News Release
Third quarter 2017 net income was
Highlights for third quarter 2017 include:
-
Operating profit from ongoing operations for Bonnell Aluminum of
$12.6 million (including$2.4 million associated with the acquisition of Futura), was$3.2 million higher than the third quarter of 2016 -
Operating profit from ongoing operations for PE Films of
$11.3 million was$2.2 million higher than the third quarter of 2016 -
Operating loss from ongoing operations for Flexible Packaging Films
was
$1.1 million , which was unfavorable by$1.2 million versus the operating profit in the third quarter of 2016
Mr. Gottwald further stated, “Our aluminum extrusions business continues
to perform well, and booking and backlog trends remain favorable. The
unfavorable pricing environment resulting from industry excess capacity,
particularly in
OPERATIONS REVIEW
PE Films
PE Films is comprised of personal care materials, surface protection films, polyethylene overwrap films and films for other markets. A summary of third-quarter and year-to-date operating results from ongoing operations for PE Films is provided below:
Three Months Ended |
Favorable/ (Unfavorable) % Change |
Nine Months Ended |
Favorable/ (Unfavorable) % Change |
|||||||||||||||||||
(In Thousands, Except Percentages) | September 30, | September 30, | ||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||||||
Sales volume (lbs) | 34,701 | 33,754 | 2.8 | % | 103,923 | 106,214 | (2.2 | )% | ||||||||||||||
Net sales | $ | 89,723 | $ | 82,179 | 9.2 | % | $ | 265,773 | $ | 251,473 | 5.7 | % | ||||||||||
Operating profit from ongoing operations | $ | 11,251 | $ | 9,011 | 24.9 | % | $ | 30,965 | $ | 23,564 | 31.4 | % | ||||||||||
Third-Quarter 2017 Results vs. Third-Quarter 2016 Results
Net sales (sales less freight) in the third quarter of 2017 increased by
-
An increase in surface protection films revenue (
$1.9 million ) primarily due to continued strong demand in the LCD market; and -
Higher volume and favorable sales mix for elastics materials,
acquisition distribution layers materials and overwrap products in
personal care materials (
$5.7 million ).
Operating profit from ongoing operations in the third quarter of 2017
increased by
-
Higher contribution to profits from surface protection films (
$2.0 million ), primarily due to higher volume and production efficiencies; -
Higher contribution to profits from personal care materials, primarily
due to higher volume and favorable mix (
$1.8 million ); -
Higher selling and general expenses (
$1.8 million ), primarily associated with hiring and employee incentive costs, and higher fixed plant costs related to higher depreciation and other costs ($0.6 million ); and -
Realized cost savings of
$0.8 million associated with the previously announced project to consolidate domestic manufacturing facilities in PE Films (“North American facility consolidation”).
The North American facility consolidation was completed in the third
quarter of 2017. Total pretax cash expenditures for this multi-year
project were
The personal care business is currently evaluating the financial impact
of the supply-chain effects of the major storms experienced in
The surface protection operating segment of the PE Films reporting segment supports manufacturers of optical and other specialty substrates used in flat panel display products. These films are primarily used by customers to protect components of displays in the manufacturing and transportation process and then discarded.
As previously discussed, the Company believes that over the next few
years, there is an increased risk that a portion of its film used in
surface protection applications will be made obsolete by possible future
customer product transitions to less costly alternative processes or
materials. The Company estimates on a preliminary basis that the annual
adverse impact on ongoing operating profit from customer shifts to
alternative processes or materials in surface protection is in the range
of up to
The Company continues to anticipate a significant product transition
after 2018 in the personal care operating segment of the PE Films
reporting segment. The Company currently estimates that this will
adversely impact the annual sales of the business unit by
Year-To-Date 2017 Results vs. Year-To-Date 2016 Results
Net sales in the first nine months of 2017 increased by
-
Higher sales from surface protection films (
$9.0 million ), primarily due to higher volume and a favorable sales mix; -
Favorable sales mix for acquisition distribution layer materials,
elastics materials and overwrap products, and higher volume for
acquisition distribution layer materials in personal care materials
(
$9.4 million ), partially offset by volume reductions from the winding down of known lost business that was substantially completed by the end of 2016 ($5.4 million ); and -
Higher volume and improved pricing related to other PE Films products
(
$1.3 million ).
Operating profit from ongoing operations in the first nine months of
2017 increased by
-
Higher contribution to profits from surface protection films (
$8.0 million ), primarily due to higher volume, a favorable sales mix, and production efficiencies; -
Higher contribution to profits from personal care materials, primarily
due to improved volume and inflation-driven price increases (
$4.2 million ), partially offset by known lost business ($2.2 million ); -
Lower contribution to profits from overwrap products (
$0.7 million ); and -
Higher net general, selling and plant expenses (
$3.6 million ), primarily associated with strategic hires and an increase in employee incentive costs, partially offset by realized cost savings of$1.9 million associated with the North American facility consolidation.
Capital Expenditures, Depreciation & Amortization
Capital expenditures in PE Films were
Flexible Packaging Films
Flexible Packaging Films, which is also referred to as Terphane, produces polyester-based films for use in packaging applications that have specialized properties, such as heat resistance, strength, barrier protection and the ability to accept high-quality print graphics. A summary of third quarter and year-to-date operating results from ongoing operations for Terphane is provided below:
Three Months Ended |
Favorable/ |
Nine Months Ended |
Favorable/ |
|||||||||||||||||||||
|
September 30, |
(Unfavorable) |
September 30, |
(Unfavorable) |
||||||||||||||||||||
(In Thousands, Except Percentages) |
2017 | 2016 |
% Change |
2017 | 2016 |
% Change |
||||||||||||||||||
Sales volume (lbs) | 21,640 | 23,204 | (6.7 | )% | 65,668 | 66,222 | (0.8 | )% | ||||||||||||||||
Net sales | $ | 26,628 | $ | 27,303 | (2.5 | )% | $ | 79,925 | $ | 80,888 | (1.2 | )% | ||||||||||||
Operating profit (loss) from ongoing operations | $ | (1,074 | ) | $ | 93 |
NA |
$ | (3,392 | ) | $ | 1,184 |
NA |
||||||||||||
Third-Quarter 2017 Results vs. Third-Quarter 2016 Results
Sales volume decreased by 6.7% in the third quarter of 2017 compared
with the third quarter of 2016 due to lower production volume. Lower
production in July and
Terphane’s operating results from ongoing operations in the third
quarter of 2017 declined by
-
Inefficiencies from lower-than-planned production, as noted above, in
the third quarter of 2017, partially offset by a favorable sales mix
(net unfavorable impact of
$0.7 million ); and -
Foreign currency transaction losses of
$0.3 million in the third quarter of 2017 versus$0.1 million of gains in the third quarter of 2016, associated with U.S. Dollar denominated export sales inBrazil .
The Company expects Terphane’s future operating results to continue to
be volatile until industry capacity utilization and the competitive
dynamics in
Year-To-Date 2017 Results vs. Year-To-Date 2016 Results
Sales volume declined by 0.8% in the first nine months of 2017 compared
with the first nine months of 2016 partially due to lower volume in its
markets outside of
Terphane had an operating loss from ongoing operations in the first nine
months of 2017 of
-
Inefficiencies from lower-than-planned production in the first and
third quarters of 2017, partially offset by a favorable sales mix (net
unfavorable impact of
$1.0 million ); -
Foreign currency transaction losses of
$0.4 million in the first nine months of 2017 versus$3.2 million of losses in the first nine months of 2016, associated with U.S. Dollar denominated export sales inBrazil ; -
Higher raw material costs of
$2.1 million in the first nine months of 2017 that could not be passed through to customers due to competitive pressures versus a benefit of$1.2 million in the first nine months of 2016 from lower raw material costs; and -
Higher costs and expenses of
$3.1 million primarily related to the adverse impact of high inflation inBrazil and the appreciation by approximately 12% of the average exchange rate for the Brazilian Real relative to the U.S. Dollar.
Capital Expenditures, Depreciation & Amortization
Capital expenditures in Terphane were
Aluminum Extrusions
Aluminum Extrusions, which includes Bonnell Aluminum and its operating divisions, AACOA and Futura, produces high-quality, soft-alloy and medium-strength aluminum extrusions primarily for building and construction, automotive, consumer durables, machinery and equipment, electrical and distribution markets.
On
A summary of third-quarter and year-to-date results from ongoing operations for Aluminum Extrusions, including the results of Futura since its date of acquisition, is provided below:
Three Months Ended |
Favorable/ (Unfavorable) % Change |
Nine Months Ended |
Favorable/ (Unfavorable) % Change |
||||||||||||||||||||
(In Thousands, Except Percentages) | September 30, | September 30, | |||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||
Sales volume (lbs) * | 45,241 | 43,549 | 3.9 | % | 132,598 | 129,872 | 2.1 | % | |||||||||||||||
Net sales | $ | 122,149 | $ | 91,067 | 34.1 | % | $ | 344,956 | $ | 269,987 | 27.8 | % | |||||||||||
Operating profit from ongoing operations | $ | 12,601 | $ | 9,427 | 33.7 | % | $ | 34,201 | $ | 27,786 | 23.1 | % | |||||||||||
* Excludes sales volume associated with Futura, acquired on February 15, 2017. | |||||||||||||||||||||||
Third-Quarter 2017 Results vs. Third-Quarter 2016 Results
Net sales in the third quarter of 2017 increased versus 2016 primarily
due to the addition of Futura. Futura contributed net sales of
Volume on an organic basis (which excludes the impact of the Futura
acquisition) in the third quarter of 2017 increased by 3.9% versus 2016
due to higher volume in the building & construction and specialty
markets. Higher average net selling prices, primarily attributed to an
increase in aluminum market prices, had a favorable impact on net sales
of
Operating profit from ongoing operations in the third quarter of 2017
increased by
Year-To-Date 2017 Results vs. Year-To-Date 2016 Results
Net sales in the first nine months of 2017 increased
Volume on an organic basis in the first nine months of 2017 increased by 2.1% versus 2016. Higher volume in the specialty and automotive markets was partially offset by a decrease in the building & construction market. The Company believes that lower year-to-date sales volume in the building & construction market has resulted primarily from downtime in the first quarter associated with upgrades made to a paint line that serves this market and the timing of customer orders. Overall booking and backlog trends continue to increase compared with the prior year.
Operating profit from ongoing operations in the first nine months of
2017 increased by
Cast House Explosion
On
During the first nine months of 2017, Bonnell incurred
Capital Expenditures, Depreciation & Amortization
Capital expenditures in Bonnell Aluminum were
Corporate Expenses, Interest, Taxes & Other
Pension expense was
Interest expense was
The effective tax rate used to compute income tax expense from continuing operations was 14.7% in the first nine months of 2017, compared to 7.6% in the first nine months of 2016. The effective tax rate from ongoing operations comparable to the earnings reconciliation table provided in Note (a) of the Notes to Financial Tables in this press release was 37.2% for the first nine months of 2017 versus 31.6% in 2016. An explanation of significant differences between the estimated effective tax rate for income from continuing operations and the U.S. federal statutory rate for 2017 and 2016 will be provided in the Company’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017 (“Form 10-Q)”.
Tredegar’s approximately 20% ownership in kaleo, Inc. (“kaléo”), which
is accounted for under the fair value method, was maintained at an
estimated value of
CAPITAL STRUCTURE
Total debt was
FORWARD-LOOKING AND CAUTIONARY STATEMENTS
Some of the information contained in this press release may constitute “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. When we use the words “believe,” “estimate,” “anticipate,” “expect,” “project,” “likely,” “may” and similar expressions, we do so to identify forward-looking statements. Such statements are based on our then current expectations and are subject to a number of risks and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements. It is possible that our actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in or implied by these forward-looking statements. Accordingly, you should not place undue reliance on these forward-looking statements. Factors that could cause actual results to differ from expectations include, without limitation, the following:
- loss or gain of sales to significant customers on which our business is highly dependent;
- inability to achieve sales to new customers to replace lost business;
- ability to develop and deliver new products at competitive prices;
- failure of our customers to achieve success or maintain market share;
- failure to protect our intellectual property rights;
- risks of doing business in countries outside the U.S. that affect our substantial international operations;
- political, economic, and regulatory factors concerning our products;
- uncertain economic conditions in countries in which we do business;
- competition from other manufacturers, including manufacturers in lower-cost countries and manufacturers benefiting from government subsidies;
- impact of fluctuations in foreign exchange rates;
- a change in the amount of our underfunded defined benefit (pension) plan liability;
- an increase in the operating costs incurred by our operating companies, including, for example, the cost of raw materials and energy;
- inability to successfully identify, complete or integrate strategic acquisitions; failure to realize the expected benefits of such acquisitions and assumption of unanticipated risks in such acquisitions;
- disruption to our manufacturing facilities;
- occurrence or threat of extraordinary events, including natural disasters and terrorist attacks;
- an information technology system failure or breach;
- volatility and uncertainty of the valuation of our cost-basis investment in kaléo;
- possibility of the imposition of tariffs on imported aluminum billet used in our aluminum extrusions;
and the other factors discussed in the reports
To the extent that the financial information portion of this press release contains non-GAAP financial measures, it also presents both the most directly comparable financial measures calculated and presented in accordance with GAAP and a quantitative reconciliation of the difference between any such non-GAAP measures and such comparable GAAP financial measures. Reconciliations of non-GAAP financial measures are provided in the Notes to the Financial Tables included with this press release and can also be found within “Presentations” in the “Investors” section of our website, www.tredegar.com.
Tredegar Corporation | |||||||||||||||
Condensed Consolidated Statements of Income | |||||||||||||||
(In Thousands, Except Per-Share Data) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Sales | $ | 247,121 | $ | 207,702 | $ | 715,494 | $ | 623,569 | |||||||
Other income (expense), net (b)(c) | 34 | 388 | 38,055 | 1,481 | |||||||||||
247,155 | 208,090 | 753,549 | 625,050 | ||||||||||||
Cost of goods sold (b) | 196,393 | 166,622 | 575,614 | 499,504 | |||||||||||
Freight | 8,621 | 7,153 | 24,840 | 21,221 | |||||||||||
Selling, R&D and general expenses (b) | 25,669 | 21,902 | 77,466 | 71,485 | |||||||||||
Amortization of intangibles | 1,658 | 1,019 | 4,550 | 2,965 | |||||||||||
Interest expense | 1,757 | 886 | 4,579 | 2,918 | |||||||||||
Asset impairments and costs associated with exit and disposal activities, net of adjustments (b) | 361 | 1,129 | 653 | 2,355 | |||||||||||
234,459 | 198,711 | 687,702 | 600,448 | ||||||||||||
Income before income taxes | 12,696 | 9,379 | 65,847 | 24,602 | |||||||||||
Income taxes (benefit) (d)(f) | 4,422 | (2,669 | ) | 9,667 | 1,864 | ||||||||||
Net income | $ | 8,274 | $ | 12,048 | $ | 56,180 | $ | 22,738 | |||||||
Earnings per share: | |||||||||||||||
Basic | $ | 0.25 | $ | 0.37 | $ | 1.71 | $ | 0.69 | |||||||
Diluted | $ | 0.25 | $ | 0.37 | $ | 1.70 | $ | 0.69 | |||||||
Shares used to compute earnings per share: | |||||||||||||||
Basic | 32,954 | 32,818 | 32,945 | 32,730 | |||||||||||
Diluted | 32,954 | 32,828 | 32,952 | 32,733 |
Tredegar Corporation | ||||||||||||||||
Net Sales and Operating Profit by Segment | ||||||||||||||||
(In Thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Net Sales | ||||||||||||||||
PE Films | $ | 89,723 | $ | 82,179 | $ | 265,773 | $ | 251,473 | ||||||||
Flexible Packaging Films | 26,628 | 27,303 | 79,925 | 80,888 | ||||||||||||
Aluminum Extrusions | 122,149 | 91,067 | 344,956 | 269,987 | ||||||||||||
Total net sales | 238,500 | 200,549 | 690,654 | 602,348 | ||||||||||||
Add back freight | 8,621 | 7,153 | 24,840 | 21,221 | ||||||||||||
Sales as shown in the Condensed Consolidated Statements of Income | $ | 247,121 | $ | 207,702 | $ | 715,494 | $ | 623,569 | ||||||||
Operating Profit (Loss) | ||||||||||||||||
PE Films: | ||||||||||||||||
Ongoing operations | $ | 11,251 | $ | 9,011 | $ | 30,965 | $ | 23,564 | ||||||||
Plant shutdowns, asset impairments, restructurings and other (b) | (919 | ) | (1,187 | ) | (3,890 | ) | (3,678 | ) | ||||||||
Flexible Packaging Films: | ||||||||||||||||
Ongoing operations | (1,074 | ) | 93 | (3,392 | ) | 1,184 | ||||||||||
Plant shutdowns, asset impairments, restructurings and other (b) | — | — | 11,856 | — | ||||||||||||
Aluminum Extrusions: | ||||||||||||||||
Ongoing operations | 12,601 | 9,427 | 34,201 | 27,786 | ||||||||||||
Plant shutdowns, asset impairments, restructurings and other (b) | (377 | ) | 1,405 | (3,147 | ) | 840 | ||||||||||
Total | 21,482 | 18,749 | 66,593 | 49,696 | ||||||||||||
Interest income | 42 | 70 | 171 | 158 | ||||||||||||
Interest expense | 1,757 | 886 | 4,579 | 2,918 | ||||||||||||
Gain (loss) on investment accounted for under fair value method (c) | — | (1,300 | ) | 24,800 | (200 | ) | ||||||||||
Stock option-based compensation costs | 111 | 31 | 153 | 24 | ||||||||||||
Corporate expenses, net (b) | 6,960 | 7,223 | 20,985 | 22,110 | ||||||||||||
Income before income taxes | 12,696 | 9,379 | 65,847 | 24,602 | ||||||||||||
Income taxes (benefit) (d)(f) | 4,422 | (2,669 | ) | 9,667 | 1,864 | |||||||||||
Net income | $ | 8,274 | $ | 12,048 | $ | 56,180 | $ | 22,738 |
Tredegar Corporation | |||||||
Condensed Consolidated Balance Sheets | |||||||
(In Thousands) | |||||||
(Unaudited) | |||||||
September 30, 2017 | December 31, 2016 | ||||||
Assets | |||||||
Cash & cash equivalents | $ | 31,850 | $ | 29,511 | |||
Accounts & other receivables, net | 126,964 | 97,388 | |||||
Income taxes recoverable | 8,260 | 7,518 | |||||
Inventories | 82,426 | 66,069 | |||||
Prepaid expenses & other | 8,354 | 7,738 | |||||
Total current assets | 257,854 | 208,224 | |||||
Property, plant & equipment, net | 310,077 | 260,725 | |||||
Goodwill & other intangibles, net | 188,334 | 151,423 | |||||
Other assets | 55,683 | 30,790 | |||||
Total assets | $ | 811,948 | $ | 651,162 | |||
Liabilities and Shareholders’ Equity | |||||||
Accounts payable | $ | 95,684 | $ | 81,342 | |||
Accrued expenses | 41,776 | 38,647 | |||||
Total current liabilities | 137,460 | 119,989 | |||||
Long-term debt | 177,000 | 95,000 | |||||
Deferred income taxes | 25,767 | 21,110 | |||||
Other noncurrent liabilities | 97,807 | 104,280 | |||||
Shareholders’ equity | 373,914 | 310,783 | |||||
Total liabilities and shareholders’ equity | $ | 811,948 | $ | 651,162 | |||
Tredegar Corporation | ||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||
(In Thousands) | ||||||||
(Unaudited) | ||||||||
Nine Months Ended | ||||||||
September 30, | ||||||||
2017 | 2016 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 56,180 | $ | 22,738 | ||||
Adjustments for noncash items: | ||||||||
Depreciation | 25,072 | 21,004 | ||||||
Amortization of intangibles | 4,550 | 2,965 | ||||||
Deferred income taxes | (104 | ) | (5,122 | ) | ||||
Accrued pension income and post-retirement benefits | 7,645 | 8,168 | ||||||
(Gain)/loss on investment accounted for under the fair value method | (24,800 | ) | 200 | |||||
(Gain)/loss on asset impairments and divestitures | 50 | 412 | ||||||
Net (gain)/loss on sale of assets | 412 | — | ||||||
Gain from insurance recoveries | — | (1,634 | ) | |||||
Changes in assets and liabilities, net of effects of acquisitions and divestitures: | ||||||||
Accounts and other receivables | (16,925 | ) | (4,919 | ) | ||||
Inventories | (4,220 | ) | (5,188 | ) | ||||
Income taxes recoverable/payable | (603 | ) | (4,095 | ) | ||||
Prepaid expenses and other | 129 | (514 | ) | |||||
Accounts payable and accrued expenses | 8,674 | 4,857 | ||||||
Pension and postretirement benefit plan contributions | (4,642 | ) | (7,143 | ) | ||||
Other, net | 2,093 | 2,818 | ||||||
Net cash provided by operating activities | 53,511 | 34,547 | ||||||
Cash flows from investing activities: | ||||||||
Capital expenditures | (37,245 | ) | (30,912 | ) | ||||
Acquisition | (87,110 | ) | — | |||||
Proceeds from the sale of assets and other | 121 | 1,399 | ||||||
Net cash used in investing activities | (124,234 | ) | (29,513 | ) | ||||
Cash flows from financing activities: | ||||||||
Borrowings | 173,250 | 61,000 | ||||||
Debt principal payments | (91,250 | ) | (73,250 | ) | ||||
Dividends paid | (10,901 | ) | (10,834 | ) | ||||
Debt financing costs | — | (2,509 | ) | |||||
Proceeds from exercise of stock options and other | 695 | 1,948 | ||||||
Net cash provided by (used in) financing activities | 71,794 | (23,645 | ) | |||||
Effect of exchange rate changes on cash | 1,268 | 2,811 | ||||||
Increase (decrease) in cash and cash equivalents | 2,339 | (15,800 | ) | |||||
Cash and cash equivalents at beginning of period | 29,511 | 44,156 | ||||||
Cash and cash equivalents at end of period | $ | 31,850 | $ | 28,356 | ||||
Notes to the Financial Tables |
||
(Unaudited) |
||
(a) | Tredegar’s presentation of net income and earnings per share from ongoing operations are non-GAAP financial measures that exclude the effects of gains or losses associated with plant shutdowns, asset impairments and restructurings, gains or losses from the sale of assets, goodwill impairment charges and other items (which includes unrealized gains and losses for an investment accounted for under the fair value method), which have been presented separately and removed from net income and diluted earnings per share as reported under GAAP. Net income and earnings per share from ongoing operations are key financial and analytical measures used by management to gauge the operating performance of Tredegar’s ongoing operations. They are not intended to represent the stand-alone results for Tredegar’s ongoing operations under GAAP and should not be considered as an alternative to net income or earnings per share from continuing operations as defined by GAAP. They exclude items that management believes do not relate to Tredegar’s ongoing operations. A reconciliation to net income from ongoing operations for the three and nine months ended September 30, 2017 and 2016 is shown below: |
(in millions, except per share data) |
Three Months Ended |
Nine Months Ended |
||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||
Net income as reported under GAAP | $ | 8.3 | $ | 12.0 | $ | 56.2 | $ | 22.7 | ||||||||||
After-tax effects of: | ||||||||||||||||||
Losses associated with plant shutdowns, asset impairments and restructurings | 0.3 | 1.1 | 0.9 | 2.7 | ||||||||||||||
(Gains) losses from sale of assets and other: | ||||||||||||||||||
Unrealized (gain) loss associated with the investment in kaléo | — | 1.0 | (18.2 | ) | 0.2 | |||||||||||||
Gain associated with the settlement of an escrow agreement | — | — | (11.9 | ) | — | |||||||||||||
Income tax benefit associated with the write-off of the stock basis of a certain U.S. subsidiary | — | — | (8.1 | ) | — | |||||||||||||
Other * | 0.8 | (6.7 | ) | 4.7 | (6.3 | ) | ||||||||||||
Net income from ongoing operations | $ | 9.4 | $ | 7.4 | $ | 23.6 | $ | 19.3 | ||||||||||
Earnings per share as reported under GAAP (diluted) | $ | 0.25 | $ | 0.37 | $ | 1.70 | $ | 0.69 | ||||||||||
After-tax effects per diluted share of: | ||||||||||||||||||
Losses associated with plant shutdowns, asset impairments and restructurings | 0.01 | 0.03 | 0.03 | 0.08 | ||||||||||||||
(Gains) losses from sale of assets and other: | ||||||||||||||||||
Unrealized (gain) loss associated with the investment in kaléo | — | 0.03 | (0.55 | ) | — | |||||||||||||
Gain associated with the settlement of an escrow agreement | — | — | (0.36 | ) | — | |||||||||||||
Income tax benefit associated with the write-off of the stock basis of a certain U.S. subsidiary | — | — | (0.25 | ) | — | |||||||||||||
Other * | 0.02 | (0.21 | ) | 0.15 | (0.18 | ) | ||||||||||||
Earnings per share from ongoing operations (diluted) | $ | 0.28 | $ | 0.22 | $ | 0.72 | $ | 0.59 |
* |
Includes $5.7 million ($0.18 per share) net tax benefit from excess foreign tax credits related to the repatriation of cash from operations in Brazil in the third quarter of 2016. See Note (d) for additional details. |
Reconciliations of the pre-tax and post-tax balances attributed to net income from ongoing operations are shown in Note (f). |
(b) | Losses associated with plant shutdowns, asset impairments, restructurings and other items for continuing operations in the third quarter and first nine months of 2017 and 2016 detailed below are shown in the statements of net sales and operating profit by segment and are included in “Asset impairments and costs associated with exit and disposal activities, net of adjustments” in the condensed consolidated statements of income, unless otherwise noted. | |||||
Plant shutdowns, asset impairments, restructurings and other items in the third quarter of 2017 include: | ||||||
• |
Pretax charges of $0.7 million related to estimated excess costs associated with the ramp-up of new product offerings and additional expenses related to strategic capacity expansion projects by PE Films of $0.6 million and by Bonnell of $0.1 million (included in “Cost of goods sold” in the condensed consolidated statements of income); | |||||
• |
Pretax charges of $0.2 million associated with a business development project (included in “Selling, R&D and general expenses” in the statements of net sales and operating profit by segment and “Corporate expenses, net” in the statements of net sales and operating profit by segment); | |||||
• |
Pretax charges of $0.2 million associated with the consolidation of domestic PE Films’ manufacturing facilities (included in “Cost of goods sold” in the condensed consolidated statements of income); | |||||
• |
Pretax charges of $0.2 million associated with the settlement of customer claims and the shutdown of the aluminum extrusions manufacturing facility in Kentland, Indiana; and | |||||
• |
Pretax charges of $0.1 million for severance and other employee-related costs associated with restructurings in PE Films; | |||||
Plant shutdowns, asset impairments, restructurings and other items in the first nine months of 2017 include: | ||||||
• |
Pretax income of $11.9 million related to the settlement of an escrow arrangement established upon the acquisition of Terphane in 2011 (included in “Other income (expense), net” in the condensed consolidated statements of income). In settling the escrow arrangement, the Company assumed the risk of the claims (and associated legal fees) against which the escrow previously secured the Company. While the ultimate amount of such claims is unknown, the Company believes that it is reasonably possible that it could be liable for some portion of these claims, and currently estimates the amount of such future claims at approximately $3.5 million; | |||||
• |
Pretax charges of $3.3 million related to the acquisition of Futura, i) associated with accounting adjustments of $1.7 million made to the value of inventory sold by Aluminum Extrusions after its acquisition of Futura (included in “Cost of goods sold” in the condensed consolidated statements of income), ii) acquisition costs of $1.5 million and iii) integration costs of $0.1 million (both ii and iii included in “Selling, R&D and general expenses” in the condensed consolidated statements of income), offset by pretax income of $0.7 million related to the fair valuation of an earnout provision (included in “Other income (expense), net” in the condensed consolidated statements of income); | |||||
• |
Pretax charges of $3.5 million related to estimated excess costs associated with the ramp-up of new product offerings and additional expenses related to strategic capacity expansion projects by PE Films of $3.0 million and by Aluminum Extrusions of $0.5 million (both included in “Cost of goods sold” in the condensed consolidated statements of income); | |||||
• |
Pretax income of $0.5 million related to the explosion that occurred in the second quarter of 2016 at the aluminum extrusions manufacturing facility in Newnan, Georgia, which includes the expected recovery of excess production costs of $0.6 million incurred in 2016 for which recovery from insurance carriers was not previously considered to be reasonably assured (included in “Cost of goods sold” in the condensed consolidated statements of income), partially offset by legal and consulting fees of $0.1 million (included in “Selling, R&D and general expenses” in the condensed consolidated statements of income); | |||||
• |
Pretax charges of $0.8 million associated with the consolidation of domestic PE Films’ manufacturing facilities, which consists of asset impairments of $0.1 million, accelerated depreciation of $0.2 million (included in “Cost of goods sold” in the condensed consolidated statements of income) and other facility consolidation-related expenses of $0.5 million (included in “Cost of goods sold” in the condensed consolidated statements of income), offset by pretax income of $0.1 million related to a reduction of severance and other employee-related accrued costs; | |||||
• |
Pretax charges of $1.1 million associated with a business development project (included in “Selling, R&D and general expenses” in the condensed consolidated statements of income and “Corporate expenses, net” in the statements of net sales and operating profit by segment); | |||||
• |
Pretax charges of $0.4 million related to expected future environmental costs at the aluminum extrusions manufacturing facility in Carthage, Tennessee (included in “Cost of goods sold” in the condensed consolidated statements of income); | |||||
• |
Pretax charges of $0.4 million for severance and other employee-related costs associated with restructurings in PE Films ($0.1 million) and Corporate ($0.3 million) (included in “Corporate expenses, net” in the statements of net sales and operating profit by segment); and | |||||
• |
Pretax charges of $0.2 million associated with the settlement of customer claims and the shutdown of the aluminum extrusions manufacturing facility in Kentland, Indiana. | |||||
Plant shutdowns, asset impairments, restructurings and other charges in the third quarter of 2016 include: | ||||||
• |
Pretax charges of $1.1 million associated with the consolidation of domestic PE Films’ manufacturing facilities, which includes severance and other employee-related costs of $0.3 million, asset impairments of $0.1 million, accelerated depreciation of $0.1 million (included in “Cost of goods sold” in the condensed consolidated statements of income) and other facility consolidation-related expenses of $0.6 million ($0.4 million is included in “Cost of goods sold” in the condensed consolidated statements of income); | |||||
• |
Pretax income of $1.7 million related to the explosion that occurred in the second quarter of 2016 at Bonnell’s aluminum extrusions manufacturing facility in Newnan, Georgia, which includes the recognition of a gain of $1.9 million for a portion of the insurance recoveries approved by the insurer to begin the replacement of capital equipment, offset by the impairment of equipment damaged by the explosion of $0.3 million (net amount included in “Other income (expense), net” in the condensed consolidated statements of income), and the reversal of an accrual for costs related to the explosion of $50,000 (included in “Selling, R&D and general expenses” in the condensed consolidated statements of income); | |||||
• |
Pretax charges of $0.3 million for severance and other employee-related costs associated with restructurings in PE Films ($0.1 million) and Corporate ($0.2 million) (included in “Corporate expenses, net” in the statements of net sales and operating profit by segment); and | |||||
• |
Pretax charges of $0.3 million associated with the shutdown of the aluminum extrusions manufacturing facility in Kentland, Indiana. | |||||
Plant shutdowns, asset impairments, restructurings and other charges in the first nine months of 2016 include: | ||||||
• |
Pretax charges of $3.6 million associated with the consolidation of domestic PE Films’ manufacturing facilities, which includes severance and other employee-related costs of $0.9 million, asset impairments of $0.4 million, accelerated depreciation of $0.4 million (included in “Cost of goods sold” in the condensed consolidated statements of income) and other facility consolidation-related expenses of $1.9 million ($1.4 million is included in “Cost of goods sold” in the condensed consolidated statements of income); | |||||
• |
Pretax income of $1.1 million related to an explosion that occurred in the second quarter of 2016 at the aluminum extrusions manufacturing facility in Newnan, Georgia, which includes the recognition of a gain of $1.9 million for a portion of the insurance recoveries approved by the insurer to begin the replacement of capital equipment, offset by the impairment of equipment damaged by the explosion of $0.3 million (net amount included in “Other income (expense), net” in the condensed consolidated statements of income) and other costs related to the explosion not recoverable from insurance of $0.5 million (included in “Selling, R&D and general expenses” in the statements of net sales and operating profit by segment); | |||||
• |
Pretax charges of $0.4 million associated with a business development project (included in “Selling, general and administrative expense” in the “Selling, R&D and general expenses” in the statements of net sales and operating profit by segment); | |||||
• |
Pretax charges of $0.3 million for severance and other employee-related costs associated with restructurings in PE Films ($0.1 million) and Corporate ($0.2 million) (included in “Corporate expenses, net” in the statements of net sales and operating profit by segment); and | |||||
• |
Pretax charges of $0.3 million associated with the shutdown of the aluminum extrusions manufacturing facility in Kentland, Indiana. |
(c) | An unrealized gain on the Company’s investment in kaleo of $24.8 million was recognized in the first nine months of 2017 compared to unrealized losses of $1.3 million and $0.2 million in the third quarter and first nine months of 2016, respectively. There was no change in the estimated fair value from June 30, 2017 to September 30, 2017, as appreciation in value from the discount rate for one quarter was offset by a change in the present value of projected cash flows versus prior projections. The change in the first nine months of 2017 in the estimated fair value of the Company’s holding in kaléo was based primarily on changes in projected future cash flows that are discounted at 45% for their high degree of risk. | |
(d) | During the second quarter of 2017, the Company initiated a plan to liquidate for tax purposes one of its domestic subsidiaries, which will allow it to claim an income tax benefit on the write-off of the stock basis of one of the Company’s U.S. subsidiaries (“worthless stock deduction”) on its 2017 federal income tax return. The Company recorded an income tax benefit during the second quarter of 2017 of $8.1 million ($0.25 per share) related to the worthless stock deduction, net of valuation allowances and accrual for uncertain tax positions. Also during the second quarter of 2017, the Company recognized a net tax benefit of $0.4 million associated with additional U.S. tax related to the repatriation of cash from Brazil in the third quarter of 2016 offset by the reversal of related tax contingencies. Income taxes in the first nine months of 2017 and 2016 included the partial reversal of a valuation allowance of less than $0.1 million and $0.1 million, respectively, related to the expected limitations on the utilization of assumed capital losses on certain investments that were recognized in prior years. | |
(e) | Net debt is calculated as follows: |
(in millions) | September 30, | December 31, | |||||||||
2017 | 2016 | ||||||||||
Debt | $ | 177.0 | $ | 95.0 | |||||||
Less: Cash and cash equivalents | 31.9 | 29.5 | |||||||||
Net debt | $ | 145.1 | $ | 65.5 | |||||||
Net debt is not intended to represent total debt as defined by GAAP. Net debt is utilized by management in evaluating the Company’s financial leverage and equity valuation, and management believes that investors also may find net debt to be helpful for the same purposes. |
||
(f) | Reconciliations of the pre-tax and post-tax balances attributed to net income from ongoing operations for the three and nine months ended September 30, 2017 and 2016 are shown below in order to show the impact on the effective tax rate: |
(In Millions) | Pre-tax |
Taxes Expense |
After-Tax |
Effective |
|||||||||||||||
Three Months Ended September 30, 2017 | (a) | (b) | (b)/(a) | ||||||||||||||||
Net income reported under GAAP | $ | 12.7 | $ | 4.4 | $ | 8.3 | 34.8 | % | |||||||||||
Losses associated with plant shutdowns, asset impairments and restructurings | 0.5 | 0.2 | 0.3 | ||||||||||||||||
(Gains) losses from sale of assets and other | 1.0 | 0.2 | 0.8 | ||||||||||||||||
Net income from ongoing operations | $ | 14.2 | $ | 4.8 | $ | 9.4 | 34.0 | % | |||||||||||
Three Months Ended September 30, 2016 | |||||||||||||||||||
Net income reported under GAAP | $ | 9.4 | $ | (2.6 | ) | $ | 12.0 | (28.5 | )% | ||||||||||
Losses associated with plant shutdowns, asset impairments and restructurings | 1.6 | 0.5 | 1.1 | ||||||||||||||||
(Gains) losses from sale of assets and other | (0.4 | ) | 5.3 | (5.7 | ) | ||||||||||||||
Net income from ongoing operations | $ | 10.6 | $ | 3.2 | $ | 7.4 | 30.8 | % | |||||||||||
Nine Months Ended September 30, 2017 | |||||||||||||||||||
Net income reported under GAAP | $ | 65.8 | $ | 9.6 | $ | 56.2 | 14.7 | % | |||||||||||
Losses associated with plant shutdowns, asset impairments and restructurings | 1.4 | 0.5 | 0.9 | ||||||||||||||||
(Gains) losses from sale of assets and other | (29.6 | ) | 3.9 | (33.5 | ) | ||||||||||||||
Net income from ongoing operations | $ | 37.6 | $ | 14.0 | $ | 23.6 | 37.2 | % | |||||||||||
Nine Months Ended September 30, 2016 | |||||||||||||||||||
Net income reported under GAAP | $ | 24.6 | $ | 1.9 | $ | 22.7 | 7.6 | % | |||||||||||
Losses associated with plant shutdowns, asset impairments and restructurings | 4.2 | 1.5 | 2.7 | ||||||||||||||||
(Gains) losses from sale of assets and other | (0.6 | ) | 5.5 | (6.1 | ) | ||||||||||||||
Net income from ongoing operations | $ | 28.2 | $ | 8.9 | $ | 19.3 | 31.6 | % |
View source version on businesswire.com: http://www.businesswire.com/news/home/20171031006594/en/
Source:
Tredegar Corporation
Neill Bellamy, 804-330-1211
neill.bellamy@tredegar.com