PolyOne Q2 net income falls 41% to US$28.5M on higher costs, versus year-ago period that saw US$14.4M in special items; revenue up 11% to US$768.8M

CLEVELAND , August 3, 2011 (press release) – Revenues increase 11% versus second quarter 2010
Earnings per share of $0.30; EPS as adjusted* $0.31
Adjusted earnings per share expand 41% over second quarter 2010
All platforms deliver double-digit revenue growth and operating income expansion

PolyOne Corporation (NYSE:POL - News) today reported revenues of $768.8 million for the second quarter of 2011, an 11% increase compared to revenues of $692.9 million in the second quarter of 2010.

Diluted earnings per share totaled $0.30 in the second quarter of 2011, compared to $0.50 per diluted share in the second quarter of 2010. For the second quarter of 2011, adjusted earnings per share increased 41% to $0.31 from $0.22 recorded in the second quarter of 2010.

"I am pleased with our second quarter results, as we are reporting the highest level of quarterly revenue and adjusted earnings per share in PolyOne history," said Stephen D. Newlin, chairman, president and chief executive officer. "The underlying earnings growth potential of our business is becoming increasingly evident as this marks the seventh consecutive quarter of increased year-over-year adjusted profits."

Newlin added, "During the quarter, we continued to reposition our revenue mix within each platform toward higher value products, and we invested for future growth. We have the right people, culture and discipline to execute our strategy and continue delivering year-over-year double-digit earnings expansion."

* Adjusted to exclude special items, tax adjustments and equity income from now divested OxyVinyls and SunBelt joint ventures. See Attachment 1.

Adjusted earnings per share and operating margins continued to reach new records during the second quarter of 2011 as shown below:

(Photo: http://photos.prnewswire.com/prnh/20110803/CL45610)

"During the second quarter of 2011 we generated free cash flow of $19 million, paid our first quarterly dividend since 2002 and repurchased one million shares of PolyOne common stock in the open market," added Robert M. Patterson, executive vice president and chief financial officer. "While our primary expected future uses of cash remain supporting our operating needs and funding acquisitions, we expect to continue rewarding shareholders with both dividends and share repurchases."

To facilitate a comparison of current period results with prior year amounts, net income and earnings per share have been adjusted to exclude special items, tax adjustments and equity income from now divested OxyVinyls and SunBelt joint ventures. The chart below identifies the adjustments related to the second quarter of 2011 and 2010, respectively.

In millions (except per share amounts)

 
           
 

Q2 2011

EPS

Q2 2010

EPS

 
           

Net Income

$28.5

$0.30

$48.1

$0.50

 
           

SunBelt equity income, after tax

-

-

(4.5)

(0.05)

 

Special items, after tax

0.9

0.01

(9.0)

(0.09)

 

Tax adjustments

0.4

-

(13.1)

(0.14)

 

Adjusted net income / EPS

$29.8

0.31

$21.5

0.22

 
         

Special items for the second quarter of 2011 primarily related to environmental remediation costs, while second quarter 2010 special items of $14.4 million ($9.0 million after tax) include a favorable insurance recovery and legal settlements. Tax adjustments in the second quarter of 2010 principally related to deferred tax asset valuation allowance reductions.

* Adjusted to exclude special items, tax adjustments and equity income from now divested OxyVinyls and SunBelt joint ventures. See Attachment 1.

** Trailing twelve months ending June 30, 2011

Second Quarter 2011 Conference Call

PolyOne will host a conference call at 9 a.m. Eastern Time on Wednesday, August 3, 2011. The conference dial-in number is 866-543-6403 (domestic) or 617-213-8896 (international), pass code 51522918, conference topic: Second Quarter 2011 PolyOne Earnings Conference Call. The replay will be available for two weeks, beginning at 12:00 p.m. ET, August 3, 2011 on the Company's Web site at www.polyone.com/investor or by phone at 888-286-8010 (domestic) or 617-801-6888 (international). The pass code for the replay is 83585998.

About PolyOne

PolyOne Corporation, with 2010 revenues of $2.6 billion, is a premier provider of specialized polymer materials, services and solutions. Headquartered outside Cleveland, Ohio USA, PolyOne has operations around the world. For additional information on PolyOne, visit our Web site at www.polyone.com.

To access PolyOne's news library online, please visit www.polyone.com/news

Forward-looking Statements

In this press release, statements that are not reported financial results or other historical information are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements give current expectations or forecasts of future events and are not guarantees of future performance. They are based on management's expectations that involve a number of business risks and uncertainties, any of which could cause actual results to differ materially from those expressed in or implied by the forward-looking statements. They use words such as "will," "anticipate," "estimate," "expect," "project," "intend," "plan," "believe," and other words and terms of similar meaning in connection with any discussion of future operating or financial condition, performance and/or sales. Factors that could cause actual results to differ materially from those implied by these forward-looking statements include, but are not limited to: disruptions, uncertainty or volatility in the credit markets that could adversely impact the availability of credit already arranged and the availability and cost of credit in the future; the financial condition of our customers, including the ability of customers (especially those that may be highly leveraged and those with inadequate liquidity) to maintain their credit availability; the speed and extent of an economic recovery, including the recovery of the housing and chlor-alkali markets; our ability to achieve new business gains; the effect on foreign operations of currency fluctuations, tariffs, and other political, economic and regulatory risks; changes in polymer consumption growth rates where we conduct business; changes in global industry capacity or in the rate at which anticipated changes in industry capacity come online; fluctuations in raw material prices, quality and supply and in energy prices and supply; production outages or material costs associated with scheduled or unscheduled maintenance programs; unanticipated developments that could occur with respect to contingencies such as litigation and environmental matters; an inability to achieve or delays in achieving or achievement of less than the anticipated financial benefit from initiatives related to working capital reductions, cost reductions, employee productivity goals and our new global organization structure; an inability to raise or sustain prices for products or services; an inability to maintain appropriate relations with unions and employees; the inability to achieve expected results from our acquisition activities; our ability to continue to pay cash dividends; the amount and timing of repurchases of our common shares, if any; and other factors affecting our business beyond our control, including, without limitation, changes in the general economy, changes in interest rates and changes in the rate of inflation. The above list of factors is not exhaustive.

We undertake no obligation to publicly update forward-looking statements, whether as a result of new information, future events or otherwise. You are advised to consult any further disclosures we make on related subjects in our reports on Form 10-Q, 8-K and 10-K that we provide to the Securities and Exchange Commission.

Attachment 1

Supplemental Information


Summary of Consolidated Operating Results (Unaudited)

Second Quarter 2011

(In millions, except per share data)

 

Operating results:

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 
 

2011

 

Adjusted 2010

 

2011

 

Adjusted 2010

 
                 

Sales

$  768.8

 

$  692.9

 

$ 1,487.3

 

$  1,323.3

 
                 

Operating income

50.5

 

63.9

 

230.3

 

97.6

 
                 

Net income

28.5

 

48.1

 

138.7

 

69.1

 
                 

 Basic earnings per share

$    0.31

 

$  0.52

 

$      1.48

 

$  0.75

 
                 

 Diluted earnings per share

$    0.30

 

$  0.50

 

$      1.45

 

$  0.72

 
                 

 Total basic per share impact of special items (Attachment 2)

$   (0.01)

 

$  0.10

 

$      0.84

 

$  0.10

 
                 

 Total diluted per share impact of special items (Attachment 2)

$   (0.01)

 

$  0.09

 

$      0.82

 

$  0.10

 
   
               


Senior management uses comparisons of net income and diluted earnings per share (EPS) before adjustments to assess performance and facilitate comparability of results with prior periods. Below is a reconciliation of these non-GAAP financial measures to their most directly comparable measure calculated and presented in accordance with GAAP.


 
 

Reconciliation to Consolidated Statements of Operations

Three Months Ended

June 30, 2011

 

Adjusted Three Months Ended June 30, 2010

 
 

$

 

EPS

 

$

 

EPS

 

Net income

$        28.5

 

$          0.30

 

$       48.1

 

$         0.50

 

SunBelt equity income, after tax

 

 

(4.5)

 

(0.05)

 

Special items, after tax (Attachment 2)

0.9

 

0.01

 

(9.0)

 

(0.09)

 

Tax adjustments (a)

0.4

 

 

(13.1)

 

(0.14)

 

Adjusted net income / EPS

$        29.8

 

$          0.31

 

$       21.5

 

$         0.22

 
   
               

 
   

Reconciliation to Consolidated Statements of Operations

Six Months Ended

June 30, 2011

 

Adjusted Six Months Ended June 30, 2010

 
 

$

 

EPS

 

$

 

EPS

 

Net income

$     138.7

 

$         1.45

 

$       69.1

 

$         0.72

 

SunBelt equity income, after tax

(3.7)

 

(0.04)

 

(5.0)

 

(0.05)

 

Special items, after-tax (Attachment 2)

(78.9)

 

(0.83)

 

(9.3)

 

(0.10)

 

Tax adjustments (a)

(1.1)

 

(0.01)

 

(16.6)

 

(0.17)

 

Adjusted net income / EPS

$        55.0

 

$         0.57

 

$       38.2

 

$         0.40

 


(a)  Tax adjustments include the net tax loss (benefit) from one-time foreign and domestic income tax items and deferred income tax valuation allowance adjustments on deferred tax assets.

 
               

 

Attachment 2


PolyOne Corporation and Subsidiaries

Consolidated Statements of Operations (Unaudited)

(In millions, except per share data)

 

Special items (1):

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 
 

2011

 

2010

 

2011

 

2010

 

Cost of sales

               

Employee separation and plant phaseout costs

$  (0.3)

 

$  (0.3)

 

$    (0.5)

 

$  (0.2)

 

Insurance reimbursements

 

15.9

 

1.9

 

19.1

 

Environmental remediation costs

(1.6)

 

(3.2)

 

(3.1)

 

(6.3)

 

Acquisition related costs

 

 

(0.1)

 

 

Impact on cost of sales

(1.9)

 

12.4

 

(1.8)

 

12.6

 
                 

Selling and administrative

               

Employee separation and plant phaseout costs

(0.1)

 

(0.3)

 

(0.2)

 

(0.3)

 

Legal

 

2.4

 

 

2.2

 

Acquisition related costs

(0.7)

 

 

(1.7)

 

 

Impact on selling and administrative

(0.8)

 

2.1

 

(1.9)

 

1.9

 
                 

Gain on sale of investment in SunBelt

 

 

128.2

 

 
                 

     Impact on operating income

(2.7)

 

14.5

 

124.5

 

14.5

 
                 

Other income (expense), net

               

     Gain on sale of investment in O'Sullivan

 

 

0.5

 

0.4

 

     Royalty income

1.3

 

 

1.3

 

 

     Impact on other income

1.3

 

 

1.8

 

0.4

 
                 

     Impact on income before income taxes

(1.4)

 

14.5

 

126.3

 

14.9

 
                 

Income tax benefit (expense) on special items

0.5

 

(5.5)

 

(47.4)

 

(5.6)

 

Impact of special items on net income

$  (0.9)

 

$  9.0

 

$   78.9

 

$  9.3

 
                 

Basic impact per common share

$  (0.01)

 

$  0.10

 

$   0.84

 

$  0.10

 

Diluted impact per common share

$  (0.01)

 

$  0.09

 

$   0.82

 

$  0.10

 
                 

Weighted average shares used to compute earnings per share:

               

  Basic

93.1

 

92.8

 

93.5

 

92.7

 

  Diluted

95.5

 

96.3

 

95.8

 

95.6

 


(1)  Special items is a non-GAAP financial measure. Special items include charges related to specific strategic initiatives or financial restructurings such as: consolidation of operations; debt extinguishment costs; employee separation costs resulting from personnel reduction programs, plant phaseout costs, executive separation agreements; asset impairments; mark-to-market adjustments associated with actuarial gains and losses on pension and other postretirement benefit plans; environmental remediation costs, fines or penalties for facilities no longer owned or closed in prior years; gains and losses on the divestiture of operating businesses, joint ventures and equity investments; gains and losses on facility or property sales or disposals; results of litigation, fines or penalties, where such litigation (or action relating to the fines or penalties) arose prior to the commencement of the performance period; one-time, non-recurring items; and the effect of changes in tax law, accounting principles or other such laws or provisions affecting reported results or the effect of adverse determinations by regulatory agencies relating to accounting principles or treatment.

 
               

 

Attachment 3


PolyOne Corporation and Subsidiaries

Consolidated Statements of Operations (Unaudited)

(In millions, except per share data)

 
 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 
 

2011

 

Adjusted
2010

 

2011

 

Adjusted
2010

 

Sales

$  768.8

 

$  692.9

 

$  1,487.3

 

$  1,323.3

 
                 

Cost of sales

639.6

 

566.1

 

1,235.4

 

1,092.8

 

Gross margin

129.2

 

126.8

 

251.9

 

230.5

 

Selling and administrative

78.7

 

70.7

 

155.5

 

142.2

 

Income related to equity affiliates

 

7.8

 

133.9

 

9.3

 

Operating income

50.5

 

63.9

 

230.3

 

97.6

 

Interest expense, net

(8.4)

 

(7.7)

 

(16.9)

 

(15.7)

 

Other income (expense), net

1.6

 

(1.2)

 

1.4

 

(1.9)

 

Income before income taxes

43.7

 

55.0

 

214.8

 

80.0

 

Income tax expense

(15.2)

 

(6.9)

 

(76.1)

 

(10.9)

 

Net income

$  28.5

 

$  48.1

 

$     138.7

 

$  69.1

 
                 

Earnings per common share:

               

 Basic earnings

$  0.31

 

$  0.52

 

$       1.48

 

$  0.75

 

 Diluted earnings

$  0.30

 

$  0.50

 

$       1.45

 

$  0.72

 
                 

Cash dividends declared per common share

$  0.04

 

$        –

 

$      0.08

 

$  –

 
                 

Weighted-average shares used to compute earnings per share:

               

   Basic

93.1

 

92.8

 

93.5

 

92.7

 

   Diluted

95.5

 

96.3

 

95.8

 

95.6

 
                 
                 

Equity affiliates earnings recorded by PolyOne:

               

   SunBelt

$  –

 

$$  7.1

 

$  133.9

 

$  7.9

 

   Other equity affiliates

 

0.7

 

 

1.4

 

Income related to equity affiliates

$  –

 

$  7.8

 

$  133.9

 

$  9.3

 
   
               

 

Attachment 4


PolyOne Corporation and Subsidiaries

Condensed Consolidated Balance Sheets

(In millions)

 
 

(Unaudited)

 

Adjusted

 
 

June 30,

 

December 31,

 
 

2011

 

2010

 
         

Assets

       

Current assets:

       

 Cash and cash equivalents

$        416.8

 

$        378.1

 

 Accounts receivable, net

397.1

 

294.5

 

 Inventories

255.5

 

211.3

 

 Other current assets

41.7

 

55.1

 

  Total current assets

1,111.1

 

939.0

 

Property, net

379.4

 

374.4

 

Investment in equity affiliates

 

2.7

 

Goodwill

171.7

 

164.1

 

Other intangible assets, net

69.0

 

67.8

 

Deferred income tax assets

47.6

 

59.7

 

Other non-current assets

85.9

 

64.2

 

  Total assets

$      1,864.7

 

$    1,671.9

 
         
         
         

Liabilities and Shareholders' Equity

       

Current liabilities:

       

 Current portion of long-term debt

$           22.9

 

$    20.0

 

 Accounts payable

365.2

 

269.0

 

 Accrued expenses

161.2

 

145.8

 

  Total current liabilities

549.3

 

434.8

 

Long-term debt

410.0

 

432.9

 

Post-retirement benefits other than pensions

19.1

 

19.4

 

Pension benefits

146.3

 

154.5

 

Other non-current liabilities

110.4

 

114.3

 

Shareholders' equity

629.6

 

516.0

 

  Total liabilities and shareholders' equity

$      1,864.7

 

$    1,671.9

 
   
       

 

Attachment 5


PolyOne Corporation and Subsidiaries

Consolidated Statements of Cash Flows (Unaudited)

(In millions)

 
 

Three Months Ended

 

Six Months Ended

 
 

June 30,

 

June 30,

 
 

2011

 

Adjusted
2010

 

2011

 

Adjusted
2010

 

Operating Activities

               

Net income

$     28.5

 

$      48.1

 

$     138.7

 

$    69.1

 

Adjustments to reconcile net income to net cash provided (used) by

      operating activities:

               

      Depreciation and amortization

14.3

 

13.8

 

28.4

 

27.8

 

      Deferred income tax provision

10.1

 

1.9

 

36.8

 

1.9

 

      Provision for doubtful accounts

0.3

 

1.2

 

1.2

 

2.4

 

      Stock compensation expense

1.4

 

1.2

 

2.6

 

2.1

 

      Companies carried at equity:

               

         Income related to equity affiliates

 

(7.8)

 

(133.9)

 

(9.3)

 

         Dividends and distributions received

6.0

 

0.9

 

6.0

 

1.5

 

Change in assets and liabilities, net of acquisition:

               

      Increase in accounts receivable

(12.9)

 

(28.9)

 

(91.0)

 

(100.2)

 

      Increase in inventories

(16.3)

 

(24.7)

 

(33.7)

 

(49.0)

 

      Increase in accounts payable

21.8

 

25.1

 

88.6

 

100.3

 

      Decrease in pensions and other post-retirement benefits

(12.6)

 

(10.6)

 

(18.5)

 

(16.1)

 

      (Decrease) increase in accrued expenses and other

(10.1)

 

18.2

 

(34.1)

 

10.7

 

Net cash provided (used) by operating activities

30.5

 

38.4

 

(8.9)

 

41.2

 
                 

Investing Activities

               

   Capital expenditures

(12.8)

 

(6.6)

 

(20.5)

 

(10.9)

 

   Business acquisitions and related deposits, net of cash acquired

(1.8)

 

 

(21.8)

 

 

   Proceeds from sale of equity affiliate and other assets

3.0

 

 

135.8

 

7.8

 

Net cash (used) provided by investing activities

(11.6)

 

(6.6)

 

93.5

 

(3.1)

 
                 

Financing Activities

               

   Change in short-term debt

 

(0.2)

 

 

 

   Repayment of long-term debt

 

 

(20.0)

 

(20.0)

 

   Purchase of common stock for treasury

(14.4)

 

 

(28.0)

 

 

   Exercise of stock awards

2.8

 

0.9

 

3.9

 

1.6

 

   Cash dividends paid

(3.8)

 

 

(3.8)

 

 

Net cash (used) provided by financing activities

(15.4)

 

0.7

 

(47.9)

 

(18.4)

 
                 

Effect of exchange rate changes on cash

0.9

 

(0.9)

 

2.0

 

(1.3)

 

Increase in cash and cash equivalents

4.4

 

31.6

 

38.7

 

18.4

 

Cash and cash equivalents at beginning of period

412.4

 

209.5

 

378.1

 

222.7

 

Cash and cash equivalents at end of period

$   416.8

 

$   241.1

 

$   416.8

 

$   241.1

 
   
                 

 

Attachment 6


Business Segment and Platform Operations (Unaudited)

(In millions)


Operating income at the segment level does not include: special items as defined on Attachment 2; corporate general and administration costs that are not allocated to segments; intersegment sales and profit eliminations; share-based compensation costs; and certain other items that are not included in the measure of segment profit and loss that is reported to and reviewed by the chief operating decision maker. These costs are included in Corporate and eliminations.

 
   

Three Months Ended

 

Six Months Ended

 
   

June 30,

 

June 30,

 
   

2011

 

Adjusted
2010

 

2011

 

Adjusted
2010

 
                   

Sales:

                 

 Global Specialty Engineered Materials

 

$     147.5

 

$      127.5

 

$     299.4

 

$      253.8

 

 Global Color, Additives and Inks

 

146.2

 

137.1

 

286.6

 

268.0

 

  Specialty Platform

 

293.7

 

264.6

 

586.0

 

521.8

 

 Performance Products and Solutions

 

241.4

 

218.5

 

450.1

 

402.2

 

 PolyOne Distribution

 

265.5

 

241.4

 

512.5

 

457.3

 

 Corporate and eliminations

 

(31.8)

 

(31.6)

 

(61.3)

 

(58.0)

 

  Sales

 

$     768.8

 

$      692.9

 

$  1,487.3

 

$   1,323.3

 
                   

Gross margin:

                 

 Global Specialty Engineered Materials

 

$       33.4

 

$        30.4

 

$        68.1

 

$        60.6

 

 Global Color, Additives and Inks

 

37.5

 

32.4

 

72.9

 

63.3

 

  Specialty Platform

 

70.9

 

62.8

 

141.0

 

123.9

 

 Performance Products and Solutions

 

34.0

 

30.5

 

61.2

 

55.3

 

 PolyOne Distribution

 

27.5

 

22.9

 

53.7

 

43.4

 

 Corporate and eliminations

 

(3.2)

 

10.6

 

(4.0)

 

7.9

 

  Gross margin

 

$     129.2

 

$      126.8

 

$      251.9

 

$      230.5

 
                   

Selling and administrative:

                 

 Global Specialty Engineered Materials

 

$      (20.7)

 

$       (18.3)

 

$      (41.4)

 

$       (36.4)

 

 Global Color, Additives and Inks

 

(24.9)

 

(21.5)

 

(49.1)

 

(44.2)

 

  Specialty Platform

 

(45.6)

 

(39.8)

 

(90.5)

 

(80.6)

 

 Performance Products and Solutions

 

(12.7)

 

(12.9)

 

(25.6)

 

(25.6)

 

 PolyOne Distribution

 

(12.2)

 

(11.3)

 

(23.7)

 

(23.2)

 

 SunBelt Joint Venture

 

 

(1.0)

 

(0.7)

 

(2.1)

 

 Corporate and eliminations

 

(8.2)

 

(5.7)

 

(15.0)

 

(10.7)

 

  Selling and administrative

 

$      (78.7)

 

$       (70.7)

 

$    (155.5)

 

$     (142.2)

 
                   

Operating income:

                 

 Global Specialty Engineered Materials

 

$       12.7

 

$       12.1

 

$        26.7

 

$        24.2

 

 Global Color, Additives and Inks

 

12.6

 

11.6

 

23.8

 

20.5

 

  Specialty Platform

 

25.3

 

23.7

 

50.5

 

44.7

 

 Performance Products and Solutions

 

21.3

 

17.6

 

35.6

 

29.7

 

 PolyOne Distribution

 

15.3

 

11.6

 

30.0

 

20.2

 

 SunBelt Joint Venture

 

 

6.1

 

5.0

 

5.8

 

 Corporate and eliminations

 

(11.4)

 

4.9

 

109.2

 

(2.8)

 

  Operating income

 

$       50.5

 

$        63.9

 

$      230.3

 

$      97.6

 


Specialty Platform consists of our two specialty businesses: Global Specialty Engineered Materials; and Global Color, Additives and Inks.  We present Specialty Platform sales, gross margin, selling and administration, and operating income because management believes that this is useful information to investors in highlighting our collective progress in advancing our specialization strategy.

 
                 

 

Attachment 7


Reconciliation of Non-GAAP Financial Measures (Unaudited)

(In millions, except per share data)


Senior management uses gross margin before special items and operating income before special items to assess performance and allocate resources because senior management believes that these measures are useful in understanding current profitability levels and that current levels may serve as a base for future performance. In addition, operating income before the effect of special items is a component of various PolyOne annual and long-term employee incentive plans and is used in debt covenant computations.  Senior management uses free cash flow to assess our ability to service our debt. Below is a reconciliation of non-GAAP financial measures to the most directly comparable measures calculated and presented in accordance with GAAP. See Attachment 2 for a definition of special items.


 
 

Reconciliation to Consolidated Statements of Operations

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 
 

2011

 

Adjusted
2010

 

2011

 

Adjusted
2010

 

Sales

$     768.8

 

$       692.9

 

$   1,487.3

 

$   1,323.3

 
                 

Gross margin before special items

$     131.1

 

$      114.4

 

$      253.7

 

$      217.9

 

Special items in gross margin (Attachment 2)

(1.9)

 

12.4

 

(1.8)

 

12.6

 

  Gross margin

$     129.2

 

$      126.8

 

$      251.9

 

$      230.5

 
                 

Gross margin adjusted as a percent of sales

17.1%

 

16.5%

 

17.1%

 

16.5%

 
                 

Operating income before special items

$       53.2

 

$        49.4

 

$      105.8

 

$        83.1

 

Special items in operating income (Attachment 2)

(2.7)

 

14.5

 

124.5

 

14.5

 

  Operating income

$       50.5

 

$        63.9

 

$      230.3

 

$        97.6

 
   
               

 
   

Calculation of adjusted EPS

 
   
 

4Q09

 

1Q10

 

2Q10

 

3Q10

 

4Q10

 

1Q11

 
                         

Net income

$    50.8

 

$    21.0

 

$    48.1

 

$    3.6

 

$  89.9

 

$  110.2

 
                         

SunBelt equity income, after tax

(2.0)

 

(0.5)

 

(4.5)

 

(6.2)

 

(3.5)

 

(3.7)

 

Special items, after tax (1)

(15.7)

 

(0.3)

 

(9.0)

 

21.8

 

3.3

 

(79.8)

 

Tax adjustments

(22.3)

 

(3.5)

 

(13.1)

 

3.6

 

(75.3)

 

(1.5)

 

Adjusted net income

$      10.8

 

$      16.7

 

$      21.5

 

$      22.8

 

$  14.4

 

$  25.2

 

Diluted shares used to calculate EPS

94.4

 

95.3

 

96.3

 

96.3

 

97.4

 

96.4

 

Adjusted EPS

$      0.11

 

$      0.18

 

$      0.22

 

$      0.24

 

$  0.15

 

$  0.26

 
   
                       

 
   

Calculation of operating income (loss) adjusted as a percent of sales

 
   
 

2006

 

2007

 

2008

 

2009

 

2010

 

Q2 TTM

 

2Q11

 
                             

Sales

$    2,622.4

 

$    2,642.7

 

$    2,738.7

 

$    2,060.7

 

$  2,621.9

 

$    2,785.9

 

$    768.8

 
                             

Operating income (loss)

$    233.6

 

$    80.0

 

$    (291.4)

 

$    137.1

 

$  174.6

 

$    307.3

 

$    50.5

 

SunBelt and OxyVinyls equity income

(107.0)

 

(40.8)

 

(32.5)

 

(29.7)

 

(23.1)

 

(20.9)

 

 

Special items in operating income

(39.1)

 

47.8

 

396.2

 

(48.7)

 

(4.8)

 

(114.8)

 

2.7

 

Operating income adjusted

$    87.5

 

$    87.0

 

$    72.3

 

$    58.7

 

$  146.7

 

$     171.6

 

$    53.2

 

Operating income adjusted as a percent of sales

3.3%

 

3.3%

 

2.6%

 

2.8%

 

5.6%

 

6.2%

 

6.9%

 
   
                           

 
   

Calculation of Q2 TTM sales, operating income, equity income from SunBelt and OxyVinyl, special items in operating income, and operating income adjusted

 
 

3Q10

 

4Q10

 

1Q11

 

2Q11

 

Q2TTM

 
                     

Sales

$    680.8

 

$    617.8

 

$    718.5

 

$    768.8

 

$    2,785.9

 
                     

Operating income

$    47.2

 

$    29.8

 

$    179.8

 

$    50.5

 

$    307.3

 

Equity income from SunBelt

(9.7)

 

(5.5)

 

(5.7)

 

 

(20.9)

 

Special items in operating income

5.5

 

4.2

 

(127.2)

 

2.7

 

(114.8)

 

Operating income adjusted

$    43.0

 

$    28.5

 

$    46.9

 

$    53.2

 

$    171.6

 
   
                   

 

Senior management uses free cash flow to assess our ability to service our debt. Below is a reconciliation of this non-GAAP financial measure to the most directly comparable measure calculated and presented in accordance with GAAP.


 
 

Reconciliation to Consolidated Statements of Cash Flows

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 
 

2011

 

2010

 

2011

 

2010

 

Net cash provided (used) by operating activities

$       30.5

 

$      38.4

 

$        (8.9)

 

$     41.2

 

Net cash (used) provided by investing activities

(11.6)

 

(6.6)

 

93.5

 

(3.1)

 

Free cash flow

$       18.9

 

$      31.8

 

$       84.6

 

$     38.1

 
   
               

 

Senior management uses net debt as a measure of our financial position. Below is a reconciliation of this non-GAAP financial measure to the most directly comparable measure calculated and presented in accordance with GAAP.

 
 

(Unaudited)

     
 

June 30,

 

December 31,

 

Reconciliation to Condensed Consolidated Balance Sheets

2011

 

2010

 
         

Current portion of long-term debt

$    22.9

 

$    20.0

 

Long-term debt

410.0

 

432.9

 

SunBelt guarantee

 

42.7

 

Less cash and cash equivalents

(416.8)

 

(378.1)

 

Net debt

$    16.1

 

$    117.5

 
   
       


* All content is copyrighted by Industry Intelligence, or the original respective author or source. You may not recirculate, redistrubte or publish the analysis and presentation included in the service without Industry Intelligence's prior written consent. Please review our terms of use.