BERWYN, Pa.--(BUSINESS WIRE)--
Third Quarter 2014 Highlights
-
SSBR sales volume increased over 30% versus prior year
-
Completed first step of our Polycarbonate restructuring by exiting
contract manufacturing agreement at Dow’s Freeport, TX facility
-
Repayment of $132.5 million of Senior Secured Notes in July 2014
-
Volume of 1,315 million pounds, up 2.6% versus prior year
-
Revenue of $1,305 million, flat versus prior year
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
$millions, except per share data
|
|
September 30,
|
|
June 30,
|
|
|
|
2014
|
|
2013
|
|
2014
|
|
Revenue
|
|
1,305
|
|
|
1,309
|
|
1,341
|
|
|
EBITDA
|
|
52
|
|
|
67
|
|
21
|
|
|
Adjusted EBITDA
|
|
62
|
|
|
72
|
|
79
|
|
|
Net Income (loss)
|
|
(10
|
)
|
|
5
|
|
(45
|
)
|
|
Adjusted Net Income
|
|
1
|
|
|
10
|
|
11
|
|
|
EPS (Basic & Diluted) ($)
|
|
(0.21
|
)
|
|
0.13
|
|
(1.15
|
)
|
|
Adjusted EPS ($)
|
|
0.01
|
|
|
0.28
|
|
0.28
|
|
|
|
|
|
|
|
|
|
Trinseo
(NYSE: TSE), a global materials company and manufacturer of plastics,
latex and rubber, today reported its third quarter of 2014 financial
results with revenue of $1,305 million and Adjusted EBITDA of $62
million.
Commenting on the company’s performance, Chris Pappas, Trinseo President
and Chief Executive Officer, said, “Third quarter adjusted EBITDA was
sequentially lower due to weaker economic conditions, customer inventory
destocking driven by dropping oil prices, raw material dynamics in our
Styrenics segment, a planned turnaround in Synthetic Rubber and
seasonality in Europe. Our results for our Rubber, Latex, Automotive and
Consumer Essential Markets businesses were, in aggregate, in line with
our expectations. We did have a shortfall versus expectations in
Styrenics, in both Americas Styrenics and in styrene monomer and
polystyrene margins. This was driven by the combination of weaker Europe
and Asia economic conditions.”
Revenue in the third quarter was roughly flat to prior year as higher
SSBR volume and a favorable foreign exchange impact were offset by lower
price which was primarily driven by the pass through of lower raw
material cost. Sequentially, revenue decreased by 3% due to lower sales
volume, with seasonality and weaker economic conditions in Europe, as
well as an unfavorable currency impact as the U.S. dollar strengthened
compared to the euro.
Adjusted EBITDA for the quarter decreased $10 million, or 14%, versus
the prior year. This decrease was driven by lower styrene monomer
production margin and lower equity affiliate income which were partially
offset by favorable raw material purchase timing as well as higher SSBR
sales volume. In addition, prior year results included a $12 million
foreign exchange loss compared to a $2 million gain in the current year.
Sequentially, Adjusted EBITDA decreased $18 million, or 22%, due to the
turnaround at our Schkopau, Germany Rubber plant, lower styrene and
polystyrene margins, higher bisphenol-A cost in Polycarbonate, and
seasonality in Europe.
Third Quarter Results and Commentary by Business Segment
-
Latex revenue of $328 million for the quarter was down 1%
versus the prior year due mostly to the pass through of lower raw
materials costs. Lower volume sold to the Europe and North America
paper markets was offset by higher volume to the Asia paper and North
America and Europe carpet markets. Adjusted EBITDA of $26 million
decreased by less than $1 million. Sales volume and EBITDA performance
have been consistent during the past eight quarters. Declines in the
Europe and North America graphical paper markets have been offset with
increases in other markets, as well as the Company’s lower cost
emulsions offerings.
-
Synthetic Rubber revenue of $155 million increased 10% from the
prior year due to an increase of over 30% in SSBR sales volume, the
pass through of higher butadiene cost as well as currency. These
impacts were partially offset by lower revenue from the termination of
the capacity rights agreement with JSR. Adjusted EBITDA of $27 million
was $14 million higher than the prior year driven by the higher SSBR
sales volume as well as higher margin due to more favorable raw
material timing, which were partially offset by turnaround related
impacts. Positive trends in the performance tire market, which is
growing at 3 to 4 times the overall tire market, align well to the
Company’s investment focus on enhanced SSBR and Nd-PBR.
-
Styrenics revenue of $561 million for the quarter was 3% below
the prior year due mostly to the pass through of lower styrene costs
which were partially offset by currency. Adjusted EBITDA of $22
million was $45 million below prior year due primarily to lower
styrene monomer margins. These margins were well below last year’s
which were at their highest level since 2005. Additionally, equity
affiliate earnings from Americas Styrenics decreased versus prior
year. The polystyrene market was particularly weak during the quarter
due to economic conditions, the European summer holiday, and
destocking driven by high styrene prices. Styrene monomer margins in
Europe were similar to last quarter but were significantly lower in
Asia.
-
Engineered Polymers revenue of $261 million was 1% higher than
the prior year due to currency. Adjusted EBITDA of $2 million was flat
versus prior year as higher volume to the automotive market as well as
higher margin in our compounds and blends products were offset by a
decrease in equity affiliate earnings from Sumika Styron. The global
polycarbonate market continues to rebound with year-to-date growth of
about 5% and operating rates approaching 80%. Sales volume to the
consumer essential markets was its highest since 2012. Sales volume to
the automotive market grew year-over-year in Europe, North America,
and Asia.
Free Cash Flow and Liquidity
On July 14 we used the proceeds from our IPO to repay $132.5 million
face amount of our Senior Secured Notes due 2019 at a redemption price
equal to 103% of the principal amount, plus accrued and unpaid interest.
Free cash flow for the quarter was negative $19 million, which included
$60 million of cash interest, $14 million of capital expenditures, and
$7.5 million of dividends received from Americas Styrenics. Quarter-end
liquidity was $631 million.
Outlook
Commenting on the outlook for the fourth quarter of 2014 Pappas said,
“Overall we expect a stronger fundamental performance in the fourth
quarter as compared to the third quarter. We expect sequential
improvements in Synthetic Rubber, which is coming out of the third
quarter turnaround; Styrenics, from improving styrene margins; and
Engineered Polymers, as we start to see cost savings from our exit of
Freeport. However, we see some challenges with a weakening euro as well
as a possible substantial, unfavorable inventory revaluation impact with
declining raw material costs.”
“We recently announced a new business alignment, effective in January
2015, which will create two new business divisions – Performance
Materials and Basic Plastics & Feedstocks – grouping businesses with
similar strategies and drivers, enabling more effective management and
increasing visibility between our commodity and differentiated
businesses,” continued Pappas.
Conference Call and Webcast Information
Trinseo will host a conference call to discuss its third quarter 2014
financial results tomorrow, Friday, November 14, 2014 at 10 AM Eastern
Time.
Commenting on results will be Trinseo’s Chris Pappas, President and
Chief Executive Officer, John Feenan, Executive Vice President and Chief
Financial Officer and David Stasse, Vice President, Treasury and
Investor Relations. The conference call will be available by phone at:
Participant Toll-Free Dial-In Number: 877-372-0878
Participant
International Dial-In Number: +1 253-237-1169
Conference ID /
passcode: 28766553
The Company will also offer a live Webcast
of the conference call on the Trinseo Investor relations website.
Trinseo has posted its third quarter 2014 financial results on the
Company’s Investor Relations website. The presentation slides will also
be made available in the webcast player prior to the conference call.
The Company will also furnish copies of the financial results press
release and presentation slides to investors by means of a Form 8-K
filing with the U.S. Securities and Exchange Commission (SEC).
A replay of the conference call and transcript will be archived on the
Company’s Investor Relations website shortly following the conference
call. The replay will be available until November 13, 2015.
Formerly known as Styron, Trinseo previously announced plans to change
the name of all Styron affiliated companies to Trinseo. Some, but not
all, of the Styron companies have completed the name change process and
are currently known as Trinseo; Styron companies that have not completed
this process will continue to do business as Styron until their
respective name changes are complete. Styron’s operating companies also
continue to do business as Styron at this time.
About Trinseo
Trinseo (NYSE:TSE) is a global materials company and manufacturer of
plastics, latex and rubber. Trinseo’s technology is used by customers in
industries such as home appliances, automotive, building & construction,
carpet, consumer electronics, consumer goods, electrical & lighting,
medical, packaging, paper & paperboard, rubber goods and tires.
Use of non-GAAP measures
Trinseo management believes that measures of income excluding certain
items (“non-GAAP” measures) provide relevant and meaningful information
to investors about the ongoing operating results of the Company. Such
measurements are not recognized in accordance with accounting principles
generally accepted in the United States of America (“GAAP”) and should
not be viewed as an alternative to GAAP measures of performance.
Reconciliations of non-GAAP measures to GAAP measures are provided in
the Notes to Condensed Consolidated Financial Information.
Note on Forward-Looking Statements
This press release may contain “forward-looking statements” within
the meaning of the safe harbor provisions of the United States Private
Securities Litigation Reform Act of 1995. Words such as “expect,”
“estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,”
“plan,” “may,” “will,” “could,” “should,” “believes,” “predicts,”
“potential,” “continue,” and similar expressions are intended to
identify such forward-looking statements. Forward-looking statements in
this press release may include, without limitation, forecasts of growth,
revenues, business activity, acquisitions, financings and other matters
that involve known and unknown risks, uncertainties and other factors
that may cause results, levels of activity, performance or achievements
to differ materially from results expressed or implied by this press
release. Such risk factors include, among others: conditions in the
global economy and capital markets, volatility in costs or disruption in
the supply of the raw materials utilized for our products; loss of
market share to other producers of styrene-based chemical products;
compliance with environmental, health and safety laws; changes in laws
and regulations applicable to our business; our inability to continue
technological innovation and successful introduction of new products;
system security risk issues that could disrupt our internal operations
or information technology services; and the loss of customers.
Additional risks and uncertainties are set forth in the Company’s
reports filed with the United States Securities and Exchange Commission,
which are available at http://www.sec.gov/
as well as the Company’s web site at http://www.trinseo.com.
As a result of the foregoing considerations, you are cautioned not to
place undue reliance on these forward-looking statements, which speak
only as of the date of this press release. All forward-looking
statements are qualified in their entirety by this cautionary statement.
The Company undertakes no obligation to publicly update or revise any
forward-looking statements, whether as a result of new information,
future events or otherwise.
|
|
|
TRINSEO S.A.
|
|
|
|
Condensed Consolidated Statements of Operations
|
|
(In thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
|
|
2014
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
Net sales
|
|
$
|
1,305,493
|
|
|
$
|
1,340,935
|
|
|
$
|
1,308,959
|
|
$
|
4,005,560
|
|
|
$
|
4,062,303
|
|
|
Cost of sales
|
|
|
1,237,257
|
|
|
|
1,248,525
|
|
|
|
1,212,442
|
|
|
3,746,285
|
|
|
|
3,819,474
|
|
|
Gross profit
|
|
|
68,236
|
|
|
|
92,410
|
|
|
|
96,517
|
|
|
259,275
|
|
|
|
242,829
|
|
|
Selling, general and administrative expenses
|
|
|
48,113
|
|
|
|
74,208
|
|
|
|
53,772
|
|
|
172,351
|
|
|
|
155,006
|
|
|
Equity in earnings of unconsolidated affiliates
|
|
|
9,267
|
|
|
|
5,378
|
|
|
|
15,215
|
|
|
29,595
|
|
|
|
26,943
|
|
|
Operating income
|
|
|
29,390
|
|
|
|
23,580
|
|
|
|
57,960
|
|
|
116,519
|
|
|
|
114,766
|
|
|
Interest expense, net
|
|
|
30,098
|
|
|
|
32,602
|
|
|
|
32,881
|
|
|
95,518
|
|
|
|
98,927
|
|
|
Loss on extinguishment of long-term debt
|
|
|
7,390
|
|
|
|
—
|
|
|
|
—
|
|
|
7,390
|
|
|
|
20,744
|
|
|
Other expense (income), net
|
|
|
(1,638
|
)
|
|
|
30,149
|
|
|
|
14,142
|
|
|
29,406
|
|
|
|
19,850
|
|
|
Income (loss) before income taxes
|
|
|
(6,460
|
)
|
|
|
(39,171
|
)
|
|
|
10,937
|
|
|
(15,795
|
)
|
|
|
(24,755
|
)
|
|
Provision for income taxes
|
|
|
3,650
|
|
|
|
5,450
|
|
|
|
6,001
|
|
|
21,850
|
|
|
|
8,051
|
|
|
Net income (loss)
|
|
$
|
(10,110
|
)
|
|
$
|
(44,621
|
)
|
|
$
|
4,936
|
|
$
|
(37,645
|
)
|
|
$
|
(32,806
|
)
|
|
Weighted average shares- basic and diluted
|
|
|
48,770
|
|
|
|
38,912
|
|
|
|
37,270
|
|
|
41,693
|
|
|
|
37,270
|
|
|
Net income (loss) per share- basic and diluted
|
|
$
|
(0.21
|
)
|
|
$
|
(1.15
|
)
|
|
$
|
0.13
|
|
$
|
(0.90
|
)
|
|
$
|
(0.88
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRINSEO S.A.
|
|
|
|
Condensed Consolidated Balance Sheets
|
|
(In thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
2014
|
|
2013
|
|
Assets
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
152,127
|
|
|
$
|
196,503
|
|
|
Accounts receivable, net of allowance for doubtful accounts
|
|
|
726,293
|
|
|
|
717,482
|
|
|
Inventories
|
|
|
508,467
|
|
|
|
530,191
|
|
|
Deferred income tax assets
|
|
|
12,723
|
|
|
|
9,820
|
|
|
Other current assets
|
|
|
21,990
|
|
|
|
22,750
|
|
|
Total current assets
|
|
|
1,421,600
|
|
|
|
1,476,746
|
|
|
Investments in unconsolidated affiliates
|
|
|
164,504
|
|
|
|
155,887
|
|
|
Property, plant and equipment, net of accumulated depreciation
|
|
|
552,038
|
|
|
|
606,427
|
|
|
Other assets
|
|
|
|
|
|
Goodwill
|
|
|
34,316
|
|
|
|
37,273
|
|
|
Other intangible assets, net
|
|
|
172,923
|
|
|
|
171,514
|
|
|
Deferred income tax assets—noncurrent
|
|
|
38,098
|
|
|
|
42,938
|
|
|
Deferred charges and other assets
|
|
|
64,602
|
|
|
|
83,996
|
|
|
Total other assets
|
|
|
309,939
|
|
|
|
335,721
|
|
|
Total assets
|
|
$
|
2,448,081
|
|
|
$
|
2,574,781
|
|
|
Liabilities and shareholders’ equity
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Short-term borrowings
|
|
$
|
8,813
|
|
|
$
|
8,754
|
|
|
Accounts payable
|
|
|
486,930
|
|
|
|
509,093
|
|
|
Income taxes payable
|
|
|
10,127
|
|
|
|
9,683
|
|
|
Deferred income tax liabilities
|
|
|
1,959
|
|
|
|
2,903
|
|
|
Accrued expenses and other current liabilities
|
|
|
96,479
|
|
|
|
136,129
|
|
|
Total current liabilities
|
|
|
604,308
|
|
|
|
666,562
|
|
|
Noncurrent liabilities
|
|
|
|
|
|
Long-term debt
|
|
|
1,194,801
|
|
|
|
1,327,667
|
|
|
Deferred income tax liabilities—noncurrent
|
|
|
31,265
|
|
|
|
26,932
|
|
|
Other noncurrent obligations
|
|
|
200,636
|
|
|
|
210,418
|
|
|
Total noncurrent liabilities
|
|
|
1,426,702
|
|
|
|
1,565,017
|
|
|
Commitments and contingencies
|
|
|
|
|
|
Shareholders’ equity
|
|
|
|
|
|
Common stock, $0.01 nominal value, 50,000,000 shares authorized at
September 30, 2014 and December 31, 2013, and 48,770 and 37,270
shares issued and outstanding at September 30, 2014 and December 31,
2013, respectively
|
|
|
488
|
|
|
|
373
|
|
|
Additional paid-in-capital
|
|
|
544,808
|
|
|
|
339,055
|
|
|
Accumulated deficit
|
|
|
(122,249
|
)
|
|
|
(84,604
|
)
|
|
Accumulated other comprehensive income (loss)
|
|
|
(5,976
|
)
|
|
|
88,378
|
|
|
Total shareholders’ equity
|
|
|
417,071
|
|
|
|
343,202
|
|
|
Total liabilities and shareholders’ equity
|
|
$
|
2,448,081
|
|
|
$
|
2,574,781
|
|
|
|
|
|
|
|
|
|
|
TRINSEO S.A.
|
|
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
|
2014
|
|
2013
|
|
Cash flows from operating activities
|
|
|
|
|
|
Cash provided by operating activities
|
|
$
|
1,661
|
|
|
$
|
93,588
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Capital expenditures
|
|
|
(69,269
|
)
|
|
|
(52,318
|
)
|
|
Proceeds from the sale of businesses and other assets
|
|
|
6,257
|
|
|
|
15,221
|
|
|
Proceeds from capital expenditures subsidy
|
|
|
—
|
|
|
|
6,575
|
|
|
Payment for working capital adjustment from sale of business
|
|
|
(700
|
)
|
|
|
—
|
|
|
Advance payment refunded
|
|
|
—
|
|
|
|
(2,711
|
)
|
|
Distributions from unconsolidated affiliates
|
|
|
978
|
|
|
|
1,055
|
|
|
Decrease in restricted cash
|
|
|
—
|
|
|
|
7,852
|
|
|
Cash used in investing activities
|
|
$
|
(62,734
|
)
|
|
$
|
(24,326
|
)
|
|
Cash flows from financing activities
|
|
|
|
|
|
Proceeds from initial public offering, net of offering costs
|
|
|
198,087
|
|
|
|
—
|
|
|
Deferred financing fees
|
|
|
—
|
|
|
|
(46,834
|
)
|
|
Short-term borrowings, net
|
|
|
(43,430
|
)
|
|
|
(32,676
|
)
|
|
Repayments of Term Loans
|
|
|
—
|
|
|
|
(1,239,000
|
)
|
|
Proceeds from the issuance of Senior Notes
|
|
|
—
|
|
|
|
1,325,000
|
|
|
Repayments of Senior Notes
|
|
|
(132,500
|
)
|
|
|
—
|
|
|
Proceeds from Accounts Receivable Securitization Facility
|
|
|
283,292
|
|
|
|
351,630
|
|
|
Repayments of Accounts Receivable Securitization Facility
|
|
|
(283,859
|
)
|
|
|
(391,181
|
)
|
|
Proceeds from Revolving Facility
|
|
|
—
|
|
|
|
405,000
|
|
|
Repayments of Revolving Facility
|
|
|
—
|
|
|
|
(525,000
|
)
|
|
Cash provided by (used in) financing activities
|
|
$
|
21,590
|
|
|
$
|
(153,061
|
)
|
|
Effect of exchange rates on cash
|
|
|
(4,893
|
)
|
|
|
1,168
|
|
|
Net change in cash and cash equivalents
|
|
|
(44,376
|
)
|
|
|
(82,631
|
)
|
|
Cash and cash equivalents—beginning of period
|
|
|
196,503
|
|
|
|
236,357
|
|
|
Cash and cash equivalents—end of period
|
|
$
|
152,127
|
|
|
$
|
153,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRINSEO S.A.
|
|
|
|
Notes to Condensed Consolidated Financial Information
|
|
(Unaudited)
|
|
|
|
Note 1: Revenue by Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
|
|
2014
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
Latex
|
|
$
|
328,394
|
|
$
|
320,682
|
|
$
|
332,102
|
|
$
|
975,382
|
|
$
|
1,033,820
|
|
Synthetic Rubber
|
|
|
155,452
|
|
|
164,926
|
|
|
141,549
|
|
|
497,091
|
|
|
474,139
|
|
Styrenics
|
|
|
560,527
|
|
|
589,739
|
|
|
576,276
|
|
|
1,744,608
|
|
|
1,775,573
|
|
Engineered Polymers
|
|
|
261,120
|
|
|
265,588
|
|
|
259,032
|
|
|
788,479
|
|
|
778,771
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
$
|
1,305,493
|
|
$
|
1,340,935
|
|
$
|
1,308,959
|
|
$
|
4,005,560
|
|
$
|
4,062,303
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 2: Reconciliation of Non-GAAP Performance
Measures to Net Income (Loss)
EBITDA is a non-GAAP financial measure that we refer to in making
operating decisions because we believe it provides meaningful
supplemental information regarding the Company’s operational
performance. We present EBITDA because we believe that it is useful for
investors to analyze disclosures of our operating results on the same
basis as that used by our management. We believe the use of EBITDA as a
metric assists our board of directors, management and investors in
comparing our operating performance on a consistent basis because it
removes the impact of our capital structure (such as interest expense),
asset base (such as depreciation and amortization) and tax structure.
We also believe that the presentation of Adjusted EBITDA and Adjusted
EBITDA excluding inventory revaluation provides investors with a useful
analytical indicator of our performance and of our ability to service
our indebtedness. We define Adjusted EBITDA as income (loss) from
continuing operations before interest expense, net; income tax
provision; depreciation and amortization expense; loss on extinguishment
of long-term debt; asset impairment charges; advisory fees paid to
affiliates of Bain Capital; gains or losses on the dispositions of
businesses and assets; restructuring and other non-recurring items.
We present Adjusted EBITDA excluding inventory revaluation in order to
facilitate the comparability of results from period to period by
adjusting cost of sales to reflect the cost of raw material during the
period, which is often referred to as the replacement cost method of
inventory valuation. We believe this measure minimizes the impact of raw
material purchase price volatility in evaluating our performance. Our
approach to calculating inventory revaluation is intended to represent
the difference between the results under the FIFO and the replacement
cost methods. However, our calculation could differ from the replacement
cost method if the monthly raw material standards are different from the
actual raw material prices during the month and production and purchase
volumes differ from sales volumes during the month. These factors could
have a significant impact on the inventory revaluation calculation.
Lastly, we present Adjusted Net Income (Loss) and Adjusted EPS as
additional performance measures. Adjusted Net Income (loss) is
calculated as Adjusted EBITDA (defined beginning with Net Income (loss),
above), less interest expense, less the provision for income taxes and
depreciation and amortization, tax affected for various discrete items,
as appropriate. Adjusted EPS is calculated as Adjusted Net Income per
weighted average diluted shares outstanding for a given period. We
believe that Adjusted Net Income and EPS provide transparent and useful
information to management, investors, analysts and other parties in
evaluating and assessing our core operating results from
period-to-period after removing the impact of unusual, non-operational
or restructuring-related activities that affect comparability.
There are limitations to using financial measures such as EBITDA,
Adjusted EBITDA, Adjusted EBITDA excluding inventory revaluation,
Adjusted Net Income, and Adjusted EPS. These performance measures are
not intended to represent cash flow from operations as defined by GAAP
and should not be used as alternatives to net income as indicators of
operating performance or to cash flow as measures of liquidity. Other
companies in our industry may use these performance measures differently
than we do. As a result, it may be difficult to use these or
similarly-named financial measures that other companies may use, to
compare the performance of those companies to our performance. We
compensate for these limitations by providing reconciliations of these
performance measures to our net income (loss), which is determined in
accordance with GAAP.
|
|
|
|
|
|
|
|
|
|
|
(In millions, except per share data)
|
|
Three Months Ended
|
|
Statement of Operations Classification
|
|
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
|
|
|
|
2014
|
|
2014
|
|
2013
|
|
|
|
Net income (loss)
|
|
$
|
(10.1
|
)
|
|
$
|
(44.6
|
)
|
|
$
|
4.9
|
|
|
|
|
Interest expense, net
|
|
|
30.1
|
|
|
|
32.6
|
|
|
|
32.9
|
|
|
|
|
Provision for income taxes
|
|
|
3.7
|
|
|
|
5.5
|
|
|
|
6.0
|
|
|
|
|
Depreciation and amortization
|
|
|
27.8
|
|
|
|
27.1
|
|
|
|
23.2
|
|
|
|
|
EBITDA
|
|
$
|
51.5
|
|
|
$
|
20.6
|
|
|
$
|
67.0
|
|
|
|
|
Loss on extinguishment of long-term debt
|
|
|
7.4
|
|
|
|
—
|
|
|
|
—
|
|
|
Loss on extinguishment of long-term debt
|
|
Net losses on disposition of businesses and assets (a)
|
|
|
—
|
|
|
|
—
|
|
|
|
1.0
|
|
|
Other expense (income), net
|
|
Restructuring and other charges (b)
|
|
|
0.8
|
|
|
|
2.1
|
|
|
|
2.6
|
|
|
Selling, general, and administrative expenses
|
|
Fees paid pursuant to advisory agreement (c)
|
|
|
—
|
|
|
|
24.2
|
|
|
|
1.2
|
|
|
Selling, general, and administrative expenses
|
|
Other non-recurring items (d)
|
|
|
1.9
|
|
|
|
32.5
|
|
|
|
—
|
|
|
Selling, general & administrative expenses; Other expense
(income), net
|
|
Adjusted EBITDA
|
|
$
|
61.6
|
|
|
$
|
79.4
|
|
|
$
|
71.8
|
|
|
|
|
Inventory revaluation (e)
|
|
|
0.8
|
|
|
|
(2.6
|
)
|
|
|
26.4
|
|
|
|
|
Adjusted EBITDA, excluding inventory revaluation
|
|
$
|
62.4
|
|
|
$
|
76.8
|
|
|
$
|
98.2
|
|
|
|
|
Adjusted EBITDA to Adjusted Net Income:
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
61.6
|
|
|
$
|
79.4
|
|
|
$
|
71.8
|
|
|
|
|
Interest expense, net
|
|
|
30.1
|
|
|
|
32.6
|
|
|
|
32.9
|
|
|
|
|
Provision for income taxes – Adjusted (f)
|
|
|
5.4
|
|
|
|
10.1
|
|
|
|
5.2
|
|
|
|
|
Depreciation and amortization – Adjusted (g)
|
|
|
25.6
|
|
|
|
25.8
|
|
|
|
23.2
|
|
|
|
|
Adjusted Net Income
|
|
$
|
0.5
|
|
|
$
|
10.9
|
|
|
$
|
10.5
|
|
|
|
|
Adjusted EPS
|
|
$
|
0.01
|
|
|
$
|
0.28
|
|
|
$
|
0.28
|
|
|
|
|
Adjusted EBITDA by Segment:
|
|
|
|
|
|
|
|
|
|
Latex
|
|
$
|
26.2
|
|
|
$
|
26.7
|
|
|
$
|
26.6
|
|
|
|
|
Synthetic Rubber
|
|
|
26.6
|
|
|
|
37.0
|
|
|
|
12.8
|
|
|
|
|
Styrenics
|
|
|
21.6
|
|
|
|
27.2
|
|
|
|
67.0
|
|
|
|
|
Engineered Polymers
|
|
|
1.8
|
|
|
|
5.3
|
|
|
|
2.0
|
|
|
|
|
Unallocated Corporate
|
|
|
(14.6
|
)
|
|
|
(16.8
|
)
|
|
|
(36.6
|
)
|
|
|
|
Adjusted EBITDA
|
|
$
|
61.6
|
|
|
$
|
79.4
|
|
|
$
|
71.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Net losses on the disposition of businesses and assets for the three
months ended September 30, 2013 related to a loss on sale of the
Company’s expandable polystyrene business, which was approved by the
Company’s board of directors in June 2013 and closed in September
2013.
|
|
(b)
|
|
Restructuring and other charges for the three months ended September
30, 2014, June 30, 2014, and September 30, 2013 were incurred
primarily in connection with the shutdown of our latex manufacturing
plant in Altona, Australia during 2013.
|
|
(c)
|
|
Represents fees paid under the terms of our Advisory Agreement with
Bain Capital. For the three months ended June 30, 2014, this
includes a charge of $23.3 million for fees incurred in connection
with the termination of the Advisory Agreement, pursuant to its
terms, upon consummation of the Company’s IPO in June 2014.
|
|
(d)
|
|
Other non-recurring items incurred for the three months ended June
30, 2014 include a one-time $32.5 million payment made to Dow in
connection with the termination of our Latex JV Option Agreement.
Amounts incurred during the three months ended September 30, 2014
consist of costs related to the process of changing our corporate
name from Styron to Trinseo.
|
|
(e)
|
|
See the discussion above this table for a description of Adjusted
EBITDA excluding inventory revaluation.
|
|
(f)
|
|
Adjusted to remove the tax impact of the related items noted above
in (a) – (d). Additionally, the three months ended June 30, 2014
excludes a $2.7 million tax benefit recognized during the period
related to a previously unrecognized tax benefit resulting from the
effective settlement of a 2010 and 2011 audit with the IRS.
|
|
(g)
|
|
Excludes accelerated depreciation of $2.0 and $1.3 million during
the three months ended September 30, 2014 and June 30, 2014,
respectively, related primarily to the termination of our contract
manufacturing agreement with Dow at Dow’s Freeport, Texas facility.
|
|
|
|
|
Note 3: Defining Certain Liquidity Measures
The Company uses a number of measures to evaluate and discuss its
liquidity position and performance, including Free Cash Flow and
Liquidity. Free Cash Flow is defined as cash from both operating and
investing activities, less the impact of changes in restricted cash.
Liquidity is defined as total cash and cash equivalents plus unused
borrowing capacity on the Company’s revolving debt and accounts
receivable securitization facility.
Free Cash Flow and Liquidity are not intended to represent cash flows
from operations as defined by GAAP, and therefore, should not be used as
an alternative for that measure. Other companies in our industry may
define Free Cash Flow and Liquidity differently than we do. As a result,
it may be difficult to use these or similarly-named financial measures
that other companies may use, to compare the performance of those
companies to our performance. The Company compensates for these
limitations by providing the following detail, which is determined in
accordance with GAAP and the terms of related borrowing agreements.
The following provides further detail of how these amounts are derived
for the periods discussed herein:
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
Cash provided by (used in) operating activities
|
|
$
|
(6.2
|
)
|
|
$
|
100.1
|
|
|
$
|
1.7
|
|
|
$
|
93.6
|
|
|
Cash used in investing activities
|
|
|
(12.7
|
)
|
|
|
(8.0
|
)
|
|
|
(62.7
|
)
|
|
|
(24.3
|
)
|
|
Impact of changes in restricted cash
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(7.9
|
)
|
|
Free Cash Flow
|
|
$
|
(18.9
|
)
|
|
$
|
92.1
|
|
|
$
|
(61.0
|
)
|
|
$
|
61.4
|
|
|
|
|
|
|
|
|
|
|
|
Note: free cash flow for the nine
months ended September 30, 2014, includes $56 million outflow resulting
from the termination of our Latex JV Option Agreement with Dow and our
Advisory Agreement with Bain Capital.
|
|
|
Liquidity
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
(in millions)
|
|
2014
|
|
2013
|
|
Cash and cash equivalents
|
|
$
|
152.1
|
|
$
|
196.5
|
|
Available borrowings under accounts receivable securitization
agreement
|
|
|
186.1
|
|
|
143.8
|
|
Available borrowings under the revolving facility
|
|
|
293.1
|
|
|
292.7
|
|
Liquidity
|
|
$
|
631.3
|
|
$
|
633.0
|
|
|
|
|
|
|

Source: Trinseo