BERWYN, Pa.--(BUSINESS WIRE)--
Second Quarter 2015 Summary
-
Adjusted EBITDA of $151 million ($122 million excluding inventory
revaluation)
-
Record Adjusted Net Income and record Adjusted EBITDA at consolidated
level and in our Basic Plastics & Feedstocks segment
-
Free cash flow of $87 million excluding $69 million related to the
call premium associated with the retirement of the long-term bonds as
part of the Company’s new debt structure
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
$millions, except per share data
|
|
June 30,
|
|
March 31,
|
|
|
|
2015
|
|
2014
|
|
2015
|
|
Revenue
|
|
1,029
|
|
1,341
|
|
1,018
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
56
|
|
21
|
|
107
|
|
Adjusted EBITDA
|
|
151
|
|
79
|
|
109
|
|
Adjusted EBITDA, excluding inventory revaluation
|
|
122
|
|
77
|
|
151
|
|
Net Income (loss)
|
|
1
|
|
(45)
|
|
38
|
|
Adjusted Net Income (loss)
|
|
79
|
|
11
|
|
39
|
|
|
|
|
|
|
|
|
|
EPS (Basic & Diluted) ($)
|
|
0.02
|
|
(1.15)
|
|
0.77
|
|
Adjusted EPS ($)
|
|
1.61
|
|
0.28
|
|
0.80
|
|
|
|
|
|
|
|
|
Trinseo
(NYSE: TSE), a global materials company and manufacturer of plastics,
latex and synthetic rubber, today reported its second quarter 2015
financial results with revenue of $1,029 million, Adjusted EPS of $1.61
per diluted share, Adjusted EBITDA of $151 million, and Adjusted EBITDA
excluding inventory revaluation of $122 million.
Commenting on the Company’s performance, Chris Pappas, Trinseo President
and Chief Executive Officer, said, “Trinseo had a great start to 2015
with very strong first and second quarter results. In the second quarter
we had record Adjusted EBITDA at the total company level as well as in
the Basic Plastics & Feedstocks segment. In addition, we had record
Adjusted Net Income.”
Pappas continued, “In the Performance Materials division, second quarter
EBITDA was below the first quarter, as expected, and was impacted by
several factors, including a planned turnaround at our Synthetic Rubber
plant as well as negative price lag with increasing raw material costs.
However, we feel that the combined first half results for Performance
Materials are indicative of the run-rate that we expect for this
division. In Basic Plastics & Feedstocks, we continue to be encouraged
by the positive results as they are further evidence of the supply /
demand improvements that are driving higher operating rates and margins
in styrene monomer, polystyrene, and in polycarbonate.”
Revenue in the second quarter decreased 23% versus prior year due to the
pass through of lower raw material costs, 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 in the Latex, Synthetic Rubber, and Performance
Plastics segments, consistent with our strategy of focusing on growth in
the Performance Materials Division. Sequentially, revenue increased 1%
as the pass through of higher raw material costs was mostly offset by
currency and lower sales volume. The decrease in sales volume was driven
by lower sales of styrene monomer, due to a higher level of
opportunistic sales in the first quarter, as well as lower sales of
polystyrene in Europe, due to customer destocking in the second quarter
as a result of increasing prices.
Second quarter Adjusted EBITDA of $151 million included a $29 million
favorable impact from inventory revaluation. Adjusted EBITDA excluding
inventory revaluation of $122 million was $45 million higher than prior
year primarily due to higher margins in the Basic Plastics & Feedstocks
segment, including styrene monomer, styrenic polymers, and
polycarbonate, as well as higher equity earnings from Americas
Styrenics. Sequentially, Adjusted EBITDA excluding inventory revaluation
was $29 million lower than the record-high first quarter due mostly to
the planned Synthetic Rubber turnaround in the second quarter as well as
price lag, which had a positive impact on the first quarter and a
negative impact on the second quarter. These impacts were partially
offset by higher margins in Basic Plastics & Feedstocks as well as an
increase in equity earnings from Americas Styrenics.
Second Quarter Results and Commentary by Business Segment
-
Latex revenue of $248 million for the quarter decreased 23%
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
primarily to higher sales to the Europe and North America paper
markets. Adjusted EBITDA of $15 million was $12 million below prior
year due primarily to indexed price lag impacts in the current year
with increasing raw material costs. Latex sales volume of 312 million
pounds was the highest in nearly three years, and increased versus
prior year in both the paper and carpet end markets and in all
geographic regions.
-
Synthetic Rubber revenue of $115 million decreased 30% versus
prior year due to the pass through of lower raw material costs as well
as currency. Volume had a 9% favorable impact due to higher sales of
SSBR. Adjusted EBITDA of $18 million was $19 million below prior year
driven by the planned turnaround as well as currency and some margin
reduction. Second quarter sales volume of 153 million pounds was very
strong. Our most advanced rubber grade, enhanced SSBR, which is used
exclusively in high performance tires, had record sales volume for the
quarter.
-
Performance Plastics revenue of $185 million for the quarter
decreased 12% versus prior year due to the pass through of lower raw
material costs as well as currency. Higher volume, due mainly to
higher sales to the Europe and North America automotive markets as
well as the North America medical market, had a favorable impact of
3%. Adjusted EBITDA of $21 million was $4 million above prior year
driven mostly by higher margins. As expected, prices and margins reset
in the second quarter after the record first quarter performance,
which benefited from a significant raw material price lag of
approximately $10 million. The second quarter result was more in line
with what we expect from this segment and it is higher than the run
rate from last year as we have increased volume and expanded margins.
-
Basic Plastics & Feedstocks revenue of $480 million
decreased 26% versus prior year due mostly to the pass through of
lower raw material costs as well as currency. In addition, sales
volume decreased primarily due to lower sales of polystyrene in Europe
as customers destocked due to increasing prices. Adjusted EBITDA of
$122 million, a record for the segment, was $107 million above prior
year and included $41 million of equity earnings, nearly all from
Americas Styrenics. Adjusted EBITDA excluding inventory revaluation of
$99 million was $86 million above prior year driven by higher margins,
including in styrene monomer, styrenic polymers, and in polycarbonate
with our restructuring efforts and improved market dynamics, as well
as higher equity earnings from Americas Styrenics. We continue to be
encouraged by our performance in this segment as it is further
evidence of the structural supply and demand improvements that are
taking place in styrene monomer, polystyrene, and polycarbonate.
Free Cash Flow and Leverage
Free cash flow for the quarter was $18 million, inclusive of a record
$30 million dividend from Americas Styrenics, $14 million of capital
spending, $69 million related to the call premium associated with the
retirement of our long-term bonds, and $31 million of cash interest.
Excluding the call premium, free cash flow was very strong at $87
million. Our net leverage continued to decrease due to higher EBITDA and
cash generation, and was 2.8 times as of the end of the second quarter
compared to approximately 4.0 times at the end of 2013 and 2014.
Outlook
Commenting on the outlook for the remainder of 2015 Pappas said, “We
expect the Performance Materials division results to return to the run
rate of $70 million to $75 million Adjusted EBITDA per quarter, as we
don’t expect significant price lag and do not have any material
maintenance events for the remainder of the year. In Basic Plastics &
Feedstocks, we expect Adjusted EBITDA for the second half of the year to
be approximately $130 million to $145 million, due primarily to lower,
but still historically strong, styrene margins for both our business as
well as that of Americas Styrenics.”
Pappas continued, “Given these expectations, full year Adjusted EBITDA
should be between $490 million and $505 million. In addition, we expect
strong free cash flow and EPS performance on the back of our
refinancing, management of capex and lower interest expense.”
Conference Call and Webcast Information
Trinseo will host a conference call to discuss its Second Quarter 2015
financial results tomorrow, Wednesday, August 5, 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: 92891788
|
|
|
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 Second 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 August 5, 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
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
|
|
2015
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
Net sales
|
|
$
|
1,028,673
|
|
$
|
1,018,265
|
|
$
|
1,340,935
|
|
|
$
|
2,046,938
|
|
$
|
2,700,067
|
|
|
Cost of sales
|
|
|
886,536
|
|
|
915,186
|
|
|
1,248,525
|
|
|
|
1,801,722
|
|
|
2,509,028
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
142,137
|
|
|
103,079
|
|
|
92,410
|
|
|
|
245,216
|
|
|
191,039
|
|
|
Selling, general and administrative expenses
|
|
|
50,739
|
|
|
51,775
|
|
|
74,208
|
|
|
|
102,514
|
|
|
124,238
|
|
|
Equity in earnings of unconsolidated affiliates
|
|
|
40,841
|
|
|
36,707
|
|
|
5,378
|
|
|
|
77,548
|
|
|
20,328
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
132,239
|
|
|
88,011
|
|
|
23,580
|
|
|
|
220,250
|
|
|
87,129
|
|
|
Interest expense, net
|
|
|
25,600
|
|
|
28,856
|
|
|
32,602
|
|
|
|
54,456
|
|
|
65,420
|
|
|
Loss on extinguishment of long-term debt
|
|
|
95,150
|
|
|
—
|
|
|
—
|
|
|
|
95,150
|
|
|
—
|
|
|
Other expense, net
|
|
|
3,233
|
|
|
3,551
|
|
|
30,149
|
|
|
|
6,784
|
|
|
31,044
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
8,256
|
|
|
55,604
|
|
|
(39,171
|
)
|
|
|
63,860
|
|
|
(9,335
|
)
|
|
Provision for income taxes
|
|
|
7,500
|
|
|
17,900
|
|
|
5,450
|
|
|
|
25,400
|
|
|
18,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
756
|
|
$
|
37,704
|
|
$
|
(44,621
|
)
|
|
$
|
38,460
|
|
$
|
(27,535
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares- basic
|
|
|
48,771
|
|
|
48,770
|
|
|
38,912
|
|
|
|
48,770
|
|
|
38,096
|
|
|
Net income (loss) per share- basic
|
|
$
|
0.02
|
|
$
|
0.77
|
|
$
|
(1.15
|
)
|
|
$
|
0.79
|
|
$
|
(0.72
|
)
|
|
Weighted average shares- diluted
|
|
|
48,907
|
|
|
48,851
|
|
|
38,912
|
|
|
|
48,896
|
|
|
38,096
|
|
|
Net income (loss) per share- diluted
|
|
$
|
0.02
|
|
$
|
0.77
|
|
$
|
(1.15
|
)
|
|
$
|
0.79
|
|
$
|
(0.72
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRINSEO S.A.
|
|
|
|
Condensed Consolidated Balance Sheets
|
|
(In thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
|
|
|
2015
|
|
2014
|
|
Assets
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
231,105
|
|
|
$
|
220,786
|
|
|
Accounts receivable, net of allowance for doubtful accounts
|
|
|
605,338
|
|
|
|
601,066
|
|
|
Inventories
|
|
|
406,797
|
|
|
|
473,861
|
|
|
Deferred income tax assets
|
|
|
10,682
|
|
|
|
11,786
|
|
|
Other current assets
|
|
|
12,764
|
|
|
|
15,164
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
1,266,686
|
|
|
|
1,322,663
|
|
|
|
|
|
|
|
|
Investments in unconsolidated affiliates
|
|
|
200,206
|
|
|
|
167,658
|
|
|
Property, plant and equipment, net of accumulated depreciation
|
|
|
521,188
|
|
|
|
556,697
|
|
|
Other assets
|
|
|
|
|
|
Goodwill
|
|
|
31,786
|
|
|
|
34,574
|
|
|
Other intangible assets, net
|
|
|
150,360
|
|
|
|
165,358
|
|
|
Deferred income tax assets—noncurrent
|
|
|
59,331
|
|
|
|
46,812
|
|
|
Deferred charges and other assets
|
|
|
59,499
|
|
|
|
62,354
|
|
|
|
|
|
|
|
|
Total other assets
|
|
|
300,976
|
|
|
|
309,098
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
2,289,056
|
|
|
$
|
2,356,116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders’ equity
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Short-term borrowings and current portion of long-term debt
|
|
$
|
6,208
|
|
|
$
|
7,559
|
|
|
Accounts payable
|
|
|
399,911
|
|
|
|
434,692
|
|
|
Income taxes payable
|
|
|
27,032
|
|
|
|
9,413
|
|
|
Deferred income tax liabilities
|
|
|
1,432
|
|
|
|
1,413
|
|
|
Accrued expenses and other current liabilities
|
|
|
91,036
|
|
|
|
120,928
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
525,619
|
|
|
|
574,005
|
|
|
|
|
|
|
|
|
Noncurrent liabilities
|
|
|
|
|
|
Long-term debt
|
|
|
1,214,991
|
|
|
|
1,194,648
|
|
|
Deferred income tax liabilities—noncurrent
|
|
|
28,987
|
|
|
|
27,311
|
|
|
Other noncurrent obligations
|
|
|
231,606
|
|
|
|
239,287
|
|
|
|
|
|
|
|
|
Total noncurrent liabilities
|
|
|
1,475,584
|
|
|
|
1,461,246
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
Shareholders’ equity
|
|
|
|
|
|
Common stock, $0.01 nominal value, 50,000,000 shares authorized at
June 30, 2015 and December 31, 2014, 48,778 and 48,770 shares issued
and outstanding at June 30, 2015 and December 31, 2014, respectively
|
|
|
488
|
|
|
|
488
|
|
|
Additional paid-in-capital
|
|
|
553,749
|
|
|
|
547,530
|
|
|
Accumulated deficit
|
|
|
(113,476
|
)
|
|
|
(151,936
|
)
|
|
Accumulated other comprehensive loss
|
|
|
(152,908
|
)
|
|
|
(75,217
|
)
|
|
|
|
|
|
|
|
Total shareholders’ equity
|
|
|
287,853
|
|
|
|
320,865
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders’ equity
|
|
$
|
2,289,056
|
|
|
$
|
2,356,116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRINSEO S.A.
|
|
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
|
2015
|
|
2014
|
|
Cash flows from operating activities
|
|
|
|
|
|
Cash provided by operating activities
|
|
$
|
74,746
|
|
|
$
|
7,864
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Capital expenditures
|
|
|
(43,594
|
)
|
|
|
(55,744
|
)
|
|
Proceeds from capital expenditures subsidy
|
|
|
2,191
|
|
|
|
—
|
|
|
Proceeds from the sale of businesses and other assets
|
|
|
689
|
|
|
|
5,434
|
|
|
Payment for working capital adjustment from sale of business
|
|
|
—
|
|
|
|
(700
|
)
|
|
Distributions from unconsolidated affiliates
|
|
|
—
|
|
|
|
978
|
|
|
|
|
|
|
|
|
Cash used in investing activities
|
|
|
(40,714
|
)
|
|
|
(50,032
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
Proceeds from initial public offering, net of offering costs
|
|
|
—
|
|
|
|
199,152
|
|
|
Deferred financing fees
|
|
|
(27,661
|
)
|
|
|
—
|
|
|
Short-term borrowings, net
|
|
|
(15,823
|
)
|
|
|
(29,402
|
)
|
|
Net proceeds from issuance of Term Loan B
|
|
|
498,750
|
|
|
|
—
|
|
|
Net proceeds from issuance of 2022 Senior Notes
|
|
|
716,625
|
|
|
|
—
|
|
|
Repayments of 2019 Senior Notes
|
|
|
(1,192,500
|
)
|
|
|
—
|
|
|
Proceeds from Accounts Receivable Securitization Facility
|
|
|
25,000
|
|
|
|
178,603
|
|
|
Repayments of Accounts Receivable Securitization Facility
|
|
|
(25,000
|
)
|
|
|
(179,170
|
)
|
|
|
|
|
|
|
|
Cash provided by (used in) financing activities
|
|
|
(20,609
|
)
|
|
|
169,183
|
|
|
Effect of exchange rates on cash
|
|
|
(3,104
|
)
|
|
|
26
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
10,319
|
|
|
|
127,041
|
|
|
Cash and cash equivalents—beginning of period
|
|
|
220,786
|
|
|
|
196,503
|
|
|
|
|
|
|
|
|
Cash and cash equivalents—end of period
|
|
$
|
231,105
|
|
|
$
|
323,544
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRINSEO S.A.
|
|
Notes to Condensed Consolidated Financial Information
|
|
(Unaudited)
|
|
|
|
Note 1: Revenue by Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
|
|
2015
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
Latex
|
|
$
|
247,512
|
|
$
|
238,256
|
|
$
|
320,682
|
|
$
|
485,768
|
|
$
|
646,988
|
|
Synthetic Rubber
|
|
|
115,370
|
|
|
129,404
|
|
|
164,926
|
|
|
244,774
|
|
|
341,639
|
|
Performance Plastics
|
|
|
185,304
|
|
|
196,944
|
|
|
209,846
|
|
|
382,249
|
|
|
411,851
|
|
Basic Plastics & Feedstocks
|
|
|
480,487
|
|
|
453,661
|
|
|
645,481
|
|
|
934,147
|
|
|
1,299,589
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
$
|
1,028,673
|
|
$
|
1,018,265
|
|
$
|
1,340,935
|
|
$
|
2,046,938
|
|
$
|
2,700,067
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
|
|
|
|
2015
|
|
2015
|
|
2014
|
|
|
|
Net income (loss)
|
|
$
|
0.8
|
|
|
$
|
37.7
|
|
|
$
|
(44.6
|
)
|
|
|
|
Interest expense, net
|
|
|
25.6
|
|
|
|
28.9
|
|
|
|
32.6
|
|
|
|
|
Provision for income taxes
|
|
|
7.5
|
|
|
|
17.9
|
|
|
|
5.5
|
|
|
|
|
Depreciation and amortization
|
|
|
21.7
|
|
|
|
22.5
|
|
|
|
27.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
$
|
55.6
|
|
|
$
|
107.0
|
|
|
$
|
20.6
|
|
|
|
|
Loss on extinguishment of long-term debt
|
|
|
95.2
|
|
|
|
—
|
|
|
|
—
|
|
|
Loss on extinguishment of long-term debt
|
|
Restructuring and other charges (a)
|
|
|
(0.1
|
)
|
|
|
0.5
|
|
|
|
2.1
|
|
|
Selling, general, and administrative expenses
|
|
Fees paid pursuant to advisory agreement (b)
|
|
|
—
|
|
|
|
—
|
|
|
|
24.2
|
|
|
Selling, general, and administrative expenses
|
|
Other non-recurring items (c)
|
|
|
0.6
|
|
|
|
1.3
|
|
|
|
32.5
|
|
|
Selling, general, and administrative expenses; Other expense
(income), net
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
151.3
|
|
|
$
|
108.8
|
|
|
$
|
79.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory revaluation (d)
|
|
|
(29.4
|
)
|
|
|
42.1
|
|
|
|
(2.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA, excluding inventory revaluation
|
|
$
|
121.9
|
|
|
$
|
150.9
|
|
|
$
|
76.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA to Adjusted Net Income
(loss):
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
151.3
|
|
|
$
|
108.8
|
|
|
$
|
79.4
|
|
|
|
|
Interest expense, net
|
|
|
25.6
|
|
|
|
28.9
|
|
|
|
32.6
|
|
|
|
|
Provision for income taxes – Adjusted (e)
|
|
|
25.5
|
|
|
|
18.3
|
|
|
|
10.1
|
|
|
|
|
Depreciation and amortization – Adjusted
|
|
|
21.6
|
|
|
|
22.3
|
|
|
|
25.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (loss)
|
|
$
|
78.6
|
|
|
$
|
39.3
|
|
|
$
|
10.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EPS
|
|
$
|
1.61
|
|
|
$
|
0.80
|
|
|
$
|
0.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA by Segment:
|
|
|
|
|
|
|
|
|
|
|
Latex
|
|
$
|
14.9
|
|
|
$
|
21.5
|
|
|
$
|
26.7
|
|
|
|
|
Synthetic Rubber
|
|
|
18.5
|
|
|
|
26.2
|
|
|
|
37.0
|
|
|
|
|
Performance Plastics
|
|
|
21.3
|
|
|
|
25.1
|
|
|
|
16.8
|
|
|
|
|
Basic Plastics & Feedstocks
|
|
|
122.2
|
|
|
|
59.5
|
|
|
|
15.7
|
|
|
|
|
Corporate unallocated
|
|
|
(25.6
|
)
|
|
|
(23.5
|
)
|
|
|
(16.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
151.3
|
|
|
$
|
108.8
|
|
|
$
|
79.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
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.
|
|
(b)
|
|
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. For the three months ended June 30,
2014, this includes a charge of $23.3 million for fees incurred in
connection with said termination.
|
|
(c)
|
|
Other non-recurring items incurred for the three months ended June
30, 2015 and March 31, 2015 include costs related to the process of
changing our corporate name from Styron to Trinseo. For the three
months ended June 30, 2014, these costs include a one-time $32.5
million termination payment made to Dow in connection with the
termination of our Latex JV Option Agreement.
|
|
(d)
|
|
See the discussion above this table for a description of inventory
revaluation.
|
|
(e)
|
|
Adjusted to remove the tax impact of the loss on extinguishment of
long-term debt and the related items noted above in (a) – (c).
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.
|
|
|
|
|
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
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
Cash provided by operating activities
|
|
$
|
31.8
|
|
|
$
|
9.0
|
|
|
$
|
74.7
|
|
|
$
|
7.8
|
|
|
Cash used in investing activities
|
|
|
(13.6
|
)
|
|
|
(9.1
|
)
|
|
|
(40.7
|
)
|
|
|
(50.0
|
)
|
|
Impact of changes in restricted cash
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow
|
|
$
|
18.2
|
|
|
$
|
(0.1
|
)
|
|
$
|
34.0
|
|
|
$
|
(42.2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
|
(in millions)
|
|
2015
|
|
2014
|
|
Cash and cash equivalents
|
|
$
|
231.1
|
|
$
|
220.8
|
|
Available borrowings under accounts receivable securitization
agreement
|
|
|
147.3
|
|
|
136.1
|
|
Available borrowings under the revolving facility
|
|
|
313.2
|
|
|
293.3
|
|
|
|
|
|
|
|
Liquidity
|
|
$
|
691.6
|
|
$
|
650.2
|
|
|
|
|
|
|
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20150804006742/en/
Source: Trinseo