Orion Engineered Carbons S.A. (NYSE: OEC), a worldwide supplier of
Specialty and High-Performance Carbon Black, today announced first
quarter 2019 financial results.
First Quarter 2019 Highlights
-
Net Income of $19.0 million and basic EPS of $0.32 versus $26.8
million and $0.45 in first quarter of 2018
-
Adjusted EPS1 of $0.40
-
Cash flow from operations of $26.2 million
-
Total Carbon Black volumes decreased 8.2% (decreased 4.0% allowing
for plant consolidation in South Korea) to 262.8 kmt against first
quarter of 2018 but increased 2.6% compared to fourth quarter 2018
volumes of 256.2 kmt.
-
Revenue of $384.7 million and Adjusted EBITDA1
of $64.6 million down from $406.7 million and $76.0 million in the
first quarter of 2018, with Specialty Carbon Black Adjusted EBITDA of
$29.4 million and Rubber Carbon Black Adjusted EBITDA of $35.2
million. Revenues and Adjusted EBITDA at fourth quarter 2018 levels
-
Specialty Carbon Black Adjusted EBITDA margin of 22.3% and Rubber
Carbon Black Adjusted EBITDA margin of 13.9%
1 See below for a reconciliation of non-GAAP financial
measures to the most directly comparable US-GAAP measures
“We had a challenging first quarter, with our results coming in at
levels similar to fourth quarter 2018, reflecting suboptimal market
conditions for us and the chemical industry as a whole. Despite the
challenges, destocking appears to have slowed and we have successfully
progressed key marketing initiatives, allowing us to gain more stable
footing heading into the balance of the year,” said Corning Painter,
Chief Executive Officer. “We remain keenly focused on our path going
forward. In our Specialty business, we anticipate modest volume recovery
to be sustained, which will simultaneously improve our mix. Our view is
supported by broader indications of a general recovery in China, in part
driven by government stimulus programs and more constructive customer
sentiment. For our Rubber Black segment, we are making good progress in
the China market. We expect the modest volume recovery we have recently
seen across both businesses, combined with cost, pricing, and other key
initiatives, will drive improved quarterly performance on a go forward
basis.”
|
ORION ENGINEERED CARBONS
|
|
|
|
Q1 2019
|
|
|
Q1 2018
|
|
|
Y-o-Y Comparison in %
|
Volume (kmt)
|
|
|
262.8
|
|
|
286.1
|
|
|
(8.2)%
|
Revenue in USD million
|
|
|
384.7
|
|
|
406.7
|
|
|
(5.4)%
|
Contribution Margin in USD million
|
|
|
136.3
|
|
|
150.2
|
|
|
(9.2)%
|
Contribution Margin per metric ton in USD
|
|
|
518.7
|
|
|
524.8
|
|
|
(1.2)%
|
Income from Operations (EBIT) in USD million
|
|
|
34.7
|
|
|
45.3
|
|
|
(23.5)%
|
Adjusted EBITDA in USD million
|
|
|
64.6
|
|
|
76.0
|
|
|
(15.0)%
|
Net Income in USD million
|
|
|
19.0
|
|
|
26.8
|
|
|
(29.2)%
|
Basic EPS in USD (1)
|
|
|
0.32
|
|
|
0.45
|
|
|
$(0.13)
|
Adjusted EPS in USD (2)
|
|
|
0.40
|
|
|
0.58
|
|
|
$(0.18)
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Basic EPS calculated using Net Income and weighted number of shares
outstanding in the respective quarter.
|
|
|
|
(2)
|
|
Adjusted EPS calculated using Net Income for the respective quarter
adjusted for amortization of acquired intangible assets,
amortization of transaction costs and foreign currency effects
impacting financial results and other adjustment items and
restructuring expenses (all adjustments on a net of tax basis
assuming group tax rate) and weighted number of shares outstanding
in the respective quarter.
|
|
|
|
First Quarter 2019 Overview
Total volumes decreased by 8.2%, or 23.3 kmt, to 262.8 kmt compared to
prior year. Adjusted for the plant consolidation in South Korea volumes
decreased by 4.0% versus prior year, reflecting weaker demand in both
segments largely due to a slowdown in demand in China and some rubber
grades in Europe. Weakened demand especially in the early part of the
quarter, resulted in significant destocking of customer inventories in
China as well as other regions especially of higher valued grades.
Volumes versus the fourth quarter of 2018, increased by 2.6%.
Revenue decreased by $22.0 million, or 5.4%, to $384.7 million versus
prior year primarily as a result of the volume decrease and foreign
exchange translation effects, which were partially offset by price
increase particularly in the Rubber segment and the pass through of
higher feedstock costs. Revenue was essentially unchanged versus the
fourth quarter of 2018.
Contribution Margin decreased by $13.9 million, or 9.2%, to $136.3
million, reflecting the decrease in volumes, foreign exchange rate
translation effects, negative feedstock differentials and mix
significantly offset by base price increases mainly in Rubber.
Sequentially versus the fourth quarter of 2018 contribution margin rose
by 5.3% reflecting the increase in sequential volumes as well as
increased prices particularly for Rubber.
Income from operations decreased by $10.6 million, or 23.5%, to $34.7
million, essentially in line with Contribution Margin, offset by lower
fixed costs in part due to foreign exchange translation effects.
Adjusted EBITDA decreased by $11.4 million, or 15.0% to $64.6 million,
reflecting the decrease in Contribution Margin partially offset by lower
selling, general and administrative expenses. On a sequential basis
adjusted EBITDA remained essentially at the level of the fourth quarter
of 2018.
Net Income decreased by $7.8 million to $19.0 million.
Quarterly Business Results
SPECIALTY CARBON BLACK
|
|
|
|
Q1 2019
|
|
|
Q1 2018
|
|
|
Y-o-Y Comparison in %
|
Volume (kmt)
|
|
|
64.0
|
|
|
69.1
|
|
|
(7.4)%
|
Revenue in USD million
|
|
|
131.6
|
|
|
141.7
|
|
|
(7.1)%
|
Gross Profit in USD million
|
|
|
41.4
|
|
|
54.0
|
|
|
(23.3)%
|
Gross Profit/metric ton in USD
|
|
|
647.1
|
|
|
781.2
|
|
|
(17.2)%
|
Adjusted EBITDA in USD million
|
|
|
29.4
|
|
|
40.3
|
|
|
(27.1)%
|
Adjusted EBITDA/metric ton in USD
|
|
|
459.6
|
|
|
583.8
|
|
|
(21.3)%
|
Adjusted EBITDA Margin (%)
|
|
|
22.3
|
|
|
28.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volumes for the Specialty Carbon Black business decreased by 7.4% in the
first quarter of 2019 from 69.1 kmt in the first quarter of 2018, mainly
as a result of a slump in market demand in large part in China during
the first part of the quarter. Volumes were up by 5.3% however against
the fourth quarter of 2018 particularly in Europe.
Revenues decreased by $10.1 million, or 7.1% to $131.6 million in the
first quarter of 2019, mainly due to lower volumes, negative foreign
exchange rate translation effects as well as negative mix impacts
partially offset by base price increases. Revenue sequentially against
the fourth quarter of 2018 increased by 3.7%.
Gross Profit decreased by $12.6 million, or 23.3% to $41.4 million due
to the lower sales volumes and foreign exchange rate translation effects
and negative product mix partially offset by base price increases. Gross
profit was up 5.8% against the fourth quarter of 2018 reflecting the
pick-up in volumes and base prices.
Adjusted EBITDA decreased by $10.9 million, or 27.1%, to $29.4 million
reflecting the decrease in Gross Profit and slightly lower fixed costs
year over year. Accordingly, the Adjusted EBITDA margin decreased 620
basis points to 22.3%. Compared to the fourth quarter of 2018, Adjusted
EBITDA was essentially unchanged.
|
RUBBER CARBON BLACK
|
|
|
|
Q1 2019
|
|
|
Q1 2018
|
|
|
Y-o-Y Comparison in %
|
Volume (kmt)
|
|
|
198.8
|
|
|
217.0
|
|
|
(8.4)%
|
Revenue in USD million
|
|
|
253.1
|
|
|
265.0
|
|
|
(4.5)%
|
Gross Profit in USD million
|
|
|
56.6
|
|
|
58.4
|
|
|
(3.2)%
|
Gross Profit/metric ton in USD
|
|
|
284.5
|
|
|
269.2
|
|
|
5.7%
|
Adjusted EBITDA in USD million
|
|
|
35.2
|
|
|
35.7
|
|
|
(1.4)%
|
Adjusted EBITDA/metric ton in USD
|
|
|
176.9
|
|
|
164.3
|
|
|
7.7%
|
Adjusted EBITDA Margin (%)
|
|
|
13.9
|
|
|
13.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rubber Blacks volumes declined by 18.2 kmt, or 8.4%, respectively 2.8%,
allowing for the consolidation of our plants in South Korea volumes.
This decline was mainly attributable to reduced mechanical rubber goods
volumes in China and to a lesser extent in Europe. On a sequential
basis, volumes increased by 1.7% versus the fourth quarter of 2018.
Revenue decreased by $11.9 million, or 4.5% to $253.1 million primarily
due to lower volumes and negative foreign exchange rate translation
effects partially offset by the pass through of higher feedstock costs
to customers and base price increases. Sequentially revenue declined by
2.3%, mostly as a result of the pass through of lower feedstock prices,
which offset the increase in volumes and base prices.
Gross profit decreased by $1.8 million, or 3.2% to $56.6 million as a
result of lower volumes in part due to the plant consolidation in South
Korea and foreign exchange translation effects partially offset by base
price increases and efficiency gains. Sequentially gross profit remained
essentially unchanged versus the fourth quarter of 2018 with base price
increases in 2019 being offset by increased negative feedstock
differentials.
Rubber Adjusted EBITDA decreased by $0.5 million, or 1.4%, to $35.2
million reflecting the development of gross profit, partially offset by
lower selling expenses. Adjusted EBITDA margin was 13.9% in the first
quarter of 2019 compared to 13.5% in the first quarter of 2018.
Sequentially, Adjusted EBITDA was down by 0.7% versus the fourth quarter
of 2018.
Balance Sheet and Cash Flow
As of March 31, 2019, the Company had cash and cash equivalents of $60.9
million, an increase of $3.9 million from December 31, 2018. The Net
Debt represents a LTM Adjusted EBITDA multiple of 2.25 times, compared
to 2.16 times at the year ended December 31, 2018.
The following table shows our current net debt position as of March 31,
2019 compared to December 31, 2018:
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
|
December 31, 2018
|
Term loans
|
|
|
$
|
641.1
|
|
|
|
$
|
650.0
|
|
Capitalized transaction costs (long-term)
|
|
|
(5.8
|
)
|
|
|
(6.3
|
)
|
Long-term financial debt, net
|
|
|
$
|
635.3
|
|
|
|
$
|
643.7
|
|
Term loans (current)
|
|
|
$
|
8.1
|
|
|
|
$
|
8.1
|
|
Capitalized transaction costs (current)
|
|
|
(1.4
|
)
|
|
|
(1.5
|
)
|
Short term local bank loans
|
|
|
23.1
|
|
|
|
28.6
|
|
Other short term financial liabilities
|
|
|
24.8
|
|
|
|
5.7
|
|
Short-term financial debt, net
|
|
|
$
|
54.6
|
|
|
|
$
|
41.0
|
|
Cash and cash equivalents
|
|
|
$
|
60.9
|
|
|
|
$
|
57.0
|
|
add-back capitalized transaction costs (long-term and current)
|
|
|
$
|
(7.2
|
)
|
|
|
$
|
(7.7
|
)
|
Net Debt 1)
|
|
|
$
|
636.2
|
|
|
|
$
|
635.5
|
|
|
|
|
1)
|
|
Long-term financial debt, net plus short-term financial debt, net
less cash and cash equivalents and add back of capitalized
transaction costs
|
|
|
|
Capitalized transaction costs as well as non-current debt from financial
derivatives and other non-current liabilities are disregarded in
computing net indebtedness under our lending agreements.
Cash inflows from operating activities in the first quarter of 2019
amounted to $26.2 million, consisting in particular of a consolidated
profit for the period of $19.0 million, adjusted for depreciation and
amortization of $24.1 million with other impacts almost offsetting each
other. Net working capital totaled $282.8 million as of March 31, 2019,
compared to $282.9 million as of December 31, 2018. Net Working Capital
at the end of the first quarter of 2019 ended at 68 days.
Cash outflows from investing activities in the first quarter of 2019
amounted to $22.5 million reflecting capital expenditure for
improvements in the manufacturing network, related to the Specialty
expansion in Ravenna, Italy and investments in order to comply with the
settlement agreement with the US EPA, which is subject to a claim for
reimbursement from Evonik AG. Cash inflows for financing activities for
the first quarter of 2019 amounted to $0.3 million, consisting primarily
of the quarterly dividend, the regular interest payment and debt
repayment offset by local short term borrowings.
Subsequent Event
Effective in April 2019, the Company chose to refinance its revolving
credit facility (RCF) with the primary aim to extend its maturity to
April 2024 consistent with the Term Loan B facility (July 2024). The
opportunity was taken at this time to also upsize the RCF from EUR175
million to EUR250 million, while reducing interest rate costs by 60 bps,
on the back of strong subscription demand from participating banks.
2019 Outlook
“Despite a challenging start to the year, we saw some recovery towards
the end of Q1 in base volumes and premium grades as well as more
confident customer sentiment,” Mr. Painter said. “At the same time, we
have launched a profit improvement program and continue to work on
pricing excellence; a key initiative that we remain committed to
executing. We anticipate that business demand will improve from Q1
levels over the course of the year as we have also started to see
indications of improvement in China. Consistent with our previous
expectations and further supported by recent positive trends, we are
reiterating our outlook for full year Adjusted EBITDA for 2019 to be in
the range of $280 million to $300 million. This outlook is based on the
assumptions that oil prices, exchange rates and feedstock impacts will
not materially change from average levels seen the first quarter of 2019.
We expect depreciation and amortization to be approximately $95 million,
with our tax rate expectation for 2019 on pre-tax income at 30.1%. Our
basic share count at the end of 2019 is expected to be 60 million shares
with no decision about any share buyback in 2019.
In terms of other areas of guidance, we are currently pacing our capital
expenditures for 2019 to be approximately $150 million, comprising of
base capex, the already announced specialty line investment in Ravenna,
Italy, as well as the US EPA settlement related capex, which is
estimated to be around $80 million before any reimbursement to us by
Evonik for this expenditure. As we actively evaluate our capital
allocation strategy, we are committed to remaining within our leverage
targets and keeping our dividend stable, as our strong and efficient
financing structure supports these costs.”
In conclusion Mr. Painter said, “We believe destocking is largely behind
us now. We remain focused on executing in the current environment:
pacing our capital spend in line with business results, cost leadership,
value pricing, channel management, operational excellence,
debottlenecking high margin products, getting new products qualified,
and strengthening our liquidity. We look forward to executing our
strategic and financial plan and driving improving results through the
course of the year.”
Conference Call
As previously announced, Orion will hold a conference call tomorrow,
Friday, May 3rd 2019, at 8:30 a.m. (EST). The dial-in details
for the live conference call are as follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Toll Free:
|
|
|
|
|
|
1-877-407-4018
|
|
|
|
International:
|
|
|
|
|
|
1-201-689-8471
|
|
|
|
U.K. Toll Free:
|
|
|
|
|
|
0 800 756 3429
|
|
|
|
Germany Toll Free:
|
|
|
|
|
|
0 800 182 0040
|
|
|
|
Luxembourg Toll Free:
|
|
|
|
|
|
800 28 522
|
|
|
|
Luxembourg Local:
|
|
|
|
|
|
352 2786 0689
|
|
|
|
|
|
|
|
|
|
|
A replay of the conference call may be accessed by phone at the
following numbers through May 10th, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Toll Free:
|
|
|
|
|
|
1-844-512-2921
|
|
|
|
International:
|
|
|
|
|
|
1-412-317-6671
|
|
|
|
Conference ID:
|
|
|
|
|
|
13690001
|
|
|
|
|
|
|
|
|
|
|
Additionally, an archived webcast of the conference call will be
available on the Investor Relations section of the Company’s website at: www.orioncarbons.com.
To learn more about Orion, visit the Company’s website at www.orioncarbons.com.
Orion uses its website as a channel of distribution for material Company
information. Financial and other material information regarding Orion is
routinely posted on the Company’s website and is readily accessible.
About Orion Engineered Carbons
Orion is a worldwide supplier of Carbon Black. We produce a broad range
of Carbon Blacks that include high-performance Specialty Gas Blacks,
Acetylene Blacks, Furnace Blacks, Lamp Blacks, Thermal Blacks and other
Carbon Blacks that tint, colorize and enhance the performance of
polymers, plastics, paints and coatings, inks and toners, textile
fibers, adhesives and sealants, tires, and mechanical rubber goods such
as automotive belts and hoses. Orion runs 14 global production sites.
The group has approximately 1,450 employees worldwide. For more
information, please visit our website www.orioncarbons.com.
Forward Looking Statements
This document contains and refers to certain forward-looking statements
with respect to our financial condition, results of operations and
business. These statements constitute forward-looking statements within
the meaning of Section 21E of the Securities Exchange Act of 1934, as
amended (the “Exchange Act”). Forward-looking statements are statements
of future expectations that are based on management’s current
expectations and assumptions and involve known and unknown risks and
uncertainties that could cause actual results, performance or events to
differ materially from those expressed or implied in these statements.
Forward-looking statements include, among others, statements concerning
the potential exposure to market risks, statements expressing
management’s expectations, beliefs, estimates, forecasts, projections
and assumptions and statements that are not limited to statements of
historical or present facts or conditions. Forward-looking statements
are typically identified by words such as “anticipate,” “believe,”
“could,” “estimate,” “expect,” “intend,” “may,” “plan,” “objectives,”
“outlook,” “probably,” “project,” “will,” “seek,” “target” and other
words of similar meaning.
These forward-looking statements include, without limitation, statements
about the following matters: • our strategies for (i) strengthening our
position in specialty carbon blacks and rubber carbon blacks, (ii)
increasing our rubber carbon black margins and (iii) strengthening the
competitiveness of our operations; • the installation of pollution
control technology in our U.S. manufacturing facilities pursuant to the
EPA consent decree described herein; • the outcome of any in-progress,
pending or possible litigation or regulatory proceedings; and • our
expectation that the markets we serve will continue to grow.
All these forward-looking statements are based on estimates and
assumptions that, although believed to be reasonable, are inherently
uncertain. Therefore, undue reliance should not be placed upon any
forward-looking statements. There are important factors that could cause
actual results to differ materially from those contemplated by such
forward-looking statements. These factors include, among others: •
negative or uncertain worldwide economic conditions;• volatility and
cyclicality in the industries in which we operate; • operational risks
inherent in chemicals manufacturing, including disruptions as a result
of severe weather conditions and natural disasters; • our dependence on
major customers; • our ability to compete in the industries and markets
in which we operate; • our ability to develop new products and
technologies successfully and the availability of substitutes for our
products; • our ability to implement our business strategies; •
volatility in the costs and availability of raw materials (including but
not limited to any and all effects from restrictions imposed by the
MARPOL convention and respective International Maritime Organization
(IMO) regulations in particular to reduce sulphur oxides (SOx) emissions
from ships) and energy; • our ability to realize benefits from
investments, joint ventures, acquisitions or alliances; • our ability to
realize benefits from planned plant capacity expansions and site
development projects and the potential delays to such expansions and
projects; • information technology systems failures, network disruptions
and breaches of data security; • our relationships with our workforce,
including negotiations with labor unions, strikes and work stoppages; •
our ability to recruit or retain key management and personnel; • our
exposure to political or country risks inherent in doing business in
some countries; • geopolitical events in the European Union, and in
particular a “no-deal Brexit” which may impact the Euro; •
environmental, health and safety regulations, including nanomaterial and
greenhouse gas emissions regulations, and the related costs of
maintaining compliance and addressing liabilities; • possible future
investigations and enforcement actions by governmental or supranational
agencies; • our operations as a company in the chemical sector,
including the related risks of leaks, fires and toxic releases; • market
and regulatory changes that may affect our ability to sell or otherwise
benefit from co-generated energy; • litigation or legal proceedings,
including product liability and environmental claims; • our ability to
protect our intellectual property rights and know-how; • our ability to
generate the funds required to service our debt and finance our
operations; • fluctuations in foreign currency exchange and interest
rates; • the availability and efficiency of hedging; • changes in
international and local economic conditions, including with regard to
the Euro, dislocations in credit and capital markets and inflation or
deflation; • potential impairments or write-offs of certain assets; •
required increases in our pension fund contributions; • the adequacy of
our insurance coverage; • changes in our jurisdictional earnings mix or
in the tax laws or accepted interpretations of tax laws in those
jurisdictions; • our indemnities to and from Evonik ; • challenges to
our decisions and assumptions in assessing and complying with our tax
obligations; • our status as a foreign private issuer; and • potential
difficulty in obtaining or enforcing judgments or bringing actions
against us in the United States.
You should not place undue reliance on forward-looking statements. We
present certain financial measures that are not prepared in accordance
with Generally Accepted Accounting Standards (US GAAP) or the accounting
standards of any other jurisdiction and may not be comparable to other
similarly titled measures of other companies. These non-US GAAP measures
are Contribution Margin, Contribution Margin per Metric Ton, Adjusted
EBITDA, Adjusted EPS, Net Working Capital and Capital Expenditures.
Adjusted EBITDA, Adjusted EPS, Contribution Margins and Net Working
Capital are not measures of performance under US GAAP and should not be
considered in isolation or construed as substitutes for revenue,
consolidated profit (loss) for the period, operating result (EBIT),
gross profit or other US GAAP measures as an indicator of our operations
in accordance with US GAAP. For a reconciliation of these non-US GAAP
financial measures to the most directly comparable US GAAP measures, see
Appendix.
Forward-looking Adjusted EBITDA and Adjusted EPS included in this
presentation are not reconcilable to their respective most directly
comparable US GAAP measure without unreasonable efforts, because we are
not able to predict with reasonable certainty the ultimate amount or
nature of adjustment items in the fiscal year. These items are
uncertain, depend on many factors and could have a material impact on
our US GAAP reported results for the guidance period.
Reconciliation of Non-GAAP Financial Measures
In this release we refer to Adjusted EBITDA, Contribution Margin and
Adjusted EPS, which are financial measures that have not been prepared
in accordance with Generally Accepted Accounting Standards (“US-GAAP”)
or the accounting standards of any other jurisdiction and may not be
comparable to other similarly titled measures of other companies. We
refer to these measures as “non-GAAP” financial measures. Adjusted
EBITDA is defined as operating result (EBIT) before depreciation and
amortization, adjusted for acquisition related expenses, restructuring
expenses, consulting fees related to group strategy, share of profit or
loss of joint venture and certain other items. Adjusted EBITDA is used
by our management to evaluate our operating performance and make
decisions regarding allocation of capital because it excludes the
effects of certain items that have less bearing on the performance of
our underlying core business. Our use of Adjusted EBITDA has limitations
as an analytical tool, and you should not consider it in isolation or as
a substitute for analysis of our financial results as reported under
US-GAAP. Some of these limitations are: (a) although Adjusted EBITDA
excludes the impact of depreciation and amortization, the assets being
depreciated and amortized may have to be replaced in the future and thus
the cost of replacing assets or acquiring new assets, which will affect
our operating results over time, is not reflected; (b) Adjusted EBITDA
does not reflect interest or certain other costs that we will continue
to incur over time and will adversely affect our profit or loss, which
is the ultimate measure of our financial performance and (c) other
companies, including companies in our industry, may calculate Adjusted
EBITDA or similarly titled measures differently. Because of these and
other limitations, you should consider Adjusted EBITDA alongside our
other US-GAAP-based financial performance measures, such as consolidated
profit or loss for the period.
Contribution Margin is calculated by subtracting variable costs (such as
raw materials, packaging, utilities and distribution costs) from our
revenue. We believe that Contribution Margin and Contribution Margin per
Metric Ton are useful because we see these measures as indicating the
portion of revenue that is not consumed by such variable costs and
therefore contributes to the coverage of all other costs and profits.
Adjusted EPS is defined as profit or loss for the period adjusted for
acquisition related expenses, restructuring expenses, consulting fees
related to group strategy, certain other items (such as amortization
expenses related to intangible assets acquired from our predecessor and
foreign currency revaluation impacts) and assumed taxes, divided by the
weighted number of shares outstanding. Adjusted EPS provides guidance
with respect to our underlying business performance without regard to
the effects of (a) foreign currency fluctuations, (b) the amortization
of intangible assets which other companies may record as goodwill having
an indefinite lifetime and thus no amortization and (c) our start-up and
initial public offering costs. Other companies may use a similarly
titled financial measure that is calculated differently from the way we
calculate Adjusted EPS.
We define Net Working Capital as the total of inventories and current
trade receivables, less trade payables. Net Working Capital is as well a
non-GAAP financial measure, and other companies may use a similarly
titled financial measure that is calculated differently from the way we
calculate Net Working Capital.
The following tables present a reconciliation of each of Adjusted EBITDA
and Adjusted EPS to the most directly comparable GAAP measure:
|
|
|
|
Reconciliation of profit or (loss)
|
|
|
First Quarter
|
|
|
2019
|
|
|
2018
|
|
|
|
(In thousands)
|
Net income
|
|
|
$
|
18,954
|
|
|
|
$
|
26,754
|
|
Add back income tax expense
|
|
|
9,439
|
|
|
|
10,346
|
|
Add back equity in earnings of affiliated companies, net of tax
|
|
|
(137
|
)
|
|
|
(149
|
)
|
Income from operations before income taxes and equity in earnings
of affiliated companies
|
|
|
28,256
|
|
|
|
36,951
|
|
Add back interest and other financial expense, net
|
|
|
6,443
|
|
|
|
8,382
|
|
Income from operations (EBIT)
|
|
|
34,699
|
|
|
|
45,333
|
|
Add back depreciation, amortization and impairment of intangible
assets and property, plant and equipment
|
|
|
24,095
|
|
|
|
24,790
|
|
EBITDA
|
|
|
58,794
|
|
|
|
70,123
|
|
Equity in earnings of affiliated companies, net of tax
|
|
|
137
|
|
|
|
149
|
|
Restructuring expenses (1)
|
|
|
89
|
|
|
|
1,266
|
|
Consulting fees related to Company strategy (2)
|
|
|
1,243
|
|
|
|
884
|
|
Long term incentive plan
|
|
|
3,553
|
|
|
|
3,100
|
|
Other adjustments (3)
|
|
|
751
|
|
|
|
470
|
|
Adjusted EBITDA
|
|
|
$
|
64,567
|
|
|
|
$
|
75,992
|
|
|
|
|
(1)
|
|
Restructuring expenses for the period ended March 31, 2019 and 2018,
respectively, are related to our strategic realignment of our
worldwide Rubber footprint.
|
|
|
|
(2)
|
|
Consulting fees related to the Orion strategy include external
consulting for establishing and executing Company strategies
relating to Rubber footprint realignment, conversion to US dollar
and US GAAP, as well as costs relating to our assessment of
feasibility for inclusion in certain US indices.
|
|
|
|
(3)
|
|
Other adjustments (from items with less bearing on the underlying
performance of the Company's core business) in the period ended
March 31, 2019 and 2018, respectively, primarily relate to costs to
meet the EPA requirements.
|
|
|
|
|
Adjusted EPS
|
|
|
First Quarter
|
|
|
|
2019
|
|
|
2018
|
|
|
|
(In thousands)
|
Net Income
|
|
|
$
|
18,954
|
|
|
|
$
|
24,228
|
|
Catch up net income impact due to USGAAP conversion
|
|
|
—
|
|
|
|
2,526
|
|
add back NRIs and Ambes Impairment
|
|
|
1,994
|
|
|
|
1,354
|
|
add back restructuring income/expenses, net
|
|
|
89
|
|
|
|
1,266
|
|
add back LTIP
|
|
|
3,553
|
|
|
|
3,100
|
|
add back amortization
|
|
|
2,448
|
|
|
|
4,002
|
|
add back foreign exchange rate impacts
|
|
|
(1,439
|
)
|
|
|
399
|
|
Amortization of transaction costs
|
|
|
341
|
|
|
|
203
|
|
Catch up transaction cost impact due to USGAAP conversion
|
|
|
—
|
|
|
|
292
|
|
Tax effect on add back items at 30.0% estimated tax rate
|
|
|
(2,096
|
)
|
|
|
(3,185
|
)
|
Adjusted net income
|
|
|
$
|
23,844
|
|
|
|
$
|
34,185
|
|
|
|
|
|
|
|
|
Total add back items
|
|
|
$
|
4,890
|
|
|
|
$
|
7,431
|
|
Impact add back items (USD per share)
|
|
|
$
|
0.08
|
|
|
|
$
|
0.13
|
|
+ Earnings per share (USD per share), basic
|
|
|
$
|
0.32
|
|
|
|
$
|
0.45
|
|
Adjusted EPS (USD per share)
|
|
|
$
|
0.40
|
|
|
|
$
|
0.58
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward-looking Adjusted EBITDA included in this release is not
reconcilable to the most directly comparable GAAP measure without
unreasonable efforts, because we are not able to predict with reasonable
certainty the ultimate amount or nature of adjustment items in the
fiscal year. These items are uncertain, depend on many factors and could
have a material impact on our GAAP reported results for the guidance
period.
|
|
|
|
Condensed consolidated statements of operations of Orion
Engineered Carbons S.A.
for the three months ended March 31, 2019 and 2018
|
|
|
|
|
|
|
|
Three months ended March 31,
|
|
|
|
2019
|
|
|
2018
|
|
|
|
(In thousands)
|
Net sales
|
|
|
$
|
384,714
|
|
|
|
$
|
406,699
|
Cost of sales
|
|
|
286,745
|
|
|
|
294,296
|
Gross profit
|
|
|
97,969
|
|
|
|
112,403
|
Selling, general and administrative expenses
|
|
|
55,577
|
|
|
|
58,911
|
Research and development costs
|
|
|
5,129
|
|
|
|
5,061
|
Other (income)/expenses, net
|
|
|
2,475
|
|
|
|
1,832
|
Restructuring expenses
|
|
|
89
|
|
|
|
1,266
|
Income from operations
|
|
|
34,699
|
|
|
|
45,333
|
Interest and other financial expense, net
|
|
|
6,443
|
|
|
|
8,382
|
Income from operations before income taxes and equity in earnings
of affiliated companies
|
|
|
28,256
|
|
|
|
36,951
|
Income tax expense
|
|
|
9,439
|
|
|
|
10,346
|
Equity in earnings of affiliated companies, net of tax
|
|
|
137
|
|
|
|
149
|
Net income
|
|
|
$
|
18,954
|
|
|
|
$
|
26,754
|
|
|
|
|
|
|
|
Weighted-average shares outstanding (in thousands of shares):
|
|
Basic
|
|
|
59,518
|
|
|
|
59,320
|
Diluted
|
|
|
61,113
|
|
|
|
60,926
|
Earnings per share (USD per share):
|
|
Basic
|
|
|
$
|
0.32
|
|
|
|
$
|
0.45
|
Diluted
|
|
|
$
|
0.31
|
|
|
|
$
|
0.44
|
|
|
|
|
|
|
|
Condensed consolidated statements of financial position of
Orion Engineered Carbons S.A.
as at March 31, 2019 and December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
|
December 31, 2018
|
|
|
|
(In thousands, except share data)
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
60,921
|
|
|
|
$
|
57,016
|
|
Accounts receivable, net of reserve for doubtful accounts
|
|
|
|
|
|
|
of $5,175 and $5,081
|
|
|
272,793
|
|
|
|
262,821
|
|
Other current financial assets
|
|
|
13,238
|
|
|
|
12,573
|
|
Inventories
|
|
|
173,542
|
|
|
|
183,629
|
|
Income tax receivables
|
|
|
22,228
|
|
|
|
24,342
|
|
Prepaid expenses and other current assets
|
|
|
35,850
|
|
|
|
34,938
|
|
Total current assets
|
|
|
578,572
|
|
|
|
575,319
|
|
Property, plant and equipment - net
|
|
|
452,451
|
|
|
|
483,534
|
|
Operating lease right-of-use assets
|
|
|
30,452
|
|
|
|
—
|
|
Goodwill
|
|
|
54,503
|
|
|
|
55,546
|
|
Intangible assets - net
|
|
|
88,976
|
|
|
|
95,245
|
|
Investment in equity method affiliates
|
|
|
5,368
|
|
|
|
5,332
|
|
Deferred income tax assets
|
|
|
57,244
|
|
|
|
52,395
|
|
Other financial assets
|
|
|
2,918
|
|
|
|
2,723
|
|
Other assets
|
|
|
2,883
|
|
|
|
2,928
|
|
Total non-current assets
|
|
|
694,795
|
|
|
|
697,703
|
|
Total assets
|
|
|
$
|
1,273,367
|
|
|
|
$
|
1,273,022
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
163,510
|
|
|
|
$
|
163,585
|
|
Current portion of long term debt and other financial liabilities
|
|
|
54,565
|
|
|
|
41,020
|
|
Current portion of employee benefit plan obligation
|
|
|
839
|
|
|
|
855
|
|
Accrued liabilities
|
|
|
34,911
|
|
|
|
56,297
|
|
Income taxes payable
|
|
|
27,940
|
|
|
|
28,086
|
|
Other current liabilities
|
|
|
37,731
|
|
|
|
30,493
|
|
Total current liabilities
|
|
|
319,496
|
|
|
|
320,336
|
|
Long-term debt, net
|
|
|
635,264
|
|
|
|
643,748
|
|
Employee benefit plan obligation
|
|
|
59,705
|
|
|
|
60,377
|
|
Deferred income tax liabilities
|
|
|
46,740
|
|
|
|
45,504
|
|
Other liabilities
|
|
|
43,372
|
|
|
|
44,161
|
|
Total non-current liabilities
|
|
|
785,081
|
|
|
|
793,790
|
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
|
|
Authorized: 89,452,626 and 89,452,626 shares with no par value
|
|
|
|
|
|
|
Issued – 60,035,579 and 60,035,579 shares with no par value
|
|
|
|
|
|
|
Outstanding – 59,518,498 and 59,518,498 shares
|
|
|
84,254
|
|
|
|
84,254
|
|
Less cost of 517,081 and 517,081 shares of common treasury stock
|
|
|
(8,683
|
)
|
|
|
(8,683
|
)
|
Additional paid-in capital
|
|
|
67,097
|
|
|
|
63,544
|
|
Retained earnings
|
|
|
46,459
|
|
|
|
39,409
|
|
Accumulated other comprehensive income/(loss)
|
|
|
(20,337
|
)
|
|
|
(19,628
|
)
|
Total stockholders' equity
|
|
|
168,790
|
|
|
|
158,896
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
1,273,367
|
|
|
|
$
|
1,273,022
|
|
|
|
|
|
Consolidated statements of cash flows of Orion Engineered
Carbons S.A.
for the three months ended March 31, 2019 and 2018
|
|
|
|
|
|
|
|
Three months ended March 31,
|
|
|
|
2019
|
|
|
2018
|
|
|
|
(In thousands)
|
Cash flows from operating activities:
|
|
|
|
|
|
|
Net income
|
|
|
$
|
18,954
|
|
|
|
$
|
26,754
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
Depreciation of property, plant and equipment and amortization of
intangible assets
|
|
|
24,095
|
|
|
|
24,790
|
|
Amortization of debt issuance costs
|
|
|
535
|
|
|
|
655
|
|
Share-based incentive compensation
|
|
|
3,553
|
|
|
|
3,100
|
|
Deferred tax (benefit)/provision
|
|
|
(2,913
|
)
|
|
|
3
|
|
Foreign currency transactions
|
|
|
935
|
|
|
|
(2,862
|
)
|
Other operating non-cash expenses
|
|
|
1,028
|
|
|
|
432
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
(Increase)/decrease in trade receivables
|
|
|
(12,623
|
)
|
|
|
(47,848
|
)
|
(Increase)/decrease in inventories
|
|
|
7,946
|
|
|
|
(11
|
)
|
Increase/(decrease) in trade payables
|
|
|
3,868
|
|
|
|
11,958
|
|
Increase/(decrease) in provisions
|
|
|
(20,821
|
)
|
|
|
(13,328
|
)
|
Increase/(decrease) in tax liabilities
|
|
|
1,748
|
|
|
|
6,762
|
|
Increase/(decrease) in other assets and liabilities that cannot be
allocated to investing or financing activities
|
|
|
(134
|
)
|
|
|
10,983
|
|
Net cash provided by operating activities
|
|
|
26,171
|
|
|
|
21,388
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
Cash paid for the acquisition of intangible assets and property,
plant and equipment
|
|
|
(22,487
|
)
|
|
|
(25,930
|
)
|
Net cash used in investing activities
|
|
|
(22,487
|
)
|
|
|
(25,930
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
|
Repayments of long-term debt
|
|
|
(2,018
|
)
|
|
|
(2,134
|
)
|
Cash inflows related to current financial liabilities
|
|
|
37,082
|
|
|
|
5,073
|
|
Cash outflows related to current financial liabilities
|
|
|
(22,823
|
)
|
|
|
—
|
|
Dividends paid to shareholders
|
|
|
(11,904
|
)
|
|
|
(11,864
|
)
|
Net cash provided by (used in) financing activities
|
|
|
337
|
|
|
|
(8,925
|
)
|
Increase (decrease) in cash, cash equivalents and restricted cash
|
|
|
4,021
|
|
|
|
(13,467
|
)
|
Cash, cash equivalents and restricted cash at the beginning of the
period
|
|
|
61,604
|
|
|
|
75,213
|
|
Effect of exchange rate changes on cash
|
|
|
(200
|
)
|
|
|
976
|
|
Cash, cash equivalents and restricted cash at the end of the
period
|
|
|
65,425
|
|
|
|
62,722
|
|
Less restricted cash at the end of the period
|
|
|
4,504
|
|
|
|
3,008
|
|
Cash and cash equivalents at the end of the period
|
|
|
$
|
60,921
|
|
|
|
$
|
59,714
|
|
Cash paid for interest, net
|
|
|
6,024
|
|
|
|
5,908
|
|
Cash paid for income taxes
|
|
|
8,764
|
|
|
|
3,581
|
|
Supplemental disclosure of Non-cash activity
|
|
|
|
|
|
|
Liabilities under built-to-suit lease
|
|
|
—
|
|
|
|
7,165
|
|
Liabilities for leasing - current
|
|
|
5,144
|
|
|
|
—
|
|
Liabilities for leasing - non-current
|
|
|
25,587
|
|
|
|
21,492
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20190502005944/en/
Copyright Business Wire 2019