stockholder for tax assets that are expected to be utilized.