Delaware | 001-32410 | 98-0420726 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||
222 W. Las Colinas Blvd., Irving, Texas | 75039 | |||
(Address of principal executive offices) | (Zip Code) |
¨ | 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 1.01 | Entry into a Material Definitive Agreement. |
• | an amended and restated partnership agreement for each of the Partnerships, together with amended and restated operating agreements of the general partners of the Partnerships; |
• | a transition services agreement, pursuant to which the Company and its subsidiaries will provide certain transition services to the Joint Venture; |
• | supply agreements, pursuant to which (a) subsidiaries of the Company will provide acetic acid, acetic anhydride, and ultra-high molecular weight polyethylene to the Joint Venture, and (b) the Joint Venture will provide acetate flake to subsidiaries of the Company to support its Clarifoil business; |
• | an intellectual property licensing agreement, pursuant to which a subsidiary of Celanese will license certain intellectual property to the Joint Venture; and |
• | a framework agreement with respect to the ownership interests in, and operation of, the Joint Venture. |
Item 7.01 | Regulation FD Disclosure. |
Item 9.01 | Financial Statements and Exhibits. |
Exhibit No. | Description | |
99.1† | Press Release issued by the Company on June 18, 2017.* | |
99.2† | Prepared Remarks issued by the Company on June 18, 2017.* | |
99.3† | Presentation issued by the Company on June 18, 2017.* | |
99.4† | Current Non-US GAAP Financial Measures and Supplemental Information dated June 18, 2017.* | |
99.5† | Historical Non-US GAAP Financial Measures and Supplemental Information dated June 18, 2017.* |
Celanese Corporation | ||
By: | /s/ James R. Peacock III | |
James R. Peacock III | ||
Vice President, Deputy General Counsel and | ||
Corporate Secretary |
Exhibit No. | Description | |
99.1† | Press Release issued by the Company on June 18, 2017.* | |
99.2† | Prepared Remarks issued by the Company on June 18, 2017.* | |
99.3† | Presentation issued by the Company on June 18, 2017.* | |
99.4† | Current Non-US GAAP Financial Measures and Supplemental Information dated June 18, 2017.* | |
99.5† | Historical Non-US GAAP Financial Measures and Supplemental Information dated June 18, 2017.* |
• | Proposed joint venture (JV) to combine Celanese’s Cellulose Derivatives and Blackstone’s Rhodia Acetow businesses. |
• | Combination to create a global acetate tow supplier with increased ability to serve customers efficiently and reliably while enhancing opportunities for innovation and productivity. |
• | Celanese and Blackstone will own 70% and 30% of the JV, respectively. |
• | JV to distribute $1.6 billion in cash to Celanese at close. |
• | Transaction to be earnings per share neutral for Celanese in the first year and accretive thereafter. |
Investor Relations | Media Relations – Global | Media Relations Asia (Shanghai) | Media Relations Europe (Germany) |
Surabhi Varshney | W. Travis Jacobsen | Helen Zhang | Jens Kurth |
+1 972 443 3078 | +1 972 443 3750 | +86 21 3861 9279 | +49(0)69 45009 1574 |
surabhi.varshney@celanese.com | william.jacobsen@celanese.com | lan.zhang@celanese.com | j.kurth@celanese.com |
Andrew Dowler |
+44 (0)20 7451 4275 |
andrew.dowler@blackstone.com |
• | Adjusted EBIT is a performance measure used by the Company and is defined by the Company as net earnings (loss) attributable to Celanese Corporation, plus (earnings) loss from discontinued operations, less interest income, plus interest expense, plus refinancing expense and taxes, and further adjusted for Certain Items (refer to Table 8). We believe that adjusted EBIT provides transparent and useful information to management, investors, analysts and other parties in evaluating and assessing our primary operating results from period-to-period after removing the impact of unusual, non-operational or restructuring-related activities that affect comparability. Our management recognizes that adjusted EBIT has inherent limitations because of the excluded items. Adjusted EBIT is one of the measures management uses for planning and budgeting, monitoring and evaluating financial and operating results and as a performance metric in the Company's incentive compensation plan. We may provide guidance on adjusted EBIT but are unable to reconcile forecasted adjusted EBIT to a US GAAP financial measure without unreasonable efforts because a forecast of Certain Items, such as mark-to-market pension gains and losses, which may be significant, is not practical. Adjusted EBIT margin is defined by the Company as adjusted EBIT divided by net sales. Adjusted EBIT margin has the same uses and limitations as Adjusted EBIT. |
• | Adjusted EBIT by core (i.e. Acetyl Chain and/or Materials Solutions) may also be referred to by management as core income. Adjusted EBIT margin by core may also be referred to by management as core income margin. Adjusted EBIT by business segment may also be referred to by management as segment income. Adjusted EBIT margin by business segment may also be referred to by management as segment income margin. |
• | Operating EBITDA is a performance measure used by the Company and is defined by the Company as net earnings (loss) attributable to Celanese Corporation, plus (earnings) loss from discontinued operations, less interest income, plus interest expense, plus refinancing expense, taxes and depreciation and amortization, and further adjusted for Certain Items, which Certain Items include accelerated depreciation and amortization expense. Operating EBITDA is equal to adjusted EBIT plus depreciation and amortization. We believe that Operating EBITDA provides transparent and useful information to investors, analysts and other parties in evaluating our operating performance relative to our peer companies. Operating EBITDA margin is defined by the Company as Operating EBITDA divided by net sales. Operating EBITDA margin has the same uses and limitations as Operating EBITDA. |
• | Operating profit (loss) attributable to Celanese Corporation is defined by the Company as operating profit (loss), less earnings (loss) attributable to noncontrolling interests ("NCI"). We believe that operating profit (loss) attributable to Celanese Corporation provides transparent and useful information to management, investors, analysts and other parties in evaluating our core operational performance. Operating margin attributable to Celanese Corporation is defined by the Company as operating profit (loss) attributable to Celanese Corporation divided by net sales. Operating margin attributable to Celanese Corporation has the same uses and limitations as Operating profit (loss) attributable to Celanese Corporation. |
• | Adjusted earnings per share is a performance measure used by the Company and is defined by the Company as earnings (loss) from continuing operations attributable to Celanese Corporation, adjusted for income tax (provision) benefit, Certain Items, and refinancing and related expenses, divided by the number of basic common shares and dilutive restricted stock units and stock options calculated using the treasury method. We believe that adjusted earnings per share provides transparent and useful information to management, investors, analysts and other parties in evaluating and assessing our primary operating results from period-to-period after removing the impact of the above stated items that affect comparability and as a performance metric in the Company's incentive compensation plan. We may provide guidance on adjusted earnings per share but are unable to reconcile forecasted adjusted earnings per share to a GAAP financial measure without unreasonable efforts because a forecast of Certain Items, such as mark-to-market pension gains and losses, which may be significant, is not practical. |
• | Free cash flow is a liquidity measure used by the Company and is defined by the Company as net cash provided by (used in) operations, less capital expenditures on property, plant and equipment, and adjusted for capital contributions from or distributions to Mitsui & Co., Ltd. ("Mitsui") related to our methanol joint venture, Fairway Methanol LLC ("Fairway"). We believe that free cash flow provides useful information to management, investors, analysts and other parties in evaluating the Company's liquidity and credit quality assessment because it provides an indication of the long-term cash generating ability of our business. Although we use free cash flow as a measure to assess the liquidity generated by our business, the use of free cash flow has important limitations, including that free cash flow does not reflect the cash requirements necessary to service our indebtedness, lease obligations, unconditional purchase obligations or pension and postretirement funding obligations. |
• | Net debt is defined by the Company as total debt less cash and cash equivalents. We believe that net debt provides useful information to management, investors, analysts and other parties in evaluating changes to the Company's capital structure and credit quality assessment. |
• | Return on invested capital (adjusted) is defined by the Company as adjusted EBIT, tax effected using the adjusted tax rate, divided by the sum of the average of beginning and end of the year short- and long-term debt and Celanese Corporation stockholders' equity. We believe that return on invested capital (adjusted) provides useful information to management, investors, analysts and other parties in order to assess our income generation from the point of view of our stockholders and creditors who provide us with capital in the form of equity and debt and whether capital invested in the Company yields competitive returns. In addition, achievement of certain predetermined targets relating to return on invested capital (adjusted) is one of the factors we consider in determining the amount of performance-based compensation received by our management. |
• | Net sales for Materials Solutions, the Acetyl Chain and each of our business segments and the percentage increase or decrease in net sales attributable to price, volume, currency and other factors for Materials Solutions, the Acetyl Chain and each of our business segments. |
• | Cash dividends received from our equity and cost investments. |
• | For those consolidated ventures in which the Company owns or is exposed to less than 100% of the economics, the outside stockholders' interests are shown as NCI. Beginning in 2014, this includes Fairway for which the Company's ownership percentage is 50%. Amounts referred to as "attributable to Celanese Corporation" are net of any applicable NCI. |
Q1 '17 | 2016 | Q4 '16 | Q3 '16 | Q2 '16 | Q1 '16 | ||||||||||||
(In $ millions) | |||||||||||||||||
Net earnings (loss) attributable to Celanese Corporation | 183 | 900 | 160 | 262 | 221 | 257 | |||||||||||
(Earnings) loss from discontinued operations | — | 2 | — | 3 | — | (1 | ) | ||||||||||
Interest income | — | (2 | ) | (1 | ) | — | — | (1 | ) | ||||||||
Interest expense | 29 | 120 | 29 | 28 | 30 | 33 | |||||||||||
Refinancing expense | — | 6 | — | 4 | — | 2 | |||||||||||
Income tax provision (benefit) | 56 | 122 | (5 | ) | 15 | 52 | 60 | ||||||||||
Certain Items attributable to Celanese Corporation (Table 8) | 65 | 130 | 106 | 7 | 9 | 8 | |||||||||||
Adjusted EBIT | 333 | 1,278 | 289 | 319 | 312 | 358 | |||||||||||
Depreciation and amortization expense(1) | 71 | 288 | 71 | 71 | 73 | 73 | |||||||||||
Operating EBITDA | 404 | 1,566 | 360 | 390 | 385 | 431 |
Q1 '17 | 2016 | Q4 '16 | Q3 '16 | Q2 '16 | Q1 '16 | ||||||||||||
(In $ millions) | |||||||||||||||||
Advanced Engineered Materials | — | — | — | — | — | — | |||||||||||
Consumer Specialties | — | 1 | — | 1 | — | — | |||||||||||
Industrial Specialties | — | — | — | — | — | — | |||||||||||
Acetyl Intermediates | — | — | — | — | — | — | |||||||||||
Other Activities(2) | — | 1 | 1 | — | — | — | |||||||||||
Accelerated depreciation and amortization expense | — | 2 | 1 | 1 | — | — | |||||||||||
Depreciation and amortization expense(1) | 71 | 288 | 71 | 71 | 73 | 73 | |||||||||||
Total depreciation and amortization expense | 71 | 290 | 72 | 72 | 73 | 73 |
(1) | Excludes accelerated depreciation and amortization expense as detailed in the table above, which amounts are included in Certain Items above. |
(2) | Other Activities includes corporate Selling, general and administrative ("SG&A") expenses, the results of captive insurance companies and certain components of net periodic benefit cost (interest cost, expected return on plan assets and net actuarial gains and losses). |
Table 2 - Supplemental Segment Data and Reconciliation of Segment Adjusted EBIT and Operating EBITDA - Non-GAAP Measures - Unaudited | ![]() |
Q1 '17 | 2016 | Q4 '16 | Q3 '16 | Q2 '16 | Q1 '16 | ||||||||||||||||||||||||||||||
(In $ millions, except percentages) | |||||||||||||||||||||||||||||||||||
Operating Profit (Loss) / Operating Margin | |||||||||||||||||||||||||||||||||||
Materials Solutions | 166 | 23.5 | % | 652 | 27.5 | % | 163 | 27.7 | % | 161 | 27.3 | % | 162 | 27.0 | % | 166 | 27.9 | % | |||||||||||||||||
Acetyl Chain(1) | 52 | 6.5 | % | 446 | 14.2 | % | 86 | 11.5 | % | 108 | 14.2 | % | 107 | 13.7 | % | 145 | 17.3 | % | |||||||||||||||||
Other Activities(2) | (26 | ) | (205 | ) | (132 | ) | (23 | ) | (26 | ) | (24 | ) | |||||||||||||||||||||||
Total | 192 | 13.1 | % | 893 | 16.6 | % | 117 | 8.9 | % | 246 | 18.6 | % | 243 | 18.0 | % | 287 | 20.4 | % | |||||||||||||||||
Less: Net Earnings (Loss) Attributable to NCI(1) | 1 | 6 | 1 | 1 | 2 | 2 | |||||||||||||||||||||||||||||
Operating Profit (Loss) Attributable to Celanese Corporation | 191 | 13.0 | % | 887 | 16.5 | % | 116 | 8.8 | % | 245 | 18.5 | % | 241 | 17.8 | % | 285 | 20.3 | % | |||||||||||||||||
Operating Profit (Loss) / Operating Margin Attributable to Celanese Corporation | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 98 | 20.1 | % | 350 | 24.2 | % | 87 | 23.9 | % | 93 | 25.5 | % | 82 | 22.5 | % | 88 | 25.1 | % | |||||||||||||||||
Consumer Specialties | 68 | 31.2 | % | 302 | 32.5 | % | 76 | 33.8 | % | 68 | 30.2 | % | 80 | 34.0 | % | 78 | 32.0 | % | |||||||||||||||||
Total Materials Solutions | 166 | 23.5 | % | 652 | 27.5 | % | 163 | 27.7 | % | 161 | 27.3 | % | 162 | 27.0 | % | 166 | 27.9 | % | |||||||||||||||||
Industrial Specialties | 25 | 10.2 | % | 105 | 10.7 | % | 20 | 9.1 | % | 25 | 10.2 | % | 29 | 11.1 | % | 31 | 12.3 | % | |||||||||||||||||
Acetyl Intermediates(1) | 26 | 4.2 | % | 334 | 13.7 | % | 65 | 10.9 | % | 82 | 13.9 | % | 75 | 12.7 | % | 112 | 16.9 | % | |||||||||||||||||
Eliminations | — | 1 | — | — | 1 | — | |||||||||||||||||||||||||||||
Total Acetyl Chain | 51 | 6.4 | % | 440 | 14.0 | % | 85 | 11.3 | % | 107 | 14.0 | % | 105 | 13.5 | % | 143 | 17.0 | % | |||||||||||||||||
Other Activities(2) | (26 | ) | (205 | ) | (132 | ) | (23 | ) | (26 | ) | (24 | ) | |||||||||||||||||||||||
Total | 191 | 13.0 | % | 887 | 16.5 | % | 116 | 8.8 | % | 245 | 18.5 | % | 241 | 17.8 | % | 285 | 20.3 | % | |||||||||||||||||
Equity Earnings, Cost-Dividend Income, Other Income (Expense) Attributable to Celanese Corporation | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 42 | 122 | 31 | 33 | 27 | 31 | |||||||||||||||||||||||||||||
Consumer Specialties | 30 | 110 | 27 | 27 | 28 | 28 | |||||||||||||||||||||||||||||
Total Materials Solutions | 72 | 232 | 58 | 60 | 55 | 59 | |||||||||||||||||||||||||||||
Industrial Specialties | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Acetyl Intermediates | 1 | 7 | 2 | 1 | 2 | 2 | |||||||||||||||||||||||||||||
Total Acetyl Chain | 1 | 7 | 2 | 1 | 2 | 2 | |||||||||||||||||||||||||||||
Other Activities(2) | 4 | 22 | 7 | 6 | 5 | 4 | |||||||||||||||||||||||||||||
Total | 77 | 261 | 67 | 67 | 62 | 65 | |||||||||||||||||||||||||||||
Certain Items Attributable to Celanese Corporation (Table 8) | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 3 | 7 | 3 | 1 | 2 | 1 | |||||||||||||||||||||||||||||
Consumer Specialties | 2 | 6 | 3 | 3 | — | — | |||||||||||||||||||||||||||||
Total Materials Solutions | 5 | 13 | 6 | 4 | 2 | 1 | |||||||||||||||||||||||||||||
Industrial Specialties | — | 1 | (2 | ) | — | 1 | 2 | ||||||||||||||||||||||||||||
Acetyl Intermediates | 56 | 6 | 1 | 1 | 3 | 1 | |||||||||||||||||||||||||||||
Total Acetyl Chain | 56 | 7 | (1 | ) | 1 | 4 | 3 | ||||||||||||||||||||||||||||
Other Activities(2) | 4 | 110 | 101 | 2 | 3 | 4 | |||||||||||||||||||||||||||||
Total | 65 | 130 | 106 | 7 | 9 | 8 | |||||||||||||||||||||||||||||
Adjusted EBIT / Adjusted EBIT Margin | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 143 | 29.4 | % | 479 | 33.2 | % | 121 | 33.2 | % | 127 | 34.8 | % | 111 | 30.4 | % | 120 | 34.3 | % | |||||||||||||||||
Consumer Specialties | 100 | 45.9 | % | 418 | 45.0 | % | 106 | 47.1 | % | 98 | 43.6 | % | 108 | 46.0 | % | 106 | 43.4 | % | |||||||||||||||||
Total Materials Solutions | 243 | 34.5 | % | 897 | 37.8 | % | 227 | 38.5 | % | 225 | 38.1 | % | 219 | 36.5 | % | 226 | 38.0 | % | |||||||||||||||||
Industrial Specialties | 25 | 10.2 | % | 106 | 10.8 | % | 18 | 8.2 | % | 25 | 10.2 | % | 30 | 11.5 | % | 33 | 13.0 | % | |||||||||||||||||
Acetyl Intermediates | 83 | 13.4 | % | 347 | 14.2 | % | 68 | 11.4 | % | 84 | 14.3 | % | 80 | 13.5 | % | 115 | 17.3 | % | |||||||||||||||||
Eliminations | — | 1 | — | — | 1 | — | |||||||||||||||||||||||||||||
Total Acetyl Chain | 108 | 13.6 | % | 454 | 14.5 | % | 86 | 11.5 | % | 109 | 14.3 | % | 111 | 14.2 | % | 148 | 17.6 | % | |||||||||||||||||
Other Activities(2) | (18 | ) | (73 | ) | (24 | ) | (15 | ) | (18 | ) | (16 | ) | |||||||||||||||||||||||
Total | 333 | 22.6 | % | 1,278 | 23.7 | % | 289 | 22.0 | % | 319 | 24.1 | % | 312 | 23.1 | % | 358 | 25.5 | % |
(1) | Net earnings (loss) attributable to NCI is included within the Acetyl Intermediates segment. |
(2) | Other Activities includes corporate SG&A expenses, the results of captive insurance companies and certain components of net periodic benefit cost (interest cost, expected return on plan assets and net actuarial gains and losses). |
Table 2 - Supplemental Segment Data and Reconciliation of Segment Adjusted EBIT and Operating EBITDA - Non-GAAP Measures - Unaudited (cont.) | ![]() |
Q1 '17 | 2016 | Q4 '16 | Q3 '16 | Q2 '16 | Q1 '16 | ||||||||||||||||||||||||||||||
(In $ millions, except percentages) | |||||||||||||||||||||||||||||||||||
Depreciation and Amortization Expense(1) | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 24 | 92 | 21 | 22 | 25 | 24 | |||||||||||||||||||||||||||||
Consumer Specialties | 11 | 44 | 11 | 11 | 11 | 11 | |||||||||||||||||||||||||||||
Total Materials Solutions | 35 | 136 | 32 | 33 | 36 | 35 | |||||||||||||||||||||||||||||
Industrial Specialties | 8 | 34 | 9 | 9 | 8 | 8 | |||||||||||||||||||||||||||||
Acetyl Intermediates | 26 | 107 | 26 | 27 | 27 | 27 | |||||||||||||||||||||||||||||
Total Acetyl Chain | 34 | 141 | 35 | 36 | 35 | 35 | |||||||||||||||||||||||||||||
Other Activities(2) | 2 | 11 | 4 | 2 | 2 | 3 | |||||||||||||||||||||||||||||
Total | 71 | 288 | 71 | 71 | 73 | 73 | |||||||||||||||||||||||||||||
Operating EBITDA / Operating EBITDA Margin | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 167 | 34.3 | % | 571 | 39.5 | % | 142 | 39.0 | % | 149 | 40.8 | % | 136 | 37.3 | % | 144 | 41.1 | % | |||||||||||||||||
Consumer Specialties | 111 | 50.9 | % | 462 | 49.7 | % | 117 | 52.0 | % | 109 | 48.4 | % | 119 | 50.6 | % | 117 | 48.0 | % | |||||||||||||||||
Total Materials Solutions | 278 | 39.4 | % | 1,033 | 43.5 | % | 259 | 44.0 | % | 258 | 43.7 | % | 255 | 42.5 | % | 261 | 43.9 | % | |||||||||||||||||
Industrial Specialties | 33 | 13.5 | % | 140 | 14.3 | % | 27 | 12.3 | % | 34 | 13.9 | % | 38 | 14.5 | % | 41 | 16.2 | % | |||||||||||||||||
Acetyl Intermediates | 109 | 17.6 | % | 454 | 18.6 | % | 94 | 15.7 | % | 111 | 18.8 | % | 107 | 18.1 | % | 142 | 21.4 | % | |||||||||||||||||
Eliminations | — | 1 | — | — | 1 | — | |||||||||||||||||||||||||||||
Total Acetyl Chain | 142 | 17.9 | % | 595 | 19.0 | % | 121 | 16.2 | % | 145 | 19.0 | % | 146 | 18.7 | % | 183 | 21.8 | % | |||||||||||||||||
Other Activities(2) | (16 | ) | (62 | ) | (20 | ) | (13 | ) | (16 | ) | (13 | ) | |||||||||||||||||||||||
Total | 404 | 27.5 | % | 1,566 | 29.1 | % | 360 | 27.5 | % | 390 | 29.5 | % | 385 | 28.5 | % | 431 | 30.7 | % |
(1) | Excludes accelerated depreciation and amortization expense, which amounts are included in Certain Items above. See Table 1 for details. |
(2) | Other Activities includes corporate SG&A expenses, the results of captive insurance companies and certain components of net periodic benefit cost (interest cost, expected return on plan assets and net actuarial gains and losses). |
Q1 '17 | 2016 | Q4 '16 | Q3 '16 | Q2 '16 | Q1 '16 | ||||||||||||||||||||||||||||||
per share | per share | per share | per share | per share | per share | ||||||||||||||||||||||||||||||
(In $ millions, except per share data) | |||||||||||||||||||||||||||||||||||
Earnings (loss) from continuing operations attributable to Celanese Corporation | 183 | 1.30 | 902 | 6.19 | 160 | 1.12 | 265 | 1.83 | 221 | 1.50 | 256 | 1.73 | |||||||||||||||||||||||
Income tax provision (benefit) | 56 | 122 | (5 | ) | 15 | 52 | 60 | ||||||||||||||||||||||||||||
Earnings (loss) from continuing operations before tax | 239 | 1,024 | 155 | 280 | 273 | 316 | |||||||||||||||||||||||||||||
Certain Items attributable to Celanese Corporation (Table 8) | 65 | 130 | 106 | 7 | 9 | 8 | |||||||||||||||||||||||||||||
Refinancing and related expenses | — | 6 | — | 4 | — | 2 | |||||||||||||||||||||||||||||
Adjusted earnings (loss) from continuing operations before tax | 304 | 1,160 | 261 | 291 | 282 | 326 | |||||||||||||||||||||||||||||
Income tax (provision) benefit on adjusted earnings(1) | (49 | ) | (197 | ) | (44 | ) | (49 | ) | (48 | ) | (55 | ) | |||||||||||||||||||||||
Adjusted earnings (loss) from continuing operations(2) | 255 | 1.81 | 963 | 6.61 | 217 | 1.52 | 242 | 1.67 | 234 | 1.59 | 271 | 1.83 | |||||||||||||||||||||||
Diluted shares (in millions)(3) | |||||||||||||||||||||||||||||||||||
Weighted average shares outstanding | 140.6 | 144.9 | 141.9 | 144.0 | 146.5 | 147.4 | |||||||||||||||||||||||||||||
Incremental shares attributable to equity awards | 0.4 | 0.8 | 0.7 | 0.6 | 0.6 | 0.7 | |||||||||||||||||||||||||||||
Total diluted shares | 141.0 | 145.7 | 142.6 | 144.6 | 147.1 | 148.1 |
(1) | Calculated using adjusted effective tax rates (Table 3a) as follows: |
Q1 '17 | 2016 | Q4 '16 | Q3 '16 | Q2 '16 | Q1 '16 | ||||||||||||||||||
(In percentages) | |||||||||||||||||||||||
Adjusted effective tax rate | 16 | 17 | 17 | 17 | 17 | 17 |
(2) | Excludes the immediate recognition of actuarial gains and losses and the impact of actual vs. expected plan asset returns. |
Actual Plan Asset Returns | Expected Plan Asset Returns | |||||
(In percentages) | ||||||
2016 | 6.9 | 7.3 |
(3) | Potentially dilutive shares are included in the adjusted earnings per share calculation when adjusted earnings are positive. |
Estimated | Actual | ||||
2017 | 2016 | ||||
(In percentages) | |||||
US GAAP effective tax rate | 19 | 12 | |||
Discrete quarterly recognition of GAAP items(1) | (1 | ) | 1 | ||
Tax impact of other charges and adjustments(2) | (1 | ) | 3 | ||
Utilization of foreign tax credits | — | — | |||
Changes in valuation allowances, excluding impact of other charges and adjustments(3) | (1 | ) | 2 | ||
Other(4) | — | (1 | ) | ||
Adjusted tax rate | 16 | 17 |
(1) | Such as changes in tax laws, deferred taxes on outside basis differences, changes in uncertain tax positions and prior year audit adjustments. |
(2) | Reflects the tax impact on pre-tax adjustments presented in Certain Items (Table 8), which are excluded from pre-tax income for adjusted earnings per share purposes. |
(3) | Reflects changes in valuation allowances related to changes in judgment regarding the realizability of deferred tax assets or current year operations, excluding other charges and adjustments. |
(4) | Tax impacts related to full-year forecasted tax opportunities and related costs. |
Q1 '17 | 2016 | Q4 '16 | Q3 '16 | Q2 '16 | Q1 '16 | ||||||||||||
(In $ millions) | |||||||||||||||||
Advanced Engineered Materials | 487 | 1,444 | 364 | 365 | 365 | 350 | |||||||||||
Consumer Specialties | 218 | 929 | 225 | 225 | 235 | 244 | |||||||||||
Total Materials Solutions | 705 | 2,373 | 589 | 590 | 600 | 594 | |||||||||||
Industrial Specialties | 245 | 979 | 219 | 245 | 262 | 253 | |||||||||||
Acetyl Intermediates | 619 | 2,441 | 597 | 589 | 592 | 663 | |||||||||||
Eliminations(1) | (70 | ) | (288 | ) | (67 | ) | (71 | ) | (74 | ) | (76 | ) | |||||
Total Acetyl Chain | 794 | 3,132 | 749 | 763 | 780 | 840 | |||||||||||
Other Activities(2) | — | — | — | — | — | — | |||||||||||
Intersegment eliminations(1) | (28 | ) | (116 | ) | (27 | ) | (30 | ) | (29 | ) | (30 | ) | |||||
Net sales | 1,471 | 5,389 | 1,311 | 1,323 | 1,351 | 1,404 |
(1) | Includes intersegment sales as follows: |
Q1 '17 | 2016 | Q4 '16 | Q3 '16 | Q2 '16 | Q1 '16 | ||||||||||||
(In $ millions) | |||||||||||||||||
Industrial Specialties | (1 | ) | (3 | ) | (1 | ) | (1 | ) | (1 | ) | — | ||||||
Acetyl Intermediates | (97 | ) | (401 | ) | (93 | ) | (100 | ) | (102 | ) | (106 | ) | |||||
Intersegment eliminations | (98 | ) | (404 | ) | (94 | ) | (101 | ) | (103 | ) | (106 | ) |
(2) | Other Activities includes corporate SG&A expenses, the results of captive insurance companies and certain components of net periodic benefit cost (interest cost, expected return on plan assets and net actuarial gains and losses). |
Volume | Price | Currency | Other | Total | ||||||||||
(In percentages) | ||||||||||||||
Advanced Engineered Materials | 35 | — | (1 | ) | — | 34 | (1) | |||||||
Consumer Specialties | 3 | (6 | ) | — | — | (3 | ) | |||||||
Total Materials Solutions | 22 | (2 | ) | — | — | 20 | ||||||||
Industrial Specialties | 11 | 1 | — | — | 12 | |||||||||
Acetyl Intermediates | (2 | ) | 6 | — | — | 4 | ||||||||
Total Acetyl Chain | 2 | 5 | (1 | ) | — | 6 | ||||||||
Total Company | 11 | 2 | (1 | ) | — | 12 |
(1) | 2017 includes the effect of the SO.F.TER. S.p.A. acquisition. |
Volume | Price | Currency | Other | Total | |||||||||
(In percentages) | |||||||||||||
Advanced Engineered Materials | 1 | — | (1 | ) | — | — | |||||||
Consumer Specialties | 2 | (2 | ) | — | — | — | |||||||
Total Materials Solutions | 2 | (1 | ) | (1 | ) | — | — | ||||||
Industrial Specialties | (7 | ) | (2 | ) | (2 | ) | — | (11 | ) | ||||
Acetyl Intermediates | — | 2 | (1 | ) | — | 1 | |||||||
Total Acetyl Chain | (2 | ) | 1 | (2 | ) | 1 | (2 | ) | |||||
Total Company | (1 | ) | 1 | (1 | ) | — | (1 | ) |
Volume | Price | Currency | Other | Total | ||||||||
(In percentages) | ||||||||||||
Advanced Engineered Materials | (1 | ) | 1 | — | — | — | ||||||
Consumer Specialties | (4 | ) | — | — | — | (4 | ) | |||||
Total Materials Solutions | (2 | ) | — | — | — | (2 | ) | |||||
Industrial Specialties | (6 | ) | — | (1 | ) | — | (7 | ) | ||||
Acetyl Intermediates | — | — | — | — | — | |||||||
Total Acetyl Chain | (2 | ) | — | (1 | ) | 1 | (2 | ) | ||||
Total Company | (2 | ) | — | — | — | (2 | ) |
Volume | Price | Currency | Other | Total | ||||||||
(In percentages) | ||||||||||||
Advanced Engineered Materials | 6 | (2 | ) | 1 | — | 5 | ||||||
Consumer Specialties | (3 | ) | (1 | ) | — | — | (4 | ) | ||||
Total Materials Solutions | 2 | (2 | ) | 1 | — | 1 | ||||||
Industrial Specialties | 4 | (1 | ) | 1 | — | 4 | ||||||
Acetyl Intermediates | (11 | ) | — | — | — | (11 | ) | |||||
Total Acetyl Chain | (7 | ) | (1 | ) | 1 | — | (7 | ) | ||||
Total Company | (4 | ) | (1 | ) | 1 | — | (4 | ) |
Volume | Price | Currency | Other | Total | ||||||||
(In percentages) | ||||||||||||
Advanced Engineered Materials | 12 | — | — | — | 12 | |||||||
Consumer Specialties | 6 | (7 | ) | — | — | (1 | ) | |||||
Total Materials Solutions | 10 | (3 | ) | — | — | 7 | ||||||
Industrial Specialties | 9 | (3 | ) | — | — | 6 | ||||||
Acetyl Intermediates | 7 | (4 | ) | — | — | 3 | ||||||
Total Acetyl Chain | 8 | (4 | ) | — | (1 | ) | 3 | |||||
Total Company | 9 | (4 | ) | — | — | 5 |
Volume | Price | Currency | Other | Total | |||||||||
(In percentages) | |||||||||||||
Advanced Engineered Materials | 44 | (3 | ) | (2 | ) | — | 39 | ||||||
Consumer Specialties | (2 | ) | (8 | ) | (1 | ) | — | (11 | ) | ||||
Total Materials Solutions | 25 | (5 | ) | (1 | ) | — | 19 | ||||||
Industrial Specialties | 1 | (2 | ) | (2 | ) | — | (3 | ) | |||||
Acetyl Intermediates | (12 | ) | 7 | (2 | ) | — | (7 | ) | |||||
Total Acetyl Chain | (9 | ) | 5 | (2 | ) | 1 | (5 | ) | |||||
Total Company | 5 | 1 | (2 | ) | 1 | 5 |
Volume | Price | Currency | Other | Total | |||||||||
(In percentages) | |||||||||||||
Advanced Engineered Materials | 20 | (2 | ) | (1 | ) | — | 17 | ||||||
Consumer Specialties | 2 | (11 | ) | — | — | (9 | ) | ||||||
Total Materials Solutions | 12 | (6 | ) | — | — | 6 | |||||||
Industrial Specialties | (1 | ) | (6 | ) | (1 | ) | — | (8 | ) | ||||
Acetyl Intermediates | (4 | ) | (2 | ) | (2 | ) | 1 | (7 | ) | ||||
Total Acetyl Chain | (4 | ) | (3 | ) | (2 | ) | 1 | (8 | ) | ||||
Total Company | 2 | (4 | ) | (1 | ) | 1 | (2 | ) |
Volume | Price | Currency | Other | Total | |||||||||
(In percentages) | |||||||||||||
Advanced Engineered Materials | 16 | (4 | ) | — | — | 12 | |||||||
Consumer Specialties | (2 | ) | (7 | ) | — | — | (9 | ) | |||||
Total Materials Solutions | 8 | (5 | ) | — | — | 3 | |||||||
Industrial Specialties | (1 | ) | (9 | ) | (1 | ) | — | (11 | ) | ||||
Acetyl Intermediates | (3 | ) | (11 | ) | — | 1 | (13 | ) | |||||
Total Acetyl Chain | (3 | ) | (12 | ) | — | 2 | (13 | ) | |||||
Total Company | 1 | (9 | ) | — | 2 | (6 | ) |
Volume | Price | Currency | Other | Total | ||||||||
(In percentages) | ||||||||||||
Advanced Engineered Materials | 8 | (4 | ) | 1 | — | 5 | ||||||
Consumer Specialties | 2 | (8 | ) | — | — | (6 | ) | |||||
Total Materials Solutions | 5 | (5 | ) | 1 | — | 1 | ||||||
Industrial Specialties | (1 | ) | (8 | ) | — | — | (9 | ) | ||||
Acetyl Intermediates | (5 | ) | (13 | ) | — | 2 | (16 | ) | ||||
Total Acetyl Chain | (4 | ) | (12 | ) | — | 2 | (14 | ) | ||||
Total Company | — | (10 | ) | — | 1 | (9 | ) |
Volume | Price | Currency | Other | Total | ||||||||
(In percentages) | ||||||||||||
Advanced Engineered Materials | 5 | (2 | ) | (1 | ) | — | 2 | |||||
Consumer Specialties | 17 | (9 | ) | — | — | 8 | ||||||
Total Materials Solutions | 9 | (5 | ) | — | — | 4 | ||||||
Industrial Specialties | — | (9 | ) | (1 | ) | — | (10 | ) | ||||
Acetyl Intermediates | 6 | (13 | ) | (2 | ) | 2 | (7 | ) | ||||
Total Acetyl Chain | 5 | (13 | ) | (2 | ) | 1 | (9 | ) | ||||
Total Company | 7 | (10 | ) | (2 | ) | 1 | (4 | ) |
Volume | Price | Currency | Other | Total | |||||||||
(In percentages) | |||||||||||||
Advanced Engineered Materials | 11 | (2 | ) | — | — | 9 | |||||||
Consumer Specialties | 4 | (8 | ) | — | — | (4 | ) | ||||||
Total Materials Solutions | 8 | (5 | ) | — | — | 3 | |||||||
Industrial Specialties | (1 | ) | (8 | ) | (1 | ) | — | (10 | ) | ||||
Acetyl Intermediates | (2 | ) | (10 | ) | (1 | ) | 2 | (11 | ) | ||||
Total Acetyl Chain | (2 | ) | (10 | ) | (1 | ) | 2 | (11 | ) | ||||
Total Company | 2 | (8 | ) | (1 | ) | 2 | (5 | ) |
Q1 '17 | 2016 | Q4 '16 | Q3 '16 | Q2 '16 | Q1 '16 | ||||||||||||
(In $ millions) | |||||||||||||||||
Net cash provided by (used in) investing activities | (64 | ) | (439 | ) | (247 | ) | (54 | ) | (63 | ) | (75 | ) | |||||
Net cash provided by (used in) financing activities | (270 | ) | (759 | ) | (292 | ) | 265 | (259 | ) | (473 | ) | ||||||
Net cash provided by (used in) operating activities | 192 | 893 | (47 | ) | 304 | 349 | 287 | ||||||||||
Capital expenditures on property, plant and equipment | (62 | ) | (246 | ) | (60 | ) | (58 | ) | (58 | ) | (70 | ) | |||||
Capital (distributions to) contributions from NCI | (4 | ) | (24 | ) | (9 | ) | (9 | ) | (6 | ) | — | ||||||
Free cash flow(1)(2) | 126 | 623 | (116 | ) | 237 | 285 | 217 |
(1) | Free cash flow is a liquidity measure used by the Company and is defined by the Company as net cash provided by (used in) operating activities, less capital expenditures on property, plant and equipment, and adjusted for capital contributions from or distributions to Mitsui & Co., Ltd. ("Mitsui") related to our joint venture, Fairway Methanol LLC ("Fairway"). |
(2) | Excludes required debt service and capital lease payments of $27 million and $56 million for the years ending December 31, 2017 and 2016, respectively. |
Q1 '17 | 2016 | Q4 '16 | Q3 '16 | Q2 '16 | Q1 '16 | ||||||||||||
(In $ millions) | |||||||||||||||||
Dividends from equity method investments | 50 | 131 | 15 | 6 | 73 | 37 | |||||||||||
Dividends from cost method investments | 29 | 108 | 26 | 26 | 29 | 27 | |||||||||||
Total | 79 | 239 | 41 | 32 | 102 | 64 |
Q1 '17 | 2016 | Q4 '16 | Q3 '16 | Q2 '16 | Q1 '16 | ||||||||||||
(In $ millions) | |||||||||||||||||
Short-term borrowings and current installments of long-term debt - third party and affiliates | 107 | 118 | 118 | 92 | 119 | 116 | |||||||||||
Long-term debt, net of unamortized deferred financing costs | 2,851 | 2,890 | 2,890 | 2,923 | 2,464 | 2,487 | |||||||||||
Total debt | 2,958 | 3,008 | 3,008 | 3,015 | 2,583 | 2,603 | |||||||||||
Cash and cash equivalents | (501 | ) | (638 | ) | (638 | ) | (1,252 | ) | (735 | ) | (716 | ) | |||||
Net debt | 2,457 | 2,370 | 2,370 | 1,763 | 1,848 | 1,887 |
Q1 '17 | 2016 | Q4 '16 | Q3 '16 | Q2 '16 | Q1 '16 | Income Statement Classification | |||||||||||||
(In $ millions) | |||||||||||||||||||
Employee termination benefits(1) | 2 | 11 | — | 3 | 3 | 5 | Other charges (gains), net | ||||||||||||
Plant/office closures | 57 | 4 | 1 | 2 | — | 1 | Cost of sales / SG&A / Other charges (gains), net | ||||||||||||
Business optimization | — | 7 | 3 | 1 | 1 | 2 | Cost of sales / SG&A | ||||||||||||
Asset impairments | — | 2 | 1 | — | 1 | — | Other charges (gains), net | ||||||||||||
(Gain) loss on disposition of business and assets, net | — | (4 | ) | (2 | ) | (2 | ) | — | — | (Gain) loss on disposition, net | |||||||||
Commercial disputes | — | (2 | ) | (2 | ) | — | — | — | Other charges (gains), net | ||||||||||
Write-off of other productive assets | — | 4 | 1 | 1 | 2 | — | Cost of sales / R&D | ||||||||||||
Employee benefit plan changes | — | 1 | — | — | 1 | — | Cost of sales / SG&A / R&D | ||||||||||||
Actuarial (gain) loss on pension and postretirement plans | — | 102 | 102 | — | — | — | Cost of sales / SG&A / R&D | ||||||||||||
Start-up costs | — | 2 | — | 1 | 1 | — | Cost of sales | ||||||||||||
Mergers and acquisitions | 9 | 3 | 2 | 1 | — | — | Cost of sales / SG&A | ||||||||||||
Other | (3 | ) | — | — | — | — | — | Equity in net earnings (loss) of affiliates | |||||||||||
Certain Items attributable to Celanese Corporation | 65 | 130 | 106 | 7 | 9 | 8 |
(1) | Primarily associated with site shutdown costs. |
2016 | ||||||||
(In $ millions, except percentages) | ||||||||
Net earnings (loss) attributable to Celanese Corporation | 900 | |||||||
Adjusted EBIT (Table 1) | 1,278 | |||||||
Adjusted effective tax rate (Table 3a) | 17 | % | ||||||
Adjusted EBIT tax effected | 1,061 | |||||||
2016 | 2015 | Average | ||||||
(In $ millions, except percentages) | ||||||||
Short-term borrowings and current installments of long-term debt - third parties and affiliates | 118 | 513 | 316 | |||||
Long-term debt, net of unamortized deferred financing costs | 2,890 | 2,468 | 2,679 | |||||
Celanese Corporation stockholders' equity | 2,588 | 2,378 | 2,483 | |||||
Invested capital | 5,478 | |||||||
Return on invested capital (adjusted) | 19.4 | % | ||||||
Net earnings (loss) attributable to Celanese Corporation as a percentage of invested capital | 16.4 | % |
• | Adjusted EBIT is a performance measure used by the Company and is defined by the Company as net earnings (loss) attributable to Celanese Corporation, plus (earnings) loss from discontinued operations, less interest income, plus interest expense, plus refinancing expense and taxes, and further adjusted for Certain Items (refer to Table 8). We believe that adjusted EBIT provides transparent and useful information to management, investors, analysts and other parties in evaluating and assessing our primary operating results from period-to-period after removing the impact of unusual, non-operational or restructuring-related activities that affect comparability. Our management recognizes that adjusted EBIT has inherent limitations because of the excluded items. Adjusted EBIT is one of the measures management uses for planning and budgeting, monitoring and evaluating financial and operating results and as a performance metric in the Company's incentive compensation plan. We may provide guidance on adjusted EBIT but are unable to reconcile forecasted adjusted EBIT to a US GAAP financial measure without unreasonable efforts because a forecast of Certain Items, such as mark-to-market pension gains and losses, which may be significant, is not practical. Adjusted EBIT margin is defined by the Company as adjusted EBIT divided by net sales. Adjusted EBIT margin has the same uses and limitations as Adjusted EBIT. |
• | Adjusted EBIT by core (i.e. Acetyl Chain and/or Materials Solutions) may also be referred to by management as core income. Adjusted EBIT margin by core may also be referred to by management as core income margin. Adjusted EBIT by business segment may also be referred to by management as segment income. Adjusted EBIT margin by business segment may also be referred to by management as segment income margin. |
• | Operating EBITDA is a performance measure used by the Company and is defined by the Company as net earnings (loss) attributable to Celanese Corporation, plus (earnings) loss from discontinued operations, less interest income, plus interest expense, plus refinancing expense, taxes and depreciation and amortization, and further adjusted for Certain Items, which Certain Items include accelerated depreciation and amortization expense. Operating EBITDA is equal to adjusted EBIT plus depreciation and amortization. We believe that Operating EBITDA provides transparent and useful information to investors, analysts and other parties in evaluating our operating performance relative to our peer companies. Operating EBITDA margin is defined by the Company as Operating EBITDA divided by net sales. Operating EBITDA margin has the same uses and limitations as Operating EBITDA. |
• | Operating profit (loss) attributable to Celanese Corporation is defined by the Company as operating profit (loss), less earnings (loss) attributable to noncontrolling interests ("NCI"). We believe that operating profit (loss) attributable to Celanese Corporation provides transparent and useful information to management, investors, analysts and other parties in evaluating our core operational performance. Operating margin attributable to Celanese Corporation is defined by the Company as operating profit (loss) attributable to Celanese Corporation divided by net sales. Operating margin attributable to Celanese Corporation has the same uses and limitations as Operating profit (loss) attributable to Celanese Corporation. |
• | Adjusted earnings per share is a performance measure used by the Company and is defined by the Company as earnings (loss) from continuing operations attributable to Celanese Corporation, adjusted for income tax (provision) benefit, Certain Items, and refinancing and related expenses, divided by the number of basic common shares and dilutive restricted stock units and stock options calculated using the treasury method. We believe that adjusted earnings per share provides transparent and useful information to management, investors, analysts and other parties in evaluating and assessing our primary operating results from period-to-period after removing the impact of the above stated items that affect comparability. We may provide guidance on adjusted earnings per share but are unable to reconcile forecasted adjusted earnings per share to a GAAP financial measure without unreasonable efforts because a forecast of Certain Items, such as mark-to-market pension gains and losses, which may be significant, is not practical. |
• | Free cash flow is a liquidity measure used by the Company and is defined by the Company as net cash provided by (used in) operations, less capital expenditures on property, plant and equipment, and adjusted for capital contributions from or distributions to Mitsui & Co., Ltd. ("Mitsui") related to our methanol joint venture, Fairway Methanol LLC ("Fairway"). We believe that free cash flow provides useful information to management, investors, analysts and other parties in evaluating the Company's liquidity and credit quality assessment because it provides an indication of the long-term cash generating ability of our business. Although we use free cash flow as a measure to assess the liquidity generated by our business, the use of free cash flow has important limitations, including that free cash flow does not reflect the cash requirements necessary to service our indebtedness, lease obligations, unconditional purchase obligations or pension and postretirement funding obligations. |
• | Net debt is defined by the Company as total debt less cash and cash equivalents. We believe that net debt provides useful information to management, investors, analysts and other parties in evaluating changes to the Company's capital structure and credit quality assessment. |
• | Return on invested capital (adjusted) is defined by the Company as adjusted EBIT, tax effected using the adjusted tax rate, divided by the sum of the average of beginning and end of the year short- and long-term debt and Celanese Corporation stockholders' equity. We believe that return on invested capital (adjusted) provides useful information to management, investors, analysts and other parties in order to assess our income generation from the point of view of our stockholders and creditors who provide us with capital in the form of equity and debt and whether capital invested in the Company yields competitive returns. In addition, achievement of certain predetermined targets relating to return on invested capital (adjusted) is one of the factors we consider in determining the amount of performance-based compensation received by our management. |
• | Net sales for Materials Solutions, the Acetyl Chain and each of our business segments and the percentage increase or decrease in net sales attributable to price, volume, currency and other factors for Materials Solutions, the Acetyl Chain and each of our business segments. |
• | Cash dividends received from our equity and cost investments. |
• | For those consolidated ventures in which the Company owns or is exposed to less than 100% of the economics, the outside stockholders' interests are shown as NCI. Beginning in 2014, this includes Fairway for which the Company's ownership percentage is 50%. Amounts referred to as "attributable to Celanese Corporation" are net of any applicable NCI. |
2015 | 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||
(In $ millions) | |||||||||||||||||
Net earnings (loss) attributable to Celanese Corporation | 304 | 624 | 1,101 | 372 | 427 | 312 | |||||||||||
(Earnings) loss from discontinued operations | 2 | 7 | — | 4 | (1 | ) | 49 | ||||||||||
Interest income | (1 | ) | (1 | ) | (1 | ) | (2 | ) | (3 | ) | (7 | ) | |||||
Interest expense | 119 | 147 | 172 | 185 | 221 | 204 | |||||||||||
Refinancing expense | — | 29 | 1 | 3 | 3 | 16 | |||||||||||
Income tax provision (benefit) | 201 | 314 | 508 | (55 | ) | 41 | 72 | ||||||||||
Certain Items attributable to Celanese Corporation (Table 8) | 611 | 148 | (725 | ) | 455 | 405 | 197 | ||||||||||
Adjusted EBIT | 1,236 | 1,268 | 1,056 | 962 | 1,093 | 843 | |||||||||||
Depreciation and amortization expense(1) | 279 | 290 | 302 | 300 | 287 | 258 | |||||||||||
Operating EBITDA | 1,515 | 1,558 | 1,358 | 1,262 | 1,380 | 1,101 |
2015 | 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||
(In $ millions) | |||||||||||||||||
Advanced Engineered Materials | — | — | — | — | 3 | 4 | |||||||||||
Consumer Specialties | 10 | — | — | 6 | 8 | 5 | |||||||||||
Industrial Specialties | 28 | 2 | 3 | 2 | — | — | |||||||||||
Acetyl Intermediates | 40 | — | — | — | — | 20 | |||||||||||
Other Activities(2) | — | — | — | — | — | — | |||||||||||
Accelerated depreciation and amortization expense | 78 | 2 | 3 | 8 | 11 | 29 | |||||||||||
Depreciation and amortization expense(1) | 279 | 290 | 302 | 300 | 287 | 258 | |||||||||||
Total depreciation and amortization expense | 357 | 292 | 305 | 308 | 298 | 287 |
(1) | Excludes accelerated depreciation and amortization expense as detailed in the table above, which amounts are included in Certain Items above. |
(2) | Other Activities includes corporate Selling, general and administrative ("SG&A") expenses, the results of captive insurance companies and certain components of net periodic benefit cost (interest cost, expected return on plan assets and net actuarial gains and losses). |
Table 2 - Supplemental Segment Data and Reconciliation of Segment Adjusted EBIT and Operating EBITDA - Non-GAAP Measures - Unaudited | ![]() |
2015 | 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||||||||||||||||||||
(In $ millions, except percentages) | |||||||||||||||||||||||||||||||||||
Operating Profit (Loss) / Operating Margin | |||||||||||||||||||||||||||||||||||
Materials Solutions | 497 | 21.7 | % | 609 | 23.3 | % | 1,250 | 48.7 | % | 346 | 14.1 | % | 308 | 12.5 | % | 345 | 15.6 | % | |||||||||||||||||
Acetyl Chain(1) | 69 | 2.0 | % | 634 | 14.7 | % | 217 | 5.3 | % | 355 | 8.7 | % | 560 | 12.6 | % | 326 | 8.5 | % | |||||||||||||||||
Other Activities(2) | (240 | ) | (485 | ) | 41 | (526 | ) | (466 | ) | (273 | ) | ||||||||||||||||||||||||
Total | 326 | 5.7 | % | 758 | 11.1 | % | 1,508 | 23.2 | % | 175 | 2.7 | % | 402 | 5.9 | % | 398 | 6.7 | % | |||||||||||||||||
Less: Net Earnings (Loss) Attributable to NCI(1) | (19 | ) | (4 | ) | — | — | — | — | |||||||||||||||||||||||||||
Operating Profit (Loss) Attributable to Celanese Corporation | 345 | 6.1 | % | 762 | 11.2 | % | 1,508 | 23.2 | % | 175 | 2.7 | % | 402 | 5.9 | % | 398 | 6.7 | % | |||||||||||||||||
Operating Profit (Loss) / Operating Margin Attributable to Celanese Corporation | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 235 | 17.7 | % | 221 | 15.1 | % | 904 | 66.9 | % | 95 | 7.5 | % | 79 | 6.1 | % | 182 | 16.4 | % | |||||||||||||||||
Consumer Specialties | 262 | 27.0 | % | 388 | 33.4 | % | 346 | 28.5 | % | 251 | 21.2 | % | 229 | 19.7 | % | 163 | 14.8 | % | |||||||||||||||||
Total Materials Solutions | 497 | 21.7 | % | 609 | 23.3 | % | 1,250 | 48.7 | % | 346 | 14.1 | % | 308 | 12.5 | % | 345 | 15.6 | % | |||||||||||||||||
Industrial Specialties | 72 | 6.7 | % | 76 | 6.2 | % | 64 | 5.5 | % | 86 | 7.3 | % | 102 | 8.3 | % | 89 | 8.6 | % | |||||||||||||||||
Acetyl Intermediates(1) | 16 | 0.6 | % | 562 | 16.1 | % | 153 | 4.7 | % | 269 | 8.3 | % | 458 | 12.9 | % | 237 | 7.7 | % | |||||||||||||||||
Total Acetyl Chain | 88 | 2.5 | % | 638 | 14.8 | % | 217 | 5.3 | % | 355 | 8.7 | % | 560 | 12.6 | % | 326 | 8.5 | % | |||||||||||||||||
Other Activities(2) | (240 | ) | (485 | ) | 41 | (526 | ) | (466 | ) | (273 | ) | ||||||||||||||||||||||||
Total | 345 | 6.1 | % | 762 | 11.2 | % | 1,508 | 23.2 | % | 175 | 2.7 | % | 402 | 5.9 | % | 398 | 6.7 | % | |||||||||||||||||
Equity Earnings, Cost-Dividend Income, Other Income (Expense) Attributable to Celanese Corporation | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 151 | (3) | 161 | 149 | 190 | 163 | 143 | ||||||||||||||||||||||||||||
Consumer Specialties | 108 | 124 | 95 | 90 | 80 | 73 | |||||||||||||||||||||||||||||
Total Materials Solutions | 259 | 285 | 244 | 280 | 243 | 216 | |||||||||||||||||||||||||||||
Industrial Specialties | — | — | — | — | 2 | — | |||||||||||||||||||||||||||||
Acetyl Intermediates | 7 | 21 | 5 | 13 | 10 | 9 | |||||||||||||||||||||||||||||
Total Acetyl Chain | 7 | 21 | 5 | 13 | 12 | 9 | |||||||||||||||||||||||||||||
Other Activities(2) | 14 | 52 | 24 | 39 | 31 | 23 | |||||||||||||||||||||||||||||
Total | 280 | 358 | 273 | 332 | 286 | 248 | |||||||||||||||||||||||||||||
Certain Items Attributable to Celanese Corporation (Table 8) | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 11 | (53 | ) | (752 | ) | 16 | 60 | (38 | ) | ||||||||||||||||||||||||||
Consumer Specialties | 41 | (52 | ) | (5 | ) | 34 | 23 | 97 | |||||||||||||||||||||||||||
Total Materials Solutions | 52 | (105 | ) | (757 | ) | 50 | 83 | 59 | |||||||||||||||||||||||||||
Industrial Specialties | 38 | (12 | ) | 9 | 2 | 1 | (19 | ) | |||||||||||||||||||||||||||
Acetyl Intermediates | 365 | (36 | ) | 143 | 5 | (3 | ) | 62 | |||||||||||||||||||||||||||
Total Acetyl Chain | 403 | (48 | ) | 152 | 7 | (2 | ) | 43 | |||||||||||||||||||||||||||
Other Activities(2) | 156 | 301 | (120 | ) | 398 | 324 | 95 | ||||||||||||||||||||||||||||
Total | 611 | 148 | (725 | ) | 455 | 405 | 197 | ||||||||||||||||||||||||||||
Adjusted EBIT / Adjusted EBIT Margin | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 397 | 29.9 | % | 329 | 22.5 | % | 301 | 22.3 | % | 301 | 23.9 | % | 302 | 23.3 | % | 287 | 25.9 | % | |||||||||||||||||
Consumer Specialties | 411 | 42.4 | % | 460 | 39.7 | % | 436 | 35.9 | % | 375 | 31.6 | % | 332 | 28.6 | % | 333 | 30.3 | % | |||||||||||||||||
Total Materials Solutions | 808 | 35.2 | % | 789 | 30.1 | % | 737 | 28.7 | % | 676 | 27.6 | % | 634 | 25.8 | % | 620 | 28.1 | % | |||||||||||||||||
Industrial Specialties | 110 | 10.2 | % | 64 | 5.2 | % | 73 | 6.3 | % | 88 | 7.4 | % | 105 | 8.6 | % | 70 | 6.8 | % | |||||||||||||||||
Acetyl Intermediates | 388 | 14.1 | % | 547 | 15.7 | % | 301 | 9.3 | % | 287 | 8.9 | % | 465 | 13.1 | % | 308 | 10.0 | % | |||||||||||||||||
Total Acetyl Chain | 498 | 14.2 | % | 611 | 14.2 | % | 374 | 9.2 | % | 375 | 9.2 | % | 570 | 12.9 | % | 378 | 9.9 | % | |||||||||||||||||
Other Activities(2) | (70 | ) | (132 | ) | (55 | ) | (89 | ) | (111 | ) | (155 | ) | |||||||||||||||||||||||
Total | 1,236 | 21.8 | % | 1,268 | 18.6 | % | 1,056 | 16.2 | % | 962 | 15.0 | % | 1,093 | 16.2 | % | 843 | 14.2 | % |
(1) | Net earnings (loss) attributable to NCI is included within the Acetyl Intermediates segment. |
(2) | Other Activities includes corporate SG&A expenses, the results of captive insurance companies and certain components of net periodic benefit cost (interest cost, expected return on plan assets and net actuarial gains and losses). |
(3) | Includes $150 million of Equity in net earnings (loss) of affiliates and $1 million of Other income. |
Table 2 - Supplemental Segment Data and Reconciliation of Segment Adjusted EBIT and Operating EBITDA - Non-GAAP Measures - Unaudited | ![]() |
2015 | 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||||||||||||||||||||
(In $ millions, except percentages) | |||||||||||||||||||||||||||||||||||
Depreciation and Amortization Expense Attributable to Celanese Corporation(1) | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 99 | 106 | 110 | 113 | 97 | 72 | |||||||||||||||||||||||||||||
Consumer Specialties | 50 | 43 | 41 | 39 | 36 | 37 | |||||||||||||||||||||||||||||
Total Materials Solutions | 149 | 149 | 151 | 152 | 133 | 109 | |||||||||||||||||||||||||||||
Industrial Specialties | 36 | 48 | 49 | 53 | 45 | 41 | |||||||||||||||||||||||||||||
Acetyl Intermediates | 83 | 81 | 86 | 80 | 96 | 97 | |||||||||||||||||||||||||||||
Total Acetyl Chain | 119 | 129 | 135 | 133 | 141 | 138 | |||||||||||||||||||||||||||||
Other Activities(2) | 11 | 12 | 16 | 15 | 13 | 11 | |||||||||||||||||||||||||||||
Total | 279 | 290 | 302 | 300 | 287 | 258 | |||||||||||||||||||||||||||||
Operating EBITDA / Operating EBITDA Margin | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 496 | 37.4 | % | 435 | 29.8 | % | 411 | 30.4 | % | 414 | 32.8 | % | 399 | 30.7 | % | 359 | 32.4 | % | |||||||||||||||||
Consumer Specialties | 461 | 47.6 | % | 503 | 43.4 | % | 477 | 39.3 | % | 414 | 34.9 | % | 368 | 31.7 | % | 370 | 33.7 | % | |||||||||||||||||
Total Materials Solutions | 957 | 41.7 | % | 938 | 35.8 | % | 888 | 34.6 | % | 828 | 33.8 | % | 767 | 31.2 | % | 729 | 33.0 | % | |||||||||||||||||
Industrial Specialties | 146 | 13.5 | % | 112 | 9.2 | % | 122 | 10.6 | % | 141 | 11.9 | % | 150 | 12.3 | % | 111 | 10.7 | % | |||||||||||||||||
Acetyl Intermediates | 471 | 17.2 | % | 628 | 18.0 | % | 387 | 11.9 | % | 367 | 11.4 | % | 561 | 15.8 | % | 405 | 13.1 | % | |||||||||||||||||
Total Acetyl Chain | 617 | 17.6 | % | 740 | 17.2 | % | 509 | 12.5 | % | 508 | 12.4 | % | 711 | 16.0 | % | 516 | 13.5 | % | |||||||||||||||||
Other Activities(2) | (59 | ) | (120 | ) | (39 | ) | (74 | ) | (98 | ) | (144 | ) | |||||||||||||||||||||||
Total | 1,515 | 26.7 | % | 1,558 | 22.9 | % | 1,358 | 20.9 | % | 1,262 | 19.7 | % | 1,380 | 20.4 | % | 1,101 | 18.6 | % |
(1) | Excludes accelerated depreciation and amortization expense, which amounts are included in Certain Items above. See Table 1 for details. |
(2) | Other Activities includes corporate SG&A expenses, the results of captive insurance companies and certain components of net periodic benefit cost (interest cost, expected return on plan assets and net actuarial gains and losses). |
Q1 '17 | Q4 '16 | Q3 '16 | Q2 '16 | Q1 '16 | Q4 '15 | Q3 '15 | Q2 '15 | Q1 '15 | Q4 '14 | Q3 '14 | Q2 '14 | ||||||||||||||||||||||||
(In $ millions) | |||||||||||||||||||||||||||||||||||
Net Sales | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 487 | 364 | 365 | 365 | 350 | 311 | 326 | 346 | 343 | 331 | 366 | 389 | |||||||||||||||||||||||
Consumer Specialties | 218 | 225 | 225 | 235 | 244 | 246 | 247 | 249 | 227 | 278 | 291 | 289 | |||||||||||||||||||||||
Total Materials Solutions | 705 | 589 | 590 | 600 | 594 | 557 | 573 | 595 | 570 | 609 | 657 | 678 | |||||||||||||||||||||||
Industrial Specialties | 245 | 219 | 245 | 262 | 253 | 239 | 274 | 287 | 282 | 265 | 314 | 333 | |||||||||||||||||||||||
Acetyl Intermediates | 619 | 597 | 589 | 592 | 663 | 644 | 680 | 707 | 713 | 814 | 937 | 901 | |||||||||||||||||||||||
Eliminations | (70 | ) | (67 | ) | (71 | ) | (74 | ) | (76 | ) | (71 | ) | (82 | ) | (83 | ) | (87 | ) | (97 | ) | (109 | ) | (113 | ) | |||||||||||
Total Acetyl Chain | 794 | 749 | 763 | 780 | 840 | 812 | 872 | 911 | 908 | 982 | 1,142 | 1,121 | |||||||||||||||||||||||
Eliminations | (28 | ) | (27 | ) | (30 | ) | (29 | ) | (30 | ) | (35 | ) | (32 | ) | (29 | ) | (28 | ) | (32 | ) | (30 | ) | (30 | ) | |||||||||||
Total | 1,471 | 1,311 | 1,323 | 1,351 | 1,404 | 1,334 | 1,413 | 1,477 | 1,450 | 1,559 | 1,769 | 1,769 | |||||||||||||||||||||||
Operating Profit (Loss) Attributable to Celanese Corporation | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 98 | 87 | 93 | 82 | 88 | 51 | 58 | 67 | 59 | 57 | 51 | 56 | |||||||||||||||||||||||
Consumer Specialties | 68 | 76 | 68 | 80 | 78 | 46 | 77 | 77 | 62 | 104 | 105 | 80 | |||||||||||||||||||||||
Total Materials Solutions | 166 | 163 | 161 | 162 | 166 | 97 | 135 | 144 | 121 | 161 | 156 | 136 | |||||||||||||||||||||||
Industrial Specialties | 25 | 20 | 25 | 29 | 31 | (4 | ) | 19 | 28 | 29 | 16 | 16 | 24 | ||||||||||||||||||||||
Acetyl Intermediates(1) | 26 | 65 | 82 | 75 | 112 | (239 | ) | 64 | 58 | 133 | 146 | 175 | 143 | ||||||||||||||||||||||
Eliminations | — | — | — | 1 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Total Acetyl Chain | 51 | 85 | 107 | 105 | 143 | (243 | ) | 83 | 86 | 162 | 162 | 191 | 167 | ||||||||||||||||||||||
Other Activities(2) | (26 | ) | (132 | ) | (23 | ) | (26 | ) | (24 | ) | (156 | ) | (22 | ) | (38 | ) | (24 | ) | (376 | ) | (36 | ) | (43 | ) | |||||||||||
Total | 191 | 116 | 245 | 241 | 285 | (302 | ) | 196 | 192 | 259 | (53 | ) | 311 | 260 | |||||||||||||||||||||
Equity Earnings, Cost-Dividend Income, Other Income (Expense) Attributable to Celanese Corporation | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 42 | 31 | 33 | 27 | 31 | 33 | 44 | 31 | 43 | 40 | 43 | 45 | |||||||||||||||||||||||
Consumer Specialties | 30 | 27 | 27 | 28 | 28 | 27 | 26 | 27 | 28 | 30 | 29 | 35 | |||||||||||||||||||||||
Total Materials Solutions | 72 | 58 | 60 | 55 | 59 | 60 | 70 | 58 | 71 | 70 | 72 | 80 | |||||||||||||||||||||||
Industrial Specialties | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Acetyl Intermediates | 1 | 2 | 1 | 2 | 2 | 3 | 2 | 1 | 1 | 3 | 2 | 15 | |||||||||||||||||||||||
Total Acetyl Chain | 1 | 2 | 1 | 2 | 2 | 3 | 2 | 1 | 1 | 3 | 2 | 15 | |||||||||||||||||||||||
Other Activities(2) | 4 | 7 | 6 | 5 | 4 | 5 | (4 | ) | 9 | 4 | 6 | 5 | 36 | ||||||||||||||||||||||
Total | 77 | 67 | 67 | 62 | 65 | 68 | 68 | 68 | 76 | 79 | 79 | 131 |
(1) | Excludes amounts attributable to NCI as follows: |
Q1 '17 | Q4 '16 | Q3 '16 | Q2 '16 | Q1 '16 | Q4 '15 | Q3 '15 | Q2 '15 | Q1 '15 | Q4 '14 | Q3 '14 | Q2 '14 | ||||||||||||||||||||||||
(In $ millions) | |||||||||||||||||||||||||||||||||||
Operating Profit (Loss) | 1 | 1 | 1 | 2 | 2 | (3 | ) | (10 | ) | (4 | ) | (2 | ) | (1 | ) | (1 | ) | (1 | ) |
(2) | Other Activities includes corporate SG&A expenses, the results of captive insurance companies and certain components of net periodic benefit cost (interest cost, expected return on plan assets and net actuarial gains and losses). |
Q1 '17 | Q4 '16 | Q3 '16 | Q2 '16 | Q1 '16 | Q4 '15 | Q3 '15 | Q2 '15 | Q1 '15 | Q4 '14 | Q3 '14 | Q2 '14 | ||||||||||||||||||||||||
(In $ millions, except percentages) | |||||||||||||||||||||||||||||||||||
Certain Items Attributable to Celanese Corporation | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 3 | 3 | 1 | 2 | 1 | 1 | 4 | 4 | 2 | (33 | ) | (7 | ) | (7 | ) | ||||||||||||||||||||
Consumer Specialties | 2 | 3 | 3 | — | — | 36 | 2 | 1 | 2 | (24 | ) | (18 | ) | (8 | ) | ||||||||||||||||||||
Total Material Solutions | 5 | 6 | 4 | 2 | 1 | 37 | 6 | 5 | 4 | (57 | ) | (25 | ) | (15 | ) | ||||||||||||||||||||
Industrial Specialties | — | (2 | ) | — | 1 | 2 | 26 | 9 | 2 | 1 | (9 | ) | (1 | ) | (2 | ) | |||||||||||||||||||
Acetyl Intermediates | 56 | 1 | 1 | 3 | 1 | 296 | 18 | 48 | 3 | (12 | ) | (9 | ) | (12 | ) | ||||||||||||||||||||
Total Acetyl Chain | 56 | (1 | ) | 1 | 4 | 3 | 322 | 27 | 50 | 4 | (21 | ) | (10 | ) | (14 | ) | |||||||||||||||||||
Other Activities(1) | 4 | 101 | 2 | 3 | 4 | 131 | 8 | 10 | 7 | 334 | — | (33 | ) | ||||||||||||||||||||||
Total | 65 | 106 | 7 | 9 | 8 | 490 | 41 | 65 | 15 | 256 | (35 | ) | (62 | ) | |||||||||||||||||||||
Adjusted EBIT | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 143 | 121 | 127 | 111 | 120 | 85 | 106 | 102 | 104 | 64 | 87 | 94 | |||||||||||||||||||||||
Consumer Specialties | 100 | 106 | 98 | 108 | 106 | 109 | 105 | 105 | 92 | 110 | 116 | 107 | |||||||||||||||||||||||
Total Material Solutions | 243 | 227 | 225 | 219 | 226 | 194 | 211 | 207 | 196 | 174 | 203 | 201 | |||||||||||||||||||||||
Industrial Specialties | 25 | 18 | 25 | 30 | 33 | 22 | 28 | 30 | 30 | 7 | 15 | 22 | |||||||||||||||||||||||
Acetyl Intermediates | 83 | 68 | 84 | 80 | 115 | 60 | 84 | 107 | 137 | 137 | 168 | 146 | |||||||||||||||||||||||
Eliminations | — | — | — | 1 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Total Acetyl Chain | 108 | 86 | 109 | 111 | 148 | 82 | 112 | 137 | 167 | 144 | 183 | 168 | |||||||||||||||||||||||
Other Activities(1) | (18 | ) | (24 | ) | (15 | ) | (18 | ) | (16 | ) | (20 | ) | (18 | ) | (19 | ) | (13 | ) | (36 | ) | (31 | ) | (40 | ) | |||||||||||
Total | 333 | 289 | 319 | 312 | 358 | 256 | 305 | 325 | 350 | 282 | 355 | 329 | |||||||||||||||||||||||
Last Twelve Months | |||||||||||||||||||||||||||||||||||
Acetyl Chain Adjusted EBIT | 414 | 479 | 662 | ||||||||||||||||||||||||||||||||
Acetyl Chain Adjusted EBIT margin(2) | 13.4 | % | 13.9 | % | 15.9 | % |
(1) | Other Activities includes corporate SG&A expenses, the results of captive insurance companies and certain components of net periodic benefit cost (interest cost, expected return on plan assets and net actuarial gains and losses). |
(2) | Defined as Acetyl Chain Adjusted EBIT divided by Net sales. |
Q1 '14 | Q4 '13 | Q3 '13 | Q2 '13 | Q1 '13 | Q4 '12 | Q3 '12 | Q2 '12 | Q1 '12 | Q4 '11 | Q3 '11 | Q2 '11 | ||||||||||||||||||||||||
(In $ millions) | |||||||||||||||||||||||||||||||||||
Net Sales | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 373 | 325 | 346 | 352 | 329 | 299 | 322 | 323 | 317 | 292 | 332 | 346 | |||||||||||||||||||||||
Consumer Specialties | 302 | 295 | 310 | 314 | 295 | 281 | 314 | 327 | 264 | 306 | 298 | 291 | |||||||||||||||||||||||
Total Materials Solutions | 675 | 620 | 656 | 666 | 624 | 580 | 636 | 650 | 581 | 598 | 630 | 637 | |||||||||||||||||||||||
Industrial Specialties | 312 | 273 | 299 | 295 | 288 | 251 | 297 | 327 | 309 | 272 | 332 | 329 | |||||||||||||||||||||||
Acetyl Intermediates | 841 | 829 | 795 | 809 | 808 | 773 | 785 | 821 | 852 | 849 | 975 | 914 | |||||||||||||||||||||||
Eliminations | (92 | ) | (79 | ) | (85 | ) | (86 | ) | (84 | ) | (74 | ) | (80 | ) | (89 | ) | (78 | ) | (77 | ) | (95 | ) | (91 | ) | |||||||||||
Total Acetyl Chain | 1,061 | 1,023 | 1,009 | 1,018 | 1,012 | 950 | 1,002 | 1,059 | 1,083 | 1,044 | 1,212 | 1,152 | |||||||||||||||||||||||
Eliminations | (31 | ) | (27 | ) | (29 | ) | (31 | ) | (31 | ) | (29 | ) | (29 | ) | (34 | ) | (31 | ) | (28 | ) | (35 | ) | (36 | ) | |||||||||||
Total | 1,705 | 1,616 | 1,636 | 1,653 | 1,605 | 1,501 | 1,609 | 1,675 | 1,633 | 1,614 | 1,807 | 1,753 | |||||||||||||||||||||||
Operating Profit (Loss) Attributable to Celanese Corporation | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 57 | 781 | 48 | 39 | 36 | 4 | 44 | 23 | 24 | (4 | ) | 16 | 27 | ||||||||||||||||||||||
Consumer Specialties | 99 | 100 | 85 | 83 | 78 | 62 | 72 | 77 | 40 | 58 | 67 | 49 | |||||||||||||||||||||||
Total Materials Solutions | 156 | 881 | 133 | 122 | 114 | 66 | 116 | 100 | 64 | 54 | 83 | 76 | |||||||||||||||||||||||
Industrial Specialties | 20 | 7 | 24 | 18 | 15 | 6 | 25 | 35 | 20 | 17 | 31 | 28 | |||||||||||||||||||||||
Acetyl Intermediates(1) | 98 | (44 | ) | 67 | 55 | 75 | 66 | 63 | 78 | 62 | 64 | 129 | 153 | ||||||||||||||||||||||
Total Acetyl Chain | 118 | (37 | ) | 91 | 73 | 90 | 72 | 88 | 113 | 82 | 81 | 160 | 181 | ||||||||||||||||||||||
Other Activities(2) | (30 | ) | 100 | (13 | ) | (26 | ) | (20 | ) | (428 | ) | (28 | ) | (35 | ) | (35 | ) | (340 | ) | (42 | ) | (44 | ) | ||||||||||||
Total | 244 | 944 | 211 | 169 | 184 | (290 | ) | 176 | 178 | 111 | (205 | ) | 201 | 213 | |||||||||||||||||||||
Equity Earnings, Cost-Dividend Income, Other Income (Expense) Attributable to Celanese Corporation | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 33 | 33 | 31 | 45 | 40 | 47 | 45 | 55 | 43 | 36 | 53 | 39 | |||||||||||||||||||||||
Consumer Specialties | 30 | 24 | 21 | 24 | 26 | 5 | — | 84 | 1 | — | — | 79 | |||||||||||||||||||||||
Total Materials Solutions | 63 | 57 | 52 | 69 | 66 | 52 | 45 | 139 | 44 | 36 | 53 | 118 | |||||||||||||||||||||||
Industrial Specialties | — | — | — | — | — | — | — | — | — | 1 | 1 | — | |||||||||||||||||||||||
Acetyl Intermediates | 1 | (4 | ) | 3 | 3 | 3 | 8 | 2 | 2 | 1 | 3 | 3 | 2 | ||||||||||||||||||||||
Total Acetyl Chain | 1 | (4 | ) | 3 | 3 | 3 | 8 | 2 | 2 | 1 | 4 | 4 | 2 | ||||||||||||||||||||||
Other Activities(2) | 5 | — | 6 | 10 | 8 | 20 | 7 | 4 | 8 | 11 | 1 | 11 | |||||||||||||||||||||||
Total | 69 | 53 | 61 | 82 | 77 | 80 | 54 | 145 | 53 | 51 | 58 | 131 |
(1) | Excludes amounts attributable to NCI as follows: |
Q1 '14 | Q4 '13 | Q3 '13 | Q2 '13 | Q1 '13 | Q4 '12 | Q3 '12 | Q2 '12 | Q1 '12 | Q4 '11 | Q3 '11 | Q2 '11 | ||||||||||||||||||||||||
(In $ millions) | |||||||||||||||||||||||||||||||||||
Operating Profit (Loss) | (1 | ) | — | — | — | — | — | — | — | — | — | — | — |
(2) | Other Activities includes corporate SG&A expenses, the results of captive insurance companies and certain components of net periodic benefit cost (interest cost, expected return on plan assets and net actuarial gains and losses). |
Q1 '14 | Q4 '13 | Q3 '13 | Q2 '13 | Q1 '13 | Q4 '12 | Q3 '12 | Q2 '12 | Q1 '12 | Q4 '11 | Q3 '11 | Q2 '11 | ||||||||||||||||||||||||
(In $ millions, except percentages) | |||||||||||||||||||||||||||||||||||
Certain Items Attributable to Celanese Corporation | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | (6 | ) | (758 | ) | 2 | 2 | 2 | 11 | (8 | ) | 10 | 3 | 8 | 18 | 22 | ||||||||||||||||||||
Consumer Specialties | (2 | ) | (13 | ) | 2 | 2 | 4 | 11 | 7 | (1 | ) | 17 | 5 | 3 | 10 | ||||||||||||||||||||
Total Materials Solutions | (8 | ) | (771 | ) | 4 | 4 | 6 | 22 | (1 | ) | 9 | 20 | 13 | 21 | 32 | ||||||||||||||||||||
Industrial Specialties | — | 6 | 1 | 1 | 1 | — | — | — | 2 | 1 | — | — | |||||||||||||||||||||||
Acetyl Intermediates | (3 | ) | 132 | 2 | 8 | 1 | (5 | ) | 7 | 1 | 2 | 4 | 12 | (2 | ) | ||||||||||||||||||||
Total Acetyl Chain | (3 | ) | 138 | 3 | 9 | 2 | (5 | ) | 7 | 1 | 4 | 5 | 12 | (2 | ) | ||||||||||||||||||||
Other Activities(1) | — | (120 | ) | — | — | — | 381 | — | 9 | 8 | 307 | 10 | 3 | ||||||||||||||||||||||
Total | (11 | ) | (753 | ) | 7 | 13 | 8 | 398 | 6 | 19 | 32 | 325 | 43 | 33 | |||||||||||||||||||||
Adjusted EBIT | |||||||||||||||||||||||||||||||||||
Advanced Engineered Materials | 84 | 56 | 81 | 86 | 78 | 62 | 81 | 88 | 70 | 40 | 87 | 88 | |||||||||||||||||||||||
Consumer Specialties | 127 | 111 | 108 | 109 | 108 | 78 | 79 | 160 | 58 | 63 | 70 | 138 | |||||||||||||||||||||||
Total Materials Solutions | 211 | 167 | 189 | 195 | 186 | 140 | 160 | 248 | 128 | 103 | 157 | 226 | |||||||||||||||||||||||
Industrial Specialties | 20 | 13 | 25 | 19 | 16 | 6 | 25 | 35 | 22 | 19 | 32 | 28 | |||||||||||||||||||||||
Acetyl Intermediates | 96 | 84 | 72 | 66 | 79 | 69 | 72 | 81 | 65 | 71 | 144 | 153 | |||||||||||||||||||||||
Total Acetyl Chain | 116 | 97 | 97 | 85 | 95 | 75 | 97 | 116 | 87 | 90 | 176 | 181 | |||||||||||||||||||||||
Other Activities(1) | (25 | ) | (20 | ) | (7 | ) | (16 | ) | (12 | ) | (27 | ) | (21 | ) | (22 | ) | (19 | ) | (22 | ) | (31 | ) | (30 | ) | |||||||||||
Total | 302 | 244 | 279 | 264 | 269 | 188 | 236 | 342 | 196 | 171 | 302 | 377 | |||||||||||||||||||||||
Last Twelve Months ("LTM") | |||||||||||||||||||||||||||||||||||
Acetyl Chain Adjusted EBIT | 395 | 383 | 534 | ||||||||||||||||||||||||||||||||
Acetyl Chain Adjusted EBIT margin(2) | 9.6 | % | 9.5 | % | 11.9 | % |
(1) | Other Activities includes corporate SG&A expenses, the results of captive insurance companies and certain components of net periodic benefit cost (interest cost, expected return on plan assets and net actuarial gains and losses). |
(2) | Defined as Acetyl Chain Adjusted EBIT divided by Net sales. |
2015 | 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||||||||||||||||||||
per share | per share | per share | per share | per share | per share | ||||||||||||||||||||||||||||||
(In $ millions, except per share data) | |||||||||||||||||||||||||||||||||||
Earnings (loss) from continuing operations attributable to Celanese Corporation | 306 | 2.01 | 631 | 4.04 | 1,101 | 6.91 | 376 | 2.35 | 426 | 2.68 | 361 | 2.28 | |||||||||||||||||||||||
Income tax provision (benefit) | 201 | 314 | 508 | (55 | ) | 41 | 72 | ||||||||||||||||||||||||||||
Earnings (loss) from continuing operations before tax | 507 | 945 | 1,609 | 321 | 467 | 433 | |||||||||||||||||||||||||||||
Certain Items attributable to Celanese Corporation (Table 8) | 611 | 148 | (725 | ) | 455 | 405 | 197 | ||||||||||||||||||||||||||||
Refinancing and related expenses | — | 29 | 1 | 8 | 3 | 16 | |||||||||||||||||||||||||||||
Adjusted earnings (loss) from continuing operations before tax | 1,118 | 1,122 | 885 | 784 | 875 | 646 | |||||||||||||||||||||||||||||
Income tax (provision) benefit on adjusted earnings(1) | (201 | ) | (236 | ) | (168 | ) | (133 | ) | (158 | ) | (136 | ) | |||||||||||||||||||||||
Adjusted earnings (loss) from continuing operations(2) | 917 | 6.02 | 886 | 5.67 | 717 | 4.50 | 651 | 4.07 | 717 | 4.51 | 510 | 3.22 | |||||||||||||||||||||||
Diluted shares (in millions)(3) | |||||||||||||||||||||||||||||||||||
Weighted average shares outstanding | 150.8 | 155.0 | 158.8 | 158.4 | 156.2 | 154.6 | |||||||||||||||||||||||||||||
Incremental shares attributable to equity awards | 1.5 | 1.2 | 0.5 | 1.4 | 2.7 | 2.2 | |||||||||||||||||||||||||||||
Assumed conversion of preferred stock | — | — | — | — | — | 1.6 | |||||||||||||||||||||||||||||
Total diluted shares | 152.3 | 156.2 | 159.3 | 159.8 | 158.9 | 158.4 |
(1) | Calculated using adjusted effective tax rates as follows: |
2015 | 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||||||||
(In percentages) | |||||||||||||||||||||||
Adjusted effective tax rate | 18 | 21 | 19 | 17 | 18 | 21 |
(2) | Excludes the immediate recognition of actuarial gains and losses and the impact of actual vs. expected plan asset returns. |
Actual Plan Asset Returns | Expected Plan Asset Returns | |||||
(In percentages) | ||||||
2015 | (2.5 | ) | 7.8 | |||
2014 | 12.7 | 8.2 | ||||
2013 | 7.9 | 8.0 | ||||
2012 | 13.1 | 8.1 | ||||
2011 | 7.6 | 8.1 | ||||
2010 | 15.1 | 8.1 |
(3) | Potentially dilutive shares are included in the adjusted earnings per share calculation when adjusted earnings are positive. |
Actual | ||
2015 | ||
(In percentages) | ||
US GAAP effective tax rate | 41 | |
Discrete quarterly recognition of GAAP items(1) | 2 | |
Tax impact of other charges and adjustments(2) | (15 | ) |
Utilization of foreign tax credits(3) | (2 | ) |
Changes in valuation allowances, excluding impact of other charges and adjustments(4) | (5 | ) |
Other(5) | (3 | ) |
Adjusted tax rate | 18 |
(1) | Such as changes in uncertain tax positions, prior year audit adjustments, changes in tax laws and deferred taxes on outside basis differences. |
(2) | Reflects the tax impact on pre-tax adjustments presented in Certain Items (Table 8), which are excluded from pre-tax income for adjusted earnings per share purposes. During 2015, the Company recorded a $123 million long-lived impairment to fully write-off certain ethanol related assets at our facility in Nanjing, China and $174 million charge related to the termination of an existing agreement with a raw materials supplier in Singapore. For US GAAP purposes, these charges were incurred in jurisdictions for which valuation allowances are being recorded. These combined charges make up the majority of the 15% impact for 2015. |
(3) | During 2012, the Company amended its tax returns and recognized $142 million in foreign tax credits for U.S. GAAP purposes. The Company reflects the benefits of these tax credits for adjusted tax rate purposes as they are utilized. |
(4) | Reflects changes in valuation allowances related to changes in judgment regarding the realizability of deferred tax assets or current year operations, excluding other charges and adjustments. |
(5) | Tax impacts related to full-year forecasted tax opportunities and related costs. |
2015 | 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||
(In $ millions) | |||||||||||||||||
Advanced Engineered Materials | 1,326 | 1,459 | 1,352 | 1,261 | 1,298 | 1,109 | |||||||||||
Consumer Specialties | 969 | 1,160 | 1,214 | 1,186 | 1,161 | 1,098 | |||||||||||
Total Materials Solutions | 2,295 | 2,619 | 2,566 | 2,447 | 2,459 | 2,207 | |||||||||||
Industrial Specialties | 1,082 | 1,224 | 1,155 | 1,184 | 1,223 | 1,036 | |||||||||||
Acetyl Intermediates | 2,744 | 3,493 | 3,241 | 3,231 | 3,551 | 3,082 | |||||||||||
Eliminations(1) | (323 | ) | (411 | ) | (334 | ) | (321 | ) | (340 | ) | (283 | ) | |||||
Total Acetyl Chain | 3,503 | 4,306 | 4,062 | 4,094 | 4,434 | 3,835 | |||||||||||
Other Activities(2) | — | — | — | — | 1 | 2 | |||||||||||
Intersegment eliminations(1) | (124 | ) | (123 | ) | (118 | ) | (123 | ) | (131 | ) | (126 | ) | |||||
Net sales | 5,674 | 6,802 | 6,510 | 6,418 | 6,763 | 5,918 |
(1) | Includes intersegment sales as follows: |
2015 | 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||
(In $ millions) | |||||||||||||||||
Consumer Specialties | — | (2 | ) | (4 | ) | (4 | ) | (3 | ) | (9 | ) | ||||||
Acetyl Intermediates | (447 | ) | (532 | ) | (448 | ) | (440 | ) | (468 | ) | (400 | ) | |||||
Intersegment eliminations | (447 | ) | (534 | ) | (452 | ) | (444 | ) | (471 | ) | (409 | ) |
(2) | Other Activities includes corporate SG&A expenses, the results of captive insurance companies and certain components of net periodic benefit cost (interest cost, expected return on plan assets and net actuarial gains and losses). |
Volume | Price | Currency | Other | Total | |||||||||
(In percentages) | |||||||||||||
Advanced Engineered Materials | (1 | ) | (1 | ) | (7 | ) | — | (9 | ) | ||||
Consumer Specialties | (13 | ) | (3 | ) | (1 | ) | — | (17 | ) | ||||
Total Materials Solutions | (6 | ) | (2 | ) | (4 | ) | — | (12 | ) | ||||
Industrial Specialties | — | (4 | ) | (8 | ) | — | (12 | ) | |||||
Acetyl Intermediates | (3 | ) | (13 | ) | (6 | ) | — | (22 | ) | ||||
Total Acetyl Chain | (3 | ) | (11 | ) | (7 | ) | 2 | (19 | ) | ||||
Total Company | (4 | ) | (8 | ) | (6 | ) | 1 | (17 | ) |
Volume | Price | Currency | Other | Total | |||||||||
(In percentages) | |||||||||||||
Advanced Engineered Materials | 9 | (1 | ) | — | — | 8 | |||||||
Consumer Specialties | (5 | ) | 1 | — | — | (4 | ) | ||||||
Total Materials Solutions | 2 | — | — | — | 2 | ||||||||
Industrial Specialties | 1 | 5 | — | — | 6 | ||||||||
Acetyl Intermediates | (3 | ) | 11 | — | — | 8 | |||||||
Total Acetyl Chain | (2 | ) | 10 | — | (2 | ) | 6 | ||||||
Total Company | — | 6 | — | (1 | ) | 5 |
Volume | Price | Currency | Other | Total | |||||||||
(In percentages) | |||||||||||||
Advanced Engineered Materials | 5 | 1 | 1 | — | 7 | ||||||||
Consumer Specialties | (4 | ) | 6 | — | — | 2 | |||||||
Total Materials Solutions | 1 | 3 | 1 | — | 5 | ||||||||
Industrial Specialties | (1 | ) | (3 | ) | 2 | — | (2 | ) | |||||
Acetyl Intermediates | 1 | (2 | ) | 1 | — | — | |||||||
Total Acetyl Chain | — | (2 | ) | 2 | (1 | ) | (1 | ) | |||||
Total Company | — | — | 1 | — | 1 |
Volume | Price | Currency | Other | Total | |||||||||
(In percentages) | |||||||||||||
Advanced Engineered Materials | (2 | ) | 2 | (3 | ) | — | (3 | ) | |||||
Consumer Specialties | (4 | ) | 6 | — | — | 2 | |||||||
Total Materials Solutions | (2 | ) | 4 | (2 | ) | — | — | ||||||
Industrial Specialties | 3 | (3 | ) | (3 | ) | — | (3 | ) | |||||
Acetyl Intermediates | — | (7 | ) | (2 | ) | — | (9 | ) | |||||
Total Acetyl Chain | 1 | (7 | ) | (3 | ) | 1 | (8 | ) | |||||
Total Company | — | (3 | ) | (2 | ) | — | (5 | ) |
Volume | Price | Currency | Other | Total | |||||||
(In percentages) | |||||||||||
Advanced Engineered Materials | 2 | 8 | 3 | 4 | (1) | 17 | |||||
Consumer Specialties | 1 | 5 | — | — | 6 | ||||||
Total Materials Solutions | 1 | 6 | 2 | 2 | 11 | ||||||
Industrial Specialties | 2 | 13 | 3 | — | 18 | ||||||
Acetyl Intermediates | (4 | ) | 16 | 3 | — | 15 | |||||
Total Acetyl Chain | (3 | ) | 17 | 3 | (1 | ) | 16 | ||||
Total Company | (1 | ) | 13 | 3 | — | 15 |
(1) | Includes the effects of the two product lines acquired in May 2010 from DuPont Performance Polymers. |
Volume | Price | Currency | Other | Total | |||||||
(In percentages) | |||||||||||
Advanced Engineered Materials | 35 | 1 | (3 | ) | 4 | (1) | 37 | ||||
Consumer Specialties | 2 | — | (1 | ) | — | 1 | |||||
Total Materials Solutions | 16 | 1 | (2 | ) | 2 | 17 | |||||
Industrial Specialties | 11 | 6 | (3 | ) | (8 | ) | (2) | 6 | |||
Acetyl Intermediates | 10 | 10 | (2 | ) | — | 18 | |||||
Total Acetyl Chain | 11 | 10 | (2 | ) | (3 | ) | 16 | ||||
Total Company | 13 | 7 | (2 | ) | (2 | ) | (3) | 16 |
(1) | 2010 includes the effects of the FACT GmbH (Future Advanced Composites Technology) and DuPont acquisitions. |
(2) | 2010 does not include the effects of the PVOH business, which was sold on July 1, 2009. |
(3) | Includes the effects of the captive insurance companies and the impact of fluctuations in intersegment eliminations. |
2015 | 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||
(In $ millions) | |||||||||||||||||
Net cash provided by (used in) investing activities | (558 | ) | (705 | ) | (422 | ) | (500 | ) | (441 | ) | (560 | ) | |||||
Net cash provided by (used in) financing activities | (66 | ) | (415 | ) | (326 | ) | 49 | (253 | ) | (388 | ) | ||||||
Net cash provided by (used in) operating activities | 862 | 962 | 762 | 722 | 638 | 452 | |||||||||||
Capital expenditures on property, plant and equipment | (520 | ) | (678 | ) | (370 | ) | (361 | ) | (349 | ) | (201 | ) | |||||
Capital (distributions to) contributions from NCI | 214 | 264 | — | — | — | — | |||||||||||
Free cash flow(1)(2) | 556 | 548 | 392 | 361 | 289 | 251 |
(1) | Free cash flow is a liquidity measure used by the Company and is defined by the Company as net cash provided by (used in) operating activities, less capital expenditures on property, plant and equipment, and adjusted for capital contributions from or distributions to Mitsui & Co., Ltd. ("Mitsui") related to our joint venture, Fairway Methanol LLC ("Fairway"). |
(2) | Excludes required debt service and capital lease payments of $25 million for the year ended December 31, 2015. |
2015 | 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||
(In $ millions) | |||||||||||||||||
Dividends from equity method investments | 176 | 148 | 141 | 262 | 205 | 138 | |||||||||||
Dividends from cost method investments | 107 | 116 | 93 | 85 | 80 | 73 | |||||||||||
Total | 283 | 264 | 234 | 347 | 285 | 211 |
2015 | 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||
(In $ millions) | |||||||||||||||||
Short-term borrowings and current installments of long-term debt - third party and affiliates | 513 | 137 | 177 | 168 | 144 | 228 | |||||||||||
Long-term debt, net of unamortized deferred financing costs | 2,468 | 2,586 | 2,863 | 2,903 | 2,849 | 2,990 | |||||||||||
Total debt | 2,981 | 2,723 | 3,040 | 3,071 | 2,993 | 3,218 | |||||||||||
Cash and cash equivalents | (967 | ) | (780 | ) | (984 | ) | (959 | ) | (682 | ) | (740 | ) | |||||
Net debt | 2,014 | 1,943 | 2,056 | 2,112 | 2,311 | 2,478 |
2015 | 2014 | 2013 | 2012 | 2011 | 2010 | Income Statement Classification | |||||||||||||
(In $ millions) | |||||||||||||||||||
Employee termination benefits(1) | 53 | 7 | 23 | 6 | 22 | 32 | Other charges (gains), net | ||||||||||||
Plant/office closures | 48 | 6 | 43 | 21 | 18 | 21 | Other charges (gains), net / Cost of sales / SG&A | ||||||||||||
Singapore contract termination | 174 | — | — | — | — | — | Other charges (gains), net | ||||||||||||
Business optimization | 20 | 8 | — | 9 | 8 | 16 | Cost of sales / SG&A | ||||||||||||
Asset impairments | 126 | — | 83 | 8 | 1 | 74 | Other charges (gains), net / Other income (expense), net | ||||||||||||
(Gain) loss on disposition of business and assets, net | 4 | 3 | 2 | 1 | (1 | ) | (10 | ) | (Gain) loss on disposition, net | ||||||||||
Commercial disputes(2) | 6 | (11 | ) | 12 | (2 | ) | (7 | ) | 9 | Other charges (gains), net / Cost of sales / SG&A | |||||||||
Kelsterbach plant relocation | — | (1 | ) | (727 | ) | 21 | 55 | 13 | Other charges (gains), net / Cost of sales / (Gain) loss on disposition | ||||||||||
InfraServ Hoechst restructuring | — | (48 | ) | 8 | (22 | ) | — | — | Equity in net (earnings) loss of affiliates | ||||||||||
Plumbing actions | — | — | — | (5 | ) | (6 | ) | (59 | ) | Other charges (gains), net | |||||||||
Insurance recoveries | — | — | — | — | — | (18 | ) | Other charges (gains), net | |||||||||||
Write-off of other productive assets | 39 | 5 | — | — | (1 | ) | 18 | Cost of sales / R&D | |||||||||||
Acetate production interruption costs | — | — | — | 10 | — | 9 | Cost of sales | ||||||||||||
Employee benefit plan changes | 4 | (155 | ) | (71 | ) | — | — | — | Cost of sales / SG&A / R&D | ||||||||||
Actuarial (gain) loss on pension and postretirement plans | 127 | 349 | (106 | ) | 389 | 306 | 84 | Cost of sales / SG&A / R&D | |||||||||||
Start-up costs(3) | 10 | — | — | — | — | — | Cost of sales | ||||||||||||
Other | — | (15 | ) | 8 | 19 | 10 | 8 | Various | |||||||||||
Certain Items attributable to Celanese Corporation | 611 | 148 | (725 | ) | 455 | 405 | 197 |
(1) | Primarily associated with site shutdown costs. |
(2) | Primarily associated with litigation settlement costs. |
(3) | Primarily associated with Fairway joint venture operational start-up costs. |
2015 | 2014 | 2013 | ||||||||||||||||||||||||
(In $ millions, except percentages) | ||||||||||||||||||||||||||
Net earnings (loss) attributable to Celanese Corporation | 304 | 624 | 1,101 | |||||||||||||||||||||||
Adjusted EBIT (Table 1) | 1,236 | 1,268 | 1,056 | |||||||||||||||||||||||
Adjusted effective tax rate | 18 | % | 21 | % | 19 | % | ||||||||||||||||||||
Adjusted EBIT tax effected | 1,014 | 1,002 | 855 | |||||||||||||||||||||||
2015 | 2014 | Average | 2014 | 2013 | Average | 2013 | 2012 | Average | ||||||||||||||||||
(In $ millions, except percentages) | ||||||||||||||||||||||||||
Short-term borrowings and current installments of long-term debt - third parties and affiliates | 513 | 137 | 325 | 137 | 177 | 157 | 177 | 168 | 173 | |||||||||||||||||
Long-term debt, net of unamortized deferred financing costs | 2,468 | 2,586 | 2,527 | 2,586 | 2,863 | 2,725 | 2,863 | 2,903 | 2,883 | |||||||||||||||||
Celanese Corporation stockholders' equity | 2,378 | 2,818 | 2,598 | 2,818 | 2,699 | 2,759 | 2,699 | 1,730 | 2,215 | |||||||||||||||||
Invested capital | 5,450 | 5,641 | 5,271 | |||||||||||||||||||||||
Return on invested capital (adjusted) | 18.6 | % | 17.8 | % | 16.2 | % | ||||||||||||||||||||
Net earnings (loss) attributable to Celanese Corporation as a percentage of invested capital | 5.6 | % | 11.1 | % | 20.9 | % |
2012 | 2011 | 2010 | ||||||||||||||||||||||||
(In $ millions, except percentages) | ||||||||||||||||||||||||||
Net earnings (loss) attributable to Celanese Corporation | 372 | 427 | 312 | |||||||||||||||||||||||
Adjusted EBIT (Table 1) | 962 | 1,093 | 843 | |||||||||||||||||||||||
Adjusted effective tax rate | 17 | % | 18 | % | 21 | % | ||||||||||||||||||||
Adjusted EBIT tax effected | 798 | 896 | 666 | |||||||||||||||||||||||
2012 | 2011 | Average | 2011 | 2010 | Average | 2010 | 2009 | Average | ||||||||||||||||||
(In $ millions, except percentages) | ||||||||||||||||||||||||||
Short-term borrowings and current installments of long-term debt - third parties and affiliates | 168 | 144 | 156 | 144 | 228 | 186 | 228 | 242 | 235 | |||||||||||||||||
Long-term debt, net of unamortized deferred financing costs | 2,903 | 2,849 | 2,876 | 2,849 | 2,990 | 2,920 | 2,990 | 3,259 | 3,125 | |||||||||||||||||
Celanese Corporation stockholders' equity | 1,730 | 1,341 | 1,536 | 1,341 | 926 | 1,134 | 926 | 586 | 756 | |||||||||||||||||
Invested capital | 4,568 | 4,240 | 4,116 | |||||||||||||||||||||||
Return on invested capital (adjusted) | 17.5 | % | 21.1 | % | 16.2 | % | ||||||||||||||||||||
Net earnings (loss) attributable to Celanese Corporation as a percentage of invested capital | 8.1 | % | 10.1 | % | 7.6 | % |
9Z_\ S\;I[:/;G+J?SZ]')Q0 !^!0Z4,F) '8F3I*^S
ME9-6@ F@=E@.<$I!+7CJ>/Y.2(KB )>D?#!3N:-Q%,!S1$OSL] ..(A =+I<
M^"L@Y=C P 6-'7$><<(AAX!]ITLERP(T')J1D !E9WB'V@ 'P_#)^#'R?M^
M^/\ %\,C#=+T&L^8[#2_%2%'J.I4T1P,E^;C9?Y>?8VYU_#7#7)H1FF[YX
M #!"O,C&>.;()=DZC[@865ID;#Z#?A/\W@")9'0W:32!Y15.1O)(EIY!(PH
ML*,U(^D0C/"P, @,:Y)>D@@#7A6@1[/O)#%@QML$7BODU0;)+("2H /+*XB)
M)\)N .O)!:?24.#(;/D)"^ _VC-JG\WRS
M_#PVZ,L!BF2$-#(.]G9UC:5CC&\;Q&+LYV7HK_B'\, ,2^=D.5]0E*W YA3.V4@#/?
MMA5 V
MD\+U9U)BHF=>5>5CLNL.S<'+5BV\.FOM$4[?_-'_ -R?_B[8"SG6?4&4 9U-
M>.IX_#0S2!\,D_Z9(0DM==-^DZ:Q._:&=+=,TJE[AD2RUGF9#+E!1HS3(W3?
M80#.\%2M?W/N7T,C4JWZ-I Z(_/-CB5.
MC!,J1&1O;JMA,%4I6STR*JJ]%$1&B)PD/(BP@+G#\Q_#$%- 8>I3"PNN:-(X
M7] T?
M,YV\_![X_H]YQ]\C7WU /LC(SV8!_=_LP%0LI[$Z"G)QO(FLV<->@GXR<]@\
MC^)F&VM_'])AY7K\#R4[2>?OV/?[7'7Z ;>O]>/@@E5D23]?ZCO\L1&][_#,
M 3X ?8U\%1;D3KS_TUV F_XD-F,!W709PQ@+WY?>%Q9"O3'!O%Z#_?Z=KS
MC]%':[7X%3[MR]C_ %_>"Z/-M??I[$/'I/'BQ8L0F+(CPG9Q3^M^G,!>#_$=
M36Z^W;\O21.!*KP8M,X=3_A_W:U\ <*\C_Y)]=_Q\H0F._=U^=/MC^(GU_Z$
M.S!G.APNET>3GN\&_4.5:&;5M\O^'C^_AJCAP8,'I+Z*S_3\?Q$>\0_'_)G#
M07WXGWO]J?"WAY#V\+]W7V>_RW'U!UGA9/HNT_B)5D([;3^,Z+?L#K[1SW:]
M?@,\QF=_ ^633\$,T-D;[U_M_$=,!!^1'W6/BG7X>7X7V!?5'P\W1-M5^!
MOV#DC[!U_J/"WR?CY7V_;&_OU^
M
M
M #Q,'8^QF:_^_7X !X&OV?O[#6 #P=?L_>
MV&L ^+X9'Y>??I9.( /$P=C[&9K_[]?@ P+0=-Z.1B>ADXON
M9VN J0J%>C4?(=UL_J.-G/.];860G86VBW-' *AZ>WMMXN%1( 0"
MKY:"5
MRMJ^@M-1D:45V3$PSR+Z*
B
R(I/YG_UQ3^J?:,#]ZW[2=QSU4>R(J0F_9$ZK8?9/24@'4?I
MAQU?02A1U")BY+2O /##K:?S4#&G?3XQ,14]G>4ZH8>'I\0 X8,V077:Q1
M)1$+,455Q,+160%R=-14'"&[ANE-FKE=T+P7Q"9XRL,Z4D,G=XQ6.N&2LE$J
M%AXM>2#,Y6DHL%A*"Z#7I)FN#4T%8_3AG27,W:QA+]*-,W:1^DV;S[JDC0H\
M8HEY0+Q<9R617""["&";-Y]U/FF#YI\L=C[MU]RG480V
A(+'(==FK<>JD])#9(WY6<<*75\YEL8B/.439/C,=7<9;P
M: 1O$70*:E3A;''I.#>(1K]@9E>H\QCL)CESPS;R5I554G/LJ5S"B7//3P@&IEW1L:
M.G\9G^J2"9TM+2O#XUG;IRVY"?I'?/KJCNV"4_JU0*8F.8#.K#8TXXM_ P>G
M%BJ9'[D])]>P!U%T9G,,)3I+L9?IYX%^+2".'IP;>#3?/")%ZHG8K72/4%+*
M\H!.U3B3KY*G!:1^%XVR*;B0XIX8.0Y93[)3[CH?ZOY#](QZ+'U0S/X[B/2;
M7,!2EC)L:PA!:P&-2,S*8$1&.^=C0WJ<,[<7KK3Z83.9G6-TCYY1!B(/7=PS
M8B=B^AN@LS?#XDY/,4L01;X]H:M7-P'AU[YVXI_5K7\MW*CJQD.[/^D?U
N.*?L;;V-25
MBHTI8:%1).K$4ZGHN-28G7?&GL_!&NTQ.Z8W3$]L3ZI],>3H6[$3V&M!\K[;
M=(7'[.T%<;6QX3VP1>9?_JTSRO\ ND;0=D&Y-L=]HM$1/W-=7",Q[QR>PJ0I
M:%!N!20%:QC[D B!CT8K\D?^>6?3LL8@UXS*F,^6NH\1CB\ORQ)DU);.H-&"8B9F8@H
MDAEF%ZKP]O$7@XI7SPUKVU"7#YBA;#BK7JTS\=9%&N[M]ST+:\7+NY;Z#<(]
MAAGJ[L0'']PI]L&>]P:^GH?ZOY#](QZ+'U0S/X[B/1,3$3$QI,3OB8GMB8[X
MG:UE\53<[H7,VC?C+B5R2<,^P9&6#N$/%R)3,_@Q%I#E=DR0GIZ55L>AU/IZ
MM87].=1-7/DZ"(D":FL1:!")Y:5Z[RG=&V
78PJ(@N[F)MW!8$?M1(9_=;8W*+R^5TOTJ]DH65*1!C%Q+E1K5U^9;J,^_&
MW]+YC]FE_-=AQ--[["0
I:/+
M4)MMPE"[CU[!8]"C34F$KSD]D=7*\QG7T+(]-U5 1L2J-L#BC(1';=:C#8G-
M#B)>:=_T)T]WX_J'<^%&$Y,W]KY1_HXG*Z;E!J4$N^_1*4^!VW0>!ZF\]\
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M?M,Y7@5>%P,9Q#,ZT'K-A0ED%Y6@ZL'-AVU%IU$U'C8/&\"N)ER_)!/Q; ;R/@V,+X:J^)Z'UMQ*
ML:#LQ:@2'(C1/(Y(;:(1U\-N@%XX%>^=AW_DP<1)Y8)$8&N0"$+80=,*&\K$
M5>DHN-U,Q-"=B: