UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
FORM 8-K
CURRENT
REPORT
Pursuant
to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date
of report (Date of earliest event reported): October 31, 2017
Cabot Corporation |
(Exact name of Registrant as Specified in Its Charter) |
Delaware | 1-5667 | 04-2271897 |
(State or Other Jurisdiction
of Incorporation) |
(Commission File Number) |
(IRS Employer
Identification No.) |
2 Seaport Lane, Suite 1300, Boston, MA | 02210-2019 | |
(Address of Principal Executive Offices) | (Zip Code) |
Registrant’s Telephone Number, Including Area Code: (617) 345-0100
Not Applicable
(Former Name or Former Address, if Changed
Since Last Report)
Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company ⃞
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ⃞
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
⃞ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
⃞ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
⃞ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
⃞ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition.
On October 31, 2017, Cabot Corporation issued a press release announcing
operating results for its fiscal quarter ended September 30, 2017. A
copy of the press release is furnished herewith as Exhibit 99.1.
Item
9.01 Financial Statements and Exhibits.
(d) Exhibits.
99.1 Press release issued by Cabot Corporation on October 31, 2017
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
CABOT CORPORATION |
|||
By: |
/s/ James P. Kelly |
||
Name: |
James P. Kelly |
||
Title: |
Vice President and Controller |
Date: October 31, 2017
Exhibit 99.1
Cabot Corp Reports Fourth Quarter Diluted Eps of $1.07 and Adjusted Eps of $0.91
Fiscal Year 2017 Diluted EPS of $3.81 and Adjusted EPS of $3.43
BOSTON--(BUSINESS WIRE)--October 31, 2017--Cabot Corporation (NYSE: CBT) today announced results for its fourth quarter and full fiscal year 2017.
Key Highlights
(In millions, except per share amounts) | Fiscal 2017 | Fiscal 2016 | ||||||||||||||||||
Fourth | Full | Fourth | Full | |||||||||||||||||
Quarter | Year | Quarter | Year | |||||||||||||||||
Net sales | $ | 723 | $ | 2,717 | $ | 619 | $ | 2,411 | ||||||||||||
Net income (loss) attributable to Cabot Corporation | $ | 68 | $ | 241 | $ | 52 | $ | 149 | ||||||||||||
Net earnings (loss) per share attributable to Cabot Corporation | $ | 1.07 | $ | 3.81 | $ | 0.83 | $ | 2.36 | ||||||||||||
Less: Discontinued operations | - | - | 0.02 | 0.02 | ||||||||||||||||
Less: Certain items per share | $ | $ 0.16 | $ | $ 0.38 | $ | $ (0.19) | $ | $ (0.80) | ||||||||||||
Adjusted EPS | $ | 0.91 | $ | 3.43 | $ | 1.00 | $ | 3.14 | ||||||||||||
Commenting on the results, Cabot President and CEO Sean Keohane, said, “I am pleased to report in the fourth quarter of fiscal 2017 we had the strongest business results since the third quarter of 2014, largely due to higher volumes and margins. The Reinforcement Materials segment delivered robust growth compared to the same quarter in the prior year, while the Performance Chemicals segment rebounded from a challenging third quarter. Purification Solutions showed continued momentum in the Specialty applications but was impacted by the ongoing competitive intensity in the mercury removal application. Our strong finish to fiscal year 2017 resulted in 9% adjusted EPS growth year over year. Reinforcement Materials delivered a 41% increase in EBIT while Performance Chemicals recorded solid results despite feedstock headwinds and a step up in growth investments. In addition, we maintained discipline around our capital allocation framework, returning $138 million, or 57% of discretionary free cash flow, to shareholders in the form of dividends and share repurchases during the fiscal year.”
Financial Detail
For the fourth quarter of fiscal 2017,
net income attributable to Cabot Corporation was $68 million ($1.07 per
diluted common share). Net income includes a per share benefit of $0.16
from certain items, principally associated with discrete tax items.
Adjusted EPS for the fourth quarter of fiscal 2017 was $0.91 per share.
Segment Results
Reinforcement Materials -- Fourth
quarter fiscal 2017 EBIT in Reinforcement Materials increased by $6
million compared to the fourth quarter of fiscal 2016. The increase in
EBIT was principally driven by higher unit margins and volumes from
calendar year 2017 customer contracts and an improved demand environment
in China. Volumes increased by 4% during the fourth quarter of fiscal
2017 as compared to the fourth quarter of fiscal 2016 as a result of
volume growth in EMEA and the Americas. Sequentially, Reinforcement
Materials EBIT decreased by $3 million compared to the third quarter of
fiscal 2017 driven by seasonally lower volumes in EMEA partially offset
by favorable spot pricing in Asia.
Global and regional volume changes for the rubber blacks product line for the fourth quarter of fiscal 2017 as compared to the same quarter of the prior year and the third quarter of fiscal 2017 are included in the table below:
Fourth Quarter
Year over Year Change |
Fourth Quarter
Sequential Change |
|||||||
Global | 4% | (1%) | ||||||
Asia | (3%) | 2% | ||||||
Europe, Middle East, Africa | 11% | (8%) | ||||||
Americas | 11% | -% | ||||||
Performance Chemicals -- Fourth quarter fiscal 2017 EBIT in Performance Chemicals decreased by $3 million compared to the fourth quarter of fiscal 2016 due to lower unit margins from the impact of higher feedstock costs and higher fixed costs, partially offset by strong volume growth. Volumes increased by 10% in the Specialty Carbons and Formulations business and 8% in the Metal Oxides business. Sequentially, Performance Chemicals EBIT increased by $9 million compared to the third quarter of fiscal 2017. The increase in EBIT was primarily due to favorable margins and higher volumes, with a 5% volume increase in Specialty Carbons and Formulations and a 2% volume increase in Metal Oxides.
Purification Solutions -- Fourth quarter fiscal 2017 EBIT in Purification Solutions remained flat at $2 million compared to the fourth quarter of fiscal 2016. The segment results benefitted from higher volumes in the Specialty applications and the favorable impact from the change in inventory levels, which were offset by a decrease in volumes associated with MATS related demand. Sequentially, Purification Solutions EBIT increased by $4 million compared to the third quarter of fiscal 2017 due to seasonally higher volumes from MATS related demand and lower fixed costs, partially offset by a less favorable product mix.
Specialty Fluids -- Fourth quarter fiscal 2017 EBIT in Specialty Fluids decreased by $2 million compared to the fourth quarter of fiscal 2016 due to decreased project activity in the North Sea and Asia. Sequentially, Specialty Fluids EBIT decreased by $1 million compared to the third quarter of fiscal 2017 primarily due to reduced rental activity in the North Sea.
Non-Operating -- The Company recorded a LIFO charge of $7 million during the fourth quarter and $11 million for the full fiscal year 2017.
Taxes -- During the fourth quarter of fiscal 2017, the Company recorded a tax benefit of $3 million for an effective tax rate of (2%). This included a benefit from tax certain items of $11 million. Excluding the impact of certain items on both operating income and the tax provision, the operating tax rate on continuing operations for the fourth quarter of fiscal 2017 was 19%.
Cash Performance -- The Company ended fiscal year 2017 with a cash balance of $280 million. During the fourth quarter of fiscal 2017, cash flows from operating activities were $157 million, including a decrease in net working capital of $64 million. Capital expenditures for the fourth quarter of fiscal 2017 were $61 million, including $50 million for sustaining and compliance capital expenditures. Additional uses of cash during the fourth quarter included $20 million for dividends and $18 million for share repurchases.
Outlook
Commenting on the outlook for the Company,
Keohane said, “Looking forward to 2018, we remain focused on our
strategy of investing for growth in the core, driving application
innovation with our customers, and generating strong cash flows through
efficiency and optimization. We feel good about the current business
environment and expect to see growth across all segments. At the same
time, we will be stepping up our growth investments as evidenced by our
previously announced Carrollton and Wuhai projects which will drive
future profitability. Overall, we continue to focus on creating
shareholder value by generating strong discretionary free cash flow and
reinvesting that into our core businesses as well as returning cash to
shareholders. We believe this will result in a good balance of long term
growth and a meaningful cash return, leading to top tier Total
Shareholder Return.”
Earnings Call
The Company will host a conference call
with industry analysts at 2:00 p.m. Eastern time on Wednesday, November
1, 2017. The call can be accessed through Cabot’s investor relations
website at http://investor.cabot-corp.com
About Cabot Corporation
Cabot Corporation (NYSE: CBT)
is a global specialty chemicals and performance materials company,
headquartered in Boston, Massachusetts. The company is a leading
provider of rubber and specialty carbons, activated carbon, inkjet
colorants, cesium formate drilling fluids, masterbatches and conductive
compounds, fumed silica, and aerogel. Cabot routinely posts information
that may be important to investors in the “Investors” section of its
website at www.cabotcorp.com. The Company encourages investors
and potential investors to consult the Cabot website regularly.
Forward-Looking Statements -- This earnings release contains forward-looking statements. All statements that address expectations or projections about the future, including our expectations for adjusted EPS growth, future cash flow and cash return to shareholders, segment growth and growth in application innovation and in profitability from our investments in Wuhai and Carrollton are forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties, potentially inaccurate assumptions, and other factors, some of which are beyond our control and difficult to predict. If known or unknown risks materialize, or should underlying assumptions prove inaccurate, our actual results could differ materially from past results and from those expressed or implied by forward-looking statements. Important factors that could cause our results to differ materially from those expressed or implied in the forward-looking statements include, but are not limited to, volatility in the price of energy and raw materials; competition from other specialty chemical companies; safety, health and environmental requirements; a significant adverse change in a customer relationship; negative or uncertain worldwide or regional economic conditions; unanticipated disruptions or delays in plant operations or development projects; and fluctuations in foreign currency exchange and interest rates. These factors are discussed more fully in the reports we file with the Securities and Exchange Commission, particularly under the heading “Risk Factors” in our annual report on Form 10-K for our fiscal year ended September 30, 2016, filed with the SEC at www.sec.gov. We assume no obligation to provide revisions to any forward-looking statements should circumstances change, except as otherwise required by securities and other applicable laws.
Use of Non-GAAP Financial Measures
To supplement Cabot’s
consolidated financial statements presented on a generally accepted
accounting principles (“GAAP”) basis, the preceding discussion of our
results and the accompanying financial tables report Adjusted EPS, total
segment EBIT, our operating tax rate, and discretionary free cash flow,
which are non-GAAP financial measures. These non-GAAP financial measures
are not computed in accordance with, or as an alternative to, GAAP. The
table titled “Certain Items and Reconciliation of Adjusted EPS and
Operating Tax Rate” provides a reconciliation of Adjusted EPS to net
income (loss) per share attributable to Cabot Corporation, the most
directly comparable GAAP financial measure, and a reconciliation of
operating tax rate to effective tax rate, the most directly comparable
GAAP financial measure. The accompanying financial tables also provide a
reconciliation of total segment EBIT to income (loss) from continuing
operations before income taxes and equity in earnings of affiliated
companies, and a reconciliation of discretionary free cash flow to cash
flow from operating activities, the most directly comparable GAAP
financial measures.
Management believes these non-GAAP measures provide investors with greater transparency to the information used by Cabot management in its financial and operational decision-making, allow investors to see Cabot’s results through the eyes of management, and better enable Cabot’s investors to understand Cabot’s operating performance and financial condition.
Adjusted EPS. In calculating Adjusted EPS, we exclude from our net income (loss) per share from continuing operations items of expense and income that management does not consider representative of the Company’s business operations. Accordingly, reporting earnings on an adjusted basis supplements the GAAP measure of performance and provides additional information related to the underlying performance of the business. For example, certain of the items we exclude are items that we are required by GAAP to recognize in one period that relate to activities extending over several periods or relate to single events that management considers to be unusual and infrequent, although not necessarily non-recurring. We refer to these items as “certain items.” Management believes excluding these items facilitates operating performance comparisons from period to period by eliminating differences caused by the existence and timing of certain expense and income items that would not otherwise be apparent on a GAAP basis and evaluates the Company’s operating performance without the impact of these costs or benefits. Management also uses Adjusted EPS as a key measure in evaluating management performance for incentive compensation purposes.
The items of income and expense that we exclude from our calculations of Adjusted EPS, as applicable, but that are included in our GAAP net income (loss) per share, as applicable, are described below.
Cabot does not provide a target GAAP EPS growth rate range or reconciliation of the Adjusted EPS growth rate range with a GAAP EPS growth rate range because, without unreasonable effort, we are unable to predict with reasonable certainty the matters we would allocate to “certain items,” including unusual gains and losses, costs associated with future restructurings, acquisition-related expenses and litigation outcomes. These items are uncertain, depend on various factors, and could have a material impact on GAAP EPS in future periods.
Total Segment EBIT. Total segment EBIT reflects the sum of EBIT from our four reportable segments. In calculating total segment EBIT we exclude from our income (loss) from continuing operations before income taxes and equity in earnings of affiliated companies, certain items and items that, because they are not controlled by the business segments and primarily benefit corporate objectives, are not allocated to our business segments, such as interest expense and other corporate costs, which include unallocated corporate overhead expenses such as certain corporate salaries and headquarter expenses, plus costs related to special projects and initiatives.
Operating Tax Rate. Our “operating tax rate” represents the tax rate on our recurring operating results. This rate excludes discrete tax items, which are unusual or infrequent items that are excluded from the estimated annual effective tax rate and other tax items, including the impact of the timing of losses in certain jurisdictions, cumulative tax rate adjustments and the impact of the items of expense and income we identify as certain items on both our operating income and the tax provision. Management believes that the operating tax rate is useful supplemental information because it helps our investors compare our tax rate year to year on a consistent basis and to understand what our tax rate on current operations would be without the impact of these items.
Discretionary Free Cash Flow. The term “Discretionary Free Flow” is defined as Operating Cash Flow less sustaining and compliance capital expenditures and changes in Net Working Capital.
Explanation of Terms Used
Product Mix. The term “product mix” refers to the mix of types and grade of products sold or the mix of geographic regions where products are sold, and the positive or negative impact this has on the revenue or profitability of the business or segment.
Net Working Capital. The term “net working capital” includes accounts receivable, inventory and accounts payable and accrued liabilities.
CABOT CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||||||||||||
Periods ended September 30 | Three Months | Twelve Months | ||||||||||||||||||||||||
Dollars in millions, except per share amounts (unaudited) | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||
Net sales and other operating revenues | $ | 723 | $ | 619 | $ | 2,717 | $ | 2,411 | ||||||||||||||||||
Cost of sales | 556 | 450 | 2,065 | 1,833 | ||||||||||||||||||||||
Gross profit | 167 | 169 | 652 | 578 | ||||||||||||||||||||||
Selling and administrative expenses | 69 | 78 | 260 | 275 | ||||||||||||||||||||||
Research and technical expenses | 16 | 13 | 56 | 53 | ||||||||||||||||||||||
Income (loss) from operations | 82 | 78 | 336 | 250 | ||||||||||||||||||||||
Other income (expense) | ||||||||||||||||||||||||||
Interest and dividend income | 2 | 1 | 9 | 5 | ||||||||||||||||||||||
Interest expense | (14 | ) | (14 | ) | (53 | ) | (54 | ) | ||||||||||||||||||
Other income (expense) | 1 | 1 | (4 | ) | (7 | ) | ||||||||||||||||||||
Total other income (expense) | (11 | ) | (12 | ) | (48 | ) | (56 | ) | ||||||||||||||||||
Income (loss) from continuing operations before income taxes and equity in | ||||||||||||||||||||||||||
earnings of affiliated companies | 71 | 66 | 288 | 194 | ||||||||||||||||||||||
(Provision) benefit for income taxes | 3 | (13 | ) | (29 | ) | (34 | ) | |||||||||||||||||||
Equity in earnings of affiliated companies, net of tax | 1 | 1 | 7 | 3 | ||||||||||||||||||||||
Income (loss) from continuing operations | 75 | 54 | 266 | 163 | ||||||||||||||||||||||
Income from discontinued operations, net of tax (A) | - | 1 | - | 1 | ||||||||||||||||||||||
Net income (loss) | 75 | 55 | 266 | 164 | ||||||||||||||||||||||
Net income (loss) attributable to noncontrolling interests | 7 | 3 | 25 | 15 | ||||||||||||||||||||||
Net income (loss) attributable to Cabot Corporation | $ | 68 | $ | 52 | $ | 241 | $ | 149 | ||||||||||||||||||
Diluted earnings per share of common stock | ||||||||||||||||||||||||||
attributable to Cabot Corporation | ||||||||||||||||||||||||||
Continuing operations | $ | 1.07 | $ | 0.81 | $ | 3.81 | $ | 2.34 | ||||||||||||||||||
Discontinued operations (A) | - | 0.02 | - | 0.02 | ||||||||||||||||||||||
Net income (loss) attributable to Cabot Corporation | $ | 1.07 | $ | 0.83 | $ | 3.81 | $ | 2.36 | ||||||||||||||||||
Weighted average common shares outstanding | ||||||||||||||||||||||||||
Diluted | 62.5 | 62.9 | 62.7 | 62.9 |
(A) Amounts relate primarily to the previously divested Supermetals and Security Materials businesses.
CABOT CORPORATION SUMMARY RESULTS BY SEGMENTS |
|||||||||||||||||||||||
Periods ended September 30 | Three Months | Twelve Months | |||||||||||||||||||||
Dollars in millions, except per share amounts (unaudited) | 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||
Sales | |||||||||||||||||||||||
Reinforcement Materials | $ | 367 | $ | 289 | $ | 1,381 | $ | 1,108 | |||||||||||||||
Performance Chemicals | 246 | 214 | 908 | 865 | |||||||||||||||||||
Specialty Carbons and Formulations | 169 | 141 | 623 | 578 | |||||||||||||||||||
Metal Oxides | 77 | 73 | 285 | 287 | |||||||||||||||||||
Purification Solutions | 74 | 80 | 281 | 290 | |||||||||||||||||||
Specialty Fluids | 11 | 15 | 41 | 47 | |||||||||||||||||||
Segment sales | 698 | 598 | 2,611 | 2,310 | |||||||||||||||||||
Unallocated and other (A) | 25 | 21 | 106 | 101 | |||||||||||||||||||
Net sales and other operating revenues | $ | 723 | $ | 619 | $ | 2,717 | $ | 2,411 | |||||||||||||||
Segment Earnings Before Interest and Taxes (B) | |||||||||||||||||||||||
Reinforcement Materials | $ | 48 | $ | 42 | $ | 193 | $ | 137 | |||||||||||||||
Performance Chemicals | 55 | 58 | 201 | 225 | |||||||||||||||||||
Purification Solutions | 2 | 2 | 6 | (5 | ) | ||||||||||||||||||
Specialty Fluids | 3 | 5 | 9 | 13 | |||||||||||||||||||
Total Segment Earnings Before Interest and Taxes | 108 | 107 | 409 | 370 | |||||||||||||||||||
Unallocated and Other | |||||||||||||||||||||||
Interest expense | (14 | ) | (14 | ) | (53 | ) | (54 | ) | |||||||||||||||
Certain items (C) | (1 | ) | (18 | ) | (3 | ) | (81 | ) | |||||||||||||||
Unallocated corporate costs | (13 | ) | (9 | ) | (50 | ) | (45 | ) | |||||||||||||||
General unallocated income (expense) (D) | (8 | ) | 1 | (8 | ) | 7 | |||||||||||||||||
Less: Equity in earnings of affiliated companies | (1 | ) | (1 | ) | (7 | ) | (3 | ) | |||||||||||||||
Income (loss) from continuing operations before income taxes and equity in | |||||||||||||||||||||||
earnings of affiliated companies | 71 | 66 | 288 | 194 | |||||||||||||||||||
(Provision) benefit for income taxes (including tax certain items) | 3 | (13 | ) | (29 | ) | (34 | ) | ||||||||||||||||
Equity in earnings of affiliated companies | 1 | 1 | 7 | 3 | |||||||||||||||||||
Income (loss) from continuing operations | 75 | 54 | 266 | 163 | |||||||||||||||||||
Income from discontinued operations, net of tax (E) | - | 1 | - | 1 | |||||||||||||||||||
Net income (loss) | 75 | 55 | 266 | 164 | |||||||||||||||||||
Net income attributable to noncontrolling interests | 7 | 3 | 25 | 15 | |||||||||||||||||||
Net income (loss) attributable to Cabot Corporation | $ | 68 | $ | 52 | $ | 241 | $ | 149 | |||||||||||||||
Diluted earnings per share of common stock | |||||||||||||||||||||||
attributable to Cabot Corporation | |||||||||||||||||||||||
Continuing operations | $ | 1.07 | $ | 0.81 | $ | 3.81 | $ | 2.34 | |||||||||||||||
Discontinued operations (E) | - | 0.02 | - | 0.02 | |||||||||||||||||||
Net income (loss) attributable to Cabot Corporation | $ | 1.07 | $ | 0.83 | $ | 3.81 | $ | 2.36 | |||||||||||||||
Adjusted earnings per share | |||||||||||||||||||||||
Adjusted EPS (F) | $ | 0.91 | $ | 1.00 | $ | 3.43 | $ | 3.14 | |||||||||||||||
Weighted average common shares outstanding | |||||||||||||||||||||||
Diluted | 62.5 | 62.9 | 62.7 | 62.9 |
(A) Unallocated and other reflects royalties, other operating revenues, external shipping and handling fees, the impact of the corporate adjustment for unearned revenue, the removal of 100% of the sales of an equity method affiliate, and discounting charges for certain Notes receivable.
(B) Segment EBIT is a measure used by Cabot's Chief Operating Decision-Maker to measure consolidated operating results, assess segment performance and allocate resources. Segment EBIT includes equity in earnings of affiliated companies, royalty income, and allocated corporate costs.
(C) Details of Certain items are presented in the Certain Items and Reconciliation of Adjusted EPS and Operating Tax Rate table.
(D) General unallocated income includes foreign currency transaction gains (losses), interest income, dividend income, the profit related to the corporate adjustment for unearned revenue, and the impact of LIFO accounting.
(E) Amounts relate primarily to the previously divested Supermetals and Security Materials businesses.
(F) Adjusted EPS is a non-GAAP measure, and a reconciliation of Adjusted EPS to GAAP EPS is presented in the Certain Items and Reconciliation of Adjusted EPS and Operating Tax Rate table.
|
|||||||||||
CABOT CORPORATION CONSOLIDATED STATEMENT OF FINANCIAL POSITION |
|||||||||||
September 30, | September 30, | ||||||||||
2017 | 2016 | ||||||||||
Dollars in millions | (unaudited) | (audited) | |||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 280 | $ | 200 | |||||||
Accounts and notes receivable, net of reserve for doubtful accounts of $9 and $8 | 527 | 456 | |||||||||
Inventories: | |||||||||||
Raw materials | 83 | 66 | |||||||||
Work in process | 2 | 1 | |||||||||
Finished goods | 268 | 237 | |||||||||
Other | 43 | 38 | |||||||||
Total inventories | 396 | 342 | |||||||||
Prepaid expenses and other current assets (A) | 59 | 49 | |||||||||
Total current assets | 1,262 | 1,047 | |||||||||
Property, plant and equipment, net | 1,305 | 1,290 | |||||||||
Goodwill | 154 | 152 | |||||||||
Equity affiliates | 56 | 53 | |||||||||
Intangible assets, net | 137 | 140 | |||||||||
Assets held for rent | 104 | 97 | |||||||||
Deferred income taxes (A) | 248 | 216 | |||||||||
Other Assets (A) | 46 | 40 | |||||||||
Total assets | $ | 3,312 | $ | 3,035 |
(A) Effective October 1, 2016, the Company adopted a new accounting standard simplifying the presentation of debt issuance costs by presenting debt issuance costs as a reduction of the corresponding debt liability. In addition, the Company early adopted a new accounting standard that simplifies the presentation of deferred income taxes by classifying all deferred taxes as noncurrent assets or liabilities. These new standards were applied retrospectively. The retrospective application of the standard that simplifies the presentation of debt issuance costs resulted in the reclassification of $1 million and $3 million of unamortized debt issuance costs from "Prepaid expenses and other current assets" and "Other assets", respectively, to "Long-term debt" within the consolidated balance sheets as of September 30, 2016. The retrospective application of the standard that simplifies the presentation of deferred income taxes resulted in the reclassification of $41 million of current deferred tax assets and $1 million of current deferred tax liabilities to noncurrent Deferred income tax accounts within the consolidated balance sheets as of September 30, 2016.
|
|||||||||||||
CABOT CORPORATION CONSOLIDATED STATEMENT OF FINANCIAL POSITION |
|||||||||||||
September 30, | September 30, | ||||||||||||
2017 | 2016 | ||||||||||||
Dollars in millions, except share and per share amounts | (unaudited) | (audited) | |||||||||||
Current liabilities: | |||||||||||||
Notes payable | $ | 7 | $ | 7 | |||||||||
Accounts payable and accrued liabilities | 457 | 364 | |||||||||||
Income taxes payable | 21 | 25 | |||||||||||
Current portion of long-term debt | 256 | 1 | |||||||||||
Total current liabilities | 741 | 397 | |||||||||||
Long-term debt (A) | 661 | 914 | |||||||||||
Deferred income taxes (A) | 38 | 41 | |||||||||||
Other liabilities | 244 | 285 | |||||||||||
Redeemable preferred stock | 27 | 26 | |||||||||||
Stockholders' equity: | |||||||||||||
Preferred stock: | |||||||||||||
Authorized: 2,000,000 shares of $1 par value | |||||||||||||
Issued and Outstanding: None and none | - | - | |||||||||||
Common stock: | |||||||||||||
Authorized: 200,000,000 shares of $1 par value | |||||||||||||
Issued: 62,087,627 and 62,449,425 shares | |||||||||||||
Outstanding: 61,884,347 and 62,210,711 shares | 62 | 62 | |||||||||||
Less cost of 203,280 and 238,714 shares of common treasury stock | (6 | ) | (7 | ) | |||||||||
Additional paid-in capital | - | - | |||||||||||
Retained earnings | 1,683 | 1,544 | |||||||||||
Accumulated other comprehensive income | (259 | ) | (325 | ) | |||||||||
Total Cabot Corporation stockholders' equity | 1,480 | 1,274 | |||||||||||
Noncontrolling interests | 121 | 98 | |||||||||||
Total stockholders' equity | 1,601 | 1,372 | |||||||||||
Total liabilities and stockholders' equity | $ | 3,312 | $ | 3,035 |
(A) Effective October 1, 2016, the Company adopted a new accounting standard simplifying the presentation of debt issuance costs by presenting debt issuance costs as a reduction of the corresponding debt liability. In addition, the Company early adopted a new accounting standard that simplifies the presentation of deferred income taxes by classifying all deferred taxes as noncurrent assets or liabilities. These new standards were applied retrospectively. The retrospective application of the standard that simplifies the presentation of debt issuance costs resulted in the reclassification of $1 million and $3 million of unamortized debt issuance costs from "Prepaid expenses and other current assets" and "Other assets", respectively, to "Long-term debt" within the consolidated balance sheets as of September 30, 2016. The retrospective application of the standard that simplifies the presentation of deferred income taxes resulted in the reclassification of $41 million of current deferred tax assets and $1 million of current deferred tax liabilities to noncurrent Deferred income tax accounts within the consolidated balance sheets as of September 30, 2016.
|
||||||||||||||||||||||||||
CABOT CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||||||||||||||||
Periods ended September 30 | Three Months | Twelve Months | ||||||||||||||||||||||||
Dollars in millions | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||
Cash Flows from Operating Activities: | ||||||||||||||||||||||||||
Net income (loss) | $ | 75 | $ | 55 | $ | 266 | $ | 164 | ||||||||||||||||||
Adjustments to reconcile net income to cash provided by operating activities: | ||||||||||||||||||||||||||
Depreciation and amortization | 40 | 39 | 155 | 161 | ||||||||||||||||||||||
Other non-cash (income) charges, net | (9 | ) | (15 | ) | (41 | ) | 7 | |||||||||||||||||||
Changes in assets and liabilities: | ||||||||||||||||||||||||||
Changes in certain working capital items (A) | 64 | 2 | (23 | ) | 49 | |||||||||||||||||||||
Changes in other assets and liabilities, net | (15 | ) | 15 | (28 | ) | 2 | ||||||||||||||||||||
Cash dividends received from equity affiliates | 2 | 1 | 11 | 9 | ||||||||||||||||||||||
Cash provided by (used in) operating activities | 157 | 97 | 340 | 392 | ||||||||||||||||||||||
Cash Flows from Investing Activities: | ||||||||||||||||||||||||||
Additions to property, plant and equipment | (61 | ) | (32 | ) | (147 | ) | (112 | ) | ||||||||||||||||||
Other investing activities, net | 1 | (2 | ) | (2 | ) | 8 | ||||||||||||||||||||
Cash used in investing activities | (60 | ) | (34 | ) | (149 | ) | (104 | ) | ||||||||||||||||||
Cash Flows from Financing Activities: | ||||||||||||||||||||||||||
Change in debt, net | - | (53 | ) | (2 | ) | (68 | ) | |||||||||||||||||||
Cash dividends paid to common stockholders | (20 | ) | (18 | ) | (77 | ) | (65 | ) | ||||||||||||||||||
Other financing activities, net | (19 | ) | (16 | ) | (46 | ) | (51 | ) | ||||||||||||||||||
Cash used in financing activities | (39 | ) | (87 | ) | (125 | ) | (184 | ) | ||||||||||||||||||
Effect of exchange rates on cash | 24 | 2 | 14 | 19 | ||||||||||||||||||||||
Increase (decrease) in cash and cash equivalents | 82 | (22 | ) | 80 | 123 | |||||||||||||||||||||
Cash and cash equivalents at beginning of period | 198 | 222 | 200 | 77 | ||||||||||||||||||||||
Cash and cash equivalents at end of period | $ | 280 | $ | 200 | $ | 280 | $ | 200 |
(A) Includes Accounts and notes receivable, Inventories, and Accounts payable and accrued liabilities
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CABOT CORPORATION |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fiscal 2016 | Fiscal 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dollars in millions, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
except per share amounts (unaudited) | Dec. Q. | Mar. Q. | June Q. | Sept. Q. | FY | Dec. Q. | Mar. Q. | June Q. | Sept. Q. | FY | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Sales | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reinforcement Materials | $ | 288 | $ | 261 | $ | 270 | $ | 289 | $ | 1,108 | $ | 295 | $ | 352 | $ | 367 | $ | 367 | $ | 1,381 | ||||||||||||||||||||||||||||||||||||||||||
Performance Chemicals | 207 | 216 | 228 | 214 | 865 | 205 | 228 | 229 | 246 | 908 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Specialty Carbons and Formulations | 140 | 145 | 152 | 141 | 578 | 138 | 162 | 154 | 169 | 623 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Metal Oxides | 67 | 71 | 76 | 73 | 287 | 67 | 66 | 75 | 77 | 285 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Purification Solutions | 66 | 67 | 77 | 80 | 290 | 69 | 67 | 71 | 74 | 281 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Specialty Fluids | 7 | 6 | 19 | 15 | 47 | 11 | 7 | 12 | 11 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Sales | 568 | 550 | 594 | 598 | 2,310 | 580 | 654 | 679 | 698 | 2,611 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Unallocated and other (A) | 35 | 18 | 27 | 21 | 101 | 31 | 24 | 26 | 25 | 106 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net sales and other operating revenues | $ | 603 | $ | 568 | $ | 621 | $ | 619 | $ | 2,411 | $ | 611 | $ | 678 | $ | 705 | $ | 723 | $ | 2,717 | ||||||||||||||||||||||||||||||||||||||||||
Segment Earnings Before Interest and Taxes (B) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reinforcement Materials | $ | 26 | $ | 34 | $ | 35 | $ | 42 | $ | 137 | $ | 40 | $ | 54 | $ | 51 | $ | 48 | $ | 193 | ||||||||||||||||||||||||||||||||||||||||||
Performance Chemicals | 50 | 58 | 59 | 58 | 225 | 49 | 51 | 46 | 55 | 201 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Purification Solutions | (5 | ) | (2 | ) | - | 2 | (5 | ) | 4 | 2 | (2 | ) | 2 | 6 | ||||||||||||||||||||||||||||||||||||||||||||||||
Specialty Fluids | - | (2 | ) | 10 | 5 | 13 | 2 | - | 4 | 3 | 9 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total Segment Earnings Before Interest and Taxes | 71 | 88 | 104 | 107 | 370 | 95 | 107 | 99 | 108 | 409 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Unallocated and Other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense | (13 | ) | (14 | ) | (13 | ) | (14 | ) | (54 | ) | (13 | ) | (13 | ) | (13 | ) | (14 | ) | (53 | ) | ||||||||||||||||||||||||||||||||||||||||||
Certain items (C) | (58 | ) | 1 | (6 | ) | (18 | ) | (81 | ) | - | - | (2 | ) | (1 | ) | (3 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Unallocated corporate costs | (13 | ) | (12 | ) | (11 | ) | (9 | ) | (45 | ) | (12 | ) | (14 | ) | (11 | ) | (13 | ) | (50 | ) | ||||||||||||||||||||||||||||||||||||||||||
General unallocated income (expense) (D) | 5 | - | 1 | 1 | 7 | 5 | (1 | ) | (4 | ) | (8 | ) | (8 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Less: Equity in earnings of affiliated companies | - | (1 | ) | (1 | ) | (1 | ) | (3 | ) | (2 | ) | (1 | ) | (3 | ) | (1 | ) | (7 | ) | |||||||||||||||||||||||||||||||||||||||||||
Income (loss) from continuing operations before income taxes and | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of affiliated companies | (8 | ) | 62 | 74 | 66 | 194 | 73 | 78 | 66 | 71 | 288 | |||||||||||||||||||||||||||||||||||||||||||||||||||
- | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Provision) benefit for income taxes (including tax certain items) | 5 | (11 | ) | (15 | ) | (13 | ) | (34 | ) | (17 | ) | 1 | (16 | ) | 3 | (29 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Equity in earnings of affiliated companies | - | 1 | 1 | 1 | 3 | 2 | 1 | 3 | 1 | 7 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Income (loss) from continuing operations | (3 | ) | 52 | 60 | 54 | 163 | 58 | 80 | 53 | 75 | 266 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Income (loss) from discontinued operations, net of tax (E) | - | - | - | 1 | 1 | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | (3 | ) | 52 | 60 | 55 | 164 | 58 | 80 | 53 | 75 | 266 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to noncontrolling interests | 4 | 4 | 4 | 3 | 15 | 4 | 6 | 8 | 7 | 25 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Cabot Corporation | $ | (7 | ) | $ | 48 | $ | 56 | $ | 52 | $ | 149 | $ | 54 | $ | 74 | $ | 45 | $ | 68 | $ | 241 | |||||||||||||||||||||||||||||||||||||||||
Diluted earnings per share of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
attributable to Cabot Corporation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Continuing operations | $ | (0.11 | ) | $ | 0.76 | $ | 0.88 | $ | 0.81 | $ | 2.34 | $ | 0.85 | $ | 1.18 | $ | 0.71 | $ | 1.07 | $ | 3.81 | |||||||||||||||||||||||||||||||||||||||||
Discontinued operations (E) | - | - | - | 0.02 | 0.02 | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Cabot Corporation (F) | $ | (0.11 | ) | $ | 0.76 | $ | 0.88 | $ | 0.83 | $ | 2.36 | $ | 0.85 | $ | 1.18 | $ | 0.71 | $ | 1.07 | $ | 3.81 | |||||||||||||||||||||||||||||||||||||||||
Adjusted earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted EPS (G) | $ | 0.51 | $ | 0.70 | $ | 0.93 | $ | 1.00 | $ | 3.14 | $ | 0.84 | $ | 0.87 | $ | 0.81 | $ | 0.91 | $ | 3.43 | ||||||||||||||||||||||||||||||||||||||||||
Weighted average common shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Diluted (F) | 62.5 | 62.8 | 62.9 | 62.9 | 62.9 | 62.8 | 62.8 | 62.7 | 62.5 | 62.7 |
(A) Unallocated and other reflects royalties, other operating revenues, external shipping and handling fees, the impact of the corporate adjustment for unearned revenue, the removal of 100% of the sales of an equity method affiliate and discounting charges for certain Notes receivable.
(B) Segment EBIT is a measure used by Cabot's Chief Operating Decision-Maker to measure consolidated operating results, assess segment performance and allocate resources. Segment EBIT includes equity in earnings of affiliated companies, royalty income, and allocated corporate costs.
(C) Details of certain items are presented in the Certain Items and Reconciliation of Adjusted EPS and Operating Tax Rate table.
(D) General unallocated income (expense) includes foreign currency transaction gains (losses), interest income, dividend income, the profit related to the corporate adjustment for unearned revenue, and the impact of LIFO accounting.
(E) Amounts relate primarily to the previously divested Supermetals and Security Materials businesses.
(F) The weighted average common shares outstanding used to calculate earnings per share for the three months ended December 31, 2015 excludes approximately 1 million shares as those shares would be antidilutive due to the Company’s net loss position in that period.
(G) Adjusted EPS is a non-GAAP measure, and a reconciliation of Adjusted EPS to GAAP EPS is presented in the Certain Items and Reconciliation of Adjusted EPS and Operating Tax Rate table.
|
|||||||||||||||||||||||||||||||
CABOT CORPORATION CERTAIN ITEMS AND RECONCILIATION OF ADJUSTED EPS AND OPERATING TAX RATE |
|||||||||||||||||||||||||||||||
TABLE 1: DETAIL OF CERTAIN ITEMS | |||||||||||||||||||||||||||||||
Periods ended September 30 | |||||||||||||||||||||||||||||||
Dollars in millions, except per share amounts (unaudited) |
Three Months |
Twelve Months | |||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||||||
$ | $ | $ | $ | ||||||||||||||||||||||||||||
Certain items before and after income taxes | |||||||||||||||||||||||||||||||
Global restructuring activities | — | (2 | ) | (3 | ) | (47 | ) | ||||||||||||||||||||||||
Non-recurring gains (losses) on foreign exchange | 1 | — | — | (11 | ) | ||||||||||||||||||||||||||
Legal and environmental matters and reserves | (1 | ) | (13 | ) | 1 | (17 | ) | ||||||||||||||||||||||||
Executive transition costs | — | (3 | ) | — | (6 | ) | |||||||||||||||||||||||||
Other certain items | (1 | ) | — | (1 | ) | — | |||||||||||||||||||||||||
Total certain items, pre-tax | (1 | ) | (18 | ) | (3 | ) | (81 | ) | |||||||||||||||||||||||
Tax impact of certain items (A) | 1 | 9 | 1 | 31 | |||||||||||||||||||||||||||
Certain items after tax (excluding discrete tax items) | — | (9 | ) | (2 | ) | (50 | ) | ||||||||||||||||||||||||
Certain items after tax per share impact (excluding discrete tax items) | $ | - | $ | (0.15 | ) | $ | (0.01 | ) | $ | (0.79 | ) | ||||||||||||||||||||
Tax-related certain items | |||||||||||||||||||||||||||||||
Discrete tax items | 10 | (2 | ) | 25 | — | ||||||||||||||||||||||||||
Total tax-related certain items | 10 | (2 | ) | 25 | — | ||||||||||||||||||||||||||
Total tax-related certain items per share impact | $ | 0.16 | $ | (0.04 | ) | $ | 0.39 | $ | (0.01 | ) | |||||||||||||||||||||
Total certain items after tax | $ | 10 | $ | (11 | ) | $ | 23 | $ | (50 | ) | |||||||||||||||||||||
Total certain items after tax per share impact | $ | 0.16 | $ | (0.19 | ) | $ | 0.38 | $ | (0.80 | ) | |||||||||||||||||||||
Discontinued operations after income taxes (B) | $ ― | $ | 1 | $ ― | $ | 1 | |||||||||||||||||||||||||
Total discontinued operations after tax | $ ― | $ | 1 | $ ― | $ | 1 | |||||||||||||||||||||||||
Discontinued operations after tax per share impact | $ ― | $ | 0.02 | $ ― | $ | 0.02 | |||||||||||||||||||||||||
TABLE 2: CERTAIN ITEMS STATEMENT OF OPERATIONS LINE ITEM | |||||||||||||||||||||||||||||||
Periods ended September 30 | Three Months | Twelve Months | |||||||||||||||||||||||||||||
Dollars in millions, Pre-Tax (unaudited) | 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||||||||
Statement of Operations Line Item (C) | |||||||||||||||||||||||||||||||
Cost of sales | $ | (1 | ) | $ | (1 | ) | $ | (4 | ) | $ | (37 | ) | |||||||||||||||||||
Selling and administrative expenses | (1 | ) | (17 | ) | 1 | (28 | ) | ||||||||||||||||||||||||
Research and technical expenses | — | — | — | (5 | ) | ||||||||||||||||||||||||||
Other expense | 1 | — | — | (11 | ) | ||||||||||||||||||||||||||
Total certain items, pre-tax | $ | (1 | ) | $ | (18 | ) | $ | (3 | ) | $ | (81 | ) | |||||||||||||||||||
TABLE 3: RECONCILIATION OF TAX CERTAIN ITEMS | |||||||||||||||||||||||||||||||
Periods ended September 30 | Three Months | Twelve Months | |||||||||||||||||||||||||||||
Dollars in millions (unaudited) | 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||||||||
Reconciliation of Provision for income taxes, excluding certain items, to Provision for income taxes | |||||||||||||||||||||||||||||||
(Provision) benefit for income taxes | $ | 3 | $ | (13 | ) | $ | (29 | ) | $ | (34 | ) | ||||||||||||||||||||
Less: Tax impact of certain items | 1 | 9 | 1 | 31 | |||||||||||||||||||||||||||
Less: Tax-related certain items | 10 | (2 | ) | 25 | — | ||||||||||||||||||||||||||
(Provision) benefit for income taxes, excluding certain items | $ | (8 | ) | $ | (20 | ) | $ | (55 | ) | $ | (65 | ) | |||||||||||||||||||
TABLE 4: RECONCILIATION OF OPERATING TAX RATE | |||||||||||||||||||||||||||||||
Periods ended September 30 | Three Months |
Twelve Months
|
Forecast | ||||||||||||||||||||||||||||
Dollars in millions (unaudited) | 2017 | 2016 | 2017 | 2016 | 2018 | ||||||||||||||||||||||||||
Reconciliation of the effective tax rate to the operating tax rate |
|||||||||||||||||||||||||||||||
(Provision) benefit for income taxes | $ | 3 | $ | (13 | ) | $ | (29 | ) | $ | (34 | ) | N/A | |||||||||||||||||||
Effective tax rate | (2 | %) | 19 | % | 10 | % | 18 | % | 22 | % | |||||||||||||||||||||
Impact of discrete tax items: (D) | |||||||||||||||||||||||||||||||
Unusual or infrequent items | 2 | % | (3 | %) | 6 | % | 2 | % | - | % | |||||||||||||||||||||
Items related to uncertain tax positions | (2 | %) | - | % | (1 | %) | 1 | % | - | % | |||||||||||||||||||||
Other discrete tax items | 21 | % | 7 | % | 4 | % | (2 | %) | - | % | |||||||||||||||||||||
Impact of certain items | - | % | 1 | % | - | % | 5 | % | - | % | |||||||||||||||||||||
Operating tax rate | 19 | % | 24 | % | 19 | % | 24 | % | 22 | % | |||||||||||||||||||||
TABLE 5: RECONCILIATION OF ADJUSTED EPS BY QUARTER FOR FISCAL 2017 and FISCAL 2016 | |||||||||||||||||||||||||||||||
NON-GAAP MEASURE: | |||||||||||||||||||||||||||||||
Periods ended (unaudited) | Fiscal 2017(E) | ||||||||||||||||||||||||||||||
Dec. Q | Mar. Q | Jun. Q | Sept. Q | FY 2017 | |||||||||||||||||||||||||||
Reconciliation of Adjusted EPS to GAAP EPS | |||||||||||||||||||||||||||||||
Net income (loss) per share attributable to Cabot Corporation | $ | 0.85 | $ | 1.18 | $ | 0.71 | $ | 1.07 | $ | 3.81 | |||||||||||||||||||||
Less: Certain items after tax per share | 0.01 | 0.31 | (0.10 | ) | 0.16 | 0.38 | |||||||||||||||||||||||||
Adjusted earnings per share | $ | 0.84 | $ | 0.87 | $ | 0.81 | $ | 0.91 | $ | 3.43 | |||||||||||||||||||||
Periods ended (unaudited) | Fiscal 2016(E) | ||||||||||||||||||||||||||||||
Dec. Q | Mar. Q | Jun. Q | Sept. Q | FY 2016 | |||||||||||||||||||||||||||
Reconciliation of Adjusted EPS to GAAP EPS | |||||||||||||||||||||||||||||||
Net income (loss) per share attributable to Cabot Corporation | $ | (0.11 | ) | $ | 0.76 | $ | 0.88 | $ | 0.83 | $ | 2.36 | ||||||||||||||||||||
Less: Net income (loss) per share from discontinued operations(B) | — | — | — | 0.02 | 0.02 | ||||||||||||||||||||||||||
Net income (loss) per share from continuing operations | $ | (0.11 | ) | $ | 0.76 | $ | 0.88 | $ | 0.81 | $ | 2.34 | ||||||||||||||||||||
Less: Certain items after tax per share | (0.62 | ) | 0.06 | (0.05 | ) | (0.19 | ) | (0.80 | ) | ||||||||||||||||||||||
Adjusted earnings per share | $ | 0.51 | $ | 0.70 | $ | 0.93 | $ | 1.00 | $ | 3.14 |
(A) The tax effect of certain items is determined by (1) starting with the current and deferred income tax expense or benefit, included in Net income attributable to Cabot Corporation, and (2) subtracting the tax expense or benefit on “adjusted earnings”. Adjusted earnings is defined as the pre-tax income attributable to Cabot Corporation excluding certain items. The tax expense or benefit on adjusted earnings is calculated by applying the operating tax rate, which includes both current and deferred taxes, as defined under the section Use of Non-GAAP Financial Measures of the earnings release.
(B) Amounts relate primarily to the previously divested Supermetals and Security Materials businesses.
(C) This table indicates the line items where certain items are recorded in the table titled Cabot Corporation Consolidated Statements of Operations.
(D) The nature of the discrete tax items for the periods ended September 30, 2017 and 2016 were as follows: (i) Unusual or infrequent items during fiscal 2017 included the net tax impacts from excess foreign tax credits upon repatriation of previously taxed foreign earnings and the accrual of U.S. tax on certain foreign earnings. Unusual or infrequent items during fiscal 2016 included the net tax impacts from the renewal of the U.S. Research and Experimentation credit, extraordinary dividends from subsidiaries, a claim for a U.S. tax benefit, and other non-routine items, (ii) Items related to uncertain tax positions during fiscal 2017 and 2016 included net tax impacts from the reversal of accruals for uncertain tax positions due to the expiration of statutes of limitations and settlement of tax audits, the accrual of interest on uncertain tax positions, and the accrual of a prior year uncertain tax position, (iii) Other discrete tax items during fiscal 2017 and 2016 included net tax impacts from various return to provision adjustments related to tax return filings, changes in tax laws, and a change in valuation allowance on beginning of year tax balance (fiscal 2016 only).
(E) Per share amounts are calculated after tax and, where applicable, noncontrolling interest, net of tax.
CABOT CORPORATION RECONCILIATION OF NON-GAAP FINANCIAL MEASURES | |||||||||||||||||||||
All dollar amounts shown below are in millions, except per share information | |||||||||||||||||||||
Fiscal 2017 (A) | |||||||||||||||||||||
Dec. Q | Mar. Q | Jun. Q | Sept. Q | FY 2017 | |||||||||||||||||
Reconciliation of Adjusted EPS to GAAP EPS |
|||||||||||||||||||||
Net income (loss) per share attributable to Cabot Corporation | $ 0.85 | $ 1.18 | $ 0.71 | $ 1.07 | $ 3.81 | ||||||||||||||||
Less: Certain items after tax | 0.01 | 0.31 | (0.10) | 0.16 | 0.38 | ||||||||||||||||
Adjusted earnings per share | $ 0.84 | $ 0.87 | $ 0.81 | $ 0.91 | $ 3.43 | ||||||||||||||||
(A) Per share amounts are calculated after tax and, where applicable, noncontrolling interest, net of tax. | |||||||||||||||||||||
Fiscal 2017 | |||||||||||||||||||||
Dec. Q | Mar. Q | Jun. Q | Sept. Q | FY 2017 | |||||||||||||||||
Reconciliation of Segment EBIT to Net Income and Segment EBITDA Margin |
|||||||||||||||||||||
Net income (loss) attributable to Cabot Corporation | $ 54 | $ 74 | $ 45 | $ 68 | $ 241 | ||||||||||||||||
Net income (loss) attributable to noncontrolling interests | 4 | 6 | 8 | 7 | 25 | ||||||||||||||||
Equity in earnings of affiliated companies, net of tax | (2) | (1) | (3) | (1) | (7) | ||||||||||||||||
Provision (benefit) for income taxes | 17 | (1) | 16 | (3) | 29 | ||||||||||||||||
Income (loss) from continuing operations before income taxes and equity in earnings of affiliated companies | $ 73 | $ 78 | $ 66 | $ 71 | $ 288 | ||||||||||||||||
Interest expense | 13 | 13 | 13 | 14 | 53 | ||||||||||||||||
Certain items | - | - | 2 | 1 | 3 | ||||||||||||||||
Unallocated corporate costs | 12 | 14 | 11 | 13 | 50 | ||||||||||||||||
General unallocated (income) expense | (5) | 1 | 4 | 8 | 8 | ||||||||||||||||
Equity in earnings of affiliated companies | 2 | 1 | 3 | 1 | 7 | ||||||||||||||||
Total Segment EBIT | $ 95 | $ 107 | $ 99 | $ 108 | $ 409 | ||||||||||||||||
Plus: Total Depreciation & Amortization | 38 | 38 | 39 | 40 | 155 | ||||||||||||||||
Plus: Adjustments to Depreciation(B) | - | 1 | - | (1) | - | ||||||||||||||||
Total Segment EBITDA | $ 133 | $ 146 | $ 138 | $ 147 | $ 564 | ||||||||||||||||
Less: Unallocated Corporate Costs | (12) | (14) | (11) | (13) | (50) | ||||||||||||||||
Adjusted EBITDA | $ 121 | $ 132 | $ 127 | $ 134 | $ 514 | ||||||||||||||||
Dec. Q | Mar. Q | Jun. Q | Sept. Q | FY 2017 | |||||||||||||||||
Reinforcement Materials EBIT | $ 40 | $ 54 | $ 51 | $ 48 | $ 193 | ||||||||||||||||
Plus: Depreciation & Amortization | 17 | 17 | 17 | 18 | 69 | ||||||||||||||||
Reinforcement Materials EBITDA | $ 57 | $ 71 | $ 68 | $ 66 | $ 262 | ||||||||||||||||
Reinforcement Materials Sales | $ 295 | $ 352 | $ 367 | $ 367 | $ 1,381 | ||||||||||||||||
Reinforcement Materials EBITDA Margin | 19% | 20% | 19% | 18% | 19% | ||||||||||||||||
Dec. Q | Mar. Q | Jun. Q | Sept. Q | FY 2017 | |||||||||||||||||
Performance Chemicals EBIT | $ 49 | $ 51 | $ 46 | $ 55 | $ 201 | ||||||||||||||||
Plus: Depreciation & Amortization | 11 | 12 | 11 | 12 | 46 | ||||||||||||||||
Performance Chemicals EBITDA | $ 60 | $ 63 | $ 57 | $ 67 | $ 247 | ||||||||||||||||
Performance Chemicals Sales | $ 205 | $ 228 | $ 229 | $ 246 | $ 908 | ||||||||||||||||
Performance Chemicals EBITDA Margin | 29% | 28% | 25% | 27% | 27% | ||||||||||||||||
Dec. Q | Mar. Q | Jun. Q | Sept. Q | FY 2017 | |||||||||||||||||
Purification Solutions EBIT | $ 4 | $ 2 | $ (2) | $ 2 | $ 6 | ||||||||||||||||
Plus: Depreciation & Amortization | 9 | 10 | 10 | 10 | 39 | ||||||||||||||||
Purification Solutions EBITDA | $ 13 | $ 12 | $ 8 | $ 12 | $ 45 | ||||||||||||||||
Purification Solutions Sales | $ 69 | $ 67 | $ 71 | $ 74 | $ 281 | ||||||||||||||||
Purification Solutions EBITDA Margin | 19% | 18% | 11% | 16% | 16% | ||||||||||||||||
Dec. Q | Mar. Q | Jun. Q | Sept. Q | FY 2017 | |||||||||||||||||
Specialty Fluids EBIT | $ 2 | $ - | $ 4 | $ 3 | $ 9 | ||||||||||||||||
Plus: Depreciation & Amortization | 1 | - | 1 | - | 2 | ||||||||||||||||
Specialty Fluids EBITDA | $ 3 | $ - | $ 5 | $ 3 | $ 11 | ||||||||||||||||
Specialty Fluids Sales | $ 11 | $ 7 | $ 12 | $ 11 | $ 41 | ||||||||||||||||
Specialty Fluids EBITDA Margin | 27% | 0% | 42% | 27% | 27% | ||||||||||||||||
Fiscal 2017 | |||||||||||||||||||||
Reconciliation of Discretionary Free Cash Flow |
Dec. Q | Mar. Q | Jun. Q | Sept. Q | FY 2017 | ||||||||||||||||
Cash flow from operating activities (C) | 102 | (51) | 132 | 157 | 340 | ||||||||||||||||
Less: Changes in net working capital (D) | 16 | (134) | 31 | 64 | (23) | ||||||||||||||||
Less: Sustaining and compliance capital expenditures | 21 | 18 | 30 | 50 | 119 | ||||||||||||||||
Discretionary Free Cash Flow | $ 65 | $ 65 | $ 71 | $ 43 | $ 244 |
(B) Adjustments to depreciation includes the addition of the depreciation expense of a contractual joint venture in Purification Solutions less accelerated depreciation expense not allocated to a business.
(C) As provided in the Consolidated Statement of Cash Flows.
(D) Defined as changes in accounts receivable, inventory and accounts payable and accrued liabilities as presented on the Consolidated Statement of Cash Flows.