Narrows Full-Year EPS Guidance to Range of $1.80 to $2.00,
Excluding
Previously Reported Impairment and Restructuring Charges
WESTCHESTER, Ill.--(BUSINESS WIRE)--Oct. 27, 2009--
Corn Products International, Inc. (NYSE: CPO), a leading global provider
of agriculturally derived ingredients for diversified markets, today
reported net income of $53 million, or $0.70 per diluted common share,
for the third quarter of 2009, versus the record-setting net income and
earnings per diluted common share of $88 million and $1.15,
respectively, for the same period last year.
Third-quarter 2009 results were negatively impacted by higher net corn
costs, unfavorable foreign currency translations and softer volumes. The
estimated change in earnings per diluted share from lower co-product
prices (corn oil, feed, and meal) was a negative $0.21; lower
price/margins was negative $0.11; lower other income was a negative
$0.09; and weaker foreign currencies and lower volumes were a negative
$0.06 and $0.04 respectively. A lower effective tax rate added $0.04,
while a change in non-controlling interest and fewer shares outstanding
each added $0.01.
Net sales of $971 million in the third quarter of 2009 decreased 10
percent versus $1.08 billion in the prior-year period. The three primary
contributors to changes in net sales in the third quarter were a
negative $50 million from foreign currency translations; a negative $38
million from price/mix attributable to co-products; and a negative $26
million from lower volumes.
Gross profit of $153 million in the third quarter of 2009 declined 25
percent versus $204 million a year ago. The gross margin of 15.8 percent
compared with 18.8 percent last year. The decline in gross profit is
mainly attributable to the higher net corn costs and lower volumes in
the North American business. Total Company gross corn costs per ton
decreased 5 percent; however, net corn costs per ton increased 12
percent, primarily due to lower corn oil prices. Energy costs decreased
5 percent versus a year ago.
Operating expenses in the third quarter were $66 million or 6.8 percent
of net sales, versus $67 million, or 6.2 percent of net sales, last
year. Other income in the third quarter of 2009 was less than $1 million
compared to $11 million last year. Last year’s other income included a
$4 million insurance recovery and a $3 million gain from a land sale.
Operating income for the third quarter of 2009 was $88 million compared
to $148 million last year.
Net financing costs in the third quarter of 2009 were $9 million versus
$10 million last year, as lower net interest expense more than offset an
unfavorable foreign currency swing of $3 million. The third quarter
effective tax rate of 31.2 percent was down from 34.9 percent last year,
and included an approximately $2 million benefit from discrete items
this quarter. Excluding the impact of the discrete items, the Company
estimates that the effective annual tax rate would have been
approximately 34 percent.
Diluted weighted average shares outstanding in the third quarter of 2009
declined 1 percent to 75.7 million from 76.3 million in the same quarter
last year.
“This quarter’s diluted earnings per common share of $0.70 was our
fourth-best quarter ever, trailing only the first three quarters of last
year. We are pleased with the overall results and the improving trend
line in certain parts of the world. South America volumes rebounded
nicely, and we saw not only 2009 quarter-over-quarter sequential growth,
but growth over third quarter 2008 volumes. In North America and
Asia/Africa, we saw 2009 sequential volume improvement in the third
quarter,” said Ilene Gordon, Chairman, President and Chief Executive
Officer.
Regional Business Segment Performance
Regional results for the quarter ended September 30, 2009 were as
follows:
North America
Net sales of $599 million decreased 9 percent from $660 million in 2008.
The decline was due to lower volumes of $38 million, negative price/mix
of $18 million, and weaker foreign currencies of $5 million. The decline
in price/mix was due to co-products, which declined by $34 million
compared to the same quarter last year. Operating income of $61 million
fell 42 percent from $105 million last year, primarily due to higher net
corn costs and lower volumes. Gross corn costs per ton increased 8
percent versus last year, while net corn costs per ton increased 46
percent, with the latter reflecting the dramatic decline in the price of
co-products, principally corn oil. Corn oil in the third quarter of last
year averaged 62 cents a pound versus 36 cents a pound in the third
quarter of this year, as reported by the Wall Street Journal.
South America
Net sales of $271 million declined 11 percent compared with $305 million
a year ago, primarily due to the impact of unfavorable foreign currency
translations of $33 million, and unfavorable price/mix of $14 million
($5 million of which was due to lower co-product prices), partially
offset by improved volumes of $13 million. Operating income declined 15
percent to $37 million compared with $44 million in the prior year. Net
corn costs were favorable versus last year, helping to mitigate the
impact of weaker currencies and lower price/mix on operating income.
Asia/Africa
Net sales of $101 million fell 15 percent versus $119 million last year,
primarily due to the unfavorable impact of foreign currency translations
of $12 million and lower price/mix of $6 million. Higher co-product
prices were positive $2 million versus the same quarter last year. Gross
and net corn costs per ton decreased 12 percent and 15 percent,
respectively. Operating income of $4 million declined $6 million versus
a year ago. The decline in operating income reflects the weak pricing
environment in South Korea and Southeast Asia and weaker demand in
Pakistan, China and Kenya.
Balance Sheet and Cash Flow
The Company maintained a healthy balance sheet and solid liquidity as of
September 30, 2009. At the end of the third quarter, total debt and cash
and cash equivalents were $695 million and $161 million, respectively,
versus $866 million and $107 million at year-end 2008.
Cash provided by operating activities for the first nine months of 2009
was $368 million, reflecting a $154 million improvement in working
capital. The Company fulfilled contracts for firm-price business and
recovered $121 million from our margin accounts. Capital expenditures in
the first nine months of 2009 were $98 million, while dividends paid
were $34 million.
2009 Outlook
“Given how the business performed in the third quarter, we are narrowing
our full-year earnings guidance to a range between $1.80 - $2.00 per
diluted common share, excluding the after tax impact of impairment and
restructuring charges of $1.47 per diluted common share taken in the
second quarter of 2009, versus the previous range of $1.70 to $2.10,”
said Ilene Gordon. “The revised range reflects expectations of continued
volume weakness in the North American business, weaker demand and
pricing pressure in Asia, as well as anticipated favorable trends in
currencies and better prices for co-products. We remain confident in our
estimate that cash flow from operations for 2009 will be in the range of
$425 million to $525 million, and we expect 2009 capital expenditures to
be approximately $150 million.”
“While the global economy is adversely affecting our earnings this year,
we are successfully managing through the uncertainty and volatility. Our
business model held up well with strong cash flow generation. We were
able to maintain a strong balance sheet and pay down $180 million of
debt. We held the dividend rate constant and were still able to provide
funding for the capital investment program,” Gordon said.
Conference Call and Webcast
Corn Products International will conduct a conference call today at 8:30
a.m. Eastern Time (7:30 a.m. Central Time) to be hosted by Ilene Gordon,
Chairman, President and Chief Executive Officer, and Cheryl Beebe, Vice
President and Chief Financial Officer.
The call will be broadcast in a real-time webcast. The broadcast will
consist of the call and a visual presentation accessible through the
Corn Products International web site at www.cornproducts.com.
The “listen-and-view-only” presentation will be available to download
approximately 60 minutes prior to the start of the call. A replay of the
webcast will be available at www.cornproducts.com.
Individuals without Internet access may listen to the live conference
call by dialing 719.325.4845. A replay of the audio call will be
available through Tuesday, November 10, by calling 719.457.0820 and
using passcode 6446801.
About the Company
Corn Products International is one of the world's largest corn refiners
and a major supplier of high-quality food ingredients and industrial
products derived from the wet milling and processing of corn and other
starch-based materials. The Company, headquartered in Westchester, Ill.,
is a leading worldwide producer of dextrose and a major regional
producer of starch, high fructose corn syrup and glucose. In 2008, Corn
Products International reported net sales and diluted earnings per
common share of $3.94 billion and $3.52, respectively, with operations
in 15 countries at 33 plants, including wholly owned businesses,
affiliates and alliances. For more information, visit www.cornproducts.com.
Forward-Looking Statements
This news release contains or may contain forward-looking statements
within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as
amended. The Company intends these forward-looking statements to
be covered by the safe harbor provisions for such statements. These
statements include, among other things, any predictions regarding the
Company’s prospects or future financial condition, earnings, revenues,
expenses or other financial items, any statements concerning the
Company’s prospects or future operations, including management’s plans
or strategies and objectives therefor and any assumptions, expectations
or beliefs underlying the foregoing. These statements can
sometimes be identified by the use of forward looking words such as
“may,” “will,” “should,” “anticipate,” “believe,” “plan,” “project,”
“estimate,” “expect,” “intend,” “continue,” “pro forma,” “forecast” or
other similar expressions or the negative thereof. All statements
other than statements of historical facts in this release or referred to
in this release are “forward-looking statements.” These
statements are based on current expectations, but are subject to certain
inherent risks and uncertainties, many of which are difficult to predict
and are beyond our control. Although we believe our expectations
reflected in these forward-looking statements are based on reasonable
assumptions, stockholders are cautioned that no assurance can be given
that our expectations will prove correct. Actual results and
developments may differ materially from the expectations expressed in or
implied by these statements, based on various factors, including the
effects of the global economic recession and its impact on our sales
volumes and pricing of our products, our ability to collect our
receivables from customers and our ability to raise funds at reasonable
rates; fluctuations in worldwide markets for corn and other commodities,
and the associated risks of hedging against such fluctuations;
fluctuations in the markets and prices for our co-products, particularly
corn oil; fluctuations in aggregate industry supply and market
demand; the behavior of financial markets, including foreign currency
fluctuations and fluctuations in interest and exchange rates; continued
volatility and turmoil in the capital markets; the commercial and
consumer credit environment; general political, economic, business,
market and weather conditions in the various geographic regions and
countries in which we manufacture and/or sell our products; future
financial performance of major industries which we serve, including,
without limitation, the food and beverage, pharmaceuticals, paper,
corrugated, textile and brewing industries; energy costs and
availability, freight and shipping costs, and changes in regulatory
controls regarding quotas, tariffs, duties, taxes and income tax rates;
operating difficulties; boiler reliability; our ability to effectively
integrate acquired businesses; labor disputes; genetic and biotechnology
issues; changing consumption preferences and trends; increased
competitive and/or customer pressure in the corn-refining industry; and
the outbreak or continuation of serious communicable disease or
hostilities including acts of terrorism. Our forward-looking
statements speak only as of the date on which they are made and we do
not undertake any obligation to update any forward-looking statement to
reflect events or circumstances after the date of the statement as a
result of new information or future events or developments. If we
do update or correct one or more of these statements, investors and
others should not conclude that we will make additional updates or
corrections. For a further description of these and other risks,
see “Risk Factors” included in our Annual Report on Form 10-K for the
year ended December 31, 2008 and subsequent reports on Forms 10-Q or 8-K.
|
Corn Products International, Inc. ("CPI")
|
|
Condensed Consolidated Statements of Income (Loss)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Change
%
|
|
Nine Months Ended
September 30,
|
|
Change
%
|
|
|
|
|
2009
|
2008
|
|
|
|
2009
|
2008
|
|
|
|
Net sales before shipping and handling costs
|
|
|
$
|
1,027.2
|
|
$
|
1,155.4
|
|
|
(11
|
%)
|
|
$
|
2,873.7
|
|
$
|
3,240.0
|
|
|
(11
|
%)
|
|
Less: shipping and handling costs
|
|
|
|
56.6
|
|
|
71.2
|
|
|
(21
|
%)
|
|
|
160.3
|
|
|
196.4
|
|
|
(18
|
%)
|
|
Net sales
|
|
|
$
|
970.6
|
|
$
|
1,084.2
|
|
|
(10
|
%)
|
|
$
|
2,713.4
|
|
$
|
3,043.6
|
|
|
(11
|
%)
|
|
Cost of sales
|
|
|
|
817.3
|
|
|
880.4
|
|
|
(7
|
%)
|
|
|
2,355.6
|
|
|
2,479.9
|
|
|
(5
|
%)
|
|
Gross profit
|
|
|
$
|
153.3
|
|
$
|
203.8
|
|
|
(25
|
%)
|
|
$
|
357.8
|
|
$
|
563.7
|
|
|
(37
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
65.9
|
|
|
66.8
|
|
|
(1
|
%)
|
|
|
181.6
|
|
|
207.8
|
|
|
(13
|
%)
|
|
Other (income), net
|
|
|
|
(0.4
|
)
|
|
(10.8
|
)
|
|
|
|
|
(2.5
|
)
|
|
(14.4
|
)
|
|
|
|
Impairment / restructuring charges
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
125.0
|
|
|
-
|
|
|
|
|
Operating income
|
|
|
$
|
87.8
|
|
$
|
147.8
|
|
|
(41
|
%)
|
|
$
|
53.7
|
|
$
|
370.3
|
|
|
(85
|
%)
|
|
Financing costs, net
|
|
|
|
9.3
|
|
|
9.6
|
|
|
(3
|
%)
|
|
|
31.4
|
|
|
23.9
|
|
|
31
|
%
|
|
Income before income taxes
|
|
|
$
|
78.5
|
|
$
|
138.2
|
|
|
(43
|
%)
|
|
$
|
22.3
|
|
$
|
346.4
|
|
|
(94
|
%)
|
|
Provision for income taxes
|
|
|
|
24.5
|
|
|
48.2
|
|
|
|
|
|
33.0
|
|
|
119.5
|
|
|
|
|
Net income (loss)
|
|
|
$
|
54.0
|
|
$
|
90.0
|
|
|
(40
|
%)
|
|
$
|
(10.7
|
)
|
$
|
226.9
|
|
|
(105
|
%)
|
|
Less: Net income attributable to non-controlling interests (a)
|
|
1.2
|
|
|
1.9
|
|
|
(37
|
%)
|
|
|
4.5
|
|
|
6.1
|
|
|
(26
|
%)
|
|
Net income (loss) attributable to CPI
|
|
|
$
|
52.8
|
|
$
|
88.1
|
|
|
(40
|
%)
|
|
$
|
(15.2
|
)
|
$
|
220.8
|
|
|
(107
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Loss) per Common Share Attributable to CPI Common
|
|
|
|
|
|
|
|
|
Shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
74.9
|
|
|
74.7
|
|
|
|
|
|
74.9
|
|
|
74.4
|
|
|
|
|
Diluted
|
|
|
|
75.7
|
|
|
76.3
|
|
|
|
|
|
74.9
|
|
|
76.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share of CPI:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.70
|
|
$
|
1.18
|
|
|
(41
|
%)
|
|
|
($0.20
|
)
|
$
|
2.97
|
|
|
(107
|
%)
|
|
Diluted
|
|
|
$
|
0.70
|
|
$
|
1.15
|
|
|
(39
|
%)
|
|
|
($0.20
|
)
|
$
|
2.90
|
|
|
(107
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) On January 1, 2009, CPI adopted new accounting and reporting
rules related to non-controlling interests in subsidiaries which,
among other things, require that minority interests be re-named
non-controlling interests and that a company present a
consolidated net income measure that includes the amount
attributable to such non-controlling interests for all periods
presented.
|
|
|
|
Corn Products International, Inc. ("CPI")
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
(In millions, except share and per share amounts)
|
September 30, 2009
|
|
December 31, 2008
|
|
|
|
|
(Unaudited)
|
|
|
|
Assets
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
161
|
|
|
$
|
107
|
|
|
|
|
Accounts receivable – net
|
|
557
|
|
|
|
627
|
|
|
|
|
Inventories
|
|
401
|
|
|
|
454
|
|
|
|
|
Prepaid expenses
|
|
17
|
|
|
|
10
|
|
|
|
|
Deferred income taxes
|
|
57
|
|
|
|
99
|
|
|
|
Total current assets
|
|
1,193
|
|
|
|
1,297
|
|
|
|
|
Property, plant and equipment – net
|
|
1,543
|
|
|
|
1,447
|
|
|
|
|
Goodwill and other intangible assets
|
|
245
|
|
|
|
359
|
|
|
|
|
Deferred income taxes
|
|
4
|
|
|
|
4
|
|
|
|
|
Investments
|
|
9
|
|
|
|
7
|
|
|
|
|
Other assets
|
|
95
|
|
|
|
93
|
|
|
Total assets
|
$
|
3,089
|
|
|
$
|
3,207
|
|
|
Liabilities and equity
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Short-term borrowings and current portion of long-term debt
|
|
162
|
|
|
|
206
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
551
|
|
|
|
653
|
|
|
|
Total current liabilities
|
|
713
|
|
|
|
859
|
|
|
|
|
Non-current liabilities
|
|
138
|
|
|
|
152
|
|
|
|
|
Long-term debt
|
|
533
|
|
|
|
660
|
|
|
|
|
Deferred income taxes
|
|
109
|
|
|
|
105
|
|
|
|
|
Redeemable common stock (500,000 shares issued and outstanding
|
|
|
|
|
|
|
at September 30, 2009 and December 31, 2008) stated at redemption
value
|
|
14
|
|
|
|
14
|
|
|
|
|
Share-based payments subject to redemption
|
|
7
|
|
|
|
11
|
|
|
|
Equity
|
|
|
|
|
|
CPI shareholders' equity:
|
|
|
|
|
|
|
Preferred stock – authorized 25,000,000 shares-
|
|
|
|
|
|
|
$0.01 par value, none issued
|
|
-
|
|
|
|
-
|
|
|
|
|
Common stock – authorized 200,000,000 shares-
|
|
|
|
|
|
|
$0.01 par value – 74,819,774 shares issued at September 30, 2009
|
|
|
|
|
|
|
and December 31, 2008
|
|
1
|
|
|
|
1
|
|
|
|
|
Additional paid-in capital
|
|
1,081
|
|
|
|
1,086
|
|
|
|
|
Less: Treasury stock (common stock; 548,368 and 776,606 shares at
|
|
|
|
|
|
|
September 30, 2009 and December 31, 2008, respectively) at cost
|
|
(17
|
)
|
|
|
(29
|
)
|
|
|
|
Accumulated other comprehensive loss
|
|
(385
|
)
|
|
|
(594
|
)
|
|
|
|
Retained earnings
|
|
874
|
|
|
|
920
|
|
|
|
Total CPI shareholders' equity
|
|
1,554
|
|
|
|
1,384
|
|
|
|
Non-controlling interests (a)
|
|
21
|
|
|
|
22
|
|
|
|
Total equity
|
|
1,575
|
|
|
|
1,406
|
|
|
Total liabilities and equity
|
$
|
3,089
|
|
|
$
|
3,207
|
|
|
|
|
|
|
|
|
|
|
|
(a) On January 1, 2009, CPI adopted new accounting and reporting
rules relating to non-controlling interests in subsidiaries which,
among other things, requires that minority interests be re-named
non-controlling interests and that a company present such
non-controlling interests as equity for all periods presented.
|
|
|
|
Corn Products International, Inc. ("CPI")
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months
Ended September 30,
|
|
( In millions )
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
Cash provided by operating activities:
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(11
|
)
|
|
$
|
227
|
|
|
|
Adjustments to reconcile net income (loss) to
|
|
|
|
|
|
|
net cash provided by operating activities:
|
|
|
|
|
|
|
Write-off of impaired assets
|
|
|
124
|
|
|
|
-
|
|
|
|
Depreciation and amortization
|
|
|
95
|
|
|
|
98
|
|
|
|
Decrease (increase) in margin accounts
|
|
|
121
|
|
|
|
(186
|
)
|
|
|
Decrease (increase) in other trade working capital
|
|
|
33
|
|
|
|
(107
|
)
|
|
|
Other
|
|
|
6
|
|
|
|
(16
|
)
|
|
|
Cash provided by operating activities
|
|
|
368
|
|
|
|
16
|
|
|
|
|
|
|
|
|
|
Cash used for investing activities:
|
|
|
|
|
|
|
Capital expenditures, net of proceeds on disposals
|
|
|
(98
|
)
|
|
|
(160
|
)
|
|
|
Other
|
|
|
(4
|
)
|
|
|
3
|
|
|
|
Cash used for investing activities
|
|
|
(102
|
)
|
|
|
(157
|
)
|
|
|
|
|
|
|
|
|
Cash used for financing activities:
|
|
|
|
|
|
|
Proceeds from (payments on) borrowings, net
|
|
|
(180
|
)
|
|
|
101
|
|
|
|
Issuances (repurchases) of common stock, net
|
|
|
(1
|
)
|
|
|
10
|
|
|
|
Dividends paid (including to non-controlling shareholders)
|
|
|
(34
|
)
|
|
|
(31
|
)
|
|
|
Excess tax benefit on share-based compensation
|
|
|
1
|
|
|
|
3
|
|
|
|
Cash (used for) provided by financing activities
|
|
|
(214
|
)
|
|
|
83
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign exchange rate changes on cash
|
|
|
2
|
|
|
|
(1
|
)
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
54
|
|
|
|
(59
|
)
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
107
|
|
|
|
175
|
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
161
|
|
|
$
|
116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corn Products International, Inc. ("CPI")
|
|
Supplemental Financial Information
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I. Geographic Information of Net Sales and Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
Three Months Ended
September 30,
|
|
Change
|
|
|
Nine Months Ended
September 30,
|
|
Change
|
|
|
|
2009
|
|
2008
|
|
%
|
|
|
2009
|
|
2008
|
|
%
|
|
Net Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
$
|
598.3
|
|
|
$
|
660.1
|
|
|
(9
|
%)
|
|
|
$
|
1,714.0
|
|
|
$
|
1,806.4
|
|
|
(5
|
%)
|
|
South America
|
|
|
271.0
|
|
|
|
304.8
|
|
|
(11
|
%)
|
|
|
|
713.7
|
|
|
|
874.4
|
|
|
(18
|
%)
|
|
Asia/Africa
|
|
|
101.3
|
|
|
|
119.3
|
|
|
(15
|
%)
|
|
|
|
285.7
|
|
|
|
362.8
|
|
|
(21
|
%)
|
|
Total
|
|
$
|
970.6
|
|
|
$
|
1,084.2
|
|
|
(10
|
%)
|
|
|
$
|
2,713.4
|
|
|
$
|
3,043.6
|
|
|
(11
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
$
|
61.1
|
|
|
$
|
104.9
|
|
|
(42
|
%)
|
|
|
$
|
114.8
|
|
|
$
|
265.7
|
|
|
(57
|
%)
|
|
South America
|
|
|
37.3
|
|
|
|
44.1
|
|
|
(15
|
%)
|
|
|
|
91.4
|
|
|
|
112.8
|
|
|
(19
|
%)
|
|
Asia/Africa
|
|
|
3.7
|
|
|
|
10.0
|
|
|
(63
|
%)
|
|
|
|
11.2
|
|
|
|
35.6
|
|
|
(69
|
%)
|
|
Corporate
|
|
|
(14.3
|
)
|
|
|
(11.2
|
)
|
|
28
|
%
|
|
|
|
(38.7
|
)
|
|
|
(43.8
|
)
|
|
(12
|
%)
|
|
Sub-total
|
|
|
87.8
|
|
|
|
147.8
|
|
|
(41
|
%)
|
|
|
|
178.7
|
|
|
|
370.3
|
|
|
(52
|
%)
|
|
Impairment / restructuring charges
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
(125.0
|
)
|
|
|
-
|
|
|
|
|
Total
|
|
$
|
87.8
|
|
|
$
|
147.8
|
|
|
(41
|
%)
|
|
|
$
|
53.7
|
|
|
$
|
370.3
|
|
|
(85
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
II. Capital expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures, net of proceeds on disposals, for the
quarters ended September 30, 2009 and 2008, were $32 million and
$55 million, respectively. Capital expenditures for the full year
2009 are estimated to be $150 million.
|
|
|
|
|
III. Non-GAAP Information
|
|
|
|
The presentation below contains information that is not prepared in
accordance with Generally Accepted Accounting Principles ("GAAP")
and is provided for analytical purposes only. Management believes
that this non-GAAP information (1) provides a more meaningful
presentation of the Company's results for the nine months ended
September 30, 2009, and of our guidance with respect to earnings per
diluted share for 2009 excluding impairment and restructuring
charges incurred in the second quarter of 2009, on a basis
consistent with the way in which management evaluates operating
performance and (2) provides investors with additional information
to assess and facilitate a more clear understanding of our financial
results. The information presented should not be used as a
substitute for our financial results under GAAP.
|
|
|
|
|
|
|
|
Corn Products International, Inc. ("CPI")
|
|
Reconciliation to Non-GAAP Earnings Per Share ("EPS")
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
September 30, 2009
|
|
|
|
|
(in millions)
|
EPS
|
|
Net (loss) attributable to CPI
|
|
|
|
($15.2
|
)
|
|
($0.20
|
)
|
|
|
|
|
|
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
Impairment / restructuring charges, net of income tax benefit of
$14.7 million
|
|
|
110.3
|
|
|
1.47
|
|
|
|
|
|
|
|
|
Non-GAAP net income
|
|
|
$95.1
|
|
$1.27
|
|
|
|
|
|
|
|
|
Operating income of $53.7 million for the nine months ended
September 30, 2009 includes $125 million of impairment and
restructuring charges recorded in the second quarter of 2009.
Excluding the $125 million of impairment and restructuring charges,
the Company's operating income on a non-GAAP basis was $178.7
million for the first nine months of 2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corn Products International, Inc. ("CPI")
|
|
Reconciliation of Non-GAAP Earnings Per Share (“EPS”) Guidance
for 2009
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Prior
|
Updated
|
|
|
|
|
2009
|
2009
|
|
|
|
|
Guidance
|
Guidance
|
|
|
|
|
EPS
|
EPS
|
|
Earnings per share Guidance (GAAP basis), as presented
|
|
|
$0.23 - $0.63
|
|
$0.33 - $0.53
|
|
|
|
|
|
|
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
Impairment and restructuring charges
|
|
|
|
1.47
|
|
|
1.47
|
|
|
|
|
|
|
|
|
Earnings per share Guidance, as presented
|
|
|
$1.70 - $2.10
|
|
$1.80 - $2.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company uses certain key metrics to better monitor our progress
towards achieving our strategic business objectives. Among these
metrics is the Total Debt to Capitalization Percentage, which is not
calculated in accordance with Generally Accepted Accounting
Principles (“GAAP”). Management believes that this non-GAAP
information provides investors with a meaningful presentation of
useful information on a basis consistent with the way in which
management monitors and evaluates the Company’s operating
performance. The information presented should not be considered in
isolation and should not be used as a substitute for our financial
results calculated under GAAP. In addition, these non-GAAP amounts
are susceptible to varying interpretations and calculations, and the
amounts presented below may not be comparable to similarly titled
measures of other companies. Our calculations of the Total Debt to
Capitalization Percentage at September 30, 2009 and December 31,
2008 are as follows:
|
|
|
|
|
|
|
|
Total Debt to Capitalization Percentage
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
(Dollars in millions)
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
Short-term debt
|
$162
|
|
|
$206
|
|
|
|
Long-term debt
|
|
533
|
|
|
|
660
|
|
|
|
Total debt (a)
|
$695
|
|
|
$866
|
|
|
|
|
|
|
|
|
|
Deferred income tax liabilities
|
|
109
|
|
|
|
105
|
|
|
|
Redeemable common stock
|
|
14
|
|
|
|
14
|
|
|
|
Share-based payments subject to redemption
|
|
7
|
|
|
|
11
|
|
|
|
Total equity
|
|
1,575
|
|
|
|
1,406
|
|
|
|
Total capital
|
$1,705
|
|
|
$1,536
|
|
|
|
|
|
|
|
|
|
Total debt and capital (b)
|
$2,400
|
|
|
$2,402
|
|
|
|
|
|
|
|
|
|
Debt to capitalization percentage (a/b)
|
|
29.0
|
%
|
|
|
36.1
|
%
|
|
Source: Corn Products International, Inc.
Corn Products International, Inc.
John Barry, (708) 551-2592
(investors)
Mark Lindley, (708) 551-2602 (media)