<PAGE> 1
FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Quarterly Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
For Quarter Ended June 30, 1995
Commission file number 1-1941
BETHLEHEM STEEL CORPORATION
(Exact name of registrant as specified in its charter)
DELAWARE 24-0526133
(State of incorporation) (I.R.S. Employer
Identification No.)
1170 Eighth Avenue 18016-7699
BETHLEHEM, PENNSYLVANIA (Zip Code)
(Address of principal
executive offices)
Registrant's telephone number, including area code: (610) 694-2424
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 No
---- -----
Number of Shares of Common Stock Outstanding as of July 21, 1995:
110,428,847
<PAGE>
<PAGE> 2
BETHLEHEM STEEL CORPORATION AND CONSOLIDATED SUBSIDIARIES
INDEX
Page No.
PART I. Financial Information
Consolidated Statements of Income-
Three Months and Six Months Ended June 30, 1995
and 1994 (unaudited). . . . . . . . . . . . . . . 2
Consolidated Balance Sheets-
June 30, 1995 (unaudited), December 31, 1994
and June 30, 1994 (unaudited) . . . . . . . . . . 3
Consolidated Statements of Cash Flows-
Six Months Ended June 30, 1995
and 1994 (unaudited). . . . . . . . . . . . . . . 4
Notes to Consolidated Financial Statements . . . . . 5
Management's Discussion and Analysis of Results of
Operations and Financial Condition. . . . . . . . 6
PART II. Other Information
Item 1. Legal Proceedings. . . . . . . . . . . . 9
Item 2. Changes in Securities. . . . . . . . . . 10
Item 6. Exhibits and Reports on Form 8-K . . . . 11
Signatures . . . . . . . . . . . . . . . . . . . . . 12
- 1 -
<PAGE>
<PAGE> 3
Bethlehem Steel Corporation
CONSOLIDATED STATEMENTS OF INCOME
(dollars and shares in millions, except per share data)
(unaudited)
Three Months Ended Six Months Ended
June 30 June 30
------------------ --------------------
1995 1994 1995 1994
---- ---- ---- ----
$1,250.2 $1,230.5 Net Sales $2,490.9 $2,361.7
- -------- -------- -------- --------
Costs and Expenses:
1,061.6 1,087.9 Cost of sales 2,130.5 2,093.1
72.1 67.1 Depreciation 143.1 132.6
Selling, administration
29.2 33.9 and general expense 55.8 68.3
- -------- -------- -------- --------
1,162.9 1,188.9 Total Costs and Expenses 2,329.4 2,294.0
87.3 41.6 Income from Operations 161.5 67.7
Financing Income (Expense):
(16.6) (12.6) Interest and other financing costs (29.8) (26.2)
1.6 1.7 Interest and other income 4.1 3.6
- -------- -------- -------- --------
72.3 30.7 Income before Income Taxes 135.8 45.1
(12.0) (4.7) Provision for Income Taxes (23.0) (6.2)
- -------- -------- -------- --------
60.3 26.0 Net Income 112.8 38.9
Dividends on Preferred and
10.7 10.8 Preference Stock 21.3 21.6
- -------- -------- -------- --------
Net Income Applicable to
$ 49.6 $ 15.2 Common Stock $ 91.5 $ 17.3
======== ======== ======== ========
$ 0.45 $ 0.14 Net Income per Common Share $ 0.83 $ 0.17
110.2 109.2 Average Primary Shares Outstanding 110.1 102.2
The accompanying Notes are an integral part of the
Consolidated Financial Statements.
- 2 -
<PAGE>
<PAGE> 4
Bethlehem Steel Corporation
CONSOLIDATED BALANCE SHEETS
(dollars in millions)
ASSETS
June 30 December 31 June 30
1995 1994 1994
(unaudited) (unaudited)
----------- ----------- -----------
Current Assets:
Cash and cash equivalents $ 128.6 $ 159.5 $ 145.4
Receivables, less allowances 481.3 519.5 511.1
Inventories:
Raw materials 299.0 331.9 293.0
Finished and semifinished 614.6 534.9 597.8
Contract work-in-progress, less
billings 23.0 16.1 15.6
----------- ----------- -----------
936.6 882.9 906.4
Other current assets 8.6 7.2 5.5
----------- ----------- -----------
Total Current Assets 1,555.1 1,569.1 1,568.4
Investments and Miscellaneous Assets 117.4 124.2 144.9
Property, Plant and Equipment,
less accumulated depreciation of
$4,252.9, $4,167.9 and $4,152.0 2,720.0 2,759.3 2,665.7
Deferred Income Tax Asset - net 881.2 903.2 921.5
Intangible Asset - Pensions 396.2 426.6 568.8
----------- ----------- -----------
Total Assets $ 5,669.9 $ 5,782.4 $ 5,869.3
=========== =========== ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts payable $ 389.9 $ 387.0 $ 390.2
Accrued employment costs 313.5 303.8 282.2
Accrued taxes 58.5 67.6 57.8
Debt and capital lease obligations 94.4 88.9 124.8
Other current liabilities 122.4 163.9 103.4
----------- ----------- -----------
Total Current Liabilities 978.7 1,011.2 958.4
Pension Liability 1,038.1 1,117.1 1,256.6
Postretirement Benefits Other Than
Pensions 1,422.3 1,441.4 1,454.2
Long-term Debt and Capital Lease
Obligations 615.7 668.4 703.4
Other Long-term Liabilities 361.3 388.5 417.4
Stockholders' Equity:
Preferred Stock 11.6 11.6 11.6
Preference Stock 2.7 2.6 2.9
Common Stock 112.3 111.9 111.2
Common Stock held in treasury at cost (59.4) (59.5) (59.5)
Additional paid-in capital 1,933.2 1,948.6 1,914.1
Accumulated deficit (746.6) (859.4) (901.0)
----------- ----------- -----------
Total Stockholders' Equity 1,253.8 1,155.8 1,079.3
----------- ----------- -----------
Total Liabilities and Stockholders' Equity. $ 5,669.9 $ 5,782.4 $ 5,869.3
=========== =========== ===========
The accompanying Notes are an integral part of the
Consolidated Financial Statements.
- 3 -
<PAGE>
<PAGE> 5
Bethlehem Steel Corporation
CONSOLIDATED STATEMENTS OF CASH FLOWS
(dollars in millions)
(unaudited)
Six Months Ended
June 30
---------------------
1995 1994
---- ----
Operating Activities:
Net income $ 112.8 $ 38.9
Adjustments for items not affecting cash
from operating activities:
Depreciation 143.1 132.6
Deferred Income Taxes 22.0 5.2
Other - net (3.6) 3.3
Working capital (excluding financing and
investing activities):
Receivables 38.1 (7.8)
Inventories (53.4) (54.6)
Accounts payable 2.9 30.2
Employment costs and other (33.9) (2.8)
Other - net (31.3) 5.8
--------- ---------
Cash Provided from Operating Activities 196.7 150.8
--------- ---------
Investing Activities:
Capital expenditures (119.9) (222.9)
Cash proceeds from asset sales and other 12.3 2.6
--------- ---------
Cash Used for Investing Activities (107.6) (220.3)
--------- ---------
Financing Activities:
Pension expense 106.5 105.2
Pension funding (155.0) (437.5)
Revolving and other credit borrowings
(payments) - net - 25.0
Long-term debt and capital lease borrowings 2.7 14.6
Long-term debt and capital lease payments (48.8) (48.7)
Common stock issued - 355.3
Cash dividends paid (20.2) (20.2)
Other payments (5.2) (7.7)
--------- ---------
Cash Used for Financing Activities (120.0) (14.0)
--------- ---------
Net Decrease in Cash and Cash Equivalents (30.9) (83.5)
Cash and Cash Equivalent- Beginning of Period 159.5 228.9
--------- ---------
- End of Period $ 128.6 $ 145.4
========= =========
Supplemental Cash Payment Information:
Interest, net of amount capitalized $ 32.9 $ 23.3
Income taxes - $ 0.1
The accompanying Notes are an integral part of the
Consolidated Financial Statements.
- 4 -
<PAGE>
<PAGE> 6
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. Segment Results (dollars in millions):
(unaudited)
1995 1994
------------------ -----------------------------
Second First Fourth Third Second
Quarter Quarter Quarter Quarter Quarter
-------- -------- -------- -------- ---------
Net Sales:
Basic Steel Operations $1,225.4 $1,210.4 $1,203.0 $1,187.6 $ 1,189.9
Steel Related Operations 29.4 36.5 29.7 51.3 45.3
Eliminations (4.6) (6.2) (8.2) (5.7) (4.7)
-------- -------- -------- -------- ---------
Total $1,250.2 $1,240.7 $1,224.5 $1,233.2 $ 1,230.5
======== ======== ======== ======== =========
Operating Income (Loss):
Basic Steel Operations $ 97.6 $ 79.1 $ 51.5 $ 29.4 $ 49.3
Steel Related Operations (10.3) (4.9) (6.2) (8.8) (7.7)
-------- -------- -------- -------- ---------
Total $ 87.3 $ 74.2 $ 45.3 $ 20.6 $ 41.6
======== ======== ======== ======== =========
Shipments
(thousands of net tons):
Basic Steel Operations 2,263 2,273 2,294 2,321 2,346
======== ======== ======== ======== =========
Raw Steel Production
(thousands of net tons):
Basic Steel Operations 2,729 2,596 2,479 2,187 2,648
======== ======== ======== ======== =========
2. The Consolidated Financial Statements as of and for the three month
and six month periods ended June 30, 1995 and 1994 have not been audited.
However, the information reflects all adjustments which, in the opinion of
management, are necessary to present fairly the results shown for the periods
indicated. Management believes all adjustments were of a normal recurring
nature.
3. These Consolidated Financial Statements should be read together with
the 1994 audited financial statements set forth in Bethlehem's Annual Report
on Form 10-K filed with the Securities and Exchange Commission.
- 5 -
<PAGE>
<PAGE> 7
MANAGEMENT'S DISCUSSION AND
ANALYSIS OF RESULTS OF OPERATIONS AND FINANCIAL CONDITION
Review of Results:
Second Quarter and First Six Months 1995
Second Quarter and First Six Months 1994
Bethlehem Steel Corporation reported second quarter net income of $60
million, or $.45 per common share, a $34 million improvement over net income
of $26 million, or $.14 per common share, for the second quarter of 1994.
For the first six months of 1995, net income was $113 million, or $.83 per
common share, a $74 million improvement over net income of $39 million, or
$.17 per common share, for the first six months of 1994.
Segment Results
Basic Steel Operations. The Basic Steel Operations segment had income
from operations of $98 million in the second quarter of 1995, doubling the $49
million for the second quarter of 1994. Operating income per ton increased
from $21 per ton in the second quarter of 1994 to $43 per ton in the second
quarter of 1995. This segment realized higher steel prices for its
flat-rolled products in the second quarter of 1995 and an improved product
mix, shipping a greater percentage of higher value coated products. The
segment's operating results improved despite lower shipments (primarily of
cold-rolled and hot-rolled products), increased employment costs (mostly for
future profit sharing payments) and higher depreciation expense.
Income from operations for the first six months of 1995 was $177 million,
more than double the $85 million for the same period in 1994. This increase
reflects improved prices for flat-rolled products and an improved product mix,
primarily a higher percentage of coated product shipments. Operating costs
per ton were higher as a result of higher purchased slab and alloy costs,
higher employment costs (principally profit sharing), and depreciation.
Income from operations for the second quarter improved about $19 million
from the first quarter of 1995, reflecting lower purchased steel costs,
continued improvement in costs at Sparrows Point and lower costs at
Pennsylvania Steel Technologies ("PST") as its newly modernized facilities
continue to move up the start-up curve to higher levels of utilization and
productivity. These improvements were partially offset by higher operating
costs at Bethlehem's Eagle Nest coal producing facility. Net sales per ton of
- 6 -
<PAGE>
<PAGE> 8
shipment benefitted principally from higher sales of large diameter pipe and
iron ore while prices for steel mill products increased slightly.
Bethlehem Structural Products Corporation ("BSPC"), which has been
unprofitable, is implementing previously announced plans to discontinue
steelmaking later this year. All of its production of light to medium wide
flange beams, sheet piling and special sections will be consolidated on its
44- inch mill, which is being modernized. BSPC will then be supplied with
continuously cast steel produced primarily at PST. This will help decrease
costs at both of these Divisions and improve the efficiency and the use of
their assets.
Steel Related Operations. The Steel Related Operations segment (BethShip,
BethForge, and CENTEC) had losses from operations of $10 million and $15
million for the second quarter and first six months of 1995, compared to
losses from operations of $8 million and $17 million for the second quarter
and first six months of 1994. The domestic ship repair market continued to be
very competitive during the second quarter primarily because the U.S. Navy
has reduced its fleet significantly in recent years and a number of private
ship owners have been deferring repair work in response to relatively lower
freight rates. Market conditions are expected to improve later this year.
As part of its modernization program to improve costs, BethForge began
receiving ingots from PST in the second quarter of 1995 and will continue to
increase its receipt of PST ingots in the second half of 1995. Later this
year, BethForge will discontinue operating its electric furnace steelmaking
and ingot production facilities in Bethlehem.
Liquidity
Cash and cash equivalents totaled $129 million at June 30, 1995, compared
to $160 million at December 31, 1994, and $145 million at June 30, 1994. Cash
provided from operating activities was $197 million for the first six months
of 1995, compared to $151 million for the first six months of 1994. Principal
uses of cash during the first six months of 1995 included capital expenditures
and pension funding. At June 30, 1995, available borrowings under Bethlehem's
1992 revolving credit agreement totaled $426 million. Bethlehem's accounts
receivable and inventories are pledged as collateral under this agreement.
Capital expenditures were $120 million for the first six months of 1995
compared to $223 million during the year-earlier period. Capital expenditures
are currently expected to be about $350 million in 1995, compared to $445
million in 1994.
- 7 -
<PAGE>
<PAGE> 9
Bethlehem contributed $84 million to its pension fund during the second
quarter of 1995, for a total of $155 million so far this year. Bethlehem
repaid $49 million of debt and capital lease obligations during the first six
months of 1995 and expects to repay an additional $41 million of such
obligations during the remainder of the year. Principal uses of cash during
the remainder of 1995 include additional pension funding, capital
expenditures, and the repayment of debt and capital lease obligations.
Bethlehem expects to maintain an adequate level of liquidity from cash flow
from operations, reductions in working capital and available borrowings under
its 1992 revolving credit agreement.
Dividends
On July 26, 1995, the Board of Directors declared dividends of $1.25 per
share on Bethlehem's $5.00 Cumulative Convertible Preferred Stock, $0.625 per
share on Bethlehem's $2.50 Cumulative Convertible Preferred Stock, and $0.875
per share on Bethlehem's $3.50 Cumulative Convertible Preferred Stock, each
payable September 10, 1995, to holders of record on August 10, 1995. No
dividend was declared on Bethlehem's Common Stock.
Outlook
Bethlehem's customers continue to reduce their inventory levels. This,
along with relatively high import levels, which are now declining, new
capacity additions entering the marketplace, and automotive model year
changeovers and vacation shut-downs, have resulted in some moderation in new
orders. Some softening has occurred in the automotive market as its outlook
for the year has declined, while demand from the non-residential construction
and machinery industries continues to be relatively strong.
Bethlehem expects that its customers will complete their inventory
reductions by the end of the third quarter and that domestic orders should
then start improving. Anticipated import reductions and increased exports are
expected to contribute to the maintenance of high levels of industry shipments
for 1995.
- 8 -
<PAGE>
<PAGE> 10
PART II. OTHER INFORMATION
Item 1. Legal Proceedings.
Bethlehem, in the ordinary course of its business, is the subject of
various pending or threatened legal actions involving governmental agencies
or private interests. Bethlehem believes that any ultimate liability
arising from these actions should not have a material adverse effect on
its consolidated financial position at June 30, 1995.
The following previously reported proceedings had developments
during the second quarter of 1995:
On October 16, 1990, the Justice Department on behalf of the United States
Environmental Protection Agency (the "EPA") filed a civil action against
Bethlehem in the United States District Court for the Northern District of
Indiana seeking injunctive relief and civil penalties for alleged violations
of the Resource Conservation and Recovery Act, as amended ("RCRA") and the
Safe Drinking Water Act with respect to the Burns Harbor Division, including
failure to manage certain of the operation's sludges as hazardous wastes, and
failure to begin a corrective action program pursuant to the terms of a
previously issued underground injection permit. On March 19, 1993, the Court
issued a Memorandum Opinion and Order granting Partial Summary Judgment for
the government concerning the liability issues in the case and ordering
Bethlehem to comply with interim status requirements of RCRA for its terminal
polishing lagoons and landfill and to comply with the corrective action
requirements of Bethlehem's underground injection well permits. A hearing on
the civil penalty issue was concluded on July 21, 1993, and on August 31,
1993, the Court entered a judgment against Bethlehem for $6 million. This sum
consisted of $4.2 million for alleged permit violations and $1.8 million for
the alleged landfill violations. Bethlehem filed separate Notices of Appeal
with the United States Court of Appeals for the Seventh Circuit appealing the
trial court's grant of summary judgment and its penalty determination. On
September 26, 1994, the Seventh Circuit issued a decision reversing the trial
court's summary judgment with respect to the alleged violations concerning the
terminal polishing lagoons and landfill, holding that the sludges are not
subject to regulation as hazardous waste under RCRA. The decision affirmed
the summary judgment with respect to the alleged permit violations.
Bethlehem's appeal of the $4.2 million civil penalty amount for the alleged
permit violations was dismissed by the Seventh Circuit on May 24, 1995,
pursuant to a stipulation of settlement requiring Bethlehem to pay $3.375
million in full settlement of its liability for a civil penalty, and the
matter was closed by Bethlehem's payment of that amount on June 7, 1995.
The Justice Department, the EPA and the Texas Natural Resource
Conservation Commission (formerly Texas Water Commission) had instituted a
criminal investigation into certain environmental practices involving the
operations of the BethShip Sabine Yard in Port Arthur, Texas. The basic
operations of the Yard comprise the drydocking of marine vessels to clean and
paint exterior surfaces and internal tanks, as well as performing steel hull
plate repairs and other general repairs. These operations use blasting grit,
paint thinner and other materials. The investigation included the above
- 9 -
<PAGE>
<PAGE> 11
operations and the usage, treatment, storage and disposal of those materials.
Bethlehem cooperated with the authorities as to the conduct of the
investigation. On May 31, 1995, pursuant to an agreement between
BethShip-Sabine Yard and the Office of the U.S. Attorney, Eastern District of
Texas, the Yard entered a plea of guilty to a single charge of violation of
the Federal Clean Water Act by failing to obtain a permit for the discharge in
1991 of abrasive blasting grit into the Sabine Neches Canal at the Yard's
facility in Port Arthur during the operation of the dry dock. The U.S.
District Court for the Eastern District of Texas imposed a sentence of a
$500,000 fine, which has been paid. In addition, the Yard has made a
$1,000,000 contribution to the SouthEast Texas Coastal Trust Fund.
BethEnergy Mines Inc. (formerly Bethlehem Minerals Company), a subsidiary
of Bethlehem, was a party to an action entitled Church and Mullins, et al v.
Bethlehem Minerals Company, et al. The case involved a dispute concerning
title to coal mined by Bethlehem under a parcel of land in eastern Kentucky.
The trial court opinion, delivered February 25, 1987, held that the coal in
question was owned by the Church and Mullins interests and awarded damages in
the amount of $16.9 million. On appeal, on January 12, 1990, the Kentucky
Court of Appeals reversed the trial court judgment in part and affirmed it in
part, essentially upholding the trial court's finding on the issue of title
but limiting the award of damages. The Court of Appeals decision was further
appealed to the Supreme Court of Kentucky, and on June 4, 1992, the Supreme
Court of Kentucky, by a vote of four to three, reinstated the decision of the
trial court. On June 24, 1992, Bethlehem petitioned the Kentucky Supreme
Court to reconsider its ruling. On December 23, 1994, the Court denied the
motion, upholding the original verdict, plus interest. On May 15, 1995, the
U.S. Supreme Court denied Bethlehem's petition for a writ of certiorari.
Bethlehem has paid $37.6 million, representing the full amount of the
judgment, including interest. This result will not have any other effect on
Bethlehem's results of operations because Bethlehem sold its Kentucky coal
operations in 1988.
Item 2. Changes in Securities.
On April 25, 1995, Bethlehem's stockholders approved an amendment to
Article Fourth of Bethlehem's Second Restated Certificate of Incorporation to
increase the number of authorized shares of Common Stock ("Common Stock") from
150,000,000 to 250,000,000 shares. This amendment was filed with the Office
of the Secretary of State of the State of Delaware on July 20, 1995.
The authorization of additional shares of Common Stock has no effect on
the rights of existing security holders. However, issuance of additional
shares of Common Stock would dilute the voting rights of present holders of
Common Stock. In addition, depending upon the consideration received for the
issuance of any additional shares of Common Stock and other relevant facts and
circumstances, it is possible that issuance of such Common Stock could have a
dilutive effect on the stockholder's equity and earnings per share
attributable to such present holders.
- 10 -
<PAGE>
<PAGE> 12
Item 6. Exhibits and Reports on Form 8-K.
(a) Exhibits.
The following is an index of the exhibits included in this Report
on Form 10-Q:
3(i). Certificate of Amendment of Second Restated
Certificate of Incorporation.
11. Statement regarding computation of per share earnings.
27. Financial Data Schedule.
(b) Reports on Form 8-K.
No reports on Form 8-K were filed by Bethlehem during the quarter
ended June 30, 1995.
- 11 -
<PAGE>
<PAGE> 13
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
Bethlehem Steel Corporation has duly caused this report to be signed on its
behalf by the undersigned thereunto duly authorized.
Bethlehem Steel Corporation
(Registrant)
by
/s/ L. A. Arnett
----------------------------
L. A. Arnett
Vice President and
Controller (principal
accounting officer)
Date: July 28, 1995
- 12 -
<PAGE>
<PAGE> 14
EXHIBIT INDEX
The following is an index of the exhibits included in this Report:
Item
No. Exhibit
- ---- -------
3(i). Certificate of Amendment of Second
Restated Certificate of Incorporation.
11. Statement Regarding Computation of Per
Share Earnings.
27. Financial Data Schedule.
- 13 -
<PAGE>
<PAGE> 15
EXHIBIT 3(i)
CERTIFICATE OF AMENDMENT
of
SECOND RESTATED CERTIFICATE OF INCORPORATION
of
BETHLEHEM STEEL CORPORATION
Pursuant to Section 242 of the General Corporation Law
of the State of Delaware
BETHLEHEM STEEL CORPORATION, a corporation organized and existing under
the General Corporation Law of the State of Delaware (herein sometimes called
the "Corporation"), hereby certifies as follows:
I. The amendment to the Corporation's Second Restated Certificate of
Incorporation, set forth below, was approved by the Corporation's Board of
Directors and stockholders and duly adopted in accordance with the provisions
of Section 242 of the General Corporation Law of the State of Delaware.
II. The Second Restated Certificate of Incorporation of the Corporation
is hereby amended by amending the first paragraph of Article Fourth thereof to
read in full as follows:
FOURTH. The total number of shares of all classes of stock which the
Corporation shall have authority to issue is two hundred ninety million
(290,000,000), of which (i) twenty million (20,000,000) shares are to be
Preferred Stock (hereinafter called the "Preferred Stock"), of the par value
of one dollar ($1) each; (ii) twenty million (20,000,000) shares are to be
Preference Stock (hereinafter called the "Preference Stock"), of the par value
of one dollar ($1) each; and (iii) two hundred fifty million (250,000,000)
shares are to be Common Stock (hereinafter called the "Common Stock"), of the
par value of one dollar ($1) each.
IN WITNESS WHEREOF, Bethlehem Steel Corporation has caused this
Certificate of Amendment to be signed by a duly authorized officer, this 30th
day of June, 1995.
BETHLEHEM STEEL CORPORATION,
by
/s/ Curtis H. Barnette
----------------------------
Curtis H. Barnette
Chairman
- 14 -
<PAGE>
<PAGE> 16
EXHIBIT (11)
Bethlehem Steel Corporation
Statement Regarding Computation of Earnings Per Share
(dollars in millions and shares in thousands, except per share data)
<TABLE>
<CAPTION>
Three Months Six Months
Ended June 30 Ended June 30
--------------- ---------------
1995 1994 Primary Earnings Per Share 1995 1994
---- ---- -------------------------- ---- ----
<S> <C> <C> <C> <C>
$60.3 $26.0 Net Income $112.8 $38.9
Less Dividend Requirements:
(2.5) (2.5) $2.50 Preferred Dividend (5.0) (5.0)
(3.1) (3.1) $5.00 Preferred Dividend (6.3) (6.3)
(4.5) (4.5) $3.50 Preferred Dividend (9.0) (9.0)
(0.6) (0.7) 5% Preference Dividend (1.0) (1.3)
- -------- -------- -------- --------
(10.7) (10.8) Total Preferred and Preference Dividends (21.3) (21.6)
- -------- -------- -------- --------
$49.6 $15.2 Net Income Applicable to Common Stock $91.5 $17.3
======== ======== ======== ========
Average Shares of Common Stock and
Equivalents Outstanding:
110,163 109,065 Common Stock 110,071 101,952
8 173 Stock Options 22 260
- -------- -------- -------- --------
110,171 109,238 Total 110,093 102,212
- -------- -------- -------- --------
$0.45 $0.14 Primary Earnings Per Share $0.83 $0.17
======== ======== ======== ========
Fully Diluted Earnings Per Share
$60.3 $26.0 Net Income $112.8 $38.9
Less Dividend Requirements:
(2.5) (2.5) $2.50 Preferred Dividend (5.0) (5.0)
(3.1) (3.1) $5.00 Preferred Dividend (6.3) (6.3)
- (4.5) $3.50 Preferred Dividend - (9.0)
- (0.7) 5% Preference Dividend - (1.3)
- -------- -------- -------- --------
$54.7 $15.2 Net Income Applicable to Common Stock $101.5 $17.3
======== ======== ======== ========
Average Shares of Common Stock and Equivalents and
Other Potentially Dilutive Securities Outstanding:
110,163 109,065 Common Stock 110,071 101,952
12 173 Stock Options 24 260
* * $2.50 Preferred Stock * *
* * $5.00 Preferred Stock * *
12,255 * $3.50 Preferred Stock 12,255 *
2,673 * 5% Preference Stock 2,673 *
- -------- -------- -------- --------
125,102 109,238 Total 125,022 102,212
======== ======== ======== ========
$0.44 $0.14 Fully Diluted Earnings Per Share $0.81 $0.17
======== ======== ======== ========
</TABLE>
- 15 -
<TABLE> <S> <C>
<ARTICLE> 5
<MULTIPLIER> 1,000,000
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> DEC-31-1995
<PERIOD-END> JUN-30-1995
<CASH> 129
<SECURITIES> 0
<RECEIVABLES> 501
<ALLOWANCES> 20
<INVENTORY> 937
<CURRENT-ASSETS> 1555
<PP&E> 6973
<DEPRECIATION> 4253
<TOTAL-ASSETS> 5670
<CURRENT-LIABILITIES> 979
<BONDS> 616
<COMMON> 112
0
14
<OTHER-SE> 1127
<TOTAL-LIABILITY-AND-EQUITY> 5670
<SALES> 1250
<TOTAL-REVENUES> 1250
<CGS> 1062
<TOTAL-COSTS> 1163
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 17
<INCOME-PRETAX> 72
<INCOME-TAX> 12
<INCOME-CONTINUING> 60
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 60
<EPS-PRIMARY> .45
<EPS-DILUTED> .45
</TABLE>
