Delaware | 1-12626 | 62-1539359 | ||
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||
200 South Wilcox Drive, Kingsport, TN | 37662 | |
(Address of Principal Executive Offices) | (Zip Code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
EASTMAN CHEMICAL COMPANY - EMN |
EASTMAN CHEMICAL COMPANY - EMN |
EASTMAN CHEMICAL COMPANY - EMN |
Eastman Chemical Company | ||
By: | /s/ Scott V. King | |
Scott V. King | ||
Vice President, Corporate Controller and Chief Accounting Officer | ||
Date: April 28, 2016 |
(In millions, except per share amounts) | 1Q2016 | 1Q2015 |
Sales revenue | $2,236 | $2,443 |
Earnings per diluted share | $1.69 | $1.14 |
Earnings per diluted share excluding non-core items* | $1.71 | $1.84 |
Net cash provided by operating activities | $47 | $91 |
Item | Page | |
Table 1 – Statements of Earnings | |||||||
First Quarter | |||||||
(Dollars in millions, except per share amounts; unaudited) | 2016 | 2015 | |||||
Sales | $ | 2,236 | $ | 2,443 | |||
Cost of sales | 1,602 | 1,787 | |||||
Gross profit | 634 | 656 | |||||
Selling, general and administrative expenses | 183 | 180 | |||||
Research and development expenses | 54 | 56 | |||||
Asset impairments and restructuring (gains) charges, net | (2 | ) | 109 | ||||
Operating earnings | 399 | 311 | |||||
Net interest expense | 64 | 66 | |||||
Other charges (income), net | 12 | (11 | ) | ||||
Earnings before income taxes | 323 | 256 | |||||
Provision for income taxes | 72 | 84 | |||||
Net earnings | 251 | 172 | |||||
Less: net earnings attributable to noncontrolling interest | — | 1 | |||||
Net earnings attributable to Eastman | $ | 251 | $ | 171 | |||
Basic earnings per share attributable to Eastman | $ | 1.70 | $ | 1.15 | |||
Diluted earnings per share attributable to Eastman | $ | 1.69 | $ | 1.14 | |||
Shares (in millions) outstanding at end of period | 147.8 | 148.7 | |||||
Shares (in millions) used for earnings per share calculation | |||||||
Basic | 147.8 | 148.7 | |||||
Diluted | 148.8 | 149.7 |
Table 2A – Segment Sales Information | ||||||||
First Quarter | ||||||||
(Dollars in millions, unaudited) | 2016 | 2015 | ||||||
Sales by Segment | ||||||||
Additives & Functional Products | $ | 737 | $ | 804 | ||||
Advanced Materials | 589 | 561 | ||||||
Chemical Intermediates | 620 | 782 | ||||||
Fibers | 280 | 284 | ||||||
Total Sales by Segment | 2,226 | 2,431 | ||||||
Other | 10 | 12 | ||||||
Total Eastman Chemical Company | $ | 2,236 | $ | 2,443 |
Table 2B – Sales Revenue Change | ||||||||
First Quarter 2016 Compared to First Quarter 2015 | ||||||||
(Unaudited) | Change in Sales Revenue Due To | |||||||
Revenue % Change | Volume / Product Mix Effect | Price Effect | Exchange Rate Effect | |||||
Additives & Functional Products | (8) | % | 1 | % | (8) | % | (1) | % |
Advanced Materials | 5 | % | 9 | % | (3) | % | (1) | % |
Chemical Intermediates | (21 | )% | (3) | % | (17) | % | (1) | % |
Fibers | (1) | % | 4 | % | (5) | % | — | % |
Total Eastman Chemical Company | (8) | % | 2 | % | (9) | % | (1) | % |
Table 2C – Sales by Customer Location | ||||||||
First Quarter | ||||||||
(Dollars in millions, unaudited) | 2016 | 2015 | ||||||
Sales by Customer Location | ||||||||
United States and Canada | $ | 1,006 | $ | 1,160 | ||||
Asia Pacific | 495 | 517 | ||||||
Europe, Middle East, and Africa | 612 | 625 | ||||||
Latin America | 123 | 141 | ||||||
Total Eastman Chemical Company | $ | 2,236 | $ | 2,443 |
Table 3 - Segment, Other, and Company Non-GAAP Operating Earnings (Loss) (1) | |||||||
First Quarter | |||||||
(Dollars in millions, unaudited) | 2016 | 2015 | |||||
Additives & Functional Products | $ | 151 | $ | 157 | |||
Advanced Materials | 108 | 75 | |||||
Chemical Intermediates | 67 | 118 | |||||
Fibers | 86 | 90 | |||||
Total segment operating earnings excluding non-core items | $ | 412 | $ | 440 | |||
Total Other | (6 | ) | (5 | ) | |||
Total operating earnings excluding non-core items | $ | 406 | $ | 435 |
(1) | For identification of excluded non-core items and reconciliations to GAAP operating earnings, see Table 3A. |
Table 3A - Segment, Other, and Company Non-GAAP Operating Earnings (Loss) Reconciliations | |||||||
First Quarter | |||||||
(Dollars in millions, unaudited) | 2016 | 2015 | |||||
Additives & Functional Products | |||||||
Operating earnings | $ | 153 | $ | 157 | |||
Asset impairments and restructuring gains, net (1) | (2 | ) | — | ||||
Excluding non-core items | 151 | 157 | |||||
Advanced Materials | |||||||
Operating earnings | 108 | 68 | |||||
Additional costs of acquired inventories (2) | — | 7 | |||||
Excluding non-core item | 108 | 75 | |||||
Chemicals Intermediates | |||||||
Operating earnings | 67 | 118 | |||||
Fibers | |||||||
Operating earnings | 86 | (7 | ) | ||||
Asset impairments and restructuring charges, net (2) | — | 97 | |||||
Excluding non-core items | 86 | 90 | |||||
Other | |||||||
Operating earnings | (15 | ) | (25 | ) | |||
Acquisition integration and transaction costs (2)(3) | 9 | 8 | |||||
Asset impairments and restructuring charges, net (2) | — | 12 | |||||
Excluding non-core items | (6 | ) | (5 | ) | |||
Total Eastman Chemical Company | |||||||
Operating earnings | 399 | 311 | |||||
Acquisition integration and transaction costs | 9 | 8 | |||||
Asset impairments and restructuring (gains) charges, net | (2 | ) | 109 | ||||
Additional costs of acquired inventories | — | 7 | |||||
Total operating earnings excluding non-core items | $ | 406 | $ | 435 | |||
Company Non-GAAP Operating Earnings Reconciliations by Line Items | |||||||
Operating earnings | $ | 399 | $ | 311 | |||
Costs of sales | — | 7 | |||||
Selling, general and administrative expenses | 9 | 8 | |||||
Asset impairment and restructuring (gains) charges, net | (2 | ) | 109 | ||||
Total operating earnings excluding non-core items | $ | 406 | $ | 435 |
(1) | Gain of $2 million for the sale of previously impaired assets at the Crystex® research and development facility in France. |
(2) | See "Management's Discussion and Analysis of Financial Condition and Results of Operations" of the Company's Annual Report on Form 10-K for 2015 for descriptions of 2015 non-core items. |
(3) | First quarter 2016 transaction cost is for final resolution of the 2011 Sterling Chemical, Inc. acquisition purchase price and integration costs are for the Commonwealth Laminating & Coating, Inc. business acquired in December 2014. These costs are included in selling, general and administrative expenses in the Statements of Earnings. |
Table 4 – Operating Earnings, Earnings, and Earnings Per Share Non-GAAP Reconciliations | ||||||||||||||||
First Quarter 2016 | ||||||||||||||||
Operating Earnings | Earnings Before Income Taxes | Net Earnings Attributable to Eastman | ||||||||||||||
(Dollars in millions, except per share amounts, unaudited) | After Tax(1) | Per Diluted Share | ||||||||||||||
As reported | $ | 399 | $ | 323 | $ | 251 | $ | 1.69 | ||||||||
Non-Core Items: | ||||||||||||||||
Acquisition integration and transaction costs (2) | 9 | 9 | 5 | 0.03 | ||||||||||||
Cost of disposition of claims against discontinued Solutia operations (3) | — | 5 | 3 | 0.02 | ||||||||||||
Asset impairments and restructuring gains, net (2) | (2 | ) | (2 | ) | (4 | ) | (0.03 | ) | ||||||||
Excluding non-core items | $ | 406 | $ | 335 | $ | 255 | $ | 1.71 |
First Quarter 2015 | ||||||||||||||||
Operating Earnings | Earnings Before Income Taxes | Net Earnings Attributable to Eastman | ||||||||||||||
(Dollars in millions, except per share amounts, unaudited) | After Tax(1) | Per Diluted Share | ||||||||||||||
As reported | $ | 311 | $ | 256 | $ | 171 | $ | 1.14 | ||||||||
Non-Core Items: | ||||||||||||||||
Asset impairments and restructuring charges, net (2) | 109 | 109 | 96 | 0.64 | ||||||||||||
Acquisition integration and transaction costs (2) | 8 | 8 | 5 | 0.03 | ||||||||||||
Additional costs of acquired inventories (2) | 7 | 7 | 4 | 0.03 | ||||||||||||
Excluding non-core items | $ | 435 | $ | 380 | $ | 276 | $ | 1.84 |
(1) | Excluding the tax impact of non-core items, first quarter 2016 and 2015 effective tax rates were 24 percent and 27 percent, respectively. |
(2) | See Table 3A for description of asset impairments and restructuring (gains), net, acquisition integration and transaction costs, and additional costs of acquired inventories. |
(3) | Cost of disposition of claims against operations that were discontinued by Solutia Inc. prior to the Company's acquisition of Solutia in 2012 included in other charges (income), net. |
Table 5 – Statements of Cash Flows | |||||||
First Quarter | |||||||
(Dollars in millions) | 2016 | 2015 | |||||
Operating activities | |||||||
Net earnings | $ | 251 | $ | 172 | |||
Adjustments to reconcile net earnings to net cash provided by operating activities: | |||||||
Depreciation and amortization | 147 | 145 | |||||
Asset impairment charges | — | 89 | |||||
Provision for deferred income taxes | 9 | 16 | |||||
Changes in operating assets and liabilities, net of effect of acquisitions and divestitures: | |||||||
Increase in trade receivables | (144 | ) | (91 | ) | |||
(Increase) decrease in inventories | (2 | ) | 21 | ||||
Decrease in trade payables | (62 | ) | (108 | ) | |||
Pension and other postretirement contributions in excess of expenses | (19 | ) | (23 | ) | |||
Variable compensation in excess of expenses | (109 | ) | (80 | ) | |||
Other items, net | (24 | ) | (50 | ) | |||
Net cash provided by operating activities | 47 | 91 | |||||
Investing activities | |||||||
Additions to properties and equipment | (110 | ) | (125 | ) | |||
Proceeds from sale of assets | 6 | 4 | |||||
Acquisitions, net of cash acquired | (21 | ) | — | ||||
Other items, net | (1 | ) | (1 | ) | |||
Net cash used in investing activities | (126 | ) | (122 | ) | |||
Financing activities | |||||||
Net increase in commercial paper borrowings | 82 | 93 | |||||
Repayment of borrowings | (10 | ) | — | ||||
Dividends paid to stockholders | (68 | ) | (59 | ) | |||
Treasury stock purchases | (20 | ) | (26 | ) | |||
Dividends paid to noncontrolling interest | — | (2 | ) | ||||
Proceeds from stock option exercises and other items, net | 4 | 11 | |||||
Net cash (used in) provided by financing activities | (12 | ) | 17 | ||||
Effect of exchange rate changes on cash and cash equivalents | — | (4 | ) | ||||
Net change in cash and cash equivalents | (91 | ) | (18 | ) | |||
Cash and cash equivalents at beginning of period | 293 | 214 | |||||
Cash and cash equivalents at end of period | $ | 202 | $ | 196 |
Table 5A – Net Cash Provided By Operating Activities to Free Cash Flow Reconciliations | ||||||||
First Quarter | ||||||||
(Dollars in millions, unaudited) | 2016 | 2015 | ||||||
Net cash provided by operating activities | $ | 47 | $ | 91 | ||||
Additions to properties and equipment | (110 | ) | (125 | ) | ||||
Free Cash Flow | $ | (63 | ) | $ | (34 | ) |
Table 6 – Selected Balance Sheet Items | ||||||||
March 31, | December 31, | |||||||
(Dollars in millions, unaudited) | 2016 | 2015 | ||||||
Cash and cash equivalents | $ | 202 | $ | 293 | ||||
Total borrowings (1) | 7,078 | 7,008 | ||||||
Total Eastman stockholders' equity | 4,204 | 3,941 |
(1) | Total borrowings for 2015 have been adjusted to reflect the retrospective adoption of Accounting Standards Update 2015-03 to simplify the presentation of debt issuance costs. |