e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of report (Date of earliest event reported): July 24, 2007
CORN PRODUCTS INTERNATIONAL, INC.
(Exact Name of Registrant as Specified in Its Charter)
|
|
|
|
|
Delaware
|
|
1-13397
|
|
22-3514823 |
|
|
|
|
|
(State or Other Jurisdiction
of Incorporation)
|
|
(Commission
File Number)
|
|
(IRS Employer
Identification No.) |
|
|
|
5 Westbrook Corporate Center, Westchester, Illinois
|
|
60154-5749 |
|
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code) |
(708) 551-2600
(Registrants Telephone Number, Including Area Code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy
the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):
|
|
|
o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b)) |
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c)) |
|
|
|
Item 2.02. |
|
Results of Operations and Financial Condition |
|
|
|
Item 7.01. |
|
Regulation FD Disclosure |
|
|
|
The following information is furnished pursuant to Item 2.02, Results of
Operations and Financial Condition and Item 7.01, Regulation FD
Disclosure. |
|
|
|
On July 24, 2007, the Registrant issued an earnings press release for
the quarter ended June 30, 2007. The Registrant will conduct a conference
call Tuesday morning, July 24, 2007 at 7:30 CT to discuss the press
release. A copy of the Registrants press release is attached hereto as
Exhibit 99 and hereby incorporated by reference. |
|
Exhibit 99 |
|
Earnings Press Release dated July 24, 2007. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
CORN PRODUCTS INTERNATIONAL, INC.
|
|
Date: July 24, 2007 |
By: |
/s/ Cheryl K. Beebe
|
|
|
|
Cheryl K. Beebe |
|
|
|
Vice President and Chief Financial Officer |
|
|
exv99
|
|
|
|
|
Exhibit 99 |
Corn Products International, Inc.
5 Westbrook Corporate Center
Westchester, IL 60154
NEWS RELEASE
|
|
|
|
|
FOR IMMEDIATE RELEASE
|
|
CONTACT: |
|
|
5: 30 a.m. ET 7/24/07
|
|
Investor:
|
|
Dave Prichard, (708) 551-2592 |
|
|
Media:
|
|
Mark Lindley, (708) 551-2602 |
|
|
|
Corn Products International Reports 65 Percent Increase in 2007 Second Quarter Diluted EPS to 66 Cents |
|
|
|
|
Raises 2007 Full-Year EPS Outlook to $2.35-$2.55 from $2.10-$2.30 |
|
|
|
|
Year-over-Year EPS Increase Expected to be 44 Percent to 56 Percent Versus a Record $1.63 in 2006 |
WESTCHESTER, Ill., July 24, 2007 Corn Products International, Inc. (NYSE: CPO), a
leading global provider of agriculturally derived ingredients for diversified markets, today
reported record quarterly diluted earnings per share of $0.66 for the second quarter ended June 30,
2007, a 65 percent increase compared with diluted earnings per share of $0.40 a year ago. Net
income of $51 million in the second quarter of 2007 improved 68 percent versus $30 million last
year.
Net sales of $857 million in the second quarter of 2007, a record quarterly level, improved 33
percent versus $645 million in the prior-year period. The higher net sales were primarily the
result of improved price/product mix, along with favorable volumes and foreign currency
translations. The acquisitions of SPI Polyols, Getec and DEMSA contributed approximately $29
million of net sales in the second quarter.
Gross profit of $156 million in the second quarter of 2007 increased 49 percent versus $105
million a year ago. Gross margins expanded to 18.1 percent compared with
16.2 percent last year. The improvement was driven by significantly higher North and South
American results, predominantly from higher pricing. Corn costs increased significantly, while
energy costs were nominally higher.
- more -
|
|
|
Corn Products International, Inc.
|
|
Page 2 |
Last years second quarter was negatively impacted by two factors the first step in the
boiler tie-in at the Argo plant and a weak performance for Brazil.
Operating income of $91 million in the second quarter of 2007 grew 59 percent versus $57
million last year. Operating margins improved to 10.6 percent from 8.9 percent in 2006.
Higher net financing costs in the second quarter of 2007 of approximately $13 million were due
in part to lower capitalized interest. The second-quarter effective tax rate of
32.8 percent compared favorably with 37.0 percent in 2006, reflecting a change in the earnings
mix.
Overall, the Companys diluted earnings per share increase of 26 cents in the second quarter
of 2007 was attributable to 24 cents per share from operating margins, 4 cents per share from the
change in the annual effective tax rate, 2 cents per share from volumes and 2 cents per share from foreign currency translation. Higher financing costs reduced earnings
per share by 4 cents, while increased shares outstanding and a higher minority interest each
negatively impacted earnings per share by 1 cent.
Regional Business Segment Performance
Regional results for the quarter ended June 30, 2007 were as follows:
North America
Net sales of $534 million increased 34 percent versus $398 million in 2006 primarily due to
improved price/product mix, as well as slightly favorable volumes and foreign currency translation.
Operating income of $68 million grew 85 percent from $37 million last year. All three country
businesses contributed to the strong performance.
South America
Net sales of $218 million increased 40 percent compared with $156 million a year ago primarily as a
result of improved price/product mix, along with favorable volumes and foreign currency
translation. Operating income of $26 million grew 56 percent from $17 million in the prior year
due to a significant improvement in Brazil.
Asia/Africa
Net sales of $105 million increased 15 percent versus $91 million last year primarily from improved
price/product mix, coupled with positive volumes and foreign currency translation. Operating
income of $12 million declined 22 percent versus $15 million last year as lower results in South
Korea and Thailand more than offset growth in Pakistan.
- more -
|
|
|
Corn Products International, Inc.
|
|
Page 3 |
2007 First Half Results
For the first six months of 2007, the Company reported net income of $101 million, or $1.32
per diluted share, compared with net income of $54 million, or $0.71 per diluted share, last year.
Both gross and operating margins of 18.6 percent and 11 percent, respectively, widened by
approximately 300 basis points compared with last years first half.
Net sales of $1.62 billion grew 29 percent versus $1.26 billion in the prior year. Improved
price/product mix drove the improvement.
The effective tax rate for the first half of 2007 was 33.4 percent versus 37.8 percent in
2006.
Balance Sheet and Cash Flow
The Company continued to maintain a strong balance sheet and excellent liquidity as of June
30, 2007. Total debt was $893 million, which included $300 million of new debt issued in April
2007, and cash and cash equivalents were $396 million. On July 15, 2007, the Company repaid $255
million of short-term debt.
Cash provided by operations for the first half of 2007 was $67 million. Net income and
depreciation contributed a combined $163 million. The increase in working capital of
$101 million included investments of $78 million in receivables and $26 million in inventories.
2007 Outlook
Given the strength of its second quarter performance, Corn Products International has raised
its diluted EPS expectations for full-year 2007 to $2.35 to $2.55, or a 44 to 56 percent increase
from a record $1.63 in 2006.
Our North American region should remain the major profit driver for the rest of 2007, along
with a solid improvement from South America, said Sam Scott, president, chairman and chief
executive officer of Corn Products International. We anticipate flat profitability in Asia/Africa
due to a weaker performance in South Korea which is impacting operating income growth in the
region.
- more -
|
|
|
Corn Products International, Inc.
|
|
Page 4 |
We expect a healthy second half of 2007, Scott added. Our full-year EPS guidance calls for
the last half of 2007 to be in the range of $1.03 to $1.23 versus 92 cents a year ago, which would
be a double-digit increase of 12 to 34 percent.
He added that the Company expects to exceed its return on capital employed (ROCE) target of
8.5 percent and its annual net sales goal of $3 billion in 2007.
The Company has increased its 2007 capital spending plan to $200 million from $145 million in
view of new and attractive growth projects. These include polyol investments in the U.S., Mexico
and Brazil to support recent acquisitions, new modified starch capacity in Mexico, and a new plant
investment in Pakistan.
Our original 2007 capital spending plan, as we noted before, includes product channel
expansions in such countries as Argentina, Colombia, Mexico, Pakistan and Thailand, Scott noted.
Our record capital expenditures program this year supports several of our Pathway Strategy steps
to drive organic growth in our base business and broaden our value-added product portfolio.
Overall, we are very pleased about prospects to deliver another year of exceptional earnings
in 2007, Scott said, and we are focused on the successful execution of our Pathway Strategy to
generate future growth.
Conference Call and Webcast
Corn Products International will conduct a conference call today at 8:30 a.m. Eastern Time
(7:30 a.m. Central Time) to be hosted by Sam Scott, chairman, president and chief executive
officer, and Cheryl Beebe, vice president and chief financial officer.
The call will be broadcast in a real-time webcast. The broadcast will consist of the call and
a visual presentation accessible through the Corn Products International web site at
www.cornproducts.com. The listen-and-view-only presentation will be available to download
approximately 60 minutes prior to the start of the call. A replay of the webcast will be available
at www.cornproducts.com.
- more -
|
|
|
Corn Products International, Inc.
|
|
Page 5 |
Individuals without Internet access may listen to the live conference call by dialing
913.981.4911. A replay of the audio call will be available through Friday, August 3 by calling
719.457.0820 and using passcode 1281465.
About the Company
Corn Products International is one of the worlds largest corn refiners and a major supplier
of high-quality food ingredients and industrial products derived from the wet milling and
processing of corn and other starch-based materials. The Company, headquartered in Westchester,
Ill., is the number-one worldwide producer of dextrose and a leading regional producer of starch,
high fructose corn syrup and glucose. In 2006, Corn Products International reported record net
sales and diluted earnings per share of $2.62 billion and $1.63, respectively, with operations in
15 countries at 35 plants, including wholly owned businesses, affiliates and alliances. For more
information, visit www.cornproducts.com.
- more -
|
|
|
Corn Products International, Inc.
|
|
Page 6 |
Forward-Looking Statement
This news release contains or may contain forward-looking statements within the meaning of Section
27A of the Securities Exchange Act of 1933 and Section 21E of the Securities Exchange Act of 1934.
The Company intends these forward looking statements to be covered by the safe harbor provisions
for such statements. These statements include, among other things, any predictions regarding the
Companys future financial condition, earnings, revenues, expenses or other financial items, any
statements concerning the Companys prospects or future operation, including managements plans or
strategies and objectives therefor and any assumptions underlying the foregoing. These statements
can sometimes be identified by the use of forward looking words such as may, will, should,
anticipate, believe, plan, project, estimate, expect, intend, continue, pro
forma, forecast or other similar expressions or the negative thereof. All statements other than
statements of historical facts in this release or referred to in this release are forward-looking
statements. These statements are subject to certain inherent risks and uncertainties. Although
we believe our expectations reflected in these forward-looking statements are based on reasonable
assumptions, stockholders are cautioned that no assurance can be given that our expectations will
prove correct. Actual results and developments may differ materially from the expectations conveyed
in these statements, based on various factors, including fluctuations in worldwide markets for corn
and other commodities, and the associated risks of hedging against such fluctuations; fluctuations
in aggregate industry supply and market demand; general political, economic, business, market and
weather conditions in the various geographic regions and countries in which we manufacture and/or
sell our products; fluctuations in the value of local currencies, energy costs and availability,
freight and shipping costs, and changes in regulatory controls regarding quotas, tariffs, duties,
taxes and income tax rates; operating difficulties; boiler reliability; our ability to effectively
integrate acquired businesses; labor disputes; genetic and biotechnology issues; changing
consumption preferences and trends; increased competitive and/or customer pressure in the
corn-refining industry; the outbreak or continuation of serious communicable disease or hostilities
including acts of terrorism; and stock market fluctuation and volatility. Our forward-looking statements speak only as of the date on which they are made and we do not
undertake any obligation to update any forward-looking statement to reflect events or circumstances
after the date of the statement. If we do update or correct one or more of these statements,
investors and others should not conclude that we will make additional updates or corrections. For
a further description of these risks, see Risk Factors included in our Annual Report on Form 10-K
for the year ended December 31, 2006 and subsequent reports on Forms 10-Q or 8-K. This news
release also may contain references to the Companys long term objectives and goals or targets with
respect to certain metrics. These objectives, goals and targets are used as a motivational and
management tool and are indicative of the Companys long term aspirations only, and they are not
intended to constitute, nor should they be interpreted as, an estimate, projection, forecast or
prediction of the Companys future performance.
# # #
Corn Products International, Inc.
Condensed Consolidated Statements of Income
(Unaudited)
(In millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Change |
|
Six Months Ended |
|
Change |
|
|
June 30, |
|
% |
|
June 30, |
|
% |
|
|
2007 |
|
2006 |
|
|
|
|
|
2007 |
|
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales before shipping and handling costs |
|
$ |
917.0 |
|
|
$ |
701.0 |
|
|
|
31 |
% |
|
$ |
1,733.6 |
|
|
$ |
1,366.8 |
|
|
|
27 |
% |
Less: shipping and handling costs |
|
|
60.0 |
|
|
|
56.1 |
|
|
|
7 |
% |
|
|
114.8 |
|
|
|
107.1 |
|
|
|
7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
857.0 |
|
|
$ |
644.9 |
|
|
|
33 |
% |
|
$ |
1,618.8 |
|
|
$ |
1,259.7 |
|
|
|
29 |
% |
Cost of sales |
|
|
701.5 |
|
|
|
540.4 |
|
|
|
30 |
% |
|
|
1,317.2 |
|
|
|
1,062.4 |
|
|
|
24 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
$ |
155.5 |
|
|
$ |
104.5 |
|
|
|
49 |
% |
|
$ |
301.6 |
|
|
$ |
197.3 |
|
|
|
53 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
64.9 |
|
|
|
49.4 |
|
|
|
31 |
% |
|
|
122.5 |
|
|
|
97.2 |
|
|
|
26 |
% |
Other income(expense), net |
|
|
0.0 |
|
|
|
2.0 |
|
|
|
(100 |
%) |
|
|
(0.8 |
) |
|
|
3.2 |
|
|
|
(125 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
90.6 |
|
|
$ |
57.1 |
|
|
|
59 |
% |
|
$ |
178.3 |
|
|
$ |
103.3 |
|
|
|
73 |
% |
Financing costs, net |
|
|
12.9 |
|
|
|
7.6 |
|
|
|
70 |
% |
|
|
22.7 |
|
|
|
14.2 |
|
|
|
60 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
$ |
77.7 |
|
|
$ |
49.5 |
|
|
|
57 |
% |
|
$ |
155.6 |
|
|
$ |
89.1 |
|
|
|
75 |
% |
Provision for income taxes |
|
|
25.5 |
|
|
|
18.3 |
|
|
|
|
|
|
|
52.0 |
|
|
|
33.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
52.2 |
|
|
$ |
31.2 |
|
|
|
67 |
% |
|
$ |
103.6 |
|
|
$ |
55.4 |
|
|
|
87 |
% |
Minority interest in earnings |
|
|
1.6 |
|
|
|
1.1 |
|
|
|
45 |
% |
|
|
3.0 |
|
|
|
1.9 |
|
|
|
58 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
50.6 |
|
|
$ |
30.1 |
|
|
|
68 |
% |
|
$ |
100.6 |
|
|
$ |
53.5 |
|
|
|
88 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
74.8 |
|
|
|
73.9 |
|
|
|
|
|
|
|
74.6 |
|
|
|
74.0 |
|
|
|
|
|
Diluted |
|
|
76.6 |
|
|
|
75.3 |
|
|
|
|
|
|
|
76.4 |
|
|
|
75.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.68 |
|
|
$ |
0.41 |
|
|
|
66 |
% |
|
$ |
1.35 |
|
|
$ |
0.72 |
|
|
|
88 |
% |
Diluted |
|
$ |
0.66 |
|
|
$ |
0.40 |
|
|
|
65 |
% |
|
$ |
1.32 |
|
|
$ |
0.71 |
|
|
|
86 |
% |
CORN PRODUCTS INTERNATIONAL, INC.
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
(In millions, except share and per share amounts) |
|
June 30, 2007 |
|
December 31, 2006 |
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
396 |
|
|
$ |
131 |
|
Accounts receivable net |
|
|
414 |
|
|
|
357 |
|
Inventories |
|
|
365 |
|
|
|
321 |
|
Prepaid expenses |
|
|
16 |
|
|
|
12 |
|
Deferred income taxes |
|
|
16 |
|
|
|
16 |
|
|
Total current assets |
|
$ |
1,207 |
|
|
$ |
837 |
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment net |
|
|
1,428 |
|
|
|
1,356 |
|
Goodwill and other intangible assets |
|
|
428 |
|
|
|
381 |
|
Deferred income taxes |
|
|
|
|
|
|
1 |
|
Investments |
|
|
6 |
|
|
|
33 |
|
Other assets |
|
|
83 |
|
|
|
54 |
|
|
Total assets |
|
$ |
3,152 |
|
|
$ |
2,662 |
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Short-term borrowings and current portion of long-term debt |
|
|
353 |
* |
|
|
74 |
|
Deferred income taxes |
|
|
14 |
|
|
|
14 |
|
Accounts payable and accrued liabilities |
|
|
457 |
|
|
|
429 |
|
|
Total current liabilities |
|
$ |
824 |
* |
|
$ |
517 |
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities |
|
|
159 |
|
|
|
147 |
|
Long-term debt |
|
|
540 |
|
|
|
480 |
|
Deferred income taxes |
|
|
112 |
|
|
|
121 |
|
Minority interest in subsidiaries |
|
|
20 |
|
|
|
19 |
|
Redeemable common stock (500,000 and 1,227,000 shares issued and
outstanding at June 30, 2007 and December 31, 2006, respectively)
stated at redemption value |
|
|
22 |
|
|
|
44 |
|
Share-based payments subject to redemption |
|
|
8 |
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
|
|
|
|
Preferred stock authorized 25,000,000 shares-
$0.01 par value, none issued |
|
|
|
|
|
|
|
|
Common stock authorized 200,000,000 shares-
$0.01 par value 74,819,774 and 74,092,774 issued
at June 30, 2007 and December 31, 2006, respectively |
|
|
1 |
|
|
|
1 |
|
Additional paid in capital |
|
|
1,073 |
|
|
|
1,051 |
|
Less: Treasury stock (common stock; 494,715 and 1,017,207
shares at June 30, 2007 and December 31, 2006, respectively) at cost |
|
|
(14 |
) |
|
|
(27 |
) |
Accumulated other comprehensive loss |
|
|
(207 |
) |
|
|
(223 |
) |
Retained earnings |
|
|
614 |
|
|
|
528 |
|
|
Total stockholders equity |
|
$ |
1,467 |
|
|
$ |
1,330 |
|
|
Total liabilities and equity |
|
$ |
3,152 |
|
|
$ |
2,662 |
|
|
|
|
|
* |
|
Includes $255 million of Senior Notes that were repaid on the maturity date of July 15, 2007 with net proceeds from the $300 million
of long-term Senior Notes sold April 10, 2007 |
CORN PRODUCTS INTERNATIONAL, INC.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended |
|
|
June 30, |
( In millions ) |
|
2007 |
|
2006 |
|
|
|
|
|
|
|
|
|
Cash provided by operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
101 |
|
|
$ |
54 |
|
Adjustments to reconcile net income to
net cash provided by (used for) operating activities: |
|
|
|
|
|
|
|
|
Depreciation |
|
|
62 |
|
|
|
55 |
|
Increase in trade working capital |
|
|
(101 |
) |
|
|
(66 |
) |
Other |
|
|
5 |
|
|
|
9 |
|
|
Cash provided by operating activities |
|
|
67 |
|
|
|
52 |
|
|
|
|
|
|
|
|
|
|
|
Cash used for investing activities: |
|
|
|
|
|
|
|
|
Capital expenditures, net of proceeds on disposal |
|
|
(69 |
) |
|
|
(76 |
) |
Payments for acquisition (net of cash acquired of $7) |
|
|
(59 |
) |
|
|
|
|
Other |
|
|
1 |
|
|
|
|
|
|
Cash used for investing activities |
|
|
(127 |
) |
|
|
(76 |
) |
|
|
|
|
|
|
|
|
|
|
Cash used for financing activities: |
|
|
|
|
|
|
|
|
Proceeds from (payments on) borrowings, net |
|
|
331 |
|
|
|
(7 |
) |
Issuances (repurchases) of common stock, net |
|
|
5 |
|
|
|
(18 |
) |
Dividends paid |
|
|
(16 |
) |
|
|
(13 |
) |
Excess tax benefit on share-based compensation |
|
|
3 |
|
|
|
1 |
|
Other |
|
|
1 |
|
|
|
|
|
|
Cash provided by (used for) financing activities |
|
|
324 |
|
|
|
(37 |
) |
|
|
|
|
|
|
|
|
|
|
Effect of foreign exchange rate changes on cash |
|
|
1 |
|
|
|
2 |
|
|
Increase (decrease) in cash and cash equivalents |
|
|
265 |
|
|
|
(59 |
) |
Cash and cash equivalents, beginning of period |
|
|
131 |
|
|
|
116 |
|
|
Cash and cash equivalents, end of period |
|
$ |
396 |
|
|
$ |
57 |
|
|
Corn Products International, Inc.
Supplemental Financial Information
(Unaudited)
(In millions, except per share amounts)
I. Geographic Information of Net Sales and Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
Six Months Ended |
|
|
|
|
|
|
June 30, |
|
|
Change |
|
|
June 30, |
|
|
Change |
|
|
|
2007 |
|
|
2006 |
|
|
% |
|
|
2007 |
|
|
2006 |
|
|
% |
|
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
533.7 |
|
|
$ |
397.9 |
|
|
|
34 |
% |
|
$ |
1,001.4 |
|
|
$ |
774.1 |
|
|
|
29 |
% |
South America |
|
|
218.5 |
|
|
|
155.6 |
|
|
|
40 |
% |
|
|
418.9 |
|
|
|
306.6 |
|
|
|
37 |
% |
Asia/Africa |
|
|
104.8 |
|
|
|
91.4 |
|
|
|
15 |
% |
|
|
198.5 |
|
|
|
179.0 |
|
|
|
11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
857.0 |
|
|
$ |
644.9 |
|
|
|
33 |
% |
|
$ |
1,618.8 |
|
|
$ |
1,259.7 |
|
|
|
29 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
68.4 |
|
|
$ |
36.9 |
|
|
|
85 |
% |
|
$ |
129.5 |
|
|
$ |
61.3 |
|
|
|
111 |
% |
South America |
|
|
25.9 |
|
|
|
16.6 |
|
|
|
56 |
% |
|
|
50.9 |
|
|
|
36.3 |
|
|
|
40 |
% |
Asia/Africa |
|
|
11.7 |
|
|
|
15.0 |
|
|
|
(22 |
%) |
|
|
26.0 |
|
|
|
28.0 |
|
|
|
(7 |
%) |
Corporate |
|
|
(15.4 |
) |
|
|
(11.4 |
) |
|
|
35 |
% |
|
|
(28.1 |
) |
|
|
(22.3 |
) |
|
|
26 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
90.6 |
|
|
$ |
57.1 |
|
|
|
59 |
% |
|
$ |
178.3 |
|
|
$ |
103.3 |
|
|
|
73 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
II. Estimated Sources of Diluted Earnings Per Share for the Three and Six Months ended June 30, 2007
The following is a list of the major items that impacted our second quarter and first half results.
The amounts are calculated on a net after tax basis and attempt to estimate total business
effects.
|
|
|
|
|
|
|
|
|
|
|
Earnings Per Share |
|
|
Earnings Per Share |
|
|
|
Three Months |
|
|
Six Months |
|
Diluted Earnings Per Share June 30, 2006 |
|
$ |
0.40 |
|
|
$ |
0.71 |
|
Change |
|
|
|
|
|
|
|
|
Volumes |
|
|
0.02 |
|
|
|
0.05 |
|
Operating margin |
|
|
0.24 |
|
|
|
0.54 |
|
Foreign currency translation |
|
|
0.02 |
|
|
|
0.03 |
|
Financing costs |
|
|
(0.04 |
) |
|
|
(0.07 |
) |
Minority interest |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
Effective tax rate |
|
|
0.04 |
|
|
|
0.09 |
|
Shares outstanding |
|
|
(0.01 |
) |
|
|
(0.02 |
) |
|
|
|
|
|
|
|
Net change |
|
|
0.26 |
|
|
|
0.61 |
|
|
|
|
|
|
|
|
Diluted Earnings Per Share June 30, 2007 |
|
$ |
0.66 |
|
|
$ |
1.32 |
|
|
|
|
|
|
|
|
III. Capital expenditures
Capital expenditures, net of proceeds on disposals, for the quarters ended June 30, 2007 and 2006,
were $37 million and $39 million, respectively. Capital expenditures for the full year 2007 are
estimated to be $200 million.
IV. Non-GAAP Information
The Company uses certain key metrics to better monitor our progress towards achieving our strategic
business objectives. Among these metrics is the Total Debt to Capitalization Percentage, which is
not calculated in accordance with Generally Accepted Accounting Principles (GAAP). Management
believes that this non-GAAP information provides investors with a meaningful presentation of useful
information on a basis consistent with the way in which management monitors and evaluates the
Companys operating performance. The information presented should not be considered in isolation
and should not be used as a substitute for our financial results calculated under GAAP. In
addition, these non-GAAP amounts are susceptible to varying interpretations and calculations, and
the amounts presented below may not be comparable to similarly titled measures of other companies.
Our calculations of the Total Debt to Capitalization Percentage at June 30, 2007 and December 31,
2006 are as follows:
Total Debt to Capitalization Percentage
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
(Dollars in millions) |
|
2007 |
|
|
2006 |
|
|
|
|
|
|
|
|
|
|
Short-term debt |
|
$ |
353 |
* |
|
$ |
74 |
|
Long-term debt |
|
|
540 |
|
|
|
480 |
|
|
|
|
|
|
|
|
Total debt (a) |
|
$ |
893 |
|
|
$ |
554 |
|
|
|
|
|
|
|
|
Less: Repayment of $255 million Senior Notes on July 15, 2007 |
|
|
(255 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt proforma (b) |
|
$ |
638 |
** |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax liabilities |
|
|
112 |
|
|
|
121 |
|
Minority interest in subsidiaries |
|
|
20 |
|
|
|
19 |
|
Redeemable common stock |
|
|
22 |
|
|
|
44 |
|
Share-based payments subject to redemption |
|
|
8 |
|
|
|
4 |
|
Stockholders equity |
|
|
1,467 |
|
|
|
1,330 |
|
|
|
|
|
|
|
|
Total capital |
|
$ |
1,629 |
|
|
$ |
1,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt and capital (c) |
|
$ |
2,522 |
|
|
$ |
2,072 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt to capitalization percentage (a/c) |
|
|
35.4 |
% |
|
|
26.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt and capital proforma (d) |
|
$ |
2,267 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt to capitalization percentage proforma (b/d) |
|
|
28.1% |
** |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
Includes $255 million of Senior Notes that were repaid on the maturity date of July 15, 2007 with net proceeds
from the $300 million of long-term Senior Notes sold April 10, 2007. |
|
** |
|
Proforma total debt and proforma debt to capitalization percentage at June 30, 2007 reflects the
repayment of $255 million of Senior Notes on the maturity date of July 15, 2007. |