Record Third Quarter Sales of $554.3 Million vs. $550.4
Million in Prior Year Quarter
Third Quarter Diluted EPS of $1.09 vs. $1.22 in
Prior Year Quarter
Adjusted EPS of $1.37 vs. $1.32 in
Prior Year Quarter
PITTSBURGH, Nov. 8, 2024
/PRNewswire/ -- Koppers Holdings Inc. (NYSE: KOP), an
integrated global provider of treated wood products, wood treatment
chemicals, and carbon compounds, today reported net income
attributable to Koppers for the third quarter of 2024 of
$22.8 million, or $1.09 per diluted share, compared to $26.3 million, or $1.22 per diluted share, in the prior year
quarter. The financial results in the current year quarter
reflect the acquisition of Brown Wood Preserving Company (Brown
Wood), which closed on April 1,
2024.
Adjusted net income attributable to Koppers and adjusted
earnings per share (EPS) were $28.7
million and $1.37 per share
for the third quarter of 2024, compared to $28.6 million and $1.32 per share in the prior year quarter.
Consolidated sales of $554.3
million were a record third quarter and increased by
$3.9 million, or 0.7 percent,
compared with $550.4 million in the
prior year quarter. Excluding a $2.5
million favorable impact from foreign currency changes,
sales increased by $1.4 million, or
0.3 percent.
The Railroad and Utility Products and Services (RUPS) business
generated record third-quarter sales, but profitability remained
flat as higher costs and decreased activity in the crosstie
recovery business offset sales increases and improved plant
utilization.
The Performance Chemicals (PC) segment reported a slight decline
in sales, as sales to Brown Wood are now considered affiliate
sales, while profitability increased year-over-year as a result of
lower costs, which were favorably impacted by timing.
The Carbon Materials and Chemicals (CMC) segment saw increased
profitability despite experiencing lower sales prices, primarily
driven by reduced raw material costs, lower selling, general and
administrative costs, and higher volumes of carbon pitch and
phthalic anhydride.
Chief Executive Officer Leroy
Ball said, "Once again, I am pleased with the solid
performance delivered by our global Koppers team in the third
quarter, as evidenced by our strong financial results and solid
safety performance. On the plus side, we generated improved
sequential profitability in our railroad and carbon materials
businesses, primarily driven by cost reduction initiatives
undertaken earlier this year. However, we continued to
experience reduced volumes year-over-year in our legacy utility
pole business and lower sequential profitability in Performance
Chemicals as a result of higher raw material costs. As
always, the balance of our diversified business portfolio and our
team's ongoing commitment to solving everyday challenges
demonstrated its value, keeping us on track to meet our 2024
goals."
Third Quarter Financial Performance
- RUPS delivered record third-quarter sales of $248.1 million, an increase of $14.1 million, or 6.0 percent, compared to
$234.0 million in the prior year
quarter. The sales growth was largely due to $10.0 million of pricing increases across
multiple markets, particularly for domestic crossties and utility
poles in Australia, and increased
activity in the railroad bridge services business, partly offset by
lower activity in the crosstie recovery business. Sales in the
domestic utility pole business increased 11.0 percent, primarily
attributable to Brown Wood. Adjusted EBITDA for the third quarter
of 2024 was $24.7 million, or 10.0
percent, compared with $25.1 million,
or 10.7 percent, in the prior year quarter. Profitability was
essentially flat as the net sales increase and $3.4 million from improved plant utilization were
offset by $14.1 million of higher raw
material, operating and selling, general and administrative
expenses.
- PC generated third quarter sales of $176.7 million, a decrease of $2.7 million, or 1.5 percent, compared to sales
of $179.4 million in the prior year
quarter. Sales were lower primarily as a result of sales to Brown
Wood now being affiliated sales. Adjusted EBITDA for the third
quarter of 2024 was $40.0 million, or
22.6 percent, compared with $35.2
million, or 19.6 percent, in the prior year quarter.
Profitability increased despite lower sales, primarily due to lower
year-over-year raw material and logistics costs, which were
favorably impacted by timing.
- CMC reported third quarter sales of $129.5 million, a decrease of $7.5 million, or 5.5 percent, compared to sales
of $137.0 million in the prior year
quarter. Excluding a favorable impact from foreign currency changes
of $1.8 million, sales decreased by
$9.3 million, or 6.8 percent, from
the prior year quarter. The sales decline was mainly due to
$16.6 million of lower sales prices
across most products, especially carbon pitch where prices were
down approximately 20 percent globally, along with lower volumes of
carbon black feedstock. The reduced prices for carbon pitch were
driven by market dynamics, particularly in Europe. The decreases were partly offset by
volume increases for carbon pitch and phthalic anhydride. Adjusted
EBITDA for the third quarter of 2024 was $12.7 million, or 9.8 percent, compared with
$10.4 million, or 7.6 percent, in the
prior year quarter. Profitability increased due to a $9.2 million reduction in raw material costs,
particularly in Europe, lower
selling, general and administrative costs, and higher volumes of
carbon pitch and phthalic anhydride. These favorable drivers were
partly offset by price decreases and higher operating
expenses.
- Capital expenditures for the nine months ended September 30, 2024, were $58.8 million, compared with $91.3 million for the prior year period. Net of
insurance proceeds and cash provided from asset sales, capital
expenditures were $55.0 million for
the current year period, compared with $88.3
million for the prior year period.
2024 Outlook
After considering the current competitive environment, global
economic conditions, as well as the ongoing uncertainty associated
with geopolitical and supply chain challenges, Koppers expects 2024
sales of approximately $2.1 billion,
compared with sales of $2.15 billion
in 2023. As a result, adjusted EBITDA is anticipated to be
approximately $270 million to
$275 million in 2024, including the
acquisition of Brown Wood which closed on April 1, 2024, compared with $256.4 million in 2023.
The effective tax rate for adjusted net income attributable to
Koppers in 2024 is projected to be approximately 28 percent,
consistent with the adjusted tax rate in 2023. Accordingly,
2024 adjusted EPS is forecasted to be in the range of $4.25 to $4.45 per
share, compared with $4.36 per share
in 2023.
Koppers now expects operating cash flows of approximately
$100 million to $125 million in 2024, excluding any impact from
pension termination. The company is pursuing a termination of
its U.S. qualified pension plan and is targeting this effort for
completion in the first quarter 2025. An estimated
$25 million of funding will be
required when this is completed, which will impact operating cash
flow in 2025.
Koppers continues to anticipate capital expenditures of
approximately $80 million in 2024,
including capitalized interest but excluding acquisitions, with
approximately $20 million allocated
to discretionary projects.
Commenting on the forecast, Mr. Ball said, "As 2024 winds down,
I am gratified by our team's resilience in the face of
adversity. To be posting new highs across a number of
important metrics in a challenging market environment is a
testament to our grit and determination. Looking beyond this
year, I believe we remain on track for continued growth in
profitability and free cash flow, despite an intensely competitive
environment. To ensure that improvement, during the fourth
quarter, we will begin taking measures to streamline our
organization to support an increasingly cost-conscious customer
base. I believe these actions will help to extend our
decade-long growth in profitability and support a higher margin
profile by leveraging a smaller global team highly focused on
serving customer preferences."
Koppers does not provide reconciliations of guidance for
adjusted EBITDA and adjusted EPS to comparable GAAP measures, in
reliance on the unreasonable efforts exception. Koppers is
unable, without unreasonable efforts, to forecast certain items
required to develop meaningful comparable GAAP financial
measures. These items include, but are not limited to,
restructuring and impairment charges, acquisition-related costs,
mark-to-market commodity hedging, and LIFO adjustments that are
difficult to forecast for a GAAP estimate and may be
significant.
Investor Conference Call and Webcast
Koppers management will conduct a conference call this morning,
beginning at 11:00 a.m. Eastern Time
to discuss the company's results for the quarter.
Presentation materials will be available at least 15 minutes before
the call on www.koppers.com in the Investor Relations section
of the company's website.
Interested parties may access the live audio broadcast toll free
by dialing 833-366-1128 in the United
States and Canada, or
412-902-6774 for international, Conference ID number 10184856.
Participants are requested to access the call at least five minutes
before the scheduled start time to complete a brief registration.
The conference call will be broadcast live on www.koppers.com
and can also be accessed here.
An audio replay will be available approximately two hours after
the completion of the call at 877-344-7529 for U.S. toll free,
855-669-9658 for Canada toll free,
or 412-317-0088 for international, using replay access code
6187183. The recording will be available for replay through
February 8, 2025.
About Koppers
Koppers (NYSE: KOP) is an integrated global provider of
essential treated wood products, wood preservation technologies and
carbon compounds. Our team of 2,200 employees create, protect and
preserve key elements of our global infrastructure – including
railroad crossties, utility poles, outdoor wooden structures, and
production feedstocks for steel, aluminum and construction
materials, among others – applying decades of industry-leading
expertise while constantly innovating to anticipate the needs of
tomorrow. Together we are providing safe and sustainable solutions
to enable rail transportation, keep power flowing, and create
spaces of enjoyment for people everywhere. Protecting What Matters,
Preserving The Future. Learn more at Koppers.com.
Inquiries from the media should be directed to Ms. Jessica Franklin Black at BlackJF@koppers.com or
412-227-2025. Inquiries from the investment community should
be directed to Ms. Quynh McGuire at
McGuireQT@koppers.com or 412-227-2049.
Non-GAAP Financial Measures
This press release contains certain non-GAAP financial measures.
Koppers believes that adjusted EBITDA, adjusted net income
attributable to Koppers, and adjusted earnings per share provide
information useful to investors in understanding the underlying
operational performance of the company, its business and
performance trends, and facilitate comparisons between periods and
with other corporations in similar industries. The exclusion of
certain items permits evaluation and a comparison of results for
ongoing business operations, and it is on this basis that Koppers
management internally assesses the company's performance. In
addition, the Board of Directors and executive management team use
adjusted EBITDA as a performance measure under the company's annual
incentive plans and for certain performance share units granted to
management.
Although Koppers believes that these non-GAAP financial measures
enhance investors' understanding of its business and performance,
these non-GAAP financial measures should not be considered an
alternative to GAAP basis financial measures and should be read in
conjunction with the relevant GAAP financial measure. Other
companies in a similar industry may define or calculate these
measures differently than the company, limiting their usefulness as
comparative measures. Because of these limitations, these non-GAAP
financial measures should not be considered in isolation or as
substitutes for performance measures calculated in accordance with
GAAP.
See the attached tables for the following reconciliations of
non-GAAP financial measures included in this press release:
Unaudited Reconciliation of Net Income to Adjusted EBITDA and
Unaudited Reconciliations of Net Income Attributable to Koppers to
Adjusted Net Income Attributable to Koppers and Diluted Earnings
Per Share and Adjusted Earnings Per Share.
Safe Harbor Statement
Certain statements in this press release are "forward-looking
statements" within the meaning of the Private Securities Litigation
Reform Act of 1995 and may include, but are not limited to,
statements about sales levels, acquisitions, restructuring,
declines in the value of Koppers assets and the effect of any
resulting impairment charges, profitability and anticipated
expenses and cash outflows. All forward-looking statements involve
risks and uncertainties.
All statements contained herein that are not clearly historical
in nature are forward-looking, and words such as "outlook,"
"guidance," "forecast," "believe," "anticipate," "expect,"
"estimate," "may," "will," "should," "continue," "plan,"
"potential," "intend," "likely," or other similar words or phrases
are generally intended to identify forward-looking statements. Any
forward-looking statement contained herein, in other press
releases, written statements or other documents filed with the
Securities and Exchange Commission, or in Koppers communications
and discussions with investors and analysts in the normal course of
business through meetings, phone calls and conference calls,
regarding future dividends, expectations with respect to sales,
earnings, cash flows, operating efficiencies, restructurings, cost
reduction efforts, the benefits of acquisitions, divestitures,
joint ventures or other matters as well as financings and debt
reduction, are subject to known and unknown risks, uncertainties
and contingencies.
Many of these risks, uncertainties and contingencies are beyond
our control, and may cause actual results, performance or
achievements to differ materially from anticipated results,
performance or achievements. Factors that might affect such
forward-looking statements include, among other things, the impact
of changes in commodity prices, such as oil and copper, on product
margins; general economic and business conditions; potential
difficulties in protecting our intellectual property; the ratings
on our debt and our ability to repay or refinance our outstanding
indebtedness as it matures; our ability to operate within the
limitations of our debt covenants; unexpected business disruptions;
potential delays in timing or changes to expected benefits from
cost reduction efforts; potential impairment of our goodwill and/or
long-lived assets; demand for Koppers goods and services;
competitive conditions; capital market conditions, including
interest rates, borrowing costs and foreign currency rate
fluctuations; availability and fluctuations in the prices of key
raw materials; disruptions and inefficiencies in the supply chain;
economic, political and environmental conditions in international
markets; changes in laws; the impact of environmental laws and
regulations; unfavorable resolution of claims against us, as well
as those discussed more fully elsewhere in this release and in
documents filed with the Securities and Exchange Commission by
Koppers, particularly our latest annual report on Form 10-K and any
subsequent filings by Koppers with the Securities and Exchange
Commission. Any forward-looking statements in this release speak
only as of the date of this release, and we undertake no obligation
to update any forward-looking statement to reflect events or
circumstances after that date or to reflect the occurrence of
unanticipated events.
KOPPERS HOLDINGS
INC.
UNAUDITED CONDENSED
CONSOLIDATED STATEMENT OF OPERATIONS
(Dollars in
millions, except share and per share amounts)
|
|
|
|
Three Months
Ended
|
|
|
Nine Months
Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net sales
|
|
$
|
554.3
|
|
|
$
|
550.4
|
|
|
$
|
1,615.1
|
|
|
$
|
1,641.0
|
|
Cost of
sales
|
|
|
433.1
|
|
|
|
439.0
|
|
|
|
1,276.1
|
|
|
|
1,313.0
|
|
Depreciation and
amortization
|
|
|
17.9
|
|
|
|
14.3
|
|
|
|
52.2
|
|
|
|
42.7
|
|
Selling, general and
administrative expenses
|
|
|
43.9
|
|
|
|
43.8
|
|
|
|
135.3
|
|
|
|
129.1
|
|
Loss (gain) on sale of
assets
|
|
|
9.7
|
|
|
|
0.0
|
|
|
|
9.7
|
|
|
|
(1.8)
|
|
Operating
profit
|
|
|
49.7
|
|
|
|
53.3
|
|
|
|
141.8
|
|
|
|
158.0
|
|
Other income,
net
|
|
|
0.1
|
|
|
|
0.2
|
|
|
|
0.1
|
|
|
|
0.2
|
|
Interest
expense
|
|
|
20.2
|
|
|
|
19.0
|
|
|
|
57.9
|
|
|
|
53.3
|
|
Income before income
taxes
|
|
|
29.6
|
|
|
|
34.5
|
|
|
|
84.0
|
|
|
|
104.9
|
|
Income tax
expense
|
|
|
10.6
|
|
|
|
8.3
|
|
|
|
25.2
|
|
|
|
28.1
|
|
Net income
|
|
|
19.0
|
|
|
|
26.2
|
|
|
|
58.8
|
|
|
|
76.8
|
|
Net (loss) income
attributable to noncontrolling interests
|
|
|
(3.8)
|
|
|
|
(0.1)
|
|
|
|
(3.8)
|
|
|
|
0.5
|
|
Net income attributable
to Koppers
|
|
$
|
22.8
|
|
|
$
|
26.3
|
|
|
$
|
62.6
|
|
|
$
|
76.3
|
|
Earnings per common
share attributable to Koppers
common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
1.12
|
|
|
$
|
1.27
|
|
|
$
|
3.01
|
|
|
$
|
3.66
|
|
Diluted
|
|
$
|
1.09
|
|
|
$
|
1.22
|
|
|
$
|
2.92
|
|
|
$
|
3.54
|
|
Weighted average shares
outstanding (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
20,409
|
|
|
|
20,828
|
|
|
|
20,790
|
|
|
|
20,838
|
|
Diluted
|
|
|
20,961
|
|
|
|
21,659
|
|
|
|
21,448
|
|
|
|
21,546
|
|
KOPPERS HOLDINGS
INC.
UNAUDITED CONDENSED
CONSOLIDATED BALANCE SHEET
(Dollars in
millions, except share and per share amounts)
|
|
|
|
September 30,
2024
|
|
|
December 31,
2023
|
|
Assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
44.5
|
|
|
$
|
66.5
|
|
Accounts receivable,
net of allowance of $7.1 and $6.5
|
|
|
238.0
|
|
|
|
202.4
|
|
Inventories,
net
|
|
|
405.9
|
|
|
|
395.7
|
|
Derivative
contracts
|
|
|
12.7
|
|
|
|
7.1
|
|
Other current
assets
|
|
|
29.0
|
|
|
|
27.3
|
|
Total current
assets
|
|
|
730.1
|
|
|
|
699.0
|
|
Property, plant and
equipment, net of accumulated depreciation
of $504.4 and $473.2
|
|
|
673.1
|
|
|
|
631.7
|
|
Goodwill
|
|
|
319.8
|
|
|
|
294.4
|
|
Intangible assets,
net
|
|
|
123.2
|
|
|
|
102.2
|
|
Operating lease
right-of-use assets
|
|
|
91.9
|
|
|
|
90.5
|
|
Deferred tax
assets
|
|
|
9.9
|
|
|
|
10.4
|
|
Other assets
|
|
|
11.6
|
|
|
|
7.3
|
|
Total
assets
|
|
$
|
1,959.6
|
|
|
$
|
1,835.5
|
|
Liabilities
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
169.5
|
|
|
$
|
202.9
|
|
Accrued
liabilities
|
|
|
86.8
|
|
|
|
95.1
|
|
Current operating lease
liabilities
|
|
|
25.7
|
|
|
|
22.9
|
|
Current maturities of
long-term debt
|
|
|
5.0
|
|
|
|
5.0
|
|
Total current
liabilities
|
|
|
287.0
|
|
|
|
325.9
|
|
Long-term
debt
|
|
|
975.9
|
|
|
|
835.4
|
|
Operating lease
liabilities
|
|
|
66.0
|
|
|
|
67.4
|
|
Accrued postretirement
benefits
|
|
|
25.3
|
|
|
|
31.6
|
|
Deferred tax
liabilities
|
|
|
27.3
|
|
|
|
25.9
|
|
Other long-term
liabilities
|
|
|
45.5
|
|
|
|
46.3
|
|
Total
liabilities
|
|
|
1,427.0
|
|
|
|
1,332.5
|
|
Commitments and
contingent liabilities
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Senior Convertible
Preferred Stock, $0.01 par value per share; 10,000,000
shares authorized; no shares issued
|
|
|
0.0
|
|
|
|
0.0
|
|
Common Stock, $0.01 par
value per share; 80,000,000 shares authorized;
25,717,647 and 25,163,238 shares issued
|
|
|
0.3
|
|
|
|
0.3
|
|
Additional paid-in
capital
|
|
|
311.7
|
|
|
|
291.1
|
|
Retained
earnings
|
|
|
502.0
|
|
|
|
444.0
|
|
Accumulated other
comprehensive loss
|
|
|
(84.5)
|
|
|
|
(88.8)
|
|
Treasury stock, at
cost, 5,450,278 and 4,302,996 shares
|
|
|
(197.2)
|
|
|
|
(147.7)
|
|
Total Koppers
shareholders' equity
|
|
|
532.3
|
|
|
|
498.9
|
|
Noncontrolling
interests
|
|
|
0.3
|
|
|
|
4.1
|
|
Total
equity
|
|
|
532.6
|
|
|
|
503.0
|
|
Total liabilities and
equity
|
|
$
|
1,959.6
|
|
|
$
|
1,835.5
|
|
KOPPERS HOLDINGS
INC.
UNAUDITED CONDENSED
CONSOLIDATED STATEMENT OF CASH FLOWS
(Dollars in
millions)
|
|
|
|
Nine Months
Ended
|
|
|
|
September 30,
|
|
|
|
2024
|
|
|
2023
|
|
Cash provided by (used
in) operating activities:
|
|
|
|
|
|
|
Net income
|
|
$
|
58.8
|
|
|
$
|
76.8
|
|
Adjustments to
reconcile net cash used in operating activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
52.2
|
|
|
|
42.7
|
|
Stock-based
compensation
|
|
|
16.1
|
|
|
|
13.0
|
|
Change in derivative
contracts
|
|
|
(3.0)
|
|
|
|
0.0
|
|
Non-cash interest
expense
|
|
|
2.5
|
|
|
|
4.1
|
|
Loss (gain) on sale of
assets
|
|
|
9.4
|
|
|
|
(2.0)
|
|
Insurance
proceeds
|
|
|
(1.0)
|
|
|
|
(0.8)
|
|
Deferred income
taxes
|
|
|
1.0
|
|
|
|
1.6
|
|
Change in other
liabilities
|
|
|
(7.8)
|
|
|
|
0.6
|
|
Other - net
|
|
|
0.3
|
|
|
|
(1.0)
|
|
Changes in working
capital:
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(32.1)
|
|
|
|
(27.5)
|
|
Inventories
|
|
|
4.7
|
|
|
|
(16.8)
|
|
Accounts
payable
|
|
|
(31.3)
|
|
|
|
4.3
|
|
Accrued
liabilities
|
|
|
(19.8)
|
|
|
|
(10.0)
|
|
Other working
capital
|
|
|
(5.3)
|
|
|
|
(5.5)
|
|
Net cash provided by
operating activities
|
|
|
44.7
|
|
|
|
79.5
|
|
Cash (used in) provided
by investing activities:
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
(58.8)
|
|
|
|
(91.3)
|
|
Insurance proceeds
received
|
|
|
1.0
|
|
|
|
0.8
|
|
Acquisitions
|
|
|
(99.4)
|
|
|
|
0.0
|
|
Cash provided by sale
of assets
|
|
|
2.8
|
|
|
|
2.2
|
|
Net cash (used in)
investing activities
|
|
|
(154.4)
|
|
|
|
(88.3)
|
|
Cash provided by (used
in) financing activities:
|
|
|
|
|
|
|
Borrowings of credit
facility
|
|
|
599.1
|
|
|
|
909.8
|
|
Repayments of credit
facility
|
|
|
(555.7)
|
|
|
|
(749.9)
|
|
Borrowings of
long-term debt
|
|
|
100.0
|
|
|
|
388.0
|
|
Repayments of
long-term debt
|
|
|
(4.5)
|
|
|
|
(501.0)
|
|
Issuances of Common
Stock
|
|
|
4.5
|
|
|
|
3.2
|
|
Repurchases of Common
Stock
|
|
|
(49.5)
|
|
|
|
(9.8)
|
|
Payment of debt
issuance costs
|
|
|
(0.9)
|
|
|
|
(4.9)
|
|
Dividends
paid
|
|
|
(4.6)
|
|
|
|
(3.8)
|
|
Net cash provided by
financing activities
|
|
|
88.4
|
|
|
|
31.6
|
|
Effect of exchange rate
changes on cash
|
|
|
(0.7)
|
|
|
|
(2.6)
|
|
Net (decrease) increase
in cash and cash equivalents
|
|
|
(22.0)
|
|
|
|
20.2
|
|
Cash and cash
equivalents at beginning of period
|
|
|
66.5
|
|
|
|
33.3
|
|
Cash and cash
equivalents at end of period
|
|
$
|
44.5
|
|
|
$
|
53.5
|
|
UNAUDITED SEGMENT
INFORMATION
(Dollars in
millions)
|
|
|
|
Three Months
Ended
|
|
|
Nine Months
Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
Railroad and Utility
Products and Services
|
|
$
|
248.1
|
|
|
$
|
234.0
|
|
|
$
|
727.1
|
|
|
$
|
681.5
|
|
Performance
Chemicals
|
|
|
176.7
|
|
|
|
179.4
|
|
|
|
503.7
|
|
|
|
507.2
|
|
Carbon Materials and
Chemicals
|
|
|
129.5
|
|
|
|
137.0
|
|
|
|
384.3
|
|
|
|
452.3
|
|
Total
|
|
$
|
554.3
|
|
|
$
|
550.4
|
|
|
$
|
1,615.1
|
|
|
$
|
1,641.0
|
|
Adjusted
EBITDA(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
Railroad and Utility
Products and Services
|
|
$
|
24.7
|
|
|
$
|
25.1
|
|
|
$
|
64.8
|
|
|
$
|
63.2
|
|
Performance
Chemicals
|
|
|
40.0
|
|
|
|
35.2
|
|
|
|
114.1
|
|
|
|
93.8
|
|
Carbon Materials and
Chemicals
|
|
|
12.7
|
|
|
|
10.4
|
|
|
|
27.5
|
|
|
|
45.5
|
|
Total
|
|
$
|
77.4
|
|
|
$
|
70.7
|
|
|
$
|
206.4
|
|
|
$
|
202.5
|
|
Adjusted EBITDA margin
as a percentage of GAAP sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
Railroad and
Utility Products and Services
|
|
|
10.0
|
%
|
|
|
10.7
|
%
|
|
|
8.9
|
%
|
|
|
9.3
|
%
|
Performance
Chemicals
|
|
|
22.6
|
%
|
|
|
19.6
|
%
|
|
|
22.7
|
%
|
|
|
18.5
|
%
|
Carbon Materials and
Chemicals
|
|
|
9.8
|
%
|
|
|
7.6
|
%
|
|
|
7.2
|
%
|
|
|
10.1
|
%
|
(1)
|
The table below
describes the adjustments to arrive at adjusted
EBITDA.
|
UNAUDITED
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA
(Dollars in
millions)
|
|
|
|
Three Months
Ended
|
|
|
Nine Months
Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net income
|
|
$
|
19.0
|
|
|
$
|
26.2
|
|
|
$
|
58.8
|
|
|
$
|
76.8
|
|
Interest
expense
|
|
|
20.2
|
|
|
|
19.0
|
|
|
|
57.9
|
|
|
|
53.3
|
|
Depreciation and
amortization
|
|
|
17.9
|
|
|
|
14.3
|
|
|
|
52.2
|
|
|
|
42.7
|
|
Income tax
expense
|
|
|
10.6
|
|
|
|
8.3
|
|
|
|
25.2
|
|
|
|
28.1
|
|
Sub-total
|
|
|
67.7
|
|
|
|
67.8
|
|
|
|
194.1
|
|
|
|
200.9
|
|
Adjustments to arrive
at adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
LIFO (benefit)
expense(1)
|
|
|
(1.2)
|
|
|
|
2.8
|
|
|
|
2.9
|
|
|
|
3.3
|
|
Impairment,
restructuring and plant closure costs
|
|
|
0.4
|
|
|
|
0.1
|
|
|
|
0.4
|
|
|
|
0.1
|
|
Loss (gain) on sale of
assets
|
|
|
9.7
|
|
|
|
0.0
|
|
|
|
9.7
|
|
|
|
(1.8)
|
|
Mark-to-market
commodity hedging gains
|
|
|
0.0
|
|
|
|
0.0
|
|
|
|
(3.0)
|
|
|
|
0.0
|
|
Acquisition inventory
step-up amortization
|
|
|
0.8
|
|
|
|
0.0
|
|
|
|
2.3
|
|
|
|
0.0
|
|
Total
adjustments
|
|
|
9.7
|
|
|
|
2.9
|
|
|
|
12.3
|
|
|
|
1.6
|
|
Adjusted
EBITDA
|
|
$
|
77.4
|
|
|
$
|
70.7
|
|
|
$
|
206.4
|
|
|
$
|
202.5
|
|
(1)
|
The LIFO expense
adjustment removes the entire impact of LIFO and effectively
reflects the results as if we were on a FIFO inventory
basis.
|
UNAUDITED
RECONCILIATIONS OF NET INCOME ATTRIBUTABLE TO KOPPERS
TO
ADJUSTED NET INCOME
ATTRIBUTABLE TO KOPPERS AND
DILUTED EARNINGS PER
SHARE AND ADJUSTED EARNINGS PER SHARE
(Dollars in
millions, except share and per share amounts)
|
|
|
|
Three Months
Ended
|
|
|
Nine Months
Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net income attributable
to Koppers
|
|
$
|
22.8
|
|
|
$
|
26.3
|
|
|
$
|
62.6
|
|
|
$
|
76.3
|
|
Adjustments to arrive
at adjusted net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
LIFO (benefit)
expense(1)
|
|
|
(1.2)
|
|
|
|
2.8
|
|
|
|
2.9
|
|
|
|
3.3
|
|
Impairment,
restructuring and plant closure costs
|
|
|
0.4
|
|
|
|
0.1
|
|
|
|
1.9
|
|
|
|
0.1
|
|
Loss (gain) on sale of
assets
|
|
|
9.7
|
|
|
|
0.0
|
|
|
|
9.7
|
|
|
|
(1.8)
|
|
Mark-to-market
commodity hedging gains
|
|
|
0.0
|
|
|
|
0.0
|
|
|
|
(3.0)
|
|
|
|
0.0
|
|
Acquisition inventory
step-up amortization
|
|
|
0.8
|
|
|
|
0.0
|
|
|
|
2.3
|
|
|
|
0.0
|
|
Write-off of debt
issuance costs
|
|
|
0.0
|
|
|
|
0.0
|
|
|
|
0.0
|
|
|
|
2.0
|
|
Total
adjustments
|
|
|
9.7
|
|
|
|
2.9
|
|
|
|
13.8
|
|
|
|
3.6
|
|
Adjustments to income
tax and noncontrolling interests:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax on
adjustments to pre-tax income
|
|
|
0.1
|
|
|
|
(0.6)
|
|
|
|
(1.0)
|
|
|
|
(1.2)
|
|
Deferred tax
adjustments
|
|
|
0.0
|
|
|
|
0.0
|
|
|
|
0.0
|
|
|
|
0.2
|
|
Noncontrolling
interest
|
|
|
(3.9)
|
|
|
|
0.0
|
|
|
|
(3.9)
|
|
|
|
0.6
|
|
Effect on adjusted net
income
|
|
|
5.9
|
|
|
|
2.3
|
|
|
|
8.9
|
|
|
|
3.2
|
|
Adjusted net income
attributable to Koppers
|
|
$
|
28.7
|
|
|
$
|
28.6
|
|
|
$
|
71.5
|
|
|
$
|
79.5
|
|
Diluted weighted
average common shares outstanding (in
thousands)
|
|
|
20,961
|
|
|
|
21,659
|
|
|
|
21,448
|
|
|
|
21,546
|
|
Diluted earnings per
share
|
|
$
|
1.09
|
|
|
$
|
1.22
|
|
|
$
|
2.92
|
|
|
$
|
3.54
|
|
Adjusted earnings per
share
|
|
$
|
1.37
|
|
|
$
|
1.32
|
|
|
$
|
3.34
|
|
|
$
|
3.69
|
|
(1)
|
The LIFO expense
adjustment removes the entire impact of LIFO and effectively
reflects the results as if we were on a FIFO inventory
basis.
|
|
|
|
For
Information:
|
|
Quynh McGuire, Vice
President, Investor Relations
|
|
|
412 227 2049
|
|
|
McGuireQT@koppers.com
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/koppers-reports-third-quarter-2024-results-reaffirms-2024-outlook-302299910.html
SOURCE KOPPERS HOLDINGS INC.