EXHIBIT 99.1
[ISG LOGO]
FOR IMMEDIATE RELEASE
INTERNATIONAL STEEL GROUP ANNOUNCES SECOND-QUARTER RESULTS
- SECOND-QUARTER NET INCOME RISES TO $94.1 MILLION OR $0.92 PER SHARE
- NET INCOME IMPROVES 33% OVER FIRST QUARTER 2004 AS AVERAGE SALES PER
TON SHIPPED IMPROVES ON STRONG MARKET CONDITIONS
Results Summary
(dollars in millions, except per share data)
First
Quarter Second Quarter First Half
--------- ---------------------- ----------------------
2004 2004 2003 2004 2003
--------- --------- --------- --------- ---------
Shipments (000 tons) 3,862 3,814 2,662 7,676 3,989
Net sales $ 1,770.3 $ 2,083.8 $ 1,005.1 $ 3,854.1 $ 1,466.8
Average net sales per ton shipped $ 458 $ 546 $ 378 $ 502 $ 368
Operating income (loss) 86.5 129.5 (32.6) 216.0 (34.6)
Net income (loss) 70.9 94.1 (27.5) 165.0 (29.8)
Diluted EPS $ 0.68 $ 0.92 $ (0.37) $ 1.62 $ (0.41)
RICHFIELD, Ohio, July 29, 2004 - International Steel Group Inc. (NYSE: ISG)
today reported second quarter 2004 net income of $94.1 million, or $0.92 per
diluted share, and net income of $165.0 million, or $1.62 per diluted share, for
the first half 2004. Cost of sales for the first quarter and first half 2004
includes substantial LIFO provisions principally attributable to significant
increases in the cost and the quantities of purchased coke that we expect to
consume in the second half of 2004. The Company reported a net loss of $27.5
million for the second quarter 2003 and a net loss of $29.8 million for the
first half 2003. However, comparisons to 2003 are not meaningful because the
acquisition of Bethlehem Steel Corporation's assets in May 2003 more than
doubled the size of ISG and significantly improved its product and customer mix.
Second quarter 2004 net income of $94.1 million was 33% higher than the
$70.9 million in the first quarter 2004.
1
Net sales were $2,083.8 million in the second quarter, an increase of $313.5
million, or 18%, from the first quarter 2004. The average selling price per ton
shipped increased to $546 in the second quarter 2004 from $458 in the first
quarter as strong global demand for steel continues. Shipments were about the
same and Weirton, which was acquired during May 2004, accounted for about 5% of
second quarter shipments.
Operating income improved by about 50% from $86.5 million in the first
quarter 2004 to $129.5 million in the second quarter 2004.
The tables below show shipments by product and certain other data for the
periods shown. Pro forma information reflects the acquisitions of the Bethlehem
and Weirton assets as if they had occurred on January 1, 2003.
Actual
----------------------------------------------------------
First Quarter Second Quarter First Half
------------- -------------- ----------
2004 2004 2003 2004 2003
---- ---- ---- ---- ----
Shipments
Hot Rolled 42% 41% 49% 41% 53%
Cold Rolled 20 19 17 20 20
Coated 22 22 19 22 17
Plate 10 10 8 10 5
Tin Plate 3 5 3 4 2
Rail and other 3 3 4 3 3
------- ------- ------- ------- -------
100% 100% 100% 100% 100%
======= ======= ======= ======= =======
Net sales (dollars in millions) $1,770.3 $2,083.8 $1,005.1 $3,854.1 $1,466.8
Average net sales per ton shipped $ 458 $ 546 $ 378 $ 502 $ 368
Shipments (tons in thousands) 3,862 3,814 2,662 7,676 3,989
Raw steel production (tons in thousands) 4,048 4,333 2,590 8,381 3,942
Net income (loss) (dollars in millions) $ 70.9 $ 94.1 $ (27.5) $ 165.0 $ (29.8)
Diluted income (loss) per common share $ 0.68 $ 0.92 $ (0.37) $ 1.62 $ (0.41)
Pro forma
-----------------------------------------------------------
First Quarter Second Quarter First Half
------------- ------------------- -------------------
2004 2004 2003 2004 2003
---- ---- ---- ---- ----
Shipments
Hot Rolled 43% 43% 43% 43% 41%
Cold Rolled 18 18 16 18 18
Coated 21 21 21 21 21
Plate 8 9 8 9 8
Tin Plate 7 6 8 6 9
Rail and other 3 3 4 3 3
------- ------- ------- ------- -------
100% 100% 100% 100% 100%
======= ======= ======= ======= =======
Net sales (dollars in millions) $2,066.9 $2,243.9 $1,579.3 $4,310.8 $3,208.5
Average net sales per ton shipped $ 464 $ 551 $ 404 $ 505 $ 414
Shipments (tons in thousands) 4,457 4,071 3,913 8,529 7,741
Raw steel production (tons in thousands) 4,435 4,557 3,968 9,091 8,163
Net income (dollars in millions) $ 78.8 $ 119.4 $ 28.4 $ 198.2 $ 54.4
Diluted income per common share $ 0.76 $ 1.17 $ 0.35 $ 1.94 $ 0.68
2
COST OF SALES
- -------------
Cost of sales for the second quarter were 89% of sales compared to 90% in the
first quarter 2004. During 2004, the cost of raw materials such as coke, scrap
and iron ore have increased significantly. Price increases in the form of raw
material cost surcharges offset these cost increases. Employment costs also were
higher as a 3% wage increase for our employees represented by the USWA was
effective at the beginning of the second quarter and variable compensation
including profit sharing and contribution to the USWA VEBA was higher in the
second quarter. The significant increases in raw material costs increased our
second quarter LIFO provision to $183 million from $103 million in the first
quarter 2004. We bought significant amounts of coke in the international markets
during the second quarter that will be consumed in the second half of 2004.
FINANCING EXPENSE
- -----------------
Second quarter interest expense was higher than in the first quarter 2004
because of higher average debt outstanding, including the $600 million 6.5%
Senior Notes due 2014 issued in April 2004. We also wrote off $10.6 million of
deferred financing fees related to debt repaid with proceeds from the Senior
Notes.
ESTIMATED EFFECTIVE TAX RATE
- ----------------------------
Because we have previously recorded a full valuation allowance for our net
deferred tax asset, our provision for income taxes typically will reflect the
amounts we expect to pay or recover for the year plus certain allowable deferred
taxes. Our estimated effective income tax rate for 2004 is now about 9% compared
to a normally expected rate of about 40% for federal and state income taxes. The
expected additional 2004 pretax income from Weirton caused the effective tax
rate to increase to our current estimate of about 9% from the 7% used in the
first quarter 2004. As a result, the effective tax rate for the second quarter
2004 is about 10% in order to bring the first half 2004 effective tax rate to
the 9% full year rate.
LIQUIDITY AND CASH FLOW FROM OPERATIONS
- ---------------------------------------
We define liquidity as our cash position and remaining availability under
our revolving credit facility. At June 30, 2004, we had liquidity of $559.7
million consisting of cash of $362.2 million and available borrowing capacity of
$197.5 million under our $350.0 million revolving credit facility. As of
December 31, 2003, we had liquidity of $432.7 million.
Cash provided by operating activities for the first half 2004 was $209.9
million. Receivables were higher as a result of higher sales in the current
period. Inventory quantities increased during the first half of 2004,
particularly coke purchased in international markets for use in the second half
2004, and the higher unit costs were included in cost of sales as a result of
the LIFO method of accounting for most of our inventories. We also made cash
advances to secure certain coke in the international market, increasing our
prepaid and other current assets during the first half 2004. Higher prices for
raw materials also resulted in higher accounts payable at June 30, 2004.
3
ACQUISITIONS AND CAPITAL EXPENDITURES
- -------------------------------------
In the second quarter 2004, we acquired substantially all of the assets of
Weirton Steel Corporation and Georgetown Steel Corporation for a total of $187
million.
We made capital expenditures and other investments of $86 million in the
first half 2004. We anticipate making capital expenditures in 2004 of about $340
million of which about $110 million is for strategic purposes excluding any
future potential acquisitions and the acquisition of the hot briquetted iron
facility (see below). Proceeds from asset sales were $12.1 million in the first
half 2004 and we expect proceeds of about $40 million in the remainder of 2004.
FINANCINGS
- ----------
On April 14, 2004, ISG issued $600 million aggregate principal amount of
6.5% Senior Notes due 2014 that were sold at 99.096% of par resulting in an
effective yield to maturity of 6.625%. Certain proceeds were used to repay
outstanding debt totaling $323.1 million. The remaining funds will be used to
paydown other debt, for strategic investments and for general corporate
purposes.
We are currently in discussions with our lenders to replace our current
credit facilities with a new arrangement that provides more liquidity and fewer
covenants. We expect to complete these discussions prior to year-end.
ACQUISITION IN TRINIDAD
- -----------------------
On July 23, 2004, we acquired a hot briquetted iron facility in Port of
Spain, Trinidad and Tobago for about $18 million cash, including payment at
closing of certain assumed liabilities. We expect the facility to begin
production in the fourth quarter 2004.
OUTLOOK FOR THE THIRD QUARTER 2004
- ----------------------------------
With the acquisition of Weirton completed in the second quarter, we expect
shipments to increase about 300,000 tons in the third quarter. Average selling
prices are expected to increase about $50 per ton as announced increases in base
prices and raw material surcharges take effect. Production costs are expected to
increase as scrap and other metallic cost increases are expected to be greater
than the decline in coke costs. The markets for steel remain strong and we
expect income from operations to increase about 50% in the third quarter.
CONFERENCE CALL ON THE WEB
- --------------------------
A live Internet broadcast of ISG's conference call on second-quarter results
can be accessed at 2:00 p.m. Eastern time on Thursday, July 29, 2004, on the
Company's website, www.intlsteel.com. An archived replay of the call will be
available on the website.
ABOUT INTERNATIONAL STEEL GROUP INC.
- ------------------------------------
International Steel Group Inc. is one of the largest steel producers in
North America. It produces a variety of steel products including hot-rolled,
cold-rolled and coated sheets, tin mill products, carbon and alloy plates, wire
rod and rail products and semi-finished shapes to serve the automotive,
construction, pipe and tube, appliance, container and machinery markets. For
additional information on ISG, visit www.intlsteel.com.
4
FORWARD-LOOKING STATEMENTS
- --------------------------
Statements in this release that are not historical facts, including
statements accompanied by words such as "will," "believe," "expect," "estimate,"
or similar terms, are forward-looking statements within the meaning of the
Private Securities Litigation Reform Act of 1995. Forward-looking statements
involve risks and uncertainties that may cause actual results or events to
differ materially from those expressed or implied in such statements. These
statements contain time-sensitive information that reflects management's best
analysis only as of the date of this release. ISG does not undertake any ongoing
obligation, other than that imposed by law, to publicly update or revise any
forward-looking statements to reflect future events, information or
circumstances that arise after the date of this release. Factors that may cause
actual results and performance to differ materially from those in the
forward-looking statements include, but are not limited to, negative overall
economic conditions or conditions in the markets served; competition within the
steel industry; changes in U.S. or foreign trade policy affecting steel imports
or exports; changes in foreign currencies affecting the strength of the U.S.
dollar; actions by domestic and foreign competitors; the inability to achieve
the Company's anticipated growth objectives; changes in availability or cost of
raw materials, energy or other supplies; labor issues affecting the Company's
workforce or the steel industry generally; and the inability to implement the
Company's operating culture and philosophy at acquired facilities. Further
information concerning issues that could materially affect financial performance
related to forward-looking statements can be found in ISG's filings with the
Securities and Exchange Commission.
# # #
Contact: Leonard M. Anthony
Chief Financial Officer
International Steel Group Inc.
330/659-9100
5
INTERNATIONAL STEEL GROUP INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(DOLLARS IN MILLIONS, EXCEPT PER SHARE AND PER TON DATA)
First
Quarter Second Quarter First Half
--------- ---------------------- ----------------------
2004 2004 2003 2004 2003
--------- --------- --------- --------- ---------
Net sales $ 1,770.3 $ 2,083.8 $ 1,005.1 $ 3,854.1 $ 1,466.8
Costs and expenses:
Cost of sales 1,600.0 1,860.7 982.4 3,460.7 1,433.9
Marketing, administrative and other expenses 55.0 61.1 39.4 116.1 43.8
Depreciation and amortization 28.8 32.5 15.9 61.3 23.7
--------- --------- --------- --------- ---------
Total costs and expenses 1,683.8 1,954.3 1,037.7 3,638.1 1,501.4
--------- --------- --------- --------- ---------
Operating income (loss) 86.5 129.5 (32.6) 216.0 (34.6)
Interest and other financing expense, net 10.4 24.5 13.1 34.9 15.0
--------- --------- --------- --------- ---------
Income before taxes on income 76.1 105.0 (45.7) 181.1 (49.6)
Provision (benefit) for income taxes 5.2 10.9 (18.2) 16.1 (19.8)
--------- --------- --------- --------- ---------
Net income (loss) $ 70.9 $ 94.1 $ (27.5) $ 165.0 $ (29.8)
========= ========= ========= ========= =========
Income (loss) per share
Basic $ 0.73 $ 0.96 $ (0.37) $ 1.69 $ (0.41)
========= ========= ========= ========= =========
Diluted $ 0.68 $ 0.92 $ (0.37) $ 1.62 $ (0.41)
========= ========= ========= ========= =========
Other information:
Shipments (tons in thousands) 3,862 3,814 2,662 7,676 3,989
Raw steel production (tons in thousands) 4,048 4,333 2,590 8,381 3,942
Operating income (loss) per ton shipped $ 22 $ 34 $ (12) $ 28 $ (9)
Average sales per ton shipped $ 458 $ 546 $ 378 $ 502 $ 368
6
INTERNATIONAL STEEL GROUP INC.
CONSOLIDATED BALANCE SHEETS
(DOLLARS IN MILLIONS)
June 30, December 31,
----------- ----------------
Assets 2004 2003
- ---------------------------------------------------- ----------- ----------------
Current assets: (unaudited)
Cash and cash equivalents $ 362.2 $ 193.6
Receivables, less allowances of $51.9 and $36.6 786.2 553.9
Inventories 987.5 866.8
Assets held for sale 58.1 68.6
Prepaid and other current assets 89.0 24.5
-------- --------
Total current assets 2,283.0 1,707.4
Property, plant and equipment, at cost 1,117.0 948.3
Less: accumulated depreciation and amortization (147.4) (86.4)
-------- --------
Property, plant and equipment, net 969.6 861.9
Investments in joint ventures 34.7 27.0
Other assets 78.3 38.7
-------- --------
Total assets $3,365.6 $2,635.0
======== ========
Liabilities and Stockholders' Equity
- ----------------------------------------------------
Current liabilities:
Current portion of debt and capital leases $ 58.2 $ 46.8
Accounts payable 612.1 427.9
Accrued compensation and benefits 244.9 212.9
Other current liabilities 210.8 143.9
-------- --------
Total current liabilities 1,126.0 831.5
Long term liabilities:
Debt 637.6 362.8
Capital leases 180.1 212.7
Accrued environmental 181.0 161.2
Pensions and other retiree benefits 119.4 101.0
Other obligations 13.7 16.6
-------- --------
Total liabilities 2,257.8 1,685.8
Stockholders' equity:
Preferred stock - -
Common stock 1.0 1.0
Additional paid-in-capital 973.9 972.2
Retained earnings (deficit) 136.0 (29.0)
Accumulated other comprehensive (loss) income (3.1) 5.0
-------- --------
Total stockholders' equity 1,107.8 949.2
-------- --------
Total liabilities and stockholders' equity $3,365.6 $2,635.0
======== ========
7
INTERNATIONAL STEEL GROUP INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(DOLLARS IN MILLIONS)
First Half
-------------------
2004 2003
------- -------
Cash flows from operating activities:
Net income (loss) $ 165.0 $ (29.8)
Adjustments for items not affecting cash from operating activities
Depreciation and amortization 61.3 23.7
Deferred income taxes (18.8) -
Other 14.6 (1.1)
Changes in working capital and other items:
Receivables (147.0) 35.4
Inventories (35.9) 119.3
Prepaids and other current assets (62.1) (0.6)
Accounts payable 150.9 (40.9)
Income taxes 76.4 (49.0)
Accrued compensation and benefits (1.6) 50.2
Other 7.1 72.6
------- -------
Net cash provided by operating activities 209.9 179.8
------- -------
Cash flows from investing activities:
Capital expenditures and investments (86.0) (33.3)
Acquisitions, net of cash received (187.0) (742.2)
Proceeds from asset sales 12.1 13.6
------- -------
Net cash used in investing activities (260.9) (761.9)
------- -------
Cash flows from financing activities:
Borrowings under revolving credit facility - 864.6
Payments under revolving credit facility - (925.3)
Proceeds from debt 594.6 650.0
Payments on debt (347.8) (18.8)
Payments on capital leases (17.8) (10.3)
Issuance of common stock, net 1.8 156.7
Deferred financing fees (11.2) (18.1)
------- -------
Net cash provided by financing activities 219.6 698.8
------- -------
Increase in cash and cash equivalents 168.6 116.7
Cash and cash equivalents - beginning of period 193.6 9.8
------- -------
Cash and cash equivalents - end of period 362.2 126.5
======= =======
Other information:
Interest paid $ 14.7 $ 4.8
Interest capitalized 0.2 0.1
Income taxes (received) paid (39.6) 29.3
Capital lease obligation incurred 3.9 -
8