Date of Report (Date of earliest event reported) |
November 2, 2004 |
(Exact name of registrant as specified in its charter) |
Maryland |
1-5415 |
36-0879160 |
(State or other jurisdiction
of incorporation) |
(Commission
File Number) |
IRS Employer
Identification No. |
3400 N. Wolf Road, Franklin Park, Illinois |
60131 |
(Address of principal executive offices) |
(Zip Code) |
Registrant's telephone number, including area code |
(847) 455-7111 |
(Former name or former address if changed since last report.) |
|
A. M. Castle & Co. |
/s/Lawrence A. Boik |
Lawrence A. Boik |
Vice President. Controller/Treasurer |
|
----------AT THE COMPANY----------- |
-------------------AT FINANCIAL RELATIONS BOARD--------------- | |
Edward Culliton |
Analyst Contacts: |
General Information: |
Vice President |
John McNamara |
George Zagoudis (312) 640-6663 |
(847) 349-2508 |
(212) 445-8435 |
Email:gzagoudis@financialrelationsboard.com |
Email: eculliton@amcastle.com |
Email: jmcnamara@financialrelationsboard.com |
|
A. M. Castle & Co. Add One |
|
A. M. Castle & Co. Add Two |
m o r e . | ||
|
A.M. Castle & Co. Add Three |
COMPARATIVE STATEMENTS OF OPERATIONS |
For the Three
Months Ended |
For the Nine
Months Ended |
|||||||||||
(Amounts in thousands, except per share data
Unaudited)) |
|||||||||||||
Sept 30, |
Sept 30, |
||||||||||||
2004 |
2003 |
2004 |
2003 |
||||||||||
Net sales |
$ |
199,341 |
$ |
134,917 |
$ |
563,195 |
$ |
410,510 |
|||||
Cost of material sold |
(142,033 |
) |
(95,948 |
) |
(398,378 |
) |
(287,931 |
) | |||||
Special charges |
- |
- |
- |
(1,524 |
) | ||||||||
Gross material margin |
57,308 |
38,969 |
164,817 |
121,055 |
|||||||||
Plant and delivery expense |
(23,665 |
) |
(21,300 |
) |
(70,667 |
) |
(65,913 |
) | |||||
Sales, general, and administrative expense |
(20,345 |
) |
(16,723 |
) |
(59,117 |
) |
(52,402 |
) | |||||
Depreciation and amortization expense |
(2,245 |
) |
(2,083 |
) |
(6,736 |
) |
(6,700 |
) | |||||
Impairment and other operating expenses |
- |
- |
- |
(5,924 |
) | ||||||||
Total other operating expenses |
(46,255 |
) |
(40,106 |
) |
(136,520 |
) |
(130,939 |
) | |||||
Operating income (loss) |
11,053 |
(1,137 |
) |
28,297 |
(9,884 |
) | |||||||
Equity in earnings (loss) of joint ventures |
1,458 |
2 |
3,197 |
(79 |
) | ||||||||
Impairment to joint venture investment and advances |
- |
- |
- |
(2,830 |
) | ||||||||
Interest expense, net |
(2,175 |
) |
(2,452 |
) |
(6,706 |
) |
(7,347 |
) | |||||
Discount on sale of accounts receivable |
(167 |
) |
(295 |
) |
(684 |
) |
(874 |
) | |||||
Income (loss) before income tax |
10,169 |
(3,882 |
) |
24,104 |
(21,014 |
) | |||||||
Income tax (provision) benefit |
|||||||||||||
Federal |
(3,250 |
) |
1,284 |
(7,720 |
) |
6,808 |
|||||||
State |
(832 |
) |
261 |
(1,994 |
) |
1,431 |
|||||||
(4,082 |
) |
1,545 |
(9,714 |
) |
8,239 |
||||||||
Net income (loss) |
6,087 |
(2,337 |
) |
14,390 |
(12,775 |
) | |||||||
Preferred Dividends |
(240 |
) |
(242 |
) |
(720 |
) |
(719 |
) | |||||
Net income (loss) applicable to common stock |
$ |
5,847 |
$ |
(2,579 |
) |
$ |
13,670 |
$ |
(13,494 |
) | |||
Basic earnings (loss) per share |
$ |
0.37 |
$ |
(0.16 |
) |
$ |
0.87 |
$ |
(0.86 |
) | |||
Diluted earnings (loss) per share |
$ |
0.36 |
(0.16 |
) |
$ |
0.87 |
(0.86 |
) | |||||
EBITDA * |
$ |
14,756 |
$ |
948 |
$ |
38,230 |
$ |
(6,093 |
) | ||||
*Earnings before interest, discount on sale of accounts receivable, taxes, depreciation and amortization |
|||||||||||||
Reconciliation of EBITDA to net income: |
For the Three |
For the Nine |
|||||||||||
Months Ended |
Months Ended |
||||||||||||
Sept 30, |
Sept 30, |
||||||||||||
2004 |
2003 |
2004 |
2003 |
||||||||||
Net income (loss) from operations |
$ |
6,087 |
$ |
(2,337 |
) |
$ |
14,390 |
$ |
(12,775 |
) | |||
Depreciation and amortization |
2,245 |
2,083 |
6,736 |
6,700 |
|||||||||
Interest, net |
2,175 |
2,452 |
6,706 |
7,347 |
|||||||||
Discount on accounts receivable sold |
167 |
295 |
684 |
874 |
|||||||||
Provision (benefit) from income taxes |
4,082 |
(1,545 |
) |
9,714 |
(8,239 |
) | |||||||
EBITDA as reported |
14,756 |
948 |
38,230 |
(6,093 |
) | ||||||||
Add back impairment and special charges |
- |
- |
- |
10,278 |
|||||||||
EBITDA exlcuding impairment and special charges |
$ |
14,756 |
$ |
948 |
$ |
38,230 |
$ |
4,185 |
| ||
|
A.M. Castle & Co.Add Four |
COMPARATIVE BALANCE SHEETS |
||||||||||
(Amounts in thousands) |
||||||||||
Unaudited |
Sep. 30 |
Dec. 31, |
Sep. 30 |
|||||||
2004 |
2003 |
2003 |
||||||||
ASSETS |
||||||||||
Current assets |
||||||||||
Cash and equivalents |
$ |
5,435 |
$ |
2,455 |
$ |
831 |
||||
Accounts receivable, net |
99,073 |
54,232 |
51,666 |
|||||||
Inventories (principally on last-in first-out basis) |
121,297 |
117,270 |
119,730 |
|||||||
Income tax receivable |
310 |
660 |
- |
|||||||
Assets held for sale |
995 |
1,067 |
- |
|||||||
Other current assets |
7,926 |
7,184 |
5,546 |
|||||||
Total current assets |
235,036 |
182,868 |
177,773 |
|||||||
Investment in joint ventures |
7,024 |
5,492 |
5,317 |
|||||||
Goodwill |
31,959 |
31,643 |
31,619 |
|||||||
Pension assets |
42,216 |
42,075 |
41,823 |
|||||||
Advances to joint ventures and other assets |
7,517 |
8,688 |
8,875 |
|||||||
Property, plant and equipment, at cost |
||||||||||
Land |
4,767 |
4,767 |
5,020 |
|||||||
Building |
47,255 |
45,346 |
48,885 |
|||||||
Machinery and equipment |
121,093 |
118,447 |
118,741 |
|||||||
173,115 |
168,560 |
172,646 |
||||||||
Less - accumulated depreciation |
(107,528 |
) |
(100,386 |
) |
(101,763 |
) | ||||
65,587 |
68,174 |
70,883 |
||||||||
Total assets |
$ |
389,339 |
$ |
338,940 |
$ |
336,290 |
||||
LIABILITIES AND STOCKHOLDER'S EQUITY |
||||||||||
Current liabilities |
||||||||||
Accounts payable |
$ |
102,893 |
$ |
67,601 |
$ |
60,422 |
||||
Accrued liabilities and deferred gains |
23,990 |
19,145 |
19,259 |
|||||||
Current and deferred income taxes |
2,954 |
4,852 |
4,183 |
|||||||
Current portion of long-term debt |
11,676 |
8,248 |
7,980 |
|||||||
Total current liabilities |
141,513 |
99,846 |
91,844 |
|||||||
Long-term debt, less current portion |
89,450 |
00,034 |
98,786 |
|||||||
Deferred income taxes |
19,942 |
13,963 |
16,018 |
|||||||
Deferred gain on sale of assets |
6,673 |
7,304 |
6,997 |
|||||||
Minority interest |
1,268 |
1,456 |
1,441 |
|||||||
Post retirement benefits obligations |
2,834 |
2,683 |
2,352 |
|||||||
Stockholders' equity |
||||||||||
Preferred stock |
11,239 |
11,239 |
11,239 |
|||||||
Common stock |
159 |
159 |
159 |
|||||||
Additional paid in capital |
35,025 |
35,009 |
35,017 |
|||||||
Earnings reinvested in the business |
80,147 |
66,480 |
72,002 |
|||||||
Accumulated other comprehensive income |
1,350 |
1,042 |
727 |
|||||||
Other - deferred compensation |
(16 |
) |
(30 |
) |
(62 |
) | ||||
Treasury stock, at cost |
(245 |
) |
(245 |
) |
(230 |
) | ||||
Total stockholders' equity |
127,659 |
113,654 |
118,852 |
|||||||
Total liabilities and stockholders' equity |
$ |
389,339 |
$ |
338,940 |
$ |
336,290 |
| ||
|
A.M. Castle & Co.Add Five |
CONDENSED STATEMENT OF CASH FLOWS |
|||||||
(Dollars in thousands) |
For the Nine Months |
||||||
(Unaudited) |
Sept. 30, |
||||||
2004 |
2003 |
||||||
Cash flows from operating activities: |
|||||||
Net income/(loss) |
$ |
14,390 |
$ |
(12,775 |
) | ||
Depreciation |
6,736 |
6,700 |
|||||
Amortization of deferred gain |
(631 |
) |
(150 |
) | |||
Equity in (earnings) loss from joint ventures |
(3,197 |
) |
79 |
||||
Deferred taxes and income tax receivable |
6,315 |
4,732 |
|||||
Non-cash pension income (loss) and post-retirement benefits |
315 |
(1,053 |
) | ||||
Other |
1,267 |
(3,257 |
) | ||||
Cash from operating activities before working capital changes |
25,195 |
(5,724 |
) | ||||
Asset impairment and special charges |
- |
10,278 |
|||||
Net change in accounts receivable sold |
(8,000 |
) |
(5,866 |
) | |||
Other increase in working capital |
(1,076 |
) |
(61 |
) | |||
Net cash from operating activities |
16,119 |
(1,373 |
) | ||||
Cash flows from investing activities: |
|||||||
Investments and acquisitions |
(1,744 |
) |
- |
||||
Advances to joint ventures |
- |
(199 |
) | ||||
Capital expenditures |
(3,419 |
) |
(2,183 |
) | |||
Proceeds from sale of assets |
- |
10,538 |
|||||
Net cash from investing activities |
(5,163 |
) |
8,156 |
||||
Cash flows from financing activities |
|||||||
Payments on long-term debt |
(7,337 |
) |
(6,453 |
) | |||
Effect of exchange rate changes on cash |
166 |
302 |
|||||
Preferred dividends paid |
(720 |
) |
(719 |
) | |||
Other |
(85 |
) |
- |
||||
Net cash from financing activities |
(7,976 |
) |
(6,870 |
) | |||
Net increase (decrease) in cash |
2,980 |
(87 |
) | ||||
Cash - beginning of year |
2,455 |
918 |
|||||
Cash - end of period |
$ |
5,435 |
$ |
831 |
|