________________________________________________________________________________
________________________________________________________________________________


                                    FORM 10-Q
                                 ---------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                 ---------------

(Mark One)
[ X ]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  
         EXCHANGE ACT OF 1934 Forfor the quarterly period ended March 31, 19961997

                                       OR

[   ]    TRANSITION REPORT PURSUANT TO SECTION 13 orOR 15(d) OF THE SECURITIES  
         EXCHANGE ACT OF 1934 Forfor the transition period from .........................
         to .........................

                                 ---------------

                        Commission file Number:number: (1-13888)

                                 ---------------

                             UCAR INTERNATIONAL INC.
             (Exact name of registrant as specified in its charter)

           Delaware                                             06-1385548
________                                      __________    
(State or other jurisdiction of                              (I.R.S. Employer Identification No.)
of
incorporation or organization)                            Identification Number)

                                 ---------------

      39 Old Ridgebury Road                                     J-4,06817-0001      
       Danbury, Connecticut                                     06817-0001 
________________________________________________                  __________(Zip Code)
(Address of principal executive offices)                       (Zip Code)

       Registrant's telephone number, including area code: (203) 207-7700
                                 ---------------

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. YES [ X ]    NOYes [X] No [ ]

As of March 31,  1996, 46,155,5181997,  46,856,521  shares of common  stock,  par value $.01 per
share, were outstanding.

________________________________________________________________________________
________________________________________________________________________________

  
                           UCAR INTERNATIONAL INC.

                                TABLE OF CONTENTS



PART I.      FINANCIAL INFORMATION:

  Item 1.   FINANCIAL STATEMENTS:Financial Statements:
  -------------------------------

    Consolidated Balance Sheets as of March 31, 19961997
      and December 31, 1995........................................1996..........................................   Page 3
                                                                       
    Consolidated Statements of Operations for the Three Months         
      Endedended March 31, 19961997 and 1995................................1996..................................   Page 4
                                                                       
    Consolidated Statements of Cash Flows for the Three Months         
      Endedended March 31, 19961997 and 1995................................1996..................................   Page 5
                                                                       
    Consolidated Statement of Stockholders' Equity (Deficit) for the   
      Three Months Endedended March 31, 1996........................1997..............................   Page 76
                                                                       
    Notes to Consolidated Financial Statements.....................Statements.......................   Page 87
                                                                      

  Item 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
           CONDITION AND RESULTS OF OPERATIONS.......................Management's Discussion and Analysis of Financial Condition
  ---------------------------------------------------------------------
            and Results of Operations................................   Page 1211
            -------------------------


PART II.     OTHER INFORMATION:

  Item 6.   EXHIBITS AND REPORTS ON FORM 8-K..........................Exhibits and Reports on Form 8-K.........................   Page 16
  ------------------------------------------


SIGNATURE............................................................   Page 17


INDEX TO EXHIBITS....................................................   Page E-1






                                
                         PART I. FINANCIAL INFORMATION
                         
Item 1.  FINANCIAL STATEMENTS

                   UCAR INTERNATIONAL INC. AND SUBSIDIARIES
  
                          Consolidated Balance Sheets  
    
                  (Dollars in millions, except per share data)
March 31, December 31, 1996 1995 _________ ___________ ASSETS (Unaudited) Current assets: Cash and cash equivalents......................... $ 48 $ 53 Notes and accounts receivable..................... 194 180 Inventories: Raw materials and supplies..................... 32 28 Work in process................................ 94 78 Finished goods................................. 36 30 ______ ______ 162 136 Prepaid expenses.................................. 28 34 ______ ______ Total current assets...................... 432 403 Property, plant and equipment....................... 1,017 1,013 Less: accumulated depreciation...................... 642 635 ______ ______ Net fixed assets.......................... 375 378 Company carried at equity........................... 19 18 Other assets........................................ 58 65 ______ ______ Total assets.............................. $ 884 $ 864PART I. FINANCIAL INFORMATION Item 1. Financial Statements - ---------------------------- UCAR INTERNATIONAL INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (Dollars in millions, except per share data) March 31, December 31, ASSETS 1997 1996 ---- ---- (Unaudited) CURRENT ASSETS: Cash and cash equivalents........................... $ 77 $ 95 Notes and accounts receivable....................... 203 185 Inventories: Raw materials and supplies........................ 39 39 Work in process................................... 120 100 Finished goods.................................... 41 37 ------- ------ 200 176 Prepaid expenses.................................... 25 27 ------- ------ Total current assets....................... 505 483 ------- ------ Property, plant and equipment......................... 1,190 1,087 Less: accumulated depreciation........................ 694 653 ------- ------ Net fixed assets........................... 496 434 ------- ------ Company carried at equity............................. 20 18 Other assets.......................................... 45 53 ------- ------ Total assets............................... $ 1,066 $ 988 ======= ====== LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) CURRENT LIABILITIES: Accounts payable.................................... $ 63 $ 67 Short-term debt..................................... 64 53 Payments due within one year on long-term debt...... 6 1 Accrued income and other taxes...................... 29 37 Other accrued liabilities........................... 80 91 ------- ------ Total current liabilities.................. 242 249 ------- ------ Long-term debt........................................ 599 581 Other long-term obligations.......................... 143 138 Deferred income taxes................................. 33 16 Minority stockholders' equity in consolidated entities 14 6 ------- ------ STOCKHOLDERS' EQUITY (DEFICIT): Preferred stock, par value $.01, 10,000,000 shares authorized, none issued........................... - - Common stock, par value $.01, 100,000,000 shares authorized, 46,856,521 shares issued at March 31, 1997, 46,614,724 shares issued at December 31, 1996 ................................ - - Additional paid-in capital.......................... 502 498 Cumulative foreign currency translation adjustment.. (120) (116) Retained earnings (deficit)......................... (347) (384) ------- ------ Total stockholders' equity (deficit)....... 35 (2) ------- ------ Total liabilities and stockholders' equity (deficit).. .............................. $ 1,066 $ 988 ======= ====== ====== LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current liabilities: Accounts payable.................................. $ 51 $ 56 Short-term debt................................... 29 31 Payments due within one year on long-term debt.... 3 1 Accrued income and other taxes.................... 52 50 Other accrued liabilities......................... 77 90 ______ ______ Total current liabilities................. 212 228 Long-term debt...................................... 634 636 Other long-term obligations......................... 133 137 Deferred income taxes............................... 19 20 Minority stockholders' equity in consolidated entities.......................................... 4 5 Common stock subject to "puts"...................... - 8 Less: related loans to management................... - (3) ______ ______ Stockholder's equity (deficit): Preferred stock - par value $.01; authorized - 10,000,000 shares; issued - none............. - - Common stock - par value $.01; authorized - 100,000,000 shares; issued - 46,155,518 shares....................................... - - Additional paid-in capital........................ 491 485 Cumulative foreign currency translation adjustment......................... (115) (116) Retained earnings (deficit)....................... (494) (536) ______ ______ Total stockholders' equity (deficit)...... (118) (167) ______ ______ Total liabilities and stockholders' equity (deficit)...................... $ 884 $ 864 ====== ====== See accompanying Notes to Consolidated Financial Statements.
3 PART I (CONT.) UCAR INTERNATIONAL INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars in millions, except per share data) (Unaudited) Three Months Ended March 31, --------------- 1997 1996 ---- ---- Net sales ................................................... $ 238 $ 243 Cost of sales ............................................... 150 150 ------ ------ Gross profit ................................................ 88 93 Research and development .................................... 2 2 Selling, administrative and other expenses .................. 23 22 Other (income) expense (net) ................................ 1 1 ------ ------ Operating profit ..................................... 62 68 Interest expense ............................................ 15 16 ------ ------ Income before provision for income taxes ............. 47 52 Provision for income taxes .................................. 12 19 ------ ------ Income of consolidated entities ...................... 35 33 Less: minority stockholders' share of income ................ - 3 - UCAR INTERNATIONAL INC. AND SUBSIDIARIES Consolidated Statements of Operations (Dollars in millions, except per share data) (Unaudited)
Three months Ended March 31, ___________________ 1996 1995 ______ ______ Net sales................................................. $ 243 $ 210 Cost of sales............................................. 150 136 ______ ______ Gross profit.............................................. 93 74 Research and development.................................. 2 2 Selling, administrative and other expenses................ 22 22 Restructuring costs....................................... - 30 Other (income) expense (net).............................. 1 6 ______ ______ Operating profit................................ 68 14 Interest expense.......................................... 16 23 ______ ______ Income (loss) before provision for income taxes. 52 (9) Provision for income taxes................................ 19 37 ______ ______ Income (loss) of consolidated entities.......... 33 (46) Less: minority stockholders' share of income.............. - 1 Plus: UCAR share of net income from company carried at equity......................... 2 1 ______ ______ Income (loss) before cumulative effect of change in accounting principle.............. 35 (46) Cumulative effect on prior years of change in accounting for inventories....................................... 7 - ______ ______ Net income (loss).............................. $ 42 $ (46)Plus: UCAR share of net income from company carried at equity ......................................... 2 2 ------ ------ Income before cumulative effect of change in accounting principle .................... 37 35 Cumulative effect on prior years of change in accounting for inventories ........................................... - 7 ------ ------ Net income ........................................... $ 37 $ 42 ====== ====== PRIMARY NET INCOME PER COMMON SHARE: Income before cumulative effect of change in accounting principle .................................... $ 0.76 $ 0.73 Cumulative effect on prior years of change in accounting for inventories .............................. - 0.15 ------- ------- Primary net income per share ........................ $ 0.76 $ 0.88 ====== ====== Weighted average common shares outstanding (in thousands) ..................................... 48,788 48,191 ====== ====== Primary net income (loss) per common share (Note 7) (Pro forma in 1995): Income (loss) before cumulative effect of change in accounting principle................................ $ 0.73 $(0.01) Cumulative effect on prior years of change in accounting for inventories.......................... 0.15 - ______ ______ Primary net income (loss) per share............ $ 0.88 $(0.01) ====== ====== Weighted average common shares outstanding (Pro forma in 1995) (in thousands).......... 48,191 47,738 ====== ====== See accompanying Notes to Consolidated Financial Statements.
4 PART I (CONT.) UCAR INTERNATIONAL INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS Increase in Cash and Cash Equivalents (Dollars in millions) (Unaudited) Three Months Ended March 31, --------------- 1997 1996 ---- ---- CASH FLOW FROM OPERATING ACTIVITIES: Net income ................................................. $ 37 $ 42 Cumulative effect on prior years of change in accounting for inventories .............................. - (7) Non-cash charges to net income: Depreciation ............................................ 11 10 Deferred income taxes ................................... 5 11 Other non-cash charges .................................. 1 3 Working capital * .......................................... (49) (45) Long-term assets and liabilities ........................... 3 (6) ---- ---- NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES ... 8 8 ---- ---- CASH FLOW FROM INVESTING ACTIVITIES: Capital expenditures ....................................... (11) (11) Purchase of subsidiaries ................................... (55) (2) Redemption/sale of assets .................................. 4 1 ---- ---- NET CASH USED IN INVESTING ACTIVITIES ................. (62) (12) ---- ---- CASH FLOW FROM FINANCING ACTIVITIES: Short-term debt ............................................ 11 (2) Long-term debt borrowings .................................. 49 - UCAR INTERNATIONAL INC. AND SUBSIDIARIES Consolidated Statements of Cash Flows Increase (Decrease) in Cash and Cash Equivalents (Dollars in millions) (Unaudited)
Three Months Ended March 31, _____________________ 1996 1995 ______ ______ Cash flow from operating activities: Net income (loss)....................................... $ 42 $ (46) Cumulative effect on prior years of change in accounting for inventories........................... (7) - Non-cash (credits) charges to net income (loss): Depreciation.......................................... 10 10 Deferred income taxes................................. 11 (5) Restructuring costs................................... - 30 Other non-cash charges................................ 3 8 Working capital *....................................... (45) 16 Long-term assets and liabilities........................ (6) (4) ______ ______ Net cash provided by operating activities........... 8 9 ______ ______ Cash flow from investing activities: Capital expenditures.................................... (11) (5) Purchase of minority shares in subsidiary............... (2) - Redemption/sale of assets............................... 1 - ______ ______ Net cash used in investing activities............... (12) (5) Cash flow from financing activities: Short-term debt......................................... (2) (19) Long-term debt borrowings............................... - 960 Long-term debt reductions............................... - (223) Financing costs......................................... (1) (63) Sale of common stock, net of loans to management........ 2 200 Cash distribution to stockholders....................... - (756) ______ ______ Net cash (used in) provided by financing activities. (1) 99 ______ ______ Net (decrease) increase in cash and cash equivalents..... (5) 103 Effect of exchange rate changes on cash and cash equivalents.............................. - (5) Cash and cash equivalents at beginning of period......... 53 60 ______ ______ Cash and cash equivalents at end of period............... $ 48 $ 158 ====== ====== (Continued) - 5 -
UCAR INTERNATIONAL INC. AND SUBSIDIARIES Consolidated Statements of Cash Flows, Continued
Three Months Ended March 31, ____________________ 1996 1995 ______ ______ Supplemental disclosures of cash flow information: Net cash paid during the year for: Interest expense...................................... $ 21 $ 8 Income taxes.......................................... 4 4 * Net change in working capital by component (excluding cash and cash equivalents, deferred income taxes and short-term debt): (Increase) decrease in current assets Notes and accounts receivable: Sale of receivables............................ $ 5 $ (4) Other changes.................................. (21) 1 Inventories........................................ (15) (1) Prepaid expenses and other current assets.......... 6 (1) Increase (decrease) in payables and accruals.......... (20) 21 ______ ______ Working capital................................ $ (45) $ 16 ====== ====== Long-term debt reductions .................................. (26) - Sale of common stock ....................................... 3 - Financing costs ............................................ (2) - Tax benefit arising from exercise of employee stock options 1 1 ---- ---- NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES ... 36 (1) ---- ---- Net decrease in cash and cash equivalents ................... (18) (5) Cash and cash equivalents at beginning of period ............ 95 53 ---- ---- CASH AND CASH EQUIVALENTS AT END OF PERIOD .................. $ 77 $ 48 ==== ==== SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: Net cash paid during the periods for: Interest expense ......................................... $ 21 $ 21 Income taxes ............................................. 12 4 *Net change in working capital by component (excluding cash and cash equivalents, deferred income taxes and short-term debt): (Increase) decrease in current assets: Notes and accounts receivable: Sale of receivables ................................ $ 5 $ 5 Other changes ...................................... - (21) Inventories ............................................ (5) (15) Prepaid expenses and other current assets .............. (4) 6 Decrease in payables and accruals ......................... (45) (20) ---- ---- WORKING CAPITAL .................................... $ (49) $ (45) ==== ==== See accompanying Notes to Consolidated Financial Statements.
- 6 -5 PART I (CONT.) UCAR INTERNATIONAL INC. AND SUBSIDIARIES Consolidated Statement of Stockholders' Equity (Deficit) Three Months Ended March 31, 1996CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT) (Dollars in millions) (Unaudited)
Cumulative Foreign Additional Currency Retained Total Common Paid-in Translation Earnings Stockholders' Stock Capital Adjustment (Deficit) Equity (Deficit) ------------- ------- ----------- -------- --------------------------- --------- ---------------- Balance at DecemberBALANCE AT DECEMBER 31, 1995...........1996............... $ - $ 485498 $ (116) $ (536)(384) $ (167)(2) Exercise of employee stock options..... 1options......... - 3 - - 13 Tax benefit arising from exercise of employee stock options...........options............... - 1 - - 1 Reclassification of: Common stock subject to "puts"..... - 8Translation adjustments.................... - - 8 Related loans to management........(4) - (3) - - (3) Registration cost of offering.......... - (1) - - (1) Translation adjustments................ - - 1 - 1(4) Net income.............................income................................. - - - 42 42 -------- -------- -------- -------- -------- Balance at March37 37 ------ ------ ------ ------ ------ BALANCE AT MARCH 31, 1996..............1997.................. $ - $ 491502 $ (115)(120) $ (494)(347) $ (118) ======== ======== ======== ======== ======== 35 ====== ====== ====== ====== ====== See accompanying Notes to Consolidated Financial Statements.
- 7 -6 PART I (CONT.) UCAR INTERNATIONAL INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements (Unaudited) (1) INTERIM FINANCIAL PRESENTATION The interim Consolidated Financial Statements are unaudited; however, in the opinion of management, they have been prepared in accordance with Rule 10-01 of Regulation S-X adopted by the Securities and Exchange Commission ("Commission") and reflect all adjustments (all of which are of a normal, recurring nature) which are necessary for a fair statement of the financial condition, results of operations, cash flows and changes in stockholders' equity (deficit) for the periods presented. Results of operations for the three months ended March 31, 19961997 are not necessarily indicative of the results that may be expected for the entire fiscal year ending December 31, 1996.1997. As used in these Notes, references to "UCAR" mean UCAR International Inc., to "Global" mean UCAR Global Enterprises Inc., a direct, wholly-owned subsidiary of UCAR, and to the "Company" mean UCAR and its subsidiaries (including Global), collectively. Separate financial statements of Global are not presented because they would not be material to holders of senior subordinated notes. The Company's investment in EMSA (Pty.) Ltd. ("EMSA"), a 50%-owned company, is carried on the equity basis and its proportional share of the net income of EMSA is reported under the caption "UCAR share of net income from company carried at equity". At March 31, 1996,1997, retained earnings (deficit) included $37$41 million representing UCAR's share of the undistributed earnings (prior to foreign currency translation adjustment) of EMSA. (2) UCAR GLOBAL ENTERPRISES INC. UCAR has no material assets, liabilities or operations other than those that result from its ownership of 100% of the outstanding common stock of Global. The following is a summary of the consolidated assets and liabilities of Global and its subsidiaries at March 31, 1996 and December 31, 1995 and itstheir consolidated results of operations for the three months endedoperations: March 31, December 31, 1997 1996 and 1995:
March 31, December 31, 1996 1995 ________ ___________ (Dollars in millions) Assets: Current assets................................... $ 432 $ 403 Non-current assets............................... 452 461 ______ ______ Total assets.................................. $ 884 $ 864 ====== ====== Liabilities: Current liabilities.............................. $ 212 $ 228 Non-current liabilities.......................... 786 793 ______ ______ Total liabilities............................. $ 998 $1,021 ====== ====== Minority stockholders' equity in consolidated entities......................... $ 4 $ 5---- ---- (Dollars in millions) Assets: Current assets.......................... $ 505 $ 483 Non-current assets...................... 561 505 ------ ------ Total assets......................... $ 1,066 $ 988 ====== ======
- 8 -Liabilities: Current liabilities...................... $ 242 $ 249 Non-current liabilities.................. 775 735 ------ ------ Total liabilities.................... $ 1,017 $ 984 ====== ====== Minority stockholders' equity in consolidated entities.................. $ 14 $ 6 ====== ====== 7
Three months Ended March 31, ___________________ 1996 1995 ______ ______ (Dollars in millions) Net Sales................................................ $ 243 $ 210 Gross profit............................................. 93 74 Income (loss) before cumulative effect of change in accounting principles....................... 35 (46) Net income (loss)........................................PART I (CONT.) UCAR INTERNATIONAL INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements (Cont.) (Unaudited) Three Months Ended March 31, --------------- 1997 1996 ---- ---- (Dollars in millions) Net sales..................................... $ 238 $ 243 Gross profit.................................. 88 93 Income before cumulative effect of change in accounting principles........... 37 35 Net income .................................. 37 42 (46)
(3) CHANGE IN ACCOUNTING FOR INVENTORIES Effective January 1, 1996, the Company changed its method of determining LIFO inventories. The new methodology provides specifically identified parameters for defining new items within the LIFO pool which the Company believes improves the accuracy of costing those items. The Company recorded income of $7 million (after related income taxes of $4 million) as the cumulative effect on prior years of this change in accounting for inventories. The Company believes this change will not materially impact the Company's ongoing results of operation.operations. (4) INCOME TAXES In connection withACQUISITION OF SUBSIDIARIES On January 2, 1997, the leveraged recapitalizationCompany acquired 70% of the Company in January 1995outstanding shares of Carbone Savoie S.A.S. ("Recapitalization"Carbone Savoie"), certain foreign subsidiaries borroweda wholly-owned subsidiary of a competitor, for a purchase price of $33 million. Carbone Savoie is the leading worldwide manufacturer of carbon cathodes which are consumed in the production of aluminum. On February 1, 1997, the Company, through a newly-formed 70%-owned subsidiary, UCAR Elektroden GmbH ("UCAR Elektroden"), purchased the graphite electrode business of Elektrokohle Lichtenberg AG ("EKL") in Berlin, Germany. The 30% minority interest in UCAR Elektroden is held by a private German company. The aggregate purchase price paid by UCAR Elektroden for the EKL assets was $15 million, consisting of $3 million for equipment and repatriated funds$12 million for working capital. The acquisitions were accounted for as purchases. Accordingly, the purchase price has been allocated to the United States. Inassets purchased and the three months endedliabilities assumed based upon the fair values at the date of acquisition. 8 PART I (CONT.) UCAR INTERNATIONAL INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements (Cont.) (Unaudited) (5) AMENDMENTS TO CREDIT FACILITIES On March 31, 1995,19, 1997, the Company recordedCompany's senior secured bank credit facilities (the "Senior Bank Facilities") were amended to reduce the interest rates on amounts outstanding under the Senior Bank Facilities, to increase the amount available under its revolving credit facility to $250 million from $100 million and to change the covenants to allow more flexibility in uses of free cash flow for acquisitions, capital expenditures and stock repurchases. The rates applicable to the Senior Bank Facilities were reduced from an adjusted LIBOR plus a tax liabilitymargin ranging from 1.00% - 2.00% to an adjusted LIBOR plus a margin ranging from 0.75% - 1.50% . (6) STOCK REPURCHASE PROGRAM On February 10, 1997, UCAR's Board of $37Directors authorized a program to repurchase up to $100 million in connection therewith. (5) RESTRUCTURING COSTS The Company recorded restructuring costs of $30 millioncommon stock at prevailing prices from time to time in the three months ended March 31, 1995 to write-off fixed assetsopen market or otherwise depending on market conditions and other factors, without any established minimum or maximum time period or number of $22 million and accrue $8 million of related shutdown costs in connection with a project to close certain high cost manufacturing operations and to add modern lower cost manufacturing operations at the Company's North American graphite electrode plants. - 9 - (6)shares. (7) OTHER (INCOME) EXPENSE - NET The following is an analysis of other (income) expense (net):
Three months Ended March 31, ___________________ 1996 1995 ______ ______ (Dollars in millions) Foreign currency adjustments............................. $ 1 $ 2 Interest income.......................................... (2) (7) Brazilian monetary correction............................ - 2 Bank fees due to Recapitalization........................ - 7 Other.................................................... 2 2 ------ ------ $ 1 $ 6 ====== ======
(7)Three Months Ended March 31, --------------- 1997 1996 ---- ---- (Dollars in millions) Foreign currency adjustments.... $ 2 $ 1 Interest income................. (2) (2) Other........................... 1 2 ----- ----- $ 1 $ 1 ===== ===== (8) INCOME TAXES In the three months ended March 31, 1997 and 1996, the Company paid $12 million and $4 million, respectively, to various taxing authorities and recognized $12 million and $19 million, respectively, in tax expense. In the three months ended March 31, 1997, income tax expense was lower than the amount computed by applying the United States Federal income tax rate primarily due to tax credits in the United States from research and development expenses and tax benefits recognized in Italy and Spain associated with capital expenditures and fixed asset revaluations, respectively. 9 PART I (CONT.) UCAR INTERNATIONAL INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements (Cont.) (Unaudited) (9) EARNINGS PER SHARE Primary Net Income Per Share Primary net income per share is computed by dividing net income by the weighted average number of common shares outstanding during the period. The weighted average number of common shares outstanding reflects shares of common stock outstanding, includingincludes common stock equivalents calculated in accordance with the "treasury stock method," wherein the net proceeds therefromfrom the exercise thereof are assumed to be used to repurchase outstanding shares of common stock at the average market price for the period. Fully diluted earnings per share is not significantly different than primary net income per share and, therefore, has not been presented. Pro Forma Net Loss Per Share For the unaudited pro forma net loss per share data presented on the Consolidated Statements of Operations, historical net loss for the three months ended March 31, 1995 has been adjusted as if the Recapitalization and the Company's initial public offering ("Initial Offering"), redemption of senior subordinated notes ("Redemption") and refinancing of credit facilities ("Refinancing") had occurred as of January 1, 1995 and to exclude the extraordinary charge and the non-recurring effects of the Recapitalization and the Initial Offering. The weighted average number of common shares outstanding reflects(10) SUBSEQUENT EVENTS On April 8, 1997, 6,411,227 shares of common stock outstanding after the Initial Offering, including common stock equivalents calculatedof UCAR were sold by Blackstone Capital Partners II Merchant Banking Fund L.P. and its affiliates (collectively, "Blackstone") in accordance with the "treasury stock method," wherein the net proceeds therefrom are assumed to repurchasea secondary public offering (the "1997 Secondary Offering"). Concurrently therewith, UCAR repurchased 1,300,000 of shares of common stock at $23.75of UCAR from Blackstone (the initial public offering price per share in"Blackstone Share Repurchase") for $48 million, which constituted part of its previously announced stock repurchase program. After the Initial Offering). - 10 - The following table is a summary1997 Secondary Offering and the Blackstone Share Repurchase, Blackstone owned approximately 3% of the pro forma adjustments to net loss (dollarsoutstanding shares of common stock. UCAR did not sell any shares in, millions):
Net loss as reported in the Consolidated Financial Statements... $ (46) Pro forma effects of the Recapitalization (after tax): Compensation expense related to the Company's long term incentive compensation plan...................... 1 Senior subordinated credit facility expense.................. 4 Net adjustment to interest................................... (3) Taxes due to Recapitalization................................ 37 Pro forma effects of the Initial Offering and Redemption (after tax): Net adjustment to interest................................... 4 Pro forma effects of the Refinancing (after tax): Net adjustment to interest................................... 2 ------ Pro forma net loss.............................................. $ (1) ======
- 11 -or receive any proceeds from, the 1997 Secondary Offering. On April 22, 1997, the Company purchased the shares of EMSA held by Samancor Limited, the Company's joint venture partner in this 50%-owned affiliate. The purchase price was approximately $75 million, plus expenses. The acquisition will be accounted for as a purchase. 10 PART I (CONT.) UCAR INTERNATIONAL INC. Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS GENERALThis Quarterly Report on Form 10-Q contains 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. Actual results, events and circumstances could differ materially from those set forth in such statements due to various factors. Such factors include the possibility that announced additions to electric arc furnace steel production capacity may not occur, increased electric arc furnace steel production may not occur or result in increased demand or higher prices for graphite electrodes, acquired manufacturing capacity may not be fully utilized, technological advances expected by the Company (as defined herein) may not be achieved, changing economic and competitive conditions, other technological developments and other risks and uncertainties, including those set forth in the Company's other filings with the Securities and Exchange Commission. As used herein, references to "UCAR" mean UCAR International Inc., to "Global" mean UCAR Global Enterprises Inc., a direct, wholly-owned subsidiary of UCAR, and to the "Company" mean UCAR and its subsidiaries (including Global), collectively. On January 26,All references to "Home Markets" mean North America, Western Europe, Brazil, Mexico and South Africa and to "Free World" mean worldwide, excluding China, the former Soviet Union, India and Eastern Europe (other than the former East Germany). GENERAL In 1995, the Company consummated (i) a leveraged recapitalization ("Recapitalization"as a result of which Blackstone Capital Partners II Merchant Banking Fund L.P. and its affiliates (collectively, "Blackstone"). On August 15, 1995, UCAR completed its became the owners of approximately 69% of the then outstanding shares of common stock (the "Recapitalization"), (ii) an initial public offering of common stock ("Initial(the "Initial Offering"). On September 11, 1995, the Company acquired substantially all, (iii) a redemption of the outstanding common stock of its Brazilian subsidiary, UCAR Carbon S.A., held by public shareholders in Brazil. On September 15, 1995, the Company redeemed $175 million aggregate principal amount of Senior Subordinated Notes ("Subordinatedsenior subordinated notes (the "Subordinated Notes") at a redemption price equal to 110% of the aggregate principal amount thereof, plus accrued interest thereon of approximately $4 million. On October 19, 1995, the Company refinancedmillion thereon (the "Redemption"), (iv) a refinancing of its then existing credit facilities ("Recapitalization(the "Recapitalization Bank Facilities") and entered intowith new credit facilities ("Senior(the "Senior Bank Facilities") at more favorable interest rates and with more favorable covenants. On March 6, 1996, certain stockholderscovenants and (v) the acquisition of UCAR sold 16,675,000substantially all of the shares of UCAR'sits Brazilian subsidiary owned by public shareholders in Brazil for an aggregate purchase price was $52 million, plus expenses of $3 million. Subsequent to 1995, the Company acquired additional shares from such Brazilian shareholders for $3 million. The acquisitions were accounted for as purchases. In March 1996, Blackstone and certain other stockholders sold certain shares of common stock par value $.01 per share ("Common Stock") in a secondary public offering ("(the "1996 Secondary Offering"). InAfter the Secondary Offering, Blackstone Capital Partners II Merchant Banking Fund L.P. and its affiliates (collectively, "Blackstone"), Chemical Equity Associates and certain members of management sold approximately 15,449,000 shares, 826,000 and 400,000 shares, respectively. After the1996 Secondary Offering, Blackstone owned approximately 20% of the then outstanding shares of Common Stock.common stock. UCAR did not sell any shares in, the Secondary Offering and did not receiveor received any proceeds from, the shares sold by the selling stockholders.1996 Secondary Offering. Approximately 193,000 of the shares sold by management consisted of shares issued upon the exercise of vestedemployee stock options concurrently with the 1996 Secondary Offering, and the CompanyUCAR received proceeds of approximately $1.5 million from the exercise of such options. 11 In November 1996, the Company acquired 90% of the equity of UCAR Grafit OAO ("UCAR Grafit"). The aggregate investment was $50 million. In the three months ended March 31, 1997, the Company acquired 70% of the equity of Carbone Savoie S.A.S. ("Carbone Savoie") for a purchase price of $33 million and, through a newly-formed 70%-owned subsidiary, UCAR Elektroden GmbH ("UCAR Elektroden"), acquired the graphite electrode business of Elektrokohle Lichtenberg AG ("EKL") in Berlin, Germany, for an aggregate purchase price of $15 million. In addition, the Company increased its investment in UCAR Grafit by $6 million. Subsequent to March 31, 1997, the Company acquired the outstanding shares of EMSA (Pty.) Ltd., its 50%-owned affiliate ("EMSA"), held by the Company's joint venture partner in South Africa. These acquisitions, which were financed from existing cash balances, cash flow from operations, short-term borrowings and borrowings under its revolving credit facility, were accounted for as purchases. On February 10, 1997, UCAR's Board of Directors authorized a program to repurchase up to $100 million of common stock at prevailing prices from time to time in the open market or otherwise depending on market conditions and other factors, without any established minimum or maximum time period or number of shares. On April 8, 1997, Blackstone sold certain shares of common stock in a secondary public offering (the "1997 Secondary Offering"). Concurrently with the 1997 Secondary Offering, the Company repurchased 1,300,000 shares of common stock from Blackstone for $48 million, which repurchase constituted part of the previously announced stock repurchase program (the "Blackstone Share Repurchase"). After the 1997 Secondary Offering and the Blackstone Share Repurchase, Blackstone owned approximately 3% of the outstanding shares of common stock, which shares were retained for distribution to or for sale for the account of Blackstone partners. UCAR did not sell any shares in, or received any proceeds from, the 1997 Secondary Offering. UCAR financed and intends to finance such repurchases from existing cash balances, cash flow from operations, short-term borrowings and borrowings under its revolving credit facility. RESULTS OF OPERATIONS Three Months Endedended March 31, 19961997 as Compared to Three Months Endedended March 31, 19951996 Net sales of $238 million in the first quarter of 1997 ("1997 First Quarter") represent a 2% decrease from net sales of $243 million in the first quarter of 1996 ("1996 First Quarter") represent a 16% increase over. The decrease in net sales of $210 million in the first quarter of 1995 ("1995 First Quarter"). Of this increase, $4 million was duelargely attributable to an increase of 1,300 metric tons11% decrease in the volume of graphite electrodes sold and $18 million was due to an increasecontinued softness in electric arc furnace steel production in Western Europe, specifically Italy, Spain and France. The rest of the world generally showed continued strength in demand for graphite electrodes. Net sales of graphite electrodes decreased 12% to $162 million in the 1997 First Quarter as compared to $184 million in the 1996 First Quarter. The average selling price per metric tonof graphite electrodes (in dollars and net of changes in currency exchangeexchanges rates) of graphite electrodes sold.increased 1.2% in the 1997 First Quarter as compared to the 1996 First Quarter. Net sales of graphite specialtyaluminum industry products increased approximately $15 million as a result of the acquisition of Carbone Savoie. Net sales of all other product groups in the 1997 First Quarter were comparable to those in the 1996 First Quarter. 12 Gross profit for the 1997 First Quarter increased 15%declined 5% to $30$88 million, or 37.0% of net sales, from $26$93 million, in the 1995 First Quarter. This $4 million increase was due to higher prices on certain products and a favorable shift in product mix. Netor 38.3% of net sales, of carbon specialty products in the 1996 First Quarter rose 29% to $22 million from $17 millionQuarter. The decline in gross profit was largely the 1995 First Quarter. Increased demand for carbon electrodes as a result of increased silicon metal production and a 6% price increase effective January 1, 1996 were the main contributors to the strong growth in carbon specialty products net sales. - 12 - Cost of sales increased 10% to $150 million in the 1996 First Quarter from $136 million in the 1995 First Quarter. This increase was primarily due to increasedlower volume of graphite electrodes carbon specialty and graphite specialty products sold. As a resultsold as well as the dilutive effect of newly acquired businesses, which presently have lower gross margins than the Company's other businesses. Excluding the impact of the changes described above,acquired businesses, the Company's gross profit margin increased to 38.3% infor the 19961997 First Quarter from 35.2% in the 1995 First Quarter.would have been approximately 38.6% of net sales. Selling, administrative and other expenses werewas stable at $22 million in each of the 1996 First Quarter and the 1995 First Quarter. Restructuring costs of $30 million were incurred in the 1995 First Quarter in connection with a project, approved by UCAR's Board of Directors in January 1995, which involves the closure of certain high cost manufacturing operations and the addition of modern lower cost manufacturing operations at the Company's North American graphite electrode plants ("Rationalization Project"). The Rationalization Project is expected to yield approximately $23 million in annual cost savings, with approximately $20 million expected to be realized in 1996 and the full $23 million expected to be realized in 1997 (in each case,First Quarter as compared to 1994). These restructuring costs include fixed asset write-offs of $22 million and $8 million of facility closing expenses and environmental clean-up costs. No restructuring costs were incurred in the 1996 First Quarter. Other (income) expense (net) was expense ofstable at $1 million of expense in each of the 1997 First Quarter and the 1996 First Quarter as compared to expense of $6 million in the 1995 First Quarter. The major difference was a $6 million expense associated with a back-up senior subordinated credit facility provided by Chemical Bank in connection with the Recapitalization. This facility was not used and the fees were expensed in the 1995 First Quarter. Operating profit in the 19961997 First Quarter was $68$62 million (28%(26.1% of net sales) as compared to $14$68 million (7%(28.0% of net sales) in the 19951996 First Quarter. ExcludingThe decrease was mainly due to the restructuringlower volume of graphite electrodes sold and increased costs of $30 million, the non-recurring expenses of $6 million for a senior subordinated credit facility which was available but not used in connectionassociated with the Recapitalization and $2 million under the Company's long term incentive compensation plan which were incurred as a result of the Recapitalization, operating profit in the 1995 First Quarter would have been $52 million (25% of net sales).recent acquisitions. Interest expense decreased to $15 million in the 1997 First Quarter from $16 million in the 1996 First Quarter from $23 million in the 1995 First Quarter. Excluding the effect on interest expense as a result of the Recapitalization, the Initial Offering, the Redemption and the Refinancing, interest expense would have been $19 million in the 1995 First Quarter. The average outstanding total debt balance in the 19961997 First Quarter was $669$653 million as compared to $770$669 million in the 19951996 First Quarter, and the average annual interest rate in the 19961997 First Quarter was 9.63%9.01% as compared to 9.75%9.63% in the 19951996 First Quarter. The provision for income taxes was $12 million in the 1997 First Quarter as compared to $19 million in the 1996 First Quarter as compared to $37 million inQuarter. In the 19951997 First Quarter. The decrease inQuarter, income tax expense was lower than the amount computed by applying the United States Federal income tax rate primarily due to non-recurring taxes of approximately $37 milliontax credits in the 1995 First Quarter associated with the Recapitalization as a result of - 13 - the repatriation to the United States of funds borrowed by foreign subsidiaries, partially offset by the effect of the improvementfrom research and development expenses and tax benefits recognized in income before provision for income taxes.Italy and Spain associated with capital expenditures and fixed asset revaluations, respectively. LIQUIDITY AND CAPITAL RESOURCES The Company's sources of funds have consisted principally of invested capital, operating cash flow and debt financing from affiliates, banks and institutional investors. The Company's uses of those funds (other than for operations) have consisted principally of debt reduction, capital expenditures, distributions to or repurchases of equity from stockholders (in connection with the Recapitalization and the Blackstone Stock Repurchase), acquisition of controlling interests in new companies or businesses and acquisition of minority stockholders' shares of consolidated subsidiaries. Acquisitions and repurchases under UCAR's stock purchase program have been and are expected to be financed from existing cash balances, cash flow from operations, short-term borrowings and borrowings under its revolving credit facility. 13 Debt Financing and Amendments to Credit Facilities At March 31, 1996,1997, the Company had total debt of $666$669 million and stockholders' equity of $35 million as compared to $668total debt of $635 million at December 31, 1995, and a stockholders' deficit of $118 million at March 31, 1996 as compared to $167$2 million at December 31, 1995. The Company believes that1996. At March 31, 1997, cash flow from operations combined with its $100and cash equivalents were $77 million as compared to $95 million at December 31, 1996. On March 19, 1997, the Senior Bank Facilities were amended to reduce the interest rates on amounts outstanding under the Senior Bank Facilities, to increase the amount available under the revolving credit facility to $250 million from $100 million and existingto change the covenants to allow more flexibility in uses of free cash balances will be adequate to meet the Company's debt service requirements, fund continuedflow for acquisitions, capital requirements, allow for growth opportunitiesexpenditures and meet working capital and general corporate needs.stock repurchases. Inventory Levels and Working Capital Inventory levels at any specified date are affected by increases in inventories of raw materials to meet anticipated increases in sales of finished products, customer buy-ins and other factors affecting net sales from quarter to quarter. Inventory levels increased in the 1996 First Quarter to $162$200 million at March 31, 19961997 from $136$176 million at December 31, 1996. This increase was primarily due to an $11 million LIFO accounting method change, a $9 million temporary build-upconsisted mainly of inventory in North America due to the Rationalization Project and a $6 million increase of inventory in Europe to meet anticipated export orders.recently acquired businesses. The Company's working capital increased to $220$263 million at March 31, 19961997 from $175$234 million at December 31, 1995. Cash1996, primarily as a result of the addition of $19 million of working capital of recently acquired businesses, an increase of $16 million in short-term borrowings and cash equivalents were $5current portion of long-term debt and a decrease of $31 million lower at March 31, 1996 than at December 31, 1995.in accrued income taxes and other accrued liabilities, mainly due to payments of income taxes and incentive programs. Cash and cash equivalents at March 31, 19961997 included $4$44 million set aside for the Rationalization Project and $28 millionin cash held by the Company's Brazilian subsidiary. Capital Expenditures Capital expenditures aggregated $11 million in each of the 1997 First Quarter and the 1996 First Quarter. The Company expects capital expenditures in 1997 to total approximately $75 million to $80 million (including $3approximately $11 million for the Rationalization Project) inCompany's previously announced focused factory project and technology improvement projects and $15 million for capital improvements relating to facilities held by recently acquired businesses). Except for the 1996 First Quarter as compared to $5 million infocused factory project, most of the 1995 First Quarter. CapitalCompany's capital expenditures have been, and willare expected to be, made during 1996 to maintain existing facilities and equipment, to achieve cost savings toand improve operating efficiency (including the Rationalization Project and other restructuring and reengineering projects). The Company expects capital expenditures in 1996 to total approximately $60 million (including expenditures relating to the Rationalization Project which were pre-funded as part of the Recapitalization). Capital expenditures for environmental protection have not been and are not expected to be a significant factor with respect to the Company's capital expenditures as a whole. - 14 - OTHER MATTERSefficiencies. Restrictions on Dividends orand Distributions Under the Senior Bank Facilities UCARas amended on March 19, 1997, Global and GlobalUCAR are generally permitted to pay dividends to their respective stockholders and repurchase common stock only in an annualaggregate cumulative amount upsubsequent to the greaterMarch 19, 1997 equal to a percentage, ranging from 50% to 65% based on certain financial tests, of $15 million or a specified percentage ofcumulative adjusted consolidated net income. The indenture relatingincome subsequent to December 31, 1996 (provided that (i) in any event, dividends and repurchases aggregating up to $15 million are permitted in any twelve-month period and (ii) dividends and repurchases that were permitted during the Subordinated Notes restricts the payment ofperiod from October 19, 1995 through December 31, 1996 but not paid or made (not 14 exceeding $45,000,000) may be paid or made during 1997 in addition to dividends by Global to UCARand repurchases otherwise permitted in 1997). In addition, if (a) at the time of such proposed dividend,certain financial tests are not met, total dividends and repurchases in any year may not exceed $65,000,000. In addition, Global is unablepermitted to meet certain indebtedness incurrence and income tests or (b) the total amount of the dividend paid exceeds specified aggregate limits based on consolidated net income, net proceeds from asset and stock sales and certain other transactions. Such restrictions are not applicablepay dividends to dividendsUCAR (i) in respect of UCAR's administrative fees and expenses and (ii) for the specific purpose of the purchase or redemption by UCAR of capital stock held by present or former officers of the Company up to $5 million per year or $25 million in the aggregate. ChangesIn general, amounts which are permitted to be paid as dividends in Accounting Principlesa year but are not so paid may be paid in subsequent years. The Subordinated Note Indenture also limits the payment of dividends by Global to UCAR. CHANGES IN ACCOUNTING PRINCIPLES Effective January 1, 1996, the Company changed its method of determining LIFO inventories. The new methodology provides specifically identified parameters for defining new items within the LIFO pool which the Company believes improves the accuracy of costing those items. The Company recorded income of $7 million (after related income taxes of $4 million) as the cumulative effect on prior years of this change in accounting for inventories. The Company believes this change will not materially impact the Company's ongoing results of operation.operations. In October 1995,February 1997, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards ("SFAS") 123, "Accounting for Stock-Based Compensation"128, "Earnings per Share" which is effective for years beginningfinancial statements for both interim and annual periods ending after December 15, 1995.1997. SFAS 123 permits a fair value based method128 requires presentation of accountingbasic and diluted per-share amounts for employee stock compensation plans. It also allows a company to continue to use the intrinsic value method of accounting prescribed by Accounting Principles Board Opinion No. 25, "Accountingincome from continuing operations and for Stock Issued to Employees" ("APB 25"). Companies electing to continue to use the accounting prescribed by APB 25 must make pro forma disclosures of net income and net income per share as if the fair value based method of accounting defined in SFAS 123 had been applied.income. The Company intends to continue the method of accounting for stock-based compensation prescribed by APB 25; accordingly,does not expect the adoption of SFAS 123 will have no effect with the exception of expanded disclosures required under SFAS 123. -this pronouncement to materially impact earnings per share. 15 - PART II. OTHER INFORMATION UCAR INTERNATIONAL INC. PART II - OTHER INFORMATION ItemITEM 6. EXHIBITS AND REPORTS ON FORM 8-K (a) EXHIBITS The exhibits listed in the following table have been filed as part of this Quarterly Report on Form 10-Q. Exhibit Number Description of Exhibit - - ------------- ---------------------- 2.28 Trade Name2.33 Stock Repurchase Agreement among UCAR International Inc., Blackstone Capital Partners II Merchant Banking Fund L.P., Blackstone Offshore Capital Partners II L.P., Blackstone Family Investment Partnership II L.P. and Trademark LicenseChase Equity Associates, L.P. 10.1 Credit Agreement dated as of October 19, 1995 among UCAR International Inc., UCAR Global Enterprises Inc., the other Credit Parties named therein, the Lenders named therein, the Fronting Banks named therein and The Chase Manhattan Bank, as Administrative Agent and Collateral Agent, as amended and restated as of March 1,1996 between Union Carbide Corporation19, 1997 10.6 Effectiveness Agreement dated as of March 19, 1997 among UCAR International Inc., UCAR Global Enterprises Inc., the Lenders listed therein, the Fronting Banks listed therein and The Chase Manhattan Bank, as Administrative Agent and Collateral Agent (except, as to Exhibit A thereto, see Exhibit 10.1 to this Quarterly Report on Form 10-Q for the quarter ended March 31, 1997) 10.9 Reaffirmation Agreement dated as of March 19, 1997 among UCAR Carbon Technology Corporation 10.34 (b) AmendmentInternational Inc., UCAR Global Enterprises Inc., the Subsidiary Guarantors listed therein, the Foreign Subsidiaries referred to Annual Incentive Compensation Plan effective July 28, 1995therein and The Chase Manhattan Bank, as Administrative Agent and Collateral Agent 11 Statement re: computation of per share earnings 18 Letter re: change in accounting principle 27 Financial Data Schedule (b) REPORTS ON FORM 8-K No Report on Form 8-K has beenwas filed during the quarter for which this Quarterly Report on Form 10-Q is filed. - 16 - UCAR INTERNATIONAL INC. SIGNATURE Pursuant to the requirement of the Securities Exchange Act of 1934, the registrant has duly causecaused this reportReport to be signed on its behalf by the undersigned thereunto duly authorized. UCAR INTERNATIONAL INC. Date: May 1, 1996April 30, 1997 By: /s/ William P. Wiemels ______________________---------------------- William P. Wiemels Vice President, Chief Financial Officer and Treasurer (Principal Financial Officer) - 17 - UCAR INTERNATIONAL INC. INDEX TO EXHIBITS Exhibit No. Description 2.33 Stock Repurchase Agreement among UCAR International Inc., Blackstone Capital Partners II Merchant Banking Fund L.P., Blackstone Offshore Capital Partners II L.P., Blackstone Family Investment Partnership II L.P. and Chase Equity Associates, L.P. 10.1 Credit Agreement dated as of October 19, 1995 among UCAR International Inc., UCAR Global Enterprises Inc., the other Credit Parties named therein, the Lenders named therein, the Fronting Banks named therein and The Chase Manhattan Bank, as Administrative Agent and Collateral Agent, as amended and restated as of March 19, 1997 10.6 Effectiveness Agreement dated as of March 19, 1997 among UCAR International Inc., UCAR Global Enterprises Inc., the Lenders listed therein, the Fronting Banks listed therein and The Chase Manhattan Bank, as Administrative Agent and Collateral Agent (except, as to Exhibit A thereto, see Exhibit 10.1 to this Quarterly Report on Form 10-Q for the quarter ended March 31, 1997) 10.9 Reaffirmation Agreement dated as of March 19, 1997 among UCAR International Inc., UCAR Global Enterprises Inc., the Subsidiary Guarantors listed therein, the Foreign Subsidiaries referred to therein and The Chase Manhattan Bank, as Administrative Agent and Collateral Agent 11 Statement re: computation of per share earnings 27 Financial Data Schedule E-1