Kraton Corporation Announces Second Quarter 2017 Results

July 26, 2017 4:08 PM EDT

HOUSTON, July 26, 2017 /PRNewswire/ -- Kraton Corporation (NYSE: KRA), a leading global producer of styrenic block copolymers, specialty polymers and high-value performance products derived from pine wood pulping co-products, announces financial results for the quarter ended June 30, 2017.

2017 SECOND QUARTER SUMMARY

  • Second quarter consolidated revenue of $525.3 million, up 15.5% compared to the second quarter 2016
  • Second quarter consolidated net income of $25.5 million was up from $7.4 million in the second quarter 2016
  • Second quarter Adjusted EBITDA(1) of $101.5 million, up 9.4% compared to the second quarter 2016
  • Polymer segment Adjusted EBITDA(1) of $62.8 million, with an associated margin(2) of 18.7%, up $23.6 million or 60.2% compared to the second quarter 2016
    • Polymer segment margin(2) up 690 basis points sequentially, reflecting expected recovery following significant first quarter 2017 raw material cost inflation
  • Chemical segment Adjusted EBITDA(1) of $38.7 million with an associated margin(2) of 20.3%, up $5.1 million sequentially, with a 240 basis point improvement in associated margin(2)
    • Sequential increase reflects improvement in tall oil fatty acid pricing, stabilization of market dynamics associated with hydrocarbon-based C5 alternatives, and incremental synergy capture
  • Delivered incremental cost reductions and synergies of $13.3 million, expect full realization of $65 million of transaction synergies by year-end 2017, one year ahead of plan

 

Three Months Ended June 30,

Six Months Ended June 30,

2017

2016

2017

2016

(In thousands, except percentages and per share amounts)

Revenue

$

525,320

$

454,649

$

983,445

$

874,572

Polymer segment operating income

$

36,142

$

17,262

$

77,770

$

31,208

Chemical segment operating income

$

25,463

$

29,525

$

43,158

$

18,805

Net income attributable to Kraton

$

25,561

$

7,401

$

31,974

$

95,488

Adjusted EBITDA (non-GAAP)(1)

$

101,480

$

92,736

$

167,051

$

185,837

Adjusted EBITDA margin (non-GAAP)(2)

19.3

%

20.4

%

17.0

%

21.2

%

Diluted earnings per share

$

0.81

$

0.24

$

1.01

$

3.07

Adjusted diluted earnings per share (non-GAAP)(1)

$

0.82

$

0.63

$

0.68

$

1.44

(1)

See non-GAAP reconciliations included in the accompanying financial tables for the reconciliation of each non-GAAP measure to its most directly comparable GAAP measure.

(2)

Defined as Adjusted EBITDA as a percentage of revenue.

"We delivered $101.5 million of Adjusted EBITDA in the second quarter 2017, which represents a margin of 19.3%. Both our Polymer and Chemical segments experienced solid end market demand fundamentals and sequential margin expansion. In addition, we delivered an incremental $13 million of cost improvement and synergy capture initiatives in the quarter, making the total for the first six months $26 million, well ahead of the plan we outlined at the beginning of the year. With a $37 million reduction in Kraton net debt in the last two months of the quarter, we remain on track to reduce Kraton net debt by $100 million to $150 million in 2017," said Kevin M. Fogarty, Kraton's President and Chief Executive Officer.

Our Polymer segment posted strong results in the quarter, delivering Adjusted EBITDA of $62.8 million with an associated margin of 18.7%. This represents nearly $24 million of growth and over 400 basis points of improvement in margin, demonstrating the effective pass through of raw material cost inflation," said Fogarty. "Following the sharp increase in raw material prices in the first quarter 2017, raw material costs declined significantly in the second quarter and into July, returning to levels we believe are more indicative of structural market balances, and underlying energy costs. We expect relative stability in raw material costs and segment margins for the balance of the year," Fogarty added.   

"Our Chemical segment second quarter Adjusted EBITDA was $38.7 million, or 20.3% of revenue, which showed sequential improvement compared to the first quarter of 2017. Second quarter results for our adhesives business reflect stabilization of the market dynamics associated with the availability of low-cost C5 hydrocarbon alternatives. In addition we saw improved margins for tall oil fatty acid products, driven by previously announced price increases," said Fogarty. "In the quarter we saw continued success in delivering transaction synergies. Based upon our success to date, we now expect to deliver the full $65 million of transaction synergies associated with the Arizona Chemical acquisition by year-end 2017, one year earlier than originally planned," Fogarty said.

"We remain on track to deliver our planned $70 million of cost reductions for the Polymer segment by year-end 2018. Our conversion to the 'direct connect' process for our Cariflex business has gone extremely well, and we currently expect to complete our USBC expansion in France, by year-end 2017. The qualification process at our new HSBC plant in Taiwan continued during the second quarter and we saw the first shipment of commercial product grades from the plant. We look forward to the incremental contribution of the plant to our cost optimization efforts as commercial volumes expand in late 2017  and into 2018," added Fogarty.

Status of Synergies, Operational Improvement, and Cost Reduction Initiatives

We previously announced synergies and operational improvement initiatives associated with our January 6, 2016 acquisition of Arizona Chemical (the "Arizona Chemical Acquisition") and a cost reduction initiative targeted at lowering costs in our Polymer segment. Following is a summary of the status of these initiatives:

Cumulative through

June 30, 2017

December 31, 2016

(In thousands)

General and administrative synergies

$

22,414

$

17,663

Operational improvements

35,581

19,223

Cost reduction

36,673

31,338

$

94,668

$

68,224

Polymer Segment

Three Months Ended June 30,

Six Months Ended June 30,(3)

2017

2016

2017

2016

Revenue

(In thousands, except percentages)

CariflexTM

$

43,354

$

43,188

$

81,402

$

81,211

Specialty Polymers

100,479

82,060

191,399

167,090

Performance Products

191,134

144,816

332,852

264,734

Other

151

55

413

127

$

335,118

$

270,119

$

606,066

$

513,162

Operating income

$

36,142

$

17,262

$

77,770

$

31,208

Adjusted EBITDA (non-GAAP) (1)

$

62,815

$

39,203

$

94,870

$

91,447

Adjusted EBITDA margin (non-GAAP)(2)

18.7

%

14.5

%

15.7

%

17.8

%

(1)

See non-GAAP reconciliations included in the accompanying financial tables for the reconciliation of each non-GAAP measure to its most directly comparable GAAP measure.

(2)

Defined as Adjusted EBITDA as a percentage of revenue.

(3)

The six month information is provided for comparative purposes only.

Q2 2017 VERSUS Q2 2016 RESULTS

Revenue for the Polymer segment was $335.1 million for the three months ended June 30, 2017 compared to $270.1 million for the three months ended June 30, 2016. Revenue increased in each of our product groups, which was attributable to higher average selling prices resulting from higher raw material costs. Sales volumes of 89.6 kilotons were essentially flat for the three months ended June 30, 2017 compared to three months ended June 30, 2016. Cariflex volumes increased 2.0%, Specialty Polymers volumes increased 3.7%, and Performance Products volumes decreased 1.6%. The negative effect from changes in currency exchange rates between the periods was $4.4 million.

For the three months ended June 30, 2017, the Polymer segment generated Adjusted EBITDA (non-GAAP) of $62.8 million compared to $39.2 million for the three months ended June 30, 2016. The increase was due to improved unit margins, primarily driven by higher prices, including favorable product mix. See a reconciliation of GAAP operating income to non-GAAP Adjusted EBITDA below.

Chemical Segment

The following results of operations for the Chemical segment have been included in our consolidated results since January 6, 2016.

Three Months EndedJune 30, 2017

Three Months EndedJune 30, 2016

Six Months EndedJune 30, 2017(3)

For the periodJanuary 6, 2016through June 30, 2016

Revenue

(In thousands, except percentages)

Adhesives

$

64,265

$

63,190

$

128,637

$

126,133

Performance Chemicals

98,277

94,065

198,597

188,353

Roads and Construction

14,873

16,398

25,639

27,067

Tires

12,787

10,877

24,506

19,857

$

190,202

$

184,530

$

377,379

$

361,410

Operating income

$

25,463

$

29,525

$

43,158

$

18,805

Adjusted EBITDA (non-GAAP) (1)

$

38,665

$

53,533

$

72,181

$

94,390

Adjusted EBITDA margin (non-GAAP)(2)

20.3

%

29.0

%

19.1

%

26.1

%

(1)

See non-GAAP reconciliations included in the accompanying financial tables for the reconciliation of each non-GAAP measure to its most directly comparable GAAP measure.

(2)

Defined as Adjusted EBITDA as a percentage of revenue.

(3)

The six month information is provided for comparative purposes only.

Q2 2017 VERSUS Q2 2016 RESULTS

Revenue for the Chemical segment was $190.2 million for the three months ended June 30, 2017 compared to $184.5 million for the three months ended June 30, 2016. The increase was primarily due to increased revenue in Performance Chemicals, attributable to higher selling prices. Total sales volumes were 101.6 kilotons for the three months ended June 30, 2017, a decrease of 7.3 kilotons or 6.7%. Adhesives volumes increased 6.6%, Performance Chemicals volumes decreased 12.7%, Roads and Construction volumes decreased 4.8%, and Tires volumes increased 7.4%. The negative effect from changes in currency exchange rates between the periods was $2.5 million.

For the three months ended June 30, 2017, the Chemical segment generated $38.7 million of Adjusted EBITDA (non-GAAP) compared to $53.5 million for the three months ended June 30, 2016. The decrease in Adjusted EBITDA was primarily due to lower margins indicative of the continued impact of low-cost C5 hydrocarbon alternatives and pricing pressure for TOFA and TOR products, and to a lesser extent decreased sales volumes. See a reconciliation of GAAP operating income to non-GAAP Adjusted EBITDA below.

CASH FLOW AND CAPITAL STRUCTURE

During the six months ended June 30, 2017 (excluding borrowings under the Kraton Formosa Polymers Corporation (KFPC) Loan Agreement) we increased Kraton Corporation indebtedness by $7.5 million, while decreasing cash on hand (excluding KFPC cash) by approximately $10.3 million.

Summary of principal amounts for indebtedness and a reconciliation of Kraton debt to Kraton net debt and consolidated net debt (non-GAAP):

June 30, 2017

December 31, 2016

(In thousands)

Term Loan

$

886,000

$

1,278,000

10.5% Senior Notes

440,000

440,000

7.0% Senior Notes

400,000

ABL

Capital lease

2,586

3,042

Kraton debt

1,728,586

1,721,042

Kraton cash

97,279

107,599

Kraton net debt

1,631,307

1,613,443

KFPC(1) loan

162,575

115,854

KFPC(1) cash

31,433

14,150

KFPC(1) net debt

131,142

101,704

Consolidated net debt

$

1,762,449

$

1,715,147

(1)

This amount includes all of the indebtedness of our Kraton Formosa Polymers Corporation (KFPC) joint venture, located in Mailiao, Taiwan, which we own a 50% stake in and consolidate within our financial statements.

USE OF NON-GAAP FINANCIAL MEASURES

This press release includes the use of both GAAP and non-GAAP financial measures. The non-GAAP financial measures are EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Diluted Earnings per Share, and Net Debt. Tables included in this earnings release reconcile each of these non-GAAP financial measures with the most directly comparable U.S. GAAP financial measure. For additional information on the impact of the spread between the FIFO basis of accounting and estimated current replacement cost ("ECRC"), see Management's Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the fiscal year ended December 31, 2016.

We consider these non-GAAP financial measures to be important supplemental measures of our performance and believe they are frequently used by investors, securities analysts and other interested parties in the evaluation of our performance including period-to-period comparisons and/or that of other companies in our industry. Further, management uses these measures to evaluate operating performance, and our incentive compensation plan bases incentive compensation payments on our Adjusted EBITDA performance and attainment of net debt, along with other factors. These non-GAAP financial measures have limitations as analytical tools and in some cases can vary substantially from other measures of our performance. You should not consider them in isolation, or as a substitute for analysis of our results under U.S. GAAP in the United States.

EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin: For our consolidated results, EBITDA represents net income (loss) before interest, taxes, depreciation and amortization. For each reporting segment, EBITDA represents operating income before depreciation and amortization, disposition and exit of business activities and earnings of unconsolidated joint ventures. Among other limitations EBITDA does not: reflect the significant interest expense on our debt or reflect the significant depreciation and amortization expense associated with our long-lived assets; and EBITDA included herein should not be used for purposes of assessing compliance or non-compliance with financial covenants under our debt agreements. The calculation of EBITDA in our debt agreements includes adjustments, such as extraordinary, non-recurring or one-time charges, proforma cost savings, certain non-cash items, turnaround costs, and other items included in the definition of EBITDA in the debt agreements. Other companies in our industry may calculate EBITDA differently than we do, limiting its usefulness as a comparative measure. As an analytical tool, Adjusted EBITDA is subject to all the limitations applicable to EBITDA. We prepare Adjusted EBITDA by eliminating from EBITDA the impact of a number of items we do not consider indicative of our on-going performance, including the spread between FIFO and ECRC, but you should be aware that in the future we may incur expenses similar to the adjustments in this presentation. Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. In addition, due to volatility in raw material prices, Adjusted EBITDA may, and often does, vary substantially from EBITDA and other performance measures, including net income calculated in accordance with U.S. GAAP. We define Adjusted EBITDA Margin as Adjusted EBITDA as a percentage of revenue (for each reporting segment or on a consolidated basis, if applicable). Because of these and other limitations, EBITDA and Adjusted EBITDA should not be considered as a measure of discretionary cash available to us to invest in the growth of our business.

Adjusted Diluted Earnings Per Share: We prepare Adjusted Diluted Earnings per Share by eliminating from Diluted Earnings (loss) per Share the impact of a number of non-recurring items we do not consider indicative of our on-going performance, including the spread between FIFO and ECRC.

Net Debt: We define net debt for Kraton as total debt (excluding debt of KFPC) less cash and cash equivalents. We define consolidated net debt as Kraton net debt plus debt of KFPC less KFPC's cash and cash equivalents. Management uses net debt to determine our outstanding debt obligations that would not readily be satisfied by its cash and cash equivalents on hand. Management believes that using net debt is useful to investors in determining our leverage since we could choose to use cash and cash equivalents to retire debt. In addition, management believes that presenting Kraton's net debt excluding KFPC is useful because KFPC has its own capital structure.

CONFERENCE CALL AND WEBCAST INFORMATION

Kraton has scheduled a conference call on Thursday, July 27, 2017 at 9:00 a.m. (Eastern Time) to discuss second quarter 2017 financial results. Kraton invites you to listen to the conference call, which will be broadcast live over the internet at www.kraton.com, by selecting the "Investor Relations" link at the top of the home page and then selecting "Events" from the Investor Relations menu on the Investor Relations page.

You may also listen to the conference call by telephone by contacting the conference call operator 5 to 10 minutes prior to the scheduled start time and asking for the "Kraton Conference Call – Passcode: Earnings Call." U.S./Canada dial-in 800-839-6511. International dial-in #: 210-839-8886.

For those unable to listen to the live call, a replay will be available beginning at approximately 11:00 a.m. (Eastern Time) on July 27, 2017 through 1:59 a.m. (Eastern Time) on August 16, 2017. To hear a replay of the call over the Internet, access Kraton's Website at www.kraton.com by selecting the "Investor Relations" link at the top of the home page and then selecting "Events" from the Investor Relations menu on the Investor Relations page. To hear a telephonic replay of the call, dial 800-328-8402 or 203-369-3247.

ABOUT KRATON CORPORATION

Kraton Corporation (NYSE: KRA) is a leading global producer of styrenic block copolymers, specialty polymers and high-value performance products derived from pine wood pulping co-products. Kraton's polymers are used in a wide range of applications, including adhesives, coatings, consumer and personal care products, sealants and lubricants, and medical, packaging, automotive, paving and roofing applications. As the largest global provider in the pine chemicals industry, the company's pine-based specialty products are sold into adhesive, road and construction and tire markets, and it produces and sells a broad range of performance chemicals into markets that include fuel additives, oilfield chemicals, coatings, metalworking fluids and lubricants, inks, flavors and fragrances and mining. Kraton offers its products to a diverse customer base in numerous countries worldwide.

Kraton, the Kraton logo and design, and Cariflex are all trademarks of Kraton Polymers LLC or its affiliates.

FORWARD LOOKING STATEMENTS

Some of the statements and information in this press release contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. This press release includes forward-looking statements that reflect our plans, beliefs, expectations, and current views with respect to, among other things, future events and financial performance. Forward-looking statements are often identified by words such as "outlook," "believes," "target," "estimates," "expects," "projects," "may," "intends," "plans", "on track", or "anticipates," or by discussions of strategy, plans or intentions, including all matters described on the section titled "Outlook" including, but not limited to our expectations with respect to stability in raw material costs, segment margins, synergy capture, cost reductions, and operational improvements.

All forward-looking statements in this press release are made based on management's current expectations and estimates, which involve known and unknown risks, uncertainties, assumptions, and other important factors that could cause actual results, performance or our achievements, or industry results to differ materially from those expressed in forward-looking statements. These risks and uncertainties are more fully described in our latest Annual Report on Form 10-K, including but not limited to "Part I, Item 1A. Risk Factors" and "Part II, Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" therein, and in our other filings with the Securities and Exchange Commission, and include, but are not limited to, risks related to: the integration of Arizona Chemical (now, AZ Chem Holdings LP); Kraton's ability to repay its indebtedness; Kraton's reliance on third parties for the provision of significant operating and other services; conditions in the global economy and capital markets; fluctuations in raw material costs; limitations in the availability of raw materials; competition in Kraton's end-use markets; and other factors of which we are currently unaware or deem immaterial. There may be other factors of which we are currently unaware or deem immaterial that may cause our actual results to differ materially from the forward-looking statements. In addition, to the extent any inconsistency or conflict exists between the information included in this report and the information included in our prior reports and other filings with the SEC, the information contained in this report updates and supersedes such information. Readers are cautioned not to place undue reliance on our forward-looking statements. Forward-looking statements speak only as of the date they are made, and we assume no obligation to update such information in light of new information or future events.

KRATON CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(In thousands, except per share data)

Three Months Ended June 30,

Six Months Ended June 30,

2017

2016

2017

2016

Revenue

$

525,320

$

454,649

$

983,445

$

874,572

Cost of goods sold

378,064

322,752

692,823

648,857

Gross profit

147,256

131,897

290,622

225,715

Operating expenses:

Research and development

9,759

10,114

20,104

20,690

Selling, general, and administrative

41,302

43,214

81,857

93,076

Depreciation and amortization

34,590

31,782

67,733

61,936

Operating income

61,605

46,787

120,928

50,013

Disposition and exit of business activities

(5,250)

40,001

Loss on extinguishment of debt

(19,738)

(13,423)

Earnings of unconsolidated joint venture

118

102

245

180

Interest expense, net

(34,444)

(33,742)

(68,749)

(67,580)

Income before income taxes

27,279

7,897

32,686

9,191

Income tax benefit (expense)

(3,854)

(1,029)

(5,072)

85,222

Consolidated net income

23,425

6,868

27,614

94,413

Net loss attributable to noncontrolling interest

2,136

533

4,360

1,075

Net income attributable to Kraton

$

25,561

$

7,401

$

31,974

$

95,488

Earnings per common share:

Basic

$

0.82

$

0.24

$

1.03

$

3.10

Diluted

$

0.81

$

0.24

$

1.01

$

3.07

Weighted average common shares outstanding:

Basic

30,585

30,158

30,508

30,095

Diluted

31,066

30,586

30,952

30,451

 

KRATON CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except par value)

June 30, 2017

December 31, 2016

(unaudited)

ASSETS

Current assets:

Cash and cash equivalents

$

128,712

$

121,749

Receivables, net of allowances of $1,080 and $814

252,597

200,860

Inventories of products

394,820

327,996

Inventories of materials and supplies

23,858

22,392

Prepaid expenses

38,251

35,851

Other current assets

48,437

37,658

Total current assets

886,675

746,506

Property, plant, and equipment, less accumulated depreciation of $467,992 and $411,418

935,208

906,722

Goodwill

772,564

770,012

Intangible assets, less accumulated amortization of $171,607 and $144,946

423,043

439,198

Investment in unconsolidated joint venture

11,688

11,195

Debt issuance costs

2,926

3,511

Deferred income taxes

8,055

6,907

Other long-term assets

22,367

22,594

Total assets

$

3,062,526

$

2,906,645

LIABILITIES AND EQUITY

Current liabilities:

Current portion of long-term debt

$

33,521

$

41,825

Accounts payable-trade

150,186

150,081

Other payables and accruals

123,705

130,398

Due to related party

19,676

14,669

Total current liabilities

327,088

336,973

Long-term debt, net of current portion

1,777,453

1,697,700

Deferred income taxes

215,597

211,396

Other long-term liabilities

175,577

170,339

Total liabilities

2,495,715

2,416,408

Equity:

Kraton stockholders' equity:

Preferred stock, $0.01 par value; 100,000 shares authorized; none issued

Common stock, $0.01 par value; 500,000 shares authorized; 31,207 shares issued and outstanding at June 30, 2017; 30,960 shares issued and outstanding at December 31, 2016

312

310

Additional paid in capital

366,917

361,682

Retained earnings

286,413

254,439

Accumulated other comprehensive loss

(116,696)

(158,530)

Total Kraton stockholders' equity

536,946

457,901

Noncontrolling interest

29,865

32,336

Total equity

566,811

490,237

Total liabilities and equity

$

3,062,526

$

2,906,645

 

KRATON CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

Six Months Ended June 30,

2017

2016

CASH FLOWS FROM OPERATING ACTIVITIES

Consolidated net income

$

27,614

$

94,413

Adjustments to reconcile consolidated net income to net cash provided by operating activities:

Depreciation and amortization

67,733

61,936

Amortization of original issue discount

3,610

3,258

Amortization of debt issuance costs

4,371

3,565

(Gain) loss on disposal of property, plant, and equipment

(13)

113

Disposition and exit of business activities

(40,001)

Loss on extinguishment of debt

19,738

13,423

Earnings from unconsolidated joint venture, net of dividends received

193

229

Deferred income tax benefit

(317)

(4,827)

Release of valuation allowance

(86,631)

Share-based compensation

5,147

5,131

Decrease (increase) in:

Accounts receivable

(42,452)

(20,568)

Inventories of products, materials, and supplies

(55,562)

36,045

Other assets

(7,683)

(2,265)

Increase (decrease) in:

Accounts payable-trade

342

(5,140)

Other payables and accruals

(3,187)

(18,087)

Other long-term liabilities

2,512

325

Due to related party

4,123

(763)

Net cash provided by operating activities

26,169

40,156

CASH FLOWS FROM INVESTING ACTIVITIES

Kraton purchase of property, plant, and equipment

(50,791)

(39,730)

KFPC purchase of property, plant, and equipment

(11,205)

(12,878)

Purchase of software and other intangibles

(3,470)

(1,492)

Acquisition, net of cash acquired

(1,312,105)

Sale of assets

72,803

Net cash used in investing activities

(65,466)

(1,293,402)

CASH FLOWS FROM FINANCING ACTIVITIES

Proceeds from debt

432,797

1,782,965

Repayments of debt

(424,797)

(450,133)

KFPC proceeds from debt

39,898

24,339

Capital lease payments

(454)

(69)

Purchase of treasury stock

(1,511)

(967)

Proceeds from the exercise of stock options

1,601

281

Settlement of interest rate swap

(5,155)

Debt issuance costs

(9,971)

(57,646)

Net cash provided by financing activities

37,563

1,293,615

Effect of exchange rate differences on cash

8,697

134

Net increase in cash and cash equivalents

6,963

40,503

Cash and cash equivalents, beginning of period

121,749

70,049

Cash and cash equivalents, end of period

$

128,712

$

110,552

Supplemental disclosures:

Cash paid during the period for income taxes, net of refunds received

$

8,167

$

5,888

Cash paid during the period for interest, net of capitalized interest

$

53,484

$

38,035

Capitalized interest

$

2,313

$

2,523

Supplemental non-cash disclosures:

Property, plant, and equipment accruals

$

17,534

$

26,643

 

KRATON CORPORATION

RECONCILIATION OF NET INCOME ATTRIBUTABLE TO KRATON AND OPERATING INCOME TO NON-

GAAP FINANCIAL MEASURES

(Unaudited)

(In thousands)

Three Months Ended June 30, 2017

Three Months Ended June 30, 2016

Polymer

Chemical

Total

Polymer

Chemical

Total

Net income attributable to Kraton

$

25,561

$

7,401

Net loss attributable to noncontrolling interest

(2,136)

(533)

Consolidated net income

23,425

6,868

Add (deduct):

Income tax expense

3,854

1,029

Interest expense, net

34,444

33,742

Earnings of unconsolidated joint venture

(118)

(102)

Disposition and exit of business activities

5,250

Operating income

$

36,142

$

25,463

$

61,605

$

17,262

$

29,525

$

46,787

Add (deduct):

Depreciation and amortization

16,773

17,817

34,590

15,630

16,152

31,782

Disposition and exit of business activities

(5,250)

(5,250)

Earnings of unconsolidated joint venture

118

118

102

102

EBITDA

53,033

43,280

96,313

27,744

45,677

73,421

Add (deduct):

Transaction, acquisition related costs, restructuring, and other costs (a)

4,579

(790)

3,789

5,562

2,044

7,606

Disposition and exit of business activities

5,250

5,250

KFPC startup costs (b)

4,419

4,419

1,019

1,019

Non-cash compensation expense

2,173

2,173

2,048

2,048

Spread between FIFO and ECRC

(1,389)

(3,825)

(5,214)

(2,420)

5,812

3,392

Adjusted EBITDA

$

62,815

$

38,665

$

101,480

$

39,203

$

53,533

$

92,736

(a)

Charges related to the evaluation of acquisition transactions, severance expenses, and other restructuring related charges.

(b)

Startup costs related to the joint venture company, KFPC.

 

KRATON CORPORATION

RECONCILIATION OF NET INCOME ATTRIBUTABLE TO KRATON AND OPERATING INCOME (LOSS) TO

NON-GAAP FINANCIAL MEASURES

(Unaudited)

(In thousands)

Six Months Ended June 30, 2017

Six Months Ended June 30, 2016

Polymer

Chemical

Total

Polymer

Chemical

Total

Net income attributable to Kraton

$

31,974

$

95,488

Net loss attributable to noncontrolling interest

(4,360)

(1,075)

Consolidated net income

27,614

94,413

Add (deduct):

Income tax benefit (expense)

5,072

(85,222)

Interest expense, net

68,749

67,580

Earnings of unconsolidated joint venture

(245)

(180)

Loss on extinguishment of debt

19,738

13,423

Disposition and exit of business activities

(40,001)

Operating income

$

77,770

$

43,158

$

120,928

$

31,208

$

18,805

$

50,013

Add (deduct):

Depreciation and amortization

33,097

34,636

67,733

30,222

31,714

61,936

Disposition and exit of business activities

40,001

40,001

Loss on extinguishment of debt

(19,738)

(19,738)

(13,423)

(13,423)

Earnings of unconsolidated joint venture

245

245

180

180

EBITDA

91,374

77,794

169,168

88,188

50,519

138,707

Add (deduct):

Transaction, acquisition related costs, restructuring, and other costs (a)

9,253

(570)

8,683

12,039

7,243

19,282

Disposition and exit of business activities

(40,001)

(40,001)

Loss on extinguishment of debt

19,738

19,738

13,423

13,423

Effect of purchase price accounting on inventory valuation (b)

24,719

24,719

KFPC startup costs (c)

7,240

7,240

1,859

1,859

Non-cash compensation expense

5,147

5,147

5,131

5,131

Spread between FIFO and ECRC

(37,882)

(5,043)

(42,925)

10,808

11,909

22,717

Adjusted EBITDA

$

94,870

$

72,181

$

167,051

$

91,447

$

94,390

$

185,837

(a)

Charges related to the evaluation of acquisition transactions, severance expenses, and other restructuring related charges.

(b)

Higher costs of goods sold for our Chemical segment related to the fair value adjustment in purchase accounting for their inventory.

(c)

Startup costs related to the joint venture company, KFPC.

 

KRATON CORPORATION

RECONCILIATION OF DILUTED EARNINGS PER SHARE TO ADJUSTED DILUTED EARNINGS PER SHARE

(Unaudited)

Three Months Ended June 30,

Six Months Ended June 30,

2017

2016

2017

2016

Diluted earnings per share

$

0.81

$

0.24

$

1.01

$

3.07

Transaction, acquisition related costs, restructuring, and other costs (a)

0.09

0.20

0.20

0.52

Disposition and exit of business activities

0.11

(0.82)

Loss on extinguishment of debt

0.41

0.28

Effect of purchase price accounting on inventory valuation (b)

0.63

KFPC startup costs (c)

0.07

0.01

0.12

0.02

Valuation allowance (d)

(2.78)

Spread between FIFO and ECRC

(0.15)

0.07

(1.06)

0.52

Adjusted diluted earnings per share (non-GAAP)

$

0.82

$

0.63

$

0.68

$

1.44

(a)

Charges related to the evaluation of acquisition transactions, severance expenses, and other restructuring related charges. 

(b)

We had higher costs of goods sold for our Chemical segment related to the fair value adjustment in purchase accounting for their inventory.

(c)

Startup costs related to the joint venture company, KFPC.

(d)

Reduction of income tax valuation allowance related to the assessment of our ability to utilize net operating losses in future periods.

For Further Information:H. Gene Shiels 281-504-4886

 

 

View original content with multimedia:http://www.prnewswire.com/news-releases/kraton-corporation-announces-second-quarter-2017-results-300494821.html

SOURCE Kraton Corporation



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Raising Prices, HSBC, Dividend, Earnings, Definitive Agreement