TMS International Corp. Reports Third Quarter 2011 Results

PITTSBURGH, Nov. 8, 2011 /PRNewswire/ -- TMS International Corp.(NYSE: TMS), the parent company of Tube City IMS Corporation, a leading provider of outsourced industrial services to steel mills globally, today announced results for the third quarter ended September 30, 2011.

(Logo: http://photos.prnewswire.com/prnh/20110406/MM78984LOGO )

Highlights

  • Revenue After Raw Materials Costs in the quarter was $139.3 million, a 19.5% increase compared to $116.6 million in the third quarter of 2010.
  • Adjusted EBITDA was $34.3 million(1), a 13.8% increase compared to the $30.2 million in the third quarter of 2010.
  • Provides guidance on aggregate 2011 new and anticipated contract wins totaling $400 million to $450 million of estimated total revenue over their terms at expected production levels.
  • Full-year 2011 Adjusted EBITDA guidance reaffirmed at $133 million to $137 million, representing a year-over-year growth rate of 11% to 14%.

2011 Third Quarter Financial Results

Revenue After Raw Materials Costs, the company's measurement of sales performance, was $139.3 million, an increase of 19.5% compared to $116.6 million in the third quarter of 2010.

Adjusted EBITDA for the fiscal quarter was $34.3 million(1) compared to $30.2 million of Adjusted EBITDA in the prior year, an increase of 13.8%.

The company's Adjusted EBITDA Margin(2) for the third quarter of 2011 was 24.6% compared to 25.9% in the third quarter of 2010. The company's year-over-year margin decline was due in part to new contracts in start-up mode, increased overhead expenses incurred to support its global growth strategy, as well as increased fuel costs.

Basic and diluted earnings per share were $0.17 for the third quarter of 2011 compared to a loss of $0.76 per share in the third quarter of 2010.  Excluding the $0.7 million one-time charge, basic and diluted earnings per share were $0.18.

Joseph Curtin, Chairman, President and Chief Executive Officer of TMS International Corp., said with respect to the company's third quarter 2011 results, "Despite the challenges of operating in an uncertain economic environment, our year-over-year double-digit revenue and EBITDA growth during the third quarter, are ongoing testimony to the strength of our business model, and to the talent and dedication of our team members worldwide. We continue to focus on creating value for our customers, and executing our global strategic growth plan. This will also lead to shareholder value creation.

"Further, we continue to be recognized by our peers for our outstanding safety performance, and I want to congratulate our team. We recently received 46 safety awards from the National Slag Association, the highest number awarded among all NSA members. Our outstanding safety record sets us apart from other companies in our business and is a key factor in our ability to renew existing contracts, and win new ones," Mr. Curtin said.

Cash provided from operating activities in the third quarter of 2011 was $28.5 million compared to cash provided by operations of $20.5 million in the third quarter of 2010.

The company ended the third quarter of 2011 with a cash balance of $98.8 million compared to a balance of $10.4 million at the end of the third quarter of 2010. This increase was largely due to the proceeds from the company's initial public offering in April 2011.

2011 Nine Months Financial Results

Revenue After Raw Materials Costs for the nine months ended September 30, 2011 increased 18.8% to $411.6 million from $346.3 million for the first nine months of 2010. Excluding the $1.3 million of IPO related costs and the $0.7 million one-time charge related to the departure of the company's former Non-Executive Board Chairman in August 2011, Adjusted EBITDA for the first nine months of 2011 increased 12.8% to $102.4 million from $90.7 million for the first nine months of 2010. Adjusted EBITDA margin for the first nine months of 2011 was 24.9% compared to 26.2 % for the first nine months of 2010.

Guidance Provided on New and Anticipated Contract Wins

Year-to-date, the company has won a total of six new contracts to provide mill services, representing more than $147 million of cumulative total revenue over the life of the contracts at expected production levels.  The company expects that it will announce an additional two to four new contract wins by the end of 2011, and estimates that, in aggregate, the eight to ten new contracts announced or expected to be announced in 2011 would represent between $400 million and $450 million of cumulative total revenue over their contract terms at expected production levels.  The company cannot provide any assurances, however, that it will execute any of the yet to be announced contracts, or regarding the level of revenues that will be generated from announced or expected to be announced contracts.

Outlook

The company reaffirmed its previous Adjusted EBITDA guidance for the full year 2011 in the range of $133 million to $137 million, representing a year-over-year growth rate of 11% to 14%.

Conference Call Information

The company will hold a conference call to discuss third quarter 2011 results at 11:00 a.m. EST this morning. The call will be web cast live over the Internet from the company's Web site at www.tmsinternationalcorp.com under "Investor Relations." Participants should follow the instructions provided on the Web site for downloading and installing the necessary audio applications. The conference call also is available by dialing 1-800-860-2442 (domestic toll free) or 1-412-858-4600 (international) and asking for the TMS International Corp. third quarter earnings conference call.

Following the live conference call, a replay will be available beginning one hour after the call. The replay also will be available on the company's web site or by dialing 1-877-344-7529 (domestic toll free) or 1-412-317-0088 (international) and entering the replay passcode 449919.  The telephonic replay will be available until Tuesday, November 15, 2011.

About TMS International Corp.

TMS International Corp., through its subsidiaries, including Tube City IMS Corporation, is the largest provider of outsourced industrial services to steel mills in North America as measured by revenue and has a substantial and growing international presence.  The company provides services at 78 customer sites in 10 countries and operates a global raw materials procurement network with 26 offices in 11 countries spanning five continents.

Forward Looking Statements

Certain information in this news release contains forward-looking statements with respect to the Company's financial condition, results of operations or business or its expectations or beliefs concerning future events. Such forward-looking statements include the discussions of the Company's business strategies, estimates of future global steel production and other market metrics and the Company's expectations concerning future operations, margins, profitability, liquidity and capital resources. Although the Company believes that such forward-looking statements are reasonable, it cannot assure you that any forward-looking statements will prove to be correct. Forward-looking statements may be preceded by, followed by or include the words "may," "will," "believe," "expect," "anticipate," "intend," "plan," "estimate," "could," "might," or "continue" or the negative or other variations thereof or comparable terminology.  Such forward-looking statements are not guarantees of future performance and involve risks, uncertainties, estimates and assumptions that may cause the Company's actual results, performance or achievements to be materially different. Additional information relating to factors that may cause actual results to differ from the Company's forward-looking statements can be found in the Company's Registration Statement on Form S-1 and elsewhere in the Company's filings with the Securities and Exchange Commission. You should not place undue reliance on any of these forward- looking statements. Any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any such statement to reflect new information, or the occurrence of future events or changes in circumstances.

(1) Excludes a $0.7 million one-time charge incurred in the third quarter of 2011 related to the departure of the former Non-Executive Board Chairman.

(2) Adjusted EBITDA Margin is calculated as a percentage of Revenue After Raw Materials Costs.

TMS INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of dollars, except share and per share data)







Third quarter ended
September 30,

Nine months ended
September 30,


2011

2010

2011

2010


(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Revenue:





Revenue from Sale of Materials

$  588,218

$  376,096

$  1,691,391

$  1,278,561

Service Revenue

120,996

101,888

352,534

297,943






Total Revenue

709,214

477,984

2,043,925

1,576,504

Costs and Expenses:





Cost of Raw Materials Shipments

569,911

361,422

1,632,369

1,230,206

Site Operating Costs

90,963

73,472

265,160

215,512

Selling, General and Administrative Expenses

14,011

12,935

44,012

40,059

Share based compensation associated with initial public offering

1,304

Provision for Transition Agreement

745

745

Depreciation

11,856

12,059

35,424

37,281

Amortization

3,068

3,044

9,202

9,133






Total Costs and Expenses

690,554

462,932

1,988,216

1,532,191

Income from Operations

18,660

15,052

55,709

44,313

Interest Expense, Net

(7,792)

(9,523)

(24,376)

(30,848)






Income Before Income Taxes

10,868

5,529

31,333

13,465

Income Tax Expense

(4,497)

(3,483)

(13,044)

(8,843)






Net Income

6,371

2,046

18,289

4,622

Net (income) loss attributable to noncontrolling interests

134

194

Accretion on preferred stock

(5,807)

(7,156)

(16,897)






Net income (loss) attributable to TMS International Corp. common stock

$  6,505

$  (3,761)

$  11,327

$  (12,275)






Net Income (Loss) per Share:





Basic

$  0.17

$  (0.76)

$  0.43

$  (2.48)

Diluted

$  0.17

$  (0.76)

$  0.43

$  (2.48)

Average Common Shares Outstanding:





Basic

39,255,973

4,943,992

26,290,157

4,944,261

Diluted

39,255,973

4,943,992

26,295,801

4,944,261




TMS INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of dollars, except share data)





September 30,
2011


December 31,
2010



(unaudited)


Assets



Current assets:



Cash and cash equivalents

$  98,828

$  49,492

Accounts receivable, net of allowance for doubtful accounts of $2,330 and $2,125, respectively

325,826

207,147

Inventories

62,338

38,664

Prepaid and other current assets

22,081

19,562

Deferred tax asset

6,335

6,702




Total current assets

515,408

321,567

Property, plant and equipment, net

146,841

138,540

Deferred financing costs, net of accumulated amortization of $11,130 and $9,280, respectively

6,534

8,384

Goodwill

242,472

242,148

Other intangibles, net of accumulated amortization of $56,374 and $47,232, respectively

156,585

165,295

Other noncurrent assets

3,233

2,971




Total assets

$  1,071,073

$  878,905




Liabilities, Redeemable Preferred Stock and Stockholders' Equity (Deficit)



Current liabilities:



Accounts payable

$  245,619

$  177,668

Accounts payable overdraft

47,430

25,802

Salaries, wages and related benefits

25,595

28,934

Accrued expenses

20,019

30,834

Revolving borrowings

3,511

304

Current portion of long-term debt

3,141

3,185




Total current liabilities

345,315

266,727

Long-term debt

380,005

380,997

Indebtedness to related parties

42,155

Deferred tax liability

52,808

42,932

Other noncurrent liabilities

18,501

20,203




Total liabilities

796,629

753,014

Redeemable preferred stock:



Redeemable, convertible preferred stock, 50,000 shares authorized with 22,000 and 25,000 shares designated as Class A; $0.001 par value per share; 0 and 21,883 shares issued and outstanding, respectively, at September 30, 2011 and December 31, 2010, liquidation preference of $296,844 at December 31, 2010, accumulated and unpaid dividend of $80,203 at December 31, 2010

296,844

Stockholders' equity (deficit):



Class A common stock; 200,000,000 shares authorized, $0.001 par value per share; 12,880,000 and 0 shares issued and outstanding at September 30, 2011 and December 31, 2010, respectively

13

Class B common stock 30,000,000 shares authorized, $0.001 par value per share; 26,375,973 and 4,943,992 issued and outstanding at September 30, 2011 and December 31, 2010, respectively

26

Capital in excess of par value

434,519

Accumulated deficit

(154,381)

(165,717)

Accumulated other comprehensive income (loss)

(6,718)

(5,502)




Total TMS International Corp. stockholders' equity (deficit)

273,459

(171,219)

Noncontrolling interests

985

266




Total stockholders' equity (deficit)

274,444

(170,953)




Total liabilities, redeemable preferred stock and stockholders' equity (deficit)

$  1,071,073

$  878,905







TMS INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of dollars, except share and per share data)





Nine months ended
September 30,



2011


2010



(unaudited)

(unaudited)

Cash flows from operating activities:



Net Income

$  18,289

$  4,622

Adjustments to reconcile Net Income to net cash provided by operating activities:



Depreciation and Amortization

44,626

46,414

Amortization of deferred financing costs

1,850

1,851

Deferred income tax

11,789

5,007

Provision for bad debts

412

91

Loss (gain) on the disposal of equipment

44

(752)

Non cash share based compensation cost

1,909

22

Increase (decrease) from changes in:



Accounts receivable

(119,091)

(58,804)

Inventories

(23,674)

(1,743)

Prepaid and other current assets

2,182

(4,152)

Other noncurrent assets

295

34

Accounts payable and cash overdraft

89,579

36,918

Accrued expenses

(11,030)

7,253

Other noncurrent liabilities

(589)

147

Other, net

(2,529)

(167)




Net cash (used in) provided by operating activities

14,062

36,741




Cash flows from investing activities:



Capital Expenditures

(51,703)

(30,537)

Proceeds from sale of equipment

520

1,247

Acquisition

(50)

(495)

Amount returned from escrow related to previous acquisition

1,712

Contingent payment for acquired business

(337)

(339)

Cash flows related to IU International, net

(284)

(302)




Net cash used in investing activities

(51,854)

(28,714)




Cash flows from financing activities:



Revolving credit facility (repayments) borrowing, net

3,259

(3,766)

Net proceeds from initial public offering

128,657

Repayment of debt

(45,277)

(23,993)

Contributions from noncontrolling interests

979

266




Net cash provided by (used in) financing activities

87,618

(27,493)




Effect of exchange rate changes on cash and cash equivalents

(490)

84




Cash and cash equivalents:



Net increase (decrease) in cash

49,336

(19,382)

Cash at beginning of period

49,492

29,814




Cash at end of period

$  98,828

$  10,432







We measure our sales volume on the basis of Revenue After Raw Materials Costs, which we define as Total Revenue minus Cost of Raw Materials Shipments.  Revenue After Raw Materials Costs is not a recognized financial measure under GAAP, but we believe it is useful in measuring our operating performance because it excludes the fluctuations in the market prices of the raw materials we procure for and sell to our customers. We subtract the Cost of Raw Materials Shipments from Total Revenue because market prices of the raw materials we procure for and generally concurrently sell to our customers are offset on our statement of operations. Further, in our raw materials procurement business, we generally engage in two alternative types of transactions that require different accounting treatments for Total Revenue. In the first type, we take no title to the materials being procured and we record only our commission as revenue; in the second type, we take title to the materials and sell it to a buyer, typically in a transaction where a buyer and seller are matched. By subtracting the Cost of Raw Materials Shipments, we isolate the margin that we make on our raw materials procurement and logistics services, and we are better able to evaluate our operating performance in terms of the volume of raw materials we procure for our customers and the margin we generate.



Third Quarter ended
September 30,


Nine months ended
September 30,



2011


2010


2011


2010


Revenue After Raw Materials Costs:





Consolidated:





Total Revenue

$  709,214

$  477,984

$  2,043,925

$  1,576,504

Cost of Raw Materials Shipments

(569,911)

(361,422)

(1,632,369)

(1,230,206)






Revenue After Raw Materials Costs

$  139,303

$  116,562

$  411,556

$  346,298




Adjusted EBITDA is not a recognized financial measure under GAAP, but we believe it is useful in measuring our operating performance. Adjusted EBITDA is used internally to determine our incentive compensation levels, including under our management bonus plan, and it is required, with some additional adjustments, in certain covenant compliance calculations under our senior secured credit facilities. We also use Adjusted EBITDA to benchmark the performance of our business against expected results, to analyze year-over-year trends and to compare our operating performance to that of our competitors. We also use Adjusted EBITDA as a performance measure because it excludes the impact of tax provisions and Depreciation and Amortization, which are difficult to compare across periods due to the impact of accounting for business combinations and the impact of tax net operating losses on cash taxes paid. In addition, we use Adjusted EBITDA as a performance measure of our operating segments in accordance with ASC Topic 280, Disclosures About Segments of an Enterprise and Related Information. We believe that the presentation of Adjusted EBITDA enhances our investors' overall understanding of the financial performance of and prospects for our business.



Third quarter ended
September 30,


Nine months ended
September 30,



2011


2010


2011


2010



(unaudited)

(unaudited)

(unaudited)

(unaudited)

Income (loss) before income taxes

$  10,868

$  5,529

$  31,333

$  13,465

Plus: Depreciation and amortization

14,924

15,103

44,626

46,414

Interest Expense, Net

7,792

9,523

24,376

30,848






Earnings before interest, taxes, depreciation and amortization

33,584

30,155

100,335

90,727

Share based compensation associated with initial public offering

1,304

Provision for Transition Agreement

745

745






Adjusted EBITDA

$  34,329

$  30,155

$  102,384

$  90,727




Discretionary Cash Flow is calculated as our Adjusted EBITDA minus our Maintenance Capital Expenditures. We believe Discretionary Cash Flow is useful in measuring our liquidity. Discretionary Cash Flow is not a recognized financial measure under GAAP, and may not be comparable to similarly titled measures used by other companies in our industry. Discretionary Cash Flow should not be considered in isolation from or as an alternative to any other performance measures determined in accordance with GAAP (in thousands):






Nine months ended



September 30,
2011


September 30,
2010


Adjusted EBITDA

$  102,384

$  90,727

Maintenance Capital Expenditures

(28,640)

(22,864)




Discretionary Cash Flow

$  73,744

$  67,863







The following table reconciles Discretionary Cash Flow to net cash provided by (used in) operating (in thousands):  






Nine months ended



September 30,
2011


September 30,
2010


Discretionary Cash Flow

$  73,744

$  67,863

Maintenance Capital Expenditures

28,640

22,864

Cash interest expense

(28,661)

(31,690)

Cash income taxes

(1,214)

(2,407)

Change in accounts receivable

(119,091)

(58,804)

Change in inventory

(23,674)

(1,743)

Change in account payable

89,579

36,918

Change in other current assets and liabilities

(2,755)

5,794

Other operating cash flows

(2,506)

(2,054)




Net cash provided by (used in) operating activities

$  14,062

$  36,741







SOURCE TMS International Corp.

For further information: Media, Jim Leonard, +1-412-267-5226; or Investors, Kelly Boyer, +1-412-349-3007
I've read the Terms & Conditions