First Quarter 2016 Summary
-
Net Income of $77 million
-
Adjusted EPS of $1.62, inclusive of $0.16 unfavorable impact from
inventory revaluation
-
Adjusted EBITDA of $143 million ($153 million excluding inventory
revaluation)
-
Free cash flow of $63 million
BERWYN, Pa.--(BUSINESS WIRE)--
Trinseo
(NYSE:TSE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
March 31,
|
|
|
|
$millions, except per share data
|
|
|
|
2016
|
|
|
2015
|
|
|
|
Revenue
|
|
|
|
894
|
|
|
1,018
|
|
|
|
Net Income
|
|
|
|
77
|
|
|
38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
|
141
|
|
|
107
|
|
|
|
Adjusted EBITDA
|
|
|
|
143
|
|
|
109
|
|
|
|
Adjusted EBITDA excluding inventory revaluation
|
|
|
|
153
|
|
|
151
|
|
|
|
Adjusted Net Income
|
|
|
|
79
|
|
|
39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS (Basic) ($)
|
|
|
|
1.58
|
|
|
0.77
|
|
|
|
EPS (Diluted) ($)
|
|
|
|
1.56
|
|
|
0.77
|
|
|
|
Adjusted EPS ($)
|
|
|
|
1.62
|
|
|
0.80
|
|
|
|
|
|
|
|
|
|
|
|
|
Trinseo, a global materials company and manufacturer of plastics, latex
binders and synthetic rubber, today reported its first quarter 2016
financial results with revenue of $894 million and net income of $77
million.
Additionally, results for the first quarter included Adjusted EPS of
$1.62 per diluted share and Adjusted EBITDA of $143 million; these
included an unfavorable inventory revaluation impact of $0.16 and $10
million, respectively.
Commenting on the Company’s performance, Chris Pappas, Trinseo President
and Chief Executive Officer, said, “I am very pleased with the strong
start to the year, as we exceeded our first quarter Adjusted EBITDA and
Adjusted EPS guidance. We continue to see a higher, sustainable level of
EBITDA and earnings due to structural improvements in the styrenics and
polycarbonate markets. Free cash flow of $63 million was a record first
quarter result, and we repurchased 1.6 million shares in March as part
of Bain Capital’s secondary offering on March 24.”
Pappas continued, “As expected, our Performance Materials division
delivered $77 million of Adjusted EBITDA excluding inventory
revaluation, putting it on track to deliver at least 5% EBITDA growth in
2016. Our Basic Plastics & Feedstocks division had another strong
quarter with $101 million Adjusted EBITDA excluding inventory
revaluation. This result exceeded our guidance due mainly to higher than
expected styrene margins, and included no contribution from fly-up
styrene margin.”
Revenue in the first quarter decreased 12% versus prior year driven by
the pass through of lower raw material costs, lower sales volume to the
Europe polystyrene and Asia Performance Plastics markets, as well as
currency, as the euro weakened in comparison to the U.S. dollar.
First quarter Adjusted EBITDA of $143 million included a $10 million
unfavorable impact from inventory revaluation. Adjusted EBITDA excluding
inventory revaluation of $153 million was $2 million higher than prior
year.
First Quarter Results and Commentary by Business Segment
-
Latex revenue of $209 million for the quarter decreased 12%
versus prior year primarily driven by the pass through of lower raw
material costs, lower sales volume in Europe and North America, as
well as currency. Higher sales volume to the Asia paper market
partially offset these impacts. Adjusted EBITDA of $19 million was $2
million below prior year driven by lower margin in Asia and a prior
year price lag benefit, which were partially offset by price increases
in North America and lower fixed costs from the Gales Ferry,
Connecticut plant closure. Sales volume of 299 million pounds was in
line with the trend over the last eight quarters.
-
Synthetic Rubber revenue of $102 million for the quarter
decreased 21% versus prior year driven by the pass through of lower
raw material costs as well as lower sales volume, particularly in
Nickel-PBR as production decreased due to Neodymium-PBR plant trials.
Adjusted EBITDA of $23 million was $3 million below prior year
primarily driven by lower Nickel-PBR sales volume. SSBR sales volume
was a record high during the quarter, and overall second quarter sales
volume should be sequentially higher with the restart of Nickel-PBR
production.
-
Performance Plastics revenue of $169 million for the quarter
was 14% below prior year due to the pass through of lower raw material
costs as well as lower sales volume to the consumer electronics market
in Asia. Adjusted EBITDA of $30 million was $5 million above prior
year due mostly to higher margins. Sales volume to the automotive
market was 4% higher than prior year excluding Latin America.
-
Basic Plastics & Feedstocks revenue of $414 million
was 9% below prior year driven by the pass through of lower raw
material costs, currency, and lower polystyrene sales in Europe due to
prior year restocking activities. Adjusted EBITDA of $97 million was
$38 million higher than prior year. Adjusted EBITDA excluding
inventory revaluation of $101 million was $20 million higher than
prior year driven by higher styrene, styrenic polymer, and
polycarbonate margins.
Free Cash Flow and Leverage
Free cash flow for the quarter was $63 million, inclusive of $36 million
in dividends from joint ventures, $26 million of capital expenditures,
and $6 million of cash interest payments. At the end of the quarter we
had record liquidity of $883 million, which included $438 million of
cash, inclusive of the $57 million cash outlay for the repurchase of 1.6
million shares.
As expected, our net leverage ratio continued to decrease due to higher
EBITDA and cash generation, and was 1.5 times at the end of the quarter,
compared to approximately 3.5 times at the end of the first quarter of
2015.
Outlook
Commenting on the outlook for the second quarter and full year 2016
Pappas said, “We expect this level of performance to continue into the
second quarter, with an estimate of $140 to $150 million of Adjusted
EBITDA excluding inventory revaluation. The Performance Materials
division should deliver $70 to $75 million of Adjusted EBITDA excluding
inventory revaluation, as we do not expect the first quarter Performance
Plastics price lag benefit to reoccur. The Basic Plastics & Feedstocks
division Adjusted EBITDA excluding inventory revaluation is expected to
be between $90 and $100 million, slightly below the first quarter result
due to planned styrenics turnarounds.”
Commenting on the outlook for the full year 2016 Pappas said, “When
combining our second quarter estimate with our first quarter
performance, the first half Adjusted EBITDA excluding inventory
revaluation is expected to be about $300 million. We expect the second
half of 2016 to be quite strong, but with some impact from seasonality.
Therefore, we are increasing our full year guidance to $570 to $590
million of Adjusted EBITDA excluding inventory revaluation. This
estimate includes no or minimal impact from fly-up styrene margin, and
is a result of sustainable, structural improvements in the styrenics and
polycarbonate markets. This EBITDA estimate translates into an expected
Adjusted EPS range of $6.40 to $6.70.”
Conference Call and Webcast Information
Trinseo will host a conference call to discuss its First Quarter 2016
financial results tomorrow, Wednesday, May 4, 2016 at 10 AM Eastern Time.
Commenting on results will be Trinseo’s Chris Pappas, President and
Chief Executive Officer and David Stasse, Vice President, Treasury and
Corporate Finance. 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: 93554854
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 2016 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.
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 4, 2017.
About Trinseo
Trinseo
(NYSE: TSE) is a global materials solutions provider and manufacturer of
plastics, latex binders, and synthetic rubber. We are focused on
delivering innovative and sustainable solution to help our customers
create products that touch lives every day — products that are intrinsic
to how we live our lives — across a wide range of end-markets, including
automotive, consumer electronics, appliances, medical devices, lighting,
electrical, carpet, paper and board, building and construction, and
tires. Trinseo had approximately $4.0 billion in revenue in 2015, with
18 manufacturing sites around the world, and more than 2,200 employees.
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, 2016
|
|
|
March 31, 2015
|
|
|
|
Net sales
|
|
|
|
$
|
894,084
|
|
|
$
|
1,018,265
|
|
|
|
Cost of sales
|
|
|
|
754,412
|
|
|
915,186
|
|
|
|
Gross profit
|
|
|
|
139,672
|
|
|
103,079
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
54,486
|
|
|
51,775
|
|
|
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
35,026
|
|
|
36,707
|
|
|
|
Operating income
|
|
|
|
120,212
|
|
|
88,011
|
|
|
|
Interest expense, net
|
|
|
|
18,896
|
|
|
28,856
|
|
|
|
Other expense, net
|
|
|
|
2,669
|
|
|
3,551
|
|
|
|
Income before income taxes
|
|
|
|
98,647
|
|
|
55,604
|
|
|
|
Provision for income taxes
|
|
|
|
21,900
|
|
|
17,900
|
|
|
|
Net income
|
|
|
|
$
|
76,747
|
|
|
$
|
37,704
|
|
|
|
Weighted average shares- basic
|
|
|
|
48,655
|
|
|
48,770
|
|
|
|
Net income per share- basic
|
|
|
|
$
|
1.58
|
|
|
$
|
0.77
|
|
|
|
Weighted average shares- diluted
|
|
|
|
49,086
|
|
|
48,851
|
|
|
|
Net income per share- diluted
|
|
|
|
$
|
1.56
|
|
|
$
|
0.77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRINSEO S.A.
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
(In thousands, except per share data)
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
438,389
|
|
|
$
|
431,261
|
|
|
|
|
Accounts receivable, net of allowance for doubtful accounts
|
|
|
535,095
|
|
|
494,556
|
|
|
|
|
Inventories
|
|
|
367,159
|
|
|
353,097
|
|
|
|
|
Other current assets
|
|
|
13,300
|
|
|
10,120
|
|
|
|
|
Total current assets
|
|
|
1,353,943
|
|
|
1,289,034
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in unconsolidated affiliates
|
|
|
181,711
|
|
|
182,836
|
|
|
|
|
Property, plant and equipment, net of accumulated depreciation
|
|
|
522,145
|
|
|
518,751
|
|
|
|
|
Other assets
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
32,255
|
|
|
31,064
|
|
|
|
|
Other intangible assets, net
|
|
|
168,013
|
|
|
158,218
|
|
|
|
|
Deferred income tax assets—noncurrent
|
|
|
46,564
|
|
|
51,395
|
|
|
|
|
Deferred charges and other assets
|
|
|
27,004
|
|
|
27,596
|
|
|
|
|
Total other assets
|
|
|
273,836
|
|
|
268,273
|
|
|
|
|
Total assets
|
|
|
$
|
2,331,635
|
|
|
$
|
2,258,894
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders’ equity
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings and current portion of long-term debt
|
|
|
$
|
5,000
|
|
|
$
|
5,000
|
|
|
|
|
Accounts payable
|
|
|
340,803
|
|
|
324,629
|
|
|
|
|
Income taxes payable
|
|
|
28,223
|
|
|
20,804
|
|
|
|
|
Accrued expenses and other current liabilities
|
|
|
91,229
|
|
|
98,836
|
|
|
|
|
Total current liabilities
|
|
|
465,255
|
|
|
449,269
|
|
|
|
|
Noncurrent liabilities
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, net of unamortized deferred financing fees
|
|
|
1,192,500
|
|
|
1,177,120
|
|
|
|
|
Deferred income tax liabilities—noncurrent
|
|
|
27,480
|
|
|
25,764
|
|
|
|
|
Other noncurrent obligations
|
|
|
226,316
|
|
|
217,727
|
|
|
|
|
Total noncurrent liabilities
|
|
|
1,446,296
|
|
|
1,420,611
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
Shareholders’ equity
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares, $0.01 nominal value, 50,000,000 shares authorized
(March 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
48,778 shares issued and 47,178 shares outstanding ; December 31,
2015: 48,778 shares
|
|
|
|
|
|
|
|
|
|
|
issued and outstanding)
|
|
|
488
|
|
|
488
|
|
|
|
|
Additional paid-in-capital
|
|
|
562,125
|
|
|
556,532
|
|
|
|
|
Treasury shares, at cost (March 31, 2016: 1,600 shares; December 31,
2015: zero shares)
|
|
|
(57,008
|
)
|
|
—
|
|
|
|
|
Retained Earnings (accumulated deficit)
|
|
|
58,458
|
|
|
(18,289
|
)
|
|
|
|
Accumulated other comprehensive loss
|
|
|
(143,979
|
)
|
|
(149,717
|
)
|
|
|
|
Total shareholders’ equity
|
|
|
420,084
|
|
|
389,014
|
|
|
|
|
Total liabilities and shareholders’ equity
|
|
|
$
|
2,331,635
|
|
|
$
|
2,258,894
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRINSEO S.A.
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows
|
|
|
|
(In thousands)
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided by operating activities
|
|
|
|
$
|
84,885
|
|
|
$
|
42,914
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
(26,437
|
)
|
|
(27,670
|
)
|
|
|
|
Proceeds from the sale of businesses and other assets
|
|
|
|
—
|
|
|
560
|
|
|
|
|
Distributions from unconsolidated affiliates
|
|
|
|
4,809
|
|
|
—
|
|
|
|
|
Cash used in investing activities
|
|
|
|
(21,628
|
)
|
|
(27,110
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings, net
|
|
|
|
(63
|
)
|
|
(9,487
|
)
|
|
|
|
Repayments of term loans
|
|
|
|
(1,250
|
)
|
|
—
|
|
|
|
|
Purchase of treasury shares
|
|
|
|
(57,008
|
)
|
|
—
|
|
|
|
|
Cash used in financing activities
|
|
|
|
(58,321
|
)
|
|
(9,487
|
)
|
|
|
|
Effect of exchange rates on cash
|
|
|
|
2,192
|
|
|
(8,406
|
)
|
|
|
|
Net change in cash and cash equivalents
|
|
|
|
7,128
|
|
|
(2,089
|
)
|
|
|
|
Cash and cash equivalents—beginning of period
|
|
|
|
431,261
|
|
|
220,786
|
|
|
|
|
Cash and cash equivalents—end of period
|
|
|
|
$
|
438,389
|
|
|
$
|
218,697
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRINSEO S.A.
|
|
|
|
|
|
|
|
Notes to Condensed Consolidated Financial Information
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Note 1: Revenue by Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
|
(In millions)
|
|
|
|
|
2016
|
|
|
2015
|
|
|
|
Latex
|
|
|
|
|
$
|
209.5
|
|
|
$
|
238.3
|
|
|
|
Synthetic Rubber
|
|
|
|
|
102.2
|
|
|
129.4
|
|
|
|
Performance Plastics
|
|
|
|
|
168.6
|
|
|
196.9
|
|
|
|
Basic Plastics & Feedstocks
|
|
|
|
|
413.8
|
|
|
453.7
|
|
|
|
Total Revenue
|
|
|
|
|
$
|
894.1
|
|
|
$
|
1,018.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 2: Reconciliation of Non-GAAP Performance
Measures to Net income
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; 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 and Adjusted EPS as additional
performance measures. Adjusted Net Income is calculated as Adjusted
EBITDA (defined beginning with Net income, 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 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, which is determined in accordance with GAAP.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
(In millions, except per share data)
|
|
|
|
March 31, 2016
|
|
|
March 31, 2015
|
|
|
|
|
|
Net income
|
|
|
|
$
|
76.7
|
|
|
$
|
37.7
|
|
|
|
|
|
Interest expense, net
|
|
|
|
18.9
|
|
|
28.9
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
21.9
|
|
|
17.9
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
23.2
|
|
|
22.5
|
|
|
|
|
|
EBITDA
|
|
|
|
$
|
140.7
|
|
|
$
|
107.0
|
|
|
|
|
|
Restructuring and other charges (a)
|
|
|
|
0.7
|
|
|
0.5
|
|
Selling, general, and administrative expenses
|
|
|
|
Other non-recurring items (b)
|
|
|
|
1.8
|
|
|
1.3
|
|
Selling, general, and administrative expenses
|
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
143.2
|
|
|
$
|
108.8
|
|
|
|
|
|
Inventory revaluation (c)
|
|
|
|
9.7
|
|
|
42.1
|
|
|
|
|
|
Adjusted EBITDA excluding inventory revaluation
|
|
|
|
$
|
152.9
|
|
|
$
|
150.9
|
|
|
|
|
|
Adjusted EBITDA to Adjusted Net Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
143.2
|
|
|
$
|
108.8
|
|
|
|
|
|
Interest expense, net
|
|
|
|
18.9
|
|
|
28.9
|
|
|
|
|
|
Provision for income taxes — Adjusted (d)
|
|
|
|
22.4
|
|
|
18.3
|
|
|
|
|
|
Depreciation and amortization — Adjusted (e)
|
|
|
|
22.6
|
|
|
22.3
|
|
|
|
|
|
Adjusted Net Income
|
|
|
|
$
|
79.3
|
|
|
$
|
39.3
|
|
|
|
|
|
Adjusted EPS
|
|
|
|
$
|
1.62
|
|
|
$
|
0.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA by Segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
Latex
|
|
|
|
$
|
18.8
|
|
|
$
|
21.5
|
|
|
|
|
|
Synthetic Rubber
|
|
|
|
23.1
|
|
|
26.2
|
|
|
|
|
|
Performance Plastics
|
|
|
|
30.0
|
|
|
25.1
|
|
|
|
|
|
Basic Plastics & Feedstocks
|
|
|
|
96.6
|
|
|
59.5
|
|
|
|
|
|
Corporate unallocated
|
|
|
|
(25.3
|
)
|
|
(23.5
|
)
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
143.2
|
|
|
$
|
108.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Restructuring and other charges for the three months ended March 31,
2016 relate to charges incurred in connection with the closure of our
Allyn’s Point manufacturing facility in Gales Ferry, Connecticut.
Charges for three months ended March 31, 2015 relate primarily to the
polycarbonate restructuring within our Basic Plastics & Feedstocks
segment.
(b) Other non-recurring items for the three months ended March 31, 2016
relate to fees incurred in conjunction with the Company’s secondary
offering completed in March 2016. Other non-recurring items for the
three months ended March 31, 2015 represent 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 related items noted in (a),
(b) and (e).
(e) For the three months ended March 31, 2016, the amount excludes
accelerated depreciation of $0.5 million related to the closure of our
Allyn’s Point 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
|
|
|
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
(In millions)
|
|
|
|
2016
|
|
|
2015
|
|
|
Cash provided by operating activities
|
|
|
|
$
|
84.9
|
|
|
$
|
42.9
|
|
|
Cash used in investing activities
|
|
|
|
(21.6
|
)
|
|
(27.1
|
)
|
|
Impact of changes in restricted cash
|
|
|
|
—
|
|
|
—
|
|
|
Free Cash Flow
|
|
|
|
$
|
63.3
|
|
|
$
|
15.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
(In millions)
|
|
|
|
2016
|
|
|
2015
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
438.4
|
|
|
$
|
431.3
|
|
|
|
Available borrowings under accounts receivable securitization
|
|
|
|
|
|
|
|
|
|
|
agreement
|
|
|
|
133.3
|
|
|
123.4
|
|
|
|
Available borrowings under the revolving facility
|
|
|
|
311.7
|
|
|
311.5
|
|
|
|
Liquidity
|
|
|
|
$
|
883.4
|
|
|
$
|
866.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20160503006798/en/
Source: Trinseo