Tronox Reports Third Quarter 2019 Financial Results
Nov 7, 2019 - Press ReleasesThird Quarter 2019 Highlights:
- Revenue of
$768 million - Net loss from continuing operations of
($12) million including purchase accounting and transaction-related costs - Adjusted EBITDA of
$184 million ; Adjusted EBITDA margin of 24 percent equal to second quarter 2019 on pro forma basis (Non-GAAP) - GAAP diluted loss per share from continuing operations of
($0.13) - Adjusted diluted EPS of
$0.21 (Non-GAAP) - TiO2 selling prices less than 1 percent lower on local currency basis and volumes down sequentially within seasonally typical range, 7 percent, versus second quarter 2019 on pro forma basis
- Synergies of
$45 million delivered since Cristal TiO2 acquisition closing inApril 2019
Other Highlights:
- Raising target for acquisition synergies for 2019 to
$65 million from$45 million - Returned approximately
$309 million to shareholders year-to-date through repurchase of approximately 21.5 million shares and regular dividend payments
Full Year 2019 Outlook on Reported Basis:
- Revenue of
$2,650-2,700 million - Adjusted EBITDA of
$615-635 million (Non-GAAP) - Adjusted diluted EPS of
$0.33-0.44 (Non-GAAP) - Free Cash Flow of
$120-135 million (Non-GAAP)
Full Year 2019 Outlook on Pro Forma Basis:
- Revenue of
$3,015-3,065 million - Adjusted EBITDA of
$680-700 million (Non-GAAP) - Adjusted diluted EPS of
$0.25-0.36 (Non-GAAP)
Summary of Financial Results for the Quarter Ending
Reported Basis |
|||||
(Millions of dollars) |
Q3 2019 |
Q3 2018 |
Y-o-Y % ∆ |
Q2 2019 |
Q-o-Q % ∆ |
Revenue |
$ 768 |
$ 456 |
68% |
$ 791 |
(3%) |
TiO2 |
603 |
307 |
96% |
625 |
(4%) |
Zircon |
68 |
72 |
(6%) |
88 |
(23%) |
Feedstock and other products |
97 |
67 |
45% |
78 |
24% |
Electrolytic |
– |
10 |
(100%) |
– |
– |
Net (Loss) Income from Continuing Ops |
$ (12) |
$ 15 |
(180%) |
$ (55) |
78% |
Adjusted EBITDA |
$ 184 |
$ 128 |
44% |
$ 195 |
(6%) |
Adjusted EBITDA Margin % |
24% |
28% |
25% |
||
Y-o-Y %∆ |
Q-o-Q % ∆ |
||||
Volume |
Price |
Volume |
Price |
||
TiO2 |
106% |
(5%) |
(2%) |
(1%) |
|
Local Currency Basis |
– |
(5%) |
– |
— |
|
Zircon |
(1%) |
(5%) |
(19%) |
(4%) |
Pro Forma Basis |
|||||
(Millions of dollars) |
Q3 2019 |
Q3 2018 |
Y-o-Y %∆ |
Q2 2019 (1) |
Q-o-Q % ∆ |
Revenue |
$ 768 |
$ 832 |
(8%) |
$ 827 |
(7%) |
TiO2 |
603 |
629 |
(4%) |
657 |
(8%) |
Zircon |
68 |
104 |
(35%) |
89 |
(24%) |
Feedstock and other products |
97 |
89 |
9% |
81 |
20% |
Electrolytic |
– |
10 |
(100%) |
– |
– |
Net (Loss) Income from Continuing Ops |
$ 26 |
$ 41 |
(37%) |
$ 32 |
(19%) |
Adjusted EBITDA |
$ 184 |
$ 215 |
(14%) |
$ 200 |
(8%) |
Adjusted EBITDA Margin % |
24% |
26% |
24% |
||
Y-o-Y %∆ |
Q-o-Q % ∆ |
||||
Volume |
Price |
Volume |
Price |
||
TiO2 |
3% |
(7%) |
(7%) |
(1%) |
|
Local Currency Basis |
– |
(5%) |
– |
— |
|
Zircon |
(32%) |
(4%) |
(20%) |
(4%) |
(1) Adjusted from the prior quarter due to purchase accounting revisions. |
CEO Commentary
Commenting on the third quarter results,
“Through the end of the third quarter, we have delivered total synergies of
“We benefit from alignment with TiO2 customers that are growing faster than the overall market and our sales are well balanced across the world’s regions. The success of our bespoke win-win margin stability initiative is enhancing the stability of our top line relative to historical industry patterns. This stability is reflected in our global average TiO2 selling price, which has remained essentially level on a sequential basis across 2019. Though we are experiencing some softness in zircon demand in the near-term, primarily in
“Our global team is moving forward into 2020 together as one new Tronox. We are executing very well and generating significant momentum toward creating the world’s leading TiO2 company — an enterprise that displays greater stability in financial performance and cash generation across cycles by utilizing our vertical integration and margin stabilizing commercial approach.”
The Board of Directors declared a quarterly dividend of $0.045 per share payable on December 2, 2019, to shareholders of record of the Company’s ordinary shares at the close of business on November 19, 2019.
Fourth Quarter and Full Year 2019 Outlook
Regarding the Company’s outlook for the fourth quarter and full year 2019, Quinn commented, “While global macro-economic conditions remain uncertain and considering the near-term softness in zircon demand as well as our confidence in our ability to deliver our increased synergy target, we are revising our outlook for the fourth quarter 2019 and full year 2019 to:
(Millions of dollars) |
Revenue |
Adjusted EBITDA |
Adjusted EPS |
Free Cash Flow |
||||
Fourth Quarter 2019 |
$ |
700-750 |
$ |
160-180 |
0.01-0.11 |
|||
Full Year 2019 As Reported |
$ |
2,650-2,700 |
$ |
615-635 |
0.33-0.44 |
$ |
120-135 |
|
Full Year 2019 Pro Forma |
$ |
3,015-3,065 |
$ |
680-700 |
0.25-0.36 |
Note: for the Company’s guidance with respect to fourth quarter and full-year 2019 Adjusted EBITDA, Adjusted Diluted EPS and Free Cash Flow, we are not able to provide without unreasonable effort the most directly comparable GAAP financial measure, or reconciliation to such GAAP financial measure, because certain items that impact such measure are uncertain, out of the Company’s control or cannot be reasonably predicted. |
Financial Summary for the Quarter Ending
Note: Since Tronox and Cristal combined their respective businesses on
Third Quarter 2019 vs. Third Quarter 2018
Reported Basis
- Revenue of
$768 million , increased 68 percent from$456 million ; excluding$10 million of revenue in the year-ago quarter from the Electrolytic business sold inSeptember 2018 , revenue increased 72 percent - TiO2 pigment sales of
$603 million , including revenue from the acquired Cristal operations, increased 96 percent compared to$307 million - Zircon sales of
$68 million including revenue from the acquired Cristal operations, decreased 6 percent from$72 million - Feedstock and other products sales of
$97 million , including revenue from the acquired Cristal operations, increased 45 percent from$67 million - Adjusted EBITDA of
$184 million increased 44 percent compared to$128 million , driven primarily by incremental Cristal adjusted EBITDA, favorable foreign exchange and favorable margin benefits from the shift to fully integrated operations; partially offsetting the increase was lower contribution margin on lower sales volumes, higher production costs and lower pigment and feedstock selling prices - SG&A expenses were
$82 million including SG&A costs from the acquired Cristal business compared to$62 million ; partially offsetting the increase were$12 million of lower professional fees related to the acquisition - Interest expense of
$51 million increased from$47 million in the year-ago quarter due primarily to higher average interest rates for borrowings inSouth Africa , partially offset by lower average debt
Pro Forma Basis
- Revenue of
$768 million was 8 percent lower than$832 million driven primarily by lower zircon sales volumes, lower TiO2 selling prices, unfavorable translation of the Euro, and the absence of revenue from the Electrolytic business sold inSeptember 2018 ; excluding revenue of$10 million in the year-ago quarter from the Electrolytic business, revenue was 7 percent lower - TiO2 pigment sales of
$603 million were 4 percent lower compared to$629 million ; sales volumes increased 3 percent; selling prices were 5 percent lower on a local currency basis and 7 percent lower on a U.S. dollar basis - Zircon sales of
$68 million decreased 35 percent from$104 million , as selling prices were 4 percent lower and sales volumes were 32 percent lower due to softer market conditions, primarily inChina - Feedstock and other products sales of
$97 million increased 9 percent from$89 million on higher CP slag sales - Adjusted EBITDA of
$184 million was 14 percent lower than$215 million , as lower zircon sales volumes, lower TiO2 selling prices, unfavorable translation of the Euro, and higher operating costs due to production downtime at the legacy Cristal Gingko mining operations inAustralia (full operations resumed inAugust 2019 ) were partially offset by favorable foreign exchange on costs, primarily the Australian dollar and South African rand - Selling, general and administrative expenses (“SG&A”) of
$82 million decreased from$91 million , primarily due to lower employee-related costs - Interest expense of
$51 million decreased from$53 million in the year-ago quarter due to lower average debt levels
Third Quarter 2019 vs. Second Quarter 2019
Reported Basis
- Revenue of
$768 million , decreased 3 percent compared to$791 million - TiO2 pigment sales of
$603 million decreased 4 percent compared to$625 million ; sales volumes declined 2 percent; selling prices were less than 1 percent lower on a local currency basis and on a U.S. dollar basis - Zircon sales of
$68 million decreased 23 percent from$88 million , driven by a 19 percent decrease in sales volumes and 4 percent lower selling prices - Feedstock and other products sales of
$97 million increased 24 percent from$78 million driven by higher CP slag and pig iron sales volumes - Adjusted EBITDA of
$184 million decreased 6 percent compared to$195 million , primarily due to lower sales volumes for TiO2 and zircon, partially offset by favorable FX on costs and lower SG&A expenses - SG&A expenses were
$82 million compared to$103 million , driven primarily by reduced discretionary spending, lower employee-related expenses and lower transaction and integration costs related to the acquisition - Interest expense of
$51 million compared to$54 million in the prior quarter primarily due to lower debt
Pro Forma Basis
- Revenue of
$768 million decreased 7 percent from$827 million on lower TiO2 and zircon sales volumes, partially offset by higher CP slag sales volumes - TiO2 pigment sales of
$603 million were 8 percent lower compared to$657 million ; sales volumes were 7 percent lower, within seasonally typical range; selling prices were less than 1 percent lower on a local currency basis and U.S. dollar basis - Zircon sales of
$68 million decreased 24 percent from$89 million driven by 20 percent lower sales volumes and 4 percent lower selling prices - Feedstock and other products sales of
$97 million increased 20 percent from$81 million driven by higher CP slag and pig iron sales volumes - Adjusted EBITDA of
$184 million decreased 8 percent from$200 million , driven primarily by lower TiO2 and zircon sales volumes; higher production costs were offset by favorable foreign exchange on costs, primarily the Australian dollar and South African rand - SG&A expenses were
$82 million compared to$85 million , primarily due to lower professional service expenses - Interest expense of
$51 million compared to$54 million due to lower average debt balances
Other Financial Information
- On
September 30, 2019 , debt was$3,122 million and debt, net of cash and cash equivalents was$2,817 million - As of
September 30, 2019 , liquidity was$661 million comprised of cash and cash equivalents of$305 million and$356 million available under revolving credit agreements - In the third quarter 2019, capital expenditures were
$59 million and depreciation, depletion and amortization expense was$74 million Tronox has returned approximately$309 million to shareholders year-to-date in 2019 through the repurchase of approximately 21.5 million shares and regular dividend payments
Webcast Conference Call
Internet Broadcast: tronox.com
Dial-in Telephone Numbers:
U.S. /
International: +1.224.633.1393
Conference ID: 4496552
Conference Call Presentation Slides will be used during the conference call and will be available on our website: tronox.com
Conference Call Replay: Available via the internet and telephone beginning on
Internet Replay: tronox.com
U.S. /
International: +1.404.537.3406
Conference ID: 4496552
Upcoming Conferences and Investor Meetings
During the fourth quarter 2019, a member of management is scheduled to present at the following conferences:
TZMI Congress 2019,Singapore ,November 12, 2019 Goldman Sachs Mining & Metals Conference ,New York ,November 20, 2019 Citi Basic Materials Conference ,New York ,December 3, 2019 Bank of America Merrill Lynch Leveraged Finance Conference ,Boca Raton, FL ,December 4, 2019
Accompanying conference and meeting materials will be available at http://investor.tronox.com
About
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 (including anticipated synergies) based on our growth and other 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, actual synergies, or achievements to differ materially from the results, level of activity, performance, anticipated synergies or achievements expressed or implied by the forward-looking statements. These and other risk factors are discussed in the Company’s filings with the Securities and Exchange Commission (
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, synergies 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 the financial results of
Management believes these non-U.S. GAAP financial measures:
- Reflect the ongoing business of
Tronox Holdings plc 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 the operating results and future prospects of
Tronox Holdings plc ; - Provide an additional view of the operating performance of the Company by adding interest expense & income, income taxes, depreciation, depletion and amortization to the net income. Further adjustments due to gain (loss) on extinguishment of debt, stock-based compensation charges, transaction costs associated with acquisitions, integration costs, purchase accounting adjustments, foreign currency re-measurements, impairments, settlements of pension and postretirement plans, impacts of tax settlements on non-income related taxes, severance expense, and noncash pension and postretirement expense and accretion expense are made to exclude items that are either non-cash or unusual in nature;
- 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 income (loss) attributable to
Tronox Holdings plc ” 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.
For the Company’s guidance with respect to the fourth quarter 2019 and full year 2019 Adjusted EBITDA, Adjusted diluted earnings per share and Free Cash Flow, we are not able to provide without unreasonable effort the most directly comparable GAAP financial measure, or reconciliation to such GAAP financial measure, because certain items that impact such measure are uncertain or out of our control, or cannot be reasonably predicted.
Unaudited Pro Forma Financial Information
On
Media Contact:
Investor Contact:
TRONOX HOLDINGS PLC |
|||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (U.S. GAAP) |
|||||||||
(UNAUDITED) |
|||||||||
(Millions of U.S. dollars, except share and per share data) |
|||||||||
Three months Ended September 30, |
Nine months Ended September 30, |
||||||||
2019 |
2018 |
2019 |
2018 |
||||||
Net sales |
$ 768 |
$ 456 |
$ 1,949 |
$ 1,390 |
|||||
Cost of goods sold |
635 |
335 |
1,614 |
1,010 |
|||||
Contract loss |
– |
– |
19 |
– |
|||||
Gross profit |
133 |
121 |
316 |
380 |
|||||
Selling, general, and administrative expenses |
82 |
62 |
252 |
217 |
|||||
Restructuring |
3 |
– |
13 |
– |
|||||
Impairment loss |
– |
6 |
– |
31 |
|||||
Income from operations |
48 |
53 |
51 |
132 |
|||||
Interest expense |
(51) |
(47) |
(154) |
(144) |
|||||
Interest income |
4 |
8 |
16 |
23 |
|||||
Loss on extinguishment of debt |
– |
– |
(2) |
(30) |
|||||
Other (expense) income, net |
(1) |
7 |
2 |
27 |
|||||
Income (loss) from continuing operations before income taxes |
– |
21 |
(87) |
8 |
|||||
Income tax (provision) benefit |
(12) |
(6) |
(10) |
16 |
|||||
Net (loss) income from continuing operations |
(12) |
15 |
(97) |
24 |
|||||
Net income from discontinued operations, net of tax |
6 |
– |
5 |
– |
|||||
Net (loss) income |
(6) |
15 |
(92) |
24 |
|||||
Net income attributable to noncontrolling interest |
7 |
9 |
17 |
26 |
|||||
Net (loss) income attributable to Tronox Holdings plc |
$ (13) |
$ 6 |
$ (109) |
$ (2) |
|||||
Net (loss) income per share, basic: |
|||||||||
Continuing operations |
$ (0.13) |
$ 0.05 |
$ (0.82) |
$ (0.01) |
|||||
Discontinued operations |
$ 0.04 |
$ – |
$ 0.04 |
$ – |
|||||
Net (loss) income per share, basic |
$ (0.09) |
$ 0.05 |
$ (0.78) |
$ (0.01) |
|||||
Net (loss) income per share, diluted: |
|||||||||
Continuing operations |
$ (0.13) |
$ 0.05 |
$ (0.82) |
$ (0.01) |
|||||
Discontinued operations |
$ 0.04 |
$ – |
$ 0.04 |
$ – |
|||||
Net (loss) income per share, diluted: |
$ (0.09) |
$ 0.05 |
$ (0.78) |
$ (0.01) |
|||||
Weighted average shares outstanding, basic (in thousands) |
142,278 |
123,121 |
139,158 |
122,850 |
|||||
Weighted average shares outstanding, diluted (in thousands) |
142,278 |
126,302 |
139,158 |
122,850 |
|||||
Other Operating Data: |
|||||||||
Capital expenditures |
$ 59 |
$ 28 |
$ 140 |
$ 83 |
|||||
Depreciation, depletion and amortization expense |
$ 74 |
$ 48 |
$ 205 |
$ 145 |
TRONOX HOLDINGS PLC |
||||||||
RECONCILIATION OF NON-U.S. GAAP FINANCIAL MEASURES |
||||||||
(UNAUDITED) |
||||||||
(Millions of U.S. dollars, except share and per share data) |
||||||||
RECONCILIATION OF NET (LOSS) INCOME FROM CONTINUING OPERATIONS |
||||||||
ATTRIBUTABLE TO TRONOX HOLDINGS PLC (U.S. GAAP) |
||||||||
TO ADJUSTED NET INCOME (LOSS) FROM CONTINUING OPERATIONS |
||||||||
ATTRIBUTABLE TO TRONOX HOLDINGS PLC (NON-U.S. GAAP) |
||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||
2019 |
2018 |
2019 |
2018 |
|||||
Net (loss) income attributable to Tronox Holdings plc (U.S. GAAP) |
$ (13) |
$ 6 |
$ (109) |
$ (2) |
||||
Net income from discontinued operations, net of tax (U.S. GAAP) |
6 |
– |
5 |
– |
||||
Net (loss) income from continuing operations attributable to Tronox Holdings plc (U.S. GAAP) |
$ (19) |
$ 6 |
$ (114) |
$ (2) |
||||
Inventory step-up (a) |
38 |
– |
88 |
– |
||||
Impairment loss (b) |
– |
6 |
– |
31 |
||||
Contract loss (c) |
– |
14 |
||||||
Transaction costs (d) |
– |
12 |
29 |
59 |
||||
Restructuring (e) |
3 |
– |
13 |
– |
||||
Integration costs (f) |
4 |
8 |
||||||
Tax valuation allowance reversal (g) |
– |
– |
– |
(48) |
||||
Loss on extinguishment of debt (h) |
– |
– |
2 |
30 |
||||
Share-based compensation modification (i) |
– |
– |
– |
(6) |
||||
Settlement gain (j) |
(3) |
– |
(3) |
|||||
Charge for potential capital gains tax payment to Exxaro (k) |
4 |
– |
6 |
– |
||||
Adjusted net income attributable to Tronox Holdings plc (non-U.S. GAAP) (1) |
$ 30 |
$ 21 |
$ 46 |
$ 61 |
||||
Diluted net income (loss) per share from continuing operations (U.S. GAAP) |
$ (0.13) |
$ 0.05 |
$ (0.82) |
$ (0.01) |
||||
Inventory step-up, per share |
0.26 |
– |
0.63 |
– |
||||
Impairment loss, per share |
– |
0.05 |
– |
0.24 |
||||
Contract loss, per share |
– |
– |
0.10 |
– |
||||
Transaction costs, per share |
– |
0.09 |
0.21 |
0.47 |
||||
Restructuring, per share |
0.02 |
– |
0.09 |
– |
||||
Integration costs, per share |
0.03 |
– |
0.06 |
– |
||||
Tax valuation allowance reversal, per share |
– |
– |
– |
(0.38) |
||||
Loss on extinguishment of debt, per share |
– |
– |
0.02 |
0.24 |
||||
Share-based compensation modification, per share |
– |
– |
– |
(0.05) |
||||
Settlement gain |
– |
(0.02) |
– |
(0.02) |
||||
Charge for potential capital gains tax payment to Exxaro, per share |
0.03 |
– |
0.04 |
– |
||||
Diluted adjusted net (loss) income per share attributable to Tronox Holdings plc (non-U.S. GAAP) |
$ 0.21 |
$ 0.17 |
$ 0.33 |
$ 0.49 |
||||
Weighted average shares outstanding, diluted (in thousands) |
142,984 |
126,302 |
140,288 |
125,871 |
(1) Only the inventory step-up and contract loss amounts for both the three and nine months of 2019 have been tax impacted. No income tax impacts have been given to other items as they were recorded in jurisdictions with full valuation allowances. |
||||||||
(a) Represents a net-of-tax charge related to the recognition of a step-up in value of inventories as a result of purchase accounting. |
||||||||
(b) Represents a pre-tax charge for the impairment and loss on sale of the assets of our Tronox Electrolytic Operations which was recorded in “Impairment loss” in the unaudited Condensed Consolidated Statements of Operations. |
||||||||
(c) Represents a net-of-tax charge for the estimated losses we expect to incur under the supply agreement with Venator which was recorded in “Contract loss” in our unaudited Condensed Consolidated Statements of Operations. |
||||||||
(d) Represents transaction costs primarily associated with the Cristal Transaction which were recorded in “Selling, general and administrative expenses” in the unaudited Condensed Consolidated Statements of Operations. |
||||||||
(e) Represents amounts for employee-related costs, including severance. |
||||||||
(f) Represents Integration costs associated with the Cristal acquisition after the acquisition which were recorded in “Selling, general and administrative expenses” in the unaudited Condensed Consolidated Statements of Operations. |
||||||||
(g) Represents the reversal of the tax valuation allowance attributable to our operating subsidiary in the Netherlands. |
||||||||
(h) 2019 amounts represent the loss in connection with the modification of the Wells Fargo Revolver and termination of the ABSA Revolver. 2018 amounts represent debt extinguishment costs associated with the issuance of our 2026 Senior Notes and redemption of our Senior Notes due 2022. |
||||||||
(i) Represents the reversal of previously recorded expense due to a modification to the Integration Incentive Award. |
||||||||
(j) Represents the settlement gain related to former U.S. postretirement medical plan.. |
||||||||
(k) Represents the potential payment to Exxaro for capital gains tax on the disposal of its ordinary shares in Tronox Holding plc included in “Other expense, net” in the unaudited Condensed Consolidated Statements of Operations. |
TRONOX HOLDINGS PLC |
|||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
(UNAUDITED) |
|||||
(Millions of U.S. dollars, except share and per share data) |
|||||
September 30, |
December 31, |
||||
2019 |
2018 |
||||
ASSETS |
|||||
Current Assets |
|||||
Cash and cash equivalents |
$ 305 |
$ 1,034 |
|||
Restricted cash |
11 |
662 |
|||
Accounts receivable, net of allowance for doubtful accounts |
573 |
317 |
|||
Inventories, net |
1,035 |
479 |
|||
Prepaid and other assets |
125 |
50 |
|||
Income taxes receivable |
3 |
2 |
|||
Assets held for sale |
1 |
– |
|||
Total current assets |
2,053 |
2,544 |
|||
Noncurrent Assets |
|||||
Property, plant and equipment, net |
1,710 |
1,004 |
|||
Mineral leaseholds, net |
810 |
796 |
|||
Intangible assets, net |
222 |
176 |
|||
Lease right of use assets, net |
101 |
– |
|||
Deferred tax assets |
110 |
37 |
|||
Other long-term assets |
151 |
85 |
|||
Total assets |
$ 5,157 |
$ 4,642 |
|||
LIABILITIES AND EQUITY |
|||||
Current Liabilities |
|||||
Accounts payable |
246 |
$ 133 |
|||
Accrued liabilities |
283 |
140 |
|||
Short-term lease liabilities |
35 |
– |
|||
Long-term debt due within one year |
55 |
22 |
|||
Income taxes payable |
6 |
5 |
|||
Liabilities held for sale |
4 |
– |
|||
Total current liabilities |
629 |
300 |
|||
Noncurrent Liabilities |
|||||
Long-term debt, net |
3,067 |
3,139 |
|||
Pension and postretirement healthcare benefits |
144 |
93 |
|||
Asset retirement obligations |
151 |
68 |
|||
Environmental Liabilities |
62 |
1 |
|||
Long-term lease liabilities |
65 |
– |
|||
Long-term deferred tax liabilities |
159 |
163 |
|||
Other long-term liabilities |
56 |
16 |
|||
Total liabilities |
4,333 |
3,780 |
|||
Commitments and Contingencies |
|||||
Shareholders’ Equity |
|||||
Tronox Holdings plc ordinary shares, par value $0.01 â 141,888,454 shares issued and outstanding at September 30, 2019 and 123,015,301 shares issued and 122,933,845 shares outstanding at December 31, 2018 |
1 |
1 |
|||
Capital in excess of par value |
1,838 |
1,579 |
|||
Accumulated deficit |
(486) |
(357) |
|||
Accumulated other comprehensive loss |
(686) |
(540) |
|||
Total Tronox Holdings plc shareholders’ equity |
667 |
683 |
|||
Noncontrolling interest |
157 |
179 |
|||
Total equity |
824 |
862 |
|||
Total liabilities and equity |
$ 5,157 |
$ 4,642 |
TRONOX HOLDINGS PLC |
|||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||
(UNAUDITED) |
|||
(Millions of U.S. dollars) |
|||
Nine Months Ended June 30, |
|||
2019 |
2018 |
||
Cash Flows from Operating Activities: |
|||
Net (loss) income |
$ (92) |
$ 24 |
|
Net income from discontinued operations, net of tax |
5 |
– |
|
Net (loss) income from continuing operations |
$ (97) |
$ 24 |
|
Adjustments to reconcile net (loss) income from continuing operations to net cash provided by operating activities, continuing operations: |
|||
Depreciation, depletion and amortization |
205 |
145 |
|
Deferred income taxes |
(7) |
(29) |
|
Share-based compensation expense |
24 |
16 |
|
Amortization of deferred debt issuance costs and discount on debt |
6 |
9 |
|
Loss on extinguishment of debt |
2 |
30 |
|
Contract loss |
19 |
– |
|
Impairment loss |
– |
31 |
|
Acquired inventory step-up recognized in earnings |
95 |
– |
|
Other non-cash affecting net (loss) income from continuing operations |
20 |
(9) |
|
Changes in assets and liabilities: |
|||
Increase in accounts receivable, net |
(34) |
(21) |
|
Decrease (increase) in inventories, net |
14 |
(38) |
|
Decrease (increase) in prepaid and other assets |
2 |
(1) |
|
Increase (decrease) in accounts payable and accrued liabilities |
6 |
(11) |
|
Net changes in income tax payables and receivables |
(5) |
11 |
|
Changes in other non-current assets and liabilities |
(13) |
(14) |
|
Cash provided by operating activities- continuing operations |
237 |
143 |
|
Cash Flows from Investing Activities: |
|||
Capital expenditures |
(140) |
(83) |
|
Cristal Acquisition |
(1,675) |
– |
|
Proceeds from sale of Ashtabula |
708 |
– |
|
Insurance proceeds |
10 |
– |
|
Proceeds from sale of business |
– |
1 |
|
Loans |
(25) |
(39) |
|
Proceeds from sale of assets |
2 |
– |
|
Cash used in investing activities-continuing operations |
(1,120) |
(121) |
|
Cash Flows from Financing Activities: |
|||
Repayments of long-term debt |
(272) |
(600) |
|
Proceeds from long-term debt |
222 |
615 |
|
Repurchase of common stock |
(288) |
– |
|
Acquisition of noncontrolling interest |
(148) |
– |
|
Call premium paid |
– |
(22) |
|
Debt issuance costs |
(4) |
(10) |
|
Proceeds from the exercise of options and warrants |
– |
6 |
|
Dividends paid |
(21) |
(17) |
|
Restricted stock and performance-based shares settled in cash for withholding taxes |
(6) |
(6) |
|
Cash used in financing activities-continuing operations |
(517) |
(34) |
|
Discontinued Operations: |
|||
Cash provided by operating activities |
29 |
– |
|
Cash used in investing activities |
(1) |
– |
|
Net cash flows provided by discontinued operations |
28 |
– |
|
Effects of exchange rate changes on cash, cash equivalents and restricted cash |
(8) |
(21) |
|
Net increase (decrease) in cash and cash equivalents and restricted cash |
(1,380) |
(33) |
|
Cash, cash equivalents and restricted cash at beginning of period |
1,696 |
1,769 |
|
Cash, cash equivalents and restricted cash at end of period |
$ 316 |
$1,736 |
TRONOX HOLDINGS PLC |
||||||||
RECONCILIATION OF NET LOSS TO EBITDA AND ADJUSTED EBITDA (NON-U.S. GAAP) |
||||||||
(UNAUDITED) |
||||||||
(Millions of U.S. dollars) |
||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||
2019 |
2018 |
2019 |
2018 |
|||||
Net (loss) income (U.S. GAAP) |
$ (6) |
$ 15 |
$ (92) |
$ 24 |
||||
Income from discontinued operations, net of tax (see Note 2) (U.S. GAAP) |
6 |
– |
5 |
– |
||||
Net (loss) income from continuing operations (U.S. GAAP) |
$ (12) |
$ 15 |
$ (97) |
$ 24 |
||||
Interest expense |
51 |
47 |
154 |
144 |
||||
Interest income |
(4) |
(8) |
(16) |
(23) |
||||
Income tax provision (benefit) |
12 |
6 |
10 |
(16) |
||||
Depreciation, depletion and amortization expense |
74 |
48 |
205 |
145 |
||||
EBITDA (non-U.S. GAAP) |
121 |
108 |
256 |
274 |
||||
Inventory step-up (a) |
40 |
95 |
||||||
Impairment loss (b) |
– |
6 |
– |
31 |
||||
Contract Loss (c) |
– |
– |
19 |
– |
||||
Share based compensation (d) |
9 |
7 |
24 |
16 |
||||
Transaction costs (e) |
– |
12 |
29 |
59 |
||||
Restructuring (f) |
3 |
– |
13 |
– |
||||
Integration costs (g) |
4 |
– |
8 |
– |
||||
Loss on extinguishment of debt (h) |
– |
– |
2 |
30 |
||||
Foreign currency remeasurement (i) |
(1) |
(4) |
(5) |
(22) |
||||
Settlement gain (j) |
– |
(3) |
– |
(3) |
||||
Charge for potential capital gains tax payment to Exxaro (k) |
4 |
– |
6 |
– |
||||
Other items (l) |
4 |
2 |
12 |
8 |
||||
Adjusted EBITDA (non-U.S. GAAP) |
$184 |
$128 |
$459 |
$393 |
(a) |
Represents a pre-tax charge related to the recognition of a step-up in value of inventories as a result of purchase accounting. |
|||||||
(b) |
Represents a pre-tax charge for the impairment and loss on sale of the assets of our Tronox Electrolytic Operations which was recorded in “Impairment loss” in the unaudited Condensed Consolidated Statements of Operations. |
|||||||
(c) |
Represents a pre-tax charge for the estimated losses we expect to incur under the supply agreement with Venator which was recorded in “Contract loss” in our unaudited Condensed Consolidated Statements of Operations. |
|||||||
(d) |
Represents non-cash share-based compensation. |
|||||||
(e) |
Represents transaction costs associated with the Cristal Transaction which were recorded in “Selling, general and administrative expenses” in the unaudited Condensed Consolidated Statements of Operations. |
|||||||
(f) |
Represents amounts for employee-related costs. |
|||||||
(g) |
Represents integration costs associated with the Cristal Integration after the acquisition which were recorded in “Selling, general and administrative expenses” in the unaudited Condensed Consolidated Statements of Operations. |
|||||||
(h) |
2019 amounts represent the loss in connection with the modification of the Wells Fargo Revolver and termination of the ABSA Revolver. 2018 amounts represent debt extinguishment costs associated with the issuance of our 2026 Senior Notes and redemption of our Senior Notes due 2022. |
|||||||
(i) |
Represents realized and unrealized gains and losses associated with foreign currency remeasurement related to third-party and intercompany receivables and liabilities denominated in a currency other than the functional currency of the entity holding them, which are included in “Other income (expense), net” in the unaudited Condensed Consolidated Statements of Operations. Prior to the first quarter of 2019, realized gains and losses associated with third party receivables and liabilities had been included in Adjusted EBITDA. Commencing with 2019, we are now excluding these amounts from Adjusted EBITDA and prior period amounts have been revised for comparability purposes. The exclusion of all of the realized and unrealized gains and losses is consistent with the reporting of Adjusted EBITDA we make to our lenders. |
|||||||
(j) |
Represents settlement gain related to former U.S. postretirement medical plan. |
|||||||
(k) |
Represents the potential payment to Exxaro for capital gains tax on the disposal of its ordinary shares in Tronox Holdings plc included in and “Other income (expense), net” in the unaudited Condensed Consolidated Statements of Operations. |
|||||||
(l) |
Includes noncash pension and postretirement costs, accretion expense and other items included in “Selling general and administrative expenses”, “Cost of goods sold” and “Other income (expense), net” in the unaudited Condensed Consolidated Statements of Operations. |
TRONOX HOLDINGS PLC |
|||||
SEGMENT INFORMATION |
|||||
REVENUE, OPERATING INCOME |
|||||
AND |
|||||
FREE CASH FLOW (NON-U.S. GAAP) |
|||||
(UNAUDITED) |
|||||
(Millions of U.S. dollars) |
|||||
The following tables reconciles net sales and sales growth excluding Electrolytic: |
|||||
Three Months Ended September 30, |
|||||
2019 |
2018 |
% variance |
|||
Net sales |
$ 768 |
$456 |
68% |
||
Electrolytic sales |
– |
(10) |
-100% |
||
Net sales, excluding Electrolytic sales |
$ 768 |
$446 |
72% |
||
The following tables reconciles Pro Forma net sales and sales growth excluding Electrolytic: |
|||||
Three Months Ended September 30, |
|||||
2019 |
2018 |
% variance |
|||
Net sales |
$ 768 |
$832 |
-8% |
||
Electrolytic sales |
– |
(10) |
-100% |
||
Net sales, excluding Electrolytic sales |
$ 768 |
$822 |
-7% |
||
The following table reconciles Cash provided by operating activities, to free cash flow for the three months ended September 30, 2019: |
|||||
Consolidated |
|||||
Cash provided by operating activities, continuing operations |
$ 237 |
||||
Capital expenditures |
(140) |
||||
Free cash flow (non-U.S. GAAP) |
$ 97 |
TRONOX HOLDINGS PLC |
||||||||
PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (U.S. GAAP) |
||||||||
(UNAUDITED) |
||||||||
(Millions of U.S. dollars, except share and per share data) |
||||||||
Pro forma amounts |
Pro forma amounts |
|||||||
Three months Ended September 30, |
Nine months Ended September 30, |
|||||||
2019 |
2018 |
2019 |
2018 |
|||||
Net sales |
$ 768 |
$ 832 |
$ 2,315 |
$ 2,611 |
||||
Cost of goods sold |
595 |
620 |
1,825 |
2,049 |
||||
Gross profit |
173 |
212 |
490 |
562 |
||||
Selling, general, and administrative expenses |
82 |
91 |
260 |
225 |
||||
Restructuring |
3 |
– |
– |
– |
||||
Impairment loss |
– |
6 |
13 |
31 |
||||
Income from operations |
88 |
115 |
217 |
306 |
||||
Interest expense |
(51) |
(53) |
(160) |
(157) |
||||
Interest income |
4 |
3 |
10 |
9 |
||||
Loss on extinguishment of debt |
– |
– |
(2) |
(30) |
||||
Other (expense) income, net |
(1) |
(2) |
(10) |
9 |
||||
Income from continuing operations before income taxes |
40 |
63 |
55 |
137 |
||||
Income tax provision |
(14) |
(22) |
(26) |
– |
||||
Net income from continuing operations |
26 |
41 |
29 |
137 |
||||
Net income attributable to noncontrolling interest |
7 |
12 |
18 |
32 |
||||
Net income from continuing operations attributable to Tronox Holdings plc |
$ 19 |
$ 29 |
$ 11 |
$ 105 |
||||
Net income from continuing operations per share, diluted |
$ 0.13 |
$ 0.18 |
$ 0.07 |
$ 0.64 |
||||
Weighted average shares outstanding, diluted (in thousands) |
142,984 |
163,882 |
153,916 |
163,451 |
TRONOX HOLDINGS PLC |
||||||||
PRO FORMA RECONCILIATION OF NON-U.S. GAAP FINANCIAL MEASURES |
||||||||
(UNAUDITED) |
||||||||
(Millions of U.S. dollars, except share and per share data) |
||||||||
RECONCILIATION OF PRO FORMA NET (LOSS) INCOME FROM CONTINUING OPERATIONS |
||||||||
ATTRIBUTABLE TO TRONOX HOLDINGS PLC (U.S. GAAP) |
||||||||
TO ADJUSTED NET INCOME (LOSS) FROM CONTINUING OPERATIONS |
||||||||
ATTRIBUTABLE TO TRONOX HOLDINGS PLC (NON-U.S. GAAP) |
||||||||
Pro forma amounts |
Pro forma amounts |
|||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||
2019 |
2018 |
2019 |
2018 |
|||||
Net income from continuing operations attributable to Tronox Holdings plc (U.S. GAAP) |
$ 19 |
$ 29 |
$ 11 |
$ 105 |
||||
Inventory step-up |
$ – |
$ – |
$ – |
$ 88 |
||||
Impairment loss |
– |
6 |
– |
31 |
||||
Restructuring |
3 |
– |
13 |
– |
||||
Integration costs |
4 |
8 |
||||||
Tax valuation allowance reversal |
– |
– |
– |
(48) |
||||
Loss on extinguishment of debt |
– |
– |
2 |
30 |
||||
Share-based compensation modification |
– |
– |
– |
(6) |
||||
Settlement gain |
– |
(3) |
– |
(3) |
||||
Charge for potential capital gains tax payment to Exxaro |
4 |
– |
6 |
– |
||||
Adjusted net income attributable to Tronox Holdings plc (non-U.S. GAAP) (1) |
$ 30 |
$ 32 |
$ 40 |
$ 197 |
||||
Diluted net income per share from continuing operations (U.S. GAAP) |
$ 0.13 |
$ 0.18 |
$ 0.07 |
$ 0.64 |
||||
Inventory step-up, per share |
– |
– |
– |
0.54 |
||||
Impairment loss, per share |
– |
0.04 |
– |
0.20 |
||||
Restructuring, per share |
0.02 |
– |
0.08 |
– |
||||
Integration costs, per share |
0.03 |
– |
0.05 |
– |
||||
Tax valuation allowance reversal, per share |
– |
– |
– |
(0.29) |
||||
Loss on extinguishment of debt, per share |
– |
– |
0.01 |
0.18 |
||||
Share-based compensation modification, per share |
– |
– |
– |
(0.04) |
||||
Settlement gain |
– |
(0.02) |
– |
(0.02) |
||||
Charge for potential capital gains tax payment to Exxaro, per share |
0.03 |
– |
0.04 |
– |
||||
Diluted adjusted net income per share attributable to Tronox Holdings plc (non-U.S. GAAP) |
$ 0.21 |
$ 0.20 |
$ 0.25 |
$ 1.21 |
||||
Weighted average shares outstanding, diluted (in thousands) |
142,984 |
163,882 |
153,916 |
163,451 |
(1) Only the inventory step-up for the nine months of 2018 has been tax impacted. No income tax impacts have been given to other items as they were recorded in jurisictions with full valuation allowances. |
TRONOX HOLDINGS PLC |
||||||||
PRO FORMA RECONCILIATION OF NET INCOME FROM CONTINUING OPERATIONS TO EBITDA AND ADJUSTED EBITDA (NON-U.S. GAAP) |
||||||||
(UNAUDITED) |
||||||||
(Millions of U.S. dollars) |
||||||||
Pro forma amounts |
Pro forma amounts |
|||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||
2019 |
2018 |
2019 |
2018 |
|||||
Net income from continuing operations (U.S. GAAP) |
$ 26 |
$ 41 |
$ 29 |
$137 |
||||
Interest expense |
51 |
53 |
160 |
157 |
||||
Interest income |
(4) |
(3) |
(10) |
(9) |
||||
Income tax provision |
14 |
22 |
26 |
– |
||||
Depreciation, depletion and amortization expense |
74 |
92 |
249 |
262 |
||||
EBITDA (non-U.S. GAAP) |
161 |
205 |
454 |
547 |
||||
Inventory step-up |
– |
– |
– |
95 |
||||
Impairment loss |
– |
6 |
– |
31 |
||||
Share based compensation |
9 |
7 |
24 |
16 |
||||
Restructuring |
3 |
– |
13 |
– |
||||
Integration costs |
4 |
– |
8 |
– |
||||
Loss on extinguishment of debt |
– |
– |
2 |
30 |
||||
Foreign currency remeasurement |
(1) |
(2) |
(5) |
(18) |
||||
Settlement gain |
– |
(3) |
– |
(3) |
||||
Charge for potential capital gains tax payment to Exxaro |
4 |
– |
6 |
– |
||||
Other items |
4 |
2 |
23 |
8 |
||||
Adjusted EBITDA (non-U.S. GAAP) |
$184 |
$215 |
$525 |
$706 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/tronox-reports-third-quarter-2019-financial-results-300954452.html
SOURCE