Attached files
file | filename |
---|---|
8-K - GLOBE SPECIALTY METALS INC | form8k3q2010.htm |
EX-99.2 - GLOBE SPECIALTY METALS INC | presentation3q2010.htm |
Globe
Specialty Metals Announces Third Quarter Fiscal 2010 Results
New York,
May 11, 2010 – Globe Specialty Metals, Inc. (NASDAQ: GSM) (the “Company”) today
announces results for the quarter and nine months ended March 31,
2010. Key points are as follows:
·
|
Net
sales for the third quarter ended March 31, 2010 were up 4%, to $112.5
million, and shipments increased 7% to 47,684 MT, from our second quarter
ended December 31, 2009.
|
·
|
Net
income attributable to GSM for the third quarter was $0.5 million,
compared to $18.5 million in our second quarter, which included a $14.0
million after-tax gain on the sale of our Brazilian operations. Diluted
earnings per share was $0.01 in the third quarter, compared to $0.25 per
share in our second quarter, which included a $0.19 per diluted share gain
on the sale of our Brazilian
operations.
|
·
|
Increased
demand for silicon metal and silicon-based alloys caused us to run all our
furnaces. We reopened our Selma, Alabama plant in January 2010 after
idling it for eight months. It is now running at full capacity, but has
not yet reached its normalized cost of production. We reopened our Niagara
Falls plant in November 2009 after it had been closed for more than five
years and, due to certain start-up issues, the plant is currently
operating at approximately 75% of capacity and at a higher than normalized
cost of production. We have made significant improvements in employee
training and maintenance and expect Niagara Falls to achieve full capacity
by the end of our fourth fiscal quarter. Our other plants are running near
full capacity and at normalized production
costs.
|
·
|
On
April 1, 2010 we acquired Core Metals Group, one of North America’s
largest producers and marketers of high-purity ferrosilicon and other
specialty steel ingredients. Globe paid $37 million in cash and borrowed
$15 million on its revolver to fund the acquisition. Core’s main asset is
a 40,000 MT ferrosilicon plant in Bridgeport, Alabama, which is operating
at full capacity. In April, we sold Core’s ancillary Canadian business for
$3.0 million in cash.
|
The
Company posted third quarter net income attributable to GSM of $0.5 million, or
$0.01 a diluted share, compared to $18.5 million, or $0.25 per diluted share, in
our second quarter of 2010 and $0.9 million, or $0.01 a diluted share, in the
third quarter of last year. Diluted earnings per share on a comparable basis
were as follows:
FY 2010 |
FY 2009
|
|||||||||||
Third Quarter
|
Second Quarter
|
Third Quarter
|
||||||||||
Reported
Diluted EPS
|
$ | 0.01 | 0.25 | 0.01 | ||||||||
Gain
on sale of Brazil
|
- | (0.19 | ) | - | ||||||||
Niagara
Falls and Selma startup costs
|
0.02 | 0.03 | - | |||||||||
Restructuring
charges
|
- | - | 0.01 | |||||||||
Transaction
expenses
|
0.01 | - | - | |||||||||
Inventory
write-downs and fixed asset impairment
|
- | 0.01 | 0.02 | |||||||||
Diluted
EPS, excluding above items
|
$ | 0.04 | 0.10 | 0.04 |
Third
quarter results were negatively impacted by $1.9 million of after-tax start-up
costs for the Niagara Falls, NY and Selma, AL plants and $0.3 million of
after-tax transaction expenses related to the Core Metals acquisition. The
decline in diluted EPS excluding the above items from $0.10 per share in our
second quarter to $0.04 per share in our third quarter is primarily due to lower
gross margin on material purchased from our former Brazilian plant, a lower
average selling price and higher costs of production at our newly re-opened
facilities.
Shipments
in the third quarter increased 7% from the preceding quarter as a result of
stronger demand from our end markets. Our average selling price declined by 4%
from the preceding quarter, with an 8% decline in silicon metal partially offset
by a 4% increase in silicon-based alloys. The decline in the silicon metal
average price was a result of a full quarter’s shipments under the joint venture
at our Alloy plant and the run-off of volume under certain 2009 annual contracts
that were priced above current market. The increase in the average selling price
of silicon-based alloys is primarily related to rising ferrosilicon prices and
our focus on higher-margin specialty grades.
Third
quarter EBITDA was $8.8 million, compared to $36.4 million in our second quarter
and $7.1 million in the third quarter of last year. EBITDA on a comparable basis
was as follows:
FY 2010 |
FY 2009
|
|||||||||||
Third Quarter
|
Second Quarter
|
Third Quarter
|
||||||||||
Reported
EBITDA
|
$ | 8,844 | 36,437 | 7,109 | ||||||||
Goodwill
and intangible asset impairment
|
- | - | 144 | |||||||||
Gain
on sale of Brazil
|
- | (23,368 | ) | - | ||||||||
Niagara
Falls and Selma startup costs
|
2,975 | 3,892 | - | |||||||||
Restructuring
charges
|
- | - | 1,387 | |||||||||
Transaction
expenses
|
521 | - | - | |||||||||
Inventory
write-downs and fixed asset impairment
|
- | 685 | 1,600 | |||||||||
EBITDA,
excluding above items
|
$ | 12,340 | 17,646 | 10,240 |
For the nine months ended March 31, 2010, the Company posted net income attributable to GSM shareholders of $27.5 million, or $0.37 a diluted share, compared to a net loss of $43.6 million, or $0.68 per diluted share, in the comparable period of the prior year. Last year’s results included an after-tax impairment charge of $65.3 million. EBITDA for the nine months ended March 31, 2010 was $64.9 million, compared to a loss of $19.6 million in the comparable period of the prior year.
We expect
sales volumes to increase in our fiscal fourth quarter from the Core Metals
acquisition and increased output as we operate all our furnaces at full
capacity, including reaching full capacity at Niagara Falls by the end of that
quarter. As demand continues to improve, the spot price for silicon metal and
silicon-based alloys has risen, a trend which we anticipate to continue.
However, we expect our average selling price of silicon metal to decline
modestly in our fiscal fourth quarter as we ship a higher volume of material
under a long-term below-market priced contract, which expires on December 31,
2010.
Capital
expenditures were $6.5 million in the third quarter. We expect a modest increase
in capital expenditures in our fourth quarter for planned furnace
outages.
Cash and
cash equivalents totalled $219.8 million at March 31, 2010, including $15
million drawn on our revolver in anticipation of closing the Core Metals
acquisition. We funded the acquisition on April 1, 2010 with approximately $52
million of cash and subsequently sold Core’s ancillary Canadian business for
$3.0 million of cash. Working capital increased by $22.1 million from the second
quarter as we reopened Selma and Niagara Falls and purchased certain raw
material inventory in anticipation of expanding our silicon-based alloy
offerings. We do not expect any further increases in working capital in our
fiscal fourth quarter other than from the acquisition of Core
Metals.
Globe CEO
Jeff Bradley commented, “Customer demand and spot prices continue to rise and
all of our end markets are growing. Our key near-term challenge is to increase
our production levels to meet strong demand while lowering our production costs.
We are making good progress on these goals with major advances at Niagara Falls
and with April production levels at all other plants running near full
capacity.” Bradley continued “We expect our earnings to increase in the coming
quarters on higher production levels and spot pricing, and the Core acquisition,
with the most meaningful increase coming at the beginning of calendar 2011 when
our existing long-term low-priced contracts expire. We expect calendar 2010 to
be a very solid year and calendar 2011 to be a record year of
earnings.”
Conference
Call
Globe
will review third quarter results during its quarterly conference call tomorrow,
May 12, 2010, at 9:00 a.m. Eastern Daylight Time. The dial-in number for the
call is 877-293-5491. International callers should dial 914-495-8526. Please
dial in at least five minutes prior to the call to register. The call may also
be accessed via an audio webcast available on the GSM website at http://investor.glbsm.com.
Click on the May 12, 2010 Conference Call link to access the call.
About
Globe Specialty Metals
Globe
Specialty Metals, Inc. is among the world’s largest producers of silicon metal
and silicon-based specialty alloys, critical ingredients in a host of industrial
and consumer products with growing markets. Customers include major silicone
chemical, aluminum and steel manufacturers, auto companies and their suppliers,
ductile iron foundries, manufacturers of photovoltaic solar cells and computer
chips, and concrete producers. The Company is headquartered in New York City.
For further information please visit our web site at www.glbsm.com.
Forward-Looking
Statements
This
release may contain ''forward-looking statements'' within the meaning of the
U.S. Private Securities Litigation Reform Act of 1995. Forward-looking
statements can be identified by words such as ''anticipates,'' ''intends,''
''plans,'' ''seeks,'' ''believes,'' ''estimates,'' ''expects'' and similar
references to future periods, or by the inclusion of forecasts or projections.
Forward-looking statements are based on the current expectations and assumptions
of Globe Specialty Metals, Inc. (the "Company") regarding its business,
financial condition, the economy and other future conditions.
Because
forward-looking statements relate to the future, by their nature, they are
subject to inherent uncertainties, risks and changes in circumstances that are
difficult to predict. The Company's actual results may differ materially from
those contemplated by the forward-looking statements. The Company cautions you
therefore that you should not rely on any of these forward-looking statements as
statements of historical fact or as guarantees or assurances of future
performance. Important factors that could cause actual results to differ
materially from those in the forward-looking statements include regional,
national or global political, economic, business, competitive, market and
regulatory conditions including, among others, changes in metals prices;
increases in the cost of raw materials or energy; competition in the metals and
foundry industries; environmental and regulatory risks; ability to identify
liabilities associated with acquired properties prior to their acquisition;
ability to manage price and operational risks including industrial accidents and
natural disasters; ability to manage foreign operations; changes in technology;
and ability to acquire or renew permits and approvals.
Any
forward-looking statement made by the Company or management in this release
speaks only as of the date on which it or they make it. Factors or events that
could cause the Company's actual results to differ may emerge from time to time,
and it is not possible for the Company to predict all of them. The Company
undertakes no obligation to publicly update any forward-looking statement,
whether as a result of new information, future developments or otherwise, unless
otherwise required to do so under the law or the rules of the NASDAQ Global
Market.
EBITDA
EBITDA is
a non-GAAP measure.
We have
included EBITDA to provide a supplemental measure of our performance which we
believe is important because it eliminates items that have less bearing on our
current and future operating performance and so highlights trends in our core
business that may not otherwise be apparent when relying solely on GAAP
financial measures. A reconciliation of EBITDA to net income (loss) is provided
in the attached financial statements.
Source:
Globe Specialty Metals, Inc.
CONTACTS:
Globe Specialty Metals, Inc.
Mal
Appelbaum, 212-798-8123
Chief
Financial Officer
Email:
mappelbaum@glbsm.com
or
Jeff
Bradley, 212-798-8122
Chief
Executive Officer
Email: jbradley@glbsm.com
|
|
GLOBE
SPECIALTY METALS, INC.
|
||||||||||||
AND
SUBSIDIARY COMPANIES
|
||||||||||||
Condensed
Consolidated Balance Sheets
|
||||||||||||
(In
thousands)
|
||||||||||||
March
31,
|
December
31,
|
June
30,
|
||||||||||
2010
|
2009
|
2009
|
||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||
Assets
|
||||||||||||
Current
assets:
|
||||||||||||
Cash
and cash equivalents
|
$ | 219,787 | 252,231 | 61,876 | ||||||||
Accounts receivable, net of
allowance for doubtful accounts
|
45,325 | 36,673 | 24,094 | |||||||||
Inventories
|
62,983 | 54,508 | 67,394 | |||||||||
Prepaid
expenses and other current assets
|
21,826 | 12,123 | 24,675 | |||||||||
Total
current assets
|
349,921 | 355,535 | 178,039 | |||||||||
Property,
plant, and equipment, net
|
189,404 | 188,803 | 217,507 | |||||||||
Goodwill
|
51,837 | 51,836 | 51,828 | |||||||||
Other
intangible assets
|
476 | 477 | 1,231 | |||||||||
Investments
in unconsolidated affiliates
|
8,288 | 8,171 | 7,928 | |||||||||
Deferred
tax assets
|
49 | 49 | 1,598 | |||||||||
Other
assets
|
2,290 | 2,284 | 15,149 | |||||||||
Total
assets
|
$ | 602,265 | 607,155 | 473,280 | ||||||||
Liabilities
and Stockholders’ Equity
|
||||||||||||
Current
liabilities:
|
||||||||||||
Accounts payable
|
$ | 36,592 | 36,505 | 21,341 | ||||||||
Current
portion of long-term debt
|
8,571 | 9,641 | 16,561 | |||||||||
Short-term debt
|
35,859 | 14,013 | 6,688 | |||||||||
Accrued
expenses and other current liabilities
|
29,805 | 58,974 | 46,725 | |||||||||
Total
current liabilities
|
110,827 | 119,133 | 91,315 | |||||||||
Long-term
liabilities:
|
||||||||||||
Long-term debt
|
10,609 | 12,730 | 36,364 | |||||||||
Deferred tax
liabilities
|
15,032 | 14,549 | 18,890 | |||||||||
Other
long-term liabilities
|
14,658 | 14,782 | 15,359 | |||||||||
Total
liabilities
|
151,126 | 161,194 | 161,928 | |||||||||
Stockholders’
equity:
|
||||||||||||
Common
stock
|
7 | 7 | 7 | |||||||||
Additional paid-in
capital
|
389,019 | 384,404 | 303,364 | |||||||||
Retained earnings
|
32,152 | 31,636 | 4,660 | |||||||||
Accumulated other comprehensive
loss
|
(3,671 | ) | (3,676 | ) | (3,644 | ) | ||||||
Treasury stock at
cost
|
(4 | ) | (4 | ) | (4 | ) | ||||||
Total
Globe Specialty Metals, Inc. stockholders’ equity
|
417,503 | 412,367 | 304,383 | |||||||||
Noncontrolling
interest
|
33,636 | 33,594 | 6,969 | |||||||||
Total
stockholders’ equity
|
451,139 | 445,961 | 311,352 | |||||||||
Total
liabilities and stockholders’ equity
|
$ | 602,265 | 607,155 | 473,280 |
GLOBE
SPECIALTY METALS, INC.
|
||||||||||||||||||||
AND
SUBSIDIARY COMPANIES
|
||||||||||||||||||||
Condensed
Consolidated Statement of Operations
|
||||||||||||||||||||
(In
thousands, except per share amounts)
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||||||
March
31, 2010
|
December
31, 2009
|
March
31, 2009
|
March
31, 2010
|
March
31, 2009
|
||||||||||||||||
Net
sales
|
$ | 112,486 | 108,278 | 76,146 | 326,222 | 344,610 | ||||||||||||||
Cost
of goods sold
|
99,135 | 87,974 | 62,894 | 267,087 | 261,989 | |||||||||||||||
Selling,
general, and administrative expenses
|
10,008 | 13,142 | 10,500 | 35,873 | 44,200 | |||||||||||||||
Research
and development
|
36 | 77 | 246 | 151 | 1,122 | |||||||||||||||
Restructuring
charges
|
- | (13 | ) | 1,387 | (81 | ) | 1,387 | |||||||||||||
Gain
on sale of business
|
- | (23,368 | ) | - | (22,907 | ) | - | |||||||||||||
Goodwill
and intangible asset impairment
|
- | - | 144 | - | 69,704 | |||||||||||||||
Operating income
(loss)
|
3,307 | 30,466 | 975 | 46,099 | (33,792 | ) | ||||||||||||||
Other
income (expense):
|
||||||||||||||||||||
Interest income
|
4 | 65 | 77 | 205 | 630 | |||||||||||||||
Interest expense, net of
capitalized interest
|
(997 | ) | (1,101 | ) | (1,427 | ) | (3,416 | ) | (5,596 | ) | ||||||||||
Foreign
exchange (loss) gain
|
(64 | ) | 871 | 465 | 3,222 | (2,961 | ) | |||||||||||||
Other
income
|
546 | 199 | 862 | 738 | 2,368 | |||||||||||||||
Income
(loss) before provision for income taxes
|
2,796 | 30,500 | 952 | 46,848 | (39,351 | ) | ||||||||||||||
Provision
for income taxes
|
1,751 | 12,568 | 916 | 19,702 | 7,290 | |||||||||||||||
Net
income (loss)
|
1,045 | 17,932 | 36 | 27,146 | (46,641 | ) | ||||||||||||||
(Income)
losses attributable to noncontrolling interest, net of tax
|
(529 | ) | 602 | 901 | 346 | 3,022 | ||||||||||||||
Net
income (loss) attributable to Globe Specialty Metals, Inc.
|
$ | 516 | 18,534 | 937 | 27,492 | (43,619 | ) | |||||||||||||
Weighted
average shares outstanding:
|
||||||||||||||||||||
Basic
|
74,320 | 74,314 | 63,930 | 73,239 | 63,820 | |||||||||||||||
Diluted
|
75,570 | 75,154 | 66,896 | 74,411 | 63,820 | |||||||||||||||
Earnings
(loss) per common share:
|
||||||||||||||||||||
Basic
|
$ | 0.01 | 0.25 | 0.01 | 0.38 | (0.68 | ) | |||||||||||||
Diluted
|
0.01 | 0.25 | 0.01 | 0.37 | (0.68 | ) | ||||||||||||||
EBITDA:
|
||||||||||||||||||||
Net
income (loss)
|
$ | 1,045 | 17,932 | 36 | 27,146 | (46,641 | ) | |||||||||||||
Provision
for income taxes
|
1,751 | 12,568 | 916 | 19,702 | 7,290 | |||||||||||||||
Net
interest expense
|
993 | 1,036 | 1,350 | 3,211 | 4,966 | |||||||||||||||
Depreciation
and amortization
|
5,055 | 4,901 | 4,807 | 14,868 | 14,740 | |||||||||||||||
EBITDA
|
$ | 8,844 | 36,437 | 7,109 | 64,927 | (19,645 | ) |
GLOBE SPECIALTY METALS, INC.
AND SUBSIDIARY COMPANIES
Condensed Consolidated Statement of Cash
Flows
(In thousands)
(Unaudited)
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||||||
March
31, 2010
|
December
31, 2009
|
March
31, 2009
|
March
31, 2010
|
March
31, 2009
|
||||||||||||||||
Cash
flows from operating activities:
|
||||||||||||||||||||
Net
income (loss)
|
$ | 1,045 | 17,932 | 36 | 27,146 | (46,641 | ) | |||||||||||||
Adjustments to reconcile net income
(loss)
|
||||||||||||||||||||
to net
cash (used in) provided by operating activities:
|
||||||||||||||||||||
Depreciation and
amortization
|
5,055 | 4,901 | 4,807 | 14,868 | 14,740 | |||||||||||||||
Share-based
compensation
|
1,260 | 1,476 | 1,508 | 4,491 | 4,704 | |||||||||||||||
Gain on
sale of business
|
- | (23,368 | ) | - | (22,907 | ) | - | |||||||||||||
Goodwill and intangible asset
impairment
|
- | - | 144 | - | 69,704 | |||||||||||||||
Deferred taxes
|
- | (19 | ) | 471 | (74 | ) | (4,077 | ) | ||||||||||||
Changes
in operating assets and liabilities:
|
||||||||||||||||||||
Accounts receivable,
net
|
(8,709 | ) | (2,614 | ) | 9,605 | (25,788 | ) | 22,666 | ||||||||||||
Inventories
|
(8,526 | ) | (6,821 | ) | (3,281 | ) | (5,542 | ) | (15,428 | ) | ||||||||||
Prepaid
expenses and other current assets
|
(3,015 | ) | 5,221 | 1,121 | 6,398 | (1,761 | ) | |||||||||||||
Accounts payable
|
953 | 16,263 | (12,712 | ) | 22,569 | (21,158 | ) | |||||||||||||
Accrued
expenses and other current liabilities
|
(3,133 | ) | (19,507 | ) | 17,961 | (20,416 | ) | 16,914 | ||||||||||||
Other
|
(28,933 | ) | (1,842 | ) | (12,204 | ) | (28,401 | ) | (8,024 | ) | ||||||||||
Net
cash (used in) provided by operating activities
|
(44,003 | ) | (8,378 | ) | 7,456 | (27,656 | ) | 31,639 | ||||||||||||
Cash
flows from investing activities:
|
||||||||||||||||||||
Capital
expenditures
|
(6,517 | ) | (5,660 | ) | (11,753 | ) | (16,432 | ) | (46,507 | ) | ||||||||||
Sale of
business, net of cash disposed
|
- | 58,445 | 0 | 58,445 | - | |||||||||||||||
Held-to-maturity treasury
securities
|
- | - | 0 | - | 2,987 | |||||||||||||||
Other
investing activities
|
- | (733 | ) | (75 | ) | (733 | ) | 265 | ||||||||||||
Net
cash (used in) provided by investing activities
|
(6,517 | ) | 52,052 | (11,828 | ) | 41,280 | (43,255 | ) | ||||||||||||
Cash
flows from financing activities:
|
||||||||||||||||||||
Proceeds from warrants
exercised
|
- | 1,287 | - | 1,287 | 833 | |||||||||||||||
Proceeds from UPOs
exercised
|
- | 210 | - | 210 | - | |||||||||||||||
Net
payments of long-term debt
|
(3,192 | ) | (11,391 | ) | (6,152 | ) | (19,750 | ) | (10,856 | ) | ||||||||||
Net
borrowings (payments) of short-term debt
|
21,846 | 6,384 | (3,447 | ) | 29,170 | (6,900 | ) | |||||||||||||
Sale of
common stock
|
- | - | - | 36,456 | - | |||||||||||||||
Change
in restricted cash
|
- | - | 3,580 | - | - | |||||||||||||||
Sale of noncontrolling interest | - | 98,462 | - | 98,329 | - | |||||||||||||||
Other
financing activities
|
(583 | ) | (410 | ) | 35 | (1,387 | ) | (475 | ) | |||||||||||
Net
cash provided by (used in) financing activities
|
18,071 | 94,542 | (5,984 | ) | 144,315 | (17,398 | ) | |||||||||||||
Effect
of exchange rate changes on cash and cash equivalents
|
5 | (5 | ) | 57 | (28 | ) | 42 | |||||||||||||
Net
(decrease) increase in cash and cash equivalents
|
(32,444 | ) | 138,211 | (10,299 | ) | 157,911 | (28,972 | ) | ||||||||||||
Cash
and cash equivalents at beginning of period
|
252,231 | 114,020 | 55,321 | 61,876 | 73,994 | |||||||||||||||
Cash
and cash equivalents at end of period
|
$ | 219,787 | 252,231 | 45,022 | 219,787 | 45,022 | ||||||||||||||
Supplemental
disclosures of cash flow information:
|
||||||||||||||||||||
Cash
paid for interest
|
$ | 479 | 729 | 1,452 | 2,198 | 5,737 | ||||||||||||||
Cash
paid for income taxes, net of refunds
|
46,808 | 6,001 | 1,213 | 50,412 | 9,242 |
GLOBE
SPECIALTY METALS, INC.
|
||||||||||||||||||||
AND
SUBSIDIARY COMPANIES
|
||||||||||||||||||||
Supplemental
Statistics
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||||||
March
31, 2010
|
December
31, 2009
|
March
31, 2009
|
March
31, 2010
|
March
31, 2009
|
||||||||||||||||
Shipments
in metric tons:
|
||||||||||||||||||||
Silicon
metal
|
30,681 | 28,759 | 18,564 | 85,402 | 80,373 | |||||||||||||||
Silicon-based
alloys
|
17,003 | 15,749 | 9,729 | 46,862 | 47,460 | |||||||||||||||
Total
shipments^
|
47,684 | 44,508 | 28,293 | 132,264 | 127,833 | |||||||||||||||
Average
selling price ($/MT):
|
||||||||||||||||||||
Silicon
metal
|
$ | 2,380 | 2,580 | 2,563 | 2,536 | 2,556 | ||||||||||||||
Silicon-based
alloys
|
2,011 | 1,926 | 2,472 | 2,008 | 2,458 | |||||||||||||||
Total^
|
$ | 2,248 | $ | 2,348 | $ | 2,532 | 2,349 | 2,520 | ||||||||||||
Average
selling price ($/lb.):
|
||||||||||||||||||||
Silicon
metal
|
$ | 1.08 | 1.17 | 1.16 | 1.15 | 1.16 | ||||||||||||||
Silicon-based
alloys
|
0.91 | 0.87 | 1.12 | 0.91 | 1.11 | |||||||||||||||
Total^
|
$ | 1.02 | 1.07 | 1.15 | 1.07 | 1.14 | ||||||||||||||
|
||||||||||||||||||||
^
Excludes by-products
|