BERWYN, Pa.--(BUSINESS WIRE)--
Third Quarter 2015 Summary
-
Net Income of $52 million
-
Adjusted EPS of $1.07
-
Adjusted EBITDA of $116 million ($144 million excluding inventory
revaluation)
-
Record LTM Adjusted EBITDA of $409 million and record LTM Adjusted
EBITDA excluding inventory revaluation of $522 million
-
Free cash flow of $95 million
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
September 30,
|
|
June 30,
|
|
$millions, except per share data
|
|
2015
|
|
2014
|
|
2015
|
|
Revenue
|
|
1,028
|
|
1,305
|
|
|
1,029
|
|
Net Income (loss)
|
|
52
|
|
(10
|
)
|
|
1
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
116
|
|
52
|
|
|
56
|
|
Adjusted EBITDA
|
|
116
|
|
62
|
|
|
151
|
|
Adjusted EBITDA, excluding inventory revaluation
|
|
144
|
|
62
|
|
|
122
|
|
Adjusted Net Income
|
|
52
|
|
1
|
|
|
79
|
|
|
|
|
|
|
|
|
|
EPS (Basic) ($)
|
|
1.07
|
|
(0.21
|
)
|
|
0.02
|
|
EPS(Diluted) ($)
|
|
1.06
|
|
(0.21
|
)
|
|
0.02
|
|
Adjusted EPS ($)
|
|
1.07
|
|
0.01
|
|
|
1.61
|
|
|
|
|
|
|
|
|
Trinseo
(NYSE: TSE), a global materials company and manufacturer of plastics,
latex and synthetic rubber, today reported its third quarter 2015
financial results with record net income of $52 million and EPS of $1.06
per diluted share. Additionally, results for the third quarter included
Adjusted EPS of $1.07 per diluted share, Adjusted EBITDA of
$116 million, and Adjusted EBITDA excluding inventory revaluation of
$144 million.
Commenting on the Company’s performance, Chris Pappas, Trinseo President
and Chief Executive Officer, said, “After a very strong first half,
Trinseo continued with strong results in the third quarter. We had net
income of $52 million and earnings per diluted share of $1.06. Adjusted
EBITDA excluding inventory revaluation of $144 million in the third
quarter was our second highest ever, and we had very strong free cash
flow of $95 million.”
Pappas continued, “As expected, Performance Materials Adjusted EBITDA
excluding inventory revaluation returned to a more normalized run rate
at $72 million. We continue to be encouraged by the results in Basic
Plastics & Feedstocks, which had Adjusted EBITDA excluding inventory
revaluation of $93 million, making this the third straight quarter with
Adjusted EBITDA higher than all of 2014. We are seeing further evidence
of the supply / demand improvements driving higher margins in styrene
monomer, polystyrene, and polycarbonate.”
Revenue in the third quarter decreased 21% 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. Sequentially, revenue remained flat.
Third quarter Adjusted EBITDA of $116 million included a $28 million
unfavorable impact from inventory revaluation. Adjusted EBITDA excluding
inventory revaluation of $144 million was $82 million higher than prior
year primarily due to higher margins in the Basic Plastics & Feedstocks
division, including styrene monomer, styrenic polymers, and
polycarbonate, as well as higher equity earnings from Americas
Styrenics. Sequentially, Adjusted EBITDA excluding inventory revaluation
was $22 million higher due mostly to increased polycarbonate margins,
the second quarter unfavorable impacts from price lag, and the planned
Synthetic Rubber turnaround. These impacts were partially offset by
lower styrene monomer margin and a decrease in equity earnings from
Americas Styrenics.
Third Quarter Results and Commentary by Business Segment
-
Latex revenue of $255 million for the quarter decreased 22%
versus prior year due to the pass through of lower raw material costs
as well as currency. Adjusted EBITDA of $24 million was $2 million
below prior year due primarily to currency as well as lower sales
volume in North America and Asia. In September the company announced
the planned closure of the styrene butadiene latex plant in Gales
Ferry, CT as part of a plan to reduce costs by a $5 million run rate
in 2016. In addition, a price increase of ten cents per dry pound was
announced for products sold into the carpet, paper, and performance
latex markets in North America. The Company believes these actions
will improve margins and enable continued investment in innovative and
cost competitive products.
-
Synthetic Rubber revenue of $126 million decreased 19% versus
prior year due to the pass through of lower raw material costs and
currency. This was partially offset by a revenue increase of 13% due
to volume, which included Enhanced SSBR volume growth of 17%. Adjusted
EBITDA of $27 million was $1 million above prior year as higher sales
volume was partially offset by currency. Third quarter sales volume of
SSBR increased 19% from prior year and included record sales volume of
enhanced SSBR, the Company’s most advanced rubber grades which are
used exclusively in high performance tires.
-
Performance Plastics revenue of $180 million for the quarter
decreased 13% versus prior year due to the pass through of lower raw
material costs as well as currency. Adjusted EBITDA of $15 million was
$4 million below prior year driven mostly by inventory revaluation.
Third quarter Adjusted EBITDA was below recent quarters due mainly to
higher polycarbonate cost and price lag. Third quarter year-to-date
sales volume was 4% higher than prior year excluding Latin America.
-
Basic Plastics & Feedstocks revenue of $467 million
decreased 24% versus prior year due mostly to the pass through of
lower raw material costs as well as currency. In addition, sales
volume had a 2% unfavorable impact primarily related to lower sales of
polystyrene in Asia. Adjusted EBITDA of $70 million was $66 million
above prior year and included $33 million of equity earnings, nearly
all from Americas Styrenics. Adjusted EBITDA excluding inventory
revaluation of $93 million was $89 million above prior year driven by
higher styrene margin, higher equity affiliate income from Americas
Styrenics, as well as higher polycarbonate margin from restructuring
efforts as well as improved market conditions.
Free Cash Flow and Leverage
Free cash flow for the quarter was $95 million, inclusive of a $42.5
million dividend from Americas Styrenics, $35 million of capital
spending, and $10 million of cash interest payments. Net leverage
continued to decrease due to higher EBITDA and cash generation, and was
2.2 times as of the end of the third quarter, compared to approximately
4.0 times at the end of 2013 and 2014.
Outlook
Commenting on the outlook for the fourth quarter of 2015 Pappas said,
“The Performance Materials division Adjusted EBITDA is expected to
remain between $70 and $75 million. In Basic Plastics & Feedstocks, we
expect the fourth quarter Adjusted EBITDA to be between $55 and $65
million. This decrease from the third quarter is driven by lower styrene
margins in Europe and Asia as well as lower income from Americas
Styrenics.”
Pappas continued, “We expect full year Adjusted EBITDA to be between
$485 and $495 million, a record for Trinseo. In addition, we expect
record free cash flow of $270 to $290 million, excluding the $69 million
call premium related to the refinancing in the second quarter, and
record Adjusted EPS of $4.50 to $4.70.”
Conference Call and Webcast Information
Trinseo will host a conference call to discuss its Third Quarter 2015
financial results tomorrow, Thursday, November 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: 63111234
|
|
|
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 Third Quarter 2015 financial results on the Company’s
Investor Relations website on Wednesday, November 4, 2015 after the
market close. 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.
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 5, 2016.
About Trinseo
Trinseo is a leading global materials company and manufacturer of
plastics, latex and rubber, dedicated to collaborating with customers to
deliver innovative and sustainable solutions. 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. Trinseo had approximately $5.1 billion in revenue in
2014, with 19 manufacturing sites around the world, and approximately
2,100 employees. More information can be found on Trinseo’s
website. 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
|
|
|
Nine Months Ended
|
|
|
|
|
September 30, 2015
|
|
June 30, 2015
|
|
September 30, 2014
|
|
|
September 30, 2015
|
|
September 30, 2014
|
|
|
Net sales
|
|
$
|
1,027,952
|
|
$
|
1,028,673
|
|
$
|
1,305,493
|
|
|
$
|
3,074,890
|
|
$
|
4,005,560
|
|
|
Cost of sales
|
|
916,390
|
|
886,536
|
|
1,237,257
|
|
|
2,718,112
|
|
3,746,285
|
|
|
Gross profit
|
|
111,562
|
|
142,137
|
|
68,236
|
|
|
356,778
|
|
259,275
|
|
|
Selling, general and administrative expenses
|
|
51,093
|
|
50,739
|
|
48,113
|
|
|
153,607
|
|
172,351
|
|
|
Equity in earnings of unconsolidated affiliates
|
|
33,489
|
|
40,841
|
|
9,267
|
|
|
111,037
|
|
29,595
|
|
|
Operating income
|
|
93,958
|
|
132,239
|
|
29,390
|
|
|
314,208
|
|
116,519
|
|
|
Interest expense, net
|
|
19,489
|
|
25,600
|
|
30,098
|
|
|
73,945
|
|
95,518
|
|
|
Loss on extinguishment of long-term debt
|
|
-
|
|
95,150
|
|
7,390
|
|
|
95,150
|
|
7,390
|
|
|
Other expense (income), net
|
|
1,214
|
|
3,233
|
|
(1,638
|
)
|
|
7,998
|
|
29,406
|
|
|
Income (loss) before income taxes
|
|
73,255
|
|
8,256
|
|
(6,460
|
)
|
|
137,115
|
|
(15,795
|
)
|
|
Provision for income taxes
|
|
21,200
|
|
7,500
|
|
3,650
|
|
|
46,600
|
|
21,850
|
|
|
Net income (loss)
|
|
$
|
52,055
|
|
$
|
756
|
|
$
|
(10,110
|
)
|
|
$
|
90,515
|
|
$
|
(37,645
|
)
|
|
Weighted average shares- basic
|
|
48,778
|
|
48,771
|
|
48,770
|
|
|
48,773
|
|
41,693
|
|
|
Net income (loss) per share- basic
|
|
$
|
1.07
|
|
$
|
0.02
|
|
$
|
(0.21
|
)
|
|
$
|
1.86
|
|
$
|
(0.90
|
)
|
|
Weighted average shares- diluted
|
|
48,989
|
|
48,907
|
|
48,770
|
|
|
48,936
|
|
41,693
|
|
|
Net income (loss) per share- diluted
|
|
$
|
1.06
|
|
$
|
0.02
|
|
$
|
(0.21
|
)
|
|
$
|
1.85
|
|
$
|
(0.90
|
)
|
|
|
|
|
|
|
|
|
|
TRINSEO S.A.
|
|
|
|
Condensed Consolidated Balance Sheets
|
|
(In thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
|
2015
|
|
|
2014
|
|
|
Assets
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
320,771
|
|
|
$
|
220,786
|
|
|
Accounts receivable, net of allowance for doubtful accounts
|
|
550,006
|
|
|
601,066
|
|
|
Inventories
|
|
391,247
|
|
|
473,861
|
|
|
Deferred income tax assets
|
|
10,198
|
|
|
11,786
|
|
|
Other current assets
|
|
19,749
|
|
|
15,164
|
|
|
Total current assets
|
|
1,291,971
|
|
|
1,322,663
|
|
|
|
|
|
|
|
|
|
|
Investments in unconsolidated affiliates
|
|
191,194
|
|
|
167,658
|
|
|
Property, plant and equipment, net of accumulated depreciation
|
|
522,213
|
|
|
556,697
|
|
|
Other assets
|
|
|
|
|
|
|
|
Goodwill
|
|
31,917
|
|
|
34,574
|
|
|
Other intangible assets, net
|
|
155,194
|
|
|
165,358
|
|
|
Deferred income tax assets—noncurrent
|
|
62,269
|
|
|
46,812
|
|
|
Deferred charges and other assets
|
|
57,381
|
|
|
62,354
|
|
|
Total other assets
|
|
306,761
|
|
|
309,098
|
|
|
Total assets
|
|
$
|
2,312,139
|
|
|
$
|
2,356,116
|
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders’ equity
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
Short-term borrowings and current portion of long-term debt
|
|
$
|
5,627
|
|
|
$
|
7,559
|
|
|
Accounts payable
|
|
337,759
|
|
|
434,692
|
|
|
Income taxes payable
|
|
36,007
|
|
|
9,413
|
|
|
Deferred income tax liabilities
|
|
834
|
|
|
1,413
|
|
|
Accrued expenses and other current liabilities
|
|
109,164
|
|
|
120,928
|
|
|
Total current liabilities
|
|
489,391
|
|
|
574,005
|
|
|
Noncurrent liabilities
|
|
|
|
|
|
|
|
Long-term debt
|
|
1,215,334
|
|
|
1,194,648
|
|
|
Deferred income tax liabilities—noncurrent
|
|
29,571
|
|
|
27,311
|
|
|
Other noncurrent obligations
|
|
232,592
|
|
|
239,287
|
|
|
Total noncurrent liabilities
|
|
1,477,497
|
|
|
1,461,246
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
Shareholders’ equity
|
|
|
|
|
|
|
|
Common stock, $0.01 nominal value, 50,000,000 shares authorized at
September 30, 2015 and December 31, 2014, 48,778 and 48,770 shares
issued and outstanding at September 30, 2015 and December 31, 2014,
respectively
|
|
488
|
|
|
488
|
|
|
Additional paid-in-capital
|
|
556,964
|
|
|
547,530
|
|
|
Accumulated deficit
|
|
(61,421
|
)
|
|
(151,936
|
)
|
|
Accumulated other comprehensive loss
|
|
(150,780
|
)
|
|
(75,217
|
)
|
|
Total shareholders’ equity
|
|
345,251
|
|
|
320,865
|
|
|
Total liabilities and shareholders’ equity
|
|
$
|
2,312,139
|
|
|
$
|
2,356,116
|
|
|
|
|
|
|
|
TRINSEO S.A.
|
|
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
2015
|
|
|
2014
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
Cash provided by operating activities
|
|
$
|
205,705
|
|
|
$
|
1,661
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
Capital expenditures
|
|
(79,088
|
)
|
|
(69,269
|
)
|
|
Proceeds from capital expenditures subsidy
|
|
2,191
|
|
|
—
|
|
|
Proceeds from the sale of businesses and other assets
|
|
689
|
|
|
6,257
|
|
|
Payment for working capital adjustment from sale of business
|
|
—
|
|
|
(700
|
)
|
|
Distributions from unconsolidated affiliates
|
|
—
|
|
|
978
|
|
|
Increase in restricted cash
|
|
(413
|
)
|
|
—
|
|
|
Cash used in investing activities
|
|
(76,621
|
)
|
|
(62,734
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
Proceeds from initial public offering, net of offering costs
|
|
—
|
|
|
198,087
|
|
|
Deferred financing fees
|
|
(28,033
|
)
|
|
—
|
|
|
Short-term borrowings, net
|
|
(17,703
|
)
|
|
(43,430
|
)
|
|
Repayments of Term Loans
|
|
(1,250
|
)
|
|
—
|
|
|
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
|
)
|
|
(132,500
|
)
|
|
Proceeds from Accounts Receivable Securitization Facility
|
|
25,000
|
|
|
283,292
|
|
|
Repayments of Accounts Receivable Securitization Facility
|
|
(25,000
|
)
|
|
(283,859
|
)
|
|
Cash provided by (used in) financing activities
|
|
(24,111
|
)
|
|
21,590
|
|
|
Effect of exchange rates on cash
|
|
(4,988
|
)
|
|
(4,893
|
)
|
|
Net change in cash and cash equivalents
|
|
99,985
|
|
|
(44,376
|
)
|
|
Cash and cash equivalents—beginning of period
|
|
220,786
|
|
|
196,503
|
|
|
Cash and cash equivalents—end of period
|
|
$
|
320,771
|
|
|
$
|
152,127
|
|
|
|
|
|
|
|
|
TRINSEO S.A.
|
|
Notes to Condensed Consolidated Financial Information
|
|
(Unaudited)
|
|
|
|
Note 1: Revenue by Segment
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
(In thousands)
|
|
2015
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
Latex
|
|
$
|
254,938
|
|
$
|
247,512
|
|
$
|
328,394
|
|
$
|
740,706
|
|
$
|
975,382
|
|
Synthetic Rubber
|
|
125,956
|
|
115,370
|
|
155,452
|
|
370,730
|
|
497,091
|
|
Performance Plastics
|
|
179,861
|
|
185,304
|
|
207,612
|
|
562,109
|
|
619,463
|
|
Basic Plastics & Feedstocks
|
|
467,197
|
|
480,487
|
|
614,035
|
|
1,401,345
|
|
1,913,624
|
|
Total Revenue
|
|
$
|
1,027,952
|
|
$
|
1,028,673
|
|
$
|
1,305,493
|
|
$
|
3,074,890
|
|
$
|
4,005,560
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
(In millions, except per share data)
|
|
September 30, 2015
|
|
|
June 30, 2015
|
|
|
September 30, 2014
|
|
|
|
|
Net income (loss)
|
|
$
|
52.1
|
|
|
$
|
0.8
|
|
|
$
|
(10.1
|
)
|
|
|
|
Interest expense, net
|
|
19.5
|
|
|
25.6
|
|
|
30.1
|
|
|
|
|
Provision for income taxes
|
|
21.2
|
|
|
7.5
|
|
|
3.7
|
|
|
|
|
Depreciation and amortization
|
|
23.0
|
|
|
21.7
|
|
|
27.8
|
|
|
|
|
EBITDA
|
|
$
|
115.8
|
|
|
$
|
55.6
|
|
|
$
|
51.5
|
|
|
|
|
Loss on extinguishment of long-term debt
|
|
|
—
|
|
|
|
95.2
|
|
|
|
7.4
|
|
|
Loss on extinguishment of long-term debt
|
|
Restructuring and other charges (a)
|
|
|
0.1
|
|
|
|
(0.1
|
)
|
|
|
0.8
|
|
|
Selling, general, and administrative expenses
|
|
Other non-recurring items (b)
|
|
|
0.3
|
|
|
|
0.6
|
|
|
|
1.9
|
|
|
Selling, general, and administrative expenses
|
|
Adjusted EBITDA
|
|
$
|
116.2
|
|
|
$
|
151.3
|
|
|
$
|
61.6
|
|
|
|
|
Inventory revaluation (c)
|
|
28.3
|
|
|
(29.4
|
)
|
|
0.8
|
|
|
|
|
Adjusted EBITDA, excluding inventory revaluation
|
|
$
|
144.5
|
|
|
$
|
121.9
|
|
|
$
|
62.4
|
|
|
|
|
Adjusted EBITDA to Adjusted Net Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
116.2
|
|
|
$
|
151.3
|
|
|
$
|
61.6
|
|
|
|
|
Interest expense, net
|
|
19.5
|
|
|
25.6
|
|
|
30.1
|
|
|
|
|
Provision for income taxes — Adjusted (d)
|
|
22.3
|
|
|
25.5
|
|
|
5.4
|
|
|
|
|
Depreciation and amortization — Adjusted (e)
|
|
22.1
|
|
|
21.6
|
|
|
25.6
|
|
|
|
|
Adjusted Net Income
|
|
$
|
52.3
|
|
|
$
|
78.6
|
|
|
$
|
0.5
|
|
|
|
|
Adjusted EPS
|
|
$
|
1.07
|
|
|
$
|
1.61
|
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA by Segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
Latex
|
|
$
|
24.4
|
|
|
$
|
14.9
|
|
|
$
|
26.2
|
|
|
|
|
Synthetic Rubber
|
|
27.4
|
|
|
18.5
|
|
|
26.6
|
|
|
|
|
Performance Plastics
|
|
14.5
|
|
|
21.3
|
|
|
19.1
|
|
|
|
|
Basic Plastics & Feedstocks
|
|
70.4
|
|
|
122.2
|
|
|
4.3
|
|
|
|
|
Corporate unallocated
|
|
(20.5
|
)
|
|
(25.6
|
)
|
|
(14.6
|
)
|
|
|
|
Adjusted EBITDA
|
|
$
|
116.2
|
|
|
$
|
151.3
|
|
|
$
|
61.6
|
|
|
|
|
_____________________
|
|
(a)
|
|
Restructuring and other charges for the prior three month periods
above were incurred primarily in connection with the shutdown of our
latex manufacturing plant in Altona, Australia. Charges incurred
during the three months ended September 30, 2015 are related to the
planned closure of our Allyn’s Point latex manufacturing facility in
Gales Ferry, Connecticut.
|
|
(b)
|
|
Other non-recurring items incurred include costs related to the
process of changing our corporate name from Styron to Trinseo.
|
|
(c)
|
|
See the discussion above this table for a description of inventory
revaluation.
|
|
(d)
|
|
Adjusted to remove the tax impact of the loss on extinguishment of
long-term debt and the related items noted above in (a) - (b).
Additionally, the three months ended September 30, 2015 excludes a
$0.6 million tax benefit recognized during the period related to
provision to return adjustments.
|
|
(e)
|
|
For the three months ended September 30, 2015, the amount excludes
accelerated depreciation of $0.8 million related to the planned
closure of our Allyn’s Point facility. For the three months ended
September 30, 2014, the amount excludes accelerated depreciation of
$2.0 million related 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
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
September 30,
|
|
|
September 30,
|
|
|
(In millions)
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
Cash provided by (used in) operating activities
|
|
$
|
131.0
|
|
|
$
|
(6.2
|
)
|
|
$
|
205.7
|
|
|
$
|
1.7
|
|
|
Cash used in investing activities
|
|
(35.9
|
)
|
|
(12.7
|
)
|
|
(76.6
|
)
|
|
(62.7
|
)
|
|
Impact of changes in restricted cash
|
|
0.4
|
|
|
—
|
|
|
0.4
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow
|
|
$
|
95.5
|
|
|
$
|
(18.9
|
)
|
|
$
|
129.5
|
|
|
$
|
(61.0
|
)
|
|
|
|
|
|
|
|
Liquidity
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
(In millions)
|
|
2015
|
|
2014
|
|
Cash and cash equivalents
|
|
$
|
320.8
|
|
$
|
220.8
|
|
Available borrowings under accounts receivable securitization
agreement
|
|
153.0
|
|
136.1
|
|
Available borrowings under the revolving facility
|
|
313.0
|
|
293.3
|
|
Liquidity
|
|
$
|
786.8
|
|
$
|
650.2
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20151104006418/en/
Source: Trinseo