EX-99.1 2 d768748dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

RYERSON INC. AND SUBSIDIARY COMPANIES

Selected Income and Cash Flow Data—Unaudited

(Dollars in Millions, except Per Ton Data)

 

     2014     2013     First Six Months Ended  
     Second     First     Second     June 30,  
     Quarter     Quarter     Quarter     2014     2013  

NET SALES

   $ 931.5      $ 874.4      $ 906.9      $ 1,805.9      $ 1,798.0   

Cost of materials sold

     777.1        726.7        748.4        1,503.8        1,483.7   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     154.4        147.7        158.5        302.1        314.3   

Warehousing, delivery, selling, general and administrative

     120.4        117.8        121.4        238.2        243.1   

Restructuring and other charges

     —          —          2.1        —          2.1   

Impairment charges on fixed assets and goodwill

     —          —          6.8        —          7.7   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING PROFIT

     34.0        29.9        28.2        63.9        61.4   

Other income and (expense), net

     (1.7     2.0        2.0        0.3        3.2   

Interest and other expense on debt

     (27.5     (27.4     (27.8     (54.9     (56.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME BEFORE INCOME TAXES

     4.8        4.5        2.4        9.3        8.4   

Provision for income taxes

     2.1        3.5        2.2        5.6        3.3   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME

     2.7        1.0        0.2        3.7        5.1   

Less: Net loss attributable to noncontrolling interest

     (0.9     (0.9     (1.7     (1.8     (3.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME ATTRIBUTABLE TO RYERSON INC.

   $ 3.6      $ 1.9      $ 1.9      $ 5.5      $ 9.0   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Supplemental Data :

          

Tons shipped (000)

     529        506        530        1,035        1,040   

Shipping days

     64        63        64        127        127   

Average selling price/ton

   $ 1,761      $ 1,728      $ 1,711      $ 1,745      $ 1,729   

Gross profit/ton

     292        292        299        292        302   

Operating profit/ton

     64        59        53        62        59   

LIFO expense (income)/ton

     26        18        (24     22        (16

LIFO expense (income)

   $ 13.7      $ 9.2      $ (12.7   $ 22.9      $ (17.1

Depreciation and amortization expense

     11.6        10.9        11.6        22.5        22.9   

Cash flow from operating activities

     (15.6     25.0        21.7        9.4        51.4   

Capital expenditures

     (4.8     (3.4     (6.5     (8.2     (10.5

See Schedule 1 for EBITDA and Adjusted EBITDA reconciliation.


Schedule 1

RYERSON INC. AND SUBSIDIARY COMPANIES

Reconciliation of Net Income Attributable to Ryerson Inc. to EBITDA

(Dollars in millions)

 

     2014     2013  
     Second
Quarter
    First
Quarter
    Second
Quarter
 

Net income attributable to Ryerson Inc.

   $ 3.6      $ 1.9      $ 1.9   

Interest and other expense on debt

     27.5        27.4        27.8   

Provision for income taxes

     2.1        3.5        2.2   

Depreciation and amortization expense

     11.6        10.9        11.6   
  

 

 

   

 

 

   

 

 

 

EBITDA

   $ 44.8      $ 43.7      $ 43.5   

Reorganization

     0.4        1.0        4.4   

Advisory services fee

     1.2        1.3        1.2   

Foreign currency transaction (gains) losses

     2.2        (2.2     (1.8

Impairment charge on goodwill

     —          —          6.8   

Purchase consideration

     0.8        0.8        0.8   

Other adjustments

     (0.5     0.2        (0.2
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 48.9      $ 44.8      $ 54.7   
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 48.9      $ 44.8      $ 54.7   

LIFO expense (income)

     13.7        9.2        (12.7
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA, excluding LIFO expense (income)

   $ 62.6      $ 54.0      $ 42.0   
  

 

 

   

 

 

   

 

 

 

 

Note: EBITDA represents net income before interest and other expense on debt, provision for income taxes, depreciation and amortization. Adjusted EBITDA gives further effect to, among other things, impairment charges on fixed assets and goodwill, reorganization expenses and the payment of management fees. We believe that the presentation of EBITDA, Adjusted EBITDA and Adjusted EBITDA, excluding LIFO expense (income) provides useful information to investors regarding our operational performance because they enhance an investor’s overall understanding of our core financial performance and provide a basis of comparison of results between current, past and future periods. We also disclose the metric Adjusted EBITDA, excluding LIFO expense (income), to provide a means of comparison amongst our competitors who may not use the same basis of accounting for inventories. EBITDA, Adjusted EBITDA and Adjusted EBITDA, excluding LIFO expense (income) are three of the primary metrics management uses for planning and forecasting in future periods, including trending and analyzing the core operating performance of our business without the effect of U.S. generally accepted accounting principles, or GAAP, expenses, revenues and gains (losses) that are unrelated to the day to day performance of our business. We also establish compensation programs for our executive management and regional employees that are based upon the achievement of pre-established EBITDA, Adjusted EBITDA and Adjusted EBITDA, excluding LIFO expense (income) targets. We also use EBITDA, Adjusted EBITDA and Adjusted EBITDA, excluding LIFO expense (income) to benchmark our operating performance to that of our competitors. EBITDA, Adjusted EBITDA and Adjusted EBITDA, excluding LIFO expense (income) do not represent, and should not be used as a substitute for, net income or cash flows from operations as determined in accordance with generally accepted accounting principles, and neither EBITDA, Adjusted EBITDA and Adjusted EBITDA, excluding LIFO expense (income) is necessarily an indication of whether cash flow will be sufficient to fund our cash requirements. Our definitions of EBITDA, Adjusted EBITDA and Adjusted EBITDA, excluding LIFO expense (income) may differ from that of other companies.