Attached files

file filename
8-K - FORM 8-K EARNINGS RELEASE Q3 2017 - Chemours Cocc-8k_20171102.htm

EXHIBIT 99.1

 

 

 

 

 

The Chemours Company Reports Third Quarter Results

 

Third Quarter 2017 Highlights

 

Net Sales of $1.6 billion, up 13%

 

 

Net Income of $207 million, up $3 million with EPS of $1.08 per diluted share, down $0.03 per

 

diluted share

 

Adjusted EBITDA of $381 million, up 42%

 

 

Adjusted Net Income of $214 million, up $102 million with Adjusted EPS of $1.12 per diluted share,

 

up $0.51 per diluted share

 

Full-year outlook reaffirmed

 

 

Wilmington, Del., November 2, 2017 – The Chemours Company (Chemours) (NYSE: CC), a global chemistry company with leading market positions in titanium technologies, fluoroproducts and chemical solutions, today announced financial results for the third quarter 2017.

 

Chemours President and CEO Mark Vergnano said: “We continue to benefit from the strength of our high-value portfolio. Our performance in Titanium Technologies reflects our ability to provide high-quality Ti-Pure™ titanium dioxide to meet our customers’ needs. In Fluoroproducts, we saw another quarter of increased Opteon™ refrigerant sales and solid demand for our fluoropolymers products.  Combined with increased profitability in Chemical Solutions, we delivered substantial year-over-year improvements across all key financial metrics.”

 

Third quarter net sales were $1.6 billion, a 13 percent increase from $1.4 billion in the prior-year quarter. Volume growth in all three segments drove a 6 percent increase in revenue while higher prices, primarily for Ti-Pure™ titanium dioxide, added another 9 percent to revenue. Favorable currency in the quarter resulted in a 1 percent revenue increase. These results were offset by a 3 percent decline due to the portfolio effects of divestitures and site closure within Chemical Solutions. Third quarter net income of $207 million increased 1 percent in comparison to last year’s third quarter, which included a gain of $169 million from the sale of businesses in the Chemical Solutions segment. Diluted earnings per share for the third quarter of 2017 was $1.08, compared to $1.11 per diluted share in last year’s third quarter. Adjusted EBITDA for the third quarter 2017 was $381 million, a 42 percent increase compared to $268 million in the third quarter of 2016. This improvement was primarily driven by increased volume and pricing, which were partially reduced by higher variable distribution and environmental costs.

 

Titanium Technologies

In the third quarter, Titanium Technologies segment sales were $799 million, a 28 percent increase versus the prior-year quarter, driven by higher global average selling prices and demand for Ti-Pure™ titanium dioxide. Segment Adjusted EBITDA was $249 million, a 73 percent year-over-year improvement. Higher Ti-Pure™ titanium dioxide pricing and volumes were somewhat offset by increased raw material and distribution costs.

 


 


EXHIBIT 99.1

 

 

 

 

 

Fluoroproducts

Fluoroproducts segment sales in the third quarter were $637 million, an increase of 8 percent versus the prior-year quarter. Further adoption of Opteon™ refrigerants and increased demand for fluoropolymers drove the volume increase compared to last year’s third quarter. Higher average prices of base refrigerants were partially offset by moderate contractual decline in automotive pricing for Opteon™, while fluoropolymers pricing was flat versus the prior-year quarter. Segment Adjusted EBITDA was $158 million, up 10 percent versus the prior-year quarter. This improvement reflected higher price and volume partially offset by the combined impact of increased raw materials, expenses related to capital projects, and Hurricane Harvey, as well as timing of other expenses.

 

Chemical Solutions

Chemical Solutions segment sales in the third quarter 2017 were $148 million, a 19 percent decline versus the prior-year quarter, reflecting the impact of portfolio changes in 2016. Strong demand for mining solutions products was offset by a reduction of sales associated with divestitures and site closure in 2016, while price and currency variances were negligible. Segment Adjusted EBITDA was $18 million compared to $9 million in the prior-year quarter with the increase primarily related to higher volume of retained businesses and lower fixed costs.

 

Corporate and Other

Corporate and Other represented a negative $44 million of Adjusted EBITDA, $16 million higher than last year’s third quarter. This increase was primarily driven by increased environmental accruals including those related to the former DuPont USS Lead site.

 

During the third quarter 2017, the company realized a cash tax rate of approximately 9 percent. The company expects its cash tax rate to be in the low teens for the full-year 2017, reflecting the company’s anticipated geographic mix of earnings.

 

Liquidity

As of September 30, 2017, gross consolidated debt was approximately $4.1 billion. Debt, net of $1.5 billion cash, was approximately $2.6 billion, resulting in a net debt-to-EBITDA ratio of approximately 2.0 times on a trailing twelve-month basis.

 

Cash provided by operating activities for the third quarter of 2017 was $112 million, reflecting the $320 million PFOA MDL settlement payment, versus $198 million in the third quarter of 2016. Year-to-date, cash provided by operating activities was $336 million, versus $324 million in the first nine months of 2016, which included a $93 million benefit of the prepayment received from DuPont.

 

Excluding the PFOA payment, Free Cash Flow in the third quarter of 2017 was $324 million versus the previous-year quarter of $131 million. The improvement in Free Cash Flow was due to higher operating earnings and improved working capital performance of $140 million. Excluding the 2016 DuPont prepayment and the 2017 PFOA MDL settlement payment, 2017 year-to-date Free Cash Flow of $425 million would represent a $429 million improvement versus the previous-year’s first nine months.

 

Outlook

“The successful implementation of our Five Point Transformation Plan has given us the solid foundation to build a future focused on growth,” commented Vergnano. “We continue to expect our 2017 Adjusted EBITDA to be between $1.3 and $1.4 billion, which far exceeds our original transformation plan goal. We also expect 2017 Free Cash Flow to be positive, driven by the strength of our results and the diligent work of our employees.”

 


EXHIBIT 99.1

 

 

 

 

 

Conference Call

As previously announced, Chemours will hold a conference call and webcast on Friday, November 3, 2017 at 8:30 AM EDT. The webcast and additional presentation materials can be accessed by visiting the Events & Presentations page of Chemours’ investor website, investors.chemours.com. A webcast replay of the conference call will be available on the Chemours’ investor website.

 

About The Chemours Company

The Chemours Company (NYSE: CC) helps create a colorful, capable and cleaner world through the power of chemistry.  Chemours is a global leader in titanium technologies, fluoroproducts and chemical solutions, providing its customers with solutions in a wide range of industries with market-defining products, application expertise and chemistry-based innovations.  Chemours ingredients are found in plastics and coatings, refrigeration and air conditioning, mining and general industrial manufacturing.  Our flagship products include prominent brands such as Teflon™, Ti-Pure™, Krytox™, Viton™, Opteon™, Freon™ and Nafion™.  Chemours has approximately 7,000 employees and 26 manufacturing sites serving approximately 4,000 customers in North America, Latin America, Asia-Pacific and Europe.  

Chemours is headquartered in Wilmington, Delaware and is listed on the NYSE under the symbol CC.  For more information please visit chemours.com.

 

Non-GAAP Financial Measures

We prepare our financial statements in accordance with Generally Accepted Accounting Principles (“GAAP”). Within this press release, we make reference to Adjusted Net Income (Loss), Adjusted EPS, Adjusted EBITDA, Adjusted EBITDA margin and Free Cash Flow, which are non-GAAP financial measures. Free Cash Flow is defined as Cash from Operations minus cash used for PP&E purchases. The company includes these non-GAAP financial measures because management believes they are useful to investors in that they provide for greater transparency with respect to supplemental information used by management in its financial and operational decision making.

 

Management uses Adjusted Net Income (Loss), Adjusted EPS, Adjusted EBITDA, Adjusted EBITDA margin and Free Cash Flow to evaluate the company’s performance excluding the impact of certain noncash charges and other special items which we expect to be infrequent in occurrence in order to have comparable financial results to analyze changes in our underlying business from quarter to quarter.

 

Accordingly, the company believes the presentation of these non-GAAP financial measures, when used in conjunction with GAAP financial measures, is a useful financial analysis tool that can assist investors in assessing the company’s operating performance and underlying prospects. This analysis should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. This analysis, as well as the other information in this press release, should be read in conjunction with the company’s financial statements and footnotes contained in the documents that the company files with the U.S. Securities and Exchange Commission. The non-GAAP financial measures used by the company in this press release may be different from the methods used by other companies. For more information on the non-GAAP financial measures, please refer to the attached schedules or the table, “Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures” and materials posted to the website at investors.chemours.com.

    


 


EXHIBIT 99.1

 

 

 

 

 

Forward-Looking Statements

This press release contains forward-looking statements, within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995, that involve risks and uncertainties. Forward-looking statements provide current expectations of future events based on certain assumptions and include any statement that does not directly relate to any historical or current fact. The words "believe," "expect," “will,” "anticipate," "plan," "estimate," “anticipate,” "target," "project" and similar expressions, among others, generally identify "forward-looking statements" which speak only as of the date the statements were made. These forward-looking statements may address, among other things, the outcome or resolution of any pending or future environmental liabilities, litigation and other legal proceedings or contingencies, anticipated future operating and financial performance, business plans and prospects, transformation plans, cost savings targets, plans to increase profitability and our outlook for Adjusted EBITDA and Free Cash Flow, that are subject to substantial risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements. Forward-looking statements are based on certain assumptions and expectations of future events which may not be accurate or realized. Forward-looking statements also involve risks and uncertainties which are beyond Chemours' control. Additionally, there may be other risks and uncertainties that Chemours is unable to identify at this time or that Chemours does not currently expect to have a material impact on its business. Factors that could cause or contribute to these differences include the risks, uncertainties and other factors discussed in our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2016. Chemours assumes no obligation to revise or update any forward-looking statement for any reason, except as required by law.

 

 

CONTACT

 

MEDIA

Alvenia Scarborough

Director, Brand Marketing and Corporate Communications

+1.302.773.4507 media@chemours.com

 

INVESTORS

Alisha Bellezza

Treasurer and Director of Investor Relations

+1.302.773.2263 investor@chemours.com

 

 

 

 


 

The Chemours Company

Interim Consolidated Statements of Operations (Unaudited)

(Dollars in millions, except per share amounts)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Net sales

 

$

1,584

 

 

$

1,398

 

 

$

4,608

 

 

$

4,078

 

Cost of goods sold

 

 

1,117

 

 

 

1,056

 

 

 

3,341

 

 

 

3,267

 

Gross profit

 

 

467

 

 

 

342

 

 

 

1,267

 

 

 

811

 

Selling, general and administrative expense

 

 

148

 

 

 

148

 

 

 

444

 

 

 

454

 

Research and development expense

 

 

20

 

 

 

19

 

 

 

61

 

 

 

60

 

Restructuring and asset-related charges, net

 

 

8

 

 

 

60

 

 

 

31

 

 

 

145

 

Total expenses

 

 

176

 

 

 

227

 

 

 

536

 

 

 

659

 

Equity in earnings of affiliates

 

 

9

 

 

 

9

 

 

 

26

 

 

 

17

 

Interest expense, net

 

 

(55

)

 

 

(51

)

 

 

(161

)

 

 

(157

)

Other income, net

 

 

5

 

 

 

161

 

 

 

53

 

 

 

250

 

Income before income taxes

 

 

250

 

 

 

234

 

 

 

649

 

 

 

262

 

Provision for income taxes

 

 

43

 

 

 

30

 

 

 

130

 

 

 

25

 

Net income

 

 

207

 

 

 

204

 

 

 

519

 

 

 

237

 

Less: Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

1

 

 

 

 

Net income attributable to Chemours

 

$

207

 

 

$

204

 

 

$

518

 

 

$

237

 

Per share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share of common stock

 

$

1.12

 

 

$

1.12

 

 

$

2.81

 

 

$

1.31

 

Diluted earnings per share of common stock

 

$

1.08

 

 

$

1.11

 

 

$

2.72

 

 

$

1.30

 

Dividends per share of common stock

 

$

0.03

 

 

$

0.03

 

 

$

0.09

 

 

$

0.09

 

 


 

The Chemours Company

Interim Consolidated Balance Sheets

(Dollars in millions, except per share amounts)

 

 

 

(Unaudited)

 

 

 

 

 

 

 

September 30,

 

 

December 31,

 

 

 

2017

 

 

2016

 

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,535

 

 

$

902

 

Accounts and notes receivable - trade, net

 

 

942

 

 

 

807

 

Inventories

 

 

877

 

 

 

767

 

Prepaid expenses and other

 

 

79

 

 

 

77

 

Total current assets

 

 

3,433

 

 

 

2,553

 

Property, plant and equipment

 

 

8,412

 

 

 

7,997

 

Less: Accumulated depreciation

 

 

(5,462

)

 

 

(5,213

)

Property, plant and equipment, net

 

 

2,950

 

 

 

2,784

 

Goodwill and other intangible assets, net

 

 

167

 

 

 

170

 

Investments in affiliates

 

 

166

 

 

 

136

 

Other assets

 

 

404

 

 

 

417

 

Total assets

 

$

7,120

 

 

$

6,060

 

Liabilities and equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

1,010

 

 

$

884

 

Current maturities of long-term debt

 

 

14

 

 

 

15

 

Other accrued liabilities

 

 

546

 

 

 

872

 

Total current liabilities

 

 

1,570

 

 

 

1,771

 

Long-term debt, net

 

 

4,081

 

 

 

3,529

 

Deferred income taxes

 

 

175

 

 

 

132

 

Other liabilities

 

 

489

 

 

 

524

 

Total liabilities

 

 

6,315

 

 

 

5,956

 

Commitments and contingent liabilities

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

Common stock (par value $0.01 per share; 810,000,000 shares authorized; 185,092,058 and 182,600,533 shares issued and outstanding at September 30, 2017 and December 31, 2016, respectively)

 

 

2

 

 

 

2

 

Additional paid-in capital

 

 

830

 

 

 

789

 

Retained earnings (accumulated deficit)

 

 

388

 

 

 

(114

)

Accumulated other comprehensive loss

 

 

(420

)

 

 

(577

)

Total Chemours stockholders’ equity

 

 

800

 

 

 

100

 

Non-controlling interests

 

 

5

 

 

 

4

 

Total equity

 

 

805

 

 

 

104

 

Total liabilities and equity

 

$

7,120

 

 

$

6,060

 

 


 

The Chemours Company

Interim Consolidated Statements of Cash Flows (Unaudited)

(Dollars in millions)

 

 

 

Nine Months Ended September 30,

 

 

 

2017

 

 

2016

 

Operating activities

 

 

 

 

 

 

 

 

Net income

 

$

519

 

 

$

237

 

Adjustments to reconcile net income to cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

204

 

 

 

212

 

Amortization of deferred financing costs and issuance discount

 

 

10

 

 

 

15

 

Gain on sale of assets and businesses

 

 

(14

)

 

 

(258

)

Equity in earnings of affiliates

 

 

(26

)

 

 

(17

)

Deferred tax provision (benefit)

 

 

53

 

 

 

(29

)

Asset-related charges

 

 

3

 

 

 

109

 

Other operating charges and credits, net

 

 

26

 

 

 

33

 

(Increase) decrease in operating assets:

 

 

 

 

 

 

 

 

Accounts and notes receivable - trade, net

 

 

(110

)

 

 

(63

)

Inventories and other operating assets

 

 

(91

)

 

 

113

 

(Decrease) increase in operating liabilities:

 

 

 

 

 

 

 

 

Accounts payable and other operating liabilities

 

 

(238

)

 

 

(28

)

Cash provided by operating activities

 

 

336

 

 

 

324

 

Investing activities

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

(246

)

 

 

(235

)

Proceeds from sales of assets and businesses, net

 

 

39

 

 

 

707

 

Foreign exchange contract settlements, net

 

 

5

 

 

 

(1

)

Investment in affiliates

 

 

 

 

 

(2

)

Cash (used for) provided by investing activities

 

 

(202

)

 

 

469

 

Financing activities

 

 

 

 

 

 

 

 

Proceeds from issuance of debt, net

 

 

494

 

 

 

 

Debt repayments

 

 

(24

)

 

 

(212

)

Dividends paid

 

 

(16

)

 

 

(16

)

Deferred financing fees

 

 

(6

)

 

 

(2

)

Tax payments related to withholdings on vested restricted stock units

 

 

(10

)

 

 

 

Proceeds from exercised stock options, net

 

 

30

 

 

 

 

Cash provided by (used for) financing activities

 

 

468

 

 

 

(230

)

Effect of exchange rate changes on cash and cash equivalents

 

 

31

 

 

 

28

 

Increase in cash and cash equivalents

 

 

633

 

 

 

591

 

Cash and cash equivalents at beginning of the period

 

 

902

 

 

 

366

 

Cash and cash equivalents at end of the period

 

$

1,535

 

 

$

957

 

Non-cash investing activities

 

 

 

 

 

 

 

 

Change in property, plant and equipment included in accounts payable

 

$

(16

)

 

$

9

 

 


 

The Chemours Company

Segment Financial and Operating Data (Unaudited)

(Dollars in millions)

 

Segment Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

Ended

 

 

Sequential

 

 

September 30,

 

 

Increase /

 

 

June 30,

 

 

Increase /

 

 

2017

2016

 

 

(Decrease)

 

 

2017

 

 

(Decrease)

 

Titanium Technologies

$

 

799

 

 

$

 

625

 

 

$

 

174

 

 

$

 

729

 

 

$

 

70

 

Fluoroproducts

 

 

637

 

 

 

 

591

 

 

 

 

46

 

 

 

 

710

 

 

 

 

(73

)

Chemical Solutions

 

 

148

 

 

 

 

182

 

 

 

 

(34

)

 

 

 

149

 

 

 

 

(1

)

Total Net Sales

$

 

1,584

 

 

$

 

1,398

 

 

$

 

186

 

 

$

 

1,588

 

 

$

 

(4

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

Ended

 

 

Sequential

 

 

September 30,

 

 

Increase /

 

 

June 30,

 

 

Increase /

 

 

2017

2016

 

 

(Decrease)

 

 

2017

 

 

(Decrease)

 

Titanium Technologies

$

 

249

 

 

$

 

144

 

 

$

 

105

 

 

$

 

193

 

 

$

 

56

 

Fluoroproducts

 

 

158

 

 

 

 

143

 

 

 

 

15

 

 

 

 

197

 

 

 

 

(39

)

Chemical Solutions

 

 

18

 

 

 

 

9

 

 

 

 

9

 

 

 

 

7

 

 

 

 

11

 

Corporate and Other

 

 

(44

)

 

 

 

(28

)

 

 

 

(16

)

 

 

 

(36

)

 

 

 

(8

)

Total Adjusted EBITDA

$

 

381

 

 

$

 

268

 

 

$

 

113

 

 

$

 

361

 

 

$

 

20

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA Margin

24%

 

 

19%

 

 

 

 

 

23%

 

 

 

 

 

Quarterly Change in Net Sales from September 30, 2016

 

 

 

 

 

 

 

 

Percentage

 

Percentage Change Due To

 

 

September 30, 2017

Net Sales

 

 

Change vs.

September 30, 2016

 

Local Price

 

Volume

 

Currency Effect

 

Portfolio / Other

 

Total Company

$

 

1,584

 

 

 

13

%

 

9

%

 

6

%

 

1

%

 

(3

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Titanium Technologies

$

 

799

 

 

 

28

%

 

18

%

 

8

%

 

2

%

 

%

Fluoroproducts

$

637

 

 

 

8

%

 

2

%

 

5

%

 

1

%

 

%

Chemical Solutions

$

148

 

 

 

(19

)%

 

%

 

5

%

 

%

 

(24

)%

 

Quarterly Change in Net Sales from June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

Percentage

 

Percentage Change Due To

 

 

September 30, 2017

Net Sales

 

 

Change vs.

June 30, 2017

 

Local Price

 

Volume

 

Currency Effect

 

Portfolio / Other

 

Total Company

$

 

1,584

 

 

 

%

 

3

%

 

(4

)%

 

1

%

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Titanium Technologies

$

799

 

 

 

10

%

 

6

%

 

2

%

 

2

%

 

%

Fluoroproducts

$

637

 

 

 

(10

)%

 

2

%

 

(13

)%

 

1

%

 

%

Chemical Solutions

$

148

 

 

 

(1

)%

 

(4

)%

 

3

%

 

%

 

%

 

 


 

The Chemours Company

Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures (Unaudited)

(Dollars in millions, except per share amounts)

 

GAAP Net Income to Adjusted Net Income and Adjusted EBITDA Tabular Reconciliations

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

June 30,

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2017

 

 

2016

 

Net income attributable to Chemours

 

$

 

207

 

 

$

 

204

 

 

$

 

161

 

 

$

 

518

 

 

$

 

237

 

Non-operating pension and other post-retirement employee benefit income

 

 

 

(7

)

 

 

 

(5

)

 

 

 

(10

)

 

 

 

(24

)

 

 

 

(19

)

Exchange losses (gains)

 

 

 

4

 

 

 

 

17

 

 

 

 

(2

)

 

 

 

(3

)

 

 

 

37

 

Restructuring charges

 

 

 

8

 

 

 

 

14

 

 

 

 

6

 

 

 

 

31

 

 

 

 

41

 

Asset-related charges

 

 

 

1

 

 

 

 

46

 

 

 

 

2

 

 

 

 

3

 

 

 

 

109

 

(Gain) loss on sale of assets or businesses

 

 

 

 

 

 

(169

)

 

 

 

2

 

 

 

 

(14

)

 

 

 

(258

)

Transaction costs 1

 

 

 

1

 

 

 

 

2

 

 

 

 

2

 

 

 

 

3

 

 

 

 

18

 

Legal and other charges 2

 

 

 

7

 

 

 

 

5

 

 

 

 

10

 

 

 

 

18

 

 

 

 

24

 

Benefit from income taxes relating to reconciling items 3

 

 

 

(7

)

 

 

 

(2

)

 

 

 

(5

)

 

 

 

(10

)

 

 

 

(16

)

Adjusted Net Income

 

 

 

214

 

 

 

 

112

 

 

 

 

166

 

 

 

 

522

 

 

 

 

173

 

Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

Interest expense, net

 

 

 

55

 

 

 

 

51

 

 

 

 

55

 

 

 

 

161

 

 

 

 

157

 

Depreciation and amortization

 

 

 

62

 

 

 

 

73

 

 

 

 

71

 

 

 

 

204

 

 

 

 

212

 

All remaining provision for income taxes 3

 

 

 

50

 

 

 

 

32

 

 

 

 

69

 

 

 

 

140

 

 

 

 

41

 

Adjusted EBITDA

 

$

 

381

 

 

$

 

268

 

 

$

 

361

 

 

$

 

1,028

 

 

$

 

583

 

 

1

Includes accounting, legal and bankers’ transaction fees incurred related to the Company’s strategic initiatives.

 

2  

Includes litigation settlements, water treatment accruals related to PFOA, employee separation costs and lease termination charges.

 

3  

Total of (benefit from) provision for income taxes reconciles to the amount reported in the Interim Consolidated Statements of Operations for the three and nine months ended September 30, 2017 and 2016 and for the three months ended June 30, 2017.

 

 

GAAP Earnings per Share and Adjusted Earnings per Share – Basic and Diluted

Adjusted Net Income diluted earnings per share is calculated using Adjusted Net Income divided by diluted weighted-average common shares outstanding during each period, which includes unvested restricted shares. The table below shows a reconciliation of the numerator and denominator for basic and diluted earnings per share and adjusted earnings per share calculations for the periods indicated:

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

June 30,

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2017

 

 

2016

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Chemours

 

$

 

207

 

 

$

 

204

 

 

$

 

161

 

 

$

 

518

 

 

$

 

237

 

Adjusted Net Income

 

$

 

214

 

 

$

 

112

 

 

$

 

166

 

 

$

 

522

 

 

$

 

173

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of common shares outstanding - basic

 

 

 

185,431,036

 

 

 

 

181,596,161

 

 

 

 

185,069,436

 

 

 

 

184,641,599

 

 

 

 

181,452,194

 

Dilutive effect of the Company's employee compensation plans 1

 

 

 

6,206,778

 

 

 

 

1,932,395

 

 

 

 

6,057,203

 

 

 

 

5,909,015

 

 

 

 

1,089,738

 

Weighted-average number of common shares outstanding - diluted 1

 

 

 

191,637,814

 

 

 

 

183,528,556

 

 

 

 

191,126,639

 

 

 

 

190,550,614

 

 

 

 

182,541,932

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - basic

 

$

 

1.12

 

 

$

 

1.12

 

 

$

 

0.87

 

 

$

 

2.81

 

 

$

 

1.31

 

Earnings per share - diluted 1

 

$

 

1.08

 

 

$

 

1.11

 

 

$

 

0.84

 

 

$

 

2.72

 

 

$

 

1.30

 

Adjusted earnings per share - basic

 

$

 

1.15

 

 

$

 

0.62

 

 

$

 

0.90

 

 

$

 

2.83

 

 

$

 

0.95

 

Adjusted earnings per share - diluted 1

 

$

 

1.12

 

 

$

 

0.61

 

 

$

 

0.87

 

 

$

 

2.74

 

 

$

 

0.95

 

 

1

Diluted earnings per share is calculated using net income available to common shareholders divided by diluted weighted-average common shares outstanding during each period, which includes unvested restricted shares. Diluted earnings per share considers the impact of potentially dilutive securities except in periods in which there is a loss because the inclusion of the potential common shares would have an anti-dilutive effect.

 

 

 


 

The Chemours Company

Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures (Unaudited)

(Dollars in millions)

2017 Estimated GAAP Net Income to Estimated Adjusted EBITDA Tabular Reconciliation

Estimated net income 1

 

$

605 - 680

Provision for income taxes 1 2

 

 

195 - 220

Interest expense, net

 

 

~ 220

Depreciation and amortization

 

 

~ 280

Other reconciling items 1 3

 

 

~ (0)

Estimated Adjusted EBITDA 1

 

$

1,300 - 1,400

1

Our estimates reflect our current visibility and expectations of market factors, such as but not limited to, currency movements, TiO2 prices and end-market demand. Actual results could differ materially from the current estimates due to market factors and unknown or uncertainty of other factors, such as an estimate of non-operating pension benefit costs with respect to our foreign pension plans including settlements or curtailments, cost savings actions that may be taken in the future, the impact of currency movements on our results including exchange gains and losses and the related tax effects.  

 

2  

Provision for income tax is based on our current estimate of geographic mix of earnings and does not include potential tax effects of future discrete items.

 

3

Includes non-operating pension benefit income, exchange gains and losses, gain on sale of assets, restructuring and other charges recognized in the first half of 2017.

 

 

GAAP Cash Flow Provided by Operating Activities to Free Cash Flow Tabular Reconciliation

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

June 30,

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2017

 

 

2016

 

Cash flow provided by operating activities 1 2

 

$

 

112

 

 

$

 

198

 

 

$

 

183

 

 

$

 

336

 

 

$

 

324

 

Cash flow used for purchases of property, plant and equipment

 

 

 

(108

)

 

 

 

(67

)

 

 

 

(69

)

 

 

 

(246

)

 

 

 

(235

)

Free Cash Flow

 

$

 

4

 

 

$

 

131

 

 

$

 

114

 

 

$

 

90

 

 

$

 

89

 

1

Cash flow provided by operating activities for the nine months ended September 30, 2017 and 2016 include the DuPont prepayment of $190 million received in the first quarter of 2016, of which $0 million and $93 million remain outstanding as of September 30, 2017 and 2016, respectively. Excluding the DuPont prepayment, Free Cash Flow for the nine months ended September 30, 2016 would have been negative $4 million.

2

Cash flow provided by operating activities for the three and nine months ended September 30, 2017 include PFOA MDL settlement payments of $320 million and $335 million, respectively. Excluding the PFOA MDL settlement payments, Free Cash Flow for the three and nine months ended September 30, 2017 would have been $324 million and $425 million, respectively.