Ferro Reports Adjusted EPS of $0.09 for Fourth Quarter 2013 and $0.47 for Full-Year 2013

Ferro Corporation (NYSE: FOE, the “Company”) today reported results for the fourth quarter and full year ended December 31, 2013. The fourth-quarter income from continuing operations attributable to common shareholders was $0.69 per diluted share compared with a net loss of $0.74 per share in the fourth quarter of 2012. On an adjusted basis, earnings per diluted share were $0.09 in the fourth quarter of 2013, compared with a net loss of $0.07 per share in the fourth quarter of 2012. For the full year 2013, income from continuing operations attributable to common shareholders was $0.92 per diluted share compared with a net loss of $4.35 per share in the prior year. On an adjusted basis, earnings per diluted share for the full-year 2013 were $0.47 per share compared with net income of $0.07 per share in 2012. The Company attributed the increase in profitability to the successful execution of its value creation strategy. The results in both years include a number of charges, relating to, among other items, restructuring activities, asset impairments, divestitures, and a pension and other postretirement benefits mark-to-market adjustment of the related net liabilities. Please refer to the supplemental tables at the end of this release for additional information concerning adjusted financial results.

Peter Thomas, President and Chief Executive Officer, commented, “We have accomplished a great deal over the last year in adjusting our business portfolio, realigning our business operations and reducing our cost base. The Ferro team has been successful in making Ferro more competitive and more profitable, and we are better positioned for future growth. Full year 2013 cost savings are estimated to have exceeded $47 million with an estimated year-end run rate of $70 million. We expect to accomplish our goal of greater than $100 million of cost reductions by the end of 2015. Based on our growth expectations for 2014 and continued reductions in costs associated with our value creation strategy, we expect adjusted earnings per share for 2014 to be in the range of $0.65 to $0.70.”

2013 Fourth-Quarter Results

Ferro reported net sales of $374 million in the fourth quarter of 2013, compared with net sales of $400 million in the fourth quarter of 2012. Value-added sales, which exclude precious metal sales, decreased nearly 1% to $357 million from $360 million in the fourth quarter last year. Adjusting for the impact of business lines exited during the year (approximately $3 million and $9 million in the fourth quarter of 2013 and 2012, respectively), value-added sales increased by 1%. In the quarter, sales were also adversely impacted by continued product deselection of phthalates in the Polymer Additives Segment. This led to a reduction in sales of approximately $6 million. Adjusting for this impact, sales in the Company’s other underlying businesses increased by 3%.

In 2012, the Company changed its method of recognizing defined benefit pension and other postretirement benefit expense. We now recognize actuarial gains and losses in our operating results in the year in which the gains or losses occur, and these are generally measured annually as of December 31 and recorded in the fourth quarter. The pension adjustments impact cost of goods sold and selling, general and administrative (“SG&A”) costs. The fourth quarter 2013 pension adjustment resulted in a gain, reducing SG&A expenses by $70 million. For the fourth quarter of 2012, the adjustment resulted in a charge, increasing cost of goods sold by $4 million and SG&A expenses by $23 million.

Gross profit was $79 million for the 2013 fourth quarter, compared with $57 million for the fourth quarter of 2012. Excluding special charges, adjusted gross profit was $79 million (22.1% of value-added sales) compared with $63 million (17.5% of value-added sales) in the prior-year period. In addition to the pension adjustment described above, fourth quarter adjusted gross profit excluded special charges of $0.5 million and $2 million in 2013 and 2012, respectively.

For the fourth quarter of 2013, SG&A expenses were recorded as income of $9 million compared with expenses of $95 million in the prior-year quarter. Excluding special items in both periods, including the pension adjustments described above, SG&A expenses declined 5% to $61 million from $63 million. Included in both periods is the impact of incentive and stock-based compensation accruals, including a charge of approximately $7 million in the fourth quarter of 2013 and a credit of approximately $2 million in the same quarter last year. Excluding special charges and the impact of incentive compensation, SG&A expenses for the fourth quarter were reduced by approximately $12 million on a year-over-year basis. In addition to the pension adjustments, adjusted SG&A expenses for the fourth quarter of 2013 exclude special charges of $0.9 million compared with special charges of $8 million in the same period last year.

During the fourth quarter of both years, the Company incurred restructuring and impairment charges. The charges in both quarters are related to the Company’s ongoing efforts to restructure operations and exit underperforming assets. The charge in the fourth quarter of 2013 was $15 million compared with $22 million in the same period last year.

Net income attributable to common shareholders for the quarter ended December 31, 2013, was $61 million, or $0.69 per diluted share, compared with a net loss of $64 million, or $0.74 per diluted share, in the fourth quarter of 2012. Adjusted net income from continuing operations attributable to common shareholders was $8 million, or $0.09 per diluted share, compared with a net loss of $6 million, or $0.07 per diluted share, in the prior-year quarter.

Adjusted earnings before interest, taxes, depreciation and amortization (“EBITDA”) were approximately $31 million in the fourth quarter of 2013, compared with $12 million in the same period last year. Adjusted EBITDA margins, as a percentage of value-added sales, were 8.6% in the fourth quarter of 2013 and 3.2% in the same period last year.

2013 Full Year Results

Ferro reported net sales of $1.6 billion for the full year 2013, compared with net sales of $1.7 billion for 2012. Value-added sales, which exclude precious metal sales, decreased 2%, to $1.5 billion from $1.6 billion in the prior year. Adjusting for the impact of business lines that have been exited (approximately $27 million and $52 million in 2013 and 2012, respectively), value-added sales declined by less than 1%. For the full year, deselection of phthalate products in the Polymer Additives Segment adversely impacted sales by approximately $22 million. Excluding this impact and that of business lines that have been exited, discussed above, sales for the underlying businesses increased by nearly 1%.

Gross profit was $330 million for the full year 2013, compared with $290 million for 2012. Excluding special charges, adjusted gross profit was $334 million (21.7% of value-added sales) compared with $302 million (19.2% of value-added sales) in the prior year. During 2013, gross profit was increased by special charges of $4 million compared with special charges of $9 million last year. These items are in addition to the pension-related adjustments.

SG&A expenses were $176 million for the full-year 2013 compared with $298 million in the prior year. Excluding special charges in both periods, including the pension adjustment described above, SG&A expenses declined 8% to $239 million from $260 million. Included in both years is the impact of incentive and stock-based compensation accruals, including a charge of approximately $25 million in 2013 compared with a charge of approximately $3 million in 2012. Adjusting for the significant difference in compensation accruals and the special charges, SG&A expenses declined by $43 million or 17%. In addition to the pension adjustments described above, SG&A expense for 2013 included special charges of $8 million compared with special charges of $14 million 2014.

In 2013, the Company recorded $42 million of restructuring and impairment charges compared with $226 million in 2012. The charges are related to the Company’s ongoing efforts to restructure operations and exit underperforming assets.

Net income attributable to common shareholders for the year ended December 31, 2013, was $72 million, or $0.82 per diluted share compared with a net loss of $374 million, or $4.34 per diluted share, in 2012. Adjusted net income from continuing operations attributable to common shareholders was $41 million, or $0.47 per diluted share, compared with $6 million, or $0.07 per diluted share, in the prior year.

Adjusted EBITDA was approximately $138 million for 2013, compared with $90 million in 2012. Adjusted EBITDA margins, represented as a percentage of value-added sales, were 9.0% in 2013 and 5.7% in 2012.

Total debt at December 31, 2013 was $312 million, a reduction of $35 million from December 31, 2012. Cash balances declined by just over $1 million to $28 million, resulting in a reduction in net debt (debt less cash) of $34 million. In comparison, for 2012 net debt increased by $31 million.

Outlook

The Company expects adjusted earnings for 2014 to be in the range of $0.65 to $0.70 per diluted share driven primarily by additional cost savings and modest growth in value-added sales.

Excluding the impact of divested business lines, 2013 value-added sales were $1.5 billion ($1.05 billion in the Performance Materials Group and $463 million in the Performance Chemicals Group). For 2014, Ferro estimates global real gross domestic product (“GDP”), weighted for the Company’s sales participation in the geographies it serves, will be 2.6%. In line with this estimate, value-added sales for the Performance Materials Group are expected to increase by approximately 3.6%, or GDP plus 100 basis points. In the Performance Chemicals Group, 2014 sales will continue to be adversely impacted by deselection of certain phthalates in the Polymer Additives segment. Management estimates that 2014 revenue losses associated with this deselection will be approximately $30 million. Adjusting for this loss, 2014 Performance Chemicals sales are also expected to increase by approximately 3.6%.

The 2014 adjusted gross profit margin, expressed as a percent of value-added sales, is expected to be approximately equal to the level attained in the fourth quarter of 2013, at approximately 22%, and SG&A expenses, excluding pension adjustments and special items, are expected to be approximately 14% of value-added sales.

The Company expects to use approximately $25 million in cash in 2014. Uses of cash include continued funding of restructuring efforts and a higher level of capital spending versus the 2013 level. The Company expects capital spending to be approximately $65 million, with the largest commitment of capital associated with the previously announced investment in manufacturing capacity in Belgium for dibenzoates, a phthalate replacement. Excluding cash restructuring payments and the impact of higher than normal bonus payments earned in 2013 but paid in 2014, cash flow is expected to be break even.

The Company also reaffirms its prior 2015 adjusted earnings per share target in excess of $1.00 per diluted share.

Conference Call

The Company will host a conference call to discuss its fourth-quarter financial results and current outlook for 2014 on Tuesday, February 25, 2014, at 10:00 a.m. Eastern Time. To listen to the call, dial 800-354-6885 if calling from the United States or Canada, or dial 303-223-2685 if calling from outside North America. Please call approximately 10 minutes before the conference call is scheduled to begin.

An audio replay of the call will be available through noon Eastern Time on March 4th. To access the replay, dial 800-633-8284 if calling from the United States or Canada, or dial 402-977-9140 if calling from outside North America. Use the program ID #21707283 to access the audio replay.

The conference call also will be broadcast live over the Internet and will be available for replay through March 31, 2014. The live broadcast and replay can be accessed through the Investor Information portion of the Company’s Web site at www.ferro.com. A podcast of the conference call will also be available on the site.

About Ferro Corporation

Ferro Corporation (http://www.ferro.com) is a leading global supplier of technology-based performance materials and chemicals for manufacturers. Ferro products are sold into the building and construction, automotive, appliances, electronics, household furnishings, and industrial products markets. Headquartered in Mayfield Heights, Ohio, the Company has approximately 4,360 employees globally and reported 2013 sales of $1.6 billion.

Cautionary Note on Forward-Looking Statements

Certain statements in this press release may constitute “forward-looking statements” within the meaning of Federal securities laws. These statements are subject to a variety of uncertainties, unknown risks, and other factors concerning the Company’s operations and business environment. Important factors that could cause actual results to differ materially from those suggested by these forward-looking statements and that could adversely affect the Company’s future financial performance include the following:

  • demand in the industries into which Ferro sells its products may be unpredictable, cyclical, or heavily influenced by consumer spending;
  • Ferro's ability to successfully implement its value creation strategy;
  • Ferro’s ability to successfully implement and/or administer its cost-saving initiatives, including its restructuring programs and indirect spend optimization initiative, and to produce the desired results, including projected savings;
  • restrictive covenants in the Company’s credit facilities could affect its strategic initiatives and liquidity;
  • the effectiveness of the Company’s efforts to improve operating margins through sales growth, price increases, productivity gains, and improved purchasing techniques;
  • the impact of interruption, damage to, failure, or compromise of the Company’s information systems;
  • the availability of reliable sources of energy and raw materials at a reasonable cost;
  • currency conversion rates and economic, social, regulatory, and political conditions around the world;
  • Ferro’s presence in certain geographic regions, including Latin America and Asia-Pacific, where it can be difficult to compete lawfully;
  • increasingly aggressive domestic and foreign governmental regulations on hazardous materials and regulations affecting health, safety and the environment;
  • Ferro’s ability to successfully introduce new products or enter into new growth markets;
  • Ferro’s ability to complete future acquisitions or dispositions, or successfully integrate future acquisitions;
  • sale of products into highly regulated industries;
  • limited or no redundancy for certain of the Company’s manufacturing facilities and possible interruption of operations at those facilities;
  • competitive factors, including intense price competition;
  • Ferro’s ability to protect its intellectual property or to successfully resolve claims of infringement brought against it;
  • the impact of operating hazards and investments made in order to meet stringent environmental, health and safety regulations;
  • management of Ferro’s general and administrative expenses;
  • Ferro’s multi-jurisdictional tax structure;
  • the impact of the Company’s performance on its ability to utilize significant deferred tax assets;
  • the effectiveness of strategies to increase Ferro’s return on capital;
  • stringent labor and employment laws and relationships with the Company’s employees;
  • the impact of requirements to fund employee benefit costs, especially post-retirement costs;
  • implementation of new business processes and information systems;
  • exposure to lawsuits in the normal course of business;
  • risks and uncertainties associated with intangible assets;
  • Ferro’s borrowing costs could be affected adversely by interest rate increases;
  • Ferro’s ability to access capital markets, borrowings, or financial transactions;
  • liens on the Company’s assets by its lenders affect its ability to dispose of property and businesses;
  • Ferro may not pay dividends on its common stock in the foreseeable future; and
  • other factors affecting the Company’s business that are beyond its control, including disasters, accidents and governmental actions.

The risks and uncertainties identified above are not the only risks the Company faces. Additional risks and uncertainties not presently known to the Company or that it currently believes to be immaterial also may adversely affect the Company. Should any known or unknown risks and uncertainties develop into actual events, these developments could have material adverse effects on our business, financial condition and results of operations.

This release contains time-sensitive information that reflects management’s best analysis only as of the date of this release. The Company does not undertake any obligation to publicly update or revise any forward-looking statements to reflect future events, information, or circumstances that arise after the date of this release. Additional information regarding these risks can be found in our Annual Report on Form 10-K for the period ended December 31, 2013.

Table 1
Ferro Corporation and Subsidiaries
Consolidated Statements of Operations
(Dollars in thousands, except share and per share amounts)

Three months ended
December 31, (Unaudited)

Twelve months ended
December 31,

2013 2012 2013 2012
Net sales $ 374,323 $ 399,777 $ 1,635,406 $ 1,744,613
Cost of sales 295,737 342,456 1,305,682 1,455,043
Gross profit 78,586 57,321 329,724 289,570

Selling, general and administrative expenses

(8,704 ) 95,080 176,282 297,755
Restructuring and impairment charges 14,995 21,990 41,733 225,724
Other expense (income):
Interest expense 6,299 6,895 27,333 26,461
Interest earned (100 ) (118 ) (271 ) (311 )
Foreign currency losses, net 167 1,394 4,183 2,186
Miscellaneous (income) expense, net (5,776 ) 58 (15,269 ) 3,095
Income (loss) before income taxes 71,705 (67,976 ) 95,733 (265,340 )
Income tax expense (benefit) 10,842 (4,265 ) 14,867 108,850
Income (loss) from continuing operations 60,863

(63,711

)

80,866

(374,190

)

Income (loss) from discontinued operations, net of income taxes

0 239

(8,421

)

1,156
Net income (loss) 60,863

(63,472

)

72,445

(373,034

)

Less: Net income attributable to noncontrolling interests

326 404 503 1,234

Net income (loss) attributable to Ferro Corporation

$

60,537 $ (63,876 ) $ 71,942 $ (374,268 )

Earnings (loss) per share attributable to Ferro Corporation common shareholders:

Basic (loss) earnings per share
From continuing operations $ 0.70 $ (0.74 ) $ 0.93 $ (4.35 )
From discontinued operations (0.10 ) 0.01
$ 0.70 $ (0.74 ) $ 0.83 $ (4.34 )
Diluted (loss) earnings per share
From continuing operations $ 0.69 $ (0.74 ) $ 0.92 $ (4.35 )
From discontinued operations (0.10 ) 0.01
$ 0.69 $ (0.74 ) $ 0.82 $ (4.34 )
Shares outstanding:
Weighted-average basic shares 86,541,322 86,331,679 86,483,603 86,288,481
Weighted-average diluted shares 87,695,505 86,331,679 87,497,387 86,288,481
End-of-period basic shares 86,653,440 86,368,096 86,653,440 86,367,096
Table 2
Ferro Corporation and Subsidiaries
Segment Net Sales and Gross Profit
(Dollars in thousands)

Three months ended
December 31, (Unaudited)

Twelve months ended
December 31,

2013 2012 2013 2012
Segment Net Sales
Pigments, Powders and Oxides $ 34,378 $ 59,627 $ 190,326 $ 279,025
Performance Colors and Glass 91,374 91,732 390,007 386,538
Performance Coatings 146,006 140,633 591,975 587,698
Polymer Additives 63,302 69,580 292,568 320,635
Specialty Plastics 39,263 38,205 170,530 170,717
Total Segment Net Sales $ 374,323 $ 399,777 $ 1,635,406 $ 1,744,613
Segment Gross Profit
Pigments, Powders and Oxides $ 8,343 $ 3,417 $ 34,225 $ 31,780
Performance Colors and Glass 25,622 24,627 112,825 101,847
Performance Coatings 32,458 26,281 132,695 111,609
Polymer Additives 6,523 3,080 27,139 29,951
Specialty Plastics 6,250 5,979 28,366 29,186
Other costs of sales

(610

)

(6,063

)

(5,526

)

(14,803

)

Total Gross Profit 78,586 57,321 329,724 289,570

Selling, general and administrative expenses

(8,704

)

95,080 176,282 297,755
Restructuring and impairment charges 14,995 21,990 41,733 225,724
Other expense, net 590 8,227 15,976 31,431
Income (Loss) before income taxes $ 71,705 $ (67,976 ) $ 95,733 $ (265,340 )
Table 3
Ferro Corporation and Subsidiaries
Consolidated Balance Sheets
(Dollars in thousands) December 31,
2013 2012
Assets
Current assets:
Cash and cash equivalents $ 28,328 $ 29,576
Accounts receivable, net 287,925 306,463
Inventories 190,216 200,824
Deferred income taxes 6,584 7,995
Other receivables 25,775 31,554
Other current assets 16,561 10,802
Current assets of discontinued operations 6,289
Total current assets 555,389 593,503
Property, plant and equipment, net 297,104 309,374
Goodwill 63,473 62,975
Amortizable intangible assets, net 13,027 14,410
Deferred income taxes 19,451 21,554
Other non-current assets 59,748 61,941
Other assets of discontinued operations 15,346
Total assets $ 1,008,192 $ 1,079,103
Liabilities and Equity
Current liabilities:
Loans payable and current portion of long-term debt $ 44,230 $ 85,152
Accounts payable 153,877 182,024
Accrued payrolls 44,509 31,643
Accrued expenses and other current liabilities 71,115 76,384
Current liabilities of discontinued operations 1,300
Total current liabilities 313,731 376,503
Long-term debt, less current portion 267,469 261,624
Postretirement and pension liabilities 120,527 216,167
Other non-current liabilities 32,622 18,135
Total liabilities 734,349 872,429
Shareholders' equity 261,518 193,527
Noncontrolling interests 12,325 13,147
Total liabilities and equity $ 1,008,192 $ 1,079,103
Table 4
Ferro Corporation and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Dollars in thousands)

Three months ended
December 31, (Unaudited)

Twelve months ended
December 31,

2013 2012 2013 2012
Cash flows from operating activities
Net income (loss) $ 60,863 $ (63,472 ) $ 72,445 $ (373,034 )
(Gain) loss on sale of assets and businesses (4,918 ) (513 ) (15,604 ) 505
Depreciation and amortization 12,028 15,650 50,028 57,384
Restructuring and impairment charges 16,226 (89,488 ) 20,581 221,596
Accounts receivable 39,303 17,748 16,224 (5,258 )
Inventories 5,938 6,650 18,056 22,287
Accounts payable (22,099 ) (14,105 ) (27,963 ) (18,359 )
Other changes in current assets and
liabilities, net
598 9,787 (7,765 ) 17,601
Other adjustments, net (92,478 ) 121,865 (107,538 ) 100,936
Net cash provided by operating
activities
15,461 4,122 18,464 23,658
Cash flows from investing activities
Capital expenditures for property, plant
and equipment and other long-lived assets
(13,033 ) (12,440 ) (34,220 ) (58,685 )
Proceeds from sale of assets and businesses 17,227 657 50,173 3,043
Other investing activities 96 238 1,215 334
Net cash provided by (used for) investing activities 4,290 (11,545 ) 17,168 (55,308 )
Cash flow from financing activities
Net (repayments) borrowings under loans
payable
(15,107 ) 17,847 (5,884 ) 39,934
Proceeds from revolving credit facility 80,951 72,425 449,268 395,576
Payments on revolving credit facility (91,255 ) (80,761 ) (442,659 ) (400,687 )
Extinguishment of convertible Senior notes 0 0 (35,066 ) 0
Other financing activities (1,640 ) 874 (2,374 ) 1,634
Net cash (used for) provided by
financing activities
(27,051 ) 10,385 (36,715 ) 36,457
Effect of exchange rate changes on cash
and cash equivalents
(225 ) 1,797 (165 ) 1,778
(Decrease) increase in cash and cash
equivalents
(7,525 ) 4,759 (1,248 ) 6,585
Cash and cash equivalents at beginning of
period
35,853 24,817 29,576 22,991
Cash and cash equivalents at end of
period
$ 28,328 $ 29,576 $ 28,328 $ 29,576
Cash paid during the period for:
Interest $ 1,291 $ 1,125 $ 26,775 $ 26,468
Income taxes 2,910 1,527 5,815 4,657
Table 5
Ferro Corporation and Subsidiaries
Supplemental Information
Reconciliation of Reported Loss to Adjusted Loss
for the Three Months Ended December 31 (Unaudited)
(Dollars in thousands, except per share amounts) Cost of sales

Selling, general
and administrative
expenses

Restructuring
and impairment
charges

Other expense,
net

Income tax
(benefit)
expense

Net (loss) income
attributable to
common
shareholders

Diluted (loss)
earnings per
share

Three months ended December 31, 2013
As reported $ 295,737 $ (8,704 ) $ 14,995 $ 590 $ 10,842 $ 60,537 $ 0.69
Special items:
Impairments (9,586 ) 3,451 6,135 0.07
Restructuring (5,409 ) 1,947 3,462 0.04
Pension1 19 70,096 (25,241 ) (44,874 ) (0.51 )
Other2 (550 ) (878 ) 4,939 (1,264 ) (2,247 ) (0.03 )
Taxes3 14,972 (14,972 ) (0.17 )
Total special items (531 ) 69,218 (14,995 ) 4,939 (6,135 ) (52,496 ) (0.60 )
As adjusted $ 295,206 $ 60,514 $ $ 5,529 $ 4,707 $ 8,041 $ 0.09
Three months ended December 31, 2012
As reported $ 342,456 $ 95,080 $ 21,990 $ 8,229 $ (4,265 ) $ (63,876 ) $ (0.74 )
Special items:
Impairments (16,403 ) 5,905 10,498 0.12
Restructuring (5,587 ) 2,011 3,576 0.04
Pension1 (3,758 ) (23,480 ) 9,806 17,432 0.20
Other2 (1,861 ) (8,222 ) 3,630 6,453 0.07
Taxes3 (20,073 ) 20,073 0.23
Discontinued operations 239
Total special items (5,619 ) (31,702 ) (21,990 ) 1,279 58,271 0.67
As adjusted $ 336,837 $ 63,378 $ $ 8,229 $ (2,986 ) $ (5,605 ) $ (0.07 )

1) Pension and other postretirement benefits mark-to-market adjustment of the related net liabilities.

2) Includes certain costs related to divested businesses and product lines, severance costs, ongoing costs at facilities that have been idled, gain/loss on divestitures, certain business development costs, and costs related to a flood that occurred in Germany.

3) Adjustment of reported earnings and of special items to a normalized 36% rate for 2013 and 2012.

It should be noted that adjusted earnings and earnings per share are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). The adjusted earnings and earnings per share presented here exclude certain special items including restructuring and impairment charges, mark-to-market pension and other postretirement benefit gains and losses, certain costs related to divested businesses and product lines, ongoing costs at facilities that have been idled, gain/loss on divestitures, certain business development costs, and costs related to a flood that occurred in Germany. We believe this data provides investors with additional information on the underlying operations of the business and enables period-to-period comparability of financial performance. In addition, these measures are used in the calculation of certain incentive compensation programs for selected employees.

Table 6
Ferro Corporation and Subsidiaries
Supplemental Information
Reconciliation of Reported (Loss) Income to Adjusted Income
for the Twelve Months Ended December 31 (Unaudited)
(Dollars in thousands, except per share amounts) Cost of sales

Selling, general
and administrative
expenses

Restructuring
and impairment
charges

Other expense,
net

Income tax
expense
(benefit)

Net (loss) income
attributable to
common
shareholders

Diluted
earnings (loss)
per share

Twelve months ended December 31, 2013
As reported $ 1,305,682 $ 176,282 $ 41,733 $ 15,976 $ 14,867 $ 71,942 $ 0.82
Special items:
Impairments (9,586 ) 3,451 6,135 0.07
Restructuring (32,147 ) 11,573 20,574 0.24
Pension1 19 70,096 (25,241 ) (44,874 ) (0.51 )
Other2 (4,015 ) (7,660 ) 13,795 (763 ) (1,357 ) (0.02 )
Taxes3 19,597 (19,597 ) (0.22 )
Solar Pastes 4 205
Discontinued operations 8,421 0.10
Noncontrolling interest (394 ) (0.01 )
Total special items (3,996 ) 62,436 (41,733 ) 13,795 8,617 (30,887 ) (0.35 )
As adjusted $ 1,301,686 $ 238,718 $ $ 29,771 $ 23,484 $ 41,055 $ 0.47
Twelve months ended December 31, 2012
As reported $ 1,455,043 $ 297,755 $ 225,724 $ 31,431 $ 108,850 $ (374,268 ) $ (4.34 )
Special items:
Impairments (215,184 ) 77,466 137,718 1.59
Restructuring (10,540 ) 3,794 6,746 0.08
Pension1 (3,758 ) (23,480 ) 9,806 17,432 0.20
Other2 (9,065 ) (14,191 ) (808 ) 8,663 15,401 0.18
Taxes3 (204,372 ) 204,372 2.37
Discontinued operations (1,156 ) (0.01 )
Total special items (12,823 ) (37,671 ) (225,724 ) (808 ) (104,643 ) 380,513 4.41
As adjusted $ 1,442,220 $ 260,084 $ $ 30,623 $ 4,207 $ 6,245 $ 0.07

1) Pension and other postretirement benefits mark-to-market adjustment of the related net liabilities.

2) Includes certain costs related to divested businesses and product lines, severance costs, ongoing costs at facilities that have been idled, gain/loss on divestitures, proxy contest related costs, certain business development costs and costs related to a flood that occurred in Germany.

3) Adjustment of reported earnings and of special items to a normalized 36% rate for 2013 and 2012.

4) Adjustment to exclude the operations of the solar pastes product line prior to the completion of the transaction on February 6, 2013 where certain solar pastes assets were sold and the Company exited the product line. We believe this adjustment, in combination with the adjustment to exclude the gain on the sale of solar pastes assets of $8,954 included within the adjustments to the other expense, net column, provides investors with additional information on the underlying operations of the business.

It should be noted that adjusted earnings and earnings per share are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). The adjusted earnings and earnings per share presented here exclude certain special items including, restructuring and impairment charges, mark-to-market pension and other postretirement benefit gains and losses, certain costs related to divested businesses and product lines, severance costs, ongoing costs at facilities that have been idled, gain/loss on divestitures, proxy contest related costs, certain business development costs, and costs related to a flood that occurred in Germany. We believe this data provides investors with additional information on the underlying operations of the business and enables period-to-period comparability of financial performance. In addition, these measures are used in the calculation of certain incentive compensation programs for selected employees.

Table 7
Ferro Corporation and Subsidiaries
Supplement Information
Reconciliation of Segment Net Sales Excluding Precious Metals to Net Sales and Schedule of Adjusted Gross Profit (Unaudited)
(Dollars in thousands)

Three months ended
December 31,

Twelve months ended
December 31,

2013 2012 2013 2012
Pigments, Powders and Oxides $ 27,039 $ 32,243 $ 137,185 $156,672
Performance Colors and Glass 81,604 79,210 346,426 336,141
Performance Coatings 146,006 140,633 591,975 587,698
Polymer Additives 63,302 69,580 292,568 320,635
Specialty Plastics 39,263 38,205 170,530 170,717
Total segment net sales excluding precious metals 357,214 359,871 1,538,684 1,571,863
Sales of precious metals 17,109 39,906 96,722 172,750
Total net sales $ 374,323 $ 399,777 $ 1,635,406 $1,744,613
Net sales excluding precious metals $ 357,214 $ 359,871 $ 1,538,684 $1,571,863
Adjusted cost of sales 295,206 336,837 1,301,686 1,442,220
Cost of sales from precious metals (17,109 ) (39,906 ) (96,722 )

(172,750

)

Adjusted cost of sales excluding precious metals 278,097 296,931 1,204,964 1,269,470
Adjusted gross profit $ 79,117 $ 62,940 $ 333,720 $302,393
Adjusted gross profit percentage 22.1 % 17.5 % 21.7 %

19.2

%

It should be noted that segment net sales excluding precious metals and adjusted gross profit are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). The sales are presented here to exclude the impact of volatile precious metal raw material costs. The precious metal raw material costs are generally passed through directly to customers with minimal margin. Adjusted gross profit excludes sales and cost of sales from precious metals as well as other special items, primarily comprised of ongoing costs at facilities that have been idled, the portion of mark-to-market pension and other postretirement benefit gains and losses that impact cost of sales, certain costs related to divested businesses and product lines, and costs related to a flood that occurred in Germany. We believe this data provides investors with additional useful information on the underlying operations of the business and enables period-to-period comparability of financial performance.

Table 8
Ferro Corporation and Subsidiaries
Supplemental Information
Segment Detail
(Dollars in thousands)

Three months ended
December 31,

Twelve months ended
December 31,

Performance Materials 2013 2012 2013 2012

Sales

Pigments, Powders & Oxides $ 34,378 $ 59,627 190,326 279,025
Performance Colors & Glass 91,374 91,732 390,007 386,538
Performance Coatings 146,006 140,633 591,975 587,698
Total Performance Materials Sales271,758291,9921,172,3081,253,261

Gross profit

Pigments, Powders & Oxides 8,343 3,417 34,225 31,780
Performance Colors & Glass 25,622 24,627 112,825 101,847
Performance Coatings 32,458 26,281 132,695 111,609
Total Performance Materials Gross Profit66,42354,325279,745245,236
Selling, general and administrative charges36,87218,124 150,572 155,517
Performance Materials Operating Profit$29,551$36,201$129,173$89,719
Performance Chemicals

Sales

Polymer Additives $ 63,302 $ 69,580 292,568 320,635
Specialty Plastics 39,263 38,205 170,530 170,717
Total Performance Chemicals Sales102,565107,785463,098491,352

Gross Profit

Polymer Additives 6,523 3,080 27,139 29,951
Specialty Plastics 6,250 5,979 28,366 29,186
Total Performance Chemicals Gross Profit12,7739,05955,50559,137
Selling, general and administrative charges5,1382,086 22,713 26,380
Performance Chemicals Operating Profit$7,635$6,973$32,792$32,757
Table 9
Ferro Corporation and Subsidiaries
Supplemental Information
Reconciliation of Operating Group Non-GAAP Measures to Consolidated GAAP Balances
(Dollars in thousands)

Three months ended
December 31,

Twelve months ended
December 31,

2013 2012 2013 2012
Total Sales $ 374,323 $ 399,777 $1,635,406 $1,744,613
Performance Materials 66,423 54,325 279,745 245,236
Performance Chemicals 12,773 9,059 55,505 59,137
Other cost of sales (610 ) (6,063 ) (5,526 ) (14,803 )
Total gross profit 78,586 57,321 329,724 289,570
Performance Materials 36,872 18,124 150,572 155,517
Performance Chemicals 5,138 2,086 22,713 26,380
Corporate 19,101 47,959 72,812 88,947
Pension and other postretirement benefits mark-to-market adjustment (69,815 ) 26,911 (69,815 ) 26,911
Total selling, general and administrative charges

(8,704

)

95,080 176,282 297,755
Total operating profit 87,290 (37,759 ) 153,442 (8,185 )
Restructuring and impairment charges 14,995 21,990 41,733 225,724
Interest expense 6,299 6,895 27,333 26,461
Interest earned

(100

)

(118

)

(271

)

(311

)

Foreign currency losses, net 167 1,394 4,183 2,186
Miscellaneous (income) expense, net

(5,777

)

58 (15,269 ) 3,095
Income (loss) from continuing operations before taxes $ 71,705 $ (67,976 ) $ 95,733 $ (265,340 )

It should be noted that operating group sales, gross profit, selling, general and administrative charges, and operating profit are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). The respective information has been aggregated in a manner consistent with the operating groups of the company. We believe this data provides investors with additional information on the underlying operations of the business and enables period-to-period comparability of financial performance.

Table 10
Ferro Corporation and Subsidiaries
Reconciliation of Net Income (Loss) to Adjusted EBITDA
(Dollars in thousands)

Three months ended
December 31,

Twelve months ended
December 31,

2013 2012 2013 2012
Net Income (Loss) Attributable to Ferro Corporation 60,537 (63,876 ) 71,942 $ (374,268 )
Loss (Income) from Discontinued Operations, net of Income Tax (239 ) 8,421 (1,156 )
Interest Expense 6,299 6,895 27,333 26,461
Income Tax Expense 10,842 (4,265 ) 14,867 108,850
Depreciation and Amortization 12,028 15,650 50,028 57,384
Less Interest Amortization Expense and Other (316 ) (1,805 ) (2,932 ) (3,954 )
Cost of Sales Adjustments 531 5,619 3,996 12,823
SG&A Adjustments (69,218 ) 31,702 (62,436 ) 37,671
Restructuring and Impairment 14,995 21,990 41,733 225,724
Other (Income) and Expense Adjustments 8,334 7,814 808
Noncontrolling Interest Adjustments (394 )
Gain on Sale of assets and business (13,273 ) (22,227 )
Solar Pastes Operations 323
Adjusted EBITDA $ 30,759 $ 11,671 $ 138,468 $ 90,343
Net sales excluding precious metals $ 357,214 $ 359,871 $ 1,538,684 $ 1,571,863
Adjusted EBITDA as a % of net sales excluding precious metals 8.6 % 3.2 % 9.0 % 5.7 %

It should be noted that adjusted EBITDA is a financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). Adjusted EBITDA is net income before the effects of discontinued operations, interest, income taxes, depreciation and amortization, special items impacting cost of sales, SG&A and other income and expense, restructuring and impairment charges, gain/loss on divestitures, and the impact of solar operations on Q1 2013. We believe this data provides investors with additional information on the underlying operations of the business and enables period-to-period comparability of financial performance. In addition, these measures are used in the calculation of certain incentive compensation programs for selected employees.

Contacts:

Ferro Corporation
Investor Contact:
John Bingle, 216-875-5411
Treasurer and Director of Investor Relations
john.bingle@ferro.com
or
Media Contact:
Mary Abood, 216-875-5401
Director, Corporate Communications
mary.abood@ferro.com

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.