BERWYN, Pa.--(BUSINESS WIRE)--
First Quarter 2015 Summary
• Adjusted EBITDA of $109 million ($151 million excluding inventory
revaluation)
• Record Adjusted EBITDA excluding inventory revaluation at consolidated
level and in our Basic Plastics & Feedstocks division
• Volume of 1,411 million pounds, up 5% versus prior year, including
record-high volume levels for Synthetic Rubber and SSBR
|
|
|
|
|
|
|
Three Months Ended
|
|
$millions, except per share data
|
|
March 31,
|
|
December 31,
|
|
|
|
2015
|
|
2014
|
|
2014
|
|
Revenue
|
|
1,018
|
|
1,359
|
|
1,122
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
107
|
|
86
|
|
23
|
|
|
Adjusted EBITDA
|
|
109
|
|
88
|
|
32
|
|
|
Adjusted EBITDA, excluding inventory revaluation
|
|
151
|
|
83
|
|
104
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss)
|
|
38
|
|
17
|
|
(30
|
)
|
|
Adjusted Net Income (loss)
|
|
39
|
|
20
|
|
(23
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS (Basic & Diluted) ($)
|
|
0.77
|
|
0.46
|
|
(0.61
|
)
|
|
Adjusted EPS ($)
|
|
0.80
|
|
0.53
|
|
(0.48
|
)
|
|
|
|
|
|
|
|
|
Trinseo
(NYSE: TSE), a global materials company and manufacturer of plastics,
latex and synthetic rubber, today reported its first quarter 2015
financial results with revenue of $1,018 million and Adjusted EBITDA
excluding inventory revaluation of $151 million.
Effective January 1, 2015, we reorganized our business under two new
divisions called Performance Materials and Basic Plastics & Feedstocks.
The Performance Materials division now includes the following reporting
segments: Synthetic Rubber, Latex, and Performance Plastics. The Basic
Plastics & Feedstocks division represents a separate segment for
financial reporting purposes and includes styrenic polymers,
polycarbonate, and styrene monomer. In addition, the Basic Plastics &
Feedstocks division includes the results of our two 50%-owned joint
ventures, Americas Styrenics LLC, or Americas Styrenics, and Sumika
Styron Polycarbonate Limited.
We believe that this new organizational structure better reflects the
nature of our Company by grouping together segments with similar
strategies, business drivers and operating characteristics. Our two new
divisions are of similar size in terms of sales, but have different
margin profiles, different strategic focus, different value drivers and
different operating requirements. By organizing the Company in this way,
we believe that we can manage and operate more effectively in order to
accelerate the growth of our Performance Materials division and improve
the profitability of our Basic Plastics & Feedstocks division. We also
believe that this new organizational structure allows our investors to
better understand the drivers of our business.
Commenting on the Company’s performance, Chris Pappas, Trinseo President
and Chief Executive Officer, said, “We had a great start to 2015 with a
very strong first quarter. We had record Adjusted EBITDA excluding
inventory revaluation at the consolidated level, and in our Basic
Plastics & Feedstocks division. In addition, we had record Adjusted
EBITDA in the Performance Plastics segment. We are now seeing the
strength of our consistent EBITDA in the Performance Materials division
coupled with the cyclical lift in the Basic Plastics & Feedstocks
division.”
Pappas continued, “We recently refinanced our debt, creating a new
capital structure that is consistent with our public company peers and
which provides us with increased liquidity, a natural hedge against our
euro-denominated EBITDA, and a much lower cost of borrowing, which will
positively contribute to our earnings and free cash flow. At current
interest rates, the transaction will reduce our cash interest by
approximately $37 million per year, which equals approximately
sixty-five cents of earnings per diluted share.”
Revenue in the first quarter decreased 25% versus prior year and 9%
versus prior quarter due to the pass through of lower raw material cost,
with the significant decline in the overall energy complex, and
currency, as the euro weakened in comparison to the U.S. dollar. These
impacts were partially offset by an increase in sales volume across all
of our segments, which was aided by customer restocking in the current
quarter after a period of destocking in the latter part of 2014.
First quarter Adjusted EBITDA of $109 million included a $42 million
unfavorable impact from inventory revaluation. Adjusted EBITDA excluding
inventory revaluation of $151 million was $68 million higher than prior
year and $47 million higher than prior quarter. These increases were due
mainly to higher margins in polycarbonate, from our restructuring
efforts and market improvement, higher margins in Performance Plastics,
due to declining raw material costs during the quarter, and improved
performance in styrene monomer, styrenic polymers, and at Americas
Styrenics driven by first quarter industry restocking and overall
stronger market conditions ahead of planned outages.
First Quarter Results and Commentary by Business Segment
-
Latex revenue of $238 million for the quarter decreased 27%
versus prior year due to the pass through of lower raw material costs
as well as currency. Higher volume had a 2% favorable impact due to
higher sales to the carpet markets in Europe and North America.
Adjusted EBITDA of $21 million was $5 million below prior year due
primarily to inventory revaluation. Excluding inventory revaluation,
first quarter EBITDA was in-line with our two-year trend. We sold a
record-high volume of starch-containing emulsion products in the first
quarter, which was more than double the volume sold in the first
quarter of 2014. We continue to refine this technology, and have
introduced second generation products that continue to provide similar
performance, but at an even lower cost.
-
Synthetic Rubber revenue of $129 million decreased 27% versus
prior year due to the pass through of lower raw material costs as well
as currency. Volume had a 3% favorable impact due to higher sales of
SSBR. Adjusted EBITDA of $26 million was $17 million below prior year
driven by inventory revaluation and currency. The first quarter sales
volume of 162 million pounds was an all-time high, including strong
sales in both SSBR and ESBR. SSBR sales volume was 46% of the total,
with enhanced SSBR sales volume approaching 60% of total SSBR. We
continue to invest to maintain a leadership position in this
technology.
-
Performance Plastics revenue of $197 million for the quarter
decreased 3% versus prior year due to the pass through of lower raw
material costs as well as currency. Higher volume, mainly to the
consumer electronics market in Asia, had a favorable impact of 6%.
Adjusted EBITDA of $25 million was a record-high for the segment, and
was $8 million above prior year driven mostly by higher margins, with
decreasing raw material costs during the quarter, as well as higher
volume.
-
Basic Plastics & Feedstocks revenue of $454 million
decreased 31% versus prior year due to the pass through of lower raw
material costs as well as currency. Higher volume had a 6% favorable
impact due to industry restocking in the first quarter, after a period
of destocking in late 2014 driven by the environment of decreasing
energy prices. Adjusted EBITDA of $59 million was $36 million above
prior year and included $37 million of equity affiliate income of
which $35 million was from Americas Styrenics. Adjusted EBITDA
excluding inventory revaluation of $81 million was a record-high, and
was $59 million above prior year driven by higher margins in
polycarbonate, due to our restructuring efforts and market
improvement, higher margins in Performance Plastics, due to declining
raw material costs during the quarter, and improved performance in
styrene monomer, styrenic polymers, and at Americas Styrenics with
first quarter industry restocking and overall stronger market
conditions ahead of planned outages.
Free Cash Flow and Liquidity
Free cash flow for the quarter was $16 million, which included $52
million of net cash interest payments, $28 million of capital
expenditures, and $15 million of dividends received from Americas
Styrenics. This is the first time in the company’s history with positive
free cash flow in a first quarter, as strong performance and declining
raw material prices outweighed a working capital build due to
seasonality and second quarter turnarounds. First quarter ending
liquidity was $658 million.
Outlook
Commenting on the second quarter and full year 2015 outlook Pappas said,
“We expect continued strong performance with higher Adjusted EBITDA and
EPS in the second quarter versus the first quarter. The Basic Plastics &
Feedstocks division should see similar performance, quarter over
quarter, while there will be some headwinds in the Performance Materials
division from a second quarter planned outage in Synthetic Rubber as
well as from increasing raw material costs and price lag effects.”
Regarding the outlook for full year 2015 Pappas continued, “We expect
significant improvement in 2015 versus 2014 in EBITDA, EPS and cash flow
as we build on the momentum of the first quarter results and our recent
refinancing.”
Conference Call and Webcast Information
Trinseo will host a conference call to discuss its first quarter 2015
financial results tomorrow, Wednesday, May 6, 2015 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: 27212514
The Company will also offer a live Webcast of the conference call with
question and answer session via registration
page on the Trinseo Investor Relations website.
Trinseo has posted its first quarter 2015 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 May 6, 2016.
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. Formerly
known as Styron, Trinseo completed its renaming process in the first
quarter of 2015.
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
|
|
|
|
March 31, 2015
|
|
December 31, 2014
|
|
March 31, 2014
|
|
Net sales
|
|
$
|
1,018,265
|
|
$
|
1,122,401
|
|
|
$
|
1,359,132
|
|
Cost of sales
|
|
|
915,186
|
|
|
1,084,355
|
|
|
|
1,260,503
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
103,079
|
|
|
38,046
|
|
|
|
98,629
|
|
Selling, general and administrative expenses
|
|
|
51,775
|
|
|
60,235
|
|
|
|
50,030
|
|
Equity in earnings of unconsolidated affiliates
|
|
|
36,707
|
|
|
18,154
|
|
|
|
14,950
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
88,011
|
|
|
(4,035
|
)
|
|
|
63,549
|
|
Interest expense, net
|
|
|
28,856
|
|
|
29,405
|
|
|
|
32,818
|
|
Other expense (income), net
|
|
|
3,551
|
|
|
(1,622
|
)
|
|
|
895
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
55,604
|
|
|
(31,818
|
)
|
|
|
29,836
|
|
Provision for (benefit from) income taxes
|
|
|
17,900
|
|
|
(2,131
|
)
|
|
|
12,750
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
37,704
|
|
$
|
(29,687
|
)
|
|
$
|
17,086
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares- basic
|
|
|
48,770
|
|
|
48,770
|
|
|
|
37,270
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share- basic
|
|
$
|
0.77
|
|
$
|
(0.61
|
)
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
Weighted average shares- diluted
|
|
|
48,851
|
|
|
48,770
|
|
|
|
37,270
|
|
Net income (loss) per share- diluted
|
|
$
|
0.77
|
|
$
|
(0.61
|
)
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRINSEO S.A.
Condensed Consolidated Balance Sheets
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
|
|
2015
|
|
|
|
2014
|
|
|
Assets
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
218,697
|
|
|
$
|
220,786
|
|
|
Accounts receivable, net of allowance for doubtful accounts
|
|
|
590,065
|
|
|
|
601,066
|
|
|
Inventories
|
|
|
390,972
|
|
|
|
473,861
|
|
|
Deferred income tax assets
|
|
|
8,423
|
|
|
|
11,786
|
|
|
Other current assets
|
|
|
11,378
|
|
|
|
15,164
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
1,219,535
|
|
|
|
1,322,663
|
|
|
|
|
|
|
|
|
Investments in unconsolidated affiliates
|
|
|
189,364
|
|
|
|
167,658
|
|
|
Property, plant and equipment, net of accumulated depreciation
|
|
|
505,105
|
|
|
|
556,697
|
|
|
Other assets
|
|
|
|
|
|
Goodwill
|
|
|
30,540
|
|
|
|
34,574
|
|
|
Other intangible assets, net
|
|
|
145,326
|
|
|
|
165,358
|
|
|
Deferred income tax assets—noncurrent
|
|
|
48,220
|
|
|
|
46,812
|
|
|
Deferred charges and other assets
|
|
|
57,006
|
|
|
|
62,354
|
|
|
|
|
|
|
|
|
Total other assets
|
|
|
281,092
|
|
|
|
309,098
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
2,195,096
|
|
|
$
|
2,356,116
|
|
|
|
|
|
|
|
|
Liabilities and shareholders’ equity
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Short-term borrowings
|
|
$
|
4,139
|
|
|
$
|
7,559
|
|
|
Accounts payable
|
|
|
395,031
|
|
|
|
434,692
|
|
|
Income taxes payable
|
|
|
15,968
|
|
|
|
9,413
|
|
|
Deferred income tax liabilities
|
|
|
1,930
|
|
|
|
1,413
|
|
|
Accrued expenses and other current liabilities
|
|
|
84,746
|
|
|
|
120,928
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
501,814
|
|
|
|
574,005
|
|
|
|
|
|
|
|
|
Noncurrent liabilities
|
|
|
|
|
|
Long-term debt
|
|
|
1,194,621
|
|
|
|
1,194,648
|
|
|
Deferred income tax liabilities—noncurrent
|
|
|
29,146
|
|
|
|
27,311
|
|
|
Other noncurrent obligations
|
|
|
220,607
|
|
|
|
239,287
|
|
|
|
|
|
|
|
|
Total noncurrent liabilities
|
|
|
1,444,374
|
|
|
|
1,461,246
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
Shareholders’ equity
|
|
|
|
|
|
Common stock, $0.01 nominal value, 50,000,000 shares authorized at
March 31, 2015 and December 31, 2014, and 48,770 shares issued and
outstanding at March 31, 2015 and December 31, 2014
|
|
|
488
|
|
|
|
488
|
|
|
Additional paid-in-capital
|
|
|
550,152
|
|
|
|
547,530
|
|
|
Accumulated deficit
|
|
|
(114,232
|
)
|
|
|
(151,936
|
)
|
|
Accumulated other comprehensive loss
|
|
|
(187,500
|
)
|
|
|
(75,217
|
)
|
|
|
|
|
|
|
|
Total shareholders’ equity
|
|
|
248,908
|
|
|
|
320,865
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders’ equity
|
|
$
|
2,195,096
|
|
|
$
|
2,356,116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRINSEO S.A.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
2015
|
|
|
|
2014
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
Cash provided by (used in) operating activities
|
|
$
|
42,914
|
|
|
$
|
(1,183
|
)
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Capital expenditures
|
|
|
(27,670
|
)
|
|
|
(41,141
|
)
|
|
Proceeds from the sale of businesses and other assets
|
|
|
560
|
|
|
|
—
|
|
|
Payment for working capital adjustment from sale of business
|
|
|
—
|
|
|
|
(700
|
)
|
|
Distributions from unconsolidated affiliates
|
|
|
—
|
|
|
|
978
|
|
|
|
|
|
|
|
|
Cash used in investing activities
|
|
|
(27,110
|
)
|
|
|
(40,863
|
)
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
Short-term borrowings, net
|
|
|
(9,487
|
)
|
|
|
(14,837
|
)
|
|
Proceeds from Accounts Receivable Securitization Facility
|
|
|
—
|
|
|
|
60,971
|
|
|
Repayments of Accounts Receivable Securitization Facility
|
|
|
—
|
|
|
|
(61,538
|
)
|
|
|
|
|
|
|
|
Cash used in financing activities
|
|
|
(9,487
|
)
|
|
|
(15,404
|
)
|
|
Effect of exchange rates on cash
|
|
|
(8,406
|
)
|
|
|
36
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
(2,089
|
)
|
|
|
(57,414
|
)
|
|
Cash and cash equivalents—beginning of period
|
|
|
220,786
|
|
|
|
196,503
|
|
|
|
|
|
|
|
|
Cash and cash equivalents—end of period
|
|
$
|
218,697
|
|
|
$
|
139,089
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRINSEO S.A.
|
|
Notes to Condensed Consolidated Financial
|
|
Information
|
|
(Unaudited)
|
|
|
|
|
|
Note 1: Revenue by Segment
|
|
|
|
|
|
|
|
(In thousands)
|
|
Three Months Ended
|
|
|
|
March 31, 2015
|
|
December 31, 2014
|
|
March 31, 2014
|
|
|
|
|
|
Latex
|
|
$
|
238,256
|
|
$
|
285,755
|
|
$
|
326,305
|
|
Synthetic Rubber
|
|
|
129,404
|
|
|
136,891
|
|
|
176,714
|
|
Performance Plastics
|
|
|
196,944
|
|
|
201,590
|
|
|
202,005
|
|
Basic Plastics & Feedstocks
|
|
|
453,661
|
|
|
498,165
|
|
|
654,108
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
$
|
1,018,265
|
|
$
|
1,122,401
|
|
$
|
1,359,132
|
|
|
|
|
|
|
|
|
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 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 materials 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 (loss)
per weighted average diluted shares outstanding for a given period. We
believe that Adjusted Net Income (loss) and Adjusted 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 those
discussed above. 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
|
|
|
|
|
|
March 31, 2015
|
|
December 31, 2014
|
|
March 31, 2014
|
|
|
|
Net income (loss)
|
|
$
|
37.7
|
|
|
$
|
(29.7
|
)
|
|
$
|
17.1
|
|
|
|
|
Interest expense, net
|
|
|
28.9
|
|
|
|
29.4
|
|
|
|
32.8
|
|
|
|
|
Provision for income taxes
|
|
|
17.9
|
|
|
|
(2.1
|
)
|
|
|
12.8
|
|
|
|
|
Depreciation and amortization
|
|
|
22.5
|
|
|
|
24.9
|
|
|
|
23.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
$
|
107.0
|
|
|
$
|
22.5
|
|
|
$
|
86.4
|
|
|
|
|
Net gain on disposition of businesses and assets (a)
|
|
|
—
|
|
|
|
(0.6
|
)
|
|
|
—
|
|
|
Other expense (income), net
|
|
Restructuring and other charges (b)
|
|
|
0.5
|
|
|
|
6.6
|
|
|
|
0.5
|
|
|
Selling, general, and administrative expenses
|
Fees paid pursuant to advisory agreement (c)
|
|
|
—
|
|
|
|
—
|
|
|
|
1.2
|
|
|
Selling, general, and administrative expenses
|
|
Other non-recurring items (d)
|
|
|
1.3
|
|
|
|
3.9
|
|
|
|
—
|
|
|
Selling, general, and administrative expenses; Other expense
(income), net
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
108.8
|
|
|
$
|
32.4
|
|
|
$
|
88.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory revaluation (e)
|
|
|
42.1
|
|
|
|
71.8
|
|
|
|
(5.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA, excluding inventory revaluation
|
|
$
|
150.9
|
|
|
$
|
104.2
|
|
|
$
|
82.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA to Adjusted Net Income
(loss):
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
108.8
|
|
|
$
|
32.4
|
|
|
$
|
88.1
|
|
|
|
|
Interest expense, net
|
|
|
28.9
|
|
|
|
29.4
|
|
|
|
32.8
|
|
|
|
|
Provision for income taxes – Adjusted (f)
|
|
|
18.3
|
|
|
|
1.8
|
|
|
|
12.0
|
|
|
|
Depreciation and amortization – Adjusted
|
|
|
22.3
|
|
|
|
24.5
|
|
|
|
23.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (loss)
|
|
$
|
39.3
|
|
|
$
|
(23.3
|
)
|
|
$
|
19.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EPS
|
|
$
|
0.80
|
|
|
$
|
(0.48
|
)
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA by Segment:
|
|
|
|
|
|
|
|
|
|
Latex
|
|
$
|
21.5
|
|
|
$
|
18.3
|
|
|
$
|
26.1
|
|
|
|
|
Synthetic Rubber
|
|
|
26.2
|
|
|
|
30.3
|
|
|
|
43.1
|
|
|
|
|
Performance Plastics
|
|
|
25.1
|
|
|
|
16.0
|
|
|
|
17.3
|
|
|
|
|
Basic Plastics & Feedstocks
|
|
|
59.5
|
|
|
|
(11.9
|
)
|
|
|
22.6
|
|
|
|
|
Corporate unallocated
|
|
|
(23.5
|
)
|
|
|
(20.3
|
)
|
|
|
(21.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
108.8
|
|
|
$
|
32.4
|
|
|
$
|
88.1
|
|
|
|
|
(a)
|
|
Net gain on disposition of businesses and assets for the three
months ended December 31, 2014 of $(0.6) million relates to the sale
of the Company’s EPS business, which closed in September 2013, and
for which a contingent gain of $0.6 million was recorded during the
fourth quarter of 2014.
|
|
|
|
|
|
(b)
|
|
Restructuring and other charges for the three month periods above
were incurred primarily in connection with the polycarbonate
restructuring within our Basic Plastics & Feedstocks segment and the
shutdown of our latex manufacturing plant in Altona, Australia.
Specifically, during the three months ended December 31, 2014, we
incurred $6.6 million in charges for decommissioning and demolition
costs at the Freeport, Texas facility related to our polycarbonate
restructuring.
|
|
|
|
|
|
(c)
|
|
Represents fees paid under the terms of our advisory agreement with
Bain Capital, before its termination in conjunction with our June
2014 initial public offering.
|
|
|
|
|
|
(d)
|
|
Other non-recurring items incurred for the three months ended March
31, 2015 and December 31, 2014 include costs related to the process
of changing our corporate name from Styron to Trinseo, as well as
severance charges incurred in conjunction with the employment
termination of certain key employees.
|
|
|
|
|
|
(e)
|
|
See the discussion above this table for a description of inventory
revaluation.
|
|
|
|
|
|
(f)
|
|
Adjusted to remove the tax impact of the related items noted above
in (a) – (d). Additionally, the three months ended December 31, 2014
excludes a $0.6 million tax benefit recognized due to the release of
a reserve for an uncertain tax position. The three months ended
March 31, 2014 excludes the impact of a $1.0 million valuation
allowance recognized in Greece related to the cumulative prior year
results.
|
|
|
|
|
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
|
|
|
|
March 31, 2015
|
|
March 31, 2014
|
|
Cash provided by (used in) operating activities
|
|
$
|
42.9
|
|
|
$
|
(1.2
|
)
|
|
Cash used in investing activities
|
|
|
(27.1
|
)
|
|
|
(40.8
|
)
|
|
Impact of changes in restricted cash
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
Free Cash Flow
|
|
$
|
15.8
|
|
|
$
|
(42.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
(in millions)
|
|
2015
|
|
2014
|
|
Cash and cash equivalents
|
|
$
|
218.7
|
|
$
|
220.8
|
|
Available borrowings under accounts receivable securitization
agreement
|
|
|
147.7
|
|
|
136.1
|
|
Available borrowings under the revolving facility
|
|
|
291.2
|
|
|
293.3
|
|
|
|
|
|
|
|
Liquidity
|
|
$
|
657.6
|
|
$
|
650.2
|

Source: Trinseo