Tronox Reports Fourth Quarter and Full Year 2017 Financial Results
Mar 1, 2018 - Press ReleasesThe Board of Directors declared a quarterly dividend of
Fourth Quarter 2017
Tronox TiO2
TiO2 segment revenue of
Compared sequentially, TiO2 segment revenue of
TiO2 segment adjusted EBITDA of
Corporate
Corporate loss from operations was
Consolidated
Selling, general and administrative expenses were
Full Year 2017
Revenue of
Tronox TiO2
TiO2 segment revenue of
Corporate
Corporate loss from operations was
Consolidated
Selling, general and administrative expenses for the year were
Webcast Conference Call
Internet Broadcast: https://www.tronox.com
Dial-in Telephone Numbers:
U.S. /
International: +1.253.237.1184
Conference ID: 1097888
Conference Call Presentation Slides will be used during the conference call and are available on our website: https://www.tronox.com
Webcast Conference Call Replay: Available via the internet and telephone beginning today,
Internet Replay: https://www.tronox.com
U.S. /
International: +1.404.537.3406
Conference ID: 1097888
Upcoming Conferences
During the first quarter 2018, a member of management is scheduled to present at the following conference:
Barclays Materials ROC Stars Conference ,New York ,March 28, 2018
Accompanying conference materials will be available at http://investor.tronox.com
About
Tronox Limited is a vertically integrated mining and inorganic chemical business. The Company mines and processes titanium ore, zircon and other minerals, and manufactures titanium dioxide pigments that add brightness and durability to paints, plastics, paper, and other everyday products. For more information, visit tronox.com.
Forward Looking Statements
Statements in this release that are not historical are forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements, which are subject to known and unknown risks, uncertainties and assumptions about us, may include projections of our future financial performance based on our growth strategies and anticipated trends in our business. These statements are only predictions based on our current expectations and projections about future events. There are important factors that could cause our actual results, level of activity, performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by the forward-looking statements. These and other risk factors are discussed in the company’s filings with the
Moreover, we operate in a very competitive and rapidly changing environment. New risks and uncertainties emerge from time to time, and it is not possible for our management to predict all risks and uncertainties, nor can management assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance or achievements. Neither we nor any other person assumes responsibility for the accuracy or completeness of any of these forward-looking statements. You should not rely upon forward-looking statements as predictions of future events. Unless otherwise required by applicable laws, we undertake no obligation to update or revise any forward-looking statements, whether because of new information or future developments.
Use of Non-U.S. GAAP Financial Information
To provide investors and others with additional information regarding
Management believes these non-U.S. GAAP financial measures:
Reflect Tronox Limited’s ongoing business in a manner that allows for meaningful period-to-period comparison and analysis of trends in its business, as they exclude income and expense that are not reflective of ongoing operating results;- Provide useful information to investors and others in understanding and evaluating
Tronox Limited’s operating results and future prospects in the same manner as management and in comparing financial results across accounting periods; - Provide additional view of the operating performance of the company by adding interest expenses, taxes, depreciation, depletion and amortization to the net income. Further adjustments due to gain (loss) on extinguishment of debt and stock-based compensation charges attempt to exclude items that are either non-cash or unusual in nature;
- Assist investors to assess the company’s compliance with financial covenants under its debt instruments;
- Adjusted EBITDA is one of the primary measures management uses for planning and budgeting processes and to monitor and evaluate financial and operating results. Adjusted EBITDA is not a recognized term under U.S. GAAP and does not purport to be an alternative to measures of our financial performance as determined in accordance with U.S. GAAP, such as net income (loss). Because other companies may calculate EBITDA and Adjusted EBITDA differently than
Tronox , EBITDA may not be, and Adjusted EBITDA as presented in this release is not, comparable to similarly titled measures reported by other companies, and - We believe that the non-U.S. GAAP financial measure “Adjusted net loss attributable to
Tronox Limited ” and its presentation on a per share basis provide useful information about our operating results to investors and securities analysts. We also believe that excluding the effects of these items from operating results allows management and investors to compare more easily the financial performance of our underlying businesses from period to period.
Media Contact:
Investor Contact:
TRONOX LIMITED |
||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS (U.S. GAAP) |
||||||||||
(UNAUDITED) |
||||||||||
(Millions of U.S. dollars, except share and per share data) |
||||||||||
Three Months Ended |
Year Ended |
|||||||||
2017 |
2016 |
2017 |
2016 |
|||||||
Net sales |
$ 464 |
$ 352 |
$ 1,698 |
$ 1,309 |
||||||
Cost of goods sold |
339 |
298 |
1,310 |
1,175 |
||||||
Gross profit |
125 |
54 |
388 |
134 |
||||||
Selling, general, and administrative expenses |
(65) |
(54) |
(251) |
(189) |
||||||
Restructuring income (expense) |
– |
1 |
1 |
(1) |
||||||
Income (loss) from operations |
60 |
1 |
138 |
(56) |
||||||
Interest and debt expense, net |
(48) |
(47) |
(188) |
(185) |
||||||
Gain (loss) on extinguishment of debt |
– |
– |
(28) |
4 |
||||||
Other income (expense), net |
(14) |
(5) |
(9) |
(27) |
||||||
Income (loss) from continuing operations before income taxes |
(2) |
(51) |
(87) |
(264) |
||||||
Income tax (provision) benefit |
4 |
150 |
(6) |
125 |
||||||
Net income (loss) from continuing operations |
2 |
99 |
(93) |
(139) |
||||||
Net income (loss) from discontinued operations, net of tax |
– |
24 |
(179) |
79 |
||||||
Net income (loss) |
2 |
123 |
(272) |
(60) |
||||||
Net income (loss) attributable to noncontrolling interest |
2 |
2 |
13 |
1 |
||||||
Net income (loss) attributable to Tronox Limited |
$ – |
$ 121 |
$ (285) |
$ (61) |
||||||
Net income (loss) per share, basic: |
||||||||||
Continuing operations |
$ – |
$ 0.84 |
$ (0.89) |
$ (1.20) |
||||||
Discontinued operations |
$ – |
$ 0.21 |
$ (1.50) |
$ 0.68 |
||||||
Net income (loss) per share, basic |
$ – |
$ 1.05 |
$ (2.39) |
$ (0.52) |
||||||
Net income (loss) per share, diluted: |
||||||||||
Continuing operations |
$ – |
$ 0.81 |
$ (0.89) |
$ (1.20) |
||||||
Discontinued operations |
$ – |
$ 0.20 |
$ (1.50) |
$ 0.68 |
||||||
Net income (loss) per share, diluted |
$ – |
$ 1.01 |
$ (2.39) |
$ (0.52) |
||||||
Weighted average shares outstanding, basic (in thousands) |
120,939 |
116,319 |
119,502 |
116,161 |
||||||
Weighted average shares outstanding, diluted (in thousands) |
120,939 |
120,881 |
119,502 |
116,161 |
||||||
Other Operating Data: |
||||||||||
Capital expenditures |
$ 28 |
$ 27 |
$ 91 |
$ 86 |
||||||
Depreciation, depletion and amortization expense |
$ 46 |
$ 46 |
$ 182 |
$ 177 |
TRONOX LIMITED |
||||||||
RECONCILIATION OF NON-U.S. GAAP FINANCIAL MEASURES |
||||||||
(UNAUDITED) |
||||||||
(Millions of U.S. dollars, except share and per share data) |
||||||||
RECONCILIATION OF NET INCOME (LOSS) |
||||||||
ATTRIBUTABLE TO TRONOX LIMITED (U.S. GAAP) |
||||||||
TO ADJUSTED NET INCOME (LOSS) FROM CONTINUING OPERATIONS |
||||||||
ATTRIBUTABLE TO TRONOX LIMITED (NON-U.S. GAAP) |
||||||||
Three Months Ended |
Year Ended |
|||||||
2017 |
2016 |
2017 |
2016 |
|||||
Net income (loss) attributable to Tronox Limited (U.S. GAAP) |
$ – |
$ 121 |
$ (285) |
$ (61) |
||||
Net income (loss) from discontinued operations, net of tax (U.S. GAAP) |
– |
24 |
(179) |
79 |
||||
Net income (loss) from continuing operations attributable to Tronox Limited (U.S. GAAP) |
$ – |
$ 97 |
$ (106) |
$ (140) |
||||
Acquisition related matters (a) |
15 |
– |
48 |
– |
||||
Restructuring (income) expense (b) |
– |
(1) |
(1) |
1 |
||||
(Gain) loss on extinguishment of debt (c) |
– |
– |
28 |
(4) |
||||
Tax impact of reorganization (d) |
– |
(137) |
– |
(107) |
||||
Adjusted net income (loss) from continuing operations attributable to Tronox Limited (non-U.S. GAAP) (e) |
$ 15 |
$ (41) |
$ (31) |
$ (250) |
||||
Diluted net income (loss) per share from continuing operations (U.S. GAAP) |
$ – |
$ 0.81 |
$ (0.89) |
$ (1.20) |
||||
Acquisition related expense, per share |
0.12 |
– |
0.40 |
– |
||||
Restructuring (income) expense, per share |
– |
(0.01) |
(0.01) |
0.01 |
||||
(Gain) loss on extinguishment of debt, per share |
– |
– |
0.23 |
(0.03) |
||||
Tax impact of reorganization, per share |
– |
(1.13) |
– |
(0.92) |
||||
Diluted adjusted net income (loss) from continuing operations per share attributable to Tronox Limited (non-U.S. GAAP) |
$ 0.12 |
$ (0.33) |
$ (0.27) |
$ (2.14) |
||||
Weighted average shares outstanding, diluted (in thousands) |
120,939 |
120,881 |
119,502 |
116,161 |
||||
(a) Represents transaction costs associated with the Cristal Transaction which were recorded in “Selling, general and administrative expenses” in the unaudited Consolidated Statements of Operations during the year ended December 31, 2017. |
||||||||
(b) Represents severance and other costs associated with the shutdown of our sodium chlorate plant and other global restructuring efforts, which was recorded in “Restructuring income (expense)” in the unaudited Consolidated Statements of Operations. |
||||||||
(c) Represents a $28 million loss which includes a $22 million loss associated with the redemption of the outstanding balance of our Senior Notes due 2020, $1 million of unamortized original debt issuance costs from the repayment of the UBS Revolver, and $5 million of debt issuance costs from the refinancing activities associated with the term loans. During 2016, the $4 million gain was associated with the repurchase of $20 million face value of our Senior Notes due 2020 and Senior Notes due 2022. These amounts were recorded in “Gain (loss) on extinguishment of debt” in the unaudited Consolidated Statements of Operations. |
||||||||
(d) Represents the benefit of corporate reorganization recorded in the unaudited Consolidated Statements of Operations. For the three months ended December 31, 2016 we recorded a tax benefit of $139 million offset by a foreign currency remeasurement loss of $2 million. For the year ended December 31, 2016 we recorded a tax benefit of $110 million offset by a foreign currency remeasurement loss of $3 million. |
||||||||
(e) No income tax impact given full valuation allowance except for South Africa restructuring related costs of less than $1 million. |
TRONOX LIMITED |
||||||||
SEGMENT INFORMATION |
||||||||
(UNAUDITED) |
||||||||
(Millions of U.S. dollars) |
||||||||
Three Months Ended |
Year Ended |
|||||||
2017 |
2016 |
2017 |
2016 |
|||||
Net sales (TiO2) |
$ 464 |
$ 352 |
$ 1,698 |
$ 1,309 |
||||
TiO2segment |
$ 93 |
$ 18 |
$ 261 |
$ 6 |
||||
Corporate |
(33) |
(17) |
(123) |
(62) |
||||
Income (loss) from operations |
60 |
1 |
138 |
(56) |
||||
Interest and debt expense, net |
(48) |
(47) |
(188) |
(185) |
||||
Gain (loss) on extinguishment of debt |
– |
– |
(28) |
4 |
||||
Other income (expense), net |
(14) |
(5) |
(9) |
(27) |
||||
Income (loss) from continuing operations before income taxes |
(2) |
(51) |
(87) |
(264) |
||||
Income tax provision |
4 |
150 |
(6) |
125 |
||||
Net income (loss) from continuing operations |
2 |
99 |
(93) |
(139) |
||||
Net income (loss) from discontinued operations, net of tax |
– |
24 |
(179) |
79 |
||||
Net income (loss) |
2 |
123 |
(272) |
(60) |
||||
Net income (loss) attributable to noncontrolling interest |
2 |
2 |
13 |
1 |
||||
Net income (loss) attributable to Tronox Limited |
$ – |
$ 121 |
$ (285) |
$ (61) |
TRONOX LIMITED |
||||||
CONSOLIDATED BALANCE SHEETS |
||||||
(UNAUDITED) |
||||||
(Millions of U.S. dollars, except share and per share data) |
||||||
December 31 |
December 31 |
|||||
2017 |
2016 |
|||||
ASSETS |
||||||
Current Assets |
||||||
Cash and cash equivalents |
$ 1,116 |
$ 248 |
||||
Restricted cash |
653 |
3 |
||||
Accounts receivable, net of allowance for doubtful accounts |
336 |
278 |
||||
Inventories, net |
473 |
499 |
||||
Prepaid and other assets |
53 |
28 |
||||
Income taxes receivable |
8 |
11 |
||||
Total assets of discontinued operations |
– |
1,671 |
||||
Total current assets |
2,639 |
2,738 |
||||
Noncurrent Assets |
||||||
Property, plant and equipment, net |
1,115 |
1,092 |
||||
Mineral leaseholds, net |
885 |
877 |
||||
Intangible assets, net |
198 |
223 |
||||
Inventories, net |
3 |
14 |
||||
Other long-term assets |
24 |
20 |
||||
Total assets |
$ 4,864 |
$ 4,964 |
||||
LIABILITIES AND EQUITY |
||||||
Current Liabilities |
||||||
Accounts payable |
$ 165 |
$ 136 |
||||
Accrued liabilities |
163 |
150 |
||||
Short-term debt |
– |
150 |
||||
Long-term debt due within one year |
17 |
16 |
||||
Income taxes payable |
3 |
1 |
||||
Total liabilities of discontinued operations |
– |
111 |
||||
Total current liabilities |
348 |
564 |
||||
Noncurrent Liabilities |
||||||
Long-term debt, net |
3,130 |
2,888 |
||||
Pension and postretirement healthcare benefits |
103 |
115 |
||||
Asset retirement obligations |
79 |
73 |
||||
Long-term deferred tax liabilities |
171 |
151 |
||||
Other long-term liabilities |
18 |
20 |
||||
Total liabilities |
3,849 |
3,811 |
||||
Commitments and Contingencies |
||||||
Shareholders’ Equity |
||||||
Tronox Limited Class A ordinary shares, par value $0.01 â 92,717,935 shares issued and 92,541,463 shares outstanding at December 31, 2017 and 65,998,306 shares issued and 65,165,672 shares outstanding at December 31, 2016 |
1 |
1 |
||||
Tronox Limited Class B ordinary shares, par value $0.01 â 28,729,280 and 51,154,280 shares issued and outstanding at December 31, 2017 and 2016, respectively. |
– |
– |
||||
Capital in excess of par value |
1,558 |
1,524 |
||||
Accumulated deficit |
(327) |
(19) |
||||
Accumulated other comprehensive loss |
(403) |
(497) |
||||
Total Tronox Limited shareholders’ equity |
829 |
1,009 |
||||
Noncontrolling interest |
186 |
144 |
||||
Total equity |
1,015 |
1,153 |
||||
Total liabilities and equity |
$ 4,864 |
$ 4,964 |
TRONOX LIMITED |
|||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||
(UNAUDITED) |
|||
(Millions of U.S. dollars) |
|||
Year Ended |
|||
2017 |
2016 |
||
Cash Flows from Operating Activities: |
|||
Net income (loss) |
$ (272) |
$ (60) |
|
Net income (loss) from discontinued operations, net of tax |
(179) |
79 |
|
Net income (loss) from continuing operations |
(93) |
(139) |
|
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities, continuing operations: |
|||
Depreciation, depletion and amortization |
182 |
177 |
|
Corporate Reorganization |
– |
(107) |
|
Deferred income taxes |
2 |
(9) |
|
Share-based compensation expense |
31 |
24 |
|
Amortization of deferred debt issuance costs and discount on debt |
15 |
11 |
|
Pension and postretirement healthcare benefit (income) expense |
3 |
2 |
|
(Gain) loss on extinguishment of debt |
28 |
(4) |
|
Other, net |
37 |
50 |
|
Contributions to employee pension and postretirement plans |
(23) |
(19) |
|
Changes in assets and liabilities: |
|||
(Increase) decrease in accounts receivable, net |
(50) |
(21) |
|
(Increase) decrease in inventories, net |
60 |
107 |
|
(Increase) decrease in prepaid and other assets |
(28) |
(5) |
|
Increase (decrease) in accounts payable and accrued liabilities |
1 |
17 |
|
Increase (decrease) in income taxes payable |
1 |
2 |
|
Cash provided by operating activities – continuing operations |
166 |
86 |
|
Cash Flows from Investing Activities: |
|||
Capital expenditures |
(91) |
(86) |
|
Debt proceeds restricted for Cristal acquisition |
(651) |
– |
|
Proceeds from the sale of business |
1,325 |
– |
|
Proceeds from the sale of assets |
– |
2 |
|
Cash provided by (used in) investing activities – continuing operations |
583 |
(84) |
|
Cash Flows from Financing Activities: |
|||
Repayments of short-term debt |
(150) |
– |
|
Repayments of long-term debt |
(2,342) |
(31) |
|
Proceeds from long-term debt |
2,589 |
– |
|
Debt issuance costs |
(37) |
– |
|
Call premium paid |
(14) |
– |
|
Dividends paid |
(23) |
(46) |
|
Restricted stock and performance-based shares settled in cash for taxes |
(12) |
(1) |
|
Proceeds from the exercise of warrants and options |
13 |
– |
|
Cash provided by (used in) financing activities – continuing operations |
24 |
(78) |
|
Discontinued Operations: |
|||
Cash provided by operating activities |
107 |
126 |
|
Cash used in investing activities |
(25) |
(33) |
|
Net cash flows provided by discontinued operations |
82 |
93 |
|
Effects of exchange rate changes on cash and cash equivalents |
13 |
2 |
|
Net increase (decrease) in cash and cash equivalents |
868 |
19 |
|
Cash and cash equivalents at beginning of period – continuing operations |
248 |
229 |
|
Cash and cash equivalents at end of period – continuing operations |
$1,116 |
$248 |
TRONOX LIMITED |
|||||||||||
STATEMENT OF FREE CASH FLOWS (NON-U.S. GAAP) |
|||||||||||
(UNAUDITED) |
|||||||||||
(Millions of U.S. dollars) |
|||||||||||
Three Months Ended |
Year Ended |
||||||||||
TiO2 |
Corporate |
Consolidated |
TiO2 |
Corporate |
Consolidated |
||||||
Income (loss) from operations (U.S. GAAP) |
$ 93 |
$ (33) |
$ 60 |
$ 261 |
$ (123) |
$ 138 |
|||||
Depreciation, depletion and amortization expense |
45 |
1 |
46 |
177 |
5 |
182 |
|||||
Other |
18 |
11 |
29 |
62 |
38 |
100 |
|||||
Adjusted EBITDA (non-U.S. GAAP) |
$ 156 |
$ (21) |
$ 135 |
$ 500 |
$ (80) |
$ 420 |
|||||
Adjusted EBITDA (non-U.S. GAAP) |
$ 156 |
$ (21) |
$ 135 |
$ 500 |
$ (80) |
$ 420 |
|||||
Interest paid, net of capitalized interest and interest income |
– |
(20) |
(20) |
– |
(177) |
(177) |
|||||
Income tax benefit (provision) |
– |
4 |
4 |
– |
(6) |
(6) |
|||||
Transaction costs |
– |
(15) |
(15) |
– |
(48) |
(48) |
|||||
Contributions to employee pension and postretirement plans |
(5) |
– |
(5) |
(23) |
– |
(23) |
|||||
Deferred income taxes |
– |
(6) |
(6) |
– |
2 |
2 |
|||||
Other |
(43) |
14 |
(29) |
(41) |
55 |
14 |
|||||
Changes in assets and liabilities |
|||||||||||
(Increase) decrease in accounts receivable, net |
(21) |
– |
(21) |
(50) |
– |
(50) |
|||||
(Increase) decrease in inventories, net |
12 |
– |
12 |
60 |
– |
60 |
|||||
(Increase) decrease in prepaid and other assets |
(8) |
(4) |
(12) |
(20) |
(8) |
(28) |
|||||
Increase (decrease) in accounts payable and accrued liabilities |
5 |
23 |
28 |
8 |
(7) |
1 |
|||||
Increase (decrease) in income taxes payable |
– |
1 |
1 |
– |
1 |
1 |
|||||
Subtotal |
(12) |
20 |
8 |
(2) |
(14) |
(16) |
|||||
Cash provided by (used in) operating activities, continuing operations |
96 |
(24) |
72 |
434 |
(268) |
166 |
|||||
Capital expenditures |
(28) |
– |
(28) |
(89) |
(2) |
(91) |
|||||
Free cash flow (non-U.S. GAAP) |
$ 68 |
$ (24) |
$ 44 |
$ 345 |
$ (270) |
$ 75 |
TRONOX LIMITED |
||||||||
RECONCILIATION OF NET INCOME (LOSS) TO EBITDA AND ADJUSTED EBITDA (NON-U.S. GAAP) |
||||||||
(UNAUDITED) |
||||||||
(Millions of U.S. dollars) |
||||||||
Three Months Ended |
Year Ended |
|||||||
2017 |
2016 |
2017 |
2016 |
|||||
Net income (loss) (U.S. GAAP) |
$ 2 |
$ 123 |
$ (272) |
$ (60) |
||||
Income (loss) from discontinued operations, net of tax (U.S. GAAP) |
– |
24 |
(179) |
79 |
||||
Net income (loss) from continuing operations (U.S. GAAP) |
2 |
99 |
(93) |
(139) |
||||
Interest and debt expense, net |
48 |
47 |
188 |
185 |
||||
Interest income |
(5) |
(1) |
(10) |
(3) |
||||
Income tax provision (benefit) |
(4) |
(150) |
6 |
(125) |
||||
Depreciation, depletion and amortization expense |
46 |
46 |
182 |
177 |
||||
EBITDA (non-U.S. GAAP) |
87 |
41 |
273 |
95 |
||||
Transaction costs (a) |
15 |
– |
48 |
– |
||||
Share-based compensation (b) |
5 |
6 |
31 |
24 |
||||
Restructuring (income) expense (c) |
– |
(1) |
(1) |
1 |
||||
(Gain) loss on extinguishment of debt (d) |
– |
– |
28 |
(4) |
||||
Foreign currency remeasurement (gain) loss (e) |
24 |
– |
25 |
32 |
||||
Other items (f) |
4 |
14 |
16 |
18 |
||||
Adjusted EBITDA (non-U.S. GAAP) (g) |
$ 135 |
$ 60 |
$ 420 |
$ 166 |
||||
(a) |
Represents transaction costs associated with the Cristal Transaction which were recorded in “Selling, general and administrative expenses” in the unaudited Consolidated Statements of Operations. |
|||||||
(b) |
Represents non-cash share-based compensation. |
|||||||
(c) |
Represents severance and other costs associated with the shutdown of our sodium chlorate plant, and other global restructuring efforts which was recorded in “Restructuring income (expense)” in the unaudited Consolidated Statements of Operations. |
|||||||
(d) |
Represents a $28 million loss which includes a $22 million loss associated with the redemption of the outstanding balance of our Senior Notes due 2020, $1 million of unamortized original debt issuance costs from the repayment of the UBS Revolver, and $5 million of debt issuance costs from the refinancing activities associated with the term loans. During 2016, the $4 million gain was associated with the repurchase of $20 million face value of our Senior Notes due 2020 and Senior Notes due 2022. These amounts were recorded in “Gain (loss) on extinguishment of debt” in the unaudited Consolidated Statements of Operations. |
|||||||
(e) |
Represents foreign currency remeasurement which is included in “Other income (expense), net” in the unaudited Consolidated Statements of Operations. |
|||||||
(f) |
Includes noncash pension and postretirement costs, severance expense, accretion expense, insurance settlement gain and other items included in “Selling, general and administrative expenses” and “Cost of goods sold” in the unaudited Consolidated Statements of Operations. |
|||||||
(g) |
No income tax impact given full valuation allowance except for South Africa related restructuring costs. |
|||||||
The following table reconciles income (loss) from operations, the comparable measure for segment reporting under U.S. GAAP, to Adjusted EBITDA by segment for the periods presented: |
||||||||
Three Months Ended |
Year Ended |
|||||||
2017 |
2016 |
2017 |
2016 |
|||||
TiO2 segment |
$ 93 |
$ 18 |
$ 261 |
$ 6 |
||||
Corporate |
(33) |
(17) |
(123) |
(62) |
||||
Income (loss) from operations (U.S. GAAP) |
60 |
1 |
138 |
(56) |
||||
TiO2 segment |
45 |
44 |
177 |
171 |
||||
Corporate |
1 |
2 |
5 |
6 |
||||
Depreciation, depletion and amortization expense |
46 |
46 |
182 |
177 |
||||
TiO2 segment |
18 |
18 |
62 |
59 |
||||
Corporate |
11 |
(5) |
38 |
(14) |
||||
Other |
29 |
13 |
100 |
45 |
||||
TiO2 segment |
156 |
80 |
500 |
236 |
||||
Corporate |
(21) |
(20) |
(80) |
(70) |
||||
Adjusted EBITDA (non-U.S. GAAP) |
$ 135 |
$ 60 |
$ 420 |
$ 166 |
TRONOX LIMITED |
|||||||||||||
REVISION OF PREVIOUSLY ISSUED |
|||||||||||||
CONSOLIDATED FINANCIAL STATEMENTS |
|||||||||||||
(UNAUDITED) |
|||||||||||||
(Millions of U.S. dollars) |
|||||||||||||
Unaudited Consolidated Statement of Operations |
|||||||||||||
Three Months Ended |
Year Ended |
||||||||||||
As |
Adjustment |
Revised |
As |
Adjustment |
Revised |
||||||||
Net sales |
$ 352 |
$ – |
$ 352 |
$ 1,309 |
$ – |
$ 1,309 |
|||||||
Cost of goods sold |
298 |
– |
298 |
1,175 |
– |
1,175 |
|||||||
Gross profit |
54 |
– |
54 |
134 |
– |
134 |
|||||||
Selling, general and administrative expenses |
(54) |
– |
(54) |
(185) |
(4) |
(189) |
|||||||
Income (loss) from operations |
1 |
– |
1 |
(52) |
(4) |
(56) |
|||||||
Other income (expense), net |
(5) |
– |
(5) |
(27) |
– |
(27) |
|||||||
Income (loss) from continuing operations before income taxes |
(51) |
– |
(51) |
(260) |
(4) |
(264) |
|||||||
Net income (loss) from continuing operations |
100 |
(1) |
99 |
(135) |
(4) |
(139) |
|||||||
Income (loss) from discontinued operations, net of tax |
24 |
– |
24 |
77 |
2 |
79 |
|||||||
Net income (loss) attributable to Tronox Limited |
122 |
(1) |
121 |
(59) |
(2) |
(61) |
|||||||
Net income (loss) per share from continuing operations, basic |
0.84 |
– |
0.84 |
(1.17) |
(0.03) |
(1.20) |
|||||||
Net income (loss) per share from discontinued operations, basic |
0.21 |
– |
0.21 |
0.67 |
0.01 |
0.68 |
|||||||
Net income (loss) per share from continuing operations, diluted |
0.81 |
– |
0.81 |
(1.17) |
(0.03) |
(1.20) |
|||||||
Net income (loss) per share from discontinued operations, diluted |
0.20 |
– |
0.20 |
0.67 |
0.01 |
0.68 |
|||||||
Weighted average shares outstanding, basic (in thousands) |
116,319 |
116,319 |
116,319 |
116,161 |
116,161 |
116,161 |
|||||||
Weighted average shares outstanding, diluted (in thousands) |
120,881 |
120,881 |
120,881 |
116,161 |
116,161 |
116,161 |
|||||||
Unaudited Consolidated Balance Sheet |
|||||||||||||
December 31, 2016 |
|||||||||||||
As |
Adjustment |
Revised |
|||||||||||
Current assets of continuing operations |
$ 1,067 |
$ – |
$ 1,067 |
||||||||||
Total assets of discontinued operations |
1,668 |
3 |
1,671 |
||||||||||
Total current assets |
2,735 |
3 |
2,738 |
||||||||||
Total assets |
4,961 |
3 |
4,964 |
||||||||||
Accrued liabilities |
138 |
11 |
149 |
||||||||||
Current liabilities of continuing operations |
443 |
10 |
453 |
||||||||||
Total liabilities of discontinued operations |
110 |
1 |
111 |
||||||||||
Total current liabilities |
553 |
11 |
564 |
||||||||||
Total liabilities |
3,800 |
11 |
3,811 |
||||||||||
Accumulated deficit |
(13) |
(6) |
(19) |
||||||||||
Accumulated other comprehensive loss |
(495) |
(2) |
(497) |
||||||||||
Total Tronox Limited shareholders’ equity |
1,017 |
(8) |
1,009 |
||||||||||
Total equity |
1,161 |
(8) |
1,153 |
||||||||||
Total liabilities and equity |
4,961 |
3 |
4,964 |
||||||||||
(1)Amounts reflect the results of Alkali as discontinued operations. |
|||||||||||||
Unaudited Consolidated Statement of Cash Flows |
|||||||||||||
There was no net impact to operating, investing and financing cash flows from the revisions for continuing operations for the year ended December 31, 2016. |
View original content with multimedia:http://www.prnewswire.com/news-releases/tronox-reports-fourth-quarter-and-full-year-2017-financial-results-300606261.html
SOURCE