GrafTech International Ltd. (NYSE:GTI) today announced financial results
for the fourth quarter and year ended December 31, 2012.
2012 Fourth Quarter Review
-
Net sales increased seven percent to $371 million compared to net
sales of $348 million in the fourth quarter of 2011.
-
EBITDA* was $66 million, up 26 percent versus the same
quarter last year. This includes a $9 million non-cash pension related
charge**; the fourth quarter of 2011 included a similar
charge of $22 million. Excluding this charge for the fourth quarter of
both years, adjusted EBITDA* was $75 million for the fourth
quarter in 2012, or flat versus the same period in 2011.
-
Net income was $29 million, or $0.21 per diluted share, versus $57
million, or $0.39 per diluted share, in the fourth quarter of 2011.
The fourth quarter of 2011 included a $26 million non-cash discrete
tax benefit. Excluding this tax item and the pension related charges,
fourth quarter 2012 adjusted net income* was $34 million,
or $0.25 per diluted share, compared to fourth quarter 2011 adjusted
net income* of $45 million, or $0.31 per diluted share.
2012 Full Year Financial Review
-
Net sales were $1,248 million, a five percent decline from our
all-time record sales of $1,320 million in 2011.
-
Industrial Materials segment revenue was $1,026 million, a
decrease of nine percent year-over-year.
-
Engineered Solutions segment revenue was $223 million,
representing record revenue for the segment and an increase of 18
percent year-over-year.
-
2012 EBITDA* was $238 million, a decrease of four percent
year-over-year. This includes a $9 million non-cash pension related
charge**; 2011 included a similar charge of $22 million.
Excluding this charge for both years, adjusted EBITDA* was
$247 million in 2012, a decrease of eight percent from 2011.
-
Net income was $118 million, or $0.84 per diluted share. This includes
a $10 million non-cash discrete tax benefit in the second quarter of
2012. There was a similar tax benefit of $26 million in 2011.
Excluding the tax benefit and the pension related charges, 2012
adjusted net income* was $113 million, or $0.81 per diluted
share, versus $141 million in 2011, or $0.96 per diluted share.
-
Net cash provided by operating activities was $101 million in 2012
versus $77 million in 2011 as a result of lower working capital
investments.
-
Net debt* at year end 2012 was $554 million compared to
$419 million at year end 2011. This increase is primarily attributed
to higher borrowings related to a 10 million share repurchase program
completed in 2012. Working capital investments and capital
expenditures also contributed to the increase.
-
In November 2012, GrafTech executed a successful $300 million
eight-year unsecured 6.375% Senior Notes offering, securing a
strategic component of its balance sheet and creating strong financial
flexibility. Proceeds were used to repay amounts previously
outstanding under its revolving credit facility.
2012 Full Year Operational Review
-
GrafTech announced the development of a super premium grade of
Seadrift needle coke and successfully commercialized this breakthrough
product in the second quarter of 2012. This represents a key
development in expanding Seadrift’s ability to service the full range
of customer needle coke needs.
-
This important strategic accomplishment marks a milestone in our
ability to internally source our needle coke requirements,
providing us with greater procurement flexibility and less
dependence on external suppliers.
-
In August 2012, GrafTech celebrated the successful landing of NASA’s
Mars Science Laboratory Curiosity rover mission. The thermal solutions
used in the rover’s heat shield, which protected the Curiosity from
the intense heat and friction generated during descent through the
Martian atmosphere, were developed and manufactured by a subsidiary in
our Engineered Solutions’ segment.
Craig Shular, Chief Executive Officer of GrafTech, commented, “In 2012,
GrafTech delivered its second best sales in Company history and record
Engineered Solutions revenue despite difficult global economic
conditions. Our Seadrift facility has been a very important part of our
2012 results, delivering quality advancements, commercializing super
premium needle coke and contributing meaningfully to our Industrial
Materials segment.”
Mr. Shular continued, “We responded quickly to the changing market
dynamics in 2012, reducing our work force by nine percent, freezing
merit increases for the global leadership team and reducing planned
capital expenditures and overhead expense. We remain focused on managing
costs, capitalizing on growth opportunities and maximizing profitability
in a very competitive and challenging graphite electrode market in 2013.”
Industrial Materials Segment
The Industrial Materials segment’s net sales for the fourth quarter of
2012 were $310 million, as compared to $297 million in the fourth
quarter of 2011. Net sales in the quarter increased primarily as a
result of higher realized selling prices for both graphite electrodes
and needle coke compared to the prior year quarter, offset in part by
lower volumes in the electrode business.
Adjusted operating income* for the Industrial Materials
segment was $44 million in the fourth quarter of 2012, as compared to
$49 million in the fourth quarter of 2011, excluding pension related
charges. The decline in operating income was due to lower graphite
electrode sales volume and higher costs, partially offset by higher
selling prices across the segment.
It is important to note that 2013 marks the final year of a third party
wind-down agreement triggered by the acquisition of Seadrift in which
GrafTech is obliged to purchase minimum needle coke quantities. Going
forward, this will provide us with increased flexibility to further
optimize our vertical integration with Seadrift and manage inventories.
Engineered Solutions Segment
Net sales for the Engineered Solutions segment increased 19 percent to
$61 million in the fourth quarter of 2012 as compared to $51 million in
the fourth quarter of 2011. Adjusted operating income* was $7
million, or 11 percent of net sales, in the fourth quarter of 2012 as
compared to $4 million, or 8 percent of net sales, in the fourth quarter
of 2011, excluding the pension related charges in both periods. The
increase in revenue and operating income was primarily driven by growth
in our advanced consumer electronics products and a more favorable
product mix as we continue to penetrate high-growth end markets with
attractive margin profiles.
Mr. Shular commented, “Our Engineered Solutions business finished the
year with record sales of $223 million, achieving a more than 20 percent
annual growth rate for the past three years. The capital investments we
made and new products we developed in our research and development
center in recent years helped propel this growth. In 2013, we expect to
build on this positive momentum with continued revenue growth and margin
expansion.”
Corporate
Total company selling and administrative and research and development
expenses were $42 million for the fourth quarter of 2012. This compares
to $52 million in the same period last year. Excluding pension related
charges in both years, the year-over-year decrease was $3 million driven
by lower administrative expense as a result of right sizing and
austerity initiatives taken throughout the year to proactively manage
costs in a difficult operating environment.
Interest expense was $8 million in the fourth quarter of 2012 compared
to $5 million in the same period of the prior year. The increase was
driven by the issuance of the Senior Notes in November 2012 and higher
borrowings associated with the share repurchase program.
Outlook
Based on current International Monetary Fund (IMF) projections, the
estimate for global GDP growth in 2013 is 3.5 percent, a slight downward
revision from IMF’s last projection in October 2012. The IMF notes that,
although global economies are expected to recover at a gradual pace,
downside risks remain significant. The IMF highlights that recessionary
conditions in Europe persist and that the Euro region continues to pose
the largest downside risk to the global outlook. Emerging markets and
developing economies are forecast to grow 5.5 percent in 2013, a gradual
improvement from 2012.
According to the World Steel Association and other published reports,
global steel production is expected to increase 3.2 percent in 2013.
However, steel customer confidence and profitability remains low due to
the continued economic uncertainty, particularly in Europe. Overall, we
expect higher volumes in our Industrial Materials segment in 2013 due to
a restocking of inventory and an improvement in steel production levels
across our global customer base.
The graphite electrode market has become increasingly competitive with
the addition of approximately 100,000 metric tons of capacity coming on
line over the past year, of which approximately 65,000 metric tons are
located in China. An estimated 130,000 metric tons of additional
graphite electrode capacity expansions have also been announced, of
which approximately 100,000 metric tons are located in China, and are
projected to be operational in 2013/2014, although several of these
announced projects may be postponed. These new additions have further
exacerbated a challenging global graphite electrode industry, which
already had excess capacity.
In the needle coke market, additional supply has come on line with the
restart of a major Asian producer whose operations had been suspended
for several months in 2012. This producer appears to be currently fully
operational, resulting in additional available capacity in 2013.
The graphite electrode and needle coke capacity additions described
above are compounded further by a still recovering global economy and
challenging steel market, in which many steel producers continue to
struggle to achieve acceptable profitability levels. The modest
improvement in the global economies and our steel end market, while
encouraging, is not substantial enough to offset the negative impact of
the graphite electrode and needle coke capacity additions. As a result,
these factors are contributing to downward pricing pressure on both
graphite electrodes and needle coke for 2013.
Looking forward, we believe that the excess graphite electrode capacity
will be partially absorbed over time by growth in electric arc furnace
(EAF) steel production. Based on CRU International (an independent
market research firm) and other estimates, it is anticipated that
approximately 100 million metrics tons of new EAF capacity will come on
line over the next five years.
In light of current economic conditions, we are further reducing
overhead expense by means of additional rightsizing initiatives, hiring
restrictions, suspension of 2013 salary merit increases and reductions
in travel and other discretionary expenses. We have also reduced
targeted capital expenditures from 2012 levels given the difficult
operating environment. In our Industrial Materials segment, at the
mid-point of our guidance range, capital expenditures are expected to be
approximately $60 million, $5 million of which will be invested in
product innovation to grow our competitive advantages. In our Engineered
Solutions segment, we plan to invest approximately $45 million, of which
$35 million will be growth capital to support increasing demand for
products used in the advanced consumer electronics (OLED/LED/LCD
displays, tablets, smartphones, eReaders) and energy (lithium ion
batteries, LEDs, oil and gas) industries. These investments position our
Company for future growth and support our target of double-digit revenue
growth and operating income margin expansion for the segment in 2013. On
a stand alone basis (excluding shared corporate allocations, interest
and taxes), we expect the Engineered Solutions business will generate
sufficient cash to fund its capital and other business investments in
2013.
The diversification that our Engineered Solutions business provides is
expected to partially mitigate the challenging cyclical steel
environment that we face. We anticipate solid top line growth and an
improved margin profile in this segment as our Engineered Solutions
product portfolio shifts to higher margin businesses. The first quarter
of 2013 however will be negatively impacted by seasonally slower
advanced consumer electronics sales and start up costs associated with
investments to support future growth. As a result, operating income for
the segment is anticipated to be comparable to the first quarter of
2012. For this segment, we expect double-digit revenue growth for the
full year and operating income margins to be in the range of 13 percent
to 15 percent in the second half of 2013.
We are targeting full year EBITDA to be in the range of $175 million to
$205 million. We expect that the first quarter will be our weakest, with
EBITDA targeted to be in the range of $30 million to $40 million. The
first quarter of 2013 will be negatively impacted by seasonally lower
graphite electrode volumes and higher cost inventory due to the
carryover of third party needle coke acquired in 2012 and higher fixed
cost absorption associated with lower graphite electrode utilization
rates in the fourth quarter of 2012.
In the second half of 2013, we expect improved profitability due to
higher sales in both business segments and lower costs in our Industrial
Materials segment as we work off higher cost inventory and reflect lower
fixed cost per unit of production as operating rates improve. We expect
to exit the year with fourth quarter 2013 EBITDA targeted to be in the
range of $60 million to $70 million.
We are targeting cash flow from operations to be in the range of $150
million to $180 million in 2013, as we reduce inventory levels related
to the third party wind-down agreement and further optimize our Seadrift
facility. Finally, we are targeting the effective tax rate to be in the
range of 33 percent to 36 percent in 2013 as the tax benefit inherent in
our operating model is reduced due to a less favorable mix of
jurisdictional profitability. It is important to note, however, that our
cash tax rate is estimated to be approximately 10 percentage points
lower, or 23 percent to 26 percent, as we effectively utilize foreign
tax credits.
In summary, our expectations for 2013 are as follows:
-
EBITDA targeted in the range of $175 million to $205 million;
-
Overhead expense (selling and administrative, and research and
development expenses) of approximately $140 million;
-
Interest expense in the range of $35 million to $40 million;
-
Capital expenditures in the range of $90 million to $120 million;
-
Depreciation expense in the range of $90 million to $95 million;
-
An effective tax rate in the range of 33 percent to 36 percent;
-
Cash flow from operations in the range of $150 million to $180
million; and
-
Fully diluted share count of approximately 136 million shares.
Mr. Shular concluded, “We have built an advantaged, backward integrated,
low-cost business model supported by a solid capital structure, which we
believe positions us well to capitalize on future growth opportunities.
The advancements in graphite electrode and needle coke quality combined
with our industry-leading customer technical service and global
production platform position us to best serve our world-wide customers.
In addition, our Engineered Solutions segment, which has produced
double-digit revenue growth over the past three years, provides us with
a sustainable base for further diversification.
“Our team has a proven track record of successfully managing through
electrode industry cycles and will continue to leverage our business
model and strategic advantages to drive long-term shareholder value.”
In conjunction with this earnings release, you are invited to listen
to our earnings call being held today at 11:00 a.m. Eastern. The
call will be webcast and available at www.graftech.com,
in the investor relations section. The earnings call dial-in
number is 877-736-7716 for domestic and 706-501-7465 for international.
A rebroadcast webcast will be available following the call, and for 30
days thereafter, at www.graftech.com,
in the investor relations section. GrafTech also makes its
complete financial reports that have been filed with the Securities and
Exchange Commission available at www.graftech.com.
This includes its annual report on Form 10-K for the period reported.
Upon request, GrafTech will provide its stockholders with a hard copy
of its complete audited financial statement, free of charge.
GrafTech International is a global company that has been redefining
limits for more than 125 years. We offer innovative graphite material
solutions for our customers in a wide range of industries and end
markets, including steel manufacturing, advanced energy and latest
generation electronics. GrafTech operates 20 principal manufacturing
facilities on four continents and sells products in over 70 countries.
Headquartered in Parma, Ohio, GrafTech employs approximately 3,000
people. For more information, call 216-676-2000 or visit www.graftech.com.
NOTE ON FORWARD-LOOKING STATEMENTS: This news release and
related discussions may contain forward-looking statements about such
matters as: our outlook for 2013; expected future or targeted operation
and financial performance; growth prospects; the markets we serve; our
profitability, cash flow, and liquidity; future sales, costs, working
capital, revenues, and business opportunities; strategic plans; stock
repurchase plans; supply chain management; the impact of cost
competitiveness and liquidity initiatives; changes in production
capacity, operating rates or efficiency in our operations or our
competitors' or customers' operations; capital expenditures; future
prices and demand for our products; product quality; diversification,
new products, and product improvements and their impact on our business,
the impact of acquired businesses and backward integration; investments
and acquisitions that we may make in the future; the integration of
acquisitions into our operations; financing (including factoring and
supply chain financing) activities; debt levels; our customers'
operations, production levels and demand for their products; our
position in markets we serve; regional and global economic and industry
market conditions, including our expectations concerning their impact on
us and our customers and suppliers; conditions and changes in the global
financial and credit markets; tax rates and the effects of
jurisdictional mix; the impact of accounting changes; depreciation and
amortization expenses and currency exchange and interest rates and
expenses.
We have no duty to update these statements. Our expectations
and targets are not predictions of actual performance and historically
our performance has deviated, often significantly, from our expectations
and targets. Actual future events, circumstances, performance and trends
could differ materially, positively or negatively, from those set forth
in these statements due to various factors, including: the extent of any
adjustments to our announced 2012 fourth quarter and full year results;
the actual timing of the filing of our Form 10-K with the SEC and
potential effects of delays in such filing; failure to achieve earnings
or other estimates; the actual outcome of uncertainties associated with
assumptions and estimates using judgment when applying critical
accounting policies and preparing financial statements having a material
impact on results of operations or financial positions; failure to
successfully develop and commercialize new or improved products; adverse
changes in inventory or supply chain management; limitations or delays
on capital expenditures; business interruptions including those caused
by weather, natural disaster, or other causes; delays or changes in or
non-consummation of investments or acquisitions that we may make in the
future; failure to successfully integrate into our business any
completed investments and acquisitions or to successfully realize upon
completed investments; failure to achieve expected synergies or the
performance or returns expected from any completed investments or
acquisitions; inability to protect our intellectual property rights or
infringement of intellectual property rights of others; changes in
market prices of our securities; changes in our ability to obtain
financing on acceptable terms; adverse changes in labor relations;
adverse developments in legal proceedings or investigations;
non-realization of anticipated benefits from organizational changes and
restructurings; negative developments relating to health, safety or
environmental compliance or remediation or liabilities; downturns,
production reductions or suspensions, or changes in steel and other
markets we or our customers serve; political unrest which adversely
impacts us or our customers' businesses; declines in demand; intensified
competition and price or margin decreases, including growth by producers
in developing countries; graphite electrode and needle coke
manufacturing capacity increases; adverse differences between actual
graphite electrode prices and spot or announced prices; consolidation of
steel producers; mismatches between manufacturing capacity and demand;
significant changes in our provision for income taxes and effective
income tax rate; changes in the availability or cost of key inputs,
including petroleum-based coke or energy; changes in interest or
currency exchange rates; inflation or deflation; failure to satisfy
conditions to government grants; continuing uncertainty over U.S. fiscal
policy or the continuation of the European debt crisis; changes in
government fiscal and monetary policy; a protracted regional or global
financial or economic crisis; and other risks and uncertainties,
including those detailed in our SEC filings, as well as future decisions
by us. This news release does not constitute an offer or solicitation as
to any securities. References to street or analyst earnings estimates
mean those published by First Call.
------------------------------------------------------------------
* Non-GAAP financial measures. See attached
reconciliations.
** The charges related to mark to market accounting treating of
pension expense of $22 million ($14 million, after tax) in 2011 compared
to $9 million ($6 million, after tax) in 2012. This adjustment
does not remove the ongoing pension expense (service cost, interest
cost, expected return on plan assets, etc.) of approximately $3 million
in 2011 and $4 million in 2012.
|
|
|
|
|
|
|
|
|
|
GRAFTECH INTERNATIONAL LTD. AND SUBSIDIARIES CONSOLIDATED
BALANCE SHEETS (Dollars in thousands, except share
data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2011
|
|
|
As of December 31, 2012
|
ASSETS
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
$
|
12,429
|
|
|
|
$
|
17,317
|
|
Accounts and notes receivable, net of allowance for doubtful
accounts of $4,153 at December 31, 2011 and $7,573 at December 31,
2012
|
|
|
|
|
253,151
|
|
|
|
261,654
|
|
Inventories
|
|
|
|
|
444,062
|
|
|
|
513,065
|
|
Prepaid expenses and other current assets
|
|
|
|
|
22,308
|
|
|
|
30,965
|
|
Total current assets
|
|
|
|
|
731,950
|
|
|
|
823,001
|
|
Property, plant and equipment
|
|
|
|
|
1,431,432
|
|
|
|
1,532,359
|
|
Less: accumulated depreciation
|
|
|
|
|
654,548
|
|
|
|
698,452
|
|
Net property, plant and equipment
|
|
|
|
|
776,884
|
|
|
|
833,907
|
|
Deferred income taxes
|
|
|
|
|
7,931
|
|
|
|
6,157
|
|
Goodwill
|
|
|
|
|
498,681
|
|
|
|
498,261
|
|
Other assets
|
|
|
|
|
152,920
|
|
|
|
136,589
|
|
Total assets
|
|
|
|
|
$
|
2,168,366
|
|
|
|
$
|
2,297,915
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
$
|
74,280
|
|
|
|
$
|
58,797
|
|
Short-term debt
|
|
|
|
|
14,168
|
|
|
|
8,426
|
|
Accrued income and other taxes
|
|
|
|
|
44,330
|
|
|
|
30,923
|
|
Supply chain financing liability
|
|
|
|
|
29,930
|
|
|
|
26,962
|
|
Other accrued liabilities
|
|
|
|
|
114,545
|
|
|
|
120,276
|
|
Total current liabilities
|
|
|
|
|
277,253
|
|
|
|
245,384
|
|
Long-term debt
|
|
|
|
|
387,624
|
|
|
|
535,709
|
|
Other long-term obligations
|
|
|
|
|
131,300
|
|
|
|
125,005
|
|
Deferred income taxes
|
|
|
|
|
32,245
|
|
|
|
41,966
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
Preferred stock, par value $.01, 10,000,000 shares authorized, none
issued
|
|
|
|
|
—
|
|
|
|
—
|
|
Common stock, par value $.01, 225,000,000 shares authorized,
149,861,081 shares issued at December 31, 2011 and 150,869,227
shares issued at December 31, 2012
|
|
|
|
|
1,499
|
|
|
|
1,509
|
|
Additional paid – in capital
|
|
|
|
|
1,798,161
|
|
|
|
1,812,592
|
|
Accumulated other comprehensive loss
|
|
|
|
|
(261,937
|
)
|
|
|
(280,678
|
)
|
(Accumulated deficit) retained earnings
|
|
|
|
|
(50,757
|
)
|
|
|
66,884
|
|
Less: cost of common stock held in treasury, 6,265,114 shares at
December 31, 2011 and 16,418,710 at December 31, 2012
|
|
|
|
|
(146,041
|
)
|
|
|
(249,487
|
)
|
Less: common stock held in employee benefit and compensation trusts,
75,807 shares at December 31, 2011 and 76,095 shares at December 31,
2012
|
|
|
|
|
(981
|
)
|
|
|
(969
|
)
|
Total stockholders’ equity
|
|
|
|
|
1,339,944
|
|
|
|
1,349,851
|
|
Total liabilities and stockholders’ equity
|
|
|
|
|
$
|
2,168,366
|
|
|
|
$
|
2,297,915
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GRAFTECH INTERNATIONAL LTD. AND SUBSIDIARIES CONSOLIDATED
STATEMENTS OF INCOME (Dollars in thousands, except per
share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended December 31,
|
|
|
For the Twelve Months Ended December 31,
|
|
|
|
|
|
2011
|
|
2012
|
|
|
2011
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
|
$
|
347,984
|
|
|
370,999
|
|
|
|
$
|
1,320,184
|
|
|
$
|
1,248,264
|
|
Cost of sales
|
|
|
|
|
264,276
|
|
|
286,489
|
|
|
|
995,638
|
|
|
932,460
|
|
Gross profit
|
|
|
|
|
83,708
|
|
|
84,510
|
|
|
|
324,546
|
|
|
315,804
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
5,120
|
|
|
3,877
|
|
|
|
13,976
|
|
|
13,796
|
|
Selling and administrative expenses
|
|
|
|
|
47,285
|
|
|
38,312
|
|
|
|
144,561
|
|
|
145,540
|
|
Operating income
|
|
|
|
|
31,303
|
|
|
42,321
|
|
|
|
166,009
|
|
|
156,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (income) expense, net
|
|
|
|
|
(299
|
)
|
|
371
|
|
|
|
4,835
|
|
|
(1,005
|
)
|
Interest expense
|
|
|
|
|
4,527
|
|
|
7,514
|
|
|
|
18,307
|
|
|
23,247
|
|
Interest income
|
|
|
|
|
(61
|
)
|
|
(83
|
)
|
|
|
(424
|
)
|
|
(261
|
)
|
Income before income taxes
|
|
|
|
|
27,136
|
|
|
34,519
|
|
|
|
143,291
|
|
|
134,487
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Benefit) provision for income taxes
|
|
|
|
|
(29,919
|
)
|
|
5,880
|
|
|
|
(9,893
|
)
|
|
16,846
|
|
Net income
|
|
|
|
|
$
|
57,055
|
|
|
$
|
28,639
|
|
|
|
$
|
153,184
|
|
|
$
|
117,641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share
|
|
|
|
|
$
|
0.39
|
|
|
$
|
0.21
|
|
|
|
$
|
1.06
|
|
|
$
|
0.85
|
|
Weighted average common shares outstanding
|
|
|
|
|
144,642
|
|
|
134,351
|
|
|
|
145,156
|
|
|
138,552
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share
|
|
|
|
|
$
|
0.39
|
|
|
$
|
0.21
|
|
|
|
$
|
1.05
|
|
|
$
|
0.84
|
|
Weighted average common shares outstanding
|
|
|
|
|
145,678
|
|
|
135,437
|
|
|
|
146,402
|
|
|
139,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GRAFTECH INTERNATIONAL LTD. AND SUBSIDIARIES CONSOLIDATED
STATEMENTS OF CASH FLOWS (Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended December 31,
|
|
|
For the Twelve Months Ended December 31,
|
|
|
|
|
|
2011
|
|
2012
|
|
|
2011
|
|
2012
|
Cash flow from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
$
|
57,055
|
|
|
$
|
28,639
|
|
|
|
$
|
153,184
|
|
|
$
|
117,641
|
|
Adjustments to reconcile net income to cash provided by operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
21,271
|
|
|
23,428
|
|
|
|
81,953
|
|
|
81,660
|
|
Deferred income tax provision
|
|
|
|
|
(49,873
|
)
|
|
6,224
|
|
|
|
(45,053
|
)
|
|
8,130
|
|
Post-retirement and pension plan changes
|
|
|
|
|
24,062
|
|
|
9,712
|
|
|
|
27,184
|
|
|
13,349
|
|
Currency gains
|
|
|
|
|
(577
|
)
|
|
(158
|
)
|
|
|
(1,463
|
)
|
|
(3,509
|
)
|
Stock-based compensation
|
|
|
|
|
2,856
|
|
|
1,505
|
|
|
|
8,910
|
|
|
9,601
|
|
Interest expense
|
|
|
|
|
2,948
|
|
|
3,279
|
|
|
|
11,607
|
|
|
12,500
|
|
Insurance recoveries
|
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
4,007
|
|
Other charges, net
|
|
|
|
|
(4,280
|
)
|
|
(3,099
|
)
|
|
|
(11,201
|
)
|
|
(16,492
|
)
|
(Increase) decrease in working capital*
|
|
|
|
|
(2,768
|
)
|
|
22,141
|
|
|
|
(142,587
|
)
|
|
(106,220
|
)
|
Increase in long-term assets and liabilities
|
|
|
|
|
(3,393
|
)
|
|
(3,877
|
)
|
|
|
(5,937
|
)
|
|
(19,267
|
)
|
Net cash provided by operating activities
|
|
|
|
|
47,301
|
|
|
87,794
|
|
|
|
76,597
|
|
|
101,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
|
(54,598
|
)
|
|
(34,901
|
)
|
|
|
(156,616
|
)
|
|
(127,728
|
)
|
Proceeds from derivative instruments
|
|
|
|
|
6,640
|
|
|
765
|
|
|
|
14,412
|
|
|
7,572
|
|
Cash paid for acquisition
|
|
|
|
|
(14,010
|
)
|
|
—
|
|
|
|
(20,510
|
)
|
|
—
|
|
Other
|
|
|
|
|
320
|
|
|
73
|
|
|
|
748
|
|
|
194
|
|
Net cash used in investing activities
|
|
|
|
|
(61,648
|
)
|
|
(34,063
|
)
|
|
|
(161,966
|
)
|
|
(119,962
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term debt (reductions) borrowings, net
|
|
|
|
|
(4,014
|
)
|
|
8,251
|
|
|
|
14,016
|
|
|
(5,738
|
)
|
Revolving facility borrowings
|
|
|
|
|
407,000
|
|
|
82,000
|
|
|
|
584,000
|
|
|
425,000
|
|
Revolving facility reductions
|
|
|
|
|
(358,000
|
)
|
|
(442,500
|
)
|
|
|
(482,000
|
)
|
|
(587,500
|
)
|
Proceeds from the issuance of long-term debt
|
|
|
|
|
—
|
|
|
300,000
|
|
|
|
—
|
|
|
300,000
|
|
Principal payments on long-term debt
|
|
|
|
|
(44
|
)
|
|
(43
|
)
|
|
|
(222
|
)
|
|
(225
|
)
|
Supply chain financing
|
|
|
|
|
7,927
|
|
|
752
|
|
|
|
4,970
|
|
|
(2,967
|
)
|
Proceeds from exercise of stock options
|
|
|
|
|
111
|
|
|
65
|
|
|
|
2,028
|
|
|
157
|
|
Purchase of treasury shares
|
|
|
|
|
(30,257
|
)
|
|
(389
|
)
|
|
|
(30,940
|
)
|
|
(103,445
|
)
|
Refinancing fees and debt issuance cost
|
|
|
|
|
(4,988
|
)
|
|
(6,385
|
)
|
|
|
(4,988
|
)
|
|
(6,385
|
)
|
Other
|
|
|
|
|
(2,072
|
)
|
|
5,757
|
|
|
|
(1,403
|
)
|
|
5,215
|
|
Net cash provided by (used in) financing activities
|
|
|
|
|
15,663
|
|
|
(52,492
|
)
|
|
|
85,461
|
|
|
24,112
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
|
|
1,316
|
|
|
1,239
|
|
|
|
92
|
|
|
5,550
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
|
(227
|
)
|
|
(115
|
)
|
|
|
(759
|
)
|
|
(662
|
)
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
11,340
|
|
|
16,193
|
|
|
|
13,096
|
|
|
12,429
|
|
Cash and cash equivalents at end of period
|
|
|
|
|
$
|
12,429
|
|
|
$
|
17,317
|
|
|
|
$
|
12,429
|
|
|
$
|
17,317
|
|
* Net change in working capital due to the following components:
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts and notes receivable, net
|
|
|
|
|
$
|
(13,548
|
)
|
|
$
|
(31,177
|
)
|
|
|
$
|
(68,462
|
)
|
|
$
|
(5,563
|
)
|
Inventories
|
|
|
|
|
(35,188
|
)
|
|
28,995
|
|
|
|
(111,395
|
)
|
|
(67,314
|
)
|
Prepaid expenses and other current assets
|
|
|
|
|
3,268
|
|
|
934
|
|
|
|
(2,082
|
)
|
|
(2,281
|
)
|
Increase (decrease) in accounts payables and accruals
|
|
|
|
|
42,356
|
|
|
21,614
|
|
|
|
39,097
|
|
|
(32,759
|
)
|
Increase in interest payable
|
|
|
|
|
344
|
|
|
1,775
|
|
|
|
255
|
|
|
1,697
|
|
(Increase) decrease in working capital
|
|
|
|
|
$
|
(2,768
|
)
|
|
$
|
22,141
|
|
|
|
$
|
(142,587
|
)
|
|
$
|
(106,220
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GRAFTECH INTERNATIONAL LTD. AND SUBSIDIARIES
SEGMENT DATA SUMMARY
(Dollars in thousands)
(Unaudited)
|
|
|
|
|
|
|
For the Three Months Ended December 31,
|
|
|
For the Twelve Months Ended December 31,
|
|
|
|
|
|
2011
|
|
2012
|
|
|
2011
|
|
2012
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial Materials
|
|
|
|
|
$
|
296,603
|
|
|
$
|
310,110
|
|
|
|
$
|
1,132,194
|
|
|
$
|
1,025,571
|
|
Engineered Solutions
|
|
|
|
|
51,381
|
|
|
60,889
|
|
|
|
187,990
|
|
|
222,693
|
|
Total net sales
|
|
|
|
|
$
|
347,984
|
|
|
$
|
370,999
|
|
|
|
$
|
1,320,184
|
|
|
$
|
1,248,264
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial Materials
|
|
|
|
|
38,083
|
|
|
39,165
|
|
|
|
158,547
|
|
|
143,268
|
|
Engineered Solutions
|
|
|
|
|
(6,780
|
)
|
|
3,156
|
|
|
|
7,462
|
|
|
13,200
|
|
Total segment operating income
|
|
|
|
|
$
|
31,303
|
|
|
$
|
42,321
|
|
|
|
$
|
166,009
|
|
|
$
|
156,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income margin:
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial Materials
|
|
|
|
|
12.8
|
%
|
|
12.6
|
%
|
|
|
14.0
|
%
|
|
14.0
|
%
|
Engineered Solutions
|
|
|
|
|
(13.2
|
)%
|
|
5.2
|
%
|
|
|
4.0
|
%
|
|
5.9
|
%
|
Total operating income margin
|
|
|
|
|
9.0
|
%
|
|
11.4
|
%
|
|
|
12.6
|
%
|
|
12.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GRAFTECH INTERNATIONAL LTD. AND SUBSIDIARIES RECONCILIATION
OF NON-GAAP FINANCIAL MEASURES (Dollars in thousands) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Income Reconciliation
|
|
|
|
|
|
For the Three Months Ended December 31,
|
|
|
For the Twelve Months Ended December 31,
|
|
|
|
|
|
2011
|
|
2012
|
|
|
2011
|
|
2012
|
Total Company
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
|
|
$
|
31,303
|
|
|
$
|
42,321
|
|
|
|
$
|
166,009
|
|
|
$
|
156,468
|
Mark to Market Pension Adjustment
|
|
|
|
|
22,263
|
|
|
8,868
|
|
|
|
22,263
|
|
|
8,868
|
Adjusted Operating Income
|
|
|
|
|
$
|
53,566
|
|
|
$
|
51,189
|
|
|
|
$
|
188,272
|
|
|
$
|
165,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended December 31,
|
|
|
For the Twelve Months Ended December 31,
|
|
|
|
|
|
2011
|
|
2012
|
|
|
2011
|
|
2012
|
Industrial Materials
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
|
|
$
|
38,083
|
|
|
$
|
39,165
|
|
|
|
$
|
158,547
|
|
|
$
|
143,268
|
Mark to Market Pension Adjustment
|
|
|
|
|
11,261
|
|
|
5,099
|
|
|
|
11,261
|
|
|
5,099
|
Adjusted Operating Income
|
|
|
|
|
$
|
49,344
|
|
|
$
|
44,264
|
|
|
|
$
|
169,808
|
|
|
$
|
148,367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended December 31,
|
|
|
For the Twelve Months Ended December 31,
|
|
|
|
|
|
2011
|
|
2012
|
|
|
2011
|
|
2012
|
Engineered Solutions
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
|
|
$
|
(6,780
|
)
|
|
$
|
3,156
|
|
|
|
$
|
7,462
|
|
|
$
|
13,200
|
Mark to Market Pension Adjustment
|
|
|
|
|
11,002
|
|
|
3,768
|
|
|
|
11,002
|
|
|
3,768
|
Adjusted Operating Income
|
|
|
|
|
$
|
4,222
|
|
|
$
|
6,924
|
|
|
|
$
|
18,464
|
|
|
$
|
16,968
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE ON RECONCILIATION OF OPERATING INCOME DATA: Adjusted operating
income excluding the items mentioned above is a non-GAAP financial
measure that GrafTech calculates according to the schedule above, using
GAAP amounts from the Consolidated Financial Statements. GrafTech
believes that the excluded items are not primarily related to core
operational activities. GrafTech believes that adjusted operating income
excluding items that are not primarily related to core operational
activities is generally viewed as providing useful information regarding
a Company’s operating profitability. Management uses adjusted operating
income excluding these items as well as other financial measures in
connection with its decision-making activities. Adjusted operating
income excluding these items should not be considered in isolation or as
a substitute for operating income or other consolidated income data
prepared in accordance with GAAP. GrafTech's method for calculating
adjusted operating income excluding these items may not be comparable to
methods used by other companies.
|
|
|
GRAFTECH INTERNATIONAL LTD. AND SUBSIDIARIES RECONCILIATION
OF NON-GAAP FINANCIAL MEASURES (Dollars in thousands) (Unaudited)
|
|
EBITDA Reconciliation
|
|
|
|
|
|
For the Three Months Ended December 31,
|
|
|
For the Twelve Months Ended December 31,
|
|
|
|
|
|
2011
|
|
2012
|
|
|
2011
|
|
2012
|
Net sales
|
|
|
|
|
$
|
347,984
|
|
|
$
|
370,999
|
|
|
|
$
|
1,320,184
|
|
|
$
|
1,248,264
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
$
|
57,055
|
|
|
$
|
28,639
|
|
|
|
$
|
153,184
|
|
|
$
|
117,641
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
|
|
(29,919
|
)
|
|
5,880
|
|
|
|
(9,893
|
)
|
|
16,846
|
|
Other (income) expense, net
|
|
|
|
|
(299
|
)
|
|
371
|
|
|
|
4,835
|
|
|
(1,005
|
)
|
Interest expense
|
|
|
|
|
4,527
|
|
|
7,514
|
|
|
|
18,307
|
|
|
23,247
|
|
Interest income
|
|
|
|
|
(61
|
)
|
|
(83
|
)
|
|
|
(424
|
)
|
|
(261
|
)
|
Depreciation and amortization
|
|
|
|
|
21,033
|
|
|
23,428
|
|
|
|
80,998
|
|
|
81,660
|
|
EBITDA
|
|
|
|
|
$
|
52,336
|
|
|
$
|
65,749
|
|
|
|
$
|
247,007
|
|
|
$
|
238,128
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excluding Mark to Market Adjustment
|
|
|
|
|
22,263
|
|
|
$
|
8,868
|
|
|
|
22,263
|
|
|
$
|
8,868
|
|
Adjusted EBITDA
|
|
|
|
|
$
|
74,599
|
|
|
$
|
74,617
|
|
|
|
$
|
269,270
|
|
|
$
|
246,996
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE ON EBITDA RECONCILIATION: EBITDA and adjusted EBITDA are non-GAAP
financial measures that GrafTech currently calculates according to the
schedule above, using GAAP amounts from the Consolidated Financial
Statements. GrafTech believes that EBITDA and adjusted EBITDA measures
are generally accepted as providing useful information regarding a
Company’s ability to incur and service debt. GrafTech also believes that
EBITDA and adjusted EBITDA measures provide useful information about the
productivity and cash generation potential of its ongoing businesses.
Management uses EBITDA and adjusted EBITDA measures as well as other
financial measures in connection with its decision-making activities.
EBITDA and adjusted EBITDA measures should not be considered in
isolation or as a substitute for net income (loss), cash flows from
operations or other consolidated income or cash flow data prepared in
accordance with GAAP. GrafTech’s method for calculating EBITDA and
adjusted EBITDA measures may not be comparable to methods used by other
companies and is not the same as the method for calculating EBITDA and
adjusted EBITDA measures under its senior secured revolving credit
facility. The adjusted EBITDA is a non-GAAP financial measure that
further excludes pension mark to market adjustments from the GAAP net
income. GAAP cost of sales and operating expenses include pension and
benefit related charges based on projected discount rate and an
estimated return on plan assets as well as a fourth quarter mark to
market (MTM) adjustment entry to reflect the actual discount rate and
actual return on plan assets for the year. The non-GAAP adjusted EBITDA
excludes the pension mark to market adjustment to provide for more
meaningful quarterly and annual comparisons. This adjustment does not
remove the ongoing pension expense (service cost, interest cost,
expected return on plan assets, etc.) of approximately $3 million in
2011 and $4 million in 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GRAFTECH INTERNATIONAL LTD. AND SUBSIDIARIES RECONCILIATION
OF NON-GAAP FINANCIAL MEASURES (Dollars in thousands) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income Reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended December 31,
|
|
|
For the Twelve Months Ended December 31,
|
|
|
|
|
|
2011
|
|
2012
|
|
|
2011
|
|
2012
|
Total Company
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
$
|
57,055
|
|
|
$
|
28,639
|
|
|
|
$
|
153,184
|
|
|
$
|
117,641
|
|
Non-cash discrete tax benefit
|
|
|
|
|
(26,463
|
)
|
|
—
|
|
|
|
(26,463
|
)
|
|
(10,475
|
)
|
Mark to market pension adjustment (after tax)
|
|
|
|
|
14,238
|
|
|
5,794
|
|
|
|
14,238
|
|
|
5,794
|
|
Adjusted net income
|
|
|
|
|
$
|
44,830
|
|
|
$
|
34,433
|
|
|
|
$
|
140,959
|
|
|
$
|
112,960
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE ON RECONCILIATION OF EARNINGS DATA: Adjusted net income excluding
the items mentioned above is a non-GAAP financial measure that GrafTech
calculates according to the schedule above, using GAAP amounts from the
Consolidated Financial Statements. GrafTech believes that the excluded
items are not primarily related to core operational activities. GrafTech
believes that adjusted net income excluding items that are not primarily
related to core operational activities is generally viewed as providing
useful information regarding a Company’s operating profitability.
Management uses adjusted net income excluding these items as well as
other financial measures in connection with its decision-making
activities. Adjusted net income excluding these items should not be
considered in isolation or as a substitute for net income or other
consolidated income data prepared in accordance with GAAP. GrafTech's
method for calculating adjusted net income excluding these items may not
be comparable to methods used by other companies.
|
|
|
GRAFTECH INTERNATIONAL LTD. AND SUBSIDIARIES RECONCILIATION
OF NON-GAAP FINANCIAL MEASURES (Dollars in thousands) (Unaudited)
|
|
Net Debt Reconciliation
|
|
|
|
|
|
As of December 31, 2011
|
|
|
As of December 31, 2012
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
|
$
|
387,624
|
|
|
|
$
|
535,709
|
Short-term debt
|
|
|
|
|
14,168
|
|
|
|
8,426
|
Supply chain financing
|
|
|
|
|
29,930
|
|
|
|
26,962
|
Total debt
|
|
|
|
|
431,722
|
|
|
|
571,097
|
Less:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
12,429
|
|
|
|
17,317
|
Net Debt
|
|
|
|
|
$
|
419,293
|
|
|
|
$
|
553,780
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE ON NET DEBT RECONCILIATION: Net debt is a non-GAAP financial
measure that GrafTech calculates according to the schedule above, using
GAAP amounts from the Consolidated Financial Statements. GrafTech
believes that net debt is generally accepted as providing useful
information regarding a Company’s indebtedness and that net debt
provides meaningful information to investors to assist them to analyze
leverage. Management uses net debt as well as other financial measures
in connection with its decision-making activities. Net debt should not
be considered in isolation or as a substitute for total debt or total
debt and other long-term obligations calculated in accordance with GAAP.
GrafTech’s method for calculating net debt may not be comparable to
methods used by other companies and is not the same as the method for
calculating net debt under its senior secured revolving credit facility.
GTI-G