| Segments
|
|
|
|
|
|
|
|
Three months ended March 31, | |||||||||
(dollars in thousands) | 2017 | 2016 | |||||||
Stock-based compensation expense | $ | 832 | $ | 1,816 |
• | On the Condensed Consolidated Statements of Cash Flows, certain activity was reclassified between operating and financing activities pursuant to adoption of Accounting Standards Update No. 2016-09, "Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting," effective January 1, 2017. |
• | In note 10 Segments, net sales and related costs for certain countries were reclassified between segments to align with changes in business unit responsibilities effective January 1, 2017. |
• | In note 10 Segments, the derivative amount included in the Reconciliation of Segment EBIT to Net Income in the prior year financial statements has been included in Segment EBIT to conform to the current year presentation. |
|
(dollars in thousands) | March 31, 2017 | December 31, 2016 | |||||
Accounts receivable: | |||||||
Trade receivables | $ | 81,379 | $ | 82,851 | |||
Other receivables | 2,006 | 2,262 | |||||
Total accounts receivable, less allowances of $7,464 and $7,832 | $ | 83,385 | $ | 85,113 | |||
Inventories: | |||||||
Finished goods | $ | 156,415 | $ | 152,261 | |||
Work in process | 2,006 | 1,625 | |||||
Raw materials | 4,419 | 4,432 | |||||
Repair parts | 10,359 | 10,558 | |||||
Operating supplies | 1,206 | 1,133 | |||||
Total inventories, less loss provisions of $9,786 and $9,484 | $ | 174,405 | $ | 170,009 | |||
Accrued liabilities: | |||||||
Accrued incentives | $ | 18,429 | $ | 19,771 | |||
Other accrued liabilities | 22,164 | 22,036 | |||||
Total accrued liabilities | $ | 40,593 | $ | 41,807 |
|
(dollars in thousands) | Interest Rate | Maturity Date | March 31, 2017 | December 31, 2016 | ||||||
Borrowings under ABL Facility | floating | April 9, 2019 | $ | — | $ | — | ||||
Term Loan B | floating | (1) | April 9, 2021 | 402,900 | 409,000 | |||||
AICEP Loan | 0.00% | July 30, 2018 | 3,200 | 3,320 | ||||||
Total borrowings | 406,100 | 412,320 | ||||||||
Less — unamortized discount and finance fees | 4,156 | 4,480 | ||||||||
Total borrowings — net | 401,944 | 407,840 | ||||||||
Less — long term debt due within one year | 6,059 | 5,009 | ||||||||
Total long-term portion of borrowings — net | $ | 395,885 | $ | 402,831 |
(1) | We have entered into an interest rate swap which effectively fixes a series of our future interest payments on a portion of the Term Loan B debt. See interest rate swap in note 8 for additional details. The Term Loan B floating interest rate was 3.85 percent at March 31, 2017. |
|
|
Three months ended March 31, | U.S. Plans | Non-U.S. Plans | Total | ||||||||||||||||||||
(dollars in thousands) | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||||
Service cost | $ | 1,075 | $ | 996 | $ | 251 | $ | 317 | $ | 1,326 | $ | 1,313 | |||||||||||
Interest cost | 3,450 | 3,777 | 637 | 672 | 4,087 | 4,449 | |||||||||||||||||
Expected return on plan assets | (5,617 | ) | (5,755 | ) | — | — | (5,617 | ) | (5,755 | ) | |||||||||||||
Amortization of unrecognized: | |||||||||||||||||||||||
Prior service cost (credit) | 59 | 66 | (47 | ) | (54 | ) | 12 | 12 | |||||||||||||||
Actuarial loss | 1,352 | 1,120 | 138 | 202 | 1,490 | 1,322 | |||||||||||||||||
Pension expense | $ | 319 | $ | 204 | $ | 979 | $ | 1,137 | $ | 1,298 | $ | 1,341 | |||||||||||
Three months ended March 31, | U.S. Plans | Non-U.S. Plans | Total | ||||||||||||||||||||
(dollars in thousands) | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||||
Service cost | $ | 220 | $ | 199 | $ | — | $ | — | $ | 220 | $ | 199 | |||||||||||
Interest cost | 581 | 652 | 11 | 12 | 592 | 664 | |||||||||||||||||
Amortization of unrecognized: | |||||||||||||||||||||||
Prior service cost (credit) | (50 | ) | 35 | — | — | (50 | ) | 35 | |||||||||||||||
Actuarial loss / (gain) | 25 | 20 | (13 | ) | (11 | ) | 12 | 9 | |||||||||||||||
Non-pension postretirement benefit expense | $ | 776 | $ | 906 | $ | (2 | ) | $ | 1 | $ | 774 | $ | 907 | ||||||||||
|
Asset Derivatives: | ||||||||||||
(dollars in thousands) | March 31, 2017 | December 31, 2016 | ||||||||||
Derivatives designated as hedging instruments under FASB ASC 815: | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | ||||||||
Natural gas contracts | Prepaid and other current assets | $ | 239 | Prepaid and other current assets | $ | 702 | ||||||
Natural gas contracts | Other assets | — | Other assets | 45 | ||||||||
Interest rate contract | Other assets | 131 | Other assets | — | ||||||||
Total designated | 370 | 747 | ||||||||||
Derivatives not designated as hedging instruments under FASB ASC 815: | ||||||||||||
Natural gas contracts | Prepaid and other current assets | 230 | Prepaid and other current assets | 732 | ||||||||
Natural gas contracts | Other assets | — | Other assets | 29 | ||||||||
Total undesignated | 230 | 761 | ||||||||||
Total | $ | 600 | $ | 1,508 | ||||||||
Liability Derivatives: | ||||||||||||
(dollars in thousands) | March 31, 2017 | December 31, 2016 | ||||||||||
Derivatives designated as hedging instruments under FASB ASC 815: | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | ||||||||
Natural gas contracts | Other long-term liabilities | $ | 29 | Other long-term liabilities | $ | — | ||||||
Interest rate contract | Derivative liability - current | 1,377 | Derivative liability - current | 1,928 | ||||||||
Interest rate contract | Other long-term liabilities | — | Other long-term liabilities | 107 | ||||||||
Total designated | 1,406 | 2,035 | ||||||||||
Derivatives not designated as hedging instruments under FASB ASC 815: | ||||||||||||
Natural gas contracts | Other long-term liabilities | 52 | Other long-term liabilities | — | ||||||||
Total undesignated | 52 | — | ||||||||||
Total | $ | 1,458 | $ | 2,035 |
Three months ended March 31, | ||||||||
(dollars in thousands) | 2017 | 2016 | ||||||
Derivatives in Cash Flow Hedging relationships: | ||||||||
Natural gas contracts | $ | (470 | ) | $ | (616 | ) | ||
Total | $ | (470 | ) | $ | (616 | ) |
Three months ended March 31, | |||||||||
(dollars in thousands) | 2017 | 2016 | |||||||
Derivative: | Location: | ||||||||
Natural gas contracts | Cost of sales | $ | 67 | $ | (540 | ) | |||
Total impact on net income (loss) | $ | 67 | $ | (540 | ) |
Three months ended March 31, | ||||||||
(dollars in thousands) | 2017 | 2016 | ||||||
Contracts where hedge accounting was not elected | $ | (583 | ) | $ | 370 | |||
Total | $ | (583 | ) | $ | 370 |
Three months ended March 31, | ||||||||
(dollars in thousands) | 2017 | 2016 | ||||||
Derivatives in Cash Flow Hedging relationships: | ||||||||
Interest rate swap | $ | 204 | $ | (3,219 | ) | |||
Total | $ | 204 | $ | (3,219 | ) |
Three months ended March 31, | |||||||||
(dollars in thousands) | 2017 | 2016 | |||||||
Derivative: | Location: | ||||||||
Interest rate swap | Interest expense | $ | (585 | ) | $ | (391 | ) | ||
Total impact on net income (loss) | $ | (585 | ) | $ | (391 | ) |
Three months ended March 31, | |||||||||
(dollars in thousands) | 2017 | 2016 | |||||||
Derivative: | Location: | ||||||||
Currency contracts | Other income (expense) | $ | — | $ | (418 | ) | |||
Total | $ | — | $ | (418 | ) |
|
Three months ended March 31, 2017 (dollars in thousands) | Foreign Currency Translation | Derivative Instruments | Pension and Other Postretirement Benefits | Accumulated Other Comprehensive Loss | ||||||||||||
Balance December 31, 2016 | $ | (27,828 | ) | $ | (515 | ) | $ | (96,854 | ) | $ | (125,197 | ) | ||||
Other comprehensive income (loss) | 1,408 | (266 | ) | — | 1,142 | |||||||||||
Currency impact | — | — | (480 | ) | (480 | ) | ||||||||||
Amounts reclassified from accumulated other comprehensive income (loss): | ||||||||||||||||
Amortization of actuarial loss (1) | — | — | 1,502 | 1,502 | ||||||||||||
Amortization of prior service cost (1) | — | — | (38 | ) | (38 | ) | ||||||||||
Cost of sales | — | (67 | ) | — | (67 | ) | ||||||||||
Interest expense | — | 585 | — | 585 | ||||||||||||
Current-period other comprehensive income (loss) | 1,408 | 252 | 984 | 2,644 | ||||||||||||
Tax effect | — | (87 | ) | (528 | ) | (615 | ) | |||||||||
Balance on March 31, 2017 | $ | (26,420 | ) | $ | (350 | ) | $ | (96,398 | ) | $ | (123,168 | ) | ||||
Three months ended March 31, 2016 (dollars in thousands) | Foreign Currency Translation | Derivative Instruments | Pension and Other Postretirement Benefits | Accumulated Other Comprehensive Loss | ||||||||||||
Balance on December 31, 2015 | $ | (22,913 | ) | $ | (1,860 | ) | $ | (95,459 | ) | $ | (120,232 | ) | ||||
Other comprehensive income (loss) | 3,350 | (3,835 | ) | — | (485 | ) | ||||||||||
Currency impact | — | — | 103 | 103 | ||||||||||||
Amounts reclassified from accumulated other comprehensive income (loss): | ||||||||||||||||
Amortization of actuarial loss (1) | — | — | 1,331 | 1,331 | ||||||||||||
Amortization of prior service cost (1) | — | — | 47 | 47 | ||||||||||||
Cost of sales | — | 540 | — | 540 | ||||||||||||
Interest Expense | — | 391 | — | 391 | ||||||||||||
Current-period other comprehensive income (loss) | 3,350 | (2,904 | ) | 1,481 | 1,927 | |||||||||||
Tax effect | (145 | ) | 1,046 | (492 | ) | 409 | ||||||||||
Balance on March 31, 2016 | $ | (19,708 | ) | $ | (3,718 | ) | $ | (94,470 | ) | $ | (117,896 | ) | ||||
|
Three months ended March 31, | |||||||
(dollars in thousands) | 2017 | 2016 | |||||
Net Sales: | |||||||
U.S. & Canada | $ | 109,329 | $ | 112,052 | |||
Latin America | 30,722 | 34,203 | |||||
EMEA | 25,331 | 27,860 | |||||
Other | 7,612 | 8,692 | |||||
Consolidated | $ | 172,994 | $ | 182,807 | |||
Segment EBIT: | |||||||
U.S. & Canada | $ | 7,501 | $ | 12,840 | |||
Latin America | (3,079 | ) | 4,702 | ||||
EMEA | (837 | ) | (497 | ) | |||
Other | (1,215 | ) | 450 | ||||
Total Segment EBIT | $ | 2,370 | $ | 17,495 | |||
Reconciliation of Segment EBIT to Net Income (Loss): | |||||||
Segment EBIT | $ | 2,370 | $ | 17,495 | |||
Retained corporate costs | (7,291 | ) | (6,724 | ) | |||
Executive terminations | — | (4,947 | ) | ||||
Interest expense | (4,867 | ) | (5,244 | ) | |||
Benefit from income taxes | 3,218 | 138 | |||||
Net income (loss) | $ | (6,570 | ) | $ | 718 | ||
Depreciation & Amortization: | |||||||
U.S. & Canada | $ | 3,082 | $ | 3,456 | |||
Latin America | 4,397 | 4,542 | |||||
EMEA | 1,844 | 2,158 | |||||
Other | 1,354 | 1,428 | |||||
Corporate | 478 | 497 | |||||
Consolidated | $ | 11,155 | $ | 12,081 | |||
Capital Expenditures: | |||||||
U.S. & Canada | $ | 1,937 | $ | 3,839 | |||
Latin America | 6,982 | 2,296 | |||||
EMEA | 2,763 | 2,218 | |||||
Other | 213 | 695 | |||||
Corporate | 57 | 807 | |||||
Consolidated | $ | 11,952 | $ | 9,855 |
|
• | Level 1 — Quoted prices in active markets for identical assets or liabilities. |
• | Level 2 — Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly. |
• | Level 3 — Unobservable inputs based on our own assumptions. |
Fair Value at | Fair Value at | ||||||||||||||||||||||||||||||
Asset / (Liability) (dollars in thousands) | March 31, 2017 | December 31, 2016 | |||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||
Commodity futures natural gas contracts | $ | — | $ | 388 | $ | — | $ | 388 | $ | — | $ | 1,508 | $ | — | $ | 1,508 | |||||||||||||||
Interest rate swap | — | (1,246 | ) | — | (1,246 | ) | — | (2,035 | ) | — | (2,035 | ) | |||||||||||||||||||
Net derivative asset (liability) | $ | — | $ | (858 | ) | $ | — | $ | (858 | ) | $ | — | $ | (527 | ) | $ | — | $ | (527 | ) |
March 31, 2017 | December 31, 2016 | |||||||||||||||||
(dollars in thousands) | Fair Value Hierarchy Level | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||||
Term Loan B | Level 2 | $ | 402,900 | $ | 404,915 | $ | 409,000 | $ | 412,068 |
|
Three months ended March 31, | |||||||
(dollars in thousands) | 2017 | 2016 | |||||
Gain (loss) on currency transactions | $ | (1,544 | ) | $ | (730 | ) | |
Gain (loss) on mark-to-market natural gas contracts | (582 | ) | 370 | ||||
Other non-operating income (expense) | (134 | ) | 345 | ||||
Other income (expense) | $ | (2,260 | ) | $ | (15 | ) |
|
|
|
Three months ended March 31, | |||||||||
(dollars in thousands) | 2017 | 2016 | |||||||
Stock-based compensation expense | $ | 832 | $ | 1,816 |
|
(dollars in thousands) | March 31, 2017 | December 31, 2016 | |||||
Accounts receivable: | |||||||
Trade receivables | $ | 81,379 | $ | 82,851 | |||
Other receivables | 2,006 | 2,262 | |||||
Total accounts receivable, less allowances of $7,464 and $7,832 | $ | 83,385 | $ | 85,113 | |||
Inventories: | |||||||
Finished goods | $ | 156,415 | $ | 152,261 | |||
Work in process | 2,006 | 1,625 | |||||
Raw materials | 4,419 | 4,432 | |||||
Repair parts | 10,359 | 10,558 | |||||
Operating supplies | 1,206 | 1,133 | |||||
Total inventories, less loss provisions of $9,786 and $9,484 | $ | 174,405 | $ | 170,009 | |||
Accrued liabilities: | |||||||
Accrued incentives | $ | 18,429 | $ | 19,771 | |||
Other accrued liabilities | 22,164 | 22,036 | |||||
Total accrued liabilities | $ | 40,593 | $ | 41,807 |
|
(dollars in thousands) | Interest Rate | Maturity Date | March 31, 2017 | December 31, 2016 | ||||||
Borrowings under ABL Facility | floating | April 9, 2019 | $ | — | $ | — | ||||
Term Loan B | floating | (1) | April 9, 2021 | 402,900 | 409,000 | |||||
AICEP Loan | 0.00% | July 30, 2018 | 3,200 | 3,320 | ||||||
Total borrowings | 406,100 | 412,320 | ||||||||
Less — unamortized discount and finance fees | 4,156 | 4,480 | ||||||||
Total borrowings — net | 401,944 | 407,840 | ||||||||
Less — long term debt due within one year | 6,059 | 5,009 | ||||||||
Total long-term portion of borrowings — net | $ | 395,885 | $ | 402,831 |
(1) | We have entered into an interest rate swap which effectively fixes a series of our future interest payments on a portion of the Term Loan B debt. See interest rate swap in note 8 for additional details. The Term Loan B floating interest rate was 3.85 percent at March 31, 2017. |
|
Three months ended March 31, | U.S. Plans | Non-U.S. Plans | Total | ||||||||||||||||||||
(dollars in thousands) | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||||
Service cost | $ | 1,075 | $ | 996 | $ | 251 | $ | 317 | $ | 1,326 | $ | 1,313 | |||||||||||
Interest cost | 3,450 | 3,777 | 637 | 672 | 4,087 | 4,449 | |||||||||||||||||
Expected return on plan assets | (5,617 | ) | (5,755 | ) | — | — | (5,617 | ) | (5,755 | ) | |||||||||||||
Amortization of unrecognized: | |||||||||||||||||||||||
Prior service cost (credit) | 59 | 66 | (47 | ) | (54 | ) | 12 | 12 | |||||||||||||||
Actuarial loss | 1,352 | 1,120 | 138 | 202 | 1,490 | 1,322 | |||||||||||||||||
Pension expense | $ | 319 | $ | 204 | $ | 979 | $ | 1,137 | $ | 1,298 | $ | 1,341 | |||||||||||
Three months ended March 31, | U.S. Plans | Non-U.S. Plans | Total | ||||||||||||||||||||
(dollars in thousands) | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||||
Service cost | $ | 220 | $ | 199 | $ | — | $ | — | $ | 220 | $ | 199 | |||||||||||
Interest cost | 581 | 652 | 11 | 12 | 592 | 664 | |||||||||||||||||
Amortization of unrecognized: | |||||||||||||||||||||||
Prior service cost (credit) | (50 | ) | 35 | — | — | (50 | ) | 35 | |||||||||||||||
Actuarial loss / (gain) | 25 | 20 | (13 | ) | (11 | ) | 12 | 9 | |||||||||||||||
Non-pension postretirement benefit expense | $ | 776 | $ | 906 | $ | (2 | ) | $ | 1 | $ | 774 | $ | 907 | ||||||||||
|
Asset Derivatives: | ||||||||||||
(dollars in thousands) | March 31, 2017 | December 31, 2016 | ||||||||||
Derivatives designated as hedging instruments under FASB ASC 815: | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | ||||||||
Natural gas contracts | Prepaid and other current assets | $ | 239 | Prepaid and other current assets | $ | 702 | ||||||
Natural gas contracts | Other assets | — | Other assets | 45 | ||||||||
Interest rate contract | Other assets | 131 | Other assets | — | ||||||||
Total designated | 370 | 747 | ||||||||||
Derivatives not designated as hedging instruments under FASB ASC 815: | ||||||||||||
Natural gas contracts | Prepaid and other current assets | 230 | Prepaid and other current assets | 732 | ||||||||
Natural gas contracts | Other assets | — | Other assets | 29 | ||||||||
Total undesignated | 230 | 761 | ||||||||||
Total | $ | 600 | $ | 1,508 | ||||||||
Liability Derivatives: | ||||||||||||
(dollars in thousands) | March 31, 2017 | December 31, 2016 | ||||||||||
Derivatives designated as hedging instruments under FASB ASC 815: | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | ||||||||
Natural gas contracts | Other long-term liabilities | $ | 29 | Other long-term liabilities | $ | — | ||||||
Interest rate contract | Derivative liability - current | 1,377 | Derivative liability - current | 1,928 | ||||||||
Interest rate contract | Other long-term liabilities | — | Other long-term liabilities | 107 | ||||||||
Total designated | 1,406 | 2,035 | ||||||||||
Derivatives not designated as hedging instruments under FASB ASC 815: | ||||||||||||
Natural gas contracts | Other long-term liabilities | 52 | Other long-term liabilities | — | ||||||||
Total undesignated | 52 | — | ||||||||||
Total | $ | 1,458 | $ | 2,035 |
Three months ended March 31, | ||||||||
(dollars in thousands) | 2017 | 2016 | ||||||
Derivatives in Cash Flow Hedging relationships: | ||||||||
Interest rate swap | $ | 204 | $ | (3,219 | ) | |||
Total | $ | 204 | $ | (3,219 | ) |
Three months ended March 31, | ||||||||
(dollars in thousands) | 2017 | 2016 | ||||||
Derivatives in Cash Flow Hedging relationships: | ||||||||
Natural gas contracts | $ | (470 | ) | $ | (616 | ) | ||
Total | $ | (470 | ) | $ | (616 | ) |
Three months ended March 31, | |||||||||
(dollars in thousands) | 2017 | 2016 | |||||||
Derivative: | Location: | ||||||||
Interest rate swap | Interest expense | $ | (585 | ) | $ | (391 | ) | ||
Total impact on net income (loss) | $ | (585 | ) | $ | (391 | ) |
Three months ended March 31, | |||||||||
(dollars in thousands) | 2017 | 2016 | |||||||
Derivative: | Location: | ||||||||
Natural gas contracts | Cost of sales | $ | 67 | $ | (540 | ) | |||
Total impact on net income (loss) | $ | 67 | $ | (540 | ) |
Three months ended March 31, | |||||||||
(dollars in thousands) | 2017 | 2016 | |||||||
Derivative: | Location: | ||||||||
Currency contracts | Other income (expense) | $ | — | $ | (418 | ) | |||
Total | $ | — | $ | (418 | ) |
Three months ended March 31, | ||||||||
(dollars in thousands) | 2017 | 2016 | ||||||
Contracts where hedge accounting was not elected | $ | (583 | ) | $ | 370 | |||
Total | $ | (583 | ) | $ | 370 |
|
Three months ended March 31, 2017 (dollars in thousands) | Foreign Currency Translation | Derivative Instruments | Pension and Other Postretirement Benefits | Accumulated Other Comprehensive Loss | ||||||||||||
Balance December 31, 2016 | $ | (27,828 | ) | $ | (515 | ) | $ | (96,854 | ) | $ | (125,197 | ) | ||||
Other comprehensive income (loss) | 1,408 | (266 | ) | — | 1,142 | |||||||||||
Currency impact | — | — | (480 | ) | (480 | ) | ||||||||||
Amounts reclassified from accumulated other comprehensive income (loss): | ||||||||||||||||
Amortization of actuarial loss (1) | — | — | 1,502 | 1,502 | ||||||||||||
Amortization of prior service cost (1) | — | — | (38 | ) | (38 | ) | ||||||||||
Cost of sales | — | (67 | ) | — | (67 | ) | ||||||||||
Interest expense | — | 585 | — | 585 | ||||||||||||
Current-period other comprehensive income (loss) | 1,408 | 252 | 984 | 2,644 | ||||||||||||
Tax effect | — | (87 | ) | (528 | ) | (615 | ) | |||||||||
Balance on March 31, 2017 | $ | (26,420 | ) | $ | (350 | ) | $ | (96,398 | ) | $ | (123,168 | ) | ||||
Three months ended March 31, 2016 (dollars in thousands) | Foreign Currency Translation | Derivative Instruments | Pension and Other Postretirement Benefits | Accumulated Other Comprehensive Loss | ||||||||||||
Balance on December 31, 2015 | $ | (22,913 | ) | $ | (1,860 | ) | $ | (95,459 | ) | $ | (120,232 | ) | ||||
Other comprehensive income (loss) | 3,350 | (3,835 | ) | — | (485 | ) | ||||||||||
Currency impact | — | — | 103 | 103 | ||||||||||||
Amounts reclassified from accumulated other comprehensive income (loss): | ||||||||||||||||
Amortization of actuarial loss (1) | — | — | 1,331 | 1,331 | ||||||||||||
Amortization of prior service cost (1) | — | — | 47 | 47 | ||||||||||||
Cost of sales | — | 540 | — | 540 | ||||||||||||
Interest Expense | — | 391 | — | 391 | ||||||||||||
Current-period other comprehensive income (loss) | 3,350 | (2,904 | ) | 1,481 | 1,927 | |||||||||||
Tax effect | (145 | ) | 1,046 | (492 | ) | 409 | ||||||||||
Balance on March 31, 2016 | $ | (19,708 | ) | $ | (3,718 | ) | $ | (94,470 | ) | $ | (117,896 | ) | ||||
|
Three months ended March 31, | |||||||
(dollars in thousands) | 2017 | 2016 | |||||
Net Sales: | |||||||
U.S. & Canada | $ | 109,329 | $ | 112,052 | |||
Latin America | 30,722 | 34,203 | |||||
EMEA | 25,331 | 27,860 | |||||
Other | 7,612 | 8,692 | |||||
Consolidated | $ | 172,994 | $ | 182,807 | |||
Segment EBIT: | |||||||
U.S. & Canada | $ | 7,501 | $ | 12,840 | |||
Latin America | (3,079 | ) | 4,702 | ||||
EMEA | (837 | ) | (497 | ) | |||
Other | (1,215 | ) | 450 | ||||
Total Segment EBIT | $ | 2,370 | $ | 17,495 | |||
Reconciliation of Segment EBIT to Net Income (Loss): | |||||||
Segment EBIT | $ | 2,370 | $ | 17,495 | |||
Retained corporate costs | (7,291 | ) | (6,724 | ) | |||
Executive terminations | — | (4,947 | ) | ||||
Interest expense | (4,867 | ) | (5,244 | ) | |||
Benefit from income taxes | 3,218 | 138 | |||||
Net income (loss) | $ | (6,570 | ) | $ | 718 | ||
Depreciation & Amortization: | |||||||
U.S. & Canada | $ | 3,082 | $ | 3,456 | |||
Latin America | 4,397 | 4,542 | |||||
EMEA | 1,844 | 2,158 | |||||
Other | 1,354 | 1,428 | |||||
Corporate | 478 | 497 | |||||
Consolidated | $ | 11,155 | $ | 12,081 | |||
Capital Expenditures: | |||||||
U.S. & Canada | $ | 1,937 | $ | 3,839 | |||
Latin America | 6,982 | 2,296 | |||||
EMEA | 2,763 | 2,218 | |||||
Other | 213 | 695 | |||||
Corporate | 57 | 807 | |||||
Consolidated | $ | 11,952 | $ | 9,855 |
|
Fair Value at | Fair Value at | ||||||||||||||||||||||||||||||
Asset / (Liability) (dollars in thousands) | March 31, 2017 | December 31, 2016 | |||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||
Commodity futures natural gas contracts | $ | — | $ | 388 | $ | — | $ | 388 | $ | — | $ | 1,508 | $ | — | $ | 1,508 | |||||||||||||||
Interest rate swap | — | (1,246 | ) | — | (1,246 | ) | — | (2,035 | ) | — | (2,035 | ) | |||||||||||||||||||
Net derivative asset (liability) | $ | — | $ | (858 | ) | $ | — | $ | (858 | ) | $ | — | $ | (527 | ) | $ | — | $ | (527 | ) |
March 31, 2017 | December 31, 2016 | |||||||||||||||||
(dollars in thousands) | Fair Value Hierarchy Level | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||||
Term Loan B | Level 2 | $ | 402,900 | $ | 404,915 | $ | 409,000 | $ | 412,068 |
|
Three months ended March 31, | |||||||
(dollars in thousands) | 2017 | 2016 | |||||
Gain (loss) on currency transactions | $ | (1,544 | ) | $ | (730 | ) | |
Gain (loss) on mark-to-market natural gas contracts | (582 | ) | 370 | ||||
Other non-operating income (expense) | (134 | ) | 345 | ||||
Other income (expense) | $ | (2,260 | ) | $ | (15 | ) |
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||
|
|
|