TMS International Corp. Reports First Quarter 2012 Results

PITTSBURGH, May 3, 2012 /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 its first quarter ended March 31, 2012.

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

2012 First Quarter Highlights

  • Total revenue for the first quarter was $747.0 million, a 13% increase compared to $664.0 million in the first quarter of 2011.
  • Revenue After Raw Materials Costs(1) in the quarter was $155.9 million, a 15% increase compared to $135.2 million in the first quarter of 2011.
  • Adjusted EBITDA(1) for the quarter was $36.8 million(2), a 6% increase compared to $34.6 million in the first quarter of 2011.
  • Entered into a new seven-year $300 million senior secured term loan which the company expects will result in approximately $8.4 million of annual cash interest savings.
  • Won two new mill services contracts in the United States and Mexico totaling more than $179 million of cumulative total revenue over the life of the contracts at expected production levels.

2012 First Quarter Financial Results

Total Revenue for the first quarter was $747.0 million, an increase of 13% compared to $664.0 million for the same prior year quarter. Revenue After Raw Materials Costs, the company's measurement of sales performance, was $155.9 million, an increase of 15% compared to $135.2 million in the first quarter of 2011.

Adjusted EBITDA for the first quarter of 2012 was $36.8 million(2) compared to $34.6 million of Adjusted EBITDA in the first quarter of 2011, an increase of 6%. Net income attributable to common stock was $0.4 million for the first quarter, an increase of 28% compared to $0.3 million in the first quarter of 2011. Basic and diluted earnings per share were $0.01 for the quarter. Excluding $12.3 million of debt extinguishment costs relating to the company's refinancing, net income attributable to common stock would have been $8.4 million and earnings per share for the quarter would have been $0.22.

The company's Adjusted EBITDA Margin(3) for the first quarter of 2012 was 23.6% compared to 25.6% in the first quarter of 2011. The decrease was largely due to start-up costs incurred at sites where TMS has recently won new contracts.

Discretionary Cash Flow(1,4), which the company uses to measure operating cash flow generation, was $29.0 million for the first quarter of 2012 compared with $27.3 million in the first quarter of 2011, an increase of 6%.

Joseph Curtin, Chairman, President and Chief Executive Officer of TMS International Corp., said with respect to the company's first quarter 2012 results, "Despite the continued challenging global economic environment, TMS International delivered solid financial results. We continue to build on our market-leading positions by aggressively pursuing new contracts, expanding our global raw materials brokerage network, cross-selling our services and providing outstanding service to our customers."

Outlook

The company reaffirmed its previous 2012 Adjusted EBITDA guidance in a range of $142 million to $148 million, representing a year-over-year growth rate of 6% to 10%.

Conference Call Information

The company will hold a conference call to discuss first quarter 2012 results at 11:00 a.m. EDT 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. first quarter earnings conference call.

Following the live conference call, a replay will be available beginning one hour after the call. The replay 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 10011956.  The telephonic replay will be available until Thursday, May 10, 2012.

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 mill services at 82 customer sites in 11 countries and operates 31 brokerage offices from which it buys and sells raw materials across 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 potential new debt refinancing, 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 most recent Annual Report on Form 10-K 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) "Revenue After Raw Materials Costs," "Adjusted EBITDA" and "Discretionary Cash Flow" are non-GAAP financial measurements we believe are useful in measuring our operating performance. Descriptions and reconciliations of these measurements to GAAP are provided below.

(2) Excludes a $12.3 million debt extinguishment loss related to the replacement of the company's term loan and senior secured subordinated notes with a new $300 million senior secured term loan.

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

(4) Adjusted EBITDA minus maintenance capex (previously referred to in the company's financial statements as "Free Cash Flow").

 

TMS INTERNATIONAL CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands of dollars, except share and per share data






Quarter ended



March 31,



2012


2011



(unaudited)


(unaudited)

Revenue:





Revenue from sale of materials

$    612,659


$    551,953

Service revenue

134,299


112,007

Total revenue

746,958


663,960






Costs and expenses:




Cost of scrap shipments

591,058


528,726

Site operating costs

101,846


84,564

Selling, general and administrative expenses

17,261


16,065

Depreciation

13,166


11,799

Amortization

3,053


3,062

Total costs and expenses

726,384


644,216

Income from operations

20,574


19,744

Interest expense, net

(8,101)


(8,677)

Loss on Early Extinguishment of Debt

(12,300)


-

Income before income taxes

173


11,067






Income tax expense

(60)


(4,850)

Net Income

113


6,217

Net loss attributable to noncontrolling interest

298


-

Accretion of Preferred Stock Dividends

-


(5,895)

Net Income applicable to common stockholders

$           411


$           322

Net Income per share:





(basic and diluted)

$          0.01


$          0.07

Average common shares outstanding:





(basic and diluted)

39,255,973


4,943,992

 

TMS INTERNATIONAL CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands of dollars, except share data)












March 31,


December 31,





2012


2011

Assets



(unaudited)


Current assets:






Cash and cash equivalents 


$       15,476


$        108,830


Accounts receivable, net of allowance for doubtful accounts of $2,831 and $2,613, respectively

339,567


292,546


Inventories


70,554


56,297


Prepaid and other current assets


29,656


31,041


Deferred tax asset


7,170


7,114



Total current assets


462,423


495,828








Property, plant and equipment, net


179,500


161,017

Deferred financing costs, net of accumulated amortization of $337 and $9,897, respectively

11,250


10,638

Goodwill



242,748


241,771

Other intangibles, net of accumulated amortization of $62,665 and $59,461,  respectively

150,625


153,066

Other noncurrent assets


4,005


3,675










Total assets


$  1,050,551


$     1,065,995








Liabilities and Stockholders' Equity





Current liabilities:






Accounts payable


$     272,023


$        225,999


Accounts payable overdraft


50,698


47,817


Salaries, wages and related benefits


23,842


28,105


Accrued expenses


14,390


24,340


Revolving bank borrowings


25,302


159


Current portion of long-term debt


4,669


3,585



Total current liabilities


390,924


330,005








Long-term debt


294,478


379,250

Loans from noncontrolling interests


7,193


5,275

Deferred tax liability


55,036


53,791

Other noncurrent liabilities


20,906


20,833



Total liabilities


768,537


789,154








Stockholders' equity (deficit):






Class A common stock; 200,000,000 shares authorized, $0.001 par value per share; 12,933,680 and 12,894,333 shares issued and outstanding at March 31, 2012 and December 31, 2011, respectively

13


13


Class B common stock; 30,000,000 shares authorized, $0.001 par value per share; 26,322,293 and 26,361,640 issued and outstanding at March 31, 2012 and December 31, 2011, respectively

26


26


Capital in excess of par value


434,736


434,841

   Accumulated deficit


(147,821)


(148,232)

   Accumulated other comprehensive income


(6,476)


(11,075)



Total TMS International Corp. stockholders' equity


280,478


275,573



Noncontrolling interest


1,536


1,268



Total stockholders'  equity


282,014


276,841



Total liabilities and stockholders' equity


$  1,050,551


$     1,065,995


 

TMS INTERNATIONAL CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands of dollars, except share and per share data)









Quarter ended





March 31,












2012


2011





(unaudited)


(unaudited)


Cash flows from operating activities:







Net Income



$           113


$        6,217


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






Depreciation and Amortization



16,219


14,861


Amortization of deferred financing costs



747


617


Deferred income tax



(4)


2,176


Provision for bad debts



226


12


Gain on the disposal of equipment



(165)


(36)


Non-cash share-based compensation cost



322


9


Loss on Early Extinguishment of Debt



12,300


-


Increase (decrease) from changes in:







Accounts receivable



(47,247)


(77,094)


Inventories



(14,257)


(20,118)


Prepaid and other current assets



5,604


3,158


Other noncurrent assets



(348)


423


Accounts payable and accounts payable overdraft



48,905


100,108


Accrued expenses



(14,227)


(14,357)


Other non current liabilities



99


159


Other, net



1,735


948


Net cash provided by operating activities



$      10,022


$      17,083









Cash flows from investing activities:







Capital expenditures



(33,224)


(11,728)


Proceeds from sale of equipment



271


191


Contingent payment for acquired business



(131)


(337)


Cash flows related to IU International, net



(27)


(229)


Net cash used in investing activities



(33,111)


(12,103)









Cash flows from financing activities:







Revolving credit facility borrowing (repayments), net



25,142


189


Repayment of debt



(380,732)


(1,081)


Proceeds from debt issuance, et of original issue discount



297,000


-


Debt issuance and termination fees



(13,630)


-


Other, net



1,955


-


Net cash used for financing activities



(70,265)


(892)









Cash and cash equivalents:







Net increase (decrease) in cash



(93,354)


4,088


Cash at beginning of period



108,830


49,492


Cash at end of period



$      15,476


$      53,580
















 

DESCRIPTION AND GAAP RECONCILIATIONS OF CERTAIN FINANCIAL MEASUREMENTS

Revenue After Raw Materials Costs

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.

 



Quarter ended



March 31,



2012


2011

Revenue After Raw Materials Costs:





Consolidated:





Total Revenue


$            746,958


$            663,960

Cost of Raw Materials Shipments


(591,058)


(528,726)

Revenue After Raw Materials Costs


$            155,900


$            135,234

 

Adjusted EBITDA

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.


 



Quarter ended



March 31,



2012


2011

Income before income taxes


$                   173


$              11,067

Plus: Depreciation and Amortization


16,219


14,861

        Interest Expense, Net


8,101


8,677

Earnings before interest, taxes, depreciation and amortization


$              24,493


$              34,605

        Loss on Early Extinguishment of Debt


12,300


-

Adjusted EBITDA


$              36,793


$              34,605

 

Discretionary Cash Flow

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):

 



Quarter ended



March 31,



2012


2011

Adjusted EBITDA


$              36,793


$              34,605

Maintenance Capital Expenditures


(7,767)


(7,336)

Discretionary Cash Flow


$              29,026


$              27,269

 

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

 



Quarter ended



March 31,



2012


2011

Discretionary Cash Flow


$              29,026


$              27,269

Maintenance Capital Expenditures


7,767


7,336

Cash interest expense


(15,456)


(12,499)

Cash income taxes


(1,005)


(205)

Change in accounts receivable


(47,247)


(77,094)

Change in inventory


(14,257)


(20,118)

Change in accounts payable


48,905


100,108

Change in other current assets and liabilities


(595)


(6,760)

Other operating cash flows


2,884


(954)

Net cash provided by operating activities


$              10,022


$              17,083

 

SOURCE TMS International Corp.

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