Simplify China A Shares ... (AMEX:CAS)
Historical Stock Chart
From Jan 2020 to Jan 2025
FRANKLIN PARK, Ill., March 31 /PRNewswire-FirstCall/ -- A. M. Castle & Co. (AMEX:CAS), one of North America's leading metals and plastics distributors, announced the final audited results for the year ended December 31, 2005. This release represents a change from the unaudited figures included in the Company's March 13, 2006 release. The final results include a LIFO (last-in, first-out) inventory valuation adjustment, which resulted in a non-cash $4.0 million after-tax charge as compared to the previously announced results.
The impact of this adjustment reduces fourth quarter 2005 diluted earnings per share from $0.39 (as reported on March 13, 2006) to $0.18 as reported in the audited results. By comparison, earnings per share (diluted) for the fourth quarter of 2004 were $0.12. For the year 2005, diluted earnings per share were $2.11 as compared to $0.82 in the prior year.
"Final determination of our LIFO year-end adjustment is a complex process which can only be calculated at year-end after all final inventory levels by SKU are known and all final invoices for material purchases are in hand," stated Larry A. Boik, Vice President and CFO. "The process takes on an added complexity during periods of frequent price changes as characterized in 2004 and 2005," he continued. During 2004 the total increase in the LIFO reserve was $49.7 million as compared to $11.5 million during 2005, reflecting the continued escalation in material costs (albeit at a slower rate of change during 2005).
On an annual basis, the Company's sales increased 26% to a level of $959 million during 2005. Net income applicable to shareholders increased 162% to a level of $37.9 million on a year-over-year basis. EBITDA increased 87% to a level of $84.8 million in 2005.
All figures for both the quarter and the year include the impact of the Company's adoption of FAS 123R-"Accounting for Stock Based Compensation" as reported in the March 13, 2006 press release.
"Let us not lose sight of the fact that the fundamentals of the business at A. M. Castle remain very strong," said Michael Goldberg, President and CEO. "Sales, gross material margins and net income are all very strong and we remain optimistic about the outlook for 2006," he continued. The 10-K will be filed today, March 31, 2006.
About A. M. Castle & Co.
Founded in 1890, A. M. Castle & Co. is a specialty metals and plastics distribution company serving the North American market, principally within the producer durable equipment sector. Its customer base includes many Fortune 500 companies as well as thousands of medium and smaller-sized firms spread across a wide spectrum of industries. Within its core metals business, it specializes in the distribution of carbon, alloy and stainless steels; nickel alloy; and aluminum. Through its subsidiary, Total Plastics, Inc., the Company also distributes a broad range of value-added industrial plastics. Together, Castle operates over 50 locations throughout North America. Its common stock is traded on the American and Chicago Stock Exchange under the ticker symbol "CAS".
Safe Harbor Statement / Regulation G Disclosure
This release may contain forward-looking statements relating to future financial results. Actual results may differ materially as a result of factors over which the Company has no control. These risk factors and additional information are included in the Company's reports on file with the Securities Exchange Commission.
The financial statements included in this release contain a non-GAAP disclosure, EBITDA, which consists of income before provision for income taxes plus depreciation and amortization, debt extinguishment expense, and interest expense (including discount on accounts receivable sold), less interest income. EBITDA is presented as a supplemental disclosure because this measure is widely used by the investment community for evaluation purposes and provides the reader with additional information in analyzing the Company's operating results. EBITDA should not be considered as an alternative to net income or any other item calculated in accordance with U.S. GAAP, or as an indicator of operating performance. Our definition of EBITDA used here may differ from that used by other companies. A reconciliation of EBITDA to net income is provided per U.S. Securities and Exchange Commission requirements.
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per
share data)
For the Three For the
Months Ended Year Ended
Dec 31 Dec 31
2005 2004 2005 2004
Net sales $227,257 $197,803 $958,978 $760,997
Cost of material sold (164,480) (145,049) (677,186) (543,426)
Gross material margin 62,777 52,754 281,792 217,571
Plant and delivery expense (26,792) (24,561) (108,427) (95,229)
Sales, general, and administrative
expense (23,340) (21,422) (92,848) (82,142)
Depreciation and amortization
expense (2,588) (2,015) (9,340) (8,751)
Total operating expense (52,720) (47,998) (210,615) (186,122)
Operating income 10,057 4,756 71,177 31,449
Interest expense, net (1,473) (2,261) (7,348) (8,968)
Discount on sale of accounts
receivable -- (285) (1,127) (969)
Loss on extinguishment of debt (4,904) -- (4,904) --
Income before income tax and
equity in earnings of joint
venture 3,680 2,210 57,798 21,512
Income taxes (1,303) (2,084) (23,191) (11,294)
Income before equity in earnings
of joint ventures 2,377 126 34,607 10,218
Equity in earnings of joint
venture 960 2,002 4,302 5,199
Net income 3,337 2,128 38,909 15,417
Preferred dividends (241) (239) (961) (957)
Net income applicable to common
stock $3,096 $1,889 $37,948 $14,460
Basic earnings per share $0.19 $0.12 $2.37 $0.92
Diluted earnings per share $0.18 $0.12 $2.11 $0.82
EBITDA * $13,605 $8,773 $84,819 $45,399
* Earnings before interest, discount on sale of accounts receivable,
taxes, depreciation and amortization, and debt extinguishment expense
Reconciliation of EBITDA to net income: For the Three For the Twelve
Months Ended Months Ended
Dec 31 Dec 31
2005 2004 2005 2004
Net income $3,337 $2,128 $38,909 $15,417
Depreciation and amortization 2,588 2,015 9,340 8,751
Interest, net 1,473 2,261 7,348 8,968
Discount on accounts receivable sold -- 285 1,127 969
Debt extinguishment 4,904 -- 4,904 --
Provision from income taxes 1,303 2,084 23,191 11,294
EBITDA $13,605 $8,773 $84,819 $45,399
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands) As of
Dec 31 Dec. 31
2005 2004
ASSETS
Current assets
Cash and cash equivalents $37,392 $3,106
Accounts receivable, less
allowances of $1,763 in 2005
and $1,760 in 2004 107,064 80,323
Inventories (principally on last-in,
first-out basis)
(latest cost higher by $104,036
in 2005 and
$92,500 in 2004) 119,306 135,588
Other current assets 6,351 8,489
Total current assets 270,113 227,506
Investment in joint venture 10,850 8,463
Goodwill and intangible assets 32,222 32,201
Prepaid pension cost 41,946 42,262
Other assets 4,182 7,586
Property, plant and equipment, at
cost
Land 4,772 4,771
Building 45,890 45,514
Machinery and equipment 127,048 124,641
177,710 174,926
Less - accumulated depreciation (113,288) (109,928)
64,422 64,998
Total assets $423,735 $383,016
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable $103,246 $93,342
Accrued liabilities 21,535 19,591
Current and deferred income taxes 7,052 3,653
Current portion of long-term debt 6,233 11,607
Total current liabilities 138,066 128,193
Long-term debt, less current portion 73,827 89,771
Deferred income taxes 21,903 19,668
Deferred gain on sale-leaseback
assets 5,967 6,465
Pension and postretirement benefit
obligations 8,467 6,874
Minority interest -- 1,644
Commitments and contingencies
Stockholders' equity
Preferred stock, no par value -
10,000,000 shares
authorized; 12,000 shares
issued and outstanding 11,239 11,239
Common stock, $0.01 par value -
authorized 30,000,000
shares; issued and outstanding
16,605,714 in 2005 and
15,806,366 in 2004 166 159
Additional paid in capital 60,916 45,052
Retained earnings 110,530 72,582
Accumulated other comprehensive
income 2,370 1,616
Other - deferred compensation -- (2)
Treasury stock, at cost -
546,065 shares at December 31,
2005 and 62,065 shares at
December 31, 2004 (9,716) (245)
Total stockholders' equity 175,505 130,401
Total liabilities and stockholders'
equity $423,735 $383,016
Revised Consolidated Statement of Income
(dollars in thousands, except earnings per share data)
For the Three Months Ended Dec 31,
2005
Per
3/13/2006
Earnings LIFO As
Release Adjustment Revised
Net sales $227,257 $-- $227,257
Cost of material sold (157,968) (6,512) (164,480)
Gross material margin 69,289 (6,512) 62,777
Operating income 16,569 (6,512) 10,057
Income before income taxes
and equity earnings of joint
venture 10,192 (6,512) 3,680
Income tax expense (3,857) 2,554 (1,303)
Equity in earnings of joint venture 960 -- 960
Net Income $7,295 $(3,958) $3,337
Net income applicable to common stock $7,054 $(3,958) $3,096
Basic earnings per share $0.43 $(0.24) $0.19
Diluted earnings per share $0.39 $(0.21) $0.18
EBITDA $20,117 $(6,512) $13,605
Revised Consolidated Statement of Income
(dollars in thousands, except earnings per share data)
For the Year Ended Dec 31, 2005
Per
3/13/2006
Earnings LIFO As
Release Adjustment Revised
Net sales $958,978 $-- $958,978
Cost of material sold (670,674) (6,512) (677,186)
Gross material margin 288,304 (6,512) 281,792
Operating income 77,689 (6,512) 71,177
Income before income taxes
and equity earnings of joint
venture 64,310 (6,512) 57,798
Income tax expense (25,745) 2,554 (23,191)
Equity in earnings of joint venture 4,302 -- 4,302
Net Income $42,867 $(3,958) $38,909
Net income applicable to common stock $41,906 $(3,958) $37,948
Basic earnings per share $2.61 $(0.24) $2.37
Diluted earnings per share $2.33 $(0.22) $2.11
EBITDA $91,331 $(6,512) $84,819
Revised Consolidated Balance Sheet
(dollars in thousands)
For the Year Ended Dec 31, 2005
Per
3/13/2006
Earnings LIFO As
Release Adjustment Revised
ASSETS
Cash and cash equivalents $37,392 $ -- $37,392
Accounts receivable, net 107,064 -- 107,064
Inventories (principally on last-in,
first-out) 125,818 (6,512) 119,306
Other current assets 6,351 -- 6,351
Total current assets 276,625 (6,512) 270,113
Total assets $430,247 $(6,512) $423,735
LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable and accrued
liabilities $130,074 $(5,293) $124,781
Current and deferred income taxes 9,606 (2,554) 7,052
Current portion of long-term debt 6,233 -- 6,233
Total current liabilities 145,913 (7,847) 138,066
Long-term debt, less current portion 73,827 -- 73,827
Deferred income taxes 21,903 -- 21,903
Other long-term liabilities 9,141 5,293 14,434
Stockholders' equity 179,463 (3,958) 175,505
Total liabilities and stockholders'
equity $430,247 $(6,512) $423,735
DATASOURCE: A. M. Castle & Co.
CONTACT: Larry A. Boik, Vice President-Finance & CFO of A. M. Castle &
Co., +1-847-349-2576, or ; or Analysts, Katie Pyra for A.
M. Castle & Co., +1-312-553-6717, or