|
| ||
| ||
| ||
| ||
----------AT THE COMPANY----------- |
---------------AT FINANCIAL RELATIONS BOARD----------- | |
Edward Culliton |
Analyst Contacts: |
General Information: |
VP, Finance & Chief Financial Officer |
Peter Seltzberg |
George Zagoudis (312) 640-6663 |
(847) 349-2508 |
(212) 445-8457 |
|
Email:gzagoudis@financialrelationsboard.com | ||
|
Email: pseltzberg@financialrelationsboard.com |
M o r e . . . | ||
| ||
M o r e . . . | ||
| ||
M o r e . . . | ||
| ||
COMPARATIVE STATEMENTS OF OPERATIONS |
|
| |||||
(Amounts in thousands, except per share data) |
For The Three Months Ended |
| |||||
Unaudited |
|
|
March 31, |
| |||
|
|
|
2004 |
|
|
2003 |
|
|
|
||||||
Net sales |
$ |
175,634 |
$ |
141,646 |
|||
Cost of material sold |
(124,481 |
) |
(98,444 |
) | |||
|
|
||||||
Gross material margin |
51,153 |
43,202 |
|||||
|
|
|
|||||
Plant and delivery expense |
(23,599 |
) |
(22,350 |
) | |||
Sales, general, and administrative expense |
(19,454 |
) |
(18,036 |
) | |||
Depreciation and amortization expense |
(2,247 |
) |
(2,304 |
) | |||
|
|
||||||
Total other operating expense |
(45,300 |
) |
(42,690 |
) | |||
|
|
|
|||||
Operating income |
5,853 |
512 |
|||||
|
|
|
|||||
Equity earnings (loss) of joint ventures |
632 |
(37 |
) | ||||
Interest expense, net |
(2,314 |
) |
(2,443 |
) | |||
Discount on sale of accounts receivable |
(283 |
) |
(329 |
) | |||
|
|
||||||
|
|
|
|||||
Income/(loss) before income taxes |
3,888 |
(2,297 |
) | ||||
|
|
|
|||||
Income taxes |
|
|
|||||
Federal |
(1,232 |
) |
763 |
||||
State |
(354 |
) |
127 |
||||
|
|
||||||
|
(1,586 |
) |
890 |
||||
Net income (loss) from operations |
2,302 |
(1,407 |
) | ||||
|
|
|
|||||
Preferred dividends |
(240 |
) |
(238 |
) | |||
|
|
||||||
Net income (loss) applicable to common stock |
$ |
2,062 |
$ |
(1,645 |
) | ||
|
|
||||||
Basic earnings (loss) per share |
$ |
0.13 |
$ |
(0.10 |
) | ||
Diluted earnings (loss) per share |
$ |
0.13 |
$ |
(0.10 |
) | ||
|
|
||||||
EBITDA(1) |
$ |
8,732 |
$ |
2,779 |
|||
|
|
|
|||||
|
|
|
|||||
(1) Earnings before interest, discount on sale of accounts receivable, taxes, depreciation and amortization |
|
|
|||||
|
|
|
|||||
Reconciliation of EBITDA to net income: |
For The Three Months Ended |
| |||||
|
|
March 31, | |||||
| |||||||
|
2004 |
2003 |
|||||
|
|
||||||
|
|
|
|||||
Net income (loss) from operations |
$ |
2,302 |
$ |
(1,407 |
) | ||
Depreciation and amortization |
2,247 |
2,304 |
|||||
Interest, net |
2,314 |
2,443 |
|||||
Discount on accounts receivable sold |
283 |
329 |
|||||
Provision (benefit) from income taxes |
1,586 |
(890 |
) | ||||
|
|
||||||
EBITDA |
$ |
8,732 |
$ |
2,779 |
|||
|
|
M o r e . . . | ||
| ||
COMPARATIVE BALANCE SHEETS |
|
|
|
|||||||
(Amounts in thousands except per share data) |
|
|
|
|||||||
(Unaudited) |
Mar. 31, |
|
|
Dec. 31, |
|
|
Mar. 31, |
|||
|
2004 |
|
|
2003 |
|
|
2003 |
|||
|
|
|
||||||||
ASSETS |
|
|
|
|||||||
|
||||||||||
Current assets |
|
|
|
|||||||
Cash and equivalents |
$ |
4,434 |
$ |
2,455 |
$ |
1,306 |
||||
Accounts receivable, net |
77,348 |
54,232 |
42,714 |
|||||||
Inventories (principally on last-in first-out basis) |
104,040 |
117,270 |
128,092 |
|||||||
Income tax receivable |
652 |
660 |
12,929 |
|||||||
Assets held for sale |
1,117 |
1,067 |
- |
|||||||
Advances to joint ventures and other current assets |
6,599 |
7,184 |
7,492 |
|||||||
|
|
|
||||||||
Total current assets |
194,190 |
182,868 |
192,533 |
|||||||
|
|
|
|
|||||||
Investment in joint ventures |
5,060 |
5,492 |
7,404 |
|||||||
Goodwill |
31,935 |
31,643 |
31,978 |
|||||||
Pension assets |
42,122 |
42,075 |
40,719 |
|||||||
Advances to joint ventures and other assets |
8,265 |
8,688 |
6,534 |
|||||||
Property, plant and equipment, at cost |
|
|
|
|||||||
Land |
4,767 |
4,767 |
6,027 |
|||||||
Building |
46,975 |
45,346 |
53,440 |
|||||||
Machinery and equipment |
119,253 |
118,447 |
126,311 |
|||||||
|
|
|
||||||||
|
170,995 |
168,560 |
185,778 |
|||||||
Less - accumulated depreciation |
(103,079 |
) |
(100,386 |
) |
(105,534 |
) | ||||
|
|
|
||||||||
|
67,916 |
68,174 |
80,244 |
|||||||
|
|
|
||||||||
Total assets |
$ |
349,488 |
$ |
338,940 |
$ |
359,412 |
||||
|
|
|
||||||||
|
|
|
|
|||||||
LIABILITIES AND STOCKHOLDER'S EQUITY |
|
|
|
|||||||
|
||||||||||
Current liabilities |
|
|
|
|||||||
Accounts payable |
$ |
77,056 |
$ |
67,601 |
$ |
68,256 |
||||
Accrued liabilities and deferred gains |
18,665 |
19,145 |
16,834 |
|||||||
Current and deferred income taxes |
4,656 |
4,852 |
4,386 |
|||||||
Current portion of long-term debt |
8,308 |
8,248 |
9,622 |
|||||||
|
|
|
||||||||
Total current liabilities |
108,685 |
99,846 |
99,098 |
|||||||
|
|
|
|
|||||||
Long-term debt, less current portion |
98,409 |
100,034 |
103,814 |
|||||||
Deferred income taxes |
15,670 |
13,963 |
23,011 |
|||||||
Deferred gain on sale of assets |
7,095 |
7,304 |
- |
|||||||
Minority interest |
1,261 |
1,456 |
1,376 |
|||||||
Post retirement benefits obligations |
2,765 |
2,683 |
2,222 |
|||||||
Stockholders' equity |
|
|
|
|||||||
Preferred stock |
11,239 |
11,239 |
11,239 |
|||||||
Common stock |
159 |
159 |
158 |
|||||||
Additional paid in capital |
35,009 |
35,009 |
35,017 |
|||||||
Earnings reinvested in the business |
68,542 |
66,480 |
83,851 |
|||||||
Accumulated other comprehensive income (loss) |
928 |
1,042 |
(35 |
) | ||||||
Other - deferred compensation |
(29 |
) |
(30 |
) |
(109 |
) | ||||
Treasury stock, at cost |
(245 |
) |
(245 |
) |
(230 |
) | ||||
|
|
|
||||||||
Total stockholders' equity |
115,603 |
113,654 |
129,891 |
|||||||
|
|
|
||||||||
Total liabilities and stockholders' equity |
$ |
349,488 |
$ |
338,940 |
$ |
359,412 |
||||
|
|
|
M o r e . . . | ||
| ||
CONDENSED STATEMENTS OF CASH FLOWS |
|
|
|||||
(Dollars in thousands) |
For The Three Months Ended |
||||||
(Unaudited) |
March 31, | ||||||
|
2004 |
|
|
2003 |
|||
|
|
||||||
|
|
|
|||||
Cash flows from operating activities: |
|
|
|||||
Net income/(loss) |
$ |
2,302 |
$ |
(1,407 |
) | ||
Depreciation and amortization |
2,247 |
2,304 |
|||||
Amortization of deferred gain |
(209 |
) |
- |
||||
Equity (earnings) loss from joint ventures |
(632 |
) |
37 |
||||
Deferred taxes and income tax receivable |
1,666 |
(1,361 |
) | ||||
Non-cash pension income and post-retirement benefits |
105 |
(240 |
) | ||||
Other |
93 |
12 |
|||||
|
|
||||||
Cash from operating activities before working capital changes |
5,572 |
(655 |
) | ||||
Net change in accounts receivable sold |
5,000 |
4,300 |
|||||
Other increases in working capital |
(3,613 |
) |
(2,922 |
) | |||
|
|
||||||
Net cash from operating activities |
6,959 |
723 |
|||||
|
|
|
|||||
Cash flows from investing activities: |
|
|
|||||
Investments and acquisitions |
(1,744 |
) |
- |
||||
Advances to joint ventures |
- |
(114 |
) | ||||
Capital expenditures |
(1,430 |
) |
(736 |
) | |||
|
|
||||||
Net cash from investing activities |
(3,174 |
) |
(850 |
) | |||
|
|
|
|||||
Cash flows from financing activities |
|
|
|||||
Long-term borrowings, net |
(1,479 |
) |
697 |
||||
Preferred dividends paid |
(240 |
) |
(238 |
) | |||
Other |
17 |
- |
|||||
|
|
||||||
Net cash from financing activities |
(1,702 |
) |
459 |
||||
|
|
|
|||||
Effect of exchange rate changes on cash |
(104 |
) |
56 |
||||
|
|
||||||
|
|
|
|||||
Net increase in cash |
1,979 |
388 |
|||||
|
|
|
|||||
Cash - beginning of year |
2,455 |
918 |
|||||
|
|
||||||
Cash - end of period |
$ |
4,434 |
$ |
1,306 |
|||
|
|
||||||
|
|
|
|||||
Supplemental cash disclosure - cash (paid) received during the period: |
|
|
|||||
Interest |
$ |
(2,319 |
) |
$ |
(2,227 |
) | |
|
|
||||||
Income taxes |
$ |
20 |
$ |
(197 |
) | ||
|
|
| ||