FORT LEE, N.J., Nov. 14, 2016 /PRNewswire/ -- Empire
Resources, Inc. (NASDAQ: ERS), a distributor of value added,
semi-finished metal products, announced today that net sales for
the third quarter of 2016 were $113.6
million, compared with $122.0
million in the third quarter of 2015 a decrease of 6.8%
from the third quarter of 2015, comprised of declines in sales
across all regions except Canada.
Gross profit for the third quarter of 2016 was $5.5 million, or 4.9% of sales, compared with
$5.3 million, or 4.4% of sales, in
the third quarter of 2015. Reduced inventories and storage
costs contributed to this improvement in gross profit margin.
Operating income for the third quarter of 2016 was $2.2 million, compared with $2.3 million for the third quarter of 2015.
Net interest expense for the third quarter of 2016 decreased to
$0.8 million from $1.4 million in the third quarter of 2015, as a
result of decreased bank loans reflecting reduced inventory levels
as well as reduced interest expense due to the repayment of our
convertible debt. The Company has focused on reducing inventories
which totaled $153.5 million at
September 30, 2015, $157.0 million at December
31, 2015 and $116.7 million at
September 30, 2016.
As a result of the repayment of the Company's subordinated debt,
there was no gain or loss in the third quarter of 2016 related to
the change in fair market valuation of the derivative feature of
the convertible subordinated note. That compares with a
non-cash non-operating loss of $0.2
million in the 2015 third quarter.
Fair value accounting requires that changes in derivative
liabilities related to the Company's convertible notes be charged
or credited to income during each accounting period. The changes in
valuation have several drivers, primary among them is the change in
the Company's stock price, with increases in the stock price
causing losses, increasing the value of the derivative liability,
while decreases in the stock price produce gains, reducing the
value of the derivative liability. Such losses are not tax
deductible, and likewise any recoveries of such losses are not
taxable upon recovery. Accordingly, no tax effect was given
to the non-cash non-operating loss of $0.2
million in the third quarter of 2015.
Non-GAAP net income for the third quarter of 2016, which
reflects no change in fair market valuation of the derivative
liability and the associated tax treatment, was $0.8 million, or $0.10 per diluted share, compared with
$0.5 million, or $0.06 per diluted share in the third quarter of
2015.
On a GAAP basis, the Company reported net income for the third
quarter of 2016 of $0.9 million, or
$0.10 per diluted share, compared
with net income of $0.3 million, or
$0.04 per diluted share, in the third
quarter of 2015.
For the first nine months of 2016, net sales decreased 15.6% to
$358.2 million and net income was
$3.0 million, or $0.25 per diluted share, on a GAAP basis, and
$2.2 million, or $0.22 per diluted share, on a non-GAAP
basis. For the first nine months of 2015, net sales were
$424.7 million and net income was
$2.8 million, or $0.22 per diluted share, on a GAAP basis, and
$1.8 million, or $0.15 per diluted share, on a non-GAAP basis.
The Company uses the non-GAAP measures internally, which exclude
the effect of the non-cash non-operating gains and losses due to
the quarterly changes in the valuation of the derivative liability,
to evaluate its operating performance and believes that this is a
useful measure also used by investors.
About Empire Resources, Inc.
Empire Resources, Inc. is a distributor of a wide range of
semi-finished metal products to customers in the transportation,
automotive, housing, appliance and packaging industries in the
U.S., Canada, Latin America, Australia, New
Zealand and Europe. The
Company maintains supply contracts with mills in various parts of
the world.
Use of Non-GAAP Financial Measures
To supplement the Company's consolidated financial statements
presented on a GAAP basis, the Company discloses non-GAAP net
income, because management uses this supplemental non-GAAP
financial measure to evaluate performance period over period, to
analyze the underlying trends in its business, and to establish
operational goals. In addition, the Company believes investors
already use this non-GAAP measure to monitor the Company's
performance. Non-GAAP net income is defined by the Company as net
income excluding non-cash, non-operating changes in value of
derivative liability related to the conversion option on its
convertible debt.
Generally, a non-GAAP financial measure is a numerical measure
of a company's performance, financial position or cash flow that
either excludes or includes amounts that are not normally excluded
or included in the most directly comparable measure calculated and
presented in accordance with GAAP. The non-GAAP measure discussed
above, however, should be considered in addition to, and not as a
substitute for, or superior to net income or other measures of
financial performance prepared in accordance with GAAP. A
reconciliation of non-GAAP to GAAP net income is set forth in the
table below.
The Company believes that providing this information assists
investors in understanding the Company's operating performance and
the methodology used by management to evaluate and measure such
performance.
Forward-Looking Statements:
This press release contains "forward-looking statements."
Such statements may be preceded by the words "intends," "may,"
"will," "plans," "expects," "anticipates," "projects," "predicts,"
"estimates," "aims," "believes," "hopes," "potential" or similar
words. Forward-looking statements are not guarantees of future
performance, are based on certain assumptions and are subject to
various known and unknown risks and uncertainties, many of which
are beyond the Company's control, and cannot be predicted or
quantified and consequently, actual results may differ materially
from those expressed or implied by such forward-looking statements.
Such risks and uncertainties include, without limitation, risks and
uncertainties associated with (i) the loss or default of one or
more suppliers; (ii) the loss or default of one or more significant
customers; (iii) a default by counterparties to derivative
financial instruments; (iv) changes in general, national or
regional economic conditions; (v) an act of war or terrorism that
disrupts international shipping; (vi) changes in laws, regulations
and tariffs; (vii) the imposition of anti-dumping duties on
products the Company imports; (viii) changes in the size and nature
of the Company's competition; (ix) changes in interest rates,
foreign currencies or spot prices of aluminum; (x) the loss of one
or more key executives; (xi) increased credit risk from customers;
(xii) the Company's failure to grow internally or by acquisition
and (xiii) the Company's failure to improve operating margins and
efficiencies. More detailed information about the Company and the
risk factors that may affect the realization of forward-looking
statements is set forth in the Company's filings with the
Securities and Exchange Commission (SEC), including the Company's
Annual Report on Form 10-K and its Quarterly Reports on Form 10-Q.
Investors and security holders are urged to read these documents
free of charge on the SEC's web site at
http://www.sec.gov. The Company assumes no obligation to
publicly update or revise its forward-looking statements as a
result of new information, future events or otherwise.
Unaudited
Consolidated Statements of Income (In thousands
except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Net sales
|
$
|
113,599
|
|
$
|
121,950
|
|
$
|
358,235
|
|
$
|
424,689
|
Cost of goods
sold
|
|
108,088
|
|
|
116,603
|
|
|
341,536
|
|
|
406,488
|
Gross
profit
|
|
5,511
|
|
|
5,347
|
|
|
16,699
|
|
|
18,201
|
Selling, general and
administrative expenses
|
|
3,335
|
|
|
3,094
|
|
|
9,918
|
|
|
10,632
|
Operating
income
|
|
2,176
|
|
|
2,253
|
|
|
6,781
|
|
|
7,569
|
Interest
expense, net
|
|
786
|
|
|
1,419
|
|
|
3,128
|
|
|
4,665
|
Income before change
in value of derivative liability
|
|
1,390
|
|
|
834
|
|
|
3,653
|
|
|
2,904
|
Reduction (increase) in value of derivative
liability
|
|
-
|
|
|
(224)
|
|
|
942
|
|
|
1,184
|
Income before income
taxes
|
|
1,390
|
|
|
610
|
|
|
4,595
|
|
|
4,088
|
Income
taxes
|
|
502
|
|
|
295
|
|
|
1,596
|
|
|
1,314
|
Net
income
|
$
|
888
|
|
$
|
315
|
|
$
|
2,999
|
|
$
|
2,774
|
Weighted average
shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
8,504
|
|
|
8,870
|
|
|
8,486
|
|
|
8,709
|
Diluted
|
|
8,536
|
|
|
8,898
|
|
|
10,137
|
|
|
11,736
|
Earnings per
share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$0.10
|
|
|
$0.04
|
|
|
$0.35
|
|
|
$0.32
|
Diluted
|
|
$0.10
|
|
|
$0.04
|
|
|
$0.25
|
|
|
$0.22
|
See notes to
unaudited consolidated financial statements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Consolidated Statements of Income
(In thousands except per share amounts)
|
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
GAAP income before
income taxes
|
|
1,390
|
|
|
610
|
|
|
4,595
|
|
|
4,088
|
Elimination of the
change in value of
derivative liability
|
|
-
|
|
|
224
|
|
|
(942)
|
|
|
(1,184)
|
Non-GAAP net income
before taxation
|
|
1,390
|
|
|
834
|
|
|
3,653
|
|
|
2,904
|
Income
taxes
|
|
502
|
|
|
325
|
|
|
1,425
|
|
|
1,133
|
Non-GAAP net
income
|
$
|
888
|
|
$
|
509
|
|
$
|
2,228
|
|
$
|
1,771
|
Weighted average
shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
8,504
|
|
|
8,870
|
|
|
8,486
|
|
|
8,709
|
Diluted
|
|
8,536
|
|
|
8,898
|
|
|
10,137
|
|
|
11,736
|
Non-GAAP earnings
per share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$0.10
|
|
|
$0.06
|
|
|
$0.26
|
|
|
$0.20
|
Diluted
|
|
$0.10
|
|
|
$0.06
|
|
|
$0.22
|
|
|
$0.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
Balance Sheets
(In thousands except share and per share
amounts)
|
|
September 30,
2016
(unaudited)
|
|
December 31,
2015
|
ASSETS
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
Cash
|
$
|
5,719
|
|
$
|
7,315
|
Trade accounts receivable
(less allowance for doubtful
accounts of $1,192 and
$1,190)
|
|
64,143
|
|
|
60,525
|
Inventories
|
|
116,717
|
|
|
157,025
|
Deferred tax
assets
|
|
5,102
|
|
|
5,101
|
Other current assets,
including derivatives
|
|
4,177
|
|
|
10,601
|
Total current assets
|
|
195,858
|
|
|
240,567
|
Property and equipment,
net
|
|
7,364
|
|
|
7,340
|
Total
assets
|
$
|
203,222
|
|
$
|
247,907
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
Notes payable - banks (net
of unamortized financing costs of
$369
and $629)
|
$
|
108,556
|
|
$
|
138,517
|
Current maturities of
mortgage payable
|
|
265
|
|
|
265
|
Subordinated convertible
debt net of unamortized discount of
$216
|
|
-
|
|
|
10,784
|
Trade accounts
payable
|
|
26,403
|
|
|
35,741
|
Income taxes
payable
|
|
3,429
|
|
|
2,092
|
Accrued expenses and
derivative liabilities
|
|
9,417
|
|
|
6,177
|
Derivative liability for
embedded conversion option
|
|
-
|
|
|
942
|
Dividends payable
|
|
339
|
|
|
213
|
Total current liabilities
|
|
148,409
|
|
|
194,731
|
|
|
|
|
|
|
Mortgage payable, net
of current maturities
|
|
4,770
|
|
|
4,969
|
Deferred taxes
payable
|
|
6
|
|
|
8
|
Total liabilities
|
|
153,185
|
|
|
199,708
|
|
|
|
|
|
|
Commitments (Note
18)
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
|
Common stock $0.01 par
value, 20,000,000 shares authorized
and 11,749,651 shares
issued
at September 30, 2016
and December 31, 2015
|
|
117
|
|
|
117
|
Additional paid-in
capital
|
|
13,037
|
|
|
13,037
|
Retained earnings
|
|
44,858
|
|
|
42,749
|
Accumulated other
comprehensive loss
|
|
(484)
|
|
|
(666)
|
Treasury stock, 3,327,371
and 3,218,691 shares
at September 30, 2016
and December 31, 2015
|
|
(7,491)
|
|
|
(7,038)
|
Total stockholders' equity
|
|
50,037
|
|
|
48,199
|
Total liabilities and
stockholders' equity
|
$
|
203,222
|
|
$
|
247,907
|
See notes to
unaudited consolidated financial statements
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
Consolidated Statements of Cash Flows (In
thousands)
|
|
Nine Months Ended
September 30,
2016
2015
|
Cash flows -
operating activities:
|
|
|
|
|
|
Net income
|
$
|
2,999
|
|
$
|
2,774
|
Adjustments to reconcile net
income to net cash provided by operating
activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
543
|
|
|
487
|
Reduction in value of derivative liability
|
|
(942)
|
|
|
(1,184)
|
Amortization of convertible note discount
|
|
216
|
|
|
457
|
Imputed interest on vendor advance
|
|
-
|
|
|
(53)
|
Provision for doubtful accounts
|
|
(7)
|
|
|
(188)
|
Amortization of supply agreement
|
|
-
|
|
|
240
|
Deferred income taxes
|
|
(3)
|
|
|
73
|
Foreign exchange loss and other
|
|
928
|
|
|
437
|
Changes in:
|
|
|
|
|
|
Trade accounts receivable
|
|
(3,790)
|
|
|
13,043
|
Inventories
|
|
40,209
|
|
|
37,828
|
Other current assets
|
|
6,389
|
|
|
5,353
|
Trade accounts payable
|
|
(9,341)
|
|
|
(19,689)
|
Income taxes payable
|
|
1,335
|
|
|
(2,973)
|
Accrued expenses and derivative liabilities
|
|
3,232
|
|
|
2,649
|
Net cash provided by operating activities
|
|
41,768
|
|
|
39,254
|
Cash flows -
investing activities:
|
|
|
|
|
|
Repayment related to supply agreement
|
|
-
|
|
|
2,500
|
Purchases of property and equipment
|
|
(159)
|
|
|
(237)
|
Net cash (used in)/provided by investing activities
|
|
(159)
|
|
|
2,263
|
Cash flows -
financing activities:
|
|
|
|
|
|
Repayment of notes payable – banks
|
|
(30,514)
|
|
|
(33,978)
|
Repayment of convertible
subordinated debt
|
|
(11,000)
|
|
|
-
|
Purchase of stock
options
|
|
-
|
|
|
(922)
|
Excess tax benefit related
to purchase of stock options
|
|
-
|
|
|
282
|
Repayments of mortgage
loan
|
|
(199)
|
|
|
-
|
Deferred financing
costs
|
|
(148)
|
|
|
(158)
|
Dividends
paid
|
|
(766)
|
|
|
(884)
|
Treasury stock
purchased
|
|
(453)
|
|
|
(1,407)
|
Net cash used in financing activities
|
|
(43,080)
|
|
|
(37,067)
|
Net
(decrease)/increase in cash
|
|
(1,471)
|
|
|
4,450
|
Effect of
exchange rate
|
|
(125)
|
|
|
(44)
|
Cash at beginning of
period
|
|
7,315
|
|
|
1,130
|
Cash at end of
period
|
$
|
5,719
|
|
$
|
5,536
|
Supplemental
disclosures of cash flow information:
|
|
|
|
|
|
Cash paid during the period
for:
|
|
|
|
|
|
Interest
|
$
|
3,001
|
|
$
|
4,024
|
Income taxes
|
$
|
1,444
|
|
$
|
2,480
|
Non cash financing
activities:
|
|
|
|
|
|
Dividend declared but
not yet paid
|
$
|
339
|
|
$
|
217
|
See notes to
unaudited consolidated financial statements
|
|
|
|
|
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/empire-resources-reports-results-for-third-quarter-of-2016-300362037.html
SOURCE Empire Resources, Inc.