(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Exhibit No. | Description |
Press Release, dated February 27, 2020 |
Date: February 27, 2020 | World Fuel Services Corporation | |
/s/ Ira M. Birns | ||
Ira M. Birns | ||
Executive Vice President and Chief Financial Officer |
Exhibit No. | Description | |
Press Release, dated February 27, 2020 |
Contact: Ira M. Birns, Executive Vice President & Chief Financial Officer Glenn Klevitz Vice President, Treasurer & Investor Relations 305-428-8000 |
• | Total gross profit of $286.6 million, up 9% year-over-year |
• | GAAP net income of $56.5 million, or $0.86 per diluted share |
• | Adjusted net income of $57.2 million, or $0.87 per diluted share |
• | Adjusted EBITDA of $98.5 million, up 9% year-over-year |
• | Total gross profit of $1.1 billion, up 9% year-over-year |
• | GAAP net income of $178.9 million, or $2.69 per diluted share |
• | Adjusted net income of $185.6 million, or $2.79 per diluted share |
• | Adjusted EBITDA of $409.2 million, up 14% year-over-year |
As of | ||||||||
December 31, | December 31, | |||||||
2019 | 2018 | |||||||
Assets: | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 186.1 | $ | 211.7 | ||||
Accounts receivable, net | 2,891.9 | 2,739.6 | ||||||
Inventories | 593.3 | 523.1 | ||||||
Prepaid expenses | 80.6 | 65.7 | ||||||
Short-term derivative assets, net | 59.5 | 155.2 | ||||||
Other current assets | 358.8 | 279.5 | ||||||
Total current assets | 4,170.1 | 3,974.8 | ||||||
Property and equipment, net | 360.9 | 350.3 | ||||||
Goodwill | 843.7 | 852.7 | ||||||
Identifiable intangible and other non-current assets | 617.7 | 499.0 | ||||||
Total assets | $ | 5,992.4 | $ | 5,676.9 | ||||
Liabilities: | ||||||||
Current liabilities: | ||||||||
Current maturities of long-term debt | $ | 54.1 | $ | 41.1 | ||||
Accounts payable | 2,602.7 | 2,399.6 | ||||||
Customer deposits | 126.7 | 118.2 | ||||||
Accrued expenses and other current liabilities | 378.9 | 377.0 | ||||||
Total current liabilities | 3,162.4 | 2,935.9 | ||||||
Long-term debt | 574.7 | 659.9 | ||||||
Non-current income tax liabilities, net | 210.1 | 194.6 | ||||||
Other long-term liabilities | 151.3 | 54.9 | ||||||
Total liabilities | 4,098.5 | 3,845.3 | ||||||
Commitments and contingencies | ||||||||
Equity: | ||||||||
World Fuel shareholders' equity: | ||||||||
Preferred stock, $1.00 par value; 0.1 shares authorized, none issued | — | — | ||||||
Common stock, $0.01 par value; 100.0 shares authorized, 65.2 and 67.0 issued and outstanding as of December 31, 2019 and December 31, 2018, respectively | 0.7 | 0.7 | ||||||
Capital in excess of par value | 274.7 | 340.4 | ||||||
Retained earnings | 1,761.3 | 1,606.1 | ||||||
Accumulated other comprehensive loss | (146.3 | ) | (131.7 | ) | ||||
Total World Fuel shareholders' equity | 1,890.4 | 1,815.4 | ||||||
Noncontrolling interest | 3.5 | 16.1 | ||||||
Total equity | 1,893.9 | 1,831.6 | ||||||
Total liabilities and equity | $ | 5,992.4 | $ | 5,676.9 |
For the Three Months Ended | For the Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Revenue | $ | 9,358.1 | $ | 9,988.6 | $ | 36,819.0 | $ | 39,750.3 | ||||||||
Cost of revenue | 9,071.5 | 9,726.3 | 35,707.0 | 38,731.8 | ||||||||||||
Gross profit | 286.6 | 262.2 | 1,112.0 | 1,018.5 | ||||||||||||
Operating expenses: | ||||||||||||||||
Compensation and employee benefits | 123.4 | 109.9 | 470.4 | 442.1 | ||||||||||||
General and administrative | 89.3 | 84.2 | 322.2 | 299.6 | ||||||||||||
Restructuring charges | 13.4 | 4.9 | 19.7 | 17.1 | ||||||||||||
226.1 | 199.0 | 812.3 | 758.8 | |||||||||||||
Income from operations | 60.5 | 63.2 | 299.7 | 259.7 | ||||||||||||
Non-operating expenses, net: | ||||||||||||||||
Interest expense and other financing costs, net | (14.8 | ) | (18.5 | ) | (73.9 | ) | (71.0 | ) | ||||||||
Other income (expense), net | 11.8 | (1.8 | ) | 11.5 | (3.8 | ) | ||||||||||
(3.0 | ) | (20.3 | ) | (62.4 | ) | (74.8 | ) | |||||||||
Income (loss) before income taxes | 57.5 | 42.9 | 237.3 | 184.9 | ||||||||||||
Provision for income taxes | 0.7 | 13.2 | 56.2 | 55.9 | ||||||||||||
Net income (loss) including noncontrolling interest | 56.8 | 29.8 | 181.1 | 129.0 | ||||||||||||
Net income attributable to noncontrolling interest | 0.3 | 0.1 | 2.2 | 1.3 | ||||||||||||
Net income (loss) attributable to World Fuel | $ | 56.5 | $ | 29.6 | $ | 178.9 | $ | 127.7 | ||||||||
Basic earnings per common share | $ | 0.86 | $ | 0.44 | $ | 2.71 | $ | 1.89 | ||||||||
Basic weighted average common shares | 65.3 | 67.1 | 66.1 | 67.4 | ||||||||||||
Diluted earnings per common share | $ | 0.86 | $ | 0.44 | $ | 2.69 | $ | 1.89 | ||||||||
Diluted weighted average common shares | 65.9 | 67.4 | 66.5 | 67.7 | ||||||||||||
Comprehensive income: | ||||||||||||||||
Net income (loss) including noncontrolling interest | $ | 56.8 | $ | 29.8 | $ | 181.1 | $ | 129.0 | ||||||||
Other comprehensive income (loss): | ||||||||||||||||
Foreign currency translation adjustments | 25.5 | (4.3 | ) | 8.2 | (27.3 | ) | ||||||||||
Cash flow hedges, net of income tax benefit of $6.4 and expense of $9.9 for the three months ended December 31, 2019 and 2018, respectively, and net of income tax benefit of $8.7 and expense of $7.0 for the twelve months ended December 31, 2019 and 2018, respectively | (18.7 | ) | 29.4 | (25.5 | ) | 21.0 | ||||||||||
Other comprehensive income (loss): | 6.9 | 25.1 | (17.3 | ) | (6.3 | ) | ||||||||||
Comprehensive income (loss) including noncontrolling interest | 63.7 | 54.8 | 163.7 | 122.6 | ||||||||||||
Comprehensive income (loss) attributable to noncontrolling interest | (1.2 | ) | 0.1 | (2.7 | ) | (1.2 | ) | |||||||||
Comprehensive income (loss) attributable to World Fuel | $ | 64.8 | $ | 54.8 | $ | 166.5 | $ | 123.8 |
For the Three Months Ended | For the Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Cash flows from operating activities: | ||||||||||||||||
Net income (loss) including noncontrolling interest | $ | 56.8 | $ | 29.8 | $ | 181.1 | $ | 129.0 | ||||||||
Adjustments to reconcile net income including noncontrolling interest to net cash provided by operating activities: | ||||||||||||||||
Depreciation and amortization | 23.2 | 22.5 | 87.4 | 81.5 | ||||||||||||
Provision for bad debt | 6.3 | 17.5 | 25.9 | 25.1 | ||||||||||||
Restructuring Charges | 12.6 | — | 12.6 | — | ||||||||||||
Share-based payment award compensation costs | 11.3 | 0.3 | 23.6 | 8.3 | ||||||||||||
Deferred income tax expense (benefit) | 1.9 | (1.5 | ) | 3.3 | (3.2 | ) | ||||||||||
Foreign currency (gains) losses, net | 11.3 | 3.8 | 10.8 | 8.7 | ||||||||||||
(Gain) loss on sale of business | (13.9 | ) | — | (13.9 | ) | — | ||||||||||
Other | (2.0 | ) | (2.5 | ) | (1.8 | ) | (3.3 | ) | ||||||||
Changes in assets and liabilities, net of acquisitions: | ||||||||||||||||
Accounts receivable, net (reduced by beneficial interests received in exchange for accounts receivables sold of $12.3 for the three months ended December 31, 2018 and $369.8 for the twelve months ended December 31, 2018, respectively) | (185.3 | ) | 330.3 | (164.1 | ) | (445.2 | ) | |||||||||
Inventories | (7.8 | ) | 165.3 | (61.3 | ) | (11.8 | ) | |||||||||
Prepaid expenses | (10.6 | ) | 12.0 | (17.8 | ) | (5.3 | ) | |||||||||
Short-term derivative assets, net | 4.8 | (115.6 | ) | 132.0 | (151.3 | ) | ||||||||||
Other current assets | 5.6 | (16.2 | ) | (52.8 | ) | (53.1 | ) | |||||||||
Cash collateral with financial counterparties | (39.5 | ) | (10.8 | ) | (42.7 | ) | 29.2 | |||||||||
Other non-current assets | 5.5 | (22.2 | ) | 33.6 | (61.5 | ) | ||||||||||
Accounts payable | 107.1 | (382.7 | ) | 143.7 | 171.3 | |||||||||||
Customer deposits | 11.9 | 13.0 | 8.1 | 11.8 | ||||||||||||
Accrued expenses and other current liabilities | (32.1 | ) | 79.0 | (91.9 | ) | 72.5 | ||||||||||
Non-current income tax, net and other long-term liabilities | 93.0 | 11.6 | 12.8 | 14.8 | ||||||||||||
Total adjustments | 3.3 | 103.8 | 47.7 | (311.5 | ) | |||||||||||
Net cash provided by (used in) operating activities | 60.1 | 133.5 | 228.8 | (182.5 | ) | |||||||||||
Cash flows from investing activities: | ||||||||||||||||
Cash receipts of retained beneficial interests in receivable sales | — | 12.3 | — | 369.8 | ||||||||||||
Acquisition of businesses, net of cash acquired | — | (0.2 | ) | — | (21.3 | ) | ||||||||||
Proceeds from sale of business | 30.8 | — | 30.8 | — | ||||||||||||
Capital expenditures | (21.3 | ) | (27.6 | ) | (80.9 | ) | (72.3 | ) | ||||||||
Other investing activities, net | (4.9 | ) | 2.5 | (0.4 | ) | 9.8 | ||||||||||
Net cash (used in) provided by investing activities | 4.6 | (13.0 | ) | (50.5 | ) | 286.0 | ||||||||||
Cash flows from financing activities: | ||||||||||||||||
Borrowings | 549.3 | 1,525.0 | 5,001.7 | 6,188.4 | ||||||||||||
Repayments of debt | (611.8 | ) | (1,566.1 | ) | (5,080.2 | ) | (6,407.3 | ) | ||||||||
Dividends paid on common stock | (6.5 | ) | (4.0 | ) | (21.1 | ) | (16.2 | ) | ||||||||
Repurchases of common stock | — | — | (65.4 | ) | (20.0 | ) | ||||||||||
Other financing activities, net | (32.8 | ) | 0.1 | (39.9 | ) | (2.1 | ) | |||||||||
Net cash (used in) financing activities | (101.8 | ) | (45.1 | ) | (204.9 | ) | (257.1 | ) | ||||||||
Effect of exchange rate changes on cash and cash equivalents | 4.7 | (5.8 | ) | 1.0 | (7.0 | ) | ||||||||||
Net (decrease) increase in cash and cash equivalents | (32.4 | ) | 69.7 | (25.7 | ) | (160.6 | ) | |||||||||
Cash and cash equivalents, as of the beginning of the period | 218.5 | 142.1 | 211.7 | 372.3 | ||||||||||||
Cash and cash equivalents, as of the end of the period | $ | 186.0 | $ | 211.7 | $ | 186.0 | $ | 211.7 |
For the Three Months Ended | For the Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
Non-GAAP financial measures and reconciliation: | 2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income attributable to World Fuel | $ | 56.5 | $ | 29.6 | $ | 178.9 | $ | 127.7 | ||||||||
Loss on extinguishment of debt | — | — | 0.5 | 0.5 | ||||||||||||
Acquisition related charges | 1.4 | 0.3 | 2.4 | 2.0 | ||||||||||||
(Gains) / losses on business dispositions | (13.9 | ) | — | (13.9 | ) | — | ||||||||||
Restructuring related costs | 13.4 | 4.9 | 19.7 | 17.1 | ||||||||||||
Income tax impacts | (0.2 | ) | (1.1 | ) | (2.0 | ) | (4.0 | ) | ||||||||
Adjusted net income attributable to World Fuel | $ | 57.2 | $ | 33.7 | $ | 185.6 | $ | 143.3 | ||||||||
Diluted earnings per common share | $ | 0.86 | $ | 0.44 | $ | 2.69 | $ | 1.89 | ||||||||
Loss on extinguishment of debt | — | — | 0.01 | 0.01 | ||||||||||||
Acquisition related charges | 0.02 | — | 0.04 | 0.03 | ||||||||||||
(Gains) / losses on business dispositions | (0.21 | ) | — | (0.21 | ) | — | ||||||||||
Restructuring related costs | 0.20 | 0.07 | 0.30 | 0.25 | ||||||||||||
Income tax impacts | — | (0.02 | ) | (0.03 | ) | (0.06 | ) | |||||||||
Adjusted diluted earnings per common share | $ | 0.87 | $ | 0.50 | $ | 2.79 | $ | 2.12 |
For the Three Months Ended | For the Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
Non-GAAP financial measures and reconciliation: | 2019 | 2018 | 2019 | 2018 | ||||||||||||
Income from operations | $ | 60.5 | $ | 63.2 | $ | 299.7 | $ | 259.7 | ||||||||
Depreciation and amortization | 23.2 | 22.2 | 87.4 | 81.5 | ||||||||||||
Acquisition related charges | 1.4 | 0.3 | 2.4 | 2.0 | ||||||||||||
Restructuring related costs | 13.4 | 4.9 | 19.7 | 17.1 | ||||||||||||
Adjusted EBITDA(1) | $ | 98.5 | $ | 90.7 | $ | 409.2 | $ | 360.3 |
(1) | The Company defines adjusted EBITDA as income from operations, excluding the impact of depreciation and amortization, and items that are considered to be non-operational and are not representative of our core business, including those associated with acquisition related charges and restructuring costs. |
For the Three Months Ended | For the Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
Revenue: | 2019 | 2018 | 2019 | 2018 | ||||||||||||
Aviation segment | $ | 4,698.7 | $ | 4,900.8 | $ | 18,479.5 | $ | 19,119.7 | ||||||||
Land segment | 2,568.5 | 2,705.7 | 10,280.9 | 11,381.1 | ||||||||||||
Marine segment | 2,090.8 | 2,382.0 | 8,058.5 | 9,249.5 | ||||||||||||
$ | 9,358.1 | $ | 9,988.6 | $ | 36,819.0 | $ | 39,750.3 | |||||||||
Gross profit: | ||||||||||||||||
Aviation segment | $ | 139.8 | $ | 129.7 | $ | 551.6 | $ | 507.8 | ||||||||
Land segment | 90.3 | 91.1 | 378.9 | 364.9 | ||||||||||||
Marine segment | 56.6 | 41.3 | 181.5 | 145.8 | ||||||||||||
$ | 286.6 | $ | 262.2 | $ | 1,112.0 | $ | 1,018.5 | |||||||||
Income from operations: | ||||||||||||||||
Aviation segment | $ | 68.5 | $ | 62.3 | $ | 283.9 | $ | 250.6 | ||||||||
Land segment | 8.8 | 10.1 | 55.0 | 47.8 | ||||||||||||
Marine segment | 22.9 | 7.0 | 67.1 | 37.8 | ||||||||||||
100.2 | 79.4 | 406.1 | 336.3 | |||||||||||||
Corporate overhead - unallocated | (39.7 | ) | (16.2 | ) | (106.4 | ) | (76.6 | ) | ||||||||
$ | 60.5 | $ | 63.2 | $ | 299.7 | $ | 259.7 |
For the Three Months Ended | For the Twelve Months Ended | |||||||||||
December 31, | December 31, | |||||||||||
Volume (Gallons): | 2019 | 2018 | 2019 | 2018 | ||||||||
Aviation Segment | 2,207.4 | 2,047.2 | 8,496.6 | 8,194.0 | ||||||||
Land Segment (1) | 1,424.5 | 1,356.4 | 5,450.4 | 5,591.8 | ||||||||
Marine Segment (2) | 1,340.0 | 1,607.4 | 5,518.8 | 6,261.3 | ||||||||
Consolidated Total | 4,971.9 | 5,011.0 | 19,465.8 | 20,047.1 |
(1) | Includes gallons and gallon equivalents of British Thermal Units (BTU) for our natural gas sales and Kilowatt Hours (kWh) for our Kinect power business. |
(2) | Converted from metric tons to gallons at a rate of 264 gallons per metric ton. Marine segment metric tons were 5.1 and 20.9 for the three and twelve months ended December 31, 2019. |