Attached files

file filename
8-K - LIVE FILING - FERRO CORPhtm_48228.htm

For Immediate Release

FERRO REPORTS SECOND QUARTER 2013 ADJUSTED EPS OF $0.14

Adjusted Gross Margin for Second Quarter 2013 Increases to 21.9% Compared With 20.4% in Same Period Last Year

Company Reaffirms Commitment to Reduce Operating Costs in Excess of $85 million with $30 million in 2013 and $70 million in 2014

Full-Year Adjusted Earnings Guidance Reaffirmed at $0.35 — $0.40 per Diluted Share

CLEVELAND, Ohio – July 31, 2013 – Ferro Corporation (NYSE: FOE, the “Company”) today reported results for the second quarter ended June 30, 2013. The second-quarter loss attributable to common shareholders was $0.02 per diluted share compared with income of $0.02 per share in the second quarter of 2012. On an adjusted basis, earnings per diluted share were $0.14, an increase of 40% versus the second quarter of 2012. The Company attributed the increase in profitability to management’s continued progress executing on its value creation strategy. The Company also reaffirmed its previous full-year adjusted earnings guidance of $0.35 to $0.40 per diluted share. Please refer to the supplemental tables at the end of this release for additional information concerning adjusted financial results.

Second-Quarter Highlights

Ferro reported net sales of $435 million in the second quarter of 2013, compared with net sales of $476 million in the second quarter of 2012. Value-added sales, which exclude precious metal sales, were $408 million, versus $424 million in the second quarter last year. The reduction in sales resulted primarily from the Company’s divestiture of its solar paste assets in the first quarter of 2013 and its borates mining operation in Argentina during the second quarter of 2012 coupled with product de-selection in the Polymer Additives segment. The divested operations had approximately $36 million of net sales and $11 million of value-added sales in the second quarter of 2012. Adjusting for the impact of the divested operations, value-added sales were down 1%.

The Company reported a net loss attributable to common shareholders of $2.1 million, or $0.02 per diluted share, in the second quarter of 2013, compared with net income of $1.9 million, or $0.02 per diluted share, in the prior-year quarter. The adjusted net income from continuing operations attributable to common shareholders was $12.1 million, or $0.14 per diluted share, compared with $8.6 million, or $0.10 per diluted share, in the second quarter of 2012. Adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) were approximately $38 million in the second quarter of 2013, compared with $33 million in the same period last year. EBITDA margins, based on value-added sales, were 9.3% in the current quarter and 7.9% in the same period last year.

Commenting on the results, Peter Thomas, President and Chief Executive Officer, said, “We continue to make good progress on our value creation strategy, resulting in improved gross profit margins, lower SG&A costs and increased adjusted earnings. Second-quarter value-added sales, excluding divested business, were down slightly versus the same period last year, despite continued depressed economic conditions in Europe, de-selection of certain Polymer Additives products, and continued rationalization of our customer and product portfolios. We are successfully executing on our cost saving initiatives, making Ferro more competitive and driving increased profitability. We are on track with our cost saving initiatives and continue to expect $30 million of savings in 2013 and $70 million in 2014.”

2013 Second-Quarter Results Detail

Net sales for the three months ended June 30, 2013, were $435 million versus $476 million in the second quarter of 2012. On a value-added basis, removing the sale of precious metals, sales declined 3.8% from $424 million in the second quarter of 2012 to $408 million in the second quarter of 2013. Adjusting for the impact of exiting the solar pastes product line ($9 million) and a borates mine in Argentina ($2 million), value-added sales declined by 1.2%.

Although value-added sales declined across all reportable segments, adjusting for divested operations, sales in the Pigments, Powders and Oxides segment increased by approximately $2 million, while sales in Performance Colors and Glass, Performance Coatings and Specialty Plastics were nearly flat. Polymer Additives sales declined by approximately $7 million, due to expected changes in environmental regulations pertaining to certain plasticizer products, which are resulting in product replacement by some customers in the United States and Europe. As previously announced, the Company is installing dibenzoates and benzoic acid production capabilities at its operations in Antwerp, Belgium that will provide an alternative for its plasticizer product offering. Production is expected to begin in the second half of 2014.

Gross profit was $88 million during the 2013 second quarter, compared with $86 million during the second quarter of 2012. Excluding special charges, adjusted gross profit was $89 million compared with $87 million in the prior-year period. During the second quarter of 2013, gross profit was reduced by special charges of approximately $2 million related primarily to inventory items, including a loss associated with a flood at our Colditz, Germany manufacturing facility. During the 2012 second quarter, gross profit was reduced by charges of approximately $1 million, primarily related to residual costs at closed manufacturing sites involved in earlier restructuring initiatives. Gross profit in the second quarter was further affected by two plant shutdowns, one for maintenance and the other as a result of the flood at the Colditz facility. The Company estimates the shutdowns reduced gross profit by approximately $2 million.

The primary driver of the increase in gross profit was improved profitability in the Performance Coatings and Performance Colors and Glass segments, partially offset by the exit of the solar pastes product line and lower sales in Polymer Additives. Adjusted gross profit as a percent of value-added sales for the second quarter of 2013 was 21.9% versus 20.4% in the same period of 2012. Gross margins benefitted from the execution of cost saving initiatives and recent reductions in raw material pricing relative to current pricing levels.

Selling, general, and administrative (“SG&A”) expenses were $64 million during the second quarter of 2013 compared with $66 million in the prior-year quarter, a 3% reduction. Excluding special charges in both periods, SG&A expenses declined 7% to $61 million from $65 million. During the second quarter of 2013, the Company incurred approximately $3 million of special charges, primarily related to a proxy contest and other nonrecurring corporate expenses. Special charges totaled approximately $1 million in the second quarter of 2012 related to severance and expenses at sites that were closed during earlier restructuring actions.

Cost saving initiatives and actions taken to reduce costs associated with the solar divestiture favorably impacted SG&A by an estimated $10 million. These reductions in SG&A expenses were partially offset by higher costs in other areas, including higher incentive compensation expense ($3 million), additions to the bad debt reserve associated with two customer bankruptcies in Latin America ($1 million), higher pension costs due to a second quarter 2012 curtailment of a defined benefit plan in Europe ($1 million), and higher other net expenses ($1 million).

Total debt as of the end of the second quarter was $339 million, a reduction of $8 million from December 31, 2012. In addition, cash balances increased $1 million during the first half of the year to $31 million, resulting in a reduction in net debt of $9 million during the first six months of the year. In comparison, during the first six months of 2012, net debt increased by $30 million. Cash from operations was $8 million during the second quarter of 2013 versus $16 million in the same period last year. Net precious metal leases at the end of the second quarter were $51 million versus $112 million at the end of last year.

2013 Outlook

The Company continues to expect adjusted earnings for 2013 to be in the range of $0.35 to $0.40 per diluted share. The expected increase in earnings compared with 2012 will be driven primarily by cost savings of approximately $30 million and the exit from the solar pastes product line. Expected improvements in the Company’s cost structure will be partially offset by anticipated inflation and the normalization of incentive compensation.

Adjusting for the impact of divested operations and before the impact of changes in foreign currency rates, second-half value-added sales growth is expected to be in the range of 4% to 5% compared to the same period last year. For the year, the Company expects cash flow to be slightly positive.

Commenting on the 2013 outlook, Mr. Thomas said, “We are pleased with our progress year-to-date and are confident we will deliver on our cost saving targets, but we remain cautious about market conditions in Europe and Asia. In addition, our normal seasonal business pattern is characterized by lower customer demand and reduced plant utilization due to holiday shutdowns in the second half of the year. Accordingly, while we expect higher sales and gross margins in the second half of the year relative to the same period last year, we expect lower sales and gross margins in each of the third and fourth quarters of 2013 compared with the second quarter 2013 levels. Based on these considerations, we are maintaining our current 2013 adjusted earnings guidance of $0.35 to $0.40 per share.”

Conference Call

The Company will host a conference call to discuss its second-quarter financial results and current outlook for 2013 on Thursday, August 1, 2013, at 10:00 a.m. Eastern Time. To listen to the call, dial 800-915-4217 if calling from the United States or Canada, or dial 212-231-2934 if calling from outside North America. Please call approximately 10 minutes before the conference call is scheduled to begin.

An audio replay of the call will be available through noon Eastern Time on August 7. To access the replay, dial 800-633-8284 if calling from the United States or Canada, or dial 402-977-9140 if calling from outside North America. Use the program ID #21669223 to access the audio replay.

The conference call also will be broadcast live over the Internet and will be available for replay through September 30, 2013. The live broadcast and replay can be accessed through the Investor Information portion of the Company’s Web site at www.ferro.com. A podcast of the conference call will also be available on the Company’s Web site.

About Ferro Corporation

Ferro Corporation (http://www.ferro.com) is a leading global supplier of technology-based performance materials and chemicals for manufacturers. Ferro products are sold into the building and construction, automotive, appliances, electronics, household furnishings, and industrial products markets. Headquartered in Mayfield Heights, Ohio, the Company has approximately 4,600 employees globally and reported 2012 sales of $1.8 billion.

Cautionary Note on Forward-Looking Statements

Certain statements in this press release may constitute “forward-looking statements” within the meaning of Federal securities laws. These statements are subject to a variety of uncertainties, unknown risks, and other factors concerning the Company’s operations and business environment. Important factors that could cause actual results to differ materially from those suggested by these forward-looking statements and that could adversely affect the Company’s future financial performance include the following:

    demand in the industries into which Ferro sells its products may be unpredictable, cyclical, or heavily influenced by consumer spending;

    Ferro’s ability to successfully implement its value creation strategy;

    Ferro’s ability to successfully implement and/or administer its cost-saving initiatives, including its restructuring programs, and to produce the desired results, including projected savings;

    restrictive covenants in the Company’s credit facilities could affect its strategic initiatives and liquidity;

    Ferro’s ability to access capital markets, borrowings, or financial transactions;

    the effectiveness of the Company’s efforts to improve operating margins through sales growth, price increases, productivity gains, and improved purchasing techniques;

    the availability of reliable sources of energy and raw materials at a reasonable cost;

    currency conversion rates and economic, social, regulatory, and political conditions around the world;

    Ferro’s presence in certain geographic regions, including Latin America and Asia-Pacific, where it can be difficult to compete lawfully;

    increasingly aggressive domestic and foreign governmental regulations on hazardous materials and regulations affecting health, safety, and the environment;

    Ferro’s ability to successfully introduce new products or enter into new growth markets;

    sale of products into highly regulated industries;

    limited or no redundancy for certain of the Company’s manufacturing facilities and possible interruption of operations at those facilities;

    Ferro’s ability to complete future acquisitions or dispositions, or successfully integrate future acquisitions;

    competitive factors, including intense price competition;

    Ferro’s ability to protect its intellectual property or to successfully resolve claims of infringement brought against the Company;

    management of Ferro’s general and administrative expenses;

    Ferro’s multi-jurisdictional tax structure;

    the impact of the Company’s performance on its ability to utilize significant deferred tax assets;

    the effectiveness of strategies to increase Ferro’s return on capital;

    the impact of operating hazards and investments made in order to meet stringent environmental, health, and safety regulations;

    stringent labor and employment laws and relationships with the Company’s employees;

    the impact of requirements to fund employee benefit costs, especially post-retirement costs;

    implementation of new business processes and information systems;

    the impact of interruption, damage to, failure, or compromise of the Company’s information systems;

    exposure to lawsuits in the normal course of business;

    risks and uncertainties associated with intangible assets;

    Ferro’s borrowing costs could be affected adversely by interest rate increases;

    liens on the Company’s assets by its lenders affect its ability to dispose of property and businesses;

    Ferro may not pay dividends on its common stock in the foreseeable future; and

    other factors affecting the Company’s business that are beyond its control, including disasters, accidents, and governmental actions.

The risks and uncertainties identified above are not the only risks the Company faces. Additional risks and uncertainties not presently known to the Company or that it currently believes to be immaterial also may adversely affect the Company. Should any known or unknown risks and uncertainties develop into actual events, these developments could have material adverse effects on our business, financial condition, and results of operations.

This release contains time-sensitive information that reflects management’s best analysis only as of the date of this release. The Company does not undertake any obligation to publicly update or revise any forward-looking statements to reflect future events, information, or circumstances that arise after the date of this release. Additional information regarding these risks can be found in our Annual Report on Form 10-K for the period ended December 31, 2012.

# # #

Contacts:

Investor Contact:
John Bingle, 216-875-5411
Treasurer and Director of Investor Relations
john.bingle@ferro.com

or

Media Contact:
Mary Abood, 216-875-5401
Director, Corporate Communications
mary.abood@ferro.com

                                                                 
Ferro Corporation and Subsidiaries    
Consolidated Statements of Operations (Unaudited)    
    Three months ended   Six months ended
    June 30,   June 30,
(Dollars in thousands, except share and per            
share amounts)   2013   As adjusted 2012   2013   As adjusted 2012
Net sales
  $ 435,455             $ 475,546             $ 852,979             $ 935,971          
Cost of sales
    347,801               389,728               686,088               764,432          
 
                                                               
Gross profit
    87,654               85,818               166,891               171,539          
Selling, general and administrative expenses
    64,316               66,304               125,908               138,812          
Restructuring and impairment charges
    13,450               4,728               22,904               5,039          
Other expense (income):
                                                               
Interest expense
    6,971               6,476               14,268               12,850          
Interest earned
    (70 )             (51 )             (123 )             (135 )        
Foreign currency losses (gains), net
    1,202               (221 )             2,708               (77 )        
Miscellaneous expense (income), net
    1,232               1,845               (9,284 )             2,241          
 
                                                               
Income before income taxes
    553               6,737               10,510               12,809          
Income tax expense
    2,535               4,859               3,551               7,668          
 
                                                               
(Loss) income from continuing operations
    (1,982 )             1,878               6,959               5,141          
Income (loss) from discontinued operations, net of income taxes
                  328               (8,421 )             1,035          
Net (loss) income
    (1,982 )             2,206               (1,462 )             6,176          
Less: Net income (loss) attributable to noncontrolling interests
    148               330               (215 )             454          
 
                                                               
Net (loss) income attributable to Ferro Corporation common shareholders
  $ (2,130 )           $ 1,876             $ (1,247 )           $ 5,722          
 
                                                               
(Loss) earnings per share attributable to Ferro Corporation common shareholders:
                                                               
Basic (loss) earnings:
                                                               
From continuing operations
  $ (0.02 )           $ 0.02             $ 0.08             $ 0.05          
From discontinued operations
                                (0.09 )             0.01          
 
                                                               
 
  $ (0.02 )           $ 0.02             $ (0.01 )           $ 0.06          
 
                                                               
Diluted (loss) earnings:
                                                               
From continuing operations
  $ (0.02 )           $ 0.02             $ 0.08             $ 0.05          
From discontinued operations
                                (0.09 )             0.01          
 
                                                               
 
  $ (0.02 )           $ 0.02             $ (0.01 )           $ 0.06          
 
                                                               
Shares outstanding:
                                                               
Weighted-average basic shares
    86,528,969               86,293,650               86,483,770               86,263,367          
Weighted-average diluted shares
    86,528,969               86,667,852               87,235,976               86,670,805          
End-of-period basic shares
    86,546,145               86,295,512               86,546,145               86,295,512          

1

                                                                 
Ferro Corporation and Subsidiaries    
Segment Net Sales and Segment Gross Profit    
(Unaudited)    
    Three months ended   Six months ended
(Dollars in thousands)   June 30,   June 30,
    2013   2012   2013   2012
Segment Net Sales
                                                               
Pigments, Powders and Oxides
  $ 53,514             $ 84,815             $ 108,301             $ 154,038          
Performance Colors and Glass
    106,447               105,815               204,574               209,723          
Performance Coatings
    155,194               157,315               294,096               309,829          
Polymer Additives
    76,798               83,450               157,667               171,174          
Specialty Plastics
    43,502               44,151               88,341               91,207          
Total segment net sales
  $ 435,455             $ 475,546             $ 852,979             $ 935,971          
 
                                                               
Segment Gross Profit
                                                               
Pigments, Powders and Oxides
  $ 9,319             $ 13,212             $ 17,492             $ 20,244          
Performance Colors and Glass
    31,232               28,042               58,490               56,950          
Performance Coatings
    35,235               31,107               63,827               61,466          
Polymer Additives
    5,511               6,525               14,365               17,964          
Specialty Plastics
    7,846               7,565               15,235               16,224          
Other cost of sales
    (1,489 )             (633 )             (2,518 )             (1,309 )        
 
                                                               
Total gross profit
    87,654               85,818               166,891               171,539          
Selling, general and administrative expenses
    64,316               66,304               125,908               138,812          
Restructuring and impairment charges
    13,450               4,728               22,904               5,039          
Other expense, net
    9,335               8,049               7,569               14,879          
 
                                                               
Income before income taxes
  $ 553             $ 6,737             $ 10,510             $ 12,809          
 
                                                               

2

                 
Ferro Corporation and Subsidiaries        
Consolidated Balance Sheets (Unaudited)        
(Dollars in thousands)   June 30,
    2013   December 31, 2012
ASSETS
               
Current assets
               
Cash and cash equivalents
  $ 30,662     $ 29,576  
Accounts receivable, net
    338,208       306,463  
Inventories
    194,468       200,824  
Deferred income taxes
    8,004       7,995  
Other receivables
    28,289       31,554  
Other current assets
    12,037       10,802  
Current assets of discontinued operations
          6,289  
 
               
Total current assets
    611,668       593,503  
 
               
Property, plant and equipment, net
    295,936       309,374  
Goodwill
    62,573       62,975  
Amortizable intangible assets, net
    12,595       14,410  
Deferred income taxes
    20,343       21,554  
Other non-current assets
    54,351       61,941  
Other assets of discontinued operations
          15,346  
 
               
Total assets
  $ 1,057,466     $ 1,079,103  
 
               
LIABILITIES AND EQUITY
               
Current liabilities
               
Loans payable and current portion of long-term debt
  $ 76,073     $ 85,152  
Accounts payable
    189,387       182,024  
Accrued payrolls
    36,044       31,643  
Accrued expenses and other current liabilities
    72,770       76,384  
Current liabilities of discontinued operations
          1,300  
 
               
Total current liabilities
    374,274       376,503  
 
               
Long-term debt, less current portion
    262,973       261,624  
Postretirement and pension liabilities
    203,124       216,167  
Other non-current liabilities
    18,450       18,135  
 
               
Total liabilities
    858,821       872,429  
Shareholders’ equity
    185,590       193,527  
Noncontrolling interests
    13,055       13,147  
 
               
Total liabilities and equity
  $ 1,057,466     $ 1,079,103  
 
               

3

                                                                 
Ferro Corporation and Subsidiaries    
Consolidated Statements of Cash Flows (Unaudited)    
    Three months ended   Six months ended
(Dollars in thousands)   June 30,   June 30,
    2013   2012   2013   2012
Cash flows from operating activities
                                                               
Net (loss) income
  $ (1,982 )           $ 2,206             $ (1,462 )           $ 6,176          
Loss (gain) on sale of assets and business
    500               949               (10,395 )             741          
Restructuring and impairment charges
    4,098               4,310               5,957               4,151          
Depreciation and amortization
    12,796               14,128               26,060               28,007          
Accounts receivable
    (23,224 )             (16,890 )             (37,170 )             (50,623 )        
Inventories
    16,196               20,506               10,101               8,577          
Accounts payable
    (2,649 )             3,697               5,584               15,251          
Other changes in current assets and liabilities, net
    8,659               (6,273 )             (4,920 )             8,131          
Other adjustments, net
    (5,842 )             (6,480 )             (2,309 )             (15,233 )        
Net cash provided by (used for) operating activities
    8,552               16,153               (8,554 )             5,178          
Cash flows from investing activities
                                                               
Capital expenditures for property, plant and equipment
    (7,724 )             (12,929 )             (15,902 )             (35,508 )        
Proceeds from sale of assets
    339               824               15,448               1,192          
Proceeds from sale of stock of Ferro Pfanstiehl Laboratories, Inc.
                                16,912                        
Dividends received from affiliates
                  436               1,119               436          
 
                                                               
Net cash (used for) provided by investing activities
    (7,385 )             (11,669 )             17,577               (33,880 )        
Cash flow from financing activities
                                                               
Net borrowings (repayments) under loans payable
    921               3,222               (8,714 )             34,906          
Proceeds from revolving credit facility
    106,068               115,078               216,201               212,996          
Principal payments on revolving credit facility
    (108,726 )             (119,501 )             (214,820 )             (215,174 )        
Other financing activities
    (1,796 )             (620 )             (387 )             (1,060 )        
 
                                                               
Net cash (used for) provided by financing activities
    (3,533 )             (1,821 )             (7,720 )             31,668          
Effect of exchange rate changes on cash and cash equivalents
    131               (567 )             (217 )             (590 )        
 
                                                               
(Decrease) increase in cash and cash equivalents
    (2,235 )             2,096               1,086               2,376          
Cash and cash equivalents at beginning of period
    32,897               23,271               29,576               22,991          
Cash and cash equivalents at end of period
  $ 30,662             $ 25,367             $ 30,662             $ 25,367          
 
                                                               
Cash paid during the period for:
                                                               
Interest
  $ 1,088             $ 1,137             $ 13,396             $ 13,196          
Income taxes
    831               869               2,379               2,098          

4

                                                                                                                 
Ferro Corporation and Subsidiaries                                                                        
Supplemental Information                                                                        
Reconciliation of Reported Loss to Adjusted Income                                                        
for the Three Months Ended June 30 (Unaudited)                                                        
(Dollars in thousands,                   Selling, general and                                                   Net (loss) income    
except per share amounts)                   administrative   Restructuring and   Other expense   Income tax expense   attributable to common   Diluted (loss)
    Cost of sales   expenses   impairment charges   (income), net   (benefit)   shareholders   earnings per share
    2013
As reported
  $ 347,801             $ 64,316             $ 13,450             $ 9,335             $ 2,535             $ (2,130 )           $ (0.02 )        
Special items:
                                                                                                               
Restructuring
                                (13,450 )                           4,842               8,608               0.10          
Other (1)
    (1,737 )             (3,457 )                                         1,870               3,324               0.04          
Taxes (2)
                                                            (2,336 )             2,336               0.02          
Total special items
    (1,737 )             (3,457 )             (13,450 )                           4,376               14,268               0.16          
 
                                                                                                               
As adjusted
  $ 346,064             $ 60,859             $             $ 9,335             $ 6,911             $ 12,138             $ 0.14          
 
                                                                                                               
                                                    2012                                                
     
As reported
  $ 389,728             $ 66,304             $ 4,728             $ 8,049             $ 4,859             $ 1,876             $ 0.02          
Special items:
                                                                                                               
Restructuring
                                (4,728 )                           1,702               3,026               0.03          
Other (1)
    (685 )             (967 )                           (808 )             886               1,574               0.02          
Taxes (2)
                                                            (2,434 )             2,434               0.03          
Discontinued operations
                                                                          (328 )                      
 
                                                                                                               
Total special items
    (685 )             (967 )             (4,728 )             (808 )             154               6,706               0.08          
 
                                                                                                               
As adjusted
  $ 389,043             $ 65,337             $             $ 7,241             $ 5,013             $ 8,582             $ 0.10          
 
                                                                                                               

1)   Includes certain severance costs, impairments, ongoing costs at facilities that have been idled, gain/loss on divestitures, costs related to the proxy contest and certain business development activities.

2)   Adjustment of reported earnings and of special items to a normalized 36% rate for 2013 and 2012.

It should be noted that adjusted earnings and earnings per share are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). The adjusted earnings and earnings per share presented here exclude certain special items including the mark-to-market adjustments related to our net pension and other postretirement benefit liabilities, restructuring and impairment charges, severance costs, ongoing costs at facilities that have been idled, gain/loss on divestitures, proxy contest related costs and certain business development costs. We believe this data provides investors with additional information on the underlying operations of the business and enables period-to-period comparability of financial performance. In addition, these measures are used in the calculation of certain incentive compensation programs for selected employees.

5

                                                                                                                 
Ferro Corporation and Subsidiaries                                                                        
Supplemental Information                                                                        
Reconciliation of Reported Income to Adjusted Income                                                        
for the Six Months Ended June 30 (Unaudited)                                                            
                    Selling, general and                                                   Net (loss) income    
(Dollars in thousands,                   administrative   Restructuring and   Other expense   Income tax expense   attributable to common   Diluted (loss)
except per share amounts)   Cost of sales   expenses   impairment charges   (income), net   (benefit)   shareholders   earnings per share
    2013
As reported
  $ 686,088             $ 125,908             $ 22,904             $ 7,569             $ 3,551             $ (1,247 )           $ (0.01 )        
Special items:
                                                                                                               
Restructuring
                                (22,904 )                           8,245               14,659               0.17          
Other (1)
    (2,864 )             (4,526 )                           8,856               (528 )             (938 )             (0.01 )        
Taxes (2)
                                                            233               (233 )                      
Solar Pastes (3)
                                                                          205                        
Discontinued operations
                                                                          8,421               0.10          
Noncontrolling interest
                                                                          (394 )             (0.01 )        
 
                                                                                                               
Total special items
    (2,864 )             (4,526 )             (22,904 )             8,856               7,950               21,720               0.25          
As adjusted
  $ 683,224             $ 121,382             $             $ 16,425             $ 11,501             $ 20,473             $ 0.24          
 
                                                                                                               
                                                    2012                                                
     
As reported
  $ 764,432             $ 138,812             $ 5,039             $ 14,879             $ 7,668             $ 5,722             $ 0.06          
Special items:
                                                                                                               
Restructuring
                                (5,039 )                           1,814               3,225               0.04          
Other (1)
    (1,391 )             (2,724 )                           (808 )             1,772               3,151               0.04          
Taxes (2)
                                                            (3,056 )             3,056               0.03          
Discontinued operations
                                                                          (1,035 )             (0.01 )        
 
                                                                                                               
Total special items
    (1,391 )             (2,724 )             (5,039 )             (808 )             530               8,397               0.10          
As adjusted
  $ 763,041             $ 136,088             $             $ 14,071             $ 8,198             $ 14,119             $ 0.16          
 
                                                                                                               

1)   Includes certain severance costs, impairments, ongoing costs at facilities that have been idled, gain/loss on divestitures, costs related to the proxy contest and certain business development activities.

2)   Adjustment of reported earnings and of special items to a normalized 36% rate for 2013 and 2012.

3)   Adjustment to exclude the operations of the Solar Pastes product line prior to the completion of the transaction on February 6, 2013 where certain Solar Pastes assets were sold and the Company exited the product line. We believe this adjustment, in combination with the adjustment to exclude the gain on the sale of Solar Pastes assets of $8,954 included within the adjustments to the Other Expense, Net, provides investors with additional information on the underlying operations of the business.

It should be noted that adjusted earnings and earnings per share are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). The adjusted earnings and earnings per share presented here exclude certain special items including the mark-to-market adjustments related to our net pension and other postretirement benefit liabilities, restructuring and impairment charges, severance costs, ongoing costs at facilities that have been idled, gain/loss on divestitures, proxy contest related costs and certain business development costs. We believe this data provides investors with additional information on the underlying operations of the business and enables period-to-period comparability of financial performance. In addition, these measures are used in the calculation of certain incentive compensation programs for selected employees.

6

                                                                 
Ferro Corporation and Subsidiaries    
Supplemental Information    
Segment Sales Excluding Precious Metals and    
Reconciliation of Segment Net Sales Excluding Precious Metals to Net Sales and Schedule of    
Adjusted Gross Profit (Unaudited)    
    Three months ended   Six months ended
    June 30,   June 30,
(Dollars in thousands)   2013   2012   2013   2012
Pigments, Powders and Oxides
  $ 39,090             $ 45,522             $ 74,595             $ 88,396          
Performance Colors and Glass
    93,074               93,246               179,746               180,981          
Performance Coatings
    155,194               157,315               294,096               309,829          
Polymer Additives
    76,798               83,450               157,667               171,174          
Specialty Plastics
    43,502               44,151               88,341               91,207          
 
                                                               
Total segment sales excluding precious metals
    407,658               423,684               794,445               841,587          
Sales of precious metals
    27,797               51,862               58,534               94,384          
 
                                                               
Total net sales
  $ 435,455             $ 475,546             $ 852,979             $ 935,971          
 
                                                               
Net sales excluding precious metals
  $ 407,658             $ 423,684             $ 794,445             $ 841,587          
Adjusted cost of sales
    346,064               389,043               683,224               763,041          
Cost of sales from precious metals
    (27,797 )             (51,862 )             (58,534 )             (94,384 )        
 
                                                               
Adjusted cost of sales excluding precious metals
    318,267               (17,221 )             624,690               666,158          
Adjusted gross profit
  $ 89,391             $ 86,503             $ 169,755             $ 172,930          
 
                                                               
Adjusted gross profit percentage
    21.9       %       20.4       %       21.4       %       20.5       %  

It should be noted that segment net sales excluding precious metals, adjusted cost of sales and adjusted gross profit are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). The sales are presented here to exclude the impact of volatile precious metal raw material costs. The precious metal raw material costs are generally passed through directly to customers with minimal margin. Adjusted cost of sales and adjusted gross profit presented here exclude certain special items including impairment charges and ongoing costs at facilities that have been idled. We believe this data provides investors with additional information on the underlying operations of the business and enables period-to-period comparability of financial performance.

7

                                                         
Ferro Corporation and Subsidiaries                                
Supplemental Information                                
Adjusted Segment Sales Excluding Precious Metals (Unaudited)                
(Dollars in thousands)           Three months ended June 30,        
    2012   Adjustment (1)   Adjusted Sales   2013   $ Change
Pigments, Powders and Oxides
  $ 45,522     $ (8,829 )           $ 36,693     $ 39,090     $ 2,397          
Performance Colors and Glass
    93,246                     93,246       93,074       (172 )        
Performance Coatings
    157,315       (2,207 )             155,108       155,194       86          
Polymer Additives
    83,450                     83,450       76,798       (6,652 )        
Specialty Plastics
    44,151                     44,151       43,502       (649 )        
Total segment sales excluding precious metals
  $ 423,684     $ (11,036 )           $ 412,648     $ 407,658     $ (4,990 )        
 
                                                       

1)   Sales from divested operations.

It should be noted that adjusted sales is a financial measure not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). The adjusted sales presented here exclude sales from divested operations. We believe this data provides investors with additional information on the underlying operations of the business and enables period-to-period comparability of financial performance.

8

                                 
Ferro Corporation and Subsidiaries    
Supplemental Information    
Segment Detail    
Performance Materials    
    Three months ended   Six months ended
(Dollars in thousands)   June 30,   June 30,
    2013   2012   2013   2012
Sales
                               
 
                               
Pigments, Powders & Oxides
  $ 53,514     $ 84,815     $ 108,301     $ 154,038  
Performance Colors & Glass
    106,447       105,815       204,574       209,723  
Performance Coatings
    155,194       157,315       294,096       309,829  
 
                               
Total Performance Materials Sales
    315,155       347,945       606,971       673,590  
Gross profit
                               
 
                               
Pigments, Powders & Oxides
    9,319       13,212       17,492       20,244  
Performance Colors & Glass
    31,232       28,042       58,490       56,950  
Performance Coatings
    35,235       31,107       63,827       61,466  
 
                               
Total Performance Materials Gross Profit
    75,786       72,361       139,809       138,660  
Selling, general and administrative charges
    39,565       45,326       79,793       92,911  
 
                               
Performance Materials Operating Profit
  $ 36,221     $ 27,035     $ 60,016     $ 45,749  
 
                               
Performance Chemicals
                               
    Three months ended   Six months ended
    June 30,   June 30,
         
 
    2013       2012       2013       2012  
 
                               
Sales
                               
 
                               
Polymer Additives
  $ 76,798     $ 83,450     $ 157,667     $ 171,174  
Specialty Plastics
    43,502       44,151       88,341       91,207  
 
                               
Total Performance Chemicals Sales
    120,300       127,601       246,008       262,381  
Gross Profit
                               
 
                               
Polymer Additives
    5,511       6,525       14,365       17,964  
Specialty Plastics
    7,846       7,565       15,235       16,224  
 
                               
Total Performance Chemicals Gross Profit
    13,357       14,090       29,600       34,188  
Selling, general and administrative charges
    5,949       6,640       12,197       13,561  
 
                               
Performance Chemicals Operating Profit
  $ 7,408     $ 7,450     $ 17,403     $ 20,627  
 
                               

9

                                                                 
Ferro Corporation and Subsidiaries    
Supplemental Information    
Reconciliation of Operating Group NON-GAAP Measures    
to Consolidated GAAP Balances    
    Three months ended   Six months ended
(Dollars in thousands)   June 30,   June 30,
    2013   2012   2013   2012
Total Sales
  $ 435,455             $ 475,546             $ 852,979             $ 935,971          
Performance Materials
    75,786               72,361               139,809               138,660          
Performance Chemicals
    13,357               14,090               29,600               34,188          
Other cost of sales
    (1,489 )             (633 )             (2,518 )             (1,309 )        
 
                                                               
Total gross profit
    87,654               85,818               166,891               171,539          
Performance Materials
    39,565               45,326               79,793               92,911          
Performance Chemicals
    5,949               6,640               12,197               13,561          
Corporate
    18,802               14,338               33,918               32,340          
 
                                                               
Total selling, general and administrative charges
    64,316               66,304               125,908               138,812          
Total operating profit
    23,338               19,514               40,983               32,727          
Restructuring and impairment charges
    13,450               4,728               22,904               5,039          
Interest expense
    6,971               6,476               14,268               12,850          
Interest earned
    (70 )             (51 )             (123 )             (135 )        
Foreign currency losses (gains), net
    1,202               (221 )             2,708               (77 )        
Miscellaneous expense (income), net
    1,232               1,845               (9,284 )             2,241          
 
                                                               
Income from continuing operations before taxes
  $ 553             $ 6,737             $ 10,510             $ 12,809          
 
                                                               

It should be noted that operating group sales, gross profit, selling, general and administrative charges, and operating profit are financial measures not required by, or presented in accordance with, accounting principles generally accepted in the United States (U.S. GAAP). The respective information has been aggregated in a manner consistent with the operating groups of the company.  We believe this data provides investors with additional information on the underlying operations of the business and enables period-to-period comparability of financial performance.

10

                                                                 
Ferro Corporation and Subsidiaries    
Reconciliation of Net Income to Adjusted EBITDA    
    Three months ended   Six months ended
    June 30,   June 30,
(Dollars in thousands)   2013   2012   2013   2012
 
                                                               
Net (Loss) Income Attributable to Ferro Corporation
  $ (2,130 )           $ 1,876             $ (1,247 )           $ 5,722          
(Income) Loss from Discontinued Operations, net of Income Tax
                  (328 )             8,421               (1,035 )        
Interest Expense
    6,971               6,476               14,268               12,850          
Income Tax Expense
    2,535               4,859               3,551               7,668          
Depreciation and Amortization
    12,796               14,128               26,060               28,007          
Less Interest Amortization Expense and Other
    (720 )             (709 )             (2,071 )             (1,432 )        
Cost of Sales Adjustments
    1,737               685               2,864               1,391          
SG&A Adjustments
    3,457               967               4,526               2,724          
Restructuring and Impairment
    13,450               4,728               22,904               5,039          
OIE Adjustments
                  808               (520 )             808          
Noncontrolling Interest Adjustments
                                (394 )                      
Gain on Sale of Solar Pastes Assets
                                (8,954 )                      
Solar Pastes Operations
                                323                        
Adjusted EBITDA
  $ 38,096             $ 33,490             $ 69,731             $ 61,742          
 
                                                               
Net sales excluding precious metals
  $ 407,658             $ 423,684             $ 794,445             $ 841,587          
Adjusted EBITDA as a % of net sales excluding precious metals
    9.3       %       7.9       %       8.8       %       7.3       %  

Adjusted EBITDA is net income before the effects of discontinued operations, interest, income taxes, depreciation and amortization, nonrecurring adjustments to cost of sales, non-recurring adjustments to SG&A, restructuring and impairment charges, nonrecurring adjustments to miscellaneous income and expense, and the gain and impact of solar operations on Q1 2013.

11