| ||
| ||
----------AT THE COMPANY----------- |
-------------------AT FRB/WEBER SHANDWICK-------------------- | ||
Edward Culliton |
General Information: |
Analyst Contacts: | |
VP, Finance & Chief Financial Officer |
George Zagoudis |
Peter Seltzberg (212) 455-8457 | |
(847) 349-2508 |
(312) 640-6663 |
Email: pseltzbe@webershandwick.com | |
Email: gzagoudis@webershandwick.com | |||
|
|
| |
|
|
| |
Traded: AMEX, CSE (CAS) |
|
| |
Member: S&P SmallCap 600 Index |
|
|
| ||
| ||
| ||
A.M. CASTLE & CO. |
|
|
|
|
|||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
For the Three |
For the Twelve | |||||||||||
(Amounts in thousands, except per share data) |
|
Months Ended |
Months Ended | ||||||||||
(Unaudited) |
|
December 31, |
December 31, | ||||||||||
|
2003 |
2002 |
2003 |
2002 |
|||||||||
|
|
|
|
|
|||||||||
Net sales |
$ |
132,520.00 |
$ |
124,289.00 |
$ |
543,031.00 |
$ |
538,143.00 |
|||||
Cost of material sold |
(96,527.00 |
) |
(87,527.00 |
) |
(384,459.00 |
) |
(377,997.00 |
) | |||||
Special charges |
(100.00 |
) |
0.00 |
(1,624.00 |
) |
0.00 |
|||||||
|
|
|
|
||||||||||
Gross material margin |
35,893.00 |
36,762.00 |
156,948.00 |
160,146.00 |
|||||||||
|
|
|
|
|
|||||||||
Plant and delivery expense |
(21,142.00 |
) |
(21,049.00 |
) |
(87,055.00 |
) |
(87,902.00 |
) | |||||
Sales, general, and administrative expense |
(15,936.00 |
) |
(16,999.00 |
) |
(68,339.00 |
) |
(67,720.00 |
) | |||||
Depreciation and amortization expense |
(2,139.00 |
) |
(2,457.00 |
) |
(8,839.00 |
) |
(8,895.00 |
) | |||||
Impairment and other operating expenses |
(532.00 |
) |
0.00 |
(6,456.00 |
) |
0.00 |
|||||||
|
|
|
|
||||||||||
Total other operating expense |
(39,749.00 |
) |
(40,505.00 |
) |
(170,689.00 |
) |
(164,517.00 |
) | |||||
|
|
|
|
|
|||||||||
Operating loss |
(3,856.00 |
) |
(3,743.00 |
) |
(13,741.00 |
) |
(4,371.00 |
) | |||||
|
|
|
|
|
|||||||||
Equity earnings (loss) of joint ventures |
216.00 |
26.00 |
137.00 |
446.00 |
|||||||||
Impairment to joint venture investment and advances |
(623.00 |
) |
0.00 |
(3,453.00 |
) |
0.00 |
|||||||
Interest expense, net |
(2,362.00 |
) |
(2,122.00 |
) |
(9,709.00 |
) |
(7,459.00 |
) | |||||
Discount on sale of accounts receivable |
(283.00 |
) |
(2,490.00 |
) |
(1,157.00 |
) |
(3,429.00 |
) | |||||
|
|
|
|
|
|||||||||
|
|
|
|
||||||||||
Loss from continuing operations before income taxes |
(6,908.00 |
) |
(8,329.00 |
) |
(27,923.00 |
) |
(14,813.00 |
) | |||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Income taxes |
|
|
|
|
|||||||||
Federal |
2,742.00 |
2,576.00 |
9,550.00 |
4,623.00 |
|||||||||
State |
(935.00 |
) |
611.00 |
496.00 |
917.00 |
||||||||
|
|
|
|
||||||||||
|
1,807.00 |
3,187.00 |
10,046.00 |
5,540.00 |
|||||||||
|
|
|
|
||||||||||
Net loss from continuing operations |
(5,101.00 |
) |
(5,142.00 |
) |
(17,877.00 |
) |
(9,273.00 |
) | |||||
|
|
|
|
|
|||||||||
Discontinued operations: |
|
|
|
|
|||||||||
Loss from discontinued operations; net of |
|
|
|
|
|||||||||
income tax |
0.00 |
0.00 |
0.00 |
(26.00 |
) | ||||||||
Loss on disposal of subsidiary, net of tax |
(172.00 |
) |
(23.00 |
) |
(172.00 |
) |
(752.00 |
) | |||||
|
|
|
|
|
|||||||||
|
|
|
|
||||||||||
Net loss |
(5,273.00 |
) |
(5,165.00 |
) |
(18,049.00 |
) |
(10,051.00 |
) | |||||
Preferred Dividends |
(243.00 |
) |
(103.00 |
) |
(961.00 |
) |
(103.00 |
) | |||||
|
|
|
|
||||||||||
Net loss applicable to common stock |
$ |
(5,516.00 |
) |
$ |
(5,268.00 |
) |
$ |
(19,010.00 |
) |
$ |
(10,154.00 |
) | |
|
|
|
|
||||||||||
Basic & diluted earnings per share from: |
|
|
|
|
|||||||||
Continuing operations |
$ |
(0.34 |
) |
$ |
(0.34 |
) |
$ |
(1.19 |
) |
$ |
(0.63 |
) | |
Discontinued operations |
(0.01 |
) |
(0.00 |
) |
(0.01 |
) |
(0.05 |
) | |||||
|
|
|
|
||||||||||
Total |
$ |
(0.35 |
) |
$ |
(0.34 |
) |
$ |
(1.20 |
) |
$ |
(0.68 |
) | |
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
|
|
| ||
A.M. CASTLE & CO. |
|
| |||||
CONSOLIDATED BALANCE SHEETS |
|
| |||||
(Amounts in thousands except per share data) |
|
|
|
| |||
|
|
Dec 31, |
|
|
Dec. 31, |
| |
|
|
|
2003 |
|
|
2002 |
|
ASSETS |
|
|
|||||
Current assets |
|
|
|||||
Cash and equivalents |
$ |
2,455 |
$ |
918 |
|||
Accounts receivable, net |
54,232 |
34,273 |
|||||
Inventories (principally on last-in first-out basis) |
117,270 |
131,704 |
|||||
Income tax receivable |
660 |
9,897 |
|||||
Assets held for sale |
1,067 |
- |
|||||
Advances to joint ventures and other current assets |
7,184 |
7,930 |
|||||
|
|
||||||
Total current assets |
182,868 |
184,722 |
|||||
|
|
||||||
Investment in joint ventures |
5,492 |
7,278 |
|||||
Goodwill |
31,643 |
31,947 |
|||||
Pension assets |
42,075 |
40,359 |
|||||
Advances to joint ventures and other assets |
8,688 |
6,754 |
|||||
Property, plant and equipment, at cost |
|
|
|||||
Land |
4,767 |
6,025 |
|||||
Building |
45,346 |
53,322 |
|||||
Machinery and equipment |
118,447 |
125,376 |
|||||
|
|
||||||
|
168,560 |
184,723 |
|||||
Less - accumulated depreciation |
(100,386 |
) |
(103,188 |
) | |||
|
|
||||||
|
68,174 |
81,535 |
|||||
|
|
||||||
Total assets |
$ |
338,940 |
$ |
352,595 |
|||
|
|
||||||
|
|
|
|||||
LIABILITIES AND STOCKHOLDER'S EQUITY |
|
|
|||||
Current liabilities |
|
|
|||||
Accounts payable |
$ |
67,601 |
$ |
64,192 |
|||
Accrued liabilities and deferred gains |
19,145 |
16,092 |
|||||
Current and deferred income taxes |
4,852 |
4,351 |
|||||
Current portion of long-term debt |
8,248 |
3,546 |
|||||
|
|
||||||
Total current liabilities |
99,846 |
88,181 |
|||||
|
|
||||||
Long-term debt, less current portion |
100,034 |
108,801 |
|||||
Deferred income taxes |
13,963 |
21,101 |
|||||
Deferred gain on sale of assets |
7,304 |
- |
|||||
Minority interest |
1,456 |
1,352 |
|||||
Post retirement benefits obligations |
2,683 |
2,236 |
|||||
Stockholders' equity |
|
|
|||||
Preferred stock |
11,239 |
11,239 |
|||||
Common stock |
159 |
158 |
|||||
Additional paid in capital |
35,009 |
35,017 |
|||||
Earnings reinvested in the business |
66,486 |
85,490 |
|||||
Accumulated other comprehensive income (loss) |
1,042 |
(555 |
) | ||||
Other - deferred compensation |
(36 |
) |
(195 |
) | |||
Treasury stock, at cost |
(245 |
) |
(230 |
) | |||
|
|
||||||
Total stockholders' equity |
113,654 |
130,924 |
|||||
|
|
||||||
Total liabilities and stockholders' equity |
$ |
338,940 |
$ |
352,595 |
|||
|
|
||||||
|
|
|
|||||
|
| ||
A.M. CASTLE & CO. |
|
| |||||
CONSOLIDATED STATEMENT OF CASH FLOWS |
|
|
|||||
(Dollars in thousands) |
For the twelve months | ||||||
(Unaudited) |
December 31, | ||||||
|
2003 |
2002 |
|||||
|
|
|
|||||
Cash flows from operating activities: |
|
|
|||||
Net loss |
$ |
(18,049 |
) |
$ |
(10,051 |
) | |
Net loss from discontinued operations |
172 |
778 |
|||||
Depreciation |
8,840 |
8,895 |
|||||
Amortization of deferred gain |
(593 |
) |
- |
||||
Equity loss (earnings) from joint ventures |
(137 |
) |
(446 |
) | |||
Decrease in deferred taxes and income tax receivable |
1,992 |
5,873 |
|||||
Non-cash pension income |
(1,953 |
) |
(2,988 |
) | |||
Other |
(2,524 |
) |
(5,036 |
) | |||
|
|
||||||
Cash from operating activities before working capital changes |
(12,252 |
) |
(2,975 |
) | |||
Asset impairment and special charges |
11,333 |
- |
|||||
Net change in accounts receivable sold |
(12,866 |
) |
(14,134 |
) | |||
Other Increase in working capital |
12,351 |
13,323 |
|||||
|
|
||||||
Net cash from operating activities - continuing operations |
(1,434 |
) |
(3,786 |
) | |||
Net cash from operating activities - discontinued operations |
- |
(1,194 |
) | ||||
|
|
||||||
Net cash from operating activities |
(1,434 |
) |
(4,980 |
) | |||
|
|
|
|||||
Cash flows from investing activities: |
|
|
|||||
Investments and acquisitions |
- |
(842 |
) | ||||
Proceeds from disposition of subsidiary |
- |
2,486 |
|||||
Advances to joint ventures |
(289 |
) |
(1,882 |
) | |||
Capital expenditures |
(4,770 |
) |
774 |
||||
Proceeds from sale of assets |
14,002 |
- |
|||||
|
|
||||||
Net cash from investing activities - continuing operations |
8,943 |
536 |
|||||
Net cash from investing activities - discontinued operations |
- |
98 |
|||||
|
|
||||||
Net cash from investing activities |
8,943 |
634 |
|||||
|
|
|
|||||
Cash flows from financing activities |
|
|
|||||
Long-term borrowings, net |
(5,182 |
) |
(8,166 |
) | |||
Effect of exchange rate changes on cash |
171 |
59 |
|||||
Preferred dividends paid |
(961 |
) |
(103 |
) | |||
Net proceeds from preferred stock issuance |
- |
11,239 |
|||||
Other |
- |
(503 |
) | ||||
|
|
||||||
Net cash from financing activities - continuing operations |
(5,972 |
) |
2,526 |
||||
Net cash from financing activities - discontinued operations |
- |
937 |
|||||
|
|
||||||
Net cash from financing activities |
(5,972 |
) |
3,463 |
||||
|
|
|
|||||
Net (decrease) increase in cash |
1,537 |
(883 |
) | ||||
|
|
|
|||||
Cash - beginning of year |
$ |
918 |
$ |
1,801 |
|||
|
|
||||||
Cash - end of period |
$ |
2,455 |
$ |
918 |
|||
|
|
||||||
|
|
|
|||||
|
|
|
|||||
|
|
| ||