Cabot Announces First Quarter 2009 Operating Results and Restructures Its Operations

January 28, 2009

BOSTON, Jan 28, 2009 /PRNewswire-FirstCall via COMTEX/ -- IMMEDIATE AND AGGRESSIVE ACTIONS TO DELIVER SAVINGS IN EXCESS OF $80 MILLION AND MORE STRONGLY POSITION THE COMPANY FOR THE FUTURE

Cabot Corporation (NYSE: CBT) today announced results for its first quarter of fiscal 2009 and outlined plans for a restructuring of its operations.

(Logo: http://www.newscom.com/cgi-bin/prnh/20000323/CABOTLOGO)

Key Highlights

-- Significant volume declines from reduced demand in key markets and customer de-stocking
-- Benefit from lower carbon black raw material costs
-- Solid operating cash flow of $91 million and continued improvement in working capital and liquidity
-- New Business achieved 80% increase in revenues and significantly lowered its costs
-- Aggressive restructuring plan to deliver in excess of $80 million of annual savings


    (In millions, except per share amounts)        First Fiscal Quarter
                                                      2009       2008
    Net sales                                         $652       $711
    Diluted earnings per share                       $0.06      $0.56
    Less:  Certain items per share                  $(0.02)     $0.11
    Adjusted earnings per share                      $0.08      $0.45

Commenting on the results, Patrick Prevost, Cabot's President and CEO, stated, "Our results were heavily affected by an unprecedented decline in demand across the tire, automotive and construction industries. These declines are associated with aggressive customer de-stocking and lower underlying demand. Despite the difficult operating environment, our continued focus on cash, working capital and capital expenditures, as well as the benefit of lower carbon black feedstock costs, generated $91 million of operating cash flow during the quarter."

Restructuring

In response to a significant reduction in global demand, Cabot today announced a restructuring of its operations. Over the course of calendar year 2009, the Company intends to close four of its manufacturing operations and one regional office. In addition, Cabot plans to mothball assets at two sites, implement short worktime at one site and delay the start-up of new capacity in China. The restructuring is expected to result in an approximate $80 million cash charge and non-cash charges of approximately $70 million. A majority of the total costs will be incurred during fiscal 2009. The Company has already instituted hiring, travel and salary freezes, reduced capital spending plans by $50 million from fiscal 2008 levels, eliminated 300 contractor positions, reduced corporate costs and realized significant working capital reductions. This restructuring plan is expected to deliver in excess of $80 million of annual fixed cost savings in fiscal 2010 and result in a reduction of approximately 500 jobs, or 12% of Cabot's global workforce.

Commenting on the restructuring, Prevost said, "These are difficult decisions affecting our valued employees worldwide. However, these actions are necessary and allow us to respond to the current market conditions while building a more efficient and lower cost manufacturing network. Our commitment to innovation, new technologies and long-term value creation through R&D will not be affected by this restructuring. We will continue to have a broad geographic presence and will actively work with our customers and suppliers through the restructuring phase."

Financial Detail

Summary of Results- For the first quarter of fiscal 2009, net income was $4 million ($0.06 per diluted common share). Adjusted EPS was $0.08 per diluted common share, which excludes $1 million ($0.02 per diluted common share) of charges from certain items. This compares to first quarter fiscal 2008 net income of $36 million ($0.56 per diluted common share). In that quarter, adjusted EPS was $0.45 per diluted common share, which excluded $7 million ($0.11 per diluted common share) of income from certain items and discontinued operations. Details of the Company's financial results and certain items are provided in the accompanying tables.

Segment Results

During the first quarter of fiscal 2009, the Company changed its method of allocating corporate costs to its reporting Segments. These costs are now included in the general unallocated expense line of the Summary Results by Segments. For comparison purposes, the Segment results for fiscal 2008 discussed in this earnings release and shown in the accompanying financial tables reflect this change. All Segment results reflect this new methodology.

Core Segment- Rubber Blacks profitability increased by $6 million driven principally by a favorable contract lag, compared to an unfavorable impact in the same period of fiscal 2008. This was partially offset by significantly lower volumes in all regions from lower demand in the tire and automotive industries and customer de-stocking. Volumes declined by 29% globally- North America decreased 22%; South America decreased 40%; the Europe, Middle East, Africa region decreased 29%; Asia Pacific (excluding China) decreased 26%, and China decreased 30%. The time lag of feedstock related pricing adjustments in the Company's rubber blacks supply contracts benefited results by $22 million in the first quarter of fiscal 2009, while the favorable LIFO impact was $10 million. This is compared to an unfavorable contract lag impact of $9 million and an unfavorable LIFO impact of $6 million in the same period of 2008. Additionally, the Rubber Blacks Business recorded an $11 million unfavorable adjustment in order to reduce inventory values to current market prices.

Results in the Supermetals Business for the first quarter of 2009 were flat compared to the same period of 2008 as higher prices offset lower volumes. Sequentially, profitability increased by $6 million. Higher prices and lower average ore costs more than offset the impact of lower volumes.

Performance Segment- Profitability decreased by $28 million when compared to the first quarter of fiscal 2008. The decline was the result of significantly lower volumes driven by weak demand in the construction, automotive and electronics industries and substantial customer de-stocking. Performance Products and Fumed Metal Oxides first quarter fiscal 2009 volumes dropped by 37% and 30%, respectively, compared to the same period last year. Lower carbon black feedstock costs resulted in a favorable LIFO impact of $10 million during the first quarter of fiscal 2009. This is compared to an unfavorable $2 million impact in the same period of fiscal 2008.

Specialty Fluids Segment- Profit declined by $4 million in the first quarter of fiscal 2009 when compared to an exceptionally strong first quarter of fiscal 2008. As expected, the slowdown in drilling activity in the North Sea led to the decline.

New Business Segment- Revenues improved significantly when compared to the first quarter of fiscal 2008. The combination of the increased revenues and a lower cost platform led to a $13 million improvement in the cash performance of the Segment when compared to the first quarter of fiscal 2008.

Cash Flow- During the first quarter of fiscal 2009, operations generated $91 million of cash, including a $61 million decrease in working capital. The Company ended the quarter with a cash balance of $149 million. Capital expenditures were $32 million in the first quarter of fiscal 2009.

Outlook

Commenting on the outlook for fiscal 2009 and beyond, Prevost said, "In expectation of a weak 2009 across all geographies, we are moving rapidly to address the new economic environment. The business outlook remains uncertain and demand in the second quarter is likely to be weak. We continue to be concerned about the automotive and construction end markets. More recently, the electronics industry has displayed significant weakness, which will affect our Fumed Metal Oxides and Supermetals Businesses in the coming quarter."

Prevost continued, "Although the operating environment is challenging, our robust cash position gives us significant flexibility. We remain committed to our strategy and continue to invest prudently in our new business opportunities which are poised to improve materially this year. Meeting customer needs is a top priority and we are well positioned to respond during the restructuring and as their demand recovers."

Earnings Call

The Company will host a conference call with industry analysts at 2:00 p.m. Eastern time on January 29, 2009. The call can be accessed through Cabot's investor relations website at http://investor.cabot-corp.com.

Cabot Corporation, headquartered in Boston, Massachusetts, is a global performance materials company. Cabot's major products are carbon black, fumed silica, inkjet colorants, capacitor materials, and cesium formate drilling fluids. The Company's website is: http://www.cabot-corp.com.

Other Information

Forward-Looking Statements- This earnings release contains forward-looking statements based on management's current expectations, estimates and projections. All statements that address expectations or projections about the future (including our expectations concerning the amount and timing of the charge to earnings we will record in connection with our restructuring initiative, the annualized fixed cost savings we expect from our restructuring initiative in fiscal 2010, market demand, carbon black raw material costs, financial performance in our Supermetals and Fumed Metal Oxides Businesses, and our liquidity position), strategy for growth, market position, and expected financial results are forward-looking statements. Some of the forward-looking statements may be identified by words like "expects," "anticipates," "plans," "intends," "projects," "indicates," and similar expressions. These statements are not guarantees of future performance and involve a number of risks, uncertainties and assumptions. Many factors, including those discussed more fully elsewhere in this release and in documents filed with the Securities and Exchange Commission by Cabot, particularly its latest annual report on Form 10-K, could cause results to differ materially from those stated. These factors include, but are not limited to changes in raw material costs; costs associated with the research and development of new products, including regulatory approval and market acceptance; competitive pressures; successful integration of structural changes, including restructuring plans, and joint ventures; the laws, regulations, policies and economic conditions, including inflation, interest and foreign currency exchange rates, of countries in which the company does business; and severe weather events that cause business interruptions, including plant and power outages, or disruptions in supplier or customer operations.

Use of Non-GAAP Financial Measures- The preceding discussion of our results and the accompanying financial tables report adjusted EPS and also include information on our reportable segment sales and segment (or business) operating profit before taxes ("PBT"). Adjusted EPS and segment PBT are non-GAAP financial measures and are not intended to replace EPS and income (loss) from continuing operations before taxes, equity in net income of affiliated companies and minority interest, respectively, the most directly comparable GAAP financial measures. Both EPS and adjusted EPS are calculated on a diluted share basis. In calculating adjusted EPS and segment PBT, we exclude certain items, meaning items that are significant and unusual or infrequent and not believed to reflect the true underlying business performance, and, therefore, are not allocated to a segment's results or included in adjusted EPS. Further, in calculating segment PBT we include equity in net income of affiliated companies, royalties paid by equity affiliates, minority interest and allocated corporate costs but exclude interest expense, foreign currency translation gains and losses, interest income and dividend income. Our chief operating decision-maker uses adjusted EPS to evaluate the underlying earnings power of the Company. Segment PBT is used to evaluate changes in the operating results of each segment before non-operating factors and before certain items and to allocate resources to the segments. We believe that these non-GAAP measures also assist our investors in evaluating the changes in our results and the Company's performance. A reconciliation of adjusted EPS to EPS is shown in the table titled Certain Items and Reconciliation of Adjusted EPS, and a reconciliation of total segment PBT to income (loss) from operations before taxes, equity in net income of affiliated companies and minority interest is shown in the table titled Summary Results by Segments. The certain items that are excluded from our calculation of adjusted EPS and segment PBT are detailed in the table titled Certain Items and Reconciliation of Adjusted EPS.

When explaining the changes in our PBT between periods, we use several terms. The term "fixed costs" means fixed manufacturing costs, including utilities. The term "product mix" refers to the various types and grades, or mix, of products sold by a particular Business or Segment during the period, and the positive or negative impact of that mix on the variable margin and profitability of the Business or Segment. The term "LIFO impact" includes two factors: (i) the impact of current inventory costs being recognized immediately in cost of goods sold ("COGS") under a last-in-first-out method, compared to the older costs that would have been included in COGS under a first-in-first-out method ("COGS impact"); and (ii) the impact of reductions in inventory quantities, causing historical inventory costs to flow through COGS ("liquidation impact"). The LIFO impacts in the first quarter of fiscal 2009 are all "COGS impacts".


    First Quarter Earnings Announcement, Fiscal 2009

    CABOT CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS

    Periods ended December 31
    Dollars in millions, except per share amounts (unaudited)

                                                        Three Months
                                                        2008     2007
                                                        ----     ----
    Net sales and other operating revenues              $652     $711
    Cost of sales                                        561      594
                                                         ---      ---
        Gross profit                                      91      117

    Selling and administrative expenses                   56       56
    Research and technical expenses                       18       17
                                                          --       --
        Income from operations                            17       44

    Other income and expense
        Interest and dividend income                       1        1
        Interest expense                                  (9)      (9)
        Other expense                                     (9)      (2)
                                                         ---      ---
           Total other income and expense                (17)     (10)
                                                         ---      ---

    Income before income taxes, equity
     in net income of affiliated companies
     and minority interest                                 -       34

    (Provision) benefit for income taxes                  (1)       6
    Equity in net income of affiliated
     companies, net of tax                                 2        2
    Minority interest in net income, net of tax            3       (6)
                                                          --       --
    Net income                                            $4      $36
                                                          --      ---

    Diluted earnings per share of common stock
        Net income                                     $0.06    $0.56
    Weighted average common shares outstanding
        Diluted                                           64       64



    First Quarter Earnings Announcement, Fiscal 2009

    CABOT CORPORATION SUMMARY RESULTS BY SEGMENTS

    Periods ended December 31
    Dollars in millions, except per share amounts (unaudited)

                                                        Three Months
                                                        2008    2007
                                                        ----    ----
    SALES
    Core Segment                                        $444     $463
        Rubber blacks                                    399      410
        Supermetals                                       45       53
    Performance Segment                                  157      211
        Performance products                             105      141
        Fumed metal oxides                                52       70
    New Business Segment                                  18       10
        Inkjet colorants                                  13        8
        Aerogel (A)                                        4        1
        Superior MicroPowders                              1        1
    Specialty Fluids Segment                              15       16
                                                          --       --
        Segment sales                                    634      700
    Unallocated and other (A),(B)                         18       11
                                                          --       --
        Net sales and other operating revenues          $652     $711
                                                        ----     ----

    SEGMENT PROFIT
    Core Segment                                        $25       $19
        Rubber blacks                                    22        16
        Supermetals                                       3         3
    Performance Segment                                   3        31
    New Business Segment                                 (3)      (12)
    Specialty Fluids Segment                              4         8
                                                         --         -
        Total Segment Profit ( C )                       29        46

    Interest expense                                     (9)       (9)
    General unallocated expense (D)                     (18)       (1)
    Less: Equity in net income of affiliated
     companies, net of tax                               (2)       (2)
                                                         --        --

    Income before income taxes, equity in
     net income of affiliated companies and
     minority interest                                    -        34
    (Provision) benefit for income taxes                 (1)        6
    Equity in net income of affiliated
     companies, net of tax                                2         2

    Minority interest in net income, net of tax           3        (6)
                                                         --        --
    Net income                                            4        36

    Diluted earnings per share of common stock
        Net income                                    $0.06     $0.56
    Weighted average common shares outstanding
        Diluted                                          64        64

    Note:  During the third quarter of fiscal 2008, management changed the way
           it manages the Company's businesses.  Accordingly, the segment
           results for all periods presented have been revised to reflect
           these changes.

    (A)   Royalty income received by the Aerogel business, which has been
          included in Unallocated and other in prior periods, has been
          reclassified to Segment sales for all periods presented above.
    (B)   Unallocated and other reflects an elimination for sales of one
          Equity affiliate, prior to the consolidation of its results
          beginning April 1, 2008, offset by royalties paid by equity
          affiliates and other operating revenues and external shipping and
          handling fees.
    ( C ) Segment profit is a measure used by Cabot's Chief Operating
          Decision-Maker to measure consolidated operating results, assess
          segment performance and allocate resources. Segment profit includes
          equity in net income of affiliated companies, royalty income,
          minority interest and allocated corporate costs.
    (D)   Beginning in fiscal 2009, certain administrative functions that
          have historically been allocated to business segments have been
          reclassified to "General unallocated expense".  Fiscal 2008 has
          been restated for comparative purposes.  General unallocated
          expense also includes foreign currency transaction gains (losses),
          interest income, dividend income, and the certain items listed in
          the Certain Items and Reconciliation of Adjusted EPS table.



    First Quarter Earnings Announcement, Fiscal 2009

    CABOT CORPORATION CONDENSED CONSOLIDATED FINANCIAL POSITION

    Dollars in millions, except share and per share amounts

                                                  December 31,  September 30,
                                                       2008         2008
                                                   (unaudited)    (audited)
    Current assets:
        Cash and cash equivalents                       $149        $129
        Short-term marketable securities                   1           1
        Accounts and notes receivable,
         net of reserve for doubtful
         accounts of $8 and $5                           555         646
        Inventories:
           Raw materials                                 204         193
           Work in process                                53          58
           Finished goods                                192         246
           Other                                          35          26
                                                          --          --
                Total inventories                        484         523
        Prepaid expenses and other current assets         49          72
        Deferred income taxes                             31          30
        Assets held for sale                               7           7
                                                          --          --
           Total current assets                        1,276       1,408
                                                       -----       -----
    Investments:
        Equity affiliates                                 57          53
        Long-term marketable securities
         and cost investments                              1           1
                                                          --          --
           Total investments                              58          54
                                                          --          --

    Property, plant and equipment                      2,848       2,921
    Accumulated depreciation and amortization         (1,803)     (1,839)
                                                      ------      ------
         Net property, plant and equipment             1,045       1,082
                                                       -----       -----
    Other assets:
        Goodwill                                          35          34
        Intangible assets, net of accumulated
         amortization of $11 and $11                       3           3
        Assets held for rent                              48          45
        Deferred income taxes                            179         173
        Other assets                                      77          59
                                                          --          --
           Total other assets                            342         314
                                                         ---         ---
    Total assets                                      $2,721      $2,858
                                                      ======      ======



    First Quarter Earnings Announcement, Fiscal 2009
    CABOT CORPORATION CONDENSED CONSOLIDATED FINANCIAL POSITION


                                             ------------   ------------
                                              December 31,  September 30,
                                                  2008           2008
    Dollars in millions, except share
     and per share amounts                    (unaudited)     (audited)
    ---------------------------------        ------------    ----------

    Current liabilities:

      Notes payable to banks                       $66            $91
      Accounts payable and accrued liabilities     351            426
      Income taxes payable                          27             38
      Deferred income taxes                          6              7
      Current portion of long-term debt             49             39
                                                   ---            ---
           Total current liabilities               499            601
                                                   ---            ---

    Long-term debt                                 592            586
    Deferred income taxes                           17             18
    Other liabilities                              284            294

    Minority interest                              103            110

    Stockholders' equity:
      Preferred stock:
       Authorized:  2,000,000 shares of $1 par
        value
           Issued: None and none                     -              -
           Outstanding: None and none
      Common stock:
        Authorized:  200,000,000 shares of $1
         par value
        Issued: 65,387,491 and 65,403,100 shares    65             65
        Outstanding: 65,268,685 and 65,277,715
         shares
        Less cost of 118,805 and 125,385
         shares of common treasury stock            (4)            (4)
    Additional paid-in capital                      27             21
    Retained earnings                            1,135          1,143
    Deferred employee benefits                     (29)           (30)
    Notes receivable for restricted stock          (20)           (21)
    Accumulated other comprehensive income          52             75
                                                    --             --
           Total stockholders' equity            1,226          1,249
                                                 -----          -----

    Total liabilities and stockholders'
     equity                                     $2,721         $2,858
                                                ======         ======




    CABOT CORPORATION
                                             Fiscal 2008
    In millions,                             -----------
    except per share
     amounts (unaudited)     Dec. Q.  Mar. Q.  June Q.  Sept. Q.    FY
    --------------------     -------  -------  -------  --------    --

    Sales
    Core Segment                $463     $511     $537      $553  $2,064
      Rubber blacks              410      454      499       505   1,868
      Supermetals                 53       57       38        48     196
    Performance Segment          211      236      247       237     931
      Performance products       141      164      175       165     645
      Fumed metal oxides          70       72       72        72     286
    New Business Segment          10       14       14        20      58
      Inkjet colorants             8       11       11        13      43
      Aerogel (A)                  1        2        2         5      10
      Superior MicroPowders        1        1        1         2       5
    Specialty Fluids Segment      16       16       17        19      68
    ------------------------      --       --       --        --      --
      Segment Sales              700      777      815       829   3,121
    Unallocated and other
     (A), (B)                     11        9       25        25      70
    ---------------------        ---      ---      ---       ---     ---

    Net sales and other
     operating revenues         $711     $786     $840      $854  $3,191
    -------------------         ----     ----     ----      ----  ------

    Segment Profit
    Core Segment                 $19      $29      $41       $18    $107
      Rubber blacks               16       28       43        21     108
      Supermetals                  3        1       (2)       (3)     (1)
    Performance Segment           31       32       32        24     119
    New Business Segment         (12)      (9)      (9)       (5)    (35)
    Specialty Fluids Segment       8        5        5         6      24
    ------------------------     ---      ---      ---       ---     ---
      Total Segment Profit ( C )  46       57       69        43     215


    Interest expense              (9)      (9)      (9)      (10)    (37)
    General unallocated
     income (expense) (D)         (1)     (23)     (19)      (15)    (58)
    Less: Equity in net
     income of affiliated
     companies, net of tax        (2)      (2)      (2)       (2)     (8)
    ----------------------       ---      ---      ---       ---     ---

    Income before income taxes,
     equity in net income of
     affiliated companies and
     minority interest            34       23       39        16     112
    Benefit (provision) for
     income taxes                  6      (11)      (8)       (1)    (14)
    Equity in net income of
     affiliated companies,
     net of tax                    2        2        2         2       8
    Minority interest in
     net income, net of tax       (6)      (3)      (6)       (5)    (20)
    -----------------------      ---      ---      ---        --     ---
         Net income               36       11       27        12      86

    Diluted earnings per share
     of common stock
    Net income                 $0.56    $0.17    $0.43     $0.18   $1.34
    Weighted average common
     shares outstanding
    Diluted                       64       64       63        64      64
    --------                      --       --       --        --      --




                                           Fiscal  2009
                                           ------------
    In millions,
    except per share
     amounts (unaudited)     Dec. Q.  Mar. Q.  June Q.  Sept. Q.    FY
    --------------------     -------  -------  -------  --------    --

    Sales
    Core Segment                $444
      Rubber blacks              399
      Supermetals                 45
    Performance Segment          157
      Performance products       105
      Fumed metal oxides          52
    New Business Segment          18
      Inkjet colorants            13
      Aerogel (A)                  4
      Superior MicroPowders        1
    Specialty Fluids Segment      15
    ------------------------      --
      Segment Sales              634
    Unallocated and other
     (A), (B)                     18
    ---------------------         --

    Net sales and other
     operating revenues         $652
    -------------------         ----

    Segment Profit
    Core Segment                 $25
      Rubber blacks               22
      Supermetals                  3
    Performance Segment            3
    New Business Segment          (3)
    Specialty Fluids Segment       4
    ------------------------      --
      Total Segment Profit ( C )  29


    Interest expense              (9)
    General unallocated
     income (expense) (D)        (18)
    Less: Equity in net
     income of affiliated
     companies, net of tax        (2)
    ----------------------        --

    Income before income
     taxes, equity in net
     income of affiliated
     companies and minority
     interest                      -
    Benefit (provision) for
     income taxes                 (1)
    Equity in net income of
     affiliated companies,
     net of tax                    2
    Minority interest in
     net income, net of tax        3
    -----------------------       --

         Net income                4

    Diluted earnings per share
     of common stock
    Net income                 $0.06
    Weighted average common
     shares outstanding
    Diluted                       64
    --------                      --


    Note:  During the third quarter of fiscal 2008, management changed
    the way it manages the Company's businesses.  Accordingly, the
    segment results for all periods presented have been revised to
    reflect these changes.

     (A)  Royalty income received by the Aerogel business, which has been
          included in Unallocated and other in prior periods, has been
          reclassified to Segment sales for all periods presented above.
     (B)  Unallocated and other reflects an elimination for sales of one
          equity affiliate, prior to the consolidation of its results
          beginning April 1, 2008, offset by royalties paid by equity
          affiliates and other operating revenues and external shipping
          and handling fees.
    ( C ) Segment profit is a measure used by Cabot's Chief Operating
          Decision-Maker to measure consolidated operating results,
          assess segment performance and allocate resources. Segment
          profit includes equity in net income of affiliated companies,
          royalty income, minority interest and allocated corporate
          costs.
     (D)  Beginning in fiscal 2009, certain administrative functions that
          have historically been allocated to business segments have been
          reclassified to "General unallocated expense".  Fiscal 2008 has
          been restated for comparative purposes.  General unallocated
          expense also includes foreign currency transaction gains
          (losses), interest income, dividend income, and the certain
          items listed in the Certain Items and Reconciliation of
          Adjusted EPS table.



    First Quarter Earnings Announcement, Fiscal 2009
    CABOT CORPORATION CERTAIN ITEMS AND RECONCILIATION OF ADJUSTED EPS


    CERTAIN ITEMS:
    Periods ended December 31                    Three Months
    Dollars in millions,
    except per share amounts
    (unaudited)                           2008       2008      2007   2007
                                                     per              per
                                           $       share(A)      $   share(A)
    Certain items before income taxes
    ---------------------------------

    Environmental reserves/settlement     $-        $-         $(1)  $(0.01)

    Restructuring initiatives:
      - Global                           (2)     (0.02)         -        -
      - Altona, Australia                 -          -         18      0.20
      - North America                    (1)     (0.01)        (6)    (0.07)
      - Europe (B)                        1       0.01         (1)    (0.01)
                                         --      -----         --      ----
      Total certain items                (2)     (0.02)        10      0.11
                                         --      -----         --      ----
    Tax impact of certain items           1          -         (3)        -
                                         --         --         --        --
      Total certain items, after tax     (1)     (0.02)         7      0.11
                                         --      -----         --      ----




    Periods ended December 31            Three Months
    Dollars in millions (unaudited)       2008  2007

    Statement of Operations Line Item
    ---------------------------------
    Cost of sales                         $(1)  $11
    Selling and administrative expenses    (1)   (1)
    Research and technical expenses         -     -
    Other income and expense                -     -
                                          ---  ----
      Total certain items                 $(2)  $10
                                          ---  ----



    NON-GAAP MEASURE:
    Periods ended December 31               Three Months
    Dollars in millions, except
     per share amounts (unaudited)      2008          2007
                                     per share(A)  per share(A)
                                     ------------  ------------
    Reconciliation of Adjusted EPS
     to GAAP EPS

    Diluted EPS                           $0.06         $0.56
    Total certain items                   (0.02)         0.11
                                          -----          ----
    Adjusted EPS                          $0.08         $0.45
                                          -----         -----



    (A) Per share amounts are calculated after tax.
    (B) Benefit relates to former carbon black facilities.

SOURCE Cabot Corporation