8K Cover (Earnings Release)

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

___________________________________

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

___________________________________

 

date of Report (Date of earliest event reported): November 6, 2014

 

MRC Global inc.

(Exact name of registrant as specified in its charter)

 

 

 

 

 


Identification Number)

Delaware

(State or other jurisdiction of incorporation)

001-35479

 

(Commission File Number)

20-5956993 

(I.R.S. Employer
Identification Number)

 

2 Houston Center,  909 Fannin, Suite 3100,

Houston, TX  77010

(Address of principal executive offices, including zip code)

 

 

Registrant’s telephone number, including area code: (877) 294-7574

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

[  ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[  ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 


 

Item 2.02Results of Operations and Financial Condition

On November 6, 2014, MRC Global Inc. issued a press release announcing its financial results for the three and nine months ended September 30, 2014. A copy of the press release is furnished as Exhibit 99.1 to this Form 8-K and is incorporated herein by reference.

Item 9.01 Financial Statements and Exhibits 

 

 

(d)

Exhibits.

 

99.1 Press Release of MRC Global Inc. dated November 6, 2014

 

 

 

 

 

 


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date:   November 6, 2014

MRC GLOBAL INC.

By:  /s/ James E. Braun                                                                                            

James E. Braun

Executive Vice President and Chief Financial Officer

 

 

 


 

INDEX TO EXHIBITS

 

c

 

 

 

 

 

Exhibit No.

  

Description

 

 

 

 

 

 

 

 

 

 

 

99.1

 

Press Release of MRC Global Inc. dated November 6, 2014

 

 

 

 


Press Release Exhibit 99.1

 

 

 

 

Picture 1Exhibit 99.1

 

 

 

MRC GLOBAL ANNOUNCES THIRD QUARTER 2014 RESULTS

 

Sales of $1.618 billion

Net income of $50 million

Diluted EPS of $0.49 per share

Adjusted diluted EPS of $0.54 per share

Adjusted EBITDA of $132 million

 

Houston, TX – November 6, 2014 – MRC Global Inc. (NYSE: MRC), the largest global distributor, based on sales, of pipe, valves and fittings (PVF) and related products and services to the energy industry, today announced third quarter 2014 results.

 

The company’s sales were $1.618 billion for the third quarter of 2014, which were 23% higher than the third quarter of 2013 and 8% higher than the second quarter of 2014. Net income for the third quarter of 2014 was $50 million, or $0.49 per diluted share, compared to third quarter 2013 net income of $39 million, or $0.38 per diluted share.

 

Adjusted diluted earnings per share (EPS) were $0.54 per diluted share for the third quarter of 2014 as compared to adjusted diluted EPS for the third quarter of 2013 of $0.40 per diluted share.  Please refer to the reconciliation of adjusted net income (a non-GAAP measure) to net income (a GAAP measure) included in this release.

 

Andrew R. Lane, MRC Global’s chairman, president and chief executive officer stated, Our multi-year strategy to expand internationally, re-balance our product lines, focus on global industrial valve sales and streamline our SG&A is evidenced in our strong third quarter results. We are very pleased with year to date revenue growth of 14%.”

 

Mr. Lane continued, “The third quarter sales of $1.618 billion set a new all-time record for our company in its 93 year history, surpassing a previous peak set in the fourth quarter of 2008. We also set an all-time record for quarterly valve sales of $531 million, reflecting the results from our valve product line growth strategy. We continued our operating expense reduction efforts, which we now expect to generate more than $17 million in annual savings. Also notable, we ended the quarter with backlog of $1.254 billion, the highest in company history.”

 

Mr. Lane concluded, “I am proud to report that the results of our cost savings initiatives and leveraging of our cost structure are evidenced in our improved 8.2% Adjusted EBITDA margin this quarter.”

 

MRC Global’s third quarter 2014 gross profit was $278.0 million, or 17.2% of sales as compared to gross profit of $238.3 million, or 18.1% of sales for the third quarter of 2013. The decline in gross profit percentage reflects the impact of the company’s last-in, first-out (LIFO) inventory costing methodology. Third quarter 2014 gross profit reflected a charge of $3.9 million to cost of sales relating to the use of the LIFO method of inventory cost accounting, while the third quarter of 2013 reflected a benefit of $5.7 million.

 


 

Selling, general and administrative (SG&A) expenses were $184.8 million for the third quarter of 2014, or 11.4% of sales, compared to $160.9 million, or 12.2% of sales, in the same period of 2013. The 80 basis point improvement was due to the previously announced cost reduction initiatives taken through the third quarter of 2014 and the higher revenue levels.  The increase of $23.9 million included $20.8 million of incremental expense from the acquired businesses. The remainder of the increase was driven by $2.6 million of severance and related charges associated with our cost reduction initiatives and $5.7 million of pre-tax costs associated with the cancellation of executive employment contracts.

 

Adjusted EBITDA was $132.3 million for the third quarter of 2014 compared to $96.4 million for the same period in 2013.  Please refer to the reconciliation of adjusted EBITDA (a non-GAAP measure) to net income (a GAAP measure) in this release.

 

Sales by Segment

 

U.S. sales in the third quarter of 2014 were up 18.7% to $1.205 billion from the same quarter in 2013 due to organic growth. The increase was across each product line as well as each sector due to growth in customer capital spending, an increase in rig and well count as well as market share gains. 

Canadian sales in the third quarter of 2014 were $161.2 million, down 0.6% from the same quarter in 2013. The decline was primarily attributable to the sale of the progressive cavity pump (PCP) distribution and servicing business, which reduced sales by $20.4 million and the impact of the decline of the Canadian dollar relative to the U.S. dollar which amounted to $7.6 million.  After adjusting for these items, the Canadian business was up 20.2%, which was due to growth in customer spending in the upstream and midstream sectors.

International sales in the third quarter of 2014 were $251.7 million, an increase of 84.3% from the same period in 2013. The increase was due primarily to sales from acquired businesses of $92.3 million for the third quarter of 2014. Organically, international sales increased $22.8 million over the same quarter a year ago due to growth in the European business.

Sales by Sector

 

Upstream sales in the third quarter of 2014 increased 28.1% from the third quarter of 2013 to $753.1 million, or 47% of total sales. The improvement in upstream sales was attributable to organic growth of 16.2%, as well as the acquisitions completed in 2013 and 2014, partially offset by the sale of the PCP distribution and servicing business in Canada.

 

Midstream sales in the third quarter of 2014 increased organically by 25.7% from the third quarter of 2013 to $474.3 million, or 29% of total sales. Higher midstream sales were influenced by increased project activity and an increase in market share among our targeted growth accounts all within our transmission subsector.

 

Downstream sales in the third quarter of 2014 increased 12.2% from the third quarter of 2013 to $390.7 million, or 24% of total sales. Substantially all of the increase was organic growth.  Sales to downstream customers increased in both the International and U.S. segments.

 

Balance Sheet

 

Debt outstanding was $1.417 billion at September 30, 2014, an increase of $19.1 million during the third quarter of 2014. Net cash used in operations was $68.6 million during the nine months ended September 30, 2014 compared to net cash provided by operations of $241.4 million during the same period a year ago. Excluding the impact of acquisitions, working capital increased $227.7 million in


 

the first nine months of 2014 as compared to a decrease of $76.9 million in the first nine months of 2013. These movements reflect increases in business activity leading to higher revenue which resulted in growth in working capital, and due also to the timing of payments from various large customers.

 

Updated Calendar Year 2014 Guidance

 

Given the strong third quarter results above expectations and the outlook for the fourth quarter, MRC Global’s expected full year 2014 results are updated from last quarter, as presented below.

 

 

 

 

 

 

Low

 

High

Sales

$5.90 billion

 

$5.97 billion

Adjusted EBITDA

$430 million

 

$450 million

Tax rate

34%

 

35%

Capital expenditures

$15 million

 

$20 million

Cash flow (used in) provided by operations

$(25) million

 

$25 million

 

Conference Call

 

The Company will hold a conference call to discuss its third quarter 2014 results at 10:00 a.m. Eastern Time (9:00 a.m. Central Time) on November 7, 2014.  To participate in the call, please dial (719) 325-2484 and ask for the MRC Global conference call at least 10 minutes prior to the start time. To access the conference call live over the Internet, please log onto the web at http://www.mrcglobal.com and go to the “Investor Relations” page of the company’s website at least fifteen minutes early to register, download and install any necessary audio software. For those who cannot listen to the live call, a replay will be available through November 21, 2014 and may be accessed by dialing 719-457-0820 and using pass code 5872996#.  Also, an archive of the webcast will be available shortly after the call at http://www.mrcglobal.com for 90 days.

 

About MRC Global Inc.

 

Headquartered in Houston, Texas, MRC Global, a Fortune 500 company, is the largest global distributor, based on sales, of pipe, valves and fittings (PVF) and related products and services to the energy industry and supplies these products and services across each of the upstream, midstream and downstream sectors. More information about MRC Global can be found on our website mrcglobal.com.

 

This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. Words such as “will,” “expect,” “expected”, “looking forward”, “guidance” and similar expressions are intended to identify forward-looking statements.

Statements about the company’s business, including its strategy, its industry, the company’s future profitability, the company’s guidance on its sales, adjusted EBITDA, tax rate, capital expenditures and cash flow, growth in the company’s various markets and the company’s expectations, beliefs, plans, strategies, objectives, prospects and assumptions are not guarantees of future performance. These statements are based on management’s expectations that involve a number of business risks and uncertainties, any of which could cause actual results to differ materially from those expressed in or implied by the forward-looking statements. These statements involve known and unknown risks, uncertainties and other factors, most of which are difficult to predict and many of which are beyond our control, including the factors described in the company’s SEC filings that may cause our actual results and performance to be materially different from any future results or performance expressed or implied by these forward-looking statements.

These risks and uncertainties include (among others) decreases in oil and natural gas industry expenditure levels, which may result from decreased oil and natural gas prices or other factors; increased usage of alternative fuels, which may negatively affect oil and natural gas industry expenditure levels; U.S. and international general economic conditions; the company’s ability to compete


 

successfully with other companies in MRC Global’s industry; the risk that manufacturers of the products the company distributes will sell a substantial amount of goods directly to end users in the industry sectors the company serves;  unexpected supply shortages;  cost increases by the company’s suppliers; the company’s lack of long-term contracts with most of its suppliers; suppliers’ price reductions of products that the company sells, which could cause the value of the company’s inventory to decline;  decreases in steel prices, which could significantly lower MRC Global’s profit;  increases in steel prices, which the company may be unable to pass along to its customers which could significantly lower its profit; the company’s lack of long-term contracts with many of its customers and the company’s lack of contracts with customers that require minimum purchase volumes;  changes in the company’s customer and product mix;  risks related to the company’s customers’ creditworthiness; the potential adverse effects associated with integrating acquisitions into the company’s business and whether these acquisitions will yield their intended benefits;  the success of the company’s acquisition strategies; the company’s significant indebtedness;  the dependence on the company’s subsidiaries for cash to meet its debt obligations;  changes in the company’s credit profile;  a decline in demand for certain of the products the company distributes if import restrictions on these products are lifted; environmental, health and safety laws and regulations and the interpretation or implementation thereof; the sufficiency of the company’s insurance policies to cover losses, including liabilities arising from litigation;  product liability claims against the company;  pending or future asbestos-related claims against the company;  the potential loss of key personnel;  interruption in the proper functioning of the company’s information systems;  loss of third-party transportation providers;  potential inability to obtain necessary capital;  risks related to adverse weather events or natural disasters; impairment of our goodwill or other intangible assets;  changes in tax laws or adverse positions taken by taxing authorities in the countries in which the company operates;  adverse changes in political or economic conditions in the countries in which the company operates; exposure to U.S. and international laws and regulations, including the Foreign Corrupt Practices Act and the U.K. Bribery Act and other economic sanction programs;  risks relating to ongoing evaluations of internal controls required by Section 404 of the Sarbanes-Oxley Act;  the impact on us of the SEC’s move toward convergence with IFRS; and the occurrence of cyber security incidents.

For a discussion of key risk factors, please see the risk factors disclosed in the company’s SEC filings, which are available on the SEC’s website at www.sec.gov and on the company’s website, www.mrcglobal.com. Our filings and other important information are also available on the Investor Relations page of our website at www.mrcglobal.com.

Undue reliance should not be placed on the company’s forward-looking statements. Although forward-looking statements reflect the company’s good faith beliefs, reliance should not be placed on forward-looking statements because they involve known and unknown risks, uncertainties and other factors, which may cause the company’s actual results, performance or achievements or future events to differ materially from anticipated future results, performance or achievements or future events expressed or implied by such forward-looking statements. The company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, changed circumstances or otherwise, except to the extent required by law.

 

Contact:

 

 

 

Monica Schafer

Investor Relations

MRC Global Inc.

Monica.Schafer@mrcglobal.com

832-308-2847

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

MRC Global Inc.

Condensed Consolidated Balance Sheets (Unaudited)

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

2014

 

2013

 

 

 

 

 

(In thousands, except per share amounts)

Assets

 

 

 

Current assets:

 

 

 

Cash

$                 31,130

 

$                 25,188

Accounts receivable, net

1,089,507 

 

812,147 

Inventories, net

1,080,857 

 

971,567 

Other current assets

48,553 

 

37,091 

Total current assets

2,250,047 

 

1,845,993 

 

 

 

 

Other assets

29,037 

 

30,473 

 

 

 

 

Property, plant and equipment, net

116,421 

 

118,923 

 

 

 

 

Intangible assets:

 

 

 

Goodwill, net

834,336 

 

632,284 

Other intangible assets, net

739,338 

 

708,009 

 

 

 

 

 

$            3,969,179

 

$            3,335,682

 

 

 

 

Liabilities and stockholders' equity

 

 

 

Current liabilities:

 

 

 

Trade accounts payable

$               617,369

 

$               550,393

Accrued expenses and other current liabilities

173,030 

 

124,925 

Deferred income taxes

77,812 

 

78,844 

Current portion of long-term debt

7,935 

 

7,935 

Total current liabilities

876,146 

 

762,097 

 

 

 

 

Long-term obligations:

 

 

 

Long-term debt, net

1,408,998 

 

978,899 

Deferred income taxes

234,388 

 

241,116 

Other liabilities

24,413 

 

15,302 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

Common stock, $0.01 par value per share: 500,000 shares authorized, 102,064 and 101,913 issued and outstanding, respectively

1,020 

 

1,019 

Preferred stock, $0.01 par value per share; 100,000 shares authorized, no shares issued and outstanding

 -

 

 -

Additional paid-in capital

1,653,702 

 

1,644,406 

Retained deficit

(153,781)

 

(266,735)

Accumulated other comprehensive loss

(75,707)

 

(40,422)

 

1,425,234 

 

1,338,268 

 

$            3,969,179

 

$            3,335,682

 

 


 

 

MRC Global Inc.

Condensed Consolidated Statements of Income (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

 

September 30,

 

September 30,

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

(In thousands, except per share amounts)

Sales

$            1,618,146

 

$            1,313,711

 

$          4,421,120

 

$          3,886,589

Cost of sales

1,340,103 

 

1,075,418 

 

3,651,523 

 

3,157,792 

Gross profit

278,043 

 

238,293 

 

769,597 

 

728,797 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

184,842 

 

160,910 

 

541,518 

 

475,642 

Operating income

93,201 

 

77,383 

 

228,079 

 

253,155 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

Interest expense

(14,925)

 

(15,463)

 

(45,436)

 

(45,988)

Change in fair value of derivative instruments

2,593 

 

(1,828)

 

(1,667)

 

589 

Other, net

(4,677)

 

(87)

 

(7,961)

 

(13,471)

Income before income taxes

76,192 

 

60,005 

 

173,015 

 

194,285 

Income tax expense

26,058 

 

21,248 

 

60,061 

 

65,493 

Net income

$                 50,134

 

$                 38,757

 

$             112,954

 

$             128,792

 

 

 

 

 

 

 

 

Basic earnings per common share

$                     0.49

 

$                     0.38

 

$                   1.11

 

$                   1.27

Diluted earnings per common share

$                     0.49

 

$                     0.38

 

$                   1.10

 

$                   1.26

Weighted-average common shares, basic

102,035 

 

101,715 

 

101,982 

 

101,673 

Weighted-average common shares, diluted

102,860 

 

102,393 

 

102,875 

 

102,455 

 

 

 

 

 

 

 

 

 

 


 

 

MRC Global Inc.

Condensed Consolidated Statements of Cash Flows (Unaudited)

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

September 30,

 

September 30,

 

2014

 

2013

 

 

 

 

Operating activities

(In thousands)

Net income

$              112,954

 

$              128,792

Adjustments to reconcile net income to net cash (used in) provided by operations:

 

 

 

Depreciation and amortization

17,075 

 

16,782 

Amortization of intangibles

53,209 

 

39,128 

Equity-based compensation expense

7,468 

 

8,602 

Deferred income tax benefit

(25,178)

 

(16,747)

Amortization of debt issuance costs

3,822 

 

4,376 

Increase (decrease) in LIFO reserve

5,907 

 

(21,247)

Change in fair value of derivative instruments

1,667 

 

(589)

Provision for uncollectible accounts

941 

 

(355)

Foreign currency losses

1,798 

 

11,993 

Other non-cash items

1,318 

 

(133)

Changes in operating assets and liabilities:

 

 

 

Accounts receivable

(226,789)

 

(25,448)

Inventories

(83,186)

 

48,026 

Income taxes payable

17,179 

 

(815)

Other current assets

(6,632)

 

(11,961)

Accounts payable

38,397 

 

64,849 

Accrued expenses and other current liabilities

11,414 

 

(3,878)

Net cash (used in) provided by operations

(68,636)

 

241,375 

 

 

 

 

Investing activities

 

 

 

Purchases of property, plant and equipment

(10,051)

 

(14,902)

Proceeds from the disposition of property, plant and equipment

1,231 

 

4,025 

Acquisitions, net of cash acquired

(346,992)

 

(21,909)

Other investment and notes receivable transactions

1,342 

 

(2,116)

Net cash used in investing activities

(354,470)

 

(34,902)

 

 

 

 

Financing activities

 

 

 

Payments on revolving credit facilities

(1,148,750)

 

(1,534,095)

Proceeds from revolving credit facilities

1,585,509 

 

1,328,296 

Payments on long-term obligations

(5,951)

 

(4,875)

Debt issuance costs paid

(3,606)

 

(189)

Proceeds from exercise of stock options

2,145 

 

2,230 

Tax benefit on stock options

186 

 

302 

Other financing activities

 -

 

(6)

Net cash provided by (used in) financing activities

429,533 

 

(208,337)

 

 

 

 

Increase (decrease) in cash

6,427 

 

(1,864)

Effect of foreign exchange rate on cash

(485)

 

(1,787)

Cash -- beginning of period

25,188 

 

37,090 

Cash -- end of period

$                31,130

 

$                33,439

 

 

 

 

 

 


 

MRC Global Inc.

Supplemental Information (Unaudited)

Reconciliation of Adjusted Net Income to Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2014

 

Three Months Ended

 

Nine Months Ended

 

Net Income

 

Per Share

 

Net Income

 

Per Share

 

 

 

 

 

 

 

 

 

(In thousands, except per share amounts)

Net income

$     50,134

 

$          0.49

 

$    112,954

 

$          1.10

Loss on sale of Canadian PCP business (1)

 -

 

 -

 

5,012 

 

0.05 

Severance and related charges (2)

2,058 

 

0.02 

 

5,676 

 

0.06 

Cancellation of executive employment agreements (3)

3,614 

 

0.03 

 

3,614 

 

0.03 

Adjusted Net Income

$     55,806

 

$          0.54

 

$    127,256

 

$          1.24

 

 

 

 

 

 

 

 

 

September 30, 2013

 

Three Months Ended

 

Nine Months Ended

 

Net Income

 

Per Share

 

Net Income

 

Per Share

 

 

 

 

 

 

 

 

 

(In thousands, except per share amounts)

Net income

$     38,757

 

$          0.38

 

$    128,792

 

$          1.26

Executive separation expense (4)

1,295 

 

0.01 

 

1,295 

 

0.01 

Insurance charge (5)

1,291 

 

0.01 

 

1,291 

 

0.01 

Adjusted Net Income

$     41,343

 

$          0.40

 

$    131,378

 

$          1.28

 

Notes to above:

(1)

Charge (after-tax) related to the sale of our progressive cavity pump distribution and servicing business in Canada recorded in Other, net.

(2)

Charge (after-tax) related to employee severance and related charges associated with our cost reduction initiatives recorded in SG&A.

(3)

Charge (after-tax) related to the cancellation of executive employment agreements recorded in SG&A, including both equity-based compensation and cash components.

(4)

Charges (after-tax)  associated with the separation of an executive officer for both cash and equity-based compensation recorded in SG&A.

(5)

Charge (after-tax) resulting from the bankruptcy of a workers’ compensation insurance carrier, which required the company to assume the obligation for existing workers’ compensation claims, recorded in Other, net. 

 

The company presents adjusted net income and adjusted net income per share because the company believes these measures are useful indicators of what the company’s net income and net income per share would have been without the impact of these events being included and believes that many analysts and investors will want to know this information when comparing the company’s results against the results of other companies. Adjusted net income and adjusted net income per share, however, do not represent and should not be considered as an alternative to net income and net income per share calculated and presented in accordance with U.S. generally accepted accounting principles (GAAP). Because adjusted net income and adjusted net income per share do not account for certain expenses, its utility as a measure of our performance has material limitations. Because of these limitations, management does not view adjusted net income and net income per share in isolation or as a primary performance measure and also uses other measures, such as net income and net income per share, to measure performance.

 

 


 

MRC Global Inc.

Supplemental Information (Unaudited)

Reconciliation of Adjusted EBITDA to Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

 

September 30,

 

September 30,

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

(In millions)

Net income

$                 50.1

 

$                 38.8

 

$               113.0

 

$               128.8

Income tax expense

26.1 

 

21.2 

 

60.1 

 

65.5 

Interest expense

14.9 

 

15.5 

 

45.4 

 

46.0 

Depreciation and amortization

6.5 

 

5.6 

 

17.1 

 

16.8 

Amortization of intangibles

19.3 

 

13.1 

 

53.2 

 

39.1 

Increase (decrease) in LIFO reserve

3.9 

 

(5.7)

 

5.9 

 

(21.2)

Change in fair value of derivative instruments

(2.6)

 

1.8 

 

1.7 

 

(0.6)

Equity-based compensation expense (1)

3.4 

 

4.0 

 

7.4 

 

8.6 

Loss on sale of Canadian PCP business (2)

 -

 

 -

 

6.2 

 

 -

Severance and related charges (3)

2.6 

 

0.8 

 

7.5 

 

0.8 

Cancellation of executive employment agreements (cash portion) (4)

3.2 

 

 -

 

3.2 

 

 -

Insurance charge (5)

 -

 

2.0 

 

 -

 

2.0 

Foreign currency (gains) losses

4.9 

 

(1.4)

 

1.8 

 

12.0 

Other expense

 -

 

0.7 

 

 -

 

1.4 

Adjusted EBITDA

$               132.3

 

$                 96.4

 

$               322.5

 

$               299.2

 

 

Notes to above:

 

(1)

Includes $2.5 million (pre-tax) charge for the non-cash portion or equity-based compensation associated with the cancellation of executive employment agreements recorded in SG&A.

(2)

Charge (pre-tax) related to the sale of our progressive cavity pump distribution and servicing business in Canada recorded in Other, net.

(3)

Charge (pre-tax) for employee severance and related charges associated with our cost reduction initiatives recorded in SG&A.

(4)

Cash compensation charges (pre-tax) associated with the cancellation of executive employment agreements recorded in SG&A.

(5)

Insurance charge (pre-tax) resulting from the bankruptcy of a workers’ compensation insurance carrier, which required the company to assume the obligation for existing workers’ compensation claims, recorded in Other, net.

 

The company defines Adjusted EBITDA as net income plus interest, income taxes, depreciation and amortization, amortization of intangibles, and certain other expenses (such as gain/losses on the early extinguishment of debt, changes in the fair value of derivative instruments and goodwill impairment) and plus or minus the impact of its LIFO inventory costing methodology.  The company presents Adjusted EBITDA because the company believes Adjusted EBITDA is a useful indicator of the company’s operating performance. Among other things, Adjusted EBITDA measures the company’s operating performance without regard to certain non-recurring, non-cash or transaction-related expenses.  Adjusted EBITDA, however, does not represent and should not be considered as an alternative to net income, cash flow from operations or any other measure of financial performance calculated and presented in accordance with GAAP. Because Adjusted EBITDA does not account for certain expenses, its utility as a measure of the company’s operating performance has material limitations. Because of these limitations, the company does not view Adjusted EBITDA in isolation or as a primary performance measure and also uses other measures, such as net income and sales, to measure operating performance.  See the Company's Annual Report filed on Form 10-K for a more thorough discussion of the use of Adjusted EBITDA.


 

MRC Global Inc.

Supplemental Information (Unaudited)

Reconciliation of Adjusted Gross Profit to Gross Profit

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

September 30,

 

Percentage

 

September 30,

 

Percentage

 

2014

 

of Revenue

 

2013

 

of Revenue

 

 

 

 

 

 

 

 

 

(Dollars in millions)

Gross profit, as reported

$             278.0

 

17.2% 

 

$             238.3

 

18.1% 

Depreciation and amortization

6.5 

 

0.4% 

 

5.6 

 

0.4% 

Amortization of intangibles

19.3 

 

1.2% 

 

13.1 

 

1.0% 

Increase (decrease) in LIFO reserve

3.9 

 

0.2% 

 

(5.7)

 

(0.4%)

Adjusted Gross Profit

$             307.7

 

19.0% 

 

$             251.3

 

19.1% 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

September 30,

 

Percentage

 

September 30,

 

Percentage

 

2014

 

of Revenue

 

2013

 

of Revenue

 

 

 

 

 

 

 

 

 

(Dollars in millions)

Gross profit, as reported

$             769.6

 

17.4% 

 

$             728.8

 

18.8% 

Depreciation and amortization

17.1 

 

0.4% 

 

16.8 

 

0.4% 

Amortization of intangibles

53.2 

 

1.2% 

 

39.1 

 

1.0% 

Increase (decrease) in LIFO reserve

5.9 

 

0.1% 

 

(21.2)

 

(0.5%)

Adjusted Gross Profit

$             845.8

 

19.1% 

 

$             763.5

 

19.6% 

 

Notes to above:

 

The company defines Adjusted Gross Profit as sales, less cost of sales, plus depreciation and amortization, plus amortization of intangibles, and plus or minus the impact of its LIFO inventory costing methodology. The company presents Adjusted Gross Profit because the company believes it is a useful indicator of the company’s operating performance without regard to items, such as amortization of intangibles, that can vary substantially from company to company depending upon the nature and extent of acquisitions they have been involved in. Similarly, the impact of the LIFO inventory costing method can cause results to vary substantially from company to company depending upon whether they elect to utilize LIFO and depending upon which method they may elect. The company uses Adjusted Gross Profit as a key performance indicator in managing its business. The company believes that gross profit is the financial measure calculated and presented in accordance with U.S. generally accepted accounting principles that is most directly comparable to Adjusted Gross Profit.

 

 

# # #