· |
Q4 2016 revenue of $394.4 million, up from $364.7 million in Q3 2016; FY 2016 revenue of $1,580.5 million, down from $2,039.6 million in FY 2015
|
· |
Q4 2016 net loss of $(44.4) million, or $(0.23) on a fully diluted per share basis; FY 2016 net loss of $(156.7) million, or $(0.79) on a fully diluted per share basis
|
· |
Q4 2016 adjusted net loss of $(16.9) million, or $(0.09) on a fully diluted per share basis; FY 2016 adjusted net loss of $(40.6) million, or $(0.24) on a fully diluted per share basis
|
· |
Q4 2016 reported EBITDA loss of $(23.3) million, which includes executive severance expense of $24.4 million and impairment losses of $7.9 million; FY 2016 reported EBITDA loss of $(51.9) million, which includes impairment losses of $79.9 million and executive severance expense of $24.4 million
|
· |
Q4 2016 adjusted EBITDA of $9.1 million, down from $12.8 million in the previous quarter; FY 2016 adjusted EBITDA of $72.9 million, down from $294.8 million year-over-year
|
· |
Q4 2016 operating cash flow generation of $38.1 million and free cash flow generation of $20.3 million; FY 2016 operating cash flow generation of $114.4 million and free cash flow generation of $75.9 million
|
· |
Exceeded working capital synergies target of $100 million by reducing working capital by $192.0 million in FY 2016
|
· |
Captured $57 million in synergies for FY 2016, and reached a level of $72 million in run-rate synergies in Q4 2016; on track to achieve $85 million of total annual synergies in 2017
|
· |
In the fourth quarter of 2016, the average selling price for silicon metal was relatively flat from the previous quarter.
|
· |
During the fourth quarter, the average selling price for silicon-based alloys decreased 3.2% from the third quarter of 2016 and the average selling price for manganese alloys increased 3.1% from the third quarter of 2016.
|
· |
During the full year of 2016, the average selling price for silicon metal declined 18.9%, the average selling price for silicon-based alloys decreased 15.8% and the average selling price for manganese alloys decreased 15.6%, each as compared to the average selling price for the full year of 2015.
|
Year Ended December 31, 2016
|
Quarter Ended December 31, 2016
|
Quarter Ended September 30, 2016
|
Pro forma for the Year Ended December 31, 2015 **
|
|||||||||||||
Shipments in metric tons:
|
||||||||||||||||
Silicon Metal
|
342,966
|
83,950
|
81,091
|
373,355
|
||||||||||||
Silicon Alloys
|
296,969
|
78,698
|
69,539
|
323,761
|
||||||||||||
Manganese Alloys
|
271,912
|
77,927
|
59,368
|
264,022
|
||||||||||||
Total shipments*
|
911,847
|
240,575
|
209,998
|
961,138
|
Year Ended December 31, 2016
|
Quarter Ended December 31, 2016
|
Quarter Ended September 30, 2016
|
Pro forma for the Year Ended December 31, 2015 **
|
|||||||||||||
Average selling price ($/MT):
|
||||||||||||||||
Silicon Metal
|
$
|
2,200
|
$
|
2,075
|
$
|
2,090
|
$
|
2,713
|
||||||||
Silicon Alloys
|
$
|
1,403
|
$
|
1,340
|
$
|
1,391
|
$
|
1,668
|
||||||||
Manganese Alloys
|
$
|
827
|
$
|
892
|
$
|
865
|
$
|
986
|
||||||||
Total*
|
$
|
1,531
|
$
|
1,451
|
$
|
1,512
|
$
|
1,887
|
Year Ended December 31, 2016
|
Quarter Ended December 31, 2016
|
Quarter Ended September 30, 2016
|
Pro forma for the Year Ended December 31, 2015 **
|
|||||||||||||
Average selling price ($/lb.):
|
||||||||||||||||
Silicon Metal
|
$
|
1.00
|
$
|
0.94
|
$
|
0.95
|
$
|
1.23
|
||||||||
Silicon Alloys
|
$
|
0.64
|
$
|
0.61
|
$
|
0.63
|
$
|
0.76
|
||||||||
Manganese Alloys
|
$
|
0.38
|
$
|
0.40
|
$
|
0.39
|
$
|
0.45
|
||||||||
Total*
|
$
|
0.69
|
$
|
0.66
|
$
|
0.69
|
$
|
0.86
|
Year Ended
December 31, 2016 |
Quarter Ended
December 31, 2016 |
Quarter Ended
September 30, 2016
|
||||||||||
Loss attributable to the parent
|
$
|
(136,552
|
)
|
(40,092
|
)
|
(28,523
|
)
|
|||||
Loss attributable to non-controlling interest
|
(20,186
|
)
|
(4,350
|
)
|
(2,545
|
)
|
||||||
Income tax benefit
|
(57,556
|
)
|
(19,137
|
)
|
(10,158
|
)
|
||||||
Net finance expense
|
28,715
|
7,499
|
6,693
|
|||||||||
Exchange differences
|
3,507
|
627
|
876
|
|||||||||
Depreciation and amortization charges, operating allowances and write-downs
|
130,172
|
32,200
|
30,440
|
|||||||||
EBITDA
|
(51,900
|
)
|
(23,253
|
)
|
(3,217
|
)
|
||||||
Transaction and due diligence expenses
|
7,979
|
-
|
111
|
|||||||||
Impairment loss
|
74,465
|
6,834
|
9,043
|
|||||||||
Globe purchase price allocation adjustments
|
10,022
|
-
|
-
|
|||||||||
Business interruption
|
2,532
|
-
|
2,532
|
|||||||||
Inventory impairment
|
5,410
|
1,080
|
4,330
|
|||||||||
Executive severance
|
24,430
|
24,430
|
-
|
|||||||||
Adjusted EBITDA, excluding above items
|
$
|
72,938
|
9,091
|
12,799
|
Year Ended December 31,
2016
|
Quarter Ended December 31,
2016
|
Quarter Ended September 30,
2016
|
||||||||||
Diluted loss per ordinary share
|
(0.79
|
)
|
(0.23
|
)
|
(0.17
|
)
|
||||||
Tax rate adjustment
|
0.06
|
0.01
|
0.01
|
|||||||||
Transaction and due diligence expenses
|
0.03
|
-
|
-
|
|||||||||
Impairment loss
|
0.29
|
0.03
|
0.04
|
|||||||||
Globe purchase price allocation adjustments
|
0.04
|
-
|
-
|
|||||||||
Business interruption
|
0.01
|
-
|
0.01
|
|||||||||
Inventory impairment
|
0.02
|
-
|
0.02
|
|||||||||
Executive severance
|
0.10
|
0.10
|
-
|
|||||||||
Adjusted diluted loss per ordinary share
|
(0.24
|
)
|
(0.09
|
)
|
(0.09
|
)
|
Year Ended December 31,
2016
|
Quarter Ended December 31,
2016
|
Quarter Ended September 30,
2016
|
||||||||||
Loss attributable to the parent
|
$
|
(136,552
|
)
|
(40,092
|
)
|
(28,523
|
)
|
|||||
Tax rate adjustment
|
11,018
|
1,208
|
3,035
|
|||||||||
Transaction and due diligence expenses
|
5,426
|
-
|
75
|
|||||||||
Impairment loss
|
50,636
|
4,648
|
6,149
|
|||||||||
Globe purchase price allocation adjustments
|
6,815
|
-
|
-
|
|||||||||
Business interruption
|
1,722
|
-
|
1,722
|
|||||||||
Inventory impairment
|
3,679
|
735
|
2,944
|
|||||||||
Executive severance
|
16,612
|
16,612
|
-
|
|||||||||
Adjusted loss attributable to the parent
|
$
|
(40,644
|
)
|
(16,889
|
)
|
(14,598
|
)
|
Year Ended December 31,
2016
|
Quarter Ended December 31,
2016
|
Quarter Ended September 30,
2016
|
Year Ended December 31,
2015*
|
|||||||||||||
Sales
|
$
|
1,580,524
|
$
|
394,365
|
$
|
364,727
|
$
|
2,039,608
|
||||||||
Cost of sales
|
(1,049,994
|
)
|
(278,756
|
)
|
(236,631
|
)
|
(1,225,313
|
)
|
||||||||
Other operating income
|
29,339
|
18,326
|
4,963
|
20,455
|
||||||||||||
Staff costs
|
(294,629
|
)
|
(87,810
|
)
|
(67,586
|
)
|
(330,382
|
)
|
||||||||
Other operating expense
|
(243,594
|
)
|
(63,789
|
)
|
(60,490
|
)
|
(351,929
|
)
|
||||||||
Depreciation and amortization charges, operating allowances and write-downs
|
(130,172
|
)
|
(32,200
|
)
|
(30,440
|
)
|
(141,097
|
)
|
||||||||
Impairment losses
|
(75,089
|
)
|
(7,458
|
)
|
(9,044
|
)
|
(52,042
|
)
|
||||||||
Other gain (loss)
|
1,543
|
1,869
|
844
|
(3,473
|
)
|
|||||||||||
Operating loss
|
(182,072
|
)
|
(55,453
|
)
|
(33,657
|
)
|
(44,173
|
)
|
||||||||
Finance income
|
1,554
|
321
|
548
|
1,343
|
||||||||||||
Finance expense
|
(30,269
|
)
|
(7,820
|
)
|
(7,241
|
)
|
(34,521
|
)
|
||||||||
Exchange differences
|
(3,507
|
)
|
(627
|
)
|
(876
|
)
|
29,993
|
|||||||||
Loss before tax
|
(214,294
|
)
|
(63,579
|
)
|
(41,226
|
)
|
(47,358
|
)
|
||||||||
Income tax benefit (expense)
|
57,556
|
19,137
|
10,158
|
(62,546
|
)
|
|||||||||||
Loss for the period
|
(156,738
|
)
|
(44,442
|
)
|
(31,068
|
)
|
(109,904
|
)
|
||||||||
Loss attributable to non-controlling interest
|
20,186
|
4,350
|
2,545
|
13,308
|
||||||||||||
Loss attributable to the parent
|
$
|
(136,552
|
)
|
$
|
(40,092
|
)
|
$
|
(28,523
|
)
|
$
|
(96,596
|
)
|
||||
EBITDA
|
(51,900
|
)
|
(23,253
|
)
|
(3,217
|
)
|
96,924
|
|||||||||
Adjusted EBITDA
|
72,938
|
9,091
|
12,799
|
294,799
|
||||||||||||
Weighted average shares outstanding
|
||||||||||||||||
Basic
|
171,838
|
171,838
|
171,838
|
|||||||||||||
Diluted
|
171,838
|
171,838
|
171,838
|
|||||||||||||
Loss per ordinary share
|
||||||||||||||||
Basic
|
(0.79
|
)
|
(0.23
|
)
|
(0.17
|
)
|
||||||||||
Diluted
|
(0.79
|
)
|
(0.23
|
)
|
(0.17
|
)
|
December 31,
|
September 30,
|
December 31,
|
||||||||||
2016
|
2016
|
2015
|
||||||||||
ASSETS
|
||||||||||||
Non-current assets
|
||||||||||||
Goodwill
|
$
|
402,491
|
402,491
|
403,929
|
||||||||
Other intangible assets
|
62,838
|
70,130
|
71,619
|
|||||||||
Property, plant and equipment
|
900,199
|
929,217
|
1,012,367
|
|||||||||
Non-current financial assets
|
15,668
|
10,541
|
9,672
|
|||||||||
Deferred tax assets
|
49,242
|
55,228
|
36,098
|
|||||||||
Non-current receivables from related parties
|
2,108
|
2,233
|
-
|
|||||||||
Other non-current assets
|
20,828
|
21,302
|
20,615
|
|||||||||
Total non-current assets
|
1,453,374
|
1,491,142
|
1,554,300
|
|||||||||
Current assets
|
||||||||||||
Inventories
|
312,800
|
369,996
|
425,372
|
|||||||||
Trade and other receivables
|
213,427
|
197,817
|
275,254
|
|||||||||
Current receivables from related parties
|
14,763
|
10,312
|
10,950
|
|||||||||
Current income tax assets
|
43,264
|
30,826
|
9,273
|
|||||||||
Current financial assets
|
4,049
|
14,204
|
4,112
|
|||||||||
Other current assets
|
24,521
|
13,236
|
10,134
|
|||||||||
Cash and cash equivalents
|
196,982
|
119,166
|
116,666
|
|||||||||
Total current assets
|
809,806
|
755,557
|
851,761
|
|||||||||
Total assets
|
$
|
2,263,180
|
2,246,699
|
2,406,061
|
||||||||
EQUITY AND LIABILITIES
|
||||||||||||
Equity
|
$
|
1,093,353
|
1,170,774
|
1,294,973
|
||||||||
Non-current liabilities
|
||||||||||||
Deferred income
|
3,949
|
5,259
|
4,389
|
|||||||||
Provisions
|
81,836
|
85,846
|
81,853
|
|||||||||
Bank borrowings
|
179,879
|
96,870
|
223,676
|
|||||||||
Obligations under finance leases
|
74,261
|
79,780
|
89,768
|
|||||||||
Other financial liabilities
|
92,043
|
7,748
|
7,549
|
|||||||||
Other non-current liabilities
|
5,737
|
4,295
|
4,517
|
|||||||||
Deferred tax liabilities
|
159,142
|
178,577
|
206,648
|
|||||||||
Total non-current liabilities
|
596,847
|
458,375
|
618,400
|
|||||||||
Current liabilities
|
||||||||||||
Provisions
|
16,868
|
17,688
|
9,010
|
|||||||||
Bank borrowings
|
241,412
|
357,004
|
182,554
|
|||||||||
Obligations under finance leases
|
12,359
|
15,118
|
13,429
|
|||||||||
Other financial liabilities
|
1,592
|
- | - | |||||||||
Payables to related parties
|
8,320
|
6,220
|
7,827
|
|||||||||
Trade and other payables
|
163,832
|
150,733
|
147,073
|
|||||||||
Current income tax liabilities
|
5,300
|
4,987
|
10,887
|
|||||||||
Other current liabilities
|
123,297
|
65,800
|
121,908
|
|||||||||
Total current liabilities
|
572,980
|
617,550
|
492,688
|
|||||||||
Total equity and liabilities
|
$
|
2,263,180
|
2,246,699
|
2,406,061
|
Year Ended December 31,
2016
|
Quarter Ended December 31,
2016
|
Quarter Ended September 30,
2016
|
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Loss for the period
|
$
|
(156,738
|
)
|
$
|
(44,442
|
)
|
$
|
(31,068
|
)
|
|||
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||||||||||
Income tax benefit
|
(57,556
|
)
|
(19,137
|
)
|
(10,158
|
)
|
||||||
Depreciation and amortization charges, operating allowances and write-downs
|
130,172
|
32,200
|
30,440
|
|||||||||
Finance income
|
(1,554
|
)
|
(321
|
)
|
(548
|
)
|
||||||
Finance expense
|
30,269
|
7,820
|
7,241
|
|||||||||
Exchange differences
|
3,507
|
627
|
876
|
|||||||||
Impairment losses
|
75,089
|
7,458
|
9,044
|
|||||||||
Loss on disposals of non-current and financial assets
|
308
|
(100
|
)
|
217
|
||||||||
Other adjustments
|
(1,851
|
)
|
(6,099
|
)
|
3,269
|
|||||||
Changes in operating assets and liabilities
|
||||||||||||
Decrease in inventories
|
103,243
|
43,412
|
2,135
|
|||||||||
Decrease in trade receivables
|
36,888
|
(34,895
|
)
|
17,547
|
||||||||
Increase in trade payables
|
30,662
|
29,569
|
9,834
|
|||||||||
Other*
|
(27,651
|
)
|
31,853
|
(603
|
)
|
|||||||
Income taxes (paid) received
|
(23,437
|
)
|
(3,249
|
)
|
(8,911
|
)
|
||||||
Interest paid
|
(26,925
|
)
|
(6,619
|
)
|
(6,837
|
)
|
||||||
Net cash provided by operating activities
|
114,426
|
38,077
|
22,478
|
|||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Payments due to investments:
|
||||||||||||
Other intangible assets
|
(4,184
|
)
|
(1,641
|
)
|
(2,020
|
)
|
||||||
Property, plant and equipment
|
(71,037
|
)
|
(17,748
|
)
|
(10,805
|
)
|
||||||
Non-current financial assets
|
(7,659
|
)
|
(6,975
|
)
|
(411
|
)
|
||||||
Current financial assets
|
(6
|
)
|
9,924
|
3,988
|
||||||||
Disposals:
|
||||||||||||
Intangible assets
|
-
|
-
|
-
|
|||||||||
Property, plant and equipment
|
-
|
-
|
-
|
|||||||||
Current financial assets
|
-
|
-
|
(99
|
)
|
||||||||
Interest received
|
1,825
|
(212
|
)
|
1,328
|
||||||||
Net cash used by investing activities
|
(81,061
|
)
|
(16,652
|
)
|
(8,019
|
)
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Dividends paid
|
(54,988
|
)
|
(13,745
|
)
|
(27,496
|
)
|
||||||
Increase/(decrease) in bank borrowings:
|
||||||||||||
Borrowings
|
200,182
|
94,851
|
22,362
|
|||||||||
Payments
|
(81,237
|
)
|
(23,539
|
)
|
(19,623
|
)
|
||||||
Other amounts paid due to financing activities
|
(14,040
|
)
|
(5,727
|
)
|
(3,750
|
)
|
||||||
Net cash provided (used) by financing activities
|
49,917
|
51,840
|
(28,507
|
)
|
||||||||
TOTAL NET CASH FLOWS FOR THE PERIOD
|
83,282
|
73,265
|
(14,048
|
)
|
||||||||
Beginning balance of cash and cash equivalents
|
116,666
|
119,166
|
135,774
|
|||||||||
Exchange differences on cash and cash equivalents in foreign currencies
|
(2,966
|
)
|
4,551
|
(2,560
|
)
|
|||||||
Ending balance of cash and cash equivalents
|
$
|
196,982
|
$
|
196,982
|
$
|
119,166
|
Date: March 16, 2017 | |||
FERROGLOBE PLC | |||
|
By:
|
/s/ Nick Deeming | |
Name: Nick Deeming | |||
Title: Corporate Secretary | |||