FutureFuel Corp. (NYSE: FF) (“FutureFuel”), a manufacturer of
custom and performance chemicals and biofuels, today announced
financial results for the year ended December 31, 2018.
Fourth Quarter 2018 Financial
Highlights (all comparisons are with the fourth
quarter of 2017)
- Revenues were $65.5 million, down 13.0% from $75.3 million
- Adjusted EBITDA was $11.0 million, up 20.0% from $9.2
million
- Net income decreased to $1.8 million, or $0.04 per diluted
share, from $15.9 million, or $0.36 per diluted share.
2018 Financial
Highlights (all comparisons are with the year
ended December 31, 2017)
- Revenues were $291.0 million, up 5.8% from $275.0 million
- Adjusted EBITDA was $74.0 million, up 180.5% from $26.4
million
- Net income increased to $53.2 million, or $1.22 per diluted
share, from $23.5 million, or $0.54 per diluted share.
“We are pleased to present these results which reflect a strong
year for our company. Revenues and contribution were up in both our
Chemicals and Biofuels segments supported by excellent performance
at our Batesville, AR manufacturing site.
Higher oil prices through most of 2018 led to strong demand for
the chemicals we supply into the energy sector and we will look to
build further on that during the year ahead. The contribution from
our Biofuels segment was greatly enhanced by the retrospective
reinstatement of the 2017 Blenders Tax Credit in 2018.
Disappointingly, this credit has not been reinstated
for volumes produced and sold in 2018, nor 2019 and
its absence creates great uncertainty in our industry. We would
urge our Lawmakers to bring clarity to this credit as
soon as possible." said Tom McKinlay, Chief Operating Officer for
FutureFuel Corp.
2019 Regular Cash
Dividends
FutureFuel declared normal quarterly dividends
of $0.06 per share for 2019.
|
Three months ended December
31: |
|
|
|
|
|
Dollar |
|
% |
|
|
2018 |
|
|
2017 |
|
Change |
|
Change |
Revenues |
$ |
65,513 |
|
$ |
75,261 |
|
$ |
(9,748 |
) |
|
(13.0 |
%) |
Income from
operations |
$ |
12,803 |
|
$ |
3,838 |
|
$ |
8,965 |
|
|
233.6 |
% |
Net income |
$ |
1,836 |
|
$ |
15,947 |
|
$ |
(14,111 |
) |
|
(88.5 |
%) |
Earnings per common
share: |
|
|
|
|
|
|
|
Basic |
$ |
0.04 |
|
$ |
0.36 |
|
$ |
(0.32 |
) |
|
(88.9 |
%) |
Diluted |
$ |
0.04 |
|
$ |
0.36 |
|
$ |
(0.32 |
) |
|
(88.9 |
%) |
Capital expenditures
and intangibles (net of customer reimbursements and regulatory
grants) |
$ |
1,011 |
|
$ |
993 |
|
$ |
18 |
|
|
1.8 |
% |
Adjusted EBITDA |
$ |
10,986 |
|
$ |
9,152 |
|
$ |
1,834 |
|
|
20.0 |
% |
|
|
|
|
|
|
|
|
|
Twelve months ended December
31: |
|
|
|
|
|
Dollar |
|
% |
|
|
2018 |
|
|
2017 |
|
Change |
|
Change |
Revenues |
$ |
291,018 |
|
$ |
275,026 |
|
$ |
15,992 |
|
|
5.8 |
% |
Income from
operations |
$ |
63,439 |
|
$ |
9,887 |
|
$ |
53,552 |
|
|
541.6 |
% |
Net income |
$ |
53,158 |
|
$ |
23,511 |
|
$ |
29,647 |
|
|
126.1 |
% |
Earnings per common
share: |
|
|
|
|
|
|
|
Basic |
$ |
1.22 |
|
$ |
0.54 |
|
$ |
0.68 |
|
|
125.1 |
% |
Diluted |
$ |
1.22 |
|
$ |
0.54 |
|
$ |
0.68 |
|
|
125.1 |
% |
Capital expenditures
and intangibles (net of customer reimbursements and regulatory
grants) |
$ |
2,208 |
|
$ |
3,406 |
|
$ |
(1,198 |
) |
|
(35.2 |
%) |
Adjusted EBITDA |
$ |
73,912 |
|
$ |
26,353 |
|
$ |
47,559 |
|
|
180.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial and operating metrics, which include
non-GAAP financial measures, include dollars in thousands, except
per share amounts:
FutureFuel
Corp.Certain Financial and
Operating
Metrics (Unaudited)
Consolidated Financial Results Q4 2018 versus Q4
2017
Fourth quarter sales revenue of $65,513
decreased as biofuel volumes declined and were offset in part by
continued volume strength in the chemical segment.
Income from operations of $12,803 increased
mostly from improved chemical volume strength and improved gains
from the change in the biofuel segment’s activity in derivative
instruments.
Other losses, net, of $6,284 resulted from mark
to market losses on equity securities of $7,639. In the prior
year, mark to market adjustments were a component of other
comprehensive income. Realized losses on equity securities
were $1,099 in fourth quarter 2018 as compared with realized losses
of $145 in the fourth quarter of 2017.
Net income of $1,836 was down primarily from an
estimated net tax benefit recognized in the fourth quarter 2017 as
a result of tax law changes. Net income also declined due to
an uncertain tax position of $3,176 (inclusive of interest)
recognized in the fourth quarter of 2018.
Consolidated Financial Results
2018 versus 2017
Consolidated sales revenue of $291,018 increased
from higher selling prices in both the biofuel and chemical
segments. Chemical sales volumes increased from improved
conditions in the agrochemical and energy markets.
Income from operations of $63,439 increased
primarily from: i) the reinstatement of the biodiesel BTC for 2017
in 2018, $28,853 (see Note 3 of the 2018 consolidated financial
statements for further details) ii) increased volumes in the
chemical segment from the agrochemical and energy markets iii)
gains in the unrealized and realized activity in derivative
instruments as compared to losses in the prior year; the change in
the derivative activity increased gross profit $633 in 2018 as
compared to decreasing gross profit $3,844 in 2017 and iv) the
benefit of adjustments in the carrying value of our inventory as
determined utilizing the LIFO method of inventory accounting.
The LIFO adjustment decreased gross profit $ 2,249 in 2018 and
decreased gross profit $5,204 in 2017.
Other losses, net, of $3,262 resulted from mark
to market losses on equity securities of $13,236. In the
prior year, mark to market adjustments were a component of other
comprehensive income. See Note 27 of the 2018 consolidated
financial statements for further details.
FutureFuel reported net income of $53,158, or
$1.22 per diluted share, for 2018, compared with net income of
$23,511, or $0.54 per diluted share in 2017. Adjusted EBITDA for
2018 totaled $73,912, up from $26,353 in 2017. A one-time tax
benefit of $12,066 was recognized in 2017 resulting from the
enactment of The Tax Cuts and Jobs Act of 2017. This benefit
was due to an anticipated lower tax rate for future reversals of
deferred tax liabilities. Reducing net income was an
uncertain tax position taken in the fourth quarter of $3,176
inclusive of interest expense. See Note 14 of the 2018
consolidated financial statements for further details.
Capital
Expenditures
Capital expenditures and intangibles were $4,867
in 2018, compared with $3,581 in 2017. FutureFuel was reimbursed
for a portion of these expenditures by certain customers as
summarized in the following table.
(Dollars in thousands)
|
|
2018 |
|
|
|
2017 |
|
Cash paid for capital
expenditures and intangibles |
$ |
4,867 |
|
|
$ |
3,581 |
|
Cash received as
reimbursement of capital expenditures |
$ |
(2,659 |
) |
|
$ |
(175 |
) |
Cash paid, net of
reimbursement, for capital expenditures |
$ |
2,208 |
|
|
$ |
3,406 |
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents and Marketable
Securities
Cash and cash equivalents and marketable
securities totaled $294,860 as of December 31, 2018, compared with
$235,326 as of December 31, 2017.
About FutureFuel
FutureFuel is a leading manufacturer of
diversified chemical products and biofuels. FutureFuel’s chemicals
segment manufactures specialty chemicals for specific customers
(“custom chemicals”) as well as multi-customer specialty chemicals
(“performance chemicals”). FutureFuel’s custom manufacturing
product portfolio includes a laundry detergent additive,
proprietary agrochemicals, adhesion promoters, a biocide
intermediate, and an antioxidant precursor. FutureFuel’s
performance chemicals products include a portfolio of proprietary
nylon and polyester polymer modifiers and several small-volume
specialty chemicals and solvents for diverse applications.
FutureFuel’s biofuels segment primarily produces and sells
biodiesel to its customers. Please visit
www.futurefuelcorporation.com for more information.
Forward-Looking Statements
This document contains forward-looking
statements within the meaning of the Private Securities Litigation
Reform Act of 1995. Forward-looking statements deal with
FutureFuel’s current plans, intentions, beliefs, and expectations,
and statements of future economic performance. Statements
containing such terms as “believe,” “do not believe,” “plan,”
“expect,” “intend,” “estimate,” “anticipate,” and other phrases of
similar meaning are considered to contain uncertainty and are
forward-looking statements. In addition, from time to time
FutureFuel or its representatives have made or will make
forward-looking statements orally or in writing. Furthermore, such
forward-looking statements may be included in various filings that
the company makes with United States Securities and Exchange
Commission (the “SEC”), in press releases, or in oral statements
made by or with the approval of one of FutureFuel’s authorized
executive officers.
These forward-looking statements are subject to
certain known and unknown risks and uncertainties, as well as
assumptions that could cause actual results to differ materially
from those reflected in these forward-looking statements. Factors
that might cause actual results to differ include, but are not
limited to, those set forth under the headings “Risk Factors” and
“Management’s Discussion and Analysis of Financial Condition and
Results of Operations” in FutureFuel’s Form 10-K Annual Report for
the year ended December 31, 2018 and in its future filings
made with the SEC. An investor should not place undue reliance on
any forward-looking statements contained in this document, which
reflect FutureFuel management’s opinions only as of their
respective dates. Except as required by law, the company undertakes
no obligation to revise or publicly release the results of any
revisions to forward-looking statements. The risks and
uncertainties described in this document and in current and future
filings with the SEC are not the only ones faced by FutureFuel. New
factors emerge from time to time, and it is not possible for the
company to predict which will arise. There may be additional risks
not presently known to the company or that the company currently
believes are immaterial to its business. In addition, FutureFuel
cannot assess the impact of each factor on its business or the
extent to which any factor, or combination of factors, may cause
actual results to differ materially from those contained in any
forward-looking statements. If any such risks occur, FutureFuel’s
business, operating results, liquidity, and financial condition
could be materially affected in an adverse manner. An investor
should consult any additional disclosures FutureFuel has made or
will make in its reports to the SEC on Forms 10-K, 10-Q, and 8-K,
and any amendments thereto. All subsequent written and oral
forward-looking statements attributable to FutureFuel or persons
acting on its behalf are expressly qualified in their entirety by
the cautionary statements contained in this document.
Non-GAAP Financial
Measures
In this press release, FutureFuel used adjusted
EBITDA as a key operating metric to measure both performance and
liquidity. Adjusted EBITDA is a non-GAAP financial measure.
Adjusted EBITDA is not a substitute for operating income, net
income, or cash flow from operating activities (each as determined
in accordance with GAAP), as a measure of performance or liquidity.
Adjusted EBITDA has limitations as an analytical tool, and should
not be considered in isolation or as a substitute for analysis of
results as reported under GAAP. FutureFuel defines adjusted EBITDA
as net income before interest, income taxes, depreciation, and
amortization expenses, excluding, when applicable, non-cash
share-based compensation expense, public offering expenses,
acquisition-related transaction costs, purchase accounting
adjustments, loss on disposal of property and equipment, gains or
losses on derivative instruments, other non-operating income or
expense. Information relating to adjusted EBITDA is provided so
that investors have the same data that management employs in
assessing the overall operation and liquidity of FutureFuel’s
business. FutureFuel’s calculation of adjusted EBITDA may be
different from similarly titled measures used by other companies;
therefore, the results of its calculation are not necessarily
comparable to the results of other companies.
Adjusted EBITDA allows FutureFuel’s chief
operating decision makers to assess the performance and liquidity
of FutureFuel’s business on a consolidated basis to assess the
ability of its operating segments to produce operating cash flow to
fund working capital needs, to fund capital expenditures, and to
pay dividends. In particular, FutureFuel management believes that
adjusted EBITDA permits a comparative assessment of FutureFuel’s
operating performance and liquidity, relative to a performance and
liquidity based on GAAP results, while isolating the effects of
depreciation and amortization, which may vary among its operating
segments without any correlation to their underlying operating
performance, and of non-cash stock-based compensation expense,
which is a non-cash expense that varies widely among similar
companies, and gains and losses on derivative instruments, whose
immediate recognition can cause net income to be volatile from
quarter to quarter due to the timing of the valuation change in the
derivative instruments relative to the sale of biofuel.
A table included in this earnings release
reconciles adjusted EBITDA with net income, the most directly
comparable GAAP performance financial measure, and a table
reconciles adjusted EBITDA with cash flows from operations, the
most directly comparable GAAP liquidity financial measure.
|
FutureFuel Corp.Condensed
Consolidated Balance Sheets(Dollars in
thousands)(Audited) |
|
|
December 31,
2018 |
|
December 31,
2017 |
Assets |
|
|
|
Cash and
cash equivalents |
$ |
214,972 |
|
|
$ |
114,627 |
Accounts
receivable, net of allowances for bad debt of $0 and $0, at
December 31, 2018 and December 31, 2017, respectively |
|
18,138 |
|
|
|
22,138 |
Inventory |
|
39,296 |
|
|
|
43,754 |
Marketable securities |
|
79,888 |
|
|
|
120,699 |
Other
current assets |
|
10,036 |
|
|
|
9,140 |
Total
current assets |
|
362,330 |
|
|
|
310,358 |
Property,
plant and equipment, net |
|
103,575 |
|
|
|
109,735 |
Other
assets |
|
5,250 |
|
|
|
5,470 |
Total
noncurrent assets |
|
108,825 |
|
|
|
115,205 |
Total Assets |
$ |
471,155 |
|
|
$ |
425,563 |
Liabilities and Stockholders’
Equity |
|
|
|
Accounts
payable |
$ |
21,670 |
|
|
$ |
19,579 |
Dividends
payable |
|
10,498 |
|
|
|
10,498 |
Other
current liabilities |
|
7,323 |
|
|
|
5,204 |
Total current liabilities |
|
39,491 |
|
|
|
35,281 |
Deferred
revenue – long-term |
|
20,319 |
|
|
|
16,522 |
Other
noncurrent liabilities |
|
22,267 |
|
|
|
22,164 |
Total noncurrent liabilities |
|
42,586 |
|
|
|
38,686 |
Total liabilities |
|
82,077 |
|
|
|
73,967 |
Commitments and contingencies: |
|
|
|
Preferred
stock, $0.0001 par value, 5,000,000 shares authorized, none issued
and outstanding |
|
- |
|
|
|
- |
Common
stock, $0.0001 par value, 75,000,000 shares authorized, 43,743,243
and 43,741,670, issued and outstanding as of December 31,
2018 and 2017, respectively |
|
4 |
|
|
|
4 |
Accumulated other comprehensive income |
|
(20 |
) |
|
|
8,433 |
Additional paid in capital |
|
282,145 |
|
|
|
281,964 |
Retained
earnings |
|
106,949 |
|
|
|
61,195 |
Total Stockholders’ Equity |
|
389,078 |
|
|
|
351,596 |
Total Liabilities and Stockholders’
Equity |
$ |
471,155 |
|
|
$ |
425,563 |
|
|
|
|
|
|
|
|
FutureFuel Corp.Condensed
Consolidated Statements of Operations and Comprehensive
Income(Dollars in thousands, except per share
amounts)(Unaudited) |
|
|
Three months ended December
31: |
|
|
2018 |
|
|
|
2017 |
|
Revenue |
$ |
65,513 |
|
|
$ |
75,261 |
|
Cost of goods sold and
distribution |
|
50,546 |
|
|
|
68,454 |
|
Gross profit |
|
14,967 |
|
|
|
6,807 |
|
Selling, general, and
administrative expenses |
|
1,483 |
|
|
|
1,845 |
|
Research and
development expenses |
|
681 |
|
|
|
1,124 |
|
|
|
2,164 |
|
|
|
2,969 |
|
Income
from operations |
|
12,803 |
|
|
|
3,838 |
|
Other (losses)/income,
net |
|
(6,284 |
) |
|
|
1,872 |
|
Income before income
taxes |
|
6,519 |
|
|
|
5,710 |
|
Provision/(benefit) for
income taxes |
|
4,683 |
|
|
|
(10,237 |
) |
Net income |
$ |
1,836 |
|
|
$ |
15,947 |
|
|
|
|
|
Earnings per common
share |
|
|
|
Basic |
$ |
0.04 |
|
|
$ |
0.36 |
|
Diluted |
$ |
0.04 |
|
|
$ |
0.36 |
|
Weighted average shares
outstanding |
|
|
|
Basic |
|
43,716,670 |
|
|
|
43,716,670 |
|
Diluted |
|
43,728,058 |
|
|
|
43,728,058 |
|
|
|
|
|
Comprehensive Income |
|
|
|
Net income |
$ |
1,836 |
|
|
$ |
15,947 |
|
Other
comprehensive income/(loss) from unrealized |
|
|
|
net gains/(losses) on available-for-sale securities |
|
(183 |
) |
|
|
929 |
|
Income tax
effect |
|
39 |
|
|
|
(326 |
) |
Total unrealized gains/(losses), net of tax |
|
(144 |
) |
|
|
603 |
|
Comprehensive income |
$ |
1,692 |
|
|
$ |
16,550 |
|
|
FutureFuel Corp.Condensed
Consolidated Statements of Operations and Comprehensive
Income(Dollars in thousands, except per share
amounts)(Audited) |
|
|
Twelve months ended December
31: |
|
|
2018 |
|
|
|
2017 |
|
Revenue |
$ |
291,018 |
|
|
$ |
275,026 |
|
Cost of goods sold and
distribution |
|
217,620 |
|
|
|
254,765 |
|
Gross profit |
|
73,398 |
|
|
|
20,261 |
|
Selling, general, and
administrative expenses |
|
6,435 |
|
|
|
6,715 |
|
Research and
development expenses |
|
3,524 |
|
|
|
3,659 |
|
|
|
9,959 |
|
|
|
10,374 |
|
Income
from operations |
|
63,439 |
|
|
|
9,887 |
|
Other (losses)/income,
net |
|
(3,262 |
) |
|
|
6,762 |
|
Income before income
taxes |
|
60,177 |
|
|
|
16,649 |
|
Provision/(benefit) for
income taxes |
|
7,019 |
|
|
|
(6,862 |
) |
Net income |
$ |
53,158 |
|
|
$ |
23,511 |
|
|
|
|
|
Earnings per common
share |
|
|
|
Basic |
$ |
1.22 |
|
|
$ |
0.54 |
|
Diluted |
$ |
1.22 |
|
|
$ |
0.54 |
|
Weighted average shares
outstanding |
|
|
|
Basic |
|
43,542,785 |
|
|
|
43,542,785 |
|
Diluted |
|
43,547,538 |
|
|
|
43,547,538 |
|
|
|
|
|
Comprehensive Income |
|
|
|
Net income |
$ |
53,158 |
|
|
$ |
23,511 |
|
Other
comprehensive income/(loss) from unrealized |
|
|
|
net gains/(losses) on available-for-sale securities |
|
(229 |
) |
|
|
7,535 |
|
Income tax
effect |
|
49 |
|
|
|
(2,642 |
) |
Total unrealized gains/(losses), net of tax |
|
(180 |
) |
|
|
4,893 |
|
Comprehensive income |
$ |
52,978 |
|
|
$ |
28,404 |
|
|
FutureFuel Corp.Consolidated
Statements of Cash FlowsFor
the Years Ended December 31, 2018 and
2017(Dollars in
thousands)(Audited) |
|
|
|
|
|
|
|
|
|
|
2018 |
|
|
|
2017 |
|
Cash
flows provided by operating activities |
|
|
|
Net
income |
$ |
53,158 |
|
|
$ |
23,511 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
Depreciation |
|
10,969 |
|
|
|
11,617 |
|
Amortization of deferred financing costs |
|
144 |
|
|
|
145 |
|
Benefit
for deferred income taxes |
|
(1,253 |
) |
|
|
(13,657 |
) |
Change in
fair value of equity securities |
|
13,238 |
|
|
|
- |
|
Change in
fair value of derivative instruments |
|
(2,130 |
) |
|
|
2,170 |
|
Other
than temporary impairment of marketable securities |
|
- |
|
|
|
814 |
|
Impairment of fixed assets |
|
258 |
|
|
|
28 |
|
Gain on
the sale of investments |
|
(1,227 |
) |
|
|
(127 |
) |
Stock
based compensation |
|
357 |
|
|
|
998 |
|
Losses on
disposals of fixed assets |
|
41 |
|
|
|
195 |
|
Noncash
interest expense |
|
28 |
|
|
|
27 |
|
Changes
in operating assets and liabilities: |
|
|
|
Accounts
receivable |
|
5,679 |
|
|
|
2,386 |
|
Accounts
receivable – related parties |
|
(1,679 |
) |
|
|
220 |
|
Inventory |
|
4,458 |
|
|
|
8,339 |
|
Income
tax receivable |
|
79 |
|
|
|
13,571 |
|
Prepaid
expenses |
|
(107 |
) |
|
|
34 |
|
Prepaid
expenses – related party |
|
- |
|
|
|
- |
|
Accrued
interest on marketable securities |
|
(25 |
) |
|
|
16 |
|
Other
assets |
|
(317 |
) |
|
|
(9 |
) |
Accounts
payable |
|
1,243 |
|
|
|
(4,403 |
) |
Accounts
payable – related parties |
|
506 |
|
|
|
(71 |
) |
Accrued
expenses and other current liabilities |
|
274 |
|
|
|
60 |
|
Accrued
expenses and other current liabilities – related parties |
|
- |
|
|
|
(142 |
) |
Deferred
revenue |
|
(1,258 |
) |
|
|
(4,215 |
) |
Other
noncurrent liabilities |
|
3,177 |
|
|
|
(2,160 |
) |
Net cash provided by operating
activities |
|
85,613 |
|
|
|
39,347 |
|
Cash
flows from investing activities |
|
|
|
Collateralization of derivative instruments |
|
1,680 |
|
|
|
(1,901 |
) |
Purchase
of marketable securities |
|
(19,664 |
) |
|
|
(30,959 |
) |
Proceeds
from the sale of marketable securities |
|
48,235 |
|
|
|
23,254 |
|
Proceeds
from the sale of fixed assets |
|
22 |
|
|
|
4 |
|
Capital
expenditures |
|
(4,867 |
) |
|
|
(3,581 |
) |
Net cash provided by (used in)
investing activities |
|
25,406 |
|
|
|
(13,183 |
) |
Cash
flows from financing activities |
|
|
|
Minimum
tax withholding on stock options exercised and awards vested |
|
(176 |
) |
|
|
(121 |
) |
Excess
tax benefits associated with stock options and awards |
|
- |
|
|
|
- |
|
Proceeds
from issuance of stock |
|
- |
|
|
|
- |
|
Payment
of dividends |
|
(10,498 |
) |
|
|
(110,688 |
) |
Net cash used in financing
activities |
|
(10,674 |
) |
|
|
(110,809 |
) |
Net change in cash and
cash equivalents |
|
100,345 |
|
|
|
(84,645 |
) |
Cash and cash
equivalents at beginning of period |
|
114,627 |
|
|
|
199,272 |
|
Cash
and cash equivalents at end of period |
$ |
214,972 |
|
|
$ |
114,627 |
|
|
|
|
|
Cash paid for
interest |
|
- |
|
|
|
- |
|
Cash paid for income
taxes |
$ |
9,182 |
|
|
$ |
55 |
|
Noncash items
incurred: |
|
|
|
Noncash
dividends declared |
$ |
10,498 |
|
|
$ |
10,498 |
|
Noncash capital
expenditures |
$ |
420 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
FutureFuel
Corp.Reconciliation of Non-GAAP Financial Measure
to Financial Measure(Dollars in
thousands)(Audited) |
|
Reconciliation of Adjusted EBITDA to Net
Income |
|
|
|
Three months ended December
31: |
|
Twelve months ended December
31: |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
2018 |
|
|
2017(1) |
Adjusted EBITDA |
|
$ |
10,986 |
|
|
$ |
9,152 |
|
|
$ |
73,912 |
|
|
$ |
26,353 |
|
Depreciation |
|
|
(2,725 |
) |
|
|
(2,882 |
) |
|
|
(10,969 |
) |
|
|
(11,617 |
) |
Non-cash stock-based
compensation |
|
|
(36 |
) |
|
|
(120 |
) |
|
|
(357 |
) |
|
|
(998 |
) |
Interest and dividend
income |
|
|
2,495 |
|
|
|
2,130 |
|
|
|
9,183 |
|
|
|
7,809 |
|
Non-cash interest
expense (including amortization of deferred financing costs) |
|
|
(44 |
) |
|
|
(43 |
) |
|
|
(173 |
) |
|
|
(172 |
) |
Losses on disposal of
property and equipment |
|
|
- |
|
|
|
(50 |
) |
|
|
(41 |
) |
|
|
(195 |
) |
Gains/(losses) on
derivative instruments |
|
|
4,581 |
|
|
|
(2,333 |
) |
|
|
633 |
|
|
|
(3,844 |
) |
Losses on marketable
securities |
|
|
(8,738 |
) |
|
|
(144 |
) |
|
|
(12,011 |
) |
|
|
(687 |
) |
(Provision)/benefit for
income taxes |
|
|
(4,683 |
) |
|
|
10,237 |
|
|
|
(7,019 |
) |
|
|
6,862 |
|
Net income |
|
$ |
1,836 |
|
|
$ |
15,947 |
|
|
$ |
53,158 |
|
|
$ |
23,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted EBITDA to Net Cash Provided by
Operating Activities |
|
|
Twelve months ended December
31: |
|
|
2018 |
|
|
|
2017 |
|
Adjusted EBITDA |
$ |
73,912 |
|
|
$ |
26,353 |
|
Benefit for deferred
income taxes |
|
(1,253 |
) |
|
|
(13,657 |
) |
Impairment of fixed
assets |
|
258 |
|
|
|
28 |
|
Interest and dividend
income |
|
9,183 |
|
|
|
7,809 |
|
(Provision)/ benefit
for income taxes |
|
(7,019 |
) |
|
|
6,862 |
|
Gains/(losses) on
derivative instruments |
|
633 |
|
|
|
(3,844 |
) |
Change in fair value of
derivative instruments |
|
(2,130 |
) |
|
|
2,170 |
|
Changes in operating
assets and liabilities, net |
|
12,030 |
|
|
|
13,626 |
|
Other |
|
(1 |
) |
|
|
- |
|
Net cash provided by
operating activities |
$ |
85,613 |
|
|
$ |
39,347 |
|
|
FutureFuel Corp.Condensed
Consolidated Segment Income(Dollars in
thousands)(Audited) |
|
|
|
|
|
Three months ended December
31: |
|
Twelve months ended December
31: |
|
|
2018 |
|
|
|
2017 |
|
|
|
2018 |
|
|
|
2017 |
|
Revenue |
|
|
|
|
|
|
|
Custom
chemicals |
$ |
23,281 |
|
|
$ |
22,716 |
|
|
$ |
97,746 |
|
|
$ |
87,905 |
|
Performance
chemicals |
|
5,217 |
|
|
|
4,795 |
|
|
|
19,382 |
|
|
|
17,481 |
|
Chemicals revenue |
$ |
28,498 |
|
|
$ |
27,511 |
|
|
$ |
117,128 |
|
|
$ |
105,386 |
|
Biofuels revenue |
|
37,015 |
|
|
|
47,750 |
|
|
|
173,890 |
|
|
|
169,640 |
|
Total Revenue |
$ |
65,513 |
|
|
$ |
75,261 |
|
|
$ |
291,018 |
|
|
$ |
275,026 |
|
|
|
|
|
|
|
|
|
Segment gross
profit |
|
|
|
|
|
|
|
Chemicals |
$ |
9,516 |
|
|
$ |
7,615 |
|
|
$ |
33,986 |
|
|
$ |
28,016 |
|
Biofuels |
|
5,451 |
|
|
|
(808 |
) |
|
|
39,412 |
|
|
|
(7,755 |
) |
Total gross profit |
|
14,967 |
|
|
|
6,807 |
|
|
|
73,398 |
|
|
|
20,261 |
|
Corporate expenses |
|
(2,164 |
) |
|
|
(2,969 |
) |
|
|
(9,959 |
) |
|
|
(10,374 |
) |
Income before interest
and taxes |
|
12,803 |
|
|
|
3,838 |
|
|
|
63,439 |
|
|
|
9,887 |
|
Interest and other
income |
|
2,495 |
|
|
|
2,130 |
|
|
|
9,183 |
|
|
|
7,809 |
|
Interest and other
expense |
|
(8,779 |
) |
|
|
(258 |
) |
|
|
(12,445 |
) |
|
|
(1,047 |
) |
(Provision)/benefit for
income taxes |
|
(4,683 |
) |
|
|
10,237 |
|
|
|
(7,019 |
) |
|
|
6,862 |
|
Net income |
$ |
1,836 |
|
|
$ |
15,947 |
|
|
$ |
53,158 |
|
|
$ |
23,511 |
|
Depreciation is allocated to segment costs of
goods sold based on plant usage. The total assets and capital
expenditures of FutureFuel have not been allocated to individual
segments as large portions of these assets are shared to varying
degrees by each segment, causing such an allocation to be of little
value.
COMPANY CONTACT
FutureFuel
Corp.
Tom
McKinlay
(314) 854-8352www.futurefuelcorporation.com
FutureFuel (NYSE:FF)
Gráfico Histórico do Ativo
De Mar 2024 até Abr 2024
FutureFuel (NYSE:FF)
Gráfico Histórico do Ativo
De Abr 2023 até Abr 2024