UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
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
Pursuant To Section 13 OR 15(d) of The Securities Exchange Act of 1934
|
Date of Report (Date of earliest event reported):
|
|
|
|
(Exact name of registrant as specified in its charter)
|
|
|
|
|
|
|
|
(State or other jurisdiction
of incorporation) |
(Commission File
Number) |
(IRS Employer
Identification No.) |
|
|
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
(
|
||
|
(Registrant's telephone number, including area code)
|
||
|
Title of each class
|
Trading Symbol
|
Name of exchange on which registered
|
||
|
|
|
|
|
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.
|
|
|
[
|
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)) |
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405)
or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
Emerging growth company [
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any
new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [ ]
|
|
Item 2.02
|
Results of Operations and Financial Condition.
|
|||
|
On October 27, 2022, Minerals Technologies Inc. issued a press release regarding its financial performance for the third quarter of 2022. A copy of
the press release is attached hereto as Exhibit 99.1 and incorporated by reference herein.
The information in this Item 2.02 and Exhibit 99.1 shall not be deemed filed for the purposes of Section 18 of the Securities and Exchange Act of
1934, as amended, or incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.
|
||||
|
Item 9.01
|
|
Financial Statements and Exhibits.
|
||
|
(d)
|
Exhibits
|
|||
|
99.1
|
||||
|
104
|
Cover Page Interactive Data File (formatted as inline XBRL)
|
|||
|
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.
|
|
|
|
MINERALS TECHNOLOGIES INC.
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Thomas J. Meek
|
||
|
|
|
Name:
|
Thomas J. Meek
|
|
Title:
|
Senior Vice President, General Counsel, Secretary and Chief Compliance Officer
|
||
|
Date: October 27, 2022
|
|
|
|
| EXHIBIT 99.1 |
|
 |
News Release
|
|
Investor Contact:
Erik Aldag, (212) 878-1831
Media Contact:
Rajni Dhanjani, (212) 878-1840
|
|
|
For Immediate Release
October 27, 2022
|
Minerals Technologies Reports Third Quarter 2022 Earnings Per Share of $0.41, or $1.35 Excluding Special Items
----------
|
•
|
Operating Income of $36 Million, or $67 Million Excluding Special Items, Up 6% YoY
|
|
•
|
EPS of $1.35 Excluding Special Items, Up 4% YoY
|
|
•
|
Returned $17 Million to Shareholders Through Share Repurchases and Dividends
|
|
•
|
Completed Refinancing of Revolving Credit Facility and Term Loan B, Extending Debt Maturities to 2027
|
NEW YORK, October 27, 2022 – Minerals Technologies Inc. (NYSE: MTX) (“MTI” or “the Company”) today reported diluted earnings per share of $1.35, excluding
special items, for the third quarter ended October 2, 2022, compared with $1.30 in the prior year. Reported diluted earnings per share were $0.41 compared with $1.22 in the prior year.
“MTI delivered another solid quarter, with both top- and bottom-line growth despite softer demand in Europe, higher energy costs, and a slow rebound in
China. We continue to navigate today’s environment by controlling costs, offsetting inflation with pricing actions, and maintaining operational discipline,” said Douglas T. Dietrich, Chairman of the Board and Chief Executive Officer. “We remained
focused on our strategic growth initiatives and our results this quarter further demonstrate MTI’s resilient portfolio and higher growth potential.”
Third Quarter 2022
Worldwide net sales were $541.9 million, up 15 percent versus the prior year and 3 percent lower sequentially. On a constant currency basis, sales grew 22
percent versus the prior year, as foreign exchange had an unfavorable impact on sales of $33 million, or 7 percentage points.
Operating income excluding special items was $67.2 million and represented 12.4 percent of sales. Reported operating income was $35.6 million.
The company recorded special items of $38.7 million in the third quarter, primarily consisting of $6.9 million for debt
extinguishment expenses related to the refinancing of our credit facilities, and $31.1 million for litigation costs. The litigation costs were incurred to defend against, opportunistically settle, and establish a reserve for claims associated with
certain talc products from the Barretts Minerals Inc. subsidiary. The Company’s position is that all talc products sold by Barretts Minerals Inc. are safe and these claims are without merit.
Segment Information
Performance Materials segment
sales were $290.4 million in the third quarter, up 16 percent versus the prior year and 3 percent lower sequentially. On a constant currency basis, sales grew 24 percent versus the prior year, as foreign exchange had an unfavorable impact on sales
of $20 million, or 8 percentage points.
Household, Personal Care & Specialty Products sales grew 16 percent versus the prior year and 1 percent sequentially on
continued strong demand for consumer-oriented products. Metalcasting sales were 17 percent higher than the prior year and 4 percent lower sequentially, as strength in North America and other international locations offset a slower than expected
rebound in China following COVID-19 restrictions. Environmental Products sales grew 20 percent versus the prior year on strength in remediation, wastewater, and filtration activities. Sales in this product line were 12 percent lower sequentially,
primarily due to the timing of projects. Building Materials sales were 1 percent lower than the prior year and 3 percent lower sequentially as higher levels of project activity in North America offset slower activity levels in Europe.
Reported segment operating income was $37.9 million and represented 13.1 percent of sales. Operating income excluding special items was $38.2 million and
represented 13.2 percent of sales, 20 basis points above the prior year and sequential quarter as pricing actions offset inflationary cost pressures.
The Performance Materials segment provides a wide range of bentonite-based and synthetic materials for consumer-oriented and industrial markets and for
non-residential construction, environmental remediation, and infrastructure projects worldwide.
Specialty Minerals segment sales, which consist of
Precipitated Calcium Carbonate (PCC) Products and Processed Minerals Products, were $166.0 million in the third quarter, 13 percent above the prior year and 1 percent higher sequentially. On a constant currency basis, sales grew 18 percent versus
the prior year, as foreign exchange had an unfavorable impact on sales of $7 million, or 5 percentage points.
PCC sales were 14 percent above the prior year and 3 percent higher sequentially on continued strong demand for Specialty PCC in consumer, automotive, and
residential construction applications, and higher pricing across all product lines. PCC is used in paper and packaging, automotive and construction sealants, and the food and pharmaceutical industries.
Processed Minerals sales were 9 percent higher than the prior year, primarily driven by strong demand for Ground Calcium Carbonate products. Sales were 4
percent lower sequentially. Processed Minerals products are used in the building materials, polymers, ceramics, consumer products, paints and coatings, glass, and other manufacturing industries.
The segment reported an operating loss of $14.2 million, including the special item for talc-related litigation costs, which are associated with the
Barretts Minerals Inc. subsidiary in this segment.
Operating income excluding special items was $16.9 million and represented 10.2 percent of sales. This segment was the most acutely impacted by softer
demand in Europe as well as higher energy costs and the timing lag of contractual price adjustments.
Refractories segment sales were $85.5 million in the
third quarter, up 13 percent versus the prior year on the continued ramp-up of new business volumes and higher pricing to cover inflationary cost increases. Sales were 8 percent lower sequentially due to softer global steel conditions. On a
constant currency basis, sales grew 20 percent versus the prior year, as foreign exchange had an unfavorable impact on sales of $6 million, or 7 percentage points.
Segment operating income was $12.4 million and remained strong at 14.5 percent of sales. The Refractories segment provides products and services primarily
to the worldwide steel industry.
-----------------
Minerals Technologies will host a conference call tomorrow, October 28, 2022, at 11 a.m. Eastern Time. The conference call will be
broadcast live on our website: www.mineralstech.com. To listen to the call, go to the website and click on "Investor Relations," then click on "Quarterly Results
& Conference Calls." A presentation for the call will be available at the same location at approximately 10:30 a.m. Eastern Time on October 28, 2022.
-----------------
FORWARD-LOOKING STATEMENTS
This press release may contain "forward‐looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995.
Forward-looking statements provide current expectations and forecasts of future events such as new products, revenues and financial performance, and are not limited to describing historical or current facts. They can be identified by the use of
words such as “believes,” “expects,” “plans,” “intends,” “anticipates,” and other words and phrases of similar meaning. Forward-looking statements are necessarily based on assumptions, estimates and limited information available at the time they
are made. A broad variety of risks and uncertainties, both known and unknown, as well as the inaccuracy of assumptions and estimates, can affect the realization of the expectations or forecasts in these statements. Actual future results may vary
materially. Significant factors that could affect the expectations and forecasts include the duration and scope of the COVID-19 pandemic, and government and other third-party responses to it; worldwide general economic, business, and industry
conditions, including the effects of the COVID-19 pandemic on the global economy; the cyclicality of our customers’ businesses and their changing demands; the dependence of certain of our product lines on the commercial construction and
infrastructure markets, the domestic building and construction markets, and the automotive market; our ability to effectively achieve and implement our growth initiatives; our ability to service our debt; our ability to comply with the covenants in
the agreements governing our debt; our ability to renew or extend long term sales contracts for our PCC satellite operations; consolidation in customer industries, principally paper, foundry and steel; compliance with or changes to regulation in
the areas of environmental, health and safety, and tax; claims for legal, environmental and tax matters or product stewardship issues; our ability to successfully develop new products; our ability to defend our intellectual property; the increased
risks of doing business abroad; the availability of raw materials and access to ore reserves at our mining operations; increases in costs of raw materials, energy, or shipping; our ability to compete in very competitive industries; operating risks
and capacity limitations affecting our production facilities; seasonality of some of our segments; cybersecurity and other threats relating to our information technology systems; and other risk factors and cautionary statements in our 2021 Annual
Report on Form 10‐K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other reports filed with the Securities and Exchange Commission. The Company undertakes no obligation to publicly update any forward‐looking statement, whether as
a result of new information, future events, or otherwise.
About Minerals Technologies Inc.
New York-based Minerals Technologies Inc. (MTI) is a global resource- and technology-based company that develops, produces, and
markets a broad range of specialty mineral, mineral-based and synthetic mineral products and related systems and services. MTI serves the consumer products, paper & packaging, foundry, steel, construction, environmental, energy, and polymer
industries. The Company reported sales of $1.9 billion in 2021. For further information, please visit our website at www.mineralstech.com. (MTI-E)
###
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
||||||||||||||||||||||||||||||||
|
MINERALS TECHNOLOGIES INC. AND SUBSIDIARY COMPANIES
|
||||||||||||||||||||||||||||||||
|
(in millions, except per share data)
|
||||||||||||||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||||||||||||||
|
Quarter Ended
|
% Growth
|
Nine Months Ended
|
% Growth
|
|||||||||||||||||||||||||||||
|
Oct. 2,
2022
|
Jul. 3,
2022
|
Oct. 3,
2021
|
Prior Qtr.
|
Prior Year
|
Oct. 2,
2022
|
Oct. 3,
2021
|
Prior Year
|
|||||||||||||||||||||||||
|
Net sales
|
$
|
541.9
|
$
|
557.0
|
$
|
473.2
|
(3
|
)%
|
15
|
%
|
$
|
1,617.9
|
$
|
1,381.4
|
17
|
%
|
||||||||||||||||
|
Cost of goods sold
|
423.6
|
429.7
|
359.9
|
(1
|
)%
|
18
|
%
|
1,250.6
|
1,040.9
|
20
|
%
|
|||||||||||||||||||||
|
Production margin
|
118.3
|
127.3
|
113.3
|
(7
|
)%
|
4
|
%
|
367.3
|
340.5
|
8
|
%
|
|||||||||||||||||||||
|
Marketing and administrative expenses
|
46.0
|
48.8
|
45.5
|
(6
|
)%
|
1
|
%
|
143.6
|
139.9
|
3
|
%
|
|||||||||||||||||||||
|
Research and development expenses
|
5.1
|
5.0
|
4.6
|
2
|
%
|
11
|
%
|
15.2
|
14.5
|
5
|
%
|
|||||||||||||||||||||
|
Acquisition related transaction and integration costs
|
0.5
|
2.6
|
1.5
|
(81
|
)%
|
(67
|
)%
|
4.7
|
1.9
|
147
|
%
|
|||||||||||||||||||||
|
Litigation costs
|
31.1
|
1.5
|
0.0
|
*
|
*
|
32.6
|
0.0
|
*
|
||||||||||||||||||||||||
|
Restructuring and other items, net
|
0.0
|
0.0
|
1.1
|
*
|
*
|
0.0
|
1.1
|
*
|
||||||||||||||||||||||||
|
Income from operations
|
35.6
|
69.4
|
60.6
|
(49
|
)%
|
(41
|
)%
|
171.2
|
183.1
|
(6
|
)%
|
|||||||||||||||||||||
|
Interest expense, net
|
(11.0
|
)
|
(10.4
|
)
|
(9.2
|
)
|
6
|
%
|
20
|
%
|
(31.2
|
)
|
(28.2
|
)
|
11
|
%
|
||||||||||||||||
|
Debt extinguishment expenses
|
(6.9
|
)
|
0.0
|
0.0
|
*
|
*
|
(6.9
|
)
|
0.0
|
*
|
||||||||||||||||||||||
|
Non-cash pension settlement charge
|
(0.2
|
)
|
(1.5
|
)
|
(0.8
|
)
|
(87
|
)%
|
(75
|
)%
|
(1.7
|
)
|
(3.0
|
)
|
(43
|
)%
|
||||||||||||||||
|
Other non-operating income (deductions), net
|
(0.4
|
)
|
(1.2
|
)
|
(0.1
|
)
|
(67
|
)%
|
*
|
(2.0
|
)
|
0.3
|
*
|
|||||||||||||||||||
|
Total non-operating deductions, net
|
(18.5
|
)
|
(13.1
|
)
|
(10.1
|
)
|
41
|
%
|
83
|
%
|
(41.8
|
)
|
(30.9
|
)
|
35
|
%
|
||||||||||||||||
|
Income before tax and equity in earnings
|
17.1
|
56.3
|
50.5
|
(70
|
)%
|
(66
|
)%
|
129.4
|
152.2
|
(15
|
)%
|
|||||||||||||||||||||
|
Provision for taxes on income
|
3.2
|
11.4
|
8.9
|
(72
|
)%
|
(64
|
)%
|
25.8
|
27.6
|
(7
|
)%
|
|||||||||||||||||||||
|
Equity in earnings of affiliates, net of tax
|
0.7
|
0.6
|
0.8
|
17
|
%
|
(13
|
)%
|
1.4
|
1.8
|
(22
|
)%
|
|||||||||||||||||||||
|
Consolidated net income
|
14.6
|
45.5
|
42.4
|
(68
|
)%
|
(66
|
)%
|
105.0
|
126.4
|
(17
|
)%
|
|||||||||||||||||||||
|
Less: Net income attributable to non-controlling interests
|
1.2
|
0.6
|
1.0
|
100
|
%
|
20
|
%
|
2.6
|
3.2
|
(19
|
)%
|
|||||||||||||||||||||
|
Net Income attributable to Minerals Technologies Inc. (MTI)
|
$
|
13.4
|
$
|
44.9
|
$
|
41.4
|
(70
|
)%
|
(68
|
)%
|
$
|
102.4
|
$
|
123.2
|
(17
|
)%
|
||||||||||||||||
|
Weighted average number of common shares outstanding:
|
||||||||||||||||||||||||||||||||
|
Basic
|
32.5
|
32.8
|
33.5
|
32.8
|
33.7
|
|||||||||||||||||||||||||||
|
Diluted
|
32.6
|
32.9
|
33.8
|
32.9
|
33.9
|
|||||||||||||||||||||||||||
|
Earnings per share attributable to MTI:
|
||||||||||||||||||||||||||||||||
|
Basic
|
$
|
0.41
|
$
|
1.37
|
$
|
1.24
|
(70
|
)%
|
(67
|
)%
|
$
|
3.12
|
$
|
3.66
|
(15
|
)%
|
||||||||||||||||
|
Diluted
|
$
|
0.41
|
$
|
1.36
|
$
|
1.22
|
(70
|
)%
|
(66
|
)%
|
$
|
3.11
|
$
|
3.63
|
(14
|
)%
|
||||||||||||||||
|
Cash dividends declared per common share
|
$
|
0.05
|
$
|
0.05
|
$
|
0.05
|
$
|
0.15
|
$
|
0.15
|
||||||||||||||||||||||
|
* Percentage not meaningful
|
||||||||||||||||||||||||||||||||
MINERALS TECHNOLOGIES INC. AND SUBSIDIARY COMPANIES
|
|||||||||||||||||||||||||||
|
NOTES TO CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
|||||||||||||||||||||||||||
|
1
|
)
|
For comparative purposes, the quarterly periods ended October 2, 2022, July 3, 2022 and October 3, 2021 each consisted of 91 days, respectively. The
nine month periods ended October 2, 2022 and October 3, 2021 consisted of 275 days and 276 days, respectively.
|
|||||||||||||||||||||||||
|
2
|
)
|
In September 2021, PCA Corporation discontinued the use of PCC at their mill in Jackson, Alabama. As a result, the Company recorded a non-cash
impairment of assets charge of $0.7 million and $0.4 million in severance related and other closures costs for its Paper PCC satellite facility at this mill.
|
|||||||||||||||||||||||||
|
(millions of dollars)
|
|||||||||||||||||||||||||||
|
Quarter Ended
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
Oct. 2,
2022
|
Jul. 3,
2022
|
Oct. 3,
2021
|
Oct. 2,
2022
|
Oct. 3,
2021
|
|||||||||||||||||||||||
|
Asset Write-Downs
|
|||||||||||||||||||||||||||
|
Specialty Minerals
|
$
|
0.0
|
$
|
0.0
|
$
|
0.7
|
$
|
0.0
|
$
|
0.7
|
|||||||||||||||||
|
Total asset write-downs
|
$
|
0.0
|
$
|
0.0
|
$
|
0.7
|
$
|
0.0
|
$
|
0.7
|
|||||||||||||||||
|
Restructuring and other items, net
|
|||||||||||||||||||||||||||
|
Severance related costs
|
$
|
0.0
|
$
|
0.0
|
$
|
0.2
|
$
|
0.0
|
$
|
0.2
|
|||||||||||||||||
|
Other costs
|
0.0
|
0.0
|
0.2
|
0.0
|
0.2
|
||||||||||||||||||||||
|
$
|
0.0
|
$
|
0.0
|
$
|
0.4
|
$
|
0.0
|
$
|
0.4
|
||||||||||||||||||
|
Total restructuring and other items, net
|
$
|
0.0
|
$
|
0.0
|
$
|
1.1
|
$
|
0.0
|
$
|
1.1
|
|||||||||||||||||
|
3
|
)
|
To supplement the Company's consolidated financial statements presented in accordance with GAAP, the following is a presentation of the Company's
non-GAAP earnings per share, excluding special items, for the quarterly periods ended October 2, 2022, July 3, 2022 and October 3, 2021, and the nine month periods ended October 2, 2022 and October 3, 2021 and a reconciliation to reported
earnings per share for such periods. The Company's management believes these non-GAAP measures provide meaningful supplemental information regarding its performance as inclusion of such special items are not indicative of the ongoing
operating results and thereby affect the comparability of results between periods. The Company believes inclusion of these non-GAAP measures also provides consistency in its financial reporting and facilitates investors' understanding of
historic operating trends.
|
|||||||||||||||||||||||||
|
(millions of dollars)
|
Quarter Ended
|
Nine Months Ended
|
|||||||||||||||||||||||||
|
Oct. 2,
2022
|
Jul. 3,
2022
|
Oct. 3,
2021
|
Oct. 2,
2022
|
Oct. 3,
2021
|
|||||||||||||||||||||||
|
Net income attributable to MTI
|
$
|
13.4
|
$
|
44.9
|
$
|
41.4
|
$
|
102.4
|
$
|
123.2
|
|||||||||||||||||
|
% of sales
|
2.5
|
%
|
8.1
|
%
|
8.7
|
%
|
6.3
|
%
|
8.9
|
%
|
|||||||||||||||||
|
Special items:
|
|||||||||||||||||||||||||||
|
Acquisition related transaction and integration costs
|
0.5
|
2.6
|
1.5
|
4.7
|
1.9
|
||||||||||||||||||||||
|
Litigation costs
|
31.1
|
1.5
|
0.0
|
32.6
|
0.0
|
||||||||||||||||||||||
|
Debt extinguishment expenses
|
6.9
|
0.0
|
0.0
|
6.9
|
0.0
|
||||||||||||||||||||||
|
Non-cash pension settlement charge
|
0.2
|
1.5
|
0.8
|
1.7
|
3.0
|
||||||||||||||||||||||
|
Restructuring and other items, net
|
0.0
|
0.0
|
1.1
|
0.0
|
1.1
|
||||||||||||||||||||||
|
Related tax effects on special items
|
(8.0
|
)
|
(1.3
|
)
|
(0.8
|
)
|
(9.7
|
)
|
(1.4
|
)
|
|||||||||||||||||
|
Net income attributable to MTI, excluding special items
|
$
|
44.1
|
$
|
49.2
|
$
|
44.0
|
$
|
138.6
|
$
|
127.8
|
|||||||||||||||||
|
% of sales
|
8.1
|
%
|
8.8
|
%
|
9.3
|
%
|
8.6
|
%
|
9.3
|
%
|
|||||||||||||||||
|
Diluted earnings per share, excluding special items
|
$
|
1.35
|
$
|
1.50
|
$
|
1.30
|
$
|
4.21
|
$
|
3.77
|
|||||||||||||||||
|
Included in litigation costs for the three month and nine month periods ended October 2, 2022 are costs of $31.1 million and $32.6 million,
respectively, incurred to defend against, opportunistically settle, and establish a reserve for claims associated with certain talc products from our Barretts Minerals Inc subsidiary.
|
|||||||||||||||||||||||||||
|
4
|
)
|
Free cash flow is defined as cash flow from operations less capital expenditures. The following is a presentation of the Company's non-GAAP free
cash flow for the quarterly periods ended October 2, 2022, July 3, 2022 and October 3, 2021, and the nine month periods ended October 2, 2022 and October 3, 2021 and a reconciliation to cash flow from operations for such periods. The
Company's management believes this non-GAAP measure provides meaningful supplemental information as management uses this measure to evaluate the Company's ability to maintain capital assets, satisfy current and future obligations,
repurchase stock, pay dividends and fund future business opportunities. Free cash flow is not a measure of cash available for discretionary expenditures since the Company has certain non-discretionary obligations such as debt service that
are not deducted from the measure. The Company's definition of free cash flow may not be comparable to similarly titled measures reported by other companies.
|
|||||||||||||||||||||||||
|
Quarter Ended
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
(millions of dollars)
|
Oct. 2,
2022
|
Jul. 3,
2022
|
Oct. 3,
2021
|
Oct. 2,
2022
|
Oct. 3,
2021
|
||||||||||||||||||||||
|
Cash flow from operations
|
$
|
30.4
|
$
|
32.9
|
$
|
45.1
|
$
|
63.6
|
$
|
163.1
|
|||||||||||||||||
|
Capital expenditures
|
19.2
|
21.2
|
23.1
|
59.4
|
63.0
|
||||||||||||||||||||||
|
Free cash flow
|
$
|
11.2
|
$
|
11.7
|
$
|
22.0
|
$
|
4.2
|
$
|
100.1
|
|||||||||||||||||
|
Depreciation, depletion and amortization expense
|
$
|
23.3
|
$
|
23.7
|
$
|
24.0
|
$
|
71.2
|
$
|
71.3
|
|||||||||||||||||
|
5
|
)
|
To supplement the Company's consolidated financial statements presented in accordance with GAAP, the following is a presentation of the Company's
year over year sales growth on a constant currency basis, which is a non-GAAP measure, for the quarterly period ended October 2, 2022, constituting a reconciliation to GAAP sales growth set forth below. Constant currency basis eliminates
the exchange rate fluctuations when calculating sales performance figures. The Company's management feels this non-GAAP measure provides meaningful supplemental information regarding its performance and facilitates investors' understanding
of sales trends for the third quarter of 2022.
|
|||||||||||||||||||||||||
|
Quarter Ended October 2, 2022
|
|||||||||||||||||||||||||||
|
Sales Growth
|
Impact of Foreign Exchange
|
Sales Growth on Constant Currency Basis
|
|||||||||||||||||||||||||
|
Performance Materials
|
16
|
%
|
8
|
%
|
24
|
%
|
|||||||||||||||||||||
|
Specialty Minerals
|
13
|
%
|
5
|
%
|
18
|
%
|
|||||||||||||||||||||
|
Refractories
|
13
|
%
|
7
|
%
|
20
|
%
|
|||||||||||||||||||||
|
MTI
|
15
|
%
|
7
|
%
|
22
|
%
|
|||||||||||||||||||||
|
6
|
)
|
“Adjusted EBITDA” is a non-GAAP financial measure and refers to earnings before interest, taxes, depreciation and amortization (EBITDA), excluding
special items. The following is a presentation of the Company's non-GAAP EBITDA and Adjusted EBITDA for the quarterly periods ended October 2, 2022, July 3, 2022 and October 3, 2021, and the nine month periods ended October 2, 2022 and
October 3, 2021, and a reconciliation to net income for such periods. The Company's management believes these non-GAAP measures provide meaningful supplemental information regarding its performance and facilitates investors' understanding
of historic operating trends.
|
|||||||||||||||||||||||||
|
Quarter Ended
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
(millions of dollars)
|
Oct. 2,
2022
|
Jul. 3,
2022
|
Oct. 3,
2021
|
Oct. 2,
2022
|
Oct. 3,
2021
|
||||||||||||||||||||||
|
Net income
|
$
|
13.4
|
$
|
44.9
|
$
|
41.4
|
$
|
102.4
|
$
|
123.2
|
|||||||||||||||||
|
Add back:
|
|||||||||||||||||||||||||||
|
Depreciation, depletion and amortization
|
23.3
|
23.7
|
24.0
|
71.2
|
71.3
|
||||||||||||||||||||||
|
Interest expense, net
|
11.0
|
10.4
|
9.2
|
31.2
|
28.2
|
||||||||||||||||||||||
|
Equity in earnings of affiliates, net of tax
|
(0.7
|
)
|
(0.6
|
)
|
(0.8
|
)
|
(1.4
|
)
|
(1.8
|
)
|
|||||||||||||||||
|
Net income attributable to non-controlling interests
|
1.2
|
0.6
|
1.0
|
2.6
|
3.2
|
||||||||||||||||||||||
|
Provision for taxes on income
|
3.2
|
11.4
|
8.9
|
25.8
|
27.6
|
||||||||||||||||||||||
|
EBITDA
|
51.4
|
90.4
|
83.7
|
231.8
|
251.7
|
||||||||||||||||||||||
|
Add special items:
|
|||||||||||||||||||||||||||
|
Acquisition related transaction and integration costs
|
0.5
|
2.6
|
1.5
|
4.7
|
1.9
|
||||||||||||||||||||||
|
Litigation costs
|
31.1
|
1.5
|
0.0
|
32.6
|
0.0
|
||||||||||||||||||||||
|
Restructuring and other items, net
|
0.0
|
0.0
|
1.1
|
0.0
|
1.1
|
||||||||||||||||||||||
|
Debt extinguishment expenses
|
6.9
|
0.0
|
0.0
|
6.9
|
0.0
|
||||||||||||||||||||||
|
Non-cash pension settlement charge
|
0.2
|
1.5
|
0.8
|
1.7
|
3.0
|
||||||||||||||||||||||
|
Adjusted EBITDA
|
$
|
90.1
|
$
|
96.0
|
$
|
87.1
|
$
|
277.7
|
$
|
257.7
|
|||||||||||||||||
|
% of sales
|
16.6
|
%
|
17.2
|
%
|
18.4
|
%
|
17.2
|
%
|
18.7
|
%
|
|||||||||||||||||
|
7
|
)
|
The following table reflects the components of non-operating income and deductions:
|
|||||||||||||||||||||||||
|
(millions of dollars)
|
Quarter Ended
|
Nine Months Ended
|
|||||||||||||||||||||||||
|
Oct. 2,
2022
|
Jul. 3,
2022
|
Oct. 3,
2021
|
Oct. 2,
2022
|
Oct. 3,
2021
|
|||||||||||||||||||||||
|
Interest income
|
$
|
1.1
|
$
|
0.8
|
$
|
0.8
|
$
|
2.7
|
$
|
2.3
|
|||||||||||||||||
|
Interest expense
|
(12.1
|
)
|
(11.2
|
)
|
(10.0
|
)
|
(33.9
|
)
|
(30.5
|
)
|
|||||||||||||||||
|
Non-cash pension settlement charge
|
(0.2
|
)
|
(1.5
|
)
|
(0.8
|
)
|
(1.7
|
)
|
(3.0
|
)
|
|||||||||||||||||
|
Debt extinguishment expenses
|
(6.9
|
)
|
0.0
|
0.0
|
(6.9
|
)
|
0.0
|
||||||||||||||||||||
|
Foreign exchange gains
|
0.7
|
0.6
|
1.1
|
2.2
|
3.9
|
||||||||||||||||||||||
|
Other deductions
|
(1.1
|
)
|
(1.8
|
)
|
(1.2
|
)
|
(4.2
|
)
|
(3.6
|
)
|
|||||||||||||||||
|
Non-operating deductions, net
|
$
|
(18.5
|
)
|
$
|
(13.1
|
)
|
$
|
(10.1
|
)
|
$
|
(41.8
|
)
|
$
|
(30.9
|
)
|
||||||||||||
|
Included in non-operating deductions for the three month and nine month period ended October 2, 2022 are debt extinguishment expenses of $6.9
million related to the refinancing of our credit facilities.
|
|||||||||||||||||||||||||||
|
Included in non-operating deductions for the three month periods ended October 2, 2022, July 3, 2022 and October 3, 2021 are non-cash pension
settlement charges of $0.2 million, $1.5 million and $0.8 million, respectively associated with some of our pension plans in the U.S. Included in non-operating deductions for the nine month periods ended October 2, 2022 and October 3, 2021
are non-cash pension settlement charges of $1.7 million and $3.0 million, respectively associated with some of our pension plans in the U.S.
|
|||||||||||||||||||||||||||
|
8
|
)
|
The analyst conference call to discuss operating results for the third quarter is scheduled for Friday, October 28, 2022 at 11:00 am ET and will be
broadcast over the Company's website (www.mineralstech.com). The broadcast will remain on the Company's website for no less than one year.
|
|||||||||||||||||||||||||
|
SUPPLEMENTARY DATA
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
MINERALS TECHNOLOGIES INC. AND SUBSIDIARY COMPANIES
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(millions of dollars)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Quarter Ended
|
% Growth
|
Nine Months Ended
|
% Growth
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
SALES DATA
|
Oct. 2,
2022
|
% of
Total Sales
|
Jul. 3,
2022
|
% of
Total Sales
|
Oct. 3,
2021
|
% of
Total Sales
|
Prior Qtr.
|
Prior Year
|
Oct. 2,
2022
|
% of
Total Sales
|
Oct. 3,
2021
|
% of
Total Sales
|
Prior Year
|
|||||||||||||||||||||||||||||||||||||||
|
United States
|
$
|
279.9
|
52
|
%
|
$
|
303.1
|
54
|
%
|
$
|
245.5
|
52
|
%
|
(8
|
)%
|
14
|
%
|
$
|
852.6
|
53
|
%
|
$
|
712.9
|
52
|
%
|
20
|
%
|
||||||||||||||||||||||||||
|
International
|
262.0
|
48
|
%
|
253.9
|
46
|
%
|
227.7
|
48
|
%
|
3
|
%
|
15
|
%
|
765.3
|
47
|
%
|
668.5
|
48
|
%
|
14
|
%
|
|||||||||||||||||||||||||||||||
|
Net Sales
|
$
|
541.9
|
100
|
%
|
$
|
557.0
|
100
|
%
|
$
|
473.2
|
100
|
%
|
(3
|
)%
|
15
|
%
|
$
|
1,617.9
|
100
|
%
|
$
|
1,381.4
|
100
|
%
|
17
|
%
|
||||||||||||||||||||||||||
|
Household, Personal Care & Specialty Products
|
$
|
141.5
|
26
|
%
|
$
|
140.1
|
25
|
%
|
$
|
121.8
|
26
|
%
|
1
|
%
|
16
|
%
|
$
|
424.1
|
26
|
%
|
$
|
333.9
|
24
|
%
|
27
|
%
|
||||||||||||||||||||||||||
|
Metalcasting
|
85.4
|
16
|
%
|
88.8
|
16
|
%
|
72.9
|
15
|
%
|
(4
|
)%
|
17
|
%
|
254.4
|
16
|
%
|
235.0
|
17
|
%
|
8
|
%
|
|||||||||||||||||||||||||||||||
|
Environmental Products
|
47.7
|
9
|
%
|
54.4
|
10
|
%
|
39.8
|
8
|
%
|
(12
|
)%
|
20
|
%
|
138.0
|
9
|
%
|
105.8
|
8
|
%
|
30
|
%
|
|||||||||||||||||||||||||||||||
|
Building Materials
|
15.8
|
3
|
%
|
16.3
|
3
|
%
|
15.9
|
3
|
%
|
(3
|
)%
|
(1
|
)%
|
45.6
|
3
|
%
|
45.0
|
3
|
%
|
1
|
%
|
|||||||||||||||||||||||||||||||
|
Performance Materials Segment
|
$
|
290.4
|
54
|
%
|
$
|
299.6
|
54
|
%
|
$
|
250.4
|
53
|
%
|
(3
|
)%
|
16
|
%
|
$
|
862.1
|
53
|
%
|
$
|
719.7
|
52
|
%
|
20
|
%
|
||||||||||||||||||||||||||
|
Paper PCC
|
$
|
97.7
|
18
|
%
|
$
|
91.9
|
16
|
%
|
$
|
89.5
|
19
|
%
|
6
|
%
|
9
|
%
|
$
|
286.4
|
18
|
%
|
$
|
264.9
|
19
|
%
|
8
|
%
|
||||||||||||||||||||||||||
|
Specialty PCC
|
25.5
|
5
|
%
|
28.0
|
5
|
%
|
18.2
|
4
|
%
|
(9
|
)%
|
40
|
%
|
77.7
|
5
|
%
|
57.1
|
4
|
%
|
36
|
%
|
|||||||||||||||||||||||||||||||
|
PCC Products
|
$
|
123.2
|
23
|
%
|
$
|
119.9
|
22
|
%
|
$
|
107.7
|
23
|
%
|
3
|
%
|
14
|
%
|
$
|
364.1
|
23
|
%
|
$
|
322.0
|
23
|
%
|
13
|
%
|
||||||||||||||||||||||||||
|
Ground Calcium Carbonate
|
$
|
28.6
|
5
|
%
|
$
|
28.9
|
5
|
%
|
$
|
25.0
|
5
|
%
|
(1
|
)%
|
14
|
%
|
$
|
84.0
|
5
|
%
|
74.5
|
5
|
%
|
13
|
%
|
|||||||||||||||||||||||||||
|
Talc
|
14.2
|
3
|
%
|
15.5
|
3
|
%
|
14.2
|
3
|
%
|
(8
|
)%
|
0
|
%
|
45.2
|
3
|
%
|
40.9
|
3
|
%
|
11
|
%
|
|||||||||||||||||||||||||||||||
|
Processed Minerals Products
|
$
|
42.8
|
8
|
%
|
$
|
44.4
|
8
|
%
|
$
|
39.2
|
8
|
%
|
(4
|
)%
|
9
|
%
|
$
|
129.2
|
8
|
%
|
$
|
115.4
|
8
|
%
|
12
|
%
|
||||||||||||||||||||||||||
|
Specialty Minerals Segment
|
$
|
166.0
|
31
|
%
|
$
|
164.3
|
29
|
%
|
$
|
146.9
|
31
|
%
|
1
|
%
|
13
|
%
|
$
|
493.3
|
30
|
%
|
$
|
437.4
|
32
|
%
|
13
|
%
|
||||||||||||||||||||||||||
|
Refractory Products
|
$
|
68.9
|
13
|
%
|
$
|
70.2
|
13
|
%
|
$
|
58.3
|
12
|
%
|
(2
|
)%
|
18
|
%
|
$
|
203.9
|
13
|
%
|
$
|
175.1
|
13
|
%
|
16
|
%
|
||||||||||||||||||||||||||
|
Metallurgical Products
|
16.6
|
3
|
%
|
22.9
|
4
|
%
|
17.6
|
4
|
%
|
(28
|
)%
|
(6
|
)%
|
58.6
|
4
|
%
|
49.2
|
4
|
%
|
19
|
%
|
|||||||||||||||||||||||||||||||
|
Refractories Segment
|
$
|
85.5
|
16
|
%
|
$
|
93.1
|
17
|
%
|
$
|
75.9
|
16
|
%
|
(8
|
)%
|
13
|
%
|
$
|
262.5
|
16
|
%
|
$
|
224.3
|
16
|
%
|
17
|
%
|
||||||||||||||||||||||||||
|
Net Sales
|
$
|
541.9
|
100
|
%
|
$
|
557.0
|
100
|
%
|
$
|
473.2
|
100
|
%
|
(3
|
)%
|
15
|
%
|
$
|
1,617.9
|
100
|
%
|
$
|
1,381.4
|
100
|
%
|
17
|
%
|
||||||||||||||||||||||||||
|
SUPPLEMENTARY DATA
|
||||||||||||||||||||||||||||||||
|
MINERALS TECHNOLOGIES INC. AND SUBSIDIARY COMPANIES
|
||||||||||||||||||||||||||||||||
|
(millions of dollars)
|
||||||||||||||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||||||||||||||
|
Quarter Ended
|
% Growth
|
Nine Months Ended
|
% Growth
|
|||||||||||||||||||||||||||||
|
Oct. 2,
2022
|
Jul. 3,
2022
|
Oct. 3,
2021
|
Prior
Qtr.
|
Prior
Year
|
Oct. 2,
2022
|
Oct. 3,
2021
|
Prior Year
|
|||||||||||||||||||||||||
|
SEGMENT OPERATING INCOME (LOSS) DATA
|
||||||||||||||||||||||||||||||||
|
Performance Materials Segment
|
$
|
37.9
|
$
|
36.9
|
$
|
32.0
|
3
|
%
|
18
|
%
|
$
|
108.5
|
$
|
96.5
|
12
|
%
|
||||||||||||||||
|
% of Sales
|
13.1
|
%
|
12.3
|
%
|
12.8
|
%
|
12.6
|
%
|
13.4
|
%
|
||||||||||||||||||||||
|
Specialty Minerals Segment
|
$
|
(14.2
|
)
|
$
|
20.2
|
$
|
17.3
|
*
|
*
|
$
|
24.4
|
$
|
58.4
|
(58
|
)%
|
|||||||||||||||||
|
% of Sales
|
*
|
12.3
|
%
|
11.8
|
%
|
4.9
|
%
|
13.4
|
%
|
|||||||||||||||||||||||
|
Refractories Segment
|
$
|
12.4
|
$
|
16.2
|
$
|
13.2
|
(23
|
)%
|
(6
|
)%
|
$
|
45.1
|
$
|
36.9
|
22
|
%
|
||||||||||||||||
|
% of Sales
|
14.5
|
%
|
17.4
|
%
|
17.4
|
%
|
17.2
|
%
|
16.5
|
%
|
||||||||||||||||||||||
|
Unallocated and Other Corporate Expenses
|
$
|
(0.5
|
)
|
$
|
(3.9
|
)
|
$
|
(1.9
|
)
|
(87
|
)%
|
(74
|
)%
|
$
|
(6.8
|
)
|
$
|
(8.7
|
)
|
(22
|
)%
|
|||||||||||
|
Consolidated
|
$
|
35.6
|
$
|
69.4
|
$
|
60.6
|
(49
|
)%
|
(41
|
)%
|
$
|
171.2
|
$
|
183.1
|
(6
|
)%
|
||||||||||||||||
|
% of Sales
|
6.6
|
%
|
12.5
|
%
|
12.8
|
%
|
10.6
|
%
|
13.3
|
%
|
||||||||||||||||||||||
|
SPECIAL ITEMS
|
||||||||||||||||||||||||||||||||
|
Performance Materials Segment
|
$
|
0.3
|
$
|
2.0
|
$
|
0.6
|
*
|
*
|
$
|
3.3
|
$
|
0.6
|
*
|
|||||||||||||||||||
|
Specialty Minerals Segment
|
$
|
31.1
|
$
|
0.0
|
$
|
1.1
|
*
|
*
|
$
|
31.1
|
$
|
1.1
|
*
|
|||||||||||||||||||
|
Refractories Segment
|
$
|
0.0
|
$
|
0.0
|
$
|
0.0
|
*
|
*
|
$
|
0.0
|
$
|
0.0
|
*
|
|||||||||||||||||||
|
Unallocated and Other Corporate Expenses
|
$
|
0.2
|
$
|
2.1
|
$
|
0.9
|
*
|
*
|
$
|
2.9
|
$
|
1.3
|
*
|
|||||||||||||||||||
|
Consolidated
|
$
|
31.6
|
$
|
4.1
|
$
|
2.6
|
*
|
*
|
$
|
37.3
|
$
|
3.0
|
*
|
|||||||||||||||||||
|
To supplement the Company's consolidated financial statements presented in accordance with GAAP, the following is a presentation of the Company's
non-GAAP operating income. This excludes special items (set forth in the above table), for the quarterly periods ended October 2, 2022, July 3, 2022, and October 3, 2021, and the nine month periods ended October 2, 2022 and October 3, 2021,
constituting a reconciliation to GAAP operating income set forth above. The Company's management believe these non-GAAP measures provide meaningful supplemental information regarding its performance as inclusion of such special items are
not indicative of ongoing operating results and thereby affect the comparability of results between periods. The Company believes inclusion of these non-GAAP measures also provides consistency in its financial reporting and facilitates
investors' understanding of historic operating trends.
|
||||||||||||||||||||||||||||||||
|
Quarter Ended
|
% Growth
|
Nine Months Ended
|
% Growth
|
|||||||||||||||||||||||||||||
|
SEGMENT OPERATING INCOME,
|
Oct. 2,
2022
|
Jul. 3,
2022
|
Oct. 3,
2021
|
Prior Qtr.
|
Prior Year
|
Oct. 2,
2022
|
Oct. 3,
2021
|
Prior Year
|
||||||||||||||||||||||||
|
EXCLUDING SPECIAL ITEMS
|
||||||||||||||||||||||||||||||||
|
Performance Materials Segment
|
$
|
38.2
|
$
|
38.9
|
$
|
32.6
|
(2
|
)%
|
17
|
%
|
$
|
111.8
|
$
|
97.1
|
15
|
%
|
||||||||||||||||
|
% of Sales
|
13.2
|
%
|
13.0
|
%
|
13.0
|
%
|
13.0
|
%
|
13.5
|
%
|
||||||||||||||||||||||
|
Specialty Minerals Segment
|
$
|
16.9
|
$
|
20.2
|
$
|
18.4
|
(16
|
)%
|
(8
|
)%
|
$
|
55.5
|
$
|
59.5
|
(7
|
)%
|
||||||||||||||||
|
% of Sales
|
10.2
|
%
|
12.3
|
%
|
12.5
|
%
|
11.3
|
%
|
13.6
|
%
|
||||||||||||||||||||||
|
Refractories Segment
|
$
|
12.4
|
$
|
16.2
|
$
|
13.2
|
(23
|
)%
|
(6
|
)%
|
$
|
45.1
|
$
|
36.9
|
22
|
%
|
||||||||||||||||
|
% of Sales
|
14.5
|
%
|
17.4
|
%
|
17.4
|
%
|
17.2
|
%
|
16.5
|
%
|
||||||||||||||||||||||
|
Unallocated Corporate Expenses
|
$
|
(0.3
|
)
|
$
|
(1.8
|
)
|
$
|
(1.0
|
)
|
(83
|
)%
|
70
|
%
|
$
|
(3.9
|
)
|
$
|
(7.4
|
)
|
47
|
%
|
|||||||||||
|
Consolidated
|
$
|
67.2
|
$
|
73.5
|
$
|
63.2
|
(9
|
)%
|
6
|
%
|
$
|
208.5
|
$
|
186.1
|
12
|
%
|
||||||||||||||||
|
% of Sales
|
12.4
|
%
|
13.2
|
%
|
13.4
|
%
|
12.9
|
%
|
13.5
|
%
|
||||||||||||||||||||||
|
* Percentage not meaningful
|
||||||||||||||||||||||||||||||||
|
MINERALS TECHNOLOGIES INC. AND SUBSIDIARY COMPANIES
|
|||||||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|||||||||
|
ASSETS
|
|||||||||
|
(In Millions of Dollars)
|
|||||||||
|
October 2,
|
December 31,
|
||||||||
|
2022
|
*
|
2021
|
**
|
||||||
|
Current assets:
|
|||||||||
|
Cash & cash equivalents
|
$
|
224.1
|
$
|
299.5
|
|||||
|
Short-term investments
|
2.3
|
4.9
|
|||||||
|
Accounts receivable, net
|
430.6
|
367.8
|
|||||||
|
Inventories
|
344.6
|
297.7
|
|||||||
|
Prepaid expenses and other current assets
|
71.9
|
58.6
|
|||||||
|
Total current assets
|
1,073.5
|
1,028.5
|
|||||||
|
Property, plant and equipment
|
2,251.7
|
2,296.4
|
|||||||
|
Less accumulated depreciation
|
1,213.4
|
1,247.3
|
|||||||
|
Net property, plant & equipment
|
1,038.3
|
1,049.1
|
|||||||
| Goodwill | 912.2 |
907.5 |
|||||||
|
Intangible assets
|
243.5
|
251.6
|
|||||||
|
Other assets and deferred charges
|
119.8
|
137.5
|
|||||||
|
Total assets
|
$
|
3,387.3
|
$
|
3,374.2
|
|||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|||||||||
|
Current liabilities:
|
|||||||||
|
Short-term debt
|
$
|
118.5
|
$
|
80.0
|
|||||
|
Current maturities of long-term debt
|
0.7
|
0.8
|
|||||||
|
Accounts payable
|
210.1
|
196.1
|
|||||||
|
Other current liabilities
|
164.2
|
142.9
|
|||||||
|
Total current liabilities
|
493.5
|
419.8
|
|||||||
|
Long-term debt
|
944.9
|
936.2
|
|||||||
|
Deferred income taxes
|
194.5
|
188.1
|
|||||||
|
Other non-current liabilities
|
218.8
|
250.6
|
|||||||
|
Total liabilities
|
1,851.7
|
1,794.7
|
|||||||
|
Total MTI shareholders' equity
|
1,502.0
|
1,539.3
|
|||||||
|
Non-controlling Interests
|
33.6
|
40.2
|
|||||||
|
Total shareholders' equity
|
1,535.6
|
1,579.5
|
|||||||
|
Total liabilities and shareholders' equity
|
$
|
3,387.3
|
$
|
3,374.2
|
|||||
|
*
|
Unaudited
|
||||||||
|
**
|
Condensed from audited financial statements.
|
||||||||