AGCO Corporation A World of Solutions for Your Growing Needs



Similar documents
First Quarter 2015 Earnings Conference Call. 20 February 2015

Third Quarter 2015 Earnings Conference Call. 21 August 2015

Third Quarter 2014 Earnings Conference Call. 13 August 2014

How To Understand How Well-Run A Company Like Aerocean Does Well

FOR IMMEDIATE RELEASE

Q SHAREHOLDERS REPORT. A leading provider of independent commercial real estate consulting and advisory services, software and data solutions.

Burger King Worldwide, Inc. First Quarter 2013 Earnings Conference Call. April 26, 2013

Interim Results March 2015

Organic Growth and Strategic Acquisitions. Delivered record 66 million of validated cost savings to our customers

August 11, Q Earnings Presentation

Financial Information

ITW Conference Call Third Quarter 2013

2014 Full Year Results

Performance Food Group Company Reports First-Quarter Fiscal 2016 Earnings

Valtra introduces new smaller models in the N Series

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

Financial Translation. Pierre Courduroux Senior Vice President and Chief Financial Officer

Deere Announces Fourth-Quarter Earnings of $649 Million

BlackBerry Reports Strong Software Revenue and Positive Cash Flow for the Fiscal 2016 First Quarter

HILLENBRAND A GLOBAL DIVERSIFIED INDUSTRIAL COMPANY

INTERACTIVE DATA REPORTS FOURTH-QUARTER AND FULL- YEAR 2014 RESULTS

Contact: Ken Bond Karen Tillman Oracle Investor Relations Oracle Corporate Communications

Annual Highlights. Book value per common share increased by 5% during the year to $

GOLDMAN SACHS REPORTS SECOND QUARTER EARNINGS PER COMMON SHARE OF $1.98; LITIGATION PROVISIONS REDUCED EARNINGS PER COMMON SHARE BY $2.

PRECISION TECHNOLOGIES AND SERVICES FOR A COMPLETE SOLUTION

SpeeCo Acquisition Overview. August 10, 2010

GOLDMAN SACHS REPORTS THIRD QUARTER EARNINGS PER COMMON SHARE OF $2.90

Village Farms International Announces Year End 2014 Results and Adoption of Advance Notice By-Law

Third Quarter 2015 Financial Highlights:

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

STRATEGY UPDATE 2 MARCH 2016

Carlisle Companies Inc.

Verifone Reports Results for the Second Quarter of Fiscal 2016

2014 Half-Year Results

Investor Day. Group Strategy. Jean-Pascal Tricoire Chairman & CEO. February 20, 2014

Weyerhaeuser Company Exhibit 99.2 Q Analyst Package Preliminary results, subject to audit Consolidated Statement of Operations

Willis Group Holdings. February 2014 I Bank of America Merrill Lynch Insurance Conference

Midwest Investment Conference

GOLDMAN SACHS REPORTS SECOND QUARTER EARNINGS PER COMMON SHARE OF $3.72. Highlights

Staples, Inc. Announces First Quarter 2016 Performance

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

Belden Reports Record Revenues in the Second Quarter 2014

Results Presentation Jan-Sep November 25 th, 2014

IMCD reports strong results for 2014

Western Energy Services Corp. Condensed Consolidated Financial Statements September 30, 2015 and 2014 (Unaudited)

Full Year Results 2014

5N PLUS INC. Condensed Interim Consolidated Financial Statements (Unaudited) For the three month periods ended March 31, 2016 and 2015 (in thousands

4Q and FYE 2014 Results Conference Call

Regal Beloit Corporation Third Quarter 2014 Earnings Conference Call

GOLDMAN SACHS REPORTS FIRST QUARTER EARNINGS PER COMMON SHARE OF $2.68

FINANCIAL SUPPLEMENT December 31, 2015

30 January 1998 FOR IMMEDIATE RELEASE

FRANKLIN ELECTRIC REPORTS RECORD SECOND QUARTER 2013 SALES AND EARNINGS

PRESS RELEASE February 4, 2016 SIMPSON MANUFACTURING CO., INC. ANNOUNCES FOURTH QUARTER RESULTS

For the year ended: 31 Mar 31 Mar (million ) Change Net sales % Gross profit %

Thomas A. Bessant, Jr. (817)

Annual Press Conference March 2015

Europe: Growth of +7.8% in Recurring Operating Income France: New half of improved profitability

HP Inc. Reports Hewlett-Packard Company Fiscal 2015 Full-Year and Fourth Quarter Results

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

COMPANY CONTACTS: Jay S. Hennick Founder & CEO. D. Scott Patterson President & COO (416)

New MF 2200 Series Large Square balers from Massey Ferguson build on rock solid foundations

AT&T to Acquire DIRECTV May 19, 2014

How To Make Money From A Bank Loan

Thomas A. Bessant, Jr. (817)

THIRD QUARTER FINANCIAL RESULTS

DST SYSTEMS, INC. ANNOUNCES THIRD QUARTER 2015 FINANCIAL RESULTS

Klöckner & Co SE. Q Results

FY2011 Third Quarter Consolidated Financial Results (Prepared in accordance with U.S. GAAP) (Period ended December 31, 2011) (Unaudited)

INFORMATION ON THE PUBLIC JOINT-STOCK COMPANY INVL BALTIC FARMLAND FORMED IN THE SPLIT OFF

Neopost. FY 2002 results

Makita Corporation. Consolidated Financial Results for the nine months ended December 31, 2007 (U.S. GAAP Financial Information)

Ludwigshafen, February 25, 2014

Pilgrim s Pride Corporation

Mezzanine Finance. by Corry Silbernagel Davis Vaitkunas Bond Capital. With a supplement by Ian Giddy

A X A L T A C O A T I N G S Y S T E M S. Q FINANCIAL RESULTS April 28, 2016

COMPANY PROFILE. Net Sales TL Mn. EBITDA TL 39,2 Mn. Net Income TL 29.5 Mn. Net Sales TL Mn. EBITDA TL 79,5 Mn. Net Income TL 62.


FISCAL Q SUPPLEMENTAL FINANCIAL INFORMATION

Third quarter results as of December 31, Investor presentation

Aalberts Industries increases earnings per share +10%

CFO Commentary on Full Year 2015 and Fourth-Quarter Results

BlackBerry Reports Software and Services Growth of 106 Percent for Q4 and 113 Percent for Fiscal 2016

Brookfield financial Review q2 2010

Conference call on 2014 half year results 13 August 2014

Summary of Consolidated Financial Statements for the Second Quarter of Fiscal Year Ending March 31, 2012 (Japanese GAAP)

2012 Southwest IDEAS Investor Conference

GOLDMAN SACHS REPORTS EARNINGS PER COMMON SHARE OF $17.07 FOR 2014

ACE: Leader in the European Automotive Components Market

PONSSE PLC, STOCK EXCHANGE RELEASE, 26 OCTOBER 2010, 9:00 a.m. PONSSE S INTERIM REPORT FOR 1 JANUARY 30 SEPTEMBER 2010

Go Further 1Q 2015 FIXED INCOME REVIEW APRIL 28, 2015

Monster Worldwide Reports Third Quarter 2015 Results

GOLDMAN SACHS REPORTS THIRD QUARTER LOSS PER COMMON SHARE OF $0.84

Financial Results. siemens.com

OPTION REPORTS FULL YEAR 2013 RESULTS

GrandVision reports Revenue growth of 13.8% and EPS growth of 31.7%

Transcription:

AGCO Corporation A World of Solutions for Your Growing Needs Goldman Sachs Capital Goods Conference November 2, 2004

Safe Harbor Statement Statements which are not historical facts, including sales, earnings, cash flow, cost reduction, production volume and capitalization and coverage ratio forecasts, industry demand outlook, and our goals and objectives for margins, asset management, revenue and productivity improvements, are forward looking and are subject to risks which could cause actual results to differ materially from those suggested by the statements. Although we believe that the statements are based on reasonable assumptions, they are based on current information and beliefs, and accordingly, the Company can give no assurance that the statements will be achieved. The Company bases its outlook on key operating, economic and agricultural data which are subject to change including, but not limited to: farm cash income, worldwide demand for agricultural products, commodity prices, grain stock levels, weather, crop production, farmer debt levels, existing government programs and farm-related legislation. Additionally, the Company s financial results are sensitive to movement in interest rates and foreign currencies, as well as general economic conditions, pricing and product actions taken by competitors, the success of its facility rationalization process, production disruptions and changes in environmental, international trade and other laws which impact the way in which it conducts its business. Further information concerning other factors that could significantly affect the Company s results is included in the Company s filings with the Securities and Exchange Commission. The Company disclaims any responsibility to update any forward looking statements. 2

AGCO Corporate Profile World s third largest manufacturer and distributor of farm equipment Formed in 1990 through management buyout of Deutz-Allis A major force behind industry consolidation, with 21 acquisitions Revenues have grown from $220 million in 1990 to an estimated $5 billion in 2004 Diversified geographic and product mix Major brands are recognized worldwide with network of 8,900 dealers and distributors in over 140 countries 3

Significant Role in Industry Consolidation (2002) (1990) (1991) (1991, 1993) (1995) (1995) (1996) (1997) (1998) (1998) Superior Technology New Distribution Geographic Diversity (1994) (1996) (2000) Economies of Scale (1994) (1997) Synergy Opportunities (2001) (1994) (1997) (2001) (2004) 4

Diversified Geographic and Product Sales 2003 Net Sales = $3.5 billion South America 12% Asia Pacific 4% Rest of World 4% Parts 16% Sprayers 7% Other 3% Row Crop Tractors 35% North America 34% Hay & Forage 6% Europe 46% Combines 9% Compact Tractors 1% Utility Tractors 23% 2004 Net Sales Target = $5 billion 5

Global Presence and Experience Sprayers/Tracked Tractors Jackson, Minnesota Implements Beloit, Kansas Combines/Hay Equipment Hesston, Kansas Tractors Queretaro, Mexico Parts Distribution Batavia, Illinois Headquarters Atlanta, Georgia Sprayers Grubbenvorst, The Netherlands European Headquarters Coventry, England Tractors Suolahti, Finland Diesel Engines Linnavuori, Finland Combines Randers, Denmark Cabs Baumenheim, Germany Tractors Marktoberdorf, Germany Parts Distribution Ennery,, France Tractors GIMA-Transmissions Tractors/Engines Beauvais, France Mogi das Cruzes, Brazil Tractors Canoas, Brazil Combines Santa Rosa, Brazil 6

Extensive Distribution Channel Farmers loyalty to local Dealer is an important factor in each buying decision Dealers are responsible for providing after sales parts and service Dealer profitability and capitalization is a critical factor for generating growth in some products and markets Goal: Improve quality of our distribution resulting in higher net revenue per dealer Provide for complete territory coverage in each significant market Bundle franchises in key dealers, improving share of dealer Assess existing dealer performance in meeting standards Establish improvement goals and reward system 7

Growing Solutions - Tractors 8

Brand Positioning THE WORLD S LEADING TRACTOR BRAND Massey Ferguson is a global brand with broad appeal, offering a wide range of products and services which provide competitive solutions and tangible value satisfying a wide variety of customer ownership needs. Its products are backed by a professional and responsive dealer network, providing comprehensive sales, parts and service support to each market area that meets or exceeds customer ownership expectations and satisfaction. EXPERIENCE THE FUTURE Fendt is the premium tractor brand in regions with highly developed agriculture. It targets professional farmers, contractors, agribusinesses and specialist growers. These customers have the highest expectations in low cost of ownership, technological leadership, exclusive features, high brand image, reliability and durability and a 24/7 premium service support. Distribution is channeled through professional dealers with dedicated sales and service teams who offer the complete range of premium services to keep the customer in the field. 9

Brand Positioning SERIOUS MACHINERY Challenger is a growing global agricultural brand targeting professional and commercial producers whose outputs represent 75% of the world s commodity production. This customer base seeks evolving technology, high quality and reliable products, and unmatched parts and service resulting in the highest levels of customer satisfaction. Distribution is through the Caterpillar dealer network whose financial strength and customer support reputation is unparalleled. YOU VE GOTTA DRIVE ONE AGCO is the traditional farmer s brand of choice for those seeking reliability and sound performance coupled with the latest North American features at a competitive price. The AGCO brand is comprised of a consortium of heritage brands and is offered through and supported by an independent dealer network which delivers products, service, parts and financing from AGCO. CUSTOM BUILT TRACTORS Valtra is a customer oriented brand with strong Nordic heritage providing individualized, top quality products for professionally run farming operations. It serves its customers through a direct sales/franchised service and dealer network. Each Valtra is tailored to the needs of the end user. Valtra is recognized for its long life, reliability and versatility in ultimate conditions. 10

Common Platform Strategy Common Platform Elements Engines Cabs Drive Lines 11

Common Platform Strategy Brand Differentiation Engines Cab Interior Exterior 12

Growing Solutions - Combines Industry AGCO Units 23,000 4,000 Product Development: Class 8 Combine Rotary/Axial Flow Hybrid for Europe Family and Platform Rationalization 13

Growing Solutions Full Line Agricultural Equipment 14

Growing Solutions - Precision Agricultural Equipment Farm Management - Productivity 15

Growing Solutions - Diesel Engines 2004 volume: ~22,000 units Marine Industrial Agricultural 85 hp to 280 hp 90 hp to 340 hp 90 hp to 340 hp Introduction of SISU engines into core AGCO business lines is significant element of common platform strategy. Target: 45,000 to 55,000 units $20 million savings Engine emissions standards for off-road and agricultural machines have been met at the Stage 2, Tier 2 level. 16

Award winning technology AGCO products are recognized worldwide for their advanced technology This year we have: Been awarded AE-50 certification awards for Outstanding Innovation in 2004 by the American Society of Agricultural Engineers for: AGCO RT Series tractors, Fendt 200 V/P Series tractors, Fendt 800 Vario Series tractors, and the Top auger pickup for the Hesston large square baler Been recognized in Brazil with the Top of Mind award for Massey Ferguson tractors. In 2003, our products won some of the most prestigious accolades in the industry: Agritechnica Fair, Germany Massey Ferguson 7400 Series tractors awarded Machine of the Year Fendt 200S tractor awarded Machine of the Year in the specialty category Auto-Guide automatic steering system awarded Silver Medal for Innovation EIMA Show, Italy Fendt 930 Vario tractor awarded Tractor of the Year by from international jury panel with members from 14 countries Expointer 2003, Brazil Challenger MT765 Track Tractor received special recognition for imported equipment in Gerdau Best of the Land Awards United States Fendt was awarded AE-50 certification for the Variotronic implement control system by the American Society of Agricultural Engineers 17

World Demand for Productivity Improvement 8.0 7.0 6.0 5.0 Billions 4.0 3.0 2.0 1.0 0.0 Population is expected to grow by 653 million over the next 9 years; 95% of this growth will be in developing nations Worldwide harvest losses from pests nearing 40% Land available for agricultural use per person is expected to continue its rapid decline 1950 5,100 sq meters per person 2000 2,700 sq meters per person 2020 1,800 sq meters per person Continued advances in productivity is required 1971 1976 1981 1986 1991 1996 2001 2006 2011 World Population 18

Farming methods are evolving. 19

to meet the needs of professional farmers Yields of cereal crops have more than doubled in 50 years Man hrs/ha Dry metric tons/ ha 1950 179 23.2 2000 13 64.6 20

AGCO s Vision High-tech solutions for professional farmers feeding the world 21

AGCO s Values Our Customers We listen to our customers needs and create solutions that exceed their expectations Our Dealers We recognize that dealer profitability is instrumental to our success and expect to be the preferred supplier Our Employees We provide the necessary environment to attract, develop, motivate and retain our employees and expect to be the preferred employer in our industry Our Heritage We recognize the tradition and value of brands, the loyalty of our customers and the identification of our dealers. AGCO s multiple brand strategy maintains brand value Our Products We deliver the highest quality products and services in the industry with a goal to be recognized by our customers and dealers as being number one. Our Integrity We conduct ourselves in an ethical manner and act as a good corporate citizen in all communities in which the company operates. Our Shareholders We expect our activities to result in profitable growth and to manage our investments to provide superior returns to our shareholders. 22

AGCO s Mission Profitable growth through superior customer service, innovation, quality and commitment 23

Strategies for Long-Term Success Increased Shareholder Value Improve Debt Ratings Improve Cash Flow Improve Earnings Revenue Growth Productivity Improvement New Product Development Strengthen Dealers Cost out and synergy initiatives Improve Asset Utilization 24

Revenue Growth Strengthen Dealers Increase revenue per dealer in North America Dealer organizations Develop new distribution in developing markets Position brands to enhance value New product development Invest product development resources to support segmentation efforts Focus on developing highest quality products Improve technology to deliver value to customer and realize pricing opportunities Increase investment in 2005 to accelerate benefits Capitalize on Brazilian agricultural market growth Acquisitions to expand product line and leverage existing distribution Capitalize on international capabilities of Challenger Dealers 25

Challenger Product Line Initiative Grow market share 10 pts. in NA Strategy: Exclusive agreement with CAT dealers to distribute Challenger branded farm machinery Focus on North America and on developing markets Provide CAT dealers with a full line of Challenger branded equipment, based on the flagship track tractor and common platform products developed by AGCO Leverage relationship with finest equipment distribution network in the world The CAT distribution channel is the most financially sound, customer oriented dealer network Future Focus: Continued product differentiation for Challenger product line Challenger brand development Encourage CAT dealer investment in AG sales people and appropriate new AG store locations Become the preferred provider of agricultural machinery to the commercial / professional producer Leverage existing CAT dealer relationships with governmental and light construction markets 26

Brazil Opportunity Brazil possesses 18.6% of total cultivable area in the world Estimated to have 220 million acres to be developed for farming World Production Rankings AMAZON RAIN FOREST No. 1 in Cattle No. 1 in Coffee No. 1 in Oranges 220 MILLION ACRES TO BE OPENED No. 1 in Sugar Cane No. 2 in Soybeans No. 3 in Corn AGCO Market Share in Brazil No. 1 in Tractors No. 2 in Combines 27

Productivity Improvements Improve Cost Structure Leverage AGCO global spend Long term agreements with key suppliers Consolidate suppliers for efficiencies Improve material management to reduce cost and inventory requirements Improve Asset Utilization Share Best Practice Process Focus investments to update technology Improve capacity utilization Outsource non-core activities Randers, Denmark rationalization Cost Reduction Team approach Product Development Activities Common platform design to reduce cost and leverage technology Reduce complexity of product design Target: Annual margin improvement ½% to 1% Increase investment in 2005 to accelerate benefits 28

Valtra Acquisition Synergy Development Purchasing savings from supplier rationalization and leverage Operating cost reduction from sales office and parts facilities consolidation Incremental sales from leveraging AGCO/Valtra distribution strengths Migration of manufacturing and inventory best practices between facilities Migration of AGCO leading technology to common platform product solutions (cabs / transmissions) Increase utilization of Sisu Diesel engine facility by expanding use Target savings of of Sisu engines in existing AGCO $20 - $25 million products in three years Realize tax benefits through de-leveraging US balance sheet 29

Asset Management Initiatives Focus business on asset returns Working Capital management Improve order to cash lead times Improve dealer inventory turns Focus on large dealers to improve asset efficiency Factory inventory reductions through best practice implementation Transfer interest bearing A/R to finance JV Target Working Capital to Sales reduction from 12.5 to 11 30

Summary of Initiatives and Targets Revenue Growth Challenger Product Line Focus on North America Grow market share by 10% Capitalize on Brazilian Market Growth 220 million acres of land available for agricultural operations Consolidate and Strengthen Dealers Focus on North America New Product Development Develop reputation for highest quality products Support branding strategy and segmentation efforts Acquisitions that aid product development and dealer strengthening initiatives Productivity Improvement Improve Cost Structure Purchasing initiatives Valtra synergy development Product Development Activities Common platforms Complexity reduction Asset Utilization Working capital reductions Outsourcing initiatives 31

Industry Overview Tractors over 40hp 200,000 180,000 160,000 140,000 120,000 100,000 80,000 60,000 40,000 20,000-1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 US & Canada W. Europe Brazil & Argentina 32

Industry Overview Combines 14,000 12,000 10,000 8,000 6,000 4,000 2,000-1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 US & Canada W. Europe Brazil & Argentina 33

Agriculture Market Overview North America 2004 market indicators continue to look positive favorable crop prices, favorable tax treatment, and higher farm cash receipts Commodity prices have recently dropped but still high on a historical basis 2002 Farm Bill stabilized subsidies and low debt promotes capital investment Western Europe Weakness in 2003 due to drought conditions / market has bottomed Trend towards higher HP fewer units higher margin sales Common Agricultural Policy (CAP) subsidies remain high; reforms focused on subsidies to new EU entrants and changing payment structures South America Brazil continues as major market with strong demand due to continued availability of subsidized financing Increased arable land resulting from major corporate farm expansion Argentina farm economy continues to recover N. America >40 HP Tractors Combines W. Europe Tractors Combines S. America Tractors Combines Sept. YTD +17% +39% +3.0-5.6 +13% +23% 34

Historical Financial Information (In $ millions, except per share amounts, FY ended December 31) Net Sales Adjusted Operating Income (2) 2,545.9 2,922.7 3,495.3 MM $ 300 200 100 4.6 116.8 6.5 190.8 Margin % 6.1 7.5 5 211.7 2.5 2001 2002 2003 0 2001 2002 2003 0 Adjusted Earnings Per Common Share (1) Free Cash Flow 1.17 1.25 185.6 0.51 18.3 9.3 2001 2002 2003 2001 2002 2003 Notes: (1) Adjusted for restructuring and other infrequent expenses, restricted stock compensation and other items (2) Excludes restructuring expenses and restricted stock compensation expense 35

Interim Financial Information (In $ millions, except per share amounts, YTD September 30) Net Sales Adjusted Operating Income (2) 2,460.2 3,739.2 $MM MM $ 300 200 6.0 6.3 235.7 Margin % 7.5 5.0 100 148.3 2.5 2003 2004 0 2003 2004 0.0 Adjusted Earnings Per Common Share (1) Free Cash Flow 0.85 1.32 2003 2004 (26.6) 2003 2004 (180.6) Notes: (1) Adjusted for restructuring and other infrequent expenses, restricted stock compensation and other items (2) Excludes restructuring expenses and restricted stock compensation expense 36

YTD Results September 30, 2004 Positive Factors Strong South America market and margins Improved market conditions in North America Improving efficiency in manufacturing plants Negative Factors Steel prices Weak dollar on European sourced tractors distributed in North America European market conditions (Germany/Finland) 37

Summary Capitalization and Credit Statistics ($ in millions) 2001 2002 2003 September 2004 Target 2004 Cash and Equivalents $ 29 $ 34 $ 147 $ 68 Debt Senior Secured Debt $ 89 $ 127 $ - $ 416 Subordinated Convertible Notes - - 201 201 Senior and Subordinated Notes 499 499 499 499 Other Debt 30 11 10 12 Total Debt $ 618 $ 637 $ 711 $ 1,128 Net Debt $ 589 $ 603 $ 564 $ 1,060 Shareholder s Equity 799 718 906 1,315 Total Net Capitalization $ 1,388 $ 1,321 $ 1,470 $ 2,375 Net Debt / Net Capitalization (%) 42.4% 45.7% 38.4% 44.6% 40.0% Net Debt / EBITDA (2) 3.0x 2.7x 2.0x 3.4x (1) 2.0x -2.2x Notes: (1) 2004 value is on LTM Proforma EBITDA (2) Excludes restructuring expenses and non-cash portion of restricted stock expense 38

Appendix: Operating Income and EBITDA, as Adjusted (In $ millions) Years Ended December 31, Nine Months Ended September 30, 2001 2002 2003 2003 2004 Operating Income $96.7 $104.0 $183.5 $120.0 $234.2 Restricted Stock Compensation 7.1 44.1 0.6 0.5 0.4 Restructuring and Other Infrequent Expenses 13.0 42.7 27.6 27.8 1.1 Operating Income, Adjusted $116.8 $190.8 $211.7 $148.3 $235.7 Net Income $22.6 ($84.4) $74.4 $44.6 $108.1 Interest Expense, Net 59.9 57.4 60.0 45.7 61.8 Discounts on Sale of Receivables 23.5 14.8 14.6 10.8 11.3 Taxes 1.4 99.8 41.2 24.9 63.6 Depreciation and Amortization 70.4 52.3 66.0 47.7 85.7 Deferred Debt Issue Costs Amortization (2.6) (3.1) (5.4) (2.9) (11.7) Equity in Earnings of Affiliates 4.0 (2.7) (0.8) (6.8) (7.2) Restricted Stock Compensation (Non Cash) 4.3 24.4 0.4 0.3 0.3 Restructuring and Other Infrequent Expenses 13.0 42.7 27.6 27.8 1.1 Cumulative Effect of Accounting Change, Net - 24.1 - - - EBITDA, As Adjusted $196.5 $225.3 $278.0 $192.1 $313.0 39

Appendix: Net Income, As Adjusted (In $ millions) Nine Months Ended Years Ended December 31, September 30, 2001 2002 2003 2003 2004 Net Income (Loss) per Common Share - Diluted $0.33 ($1.14) $0.98 $0.59 $1.27 Restructuring and Other Infrequent Expenses 0.12 0.38 0.26 0.25 0.04 Restricted Stock Compensation 0.06 0.39 0.01 0.01 0.01 Deferred Tax Valuation Allowance Adjustment - 1.21 - - - Cumulative Effect of a Change in Accounting Principle - 0.33 - - - Net Income per Common Share - Adjusted $0.51 $1.17 $1.25 $0.85 $1.32 40

Appendix: Free Cash Flow (In $ millions) Nine Months Ended Years Ended December 31, September 30, 2001 2002 2003 2003 2004 Cash provided by (used in) operating activities $ 225.4 $ 73.2 $ 88.0 $ (132.6) $ 20.2 Capital Expenditures (39.3) (54.9) (78.7) (48.0) (46.8) Dividends (0.5) - - - - Free Cash Flow $ 185.6 $ 18.3 $ 9.3 $ (180.6) $ (26.6) 41

42